|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $677,512.00 | $3,458.13 | $658.50 | $676,853.50 | $3,458.13 | $4,116.63 |
| 2 | $676,853.50 | $3,454.77 | $661.86 | $676,191.64 | $6,912.91 | $8,233.27 |
| 3 | $676,191.64 | $3,451.39 | $665.24 | $675,526.40 | $10,364.30 | $12,349.90 |
| 4 | $675,526.40 | $3,448.00 | $668.63 | $674,857.76 | $13,812.30 | $16,466.54 |
| 5 | $674,857.76 | $3,444.59 | $672.05 | $674,185.72 | $17,256.89 | $20,583.17 |
| 6 | $674,185.72 | $3,441.16 | $675.48 | $673,510.24 | $20,698.04 | $24,699.81 |
| 7 | $673,510.24 | $3,437.71 | $678.93 | $672,831.31 | $24,135.75 | $28,816.44 |
| 8 | $672,831.31 | $3,434.24 | $682.39 | $672,148.92 | $27,570.00 | $32,933.07 |
| 9 | $672,148.92 | $3,430.76 | $685.87 | $671,463.05 | $31,000.76 | $37,049.71 |
| 10 | $671,463.05 | $3,427.26 | $689.38 | $670,773.67 | $34,428.02 | $41,166.34 |
| 11 | $670,773.67 | $3,423.74 | $692.89 | $670,080.78 | $37,851.76 | $45,282.98 |
| 12 | $670,080.78 | $3,420.20 | $696.43 | $669,384.35 | $41,271.96 | $49,399.61 |
| 13 | $669,384.35 | $3,416.65 | $699.99 | $668,684.36 | $44,688.61 | $53,516.25 |
| 14 | $668,684.36 | $3,413.08 | $703.56 | $667,980.81 | $48,101.69 | $57,632.88 |
| 15 | $667,980.81 | $3,409.49 | $707.15 | $667,273.66 | $51,511.17 | $61,749.51 |
| 16 | $667,273.66 | $3,405.88 | $710.76 | $666,562.90 | $54,917.05 | $65,866.15 |
| 17 | $666,562.90 | $3,402.25 | $714.39 | $665,848.51 | $58,319.29 | $69,982.78 |
| 18 | $665,848.51 | $3,398.60 | $718.03 | $665,130.48 | $61,717.90 | $74,099.42 |
| 19 | $665,130.48 | $3,394.94 | $721.70 | $664,408.78 | $65,112.83 | $78,216.05 |
| 20 | $664,408.78 | $3,391.25 | $725.38 | $663,683.40 | $68,504.09 | $82,332.69 |
| 21 | $663,683.40 | $3,387.55 | $729.08 | $662,954.32 | $71,891.64 | $86,449.32 |
| 22 | $662,954.32 | $3,383.83 | $732.80 | $662,221.51 | $75,275.47 | $90,565.96 |
| 23 | $662,221.51 | $3,380.09 | $736.55 | $661,484.97 | $78,655.56 | $94,682.59 |
| 24 | $661,484.97 | $3,376.33 | $740.30 | $660,744.66 | $82,031.89 | $98,799.22 |
| 25 | $660,744.66 | $3,372.55 | $744.08 | $660,000.58 | $85,404.44 | $102,915.86 |
| 26 | $660,000.58 | $3,368.75 | $747.88 | $659,252.70 | $88,773.19 | $107,032.49 |
| 27 | $659,252.70 | $3,364.94 | $751.70 | $658,501.00 | $92,138.12 | $111,149.13 |
| 28 | $658,501.00 | $3,361.10 | $755.54 | $657,745.46 | $95,499.22 | $115,265.76 |
| 29 | $657,745.46 | $3,357.24 | $759.39 | $656,986.07 | $98,856.47 | $119,382.40 |
| 30 | $656,986.07 | $3,353.37 | $763.27 | $656,222.80 | $102,209.83 | $123,499.03 |
| 31 | $656,222.80 | $3,349.47 | $767.16 | $655,455.64 | $105,559.30 | $127,615.66 |
| 32 | $655,455.64 | $3,345.55 | $771.08 | $654,684.56 | $108,904.86 | $131,732.30 |
| 33 | $654,684.56 | $3,341.62 | $775.02 | $653,909.54 | $112,246.48 | $135,848.93 |
| 34 | $653,909.54 | $3,337.66 | $778.97 | $653,130.57 | $115,584.14 | $139,965.57 |
| 35 | $653,130.57 | $3,333.69 | $782.95 | $652,347.63 | $118,917.83 | $144,082.20 |
| 36 | $652,347.63 | $3,329.69 | $786.94 | $651,560.68 | $122,247.52 | $148,198.84 |
| 37 | $651,560.68 | $3,325.67 | $790.96 | $650,769.72 | $125,573.19 | $152,315.47 |
| 38 | $650,769.72 | $3,321.64 | $795.00 | $649,974.73 | $128,894.83 | $156,432.10 |
| 39 | $649,974.73 | $3,317.58 | $799.05 | $649,175.67 | $132,212.41 | $160,548.74 |
| 40 | $649,175.67 | $3,313.50 | $803.13 | $648,372.54 | $135,525.91 | $164,665.37 |
| 41 | $648,372.54 | $3,309.40 | $807.23 | $647,565.30 | $138,835.31 | $168,782.01 |
| 42 | $647,565.30 | $3,305.28 | $811.35 | $646,753.95 | $142,140.59 | $172,898.64 |
| 43 | $646,753.95 | $3,301.14 | $815.49 | $645,938.46 | $145,441.73 | $177,015.28 |
| 44 | $645,938.46 | $3,296.98 | $819.66 | $645,118.80 | $148,738.71 | $181,131.91 |
| 45 | $645,118.80 | $3,292.79 | $823.84 | $644,294.96 | $152,031.50 | $185,248.54 |
| 46 | $644,294.96 | $3,288.59 | $828.05 | $643,466.91 | $155,320.09 | $189,365.18 |
