|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,063,950.00 | $3,546.50 | $1,532.96 | $1,062,417.04 | $3,546.50 | $5,079.46 |
| 2 | $1,062,417.04 | $3,541.39 | $1,538.07 | $1,060,878.97 | $7,087.89 | $10,158.92 |
| 3 | $1,060,878.97 | $3,536.26 | $1,543.20 | $1,059,335.77 | $10,624.15 | $15,238.38 |
| 4 | $1,059,335.77 | $3,531.12 | $1,548.34 | $1,057,787.43 | $14,155.27 | $20,317.84 |
| 5 | $1,057,787.43 | $3,525.96 | $1,553.50 | $1,056,233.93 | $17,681.23 | $25,397.30 |
| 6 | $1,056,233.93 | $3,520.78 | $1,558.68 | $1,054,675.25 | $21,202.01 | $30,476.76 |
| 7 | $1,054,675.25 | $3,515.58 | $1,563.88 | $1,053,111.37 | $24,717.59 | $35,556.22 |
| 8 | $1,053,111.37 | $3,510.37 | $1,569.09 | $1,051,542.29 | $28,227.97 | $40,635.68 |
| 9 | $1,051,542.29 | $3,505.14 | $1,574.32 | $1,049,967.97 | $31,733.11 | $45,715.14 |
| 10 | $1,049,967.97 | $3,499.89 | $1,579.57 | $1,048,388.40 | $35,233.00 | $50,794.60 |
| 11 | $1,048,388.40 | $3,494.63 | $1,584.83 | $1,046,803.57 | $38,727.63 | $55,874.06 |
| 12 | $1,046,803.57 | $3,489.35 | $1,590.11 | $1,045,213.45 | $42,216.97 | $60,953.52 |
| 13 | $1,045,213.45 | $3,484.04 | $1,595.42 | $1,043,618.04 | $45,701.02 | $66,032.98 |
| 14 | $1,043,618.04 | $3,478.73 | $1,600.73 | $1,042,017.30 | $49,179.74 | $71,112.44 |
| 15 | $1,042,017.30 | $3,473.39 | $1,606.07 | $1,040,411.24 | $52,653.14 | $76,191.90 |
| 16 | $1,040,411.24 | $3,468.04 | $1,611.42 | $1,038,799.81 | $56,121.17 | $81,271.36 |
| 17 | $1,038,799.81 | $3,462.67 | $1,616.79 | $1,037,183.02 | $59,583.84 | $86,350.82 |
| 18 | $1,037,183.02 | $3,457.28 | $1,622.18 | $1,035,560.84 | $63,041.12 | $91,430.28 |
| 19 | $1,035,560.84 | $3,451.87 | $1,627.59 | $1,033,933.24 | $66,492.99 | $96,509.74 |
| 20 | $1,033,933.24 | $3,446.44 | $1,633.02 | $1,032,300.23 | $69,939.43 | $101,589.20 |
| 21 | $1,032,300.23 | $3,441.00 | $1,638.46 | $1,030,661.77 | $73,380.43 | $106,668.66 |
| 22 | $1,030,661.77 | $3,435.54 | $1,643.92 | $1,029,017.85 | $76,815.97 | $111,748.12 |
| 23 | $1,029,017.85 | $3,430.06 | $1,649.40 | $1,027,368.45 | $80,246.03 | $116,827.58 |
| 24 | $1,027,368.45 | $3,424.56 | $1,654.90 | $1,025,713.55 | $83,670.59 | $121,907.04 |
| 25 | $1,025,713.55 | $3,419.05 | $1,660.41 | $1,024,053.14 | $87,089.64 | $126,986.50 |
| 26 | $1,024,053.14 | $3,413.51 | $1,665.95 | $1,022,387.19 | $90,503.15 | $132,065.96 |
| 27 | $1,022,387.19 | $3,407.96 | $1,671.50 | $1,020,715.68 | $93,911.10 | $137,145.42 |
| 28 | $1,020,715.68 | $3,402.39 | $1,677.07 | $1,019,038.61 | $97,313.49 | $142,224.88 |
| 29 | $1,019,038.61 | $3,396.80 | $1,682.66 | $1,017,355.94 | $100,710.28 | $147,304.34 |
| 30 | $1,017,355.94 | $3,391.19 | $1,688.27 | $1,015,667.67 | $104,101.47 | $152,383.80 |
| 31 | $1,015,667.67 | $3,385.56 | $1,693.90 | $1,013,973.77 | $107,487.03 | $157,463.26 |
| 32 | $1,013,973.77 | $3,379.91 | $1,699.55 | $1,012,274.22 | $110,866.94 | $162,542.72 |
| 33 | $1,012,274.22 | $3,374.25 | $1,705.21 | $1,010,569.01 | $114,241.19 | $167,622.18 |
| 34 | $1,010,569.01 | $3,368.56 | $1,710.90 | $1,008,858.11 | $117,609.75 | $172,701.64 |
| 35 | $1,008,858.11 | $3,362.86 | $1,716.60 | $1,007,141.51 | $120,972.61 | $177,781.10 |
| 36 | $1,007,141.51 | $3,357.14 | $1,722.32 | $1,005,419.19 | $124,329.75 | $182,860.56 |
| 37 | $1,005,419.19 | $3,351.40 | $1,728.06 | $1,003,691.13 | $127,681.15 | $187,940.02 |
| 38 | $1,003,691.13 | $3,345.64 | $1,733.82 | $1,001,957.31 | $131,026.79 | $193,019.48 |
| 39 | $1,001,957.31 | $3,339.86 | $1,739.60 | $1,000,217.70 | $134,366.64 | $198,098.94 |
| 40 | $1,000,217.70 | $3,334.06 | $1,745.40 | $998,472.30 | $137,700.70 | $203,178.40 |
| 41 | $998,472.30 | $3,328.24 | $1,751.22 | $996,721.08 | $141,028.94 | $208,257.86 |
| 42 | $996,721.08 | $3,322.40 | $1,757.06 | $994,964.03 | $144,351.35 | $213,337.32 |
| 43 | $994,964.03 | $3,316.55 | $1,762.91 | $993,201.11 | $147,667.89 | $218,416.78 |
| 44 | $993,201.11 | $3,310.67 | $1,768.79 | $991,432.32 | $150,978.56 | $223,496.24 |
