|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,065,180.00 | $3,328.69 | $1,604.33 | $1,063,575.67 | $3,328.69 | $4,933.01 |
| 2 | $1,063,575.67 | $3,323.67 | $1,609.34 | $1,061,966.33 | $6,652.36 | $9,866.03 |
| 3 | $1,061,966.33 | $3,318.64 | $1,614.37 | $1,060,351.96 | $9,971.01 | $14,799.04 |
| 4 | $1,060,351.96 | $3,313.60 | $1,619.41 | $1,058,732.55 | $13,284.61 | $19,732.06 |
| 5 | $1,058,732.55 | $3,308.54 | $1,624.48 | $1,057,108.07 | $16,593.15 | $24,665.07 |
| 6 | $1,057,108.07 | $3,303.46 | $1,629.55 | $1,055,478.52 | $19,896.61 | $29,598.09 |
| 7 | $1,055,478.52 | $3,298.37 | $1,634.64 | $1,053,843.88 | $23,194.98 | $34,531.10 |
| 8 | $1,053,843.88 | $3,293.26 | $1,639.75 | $1,052,204.12 | $26,488.24 | $39,464.12 |
| 9 | $1,052,204.12 | $3,288.14 | $1,644.88 | $1,050,559.25 | $29,776.38 | $44,397.13 |
| 10 | $1,050,559.25 | $3,283.00 | $1,650.02 | $1,048,909.23 | $33,059.38 | $49,330.15 |
| 11 | $1,048,909.23 | $3,277.84 | $1,655.17 | $1,047,254.06 | $36,337.22 | $54,263.16 |
| 12 | $1,047,254.06 | $3,272.67 | $1,660.35 | $1,045,593.71 | $39,609.89 | $59,196.18 |
| 13 | $1,045,593.71 | $3,267.48 | $1,665.53 | $1,043,928.18 | $42,877.37 | $64,129.19 |
| 14 | $1,043,928.18 | $3,262.28 | $1,670.74 | $1,042,257.44 | $46,139.64 | $69,062.21 |
| 15 | $1,042,257.44 | $3,257.05 | $1,675.96 | $1,040,581.48 | $49,396.70 | $73,995.22 |
| 16 | $1,040,581.48 | $3,251.82 | $1,681.20 | $1,038,900.28 | $52,648.51 | $78,928.23 |
| 17 | $1,038,900.28 | $3,246.56 | $1,686.45 | $1,037,213.83 | $55,895.08 | $83,861.25 |
| 18 | $1,037,213.83 | $3,241.29 | $1,691.72 | $1,035,522.11 | $59,136.37 | $88,794.26 |
| 19 | $1,035,522.11 | $3,236.01 | $1,697.01 | $1,033,825.10 | $62,372.38 | $93,727.28 |
| 20 | $1,033,825.10 | $3,230.70 | $1,702.31 | $1,032,122.79 | $65,603.08 | $98,660.29 |
| 21 | $1,032,122.79 | $3,225.38 | $1,707.63 | $1,030,415.16 | $68,828.46 | $103,593.31 |
| 22 | $1,030,415.16 | $3,220.05 | $1,712.97 | $1,028,702.19 | $72,048.51 | $108,526.32 |
| 23 | $1,028,702.19 | $3,214.69 | $1,718.32 | $1,026,983.87 | $75,263.21 | $113,459.34 |
| 24 | $1,026,983.87 | $3,209.32 | $1,723.69 | $1,025,260.18 | $78,472.53 | $118,392.35 |
| 25 | $1,025,260.18 | $3,203.94 | $1,729.08 | $1,023,531.10 | $81,676.47 | $123,325.37 |
| 26 | $1,023,531.10 | $3,198.53 | $1,734.48 | $1,021,796.62 | $84,875.00 | $128,258.38 |
| 27 | $1,021,796.62 | $3,193.11 | $1,739.90 | $1,020,056.72 | $88,068.12 | $133,191.40 |
| 28 | $1,020,056.72 | $3,187.68 | $1,745.34 | $1,018,311.38 | $91,255.79 | $138,124.41 |
| 29 | $1,018,311.38 | $3,182.22 | $1,750.79 | $1,016,560.59 | $94,438.02 | $143,057.43 |
| 30 | $1,016,560.59 | $3,176.75 | $1,756.26 | $1,014,804.33 | $97,614.77 | $147,990.44 |
| 31 | $1,014,804.33 | $3,171.26 | $1,761.75 | $1,013,042.58 | $100,786.03 | $152,923.45 |
| 32 | $1,013,042.58 | $3,165.76 | $1,767.26 | $1,011,275.32 | $103,951.79 | $157,856.47 |
| 33 | $1,011,275.32 | $3,160.24 | $1,772.78 | $1,009,502.54 | $107,112.03 | $162,789.48 |
| 34 | $1,009,502.54 | $3,154.70 | $1,778.32 | $1,007,724.22 | $110,266.72 | $167,722.50 |
| 35 | $1,007,724.22 | $3,149.14 | $1,783.88 | $1,005,940.35 | $113,415.86 | $172,655.51 |
| 36 | $1,005,940.35 | $3,143.56 | $1,789.45 | $1,004,150.90 | $116,559.42 | $177,588.53 |
| 37 | $1,004,150.90 | $3,137.97 | $1,795.04 | $1,002,355.85 | $119,697.40 | $182,521.54 |
