|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $759,050.00 | $3,874.32 | $737.75 | $758,312.25 | $3,874.32 | $4,612.07 |
| 2 | $758,312.25 | $3,870.55 | $741.52 | $757,570.73 | $7,744.87 | $9,224.14 |
| 3 | $757,570.73 | $3,866.77 | $745.30 | $756,825.43 | $11,611.64 | $13,836.20 |
| 4 | $756,825.43 | $3,862.96 | $749.10 | $756,076.33 | $15,474.60 | $18,448.27 |
| 5 | $756,076.33 | $3,859.14 | $752.93 | $755,323.40 | $19,333.74 | $23,060.34 |
| 6 | $755,323.40 | $3,855.30 | $756.77 | $754,566.63 | $23,189.04 | $27,672.41 |
| 7 | $754,566.63 | $3,851.43 | $760.63 | $753,806.00 | $27,040.47 | $32,284.47 |
| 8 | $753,806.00 | $3,847.55 | $764.52 | $753,041.48 | $30,888.02 | $36,896.54 |
| 9 | $753,041.48 | $3,843.65 | $768.42 | $752,273.06 | $34,731.67 | $41,508.61 |
| 10 | $752,273.06 | $3,839.73 | $772.34 | $751,500.72 | $38,571.40 | $46,120.68 |
| 11 | $751,500.72 | $3,835.78 | $776.28 | $750,724.44 | $42,407.18 | $50,732.75 |
| 12 | $750,724.44 | $3,831.82 | $780.25 | $749,944.19 | $46,239.01 | $55,344.81 |
| 13 | $749,944.19 | $3,827.84 | $784.23 | $749,159.96 | $50,066.85 | $59,956.88 |
| 14 | $749,159.96 | $3,823.84 | $788.23 | $748,371.73 | $53,890.68 | $64,568.95 |
| 15 | $748,371.73 | $3,819.81 | $792.25 | $747,579.48 | $57,710.50 | $69,181.02 |
| 16 | $747,579.48 | $3,815.77 | $796.30 | $746,783.18 | $61,526.27 | $73,793.08 |
| 17 | $746,783.18 | $3,811.71 | $800.36 | $745,982.82 | $65,337.97 | $78,405.15 |
| 18 | $745,982.82 | $3,807.62 | $804.45 | $745,178.37 | $69,145.59 | $83,017.22 |
| 19 | $745,178.37 | $3,803.51 | $808.55 | $744,369.82 | $72,949.11 | $87,629.29 |
| 20 | $744,369.82 | $3,799.39 | $812.68 | $743,557.14 | $76,748.50 | $92,241.36 |
| 21 | $743,557.14 | $3,795.24 | $816.83 | $742,740.31 | $80,543.74 | $96,853.42 |
| 22 | $742,740.31 | $3,791.07 | $821.00 | $741,919.31 | $84,334.81 | $101,465.49 |
| 23 | $741,919.31 | $3,786.88 | $825.19 | $741,094.13 | $88,121.69 | $106,077.56 |
| 24 | $741,094.13 | $3,782.67 | $829.40 | $740,264.73 | $91,904.35 | $110,689.63 |
| 25 | $740,264.73 | $3,778.43 | $833.63 | $739,431.09 | $95,682.79 | $115,301.70 |
| 26 | $739,431.09 | $3,774.18 | $837.89 | $738,593.20 | $99,456.97 | $119,913.76 |
| 27 | $738,593.20 | $3,769.90 | $842.16 | $737,751.04 | $103,226.87 | $124,525.83 |
| 28 | $737,751.04 | $3,765.60 | $846.46 | $736,904.58 | $106,992.47 | $129,137.90 |
| 29 | $736,904.58 | $3,761.28 | $850.78 | $736,053.79 | $110,753.76 | $133,749.97 |
| 30 | $736,053.79 | $3,756.94 | $855.13 | $735,198.67 | $114,510.70 | $138,362.03 |
| 31 | $735,198.67 | $3,752.58 | $859.49 | $734,339.17 | $118,263.28 | $142,974.10 |
| 32 | $734,339.17 | $3,748.19 | $863.88 | $733,475.30 | $122,011.47 | $147,586.17 |
| 33 | $733,475.30 | $3,743.78 | $868.29 | $732,607.01 | $125,755.25 | $152,198.24 |
| 34 | $732,607.01 | $3,739.35 | $872.72 | $731,734.29 | $129,494.59 | $156,810.31 |
| 35 | $731,734.29 | $3,734.89 | $877.17 | $730,857.12 | $133,229.49 | $161,422.37 |
| 36 | $730,857.12 | $3,730.42 | $881.65 | $729,975.46 | $136,959.90 | $166,034.44 |
| 37 | $729,975.46 | $3,725.92 | $886.15 | $729,089.31 | $140,685.82 | $170,646.51 |
| 38 | $729,089.31 | $3,721.39 | $890.67 | $728,198.64 | $144,407.21 | $175,258.58 |
| 39 | $728,198.64 | $3,716.85 | $895.22 | $727,303.42 | $148,124.06 | $179,870.64 |
| 40 | $727,303.42 | $3,712.28 | $899.79 | $726,403.63 | $151,836.34 | $184,482.71 |
| 41 | $726,403.63 | $3,707.69 | $904.38 | $725,499.24 | $155,544.02 | $189,094.78 |
| 42 | $725,499.24 | $3,703.07 | $909.00 | $724,590.25 | $159,247.09 | $193,706.85 |
| 43 | $724,590.25 | $3,698.43 | $913.64 | $723,676.61 | $162,945.52 | $198,318.92 |
| 44 | $723,676.61 | $3,693.77 | $918.30 | $722,758.31 | $166,639.29 | $202,930.98 |
| 45 | $722,758.31 | $3,689.08 | $922.99 | $721,835.32 | $170,328.37 | $207,543.05 |
| 46 | $721,835.32 | $3,684.37 | $927.70 | $720,907.62 | $174,012.74 | $212,155.12 |
| 47 | $720,907.62 | $3,679.63 | $932.44 | $719,975.18 | $177,692.37 | $216,767.19 |
