|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $654,415.00 | $3,681.08 | $563.44 | $653,851.56 | $3,681.08 | $4,244.52 |
| 2 | $653,851.56 | $3,677.92 | $566.61 | $653,284.95 | $7,359.00 | $8,489.05 |
| 3 | $653,284.95 | $3,674.73 | $569.80 | $652,715.16 | $11,033.73 | $12,733.57 |
| 4 | $652,715.16 | $3,671.52 | $573.00 | $652,142.16 | $14,705.25 | $16,978.09 |
| 5 | $652,142.16 | $3,668.30 | $576.22 | $651,565.93 | $18,373.55 | $21,222.62 |
| 6 | $651,565.93 | $3,665.06 | $579.46 | $650,986.47 | $22,038.61 | $25,467.14 |
| 7 | $650,986.47 | $3,661.80 | $582.72 | $650,403.74 | $25,700.41 | $29,711.66 |
| 8 | $650,403.74 | $3,658.52 | $586.00 | $649,817.74 | $29,358.93 | $33,956.19 |
| 9 | $649,817.74 | $3,655.22 | $589.30 | $649,228.44 | $33,014.15 | $38,200.71 |
| 10 | $649,228.44 | $3,651.91 | $592.61 | $648,635.83 | $36,666.06 | $42,445.23 |
| 11 | $648,635.83 | $3,648.58 | $595.95 | $648,039.88 | $40,314.64 | $46,689.76 |
| 12 | $648,039.88 | $3,645.22 | $599.30 | $647,440.58 | $43,959.86 | $50,934.28 |
| 13 | $647,440.58 | $3,641.85 | $602.67 | $646,837.91 | $47,601.72 | $55,178.80 |
| 14 | $646,837.91 | $3,638.46 | $606.06 | $646,231.85 | $51,240.18 | $59,423.33 |
| 15 | $646,231.85 | $3,635.05 | $609.47 | $645,622.39 | $54,875.23 | $63,667.85 |
| 16 | $645,622.39 | $3,631.63 | $612.90 | $645,009.49 | $58,506.86 | $67,912.37 |
| 17 | $645,009.49 | $3,628.18 | $616.34 | $644,393.14 | $62,135.04 | $72,156.89 |
| 18 | $644,393.14 | $3,624.71 | $619.81 | $643,773.33 | $65,759.75 | $76,401.42 |
| 19 | $643,773.33 | $3,621.22 | $623.30 | $643,150.03 | $69,380.98 | $80,645.94 |
| 20 | $643,150.03 | $3,617.72 | $626.80 | $642,523.23 | $72,998.69 | $84,890.46 |
| 21 | $642,523.23 | $3,614.19 | $630.33 | $641,892.90 | $76,612.89 | $89,134.99 |
| 22 | $641,892.90 | $3,610.65 | $633.88 | $641,259.02 | $80,223.53 | $93,379.51 |
| 23 | $641,259.02 | $3,607.08 | $637.44 | $640,621.58 | $83,830.62 | $97,624.03 |
| 24 | $640,621.58 | $3,603.50 | $641.03 | $639,980.56 | $87,434.11 | $101,868.56 |
| 25 | $639,980.56 | $3,599.89 | $644.63 | $639,335.92 | $91,034.00 | $106,113.08 |
| 26 | $639,335.92 | $3,596.26 | $648.26 | $638,687.66 | $94,630.27 | $110,357.60 |
| 27 | $638,687.66 | $3,592.62 | $651.91 | $638,035.76 | $98,222.89 | $114,602.13 |
| 28 | $638,035.76 | $3,588.95 | $655.57 | $637,380.19 | $101,811.84 | $118,846.65 |
| 29 | $637,380.19 | $3,585.26 | $659.26 | $636,720.93 | $105,397.10 | $123,091.17 |
| 30 | $636,720.93 | $3,581.56 | $662.97 | $636,057.96 | $108,978.66 | $127,335.70 |
| 31 | $636,057.96 | $3,577.83 | $666.70 | $635,391.26 | $112,556.48 | $131,580.22 |
| 32 | $635,391.26 | $3,574.08 | $670.45 | $634,720.81 | $116,130.56 | $135,824.74 |
| 33 | $634,720.81 | $3,570.30 | $674.22 | $634,046.60 | $119,700.86 | $140,069.27 |
| 34 | $634,046.60 | $3,566.51 | $678.01 | $633,368.59 | $123,267.37 | $144,313.79 |
| 35 | $633,368.59 | $3,562.70 | $681.82 | $632,686.76 | $126,830.07 | $148,558.31 |
| 36 | $632,686.76 | $3,558.86 | $685.66 | $632,001.10 | $130,388.94 | $152,802.84 |
| 37 | $632,001.10 | $3,555.01 | $689.52 | $631,311.58 | $133,943.94 | $157,047.36 |
| 38 | $631,311.58 | $3,551.13 | $693.40 | $630,618.19 | $137,495.07 | $161,291.88 |
| 39 | $630,618.19 | $3,547.23 | $697.30 | $629,920.89 | $141,042.30 | $165,536.41 |
| 40 | $629,920.89 | $3,543.31 | $701.22 | $629,219.67 | $144,585.60 | $169,780.93 |
| 41 | $629,219.67 | $3,539.36 | $705.16 | $628,514.51 | $148,124.96 | $174,025.45 |
| 42 | $628,514.51 | $3,535.39 | $709.13 | $627,805.38 | $151,660.36 | $178,269.98 |
| 43 | $627,805.38 | $3,531.41 | $713.12 | $627,092.26 | $155,191.76 | $182,514.50 |
| 44 | $627,092.26 | $3,527.39 | $717.13 | $626,375.13 | $158,719.16 | $186,759.02 |
| 45 | $626,375.13 | $3,523.36 | $721.16 | $625,653.97 | $162,242.52 | $191,003.55 |
| 46 | $625,653.97 | $3,519.30 | $725.22 | $624,928.75 | $165,761.82 | $195,248.07 |
