|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,039,200.00 | $4,113.50 | $1,307.46 | $1,037,892.54 | $4,113.50 | $5,420.96 |
| 2 | $1,037,892.54 | $4,108.32 | $1,312.63 | $1,036,579.91 | $8,221.82 | $10,841.92 |
| 3 | $1,036,579.91 | $4,103.13 | $1,317.83 | $1,035,262.08 | $12,324.95 | $16,262.88 |
| 4 | $1,035,262.08 | $4,097.91 | $1,323.05 | $1,033,939.03 | $16,422.87 | $21,683.84 |
| 5 | $1,033,939.03 | $4,092.68 | $1,328.28 | $1,032,610.75 | $20,515.54 | $27,104.80 |
| 6 | $1,032,610.75 | $4,087.42 | $1,333.54 | $1,031,277.20 | $24,602.96 | $32,525.75 |
| 7 | $1,031,277.20 | $4,082.14 | $1,338.82 | $1,029,938.38 | $28,685.10 | $37,946.71 |
| 8 | $1,029,938.38 | $4,076.84 | $1,344.12 | $1,028,594.26 | $32,761.94 | $43,367.67 |
| 9 | $1,028,594.26 | $4,071.52 | $1,349.44 | $1,027,244.82 | $36,833.46 | $48,788.63 |
| 10 | $1,027,244.82 | $4,066.18 | $1,354.78 | $1,025,890.04 | $40,899.63 | $54,209.59 |
| 11 | $1,025,890.04 | $4,060.81 | $1,360.14 | $1,024,529.90 | $44,960.45 | $59,630.55 |
| 12 | $1,024,529.90 | $4,055.43 | $1,365.53 | $1,023,164.37 | $49,015.88 | $65,051.51 |
| 13 | $1,023,164.37 | $4,050.03 | $1,370.93 | $1,021,793.44 | $53,065.90 | $70,472.47 |
| 14 | $1,021,793.44 | $4,044.60 | $1,376.36 | $1,020,417.08 | $57,110.50 | $75,893.43 |
| 15 | $1,020,417.08 | $4,039.15 | $1,381.81 | $1,019,035.27 | $61,149.65 | $81,314.39 |
| 16 | $1,019,035.27 | $4,033.68 | $1,387.28 | $1,017,647.99 | $65,183.34 | $86,735.35 |
| 17 | $1,017,647.99 | $4,028.19 | $1,392.77 | $1,016,255.22 | $69,211.53 | $92,156.31 |
| 18 | $1,016,255.22 | $4,022.68 | $1,398.28 | $1,014,856.94 | $73,234.20 | $97,577.26 |
| 19 | $1,014,856.94 | $4,017.14 | $1,403.82 | $1,013,453.12 | $77,251.34 | $102,998.22 |
| 20 | $1,013,453.12 | $4,011.59 | $1,409.37 | $1,012,043.75 | $81,262.93 | $108,419.18 |
| 21 | $1,012,043.75 | $4,006.01 | $1,414.95 | $1,010,628.80 | $85,268.94 | $113,840.14 |
| 22 | $1,010,628.80 | $4,000.41 | $1,420.55 | $1,009,208.24 | $89,269.34 | $119,261.10 |
| 23 | $1,009,208.24 | $3,994.78 | $1,426.18 | $1,007,782.07 | $93,264.12 | $124,682.06 |
| 24 | $1,007,782.07 | $3,989.14 | $1,431.82 | $1,006,350.24 | $97,253.26 | $130,103.02 |
| 25 | $1,006,350.24 | $3,983.47 | $1,437.49 | $1,004,912.75 | $101,236.73 | $135,523.98 |
| 26 | $1,004,912.75 | $3,977.78 | $1,443.18 | $1,003,469.57 | $105,214.51 | $140,944.94 |
| 27 | $1,003,469.57 | $3,972.07 | $1,448.89 | $1,002,020.68 | $109,186.58 | $146,365.90 |
| 28 | $1,002,020.68 | $3,966.33 | $1,454.63 | $1,000,566.06 | $113,152.91 | $151,786.86 |
| 29 | $1,000,566.06 | $3,960.57 | $1,460.39 | $999,105.67 | $117,113.48 | $157,207.81 |
| 30 | $999,105.67 | $3,954.79 | $1,466.17 | $997,639.50 | $121,068.28 | $162,628.77 |
| 31 | $997,639.50 | $3,948.99 | $1,471.97 | $996,167.53 | $125,017.27 | $168,049.73 |
| 32 | $996,167.53 | $3,943.16 | $1,477.80 | $994,689.74 | $128,960.43 | $173,470.69 |
| 33 | $994,689.74 | $3,937.31 | $1,483.65 | $993,206.09 | $132,897.74 | $178,891.65 |
| 34 | $993,206.09 | $3,931.44 | $1,489.52 | $991,716.57 | $136,829.18 | $184,312.61 |
| 35 | $991,716.57 | $3,925.54 | $1,495.41 | $990,221.16 | $140,754.73 | $189,733.57 |
| 36 | $990,221.16 | $3,919.63 | $1,501.33 | $988,719.83 | $144,674.36 | $195,154.53 |
| 37 | $988,719.83 | $3,913.68 | $1,507.28 | $987,212.55 | $148,588.04 | $200,575.49 |
| 38 | $987,212.55 | $3,907.72 | $1,513.24 | $985,699.31 | $152,495.75 | $205,996.45 |
| 39 | $985,699.31 | $3,901.73 | $1,519.23 | $984,180.07 | $156,397.48 | $211,417.41 |
| 40 | $984,180.07 | $3,895.71 | $1,525.25 | $982,654.83 | $160,293.19 | $216,838.36 |
| 41 | $982,654.83 | $3,889.68 | $1,531.28 | $981,123.54 | $164,182.87 | $222,259.32 |
| 42 | $981,123.54 | $3,883.61 | $1,537.35 | $979,586.20 | $168,066.48 | $227,680.28 |
| 43 | $979,586.20 | $3,877.53 | $1,543.43 | $978,042.77 | $171,944.01 | $233,101.24 |
| 44 | $978,042.77 | $3,871.42 | $1,549.54 | $976,493.23 | $175,815.43 | $238,522.20 |
| 45 | $976,493.23 | $3,865.29 | $1,555.67 | $974,937.56 | $179,680.72 | $243,943.16 |