| 48 | $719,975.18 | $3,674.87 | $937.19 | $719,037.99 | $181,367.24 | $221,379.25 |
| 49 | $719,037.99 | $3,670.09 | $941.98 | $718,096.01 | $185,037.33 | $225,991.32 |
| 50 | $718,096.01 | $3,665.28 | $946.79 | $717,149.22 | $188,702.61 | $230,603.39 |
| 51 | $717,149.22 | $3,660.45 | $951.62 | $716,197.60 | $192,363.06 | $235,215.46 |
| 52 | $716,197.60 | $3,655.59 | $956.48 | $715,241.13 | $196,018.65 | $239,827.53 |
| 53 | $715,241.13 | $3,650.71 | $961.36 | $714,279.77 | $199,669.36 | $244,439.59 |
| 54 | $714,279.77 | $3,645.80 | $966.26 | $713,313.51 | $203,315.17 | $249,051.66 |
| 55 | $713,313.51 | $3,640.87 | $971.20 | $712,342.31 | $206,956.04 | $253,663.73 |
| 56 | $712,342.31 | $3,635.91 | $976.15 | $711,366.16 | $210,591.95 | $258,275.80 |
| 57 | $711,366.16 | $3,630.93 | $981.14 | $710,385.02 | $214,222.88 | $262,887.86 |
| 58 | $710,385.02 | $3,625.92 | $986.14 | $709,398.87 | $217,848.81 | $267,499.93 |
| 59 | $709,398.87 | $3,620.89 | $991.18 | $708,407.70 | $221,469.70 | $272,112.00 |
| 60 | $708,407.70 | $3,615.83 | $996.24 | $707,411.46 | $225,085.53 | $276,724.07 |
| 61 | $707,411.46 | $3,610.75 | $1,001.32 | $706,410.14 | $228,696.27 | $281,336.14 |
| 62 | $706,410.14 | $3,605.64 | $1,006.43 | $705,403.71 | $232,301.91 | $285,948.20 |
| 63 | $705,403.71 | $3,600.50 | $1,011.57 | $704,392.14 | $235,902.41 | $290,560.27 |
| 64 | $704,392.14 | $3,595.33 | $1,016.73 | $703,375.40 | $239,497.74 | $295,172.34 |
| 65 | $703,375.40 | $3,590.15 | $1,021.92 | $702,353.48 | $243,087.89 | $299,784.41 |
| 66 | $702,353.48 | $3,584.93 | $1,027.14 | $701,326.34 | $246,672.82 | $304,396.47 |
| 67 | $701,326.34 | $3,579.69 | $1,032.38 | $700,293.96 | $250,252.50 | $309,008.54 |
| 68 | $700,293.96 | $3,574.42 | $1,037.65 | $699,256.31 | $253,826.92 | $313,620.61 |
| 69 | $699,256.31 | $3,569.12 | $1,042.95 | $698,213.36 | $257,396.04 | $318,232.68 |
| 70 | $698,213.36 | $3,563.80 | $1,048.27 | $697,165.09 | $260,959.84 | $322,844.75 |
| 71 | $697,165.09 | $3,558.45 | $1,053.62 | $696,111.47 | $264,518.29 | $327,456.81 |
| 72 | $696,111.47 | $3,553.07 | $1,059.00 | $695,052.47 | $268,071.35 | $332,068.88 |
| 73 | $695,052.47 | $3,547.66 | $1,064.40 | $693,988.07 | $271,619.02 | $336,680.95 |
| 74 | $693,988.07 | $3,542.23 | $1,069.84 | $692,918.23 | $275,161.25 | $341,293.02 |
| 75 | $692,918.23 | $3,536.77 | $1,075.30 | $691,842.93 | $278,698.02 | $345,905.09 |
| 76 | $691,842.93 | $3,531.28 | $1,080.79 | $690,762.15 | $282,229.30 | $350,517.15 |
| 77 | $690,762.15 | $3,525.77 | $1,086.30 | $689,675.84 | $285,755.07 | $355,129.22 |
| 78 | $689,675.84 | $3,520.22 | $1,091.85 | $688,584.00 | $289,275.29 | $359,741.29 |
| 79 | $688,584.00 | $3,514.65 | $1,097.42 | $687,486.58 | $292,789.93 | $364,353.36 |
| 80 | $687,486.58 | $3,509.05 | $1,103.02 | $686,383.56 | $296,298.98 | $368,965.42 |
| 81 | $686,383.56 | $3,503.42 | $1,108.65 | $685,274.90 | $299,802.40 | $373,577.49 |
| 82 | $685,274.90 | $3,497.76 | $1,114.31 | $684,160.59 | $303,300.15 | $378,189.56 |
| 83 | $684,160.59 | $3,492.07 | $1,120.00 | $683,040.60 | $306,792.22 | $382,801.63 |
| 84 | $683,040.60 | $3,486.35 | $1,125.71 | $681,914.88 | $310,278.58 | $387,413.70 |
| 85 | $681,914.88 | $3,480.61 | $1,131.46 | $680,783.42 | $313,759.18 | $392,025.76 |
| 86 | $680,783.42 | $3,474.83 | $1,137.24 | $679,646.18 | $317,234.01 | $396,637.83 |
| 87 | $679,646.18 | $3,469.03 | $1,143.04 | $678,503.14 | $320,703.04 | $401,249.90 |
| 88 | $678,503.14 | $3,463.19 | $1,148.87 | $677,354.27 | $324,166.24 | $405,861.97 |
| 89 | $677,354.27 | $3,457.33 | $1,154.74 | $676,199.53 | $327,623.56 | $410,474.03 |
| 90 | $676,199.53 | $3,451.44 | $1,160.63 | $675,038.90 | $331,075.00 | $415,086.10 |
| 91 | $675,038.90 | $3,445.51 | $1,166.56 | $673,872.34 | $334,520.51 | $419,698.17 |
| 92 | $673,872.34 | $3,439.56 | $1,172.51 | $672,699.83 | $337,960.07 | $424,310.24 |
