|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,023,400.00 | $3,304.73 | $1,507.68 | $1,021,892.32 | $3,304.73 | $4,812.41 |
| 2 | $1,021,892.32 | $3,299.86 | $1,512.55 | $1,020,379.78 | $6,604.59 | $9,624.81 |
| 3 | $1,020,379.78 | $3,294.98 | $1,517.43 | $1,018,862.35 | $9,899.57 | $14,437.22 |
| 4 | $1,018,862.35 | $3,290.08 | $1,522.33 | $1,017,340.02 | $13,189.64 | $19,249.63 |
| 5 | $1,017,340.02 | $3,285.16 | $1,527.25 | $1,015,812.77 | $16,474.80 | $24,062.03 |
| 6 | $1,015,812.77 | $3,280.23 | $1,532.18 | $1,014,280.59 | $19,755.03 | $28,874.44 |
| 7 | $1,014,280.59 | $3,275.28 | $1,537.13 | $1,012,743.47 | $23,030.31 | $33,686.84 |
| 8 | $1,012,743.47 | $3,270.32 | $1,542.09 | $1,011,201.38 | $26,300.63 | $38,499.25 |
| 9 | $1,011,201.38 | $3,265.34 | $1,547.07 | $1,009,654.31 | $29,565.97 | $43,311.66 |
| 10 | $1,009,654.31 | $3,260.34 | $1,552.06 | $1,008,102.25 | $32,826.31 | $48,124.06 |
| 11 | $1,008,102.25 | $3,255.33 | $1,557.08 | $1,006,545.17 | $36,081.64 | $52,936.47 |
| 12 | $1,006,545.17 | $3,250.30 | $1,562.10 | $1,004,983.07 | $39,331.94 | $57,748.88 |
| 13 | $1,004,983.07 | $3,245.26 | $1,567.15 | $1,003,415.92 | $42,577.20 | $62,561.28 |
| 14 | $1,003,415.92 | $3,240.20 | $1,572.21 | $1,001,843.71 | $45,817.40 | $67,373.69 |
| 15 | $1,001,843.71 | $3,235.12 | $1,577.29 | $1,000,266.42 | $49,052.52 | $72,186.09 |
| 16 | $1,000,266.42 | $3,230.03 | $1,582.38 | $998,684.04 | $52,282.54 | $76,998.50 |
| 17 | $998,684.04 | $3,224.92 | $1,587.49 | $997,096.55 | $55,507.46 | $81,810.91 |
| 18 | $997,096.55 | $3,219.79 | $1,592.62 | $995,503.94 | $58,727.25 | $86,623.31 |
| 19 | $995,503.94 | $3,214.65 | $1,597.76 | $993,906.18 | $61,941.90 | $91,435.72 |
| 20 | $993,906.18 | $3,209.49 | $1,602.92 | $992,303.26 | $65,151.39 | $96,248.13 |
| 21 | $992,303.26 | $3,204.31 | $1,608.09 | $990,695.17 | $68,355.70 | $101,060.53 |
| 22 | $990,695.17 | $3,199.12 | $1,613.29 | $989,081.88 | $71,554.82 | $105,872.94 |
| 23 | $989,081.88 | $3,193.91 | $1,618.50 | $987,463.39 | $74,748.73 | $110,685.35 |
| 24 | $987,463.39 | $3,188.68 | $1,623.72 | $985,839.66 | $77,937.42 | $115,497.75 |
| 25 | $985,839.66 | $3,183.44 | $1,628.97 | $984,210.70 | $81,120.86 | $120,310.16 |
| 26 | $984,210.70 | $3,178.18 | $1,634.23 | $982,576.47 | $84,299.04 | $125,122.56 |
| 27 | $982,576.47 | $3,172.90 | $1,639.50 | $980,936.97 | $87,471.94 | $129,934.97 |
| 28 | $980,936.97 | $3,167.61 | $1,644.80 | $979,292.17 | $90,639.55 | $134,747.38 |
| 29 | $979,292.17 | $3,162.30 | $1,650.11 | $977,642.06 | $93,801.85 | $139,559.78 |
| 30 | $977,642.06 | $3,156.97 | $1,655.44 | $975,986.63 | $96,958.82 | $144,372.19 |
| 31 | $975,986.63 | $3,151.62 | $1,660.78 | $974,325.84 | $100,110.44 | $149,184.60 |
| 32 | $974,325.84 | $3,146.26 | $1,666.15 | $972,659.70 | $103,256.70 | $153,997.00 |
| 33 | $972,659.70 | $3,140.88 | $1,671.53 | $970,988.17 | $106,397.58 | $158,809.41 |
| 34 | $970,988.17 | $3,135.48 | $1,676.92 | $969,311.25 | $109,533.06 | $163,621.81 |
| 35 | $969,311.25 | $3,130.07 | $1,682.34 | $967,628.91 | $112,663.13 | $168,434.22 |
| 36 | $967,628.91 | $3,124.64 | $1,687.77 | $965,941.14 | $115,787.77 | $173,246.63 |
| 37 | $965,941.14 | $3,119.18 | $1,693.22 | $964,247.92 | $118,906.95 | $178,059.03 |
| 38 | $964,247.92 | $3,113.72 | $1,698.69 | $962,549.23 | $122,020.67 | $182,871.44 |
| 39 | $962,549.23 | $3,108.23 | $1,704.17 | $960,845.05 | $125,128.90 | $187,683.85 |
| 40 | $960,845.05 | $3,102.73 | $1,709.68 | $959,135.38 | $128,231.63 | $192,496.25 |
| 41 | $959,135.38 | $3,097.21 | $1,715.20 | $957,420.18 | $131,328.84 | $197,308.66 |
| 42 | $957,420.18 | $3,091.67 | $1,720.74 | $955,699.44 | $134,420.51 | $202,121.07 |
| 43 | $955,699.44 | $3,086.11 | $1,726.29 | $953,973.15 | $137,506.62 | $206,933.47 |
| 44 | $953,973.15 | $3,080.54 | $1,731.87 | $952,241.28 | $140,587.16 | $211,745.88 |
| 45 | $952,241.28 | $3,074.95 | $1,737.46 | $950,503.82 | $143,662.10 | $216,558.28 |
