|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,031,995.70 | $3,439.99 | $1,486.92 | $1,030,508.78 | $3,439.99 | $4,926.91 |
| 2 | $1,030,508.78 | $3,435.03 | $1,491.88 | $1,029,016.90 | $6,875.01 | $9,853.81 |
| 3 | $1,029,016.90 | $3,430.06 | $1,496.85 | $1,027,520.06 | $10,305.07 | $14,780.72 |
| 4 | $1,027,520.06 | $3,425.07 | $1,501.84 | $1,026,018.22 | $13,730.14 | $19,707.62 |
| 5 | $1,026,018.22 | $3,420.06 | $1,506.84 | $1,024,511.37 | $17,150.20 | $24,634.53 |
| 6 | $1,024,511.37 | $3,415.04 | $1,511.87 | $1,022,999.50 | $20,565.24 | $29,561.43 |
| 7 | $1,022,999.50 | $3,410.00 | $1,516.91 | $1,021,482.60 | $23,975.24 | $34,488.34 |
| 8 | $1,021,482.60 | $3,404.94 | $1,521.96 | $1,019,960.63 | $27,380.18 | $39,415.24 |
| 9 | $1,019,960.63 | $3,399.87 | $1,527.04 | $1,018,433.60 | $30,780.05 | $44,342.15 |
| 10 | $1,018,433.60 | $3,394.78 | $1,532.13 | $1,016,901.47 | $34,174.82 | $49,269.05 |
| 11 | $1,016,901.47 | $3,389.67 | $1,537.23 | $1,015,364.24 | $37,564.50 | $54,195.96 |
| 12 | $1,015,364.24 | $3,384.55 | $1,542.36 | $1,013,821.88 | $40,949.04 | $59,122.86 |
| 13 | $1,013,821.88 | $3,379.41 | $1,547.50 | $1,012,274.38 | $44,328.45 | $64,049.77 |
| 14 | $1,012,274.38 | $3,374.25 | $1,552.66 | $1,010,721.72 | $47,702.70 | $68,976.67 |
| 15 | $1,010,721.72 | $3,369.07 | $1,557.83 | $1,009,163.89 | $51,071.77 | $73,903.58 |
| 16 | $1,009,163.89 | $3,363.88 | $1,563.03 | $1,007,600.86 | $54,435.65 | $78,830.49 |
| 17 | $1,007,600.86 | $3,358.67 | $1,568.24 | $1,006,032.63 | $57,794.32 | $83,757.39 |
| 18 | $1,006,032.63 | $3,353.44 | $1,573.46 | $1,004,459.17 | $61,147.76 | $88,684.30 |
| 19 | $1,004,459.17 | $3,348.20 | $1,578.71 | $1,002,880.46 | $64,495.96 | $93,611.20 |
| 20 | $1,002,880.46 | $3,342.93 | $1,583.97 | $1,001,296.49 | $67,838.89 | $98,538.11 |
| 21 | $1,001,296.49 | $3,337.65 | $1,589.25 | $999,707.24 | $71,176.55 | $103,465.01 |
| 22 | $999,707.24 | $3,332.36 | $1,594.55 | $998,112.69 | $74,508.91 | $108,391.92 |
| 23 | $998,112.69 | $3,327.04 | $1,599.86 | $996,512.83 | $77,835.95 | $113,318.82 |
| 24 | $996,512.83 | $3,321.71 | $1,605.20 | $994,907.63 | $81,157.66 | $118,245.73 |
| 25 | $994,907.63 | $3,316.36 | $1,610.55 | $993,297.08 | $84,474.02 | $123,172.63 |
| 26 | $993,297.08 | $3,310.99 | $1,615.92 | $991,681.17 | $87,785.01 | $128,099.54 |
| 27 | $991,681.17 | $3,305.60 | $1,621.30 | $990,059.87 | $91,090.61 | $133,026.44 |
| 28 | $990,059.87 | $3,300.20 | $1,626.71 | $988,433.16 | $94,390.81 | $137,953.35 |
| 29 | $988,433.16 | $3,294.78 | $1,632.13 | $986,801.03 | $97,685.59 | $142,880.25 |
| 30 | $986,801.03 | $3,289.34 | $1,637.57 | $985,163.46 | $100,974.92 | $147,807.16 |
| 31 | $985,163.46 | $3,283.88 | $1,643.03 | $983,520.44 | $104,258.80 | $152,734.06 |
| 32 | $983,520.44 | $3,278.40 | $1,648.50 | $981,871.93 | $107,537.20 | $157,660.97 |
| 33 | $981,871.93 | $3,272.91 | $1,654.00 | $980,217.93 | $110,810.11 | $162,587.88 |
| 34 | $980,217.93 | $3,267.39 | $1,659.51 | $978,558.42 | $114,077.50 | $167,514.78 |
| 35 | $978,558.42 | $3,261.86 | $1,665.04 | $976,893.38 | $117,339.36 | $172,441.69 |
| 36 | $976,893.38 | $3,256.31 | $1,670.59 | $975,222.78 | $120,595.68 | $177,368.59 |
| 37 | $975,222.78 | $3,250.74 | $1,676.16 | $973,546.62 | $123,846.42 | $182,295.50 |
| 38 | $973,546.62 | $3,245.16 | $1,681.75 | $971,864.87 | $127,091.57 | $187,222.40 |
| 39 | $971,864.87 | $3,239.55 | $1,687.36 | $970,177.52 | $130,331.12 | $192,149.31 |
| 40 | $970,177.52 | $3,233.93 | $1,692.98 | $968,484.54 | $133,565.05 | $197,076.21 |
| 41 | $968,484.54 | $3,228.28 | $1,698.62 | $966,785.91 | $136,793.33 | $202,003.12 |
| 42 | $966,785.91 | $3,222.62 | $1,704.29 | $965,081.63 | $140,015.95 | $206,930.02 |
| 43 | $965,081.63 | $3,216.94 | $1,709.97 | $963,371.66 | $143,232.89 | $211,856.93 |
| 44 | $963,371.66 | $3,211.24 | $1,715.67 | $961,655.99 | $146,444.13 | $216,783.83 |
| 45 | $961,655.99 | $3,205.52 | $1,721.39 | $959,934.61 | $149,649.65 | $221,710.74 |