| 38 | $1,002,355.85 | $3,132.36 | $1,800.65 | $1,000,555.20 | $122,829.76 | $187,454.56 |
| 39 | $1,000,555.20 | $3,126.74 | $1,806.28 | $998,748.92 | $125,956.49 | $192,387.57 |
| 40 | $998,748.92 | $3,121.09 | $1,811.92 | $996,937.00 | $129,077.58 | $197,320.59 |
| 41 | $996,937.00 | $3,115.43 | $1,817.59 | $995,119.41 | $132,193.01 | $202,253.60 |
| 42 | $995,119.41 | $3,109.75 | $1,823.27 | $993,296.14 | $135,302.76 | $207,186.62 |
| 43 | $993,296.14 | $3,104.05 | $1,828.96 | $991,467.18 | $138,406.81 | $212,119.63 |
| 44 | $991,467.18 | $3,098.33 | $1,834.68 | $989,632.50 | $141,505.14 | $217,052.64 |
| 45 | $989,632.50 | $3,092.60 | $1,840.41 | $987,792.09 | $144,597.75 | $221,985.66 |
| 46 | $987,792.09 | $3,086.85 | $1,846.16 | $985,945.92 | $147,684.60 | $226,918.67 |
| 47 | $985,945.92 | $3,081.08 | $1,851.93 | $984,093.99 | $150,765.68 | $231,851.69 |
| 48 | $984,093.99 | $3,075.29 | $1,857.72 | $982,236.27 | $153,840.97 | $236,784.70 |
| 49 | $982,236.27 | $3,069.49 | $1,863.53 | $980,372.74 | $156,910.46 | $241,717.72 |
| 50 | $980,372.74 | $3,063.66 | $1,869.35 | $978,503.39 | $159,974.12 | $246,650.73 |
| 51 | $978,503.39 | $3,057.82 | $1,875.19 | $976,628.20 | $163,031.95 | $251,583.75 |
| 52 | $976,628.20 | $3,051.96 | $1,881.05 | $974,747.15 | $166,083.91 | $256,516.76 |
| 53 | $974,747.15 | $3,046.08 | $1,886.93 | $972,860.22 | $169,130.00 | $261,449.78 |
| 54 | $972,860.22 | $3,040.19 | $1,892.83 | $970,967.39 | $172,170.18 | $266,382.79 |
| 55 | $970,967.39 | $3,034.27 | $1,898.74 | $969,068.65 | $175,204.46 | $271,315.81 |
| 56 | $969,068.65 | $3,028.34 | $1,904.68 | $967,163.98 | $178,232.80 | $276,248.82 |
| 57 | $967,163.98 | $3,022.39 | $1,910.63 | $965,253.35 | $181,255.18 | $281,181.84 |
| 58 | $965,253.35 | $3,016.42 | $1,916.60 | $963,336.75 | $184,271.60 | $286,114.85 |
| 59 | $963,336.75 | $3,010.43 | $1,922.59 | $961,414.16 | $187,282.03 | $291,047.86 |
| 60 | $961,414.16 | $3,004.42 | $1,928.60 | $959,485.57 | $190,286.45 | $295,980.88 |
| 61 | $959,485.57 | $2,998.39 | $1,934.62 | $957,550.95 | $193,284.84 | $300,913.89 |
| 62 | $957,550.95 | $2,992.35 | $1,940.67 | $955,610.28 | $196,277.19 | $305,846.91 |
| 63 | $955,610.28 | $2,986.28 | $1,946.73 | $953,663.54 | $199,263.47 | $310,779.92 |
| 64 | $953,663.54 | $2,980.20 | $1,952.82 | $951,710.73 | $202,243.67 | $315,712.94 |
| 65 | $951,710.73 | $2,974.10 | $1,958.92 | $949,751.81 | $205,217.76 | $320,645.95 |
| 66 | $949,751.81 | $2,967.97 | $1,965.04 | $947,786.77 | $208,185.74 | $325,578.97 |
| 67 | $947,786.77 | $2,961.83 | $1,971.18 | $945,815.59 | $211,147.57 | $330,511.98 |
| 68 | $945,815.59 | $2,955.67 | $1,977.34 | $943,838.25 | $214,103.24 | $335,445.00 |
| 69 | $943,838.25 | $2,949.49 | $1,983.52 | $941,854.73 | $217,052.74 | $340,378.01 |
| 70 | $941,854.73 | $2,943.30 | $1,989.72 | $939,865.01 | $219,996.04 | $345,311.03 |
| 71 | $939,865.01 | $2,937.08 | $1,995.94 | $937,869.07 | $222,933.11 | $350,244.04 |
| 72 | $937,869.07 | $2,930.84 | $2,002.17 | $935,866.90 | $225,863.95 | $355,177.06 |
| 73 | $935,866.90 | $2,924.58 | $2,008.43 | $933,858.47 | $228,788.54 | $360,110.07 |
| 74 | $933,858.47 | $2,918.31 | $2,014.71 | $931,843.76 | $231,706.85 | $365,043.08 |
| 75 | $931,843.76 | $2,912.01 | $2,021.00 | $929,822.76 | $234,618.86 | $369,976.10 |
| 76 | $929,822.76 | $2,905.70 | $2,027.32 | $927,795.44 | $237,524.55 | $374,909.11 |
