|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,049,760.00 | $2,952.45 | $1,688.50 | $1,048,071.50 | $2,952.45 | $4,640.95 |
| 2 | $1,048,071.50 | $2,947.70 | $1,693.25 | $1,046,378.25 | $5,900.15 | $9,281.90 |
| 3 | $1,046,378.25 | $2,942.94 | $1,698.01 | $1,044,680.24 | $8,843.09 | $13,922.85 |
| 4 | $1,044,680.24 | $2,938.16 | $1,702.79 | $1,042,977.46 | $11,781.25 | $18,563.80 |
| 5 | $1,042,977.46 | $2,933.37 | $1,707.58 | $1,041,269.88 | $14,714.63 | $23,204.75 |
| 6 | $1,041,269.88 | $2,928.57 | $1,712.38 | $1,039,557.50 | $17,643.20 | $27,845.70 |
| 7 | $1,039,557.50 | $2,923.76 | $1,717.19 | $1,037,840.31 | $20,566.95 | $32,486.64 |
| 8 | $1,037,840.31 | $2,918.93 | $1,722.02 | $1,036,118.29 | $23,485.88 | $37,127.59 |
| 9 | $1,036,118.29 | $2,914.08 | $1,726.87 | $1,034,391.42 | $26,399.96 | $41,768.54 |
| 10 | $1,034,391.42 | $2,909.23 | $1,731.72 | $1,032,659.70 | $29,309.19 | $46,409.49 |
| 11 | $1,032,659.70 | $2,904.36 | $1,736.59 | $1,030,923.10 | $32,213.54 | $51,050.44 |
| 12 | $1,030,923.10 | $2,899.47 | $1,741.48 | $1,029,181.63 | $35,113.02 | $55,691.39 |
| 13 | $1,029,181.63 | $2,894.57 | $1,746.38 | $1,027,435.25 | $38,007.59 | $60,332.34 |
| 14 | $1,027,435.25 | $2,889.66 | $1,751.29 | $1,025,683.96 | $40,897.25 | $64,973.29 |
| 15 | $1,025,683.96 | $2,884.74 | $1,756.21 | $1,023,927.75 | $43,781.99 | $69,614.24 |
| 16 | $1,023,927.75 | $2,879.80 | $1,761.15 | $1,022,166.60 | $46,661.78 | $74,255.19 |
| 17 | $1,022,166.60 | $2,874.84 | $1,766.11 | $1,020,400.49 | $49,536.63 | $78,896.14 |
| 18 | $1,020,400.49 | $2,869.88 | $1,771.07 | $1,018,629.42 | $52,406.50 | $83,537.09 |
| 19 | $1,018,629.42 | $2,864.90 | $1,776.05 | $1,016,853.36 | $55,271.40 | $88,178.03 |
| 20 | $1,016,853.36 | $2,859.90 | $1,781.05 | $1,015,072.31 | $58,131.30 | $92,818.98 |
| 21 | $1,015,072.31 | $2,854.89 | $1,786.06 | $1,013,286.26 | $60,986.19 | $97,459.93 |
| 22 | $1,013,286.26 | $2,849.87 | $1,791.08 | $1,011,495.18 | $63,836.06 | $102,100.88 |
| 23 | $1,011,495.18 | $2,844.83 | $1,796.12 | $1,009,699.06 | $66,680.89 | $106,741.83 |
| 24 | $1,009,699.06 | $2,839.78 | $1,801.17 | $1,007,897.89 | $69,520.67 | $111,382.78 |
| 25 | $1,007,897.89 | $2,834.71 | $1,806.24 | $1,006,091.65 | $72,355.38 | $116,023.73 |
| 26 | $1,006,091.65 | $2,829.63 | $1,811.32 | $1,004,280.33 | $75,185.01 | $120,664.68 |
| 27 | $1,004,280.33 | $2,824.54 | $1,816.41 | $1,002,463.92 | $78,009.55 | $125,305.63 |
| 28 | $1,002,463.92 | $2,819.43 | $1,821.52 | $1,000,642.40 | $80,828.98 | $129,946.58 |
| 29 | $1,000,642.40 | $2,814.31 | $1,826.64 | $998,815.76 | $83,643.29 | $134,587.53 |
| 30 | $998,815.76 | $2,809.17 | $1,831.78 | $996,983.98 | $86,452.46 | $139,228.48 |
| 31 | $996,983.98 | $2,804.02 | $1,836.93 | $995,147.05 | $89,256.47 | $143,869.42 |
| 32 | $995,147.05 | $2,798.85 | $1,842.10 | $993,304.95 | $92,055.32 | $148,510.37 |
| 33 | $993,304.95 | $2,793.67 | $1,847.28 | $991,457.67 | $94,848.99 | $153,151.32 |
| 34 | $991,457.67 | $2,788.47 | $1,852.47 | $989,605.20 | $97,637.47 | $157,792.27 |
| 35 | $989,605.20 | $2,783.26 | $1,857.68 | $987,747.51 | $100,420.73 | $162,433.22 |
| 36 | $987,747.51 | $2,778.04 | $1,862.91 | $985,884.60 | $103,198.77 | $167,074.17 |
| 37 | $985,884.60 | $2,772.80 | $1,868.15 | $984,016.45 | $105,971.57 | $171,715.12 |
| 38 | $984,016.45 | $2,767.55 | $1,873.40 | $982,143.05 | $108,739.12 | $176,356.07 |
| 39 | $982,143.05 | $2,762.28 | $1,878.67 | $980,264.38 | $111,501.40 | $180,997.02 |
| 40 | $980,264.38 | $2,756.99 | $1,883.96 | $978,380.42 | $114,258.39 | $185,637.97 |
| 41 | $978,380.42 | $2,751.69 | $1,889.25 | $976,491.17 | $117,010.09 | $190,278.92 |
| 42 | $976,491.17 | $2,746.38 | $1,894.57 | $974,596.60 | $119,756.47 | $194,919.87 |
| 43 | $974,596.60 | $2,741.05 | $1,899.90 | $972,696.71 | $122,497.52 | $199,560.81 |
| 44 | $972,696.71 | $2,735.71 | $1,905.24 | $970,791.47 | $125,233.23 | $204,201.76 |
| 45 | $970,791.47 | $2,730.35 | $1,910.60 | $968,880.87 | $127,963.58 | $208,842.71 |