| 47 | $643,466.91 | $3,284.36 | $832.27 | $642,634.64 | $158,604.46 | $193,481.81 |
| 48 | $642,634.64 | $3,280.11 | $836.52 | $641,798.12 | $161,884.57 | $197,598.45 |
| 49 | $641,798.12 | $3,275.84 | $840.79 | $640,957.33 | $165,160.41 | $201,715.08 |
| 50 | $640,957.33 | $3,271.55 | $845.08 | $640,112.25 | $168,431.97 | $205,831.72 |
| 51 | $640,112.25 | $3,267.24 | $849.39 | $639,262.86 | $171,699.21 | $209,948.35 |
| 52 | $639,262.86 | $3,262.90 | $853.73 | $638,409.13 | $174,962.11 | $214,064.98 |
| 53 | $638,409.13 | $3,258.55 | $858.09 | $637,551.04 | $178,220.66 | $218,181.62 |
| 54 | $637,551.04 | $3,254.17 | $862.47 | $636,688.57 | $181,474.82 | $222,298.25 |
| 55 | $636,688.57 | $3,249.76 | $866.87 | $635,821.70 | $184,724.59 | $226,414.89 |
| 56 | $635,821.70 | $3,245.34 | $871.29 | $634,950.41 | $187,969.93 | $230,531.52 |
| 57 | $634,950.41 | $3,240.89 | $875.74 | $634,074.67 | $191,210.82 | $234,648.16 |
| 58 | $634,074.67 | $3,236.42 | $880.21 | $633,194.45 | $194,447.24 | $238,764.79 |
| 59 | $633,194.45 | $3,231.93 | $884.70 | $632,309.75 | $197,679.17 | $242,881.42 |
| 60 | $632,309.75 | $3,227.41 | $889.22 | $631,420.53 | $200,906.59 | $246,998.06 |
| 61 | $631,420.53 | $3,222.88 | $893.76 | $630,526.77 | $204,129.46 | $251,114.69 |
| 62 | $630,526.77 | $3,218.31 | $898.32 | $629,628.45 | $207,347.78 | $255,231.33 |
| 63 | $629,628.45 | $3,213.73 | $902.91 | $628,725.54 | $210,561.51 | $259,347.96 |
| 64 | $628,725.54 | $3,209.12 | $907.51 | $627,818.03 | $213,770.63 | $263,464.60 |
| 65 | $627,818.03 | $3,204.49 | $912.15 | $626,905.88 | $216,975.11 | $267,581.23 |
| 66 | $626,905.88 | $3,199.83 | $916.80 | $625,989.08 | $220,174.95 | $271,697.87 |
| 67 | $625,989.08 | $3,195.15 | $921.48 | $625,067.60 | $223,370.10 | $275,814.50 |
| 68 | $625,067.60 | $3,190.45 | $926.19 | $624,141.41 | $226,560.55 | $279,931.13 |
| 69 | $624,141.41 | $3,185.72 | $930.91 | $623,210.50 | $229,746.27 | $284,047.77 |
| 70 | $623,210.50 | $3,180.97 | $935.66 | $622,274.84 | $232,927.24 | $288,164.40 |
| 71 | $622,274.84 | $3,176.19 | $940.44 | $621,334.40 | $236,103.44 | $292,281.04 |
| 72 | $621,334.40 | $3,171.39 | $945.24 | $620,389.16 | $239,274.83 | $296,397.67 |
| 73 | $620,389.16 | $3,166.57 | $950.06 | $619,439.09 | $242,441.40 | $300,514.31 |
| 74 | $619,439.09 | $3,161.72 | $954.91 | $618,484.18 | $245,603.12 | $304,630.94 |
| 75 | $618,484.18 | $3,156.85 | $959.79 | $617,524.39 | $248,759.97 | $308,747.57 |
| 76 | $617,524.39 | $3,151.95 | $964.69 | $616,559.70 | $251,911.91 | $312,864.21 |
| 77 | $616,559.70 | $3,147.02 | $969.61 | $615,590.09 | $255,058.94 | $316,980.84 |
| 78 | $615,590.09 | $3,142.07 | $974.56 | $614,615.53 | $258,201.01 | $321,097.48 |
| 79 | $614,615.53 | $3,137.10 | $979.53 | $613,636.00 | $261,338.11 | $325,214.11 |
| 80 | $613,636.00 | $3,132.10 | $984.53 | $612,651.47 | $264,470.21 | $329,330.75 |
| 81 | $612,651.47 | $3,127.08 | $989.56 | $611,661.91 | $267,597.29 | $333,447.38 |
| 82 | $611,661.91 | $3,122.02 | $994.61 | $610,667.30 | $270,719.31 | $337,564.01 |
| 83 | $610,667.30 | $3,116.95 | $999.69 | $609,667.61 | $273,836.26 | $341,680.65 |
| 84 | $609,667.61 | $3,111.85 | $1,004.79 | $608,662.82 | $276,948.10 | $345,797.28 |
| 85 | $608,662.82 | $3,106.72 | $1,009.92 | $607,652.90 | $280,054.82 | $349,913.92 |
| 86 | $607,652.90 | $3,101.56 | $1,015.07 | $606,637.83 | $283,156.38 | $354,030.55 |
| 87 | $606,637.83 | $3,096.38 | $1,020.25 | $605,617.58 | $286,252.76 | $358,147.19 |
| 88 | $605,617.58 | $3,091.17 | $1,025.46 | $604,592.12 | $289,343.94 | $362,263.82 |
| 89 | $604,592.12 | $3,085.94 | $1,030.70 | $603,561.42 | $292,429.87 | $366,380.45 |
| 90 | $603,561.42 | $3,080.68 | $1,035.96 | $602,525.46 | $295,510.55 | $370,497.09 |
| 91 | $602,525.46 | $3,075.39 | $1,041.24 | $601,484.22 | $298,585.94 | $374,613.72 |
| 92 | $601,484.22 | $3,070.08 | $1,046.56 | $600,437.66 | $301,656.02 | $378,730.36 |
| 93 | $600,437.66 | $3,064.73 | $1,051.90 | $599,385.76 | $304,720.75 | $382,846.99 |
