|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $615,920.00 | $3,464.55 | $530.30 | $615,389.70 | $3,464.55 | $3,994.85 |
| 2 | $615,389.70 | $3,461.57 | $533.28 | $614,856.43 | $6,926.12 | $7,989.69 |
| 3 | $614,856.43 | $3,458.57 | $536.28 | $614,320.15 | $10,384.68 | $11,984.54 |
| 4 | $614,320.15 | $3,455.55 | $539.29 | $613,780.85 | $13,840.24 | $15,979.38 |
| 5 | $613,780.85 | $3,452.52 | $542.33 | $613,238.53 | $17,292.75 | $19,974.23 |
| 6 | $613,238.53 | $3,449.47 | $545.38 | $612,693.15 | $20,742.22 | $23,969.07 |
| 7 | $612,693.15 | $3,446.40 | $548.45 | $612,144.70 | $24,188.62 | $27,963.92 |
| 8 | $612,144.70 | $3,443.31 | $551.53 | $611,593.17 | $27,631.93 | $31,958.76 |
| 9 | $611,593.17 | $3,440.21 | $554.63 | $611,038.54 | $31,072.14 | $35,953.61 |
| 10 | $611,038.54 | $3,437.09 | $557.75 | $610,480.78 | $34,509.24 | $39,948.45 |
| 11 | $610,480.78 | $3,433.95 | $560.89 | $609,919.89 | $37,943.19 | $43,943.30 |
| 12 | $609,919.89 | $3,430.80 | $564.05 | $609,355.84 | $41,373.99 | $47,938.14 |
| 13 | $609,355.84 | $3,427.63 | $567.22 | $608,788.63 | $44,801.62 | $51,932.99 |
| 14 | $608,788.63 | $3,424.44 | $570.41 | $608,218.22 | $48,226.05 | $55,927.84 |
| 15 | $608,218.22 | $3,421.23 | $573.62 | $607,644.60 | $51,647.28 | $59,922.68 |
| 16 | $607,644.60 | $3,418.00 | $576.84 | $607,067.75 | $55,065.28 | $63,917.53 |
| 17 | $607,067.75 | $3,414.76 | $580.09 | $606,487.66 | $58,480.04 | $67,912.37 |
| 18 | $606,487.66 | $3,411.49 | $583.35 | $605,904.31 | $61,891.53 | $71,907.22 |
| 19 | $605,904.31 | $3,408.21 | $586.63 | $605,317.68 | $65,299.74 | $75,902.06 |
| 20 | $605,317.68 | $3,404.91 | $589.93 | $604,727.75 | $68,704.65 | $79,896.91 |
| 21 | $604,727.75 | $3,401.59 | $593.25 | $604,134.49 | $72,106.25 | $83,891.75 |
| 22 | $604,134.49 | $3,398.26 | $596.59 | $603,537.90 | $75,504.50 | $87,886.60 |
| 23 | $603,537.90 | $3,394.90 | $599.94 | $602,937.96 | $78,899.40 | $91,881.44 |
| 24 | $602,937.96 | $3,391.53 | $603.32 | $602,334.64 | $82,290.93 | $95,876.29 |
| 25 | $602,334.64 | $3,388.13 | $606.71 | $601,727.93 | $85,679.06 | $99,871.13 |
| 26 | $601,727.93 | $3,384.72 | $610.13 | $601,117.80 | $89,063.78 | $103,865.98 |
| 27 | $601,117.80 | $3,381.29 | $613.56 | $600,504.24 | $92,445.07 | $107,860.83 |
| 28 | $600,504.24 | $3,377.84 | $617.01 | $599,887.23 | $95,822.91 | $111,855.67 |
| 29 | $599,887.23 | $3,374.37 | $620.48 | $599,266.76 | $99,197.27 | $115,850.52 |
| 30 | $599,266.76 | $3,370.88 | $623.97 | $598,642.79 | $102,568.15 | $119,845.36 |
| 31 | $598,642.79 | $3,367.37 | $627.48 | $598,015.31 | $105,935.51 | $123,840.21 |
| 32 | $598,015.31 | $3,363.84 | $631.01 | $597,384.30 | $109,299.35 | $127,835.05 |
| 33 | $597,384.30 | $3,360.29 | $634.56 | $596,749.74 | $112,659.64 | $131,829.90 |
| 34 | $596,749.74 | $3,356.72 | $638.13 | $596,111.61 | $116,016.35 | $135,824.74 |
| 35 | $596,111.61 | $3,353.13 | $641.72 | $595,469.89 | $119,369.48 | $139,819.59 |
| 36 | $595,469.89 | $3,349.52 | $645.33 | $594,824.56 | $122,719.00 | $143,814.43 |
| 37 | $594,824.56 | $3,345.89 | $648.96 | $594,175.61 | $126,064.89 | $147,809.28 |
| 38 | $594,175.61 | $3,342.24 | $652.61 | $593,523.00 | $129,407.12 | $151,804.13 |
| 39 | $593,523.00 | $3,338.57 | $656.28 | $592,866.72 | $132,745.69 | $155,798.97 |
| 40 | $592,866.72 | $3,334.88 | $659.97 | $592,206.75 | $136,080.57 | $159,793.82 |
| 41 | $592,206.75 | $3,331.16 | $663.68 | $591,543.07 | $139,411.73 | $163,788.66 |
| 42 | $591,543.07 | $3,327.43 | $667.42 | $590,875.65 | $142,739.16 | $167,783.51 |
| 43 | $590,875.65 | $3,323.68 | $671.17 | $590,204.48 | $146,062.84 | $171,778.35 |
| 44 | $590,204.48 | $3,319.90 | $674.95 | $589,529.54 | $149,382.74 | $175,773.20 |
| 45 | $589,529.54 | $3,316.10 | $678.74 | $588,850.80 | $152,698.84 | $179,768.04 |
| 46 | $588,850.80 | $3,312.29 | $682.56 | $588,168.24 | $156,011.12 | $183,762.89 |
