|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $703,120.00 | $4,101.53 | $576.34 | $702,543.66 | $4,101.53 | $4,677.87 |
| 2 | $702,543.66 | $4,098.17 | $579.70 | $701,963.95 | $8,199.70 | $9,355.75 |
| 3 | $701,963.95 | $4,094.79 | $583.09 | $701,380.87 | $12,294.49 | $14,033.62 |
| 4 | $701,380.87 | $4,091.39 | $586.49 | $700,794.38 | $16,385.88 | $18,711.50 |
| 5 | $700,794.38 | $4,087.97 | $589.91 | $700,204.48 | $20,473.85 | $23,389.37 |
| 6 | $700,204.48 | $4,084.53 | $593.35 | $699,611.13 | $24,558.38 | $28,067.25 |
| 7 | $699,611.13 | $4,081.06 | $596.81 | $699,014.32 | $28,639.44 | $32,745.12 |
| 8 | $699,014.32 | $4,077.58 | $600.29 | $698,414.03 | $32,717.02 | $37,423.00 |
| 9 | $698,414.03 | $4,074.08 | $603.79 | $697,810.23 | $36,791.11 | $42,100.87 |
| 10 | $697,810.23 | $4,070.56 | $607.32 | $697,202.92 | $40,861.67 | $46,778.75 |
| 11 | $697,202.92 | $4,067.02 | $610.86 | $696,592.06 | $44,928.68 | $51,456.62 |
| 12 | $696,592.06 | $4,063.45 | $614.42 | $695,977.64 | $48,992.14 | $56,134.50 |
| 13 | $695,977.64 | $4,059.87 | $618.01 | $695,359.63 | $53,052.01 | $60,812.37 |
| 14 | $695,359.63 | $4,056.26 | $621.61 | $694,738.02 | $57,108.27 | $65,490.25 |
| 15 | $694,738.02 | $4,052.64 | $625.24 | $694,112.79 | $61,160.91 | $70,168.12 |
| 16 | $694,112.79 | $4,048.99 | $628.88 | $693,483.90 | $65,209.90 | $74,846.00 |
| 17 | $693,483.90 | $4,045.32 | $632.55 | $692,851.35 | $69,255.22 | $79,523.87 |
| 18 | $692,851.35 | $4,041.63 | $636.24 | $692,215.11 | $73,296.86 | $84,201.75 |
| 19 | $692,215.11 | $4,037.92 | $639.95 | $691,575.15 | $77,334.78 | $88,879.62 |
| 20 | $691,575.15 | $4,034.19 | $643.69 | $690,931.47 | $81,368.97 | $93,557.50 |
| 21 | $690,931.47 | $4,030.43 | $647.44 | $690,284.03 | $85,399.40 | $98,235.37 |
| 22 | $690,284.03 | $4,026.66 | $651.22 | $689,632.81 | $89,426.06 | $102,913.25 |
| 23 | $689,632.81 | $4,022.86 | $655.02 | $688,977.79 | $93,448.91 | $107,591.12 |
| 24 | $688,977.79 | $4,019.04 | $658.84 | $688,318.95 | $97,467.95 | $112,269.00 |
| 25 | $688,318.95 | $4,015.19 | $662.68 | $687,656.27 | $101,483.15 | $116,946.87 |
| 26 | $687,656.27 | $4,011.33 | $666.55 | $686,989.73 | $105,494.47 | $121,624.75 |
| 27 | $686,989.73 | $4,007.44 | $670.43 | $686,319.29 | $109,501.91 | $126,302.62 |
| 28 | $686,319.29 | $4,003.53 | $674.35 | $685,644.95 | $113,505.44 | $130,980.50 |
| 29 | $685,644.95 | $3,999.60 | $678.28 | $684,966.67 | $117,505.04 | $135,658.37 |
| 30 | $684,966.67 | $3,995.64 | $682.24 | $684,284.43 | $121,500.68 | $140,336.25 |
| 31 | $684,284.43 | $3,991.66 | $686.22 | $683,598.21 | $125,492.34 | $145,014.12 |
| 32 | $683,598.21 | $3,987.66 | $690.22 | $682,908.00 | $129,479.99 | $149,692.00 |
| 33 | $682,908.00 | $3,983.63 | $694.24 | $682,213.75 | $133,463.62 | $154,369.87 |
| 34 | $682,213.75 | $3,979.58 | $698.29 | $681,515.46 | $137,443.20 | $159,047.75 |
| 35 | $681,515.46 | $3,975.51 | $702.37 | $680,813.09 | $141,418.71 | $163,725.62 |
| 36 | $680,813.09 | $3,971.41 | $706.47 | $680,106.62 | $145,390.12 | $168,403.50 |
| 37 | $680,106.62 | $3,967.29 | $710.59 | $679,396.04 | $149,357.41 | $173,081.37 |
| 38 | $679,396.04 | $3,963.14 | $714.73 | $678,681.31 | $153,320.55 | $177,759.25 |
| 39 | $678,681.31 | $3,958.97 | $718.90 | $677,962.40 | $157,279.53 | $182,437.12 |
| 40 | $677,962.40 | $3,954.78 | $723.09 | $677,239.31 | $161,234.31 | $187,115.00 |
| 41 | $677,239.31 | $3,950.56 | $727.31 | $676,512.00 | $165,184.87 | $191,792.87 |
| 42 | $676,512.00 | $3,946.32 | $731.55 | $675,780.44 | $169,131.19 | $196,470.75 |
| 43 | $675,780.44 | $3,942.05 | $735.82 | $675,044.62 | $173,073.24 | $201,148.62 |
| 44 | $675,044.62 | $3,937.76 | $740.11 | $674,304.51 | $177,011.00 | $205,826.50 |
| 45 | $674,304.51 | $3,933.44 | $744.43 | $673,560.07 | $180,944.45 | $210,504.37 |
| 46 | $673,560.07 | $3,929.10 | $748.77 | $672,811.30 | $184,873.55 | $215,182.25 |
