|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $721,560.00 | $4,359.43 | $562.89 | $720,997.11 | $4,359.43 | $4,922.31 |
| 2 | $720,997.11 | $4,356.02 | $566.29 | $720,430.83 | $8,715.45 | $9,844.62 |
| 3 | $720,430.83 | $4,352.60 | $569.71 | $719,861.12 | $13,068.05 | $14,766.93 |
| 4 | $719,861.12 | $4,349.16 | $573.15 | $719,287.97 | $17,417.21 | $19,689.24 |
| 5 | $719,287.97 | $4,345.70 | $576.61 | $718,711.36 | $21,762.91 | $24,611.56 |
| 6 | $718,711.36 | $4,342.21 | $580.10 | $718,131.26 | $26,105.13 | $29,533.87 |
| 7 | $718,131.26 | $4,338.71 | $583.60 | $717,547.66 | $30,443.84 | $34,456.18 |
| 8 | $717,547.66 | $4,335.18 | $587.13 | $716,960.53 | $34,779.02 | $39,378.49 |
| 9 | $716,960.53 | $4,331.64 | $590.67 | $716,369.86 | $39,110.66 | $44,300.80 |
| 10 | $716,369.86 | $4,328.07 | $594.24 | $715,775.61 | $43,438.72 | $49,223.11 |
| 11 | $715,775.61 | $4,324.48 | $597.83 | $715,177.78 | $47,763.20 | $54,145.42 |
| 12 | $715,177.78 | $4,320.87 | $601.45 | $714,576.33 | $52,084.07 | $59,067.73 |
| 13 | $714,576.33 | $4,317.23 | $605.08 | $713,971.25 | $56,401.30 | $63,990.05 |
| 14 | $713,971.25 | $4,313.58 | $608.73 | $713,362.52 | $60,714.88 | $68,912.36 |
| 15 | $713,362.52 | $4,309.90 | $612.41 | $712,750.11 | $65,024.77 | $73,834.67 |
| 16 | $712,750.11 | $4,306.20 | $616.11 | $712,133.99 | $69,330.97 | $78,756.98 |
| 17 | $712,133.99 | $4,302.48 | $619.83 | $711,514.16 | $73,633.45 | $83,679.29 |
| 18 | $711,514.16 | $4,298.73 | $623.58 | $710,890.58 | $77,932.18 | $88,601.60 |
| 19 | $710,890.58 | $4,294.96 | $627.35 | $710,263.23 | $82,227.14 | $93,523.91 |
| 20 | $710,263.23 | $4,291.17 | $631.14 | $709,632.09 | $86,518.32 | $98,446.22 |
| 21 | $709,632.09 | $4,287.36 | $634.95 | $708,997.14 | $90,805.68 | $103,368.53 |
| 22 | $708,997.14 | $4,283.52 | $638.79 | $708,358.36 | $95,089.20 | $108,290.85 |
| 23 | $708,358.36 | $4,279.67 | $642.65 | $707,715.71 | $99,368.87 | $113,213.16 |
| 24 | $707,715.71 | $4,275.78 | $646.53 | $707,069.18 | $103,644.65 | $118,135.47 |
| 25 | $707,069.18 | $4,271.88 | $650.43 | $706,418.75 | $107,916.53 | $123,057.78 |
| 26 | $706,418.75 | $4,267.95 | $654.36 | $705,764.38 | $112,184.47 | $127,980.09 |
| 27 | $705,764.38 | $4,263.99 | $658.32 | $705,106.06 | $116,448.47 | $132,902.40 |
| 28 | $705,106.06 | $4,260.02 | $662.30 | $704,443.77 | $120,708.48 | $137,824.71 |
| 29 | $704,443.77 | $4,256.01 | $666.30 | $703,777.47 | $124,964.50 | $142,747.02 |
| 30 | $703,777.47 | $4,251.99 | $670.32 | $703,107.15 | $129,216.49 | $147,669.33 |
| 31 | $703,107.15 | $4,247.94 | $674.37 | $702,432.78 | $133,464.42 | $152,591.65 |
| 32 | $702,432.78 | $4,243.86 | $678.45 | $701,754.33 | $137,708.29 | $157,513.96 |
| 33 | $701,754.33 | $4,239.77 | $682.55 | $701,071.79 | $141,948.05 | $162,436.27 |
| 34 | $701,071.79 | $4,235.64 | $686.67 | $700,385.12 | $146,183.70 | $167,358.58 |
| 35 | $700,385.12 | $4,231.49 | $690.82 | $699,694.30 | $150,415.19 | $172,280.89 |
| 36 | $699,694.30 | $4,227.32 | $694.99 | $698,999.31 | $154,642.51 | $177,203.20 |
| 37 | $698,999.31 | $4,223.12 | $699.19 | $698,300.12 | $158,865.63 | $182,125.51 |
| 38 | $698,300.12 | $4,218.90 | $703.41 | $697,596.70 | $163,084.53 | $187,047.82 |
| 39 | $697,596.70 | $4,214.65 | $707.66 | $696,889.04 | $167,299.17 | $191,970.14 |
| 40 | $696,889.04 | $4,210.37 | $711.94 | $696,177.10 | $171,509.55 | $196,892.45 |
| 41 | $696,177.10 | $4,206.07 | $716.24 | $695,460.86 | $175,715.62 | $201,814.76 |
| 42 | $695,460.86 | $4,201.74 | $720.57 | $694,740.29 | $179,917.36 | $206,737.07 |
| 43 | $694,740.29 | $4,197.39 | $724.92 | $694,015.37 | $184,114.75 | $211,659.38 |
| 44 | $694,015.37 | $4,193.01 | $729.30 | $693,286.07 | $188,307.76 | $216,581.69 |
| 45 | $693,286.07 | $4,188.60 | $733.71 | $692,552.36 | $192,496.36 | $221,504.00 |
| 46 | $692,552.36 | $4,184.17 | $738.14 | $691,814.22 | $196,680.53 | $226,426.31 |
| 47 | $691,814.22 | $4,179.71 | $742.60 | $691,071.62 | $200,860.24 | $231,348.62 |