| 47 | $588,168.24 | $3,308.45 | $686.40 | $587,481.84 | $159,319.57 | $187,757.73 |
| 48 | $587,481.84 | $3,304.59 | $690.26 | $586,791.58 | $162,624.16 | $191,752.58 |
| 49 | $586,791.58 | $3,300.70 | $694.14 | $586,097.43 | $165,924.86 | $195,747.42 |
| 50 | $586,097.43 | $3,296.80 | $698.05 | $585,399.39 | $169,221.66 | $199,742.27 |
| 51 | $585,399.39 | $3,292.87 | $701.97 | $584,697.41 | $172,514.53 | $203,737.12 |
| 52 | $584,697.41 | $3,288.92 | $705.92 | $583,991.49 | $175,803.45 | $207,731.96 |
| 53 | $583,991.49 | $3,284.95 | $709.89 | $583,281.60 | $179,088.40 | $211,726.81 |
| 54 | $583,281.60 | $3,280.96 | $713.89 | $582,567.71 | $182,369.36 | $215,721.65 |
| 55 | $582,567.71 | $3,276.94 | $717.90 | $581,849.81 | $185,646.31 | $219,716.50 |
| 56 | $581,849.81 | $3,272.91 | $721.94 | $581,127.87 | $188,919.21 | $223,711.34 |
| 57 | $581,127.87 | $3,268.84 | $726.00 | $580,401.87 | $192,188.06 | $227,706.19 |
| 58 | $580,401.87 | $3,264.76 | $730.08 | $579,671.78 | $195,452.82 | $231,701.03 |
| 59 | $579,671.78 | $3,260.65 | $734.19 | $578,937.59 | $198,713.47 | $235,695.88 |
| 60 | $578,937.59 | $3,256.52 | $738.32 | $578,199.27 | $201,969.99 | $239,690.72 |
| 61 | $578,199.27 | $3,252.37 | $742.47 | $577,456.80 | $205,222.36 | $243,685.57 |
| 62 | $577,456.80 | $3,248.19 | $746.65 | $576,710.14 | $208,470.56 | $247,680.41 |
| 63 | $576,710.14 | $3,243.99 | $750.85 | $575,959.29 | $211,714.55 | $251,675.26 |
| 64 | $575,959.29 | $3,239.77 | $755.07 | $575,204.22 | $214,954.32 | $255,670.11 |
| 65 | $575,204.22 | $3,235.52 | $759.32 | $574,444.90 | $218,189.85 | $259,664.95 |
| 66 | $574,444.90 | $3,231.25 | $763.59 | $573,681.31 | $221,421.10 | $263,659.80 |
| 67 | $573,681.31 | $3,226.96 | $767.89 | $572,913.42 | $224,648.06 | $267,654.64 |
| 68 | $572,913.42 | $3,222.64 | $772.21 | $572,141.21 | $227,870.70 | $271,649.49 |
| 69 | $572,141.21 | $3,218.29 | $776.55 | $571,364.66 | $231,088.99 | $275,644.33 |
| 70 | $571,364.66 | $3,213.93 | $780.92 | $570,583.74 | $234,302.92 | $279,639.18 |
| 71 | $570,583.74 | $3,209.53 | $785.31 | $569,798.43 | $237,512.45 | $283,634.02 |
| 72 | $569,798.43 | $3,205.12 | $789.73 | $569,008.70 | $240,717.57 | $287,628.87 |
| 73 | $569,008.70 | $3,200.67 | $794.17 | $568,214.53 | $243,918.24 | $291,623.71 |
| 74 | $568,214.53 | $3,196.21 | $798.64 | $567,415.89 | $247,114.45 | $295,618.56 |
| 75 | $567,415.89 | $3,191.71 | $803.13 | $566,612.76 | $250,306.16 | $299,613.40 |
| 76 | $566,612.76 | $3,187.20 | $807.65 | $565,805.11 | $253,493.36 | $303,608.25 |
| 77 | $565,805.11 | $3,182.65 | $812.19 | $564,992.92 | $256,676.01 | $307,603.10 |
| 78 | $564,992.92 | $3,178.09 | $816.76 | $564,176.16 | $259,854.10 | $311,597.94 |
| 79 | $564,176.16 | $3,173.49 | $821.35 | $563,354.80 | $263,027.59 | $315,592.79 |
| 80 | $563,354.80 | $3,168.87 | $825.97 | $562,528.83 | $266,196.46 | $319,587.63 |
| 81 | $562,528.83 | $3,164.22 | $830.62 | $561,698.21 | $269,360.68 | $323,582.48 |
| 82 | $561,698.21 | $3,159.55 | $835.29 | $560,862.91 | $272,520.24 | $327,577.32 |
| 83 | $560,862.91 | $3,154.85 | $839.99 | $560,022.92 | $275,675.09 | $331,572.17 |
| 84 | $560,022.92 | $3,150.13 | $844.72 | $559,178.21 | $278,825.22 | $335,567.01 |
| 85 | $559,178.21 | $3,145.38 | $849.47 | $558,328.74 | $281,970.60 | $339,561.86 |
| 86 | $558,328.74 | $3,140.60 | $854.25 | $557,474.49 | $285,111.20 | $343,556.70 |
| 87 | $557,474.49 | $3,135.79 | $859.05 | $556,615.44 | $288,246.99 | $347,551.55 |
| 88 | $556,615.44 | $3,130.96 | $863.88 | $555,751.56 | $291,377.95 | $351,546.39 |
| 89 | $555,751.56 | $3,126.10 | $868.74 | $554,882.81 | $294,504.05 | $355,541.24 |
| 90 | $554,882.81 | $3,121.22 | $873.63 | $554,009.18 | $297,625.27 | $359,536.09 |
| 91 | $554,009.18 | $3,116.30 | $878.54 | $553,130.64 | $300,741.57 | $363,530.93 |
| 92 | $553,130.64 | $3,111.36 | $883.49 | $552,247.15 | $303,852.93 | $367,525.78 |
| 93 | $552,247.15 | $3,106.39 | $888.46 | $551,358.70 | $306,959.32 | $371,520.62 |