| 47 | $672,811.30 | $3,924.73 | $753.14 | $672,058.16 | $188,798.28 | $219,860.12 |
| 48 | $672,058.16 | $3,920.34 | $757.54 | $671,300.62 | $192,718.62 | $224,538.00 |
| 49 | $671,300.62 | $3,915.92 | $761.95 | $670,538.67 | $196,634.54 | $229,215.87 |
| 50 | $670,538.67 | $3,911.48 | $766.40 | $669,772.27 | $200,546.01 | $233,893.75 |
| 51 | $669,772.27 | $3,907.00 | $770.87 | $669,001.40 | $204,453.02 | $238,571.62 |
| 52 | $669,001.40 | $3,902.51 | $775.37 | $668,226.03 | $208,355.53 | $243,249.50 |
| 53 | $668,226.03 | $3,897.99 | $779.89 | $667,446.14 | $212,253.51 | $247,927.37 |
| 54 | $667,446.14 | $3,893.44 | $784.44 | $666,661.70 | $216,146.95 | $252,605.24 |
| 55 | $666,661.70 | $3,888.86 | $789.01 | $665,872.69 | $220,035.81 | $257,283.12 |
| 56 | $665,872.69 | $3,884.26 | $793.62 | $665,079.07 | $223,920.06 | $261,960.99 |
| 57 | $665,079.07 | $3,879.63 | $798.25 | $664,280.82 | $227,799.69 | $266,638.87 |
| 58 | $664,280.82 | $3,874.97 | $802.90 | $663,477.92 | $231,674.66 | $271,316.74 |
| 59 | $663,477.92 | $3,870.29 | $807.59 | $662,670.33 | $235,544.95 | $275,994.62 |
| 60 | $662,670.33 | $3,865.58 | $812.30 | $661,858.03 | $239,410.53 | $280,672.49 |
| 61 | $661,858.03 | $3,860.84 | $817.04 | $661,041.00 | $243,271.37 | $285,350.37 |
| 62 | $661,041.00 | $3,856.07 | $821.80 | $660,219.20 | $247,127.44 | $290,028.24 |
| 63 | $660,219.20 | $3,851.28 | $826.60 | $659,392.60 | $250,978.72 | $294,706.12 |
| 64 | $659,392.60 | $3,846.46 | $831.42 | $658,561.18 | $254,825.18 | $299,383.99 |
| 65 | $658,561.18 | $3,841.61 | $836.27 | $657,724.91 | $258,666.78 | $304,061.87 |
| 66 | $657,724.91 | $3,836.73 | $841.15 | $656,883.77 | $262,503.51 | $308,739.74 |
| 67 | $656,883.77 | $3,831.82 | $846.05 | $656,037.71 | $266,335.33 | $313,417.62 |
| 68 | $656,037.71 | $3,826.89 | $850.99 | $655,186.73 | $270,162.22 | $318,095.49 |
| 69 | $655,186.73 | $3,821.92 | $855.95 | $654,330.77 | $273,984.14 | $322,773.37 |
| 70 | $654,330.77 | $3,816.93 | $860.95 | $653,469.83 | $277,801.07 | $327,451.24 |
| 71 | $653,469.83 | $3,811.91 | $865.97 | $652,603.86 | $281,612.98 | $332,129.12 |
| 72 | $652,603.86 | $3,806.86 | $871.02 | $651,732.84 | $285,419.83 | $336,806.99 |
| 73 | $651,732.84 | $3,801.77 | $876.10 | $650,856.74 | $289,221.61 | $341,484.87 |
| 74 | $650,856.74 | $3,796.66 | $881.21 | $649,975.53 | $293,018.27 | $346,162.74 |
| 75 | $649,975.53 | $3,791.52 | $886.35 | $649,089.18 | $296,809.80 | $350,840.62 |
| 76 | $649,089.18 | $3,786.35 | $891.52 | $648,197.66 | $300,596.15 | $355,518.49 |
| 77 | $648,197.66 | $3,781.15 | $896.72 | $647,300.94 | $304,377.30 | $360,196.37 |
| 78 | $647,300.94 | $3,775.92 | $901.95 | $646,398.98 | $308,153.23 | $364,874.24 |
| 79 | $646,398.98 | $3,770.66 | $907.21 | $645,491.77 | $311,923.89 | $369,552.12 |
| 80 | $645,491.77 | $3,765.37 | $912.51 | $644,579.26 | $315,689.26 | $374,229.99 |
| 81 | $644,579.26 | $3,760.05 | $917.83 | $643,661.43 | $319,449.30 | $378,907.87 |
| 82 | $643,661.43 | $3,754.69 | $923.18 | $642,738.25 | $323,203.99 | $383,585.74 |
| 83 | $642,738.25 | $3,749.31 | $928.57 | $641,809.68 | $326,953.30 | $388,263.62 |
| 84 | $641,809.68 | $3,743.89 | $933.99 | $640,875.70 | $330,697.19 | $392,941.49 |
| 85 | $640,875.70 | $3,738.44 | $939.43 | $639,936.26 | $334,435.63 | $397,619.37 |
| 86 | $639,936.26 | $3,732.96 | $944.91 | $638,991.35 | $338,168.59 | $402,297.24 |
| 87 | $638,991.35 | $3,727.45 | $950.43 | $638,040.93 | $341,896.04 | $406,975.12 |
| 88 | $638,040.93 | $3,721.91 | $955.97 | $637,084.96 | $345,617.95 | $411,652.99 |
| 89 | $637,084.96 | $3,716.33 | $961.55 | $636,123.41 | $349,334.28 | $416,330.87 |
| 90 | $636,123.41 | $3,710.72 | $967.16 | $635,156.26 | $353,045.00 | $421,008.74 |
| 91 | $635,156.26 | $3,705.08 | $972.80 | $634,183.46 | $356,750.07 | $425,686.62 |
| 92 | $634,183.46 | $3,699.40 | $978.47 | $633,204.99 | $360,449.48 | $430,364.49 |
| 93 | $633,204.99 | $3,693.70 | $984.18 | $632,220.81 | $364,143.17 | $435,042.37 |