| 47 | $624,928.75 | $3,515.22 | $729.30 | $624,199.45 | $169,277.04 | $199,492.59 |
| 48 | $624,199.45 | $3,511.12 | $733.40 | $623,466.05 | $172,788.17 | $203,737.12 |
| 49 | $623,466.05 | $3,507.00 | $737.53 | $622,728.52 | $176,295.16 | $207,981.64 |
| 50 | $622,728.52 | $3,502.85 | $741.68 | $621,986.85 | $179,798.01 | $212,226.16 |
| 51 | $621,986.85 | $3,498.68 | $745.85 | $621,241.00 | $183,296.69 | $216,470.68 |
| 52 | $621,241.00 | $3,494.48 | $750.04 | $620,490.96 | $186,791.17 | $220,715.21 |
| 53 | $620,490.96 | $3,490.26 | $754.26 | $619,736.70 | $190,281.43 | $224,959.73 |
| 54 | $619,736.70 | $3,486.02 | $758.50 | $618,978.19 | $193,767.45 | $229,204.25 |
| 55 | $618,978.19 | $3,481.75 | $762.77 | $618,215.42 | $197,249.20 | $233,448.78 |
| 56 | $618,215.42 | $3,477.46 | $767.06 | $617,448.36 | $200,726.66 | $237,693.30 |
| 57 | $617,448.36 | $3,473.15 | $771.38 | $616,676.98 | $204,199.81 | $241,937.82 |
| 58 | $616,676.98 | $3,468.81 | $775.72 | $615,901.27 | $207,668.62 | $246,182.35 |
| 59 | $615,901.27 | $3,464.44 | $780.08 | $615,121.19 | $211,133.06 | $250,426.87 |
| 60 | $615,121.19 | $3,460.06 | $784.47 | $614,336.72 | $214,593.12 | $254,671.39 |
| 61 | $614,336.72 | $3,455.64 | $788.88 | $613,547.85 | $218,048.76 | $258,915.92 |
| 62 | $613,547.85 | $3,451.21 | $793.32 | $612,754.53 | $221,499.97 | $263,160.44 |
| 63 | $612,754.53 | $3,446.74 | $797.78 | $611,956.75 | $224,946.71 | $267,404.96 |
| 64 | $611,956.75 | $3,442.26 | $802.27 | $611,154.48 | $228,388.97 | $271,649.49 |
| 65 | $611,154.48 | $3,437.74 | $806.78 | $610,347.70 | $231,826.71 | $275,894.01 |
| 66 | $610,347.70 | $3,433.21 | $811.32 | $609,536.39 | $235,259.92 | $280,138.53 |
| 67 | $609,536.39 | $3,428.64 | $815.88 | $608,720.51 | $238,688.56 | $284,383.06 |
| 68 | $608,720.51 | $3,424.05 | $820.47 | $607,900.04 | $242,112.62 | $288,627.58 |
| 69 | $607,900.04 | $3,419.44 | $825.09 | $607,074.95 | $245,532.05 | $292,872.10 |
| 70 | $607,074.95 | $3,414.80 | $829.73 | $606,245.22 | $248,946.85 | $297,116.63 |
| 71 | $606,245.22 | $3,410.13 | $834.39 | $605,410.83 | $252,356.98 | $301,361.15 |
| 72 | $605,410.83 | $3,405.44 | $839.09 | $604,571.74 | $255,762.41 | $305,605.67 |
| 73 | $604,571.74 | $3,400.72 | $843.81 | $603,727.93 | $259,163.13 | $309,850.20 |
| 74 | $603,727.93 | $3,395.97 | $848.55 | $602,879.38 | $262,559.10 | $314,094.72 |
| 75 | $602,879.38 | $3,391.20 | $853.33 | $602,026.05 | $265,950.30 | $318,339.24 |
| 76 | $602,026.05 | $3,386.40 | $858.13 | $601,167.93 | $269,336.69 | $322,583.77 |
| 77 | $601,167.93 | $3,381.57 | $862.95 | $600,304.97 | $272,718.26 | $326,828.29 |
| 78 | $600,304.97 | $3,376.72 | $867.81 | $599,437.17 | $276,094.98 | $331,072.81 |
| 79 | $599,437.17 | $3,371.83 | $872.69 | $598,564.48 | $279,466.81 | $335,317.34 |
| 80 | $598,564.48 | $3,366.93 | $877.60 | $597,686.88 | $282,833.74 | $339,561.86 |
| 81 | $597,686.88 | $3,361.99 | $882.53 | $596,804.34 | $286,195.73 | $343,806.38 |
| 82 | $596,804.34 | $3,357.02 | $887.50 | $595,916.85 | $289,552.75 | $348,050.91 |
| 83 | $595,916.85 | $3,352.03 | $892.49 | $595,024.35 | $292,904.78 | $352,295.43 |
| 84 | $595,024.35 | $3,347.01 | $897.51 | $594,126.84 | $296,251.80 | $356,539.95 |
| 85 | $594,126.84 | $3,341.96 | $902.56 | $593,224.28 | $299,593.76 | $360,784.47 |
| 86 | $593,224.28 | $3,336.89 | $907.64 | $592,316.65 | $302,930.65 | $365,029.00 |
| 87 | $592,316.65 | $3,331.78 | $912.74 | $591,403.90 | $306,262.43 | $369,273.52 |
| 88 | $591,403.90 | $3,326.65 | $917.88 | $590,486.03 | $309,589.07 | $373,518.04 |
| 89 | $590,486.03 | $3,321.48 | $923.04 | $589,562.99 | $312,910.56 | $377,762.57 |
| 90 | $589,562.99 | $3,316.29 | $928.23 | $588,634.76 | $316,226.85 | $382,007.09 |
| 91 | $588,634.76 | $3,311.07 | $933.45 | $587,701.31 | $319,537.92 | $386,251.61 |
| 92 | $587,701.31 | $3,305.82 | $938.70 | $586,762.60 | $322,843.74 | $390,496.14 |
| 93 | $586,762.60 | $3,300.54 | $943.98 | $585,818.62 | $326,144.28 | $394,740.66 |
