|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,044,900.00 | $5,551.03 | $967.79 | $1,043,932.21 | $5,551.03 | $6,518.82 |
| 2 | $1,043,932.21 | $5,545.89 | $972.93 | $1,042,959.29 | $11,096.92 | $13,037.63 |
| 3 | $1,042,959.29 | $5,540.72 | $978.10 | $1,041,981.19 | $16,637.64 | $19,556.45 |
| 4 | $1,041,981.19 | $5,535.53 | $983.29 | $1,040,997.90 | $22,173.17 | $26,075.27 |
| 5 | $1,040,997.90 | $5,530.30 | $988.52 | $1,040,009.39 | $27,703.47 | $32,594.08 |
| 6 | $1,040,009.39 | $5,525.05 | $993.77 | $1,039,015.62 | $33,228.52 | $39,112.90 |
| 7 | $1,039,015.62 | $5,519.77 | $999.05 | $1,038,016.57 | $38,748.29 | $45,631.72 |
| 8 | $1,038,016.57 | $5,514.46 | $1,004.35 | $1,037,012.22 | $44,262.75 | $52,150.53 |
| 9 | $1,037,012.22 | $5,509.13 | $1,009.69 | $1,036,002.53 | $49,771.88 | $58,669.35 |
| 10 | $1,036,002.53 | $5,503.76 | $1,015.05 | $1,034,987.48 | $55,275.64 | $65,188.17 |
| 11 | $1,034,987.48 | $5,498.37 | $1,020.45 | $1,033,967.03 | $60,774.01 | $71,706.98 |
| 12 | $1,033,967.03 | $5,492.95 | $1,025.87 | $1,032,941.16 | $66,266.96 | $78,225.80 |
| 13 | $1,032,941.16 | $5,487.50 | $1,031.32 | $1,031,909.85 | $71,754.46 | $84,744.62 |
| 14 | $1,031,909.85 | $5,482.02 | $1,036.80 | $1,030,873.05 | $77,236.48 | $91,263.43 |
| 15 | $1,030,873.05 | $5,476.51 | $1,042.30 | $1,029,830.75 | $82,713.00 | $97,782.25 |
| 16 | $1,029,830.75 | $5,470.98 | $1,047.84 | $1,028,782.91 | $88,183.97 | $104,301.07 |
| 17 | $1,028,782.91 | $5,465.41 | $1,053.41 | $1,027,729.50 | $93,649.38 | $110,819.88 |
| 18 | $1,027,729.50 | $5,459.81 | $1,059.00 | $1,026,670.50 | $99,109.20 | $117,338.70 |
| 19 | $1,026,670.50 | $5,454.19 | $1,064.63 | $1,025,605.87 | $104,563.38 | $123,857.51 |
| 20 | $1,025,605.87 | $5,448.53 | $1,070.29 | $1,024,535.58 | $110,011.91 | $130,376.33 |
| 21 | $1,024,535.58 | $5,442.85 | $1,075.97 | $1,023,459.61 | $115,454.76 | $136,895.15 |
| 22 | $1,023,459.61 | $5,437.13 | $1,081.69 | $1,022,377.92 | $120,891.89 | $143,413.96 |
| 23 | $1,022,377.92 | $5,431.38 | $1,087.43 | $1,021,290.49 | $126,323.27 | $149,932.78 |
| 24 | $1,021,290.49 | $5,425.61 | $1,093.21 | $1,020,197.28 | $131,748.88 | $156,451.60 |
| 25 | $1,020,197.28 | $5,419.80 | $1,099.02 | $1,019,098.26 | $137,168.68 | $162,970.41 |
| 26 | $1,019,098.26 | $5,413.96 | $1,104.86 | $1,017,993.40 | $142,582.63 | $169,489.23 |
| 27 | $1,017,993.40 | $5,408.09 | $1,110.73 | $1,016,882.68 | $147,990.72 | $176,008.05 |
| 28 | $1,016,882.68 | $5,402.19 | $1,116.63 | $1,015,766.05 | $153,392.91 | $182,526.86 |
| 29 | $1,015,766.05 | $5,396.26 | $1,122.56 | $1,014,643.49 | $158,789.17 | $189,045.68 |
| 30 | $1,014,643.49 | $5,390.29 | $1,128.52 | $1,013,514.97 | $164,179.46 | $195,564.50 |
| 31 | $1,013,514.97 | $5,384.30 | $1,134.52 | $1,012,380.45 | $169,563.76 | $202,083.31 |
| 32 | $1,012,380.45 | $5,378.27 | $1,140.55 | $1,011,239.90 | $174,942.03 | $208,602.13 |
| 33 | $1,011,239.90 | $5,372.21 | $1,146.60 | $1,010,093.30 | $180,314.25 | $215,120.95 |
| 34 | $1,010,093.30 | $5,366.12 | $1,152.70 | $1,008,940.60 | $185,680.37 | $221,639.76 |
| 35 | $1,008,940.60 | $5,360.00 | $1,158.82 | $1,007,781.78 | $191,040.36 | $228,158.58 |
| 36 | $1,007,781.78 | $5,353.84 | $1,164.98 | $1,006,616.81 | $196,394.20 | $234,677.40 |
| 37 | $1,006,616.81 | $5,347.65 | $1,171.16 | $1,005,445.64 | $201,741.86 | $241,196.21 |
| 38 | $1,005,445.64 | $5,341.43 | $1,177.39 | $1,004,268.26 | $207,083.29 | $247,715.03 |
| 39 | $1,004,268.26 | $5,335.18 | $1,183.64 | $1,003,084.61 | $212,418.46 | $254,233.85 |
| 40 | $1,003,084.61 | $5,328.89 | $1,189.93 | $1,001,894.69 | $217,747.35 | $260,752.66 |
| 41 | $1,001,894.69 | $5,322.57 | $1,196.25 | $1,000,698.43 | $223,069.91 | $267,271.48 |
| 42 | $1,000,698.43 | $5,316.21 | $1,202.61 | $999,495.83 | $228,386.12 | $273,790.30 |
| 43 | $999,495.83 | $5,309.82 | $1,208.99 | $998,286.83 | $233,695.95 | $280,309.11 |
| 44 | $998,286.83 | $5,303.40 | $1,215.42 | $997,071.42 | $238,999.34 | $286,827.93 |
| 45 | $997,071.42 | $5,296.94 | $1,221.87 | $995,849.54 | $244,296.29 | $293,346.75 |
