|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $775,030.00 | $3,955.88 | $753.28 | $774,276.72 | $3,955.88 | $4,709.16 |
| 2 | $774,276.72 | $3,952.04 | $757.13 | $773,519.59 | $7,907.92 | $9,418.33 |
| 3 | $773,519.59 | $3,948.17 | $760.99 | $772,758.60 | $11,856.09 | $14,127.49 |
| 4 | $772,758.60 | $3,944.29 | $764.88 | $771,993.73 | $15,800.38 | $18,836.66 |
| 5 | $771,993.73 | $3,940.38 | $768.78 | $771,224.95 | $19,740.77 | $23,545.82 |
| 6 | $771,224.95 | $3,936.46 | $772.70 | $770,452.24 | $23,677.23 | $28,254.98 |
| 7 | $770,452.24 | $3,932.52 | $776.65 | $769,675.60 | $27,609.74 | $32,964.15 |
| 8 | $769,675.60 | $3,928.55 | $780.61 | $768,894.98 | $31,538.30 | $37,673.31 |
| 9 | $768,894.98 | $3,924.57 | $784.60 | $768,110.39 | $35,462.86 | $42,382.48 |
| 10 | $768,110.39 | $3,920.56 | $788.60 | $767,321.79 | $39,383.43 | $47,091.64 |
| 11 | $767,321.79 | $3,916.54 | $792.63 | $766,529.16 | $43,299.97 | $51,800.80 |
| 12 | $766,529.16 | $3,912.49 | $796.67 | $765,732.49 | $47,212.46 | $56,509.97 |
| 13 | $765,732.49 | $3,908.43 | $800.74 | $764,931.75 | $51,120.88 | $61,219.13 |
| 14 | $764,931.75 | $3,904.34 | $804.82 | $764,126.93 | $55,025.22 | $65,928.30 |
| 15 | $764,126.93 | $3,900.23 | $808.93 | $763,318.00 | $58,925.45 | $70,637.46 |
| 16 | $763,318.00 | $3,896.10 | $813.06 | $762,504.93 | $62,821.56 | $75,346.62 |
| 17 | $762,504.93 | $3,891.95 | $817.21 | $761,687.72 | $66,713.51 | $80,055.79 |
| 18 | $761,687.72 | $3,887.78 | $821.38 | $760,866.34 | $70,601.29 | $84,764.95 |
| 19 | $760,866.34 | $3,883.59 | $825.58 | $760,040.76 | $74,484.88 | $89,474.12 |
| 20 | $760,040.76 | $3,879.37 | $829.79 | $759,210.97 | $78,364.25 | $94,183.28 |
| 21 | $759,210.97 | $3,875.14 | $834.02 | $758,376.95 | $82,239.39 | $98,892.44 |
| 22 | $758,376.95 | $3,870.88 | $838.28 | $757,538.67 | $86,110.28 | $103,601.61 |
| 23 | $757,538.67 | $3,866.60 | $842.56 | $756,696.11 | $89,976.88 | $108,310.77 |
| 24 | $756,696.11 | $3,862.30 | $846.86 | $755,849.25 | $93,839.18 | $113,019.94 |
| 25 | $755,849.25 | $3,857.98 | $851.18 | $754,998.06 | $97,697.16 | $117,729.10 |
| 26 | $754,998.06 | $3,853.64 | $855.53 | $754,142.54 | $101,550.80 | $122,438.26 |
| 27 | $754,142.54 | $3,849.27 | $859.89 | $753,282.64 | $105,400.07 | $127,147.43 |
| 28 | $753,282.64 | $3,844.88 | $864.28 | $752,418.36 | $109,244.95 | $131,856.59 |
| 29 | $752,418.36 | $3,840.47 | $868.70 | $751,549.66 | $113,085.42 | $136,565.75 |
| 30 | $751,549.66 | $3,836.03 | $873.13 | $750,676.53 | $116,921.45 | $141,274.92 |
| 31 | $750,676.53 | $3,831.58 | $877.59 | $749,798.95 | $120,753.03 | $145,984.08 |
| 32 | $749,798.95 | $3,827.10 | $882.07 | $748,916.88 | $124,580.13 | $150,693.25 |
| 33 | $748,916.88 | $3,822.60 | $886.57 | $748,030.31 | $128,402.72 | $155,402.41 |
| 34 | $748,030.31 | $3,818.07 | $891.09 | $747,139.22 | $132,220.80 | $160,111.57 |
| 35 | $747,139.22 | $3,813.52 | $895.64 | $746,243.58 | $136,034.32 | $164,820.74 |
| 36 | $746,243.58 | $3,808.95 | $900.21 | $745,343.37 | $139,843.27 | $169,529.90 |
| 37 | $745,343.37 | $3,804.36 | $904.81 | $744,438.56 | $143,647.63 | $174,239.07 |
| 38 | $744,438.56 | $3,799.74 | $909.43 | $743,529.14 | $147,447.37 | $178,948.23 |
| 39 | $743,529.14 | $3,795.10 | $914.07 | $742,615.07 | $151,242.46 | $183,657.39 |
| 40 | $742,615.07 | $3,790.43 | $918.73 | $741,696.34 | $155,032.89 | $188,366.56 |
| 41 | $741,696.34 | $3,785.74 | $923.42 | $740,772.91 | $158,818.64 | $193,075.72 |
| 42 | $740,772.91 | $3,781.03 | $928.14 | $739,844.78 | $162,599.66 | $197,784.89 |
| 43 | $739,844.78 | $3,776.29 | $932.87 | $738,911.90 | $166,375.96 | $202,494.05 |
| 44 | $738,911.90 | $3,771.53 | $937.63 | $737,974.27 | $170,147.48 | $207,203.21 |
| 45 | $737,974.27 | $3,766.74 | $942.42 | $737,031.85 | $173,914.23 | $211,912.38 |
| 46 | $737,031.85 | $3,761.93 | $947.23 | $736,084.62 | $177,676.16 | $216,621.54 |
| 47 | $736,084.62 | $3,757.10 | $952.07 | $735,132.55 | $181,433.26 | $221,330.71 |