| 93 | $672,699.83 | $3,433.57 | $1,178.50 | $671,521.33 | $341,393.64 | $428,922.31 |
| 94 | $671,521.33 | $3,427.56 | $1,184.51 | $670,336.82 | $344,821.20 | $433,534.37 |
| 95 | $670,336.82 | $3,421.51 | $1,190.56 | $669,146.27 | $348,242.71 | $438,146.44 |
| 96 | $669,146.27 | $3,415.43 | $1,196.63 | $667,949.63 | $351,658.14 | $442,758.51 |
| 97 | $667,949.63 | $3,409.33 | $1,202.74 | $666,746.89 | $355,067.47 | $447,370.58 |
| 98 | $666,746.89 | $3,403.19 | $1,208.88 | $665,538.01 | $358,470.65 | $451,982.64 |
| 99 | $665,538.01 | $3,397.02 | $1,215.05 | $664,322.96 | $361,867.67 | $456,594.71 |
| 100 | $664,322.96 | $3,390.82 | $1,221.25 | $663,101.71 | $365,258.49 | $461,206.78 |
| 101 | $663,101.71 | $3,384.58 | $1,227.49 | $661,874.22 | $368,643.07 | $465,818.85 |
| 102 | $661,874.22 | $3,378.32 | $1,233.75 | $660,640.47 | $372,021.38 | $470,430.92 |
| 103 | $660,640.47 | $3,372.02 | $1,240.05 | $659,400.42 | $375,393.40 | $475,042.98 |
| 104 | $659,400.42 | $3,365.69 | $1,246.38 | $658,154.04 | $378,759.09 | $479,655.05 |
| 105 | $658,154.04 | $3,359.33 | $1,252.74 | $656,901.30 | $382,118.42 | $484,267.12 |
| 106 | $656,901.30 | $3,352.93 | $1,259.13 | $655,642.17 | $385,471.35 | $488,879.19 |
| 107 | $655,642.17 | $3,346.51 | $1,265.56 | $654,376.61 | $388,817.86 | $493,491.25 |
| 108 | $654,376.61 | $3,340.05 | $1,272.02 | $653,104.59 | $392,157.91 | $498,103.32 |
| 109 | $653,104.59 | $3,333.55 | $1,278.51 | $651,826.07 | $395,491.46 | $502,715.39 |
| 110 | $651,826.07 | $3,327.03 | $1,285.04 | $650,541.03 | $398,818.49 | $507,327.46 |
| 111 | $650,541.03 | $3,320.47 | $1,291.60 | $649,249.44 | $402,138.96 | $511,939.53 |
| 112 | $649,249.44 | $3,313.88 | $1,298.19 | $647,951.25 | $405,452.84 | $516,551.59 |
| 113 | $647,951.25 | $3,307.25 | $1,304.82 | $646,646.43 | $408,760.09 | $521,163.66 |
| 114 | $646,646.43 | $3,300.59 | $1,311.48 | $645,334.95 | $412,060.68 | $525,775.73 |
| 115 | $645,334.95 | $3,293.90 | $1,318.17 | $644,016.78 | $415,354.58 | $530,387.80 |
| 116 | $644,016.78 | $3,287.17 | $1,324.90 | $642,691.88 | $418,641.75 | $534,999.86 |
| 117 | $642,691.88 | $3,280.41 | $1,331.66 | $641,360.22 | $421,922.15 | $539,611.93 |
| 118 | $641,360.22 | $3,273.61 | $1,338.46 | $640,021.76 | $425,195.76 | $544,224.00 |
| 119 | $640,021.76 | $3,266.78 | $1,345.29 | $638,676.47 | $428,462.54 | $548,836.07 |
| 120 | $638,676.47 | $3,259.91 | $1,352.16 | $637,324.32 | $431,722.45 | $553,448.14 |
| 121 | $637,324.32 | $3,253.01 | $1,359.06 | $635,965.26 | $434,975.46 | $558,060.20 |
| 122 | $635,965.26 | $3,246.07 | $1,366.00 | $634,599.26 | $438,221.54 | $562,672.27 |
| 123 | $634,599.26 | $3,239.10 | $1,372.97 | $633,226.30 | $441,460.64 | $567,284.34 |
| 124 | $633,226.30 | $3,232.09 | $1,379.98 | $631,846.32 | $444,692.73 | $571,896.41 |
| 125 | $631,846.32 | $3,225.05 | $1,387.02 | $630,459.30 | $447,917.78 | $576,508.48 |
| 126 | $630,459.30 | $3,217.97 | $1,394.10 | $629,065.20 | $451,135.75 | $581,120.54 |
| 127 | $629,065.20 | $3,210.85 | $1,401.21 | $627,663.99 | $454,346.60 | $585,732.61 |
| 128 | $627,663.99 | $3,203.70 | $1,408.37 | $626,255.62 | $457,550.30 | $590,344.68 |
| 129 | $626,255.62 | $3,196.51 | $1,415.55 | $624,840.07 | $460,746.82 | $594,956.75 |
| 130 | $624,840.07 | $3,189.29 | $1,422.78 | $623,417.29 | $463,936.10 | $599,568.81 |
| 131 | $623,417.29 | $3,182.03 | $1,430.04 | $621,987.25 | $467,118.13 | $604,180.88 |
| 132 | $621,987.25 | $3,174.73 | $1,437.34 | $620,549.91 | $470,292.86 | $608,792.95 |
| 133 | $620,549.91 | $3,167.39 | $1,444.68 | $619,105.23 | $473,460.25 | $613,405.02 |
| 134 | $619,105.23 | $3,160.02 | $1,452.05 | $617,653.18 | $476,620.26 | $618,017.09 |
| 135 | $617,653.18 | $3,152.60 | $1,459.46 | $616,193.71 | $479,772.87 | $622,629.15 |
| 136 | $616,193.71 | $3,145.16 | $1,466.91 | $614,726.80 | $482,918.02 | $627,241.22 |
| 137 | $614,726.80 | $3,137.67 | $1,474.40 | $613,252.40 | $486,055.69 | $631,853.29 |
