|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,039,500.00 | $4,764.38 | $1,137.79 | $1,038,362.21 | $4,764.38 | $5,902.17 |
| 2 | $1,038,362.21 | $4,759.16 | $1,143.01 | $1,037,219.20 | $9,523.54 | $11,804.33 |
| 3 | $1,037,219.20 | $4,753.92 | $1,148.25 | $1,036,070.96 | $14,277.46 | $17,706.50 |
| 4 | $1,036,070.96 | $4,748.66 | $1,153.51 | $1,034,917.45 | $19,026.12 | $23,608.67 |
| 5 | $1,034,917.45 | $4,743.37 | $1,158.80 | $1,033,758.65 | $23,769.49 | $29,510.83 |
| 6 | $1,033,758.65 | $4,738.06 | $1,164.11 | $1,032,594.55 | $28,507.55 | $35,413.00 |
| 7 | $1,032,594.55 | $4,732.73 | $1,169.44 | $1,031,425.11 | $33,240.27 | $41,315.17 |
| 8 | $1,031,425.11 | $4,727.37 | $1,174.80 | $1,030,250.30 | $37,967.64 | $47,217.33 |
| 9 | $1,030,250.30 | $4,721.98 | $1,180.19 | $1,029,070.12 | $42,689.62 | $53,119.50 |
| 10 | $1,029,070.12 | $4,716.57 | $1,185.60 | $1,027,884.52 | $47,406.19 | $59,021.67 |
| 11 | $1,027,884.52 | $4,711.14 | $1,191.03 | $1,026,693.49 | $52,117.33 | $64,923.83 |
| 12 | $1,026,693.49 | $4,705.68 | $1,196.49 | $1,025,497.01 | $56,823.01 | $70,826.00 |
| 13 | $1,025,497.01 | $4,700.19 | $1,201.97 | $1,024,295.03 | $61,523.20 | $76,728.17 |
| 14 | $1,024,295.03 | $4,694.69 | $1,207.48 | $1,023,087.55 | $66,217.89 | $82,630.33 |
| 15 | $1,023,087.55 | $4,689.15 | $1,213.02 | $1,021,874.54 | $70,907.04 | $88,532.50 |
| 16 | $1,021,874.54 | $4,683.59 | $1,218.58 | $1,020,655.96 | $75,590.63 | $94,434.67 |
| 17 | $1,020,655.96 | $4,678.01 | $1,224.16 | $1,019,431.80 | $80,268.63 | $100,336.83 |
| 18 | $1,019,431.80 | $4,672.40 | $1,229.77 | $1,018,202.03 | $84,941.03 | $106,239.00 |
| 19 | $1,018,202.03 | $4,666.76 | $1,235.41 | $1,016,966.62 | $89,607.79 | $112,141.17 |
| 20 | $1,016,966.62 | $4,661.10 | $1,241.07 | $1,015,725.55 | $94,268.89 | $118,043.33 |
| 21 | $1,015,725.55 | $4,655.41 | $1,246.76 | $1,014,478.80 | $98,924.30 | $123,945.50 |
| 22 | $1,014,478.80 | $4,649.69 | $1,252.47 | $1,013,226.32 | $103,573.99 | $129,847.67 |
| 23 | $1,013,226.32 | $4,643.95 | $1,258.21 | $1,011,968.11 | $108,217.94 | $135,749.83 |
| 24 | $1,011,968.11 | $4,638.19 | $1,263.98 | $1,010,704.13 | $112,856.13 | $141,652.00 |
| 25 | $1,010,704.13 | $4,632.39 | $1,269.77 | $1,009,434.36 | $117,488.53 | $147,554.17 |
| 26 | $1,009,434.36 | $4,626.57 | $1,275.59 | $1,008,158.77 | $122,115.10 | $153,456.33 |
| 27 | $1,008,158.77 | $4,620.73 | $1,281.44 | $1,006,877.33 | $126,735.83 | $159,358.50 |
| 28 | $1,006,877.33 | $4,614.85 | $1,287.31 | $1,005,590.01 | $131,350.68 | $165,260.67 |
| 29 | $1,005,590.01 | $4,608.95 | $1,293.21 | $1,004,296.80 | $135,959.64 | $171,162.83 |
| 30 | $1,004,296.80 | $4,603.03 | $1,299.14 | $1,002,997.66 | $140,562.66 | $177,065.00 |
| 31 | $1,002,997.66 | $4,597.07 | $1,305.09 | $1,001,692.57 | $145,159.74 | $182,967.17 |
| 32 | $1,001,692.57 | $4,591.09 | $1,311.08 | $1,000,381.49 | $149,750.83 | $188,869.33 |
| 33 | $1,000,381.49 | $4,585.08 | $1,317.08 | $999,064.41 | $154,335.91 | $194,771.50 |
| 34 | $999,064.41 | $4,579.05 | $1,323.12 | $997,741.29 | $158,914.95 | $200,673.67 |
| 35 | $997,741.29 | $4,572.98 | $1,329.19 | $996,412.10 | $163,487.93 | $206,575.83 |
| 36 | $996,412.10 | $4,566.89 | $1,335.28 | $995,076.82 | $168,054.82 | $212,478.00 |
| 37 | $995,076.82 | $4,560.77 | $1,341.40 | $993,735.42 | $172,615.59 | $218,380.17 |
| 38 | $993,735.42 | $4,554.62 | $1,347.55 | $992,387.88 | $177,170.21 | $224,282.33 |
| 39 | $992,387.88 | $4,548.44 | $1,353.72 | $991,034.16 | $181,718.66 | $230,184.50 |
| 40 | $991,034.16 | $4,542.24 | $1,359.93 | $989,674.23 | $186,260.90 | $236,086.67 |
| 41 | $989,674.23 | $4,536.01 | $1,366.16 | $988,308.07 | $190,796.90 | $241,988.83 |
| 42 | $988,308.07 | $4,529.75 | $1,372.42 | $986,935.65 | $195,326.65 | $247,891.00 |
| 43 | $986,935.65 | $4,523.46 | $1,378.71 | $985,556.94 | $199,850.10 | $253,793.17 |
| 44 | $985,556.94 | $4,517.14 | $1,385.03 | $984,171.91 | $204,367.24 | $259,695.33 |
| 45 | $984,171.91 | $4,510.79 | $1,391.38 | $982,780.53 | $208,878.03 | $265,597.50 |