| 46 | $995,849.54 | $5,290.45 | $1,228.37 | $994,621.17 | $249,586.74 | $299,865.56 |
| 47 | $994,621.17 | $5,283.92 | $1,234.89 | $993,386.28 | $254,870.66 | $306,384.38 |
| 48 | $993,386.28 | $5,277.36 | $1,241.45 | $992,144.83 | $260,148.03 | $312,903.20 |
| 49 | $992,144.83 | $5,270.77 | $1,248.05 | $990,896.78 | $265,418.80 | $319,422.01 |
| 50 | $990,896.78 | $5,264.14 | $1,254.68 | $989,642.11 | $270,682.94 | $325,940.83 |
| 51 | $989,642.11 | $5,257.47 | $1,261.34 | $988,380.76 | $275,940.41 | $332,459.65 |
| 52 | $988,380.76 | $5,250.77 | $1,268.04 | $987,112.72 | $281,191.18 | $338,978.46 |
| 53 | $987,112.72 | $5,244.04 | $1,274.78 | $985,837.94 | $286,435.22 | $345,497.28 |
| 54 | $985,837.94 | $5,237.26 | $1,281.55 | $984,556.39 | $291,672.48 | $352,016.09 |
| 55 | $984,556.39 | $5,230.46 | $1,288.36 | $983,268.03 | $296,902.94 | $358,534.91 |
| 56 | $983,268.03 | $5,223.61 | $1,295.21 | $981,972.82 | $302,126.55 | $365,053.73 |
| 57 | $981,972.82 | $5,216.73 | $1,302.09 | $980,670.74 | $307,343.28 | $371,572.54 |
| 58 | $980,670.74 | $5,209.81 | $1,309.00 | $979,361.73 | $312,553.09 | $378,091.36 |
| 59 | $979,361.73 | $5,202.86 | $1,315.96 | $978,045.77 | $317,755.95 | $384,610.18 |
| 60 | $978,045.77 | $5,195.87 | $1,322.95 | $976,722.83 | $322,951.82 | $391,128.99 |
| 61 | $976,722.83 | $5,188.84 | $1,329.98 | $975,392.85 | $328,140.66 | $397,647.81 |
| 62 | $975,392.85 | $5,181.77 | $1,337.04 | $974,055.81 | $333,322.44 | $404,166.63 |
| 63 | $974,055.81 | $5,174.67 | $1,344.15 | $972,711.66 | $338,497.11 | $410,685.44 |
| 64 | $972,711.66 | $5,167.53 | $1,351.29 | $971,360.38 | $343,664.64 | $417,204.26 |
| 65 | $971,360.38 | $5,160.35 | $1,358.46 | $970,001.91 | $348,824.99 | $423,723.08 |
| 66 | $970,001.91 | $5,153.14 | $1,365.68 | $968,636.23 | $353,978.12 | $430,241.89 |
| 67 | $968,636.23 | $5,145.88 | $1,372.94 | $967,263.29 | $359,124.00 | $436,760.71 |
| 68 | $967,263.29 | $5,138.59 | $1,380.23 | $965,883.06 | $364,262.59 | $443,279.53 |
| 69 | $965,883.06 | $5,131.25 | $1,387.56 | $964,495.50 | $369,393.84 | $449,798.34 |
| 70 | $964,495.50 | $5,123.88 | $1,394.93 | $963,100.57 | $374,517.73 | $456,317.16 |
| 71 | $963,100.57 | $5,116.47 | $1,402.34 | $961,698.22 | $379,634.20 | $462,835.98 |
| 72 | $961,698.22 | $5,109.02 | $1,409.79 | $960,288.43 | $384,743.22 | $469,354.79 |
| 73 | $960,288.43 | $5,101.53 | $1,417.28 | $958,871.14 | $389,844.75 | $475,873.61 |
| 74 | $958,871.14 | $5,094.00 | $1,424.81 | $957,446.33 | $394,938.76 | $482,392.43 |
| 75 | $957,446.33 | $5,086.43 | $1,432.38 | $956,013.95 | $400,025.19 | $488,911.24 |
| 76 | $956,013.95 | $5,078.82 | $1,439.99 | $954,573.95 | $405,104.01 | $495,430.06 |
| 77 | $954,573.95 | $5,071.17 | $1,447.64 | $953,126.31 | $410,175.19 | $501,948.88 |
| 78 | $953,126.31 | $5,063.48 | $1,455.33 | $951,670.98 | $415,238.67 | $508,467.69 |
| 79 | $951,670.98 | $5,055.75 | $1,463.06 | $950,207.91 | $420,294.42 | $514,986.51 |
| 80 | $950,207.91 | $5,047.98 | $1,470.84 | $948,737.08 | $425,342.40 | $521,505.33 |
| 81 | $948,737.08 | $5,040.17 | $1,478.65 | $947,258.43 | $430,382.57 | $528,024.14 |
| 82 | $947,258.43 | $5,032.31 | $1,486.51 | $945,771.92 | $435,414.88 | $534,542.96 |
| 83 | $945,771.92 | $5,024.41 | $1,494.40 | $944,277.52 | $440,439.29 | $541,061.78 |
| 84 | $944,277.52 | $5,016.47 | $1,502.34 | $942,775.17 | $445,455.77 | $547,580.59 |
| 85 | $942,775.17 | $5,008.49 | $1,510.32 | $941,264.85 | $450,464.26 | $554,099.41 |
| 86 | $941,264.85 | $5,000.47 | $1,518.35 | $939,746.50 | $455,464.73 | $560,618.23 |
| 87 | $939,746.50 | $4,992.40 | $1,526.41 | $938,220.09 | $460,457.13 | $567,137.04 |
| 88 | $938,220.09 | $4,984.29 | $1,534.52 | $936,685.57 | $465,441.43 | $573,655.86 |
| 89 | $936,685.57 | $4,976.14 | $1,542.67 | $935,142.89 | $470,417.57 | $580,174.67 |
| 90 | $935,142.89 | $4,967.95 | $1,550.87 | $933,592.02 | $475,385.52 | $586,693.49 |
| 91 | $933,592.02 | $4,959.71 | $1,559.11 | $932,032.91 | $480,345.22 | $593,212.31 |
