|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,062,500.00 | $3,873.70 | $1,431.21 | $1,061,068.79 | $3,873.70 | $5,304.91 |
| 2 | $1,061,068.79 | $3,868.48 | $1,436.43 | $1,059,632.37 | $7,742.18 | $10,609.81 |
| 3 | $1,059,632.37 | $3,863.24 | $1,441.66 | $1,058,190.70 | $11,605.42 | $15,914.72 |
| 4 | $1,058,190.70 | $3,857.99 | $1,446.92 | $1,056,743.78 | $15,463.41 | $21,219.62 |
| 5 | $1,056,743.78 | $3,852.71 | $1,452.19 | $1,055,291.59 | $19,316.12 | $26,524.53 |
| 6 | $1,055,291.59 | $3,847.42 | $1,457.49 | $1,053,834.10 | $23,163.54 | $31,829.44 |
| 7 | $1,053,834.10 | $3,842.10 | $1,462.80 | $1,052,371.30 | $27,005.64 | $37,134.34 |
| 8 | $1,052,371.30 | $3,836.77 | $1,468.14 | $1,050,903.16 | $30,842.41 | $42,439.25 |
| 9 | $1,050,903.16 | $3,831.42 | $1,473.49 | $1,049,429.68 | $34,673.83 | $47,744.15 |
| 10 | $1,049,429.68 | $3,826.05 | $1,478.86 | $1,047,950.82 | $38,499.87 | $53,049.06 |
| 11 | $1,047,950.82 | $3,820.65 | $1,484.25 | $1,046,466.56 | $42,320.53 | $58,353.96 |
| 12 | $1,046,466.56 | $3,815.24 | $1,489.66 | $1,044,976.90 | $46,135.77 | $63,658.87 |
| 13 | $1,044,976.90 | $3,809.81 | $1,495.09 | $1,043,481.81 | $49,945.58 | $68,963.78 |
| 14 | $1,043,481.81 | $3,804.36 | $1,500.55 | $1,041,981.26 | $53,749.94 | $74,268.68 |
| 15 | $1,041,981.26 | $3,798.89 | $1,506.02 | $1,040,475.25 | $57,548.83 | $79,573.59 |
| 16 | $1,040,475.25 | $3,793.40 | $1,511.51 | $1,038,963.74 | $61,342.23 | $84,878.49 |
| 17 | $1,038,963.74 | $3,787.89 | $1,517.02 | $1,037,446.72 | $65,130.12 | $90,183.40 |
| 18 | $1,037,446.72 | $3,782.36 | $1,522.55 | $1,035,924.17 | $68,912.48 | $95,488.31 |
| 19 | $1,035,924.17 | $3,776.81 | $1,528.10 | $1,034,396.07 | $72,689.29 | $100,793.21 |
| 20 | $1,034,396.07 | $3,771.24 | $1,533.67 | $1,032,862.40 | $76,460.52 | $106,098.12 |
| 21 | $1,032,862.40 | $3,765.64 | $1,539.26 | $1,031,323.14 | $80,226.17 | $111,403.02 |
| 22 | $1,031,323.14 | $3,760.03 | $1,544.87 | $1,029,778.27 | $83,986.20 | $116,707.93 |
| 23 | $1,029,778.27 | $3,754.40 | $1,550.51 | $1,028,227.76 | $87,740.60 | $122,012.83 |
| 24 | $1,028,227.76 | $3,748.75 | $1,556.16 | $1,026,671.60 | $91,489.35 | $127,317.74 |
| 25 | $1,026,671.60 | $3,743.07 | $1,561.83 | $1,025,109.77 | $95,232.42 | $132,622.65 |
| 26 | $1,025,109.77 | $3,737.38 | $1,567.53 | $1,023,542.25 | $98,969.80 | $137,927.55 |
| 27 | $1,023,542.25 | $3,731.66 | $1,573.24 | $1,021,969.00 | $102,701.46 | $143,232.46 |
| 28 | $1,021,969.00 | $3,725.93 | $1,578.98 | $1,020,390.03 | $106,427.39 | $148,537.36 |
| 29 | $1,020,390.03 | $3,720.17 | $1,584.73 | $1,018,805.29 | $110,147.56 | $153,842.27 |
| 30 | $1,018,805.29 | $3,714.39 | $1,590.51 | $1,017,214.78 | $113,861.96 | $159,147.18 |
| 31 | $1,017,214.78 | $3,708.60 | $1,596.31 | $1,015,618.47 | $117,570.55 | $164,452.08 |
| 32 | $1,015,618.47 | $3,702.78 | $1,602.13 | $1,014,016.34 | $121,273.33 | $169,756.99 |
| 33 | $1,014,016.34 | $3,696.93 | $1,607.97 | $1,012,408.37 | $124,970.26 | $175,061.89 |
| 34 | $1,012,408.37 | $3,691.07 | $1,613.83 | $1,010,794.54 | $128,661.34 | $180,366.80 |
| 35 | $1,010,794.54 | $3,685.19 | $1,619.72 | $1,009,174.82 | $132,346.52 | $185,671.71 |
| 36 | $1,009,174.82 | $3,679.28 | $1,625.62 | $1,007,549.20 | $136,025.81 | $190,976.61 |
| 37 | $1,007,549.20 | $3,673.36 | $1,631.55 | $1,005,917.65 | $139,699.16 | $196,281.52 |
| 38 | $1,005,917.65 | $3,667.41 | $1,637.50 | $1,004,280.15 | $143,366.57 | $201,586.42 |
| 39 | $1,004,280.15 | $3,661.44 | $1,643.47 | $1,002,636.68 | $147,028.01 | $206,891.33 |
| 40 | $1,002,636.68 | $3,655.45 | $1,649.46 | $1,000,987.22 | $150,683.46 | $212,196.23 |
| 41 | $1,000,987.22 | $3,649.43 | $1,655.47 | $999,331.75 | $154,332.89 | $217,501.14 |
| 42 | $999,331.75 | $3,643.40 | $1,661.51 | $997,670.24 | $157,976.29 | $222,806.05 |
| 43 | $997,670.24 | $3,637.34 | $1,667.57 | $996,002.67 | $161,613.62 | $228,110.95 |
| 44 | $996,002.67 | $3,631.26 | $1,673.65 | $994,329.03 | $165,244.88 | $233,415.86 |