| 46 | $982,780.53 | $4,504.41 | $1,397.76 | $981,382.77 | $213,382.44 | $271,499.67 |
| 47 | $981,382.77 | $4,498.00 | $1,404.16 | $979,978.61 | $217,880.44 | $277,401.83 |
| 48 | $979,978.61 | $4,491.57 | $1,410.60 | $978,568.01 | $222,372.01 | $283,304.00 |
| 49 | $978,568.01 | $4,485.10 | $1,417.06 | $977,150.95 | $226,857.11 | $289,206.17 |
| 50 | $977,150.95 | $4,478.61 | $1,423.56 | $975,727.39 | $231,335.72 | $295,108.33 |
| 51 | $975,727.39 | $4,472.08 | $1,430.08 | $974,297.31 | $235,807.81 | $301,010.50 |
| 52 | $974,297.31 | $4,465.53 | $1,436.64 | $972,860.67 | $240,273.34 | $306,912.67 |
| 53 | $972,860.67 | $4,458.94 | $1,443.22 | $971,417.45 | $244,732.28 | $312,814.83 |
| 54 | $971,417.45 | $4,452.33 | $1,449.84 | $969,967.61 | $249,184.61 | $318,717.00 |
| 55 | $969,967.61 | $4,445.68 | $1,456.48 | $968,511.13 | $253,630.30 | $324,619.17 |
| 56 | $968,511.13 | $4,439.01 | $1,463.16 | $967,047.97 | $258,069.31 | $330,521.33 |
| 57 | $967,047.97 | $4,432.30 | $1,469.86 | $965,578.11 | $262,501.61 | $336,423.50 |
| 58 | $965,578.11 | $4,425.57 | $1,476.60 | $964,101.51 | $266,927.18 | $342,325.67 |
| 59 | $964,101.51 | $4,418.80 | $1,483.37 | $962,618.14 | $271,345.97 | $348,227.83 |
| 60 | $962,618.14 | $4,412.00 | $1,490.17 | $961,127.97 | $275,757.97 | $354,130.00 |
| 61 | $961,127.97 | $4,405.17 | $1,497.00 | $959,630.98 | $280,163.14 | $360,032.17 |
| 62 | $959,630.98 | $4,398.31 | $1,503.86 | $958,127.12 | $284,561.45 | $365,934.33 |
| 63 | $958,127.12 | $4,391.42 | $1,510.75 | $956,616.37 | $288,952.87 | $371,836.50 |
| 64 | $956,616.37 | $4,384.49 | $1,517.67 | $955,098.69 | $293,337.36 | $377,738.67 |
| 65 | $955,098.69 | $4,377.54 | $1,524.63 | $953,574.06 | $297,714.90 | $383,640.83 |
| 66 | $953,574.06 | $4,370.55 | $1,531.62 | $952,042.44 | $302,085.44 | $389,543.00 |
| 67 | $952,042.44 | $4,363.53 | $1,538.64 | $950,503.80 | $306,448.97 | $395,445.17 |
| 68 | $950,503.80 | $4,356.48 | $1,545.69 | $948,958.11 | $310,805.45 | $401,347.33 |
| 69 | $948,958.11 | $4,349.39 | $1,552.78 | $947,405.34 | $315,154.84 | $407,249.50 |
| 70 | $947,405.34 | $4,342.27 | $1,559.89 | $945,845.45 | $319,497.11 | $413,151.67 |
| 71 | $945,845.45 | $4,335.12 | $1,567.04 | $944,278.40 | $323,832.24 | $419,053.83 |
| 72 | $944,278.40 | $4,327.94 | $1,574.22 | $942,704.18 | $328,160.18 | $424,956.00 |
| 73 | $942,704.18 | $4,320.73 | $1,581.44 | $941,122.74 | $332,480.91 | $430,858.17 |
| 74 | $941,122.74 | $4,313.48 | $1,588.69 | $939,534.05 | $336,794.39 | $436,760.33 |
| 75 | $939,534.05 | $4,306.20 | $1,595.97 | $937,938.08 | $341,100.58 | $442,662.50 |
| 76 | $937,938.08 | $4,298.88 | $1,603.28 | $936,334.80 | $345,399.47 | $448,564.67 |
| 77 | $936,334.80 | $4,291.53 | $1,610.63 | $934,724.17 | $349,691.00 | $454,466.83 |
| 78 | $934,724.17 | $4,284.15 | $1,618.01 | $933,106.15 | $353,975.15 | $460,369.00 |
| 79 | $933,106.15 | $4,276.74 | $1,625.43 | $931,480.72 | $358,251.89 | $466,271.17 |
| 80 | $931,480.72 | $4,269.29 | $1,632.88 | $929,847.84 | $362,521.18 | $472,173.33 |
| 81 | $929,847.84 | $4,261.80 | $1,640.36 | $928,207.48 | $366,782.98 | $478,075.50 |
| 82 | $928,207.48 | $4,254.28 | $1,647.88 | $926,559.60 | $371,037.26 | $483,977.67 |
| 83 | $926,559.60 | $4,246.73 | $1,655.44 | $924,904.16 | $375,284.00 | $489,879.83 |
| 84 | $924,904.16 | $4,239.14 | $1,663.02 | $923,241.14 | $379,523.14 | $495,782.00 |
| 85 | $923,241.14 | $4,231.52 | $1,670.64 | $921,570.50 | $383,754.66 | $501,684.17 |
| 86 | $921,570.50 | $4,223.86 | $1,678.30 | $919,892.19 | $387,978.53 | $507,586.33 |
| 87 | $919,892.19 | $4,216.17 | $1,685.99 | $918,206.20 | $392,194.70 | $513,488.50 |
| 88 | $918,206.20 | $4,208.45 | $1,693.72 | $916,512.48 | $396,403.14 | $519,390.67 |
| 89 | $916,512.48 | $4,200.68 | $1,701.48 | $914,810.99 | $400,603.83 | $525,292.83 |
| 90 | $914,810.99 | $4,192.88 | $1,709.28 | $913,101.71 | $404,796.71 | $531,195.00 |
| 91 | $913,101.71 | $4,185.05 | $1,717.12 | $911,384.59 | $408,981.76 | $537,097.17 |