| 138 | $613,252.40 | $3,130.14 | $1,481.93 | $611,770.48 | $489,185.83 | $636,465.36 |
| 139 | $611,770.48 | $3,122.58 | $1,489.49 | $610,280.99 | $492,308.41 | $641,077.42 |
| 140 | $610,280.99 | $3,114.98 | $1,497.09 | $608,783.89 | $495,423.39 | $645,689.49 |
| 141 | $608,783.89 | $3,107.33 | $1,504.73 | $607,279.16 | $498,530.72 | $650,301.56 |
| 142 | $607,279.16 | $3,099.65 | $1,512.41 | $605,766.75 | $501,630.38 | $654,913.63 |
| 143 | $605,766.75 | $3,091.93 | $1,520.13 | $604,246.61 | $504,722.31 | $659,525.70 |
| 144 | $604,246.61 | $3,084.18 | $1,527.89 | $602,718.72 | $507,806.49 | $664,137.76 |
| 145 | $602,718.72 | $3,076.38 | $1,535.69 | $601,183.03 | $510,882.86 | $668,749.83 |
| 146 | $601,183.03 | $3,068.54 | $1,543.53 | $599,639.50 | $513,951.40 | $673,361.90 |
| 147 | $599,639.50 | $3,060.66 | $1,551.41 | $598,088.09 | $517,012.06 | $677,973.97 |
| 148 | $598,088.09 | $3,052.74 | $1,559.33 | $596,528.77 | $520,064.80 | $682,586.03 |
| 149 | $596,528.77 | $3,044.78 | $1,567.29 | $594,961.48 | $523,109.58 | $687,198.10 |
| 150 | $594,961.48 | $3,036.78 | $1,575.29 | $593,386.20 | $526,146.37 | $691,810.17 |
| 151 | $593,386.20 | $3,028.74 | $1,583.33 | $591,802.87 | $529,175.11 | $696,422.24 |
| 152 | $591,802.87 | $3,020.66 | $1,591.41 | $590,211.46 | $532,195.77 | $701,034.31 |
| 153 | $590,211.46 | $3,012.54 | $1,599.53 | $588,611.93 | $535,208.31 | $705,646.37 |
| 154 | $588,611.93 | $3,004.37 | $1,607.69 | $587,004.24 | $538,212.68 | $710,258.44 |
| 155 | $587,004.24 | $2,996.17 | $1,615.90 | $585,388.34 | $541,208.85 | $714,870.51 |
| 156 | $585,388.34 | $2,987.92 | $1,624.15 | $583,764.19 | $544,196.77 | $719,482.58 |
| 157 | $583,764.19 | $2,979.63 | $1,632.44 | $582,131.75 | $547,176.40 | $724,094.64 |
| 158 | $582,131.75 | $2,971.30 | $1,640.77 | $580,490.98 | $550,147.69 | $728,706.71 |
| 159 | $580,490.98 | $2,962.92 | $1,649.15 | $578,841.84 | $553,110.62 | $733,318.78 |
| 160 | $578,841.84 | $2,954.51 | $1,657.56 | $577,184.27 | $556,065.12 | $737,930.85 |
| 161 | $577,184.27 | $2,946.04 | $1,666.02 | $575,518.25 | $559,011.17 | $742,542.92 |
| 162 | $575,518.25 | $2,937.54 | $1,674.53 | $573,843.72 | $561,948.71 | $747,154.98 |
| 163 | $573,843.72 | $2,928.99 | $1,683.07 | $572,160.65 | $564,877.70 | $751,767.05 |
| 164 | $572,160.65 | $2,920.40 | $1,691.66 | $570,468.99 | $567,798.11 | $756,379.12 |
| 165 | $570,468.99 | $2,911.77 | $1,700.30 | $568,768.69 | $570,709.87 | $760,991.19 |
| 166 | $568,768.69 | $2,903.09 | $1,708.98 | $567,059.71 | $573,612.96 | $765,603.25 |
| 167 | $567,059.71 | $2,894.37 | $1,717.70 | $565,342.01 | $576,507.33 | $770,215.32 |
| 168 | $565,342.01 | $2,885.60 | $1,726.47 | $563,615.54 | $579,392.93 | $774,827.39 |
| 169 | $563,615.54 | $2,876.79 | $1,735.28 | $561,880.26 | $582,269.72 | $779,439.46 |
| 170 | $561,880.26 | $2,867.93 | $1,744.14 | $560,136.12 | $585,137.65 | $784,051.53 |
| 171 | $560,136.12 | $2,859.03 | $1,753.04 | $558,383.08 | $587,996.68 | $788,663.59 |
| 172 | $558,383.08 | $2,850.08 | $1,761.99 | $556,621.10 | $590,846.76 | $793,275.66 |
| 173 | $556,621.10 | $2,841.09 | $1,770.98 | $554,850.12 | $593,687.84 | $797,887.73 |
| 174 | $554,850.12 | $2,832.05 | $1,780.02 | $553,070.09 | $596,519.89 | $802,499.80 |
| 175 | $553,070.09 | $2,822.96 | $1,789.11 | $551,280.99 | $599,342.85 | $807,111.87 |
| 176 | $551,280.99 | $2,813.83 | $1,798.24 | $549,482.75 | $602,156.68 | $811,723.93 |
| 177 | $549,482.75 | $2,804.65 | $1,807.42 | $547,675.34 | $604,961.34 | $816,336.00 |
| 178 | $547,675.34 | $2,795.43 | $1,816.64 | $545,858.69 | $607,756.76 | $820,948.07 |
| 179 | $545,858.69 | $2,786.15 | $1,825.91 | $544,032.78 | $610,542.92 | $825,560.14 |
| 180 | $544,032.78 | $2,776.83 | $1,835.23 | $542,197.55 | $613,319.75 | $830,172.20 |
| 181 | $542,197.55 | $2,767.47 | $1,844.60 | $540,352.94 | $616,087.22 | $834,784.27 |
| 182 | $540,352.94 | $2,758.05 | $1,854.02 | $538,498.93 | $618,845.27 | $839,396.34 |
