|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $751,060.00 | $4,381.18 | $615.64 | $750,444.36 | $4,381.18 | $4,996.82 |
| 2 | $750,444.36 | $4,377.59 | $619.23 | $749,825.13 | $8,758.78 | $9,993.64 |
| 3 | $749,825.13 | $4,373.98 | $622.84 | $749,202.29 | $13,132.76 | $14,990.46 |
| 4 | $749,202.29 | $4,370.35 | $626.47 | $748,575.82 | $17,503.10 | $19,987.28 |
| 5 | $748,575.82 | $4,366.69 | $630.13 | $747,945.69 | $21,869.79 | $24,984.10 |
| 6 | $747,945.69 | $4,363.02 | $633.80 | $747,311.89 | $26,232.81 | $29,980.93 |
| 7 | $747,311.89 | $4,359.32 | $637.50 | $746,674.38 | $30,592.13 | $34,977.75 |
| 8 | $746,674.38 | $4,355.60 | $641.22 | $746,033.16 | $34,947.73 | $39,974.57 |
| 9 | $746,033.16 | $4,351.86 | $644.96 | $745,388.20 | $39,299.59 | $44,971.39 |
| 10 | $745,388.20 | $4,348.10 | $648.72 | $744,739.48 | $43,647.69 | $49,968.21 |
| 11 | $744,739.48 | $4,344.31 | $652.51 | $744,086.97 | $47,992.00 | $54,965.03 |
| 12 | $744,086.97 | $4,340.51 | $656.31 | $743,430.66 | $52,332.51 | $59,961.85 |
| 13 | $743,430.66 | $4,336.68 | $660.14 | $742,770.52 | $56,669.19 | $64,958.67 |
| 14 | $742,770.52 | $4,332.83 | $663.99 | $742,106.52 | $61,002.02 | $69,955.49 |
| 15 | $742,106.52 | $4,328.95 | $667.87 | $741,438.66 | $65,330.97 | $74,952.31 |
| 16 | $741,438.66 | $4,325.06 | $671.76 | $740,766.90 | $69,656.03 | $79,949.13 |
| 17 | $740,766.90 | $4,321.14 | $675.68 | $740,091.21 | $73,977.17 | $84,945.96 |
| 18 | $740,091.21 | $4,317.20 | $679.62 | $739,411.59 | $78,294.37 | $89,942.78 |
| 19 | $739,411.59 | $4,313.23 | $683.59 | $738,728.01 | $82,607.60 | $94,939.60 |
| 20 | $738,728.01 | $4,309.25 | $687.57 | $738,040.43 | $86,916.85 | $99,936.42 |
| 21 | $738,040.43 | $4,305.24 | $691.59 | $737,348.85 | $91,222.09 | $104,933.24 |
| 22 | $737,348.85 | $4,301.20 | $695.62 | $736,653.23 | $95,523.29 | $109,930.06 |
| 23 | $736,653.23 | $4,297.14 | $699.68 | $735,953.55 | $99,820.43 | $114,926.88 |
| 24 | $735,953.55 | $4,293.06 | $703.76 | $735,249.79 | $104,113.49 | $119,923.70 |
| 25 | $735,249.79 | $4,288.96 | $707.86 | $734,541.93 | $108,402.45 | $124,920.52 |
| 26 | $734,541.93 | $4,284.83 | $711.99 | $733,829.93 | $112,687.28 | $129,917.34 |
| 27 | $733,829.93 | $4,280.67 | $716.15 | $733,113.79 | $116,967.95 | $134,914.16 |
| 28 | $733,113.79 | $4,276.50 | $720.32 | $732,393.46 | $121,244.45 | $139,910.99 |
| 29 | $732,393.46 | $4,272.30 | $724.53 | $731,668.94 | $125,516.75 | $144,907.81 |
| 30 | $731,668.94 | $4,268.07 | $728.75 | $730,940.19 | $129,784.81 | $149,904.63 |
| 31 | $730,940.19 | $4,263.82 | $733.00 | $730,207.18 | $134,048.63 | $154,901.45 |
| 32 | $730,207.18 | $4,259.54 | $737.28 | $729,469.90 | $138,308.17 | $159,898.27 |
| 33 | $729,469.90 | $4,255.24 | $741.58 | $728,728.32 | $142,563.42 | $164,895.09 |
| 34 | $728,728.32 | $4,250.92 | $745.91 | $727,982.42 | $146,814.33 | $169,891.91 |
| 35 | $727,982.42 | $4,246.56 | $750.26 | $727,232.16 | $151,060.89 | $174,888.73 |
| 36 | $727,232.16 | $4,242.19 | $754.63 | $726,477.53 | $155,303.08 | $179,885.55 |
| 37 | $726,477.53 | $4,237.79 | $759.04 | $725,718.49 | $159,540.87 | $184,882.37 |
| 38 | $725,718.49 | $4,233.36 | $763.46 | $724,955.03 | $163,774.23 | $189,879.19 |
| 39 | $724,955.03 | $4,228.90 | $767.92 | $724,187.11 | $168,003.13 | $194,876.02 |
| 40 | $724,187.11 | $4,224.42 | $772.40 | $723,414.72 | $172,227.55 | $199,872.84 |
| 41 | $723,414.72 | $4,219.92 | $776.90 | $722,637.82 | $176,447.47 | $204,869.66 |
| 42 | $722,637.82 | $4,215.39 | $781.43 | $721,856.38 | $180,662.86 | $209,866.48 |
| 43 | $721,856.38 | $4,210.83 | $785.99 | $721,070.39 | $184,873.69 | $214,863.30 |
| 44 | $721,070.39 | $4,206.24 | $790.58 | $720,279.81 | $189,079.93 | $219,860.12 |
| 45 | $720,279.81 | $4,201.63 | $795.19 | $719,484.63 | $193,281.57 | $224,856.94 |
| 46 | $719,484.63 | $4,196.99 | $799.83 | $718,684.80 | $197,478.56 | $229,853.76 |
| 47 | $718,684.80 | $4,192.33 | $804.49 | $717,880.30 | $201,670.89 | $234,850.58 |