| 46 | $950,503.82 | $3,069.34 | $1,743.07 | $948,760.75 | $146,731.44 | $221,370.69 |
| 47 | $948,760.75 | $3,063.71 | $1,748.70 | $947,012.05 | $149,795.14 | $226,183.10 |
| 48 | $947,012.05 | $3,058.06 | $1,754.35 | $945,257.70 | $152,853.20 | $230,995.50 |
| 49 | $945,257.70 | $3,052.39 | $1,760.01 | $943,497.69 | $155,905.60 | $235,807.91 |
| 50 | $943,497.69 | $3,046.71 | $1,765.70 | $941,731.99 | $158,952.31 | $240,620.32 |
| 51 | $941,731.99 | $3,041.01 | $1,771.40 | $939,960.60 | $161,993.32 | $245,432.72 |
| 52 | $939,960.60 | $3,035.29 | $1,777.12 | $938,183.48 | $165,028.61 | $250,245.13 |
| 53 | $938,183.48 | $3,029.55 | $1,782.86 | $936,400.63 | $168,058.16 | $255,057.53 |
| 54 | $936,400.63 | $3,023.79 | $1,788.61 | $934,612.01 | $171,081.95 | $259,869.94 |
| 55 | $934,612.01 | $3,018.02 | $1,794.39 | $932,817.62 | $174,099.97 | $264,682.35 |
| 56 | $932,817.62 | $3,012.22 | $1,800.18 | $931,017.44 | $177,112.20 | $269,494.75 |
| 57 | $931,017.44 | $3,006.41 | $1,806.00 | $929,211.45 | $180,118.61 | $274,307.16 |
| 58 | $929,211.45 | $3,000.58 | $1,811.83 | $927,399.62 | $183,119.18 | $279,119.57 |
| 59 | $927,399.62 | $2,994.73 | $1,817.68 | $925,581.94 | $186,113.91 | $283,931.97 |
| 60 | $925,581.94 | $2,988.86 | $1,823.55 | $923,758.39 | $189,102.77 | $288,744.38 |
| 61 | $923,758.39 | $2,982.97 | $1,829.44 | $921,928.96 | $192,085.74 | $293,556.79 |
| 62 | $921,928.96 | $2,977.06 | $1,835.34 | $920,093.61 | $195,062.80 | $298,369.19 |
| 63 | $920,093.61 | $2,971.14 | $1,841.27 | $918,252.34 | $198,033.94 | $303,181.60 |
| 64 | $918,252.34 | $2,965.19 | $1,847.22 | $916,405.12 | $200,999.13 | $307,994.00 |
| 65 | $916,405.12 | $2,959.22 | $1,853.18 | $914,551.94 | $203,958.35 | $312,806.41 |
| 66 | $914,551.94 | $2,953.24 | $1,859.17 | $912,692.78 | $206,911.59 | $317,618.82 |
| 67 | $912,692.78 | $2,947.24 | $1,865.17 | $910,827.61 | $209,858.83 | $322,431.22 |
| 68 | $910,827.61 | $2,941.21 | $1,871.19 | $908,956.42 | $212,800.05 | $327,243.63 |
| 69 | $908,956.42 | $2,935.17 | $1,877.23 | $907,079.18 | $215,735.22 | $332,056.04 |
| 70 | $907,079.18 | $2,929.11 | $1,883.30 | $905,195.88 | $218,664.33 | $336,868.44 |
| 71 | $905,195.88 | $2,923.03 | $1,889.38 | $903,306.51 | $221,587.36 | $341,680.85 |
| 72 | $903,306.51 | $2,916.93 | $1,895.48 | $901,411.03 | $224,504.28 | $346,493.25 |
| 73 | $901,411.03 | $2,910.81 | $1,901.60 | $899,509.43 | $227,415.09 | $351,305.66 |
| 74 | $899,509.43 | $2,904.67 | $1,907.74 | $897,601.69 | $230,319.75 | $356,118.07 |
| 75 | $897,601.69 | $2,898.51 | $1,913.90 | $895,687.79 | $233,218.26 | $360,930.47 |
| 76 | $895,687.79 | $2,892.33 | $1,920.08 | $893,767.71 | $236,110.59 | $365,742.88 |
| 77 | $893,767.71 | $2,886.12 | $1,926.28 | $891,841.42 | $238,996.71 | $370,555.29 |
| 78 | $891,841.42 | $2,879.90 | $1,932.50 | $889,908.92 | $241,876.61 | $375,367.69 |
| 79 | $889,908.92 | $2,873.66 | $1,938.74 | $887,970.18 | $244,750.28 | $380,180.10 |
| 80 | $887,970.18 | $2,867.40 | $1,945.00 | $886,025.18 | $247,617.68 | $384,992.51 |
| 81 | $886,025.18 | $2,861.12 | $1,951.28 | $884,073.89 | $250,478.81 | $389,804.91 |
| 82 | $884,073.89 | $2,854.82 | $1,957.58 | $882,116.31 | $253,333.63 | $394,617.32 |
| 83 | $882,116.31 | $2,848.50 | $1,963.91 | $880,152.40 | $256,182.13 | $399,429.72 |
| 84 | $880,152.40 | $2,842.16 | $1,970.25 | $878,182.16 | $259,024.29 | $404,242.13 |
| 85 | $878,182.16 | $2,835.80 | $1,976.61 | $876,205.55 | $261,860.08 | $409,054.54 |
| 86 | $876,205.55 | $2,829.41 | $1,982.99 | $874,222.55 | $264,689.50 | $413,866.94 |
| 87 | $874,222.55 | $2,823.01 | $1,989.40 | $872,233.16 | $267,512.51 | $418,679.35 |
| 88 | $872,233.16 | $2,816.59 | $1,995.82 | $870,237.34 | $270,329.09 | $423,491.76 |
| 89 | $870,237.34 | $2,810.14 | $2,002.26 | $868,235.07 | $273,139.24 | $428,304.16 |
| 90 | $868,235.07 | $2,803.68 | $2,008.73 | $866,226.34 | $275,942.91 | $433,116.57 |
| 91 | $866,226.34 | $2,797.19 | $2,015.22 | $864,211.13 | $278,740.10 | $437,928.97 |
