|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,019,445.00 | $5,012.27 | $1,034.43 | $1,018,410.57 | $5,012.27 | $6,046.70 |
| 2 | $1,018,410.57 | $5,007.19 | $1,039.52 | $1,017,371.06 | $10,019.46 | $12,093.40 |
| 3 | $1,017,371.06 | $5,002.07 | $1,044.63 | $1,016,326.43 | $15,021.53 | $18,140.10 |
| 4 | $1,016,326.43 | $4,996.94 | $1,049.76 | $1,015,276.67 | $20,018.47 | $24,186.80 |
| 5 | $1,015,276.67 | $4,991.78 | $1,054.92 | $1,014,221.74 | $25,010.25 | $30,233.50 |
| 6 | $1,014,221.74 | $4,986.59 | $1,060.11 | $1,013,161.63 | $29,996.84 | $36,280.20 |
| 7 | $1,013,161.63 | $4,981.38 | $1,065.32 | $1,012,096.31 | $34,978.21 | $42,326.90 |
| 8 | $1,012,096.31 | $4,976.14 | $1,070.56 | $1,011,025.75 | $39,954.35 | $48,373.60 |
| 9 | $1,011,025.75 | $4,970.88 | $1,075.82 | $1,009,949.93 | $44,925.23 | $54,420.30 |
| 10 | $1,009,949.93 | $4,965.59 | $1,081.11 | $1,008,868.81 | $49,890.82 | $60,467.00 |
| 11 | $1,008,868.81 | $4,960.27 | $1,086.43 | $1,007,782.38 | $54,851.09 | $66,513.71 |
| 12 | $1,007,782.38 | $4,954.93 | $1,091.77 | $1,006,690.61 | $59,806.02 | $72,560.41 |
| 13 | $1,006,690.61 | $4,949.56 | $1,097.14 | $1,005,593.48 | $64,755.58 | $78,607.11 |
| 14 | $1,005,593.48 | $4,944.17 | $1,102.53 | $1,004,490.94 | $69,699.75 | $84,653.81 |
| 15 | $1,004,490.94 | $4,938.75 | $1,107.95 | $1,003,382.99 | $74,638.50 | $90,700.51 |
| 16 | $1,003,382.99 | $4,933.30 | $1,113.40 | $1,002,269.59 | $79,571.80 | $96,747.21 |
| 17 | $1,002,269.59 | $4,927.83 | $1,118.87 | $1,001,150.71 | $84,499.62 | $102,793.91 |
| 18 | $1,001,150.71 | $4,922.32 | $1,124.38 | $1,000,026.34 | $89,421.95 | $108,840.61 |
| 19 | $1,000,026.34 | $4,916.80 | $1,129.90 | $998,896.43 | $94,338.74 | $114,887.31 |
| 20 | $998,896.43 | $4,911.24 | $1,135.46 | $997,760.97 | $99,249.98 | $120,934.01 |
| 21 | $997,760.97 | $4,905.66 | $1,141.04 | $996,619.93 | $104,155.64 | $126,980.71 |
| 22 | $996,619.93 | $4,900.05 | $1,146.65 | $995,473.28 | $109,055.69 | $133,027.41 |
| 23 | $995,473.28 | $4,894.41 | $1,152.29 | $994,320.99 | $113,950.10 | $139,074.11 |
| 24 | $994,320.99 | $4,888.74 | $1,157.96 | $993,163.03 | $118,838.85 | $145,120.81 |
| 25 | $993,163.03 | $4,883.05 | $1,163.65 | $991,999.39 | $123,721.90 | $151,167.51 |
| 26 | $991,999.39 | $4,877.33 | $1,169.37 | $990,830.02 | $128,599.23 | $157,214.21 |
| 27 | $990,830.02 | $4,871.58 | $1,175.12 | $989,654.90 | $133,470.81 | $163,260.91 |
| 28 | $989,654.90 | $4,865.80 | $1,180.90 | $988,474.00 | $138,336.61 | $169,307.61 |
| 29 | $988,474.00 | $4,860.00 | $1,186.70 | $987,287.30 | $143,196.61 | $175,354.31 |
| 30 | $987,287.30 | $4,854.16 | $1,192.54 | $986,094.76 | $148,050.77 | $181,401.01 |
| 31 | $986,094.76 | $4,848.30 | $1,198.40 | $984,896.36 | $152,899.07 | $187,447.71 |
| 32 | $984,896.36 | $4,842.41 | $1,204.29 | $983,692.06 | $157,741.48 | $193,494.41 |
| 33 | $983,692.06 | $4,836.49 | $1,210.21 | $982,481.85 | $162,577.96 | $199,541.12 |
| 34 | $982,481.85 | $4,830.54 | $1,216.16 | $981,265.68 | $167,408.50 | $205,587.82 |
| 35 | $981,265.68 | $4,824.56 | $1,222.14 | $980,043.54 | $172,233.06 | $211,634.52 |
| 36 | $980,043.54 | $4,818.55 | $1,228.15 | $978,815.39 | $177,051.60 | $217,681.22 |
| 37 | $978,815.39 | $4,812.51 | $1,234.19 | $977,581.19 | $181,864.11 | $223,727.92 |
| 38 | $977,581.19 | $4,806.44 | $1,240.26 | $976,340.94 | $186,670.55 | $229,774.62 |
| 39 | $976,340.94 | $4,800.34 | $1,246.36 | $975,094.58 | $191,470.90 | $235,821.32 |
| 40 | $975,094.58 | $4,794.22 | $1,252.49 | $973,842.09 | $196,265.11 | $241,868.02 |
| 41 | $973,842.09 | $4,788.06 | $1,258.64 | $972,583.45 | $201,053.17 | $247,914.72 |
| 42 | $972,583.45 | $4,781.87 | $1,264.83 | $971,318.62 | $205,835.04 | $253,961.42 |
| 43 | $971,318.62 | $4,775.65 | $1,271.05 | $970,047.57 | $210,610.69 | $260,008.12 |
| 44 | $970,047.57 | $4,769.40 | $1,277.30 | $968,770.27 | $215,380.09 | $266,054.82 |
| 45 | $968,770.27 | $4,763.12 | $1,283.58 | $967,486.69 | $220,143.21 | $272,101.52 |