| 92 | $911,384.59 | $4,177.18 | $1,724.99 | $909,659.61 | $413,158.94 | $542,999.33 |
| 93 | $909,659.61 | $4,169.27 | $1,732.89 | $907,926.71 | $417,328.21 | $548,901.50 |
| 94 | $907,926.71 | $4,161.33 | $1,740.84 | $906,185.88 | $421,489.54 | $554,803.67 |
| 95 | $906,185.88 | $4,153.35 | $1,748.81 | $904,437.06 | $425,642.90 | $560,705.83 |
| 96 | $904,437.06 | $4,145.34 | $1,756.83 | $902,680.23 | $429,788.23 | $566,608.00 |
| 97 | $902,680.23 | $4,137.28 | $1,764.88 | $900,915.35 | $433,925.52 | $572,510.17 |
| 98 | $900,915.35 | $4,129.20 | $1,772.97 | $899,142.38 | $438,054.71 | $578,412.33 |
| 99 | $899,142.38 | $4,121.07 | $1,781.10 | $897,361.28 | $442,175.78 | $584,314.50 |
| 100 | $897,361.28 | $4,112.91 | $1,789.26 | $895,572.02 | $446,288.69 | $590,216.67 |
| 101 | $895,572.02 | $4,104.71 | $1,797.46 | $893,774.56 | $450,393.39 | $596,118.83 |
| 102 | $893,774.56 | $4,096.47 | $1,805.70 | $891,968.86 | $454,489.86 | $602,021.00 |
| 103 | $891,968.86 | $4,088.19 | $1,813.98 | $890,154.88 | $458,578.05 | $607,923.17 |
| 104 | $890,154.88 | $4,079.88 | $1,822.29 | $888,332.59 | $462,657.93 | $613,825.33 |
| 105 | $888,332.59 | $4,071.52 | $1,830.64 | $886,501.95 | $466,729.45 | $619,727.50 |
| 106 | $886,501.95 | $4,063.13 | $1,839.03 | $884,662.92 | $470,792.58 | $625,629.67 |
| 107 | $884,662.92 | $4,054.71 | $1,847.46 | $882,815.46 | $474,847.29 | $631,531.83 |
| 108 | $882,815.46 | $4,046.24 | $1,855.93 | $880,959.53 | $478,893.53 | $637,434.00 |
| 109 | $880,959.53 | $4,037.73 | $1,864.44 | $879,095.09 | $482,931.26 | $643,336.17 |
| 110 | $879,095.09 | $4,029.19 | $1,872.98 | $877,222.11 | $486,960.44 | $649,238.33 |
| 111 | $877,222.11 | $4,020.60 | $1,881.57 | $875,340.54 | $490,981.04 | $655,140.50 |
| 112 | $875,340.54 | $4,011.98 | $1,890.19 | $873,450.36 | $494,993.02 | $661,042.67 |
| 113 | $873,450.36 | $4,003.31 | $1,898.85 | $871,551.50 | $498,996.34 | $666,944.83 |
| 114 | $871,551.50 | $3,994.61 | $1,907.56 | $869,643.95 | $502,990.95 | $672,847.00 |
| 115 | $869,643.95 | $3,985.87 | $1,916.30 | $867,727.65 | $506,976.82 | $678,749.17 |
| 116 | $867,727.65 | $3,977.09 | $1,925.08 | $865,802.57 | $510,953.90 | $684,651.33 |
| 117 | $865,802.57 | $3,968.26 | $1,933.90 | $863,868.66 | $514,922.16 | $690,553.50 |
| 118 | $863,868.66 | $3,959.40 | $1,942.77 | $861,925.89 | $518,881.56 | $696,455.67 |
| 119 | $861,925.89 | $3,950.49 | $1,951.67 | $859,974.22 | $522,832.05 | $702,357.83 |
| 120 | $859,974.22 | $3,941.55 | $1,960.62 | $858,013.60 | $526,773.60 | $708,260.00 |
| 121 | $858,013.60 | $3,932.56 | $1,969.60 | $856,044.00 | $530,706.16 | $714,162.17 |
| 122 | $856,044.00 | $3,923.53 | $1,978.63 | $854,065.37 | $534,629.70 | $720,064.33 |
| 123 | $854,065.37 | $3,914.47 | $1,987.70 | $852,077.67 | $538,544.17 | $725,966.50 |
| 124 | $852,077.67 | $3,905.36 | $1,996.81 | $850,080.86 | $542,449.52 | $731,868.67 |
| 125 | $850,080.86 | $3,896.20 | $2,005.96 | $848,074.89 | $546,345.73 | $737,770.83 |
| 126 | $848,074.89 | $3,887.01 | $2,015.16 | $846,059.74 | $550,232.74 | $743,673.00 |
| 127 | $846,059.74 | $3,877.77 | $2,024.39 | $844,035.34 | $554,110.51 | $749,575.17 |
| 128 | $844,035.34 | $3,868.50 | $2,033.67 | $842,001.67 | $557,979.00 | $755,477.33 |
| 129 | $842,001.67 | $3,859.17 | $2,042.99 | $839,958.68 | $561,838.18 | $761,379.50 |
| 130 | $839,958.68 | $3,849.81 | $2,052.36 | $837,906.32 | $565,687.99 | $767,281.67 |
| 131 | $837,906.32 | $3,840.40 | $2,061.76 | $835,844.56 | $569,528.39 | $773,183.83 |
| 132 | $835,844.56 | $3,830.95 | $2,071.21 | $833,773.35 | $573,359.35 | $779,086.00 |
| 133 | $833,773.35 | $3,821.46 | $2,080.71 | $831,692.64 | $577,180.81 | $784,988.17 |
| 134 | $831,692.64 | $3,811.92 | $2,090.24 | $829,602.40 | $580,992.73 | $790,890.33 |
| 135 | $829,602.40 | $3,802.34 | $2,099.82 | $827,502.58 | $584,795.08 | $796,792.50 |
| 136 | $827,502.58 | $3,792.72 | $2,109.45 | $825,393.13 | $588,587.80 | $802,694.67 |
| 137 | $825,393.13 | $3,783.05 | $2,119.11 | $823,274.02 | $592,370.85 | $808,596.83 |