| 94 | $632,220.81 | $3,687.95 | $989.92 | $631,230.89 | $367,831.13 | $439,720.24 |
| 95 | $631,230.89 | $3,682.18 | $995.69 | $630,235.19 | $371,513.31 | $444,398.12 |
| 96 | $630,235.19 | $3,676.37 | $1,001.50 | $629,233.69 | $375,189.68 | $449,075.99 |
| 97 | $629,233.69 | $3,670.53 | $1,007.35 | $628,226.35 | $378,860.21 | $453,753.87 |
| 98 | $628,226.35 | $3,664.65 | $1,013.22 | $627,213.12 | $382,524.86 | $458,431.74 |
| 99 | $627,213.12 | $3,658.74 | $1,019.13 | $626,193.99 | $386,183.61 | $463,109.62 |
| 100 | $626,193.99 | $3,652.80 | $1,025.08 | $625,168.92 | $389,836.41 | $467,787.49 |
| 101 | $625,168.92 | $3,646.82 | $1,031.06 | $624,137.86 | $393,483.22 | $472,465.37 |
| 102 | $624,137.86 | $3,640.80 | $1,037.07 | $623,100.79 | $397,124.03 | $477,143.24 |
| 103 | $623,100.79 | $3,634.75 | $1,043.12 | $622,057.67 | $400,758.78 | $481,821.12 |
| 104 | $622,057.67 | $3,628.67 | $1,049.21 | $621,008.46 | $404,387.45 | $486,498.99 |
| 105 | $621,008.46 | $3,622.55 | $1,055.33 | $619,953.14 | $408,010.00 | $491,176.86 |
| 106 | $619,953.14 | $3,616.39 | $1,061.48 | $618,891.66 | $411,626.40 | $495,854.74 |
| 107 | $618,891.66 | $3,610.20 | $1,067.67 | $617,823.98 | $415,236.60 | $500,532.61 |
| 108 | $617,823.98 | $3,603.97 | $1,073.90 | $616,750.08 | $418,840.57 | $505,210.49 |
| 109 | $616,750.08 | $3,597.71 | $1,080.17 | $615,669.91 | $422,438.28 | $509,888.36 |
| 110 | $615,669.91 | $3,591.41 | $1,086.47 | $614,583.45 | $426,029.69 | $514,566.24 |
| 111 | $614,583.45 | $3,585.07 | $1,092.80 | $613,490.64 | $429,614.76 | $519,244.11 |
| 112 | $613,490.64 | $3,578.70 | $1,099.18 | $612,391.46 | $433,193.45 | $523,921.99 |
| 113 | $612,391.46 | $3,572.28 | $1,105.59 | $611,285.87 | $436,765.74 | $528,599.86 |
| 114 | $611,285.87 | $3,565.83 | $1,112.04 | $610,173.83 | $440,331.57 | $533,277.74 |
| 115 | $610,173.83 | $3,559.35 | $1,118.53 | $609,055.30 | $443,890.92 | $537,955.61 |
| 116 | $609,055.30 | $3,552.82 | $1,125.05 | $607,930.25 | $447,443.74 | $542,633.49 |
| 117 | $607,930.25 | $3,546.26 | $1,131.62 | $606,798.64 | $450,990.00 | $547,311.36 |
| 118 | $606,798.64 | $3,539.66 | $1,138.22 | $605,660.42 | $454,529.66 | $551,989.24 |
| 119 | $605,660.42 | $3,533.02 | $1,144.86 | $604,515.56 | $458,062.68 | $556,667.11 |
| 120 | $604,515.56 | $3,526.34 | $1,151.53 | $603,364.03 | $461,589.02 | $561,344.99 |
| 121 | $603,364.03 | $3,519.62 | $1,158.25 | $602,205.78 | $465,108.64 | $566,022.86 |
| 122 | $602,205.78 | $3,512.87 | $1,165.01 | $601,040.77 | $468,621.51 | $570,700.74 |
| 123 | $601,040.77 | $3,506.07 | $1,171.80 | $599,868.97 | $472,127.58 | $575,378.61 |
| 124 | $599,868.97 | $3,499.24 | $1,178.64 | $598,690.33 | $475,626.82 | $580,056.49 |
| 125 | $598,690.33 | $3,492.36 | $1,185.51 | $597,504.81 | $479,119.18 | $584,734.36 |
| 126 | $597,504.81 | $3,485.44 | $1,192.43 | $596,312.38 | $482,604.62 | $589,412.24 |
| 127 | $596,312.38 | $3,478.49 | $1,199.39 | $595,113.00 | $486,083.11 | $594,090.11 |
| 128 | $595,113.00 | $3,471.49 | $1,206.38 | $593,906.61 | $489,554.60 | $598,767.99 |
| 129 | $593,906.61 | $3,464.46 | $1,213.42 | $592,693.20 | $493,019.06 | $603,445.86 |
| 130 | $592,693.20 | $3,457.38 | $1,220.50 | $591,472.70 | $496,476.43 | $608,123.74 |
| 131 | $591,472.70 | $3,450.26 | $1,227.62 | $590,245.08 | $499,926.69 | $612,801.61 |
| 132 | $590,245.08 | $3,443.10 | $1,234.78 | $589,010.30 | $503,369.79 | $617,479.49 |
| 133 | $589,010.30 | $3,435.89 | $1,241.98 | $587,768.32 | $506,805.68 | $622,157.36 |
| 134 | $587,768.32 | $3,428.65 | $1,249.23 | $586,519.09 | $510,234.33 | $626,835.24 |
| 135 | $586,519.09 | $3,421.36 | $1,256.51 | $585,262.58 | $513,655.69 | $631,513.11 |
| 136 | $585,262.58 | $3,414.03 | $1,263.84 | $583,998.74 | $517,069.72 | $636,190.99 |
| 137 | $583,998.74 | $3,406.66 | $1,271.22 | $582,727.52 | $520,476.38 | $640,868.86 |
| 138 | $582,727.52 | $3,399.24 | $1,278.63 | $581,448.89 | $523,875.63 | $645,546.74 |
