|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,038,000.00 | $2,703.13 | $1,743.41 | $1,036,256.59 | $2,703.13 | $4,446.54 |
| 2 | $1,036,256.59 | $2,698.58 | $1,747.95 | $1,034,508.64 | $5,401.71 | $8,893.07 |
| 3 | $1,034,508.64 | $2,694.03 | $1,752.50 | $1,032,756.13 | $8,095.74 | $13,339.61 |
| 4 | $1,032,756.13 | $2,689.47 | $1,757.07 | $1,030,999.06 | $10,785.21 | $17,786.15 |
| 5 | $1,030,999.06 | $2,684.89 | $1,761.64 | $1,029,237.42 | $13,470.11 | $22,232.69 |
| 6 | $1,029,237.42 | $2,680.31 | $1,766.23 | $1,027,471.19 | $16,150.41 | $26,679.22 |
| 7 | $1,027,471.19 | $2,675.71 | $1,770.83 | $1,025,700.36 | $18,826.12 | $31,125.76 |
| 8 | $1,025,700.36 | $2,671.09 | $1,775.44 | $1,023,924.91 | $21,497.21 | $35,572.30 |
| 9 | $1,023,924.91 | $2,666.47 | $1,780.07 | $1,022,144.85 | $24,163.68 | $40,018.83 |
| 10 | $1,022,144.85 | $2,661.84 | $1,784.70 | $1,020,360.15 | $26,825.52 | $44,465.37 |
| 11 | $1,020,360.15 | $2,657.19 | $1,789.35 | $1,018,570.80 | $29,482.71 | $48,911.91 |
| 12 | $1,018,570.80 | $2,652.53 | $1,794.01 | $1,016,776.79 | $32,135.23 | $53,358.45 |
| 13 | $1,016,776.79 | $2,647.86 | $1,798.68 | $1,014,978.11 | $34,783.09 | $57,804.98 |
| 14 | $1,014,978.11 | $2,643.17 | $1,803.37 | $1,013,174.74 | $37,426.26 | $62,251.52 |
| 15 | $1,013,174.74 | $2,638.48 | $1,808.06 | $1,011,366.68 | $40,064.74 | $66,698.06 |
| 16 | $1,011,366.68 | $2,633.77 | $1,812.77 | $1,009,553.91 | $42,698.51 | $71,144.60 |
| 17 | $1,009,553.91 | $2,629.05 | $1,817.49 | $1,007,736.42 | $45,327.55 | $75,591.13 |
| 18 | $1,007,736.42 | $2,624.31 | $1,822.22 | $1,005,914.20 | $47,951.87 | $80,037.67 |
| 19 | $1,005,914.20 | $2,619.57 | $1,826.97 | $1,004,087.23 | $50,571.43 | $84,484.21 |
| 20 | $1,004,087.23 | $2,614.81 | $1,831.73 | $1,002,255.50 | $53,186.25 | $88,930.74 |
| 21 | $1,002,255.50 | $2,610.04 | $1,836.50 | $1,000,419.00 | $55,796.29 | $93,377.28 |
| 22 | $1,000,419.00 | $2,605.26 | $1,841.28 | $998,577.73 | $58,401.54 | $97,823.82 |
| 23 | $998,577.73 | $2,600.46 | $1,846.07 | $996,731.65 | $61,002.01 | $102,270.36 |
| 24 | $996,731.65 | $2,595.66 | $1,850.88 | $994,880.77 | $63,597.66 | $106,716.89 |
| 25 | $994,880.77 | $2,590.84 | $1,855.70 | $993,025.07 | $66,188.50 | $111,163.43 |
| 26 | $993,025.07 | $2,586.00 | $1,860.53 | $991,164.53 | $68,774.50 | $115,609.97 |
| 27 | $991,164.53 | $2,581.16 | $1,865.38 | $989,299.15 | $71,355.66 | $120,056.50 |
| 28 | $989,299.15 | $2,576.30 | $1,870.24 | $987,428.92 | $73,931.96 | $124,503.04 |
| 29 | $987,428.92 | $2,571.43 | $1,875.11 | $985,553.81 | $76,503.39 | $128,949.58 |
| 30 | $985,553.81 | $2,566.55 | $1,879.99 | $983,673.82 | $79,069.93 | $133,396.12 |
| 31 | $983,673.82 | $2,561.65 | $1,884.89 | $981,788.93 | $81,631.58 | $137,842.65 |
| 32 | $981,788.93 | $2,556.74 | $1,889.80 | $979,899.14 | $84,188.33 | $142,289.19 |
| 33 | $979,899.14 | $2,551.82 | $1,894.72 | $978,004.42 | $86,740.15 | $146,735.73 |
| 34 | $978,004.42 | $2,546.89 | $1,899.65 | $976,104.77 | $89,287.03 | $151,182.26 |
| 35 | $976,104.77 | $2,541.94 | $1,904.60 | $974,200.17 | $91,828.97 | $155,628.80 |
| 36 | $974,200.17 | $2,536.98 | $1,909.56 | $972,290.61 | $94,365.95 | $160,075.34 |
| 37 | $972,290.61 | $2,532.01 | $1,914.53 | $970,376.08 | $96,897.96 | $164,521.88 |
| 38 | $970,376.08 | $2,527.02 | $1,919.52 | $968,456.57 | $99,424.98 | $168,968.41 |
| 39 | $968,456.57 | $2,522.02 | $1,924.51 | $966,532.05 | $101,947.00 | $173,414.95 |
| 40 | $966,532.05 | $2,517.01 | $1,929.53 | $964,602.53 | $104,464.01 | $177,861.49 |
| 41 | $964,602.53 | $2,511.99 | $1,934.55 | $962,667.97 | $106,976.00 | $182,308.02 |
| 42 | $962,667.97 | $2,506.95 | $1,939.59 | $960,728.38 | $109,482.95 | $186,754.56 |
| 43 | $960,728.38 | $2,501.90 | $1,944.64 | $958,783.74 | $111,984.84 | $191,201.10 |
| 44 | $958,783.74 | $2,496.83 | $1,949.70 | $956,834.04 | $114,481.68 | $195,647.64 |
| 45 | $956,834.04 | $2,491.76 | $1,954.78 | $954,879.26 | $116,973.43 | $200,094.17 |