| 45 | $991,432.32 | $3,304.77 | $1,774.69 | $989,657.64 | $154,283.34 | $228,575.70 |
| 46 | $989,657.64 | $3,298.86 | $1,780.60 | $987,877.04 | $157,582.20 | $233,655.16 |
| 47 | $987,877.04 | $3,292.92 | $1,786.54 | $986,090.50 | $160,875.12 | $238,734.62 |
| 48 | $986,090.50 | $3,286.97 | $1,792.49 | $984,298.01 | $164,162.09 | $243,814.08 |
| 49 | $984,298.01 | $3,280.99 | $1,798.47 | $982,499.54 | $167,443.08 | $248,893.54 |
| 50 | $982,499.54 | $3,275.00 | $1,804.46 | $980,695.08 | $170,718.08 | $253,973.00 |
| 51 | $980,695.08 | $3,268.98 | $1,810.48 | $978,884.60 | $173,987.07 | $259,052.46 |
| 52 | $978,884.60 | $3,262.95 | $1,816.51 | $977,068.09 | $177,250.01 | $264,131.92 |
| 53 | $977,068.09 | $3,256.89 | $1,822.57 | $975,245.53 | $180,506.91 | $269,211.38 |
| 54 | $975,245.53 | $3,250.82 | $1,828.64 | $973,416.88 | $183,757.73 | $274,290.84 |
| 55 | $973,416.88 | $3,244.72 | $1,834.74 | $971,582.15 | $187,002.45 | $279,370.30 |
| 56 | $971,582.15 | $3,238.61 | $1,840.85 | $969,741.29 | $190,241.06 | $284,449.76 |
| 57 | $969,741.29 | $3,232.47 | $1,846.99 | $967,894.31 | $193,473.53 | $289,529.22 |
| 58 | $967,894.31 | $3,226.31 | $1,853.15 | $966,041.16 | $196,699.84 | $294,608.68 |
| 59 | $966,041.16 | $3,220.14 | $1,859.32 | $964,181.84 | $199,919.98 | $299,688.14 |
| 60 | $964,181.84 | $3,213.94 | $1,865.52 | $962,316.32 | $203,133.92 | $304,767.60 |
| 61 | $962,316.32 | $3,207.72 | $1,871.74 | $960,444.58 | $206,341.64 | $309,847.06 |
| 62 | $960,444.58 | $3,201.48 | $1,877.98 | $958,566.60 | $209,543.12 | $314,926.52 |
| 63 | $958,566.60 | $3,195.22 | $1,884.24 | $956,682.36 | $212,738.34 | $320,005.98 |
| 64 | $956,682.36 | $3,188.94 | $1,890.52 | $954,791.84 | $215,927.28 | $325,085.44 |
| 65 | $954,791.84 | $3,182.64 | $1,896.82 | $952,895.02 | $219,109.92 | $330,164.90 |
| 66 | $952,895.02 | $3,176.32 | $1,903.14 | $950,991.88 | $222,286.24 | $335,244.36 |
| 67 | $950,991.88 | $3,169.97 | $1,909.49 | $949,082.39 | $225,456.21 | $340,323.82 |
| 68 | $949,082.39 | $3,163.61 | $1,915.85 | $947,166.54 | $228,619.82 | $345,403.28 |
| 69 | $947,166.54 | $3,157.22 | $1,922.24 | $945,244.30 | $231,777.04 | $350,482.74 |
| 70 | $945,244.30 | $3,150.81 | $1,928.65 | $943,315.66 | $234,927.86 | $355,562.20 |
| 71 | $943,315.66 | $3,144.39 | $1,935.07 | $941,380.58 | $238,072.24 | $360,641.66 |
| 72 | $941,380.58 | $3,137.94 | $1,941.52 | $939,439.06 | $241,210.18 | $365,721.12 |
| 73 | $939,439.06 | $3,131.46 | $1,948.00 | $937,491.06 | $244,341.64 | $370,800.58 |
| 74 | $937,491.06 | $3,124.97 | $1,954.49 | $935,536.57 | $247,466.61 | $375,880.04 |
| 75 | $935,536.57 | $3,118.46 | $1,961.00 | $933,575.56 | $250,585.07 | $380,959.50 |
| 76 | $933,575.56 | $3,111.92 | $1,967.54 | $931,608.02 | $253,696.99 | $386,038.96 |
| 77 | $931,608.02 | $3,105.36 | $1,974.10 | $929,633.92 | $256,802.35 | $391,118.42 |
| 78 | $929,633.92 | $3,098.78 | $1,980.68 | $927,653.24 | $259,901.13 | $396,197.88 |
| 79 | $927,653.24 | $3,092.18 | $1,987.28 | $925,665.96 | $262,993.30 | $401,277.34 |
| 80 | $925,665.96 | $3,085.55 | $1,993.91 | $923,672.05 | $266,078.86 | $406,356.80 |
| 81 | $923,672.05 | $3,078.91 | $2,000.55 | $921,671.50 | $269,157.76 | $411,436.26 |
| 82 | $921,671.50 | $3,072.24 | $2,007.22 | $919,664.28 | $272,230.00 | $416,515.72 |
| 83 | $919,664.28 | $3,065.55 | $2,013.91 | $917,650.37 | $275,295.55 | $421,595.18 |
| 84 | $917,650.37 | $3,058.83 | $2,020.63 | $915,629.74 | $278,354.38 | $426,674.64 |
| 85 | $915,629.74 | $3,052.10 | $2,027.36 | $913,602.38 | $281,406.48 | $431,754.10 |
| 86 | $913,602.38 | $3,045.34 | $2,034.12 | $911,568.26 | $284,451.82 | $436,833.56 |
| 87 | $911,568.26 | $3,038.56 | $2,040.90 | $909,527.36 | $287,490.38 | $441,913.02 |
| 88 | $909,527.36 | $3,031.76 | $2,047.70 | $907,479.66 | $290,522.14 | $446,992.48 |
| 89 | $907,479.66 | $3,024.93 | $2,054.53 | $905,425.13 | $293,547.08 | $452,071.94 |
| 90 | $905,425.13 | $3,018.08 | $2,061.38 | $903,363.76 | $296,565.16 | $457,151.40 |