| 48 | $691,071.62 | $4,175.22 | $747.09 | $690,324.53 | $205,035.47 | $236,270.94 |
| 49 | $690,324.53 | $4,170.71 | $751.60 | $689,572.93 | $209,206.18 | $241,193.25 |
| 50 | $689,572.93 | $4,166.17 | $756.14 | $688,816.79 | $213,372.35 | $246,115.56 |
| 51 | $688,816.79 | $4,161.60 | $760.71 | $688,056.08 | $217,533.95 | $251,037.87 |
| 52 | $688,056.08 | $4,157.01 | $765.31 | $687,290.77 | $221,690.95 | $255,960.18 |
| 53 | $687,290.77 | $4,152.38 | $769.93 | $686,520.84 | $225,843.33 | $260,882.49 |
| 54 | $686,520.84 | $4,147.73 | $774.58 | $685,746.26 | $229,991.06 | $265,804.80 |
| 55 | $685,746.26 | $4,143.05 | $779.26 | $684,967.00 | $234,134.12 | $270,727.11 |
| 56 | $684,967.00 | $4,138.34 | $783.97 | $684,183.03 | $238,272.46 | $275,649.43 |
| 57 | $684,183.03 | $4,133.61 | $788.71 | $683,394.33 | $242,406.06 | $280,571.74 |
| 58 | $683,394.33 | $4,128.84 | $793.47 | $682,600.86 | $246,534.90 | $285,494.05 |
| 59 | $682,600.86 | $4,124.05 | $798.26 | $681,802.59 | $250,658.95 | $290,416.36 |
| 60 | $681,802.59 | $4,119.22 | $803.09 | $680,999.50 | $254,778.17 | $295,338.67 |
| 61 | $680,999.50 | $4,114.37 | $807.94 | $680,191.57 | $258,892.55 | $300,260.98 |
| 62 | $680,191.57 | $4,109.49 | $812.82 | $679,378.75 | $263,002.04 | $305,183.29 |
| 63 | $679,378.75 | $4,104.58 | $817.73 | $678,561.01 | $267,106.62 | $310,105.60 |
| 64 | $678,561.01 | $4,099.64 | $822.67 | $677,738.34 | $271,206.26 | $315,027.91 |
| 65 | $677,738.34 | $4,094.67 | $827.64 | $676,910.70 | $275,300.93 | $319,950.23 |
| 66 | $676,910.70 | $4,089.67 | $832.64 | $676,078.06 | $279,390.60 | $324,872.54 |
| 67 | $676,078.06 | $4,084.64 | $837.67 | $675,240.39 | $283,475.23 | $329,794.85 |
| 68 | $675,240.39 | $4,079.58 | $842.73 | $674,397.65 | $287,554.81 | $334,717.16 |
| 69 | $674,397.65 | $4,074.49 | $847.83 | $673,549.83 | $291,629.30 | $339,639.47 |
| 70 | $673,549.83 | $4,069.36 | $852.95 | $672,696.88 | $295,698.66 | $344,561.78 |
| 71 | $672,696.88 | $4,064.21 | $858.10 | $671,838.78 | $299,762.87 | $349,484.09 |
| 72 | $671,838.78 | $4,059.03 | $863.29 | $670,975.49 | $303,821.90 | $354,406.40 |
| 73 | $670,975.49 | $4,053.81 | $868.50 | $670,106.99 | $307,875.71 | $359,328.72 |
| 74 | $670,106.99 | $4,048.56 | $873.75 | $669,233.24 | $311,924.27 | $364,251.03 |
| 75 | $669,233.24 | $4,043.28 | $879.03 | $668,354.22 | $315,967.55 | $369,173.34 |
| 76 | $668,354.22 | $4,037.97 | $884.34 | $667,469.88 | $320,005.53 | $374,095.65 |
| 77 | $667,469.88 | $4,032.63 | $889.68 | $666,580.20 | $324,038.16 | $379,017.96 |
| 78 | $666,580.20 | $4,027.26 | $895.06 | $665,685.14 | $328,065.41 | $383,940.27 |
| 79 | $665,685.14 | $4,021.85 | $900.46 | $664,784.68 | $332,087.26 | $388,862.58 |
| 80 | $664,784.68 | $4,016.41 | $905.90 | $663,878.77 | $336,103.67 | $393,784.89 |
| 81 | $663,878.77 | $4,010.93 | $911.38 | $662,967.40 | $340,114.60 | $398,707.20 |
| 82 | $662,967.40 | $4,005.43 | $916.88 | $662,050.51 | $344,120.03 | $403,629.52 |
| 83 | $662,050.51 | $3,999.89 | $922.42 | $661,128.09 | $348,119.92 | $408,551.83 |
| 84 | $661,128.09 | $3,994.32 | $928.00 | $660,200.10 | $352,114.23 | $413,474.14 |
| 85 | $660,200.10 | $3,988.71 | $933.60 | $659,266.49 | $356,102.94 | $418,396.45 |
| 86 | $659,266.49 | $3,983.07 | $939.24 | $658,327.25 | $360,086.01 | $423,318.76 |
| 87 | $658,327.25 | $3,977.39 | $944.92 | $657,382.33 | $364,063.41 | $428,241.07 |
| 88 | $657,382.33 | $3,971.68 | $950.63 | $656,431.71 | $368,035.09 | $433,163.38 |
| 89 | $656,431.71 | $3,965.94 | $956.37 | $655,475.34 | $372,001.03 | $438,085.69 |
| 90 | $655,475.34 | $3,960.16 | $962.15 | $654,513.19 | $375,961.20 | $443,008.00 |
| 91 | $654,513.19 | $3,954.35 | $967.96 | $653,545.23 | $379,915.55 | $447,930.32 |
| 92 | $653,545.23 | $3,948.50 | $973.81 | $652,571.42 | $383,864.05 | $452,852.63 |
| 93 | $652,571.42 | $3,942.62 | $979.69 | $651,591.73 | $387,806.67 | $457,774.94 |