| 45 | $994,329.03 | $3,625.16 | $1,679.75 | $992,649.28 | $168,870.04 | $238,720.76 |
| 46 | $992,649.28 | $3,619.03 | $1,685.87 | $990,963.41 | $172,489.08 | $244,025.67 |
| 47 | $990,963.41 | $3,612.89 | $1,692.02 | $989,271.39 | $176,101.96 | $249,330.58 |
| 48 | $989,271.39 | $3,606.72 | $1,698.19 | $987,573.20 | $179,708.68 | $254,635.48 |
| 49 | $987,573.20 | $3,600.53 | $1,704.38 | $985,868.82 | $183,309.21 | $259,940.39 |
| 50 | $985,868.82 | $3,594.31 | $1,710.59 | $984,158.23 | $186,903.52 | $265,245.29 |
| 51 | $984,158.23 | $3,588.08 | $1,716.83 | $982,441.40 | $190,491.60 | $270,550.20 |
| 52 | $982,441.40 | $3,581.82 | $1,723.09 | $980,718.31 | $194,073.42 | $275,855.10 |
| 53 | $980,718.31 | $3,575.54 | $1,729.37 | $978,988.94 | $197,648.95 | $281,160.01 |
| 54 | $978,988.94 | $3,569.23 | $1,735.68 | $977,253.27 | $201,218.18 | $286,464.92 |
| 55 | $977,253.27 | $3,562.90 | $1,742.00 | $975,511.26 | $204,781.09 | $291,769.82 |
| 56 | $975,511.26 | $3,556.55 | $1,748.35 | $973,762.91 | $208,337.64 | $297,074.73 |
| 57 | $973,762.91 | $3,550.18 | $1,754.73 | $972,008.18 | $211,887.81 | $302,379.63 |
| 58 | $972,008.18 | $3,543.78 | $1,761.13 | $970,247.05 | $215,431.59 | $307,684.54 |
| 59 | $970,247.05 | $3,537.36 | $1,767.55 | $968,479.51 | $218,968.95 | $312,989.45 |
| 60 | $968,479.51 | $3,530.91 | $1,773.99 | $966,705.52 | $222,499.87 | $318,294.35 |
| 61 | $966,705.52 | $3,524.45 | $1,780.46 | $964,925.06 | $226,024.32 | $323,599.26 |
| 62 | $964,925.06 | $3,517.96 | $1,786.95 | $963,138.11 | $229,542.27 | $328,904.16 |
| 63 | $963,138.11 | $3,511.44 | $1,793.46 | $961,344.64 | $233,053.71 | $334,209.07 |
| 64 | $961,344.64 | $3,504.90 | $1,800.00 | $959,544.64 | $236,558.62 | $339,513.98 |
| 65 | $959,544.64 | $3,498.34 | $1,806.57 | $957,738.07 | $240,056.95 | $344,818.88 |
| 66 | $957,738.07 | $3,491.75 | $1,813.15 | $955,924.92 | $243,548.71 | $350,123.79 |
| 67 | $955,924.92 | $3,485.14 | $1,819.76 | $954,105.16 | $247,033.85 | $355,428.69 |
| 68 | $954,105.16 | $3,478.51 | $1,826.40 | $952,278.76 | $250,512.36 | $360,733.60 |
| 69 | $952,278.76 | $3,471.85 | $1,833.06 | $950,445.70 | $253,984.21 | $366,038.50 |
| 70 | $950,445.70 | $3,465.17 | $1,839.74 | $948,605.97 | $257,449.38 | $371,343.41 |
| 71 | $948,605.97 | $3,458.46 | $1,846.45 | $946,759.52 | $260,907.84 | $376,648.32 |
| 72 | $946,759.52 | $3,451.73 | $1,853.18 | $944,906.34 | $264,359.56 | $381,953.22 |
| 73 | $944,906.34 | $3,444.97 | $1,859.93 | $943,046.41 | $267,804.53 | $387,258.13 |
| 74 | $943,046.41 | $3,438.19 | $1,866.72 | $941,179.69 | $271,242.72 | $392,563.03 |
| 75 | $941,179.69 | $3,431.38 | $1,873.52 | $939,306.17 | $274,674.11 | $397,867.94 |
| 76 | $939,306.17 | $3,424.55 | $1,880.35 | $937,425.82 | $278,098.66 | $403,172.85 |
| 77 | $937,425.82 | $3,417.70 | $1,887.21 | $935,538.61 | $281,516.36 | $408,477.75 |
| 78 | $935,538.61 | $3,410.82 | $1,894.09 | $933,644.52 | $284,927.18 | $413,782.66 |
| 79 | $933,644.52 | $3,403.91 | $1,900.99 | $931,743.53 | $288,331.09 | $419,087.56 |
| 80 | $931,743.53 | $3,396.98 | $1,907.92 | $929,835.60 | $291,728.07 | $424,392.47 |
| 81 | $929,835.60 | $3,390.03 | $1,914.88 | $927,920.72 | $295,118.10 | $429,697.37 |
| 82 | $927,920.72 | $3,383.04 | $1,921.86 | $925,998.86 | $298,501.14 | $435,002.28 |
| 83 | $925,998.86 | $3,376.04 | $1,928.87 | $924,069.99 | $301,877.18 | $440,307.19 |
| 84 | $924,069.99 | $3,369.01 | $1,935.90 | $922,134.09 | $305,246.18 | $445,612.09 |
| 85 | $922,134.09 | $3,361.95 | $1,942.96 | $920,191.13 | $308,608.13 | $450,917.00 |
| 86 | $920,191.13 | $3,354.86 | $1,950.04 | $918,241.09 | $311,962.99 | $456,221.90 |
| 87 | $918,241.09 | $3,347.75 | $1,957.15 | $916,283.94 | $315,310.75 | $461,526.81 |
| 88 | $916,283.94 | $3,340.62 | $1,964.29 | $914,319.65 | $318,651.37 | $466,831.72 |
| 89 | $914,319.65 | $3,333.46 | $1,971.45 | $912,348.20 | $321,984.82 | $472,136.62 |
| 90 | $912,348.20 | $3,326.27 | $1,978.64 | $910,369.57 | $325,311.09 | $477,441.53 |
