Product Scenarios

Assmptions
Loan Term (years)		30
Interest Rate		6.00%
Loan Amount		500,000
HOA		50.00
Insurance		666.67
Cummulative interest		579,190.95

Assmptions
Loan Term (years)		25
Interest Rate		6.00%
Loan Amount		500,000
HOA		50.00
Insurance		666.67
Cummulative interest		466,452.10

Scenario #1

Month	Beginning UPB	Interest Payment	Principal Payment	P&I Payment	Impounds	Total Payment	Ending Balance	Cummulative Interest Paid	Cummulative Principal Paid
1	500,000.00	2,500.00	497.75	2,997.75	716.67	3,714.42	499,502.25	2,500.00	497.75
2	499,502.25	2,497.51	500.24	2,997.75	716.67	3,714.42	499,002.01	4,997.51	997.99
3	499,002.01	2,495.01	502.74	2,997.75	716.67	3,714.42	498,499.26	7,492.52	1,500.74
4	498,499.26	2,492.50	505.26	2,997.75	716.67	3,714.42	497,994.01	9,985.02	2,005.99
5	497,994.01	2,489.97	507.78	2,997.75	716.67	3,714.42	497,486.22	12,474.99	2,513.78
6	497,486.22	2,487.43	510.32	2,997.75	716.67	3,714.42	496,975.90	14,962.42	3,024.10
7	496,975.90	2,484.88	512.87	2,997.75	716.67	3,714.42	496,463.03	17,447.30	3,536.97
8	496,463.03	2,482.32	515.44	2,997.75	716.67	3,714.42	495,947.59	19,929.61	4,052.41
9	495,947.59	2,479.74	518.01	2,997.75	716.67	3,714.42	495,429.58	22,409.35	4,570.42
10	495,429.58	2,477.15	520.60	2,997.75	716.67	3,714.42	494,908.97	24,886.50	5,091.03
11	494,908.97	2,474.54	523.21	2,997.75	716.67	3,714.42	494,385.77	27,361.04	5,614.23
12	494,385.77	2,471.93	525.82	2,997.75	716.67	3,714.42	493,859.94	29,832.97	6,140.06
13	493,859.94	2,469.30	528.45	2,997.75	716.67	3,714.42	493,331.49	32,302.27	6,668.51
14	493,331.49	2,466.66	531.10	2,997.75	716.67	3,714.42	492,800.39	34,768.93	7,199.61
15	492,800.39	2,464.00	533.75	2,997.75	716.67	3,714.42	492,266.64	37,232.93	7,733.36
16	492,266.64	2,461.33	536.42	2,997.75	716.67	3,714.42	491,730.22	39,694.27	8,269.78
17	491,730.22	2,458.65	539.10	2,997.75	716.67	3,714.42	491,191.12	42,152.92	8,808.88
18	491,191.12	2,455.96	541.80	2,997.75	716.67	3,714.42	490,649.32	44,608.87	9,350.68
19	490,649.32	2,453.25	544.51	2,997.75	716.67	3,714.42	490,104.82	47,062.12	9,895.18
20	490,104.82	2,450.52	547.23	2,997.75	716.67	3,714.42	489,557.59	49,512.64	10,442.41
21	489,557.59	2,447.79	549.96	2,997.75	716.67	3,714.42	489,007.63	51,960.43	10,992.37
22	489,007.63	2,445.04	552.71	2,997.75	716.67	3,714.42	488,454.91	54,405.47	11,545.09
23	488,454.91	2,442.27	555.48	2,997.75	716.67	3,714.42	487,899.43	56,847.74	12,100.57
24	487,899.43	2,439.50	558.26	2,997.75	716.67	3,714.42	487,341.18	59,287.24	12,658.82
25	487,341.18	2,436.71	561.05	2,997.75	716.67	3,714.42	486,780.13	61,723.95	13,219.87
26	486,780.13	2,433.90	563.85	2,997.75	716.67	3,714.42	486,216.28	64,157.85	13,783.72
27	486,216.28	2,431.08	566.67	2,997.75	716.67	3,714.42	485,649.61	66,588.93	14,350.39
28	485,649.61	2,428.25	569.50	2,997.75	716.67	3,714.42	485,080.10	69,017.18	14,919.90
29	485,080.10	2,425.40	572.35	2,997.75	716.67	3,714.42	484,507.75	71,442.58	15,492.25
30	484,507.75	2,422.54	575.21	2,997.75	716.67	3,714.42	483,932.54	73,865.12	16,067.46
31	483,932.54	2,419.66	578.09	2,997.75	716.67	3,714.42	483,354.45	76,284.78	16,645.55
32	483,354.45	2,416.77	580.98	2,997.75	716.67	3,714.42	482,773.47	78,701.55	17,226.53
33	482,773.47	2,413.87	583.89	2,997.75	716.67	3,714.42	482,189.58	81,115.42	17,810.42
34	482,189.58	2,410.95	586.80	2,997.75	716.67	3,714.42	481,602.78	83,526.37	18,397.22
35	481,602.78	2,408.01	589.74	2,997.75	716.67	3,714.42	481,013.04	85,934.38	18,986.96
36	481,013.04	2,405.07	592.69	2,997.75	716.67	3,714.42	480,420.35	88,339.44	19,579.65
37	480,420.35	2,402.10	595.65	2,997.75	716.67	3,714.42	479,824.70	90,741.55	20,175.30
38	479,824.70	2,399.12	598.63	2,997.75	716.67	3,714.42	479,226.07	93,140.67	20,773.93
39	479,226.07	2,396.13	601.62	2,997.75	716.67	3,714.42	478,624.45	95,536.80	21,375.55
40	478,624.45	2,393.12	604.63	2,997.75	716.67	3,714.42	478,019.82	97,929.92	21,980.18
41	478,019.82	2,390.10	607.65	2,997.75	716.67	3,714.42	477,412.16	100,320.02	22,587.84
42	477,412.16	2,387.06	610.69	2,997.75	716.67	3,714.42	476,801.47	102,707.08	23,198.53
43	476,801.47	2,384.01	613.75	2,997.75	716.67	3,714.42	476,187.73	105,091.09	23,812.27
44	476,187.73	2,380.94	616.81	2,997.75	716.67	3,714.42	475,570.91	107,472.03	24,429.09
45	475,570.91	2,377.85	619.90	2,997.75	716.67	3,714.42	474,951.02	109,849.88	25,048.98
46	474,951.02	2,374.76	623.00	2,997.75	716.67	3,714.42	474,328.02	112,224.64	25,671.98
47	474,328.02	2,371.64	626.11	2,997.75	716.67	3,714.42	473,701.91	114,596.28	26,298.09
48	473,701.91	2,368.51	629.24	2,997.75	716.67	3,714.42	473,072.66	116,964.79	26,927.34
49	473,072.66	2,365.36	632.39	2,997.75	716.67	3,714.42	472,440.27	119,330.15	27,559.73
50	472,440.27	2,362.20	635.55	2,997.75	716.67	3,714.42	471,804.72	121,692.35	28,195.28
51	471,804.72	2,359.02	638.73	2,997.75	716.67	3,714.42	471,165.99	124,051.38	28,834.01
52	471,165.99	2,355.83	641.92	2,997.75	716.67	3,714.42	470,524.07	126,407.21	29,475.93
53	470,524.07	2,352.62	645.13	2,997.75	716.67	3,714.42	469,878.94	128,759.83	30,121.06
54	469,878.94	2,349.39	648.36	2,997.75	716.67	3,714.42	469,230.58	131,109.22	30,769.42
55	469,230.58	2,346.15	651.60	2,997.75	716.67	3,714.42	468,578.98	133,455.37	31,421.02
56	468,578.98	2,342.89	654.86	2,997.75	716.67	3,714.42	467,924.12	135,798.27	32,075.88
57	467,924.12	2,339.62	658.13	2,997.75	716.67	3,714.42	467,265.99	138,137.89	32,734.01
58	467,265.99	2,336.33	661.42	2,997.75	716.67	3,714.42	466,604.57	140,474.22	33,395.43
59	466,604.57	2,333.02	664.73	2,997.75	716.67	3,714.42	465,939.84	142,807.24	34,060.16
60	465,939.84	2,329.70	668.05	2,997.75	716.67	3,714.42	465,271.78	145,136.94	34,728.22
61	465,271.78	2,326.36	671.39	2,997.75	716.67	3,714.42	464,600.39	147,463.30	35,399.61
62	464,600.39	2,323.00	674.75	2,997.75	716.67	3,714.42	463,925.64	149,786.30	36,074.36
63	463,925.64	2,319.63	678.12	2,997.75	716.67	3,714.42	463,247.52	152,105.93	36,752.48
64	463,247.52	2,316.24	681.52	2,997.75	716.67	3,714.42	462,566.00	154,422.17	37,434.00
65	462,566.00	2,312.83	684.92	2,997.75	716.67	3,714.42	461,881.08	156,735.00	38,118.92
66	461,881.08	2,309.41	688.35	2,997.75	716.67	3,714.42	461,192.73	159,044.40	38,807.27
67	461,192.73	2,305.96	691.79	2,997.75	716.67	3,714.42	460,500.94	161,350.37	39,499.06
68	460,500.94	2,302.50	695.25	2,997.75	716.67	3,714.42	459,805.69	163,652.87	40,194.31
69	459,805.69	2,299.03	698.72	2,997.75	716.67	3,714.42	459,106.97	165,951.90	40,893.03
70	459,106.97	2,295.53	702.22	2,997.75	716.67	3,714.42	458,404.75	168,247.44	41,595.25
71	458,404.75	2,292.02	705.73	2,997.75	716.67	3,714.42	457,699.02	170,539.46	42,300.98
72	457,699.02	2,288.50	709.26	2,997.75	716.67	3,714.42	456,989.77	172,827.95	43,010.23
73	456,989.77	2,284.95	712.80	2,997.75	716.67	3,714.42	456,276.96	175,112.90	43,723.04
74	456,276.96	2,281.38	716.37	2,997.75	716.67	3,714.42	455,560.59	177,394.29	44,439.41
75	455,560.59	2,277.80	719.95	2,997.75	716.67	3,714.42	454,840.64	179,672.09	45,159.36
76	454,840.64	2,274.20	723.55	2,997.75	716.67	3,714.42	454,117.09	181,946.29	45,882.91
77	454,117.09	2,270.59	727.17	2,997.75	716.67	3,714.42	453,389.93	184,216.88	46,610.07
78	453,389.93	2,266.95	730.80	2,997.75	716.67	3,714.42	452,659.12	186,483.83	47,340.88
79	452,659.12	2,263.30	734.46	2,997.75	716.67	3,714.42	451,924.67	188,747.12	48,075.33
80	451,924.67	2,259.62	738.13	2,997.75	716.67	3,714.42	451,186.54	191,006.75	48,813.46
81	451,186.54	2,255.93	741.82	2,997.75	716.67	3,714.42	450,444.72	193,262.68	49,555.28