| 92 | $932,032.91 | $4,951.42 | $1,567.39 | $930,465.52 | $485,296.65 | $599,731.12 |
| 93 | $930,465.52 | $4,943.10 | $1,575.72 | $928,889.80 | $490,239.75 | $606,249.94 |
| 94 | $928,889.80 | $4,934.73 | $1,584.09 | $927,305.72 | $495,174.47 | $612,768.76 |
| 95 | $927,305.72 | $4,926.31 | $1,592.50 | $925,713.21 | $500,100.78 | $619,287.57 |
| 96 | $925,713.21 | $4,917.85 | $1,600.97 | $924,112.24 | $505,018.64 | $625,806.39 |
| 97 | $924,112.24 | $4,909.35 | $1,609.47 | $922,502.77 | $509,927.98 | $632,325.21 |
| 98 | $922,502.77 | $4,900.80 | $1,618.02 | $920,884.75 | $514,828.78 | $638,844.02 |
| 99 | $920,884.75 | $4,892.20 | $1,626.62 | $919,258.14 | $519,720.98 | $645,362.84 |
| 100 | $919,258.14 | $4,883.56 | $1,635.26 | $917,622.88 | $524,604.54 | $651,881.66 |
| 101 | $917,622.88 | $4,874.87 | $1,643.95 | $915,978.94 | $529,479.41 | $658,400.47 |
| 102 | $915,978.94 | $4,866.14 | $1,652.68 | $914,326.26 | $534,345.55 | $664,919.29 |
| 103 | $914,326.26 | $4,857.36 | $1,661.46 | $912,664.80 | $539,202.91 | $671,438.11 |
| 104 | $912,664.80 | $4,848.53 | $1,670.28 | $910,994.51 | $544,051.44 | $677,956.92 |
| 105 | $910,994.51 | $4,839.66 | $1,679.16 | $909,315.36 | $548,891.10 | $684,475.74 |
| 106 | $909,315.36 | $4,830.74 | $1,688.08 | $907,627.28 | $553,721.83 | $690,994.56 |
| 107 | $907,627.28 | $4,821.77 | $1,697.05 | $905,930.23 | $558,543.60 | $697,513.37 |
| 108 | $905,930.23 | $4,812.75 | $1,706.06 | $904,224.17 | $563,356.36 | $704,032.19 |
| 109 | $904,224.17 | $4,803.69 | $1,715.13 | $902,509.04 | $568,160.05 | $710,551.01 |
| 110 | $902,509.04 | $4,794.58 | $1,724.24 | $900,784.80 | $572,954.63 | $717,069.82 |
| 111 | $900,784.80 | $4,785.42 | $1,733.40 | $899,051.41 | $577,740.05 | $723,588.64 |
| 112 | $899,051.41 | $4,776.21 | $1,742.61 | $897,308.80 | $582,516.26 | $730,107.46 |
| 113 | $897,308.80 | $4,766.95 | $1,751.86 | $895,556.94 | $587,283.21 | $736,626.27 |
| 114 | $895,556.94 | $4,757.65 | $1,761.17 | $893,795.77 | $592,040.86 | $743,145.09 |
| 115 | $893,795.77 | $4,748.29 | $1,770.53 | $892,025.24 | $596,789.15 | $749,663.91 |
| 116 | $892,025.24 | $4,738.88 | $1,779.93 | $890,245.31 | $601,528.03 | $756,182.72 |
| 117 | $890,245.31 | $4,729.43 | $1,789.39 | $888,455.92 | $606,257.46 | $762,701.54 |
| 118 | $888,455.92 | $4,719.92 | $1,798.89 | $886,657.03 | $610,977.38 | $769,220.36 |
| 119 | $886,657.03 | $4,710.37 | $1,808.45 | $884,848.57 | $615,687.75 | $775,739.17 |
| 120 | $884,848.57 | $4,700.76 | $1,818.06 | $883,030.52 | $620,388.50 | $782,257.99 |
| 121 | $883,030.52 | $4,691.10 | $1,827.72 | $881,202.80 | $625,079.60 | $788,776.81 |
| 122 | $881,202.80 | $4,681.39 | $1,837.43 | $879,365.37 | $629,760.99 | $795,295.62 |
| 123 | $879,365.37 | $4,671.63 | $1,847.19 | $877,518.18 | $634,432.62 | $801,814.44 |
| 124 | $877,518.18 | $4,661.82 | $1,857.00 | $875,661.18 | $639,094.44 | $808,333.26 |
| 125 | $875,661.18 | $4,651.95 | $1,866.87 | $873,794.32 | $643,746.39 | $814,852.07 |
| 126 | $873,794.32 | $4,642.03 | $1,876.78 | $871,917.53 | $648,388.42 | $821,370.89 |
| 127 | $871,917.53 | $4,632.06 | $1,886.75 | $870,030.78 | $653,020.48 | $827,889.70 |
| 128 | $870,030.78 | $4,622.04 | $1,896.78 | $868,134.00 | $657,642.52 | $834,408.52 |
| 129 | $868,134.00 | $4,611.96 | $1,906.85 | $866,227.14 | $662,254.48 | $840,927.34 |
| 130 | $866,227.14 | $4,601.83 | $1,916.98 | $864,310.16 | $666,856.31 | $847,446.15 |
| 131 | $864,310.16 | $4,591.65 | $1,927.17 | $862,382.99 | $671,447.96 | $853,964.97 |
| 132 | $862,382.99 | $4,581.41 | $1,937.41 | $860,445.58 | $676,029.37 | $860,483.79 |
| 133 | $860,445.58 | $4,571.12 | $1,947.70 | $858,497.88 | $680,600.49 | $867,002.60 |
| 134 | $858,497.88 | $4,560.77 | $1,958.05 | $856,539.84 | $685,161.26 | $873,521.42 |
| 135 | $856,539.84 | $4,550.37 | $1,968.45 | $854,571.39 | $689,711.63 | $880,040.24 |
| 136 | $854,571.39 | $4,539.91 | $1,978.91 | $852,592.48 | $694,251.54 | $886,559.05 |
| 137 | $852,592.48 | $4,529.40 | $1,989.42 | $850,603.06 | $698,780.93 | $893,077.87 |