| 94 | $599,385.76 | $3,059.36 | $1,057.27 | $598,328.49 | $307,780.12 | $386,963.63 |
| 95 | $598,328.49 | $3,053.97 | $1,062.67 | $597,265.83 | $310,834.09 | $391,080.26 |
| 96 | $597,265.83 | $3,048.54 | $1,068.09 | $596,197.74 | $313,882.63 | $395,196.89 |
| 97 | $596,197.74 | $3,043.09 | $1,073.54 | $595,124.19 | $316,925.72 | $399,313.53 |
| 98 | $595,124.19 | $3,037.61 | $1,079.02 | $594,045.17 | $319,963.34 | $403,430.16 |
| 99 | $594,045.17 | $3,032.11 | $1,084.53 | $592,960.64 | $322,995.44 | $407,546.80 |
| 100 | $592,960.64 | $3,026.57 | $1,090.06 | $591,870.58 | $326,022.01 | $411,663.43 |
| 101 | $591,870.58 | $3,021.01 | $1,095.63 | $590,774.95 | $329,043.02 | $415,780.07 |
| 102 | $590,774.95 | $3,015.41 | $1,101.22 | $589,673.73 | $332,058.43 | $419,896.70 |
| 103 | $589,673.73 | $3,009.79 | $1,106.84 | $588,566.89 | $335,068.22 | $424,013.33 |
| 104 | $588,566.89 | $3,004.14 | $1,112.49 | $587,454.40 | $338,072.37 | $428,129.97 |
| 105 | $587,454.40 | $2,998.47 | $1,118.17 | $586,336.23 | $341,070.83 | $432,246.60 |
| 106 | $586,336.23 | $2,992.76 | $1,123.88 | $585,212.35 | $344,063.59 | $436,363.24 |
| 107 | $585,212.35 | $2,987.02 | $1,129.61 | $584,082.74 | $347,050.61 | $440,479.87 |
| 108 | $584,082.74 | $2,981.26 | $1,135.38 | $582,947.36 | $350,031.87 | $444,596.51 |
| 109 | $582,947.36 | $2,975.46 | $1,141.17 | $581,806.19 | $353,007.33 | $448,713.14 |
| 110 | $581,806.19 | $2,969.64 | $1,147.00 | $580,659.19 | $355,976.96 | $452,829.78 |
| 111 | $580,659.19 | $2,963.78 | $1,152.85 | $579,506.34 | $358,940.75 | $456,946.41 |
| 112 | $579,506.34 | $2,957.90 | $1,158.74 | $578,347.60 | $361,898.64 | $461,063.04 |
| 113 | $578,347.60 | $2,951.98 | $1,164.65 | $577,182.95 | $364,850.62 | $465,179.68 |
| 114 | $577,182.95 | $2,946.04 | $1,170.60 | $576,012.35 | $367,796.66 | $469,296.31 |
| 115 | $576,012.35 | $2,940.06 | $1,176.57 | $574,835.78 | $370,736.73 | $473,412.95 |
| 116 | $574,835.78 | $2,934.06 | $1,182.58 | $573,653.20 | $373,670.78 | $477,529.58 |
| 117 | $573,653.20 | $2,928.02 | $1,188.61 | $572,464.59 | $376,598.81 | $481,646.22 |
| 118 | $572,464.59 | $2,921.95 | $1,194.68 | $571,269.91 | $379,520.76 | $485,762.85 |
| 119 | $571,269.91 | $2,915.86 | $1,200.78 | $570,069.13 | $382,436.62 | $489,879.48 |
| 120 | $570,069.13 | $2,909.73 | $1,206.91 | $568,862.23 | $385,346.34 | $493,996.12 |
| 121 | $568,862.23 | $2,903.57 | $1,213.07 | $567,649.16 | $388,249.91 | $498,112.75 |
| 122 | $567,649.16 | $2,897.38 | $1,219.26 | $566,429.90 | $391,147.29 | $502,229.39 |
| 123 | $566,429.90 | $2,891.15 | $1,225.48 | $565,204.42 | $394,038.44 | $506,346.02 |
| 124 | $565,204.42 | $2,884.90 | $1,231.74 | $563,972.68 | $396,923.34 | $510,462.66 |
| 125 | $563,972.68 | $2,878.61 | $1,238.02 | $562,734.66 | $399,801.95 | $514,579.29 |
| 126 | $562,734.66 | $2,872.29 | $1,244.34 | $561,490.32 | $402,674.24 | $518,695.92 |
| 127 | $561,490.32 | $2,865.94 | $1,250.69 | $560,239.62 | $405,540.18 | $522,812.56 |
| 128 | $560,239.62 | $2,859.56 | $1,257.08 | $558,982.54 | $408,399.74 | $526,929.19 |
| 129 | $558,982.54 | $2,853.14 | $1,263.49 | $557,719.05 | $411,252.88 | $531,045.83 |
| 130 | $557,719.05 | $2,846.69 | $1,269.94 | $556,449.11 | $414,099.57 | $535,162.46 |
| 131 | $556,449.11 | $2,840.21 | $1,276.43 | $555,172.68 | $416,939.78 | $539,279.10 |
| 132 | $555,172.68 | $2,833.69 | $1,282.94 | $553,889.74 | $419,773.47 | $543,395.73 |
| 133 | $553,889.74 | $2,827.15 | $1,289.49 | $552,600.25 | $422,600.62 | $547,512.36 |
| 134 | $552,600.25 | $2,820.56 | $1,296.07 | $551,304.18 | $425,421.18 | $551,629.00 |
| 135 | $551,304.18 | $2,813.95 | $1,302.69 | $550,001.50 | $428,235.13 | $555,745.63 |
| 136 | $550,001.50 | $2,807.30 | $1,309.34 | $548,692.16 | $431,042.43 | $559,862.27 |
| 137 | $548,692.16 | $2,800.62 | $1,316.02 | $547,376.14 | $433,843.04 | $563,978.90 |