| 46 | $968,880.87 | $2,724.98 | $1,915.97 | $966,964.90 | $130,688.56 | $213,483.66 |
| 47 | $966,964.90 | $2,719.59 | $1,921.36 | $965,043.54 | $133,408.15 | $218,124.61 |
| 48 | $965,043.54 | $2,714.18 | $1,926.76 | $963,116.77 | $136,122.33 | $222,765.56 |
| 49 | $963,116.77 | $2,708.77 | $1,932.18 | $961,184.59 | $138,831.10 | $227,406.51 |
| 50 | $961,184.59 | $2,703.33 | $1,937.62 | $959,246.97 | $141,534.43 | $232,047.46 |
| 51 | $959,246.97 | $2,697.88 | $1,943.07 | $957,303.90 | $144,232.31 | $236,688.41 |
| 52 | $957,303.90 | $2,692.42 | $1,948.53 | $955,355.37 | $146,924.73 | $241,329.36 |
| 53 | $955,355.37 | $2,686.94 | $1,954.01 | $953,401.36 | $149,611.67 | $245,970.31 |
| 54 | $953,401.36 | $2,681.44 | $1,959.51 | $951,441.85 | $152,293.11 | $250,611.26 |
| 55 | $951,441.85 | $2,675.93 | $1,965.02 | $949,476.83 | $154,969.04 | $255,252.20 |
| 56 | $949,476.83 | $2,670.40 | $1,970.55 | $947,506.29 | $157,639.44 | $259,893.15 |
| 57 | $947,506.29 | $2,664.86 | $1,976.09 | $945,530.20 | $160,304.30 | $264,534.10 |
| 58 | $945,530.20 | $2,659.30 | $1,981.65 | $943,548.55 | $162,963.61 | $269,175.05 |
| 59 | $943,548.55 | $2,653.73 | $1,987.22 | $941,561.34 | $165,617.34 | $273,816.00 |
| 60 | $941,561.34 | $2,648.14 | $1,992.81 | $939,568.53 | $168,265.48 | $278,456.95 |
| 61 | $939,568.53 | $2,642.54 | $1,998.41 | $937,570.11 | $170,908.01 | $283,097.90 |
| 62 | $937,570.11 | $2,636.92 | $2,004.03 | $935,566.08 | $173,544.93 | $287,738.85 |
| 63 | $935,566.08 | $2,631.28 | $2,009.67 | $933,556.41 | $176,176.21 | $292,379.80 |
| 64 | $933,556.41 | $2,625.63 | $2,015.32 | $931,541.09 | $178,801.84 | $297,020.75 |
| 65 | $931,541.09 | $2,619.96 | $2,020.99 | $929,520.10 | $181,421.80 | $301,661.70 |
| 66 | $929,520.10 | $2,614.28 | $2,026.67 | $927,493.43 | $184,036.07 | $306,302.65 |
| 67 | $927,493.43 | $2,608.58 | $2,032.37 | $925,461.05 | $186,644.65 | $310,943.59 |
| 68 | $925,461.05 | $2,602.86 | $2,038.09 | $923,422.96 | $189,247.51 | $315,584.54 |
| 69 | $923,422.96 | $2,597.13 | $2,043.82 | $921,379.14 | $191,844.63 | $320,225.49 |
| 70 | $921,379.14 | $2,591.38 | $2,049.57 | $919,329.57 | $194,436.01 | $324,866.44 |
| 71 | $919,329.57 | $2,585.61 | $2,055.33 | $917,274.23 | $197,021.63 | $329,507.39 |
| 72 | $917,274.23 | $2,579.83 | $2,061.12 | $915,213.12 | $199,601.46 | $334,148.34 |
| 73 | $915,213.12 | $2,574.04 | $2,066.91 | $913,146.21 | $202,175.50 | $338,789.29 |
| 74 | $913,146.21 | $2,568.22 | $2,072.73 | $911,073.48 | $204,743.72 | $343,430.24 |
| 75 | $911,073.48 | $2,562.39 | $2,078.56 | $908,994.93 | $207,306.12 | $348,071.19 |
| 76 | $908,994.93 | $2,556.55 | $2,084.40 | $906,910.53 | $209,862.66 | $352,712.14 |
| 77 | $906,910.53 | $2,550.69 | $2,090.26 | $904,820.26 | $212,413.35 | $357,353.09 |
| 78 | $904,820.26 | $2,544.81 | $2,096.14 | $902,724.12 | $214,958.16 | $361,994.04 |
| 79 | $902,724.12 | $2,538.91 | $2,102.04 | $900,622.08 | $217,497.07 | $366,634.98 |
| 80 | $900,622.08 | $2,533.00 | $2,107.95 | $898,514.13 | $220,030.07 | $371,275.93 |
| 81 | $898,514.13 | $2,527.07 | $2,113.88 | $896,400.26 | $222,557.14 | $375,916.88 |
| 82 | $896,400.26 | $2,521.13 | $2,119.82 | $894,280.43 | $225,078.26 | $380,557.83 |
| 83 | $894,280.43 | $2,515.16 | $2,125.79 | $892,154.65 | $227,593.43 | $385,198.78 |
| 84 | $892,154.65 | $2,509.18 | $2,131.76 | $890,022.88 | $230,102.61 | $389,839.73 |
| 85 | $890,022.88 | $2,503.19 | $2,137.76 | $887,885.12 | $232,605.80 | $394,480.68 |
| 86 | $887,885.12 | $2,497.18 | $2,143.77 | $885,741.35 | $235,102.98 | $399,121.63 |
| 87 | $885,741.35 | $2,491.15 | $2,149.80 | $883,591.55 | $237,594.13 | $403,762.58 |
| 88 | $883,591.55 | $2,485.10 | $2,155.85 | $881,435.70 | $240,079.23 | $408,403.53 |
| 89 | $881,435.70 | $2,479.04 | $2,161.91 | $879,273.79 | $242,558.27 | $413,044.48 |
| 90 | $879,273.79 | $2,472.96 | $2,167.99 | $877,105.80 | $245,031.22 | $417,685.43 |