| 46 | $954,879.26 | $2,486.66 | $1,959.87 | $952,919.39 | $119,460.10 | $204,540.71 |
| 47 | $952,919.39 | $2,481.56 | $1,964.98 | $950,954.41 | $121,941.66 | $208,987.25 |
| 48 | $950,954.41 | $2,476.44 | $1,970.09 | $948,984.32 | $124,418.10 | $213,433.79 |
| 49 | $948,984.32 | $2,471.31 | $1,975.22 | $947,009.09 | $126,889.41 | $217,880.32 |
| 50 | $947,009.09 | $2,466.17 | $1,980.37 | $945,028.72 | $129,355.58 | $222,326.86 |
| 51 | $945,028.72 | $2,461.01 | $1,985.52 | $943,043.20 | $131,816.60 | $226,773.40 |
| 52 | $943,043.20 | $2,455.84 | $1,990.70 | $941,052.50 | $134,272.44 | $231,219.93 |
| 53 | $941,052.50 | $2,450.66 | $1,995.88 | $939,056.62 | $136,723.09 | $235,666.47 |
| 54 | $939,056.62 | $2,445.46 | $2,001.08 | $937,055.55 | $139,168.55 | $240,113.01 |
| 55 | $937,055.55 | $2,440.25 | $2,006.29 | $935,049.26 | $141,608.80 | $244,559.55 |
| 56 | $935,049.26 | $2,435.02 | $2,011.51 | $933,037.75 | $144,043.83 | $249,006.08 |
| 57 | $933,037.75 | $2,429.79 | $2,016.75 | $931,020.99 | $146,473.61 | $253,452.62 |
| 58 | $931,020.99 | $2,424.53 | $2,022.00 | $928,998.99 | $148,898.15 | $257,899.16 |
| 59 | $928,998.99 | $2,419.27 | $2,027.27 | $926,971.72 | $151,317.42 | $262,345.69 |
| 60 | $926,971.72 | $2,413.99 | $2,032.55 | $924,939.17 | $153,731.40 | $266,792.23 |
| 61 | $924,939.17 | $2,408.70 | $2,037.84 | $922,901.33 | $156,140.10 | $271,238.77 |
| 62 | $922,901.33 | $2,403.39 | $2,043.15 | $920,858.18 | $158,543.49 | $275,685.31 |
| 63 | $920,858.18 | $2,398.07 | $2,048.47 | $918,809.71 | $160,941.56 | $280,131.84 |
| 64 | $918,809.71 | $2,392.73 | $2,053.80 | $916,755.91 | $163,334.29 | $284,578.38 |
| 65 | $916,755.91 | $2,387.39 | $2,059.15 | $914,696.76 | $165,721.68 | $289,024.92 |
| 66 | $914,696.76 | $2,382.02 | $2,064.51 | $912,632.24 | $168,103.70 | $293,471.45 |
| 67 | $912,632.24 | $2,376.65 | $2,069.89 | $910,562.35 | $170,480.35 | $297,917.99 |
| 68 | $910,562.35 | $2,371.26 | $2,075.28 | $908,487.07 | $172,851.60 | $302,364.53 |
| 69 | $908,487.07 | $2,365.85 | $2,080.69 | $906,406.39 | $175,217.45 | $306,811.07 |
| 70 | $906,406.39 | $2,360.43 | $2,086.10 | $904,320.28 | $177,577.89 | $311,257.60 |
| 71 | $904,320.28 | $2,355.00 | $2,091.54 | $902,228.75 | $179,932.89 | $315,704.14 |
| 72 | $902,228.75 | $2,349.55 | $2,096.98 | $900,131.76 | $182,282.44 | $320,150.68 |
| 73 | $900,131.76 | $2,344.09 | $2,102.44 | $898,029.32 | $184,626.53 | $324,597.21 |
| 74 | $898,029.32 | $2,338.62 | $2,107.92 | $895,921.40 | $186,965.15 | $329,043.75 |
| 75 | $895,921.40 | $2,333.13 | $2,113.41 | $893,807.99 | $189,298.28 | $333,490.29 |
| 76 | $893,807.99 | $2,327.62 | $2,118.91 | $891,689.08 | $191,625.91 | $337,936.83 |
| 77 | $891,689.08 | $2,322.11 | $2,124.43 | $889,564.65 | $193,948.01 | $342,383.36 |
| 78 | $889,564.65 | $2,316.57 | $2,129.96 | $887,434.69 | $196,264.59 | $346,829.90 |
| 79 | $887,434.69 | $2,311.03 | $2,135.51 | $885,299.18 | $198,575.62 | $351,276.44 |
| 80 | $885,299.18 | $2,305.47 | $2,141.07 | $883,158.11 | $200,881.08 | $355,722.98 |
| 81 | $883,158.11 | $2,299.89 | $2,146.65 | $881,011.46 | $203,180.97 | $360,169.51 |
| 82 | $881,011.46 | $2,294.30 | $2,152.24 | $878,859.22 | $205,475.27 | $364,616.05 |
| 83 | $878,859.22 | $2,288.70 | $2,157.84 | $876,701.38 | $207,763.97 | $369,062.59 |
| 84 | $876,701.38 | $2,283.08 | $2,163.46 | $874,537.92 | $210,047.05 | $373,509.12 |
| 85 | $874,537.92 | $2,277.44 | $2,169.09 | $872,368.83 | $212,324.49 | $377,955.66 |
| 86 | $872,368.83 | $2,271.79 | $2,174.74 | $870,194.08 | $214,596.28 | $382,402.20 |
| 87 | $870,194.08 | $2,266.13 | $2,180.41 | $868,013.68 | $216,862.41 | $386,848.74 |
| 88 | $868,013.68 | $2,260.45 | $2,186.08 | $865,827.59 | $219,122.87 | $391,295.27 |
| 89 | $865,827.59 | $2,254.76 | $2,191.78 | $863,635.81 | $221,377.62 | $395,741.81 |
| 90 | $863,635.81 | $2,249.05 | $2,197.49 | $861,438.33 | $223,626.68 | $400,188.35 |