| 183 | $538,498.93 | $2,748.59 | $1,863.48 | $536,635.45 | $621,593.86 | $844,008.41 |
| 184 | $536,635.45 | $2,739.08 | $1,872.99 | $534,762.46 | $624,332.93 | $848,620.48 |
| 185 | $534,762.46 | $2,729.52 | $1,882.55 | $532,879.91 | $627,062.45 | $853,232.54 |
| 186 | $532,879.91 | $2,719.91 | $1,892.16 | $530,987.75 | $629,782.36 | $857,844.61 |
| 187 | $530,987.75 | $2,710.25 | $1,901.82 | $529,085.93 | $632,492.61 | $862,456.68 |
| 188 | $529,085.93 | $2,700.54 | $1,911.53 | $527,174.40 | $635,193.15 | $867,068.75 |
| 189 | $527,174.40 | $2,690.79 | $1,921.28 | $525,253.12 | $637,883.94 | $871,680.81 |
| 190 | $525,253.12 | $2,680.98 | $1,931.09 | $523,322.03 | $640,564.92 | $876,292.88 |
| 191 | $523,322.03 | $2,671.12 | $1,940.94 | $521,381.09 | $643,236.04 | $880,904.95 |
| 192 | $521,381.09 | $2,661.22 | $1,950.85 | $519,430.24 | $645,897.25 | $885,517.02 |
| 193 | $519,430.24 | $2,651.26 | $1,960.81 | $517,469.43 | $648,548.51 | $890,129.09 |
| 194 | $517,469.43 | $2,641.25 | $1,970.82 | $515,498.61 | $651,189.76 | $894,741.15 |
| 195 | $515,498.61 | $2,631.19 | $1,980.88 | $513,517.73 | $653,820.95 | $899,353.22 |
| 196 | $513,517.73 | $2,621.08 | $1,990.99 | $511,526.75 | $656,442.03 | $903,965.29 |
| 197 | $511,526.75 | $2,610.92 | $2,001.15 | $509,525.60 | $659,052.95 | $908,577.36 |
| 198 | $509,525.60 | $2,600.70 | $2,011.36 | $507,514.23 | $661,653.66 | $913,189.42 |
| 199 | $507,514.23 | $2,590.44 | $2,021.63 | $505,492.60 | $664,244.09 | $917,801.49 |
| 200 | $505,492.60 | $2,580.12 | $2,031.95 | $503,460.65 | $666,824.21 | $922,413.56 |
| 201 | $503,460.65 | $2,569.75 | $2,042.32 | $501,418.33 | $669,393.96 | $927,025.63 |
| 202 | $501,418.33 | $2,559.32 | $2,052.75 | $499,365.59 | $671,953.28 | $931,637.70 |
| 203 | $499,365.59 | $2,548.85 | $2,063.22 | $497,302.36 | $674,502.13 | $936,249.76 |
| 204 | $497,302.36 | $2,538.31 | $2,073.75 | $495,228.61 | $677,040.44 | $940,861.83 |
| 205 | $495,228.61 | $2,527.73 | $2,084.34 | $493,144.27 | $679,568.17 | $945,473.90 |
| 206 | $493,144.27 | $2,517.09 | $2,094.98 | $491,049.29 | $682,085.26 | $950,085.97 |
| 207 | $491,049.29 | $2,506.40 | $2,105.67 | $488,943.62 | $684,591.66 | $954,698.03 |
| 208 | $488,943.62 | $2,495.65 | $2,116.42 | $486,827.20 | $687,087.31 | $959,310.10 |
| 209 | $486,827.20 | $2,484.85 | $2,127.22 | $484,699.98 | $689,572.15 | $963,922.17 |
| 210 | $484,699.98 | $2,473.99 | $2,138.08 | $482,561.91 | $692,046.14 | $968,534.24 |
| 211 | $482,561.91 | $2,463.08 | $2,148.99 | $480,412.91 | $694,509.22 | $973,146.31 |
| 212 | $480,412.91 | $2,452.11 | $2,159.96 | $478,252.95 | $696,961.33 | $977,758.37 |
| 213 | $478,252.95 | $2,441.08 | $2,170.99 | $476,081.97 | $699,402.41 | $982,370.44 |
| 214 | $476,081.97 | $2,430.00 | $2,182.07 | $473,899.90 | $701,832.41 | $986,982.51 |
| 215 | $473,899.90 | $2,418.86 | $2,193.20 | $471,706.70 | $704,251.28 | $991,594.58 |
| 216 | $471,706.70 | $2,407.67 | $2,204.40 | $469,502.30 | $706,658.95 | $996,206.64 |
| 217 | $469,502.30 | $2,396.42 | $2,215.65 | $467,286.65 | $709,055.36 | $1,000,818.71 |
| 218 | $467,286.65 | $2,385.11 | $2,226.96 | $465,059.69 | $711,440.47 | $1,005,430.78 |
| 219 | $465,059.69 | $2,373.74 | $2,238.33 | $462,821.37 | $713,814.22 | $1,010,042.85 |
| 220 | $462,821.37 | $2,362.32 | $2,249.75 | $460,571.62 | $716,176.53 | $1,014,654.92 |
| 221 | $460,571.62 | $2,350.83 | $2,261.23 | $458,310.38 | $718,527.37 | $1,019,266.98 |
| 222 | $458,310.38 | $2,339.29 | $2,272.78 | $456,037.61 | $720,866.66 | $1,023,879.05 |
| 223 | $456,037.61 | $2,327.69 | $2,284.38 | $453,753.23 | $723,194.35 | $1,028,491.12 |
| 224 | $453,753.23 | $2,316.03 | $2,296.04 | $451,457.20 | $725,510.38 | $1,033,103.19 |
| 225 | $451,457.20 | $2,304.31 | $2,307.76 | $449,149.44 | $727,814.70 | $1,037,715.26 |
| 226 | $449,149.44 | $2,292.53 | $2,319.53 | $446,829.91 | $730,107.23 | $1,042,327.32 |
| 227 | $446,829.91 | $2,280.69 | $2,331.37 | $444,498.53 | $732,387.92 | $1,046,939.39 |