| 91 | $903,363.76 | $3,011.21 | $2,068.25 | $901,295.51 | $299,576.37 | $462,230.86 |
| 92 | $901,295.51 | $3,004.32 | $2,075.14 | $899,220.37 | $302,580.69 | $467,310.32 |
| 93 | $899,220.37 | $2,997.40 | $2,082.06 | $897,138.31 | $305,578.09 | $472,389.78 |
| 94 | $897,138.31 | $2,990.46 | $2,089.00 | $895,049.31 | $308,568.55 | $477,469.24 |
| 95 | $895,049.31 | $2,983.50 | $2,095.96 | $892,953.35 | $311,552.05 | $482,548.70 |
| 96 | $892,953.35 | $2,976.51 | $2,102.95 | $890,850.40 | $314,528.56 | $487,628.16 |
| 97 | $890,850.40 | $2,969.50 | $2,109.96 | $888,740.44 | $317,498.06 | $492,707.62 |
| 98 | $888,740.44 | $2,962.47 | $2,116.99 | $886,623.45 | $320,460.53 | $497,787.08 |
| 99 | $886,623.45 | $2,955.41 | $2,124.05 | $884,499.40 | $323,415.94 | $502,866.54 |
| 100 | $884,499.40 | $2,948.33 | $2,131.13 | $882,368.27 | $326,364.27 | $507,946.00 |
| 101 | $882,368.27 | $2,941.23 | $2,138.23 | $880,230.04 | $329,305.50 | $513,025.46 |
| 102 | $880,230.04 | $2,934.10 | $2,145.36 | $878,084.68 | $332,239.60 | $518,104.92 |
| 103 | $878,084.68 | $2,926.95 | $2,152.51 | $875,932.17 | $335,166.55 | $523,184.38 |
| 104 | $875,932.17 | $2,919.77 | $2,159.69 | $873,772.48 | $338,086.32 | $528,263.84 |
| 105 | $873,772.48 | $2,912.57 | $2,166.89 | $871,605.59 | $340,998.90 | $533,343.30 |
| 106 | $871,605.59 | $2,905.35 | $2,174.11 | $869,431.49 | $343,904.25 | $538,422.76 |
| 107 | $869,431.49 | $2,898.10 | $2,181.36 | $867,250.13 | $346,802.36 | $543,502.22 |
| 108 | $867,250.13 | $2,890.83 | $2,188.63 | $865,061.51 | $349,693.19 | $548,581.68 |
| 109 | $865,061.51 | $2,883.54 | $2,195.92 | $862,865.58 | $352,576.73 | $553,661.14 |
| 110 | $862,865.58 | $2,876.22 | $2,203.24 | $860,662.34 | $355,452.95 | $558,740.60 |
| 111 | $860,662.34 | $2,868.87 | $2,210.59 | $858,451.76 | $358,321.82 | $563,820.06 |
| 112 | $858,451.76 | $2,861.51 | $2,217.95 | $856,233.80 | $361,183.33 | $568,899.52 |
| 113 | $856,233.80 | $2,854.11 | $2,225.35 | $854,008.46 | $364,037.44 | $573,978.98 |
| 114 | $854,008.46 | $2,846.69 | $2,232.77 | $851,775.69 | $366,884.13 | $579,058.44 |
| 115 | $851,775.69 | $2,839.25 | $2,240.21 | $849,535.48 | $369,723.39 | $584,137.90 |
| 116 | $849,535.48 | $2,831.78 | $2,247.68 | $847,287.81 | $372,555.17 | $589,217.36 |
| 117 | $847,287.81 | $2,824.29 | $2,255.17 | $845,032.64 | $375,379.46 | $594,296.82 |
| 118 | $845,032.64 | $2,816.78 | $2,262.68 | $842,769.96 | $378,196.24 | $599,376.28 |
| 119 | $842,769.96 | $2,809.23 | $2,270.23 | $840,499.73 | $381,005.47 | $604,455.74 |
| 120 | $840,499.73 | $2,801.67 | $2,277.79 | $838,221.93 | $383,807.14 | $609,535.20 |
| 121 | $838,221.93 | $2,794.07 | $2,285.39 | $835,936.55 | $386,601.21 | $614,614.66 |
| 122 | $835,936.55 | $2,786.46 | $2,293.00 | $833,643.54 | $389,387.67 | $619,694.12 |
| 123 | $833,643.54 | $2,778.81 | $2,300.65 | $831,342.89 | $392,166.48 | $624,773.58 |
| 124 | $831,342.89 | $2,771.14 | $2,308.32 | $829,034.58 | $394,937.62 | $629,853.04 |
| 125 | $829,034.58 | $2,763.45 | $2,316.01 | $826,718.57 | $397,701.07 | $634,932.50 |
| 126 | $826,718.57 | $2,755.73 | $2,323.73 | $824,394.83 | $400,456.80 | $640,011.96 |
| 127 | $824,394.83 | $2,747.98 | $2,331.48 | $822,063.36 | $403,204.78 | $645,091.42 |
| 128 | $822,063.36 | $2,740.21 | $2,339.25 | $819,724.11 | $405,944.99 | $650,170.88 |
| 129 | $819,724.11 | $2,732.41 | $2,347.05 | $817,377.06 | $408,677.41 | $655,250.34 |
| 130 | $817,377.06 | $2,724.59 | $2,354.87 | $815,022.19 | $411,402.00 | $660,329.80 |
| 131 | $815,022.19 | $2,716.74 | $2,362.72 | $812,659.47 | $414,118.74 | $665,409.26 |
| 132 | $812,659.47 | $2,708.86 | $2,370.60 | $810,288.88 | $416,827.60 | $670,488.72 |
| 133 | $810,288.88 | $2,700.96 | $2,378.50 | $807,910.38 | $419,528.56 | $675,568.18 |
| 134 | $807,910.38 | $2,693.03 | $2,386.43 | $805,523.95 | $422,221.60 | $680,647.64 |
| 135 | $805,523.95 | $2,685.08 | $2,394.38 | $803,129.57 | $424,906.68 | $685,727.10 |