| 77 | $927,795.44 | $2,899.36 | $2,033.65 | $925,761.79 | $240,423.91 | $379,842.13 |
| 78 | $925,761.79 | $2,893.01 | $2,040.01 | $923,721.78 | $243,316.92 | $384,775.14 |
| 79 | $923,721.78 | $2,886.63 | $2,046.38 | $921,675.39 | $246,203.55 | $389,708.16 |
| 80 | $921,675.39 | $2,880.24 | $2,052.78 | $919,622.61 | $249,083.79 | $394,641.17 |
| 81 | $919,622.61 | $2,873.82 | $2,059.19 | $917,563.42 | $251,957.61 | $399,574.19 |
| 82 | $917,563.42 | $2,867.39 | $2,065.63 | $915,497.79 | $254,824.99 | $404,507.20 |
| 83 | $915,497.79 | $2,860.93 | $2,072.08 | $913,425.71 | $257,685.92 | $409,440.22 |
| 84 | $913,425.71 | $2,854.46 | $2,078.56 | $911,347.15 | $260,540.38 | $414,373.23 |
| 85 | $911,347.15 | $2,847.96 | $2,085.05 | $909,262.09 | $263,388.34 | $419,306.25 |
| 86 | $909,262.09 | $2,841.44 | $2,091.57 | $907,170.52 | $266,229.78 | $424,239.26 |
| 87 | $907,170.52 | $2,834.91 | $2,098.11 | $905,072.42 | $269,064.69 | $429,172.28 |
| 88 | $905,072.42 | $2,828.35 | $2,104.66 | $902,967.75 | $271,893.04 | $434,105.29 |
| 89 | $902,967.75 | $2,821.77 | $2,111.24 | $900,856.51 | $274,714.82 | $439,038.30 |
| 90 | $900,856.51 | $2,815.18 | $2,117.84 | $898,738.67 | $277,529.99 | $443,971.32 |
| 91 | $898,738.67 | $2,808.56 | $2,124.46 | $896,614.22 | $280,338.55 | $448,904.33 |
| 92 | $896,614.22 | $2,801.92 | $2,131.10 | $894,483.12 | $283,140.47 | $453,837.35 |
| 93 | $894,483.12 | $2,795.26 | $2,137.75 | $892,345.37 | $285,935.73 | $458,770.36 |
| 94 | $892,345.37 | $2,788.58 | $2,144.44 | $890,200.93 | $288,724.31 | $463,703.38 |
| 95 | $890,200.93 | $2,781.88 | $2,151.14 | $888,049.79 | $291,506.19 | $468,636.39 |
| 96 | $888,049.79 | $2,775.16 | $2,157.86 | $885,891.94 | $294,281.34 | $473,569.41 |
| 97 | $885,891.94 | $2,768.41 | $2,164.60 | $883,727.33 | $297,049.76 | $478,502.42 |
| 98 | $883,727.33 | $2,761.65 | $2,171.37 | $881,555.97 | $299,811.40 | $483,435.44 |
| 99 | $881,555.97 | $2,754.86 | $2,178.15 | $879,377.81 | $302,566.27 | $488,368.45 |
| 100 | $879,377.81 | $2,748.06 | $2,184.96 | $877,192.86 | $305,314.32 | $493,301.47 |
| 101 | $877,192.86 | $2,741.23 | $2,191.79 | $875,001.07 | $308,055.55 | $498,234.48 |
| 102 | $875,001.07 | $2,734.38 | $2,198.64 | $872,802.43 | $310,789.93 | $503,167.50 |
| 103 | $872,802.43 | $2,727.51 | $2,205.51 | $870,596.92 | $313,517.43 | $508,100.51 |
| 104 | $870,596.92 | $2,720.62 | $2,212.40 | $868,384.53 | $316,238.05 | $513,033.52 |
| 105 | $868,384.53 | $2,713.70 | $2,219.31 | $866,165.21 | $318,951.75 | $517,966.54 |
| 106 | $866,165.21 | $2,706.77 | $2,226.25 | $863,938.96 | $321,658.52 | $522,899.55 |
| 107 | $863,938.96 | $2,699.81 | $2,233.21 | $861,705.76 | $324,358.33 | $527,832.57 |
| 108 | $861,705.76 | $2,692.83 | $2,240.18 | $859,465.57 | $327,051.16 | $532,765.58 |
| 109 | $859,465.57 | $2,685.83 | $2,247.18 | $857,218.39 | $329,736.99 | $537,698.60 |
| 110 | $857,218.39 | $2,678.81 | $2,254.21 | $854,964.18 | $332,415.80 | $542,631.61 |
| 111 | $854,964.18 | $2,671.76 | $2,261.25 | $852,702.93 | $335,087.56 | $547,564.63 |
| 112 | $852,702.93 | $2,664.70 | $2,268.32 | $850,434.61 | $337,752.25 | $552,497.64 |
| 113 | $850,434.61 | $2,657.61 | $2,275.41 | $848,159.21 | $340,409.86 | $557,430.66 |
| 114 | $848,159.21 | $2,650.50 | $2,282.52 | $845,876.69 | $343,060.36 | $562,363.67 |