| 139 | $581,448.89 | $3,391.79 | $1,286.09 | $580,162.80 | $527,267.41 | $650,224.61 |
| 140 | $580,162.80 | $3,384.28 | $1,293.59 | $578,869.21 | $530,651.69 | $654,902.49 |
| 141 | $578,869.21 | $3,376.74 | $1,301.14 | $577,568.07 | $534,028.43 | $659,580.36 |
| 142 | $577,568.07 | $3,369.15 | $1,308.73 | $576,259.34 | $537,397.58 | $664,258.24 |
| 143 | $576,259.34 | $3,361.51 | $1,316.36 | $574,942.98 | $540,759.09 | $668,936.11 |
| 144 | $574,942.98 | $3,353.83 | $1,324.04 | $573,618.94 | $544,112.93 | $673,613.99 |
| 145 | $573,618.94 | $3,346.11 | $1,331.76 | $572,287.18 | $547,459.04 | $678,291.86 |
| 146 | $572,287.18 | $3,338.34 | $1,339.53 | $570,947.64 | $550,797.38 | $682,969.74 |
| 147 | $570,947.64 | $3,330.53 | $1,347.35 | $569,600.30 | $554,127.91 | $687,647.61 |
| 148 | $569,600.30 | $3,322.67 | $1,355.21 | $568,245.09 | $557,450.57 | $692,325.49 |
| 149 | $568,245.09 | $3,314.76 | $1,363.11 | $566,881.98 | $560,765.34 | $697,003.36 |
| 150 | $566,881.98 | $3,306.81 | $1,371.06 | $565,510.91 | $564,072.15 | $701,681.24 |
| 151 | $565,510.91 | $3,298.81 | $1,379.06 | $564,131.85 | $567,370.96 | $706,359.11 |
| 152 | $564,131.85 | $3,290.77 | $1,387.11 | $562,744.75 | $570,661.73 | $711,036.99 |
| 153 | $562,744.75 | $3,282.68 | $1,395.20 | $561,349.55 | $573,944.41 | $715,714.86 |
| 154 | $561,349.55 | $3,274.54 | $1,403.34 | $559,946.21 | $577,218.95 | $720,392.74 |
| 155 | $559,946.21 | $3,266.35 | $1,411.52 | $558,534.69 | $580,485.30 | $725,070.61 |
| 156 | $558,534.69 | $3,258.12 | $1,419.76 | $557,114.94 | $583,743.42 | $729,748.49 |
| 157 | $557,114.94 | $3,249.84 | $1,428.04 | $555,686.90 | $586,993.26 | $734,426.36 |
| 158 | $555,686.90 | $3,241.51 | $1,436.37 | $554,250.53 | $590,234.76 | $739,104.23 |
| 159 | $554,250.53 | $3,233.13 | $1,444.75 | $552,805.78 | $593,467.89 | $743,782.11 |
| 160 | $552,805.78 | $3,224.70 | $1,453.17 | $551,352.61 | $596,692.59 | $748,459.98 |
| 161 | $551,352.61 | $3,216.22 | $1,461.65 | $549,890.96 | $599,908.82 | $753,137.86 |
| 162 | $549,890.96 | $3,207.70 | $1,470.18 | $548,420.78 | $603,116.51 | $757,815.73 |
| 163 | $548,420.78 | $3,199.12 | $1,478.75 | $546,942.03 | $606,315.63 | $762,493.61 |
| 164 | $546,942.03 | $3,190.50 | $1,487.38 | $545,454.65 | $609,506.13 | $767,171.48 |
| 165 | $545,454.65 | $3,181.82 | $1,496.06 | $543,958.59 | $612,687.95 | $771,849.36 |
| 166 | $543,958.59 | $3,173.09 | $1,504.78 | $542,453.81 | $615,861.04 | $776,527.23 |
| 167 | $542,453.81 | $3,164.31 | $1,513.56 | $540,940.25 | $619,025.35 | $781,205.11 |
| 168 | $540,940.25 | $3,155.48 | $1,522.39 | $539,417.86 | $622,180.84 | $785,882.98 |
| 169 | $539,417.86 | $3,146.60 | $1,531.27 | $537,886.58 | $625,327.44 | $790,560.86 |
| 170 | $537,886.58 | $3,137.67 | $1,540.20 | $536,346.38 | $628,465.12 | $795,238.73 |
| 171 | $536,346.38 | $3,128.69 | $1,549.19 | $534,797.19 | $631,593.80 | $799,916.61 |
| 172 | $534,797.19 | $3,119.65 | $1,558.22 | $533,238.97 | $634,713.45 | $804,594.48 |
| 173 | $533,238.97 | $3,110.56 | $1,567.31 | $531,671.65 | $637,824.01 | $809,272.36 |
| 174 | $531,671.65 | $3,101.42 | $1,576.46 | $530,095.20 | $640,925.43 | $813,950.23 |
| 175 | $530,095.20 | $3,092.22 | $1,585.65 | $528,509.55 | $644,017.65 | $818,628.11 |
| 176 | $528,509.55 | $3,082.97 | $1,594.90 | $526,914.64 | $647,100.63 | $823,305.98 |
| 177 | $526,914.64 | $3,073.67 | $1,604.21 | $525,310.44 | $650,174.29 | $827,983.86 |
| 178 | $525,310.44 | $3,064.31 | $1,613.56 | $523,696.87 | $653,238.61 | $832,661.73 |
| 179 | $523,696.87 | $3,054.90 | $1,622.98 | $522,073.90 | $656,293.50 | $837,339.61 |
| 180 | $522,073.90 | $3,045.43 | $1,632.44 | $520,441.45 | $659,338.93 | $842,017.48 |
| 181 | $520,441.45 | $3,035.91 | $1,641.97 | $518,799.49 | $662,374.84 | $846,695.36 |
| 182 | $518,799.49 | $3,026.33 | $1,651.54 | $517,147.94 | $665,401.17 | $851,373.23 |
| 183 | $517,147.94 | $3,016.70 | $1,661.18 | $515,486.76 | $668,417.87 | $856,051.11 |