| 46 | $967,486.69 | $4,756.81 | $1,289.89 | $966,196.80 | $224,900.02 | $278,148.22 |
| 47 | $966,196.80 | $4,750.47 | $1,296.23 | $964,900.56 | $229,650.48 | $284,194.92 |
| 48 | $964,900.56 | $4,744.09 | $1,302.61 | $963,597.96 | $234,394.58 | $290,241.62 |
| 49 | $963,597.96 | $4,737.69 | $1,309.01 | $962,288.95 | $239,132.27 | $296,288.32 |
| 50 | $962,288.95 | $4,731.25 | $1,315.45 | $960,973.50 | $243,863.52 | $302,335.02 |
| 51 | $960,973.50 | $4,724.79 | $1,321.91 | $959,651.59 | $248,588.31 | $308,381.72 |
| 52 | $959,651.59 | $4,718.29 | $1,328.41 | $958,323.17 | $253,306.60 | $314,428.42 |
| 53 | $958,323.17 | $4,711.76 | $1,334.94 | $956,988.23 | $258,018.35 | $320,475.12 |
| 54 | $956,988.23 | $4,705.19 | $1,341.51 | $955,646.72 | $262,723.54 | $326,521.82 |
| 55 | $955,646.72 | $4,698.60 | $1,348.10 | $954,298.61 | $267,422.14 | $332,568.53 |
| 56 | $954,298.61 | $4,691.97 | $1,354.73 | $952,943.88 | $272,114.11 | $338,615.23 |
| 57 | $952,943.88 | $4,685.31 | $1,361.39 | $951,582.49 | $276,799.42 | $344,661.93 |
| 58 | $951,582.49 | $4,678.61 | $1,368.09 | $950,214.40 | $281,478.03 | $350,708.63 |
| 59 | $950,214.40 | $4,671.89 | $1,374.81 | $948,839.59 | $286,149.92 | $356,755.33 |
| 60 | $948,839.59 | $4,665.13 | $1,381.57 | $947,458.02 | $290,815.04 | $362,802.03 |
| 61 | $947,458.02 | $4,658.34 | $1,388.37 | $946,069.65 | $295,473.38 | $368,848.73 |
| 62 | $946,069.65 | $4,651.51 | $1,395.19 | $944,674.46 | $300,124.89 | $374,895.43 |
| 63 | $944,674.46 | $4,644.65 | $1,402.05 | $943,272.41 | $304,769.54 | $380,942.13 |
| 64 | $943,272.41 | $4,637.76 | $1,408.94 | $941,863.47 | $309,407.29 | $386,988.83 |
| 65 | $941,863.47 | $4,630.83 | $1,415.87 | $940,447.59 | $314,038.12 | $393,035.53 |
| 66 | $940,447.59 | $4,623.87 | $1,422.83 | $939,024.76 | $318,661.99 | $399,082.23 |
| 67 | $939,024.76 | $4,616.87 | $1,429.83 | $937,594.93 | $323,278.86 | $405,128.93 |
| 68 | $937,594.93 | $4,609.84 | $1,436.86 | $936,158.07 | $327,888.70 | $411,175.63 |
| 69 | $936,158.07 | $4,602.78 | $1,443.92 | $934,714.15 | $332,491.48 | $417,222.33 |
| 70 | $934,714.15 | $4,595.68 | $1,451.02 | $933,263.13 | $337,087.16 | $423,269.03 |
| 71 | $933,263.13 | $4,588.54 | $1,458.16 | $931,804.97 | $341,675.70 | $429,315.73 |
| 72 | $931,804.97 | $4,581.37 | $1,465.33 | $930,339.64 | $346,257.08 | $435,362.43 |
| 73 | $930,339.64 | $4,574.17 | $1,472.53 | $928,867.11 | $350,831.25 | $441,409.13 |
| 74 | $928,867.11 | $4,566.93 | $1,479.77 | $927,387.34 | $355,398.18 | $447,455.83 |
| 75 | $927,387.34 | $4,559.65 | $1,487.05 | $925,900.30 | $359,957.83 | $453,502.53 |
| 76 | $925,900.30 | $4,552.34 | $1,494.36 | $924,405.94 | $364,510.17 | $459,549.23 |
| 77 | $924,405.94 | $4,545.00 | $1,501.70 | $922,904.24 | $369,055.17 | $465,595.94 |
| 78 | $922,904.24 | $4,537.61 | $1,509.09 | $921,395.15 | $373,592.78 | $471,642.64 |
| 79 | $921,395.15 | $4,530.19 | $1,516.51 | $919,878.64 | $378,122.98 | $477,689.34 |
| 80 | $919,878.64 | $4,522.74 | $1,523.96 | $918,354.68 | $382,645.71 | $483,736.04 |
| 81 | $918,354.68 | $4,515.24 | $1,531.46 | $916,823.22 | $387,160.96 | $489,782.74 |
| 82 | $916,823.22 | $4,507.71 | $1,538.99 | $915,284.23 | $391,668.67 | $495,829.44 |
| 83 | $915,284.23 | $4,500.15 | $1,546.55 | $913,737.68 | $396,168.82 | $501,876.14 |
| 84 | $913,737.68 | $4,492.54 | $1,554.16 | $912,183.52 | $400,661.36 | $507,922.84 |
| 85 | $912,183.52 | $4,484.90 | $1,561.80 | $910,621.73 | $405,146.26 | $513,969.54 |
| 86 | $910,621.73 | $4,477.22 | $1,569.48 | $909,052.25 | $409,623.49 | $520,016.24 |
| 87 | $909,052.25 | $4,469.51 | $1,577.19 | $907,475.05 | $414,092.99 | $526,062.94 |
| 88 | $907,475.05 | $4,461.75 | $1,584.95 | $905,890.11 | $418,554.75 | $532,109.64 |
| 89 | $905,890.11 | $4,453.96 | $1,592.74 | $904,297.37 | $423,008.71 | $538,156.34 |
| 90 | $904,297.37 | $4,446.13 | $1,600.57 | $902,696.79 | $427,454.84 | $544,203.04 |
| 91 | $902,696.79 | $4,438.26 | $1,608.44 | $901,088.35 | $431,893.09 | $550,249.74 |
| 92 | $901,088.35 | $4,430.35 | $1,616.35 | $899,472.00 | $436,323.45 | $556,296.44 |