| 46 | $974,937.56 | $3,859.13 | $1,561.83 | $973,375.72 | $183,539.84 | $249,364.12 |
| 47 | $973,375.72 | $3,852.95 | $1,568.01 | $971,807.71 | $187,392.79 | $254,785.08 |
| 48 | $971,807.71 | $3,846.74 | $1,574.22 | $970,233.49 | $191,239.53 | $260,206.04 |
| 49 | $970,233.49 | $3,840.51 | $1,580.45 | $968,653.04 | $195,080.04 | $265,627.00 |
| 50 | $968,653.04 | $3,834.25 | $1,586.71 | $967,066.33 | $198,914.29 | $271,047.96 |
| 51 | $967,066.33 | $3,827.97 | $1,592.99 | $965,473.34 | $202,742.26 | $276,468.92 |
| 52 | $965,473.34 | $3,821.67 | $1,599.29 | $963,874.05 | $206,563.92 | $281,889.87 |
| 53 | $963,874.05 | $3,815.33 | $1,605.62 | $962,268.43 | $210,379.26 | $287,310.83 |
| 54 | $962,268.43 | $3,808.98 | $1,611.98 | $960,656.45 | $214,188.24 | $292,731.79 |
| 55 | $960,656.45 | $3,802.60 | $1,618.36 | $959,038.08 | $217,990.84 | $298,152.75 |
| 56 | $959,038.08 | $3,796.19 | $1,624.77 | $957,413.32 | $221,787.03 | $303,573.71 |
| 57 | $957,413.32 | $3,789.76 | $1,631.20 | $955,782.12 | $225,576.79 | $308,994.67 |
| 58 | $955,782.12 | $3,783.30 | $1,637.65 | $954,144.47 | $229,360.09 | $314,415.63 |
| 59 | $954,144.47 | $3,776.82 | $1,644.14 | $952,500.33 | $233,136.92 | $319,836.59 |
| 60 | $952,500.33 | $3,770.31 | $1,650.65 | $950,849.68 | $236,907.23 | $325,257.55 |
| 61 | $950,849.68 | $3,763.78 | $1,657.18 | $949,192.50 | $240,671.01 | $330,678.51 |
| 62 | $949,192.50 | $3,757.22 | $1,663.74 | $947,528.76 | $244,428.23 | $336,099.47 |
| 63 | $947,528.76 | $3,750.63 | $1,670.32 | $945,858.44 | $248,178.86 | $341,520.42 |
| 64 | $945,858.44 | $3,744.02 | $1,676.94 | $944,181.50 | $251,922.89 | $346,941.38 |
| 65 | $944,181.50 | $3,737.39 | $1,683.57 | $942,497.93 | $255,660.27 | $352,362.34 |
| 66 | $942,497.93 | $3,730.72 | $1,690.24 | $940,807.69 | $259,390.99 | $357,783.30 |
| 67 | $940,807.69 | $3,724.03 | $1,696.93 | $939,110.76 | $263,115.02 | $363,204.26 |
| 68 | $939,110.76 | $3,717.31 | $1,703.65 | $937,407.12 | $266,832.34 | $368,625.22 |
| 69 | $937,407.12 | $3,710.57 | $1,710.39 | $935,696.73 | $270,542.91 | $374,046.18 |
| 70 | $935,696.73 | $3,703.80 | $1,717.16 | $933,979.57 | $274,246.71 | $379,467.14 |
| 71 | $933,979.57 | $3,697.00 | $1,723.96 | $932,255.61 | $277,943.71 | $384,888.10 |
| 72 | $932,255.61 | $3,690.18 | $1,730.78 | $930,524.83 | $281,633.89 | $390,309.06 |
| 73 | $930,524.83 | $3,683.33 | $1,737.63 | $928,787.20 | $285,317.22 | $395,730.02 |
| 74 | $928,787.20 | $3,676.45 | $1,744.51 | $927,042.69 | $288,993.66 | $401,150.97 |
| 75 | $927,042.69 | $3,669.54 | $1,751.42 | $925,291.27 | $292,663.21 | $406,571.93 |
| 76 | $925,291.27 | $3,662.61 | $1,758.35 | $923,532.93 | $296,325.82 | $411,992.89 |
| 77 | $923,532.93 | $3,655.65 | $1,765.31 | $921,767.62 | $299,981.47 | $417,413.85 |
| 78 | $921,767.62 | $3,648.66 | $1,772.30 | $919,995.32 | $303,630.13 | $422,834.81 |
| 79 | $919,995.32 | $3,641.65 | $1,779.31 | $918,216.01 | $307,271.78 | $428,255.77 |
| 80 | $918,216.01 | $3,634.61 | $1,786.35 | $916,429.66 | $310,906.39 | $433,676.73 |
| 81 | $916,429.66 | $3,627.53 | $1,793.43 | $914,636.23 | $314,533.92 | $439,097.69 |
| 82 | $914,636.23 | $3,620.44 | $1,800.52 | $912,835.71 | $318,154.36 | $444,518.65 |
| 83 | $912,835.71 | $3,613.31 | $1,807.65 | $911,028.06 | $321,767.67 | $449,939.61 |
| 84 | $911,028.06 | $3,606.15 | $1,814.81 | $909,213.25 | $325,373.82 | $455,360.57 |
| 85 | $909,213.25 | $3,598.97 | $1,821.99 | $907,391.26 | $328,972.79 | $460,781.53 |
| 86 | $907,391.26 | $3,591.76 | $1,829.20 | $905,562.06 | $332,564.54 | $466,202.48 |
| 87 | $905,562.06 | $3,584.52 | $1,836.44 | $903,725.62 | $336,149.06 | $471,623.44 |
| 88 | $903,725.62 | $3,577.25 | $1,843.71 | $901,881.91 | $339,726.31 | $477,044.40 |
| 89 | $901,881.91 | $3,569.95 | $1,851.01 | $900,030.90 | $343,296.26 | $482,465.36 |
| 90 | $900,030.90 | $3,562.62 | $1,858.34 | $898,172.56 | $346,858.88 | $487,886.32 |