| 46 | $959,934.61 | $3,199.78 | $1,727.12 | $958,207.49 | $152,849.43 | $226,637.64 |
| 47 | $958,207.49 | $3,194.02 | $1,732.88 | $956,474.60 | $156,043.45 | $231,564.55 |
| 48 | $956,474.60 | $3,188.25 | $1,738.66 | $954,735.95 | $159,231.70 | $236,491.46 |
| 49 | $954,735.95 | $3,182.45 | $1,744.45 | $952,991.50 | $162,414.16 | $241,418.36 |
| 50 | $952,991.50 | $3,176.64 | $1,750.27 | $951,241.23 | $165,590.79 | $246,345.27 |
| 51 | $951,241.23 | $3,170.80 | $1,756.10 | $949,485.13 | $168,761.60 | $251,272.17 |
| 52 | $949,485.13 | $3,164.95 | $1,761.95 | $947,723.17 | $171,926.55 | $256,199.08 |
| 53 | $947,723.17 | $3,159.08 | $1,767.83 | $945,955.34 | $175,085.63 | $261,125.98 |
| 54 | $945,955.34 | $3,153.18 | $1,773.72 | $944,181.62 | $178,238.81 | $266,052.89 |
| 55 | $944,181.62 | $3,147.27 | $1,779.63 | $942,401.99 | $181,386.08 | $270,979.79 |
| 56 | $942,401.99 | $3,141.34 | $1,785.57 | $940,616.43 | $184,527.42 | $275,906.70 |
| 57 | $940,616.43 | $3,135.39 | $1,791.52 | $938,824.91 | $187,662.81 | $280,833.60 |
| 58 | $938,824.91 | $3,129.42 | $1,797.49 | $937,027.42 | $190,792.23 | $285,760.51 |
| 59 | $937,027.42 | $3,123.42 | $1,803.48 | $935,223.94 | $193,915.65 | $290,687.41 |
| 60 | $935,223.94 | $3,117.41 | $1,809.49 | $933,414.45 | $197,033.07 | $295,614.32 |
| 61 | $933,414.45 | $3,111.38 | $1,815.52 | $931,598.92 | $200,144.45 | $300,541.22 |
| 62 | $931,598.92 | $3,105.33 | $1,821.58 | $929,777.35 | $203,249.78 | $305,468.13 |
| 63 | $929,777.35 | $3,099.26 | $1,827.65 | $927,949.70 | $206,349.03 | $310,395.04 |
| 64 | $927,949.70 | $3,093.17 | $1,833.74 | $926,115.96 | $209,442.20 | $315,321.94 |
| 65 | $926,115.96 | $3,087.05 | $1,839.85 | $924,276.11 | $212,529.25 | $320,248.85 |
| 66 | $924,276.11 | $3,080.92 | $1,845.98 | $922,430.12 | $215,610.17 | $325,175.75 |
| 67 | $922,430.12 | $3,074.77 | $1,852.14 | $920,577.98 | $218,684.94 | $330,102.66 |
| 68 | $920,577.98 | $3,068.59 | $1,858.31 | $918,719.67 | $221,753.53 | $335,029.56 |
| 69 | $918,719.67 | $3,062.40 | $1,864.51 | $916,855.17 | $224,815.93 | $339,956.47 |
| 70 | $916,855.17 | $3,056.18 | $1,870.72 | $914,984.44 | $227,872.12 | $344,883.37 |
| 71 | $914,984.44 | $3,049.95 | $1,876.96 | $913,107.49 | $230,922.07 | $349,810.28 |
| 72 | $913,107.49 | $3,043.69 | $1,883.21 | $911,224.27 | $233,965.76 | $354,737.18 |
| 73 | $911,224.27 | $3,037.41 | $1,889.49 | $909,334.78 | $237,003.17 | $359,664.09 |
| 74 | $909,334.78 | $3,031.12 | $1,895.79 | $907,438.99 | $240,034.29 | $364,590.99 |
| 75 | $907,438.99 | $3,024.80 | $1,902.11 | $905,536.88 | $243,059.08 | $369,517.90 |
| 76 | $905,536.88 | $3,018.46 | $1,908.45 | $903,628.44 | $246,077.54 | $374,444.80 |
| 77 | $903,628.44 | $3,012.09 | $1,914.81 | $901,713.62 | $249,089.63 | $379,371.71 |
| 78 | $901,713.62 | $3,005.71 | $1,921.19 | $899,792.43 | $252,095.35 | $384,298.61 |
| 79 | $899,792.43 | $2,999.31 | $1,927.60 | $897,864.83 | $255,094.65 | $389,225.52 |
| 80 | $897,864.83 | $2,992.88 | $1,934.02 | $895,930.81 | $258,087.54 | $394,152.43 |
| 81 | $895,930.81 | $2,986.44 | $1,940.47 | $893,990.34 | $261,073.97 | $399,079.33 |
| 82 | $893,990.34 | $2,979.97 | $1,946.94 | $892,043.41 | $264,053.94 | $404,006.24 |
| 83 | $892,043.41 | $2,973.48 | $1,953.43 | $890,089.98 | $267,027.42 | $408,933.14 |
| 84 | $890,089.98 | $2,966.97 | $1,959.94 | $888,130.04 | $269,994.39 | $413,860.05 |
| 85 | $888,130.04 | $2,960.43 | $1,966.47 | $886,163.57 | $272,954.82 | $418,786.95 |
| 86 | $886,163.57 | $2,953.88 | $1,973.03 | $884,190.54 | $275,908.70 | $423,713.86 |
| 87 | $884,190.54 | $2,947.30 | $1,979.60 | $882,210.94 | $278,856.00 | $428,640.76 |
| 88 | $882,210.94 | $2,940.70 | $1,986.20 | $880,224.73 | $281,796.70 | $433,567.67 |
| 89 | $880,224.73 | $2,934.08 | $1,992.82 | $878,231.91 | $284,730.79 | $438,494.57 |
| 90 | $878,231.91 | $2,927.44 | $1,999.47 | $876,232.45 | $287,658.23 | $443,421.48 |
| 91 | $876,232.45 | $2,920.77 | $2,006.13 | $874,226.32 | $290,579.00 | $448,348.38 |