| 91 | $861,438.33 | $2,243.33 | $2,203.21 | $859,235.12 | $225,870.01 | $404,634.88 |
| 92 | $859,235.12 | $2,237.59 | $2,208.95 | $857,026.17 | $228,107.60 | $409,081.42 |
| 93 | $857,026.17 | $2,231.84 | $2,214.70 | $854,811.48 | $230,339.44 | $413,527.96 |
| 94 | $854,811.48 | $2,226.07 | $2,220.47 | $852,591.01 | $232,565.51 | $417,974.50 |
| 95 | $852,591.01 | $2,220.29 | $2,226.25 | $850,364.76 | $234,785.80 | $422,421.03 |
| 96 | $850,364.76 | $2,214.49 | $2,232.05 | $848,132.72 | $237,000.29 | $426,867.57 |
| 97 | $848,132.72 | $2,208.68 | $2,237.86 | $845,894.86 | $239,208.97 | $431,314.11 |
| 98 | $845,894.86 | $2,202.85 | $2,243.69 | $843,651.17 | $241,411.82 | $435,760.64 |
| 99 | $843,651.17 | $2,197.01 | $2,249.53 | $841,401.64 | $243,608.83 | $440,207.18 |
| 100 | $841,401.64 | $2,191.15 | $2,255.39 | $839,146.26 | $245,799.98 | $444,653.72 |
| 101 | $839,146.26 | $2,185.28 | $2,261.26 | $836,885.00 | $247,985.25 | $449,100.26 |
| 102 | $836,885.00 | $2,179.39 | $2,267.15 | $834,617.85 | $250,164.64 | $453,546.79 |
| 103 | $834,617.85 | $2,173.48 | $2,273.05 | $832,344.79 | $252,338.12 | $457,993.33 |
| 104 | $832,344.79 | $2,167.56 | $2,278.97 | $830,065.82 | $254,505.69 | $462,439.87 |
| 105 | $830,065.82 | $2,161.63 | $2,284.91 | $827,780.91 | $256,667.32 | $466,886.40 |
| 106 | $827,780.91 | $2,155.68 | $2,290.86 | $825,490.06 | $258,823.00 | $471,332.94 |
| 107 | $825,490.06 | $2,149.71 | $2,296.82 | $823,193.23 | $260,972.71 | $475,779.48 |
| 108 | $823,193.23 | $2,143.73 | $2,302.80 | $820,890.43 | $263,116.44 | $480,226.02 |
| 109 | $820,890.43 | $2,137.74 | $2,308.80 | $818,581.63 | $265,254.18 | $484,672.55 |
| 110 | $818,581.63 | $2,131.72 | $2,314.81 | $816,266.81 | $267,385.90 | $489,119.09 |
| 111 | $816,266.81 | $2,125.69 | $2,320.84 | $813,945.97 | $269,511.60 | $493,565.63 |
| 112 | $813,945.97 | $2,119.65 | $2,326.89 | $811,619.08 | $271,631.25 | $498,012.17 |
| 113 | $811,619.08 | $2,113.59 | $2,332.95 | $809,286.14 | $273,744.84 | $502,458.70 |
| 114 | $809,286.14 | $2,107.52 | $2,339.02 | $806,947.12 | $275,852.36 | $506,905.24 |
| 115 | $806,947.12 | $2,101.42 | $2,345.11 | $804,602.00 | $277,953.78 | $511,351.78 |
| 116 | $804,602.00 | $2,095.32 | $2,351.22 | $802,250.78 | $280,049.10 | $515,798.31 |
| 117 | $802,250.78 | $2,089.19 | $2,357.34 | $799,893.44 | $282,138.29 | $520,244.85 |
| 118 | $799,893.44 | $2,083.06 | $2,363.48 | $797,529.96 | $284,221.35 | $524,691.39 |
| 119 | $797,529.96 | $2,076.90 | $2,369.64 | $795,160.32 | $286,298.25 | $529,137.93 |
| 120 | $795,160.32 | $2,070.73 | $2,375.81 | $792,784.52 | $288,368.98 | $533,584.46 |
| 121 | $792,784.52 | $2,064.54 | $2,381.99 | $790,402.52 | $290,433.52 | $538,031.00 |
| 122 | $790,402.52 | $2,058.34 | $2,388.20 | $788,014.33 | $292,491.86 | $542,477.54 |
| 123 | $788,014.33 | $2,052.12 | $2,394.42 | $785,619.91 | $294,543.98 | $546,924.07 |
| 124 | $785,619.91 | $2,045.89 | $2,400.65 | $783,219.26 | $296,589.87 | $551,370.61 |
| 125 | $783,219.26 | $2,039.63 | $2,406.90 | $780,812.35 | $298,629.50 | $555,817.15 |
| 126 | $780,812.35 | $2,033.37 | $2,413.17 | $778,399.18 | $300,662.87 | $560,263.69 |
| 127 | $778,399.18 | $2,027.08 | $2,419.46 | $775,979.73 | $302,689.95 | $564,710.22 |
| 128 | $775,979.73 | $2,020.78 | $2,425.76 | $773,553.97 | $304,710.73 | $569,156.76 |
| 129 | $773,553.97 | $2,014.46 | $2,432.07 | $771,121.90 | $306,725.19 | $573,603.30 |
| 130 | $771,121.90 | $2,008.13 | $2,438.41 | $768,683.49 | $308,733.32 | $578,049.83 |
| 131 | $768,683.49 | $2,001.78 | $2,444.76 | $766,238.73 | $310,735.10 | $582,496.37 |
| 132 | $766,238.73 | $1,995.41 | $2,451.12 | $763,787.61 | $312,730.52 | $586,942.91 |
| 133 | $763,787.61 | $1,989.03 | $2,457.51 | $761,330.10 | $314,719.55 | $591,389.45 |
| 134 | $761,330.10 | $1,982.63 | $2,463.91 | $758,866.19 | $316,702.18 | $595,835.98 |
| 135 | $758,866.19 | $1,976.21 | $2,470.32 | $756,395.87 | $318,678.39 | $600,282.52 |