| 94 | $585,818.62 | $3,295.23 | $949.29 | $584,869.32 | $329,439.51 | $398,985.18 |
| 95 | $584,869.32 | $3,289.89 | $954.63 | $583,914.69 | $332,729.40 | $403,229.71 |
| 96 | $583,914.69 | $3,284.52 | $960.00 | $582,954.69 | $336,013.92 | $407,474.23 |
| 97 | $582,954.69 | $3,279.12 | $965.40 | $581,989.29 | $339,293.04 | $411,718.75 |
| 98 | $581,989.29 | $3,273.69 | $970.83 | $581,018.45 | $342,566.73 | $415,963.28 |
| 99 | $581,018.45 | $3,268.23 | $976.29 | $580,042.16 | $345,834.96 | $420,207.80 |
| 100 | $580,042.16 | $3,262.74 | $981.79 | $579,060.37 | $349,097.69 | $424,452.32 |
| 101 | $579,060.37 | $3,257.21 | $987.31 | $578,073.06 | $352,354.91 | $428,696.85 |
| 102 | $578,073.06 | $3,251.66 | $992.86 | $577,080.20 | $355,606.57 | $432,941.37 |
| 103 | $577,080.20 | $3,246.08 | $998.45 | $576,081.75 | $358,852.65 | $437,185.89 |
| 104 | $576,081.75 | $3,240.46 | $1,004.06 | $575,077.69 | $362,093.11 | $441,430.42 |
| 105 | $575,077.69 | $3,234.81 | $1,009.71 | $574,067.98 | $365,327.92 | $445,674.94 |
| 106 | $574,067.98 | $3,229.13 | $1,015.39 | $573,052.59 | $368,557.05 | $449,919.46 |
| 107 | $573,052.59 | $3,223.42 | $1,021.10 | $572,031.49 | $371,780.47 | $454,163.99 |
| 108 | $572,031.49 | $3,217.68 | $1,026.85 | $571,004.64 | $374,998.15 | $458,408.51 |
| 109 | $571,004.64 | $3,211.90 | $1,032.62 | $569,972.02 | $378,210.05 | $462,653.03 |
| 110 | $569,972.02 | $3,206.09 | $1,038.43 | $568,933.59 | $381,416.14 | $466,897.56 |
| 111 | $568,933.59 | $3,200.25 | $1,044.27 | $567,889.31 | $384,616.39 | $471,142.08 |
| 112 | $567,889.31 | $3,194.38 | $1,050.15 | $566,839.17 | $387,810.77 | $475,386.60 |
| 113 | $566,839.17 | $3,188.47 | $1,056.05 | $565,783.12 | $390,999.24 | $479,631.13 |
| 114 | $565,783.12 | $3,182.53 | $1,061.99 | $564,721.12 | $394,181.77 | $483,875.65 |
| 115 | $564,721.12 | $3,176.56 | $1,067.97 | $563,653.16 | $397,358.33 | $488,120.17 |
| 116 | $563,653.16 | $3,170.55 | $1,073.97 | $562,579.18 | $400,528.88 | $492,364.70 |
| 117 | $562,579.18 | $3,164.51 | $1,080.02 | $561,499.17 | $403,693.38 | $496,609.22 |
| 118 | $561,499.17 | $3,158.43 | $1,086.09 | $560,413.08 | $406,851.82 | $500,853.74 |
| 119 | $560,413.08 | $3,152.32 | $1,092.20 | $559,320.88 | $410,004.14 | $505,098.26 |
| 120 | $559,320.88 | $3,146.18 | $1,098.34 | $558,222.53 | $413,150.32 | $509,342.79 |
| 121 | $558,222.53 | $3,140.00 | $1,104.52 | $557,118.01 | $416,290.32 | $513,587.31 |
| 122 | $557,118.01 | $3,133.79 | $1,110.73 | $556,007.28 | $419,424.11 | $517,831.83 |
| 123 | $556,007.28 | $3,127.54 | $1,116.98 | $554,890.29 | $422,551.65 | $522,076.36 |
| 124 | $554,890.29 | $3,121.26 | $1,123.27 | $553,767.03 | $425,672.91 | $526,320.88 |
| 125 | $553,767.03 | $3,114.94 | $1,129.58 | $552,637.45 | $428,787.85 | $530,565.40 |
| 126 | $552,637.45 | $3,108.59 | $1,135.94 | $551,501.51 | $431,896.44 | $534,809.93 |
| 127 | $551,501.51 | $3,102.20 | $1,142.33 | $550,359.18 | $434,998.63 | $539,054.45 |
| 128 | $550,359.18 | $3,095.77 | $1,148.75 | $549,210.43 | $438,094.40 | $543,298.97 |
| 129 | $549,210.43 | $3,089.31 | $1,155.21 | $548,055.21 | $441,183.71 | $547,543.50 |
| 130 | $548,055.21 | $3,082.81 | $1,161.71 | $546,893.50 | $444,266.52 | $551,788.02 |
| 131 | $546,893.50 | $3,076.28 | $1,168.25 | $545,725.25 | $447,342.80 | $556,032.54 |
| 132 | $545,725.25 | $3,069.70 | $1,174.82 | $544,550.43 | $450,412.50 | $560,277.07 |
| 133 | $544,550.43 | $3,063.10 | $1,181.43 | $543,369.01 | $453,475.60 | $564,521.59 |
| 134 | $543,369.01 | $3,056.45 | $1,188.07 | $542,180.94 | $456,532.05 | $568,766.11 |
| 135 | $542,180.94 | $3,049.77 | $1,194.76 | $540,986.18 | $459,581.82 | $573,010.64 |
| 136 | $540,986.18 | $3,043.05 | $1,201.48 | $539,784.70 | $462,624.86 | $577,255.16 |
| 137 | $539,784.70 | $3,036.29 | $1,208.23 | $538,576.47 | $465,661.15 | $581,499.68 |
| 138 | $538,576.47 | $3,029.49 | $1,215.03 | $537,361.44 | $468,690.64 | $585,744.21 |