| 92 | $874,226.32 | $2,914.09 | $2,012.82 | $872,213.50 | $293,493.09 | $453,275.29 |
| 93 | $872,213.50 | $2,907.38 | $2,019.53 | $870,193.97 | $296,400.47 | $458,202.19 |
| 94 | $870,193.97 | $2,900.65 | $2,026.26 | $868,167.71 | $299,301.11 | $463,129.10 |
| 95 | $868,167.71 | $2,893.89 | $2,033.01 | $866,134.70 | $302,195.00 | $468,056.01 |
| 96 | $866,134.70 | $2,887.12 | $2,039.79 | $864,094.91 | $305,082.12 | $472,982.91 |
| 97 | $864,094.91 | $2,880.32 | $2,046.59 | $862,048.32 | $307,962.44 | $477,909.82 |
| 98 | $862,048.32 | $2,873.49 | $2,053.41 | $859,994.91 | $310,835.93 | $482,836.72 |
| 99 | $859,994.91 | $2,866.65 | $2,060.26 | $857,934.65 | $313,702.58 | $487,763.63 |
| 100 | $857,934.65 | $2,859.78 | $2,067.12 | $855,867.53 | $316,562.36 | $492,690.53 |
| 101 | $855,867.53 | $2,852.89 | $2,074.01 | $853,793.52 | $319,415.26 | $497,617.44 |
| 102 | $853,793.52 | $2,845.98 | $2,080.93 | $851,712.59 | $322,261.23 | $502,544.34 |
| 103 | $851,712.59 | $2,839.04 | $2,087.86 | $849,624.73 | $325,100.28 | $507,471.25 |
| 104 | $849,624.73 | $2,832.08 | $2,094.82 | $847,529.90 | $327,932.36 | $512,398.15 |
| 105 | $847,529.90 | $2,825.10 | $2,101.81 | $845,428.10 | $330,757.46 | $517,325.06 |
| 106 | $845,428.10 | $2,818.09 | $2,108.81 | $843,319.29 | $333,575.55 | $522,251.96 |
| 107 | $843,319.29 | $2,811.06 | $2,115.84 | $841,203.45 | $336,386.62 | $527,178.87 |
| 108 | $841,203.45 | $2,804.01 | $2,122.89 | $839,080.55 | $339,190.63 | $532,105.77 |
| 109 | $839,080.55 | $2,796.94 | $2,129.97 | $836,950.58 | $341,987.56 | $537,032.68 |
| 110 | $836,950.58 | $2,789.84 | $2,137.07 | $834,813.51 | $344,777.40 | $541,959.59 |
| 111 | $834,813.51 | $2,782.71 | $2,144.19 | $832,669.32 | $347,560.11 | $546,886.49 |
| 112 | $832,669.32 | $2,775.56 | $2,151.34 | $830,517.98 | $350,335.67 | $551,813.40 |
| 113 | $830,517.98 | $2,768.39 | $2,158.51 | $828,359.47 | $353,104.07 | $556,740.30 |
| 114 | $828,359.47 | $2,761.20 | $2,165.71 | $826,193.76 | $355,865.27 | $561,667.21 |
| 115 | $826,193.76 | $2,753.98 | $2,172.93 | $824,020.83 | $358,619.24 | $566,594.11 |
| 116 | $824,020.83 | $2,746.74 | $2,180.17 | $821,840.66 | $361,365.98 | $571,521.02 |
| 117 | $821,840.66 | $2,739.47 | $2,187.44 | $819,653.23 | $364,105.45 | $576,447.92 |
| 118 | $819,653.23 | $2,732.18 | $2,194.73 | $817,458.50 | $366,837.63 | $581,374.83 |
| 119 | $817,458.50 | $2,724.86 | $2,202.04 | $815,256.46 | $369,562.49 | $586,301.73 |
| 120 | $815,256.46 | $2,717.52 | $2,209.38 | $813,047.07 | $372,280.01 | $591,228.64 |
| 121 | $813,047.07 | $2,710.16 | $2,216.75 | $810,830.32 | $374,990.17 | $596,155.54 |
| 122 | $810,830.32 | $2,702.77 | $2,224.14 | $808,606.19 | $377,692.93 | $601,082.45 |
| 123 | $808,606.19 | $2,695.35 | $2,231.55 | $806,374.63 | $380,388.29 | $606,009.35 |
| 124 | $806,374.63 | $2,687.92 | $2,238.99 | $804,135.64 | $383,076.20 | $610,936.26 |
| 125 | $804,135.64 | $2,680.45 | $2,246.45 | $801,889.19 | $385,756.66 | $615,863.17 |
| 126 | $801,889.19 | $2,672.96 | $2,253.94 | $799,635.25 | $388,429.62 | $620,790.07 |
| 127 | $799,635.25 | $2,665.45 | $2,261.45 | $797,373.80 | $391,095.07 | $625,716.98 |
| 128 | $797,373.80 | $2,657.91 | $2,268.99 | $795,104.80 | $393,752.98 | $630,643.88 |
| 129 | $795,104.80 | $2,650.35 | $2,276.56 | $792,828.25 | $396,403.33 | $635,570.79 |
| 130 | $792,828.25 | $2,642.76 | $2,284.14 | $790,544.10 | $399,046.09 | $640,497.69 |
| 131 | $790,544.10 | $2,635.15 | $2,291.76 | $788,252.34 | $401,681.24 | $645,424.60 |
| 132 | $788,252.34 | $2,627.51 | $2,299.40 | $785,952.95 | $404,308.75 | $650,351.50 |
| 133 | $785,952.95 | $2,619.84 | $2,307.06 | $783,645.88 | $406,928.59 | $655,278.41 |
| 134 | $783,645.88 | $2,612.15 | $2,314.75 | $781,331.13 | $409,540.74 | $660,205.31 |
| 135 | $781,331.13 | $2,604.44 | $2,322.47 | $779,008.66 | $412,145.18 | $665,132.22 |
| 136 | $779,008.66 | $2,596.70 | $2,330.21 | $776,678.45 | $414,741.88 | $670,059.12 |