| 93 | $899,472.00 | $4,422.40 | $1,624.30 | $897,847.71 | $440,745.85 | $562,343.14 |
| 94 | $897,847.71 | $4,414.42 | $1,632.28 | $896,215.42 | $445,160.27 | $568,389.84 |
| 95 | $896,215.42 | $4,406.39 | $1,640.31 | $894,575.12 | $449,566.66 | $574,436.54 |
| 96 | $894,575.12 | $4,398.33 | $1,648.37 | $892,926.74 | $453,964.99 | $580,483.24 |
| 97 | $892,926.74 | $4,390.22 | $1,656.48 | $891,270.27 | $458,355.21 | $586,529.94 |
| 98 | $891,270.27 | $4,382.08 | $1,664.62 | $889,605.64 | $462,737.29 | $592,576.64 |
| 99 | $889,605.64 | $4,373.89 | $1,672.81 | $887,932.84 | $467,111.18 | $598,623.35 |
| 100 | $887,932.84 | $4,365.67 | $1,681.03 | $886,251.81 | $471,476.85 | $604,670.05 |
| 101 | $886,251.81 | $4,357.40 | $1,689.30 | $884,562.51 | $475,834.26 | $610,716.75 |
| 102 | $884,562.51 | $4,349.10 | $1,697.60 | $882,864.91 | $480,183.36 | $616,763.45 |
| 103 | $882,864.91 | $4,340.75 | $1,705.95 | $881,158.96 | $484,524.11 | $622,810.15 |
| 104 | $881,158.96 | $4,332.36 | $1,714.34 | $879,444.63 | $488,856.47 | $628,856.85 |
| 105 | $879,444.63 | $4,323.94 | $1,722.76 | $877,721.86 | $493,180.41 | $634,903.55 |
| 106 | $877,721.86 | $4,315.47 | $1,731.23 | $875,990.63 | $497,495.88 | $640,950.25 |
| 107 | $875,990.63 | $4,306.95 | $1,739.75 | $874,250.88 | $501,802.83 | $646,996.95 |
| 108 | $874,250.88 | $4,298.40 | $1,748.30 | $872,502.58 | $506,101.23 | $653,043.65 |
| 109 | $872,502.58 | $4,289.80 | $1,756.90 | $870,745.69 | $510,391.04 | $659,090.35 |
| 110 | $870,745.69 | $4,281.17 | $1,765.53 | $868,980.15 | $514,672.20 | $665,137.05 |
| 111 | $868,980.15 | $4,272.49 | $1,774.21 | $867,205.94 | $518,944.69 | $671,183.75 |
| 112 | $867,205.94 | $4,263.76 | $1,782.94 | $865,423.00 | $523,208.45 | $677,230.45 |
| 113 | $865,423.00 | $4,255.00 | $1,791.70 | $863,631.29 | $527,463.45 | $683,277.15 |
| 114 | $863,631.29 | $4,246.19 | $1,800.51 | $861,830.78 | $531,709.63 | $689,323.85 |
| 115 | $861,830.78 | $4,237.33 | $1,809.37 | $860,021.42 | $535,946.97 | $695,370.55 |
| 116 | $860,021.42 | $4,228.44 | $1,818.26 | $858,203.15 | $540,175.41 | $701,417.25 |
| 117 | $858,203.15 | $4,219.50 | $1,827.20 | $856,375.95 | $544,394.91 | $707,463.95 |
| 118 | $856,375.95 | $4,210.52 | $1,836.19 | $854,539.77 | $548,605.42 | $713,510.65 |
| 119 | $854,539.77 | $4,201.49 | $1,845.21 | $852,694.55 | $552,806.91 | $719,557.35 |
| 120 | $852,694.55 | $4,192.41 | $1,854.29 | $850,840.27 | $556,999.32 | $725,604.05 |
| 121 | $850,840.27 | $4,183.30 | $1,863.40 | $848,976.87 | $561,182.62 | $731,650.76 |
| 122 | $848,976.87 | $4,174.14 | $1,872.56 | $847,104.30 | $565,356.76 | $737,697.46 |
| 123 | $847,104.30 | $4,164.93 | $1,881.77 | $845,222.53 | $569,521.69 | $743,744.16 |
| 124 | $845,222.53 | $4,155.68 | $1,891.02 | $843,331.51 | $573,677.36 | $749,790.86 |
| 125 | $843,331.51 | $4,146.38 | $1,900.32 | $841,431.19 | $577,823.74 | $755,837.56 |
| 126 | $841,431.19 | $4,137.04 | $1,909.66 | $839,521.52 | $581,960.78 | $761,884.26 |
| 127 | $839,521.52 | $4,127.65 | $1,919.05 | $837,602.47 | $586,088.43 | $767,930.96 |
| 128 | $837,602.47 | $4,118.21 | $1,928.49 | $835,673.98 | $590,206.64 | $773,977.66 |
| 129 | $835,673.98 | $4,108.73 | $1,937.97 | $833,736.01 | $594,315.37 | $780,024.36 |
| 130 | $833,736.01 | $4,099.20 | $1,947.50 | $831,788.51 | $598,414.57 | $786,071.06 |
| 131 | $831,788.51 | $4,089.63 | $1,957.07 | $829,831.44 | $602,504.20 | $792,117.76 |
| 132 | $829,831.44 | $4,080.00 | $1,966.70 | $827,864.74 | $606,584.20 | $798,164.46 |
| 133 | $827,864.74 | $4,070.33 | $1,976.37 | $825,888.38 | $610,654.54 | $804,211.16 |
| 134 | $825,888.38 | $4,060.62 | $1,986.08 | $823,902.30 | $614,715.16 | $810,257.86 |
| 135 | $823,902.30 | $4,050.85 | $1,995.85 | $821,906.45 | $618,766.01 | $816,304.56 |
| 136 | $821,906.45 | $4,041.04 | $2,005.66 | $819,900.79 | $622,807.05 | $822,351.26 |
| 137 | $819,900.79 | $4,031.18 | $2,015.52 | $817,885.27 | $626,838.23 | $828,397.96 |