| 138 | $823,274.02 | $3,773.34 | $2,128.83 | $821,145.19 | $596,144.19 | $814,499.00 |
| 139 | $821,145.19 | $3,763.58 | $2,138.58 | $819,006.60 | $599,907.77 | $820,401.17 |
| 140 | $819,006.60 | $3,753.78 | $2,148.39 | $816,858.22 | $603,661.55 | $826,303.33 |
| 141 | $816,858.22 | $3,743.93 | $2,158.23 | $814,699.99 | $607,405.49 | $832,205.50 |
| 142 | $814,699.99 | $3,734.04 | $2,168.13 | $812,531.86 | $611,139.53 | $838,107.67 |
| 143 | $812,531.86 | $3,724.10 | $2,178.06 | $810,353.80 | $614,863.63 | $844,009.83 |
| 144 | $810,353.80 | $3,714.12 | $2,188.05 | $808,165.75 | $618,577.75 | $849,912.00 |
| 145 | $808,165.75 | $3,704.09 | $2,198.07 | $805,967.68 | $622,281.85 | $855,814.17 |
| 146 | $805,967.68 | $3,694.02 | $2,208.15 | $803,759.53 | $625,975.86 | $861,716.33 |
| 147 | $803,759.53 | $3,683.90 | $2,218.27 | $801,541.26 | $629,659.76 | $867,618.50 |
| 148 | $801,541.26 | $3,673.73 | $2,228.44 | $799,312.83 | $633,333.49 | $873,520.67 |
| 149 | $799,312.83 | $3,663.52 | $2,238.65 | $797,074.18 | $636,997.01 | $879,422.83 |
| 150 | $797,074.18 | $3,653.26 | $2,248.91 | $794,825.27 | $640,650.27 | $885,325.00 |
| 151 | $794,825.27 | $3,642.95 | $2,259.22 | $792,566.05 | $644,293.22 | $891,227.17 |
| 152 | $792,566.05 | $3,632.59 | $2,269.57 | $790,296.48 | $647,925.81 | $897,129.33 |
| 153 | $790,296.48 | $3,622.19 | $2,279.97 | $788,016.50 | $651,548.00 | $903,031.50 |
| 154 | $788,016.50 | $3,611.74 | $2,290.42 | $785,726.08 | $655,159.74 | $908,933.67 |
| 155 | $785,726.08 | $3,601.24 | $2,300.92 | $783,425.16 | $658,760.99 | $914,835.83 |
| 156 | $783,425.16 | $3,590.70 | $2,311.47 | $781,113.69 | $662,351.69 | $920,738.00 |
| 157 | $781,113.69 | $3,580.10 | $2,322.06 | $778,791.63 | $665,931.79 | $926,640.17 |
| 158 | $778,791.63 | $3,569.46 | $2,332.71 | $776,458.92 | $669,501.25 | $932,542.33 |
| 159 | $776,458.92 | $3,558.77 | $2,343.40 | $774,115.52 | $673,060.02 | $938,444.50 |
| 160 | $774,115.52 | $3,548.03 | $2,354.14 | $771,761.39 | $676,608.05 | $944,346.67 |
| 161 | $771,761.39 | $3,537.24 | $2,364.93 | $769,396.46 | $680,145.29 | $950,248.83 |
| 162 | $769,396.46 | $3,526.40 | $2,375.77 | $767,020.69 | $683,671.69 | $956,151.00 |
| 163 | $767,020.69 | $3,515.51 | $2,386.66 | $764,634.04 | $687,187.21 | $962,053.17 |
| 164 | $764,634.04 | $3,504.57 | $2,397.59 | $762,236.44 | $690,691.78 | $967,955.33 |
| 165 | $762,236.44 | $3,493.58 | $2,408.58 | $759,827.86 | $694,185.36 | $973,857.50 |
| 166 | $759,827.86 | $3,482.54 | $2,419.62 | $757,408.24 | $697,667.91 | $979,759.67 |
| 167 | $757,408.24 | $3,471.45 | $2,430.71 | $754,977.53 | $701,139.36 | $985,661.83 |
| 168 | $754,977.53 | $3,460.31 | $2,441.85 | $752,535.67 | $704,599.67 | $991,564.00 |
| 169 | $752,535.67 | $3,449.12 | $2,453.04 | $750,082.63 | $708,048.80 | $997,466.17 |
| 170 | $750,082.63 | $3,437.88 | $2,464.29 | $747,618.34 | $711,486.67 | $1,003,368.33 |
| 171 | $747,618.34 | $3,426.58 | $2,475.58 | $745,142.76 | $714,913.26 | $1,009,270.50 |
| 172 | $745,142.76 | $3,415.24 | $2,486.93 | $742,655.83 | $718,328.50 | $1,015,172.67 |
| 173 | $742,655.83 | $3,403.84 | $2,498.33 | $740,157.50 | $721,732.34 | $1,021,074.83 |
| 174 | $740,157.50 | $3,392.39 | $2,509.78 | $737,647.72 | $725,124.72 | $1,026,977.00 |
| 175 | $737,647.72 | $3,380.89 | $2,521.28 | $735,126.44 | $728,505.61 | $1,032,879.17 |
| 176 | $735,126.44 | $3,369.33 | $2,532.84 | $732,593.61 | $731,874.94 | $1,038,781.33 |
| 177 | $732,593.61 | $3,357.72 | $2,544.45 | $730,049.16 | $735,232.66 | $1,044,683.50 |
| 178 | $730,049.16 | $3,346.06 | $2,556.11 | $727,493.05 | $738,578.72 | $1,050,585.67 |
| 179 | $727,493.05 | $3,334.34 | $2,567.82 | $724,925.23 | $741,913.06 | $1,056,487.83 |
| 180 | $724,925.23 | $3,322.57 | $2,579.59 | $722,345.64 | $745,235.64 | $1,062,390.00 |
| 181 | $722,345.64 | $3,310.75 | $2,591.42 | $719,754.22 | $748,546.39 | $1,068,292.17 |
| 182 | $719,754.22 | $3,298.87 | $2,603.29 | $717,150.93 | $751,845.26 | $1,074,194.33 |