| 91 | $898,172.56 | $3,555.27 | $1,865.69 | $896,306.87 | $350,414.15 | $493,307.28 |
| 92 | $896,306.87 | $3,547.88 | $1,873.08 | $894,433.79 | $353,962.03 | $498,728.24 |
| 93 | $894,433.79 | $3,540.47 | $1,880.49 | $892,553.30 | $357,502.49 | $504,149.20 |
| 94 | $892,553.30 | $3,533.02 | $1,887.94 | $890,665.36 | $361,035.52 | $509,570.16 |
| 95 | $890,665.36 | $3,525.55 | $1,895.41 | $888,769.95 | $364,561.07 | $514,991.12 |
| 96 | $888,769.95 | $3,518.05 | $1,902.91 | $886,867.04 | $368,079.12 | $520,412.08 |
| 97 | $886,867.04 | $3,510.52 | $1,910.44 | $884,956.60 | $371,589.63 | $525,833.03 |
| 98 | $884,956.60 | $3,502.95 | $1,918.01 | $883,038.59 | $375,092.58 | $531,253.99 |
| 99 | $883,038.59 | $3,495.36 | $1,925.60 | $881,112.99 | $378,587.95 | $536,674.95 |
| 100 | $881,112.99 | $3,487.74 | $1,933.22 | $879,179.77 | $382,075.68 | $542,095.91 |
| 101 | $879,179.77 | $3,480.09 | $1,940.87 | $877,238.90 | $385,555.77 | $547,516.87 |
| 102 | $877,238.90 | $3,472.40 | $1,948.56 | $875,290.34 | $389,028.17 | $552,937.83 |
| 103 | $875,290.34 | $3,464.69 | $1,956.27 | $873,334.08 | $392,492.87 | $558,358.79 |
| 104 | $873,334.08 | $3,456.95 | $1,964.01 | $871,370.06 | $395,949.81 | $563,779.75 |
| 105 | $871,370.06 | $3,449.17 | $1,971.79 | $869,398.28 | $399,398.99 | $569,200.71 |
| 106 | $869,398.28 | $3,441.37 | $1,979.59 | $867,418.69 | $402,840.35 | $574,621.67 |
| 107 | $867,418.69 | $3,433.53 | $1,987.43 | $865,431.26 | $406,273.89 | $580,042.63 |
| 108 | $865,431.26 | $3,425.67 | $1,995.29 | $863,435.97 | $409,699.55 | $585,463.59 |
| 109 | $863,435.97 | $3,417.77 | $2,003.19 | $861,432.78 | $413,117.32 | $590,884.54 |
| 110 | $861,432.78 | $3,409.84 | $2,011.12 | $859,421.65 | $416,527.16 | $596,305.50 |
| 111 | $859,421.65 | $3,401.88 | $2,019.08 | $857,402.57 | $419,929.04 | $601,726.46 |
| 112 | $857,402.57 | $3,393.89 | $2,027.07 | $855,375.50 | $423,322.92 | $607,147.42 |
| 113 | $855,375.50 | $3,385.86 | $2,035.10 | $853,340.40 | $426,708.78 | $612,568.38 |
| 114 | $853,340.40 | $3,377.81 | $2,043.15 | $851,297.25 | $430,086.59 | $617,989.34 |
| 115 | $851,297.25 | $3,369.72 | $2,051.24 | $849,246.01 | $433,456.31 | $623,410.30 |
| 116 | $849,246.01 | $3,361.60 | $2,059.36 | $847,186.65 | $436,817.90 | $628,831.26 |
| 117 | $847,186.65 | $3,353.45 | $2,067.51 | $845,119.13 | $440,171.35 | $634,252.22 |
| 118 | $845,119.13 | $3,345.26 | $2,075.70 | $843,043.44 | $443,516.61 | $639,673.18 |
| 119 | $843,043.44 | $3,337.05 | $2,083.91 | $840,959.53 | $446,853.66 | $645,094.14 |
| 120 | $840,959.53 | $3,328.80 | $2,092.16 | $838,867.37 | $450,182.46 | $650,515.09 |
| 121 | $838,867.37 | $3,320.52 | $2,100.44 | $836,766.92 | $453,502.98 | $655,936.05 |
| 122 | $836,766.92 | $3,312.20 | $2,108.76 | $834,658.17 | $456,815.18 | $661,357.01 |
| 123 | $834,658.17 | $3,303.86 | $2,117.10 | $832,541.06 | $460,119.03 | $666,777.97 |
| 124 | $832,541.06 | $3,295.48 | $2,125.48 | $830,415.58 | $463,414.51 | $672,198.93 |
| 125 | $830,415.58 | $3,287.06 | $2,133.90 | $828,281.68 | $466,701.57 | $677,619.89 |
| 126 | $828,281.68 | $3,278.61 | $2,142.34 | $826,139.34 | $469,980.19 | $683,040.85 |
| 127 | $826,139.34 | $3,270.13 | $2,150.82 | $823,988.51 | $473,250.32 | $688,461.81 |
| 128 | $823,988.51 | $3,261.62 | $2,159.34 | $821,829.17 | $476,511.94 | $693,882.77 |
| 129 | $821,829.17 | $3,253.07 | $2,167.89 | $819,661.29 | $479,765.02 | $699,303.73 |
| 130 | $819,661.29 | $3,244.49 | $2,176.47 | $817,484.82 | $483,009.51 | $704,724.69 |
| 131 | $817,484.82 | $3,235.88 | $2,185.08 | $815,299.74 | $486,245.39 | $710,145.64 |
| 132 | $815,299.74 | $3,227.23 | $2,193.73 | $813,106.01 | $489,472.61 | $715,566.60 |
| 133 | $813,106.01 | $3,218.54 | $2,202.41 | $810,903.60 | $492,691.16 | $720,987.56 |
| 134 | $810,903.60 | $3,209.83 | $2,211.13 | $808,692.46 | $495,900.99 | $726,408.52 |
| 135 | $808,692.46 | $3,201.07 | $2,219.88 | $806,472.58 | $499,102.06 | $731,829.48 |
| 136 | $806,472.58 | $3,192.29 | $2,228.67 | $804,243.91 | $502,294.35 | $737,250.44 |