| 48 | $735,132.55 | $3,752.24 | $956.92 | $734,175.63 | $185,185.50 | $226,039.87 |
| 49 | $734,175.63 | $3,747.35 | $961.81 | $733,213.82 | $188,932.85 | $230,749.03 |
| 50 | $733,213.82 | $3,742.45 | $966.72 | $732,247.10 | $192,675.30 | $235,458.20 |
| 51 | $732,247.10 | $3,737.51 | $971.65 | $731,275.45 | $196,412.81 | $240,167.36 |
| 52 | $731,275.45 | $3,732.55 | $976.61 | $730,298.84 | $200,145.36 | $244,876.53 |
| 53 | $730,298.84 | $3,727.57 | $981.60 | $729,317.24 | $203,872.93 | $249,585.69 |
| 54 | $729,317.24 | $3,722.56 | $986.61 | $728,330.63 | $207,595.49 | $254,294.85 |
| 55 | $728,330.63 | $3,717.52 | $991.64 | $727,338.99 | $211,313.01 | $259,004.02 |
| 56 | $727,338.99 | $3,712.46 | $996.70 | $726,342.28 | $215,025.47 | $263,713.18 |
| 57 | $726,342.28 | $3,707.37 | $1,001.79 | $725,340.49 | $218,732.84 | $268,422.35 |
| 58 | $725,340.49 | $3,702.26 | $1,006.91 | $724,333.59 | $222,435.10 | $273,131.51 |
| 59 | $724,333.59 | $3,697.12 | $1,012.04 | $723,321.54 | $226,132.22 | $277,840.67 |
| 60 | $723,321.54 | $3,691.95 | $1,017.21 | $722,304.33 | $229,824.17 | $282,549.84 |
| 61 | $722,304.33 | $3,686.76 | $1,022.40 | $721,281.93 | $233,510.93 | $287,259.00 |
| 62 | $721,281.93 | $3,681.54 | $1,027.62 | $720,254.31 | $237,192.48 | $291,968.17 |
| 63 | $720,254.31 | $3,676.30 | $1,032.87 | $719,221.44 | $240,868.77 | $296,677.33 |
| 64 | $719,221.44 | $3,671.03 | $1,038.14 | $718,183.31 | $244,539.80 | $301,386.49 |
| 65 | $718,183.31 | $3,665.73 | $1,043.44 | $717,139.87 | $248,205.53 | $306,095.66 |
| 66 | $717,139.87 | $3,660.40 | $1,048.76 | $716,091.11 | $251,865.93 | $310,804.82 |
| 67 | $716,091.11 | $3,655.05 | $1,054.12 | $715,036.99 | $255,520.98 | $315,513.99 |
| 68 | $715,036.99 | $3,649.67 | $1,059.50 | $713,977.50 | $259,170.64 | $320,223.15 |
| 69 | $713,977.50 | $3,644.26 | $1,064.90 | $712,912.59 | $262,814.91 | $324,932.31 |
| 70 | $712,912.59 | $3,638.82 | $1,070.34 | $711,842.25 | $266,453.73 | $329,641.48 |
| 71 | $711,842.25 | $3,633.36 | $1,075.80 | $710,766.45 | $270,087.09 | $334,350.64 |
| 72 | $710,766.45 | $3,627.87 | $1,081.29 | $709,685.16 | $273,714.96 | $339,059.81 |
| 73 | $709,685.16 | $3,622.35 | $1,086.81 | $708,598.34 | $277,337.31 | $343,768.97 |
| 74 | $708,598.34 | $3,616.80 | $1,092.36 | $707,505.98 | $280,954.12 | $348,478.13 |
| 75 | $707,505.98 | $3,611.23 | $1,097.94 | $706,408.05 | $284,565.35 | $353,187.30 |
| 76 | $706,408.05 | $3,605.62 | $1,103.54 | $705,304.51 | $288,170.97 | $357,896.46 |
| 77 | $705,304.51 | $3,599.99 | $1,109.17 | $704,195.34 | $291,770.96 | $362,605.63 |
| 78 | $704,195.34 | $3,594.33 | $1,114.83 | $703,080.50 | $295,365.29 | $367,314.79 |
| 79 | $703,080.50 | $3,588.64 | $1,120.52 | $701,959.98 | $298,953.93 | $372,023.95 |
| 80 | $701,959.98 | $3,582.92 | $1,126.24 | $700,833.74 | $302,536.85 | $376,733.12 |
| 81 | $700,833.74 | $3,577.17 | $1,131.99 | $699,701.74 | $306,114.02 | $381,442.28 |
| 82 | $699,701.74 | $3,571.39 | $1,137.77 | $698,563.97 | $309,685.42 | $386,151.45 |
| 83 | $698,563.97 | $3,565.59 | $1,143.58 | $697,420.40 | $313,251.01 | $390,860.61 |
| 84 | $697,420.40 | $3,559.75 | $1,149.41 | $696,270.98 | $316,810.76 | $395,569.77 |
| 85 | $696,270.98 | $3,553.88 | $1,155.28 | $695,115.70 | $320,364.64 | $400,278.94 |
| 86 | $695,115.70 | $3,547.99 | $1,161.18 | $693,954.52 | $323,912.63 | $404,988.10 |
| 87 | $693,954.52 | $3,542.06 | $1,167.10 | $692,787.42 | $327,454.69 | $409,697.26 |
| 88 | $692,787.42 | $3,536.10 | $1,173.06 | $691,614.36 | $330,990.79 | $414,406.43 |
| 89 | $691,614.36 | $3,530.11 | $1,179.05 | $690,435.31 | $334,520.90 | $419,115.59 |
| 90 | $690,435.31 | $3,524.10 | $1,185.07 | $689,250.24 | $338,045.00 | $423,824.76 |
| 91 | $689,250.24 | $3,518.05 | $1,191.12 | $688,059.13 | $341,563.05 | $428,533.92 |
| 92 | $688,059.13 | $3,511.97 | $1,197.20 | $686,861.93 | $345,075.02 | $433,243.08 |
