|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $467,205.50 | $1,752.02 | $615.24 | $466,590.26 | $1,752.02 | $2,367.26 |
| 2 | $466,590.26 | $1,749.71 | $617.55 | $465,972.71 | $3,501.73 | $4,734.52 |
| 3 | $465,972.71 | $1,747.40 | $619.86 | $465,352.85 | $5,249.13 | $7,101.78 |
| 4 | $465,352.85 | $1,745.07 | $622.19 | $464,730.66 | $6,994.20 | $9,469.05 |
| 5 | $464,730.66 | $1,742.74 | $624.52 | $464,106.14 | $8,736.94 | $11,836.31 |
| 6 | $464,106.14 | $1,740.40 | $626.86 | $463,479.27 | $10,477.34 | $14,203.57 |
| 7 | $463,479.27 | $1,738.05 | $629.21 | $462,850.06 | $12,215.39 | $16,570.83 |
| 8 | $462,850.06 | $1,735.69 | $631.57 | $462,218.48 | $13,951.08 | $18,938.09 |
| 9 | $462,218.48 | $1,733.32 | $633.94 | $461,584.54 | $15,684.40 | $21,305.35 |
| 10 | $461,584.54 | $1,730.94 | $636.32 | $460,948.22 | $17,415.34 | $23,672.62 |
| 11 | $460,948.22 | $1,728.56 | $638.71 | $460,309.52 | $19,143.90 | $26,039.88 |
| 12 | $460,309.52 | $1,726.16 | $641.10 | $459,668.42 | $20,870.06 | $28,407.14 |
| 13 | $459,668.42 | $1,723.76 | $643.51 | $459,024.91 | $22,593.81 | $30,774.40 |
| 14 | $459,024.91 | $1,721.34 | $645.92 | $458,378.99 | $24,315.16 | $33,141.66 |
| 15 | $458,378.99 | $1,718.92 | $648.34 | $457,730.65 | $26,034.08 | $35,508.92 |
| 16 | $457,730.65 | $1,716.49 | $650.77 | $457,079.88 | $27,750.57 | $37,876.19 |
| 17 | $457,079.88 | $1,714.05 | $653.21 | $456,426.67 | $29,464.62 | $40,243.45 |
| 18 | $456,426.67 | $1,711.60 | $655.66 | $455,771.01 | $31,176.22 | $42,610.71 |
| 19 | $455,771.01 | $1,709.14 | $658.12 | $455,112.89 | $32,885.36 | $44,977.97 |
| 20 | $455,112.89 | $1,706.67 | $660.59 | $454,452.30 | $34,592.03 | $47,345.23 |
| 21 | $454,452.30 | $1,704.20 | $663.07 | $453,789.23 | $36,296.23 | $49,712.49 |
| 22 | $453,789.23 | $1,701.71 | $665.55 | $453,123.68 | $37,997.94 | $52,079.76 |
| 23 | $453,123.68 | $1,699.21 | $668.05 | $452,455.63 | $39,697.15 | $54,447.02 |
| 24 | $452,455.63 | $1,696.71 | $670.55 | $451,785.08 | $41,393.86 | $56,814.28 |
| 25 | $451,785.08 | $1,694.19 | $673.07 | $451,112.01 | $43,088.05 | $59,181.54 |
| 26 | $451,112.01 | $1,691.67 | $675.59 | $450,436.42 | $44,779.72 | $61,548.80 |
| 27 | $450,436.42 | $1,689.14 | $678.13 | $449,758.30 | $46,468.86 | $63,916.06 |
| 28 | $449,758.30 | $1,686.59 | $680.67 | $449,077.63 | $48,155.45 | $66,283.33 |
| 29 | $449,077.63 | $1,684.04 | $683.22 | $448,394.41 | $49,839.49 | $68,650.59 |
| 30 | $448,394.41 | $1,681.48 | $685.78 | $447,708.62 | $51,520.97 | $71,017.85 |
| 31 | $447,708.62 | $1,678.91 | $688.35 | $447,020.27 | $53,199.88 | $73,385.11 |
| 32 | $447,020.27 | $1,676.33 | $690.94 | $446,329.33 | $54,876.21 | $75,752.37 |
| 33 | $446,329.33 | $1,673.74 | $693.53 | $445,635.81 | $56,549.94 | $78,119.63 |
| 34 | $445,635.81 | $1,671.13 | $696.13 | $444,939.68 | $58,221.08 | $80,486.90 |
| 35 | $444,939.68 | $1,668.52 | $698.74 | $444,240.94 | $59,889.60 | $82,854.16 |
| 36 | $444,240.94 | $1,665.90 | $701.36 | $443,539.58 | $61,555.50 | $85,221.42 |
| 37 | $443,539.58 | $1,663.27 | $703.99 | $442,835.60 | $63,218.78 | $87,588.68 |
| 38 | $442,835.60 | $1,660.63 | $706.63 | $442,128.97 | $64,879.41 | $89,955.94 |
| 39 | $442,128.97 | $1,657.98 | $709.28 | $441,419.69 | $66,537.39 | $92,323.20 |
| 40 | $441,419.69 | $1,655.32 | $711.94 | $440,707.75 | $68,192.72 | $94,690.47 |
| 41 | $440,707.75 | $1,652.65 | $714.61 | $439,993.15 | $69,845.37 | $97,057.73 |
| 42 | $439,993.15 | $1,649.97 | $717.29 | $439,275.86 | $71,495.35 | $99,424.99 |
| 43 | $439,275.86 | $1,647.28 | $719.98 | $438,555.88 | $73,142.63 | $101,792.25 |
| 44 | $438,555.88 | $1,644.58 | $722.68 | $437,833.20 | $74,787.22 | $104,159.51 |
| 45 | $437,833.20 | $1,641.87 | $725.39 | $437,107.82 | $76,429.09 | $106,526.77 |
| 46 | $437,107.82 | $1,639.15 | $728.11 | $436,379.71 | $78,068.24 | $108,894.04 |