| 138 | $850,603.06 | $4,518.83 | $1,999.99 | $848,603.08 | $703,299.76 | $899,596.69 |
| 139 | $848,603.08 | $4,508.20 | $2,010.61 | $846,592.46 | $707,807.97 | $906,115.50 |
| 140 | $846,592.46 | $4,497.52 | $2,021.29 | $844,571.17 | $712,305.49 | $912,634.32 |
| 141 | $844,571.17 | $4,486.78 | $2,032.03 | $842,539.14 | $716,792.27 | $919,153.14 |
| 142 | $842,539.14 | $4,475.99 | $2,042.83 | $840,496.31 | $721,268.26 | $925,671.95 |
| 143 | $840,496.31 | $4,465.14 | $2,053.68 | $838,442.63 | $725,733.40 | $932,190.77 |
| 144 | $838,442.63 | $4,454.23 | $2,064.59 | $836,378.04 | $730,187.63 | $938,709.59 |
| 145 | $836,378.04 | $4,443.26 | $2,075.56 | $834,302.48 | $734,630.88 | $945,228.40 |
| 146 | $834,302.48 | $4,432.23 | $2,086.58 | $832,215.90 | $739,063.12 | $951,747.22 |
| 147 | $832,215.90 | $4,421.15 | $2,097.67 | $830,118.23 | $743,484.26 | $958,266.04 |
| 148 | $830,118.23 | $4,410.00 | $2,108.81 | $828,009.41 | $747,894.27 | $964,784.85 |
| 149 | $828,009.41 | $4,398.80 | $2,120.02 | $825,889.40 | $752,293.07 | $971,303.67 |
| 150 | $825,889.40 | $4,387.54 | $2,131.28 | $823,758.12 | $756,680.60 | $977,822.49 |
| 151 | $823,758.12 | $4,376.22 | $2,142.60 | $821,615.52 | $761,056.82 | $984,341.30 |
| 152 | $821,615.52 | $4,364.83 | $2,153.98 | $819,461.53 | $765,421.65 | $990,860.12 |
| 153 | $819,461.53 | $4,353.39 | $2,165.43 | $817,296.11 | $769,775.04 | $997,378.94 |
| 154 | $817,296.11 | $4,341.89 | $2,176.93 | $815,119.17 | $774,116.93 | $1,003,897.75 |
| 155 | $815,119.17 | $4,330.32 | $2,188.50 | $812,930.68 | $778,447.25 | $1,010,416.57 |
| 156 | $812,930.68 | $4,318.69 | $2,200.12 | $810,730.56 | $782,765.94 | $1,016,935.39 |
| 157 | $810,730.56 | $4,307.01 | $2,211.81 | $808,518.75 | $787,072.95 | $1,023,454.20 |
| 158 | $808,518.75 | $4,295.26 | $2,223.56 | $806,295.18 | $791,368.20 | $1,029,973.02 |
| 159 | $806,295.18 | $4,283.44 | $2,235.37 | $804,059.81 | $795,651.65 | $1,036,491.84 |
| 160 | $804,059.81 | $4,271.57 | $2,247.25 | $801,812.56 | $799,923.21 | $1,043,010.65 |
| 161 | $801,812.56 | $4,259.63 | $2,259.19 | $799,553.38 | $804,182.84 | $1,049,529.47 |
| 162 | $799,553.38 | $4,247.63 | $2,271.19 | $797,282.19 | $808,430.47 | $1,056,048.28 |
| 163 | $797,282.19 | $4,235.56 | $2,283.25 | $794,998.93 | $812,666.03 | $1,062,567.10 |
| 164 | $794,998.93 | $4,223.43 | $2,295.38 | $792,703.55 | $816,889.46 | $1,069,085.92 |
| 165 | $792,703.55 | $4,211.24 | $2,307.58 | $790,395.97 | $821,100.70 | $1,075,604.73 |
| 166 | $790,395.97 | $4,198.98 | $2,319.84 | $788,076.13 | $825,299.68 | $1,082,123.55 |
| 167 | $788,076.13 | $4,186.65 | $2,332.16 | $785,743.97 | $829,486.33 | $1,088,642.37 |
| 168 | $785,743.97 | $4,174.26 | $2,344.55 | $783,399.42 | $833,660.60 | $1,095,161.18 |
| 169 | $783,399.42 | $4,161.81 | $2,357.01 | $781,042.41 | $837,822.41 | $1,101,680.00 |
| 170 | $781,042.41 | $4,149.29 | $2,369.53 | $778,672.88 | $841,971.70 | $1,108,198.82 |
| 171 | $778,672.88 | $4,136.70 | $2,382.12 | $776,290.76 | $846,108.40 | $1,114,717.63 |
| 172 | $776,290.76 | $4,124.04 | $2,394.77 | $773,895.99 | $850,232.44 | $1,121,236.45 |
| 173 | $773,895.99 | $4,111.32 | $2,407.49 | $771,488.50 | $854,343.76 | $1,127,755.27 |
| 174 | $771,488.50 | $4,098.53 | $2,420.28 | $769,068.21 | $858,442.30 | $1,134,274.08 |
| 175 | $769,068.21 | $4,085.67 | $2,433.14 | $766,635.07 | $862,527.97 | $1,140,792.90 |
| 176 | $766,635.07 | $4,072.75 | $2,446.07 | $764,189.00 | $866,600.72 | $1,147,311.72 |
| 177 | $764,189.00 | $4,059.75 | $2,459.06 | $761,729.94 | $870,660.47 | $1,153,830.53 |
| 178 | $761,729.94 | $4,046.69 | $2,472.13 | $759,257.81 | $874,707.16 | $1,160,349.35 |
| 179 | $759,257.81 | $4,033.56 | $2,485.26 | $756,772.55 | $878,740.72 | $1,166,868.17 |
| 180 | $756,772.55 | $4,020.35 | $2,498.46 | $754,274.09 | $882,761.08 | $1,173,386.98 |
| 181 | $754,274.09 | $4,007.08 | $2,511.74 | $751,762.36 | $886,768.16 | $1,179,905.80 |
| 182 | $751,762.36 | $3,993.74 | $2,525.08 | $749,237.28 | $890,761.89 | $1,186,424.62 |