| 93 | $686,861.93 | $3,505.86 | $1,203.31 | $685,658.63 | $348,580.87 | $437,952.25 |
| 94 | $685,658.63 | $3,499.72 | $1,209.45 | $684,449.18 | $352,080.59 | $442,661.41 |
| 95 | $684,449.18 | $3,493.54 | $1,215.62 | $683,233.56 | $355,574.13 | $447,370.58 |
| 96 | $683,233.56 | $3,487.34 | $1,221.83 | $682,011.73 | $359,061.47 | $452,079.74 |
| 97 | $682,011.73 | $3,481.10 | $1,228.06 | $680,783.67 | $362,542.57 | $456,788.90 |
| 98 | $680,783.67 | $3,474.83 | $1,234.33 | $679,549.34 | $366,017.41 | $461,498.07 |
| 99 | $679,549.34 | $3,468.53 | $1,240.63 | $678,308.71 | $369,485.94 | $466,207.23 |
| 100 | $678,308.71 | $3,462.20 | $1,246.96 | $677,061.74 | $372,948.14 | $470,916.40 |
| 101 | $677,061.74 | $3,455.84 | $1,253.33 | $675,808.41 | $376,403.97 | $475,625.56 |
| 102 | $675,808.41 | $3,449.44 | $1,259.73 | $674,548.69 | $379,853.41 | $480,334.72 |
| 103 | $674,548.69 | $3,443.01 | $1,266.16 | $673,282.53 | $383,296.42 | $485,043.89 |
| 104 | $673,282.53 | $3,436.55 | $1,272.62 | $672,009.92 | $386,732.97 | $489,753.05 |
| 105 | $672,009.92 | $3,430.05 | $1,279.11 | $670,730.80 | $390,163.02 | $494,462.22 |
| 106 | $670,730.80 | $3,423.52 | $1,285.64 | $669,445.16 | $393,586.54 | $499,171.38 |
| 107 | $669,445.16 | $3,416.96 | $1,292.20 | $668,152.96 | $397,003.50 | $503,880.54 |
| 108 | $668,152.96 | $3,410.36 | $1,298.80 | $666,854.16 | $400,413.87 | $508,589.71 |
| 109 | $666,854.16 | $3,403.73 | $1,305.43 | $665,548.73 | $403,817.60 | $513,298.87 |
| 110 | $665,548.73 | $3,397.07 | $1,312.09 | $664,236.64 | $407,214.67 | $518,008.04 |
| 111 | $664,236.64 | $3,390.37 | $1,318.79 | $662,917.85 | $410,605.05 | $522,717.20 |
| 112 | $662,917.85 | $3,383.64 | $1,325.52 | $661,592.33 | $413,988.69 | $527,426.36 |
| 113 | $661,592.33 | $3,376.88 | $1,332.29 | $660,260.04 | $417,365.57 | $532,135.53 |
| 114 | $660,260.04 | $3,370.08 | $1,339.09 | $658,920.95 | $420,735.64 | $536,844.69 |
| 115 | $658,920.95 | $3,363.24 | $1,345.92 | $657,575.03 | $424,098.89 | $541,553.86 |
| 116 | $657,575.03 | $3,356.37 | $1,352.79 | $656,222.24 | $427,455.26 | $546,263.02 |
| 117 | $656,222.24 | $3,349.47 | $1,359.70 | $654,862.54 | $430,804.73 | $550,972.18 |
| 118 | $654,862.54 | $3,342.53 | $1,366.64 | $653,495.91 | $434,147.25 | $555,681.35 |
| 119 | $653,495.91 | $3,335.55 | $1,373.61 | $652,122.29 | $437,482.81 | $560,390.51 |
| 120 | $652,122.29 | $3,328.54 | $1,380.62 | $650,741.67 | $440,811.35 | $565,099.68 |
| 121 | $650,741.67 | $3,321.49 | $1,387.67 | $649,354.00 | $444,132.84 | $569,808.84 |
| 122 | $649,354.00 | $3,314.41 | $1,394.75 | $647,959.25 | $447,447.25 | $574,518.00 |
| 123 | $647,959.25 | $3,307.29 | $1,401.87 | $646,557.38 | $450,754.54 | $579,227.17 |
| 124 | $646,557.38 | $3,300.14 | $1,409.03 | $645,148.35 | $454,054.68 | $583,936.33 |
| 125 | $645,148.35 | $3,292.94 | $1,416.22 | $643,732.13 | $457,347.63 | $588,645.50 |
| 126 | $643,732.13 | $3,285.72 | $1,423.45 | $642,308.68 | $460,633.34 | $593,354.66 |
| 127 | $642,308.68 | $3,278.45 | $1,430.71 | $640,877.97 | $463,911.79 | $598,063.82 |
| 128 | $640,877.97 | $3,271.15 | $1,438.02 | $639,439.95 | $467,182.94 | $602,772.99 |
| 129 | $639,439.95 | $3,263.81 | $1,445.36 | $637,994.60 | $470,446.75 | $607,482.15 |
| 130 | $637,994.60 | $3,256.43 | $1,452.73 | $636,541.86 | $473,703.18 | $612,191.32 |
| 131 | $636,541.86 | $3,249.02 | $1,460.15 | $635,081.72 | $476,952.19 | $616,900.48 |
| 132 | $635,081.72 | $3,241.56 | $1,467.60 | $633,614.11 | $480,193.76 | $621,609.64 |
| 133 | $633,614.11 | $3,234.07 | $1,475.09 | $632,139.02 | $483,427.83 | $626,318.81 |
| 134 | $632,139.02 | $3,226.54 | $1,482.62 | $630,656.40 | $486,654.37 | $631,027.97 |
| 135 | $630,656.40 | $3,218.98 | $1,490.19 | $629,166.21 | $489,873.35 | $635,737.14 |
| 136 | $629,166.21 | $3,211.37 | $1,497.79 | $627,668.42 | $493,084.72 | $640,446.30 |
| 137 | $627,668.42 | $3,203.72 | $1,505.44 | $626,162.98 | $496,288.44 | $645,155.46 |