| 91 | $910,369.57 | $3,319.06 | $1,985.85 | $908,383.72 | $328,630.15 | $482,746.43 |
| 92 | $908,383.72 | $3,311.82 | $1,993.09 | $906,390.63 | $331,941.97 | $488,051.34 |
| 93 | $906,390.63 | $3,304.55 | $2,000.36 | $904,390.27 | $335,246.51 | $493,356.25 |
| 94 | $904,390.27 | $3,297.26 | $2,007.65 | $902,382.62 | $338,543.77 | $498,661.15 |
| 95 | $902,382.62 | $3,289.94 | $2,014.97 | $900,367.65 | $341,833.71 | $503,966.06 |
| 96 | $900,367.65 | $3,282.59 | $2,022.32 | $898,345.33 | $345,116.30 | $509,270.96 |
| 97 | $898,345.33 | $3,275.22 | $2,029.69 | $896,315.65 | $348,391.52 | $514,575.87 |
| 98 | $896,315.65 | $3,267.82 | $2,037.09 | $894,278.56 | $351,659.33 | $519,880.77 |
| 99 | $894,278.56 | $3,260.39 | $2,044.52 | $892,234.04 | $354,919.72 | $525,185.68 |
| 100 | $892,234.04 | $3,252.94 | $2,051.97 | $890,182.07 | $358,172.66 | $530,490.59 |
| 101 | $890,182.07 | $3,245.46 | $2,059.45 | $888,122.62 | $361,418.12 | $535,795.49 |
| 102 | $888,122.62 | $3,237.95 | $2,066.96 | $886,055.66 | $364,656.06 | $541,100.40 |
| 103 | $886,055.66 | $3,230.41 | $2,074.49 | $883,981.17 | $367,886.47 | $546,405.30 |
| 104 | $883,981.17 | $3,222.85 | $2,082.06 | $881,899.11 | $371,109.32 | $551,710.21 |
| 105 | $881,899.11 | $3,215.26 | $2,089.65 | $879,809.46 | $374,324.58 | $557,015.12 |
| 106 | $879,809.46 | $3,207.64 | $2,097.27 | $877,712.20 | $377,532.22 | $562,320.02 |
| 107 | $877,712.20 | $3,199.99 | $2,104.91 | $875,607.28 | $380,732.21 | $567,624.93 |
| 108 | $875,607.28 | $3,192.32 | $2,112.59 | $873,494.69 | $383,924.53 | $572,929.83 |
| 109 | $873,494.69 | $3,184.62 | $2,120.29 | $871,374.41 | $387,109.14 | $578,234.74 |
| 110 | $871,374.41 | $3,176.89 | $2,128.02 | $869,246.38 | $390,286.03 | $583,539.64 |
| 111 | $869,246.38 | $3,169.13 | $2,135.78 | $867,110.61 | $393,455.16 | $588,844.55 |
| 112 | $867,110.61 | $3,161.34 | $2,143.57 | $864,967.04 | $396,616.50 | $594,149.46 |
| 113 | $864,967.04 | $3,153.53 | $2,151.38 | $862,815.66 | $399,770.02 | $599,454.36 |
| 114 | $862,815.66 | $3,145.68 | $2,159.22 | $860,656.44 | $402,915.71 | $604,759.27 |
| 115 | $860,656.44 | $3,137.81 | $2,167.10 | $858,489.34 | $406,053.52 | $610,064.17 |
| 116 | $858,489.34 | $3,129.91 | $2,175.00 | $856,314.34 | $409,183.42 | $615,369.08 |
| 117 | $856,314.34 | $3,121.98 | $2,182.93 | $854,131.42 | $412,305.40 | $620,673.99 |
| 118 | $854,131.42 | $3,114.02 | $2,190.89 | $851,940.53 | $415,419.43 | $625,978.89 |
| 119 | $851,940.53 | $3,106.03 | $2,198.87 | $849,741.66 | $418,525.46 | $631,283.80 |
| 120 | $849,741.66 | $3,098.02 | $2,206.89 | $847,534.77 | $421,623.47 | $636,588.70 |
| 121 | $847,534.77 | $3,089.97 | $2,214.94 | $845,319.84 | $424,713.45 | $641,893.61 |
| 122 | $845,319.84 | $3,081.90 | $2,223.01 | $843,096.83 | $427,795.34 | $647,198.52 |
| 123 | $843,096.83 | $3,073.79 | $2,231.12 | $840,865.71 | $430,869.13 | $652,503.42 |
| 124 | $840,865.71 | $3,065.66 | $2,239.25 | $838,626.46 | $433,934.79 | $657,808.33 |
| 125 | $838,626.46 | $3,057.49 | $2,247.41 | $836,379.05 | $436,992.28 | $663,113.23 |
| 126 | $836,379.05 | $3,049.30 | $2,255.61 | $834,123.44 | $440,041.58 | $668,418.14 |
| 127 | $834,123.44 | $3,041.08 | $2,263.83 | $831,859.61 | $443,082.65 | $673,723.04 |
| 128 | $831,859.61 | $3,032.82 | $2,272.08 | $829,587.52 | $446,115.47 | $679,027.95 |
| 129 | $829,587.52 | $3,024.54 | $2,280.37 | $827,307.16 | $449,140.01 | $684,332.86 |
| 130 | $827,307.16 | $3,016.22 | $2,288.68 | $825,018.47 | $452,156.24 | $689,637.76 |
| 131 | $825,018.47 | $3,007.88 | $2,297.03 | $822,721.45 | $455,164.12 | $694,942.67 |
| 132 | $822,721.45 | $2,999.51 | $2,305.40 | $820,416.05 | $458,163.62 | $700,247.57 |
| 133 | $820,416.05 | $2,991.10 | $2,313.81 | $818,102.24 | $461,154.72 | $705,552.48 |
| 134 | $818,102.24 | $2,982.66 | $2,322.24 | $815,780.00 | $464,137.39 | $710,857.39 |
| 135 | $815,780.00 | $2,974.20 | $2,330.71 | $813,449.29 | $467,111.58 | $716,162.29 |