82	450,444.72	2,252.22	745.53	2,997.75	716.67	3,714.42	449,699.19	195,514.90	50,300.81
83	449,699.19	2,248.50	749.26	2,997.75	716.67	3,714.42	448,949.93	197,763.40	51,050.07
84	448,949.93	2,244.75	753.00	2,997.75	716.67	3,714.42	448,196.93	200,008.15	51,803.07
85	448,196.93	2,240.98	756.77	2,997.75	716.67	3,714.42	447,440.16	202,249.13	52,559.84
86	447,440.16	2,237.20	760.55	2,997.75	716.67	3,714.42	446,679.61	204,486.34	53,320.39
87	446,679.61	2,233.40	764.35	2,997.75	716.67	3,714.42	445,915.26	206,719.73	54,084.74
88	445,915.26	2,229.58	768.18	2,997.75	716.67	3,714.42	445,147.08	208,949.31	54,852.92
89	445,147.08	2,225.74	772.02	2,997.75	716.67	3,714.42	444,375.06	211,175.05	55,624.94
90	444,375.06	2,221.88	775.88	2,997.75	716.67	3,714.42	443,599.18	213,396.92	56,400.82
91	443,599.18	2,218.00	779.76	2,997.75	716.67	3,714.42	442,819.43	215,614.92	57,180.57
92	442,819.43	2,214.10	783.66	2,997.75	716.67	3,714.42	442,035.77	217,829.01	57,964.23
93	442,035.77	2,210.18	787.57	2,997.75	716.67	3,714.42	441,248.20	220,039.19	58,751.80
94	441,248.20	2,206.24	791.51	2,997.75	716.67	3,714.42	440,456.69	222,245.43	59,543.31
95	440,456.69	2,202.28	795.47	2,997.75	716.67	3,714.42	439,661.22	224,447.72	60,338.78
96	439,661.22	2,198.31	799.45	2,997.75	716.67	3,714.42	438,861.77	226,646.02	61,138.23
97	438,861.77	2,194.31	803.44	2,997.75	716.67	3,714.42	438,058.33	228,840.33	61,941.67
98	438,058.33	2,190.29	807.46	2,997.75	716.67	3,714.42	437,250.87	231,030.62	62,749.13
99	437,250.87	2,186.25	811.50	2,997.75	716.67	3,714.42	436,439.37	233,216.88	63,560.63
100	436,439.37	2,182.20	815.56	2,997.75	716.67	3,714.42	435,623.81	235,399.07	64,376.19
101	435,623.81	2,178.12	819.63	2,997.75	716.67	3,714.42	434,804.18	237,577.19	65,195.82
102	434,804.18	2,174.02	823.73	2,997.75	716.67	3,714.42	433,980.45	239,751.21	66,019.55
103	433,980.45	2,169.90	827.85	2,997.75	716.67	3,714.42	433,152.60	241,921.12	66,847.40
104	433,152.60	2,165.76	831.99	2,997.75	716.67	3,714.42	432,320.61	244,086.88	67,679.39
105	432,320.61	2,161.60	836.15	2,997.75	716.67	3,714.42	431,484.46	246,248.48	68,515.54
106	431,484.46	2,157.42	840.33	2,997.75	716.67	3,714.42	430,644.13	248,405.91	69,355.87
107	430,644.13	2,153.22	844.53	2,997.75	716.67	3,714.42	429,799.59	250,559.13	70,200.41
108	429,799.59	2,149.00	848.75	2,997.75	716.67	3,714.42	428,950.84	252,708.12	71,049.16
109	428,950.84	2,144.75	853.00	2,997.75	716.67	3,714.42	428,097.84	254,852.88	71,902.16
110	428,097.84	2,140.49	857.26	2,997.75	716.67	3,714.42	427,240.58	256,993.37	72,759.42
111	427,240.58	2,136.20	861.55	2,997.75	716.67	3,714.42	426,379.03	259,129.57	73,620.97
112	426,379.03	2,131.90	865.86	2,997.75	716.67	3,714.42	425,513.17	261,261.47	74,486.83
113	425,513.17	2,127.57	870.19	2,997.75	716.67	3,714.42	424,642.98	263,389.03	75,357.02
114	424,642.98	2,123.21	874.54	2,997.75	716.67	3,714.42	423,768.45	265,512.25	76,231.55
115	423,768.45	2,118.84	878.91	2,997.75	716.67	3,714.42	422,889.54	267,631.09	77,110.46
116	422,889.54	2,114.45	883.30	2,997.75	716.67	3,714.42	422,006.23	269,745.54	77,993.77
117	422,006.23	2,110.03	887.72	2,997.75	716.67	3,714.42	421,118.51	271,855.57	78,881.49
118	421,118.51	2,105.59	892.16	2,997.75	716.67	3,714.42	420,226.35	273,961.16	79,773.65
119	420,226.35	2,101.13	896.62	2,997.75	716.67	3,714.42	419,329.73	276,062.29	80,670.27
120	419,329.73	2,096.65	901.10	2,997.75	716.67	3,714.42	418,428.62	278,158.94	81,571.38
121	418,428.62	2,092.14	905.61	2,997.75	716.67	3,714.42	417,523.02	280,251.08	82,476.98
122	417,523.02	2,087.62	910.14	2,997.75	716.67	3,714.42	416,612.88	282,338.70	83,387.12
123	416,612.88	2,083.06	914.69	2,997.75	716.67	3,714.42	415,698.19	284,421.76	84,301.81
124	415,698.19	2,078.49	919.26	2,997.75	716.67	3,714.42	414,778.93	286,500.25	85,221.07
125	414,778.93	2,073.89	923.86	2,997.75	716.67	3,714.42	413,855.07	288,574.15	86,144.93
126	413,855.07	2,069.28	928.48	2,997.75	716.67	3,714.42	412,926.59	290,643.42	87,073.41
127	412,926.59	2,064.63	933.12	2,997.75	716.67	3,714.42	411,993.47	292,708.06	88,006.53
128	411,993.47	2,059.97	937.79	2,997.75	716.67	3,714.42	411,055.69	294,768.02	88,944.31
129	411,055.69	2,055.28	942.47	2,997.75	716.67	3,714.42	410,113.21	296,823.30	89,886.79
130	410,113.21	2,050.57	947.19	2,997.75	716.67	3,714.42	409,166.03	298,873.87	90,833.97
131	409,166.03	2,045.83	951.92	2,997.75	716.67	3,714.42	408,214.10	300,919.70	91,785.90
132	408,214.10	2,041.07	956.68	2,997.75	716.67	3,714.42	407,257.42	302,960.77	92,742.58
133	407,257.42	2,036.29	961.47	2,997.75	716.67	3,714.42	406,295.96	304,997.06	93,704.04
134	406,295.96	2,031.48	966.27	2,997.75	716.67	3,714.42	405,329.68	307,028.54	94,670.32
135	405,329.68	2,026.65	971.10	2,997.75	716.67	3,714.42	404,358.58	309,055.18	95,641.42
136	404,358.58	2,021.79	975.96	2,997.75	716.67	3,714.42	403,382.62	311,076.98	96,617.38
137	403,382.62	2,016.91	980.84	2,997.75	716.67	3,714.42	402,401.78	313,093.89	97,598.22
138	402,401.78	2,012.01	985.74	2,997.75	716.67	3,714.42	401,416.04	315,105.90	98,583.96
139	401,416.04	2,007.08	990.67	2,997.75	716.67	3,714.42	400,425.36	317,112.98	99,574.64
140	400,425.36	2,002.13	995.63	2,997.75	716.67	3,714.42	399,429.74	319,115.11	100,570.26
141	399,429.74	1,997.15	1,000.60	2,997.75	716.67	3,714.42	398,429.13	321,112.25	101,570.87
142	398,429.13	1,992.15	1,005.61	2,997.75	716.67	3,714.42	397,423.53	323,104.40	102,576.47
143	397,423.53	1,987.12	1,010.63	2,997.75	716.67	3,714.42	396,412.89	325,091.52	103,587.11
144	396,412.89	1,982.06	1,015.69	2,997.75	716.67	3,714.42	395,397.20	327,073.58	104,602.80
145	395,397.20	1,976.99	1,020.77	2,997.75	716.67	3,714.42	394,376.44	329,050.57	105,623.56
146	394,376.44	1,971.88	1,025.87	2,997.75	716.67	3,714.42	393,350.57	331,022.45	106,649.43
147	393,350.57	1,966.75	1,031.00	2,997.75	716.67	3,714.42	392,319.57	332,989.20	107,680.43
148	392,319.57	1,961.60	1,036.15	2,997.75	716.67	3,714.42	391,283.41	334,950.80	108,716.59
149	391,283.41	1,956.42	1,041.34	2,997.75	716.67	3,714.42	390,242.08	336,907.22	109,757.92
150	390,242.08	1,951.21	1,046.54	2,997.75	716.67	3,714.42	389,195.54	338,858.43	110,804.46
151	389,195.54	1,945.98	1,051.77	2,997.75	716.67	3,714.42	388,143.76	340,804.41	111,856.24
152	388,143.76	1,940.72	1,057.03	2,997.75	716.67	3,714.42	387,086.73	342,745.13	112,913.27
153	387,086.73	1,935.43	1,062.32	2,997.75	716.67	3,714.42	386,024.41	344,680.56	113,975.59
154	386,024.41	1,930.12	1,067.63	2,997.75	716.67	3,714.42	384,956.78	346,610.68	115,043.22
155	384,956.78	1,924.78	1,072.97	2,997.75	716.67	3,714.42	383,883.81	348,535.46	116,116.19
156	383,883.81	1,919.42	1,078.33	2,997.75	716.67	3,714.42	382,805.47	350,454.88	117,194.53
157	382,805.47	1,914.03	1,083.73	2,997.75	716.67	3,714.42	381,721.75	352,368.91	118,278.25
158	381,721.75	1,908.61	1,089.14	2,997.75	716.67	3,714.42	380,632.61	354,277.52	119,367.39
159	380,632.61	1,903.16	1,094.59	2,997.75	716.67	3,714.42	379,538.02	356,180.68	120,461.98
160	379,538.02	1,897.69	1,100.06	2,997.75	716.67	3,714.42	378,437.95	358,078.37	121,562.05
161	378,437.95	1,892.19	1,105.56	2,997.75	716.67	3,714.42	377,332.39	359,970.56	122,667.61
162	377,332.39	1,886.66	1,111.09	2,997.75	716.67	3,714.42	376,221.30	361,857.22	123,778.70
163	376,221.30	1,881.11	1,116.65	2,997.75	716.67	3,714.42	375,104.65	363,738.33	124,895.35
164	375,104.65	1,875.52	1,122.23	2,997.75	716.67	3,714.42	373,982.42	365,613.85	126,017.58