| 47 | $436,379.71 | $1,636.42 | $730.84 | $435,648.87 | $79,704.67 | $111,261.30 |
| 48 | $435,648.87 | $1,633.68 | $733.58 | $434,915.29 | $81,338.35 | $113,628.56 |
| 49 | $434,915.29 | $1,630.93 | $736.33 | $434,178.96 | $82,969.28 | $115,995.82 |
| 50 | $434,178.96 | $1,628.17 | $739.09 | $433,439.87 | $84,597.45 | $118,363.08 |
| 51 | $433,439.87 | $1,625.40 | $741.86 | $432,698.01 | $86,222.85 | $120,730.34 |
| 52 | $432,698.01 | $1,622.62 | $744.64 | $431,953.37 | $87,845.47 | $123,097.61 |
| 53 | $431,953.37 | $1,619.83 | $747.44 | $431,205.93 | $89,465.30 | $125,464.87 |
| 54 | $431,205.93 | $1,617.02 | $750.24 | $430,455.69 | $91,082.32 | $127,832.13 |
| 55 | $430,455.69 | $1,614.21 | $753.05 | $429,702.64 | $92,696.53 | $130,199.39 |
| 56 | $429,702.64 | $1,611.38 | $755.88 | $428,946.76 | $94,307.91 | $132,566.65 |
| 57 | $428,946.76 | $1,608.55 | $758.71 | $428,188.05 | $95,916.46 | $134,933.91 |
| 58 | $428,188.05 | $1,605.71 | $761.56 | $427,426.49 | $97,522.17 | $137,301.17 |
| 59 | $427,426.49 | $1,602.85 | $764.41 | $426,662.08 | $99,125.02 | $139,668.44 |
| 60 | $426,662.08 | $1,599.98 | $767.28 | $425,894.80 | $100,725.00 | $142,035.70 |
| 61 | $425,894.80 | $1,597.11 | $770.16 | $425,124.65 | $102,322.11 | $144,402.96 |
| 62 | $425,124.65 | $1,594.22 | $773.04 | $424,351.60 | $103,916.32 | $146,770.22 |
| 63 | $424,351.60 | $1,591.32 | $775.94 | $423,575.66 | $105,507.64 | $149,137.48 |
| 64 | $423,575.66 | $1,588.41 | $778.85 | $422,796.81 | $107,096.05 | $151,504.74 |
| 65 | $422,796.81 | $1,585.49 | $781.77 | $422,015.03 | $108,681.54 | $153,872.01 |
| 66 | $422,015.03 | $1,582.56 | $784.71 | $421,230.33 | $110,264.10 | $156,239.27 |
| 67 | $421,230.33 | $1,579.61 | $787.65 | $420,442.68 | $111,843.71 | $158,606.53 |
| 68 | $420,442.68 | $1,576.66 | $790.60 | $419,652.08 | $113,420.37 | $160,973.79 |
| 69 | $419,652.08 | $1,573.70 | $793.57 | $418,858.51 | $114,994.06 | $163,341.05 |
| 70 | $418,858.51 | $1,570.72 | $796.54 | $418,061.97 | $116,564.78 | $165,708.31 |
| 71 | $418,061.97 | $1,567.73 | $799.53 | $417,262.44 | $118,132.52 | $168,075.58 |
| 72 | $417,262.44 | $1,564.73 | $802.53 | $416,459.91 | $119,697.25 | $170,442.84 |
| 73 | $416,459.91 | $1,561.72 | $805.54 | $415,654.38 | $121,258.98 | $172,810.10 |
| 74 | $415,654.38 | $1,558.70 | $808.56 | $414,845.82 | $122,817.68 | $175,177.36 |
| 75 | $414,845.82 | $1,555.67 | $811.59 | $414,034.23 | $124,373.35 | $177,544.62 |
| 76 | $414,034.23 | $1,552.63 | $814.63 | $413,219.59 | $125,925.98 | $179,911.88 |
| 77 | $413,219.59 | $1,549.57 | $817.69 | $412,401.91 | $127,475.55 | $182,279.15 |
| 78 | $412,401.91 | $1,546.51 | $820.75 | $411,581.15 | $129,022.06 | $184,646.41 |
| 79 | $411,581.15 | $1,543.43 | $823.83 | $410,757.32 | $130,565.49 | $187,013.67 |
| 80 | $410,757.32 | $1,540.34 | $826.92 | $409,930.40 | $132,105.83 | $189,380.93 |
| 81 | $409,930.40 | $1,537.24 | $830.02 | $409,100.38 | $133,643.07 | $191,748.19 |
| 82 | $409,100.38 | $1,534.13 | $833.14 | $408,267.24 | $135,177.19 | $194,115.45 |
| 83 | $408,267.24 | $1,531.00 | $836.26 | $407,430.98 | $136,708.20 | $196,482.72 |
| 84 | $407,430.98 | $1,527.87 | $839.40 | $406,591.59 | $138,236.06 | $198,849.98 |
| 85 | $406,591.59 | $1,524.72 | $842.54 | $405,749.04 | $139,760.78 | $201,217.24 |
| 86 | $405,749.04 | $1,521.56 | $845.70 | $404,903.34 | $141,282.34 | $203,584.50 |
| 87 | $404,903.34 | $1,518.39 | $848.87 | $404,054.47 | $142,800.73 | $205,951.76 |
| 88 | $404,054.47 | $1,515.20 | $852.06 | $403,202.41 | $144,315.93 | $208,319.02 |
| 89 | $403,202.41 | $1,512.01 | $855.25 | $402,347.16 | $145,827.94 | $210,686.29 |
| 90 | $402,347.16 | $1,508.80 | $858.46 | $401,488.70 | $147,336.74 | $213,053.55 |
| 91 | $401,488.70 | $1,505.58 | $861.68 | $400,627.02 | $148,842.33 | $215,420.81 |
| 92 | $400,627.02 | $1,502.35 | $864.91 | $399,762.11 | $150,344.68 | $217,788.07 |