| 92 | $864,211.13 | $2,790.68 | $2,021.72 | $862,189.40 | $281,530.78 | $442,741.38 |
| 93 | $862,189.40 | $2,784.15 | $2,028.25 | $860,161.15 | $284,314.94 | $447,553.79 |
| 94 | $860,161.15 | $2,777.60 | $2,034.80 | $858,126.35 | $287,092.54 | $452,366.19 |
| 95 | $858,126.35 | $2,771.03 | $2,041.37 | $856,084.97 | $289,863.57 | $457,178.60 |
| 96 | $856,084.97 | $2,764.44 | $2,047.97 | $854,037.01 | $292,628.01 | $461,991.01 |
| 97 | $854,037.01 | $2,757.83 | $2,054.58 | $851,982.43 | $295,385.84 | $466,803.41 |
| 98 | $851,982.43 | $2,751.19 | $2,061.21 | $849,921.22 | $298,137.03 | $471,615.82 |
| 99 | $849,921.22 | $2,744.54 | $2,067.87 | $847,853.35 | $300,881.57 | $476,428.23 |
| 100 | $847,853.35 | $2,737.86 | $2,074.55 | $845,778.80 | $303,619.43 | $481,240.63 |
| 101 | $845,778.80 | $2,731.16 | $2,081.25 | $843,697.55 | $306,350.59 | $486,053.04 |
| 102 | $843,697.55 | $2,724.44 | $2,087.97 | $841,609.59 | $309,075.03 | $490,865.44 |
| 103 | $841,609.59 | $2,717.70 | $2,094.71 | $839,514.88 | $311,792.73 | $495,677.85 |
| 104 | $839,514.88 | $2,710.93 | $2,101.47 | $837,413.41 | $314,503.66 | $500,490.26 |
| 105 | $837,413.41 | $2,704.15 | $2,108.26 | $835,305.15 | $317,207.81 | $505,302.66 |
| 106 | $835,305.15 | $2,697.34 | $2,115.07 | $833,190.08 | $319,905.15 | $510,115.07 |
| 107 | $833,190.08 | $2,690.51 | $2,121.90 | $831,068.18 | $322,595.66 | $514,927.48 |
| 108 | $831,068.18 | $2,683.66 | $2,128.75 | $828,939.43 | $325,279.32 | $519,739.88 |
| 109 | $828,939.43 | $2,676.78 | $2,135.62 | $826,803.81 | $327,956.10 | $524,552.29 |
| 110 | $826,803.81 | $2,669.89 | $2,142.52 | $824,661.29 | $330,625.99 | $529,364.69 |
| 111 | $824,661.29 | $2,662.97 | $2,149.44 | $822,511.86 | $333,288.96 | $534,177.10 |
| 112 | $822,511.86 | $2,656.03 | $2,156.38 | $820,355.48 | $335,944.98 | $538,989.51 |
| 113 | $820,355.48 | $2,649.06 | $2,163.34 | $818,192.14 | $338,594.05 | $543,801.91 |
| 114 | $818,192.14 | $2,642.08 | $2,170.33 | $816,021.81 | $341,236.13 | $548,614.32 |
| 115 | $816,021.81 | $2,635.07 | $2,177.34 | $813,844.47 | $343,871.20 | $553,426.73 |
| 116 | $813,844.47 | $2,628.04 | $2,184.37 | $811,660.11 | $346,499.24 | $558,239.13 |
| 117 | $811,660.11 | $2,620.99 | $2,191.42 | $809,468.68 | $349,120.22 | $563,051.54 |
| 118 | $809,468.68 | $2,613.91 | $2,198.50 | $807,270.19 | $351,734.13 | $567,863.95 |
| 119 | $807,270.19 | $2,606.81 | $2,205.60 | $805,064.59 | $354,340.94 | $572,676.35 |
| 120 | $805,064.59 | $2,599.69 | $2,212.72 | $802,851.87 | $356,940.63 | $577,488.76 |
| 121 | $802,851.87 | $2,592.54 | $2,219.86 | $800,632.01 | $359,533.17 | $582,301.16 |
| 122 | $800,632.01 | $2,585.37 | $2,227.03 | $798,404.98 | $362,118.55 | $587,113.57 |
| 123 | $798,404.98 | $2,578.18 | $2,234.22 | $796,170.75 | $364,696.73 | $591,925.98 |
| 124 | $796,170.75 | $2,570.97 | $2,241.44 | $793,929.31 | $367,267.70 | $596,738.38 |
| 125 | $793,929.31 | $2,563.73 | $2,248.68 | $791,680.64 | $369,831.43 | $601,550.79 |
| 126 | $791,680.64 | $2,556.47 | $2,255.94 | $789,424.70 | $372,387.90 | $606,363.20 |
| 127 | $789,424.70 | $2,549.18 | $2,263.22 | $787,161.48 | $374,937.08 | $611,175.60 |
| 128 | $787,161.48 | $2,541.88 | $2,270.53 | $784,890.95 | $377,478.96 | $615,988.01 |
| 129 | $784,890.95 | $2,534.54 | $2,277.86 | $782,613.09 | $380,013.50 | $620,800.41 |
| 130 | $782,613.09 | $2,527.19 | $2,285.22 | $780,327.87 | $382,540.69 | $625,612.82 |
| 131 | $780,327.87 | $2,519.81 | $2,292.60 | $778,035.27 | $385,060.50 | $630,425.23 |
| 132 | $778,035.27 | $2,512.41 | $2,300.00 | $775,735.27 | $387,572.90 | $635,237.63 |
| 133 | $775,735.27 | $2,504.98 | $2,307.43 | $773,427.84 | $390,077.88 | $640,050.04 |
| 134 | $773,427.84 | $2,497.53 | $2,314.88 | $771,112.96 | $392,575.41 | $644,862.45 |
| 135 | $771,112.96 | $2,490.05 | $2,322.35 | $768,790.61 | $395,065.46 | $649,674.85 |
| 136 | $768,790.61 | $2,482.55 | $2,329.85 | $766,460.75 | $397,548.01 | $654,487.26 |