| 91 | $877,105.80 | $2,466.86 | $2,174.09 | $874,931.71 | $247,498.08 | $422,326.38 |
| 92 | $874,931.71 | $2,460.75 | $2,180.20 | $872,751.50 | $249,958.83 | $426,967.32 |
| 93 | $872,751.50 | $2,454.61 | $2,186.34 | $870,565.17 | $252,413.44 | $431,608.27 |
| 94 | $870,565.17 | $2,448.46 | $2,192.48 | $868,372.68 | $254,861.91 | $436,249.22 |
| 95 | $868,372.68 | $2,442.30 | $2,198.65 | $866,174.03 | $257,304.21 | $440,890.17 |
| 96 | $866,174.03 | $2,436.11 | $2,204.83 | $863,969.20 | $259,740.32 | $445,531.12 |
| 97 | $863,969.20 | $2,429.91 | $2,211.04 | $861,758.16 | $262,170.23 | $450,172.07 |
| 98 | $861,758.16 | $2,423.69 | $2,217.25 | $859,540.91 | $264,593.93 | $454,813.02 |
| 99 | $859,540.91 | $2,417.46 | $2,223.49 | $857,317.42 | $267,011.39 | $459,453.97 |
| 100 | $857,317.42 | $2,411.21 | $2,229.74 | $855,087.67 | $269,422.59 | $464,094.92 |
| 101 | $855,087.67 | $2,404.93 | $2,236.02 | $852,851.66 | $271,827.53 | $468,735.87 |
| 102 | $852,851.66 | $2,398.65 | $2,242.30 | $850,609.36 | $274,226.17 | $473,376.82 |
| 103 | $850,609.36 | $2,392.34 | $2,248.61 | $848,360.74 | $276,618.51 | $478,017.77 |
| 104 | $848,360.74 | $2,386.01 | $2,254.93 | $846,105.81 | $279,004.52 | $482,658.71 |
| 105 | $846,105.81 | $2,379.67 | $2,261.28 | $843,844.53 | $281,384.20 | $487,299.66 |
| 106 | $843,844.53 | $2,373.31 | $2,267.64 | $841,576.90 | $283,757.51 | $491,940.61 |
| 107 | $841,576.90 | $2,366.94 | $2,274.01 | $839,302.88 | $286,124.44 | $496,581.56 |
| 108 | $839,302.88 | $2,360.54 | $2,280.41 | $837,022.47 | $288,484.98 | $501,222.51 |
| 109 | $837,022.47 | $2,354.13 | $2,286.82 | $834,735.65 | $290,839.11 | $505,863.46 |
| 110 | $834,735.65 | $2,347.69 | $2,293.26 | $832,442.39 | $293,186.80 | $510,504.41 |
| 111 | $832,442.39 | $2,341.24 | $2,299.70 | $830,142.69 | $295,528.05 | $515,145.36 |
| 112 | $830,142.69 | $2,334.78 | $2,306.17 | $827,836.52 | $297,862.82 | $519,786.31 |
| 113 | $827,836.52 | $2,328.29 | $2,312.66 | $825,523.86 | $300,191.11 | $524,427.26 |
| 114 | $825,523.86 | $2,321.79 | $2,319.16 | $823,204.69 | $302,512.90 | $529,068.21 |
| 115 | $823,204.69 | $2,315.26 | $2,325.69 | $820,879.01 | $304,828.16 | $533,709.16 |
| 116 | $820,879.01 | $2,308.72 | $2,332.23 | $818,546.78 | $307,136.89 | $538,350.10 |
| 117 | $818,546.78 | $2,302.16 | $2,338.79 | $816,208.00 | $309,439.05 | $542,991.05 |
| 118 | $816,208.00 | $2,295.58 | $2,345.36 | $813,862.63 | $311,734.63 | $547,632.00 |
| 119 | $813,862.63 | $2,288.99 | $2,351.96 | $811,510.67 | $314,023.62 | $552,272.95 |
| 120 | $811,510.67 | $2,282.37 | $2,358.58 | $809,152.09 | $316,306.00 | $556,913.90 |
| 121 | $809,152.09 | $2,275.74 | $2,365.21 | $806,786.89 | $318,581.74 | $561,554.85 |
| 122 | $806,786.89 | $2,269.09 | $2,371.86 | $804,415.02 | $320,850.82 | $566,195.80 |
| 123 | $804,415.02 | $2,262.42 | $2,378.53 | $802,036.49 | $323,113.24 | $570,836.75 |
| 124 | $802,036.49 | $2,255.73 | $2,385.22 | $799,651.27 | $325,368.97 | $575,477.70 |
| 125 | $799,651.27 | $2,249.02 | $2,391.93 | $797,259.34 | $327,617.99 | $580,118.65 |
| 126 | $797,259.34 | $2,242.29 | $2,398.66 | $794,860.68 | $329,860.28 | $584,759.60 |
| 127 | $794,860.68 | $2,235.55 | $2,405.40 | $792,455.28 | $332,095.83 | $589,400.55 |
| 128 | $792,455.28 | $2,228.78 | $2,412.17 | $790,043.11 | $334,324.61 | $594,041.49 |
| 129 | $790,043.11 | $2,222.00 | $2,418.95 | $787,624.16 | $336,546.60 | $598,682.44 |
| 130 | $787,624.16 | $2,215.19 | $2,425.76 | $785,198.40 | $338,761.80 | $603,323.39 |
| 131 | $785,198.40 | $2,208.37 | $2,432.58 | $782,765.82 | $340,970.17 | $607,964.34 |
| 132 | $782,765.82 | $2,201.53 | $2,439.42 | $780,326.40 | $343,171.70 | $612,605.29 |
| 133 | $780,326.40 | $2,194.67 | $2,446.28 | $777,880.12 | $345,366.36 | $617,246.24 |
| 134 | $777,880.12 | $2,187.79 | $2,453.16 | $775,426.96 | $347,554.15 | $621,887.19 |
| 135 | $775,426.96 | $2,180.89 | $2,460.06 | $772,966.90 | $349,735.04 | $626,528.14 |
