|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,044,650.00 | $3,699.80 | $1,439.25 | $1,043,210.75 | $3,699.80 | $5,139.05 |
| 2 | $1,043,210.75 | $3,694.70 | $1,444.35 | $1,041,766.41 | $7,394.51 | $10,278.10 |
| 3 | $1,041,766.41 | $3,689.59 | $1,449.46 | $1,040,316.95 | $11,084.10 | $15,417.15 |
| 4 | $1,040,316.95 | $3,684.46 | $1,454.59 | $1,038,862.35 | $14,768.55 | $20,556.20 |
| 5 | $1,038,862.35 | $3,679.30 | $1,459.75 | $1,037,402.61 | $18,447.86 | $25,695.25 |
| 6 | $1,037,402.61 | $3,674.13 | $1,464.92 | $1,035,937.69 | $22,121.99 | $30,834.30 |
| 7 | $1,035,937.69 | $3,668.95 | $1,470.10 | $1,034,467.59 | $25,790.94 | $35,973.35 |
| 8 | $1,034,467.59 | $3,663.74 | $1,475.31 | $1,032,992.28 | $29,454.68 | $41,112.40 |
| 9 | $1,032,992.28 | $3,658.51 | $1,480.54 | $1,031,511.74 | $33,113.19 | $46,251.45 |
| 10 | $1,031,511.74 | $3,653.27 | $1,485.78 | $1,030,025.96 | $36,766.46 | $51,390.50 |
| 11 | $1,030,025.96 | $3,648.01 | $1,491.04 | $1,028,534.92 | $40,414.47 | $56,529.55 |
| 12 | $1,028,534.92 | $3,642.73 | $1,496.32 | $1,027,038.60 | $44,057.20 | $61,668.60 |
| 13 | $1,027,038.60 | $3,637.43 | $1,501.62 | $1,025,536.97 | $47,694.63 | $66,807.65 |
| 14 | $1,025,536.97 | $3,632.11 | $1,506.94 | $1,024,030.03 | $51,326.74 | $71,946.70 |
| 15 | $1,024,030.03 | $3,626.77 | $1,512.28 | $1,022,517.76 | $54,953.51 | $77,085.75 |
| 16 | $1,022,517.76 | $3,621.42 | $1,517.63 | $1,021,000.12 | $58,574.93 | $82,224.80 |
| 17 | $1,021,000.12 | $3,616.04 | $1,523.01 | $1,019,477.12 | $62,190.97 | $87,363.85 |
| 18 | $1,019,477.12 | $3,610.65 | $1,528.40 | $1,017,948.71 | $65,801.62 | $92,502.90 |
| 19 | $1,017,948.71 | $3,605.24 | $1,533.82 | $1,016,414.90 | $69,406.85 | $97,641.95 |
| 20 | $1,016,414.90 | $3,599.80 | $1,539.25 | $1,014,875.65 | $73,006.65 | $102,781.00 |
| 21 | $1,014,875.65 | $3,594.35 | $1,544.70 | $1,013,330.95 | $76,601.01 | $107,920.05 |
| 22 | $1,013,330.95 | $3,588.88 | $1,550.17 | $1,011,780.78 | $80,189.89 | $113,059.10 |
| 23 | $1,011,780.78 | $3,583.39 | $1,555.66 | $1,010,225.12 | $83,773.28 | $118,198.15 |
| 24 | $1,010,225.12 | $3,577.88 | $1,561.17 | $1,008,663.95 | $87,351.16 | $123,337.20 |
| 25 | $1,008,663.95 | $3,572.35 | $1,566.70 | $1,007,097.26 | $90,923.51 | $128,476.25 |
| 26 | $1,007,097.26 | $3,566.80 | $1,572.25 | $1,005,525.01 | $94,490.31 | $133,615.30 |
| 27 | $1,005,525.01 | $3,561.23 | $1,577.82 | $1,003,947.19 | $98,051.55 | $138,754.35 |
| 28 | $1,003,947.19 | $3,555.65 | $1,583.40 | $1,002,363.79 | $101,607.19 | $143,893.40 |
| 29 | $1,002,363.79 | $3,550.04 | $1,589.01 | $1,000,774.78 | $105,157.23 | $149,032.45 |
| 30 | $1,000,774.78 | $3,544.41 | $1,594.64 | $999,180.14 | $108,701.64 | $154,171.50 |
| 31 | $999,180.14 | $3,538.76 | $1,600.29 | $997,579.85 | $112,240.40 | $159,310.55 |
| 32 | $997,579.85 | $3,533.10 | $1,605.95 | $995,973.90 | $115,773.50 | $164,449.60 |
| 33 | $995,973.90 | $3,527.41 | $1,611.64 | $994,362.25 | $119,300.91 | $169,588.65 |
| 34 | $994,362.25 | $3,521.70 | $1,617.35 | $992,744.90 | $122,822.61 | $174,727.70 |
| 35 | $992,744.90 | $3,515.97 | $1,623.08 | $991,121.83 | $126,338.58 | $179,866.75 |
| 36 | $991,121.83 | $3,510.22 | $1,628.83 | $989,493.00 | $129,848.80 | $185,005.80 |
| 37 | $989,493.00 | $3,504.45 | $1,634.60 | $987,858.40 | $133,353.26 | $190,144.85 |
| 38 | $987,858.40 | $3,498.67 | $1,640.38 | $986,218.02 | $136,851.92 | $195,283.90 |
| 39 | $986,218.02 | $3,492.86 | $1,646.19 | $984,571.82 | $140,344.78 | $200,422.95 |
| 40 | $984,571.82 | $3,487.03 | $1,652.02 | $982,919.80 | $143,831.80 | $205,562.00 |
| 41 | $982,919.80 | $3,481.17 | $1,657.88 | $981,261.92 | $147,312.98 | $210,701.05 |
| 42 | $981,261.92 | $3,475.30 | $1,663.75 | $979,598.17 | $150,788.28 | $215,840.10 |
| 43 | $979,598.17 | $3,469.41 | $1,669.64 | $977,928.54 | $154,257.69 | $220,979.15 |
| 44 | $977,928.54 | $3,463.50 | $1,675.55 | $976,252.98 | $157,721.19 | $226,118.20 |
| 45 | $976,252.98 | $3,457.56 | $1,681.49 | $974,571.49 | $161,178.75 | $231,257.25 |