| 94 | $551,358.70 | $3,101.39 | $893.45 | $550,465.25 | $310,060.71 | $375,515.47 |
| 95 | $550,465.25 | $3,096.37 | $898.48 | $549,566.77 | $313,157.08 | $379,510.31 |
| 96 | $549,566.77 | $3,091.31 | $903.53 | $548,663.24 | $316,248.39 | $383,505.16 |
| 97 | $548,663.24 | $3,086.23 | $908.61 | $547,754.62 | $319,334.62 | $387,500.00 |
| 98 | $547,754.62 | $3,081.12 | $913.73 | $546,840.90 | $322,415.74 | $391,494.85 |
| 99 | $546,840.90 | $3,075.98 | $918.87 | $545,922.03 | $325,491.72 | $395,489.69 |
| 100 | $545,922.03 | $3,070.81 | $924.03 | $544,998.00 | $328,562.54 | $399,484.54 |
| 101 | $544,998.00 | $3,065.61 | $929.23 | $544,068.76 | $331,628.15 | $403,479.39 |
| 102 | $544,068.76 | $3,060.39 | $934.46 | $543,134.31 | $334,688.54 | $407,474.23 |
| 103 | $543,134.31 | $3,055.13 | $939.71 | $542,194.59 | $337,743.67 | $411,469.08 |
| 104 | $542,194.59 | $3,049.84 | $945.00 | $541,249.59 | $340,793.51 | $415,463.92 |
| 105 | $541,249.59 | $3,044.53 | $950.32 | $540,299.27 | $343,838.04 | $419,458.77 |
| 106 | $540,299.27 | $3,039.18 | $955.66 | $539,343.61 | $346,877.22 | $423,453.61 |
| 107 | $539,343.61 | $3,033.81 | $961.04 | $538,382.57 | $349,911.03 | $427,448.46 |
| 108 | $538,382.57 | $3,028.40 | $966.44 | $537,416.13 | $352,939.43 | $431,443.30 |
| 109 | $537,416.13 | $3,022.97 | $971.88 | $536,444.25 | $355,962.40 | $435,438.15 |
| 110 | $536,444.25 | $3,017.50 | $977.35 | $535,466.90 | $358,979.90 | $439,432.99 |
| 111 | $535,466.90 | $3,012.00 | $982.84 | $534,484.06 | $361,991.90 | $443,427.84 |
| 112 | $534,484.06 | $3,006.47 | $988.37 | $533,495.69 | $364,998.37 | $447,422.68 |
| 113 | $533,495.69 | $3,000.91 | $993.93 | $532,501.76 | $367,999.29 | $451,417.53 |
| 114 | $532,501.76 | $2,995.32 | $999.52 | $531,502.23 | $370,994.61 | $455,412.38 |
| 115 | $531,502.23 | $2,989.70 | $1,005.15 | $530,497.09 | $373,984.31 | $459,407.22 |
| 116 | $530,497.09 | $2,984.05 | $1,010.80 | $529,486.29 | $376,968.35 | $463,402.07 |
| 117 | $529,486.29 | $2,978.36 | $1,016.49 | $528,469.80 | $379,946.71 | $467,396.91 |
| 118 | $528,469.80 | $2,972.64 | $1,022.20 | $527,447.60 | $382,919.36 | $471,391.76 |
| 119 | $527,447.60 | $2,966.89 | $1,027.95 | $526,419.65 | $385,886.25 | $475,386.60 |
| 120 | $526,419.65 | $2,961.11 | $1,033.73 | $525,385.91 | $388,847.36 | $479,381.45 |
| 121 | $525,385.91 | $2,955.30 | $1,039.55 | $524,346.36 | $391,802.66 | $483,376.29 |
| 122 | $524,346.36 | $2,949.45 | $1,045.40 | $523,300.97 | $394,752.10 | $487,371.14 |
| 123 | $523,300.97 | $2,943.57 | $1,051.28 | $522,249.69 | $397,695.67 | $491,365.98 |
| 124 | $522,249.69 | $2,937.65 | $1,057.19 | $521,192.50 | $400,633.33 | $495,360.83 |
| 125 | $521,192.50 | $2,931.71 | $1,063.14 | $520,129.36 | $403,565.04 | $499,355.67 |
| 126 | $520,129.36 | $2,925.73 | $1,069.12 | $519,060.24 | $406,490.76 | $503,350.52 |
| 127 | $519,060.24 | $2,919.71 | $1,075.13 | $517,985.11 | $409,410.48 | $507,345.37 |
| 128 | $517,985.11 | $2,913.67 | $1,081.18 | $516,903.93 | $412,324.14 | $511,340.21 |
| 129 | $516,903.93 | $2,907.58 | $1,087.26 | $515,816.67 | $415,231.73 | $515,335.06 |
| 130 | $515,816.67 | $2,901.47 | $1,093.38 | $514,723.29 | $418,133.20 | $519,329.90 |
| 131 | $514,723.29 | $2,895.32 | $1,099.53 | $513,623.77 | $421,028.51 | $523,324.75 |
| 132 | $513,623.77 | $2,889.13 | $1,105.71 | $512,518.06 | $423,917.65 | $527,319.59 |
| 133 | $512,518.06 | $2,882.91 | $1,111.93 | $511,406.12 | $426,800.56 | $531,314.44 |
| 134 | $511,406.12 | $2,876.66 | $1,118.19 | $510,287.94 | $429,677.22 | $535,309.28 |
| 135 | $510,287.94 | $2,870.37 | $1,124.48 | $509,163.46 | $432,547.59 | $539,304.13 |
| 136 | $509,163.46 | $2,864.04 | $1,130.80 | $508,032.66 | $435,411.64 | $543,298.97 |
| 137 | $508,032.66 | $2,857.68 | $1,137.16 | $506,895.50 | $438,269.32 | $547,293.82 |
| 138 | $506,895.50 | $2,851.29 | $1,143.56 | $505,751.94 | $441,120.61 | $551,288.66 |