| 93 | $399,762.11 | $1,499.11 | $868.15 | $398,893.95 | $151,843.78 | $220,155.33 |
| 94 | $398,893.95 | $1,495.85 | $871.41 | $398,022.54 | $153,339.64 | $222,522.59 |
| 95 | $398,022.54 | $1,492.58 | $874.68 | $397,147.87 | $154,832.22 | $224,889.86 |
| 96 | $397,147.87 | $1,489.30 | $877.96 | $396,269.91 | $156,321.53 | $227,257.12 |
| 97 | $396,269.91 | $1,486.01 | $881.25 | $395,388.66 | $157,807.54 | $229,624.38 |
| 98 | $395,388.66 | $1,482.71 | $884.55 | $394,504.11 | $159,290.25 | $231,991.64 |
| 99 | $394,504.11 | $1,479.39 | $887.87 | $393,616.23 | $160,769.64 | $234,358.90 |
| 100 | $393,616.23 | $1,476.06 | $891.20 | $392,725.03 | $162,245.70 | $236,726.16 |
| 101 | $392,725.03 | $1,472.72 | $894.54 | $391,830.49 | $163,718.42 | $239,093.43 |
| 102 | $391,830.49 | $1,469.36 | $897.90 | $390,932.59 | $165,187.78 | $241,460.69 |
| 103 | $390,932.59 | $1,466.00 | $901.26 | $390,031.33 | $166,653.78 | $243,827.95 |
| 104 | $390,031.33 | $1,462.62 | $904.64 | $389,126.68 | $168,116.39 | $246,195.21 |
| 105 | $389,126.68 | $1,459.23 | $908.04 | $388,218.65 | $169,575.62 | $248,562.47 |
| 106 | $388,218.65 | $1,455.82 | $911.44 | $387,307.21 | $171,031.44 | $250,929.73 |
| 107 | $387,307.21 | $1,452.40 | $914.86 | $386,392.35 | $172,483.84 | $253,296.99 |
| 108 | $386,392.35 | $1,448.97 | $918.29 | $385,474.06 | $173,932.81 | $255,664.26 |
| 109 | $385,474.06 | $1,445.53 | $921.73 | $384,552.32 | $175,378.34 | $258,031.52 |
| 110 | $384,552.32 | $1,442.07 | $925.19 | $383,627.13 | $176,820.41 | $260,398.78 |
| 111 | $383,627.13 | $1,438.60 | $928.66 | $382,698.47 | $178,259.01 | $262,766.04 |
| 112 | $382,698.47 | $1,435.12 | $932.14 | $381,766.33 | $179,694.13 | $265,133.30 |
| 113 | $381,766.33 | $1,431.62 | $935.64 | $380,830.69 | $181,125.76 | $267,500.56 |
| 114 | $380,830.69 | $1,428.12 | $939.15 | $379,891.55 | $182,553.87 | $269,867.83 |
| 115 | $379,891.55 | $1,424.59 | $942.67 | $378,948.88 | $183,978.47 | $272,235.09 |
| 116 | $378,948.88 | $1,421.06 | $946.20 | $378,002.67 | $185,399.52 | $274,602.35 |
| 117 | $378,002.67 | $1,417.51 | $949.75 | $377,052.92 | $186,817.03 | $276,969.61 |
| 118 | $377,052.92 | $1,413.95 | $953.31 | $376,099.61 | $188,230.98 | $279,336.87 |
| 119 | $376,099.61 | $1,410.37 | $956.89 | $375,142.72 | $189,641.36 | $281,704.13 |
| 120 | $375,142.72 | $1,406.79 | $960.48 | $374,182.24 | $191,048.14 | $284,071.40 |
| 121 | $374,182.24 | $1,403.18 | $964.08 | $373,218.17 | $192,451.32 | $286,438.66 |
| 122 | $373,218.17 | $1,399.57 | $967.69 | $372,250.47 | $193,850.89 | $288,805.92 |
| 123 | $372,250.47 | $1,395.94 | $971.32 | $371,279.15 | $195,246.83 | $291,173.18 |
| 124 | $371,279.15 | $1,392.30 | $974.96 | $370,304.19 | $196,639.13 | $293,540.44 |
| 125 | $370,304.19 | $1,388.64 | $978.62 | $369,325.56 | $198,027.77 | $295,907.70 |
| 126 | $369,325.56 | $1,384.97 | $982.29 | $368,343.27 | $199,412.74 | $298,274.97 |
| 127 | $368,343.27 | $1,381.29 | $985.97 | $367,357.30 | $200,794.03 | $300,642.23 |
| 128 | $367,357.30 | $1,377.59 | $989.67 | $366,367.63 | $202,171.62 | $303,009.49 |
| 129 | $366,367.63 | $1,373.88 | $993.38 | $365,374.24 | $203,545.50 | $305,376.75 |
| 130 | $365,374.24 | $1,370.15 | $997.11 | $364,377.14 | $204,915.65 | $307,744.01 |
| 131 | $364,377.14 | $1,366.41 | $1,000.85 | $363,376.29 | $206,282.06 | $310,111.27 |
| 132 | $363,376.29 | $1,362.66 | $1,004.60 | $362,371.69 | $207,644.72 | $312,478.54 |
| 133 | $362,371.69 | $1,358.89 | $1,008.37 | $361,363.32 | $209,003.62 | $314,845.80 |
| 134 | $361,363.32 | $1,355.11 | $1,012.15 | $360,351.17 | $210,358.73 | $317,213.06 |
| 135 | $360,351.17 | $1,351.32 | $1,015.94 | $359,335.23 | $211,710.05 | $319,580.32 |
| 136 | $359,335.23 | $1,347.51 | $1,019.75 | $358,315.47 | $213,057.55 | $321,947.58 |