| 136 | $803,129.57 | $2,677.10 | $2,402.36 | $800,727.21 | $427,583.78 | $690,806.56 |
| 137 | $800,727.21 | $2,669.09 | $2,410.37 | $798,316.84 | $430,252.87 | $695,886.02 |
| 138 | $798,316.84 | $2,661.06 | $2,418.40 | $795,898.44 | $432,913.92 | $700,965.48 |
| 139 | $795,898.44 | $2,652.99 | $2,426.47 | $793,471.97 | $435,566.92 | $706,044.95 |
| 140 | $793,471.97 | $2,644.91 | $2,434.55 | $791,037.42 | $438,211.83 | $711,124.41 |
| 141 | $791,037.42 | $2,636.79 | $2,442.67 | $788,594.75 | $440,848.62 | $716,203.87 |
| 142 | $788,594.75 | $2,628.65 | $2,450.81 | $786,143.94 | $443,477.27 | $721,283.33 |
| 143 | $786,143.94 | $2,620.48 | $2,458.98 | $783,684.96 | $446,097.75 | $726,362.79 |
| 144 | $783,684.96 | $2,612.28 | $2,467.18 | $781,217.78 | $448,710.03 | $731,442.25 |
| 145 | $781,217.78 | $2,604.06 | $2,475.40 | $778,742.38 | $451,314.09 | $736,521.71 |
| 146 | $778,742.38 | $2,595.81 | $2,483.65 | $776,258.73 | $453,909.90 | $741,601.17 |
| 147 | $776,258.73 | $2,587.53 | $2,491.93 | $773,766.80 | $456,497.43 | $746,680.63 |
| 148 | $773,766.80 | $2,579.22 | $2,500.24 | $771,266.56 | $459,076.65 | $751,760.09 |
| 149 | $771,266.56 | $2,570.89 | $2,508.57 | $768,757.99 | $461,647.54 | $756,839.55 |
| 150 | $768,757.99 | $2,562.53 | $2,516.93 | $766,241.06 | $464,210.06 | $761,919.01 |
| 151 | $766,241.06 | $2,554.14 | $2,525.32 | $763,715.74 | $466,764.20 | $766,998.47 |
| 152 | $763,715.74 | $2,545.72 | $2,533.74 | $761,181.99 | $469,309.92 | $772,077.93 |
| 153 | $761,181.99 | $2,537.27 | $2,542.19 | $758,639.81 | $471,847.19 | $777,157.39 |
| 154 | $758,639.81 | $2,528.80 | $2,550.66 | $756,089.15 | $474,375.99 | $782,236.85 |
| 155 | $756,089.15 | $2,520.30 | $2,559.16 | $753,529.98 | $476,896.29 | $787,316.31 |
| 156 | $753,529.98 | $2,511.77 | $2,567.69 | $750,962.29 | $479,408.06 | $792,395.77 |
| 157 | $750,962.29 | $2,503.21 | $2,576.25 | $748,386.04 | $481,911.26 | $797,475.23 |
| 158 | $748,386.04 | $2,494.62 | $2,584.84 | $745,801.20 | $484,405.88 | $802,554.69 |
| 159 | $745,801.20 | $2,486.00 | $2,593.46 | $743,207.74 | $486,891.89 | $807,634.15 |
| 160 | $743,207.74 | $2,477.36 | $2,602.10 | $740,605.64 | $489,369.25 | $812,713.61 |
| 161 | $740,605.64 | $2,468.69 | $2,610.77 | $737,994.87 | $491,837.93 | $817,793.07 |
| 162 | $737,994.87 | $2,459.98 | $2,619.48 | $735,375.39 | $494,297.92 | $822,872.53 |
| 163 | $735,375.39 | $2,451.25 | $2,628.21 | $732,747.18 | $496,749.17 | $827,951.99 |
| 164 | $732,747.18 | $2,442.49 | $2,636.97 | $730,110.21 | $499,191.66 | $833,031.45 |
| 165 | $730,110.21 | $2,433.70 | $2,645.76 | $727,464.45 | $501,625.36 | $838,110.91 |
| 166 | $727,464.45 | $2,424.88 | $2,654.58 | $724,809.87 | $504,050.24 | $843,190.37 |
| 167 | $724,809.87 | $2,416.03 | $2,663.43 | $722,146.45 | $506,466.27 | $848,269.83 |
| 168 | $722,146.45 | $2,407.15 | $2,672.31 | $719,474.14 | $508,873.43 | $853,349.29 |
| 169 | $719,474.14 | $2,398.25 | $2,681.21 | $716,792.93 | $511,271.67 | $858,428.75 |
| 170 | $716,792.93 | $2,389.31 | $2,690.15 | $714,102.78 | $513,660.98 | $863,508.21 |
| 171 | $714,102.78 | $2,380.34 | $2,699.12 | $711,403.66 | $516,041.33 | $868,587.67 |
| 172 | $711,403.66 | $2,371.35 | $2,708.11 | $708,695.55 | $518,412.67 | $873,667.13 |
| 173 | $708,695.55 | $2,362.32 | $2,717.14 | $705,978.40 | $520,774.99 | $878,746.59 |
| 174 | $705,978.40 | $2,353.26 | $2,726.20 | $703,252.21 | $523,128.25 | $883,826.05 |
| 175 | $703,252.21 | $2,344.17 | $2,735.29 | $700,516.92 | $525,472.43 | $888,905.51 |
| 176 | $700,516.92 | $2,335.06 | $2,744.40 | $697,772.52 | $527,807.48 | $893,984.97 |
| 177 | $697,772.52 | $2,325.91 | $2,753.55 | $695,018.96 | $530,133.39 | $899,064.43 |
| 178 | $695,018.96 | $2,316.73 | $2,762.73 | $692,256.23 | $532,450.12 | $904,143.89 |
| 179 | $692,256.23 | $2,307.52 | $2,771.94 | $689,484.30 | $534,757.64 | $909,223.35 |
| 180 | $689,484.30 | $2,298.28 | $2,781.18 | $686,703.12 | $537,055.92 | $914,302.81 |
| 181 | $686,703.12 | $2,289.01 | $2,790.45 | $683,912.67 | $539,344.93 | $919,382.27 |