165	373,982.42	1,869.91	1,127.84	2,997.75	716.67	3,714.42	372,854.58	367,483.77	127,145.42
166	372,854.58	1,864.27	1,133.48	2,997.75	716.67	3,714.42	371,721.10	369,348.04	128,278.90
167	371,721.10	1,858.61	1,139.15	2,997.75	716.67	3,714.42	370,581.96	371,206.65	129,418.04
168	370,581.96	1,852.91	1,144.84	2,997.75	716.67	3,714.42	369,437.11	373,059.56	130,562.89
169	369,437.11	1,847.19	1,150.57	2,997.75	716.67	3,714.42	368,286.55	374,906.74	131,713.45
170	368,286.55	1,841.43	1,156.32	2,997.75	716.67	3,714.42	367,130.23	376,748.17	132,869.77
171	367,130.23	1,835.65	1,162.10	2,997.75	716.67	3,714.42	365,968.13	378,583.82	134,031.87
172	365,968.13	1,829.84	1,167.91	2,997.75	716.67	3,714.42	364,800.21	380,413.67	135,199.79
173	364,800.21	1,824.00	1,173.75	2,997.75	716.67	3,714.42	363,626.46	382,237.67	136,373.54
174	363,626.46	1,818.13	1,179.62	2,997.75	716.67	3,714.42	362,446.84	384,055.80	137,553.16
175	362,446.84	1,812.23	1,185.52	2,997.75	716.67	3,714.42	361,261.32	385,868.03	138,738.68
176	361,261.32	1,806.31	1,191.45	2,997.75	716.67	3,714.42	360,069.88	387,674.34	139,930.12
177	360,069.88	1,800.35	1,197.40	2,997.75	716.67	3,714.42	358,872.47	389,474.69	141,127.53
178	358,872.47	1,794.36	1,203.39	2,997.75	716.67	3,714.42	357,669.08	391,269.05	142,330.92
179	357,669.08	1,788.35	1,209.41	2,997.75	716.67	3,714.42	356,459.68	393,057.40	143,540.32
180	356,459.68	1,782.30	1,215.45	2,997.75	716.67	3,714.42	355,244.22	394,839.69	144,755.78
181	355,244.22	1,776.22	1,221.53	2,997.75	716.67	3,714.42	354,022.69	396,615.92	145,977.31
182	354,022.69	1,770.11	1,227.64	2,997.75	716.67	3,714.42	352,795.05	398,386.03	147,204.95
183	352,795.05	1,763.98	1,233.78	2,997.75	716.67	3,714.42	351,561.27	400,150.00	148,438.73
184	351,561.27	1,757.81	1,239.95	2,997.75	716.67	3,714.42	350,321.33	401,907.81	149,678.67
185	350,321.33	1,751.61	1,246.15	2,997.75	716.67	3,714.42	349,075.18	403,659.42	150,924.82
186	349,075.18	1,745.38	1,252.38	2,997.75	716.67	3,714.42	347,822.81	405,404.79	152,177.19
187	347,822.81	1,739.11	1,258.64	2,997.75	716.67	3,714.42	346,564.17	407,143.91	153,435.83
188	346,564.17	1,732.82	1,264.93	2,997.75	716.67	3,714.42	345,299.23	408,876.73	154,700.77
189	345,299.23	1,726.50	1,271.26	2,997.75	716.67	3,714.42	344,027.98	410,603.22	155,972.02
190	344,027.98	1,720.14	1,277.61	2,997.75	716.67	3,714.42	342,750.37	412,323.36	157,249.63
191	342,750.37	1,713.75	1,284.00	2,997.75	716.67	3,714.42	341,466.36	414,037.12	158,533.64
192	341,466.36	1,707.33	1,290.42	2,997.75	716.67	3,714.42	340,175.94	415,744.45	159,824.06
193	340,175.94	1,700.88	1,296.87	2,997.75	716.67	3,714.42	338,879.07	417,445.33	161,120.93
194	338,879.07	1,694.40	1,303.36	2,997.75	716.67	3,714.42	337,575.71	419,139.72	162,424.29
195	337,575.71	1,687.88	1,309.87	2,997.75	716.67	3,714.42	336,265.84	420,827.60	163,734.16
196	336,265.84	1,681.33	1,316.42	2,997.75	716.67	3,714.42	334,949.42	422,508.93	165,050.58
197	334,949.42	1,674.75	1,323.01	2,997.75	716.67	3,714.42	333,626.41	424,183.68	166,373.59
198	333,626.41	1,668.13	1,329.62	2,997.75	716.67	3,714.42	332,296.79	425,851.81	167,703.21
199	332,296.79	1,661.48	1,336.27	2,997.75	716.67	3,714.42	330,960.52	427,513.29	169,039.48
200	330,960.52	1,654.80	1,342.95	2,997.75	716.67	3,714.42	329,617.57	429,168.10	170,382.43
201	329,617.57	1,648.09	1,349.66	2,997.75	716.67	3,714.42	328,267.91	430,816.18	171,732.09
202	328,267.91	1,641.34	1,356.41	2,997.75	716.67	3,714.42	326,911.49	432,457.52	173,088.51
203	326,911.49	1,634.56	1,363.20	2,997.75	716.67	3,714.42	325,548.30	434,092.08	174,451.70
204	325,548.30	1,627.74	1,370.01	2,997.75	716.67	3,714.42	324,178.29	435,719.82	175,821.71
205	324,178.29	1,620.89	1,376.86	2,997.75	716.67	3,714.42	322,801.43	437,340.71	177,198.57
206	322,801.43	1,614.01	1,383.75	2,997.75	716.67	3,714.42	321,417.68	438,954.72	178,582.32
207	321,417.68	1,607.09	1,390.66	2,997.75	716.67	3,714.42	320,027.02	440,561.81	179,972.98
208	320,027.02	1,600.14	1,397.62	2,997.75	716.67	3,714.42	318,629.40	442,161.95	181,370.60
209	318,629.40	1,593.15	1,404.61	2,997.75	716.67	3,714.42	317,224.79	443,755.09	182,775.21
210	317,224.79	1,586.12	1,411.63	2,997.75	716.67	3,714.42	315,813.16	445,341.22	184,186.84
211	315,813.16	1,579.07	1,418.69	2,997.75	716.67	3,714.42	314,394.48	446,920.28	185,605.52
212	314,394.48	1,571.97	1,425.78	2,997.75	716.67	3,714.42	312,968.70	448,492.25	187,031.30
213	312,968.70	1,564.84	1,432.91	2,997.75	716.67	3,714.42	311,535.79	450,057.10	188,464.21
214	311,535.79	1,557.68	1,440.07	2,997.75	716.67	3,714.42	310,095.71	451,614.78	189,904.29
215	310,095.71	1,550.48	1,447.27	2,997.75	716.67	3,714.42	308,648.44	453,165.26	191,351.56
216	308,648.44	1,543.24	1,454.51	2,997.75	716.67	3,714.42	307,193.93	454,708.50	192,806.07
217	307,193.93	1,535.97	1,461.78	2,997.75	716.67	3,714.42	305,732.15	456,244.47	194,267.85
218	305,732.15	1,528.66	1,469.09	2,997.75	716.67	3,714.42	304,263.06	457,773.13	195,736.94
219	304,263.06	1,521.32	1,476.44	2,997.75	716.67	3,714.42	302,786.62	459,294.44	197,213.38
220	302,786.62	1,513.93	1,483.82	2,997.75	716.67	3,714.42	301,302.80	460,808.38	198,697.20
221	301,302.80	1,506.51	1,491.24	2,997.75	716.67	3,714.42	299,811.56	462,314.89	200,188.44
222	299,811.56	1,499.06	1,498.69	2,997.75	716.67	3,714.42	298,312.87	463,813.95	201,687.13
223	298,312.87	1,491.56	1,506.19	2,997.75	716.67	3,714.42	296,806.68	465,305.51	203,193.32
224	296,806.68	1,484.03	1,513.72	2,997.75	716.67	3,714.42	295,292.96	466,789.55	204,707.04
225	295,292.96	1,476.46	1,521.29	2,997.75	716.67	3,714.42	293,771.67	468,266.01	206,228.33
226	293,771.67	1,468.86	1,528.89	2,997.75	716.67	3,714.42	292,242.78	469,734.87	207,757.22
227	292,242.78	1,461.21	1,536.54	2,997.75	716.67	3,714.42	290,706.24	471,196.08	209,293.76
228	290,706.24	1,453.53	1,544.22	2,997.75	716.67	3,714.42	289,162.02	472,649.61	210,837.98
229	289,162.02	1,445.81	1,551.94	2,997.75	716.67	3,714.42	287,610.07	474,095.42	212,389.93
230	287,610.07	1,438.05	1,559.70	2,997.75	716.67	3,714.42	286,050.37	475,533.47	213,949.63
231	286,050.37	1,430.25	1,567.50	2,997.75	716.67	3,714.42	284,482.87	476,963.73	215,517.13
232	284,482.87	1,422.41	1,575.34	2,997.75	716.67	3,714.42	282,907.53	478,386.14	217,092.47
233	282,907.53	1,414.54	1,583.21	2,997.75	716.67	3,714.42	281,324.32	479,800.68	218,675.68
234	281,324.32	1,406.62	1,591.13	2,997.75	716.67	3,714.42	279,733.19	481,207.30	220,266.81
235	279,733.19	1,398.67	1,599.09	2,997.75	716.67	3,714.42	278,134.10	482,605.97	221,865.90
236	278,134.10	1,390.67	1,607.08	2,997.75	716.67	3,714.42	276,527.02	483,996.64	223,472.98
237	276,527.02	1,382.64	1,615.12	2,997.75	716.67	3,714.42	274,911.90	485,379.27	225,088.10
238	274,911.90	1,374.56	1,623.19	2,997.75	716.67	3,714.42	273,288.71	486,753.83	226,711.29
239	273,288.71	1,366.44	1,631.31	2,997.75	716.67	3,714.42	271,657.40	488,120.27	228,342.60
240	271,657.40	1,358.29	1,639.47	2,997.75	716.67	3,714.42	270,017.93	489,478.56	229,982.07
241	270,017.93	1,350.09	1,647.66	2,997.75	716.67	3,714.42	268,370.27	490,828.65	231,629.73
242	268,370.27	1,341.85	1,655.90	2,997.75	716.67	3,714.42	266,714.37	492,170.50	233,285.63
243	266,714.37	1,333.57	1,664.18	2,997.75	716.67	3,714.42	265,050.19	493,504.07	234,949.81
244	265,050.19	1,325.25	1,672.50	2,997.75	716.67	3,714.42	263,377.68	494,829.33	236,622.32
245	263,377.68	1,316.89	1,680.86	2,997.75	716.67	3,714.42	261,696.82	496,146.21	238,303.18