| 137 | $804,243.91 | $3,183.47 | $2,237.49 | $802,006.41 | $505,477.81 | $742,671.40 |
| 138 | $802,006.41 | $3,174.61 | $2,246.35 | $799,760.06 | $508,652.42 | $748,092.36 |
| 139 | $799,760.06 | $3,165.72 | $2,255.24 | $797,504.82 | $511,818.14 | $753,513.32 |
| 140 | $797,504.82 | $3,156.79 | $2,264.17 | $795,240.65 | $514,974.93 | $758,934.28 |
| 141 | $795,240.65 | $3,147.83 | $2,273.13 | $792,967.52 | $518,122.76 | $764,355.24 |
| 142 | $792,967.52 | $3,138.83 | $2,282.13 | $790,685.39 | $521,261.59 | $769,776.20 |
| 143 | $790,685.39 | $3,129.80 | $2,291.16 | $788,394.23 | $524,391.38 | $775,197.15 |
| 144 | $788,394.23 | $3,120.73 | $2,300.23 | $786,094.00 | $527,512.11 | $780,618.11 |
| 145 | $786,094.00 | $3,111.62 | $2,309.34 | $783,784.66 | $530,623.73 | $786,039.07 |
| 146 | $783,784.66 | $3,102.48 | $2,318.48 | $781,466.18 | $533,726.21 | $791,460.03 |
| 147 | $781,466.18 | $3,093.30 | $2,327.66 | $779,138.52 | $536,819.52 | $796,880.99 |
| 148 | $779,138.52 | $3,084.09 | $2,336.87 | $776,801.66 | $539,903.61 | $802,301.95 |
| 149 | $776,801.66 | $3,074.84 | $2,346.12 | $774,455.54 | $542,978.45 | $807,722.91 |
| 150 | $774,455.54 | $3,065.55 | $2,355.41 | $772,100.13 | $546,044.00 | $813,143.87 |
| 151 | $772,100.13 | $3,056.23 | $2,364.73 | $769,735.40 | $549,100.23 | $818,564.83 |
| 152 | $769,735.40 | $3,046.87 | $2,374.09 | $767,361.31 | $552,147.10 | $823,985.79 |
| 153 | $767,361.31 | $3,037.47 | $2,383.49 | $764,977.82 | $555,184.57 | $829,406.75 |
| 154 | $764,977.82 | $3,028.04 | $2,392.92 | $762,584.90 | $558,212.61 | $834,827.70 |
| 155 | $762,584.90 | $3,018.57 | $2,402.39 | $760,182.51 | $561,231.17 | $840,248.66 |
| 156 | $760,182.51 | $3,009.06 | $2,411.90 | $757,770.60 | $564,240.23 | $845,669.62 |
| 157 | $757,770.60 | $2,999.51 | $2,421.45 | $755,349.15 | $567,239.74 | $851,090.58 |
| 158 | $755,349.15 | $2,989.92 | $2,431.04 | $752,918.12 | $570,229.66 | $856,511.54 |
| 159 | $752,918.12 | $2,980.30 | $2,440.66 | $750,477.46 | $573,209.96 | $861,932.50 |
| 160 | $750,477.46 | $2,970.64 | $2,450.32 | $748,027.14 | $576,180.60 | $867,353.46 |
| 161 | $748,027.14 | $2,960.94 | $2,460.02 | $745,567.12 | $579,141.54 | $872,774.42 |
| 162 | $745,567.12 | $2,951.20 | $2,469.76 | $743,097.37 | $582,092.74 | $878,195.38 |
| 163 | $743,097.37 | $2,941.43 | $2,479.53 | $740,617.84 | $585,034.17 | $883,616.34 |
| 164 | $740,617.84 | $2,931.61 | $2,489.35 | $738,128.49 | $587,965.78 | $889,037.30 |
| 165 | $738,128.49 | $2,921.76 | $2,499.20 | $735,629.29 | $590,887.54 | $894,458.25 |
| 166 | $735,629.29 | $2,911.87 | $2,509.09 | $733,120.19 | $593,799.41 | $899,879.21 |
| 167 | $733,120.19 | $2,901.93 | $2,519.03 | $730,601.17 | $596,701.34 | $905,300.17 |
| 168 | $730,601.17 | $2,891.96 | $2,529.00 | $728,072.17 | $599,593.31 | $910,721.13 |
| 169 | $728,072.17 | $2,881.95 | $2,539.01 | $725,533.17 | $602,475.26 | $916,142.09 |
| 170 | $725,533.17 | $2,871.90 | $2,549.06 | $722,984.11 | $605,347.16 | $921,563.05 |
| 171 | $722,984.11 | $2,861.81 | $2,559.15 | $720,424.96 | $608,208.97 | $926,984.01 |
| 172 | $720,424.96 | $2,851.68 | $2,569.28 | $717,855.69 | $611,060.65 | $932,404.97 |
| 173 | $717,855.69 | $2,841.51 | $2,579.45 | $715,276.24 | $613,902.17 | $937,825.93 |
| 174 | $715,276.24 | $2,831.30 | $2,589.66 | $712,686.58 | $616,733.47 | $943,246.89 |
| 175 | $712,686.58 | $2,821.05 | $2,599.91 | $710,086.67 | $619,554.52 | $948,667.85 |
| 176 | $710,086.67 | $2,810.76 | $2,610.20 | $707,476.47 | $622,365.28 | $954,088.81 |
| 177 | $707,476.47 | $2,800.43 | $2,620.53 | $704,855.94 | $625,165.71 | $959,509.76 |
| 178 | $704,855.94 | $2,790.05 | $2,630.90 | $702,225.04 | $627,955.76 | $964,930.72 |
| 179 | $702,225.04 | $2,779.64 | $2,641.32 | $699,583.72 | $630,735.40 | $970,351.68 |
| 180 | $699,583.72 | $2,769.19 | $2,651.77 | $696,931.95 | $633,504.59 | $975,772.64 |
| 181 | $696,931.95 | $2,758.69 | $2,662.27 | $694,269.68 | $636,263.28 | $981,193.60 |