| 46 | $974,571.49 | $3,451.61 | $1,687.44 | $972,884.05 | $164,630.36 | $236,396.30 |
| 47 | $972,884.05 | $3,445.63 | $1,693.42 | $971,190.63 | $168,075.99 | $241,535.35 |
| 48 | $971,190.63 | $3,439.63 | $1,699.42 | $969,491.22 | $171,515.62 | $246,674.40 |
| 49 | $969,491.22 | $3,433.61 | $1,705.44 | $967,785.78 | $174,949.23 | $251,813.45 |
| 50 | $967,785.78 | $3,427.57 | $1,711.48 | $966,074.31 | $178,376.81 | $256,952.50 |
| 51 | $966,074.31 | $3,421.51 | $1,717.54 | $964,356.77 | $181,798.32 | $262,091.55 |
| 52 | $964,356.77 | $3,415.43 | $1,723.62 | $962,633.15 | $185,213.75 | $267,230.60 |
| 53 | $962,633.15 | $3,409.33 | $1,729.72 | $960,903.42 | $188,623.08 | $272,369.65 |
| 54 | $960,903.42 | $3,403.20 | $1,735.85 | $959,167.57 | $192,026.28 | $277,508.70 |
| 55 | $959,167.57 | $3,397.05 | $1,742.00 | $957,425.58 | $195,423.33 | $282,647.75 |
| 56 | $957,425.58 | $3,390.88 | $1,748.17 | $955,677.41 | $198,814.21 | $287,786.80 |
| 57 | $955,677.41 | $3,384.69 | $1,754.36 | $953,923.05 | $202,198.90 | $292,925.85 |
| 58 | $953,923.05 | $3,378.48 | $1,760.57 | $952,162.48 | $205,577.38 | $298,064.90 |
| 59 | $952,162.48 | $3,372.24 | $1,766.81 | $950,395.67 | $208,949.62 | $303,203.95 |
| 60 | $950,395.67 | $3,365.98 | $1,773.07 | $948,622.60 | $212,315.61 | $308,343.00 |
| 61 | $948,622.60 | $3,359.71 | $1,779.35 | $946,843.26 | $215,675.31 | $313,482.05 |
| 62 | $946,843.26 | $3,353.40 | $1,785.65 | $945,057.61 | $219,028.72 | $318,621.10 |
| 63 | $945,057.61 | $3,347.08 | $1,791.97 | $943,265.64 | $222,375.79 | $323,760.15 |
| 64 | $943,265.64 | $3,340.73 | $1,798.32 | $941,467.32 | $225,716.53 | $328,899.20 |
| 65 | $941,467.32 | $3,334.36 | $1,804.69 | $939,662.64 | $229,050.89 | $334,038.25 |
| 66 | $939,662.64 | $3,327.97 | $1,811.08 | $937,851.56 | $232,378.86 | $339,177.30 |
| 67 | $937,851.56 | $3,321.56 | $1,817.49 | $936,034.06 | $235,700.42 | $344,316.35 |
| 68 | $936,034.06 | $3,315.12 | $1,823.93 | $934,210.14 | $239,015.54 | $349,455.40 |
| 69 | $934,210.14 | $3,308.66 | $1,830.39 | $932,379.75 | $242,324.20 | $354,594.45 |
| 70 | $932,379.75 | $3,302.18 | $1,836.87 | $930,542.87 | $245,626.38 | $359,733.51 |
| 71 | $930,542.87 | $3,295.67 | $1,843.38 | $928,699.50 | $248,922.05 | $364,872.56 |
| 72 | $928,699.50 | $3,289.14 | $1,849.91 | $926,849.59 | $252,211.20 | $370,011.61 |
| 73 | $926,849.59 | $3,282.59 | $1,856.46 | $924,993.13 | $255,493.79 | $375,150.66 |
| 74 | $924,993.13 | $3,276.02 | $1,863.03 | $923,130.10 | $258,769.81 | $380,289.71 |
| 75 | $923,130.10 | $3,269.42 | $1,869.63 | $921,260.47 | $262,039.22 | $385,428.76 |
| 76 | $921,260.47 | $3,262.80 | $1,876.25 | $919,384.22 | $265,302.02 | $390,567.81 |
| 77 | $919,384.22 | $3,256.15 | $1,882.90 | $917,501.32 | $268,558.17 | $395,706.86 |
| 78 | $917,501.32 | $3,249.48 | $1,889.57 | $915,611.75 | $271,807.66 | $400,845.91 |
| 79 | $915,611.75 | $3,242.79 | $1,896.26 | $913,715.49 | $275,050.45 | $405,984.96 |
| 80 | $913,715.49 | $3,236.08 | $1,902.97 | $911,812.52 | $278,286.53 | $411,124.01 |
| 81 | $911,812.52 | $3,229.34 | $1,909.71 | $909,902.81 | $281,515.86 | $416,263.06 |
| 82 | $909,902.81 | $3,222.57 | $1,916.48 | $907,986.33 | $284,738.43 | $421,402.11 |
| 83 | $907,986.33 | $3,215.78 | $1,923.27 | $906,063.06 | $287,954.22 | $426,541.16 |
| 84 | $906,063.06 | $3,208.97 | $1,930.08 | $904,132.99 | $291,163.19 | $431,680.21 |
| 85 | $904,132.99 | $3,202.14 | $1,936.91 | $902,196.07 | $294,365.33 | $436,819.26 |
| 86 | $902,196.07 | $3,195.28 | $1,943.77 | $900,252.30 | $297,560.61 | $441,958.31 |
| 87 | $900,252.30 | $3,188.39 | $1,950.66 | $898,301.65 | $300,749.00 | $447,097.36 |
| 88 | $898,301.65 | $3,181.48 | $1,957.57 | $896,344.08 | $303,930.49 | $452,236.41 |
| 89 | $896,344.08 | $3,174.55 | $1,964.50 | $894,379.58 | $307,105.04 | $457,375.46 |
| 90 | $894,379.58 | $3,167.59 | $1,971.46 | $892,408.13 | $310,272.63 | $462,514.51 |
