|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,032,360.00 | $3,978.89 | $1,328.88 | $1,031,031.12 | $3,978.89 | $5,307.77 |
| 2 | $1,031,031.12 | $3,973.77 | $1,334.00 | $1,029,697.11 | $7,952.65 | $10,615.54 |
| 3 | $1,029,697.11 | $3,968.62 | $1,339.15 | $1,028,357.97 | $11,921.28 | $15,923.31 |
| 4 | $1,028,357.97 | $3,963.46 | $1,344.31 | $1,027,013.66 | $15,884.74 | $21,231.08 |
| 5 | $1,027,013.66 | $3,958.28 | $1,349.49 | $1,025,664.17 | $19,843.02 | $26,538.85 |
| 6 | $1,025,664.17 | $3,953.08 | $1,354.69 | $1,024,309.48 | $23,796.10 | $31,846.62 |
| 7 | $1,024,309.48 | $3,947.86 | $1,359.91 | $1,022,949.57 | $27,743.96 | $37,154.39 |
| 8 | $1,022,949.57 | $3,942.62 | $1,365.15 | $1,021,584.41 | $31,686.58 | $42,462.17 |
| 9 | $1,021,584.41 | $3,937.36 | $1,370.41 | $1,020,214.00 | $35,623.94 | $47,769.94 |
| 10 | $1,020,214.00 | $3,932.07 | $1,375.70 | $1,018,838.30 | $39,556.01 | $53,077.71 |
| 11 | $1,018,838.30 | $3,926.77 | $1,381.00 | $1,017,457.31 | $43,482.78 | $58,385.48 |
| 12 | $1,017,457.31 | $3,921.45 | $1,386.32 | $1,016,070.99 | $47,404.23 | $63,693.25 |
| 13 | $1,016,070.99 | $3,916.11 | $1,391.66 | $1,014,679.32 | $51,320.34 | $69,001.02 |
| 14 | $1,014,679.32 | $3,910.74 | $1,397.03 | $1,013,282.29 | $55,231.08 | $74,308.79 |
| 15 | $1,013,282.29 | $3,905.36 | $1,402.41 | $1,011,879.88 | $59,136.44 | $79,616.56 |
| 16 | $1,011,879.88 | $3,899.95 | $1,407.82 | $1,010,472.07 | $63,036.40 | $84,924.33 |
| 17 | $1,010,472.07 | $3,894.53 | $1,413.24 | $1,009,058.82 | $66,930.93 | $90,232.10 |
| 18 | $1,009,058.82 | $3,889.08 | $1,418.69 | $1,007,640.13 | $70,820.01 | $95,539.87 |
| 19 | $1,007,640.13 | $3,883.61 | $1,424.16 | $1,006,215.98 | $74,703.62 | $100,847.64 |
| 20 | $1,006,215.98 | $3,878.12 | $1,429.65 | $1,004,786.33 | $78,581.74 | $106,155.41 |
| 21 | $1,004,786.33 | $3,872.61 | $1,435.16 | $1,003,351.17 | $82,454.36 | $111,463.18 |
| 22 | $1,003,351.17 | $3,867.08 | $1,440.69 | $1,001,910.48 | $86,321.44 | $116,770.96 |
| 23 | $1,001,910.48 | $3,861.53 | $1,446.24 | $1,000,464.24 | $90,182.97 | $122,078.73 |
| 24 | $1,000,464.24 | $3,855.96 | $1,451.81 | $999,012.43 | $94,038.93 | $127,386.50 |
| 25 | $999,012.43 | $3,850.36 | $1,457.41 | $997,555.02 | $97,889.29 | $132,694.27 |
| 26 | $997,555.02 | $3,844.74 | $1,463.03 | $996,091.99 | $101,734.03 | $138,002.04 |
| 27 | $996,091.99 | $3,839.10 | $1,468.67 | $994,623.32 | $105,573.13 | $143,309.81 |
| 28 | $994,623.32 | $3,833.44 | $1,474.33 | $993,149.00 | $109,406.58 | $148,617.58 |
| 29 | $993,149.00 | $3,827.76 | $1,480.01 | $991,668.99 | $113,234.34 | $153,925.35 |
| 30 | $991,668.99 | $3,822.06 | $1,485.71 | $990,183.28 | $117,056.40 | $159,233.12 |
| 31 | $990,183.28 | $3,816.33 | $1,491.44 | $988,691.84 | $120,872.73 | $164,540.89 |
| 32 | $988,691.84 | $3,810.58 | $1,497.19 | $987,194.65 | $124,683.31 | $169,848.66 |
| 33 | $987,194.65 | $3,804.81 | $1,502.96 | $985,691.69 | $128,488.12 | $175,156.43 |
| 34 | $985,691.69 | $3,799.02 | $1,508.75 | $984,182.94 | $132,287.14 | $180,464.20 |
| 35 | $984,182.94 | $3,793.21 | $1,514.57 | $982,668.37 | $136,080.35 | $185,771.97 |
| 36 | $982,668.37 | $3,787.37 | $1,520.40 | $981,147.97 | $139,867.72 | $191,079.75 |
| 37 | $981,147.97 | $3,781.51 | $1,526.26 | $979,621.71 | $143,649.23 | $196,387.52 |
| 38 | $979,621.71 | $3,775.63 | $1,532.15 | $978,089.56 | $147,424.85 | $201,695.29 |
| 39 | $978,089.56 | $3,769.72 | $1,538.05 | $976,551.51 | $151,194.57 | $207,003.06 |
| 40 | $976,551.51 | $3,763.79 | $1,543.98 | $975,007.53 | $154,958.36 | $212,310.83 |
| 41 | $975,007.53 | $3,757.84 | $1,549.93 | $973,457.61 | $158,716.20 | $217,618.60 |
| 42 | $973,457.61 | $3,751.87 | $1,555.90 | $971,901.70 | $162,468.07 | $222,926.37 |
| 43 | $971,901.70 | $3,745.87 | $1,561.90 | $970,339.80 | $166,213.94 | $228,234.14 |
| 44 | $970,339.80 | $3,739.85 | $1,567.92 | $968,771.88 | $169,953.79 | $233,541.91 |
| 45 | $968,771.88 | $3,733.81 | $1,573.96 | $967,197.92 | $173,687.60 | $238,849.68 |