246	261,696.82	1,308.48	1,689.27	2,997.75	716.67	3,714.42	260,007.55	497,454.70	239,992.45
247	260,007.55	1,300.04	1,697.71	2,997.75	716.67	3,714.42	258,309.84	498,754.74	241,690.16
248	258,309.84	1,291.55	1,706.20	2,997.75	716.67	3,714.42	256,603.63	500,046.28	243,396.37
249	256,603.63	1,283.02	1,714.73	2,997.75	716.67	3,714.42	254,888.90	501,329.30	245,111.10
250	254,888.90	1,274.44	1,723.31	2,997.75	716.67	3,714.42	253,165.59	502,603.75	246,834.41
251	253,165.59	1,265.83	1,731.92	2,997.75	716.67	3,714.42	251,433.67	503,869.58	248,566.33
252	251,433.67	1,257.17	1,740.58	2,997.75	716.67	3,714.42	249,693.08	505,126.74	250,306.92
253	249,693.08	1,248.47	1,749.29	2,997.75	716.67	3,714.42	247,943.79	506,375.21	252,056.21
254	247,943.79	1,239.72	1,758.03	2,997.75	716.67	3,714.42	246,185.76	507,614.93	253,814.24
255	246,185.76	1,230.93	1,766.82	2,997.75	716.67	3,714.42	244,418.94	508,845.86	255,581.06
256	244,418.94	1,222.09	1,775.66	2,997.75	716.67	3,714.42	242,643.28	510,067.95	257,356.72
257	242,643.28	1,213.22	1,784.54	2,997.75	716.67	3,714.42	240,858.74	511,281.17	259,141.26
258	240,858.74	1,204.29	1,793.46	2,997.75	716.67	3,714.42	239,065.28	512,485.46	260,934.72
259	239,065.28	1,195.33	1,802.43	2,997.75	716.67	3,714.42	237,262.86	513,680.79	262,737.14
260	237,262.86	1,186.31	1,811.44	2,997.75	716.67	3,714.42	235,451.42	514,867.10	264,548.58
261	235,451.42	1,177.26	1,820.50	2,997.75	716.67	3,714.42	233,630.92	516,044.36	266,369.08
262	233,630.92	1,168.15	1,829.60	2,997.75	716.67	3,714.42	231,801.33	517,212.51	268,198.67
263	231,801.33	1,159.01	1,838.75	2,997.75	716.67	3,714.42	229,962.58	518,371.52	270,037.42
264	229,962.58	1,149.81	1,847.94	2,997.75	716.67	3,714.42	228,114.64	519,521.33	271,885.36
265	228,114.64	1,140.57	1,857.18	2,997.75	716.67	3,714.42	226,257.46	520,661.91	273,742.54
266	226,257.46	1,131.29	1,866.47	2,997.75	716.67	3,714.42	224,391.00	521,793.19	275,609.00
267	224,391.00	1,121.95	1,875.80	2,997.75	716.67	3,714.42	222,515.20	522,915.15	277,484.80
268	222,515.20	1,112.58	1,885.18	2,997.75	716.67	3,714.42	220,630.02	524,027.73	279,369.98
269	220,630.02	1,103.15	1,894.60	2,997.75	716.67	3,714.42	218,735.42	525,130.88	281,264.58
270	218,735.42	1,093.68	1,904.08	2,997.75	716.67	3,714.42	216,831.34	526,224.55	283,168.66
271	216,831.34	1,084.16	1,913.60	2,997.75	716.67	3,714.42	214,917.75	527,308.71	285,082.25
272	214,917.75	1,074.59	1,923.16	2,997.75	716.67	3,714.42	212,994.58	528,383.30	287,005.42
273	212,994.58	1,064.97	1,932.78	2,997.75	716.67	3,714.42	211,061.80	529,448.27	288,938.20
274	211,061.80	1,055.31	1,942.44	2,997.75	716.67	3,714.42	209,119.36	530,503.58	290,880.64
275	209,119.36	1,045.60	1,952.16	2,997.75	716.67	3,714.42	207,167.20	531,549.18	292,832.80
276	207,167.20	1,035.84	1,961.92	2,997.75	716.67	3,714.42	205,205.29	532,585.01	294,794.71
277	205,205.29	1,026.03	1,971.73	2,997.75	716.67	3,714.42	203,233.56	533,611.04	296,766.44
278	203,233.56	1,016.17	1,981.58	2,997.75	716.67	3,714.42	201,251.98	534,627.21	298,748.02
279	201,251.98	1,006.26	1,991.49	2,997.75	716.67	3,714.42	199,260.48	535,633.47	300,739.52
280	199,260.48	996.30	2,001.45	2,997.75	716.67	3,714.42	197,259.03	536,629.77	302,740.97
281	197,259.03	986.30	2,011.46	2,997.75	716.67	3,714.42	195,247.58	537,616.06	304,752.42
282	195,247.58	976.24	2,021.51	2,997.75	716.67	3,714.42	193,226.06	538,592.30	306,773.94
283	193,226.06	966.13	2,031.62	2,997.75	716.67	3,714.42	191,194.44	539,558.43	308,805.56
284	191,194.44	955.97	2,041.78	2,997.75	716.67	3,714.42	189,152.66	540,514.40	310,847.34
285	189,152.66	945.76	2,051.99	2,997.75	716.67	3,714.42	187,100.67	541,460.17	312,899.33
286	187,100.67	935.50	2,062.25	2,997.75	716.67	3,714.42	185,038.42	542,395.67	314,961.58
287	185,038.42	925.19	2,072.56	2,997.75	716.67	3,714.42	182,965.86	543,320.86	317,034.14
288	182,965.86	914.83	2,082.92	2,997.75	716.67	3,714.42	180,882.94	544,235.69	319,117.06
289	180,882.94	904.41	2,093.34	2,997.75	716.67	3,714.42	178,789.60	545,140.11	321,210.40
290	178,789.60	893.95	2,103.80	2,997.75	716.67	3,714.42	176,685.79	546,034.06	323,314.21
291	176,685.79	883.43	2,114.32	2,997.75	716.67	3,714.42	174,571.47	546,917.48	325,428.53
292	174,571.47	872.86	2,124.90	2,997.75	716.67	3,714.42	172,446.57	547,790.34	327,553.43
293	172,446.57	862.23	2,135.52	2,997.75	716.67	3,714.42	170,311.06	548,652.57	329,688.94
294	170,311.06	851.56	2,146.20	2,997.75	716.67	3,714.42	168,164.86	549,504.13	331,835.14
295	168,164.86	840.82	2,156.93	2,997.75	716.67	3,714.42	166,007.93	550,344.95	333,992.07
296	166,007.93	830.04	2,167.71	2,997.75	716.67	3,714.42	163,840.22	551,174.99	336,159.78
297	163,840.22	819.20	2,178.55	2,997.75	716.67	3,714.42	161,661.66	551,994.19	338,338.34
298	161,661.66	808.31	2,189.44	2,997.75	716.67	3,714.42	159,472.22	552,802.50	340,527.78
299	159,472.22	797.36	2,200.39	2,997.75	716.67	3,714.42	157,271.83	553,599.86	342,728.17
300	157,271.83	786.36	2,211.39	2,997.75	716.67	3,714.42	155,060.44	554,386.22	344,939.56
301	155,060.44	775.30	2,222.45	2,997.75	716.67	3,714.42	152,837.99	555,161.53	347,162.01
302	152,837.99	764.19	2,233.56	2,997.75	716.67	3,714.42	150,604.42	555,925.72	349,395.58
303	150,604.42	753.02	2,244.73	2,997.75	716.67	3,714.42	148,359.69	556,678.74	351,640.31
304	148,359.69	741.80	2,255.95	2,997.75	716.67	3,714.42	146,103.74	557,420.54	353,896.26
305	146,103.74	730.52	2,267.23	2,997.75	716.67	3,714.42	143,836.50	558,151.05	356,163.50
306	143,836.50	719.18	2,278.57	2,997.75	716.67	3,714.42	141,557.93	558,870.24	358,442.07
307	141,557.93	707.79	2,289.96	2,997.75	716.67	3,714.42	139,267.97	559,578.03	360,732.03
308	139,267.97	696.34	2,301.41	2,997.75	716.67	3,714.42	136,966.56	560,274.37	363,033.44
309	136,966.56	684.83	2,312.92	2,997.75	716.67	3,714.42	134,653.64	560,959.20	365,346.36
310	134,653.64	673.27	2,324.48	2,997.75	716.67	3,714.42	132,329.15	561,632.47	367,670.85
311	132,329.15	661.65	2,336.11	2,997.75	716.67	3,714.42	129,993.05	562,294.11	370,006.95
312	129,993.05	649.97	2,347.79	2,997.75	716.67	3,714.42	127,645.26	562,944.08	372,354.74
313	127,645.26	638.23	2,359.53	2,997.75	716.67	3,714.42	125,285.73	563,582.30	374,714.27
314	125,285.73	626.43	2,371.32	2,997.75	716.67	3,714.42	122,914.41	564,208.73	377,085.59
315	122,914.41	614.57	2,383.18	2,997.75	716.67	3,714.42	120,531.23	564,823.31	379,468.77
316	120,531.23	602.66	2,395.10	2,997.75	716.67	3,714.42	118,136.13	565,425.96	381,863.87
317	118,136.13	590.68	2,407.07	2,997.75	716.67	3,714.42	115,729.06	566,016.64	384,270.94
318	115,729.06	578.65	2,419.11	2,997.75	716.67	3,714.42	113,309.95	566,595.29	386,690.05
319	113,309.95	566.55	2,431.20	2,997.75	716.67	3,714.42	110,878.75	567,161.84	389,121.25
320	110,878.75	554.39	2,443.36	2,997.75	716.67	3,714.42	108,435.39	567,716.23	391,564.61
321	108,435.39	542.18	2,455.58	2,997.75	716.67	3,714.42	105,979.82	568,258.41	394,020.18
322	105,979.82	529.90	2,467.85	2,997.75	716.67	3,714.42	103,511.96	568,788.31	396,488.04
323	103,511.96	517.56	2,480.19	2,997.75	716.67	3,714.42	101,031.77	569,305.87	398,968.23
324	101,031.77	505.16	2,492.59	2,997.75	716.67	3,714.42	98,539.18	569,811.03	401,460.82
325	98,539.18	492.70	2,505.06	2,997.75	716.67	3,714.42	96,034.12	570,303.72	403,965.88
326	96,034.12	480.17	2,517.58	2,997.75	716.67	3,714.42	93,516.54	570,783.89	406,483.46
327	93,516.54	467.58	2,530.17	2,997.75	716.67	3,714.42	90,986.37	571,251.48	409,013.63
328	90,986.37	454.93	2,542.82	2,997.75	716.67	3,714.42	88,443.55	571,706.41	411,556.45