| 139 | $505,751.94 | $2,844.85 | $1,149.99 | $504,601.95 | $443,965.46 | $555,283.51 |
| 140 | $504,601.95 | $2,838.39 | $1,156.46 | $503,445.49 | $446,803.85 | $559,278.36 |
| 141 | $503,445.49 | $2,831.88 | $1,162.96 | $502,282.53 | $449,635.73 | $563,273.20 |
| 142 | $502,282.53 | $2,825.34 | $1,169.51 | $501,113.02 | $452,461.07 | $567,268.05 |
| 143 | $501,113.02 | $2,818.76 | $1,176.08 | $499,936.94 | $455,279.83 | $571,262.89 |
| 144 | $499,936.94 | $2,812.15 | $1,182.70 | $498,754.24 | $458,091.97 | $575,257.74 |
| 145 | $498,754.24 | $2,805.49 | $1,189.35 | $497,564.88 | $460,897.47 | $579,252.58 |
| 146 | $497,564.88 | $2,798.80 | $1,196.04 | $496,368.84 | $463,696.27 | $583,247.43 |
| 147 | $496,368.84 | $2,792.07 | $1,202.77 | $495,166.07 | $466,488.34 | $587,242.27 |
| 148 | $495,166.07 | $2,785.31 | $1,209.54 | $493,956.53 | $469,273.65 | $591,237.12 |
| 149 | $493,956.53 | $2,778.51 | $1,216.34 | $492,740.19 | $472,052.16 | $595,231.96 |
| 150 | $492,740.19 | $2,771.66 | $1,223.18 | $491,517.01 | $474,823.82 | $599,226.81 |
| 151 | $491,517.01 | $2,764.78 | $1,230.06 | $490,286.95 | $477,588.61 | $603,221.65 |
| 152 | $490,286.95 | $2,757.86 | $1,236.98 | $489,049.97 | $480,346.47 | $607,216.50 |
| 153 | $489,049.97 | $2,750.91 | $1,243.94 | $487,806.03 | $483,097.38 | $611,211.35 |
| 154 | $487,806.03 | $2,743.91 | $1,250.94 | $486,555.09 | $485,841.28 | $615,206.19 |
| 155 | $486,555.09 | $2,736.87 | $1,257.97 | $485,297.12 | $488,578.16 | $619,201.04 |
| 156 | $485,297.12 | $2,729.80 | $1,265.05 | $484,032.07 | $491,307.95 | $623,195.88 |
| 157 | $484,032.07 | $2,722.68 | $1,272.16 | $482,759.91 | $494,030.63 | $627,190.73 |
| 158 | $482,759.91 | $2,715.52 | $1,279.32 | $481,480.59 | $496,746.16 | $631,185.57 |
| 159 | $481,480.59 | $2,708.33 | $1,286.52 | $480,194.07 | $499,454.49 | $635,180.42 |
| 160 | $480,194.07 | $2,701.09 | $1,293.75 | $478,900.31 | $502,155.58 | $639,175.26 |
| 161 | $478,900.31 | $2,693.81 | $1,301.03 | $477,599.28 | $504,849.39 | $643,170.11 |
| 162 | $477,599.28 | $2,686.50 | $1,308.35 | $476,290.93 | $507,535.89 | $647,164.95 |
| 163 | $476,290.93 | $2,679.14 | $1,315.71 | $474,975.22 | $510,215.02 | $651,159.80 |
| 164 | $474,975.22 | $2,671.74 | $1,323.11 | $473,652.11 | $512,886.76 | $655,154.65 |
| 165 | $473,652.11 | $2,664.29 | $1,330.55 | $472,321.56 | $515,551.05 | $659,149.49 |
| 166 | $472,321.56 | $2,656.81 | $1,338.04 | $470,983.53 | $518,207.86 | $663,144.34 |
| 167 | $470,983.53 | $2,649.28 | $1,345.56 | $469,637.96 | $520,857.14 | $667,139.18 |
| 168 | $469,637.96 | $2,641.71 | $1,353.13 | $468,284.83 | $523,498.86 | $671,134.03 |
| 169 | $468,284.83 | $2,634.10 | $1,360.74 | $466,924.09 | $526,132.96 | $675,128.87 |
| 170 | $466,924.09 | $2,626.45 | $1,368.40 | $465,555.69 | $528,759.41 | $679,123.72 |
| 171 | $465,555.69 | $2,618.75 | $1,376.09 | $464,179.60 | $531,378.16 | $683,118.56 |
| 172 | $464,179.60 | $2,611.01 | $1,383.84 | $462,795.76 | $533,989.17 | $687,113.41 |
| 173 | $462,795.76 | $2,603.23 | $1,391.62 | $461,404.14 | $536,592.40 | $691,108.25 |
| 174 | $461,404.14 | $2,595.40 | $1,399.45 | $460,004.69 | $539,187.79 | $695,103.10 |
| 175 | $460,004.69 | $2,587.53 | $1,407.32 | $458,597.38 | $541,775.32 | $699,097.94 |
| 176 | $458,597.38 | $2,579.61 | $1,415.24 | $457,182.14 | $544,354.93 | $703,092.79 |
| 177 | $457,182.14 | $2,571.65 | $1,423.20 | $455,758.94 | $546,926.58 | $707,087.64 |
| 178 | $455,758.94 | $2,563.64 | $1,431.20 | $454,327.74 | $549,490.22 | $711,082.48 |
| 179 | $454,327.74 | $2,555.59 | $1,439.25 | $452,888.49 | $552,045.82 | $715,077.33 |
| 180 | $452,888.49 | $2,547.50 | $1,447.35 | $451,441.14 | $554,593.31 | $719,072.17 |
| 181 | $451,441.14 | $2,539.36 | $1,455.49 | $449,985.65 | $557,132.67 | $723,067.02 |
| 182 | $449,985.65 | $2,531.17 | $1,463.68 | $448,521.98 | $559,663.84 | $727,061.86 |