| 136 | $756,395.87 | $1,969.78 | $2,476.76 | $753,919.11 | $320,648.17 | $604,729.06 |
| 137 | $753,919.11 | $1,963.33 | $2,483.21 | $751,435.91 | $322,611.50 | $609,175.60 |
| 138 | $751,435.91 | $1,956.86 | $2,489.67 | $748,946.24 | $324,568.37 | $613,622.13 |
| 139 | $748,946.24 | $1,950.38 | $2,496.16 | $746,450.08 | $326,518.75 | $618,068.67 |
| 140 | $746,450.08 | $1,943.88 | $2,502.66 | $743,947.42 | $328,462.63 | $622,515.21 |
| 141 | $743,947.42 | $1,937.36 | $2,509.17 | $741,438.25 | $330,399.99 | $626,961.74 |
| 142 | $741,438.25 | $1,930.83 | $2,515.71 | $738,922.54 | $332,330.82 | $631,408.28 |
| 143 | $738,922.54 | $1,924.28 | $2,522.26 | $736,400.28 | $334,255.10 | $635,854.82 |
| 144 | $736,400.28 | $1,917.71 | $2,528.83 | $733,871.45 | $336,172.81 | $640,301.36 |
| 145 | $733,871.45 | $1,911.12 | $2,535.41 | $731,336.04 | $338,083.93 | $644,747.89 |
| 146 | $731,336.04 | $1,904.52 | $2,542.02 | $728,794.02 | $339,988.45 | $649,194.43 |
| 147 | $728,794.02 | $1,897.90 | $2,548.64 | $726,245.39 | $341,886.35 | $653,640.97 |
| 148 | $726,245.39 | $1,891.26 | $2,555.27 | $723,690.11 | $343,777.62 | $658,087.50 |
| 149 | $723,690.11 | $1,884.61 | $2,561.93 | $721,128.19 | $345,662.23 | $662,534.04 |
| 150 | $721,128.19 | $1,877.94 | $2,568.60 | $718,559.59 | $347,540.16 | $666,980.58 |
| 151 | $718,559.59 | $1,871.25 | $2,575.29 | $715,984.30 | $349,411.41 | $671,427.12 |
| 152 | $715,984.30 | $1,864.54 | $2,581.99 | $713,402.30 | $351,275.96 | $675,873.65 |
| 153 | $713,402.30 | $1,857.82 | $2,588.72 | $710,813.58 | $353,133.77 | $680,320.19 |
| 154 | $710,813.58 | $1,851.08 | $2,595.46 | $708,218.12 | $354,984.85 | $684,766.73 |
| 155 | $708,218.12 | $1,844.32 | $2,602.22 | $705,615.90 | $356,829.17 | $689,213.26 |
| 156 | $705,615.90 | $1,837.54 | $2,609.00 | $703,006.91 | $358,666.71 | $693,659.80 |
| 157 | $703,006.91 | $1,830.75 | $2,615.79 | $700,391.12 | $360,497.46 | $698,106.34 |
| 158 | $700,391.12 | $1,823.94 | $2,622.60 | $697,768.52 | $362,321.39 | $702,552.88 |
| 159 | $697,768.52 | $1,817.11 | $2,629.43 | $695,139.09 | $364,138.50 | $706,999.41 |
| 160 | $695,139.09 | $1,810.26 | $2,636.28 | $692,502.81 | $365,948.76 | $711,445.95 |
| 161 | $692,502.81 | $1,803.39 | $2,643.14 | $689,859.66 | $367,752.15 | $715,892.49 |
| 162 | $689,859.66 | $1,796.51 | $2,650.03 | $687,209.63 | $369,548.66 | $720,339.02 |
| 163 | $687,209.63 | $1,789.61 | $2,656.93 | $684,552.71 | $371,338.27 | $724,785.56 |
| 164 | $684,552.71 | $1,782.69 | $2,663.85 | $681,888.86 | $373,120.96 | $729,232.10 |
| 165 | $681,888.86 | $1,775.75 | $2,670.78 | $679,218.07 | $374,896.71 | $733,678.64 |
| 166 | $679,218.07 | $1,768.80 | $2,677.74 | $676,540.33 | $376,665.51 | $738,125.17 |
| 167 | $676,540.33 | $1,761.82 | $2,684.71 | $673,855.62 | $378,427.33 | $742,571.71 |
| 168 | $673,855.62 | $1,754.83 | $2,691.70 | $671,163.91 | $380,182.16 | $747,018.25 |
| 169 | $671,163.91 | $1,747.82 | $2,698.71 | $668,465.20 | $381,929.98 | $751,464.79 |
| 170 | $668,465.20 | $1,740.79 | $2,705.74 | $665,759.46 | $383,670.78 | $755,911.32 |
| 171 | $665,759.46 | $1,733.75 | $2,712.79 | $663,046.67 | $385,404.53 | $760,357.86 |
| 172 | $663,046.67 | $1,726.68 | $2,719.85 | $660,326.82 | $387,131.21 | $764,804.40 |
| 173 | $660,326.82 | $1,719.60 | $2,726.94 | $657,599.88 | $388,850.81 | $769,250.93 |
| 174 | $657,599.88 | $1,712.50 | $2,734.04 | $654,865.84 | $390,563.31 | $773,697.47 |
| 175 | $654,865.84 | $1,705.38 | $2,741.16 | $652,124.68 | $392,268.69 | $778,144.01 |
| 176 | $652,124.68 | $1,698.24 | $2,748.30 | $649,376.39 | $393,966.93 | $782,590.55 |
| 177 | $649,376.39 | $1,691.08 | $2,755.45 | $646,620.94 | $395,658.02 | $787,037.08 |
| 178 | $646,620.94 | $1,683.91 | $2,762.63 | $643,858.31 | $397,341.93 | $791,483.62 |
| 179 | $643,858.31 | $1,676.71 | $2,769.82 | $641,088.48 | $399,018.64 | $795,930.16 |
| 180 | $641,088.48 | $1,669.50 | $2,777.04 | $638,311.45 | $400,688.14 | $800,376.69 |