| 182 | $694,269.68 | $2,748.15 | $2,672.81 | $691,596.87 | $639,011.43 | $986,614.56 |
| 183 | $691,596.87 | $2,737.57 | $2,683.39 | $688,913.48 | $641,749.00 | $992,035.52 |
| 184 | $688,913.48 | $2,726.95 | $2,694.01 | $686,219.47 | $644,475.95 | $997,456.48 |
| 185 | $686,219.47 | $2,716.29 | $2,704.67 | $683,514.80 | $647,192.23 | $1,002,877.44 |
| 186 | $683,514.80 | $2,705.58 | $2,715.38 | $680,799.42 | $649,897.81 | $1,008,298.40 |
| 187 | $680,799.42 | $2,694.83 | $2,726.13 | $678,073.29 | $652,592.64 | $1,013,719.36 |
| 188 | $678,073.29 | $2,684.04 | $2,736.92 | $675,336.37 | $655,276.68 | $1,019,140.31 |
| 189 | $675,336.37 | $2,673.21 | $2,747.75 | $672,588.62 | $657,949.89 | $1,024,561.27 |
| 190 | $672,588.62 | $2,662.33 | $2,758.63 | $669,829.99 | $660,612.22 | $1,029,982.23 |
| 191 | $669,829.99 | $2,651.41 | $2,769.55 | $667,060.44 | $663,263.63 | $1,035,403.19 |
| 192 | $667,060.44 | $2,640.45 | $2,780.51 | $664,279.93 | $665,904.08 | $1,040,824.15 |
| 193 | $664,279.93 | $2,629.44 | $2,791.52 | $661,488.41 | $668,533.52 | $1,046,245.11 |
| 194 | $661,488.41 | $2,618.39 | $2,802.57 | $658,685.84 | $671,151.91 | $1,051,666.07 |
| 195 | $658,685.84 | $2,607.30 | $2,813.66 | $655,872.18 | $673,759.21 | $1,057,087.03 |
| 196 | $655,872.18 | $2,596.16 | $2,824.80 | $653,047.38 | $676,355.37 | $1,062,507.99 |
| 197 | $653,047.38 | $2,584.98 | $2,835.98 | $650,211.40 | $678,940.35 | $1,067,928.95 |
| 198 | $650,211.40 | $2,573.75 | $2,847.21 | $647,364.20 | $681,514.10 | $1,073,349.91 |
| 199 | $647,364.20 | $2,562.48 | $2,858.48 | $644,505.72 | $684,076.59 | $1,078,770.87 |
| 200 | $644,505.72 | $2,551.17 | $2,869.79 | $641,635.93 | $686,627.75 | $1,084,191.82 |
| 201 | $641,635.93 | $2,539.81 | $2,881.15 | $638,754.78 | $689,167.56 | $1,089,612.78 |
| 202 | $638,754.78 | $2,528.40 | $2,892.55 | $635,862.22 | $691,695.97 | $1,095,033.74 |
| 203 | $635,862.22 | $2,516.95 | $2,904.00 | $632,958.22 | $694,212.92 | $1,100,454.70 |
| 204 | $632,958.22 | $2,505.46 | $2,915.50 | $630,042.72 | $696,718.38 | $1,105,875.66 |
| 205 | $630,042.72 | $2,493.92 | $2,927.04 | $627,115.68 | $699,212.30 | $1,111,296.62 |
| 206 | $627,115.68 | $2,482.33 | $2,938.63 | $624,177.05 | $701,694.63 | $1,116,717.58 |
| 207 | $624,177.05 | $2,470.70 | $2,950.26 | $621,226.80 | $704,165.33 | $1,122,138.54 |
| 208 | $621,226.80 | $2,459.02 | $2,961.94 | $618,264.86 | $706,624.36 | $1,127,559.50 |
| 209 | $618,264.86 | $2,447.30 | $2,973.66 | $615,291.20 | $709,071.66 | $1,132,980.46 |
| 210 | $615,291.20 | $2,435.53 | $2,985.43 | $612,305.77 | $711,507.18 | $1,138,401.42 |
| 211 | $612,305.77 | $2,423.71 | $2,997.25 | $609,308.52 | $713,930.89 | $1,143,822.37 |
| 212 | $609,308.52 | $2,411.85 | $3,009.11 | $606,299.41 | $716,342.74 | $1,149,243.33 |
| 213 | $606,299.41 | $2,399.94 | $3,021.02 | $603,278.38 | $718,742.68 | $1,154,664.29 |
| 214 | $603,278.38 | $2,387.98 | $3,032.98 | $600,245.40 | $721,130.65 | $1,160,085.25 |
| 215 | $600,245.40 | $2,375.97 | $3,044.99 | $597,200.41 | $723,506.62 | $1,165,506.21 |
| 216 | $597,200.41 | $2,363.92 | $3,057.04 | $594,143.37 | $725,870.54 | $1,170,927.17 |
| 217 | $594,143.37 | $2,351.82 | $3,069.14 | $591,074.23 | $728,222.36 | $1,176,348.13 |
| 218 | $591,074.23 | $2,339.67 | $3,081.29 | $587,992.94 | $730,562.03 | $1,181,769.09 |
| 219 | $587,992.94 | $2,327.47 | $3,093.49 | $584,899.45 | $732,889.50 | $1,187,190.05 |
| 220 | $584,899.45 | $2,315.23 | $3,105.73 | $581,793.72 | $735,204.73 | $1,192,611.01 |
| 221 | $581,793.72 | $2,302.93 | $3,118.03 | $578,675.69 | $737,507.66 | $1,198,031.97 |
| 222 | $578,675.69 | $2,290.59 | $3,130.37 | $575,545.33 | $739,798.25 | $1,203,452.92 |
| 223 | $575,545.33 | $2,278.20 | $3,142.76 | $572,402.57 | $742,076.45 | $1,208,873.88 |
| 224 | $572,402.57 | $2,265.76 | $3,155.20 | $569,247.37 | $744,342.21 | $1,214,294.84 |
| 225 | $569,247.37 | $2,253.27 | $3,167.69 | $566,079.68 | $746,595.48 | $1,219,715.80 |