| 94 | $651,591.73 | $3,936.70 | $985.61 | $650,606.12 | $391,743.37 | $462,697.25 |
| 95 | $650,606.12 | $3,930.75 | $991.57 | $649,614.55 | $395,674.11 | $467,619.56 |
| 96 | $649,614.55 | $3,924.75 | $997.56 | $648,617.00 | $399,598.87 | $472,541.87 |
| 97 | $648,617.00 | $3,918.73 | $1,003.58 | $647,613.41 | $403,517.60 | $477,464.18 |
| 98 | $647,613.41 | $3,912.66 | $1,009.65 | $646,603.77 | $407,430.26 | $482,386.49 |
| 99 | $646,603.77 | $3,906.56 | $1,015.75 | $645,588.02 | $411,336.82 | $487,308.81 |
| 100 | $645,588.02 | $3,900.43 | $1,021.88 | $644,566.13 | $415,237.25 | $492,231.12 |
| 101 | $644,566.13 | $3,894.25 | $1,028.06 | $643,538.08 | $419,131.51 | $497,153.43 |
| 102 | $643,538.08 | $3,888.04 | $1,034.27 | $642,503.81 | $423,019.55 | $502,075.74 |
| 103 | $642,503.81 | $3,881.79 | $1,040.52 | $641,463.29 | $426,901.34 | $506,998.05 |
| 104 | $641,463.29 | $3,875.51 | $1,046.80 | $640,416.49 | $430,776.85 | $511,920.36 |
| 105 | $640,416.49 | $3,869.18 | $1,053.13 | $639,363.36 | $434,646.03 | $516,842.67 |
| 106 | $639,363.36 | $3,862.82 | $1,059.49 | $638,303.87 | $438,508.85 | $521,764.98 |
| 107 | $638,303.87 | $3,856.42 | $1,065.89 | $637,237.98 | $442,365.27 | $526,687.29 |
| 108 | $637,237.98 | $3,849.98 | $1,072.33 | $636,165.65 | $446,215.25 | $531,609.61 |
| 109 | $636,165.65 | $3,843.50 | $1,078.81 | $635,086.83 | $450,058.75 | $536,531.92 |
| 110 | $635,086.83 | $3,836.98 | $1,085.33 | $634,001.51 | $453,895.73 | $541,454.23 |
| 111 | $634,001.51 | $3,830.43 | $1,091.89 | $632,909.62 | $457,726.16 | $546,376.54 |
| 112 | $632,909.62 | $3,823.83 | $1,098.48 | $631,811.14 | $461,549.99 | $551,298.85 |
| 113 | $631,811.14 | $3,817.19 | $1,105.12 | $630,706.02 | $465,367.18 | $556,221.16 |
| 114 | $630,706.02 | $3,810.52 | $1,111.80 | $629,594.22 | $469,177.70 | $561,143.47 |
| 115 | $629,594.22 | $3,803.80 | $1,118.51 | $628,475.71 | $472,981.50 | $566,065.78 |
| 116 | $628,475.71 | $3,797.04 | $1,125.27 | $627,350.44 | $476,778.54 | $570,988.10 |
| 117 | $627,350.44 | $3,790.24 | $1,132.07 | $626,218.37 | $480,568.78 | $575,910.41 |
| 118 | $626,218.37 | $3,783.40 | $1,138.91 | $625,079.46 | $484,352.18 | $580,832.72 |
| 119 | $625,079.46 | $3,776.52 | $1,145.79 | $623,933.67 | $488,128.70 | $585,755.03 |
| 120 | $623,933.67 | $3,769.60 | $1,152.71 | $622,780.96 | $491,898.30 | $590,677.34 |
| 121 | $622,780.96 | $3,762.63 | $1,159.68 | $621,621.29 | $495,660.94 | $595,599.65 |
| 122 | $621,621.29 | $3,755.63 | $1,166.68 | $620,454.60 | $499,416.57 | $600,521.96 |
| 123 | $620,454.60 | $3,748.58 | $1,173.73 | $619,280.87 | $503,165.15 | $605,444.27 |
| 124 | $619,280.87 | $3,741.49 | $1,180.82 | $618,100.05 | $506,906.63 | $610,366.58 |
| 125 | $618,100.05 | $3,734.35 | $1,187.96 | $616,912.09 | $510,640.99 | $615,288.90 |
| 126 | $616,912.09 | $3,727.18 | $1,195.13 | $615,716.96 | $514,368.17 | $620,211.21 |
| 127 | $615,716.96 | $3,719.96 | $1,202.35 | $614,514.60 | $518,088.12 | $625,133.52 |
| 128 | $614,514.60 | $3,712.69 | $1,209.62 | $613,304.99 | $521,800.82 | $630,055.83 |
| 129 | $613,304.99 | $3,705.38 | $1,216.93 | $612,088.06 | $525,506.20 | $634,978.14 |
| 130 | $612,088.06 | $3,698.03 | $1,224.28 | $610,863.78 | $529,204.23 | $639,900.45 |
| 131 | $610,863.78 | $3,690.64 | $1,231.68 | $609,632.10 | $532,894.87 | $644,822.76 |
| 132 | $609,632.10 | $3,683.19 | $1,239.12 | $608,392.99 | $536,578.06 | $649,745.07 |
| 133 | $608,392.99 | $3,675.71 | $1,246.60 | $607,146.38 | $540,253.77 | $654,667.39 |
| 134 | $607,146.38 | $3,668.18 | $1,254.14 | $605,892.25 | $543,921.94 | $659,589.70 |
| 135 | $605,892.25 | $3,660.60 | $1,261.71 | $604,630.54 | $547,582.54 | $664,512.01 |
| 136 | $604,630.54 | $3,652.98 | $1,269.34 | $603,361.20 | $551,235.52 | $669,434.32 |
| 137 | $603,361.20 | $3,645.31 | $1,277.00 | $602,084.20 | $554,880.83 | $674,356.63 |
| 138 | $602,084.20 | $3,637.59 | $1,284.72 | $600,799.48 | $558,518.42 | $679,278.94 |