| 46 | $967,197.92 | $3,727.74 | $1,580.03 | $965,617.89 | $177,415.35 | $244,157.45 |
| 47 | $965,617.89 | $3,721.65 | $1,586.12 | $964,031.77 | $181,137.00 | $249,465.22 |
| 48 | $964,031.77 | $3,715.54 | $1,592.23 | $962,439.54 | $184,852.54 | $254,772.99 |
| 49 | $962,439.54 | $3,709.40 | $1,598.37 | $960,841.17 | $188,561.94 | $260,080.76 |
| 50 | $960,841.17 | $3,703.24 | $1,604.53 | $959,236.65 | $192,265.18 | $265,388.54 |
| 51 | $959,236.65 | $3,697.06 | $1,610.71 | $957,625.93 | $195,962.24 | $270,696.31 |
| 52 | $957,625.93 | $3,690.85 | $1,616.92 | $956,009.01 | $199,653.09 | $276,004.08 |
| 53 | $956,009.01 | $3,684.62 | $1,623.15 | $954,385.86 | $203,337.71 | $281,311.85 |
| 54 | $954,385.86 | $3,678.36 | $1,629.41 | $952,756.45 | $207,016.07 | $286,619.62 |
| 55 | $952,756.45 | $3,672.08 | $1,635.69 | $951,120.76 | $210,688.15 | $291,927.39 |
| 56 | $951,120.76 | $3,665.78 | $1,641.99 | $949,478.77 | $214,353.93 | $297,235.16 |
| 57 | $949,478.77 | $3,659.45 | $1,648.32 | $947,830.45 | $218,013.38 | $302,542.93 |
| 58 | $947,830.45 | $3,653.10 | $1,654.67 | $946,175.77 | $221,666.48 | $307,850.70 |
| 59 | $946,175.77 | $3,646.72 | $1,661.05 | $944,514.72 | $225,313.19 | $313,158.47 |
| 60 | $944,514.72 | $3,640.32 | $1,667.45 | $942,847.27 | $228,953.51 | $318,466.24 |
| 61 | $942,847.27 | $3,633.89 | $1,673.88 | $941,173.39 | $232,587.40 | $323,774.01 |
| 62 | $941,173.39 | $3,627.44 | $1,680.33 | $939,493.06 | $236,214.84 | $329,081.78 |
| 63 | $939,493.06 | $3,620.96 | $1,686.81 | $937,806.25 | $239,835.80 | $334,389.55 |
| 64 | $937,806.25 | $3,614.46 | $1,693.31 | $936,112.94 | $243,450.27 | $339,697.33 |
| 65 | $936,112.94 | $3,607.94 | $1,699.84 | $934,413.10 | $247,058.20 | $345,005.10 |
| 66 | $934,413.10 | $3,601.38 | $1,706.39 | $932,706.72 | $250,659.58 | $350,312.87 |
| 67 | $932,706.72 | $3,594.81 | $1,712.96 | $930,993.75 | $254,254.39 | $355,620.64 |
| 68 | $930,993.75 | $3,588.21 | $1,719.57 | $929,274.19 | $257,842.60 | $360,928.41 |
| 69 | $929,274.19 | $3,581.58 | $1,726.19 | $927,548.00 | $261,424.17 | $366,236.18 |
| 70 | $927,548.00 | $3,574.92 | $1,732.85 | $925,815.15 | $264,999.10 | $371,543.95 |
| 71 | $925,815.15 | $3,568.25 | $1,739.52 | $924,075.62 | $268,567.34 | $376,851.72 |
| 72 | $924,075.62 | $3,561.54 | $1,746.23 | $922,329.40 | $272,128.89 | $382,159.49 |
| 73 | $922,329.40 | $3,554.81 | $1,752.96 | $920,576.44 | $275,683.70 | $387,467.26 |
| 74 | $920,576.44 | $3,548.06 | $1,759.72 | $918,816.72 | $279,231.75 | $392,775.03 |
| 75 | $918,816.72 | $3,541.27 | $1,766.50 | $917,050.22 | $282,773.03 | $398,082.80 |
| 76 | $917,050.22 | $3,534.46 | $1,773.31 | $915,276.92 | $286,307.49 | $403,390.57 |
| 77 | $915,276.92 | $3,527.63 | $1,780.14 | $913,496.77 | $289,835.12 | $408,698.34 |
| 78 | $913,496.77 | $3,520.77 | $1,787.00 | $911,709.77 | $293,355.89 | $414,006.12 |
| 79 | $911,709.77 | $3,513.88 | $1,793.89 | $909,915.88 | $296,869.77 | $419,313.89 |
| 80 | $909,915.88 | $3,506.97 | $1,800.80 | $908,115.08 | $300,376.74 | $424,621.66 |
| 81 | $908,115.08 | $3,500.03 | $1,807.74 | $906,307.34 | $303,876.76 | $429,929.43 |
| 82 | $906,307.34 | $3,493.06 | $1,814.71 | $904,492.63 | $307,369.82 | $435,237.20 |
| 83 | $904,492.63 | $3,486.07 | $1,821.71 | $902,670.92 | $310,855.89 | $440,544.97 |
| 84 | $902,670.92 | $3,479.04 | $1,828.73 | $900,842.19 | $314,334.93 | $445,852.74 |
| 85 | $900,842.19 | $3,472.00 | $1,835.77 | $899,006.42 | $317,806.93 | $451,160.51 |
| 86 | $899,006.42 | $3,464.92 | $1,842.85 | $897,163.57 | $321,271.85 | $456,468.28 |
| 87 | $897,163.57 | $3,457.82 | $1,849.95 | $895,313.62 | $324,729.67 | $461,776.05 |
| 88 | $895,313.62 | $3,450.69 | $1,857.08 | $893,456.53 | $328,180.36 | $467,083.82 |
| 89 | $893,456.53 | $3,443.53 | $1,864.24 | $891,592.29 | $331,623.89 | $472,391.59 |
| 90 | $891,592.29 | $3,436.35 | $1,871.43 | $889,720.87 | $335,060.23 | $477,699.36 |
| 91 | $889,720.87 | $3,429.13 | $1,878.64 | $887,842.23 | $338,489.36 | $483,007.13 |