| 184 | $515,486.76 | $3,007.01 | $1,670.87 | $513,815.89 | $671,424.88 | $860,728.98 |
| 185 | $513,815.89 | $2,997.26 | $1,680.62 | $512,135.28 | $674,422.14 | $865,406.86 |
| 186 | $512,135.28 | $2,987.46 | $1,690.42 | $510,444.86 | $677,409.59 | $870,084.73 |
| 187 | $510,444.86 | $2,977.60 | $1,700.28 | $508,744.58 | $680,387.19 | $874,762.61 |
| 188 | $508,744.58 | $2,967.68 | $1,710.20 | $507,034.38 | $683,354.86 | $879,440.48 |
| 189 | $507,034.38 | $2,957.70 | $1,720.17 | $505,314.21 | $686,312.56 | $884,118.36 |
| 190 | $505,314.21 | $2,947.67 | $1,730.21 | $503,584.00 | $689,260.23 | $888,796.23 |
| 191 | $503,584.00 | $2,937.57 | $1,740.30 | $501,843.70 | $692,197.80 | $893,474.11 |
| 192 | $501,843.70 | $2,927.42 | $1,750.45 | $500,093.24 | $695,125.22 | $898,151.98 |
| 193 | $500,093.24 | $2,917.21 | $1,760.66 | $498,332.58 | $698,042.44 | $902,829.86 |
| 194 | $498,332.58 | $2,906.94 | $1,770.93 | $496,561.64 | $700,949.38 | $907,507.73 |
| 195 | $496,561.64 | $2,896.61 | $1,781.27 | $494,780.38 | $703,845.98 | $912,185.61 |
| 196 | $494,780.38 | $2,886.22 | $1,791.66 | $492,988.72 | $706,732.20 | $916,863.48 |
| 197 | $492,988.72 | $2,875.77 | $1,802.11 | $491,186.62 | $709,607.97 | $921,541.36 |
| 198 | $491,186.62 | $2,865.26 | $1,812.62 | $489,374.00 | $712,473.23 | $926,219.23 |
| 199 | $489,374.00 | $2,854.68 | $1,823.19 | $487,550.80 | $715,327.91 | $930,897.11 |
| 200 | $487,550.80 | $2,844.05 | $1,833.83 | $485,716.97 | $718,171.95 | $935,574.98 |
| 201 | $485,716.97 | $2,833.35 | $1,844.53 | $483,872.45 | $721,005.30 | $940,252.86 |
| 202 | $483,872.45 | $2,822.59 | $1,855.29 | $482,017.16 | $723,827.89 | $944,930.73 |
| 203 | $482,017.16 | $2,811.77 | $1,866.11 | $480,151.05 | $726,639.66 | $949,608.61 |
| 204 | $480,151.05 | $2,800.88 | $1,876.99 | $478,274.06 | $729,440.54 | $954,286.48 |
| 205 | $478,274.06 | $2,789.93 | $1,887.94 | $476,386.12 | $732,230.47 | $958,964.36 |
| 206 | $476,386.12 | $2,778.92 | $1,898.96 | $474,487.16 | $735,009.39 | $963,642.23 |
| 207 | $474,487.16 | $2,767.84 | $1,910.03 | $472,577.13 | $737,777.23 | $968,320.11 |
| 208 | $472,577.13 | $2,756.70 | $1,921.17 | $470,655.95 | $740,533.93 | $972,997.98 |
| 209 | $470,655.95 | $2,745.49 | $1,932.38 | $468,723.57 | $743,279.43 | $977,675.85 |
| 210 | $468,723.57 | $2,734.22 | $1,943.65 | $466,779.92 | $746,013.65 | $982,353.73 |
| 211 | $466,779.92 | $2,722.88 | $1,954.99 | $464,824.93 | $748,736.53 | $987,031.60 |
| 212 | $464,824.93 | $2,711.48 | $1,966.40 | $462,858.53 | $751,448.01 | $991,709.48 |
| 213 | $462,858.53 | $2,700.01 | $1,977.87 | $460,880.66 | $754,148.02 | $996,387.35 |
| 214 | $460,880.66 | $2,688.47 | $1,989.40 | $458,891.26 | $756,836.49 | $1,001,065.23 |
| 215 | $458,891.26 | $2,676.87 | $2,001.01 | $456,890.25 | $759,513.35 | $1,005,743.10 |
| 216 | $456,890.25 | $2,665.19 | $2,012.68 | $454,877.57 | $762,178.55 | $1,010,420.98 |
| 217 | $454,877.57 | $2,653.45 | $2,024.42 | $452,853.14 | $764,832.00 | $1,015,098.85 |
| 218 | $452,853.14 | $2,641.64 | $2,036.23 | $450,816.91 | $767,473.64 | $1,019,776.73 |
| 219 | $450,816.91 | $2,629.77 | $2,048.11 | $448,768.80 | $770,103.41 | $1,024,454.60 |
| 220 | $448,768.80 | $2,617.82 | $2,060.06 | $446,708.75 | $772,721.23 | $1,029,132.48 |
| 221 | $446,708.75 | $2,605.80 | $2,072.07 | $444,636.67 | $775,327.03 | $1,033,810.35 |
| 222 | $444,636.67 | $2,593.71 | $2,084.16 | $442,552.51 | $777,920.74 | $1,038,488.23 |
| 223 | $442,552.51 | $2,581.56 | $2,096.32 | $440,456.19 | $780,502.30 | $1,043,166.10 |
| 224 | $440,456.19 | $2,569.33 | $2,108.55 | $438,347.65 | $783,071.62 | $1,047,843.98 |
| 225 | $438,347.65 | $2,557.03 | $2,120.85 | $436,226.80 | $785,628.65 | $1,052,521.85 |
| 226 | $436,226.80 | $2,544.66 | $2,133.22 | $434,093.58 | $788,173.31 | $1,057,199.73 |
| 227 | $434,093.58 | $2,532.21 | $2,145.66 | $431,947.92 | $790,705.52 | $1,061,877.60 |