| 139 | $600,799.48 | $3,629.83 | $1,292.48 | $599,507.00 | $562,148.25 | $684,201.25 |
| 140 | $599,507.00 | $3,622.02 | $1,300.29 | $598,206.71 | $565,770.27 | $689,123.56 |
| 141 | $598,206.71 | $3,614.17 | $1,308.15 | $596,898.56 | $569,384.44 | $694,045.87 |
| 142 | $596,898.56 | $3,606.26 | $1,316.05 | $595,582.51 | $572,990.70 | $698,968.19 |
| 143 | $595,582.51 | $3,598.31 | $1,324.00 | $594,258.51 | $576,589.01 | $703,890.50 |
| 144 | $594,258.51 | $3,590.31 | $1,332.00 | $592,926.51 | $580,179.32 | $708,812.81 |
| 145 | $592,926.51 | $3,582.26 | $1,340.05 | $591,586.47 | $583,761.59 | $713,735.12 |
| 146 | $591,586.47 | $3,574.17 | $1,348.14 | $590,238.32 | $587,335.75 | $718,657.43 |
| 147 | $590,238.32 | $3,566.02 | $1,356.29 | $588,882.04 | $590,901.78 | $723,579.74 |
| 148 | $588,882.04 | $3,557.83 | $1,364.48 | $587,517.55 | $594,459.61 | $728,502.05 |
| 149 | $587,517.55 | $3,549.59 | $1,372.73 | $586,144.83 | $598,009.19 | $733,424.36 |
| 150 | $586,144.83 | $3,541.29 | $1,381.02 | $584,763.81 | $601,550.48 | $738,346.67 |
| 151 | $584,763.81 | $3,532.95 | $1,389.36 | $583,374.44 | $605,083.43 | $743,268.99 |
| 152 | $583,374.44 | $3,524.55 | $1,397.76 | $581,976.69 | $608,607.98 | $748,191.30 |
| 153 | $581,976.69 | $3,516.11 | $1,406.20 | $580,570.49 | $612,124.09 | $753,113.61 |
| 154 | $580,570.49 | $3,507.61 | $1,414.70 | $579,155.79 | $615,631.71 | $758,035.92 |
| 155 | $579,155.79 | $3,499.07 | $1,423.24 | $577,732.54 | $619,130.77 | $762,958.23 |
| 156 | $577,732.54 | $3,490.47 | $1,431.84 | $576,300.70 | $622,621.24 | $767,880.54 |
| 157 | $576,300.70 | $3,481.82 | $1,440.49 | $574,860.20 | $626,103.06 | $772,802.85 |
| 158 | $574,860.20 | $3,473.11 | $1,449.20 | $573,411.01 | $629,576.17 | $777,725.16 |
| 159 | $573,411.01 | $3,464.36 | $1,457.95 | $571,953.05 | $633,040.53 | $782,647.48 |
| 160 | $571,953.05 | $3,455.55 | $1,466.76 | $570,486.29 | $636,496.08 | $787,569.79 |
| 161 | $570,486.29 | $3,446.69 | $1,475.62 | $569,010.67 | $639,942.77 | $792,492.10 |
| 162 | $569,010.67 | $3,437.77 | $1,484.54 | $567,526.13 | $643,380.54 | $797,414.41 |
| 163 | $567,526.13 | $3,428.80 | $1,493.51 | $566,032.62 | $646,809.34 | $802,336.72 |
| 164 | $566,032.62 | $3,419.78 | $1,502.53 | $564,530.09 | $650,229.12 | $807,259.03 |
| 165 | $564,530.09 | $3,410.70 | $1,511.61 | $563,018.48 | $653,639.83 | $812,181.34 |
| 166 | $563,018.48 | $3,401.57 | $1,520.74 | $561,497.74 | $657,041.40 | $817,103.65 |
| 167 | $561,497.74 | $3,392.38 | $1,529.93 | $559,967.81 | $660,433.78 | $822,025.96 |
| 168 | $559,967.81 | $3,383.14 | $1,539.17 | $558,428.64 | $663,816.92 | $826,948.28 |
| 169 | $558,428.64 | $3,373.84 | $1,548.47 | $556,880.17 | $667,190.76 | $831,870.59 |
| 170 | $556,880.17 | $3,364.48 | $1,557.83 | $555,322.34 | $670,555.24 | $836,792.90 |
| 171 | $555,322.34 | $3,355.07 | $1,567.24 | $553,755.11 | $673,910.31 | $841,715.21 |
| 172 | $553,755.11 | $3,345.60 | $1,576.71 | $552,178.40 | $677,255.92 | $846,637.52 |
| 173 | $552,178.40 | $3,336.08 | $1,586.23 | $550,592.16 | $680,592.00 | $851,559.83 |
| 174 | $550,592.16 | $3,326.49 | $1,595.82 | $548,996.35 | $683,918.49 | $856,482.14 |
| 175 | $548,996.35 | $3,316.85 | $1,605.46 | $547,390.89 | $687,235.34 | $861,404.45 |
| 176 | $547,390.89 | $3,307.15 | $1,615.16 | $545,775.73 | $690,542.50 | $866,326.77 |
| 177 | $545,775.73 | $3,297.40 | $1,624.92 | $544,150.82 | $693,839.89 | $871,249.08 |
| 178 | $544,150.82 | $3,287.58 | $1,634.73 | $542,516.08 | $697,127.47 | $876,171.39 |
| 179 | $542,516.08 | $3,277.70 | $1,644.61 | $540,871.47 | $700,405.17 | $881,093.70 |
| 180 | $540,871.47 | $3,267.77 | $1,654.55 | $539,216.93 | $703,672.94 | $886,016.01 |
| 181 | $539,216.93 | $3,257.77 | $1,664.54 | $537,552.38 | $706,930.70 | $890,938.32 |
| 182 | $537,552.38 | $3,247.71 | $1,674.60 | $535,877.78 | $710,178.42 | $895,860.63 |
| 183 | $535,877.78 | $3,237.59 | $1,684.72 | $534,193.07 | $713,416.01 | $900,782.94 |