| 137 | $766,460.75 | $2,475.03 | $2,337.38 | $764,123.38 | $400,023.04 | $659,299.67 |
| 138 | $764,123.38 | $2,467.48 | $2,344.92 | $761,778.45 | $402,490.52 | $664,112.07 |
| 139 | $761,778.45 | $2,459.91 | $2,352.50 | $759,425.96 | $404,950.43 | $668,924.48 |
| 140 | $759,425.96 | $2,452.31 | $2,360.09 | $757,065.86 | $407,402.75 | $673,736.88 |
| 141 | $757,065.86 | $2,444.69 | $2,367.71 | $754,698.15 | $409,847.44 | $678,549.29 |
| 142 | $754,698.15 | $2,437.05 | $2,375.36 | $752,322.79 | $412,284.49 | $683,361.70 |
| 143 | $752,322.79 | $2,429.38 | $2,383.03 | $749,939.76 | $414,713.86 | $688,174.10 |
| 144 | $749,939.76 | $2,421.68 | $2,390.73 | $747,549.03 | $417,135.54 | $692,986.51 |
| 145 | $747,549.03 | $2,413.96 | $2,398.45 | $745,150.59 | $419,549.50 | $697,798.92 |
| 146 | $745,150.59 | $2,406.22 | $2,406.19 | $742,744.40 | $421,955.72 | $702,611.32 |
| 147 | $742,744.40 | $2,398.45 | $2,413.96 | $740,330.43 | $424,354.16 | $707,423.73 |
| 148 | $740,330.43 | $2,390.65 | $2,421.76 | $737,908.68 | $426,744.81 | $712,236.13 |
| 149 | $737,908.68 | $2,382.83 | $2,429.58 | $735,479.10 | $429,127.64 | $717,048.54 |
| 150 | $735,479.10 | $2,374.98 | $2,437.42 | $733,041.68 | $431,502.63 | $721,860.95 |
| 151 | $733,041.68 | $2,367.11 | $2,445.29 | $730,596.39 | $433,869.74 | $726,673.35 |
| 152 | $730,596.39 | $2,359.22 | $2,453.19 | $728,143.20 | $436,228.96 | $731,485.76 |
| 153 | $728,143.20 | $2,351.30 | $2,461.11 | $725,682.09 | $438,580.26 | $736,298.17 |
| 154 | $725,682.09 | $2,343.35 | $2,469.06 | $723,213.03 | $440,923.60 | $741,110.57 |
| 155 | $723,213.03 | $2,335.38 | $2,477.03 | $720,736.00 | $443,258.98 | $745,922.98 |
| 156 | $720,736.00 | $2,327.38 | $2,485.03 | $718,250.97 | $445,586.36 | $750,735.39 |
| 157 | $718,250.97 | $2,319.35 | $2,493.05 | $715,757.92 | $447,905.71 | $755,547.79 |
| 158 | $715,757.92 | $2,311.30 | $2,501.10 | $713,256.81 | $450,217.01 | $760,360.20 |
| 159 | $713,256.81 | $2,303.23 | $2,509.18 | $710,747.63 | $452,520.23 | $765,172.60 |
| 160 | $710,747.63 | $2,295.12 | $2,517.28 | $708,230.35 | $454,815.36 | $769,985.01 |
| 161 | $708,230.35 | $2,286.99 | $2,525.41 | $705,704.93 | $457,102.35 | $774,797.42 |
| 162 | $705,704.93 | $2,278.84 | $2,533.57 | $703,171.37 | $459,381.19 | $779,609.82 |
| 163 | $703,171.37 | $2,270.66 | $2,541.75 | $700,629.62 | $461,651.85 | $784,422.23 |
| 164 | $700,629.62 | $2,262.45 | $2,549.96 | $698,079.66 | $463,914.30 | $789,234.64 |
| 165 | $698,079.66 | $2,254.22 | $2,558.19 | $695,521.47 | $466,168.51 | $794,047.04 |
| 166 | $695,521.47 | $2,245.95 | $2,566.45 | $692,955.02 | $468,414.47 | $798,859.45 |
| 167 | $692,955.02 | $2,237.67 | $2,574.74 | $690,380.28 | $470,652.13 | $803,671.85 |
| 168 | $690,380.28 | $2,229.35 | $2,583.05 | $687,797.23 | $472,881.49 | $808,484.26 |
| 169 | $687,797.23 | $2,221.01 | $2,591.39 | $685,205.83 | $475,102.50 | $813,296.67 |
| 170 | $685,205.83 | $2,212.64 | $2,599.76 | $682,606.07 | $477,315.14 | $818,109.07 |
| 171 | $682,606.07 | $2,204.25 | $2,608.16 | $679,997.91 | $479,519.39 | $822,921.48 |
| 172 | $679,997.91 | $2,195.83 | $2,616.58 | $677,381.33 | $481,715.22 | $827,733.89 |
| 173 | $677,381.33 | $2,187.38 | $2,625.03 | $674,756.30 | $483,902.60 | $832,546.29 |
| 174 | $674,756.30 | $2,178.90 | $2,633.51 | $672,122.80 | $486,081.50 | $837,358.70 |
| 175 | $672,122.80 | $2,170.40 | $2,642.01 | $669,480.79 | $488,251.89 | $842,171.11 |
| 176 | $669,480.79 | $2,161.87 | $2,650.54 | $666,830.25 | $490,413.76 | $846,983.51 |
| 177 | $666,830.25 | $2,153.31 | $2,659.10 | $664,171.15 | $492,567.06 | $851,795.92 |
| 178 | $664,171.15 | $2,144.72 | $2,667.69 | $661,503.46 | $494,711.78 | $856,608.32 |
| 179 | $661,503.46 | $2,136.10 | $2,676.30 | $658,827.16 | $496,847.89 | $861,420.73 |
| 180 | $658,827.16 | $2,127.46 | $2,684.94 | $656,142.21 | $498,975.35 | $866,233.14 |
| 181 | $656,142.21 | $2,118.79 | $2,693.61 | $653,448.60 | $501,094.14 | $871,045.54 |