| 228 | $431,947.92 | $2,519.70 | $2,158.18 | $429,789.74 | $793,225.22 | $1,066,555.48 |
| 229 | $429,789.74 | $2,507.11 | $2,170.77 | $427,618.97 | $795,732.32 | $1,071,233.35 |
| 230 | $427,618.97 | $2,494.44 | $2,183.43 | $425,435.54 | $798,226.77 | $1,075,911.23 |
| 231 | $425,435.54 | $2,481.71 | $2,196.17 | $423,239.37 | $800,708.48 | $1,080,589.10 |
| 232 | $423,239.37 | $2,468.90 | $2,208.98 | $421,030.39 | $803,177.37 | $1,085,266.98 |
| 233 | $421,030.39 | $2,456.01 | $2,221.86 | $418,808.53 | $805,633.38 | $1,089,944.85 |
| 234 | $418,808.53 | $2,443.05 | $2,234.83 | $416,573.70 | $808,076.43 | $1,094,622.73 |
| 235 | $416,573.70 | $2,430.01 | $2,247.86 | $414,325.84 | $810,506.45 | $1,099,300.60 |
| 236 | $414,325.84 | $2,416.90 | $2,260.97 | $412,064.87 | $812,923.35 | $1,103,978.48 |
| 237 | $412,064.87 | $2,403.71 | $2,274.16 | $409,790.71 | $815,327.06 | $1,108,656.35 |
| 238 | $409,790.71 | $2,390.45 | $2,287.43 | $407,503.28 | $817,717.50 | $1,113,334.23 |
| 239 | $407,503.28 | $2,377.10 | $2,300.77 | $405,202.50 | $820,094.61 | $1,118,012.10 |
| 240 | $405,202.50 | $2,363.68 | $2,314.19 | $402,888.31 | $822,458.29 | $1,122,689.98 |
| 241 | $402,888.31 | $2,350.18 | $2,327.69 | $400,560.62 | $824,808.47 | $1,127,367.85 |
| 242 | $400,560.62 | $2,336.60 | $2,341.27 | $398,219.35 | $827,145.07 | $1,132,045.73 |
| 243 | $398,219.35 | $2,322.95 | $2,354.93 | $395,864.42 | $829,468.02 | $1,136,723.60 |
| 244 | $395,864.42 | $2,309.21 | $2,368.67 | $393,495.75 | $831,777.23 | $1,141,401.48 |
| 245 | $393,495.75 | $2,295.39 | $2,382.48 | $391,113.27 | $834,072.62 | $1,146,079.35 |
| 246 | $391,113.27 | $2,281.49 | $2,396.38 | $388,716.89 | $836,354.11 | $1,150,757.23 |
| 247 | $388,716.89 | $2,267.52 | $2,410.36 | $386,306.53 | $838,621.63 | $1,155,435.10 |
| 248 | $386,306.53 | $2,253.45 | $2,424.42 | $383,882.11 | $840,875.08 | $1,160,112.98 |
| 249 | $383,882.11 | $2,239.31 | $2,438.56 | $381,443.55 | $843,114.40 | $1,164,790.85 |
| 250 | $381,443.55 | $2,225.09 | $2,452.79 | $378,990.76 | $845,339.48 | $1,169,468.73 |
| 251 | $378,990.76 | $2,210.78 | $2,467.10 | $376,523.66 | $847,550.26 | $1,174,146.60 |
| 252 | $376,523.66 | $2,196.39 | $2,481.49 | $374,042.18 | $849,746.65 | $1,178,824.48 |
| 253 | $374,042.18 | $2,181.91 | $2,495.96 | $371,546.21 | $851,928.56 | $1,183,502.35 |
| 254 | $371,546.21 | $2,167.35 | $2,510.52 | $369,035.69 | $854,095.92 | $1,188,180.23 |
| 255 | $369,035.69 | $2,152.71 | $2,525.17 | $366,510.52 | $856,248.63 | $1,192,858.10 |
| 256 | $366,510.52 | $2,137.98 | $2,539.90 | $363,970.63 | $858,386.60 | $1,197,535.98 |
| 257 | $363,970.63 | $2,123.16 | $2,554.71 | $361,415.91 | $860,509.77 | $1,202,213.85 |
| 258 | $361,415.91 | $2,108.26 | $2,569.62 | $358,846.30 | $862,618.02 | $1,206,891.73 |
| 259 | $358,846.30 | $2,093.27 | $2,584.60 | $356,261.69 | $864,711.29 | $1,211,569.60 |
| 260 | $356,261.69 | $2,078.19 | $2,599.68 | $353,662.01 | $866,789.49 | $1,216,247.48 |
| 261 | $353,662.01 | $2,063.03 | $2,614.85 | $351,047.17 | $868,852.52 | $1,220,925.35 |
| 262 | $351,047.17 | $2,047.78 | $2,630.10 | $348,417.07 | $870,900.29 | $1,225,603.22 |
| 263 | $348,417.07 | $2,032.43 | $2,645.44 | $345,771.62 | $872,932.72 | $1,230,281.10 |
| 264 | $345,771.62 | $2,017.00 | $2,660.87 | $343,110.75 | $874,949.73 | $1,234,958.97 |
| 265 | $343,110.75 | $2,001.48 | $2,676.40 | $340,434.36 | $876,951.20 | $1,239,636.85 |
| 266 | $340,434.36 | $1,985.87 | $2,692.01 | $337,742.35 | $878,937.07 | $1,244,314.72 |
| 267 | $337,742.35 | $1,970.16 | $2,707.71 | $335,034.64 | $880,907.24 | $1,248,992.60 |
| 268 | $335,034.64 | $1,954.37 | $2,723.51 | $332,311.13 | $882,861.60 | $1,253,670.47 |
| 269 | $332,311.13 | $1,938.48 | $2,739.39 | $329,571.74 | $884,800.09 | $1,258,348.35 |
| 270 | $329,571.74 | $1,922.50 | $2,755.37 | $326,816.36 | $886,722.59 | $1,263,026.22 |
| 271 | $326,816.36 | $1,906.43 | $2,771.45 | $324,044.92 | $888,629.02 | $1,267,704.10 |