| 136 | $772,966.90 | $2,173.97 | $2,466.98 | $770,499.92 | $351,909.01 | $631,169.09 |
| 137 | $770,499.92 | $2,167.03 | $2,473.92 | $768,026.00 | $354,076.04 | $635,810.04 |
| 138 | $768,026.00 | $2,160.07 | $2,480.88 | $765,545.13 | $356,236.11 | $640,450.99 |
| 139 | $765,545.13 | $2,153.10 | $2,487.85 | $763,057.27 | $358,389.21 | $645,091.94 |
| 140 | $763,057.27 | $2,146.10 | $2,494.85 | $760,562.42 | $360,535.31 | $649,732.88 |
| 141 | $760,562.42 | $2,139.08 | $2,501.87 | $758,060.56 | $362,674.39 | $654,373.83 |
| 142 | $758,060.56 | $2,132.05 | $2,508.90 | $755,551.65 | $364,806.43 | $659,014.78 |
| 143 | $755,551.65 | $2,124.99 | $2,515.96 | $753,035.69 | $366,931.42 | $663,655.73 |
| 144 | $753,035.69 | $2,117.91 | $2,523.04 | $750,512.65 | $369,049.34 | $668,296.68 |
| 145 | $750,512.65 | $2,110.82 | $2,530.13 | $747,982.52 | $371,160.15 | $672,937.63 |
| 146 | $747,982.52 | $2,103.70 | $2,537.25 | $745,445.27 | $373,263.85 | $677,578.58 |
| 147 | $745,445.27 | $2,096.56 | $2,544.38 | $742,900.89 | $375,360.42 | $682,219.53 |
| 148 | $742,900.89 | $2,089.41 | $2,551.54 | $740,349.35 | $377,449.83 | $686,860.48 |
| 149 | $740,349.35 | $2,082.23 | $2,558.72 | $737,790.63 | $379,532.06 | $691,501.43 |
| 150 | $737,790.63 | $2,075.04 | $2,565.91 | $735,224.72 | $381,607.10 | $696,142.38 |
| 151 | $735,224.72 | $2,067.82 | $2,573.13 | $732,651.59 | $383,674.92 | $700,783.33 |
| 152 | $732,651.59 | $2,060.58 | $2,580.37 | $730,071.22 | $385,735.50 | $705,424.27 |
| 153 | $730,071.22 | $2,053.33 | $2,587.62 | $727,483.60 | $387,788.82 | $710,065.22 |
| 154 | $727,483.60 | $2,046.05 | $2,594.90 | $724,888.70 | $389,834.87 | $714,706.17 |
| 155 | $724,888.70 | $2,038.75 | $2,602.20 | $722,286.50 | $391,873.62 | $719,347.12 |
| 156 | $722,286.50 | $2,031.43 | $2,609.52 | $719,676.98 | $393,905.05 | $723,988.07 |
| 157 | $719,676.98 | $2,024.09 | $2,616.86 | $717,060.12 | $395,929.14 | $728,629.02 |
| 158 | $717,060.12 | $2,016.73 | $2,624.22 | $714,435.90 | $397,945.87 | $733,269.97 |
| 159 | $714,435.90 | $2,009.35 | $2,631.60 | $711,804.31 | $399,955.23 | $737,910.92 |
| 160 | $711,804.31 | $2,001.95 | $2,639.00 | $709,165.31 | $401,957.18 | $742,551.87 |
| 161 | $709,165.31 | $1,994.53 | $2,646.42 | $706,518.89 | $403,951.70 | $747,192.82 |
| 162 | $706,518.89 | $1,987.08 | $2,653.86 | $703,865.02 | $405,938.79 | $751,833.77 |
| 163 | $703,865.02 | $1,979.62 | $2,661.33 | $701,203.69 | $407,918.41 | $756,474.72 |
| 164 | $701,203.69 | $1,972.14 | $2,668.81 | $698,534.88 | $409,890.54 | $761,115.67 |
| 165 | $698,534.88 | $1,964.63 | $2,676.32 | $695,858.56 | $411,855.17 | $765,756.61 |
| 166 | $695,858.56 | $1,957.10 | $2,683.85 | $693,174.71 | $413,812.27 | $770,397.56 |
| 167 | $693,174.71 | $1,949.55 | $2,691.40 | $690,483.32 | $415,761.83 | $775,038.51 |
| 168 | $690,483.32 | $1,941.98 | $2,698.96 | $687,784.35 | $417,703.81 | $779,679.46 |
| 169 | $687,784.35 | $1,934.39 | $2,706.56 | $685,077.80 | $419,638.21 | $784,320.41 |
| 170 | $685,077.80 | $1,926.78 | $2,714.17 | $682,363.63 | $421,564.99 | $788,961.36 |
| 171 | $682,363.63 | $1,919.15 | $2,721.80 | $679,641.83 | $423,484.14 | $793,602.31 |
| 172 | $679,641.83 | $1,911.49 | $2,729.46 | $676,912.37 | $425,395.63 | $798,243.26 |
| 173 | $676,912.37 | $1,903.82 | $2,737.13 | $674,175.24 | $427,299.44 | $802,884.21 |
| 174 | $674,175.24 | $1,896.12 | $2,744.83 | $671,430.40 | $429,195.56 | $807,525.16 |
| 175 | $671,430.40 | $1,888.40 | $2,752.55 | $668,677.85 | $431,083.96 | $812,166.11 |
| 176 | $668,677.85 | $1,880.66 | $2,760.29 | $665,917.56 | $432,964.62 | $816,807.06 |
| 177 | $665,917.56 | $1,872.89 | $2,768.06 | $663,149.50 | $434,837.51 | $821,448.00 |
| 178 | $663,149.50 | $1,865.11 | $2,775.84 | $660,373.66 | $436,702.62 | $826,088.95 |
| 179 | $660,373.66 | $1,857.30 | $2,783.65 | $657,590.02 | $438,559.92 | $830,729.90 |
| 180 | $657,590.02 | $1,849.47 | $2,791.48 | $654,798.54 | $440,409.39 | $835,370.85 |