| 138 | $817,885.27 | $4,021.27 | $2,025.43 | $815,859.83 | $630,859.50 | $834,444.66 |
| 139 | $815,859.83 | $4,011.31 | $2,035.39 | $813,824.44 | $634,870.81 | $840,491.36 |
| 140 | $813,824.44 | $4,001.30 | $2,045.40 | $811,779.05 | $638,872.11 | $846,538.06 |
| 141 | $811,779.05 | $3,991.25 | $2,055.45 | $809,723.59 | $642,863.36 | $852,584.76 |
| 142 | $809,723.59 | $3,981.14 | $2,065.56 | $807,658.04 | $646,844.50 | $858,631.46 |
| 143 | $807,658.04 | $3,970.99 | $2,075.72 | $805,582.32 | $650,815.49 | $864,678.17 |
| 144 | $805,582.32 | $3,960.78 | $2,085.92 | $803,496.40 | $654,776.27 | $870,724.87 |
| 145 | $803,496.40 | $3,950.52 | $2,096.18 | $801,400.22 | $658,726.79 | $876,771.57 |
| 146 | $801,400.22 | $3,940.22 | $2,106.48 | $799,293.74 | $662,667.01 | $882,818.27 |
| 147 | $799,293.74 | $3,929.86 | $2,116.84 | $797,176.90 | $666,596.87 | $888,864.97 |
| 148 | $797,176.90 | $3,919.45 | $2,127.25 | $795,049.65 | $670,516.32 | $894,911.67 |
| 149 | $795,049.65 | $3,908.99 | $2,137.71 | $792,911.95 | $674,425.31 | $900,958.37 |
| 150 | $792,911.95 | $3,898.48 | $2,148.22 | $790,763.73 | $678,323.80 | $907,005.07 |
| 151 | $790,763.73 | $3,887.92 | $2,158.78 | $788,604.95 | $682,211.72 | $913,051.77 |
| 152 | $788,604.95 | $3,877.31 | $2,169.39 | $786,435.56 | $686,089.03 | $919,098.47 |
| 153 | $786,435.56 | $3,866.64 | $2,180.06 | $784,255.50 | $689,955.67 | $925,145.17 |
| 154 | $784,255.50 | $3,855.92 | $2,190.78 | $782,064.72 | $693,811.59 | $931,191.87 |
| 155 | $782,064.72 | $3,845.15 | $2,201.55 | $779,863.17 | $697,656.74 | $937,238.57 |
| 156 | $779,863.17 | $3,834.33 | $2,212.37 | $777,650.80 | $701,491.07 | $943,285.27 |
| 157 | $777,650.80 | $3,823.45 | $2,223.25 | $775,427.55 | $705,314.52 | $949,331.97 |
| 158 | $775,427.55 | $3,812.52 | $2,234.18 | $773,193.37 | $709,127.04 | $955,378.67 |
| 159 | $773,193.37 | $3,801.53 | $2,245.17 | $770,948.20 | $712,928.57 | $961,425.37 |
| 160 | $770,948.20 | $3,790.50 | $2,256.21 | $768,692.00 | $716,719.07 | $967,472.07 |
| 161 | $768,692.00 | $3,779.40 | $2,267.30 | $766,424.70 | $720,498.47 | $973,518.77 |
| 162 | $766,424.70 | $3,768.25 | $2,278.45 | $764,146.25 | $724,266.73 | $979,565.47 |
| 163 | $764,146.25 | $3,757.05 | $2,289.65 | $761,856.60 | $728,023.78 | $985,612.17 |
| 164 | $761,856.60 | $3,745.79 | $2,300.91 | $759,555.70 | $731,769.57 | $991,658.88 |
| 165 | $759,555.70 | $3,734.48 | $2,312.22 | $757,243.48 | $735,504.06 | $997,705.58 |
| 166 | $757,243.48 | $3,723.11 | $2,323.59 | $754,919.89 | $739,227.17 | $1,003,752.28 |
| 167 | $754,919.89 | $3,711.69 | $2,335.01 | $752,584.88 | $742,938.86 | $1,009,798.98 |
| 168 | $752,584.88 | $3,700.21 | $2,346.49 | $750,238.39 | $746,639.07 | $1,015,845.68 |
| 169 | $750,238.39 | $3,688.67 | $2,358.03 | $747,880.36 | $750,327.74 | $1,021,892.38 |
| 170 | $747,880.36 | $3,677.08 | $2,369.62 | $745,510.74 | $754,004.82 | $1,027,939.08 |
| 171 | $745,510.74 | $3,665.43 | $2,381.27 | $743,129.47 | $757,670.25 | $1,033,985.78 |
| 172 | $743,129.47 | $3,653.72 | $2,392.98 | $740,736.49 | $761,323.97 | $1,040,032.48 |
| 173 | $740,736.49 | $3,641.95 | $2,404.75 | $738,331.74 | $764,965.92 | $1,046,079.18 |
| 174 | $738,331.74 | $3,630.13 | $2,416.57 | $735,915.17 | $768,596.05 | $1,052,125.88 |
| 175 | $735,915.17 | $3,618.25 | $2,428.45 | $733,486.72 | $772,214.30 | $1,058,172.58 |
| 176 | $733,486.72 | $3,606.31 | $2,440.39 | $731,046.33 | $775,820.61 | $1,064,219.28 |
| 177 | $731,046.33 | $3,594.31 | $2,452.39 | $728,593.94 | $779,414.92 | $1,070,265.98 |
| 178 | $728,593.94 | $3,582.25 | $2,464.45 | $726,129.49 | $782,997.18 | $1,076,312.68 |
| 179 | $726,129.49 | $3,570.14 | $2,476.56 | $723,652.93 | $786,567.31 | $1,082,359.38 |
| 180 | $723,652.93 | $3,557.96 | $2,488.74 | $721,164.19 | $790,125.27 | $1,088,406.08 |
| 181 | $721,164.19 | $3,545.72 | $2,500.98 | $718,663.21 | $793,671.00 | $1,094,452.78 |
| 182 | $718,663.21 | $3,533.43 | $2,513.27 | $716,149.94 | $797,204.42 | $1,100,499.48 |
| 183 | $716,149.94 | $3,521.07 | $2,525.63 | $713,624.31 | $800,725.49 | $1,106,546.18 |