| 228 | $444,498.53 | $2,268.79 | $2,343.27 | $442,155.26 | $734,656.72 | $1,051,551.46 |
| 229 | $442,155.26 | $2,256.83 | $2,355.23 | $439,800.03 | $736,913.55 | $1,056,163.53 |
| 230 | $439,800.03 | $2,244.81 | $2,367.26 | $437,432.77 | $739,158.37 | $1,060,775.59 |
| 231 | $437,432.77 | $2,232.73 | $2,379.34 | $435,053.43 | $741,391.10 | $1,065,387.66 |
| 232 | $435,053.43 | $2,220.59 | $2,391.48 | $432,661.95 | $743,611.68 | $1,069,999.73 |
| 233 | $432,661.95 | $2,208.38 | $2,403.69 | $430,258.26 | $745,820.06 | $1,074,611.80 |
| 234 | $430,258.26 | $2,196.11 | $2,415.96 | $427,842.30 | $748,016.17 | $1,079,223.87 |
| 235 | $427,842.30 | $2,183.78 | $2,428.29 | $425,414.01 | $750,199.95 | $1,083,835.93 |
| 236 | $425,414.01 | $2,171.38 | $2,440.68 | $422,973.33 | $752,371.33 | $1,088,448.00 |
| 237 | $422,973.33 | $2,158.93 | $2,453.14 | $420,520.19 | $754,530.26 | $1,093,060.07 |
| 238 | $420,520.19 | $2,146.41 | $2,465.66 | $418,054.53 | $756,676.66 | $1,097,672.14 |
| 239 | $418,054.53 | $2,133.82 | $2,478.25 | $415,576.28 | $758,810.48 | $1,102,284.20 |
| 240 | $415,576.28 | $2,121.17 | $2,490.90 | $413,085.38 | $760,931.65 | $1,106,896.27 |
| 241 | $413,085.38 | $2,108.46 | $2,503.61 | $410,581.77 | $763,040.11 | $1,111,508.34 |
| 242 | $410,581.77 | $2,095.68 | $2,516.39 | $408,065.38 | $765,135.79 | $1,116,120.41 |
| 243 | $408,065.38 | $2,082.83 | $2,529.23 | $405,536.15 | $767,218.62 | $1,120,732.48 |
| 244 | $405,536.15 | $2,069.92 | $2,542.14 | $402,994.00 | $769,288.55 | $1,125,344.54 |
| 245 | $402,994.00 | $2,056.95 | $2,555.12 | $400,438.88 | $771,345.49 | $1,129,956.61 |
| 246 | $400,438.88 | $2,043.91 | $2,568.16 | $397,870.72 | $773,389.40 | $1,134,568.68 |
| 247 | $397,870.72 | $2,030.80 | $2,581.27 | $395,289.45 | $775,420.20 | $1,139,180.75 |
| 248 | $395,289.45 | $2,017.62 | $2,594.44 | $392,695.01 | $777,437.82 | $1,143,792.81 |
| 249 | $392,695.01 | $2,004.38 | $2,607.69 | $390,087.32 | $779,442.20 | $1,148,404.88 |
| 250 | $390,087.32 | $1,991.07 | $2,621.00 | $387,466.32 | $781,433.27 | $1,153,016.95 |
| 251 | $387,466.32 | $1,977.69 | $2,634.38 | $384,831.95 | $783,410.97 | $1,157,629.02 |
| 252 | $384,831.95 | $1,964.25 | $2,647.82 | $382,184.13 | $785,375.21 | $1,162,241.09 |
| 253 | $382,184.13 | $1,950.73 | $2,661.34 | $379,522.79 | $787,325.95 | $1,166,853.15 |
| 254 | $379,522.79 | $1,937.15 | $2,674.92 | $376,847.87 | $789,263.09 | $1,171,465.22 |
| 255 | $376,847.87 | $1,923.49 | $2,688.57 | $374,159.30 | $791,186.59 | $1,176,077.29 |
| 256 | $374,159.30 | $1,909.77 | $2,702.30 | $371,457.00 | $793,096.36 | $1,180,689.36 |
| 257 | $371,457.00 | $1,895.98 | $2,716.09 | $368,740.91 | $794,992.34 | $1,185,301.42 |
| 258 | $368,740.91 | $1,882.12 | $2,729.95 | $366,010.96 | $796,874.45 | $1,189,913.49 |
| 259 | $366,010.96 | $1,868.18 | $2,743.89 | $363,267.07 | $798,742.63 | $1,194,525.56 |
| 260 | $363,267.07 | $1,854.18 | $2,757.89 | $360,509.18 | $800,596.81 | $1,199,137.63 |
| 261 | $360,509.18 | $1,840.10 | $2,771.97 | $357,737.21 | $802,436.91 | $1,203,749.70 |
| 262 | $357,737.21 | $1,825.95 | $2,786.12 | $354,951.09 | $804,262.86 | $1,208,361.76 |
| 263 | $354,951.09 | $1,811.73 | $2,800.34 | $352,150.76 | $806,074.59 | $1,212,973.83 |
| 264 | $352,150.76 | $1,797.44 | $2,814.63 | $349,336.12 | $807,872.02 | $1,217,585.90 |
| 265 | $349,336.12 | $1,783.07 | $2,829.00 | $346,507.13 | $809,655.09 | $1,222,197.97 |
| 266 | $346,507.13 | $1,768.63 | $2,843.44 | $343,663.69 | $811,423.72 | $1,226,810.03 |
| 267 | $343,663.69 | $1,754.12 | $2,857.95 | $340,805.74 | $813,177.84 | $1,231,422.10 |
| 268 | $340,805.74 | $1,739.53 | $2,872.54 | $337,933.20 | $814,917.37 | $1,236,034.17 |
| 269 | $337,933.20 | $1,724.87 | $2,887.20 | $335,046.00 | $816,642.24 | $1,240,646.24 |
| 270 | $335,046.00 | $1,710.13 | $2,901.94 | $332,144.06 | $818,352.37 | $1,245,258.31 |
| 271 | $332,144.06 | $1,695.32 | $2,916.75 | $329,227.31 | $820,047.69 | $1,249,870.37 |