| 48 | $717,880.30 | $4,187.64 | $809.19 | $717,071.12 | $205,858.52 | $239,847.40 |
| 49 | $717,071.12 | $4,182.91 | $813.91 | $716,257.21 | $210,041.44 | $244,844.23 |
| 50 | $716,257.21 | $4,178.17 | $818.65 | $715,438.56 | $214,219.61 | $249,841.05 |
| 51 | $715,438.56 | $4,173.39 | $823.43 | $714,615.13 | $218,393.00 | $254,837.87 |
| 52 | $714,615.13 | $4,168.59 | $828.23 | $713,786.90 | $222,561.59 | $259,834.69 |
| 53 | $713,786.90 | $4,163.76 | $833.06 | $712,953.83 | $226,725.34 | $264,831.51 |
| 54 | $712,953.83 | $4,158.90 | $837.92 | $712,115.91 | $230,884.24 | $269,828.33 |
| 55 | $712,115.91 | $4,154.01 | $842.81 | $711,273.10 | $235,038.25 | $274,825.15 |
| 56 | $711,273.10 | $4,149.09 | $847.73 | $710,425.37 | $239,187.34 | $279,821.97 |
| 57 | $710,425.37 | $4,144.15 | $852.67 | $709,572.70 | $243,331.49 | $284,818.79 |
| 58 | $709,572.70 | $4,139.17 | $857.65 | $708,715.05 | $247,470.66 | $289,815.61 |
| 59 | $708,715.05 | $4,134.17 | $862.65 | $707,852.40 | $251,604.83 | $294,812.43 |
| 60 | $707,852.40 | $4,129.14 | $867.68 | $706,984.72 | $255,733.97 | $299,809.26 |
| 61 | $706,984.72 | $4,124.08 | $872.74 | $706,111.98 | $259,858.05 | $304,806.08 |
| 62 | $706,111.98 | $4,118.99 | $877.83 | $705,234.14 | $263,977.04 | $309,802.90 |
| 63 | $705,234.14 | $4,113.87 | $882.96 | $704,351.19 | $268,090.90 | $314,799.72 |
| 64 | $704,351.19 | $4,108.72 | $888.11 | $703,463.08 | $272,199.62 | $319,796.54 |
| 65 | $703,463.08 | $4,103.53 | $893.29 | $702,569.79 | $276,303.15 | $324,793.36 |
| 66 | $702,569.79 | $4,098.32 | $898.50 | $701,671.30 | $280,401.48 | $329,790.18 |
| 67 | $701,671.30 | $4,093.08 | $903.74 | $700,767.56 | $284,494.56 | $334,787.00 |
| 68 | $700,767.56 | $4,087.81 | $909.01 | $699,858.55 | $288,582.37 | $339,783.82 |
| 69 | $699,858.55 | $4,082.51 | $914.31 | $698,944.24 | $292,664.88 | $344,780.64 |
| 70 | $698,944.24 | $4,077.17 | $919.65 | $698,024.59 | $296,742.05 | $349,777.46 |
| 71 | $698,024.59 | $4,071.81 | $925.01 | $697,099.58 | $300,813.86 | $354,774.29 |
| 72 | $697,099.58 | $4,066.41 | $930.41 | $696,169.17 | $304,880.28 | $359,771.11 |
| 73 | $696,169.17 | $4,060.99 | $935.83 | $695,233.34 | $308,941.26 | $364,767.93 |
| 74 | $695,233.34 | $4,055.53 | $941.29 | $694,292.04 | $312,996.79 | $369,764.75 |
| 75 | $694,292.04 | $4,050.04 | $946.78 | $693,345.26 | $317,046.83 | $374,761.57 |
| 76 | $693,345.26 | $4,044.51 | $952.31 | $692,392.95 | $321,091.34 | $379,758.39 |
| 77 | $692,392.95 | $4,038.96 | $957.86 | $691,435.09 | $325,130.30 | $384,755.21 |
| 78 | $691,435.09 | $4,033.37 | $963.45 | $690,471.64 | $329,163.67 | $389,752.03 |
| 79 | $690,471.64 | $4,027.75 | $969.07 | $689,502.57 | $333,191.43 | $394,748.85 |
| 80 | $689,502.57 | $4,022.10 | $974.72 | $688,527.85 | $337,213.52 | $399,745.67 |
| 81 | $688,527.85 | $4,016.41 | $980.41 | $687,547.44 | $341,229.94 | $404,742.49 |
| 82 | $687,547.44 | $4,010.69 | $986.13 | $686,561.31 | $345,240.63 | $409,739.32 |
| 83 | $686,561.31 | $4,004.94 | $991.88 | $685,569.43 | $349,245.57 | $414,736.14 |
| 84 | $685,569.43 | $3,999.16 | $997.67 | $684,571.77 | $353,244.73 | $419,732.96 |
| 85 | $684,571.77 | $3,993.34 | $1,003.49 | $683,568.28 | $357,238.06 | $424,729.78 |
| 86 | $683,568.28 | $3,987.48 | $1,009.34 | $682,558.94 | $361,225.54 | $429,726.60 |
| 87 | $682,558.94 | $3,981.59 | $1,015.23 | $681,543.72 | $365,207.14 | $434,723.42 |
| 88 | $681,543.72 | $3,975.67 | $1,021.15 | $680,522.57 | $369,182.81 | $439,720.24 |
| 89 | $680,522.57 | $3,969.71 | $1,027.11 | $679,495.46 | $373,152.52 | $444,717.06 |
| 90 | $679,495.46 | $3,963.72 | $1,033.10 | $678,462.36 | $377,116.25 | $449,713.88 |
| 91 | $678,462.36 | $3,957.70 | $1,039.12 | $677,423.24 | $381,073.94 | $454,710.70 |
| 92 | $677,423.24 | $3,951.64 | $1,045.19 | $676,378.05 | $385,025.58 | $459,707.52 |
| 93 | $676,378.05 | $3,945.54 | $1,051.28 | $675,326.77 | $388,971.12 | $464,704.35 |