| 182 | $683,912.67 | $2,279.71 | $2,799.75 | $681,112.92 | $541,624.64 | $924,461.73 |
| 183 | $681,112.92 | $2,270.38 | $2,809.08 | $678,303.83 | $543,895.02 | $929,541.19 |
| 184 | $678,303.83 | $2,261.01 | $2,818.45 | $675,485.38 | $546,156.03 | $934,620.65 |
| 185 | $675,485.38 | $2,251.62 | $2,827.84 | $672,657.54 | $548,407.65 | $939,700.11 |
| 186 | $672,657.54 | $2,242.19 | $2,837.27 | $669,820.27 | $550,649.84 | $944,779.57 |
| 187 | $669,820.27 | $2,232.73 | $2,846.73 | $666,973.55 | $552,882.58 | $949,859.03 |
| 188 | $666,973.55 | $2,223.25 | $2,856.21 | $664,117.33 | $555,105.82 | $954,938.49 |
| 189 | $664,117.33 | $2,213.72 | $2,865.74 | $661,251.60 | $557,319.54 | $960,017.95 |
| 190 | $661,251.60 | $2,204.17 | $2,875.29 | $658,376.31 | $559,523.72 | $965,097.41 |
| 191 | $658,376.31 | $2,194.59 | $2,884.87 | $655,491.44 | $561,718.30 | $970,176.87 |
| 192 | $655,491.44 | $2,184.97 | $2,894.49 | $652,596.95 | $563,903.28 | $975,256.33 |
| 193 | $652,596.95 | $2,175.32 | $2,904.14 | $649,692.81 | $566,078.60 | $980,335.79 |
| 194 | $649,692.81 | $2,165.64 | $2,913.82 | $646,778.99 | $568,244.24 | $985,415.25 |
| 195 | $646,778.99 | $2,155.93 | $2,923.53 | $643,855.46 | $570,400.17 | $990,494.71 |
| 196 | $643,855.46 | $2,146.18 | $2,933.28 | $640,922.19 | $572,546.36 | $995,574.17 |
| 197 | $640,922.19 | $2,136.41 | $2,943.05 | $637,979.14 | $574,682.76 | $1,000,653.63 |
| 198 | $637,979.14 | $2,126.60 | $2,952.86 | $635,026.27 | $576,809.36 | $1,005,733.09 |
| 199 | $635,026.27 | $2,116.75 | $2,962.71 | $632,063.57 | $578,926.12 | $1,010,812.55 |
| 200 | $632,063.57 | $2,106.88 | $2,972.58 | $629,090.99 | $581,032.99 | $1,015,892.01 |
| 201 | $629,090.99 | $2,096.97 | $2,982.49 | $626,108.50 | $583,129.96 | $1,020,971.47 |
| 202 | $626,108.50 | $2,087.03 | $2,992.43 | $623,116.06 | $585,216.99 | $1,026,050.93 |
| 203 | $623,116.06 | $2,077.05 | $3,002.41 | $620,113.66 | $587,294.05 | $1,031,130.39 |
| 204 | $620,113.66 | $2,067.05 | $3,012.41 | $617,101.24 | $589,361.09 | $1,036,209.85 |
| 205 | $617,101.24 | $2,057.00 | $3,022.46 | $614,078.79 | $591,418.10 | $1,041,289.31 |
| 206 | $614,078.79 | $2,046.93 | $3,032.53 | $611,046.26 | $593,465.02 | $1,046,368.77 |
| 207 | $611,046.26 | $2,036.82 | $3,042.64 | $608,003.62 | $595,501.85 | $1,051,448.23 |
| 208 | $608,003.62 | $2,026.68 | $3,052.78 | $604,950.84 | $597,528.52 | $1,056,527.69 |
| 209 | $604,950.84 | $2,016.50 | $3,062.96 | $601,887.88 | $599,545.03 | $1,061,607.15 |
| 210 | $601,887.88 | $2,006.29 | $3,073.17 | $598,814.71 | $601,551.32 | $1,066,686.61 |
| 211 | $598,814.71 | $1,996.05 | $3,083.41 | $595,731.30 | $603,547.37 | $1,071,766.07 |
| 212 | $595,731.30 | $1,985.77 | $3,093.69 | $592,637.61 | $605,533.14 | $1,076,845.53 |
| 213 | $592,637.61 | $1,975.46 | $3,104.00 | $589,533.61 | $607,508.60 | $1,081,924.99 |
| 214 | $589,533.61 | $1,965.11 | $3,114.35 | $586,419.26 | $609,473.71 | $1,087,004.45 |
| 215 | $586,419.26 | $1,954.73 | $3,124.73 | $583,294.53 | $611,428.44 | $1,092,083.91 |
| 216 | $583,294.53 | $1,944.32 | $3,135.14 | $580,159.39 | $613,372.76 | $1,097,163.37 |
| 217 | $580,159.39 | $1,933.86 | $3,145.60 | $577,013.79 | $615,306.62 | $1,102,242.83 |
| 218 | $577,013.79 | $1,923.38 | $3,156.08 | $573,857.71 | $617,230.00 | $1,107,322.29 |
| 219 | $573,857.71 | $1,912.86 | $3,166.60 | $570,691.11 | $619,142.86 | $1,112,401.75 |
| 220 | $570,691.11 | $1,902.30 | $3,177.16 | $567,513.96 | $621,045.16 | $1,117,481.21 |
| 221 | $567,513.96 | $1,891.71 | $3,187.75 | $564,326.21 | $622,936.88 | $1,122,560.67 |
| 222 | $564,326.21 | $1,881.09 | $3,198.37 | $561,127.84 | $624,817.96 | $1,127,640.13 |
| 223 | $561,127.84 | $1,870.43 | $3,209.03 | $557,918.80 | $626,688.39 | $1,132,719.59 |
| 224 | $557,918.80 | $1,859.73 | $3,219.73 | $554,699.07 | $628,548.12 | $1,137,799.05 |
| 225 | $554,699.07 | $1,849.00 | $3,230.46 | $551,468.61 | $630,397.12 | $1,142,878.51 |