| 137 | $358,315.47 | $1,343.68 | $1,023.58 | $357,291.89 | $214,401.24 | $324,314.84 |
| 138 | $357,291.89 | $1,339.84 | $1,027.42 | $356,264.48 | $215,741.08 | $326,682.11 |
| 139 | $356,264.48 | $1,335.99 | $1,031.27 | $355,233.21 | $217,077.07 | $329,049.37 |
| 140 | $355,233.21 | $1,332.12 | $1,035.14 | $354,198.07 | $218,409.20 | $331,416.63 |
| 141 | $354,198.07 | $1,328.24 | $1,039.02 | $353,159.05 | $219,737.44 | $333,783.89 |
| 142 | $353,159.05 | $1,324.35 | $1,042.92 | $352,116.14 | $221,061.79 | $336,151.15 |
| 143 | $352,116.14 | $1,320.44 | $1,046.83 | $351,069.31 | $222,382.22 | $338,518.41 |
| 144 | $351,069.31 | $1,316.51 | $1,050.75 | $350,018.56 | $223,698.73 | $340,885.68 |
| 145 | $350,018.56 | $1,312.57 | $1,054.69 | $348,963.87 | $225,011.30 | $343,252.94 |
| 146 | $348,963.87 | $1,308.61 | $1,058.65 | $347,905.22 | $226,319.92 | $345,620.20 |
| 147 | $347,905.22 | $1,304.64 | $1,062.62 | $346,842.60 | $227,624.56 | $347,987.46 |
| 148 | $346,842.60 | $1,300.66 | $1,066.60 | $345,776.00 | $228,925.22 | $350,354.72 |
| 149 | $345,776.00 | $1,296.66 | $1,070.60 | $344,705.40 | $230,221.88 | $352,721.98 |
| 150 | $344,705.40 | $1,292.65 | $1,074.62 | $343,630.78 | $231,514.53 | $355,089.25 |
| 151 | $343,630.78 | $1,288.62 | $1,078.65 | $342,552.14 | $232,803.14 | $357,456.51 |
| 152 | $342,552.14 | $1,284.57 | $1,082.69 | $341,469.44 | $234,087.71 | $359,823.77 |
| 153 | $341,469.44 | $1,280.51 | $1,086.75 | $340,382.69 | $235,368.22 | $362,191.03 |
| 154 | $340,382.69 | $1,276.44 | $1,090.83 | $339,291.87 | $236,644.66 | $364,558.29 |
| 155 | $339,291.87 | $1,272.34 | $1,094.92 | $338,196.95 | $237,917.00 | $366,925.55 |
| 156 | $338,196.95 | $1,268.24 | $1,099.02 | $337,097.93 | $239,185.24 | $369,292.82 |
| 157 | $337,097.93 | $1,264.12 | $1,103.14 | $335,994.78 | $240,449.36 | $371,660.08 |
| 158 | $335,994.78 | $1,259.98 | $1,107.28 | $334,887.50 | $241,709.34 | $374,027.34 |
| 159 | $334,887.50 | $1,255.83 | $1,111.43 | $333,776.07 | $242,965.17 | $376,394.60 |
| 160 | $333,776.07 | $1,251.66 | $1,115.60 | $332,660.47 | $244,216.83 | $378,761.86 |
| 161 | $332,660.47 | $1,247.48 | $1,119.78 | $331,540.68 | $245,464.30 | $381,129.12 |
| 162 | $331,540.68 | $1,243.28 | $1,123.98 | $330,416.70 | $246,707.58 | $383,496.38 |
| 163 | $330,416.70 | $1,239.06 | $1,128.20 | $329,288.50 | $247,946.64 | $385,863.65 |
| 164 | $329,288.50 | $1,234.83 | $1,132.43 | $328,156.07 | $249,181.48 | $388,230.91 |
| 165 | $328,156.07 | $1,230.59 | $1,136.68 | $327,019.39 | $250,412.06 | $390,598.17 |
| 166 | $327,019.39 | $1,226.32 | $1,140.94 | $325,878.45 | $251,638.38 | $392,965.43 |
| 167 | $325,878.45 | $1,222.04 | $1,145.22 | $324,733.24 | $252,860.43 | $395,332.69 |
| 168 | $324,733.24 | $1,217.75 | $1,149.51 | $323,583.72 | $254,078.18 | $397,699.95 |
| 169 | $323,583.72 | $1,213.44 | $1,153.82 | $322,429.90 | $255,291.62 | $400,067.22 |
| 170 | $322,429.90 | $1,209.11 | $1,158.15 | $321,271.75 | $256,500.73 | $402,434.48 |
| 171 | $321,271.75 | $1,204.77 | $1,162.49 | $320,109.26 | $257,705.50 | $404,801.74 |
| 172 | $320,109.26 | $1,200.41 | $1,166.85 | $318,942.41 | $258,905.91 | $407,169.00 |
| 173 | $318,942.41 | $1,196.03 | $1,171.23 | $317,771.18 | $260,101.94 | $409,536.26 |
| 174 | $317,771.18 | $1,191.64 | $1,175.62 | $316,595.56 | $261,293.58 | $411,903.52 |
| 175 | $316,595.56 | $1,187.23 | $1,180.03 | $315,415.53 | $262,480.82 | $414,270.79 |
| 176 | $315,415.53 | $1,182.81 | $1,184.45 | $314,231.08 | $263,663.63 | $416,638.05 |
| 177 | $314,231.08 | $1,178.37 | $1,188.90 | $313,042.18 | $264,841.99 | $419,005.31 |
| 178 | $313,042.18 | $1,173.91 | $1,193.35 | $311,848.83 | $266,015.90 | $421,372.57 |
| 179 | $311,848.83 | $1,169.43 | $1,197.83 | $310,651.00 | $267,185.33 | $423,739.83 |
| 180 | $310,651.00 | $1,164.94 | $1,202.32 | $309,448.68 | $268,350.27 | $426,107.09 |