| 136 | $813,449.29 | $2,965.70 | $2,339.21 | $811,110.09 | $470,077.28 | $721,467.20 |
| 137 | $811,110.09 | $2,957.17 | $2,347.73 | $808,762.35 | $473,034.46 | $726,772.10 |
| 138 | $808,762.35 | $2,948.61 | $2,356.29 | $806,406.06 | $475,983.07 | $732,077.01 |
| 139 | $806,406.06 | $2,940.02 | $2,364.88 | $804,041.18 | $478,923.09 | $737,381.92 |
| 140 | $804,041.18 | $2,931.40 | $2,373.51 | $801,667.67 | $481,854.49 | $742,686.82 |
| 141 | $801,667.67 | $2,922.75 | $2,382.16 | $799,285.51 | $484,777.24 | $747,991.73 |
| 142 | $799,285.51 | $2,914.06 | $2,390.84 | $796,894.67 | $487,691.30 | $753,296.63 |
| 143 | $796,894.67 | $2,905.35 | $2,399.56 | $794,495.11 | $490,596.65 | $758,601.54 |
| 144 | $794,495.11 | $2,896.60 | $2,408.31 | $792,086.80 | $493,493.24 | $763,906.44 |
| 145 | $792,086.80 | $2,887.82 | $2,417.09 | $789,669.71 | $496,381.06 | $769,211.35 |
| 146 | $789,669.71 | $2,879.00 | $2,425.90 | $787,243.81 | $499,260.06 | $774,516.26 |
| 147 | $787,243.81 | $2,870.16 | $2,434.75 | $784,809.06 | $502,130.22 | $779,821.16 |
| 148 | $784,809.06 | $2,861.28 | $2,443.62 | $782,365.44 | $504,991.51 | $785,126.07 |
| 149 | $782,365.44 | $2,852.37 | $2,452.53 | $779,912.91 | $507,843.88 | $790,430.97 |
| 150 | $779,912.91 | $2,843.43 | $2,461.47 | $777,451.43 | $510,687.31 | $795,735.88 |
| 151 | $777,451.43 | $2,834.46 | $2,470.45 | $774,980.99 | $513,521.77 | $801,040.79 |
| 152 | $774,980.99 | $2,825.45 | $2,479.45 | $772,501.53 | $516,347.22 | $806,345.69 |
| 153 | $772,501.53 | $2,816.41 | $2,488.49 | $770,013.04 | $519,163.63 | $811,650.60 |
| 154 | $770,013.04 | $2,807.34 | $2,497.57 | $767,515.47 | $521,970.97 | $816,955.50 |
| 155 | $767,515.47 | $2,798.23 | $2,506.67 | $765,008.80 | $524,769.21 | $822,260.41 |
| 156 | $765,008.80 | $2,789.09 | $2,515.81 | $762,492.99 | $527,558.30 | $827,565.31 |
| 157 | $762,492.99 | $2,779.92 | $2,524.98 | $759,968.00 | $530,338.22 | $832,870.22 |
| 158 | $759,968.00 | $2,770.72 | $2,534.19 | $757,433.81 | $533,108.94 | $838,175.13 |
| 159 | $757,433.81 | $2,761.48 | $2,543.43 | $754,890.39 | $535,870.42 | $843,480.03 |
| 160 | $754,890.39 | $2,752.20 | $2,552.70 | $752,337.68 | $538,622.62 | $848,784.94 |
| 161 | $752,337.68 | $2,742.90 | $2,562.01 | $749,775.68 | $541,365.52 | $854,089.84 |
| 162 | $749,775.68 | $2,733.56 | $2,571.35 | $747,204.33 | $544,099.08 | $859,394.75 |
| 163 | $747,204.33 | $2,724.18 | $2,580.72 | $744,623.60 | $546,823.26 | $864,699.66 |
| 164 | $744,623.60 | $2,714.77 | $2,590.13 | $742,033.47 | $549,538.03 | $870,004.56 |
| 165 | $742,033.47 | $2,705.33 | $2,599.58 | $739,433.90 | $552,243.36 | $875,309.47 |
| 166 | $739,433.90 | $2,695.85 | $2,609.05 | $736,824.84 | $554,939.22 | $880,614.37 |
| 167 | $736,824.84 | $2,686.34 | $2,618.57 | $734,206.28 | $557,625.56 | $885,919.28 |
| 168 | $734,206.28 | $2,676.79 | $2,628.11 | $731,578.17 | $560,302.35 | $891,224.19 |
| 169 | $731,578.17 | $2,667.21 | $2,637.69 | $728,940.47 | $562,969.56 | $896,529.09 |
| 170 | $728,940.47 | $2,657.60 | $2,647.31 | $726,293.16 | $565,627.16 | $901,834.00 |
| 171 | $726,293.16 | $2,647.94 | $2,656.96 | $723,636.20 | $568,275.10 | $907,138.90 |
| 172 | $723,636.20 | $2,638.26 | $2,666.65 | $720,969.55 | $570,913.36 | $912,443.81 |
| 173 | $720,969.55 | $2,628.53 | $2,676.37 | $718,293.18 | $573,541.89 | $917,748.71 |
| 174 | $718,293.18 | $2,618.78 | $2,686.13 | $715,607.05 | $576,160.67 | $923,053.62 |
| 175 | $715,607.05 | $2,608.98 | $2,695.92 | $712,911.13 | $578,769.65 | $928,358.53 |
| 176 | $712,911.13 | $2,599.16 | $2,705.75 | $710,205.38 | $581,368.81 | $933,663.43 |
| 177 | $710,205.38 | $2,589.29 | $2,715.62 | $707,489.76 | $583,958.10 | $938,968.34 |
| 178 | $707,489.76 | $2,579.39 | $2,725.52 | $704,764.25 | $586,537.49 | $944,273.24 |
| 179 | $704,764.25 | $2,569.45 | $2,735.45 | $702,028.79 | $589,106.94 | $949,578.15 |
| 180 | $702,028.79 | $2,559.48 | $2,745.43 | $699,283.37 | $591,666.42 | $954,883.06 |
| 181 | $699,283.37 | $2,549.47 | $2,755.44 | $696,527.93 | $594,215.89 | $960,187.96 |