| 137 | $776,678.45 | $2,588.93 | $2,337.98 | $774,340.48 | $417,330.81 | $674,986.03 |
| 138 | $774,340.48 | $2,581.13 | $2,345.77 | $771,994.71 | $419,911.94 | $679,912.93 |
| 139 | $771,994.71 | $2,573.32 | $2,353.59 | $769,641.12 | $422,485.26 | $684,839.84 |
| 140 | $769,641.12 | $2,565.47 | $2,361.43 | $767,279.68 | $425,050.73 | $689,766.74 |
| 141 | $767,279.68 | $2,557.60 | $2,369.31 | $764,910.38 | $427,608.33 | $694,693.65 |
| 142 | $764,910.38 | $2,549.70 | $2,377.20 | $762,533.17 | $430,158.03 | $699,620.56 |
| 143 | $762,533.17 | $2,541.78 | $2,385.13 | $760,148.04 | $432,699.80 | $704,547.46 |
| 144 | $760,148.04 | $2,533.83 | $2,393.08 | $757,754.96 | $435,233.63 | $709,474.37 |
| 145 | $757,754.96 | $2,525.85 | $2,401.06 | $755,353.91 | $437,759.48 | $714,401.27 |
| 146 | $755,353.91 | $2,517.85 | $2,409.06 | $752,944.85 | $440,277.33 | $719,328.18 |
| 147 | $752,944.85 | $2,509.82 | $2,417.09 | $750,527.76 | $442,787.14 | $724,255.08 |
| 148 | $750,527.76 | $2,501.76 | $2,425.15 | $748,102.61 | $445,288.90 | $729,181.99 |
| 149 | $748,102.61 | $2,493.68 | $2,433.23 | $745,669.38 | $447,782.58 | $734,108.89 |
| 150 | $745,669.38 | $2,485.56 | $2,441.34 | $743,228.04 | $450,268.14 | $739,035.80 |
| 151 | $743,228.04 | $2,477.43 | $2,449.48 | $740,778.57 | $452,745.57 | $743,962.70 |
| 152 | $740,778.57 | $2,469.26 | $2,457.64 | $738,320.92 | $455,214.83 | $748,889.61 |
| 153 | $738,320.92 | $2,461.07 | $2,465.84 | $735,855.09 | $457,675.90 | $753,816.51 |
| 154 | $735,855.09 | $2,452.85 | $2,474.06 | $733,381.03 | $460,128.75 | $758,743.42 |
| 155 | $733,381.03 | $2,444.60 | $2,482.30 | $730,898.73 | $462,573.35 | $763,670.32 |
| 156 | $730,898.73 | $2,436.33 | $2,490.58 | $728,408.15 | $465,009.68 | $768,597.23 |
| 157 | $728,408.15 | $2,428.03 | $2,498.88 | $725,909.28 | $467,437.71 | $773,524.14 |
| 158 | $725,909.28 | $2,419.70 | $2,507.21 | $723,402.07 | $469,857.41 | $778,451.04 |
| 159 | $723,402.07 | $2,411.34 | $2,515.57 | $720,886.50 | $472,268.75 | $783,377.95 |
| 160 | $720,886.50 | $2,402.96 | $2,523.95 | $718,362.55 | $474,671.70 | $788,304.85 |
| 161 | $718,362.55 | $2,394.54 | $2,532.36 | $715,830.19 | $477,066.25 | $793,231.76 |
| 162 | $715,830.19 | $2,386.10 | $2,540.80 | $713,289.38 | $479,452.35 | $798,158.66 |
| 163 | $713,289.38 | $2,377.63 | $2,549.27 | $710,740.11 | $481,829.98 | $803,085.57 |
| 164 | $710,740.11 | $2,369.13 | $2,557.77 | $708,182.34 | $484,199.11 | $808,012.47 |
| 165 | $708,182.34 | $2,360.61 | $2,566.30 | $705,616.04 | $486,559.72 | $812,939.38 |
| 166 | $705,616.04 | $2,352.05 | $2,574.85 | $703,041.19 | $488,911.77 | $817,866.28 |
| 167 | $703,041.19 | $2,343.47 | $2,583.43 | $700,457.75 | $491,255.24 | $822,793.19 |
| 168 | $700,457.75 | $2,334.86 | $2,592.05 | $697,865.71 | $493,590.10 | $827,720.09 |
| 169 | $697,865.71 | $2,326.22 | $2,600.69 | $695,265.02 | $495,916.32 | $832,647.00 |
| 170 | $695,265.02 | $2,317.55 | $2,609.36 | $692,655.67 | $498,233.87 | $837,573.90 |
| 171 | $692,655.67 | $2,308.85 | $2,618.05 | $690,037.61 | $500,542.72 | $842,500.81 |
| 172 | $690,037.61 | $2,300.13 | $2,626.78 | $687,410.83 | $502,842.85 | $847,427.72 |
| 173 | $687,410.83 | $2,291.37 | $2,635.54 | $684,775.30 | $505,134.22 | $852,354.62 |
| 174 | $684,775.30 | $2,282.58 | $2,644.32 | $682,130.98 | $507,416.80 | $857,281.53 |
| 175 | $682,130.98 | $2,273.77 | $2,653.14 | $679,477.84 | $509,690.57 | $862,208.43 |
| 176 | $679,477.84 | $2,264.93 | $2,661.98 | $676,815.86 | $511,955.50 | $867,135.34 |
| 177 | $676,815.86 | $2,256.05 | $2,670.85 | $674,145.01 | $514,211.55 | $872,062.24 |
| 178 | $674,145.01 | $2,247.15 | $2,679.76 | $671,465.25 | $516,458.70 | $876,989.15 |
| 179 | $671,465.25 | $2,238.22 | $2,688.69 | $668,776.57 | $518,696.92 | $881,916.05 |
| 180 | $668,776.57 | $2,229.26 | $2,697.65 | $666,078.92 | $520,926.17 | $886,842.96 |
| 181 | $666,078.92 | $2,220.26 | $2,706.64 | $663,372.27 | $523,146.44 | $891,769.86 |