| 91 | $892,408.13 | $3,160.61 | $1,978.44 | $890,429.69 | $313,433.24 | $467,653.56 |
| 92 | $890,429.69 | $3,153.61 | $1,985.44 | $888,444.24 | $316,586.85 | $472,792.61 |
| 93 | $888,444.24 | $3,146.57 | $1,992.48 | $886,451.77 | $319,733.42 | $477,931.66 |
| 94 | $886,451.77 | $3,139.52 | $1,999.53 | $884,452.23 | $322,872.94 | $483,070.71 |
| 95 | $884,452.23 | $3,132.43 | $2,006.62 | $882,445.62 | $326,005.38 | $488,209.76 |
| 96 | $882,445.62 | $3,125.33 | $2,013.72 | $880,431.90 | $329,130.70 | $493,348.81 |
| 97 | $880,431.90 | $3,118.20 | $2,020.85 | $878,411.04 | $332,248.90 | $498,487.86 |
| 98 | $878,411.04 | $3,111.04 | $2,028.01 | $876,383.03 | $335,359.94 | $503,626.91 |
| 99 | $876,383.03 | $3,103.86 | $2,035.19 | $874,347.84 | $338,463.80 | $508,765.96 |
| 100 | $874,347.84 | $3,096.65 | $2,042.40 | $872,305.44 | $341,560.44 | $513,905.01 |
| 101 | $872,305.44 | $3,089.42 | $2,049.63 | $870,255.80 | $344,649.86 | $519,044.06 |
| 102 | $870,255.80 | $3,082.16 | $2,056.89 | $868,198.91 | $347,732.01 | $524,183.11 |
| 103 | $868,198.91 | $3,074.87 | $2,064.18 | $866,134.73 | $350,806.89 | $529,322.16 |
| 104 | $866,134.73 | $3,067.56 | $2,071.49 | $864,063.24 | $353,874.45 | $534,461.21 |
| 105 | $864,063.24 | $3,060.22 | $2,078.83 | $861,984.41 | $356,934.67 | $539,600.26 |
| 106 | $861,984.41 | $3,052.86 | $2,086.19 | $859,898.22 | $359,987.53 | $544,739.31 |
| 107 | $859,898.22 | $3,045.47 | $2,093.58 | $857,804.65 | $363,033.00 | $549,878.36 |
| 108 | $857,804.65 | $3,038.06 | $2,100.99 | $855,703.66 | $366,071.06 | $555,017.41 |
| 109 | $855,703.66 | $3,030.62 | $2,108.43 | $853,595.22 | $369,101.68 | $560,156.46 |
| 110 | $853,595.22 | $3,023.15 | $2,115.90 | $851,479.32 | $372,124.83 | $565,295.51 |
| 111 | $851,479.32 | $3,015.66 | $2,123.39 | $849,355.93 | $375,140.49 | $570,434.56 |
| 112 | $849,355.93 | $3,008.14 | $2,130.91 | $847,225.01 | $378,148.62 | $575,573.61 |
| 113 | $847,225.01 | $3,000.59 | $2,138.46 | $845,086.55 | $381,149.21 | $580,712.66 |
| 114 | $845,086.55 | $2,993.01 | $2,146.04 | $842,940.52 | $384,142.22 | $585,851.71 |
| 115 | $842,940.52 | $2,985.41 | $2,153.64 | $840,786.88 | $387,127.64 | $590,990.76 |
| 116 | $840,786.88 | $2,977.79 | $2,161.26 | $838,625.62 | $390,105.43 | $596,129.81 |
| 117 | $838,625.62 | $2,970.13 | $2,168.92 | $836,456.70 | $393,075.56 | $601,268.86 |
| 118 | $836,456.70 | $2,962.45 | $2,176.60 | $834,280.10 | $396,038.01 | $606,407.91 |
| 119 | $834,280.10 | $2,954.74 | $2,184.31 | $832,095.79 | $398,992.75 | $611,546.96 |
| 120 | $832,095.79 | $2,947.01 | $2,192.04 | $829,903.75 | $401,939.76 | $616,686.01 |
| 121 | $829,903.75 | $2,939.24 | $2,199.81 | $827,703.94 | $404,879.00 | $621,825.06 |
| 122 | $827,703.94 | $2,931.45 | $2,207.60 | $825,496.34 | $407,810.45 | $626,964.11 |
| 123 | $825,496.34 | $2,923.63 | $2,215.42 | $823,280.93 | $410,734.08 | $632,103.16 |
| 124 | $823,280.93 | $2,915.79 | $2,223.26 | $821,057.66 | $413,649.87 | $637,242.21 |
| 125 | $821,057.66 | $2,907.91 | $2,231.14 | $818,826.52 | $416,557.78 | $642,381.26 |
| 126 | $818,826.52 | $2,900.01 | $2,239.04 | $816,587.48 | $419,457.79 | $647,520.31 |
| 127 | $816,587.48 | $2,892.08 | $2,246.97 | $814,340.52 | $422,349.87 | $652,659.36 |
| 128 | $814,340.52 | $2,884.12 | $2,254.93 | $812,085.59 | $425,234.00 | $657,798.41 |
| 129 | $812,085.59 | $2,876.14 | $2,262.91 | $809,822.67 | $428,110.13 | $662,937.46 |
| 130 | $809,822.67 | $2,868.12 | $2,270.93 | $807,551.75 | $430,978.26 | $668,076.51 |
| 131 | $807,551.75 | $2,860.08 | $2,278.97 | $805,272.78 | $433,838.33 | $673,215.56 |
| 132 | $805,272.78 | $2,852.01 | $2,287.04 | $802,985.73 | $436,690.34 | $678,354.61 |
| 133 | $802,985.73 | $2,843.91 | $2,295.14 | $800,690.59 | $439,534.25 | $683,493.66 |
| 134 | $800,690.59 | $2,835.78 | $2,303.27 | $798,387.32 | $442,370.03 | $688,632.71 |
| 135 | $798,387.32 | $2,827.62 | $2,311.43 | $796,075.89 | $445,197.65 | $693,771.76 |
| 136 | $796,075.89 | $2,819.44 | $2,319.61 | $793,756.28 | $448,017.09 | $698,910.81 |