| 139 | $537,361.44 | $3,022.66 | $1,221.87 | $536,139.57 | $471,713.30 | $589,988.73 |
| 140 | $536,139.57 | $3,015.79 | $1,228.74 | $534,910.84 | $474,729.09 | $594,233.25 |
| 141 | $534,910.84 | $3,008.87 | $1,235.65 | $533,675.19 | $477,737.96 | $598,477.78 |
| 142 | $533,675.19 | $3,001.92 | $1,242.60 | $532,432.59 | $480,739.88 | $602,722.30 |
| 143 | $532,432.59 | $2,994.93 | $1,249.59 | $531,183.00 | $483,734.82 | $606,966.82 |
| 144 | $531,183.00 | $2,987.90 | $1,256.62 | $529,926.38 | $486,722.72 | $611,211.35 |
| 145 | $529,926.38 | $2,980.84 | $1,263.69 | $528,662.69 | $489,703.56 | $615,455.87 |
| 146 | $528,662.69 | $2,973.73 | $1,270.80 | $527,391.89 | $492,677.29 | $619,700.39 |
| 147 | $527,391.89 | $2,966.58 | $1,277.94 | $526,113.95 | $495,643.87 | $623,944.92 |
| 148 | $526,113.95 | $2,959.39 | $1,285.13 | $524,828.82 | $498,603.26 | $628,189.44 |
| 149 | $524,828.82 | $2,952.16 | $1,292.36 | $523,536.46 | $501,555.42 | $632,433.96 |
| 150 | $523,536.46 | $2,944.89 | $1,299.63 | $522,236.83 | $504,500.31 | $636,678.49 |
| 151 | $522,236.83 | $2,937.58 | $1,306.94 | $520,929.88 | $507,437.89 | $640,923.01 |
| 152 | $520,929.88 | $2,930.23 | $1,314.29 | $519,615.59 | $510,368.12 | $645,167.53 |
| 153 | $519,615.59 | $2,922.84 | $1,321.69 | $518,293.91 | $513,290.96 | $649,412.05 |
| 154 | $518,293.91 | $2,915.40 | $1,329.12 | $516,964.79 | $516,206.36 | $653,656.58 |
| 155 | $516,964.79 | $2,907.93 | $1,336.60 | $515,628.19 | $519,114.29 | $657,901.10 |
| 156 | $515,628.19 | $2,900.41 | $1,344.11 | $514,284.08 | $522,014.70 | $662,145.62 |
| 157 | $514,284.08 | $2,892.85 | $1,351.68 | $512,932.40 | $524,907.55 | $666,390.15 |
| 158 | $512,932.40 | $2,885.24 | $1,359.28 | $511,573.12 | $527,792.79 | $670,634.67 |
| 159 | $511,573.12 | $2,877.60 | $1,366.92 | $510,206.20 | $530,670.39 | $674,879.19 |
| 160 | $510,206.20 | $2,869.91 | $1,374.61 | $508,831.58 | $533,540.30 | $679,123.72 |
| 161 | $508,831.58 | $2,862.18 | $1,382.35 | $507,449.24 | $536,402.48 | $683,368.24 |
| 162 | $507,449.24 | $2,854.40 | $1,390.12 | $506,059.12 | $539,256.88 | $687,612.76 |
| 163 | $506,059.12 | $2,846.58 | $1,397.94 | $504,661.18 | $542,103.46 | $691,857.29 |
| 164 | $504,661.18 | $2,838.72 | $1,405.80 | $503,255.37 | $544,942.18 | $696,101.81 |
| 165 | $503,255.37 | $2,830.81 | $1,413.71 | $501,841.66 | $547,772.99 | $700,346.33 |
| 166 | $501,841.66 | $2,822.86 | $1,421.66 | $500,420.00 | $550,595.85 | $704,590.86 |
| 167 | $500,420.00 | $2,814.86 | $1,429.66 | $498,990.34 | $553,410.72 | $708,835.38 |
| 168 | $498,990.34 | $2,806.82 | $1,437.70 | $497,552.63 | $556,217.54 | $713,079.90 |
| 169 | $497,552.63 | $2,798.73 | $1,445.79 | $496,106.84 | $559,016.27 | $717,324.43 |
| 170 | $496,106.84 | $2,790.60 | $1,453.92 | $494,652.92 | $561,806.87 | $721,568.95 |
| 171 | $494,652.92 | $2,782.42 | $1,462.10 | $493,190.82 | $564,589.29 | $725,813.47 |
| 172 | $493,190.82 | $2,774.20 | $1,470.32 | $491,720.50 | $567,363.49 | $730,058.00 |
| 173 | $491,720.50 | $2,765.93 | $1,478.60 | $490,241.90 | $570,129.42 | $734,302.52 |
| 174 | $490,241.90 | $2,757.61 | $1,486.91 | $488,754.99 | $572,887.03 | $738,547.04 |
| 175 | $488,754.99 | $2,749.25 | $1,495.28 | $487,259.71 | $575,636.28 | $742,791.57 |
| 176 | $487,259.71 | $2,740.84 | $1,503.69 | $485,756.02 | $578,377.11 | $747,036.09 |
| 177 | $485,756.02 | $2,732.38 | $1,512.15 | $484,243.88 | $581,109.49 | $751,280.61 |
| 178 | $484,243.88 | $2,723.87 | $1,520.65 | $482,723.23 | $583,833.36 | $755,525.14 |
| 179 | $482,723.23 | $2,715.32 | $1,529.21 | $481,194.02 | $586,548.68 | $759,769.66 |
| 180 | $481,194.02 | $2,706.72 | $1,537.81 | $479,656.22 | $589,255.40 | $764,014.18 |
| 181 | $479,656.22 | $2,698.07 | $1,546.46 | $478,109.76 | $591,953.46 | $768,258.71 |
| 182 | $478,109.76 | $2,689.37 | $1,555.16 | $476,554.60 | $594,642.83 | $772,503.23 |