| 181 | $654,798.54 | $1,841.62 | $2,799.33 | $651,999.21 | $442,251.01 | $840,011.80 |
| 182 | $651,999.21 | $1,833.75 | $2,807.20 | $649,192.01 | $444,084.76 | $844,652.75 |
| 183 | $649,192.01 | $1,825.85 | $2,815.10 | $646,376.91 | $445,910.61 | $849,293.70 |
| 184 | $646,376.91 | $1,817.94 | $2,823.01 | $643,553.90 | $447,728.55 | $853,934.65 |
| 185 | $643,553.90 | $1,810.00 | $2,830.95 | $640,722.94 | $449,538.54 | $858,575.60 |
| 186 | $640,722.94 | $1,802.03 | $2,838.92 | $637,884.03 | $451,340.57 | $863,216.55 |
| 187 | $637,884.03 | $1,794.05 | $2,846.90 | $635,037.13 | $453,134.62 | $867,857.50 |
| 188 | $635,037.13 | $1,786.04 | $2,854.91 | $632,182.22 | $454,920.67 | $872,498.45 |
| 189 | $632,182.22 | $1,778.01 | $2,862.94 | $629,319.28 | $456,698.68 | $877,139.39 |
| 190 | $629,319.28 | $1,769.96 | $2,870.99 | $626,448.30 | $458,468.64 | $881,780.34 |
| 191 | $626,448.30 | $1,761.89 | $2,879.06 | $623,569.23 | $460,230.52 | $886,421.29 |
| 192 | $623,569.23 | $1,753.79 | $2,887.16 | $620,682.07 | $461,984.31 | $891,062.24 |
| 193 | $620,682.07 | $1,745.67 | $2,895.28 | $617,786.79 | $463,729.98 | $895,703.19 |
| 194 | $617,786.79 | $1,737.53 | $2,903.42 | $614,883.37 | $465,467.51 | $900,344.14 |
| 195 | $614,883.37 | $1,729.36 | $2,911.59 | $611,971.78 | $467,196.87 | $904,985.09 |
| 196 | $611,971.78 | $1,721.17 | $2,919.78 | $609,052.00 | $468,918.04 | $909,626.04 |
| 197 | $609,052.00 | $1,712.96 | $2,927.99 | $606,124.01 | $470,631.00 | $914,266.99 |
| 198 | $606,124.01 | $1,704.72 | $2,936.23 | $603,187.78 | $472,335.72 | $918,907.94 |
| 199 | $603,187.78 | $1,696.47 | $2,944.48 | $600,243.30 | $474,032.18 | $923,548.89 |
| 200 | $600,243.30 | $1,688.18 | $2,952.76 | $597,290.53 | $475,720.37 | $928,189.84 |
| 201 | $597,290.53 | $1,679.88 | $2,961.07 | $594,329.46 | $477,400.25 | $932,830.78 |
| 202 | $594,329.46 | $1,671.55 | $2,969.40 | $591,360.07 | $479,071.80 | $937,471.73 |
| 203 | $591,360.07 | $1,663.20 | $2,977.75 | $588,382.32 | $480,735.00 | $942,112.68 |
| 204 | $588,382.32 | $1,654.83 | $2,986.12 | $585,396.19 | $482,389.83 | $946,753.63 |
| 205 | $585,396.19 | $1,646.43 | $2,994.52 | $582,401.67 | $484,036.25 | $951,394.58 |
| 206 | $582,401.67 | $1,638.00 | $3,002.94 | $579,398.73 | $485,674.26 | $956,035.53 |
| 207 | $579,398.73 | $1,629.56 | $3,011.39 | $576,387.34 | $487,303.82 | $960,676.48 |
| 208 | $576,387.34 | $1,621.09 | $3,019.86 | $573,367.48 | $488,924.91 | $965,317.43 |
| 209 | $573,367.48 | $1,612.60 | $3,028.35 | $570,339.12 | $490,537.50 | $969,958.38 |
| 210 | $570,339.12 | $1,604.08 | $3,036.87 | $567,302.25 | $492,141.58 | $974,599.33 |
| 211 | $567,302.25 | $1,595.54 | $3,045.41 | $564,256.84 | $493,737.12 | $979,240.28 |
| 212 | $564,256.84 | $1,586.97 | $3,053.98 | $561,202.86 | $495,324.09 | $983,881.23 |
| 213 | $561,202.86 | $1,578.38 | $3,062.57 | $558,140.30 | $496,902.47 | $988,522.17 |
| 214 | $558,140.30 | $1,569.77 | $3,071.18 | $555,069.12 | $498,472.24 | $993,163.12 |
| 215 | $555,069.12 | $1,561.13 | $3,079.82 | $551,989.30 | $500,033.37 | $997,804.07 |
| 216 | $551,989.30 | $1,552.47 | $3,088.48 | $548,900.82 | $501,585.84 | $1,002,445.02 |
| 217 | $548,900.82 | $1,543.78 | $3,097.17 | $545,803.66 | $503,129.63 | $1,007,085.97 |
| 218 | $545,803.66 | $1,535.07 | $3,105.88 | $542,697.78 | $504,664.70 | $1,011,726.92 |
| 219 | $542,697.78 | $1,526.34 | $3,114.61 | $539,583.17 | $506,191.04 | $1,016,367.87 |
| 220 | $539,583.17 | $1,517.58 | $3,123.37 | $536,459.80 | $507,708.62 | $1,021,008.82 |
| 221 | $536,459.80 | $1,508.79 | $3,132.16 | $533,327.64 | $509,217.41 | $1,025,649.77 |
| 222 | $533,327.64 | $1,499.98 | $3,140.97 | $530,186.68 | $510,717.39 | $1,030,290.72 |
| 223 | $530,186.68 | $1,491.15 | $3,149.80 | $527,036.88 | $512,208.54 | $1,034,931.67 |
| 224 | $527,036.88 | $1,482.29 | $3,158.66 | $523,878.22 | $513,690.83 | $1,039,572.62 |
| 225 | $523,878.22 | $1,473.41 | $3,167.54 | $520,710.68 | $515,164.24 | $1,044,213.56 |