| 272 | $329,227.31 | $1,680.43 | $2,931.64 | $326,295.68 | $821,728.12 | $1,254,482.44 |
| 273 | $326,295.68 | $1,665.47 | $2,946.60 | $323,349.08 | $823,393.58 | $1,259,094.51 |
| 274 | $323,349.08 | $1,650.43 | $2,961.64 | $320,387.44 | $825,044.01 | $1,263,706.58 |
| 275 | $320,387.44 | $1,635.31 | $2,976.76 | $317,410.68 | $826,679.32 | $1,268,318.65 |
| 276 | $317,410.68 | $1,620.12 | $2,991.95 | $314,418.73 | $828,299.44 | $1,272,930.71 |
| 277 | $314,418.73 | $1,604.85 | $3,007.22 | $311,411.51 | $829,904.29 | $1,277,542.78 |
| 278 | $311,411.51 | $1,589.50 | $3,022.57 | $308,388.93 | $831,493.78 | $1,282,154.85 |
| 279 | $308,388.93 | $1,574.07 | $3,038.00 | $305,350.93 | $833,067.85 | $1,286,766.92 |
| 280 | $305,350.93 | $1,558.56 | $3,053.51 | $302,297.43 | $834,626.41 | $1,291,378.98 |
| 281 | $302,297.43 | $1,542.98 | $3,069.09 | $299,228.34 | $836,169.39 | $1,295,991.05 |
| 282 | $299,228.34 | $1,527.31 | $3,084.76 | $296,143.58 | $837,696.70 | $1,300,603.12 |
| 283 | $296,143.58 | $1,511.57 | $3,100.50 | $293,043.08 | $839,208.27 | $1,305,215.19 |
| 284 | $293,043.08 | $1,495.74 | $3,116.33 | $289,926.75 | $840,704.01 | $1,309,827.26 |
| 285 | $289,926.75 | $1,479.83 | $3,132.23 | $286,794.52 | $842,183.84 | $1,314,439.32 |
| 286 | $286,794.52 | $1,463.85 | $3,148.22 | $283,646.30 | $843,647.69 | $1,319,051.39 |
| 287 | $283,646.30 | $1,447.78 | $3,164.29 | $280,482.01 | $845,095.47 | $1,323,663.46 |
| 288 | $280,482.01 | $1,431.63 | $3,180.44 | $277,301.57 | $846,527.09 | $1,328,275.53 |
| 289 | $277,301.57 | $1,415.39 | $3,196.67 | $274,104.89 | $847,942.49 | $1,332,887.59 |
| 290 | $274,104.89 | $1,399.08 | $3,212.99 | $270,891.90 | $849,341.56 | $1,337,499.66 |
| 291 | $270,891.90 | $1,382.68 | $3,229.39 | $267,662.51 | $850,724.24 | $1,342,111.73 |
| 292 | $267,662.51 | $1,366.19 | $3,245.87 | $264,416.64 | $852,090.44 | $1,346,723.80 |
| 293 | $264,416.64 | $1,349.63 | $3,262.44 | $261,154.20 | $853,440.06 | $1,351,335.87 |
| 294 | $261,154.20 | $1,332.97 | $3,279.09 | $257,875.10 | $854,773.04 | $1,355,947.93 |
| 295 | $257,875.10 | $1,316.24 | $3,295.83 | $254,579.27 | $856,089.27 | $1,360,560.00 |
| 296 | $254,579.27 | $1,299.42 | $3,312.65 | $251,266.62 | $857,388.69 | $1,365,172.07 |
| 297 | $251,266.62 | $1,282.51 | $3,329.56 | $247,937.06 | $858,671.20 | $1,369,784.14 |
| 298 | $247,937.06 | $1,265.51 | $3,346.56 | $244,590.50 | $859,936.71 | $1,374,396.20 |
| 299 | $244,590.50 | $1,248.43 | $3,363.64 | $241,226.87 | $861,185.14 | $1,379,008.27 |
| 300 | $241,226.87 | $1,231.26 | $3,380.81 | $237,846.06 | $862,416.40 | $1,383,620.34 |
| 301 | $237,846.06 | $1,214.01 | $3,398.06 | $234,448.00 | $863,630.41 | $1,388,232.41 |
| 302 | $234,448.00 | $1,196.66 | $3,415.41 | $231,032.59 | $864,827.07 | $1,392,844.48 |
| 303 | $231,032.59 | $1,179.23 | $3,432.84 | $227,599.75 | $866,006.30 | $1,397,456.54 |
| 304 | $227,599.75 | $1,161.71 | $3,450.36 | $224,149.39 | $867,168.00 | $1,402,068.61 |
| 305 | $224,149.39 | $1,144.10 | $3,467.97 | $220,681.42 | $868,312.10 | $1,406,680.68 |
| 306 | $220,681.42 | $1,126.39 | $3,485.67 | $217,195.75 | $869,438.50 | $1,411,292.75 |
| 307 | $217,195.75 | $1,108.60 | $3,503.46 | $213,692.28 | $870,547.10 | $1,415,904.81 |
| 308 | $213,692.28 | $1,090.72 | $3,521.35 | $210,170.94 | $871,637.82 | $1,420,516.88 |
| 309 | $210,170.94 | $1,072.75 | $3,539.32 | $206,631.62 | $872,710.57 | $1,425,128.95 |
| 310 | $206,631.62 | $1,054.68 | $3,557.39 | $203,074.23 | $873,765.25 | $1,429,741.02 |
| 311 | $203,074.23 | $1,036.52 | $3,575.54 | $199,498.69 | $874,801.77 | $1,434,353.09 |
| 312 | $199,498.69 | $1,018.27 | $3,593.79 | $195,904.89 | $875,820.05 | $1,438,965.15 |
| 313 | $195,904.89 | $999.93 | $3,612.14 | $192,292.76 | $876,819.98 | $1,443,577.22 |
| 314 | $192,292.76 | $981.49 | $3,630.57 | $188,662.18 | $877,801.47 | $1,448,189.29 |