| 226 | $551,468.61 | $1,838.23 | $3,241.23 | $548,227.38 | $632,235.35 | $1,147,957.97 |
| 227 | $548,227.38 | $1,827.42 | $3,252.04 | $544,975.34 | $634,062.77 | $1,153,037.43 |
| 228 | $544,975.34 | $1,816.58 | $3,262.88 | $541,712.47 | $635,879.35 | $1,158,116.89 |
| 229 | $541,712.47 | $1,805.71 | $3,273.75 | $538,438.71 | $637,685.06 | $1,163,196.35 |
| 230 | $538,438.71 | $1,794.80 | $3,284.66 | $535,154.05 | $639,479.86 | $1,168,275.81 |
| 231 | $535,154.05 | $1,783.85 | $3,295.61 | $531,858.44 | $641,263.70 | $1,173,355.27 |
| 232 | $531,858.44 | $1,772.86 | $3,306.60 | $528,551.84 | $643,036.57 | $1,178,434.73 |
| 233 | $528,551.84 | $1,761.84 | $3,317.62 | $525,234.22 | $644,798.41 | $1,183,514.19 |
| 234 | $525,234.22 | $1,750.78 | $3,328.68 | $521,905.54 | $646,549.19 | $1,188,593.65 |
| 235 | $521,905.54 | $1,739.69 | $3,339.77 | $518,565.76 | $648,288.87 | $1,193,673.11 |
| 236 | $518,565.76 | $1,728.55 | $3,350.91 | $515,214.86 | $650,017.42 | $1,198,752.57 |
| 237 | $515,214.86 | $1,717.38 | $3,362.08 | $511,852.78 | $651,734.81 | $1,203,832.03 |
| 238 | $511,852.78 | $1,706.18 | $3,373.28 | $508,479.49 | $653,440.98 | $1,208,911.49 |
| 239 | $508,479.49 | $1,694.93 | $3,384.53 | $505,094.97 | $655,135.91 | $1,213,990.95 |
| 240 | $505,094.97 | $1,683.65 | $3,395.81 | $501,699.16 | $656,819.56 | $1,219,070.41 |
| 241 | $501,699.16 | $1,672.33 | $3,407.13 | $498,292.03 | $658,491.90 | $1,224,149.87 |
| 242 | $498,292.03 | $1,660.97 | $3,418.49 | $494,873.54 | $660,152.87 | $1,229,229.33 |
| 243 | $494,873.54 | $1,649.58 | $3,429.88 | $491,443.66 | $661,802.45 | $1,234,308.79 |
| 244 | $491,443.66 | $1,638.15 | $3,441.31 | $488,002.34 | $663,440.59 | $1,239,388.25 |
| 245 | $488,002.34 | $1,626.67 | $3,452.79 | $484,549.56 | $665,067.27 | $1,244,467.71 |
| 246 | $484,549.56 | $1,615.17 | $3,464.29 | $481,085.26 | $666,682.43 | $1,249,547.17 |
| 247 | $481,085.26 | $1,603.62 | $3,475.84 | $477,609.42 | $668,286.05 | $1,254,626.63 |
| 248 | $477,609.42 | $1,592.03 | $3,487.43 | $474,121.99 | $669,878.08 | $1,259,706.09 |
| 249 | $474,121.99 | $1,580.41 | $3,499.05 | $470,622.94 | $671,458.49 | $1,264,785.55 |
| 250 | $470,622.94 | $1,568.74 | $3,510.72 | $467,112.22 | $673,027.23 | $1,269,865.01 |
| 251 | $467,112.22 | $1,557.04 | $3,522.42 | $463,589.80 | $674,584.27 | $1,274,944.47 |
| 252 | $463,589.80 | $1,545.30 | $3,534.16 | $460,055.64 | $676,129.57 | $1,280,023.93 |
| 253 | $460,055.64 | $1,533.52 | $3,545.94 | $456,509.70 | $677,663.09 | $1,285,103.39 |
| 254 | $456,509.70 | $1,521.70 | $3,557.76 | $452,951.94 | $679,184.79 | $1,290,182.85 |
| 255 | $452,951.94 | $1,509.84 | $3,569.62 | $449,382.32 | $680,694.63 | $1,295,262.31 |
| 256 | $449,382.32 | $1,497.94 | $3,581.52 | $445,800.80 | $682,192.57 | $1,300,341.77 |
| 257 | $445,800.80 | $1,486.00 | $3,593.46 | $442,207.34 | $683,678.57 | $1,305,421.23 |
| 258 | $442,207.34 | $1,474.02 | $3,605.44 | $438,601.91 | $685,152.60 | $1,310,500.69 |
| 259 | $438,601.91 | $1,462.01 | $3,617.45 | $434,984.45 | $686,614.60 | $1,315,580.15 |
| 260 | $434,984.45 | $1,449.95 | $3,629.51 | $431,354.94 | $688,064.55 | $1,320,659.61 |
| 261 | $431,354.94 | $1,437.85 | $3,641.61 | $427,713.33 | $689,502.40 | $1,325,739.07 |
| 262 | $427,713.33 | $1,425.71 | $3,653.75 | $424,059.58 | $690,928.11 | $1,330,818.53 |
| 263 | $424,059.58 | $1,413.53 | $3,665.93 | $420,393.65 | $692,341.64 | $1,335,897.99 |
| 264 | $420,393.65 | $1,401.31 | $3,678.15 | $416,715.51 | $693,742.96 | $1,340,977.45 |
| 265 | $416,715.51 | $1,389.05 | $3,690.41 | $413,025.10 | $695,132.01 | $1,346,056.91 |
| 266 | $413,025.10 | $1,376.75 | $3,702.71 | $409,322.39 | $696,508.76 | $1,351,136.37 |
| 267 | $409,322.39 | $1,364.41 | $3,715.05 | $405,607.34 | $697,873.17 | $1,356,215.83 |
| 268 | $405,607.34 | $1,352.02 | $3,727.44 | $401,879.90 | $699,225.19 | $1,361,295.29 |
| 269 | $401,879.90 | $1,339.60 | $3,739.86 | $398,140.04 | $700,564.79 | $1,366,374.75 |