| 92 | $887,842.23 | $3,421.89 | $1,885.88 | $885,956.35 | $341,911.26 | $488,314.91 |
| 93 | $885,956.35 | $3,414.62 | $1,893.15 | $884,063.20 | $345,325.88 | $493,622.68 |
| 94 | $884,063.20 | $3,407.33 | $1,900.44 | $882,162.76 | $348,733.21 | $498,930.45 |
| 95 | $882,162.76 | $3,400.00 | $1,907.77 | $880,254.99 | $352,133.21 | $504,238.22 |
| 96 | $880,254.99 | $3,392.65 | $1,915.12 | $878,339.87 | $355,525.86 | $509,545.99 |
| 97 | $878,339.87 | $3,385.27 | $1,922.50 | $876,417.37 | $358,911.13 | $514,853.76 |
| 98 | $876,417.37 | $3,377.86 | $1,929.91 | $874,487.46 | $362,288.98 | $520,161.53 |
| 99 | $874,487.46 | $3,370.42 | $1,937.35 | $872,550.10 | $365,659.40 | $525,469.30 |
| 100 | $872,550.10 | $3,362.95 | $1,944.82 | $870,605.29 | $369,022.36 | $530,777.07 |
| 101 | $870,605.29 | $3,355.46 | $1,952.31 | $868,652.97 | $372,377.82 | $536,084.84 |
| 102 | $868,652.97 | $3,347.93 | $1,959.84 | $866,693.14 | $375,725.75 | $541,392.61 |
| 103 | $866,693.14 | $3,340.38 | $1,967.39 | $864,725.75 | $379,066.13 | $546,700.38 |
| 104 | $864,725.75 | $3,332.80 | $1,974.97 | $862,750.77 | $382,398.93 | $552,008.15 |
| 105 | $862,750.77 | $3,325.19 | $1,982.59 | $860,768.19 | $385,724.11 | $557,315.92 |
| 106 | $860,768.19 | $3,317.54 | $1,990.23 | $858,777.96 | $389,041.66 | $562,623.69 |
| 107 | $858,777.96 | $3,309.87 | $1,997.90 | $856,780.06 | $392,351.53 | $567,931.47 |
| 108 | $856,780.06 | $3,302.17 | $2,005.60 | $854,774.47 | $395,653.70 | $573,239.24 |
| 109 | $854,774.47 | $3,294.44 | $2,013.33 | $852,761.14 | $398,948.15 | $578,547.01 |
| 110 | $852,761.14 | $3,286.68 | $2,021.09 | $850,740.05 | $402,234.83 | $583,854.78 |
| 111 | $850,740.05 | $3,278.89 | $2,028.88 | $848,711.17 | $405,513.72 | $589,162.55 |
| 112 | $848,711.17 | $3,271.07 | $2,036.70 | $846,674.48 | $408,784.80 | $594,470.32 |
| 113 | $846,674.48 | $3,263.22 | $2,044.55 | $844,629.93 | $412,048.02 | $599,778.09 |
| 114 | $844,629.93 | $3,255.34 | $2,052.43 | $842,577.51 | $415,303.37 | $605,085.86 |
| 115 | $842,577.51 | $3,247.43 | $2,060.34 | $840,517.17 | $418,550.80 | $610,393.63 |
| 116 | $840,517.17 | $3,239.49 | $2,068.28 | $838,448.89 | $421,790.29 | $615,701.40 |
| 117 | $838,448.89 | $3,231.52 | $2,076.25 | $836,372.64 | $425,021.82 | $621,009.17 |
| 118 | $836,372.64 | $3,223.52 | $2,084.25 | $834,288.39 | $428,245.34 | $626,316.94 |
| 119 | $834,288.39 | $3,215.49 | $2,092.28 | $832,196.11 | $431,460.82 | $631,624.71 |
| 120 | $832,196.11 | $3,207.42 | $2,100.35 | $830,095.76 | $434,668.24 | $636,932.48 |
| 121 | $830,095.76 | $3,199.33 | $2,108.44 | $827,987.32 | $437,867.57 | $642,240.26 |
| 122 | $827,987.32 | $3,191.20 | $2,116.57 | $825,870.75 | $441,058.77 | $647,548.03 |
| 123 | $825,870.75 | $3,183.04 | $2,124.73 | $823,746.02 | $444,241.82 | $652,855.80 |
| 124 | $823,746.02 | $3,174.85 | $2,132.92 | $821,613.10 | $447,416.67 | $658,163.57 |
| 125 | $821,613.10 | $3,166.63 | $2,141.14 | $819,471.97 | $450,583.30 | $663,471.34 |
| 126 | $819,471.97 | $3,158.38 | $2,149.39 | $817,322.58 | $453,741.69 | $668,779.11 |
| 127 | $817,322.58 | $3,150.10 | $2,157.67 | $815,164.90 | $456,891.78 | $674,086.88 |
| 128 | $815,164.90 | $3,141.78 | $2,165.99 | $812,998.91 | $460,033.57 | $679,394.65 |
| 129 | $812,998.91 | $3,133.43 | $2,174.34 | $810,824.58 | $463,167.00 | $684,702.42 |
| 130 | $810,824.58 | $3,125.05 | $2,182.72 | $808,641.86 | $466,292.05 | $690,010.19 |
| 131 | $808,641.86 | $3,116.64 | $2,191.13 | $806,450.73 | $469,408.69 | $695,317.96 |
| 132 | $806,450.73 | $3,108.20 | $2,199.58 | $804,251.15 | $472,516.89 | $700,625.73 |
| 133 | $804,251.15 | $3,099.72 | $2,208.05 | $802,043.10 | $475,616.61 | $705,933.50 |
| 134 | $802,043.10 | $3,091.21 | $2,216.56 | $799,826.54 | $478,707.81 | $711,241.27 |
| 135 | $799,826.54 | $3,082.66 | $2,225.11 | $797,601.43 | $481,790.48 | $716,549.05 |
| 136 | $797,601.43 | $3,074.09 | $2,233.68 | $795,367.75 | $484,864.57 | $721,856.82 |