| 115 | $845,876.69 | $2,643.36 | $2,289.65 | $843,587.04 | $345,703.73 | $567,296.69 |
| 116 | $843,587.04 | $2,636.21 | $2,296.81 | $841,290.23 | $348,339.93 | $572,229.70 |
| 117 | $841,290.23 | $2,629.03 | $2,303.98 | $838,986.25 | $350,968.97 | $577,162.72 |
| 118 | $838,986.25 | $2,621.83 | $2,311.18 | $836,675.07 | $353,590.80 | $582,095.73 |
| 119 | $836,675.07 | $2,614.61 | $2,318.41 | $834,356.66 | $356,205.41 | $587,028.74 |
| 120 | $834,356.66 | $2,607.36 | $2,325.65 | $832,031.01 | $358,812.77 | $591,961.76 |
| 121 | $832,031.01 | $2,600.10 | $2,332.92 | $829,698.10 | $361,412.87 | $596,894.77 |
| 122 | $829,698.10 | $2,592.81 | $2,340.21 | $827,357.89 | $364,005.68 | $601,827.79 |
| 123 | $827,357.89 | $2,585.49 | $2,347.52 | $825,010.37 | $366,591.17 | $606,760.80 |
| 124 | $825,010.37 | $2,578.16 | $2,354.86 | $822,655.51 | $369,169.33 | $611,693.82 |
| 125 | $822,655.51 | $2,570.80 | $2,362.22 | $820,293.29 | $371,740.13 | $616,626.83 |
| 126 | $820,293.29 | $2,563.42 | $2,369.60 | $817,923.70 | $374,303.54 | $621,559.85 |
| 127 | $817,923.70 | $2,556.01 | $2,377.00 | $815,546.69 | $376,859.55 | $626,492.86 |
| 128 | $815,546.69 | $2,548.58 | $2,384.43 | $813,162.26 | $379,408.14 | $631,425.88 |
| 129 | $813,162.26 | $2,541.13 | $2,391.88 | $810,770.38 | $381,949.27 | $636,358.89 |
| 130 | $810,770.38 | $2,533.66 | $2,399.36 | $808,371.02 | $384,482.93 | $641,291.91 |
| 131 | $808,371.02 | $2,526.16 | $2,406.86 | $805,964.17 | $387,009.09 | $646,224.92 |
| 132 | $805,964.17 | $2,518.64 | $2,414.38 | $803,549.79 | $389,527.72 | $651,157.93 |
| 133 | $803,549.79 | $2,511.09 | $2,421.92 | $801,127.87 | $392,038.82 | $656,090.95 |
| 134 | $801,127.87 | $2,503.52 | $2,429.49 | $798,698.38 | $394,542.34 | $661,023.96 |
| 135 | $798,698.38 | $2,495.93 | $2,437.08 | $796,261.30 | $397,038.27 | $665,956.98 |
| 136 | $796,261.30 | $2,488.32 | $2,444.70 | $793,816.60 | $399,526.59 | $670,889.99 |
| 137 | $793,816.60 | $2,480.68 | $2,452.34 | $791,364.26 | $402,007.27 | $675,823.01 |
| 138 | $791,364.26 | $2,473.01 | $2,460.00 | $788,904.26 | $404,480.28 | $680,756.02 |
| 139 | $788,904.26 | $2,465.33 | $2,467.69 | $786,436.57 | $406,945.61 | $685,689.04 |
| 140 | $786,436.57 | $2,457.61 | $2,475.40 | $783,961.17 | $409,403.22 | $690,622.05 |
| 141 | $783,961.17 | $2,449.88 | $2,483.14 | $781,478.03 | $411,853.10 | $695,555.07 |
| 142 | $781,478.03 | $2,442.12 | $2,490.90 | $778,987.14 | $414,295.22 | $700,488.08 |
| 143 | $778,987.14 | $2,434.33 | $2,498.68 | $776,488.46 | $416,729.55 | $705,421.10 |
| 144 | $776,488.46 | $2,426.53 | $2,506.49 | $773,981.97 | $419,156.08 | $710,354.11 |
| 145 | $773,981.97 | $2,418.69 | $2,514.32 | $771,467.65 | $421,574.77 | $715,287.13 |
| 146 | $771,467.65 | $2,410.84 | $2,522.18 | $768,945.47 | $423,985.61 | $720,220.14 |
| 147 | $768,945.47 | $2,402.95 | $2,530.06 | $766,415.41 | $426,388.56 | $725,153.15 |
| 148 | $766,415.41 | $2,395.05 | $2,537.97 | $763,877.44 | $428,783.61 | $730,086.17 |
| 149 | $763,877.44 | $2,387.12 | $2,545.90 | $761,331.55 | $431,170.73 | $735,019.18 |
| 150 | $761,331.55 | $2,379.16 | $2,553.85 | $758,777.69 | $433,549.89 | $739,952.20 |
| 151 | $758,777.69 | $2,371.18 | $2,561.83 | $756,215.86 | $435,921.07 | $744,885.21 |
| 152 | $756,215.86 | $2,363.17 | $2,569.84 | $753,646.02 | $438,284.25 | $749,818.23 |