| 183 | $448,521.98 | $2,522.94 | $1,471.91 | $447,050.07 | $562,186.78 | $731,056.71 |
| 184 | $447,050.07 | $2,514.66 | $1,480.19 | $445,569.88 | $564,701.43 | $735,051.55 |
| 185 | $445,569.88 | $2,506.33 | $1,488.51 | $444,081.37 | $567,207.76 | $739,046.40 |
| 186 | $444,081.37 | $2,497.96 | $1,496.89 | $442,584.48 | $569,705.72 | $743,041.24 |
| 187 | $442,584.48 | $2,489.54 | $1,505.31 | $441,079.17 | $572,195.26 | $747,036.09 |
| 188 | $441,079.17 | $2,481.07 | $1,513.78 | $439,565.40 | $574,676.33 | $751,030.93 |
| 189 | $439,565.40 | $2,472.56 | $1,522.29 | $438,043.11 | $577,148.89 | $755,025.78 |
| 190 | $438,043.11 | $2,463.99 | $1,530.85 | $436,512.25 | $579,612.88 | $759,020.63 |
| 191 | $436,512.25 | $2,455.38 | $1,539.46 | $434,972.79 | $582,068.26 | $763,015.47 |
| 192 | $434,972.79 | $2,446.72 | $1,548.12 | $433,424.66 | $584,514.98 | $767,010.32 |
| 193 | $433,424.66 | $2,438.01 | $1,556.83 | $431,867.83 | $586,952.99 | $771,005.16 |
| 194 | $431,867.83 | $2,429.26 | $1,565.59 | $430,302.24 | $589,382.25 | $775,000.01 |
| 195 | $430,302.24 | $2,420.45 | $1,574.40 | $428,727.85 | $591,802.70 | $778,994.85 |
| 196 | $428,727.85 | $2,411.59 | $1,583.25 | $427,144.60 | $594,214.30 | $782,989.70 |
| 197 | $427,144.60 | $2,402.69 | $1,592.16 | $425,552.44 | $596,616.98 | $786,984.54 |
| 198 | $425,552.44 | $2,393.73 | $1,601.11 | $423,951.33 | $599,010.72 | $790,979.39 |
| 199 | $423,951.33 | $2,384.73 | $1,610.12 | $422,341.21 | $601,395.44 | $794,974.23 |
| 200 | $422,341.21 | $2,375.67 | $1,619.18 | $420,722.03 | $603,771.11 | $798,969.08 |
| 201 | $420,722.03 | $2,366.56 | $1,628.28 | $419,093.75 | $606,137.67 | $802,963.92 |
| 202 | $419,093.75 | $2,357.40 | $1,637.44 | $417,456.31 | $608,495.08 | $806,958.77 |
| 203 | $417,456.31 | $2,348.19 | $1,646.65 | $415,809.65 | $610,843.27 | $810,953.62 |
| 204 | $415,809.65 | $2,338.93 | $1,655.92 | $414,153.74 | $613,182.20 | $814,948.46 |
| 205 | $414,153.74 | $2,329.61 | $1,665.23 | $412,488.51 | $615,511.81 | $818,943.31 |
| 206 | $412,488.51 | $2,320.25 | $1,674.60 | $410,813.91 | $617,832.06 | $822,938.15 |
| 207 | $410,813.91 | $2,310.83 | $1,684.02 | $409,129.89 | $620,142.89 | $826,933.00 |
| 208 | $409,129.89 | $2,301.36 | $1,693.49 | $407,436.40 | $622,444.24 | $830,927.84 |
| 209 | $407,436.40 | $2,291.83 | $1,703.02 | $405,733.39 | $624,736.07 | $834,922.69 |
| 210 | $405,733.39 | $2,282.25 | $1,712.60 | $404,020.79 | $627,018.32 | $838,917.53 |
| 211 | $404,020.79 | $2,272.62 | $1,722.23 | $402,298.56 | $629,290.94 | $842,912.38 |
| 212 | $402,298.56 | $2,262.93 | $1,731.92 | $400,566.65 | $631,553.87 | $846,907.22 |
| 213 | $400,566.65 | $2,253.19 | $1,741.66 | $398,824.99 | $633,807.06 | $850,902.07 |
| 214 | $398,824.99 | $2,243.39 | $1,751.45 | $397,073.53 | $636,050.45 | $854,896.91 |
| 215 | $397,073.53 | $2,233.54 | $1,761.31 | $395,312.23 | $638,283.99 | $858,891.76 |
| 216 | $395,312.23 | $2,223.63 | $1,771.21 | $393,541.01 | $640,507.62 | $862,886.61 |
| 217 | $393,541.01 | $2,213.67 | $1,781.18 | $391,759.83 | $642,721.29 | $866,881.45 |
| 218 | $391,759.83 | $2,203.65 | $1,791.20 | $389,968.64 | $644,924.93 | $870,876.30 |
| 219 | $389,968.64 | $2,193.57 | $1,801.27 | $388,167.37 | $647,118.51 | $874,871.14 |
| 220 | $388,167.37 | $2,183.44 | $1,811.40 | $386,355.96 | $649,301.95 | $878,865.99 |
| 221 | $386,355.96 | $2,173.25 | $1,821.59 | $384,534.37 | $651,475.20 | $882,860.83 |
| 222 | $384,534.37 | $2,163.01 | $1,831.84 | $382,702.53 | $653,638.21 | $886,855.68 |
| 223 | $382,702.53 | $2,152.70 | $1,842.14 | $380,860.39 | $655,790.91 | $890,850.52 |
| 224 | $380,860.39 | $2,142.34 | $1,852.51 | $379,007.88 | $657,933.25 | $894,845.37 |
| 225 | $379,007.88 | $2,131.92 | $1,862.93 | $377,144.95 | $660,065.17 | $898,840.21 |
| 226 | $377,144.95 | $2,121.44 | $1,873.41 | $375,271.55 | $662,186.61 | $902,835.06 |
| 227 | $375,271.55 | $2,110.90 | $1,883.94 | $373,387.61 | $664,297.51 | $906,829.90 |