| 184 | $713,624.31 | $3,508.65 | $2,538.05 | $711,086.26 | $804,234.15 | $1,112,592.88 |
| 185 | $711,086.26 | $3,496.17 | $2,550.53 | $708,535.74 | $807,730.32 | $1,118,639.58 |
| 186 | $708,535.74 | $3,483.63 | $2,563.07 | $705,972.67 | $811,213.96 | $1,124,686.29 |
| 187 | $705,972.67 | $3,471.03 | $2,575.67 | $703,397.00 | $814,684.99 | $1,130,732.99 |
| 188 | $703,397.00 | $3,458.37 | $2,588.33 | $700,808.67 | $818,143.36 | $1,136,779.69 |
| 189 | $700,808.67 | $3,445.64 | $2,601.06 | $698,207.61 | $821,589.00 | $1,142,826.39 |
| 190 | $698,207.61 | $3,432.85 | $2,613.85 | $695,593.77 | $825,021.85 | $1,148,873.09 |
| 191 | $695,593.77 | $3,420.00 | $2,626.70 | $692,967.07 | $828,441.86 | $1,154,919.79 |
| 192 | $692,967.07 | $3,407.09 | $2,639.61 | $690,327.46 | $831,848.94 | $1,160,966.49 |
| 193 | $690,327.46 | $3,394.11 | $2,652.59 | $687,674.87 | $835,243.05 | $1,167,013.19 |
| 194 | $687,674.87 | $3,381.07 | $2,665.63 | $685,009.23 | $838,624.12 | $1,173,059.89 |
| 195 | $685,009.23 | $3,367.96 | $2,678.74 | $682,330.49 | $841,992.08 | $1,179,106.59 |
| 196 | $682,330.49 | $3,354.79 | $2,691.91 | $679,638.59 | $845,346.88 | $1,185,153.29 |
| 197 | $679,638.59 | $3,341.56 | $2,705.14 | $676,933.44 | $848,688.43 | $1,191,199.99 |
| 198 | $676,933.44 | $3,328.26 | $2,718.44 | $674,215.00 | $852,016.69 | $1,197,246.69 |
| 199 | $674,215.00 | $3,314.89 | $2,731.81 | $671,483.19 | $855,331.58 | $1,203,293.39 |
| 200 | $671,483.19 | $3,301.46 | $2,745.24 | $668,737.95 | $858,633.04 | $1,209,340.09 |
| 201 | $668,737.95 | $3,287.96 | $2,758.74 | $665,979.21 | $861,921.00 | $1,215,386.79 |
| 202 | $665,979.21 | $3,274.40 | $2,772.30 | $663,206.90 | $865,195.40 | $1,221,433.49 |
| 203 | $663,206.90 | $3,260.77 | $2,785.93 | $660,420.97 | $868,456.16 | $1,227,480.19 |
| 204 | $660,420.97 | $3,247.07 | $2,799.63 | $657,621.34 | $871,703.23 | $1,233,526.89 |
| 205 | $657,621.34 | $3,233.30 | $2,813.40 | $654,807.95 | $874,936.54 | $1,239,573.59 |
| 206 | $654,807.95 | $3,219.47 | $2,827.23 | $651,980.72 | $878,156.01 | $1,245,620.29 |
| 207 | $651,980.72 | $3,205.57 | $2,841.13 | $649,139.59 | $881,361.58 | $1,251,666.99 |
| 208 | $649,139.59 | $3,191.60 | $2,855.10 | $646,284.49 | $884,553.19 | $1,257,713.70 |
| 209 | $646,284.49 | $3,177.57 | $2,869.14 | $643,415.36 | $887,730.75 | $1,263,760.40 |
| 210 | $643,415.36 | $3,163.46 | $2,883.24 | $640,532.11 | $890,894.21 | $1,269,807.10 |
| 211 | $640,532.11 | $3,149.28 | $2,897.42 | $637,634.70 | $894,043.49 | $1,275,853.80 |
| 212 | $637,634.70 | $3,135.04 | $2,911.66 | $634,723.03 | $897,178.53 | $1,281,900.50 |
| 213 | $634,723.03 | $3,120.72 | $2,925.98 | $631,797.05 | $900,299.25 | $1,287,947.20 |
| 214 | $631,797.05 | $3,106.34 | $2,940.36 | $628,856.69 | $903,405.59 | $1,293,993.90 |
| 215 | $628,856.69 | $3,091.88 | $2,954.82 | $625,901.87 | $906,497.47 | $1,300,040.60 |
| 216 | $625,901.87 | $3,077.35 | $2,969.35 | $622,932.52 | $909,574.82 | $1,306,087.30 |
| 217 | $622,932.52 | $3,062.75 | $2,983.95 | $619,948.57 | $912,637.57 | $1,312,134.00 |
| 218 | $619,948.57 | $3,048.08 | $2,998.62 | $616,949.95 | $915,685.65 | $1,318,180.70 |
| 219 | $616,949.95 | $3,033.34 | $3,013.36 | $613,936.59 | $918,718.99 | $1,324,227.40 |
| 220 | $613,936.59 | $3,018.52 | $3,028.18 | $610,908.41 | $921,737.51 | $1,330,274.10 |
| 221 | $610,908.41 | $3,003.63 | $3,043.07 | $607,865.34 | $924,741.14 | $1,336,320.80 |
| 222 | $607,865.34 | $2,988.67 | $3,058.03 | $604,807.31 | $927,729.81 | $1,342,367.50 |
| 223 | $604,807.31 | $2,973.64 | $3,073.06 | $601,734.25 | $930,703.45 | $1,348,414.20 |
| 224 | $601,734.25 | $2,958.53 | $3,088.17 | $598,646.07 | $933,661.98 | $1,354,460.90 |
| 225 | $598,646.07 | $2,943.34 | $3,103.36 | $595,542.72 | $936,605.32 | $1,360,507.60 |
| 226 | $595,542.72 | $2,928.09 | $3,118.62 | $592,424.10 | $939,533.40 | $1,366,554.30 |
| 227 | $592,424.10 | $2,912.75 | $3,133.95 | $589,290.15 | $942,446.16 | $1,372,601.00 |