329	88,443.55	442.22	2,555.53	2,997.75	716.67	3,714.42	85,888.01	572,148.62	414,111.99
330	85,888.01	429.44	2,568.31	2,997.75	716.67	3,714.42	83,319.70	572,578.06	416,680.30
331	83,319.70	416.60	2,581.15	2,997.75	716.67	3,714.42	80,738.54	572,994.66	419,261.46
332	80,738.54	403.69	2,594.06	2,997.75	716.67	3,714.42	78,144.48	573,398.36	421,855.52
333	78,144.48	390.72	2,607.03	2,997.75	716.67	3,714.42	75,537.45	573,789.08	424,462.55
334	75,537.45	377.69	2,620.07	2,997.75	716.67	3,714.42	72,917.39	574,166.77	427,082.61
335	72,917.39	364.59	2,633.17	2,997.75	716.67	3,714.42	70,284.22	574,531.35	429,715.78
336	70,284.22	351.42	2,646.33	2,997.75	716.67	3,714.42	67,637.89	574,882.77	432,362.11
337	67,637.89	338.19	2,659.56	2,997.75	716.67	3,714.42	64,978.33	575,220.96	435,021.67
338	64,978.33	324.89	2,672.86	2,997.75	716.67	3,714.42	62,305.47	575,545.85	437,694.53
339	62,305.47	311.53	2,686.23	2,997.75	716.67	3,714.42	59,619.24	575,857.38	440,380.76
340	59,619.24	298.10	2,699.66	2,997.75	716.67	3,714.42	56,919.59	576,155.48	443,080.41
341	56,919.59	284.60	2,713.15	2,997.75	716.67	3,714.42	54,206.43	576,440.08	445,793.57
342	54,206.43	271.03	2,726.72	2,997.75	716.67	3,714.42	51,479.71	576,711.11	448,520.29
343	51,479.71	257.40	2,740.35	2,997.75	716.67	3,714.42	48,739.36	576,968.51	451,260.64
344	48,739.36	243.70	2,754.06	2,997.75	716.67	3,714.42	45,985.30	577,212.20	454,014.70
345	45,985.30	229.93	2,767.83	2,997.75	716.67	3,714.42	43,217.47	577,442.13	456,782.53
346	43,217.47	216.09	2,781.67	2,997.75	716.67	3,714.42	40,435.81	577,658.22	459,564.19
347	40,435.81	202.18	2,795.57	2,997.75	716.67	3,714.42	37,640.24	577,860.40	462,359.76
348	37,640.24	188.20	2,809.55	2,997.75	716.67	3,714.42	34,830.68	578,048.60	465,169.32
349	34,830.68	174.15	2,823.60	2,997.75	716.67	3,714.42	32,007.08	578,222.75	467,992.92
350	32,007.08	160.04	2,837.72	2,997.75	716.67	3,714.42	29,169.37	578,382.79	470,830.63
351	29,169.37	145.85	2,851.91	2,997.75	716.67	3,714.42	26,317.46	578,528.63	473,682.54
352	26,317.46	131.59	2,866.17	2,997.75	716.67	3,714.42	23,451.30	578,660.22	476,548.70
353	23,451.30	117.26	2,880.50	2,997.75	716.67	3,714.42	20,570.80	578,777.48	479,429.20
354	20,570.80	102.85	2,894.90	2,997.75	716.67	3,714.42	17,675.90	578,880.33	482,324.10
355	17,675.90	88.38	2,909.37	2,997.75	716.67	3,714.42	14,766.53	578,968.71	485,233.47
356	14,766.53	73.83	2,923.92	2,997.75	716.67	3,714.42	11,842.61	579,042.54	488,157.39
357	11,842.61	59.21	2,938.54	2,997.75	716.67	3,714.42	8,904.07	579,101.76	491,095.93
358	8,904.07	44.52	2,953.23	2,997.75	716.67	3,714.42	5,950.84	579,146.28	494,049.16
359	5,950.84	29.75	2,968.00	2,997.75	716.67	3,714.42	2,982.84	579,176.03	497,017.16
360	2,982.84	14.91	2,982.84	2,997.75	716.67	3,714.42	0.00	579,190.95	500,000.00

Scenario #2

Month	Beginning UPB	Interest Payment	Principal Payment	P&I Payment	Impounds	Total Payment	Ending Balance	Cummulative Interest Paid	Cummulative Principal Paid
1	500,000.00	2,500.00	721.51	3,221.51	716.67	3,938.17	499,278.49	2,500.00	721.51
2	499,278.49	2,496.39	725.11	3,221.51	716.67	3,938.17	498,553.38	4,996.39	1,446.62
3	498,553.38	2,492.77	728.74	3,221.51	716.67	3,938.17	497,824.64	7,489.16	2,175.36
4	497,824.64	2,489.12	732.38	3,221.51	716.67	3,938.17	497,092.25	9,978.28	2,907.75
5	497,092.25	2,485.46	736.05	3,221.51	716.67	3,938.17	496,356.21	12,463.74	3,643.79
6	496,356.21	2,481.78	739.73	3,221.51	716.67	3,938.17	495,616.48	14,945.52	4,383.52
7	495,616.48	2,478.08	743.42	3,221.51	716.67	3,938.17	494,873.06	17,423.61	5,126.94
8	494,873.06	2,474.37	747.14	3,221.51	716.67	3,938.17	494,125.92	19,897.97	5,874.08
9	494,125.92	2,470.63	750.88	3,221.51	716.67	3,938.17	493,375.04	22,368.60	6,624.96
10	493,375.04	2,466.88	754.63	3,221.51	716.67	3,938.17	492,620.41	24,835.48	7,379.59
11	492,620.41	2,463.10	758.40	3,221.51	716.67	3,938.17	491,862.00	27,298.58	8,138.00
12	491,862.00	2,459.31	762.20	3,221.51	716.67	3,938.17	491,099.81	29,757.89	8,900.19
13	491,099.81	2,455.50	766.01	3,221.51	716.67	3,938.17	490,333.80	32,213.39	9,666.20
14	490,333.80	2,451.67	769.84	3,221.51	716.67	3,938.17	489,563.96	34,665.06	10,436.04
15	489,563.96	2,447.82	773.69	3,221.51	716.67	3,938.17	488,790.27	37,112.88	11,209.73
16	488,790.27	2,443.95	777.56	3,221.51	716.67	3,938.17	488,012.72	39,556.83	11,987.28
17	488,012.72	2,440.06	781.44	3,221.51	716.67	3,938.17	487,231.27	41,996.89	12,768.73
18	487,231.27	2,436.16	785.35	3,221.51	716.67	3,938.17	486,445.92	44,433.05	13,554.08
19	486,445.92	2,432.23	789.28	3,221.51	716.67	3,938.17	485,656.64	46,865.28	14,343.36
20	485,656.64	2,428.28	793.22	3,221.51	716.67	3,938.17	484,863.42	49,293.56	15,136.58
21	484,863.42	2,424.32	797.19	3,221.51	716.67	3,938.17	484,066.23	51,717.88	15,933.77
22	484,066.23	2,420.33	801.18	3,221.51	716.67	3,938.17	483,265.06	54,138.21	16,734.94
23	483,265.06	2,416.33	805.18	3,221.51	716.67	3,938.17	482,459.87	56,554.53	17,540.13
24	482,459.87	2,412.30	809.21	3,221.51	716.67	3,938.17	481,650.67	58,966.83	18,349.33
25	481,650.67	2,408.25	813.25	3,221.51	716.67	3,938.17	480,837.41	61,375.09	19,162.59
26	480,837.41	2,404.19	817.32	3,221.51	716.67	3,938.17	480,020.09	63,779.27	19,979.91
27	480,020.09	2,400.10	821.41	3,221.51	716.67	3,938.17	479,198.69	66,179.38	20,801.31
28	479,198.69	2,395.99	825.51	3,221.51	716.67	3,938.17	478,373.17	68,575.37	21,626.83
29	478,373.17	2,391.87	829.64	3,221.51	716.67	3,938.17	477,543.53	70,967.23	22,456.47
30	477,543.53	2,387.72	833.79	3,221.51	716.67	3,938.17	476,709.74	73,354.95	23,290.26
31	476,709.74	2,383.55	837.96	3,221.51	716.67	3,938.17	475,871.78	75,738.50	24,128.22
32	475,871.78	2,379.36	842.15	3,221.51	716.67	3,938.17	475,029.64	78,117.86	24,970.36
33	475,029.64	2,375.15	846.36	3,221.51	716.67	3,938.17	474,183.28	80,493.01	25,816.72
34	474,183.28	2,370.92	850.59	3,221.51	716.67	3,938.17	473,332.69	82,863.92	26,667.31
35	473,332.69	2,366.66	854.84	3,221.51	716.67	3,938.17	472,477.84	85,230.59	27,522.16
36	472,477.84	2,362.39	859.12	3,221.51	716.67	3,938.17	471,618.72	87,592.98	28,381.28
37	471,618.72	2,358.09	863.41	3,221.51	716.67	3,938.17	470,755.31	89,951.07	29,244.69
38	470,755.31	2,353.78	867.73	3,221.51	716.67	3,938.17	469,887.58	92,304.85	30,112.42
39	469,887.58	2,349.44	872.07	3,221.51	716.67	3,938.17	469,015.51	94,654.28	30,984.49
40	469,015.51	2,345.08	876.43	3,221.51	716.67	3,938.17	468,139.08	96,999.36	31,860.92
41	468,139.08	2,340.70	880.81	3,221.51	716.67	3,938.17	467,258.27	99,340.06	32,741.73
42	467,258.27	2,336.29	885.22	3,221.51	716.67	3,938.17	466,373.05	101,676.35	33,626.95
43	466,373.05	2,331.87	889.64	3,221.51	716.67	3,938.17	465,483.41	104,008.21	34,516.59
44	465,483.41	2,327.42	894.09	3,221.51	716.67	3,938.17	464,589.32	106,335.63	35,410.68
45	464,589.32	2,322.95	898.56	3,221.51	716.67	3,938.17	463,690.76	108,658.58	36,309.24
46	463,690.76	2,318.45	903.05	3,221.51	716.67	3,938.17	462,787.71	110,977.03	37,212.29
47	462,787.71	2,313.94	907.57	3,221.51	716.67	3,938.17	461,880.14	113,290.97	38,119.86
48	461,880.14	2,309.40	912.11	3,221.51	716.67	3,938.17	460,968.03	115,600.37	39,031.97
49	460,968.03	2,304.84	916.67	3,221.51	716.67	3,938.17	460,051.37	117,905.21	39,948.63
50	460,051.37	2,300.26	921.25	3,221.51	716.67	3,938.17	459,130.12	120,205.47	40,869.88
51	459,130.12	2,295.65	925.86	3,221.51	716.67	3,938.17	458,204.26	122,501.12	41,795.74
52	458,204.26	2,291.02	930.49	3,221.51	716.67	3,938.17	457,273.78	124,792.14	42,726.22