| 181 | $309,448.68 | $1,160.43 | $1,206.83 | $308,241.85 | $269,510.71 | $428,474.36 |
| 182 | $308,241.85 | $1,155.91 | $1,211.35 | $307,030.50 | $270,666.61 | $430,841.62 |
| 183 | $307,030.50 | $1,151.36 | $1,215.90 | $305,814.60 | $271,817.98 | $433,208.88 |
| 184 | $305,814.60 | $1,146.80 | $1,220.46 | $304,594.14 | $272,964.78 | $435,576.14 |
| 185 | $304,594.14 | $1,142.23 | $1,225.03 | $303,369.11 | $274,107.01 | $437,943.40 |
| 186 | $303,369.11 | $1,137.63 | $1,229.63 | $302,139.48 | $275,244.65 | $440,310.66 |
| 187 | $302,139.48 | $1,133.02 | $1,234.24 | $300,905.24 | $276,377.67 | $442,677.93 |
| 188 | $300,905.24 | $1,128.39 | $1,238.87 | $299,666.38 | $277,506.06 | $445,045.19 |
| 189 | $299,666.38 | $1,123.75 | $1,243.51 | $298,422.86 | $278,629.81 | $447,412.45 |
| 190 | $298,422.86 | $1,119.09 | $1,248.18 | $297,174.69 | $279,748.90 | $449,779.71 |
| 191 | $297,174.69 | $1,114.41 | $1,252.86 | $295,921.83 | $280,863.30 | $452,146.97 |
| 192 | $295,921.83 | $1,109.71 | $1,257.55 | $294,664.28 | $281,973.01 | $454,514.23 |
| 193 | $294,664.28 | $1,104.99 | $1,262.27 | $293,402.00 | $283,078.00 | $456,881.50 |
| 194 | $293,402.00 | $1,100.26 | $1,267.00 | $292,135.00 | $284,178.26 | $459,248.76 |
| 195 | $292,135.00 | $1,095.51 | $1,271.76 | $290,863.25 | $285,273.76 | $461,616.02 |
| 196 | $290,863.25 | $1,090.74 | $1,276.52 | $289,586.72 | $286,364.50 | $463,983.28 |
| 197 | $289,586.72 | $1,085.95 | $1,281.31 | $288,305.41 | $287,450.45 | $466,350.54 |
| 198 | $288,305.41 | $1,081.15 | $1,286.12 | $287,019.29 | $288,531.60 | $468,717.80 |
| 199 | $287,019.29 | $1,076.32 | $1,290.94 | $285,728.35 | $289,607.92 | $471,085.07 |
| 200 | $285,728.35 | $1,071.48 | $1,295.78 | $284,432.57 | $290,679.40 | $473,452.33 |
| 201 | $284,432.57 | $1,066.62 | $1,300.64 | $283,131.93 | $291,746.02 | $475,819.59 |
| 202 | $283,131.93 | $1,061.74 | $1,305.52 | $281,826.42 | $292,807.77 | $478,186.85 |
| 203 | $281,826.42 | $1,056.85 | $1,310.41 | $280,516.00 | $293,864.62 | $480,554.11 |
| 204 | $280,516.00 | $1,051.94 | $1,315.33 | $279,200.68 | $294,916.55 | $482,921.37 |
| 205 | $279,200.68 | $1,047.00 | $1,320.26 | $277,880.42 | $295,963.55 | $485,288.64 |
| 206 | $277,880.42 | $1,042.05 | $1,325.21 | $276,555.21 | $297,005.61 | $487,655.90 |
| 207 | $276,555.21 | $1,037.08 | $1,330.18 | $275,225.03 | $298,042.69 | $490,023.16 |
| 208 | $275,225.03 | $1,032.09 | $1,335.17 | $273,889.86 | $299,074.78 | $492,390.42 |
| 209 | $273,889.86 | $1,027.09 | $1,340.17 | $272,549.69 | $300,101.87 | $494,757.68 |
| 210 | $272,549.69 | $1,022.06 | $1,345.20 | $271,204.49 | $301,123.93 | $497,124.94 |
| 211 | $271,204.49 | $1,017.02 | $1,350.24 | $269,854.24 | $302,140.95 | $499,492.21 |
| 212 | $269,854.24 | $1,011.95 | $1,355.31 | $268,498.93 | $303,152.90 | $501,859.47 |
| 213 | $268,498.93 | $1,006.87 | $1,360.39 | $267,138.54 | $304,159.77 | $504,226.73 |
| 214 | $267,138.54 | $1,001.77 | $1,365.49 | $265,773.05 | $305,161.54 | $506,593.99 |
| 215 | $265,773.05 | $996.65 | $1,370.61 | $264,402.44 | $306,158.19 | $508,961.25 |
| 216 | $264,402.44 | $991.51 | $1,375.75 | $263,026.69 | $307,149.70 | $511,328.51 |
| 217 | $263,026.69 | $986.35 | $1,380.91 | $261,645.77 | $308,136.05 | $513,695.77 |
| 218 | $261,645.77 | $981.17 | $1,386.09 | $260,259.68 | $309,117.22 | $516,063.04 |
| 219 | $260,259.68 | $975.97 | $1,391.29 | $258,868.40 | $310,093.19 | $518,430.30 |
| 220 | $258,868.40 | $970.76 | $1,396.51 | $257,471.89 | $311,063.95 | $520,797.56 |
| 221 | $257,471.89 | $965.52 | $1,401.74 | $256,070.15 | $312,029.47 | $523,164.82 |
| 222 | $256,070.15 | $960.26 | $1,407.00 | $254,663.15 | $312,989.73 | $525,532.08 |
| 223 | $254,663.15 | $954.99 | $1,412.27 | $253,250.88 | $313,944.72 | $527,899.34 |
| 224 | $253,250.88 | $949.69 | $1,417.57 | $251,833.30 | $314,894.41 | $530,266.61 |