| 182 | $663,372.27 | $2,211.24 | $2,715.66 | $660,656.61 | $525,357.68 | $896,696.77 |
| 183 | $660,656.61 | $2,202.19 | $2,724.72 | $657,931.89 | $527,559.87 | $901,623.67 |
| 184 | $657,931.89 | $2,193.11 | $2,733.80 | $655,198.09 | $529,752.97 | $906,550.58 |
| 185 | $655,198.09 | $2,183.99 | $2,742.91 | $652,455.18 | $531,936.97 | $911,477.48 |
| 186 | $652,455.18 | $2,174.85 | $2,752.05 | $649,703.13 | $534,111.82 | $916,404.39 |
| 187 | $649,703.13 | $2,165.68 | $2,761.23 | $646,941.90 | $536,277.49 | $921,331.29 |
| 188 | $646,941.90 | $2,156.47 | $2,770.43 | $644,171.47 | $538,433.97 | $926,258.20 |
| 189 | $644,171.47 | $2,147.24 | $2,779.67 | $641,391.80 | $540,581.21 | $931,185.11 |
| 190 | $641,391.80 | $2,137.97 | $2,788.93 | $638,602.87 | $542,719.18 | $936,112.01 |
| 191 | $638,602.87 | $2,128.68 | $2,798.23 | $635,804.64 | $544,847.85 | $941,038.92 |
| 192 | $635,804.64 | $2,119.35 | $2,807.56 | $632,997.08 | $546,967.20 | $945,965.82 |
| 193 | $632,997.08 | $2,109.99 | $2,816.92 | $630,180.17 | $549,077.19 | $950,892.73 |
| 194 | $630,180.17 | $2,100.60 | $2,826.30 | $627,353.86 | $551,177.79 | $955,819.63 |
| 195 | $627,353.86 | $2,091.18 | $2,835.73 | $624,518.14 | $553,268.97 | $960,746.54 |
| 196 | $624,518.14 | $2,081.73 | $2,845.18 | $621,672.96 | $555,350.70 | $965,673.44 |
| 197 | $621,672.96 | $2,072.24 | $2,854.66 | $618,818.30 | $557,422.94 | $970,600.35 |
| 198 | $618,818.30 | $2,062.73 | $2,864.18 | $615,954.12 | $559,485.67 | $975,527.25 |
| 199 | $615,954.12 | $2,053.18 | $2,873.72 | $613,080.39 | $561,538.85 | $980,454.16 |
| 200 | $613,080.39 | $2,043.60 | $2,883.30 | $610,197.09 | $563,582.45 | $985,381.06 |
| 201 | $610,197.09 | $2,033.99 | $2,892.92 | $607,304.17 | $565,616.44 | $990,307.97 |
| 202 | $607,304.17 | $2,024.35 | $2,902.56 | $604,401.62 | $567,640.79 | $995,234.87 |
| 203 | $604,401.62 | $2,014.67 | $2,912.23 | $601,489.38 | $569,655.46 | $1,000,161.78 |
| 204 | $601,489.38 | $2,004.96 | $2,921.94 | $598,567.44 | $571,660.43 | $1,005,088.69 |
| 205 | $598,567.44 | $1,995.22 | $2,931.68 | $595,635.76 | $573,655.65 | $1,010,015.59 |
| 206 | $595,635.76 | $1,985.45 | $2,941.45 | $592,694.31 | $575,641.10 | $1,014,942.50 |
| 207 | $592,694.31 | $1,975.65 | $2,951.26 | $589,743.05 | $577,616.75 | $1,019,869.40 |
| 208 | $589,743.05 | $1,965.81 | $2,961.10 | $586,781.96 | $579,582.56 | $1,024,796.31 |
| 209 | $586,781.96 | $1,955.94 | $2,970.97 | $583,810.99 | $581,538.50 | $1,029,723.21 |
| 210 | $583,810.99 | $1,946.04 | $2,980.87 | $580,830.12 | $583,484.54 | $1,034,650.12 |
| 211 | $580,830.12 | $1,936.10 | $2,990.80 | $577,839.32 | $585,420.64 | $1,039,577.02 |
| 212 | $577,839.32 | $1,926.13 | $3,000.77 | $574,838.54 | $587,346.77 | $1,044,503.93 |
| 213 | $574,838.54 | $1,916.13 | $3,010.78 | $571,827.77 | $589,262.90 | $1,049,430.83 |
| 214 | $571,827.77 | $1,906.09 | $3,020.81 | $568,806.95 | $591,168.99 | $1,054,357.74 |
| 215 | $568,806.95 | $1,896.02 | $3,030.88 | $565,776.07 | $593,065.02 | $1,059,284.64 |
| 216 | $565,776.07 | $1,885.92 | $3,040.99 | $562,735.09 | $594,950.94 | $1,064,211.55 |
| 217 | $562,735.09 | $1,875.78 | $3,051.12 | $559,683.96 | $596,826.72 | $1,069,138.45 |
| 218 | $559,683.96 | $1,865.61 | $3,061.29 | $556,622.67 | $598,692.33 | $1,074,065.36 |
| 219 | $556,622.67 | $1,855.41 | $3,071.50 | $553,551.18 | $600,547.74 | $1,078,992.27 |
| 220 | $553,551.18 | $1,845.17 | $3,081.73 | $550,469.44 | $602,392.91 | $1,083,919.17 |
| 221 | $550,469.44 | $1,834.90 | $3,092.01 | $547,377.43 | $604,227.81 | $1,088,846.08 |
| 222 | $547,377.43 | $1,824.59 | $3,102.31 | $544,275.12 | $606,052.40 | $1,093,772.98 |
| 223 | $544,275.12 | $1,814.25 | $3,112.65 | $541,162.47 | $607,866.65 | $1,098,699.89 |
| 224 | $541,162.47 | $1,803.87 | $3,123.03 | $538,039.43 | $609,670.53 | $1,103,626.79 |
| 225 | $538,039.43 | $1,793.46 | $3,133.44 | $534,905.99 | $611,463.99 | $1,108,553.70 |