| 183 | $717,150.93 | $3,286.94 | $2,615.22 | $714,535.70 | $755,132.20 | $1,080,096.50 |
| 184 | $714,535.70 | $3,274.96 | $2,627.21 | $711,908.49 | $758,407.16 | $1,085,998.67 |
| 185 | $711,908.49 | $3,262.91 | $2,639.25 | $709,269.24 | $761,670.07 | $1,091,900.83 |
| 186 | $709,269.24 | $3,250.82 | $2,651.35 | $706,617.89 | $764,920.89 | $1,097,803.00 |
| 187 | $706,617.89 | $3,238.67 | $2,663.50 | $703,954.39 | $768,159.55 | $1,103,705.17 |
| 188 | $703,954.39 | $3,226.46 | $2,675.71 | $701,278.68 | $771,386.01 | $1,109,607.33 |
| 189 | $701,278.68 | $3,214.19 | $2,687.97 | $698,590.70 | $774,600.20 | $1,115,509.50 |
| 190 | $698,590.70 | $3,201.87 | $2,700.29 | $695,890.41 | $777,802.08 | $1,121,411.67 |
| 191 | $695,890.41 | $3,189.50 | $2,712.67 | $693,177.74 | $780,991.58 | $1,127,313.83 |
| 192 | $693,177.74 | $3,177.06 | $2,725.10 | $690,452.64 | $784,168.64 | $1,133,216.00 |
| 193 | $690,452.64 | $3,164.57 | $2,737.59 | $687,715.05 | $787,333.22 | $1,139,118.17 |
| 194 | $687,715.05 | $3,152.03 | $2,750.14 | $684,964.91 | $790,485.24 | $1,145,020.33 |
| 195 | $684,964.91 | $3,139.42 | $2,762.74 | $682,202.17 | $793,624.67 | $1,150,922.50 |
| 196 | $682,202.17 | $3,126.76 | $2,775.41 | $679,426.76 | $796,751.43 | $1,156,824.67 |
| 197 | $679,426.76 | $3,114.04 | $2,788.13 | $676,638.63 | $799,865.47 | $1,162,726.83 |
| 198 | $676,638.63 | $3,101.26 | $2,800.91 | $673,837.72 | $802,966.73 | $1,168,629.00 |
| 199 | $673,837.72 | $3,088.42 | $2,813.74 | $671,023.98 | $806,055.15 | $1,174,531.17 |
| 200 | $671,023.98 | $3,075.53 | $2,826.64 | $668,197.34 | $809,130.67 | $1,180,433.33 |
| 201 | $668,197.34 | $3,062.57 | $2,839.60 | $665,357.75 | $812,193.25 | $1,186,335.50 |
| 202 | $665,357.75 | $3,049.56 | $2,852.61 | $662,505.14 | $815,242.80 | $1,192,237.67 |
| 203 | $662,505.14 | $3,036.48 | $2,865.68 | $659,639.45 | $818,279.28 | $1,198,139.83 |
| 204 | $659,639.45 | $3,023.35 | $2,878.82 | $656,760.63 | $821,302.63 | $1,204,042.00 |
| 205 | $656,760.63 | $3,010.15 | $2,892.01 | $653,868.62 | $824,312.78 | $1,209,944.17 |
| 206 | $653,868.62 | $2,996.90 | $2,905.27 | $650,963.35 | $827,309.68 | $1,215,846.33 |
| 207 | $650,963.35 | $2,983.58 | $2,918.58 | $648,044.76 | $830,293.26 | $1,221,748.50 |
| 208 | $648,044.76 | $2,970.21 | $2,931.96 | $645,112.80 | $833,263.47 | $1,227,650.67 |
| 209 | $645,112.80 | $2,956.77 | $2,945.40 | $642,167.40 | $836,220.24 | $1,233,552.83 |
| 210 | $642,167.40 | $2,943.27 | $2,958.90 | $639,208.50 | $839,163.50 | $1,239,455.00 |
| 211 | $639,208.50 | $2,929.71 | $2,972.46 | $636,236.04 | $842,093.21 | $1,245,357.17 |
| 212 | $636,236.04 | $2,916.08 | $2,986.08 | $633,249.96 | $845,009.29 | $1,251,259.33 |
| 213 | $633,249.96 | $2,902.40 | $2,999.77 | $630,250.19 | $847,911.69 | $1,257,161.50 |
| 214 | $630,250.19 | $2,888.65 | $3,013.52 | $627,236.67 | $850,800.33 | $1,263,063.67 |
| 215 | $627,236.67 | $2,874.83 | $3,027.33 | $624,209.33 | $853,675.17 | $1,268,965.83 |
| 216 | $624,209.33 | $2,860.96 | $3,041.21 | $621,168.13 | $856,536.13 | $1,274,868.00 |
| 217 | $621,168.13 | $2,847.02 | $3,055.15 | $618,112.98 | $859,383.15 | $1,280,770.17 |
| 218 | $618,112.98 | $2,833.02 | $3,069.15 | $615,043.83 | $862,216.17 | $1,286,672.33 |
| 219 | $615,043.83 | $2,818.95 | $3,083.22 | $611,960.62 | $865,035.12 | $1,292,574.50 |
| 220 | $611,960.62 | $2,804.82 | $3,097.35 | $608,863.27 | $867,839.94 | $1,298,476.67 |
| 221 | $608,863.27 | $2,790.62 | $3,111.54 | $605,751.73 | $870,630.56 | $1,304,378.83 |
| 222 | $605,751.73 | $2,776.36 | $3,125.80 | $602,625.92 | $873,406.92 | $1,310,281.00 |
| 223 | $602,625.92 | $2,762.04 | $3,140.13 | $599,485.79 | $876,168.96 | $1,316,183.17 |
| 224 | $599,485.79 | $2,747.64 | $3,154.52 | $596,331.27 | $878,916.60 | $1,322,085.33 |
| 225 | $596,331.27 | $2,733.18 | $3,168.98 | $593,162.29 | $881,649.79 | $1,327,987.50 |
| 226 | $593,162.29 | $2,718.66 | $3,183.51 | $589,978.78 | $884,368.45 | $1,333,889.67 |
| 227 | $589,978.78 | $2,704.07 | $3,198.10 | $586,780.68 | $887,072.52 | $1,339,791.83 |