| 153 | $753,646.02 | $2,355.14 | $2,577.87 | $751,068.15 | $440,639.39 | $754,751.24 |
| 154 | $751,068.15 | $2,347.09 | $2,585.93 | $748,482.22 | $442,986.48 | $759,684.26 |
| 155 | $748,482.22 | $2,339.01 | $2,594.01 | $745,888.21 | $445,325.48 | $764,617.27 |
| 156 | $745,888.21 | $2,330.90 | $2,602.11 | $743,286.10 | $447,656.38 | $769,550.29 |
| 157 | $743,286.10 | $2,322.77 | $2,610.25 | $740,675.85 | $449,979.15 | $774,483.30 |
| 158 | $740,675.85 | $2,314.61 | $2,618.40 | $738,057.45 | $452,293.77 | $779,416.32 |
| 159 | $738,057.45 | $2,306.43 | $2,626.59 | $735,430.86 | $454,600.20 | $784,349.33 |
| 160 | $735,430.86 | $2,298.22 | $2,634.79 | $732,796.07 | $456,898.42 | $789,282.35 |
| 161 | $732,796.07 | $2,289.99 | $2,643.03 | $730,153.04 | $459,188.40 | $794,215.36 |
| 162 | $730,153.04 | $2,281.73 | $2,651.29 | $727,501.76 | $461,470.13 | $799,148.37 |
| 163 | $727,501.76 | $2,273.44 | $2,659.57 | $724,842.19 | $463,743.58 | $804,081.39 |
| 164 | $724,842.19 | $2,265.13 | $2,667.88 | $722,174.30 | $466,008.71 | $809,014.40 |
| 165 | $722,174.30 | $2,256.79 | $2,676.22 | $719,498.08 | $468,265.50 | $813,947.42 |
| 166 | $719,498.08 | $2,248.43 | $2,684.58 | $716,813.50 | $470,513.93 | $818,880.43 |
| 167 | $716,813.50 | $2,240.04 | $2,692.97 | $714,120.53 | $472,753.98 | $823,813.45 |
| 168 | $714,120.53 | $2,231.63 | $2,701.39 | $711,419.14 | $474,985.60 | $828,746.46 |
| 169 | $711,419.14 | $2,223.18 | $2,709.83 | $708,709.31 | $477,208.79 | $833,679.48 |
| 170 | $708,709.31 | $2,214.72 | $2,718.30 | $705,991.01 | $479,423.50 | $838,612.49 |
| 171 | $705,991.01 | $2,206.22 | $2,726.79 | $703,264.22 | $481,629.73 | $843,545.51 |
| 172 | $703,264.22 | $2,197.70 | $2,735.31 | $700,528.91 | $483,827.43 | $848,478.52 |
| 173 | $700,528.91 | $2,189.15 | $2,743.86 | $697,785.04 | $486,016.58 | $853,411.54 |
| 174 | $697,785.04 | $2,180.58 | $2,752.44 | $695,032.61 | $488,197.16 | $858,344.55 |
| 175 | $695,032.61 | $2,171.98 | $2,761.04 | $692,271.57 | $490,369.13 | $863,277.57 |
| 176 | $692,271.57 | $2,163.35 | $2,769.67 | $689,501.90 | $492,532.48 | $868,210.58 |
| 177 | $689,501.90 | $2,154.69 | $2,778.32 | $686,723.58 | $494,687.18 | $873,143.59 |
| 178 | $686,723.58 | $2,146.01 | $2,787.00 | $683,936.58 | $496,833.19 | $878,076.61 |
| 179 | $683,936.58 | $2,137.30 | $2,795.71 | $681,140.87 | $498,970.49 | $883,009.62 |
| 180 | $681,140.87 | $2,128.57 | $2,804.45 | $678,336.42 | $501,099.06 | $887,942.64 |
| 181 | $678,336.42 | $2,119.80 | $2,813.21 | $675,523.20 | $503,218.86 | $892,875.65 |
| 182 | $675,523.20 | $2,111.01 | $2,822.00 | $672,701.20 | $505,329.87 | $897,808.67 |
| 183 | $672,701.20 | $2,102.19 | $2,830.82 | $669,870.38 | $507,432.06 | $902,741.68 |
| 184 | $669,870.38 | $2,093.34 | $2,839.67 | $667,030.71 | $509,525.40 | $907,674.70 |
| 185 | $667,030.71 | $2,084.47 | $2,848.54 | $664,182.16 | $511,609.87 | $912,607.71 |
| 186 | $664,182.16 | $2,075.57 | $2,857.45 | $661,324.72 | $513,685.44 | $917,540.73 |
| 187 | $661,324.72 | $2,066.64 | $2,866.37 | $658,458.34 | $515,752.08 | $922,473.74 |
| 188 | $658,458.34 | $2,057.68 | $2,875.33 | $655,583.01 | $517,809.76 | $927,406.76 |
| 189 | $655,583.01 | $2,048.70 | $2,884.32 | $652,698.69 | $519,858.46 | $932,339.77 |
| 190 | $652,698.69 | $2,039.68 | $2,893.33 | $649,805.36 | $521,898.15 | $937,272.79 |