| 137 | $795,367.75 | $3,065.48 | $2,242.29 | $793,125.46 | $487,930.05 | $727,164.59 |
| 138 | $793,125.46 | $3,056.84 | $2,250.93 | $790,874.53 | $490,986.88 | $732,472.36 |
| 139 | $790,874.53 | $3,048.16 | $2,259.61 | $788,614.92 | $494,035.05 | $737,780.13 |
| 140 | $788,614.92 | $3,039.45 | $2,268.32 | $786,346.60 | $497,074.50 | $743,087.90 |
| 141 | $786,346.60 | $3,030.71 | $2,277.06 | $784,069.54 | $500,105.21 | $748,395.67 |
| 142 | $784,069.54 | $3,021.93 | $2,285.84 | $781,783.71 | $503,127.15 | $753,703.44 |
| 143 | $781,783.71 | $3,013.12 | $2,294.65 | $779,489.06 | $506,140.27 | $759,011.21 |
| 144 | $779,489.06 | $3,004.28 | $2,303.49 | $777,185.57 | $509,144.55 | $764,318.98 |
| 145 | $777,185.57 | $2,995.40 | $2,312.37 | $774,873.20 | $512,139.95 | $769,626.75 |
| 146 | $774,873.20 | $2,986.49 | $2,321.28 | $772,551.92 | $515,126.44 | $774,934.52 |
| 147 | $772,551.92 | $2,977.54 | $2,330.23 | $770,221.69 | $518,103.99 | $780,242.29 |
| 148 | $770,221.69 | $2,968.56 | $2,339.21 | $767,882.49 | $521,072.55 | $785,550.06 |
| 149 | $767,882.49 | $2,959.55 | $2,348.22 | $765,534.26 | $524,032.10 | $790,857.84 |
| 150 | $765,534.26 | $2,950.50 | $2,357.27 | $763,176.99 | $526,982.59 | $796,165.61 |
| 151 | $763,176.99 | $2,941.41 | $2,366.36 | $760,810.63 | $529,924.01 | $801,473.38 |
| 152 | $760,810.63 | $2,932.29 | $2,375.48 | $758,435.15 | $532,856.30 | $806,781.15 |
| 153 | $758,435.15 | $2,923.14 | $2,384.64 | $756,050.51 | $535,779.43 | $812,088.92 |
| 154 | $756,050.51 | $2,913.94 | $2,393.83 | $753,656.69 | $538,693.38 | $817,396.69 |
| 155 | $753,656.69 | $2,904.72 | $2,403.05 | $751,253.64 | $541,598.10 | $822,704.46 |
| 156 | $751,253.64 | $2,895.46 | $2,412.31 | $748,841.32 | $544,493.55 | $828,012.23 |
| 157 | $748,841.32 | $2,886.16 | $2,421.61 | $746,419.71 | $547,379.71 | $833,320.00 |
| 158 | $746,419.71 | $2,876.83 | $2,430.94 | $743,988.77 | $550,256.54 | $838,627.77 |
| 159 | $743,988.77 | $2,867.46 | $2,440.31 | $741,548.45 | $553,123.99 | $843,935.54 |
| 160 | $741,548.45 | $2,858.05 | $2,449.72 | $739,098.73 | $555,982.05 | $849,243.31 |
| 161 | $739,098.73 | $2,848.61 | $2,459.16 | $736,639.57 | $558,830.66 | $854,551.08 |
| 162 | $736,639.57 | $2,839.13 | $2,468.64 | $734,170.93 | $561,669.79 | $859,858.85 |
| 163 | $734,170.93 | $2,829.62 | $2,478.15 | $731,692.78 | $564,499.40 | $865,166.63 |
| 164 | $731,692.78 | $2,820.07 | $2,487.70 | $729,205.07 | $567,319.47 | $870,474.40 |
| 165 | $729,205.07 | $2,810.48 | $2,497.29 | $726,707.78 | $570,129.95 | $875,782.17 |
| 166 | $726,707.78 | $2,800.85 | $2,506.92 | $724,200.86 | $572,930.80 | $881,089.94 |
| 167 | $724,200.86 | $2,791.19 | $2,516.58 | $721,684.28 | $575,721.99 | $886,397.71 |
| 168 | $721,684.28 | $2,781.49 | $2,526.28 | $719,158.00 | $578,503.48 | $891,705.48 |
| 169 | $719,158.00 | $2,771.75 | $2,536.02 | $716,621.99 | $581,275.24 | $897,013.25 |
| 170 | $716,621.99 | $2,761.98 | $2,545.79 | $714,076.20 | $584,037.22 | $902,321.02 |
| 171 | $714,076.20 | $2,752.17 | $2,555.60 | $711,520.60 | $586,789.39 | $907,628.79 |
| 172 | $711,520.60 | $2,742.32 | $2,565.45 | $708,955.14 | $589,531.71 | $912,936.56 |
| 173 | $708,955.14 | $2,732.43 | $2,575.34 | $706,379.80 | $592,264.14 | $918,244.33 |
| 174 | $706,379.80 | $2,722.51 | $2,585.27 | $703,794.54 | $594,986.64 | $923,552.10 |
| 175 | $703,794.54 | $2,712.54 | $2,595.23 | $701,199.31 | $597,699.18 | $928,859.87 |
| 176 | $701,199.31 | $2,702.54 | $2,605.23 | $698,594.08 | $600,401.72 | $934,167.64 |
| 177 | $698,594.08 | $2,692.50 | $2,615.27 | $695,978.81 | $603,094.22 | $939,475.42 |
| 178 | $695,978.81 | $2,682.42 | $2,625.35 | $693,353.45 | $605,776.64 | $944,783.19 |
| 179 | $693,353.45 | $2,672.30 | $2,635.47 | $690,717.98 | $608,448.94 | $950,090.96 |
| 180 | $690,717.98 | $2,662.14 | $2,645.63 | $688,072.35 | $611,111.08 | $955,398.73 |
| 181 | $688,072.35 | $2,651.95 | $2,655.83 | $685,416.53 | $613,763.03 | $960,706.50 |