| 181 | $638,311.45 | $1,662.27 | $2,784.27 | $635,527.18 | $402,350.41 | $804,823.23 |
| 182 | $635,527.18 | $1,655.02 | $2,791.52 | $632,735.66 | $404,005.43 | $809,269.77 |
| 183 | $632,735.66 | $1,647.75 | $2,798.79 | $629,936.87 | $405,653.18 | $813,716.31 |
| 184 | $629,936.87 | $1,640.46 | $2,806.08 | $627,130.80 | $407,293.64 | $818,162.84 |
| 185 | $627,130.80 | $1,633.15 | $2,813.38 | $624,317.41 | $408,926.79 | $822,609.38 |
| 186 | $624,317.41 | $1,625.83 | $2,820.71 | $621,496.70 | $410,552.62 | $827,055.92 |
| 187 | $621,496.70 | $1,618.48 | $2,828.06 | $618,668.65 | $412,171.10 | $831,502.45 |
| 188 | $618,668.65 | $1,611.12 | $2,835.42 | $615,833.23 | $413,782.22 | $835,948.99 |
| 189 | $615,833.23 | $1,603.73 | $2,842.80 | $612,990.42 | $415,385.95 | $840,395.53 |
| 190 | $612,990.42 | $1,596.33 | $2,850.21 | $610,140.21 | $416,982.28 | $844,842.07 |
| 191 | $610,140.21 | $1,588.91 | $2,857.63 | $607,282.58 | $418,571.19 | $849,288.60 |
| 192 | $607,282.58 | $1,581.47 | $2,865.07 | $604,417.51 | $420,152.65 | $853,735.14 |
| 193 | $604,417.51 | $1,574.00 | $2,872.53 | $601,544.98 | $421,726.66 | $858,181.68 |
| 194 | $601,544.98 | $1,566.52 | $2,880.01 | $598,664.96 | $423,293.18 | $862,628.21 |
| 195 | $598,664.96 | $1,559.02 | $2,887.51 | $595,777.45 | $424,852.20 | $867,074.75 |
| 196 | $595,777.45 | $1,551.50 | $2,895.03 | $592,882.42 | $426,403.71 | $871,521.29 |
| 197 | $592,882.42 | $1,543.96 | $2,902.57 | $589,979.84 | $427,947.67 | $875,967.83 |
| 198 | $589,979.84 | $1,536.41 | $2,910.13 | $587,069.71 | $429,484.08 | $880,414.36 |
| 199 | $587,069.71 | $1,528.83 | $2,917.71 | $584,152.00 | $431,012.90 | $884,860.90 |
| 200 | $584,152.00 | $1,521.23 | $2,925.31 | $581,226.69 | $432,534.13 | $889,307.44 |
| 201 | $581,226.69 | $1,513.61 | $2,932.93 | $578,293.77 | $434,047.74 | $893,753.98 |
| 202 | $578,293.77 | $1,505.97 | $2,940.56 | $575,353.20 | $435,553.72 | $898,200.51 |
| 203 | $575,353.20 | $1,498.32 | $2,948.22 | $572,404.98 | $437,052.03 | $902,647.05 |
| 204 | $572,404.98 | $1,490.64 | $2,955.90 | $569,449.08 | $438,542.67 | $907,093.59 |
| 205 | $569,449.08 | $1,482.94 | $2,963.60 | $566,485.49 | $440,025.61 | $911,540.12 |
| 206 | $566,485.49 | $1,475.22 | $2,971.31 | $563,514.17 | $441,500.83 | $915,986.66 |
| 207 | $563,514.17 | $1,467.48 | $2,979.05 | $560,535.12 | $442,968.32 | $920,433.20 |
| 208 | $560,535.12 | $1,459.73 | $2,986.81 | $557,548.31 | $444,428.05 | $924,879.74 |
| 209 | $557,548.31 | $1,451.95 | $2,994.59 | $554,553.72 | $445,879.99 | $929,326.27 |
| 210 | $554,553.72 | $1,444.15 | $3,002.39 | $551,551.33 | $447,324.14 | $933,772.81 |
| 211 | $551,551.33 | $1,436.33 | $3,010.21 | $548,541.13 | $448,760.48 | $938,219.35 |
| 212 | $548,541.13 | $1,428.49 | $3,018.04 | $545,523.08 | $450,188.97 | $942,665.88 |
| 213 | $545,523.08 | $1,420.63 | $3,025.90 | $542,497.18 | $451,609.60 | $947,112.42 |
| 214 | $542,497.18 | $1,412.75 | $3,033.78 | $539,463.40 | $453,022.35 | $951,558.96 |
| 215 | $539,463.40 | $1,404.85 | $3,041.68 | $536,421.71 | $454,427.21 | $956,005.50 |
| 216 | $536,421.71 | $1,396.93 | $3,049.61 | $533,372.11 | $455,824.14 | $960,452.03 |
| 217 | $533,372.11 | $1,388.99 | $3,057.55 | $530,314.56 | $457,213.13 | $964,898.57 |
| 218 | $530,314.56 | $1,381.03 | $3,065.51 | $527,249.05 | $458,594.16 | $969,345.11 |
| 219 | $527,249.05 | $1,373.04 | $3,073.49 | $524,175.56 | $459,967.20 | $973,791.64 |
| 220 | $524,175.56 | $1,365.04 | $3,081.50 | $521,094.06 | $461,332.24 | $978,238.18 |
| 221 | $521,094.06 | $1,357.02 | $3,089.52 | $518,004.54 | $462,689.26 | $982,684.72 |
| 222 | $518,004.54 | $1,348.97 | $3,097.57 | $514,906.97 | $464,038.23 | $987,131.26 |
| 223 | $514,906.97 | $1,340.90 | $3,105.63 | $511,801.34 | $465,379.13 | $991,577.79 |
| 224 | $511,801.34 | $1,332.82 | $3,113.72 | $508,687.62 | $466,711.95 | $996,024.33 |
| 225 | $508,687.62 | $1,324.71 | $3,121.83 | $505,565.79 | $468,036.65 | $1,000,470.87 |