| 225 | $251,833.30 | $944.37 | $1,422.89 | $250,410.42 | $315,838.79 | $532,633.87 |
| 226 | $250,410.42 | $939.04 | $1,428.22 | $248,982.20 | $316,777.83 | $535,001.13 |
| 227 | $248,982.20 | $933.68 | $1,433.58 | $247,548.62 | $317,711.51 | $537,368.39 |
| 228 | $247,548.62 | $928.31 | $1,438.95 | $246,109.66 | $318,639.82 | $539,735.65 |
| 229 | $246,109.66 | $922.91 | $1,444.35 | $244,665.31 | $319,562.73 | $542,102.91 |
| 230 | $244,665.31 | $917.49 | $1,449.77 | $243,215.55 | $320,480.22 | $544,470.18 |
| 231 | $243,215.55 | $912.06 | $1,455.20 | $241,760.34 | $321,392.28 | $546,837.44 |
| 232 | $241,760.34 | $906.60 | $1,460.66 | $240,299.68 | $322,298.88 | $549,204.70 |
| 233 | $240,299.68 | $901.12 | $1,466.14 | $238,833.54 | $323,200.01 | $551,571.96 |
| 234 | $238,833.54 | $895.63 | $1,471.64 | $237,361.91 | $324,095.63 | $553,939.22 |
| 235 | $237,361.91 | $890.11 | $1,477.15 | $235,884.75 | $324,985.74 | $556,306.48 |
| 236 | $235,884.75 | $884.57 | $1,482.69 | $234,402.06 | $325,870.31 | $558,673.75 |
| 237 | $234,402.06 | $879.01 | $1,488.25 | $232,913.81 | $326,749.31 | $561,041.01 |
| 238 | $232,913.81 | $873.43 | $1,493.83 | $231,419.97 | $327,622.74 | $563,408.27 |
| 239 | $231,419.97 | $867.82 | $1,499.44 | $229,920.53 | $328,490.57 | $565,775.53 |
| 240 | $229,920.53 | $862.20 | $1,505.06 | $228,415.47 | $329,352.77 | $568,142.79 |
| 241 | $228,415.47 | $856.56 | $1,510.70 | $226,904.77 | $330,209.33 | $570,510.05 |
| 242 | $226,904.77 | $850.89 | $1,516.37 | $225,388.40 | $331,060.22 | $572,877.32 |
| 243 | $225,388.40 | $845.21 | $1,522.06 | $223,866.35 | $331,905.42 | $575,244.58 |
| 244 | $223,866.35 | $839.50 | $1,527.76 | $222,338.58 | $332,744.92 | $577,611.84 |
| 245 | $222,338.58 | $833.77 | $1,533.49 | $220,805.09 | $333,578.69 | $579,979.10 |
| 246 | $220,805.09 | $828.02 | $1,539.24 | $219,265.85 | $334,406.71 | $582,346.36 |
| 247 | $219,265.85 | $822.25 | $1,545.01 | $217,720.84 | $335,228.96 | $584,713.62 |
| 248 | $217,720.84 | $816.45 | $1,550.81 | $216,170.03 | $336,045.41 | $587,080.89 |
| 249 | $216,170.03 | $810.64 | $1,556.62 | $214,613.40 | $336,856.05 | $589,448.15 |
| 250 | $214,613.40 | $804.80 | $1,562.46 | $213,050.94 | $337,660.85 | $591,815.41 |
| 251 | $213,050.94 | $798.94 | $1,568.32 | $211,482.62 | $338,459.79 | $594,182.67 |
| 252 | $211,482.62 | $793.06 | $1,574.20 | $209,908.42 | $339,252.85 | $596,549.93 |
| 253 | $209,908.42 | $787.16 | $1,580.11 | $208,328.31 | $340,040.01 | $598,917.19 |
| 254 | $208,328.31 | $781.23 | $1,586.03 | $206,742.28 | $340,821.24 | $601,284.46 |
| 255 | $206,742.28 | $775.28 | $1,591.98 | $205,150.31 | $341,596.52 | $603,651.72 |
| 256 | $205,150.31 | $769.31 | $1,597.95 | $203,552.36 | $342,365.84 | $606,018.98 |
| 257 | $203,552.36 | $763.32 | $1,603.94 | $201,948.42 | $343,129.16 | $608,386.24 |
| 258 | $201,948.42 | $757.31 | $1,609.96 | $200,338.46 | $343,886.46 | $610,753.50 |
| 259 | $200,338.46 | $751.27 | $1,615.99 | $198,722.47 | $344,637.73 | $613,120.76 |
| 260 | $198,722.47 | $745.21 | $1,622.05 | $197,100.42 | $345,382.94 | $615,488.03 |
| 261 | $197,100.42 | $739.13 | $1,628.14 | $195,472.28 | $346,122.07 | $617,855.29 |
| 262 | $195,472.28 | $733.02 | $1,634.24 | $193,838.04 | $346,855.09 | $620,222.55 |
| 263 | $193,838.04 | $726.89 | $1,640.37 | $192,197.67 | $347,581.98 | $622,589.81 |
| 264 | $192,197.67 | $720.74 | $1,646.52 | $190,551.15 | $348,302.72 | $624,957.07 |
| 265 | $190,551.15 | $714.57 | $1,652.69 | $188,898.46 | $349,017.29 | $627,324.33 |
| 266 | $188,898.46 | $708.37 | $1,658.89 | $187,239.57 | $349,725.66 | $629,691.59 |
| 267 | $187,239.57 | $702.15 | $1,665.11 | $185,574.45 | $350,427.81 | $632,058.86 |
| 268 | $185,574.45 | $695.90 | $1,671.36 | $183,903.09 | $351,123.71 | $634,426.12 |
| 269 | $183,903.09 | $689.64 | $1,677.63 | $182,225.47 | $351,813.35 | $636,793.38 |