| 94 | $675,326.77 | $3,939.41 | $1,057.41 | $674,269.36 | $392,910.52 | $469,701.17 |
| 95 | $674,269.36 | $3,933.24 | $1,063.58 | $673,205.77 | $396,843.76 | $474,697.99 |
| 96 | $673,205.77 | $3,927.03 | $1,069.79 | $672,135.99 | $400,770.80 | $479,694.81 |
| 97 | $672,135.99 | $3,920.79 | $1,076.03 | $671,059.96 | $404,691.59 | $484,691.63 |
| 98 | $671,059.96 | $3,914.52 | $1,082.30 | $669,977.66 | $408,606.11 | $489,688.45 |
| 99 | $669,977.66 | $3,908.20 | $1,088.62 | $668,889.04 | $412,514.31 | $494,685.27 |
| 100 | $668,889.04 | $3,901.85 | $1,094.97 | $667,794.07 | $416,416.16 | $499,682.09 |
| 101 | $667,794.07 | $3,895.47 | $1,101.36 | $666,692.71 | $420,311.63 | $504,678.91 |
| 102 | $666,692.71 | $3,889.04 | $1,107.78 | $665,584.93 | $424,200.67 | $509,675.73 |
| 103 | $665,584.93 | $3,882.58 | $1,114.24 | $664,470.69 | $428,083.25 | $514,672.55 |
| 104 | $664,470.69 | $3,876.08 | $1,120.74 | $663,349.95 | $431,959.32 | $519,669.38 |
| 105 | $663,349.95 | $3,869.54 | $1,127.28 | $662,222.67 | $435,828.87 | $524,666.20 |
| 106 | $662,222.67 | $3,862.97 | $1,133.86 | $661,088.81 | $439,691.83 | $529,663.02 |
| 107 | $661,088.81 | $3,856.35 | $1,140.47 | $659,948.34 | $443,548.18 | $534,659.84 |
| 108 | $659,948.34 | $3,849.70 | $1,147.12 | $658,801.22 | $447,397.88 | $539,656.66 |
| 109 | $658,801.22 | $3,843.01 | $1,153.81 | $657,647.41 | $451,240.89 | $544,653.48 |
| 110 | $657,647.41 | $3,836.28 | $1,160.54 | $656,486.86 | $455,077.17 | $549,650.30 |
| 111 | $656,486.86 | $3,829.51 | $1,167.31 | $655,319.55 | $458,906.67 | $554,647.12 |
| 112 | $655,319.55 | $3,822.70 | $1,174.12 | $654,145.43 | $462,729.37 | $559,643.94 |
| 113 | $654,145.43 | $3,815.85 | $1,180.97 | $652,964.45 | $466,545.22 | $564,640.76 |
| 114 | $652,964.45 | $3,808.96 | $1,187.86 | $651,776.59 | $470,354.18 | $569,637.58 |
| 115 | $651,776.59 | $3,802.03 | $1,194.79 | $650,581.80 | $474,156.21 | $574,634.41 |
| 116 | $650,581.80 | $3,795.06 | $1,201.76 | $649,380.04 | $477,951.27 | $579,631.23 |
| 117 | $649,380.04 | $3,788.05 | $1,208.77 | $648,171.27 | $481,739.32 | $584,628.05 |
| 118 | $648,171.27 | $3,781.00 | $1,215.82 | $646,955.45 | $485,520.32 | $589,624.87 |
| 119 | $646,955.45 | $3,773.91 | $1,222.91 | $645,732.53 | $489,294.22 | $594,621.69 |
| 120 | $645,732.53 | $3,766.77 | $1,230.05 | $644,502.49 | $493,061.00 | $599,618.51 |
| 121 | $644,502.49 | $3,759.60 | $1,237.22 | $643,265.26 | $496,820.60 | $604,615.33 |
| 122 | $643,265.26 | $3,752.38 | $1,244.44 | $642,020.82 | $500,572.98 | $609,612.15 |
| 123 | $642,020.82 | $3,745.12 | $1,251.70 | $640,769.12 | $504,318.10 | $614,608.97 |
| 124 | $640,769.12 | $3,737.82 | $1,259.00 | $639,510.12 | $508,055.92 | $619,605.79 |
| 125 | $639,510.12 | $3,730.48 | $1,266.35 | $638,243.78 | $511,786.39 | $624,602.62 |
| 126 | $638,243.78 | $3,723.09 | $1,273.73 | $636,970.05 | $515,509.48 | $629,599.44 |
| 127 | $636,970.05 | $3,715.66 | $1,281.16 | $635,688.88 | $519,225.14 | $634,596.26 |
| 128 | $635,688.88 | $3,708.19 | $1,288.64 | $634,400.25 | $522,933.33 | $639,593.08 |
| 129 | $634,400.25 | $3,700.67 | $1,296.15 | $633,104.09 | $526,633.99 | $644,589.90 |
| 130 | $633,104.09 | $3,693.11 | $1,303.71 | $631,800.38 | $530,327.10 | $649,586.72 |
| 131 | $631,800.38 | $3,685.50 | $1,311.32 | $630,489.06 | $534,012.60 | $654,583.54 |
| 132 | $630,489.06 | $3,677.85 | $1,318.97 | $629,170.09 | $537,690.46 | $659,580.36 |
| 133 | $629,170.09 | $3,670.16 | $1,326.66 | $627,843.43 | $541,360.61 | $664,577.18 |
| 134 | $627,843.43 | $3,662.42 | $1,334.40 | $626,509.03 | $545,023.03 | $669,574.00 |
| 135 | $626,509.03 | $3,654.64 | $1,342.18 | $625,166.85 | $548,677.67 | $674,570.82 |
| 136 | $625,166.85 | $3,646.81 | $1,350.01 | $623,816.83 | $552,324.48 | $679,567.65 |
| 137 | $623,816.83 | $3,638.93 | $1,357.89 | $622,458.94 | $555,963.41 | $684,564.47 |
| 138 | $622,458.94 | $3,631.01 | $1,365.81 | $621,093.13 | $559,594.42 | $689,561.29 |