| 137 | $793,756.28 | $2,811.22 | $2,327.83 | $791,428.45 | $450,828.31 | $704,049.86 |
| 138 | $791,428.45 | $2,802.98 | $2,336.07 | $789,092.37 | $453,631.28 | $709,188.91 |
| 139 | $789,092.37 | $2,794.70 | $2,344.35 | $786,748.02 | $456,425.98 | $714,327.96 |
| 140 | $786,748.02 | $2,786.40 | $2,352.65 | $784,395.37 | $459,212.38 | $719,467.01 |
| 141 | $784,395.37 | $2,778.07 | $2,360.98 | $782,034.39 | $461,990.45 | $724,606.06 |
| 142 | $782,034.39 | $2,769.71 | $2,369.34 | $779,665.05 | $464,760.16 | $729,745.11 |
| 143 | $779,665.05 | $2,761.31 | $2,377.74 | $777,287.31 | $467,521.47 | $734,884.16 |
| 144 | $777,287.31 | $2,752.89 | $2,386.16 | $774,901.15 | $470,274.36 | $740,023.21 |
| 145 | $774,901.15 | $2,744.44 | $2,394.61 | $772,506.54 | $473,018.80 | $745,162.26 |
| 146 | $772,506.54 | $2,735.96 | $2,403.09 | $770,103.45 | $475,754.76 | $750,301.31 |
| 147 | $770,103.45 | $2,727.45 | $2,411.60 | $767,691.85 | $478,482.21 | $755,440.36 |
| 148 | $767,691.85 | $2,718.91 | $2,420.14 | $765,271.71 | $481,201.12 | $760,579.41 |
| 149 | $765,271.71 | $2,710.34 | $2,428.71 | $762,843.00 | $483,911.46 | $765,718.46 |
| 150 | $762,843.00 | $2,701.74 | $2,437.31 | $760,405.68 | $486,613.20 | $770,857.51 |
| 151 | $760,405.68 | $2,693.10 | $2,445.95 | $757,959.74 | $489,306.30 | $775,996.56 |
| 152 | $757,959.74 | $2,684.44 | $2,454.61 | $755,505.13 | $491,990.74 | $781,135.61 |
| 153 | $755,505.13 | $2,675.75 | $2,463.30 | $753,041.83 | $494,666.49 | $786,274.66 |
| 154 | $753,041.83 | $2,667.02 | $2,472.03 | $750,569.80 | $497,333.51 | $791,413.71 |
| 155 | $750,569.80 | $2,658.27 | $2,480.78 | $748,089.02 | $499,991.78 | $796,552.76 |
| 156 | $748,089.02 | $2,649.48 | $2,489.57 | $745,599.45 | $502,641.26 | $801,691.81 |
| 157 | $745,599.45 | $2,640.66 | $2,498.39 | $743,101.06 | $505,281.93 | $806,830.86 |
| 158 | $743,101.06 | $2,631.82 | $2,507.23 | $740,593.83 | $507,913.74 | $811,969.91 |
| 159 | $740,593.83 | $2,622.94 | $2,516.11 | $738,077.72 | $510,536.68 | $817,108.96 |
| 160 | $738,077.72 | $2,614.03 | $2,525.02 | $735,552.69 | $513,150.70 | $822,248.01 |
| 161 | $735,552.69 | $2,605.08 | $2,533.97 | $733,018.72 | $515,755.79 | $827,387.06 |
| 162 | $733,018.72 | $2,596.11 | $2,542.94 | $730,475.78 | $518,351.89 | $832,526.11 |
| 163 | $730,475.78 | $2,587.10 | $2,551.95 | $727,923.83 | $520,939.00 | $837,665.16 |
| 164 | $727,923.83 | $2,578.06 | $2,560.99 | $725,362.85 | $523,517.06 | $842,804.21 |
| 165 | $725,362.85 | $2,568.99 | $2,570.06 | $722,792.79 | $526,086.05 | $847,943.26 |
| 166 | $722,792.79 | $2,559.89 | $2,579.16 | $720,213.63 | $528,645.94 | $853,082.31 |
| 167 | $720,213.63 | $2,550.76 | $2,588.29 | $717,625.34 | $531,196.70 | $858,221.36 |
| 168 | $717,625.34 | $2,541.59 | $2,597.46 | $715,027.88 | $533,738.29 | $863,360.41 |
| 169 | $715,027.88 | $2,532.39 | $2,606.66 | $712,421.22 | $536,270.68 | $868,499.46 |
| 170 | $712,421.22 | $2,523.16 | $2,615.89 | $709,805.33 | $538,793.84 | $873,638.51 |
| 171 | $709,805.33 | $2,513.89 | $2,625.16 | $707,180.17 | $541,307.73 | $878,777.56 |
| 172 | $707,180.17 | $2,504.60 | $2,634.45 | $704,545.72 | $543,812.33 | $883,916.61 |
| 173 | $704,545.72 | $2,495.27 | $2,643.78 | $701,901.93 | $546,307.60 | $889,055.66 |
| 174 | $701,901.93 | $2,485.90 | $2,653.15 | $699,248.79 | $548,793.50 | $894,194.71 |
| 175 | $699,248.79 | $2,476.51 | $2,662.54 | $696,586.24 | $551,270.00 | $899,333.76 |
| 176 | $696,586.24 | $2,467.08 | $2,671.97 | $693,914.27 | $553,737.08 | $904,472.81 |
| 177 | $693,914.27 | $2,457.61 | $2,681.44 | $691,232.83 | $556,194.69 | $909,611.86 |
| 178 | $691,232.83 | $2,448.12 | $2,690.93 | $688,541.90 | $558,642.81 | $914,750.91 |
| 179 | $688,541.90 | $2,438.59 | $2,700.46 | $685,841.43 | $561,081.40 | $919,889.96 |
| 180 | $685,841.43 | $2,429.02 | $2,710.03 | $683,131.40 | $563,510.42 | $925,029.01 |
| 181 | $683,131.40 | $2,419.42 | $2,719.63 | $680,411.78 | $565,929.84 | $930,168.06 |