| 270 | $398,140.04 | $1,327.13 | $3,752.33 | $394,387.71 | $701,891.92 | $1,371,454.21 |
| 271 | $394,387.71 | $1,314.63 | $3,764.83 | $390,622.88 | $703,206.55 | $1,376,533.67 |
| 272 | $390,622.88 | $1,302.08 | $3,777.38 | $386,845.50 | $704,508.63 | $1,381,613.13 |
| 273 | $386,845.50 | $1,289.48 | $3,789.98 | $383,055.52 | $705,798.11 | $1,386,692.59 |
| 274 | $383,055.52 | $1,276.85 | $3,802.61 | $379,252.91 | $707,074.96 | $1,391,772.05 |
| 275 | $379,252.91 | $1,264.18 | $3,815.28 | $375,437.63 | $708,339.14 | $1,396,851.51 |
| 276 | $375,437.63 | $1,251.46 | $3,828.00 | $371,609.63 | $709,590.60 | $1,401,930.97 |
| 277 | $371,609.63 | $1,238.70 | $3,840.76 | $367,768.87 | $710,829.30 | $1,407,010.43 |
| 278 | $367,768.87 | $1,225.90 | $3,853.56 | $363,915.30 | $712,055.19 | $1,412,089.89 |
| 279 | $363,915.30 | $1,213.05 | $3,866.41 | $360,048.89 | $713,268.24 | $1,417,169.35 |
| 280 | $360,048.89 | $1,200.16 | $3,879.30 | $356,169.60 | $714,468.41 | $1,422,248.81 |
| 281 | $356,169.60 | $1,187.23 | $3,892.23 | $352,277.37 | $715,655.64 | $1,427,328.27 |
| 282 | $352,277.37 | $1,174.26 | $3,905.20 | $348,372.17 | $716,829.90 | $1,432,407.73 |
| 283 | $348,372.17 | $1,161.24 | $3,918.22 | $344,453.95 | $717,991.14 | $1,437,487.19 |
| 284 | $344,453.95 | $1,148.18 | $3,931.28 | $340,522.67 | $719,139.32 | $1,442,566.65 |
| 285 | $340,522.67 | $1,135.08 | $3,944.38 | $336,578.28 | $720,274.39 | $1,447,646.11 |
| 286 | $336,578.28 | $1,121.93 | $3,957.53 | $332,620.75 | $721,396.32 | $1,452,725.57 |
| 287 | $332,620.75 | $1,108.74 | $3,970.72 | $328,650.03 | $722,505.06 | $1,457,805.03 |
| 288 | $328,650.03 | $1,095.50 | $3,983.96 | $324,666.07 | $723,600.56 | $1,462,884.49 |
| 289 | $324,666.07 | $1,082.22 | $3,997.24 | $320,668.83 | $724,682.78 | $1,467,963.95 |
| 290 | $320,668.83 | $1,068.90 | $4,010.56 | $316,658.26 | $725,751.67 | $1,473,043.41 |
| 291 | $316,658.26 | $1,055.53 | $4,023.93 | $312,634.33 | $726,807.20 | $1,478,122.87 |
| 292 | $312,634.33 | $1,042.11 | $4,037.35 | $308,596.98 | $727,849.31 | $1,483,202.33 |
| 293 | $308,596.98 | $1,028.66 | $4,050.80 | $304,546.18 | $728,877.97 | $1,488,281.79 |
| 294 | $304,546.18 | $1,015.15 | $4,064.31 | $300,481.87 | $729,893.12 | $1,493,361.25 |
| 295 | $300,481.87 | $1,001.61 | $4,077.85 | $296,404.02 | $730,894.73 | $1,498,440.71 |
| 296 | $296,404.02 | $988.01 | $4,091.45 | $292,312.57 | $731,882.74 | $1,503,520.17 |
| 297 | $292,312.57 | $974.38 | $4,105.08 | $288,207.49 | $732,857.12 | $1,508,599.63 |
| 298 | $288,207.49 | $960.69 | $4,118.77 | $284,088.72 | $733,817.81 | $1,513,679.09 |
| 299 | $284,088.72 | $946.96 | $4,132.50 | $279,956.22 | $734,764.77 | $1,518,758.55 |
| 300 | $279,956.22 | $933.19 | $4,146.27 | $275,809.95 | $735,697.96 | $1,523,838.01 |
| 301 | $275,809.95 | $919.37 | $4,160.09 | $271,649.86 | $736,617.33 | $1,528,917.47 |
| 302 | $271,649.86 | $905.50 | $4,173.96 | $267,475.90 | $737,522.83 | $1,533,996.93 |
| 303 | $267,475.90 | $891.59 | $4,187.87 | $263,288.02 | $738,414.41 | $1,539,076.39 |
| 304 | $263,288.02 | $877.63 | $4,201.83 | $259,086.19 | $739,292.04 | $1,544,155.85 |
| 305 | $259,086.19 | $863.62 | $4,215.84 | $254,870.35 | $740,155.66 | $1,549,235.31 |
| 306 | $254,870.35 | $849.57 | $4,229.89 | $250,640.46 | $741,005.23 | $1,554,314.77 |
| 307 | $250,640.46 | $835.47 | $4,243.99 | $246,396.47 | $741,840.70 | $1,559,394.23 |
| 308 | $246,396.47 | $821.32 | $4,258.14 | $242,138.33 | $742,662.02 | $1,564,473.69 |
| 309 | $242,138.33 | $807.13 | $4,272.33 | $237,866.00 | $743,469.15 | $1,569,553.15 |
| 310 | $237,866.00 | $792.89 | $4,286.57 | $233,579.42 | $744,262.03 | $1,574,632.61 |
| 311 | $233,579.42 | $778.60 | $4,300.86 | $229,278.56 | $745,040.63 | $1,579,712.07 |
| 312 | $229,278.56 | $764.26 | $4,315.20 | $224,963.36 | $745,804.89 | $1,584,791.53 |
| 313 | $224,963.36 | $749.88 | $4,329.58 | $220,633.78 | $746,554.77 | $1,589,870.99 |
| 314 | $220,633.78 | $735.45 | $4,344.01 | $216,289.77 | $747,290.22 | $1,594,950.45 |