53	457,273.78	2,286.37	935.14	3,221.51	716.67	3,938.17	456,338.64	127,078.51	43,661.36
54	456,338.64	2,281.69	939.81	3,221.51	716.67	3,938.17	455,398.82	129,360.20	44,601.18
55	455,398.82	2,276.99	944.51	3,221.51	716.67	3,938.17	454,454.31	131,637.20	45,545.69
56	454,454.31	2,272.27	949.24	3,221.51	716.67	3,938.17	453,505.08	133,909.47	46,494.92
57	453,505.08	2,267.53	953.98	3,221.51	716.67	3,938.17	452,551.09	136,176.99	47,448.91
58	452,551.09	2,262.76	958.75	3,221.51	716.67	3,938.17	451,592.34	138,439.75	48,407.66
59	451,592.34	2,257.96	963.55	3,221.51	716.67	3,938.17	450,628.80	140,697.71	49,371.20
60	450,628.80	2,253.14	968.36	3,221.51	716.67	3,938.17	449,660.43	142,950.85	50,339.57
61	449,660.43	2,248.30	973.20	3,221.51	716.67	3,938.17	448,687.23	145,199.16	51,312.77
62	448,687.23	2,243.44	978.07	3,221.51	716.67	3,938.17	447,709.16	147,442.59	52,290.84
63	447,709.16	2,238.55	982.96	3,221.51	716.67	3,938.17	446,726.20	149,681.14	53,273.80
64	446,726.20	2,233.63	987.88	3,221.51	716.67	3,938.17	445,738.32	151,914.77	54,261.68
65	445,738.32	2,228.69	992.82	3,221.51	716.67	3,938.17	444,745.51	154,143.46	55,254.49
66	444,745.51	2,223.73	997.78	3,221.51	716.67	3,938.17	443,747.73	156,367.19	56,252.27
67	443,747.73	2,218.74	1,002.77	3,221.51	716.67	3,938.17	442,744.96	158,585.93	57,255.04
68	442,744.96	2,213.72	1,007.78	3,221.51	716.67	3,938.17	441,737.18	160,799.65	58,262.82
69	441,737.18	2,208.69	1,012.82	3,221.51	716.67	3,938.17	440,724.35	163,008.34	59,275.65
70	440,724.35	2,203.62	1,017.89	3,221.51	716.67	3,938.17	439,706.47	165,211.96	60,293.53
71	439,706.47	2,198.53	1,022.97	3,221.51	716.67	3,938.17	438,683.49	167,410.49	61,316.51
72	438,683.49	2,193.42	1,028.09	3,221.51	716.67	3,938.17	437,655.41	169,603.91	62,344.59
73	437,655.41	2,188.28	1,033.23	3,221.51	716.67	3,938.17	436,622.18	171,792.19	63,377.82
74	436,622.18	2,183.11	1,038.40	3,221.51	716.67	3,938.17	435,583.78	173,975.30	64,416.22
75	435,583.78	2,177.92	1,043.59	3,221.51	716.67	3,938.17	434,540.19	176,153.22	65,459.81
76	434,540.19	2,172.70	1,048.81	3,221.51	716.67	3,938.17	433,491.38	178,325.92	66,508.62
77	433,491.38	2,167.46	1,054.05	3,221.51	716.67	3,938.17	432,437.33	180,493.37	67,562.67
78	432,437.33	2,162.19	1,059.32	3,221.51	716.67	3,938.17	431,378.01	182,655.56	68,621.99
79	431,378.01	2,156.89	1,064.62	3,221.51	716.67	3,938.17	430,313.40	184,812.45	69,686.60
80	430,313.40	2,151.57	1,069.94	3,221.51	716.67	3,938.17	429,243.46	186,964.02	70,756.54
81	429,243.46	2,146.22	1,075.29	3,221.51	716.67	3,938.17	428,168.17	189,110.24	71,831.83
82	428,168.17	2,140.84	1,080.67	3,221.51	716.67	3,938.17	427,087.50	191,251.08	72,912.50
83	427,087.50	2,135.44	1,086.07	3,221.51	716.67	3,938.17	426,001.43	193,386.51	73,998.57
84	426,001.43	2,130.01	1,091.50	3,221.51	716.67	3,938.17	424,909.93	195,516.52	75,090.07
85	424,909.93	2,124.55	1,096.96	3,221.51	716.67	3,938.17	423,812.97	197,641.07	76,187.03
86	423,812.97	2,119.06	1,102.44	3,221.51	716.67	3,938.17	422,710.53	199,760.14	77,289.47
87	422,710.53	2,113.55	1,107.95	3,221.51	716.67	3,938.17	421,602.58	201,873.69	78,397.42
88	421,602.58	2,108.01	1,113.49	3,221.51	716.67	3,938.17	420,489.08	203,981.70	79,510.92
89	420,489.08	2,102.45	1,119.06	3,221.51	716.67	3,938.17	419,370.02	206,084.15	80,629.98
90	419,370.02	2,096.85	1,124.66	3,221.51	716.67	3,938.17	418,245.37	208,181.00	81,754.63
91	418,245.37	2,091.23	1,130.28	3,221.51	716.67	3,938.17	417,115.09	210,272.22	82,884.91
92	417,115.09	2,085.58	1,135.93	3,221.51	716.67	3,938.17	415,979.15	212,357.80	84,020.85
93	415,979.15	2,079.90	1,141.61	3,221.51	716.67	3,938.17	414,837.54	214,437.69	85,162.46
94	414,837.54	2,074.19	1,147.32	3,221.51	716.67	3,938.17	413,690.22	216,511.88	86,309.78
95	413,690.22	2,068.45	1,153.06	3,221.51	716.67	3,938.17	412,537.17	218,580.33	87,462.83
96	412,537.17	2,062.69	1,158.82	3,221.51	716.67	3,938.17	411,378.35	220,643.02	88,621.65
97	411,378.35	2,056.89	1,164.62	3,221.51	716.67	3,938.17	410,213.73	222,699.91	89,786.27
98	410,213.73	2,051.07	1,170.44	3,221.51	716.67	3,938.17	409,043.29	224,750.98	90,956.71
99	409,043.29	2,045.22	1,176.29	3,221.51	716.67	3,938.17	407,867.00	226,796.20	92,133.00
100	407,867.00	2,039.34	1,182.17	3,221.51	716.67	3,938.17	406,684.83	228,835.53	93,315.17
101	406,684.83	2,033.42	1,188.08	3,221.51	716.67	3,938.17	405,496.75	230,868.96	94,503.25
102	405,496.75	2,027.48	1,194.02	3,221.51	716.67	3,938.17	404,302.72	232,896.44	95,697.28
103	404,302.72	2,021.51	1,199.99	3,221.51	716.67	3,938.17	403,102.73	234,917.95	96,897.27
104	403,102.73	2,015.51	1,205.99	3,221.51	716.67	3,938.17	401,896.74	236,933.47	98,103.26
105	401,896.74	2,009.48	1,212.02	3,221.51	716.67	3,938.17	400,684.71	238,942.95	99,315.29
106	400,684.71	2,003.42	1,218.08	3,221.51	716.67	3,938.17	399,466.63	240,946.37	100,533.37
107	399,466.63	1,997.33	1,224.17	3,221.51	716.67	3,938.17	398,242.46	242,943.71	101,757.54
108	398,242.46	1,991.21	1,230.29	3,221.51	716.67	3,938.17	397,012.16	244,934.92	102,987.84
109	397,012.16	1,985.06	1,236.45	3,221.51	716.67	3,938.17	395,775.72	246,919.98	104,224.28
110	395,775.72	1,978.88	1,242.63	3,221.51	716.67	3,938.17	394,533.09	248,898.86	105,466.91
111	394,533.09	1,972.67	1,248.84	3,221.51	716.67	3,938.17	393,284.25	250,871.52	106,715.75
112	393,284.25	1,966.42	1,255.09	3,221.51	716.67	3,938.17	392,029.16	252,837.94	107,970.84
113	392,029.16	1,960.15	1,261.36	3,221.51	716.67	3,938.17	390,767.80	254,798.09	109,232.20
114	390,767.80	1,953.84	1,267.67	3,221.51	716.67	3,938.17	389,500.13	256,751.93	110,499.87
115	389,500.13	1,947.50	1,274.01	3,221.51	716.67	3,938.17	388,226.12	258,699.43	111,773.88
116	388,226.12	1,941.13	1,280.38	3,221.51	716.67	3,938.17	386,945.75	260,640.56	113,054.25
117	386,945.75	1,934.73	1,286.78	3,221.51	716.67	3,938.17	385,658.97	262,575.29	114,341.03
118	385,658.97	1,928.29	1,293.21	3,221.51	716.67	3,938.17	384,365.76	264,503.58	115,634.24
119	384,365.76	1,921.83	1,299.68	3,221.51	716.67	3,938.17	383,066.08	266,425.41	116,933.92
120	383,066.08	1,915.33	1,306.18	3,221.51	716.67	3,938.17	381,759.90	268,340.74	118,240.10
121	381,759.90	1,908.80	1,312.71	3,221.51	716.67	3,938.17	380,447.20	270,249.54	119,552.80
122	380,447.20	1,902.24	1,319.27	3,221.51	716.67	3,938.17	379,127.92	272,151.78	120,872.08
123	379,127.92	1,895.64	1,325.87	3,221.51	716.67	3,938.17	377,802.06	274,047.42	122,197.94
124	377,802.06	1,889.01	1,332.50	3,221.51	716.67	3,938.17	376,469.56	275,936.43	123,530.44
125	376,469.56	1,882.35	1,339.16	3,221.51	716.67	3,938.17	375,130.40	277,818.78	124,869.60
126	375,130.40	1,875.65	1,345.86	3,221.51	716.67	3,938.17	373,784.55	279,694.43	126,215.45
127	373,784.55	1,868.92	1,352.58	3,221.51	716.67	3,938.17	372,431.96	281,563.35	127,568.04
128	372,431.96	1,862.16	1,359.35	3,221.51	716.67	3,938.17	371,072.61	283,425.51	128,927.39
129	371,072.61	1,855.36	1,366.14	3,221.51	716.67	3,938.17	369,706.47	285,280.87	130,293.53
130	369,706.47	1,848.53	1,372.97	3,221.51	716.67	3,938.17	368,333.50	287,129.41	131,666.50
131	368,333.50	1,841.67	1,379.84	3,221.51	716.67	3,938.17	366,953.66	288,971.07	133,046.34
132	366,953.66	1,834.77	1,386.74	3,221.51	716.67	3,938.17	365,566.92	290,805.84	134,433.08
133	365,566.92	1,827.83	1,393.67	3,221.51	716.67	3,938.17	364,173.25	292,633.68	135,826.75
134	364,173.25	1,820.87	1,400.64	3,221.51	716.67	3,938.17	362,772.60	294,454.54	137,227.40
135	362,772.60	1,813.86	1,407.64	3,221.51	716.67	3,938.17	361,364.96	296,268.41	138,635.04