| 139 | $621,093.13 | $3,623.04 | $1,373.78 | $619,719.35 | $563,217.46 | $694,558.11 |
| 140 | $619,719.35 | $3,615.03 | $1,381.79 | $618,337.56 | $566,832.49 | $699,554.93 |
| 141 | $618,337.56 | $3,606.97 | $1,389.85 | $616,947.71 | $570,439.46 | $704,551.75 |
| 142 | $616,947.71 | $3,598.86 | $1,397.96 | $615,549.75 | $574,038.32 | $709,548.57 |
| 143 | $615,549.75 | $3,590.71 | $1,406.11 | $614,143.64 | $577,629.03 | $714,545.39 |
| 144 | $614,143.64 | $3,582.50 | $1,414.32 | $612,729.32 | $581,211.53 | $719,542.21 |
| 145 | $612,729.32 | $3,574.25 | $1,422.57 | $611,306.76 | $584,785.79 | $724,539.03 |
| 146 | $611,306.76 | $3,565.96 | $1,430.86 | $609,875.89 | $588,351.74 | $729,535.85 |
| 147 | $609,875.89 | $3,557.61 | $1,439.21 | $608,436.68 | $591,909.35 | $734,532.68 |
| 148 | $608,436.68 | $3,549.21 | $1,447.61 | $606,989.07 | $595,458.57 | $739,529.50 |
| 149 | $606,989.07 | $3,540.77 | $1,456.05 | $605,533.02 | $598,999.34 | $744,526.32 |
| 150 | $605,533.02 | $3,532.28 | $1,464.54 | $604,068.48 | $602,531.61 | $749,523.14 |
| 151 | $604,068.48 | $3,523.73 | $1,473.09 | $602,595.39 | $606,055.35 | $754,519.96 |
| 152 | $602,595.39 | $3,515.14 | $1,481.68 | $601,113.71 | $609,570.49 | $759,516.78 |
| 153 | $601,113.71 | $3,506.50 | $1,490.32 | $599,623.38 | $613,076.98 | $764,513.60 |
| 154 | $599,623.38 | $3,497.80 | $1,499.02 | $598,124.36 | $616,574.79 | $769,510.42 |
| 155 | $598,124.36 | $3,489.06 | $1,507.76 | $596,616.60 | $620,063.84 | $774,507.24 |
| 156 | $596,616.60 | $3,480.26 | $1,516.56 | $595,100.04 | $623,544.11 | $779,504.06 |
| 157 | $595,100.04 | $3,471.42 | $1,525.40 | $593,574.64 | $627,015.53 | $784,500.88 |
| 158 | $593,574.64 | $3,462.52 | $1,534.30 | $592,040.34 | $630,478.04 | $789,497.71 |
| 159 | $592,040.34 | $3,453.57 | $1,543.25 | $590,497.09 | $633,931.61 | $794,494.53 |
| 160 | $590,497.09 | $3,444.57 | $1,552.25 | $588,944.83 | $637,376.18 | $799,491.35 |
| 161 | $588,944.83 | $3,435.51 | $1,561.31 | $587,383.52 | $640,811.69 | $804,488.17 |
| 162 | $587,383.52 | $3,426.40 | $1,570.42 | $585,813.11 | $644,238.09 | $809,484.99 |
| 163 | $585,813.11 | $3,417.24 | $1,579.58 | $584,233.53 | $647,655.34 | $814,481.81 |
| 164 | $584,233.53 | $3,408.03 | $1,588.79 | $582,644.74 | $651,063.37 | $819,478.63 |
| 165 | $582,644.74 | $3,398.76 | $1,598.06 | $581,046.68 | $654,462.13 | $824,475.45 |
| 166 | $581,046.68 | $3,389.44 | $1,607.38 | $579,439.29 | $657,851.57 | $829,472.27 |
| 167 | $579,439.29 | $3,380.06 | $1,616.76 | $577,822.53 | $661,231.63 | $834,469.09 |
| 168 | $577,822.53 | $3,370.63 | $1,626.19 | $576,196.35 | $664,602.26 | $839,465.91 |
| 169 | $576,196.35 | $3,361.15 | $1,635.68 | $574,560.67 | $667,963.41 | $844,462.74 |
| 170 | $574,560.67 | $3,351.60 | $1,645.22 | $572,915.45 | $671,315.01 | $849,459.56 |
| 171 | $572,915.45 | $3,342.01 | $1,654.81 | $571,260.64 | $674,657.02 | $854,456.38 |
| 172 | $571,260.64 | $3,332.35 | $1,664.47 | $569,596.17 | $677,989.37 | $859,453.20 |
| 173 | $569,596.17 | $3,322.64 | $1,674.18 | $567,922.00 | $681,312.01 | $864,450.02 |
| 174 | $567,922.00 | $3,312.88 | $1,683.94 | $566,238.05 | $684,624.89 | $869,446.84 |
| 175 | $566,238.05 | $3,303.06 | $1,693.77 | $564,544.29 | $687,927.95 | $874,443.66 |
| 176 | $564,544.29 | $3,293.18 | $1,703.65 | $562,840.64 | $691,221.12 | $879,440.48 |
| 177 | $562,840.64 | $3,283.24 | $1,713.58 | $561,127.06 | $694,504.36 | $884,437.30 |
| 178 | $561,127.06 | $3,273.24 | $1,723.58 | $559,403.48 | $697,777.60 | $889,434.12 |
| 179 | $559,403.48 | $3,263.19 | $1,733.63 | $557,669.84 | $701,040.79 | $894,430.94 |
| 180 | $557,669.84 | $3,253.07 | $1,743.75 | $555,926.10 | $704,293.86 | $899,427.77 |
| 181 | $555,926.10 | $3,242.90 | $1,753.92 | $554,172.18 | $707,536.76 | $904,424.59 |
| 182 | $554,172.18 | $3,232.67 | $1,764.15 | $552,408.03 | $710,769.44 | $909,421.41 |
| 183 | $552,408.03 | $3,222.38 | $1,774.44 | $550,633.59 | $713,991.82 | $914,418.23 |