| 226 | $534,905.99 | $1,783.02 | $3,143.89 | $531,762.11 | $613,247.01 | $1,113,480.60 |
| 227 | $531,762.11 | $1,772.54 | $3,154.36 | $528,607.74 | $615,019.55 | $1,118,407.51 |
| 228 | $528,607.74 | $1,762.03 | $3,164.88 | $525,442.86 | $616,781.58 | $1,123,334.41 |
| 229 | $525,442.86 | $1,751.48 | $3,175.43 | $522,267.44 | $618,533.05 | $1,128,261.32 |
| 230 | $522,267.44 | $1,740.89 | $3,186.01 | $519,081.42 | $620,273.95 | $1,133,188.22 |
| 231 | $519,081.42 | $1,730.27 | $3,196.63 | $515,884.79 | $622,004.22 | $1,138,115.13 |
| 232 | $515,884.79 | $1,719.62 | $3,207.29 | $512,677.50 | $623,723.83 | $1,143,042.03 |
| 233 | $512,677.50 | $1,708.92 | $3,217.98 | $509,459.52 | $625,432.76 | $1,147,968.94 |
| 234 | $509,459.52 | $1,698.20 | $3,228.71 | $506,230.81 | $627,130.96 | $1,152,895.84 |
| 235 | $506,230.81 | $1,687.44 | $3,239.47 | $502,991.34 | $628,818.39 | $1,157,822.75 |
| 236 | $502,991.34 | $1,676.64 | $3,250.27 | $499,741.07 | $630,495.03 | $1,162,749.66 |
| 237 | $499,741.07 | $1,665.80 | $3,261.10 | $496,479.97 | $632,160.83 | $1,167,676.56 |
| 238 | $496,479.97 | $1,654.93 | $3,271.97 | $493,208.00 | $633,815.77 | $1,172,603.47 |
| 239 | $493,208.00 | $1,644.03 | $3,282.88 | $489,925.12 | $635,459.79 | $1,177,530.37 |
| 240 | $489,925.12 | $1,633.08 | $3,293.82 | $486,631.30 | $637,092.88 | $1,182,457.28 |
| 241 | $486,631.30 | $1,622.10 | $3,304.80 | $483,326.50 | $638,714.98 | $1,187,384.18 |
| 242 | $483,326.50 | $1,611.09 | $3,315.82 | $480,010.68 | $640,326.07 | $1,192,311.09 |
| 243 | $480,010.68 | $1,600.04 | $3,326.87 | $476,683.81 | $641,926.11 | $1,197,237.99 |
| 244 | $476,683.81 | $1,588.95 | $3,337.96 | $473,345.85 | $643,515.05 | $1,202,164.90 |
| 245 | $473,345.85 | $1,577.82 | $3,349.09 | $469,996.77 | $645,092.87 | $1,207,091.80 |
| 246 | $469,996.77 | $1,566.66 | $3,360.25 | $466,636.52 | $646,659.53 | $1,212,018.71 |
| 247 | $466,636.52 | $1,555.46 | $3,371.45 | $463,265.07 | $648,214.98 | $1,216,945.61 |
| 248 | $463,265.07 | $1,544.22 | $3,382.69 | $459,882.38 | $649,759.20 | $1,221,872.52 |
| 249 | $459,882.38 | $1,532.94 | $3,393.96 | $456,488.42 | $651,292.14 | $1,226,799.42 |
| 250 | $456,488.42 | $1,521.63 | $3,405.28 | $453,083.14 | $652,813.77 | $1,231,726.33 |
| 251 | $453,083.14 | $1,510.28 | $3,416.63 | $449,666.51 | $654,324.04 | $1,236,653.24 |
| 252 | $449,666.51 | $1,498.89 | $3,428.02 | $446,238.49 | $655,822.93 | $1,241,580.14 |
| 253 | $446,238.49 | $1,487.46 | $3,439.44 | $442,799.05 | $657,310.39 | $1,246,507.05 |
| 254 | $442,799.05 | $1,476.00 | $3,450.91 | $439,348.14 | $658,786.39 | $1,251,433.95 |
| 255 | $439,348.14 | $1,464.49 | $3,462.41 | $435,885.73 | $660,250.89 | $1,256,360.86 |
| 256 | $435,885.73 | $1,452.95 | $3,473.95 | $432,411.78 | $661,703.84 | $1,261,287.76 |
| 257 | $432,411.78 | $1,441.37 | $3,485.53 | $428,926.24 | $663,145.21 | $1,266,214.67 |
| 258 | $428,926.24 | $1,429.75 | $3,497.15 | $425,429.09 | $664,574.96 | $1,271,141.57 |
| 259 | $425,429.09 | $1,418.10 | $3,508.81 | $421,920.28 | $665,993.06 | $1,276,068.48 |
| 260 | $421,920.28 | $1,406.40 | $3,520.50 | $418,399.78 | $667,399.46 | $1,280,995.38 |
| 261 | $418,399.78 | $1,394.67 | $3,532.24 | $414,867.54 | $668,794.13 | $1,285,922.29 |
| 262 | $414,867.54 | $1,382.89 | $3,544.01 | $411,323.53 | $670,177.02 | $1,290,849.19 |
| 263 | $411,323.53 | $1,371.08 | $3,555.83 | $407,767.70 | $671,548.10 | $1,295,776.10 |
| 264 | $407,767.70 | $1,359.23 | $3,567.68 | $404,200.02 | $672,907.32 | $1,300,703.00 |
| 265 | $404,200.02 | $1,347.33 | $3,579.57 | $400,620.45 | $674,254.66 | $1,305,629.91 |
| 266 | $400,620.45 | $1,335.40 | $3,591.50 | $397,028.94 | $675,590.06 | $1,310,556.82 |
| 267 | $397,028.94 | $1,323.43 | $3,603.48 | $393,425.47 | $676,913.49 | $1,315,483.72 |
| 268 | $393,425.47 | $1,311.42 | $3,615.49 | $389,809.98 | $678,224.91 | $1,320,410.63 |
| 269 | $389,809.98 | $1,299.37 | $3,627.54 | $386,182.44 | $679,524.27 | $1,325,337.53 |
| 270 | $386,182.44 | $1,287.27 | $3,639.63 | $382,542.81 | $680,811.55 | $1,330,264.44 |