| 228 | $589,290.15 | $2,897.34 | $3,149.36 | $586,140.79 | $945,343.50 | $1,378,647.70 |
| 229 | $586,140.79 | $2,881.86 | $3,164.84 | $582,975.95 | $948,225.36 | $1,384,694.40 |
| 230 | $582,975.95 | $2,866.30 | $3,180.40 | $579,795.55 | $951,091.66 | $1,390,741.11 |
| 231 | $579,795.55 | $2,850.66 | $3,196.04 | $576,599.51 | $953,942.32 | $1,396,787.81 |
| 232 | $576,599.51 | $2,834.95 | $3,211.75 | $573,387.76 | $956,777.26 | $1,402,834.51 |
| 233 | $573,387.76 | $2,819.16 | $3,227.54 | $570,160.21 | $959,596.42 | $1,408,881.21 |
| 234 | $570,160.21 | $2,803.29 | $3,243.41 | $566,916.80 | $962,399.71 | $1,414,927.91 |
| 235 | $566,916.80 | $2,787.34 | $3,259.36 | $563,657.44 | $965,187.05 | $1,420,974.61 |
| 236 | $563,657.44 | $2,771.32 | $3,275.38 | $560,382.06 | $967,958.37 | $1,427,021.31 |
| 237 | $560,382.06 | $2,755.21 | $3,291.49 | $557,090.57 | $970,713.58 | $1,433,068.01 |
| 238 | $557,090.57 | $2,739.03 | $3,307.67 | $553,782.90 | $973,452.61 | $1,439,114.71 |
| 239 | $553,782.90 | $2,722.77 | $3,323.93 | $550,458.96 | $976,175.37 | $1,445,161.41 |
| 240 | $550,458.96 | $2,706.42 | $3,340.28 | $547,118.69 | $978,881.80 | $1,451,208.11 |
| 241 | $547,118.69 | $2,690.00 | $3,356.70 | $543,761.99 | $981,571.80 | $1,457,254.81 |
| 242 | $543,761.99 | $2,673.50 | $3,373.20 | $540,388.78 | $984,245.29 | $1,463,301.51 |
| 243 | $540,388.78 | $2,656.91 | $3,389.79 | $536,998.99 | $986,902.20 | $1,469,348.21 |
| 244 | $536,998.99 | $2,640.25 | $3,406.46 | $533,592.54 | $989,542.45 | $1,475,394.91 |
| 245 | $533,592.54 | $2,623.50 | $3,423.20 | $530,169.33 | $992,165.94 | $1,481,441.61 |
| 246 | $530,169.33 | $2,606.67 | $3,440.03 | $526,729.30 | $994,772.61 | $1,487,488.31 |
| 247 | $526,729.30 | $2,589.75 | $3,456.95 | $523,272.35 | $997,362.36 | $1,493,535.01 |
| 248 | $523,272.35 | $2,572.76 | $3,473.94 | $519,798.41 | $999,935.12 | $1,499,581.71 |
| 249 | $519,798.41 | $2,555.68 | $3,491.02 | $516,307.38 | $1,002,490.79 | $1,505,628.41 |
| 250 | $516,307.38 | $2,538.51 | $3,508.19 | $512,799.19 | $1,005,029.31 | $1,511,675.11 |
| 251 | $512,799.19 | $2,521.26 | $3,525.44 | $509,273.75 | $1,007,550.57 | $1,517,721.81 |
| 252 | $509,273.75 | $2,503.93 | $3,542.77 | $505,730.98 | $1,010,054.50 | $1,523,768.52 |
| 253 | $505,730.98 | $2,486.51 | $3,560.19 | $502,170.79 | $1,012,541.01 | $1,529,815.22 |
| 254 | $502,170.79 | $2,469.01 | $3,577.69 | $498,593.10 | $1,015,010.01 | $1,535,861.92 |
| 255 | $498,593.10 | $2,451.42 | $3,595.28 | $494,997.81 | $1,017,461.43 | $1,541,908.62 |
| 256 | $494,997.81 | $2,433.74 | $3,612.96 | $491,384.85 | $1,019,895.17 | $1,547,955.32 |
| 257 | $491,384.85 | $2,415.98 | $3,630.72 | $487,754.13 | $1,022,311.15 | $1,554,002.02 |
| 258 | $487,754.13 | $2,398.12 | $3,648.58 | $484,105.55 | $1,024,709.27 | $1,560,048.72 |
| 259 | $484,105.55 | $2,380.19 | $3,666.51 | $480,439.04 | $1,027,089.46 | $1,566,095.42 |
| 260 | $480,439.04 | $2,362.16 | $3,684.54 | $476,754.50 | $1,029,451.61 | $1,572,142.12 |
| 261 | $476,754.50 | $2,344.04 | $3,702.66 | $473,051.84 | $1,031,795.66 | $1,578,188.82 |
| 262 | $473,051.84 | $2,325.84 | $3,720.86 | $469,330.98 | $1,034,121.50 | $1,584,235.52 |
| 263 | $469,330.98 | $2,307.54 | $3,739.16 | $465,591.82 | $1,036,429.04 | $1,590,282.22 |
| 264 | $465,591.82 | $2,289.16 | $3,757.54 | $461,834.28 | $1,038,718.20 | $1,596,328.92 |
| 265 | $461,834.28 | $2,270.69 | $3,776.02 | $458,058.26 | $1,040,988.88 | $1,602,375.62 |
| 266 | $458,058.26 | $2,252.12 | $3,794.58 | $454,263.68 | $1,043,241.00 | $1,608,422.32 |
| 267 | $454,263.68 | $2,233.46 | $3,813.24 | $450,450.45 | $1,045,474.47 | $1,614,469.02 |
| 268 | $450,450.45 | $2,214.71 | $3,831.99 | $446,618.46 | $1,047,689.18 | $1,620,515.72 |
| 269 | $446,618.46 | $2,195.87 | $3,850.83 | $442,767.63 | $1,049,885.06 | $1,626,562.42 |
| 270 | $442,767.63 | $2,176.94 | $3,869.76 | $438,897.87 | $1,052,062.00 | $1,632,609.12 |
| 271 | $438,897.87 | $2,157.91 | $3,888.79 | $435,009.09 | $1,054,219.91 | $1,638,655.82 |