| 228 | $373,387.61 | $2,100.31 | $1,894.54 | $371,493.07 | $666,397.82 | $910,824.75 |
| 229 | $371,493.07 | $2,089.65 | $1,905.20 | $369,587.87 | $668,487.47 | $914,819.60 |
| 230 | $369,587.87 | $2,078.93 | $1,915.91 | $367,671.96 | $670,566.40 | $918,814.44 |
| 231 | $367,671.96 | $2,068.15 | $1,926.69 | $365,745.27 | $672,634.55 | $922,809.29 |
| 232 | $365,745.27 | $2,057.32 | $1,937.53 | $363,807.74 | $674,691.87 | $926,804.13 |
| 233 | $363,807.74 | $2,046.42 | $1,948.43 | $361,859.31 | $676,738.29 | $930,798.98 |
| 234 | $361,859.31 | $2,035.46 | $1,959.39 | $359,899.92 | $678,773.75 | $934,793.82 |
| 235 | $359,899.92 | $2,024.44 | $1,970.41 | $357,929.51 | $680,798.18 | $938,788.67 |
| 236 | $357,929.51 | $2,013.35 | $1,981.49 | $355,948.02 | $682,811.54 | $942,783.51 |
| 237 | $355,948.02 | $2,002.21 | $1,992.64 | $353,955.39 | $684,813.74 | $946,778.36 |
| 238 | $353,955.39 | $1,991.00 | $2,003.85 | $351,951.54 | $686,804.74 | $950,773.20 |
| 239 | $351,951.54 | $1,979.73 | $2,015.12 | $349,936.42 | $688,784.47 | $954,768.05 |
| 240 | $349,936.42 | $1,968.39 | $2,026.45 | $347,909.97 | $690,752.86 | $958,762.90 |
| 241 | $347,909.97 | $1,956.99 | $2,037.85 | $345,872.12 | $692,709.86 | $962,757.74 |
| 242 | $345,872.12 | $1,945.53 | $2,049.31 | $343,822.80 | $694,655.39 | $966,752.59 |
| 243 | $343,822.80 | $1,934.00 | $2,060.84 | $341,761.96 | $696,589.39 | $970,747.43 |
| 244 | $341,761.96 | $1,922.41 | $2,072.43 | $339,689.52 | $698,511.80 | $974,742.28 |
| 245 | $339,689.52 | $1,910.75 | $2,084.09 | $337,605.43 | $700,422.55 | $978,737.12 |
| 246 | $337,605.43 | $1,899.03 | $2,095.81 | $335,509.62 | $702,321.59 | $982,731.97 |
| 247 | $335,509.62 | $1,887.24 | $2,107.60 | $333,402.01 | $704,208.83 | $986,726.81 |
| 248 | $333,402.01 | $1,875.39 | $2,119.46 | $331,282.56 | $706,084.21 | $990,721.66 |
| 249 | $331,282.56 | $1,863.46 | $2,131.38 | $329,151.17 | $707,947.68 | $994,716.50 |
| 250 | $329,151.17 | $1,851.48 | $2,143.37 | $327,007.80 | $709,799.15 | $998,711.35 |
| 251 | $327,007.80 | $1,839.42 | $2,155.43 | $324,852.38 | $711,638.57 | $1,002,706.19 |
| 252 | $324,852.38 | $1,827.29 | $2,167.55 | $322,684.83 | $713,465.87 | $1,006,701.04 |
| 253 | $322,684.83 | $1,815.10 | $2,179.74 | $320,505.08 | $715,280.97 | $1,010,695.89 |
| 254 | $320,505.08 | $1,802.84 | $2,192.00 | $318,313.08 | $717,083.81 | $1,014,690.73 |
| 255 | $318,313.08 | $1,790.51 | $2,204.33 | $316,108.74 | $718,874.32 | $1,018,685.58 |
| 256 | $316,108.74 | $1,778.11 | $2,216.73 | $313,892.01 | $720,652.43 | $1,022,680.42 |
| 257 | $313,892.01 | $1,765.64 | $2,229.20 | $311,662.81 | $722,418.08 | $1,026,675.27 |
| 258 | $311,662.81 | $1,753.10 | $2,241.74 | $309,421.07 | $724,171.18 | $1,030,670.11 |
| 259 | $309,421.07 | $1,740.49 | $2,254.35 | $307,166.71 | $725,911.67 | $1,034,664.96 |
| 260 | $307,166.71 | $1,727.81 | $2,267.03 | $304,899.68 | $727,639.48 | $1,038,659.80 |
| 261 | $304,899.68 | $1,715.06 | $2,279.78 | $302,619.90 | $729,354.55 | $1,042,654.65 |
| 262 | $302,619.90 | $1,702.24 | $2,292.61 | $300,327.29 | $731,056.78 | $1,046,649.49 |
| 263 | $300,327.29 | $1,689.34 | $2,305.50 | $298,021.78 | $732,746.12 | $1,050,644.34 |
| 264 | $298,021.78 | $1,676.37 | $2,318.47 | $295,703.31 | $734,422.50 | $1,054,639.18 |
| 265 | $295,703.31 | $1,663.33 | $2,331.51 | $293,371.80 | $736,085.83 | $1,058,634.03 |
| 266 | $293,371.80 | $1,650.22 | $2,344.63 | $291,027.17 | $737,736.04 | $1,062,628.88 |
| 267 | $291,027.17 | $1,637.03 | $2,357.82 | $288,669.35 | $739,373.07 | $1,066,623.72 |
| 268 | $288,669.35 | $1,623.77 | $2,371.08 | $286,298.27 | $740,996.84 | $1,070,618.57 |
| 269 | $286,298.27 | $1,610.43 | $2,384.42 | $283,913.85 | $742,607.26 | $1,074,613.41 |
| 270 | $283,913.85 | $1,597.02 | $2,397.83 | $281,516.02 | $744,204.28 | $1,078,608.26 |
| 271 | $281,516.02 | $1,583.53 | $2,411.32 | $279,104.70 | $745,787.81 | $1,082,603.10 |