| 270 | $182,225.47 | $683.35 | $1,683.92 | $180,541.55 | $352,496.69 | $639,160.64 |
| 271 | $180,541.55 | $677.03 | $1,690.23 | $178,851.32 | $353,173.73 | $641,527.90 |
| 272 | $178,851.32 | $670.69 | $1,696.57 | $177,154.75 | $353,844.42 | $643,895.16 |
| 273 | $177,154.75 | $664.33 | $1,702.93 | $175,451.82 | $354,508.75 | $646,262.43 |
| 274 | $175,451.82 | $657.94 | $1,709.32 | $173,742.50 | $355,166.69 | $648,629.69 |
| 275 | $173,742.50 | $651.53 | $1,715.73 | $172,026.78 | $355,818.23 | $650,996.95 |
| 276 | $172,026.78 | $645.10 | $1,722.16 | $170,304.62 | $356,463.33 | $653,364.21 |
| 277 | $170,304.62 | $638.64 | $1,728.62 | $168,576.00 | $357,101.97 | $655,731.47 |
| 278 | $168,576.00 | $632.16 | $1,735.10 | $166,840.90 | $357,734.13 | $658,098.73 |
| 279 | $166,840.90 | $625.65 | $1,741.61 | $165,099.29 | $358,359.78 | $660,466.00 |
| 280 | $165,099.29 | $619.12 | $1,748.14 | $163,351.15 | $358,978.91 | $662,833.26 |
| 281 | $163,351.15 | $612.57 | $1,754.69 | $161,596.45 | $359,591.47 | $665,200.52 |
| 282 | $161,596.45 | $605.99 | $1,761.27 | $159,835.18 | $360,197.46 | $667,567.78 |
| 283 | $159,835.18 | $599.38 | $1,767.88 | $158,067.30 | $360,796.84 | $669,935.04 |
| 284 | $158,067.30 | $592.75 | $1,774.51 | $156,292.79 | $361,389.59 | $672,302.30 |
| 285 | $156,292.79 | $586.10 | $1,781.16 | $154,511.63 | $361,975.69 | $674,669.57 |
| 286 | $154,511.63 | $579.42 | $1,787.84 | $152,723.78 | $362,555.11 | $677,036.83 |
| 287 | $152,723.78 | $572.71 | $1,794.55 | $150,929.23 | $363,127.82 | $679,404.09 |
| 288 | $150,929.23 | $565.98 | $1,801.28 | $149,127.96 | $363,693.81 | $681,771.35 |
| 289 | $149,127.96 | $559.23 | $1,808.03 | $147,319.93 | $364,253.04 | $684,138.61 |
| 290 | $147,319.93 | $552.45 | $1,814.81 | $145,505.11 | $364,805.49 | $686,505.87 |
| 291 | $145,505.11 | $545.64 | $1,821.62 | $143,683.50 | $365,351.13 | $688,873.14 |
| 292 | $143,683.50 | $538.81 | $1,828.45 | $141,855.05 | $365,889.95 | $691,240.40 |
| 293 | $141,855.05 | $531.96 | $1,835.31 | $140,019.74 | $366,421.90 | $693,607.66 |
| 294 | $140,019.74 | $525.07 | $1,842.19 | $138,177.56 | $366,946.98 | $695,974.92 |
| 295 | $138,177.56 | $518.17 | $1,849.10 | $136,328.46 | $367,465.14 | $698,342.18 |
| 296 | $136,328.46 | $511.23 | $1,856.03 | $134,472.43 | $367,976.37 | $700,709.44 |
| 297 | $134,472.43 | $504.27 | $1,862.99 | $132,609.44 | $368,480.65 | $703,076.71 |
| 298 | $132,609.44 | $497.29 | $1,869.98 | $130,739.46 | $368,977.93 | $705,443.97 |
| 299 | $130,739.46 | $490.27 | $1,876.99 | $128,862.47 | $369,468.20 | $707,811.23 |
| 300 | $128,862.47 | $483.23 | $1,884.03 | $126,978.45 | $369,951.44 | $710,178.49 |
| 301 | $126,978.45 | $476.17 | $1,891.09 | $125,087.35 | $370,427.61 | $712,545.75 |
| 302 | $125,087.35 | $469.08 | $1,898.18 | $123,189.17 | $370,896.68 | $714,913.01 |
| 303 | $123,189.17 | $461.96 | $1,905.30 | $121,283.87 | $371,358.64 | $717,280.28 |
| 304 | $121,283.87 | $454.81 | $1,912.45 | $119,371.42 | $371,813.46 | $719,647.54 |
| 305 | $119,371.42 | $447.64 | $1,919.62 | $117,451.80 | $372,261.10 | $722,014.80 |
| 306 | $117,451.80 | $440.44 | $1,926.82 | $115,524.99 | $372,701.55 | $724,382.06 |
| 307 | $115,524.99 | $433.22 | $1,934.04 | $113,590.94 | $373,134.76 | $726,749.32 |
| 308 | $113,590.94 | $425.97 | $1,941.30 | $111,649.65 | $373,560.73 | $729,116.58 |
| 309 | $111,649.65 | $418.69 | $1,948.58 | $109,701.07 | $373,979.42 | $731,483.85 |
| 310 | $109,701.07 | $411.38 | $1,955.88 | $107,745.19 | $374,390.80 | $733,851.11 |
| 311 | $107,745.19 | $404.04 | $1,963.22 | $105,781.97 | $374,794.84 | $736,218.37 |
| 312 | $105,781.97 | $396.68 | $1,970.58 | $103,811.39 | $375,191.52 | $738,585.63 |
| 313 | $103,811.39 | $389.29 | $1,977.97 | $101,833.42 | $375,580.82 | $740,952.89 |
| 314 | $101,833.42 | $381.88 | $1,985.39 | $99,848.04 | $375,962.69 | $743,320.15 |