| 182 | $653,448.60 | $2,110.09 | $2,702.31 | $650,746.29 | $503,204.24 | $875,857.95 |
| 183 | $650,746.29 | $2,101.37 | $2,711.04 | $648,035.25 | $505,305.61 | $880,670.36 |
| 184 | $648,035.25 | $2,092.61 | $2,719.79 | $645,315.46 | $507,398.22 | $885,482.76 |
| 185 | $645,315.46 | $2,083.83 | $2,728.58 | $642,586.88 | $509,482.05 | $890,295.17 |
| 186 | $642,586.88 | $2,075.02 | $2,737.39 | $639,849.50 | $511,557.07 | $895,107.57 |
| 187 | $639,849.50 | $2,066.18 | $2,746.23 | $637,103.27 | $513,623.25 | $899,919.98 |
| 188 | $637,103.27 | $2,057.31 | $2,755.09 | $634,348.18 | $515,680.56 | $904,732.39 |
| 189 | $634,348.18 | $2,048.42 | $2,763.99 | $631,584.19 | $517,728.98 | $909,544.79 |
| 190 | $631,584.19 | $2,039.49 | $2,772.92 | $628,811.27 | $519,768.47 | $914,357.20 |
| 191 | $628,811.27 | $2,030.54 | $2,781.87 | $626,029.40 | $521,799.01 | $919,169.61 |
| 192 | $626,029.40 | $2,021.55 | $2,790.85 | $623,238.55 | $523,820.56 | $923,982.01 |
| 193 | $623,238.55 | $2,012.54 | $2,799.87 | $620,438.68 | $525,833.10 | $928,794.42 |
| 194 | $620,438.68 | $2,003.50 | $2,808.91 | $617,629.78 | $527,836.60 | $933,606.83 |
| 195 | $617,629.78 | $1,994.43 | $2,817.98 | $614,811.80 | $529,831.03 | $938,419.23 |
| 196 | $614,811.80 | $1,985.33 | $2,827.08 | $611,984.72 | $531,816.36 | $943,231.64 |
| 197 | $611,984.72 | $1,976.20 | $2,836.21 | $609,148.52 | $533,792.56 | $948,044.04 |
| 198 | $609,148.52 | $1,967.04 | $2,845.36 | $606,303.15 | $535,759.60 | $952,856.45 |
| 199 | $606,303.15 | $1,957.85 | $2,854.55 | $603,448.60 | $537,717.46 | $957,668.86 |
| 200 | $603,448.60 | $1,948.64 | $2,863.77 | $600,584.83 | $539,666.09 | $962,481.26 |
| 201 | $600,584.83 | $1,939.39 | $2,873.02 | $597,711.81 | $541,605.48 | $967,293.67 |
| 202 | $597,711.81 | $1,930.11 | $2,882.30 | $594,829.52 | $543,535.59 | $972,106.08 |
| 203 | $594,829.52 | $1,920.80 | $2,891.60 | $591,937.91 | $545,456.40 | $976,918.48 |
| 204 | $591,937.91 | $1,911.47 | $2,900.94 | $589,036.97 | $547,367.86 | $981,730.89 |
| 205 | $589,036.97 | $1,902.10 | $2,910.31 | $586,126.67 | $549,269.96 | $986,543.29 |
| 206 | $586,126.67 | $1,892.70 | $2,919.71 | $583,206.96 | $551,162.66 | $991,355.70 |
| 207 | $583,206.96 | $1,883.27 | $2,929.13 | $580,277.83 | $553,045.93 | $996,168.11 |
| 208 | $580,277.83 | $1,873.81 | $2,938.59 | $577,339.24 | $554,919.75 | $1,000,980.51 |
| 209 | $577,339.24 | $1,864.32 | $2,948.08 | $574,391.15 | $556,784.07 | $1,005,792.92 |
| 210 | $574,391.15 | $1,854.80 | $2,957.60 | $571,433.55 | $558,638.88 | $1,010,605.33 |
| 211 | $571,433.55 | $1,845.25 | $2,967.15 | $568,466.40 | $560,484.13 | $1,015,417.73 |
| 212 | $568,466.40 | $1,835.67 | $2,976.73 | $565,489.67 | $562,319.81 | $1,020,230.14 |
| 213 | $565,489.67 | $1,826.06 | $2,986.35 | $562,503.32 | $564,145.87 | $1,025,042.55 |
| 214 | $562,503.32 | $1,816.42 | $2,995.99 | $559,507.33 | $565,962.28 | $1,029,854.95 |
| 215 | $559,507.33 | $1,806.74 | $3,005.66 | $556,501.67 | $567,769.02 | $1,034,667.36 |
| 216 | $556,501.67 | $1,797.04 | $3,015.37 | $553,486.30 | $569,566.06 | $1,039,479.76 |
| 217 | $553,486.30 | $1,787.30 | $3,025.11 | $550,461.19 | $571,353.36 | $1,044,292.17 |
| 218 | $550,461.19 | $1,777.53 | $3,034.88 | $547,426.32 | $573,130.89 | $1,049,104.58 |
| 219 | $547,426.32 | $1,767.73 | $3,044.68 | $544,381.64 | $574,898.62 | $1,053,916.98 |
| 220 | $544,381.64 | $1,757.90 | $3,054.51 | $541,327.13 | $576,656.52 | $1,058,729.39 |
| 221 | $541,327.13 | $1,748.04 | $3,064.37 | $538,262.76 | $578,404.56 | $1,063,541.80 |
| 222 | $538,262.76 | $1,738.14 | $3,074.27 | $535,188.50 | $580,142.70 | $1,068,354.20 |
| 223 | $535,188.50 | $1,728.21 | $3,084.19 | $532,104.30 | $581,870.91 | $1,073,166.61 |
| 224 | $532,104.30 | $1,718.25 | $3,094.15 | $529,010.15 | $583,589.16 | $1,077,979.01 |
| 225 | $529,010.15 | $1,708.26 | $3,104.14 | $525,906.00 | $585,297.43 | $1,082,791.42 |
| 226 | $525,906.00 | $1,698.24 | $3,114.17 | $522,791.84 | $586,995.66 | $1,087,603.83 |