| 182 | $685,416.53 | $2,641.71 | $2,666.06 | $682,750.47 | $616,404.74 | $966,014.27 |
| 183 | $682,750.47 | $2,631.43 | $2,676.34 | $680,074.13 | $619,036.17 | $971,322.04 |
| 184 | $680,074.13 | $2,621.12 | $2,686.65 | $677,387.48 | $621,657.29 | $976,629.81 |
| 185 | $677,387.48 | $2,610.76 | $2,697.01 | $674,690.47 | $624,268.05 | $981,937.58 |
| 186 | $674,690.47 | $2,600.37 | $2,707.40 | $671,983.07 | $626,868.42 | $987,245.35 |
| 187 | $671,983.07 | $2,589.93 | $2,717.84 | $669,265.24 | $629,458.36 | $992,553.12 |
| 188 | $669,265.24 | $2,579.46 | $2,728.31 | $666,536.93 | $632,037.82 | $997,860.89 |
| 189 | $666,536.93 | $2,568.94 | $2,738.83 | $663,798.10 | $634,606.76 | $1,003,168.66 |
| 190 | $663,798.10 | $2,558.39 | $2,749.38 | $661,048.72 | $637,165.15 | $1,008,476.43 |
| 191 | $661,048.72 | $2,547.79 | $2,759.98 | $658,288.74 | $639,712.94 | $1,013,784.21 |
| 192 | $658,288.74 | $2,537.15 | $2,770.62 | $655,518.12 | $642,250.10 | $1,019,091.98 |
| 193 | $655,518.12 | $2,526.48 | $2,781.29 | $652,736.83 | $644,776.57 | $1,024,399.75 |
| 194 | $652,736.83 | $2,515.76 | $2,792.01 | $649,944.81 | $647,292.33 | $1,029,707.52 |
| 195 | $649,944.81 | $2,505.00 | $2,802.78 | $647,142.04 | $649,797.33 | $1,035,015.29 |
| 196 | $647,142.04 | $2,494.19 | $2,813.58 | $644,328.46 | $652,291.52 | $1,040,323.06 |
| 197 | $644,328.46 | $2,483.35 | $2,824.42 | $641,504.04 | $654,774.87 | $1,045,630.83 |
| 198 | $641,504.04 | $2,472.46 | $2,835.31 | $638,668.73 | $657,247.33 | $1,050,938.60 |
| 199 | $638,668.73 | $2,461.54 | $2,846.23 | $635,822.50 | $659,708.87 | $1,056,246.37 |
| 200 | $635,822.50 | $2,450.57 | $2,857.20 | $632,965.29 | $662,159.43 | $1,061,554.14 |
| 201 | $632,965.29 | $2,439.55 | $2,868.22 | $630,097.07 | $664,598.99 | $1,066,861.91 |
| 202 | $630,097.07 | $2,428.50 | $2,879.27 | $627,217.80 | $667,027.49 | $1,072,169.68 |
| 203 | $627,217.80 | $2,417.40 | $2,890.37 | $624,327.43 | $669,444.89 | $1,077,477.45 |
| 204 | $624,327.43 | $2,406.26 | $2,901.51 | $621,425.93 | $671,851.15 | $1,082,785.22 |
| 205 | $621,425.93 | $2,395.08 | $2,912.69 | $618,513.23 | $674,246.23 | $1,088,092.99 |
| 206 | $618,513.23 | $2,383.85 | $2,923.92 | $615,589.32 | $676,630.08 | $1,093,400.77 |
| 207 | $615,589.32 | $2,372.58 | $2,935.19 | $612,654.13 | $679,002.67 | $1,098,708.54 |
| 208 | $612,654.13 | $2,361.27 | $2,946.50 | $609,707.63 | $681,363.94 | $1,104,016.31 |
| 209 | $609,707.63 | $2,349.91 | $2,957.86 | $606,749.77 | $683,713.85 | $1,109,324.08 |
| 210 | $606,749.77 | $2,338.51 | $2,969.26 | $603,780.52 | $686,052.37 | $1,114,631.85 |
| 211 | $603,780.52 | $2,327.07 | $2,980.70 | $600,799.82 | $688,379.44 | $1,119,939.62 |
| 212 | $600,799.82 | $2,315.58 | $2,992.19 | $597,807.63 | $690,695.02 | $1,125,247.39 |
| 213 | $597,807.63 | $2,304.05 | $3,003.72 | $594,803.91 | $692,999.07 | $1,130,555.16 |
| 214 | $594,803.91 | $2,292.47 | $3,015.30 | $591,788.61 | $695,291.54 | $1,135,862.93 |
| 215 | $591,788.61 | $2,280.85 | $3,026.92 | $588,761.69 | $697,572.40 | $1,141,170.70 |
| 216 | $588,761.69 | $2,269.19 | $3,038.59 | $585,723.11 | $699,841.58 | $1,146,478.47 |
| 217 | $585,723.11 | $2,257.47 | $3,050.30 | $582,672.81 | $702,099.06 | $1,151,786.24 |
| 218 | $582,672.81 | $2,245.72 | $3,062.05 | $579,610.76 | $704,344.77 | $1,157,094.01 |
| 219 | $579,610.76 | $2,233.92 | $3,073.85 | $576,536.91 | $706,578.69 | $1,162,401.78 |
| 220 | $576,536.91 | $2,222.07 | $3,085.70 | $573,451.20 | $708,800.76 | $1,167,709.56 |
| 221 | $573,451.20 | $2,210.18 | $3,097.59 | $570,353.61 | $711,010.94 | $1,173,017.33 |
| 222 | $570,353.61 | $2,198.24 | $3,109.53 | $567,244.08 | $713,209.17 | $1,178,325.10 |
| 223 | $567,244.08 | $2,186.25 | $3,121.52 | $564,122.56 | $715,395.43 | $1,183,632.87 |
| 224 | $564,122.56 | $2,174.22 | $3,133.55 | $560,989.01 | $717,569.65 | $1,188,940.64 |
| 225 | $560,989.01 | $2,162.15 | $3,145.63 | $557,843.39 | $719,731.80 | $1,194,248.41 |
| 226 | $557,843.39 | $2,150.02 | $3,157.75 | $554,685.64 | $721,881.82 | $1,199,556.18 |