| 184 | $534,193.07 | $3,227.42 | $1,694.89 | $532,498.17 | $716,643.43 | $905,705.25 |
| 185 | $532,498.17 | $3,217.18 | $1,705.13 | $530,793.04 | $719,860.61 | $910,627.57 |
| 186 | $530,793.04 | $3,206.87 | $1,715.44 | $529,077.60 | $723,067.48 | $915,549.88 |
| 187 | $529,077.60 | $3,196.51 | $1,725.80 | $527,351.80 | $726,263.99 | $920,472.19 |
| 188 | $527,351.80 | $3,186.08 | $1,736.23 | $525,615.57 | $729,450.07 | $925,394.50 |
| 189 | $525,615.57 | $3,175.59 | $1,746.72 | $523,868.86 | $732,625.67 | $930,316.81 |
| 190 | $523,868.86 | $3,165.04 | $1,757.27 | $522,111.59 | $735,790.71 | $935,239.12 |
| 191 | $522,111.59 | $3,154.42 | $1,767.89 | $520,343.70 | $738,945.13 | $940,161.43 |
| 192 | $520,343.70 | $3,143.74 | $1,778.57 | $518,565.13 | $742,088.88 | $945,083.74 |
| 193 | $518,565.13 | $3,133.00 | $1,789.31 | $516,775.82 | $745,221.87 | $950,006.06 |
| 194 | $516,775.82 | $3,122.19 | $1,800.12 | $514,975.70 | $748,344.06 | $954,928.37 |
| 195 | $514,975.70 | $3,111.31 | $1,811.00 | $513,164.70 | $751,455.37 | $959,850.68 |
| 196 | $513,164.70 | $3,100.37 | $1,821.94 | $511,342.75 | $754,555.74 | $964,772.99 |
| 197 | $511,342.75 | $3,089.36 | $1,832.95 | $509,509.81 | $757,645.11 | $969,695.30 |
| 198 | $509,509.81 | $3,078.29 | $1,844.02 | $507,665.78 | $760,723.39 | $974,617.61 |
| 199 | $507,665.78 | $3,067.15 | $1,855.16 | $505,810.62 | $763,790.54 | $979,539.92 |
| 200 | $505,810.62 | $3,055.94 | $1,866.37 | $503,944.25 | $766,846.48 | $984,462.23 |
| 201 | $503,944.25 | $3,044.66 | $1,877.65 | $502,066.60 | $769,891.14 | $989,384.54 |
| 202 | $502,066.60 | $3,033.32 | $1,888.99 | $500,177.61 | $772,924.46 | $994,306.86 |
| 203 | $500,177.61 | $3,021.91 | $1,900.40 | $498,277.20 | $775,946.37 | $999,229.17 |
| 204 | $498,277.20 | $3,010.42 | $1,911.89 | $496,365.32 | $778,956.79 | $1,004,151.48 |
| 205 | $496,365.32 | $2,998.87 | $1,923.44 | $494,441.88 | $781,955.67 | $1,009,073.79 |
| 206 | $494,441.88 | $2,987.25 | $1,935.06 | $492,506.82 | $784,942.92 | $1,013,996.10 |
| 207 | $492,506.82 | $2,975.56 | $1,946.75 | $490,560.07 | $787,918.48 | $1,018,918.41 |
| 208 | $490,560.07 | $2,963.80 | $1,958.51 | $488,601.56 | $790,882.28 | $1,023,840.72 |
| 209 | $488,601.56 | $2,951.97 | $1,970.34 | $486,631.22 | $793,834.25 | $1,028,763.03 |
| 210 | $486,631.22 | $2,940.06 | $1,982.25 | $484,648.97 | $796,774.31 | $1,033,685.34 |
| 211 | $484,648.97 | $2,928.09 | $1,994.22 | $482,654.75 | $799,702.40 | $1,038,607.66 |
| 212 | $482,654.75 | $2,916.04 | $2,006.27 | $480,648.47 | $802,618.44 | $1,043,529.97 |
| 213 | $480,648.47 | $2,903.92 | $2,018.39 | $478,630.08 | $805,522.36 | $1,048,452.28 |
| 214 | $478,630.08 | $2,891.72 | $2,030.59 | $476,599.49 | $808,414.08 | $1,053,374.59 |
| 215 | $476,599.49 | $2,879.46 | $2,042.86 | $474,556.64 | $811,293.54 | $1,058,296.90 |
| 216 | $474,556.64 | $2,867.11 | $2,055.20 | $472,501.44 | $814,160.65 | $1,063,219.21 |
| 217 | $472,501.44 | $2,854.70 | $2,067.61 | $470,433.82 | $817,015.35 | $1,068,141.52 |
| 218 | $470,433.82 | $2,842.20 | $2,080.11 | $468,353.72 | $819,857.55 | $1,073,063.83 |
| 219 | $468,353.72 | $2,829.64 | $2,092.67 | $466,261.04 | $822,687.19 | $1,077,986.15 |
| 220 | $466,261.04 | $2,816.99 | $2,105.32 | $464,155.73 | $825,504.18 | $1,082,908.46 |
| 221 | $464,155.73 | $2,804.27 | $2,118.04 | $462,037.69 | $828,308.46 | $1,087,830.77 |
| 222 | $462,037.69 | $2,791.48 | $2,130.83 | $459,906.85 | $831,099.93 | $1,092,753.08 |
| 223 | $459,906.85 | $2,778.60 | $2,143.71 | $457,763.15 | $833,878.54 | $1,097,675.39 |
| 224 | $457,763.15 | $2,765.65 | $2,156.66 | $455,606.49 | $836,644.19 | $1,102,597.70 |
| 225 | $455,606.49 | $2,752.62 | $2,169.69 | $453,436.80 | $839,396.81 | $1,107,520.01 |
| 226 | $453,436.80 | $2,739.51 | $2,182.80 | $451,254.00 | $842,136.33 | $1,112,442.32 |
| 227 | $451,254.00 | $2,726.33 | $2,195.98 | $449,058.02 | $844,862.65 | $1,117,364.63 |
| 228 | $449,058.02 | $2,713.06 | $2,209.25 | $446,848.77 | $847,575.71 | $1,122,286.95 |