| 183 | $476,554.60 | $2,680.62 | $1,563.90 | $474,990.70 | $597,323.45 | $776,747.75 |
| 184 | $474,990.70 | $2,671.82 | $1,572.70 | $473,418.00 | $599,995.27 | $780,992.27 |
| 185 | $473,418.00 | $2,662.98 | $1,581.55 | $471,836.45 | $602,658.25 | $785,236.80 |
| 186 | $471,836.45 | $2,654.08 | $1,590.44 | $470,246.01 | $605,312.33 | $789,481.32 |
| 187 | $470,246.01 | $2,645.13 | $1,599.39 | $468,646.62 | $607,957.46 | $793,725.84 |
| 188 | $468,646.62 | $2,636.14 | $1,608.39 | $467,038.23 | $610,593.60 | $797,970.37 |
| 189 | $467,038.23 | $2,627.09 | $1,617.43 | $465,420.80 | $613,220.69 | $802,214.89 |
| 190 | $465,420.80 | $2,617.99 | $1,626.53 | $463,794.27 | $615,838.68 | $806,459.41 |
| 191 | $463,794.27 | $2,608.84 | $1,635.68 | $462,158.59 | $618,447.53 | $810,703.94 |
| 192 | $462,158.59 | $2,599.64 | $1,644.88 | $460,513.71 | $621,047.17 | $814,948.46 |
| 193 | $460,513.71 | $2,590.39 | $1,654.13 | $458,859.57 | $623,637.56 | $819,192.98 |
| 194 | $458,859.57 | $2,581.09 | $1,663.44 | $457,196.13 | $626,218.64 | $823,437.51 |
| 195 | $457,196.13 | $2,571.73 | $1,672.79 | $455,523.34 | $628,790.37 | $827,682.03 |
| 196 | $455,523.34 | $2,562.32 | $1,682.20 | $453,841.14 | $631,352.69 | $831,926.55 |
| 197 | $453,841.14 | $2,552.86 | $1,691.67 | $452,149.47 | $633,905.55 | $836,171.08 |
| 198 | $452,149.47 | $2,543.34 | $1,701.18 | $450,448.29 | $636,448.89 | $840,415.60 |
| 199 | $450,448.29 | $2,533.77 | $1,710.75 | $448,737.53 | $638,982.66 | $844,660.12 |
| 200 | $448,737.53 | $2,524.15 | $1,720.37 | $447,017.16 | $641,506.81 | $848,904.65 |
| 201 | $447,017.16 | $2,514.47 | $1,730.05 | $445,287.11 | $644,021.28 | $853,149.17 |
| 202 | $445,287.11 | $2,504.74 | $1,739.78 | $443,547.32 | $646,526.02 | $857,393.69 |
| 203 | $443,547.32 | $2,494.95 | $1,749.57 | $441,797.76 | $649,020.97 | $861,638.22 |
| 204 | $441,797.76 | $2,485.11 | $1,759.41 | $440,038.34 | $651,506.08 | $865,882.74 |
| 205 | $440,038.34 | $2,475.22 | $1,769.31 | $438,269.04 | $653,981.30 | $870,127.26 |
| 206 | $438,269.04 | $2,465.26 | $1,779.26 | $436,489.78 | $656,446.56 | $874,371.79 |
| 207 | $436,489.78 | $2,455.25 | $1,789.27 | $434,700.51 | $658,901.82 | $878,616.31 |
| 208 | $434,700.51 | $2,445.19 | $1,799.33 | $432,901.18 | $661,347.01 | $882,860.83 |
| 209 | $432,901.18 | $2,435.07 | $1,809.45 | $431,091.72 | $663,782.08 | $887,105.36 |
| 210 | $431,091.72 | $2,424.89 | $1,819.63 | $429,272.09 | $666,206.97 | $891,349.88 |
| 211 | $429,272.09 | $2,414.66 | $1,829.87 | $427,442.22 | $668,621.62 | $895,594.40 |
| 212 | $427,442.22 | $2,404.36 | $1,840.16 | $425,602.06 | $671,025.99 | $899,838.93 |
| 213 | $425,602.06 | $2,394.01 | $1,850.51 | $423,751.55 | $673,420.00 | $904,083.45 |
| 214 | $423,751.55 | $2,383.60 | $1,860.92 | $421,890.63 | $675,803.60 | $908,327.97 |
| 215 | $421,890.63 | $2,373.13 | $1,871.39 | $420,019.24 | $678,176.74 | $912,572.50 |
| 216 | $420,019.24 | $2,362.61 | $1,881.92 | $418,137.32 | $680,539.34 | $916,817.02 |
| 217 | $418,137.32 | $2,352.02 | $1,892.50 | $416,244.82 | $682,891.37 | $921,061.54 |
| 218 | $416,244.82 | $2,341.38 | $1,903.15 | $414,341.68 | $685,232.74 | $925,306.06 |
| 219 | $414,341.68 | $2,330.67 | $1,913.85 | $412,427.83 | $687,563.41 | $929,550.59 |
| 220 | $412,427.83 | $2,319.91 | $1,924.62 | $410,503.21 | $689,883.32 | $933,795.11 |
| 221 | $410,503.21 | $2,309.08 | $1,935.44 | $408,567.77 | $692,192.40 | $938,039.63 |
| 222 | $408,567.77 | $2,298.19 | $1,946.33 | $406,621.44 | $694,490.60 | $942,284.16 |
| 223 | $406,621.44 | $2,287.25 | $1,957.28 | $404,664.16 | $696,777.84 | $946,528.68 |
| 224 | $404,664.16 | $2,276.24 | $1,968.29 | $402,695.87 | $699,054.08 | $950,773.20 |
| 225 | $402,695.87 | $2,265.16 | $1,979.36 | $400,716.51 | $701,319.24 | $955,017.73 |
| 226 | $400,716.51 | $2,254.03 | $1,990.49 | $398,726.02 | $703,573.27 | $959,262.25 |
| 227 | $398,726.02 | $2,242.83 | $2,001.69 | $396,724.33 | $705,816.11 | $963,506.77 |