| 315 | $99,848.04 | $374.43 | $1,992.83 | $97,855.21 | $376,337.12 | $745,687.42 |
| 316 | $97,855.21 | $366.96 | $2,000.30 | $95,854.90 | $376,704.08 | $748,054.68 |
| 317 | $95,854.90 | $359.46 | $2,007.81 | $93,847.10 | $377,063.53 | $750,421.94 |
| 318 | $93,847.10 | $351.93 | $2,015.34 | $91,831.76 | $377,415.46 | $752,789.20 |
| 319 | $91,831.76 | $344.37 | $2,022.89 | $89,808.87 | $377,759.83 | $755,156.46 |
| 320 | $89,808.87 | $336.78 | $2,030.48 | $87,778.39 | $378,096.61 | $757,523.72 |
| 321 | $87,778.39 | $329.17 | $2,038.09 | $85,740.30 | $378,425.78 | $759,890.98 |
| 322 | $85,740.30 | $321.53 | $2,045.74 | $83,694.56 | $378,747.31 | $762,258.25 |
| 323 | $83,694.56 | $313.85 | $2,053.41 | $81,641.15 | $379,061.16 | $764,625.51 |
| 324 | $81,641.15 | $306.15 | $2,061.11 | $79,580.05 | $379,367.32 | $766,992.77 |
| 325 | $79,580.05 | $298.43 | $2,068.84 | $77,511.21 | $379,665.74 | $769,360.03 |
| 326 | $77,511.21 | $290.67 | $2,076.59 | $75,434.62 | $379,956.41 | $771,727.29 |
| 327 | $75,434.62 | $282.88 | $2,084.38 | $73,350.23 | $380,239.29 | $774,094.55 |
| 328 | $73,350.23 | $275.06 | $2,092.20 | $71,258.04 | $380,514.35 | $776,461.82 |
| 329 | $71,258.04 | $267.22 | $2,100.04 | $69,157.99 | $380,781.57 | $778,829.08 |
| 330 | $69,157.99 | $259.34 | $2,107.92 | $67,050.07 | $381,040.91 | $781,196.34 |
| 331 | $67,050.07 | $251.44 | $2,115.82 | $64,934.25 | $381,292.35 | $783,563.60 |
| 332 | $64,934.25 | $243.50 | $2,123.76 | $62,810.49 | $381,535.85 | $785,930.86 |
| 333 | $62,810.49 | $235.54 | $2,131.72 | $60,678.77 | $381,771.39 | $788,298.12 |
| 334 | $60,678.77 | $227.55 | $2,139.72 | $58,539.05 | $381,998.94 | $790,665.39 |
| 335 | $58,539.05 | $219.52 | $2,147.74 | $56,391.31 | $382,218.46 | $793,032.65 |
| 336 | $56,391.31 | $211.47 | $2,155.79 | $54,235.52 | $382,429.93 | $795,399.91 |
| 337 | $54,235.52 | $203.38 | $2,163.88 | $52,071.64 | $382,633.31 | $797,767.17 |
| 338 | $52,071.64 | $195.27 | $2,171.99 | $49,899.65 | $382,828.58 | $800,134.43 |
| 339 | $49,899.65 | $187.12 | $2,180.14 | $47,719.51 | $383,015.70 | $802,501.69 |
| 340 | $47,719.51 | $178.95 | $2,188.31 | $45,531.19 | $383,194.65 | $804,868.96 |
| 341 | $45,531.19 | $170.74 | $2,196.52 | $43,334.67 | $383,365.39 | $807,236.22 |
| 342 | $43,334.67 | $162.51 | $2,204.76 | $41,129.92 | $383,527.90 | $809,603.48 |
| 343 | $41,129.92 | $154.24 | $2,213.02 | $38,916.89 | $383,682.13 | $811,970.74 |
| 344 | $38,916.89 | $145.94 | $2,221.32 | $36,695.57 | $383,828.07 | $814,338.00 |
| 345 | $36,695.57 | $137.61 | $2,229.65 | $34,465.92 | $383,965.68 | $816,705.26 |
| 346 | $34,465.92 | $129.25 | $2,238.01 | $32,227.90 | $384,094.93 | $819,072.53 |
| 347 | $32,227.90 | $120.85 | $2,246.41 | $29,981.50 | $384,215.78 | $821,439.79 |
| 348 | $29,981.50 | $112.43 | $2,254.83 | $27,726.66 | $384,328.21 | $823,807.05 |
| 349 | $27,726.66 | $103.97 | $2,263.29 | $25,463.38 | $384,432.19 | $826,174.31 |
| 350 | $25,463.38 | $95.49 | $2,271.77 | $23,191.60 | $384,527.68 | $828,541.57 |
| 351 | $23,191.60 | $86.97 | $2,280.29 | $20,911.31 | $384,614.64 | $830,908.83 |
| 352 | $20,911.31 | $78.42 | $2,288.84 | $18,622.47 | $384,693.06 | $833,276.10 |
| 353 | $18,622.47 | $69.83 | $2,297.43 | $16,325.04 | $384,762.90 | $835,643.36 |
| 354 | $16,325.04 | $61.22 | $2,306.04 | $14,019.00 | $384,824.12 | $838,010.62 |
| 355 | $14,019.00 | $52.57 | $2,314.69 | $11,704.31 | $384,876.69 | $840,377.88 |
| 356 | $11,704.31 | $43.89 | $2,323.37 | $9,380.94 | $384,920.58 | $842,745.14 |
| 357 | $9,380.94 | $35.18 | $2,332.08 | $7,048.85 | $384,955.76 | $845,112.40 |
| 358 | $7,048.85 | $26.43 | $2,340.83 | $4,708.02 | $384,982.19 | $847,479.67 |
| 359 | $4,708.02 | $17.66 | $2,349.61 | $2,358.42 | $384,999.84 | $849,846.93 |
| 360 | $2,358.42 | $8.84 | $2,358.42 | $-0.00 | $385,008.69 | $852,214.19 |