| 229 | $446,848.77 | $2,699.71 | $2,222.60 | $444,626.17 | $850,275.42 | $1,127,209.26 |
| 230 | $444,626.17 | $2,686.28 | $2,236.03 | $442,390.14 | $852,961.71 | $1,132,131.57 |
| 231 | $442,390.14 | $2,672.77 | $2,249.54 | $440,140.60 | $855,634.48 | $1,137,053.88 |
| 232 | $440,140.60 | $2,659.18 | $2,263.13 | $437,877.47 | $858,293.66 | $1,141,976.19 |
| 233 | $437,877.47 | $2,645.51 | $2,276.80 | $435,600.67 | $860,939.17 | $1,146,898.50 |
| 234 | $435,600.67 | $2,631.75 | $2,290.56 | $433,310.11 | $863,570.93 | $1,151,820.81 |
| 235 | $433,310.11 | $2,617.92 | $2,304.40 | $431,005.72 | $866,188.84 | $1,156,743.12 |
| 236 | $431,005.72 | $2,603.99 | $2,318.32 | $428,687.40 | $868,792.83 | $1,161,665.44 |
| 237 | $428,687.40 | $2,589.99 | $2,332.32 | $426,355.07 | $871,382.82 | $1,166,587.75 |
| 238 | $426,355.07 | $2,575.90 | $2,346.42 | $424,008.66 | $873,958.72 | $1,171,510.06 |
| 239 | $424,008.66 | $2,561.72 | $2,360.59 | $421,648.07 | $876,520.44 | $1,176,432.37 |
| 240 | $421,648.07 | $2,547.46 | $2,374.85 | $419,273.21 | $879,067.89 | $1,181,354.68 |
| 241 | $419,273.21 | $2,533.11 | $2,389.20 | $416,884.01 | $881,601.00 | $1,186,276.99 |
| 242 | $416,884.01 | $2,518.67 | $2,403.64 | $414,480.37 | $884,119.68 | $1,191,199.30 |
| 243 | $414,480.37 | $2,504.15 | $2,418.16 | $412,062.21 | $886,623.83 | $1,196,121.61 |
| 244 | $412,062.21 | $2,489.54 | $2,432.77 | $409,629.45 | $889,113.37 | $1,201,043.92 |
| 245 | $409,629.45 | $2,474.84 | $2,447.47 | $407,181.98 | $891,588.21 | $1,205,966.24 |
| 246 | $407,181.98 | $2,460.06 | $2,462.25 | $404,719.73 | $894,048.27 | $1,210,888.55 |
| 247 | $404,719.73 | $2,445.18 | $2,477.13 | $402,242.60 | $896,493.45 | $1,215,810.86 |
| 248 | $402,242.60 | $2,430.22 | $2,492.10 | $399,750.50 | $898,923.67 | $1,220,733.17 |
| 249 | $399,750.50 | $2,415.16 | $2,507.15 | $397,243.35 | $901,338.83 | $1,225,655.48 |
| 250 | $397,243.35 | $2,400.01 | $2,522.30 | $394,721.05 | $903,738.84 | $1,230,577.79 |
| 251 | $394,721.05 | $2,384.77 | $2,537.54 | $392,183.51 | $906,123.61 | $1,235,500.10 |
| 252 | $392,183.51 | $2,369.44 | $2,552.87 | $389,630.64 | $908,493.06 | $1,240,422.41 |
| 253 | $389,630.64 | $2,354.02 | $2,568.29 | $387,062.35 | $910,847.07 | $1,245,344.73 |
| 254 | $387,062.35 | $2,338.50 | $2,583.81 | $384,478.54 | $913,185.58 | $1,250,267.04 |
| 255 | $384,478.54 | $2,322.89 | $2,599.42 | $381,879.12 | $915,508.47 | $1,255,189.35 |
| 256 | $381,879.12 | $2,307.19 | $2,615.12 | $379,264.00 | $917,815.65 | $1,260,111.66 |
| 257 | $379,264.00 | $2,291.39 | $2,630.92 | $376,633.07 | $920,107.04 | $1,265,033.97 |
| 258 | $376,633.07 | $2,275.49 | $2,646.82 | $373,986.25 | $922,382.53 | $1,269,956.28 |
| 259 | $373,986.25 | $2,259.50 | $2,662.81 | $371,323.44 | $924,642.03 | $1,274,878.59 |
| 260 | $371,323.44 | $2,243.41 | $2,678.90 | $368,644.54 | $926,885.44 | $1,279,800.90 |
| 261 | $368,644.54 | $2,227.23 | $2,695.08 | $365,949.46 | $929,112.67 | $1,284,723.21 |
| 262 | $365,949.46 | $2,210.94 | $2,711.37 | $363,238.09 | $931,323.62 | $1,289,645.53 |
| 263 | $363,238.09 | $2,194.56 | $2,727.75 | $360,510.34 | $933,518.18 | $1,294,567.84 |
| 264 | $360,510.34 | $2,178.08 | $2,744.23 | $357,766.12 | $935,696.26 | $1,299,490.15 |
| 265 | $357,766.12 | $2,161.50 | $2,760.81 | $355,005.31 | $937,857.77 | $1,304,412.46 |
| 266 | $355,005.31 | $2,144.82 | $2,777.49 | $352,227.82 | $940,002.59 | $1,309,334.77 |
| 267 | $352,227.82 | $2,128.04 | $2,794.27 | $349,433.55 | $942,130.63 | $1,314,257.08 |
| 268 | $349,433.55 | $2,111.16 | $2,811.15 | $346,622.40 | $944,241.80 | $1,319,179.39 |
| 269 | $346,622.40 | $2,094.18 | $2,828.13 | $343,794.27 | $946,335.97 | $1,324,101.70 |
| 270 | $343,794.27 | $2,077.09 | $2,845.22 | $340,949.05 | $948,413.06 | $1,329,024.01 |
| 271 | $340,949.05 | $2,059.90 | $2,862.41 | $338,086.64 | $950,472.96 | $1,333,946.33 |
| 272 | $338,086.64 | $2,042.61 | $2,879.70 | $335,206.93 | $952,515.57 | $1,338,868.64 |