| 272 | $279,104.70 | $1,569.96 | $2,424.88 | $276,679.82 | $747,357.77 | $1,086,597.95 |
| 273 | $276,679.82 | $1,556.32 | $2,438.52 | $274,241.30 | $748,914.10 | $1,090,592.79 |
| 274 | $274,241.30 | $1,542.61 | $2,452.24 | $271,789.06 | $750,456.70 | $1,094,587.64 |
| 275 | $271,789.06 | $1,528.81 | $2,466.03 | $269,323.03 | $751,985.52 | $1,098,582.48 |
| 276 | $269,323.03 | $1,514.94 | $2,479.90 | $266,843.13 | $753,500.46 | $1,102,577.33 |
| 277 | $266,843.13 | $1,500.99 | $2,493.85 | $264,349.28 | $755,001.45 | $1,106,572.17 |
| 278 | $264,349.28 | $1,486.96 | $2,507.88 | $261,841.40 | $756,488.42 | $1,110,567.02 |
| 279 | $261,841.40 | $1,472.86 | $2,521.99 | $259,319.41 | $757,961.27 | $1,114,561.87 |
| 280 | $259,319.41 | $1,458.67 | $2,536.17 | $256,783.23 | $759,419.94 | $1,118,556.71 |
| 281 | $256,783.23 | $1,444.41 | $2,550.44 | $254,232.79 | $760,864.35 | $1,122,551.56 |
| 282 | $254,232.79 | $1,430.06 | $2,564.79 | $251,668.01 | $762,294.41 | $1,126,546.40 |
| 283 | $251,668.01 | $1,415.63 | $2,579.21 | $249,088.80 | $763,710.04 | $1,130,541.25 |
| 284 | $249,088.80 | $1,401.12 | $2,593.72 | $246,495.07 | $765,111.17 | $1,134,536.09 |
| 285 | $246,495.07 | $1,386.53 | $2,608.31 | $243,886.76 | $766,497.70 | $1,138,530.94 |
| 286 | $243,886.76 | $1,371.86 | $2,622.98 | $241,263.78 | $767,869.56 | $1,142,525.78 |
| 287 | $241,263.78 | $1,357.11 | $2,637.74 | $238,626.04 | $769,226.67 | $1,146,520.63 |
| 288 | $238,626.04 | $1,342.27 | $2,652.57 | $235,973.47 | $770,568.95 | $1,150,515.47 |
| 289 | $235,973.47 | $1,327.35 | $2,667.49 | $233,305.98 | $771,896.30 | $1,154,510.32 |
| 290 | $233,305.98 | $1,312.35 | $2,682.50 | $230,623.48 | $773,208.64 | $1,158,505.16 |
| 291 | $230,623.48 | $1,297.26 | $2,697.59 | $227,925.89 | $774,505.90 | $1,162,500.01 |
| 292 | $227,925.89 | $1,282.08 | $2,712.76 | $225,213.13 | $775,787.98 | $1,166,494.86 |
| 293 | $225,213.13 | $1,266.82 | $2,728.02 | $222,485.10 | $777,054.81 | $1,170,489.70 |
| 294 | $222,485.10 | $1,251.48 | $2,743.37 | $219,741.74 | $778,306.28 | $1,174,484.55 |
| 295 | $219,741.74 | $1,236.05 | $2,758.80 | $216,982.94 | $779,542.33 | $1,178,479.39 |
| 296 | $216,982.94 | $1,220.53 | $2,774.32 | $214,208.62 | $780,762.86 | $1,182,474.24 |
| 297 | $214,208.62 | $1,204.92 | $2,789.92 | $211,418.70 | $781,967.78 | $1,186,469.08 |
| 298 | $211,418.70 | $1,189.23 | $2,805.62 | $208,613.09 | $783,157.01 | $1,190,463.93 |
| 299 | $208,613.09 | $1,173.45 | $2,821.40 | $205,791.69 | $784,330.46 | $1,194,458.77 |
| 300 | $205,791.69 | $1,157.58 | $2,837.27 | $202,954.42 | $785,488.04 | $1,198,453.62 |
| 301 | $202,954.42 | $1,141.62 | $2,853.23 | $200,101.20 | $786,629.66 | $1,202,448.46 |
| 302 | $200,101.20 | $1,125.57 | $2,869.28 | $197,231.92 | $787,755.23 | $1,206,443.31 |
| 303 | $197,231.92 | $1,109.43 | $2,885.42 | $194,346.50 | $788,864.66 | $1,210,438.16 |
| 304 | $194,346.50 | $1,093.20 | $2,901.65 | $191,444.86 | $789,957.86 | $1,214,433.00 |
| 305 | $191,444.86 | $1,076.88 | $2,917.97 | $188,526.89 | $791,034.74 | $1,218,427.85 |
| 306 | $188,526.89 | $1,060.46 | $2,934.38 | $185,592.51 | $792,095.20 | $1,222,422.69 |
| 307 | $185,592.51 | $1,043.96 | $2,950.89 | $182,641.62 | $793,139.16 | $1,226,417.54 |
| 308 | $182,641.62 | $1,027.36 | $2,967.49 | $179,674.13 | $794,166.52 | $1,230,412.38 |
| 309 | $179,674.13 | $1,010.67 | $2,984.18 | $176,689.96 | $795,177.18 | $1,234,407.23 |
| 310 | $176,689.96 | $993.88 | $3,000.96 | $173,688.99 | $796,171.06 | $1,238,402.07 |
| 311 | $173,688.99 | $977.00 | $3,017.84 | $170,671.15 | $797,148.06 | $1,242,396.92 |
| 312 | $170,671.15 | $960.03 | $3,034.82 | $167,636.33 | $798,108.09 | $1,246,391.76 |
| 313 | $167,636.33 | $942.95 | $3,051.89 | $164,584.44 | $799,051.04 | $1,250,386.61 |
| 314 | $164,584.44 | $925.79 | $3,069.06 | $161,515.38 | $799,976.83 | $1,254,381.45 |
| 315 | $161,515.38 | $908.52 | $3,086.32 | $158,429.06 | $800,885.36 | $1,258,376.30 |