| 271 | $382,542.81 | $1,275.14 | $3,651.76 | $378,891.05 | $682,086.69 | $1,335,191.34 |
| 272 | $378,891.05 | $1,262.97 | $3,663.94 | $375,227.11 | $683,349.66 | $1,340,118.25 |
| 273 | $375,227.11 | $1,250.76 | $3,676.15 | $371,550.97 | $684,600.42 | $1,345,045.15 |
| 274 | $371,550.97 | $1,238.50 | $3,688.40 | $367,862.56 | $685,838.92 | $1,349,972.06 |
| 275 | $367,862.56 | $1,226.21 | $3,700.70 | $364,161.87 | $687,065.13 | $1,354,898.96 |
| 276 | $364,161.87 | $1,213.87 | $3,713.03 | $360,448.84 | $688,279.00 | $1,359,825.87 |
| 277 | $360,448.84 | $1,201.50 | $3,725.41 | $356,723.43 | $689,480.50 | $1,364,752.77 |
| 278 | $356,723.43 | $1,189.08 | $3,737.83 | $352,985.60 | $690,669.58 | $1,369,679.68 |
| 279 | $352,985.60 | $1,176.62 | $3,750.29 | $349,235.31 | $691,846.20 | $1,374,606.58 |
| 280 | $349,235.31 | $1,164.12 | $3,762.79 | $345,472.52 | $693,010.31 | $1,379,533.49 |
| 281 | $345,472.52 | $1,151.58 | $3,775.33 | $341,697.19 | $694,161.89 | $1,384,460.40 |
| 282 | $341,697.19 | $1,138.99 | $3,787.91 | $337,909.28 | $695,300.88 | $1,389,387.30 |
| 283 | $337,909.28 | $1,126.36 | $3,800.54 | $334,108.74 | $696,427.24 | $1,394,314.21 |
| 284 | $334,108.74 | $1,113.70 | $3,813.21 | $330,295.53 | $697,540.94 | $1,399,241.11 |
| 285 | $330,295.53 | $1,100.99 | $3,825.92 | $326,469.61 | $698,641.92 | $1,404,168.02 |
| 286 | $326,469.61 | $1,088.23 | $3,838.67 | $322,630.94 | $699,730.16 | $1,409,094.92 |
| 287 | $322,630.94 | $1,075.44 | $3,851.47 | $318,779.47 | $700,805.59 | $1,414,021.83 |
| 288 | $318,779.47 | $1,062.60 | $3,864.31 | $314,915.16 | $701,868.19 | $1,418,948.73 |
| 289 | $314,915.16 | $1,049.72 | $3,877.19 | $311,037.97 | $702,917.91 | $1,423,875.64 |
| 290 | $311,037.97 | $1,036.79 | $3,890.11 | $307,147.86 | $703,954.70 | $1,428,802.54 |
| 291 | $307,147.86 | $1,023.83 | $3,903.08 | $303,244.78 | $704,978.53 | $1,433,729.45 |
| 292 | $303,244.78 | $1,010.82 | $3,916.09 | $299,328.69 | $705,989.34 | $1,438,656.35 |
| 293 | $299,328.69 | $997.76 | $3,929.14 | $295,399.55 | $706,987.11 | $1,443,583.26 |
| 294 | $295,399.55 | $984.67 | $3,942.24 | $291,457.31 | $707,971.77 | $1,448,510.16 |
| 295 | $291,457.31 | $971.52 | $3,955.38 | $287,501.93 | $708,943.30 | $1,453,437.07 |
| 296 | $287,501.93 | $958.34 | $3,968.57 | $283,533.36 | $709,901.64 | $1,458,363.97 |
| 297 | $283,533.36 | $945.11 | $3,981.79 | $279,551.57 | $710,846.75 | $1,463,290.88 |
| 298 | $279,551.57 | $931.84 | $3,995.07 | $275,556.50 | $711,778.59 | $1,468,217.79 |
| 299 | $275,556.50 | $918.52 | $4,008.38 | $271,548.12 | $712,697.11 | $1,473,144.69 |
| 300 | $271,548.12 | $905.16 | $4,021.74 | $267,526.37 | $713,602.27 | $1,478,071.60 |
| 301 | $267,526.37 | $891.75 | $4,035.15 | $263,491.22 | $714,494.02 | $1,482,998.50 |
| 302 | $263,491.22 | $878.30 | $4,048.60 | $259,442.62 | $715,372.33 | $1,487,925.41 |
| 303 | $259,442.62 | $864.81 | $4,062.10 | $255,380.52 | $716,237.13 | $1,492,852.31 |
| 304 | $255,380.52 | $851.27 | $4,075.64 | $251,304.89 | $717,088.40 | $1,497,779.22 |
| 305 | $251,304.89 | $837.68 | $4,089.22 | $247,215.66 | $717,926.09 | $1,502,706.12 |
| 306 | $247,215.66 | $824.05 | $4,102.85 | $243,112.81 | $718,750.14 | $1,507,633.03 |
| 307 | $243,112.81 | $810.38 | $4,116.53 | $238,996.28 | $719,560.51 | $1,512,559.93 |
| 308 | $238,996.28 | $796.65 | $4,130.25 | $234,866.03 | $720,357.17 | $1,517,486.84 |
| 309 | $234,866.03 | $782.89 | $4,144.02 | $230,722.01 | $721,140.06 | $1,522,413.74 |
| 310 | $230,722.01 | $769.07 | $4,157.83 | $226,564.18 | $721,909.13 | $1,527,340.65 |
| 311 | $226,564.18 | $755.21 | $4,171.69 | $222,392.49 | $722,664.34 | $1,532,267.55 |
| 312 | $222,392.49 | $741.31 | $4,185.60 | $218,206.89 | $723,405.65 | $1,537,194.46 |
| 313 | $218,206.89 | $727.36 | $4,199.55 | $214,007.34 | $724,133.01 | $1,542,121.37 |
| 314 | $214,007.34 | $713.36 | $4,213.55 | $209,793.79 | $724,846.37 | $1,547,048.27 |