| 226 | $566,079.68 | $2,240.73 | $3,180.23 | $562,899.45 | $748,836.22 | $1,225,136.76 |
| 227 | $562,899.45 | $2,228.14 | $3,192.82 | $559,706.64 | $751,064.36 | $1,230,557.72 |
| 228 | $559,706.64 | $2,215.51 | $3,205.45 | $556,501.18 | $753,279.86 | $1,235,978.68 |
| 229 | $556,501.18 | $2,202.82 | $3,218.14 | $553,283.04 | $755,482.68 | $1,241,399.64 |
| 230 | $553,283.04 | $2,190.08 | $3,230.88 | $550,052.16 | $757,672.76 | $1,246,820.60 |
| 231 | $550,052.16 | $2,177.29 | $3,243.67 | $546,808.49 | $759,850.05 | $1,252,241.56 |
| 232 | $546,808.49 | $2,164.45 | $3,256.51 | $543,551.98 | $762,014.50 | $1,257,662.52 |
| 233 | $543,551.98 | $2,151.56 | $3,269.40 | $540,282.59 | $764,166.06 | $1,263,083.48 |
| 234 | $540,282.59 | $2,138.62 | $3,282.34 | $537,000.24 | $766,304.68 | $1,268,504.43 |
| 235 | $537,000.24 | $2,125.63 | $3,295.33 | $533,704.91 | $768,430.30 | $1,273,925.39 |
| 236 | $533,704.91 | $2,112.58 | $3,308.38 | $530,396.53 | $770,542.89 | $1,279,346.35 |
| 237 | $530,396.53 | $2,099.49 | $3,321.47 | $527,075.06 | $772,642.37 | $1,284,767.31 |
| 238 | $527,075.06 | $2,086.34 | $3,334.62 | $523,740.44 | $774,728.71 | $1,290,188.27 |
| 239 | $523,740.44 | $2,073.14 | $3,347.82 | $520,392.62 | $776,801.85 | $1,295,609.23 |
| 240 | $520,392.62 | $2,059.89 | $3,361.07 | $517,031.55 | $778,861.74 | $1,301,030.19 |
| 241 | $517,031.55 | $2,046.58 | $3,374.38 | $513,657.17 | $780,908.32 | $1,306,451.15 |
| 242 | $513,657.17 | $2,033.23 | $3,387.73 | $510,269.44 | $782,941.55 | $1,311,872.11 |
| 243 | $510,269.44 | $2,019.82 | $3,401.14 | $506,868.30 | $784,961.36 | $1,317,293.07 |
| 244 | $506,868.30 | $2,006.35 | $3,414.61 | $503,453.69 | $786,967.72 | $1,322,714.03 |
| 245 | $503,453.69 | $1,992.84 | $3,428.12 | $500,025.57 | $788,960.56 | $1,328,134.98 |
| 246 | $500,025.57 | $1,979.27 | $3,441.69 | $496,583.88 | $790,939.82 | $1,333,555.94 |
| 247 | $496,583.88 | $1,965.64 | $3,455.31 | $493,128.57 | $792,905.47 | $1,338,976.90 |
| 248 | $493,128.57 | $1,951.97 | $3,468.99 | $489,659.57 | $794,857.44 | $1,344,397.86 |
| 249 | $489,659.57 | $1,938.24 | $3,482.72 | $486,176.85 | $796,795.67 | $1,349,818.82 |
| 250 | $486,176.85 | $1,924.45 | $3,496.51 | $482,680.34 | $798,720.12 | $1,355,239.78 |
| 251 | $482,680.34 | $1,910.61 | $3,510.35 | $479,169.99 | $800,630.73 | $1,360,660.74 |
| 252 | $479,169.99 | $1,896.71 | $3,524.24 | $475,645.75 | $802,527.45 | $1,366,081.70 |
| 253 | $475,645.75 | $1,882.76 | $3,538.19 | $472,107.55 | $804,410.21 | $1,371,502.66 |
| 254 | $472,107.55 | $1,868.76 | $3,552.20 | $468,555.35 | $806,278.97 | $1,376,923.62 |
| 255 | $468,555.35 | $1,854.70 | $3,566.26 | $464,989.09 | $808,133.67 | $1,382,344.58 |
| 256 | $464,989.09 | $1,840.58 | $3,580.38 | $461,408.71 | $809,974.25 | $1,387,765.53 |
| 257 | $461,408.71 | $1,826.41 | $3,594.55 | $457,814.16 | $811,800.66 | $1,393,186.49 |
| 258 | $457,814.16 | $1,812.18 | $3,608.78 | $454,205.39 | $813,612.84 | $1,398,607.45 |
| 259 | $454,205.39 | $1,797.90 | $3,623.06 | $450,582.32 | $815,410.74 | $1,404,028.41 |
| 260 | $450,582.32 | $1,783.56 | $3,637.40 | $446,944.92 | $817,194.29 | $1,409,449.37 |
| 261 | $446,944.92 | $1,769.16 | $3,651.80 | $443,293.12 | $818,963.45 | $1,414,870.33 |
| 262 | $443,293.12 | $1,754.70 | $3,666.26 | $439,626.86 | $820,718.15 | $1,420,291.29 |
| 263 | $439,626.86 | $1,740.19 | $3,680.77 | $435,946.09 | $822,458.34 | $1,425,712.25 |
| 264 | $435,946.09 | $1,725.62 | $3,695.34 | $432,250.75 | $824,183.96 | $1,431,133.21 |
| 265 | $432,250.75 | $1,710.99 | $3,709.97 | $428,540.78 | $825,894.95 | $1,436,554.17 |
| 266 | $428,540.78 | $1,696.31 | $3,724.65 | $424,816.13 | $827,591.26 | $1,441,975.13 |
| 267 | $424,816.13 | $1,681.56 | $3,739.40 | $421,076.74 | $829,272.82 | $1,447,396.09 |
| 268 | $421,076.74 | $1,666.76 | $3,754.20 | $417,322.54 | $830,939.59 | $1,452,817.04 |
| 269 | $417,322.54 | $1,651.90 | $3,769.06 | $413,553.48 | $832,591.49 | $1,458,238.00 |
| 270 | $413,553.48 | $1,636.98 | $3,783.98 | $409,769.51 | $834,228.47 | $1,463,658.96 |