| 138 | $626,162.98 | $3,196.04 | $1,513.12 | $624,649.85 | $499,484.48 | $649,864.63 |
| 139 | $624,649.85 | $3,188.32 | $1,520.85 | $623,129.01 | $502,672.80 | $654,573.79 |
| 140 | $623,129.01 | $3,180.55 | $1,528.61 | $621,600.40 | $505,853.35 | $659,282.96 |
| 141 | $621,600.40 | $3,172.75 | $1,536.41 | $620,063.99 | $509,026.10 | $663,992.12 |
| 142 | $620,063.99 | $3,164.91 | $1,544.25 | $618,519.73 | $512,191.01 | $668,701.28 |
| 143 | $618,519.73 | $3,157.03 | $1,552.14 | $616,967.60 | $515,348.04 | $673,410.45 |
| 144 | $616,967.60 | $3,149.11 | $1,560.06 | $615,407.54 | $518,497.15 | $678,119.61 |
| 145 | $615,407.54 | $3,141.14 | $1,568.02 | $613,839.52 | $521,638.29 | $682,828.77 |
| 146 | $613,839.52 | $3,133.14 | $1,576.02 | $612,263.49 | $524,771.43 | $687,537.94 |
| 147 | $612,263.49 | $3,125.09 | $1,584.07 | $610,679.42 | $527,896.52 | $692,247.10 |
| 148 | $610,679.42 | $3,117.01 | $1,592.15 | $609,087.27 | $531,013.53 | $696,956.27 |
| 149 | $609,087.27 | $3,108.88 | $1,600.28 | $607,486.99 | $534,122.42 | $701,665.43 |
| 150 | $607,486.99 | $3,100.71 | $1,608.45 | $605,878.54 | $537,223.13 | $706,374.59 |
| 151 | $605,878.54 | $3,092.51 | $1,616.66 | $604,261.88 | $540,315.64 | $711,083.76 |
| 152 | $604,261.88 | $3,084.25 | $1,624.91 | $602,636.97 | $543,399.89 | $715,792.92 |
| 153 | $602,636.97 | $3,075.96 | $1,633.20 | $601,003.76 | $546,475.85 | $720,502.09 |
| 154 | $601,003.76 | $3,067.62 | $1,641.54 | $599,362.22 | $549,543.47 | $725,211.25 |
| 155 | $599,362.22 | $3,059.24 | $1,649.92 | $597,712.30 | $552,602.72 | $729,920.41 |
| 156 | $597,712.30 | $3,050.82 | $1,658.34 | $596,053.96 | $555,653.54 | $734,629.58 |
| 157 | $596,053.96 | $3,042.36 | $1,666.81 | $594,387.16 | $558,695.90 | $739,338.74 |
| 158 | $594,387.16 | $3,033.85 | $1,675.31 | $592,711.84 | $561,729.75 | $744,047.91 |
| 159 | $592,711.84 | $3,025.30 | $1,683.86 | $591,027.98 | $564,755.05 | $748,757.07 |
| 160 | $591,027.98 | $3,016.71 | $1,692.46 | $589,335.52 | $567,771.76 | $753,466.23 |
| 161 | $589,335.52 | $3,008.07 | $1,701.10 | $587,634.42 | $570,779.82 | $758,175.40 |
| 162 | $587,634.42 | $2,999.38 | $1,709.78 | $585,924.64 | $573,779.21 | $762,884.56 |
| 163 | $585,924.64 | $2,990.66 | $1,718.51 | $584,206.14 | $576,769.86 | $767,593.73 |
| 164 | $584,206.14 | $2,981.89 | $1,727.28 | $582,478.86 | $579,751.75 | $772,302.89 |
| 165 | $582,478.86 | $2,973.07 | $1,736.09 | $580,742.76 | $582,724.82 | $777,012.05 |
| 166 | $580,742.76 | $2,964.21 | $1,744.96 | $578,997.81 | $585,689.03 | $781,721.22 |
| 167 | $578,997.81 | $2,955.30 | $1,753.86 | $577,243.95 | $588,644.33 | $786,430.38 |
| 168 | $577,243.95 | $2,946.35 | $1,762.81 | $575,481.13 | $591,590.68 | $791,139.55 |
| 169 | $575,481.13 | $2,937.35 | $1,771.81 | $573,709.32 | $594,528.03 | $795,848.71 |
| 170 | $573,709.32 | $2,928.31 | $1,780.86 | $571,928.46 | $597,456.34 | $800,557.87 |
| 171 | $571,928.46 | $2,919.22 | $1,789.95 | $570,138.52 | $600,375.56 | $805,267.04 |
| 172 | $570,138.52 | $2,910.08 | $1,799.08 | $568,339.44 | $603,285.64 | $809,976.20 |
| 173 | $568,339.44 | $2,900.90 | $1,808.26 | $566,531.17 | $606,186.54 | $814,685.37 |
| 174 | $566,531.17 | $2,891.67 | $1,817.49 | $564,713.68 | $609,078.21 | $819,394.53 |
| 175 | $564,713.68 | $2,882.39 | $1,826.77 | $562,886.90 | $611,960.60 | $824,103.69 |
| 176 | $562,886.90 | $2,873.07 | $1,836.10 | $561,050.81 | $614,833.67 | $828,812.86 |
| 177 | $561,050.81 | $2,863.70 | $1,845.47 | $559,205.34 | $617,697.36 | $833,522.02 |
| 178 | $559,205.34 | $2,854.28 | $1,854.89 | $557,350.46 | $620,551.64 | $838,231.19 |
| 179 | $557,350.46 | $2,844.81 | $1,864.35 | $555,486.10 | $623,396.45 | $842,940.35 |
| 180 | $555,486.10 | $2,835.29 | $1,873.87 | $553,612.23 | $626,231.74 | $847,649.51 |
| 181 | $553,612.23 | $2,825.73 | $1,883.43 | $551,728.80 | $629,057.47 | $852,358.68 |
| 182 | $551,728.80 | $2,816.12 | $1,893.05 | $549,835.75 | $631,873.59 | $857,067.84 |