| 183 | $749,237.28 | $3,980.32 | $2,538.49 | $746,698.78 | $894,742.22 | $1,192,943.43 |
| 184 | $746,698.78 | $3,966.84 | $2,551.98 | $744,146.81 | $898,709.05 | $1,199,462.25 |
| 185 | $744,146.81 | $3,953.28 | $2,565.54 | $741,581.27 | $902,662.33 | $1,205,981.07 |
| 186 | $741,581.27 | $3,939.65 | $2,579.17 | $739,002.10 | $906,601.99 | $1,212,499.88 |
| 187 | $739,002.10 | $3,925.95 | $2,592.87 | $736,409.23 | $910,527.93 | $1,219,018.70 |
| 188 | $736,409.23 | $3,912.17 | $2,606.64 | $733,802.59 | $914,440.11 | $1,225,537.52 |
| 189 | $733,802.59 | $3,898.33 | $2,620.49 | $731,182.10 | $918,338.43 | $1,232,056.33 |
| 190 | $731,182.10 | $3,884.40 | $2,634.41 | $728,547.69 | $922,222.84 | $1,238,575.15 |
| 191 | $728,547.69 | $3,870.41 | $2,648.41 | $725,899.28 | $926,093.25 | $1,245,093.97 |
| 192 | $725,899.28 | $3,856.34 | $2,662.48 | $723,236.81 | $929,949.59 | $1,251,612.78 |
| 193 | $723,236.81 | $3,842.20 | $2,676.62 | $720,560.19 | $933,791.78 | $1,258,131.60 |
| 194 | $720,560.19 | $3,827.98 | $2,690.84 | $717,869.34 | $937,619.76 | $1,264,650.42 |
| 195 | $717,869.34 | $3,813.68 | $2,705.14 | $715,164.21 | $941,433.44 | $1,271,169.23 |
| 196 | $715,164.21 | $3,799.31 | $2,719.51 | $712,444.70 | $945,232.75 | $1,277,688.05 |
| 197 | $712,444.70 | $3,784.86 | $2,733.95 | $709,710.75 | $949,017.61 | $1,284,206.86 |
| 198 | $709,710.75 | $3,770.34 | $2,748.48 | $706,962.27 | $952,787.95 | $1,290,725.68 |
| 199 | $706,962.27 | $3,755.74 | $2,763.08 | $704,199.19 | $956,543.69 | $1,297,244.50 |
| 200 | $704,199.19 | $3,741.06 | $2,777.76 | $701,421.43 | $960,284.75 | $1,303,763.31 |
| 201 | $701,421.43 | $3,726.30 | $2,792.52 | $698,628.92 | $964,011.05 | $1,310,282.13 |
| 202 | $698,628.92 | $3,711.47 | $2,807.35 | $695,821.57 | $967,722.51 | $1,316,800.95 |
| 203 | $695,821.57 | $3,696.55 | $2,822.26 | $692,999.30 | $971,419.07 | $1,323,319.76 |
| 204 | $692,999.30 | $3,681.56 | $2,837.26 | $690,162.04 | $975,100.63 | $1,329,838.58 |
| 205 | $690,162.04 | $3,666.49 | $2,852.33 | $687,309.71 | $978,767.11 | $1,336,357.40 |
| 206 | $687,309.71 | $3,651.33 | $2,867.48 | $684,442.23 | $982,418.44 | $1,342,876.21 |
| 207 | $684,442.23 | $3,636.10 | $2,882.72 | $681,559.51 | $986,054.54 | $1,349,395.03 |
| 208 | $681,559.51 | $3,620.78 | $2,898.03 | $678,661.48 | $989,675.33 | $1,355,913.85 |
| 209 | $678,661.48 | $3,605.39 | $2,913.43 | $675,748.05 | $993,280.72 | $1,362,432.66 |
| 210 | $675,748.05 | $3,589.91 | $2,928.91 | $672,819.15 | $996,870.63 | $1,368,951.48 |
| 211 | $672,819.15 | $3,574.35 | $2,944.46 | $669,874.68 | $1,000,444.98 | $1,375,470.30 |
| 212 | $669,874.68 | $3,558.71 | $2,960.11 | $666,914.58 | $1,004,003.69 | $1,381,989.11 |
| 213 | $666,914.58 | $3,542.98 | $2,975.83 | $663,938.74 | $1,007,546.67 | $1,388,507.93 |
| 214 | $663,938.74 | $3,527.17 | $2,991.64 | $660,947.10 | $1,011,073.85 | $1,395,026.75 |
| 215 | $660,947.10 | $3,511.28 | $3,007.54 | $657,939.57 | $1,014,585.13 | $1,401,545.56 |
| 216 | $657,939.57 | $3,495.30 | $3,023.51 | $654,916.05 | $1,018,080.43 | $1,408,064.38 |
| 217 | $654,916.05 | $3,479.24 | $3,039.58 | $651,876.48 | $1,021,559.68 | $1,414,583.20 |
| 218 | $651,876.48 | $3,463.09 | $3,055.72 | $648,820.76 | $1,025,022.77 | $1,421,102.01 |
| 219 | $648,820.76 | $3,446.86 | $3,071.96 | $645,748.80 | $1,028,469.63 | $1,427,620.83 |
| 220 | $645,748.80 | $3,430.54 | $3,088.28 | $642,660.52 | $1,031,900.17 | $1,434,139.65 |
| 221 | $642,660.52 | $3,414.13 | $3,104.68 | $639,555.84 | $1,035,314.30 | $1,440,658.46 |
| 222 | $639,555.84 | $3,397.64 | $3,121.18 | $636,434.66 | $1,038,711.94 | $1,447,177.28 |
| 223 | $636,434.66 | $3,381.06 | $3,137.76 | $633,296.91 | $1,042,093.00 | $1,453,696.10 |
| 224 | $633,296.91 | $3,364.39 | $3,154.43 | $630,142.48 | $1,045,457.39 | $1,460,214.91 |
| 225 | $630,142.48 | $3,347.63 | $3,171.18 | $626,971.30 | $1,048,805.02 | $1,466,733.73 |
| 226 | $626,971.30 | $3,330.79 | $3,188.03 | $623,783.26 | $1,052,135.81 | $1,473,252.55 |
| 227 | $623,783.26 | $3,313.85 | $3,204.97 | $620,578.30 | $1,055,449.66 | $1,479,771.36 |