| 182 | $680,411.78 | $2,409.79 | $2,729.26 | $677,682.52 | $568,339.63 | $935,307.11 |
| 183 | $677,682.52 | $2,400.13 | $2,738.92 | $674,943.59 | $570,739.76 | $940,446.16 |
| 184 | $674,943.59 | $2,390.43 | $2,748.62 | $672,194.97 | $573,130.18 | $945,585.21 |
| 185 | $672,194.97 | $2,380.69 | $2,758.36 | $669,436.61 | $575,510.87 | $950,724.26 |
| 186 | $669,436.61 | $2,370.92 | $2,768.13 | $666,668.48 | $577,881.80 | $955,863.31 |
| 187 | $666,668.48 | $2,361.12 | $2,777.93 | $663,890.55 | $580,242.91 | $961,002.36 |
| 188 | $663,890.55 | $2,351.28 | $2,787.77 | $661,102.78 | $582,594.19 | $966,141.41 |
| 189 | $661,102.78 | $2,341.41 | $2,797.64 | $658,305.13 | $584,935.60 | $971,280.46 |
| 190 | $658,305.13 | $2,331.50 | $2,807.55 | $655,497.58 | $587,267.09 | $976,419.51 |
| 191 | $655,497.58 | $2,321.55 | $2,817.50 | $652,680.08 | $589,588.65 | $981,558.56 |
| 192 | $652,680.08 | $2,311.58 | $2,827.47 | $649,852.61 | $591,900.22 | $986,697.61 |
| 193 | $649,852.61 | $2,301.56 | $2,837.49 | $647,015.12 | $594,201.79 | $991,836.66 |
| 194 | $647,015.12 | $2,291.51 | $2,847.54 | $644,167.58 | $596,493.30 | $996,975.71 |
| 195 | $644,167.58 | $2,281.43 | $2,857.62 | $641,309.96 | $598,774.72 | $1,002,114.76 |
| 196 | $641,309.96 | $2,271.31 | $2,867.74 | $638,442.22 | $601,046.03 | $1,007,253.81 |
| 197 | $638,442.22 | $2,261.15 | $2,877.90 | $635,564.32 | $603,307.18 | $1,012,392.86 |
| 198 | $635,564.32 | $2,250.96 | $2,888.09 | $632,676.22 | $605,558.14 | $1,017,531.91 |
| 199 | $632,676.22 | $2,240.73 | $2,898.32 | $629,777.90 | $607,798.86 | $1,022,670.96 |
| 200 | $629,777.90 | $2,230.46 | $2,908.59 | $626,869.31 | $610,029.33 | $1,027,810.01 |
| 201 | $626,869.31 | $2,220.16 | $2,918.89 | $623,950.43 | $612,249.49 | $1,032,949.06 |
| 202 | $623,950.43 | $2,209.82 | $2,929.23 | $621,021.20 | $614,459.31 | $1,038,088.11 |
| 203 | $621,021.20 | $2,199.45 | $2,939.60 | $618,081.60 | $616,658.76 | $1,043,227.16 |
| 204 | $618,081.60 | $2,189.04 | $2,950.01 | $615,131.59 | $618,847.80 | $1,048,366.21 |
| 205 | $615,131.59 | $2,178.59 | $2,960.46 | $612,171.13 | $621,026.40 | $1,053,505.26 |
| 206 | $612,171.13 | $2,168.11 | $2,970.94 | $609,200.19 | $623,194.50 | $1,058,644.31 |
| 207 | $609,200.19 | $2,157.58 | $2,981.47 | $606,218.72 | $625,352.09 | $1,063,783.36 |
| 208 | $606,218.72 | $2,147.02 | $2,992.03 | $603,226.69 | $627,499.11 | $1,068,922.42 |
| 209 | $603,226.69 | $2,136.43 | $3,002.62 | $600,224.07 | $629,635.54 | $1,074,061.47 |
| 210 | $600,224.07 | $2,125.79 | $3,013.26 | $597,210.82 | $631,761.33 | $1,079,200.52 |
| 211 | $597,210.82 | $2,115.12 | $3,023.93 | $594,186.89 | $633,876.45 | $1,084,339.57 |
| 212 | $594,186.89 | $2,104.41 | $3,034.64 | $591,152.25 | $635,980.86 | $1,089,478.62 |
| 213 | $591,152.25 | $2,093.66 | $3,045.39 | $588,106.86 | $638,074.53 | $1,094,617.67 |
| 214 | $588,106.86 | $2,082.88 | $3,056.17 | $585,050.69 | $640,157.41 | $1,099,756.72 |
| 215 | $585,050.69 | $2,072.05 | $3,067.00 | $581,983.70 | $642,229.46 | $1,104,895.77 |
| 216 | $581,983.70 | $2,061.19 | $3,077.86 | $578,905.84 | $644,290.65 | $1,110,034.82 |
| 217 | $578,905.84 | $2,050.29 | $3,088.76 | $575,817.08 | $646,340.95 | $1,115,173.87 |
| 218 | $575,817.08 | $2,039.35 | $3,099.70 | $572,717.38 | $648,380.30 | $1,120,312.92 |
| 219 | $572,717.38 | $2,028.37 | $3,110.68 | $569,606.71 | $650,408.67 | $1,125,451.97 |
| 220 | $569,606.71 | $2,017.36 | $3,121.69 | $566,485.01 | $652,426.03 | $1,130,591.02 |
| 221 | $566,485.01 | $2,006.30 | $3,132.75 | $563,352.26 | $654,432.33 | $1,135,730.07 |
| 222 | $563,352.26 | $1,995.21 | $3,143.84 | $560,208.42 | $656,427.54 | $1,140,869.12 |
| 223 | $560,208.42 | $1,984.07 | $3,154.98 | $557,053.44 | $658,411.61 | $1,146,008.17 |
| 224 | $557,053.44 | $1,972.90 | $3,166.15 | $553,887.29 | $660,384.51 | $1,151,147.22 |
| 225 | $553,887.29 | $1,961.68 | $3,177.37 | $550,709.92 | $662,346.19 | $1,156,286.27 |