| 227 | $554,685.64 | $2,137.85 | $3,169.92 | $551,515.72 | $724,019.67 | $1,204,863.95 |
| 228 | $551,515.72 | $2,125.63 | $3,182.14 | $548,333.58 | $726,145.30 | $1,210,171.72 |
| 229 | $548,333.58 | $2,113.37 | $3,194.40 | $545,139.18 | $728,258.67 | $1,215,479.49 |
| 230 | $545,139.18 | $2,101.06 | $3,206.71 | $541,932.46 | $730,359.73 | $1,220,787.26 |
| 231 | $541,932.46 | $2,088.70 | $3,219.07 | $538,713.39 | $732,448.43 | $1,226,095.03 |
| 232 | $538,713.39 | $2,076.29 | $3,231.48 | $535,481.91 | $734,524.72 | $1,231,402.80 |
| 233 | $535,481.91 | $2,063.84 | $3,243.93 | $532,237.98 | $736,588.55 | $1,236,710.57 |
| 234 | $532,237.98 | $2,051.33 | $3,256.44 | $528,981.54 | $738,639.89 | $1,242,018.35 |
| 235 | $528,981.54 | $2,038.78 | $3,268.99 | $525,712.55 | $740,678.67 | $1,247,326.12 |
| 236 | $525,712.55 | $2,026.18 | $3,281.59 | $522,430.97 | $742,704.85 | $1,252,633.89 |
| 237 | $522,430.97 | $2,013.54 | $3,294.23 | $519,136.73 | $744,718.39 | $1,257,941.66 |
| 238 | $519,136.73 | $2,000.84 | $3,306.93 | $515,829.80 | $746,719.23 | $1,263,249.43 |
| 239 | $515,829.80 | $1,988.09 | $3,319.68 | $512,510.12 | $748,707.32 | $1,268,557.20 |
| 240 | $512,510.12 | $1,975.30 | $3,332.47 | $509,177.65 | $750,682.62 | $1,273,864.97 |
| 241 | $509,177.65 | $1,962.46 | $3,345.32 | $505,832.34 | $752,645.08 | $1,279,172.74 |
| 242 | $505,832.34 | $1,949.56 | $3,358.21 | $502,474.13 | $754,594.64 | $1,284,480.51 |
| 243 | $502,474.13 | $1,936.62 | $3,371.15 | $499,102.98 | $756,531.26 | $1,289,788.28 |
| 244 | $499,102.98 | $1,923.63 | $3,384.14 | $495,718.83 | $758,454.89 | $1,295,096.05 |
| 245 | $495,718.83 | $1,910.58 | $3,397.19 | $492,321.65 | $760,365.47 | $1,300,403.82 |
| 246 | $492,321.65 | $1,897.49 | $3,410.28 | $488,911.36 | $762,262.96 | $1,305,711.59 |
| 247 | $488,911.36 | $1,884.35 | $3,423.42 | $485,487.94 | $764,147.30 | $1,311,019.36 |
| 248 | $485,487.94 | $1,871.15 | $3,436.62 | $482,051.32 | $766,018.46 | $1,316,327.14 |
| 249 | $482,051.32 | $1,857.91 | $3,449.86 | $478,601.46 | $767,876.36 | $1,321,634.91 |
| 250 | $478,601.46 | $1,844.61 | $3,463.16 | $475,138.29 | $769,720.97 | $1,326,942.68 |
| 251 | $475,138.29 | $1,831.26 | $3,476.51 | $471,661.79 | $771,552.23 | $1,332,250.45 |
| 252 | $471,661.79 | $1,817.86 | $3,489.91 | $468,171.88 | $773,370.10 | $1,337,558.22 |
| 253 | $468,171.88 | $1,804.41 | $3,503.36 | $464,668.52 | $775,174.51 | $1,342,865.99 |
| 254 | $464,668.52 | $1,790.91 | $3,516.86 | $461,151.66 | $776,965.42 | $1,348,173.76 |
| 255 | $461,151.66 | $1,777.36 | $3,530.42 | $457,621.24 | $778,742.77 | $1,353,481.53 |
| 256 | $457,621.24 | $1,763.75 | $3,544.02 | $454,077.22 | $780,506.52 | $1,358,789.30 |
| 257 | $454,077.22 | $1,750.09 | $3,557.68 | $450,519.54 | $782,256.61 | $1,364,097.07 |
| 258 | $450,519.54 | $1,736.38 | $3,571.39 | $446,948.15 | $783,992.99 | $1,369,404.84 |
| 259 | $446,948.15 | $1,722.61 | $3,585.16 | $443,362.99 | $785,715.60 | $1,374,712.61 |
| 260 | $443,362.99 | $1,708.79 | $3,598.98 | $439,764.01 | $787,424.40 | $1,380,020.38 |
| 261 | $439,764.01 | $1,694.92 | $3,612.85 | $436,151.17 | $789,119.32 | $1,385,328.15 |
| 262 | $436,151.17 | $1,681.00 | $3,626.77 | $432,524.39 | $790,800.32 | $1,390,635.93 |
| 263 | $432,524.39 | $1,667.02 | $3,640.75 | $428,883.65 | $792,467.34 | $1,395,943.70 |
| 264 | $428,883.65 | $1,652.99 | $3,654.78 | $425,228.86 | $794,120.33 | $1,401,251.47 |
| 265 | $425,228.86 | $1,638.90 | $3,668.87 | $421,560.00 | $795,759.23 | $1,406,559.24 |
| 266 | $421,560.00 | $1,624.76 | $3,683.01 | $417,876.99 | $797,384.00 | $1,411,867.01 |
| 267 | $417,876.99 | $1,610.57 | $3,697.20 | $414,179.78 | $798,994.56 | $1,417,174.78 |
| 268 | $414,179.78 | $1,596.32 | $3,711.45 | $410,468.33 | $800,590.88 | $1,422,482.55 |
| 269 | $410,468.33 | $1,582.01 | $3,725.76 | $406,742.57 | $802,172.89 | $1,427,790.32 |
| 270 | $406,742.57 | $1,567.65 | $3,740.12 | $403,002.46 | $803,740.55 | $1,433,098.09 |