| 138 | $547,376.14 | $2,793.90 | $1,322.74 | $546,053.41 | $436,636.94 | $568,095.54 |
| 139 | $546,053.41 | $2,787.15 | $1,329.49 | $544,723.92 | $439,424.09 | $572,212.17 |
| 140 | $544,723.92 | $2,780.36 | $1,336.27 | $543,387.65 | $442,204.45 | $576,328.80 |
| 141 | $543,387.65 | $2,773.54 | $1,343.09 | $542,044.55 | $444,977.99 | $580,445.44 |
| 142 | $542,044.55 | $2,766.69 | $1,349.95 | $540,694.61 | $447,744.68 | $584,562.07 |
| 143 | $540,694.61 | $2,759.80 | $1,356.84 | $539,337.77 | $450,504.47 | $588,678.71 |
| 144 | $539,337.77 | $2,752.87 | $1,363.76 | $537,974.00 | $453,257.34 | $592,795.34 |
| 145 | $537,974.00 | $2,745.91 | $1,370.73 | $536,603.28 | $456,003.25 | $596,911.98 |
| 146 | $536,603.28 | $2,738.91 | $1,377.72 | $535,225.56 | $458,742.17 | $601,028.61 |
| 147 | $535,225.56 | $2,731.88 | $1,384.75 | $533,840.80 | $461,474.05 | $605,145.24 |
| 148 | $533,840.80 | $2,724.81 | $1,391.82 | $532,448.98 | $464,198.86 | $609,261.88 |
| 149 | $532,448.98 | $2,717.71 | $1,398.93 | $531,050.05 | $466,916.57 | $613,378.51 |
| 150 | $531,050.05 | $2,710.57 | $1,406.07 | $529,643.99 | $469,627.14 | $617,495.15 |
| 151 | $529,643.99 | $2,703.39 | $1,413.24 | $528,230.74 | $472,330.53 | $621,611.78 |
| 152 | $528,230.74 | $2,696.18 | $1,420.46 | $526,810.29 | $475,026.70 | $625,728.42 |
| 153 | $526,810.29 | $2,688.93 | $1,427.71 | $525,382.58 | $477,715.63 | $629,845.05 |
| 154 | $525,382.58 | $2,681.64 | $1,434.99 | $523,947.59 | $480,397.27 | $633,961.69 |
| 155 | $523,947.59 | $2,674.32 | $1,442.32 | $522,505.27 | $483,071.59 | $638,078.32 |
| 156 | $522,505.27 | $2,666.95 | $1,449.68 | $521,055.59 | $485,738.54 | $642,194.95 |
| 157 | $521,055.59 | $2,659.55 | $1,457.08 | $519,598.51 | $488,398.10 | $646,311.59 |
| 158 | $519,598.51 | $2,652.12 | $1,464.52 | $518,133.99 | $491,050.21 | $650,428.22 |
| 159 | $518,133.99 | $2,644.64 | $1,471.99 | $516,662.00 | $493,694.86 | $654,544.86 |
| 160 | $516,662.00 | $2,637.13 | $1,479.51 | $515,182.49 | $496,331.98 | $658,661.49 |
| 161 | $515,182.49 | $2,629.58 | $1,487.06 | $513,695.44 | $498,961.56 | $662,778.13 |
| 162 | $513,695.44 | $2,621.99 | $1,494.65 | $512,200.79 | $501,583.55 | $666,894.76 |
| 163 | $512,200.79 | $2,614.36 | $1,502.28 | $510,698.51 | $504,197.91 | $671,011.39 |
| 164 | $510,698.51 | $2,606.69 | $1,509.94 | $509,188.57 | $506,804.60 | $675,128.03 |
| 165 | $509,188.57 | $2,598.98 | $1,517.65 | $507,670.92 | $509,403.58 | $679,244.66 |
| 166 | $507,670.92 | $2,591.24 | $1,525.40 | $506,145.52 | $511,994.82 | $683,361.30 |
| 167 | $506,145.52 | $2,583.45 | $1,533.18 | $504,612.34 | $514,578.27 | $687,477.93 |
| 168 | $504,612.34 | $2,575.63 | $1,541.01 | $503,071.33 | $517,153.89 | $691,594.57 |
| 169 | $503,071.33 | $2,567.76 | $1,548.87 | $501,522.45 | $519,721.65 | $695,711.20 |
| 170 | $501,522.45 | $2,559.85 | $1,556.78 | $499,965.67 | $522,281.51 | $699,827.83 |
| 171 | $499,965.67 | $2,551.91 | $1,564.73 | $498,400.95 | $524,833.42 | $703,944.47 |
| 172 | $498,400.95 | $2,543.92 | $1,572.71 | $496,828.24 | $527,377.34 | $708,061.10 |
| 173 | $496,828.24 | $2,535.89 | $1,580.74 | $495,247.50 | $529,913.23 | $712,177.74 |
| 174 | $495,247.50 | $2,527.83 | $1,588.81 | $493,658.69 | $532,441.06 | $716,294.37 |
| 175 | $493,658.69 | $2,519.72 | $1,596.92 | $492,061.77 | $534,960.77 | $720,411.01 |
| 176 | $492,061.77 | $2,511.57 | $1,605.07 | $490,456.70 | $537,472.34 | $724,527.64 |
| 177 | $490,456.70 | $2,503.37 | $1,613.26 | $488,843.44 | $539,975.71 | $728,644.27 |
| 178 | $488,843.44 | $2,495.14 | $1,621.50 | $487,221.94 | $542,470.85 | $732,760.91 |
| 179 | $487,221.94 | $2,486.86 | $1,629.77 | $485,592.17 | $544,957.71 | $736,877.54 |
| 180 | $485,592.17 | $2,478.54 | $1,638.09 | $483,954.08 | $547,436.26 | $740,994.18 |
| 181 | $483,954.08 | $2,470.18 | $1,646.45 | $482,307.63 | $549,906.44 | $745,110.81 |
| 182 | $482,307.63 | $2,461.78 | $1,654.86 | $480,652.77 | $552,368.22 | $749,227.45 |