| 183 | $549,835.75 | $2,806.45 | $1,902.71 | $547,933.04 | $634,680.04 | $861,777.01 |
| 184 | $547,933.04 | $2,796.74 | $1,912.42 | $546,020.61 | $637,476.78 | $866,486.17 |
| 185 | $546,020.61 | $2,786.98 | $1,922.18 | $544,098.43 | $640,263.76 | $871,195.33 |
| 186 | $544,098.43 | $2,777.17 | $1,931.99 | $542,166.44 | $643,040.93 | $875,904.50 |
| 187 | $542,166.44 | $2,767.31 | $1,941.86 | $540,224.58 | $645,808.24 | $880,613.66 |
| 188 | $540,224.58 | $2,757.40 | $1,951.77 | $538,272.81 | $648,565.64 | $885,322.83 |
| 189 | $538,272.81 | $2,747.43 | $1,961.73 | $536,311.08 | $651,313.07 | $890,031.99 |
| 190 | $536,311.08 | $2,737.42 | $1,971.74 | $534,339.34 | $654,050.49 | $894,741.15 |
| 191 | $534,339.34 | $2,727.36 | $1,981.81 | $532,357.53 | $656,777.85 | $899,450.32 |
| 192 | $532,357.53 | $2,717.24 | $1,991.92 | $530,365.61 | $659,495.09 | $904,159.48 |
| 193 | $530,365.61 | $2,707.07 | $2,002.09 | $528,363.52 | $662,202.17 | $908,868.65 |
| 194 | $528,363.52 | $2,696.86 | $2,012.31 | $526,351.21 | $664,899.02 | $913,577.81 |
| 195 | $526,351.21 | $2,686.58 | $2,022.58 | $524,328.63 | $667,585.61 | $918,286.97 |
| 196 | $524,328.63 | $2,676.26 | $2,032.90 | $522,295.73 | $670,261.87 | $922,996.14 |
| 197 | $522,295.73 | $2,665.88 | $2,043.28 | $520,252.45 | $672,927.75 | $927,705.30 |
| 198 | $520,252.45 | $2,655.46 | $2,053.71 | $518,198.74 | $675,583.21 | $932,414.47 |
| 199 | $518,198.74 | $2,644.97 | $2,064.19 | $516,134.55 | $678,228.18 | $937,123.63 |
| 200 | $516,134.55 | $2,634.44 | $2,074.73 | $514,059.82 | $680,862.62 | $941,832.79 |
| 201 | $514,059.82 | $2,623.85 | $2,085.32 | $511,974.51 | $683,486.46 | $946,541.96 |
| 202 | $511,974.51 | $2,613.20 | $2,095.96 | $509,878.54 | $686,099.67 | $951,251.12 |
| 203 | $509,878.54 | $2,602.51 | $2,106.66 | $507,771.89 | $688,702.17 | $955,960.28 |
| 204 | $507,771.89 | $2,591.75 | $2,117.41 | $505,654.47 | $691,293.92 | $960,669.45 |
| 205 | $505,654.47 | $2,580.94 | $2,128.22 | $503,526.26 | $693,874.87 | $965,378.61 |
| 206 | $503,526.26 | $2,570.08 | $2,139.08 | $501,387.17 | $696,444.95 | $970,087.78 |
| 207 | $501,387.17 | $2,559.16 | $2,150.00 | $499,237.17 | $699,004.11 | $974,796.94 |
| 208 | $499,237.17 | $2,548.19 | $2,160.97 | $497,076.20 | $701,552.30 | $979,506.10 |
| 209 | $497,076.20 | $2,537.16 | $2,172.00 | $494,904.19 | $704,089.46 | $984,215.27 |
| 210 | $494,904.19 | $2,526.07 | $2,183.09 | $492,721.10 | $706,615.54 | $988,924.43 |
| 211 | $492,721.10 | $2,514.93 | $2,194.23 | $490,526.87 | $709,130.47 | $993,633.60 |
| 212 | $490,526.87 | $2,503.73 | $2,205.43 | $488,321.44 | $711,634.20 | $998,342.76 |
| 213 | $488,321.44 | $2,492.47 | $2,216.69 | $486,104.75 | $714,126.67 | $1,003,051.92 |
| 214 | $486,104.75 | $2,481.16 | $2,228.00 | $483,876.74 | $716,607.83 | $1,007,761.09 |
| 215 | $483,876.74 | $2,469.79 | $2,239.38 | $481,637.37 | $719,077.62 | $1,012,470.25 |
| 216 | $481,637.37 | $2,458.36 | $2,250.81 | $479,386.56 | $721,535.98 | $1,017,179.42 |
| 217 | $479,386.56 | $2,446.87 | $2,262.30 | $477,124.27 | $723,982.85 | $1,021,888.58 |
| 218 | $477,124.27 | $2,435.32 | $2,273.84 | $474,850.42 | $726,418.17 | $1,026,597.74 |
| 219 | $474,850.42 | $2,423.72 | $2,285.45 | $472,564.97 | $728,841.88 | $1,031,306.91 |
| 220 | $472,564.97 | $2,412.05 | $2,297.11 | $470,267.86 | $731,253.93 | $1,036,016.07 |
| 221 | $470,267.86 | $2,400.33 | $2,308.84 | $467,959.02 | $733,654.26 | $1,040,725.24 |
| 222 | $467,959.02 | $2,388.54 | $2,320.62 | $465,638.40 | $736,042.80 | $1,045,434.40 |
| 223 | $465,638.40 | $2,376.70 | $2,332.47 | $463,305.93 | $738,419.50 | $1,050,143.56 |
| 224 | $463,305.93 | $2,364.79 | $2,344.37 | $460,961.56 | $740,784.29 | $1,054,852.73 |
| 225 | $460,961.56 | $2,352.82 | $2,356.34 | $458,605.22 | $743,137.11 | $1,059,561.89 |
| 226 | $458,605.22 | $2,340.80 | $2,368.37 | $456,236.85 | $745,477.91 | $1,064,271.06 |
| 227 | $456,236.85 | $2,328.71 | $2,380.46 | $453,856.40 | $747,806.62 | $1,068,980.22 |