136	361,364.96	1,806.82	1,414.68	3,221.51	716.67	3,938.17	359,950.28	298,075.23	140,049.72
137	359,950.28	1,799.75	1,421.76	3,221.51	716.67	3,938.17	358,528.52	299,874.98	141,471.48
138	358,528.52	1,792.64	1,428.86	3,221.51	716.67	3,938.17	357,099.66	301,667.63	142,900.34
139	357,099.66	1,785.50	1,436.01	3,221.51	716.67	3,938.17	355,663.65	303,453.12	144,336.35
140	355,663.65	1,778.32	1,443.19	3,221.51	716.67	3,938.17	354,220.46	305,231.44	145,779.54
141	354,220.46	1,771.10	1,450.40	3,221.51	716.67	3,938.17	352,770.06	307,002.54	147,229.94
142	352,770.06	1,763.85	1,457.66	3,221.51	716.67	3,938.17	351,312.40	308,766.39	148,687.60
143	351,312.40	1,756.56	1,464.95	3,221.51	716.67	3,938.17	349,847.45	310,522.96	150,152.55
144	349,847.45	1,749.24	1,472.27	3,221.51	716.67	3,938.17	348,375.18	312,272.19	151,624.82
145	348,375.18	1,741.88	1,479.63	3,221.51	716.67	3,938.17	346,895.55	314,014.07	153,104.45
146	346,895.55	1,734.48	1,487.03	3,221.51	716.67	3,938.17	345,408.52	315,748.55	154,591.48
147	345,408.52	1,727.04	1,494.46	3,221.51	716.67	3,938.17	343,914.06	317,475.59	156,085.94
148	343,914.06	1,719.57	1,501.94	3,221.51	716.67	3,938.17	342,412.12	319,195.16	157,587.88
149	342,412.12	1,712.06	1,509.45	3,221.51	716.67	3,938.17	340,902.68	320,907.22	159,097.32
150	340,902.68	1,704.51	1,516.99	3,221.51	716.67	3,938.17	339,385.68	322,611.73	160,614.32
151	339,385.68	1,696.93	1,524.58	3,221.51	716.67	3,938.17	337,861.10	324,308.66	162,138.90
152	337,861.10	1,689.31	1,532.20	3,221.51	716.67	3,938.17	336,328.90	325,997.97	163,671.10
153	336,328.90	1,681.64	1,539.86	3,221.51	716.67	3,938.17	334,789.04	327,679.61	165,210.96
154	334,789.04	1,673.95	1,547.56	3,221.51	716.67	3,938.17	333,241.48	329,353.56	166,758.52
155	333,241.48	1,666.21	1,555.30	3,221.51	716.67	3,938.17	331,686.18	331,019.77	168,313.82
156	331,686.18	1,658.43	1,563.08	3,221.51	716.67	3,938.17	330,123.10	332,678.20	169,876.90
157	330,123.10	1,650.62	1,570.89	3,221.51	716.67	3,938.17	328,552.21	334,328.81	171,447.79
158	328,552.21	1,642.76	1,578.75	3,221.51	716.67	3,938.17	326,973.47	335,971.57	173,026.53
159	326,973.47	1,634.87	1,586.64	3,221.51	716.67	3,938.17	325,386.83	337,606.44	174,613.17
160	325,386.83	1,626.93	1,594.57	3,221.51	716.67	3,938.17	323,792.25	339,233.37	176,207.75
161	323,792.25	1,618.96	1,602.55	3,221.51	716.67	3,938.17	322,189.71	340,852.34	177,810.29
162	322,189.71	1,610.95	1,610.56	3,221.51	716.67	3,938.17	320,579.15	342,463.28	179,420.85
163	320,579.15	1,602.90	1,618.61	3,221.51	716.67	3,938.17	318,960.54	344,066.18	181,039.46
164	318,960.54	1,594.80	1,626.70	3,221.51	716.67	3,938.17	317,333.83	345,660.98	182,666.17
165	317,333.83	1,586.67	1,634.84	3,221.51	716.67	3,938.17	315,699.00	347,247.65	184,301.00
166	315,699.00	1,578.49	1,643.01	3,221.51	716.67	3,938.17	314,055.98	348,826.15	185,944.02
167	314,055.98	1,570.28	1,651.23	3,221.51	716.67	3,938.17	312,404.76	350,396.43	187,595.24
168	312,404.76	1,562.02	1,659.48	3,221.51	716.67	3,938.17	310,745.27	351,958.45	189,254.73
169	310,745.27	1,553.73	1,667.78	3,221.51	716.67	3,938.17	309,077.49	353,512.18	190,922.51
170	309,077.49	1,545.39	1,676.12	3,221.51	716.67	3,938.17	307,401.37	355,057.56	192,598.63
171	307,401.37	1,537.01	1,684.50	3,221.51	716.67	3,938.17	305,716.87	356,594.57	194,283.13
172	305,716.87	1,528.58	1,692.92	3,221.51	716.67	3,938.17	304,023.95	358,123.16	195,976.05
173	304,023.95	1,520.12	1,701.39	3,221.51	716.67	3,938.17	302,322.56	359,643.28	197,677.44
174	302,322.56	1,511.61	1,709.89	3,221.51	716.67	3,938.17	300,612.67	361,154.89	199,387.33
175	300,612.67	1,503.06	1,718.44	3,221.51	716.67	3,938.17	298,894.23	362,657.95	201,105.77
176	298,894.23	1,494.47	1,727.04	3,221.51	716.67	3,938.17	297,167.19	364,152.42	202,832.81
177	297,167.19	1,485.84	1,735.67	3,221.51	716.67	3,938.17	295,431.52	365,638.26	204,568.48
178	295,431.52	1,477.16	1,744.35	3,221.51	716.67	3,938.17	293,687.17	367,115.42	206,312.83
179	293,687.17	1,468.44	1,753.07	3,221.51	716.67	3,938.17	291,934.10	368,583.85	208,065.90
180	291,934.10	1,459.67	1,761.84	3,221.51	716.67	3,938.17	290,172.26	370,043.52	209,827.74
181	290,172.26	1,450.86	1,770.65	3,221.51	716.67	3,938.17	288,401.62	371,494.38	211,598.38
182	288,401.62	1,442.01	1,779.50	3,221.51	716.67	3,938.17	286,622.12	372,936.39	213,377.88
183	286,622.12	1,433.11	1,788.40	3,221.51	716.67	3,938.17	284,833.72	374,369.50	215,166.28
184	284,833.72	1,424.17	1,797.34	3,221.51	716.67	3,938.17	283,036.38	375,793.67	216,963.62
185	283,036.38	1,415.18	1,806.33	3,221.51	716.67	3,938.17	281,230.06	377,208.85	218,769.94
186	281,230.06	1,406.15	1,815.36	3,221.51	716.67	3,938.17	279,414.70	378,615.00	220,585.30
187	279,414.70	1,397.07	1,824.43	3,221.51	716.67	3,938.17	277,590.27	380,012.08	222,409.73
188	277,590.27	1,387.95	1,833.56	3,221.51	716.67	3,938.17	275,756.71	381,400.03	224,243.29
189	275,756.71	1,378.78	1,842.72	3,221.51	716.67	3,938.17	273,913.99	382,778.81	226,086.01
190	273,913.99	1,369.57	1,851.94	3,221.51	716.67	3,938.17	272,062.05	384,148.38	227,937.95
191	272,062.05	1,360.31	1,861.20	3,221.51	716.67	3,938.17	270,200.85	385,508.69	229,799.15
192	270,200.85	1,351.00	1,870.50	3,221.51	716.67	3,938.17	268,330.35	386,859.70	231,669.65
193	268,330.35	1,341.65	1,879.86	3,221.51	716.67	3,938.17	266,450.50	388,201.35	233,549.50
194	266,450.50	1,332.25	1,889.25	3,221.51	716.67	3,938.17	264,561.24	389,533.60	235,438.76
195	264,561.24	1,322.81	1,898.70	3,221.51	716.67	3,938.17	262,662.54	390,856.41	237,337.46
196	262,662.54	1,313.31	1,908.19	3,221.51	716.67	3,938.17	260,754.35	392,169.72	239,245.65
197	260,754.35	1,303.77	1,917.74	3,221.51	716.67	3,938.17	258,836.61	393,473.49	241,163.39
198	258,836.61	1,294.18	1,927.32	3,221.51	716.67	3,938.17	256,909.29	394,767.67	243,090.71
199	256,909.29	1,284.55	1,936.96	3,221.51	716.67	3,938.17	254,972.33	396,052.22	245,027.67
200	254,972.33	1,274.86	1,946.65	3,221.51	716.67	3,938.17	253,025.68	397,327.08	246,974.32
201	253,025.68	1,265.13	1,956.38	3,221.51	716.67	3,938.17	251,069.30	398,592.21	248,930.70
202	251,069.30	1,255.35	1,966.16	3,221.51	716.67	3,938.17	249,103.14	399,847.56	250,896.86
203	249,103.14	1,245.52	1,975.99	3,221.51	716.67	3,938.17	247,127.15	401,093.07	252,872.85
204	247,127.15	1,235.64	1,985.87	3,221.51	716.67	3,938.17	245,141.28	402,328.71	254,858.72
205	245,141.28	1,225.71	1,995.80	3,221.51	716.67	3,938.17	243,145.48	403,554.41	256,854.52
206	243,145.48	1,215.73	2,005.78	3,221.51	716.67	3,938.17	241,139.70	404,770.14	258,860.30
207	241,139.70	1,205.70	2,015.81	3,221.51	716.67	3,938.17	239,123.89	405,975.84	260,876.11
208	239,123.89	1,195.62	2,025.89	3,221.51	716.67	3,938.17	237,098.00	407,171.46	262,902.00
209	237,098.00	1,185.49	2,036.02	3,221.51	716.67	3,938.17	235,061.99	408,356.95	264,938.01
210	235,061.99	1,175.31	2,046.20	3,221.51	716.67	3,938.17	233,015.79	409,532.26	266,984.21
211	233,015.79	1,165.08	2,056.43	3,221.51	716.67	3,938.17	230,959.36	410,697.34	269,040.64
212	230,959.36	1,154.80	2,066.71	3,221.51	716.67	3,938.17	228,892.65	411,852.14	271,107.35
213	228,892.65	1,144.46	2,077.04	3,221.51	716.67	3,938.17	226,815.61	412,996.60	273,184.39
214	226,815.61	1,134.08	2,087.43	3,221.51	716.67	3,938.17	224,728.18	414,130.68	275,271.82
215	224,728.18	1,123.64	2,097.87	3,221.51	716.67	3,938.17	222,630.31	415,254.32	277,369.69
216	222,630.31	1,113.15	2,108.36	3,221.51	716.67	3,938.17	220,521.96	416,367.47	279,478.04