| 182 | $696,527.93 | $2,539.42 | $2,765.48 | $693,762.45 | $596,755.32 | $965,492.87 |
| 183 | $693,762.45 | $2,529.34 | $2,775.56 | $690,986.89 | $599,284.66 | $970,797.77 |
| 184 | $690,986.89 | $2,519.22 | $2,785.68 | $688,201.20 | $601,803.88 | $976,102.68 |
| 185 | $688,201.20 | $2,509.07 | $2,795.84 | $685,405.37 | $604,312.95 | $981,407.58 |
| 186 | $685,405.37 | $2,498.87 | $2,806.03 | $682,599.33 | $606,811.82 | $986,712.49 |
| 187 | $682,599.33 | $2,488.64 | $2,816.26 | $679,783.07 | $609,300.47 | $992,017.40 |
| 188 | $679,783.07 | $2,478.38 | $2,826.53 | $676,956.54 | $611,778.84 | $997,322.30 |
| 189 | $676,956.54 | $2,468.07 | $2,836.84 | $674,119.71 | $614,246.91 | $1,002,627.21 |
| 190 | $674,119.71 | $2,457.73 | $2,847.18 | $671,272.53 | $616,704.64 | $1,007,932.11 |
| 191 | $671,272.53 | $2,447.35 | $2,857.56 | $668,414.97 | $619,151.99 | $1,013,237.02 |
| 192 | $668,414.97 | $2,436.93 | $2,867.98 | $665,546.99 | $621,588.92 | $1,018,541.93 |
| 193 | $665,546.99 | $2,426.47 | $2,878.43 | $662,668.56 | $624,015.39 | $1,023,846.83 |
| 194 | $662,668.56 | $2,415.98 | $2,888.93 | $659,779.63 | $626,431.37 | $1,029,151.74 |
| 195 | $659,779.63 | $2,405.45 | $2,899.46 | $656,880.18 | $628,836.82 | $1,034,456.64 |
| 196 | $656,880.18 | $2,394.88 | $2,910.03 | $653,970.15 | $631,231.69 | $1,039,761.55 |
| 197 | $653,970.15 | $2,384.27 | $2,920.64 | $651,049.51 | $633,615.96 | $1,045,066.46 |
| 198 | $651,049.51 | $2,373.62 | $2,931.29 | $648,118.22 | $635,989.58 | $1,050,371.36 |
| 199 | $648,118.22 | $2,362.93 | $2,941.97 | $645,176.24 | $638,352.51 | $1,055,676.27 |
| 200 | $645,176.24 | $2,352.21 | $2,952.70 | $642,223.54 | $640,704.71 | $1,060,981.17 |
| 201 | $642,223.54 | $2,341.44 | $2,963.47 | $639,260.08 | $643,046.15 | $1,066,286.08 |
| 202 | $639,260.08 | $2,330.64 | $2,974.27 | $636,285.81 | $645,376.79 | $1,071,590.98 |
| 203 | $636,285.81 | $2,319.79 | $2,985.11 | $633,300.69 | $647,696.58 | $1,076,895.89 |
| 204 | $633,300.69 | $2,308.91 | $2,996.00 | $630,304.70 | $650,005.49 | $1,082,200.80 |
| 205 | $630,304.70 | $2,297.99 | $3,006.92 | $627,297.78 | $652,303.48 | $1,087,505.70 |
| 206 | $627,297.78 | $2,287.02 | $3,017.88 | $624,279.89 | $654,590.50 | $1,092,810.61 |
| 207 | $624,279.89 | $2,276.02 | $3,028.89 | $621,251.01 | $656,866.52 | $1,098,115.51 |
| 208 | $621,251.01 | $2,264.98 | $3,039.93 | $618,211.08 | $659,131.50 | $1,103,420.42 |
| 209 | $618,211.08 | $2,253.89 | $3,051.01 | $615,160.07 | $661,385.39 | $1,108,725.33 |
| 210 | $615,160.07 | $2,242.77 | $3,062.13 | $612,097.93 | $663,628.16 | $1,114,030.23 |
| 211 | $612,097.93 | $2,231.61 | $3,073.30 | $609,024.63 | $665,859.77 | $1,119,335.14 |
| 212 | $609,024.63 | $2,220.40 | $3,084.50 | $605,940.13 | $668,080.17 | $1,124,640.04 |
| 213 | $605,940.13 | $2,209.16 | $3,095.75 | $602,844.38 | $670,289.33 | $1,129,944.95 |
| 214 | $602,844.38 | $2,197.87 | $3,107.04 | $599,737.35 | $672,487.20 | $1,135,249.85 |
| 215 | $599,737.35 | $2,186.54 | $3,118.36 | $596,618.98 | $674,673.74 | $1,140,554.76 |
| 216 | $596,618.98 | $2,175.17 | $3,129.73 | $593,489.25 | $676,848.92 | $1,145,859.67 |
| 217 | $593,489.25 | $2,163.76 | $3,141.14 | $590,348.11 | $679,012.68 | $1,151,164.57 |
| 218 | $590,348.11 | $2,152.31 | $3,152.60 | $587,195.51 | $681,164.99 | $1,156,469.48 |
| 219 | $587,195.51 | $2,140.82 | $3,164.09 | $584,031.42 | $683,305.81 | $1,161,774.38 |
| 220 | $584,031.42 | $2,129.28 | $3,175.62 | $580,855.80 | $685,435.09 | $1,167,079.29 |
| 221 | $580,855.80 | $2,117.70 | $3,187.20 | $577,668.60 | $687,552.79 | $1,172,384.20 |
| 222 | $577,668.60 | $2,106.08 | $3,198.82 | $574,469.77 | $689,658.87 | $1,177,689.10 |
| 223 | $574,469.77 | $2,094.42 | $3,210.48 | $571,259.29 | $691,753.30 | $1,182,994.01 |
| 224 | $571,259.29 | $2,082.72 | $3,222.19 | $568,037.10 | $693,836.01 | $1,188,298.91 |
| 225 | $568,037.10 | $2,070.97 | $3,233.94 | $564,803.16 | $695,906.98 | $1,193,603.82 |