| 271 | $403,002.46 | $1,553.24 | $3,754.53 | $399,247.93 | $805,293.79 | $1,438,405.86 |
| 272 | $399,247.93 | $1,538.77 | $3,769.00 | $395,478.92 | $806,832.55 | $1,443,713.63 |
| 273 | $395,478.92 | $1,524.24 | $3,783.53 | $391,695.39 | $808,356.80 | $1,449,021.40 |
| 274 | $391,695.39 | $1,509.66 | $3,798.11 | $387,897.28 | $809,866.46 | $1,454,329.17 |
| 275 | $387,897.28 | $1,495.02 | $3,812.75 | $384,084.53 | $811,361.48 | $1,459,636.94 |
| 276 | $384,084.53 | $1,480.33 | $3,827.44 | $380,257.09 | $812,841.80 | $1,464,944.72 |
| 277 | $380,257.09 | $1,465.57 | $3,842.20 | $376,414.89 | $814,307.38 | $1,470,252.49 |
| 278 | $376,414.89 | $1,450.77 | $3,857.00 | $372,557.89 | $815,758.14 | $1,475,560.26 |
| 279 | $372,557.89 | $1,435.90 | $3,871.87 | $368,686.02 | $817,194.04 | $1,480,868.03 |
| 280 | $368,686.02 | $1,420.98 | $3,886.79 | $364,799.22 | $818,615.02 | $1,486,175.80 |
| 281 | $364,799.22 | $1,406.00 | $3,901.77 | $360,897.45 | $820,021.02 | $1,491,483.57 |
| 282 | $360,897.45 | $1,390.96 | $3,916.81 | $356,980.64 | $821,411.98 | $1,496,791.34 |
| 283 | $356,980.64 | $1,375.86 | $3,931.91 | $353,048.73 | $822,787.84 | $1,502,099.11 |
| 284 | $353,048.73 | $1,360.71 | $3,947.06 | $349,101.67 | $824,148.55 | $1,507,406.88 |
| 285 | $349,101.67 | $1,345.50 | $3,962.27 | $345,139.39 | $825,494.04 | $1,512,714.65 |
| 286 | $345,139.39 | $1,330.22 | $3,977.55 | $341,161.85 | $826,824.27 | $1,518,022.42 |
| 287 | $341,161.85 | $1,314.89 | $3,992.88 | $337,168.97 | $828,139.16 | $1,523,330.19 |
| 288 | $337,168.97 | $1,299.51 | $4,008.27 | $333,160.70 | $829,438.67 | $1,528,637.96 |
| 289 | $333,160.70 | $1,284.06 | $4,023.71 | $329,136.99 | $830,722.72 | $1,533,945.73 |
| 290 | $329,136.99 | $1,268.55 | $4,039.22 | $325,097.77 | $831,991.27 | $1,539,253.51 |
| 291 | $325,097.77 | $1,252.98 | $4,054.79 | $321,042.98 | $833,244.25 | $1,544,561.28 |
| 292 | $321,042.98 | $1,237.35 | $4,070.42 | $316,972.56 | $834,481.61 | $1,549,869.05 |
| 293 | $316,972.56 | $1,221.67 | $4,086.11 | $312,886.46 | $835,703.27 | $1,555,176.82 |
| 294 | $312,886.46 | $1,205.92 | $4,101.85 | $308,784.60 | $836,909.19 | $1,560,484.59 |
| 295 | $308,784.60 | $1,190.11 | $4,117.66 | $304,666.94 | $838,099.30 | $1,565,792.36 |
| 296 | $304,666.94 | $1,174.24 | $4,133.53 | $300,533.40 | $839,273.53 | $1,571,100.13 |
| 297 | $300,533.40 | $1,158.31 | $4,149.46 | $296,383.94 | $840,431.84 | $1,576,407.90 |
| 298 | $296,383.94 | $1,142.31 | $4,165.46 | $292,218.48 | $841,574.15 | $1,581,715.67 |
| 299 | $292,218.48 | $1,126.26 | $4,181.51 | $288,036.97 | $842,700.41 | $1,587,023.44 |
| 300 | $288,036.97 | $1,110.14 | $4,197.63 | $283,839.34 | $843,810.55 | $1,592,331.21 |
| 301 | $283,839.34 | $1,093.96 | $4,213.81 | $279,625.54 | $844,904.52 | $1,597,638.98 |
| 302 | $279,625.54 | $1,077.72 | $4,230.05 | $275,395.49 | $845,982.24 | $1,602,946.75 |
| 303 | $275,395.49 | $1,061.42 | $4,246.35 | $271,149.14 | $847,043.66 | $1,608,254.52 |
| 304 | $271,149.14 | $1,045.05 | $4,262.72 | $266,886.42 | $848,088.72 | $1,613,562.29 |
| 305 | $266,886.42 | $1,028.62 | $4,279.15 | $262,607.27 | $849,117.34 | $1,618,870.07 |
| 306 | $262,607.27 | $1,012.13 | $4,295.64 | $258,311.64 | $850,129.47 | $1,624,177.84 |
| 307 | $258,311.64 | $995.58 | $4,312.19 | $253,999.44 | $851,125.05 | $1,629,485.61 |
| 308 | $253,999.44 | $978.96 | $4,328.81 | $249,670.63 | $852,104.00 | $1,634,793.38 |
| 309 | $249,670.63 | $962.27 | $4,345.50 | $245,325.13 | $853,066.28 | $1,640,101.15 |
| 310 | $245,325.13 | $945.52 | $4,362.25 | $240,962.88 | $854,011.80 | $1,645,408.92 |
| 311 | $240,962.88 | $928.71 | $4,379.06 | $236,583.82 | $854,940.51 | $1,650,716.69 |
| 312 | $236,583.82 | $911.83 | $4,395.94 | $232,187.88 | $855,852.35 | $1,656,024.46 |
| 313 | $232,187.88 | $894.89 | $4,412.88 | $227,775.01 | $856,747.24 | $1,661,332.23 |
| 314 | $227,775.01 | $877.88 | $4,429.89 | $223,345.12 | $857,625.12 | $1,666,640.00 |