| 227 | $522,791.84 | $1,688.18 | $3,124.22 | $519,667.61 | $588,683.85 | $1,092,416.23 |
| 228 | $519,667.61 | $1,678.09 | $3,134.31 | $516,533.30 | $590,361.94 | $1,097,228.64 |
| 229 | $516,533.30 | $1,667.97 | $3,144.43 | $513,388.86 | $592,029.91 | $1,102,041.05 |
| 230 | $513,388.86 | $1,657.82 | $3,154.59 | $510,234.28 | $593,687.73 | $1,106,853.45 |
| 231 | $510,234.28 | $1,647.63 | $3,164.77 | $507,069.50 | $595,335.36 | $1,111,665.86 |
| 232 | $507,069.50 | $1,637.41 | $3,174.99 | $503,894.51 | $596,972.77 | $1,116,478.27 |
| 233 | $503,894.51 | $1,627.16 | $3,185.25 | $500,709.26 | $598,599.93 | $1,121,290.67 |
| 234 | $500,709.26 | $1,616.87 | $3,195.53 | $497,513.73 | $600,216.81 | $1,126,103.08 |
| 235 | $497,513.73 | $1,606.55 | $3,205.85 | $494,307.88 | $601,823.36 | $1,130,915.48 |
| 236 | $494,307.88 | $1,596.20 | $3,216.20 | $491,091.67 | $603,419.56 | $1,135,727.89 |
| 237 | $491,091.67 | $1,585.82 | $3,226.59 | $487,865.08 | $605,005.38 | $1,140,540.30 |
| 238 | $487,865.08 | $1,575.40 | $3,237.01 | $484,628.07 | $606,580.78 | $1,145,352.70 |
| 239 | $484,628.07 | $1,564.94 | $3,247.46 | $481,380.61 | $608,145.72 | $1,150,165.11 |
| 240 | $481,380.61 | $1,554.46 | $3,257.95 | $478,122.66 | $609,700.18 | $1,154,977.52 |
| 241 | $478,122.66 | $1,543.94 | $3,268.47 | $474,854.20 | $611,244.12 | $1,159,789.92 |
| 242 | $474,854.20 | $1,533.38 | $3,279.02 | $471,575.17 | $612,777.50 | $1,164,602.33 |
| 243 | $471,575.17 | $1,522.79 | $3,289.61 | $468,285.56 | $614,300.30 | $1,169,414.73 |
| 244 | $468,285.56 | $1,512.17 | $3,300.23 | $464,985.33 | $615,812.47 | $1,174,227.14 |
| 245 | $464,985.33 | $1,501.52 | $3,310.89 | $461,674.44 | $617,313.98 | $1,179,039.55 |
| 246 | $461,674.44 | $1,490.82 | $3,321.58 | $458,352.85 | $618,804.81 | $1,183,851.95 |
| 247 | $458,352.85 | $1,480.10 | $3,332.31 | $455,020.55 | $620,284.91 | $1,188,664.36 |
| 248 | $455,020.55 | $1,469.34 | $3,343.07 | $451,677.48 | $621,754.24 | $1,193,476.77 |
| 249 | $451,677.48 | $1,458.54 | $3,353.86 | $448,323.61 | $623,212.78 | $1,198,289.17 |
| 250 | $448,323.61 | $1,447.71 | $3,364.69 | $444,958.92 | $624,660.50 | $1,203,101.58 |
| 251 | $444,958.92 | $1,436.85 | $3,375.56 | $441,583.36 | $626,097.34 | $1,207,913.99 |
| 252 | $441,583.36 | $1,425.95 | $3,386.46 | $438,196.90 | $627,523.29 | $1,212,726.39 |
| 253 | $438,196.90 | $1,415.01 | $3,397.40 | $434,799.50 | $628,938.30 | $1,217,538.80 |
| 254 | $434,799.50 | $1,404.04 | $3,408.37 | $431,391.14 | $630,342.34 | $1,222,351.20 |
| 255 | $431,391.14 | $1,393.03 | $3,419.37 | $427,971.76 | $631,735.37 | $1,227,163.61 |
| 256 | $427,971.76 | $1,381.99 | $3,430.41 | $424,541.35 | $633,117.37 | $1,231,976.02 |
| 257 | $424,541.35 | $1,370.91 | $3,441.49 | $421,099.86 | $634,488.28 | $1,236,788.42 |
| 258 | $421,099.86 | $1,359.80 | $3,452.60 | $417,647.25 | $635,848.08 | $1,241,600.83 |
| 259 | $417,647.25 | $1,348.65 | $3,463.75 | $414,183.50 | $637,196.73 | $1,246,413.24 |
| 260 | $414,183.50 | $1,337.47 | $3,474.94 | $410,708.56 | $638,534.20 | $1,251,225.64 |
| 261 | $410,708.56 | $1,326.25 | $3,486.16 | $407,222.40 | $639,860.45 | $1,256,038.05 |
| 262 | $407,222.40 | $1,314.99 | $3,497.42 | $403,724.98 | $641,175.44 | $1,260,850.45 |
| 263 | $403,724.98 | $1,303.70 | $3,508.71 | $400,216.27 | $642,479.13 | $1,265,662.86 |
| 264 | $400,216.27 | $1,292.37 | $3,520.04 | $396,696.23 | $643,771.50 | $1,270,475.27 |
| 265 | $396,696.23 | $1,281.00 | $3,531.41 | $393,164.82 | $645,052.50 | $1,275,287.67 |
| 266 | $393,164.82 | $1,269.59 | $3,542.81 | $389,622.01 | $646,322.09 | $1,280,100.08 |
| 267 | $389,622.01 | $1,258.15 | $3,554.25 | $386,067.76 | $647,580.25 | $1,284,912.49 |
| 268 | $386,067.76 | $1,246.68 | $3,565.73 | $382,502.03 | $648,826.92 | $1,289,724.89 |
| 269 | $382,502.03 | $1,235.16 | $3,577.24 | $378,924.79 | $650,062.09 | $1,294,537.30 |
| 270 | $378,924.79 | $1,223.61 | $3,588.80 | $375,335.99 | $651,285.70 | $1,299,349.71 |