| 191 | $649,805.36 | $2,030.64 | $2,902.37 | $646,902.99 | $523,928.79 | $942,205.80 |
| 192 | $646,902.99 | $2,021.57 | $2,911.44 | $643,991.54 | $525,950.36 | $947,138.81 |
| 193 | $643,991.54 | $2,012.47 | $2,920.54 | $641,071.00 | $527,962.83 | $952,071.83 |
| 194 | $641,071.00 | $2,003.35 | $2,929.67 | $638,141.34 | $529,966.18 | $957,004.84 |
| 195 | $638,141.34 | $1,994.19 | $2,938.82 | $635,202.51 | $531,960.37 | $961,937.86 |
| 196 | $635,202.51 | $1,985.01 | $2,948.01 | $632,254.51 | $533,945.38 | $966,870.87 |
| 197 | $632,254.51 | $1,975.80 | $2,957.22 | $629,297.29 | $535,921.17 | $971,803.89 |
| 198 | $629,297.29 | $1,966.55 | $2,966.46 | $626,330.83 | $537,887.73 | $976,736.90 |
| 199 | $626,330.83 | $1,957.28 | $2,975.73 | $623,355.09 | $539,845.01 | $981,669.92 |
| 200 | $623,355.09 | $1,947.98 | $2,985.03 | $620,370.06 | $541,793.00 | $986,602.93 |
| 201 | $620,370.06 | $1,938.66 | $2,994.36 | $617,375.71 | $543,731.65 | $991,535.95 |
| 202 | $617,375.71 | $1,929.30 | $3,003.72 | $614,371.99 | $545,660.95 | $996,468.96 |
| 203 | $614,371.99 | $1,919.91 | $3,013.10 | $611,358.89 | $547,580.86 | $1,001,401.98 |
| 204 | $611,358.89 | $1,910.50 | $3,022.52 | $608,336.37 | $549,491.36 | $1,006,334.99 |
| 205 | $608,336.37 | $1,901.05 | $3,031.96 | $605,304.41 | $551,392.41 | $1,011,268.00 |
| 206 | $605,304.41 | $1,891.58 | $3,041.44 | $602,262.97 | $553,283.99 | $1,016,201.02 |
| 207 | $602,262.97 | $1,882.07 | $3,050.94 | $599,212.03 | $555,166.06 | $1,021,134.03 |
| 208 | $599,212.03 | $1,872.54 | $3,060.48 | $596,151.55 | $557,038.60 | $1,026,067.05 |
| 209 | $596,151.55 | $1,862.97 | $3,070.04 | $593,081.51 | $558,901.57 | $1,031,000.06 |
| 210 | $593,081.51 | $1,853.38 | $3,079.63 | $590,001.87 | $560,754.95 | $1,035,933.08 |
| 211 | $590,001.87 | $1,843.76 | $3,089.26 | $586,912.61 | $562,598.71 | $1,040,866.09 |
| 212 | $586,912.61 | $1,834.10 | $3,098.91 | $583,813.70 | $564,432.81 | $1,045,799.11 |
| 213 | $583,813.70 | $1,824.42 | $3,108.60 | $580,705.10 | $566,257.23 | $1,050,732.12 |
| 214 | $580,705.10 | $1,814.70 | $3,118.31 | $577,586.79 | $568,071.93 | $1,055,665.14 |
| 215 | $577,586.79 | $1,804.96 | $3,128.06 | $574,458.74 | $569,876.89 | $1,060,598.15 |
| 216 | $574,458.74 | $1,795.18 | $3,137.83 | $571,320.91 | $571,672.07 | $1,065,531.17 |
| 217 | $571,320.91 | $1,785.38 | $3,147.64 | $568,173.27 | $573,457.45 | $1,070,464.18 |
| 218 | $568,173.27 | $1,775.54 | $3,157.47 | $565,015.80 | $575,232.99 | $1,075,397.20 |
| 219 | $565,015.80 | $1,765.67 | $3,167.34 | $561,848.46 | $576,998.67 | $1,080,330.21 |
| 220 | $561,848.46 | $1,755.78 | $3,177.24 | $558,671.22 | $578,754.44 | $1,085,263.22 |
| 221 | $558,671.22 | $1,745.85 | $3,187.17 | $555,484.05 | $580,500.29 | $1,090,196.24 |
| 222 | $555,484.05 | $1,735.89 | $3,197.13 | $552,286.92 | $582,236.18 | $1,095,129.25 |
| 223 | $552,286.92 | $1,725.90 | $3,207.12 | $549,079.81 | $583,962.07 | $1,100,062.27 |
| 224 | $549,079.81 | $1,715.87 | $3,217.14 | $545,862.67 | $585,677.95 | $1,104,995.28 |
| 225 | $545,862.67 | $1,705.82 | $3,227.19 | $542,635.47 | $587,383.77 | $1,109,928.30 |
| 226 | $542,635.47 | $1,695.74 | $3,237.28 | $539,398.19 | $589,079.51 | $1,114,861.31 |
| 227 | $539,398.19 | $1,685.62 | $3,247.40 | $536,150.80 | $590,765.12 | $1,119,794.33 |
| 228 | $536,150.80 | $1,675.47 | $3,257.54 | $532,893.25 | $592,440.60 | $1,124,727.34 |