| 228 | $586,780.68 | $2,689.41 | $3,212.76 | $583,567.93 | $889,761.93 | $1,345,694.00 |
| 229 | $583,567.93 | $2,674.69 | $3,227.48 | $580,340.45 | $892,436.61 | $1,351,596.17 |
| 230 | $580,340.45 | $2,659.89 | $3,242.27 | $577,098.17 | $895,096.51 | $1,357,498.33 |
| 231 | $577,098.17 | $2,645.03 | $3,257.13 | $573,841.04 | $897,741.54 | $1,363,400.50 |
| 232 | $573,841.04 | $2,630.10 | $3,272.06 | $570,568.98 | $900,371.65 | $1,369,302.67 |
| 233 | $570,568.98 | $2,615.11 | $3,287.06 | $567,281.92 | $902,986.75 | $1,375,204.83 |
| 234 | $567,281.92 | $2,600.04 | $3,302.12 | $563,979.79 | $905,586.80 | $1,381,107.00 |
| 235 | $563,979.79 | $2,584.91 | $3,317.26 | $560,662.54 | $908,171.70 | $1,387,009.17 |
| 236 | $560,662.54 | $2,569.70 | $3,332.46 | $557,330.07 | $910,741.41 | $1,392,911.33 |
| 237 | $557,330.07 | $2,554.43 | $3,347.74 | $553,982.33 | $913,295.84 | $1,398,813.50 |
| 238 | $553,982.33 | $2,539.09 | $3,363.08 | $550,619.25 | $915,834.92 | $1,404,715.67 |
| 239 | $550,619.25 | $2,523.67 | $3,378.50 | $547,240.76 | $918,358.59 | $1,410,617.83 |
| 240 | $547,240.76 | $2,508.19 | $3,393.98 | $543,846.78 | $920,866.78 | $1,416,520.00 |
| 241 | $543,846.78 | $2,492.63 | $3,409.54 | $540,437.24 | $923,359.41 | $1,422,422.17 |
| 242 | $540,437.24 | $2,477.00 | $3,425.16 | $537,012.08 | $925,836.41 | $1,428,324.33 |
| 243 | $537,012.08 | $2,461.31 | $3,440.86 | $533,571.22 | $928,297.72 | $1,434,226.50 |
| 244 | $533,571.22 | $2,445.53 | $3,456.63 | $530,114.59 | $930,743.25 | $1,440,128.67 |
| 245 | $530,114.59 | $2,429.69 | $3,472.47 | $526,642.11 | $933,172.95 | $1,446,030.83 |
| 246 | $526,642.11 | $2,413.78 | $3,488.39 | $523,153.72 | $935,586.72 | $1,451,933.00 |
| 247 | $523,153.72 | $2,397.79 | $3,504.38 | $519,649.34 | $937,984.51 | $1,457,835.17 |
| 248 | $519,649.34 | $2,381.73 | $3,520.44 | $516,128.90 | $940,366.24 | $1,463,737.33 |
| 249 | $516,128.90 | $2,365.59 | $3,536.58 | $512,592.33 | $942,731.83 | $1,469,639.50 |
| 250 | $512,592.33 | $2,349.38 | $3,552.79 | $509,039.54 | $945,081.21 | $1,475,541.67 |
| 251 | $509,039.54 | $2,333.10 | $3,569.07 | $505,470.47 | $947,414.31 | $1,481,443.83 |
| 252 | $505,470.47 | $2,316.74 | $3,585.43 | $501,885.05 | $949,731.05 | $1,487,346.00 |
| 253 | $501,885.05 | $2,300.31 | $3,601.86 | $498,283.19 | $952,031.35 | $1,493,248.17 |
| 254 | $498,283.19 | $2,283.80 | $3,618.37 | $494,664.82 | $954,315.15 | $1,499,150.33 |
| 255 | $494,664.82 | $2,267.21 | $3,634.95 | $491,029.86 | $956,582.36 | $1,505,052.50 |
| 256 | $491,029.86 | $2,250.55 | $3,651.61 | $487,378.25 | $958,832.92 | $1,510,954.67 |
| 257 | $487,378.25 | $2,233.82 | $3,668.35 | $483,709.90 | $961,066.74 | $1,516,856.83 |
| 258 | $483,709.90 | $2,217.00 | $3,685.16 | $480,024.74 | $963,283.74 | $1,522,759.00 |
| 259 | $480,024.74 | $2,200.11 | $3,702.05 | $476,322.69 | $965,483.85 | $1,528,661.17 |
| 260 | $476,322.69 | $2,183.15 | $3,719.02 | $472,603.66 | $967,667.00 | $1,534,563.33 |
| 261 | $472,603.66 | $2,166.10 | $3,736.07 | $468,867.60 | $969,833.10 | $1,540,465.50 |
| 262 | $468,867.60 | $2,148.98 | $3,753.19 | $465,114.41 | $971,982.07 | $1,546,367.67 |
| 263 | $465,114.41 | $2,131.77 | $3,770.39 | $461,344.02 | $974,113.85 | $1,552,269.83 |
| 264 | $461,344.02 | $2,114.49 | $3,787.67 | $457,556.34 | $976,228.34 | $1,558,172.00 |
| 265 | $457,556.34 | $2,097.13 | $3,805.03 | $453,751.31 | $978,325.48 | $1,564,074.17 |
| 266 | $453,751.31 | $2,079.69 | $3,822.47 | $449,928.84 | $980,405.17 | $1,569,976.33 |
| 267 | $449,928.84 | $2,062.17 | $3,839.99 | $446,088.84 | $982,467.34 | $1,575,878.50 |
| 268 | $446,088.84 | $2,044.57 | $3,857.59 | $442,231.25 | $984,511.92 | $1,581,780.67 |
| 269 | $442,231.25 | $2,026.89 | $3,875.27 | $438,355.98 | $986,538.81 | $1,587,682.83 |
| 270 | $438,355.98 | $2,009.13 | $3,893.04 | $434,462.94 | $988,547.94 | $1,593,585.00 |
| 271 | $434,462.94 | $1,991.29 | $3,910.88 | $430,552.06 | $990,539.23 | $1,599,487.17 |