| 226 | $564,803.16 | $2,059.18 | $3,245.73 | $561,557.43 | $697,966.16 | $1,198,908.73 |
| 227 | $561,557.43 | $2,047.34 | $3,257.56 | $558,299.87 | $700,013.50 | $1,204,213.63 |
| 228 | $558,299.87 | $2,035.47 | $3,269.44 | $555,030.43 | $702,048.97 | $1,209,518.54 |
| 229 | $555,030.43 | $2,023.55 | $3,281.36 | $551,749.08 | $704,072.52 | $1,214,823.44 |
| 230 | $551,749.08 | $2,011.59 | $3,293.32 | $548,455.76 | $706,084.11 | $1,220,128.35 |
| 231 | $548,455.76 | $1,999.58 | $3,305.33 | $545,150.43 | $708,083.68 | $1,225,433.25 |
| 232 | $545,150.43 | $1,987.53 | $3,317.38 | $541,833.05 | $710,071.21 | $1,230,738.16 |
| 233 | $541,833.05 | $1,975.43 | $3,329.47 | $538,503.58 | $712,046.64 | $1,236,043.07 |
| 234 | $538,503.58 | $1,963.29 | $3,341.61 | $535,161.97 | $714,009.94 | $1,241,347.97 |
| 235 | $535,161.97 | $1,951.11 | $3,353.79 | $531,808.17 | $715,961.05 | $1,246,652.88 |
| 236 | $531,808.17 | $1,938.88 | $3,366.02 | $528,442.15 | $717,899.93 | $1,251,957.78 |
| 237 | $528,442.15 | $1,926.61 | $3,378.29 | $525,063.86 | $719,826.55 | $1,257,262.69 |
| 238 | $525,063.86 | $1,914.30 | $3,390.61 | $521,673.25 | $721,740.84 | $1,262,567.60 |
| 239 | $521,673.25 | $1,901.93 | $3,402.97 | $518,270.27 | $723,642.77 | $1,267,872.50 |
| 240 | $518,270.27 | $1,889.53 | $3,415.38 | $514,854.89 | $725,532.30 | $1,273,177.41 |
| 241 | $514,854.89 | $1,877.08 | $3,427.83 | $511,427.06 | $727,409.38 | $1,278,482.31 |
| 242 | $511,427.06 | $1,864.58 | $3,440.33 | $507,986.74 | $729,273.95 | $1,283,787.22 |
| 243 | $507,986.74 | $1,852.03 | $3,452.87 | $504,533.86 | $731,125.99 | $1,289,092.12 |
| 244 | $504,533.86 | $1,839.45 | $3,465.46 | $501,068.41 | $732,965.44 | $1,294,397.03 |
| 245 | $501,068.41 | $1,826.81 | $3,478.09 | $497,590.31 | $734,792.25 | $1,299,701.94 |
| 246 | $497,590.31 | $1,814.13 | $3,490.77 | $494,099.54 | $736,606.38 | $1,305,006.84 |
| 247 | $494,099.54 | $1,801.40 | $3,503.50 | $490,596.04 | $738,407.78 | $1,310,311.75 |
| 248 | $490,596.04 | $1,788.63 | $3,516.27 | $487,079.76 | $740,196.42 | $1,315,616.65 |
| 249 | $487,079.76 | $1,775.81 | $3,529.09 | $483,550.67 | $741,972.23 | $1,320,921.56 |
| 250 | $483,550.67 | $1,762.95 | $3,541.96 | $480,008.71 | $743,735.17 | $1,326,226.47 |
| 251 | $480,008.71 | $1,750.03 | $3,554.87 | $476,453.83 | $745,485.20 | $1,331,531.37 |
| 252 | $476,453.83 | $1,737.07 | $3,567.83 | $472,886.00 | $747,222.28 | $1,336,836.28 |
| 253 | $472,886.00 | $1,724.06 | $3,580.84 | $469,305.16 | $748,946.34 | $1,342,141.18 |
| 254 | $469,305.16 | $1,711.01 | $3,593.90 | $465,711.26 | $750,657.35 | $1,347,446.09 |
| 255 | $465,711.26 | $1,697.91 | $3,607.00 | $462,104.26 | $752,355.25 | $1,352,751.00 |
| 256 | $462,104.26 | $1,684.76 | $3,620.15 | $458,484.11 | $754,040.01 | $1,358,055.90 |
| 257 | $458,484.11 | $1,671.56 | $3,633.35 | $454,850.76 | $755,711.56 | $1,363,360.81 |
| 258 | $454,850.76 | $1,658.31 | $3,646.60 | $451,204.16 | $757,369.87 | $1,368,665.71 |
| 259 | $451,204.16 | $1,645.02 | $3,659.89 | $447,544.27 | $759,014.89 | $1,373,970.62 |
| 260 | $447,544.27 | $1,631.67 | $3,673.23 | $443,871.04 | $760,646.56 | $1,379,275.52 |
| 261 | $443,871.04 | $1,618.28 | $3,686.63 | $440,184.41 | $762,264.84 | $1,384,580.43 |
| 262 | $440,184.41 | $1,604.84 | $3,700.07 | $436,484.34 | $763,869.68 | $1,389,885.34 |
| 263 | $436,484.34 | $1,591.35 | $3,713.56 | $432,770.79 | $765,461.03 | $1,395,190.24 |
| 264 | $432,770.79 | $1,577.81 | $3,727.10 | $429,043.69 | $767,038.84 | $1,400,495.15 |
| 265 | $429,043.69 | $1,564.22 | $3,740.68 | $425,303.01 | $768,603.06 | $1,405,800.05 |
| 266 | $425,303.01 | $1,550.58 | $3,754.32 | $421,548.69 | $770,153.65 | $1,411,104.96 |
| 267 | $421,548.69 | $1,536.90 | $3,768.01 | $417,780.68 | $771,690.54 | $1,416,409.87 |
| 268 | $417,780.68 | $1,523.16 | $3,781.75 | $413,998.93 | $773,213.70 | $1,421,714.77 |
| 269 | $413,998.93 | $1,509.37 | $3,795.53 | $410,203.39 | $774,723.07 | $1,427,019.68 |
| 270 | $410,203.39 | $1,495.53 | $3,809.37 | $406,394.02 | $776,218.60 | $1,432,324.58 |