| 226 | $505,565.79 | $1,316.58 | $3,129.96 | $502,435.83 | $469,353.23 | $1,004,917.40 |
| 227 | $502,435.83 | $1,308.43 | $3,138.11 | $499,297.72 | $470,661.66 | $1,009,363.94 |
| 228 | $499,297.72 | $1,300.25 | $3,146.28 | $496,151.43 | $471,961.91 | $1,013,810.48 |
| 229 | $496,151.43 | $1,292.06 | $3,154.48 | $492,996.96 | $473,253.97 | $1,018,257.02 |
| 230 | $492,996.96 | $1,283.85 | $3,162.69 | $489,834.27 | $474,537.82 | $1,022,703.55 |
| 231 | $489,834.27 | $1,275.61 | $3,170.93 | $486,663.34 | $475,813.43 | $1,027,150.09 |
| 232 | $486,663.34 | $1,267.35 | $3,179.18 | $483,484.15 | $477,080.78 | $1,031,596.63 |
| 233 | $483,484.15 | $1,259.07 | $3,187.46 | $480,296.69 | $478,339.86 | $1,036,043.17 |
| 234 | $480,296.69 | $1,250.77 | $3,195.76 | $477,100.93 | $479,590.63 | $1,040,489.70 |
| 235 | $477,100.93 | $1,242.45 | $3,204.09 | $473,896.84 | $480,833.08 | $1,044,936.24 |
| 236 | $473,896.84 | $1,234.11 | $3,212.43 | $470,684.41 | $482,067.18 | $1,049,382.78 |
| 237 | $470,684.41 | $1,225.74 | $3,220.80 | $467,463.61 | $483,292.93 | $1,053,829.31 |
| 238 | $467,463.61 | $1,217.35 | $3,229.18 | $464,234.43 | $484,510.28 | $1,058,275.85 |
| 239 | $464,234.43 | $1,208.94 | $3,237.59 | $460,996.83 | $485,719.22 | $1,062,722.39 |
| 240 | $460,996.83 | $1,200.51 | $3,246.02 | $457,750.81 | $486,919.74 | $1,067,168.93 |
| 241 | $457,750.81 | $1,192.06 | $3,254.48 | $454,496.33 | $488,111.79 | $1,071,615.46 |
| 242 | $454,496.33 | $1,183.58 | $3,262.95 | $451,233.38 | $489,295.38 | $1,076,062.00 |
| 243 | $451,233.38 | $1,175.09 | $3,271.45 | $447,961.93 | $490,470.47 | $1,080,508.54 |
| 244 | $447,961.93 | $1,166.57 | $3,279.97 | $444,681.96 | $491,637.03 | $1,084,955.07 |
| 245 | $444,681.96 | $1,158.03 | $3,288.51 | $441,393.45 | $492,795.06 | $1,089,401.61 |
| 246 | $441,393.45 | $1,149.46 | $3,297.08 | $438,096.37 | $493,944.52 | $1,093,848.15 |
| 247 | $438,096.37 | $1,140.88 | $3,305.66 | $434,790.71 | $495,085.40 | $1,098,294.69 |
| 248 | $434,790.71 | $1,132.27 | $3,314.27 | $431,476.44 | $496,217.66 | $1,102,741.22 |
| 249 | $431,476.44 | $1,123.64 | $3,322.90 | $428,153.54 | $497,341.30 | $1,107,187.76 |
| 250 | $428,153.54 | $1,114.98 | $3,331.55 | $424,821.99 | $498,456.28 | $1,111,634.30 |
| 251 | $424,821.99 | $1,106.31 | $3,340.23 | $421,481.76 | $499,562.59 | $1,116,080.83 |
| 252 | $421,481.76 | $1,097.61 | $3,348.93 | $418,132.83 | $500,660.20 | $1,120,527.37 |
| 253 | $418,132.83 | $1,088.89 | $3,357.65 | $414,775.18 | $501,749.09 | $1,124,973.91 |
| 254 | $414,775.18 | $1,080.14 | $3,366.39 | $411,408.79 | $502,829.23 | $1,129,420.45 |
| 255 | $411,408.79 | $1,071.38 | $3,375.16 | $408,033.63 | $503,900.61 | $1,133,866.98 |
| 256 | $408,033.63 | $1,062.59 | $3,383.95 | $404,649.68 | $504,963.20 | $1,138,313.52 |
| 257 | $404,649.68 | $1,053.78 | $3,392.76 | $401,256.91 | $506,016.97 | $1,142,760.06 |
| 258 | $401,256.91 | $1,044.94 | $3,401.60 | $397,855.32 | $507,061.91 | $1,147,206.60 |
| 259 | $397,855.32 | $1,036.08 | $3,410.46 | $394,444.86 | $508,097.99 | $1,151,653.13 |
| 260 | $394,444.86 | $1,027.20 | $3,419.34 | $391,025.52 | $509,125.19 | $1,156,099.67 |
| 261 | $391,025.52 | $1,018.30 | $3,428.24 | $387,597.28 | $510,143.49 | $1,160,546.21 |
| 262 | $387,597.28 | $1,009.37 | $3,437.17 | $384,160.11 | $511,152.86 | $1,164,992.74 |
| 263 | $384,160.11 | $1,000.42 | $3,446.12 | $380,713.99 | $512,153.27 | $1,169,439.28 |
| 264 | $380,713.99 | $991.44 | $3,455.09 | $377,258.90 | $513,144.72 | $1,173,885.82 |
| 265 | $377,258.90 | $982.45 | $3,464.09 | $373,794.81 | $514,127.16 | $1,178,332.36 |
| 266 | $373,794.81 | $973.42 | $3,473.11 | $370,321.69 | $515,100.59 | $1,182,778.89 |
| 267 | $370,321.69 | $964.38 | $3,482.16 | $366,839.53 | $516,064.96 | $1,187,225.43 |
| 268 | $366,839.53 | $955.31 | $3,491.23 | $363,348.31 | $517,020.28 | $1,191,671.97 |
| 269 | $363,348.31 | $946.22 | $3,500.32 | $359,847.99 | $517,966.50 | $1,196,118.50 |