| 272 | $324,044.92 | $1,890.26 | $2,787.61 | $321,257.30 | $890,519.28 | $1,272,381.97 |
| 273 | $321,257.30 | $1,874.00 | $2,803.87 | $318,453.43 | $892,393.28 | $1,277,059.85 |
| 274 | $318,453.43 | $1,857.65 | $2,820.23 | $315,633.20 | $894,250.92 | $1,281,737.72 |
| 275 | $315,633.20 | $1,841.19 | $2,836.68 | $312,796.52 | $896,092.12 | $1,286,415.60 |
| 276 | $312,796.52 | $1,824.65 | $2,853.23 | $309,943.29 | $897,916.76 | $1,291,093.47 |
| 277 | $309,943.29 | $1,808.00 | $2,869.87 | $307,073.42 | $899,724.77 | $1,295,771.35 |
| 278 | $307,073.42 | $1,791.26 | $2,886.61 | $304,186.81 | $901,516.03 | $1,300,449.22 |
| 279 | $304,186.81 | $1,774.42 | $2,903.45 | $301,283.35 | $903,290.45 | $1,305,127.10 |
| 280 | $301,283.35 | $1,757.49 | $2,920.39 | $298,362.96 | $905,047.94 | $1,309,804.97 |
| 281 | $298,362.96 | $1,740.45 | $2,937.42 | $295,425.54 | $906,788.39 | $1,314,482.85 |
| 282 | $295,425.54 | $1,723.32 | $2,954.56 | $292,470.98 | $908,511.70 | $1,319,160.72 |
| 283 | $292,470.98 | $1,706.08 | $2,971.79 | $289,499.19 | $910,217.78 | $1,323,838.60 |
| 284 | $289,499.19 | $1,688.75 | $2,989.13 | $286,510.06 | $911,906.53 | $1,328,516.47 |
| 285 | $286,510.06 | $1,671.31 | $3,006.57 | $283,503.49 | $913,577.84 | $1,333,194.35 |
| 286 | $283,503.49 | $1,653.77 | $3,024.10 | $280,479.39 | $915,231.61 | $1,337,872.22 |
| 287 | $280,479.39 | $1,636.13 | $3,041.75 | $277,437.64 | $916,867.74 | $1,342,550.10 |
| 288 | $277,437.64 | $1,618.39 | $3,059.49 | $274,378.15 | $918,486.13 | $1,347,227.97 |
| 289 | $274,378.15 | $1,600.54 | $3,077.34 | $271,300.82 | $920,086.66 | $1,351,905.85 |
| 290 | $271,300.82 | $1,582.59 | $3,095.29 | $268,205.53 | $921,669.25 | $1,356,583.72 |
| 291 | $268,205.53 | $1,564.53 | $3,113.34 | $265,092.19 | $923,233.78 | $1,361,261.60 |
| 292 | $265,092.19 | $1,546.37 | $3,131.50 | $261,960.68 | $924,780.16 | $1,365,939.47 |
| 293 | $261,960.68 | $1,528.10 | $3,149.77 | $258,810.91 | $926,308.26 | $1,370,617.35 |
| 294 | $258,810.91 | $1,509.73 | $3,168.14 | $255,642.77 | $927,817.99 | $1,375,295.22 |
| 295 | $255,642.77 | $1,491.25 | $3,186.63 | $252,456.14 | $929,309.24 | $1,379,973.10 |
| 296 | $252,456.14 | $1,472.66 | $3,205.21 | $249,250.93 | $930,781.90 | $1,384,650.97 |
| 297 | $249,250.93 | $1,453.96 | $3,223.91 | $246,027.02 | $932,235.86 | $1,389,328.85 |
| 298 | $246,027.02 | $1,435.16 | $3,242.72 | $242,784.30 | $933,671.02 | $1,394,006.72 |
| 299 | $242,784.30 | $1,416.24 | $3,261.63 | $239,522.67 | $935,087.26 | $1,398,684.60 |
| 300 | $239,522.67 | $1,397.22 | $3,280.66 | $236,242.01 | $936,484.48 | $1,403,362.47 |
| 301 | $236,242.01 | $1,378.08 | $3,299.80 | $232,942.21 | $937,862.56 | $1,408,040.35 |
| 302 | $232,942.21 | $1,358.83 | $3,319.05 | $229,623.17 | $939,221.39 | $1,412,718.22 |
| 303 | $229,623.17 | $1,339.47 | $3,338.41 | $226,284.76 | $940,560.86 | $1,417,396.10 |
| 304 | $226,284.76 | $1,319.99 | $3,357.88 | $222,926.88 | $941,880.85 | $1,422,073.97 |
| 305 | $222,926.88 | $1,300.41 | $3,377.47 | $219,549.41 | $943,181.26 | $1,426,751.85 |
| 306 | $219,549.41 | $1,280.70 | $3,397.17 | $216,152.24 | $944,461.96 | $1,431,429.72 |
| 307 | $216,152.24 | $1,260.89 | $3,416.99 | $212,735.25 | $945,722.85 | $1,436,107.60 |
| 308 | $212,735.25 | $1,240.96 | $3,436.92 | $209,298.34 | $946,963.81 | $1,440,785.47 |
| 309 | $209,298.34 | $1,220.91 | $3,456.97 | $205,841.37 | $948,184.71 | $1,445,463.35 |
| 310 | $205,841.37 | $1,200.74 | $3,477.13 | $202,364.23 | $949,385.45 | $1,450,141.22 |
| 311 | $202,364.23 | $1,180.46 | $3,497.42 | $198,866.82 | $950,565.91 | $1,454,819.10 |
| 312 | $198,866.82 | $1,160.06 | $3,517.82 | $195,349.00 | $951,725.97 | $1,459,496.97 |
| 313 | $195,349.00 | $1,139.54 | $3,538.34 | $191,810.66 | $952,865.50 | $1,464,174.84 |
| 314 | $191,810.66 | $1,118.90 | $3,558.98 | $188,251.68 | $953,984.40 | $1,468,852.72 |
| 315 | $188,251.68 | $1,098.13 | $3,579.74 | $184,671.94 | $955,082.53 | $1,473,530.59 |