| 271 | $406,394.02 | $1,481.64 | $3,823.26 | $402,570.76 | $777,700.25 | $1,437,629.49 |
| 272 | $402,570.76 | $1,467.71 | $3,837.20 | $398,733.56 | $779,167.96 | $1,442,934.39 |
| 273 | $398,733.56 | $1,453.72 | $3,851.19 | $394,882.37 | $780,621.67 | $1,448,239.30 |
| 274 | $394,882.37 | $1,439.68 | $3,865.23 | $391,017.14 | $782,061.35 | $1,453,544.21 |
| 275 | $391,017.14 | $1,425.58 | $3,879.32 | $387,137.82 | $783,486.93 | $1,458,849.11 |
| 276 | $387,137.82 | $1,411.44 | $3,893.47 | $383,244.35 | $784,898.37 | $1,464,154.02 |
| 277 | $383,244.35 | $1,397.25 | $3,907.66 | $379,336.69 | $786,295.62 | $1,469,458.92 |
| 278 | $379,336.69 | $1,383.00 | $3,921.91 | $375,414.78 | $787,678.61 | $1,474,763.83 |
| 279 | $375,414.78 | $1,368.70 | $3,936.21 | $371,478.58 | $789,047.31 | $1,480,068.74 |
| 280 | $371,478.58 | $1,354.35 | $3,950.56 | $367,528.02 | $790,401.66 | $1,485,373.64 |
| 281 | $367,528.02 | $1,339.95 | $3,964.96 | $363,563.06 | $791,741.61 | $1,490,678.55 |
| 282 | $363,563.06 | $1,325.49 | $3,979.42 | $359,583.64 | $793,067.10 | $1,495,983.45 |
| 283 | $359,583.64 | $1,310.98 | $3,993.92 | $355,589.72 | $794,378.08 | $1,501,288.36 |
| 284 | $355,589.72 | $1,296.42 | $4,008.49 | $351,581.24 | $795,674.50 | $1,506,593.27 |
| 285 | $351,581.24 | $1,281.81 | $4,023.10 | $347,558.14 | $796,956.31 | $1,511,898.17 |
| 286 | $347,558.14 | $1,267.14 | $4,037.77 | $343,520.37 | $798,223.45 | $1,517,203.08 |
| 287 | $343,520.37 | $1,252.42 | $4,052.49 | $339,467.88 | $799,475.86 | $1,522,507.98 |
| 288 | $339,467.88 | $1,237.64 | $4,067.26 | $335,400.62 | $800,713.51 | $1,527,812.89 |
| 289 | $335,400.62 | $1,222.81 | $4,082.09 | $331,318.53 | $801,936.32 | $1,533,117.79 |
| 290 | $331,318.53 | $1,207.93 | $4,096.97 | $327,221.55 | $803,144.26 | $1,538,422.70 |
| 291 | $327,221.55 | $1,193.00 | $4,111.91 | $323,109.64 | $804,337.25 | $1,543,727.61 |
| 292 | $323,109.64 | $1,178.00 | $4,126.90 | $318,982.74 | $805,515.25 | $1,549,032.51 |
| 293 | $318,982.74 | $1,162.96 | $4,141.95 | $314,840.79 | $806,678.21 | $1,554,337.42 |
| 294 | $314,840.79 | $1,147.86 | $4,157.05 | $310,683.75 | $807,826.07 | $1,559,642.32 |
| 295 | $310,683.75 | $1,132.70 | $4,172.20 | $306,511.54 | $808,958.77 | $1,564,947.23 |
| 296 | $306,511.54 | $1,117.49 | $4,187.42 | $302,324.12 | $810,076.26 | $1,570,252.14 |
| 297 | $302,324.12 | $1,102.22 | $4,202.68 | $298,121.44 | $811,178.48 | $1,575,557.04 |
| 298 | $298,121.44 | $1,086.90 | $4,218.00 | $293,903.44 | $812,265.38 | $1,580,861.95 |
| 299 | $293,903.44 | $1,071.52 | $4,233.38 | $289,670.05 | $813,336.91 | $1,586,166.85 |
| 300 | $289,670.05 | $1,056.09 | $4,248.82 | $285,421.24 | $814,393.00 | $1,591,471.76 |
| 301 | $285,421.24 | $1,040.60 | $4,264.31 | $281,156.93 | $815,433.59 | $1,596,776.66 |
| 302 | $281,156.93 | $1,025.05 | $4,279.85 | $276,877.08 | $816,458.65 | $1,602,081.57 |
| 303 | $276,877.08 | $1,009.45 | $4,295.46 | $272,581.62 | $817,468.09 | $1,607,386.48 |
| 304 | $272,581.62 | $993.79 | $4,311.12 | $268,270.50 | $818,461.88 | $1,612,691.38 |
| 305 | $268,270.50 | $978.07 | $4,326.84 | $263,943.66 | $819,439.95 | $1,617,996.29 |
| 306 | $263,943.66 | $962.29 | $4,342.61 | $259,601.05 | $820,402.25 | $1,623,301.19 |
| 307 | $259,601.05 | $946.46 | $4,358.44 | $255,242.61 | $821,348.71 | $1,628,606.10 |
| 308 | $255,242.61 | $930.57 | $4,374.33 | $250,868.27 | $822,279.28 | $1,633,911.01 |
| 309 | $250,868.27 | $914.62 | $4,390.28 | $246,477.99 | $823,193.90 | $1,639,215.91 |
| 310 | $246,477.99 | $898.62 | $4,406.29 | $242,071.70 | $824,092.52 | $1,644,520.82 |
| 311 | $242,071.70 | $882.55 | $4,422.35 | $237,649.35 | $824,975.07 | $1,649,825.72 |
| 312 | $237,649.35 | $866.43 | $4,438.48 | $233,210.87 | $825,841.50 | $1,655,130.63 |
| 313 | $233,210.87 | $850.25 | $4,454.66 | $228,756.22 | $826,691.75 | $1,660,435.54 |
| 314 | $228,756.22 | $834.01 | $4,470.90 | $224,285.32 | $827,525.76 | $1,665,740.44 |