| 272 | $430,552.06 | $1,973.36 | $3,928.80 | $426,623.26 | $992,512.59 | $1,605,389.33 |
| 273 | $426,623.26 | $1,955.36 | $3,946.81 | $422,676.45 | $994,467.95 | $1,611,291.50 |
| 274 | $422,676.45 | $1,937.27 | $3,964.90 | $418,711.55 | $996,405.22 | $1,617,193.67 |
| 275 | $418,711.55 | $1,919.09 | $3,983.07 | $414,728.48 | $998,324.31 | $1,623,095.83 |
| 276 | $414,728.48 | $1,900.84 | $4,001.33 | $410,727.15 | $1,000,225.15 | $1,628,998.00 |
| 277 | $410,727.15 | $1,882.50 | $4,019.67 | $406,707.48 | $1,002,107.65 | $1,634,900.17 |
| 278 | $406,707.48 | $1,864.08 | $4,038.09 | $402,669.39 | $1,003,971.73 | $1,640,802.33 |
| 279 | $402,669.39 | $1,845.57 | $4,056.60 | $398,612.79 | $1,005,817.29 | $1,646,704.50 |
| 280 | $398,612.79 | $1,826.98 | $4,075.19 | $394,537.60 | $1,007,644.27 | $1,652,606.67 |
| 281 | $394,537.60 | $1,808.30 | $4,093.87 | $390,443.73 | $1,009,452.57 | $1,658,508.83 |
| 282 | $390,443.73 | $1,789.53 | $4,112.63 | $386,331.10 | $1,011,242.10 | $1,664,411.00 |
| 283 | $386,331.10 | $1,770.68 | $4,131.48 | $382,199.62 | $1,013,012.79 | $1,670,313.17 |
| 284 | $382,199.62 | $1,751.75 | $4,150.42 | $378,049.20 | $1,014,764.53 | $1,676,215.33 |
| 285 | $378,049.20 | $1,732.73 | $4,169.44 | $373,879.76 | $1,016,497.26 | $1,682,117.50 |
| 286 | $373,879.76 | $1,713.62 | $4,188.55 | $369,691.21 | $1,018,210.87 | $1,688,019.67 |
| 287 | $369,691.21 | $1,694.42 | $4,207.75 | $365,483.46 | $1,019,905.29 | $1,693,921.83 |
| 288 | $365,483.46 | $1,675.13 | $4,227.03 | $361,256.42 | $1,021,580.42 | $1,699,824.00 |
| 289 | $361,256.42 | $1,655.76 | $4,246.41 | $357,010.02 | $1,023,236.18 | $1,705,726.17 |
| 290 | $357,010.02 | $1,636.30 | $4,265.87 | $352,744.15 | $1,024,872.48 | $1,711,628.33 |
| 291 | $352,744.15 | $1,616.74 | $4,285.42 | $348,458.72 | $1,026,489.22 | $1,717,530.50 |
| 292 | $348,458.72 | $1,597.10 | $4,305.06 | $344,153.66 | $1,028,086.33 | $1,723,432.67 |
| 293 | $344,153.66 | $1,577.37 | $4,324.80 | $339,828.86 | $1,029,663.70 | $1,729,334.83 |
| 294 | $339,828.86 | $1,557.55 | $4,344.62 | $335,484.25 | $1,031,221.25 | $1,735,237.00 |
| 295 | $335,484.25 | $1,537.64 | $4,364.53 | $331,119.71 | $1,032,758.88 | $1,741,139.17 |
| 296 | $331,119.71 | $1,517.63 | $4,384.53 | $326,735.18 | $1,034,276.51 | $1,747,041.33 |
| 297 | $326,735.18 | $1,497.54 | $4,404.63 | $322,330.55 | $1,035,774.05 | $1,752,943.50 |
| 298 | $322,330.55 | $1,477.35 | $4,424.82 | $317,905.73 | $1,037,251.40 | $1,758,845.67 |
| 299 | $317,905.73 | $1,457.07 | $4,445.10 | $313,460.63 | $1,038,708.47 | $1,764,747.83 |
| 300 | $313,460.63 | $1,436.69 | $4,465.47 | $308,995.16 | $1,040,145.16 | $1,770,650.00 |
| 301 | $308,995.16 | $1,416.23 | $4,485.94 | $304,509.22 | $1,041,561.39 | $1,776,552.17 |
| 302 | $304,509.22 | $1,395.67 | $4,506.50 | $300,002.72 | $1,042,957.06 | $1,782,454.33 |
| 303 | $300,002.72 | $1,375.01 | $4,527.15 | $295,475.57 | $1,044,332.07 | $1,788,356.50 |
| 304 | $295,475.57 | $1,354.26 | $4,547.90 | $290,927.66 | $1,045,686.33 | $1,794,258.67 |
| 305 | $290,927.66 | $1,333.42 | $4,568.75 | $286,358.92 | $1,047,019.75 | $1,800,160.83 |
| 306 | $286,358.92 | $1,312.48 | $4,589.69 | $281,769.23 | $1,048,332.23 | $1,806,063.00 |
| 307 | $281,769.23 | $1,291.44 | $4,610.72 | $277,158.50 | $1,049,623.67 | $1,811,965.17 |
| 308 | $277,158.50 | $1,270.31 | $4,631.86 | $272,526.65 | $1,050,893.98 | $1,817,867.33 |
| 309 | $272,526.65 | $1,249.08 | $4,653.09 | $267,873.56 | $1,052,143.06 | $1,823,769.50 |
| 310 | $267,873.56 | $1,227.75 | $4,674.41 | $263,199.15 | $1,053,370.81 | $1,829,671.67 |
| 311 | $263,199.15 | $1,206.33 | $4,695.84 | $258,503.31 | $1,054,577.14 | $1,835,573.83 |
| 312 | $258,503.31 | $1,184.81 | $4,717.36 | $253,785.95 | $1,055,761.95 | $1,841,476.00 |
| 313 | $253,785.95 | $1,163.19 | $4,738.98 | $249,046.97 | $1,056,925.14 | $1,847,378.17 |
| 314 | $249,046.97 | $1,141.47 | $4,760.70 | $244,286.27 | $1,058,066.60 | $1,853,280.33 |
| 315 | $244,286.27 | $1,119.65 | $4,782.52 | $239,503.75 | $1,059,186.25 | $1,859,182.50 |