| 315 | $188,662.18 | $962.96 | $3,649.10 | $185,013.08 | $878,764.44 | $1,452,801.36 |
| 316 | $185,013.08 | $944.34 | $3,667.73 | $181,345.35 | $879,708.77 | $1,457,413.43 |
| 317 | $181,345.35 | $925.62 | $3,686.45 | $177,658.90 | $880,634.39 | $1,462,025.49 |
| 318 | $177,658.90 | $906.80 | $3,705.27 | $173,953.63 | $881,541.19 | $1,466,637.56 |
| 319 | $173,953.63 | $887.89 | $3,724.18 | $170,229.45 | $882,429.08 | $1,471,249.63 |
| 320 | $170,229.45 | $868.88 | $3,743.19 | $166,486.26 | $883,297.96 | $1,475,861.70 |
| 321 | $166,486.26 | $849.77 | $3,762.29 | $162,723.97 | $884,147.73 | $1,480,473.76 |
| 322 | $162,723.97 | $830.57 | $3,781.50 | $158,942.47 | $884,978.30 | $1,485,085.83 |
| 323 | $158,942.47 | $811.27 | $3,800.80 | $155,141.67 | $885,789.57 | $1,489,697.90 |
| 324 | $155,141.67 | $791.87 | $3,820.20 | $151,321.47 | $886,581.44 | $1,494,309.97 |
| 325 | $151,321.47 | $772.37 | $3,839.70 | $147,481.78 | $887,353.81 | $1,498,922.04 |
| 326 | $147,481.78 | $752.77 | $3,859.30 | $143,622.48 | $888,106.58 | $1,503,534.10 |
| 327 | $143,622.48 | $733.07 | $3,878.99 | $139,743.49 | $888,839.66 | $1,508,146.17 |
| 328 | $139,743.49 | $713.27 | $3,898.79 | $135,844.69 | $889,552.93 | $1,512,758.24 |
| 329 | $135,844.69 | $693.37 | $3,918.69 | $131,926.00 | $890,246.30 | $1,517,370.31 |
| 330 | $131,926.00 | $673.37 | $3,938.70 | $127,987.30 | $890,919.68 | $1,521,982.37 |
| 331 | $127,987.30 | $653.27 | $3,958.80 | $124,028.50 | $891,572.95 | $1,526,594.44 |
| 332 | $124,028.50 | $633.06 | $3,979.01 | $120,049.50 | $892,206.01 | $1,531,206.51 |
| 333 | $120,049.50 | $612.75 | $3,999.32 | $116,050.18 | $892,818.76 | $1,535,818.58 |
| 334 | $116,050.18 | $592.34 | $4,019.73 | $112,030.45 | $893,411.10 | $1,540,430.65 |
| 335 | $112,030.45 | $571.82 | $4,040.25 | $107,990.21 | $893,982.92 | $1,545,042.71 |
| 336 | $107,990.21 | $551.20 | $4,060.87 | $103,929.34 | $894,534.12 | $1,549,654.78 |
| 337 | $103,929.34 | $530.47 | $4,081.60 | $99,847.75 | $895,064.59 | $1,554,266.85 |
| 338 | $99,847.75 | $509.64 | $4,102.43 | $95,745.32 | $895,574.23 | $1,558,878.92 |
| 339 | $95,745.32 | $488.70 | $4,123.37 | $91,621.95 | $896,062.93 | $1,563,490.98 |
| 340 | $91,621.95 | $467.65 | $4,144.41 | $87,477.54 | $896,530.59 | $1,568,103.05 |
| 341 | $87,477.54 | $446.50 | $4,165.57 | $83,311.97 | $896,977.09 | $1,572,715.12 |
| 342 | $83,311.97 | $425.24 | $4,186.83 | $79,125.14 | $897,402.33 | $1,577,327.19 |
| 343 | $79,125.14 | $403.87 | $4,208.20 | $74,916.94 | $897,806.19 | $1,581,939.26 |
| 344 | $74,916.94 | $382.39 | $4,229.68 | $70,687.26 | $898,188.58 | $1,586,551.32 |
| 345 | $70,687.26 | $360.80 | $4,251.27 | $66,435.99 | $898,549.38 | $1,591,163.39 |
| 346 | $66,435.99 | $339.10 | $4,272.97 | $62,163.02 | $898,888.48 | $1,595,775.46 |
| 347 | $62,163.02 | $317.29 | $4,294.78 | $57,868.25 | $899,205.77 | $1,600,387.53 |
| 348 | $57,868.25 | $295.37 | $4,316.70 | $53,551.55 | $899,501.14 | $1,604,999.59 |
| 349 | $53,551.55 | $273.34 | $4,338.73 | $49,212.82 | $899,774.48 | $1,609,611.66 |
| 350 | $49,212.82 | $251.19 | $4,360.88 | $44,851.94 | $900,025.67 | $1,614,223.73 |
| 351 | $44,851.94 | $228.93 | $4,383.14 | $40,468.80 | $900,254.60 | $1,618,835.80 |
| 352 | $40,468.80 | $206.56 | $4,405.51 | $36,063.29 | $900,461.16 | $1,623,447.87 |
| 353 | $36,063.29 | $184.07 | $4,427.99 | $31,635.30 | $900,645.23 | $1,628,059.93 |
| 354 | $31,635.30 | $161.47 | $4,450.60 | $27,184.70 | $900,806.70 | $1,632,672.00 |
| 355 | $27,184.70 | $138.76 | $4,473.31 | $22,711.39 | $900,945.46 | $1,637,284.07 |
| 356 | $22,711.39 | $115.92 | $4,496.15 | $18,215.25 | $901,061.38 | $1,641,896.14 |
| 357 | $18,215.25 | $92.97 | $4,519.09 | $13,696.15 | $901,154.36 | $1,646,508.20 |
| 358 | $13,696.15 | $69.91 | $4,542.16 | $9,153.99 | $901,224.26 | $1,651,120.27 |
| 359 | $9,153.99 | $46.72 | $4,565.34 | $4,588.65 | $901,270.99 | $1,655,732.34 |
| 360 | $4,588.65 | $23.42 | $4,588.65 | $0.00 | $901,294.41 | $1,660,344.41 |