| 272 | $435,009.09 | $2,138.79 | $3,907.91 | $431,101.18 | $1,056,358.71 | $1,644,702.52 |
| 273 | $431,101.18 | $2,119.58 | $3,927.12 | $427,174.06 | $1,058,478.29 | $1,650,749.22 |
| 274 | $427,174.06 | $2,100.27 | $3,946.43 | $423,227.63 | $1,060,578.56 | $1,656,795.93 |
| 275 | $423,227.63 | $2,080.87 | $3,965.83 | $419,261.80 | $1,062,659.43 | $1,662,842.63 |
| 276 | $419,261.80 | $2,061.37 | $3,985.33 | $415,276.47 | $1,064,720.80 | $1,668,889.33 |
| 277 | $415,276.47 | $2,041.78 | $4,004.92 | $411,271.55 | $1,066,762.58 | $1,674,936.03 |
| 278 | $411,271.55 | $2,022.09 | $4,024.62 | $407,246.93 | $1,068,784.66 | $1,680,982.73 |
| 279 | $407,246.93 | $2,002.30 | $4,044.40 | $403,202.53 | $1,070,786.96 | $1,687,029.43 |
| 280 | $403,202.53 | $1,982.41 | $4,064.29 | $399,138.24 | $1,072,769.37 | $1,693,076.13 |
| 281 | $399,138.24 | $1,962.43 | $4,084.27 | $395,053.97 | $1,074,731.80 | $1,699,122.83 |
| 282 | $395,053.97 | $1,942.35 | $4,104.35 | $390,949.62 | $1,076,674.15 | $1,705,169.53 |
| 283 | $390,949.62 | $1,922.17 | $4,124.53 | $386,825.09 | $1,078,596.32 | $1,711,216.23 |
| 284 | $386,825.09 | $1,901.89 | $4,144.81 | $382,680.28 | $1,080,498.21 | $1,717,262.93 |
| 285 | $382,680.28 | $1,881.51 | $4,165.19 | $378,515.09 | $1,082,379.72 | $1,723,309.63 |
| 286 | $378,515.09 | $1,861.03 | $4,185.67 | $374,329.42 | $1,084,240.75 | $1,729,356.33 |
| 287 | $374,329.42 | $1,840.45 | $4,206.25 | $370,123.17 | $1,086,081.20 | $1,735,403.03 |
| 288 | $370,123.17 | $1,819.77 | $4,226.93 | $365,896.24 | $1,087,900.98 | $1,741,449.73 |
| 289 | $365,896.24 | $1,798.99 | $4,247.71 | $361,648.53 | $1,089,699.97 | $1,747,496.43 |
| 290 | $361,648.53 | $1,778.11 | $4,268.60 | $357,379.94 | $1,091,478.07 | $1,753,543.13 |
| 291 | $357,379.94 | $1,757.12 | $4,289.58 | $353,090.36 | $1,093,235.19 | $1,759,589.83 |
| 292 | $353,090.36 | $1,736.03 | $4,310.67 | $348,779.68 | $1,094,971.22 | $1,765,636.53 |
| 293 | $348,779.68 | $1,714.83 | $4,331.87 | $344,447.82 | $1,096,686.05 | $1,771,683.23 |
| 294 | $344,447.82 | $1,693.54 | $4,353.17 | $340,094.65 | $1,098,379.59 | $1,777,729.93 |
| 295 | $340,094.65 | $1,672.13 | $4,374.57 | $335,720.08 | $1,100,051.72 | $1,783,776.63 |
| 296 | $335,720.08 | $1,650.62 | $4,396.08 | $331,324.01 | $1,101,702.34 | $1,789,823.34 |
| 297 | $331,324.01 | $1,629.01 | $4,417.69 | $326,906.32 | $1,103,331.35 | $1,795,870.04 |
| 298 | $326,906.32 | $1,607.29 | $4,439.41 | $322,466.90 | $1,104,938.64 | $1,801,916.74 |
| 299 | $322,466.90 | $1,585.46 | $4,461.24 | $318,005.67 | $1,106,524.10 | $1,807,963.44 |
| 300 | $318,005.67 | $1,563.53 | $4,483.17 | $313,522.49 | $1,108,087.63 | $1,814,010.14 |
| 301 | $313,522.49 | $1,541.49 | $4,505.21 | $309,017.28 | $1,109,629.12 | $1,820,056.84 |
| 302 | $309,017.28 | $1,519.33 | $4,527.37 | $304,489.91 | $1,111,148.45 | $1,826,103.54 |
| 303 | $304,489.91 | $1,497.08 | $4,549.63 | $299,940.29 | $1,112,645.53 | $1,832,150.24 |
| 304 | $299,940.29 | $1,474.71 | $4,571.99 | $295,368.29 | $1,114,120.23 | $1,838,196.94 |
| 305 | $295,368.29 | $1,452.23 | $4,594.47 | $290,773.82 | $1,115,572.46 | $1,844,243.64 |
| 306 | $290,773.82 | $1,429.64 | $4,617.06 | $286,156.76 | $1,117,002.10 | $1,850,290.34 |
| 307 | $286,156.76 | $1,406.94 | $4,639.76 | $281,517.00 | $1,118,409.04 | $1,856,337.04 |
| 308 | $281,517.00 | $1,384.13 | $4,662.58 | $276,854.42 | $1,119,793.16 | $1,862,383.74 |
| 309 | $276,854.42 | $1,361.20 | $4,685.50 | $272,168.92 | $1,121,154.36 | $1,868,430.44 |
| 310 | $272,168.92 | $1,338.16 | $4,708.54 | $267,460.38 | $1,122,492.53 | $1,874,477.14 |
| 311 | $267,460.38 | $1,315.01 | $4,731.69 | $262,728.70 | $1,123,807.54 | $1,880,523.84 |
| 312 | $262,728.70 | $1,291.75 | $4,754.95 | $257,973.75 | $1,125,099.29 | $1,886,570.54 |
| 313 | $257,973.75 | $1,268.37 | $4,778.33 | $253,195.42 | $1,126,367.66 | $1,892,617.24 |
| 314 | $253,195.42 | $1,244.88 | $4,801.82 | $248,393.59 | $1,127,612.54 | $1,898,663.94 |
| 315 | $248,393.59 | $1,221.27 | $4,825.43 | $243,568.16 | $1,128,833.81 | $1,904,710.64 |