| 316 | $239,503.75 | $1,097.73 | $4,804.44 | $234,699.31 | $1,060,283.97 | $1,865,084.67 |
| 317 | $234,699.31 | $1,075.71 | $4,826.46 | $229,872.84 | $1,061,359.68 | $1,870,986.83 |
| 318 | $229,872.84 | $1,053.58 | $4,848.58 | $225,024.26 | $1,062,413.26 | $1,876,889.00 |
| 319 | $225,024.26 | $1,031.36 | $4,870.81 | $220,153.46 | $1,063,444.62 | $1,882,791.17 |
| 320 | $220,153.46 | $1,009.04 | $4,893.13 | $215,260.33 | $1,064,453.66 | $1,888,693.33 |
| 321 | $215,260.33 | $986.61 | $4,915.56 | $210,344.77 | $1,065,440.27 | $1,894,595.50 |
| 322 | $210,344.77 | $964.08 | $4,938.09 | $205,406.68 | $1,066,404.35 | $1,900,497.67 |
| 323 | $205,406.68 | $941.45 | $4,960.72 | $200,445.96 | $1,067,345.80 | $1,906,399.83 |
| 324 | $200,445.96 | $918.71 | $4,983.46 | $195,462.51 | $1,068,264.51 | $1,912,302.00 |
| 325 | $195,462.51 | $895.87 | $5,006.30 | $190,456.21 | $1,069,160.38 | $1,918,204.17 |
| 326 | $190,456.21 | $872.92 | $5,029.24 | $185,426.97 | $1,070,033.30 | $1,924,106.33 |
| 327 | $185,426.97 | $849.87 | $5,052.29 | $180,374.67 | $1,070,883.18 | $1,930,008.50 |
| 328 | $180,374.67 | $826.72 | $5,075.45 | $175,299.23 | $1,071,709.89 | $1,935,910.67 |
| 329 | $175,299.23 | $803.45 | $5,098.71 | $170,200.51 | $1,072,513.35 | $1,941,812.83 |
| 330 | $170,200.51 | $780.09 | $5,122.08 | $165,078.43 | $1,073,293.43 | $1,947,715.00 |
| 331 | $165,078.43 | $756.61 | $5,145.56 | $159,932.88 | $1,074,050.04 | $1,953,617.17 |
| 332 | $159,932.88 | $733.03 | $5,169.14 | $154,763.73 | $1,074,783.07 | $1,959,519.33 |
| 333 | $154,763.73 | $709.33 | $5,192.83 | $149,570.90 | $1,075,492.40 | $1,965,421.50 |
| 334 | $149,570.90 | $685.53 | $5,216.63 | $144,354.27 | $1,076,177.94 | $1,971,323.67 |
| 335 | $144,354.27 | $661.62 | $5,240.54 | $139,113.73 | $1,076,839.56 | $1,977,225.83 |
| 336 | $139,113.73 | $637.60 | $5,264.56 | $133,849.16 | $1,077,477.16 | $1,983,128.00 |
| 337 | $133,849.16 | $613.48 | $5,288.69 | $128,560.47 | $1,078,090.64 | $1,989,030.17 |
| 338 | $128,560.47 | $589.24 | $5,312.93 | $123,247.54 | $1,078,679.87 | $1,994,932.33 |
| 339 | $123,247.54 | $564.88 | $5,337.28 | $117,910.26 | $1,079,244.76 | $2,000,834.50 |
| 340 | $117,910.26 | $540.42 | $5,361.74 | $112,548.51 | $1,079,785.18 | $2,006,736.67 |
| 341 | $112,548.51 | $515.85 | $5,386.32 | $107,162.19 | $1,080,301.03 | $2,012,638.83 |
| 342 | $107,162.19 | $491.16 | $5,411.01 | $101,751.19 | $1,080,792.19 | $2,018,541.00 |
| 343 | $101,751.19 | $466.36 | $5,435.81 | $96,315.38 | $1,081,258.55 | $2,024,443.17 |
| 344 | $96,315.38 | $441.45 | $5,460.72 | $90,854.66 | $1,081,699.99 | $2,030,345.33 |
| 345 | $90,854.66 | $416.42 | $5,485.75 | $85,368.91 | $1,082,116.41 | $2,036,247.50 |
| 346 | $85,368.91 | $391.27 | $5,510.89 | $79,858.02 | $1,082,507.69 | $2,042,149.67 |
| 347 | $79,858.02 | $366.02 | $5,536.15 | $74,321.87 | $1,082,873.70 | $2,048,051.83 |
| 348 | $74,321.87 | $340.64 | $5,561.52 | $68,760.34 | $1,083,214.34 | $2,053,954.00 |
| 349 | $68,760.34 | $315.15 | $5,587.02 | $63,173.33 | $1,083,529.49 | $2,059,856.17 |
| 350 | $63,173.33 | $289.54 | $5,612.62 | $57,560.70 | $1,083,819.04 | $2,065,758.33 |
| 351 | $57,560.70 | $263.82 | $5,638.35 | $51,922.36 | $1,084,082.86 | $2,071,660.50 |
| 352 | $51,922.36 | $237.98 | $5,664.19 | $46,258.17 | $1,084,320.84 | $2,077,562.67 |
| 353 | $46,258.17 | $212.02 | $5,690.15 | $40,568.02 | $1,084,532.85 | $2,083,464.83 |
| 354 | $40,568.02 | $185.94 | $5,716.23 | $34,851.79 | $1,084,718.79 | $2,089,367.00 |
| 355 | $34,851.79 | $159.74 | $5,742.43 | $29,109.36 | $1,084,878.53 | $2,095,269.17 |
| 356 | $29,109.36 | $133.42 | $5,768.75 | $23,340.61 | $1,085,011.94 | $2,101,171.33 |
| 357 | $23,340.61 | $106.98 | $5,795.19 | $17,545.42 | $1,085,118.92 | $2,107,073.50 |
| 358 | $17,545.42 | $80.42 | $5,821.75 | $11,723.67 | $1,085,199.34 | $2,112,975.67 |
| 359 | $11,723.67 | $53.73 | $5,848.43 | $5,875.24 | $1,085,253.07 | $2,118,877.83 |
| 360 | $5,875.24 | $26.93 | $5,875.24 | $0.00 | $1,085,280.00 | $2,124,780.00 |