| 226 | $520,710.68 | $1,464.50 | $3,176.45 | $517,534.23 | $516,628.74 | $1,048,854.51 |
| 227 | $517,534.23 | $1,455.57 | $3,185.38 | $514,348.84 | $518,084.31 | $1,053,495.46 |
| 228 | $514,348.84 | $1,446.61 | $3,194.34 | $511,154.50 | $519,530.91 | $1,058,136.41 |
| 229 | $511,154.50 | $1,437.62 | $3,203.33 | $507,951.17 | $520,968.53 | $1,062,777.36 |
| 230 | $507,951.17 | $1,428.61 | $3,212.34 | $504,738.84 | $522,397.15 | $1,067,418.31 |
| 231 | $504,738.84 | $1,419.58 | $3,221.37 | $501,517.47 | $523,816.72 | $1,072,059.26 |
| 232 | $501,517.47 | $1,410.52 | $3,230.43 | $498,287.03 | $525,227.24 | $1,076,700.21 |
| 233 | $498,287.03 | $1,401.43 | $3,239.52 | $495,047.52 | $526,628.68 | $1,081,341.16 |
| 234 | $495,047.52 | $1,392.32 | $3,248.63 | $491,798.89 | $528,021.00 | $1,085,982.11 |
| 235 | $491,798.89 | $1,383.18 | $3,257.76 | $488,541.12 | $529,404.18 | $1,090,623.06 |
| 236 | $488,541.12 | $1,374.02 | $3,266.93 | $485,274.20 | $530,778.20 | $1,095,264.01 |
| 237 | $485,274.20 | $1,364.83 | $3,276.12 | $481,998.08 | $532,143.04 | $1,099,904.95 |
| 238 | $481,998.08 | $1,355.62 | $3,285.33 | $478,712.75 | $533,498.66 | $1,104,545.90 |
| 239 | $478,712.75 | $1,346.38 | $3,294.57 | $475,418.18 | $534,845.04 | $1,109,186.85 |
| 240 | $475,418.18 | $1,337.11 | $3,303.84 | $472,114.35 | $536,182.15 | $1,113,827.80 |
| 241 | $472,114.35 | $1,327.82 | $3,313.13 | $468,801.22 | $537,509.97 | $1,118,468.75 |
| 242 | $468,801.22 | $1,318.50 | $3,322.45 | $465,478.77 | $538,828.47 | $1,123,109.70 |
| 243 | $465,478.77 | $1,309.16 | $3,331.79 | $462,146.98 | $540,137.63 | $1,127,750.65 |
| 244 | $462,146.98 | $1,299.79 | $3,341.16 | $458,805.82 | $541,437.42 | $1,132,391.60 |
| 245 | $458,805.82 | $1,290.39 | $3,350.56 | $455,455.26 | $542,727.81 | $1,137,032.55 |
| 246 | $455,455.26 | $1,280.97 | $3,359.98 | $452,095.28 | $544,008.78 | $1,141,673.50 |
| 247 | $452,095.28 | $1,271.52 | $3,369.43 | $448,725.85 | $545,280.30 | $1,146,314.45 |
| 248 | $448,725.85 | $1,262.04 | $3,378.91 | $445,346.94 | $546,542.34 | $1,150,955.40 |
| 249 | $445,346.94 | $1,252.54 | $3,388.41 | $441,958.53 | $547,794.88 | $1,155,596.35 |
| 250 | $441,958.53 | $1,243.01 | $3,397.94 | $438,560.59 | $549,037.89 | $1,160,237.29 |
| 251 | $438,560.59 | $1,233.45 | $3,407.50 | $435,153.10 | $550,271.34 | $1,164,878.24 |
| 252 | $435,153.10 | $1,223.87 | $3,417.08 | $431,736.01 | $551,495.21 | $1,169,519.19 |
| 253 | $431,736.01 | $1,214.26 | $3,426.69 | $428,309.32 | $552,709.46 | $1,174,160.14 |
| 254 | $428,309.32 | $1,204.62 | $3,436.33 | $424,872.99 | $553,914.08 | $1,178,801.09 |
| 255 | $424,872.99 | $1,194.96 | $3,445.99 | $421,427.00 | $555,109.04 | $1,183,442.04 |
| 256 | $421,427.00 | $1,185.26 | $3,455.69 | $417,971.31 | $556,294.30 | $1,188,082.99 |
| 257 | $417,971.31 | $1,175.54 | $3,465.40 | $414,505.91 | $557,469.85 | $1,192,723.94 |
| 258 | $414,505.91 | $1,165.80 | $3,475.15 | $411,030.76 | $558,635.65 | $1,197,364.89 |
| 259 | $411,030.76 | $1,156.02 | $3,484.93 | $407,545.83 | $559,791.67 | $1,202,005.84 |
| 260 | $407,545.83 | $1,146.22 | $3,494.73 | $404,051.11 | $560,937.89 | $1,206,646.79 |
| 261 | $404,051.11 | $1,136.39 | $3,504.56 | $400,546.55 | $562,074.29 | $1,211,287.74 |
| 262 | $400,546.55 | $1,126.54 | $3,514.41 | $397,032.14 | $563,200.82 | $1,215,928.68 |
| 263 | $397,032.14 | $1,116.65 | $3,524.30 | $393,507.84 | $564,317.48 | $1,220,569.63 |
| 264 | $393,507.84 | $1,106.74 | $3,534.21 | $389,973.63 | $565,424.22 | $1,225,210.58 |
| 265 | $389,973.63 | $1,096.80 | $3,544.15 | $386,429.49 | $566,521.02 | $1,229,851.53 |
| 266 | $386,429.49 | $1,086.83 | $3,554.12 | $382,875.37 | $567,607.85 | $1,234,492.48 |
| 267 | $382,875.37 | $1,076.84 | $3,564.11 | $379,311.26 | $568,684.69 | $1,239,133.43 |
| 268 | $379,311.26 | $1,066.81 | $3,574.14 | $375,737.12 | $569,751.50 | $1,243,774.38 |
| 269 | $375,737.12 | $1,056.76 | $3,584.19 | $372,152.93 | $570,808.26 | $1,248,415.33 |