| 184 | $550,633.59 | $3,212.03 | $1,784.79 | $548,848.80 | $717,203.84 | $919,415.05 |
| 185 | $548,848.80 | $3,201.62 | $1,795.20 | $547,053.59 | $720,405.46 | $924,411.87 |
| 186 | $547,053.59 | $3,191.15 | $1,805.67 | $545,247.92 | $723,596.61 | $929,408.69 |
| 187 | $545,247.92 | $3,180.61 | $1,816.21 | $543,431.71 | $726,777.22 | $934,405.51 |
| 188 | $543,431.71 | $3,170.02 | $1,826.80 | $541,604.91 | $729,947.24 | $939,402.33 |
| 189 | $541,604.91 | $3,159.36 | $1,837.46 | $539,767.45 | $733,106.60 | $944,399.15 |
| 190 | $539,767.45 | $3,148.64 | $1,848.18 | $537,919.27 | $736,255.25 | $949,395.97 |
| 191 | $537,919.27 | $3,137.86 | $1,858.96 | $536,060.31 | $739,393.11 | $954,392.80 |
| 192 | $536,060.31 | $3,127.02 | $1,869.80 | $534,190.51 | $742,520.13 | $959,389.62 |
| 193 | $534,190.51 | $3,116.11 | $1,880.71 | $532,309.80 | $745,636.24 | $964,386.44 |
| 194 | $532,309.80 | $3,105.14 | $1,891.68 | $530,418.12 | $748,741.38 | $969,383.26 |
| 195 | $530,418.12 | $3,094.11 | $1,902.72 | $528,515.40 | $751,835.48 | $974,380.08 |
| 196 | $528,515.40 | $3,083.01 | $1,913.81 | $526,601.59 | $754,918.49 | $979,376.90 |
| 197 | $526,601.59 | $3,071.84 | $1,924.98 | $524,676.61 | $757,990.33 | $984,373.72 |
| 198 | $524,676.61 | $3,060.61 | $1,936.21 | $522,740.40 | $761,050.95 | $989,370.54 |
| 199 | $522,740.40 | $3,049.32 | $1,947.50 | $520,792.90 | $764,100.27 | $994,367.36 |
| 200 | $520,792.90 | $3,037.96 | $1,958.86 | $518,834.04 | $767,138.22 | $999,364.18 |
| 201 | $518,834.04 | $3,026.53 | $1,970.29 | $516,863.75 | $770,164.76 | $1,004,361.00 |
| 202 | $516,863.75 | $3,015.04 | $1,981.78 | $514,881.97 | $773,179.79 | $1,009,357.83 |
| 203 | $514,881.97 | $3,003.48 | $1,993.34 | $512,888.63 | $776,183.27 | $1,014,354.65 |
| 204 | $512,888.63 | $2,991.85 | $2,004.97 | $510,883.66 | $779,175.12 | $1,019,351.47 |
| 205 | $510,883.66 | $2,980.15 | $2,016.67 | $508,866.99 | $782,155.28 | $1,024,348.29 |
| 206 | $508,866.99 | $2,968.39 | $2,028.43 | $506,838.56 | $785,123.67 | $1,029,345.11 |
| 207 | $506,838.56 | $2,956.56 | $2,040.26 | $504,798.30 | $788,080.23 | $1,034,341.93 |
| 208 | $504,798.30 | $2,944.66 | $2,052.16 | $502,746.13 | $791,024.88 | $1,039,338.75 |
| 209 | $502,746.13 | $2,932.69 | $2,064.14 | $500,682.00 | $793,957.57 | $1,044,335.57 |
| 210 | $500,682.00 | $2,920.64 | $2,076.18 | $498,605.82 | $796,878.21 | $1,049,332.39 |
| 211 | $498,605.82 | $2,908.53 | $2,088.29 | $496,517.53 | $799,786.75 | $1,054,329.21 |
| 212 | $496,517.53 | $2,896.35 | $2,100.47 | $494,417.07 | $802,683.10 | $1,059,326.04 |
| 213 | $494,417.07 | $2,884.10 | $2,112.72 | $492,304.34 | $805,567.20 | $1,064,322.86 |
| 214 | $492,304.34 | $2,871.78 | $2,125.05 | $490,179.30 | $808,438.98 | $1,069,319.68 |
| 215 | $490,179.30 | $2,859.38 | $2,137.44 | $488,041.86 | $811,298.35 | $1,074,316.50 |
| 216 | $488,041.86 | $2,846.91 | $2,149.91 | $485,891.95 | $814,145.27 | $1,079,313.32 |
| 217 | $485,891.95 | $2,834.37 | $2,162.45 | $483,729.50 | $816,979.64 | $1,084,310.14 |
| 218 | $483,729.50 | $2,821.76 | $2,175.07 | $481,554.43 | $819,801.39 | $1,089,306.96 |
| 219 | $481,554.43 | $2,809.07 | $2,187.75 | $479,366.68 | $822,610.46 | $1,094,303.78 |
| 220 | $479,366.68 | $2,796.31 | $2,200.52 | $477,166.16 | $825,406.76 | $1,099,300.60 |
| 221 | $477,166.16 | $2,783.47 | $2,213.35 | $474,952.81 | $828,190.23 | $1,104,297.42 |
| 222 | $474,952.81 | $2,770.56 | $2,226.26 | $472,726.55 | $830,960.79 | $1,109,294.24 |
| 223 | $472,726.55 | $2,757.57 | $2,239.25 | $470,487.30 | $833,718.36 | $1,114,291.07 |
| 224 | $470,487.30 | $2,744.51 | $2,252.31 | $468,234.99 | $836,462.87 | $1,119,287.89 |
| 225 | $468,234.99 | $2,731.37 | $2,265.45 | $465,969.54 | $839,194.24 | $1,124,284.71 |
| 226 | $465,969.54 | $2,718.16 | $2,278.67 | $463,690.87 | $841,912.40 | $1,129,281.53 |
| 227 | $463,690.87 | $2,704.86 | $2,291.96 | $461,398.91 | $844,617.26 | $1,134,278.35 |
| 228 | $461,398.91 | $2,691.49 | $2,305.33 | $459,093.59 | $847,308.76 | $1,139,275.17 |