| 315 | $224,285.32 | $817.71 | $4,487.20 | $219,798.12 | $828,343.47 | $1,671,045.35 |
| 316 | $219,798.12 | $801.35 | $4,503.56 | $215,294.56 | $829,144.81 | $1,676,350.25 |
| 317 | $215,294.56 | $784.93 | $4,519.98 | $210,774.58 | $829,929.74 | $1,681,655.16 |
| 318 | $210,774.58 | $768.45 | $4,536.46 | $206,238.13 | $830,698.19 | $1,686,960.06 |
| 319 | $206,238.13 | $751.91 | $4,553.00 | $201,685.13 | $831,450.10 | $1,692,264.97 |
| 320 | $201,685.13 | $735.31 | $4,569.60 | $197,115.53 | $832,185.41 | $1,697,569.88 |
| 321 | $197,115.53 | $718.65 | $4,586.26 | $192,529.28 | $832,904.06 | $1,702,874.78 |
| 322 | $192,529.28 | $701.93 | $4,602.98 | $187,926.30 | $833,605.99 | $1,708,179.69 |
| 323 | $187,926.30 | $685.15 | $4,619.76 | $183,306.54 | $834,291.14 | $1,713,484.59 |
| 324 | $183,306.54 | $668.31 | $4,636.60 | $178,669.94 | $834,959.44 | $1,718,789.50 |
| 325 | $178,669.94 | $651.40 | $4,653.51 | $174,016.44 | $835,610.84 | $1,724,094.41 |
| 326 | $174,016.44 | $634.43 | $4,670.47 | $169,345.97 | $836,245.28 | $1,729,399.31 |
| 327 | $169,345.97 | $617.41 | $4,687.50 | $164,658.47 | $836,862.69 | $1,734,704.22 |
| 328 | $164,658.47 | $600.32 | $4,704.59 | $159,953.88 | $837,463.00 | $1,740,009.12 |
| 329 | $159,953.88 | $583.17 | $4,721.74 | $155,232.14 | $838,046.17 | $1,745,314.03 |
| 330 | $155,232.14 | $565.95 | $4,738.96 | $150,493.18 | $838,612.12 | $1,750,618.93 |
| 331 | $150,493.18 | $548.67 | $4,756.23 | $145,736.95 | $839,160.79 | $1,755,923.84 |
| 332 | $145,736.95 | $531.33 | $4,773.57 | $140,963.38 | $839,692.13 | $1,761,228.75 |
| 333 | $140,963.38 | $513.93 | $4,790.98 | $136,172.40 | $840,206.05 | $1,766,533.65 |
| 334 | $136,172.40 | $496.46 | $4,808.44 | $131,363.96 | $840,702.52 | $1,771,838.56 |
| 335 | $131,363.96 | $478.93 | $4,825.97 | $126,537.98 | $841,181.45 | $1,777,143.46 |
| 336 | $126,537.98 | $461.34 | $4,843.57 | $121,694.41 | $841,642.78 | $1,782,448.37 |
| 337 | $121,694.41 | $443.68 | $4,861.23 | $116,833.19 | $842,086.46 | $1,787,753.28 |
| 338 | $116,833.19 | $425.95 | $4,878.95 | $111,954.23 | $842,512.42 | $1,793,058.18 |
| 339 | $111,954.23 | $408.17 | $4,896.74 | $107,057.49 | $842,920.58 | $1,798,363.09 |
| 340 | $107,057.49 | $390.31 | $4,914.59 | $102,142.90 | $843,310.90 | $1,803,667.99 |
| 341 | $102,142.90 | $372.40 | $4,932.51 | $97,210.39 | $843,683.29 | $1,808,972.90 |
| 342 | $97,210.39 | $354.41 | $4,950.49 | $92,259.90 | $844,037.70 | $1,814,277.81 |
| 343 | $92,259.90 | $336.36 | $4,968.54 | $87,291.36 | $844,374.07 | $1,819,582.71 |
| 344 | $87,291.36 | $318.25 | $4,986.66 | $82,304.70 | $844,692.32 | $1,824,887.62 |
| 345 | $82,304.70 | $300.07 | $5,004.84 | $77,299.86 | $844,992.39 | $1,830,192.52 |
| 346 | $77,299.86 | $281.82 | $5,023.08 | $72,276.78 | $845,274.21 | $1,835,497.43 |
| 347 | $72,276.78 | $263.51 | $5,041.40 | $67,235.38 | $845,537.72 | $1,840,802.33 |
| 348 | $67,235.38 | $245.13 | $5,059.78 | $62,175.61 | $845,782.85 | $1,846,107.24 |
| 349 | $62,175.61 | $226.68 | $5,078.22 | $57,097.38 | $846,009.53 | $1,851,412.15 |
| 350 | $57,097.38 | $208.17 | $5,096.74 | $52,000.65 | $846,217.70 | $1,856,717.05 |
| 351 | $52,000.65 | $189.59 | $5,115.32 | $46,885.33 | $846,407.28 | $1,862,021.96 |
| 352 | $46,885.33 | $170.94 | $5,133.97 | $41,751.36 | $846,578.22 | $1,867,326.86 |
| 353 | $41,751.36 | $152.22 | $5,152.69 | $36,598.67 | $846,730.44 | $1,872,631.77 |
| 354 | $36,598.67 | $133.43 | $5,171.47 | $31,427.19 | $846,863.87 | $1,877,936.68 |
| 355 | $31,427.19 | $114.58 | $5,190.33 | $26,236.87 | $846,978.45 | $1,883,241.58 |
| 356 | $26,236.87 | $95.66 | $5,209.25 | $21,027.62 | $847,074.10 | $1,888,546.49 |
| 357 | $21,027.62 | $76.66 | $5,228.24 | $15,799.37 | $847,150.77 | $1,893,851.39 |
| 358 | $15,799.37 | $57.60 | $5,247.30 | $10,552.07 | $847,208.37 | $1,899,156.30 |
| 359 | $10,552.07 | $38.47 | $5,266.43 | $5,285.64 | $847,246.84 | $1,904,461.20 |
| 360 | $5,285.64 | $19.27 | $5,285.64 | $0.00 | $847,266.11 | $1,909,766.11 |