| 229 | $532,893.25 | $1,665.29 | $3,267.72 | $529,625.53 | $594,105.89 | $1,129,660.36 |
| 230 | $529,625.53 | $1,655.08 | $3,277.93 | $526,347.60 | $595,760.97 | $1,134,593.37 |
| 231 | $526,347.60 | $1,644.84 | $3,288.18 | $523,059.42 | $597,405.80 | $1,139,526.39 |
| 232 | $523,059.42 | $1,634.56 | $3,298.45 | $519,760.96 | $599,040.36 | $1,144,459.40 |
| 233 | $519,760.96 | $1,624.25 | $3,308.76 | $516,452.20 | $600,664.62 | $1,149,392.42 |
| 234 | $516,452.20 | $1,613.91 | $3,319.10 | $513,133.10 | $602,278.53 | $1,154,325.43 |
| 235 | $513,133.10 | $1,603.54 | $3,329.47 | $509,803.63 | $603,882.07 | $1,159,258.44 |
| 236 | $509,803.63 | $1,593.14 | $3,339.88 | $506,463.75 | $605,475.21 | $1,164,191.46 |
| 237 | $506,463.75 | $1,582.70 | $3,350.32 | $503,113.43 | $607,057.91 | $1,169,124.47 |
| 238 | $503,113.43 | $1,572.23 | $3,360.79 | $499,752.65 | $608,630.14 | $1,174,057.49 |
| 239 | $499,752.65 | $1,561.73 | $3,371.29 | $496,381.36 | $610,191.86 | $1,178,990.50 |
| 240 | $496,381.36 | $1,551.19 | $3,381.82 | $492,999.54 | $611,743.06 | $1,183,923.52 |
| 241 | $492,999.54 | $1,540.62 | $3,392.39 | $489,607.15 | $613,283.68 | $1,188,856.53 |
| 242 | $489,607.15 | $1,530.02 | $3,402.99 | $486,204.15 | $614,813.70 | $1,193,789.55 |
| 243 | $486,204.15 | $1,519.39 | $3,413.63 | $482,790.53 | $616,333.09 | $1,198,722.56 |
| 244 | $482,790.53 | $1,508.72 | $3,424.29 | $479,366.23 | $617,841.81 | $1,203,655.58 |
| 245 | $479,366.23 | $1,498.02 | $3,435.00 | $475,931.24 | $619,339.83 | $1,208,588.59 |
| 246 | $475,931.24 | $1,487.29 | $3,445.73 | $472,485.51 | $620,827.11 | $1,213,521.61 |
| 247 | $472,485.51 | $1,476.52 | $3,456.50 | $469,029.01 | $622,303.63 | $1,218,454.62 |
| 248 | $469,029.01 | $1,465.72 | $3,467.30 | $465,561.71 | $623,769.35 | $1,223,387.64 |
| 249 | $465,561.71 | $1,454.88 | $3,478.13 | $462,083.58 | $625,224.23 | $1,228,320.65 |
| 250 | $462,083.58 | $1,444.01 | $3,489.00 | $458,594.57 | $626,668.24 | $1,233,253.66 |
| 251 | $458,594.57 | $1,433.11 | $3,499.91 | $455,094.67 | $628,101.35 | $1,238,186.68 |
| 252 | $455,094.67 | $1,422.17 | $3,510.84 | $451,583.82 | $629,523.52 | $1,243,119.69 |
| 253 | $451,583.82 | $1,411.20 | $3,521.82 | $448,062.01 | $630,934.72 | $1,248,052.71 |
| 254 | $448,062.01 | $1,400.19 | $3,532.82 | $444,529.19 | $632,334.91 | $1,252,985.72 |
| 255 | $444,529.19 | $1,389.15 | $3,543.86 | $440,985.33 | $633,724.06 | $1,257,918.74 |
| 256 | $440,985.33 | $1,378.08 | $3,554.94 | $437,430.39 | $635,102.14 | $1,262,851.75 |
| 257 | $437,430.39 | $1,366.97 | $3,566.04 | $433,864.35 | $636,469.11 | $1,267,784.77 |
| 258 | $433,864.35 | $1,355.83 | $3,577.19 | $430,287.16 | $637,824.94 | $1,272,717.78 |
| 259 | $430,287.16 | $1,344.65 | $3,588.37 | $426,698.79 | $639,169.59 | $1,277,650.80 |
| 260 | $426,698.79 | $1,333.43 | $3,599.58 | $423,099.21 | $640,503.02 | $1,282,583.81 |
| 261 | $423,099.21 | $1,322.19 | $3,610.83 | $419,488.38 | $641,825.21 | $1,287,516.83 |
| 262 | $419,488.38 | $1,310.90 | $3,622.11 | $415,866.27 | $643,136.11 | $1,292,449.84 |
| 263 | $415,866.27 | $1,299.58 | $3,633.43 | $412,232.83 | $644,435.69 | $1,297,382.86 |
| 264 | $412,232.83 | $1,288.23 | $3,644.79 | $408,588.05 | $645,723.92 | $1,302,315.87 |
| 265 | $408,588.05 | $1,276.84 | $3,656.18 | $404,931.87 | $647,000.75 | $1,307,248.88 |