| 316 | $243,568.16 | $1,197.54 | $4,849.16 | $238,719.00 | $1,130,031.35 | $1,910,757.34 |
| 317 | $238,719.00 | $1,173.70 | $4,873.00 | $233,846.01 | $1,131,205.05 | $1,916,804.05 |
| 318 | $233,846.01 | $1,149.74 | $4,896.96 | $228,949.05 | $1,132,354.79 | $1,922,850.75 |
| 319 | $228,949.05 | $1,125.67 | $4,921.03 | $224,028.01 | $1,133,480.46 | $1,928,897.45 |
| 320 | $224,028.01 | $1,101.47 | $4,945.23 | $219,082.78 | $1,134,581.93 | $1,934,944.15 |
| 321 | $219,082.78 | $1,077.16 | $4,969.54 | $214,113.24 | $1,135,659.09 | $1,940,990.85 |
| 322 | $214,113.24 | $1,052.72 | $4,993.98 | $209,119.26 | $1,136,711.81 | $1,947,037.55 |
| 323 | $209,119.26 | $1,028.17 | $5,018.53 | $204,100.73 | $1,137,739.98 | $1,953,084.25 |
| 324 | $204,100.73 | $1,003.50 | $5,043.21 | $199,057.53 | $1,138,743.48 | $1,959,130.95 |
| 325 | $199,057.53 | $978.70 | $5,068.00 | $193,989.53 | $1,139,722.18 | $1,965,177.65 |
| 326 | $193,989.53 | $953.78 | $5,092.92 | $188,896.61 | $1,140,675.96 | $1,971,224.35 |
| 327 | $188,896.61 | $928.74 | $5,117.96 | $183,778.65 | $1,141,604.70 | $1,977,271.05 |
| 328 | $183,778.65 | $903.58 | $5,143.12 | $178,635.53 | $1,142,508.28 | $1,983,317.75 |
| 329 | $178,635.53 | $878.29 | $5,168.41 | $173,467.12 | $1,143,386.57 | $1,989,364.45 |
| 330 | $173,467.12 | $852.88 | $5,193.82 | $168,273.30 | $1,144,239.45 | $1,995,411.15 |
| 331 | $168,273.30 | $827.34 | $5,219.36 | $163,053.94 | $1,145,066.79 | $2,001,457.85 |
| 332 | $163,053.94 | $801.68 | $5,245.02 | $157,808.92 | $1,145,868.48 | $2,007,504.55 |
| 333 | $157,808.92 | $775.89 | $5,270.81 | $152,538.12 | $1,146,644.37 | $2,013,551.25 |
| 334 | $152,538.12 | $749.98 | $5,296.72 | $147,241.40 | $1,147,394.35 | $2,019,597.95 |
| 335 | $147,241.40 | $723.94 | $5,322.76 | $141,918.63 | $1,148,118.28 | $2,025,644.65 |
| 336 | $141,918.63 | $697.77 | $5,348.93 | $136,569.70 | $1,148,816.05 | $2,031,691.35 |
| 337 | $136,569.70 | $671.47 | $5,375.23 | $131,194.47 | $1,149,487.52 | $2,037,738.05 |
| 338 | $131,194.47 | $645.04 | $5,401.66 | $125,792.80 | $1,150,132.56 | $2,043,784.75 |
| 339 | $125,792.80 | $618.48 | $5,428.22 | $120,364.58 | $1,150,751.04 | $2,049,831.46 |
| 340 | $120,364.58 | $591.79 | $5,454.91 | $114,909.68 | $1,151,342.83 | $2,055,878.16 |
| 341 | $114,909.68 | $564.97 | $5,481.73 | $109,427.95 | $1,151,907.81 | $2,061,924.86 |
| 342 | $109,427.95 | $538.02 | $5,508.68 | $103,919.27 | $1,152,445.83 | $2,067,971.56 |
| 343 | $103,919.27 | $510.94 | $5,535.76 | $98,383.51 | $1,152,956.76 | $2,074,018.26 |
| 344 | $98,383.51 | $483.72 | $5,562.98 | $92,820.52 | $1,153,440.48 | $2,080,064.96 |
| 345 | $92,820.52 | $456.37 | $5,590.33 | $87,230.19 | $1,153,896.85 | $2,086,111.66 |
| 346 | $87,230.19 | $428.88 | $5,617.82 | $81,612.37 | $1,154,325.73 | $2,092,158.36 |
| 347 | $81,612.37 | $401.26 | $5,645.44 | $75,966.93 | $1,154,726.99 | $2,098,205.06 |
| 348 | $75,966.93 | $373.50 | $5,673.20 | $70,293.74 | $1,155,100.50 | $2,104,251.76 |
| 349 | $70,293.74 | $345.61 | $5,701.09 | $64,592.65 | $1,155,446.11 | $2,110,298.46 |
| 350 | $64,592.65 | $317.58 | $5,729.12 | $58,863.53 | $1,155,763.69 | $2,116,345.16 |
| 351 | $58,863.53 | $289.41 | $5,757.29 | $53,106.24 | $1,156,053.10 | $2,122,391.86 |
| 352 | $53,106.24 | $261.11 | $5,785.59 | $47,320.64 | $1,156,314.20 | $2,128,438.56 |
| 353 | $47,320.64 | $232.66 | $5,814.04 | $41,506.60 | $1,156,546.86 | $2,134,485.26 |
| 354 | $41,506.60 | $204.07 | $5,842.63 | $35,663.98 | $1,156,750.94 | $2,140,531.96 |
| 355 | $35,663.98 | $175.35 | $5,871.35 | $29,792.62 | $1,156,926.29 | $2,146,578.66 |
| 356 | $29,792.62 | $146.48 | $5,900.22 | $23,892.40 | $1,157,072.77 | $2,152,625.36 |
| 357 | $23,892.40 | $117.47 | $5,929.23 | $17,963.17 | $1,157,190.24 | $2,158,672.06 |
| 358 | $17,963.17 | $88.32 | $5,958.38 | $12,004.79 | $1,157,278.56 | $2,164,718.76 |
| 359 | $12,004.79 | $59.02 | $5,987.68 | $6,017.12 | $1,157,337.58 | $2,170,765.46 |
| 360 | $6,017.12 | $29.58 | $6,017.12 | $0.00 | $1,157,367.16 | $2,176,812.16 |