| 270 | $372,152.93 | $1,046.68 | $3,594.27 | $368,558.66 | $571,854.94 | $1,253,056.28 |
| 271 | $368,558.66 | $1,036.57 | $3,604.38 | $364,954.29 | $572,891.51 | $1,257,697.23 |
| 272 | $364,954.29 | $1,026.43 | $3,614.52 | $361,339.77 | $573,917.95 | $1,262,338.18 |
| 273 | $361,339.77 | $1,016.27 | $3,624.68 | $357,715.09 | $574,934.21 | $1,266,979.13 |
| 274 | $357,715.09 | $1,006.07 | $3,634.88 | $354,080.21 | $575,940.29 | $1,271,620.07 |
| 275 | $354,080.21 | $995.85 | $3,645.10 | $350,435.11 | $576,936.14 | $1,276,261.02 |
| 276 | $350,435.11 | $985.60 | $3,655.35 | $346,779.76 | $577,921.74 | $1,280,901.97 |
| 277 | $346,779.76 | $975.32 | $3,665.63 | $343,114.13 | $578,897.06 | $1,285,542.92 |
| 278 | $343,114.13 | $965.01 | $3,675.94 | $339,438.19 | $579,862.06 | $1,290,183.87 |
| 279 | $339,438.19 | $954.67 | $3,686.28 | $335,751.91 | $580,816.73 | $1,294,824.82 |
| 280 | $335,751.91 | $944.30 | $3,696.65 | $332,055.27 | $581,761.04 | $1,299,465.77 |
| 281 | $332,055.27 | $933.91 | $3,707.04 | $328,348.22 | $582,694.94 | $1,304,106.72 |
| 282 | $328,348.22 | $923.48 | $3,717.47 | $324,630.75 | $583,618.42 | $1,308,747.67 |
| 283 | $324,630.75 | $913.02 | $3,727.93 | $320,902.83 | $584,531.44 | $1,313,388.62 |
| 284 | $320,902.83 | $902.54 | $3,738.41 | $317,164.42 | $585,433.98 | $1,318,029.57 |
| 285 | $317,164.42 | $892.02 | $3,748.92 | $313,415.49 | $586,326.01 | $1,322,670.52 |
| 286 | $313,415.49 | $881.48 | $3,759.47 | $309,656.03 | $587,207.49 | $1,327,311.46 |
| 287 | $309,656.03 | $870.91 | $3,770.04 | $305,885.98 | $588,078.40 | $1,331,952.41 |
| 288 | $305,885.98 | $860.30 | $3,780.64 | $302,105.34 | $588,938.70 | $1,336,593.36 |
| 289 | $302,105.34 | $849.67 | $3,791.28 | $298,314.06 | $589,788.37 | $1,341,234.31 |
| 290 | $298,314.06 | $839.01 | $3,801.94 | $294,512.12 | $590,627.38 | $1,345,875.26 |
| 291 | $294,512.12 | $828.32 | $3,812.63 | $290,699.49 | $591,455.70 | $1,350,516.21 |
| 292 | $290,699.49 | $817.59 | $3,823.36 | $286,876.13 | $592,273.29 | $1,355,157.16 |
| 293 | $286,876.13 | $806.84 | $3,834.11 | $283,042.02 | $593,080.13 | $1,359,798.11 |
| 294 | $283,042.02 | $796.06 | $3,844.89 | $279,197.13 | $593,876.18 | $1,364,439.06 |
| 295 | $279,197.13 | $785.24 | $3,855.71 | $275,341.42 | $594,661.43 | $1,369,080.01 |
| 296 | $275,341.42 | $774.40 | $3,866.55 | $271,474.87 | $595,435.82 | $1,373,720.96 |
| 297 | $271,474.87 | $763.52 | $3,877.43 | $267,597.44 | $596,199.35 | $1,378,361.91 |
| 298 | $267,597.44 | $752.62 | $3,888.33 | $263,709.11 | $596,951.96 | $1,383,002.85 |
| 299 | $263,709.11 | $741.68 | $3,899.27 | $259,809.84 | $597,693.65 | $1,387,643.80 |
| 300 | $259,809.84 | $730.72 | $3,910.23 | $255,899.61 | $598,424.36 | $1,392,284.75 |
| 301 | $255,899.61 | $719.72 | $3,921.23 | $251,978.38 | $599,144.08 | $1,396,925.70 |
| 302 | $251,978.38 | $708.69 | $3,932.26 | $248,046.12 | $599,852.77 | $1,401,566.65 |
| 303 | $248,046.12 | $697.63 | $3,943.32 | $244,102.80 | $600,550.40 | $1,406,207.60 |
| 304 | $244,102.80 | $686.54 | $3,954.41 | $240,148.39 | $601,236.94 | $1,410,848.55 |
| 305 | $240,148.39 | $675.42 | $3,965.53 | $236,182.86 | $601,912.35 | $1,415,489.50 |
| 306 | $236,182.86 | $664.26 | $3,976.68 | $232,206.17 | $602,576.62 | $1,420,130.45 |
| 307 | $232,206.17 | $653.08 | $3,987.87 | $228,218.30 | $603,229.70 | $1,424,771.40 |
| 308 | $228,218.30 | $641.86 | $3,999.09 | $224,219.22 | $603,871.56 | $1,429,412.35 |
| 309 | $224,219.22 | $630.62 | $4,010.33 | $220,208.88 | $604,502.18 | $1,434,053.30 |
| 310 | $220,208.88 | $619.34 | $4,021.61 | $216,187.27 | $605,121.52 | $1,438,694.24 |
| 311 | $216,187.27 | $608.03 | $4,032.92 | $212,154.35 | $605,729.54 | $1,443,335.19 |
| 312 | $212,154.35 | $596.68 | $4,044.27 | $208,110.08 | $606,326.23 | $1,447,976.14 |
| 313 | $208,110.08 | $585.31 | $4,055.64 | $204,054.44 | $606,911.54 | $1,452,617.09 |
| 314 | $204,054.44 | $573.90 | $4,067.05 | $199,987.40 | $607,485.44 | $1,457,258.04 |