| 183 | $480,652.77 | $2,453.33 | $1,663.30 | $478,989.47 | $554,821.55 | $753,344.08 |
| 184 | $478,989.47 | $2,444.84 | $1,671.79 | $477,317.68 | $557,266.39 | $757,460.71 |
| 185 | $477,317.68 | $2,436.31 | $1,680.33 | $475,637.35 | $559,702.70 | $761,577.35 |
| 186 | $475,637.35 | $2,427.73 | $1,688.90 | $473,948.45 | $562,130.43 | $765,693.98 |
| 187 | $473,948.45 | $2,419.11 | $1,697.52 | $472,250.93 | $564,549.54 | $769,810.62 |
| 188 | $472,250.93 | $2,410.45 | $1,706.19 | $470,544.74 | $566,959.99 | $773,927.25 |
| 189 | $470,544.74 | $2,401.74 | $1,714.90 | $468,829.84 | $569,361.73 | $778,043.89 |
| 190 | $468,829.84 | $2,392.99 | $1,723.65 | $467,106.20 | $571,754.72 | $782,160.52 |
| 191 | $467,106.20 | $2,384.19 | $1,732.45 | $465,373.75 | $574,138.90 | $786,277.15 |
| 192 | $465,373.75 | $2,375.35 | $1,741.29 | $463,632.46 | $576,514.25 | $790,393.79 |
| 193 | $463,632.46 | $2,366.46 | $1,750.18 | $461,882.28 | $578,880.71 | $794,510.42 |
| 194 | $461,882.28 | $2,357.52 | $1,759.11 | $460,123.17 | $581,238.23 | $798,627.06 |
| 195 | $460,123.17 | $2,348.55 | $1,768.09 | $458,355.08 | $583,586.78 | $802,743.69 |
| 196 | $458,355.08 | $2,339.52 | $1,777.11 | $456,577.97 | $585,926.30 | $806,860.33 |
| 197 | $456,577.97 | $2,330.45 | $1,786.18 | $454,791.79 | $588,256.75 | $810,976.96 |
| 198 | $454,791.79 | $2,321.33 | $1,795.30 | $452,996.48 | $590,578.08 | $815,093.60 |
| 199 | $452,996.48 | $2,312.17 | $1,804.46 | $451,192.02 | $592,890.25 | $819,210.23 |
| 200 | $451,192.02 | $2,302.96 | $1,813.68 | $449,378.34 | $595,193.21 | $823,326.86 |
| 201 | $449,378.34 | $2,293.70 | $1,822.93 | $447,555.41 | $597,486.91 | $827,443.50 |
| 202 | $447,555.41 | $2,284.40 | $1,832.24 | $445,723.18 | $599,771.31 | $831,560.13 |
| 203 | $445,723.18 | $2,275.05 | $1,841.59 | $443,881.59 | $602,046.35 | $835,676.77 |
| 204 | $443,881.59 | $2,265.65 | $1,850.99 | $442,030.60 | $604,312.00 | $839,793.40 |
| 205 | $442,030.60 | $2,256.20 | $1,860.44 | $440,170.16 | $606,568.20 | $843,910.04 |
| 206 | $440,170.16 | $2,246.70 | $1,869.93 | $438,300.23 | $608,814.90 | $848,026.67 |
| 207 | $438,300.23 | $2,237.16 | $1,879.48 | $436,420.75 | $611,052.06 | $852,143.30 |
| 208 | $436,420.75 | $2,227.56 | $1,889.07 | $434,531.68 | $613,279.62 | $856,259.94 |
| 209 | $434,531.68 | $2,217.92 | $1,898.71 | $432,632.97 | $615,497.54 | $860,376.57 |
| 210 | $432,632.97 | $2,208.23 | $1,908.40 | $430,724.57 | $617,705.77 | $864,493.21 |
| 211 | $430,724.57 | $2,198.49 | $1,918.14 | $428,806.42 | $619,904.26 | $868,609.84 |
| 212 | $428,806.42 | $2,188.70 | $1,927.93 | $426,878.49 | $622,092.96 | $872,726.48 |
| 213 | $426,878.49 | $2,178.86 | $1,937.78 | $424,940.71 | $624,271.82 | $876,843.11 |
| 214 | $424,940.71 | $2,168.97 | $1,947.67 | $422,993.05 | $626,440.79 | $880,959.74 |
| 215 | $422,993.05 | $2,159.03 | $1,957.61 | $421,035.44 | $628,599.82 | $885,076.38 |
| 216 | $421,035.44 | $2,149.04 | $1,967.60 | $419,067.84 | $630,748.85 | $889,193.01 |
| 217 | $419,067.84 | $2,138.99 | $1,977.64 | $417,090.20 | $632,887.84 | $893,309.65 |
| 218 | $417,090.20 | $2,128.90 | $1,987.74 | $415,102.46 | $635,016.74 | $897,426.28 |
| 219 | $415,102.46 | $2,118.75 | $1,997.88 | $413,104.58 | $637,135.49 | $901,542.92 |
| 220 | $413,104.58 | $2,108.55 | $2,008.08 | $411,096.50 | $639,244.05 | $905,659.55 |
| 221 | $411,096.50 | $2,098.31 | $2,018.33 | $409,078.17 | $641,342.35 | $909,776.18 |
| 222 | $409,078.17 | $2,088.00 | $2,028.63 | $407,049.54 | $643,430.36 | $913,892.82 |
| 223 | $407,049.54 | $2,077.65 | $2,038.99 | $405,010.55 | $645,508.01 | $918,009.45 |
| 224 | $405,010.55 | $2,067.24 | $2,049.39 | $402,961.16 | $647,575.25 | $922,126.09 |
| 225 | $402,961.16 | $2,056.78 | $2,059.85 | $400,901.31 | $649,632.03 | $926,242.72 |
| 226 | $400,901.31 | $2,046.27 | $2,070.37 | $398,830.94 | $651,678.29 | $930,359.36 |
| 227 | $398,830.94 | $2,035.70 | $2,080.93 | $396,750.00 | $653,713.99 | $934,475.99 |