| 229 | $459,093.59 | $2,678.05 | $2,318.78 | $456,774.81 | $849,986.80 | $1,144,271.99 |
| 230 | $456,774.81 | $2,664.52 | $2,332.30 | $454,442.51 | $852,651.32 | $1,149,268.81 |
| 231 | $454,442.51 | $2,650.91 | $2,345.91 | $452,096.60 | $855,302.24 | $1,154,265.63 |
| 232 | $452,096.60 | $2,637.23 | $2,359.59 | $449,737.01 | $857,939.47 | $1,159,262.45 |
| 233 | $449,737.01 | $2,623.47 | $2,373.36 | $447,363.66 | $860,562.93 | $1,164,259.27 |
| 234 | $447,363.66 | $2,609.62 | $2,387.20 | $444,976.46 | $863,172.55 | $1,169,256.10 |
| 235 | $444,976.46 | $2,595.70 | $2,401.12 | $442,575.33 | $865,768.25 | $1,174,252.92 |
| 236 | $442,575.33 | $2,581.69 | $2,415.13 | $440,160.20 | $868,349.94 | $1,179,249.74 |
| 237 | $440,160.20 | $2,567.60 | $2,429.22 | $437,730.98 | $870,917.54 | $1,184,246.56 |
| 238 | $437,730.98 | $2,553.43 | $2,443.39 | $435,287.59 | $873,470.97 | $1,189,243.38 |
| 239 | $435,287.59 | $2,539.18 | $2,457.64 | $432,829.95 | $876,010.15 | $1,194,240.20 |
| 240 | $432,829.95 | $2,524.84 | $2,471.98 | $430,357.97 | $878,534.99 | $1,199,237.02 |
| 241 | $430,357.97 | $2,510.42 | $2,486.40 | $427,871.57 | $881,045.41 | $1,204,233.84 |
| 242 | $427,871.57 | $2,495.92 | $2,500.90 | $425,370.67 | $883,541.33 | $1,209,230.66 |
| 243 | $425,370.67 | $2,481.33 | $2,515.49 | $422,855.17 | $886,022.66 | $1,214,227.48 |
| 244 | $422,855.17 | $2,466.66 | $2,530.17 | $420,325.01 | $888,489.31 | $1,219,224.30 |
| 245 | $420,325.01 | $2,451.90 | $2,544.93 | $417,780.08 | $890,941.21 | $1,224,221.13 |
| 246 | $417,780.08 | $2,437.05 | $2,559.77 | $415,220.31 | $893,378.26 | $1,229,217.95 |
| 247 | $415,220.31 | $2,422.12 | $2,574.70 | $412,645.61 | $895,800.38 | $1,234,214.77 |
| 248 | $412,645.61 | $2,407.10 | $2,589.72 | $410,055.89 | $898,207.48 | $1,239,211.59 |
| 249 | $410,055.89 | $2,391.99 | $2,604.83 | $407,451.06 | $900,599.47 | $1,244,208.41 |
| 250 | $407,451.06 | $2,376.80 | $2,620.02 | $404,831.04 | $902,976.27 | $1,249,205.23 |
| 251 | $404,831.04 | $2,361.51 | $2,635.31 | $402,195.73 | $905,337.78 | $1,254,202.05 |
| 252 | $402,195.73 | $2,346.14 | $2,650.68 | $399,545.05 | $907,683.92 | $1,259,198.87 |
| 253 | $399,545.05 | $2,330.68 | $2,666.14 | $396,878.91 | $910,014.60 | $1,264,195.69 |
| 254 | $396,878.91 | $2,315.13 | $2,681.69 | $394,197.22 | $912,329.73 | $1,269,192.51 |
| 255 | $394,197.22 | $2,299.48 | $2,697.34 | $391,499.88 | $914,629.21 | $1,274,189.33 |
| 256 | $391,499.88 | $2,283.75 | $2,713.07 | $388,786.81 | $916,912.96 | $1,279,186.16 |
| 257 | $388,786.81 | $2,267.92 | $2,728.90 | $386,057.91 | $919,180.89 | $1,284,182.98 |
| 258 | $386,057.91 | $2,252.00 | $2,744.82 | $383,313.09 | $921,432.89 | $1,289,179.80 |
| 259 | $383,313.09 | $2,235.99 | $2,760.83 | $380,552.26 | $923,668.88 | $1,294,176.62 |
| 260 | $380,552.26 | $2,219.89 | $2,776.93 | $377,775.33 | $925,888.77 | $1,299,173.44 |
| 261 | $377,775.33 | $2,203.69 | $2,793.13 | $374,982.20 | $928,092.46 | $1,304,170.26 |
| 262 | $374,982.20 | $2,187.40 | $2,809.42 | $372,172.78 | $930,279.86 | $1,309,167.08 |
| 263 | $372,172.78 | $2,171.01 | $2,825.81 | $369,346.96 | $932,450.86 | $1,314,163.90 |
| 264 | $369,346.96 | $2,154.52 | $2,842.30 | $366,504.67 | $934,605.39 | $1,319,160.72 |
| 265 | $366,504.67 | $2,137.94 | $2,858.88 | $363,645.79 | $936,743.33 | $1,324,157.54 |
| 266 | $363,645.79 | $2,121.27 | $2,875.55 | $360,770.23 | $938,864.60 | $1,329,154.36 |
| 267 | $360,770.23 | $2,104.49 | $2,892.33 | $357,877.91 | $940,969.09 | $1,334,151.19 |
| 268 | $357,877.91 | $2,087.62 | $2,909.20 | $354,968.71 | $943,056.71 | $1,339,148.01 |
| 269 | $354,968.71 | $2,070.65 | $2,926.17 | $352,042.54 | $945,127.36 | $1,344,144.83 |
| 270 | $352,042.54 | $2,053.58 | $2,943.24 | $349,099.30 | $947,180.95 | $1,349,141.65 |
| 271 | $349,099.30 | $2,036.41 | $2,960.41 | $346,138.89 | $949,217.36 | $1,354,138.47 |
| 272 | $346,138.89 | $2,019.14 | $2,977.68 | $343,161.21 | $951,236.50 | $1,359,135.29 |