| 315 | $199,987.40 | $562.46 | $4,078.48 | $195,908.91 | $608,047.90 | $1,461,898.99 |
| 316 | $195,908.91 | $550.99 | $4,089.96 | $191,818.96 | $608,598.90 | $1,466,539.94 |
| 317 | $191,818.96 | $539.49 | $4,101.46 | $187,717.50 | $609,138.39 | $1,471,180.89 |
| 318 | $187,717.50 | $527.96 | $4,112.99 | $183,604.51 | $609,666.34 | $1,475,821.84 |
| 319 | $183,604.51 | $516.39 | $4,124.56 | $179,479.94 | $610,182.73 | $1,480,462.79 |
| 320 | $179,479.94 | $504.79 | $4,136.16 | $175,343.78 | $610,687.52 | $1,485,103.74 |
| 321 | $175,343.78 | $493.15 | $4,147.79 | $171,195.99 | $611,180.67 | $1,489,744.69 |
| 322 | $171,195.99 | $481.49 | $4,159.46 | $167,036.53 | $611,662.16 | $1,494,385.63 |
| 323 | $167,036.53 | $469.79 | $4,171.16 | $162,865.37 | $612,131.95 | $1,499,026.58 |
| 324 | $162,865.37 | $458.06 | $4,182.89 | $158,682.48 | $612,590.01 | $1,503,667.53 |
| 325 | $158,682.48 | $446.29 | $4,194.65 | $154,487.82 | $613,036.31 | $1,508,308.48 |
| 326 | $154,487.82 | $434.50 | $4,206.45 | $150,281.37 | $613,470.80 | $1,512,949.43 |
| 327 | $150,281.37 | $422.67 | $4,218.28 | $146,063.09 | $613,893.47 | $1,517,590.38 |
| 328 | $146,063.09 | $410.80 | $4,230.15 | $141,832.94 | $614,304.27 | $1,522,231.33 |
| 329 | $141,832.94 | $398.91 | $4,242.04 | $137,590.90 | $614,703.18 | $1,526,872.28 |
| 330 | $137,590.90 | $386.97 | $4,253.97 | $133,336.92 | $615,090.15 | $1,531,513.23 |
| 331 | $133,336.92 | $375.01 | $4,265.94 | $129,070.98 | $615,465.16 | $1,536,154.18 |
| 332 | $129,070.98 | $363.01 | $4,277.94 | $124,793.05 | $615,828.17 | $1,540,795.13 |
| 333 | $124,793.05 | $350.98 | $4,289.97 | $120,503.08 | $616,179.15 | $1,545,436.08 |
| 334 | $120,503.08 | $338.91 | $4,302.03 | $116,201.04 | $616,518.07 | $1,550,077.03 |
| 335 | $116,201.04 | $326.82 | $4,314.13 | $111,886.91 | $616,844.88 | $1,554,717.97 |
| 336 | $111,886.91 | $314.68 | $4,326.27 | $107,560.64 | $617,159.57 | $1,559,358.92 |
| 337 | $107,560.64 | $302.51 | $4,338.43 | $103,222.21 | $617,462.08 | $1,563,999.87 |
| 338 | $103,222.21 | $290.31 | $4,350.64 | $98,871.57 | $617,752.39 | $1,568,640.82 |
| 339 | $98,871.57 | $278.08 | $4,362.87 | $94,508.70 | $618,030.47 | $1,573,281.77 |
| 340 | $94,508.70 | $265.81 | $4,375.14 | $90,133.56 | $618,296.28 | $1,577,922.72 |
| 341 | $90,133.56 | $253.50 | $4,387.45 | $85,746.11 | $618,549.78 | $1,582,563.67 |
| 342 | $85,746.11 | $241.16 | $4,399.79 | $81,346.32 | $618,790.94 | $1,587,204.62 |
| 343 | $81,346.32 | $228.79 | $4,412.16 | $76,934.16 | $619,019.72 | $1,591,845.57 |
| 344 | $76,934.16 | $216.38 | $4,424.57 | $72,509.58 | $619,236.10 | $1,596,486.52 |
| 345 | $72,509.58 | $203.93 | $4,437.02 | $68,072.57 | $619,440.03 | $1,601,127.47 |
| 346 | $68,072.57 | $191.45 | $4,449.50 | $63,623.07 | $619,631.49 | $1,605,768.42 |
| 347 | $63,623.07 | $178.94 | $4,462.01 | $59,161.06 | $619,810.43 | $1,610,409.36 |
| 348 | $59,161.06 | $166.39 | $4,474.56 | $54,686.50 | $619,976.82 | $1,615,050.31 |
| 349 | $54,686.50 | $153.81 | $4,487.14 | $50,199.36 | $620,130.62 | $1,619,691.26 |
| 350 | $50,199.36 | $141.19 | $4,499.76 | $45,699.60 | $620,271.81 | $1,624,332.21 |
| 351 | $45,699.60 | $128.53 | $4,512.42 | $41,187.18 | $620,400.34 | $1,628,973.16 |
| 352 | $41,187.18 | $115.84 | $4,525.11 | $36,662.07 | $620,516.18 | $1,633,614.11 |
| 353 | $36,662.07 | $103.11 | $4,537.84 | $32,124.23 | $620,619.29 | $1,638,255.06 |
| 354 | $32,124.23 | $90.35 | $4,550.60 | $27,573.63 | $620,709.64 | $1,642,896.01 |
| 355 | $27,573.63 | $77.55 | $4,563.40 | $23,010.23 | $620,787.19 | $1,647,536.96 |
| 356 | $23,010.23 | $64.72 | $4,576.23 | $18,434.00 | $620,851.91 | $1,652,177.91 |
| 357 | $18,434.00 | $51.85 | $4,589.10 | $13,844.90 | $620,903.75 | $1,656,818.86 |
| 358 | $13,844.90 | $38.94 | $4,602.01 | $9,242.89 | $620,942.69 | $1,661,459.81 |
| 359 | $9,242.89 | $26.00 | $4,614.95 | $4,627.93 | $620,968.69 | $1,666,100.75 |
| 360 | $4,627.93 | $13.02 | $4,627.93 | $0.00 | $620,981.70 | $1,670,741.70 |