| 228 | $620,578.30 | $3,296.82 | $3,221.99 | $617,356.30 | $1,058,746.48 | $1,486,290.18 |
| 229 | $617,356.30 | $3,279.71 | $3,239.11 | $614,117.19 | $1,062,026.19 | $1,492,809.00 |
| 230 | $614,117.19 | $3,262.50 | $3,256.32 | $610,860.87 | $1,065,288.68 | $1,499,327.81 |
| 231 | $610,860.87 | $3,245.20 | $3,273.62 | $607,587.25 | $1,068,533.88 | $1,505,846.63 |
| 232 | $607,587.25 | $3,227.81 | $3,291.01 | $604,296.24 | $1,071,761.69 | $1,512,365.44 |
| 233 | $604,296.24 | $3,210.32 | $3,308.49 | $600,987.75 | $1,074,972.01 | $1,518,884.26 |
| 234 | $600,987.75 | $3,192.75 | $3,326.07 | $597,661.68 | $1,078,164.76 | $1,525,403.08 |
| 235 | $597,661.68 | $3,175.08 | $3,343.74 | $594,317.94 | $1,081,339.84 | $1,531,921.89 |
| 236 | $594,317.94 | $3,157.31 | $3,361.50 | $590,956.44 | $1,084,497.15 | $1,538,440.71 |
| 237 | $590,956.44 | $3,139.46 | $3,379.36 | $587,577.08 | $1,087,636.61 | $1,544,959.53 |
| 238 | $587,577.08 | $3,121.50 | $3,397.31 | $584,179.77 | $1,090,758.11 | $1,551,478.34 |
| 239 | $584,179.77 | $3,103.46 | $3,415.36 | $580,764.41 | $1,093,861.57 | $1,557,997.16 |
| 240 | $580,764.41 | $3,085.31 | $3,433.51 | $577,330.90 | $1,096,946.88 | $1,564,515.98 |
| 241 | $577,330.90 | $3,067.07 | $3,451.75 | $573,879.15 | $1,100,013.95 | $1,571,034.79 |
| 242 | $573,879.15 | $3,048.73 | $3,470.08 | $570,409.07 | $1,103,062.68 | $1,577,553.61 |
| 243 | $570,409.07 | $3,030.30 | $3,488.52 | $566,920.55 | $1,106,092.98 | $1,584,072.43 |
| 244 | $566,920.55 | $3,011.77 | $3,507.05 | $563,413.50 | $1,109,104.74 | $1,590,591.24 |
| 245 | $563,413.50 | $2,993.13 | $3,525.68 | $559,887.82 | $1,112,097.88 | $1,597,110.06 |
| 246 | $559,887.82 | $2,974.40 | $3,544.41 | $556,343.41 | $1,115,072.28 | $1,603,628.88 |
| 247 | $556,343.41 | $2,955.57 | $3,563.24 | $552,780.16 | $1,118,027.86 | $1,610,147.69 |
| 248 | $552,780.16 | $2,936.64 | $3,582.17 | $549,197.99 | $1,120,964.50 | $1,616,666.51 |
| 249 | $549,197.99 | $2,917.61 | $3,601.20 | $545,596.79 | $1,123,882.12 | $1,623,185.33 |
| 250 | $545,596.79 | $2,898.48 | $3,620.33 | $541,976.46 | $1,126,780.60 | $1,629,704.14 |
| 251 | $541,976.46 | $2,879.25 | $3,639.57 | $538,336.89 | $1,129,659.85 | $1,636,222.96 |
| 252 | $538,336.89 | $2,859.91 | $3,658.90 | $534,677.99 | $1,132,519.76 | $1,642,741.78 |
| 253 | $534,677.99 | $2,840.48 | $3,678.34 | $530,999.65 | $1,135,360.24 | $1,649,260.59 |
| 254 | $530,999.65 | $2,820.94 | $3,697.88 | $527,301.77 | $1,138,181.18 | $1,655,779.41 |
| 255 | $527,301.77 | $2,801.29 | $3,717.53 | $523,584.24 | $1,140,982.47 | $1,662,298.23 |
| 256 | $523,584.24 | $2,781.54 | $3,737.28 | $519,846.97 | $1,143,764.01 | $1,668,817.04 |
| 257 | $519,846.97 | $2,761.69 | $3,757.13 | $516,089.84 | $1,146,525.70 | $1,675,335.86 |
| 258 | $516,089.84 | $2,741.73 | $3,777.09 | $512,312.75 | $1,149,267.42 | $1,681,854.68 |
| 259 | $512,312.75 | $2,721.66 | $3,797.16 | $508,515.59 | $1,151,989.08 | $1,688,373.49 |
| 260 | $508,515.59 | $2,701.49 | $3,817.33 | $504,698.26 | $1,154,690.57 | $1,694,892.31 |
| 261 | $504,698.26 | $2,681.21 | $3,837.61 | $500,860.66 | $1,157,371.78 | $1,701,411.13 |
| 262 | $500,860.66 | $2,660.82 | $3,857.99 | $497,002.66 | $1,160,032.60 | $1,707,929.94 |
| 263 | $497,002.66 | $2,640.33 | $3,878.49 | $493,124.17 | $1,162,672.93 | $1,714,448.76 |
| 264 | $493,124.17 | $2,619.72 | $3,899.09 | $489,225.08 | $1,165,292.65 | $1,720,967.58 |
| 265 | $489,225.08 | $2,599.01 | $3,919.81 | $485,305.27 | $1,167,891.66 | $1,727,486.39 |
| 266 | $485,305.27 | $2,578.18 | $3,940.63 | $481,364.64 | $1,170,469.85 | $1,734,005.21 |
| 267 | $481,364.64 | $2,557.25 | $3,961.57 | $477,403.07 | $1,173,027.10 | $1,740,524.02 |
| 268 | $477,403.07 | $2,536.20 | $3,982.61 | $473,420.46 | $1,175,563.30 | $1,747,042.84 |
| 269 | $473,420.46 | $2,515.05 | $4,003.77 | $469,416.69 | $1,178,078.35 | $1,753,561.66 |
| 270 | $469,416.69 | $2,493.78 | $4,025.04 | $465,391.65 | $1,180,572.12 | $1,760,080.47 |
| 271 | $465,391.65 | $2,472.39 | $4,046.42 | $461,345.22 | $1,183,044.51 | $1,766,599.29 |