217	220,521.96	1,102.61	2,118.90	3,221.51	716.67	3,938.17	218,403.06	417,470.08	281,596.94
218	218,403.06	1,092.02	2,129.49	3,221.51	716.67	3,938.17	216,273.57	418,562.09	283,726.43
219	216,273.57	1,081.37	2,140.14	3,221.51	716.67	3,938.17	214,133.43	419,643.46	285,866.57
220	214,133.43	1,070.67	2,150.84	3,221.51	716.67	3,938.17	211,982.59	420,714.13	288,017.41
221	211,982.59	1,059.91	2,161.59	3,221.51	716.67	3,938.17	209,820.99	421,774.04	290,179.01
222	209,820.99	1,049.10	2,172.40	3,221.51	716.67	3,938.17	207,648.59	422,823.15	292,351.41
223	207,648.59	1,038.24	2,183.26	3,221.51	716.67	3,938.17	205,465.33	423,861.39	294,534.67
224	205,465.33	1,027.33	2,194.18	3,221.51	716.67	3,938.17	203,271.15	424,888.72	296,728.85
225	203,271.15	1,016.36	2,205.15	3,221.51	716.67	3,938.17	201,066.00	425,905.07	298,934.00
226	201,066.00	1,005.33	2,216.18	3,221.51	716.67	3,938.17	198,849.82	426,910.40	301,150.18
227	198,849.82	994.25	2,227.26	3,221.51	716.67	3,938.17	196,622.56	427,904.65	303,377.44
228	196,622.56	983.11	2,238.39	3,221.51	716.67	3,938.17	194,384.17	428,887.76	305,615.83
229	194,384.17	971.92	2,249.59	3,221.51	716.67	3,938.17	192,134.58	429,859.69	307,865.42
230	192,134.58	960.67	2,260.83	3,221.51	716.67	3,938.17	189,873.75	430,820.36	310,126.25
231	189,873.75	949.37	2,272.14	3,221.51	716.67	3,938.17	187,601.61	431,769.73	312,398.39
232	187,601.61	938.01	2,283.50	3,221.51	716.67	3,938.17	185,318.11	432,707.74	314,681.89
233	185,318.11	926.59	2,294.92	3,221.51	716.67	3,938.17	183,023.19	433,634.33	316,976.81
234	183,023.19	915.12	2,306.39	3,221.51	716.67	3,938.17	180,716.80	434,549.44	319,283.20
235	180,716.80	903.58	2,317.92	3,221.51	716.67	3,938.17	178,398.88	435,453.03	321,601.12
236	178,398.88	891.99	2,329.51	3,221.51	716.67	3,938.17	176,069.37	436,345.02	323,930.63
237	176,069.37	880.35	2,341.16	3,221.51	716.67	3,938.17	173,728.21	437,225.37	326,271.79
238	173,728.21	868.64	2,352.87	3,221.51	716.67	3,938.17	171,375.34	438,094.01	328,624.66
239	171,375.34	856.88	2,364.63	3,221.51	716.67	3,938.17	169,010.71	438,950.88	330,989.29
240	169,010.71	845.05	2,376.45	3,221.51	716.67	3,938.17	166,634.26	439,795.94	333,365.74
241	166,634.26	833.17	2,388.34	3,221.51	716.67	3,938.17	164,245.92	440,629.11	335,754.08
242	164,245.92	821.23	2,400.28	3,221.51	716.67	3,938.17	161,845.64	441,450.34	338,154.36
243	161,845.64	809.23	2,412.28	3,221.51	716.67	3,938.17	159,433.36	442,259.57	340,566.64
244	159,433.36	797.17	2,424.34	3,221.51	716.67	3,938.17	157,009.02	443,056.73	342,990.98
245	157,009.02	785.05	2,436.46	3,221.51	716.67	3,938.17	154,572.56	443,841.78	345,427.44
246	154,572.56	772.86	2,448.64	3,221.51	716.67	3,938.17	152,123.92	444,614.64	347,876.08
247	152,123.92	760.62	2,460.89	3,221.51	716.67	3,938.17	149,663.03	445,375.26	350,336.97
248	149,663.03	748.32	2,473.19	3,221.51	716.67	3,938.17	147,189.84	446,123.58	352,810.16
249	147,189.84	735.95	2,485.56	3,221.51	716.67	3,938.17	144,704.28	446,859.53	355,295.72
250	144,704.28	723.52	2,497.99	3,221.51	716.67	3,938.17	142,206.30	447,583.05	357,793.70
251	142,206.30	711.03	2,510.48	3,221.51	716.67	3,938.17	139,695.82	448,294.08	360,304.18
252	139,695.82	698.48	2,523.03	3,221.51	716.67	3,938.17	137,172.79	448,992.56	362,827.21
253	137,172.79	685.86	2,535.64	3,221.51	716.67	3,938.17	134,637.15	449,678.42	365,362.85
254	134,637.15	673.19	2,548.32	3,221.51	716.67	3,938.17	132,088.83	450,351.61	367,911.17
255	132,088.83	660.44	2,561.06	3,221.51	716.67	3,938.17	129,527.76	451,012.05	370,472.24
256	129,527.76	647.64	2,573.87	3,221.51	716.67	3,938.17	126,953.90	451,659.69	373,046.10
257	126,953.90	634.77	2,586.74	3,221.51	716.67	3,938.17	124,367.16	452,294.46	375,632.84
258	124,367.16	621.84	2,599.67	3,221.51	716.67	3,938.17	121,767.49	452,916.30	378,232.51
259	121,767.49	608.84	2,612.67	3,221.51	716.67	3,938.17	119,154.82	453,525.13	380,845.18
260	119,154.82	595.77	2,625.73	3,221.51	716.67	3,938.17	116,529.09	454,120.91	383,470.91
261	116,529.09	582.65	2,638.86	3,221.51	716.67	3,938.17	113,890.22	454,703.55	386,109.78
262	113,890.22	569.45	2,652.06	3,221.51	716.67	3,938.17	111,238.17	455,273.00	388,761.83
263	111,238.17	556.19	2,665.32	3,221.51	716.67	3,938.17	108,572.85	455,829.19	391,427.15
264	108,572.85	542.86	2,678.64	3,221.51	716.67	3,938.17	105,894.21	456,372.06	394,105.79
265	105,894.21	529.47	2,692.04	3,221.51	716.67	3,938.17	103,202.17	456,901.53	396,797.83
266	103,202.17	516.01	2,705.50	3,221.51	716.67	3,938.17	100,496.68	457,417.54	399,503.32
267	100,496.68	502.48	2,719.02	3,221.51	716.67	3,938.17	97,777.65	457,920.02	402,222.35
268	97,777.65	488.89	2,732.62	3,221.51	716.67	3,938.17	95,045.03	458,408.91	404,954.97
269	95,045.03	475.23	2,746.28	3,221.51	716.67	3,938.17	92,298.75	458,884.14	407,701.25
270	92,298.75	461.49	2,760.01	3,221.51	716.67	3,938.17	89,538.74	459,345.63	410,461.26
271	89,538.74	447.69	2,773.81	3,221.51	716.67	3,938.17	86,764.93	459,793.33	413,235.07
272	86,764.93	433.82	2,787.68	3,221.51	716.67	3,938.17	83,977.24	460,227.15	416,022.76
273	83,977.24	419.89	2,801.62	3,221.51	716.67	3,938.17	81,175.62	460,647.04	418,824.38
274	81,175.62	405.88	2,815.63	3,221.51	716.67	3,938.17	78,359.99	461,052.91	421,640.01
275	78,359.99	391.80	2,829.71	3,221.51	716.67	3,938.17	75,530.29	461,444.71	424,469.71
276	75,530.29	377.65	2,843.86	3,221.51	716.67	3,938.17	72,686.43	461,822.37	427,313.57
277	72,686.43	363.43	2,858.07	3,221.51	716.67	3,938.17	69,828.36	462,185.80	430,171.64
278	69,828.36	349.14	2,872.37	3,221.51	716.67	3,938.17	66,955.99	462,534.94	433,044.01
279	66,955.99	334.78	2,886.73	3,221.51	716.67	3,938.17	64,069.26	462,869.72	435,930.74
280	64,069.26	320.35	2,901.16	3,221.51	716.67	3,938.17	61,168.10	463,190.07	438,831.90
281	61,168.10	305.84	2,915.67	3,221.51	716.67	3,938.17	58,252.44	463,495.91	441,747.56
282	58,252.44	291.26	2,930.24	3,221.51	716.67	3,938.17	55,322.19	463,787.17	444,677.81
283	55,322.19	276.61	2,944.90	3,221.51	716.67	3,938.17	52,377.30	464,063.78	447,622.70
284	52,377.30	261.89	2,959.62	3,221.51	716.67	3,938.17	49,417.68	464,325.67	450,582.32
285	49,417.68	247.09	2,974.42	3,221.51	716.67	3,938.17	46,443.26	464,572.75	453,556.74
286	46,443.26	232.22	2,989.29	3,221.51	716.67	3,938.17	43,453.97	464,804.97	456,546.03
287	43,453.97	217.27	3,004.24	3,221.51	716.67	3,938.17	40,449.73	465,022.24	459,550.27
288	40,449.73	202.25	3,019.26	3,221.51	716.67	3,938.17	37,430.47	465,224.49	462,569.53
289	37,430.47	187.15	3,034.35	3,221.51	716.67	3,938.17	34,396.12	465,411.64	465,603.88
290	34,396.12	171.98	3,049.53	3,221.51	716.67	3,938.17	31,346.59	465,583.62	468,653.41
291	31,346.59	156.73	3,064.77	3,221.51	716.67	3,938.17	28,281.82	465,740.36	471,718.18
292	28,281.82	141.41	3,080.10	3,221.51	716.67	3,938.17	25,201.72	465,881.76	474,798.28
293	25,201.72	126.01	3,095.50	3,221.51	716.67	3,938.17	22,106.22	466,007.77	477,893.78
294	22,106.22	110.53	3,110.98	3,221.51	716.67	3,938.17	18,995.24	466,118.30	481,004.76
295	18,995.24	94.98	3,126.53	3,221.51	716.67	3,938.17	15,868.71	466,213.28	484,131.29
296	15,868.71	79.34	3,142.16	3,221.51	716.67	3,938.17	12,726.55	466,292.62	487,273.45
297	12,726.55	63.63	3,157.87	3,221.51	716.67	3,938.17	9,568.68	466,356.26	490,431.32
298	9,568.68	47.84	3,173.66	3,221.51	716.67	3,938.17	6,395.01	466,404.10	493,604.99
299	6,395.01	31.98	3,189.53	3,221.51	716.67	3,938.17	3,205.48	466,436.07	496,794.52
300	3,205.48	16.03	3,205.48	3,221.51	716.67	3,938.17	0.00	466,452.10	500,000.00