| 316 | $158,429.06 | $891.16 | $3,103.68 | $155,325.37 | $801,776.52 | $1,262,371.15 |
| 317 | $155,325.37 | $873.71 | $3,121.14 | $152,204.23 | $802,650.22 | $1,266,365.99 |
| 318 | $152,204.23 | $856.15 | $3,138.70 | $149,065.54 | $803,506.37 | $1,270,360.84 |
| 319 | $149,065.54 | $838.49 | $3,156.35 | $145,909.19 | $804,344.87 | $1,274,355.68 |
| 320 | $145,909.19 | $820.74 | $3,174.11 | $142,735.08 | $805,165.61 | $1,278,350.53 |
| 321 | $142,735.08 | $802.88 | $3,191.96 | $139,543.12 | $805,968.49 | $1,282,345.37 |
| 322 | $139,543.12 | $784.93 | $3,209.92 | $136,333.20 | $806,753.42 | $1,286,340.22 |
| 323 | $136,333.20 | $766.87 | $3,227.97 | $133,105.23 | $807,520.30 | $1,290,335.06 |
| 324 | $133,105.23 | $748.72 | $3,246.13 | $129,859.10 | $808,269.01 | $1,294,329.91 |
| 325 | $129,859.10 | $730.46 | $3,264.39 | $126,594.72 | $808,999.47 | $1,298,324.75 |
| 326 | $126,594.72 | $712.10 | $3,282.75 | $123,311.97 | $809,711.56 | $1,302,319.60 |
| 327 | $123,311.97 | $693.63 | $3,301.22 | $120,010.75 | $810,405.19 | $1,306,314.44 |
| 328 | $120,010.75 | $675.06 | $3,319.78 | $116,690.97 | $811,080.26 | $1,310,309.29 |
| 329 | $116,690.97 | $656.39 | $3,338.46 | $113,352.51 | $811,736.64 | $1,314,304.14 |
| 330 | $113,352.51 | $637.61 | $3,357.24 | $109,995.27 | $812,374.25 | $1,318,298.98 |
| 331 | $109,995.27 | $618.72 | $3,376.12 | $106,619.15 | $812,992.97 | $1,322,293.83 |
| 332 | $106,619.15 | $599.73 | $3,395.11 | $103,224.03 | $813,592.71 | $1,326,288.67 |
| 333 | $103,224.03 | $580.64 | $3,414.21 | $99,809.82 | $814,173.34 | $1,330,283.52 |
| 334 | $99,809.82 | $561.43 | $3,433.42 | $96,376.41 | $814,734.77 | $1,334,278.36 |
| 335 | $96,376.41 | $542.12 | $3,452.73 | $92,923.68 | $815,276.89 | $1,338,273.21 |
| 336 | $92,923.68 | $522.70 | $3,472.15 | $89,451.53 | $815,799.58 | $1,342,268.05 |
| 337 | $89,451.53 | $503.16 | $3,491.68 | $85,959.85 | $816,302.75 | $1,346,262.90 |
| 338 | $85,959.85 | $483.52 | $3,511.32 | $82,448.53 | $816,786.27 | $1,350,257.74 |
| 339 | $82,448.53 | $463.77 | $3,531.07 | $78,917.46 | $817,250.05 | $1,354,252.59 |
| 340 | $78,917.46 | $443.91 | $3,550.93 | $75,366.52 | $817,693.96 | $1,358,247.43 |
| 341 | $75,366.52 | $423.94 | $3,570.91 | $71,795.61 | $818,117.89 | $1,362,242.28 |
| 342 | $71,795.61 | $403.85 | $3,591.00 | $68,204.62 | $818,521.74 | $1,366,237.13 |
| 343 | $68,204.62 | $383.65 | $3,611.19 | $64,593.42 | $818,905.39 | $1,370,231.97 |
| 344 | $64,593.42 | $363.34 | $3,631.51 | $60,961.92 | $819,268.73 | $1,374,226.82 |
| 345 | $60,961.92 | $342.91 | $3,651.93 | $57,309.98 | $819,611.64 | $1,378,221.66 |
| 346 | $57,309.98 | $322.37 | $3,672.48 | $53,637.51 | $819,934.01 | $1,382,216.51 |
| 347 | $53,637.51 | $301.71 | $3,693.13 | $49,944.37 | $820,235.72 | $1,386,211.35 |
| 348 | $49,944.37 | $280.94 | $3,713.91 | $46,230.46 | $820,516.66 | $1,390,206.20 |
| 349 | $46,230.46 | $260.05 | $3,734.80 | $42,495.66 | $820,776.71 | $1,394,201.04 |
| 350 | $42,495.66 | $239.04 | $3,755.81 | $38,739.86 | $821,015.74 | $1,398,195.89 |
| 351 | $38,739.86 | $217.91 | $3,776.93 | $34,962.92 | $821,233.66 | $1,402,190.73 |
| 352 | $34,962.92 | $196.67 | $3,798.18 | $31,164.74 | $821,430.32 | $1,406,185.58 |
| 353 | $31,164.74 | $175.30 | $3,819.54 | $27,345.20 | $821,605.62 | $1,410,180.42 |
| 354 | $27,345.20 | $153.82 | $3,841.03 | $23,504.17 | $821,759.44 | $1,414,175.27 |
| 355 | $23,504.17 | $132.21 | $3,862.63 | $19,641.54 | $821,891.65 | $1,418,170.12 |
| 356 | $19,641.54 | $110.48 | $3,884.36 | $15,757.17 | $822,002.14 | $1,422,164.96 |
| 357 | $15,757.17 | $88.63 | $3,906.21 | $11,850.96 | $822,090.77 | $1,426,159.81 |
| 358 | $11,850.96 | $66.66 | $3,928.18 | $7,922.78 | $822,157.43 | $1,430,154.65 |
| 359 | $7,922.78 | $44.57 | $3,950.28 | $3,972.50 | $822,202.00 | $1,434,149.50 |
| 360 | $3,972.50 | $22.35 | $3,972.50 | $-0.00 | $822,224.34 | $1,438,144.34 |