| 228 | $453,856.40 | $2,316.56 | $2,392.61 | $451,463.79 | $750,123.18 | $1,073,689.38 |
| 229 | $451,463.79 | $2,304.35 | $2,404.82 | $449,058.97 | $752,427.52 | $1,078,398.55 |
| 230 | $449,058.97 | $2,292.07 | $2,417.09 | $446,641.88 | $754,719.59 | $1,083,107.71 |
| 231 | $446,641.88 | $2,279.73 | $2,429.43 | $444,212.45 | $756,999.33 | $1,087,816.88 |
| 232 | $444,212.45 | $2,267.33 | $2,441.83 | $441,770.62 | $759,266.66 | $1,092,526.04 |
| 233 | $441,770.62 | $2,254.87 | $2,454.29 | $439,316.33 | $761,521.53 | $1,097,235.20 |
| 234 | $439,316.33 | $2,242.34 | $2,466.82 | $436,849.51 | $763,763.88 | $1,101,944.37 |
| 235 | $436,849.51 | $2,229.75 | $2,479.41 | $434,370.10 | $765,993.63 | $1,106,653.53 |
| 236 | $434,370.10 | $2,217.10 | $2,492.07 | $431,878.03 | $768,210.73 | $1,111,362.70 |
| 237 | $431,878.03 | $2,204.38 | $2,504.79 | $429,373.25 | $770,415.11 | $1,116,071.86 |
| 238 | $429,373.25 | $2,191.59 | $2,517.57 | $426,855.67 | $772,606.70 | $1,120,781.02 |
| 239 | $426,855.67 | $2,178.74 | $2,530.42 | $424,325.25 | $774,785.44 | $1,125,490.19 |
| 240 | $424,325.25 | $2,165.83 | $2,543.34 | $421,781.92 | $776,951.27 | $1,130,199.35 |
| 241 | $421,781.92 | $2,152.85 | $2,556.32 | $419,225.60 | $779,104.11 | $1,134,908.52 |
| 242 | $419,225.60 | $2,139.80 | $2,569.37 | $416,656.23 | $781,243.91 | $1,139,617.68 |
| 243 | $416,656.23 | $2,126.68 | $2,582.48 | $414,073.75 | $783,370.59 | $1,144,326.84 |
| 244 | $414,073.75 | $2,113.50 | $2,595.66 | $411,478.09 | $785,484.09 | $1,149,036.01 |
| 245 | $411,478.09 | $2,100.25 | $2,608.91 | $408,869.18 | $787,584.35 | $1,153,745.17 |
| 246 | $408,869.18 | $2,086.94 | $2,622.23 | $406,246.95 | $789,671.28 | $1,158,454.34 |
| 247 | $406,246.95 | $2,073.55 | $2,635.61 | $403,611.34 | $791,744.84 | $1,163,163.50 |
| 248 | $403,611.34 | $2,060.10 | $2,649.06 | $400,962.27 | $793,804.94 | $1,167,872.66 |
| 249 | $400,962.27 | $2,046.58 | $2,662.59 | $398,299.69 | $795,851.51 | $1,172,581.83 |
| 250 | $398,299.69 | $2,032.99 | $2,676.18 | $395,623.51 | $797,884.50 | $1,177,290.99 |
| 251 | $395,623.51 | $2,019.33 | $2,689.84 | $392,933.67 | $799,903.83 | $1,182,000.16 |
| 252 | $392,933.67 | $2,005.60 | $2,703.57 | $390,230.11 | $801,909.43 | $1,186,709.32 |
| 253 | $390,230.11 | $1,991.80 | $2,717.36 | $387,512.75 | $803,901.23 | $1,191,418.48 |
| 254 | $387,512.75 | $1,977.93 | $2,731.23 | $384,781.51 | $805,879.16 | $1,196,127.65 |
| 255 | $384,781.51 | $1,963.99 | $2,745.18 | $382,036.34 | $807,843.15 | $1,200,836.81 |
| 256 | $382,036.34 | $1,949.98 | $2,759.19 | $379,277.15 | $809,793.12 | $1,205,545.98 |
| 257 | $379,277.15 | $1,935.89 | $2,773.27 | $376,503.88 | $811,729.02 | $1,210,255.14 |
| 258 | $376,503.88 | $1,921.74 | $2,787.43 | $373,716.45 | $813,650.76 | $1,214,964.30 |
| 259 | $373,716.45 | $1,907.51 | $2,801.65 | $370,914.80 | $815,558.27 | $1,219,673.47 |
| 260 | $370,914.80 | $1,893.21 | $2,815.95 | $368,098.85 | $817,451.48 | $1,224,382.63 |
| 261 | $368,098.85 | $1,878.84 | $2,830.33 | $365,268.52 | $819,330.32 | $1,229,091.79 |
| 262 | $365,268.52 | $1,864.39 | $2,844.77 | $362,423.75 | $821,194.71 | $1,233,800.96 |
| 263 | $362,423.75 | $1,849.87 | $2,859.29 | $359,564.46 | $823,044.58 | $1,238,510.12 |
| 264 | $359,564.46 | $1,835.28 | $2,873.89 | $356,690.57 | $824,879.86 | $1,243,219.29 |
| 265 | $356,690.57 | $1,820.61 | $2,888.56 | $353,802.01 | $826,700.46 | $1,247,928.45 |
| 266 | $353,802.01 | $1,805.86 | $2,903.30 | $350,898.71 | $828,506.33 | $1,252,637.61 |
| 267 | $350,898.71 | $1,791.05 | $2,918.12 | $347,980.60 | $830,297.37 | $1,257,346.78 |
| 268 | $347,980.60 | $1,776.15 | $2,933.01 | $345,047.58 | $832,073.52 | $1,262,055.94 |
| 269 | $345,047.58 | $1,761.18 | $2,947.98 | $342,099.60 | $833,834.71 | $1,266,765.11 |
| 270 | $342,099.60 | $1,746.13 | $2,963.03 | $339,136.57 | $835,580.84 | $1,271,474.27 |
| 271 | $339,136.57 | $1,731.01 | $2,978.15 | $336,158.41 | $837,311.85 | $1,276,183.43 |