| 228 | $396,750.00 | $2,025.08 | $2,091.56 | $394,658.45 | $655,739.07 | $938,592.62 |
| 229 | $394,658.45 | $2,014.40 | $2,102.23 | $392,556.22 | $657,753.48 | $942,709.26 |
| 230 | $392,556.22 | $2,003.67 | $2,112.96 | $390,443.25 | $659,757.15 | $946,825.89 |
| 231 | $390,443.25 | $1,992.89 | $2,123.75 | $388,319.51 | $661,750.03 | $950,942.53 |
| 232 | $388,319.51 | $1,982.05 | $2,134.59 | $386,184.92 | $663,732.08 | $955,059.16 |
| 233 | $386,184.92 | $1,971.15 | $2,145.48 | $384,039.44 | $665,703.23 | $959,175.80 |
| 234 | $384,039.44 | $1,960.20 | $2,156.43 | $381,883.01 | $667,663.44 | $963,292.43 |
| 235 | $381,883.01 | $1,949.19 | $2,167.44 | $379,715.57 | $669,612.63 | $967,409.06 |
| 236 | $379,715.57 | $1,938.13 | $2,178.50 | $377,537.06 | $671,550.76 | $971,525.70 |
| 237 | $377,537.06 | $1,927.01 | $2,189.62 | $375,347.44 | $673,477.77 | $975,642.33 |
| 238 | $375,347.44 | $1,915.84 | $2,200.80 | $373,146.64 | $675,393.61 | $979,758.97 |
| 239 | $373,146.64 | $1,904.60 | $2,212.03 | $370,934.61 | $677,298.21 | $983,875.60 |
| 240 | $370,934.61 | $1,893.31 | $2,223.32 | $368,711.29 | $679,191.52 | $987,992.24 |
| 241 | $368,711.29 | $1,881.96 | $2,234.67 | $366,476.62 | $681,073.49 | $992,108.87 |
| 242 | $366,476.62 | $1,870.56 | $2,246.08 | $364,230.54 | $682,944.05 | $996,225.51 |
| 243 | $364,230.54 | $1,859.09 | $2,257.54 | $361,973.00 | $684,803.14 | $1,000,342.14 |
| 244 | $361,973.00 | $1,847.57 | $2,269.06 | $359,703.94 | $686,650.71 | $1,004,458.77 |
| 245 | $359,703.94 | $1,835.99 | $2,280.65 | $357,423.29 | $688,486.70 | $1,008,575.41 |
| 246 | $357,423.29 | $1,824.35 | $2,292.29 | $355,131.00 | $690,311.05 | $1,012,692.04 |
| 247 | $355,131.00 | $1,812.65 | $2,303.99 | $352,827.02 | $692,123.69 | $1,016,808.68 |
| 248 | $352,827.02 | $1,800.89 | $2,315.75 | $350,511.27 | $693,924.58 | $1,020,925.31 |
| 249 | $350,511.27 | $1,789.07 | $2,327.57 | $348,183.71 | $695,713.65 | $1,025,041.95 |
| 250 | $348,183.71 | $1,777.19 | $2,339.45 | $345,844.26 | $697,490.84 | $1,029,158.58 |
| 251 | $345,844.26 | $1,765.25 | $2,351.39 | $343,492.87 | $699,256.09 | $1,033,275.21 |
| 252 | $343,492.87 | $1,753.24 | $2,363.39 | $341,129.48 | $701,009.33 | $1,037,391.85 |
| 253 | $341,129.48 | $1,741.18 | $2,375.45 | $338,754.03 | $702,750.51 | $1,041,508.48 |
| 254 | $338,754.03 | $1,729.06 | $2,387.58 | $336,366.45 | $704,479.57 | $1,045,625.12 |
| 255 | $336,366.45 | $1,716.87 | $2,399.76 | $333,966.69 | $706,196.44 | $1,049,741.75 |
| 256 | $333,966.69 | $1,704.62 | $2,412.01 | $331,554.68 | $707,901.06 | $1,053,858.39 |
| 257 | $331,554.68 | $1,692.31 | $2,424.32 | $329,130.35 | $709,593.37 | $1,057,975.02 |
| 258 | $329,130.35 | $1,679.94 | $2,436.70 | $326,693.65 | $711,273.31 | $1,062,091.65 |
| 259 | $326,693.65 | $1,667.50 | $2,449.14 | $324,244.52 | $712,940.81 | $1,066,208.29 |
| 260 | $324,244.52 | $1,655.00 | $2,461.64 | $321,782.88 | $714,595.80 | $1,070,324.92 |
| 261 | $321,782.88 | $1,642.43 | $2,474.20 | $319,308.68 | $716,238.24 | $1,074,441.56 |
| 262 | $319,308.68 | $1,629.80 | $2,486.83 | $316,821.85 | $717,868.04 | $1,078,558.19 |
| 263 | $316,821.85 | $1,617.11 | $2,499.52 | $314,322.33 | $719,485.15 | $1,082,674.83 |
| 264 | $314,322.33 | $1,604.35 | $2,512.28 | $311,810.05 | $721,089.51 | $1,086,791.46 |
| 265 | $311,810.05 | $1,591.53 | $2,525.10 | $309,284.94 | $722,681.04 | $1,090,908.09 |
| 266 | $309,284.94 | $1,578.64 | $2,537.99 | $306,746.95 | $724,259.68 | $1,095,024.73 |
| 267 | $306,746.95 | $1,565.69 | $2,550.95 | $304,196.00 | $725,825.37 | $1,099,141.36 |
| 268 | $304,196.00 | $1,552.67 | $2,563.97 | $301,632.04 | $727,378.03 | $1,103,258.00 |
| 269 | $301,632.04 | $1,539.58 | $2,577.05 | $299,054.98 | $728,917.61 | $1,107,374.63 |
| 270 | $299,054.98 | $1,526.43 | $2,590.21 | $296,464.77 | $730,444.04 | $1,111,491.27 |
| 271 | $296,464.77 | $1,513.21 | $2,603.43 | $293,861.35 | $731,957.25 | $1,115,607.90 |