| 316 | $184,671.94 | $1,077.25 | $3,600.62 | $181,071.32 | $956,159.79 | $1,478,208.47 |
| 317 | $181,071.32 | $1,056.25 | $3,621.63 | $177,449.69 | $957,216.04 | $1,482,886.34 |
| 318 | $177,449.69 | $1,035.12 | $3,642.75 | $173,806.94 | $958,251.16 | $1,487,564.22 |
| 319 | $173,806.94 | $1,013.87 | $3,664.00 | $170,142.94 | $959,265.03 | $1,492,242.09 |
| 320 | $170,142.94 | $992.50 | $3,685.37 | $166,457.56 | $960,257.53 | $1,496,919.97 |
| 321 | $166,457.56 | $971.00 | $3,706.87 | $162,750.69 | $961,228.54 | $1,501,597.84 |
| 322 | $162,750.69 | $949.38 | $3,728.50 | $159,022.20 | $962,177.92 | $1,506,275.72 |
| 323 | $159,022.20 | $927.63 | $3,750.25 | $155,271.95 | $963,105.55 | $1,510,953.59 |
| 324 | $155,271.95 | $905.75 | $3,772.12 | $151,499.83 | $964,011.30 | $1,515,631.47 |
| 325 | $151,499.83 | $883.75 | $3,794.13 | $147,705.70 | $964,895.05 | $1,520,309.34 |
| 326 | $147,705.70 | $861.62 | $3,816.26 | $143,889.45 | $965,756.66 | $1,524,987.22 |
| 327 | $143,889.45 | $839.36 | $3,838.52 | $140,050.93 | $966,596.02 | $1,529,665.09 |
| 328 | $140,050.93 | $816.96 | $3,860.91 | $136,190.01 | $967,412.98 | $1,534,342.97 |
| 329 | $136,190.01 | $794.44 | $3,883.43 | $132,306.58 | $968,207.42 | $1,539,020.84 |
| 330 | $132,306.58 | $771.79 | $3,906.09 | $128,400.49 | $968,979.21 | $1,543,698.72 |
| 331 | $128,400.49 | $749.00 | $3,928.87 | $124,471.62 | $969,728.22 | $1,548,376.59 |
| 332 | $124,471.62 | $726.08 | $3,951.79 | $120,519.83 | $970,454.30 | $1,553,054.47 |
| 333 | $120,519.83 | $703.03 | $3,974.84 | $116,544.99 | $971,157.33 | $1,557,732.34 |
| 334 | $116,544.99 | $679.85 | $3,998.03 | $112,546.96 | $971,837.18 | $1,562,410.22 |
| 335 | $112,546.96 | $656.52 | $4,021.35 | $108,525.61 | $972,493.70 | $1,567,088.09 |
| 336 | $108,525.61 | $633.07 | $4,044.81 | $104,480.80 | $973,126.77 | $1,571,765.97 |
| 337 | $104,480.80 | $609.47 | $4,068.40 | $100,412.40 | $973,736.24 | $1,576,443.84 |
| 338 | $100,412.40 | $585.74 | $4,092.14 | $96,320.26 | $974,321.98 | $1,581,121.72 |
| 339 | $96,320.26 | $561.87 | $4,116.01 | $92,204.25 | $974,883.85 | $1,585,799.59 |
| 340 | $92,204.25 | $537.86 | $4,140.02 | $88,064.24 | $975,421.70 | $1,590,477.47 |
| 341 | $88,064.24 | $513.71 | $4,164.17 | $83,900.07 | $975,935.41 | $1,595,155.34 |
| 342 | $83,900.07 | $489.42 | $4,188.46 | $79,711.61 | $976,424.83 | $1,599,833.22 |
| 343 | $79,711.61 | $464.98 | $4,212.89 | $75,498.72 | $976,889.81 | $1,604,511.09 |
| 344 | $75,498.72 | $440.41 | $4,237.47 | $71,261.26 | $977,330.22 | $1,609,188.97 |
| 345 | $71,261.26 | $415.69 | $4,262.18 | $66,999.07 | $977,745.91 | $1,613,866.84 |
| 346 | $66,999.07 | $390.83 | $4,287.05 | $62,712.03 | $978,136.74 | $1,618,544.72 |
| 347 | $62,712.03 | $365.82 | $4,312.05 | $58,399.97 | $978,502.56 | $1,623,222.59 |
| 348 | $58,399.97 | $340.67 | $4,337.21 | $54,062.76 | $978,843.23 | $1,627,900.47 |
| 349 | $54,062.76 | $315.37 | $4,362.51 | $49,700.25 | $979,158.60 | $1,632,578.34 |
| 350 | $49,700.25 | $289.92 | $4,387.96 | $45,312.30 | $979,448.51 | $1,637,256.22 |
| 351 | $45,312.30 | $264.32 | $4,413.55 | $40,898.74 | $979,712.83 | $1,641,934.09 |
| 352 | $40,898.74 | $238.58 | $4,439.30 | $36,459.44 | $979,951.41 | $1,646,611.97 |
| 353 | $36,459.44 | $212.68 | $4,465.19 | $31,994.25 | $980,164.09 | $1,651,289.84 |
| 354 | $31,994.25 | $186.63 | $4,491.24 | $27,503.01 | $980,350.72 | $1,655,967.72 |
| 355 | $27,503.01 | $160.43 | $4,517.44 | $22,985.57 | $980,511.16 | $1,660,645.59 |
| 356 | $22,985.57 | $134.08 | $4,543.79 | $18,441.77 | $980,645.24 | $1,665,323.47 |
| 357 | $18,441.77 | $107.58 | $4,570.30 | $13,871.48 | $980,752.82 | $1,670,001.34 |
| 358 | $13,871.48 | $80.92 | $4,596.96 | $9,274.52 | $980,833.73 | $1,674,679.22 |
| 359 | $9,274.52 | $54.10 | $4,623.77 | $4,650.75 | $980,887.84 | $1,679,357.09 |
| 360 | $4,650.75 | $27.13 | $4,650.75 | $0.00 | $980,914.97 | $1,684,034.97 |