| 315 | $216,289.77 | $720.97 | $4,358.49 | $211,931.27 | $748,011.18 | $1,600,029.91 |
| 316 | $211,931.27 | $706.44 | $4,373.02 | $207,558.25 | $748,717.62 | $1,605,109.37 |
| 317 | $207,558.25 | $691.86 | $4,387.60 | $203,170.65 | $749,409.48 | $1,610,188.83 |
| 318 | $203,170.65 | $677.24 | $4,402.22 | $198,768.43 | $750,086.72 | $1,615,268.29 |
| 319 | $198,768.43 | $662.56 | $4,416.90 | $194,351.53 | $750,749.28 | $1,620,347.75 |
| 320 | $194,351.53 | $647.84 | $4,431.62 | $189,919.90 | $751,397.12 | $1,625,427.21 |
| 321 | $189,919.90 | $633.07 | $4,446.39 | $185,473.51 | $752,030.18 | $1,630,506.67 |
| 322 | $185,473.51 | $618.25 | $4,461.21 | $181,012.30 | $752,648.43 | $1,635,586.13 |
| 323 | $181,012.30 | $603.37 | $4,476.09 | $176,536.21 | $753,251.80 | $1,640,665.59 |
| 324 | $176,536.21 | $588.45 | $4,491.01 | $172,045.20 | $753,840.26 | $1,645,745.05 |
| 325 | $172,045.20 | $573.48 | $4,505.98 | $167,539.23 | $754,413.74 | $1,650,824.51 |
| 326 | $167,539.23 | $558.46 | $4,521.00 | $163,018.23 | $754,972.20 | $1,655,903.97 |
| 327 | $163,018.23 | $543.39 | $4,536.07 | $158,482.17 | $755,515.60 | $1,660,983.43 |
| 328 | $158,482.17 | $528.27 | $4,551.19 | $153,930.98 | $756,043.87 | $1,666,062.89 |
| 329 | $153,930.98 | $513.10 | $4,566.36 | $149,364.62 | $756,556.98 | $1,671,142.35 |
| 330 | $149,364.62 | $497.88 | $4,581.58 | $144,783.05 | $757,054.86 | $1,676,221.81 |
| 331 | $144,783.05 | $482.61 | $4,596.85 | $140,186.20 | $757,537.47 | $1,681,301.27 |
| 332 | $140,186.20 | $467.29 | $4,612.17 | $135,574.02 | $758,004.76 | $1,686,380.73 |
| 333 | $135,574.02 | $451.91 | $4,627.55 | $130,946.48 | $758,456.67 | $1,691,460.19 |
| 334 | $130,946.48 | $436.49 | $4,642.97 | $126,303.50 | $758,893.16 | $1,696,539.65 |
| 335 | $126,303.50 | $421.01 | $4,658.45 | $121,645.06 | $759,314.17 | $1,701,619.11 |
| 336 | $121,645.06 | $405.48 | $4,673.98 | $116,971.08 | $759,719.65 | $1,706,698.57 |
| 337 | $116,971.08 | $389.90 | $4,689.56 | $112,281.52 | $760,109.56 | $1,711,778.03 |
| 338 | $112,281.52 | $374.27 | $4,705.19 | $107,576.34 | $760,483.83 | $1,716,857.49 |
| 339 | $107,576.34 | $358.59 | $4,720.87 | $102,855.46 | $760,842.42 | $1,721,936.95 |
| 340 | $102,855.46 | $342.85 | $4,736.61 | $98,118.85 | $761,185.27 | $1,727,016.41 |
| 341 | $98,118.85 | $327.06 | $4,752.40 | $93,366.46 | $761,512.33 | $1,732,095.87 |
| 342 | $93,366.46 | $311.22 | $4,768.24 | $88,598.22 | $761,823.55 | $1,737,175.33 |
| 343 | $88,598.22 | $295.33 | $4,784.13 | $83,814.09 | $762,118.88 | $1,742,254.79 |
| 344 | $83,814.09 | $279.38 | $4,800.08 | $79,014.01 | $762,398.26 | $1,747,334.25 |
| 345 | $79,014.01 | $263.38 | $4,816.08 | $74,197.93 | $762,661.64 | $1,752,413.71 |
| 346 | $74,197.93 | $247.33 | $4,832.13 | $69,365.79 | $762,908.97 | $1,757,493.17 |
| 347 | $69,365.79 | $231.22 | $4,848.24 | $64,517.55 | $763,140.18 | $1,762,572.63 |
| 348 | $64,517.55 | $215.06 | $4,864.40 | $59,653.15 | $763,355.24 | $1,767,652.09 |
| 349 | $59,653.15 | $198.84 | $4,880.62 | $54,772.53 | $763,554.09 | $1,772,731.55 |
| 350 | $54,772.53 | $182.58 | $4,896.88 | $49,875.65 | $763,736.66 | $1,777,811.01 |
| 351 | $49,875.65 | $166.25 | $4,913.21 | $44,962.44 | $763,902.91 | $1,782,890.47 |
| 352 | $44,962.44 | $149.87 | $4,929.59 | $40,032.86 | $764,052.79 | $1,787,969.93 |
| 353 | $40,032.86 | $133.44 | $4,946.02 | $35,086.84 | $764,186.23 | $1,793,049.39 |
| 354 | $35,086.84 | $116.96 | $4,962.50 | $30,124.34 | $764,303.19 | $1,798,128.85 |
| 355 | $30,124.34 | $100.41 | $4,979.05 | $25,145.29 | $764,403.60 | $1,803,208.31 |
| 356 | $25,145.29 | $83.82 | $4,995.64 | $20,149.65 | $764,487.42 | $1,808,287.77 |
| 357 | $20,149.65 | $67.17 | $5,012.29 | $15,137.35 | $764,554.59 | $1,813,367.23 |
| 358 | $15,137.35 | $50.46 | $5,029.00 | $10,108.35 | $764,605.04 | $1,818,446.69 |
| 359 | $10,108.35 | $33.69 | $5,045.77 | $5,062.58 | $764,638.74 | $1,823,526.15 |
| 360 | $5,062.58 | $16.88 | $5,062.58 | $0.00 | $764,655.61 | $1,828,605.61 |