| 226 | $550,709.92 | $1,950.43 | $3,188.62 | $547,521.30 | $664,296.62 | $1,161,425.32 |
| 227 | $547,521.30 | $1,939.14 | $3,199.91 | $544,321.39 | $666,235.76 | $1,166,564.37 |
| 228 | $544,321.39 | $1,927.80 | $3,211.25 | $541,110.15 | $668,163.56 | $1,171,703.42 |
| 229 | $541,110.15 | $1,916.43 | $3,222.62 | $537,887.53 | $670,079.99 | $1,176,842.47 |
| 230 | $537,887.53 | $1,905.02 | $3,234.03 | $534,653.50 | $671,985.01 | $1,181,981.52 |
| 231 | $534,653.50 | $1,893.56 | $3,245.49 | $531,408.01 | $673,878.58 | $1,187,120.57 |
| 232 | $531,408.01 | $1,882.07 | $3,256.98 | $528,151.03 | $675,760.65 | $1,192,259.62 |
| 233 | $528,151.03 | $1,870.53 | $3,268.52 | $524,882.52 | $677,631.18 | $1,197,398.67 |
| 234 | $524,882.52 | $1,858.96 | $3,280.09 | $521,602.42 | $679,490.14 | $1,202,537.72 |
| 235 | $521,602.42 | $1,847.34 | $3,291.71 | $518,310.72 | $681,337.48 | $1,207,676.77 |
| 236 | $518,310.72 | $1,835.68 | $3,303.37 | $515,007.35 | $683,173.17 | $1,212,815.82 |
| 237 | $515,007.35 | $1,823.98 | $3,315.07 | $511,692.28 | $684,997.15 | $1,217,954.87 |
| 238 | $511,692.28 | $1,812.24 | $3,326.81 | $508,365.48 | $686,809.40 | $1,223,093.92 |
| 239 | $508,365.48 | $1,800.46 | $3,338.59 | $505,026.89 | $688,609.86 | $1,228,232.97 |
| 240 | $505,026.89 | $1,788.64 | $3,350.41 | $501,676.48 | $690,398.49 | $1,233,372.02 |
| 241 | $501,676.48 | $1,776.77 | $3,362.28 | $498,314.20 | $692,175.26 | $1,238,511.07 |
| 242 | $498,314.20 | $1,764.86 | $3,374.19 | $494,940.01 | $693,940.13 | $1,243,650.12 |
| 243 | $494,940.01 | $1,752.91 | $3,386.14 | $491,553.87 | $695,693.04 | $1,248,789.17 |
| 244 | $491,553.87 | $1,740.92 | $3,398.13 | $488,155.74 | $697,433.96 | $1,253,928.22 |
| 245 | $488,155.74 | $1,728.88 | $3,410.17 | $484,745.58 | $699,162.84 | $1,259,067.27 |
| 246 | $484,745.58 | $1,716.81 | $3,422.24 | $481,323.33 | $700,879.65 | $1,264,206.32 |
| 247 | $481,323.33 | $1,704.69 | $3,434.36 | $477,888.97 | $702,584.34 | $1,269,345.37 |
| 248 | $477,888.97 | $1,692.52 | $3,446.53 | $474,442.44 | $704,276.86 | $1,274,484.42 |
| 249 | $474,442.44 | $1,680.32 | $3,458.73 | $470,983.71 | $705,957.18 | $1,279,623.47 |
| 250 | $470,983.71 | $1,668.07 | $3,470.98 | $467,512.73 | $707,625.25 | $1,284,762.52 |
| 251 | $467,512.73 | $1,655.77 | $3,483.28 | $464,029.45 | $709,281.02 | $1,289,901.57 |
| 252 | $464,029.45 | $1,643.44 | $3,495.61 | $460,533.84 | $710,924.46 | $1,295,040.62 |
| 253 | $460,533.84 | $1,631.06 | $3,507.99 | $457,025.85 | $712,555.52 | $1,300,179.67 |
| 254 | $457,025.85 | $1,618.63 | $3,520.42 | $453,505.43 | $714,174.15 | $1,305,318.72 |
| 255 | $453,505.43 | $1,606.17 | $3,532.89 | $449,972.55 | $715,780.31 | $1,310,457.77 |
| 256 | $449,972.55 | $1,593.65 | $3,545.40 | $446,427.15 | $717,373.97 | $1,315,596.82 |
| 257 | $446,427.15 | $1,581.10 | $3,557.95 | $442,869.19 | $718,955.06 | $1,320,735.87 |
| 258 | $442,869.19 | $1,568.50 | $3,570.56 | $439,298.64 | $720,523.56 | $1,325,874.92 |
| 259 | $439,298.64 | $1,555.85 | $3,583.20 | $435,715.44 | $722,079.41 | $1,331,013.97 |
| 260 | $435,715.44 | $1,543.16 | $3,595.89 | $432,119.55 | $723,622.57 | $1,336,153.02 |
| 261 | $432,119.55 | $1,530.42 | $3,608.63 | $428,510.92 | $725,152.99 | $1,341,292.07 |
| 262 | $428,510.92 | $1,517.64 | $3,621.41 | $424,889.51 | $726,670.63 | $1,346,431.12 |
| 263 | $424,889.51 | $1,504.82 | $3,634.23 | $421,255.28 | $728,175.45 | $1,351,570.17 |
| 264 | $421,255.28 | $1,491.95 | $3,647.10 | $417,608.18 | $729,667.39 | $1,356,709.22 |
| 265 | $417,608.18 | $1,479.03 | $3,660.02 | $413,948.15 | $731,146.42 | $1,361,848.27 |
| 266 | $413,948.15 | $1,466.07 | $3,672.98 | $410,275.17 | $732,612.49 | $1,366,987.32 |
| 267 | $410,275.17 | $1,453.06 | $3,685.99 | $406,589.18 | $734,065.55 | $1,372,126.37 |
| 268 | $406,589.18 | $1,440.00 | $3,699.05 | $402,890.13 | $735,505.55 | $1,377,265.42 |
| 269 | $402,890.13 | $1,426.90 | $3,712.15 | $399,177.98 | $736,932.45 | $1,382,404.47 |
| 270 | $399,177.98 | $1,413.76 | $3,725.29 | $395,452.69 | $738,346.21 | $1,387,543.52 |