| 271 | $409,769.51 | $1,622.00 | $3,798.95 | $405,970.55 | $835,850.47 | $1,469,079.92 |
| 272 | $405,970.55 | $1,606.97 | $3,813.99 | $402,156.56 | $837,457.44 | $1,474,500.88 |
| 273 | $402,156.56 | $1,591.87 | $3,829.09 | $398,327.47 | $839,049.31 | $1,479,921.84 |
| 274 | $398,327.47 | $1,576.71 | $3,844.25 | $394,483.22 | $840,626.02 | $1,485,342.80 |
| 275 | $394,483.22 | $1,561.50 | $3,859.46 | $390,623.76 | $842,187.52 | $1,490,763.76 |
| 276 | $390,623.76 | $1,546.22 | $3,874.74 | $386,749.02 | $843,733.74 | $1,496,184.72 |
| 277 | $386,749.02 | $1,530.88 | $3,890.08 | $382,858.94 | $845,264.62 | $1,501,605.68 |
| 278 | $382,858.94 | $1,515.48 | $3,905.48 | $378,953.47 | $846,780.10 | $1,507,026.64 |
| 279 | $378,953.47 | $1,500.02 | $3,920.93 | $375,032.53 | $848,280.13 | $1,512,447.59 |
| 280 | $375,032.53 | $1,484.50 | $3,936.46 | $371,096.08 | $849,764.63 | $1,517,868.55 |
| 281 | $371,096.08 | $1,468.92 | $3,952.04 | $367,144.04 | $851,233.55 | $1,523,289.51 |
| 282 | $367,144.04 | $1,453.28 | $3,967.68 | $363,176.36 | $852,686.83 | $1,528,710.47 |
| 283 | $363,176.36 | $1,437.57 | $3,983.39 | $359,192.97 | $854,124.40 | $1,534,131.43 |
| 284 | $359,192.97 | $1,421.81 | $3,999.15 | $355,193.82 | $855,546.21 | $1,539,552.39 |
| 285 | $355,193.82 | $1,405.98 | $4,014.98 | $351,178.84 | $856,952.19 | $1,544,973.35 |
| 286 | $351,178.84 | $1,390.08 | $4,030.88 | $347,147.96 | $858,342.27 | $1,550,394.31 |
| 287 | $347,147.96 | $1,374.13 | $4,046.83 | $343,101.13 | $859,716.40 | $1,555,815.27 |
| 288 | $343,101.13 | $1,358.11 | $4,062.85 | $339,038.28 | $861,074.50 | $1,561,236.23 |
| 289 | $339,038.28 | $1,342.03 | $4,078.93 | $334,959.35 | $862,416.53 | $1,566,657.19 |
| 290 | $334,959.35 | $1,325.88 | $4,095.08 | $330,864.27 | $863,742.41 | $1,572,078.15 |
| 291 | $330,864.27 | $1,309.67 | $4,111.29 | $326,752.98 | $865,052.08 | $1,577,499.10 |
| 292 | $326,752.98 | $1,293.40 | $4,127.56 | $322,625.42 | $866,345.48 | $1,582,920.06 |
| 293 | $322,625.42 | $1,277.06 | $4,143.90 | $318,481.52 | $867,622.54 | $1,588,341.02 |
| 294 | $318,481.52 | $1,260.66 | $4,160.30 | $314,321.21 | $868,883.19 | $1,593,761.98 |
| 295 | $314,321.21 | $1,244.19 | $4,176.77 | $310,144.44 | $870,127.38 | $1,599,182.94 |
| 296 | $310,144.44 | $1,227.66 | $4,193.30 | $305,951.14 | $871,355.04 | $1,604,603.90 |
| 297 | $305,951.14 | $1,211.06 | $4,209.90 | $301,741.24 | $872,566.09 | $1,610,024.86 |
| 298 | $301,741.24 | $1,194.39 | $4,226.57 | $297,514.67 | $873,760.49 | $1,615,445.82 |
| 299 | $297,514.67 | $1,177.66 | $4,243.30 | $293,271.37 | $874,938.15 | $1,620,866.78 |
| 300 | $293,271.37 | $1,160.87 | $4,260.09 | $289,011.28 | $876,099.02 | $1,626,287.74 |
| 301 | $289,011.28 | $1,144.00 | $4,276.96 | $284,734.32 | $877,243.02 | $1,631,708.70 |
| 302 | $284,734.32 | $1,127.07 | $4,293.89 | $280,440.44 | $878,370.09 | $1,637,129.65 |
| 303 | $280,440.44 | $1,110.08 | $4,310.88 | $276,129.55 | $879,480.17 | $1,642,550.61 |
| 304 | $276,129.55 | $1,093.01 | $4,327.95 | $271,801.61 | $880,573.18 | $1,647,971.57 |
| 305 | $271,801.61 | $1,075.88 | $4,345.08 | $267,456.53 | $881,649.06 | $1,653,392.53 |
| 306 | $267,456.53 | $1,058.68 | $4,362.28 | $263,094.25 | $882,707.74 | $1,658,813.49 |
| 307 | $263,094.25 | $1,041.41 | $4,379.54 | $258,714.71 | $883,749.16 | $1,664,234.45 |
| 308 | $258,714.71 | $1,024.08 | $4,396.88 | $254,317.83 | $884,773.24 | $1,669,655.41 |
| 309 | $254,317.83 | $1,006.67 | $4,414.28 | $249,903.54 | $885,779.91 | $1,675,076.37 |
| 310 | $249,903.54 | $989.20 | $4,431.76 | $245,471.79 | $886,769.11 | $1,680,497.33 |
| 311 | $245,471.79 | $971.66 | $4,449.30 | $241,022.49 | $887,740.77 | $1,685,918.29 |
| 312 | $241,022.49 | $954.05 | $4,466.91 | $236,555.58 | $888,694.82 | $1,691,339.25 |
| 313 | $236,555.58 | $936.37 | $4,484.59 | $232,070.98 | $889,631.19 | $1,696,760.20 |
| 314 | $232,070.98 | $918.61 | $4,502.34 | $227,568.64 | $890,549.80 | $1,702,181.16 |