| 272 | $293,861.35 | $1,499.92 | $2,616.72 | $291,244.63 | $733,457.16 | $1,119,724.53 |
| 273 | $291,244.63 | $1,486.56 | $2,630.07 | $288,614.56 | $734,943.73 | $1,123,841.17 |
| 274 | $288,614.56 | $1,473.14 | $2,643.50 | $285,971.06 | $736,416.86 | $1,127,957.80 |
| 275 | $285,971.06 | $1,459.64 | $2,656.99 | $283,314.07 | $737,876.51 | $1,132,074.44 |
| 276 | $283,314.07 | $1,446.08 | $2,670.55 | $280,643.52 | $739,322.59 | $1,136,191.07 |
| 277 | $280,643.52 | $1,432.45 | $2,684.18 | $277,959.33 | $740,755.04 | $1,140,307.71 |
| 278 | $277,959.33 | $1,418.75 | $2,697.88 | $275,261.45 | $742,173.79 | $1,144,424.34 |
| 279 | $275,261.45 | $1,404.98 | $2,711.65 | $272,549.80 | $743,578.77 | $1,148,540.97 |
| 280 | $272,549.80 | $1,391.14 | $2,725.49 | $269,824.30 | $744,969.91 | $1,152,657.61 |
| 281 | $269,824.30 | $1,377.23 | $2,739.41 | $267,084.89 | $746,347.14 | $1,156,774.24 |
| 282 | $267,084.89 | $1,363.25 | $2,753.39 | $264,331.51 | $747,710.38 | $1,160,890.88 |
| 283 | $264,331.51 | $1,349.19 | $2,767.44 | $261,564.06 | $749,059.58 | $1,165,007.51 |
| 284 | $261,564.06 | $1,335.07 | $2,781.57 | $258,782.50 | $750,394.64 | $1,169,124.15 |
| 285 | $258,782.50 | $1,320.87 | $2,795.77 | $255,986.73 | $751,715.51 | $1,173,240.78 |
| 286 | $255,986.73 | $1,306.60 | $2,810.04 | $253,176.70 | $753,022.11 | $1,177,357.42 |
| 287 | $253,176.70 | $1,292.26 | $2,824.38 | $250,352.32 | $754,314.37 | $1,181,474.05 |
| 288 | $250,352.32 | $1,277.84 | $2,838.79 | $247,513.52 | $755,592.21 | $1,185,590.68 |
| 289 | $247,513.52 | $1,263.35 | $2,853.28 | $244,660.24 | $756,855.56 | $1,189,707.32 |
| 290 | $244,660.24 | $1,248.79 | $2,867.85 | $241,792.39 | $758,104.34 | $1,193,823.95 |
| 291 | $241,792.39 | $1,234.15 | $2,882.49 | $238,909.91 | $759,338.49 | $1,197,940.59 |
| 292 | $238,909.91 | $1,219.44 | $2,897.20 | $236,012.71 | $760,557.93 | $1,202,057.22 |
| 293 | $236,012.71 | $1,204.65 | $2,911.99 | $233,100.72 | $761,762.58 | $1,206,173.86 |
| 294 | $233,100.72 | $1,189.78 | $2,926.85 | $230,173.87 | $762,952.36 | $1,210,290.49 |
| 295 | $230,173.87 | $1,174.85 | $2,941.79 | $227,232.08 | $764,127.21 | $1,214,407.12 |
| 296 | $227,232.08 | $1,159.83 | $2,956.80 | $224,275.28 | $765,287.04 | $1,218,523.76 |
| 297 | $224,275.28 | $1,144.74 | $2,971.90 | $221,303.38 | $766,431.78 | $1,222,640.39 |
| 298 | $221,303.38 | $1,129.57 | $2,987.06 | $218,316.32 | $767,561.35 | $1,226,757.03 |
| 299 | $218,316.32 | $1,114.32 | $3,002.31 | $215,314.01 | $768,675.67 | $1,230,873.66 |
| 300 | $215,314.01 | $1,099.00 | $3,017.64 | $212,296.37 | $769,774.67 | $1,234,990.30 |
| 301 | $212,296.37 | $1,083.60 | $3,033.04 | $209,263.33 | $770,858.26 | $1,239,106.93 |
| 302 | $209,263.33 | $1,068.11 | $3,048.52 | $206,214.81 | $771,926.38 | $1,243,223.56 |
| 303 | $206,214.81 | $1,052.55 | $3,064.08 | $203,150.73 | $772,978.93 | $1,247,340.20 |
| 304 | $203,150.73 | $1,036.92 | $3,079.72 | $200,071.01 | $774,015.85 | $1,251,456.83 |
| 305 | $200,071.01 | $1,021.20 | $3,095.44 | $196,975.58 | $775,037.04 | $1,255,573.47 |
| 306 | $196,975.58 | $1,005.40 | $3,111.24 | $193,864.34 | $776,042.44 | $1,259,690.10 |
| 307 | $193,864.34 | $989.52 | $3,127.12 | $190,737.22 | $777,031.96 | $1,263,806.74 |
| 308 | $190,737.22 | $973.55 | $3,143.08 | $187,594.14 | $778,005.51 | $1,267,923.37 |
| 309 | $187,594.14 | $957.51 | $3,159.12 | $184,435.02 | $778,963.02 | $1,272,040.00 |
| 310 | $184,435.02 | $941.39 | $3,175.25 | $181,259.77 | $779,904.41 | $1,276,156.64 |
| 311 | $181,259.77 | $925.18 | $3,191.45 | $178,068.32 | $780,829.59 | $1,280,273.27 |
| 312 | $178,068.32 | $908.89 | $3,207.74 | $174,860.57 | $781,738.48 | $1,284,389.91 |
| 313 | $174,860.57 | $892.52 | $3,224.12 | $171,636.46 | $782,631.00 | $1,288,506.54 |
| 314 | $171,636.46 | $876.06 | $3,240.57 | $168,395.88 | $783,507.06 | $1,292,623.18 |
| 315 | $168,395.88 | $859.52 | $3,257.11 | $165,138.77 | $784,366.58 | $1,296,739.81 |