| 272 | $336,158.41 | $1,715.81 | $2,993.36 | $333,165.06 | $839,027.66 | $1,280,892.60 |
| 273 | $333,165.06 | $1,700.53 | $3,008.63 | $330,156.42 | $840,728.19 | $1,285,601.76 |
| 274 | $330,156.42 | $1,685.17 | $3,023.99 | $327,132.43 | $842,413.36 | $1,290,310.93 |
| 275 | $327,132.43 | $1,669.74 | $3,039.43 | $324,093.01 | $844,083.10 | $1,295,020.09 |
| 276 | $324,093.01 | $1,654.22 | $3,054.94 | $321,038.07 | $845,737.32 | $1,299,729.25 |
| 277 | $321,038.07 | $1,638.63 | $3,070.53 | $317,967.54 | $847,375.96 | $1,304,438.42 |
| 278 | $317,967.54 | $1,622.96 | $3,086.20 | $314,881.33 | $848,998.91 | $1,309,147.58 |
| 279 | $314,881.33 | $1,607.21 | $3,101.96 | $311,779.38 | $850,606.12 | $1,313,856.75 |
| 280 | $311,779.38 | $1,591.37 | $3,117.79 | $308,661.58 | $852,197.50 | $1,318,565.91 |
| 281 | $308,661.58 | $1,575.46 | $3,133.70 | $305,527.88 | $853,772.96 | $1,323,275.07 |
| 282 | $305,527.88 | $1,559.47 | $3,149.70 | $302,378.18 | $855,332.42 | $1,327,984.24 |
| 283 | $302,378.18 | $1,543.39 | $3,165.78 | $299,212.41 | $856,875.81 | $1,332,693.40 |
| 284 | $299,212.41 | $1,527.23 | $3,181.93 | $296,030.47 | $858,403.04 | $1,337,402.57 |
| 285 | $296,030.47 | $1,510.99 | $3,198.18 | $292,832.30 | $859,914.03 | $1,342,111.73 |
| 286 | $292,832.30 | $1,494.66 | $3,214.50 | $289,617.80 | $861,408.69 | $1,346,820.89 |
| 287 | $289,617.80 | $1,478.26 | $3,230.91 | $286,386.89 | $862,886.95 | $1,351,530.06 |
| 288 | $286,386.89 | $1,461.77 | $3,247.40 | $283,139.49 | $864,348.72 | $1,356,239.22 |
| 289 | $283,139.49 | $1,445.19 | $3,263.97 | $279,875.52 | $865,793.91 | $1,360,948.39 |
| 290 | $279,875.52 | $1,428.53 | $3,280.63 | $276,594.89 | $867,222.44 | $1,365,657.55 |
| 291 | $276,594.89 | $1,411.79 | $3,297.38 | $273,297.51 | $868,634.23 | $1,370,366.71 |
| 292 | $273,297.51 | $1,394.96 | $3,314.21 | $269,983.30 | $870,029.18 | $1,375,075.88 |
| 293 | $269,983.30 | $1,378.04 | $3,331.12 | $266,652.18 | $871,407.22 | $1,379,785.04 |
| 294 | $266,652.18 | $1,361.04 | $3,348.13 | $263,304.05 | $872,768.26 | $1,384,494.21 |
| 295 | $263,304.05 | $1,343.95 | $3,365.22 | $259,938.84 | $874,112.21 | $1,389,203.37 |
| 296 | $259,938.84 | $1,326.77 | $3,382.39 | $256,556.44 | $875,438.98 | $1,393,912.53 |
| 297 | $256,556.44 | $1,309.51 | $3,399.66 | $253,156.79 | $876,748.48 | $1,398,621.70 |
| 298 | $253,156.79 | $1,292.15 | $3,417.01 | $249,739.78 | $878,040.64 | $1,403,330.86 |
| 299 | $249,739.78 | $1,274.71 | $3,434.45 | $246,305.33 | $879,315.35 | $1,408,040.03 |
| 300 | $246,305.33 | $1,257.18 | $3,451.98 | $242,853.35 | $880,572.54 | $1,412,749.19 |
| 301 | $242,853.35 | $1,239.56 | $3,469.60 | $239,383.75 | $881,812.10 | $1,417,458.35 |
| 302 | $239,383.75 | $1,221.85 | $3,487.31 | $235,896.44 | $883,033.95 | $1,422,167.52 |
| 303 | $235,896.44 | $1,204.05 | $3,505.11 | $232,391.33 | $884,238.01 | $1,426,876.68 |
| 304 | $232,391.33 | $1,186.16 | $3,523.00 | $228,868.33 | $885,424.17 | $1,431,585.85 |
| 305 | $228,868.33 | $1,168.18 | $3,540.98 | $225,327.35 | $886,592.36 | $1,436,295.01 |
| 306 | $225,327.35 | $1,150.11 | $3,559.06 | $221,768.29 | $887,742.46 | $1,441,004.17 |
| 307 | $221,768.29 | $1,131.94 | $3,577.22 | $218,191.07 | $888,874.41 | $1,445,713.34 |
| 308 | $218,191.07 | $1,113.68 | $3,595.48 | $214,595.59 | $889,988.09 | $1,450,422.50 |
| 309 | $214,595.59 | $1,095.33 | $3,613.83 | $210,981.76 | $891,083.42 | $1,455,131.67 |
| 310 | $210,981.76 | $1,076.89 | $3,632.28 | $207,349.48 | $892,160.31 | $1,459,840.83 |
| 311 | $207,349.48 | $1,058.35 | $3,650.82 | $203,698.66 | $893,218.65 | $1,464,549.99 |
| 312 | $203,698.66 | $1,039.71 | $3,669.45 | $200,029.21 | $894,258.37 | $1,469,259.16 |
| 313 | $200,029.21 | $1,020.98 | $3,688.18 | $196,341.03 | $895,279.35 | $1,473,968.32 |
| 314 | $196,341.03 | $1,002.16 | $3,707.01 | $192,634.02 | $896,281.51 | $1,478,677.48 |