| 315 | $227,568.64 | $900.79 | $4,520.17 | $223,048.47 | $891,450.59 | $1,707,602.12 |
| 316 | $223,048.47 | $882.90 | $4,538.06 | $218,510.41 | $892,333.49 | $1,713,023.08 |
| 317 | $218,510.41 | $864.94 | $4,556.02 | $213,954.39 | $893,198.43 | $1,718,444.04 |
| 318 | $213,954.39 | $846.90 | $4,574.06 | $209,380.33 | $894,045.33 | $1,723,865.00 |
| 319 | $209,380.33 | $828.80 | $4,592.16 | $204,788.17 | $894,874.13 | $1,729,285.96 |
| 320 | $204,788.17 | $810.62 | $4,610.34 | $200,177.83 | $895,684.75 | $1,734,706.92 |
| 321 | $200,177.83 | $792.37 | $4,628.59 | $195,549.24 | $896,477.12 | $1,740,127.88 |
| 322 | $195,549.24 | $774.05 | $4,646.91 | $190,902.33 | $897,251.17 | $1,745,548.84 |
| 323 | $190,902.33 | $755.66 | $4,665.30 | $186,237.03 | $898,006.83 | $1,750,969.80 |
| 324 | $186,237.03 | $737.19 | $4,683.77 | $181,553.26 | $898,744.01 | $1,756,390.76 |
| 325 | $181,553.26 | $718.65 | $4,702.31 | $176,850.95 | $899,462.66 | $1,761,811.71 |
| 326 | $176,850.95 | $700.04 | $4,720.92 | $172,130.02 | $900,162.70 | $1,767,232.67 |
| 327 | $172,130.02 | $681.35 | $4,739.61 | $167,390.41 | $900,844.05 | $1,772,653.63 |
| 328 | $167,390.41 | $662.59 | $4,758.37 | $162,632.04 | $901,506.63 | $1,778,074.59 |
| 329 | $162,632.04 | $643.75 | $4,777.21 | $157,854.83 | $902,150.38 | $1,783,495.55 |
| 330 | $157,854.83 | $624.84 | $4,796.12 | $153,058.72 | $902,775.23 | $1,788,916.51 |
| 331 | $153,058.72 | $605.86 | $4,815.10 | $148,243.61 | $903,381.08 | $1,794,337.47 |
| 332 | $148,243.61 | $586.80 | $4,834.16 | $143,409.45 | $903,967.88 | $1,799,758.43 |
| 333 | $143,409.45 | $567.66 | $4,853.30 | $138,556.16 | $904,535.54 | $1,805,179.39 |
| 334 | $138,556.16 | $548.45 | $4,872.51 | $133,683.65 | $905,084.00 | $1,810,600.35 |
| 335 | $133,683.65 | $529.16 | $4,891.79 | $128,791.85 | $905,613.16 | $1,816,021.31 |
| 336 | $128,791.85 | $509.80 | $4,911.16 | $123,880.70 | $906,122.96 | $1,821,442.26 |
| 337 | $123,880.70 | $490.36 | $4,930.60 | $118,950.10 | $906,613.32 | $1,826,863.22 |
| 338 | $118,950.10 | $470.84 | $4,950.11 | $113,999.98 | $907,084.17 | $1,832,284.18 |
| 339 | $113,999.98 | $451.25 | $4,969.71 | $109,030.27 | $907,535.42 | $1,837,705.14 |
| 340 | $109,030.27 | $431.58 | $4,989.38 | $104,040.89 | $907,966.99 | $1,843,126.10 |
| 341 | $104,040.89 | $411.83 | $5,009.13 | $99,031.76 | $908,378.82 | $1,848,547.06 |
| 342 | $99,031.76 | $392.00 | $5,028.96 | $94,002.80 | $908,770.82 | $1,853,968.02 |
| 343 | $94,002.80 | $372.09 | $5,048.86 | $88,953.94 | $909,142.92 | $1,859,388.98 |
| 344 | $88,953.94 | $352.11 | $5,068.85 | $83,885.09 | $909,495.03 | $1,864,809.94 |
| 345 | $83,885.09 | $332.05 | $5,088.91 | $78,796.18 | $909,827.07 | $1,870,230.90 |
| 346 | $78,796.18 | $311.90 | $5,109.06 | $73,687.12 | $910,138.97 | $1,875,651.86 |
| 347 | $73,687.12 | $291.68 | $5,129.28 | $68,557.84 | $910,430.65 | $1,881,072.81 |
| 348 | $68,557.84 | $271.37 | $5,149.58 | $63,408.25 | $910,702.03 | $1,886,493.77 |
| 349 | $63,408.25 | $250.99 | $5,169.97 | $58,238.28 | $910,953.02 | $1,891,914.73 |
| 350 | $58,238.28 | $230.53 | $5,190.43 | $53,047.85 | $911,183.54 | $1,897,335.69 |
| 351 | $53,047.85 | $209.98 | $5,210.98 | $47,836.87 | $911,393.53 | $1,902,756.65 |
| 352 | $47,836.87 | $189.35 | $5,231.60 | $42,605.27 | $911,582.88 | $1,908,177.61 |
| 353 | $42,605.27 | $168.65 | $5,252.31 | $37,352.96 | $911,751.53 | $1,913,598.57 |
| 354 | $37,352.96 | $147.86 | $5,273.10 | $32,079.85 | $911,899.38 | $1,919,019.53 |
| 355 | $32,079.85 | $126.98 | $5,293.98 | $26,785.88 | $912,026.36 | $1,924,440.49 |
| 356 | $26,785.88 | $106.03 | $5,314.93 | $21,470.94 | $912,132.39 | $1,929,861.45 |
| 357 | $21,470.94 | $84.99 | $5,335.97 | $16,134.97 | $912,217.38 | $1,935,282.41 |
| 358 | $16,134.97 | $63.87 | $5,357.09 | $10,777.88 | $912,281.25 | $1,940,703.37 |
| 359 | $10,777.88 | $42.66 | $5,378.30 | $5,399.59 | $912,323.91 | $1,946,124.32 |
| 360 | $5,399.59 | $21.37 | $5,399.59 | $-0.00 | $912,345.28 | $1,951,545.28 |