| 315 | $209,793.79 | $699.31 | $4,227.59 | $205,566.20 | $725,545.68 | $1,551,975.18 |
| 316 | $205,566.20 | $685.22 | $4,241.68 | $201,324.52 | $726,230.90 | $1,556,902.08 |
| 317 | $201,324.52 | $671.08 | $4,255.82 | $197,068.69 | $726,901.98 | $1,561,828.99 |
| 318 | $197,068.69 | $656.90 | $4,270.01 | $192,798.68 | $727,558.88 | $1,566,755.89 |
| 319 | $192,798.68 | $642.66 | $4,284.24 | $188,514.44 | $728,201.54 | $1,571,682.80 |
| 320 | $188,514.44 | $628.38 | $4,298.52 | $184,215.92 | $728,829.92 | $1,576,609.70 |
| 321 | $184,215.92 | $614.05 | $4,312.85 | $179,903.06 | $729,443.97 | $1,581,536.61 |
| 322 | $179,903.06 | $599.68 | $4,327.23 | $175,575.84 | $730,043.65 | $1,586,463.51 |
| 323 | $175,575.84 | $585.25 | $4,341.65 | $171,234.18 | $730,628.90 | $1,591,390.42 |
| 324 | $171,234.18 | $570.78 | $4,356.12 | $166,878.06 | $731,199.68 | $1,596,317.32 |
| 325 | $166,878.06 | $556.26 | $4,370.65 | $162,507.41 | $731,755.94 | $1,601,244.23 |
| 326 | $162,507.41 | $541.69 | $4,385.21 | $158,122.20 | $732,297.63 | $1,606,171.13 |
| 327 | $158,122.20 | $527.07 | $4,399.83 | $153,722.37 | $732,824.71 | $1,611,098.04 |
| 328 | $153,722.37 | $512.41 | $4,414.50 | $149,307.87 | $733,337.12 | $1,616,024.95 |
| 329 | $149,307.87 | $497.69 | $4,429.21 | $144,878.66 | $733,834.81 | $1,620,951.85 |
| 330 | $144,878.66 | $482.93 | $4,443.98 | $140,434.68 | $734,317.74 | $1,625,878.76 |
| 331 | $140,434.68 | $468.12 | $4,458.79 | $135,975.89 | $734,785.85 | $1,630,805.66 |
| 332 | $135,975.89 | $453.25 | $4,473.65 | $131,502.24 | $735,239.11 | $1,635,732.57 |
| 333 | $131,502.24 | $438.34 | $4,488.56 | $127,013.68 | $735,677.45 | $1,640,659.47 |
| 334 | $127,013.68 | $423.38 | $4,503.53 | $122,510.15 | $736,100.83 | $1,645,586.38 |
| 335 | $122,510.15 | $408.37 | $4,518.54 | $117,991.61 | $736,509.19 | $1,650,513.28 |
| 336 | $117,991.61 | $393.31 | $4,533.60 | $113,458.01 | $736,902.50 | $1,655,440.19 |
| 337 | $113,458.01 | $378.19 | $4,548.71 | $108,909.30 | $737,280.69 | $1,660,367.09 |
| 338 | $108,909.30 | $363.03 | $4,563.87 | $104,345.43 | $737,643.72 | $1,665,294.00 |
| 339 | $104,345.43 | $347.82 | $4,579.09 | $99,766.34 | $737,991.54 | $1,670,220.90 |
| 340 | $99,766.34 | $332.55 | $4,594.35 | $95,171.99 | $738,324.10 | $1,675,147.81 |
| 341 | $95,171.99 | $317.24 | $4,609.67 | $90,562.32 | $738,641.34 | $1,680,074.71 |
| 342 | $90,562.32 | $301.87 | $4,625.03 | $85,937.29 | $738,943.21 | $1,685,001.62 |
| 343 | $85,937.29 | $286.46 | $4,640.45 | $81,296.84 | $739,229.67 | $1,689,928.52 |
| 344 | $81,296.84 | $270.99 | $4,655.92 | $76,640.93 | $739,500.66 | $1,694,855.43 |
| 345 | $76,640.93 | $255.47 | $4,671.44 | $71,969.49 | $739,756.13 | $1,699,782.34 |
| 346 | $71,969.49 | $239.90 | $4,687.01 | $67,282.48 | $739,996.03 | $1,704,709.24 |
| 347 | $67,282.48 | $224.27 | $4,702.63 | $62,579.85 | $740,220.30 | $1,709,636.15 |
| 348 | $62,579.85 | $208.60 | $4,718.31 | $57,861.55 | $740,428.90 | $1,714,563.05 |
| 349 | $57,861.55 | $192.87 | $4,734.03 | $53,127.52 | $740,621.77 | $1,719,489.96 |
| 350 | $53,127.52 | $177.09 | $4,749.81 | $48,377.70 | $740,798.86 | $1,724,416.86 |
| 351 | $48,377.70 | $161.26 | $4,765.65 | $43,612.06 | $740,960.12 | $1,729,343.77 |
| 352 | $43,612.06 | $145.37 | $4,781.53 | $38,830.52 | $741,105.50 | $1,734,270.67 |
| 353 | $38,830.52 | $129.44 | $4,797.47 | $34,033.05 | $741,234.93 | $1,739,197.58 |
| 354 | $34,033.05 | $113.44 | $4,813.46 | $29,219.59 | $741,348.37 | $1,744,124.48 |
| 355 | $29,219.59 | $97.40 | $4,829.51 | $24,390.08 | $741,445.77 | $1,749,051.39 |
| 356 | $24,390.08 | $81.30 | $4,845.61 | $19,544.48 | $741,527.07 | $1,753,978.29 |
| 357 | $19,544.48 | $65.15 | $4,861.76 | $14,682.72 | $741,592.22 | $1,758,905.20 |
| 358 | $14,682.72 | $48.94 | $4,877.96 | $9,804.76 | $741,641.16 | $1,763,832.10 |
| 359 | $9,804.76 | $32.68 | $4,894.22 | $4,910.54 | $741,673.85 | $1,768,759.01 |
| 360 | $4,910.54 | $16.37 | $4,910.54 | $0.00 | $741,690.22 | $1,773,685.92 |