| 271 | $375,335.99 | $1,212.02 | $3,600.38 | $371,735.61 | $652,497.72 | $1,304,162.11 |
| 272 | $371,735.61 | $1,200.40 | $3,612.01 | $368,123.60 | $653,698.12 | $1,308,974.52 |
| 273 | $368,123.60 | $1,188.73 | $3,623.67 | $364,499.92 | $654,886.85 | $1,313,786.92 |
| 274 | $364,499.92 | $1,177.03 | $3,635.38 | $360,864.55 | $656,063.88 | $1,318,599.33 |
| 275 | $360,864.55 | $1,165.29 | $3,647.11 | $357,217.43 | $657,229.17 | $1,323,411.74 |
| 276 | $357,217.43 | $1,153.51 | $3,658.89 | $353,558.54 | $658,382.69 | $1,328,224.14 |
| 277 | $353,558.54 | $1,141.70 | $3,670.71 | $349,887.84 | $659,524.38 | $1,333,036.55 |
| 278 | $349,887.84 | $1,129.85 | $3,682.56 | $346,205.27 | $660,654.23 | $1,337,848.96 |
| 279 | $346,205.27 | $1,117.95 | $3,694.45 | $342,510.82 | $661,772.19 | $1,342,661.36 |
| 280 | $342,510.82 | $1,106.02 | $3,706.38 | $338,804.44 | $662,878.21 | $1,347,473.77 |
| 281 | $338,804.44 | $1,094.06 | $3,718.35 | $335,086.09 | $663,972.27 | $1,352,286.17 |
| 282 | $335,086.09 | $1,082.05 | $3,730.36 | $331,355.73 | $665,054.31 | $1,357,098.58 |
| 283 | $331,355.73 | $1,070.00 | $3,742.40 | $327,613.33 | $666,124.32 | $1,361,910.99 |
| 284 | $327,613.33 | $1,057.92 | $3,754.49 | $323,858.84 | $667,182.24 | $1,366,723.39 |
| 285 | $323,858.84 | $1,045.79 | $3,766.61 | $320,092.23 | $668,228.03 | $1,371,535.80 |
| 286 | $320,092.23 | $1,033.63 | $3,778.78 | $316,313.45 | $669,261.66 | $1,376,348.21 |
| 287 | $316,313.45 | $1,021.43 | $3,790.98 | $312,522.48 | $670,283.09 | $1,381,160.61 |
| 288 | $312,522.48 | $1,009.19 | $3,803.22 | $308,719.26 | $671,292.28 | $1,385,973.02 |
| 289 | $308,719.26 | $996.91 | $3,815.50 | $304,903.76 | $672,289.18 | $1,390,785.43 |
| 290 | $304,903.76 | $984.59 | $3,827.82 | $301,075.94 | $673,273.77 | $1,395,597.83 |
| 291 | $301,075.94 | $972.22 | $3,840.18 | $297,235.75 | $674,245.99 | $1,400,410.24 |
| 292 | $297,235.75 | $959.82 | $3,852.58 | $293,383.17 | $675,205.82 | $1,405,222.64 |
| 293 | $293,383.17 | $947.38 | $3,865.02 | $289,518.15 | $676,153.20 | $1,410,035.05 |
| 294 | $289,518.15 | $934.90 | $3,877.50 | $285,640.64 | $677,088.10 | $1,414,847.46 |
| 295 | $285,640.64 | $922.38 | $3,890.03 | $281,750.62 | $678,010.48 | $1,419,659.86 |
| 296 | $281,750.62 | $909.82 | $3,902.59 | $277,848.03 | $678,920.30 | $1,424,472.27 |
| 297 | $277,848.03 | $897.22 | $3,915.19 | $273,932.84 | $679,817.52 | $1,429,284.68 |
| 298 | $273,932.84 | $884.57 | $3,927.83 | $270,005.01 | $680,702.10 | $1,434,097.08 |
| 299 | $270,005.01 | $871.89 | $3,940.52 | $266,064.50 | $681,573.99 | $1,438,909.49 |
| 300 | $266,064.50 | $859.17 | $3,953.24 | $262,111.26 | $682,433.15 | $1,443,721.89 |
| 301 | $262,111.26 | $846.40 | $3,966.01 | $258,145.25 | $683,279.55 | $1,448,534.30 |
| 302 | $258,145.25 | $833.59 | $3,978.81 | $254,166.44 | $684,113.15 | $1,453,346.71 |
| 303 | $254,166.44 | $820.75 | $3,991.66 | $250,174.78 | $684,933.89 | $1,458,159.11 |
| 304 | $250,174.78 | $807.86 | $4,004.55 | $246,170.23 | $685,741.75 | $1,462,971.52 |
| 305 | $246,170.23 | $794.92 | $4,017.48 | $242,152.75 | $686,536.67 | $1,467,783.93 |
| 306 | $242,152.75 | $781.95 | $4,030.45 | $238,122.29 | $687,318.63 | $1,472,596.33 |
| 307 | $238,122.29 | $768.94 | $4,043.47 | $234,078.82 | $688,087.56 | $1,477,408.74 |
| 308 | $234,078.82 | $755.88 | $4,056.53 | $230,022.30 | $688,843.44 | $1,482,221.15 |
| 309 | $230,022.30 | $742.78 | $4,069.63 | $225,952.67 | $689,586.22 | $1,487,033.55 |
| 310 | $225,952.67 | $729.64 | $4,082.77 | $221,869.90 | $690,315.86 | $1,491,845.96 |
| 311 | $221,869.90 | $716.45 | $4,095.95 | $217,773.95 | $691,032.32 | $1,496,658.36 |
| 312 | $217,773.95 | $703.23 | $4,109.18 | $213,664.77 | $691,735.54 | $1,501,470.77 |
| 313 | $213,664.77 | $689.96 | $4,122.45 | $209,542.33 | $692,425.50 | $1,506,283.18 |
| 314 | $209,542.33 | $676.65 | $4,135.76 | $205,406.57 | $693,102.15 | $1,511,095.58 |