| 272 | $461,345.22 | $2,450.90 | $4,067.92 | $457,277.30 | $1,185,495.41 | $1,773,118.11 |
| 273 | $457,277.30 | $2,429.29 | $4,089.53 | $453,187.77 | $1,187,924.70 | $1,779,636.92 |
| 274 | $453,187.77 | $2,407.56 | $4,111.26 | $449,076.52 | $1,190,332.26 | $1,786,155.74 |
| 275 | $449,076.52 | $2,385.72 | $4,133.10 | $444,943.42 | $1,192,717.98 | $1,792,674.56 |
| 276 | $444,943.42 | $2,363.76 | $4,155.05 | $440,788.36 | $1,195,081.74 | $1,799,193.37 |
| 277 | $440,788.36 | $2,341.69 | $4,177.13 | $436,611.24 | $1,197,423.43 | $1,805,712.19 |
| 278 | $436,611.24 | $2,319.50 | $4,199.32 | $432,411.92 | $1,199,742.92 | $1,812,231.01 |
| 279 | $432,411.92 | $2,297.19 | $4,221.63 | $428,190.29 | $1,202,040.11 | $1,818,749.82 |
| 280 | $428,190.29 | $2,274.76 | $4,244.06 | $423,946.23 | $1,204,314.87 | $1,825,268.64 |
| 281 | $423,946.23 | $2,252.21 | $4,266.60 | $419,679.63 | $1,206,567.09 | $1,831,787.46 |
| 282 | $419,679.63 | $2,229.55 | $4,289.27 | $415,390.36 | $1,208,796.63 | $1,838,306.27 |
| 283 | $415,390.36 | $2,206.76 | $4,312.06 | $411,078.31 | $1,211,003.40 | $1,844,825.09 |
| 284 | $411,078.31 | $2,183.85 | $4,334.96 | $406,743.34 | $1,213,187.25 | $1,851,343.91 |
| 285 | $406,743.34 | $2,160.82 | $4,357.99 | $402,385.35 | $1,215,348.07 | $1,857,862.72 |
| 286 | $402,385.35 | $2,137.67 | $4,381.14 | $398,004.21 | $1,217,485.75 | $1,864,381.54 |
| 287 | $398,004.21 | $2,114.40 | $4,404.42 | $393,599.79 | $1,219,600.14 | $1,870,900.36 |
| 288 | $393,599.79 | $2,091.00 | $4,427.82 | $389,171.97 | $1,221,691.14 | $1,877,419.17 |
| 289 | $389,171.97 | $2,067.48 | $4,451.34 | $384,720.63 | $1,223,758.62 | $1,883,937.99 |
| 290 | $384,720.63 | $2,043.83 | $4,474.99 | $380,245.64 | $1,225,802.45 | $1,890,456.81 |
| 291 | $380,245.64 | $2,020.05 | $4,498.76 | $375,746.88 | $1,227,822.50 | $1,896,975.62 |
| 292 | $375,746.88 | $1,996.16 | $4,522.66 | $371,224.22 | $1,229,818.66 | $1,903,494.44 |
| 293 | $371,224.22 | $1,972.13 | $4,546.69 | $366,677.53 | $1,231,790.79 | $1,910,013.26 |
| 294 | $366,677.53 | $1,947.97 | $4,570.84 | $362,106.69 | $1,233,738.76 | $1,916,532.07 |
| 295 | $362,106.69 | $1,923.69 | $4,595.12 | $357,511.56 | $1,235,662.45 | $1,923,050.89 |
| 296 | $357,511.56 | $1,899.28 | $4,619.54 | $352,892.03 | $1,237,561.73 | $1,929,569.71 |
| 297 | $352,892.03 | $1,874.74 | $4,644.08 | $348,247.95 | $1,239,436.47 | $1,936,088.52 |
| 298 | $348,247.95 | $1,850.07 | $4,668.75 | $343,579.20 | $1,241,286.54 | $1,942,607.34 |
| 299 | $343,579.20 | $1,825.26 | $4,693.55 | $338,885.65 | $1,243,111.80 | $1,949,126.16 |
| 300 | $338,885.65 | $1,800.33 | $4,718.49 | $334,167.16 | $1,244,912.13 | $1,955,644.97 |
| 301 | $334,167.16 | $1,775.26 | $4,743.55 | $329,423.61 | $1,246,687.40 | $1,962,163.79 |
| 302 | $329,423.61 | $1,750.06 | $4,768.75 | $324,654.85 | $1,248,437.46 | $1,968,682.61 |
| 303 | $324,654.85 | $1,724.73 | $4,794.09 | $319,860.77 | $1,250,162.19 | $1,975,201.42 |
| 304 | $319,860.77 | $1,699.26 | $4,819.56 | $315,041.21 | $1,251,861.45 | $1,981,720.24 |
| 305 | $315,041.21 | $1,673.66 | $4,845.16 | $310,196.05 | $1,253,535.10 | $1,988,239.05 |
| 306 | $310,196.05 | $1,647.92 | $4,870.90 | $305,325.15 | $1,255,183.02 | $1,994,757.87 |
| 307 | $305,325.15 | $1,622.04 | $4,896.78 | $300,428.37 | $1,256,805.06 | $2,001,276.69 |
| 308 | $300,428.37 | $1,596.03 | $4,922.79 | $295,505.58 | $1,258,401.09 | $2,007,795.50 |
| 309 | $295,505.58 | $1,569.87 | $4,948.94 | $290,556.64 | $1,259,970.96 | $2,014,314.32 |
| 310 | $290,556.64 | $1,543.58 | $4,975.23 | $285,581.40 | $1,261,514.54 | $2,020,833.14 |
| 311 | $285,581.40 | $1,517.15 | $5,001.67 | $280,579.74 | $1,263,031.69 | $2,027,351.95 |
| 312 | $280,579.74 | $1,490.58 | $5,028.24 | $275,551.50 | $1,264,522.27 | $2,033,870.77 |
| 313 | $275,551.50 | $1,463.87 | $5,054.95 | $270,496.55 | $1,265,986.14 | $2,040,389.59 |
| 314 | $270,496.55 | $1,437.01 | $5,081.80 | $265,414.75 | $1,267,423.15 | $2,046,908.40 |
| 315 | $265,414.75 | $1,410.02 | $5,108.80 | $260,305.95 | $1,268,833.17 | $2,053,427.22 |