| 270 | $359,847.99 | $937.10 | $3,509.43 | $356,338.56 | $518,903.60 | $1,200,565.04 |
| 271 | $356,338.56 | $927.96 | $3,518.57 | $352,819.99 | $519,831.56 | $1,205,011.58 |
| 272 | $352,819.99 | $918.80 | $3,527.74 | $349,292.25 | $520,750.37 | $1,209,458.12 |
| 273 | $349,292.25 | $909.62 | $3,536.92 | $345,755.33 | $521,659.98 | $1,213,904.65 |
| 274 | $345,755.33 | $900.40 | $3,546.13 | $342,209.20 | $522,560.39 | $1,218,351.19 |
| 275 | $342,209.20 | $891.17 | $3,555.37 | $338,653.83 | $523,451.56 | $1,222,797.73 |
| 276 | $338,653.83 | $881.91 | $3,564.63 | $335,089.20 | $524,333.47 | $1,227,244.26 |
| 277 | $335,089.20 | $872.63 | $3,573.91 | $331,515.29 | $525,206.10 | $1,231,690.80 |
| 278 | $331,515.29 | $863.32 | $3,583.22 | $327,932.08 | $526,069.42 | $1,236,137.34 |
| 279 | $327,932.08 | $853.99 | $3,592.55 | $324,339.53 | $526,923.41 | $1,240,583.88 |
| 280 | $324,339.53 | $844.63 | $3,601.90 | $320,737.63 | $527,768.04 | $1,245,030.41 |
| 281 | $320,737.63 | $835.25 | $3,611.28 | $317,126.34 | $528,603.29 | $1,249,476.95 |
| 282 | $317,126.34 | $825.85 | $3,620.69 | $313,505.66 | $529,429.14 | $1,253,923.49 |
| 283 | $313,505.66 | $816.42 | $3,630.12 | $309,875.54 | $530,245.57 | $1,258,370.02 |
| 284 | $309,875.54 | $806.97 | $3,639.57 | $306,235.97 | $531,052.53 | $1,262,816.56 |
| 285 | $306,235.97 | $797.49 | $3,649.05 | $302,586.92 | $531,850.02 | $1,267,263.10 |
| 286 | $302,586.92 | $787.99 | $3,658.55 | $298,928.37 | $532,638.01 | $1,271,709.64 |
| 287 | $298,928.37 | $778.46 | $3,668.08 | $295,260.30 | $533,416.47 | $1,276,156.17 |
| 288 | $295,260.30 | $768.91 | $3,677.63 | $291,582.66 | $534,185.38 | $1,280,602.71 |
| 289 | $291,582.66 | $759.33 | $3,687.21 | $287,895.46 | $534,944.71 | $1,285,049.25 |
| 290 | $287,895.46 | $749.73 | $3,696.81 | $284,198.65 | $535,694.43 | $1,289,495.79 |
| 291 | $284,198.65 | $740.10 | $3,706.44 | $280,492.21 | $536,434.53 | $1,293,942.32 |
| 292 | $280,492.21 | $730.45 | $3,716.09 | $276,776.12 | $537,164.98 | $1,298,388.86 |
| 293 | $276,776.12 | $720.77 | $3,725.77 | $273,050.36 | $537,885.75 | $1,302,835.40 |
| 294 | $273,050.36 | $711.07 | $3,735.47 | $269,314.89 | $538,596.82 | $1,307,281.93 |
| 295 | $269,314.89 | $701.34 | $3,745.20 | $265,569.69 | $539,298.16 | $1,311,728.47 |
| 296 | $265,569.69 | $691.59 | $3,754.95 | $261,814.74 | $539,989.75 | $1,316,175.01 |
| 297 | $261,814.74 | $681.81 | $3,764.73 | $258,050.01 | $540,671.56 | $1,320,621.55 |
| 298 | $258,050.01 | $672.01 | $3,774.53 | $254,275.48 | $541,343.57 | $1,325,068.08 |
| 299 | $254,275.48 | $662.18 | $3,784.36 | $250,491.12 | $542,005.74 | $1,329,514.62 |
| 300 | $250,491.12 | $652.32 | $3,794.22 | $246,696.90 | $542,658.06 | $1,333,961.16 |
| 301 | $246,696.90 | $642.44 | $3,804.10 | $242,892.81 | $543,300.50 | $1,338,407.69 |
| 302 | $242,892.81 | $632.53 | $3,814.00 | $239,078.80 | $543,933.03 | $1,342,854.23 |
| 303 | $239,078.80 | $622.60 | $3,823.94 | $235,254.87 | $544,555.64 | $1,347,300.77 |
| 304 | $235,254.87 | $612.64 | $3,833.89 | $231,420.97 | $545,168.28 | $1,351,747.31 |
| 305 | $231,420.97 | $602.66 | $3,843.88 | $227,577.09 | $545,770.94 | $1,356,193.84 |
| 306 | $227,577.09 | $592.65 | $3,853.89 | $223,723.21 | $546,363.59 | $1,360,640.38 |
| 307 | $223,723.21 | $582.61 | $3,863.92 | $219,859.28 | $546,946.20 | $1,365,086.92 |
| 308 | $219,859.28 | $572.55 | $3,873.99 | $215,985.29 | $547,518.75 | $1,369,533.45 |
| 309 | $215,985.29 | $562.46 | $3,884.08 | $212,101.22 | $548,081.21 | $1,373,979.99 |
| 310 | $212,101.22 | $552.35 | $3,894.19 | $208,207.03 | $548,633.56 | $1,378,426.53 |
| 311 | $208,207.03 | $542.21 | $3,904.33 | $204,302.70 | $549,175.76 | $1,382,873.07 |
| 312 | $204,302.70 | $532.04 | $3,914.50 | $200,388.20 | $549,707.80 | $1,387,319.60 |
| 313 | $200,388.20 | $521.84 | $3,924.69 | $196,463.51 | $550,229.65 | $1,391,766.14 |
| 314 | $196,463.51 | $511.62 | $3,934.91 | $192,528.59 | $550,741.27 | $1,396,212.68 |