| 315 | $205,406.57 | $663.29 | $4,149.11 | $201,257.45 | $693,765.44 | $1,515,907.99 |
| 316 | $201,257.45 | $649.89 | $4,162.51 | $197,094.94 | $694,415.34 | $1,520,720.40 |
| 317 | $197,094.94 | $636.45 | $4,175.95 | $192,918.99 | $695,051.79 | $1,525,532.80 |
| 318 | $192,918.99 | $622.97 | $4,189.44 | $188,729.55 | $695,674.76 | $1,530,345.21 |
| 319 | $188,729.55 | $609.44 | $4,202.97 | $184,526.58 | $696,284.20 | $1,535,157.61 |
| 320 | $184,526.58 | $595.87 | $4,216.54 | $180,310.04 | $696,880.06 | $1,539,970.02 |
| 321 | $180,310.04 | $582.25 | $4,230.16 | $176,079.89 | $697,462.31 | $1,544,782.43 |
| 322 | $176,079.89 | $568.59 | $4,243.82 | $171,836.07 | $698,030.91 | $1,549,594.83 |
| 323 | $171,836.07 | $554.89 | $4,257.52 | $167,578.55 | $698,585.79 | $1,554,407.24 |
| 324 | $167,578.55 | $541.14 | $4,271.27 | $163,307.29 | $699,126.93 | $1,559,219.65 |
| 325 | $163,307.29 | $527.35 | $4,285.06 | $159,022.23 | $699,654.28 | $1,564,032.05 |
| 326 | $159,022.23 | $513.51 | $4,298.90 | $154,723.33 | $700,167.79 | $1,568,844.46 |
| 327 | $154,723.33 | $499.63 | $4,312.78 | $150,410.55 | $700,667.41 | $1,573,656.87 |
| 328 | $150,410.55 | $485.70 | $4,326.71 | $146,083.84 | $701,153.12 | $1,578,469.27 |
| 329 | $146,083.84 | $471.73 | $4,340.68 | $141,743.17 | $701,624.84 | $1,583,281.68 |
| 330 | $141,743.17 | $457.71 | $4,354.69 | $137,388.47 | $702,082.56 | $1,588,094.08 |
| 331 | $137,388.47 | $443.65 | $4,368.76 | $133,019.72 | $702,526.21 | $1,592,906.49 |
| 332 | $133,019.72 | $429.54 | $4,382.86 | $128,636.85 | $702,955.75 | $1,597,718.90 |
| 333 | $128,636.85 | $415.39 | $4,397.02 | $124,239.84 | $703,371.14 | $1,602,531.30 |
| 334 | $124,239.84 | $401.19 | $4,411.22 | $119,828.62 | $703,772.33 | $1,607,343.71 |
| 335 | $119,828.62 | $386.95 | $4,425.46 | $115,403.16 | $704,159.28 | $1,612,156.12 |
| 336 | $115,403.16 | $372.66 | $4,439.75 | $110,963.41 | $704,531.93 | $1,616,968.52 |
| 337 | $110,963.41 | $358.32 | $4,454.09 | $106,509.32 | $704,890.25 | $1,621,780.93 |
| 338 | $106,509.32 | $343.94 | $4,468.47 | $102,040.85 | $705,234.19 | $1,626,593.33 |
| 339 | $102,040.85 | $329.51 | $4,482.90 | $97,557.96 | $705,563.70 | $1,631,405.74 |
| 340 | $97,557.96 | $315.03 | $4,497.38 | $93,060.58 | $705,878.73 | $1,636,218.15 |
| 341 | $93,060.58 | $300.51 | $4,511.90 | $88,548.68 | $706,179.24 | $1,641,030.55 |
| 342 | $88,548.68 | $285.94 | $4,526.47 | $84,022.21 | $706,465.17 | $1,645,842.96 |
| 343 | $84,022.21 | $271.32 | $4,541.08 | $79,481.13 | $706,736.50 | $1,650,655.37 |
| 344 | $79,481.13 | $256.66 | $4,555.75 | $74,925.38 | $706,993.15 | $1,655,467.77 |
| 345 | $74,925.38 | $241.95 | $4,570.46 | $70,354.92 | $707,235.10 | $1,660,280.18 |
| 346 | $70,354.92 | $227.19 | $4,585.22 | $65,769.70 | $707,462.29 | $1,665,092.59 |
| 347 | $65,769.70 | $212.38 | $4,600.02 | $61,169.68 | $707,674.67 | $1,669,904.99 |
| 348 | $61,169.68 | $197.53 | $4,614.88 | $56,554.80 | $707,872.20 | $1,674,717.40 |
| 349 | $56,554.80 | $182.62 | $4,629.78 | $51,925.02 | $708,054.82 | $1,679,529.80 |
| 350 | $51,925.02 | $167.67 | $4,644.73 | $47,280.28 | $708,222.50 | $1,684,342.21 |
| 351 | $47,280.28 | $152.68 | $4,659.73 | $42,620.55 | $708,375.17 | $1,689,154.62 |
| 352 | $42,620.55 | $137.63 | $4,674.78 | $37,945.78 | $708,512.80 | $1,693,967.02 |
| 353 | $37,945.78 | $122.53 | $4,689.87 | $33,255.90 | $708,635.33 | $1,698,779.43 |
| 354 | $33,255.90 | $107.39 | $4,705.02 | $28,550.89 | $708,742.72 | $1,703,591.84 |
| 355 | $28,550.89 | $92.20 | $4,720.21 | $23,830.68 | $708,834.92 | $1,708,404.24 |
| 356 | $23,830.68 | $76.95 | $4,735.45 | $19,095.22 | $708,911.87 | $1,713,216.65 |
| 357 | $19,095.22 | $61.66 | $4,750.74 | $14,344.48 | $708,973.53 | $1,718,029.05 |
| 358 | $14,344.48 | $46.32 | $4,766.09 | $9,578.39 | $709,019.85 | $1,722,841.46 |
| 359 | $9,578.39 | $30.93 | $4,781.48 | $4,796.92 | $709,050.78 | $1,727,653.87 |
| 360 | $4,796.92 | $15.49 | $4,796.92 | $-0.00 | $709,066.27 | $1,732,466.27 |