| 315 | $192,634.02 | $983.24 | $3,725.93 | $188,908.09 | $897,264.74 | $1,483,386.65 |
| 316 | $188,908.09 | $964.22 | $3,744.95 | $185,163.15 | $898,228.96 | $1,488,095.81 |
| 317 | $185,163.15 | $945.10 | $3,764.06 | $181,399.09 | $899,174.06 | $1,492,804.98 |
| 318 | $181,399.09 | $925.89 | $3,783.27 | $177,615.81 | $900,099.95 | $1,497,514.14 |
| 319 | $177,615.81 | $906.58 | $3,802.58 | $173,813.23 | $901,006.54 | $1,502,223.30 |
| 320 | $173,813.23 | $887.17 | $3,821.99 | $169,991.24 | $901,893.71 | $1,506,932.47 |
| 321 | $169,991.24 | $867.66 | $3,841.50 | $166,149.74 | $902,761.37 | $1,511,641.63 |
| 322 | $166,149.74 | $848.06 | $3,861.11 | $162,288.63 | $903,609.43 | $1,516,350.80 |
| 323 | $162,288.63 | $828.35 | $3,880.82 | $158,407.81 | $904,437.77 | $1,521,059.96 |
| 324 | $158,407.81 | $808.54 | $3,900.62 | $154,507.19 | $905,246.31 | $1,525,769.12 |
| 325 | $154,507.19 | $788.63 | $3,920.53 | $150,586.66 | $906,034.94 | $1,530,478.29 |
| 326 | $150,586.66 | $768.62 | $3,940.54 | $146,646.11 | $906,803.56 | $1,535,187.45 |
| 327 | $146,646.11 | $748.51 | $3,960.66 | $142,685.45 | $907,552.07 | $1,539,896.62 |
| 328 | $142,685.45 | $728.29 | $3,980.87 | $138,704.58 | $908,280.36 | $1,544,605.78 |
| 329 | $138,704.58 | $707.97 | $4,001.19 | $134,703.39 | $908,988.33 | $1,549,314.94 |
| 330 | $134,703.39 | $687.55 | $4,021.62 | $130,681.77 | $909,675.88 | $1,554,024.11 |
| 331 | $130,681.77 | $667.02 | $4,042.14 | $126,639.63 | $910,342.90 | $1,558,733.27 |
| 332 | $126,639.63 | $646.39 | $4,062.77 | $122,576.86 | $910,989.29 | $1,563,442.44 |
| 333 | $122,576.86 | $625.65 | $4,083.51 | $118,493.34 | $911,614.94 | $1,568,151.60 |
| 334 | $118,493.34 | $604.81 | $4,104.35 | $114,388.99 | $912,219.75 | $1,572,860.76 |
| 335 | $114,388.99 | $583.86 | $4,125.30 | $110,263.69 | $912,803.61 | $1,577,569.93 |
| 336 | $110,263.69 | $562.80 | $4,146.36 | $106,117.33 | $913,366.42 | $1,582,279.09 |
| 337 | $106,117.33 | $541.64 | $4,167.52 | $101,949.80 | $913,908.06 | $1,586,988.26 |
| 338 | $101,949.80 | $520.37 | $4,188.80 | $97,761.01 | $914,428.43 | $1,591,697.42 |
| 339 | $97,761.01 | $498.99 | $4,210.18 | $93,550.83 | $914,927.42 | $1,596,406.58 |
| 340 | $93,550.83 | $477.50 | $4,231.66 | $89,319.17 | $915,404.92 | $1,601,115.75 |
| 341 | $89,319.17 | $455.90 | $4,253.26 | $85,065.90 | $915,860.82 | $1,605,824.91 |
| 342 | $85,065.90 | $434.19 | $4,274.97 | $80,790.93 | $916,295.01 | $1,610,534.08 |
| 343 | $80,790.93 | $412.37 | $4,296.79 | $76,494.14 | $916,707.38 | $1,615,243.24 |
| 344 | $76,494.14 | $390.44 | $4,318.73 | $72,175.41 | $917,097.82 | $1,619,952.40 |
| 345 | $72,175.41 | $368.40 | $4,340.77 | $67,834.64 | $917,466.21 | $1,624,661.57 |
| 346 | $67,834.64 | $346.24 | $4,362.92 | $63,471.72 | $917,812.45 | $1,629,370.73 |
| 347 | $63,471.72 | $323.97 | $4,385.19 | $59,086.52 | $918,136.42 | $1,634,079.90 |
| 348 | $59,086.52 | $301.59 | $4,407.58 | $54,678.95 | $918,438.01 | $1,638,789.06 |
| 349 | $54,678.95 | $279.09 | $4,430.07 | $50,248.87 | $918,717.10 | $1,643,498.22 |
| 350 | $50,248.87 | $256.48 | $4,452.69 | $45,796.19 | $918,973.58 | $1,648,207.39 |
| 351 | $45,796.19 | $233.75 | $4,475.41 | $41,320.78 | $919,207.33 | $1,652,916.55 |
| 352 | $41,320.78 | $210.91 | $4,498.26 | $36,822.52 | $919,418.24 | $1,657,625.72 |
| 353 | $36,822.52 | $187.95 | $4,521.22 | $32,301.31 | $919,606.18 | $1,662,334.88 |
| 354 | $32,301.31 | $164.87 | $4,544.29 | $27,757.01 | $919,771.06 | $1,667,044.04 |
| 355 | $27,757.01 | $141.68 | $4,567.49 | $23,189.53 | $919,912.73 | $1,671,753.21 |
| 356 | $23,189.53 | $118.36 | $4,590.80 | $18,598.72 | $920,031.10 | $1,676,462.37 |
| 357 | $18,598.72 | $94.93 | $4,614.23 | $13,984.49 | $920,126.03 | $1,681,171.54 |
| 358 | $13,984.49 | $71.38 | $4,637.78 | $9,346.71 | $920,197.41 | $1,685,880.70 |
| 359 | $9,346.71 | $47.71 | $4,661.46 | $4,685.25 | $920,245.11 | $1,690,589.86 |
| 360 | $4,685.25 | $23.91 | $4,685.25 | $0.00 | $920,269.03 | $1,695,299.03 |