| 228 | $396,724.33 | $2,231.57 | $2,012.95 | $394,711.38 | $708,047.68 | $967,751.30 |
| 229 | $394,711.38 | $2,220.25 | $2,024.27 | $392,687.11 | $710,267.93 | $971,995.82 |
| 230 | $392,687.11 | $2,208.87 | $2,035.66 | $390,651.45 | $712,476.80 | $976,240.34 |
| 231 | $390,651.45 | $2,197.41 | $2,047.11 | $388,604.34 | $714,674.21 | $980,484.87 |
| 232 | $388,604.34 | $2,185.90 | $2,058.62 | $386,545.72 | $716,860.11 | $984,729.39 |
| 233 | $386,545.72 | $2,174.32 | $2,070.20 | $384,475.52 | $719,034.43 | $988,973.91 |
| 234 | $384,475.52 | $2,162.67 | $2,081.85 | $382,393.67 | $721,197.10 | $993,218.44 |
| 235 | $382,393.67 | $2,150.96 | $2,093.56 | $380,300.11 | $723,348.07 | $997,462.96 |
| 236 | $380,300.11 | $2,139.19 | $2,105.34 | $378,194.77 | $725,487.26 | $1,001,707.48 |
| 237 | $378,194.77 | $2,127.35 | $2,117.18 | $376,077.60 | $727,614.60 | $1,005,952.01 |
| 238 | $376,077.60 | $2,115.44 | $2,129.09 | $373,948.51 | $729,730.04 | $1,010,196.53 |
| 239 | $373,948.51 | $2,103.46 | $2,141.06 | $371,807.45 | $731,833.50 | $1,014,441.05 |
| 240 | $371,807.45 | $2,091.42 | $2,153.11 | $369,654.34 | $733,924.92 | $1,018,685.58 |
| 241 | $369,654.34 | $2,079.31 | $2,165.22 | $367,489.12 | $736,004.22 | $1,022,930.10 |
| 242 | $367,489.12 | $2,067.13 | $2,177.40 | $365,311.73 | $738,071.35 | $1,027,174.62 |
| 243 | $365,311.73 | $2,054.88 | $2,189.64 | $363,122.08 | $740,126.23 | $1,031,419.15 |
| 244 | $363,122.08 | $2,042.56 | $2,201.96 | $360,920.12 | $742,168.79 | $1,035,663.67 |
| 245 | $360,920.12 | $2,030.18 | $2,214.35 | $358,705.77 | $744,198.96 | $1,039,908.19 |
| 246 | $358,705.77 | $2,017.72 | $2,226.80 | $356,478.97 | $746,216.68 | $1,044,152.72 |
| 247 | $356,478.97 | $2,005.19 | $2,239.33 | $354,239.64 | $748,221.88 | $1,048,397.24 |
| 248 | $354,239.64 | $1,992.60 | $2,251.93 | $351,987.71 | $750,214.48 | $1,052,641.76 |
| 249 | $351,987.71 | $1,979.93 | $2,264.59 | $349,723.12 | $752,194.41 | $1,056,886.29 |
| 250 | $349,723.12 | $1,967.19 | $2,277.33 | $347,445.79 | $754,161.60 | $1,061,130.81 |
| 251 | $347,445.79 | $1,954.38 | $2,290.14 | $345,155.65 | $756,115.98 | $1,065,375.33 |
| 252 | $345,155.65 | $1,941.50 | $2,303.02 | $342,852.63 | $758,057.48 | $1,069,619.85 |
| 253 | $342,852.63 | $1,928.55 | $2,315.98 | $340,536.65 | $759,986.03 | $1,073,864.38 |
| 254 | $340,536.65 | $1,915.52 | $2,329.00 | $338,207.65 | $761,901.55 | $1,078,108.90 |
| 255 | $338,207.65 | $1,902.42 | $2,342.11 | $335,865.54 | $763,803.97 | $1,082,353.42 |
| 256 | $335,865.54 | $1,889.24 | $2,355.28 | $333,510.26 | $765,693.21 | $1,086,597.95 |
| 257 | $333,510.26 | $1,876.00 | $2,368.53 | $331,141.73 | $767,569.20 | $1,090,842.47 |
| 258 | $331,141.73 | $1,862.67 | $2,381.85 | $328,759.88 | $769,431.88 | $1,095,086.99 |
| 259 | $328,759.88 | $1,849.27 | $2,395.25 | $326,364.63 | $771,281.15 | $1,099,331.52 |
| 260 | $326,364.63 | $1,835.80 | $2,408.72 | $323,955.91 | $773,116.95 | $1,103,576.04 |
| 261 | $323,955.91 | $1,822.25 | $2,422.27 | $321,533.64 | $774,939.20 | $1,107,820.56 |
| 262 | $321,533.64 | $1,808.63 | $2,435.90 | $319,097.74 | $776,747.83 | $1,112,065.09 |
| 263 | $319,097.74 | $1,794.92 | $2,449.60 | $316,648.15 | $778,542.76 | $1,116,309.61 |
| 264 | $316,648.15 | $1,781.15 | $2,463.38 | $314,184.77 | $780,323.90 | $1,120,554.13 |
| 265 | $314,184.77 | $1,767.29 | $2,477.23 | $311,707.53 | $782,091.19 | $1,124,798.66 |
| 266 | $311,707.53 | $1,753.35 | $2,491.17 | $309,216.37 | $783,844.55 | $1,129,043.18 |
| 267 | $309,216.37 | $1,739.34 | $2,505.18 | $306,711.18 | $785,583.89 | $1,133,287.70 |
| 268 | $306,711.18 | $1,725.25 | $2,519.27 | $304,191.91 | $787,309.14 | $1,137,532.23 |
| 269 | $304,191.91 | $1,711.08 | $2,533.44 | $301,658.47 | $789,020.22 | $1,141,776.75 |
| 270 | $301,658.47 | $1,696.83 | $2,547.69 | $299,110.77 | $790,717.05 | $1,146,021.27 |
| 271 | $299,110.77 | $1,682.50 | $2,562.03 | $296,548.75 | $792,399.55 | $1,150,265.80 |