| 273 | $343,161.21 | $2,001.77 | $2,995.05 | $340,166.16 | $953,238.28 | $1,364,132.11 |
| 274 | $340,166.16 | $1,984.30 | $3,012.52 | $337,153.65 | $955,222.58 | $1,369,128.93 |
| 275 | $337,153.65 | $1,966.73 | $3,030.09 | $334,123.55 | $957,189.31 | $1,374,125.75 |
| 276 | $334,123.55 | $1,949.05 | $3,047.77 | $331,075.79 | $959,138.36 | $1,379,122.57 |
| 277 | $331,075.79 | $1,931.28 | $3,065.55 | $328,010.24 | $961,069.64 | $1,384,119.39 |
| 278 | $328,010.24 | $1,913.39 | $3,083.43 | $324,926.81 | $962,983.03 | $1,389,116.22 |
| 279 | $324,926.81 | $1,895.41 | $3,101.41 | $321,825.40 | $964,878.44 | $1,394,113.04 |
| 280 | $321,825.40 | $1,877.31 | $3,119.51 | $318,705.89 | $966,755.75 | $1,399,109.86 |
| 281 | $318,705.89 | $1,859.12 | $3,137.70 | $315,568.19 | $968,614.87 | $1,404,106.68 |
| 282 | $315,568.19 | $1,840.81 | $3,156.01 | $312,412.18 | $970,455.68 | $1,409,103.50 |
| 283 | $312,412.18 | $1,822.40 | $3,174.42 | $309,237.77 | $972,278.09 | $1,414,100.32 |
| 284 | $309,237.77 | $1,803.89 | $3,192.93 | $306,044.83 | $974,081.98 | $1,419,097.14 |
| 285 | $306,044.83 | $1,785.26 | $3,211.56 | $302,833.27 | $975,867.24 | $1,424,093.96 |
| 286 | $302,833.27 | $1,766.53 | $3,230.29 | $299,602.98 | $977,633.76 | $1,429,090.78 |
| 287 | $299,602.98 | $1,747.68 | $3,249.14 | $296,353.84 | $979,381.45 | $1,434,087.60 |
| 288 | $296,353.84 | $1,728.73 | $3,268.09 | $293,085.75 | $981,110.18 | $1,439,084.43 |
| 289 | $293,085.75 | $1,709.67 | $3,287.15 | $289,798.60 | $982,819.85 | $1,444,081.25 |
| 290 | $289,798.60 | $1,690.49 | $3,306.33 | $286,492.27 | $984,510.34 | $1,449,078.07 |
| 291 | $286,492.27 | $1,671.20 | $3,325.62 | $283,166.66 | $986,181.54 | $1,454,074.89 |
| 292 | $283,166.66 | $1,651.81 | $3,345.02 | $279,821.64 | $987,833.35 | $1,459,071.71 |
| 293 | $279,821.64 | $1,632.29 | $3,364.53 | $276,457.11 | $989,465.64 | $1,464,068.53 |
| 294 | $276,457.11 | $1,612.67 | $3,384.15 | $273,072.96 | $991,078.31 | $1,469,065.35 |
| 295 | $273,072.96 | $1,592.93 | $3,403.90 | $269,669.06 | $992,671.23 | $1,474,062.17 |
| 296 | $269,669.06 | $1,573.07 | $3,423.75 | $266,245.31 | $994,244.30 | $1,479,058.99 |
| 297 | $266,245.31 | $1,553.10 | $3,443.72 | $262,801.59 | $995,797.40 | $1,484,055.81 |
| 298 | $262,801.59 | $1,533.01 | $3,463.81 | $259,337.78 | $997,330.41 | $1,489,052.63 |
| 299 | $259,337.78 | $1,512.80 | $3,484.02 | $255,853.76 | $998,843.21 | $1,494,049.46 |
| 300 | $255,853.76 | $1,492.48 | $3,504.34 | $252,349.42 | $1,000,335.69 | $1,499,046.28 |
| 301 | $252,349.42 | $1,472.04 | $3,524.78 | $248,824.63 | $1,001,807.73 | $1,504,043.10 |
| 302 | $248,824.63 | $1,451.48 | $3,545.34 | $245,279.29 | $1,003,259.21 | $1,509,039.92 |
| 303 | $245,279.29 | $1,430.80 | $3,566.03 | $241,713.27 | $1,004,690.00 | $1,514,036.74 |
| 304 | $241,713.27 | $1,409.99 | $3,586.83 | $238,126.44 | $1,006,100.00 | $1,519,033.56 |
| 305 | $238,126.44 | $1,389.07 | $3,607.75 | $234,518.69 | $1,007,489.07 | $1,524,030.38 |
| 306 | $234,518.69 | $1,368.03 | $3,628.80 | $230,889.89 | $1,008,857.10 | $1,529,027.20 |
| 307 | $230,889.89 | $1,346.86 | $3,649.96 | $227,239.93 | $1,010,203.95 | $1,534,024.02 |
| 308 | $227,239.93 | $1,325.57 | $3,671.25 | $223,568.68 | $1,011,529.52 | $1,539,020.84 |
| 309 | $223,568.68 | $1,304.15 | $3,692.67 | $219,876.01 | $1,012,833.67 | $1,544,017.66 |
| 310 | $219,876.01 | $1,282.61 | $3,714.21 | $216,161.79 | $1,014,116.28 | $1,549,014.49 |
| 311 | $216,161.79 | $1,260.94 | $3,735.88 | $212,425.92 | $1,015,377.22 | $1,554,011.31 |
| 312 | $212,425.92 | $1,239.15 | $3,757.67 | $208,668.25 | $1,016,616.38 | $1,559,008.13 |
| 313 | $208,668.25 | $1,217.23 | $3,779.59 | $204,888.66 | $1,017,833.61 | $1,564,004.95 |
| 314 | $204,888.66 | $1,195.18 | $3,801.64 | $201,087.02 | $1,019,028.79 | $1,569,001.77 |
| 315 | $201,087.02 | $1,173.01 | $3,823.81 | $197,263.21 | $1,020,201.80 | $1,573,998.59 |