| 271 | $395,452.69 | $1,400.56 | $3,738.49 | $391,714.20 | $739,746.77 | $1,392,682.57 |
| 272 | $391,714.20 | $1,387.32 | $3,751.73 | $387,962.47 | $741,134.09 | $1,397,821.62 |
| 273 | $387,962.47 | $1,374.03 | $3,765.02 | $384,197.46 | $742,508.13 | $1,402,960.67 |
| 274 | $384,197.46 | $1,360.70 | $3,778.35 | $380,419.11 | $743,868.82 | $1,408,099.72 |
| 275 | $380,419.11 | $1,347.32 | $3,791.73 | $376,627.37 | $745,216.14 | $1,413,238.77 |
| 276 | $376,627.37 | $1,333.89 | $3,805.16 | $372,822.21 | $746,550.03 | $1,418,377.82 |
| 277 | $372,822.21 | $1,320.41 | $3,818.64 | $369,003.57 | $747,870.44 | $1,423,516.87 |
| 278 | $369,003.57 | $1,306.89 | $3,832.16 | $365,171.41 | $749,177.33 | $1,428,655.92 |
| 279 | $365,171.41 | $1,293.32 | $3,845.73 | $361,325.68 | $750,470.65 | $1,433,794.97 |
| 280 | $361,325.68 | $1,279.70 | $3,859.35 | $357,466.32 | $751,750.34 | $1,438,934.02 |
| 281 | $357,466.32 | $1,266.03 | $3,873.02 | $353,593.30 | $753,016.37 | $1,444,073.07 |
| 282 | $353,593.30 | $1,252.31 | $3,886.74 | $349,706.56 | $754,268.68 | $1,449,212.12 |
| 283 | $349,706.56 | $1,238.54 | $3,900.51 | $345,806.05 | $755,507.22 | $1,454,351.17 |
| 284 | $345,806.05 | $1,224.73 | $3,914.32 | $341,891.73 | $756,731.95 | $1,459,490.22 |
| 285 | $341,891.73 | $1,210.87 | $3,928.18 | $337,963.55 | $757,942.82 | $1,464,629.27 |
| 286 | $337,963.55 | $1,196.95 | $3,942.10 | $334,021.45 | $759,139.77 | $1,469,768.32 |
| 287 | $334,021.45 | $1,182.99 | $3,956.06 | $330,065.39 | $760,322.76 | $1,474,907.37 |
| 288 | $330,065.39 | $1,168.98 | $3,970.07 | $326,095.33 | $761,491.75 | $1,480,046.42 |
| 289 | $326,095.33 | $1,154.92 | $3,984.13 | $322,111.20 | $762,646.67 | $1,485,185.47 |
| 290 | $322,111.20 | $1,140.81 | $3,998.24 | $318,112.96 | $763,787.48 | $1,490,324.52 |
| 291 | $318,112.96 | $1,126.65 | $4,012.40 | $314,100.56 | $764,914.13 | $1,495,463.57 |
| 292 | $314,100.56 | $1,112.44 | $4,026.61 | $310,073.95 | $766,026.57 | $1,500,602.62 |
| 293 | $310,073.95 | $1,098.18 | $4,040.87 | $306,033.07 | $767,124.75 | $1,505,741.67 |
| 294 | $306,033.07 | $1,083.87 | $4,055.18 | $301,977.89 | $768,208.61 | $1,510,880.72 |
| 295 | $301,977.89 | $1,069.51 | $4,069.55 | $297,908.35 | $769,278.12 | $1,516,019.77 |
| 296 | $297,908.35 | $1,055.09 | $4,083.96 | $293,824.39 | $770,333.21 | $1,521,158.82 |
| 297 | $293,824.39 | $1,040.63 | $4,098.42 | $289,725.97 | $771,373.84 | $1,526,297.87 |
| 298 | $289,725.97 | $1,026.11 | $4,112.94 | $285,613.03 | $772,399.95 | $1,531,436.92 |
| 299 | $285,613.03 | $1,011.55 | $4,127.50 | $281,485.53 | $773,411.50 | $1,536,575.97 |
| 300 | $281,485.53 | $996.93 | $4,142.12 | $277,343.40 | $774,408.43 | $1,541,715.02 |
| 301 | $277,343.40 | $982.26 | $4,156.79 | $273,186.61 | $775,390.68 | $1,546,854.07 |
| 302 | $273,186.61 | $967.54 | $4,171.51 | $269,015.10 | $776,358.22 | $1,551,993.12 |
| 303 | $269,015.10 | $952.76 | $4,186.29 | $264,828.81 | $777,310.98 | $1,557,132.17 |
| 304 | $264,828.81 | $937.94 | $4,201.11 | $260,627.69 | $778,248.92 | $1,562,271.22 |
| 305 | $260,627.69 | $923.06 | $4,215.99 | $256,411.70 | $779,171.97 | $1,567,410.27 |
| 306 | $256,411.70 | $908.12 | $4,230.93 | $252,180.78 | $780,080.10 | $1,572,549.32 |
| 307 | $252,180.78 | $893.14 | $4,245.91 | $247,934.87 | $780,973.24 | $1,577,688.37 |
| 308 | $247,934.87 | $878.10 | $4,260.95 | $243,673.92 | $781,851.34 | $1,582,827.42 |
| 309 | $243,673.92 | $863.01 | $4,276.04 | $239,397.88 | $782,714.35 | $1,587,966.47 |
| 310 | $239,397.88 | $847.87 | $4,291.18 | $235,106.70 | $783,562.22 | $1,593,105.52 |
| 311 | $235,106.70 | $832.67 | $4,306.38 | $230,800.32 | $784,394.89 | $1,598,244.57 |
| 312 | $230,800.32 | $817.42 | $4,321.63 | $226,478.68 | $785,212.31 | $1,603,383.62 |
| 313 | $226,478.68 | $802.11 | $4,336.94 | $222,141.75 | $786,014.42 | $1,608,522.67 |
| 314 | $222,141.75 | $786.75 | $4,352.30 | $217,789.45 | $786,801.17 | $1,613,661.72 |