| 315 | $192,528.59 | $501.38 | $3,945.16 | $188,583.43 | $551,242.65 | $1,400,659.21 |
| 316 | $188,583.43 | $491.10 | $3,955.43 | $184,628.00 | $551,733.75 | $1,405,105.75 |
| 317 | $184,628.00 | $480.80 | $3,965.74 | $180,662.26 | $552,214.55 | $1,409,552.29 |
| 318 | $180,662.26 | $470.47 | $3,976.06 | $176,686.20 | $552,685.03 | $1,413,998.83 |
| 319 | $176,686.20 | $460.12 | $3,986.42 | $172,699.78 | $553,145.15 | $1,418,445.36 |
| 320 | $172,699.78 | $449.74 | $3,996.80 | $168,702.98 | $553,594.88 | $1,422,891.90 |
| 321 | $168,702.98 | $439.33 | $4,007.21 | $164,695.78 | $554,034.22 | $1,427,338.44 |
| 322 | $164,695.78 | $428.90 | $4,017.64 | $160,678.14 | $554,463.11 | $1,431,784.98 |
| 323 | $160,678.14 | $418.43 | $4,028.10 | $156,650.03 | $554,881.54 | $1,436,231.51 |
| 324 | $156,650.03 | $407.94 | $4,038.59 | $152,611.44 | $555,289.49 | $1,440,678.05 |
| 325 | $152,611.44 | $397.43 | $4,049.11 | $148,562.33 | $555,686.91 | $1,445,124.59 |
| 326 | $148,562.33 | $386.88 | $4,059.66 | $144,502.67 | $556,073.79 | $1,449,571.12 |
| 327 | $144,502.67 | $376.31 | $4,070.23 | $140,432.44 | $556,450.10 | $1,454,017.66 |
| 328 | $140,432.44 | $365.71 | $4,080.83 | $136,351.61 | $556,815.81 | $1,458,464.20 |
| 329 | $136,351.61 | $355.08 | $4,091.45 | $132,260.16 | $557,170.89 | $1,462,910.74 |
| 330 | $132,260.16 | $344.43 | $4,102.11 | $128,158.05 | $557,515.32 | $1,467,357.27 |
| 331 | $128,158.05 | $333.74 | $4,112.79 | $124,045.26 | $557,849.07 | $1,471,803.81 |
| 332 | $124,045.26 | $323.03 | $4,123.50 | $119,921.75 | $558,172.10 | $1,476,250.35 |
| 333 | $119,921.75 | $312.30 | $4,134.24 | $115,787.51 | $558,484.40 | $1,480,696.88 |
| 334 | $115,787.51 | $301.53 | $4,145.01 | $111,642.51 | $558,785.93 | $1,485,143.42 |
| 335 | $111,642.51 | $290.74 | $4,155.80 | $107,486.70 | $559,076.66 | $1,489,589.96 |
| 336 | $107,486.70 | $279.91 | $4,166.62 | $103,320.08 | $559,356.58 | $1,494,036.50 |
| 337 | $103,320.08 | $269.06 | $4,177.47 | $99,142.61 | $559,625.64 | $1,498,483.03 |
| 338 | $99,142.61 | $258.18 | $4,188.35 | $94,954.25 | $559,883.82 | $1,502,929.57 |
| 339 | $94,954.25 | $247.28 | $4,199.26 | $90,754.99 | $560,131.10 | $1,507,376.11 |
| 340 | $90,754.99 | $236.34 | $4,210.20 | $86,544.80 | $560,367.44 | $1,511,822.64 |
| 341 | $86,544.80 | $225.38 | $4,221.16 | $82,323.64 | $560,592.82 | $1,516,269.18 |
| 342 | $82,323.64 | $214.38 | $4,232.15 | $78,091.48 | $560,807.20 | $1,520,715.72 |
| 343 | $78,091.48 | $203.36 | $4,243.17 | $73,848.31 | $561,010.57 | $1,525,162.26 |
| 344 | $73,848.31 | $192.31 | $4,254.22 | $69,594.09 | $561,202.88 | $1,529,608.79 |
| 345 | $69,594.09 | $181.23 | $4,265.30 | $65,328.78 | $561,384.11 | $1,534,055.33 |
| 346 | $65,328.78 | $170.13 | $4,276.41 | $61,052.37 | $561,554.24 | $1,538,501.87 |
| 347 | $61,052.37 | $158.99 | $4,287.55 | $56,764.83 | $561,713.23 | $1,542,948.40 |
| 348 | $56,764.83 | $147.83 | $4,298.71 | $52,466.11 | $561,861.06 | $1,547,394.94 |
| 349 | $52,466.11 | $136.63 | $4,309.91 | $48,156.21 | $561,997.69 | $1,551,841.48 |
| 350 | $48,156.21 | $125.41 | $4,321.13 | $43,835.08 | $562,123.09 | $1,556,288.02 |
| 351 | $43,835.08 | $114.15 | $4,332.38 | $39,502.69 | $562,237.25 | $1,560,734.55 |
| 352 | $39,502.69 | $102.87 | $4,343.67 | $35,159.03 | $562,340.12 | $1,565,181.09 |
| 353 | $35,159.03 | $91.56 | $4,354.98 | $30,804.05 | $562,431.68 | $1,569,627.63 |
| 354 | $30,804.05 | $80.22 | $4,366.32 | $26,437.73 | $562,511.90 | $1,574,074.17 |
| 355 | $26,437.73 | $68.85 | $4,377.69 | $22,060.04 | $562,580.75 | $1,578,520.70 |
| 356 | $22,060.04 | $57.45 | $4,389.09 | $17,670.95 | $562,638.19 | $1,582,967.24 |
| 357 | $17,670.95 | $46.02 | $4,400.52 | $13,270.43 | $562,684.21 | $1,587,413.78 |
| 358 | $13,270.43 | $34.56 | $4,411.98 | $8,858.46 | $562,718.77 | $1,591,860.31 |
| 359 | $8,858.46 | $23.07 | $4,423.47 | $4,434.99 | $562,741.84 | $1,596,306.85 |
| 360 | $4,434.99 | $11.55 | $4,434.99 | $0.00 | $562,753.39 | $1,600,753.39 |