| 315 | $223,345.12 | $860.81 | $4,446.96 | $218,898.16 | $858,485.93 | $1,671,947.77 |
| 316 | $218,898.16 | $843.67 | $4,464.10 | $214,434.06 | $859,329.60 | $1,677,255.54 |
| 317 | $214,434.06 | $826.46 | $4,481.31 | $209,952.75 | $860,156.06 | $1,682,563.31 |
| 318 | $209,952.75 | $809.19 | $4,498.58 | $205,454.17 | $860,965.26 | $1,687,871.08 |
| 319 | $205,454.17 | $791.85 | $4,515.92 | $200,938.26 | $861,757.11 | $1,693,178.86 |
| 320 | $200,938.26 | $774.45 | $4,533.32 | $196,404.93 | $862,531.56 | $1,698,486.63 |
| 321 | $196,404.93 | $756.98 | $4,550.79 | $191,854.14 | $863,288.54 | $1,703,794.40 |
| 322 | $191,854.14 | $739.44 | $4,568.33 | $187,285.81 | $864,027.98 | $1,709,102.17 |
| 323 | $187,285.81 | $721.83 | $4,585.94 | $182,699.87 | $864,749.81 | $1,714,409.94 |
| 324 | $182,699.87 | $704.16 | $4,603.61 | $178,096.25 | $865,453.96 | $1,719,717.71 |
| 325 | $178,096.25 | $686.41 | $4,621.36 | $173,474.89 | $866,140.37 | $1,725,025.48 |
| 326 | $173,474.89 | $668.60 | $4,639.17 | $168,835.73 | $866,808.98 | $1,730,333.25 |
| 327 | $168,835.73 | $650.72 | $4,657.05 | $164,178.68 | $867,459.70 | $1,735,641.02 |
| 328 | $164,178.68 | $632.77 | $4,675.00 | $159,503.68 | $868,092.47 | $1,740,948.79 |
| 329 | $159,503.68 | $614.75 | $4,693.02 | $154,810.66 | $868,707.22 | $1,746,256.56 |
| 330 | $154,810.66 | $596.67 | $4,711.10 | $150,099.56 | $869,303.89 | $1,751,564.33 |
| 331 | $150,099.56 | $578.51 | $4,729.26 | $145,370.29 | $869,882.40 | $1,756,872.10 |
| 332 | $145,370.29 | $560.28 | $4,747.49 | $140,622.80 | $870,442.68 | $1,762,179.87 |
| 333 | $140,622.80 | $541.98 | $4,765.79 | $135,857.02 | $870,984.66 | $1,767,487.65 |
| 334 | $135,857.02 | $523.62 | $4,784.16 | $131,072.86 | $871,508.28 | $1,772,795.42 |
| 335 | $131,072.86 | $505.18 | $4,802.59 | $126,270.27 | $872,013.45 | $1,778,103.19 |
| 336 | $126,270.27 | $486.67 | $4,821.10 | $121,449.16 | $872,500.12 | $1,783,410.96 |
| 337 | $121,449.16 | $468.09 | $4,839.69 | $116,609.48 | $872,968.21 | $1,788,718.73 |
| 338 | $116,609.48 | $449.43 | $4,858.34 | $111,751.14 | $873,417.64 | $1,794,026.50 |
| 339 | $111,751.14 | $430.71 | $4,877.06 | $106,874.08 | $873,848.35 | $1,799,334.27 |
| 340 | $106,874.08 | $411.91 | $4,895.86 | $101,978.22 | $874,260.26 | $1,804,642.04 |
| 341 | $101,978.22 | $393.04 | $4,914.73 | $97,063.49 | $874,653.30 | $1,809,949.81 |
| 342 | $97,063.49 | $374.10 | $4,933.67 | $92,129.81 | $875,027.40 | $1,815,257.58 |
| 343 | $92,129.81 | $355.08 | $4,952.69 | $87,177.13 | $875,382.48 | $1,820,565.35 |
| 344 | $87,177.13 | $336.00 | $4,971.78 | $82,205.35 | $875,718.48 | $1,825,873.12 |
| 345 | $82,205.35 | $316.83 | $4,990.94 | $77,214.41 | $876,035.31 | $1,831,180.89 |
| 346 | $77,214.41 | $297.60 | $5,010.17 | $72,204.24 | $876,332.91 | $1,836,488.66 |
| 347 | $72,204.24 | $278.29 | $5,029.48 | $67,174.76 | $876,611.19 | $1,841,796.44 |
| 348 | $67,174.76 | $258.90 | $5,048.87 | $62,125.89 | $876,870.10 | $1,847,104.21 |
| 349 | $62,125.89 | $239.44 | $5,068.33 | $57,057.56 | $877,109.54 | $1,852,411.98 |
| 350 | $57,057.56 | $219.91 | $5,087.86 | $51,969.70 | $877,329.45 | $1,857,719.75 |
| 351 | $51,969.70 | $200.30 | $5,107.47 | $46,862.23 | $877,529.75 | $1,863,027.52 |
| 352 | $46,862.23 | $180.61 | $5,127.16 | $41,735.07 | $877,710.36 | $1,868,335.29 |
| 353 | $41,735.07 | $160.85 | $5,146.92 | $36,588.16 | $877,871.22 | $1,873,643.06 |
| 354 | $36,588.16 | $141.02 | $5,166.75 | $31,421.40 | $878,012.23 | $1,878,950.83 |
| 355 | $31,421.40 | $121.10 | $5,186.67 | $26,234.74 | $878,133.34 | $1,884,258.60 |
| 356 | $26,234.74 | $101.11 | $5,206.66 | $21,028.08 | $878,234.45 | $1,889,566.37 |
| 357 | $21,028.08 | $81.05 | $5,226.72 | $15,801.35 | $878,315.50 | $1,894,874.14 |
| 358 | $15,801.35 | $60.90 | $5,246.87 | $10,554.48 | $878,376.40 | $1,900,181.91 |
| 359 | $10,554.48 | $40.68 | $5,267.09 | $5,287.39 | $878,417.08 | $1,905,489.68 |
| 360 | $5,287.39 | $20.38 | $5,287.39 | $0.00 | $878,437.45 | $1,910,797.45 |