| 273 | $335,206.93 | $2,025.21 | $2,897.10 | $332,309.83 | $954,540.78 | $1,343,790.95 |
| 274 | $332,309.83 | $2,007.71 | $2,914.61 | $329,395.22 | $956,548.48 | $1,348,713.26 |
| 275 | $329,395.22 | $1,990.10 | $2,932.22 | $326,463.01 | $958,538.58 | $1,353,635.57 |
| 276 | $326,463.01 | $1,972.38 | $2,949.93 | $323,513.08 | $960,510.96 | $1,358,557.88 |
| 277 | $323,513.08 | $1,954.56 | $2,967.75 | $320,545.33 | $962,465.52 | $1,363,480.19 |
| 278 | $320,545.33 | $1,936.63 | $2,985.68 | $317,559.64 | $964,402.15 | $1,368,402.50 |
| 279 | $317,559.64 | $1,918.59 | $3,003.72 | $314,555.92 | $966,320.74 | $1,373,324.82 |
| 280 | $314,555.92 | $1,900.44 | $3,021.87 | $311,534.05 | $968,221.18 | $1,378,247.13 |
| 281 | $311,534.05 | $1,882.18 | $3,040.13 | $308,493.93 | $970,103.36 | $1,383,169.44 |
| 282 | $308,493.93 | $1,863.82 | $3,058.49 | $305,435.43 | $971,967.18 | $1,388,091.75 |
| 283 | $305,435.43 | $1,845.34 | $3,076.97 | $302,358.46 | $973,812.52 | $1,393,014.06 |
| 284 | $302,358.46 | $1,826.75 | $3,095.56 | $299,262.90 | $975,639.27 | $1,397,936.37 |
| 285 | $299,262.90 | $1,808.05 | $3,114.26 | $296,148.63 | $977,447.32 | $1,402,858.68 |
| 286 | $296,148.63 | $1,789.23 | $3,133.08 | $293,015.55 | $979,236.55 | $1,407,780.99 |
| 287 | $293,015.55 | $1,770.30 | $3,152.01 | $289,863.54 | $981,006.85 | $1,412,703.30 |
| 288 | $289,863.54 | $1,751.26 | $3,171.05 | $286,692.49 | $982,758.11 | $1,417,625.62 |
| 289 | $286,692.49 | $1,732.10 | $3,190.21 | $283,502.28 | $984,490.21 | $1,422,547.93 |
| 290 | $283,502.28 | $1,712.83 | $3,209.48 | $280,292.80 | $986,203.03 | $1,427,470.24 |
| 291 | $280,292.80 | $1,693.44 | $3,228.88 | $277,063.92 | $987,896.47 | $1,432,392.55 |
| 292 | $277,063.92 | $1,673.93 | $3,248.38 | $273,815.54 | $989,570.40 | $1,437,314.86 |
| 293 | $273,815.54 | $1,654.30 | $3,268.01 | $270,547.53 | $991,224.70 | $1,442,237.17 |
| 294 | $270,547.53 | $1,634.56 | $3,287.75 | $267,259.78 | $992,859.26 | $1,447,159.48 |
| 295 | $267,259.78 | $1,614.69 | $3,307.62 | $263,952.16 | $994,473.95 | $1,452,081.79 |
| 296 | $263,952.16 | $1,594.71 | $3,327.60 | $260,624.56 | $996,068.66 | $1,457,004.11 |
| 297 | $260,624.56 | $1,574.61 | $3,347.70 | $257,276.85 | $997,643.27 | $1,461,926.42 |
| 298 | $257,276.85 | $1,554.38 | $3,367.93 | $253,908.92 | $999,197.65 | $1,466,848.73 |
| 299 | $253,908.92 | $1,534.03 | $3,388.28 | $250,520.65 | $1,000,731.68 | $1,471,771.04 |
| 300 | $250,520.65 | $1,513.56 | $3,408.75 | $247,111.90 | $1,002,245.25 | $1,476,693.35 |
| 301 | $247,111.90 | $1,492.97 | $3,429.34 | $243,682.55 | $1,003,738.21 | $1,481,615.66 |
| 302 | $243,682.55 | $1,472.25 | $3,450.06 | $240,232.49 | $1,005,210.46 | $1,486,537.97 |
| 303 | $240,232.49 | $1,451.40 | $3,470.91 | $236,761.58 | $1,006,661.87 | $1,491,460.28 |
| 304 | $236,761.58 | $1,430.43 | $3,491.88 | $233,269.71 | $1,008,092.30 | $1,496,382.59 |
| 305 | $233,269.71 | $1,409.34 | $3,512.97 | $229,756.73 | $1,009,501.64 | $1,501,304.91 |
| 306 | $229,756.73 | $1,388.11 | $3,534.20 | $226,222.54 | $1,010,889.75 | $1,506,227.22 |
| 307 | $226,222.54 | $1,366.76 | $3,555.55 | $222,666.99 | $1,012,256.51 | $1,511,149.53 |
| 308 | $222,666.99 | $1,345.28 | $3,577.03 | $219,089.96 | $1,013,601.79 | $1,516,071.84 |
| 309 | $219,089.96 | $1,323.67 | $3,598.64 | $215,491.31 | $1,014,925.46 | $1,520,994.15 |
| 310 | $215,491.31 | $1,301.93 | $3,620.38 | $211,870.93 | $1,016,227.39 | $1,525,916.46 |
| 311 | $211,870.93 | $1,280.05 | $3,642.26 | $208,228.67 | $1,017,507.44 | $1,530,838.77 |
| 312 | $208,228.67 | $1,258.05 | $3,664.26 | $204,564.41 | $1,018,765.49 | $1,535,761.08 |
| 313 | $204,564.41 | $1,235.91 | $3,686.40 | $200,878.01 | $1,020,001.40 | $1,540,683.40 |
| 314 | $200,878.01 | $1,213.64 | $3,708.67 | $197,169.33 | $1,021,215.04 | $1,545,605.71 |
| 315 | $197,169.33 | $1,191.23 | $3,731.08 | $193,438.25 | $1,022,406.27 | $1,550,528.02 |
| 316 | $193,438.25 | $1,168.69 | $3,753.62 | $189,684.63 | $1,023,574.96 | $1,555,450.33 |