| 316 | $165,138.77 | $842.90 | $3,273.74 | $161,865.03 | $785,209.47 | $1,300,856.44 |
| 317 | $161,865.03 | $826.19 | $3,290.45 | $158,574.58 | $786,035.66 | $1,304,973.08 |
| 318 | $158,574.58 | $809.39 | $3,307.24 | $155,267.34 | $786,845.05 | $1,309,089.71 |
| 319 | $155,267.34 | $792.51 | $3,324.12 | $151,943.21 | $787,637.56 | $1,313,206.35 |
| 320 | $151,943.21 | $775.54 | $3,341.09 | $148,602.12 | $788,413.11 | $1,317,322.98 |
| 321 | $148,602.12 | $758.49 | $3,358.14 | $145,243.98 | $789,171.60 | $1,321,439.62 |
| 322 | $145,243.98 | $741.35 | $3,375.28 | $141,868.69 | $789,912.94 | $1,325,556.25 |
| 323 | $141,868.69 | $724.12 | $3,392.51 | $138,476.18 | $790,637.07 | $1,329,672.89 |
| 324 | $138,476.18 | $706.81 | $3,409.83 | $135,066.35 | $791,343.87 | $1,333,789.52 |
| 325 | $135,066.35 | $689.40 | $3,427.23 | $131,639.12 | $792,033.27 | $1,337,906.15 |
| 326 | $131,639.12 | $671.91 | $3,444.73 | $128,194.39 | $792,705.18 | $1,342,022.79 |
| 327 | $128,194.39 | $654.33 | $3,462.31 | $124,732.08 | $793,359.51 | $1,346,139.42 |
| 328 | $124,732.08 | $636.65 | $3,479.98 | $121,252.10 | $793,996.16 | $1,350,256.06 |
| 329 | $121,252.10 | $618.89 | $3,497.74 | $117,754.36 | $794,615.05 | $1,354,372.69 |
| 330 | $117,754.36 | $601.04 | $3,515.60 | $114,238.76 | $795,216.09 | $1,358,489.33 |
| 331 | $114,238.76 | $583.09 | $3,533.54 | $110,705.22 | $795,799.18 | $1,362,605.96 |
| 332 | $110,705.22 | $565.06 | $3,551.58 | $107,153.65 | $796,364.24 | $1,366,722.59 |
| 333 | $107,153.65 | $546.93 | $3,569.70 | $103,583.94 | $796,911.17 | $1,370,839.23 |
| 334 | $103,583.94 | $528.71 | $3,587.92 | $99,996.02 | $797,439.88 | $1,374,955.86 |
| 335 | $99,996.02 | $510.40 | $3,606.24 | $96,389.78 | $797,950.28 | $1,379,072.50 |
| 336 | $96,389.78 | $491.99 | $3,624.64 | $92,765.13 | $798,442.27 | $1,383,189.13 |
| 337 | $92,765.13 | $473.49 | $3,643.15 | $89,121.99 | $798,915.75 | $1,387,305.77 |
| 338 | $89,121.99 | $454.89 | $3,661.74 | $85,460.25 | $799,370.65 | $1,391,422.40 |
| 339 | $85,460.25 | $436.20 | $3,680.43 | $81,779.82 | $799,806.85 | $1,395,539.03 |
| 340 | $81,779.82 | $417.42 | $3,699.22 | $78,080.60 | $800,224.27 | $1,399,655.67 |
| 341 | $78,080.60 | $398.54 | $3,718.10 | $74,362.50 | $800,622.81 | $1,403,772.30 |
| 342 | $74,362.50 | $379.56 | $3,737.08 | $70,625.43 | $801,002.36 | $1,407,888.94 |
| 343 | $70,625.43 | $360.48 | $3,756.15 | $66,869.28 | $801,362.85 | $1,412,005.57 |
| 344 | $66,869.28 | $341.31 | $3,775.32 | $63,093.95 | $801,704.16 | $1,416,122.21 |
| 345 | $63,093.95 | $322.04 | $3,794.59 | $59,299.36 | $802,026.20 | $1,420,238.84 |
| 346 | $59,299.36 | $302.67 | $3,813.96 | $55,485.40 | $802,328.88 | $1,424,355.47 |
| 347 | $55,485.40 | $283.21 | $3,833.43 | $51,651.97 | $802,612.08 | $1,428,472.11 |
| 348 | $51,651.97 | $263.64 | $3,852.99 | $47,798.98 | $802,875.72 | $1,432,588.74 |
| 349 | $47,798.98 | $243.97 | $3,872.66 | $43,926.32 | $803,119.70 | $1,436,705.38 |
| 350 | $43,926.32 | $224.21 | $3,892.43 | $40,033.89 | $803,343.90 | $1,440,822.01 |
| 351 | $40,033.89 | $204.34 | $3,912.29 | $36,121.60 | $803,548.24 | $1,444,938.65 |
| 352 | $36,121.60 | $184.37 | $3,932.26 | $32,189.33 | $803,732.61 | $1,449,055.28 |
| 353 | $32,189.33 | $164.30 | $3,952.33 | $28,237.00 | $803,896.91 | $1,453,171.91 |
| 354 | $28,237.00 | $144.13 | $3,972.51 | $24,264.49 | $804,041.04 | $1,457,288.55 |
| 355 | $24,264.49 | $123.85 | $3,992.78 | $20,271.71 | $804,164.89 | $1,461,405.18 |
| 356 | $20,271.71 | $103.47 | $4,013.16 | $16,258.54 | $804,268.36 | $1,465,521.82 |
| 357 | $16,258.54 | $82.99 | $4,033.65 | $12,224.90 | $804,351.35 | $1,469,638.45 |
| 358 | $12,224.90 | $62.40 | $4,054.24 | $8,170.66 | $804,413.75 | $1,473,755.09 |
| 359 | $8,170.66 | $41.70 | $4,074.93 | $4,095.73 | $804,455.45 | $1,477,871.72 |
| 360 | $4,095.73 | $20.91 | $4,095.73 | $0.00 | $804,476.35 | $1,481,988.35 |