| 315 | $217,789.45 | $771.34 | $4,367.71 | $213,421.74 | $787,572.51 | $1,618,800.77 |
| 316 | $213,421.74 | $755.87 | $4,383.18 | $209,038.55 | $788,328.38 | $1,623,939.82 |
| 317 | $209,038.55 | $740.34 | $4,398.71 | $204,639.85 | $789,068.72 | $1,629,078.87 |
| 318 | $204,639.85 | $724.77 | $4,414.28 | $200,225.57 | $789,793.49 | $1,634,217.92 |
| 319 | $200,225.57 | $709.13 | $4,429.92 | $195,795.65 | $790,502.62 | $1,639,356.97 |
| 320 | $195,795.65 | $693.44 | $4,445.61 | $191,350.04 | $791,196.06 | $1,644,496.02 |
| 321 | $191,350.04 | $677.70 | $4,461.35 | $186,888.69 | $791,873.76 | $1,649,635.07 |
| 322 | $186,888.69 | $661.90 | $4,477.15 | $182,411.54 | $792,535.66 | $1,654,774.12 |
| 323 | $182,411.54 | $646.04 | $4,493.01 | $177,918.53 | $793,181.70 | $1,659,913.17 |
| 324 | $177,918.53 | $630.13 | $4,508.92 | $173,409.60 | $793,811.83 | $1,665,052.22 |
| 325 | $173,409.60 | $614.16 | $4,524.89 | $168,884.71 | $794,425.99 | $1,670,191.27 |
| 326 | $168,884.71 | $598.13 | $4,540.92 | $164,343.80 | $795,024.12 | $1,675,330.32 |
| 327 | $164,343.80 | $582.05 | $4,557.00 | $159,786.80 | $795,606.17 | $1,680,469.37 |
| 328 | $159,786.80 | $565.91 | $4,573.14 | $155,213.66 | $796,172.08 | $1,685,608.42 |
| 329 | $155,213.66 | $549.72 | $4,589.34 | $150,624.32 | $796,721.80 | $1,690,747.47 |
| 330 | $150,624.32 | $533.46 | $4,605.59 | $146,018.73 | $797,255.26 | $1,695,886.52 |
| 331 | $146,018.73 | $517.15 | $4,621.90 | $141,396.83 | $797,772.41 | $1,701,025.57 |
| 332 | $141,396.83 | $500.78 | $4,638.27 | $136,758.56 | $798,273.19 | $1,706,164.62 |
| 333 | $136,758.56 | $484.35 | $4,654.70 | $132,103.87 | $798,757.54 | $1,711,303.67 |
| 334 | $132,103.87 | $467.87 | $4,671.18 | $127,432.69 | $799,225.41 | $1,716,442.72 |
| 335 | $127,432.69 | $451.32 | $4,687.73 | $122,744.96 | $799,676.73 | $1,721,581.77 |
| 336 | $122,744.96 | $434.72 | $4,704.33 | $118,040.63 | $800,111.46 | $1,726,720.82 |
| 337 | $118,040.63 | $418.06 | $4,720.99 | $113,319.64 | $800,529.52 | $1,731,859.87 |
| 338 | $113,319.64 | $401.34 | $4,737.71 | $108,581.93 | $800,930.86 | $1,736,998.92 |
| 339 | $108,581.93 | $384.56 | $4,754.49 | $103,827.44 | $801,315.42 | $1,742,137.97 |
| 340 | $103,827.44 | $367.72 | $4,771.33 | $99,056.12 | $801,683.14 | $1,747,277.02 |
| 341 | $99,056.12 | $350.82 | $4,788.23 | $94,267.89 | $802,033.96 | $1,752,416.07 |
| 342 | $94,267.89 | $333.87 | $4,805.18 | $89,462.70 | $802,367.83 | $1,757,555.12 |
| 343 | $89,462.70 | $316.85 | $4,822.20 | $84,640.50 | $802,684.68 | $1,762,694.17 |
| 344 | $84,640.50 | $299.77 | $4,839.28 | $79,801.22 | $802,984.44 | $1,767,833.22 |
| 345 | $79,801.22 | $282.63 | $4,856.42 | $74,944.80 | $803,267.07 | $1,772,972.27 |
| 346 | $74,944.80 | $265.43 | $4,873.62 | $70,071.18 | $803,532.50 | $1,778,111.32 |
| 347 | $70,071.18 | $248.17 | $4,890.88 | $65,180.30 | $803,780.67 | $1,783,250.38 |
| 348 | $65,180.30 | $230.85 | $4,908.20 | $60,272.09 | $804,011.52 | $1,788,389.43 |
| 349 | $60,272.09 | $213.46 | $4,925.59 | $55,346.51 | $804,224.98 | $1,793,528.48 |
| 350 | $55,346.51 | $196.02 | $4,943.03 | $50,403.48 | $804,421.00 | $1,798,667.53 |
| 351 | $50,403.48 | $178.51 | $4,960.54 | $45,442.94 | $804,599.51 | $1,803,806.58 |
| 352 | $45,442.94 | $160.94 | $4,978.11 | $40,464.83 | $804,760.46 | $1,808,945.63 |
| 353 | $40,464.83 | $143.31 | $4,995.74 | $35,469.10 | $804,903.77 | $1,814,084.68 |
| 354 | $35,469.10 | $125.62 | $5,013.43 | $30,455.66 | $805,029.39 | $1,819,223.73 |
| 355 | $30,455.66 | $107.86 | $5,031.19 | $25,424.48 | $805,137.25 | $1,824,362.78 |
| 356 | $25,424.48 | $90.05 | $5,049.01 | $20,375.47 | $805,227.30 | $1,829,501.83 |
| 357 | $20,375.47 | $72.16 | $5,066.89 | $15,308.59 | $805,299.46 | $1,834,640.88 |
| 358 | $15,308.59 | $54.22 | $5,084.83 | $10,223.75 | $805,353.68 | $1,839,779.93 |
| 359 | $10,223.75 | $36.21 | $5,102.84 | $5,120.91 | $805,389.89 | $1,844,918.98 |
| 360 | $5,120.91 | $18.14 | $5,120.91 | $0.00 | $805,408.03 | $1,850,058.03 |