| 316 | $260,305.95 | $1,382.88 | $5,135.94 | $255,170.01 | $1,270,216.04 | $2,059,946.04 |
| 317 | $255,170.01 | $1,355.59 | $5,163.23 | $250,006.78 | $1,271,571.63 | $2,066,464.85 |
| 318 | $250,006.78 | $1,328.16 | $5,190.66 | $244,816.13 | $1,272,899.80 | $2,072,983.67 |
| 319 | $244,816.13 | $1,300.59 | $5,218.23 | $239,597.89 | $1,274,200.38 | $2,079,502.49 |
| 320 | $239,597.89 | $1,272.86 | $5,245.95 | $234,351.94 | $1,275,473.25 | $2,086,021.30 |
| 321 | $234,351.94 | $1,244.99 | $5,273.82 | $229,078.12 | $1,276,718.24 | $2,092,540.12 |
| 322 | $229,078.12 | $1,216.98 | $5,301.84 | $223,776.28 | $1,277,935.22 | $2,099,058.94 |
| 323 | $223,776.28 | $1,188.81 | $5,330.01 | $218,446.28 | $1,279,124.03 | $2,105,577.75 |
| 324 | $218,446.28 | $1,160.50 | $5,358.32 | $213,087.96 | $1,280,284.52 | $2,112,096.57 |
| 325 | $213,087.96 | $1,132.03 | $5,386.79 | $207,701.17 | $1,281,416.55 | $2,118,615.39 |
| 326 | $207,701.17 | $1,103.41 | $5,415.40 | $202,285.76 | $1,282,519.97 | $2,125,134.20 |
| 327 | $202,285.76 | $1,074.64 | $5,444.17 | $196,841.59 | $1,283,594.61 | $2,131,653.02 |
| 328 | $196,841.59 | $1,045.72 | $5,473.10 | $191,368.50 | $1,284,640.33 | $2,138,171.84 |
| 329 | $191,368.50 | $1,016.65 | $5,502.17 | $185,866.32 | $1,285,656.98 | $2,144,690.65 |
| 330 | $185,866.32 | $987.41 | $5,531.40 | $180,334.92 | $1,286,644.39 | $2,151,209.47 |
| 331 | $180,334.92 | $958.03 | $5,560.79 | $174,774.13 | $1,287,602.42 | $2,157,728.29 |
| 332 | $174,774.13 | $928.49 | $5,590.33 | $169,183.81 | $1,288,530.91 | $2,164,247.10 |
| 333 | $169,183.81 | $898.79 | $5,620.03 | $163,563.78 | $1,289,429.70 | $2,170,765.92 |
| 334 | $163,563.78 | $868.93 | $5,649.88 | $157,913.89 | $1,290,298.63 | $2,177,284.74 |
| 335 | $157,913.89 | $838.92 | $5,679.90 | $152,234.00 | $1,291,137.55 | $2,183,803.55 |
| 336 | $152,234.00 | $808.74 | $5,710.07 | $146,523.92 | $1,291,946.29 | $2,190,322.37 |
| 337 | $146,523.92 | $778.41 | $5,740.41 | $140,783.51 | $1,292,724.70 | $2,196,841.19 |
| 338 | $140,783.51 | $747.91 | $5,770.90 | $135,012.61 | $1,293,472.61 | $2,203,360.00 |
| 339 | $135,012.61 | $717.25 | $5,801.56 | $129,211.05 | $1,294,189.87 | $2,209,878.82 |
| 340 | $129,211.05 | $686.43 | $5,832.38 | $123,378.66 | $1,294,876.30 | $2,216,397.63 |
| 341 | $123,378.66 | $655.45 | $5,863.37 | $117,515.30 | $1,295,531.75 | $2,222,916.45 |
| 342 | $117,515.30 | $624.30 | $5,894.52 | $111,620.78 | $1,296,156.05 | $2,229,435.27 |
| 343 | $111,620.78 | $592.99 | $5,925.83 | $105,694.95 | $1,296,749.03 | $2,235,954.08 |
| 344 | $105,694.95 | $561.50 | $5,957.31 | $99,737.64 | $1,297,310.54 | $2,242,472.90 |
| 345 | $99,737.64 | $529.86 | $5,988.96 | $93,748.68 | $1,297,840.39 | $2,248,991.72 |
| 346 | $93,748.68 | $498.04 | $6,020.78 | $87,727.90 | $1,298,338.43 | $2,255,510.53 |
| 347 | $87,727.90 | $466.05 | $6,052.76 | $81,675.14 | $1,298,804.49 | $2,262,029.35 |
| 348 | $81,675.14 | $433.90 | $6,084.92 | $75,590.22 | $1,299,238.39 | $2,268,548.17 |
| 349 | $75,590.22 | $401.57 | $6,117.24 | $69,472.98 | $1,299,639.96 | $2,275,066.98 |
| 350 | $69,472.98 | $369.08 | $6,149.74 | $63,323.24 | $1,300,009.04 | $2,281,585.80 |
| 351 | $63,323.24 | $336.40 | $6,182.41 | $57,140.82 | $1,300,345.44 | $2,288,104.62 |
| 352 | $57,140.82 | $303.56 | $6,215.26 | $50,925.57 | $1,300,649.00 | $2,294,623.43 |
| 353 | $50,925.57 | $270.54 | $6,248.27 | $44,677.29 | $1,300,919.54 | $2,301,142.25 |
| 354 | $44,677.29 | $237.35 | $6,281.47 | $38,395.82 | $1,301,156.89 | $2,307,661.07 |
| 355 | $38,395.82 | $203.98 | $6,314.84 | $32,080.99 | $1,301,360.87 | $2,314,179.88 |
| 356 | $32,080.99 | $170.43 | $6,348.39 | $25,732.60 | $1,301,531.30 | $2,320,698.70 |
| 357 | $25,732.60 | $136.70 | $6,382.11 | $19,350.49 | $1,301,668.00 | $2,327,217.52 |
| 358 | $19,350.49 | $102.80 | $6,416.02 | $12,934.47 | $1,301,770.80 | $2,333,736.33 |
| 359 | $12,934.47 | $68.71 | $6,450.10 | $6,484.37 | $1,301,839.52 | $2,340,255.15 |
| 360 | $6,484.37 | $34.45 | $6,484.37 | $0.00 | $1,301,873.97 | $2,346,773.97 |