| 317 | $189,684.63 | $1,146.01 | $3,776.30 | $185,908.33 | $1,024,720.97 | $1,560,372.64 |
| 318 | $185,908.33 | $1,123.20 | $3,799.11 | $182,109.22 | $1,025,844.17 | $1,565,294.95 |
| 319 | $182,109.22 | $1,100.24 | $3,822.07 | $178,287.15 | $1,026,944.41 | $1,570,217.26 |
| 320 | $178,287.15 | $1,077.15 | $3,845.16 | $174,441.99 | $1,028,021.56 | $1,575,139.57 |
| 321 | $174,441.99 | $1,053.92 | $3,868.39 | $170,573.60 | $1,029,075.48 | $1,580,061.88 |
| 322 | $170,573.60 | $1,030.55 | $3,891.76 | $166,681.84 | $1,030,106.03 | $1,584,984.20 |
| 323 | $166,681.84 | $1,007.04 | $3,915.28 | $162,766.56 | $1,031,113.07 | $1,589,906.51 |
| 324 | $162,766.56 | $983.38 | $3,938.93 | $158,827.63 | $1,032,096.45 | $1,594,828.82 |
| 325 | $158,827.63 | $959.58 | $3,962.73 | $154,864.90 | $1,033,056.03 | $1,599,751.13 |
| 326 | $154,864.90 | $935.64 | $3,986.67 | $150,878.23 | $1,033,991.67 | $1,604,673.44 |
| 327 | $150,878.23 | $911.56 | $4,010.76 | $146,867.48 | $1,034,903.23 | $1,609,595.75 |
| 328 | $146,867.48 | $887.32 | $4,034.99 | $142,832.49 | $1,035,790.56 | $1,614,518.06 |
| 329 | $142,832.49 | $862.95 | $4,059.36 | $138,773.13 | $1,036,653.50 | $1,619,440.37 |
| 330 | $138,773.13 | $838.42 | $4,083.89 | $134,689.24 | $1,037,491.92 | $1,624,362.68 |
| 331 | $134,689.24 | $813.75 | $4,108.56 | $130,580.67 | $1,038,305.67 | $1,629,285.00 |
| 332 | $130,580.67 | $788.92 | $4,133.39 | $126,447.29 | $1,039,094.59 | $1,634,207.31 |
| 333 | $126,447.29 | $763.95 | $4,158.36 | $122,288.93 | $1,039,858.55 | $1,639,129.62 |
| 334 | $122,288.93 | $738.83 | $4,183.48 | $118,105.45 | $1,040,597.38 | $1,644,051.93 |
| 335 | $118,105.45 | $713.55 | $4,208.76 | $113,896.69 | $1,041,310.93 | $1,648,974.24 |
| 336 | $113,896.69 | $688.13 | $4,234.19 | $109,662.50 | $1,041,999.06 | $1,653,896.55 |
| 337 | $109,662.50 | $662.54 | $4,259.77 | $105,402.74 | $1,042,661.60 | $1,658,818.86 |
| 338 | $105,402.74 | $636.81 | $4,285.50 | $101,117.23 | $1,043,298.41 | $1,663,741.17 |
| 339 | $101,117.23 | $610.92 | $4,311.39 | $96,805.84 | $1,043,909.32 | $1,668,663.49 |
| 340 | $96,805.84 | $584.87 | $4,337.44 | $92,468.40 | $1,044,494.19 | $1,673,585.80 |
| 341 | $92,468.40 | $558.66 | $4,363.65 | $88,104.75 | $1,045,052.86 | $1,678,508.11 |
| 342 | $88,104.75 | $532.30 | $4,390.01 | $83,714.74 | $1,045,585.16 | $1,683,430.42 |
| 343 | $83,714.74 | $505.78 | $4,416.53 | $79,298.20 | $1,046,090.93 | $1,688,352.73 |
| 344 | $79,298.20 | $479.09 | $4,443.22 | $74,854.98 | $1,046,570.03 | $1,693,275.04 |
| 345 | $74,854.98 | $452.25 | $4,470.06 | $70,384.92 | $1,047,022.27 | $1,698,197.35 |
| 346 | $70,384.92 | $425.24 | $4,497.07 | $65,887.85 | $1,047,447.52 | $1,703,119.66 |
| 347 | $65,887.85 | $398.07 | $4,524.24 | $61,363.61 | $1,047,845.59 | $1,708,041.97 |
| 348 | $61,363.61 | $370.74 | $4,551.57 | $56,812.04 | $1,048,216.33 | $1,712,964.29 |
| 349 | $56,812.04 | $343.24 | $4,579.07 | $52,232.97 | $1,048,559.57 | $1,717,886.60 |
| 350 | $52,232.97 | $315.57 | $4,606.74 | $47,626.23 | $1,048,875.14 | $1,722,808.91 |
| 351 | $47,626.23 | $287.74 | $4,634.57 | $42,991.66 | $1,049,162.88 | $1,727,731.22 |
| 352 | $42,991.66 | $259.74 | $4,662.57 | $38,329.09 | $1,049,422.62 | $1,732,653.53 |
| 353 | $38,329.09 | $231.57 | $4,690.74 | $33,638.35 | $1,049,654.20 | $1,737,575.84 |
| 354 | $33,638.35 | $203.23 | $4,719.08 | $28,919.28 | $1,049,857.43 | $1,742,498.15 |
| 355 | $28,919.28 | $174.72 | $4,747.59 | $24,171.68 | $1,050,032.15 | $1,747,420.46 |
| 356 | $24,171.68 | $146.04 | $4,776.27 | $19,395.41 | $1,050,178.19 | $1,752,342.78 |
| 357 | $19,395.41 | $117.18 | $4,805.13 | $14,590.28 | $1,050,295.37 | $1,757,265.09 |
| 358 | $14,590.28 | $88.15 | $4,834.16 | $9,756.12 | $1,050,383.52 | $1,762,187.40 |
| 359 | $9,756.12 | $58.94 | $4,863.37 | $4,892.75 | $1,050,442.46 | $1,767,109.71 |
| 360 | $4,892.75 | $29.56 | $4,892.75 | $0.00 | $1,050,472.02 | $1,772,032.02 |