| 316 | $197,263.21 | $1,150.70 | $3,846.12 | $193,417.09 | $1,021,352.50 | $1,578,995.41 |
| 317 | $193,417.09 | $1,128.27 | $3,868.55 | $189,548.53 | $1,022,480.77 | $1,583,992.23 |
| 318 | $189,548.53 | $1,105.70 | $3,891.12 | $185,657.41 | $1,023,586.47 | $1,588,989.05 |
| 319 | $185,657.41 | $1,083.00 | $3,913.82 | $181,743.59 | $1,024,669.47 | $1,593,985.87 |
| 320 | $181,743.59 | $1,060.17 | $3,936.65 | $177,806.94 | $1,025,729.64 | $1,598,982.69 |
| 321 | $177,806.94 | $1,037.21 | $3,959.61 | $173,847.33 | $1,026,766.85 | $1,603,979.52 |
| 322 | $173,847.33 | $1,014.11 | $3,982.71 | $169,864.62 | $1,027,780.96 | $1,608,976.34 |
| 323 | $169,864.62 | $990.88 | $4,005.94 | $165,858.68 | $1,028,771.83 | $1,613,973.16 |
| 324 | $165,858.68 | $967.51 | $4,029.31 | $161,829.36 | $1,029,739.34 | $1,618,969.98 |
| 325 | $161,829.36 | $944.00 | $4,052.82 | $157,776.55 | $1,030,683.35 | $1,623,966.80 |
| 326 | $157,776.55 | $920.36 | $4,076.46 | $153,700.09 | $1,031,603.71 | $1,628,963.62 |
| 327 | $153,700.09 | $896.58 | $4,100.24 | $149,599.85 | $1,032,500.29 | $1,633,960.44 |
| 328 | $149,599.85 | $872.67 | $4,124.16 | $145,475.70 | $1,033,372.96 | $1,638,957.26 |
| 329 | $145,475.70 | $848.61 | $4,148.21 | $141,327.48 | $1,034,221.57 | $1,643,954.08 |
| 330 | $141,327.48 | $824.41 | $4,172.41 | $137,155.07 | $1,035,045.98 | $1,648,950.90 |
| 331 | $137,155.07 | $800.07 | $4,196.75 | $132,958.32 | $1,035,846.05 | $1,653,947.72 |
| 332 | $132,958.32 | $775.59 | $4,221.23 | $128,737.09 | $1,036,621.64 | $1,658,944.55 |
| 333 | $128,737.09 | $750.97 | $4,245.85 | $124,491.24 | $1,037,372.61 | $1,663,941.37 |
| 334 | $124,491.24 | $726.20 | $4,270.62 | $120,220.62 | $1,038,098.80 | $1,668,938.19 |
| 335 | $120,220.62 | $701.29 | $4,295.53 | $115,925.08 | $1,038,800.09 | $1,673,935.01 |
| 336 | $115,925.08 | $676.23 | $4,320.59 | $111,604.49 | $1,039,476.32 | $1,678,931.83 |
| 337 | $111,604.49 | $651.03 | $4,345.79 | $107,258.70 | $1,040,127.35 | $1,683,928.65 |
| 338 | $107,258.70 | $625.68 | $4,371.15 | $102,887.55 | $1,040,753.02 | $1,688,925.47 |
| 339 | $102,887.55 | $600.18 | $4,396.64 | $98,490.91 | $1,041,353.20 | $1,693,922.29 |
| 340 | $98,490.91 | $574.53 | $4,422.29 | $94,068.62 | $1,041,927.73 | $1,698,919.11 |
| 341 | $94,068.62 | $548.73 | $4,448.09 | $89,620.53 | $1,042,476.46 | $1,703,915.93 |
| 342 | $89,620.53 | $522.79 | $4,474.03 | $85,146.50 | $1,042,999.25 | $1,708,912.75 |
| 343 | $85,146.50 | $496.69 | $4,500.13 | $80,646.36 | $1,043,495.94 | $1,713,909.58 |
| 344 | $80,646.36 | $470.44 | $4,526.38 | $76,119.98 | $1,043,966.38 | $1,718,906.40 |
| 345 | $76,119.98 | $444.03 | $4,552.79 | $71,567.19 | $1,044,410.41 | $1,723,903.22 |
| 346 | $71,567.19 | $417.48 | $4,579.35 | $66,987.85 | $1,044,827.88 | $1,728,900.04 |
| 347 | $66,987.85 | $390.76 | $4,606.06 | $62,381.79 | $1,045,218.65 | $1,733,896.86 |
| 348 | $62,381.79 | $363.89 | $4,632.93 | $57,748.86 | $1,045,582.54 | $1,738,893.68 |
| 349 | $57,748.86 | $336.87 | $4,659.95 | $53,088.91 | $1,045,919.41 | $1,743,890.50 |
| 350 | $53,088.91 | $309.69 | $4,687.14 | $48,401.77 | $1,046,229.09 | $1,748,887.32 |
| 351 | $48,401.77 | $282.34 | $4,714.48 | $43,687.29 | $1,046,511.44 | $1,753,884.14 |
| 352 | $43,687.29 | $254.84 | $4,741.98 | $38,945.32 | $1,046,766.28 | $1,758,880.96 |
| 353 | $38,945.32 | $227.18 | $4,769.64 | $34,175.68 | $1,046,993.46 | $1,763,877.78 |
| 354 | $34,175.68 | $199.36 | $4,797.46 | $29,378.21 | $1,047,192.82 | $1,768,874.61 |
| 355 | $29,378.21 | $171.37 | $4,825.45 | $24,552.77 | $1,047,364.19 | $1,773,871.43 |
| 356 | $24,552.77 | $143.22 | $4,853.60 | $19,699.17 | $1,047,507.42 | $1,778,868.25 |
| 357 | $19,699.17 | $114.91 | $4,881.91 | $14,817.26 | $1,047,622.33 | $1,783,865.07 |
| 358 | $14,817.26 | $86.43 | $4,910.39 | $9,906.87 | $1,047,708.76 | $1,788,861.89 |
| 359 | $9,906.87 | $57.79 | $4,939.03 | $4,967.84 | $1,047,766.55 | $1,793,858.71 |
| 360 | $4,967.84 | $28.98 | $4,967.84 | $0.00 | $1,047,795.53 | $1,798,855.53 |