| 272 | $296,548.75 | $1,668.09 | $2,576.44 | $293,972.31 | $794,067.63 | $1,154,510.32 |
| 273 | $293,972.31 | $1,653.59 | $2,590.93 | $291,381.38 | $795,721.23 | $1,158,754.84 |
| 274 | $291,381.38 | $1,639.02 | $2,605.50 | $288,775.88 | $797,360.25 | $1,162,999.37 |
| 275 | $288,775.88 | $1,624.36 | $2,620.16 | $286,155.72 | $798,984.61 | $1,167,243.89 |
| 276 | $286,155.72 | $1,609.63 | $2,634.90 | $283,520.82 | $800,594.24 | $1,171,488.41 |
| 277 | $283,520.82 | $1,594.80 | $2,649.72 | $280,871.11 | $802,189.04 | $1,175,732.94 |
| 278 | $280,871.11 | $1,579.90 | $2,664.62 | $278,206.48 | $803,768.94 | $1,179,977.46 |
| 279 | $278,206.48 | $1,564.91 | $2,679.61 | $275,526.87 | $805,333.85 | $1,184,221.98 |
| 280 | $275,526.87 | $1,549.84 | $2,694.68 | $272,832.19 | $806,883.69 | $1,188,466.51 |
| 281 | $272,832.19 | $1,534.68 | $2,709.84 | $270,122.34 | $808,418.37 | $1,192,711.03 |
| 282 | $270,122.34 | $1,519.44 | $2,725.09 | $267,397.26 | $809,937.81 | $1,196,955.55 |
| 283 | $267,397.26 | $1,504.11 | $2,740.41 | $264,656.85 | $811,441.92 | $1,201,200.08 |
| 284 | $264,656.85 | $1,488.69 | $2,755.83 | $261,901.02 | $812,930.61 | $1,205,444.60 |
| 285 | $261,901.02 | $1,473.19 | $2,771.33 | $259,129.69 | $814,403.81 | $1,209,689.12 |
| 286 | $259,129.69 | $1,457.60 | $2,786.92 | $256,342.77 | $815,861.41 | $1,213,933.64 |
| 287 | $256,342.77 | $1,441.93 | $2,802.60 | $253,540.17 | $817,303.34 | $1,218,178.17 |
| 288 | $253,540.17 | $1,426.16 | $2,818.36 | $250,721.81 | $818,729.50 | $1,222,422.69 |
| 289 | $250,721.81 | $1,410.31 | $2,834.21 | $247,887.60 | $820,139.81 | $1,226,667.21 |
| 290 | $247,887.60 | $1,394.37 | $2,850.16 | $245,037.44 | $821,534.18 | $1,230,911.74 |
| 291 | $245,037.44 | $1,378.34 | $2,866.19 | $242,171.26 | $822,912.52 | $1,235,156.26 |
| 292 | $242,171.26 | $1,362.21 | $2,882.31 | $239,288.95 | $824,274.73 | $1,239,400.78 |
| 293 | $239,288.95 | $1,346.00 | $2,898.52 | $236,390.42 | $825,620.73 | $1,243,645.31 |
| 294 | $236,390.42 | $1,329.70 | $2,914.83 | $233,475.60 | $826,950.43 | $1,247,889.83 |
| 295 | $233,475.60 | $1,313.30 | $2,931.22 | $230,544.37 | $828,263.73 | $1,252,134.35 |
| 296 | $230,544.37 | $1,296.81 | $2,947.71 | $227,596.66 | $829,560.54 | $1,256,378.88 |
| 297 | $227,596.66 | $1,280.23 | $2,964.29 | $224,632.37 | $830,840.77 | $1,260,623.40 |
| 298 | $224,632.37 | $1,263.56 | $2,980.97 | $221,651.40 | $832,104.33 | $1,264,867.92 |
| 299 | $221,651.40 | $1,246.79 | $2,997.73 | $218,653.67 | $833,351.12 | $1,269,112.45 |
| 300 | $218,653.67 | $1,229.93 | $3,014.60 | $215,639.07 | $834,581.04 | $1,273,356.97 |
| 301 | $215,639.07 | $1,212.97 | $3,031.55 | $212,607.52 | $835,794.01 | $1,277,601.49 |
| 302 | $212,607.52 | $1,195.92 | $3,048.61 | $209,558.91 | $836,989.93 | $1,281,846.02 |
| 303 | $209,558.91 | $1,178.77 | $3,065.75 | $206,493.16 | $838,168.70 | $1,286,090.54 |
| 304 | $206,493.16 | $1,161.52 | $3,083.00 | $203,410.16 | $839,330.22 | $1,290,335.06 |
| 305 | $203,410.16 | $1,144.18 | $3,100.34 | $200,309.82 | $840,474.41 | $1,294,579.59 |
| 306 | $200,309.82 | $1,126.74 | $3,117.78 | $197,192.04 | $841,601.15 | $1,298,824.11 |
| 307 | $197,192.04 | $1,109.21 | $3,135.32 | $194,056.72 | $842,710.35 | $1,303,068.63 |
| 308 | $194,056.72 | $1,091.57 | $3,152.95 | $190,903.77 | $843,801.92 | $1,307,313.16 |
| 309 | $190,903.77 | $1,073.83 | $3,170.69 | $187,733.08 | $844,875.76 | $1,311,557.68 |
| 310 | $187,733.08 | $1,056.00 | $3,188.52 | $184,544.55 | $845,931.76 | $1,315,802.20 |
| 311 | $184,544.55 | $1,038.06 | $3,206.46 | $181,338.09 | $846,969.82 | $1,320,046.73 |
| 312 | $181,338.09 | $1,020.03 | $3,224.50 | $178,113.60 | $847,989.85 | $1,324,291.25 |
| 313 | $178,113.60 | $1,001.89 | $3,242.63 | $174,870.96 | $848,991.73 | $1,328,535.77 |
| 314 | $174,870.96 | $983.65 | $3,260.87 | $171,610.09 | $849,975.38 | $1,332,780.30 |
| 315 | $171,610.09 | $965.31 | $3,279.22 | $168,330.87 | $850,940.69 | $1,337,024.82 |
| 316 | $168,330.87 | $946.86 | $3,297.66 | $165,033.21 | $851,887.55 | $1,341,269.34 |
| 317 | $165,033.21 | $928.31 | $3,316.21 | $161,717.00 | $852,815.86 | $1,345,513.87 |
| 318 | $161,717.00 | $909.66 | $3,334.87 | $158,382.13 | $853,725.52 | $1,349,758.39 |
| 319 | $158,382.13 | $890.90 | $3,353.62 | $155,028.51 | $854,616.42 | $1,354,002.91 |
| 320 | $155,028.51 | $872.04 | $3,372.49 | $151,656.02 | $855,488.46 | $1,358,247.43 |
| 321 | $151,656.02 | $853.07 | $3,391.46 | $148,264.56 | $856,341.52 | $1,362,491.96 |
| 322 | $148,264.56 | $833.99 | $3,410.54 | $144,854.03 | $857,175.51 | $1,366,736.48 |
| 323 | $144,854.03 | $814.80 | $3,429.72 | $141,424.31 | $857,990.31 | $1,370,981.00 |
| 324 | $141,424.31 | $795.51 | $3,449.01 | $137,975.30 | $858,785.83 | $1,375,225.53 |
| 325 | $137,975.30 | $776.11 | $3,468.41 | $134,506.89 | $859,561.94 | $1,379,470.05 |
| 326 | $134,506.89 | $756.60 | $3,487.92 | $131,018.96 | $860,318.54 | $1,383,714.57 |
| 327 | $131,018.96 | $736.98 | $3,507.54 | $127,511.42 | $861,055.52 | $1,387,959.10 |
| 328 | $127,511.42 | $717.25 | $3,527.27 | $123,984.15 | $861,772.77 | $1,392,203.62 |
| 329 | $123,984.15 | $697.41 | $3,547.11 | $120,437.04 | $862,470.18 | $1,396,448.14 |
| 330 | $120,437.04 | $677.46 | $3,567.06 | $116,869.97 | $863,147.64 | $1,400,692.67 |
| 331 | $116,869.97 | $657.39 | $3,587.13 | $113,282.84 | $863,805.03 | $1,404,937.19 |
| 332 | $113,282.84 | $637.22 | $3,607.31 | $109,675.54 | $864,442.25 | $1,409,181.71 |
| 333 | $109,675.54 | $616.92 | $3,627.60 | $106,047.94 | $865,059.17 | $1,413,426.24 |
| 334 | $106,047.94 | $596.52 | $3,648.00 | $102,399.93 | $865,655.69 | $1,417,670.76 |
| 335 | $102,399.93 | $576.00 | $3,668.52 | $98,731.41 | $866,231.69 | $1,421,915.28 |
| 336 | $98,731.41 | $555.36 | $3,689.16 | $95,042.25 | $866,787.06 | $1,426,159.81 |
| 337 | $95,042.25 | $534.61 | $3,709.91 | $91,332.34 | $867,321.67 | $1,430,404.33 |
| 338 | $91,332.34 | $513.74 | $3,730.78 | $87,601.56 | $867,835.42 | $1,434,648.85 |
| 339 | $87,601.56 | $492.76 | $3,751.76 | $83,849.80 | $868,328.17 | $1,438,893.38 |
| 340 | $83,849.80 | $471.66 | $3,772.87 | $80,076.93 | $868,799.83 | $1,443,137.90 |
| 341 | $80,076.93 | $450.43 | $3,794.09 | $76,282.84 | $869,250.26 | $1,447,382.42 |
| 342 | $76,282.84 | $429.09 | $3,815.43 | $72,467.41 | $869,679.35 | $1,451,626.95 |
| 343 | $72,467.41 | $407.63 | $3,836.89 | $68,630.51 | $870,086.98 | $1,455,871.47 |
| 344 | $68,630.51 | $386.05 | $3,858.48 | $64,772.04 | $870,473.03 | $1,460,115.99 |
| 345 | $64,772.04 | $364.34 | $3,880.18 | $60,891.86 | $870,837.37 | $1,464,360.52 |
| 346 | $60,891.86 | $342.52 | $3,902.01 | $56,989.85 | $871,179.89 | $1,468,605.04 |
| 347 | $56,989.85 | $320.57 | $3,923.96 | $53,065.89 | $871,500.46 | $1,472,849.56 |
| 348 | $53,065.89 | $298.50 | $3,946.03 | $49,119.87 | $871,798.95 | $1,477,094.09 |
| 349 | $49,119.87 | $276.30 | $3,968.22 | $45,151.64 | $872,075.25 | $1,481,338.61 |
| 350 | $45,151.64 | $253.98 | $3,990.55 | $41,161.10 | $872,329.23 | $1,485,583.13 |
| 351 | $41,161.10 | $231.53 | $4,012.99 | $37,148.11 | $872,560.76 | $1,489,827.66 |
| 352 | $37,148.11 | $208.96 | $4,035.57 | $33,112.54 | $872,769.72 | $1,494,072.18 |
| 353 | $33,112.54 | $186.26 | $4,058.27 | $29,054.27 | $872,955.98 | $1,498,316.70 |
| 354 | $29,054.27 | $163.43 | $4,081.09 | $24,973.18 | $873,119.41 | $1,502,561.22 |
| 355 | $24,973.18 | $140.47 | $4,104.05 | $20,869.13 | $873,259.88 | $1,506,805.75 |
| 356 | $20,869.13 | $117.39 | $4,127.13 | $16,742.00 | $873,377.27 | $1,511,050.27 |
| 357 | $16,742.00 | $94.17 | $4,150.35 | $12,591.65 | $873,471.44 | $1,515,294.79 |
| 358 | $12,591.65 | $70.83 | $4,173.70 | $8,417.95 | $873,542.27 | $1,519,539.32 |
| 359 | $8,417.95 | $47.35 | $4,197.17 | $4,220.78 | $873,589.62 | $1,523,783.84 |
| 360 | $4,220.78 | $23.74 | $4,220.78 | $-0.00 | $873,613.36 | $1,528,028.36 |