| 266 | $404,931.87 | $1,265.41 | $3,667.60 | $401,264.27 | $648,266.17 | $1,312,181.90 |
| 267 | $401,264.27 | $1,253.95 | $3,679.06 | $397,585.20 | $649,520.12 | $1,317,114.91 |
| 268 | $397,585.20 | $1,242.45 | $3,690.56 | $393,894.64 | $650,762.57 | $1,322,047.93 |
| 269 | $393,894.64 | $1,230.92 | $3,702.09 | $390,192.55 | $651,993.49 | $1,326,980.94 |
| 270 | $390,192.55 | $1,219.35 | $3,713.66 | $386,478.89 | $653,212.84 | $1,331,913.96 |
| 271 | $386,478.89 | $1,207.75 | $3,725.27 | $382,753.62 | $654,420.59 | $1,336,846.97 |
| 272 | $382,753.62 | $1,196.11 | $3,736.91 | $379,016.71 | $655,616.69 | $1,341,779.99 |
| 273 | $379,016.71 | $1,184.43 | $3,748.59 | $375,268.12 | $656,801.12 | $1,346,713.00 |
| 274 | $375,268.12 | $1,172.71 | $3,760.30 | $371,507.82 | $657,973.83 | $1,351,646.02 |
| 275 | $371,507.82 | $1,160.96 | $3,772.05 | $367,735.77 | $659,134.80 | $1,356,579.03 |
| 276 | $367,735.77 | $1,149.17 | $3,783.84 | $363,951.93 | $660,283.97 | $1,361,512.05 |
| 277 | $363,951.93 | $1,137.35 | $3,795.66 | $360,156.26 | $661,421.32 | $1,366,445.06 |
| 278 | $360,156.26 | $1,125.49 | $3,807.53 | $356,348.73 | $662,546.81 | $1,371,378.08 |
| 279 | $356,348.73 | $1,113.59 | $3,819.42 | $352,529.31 | $663,660.40 | $1,376,311.09 |
| 280 | $352,529.31 | $1,101.65 | $3,831.36 | $348,697.95 | $664,762.05 | $1,381,244.10 |
| 281 | $348,697.95 | $1,089.68 | $3,843.33 | $344,854.62 | $665,851.73 | $1,386,177.12 |
| 282 | $344,854.62 | $1,077.67 | $3,855.34 | $340,999.27 | $666,929.40 | $1,391,110.13 |
| 283 | $340,999.27 | $1,065.62 | $3,867.39 | $337,131.88 | $667,995.03 | $1,396,043.15 |
| 284 | $337,131.88 | $1,053.54 | $3,879.48 | $333,252.40 | $669,048.56 | $1,400,976.16 |
| 285 | $333,252.40 | $1,041.41 | $3,891.60 | $329,360.80 | $670,089.98 | $1,405,909.18 |
| 286 | $329,360.80 | $1,029.25 | $3,903.76 | $325,457.04 | $671,119.23 | $1,410,842.19 |
| 287 | $325,457.04 | $1,017.05 | $3,915.96 | $321,541.08 | $672,136.28 | $1,415,775.21 |
| 288 | $321,541.08 | $1,004.82 | $3,928.20 | $317,612.88 | $673,141.10 | $1,420,708.22 |
| 289 | $317,612.88 | $992.54 | $3,940.47 | $313,672.40 | $674,133.64 | $1,425,641.24 |
| 290 | $313,672.40 | $980.23 | $3,952.79 | $309,719.62 | $675,113.87 | $1,430,574.25 |
| 291 | $309,719.62 | $967.87 | $3,965.14 | $305,754.47 | $676,081.74 | $1,435,507.27 |
| 292 | $305,754.47 | $955.48 | $3,977.53 | $301,776.94 | $677,037.22 | $1,440,440.28 |
| 293 | $301,776.94 | $943.05 | $3,989.96 | $297,786.98 | $677,980.28 | $1,445,373.29 |
| 294 | $297,786.98 | $930.58 | $4,002.43 | $293,784.55 | $678,910.86 | $1,450,306.31 |
| 295 | $293,784.55 | $918.08 | $4,014.94 | $289,769.61 | $679,828.94 | $1,455,239.32 |
| 296 | $289,769.61 | $905.53 | $4,027.48 | $285,742.13 | $680,734.47 | $1,460,172.34 |
| 297 | $285,742.13 | $892.94 | $4,040.07 | $281,702.06 | $681,627.41 | $1,465,105.35 |
| 298 | $281,702.06 | $880.32 | $4,052.70 | $277,649.36 | $682,507.73 | $1,470,038.37 |
| 299 | $277,649.36 | $867.65 | $4,065.36 | $273,584.00 | $683,375.38 | $1,474,971.38 |
| 300 | $273,584.00 | $854.95 | $4,078.06 | $269,505.94 | $684,230.33 | $1,479,904.40 |
| 301 | $269,505.94 | $842.21 | $4,090.81 | $265,415.13 | $685,072.54 | $1,484,837.41 |
| 302 | $265,415.13 | $829.42 | $4,103.59 | $261,311.54 | $685,901.96 | $1,489,770.43 |
| 303 | $261,311.54 | $816.60 | $4,116.42 | $257,195.12 | $686,718.56 | $1,494,703.44 |
| 304 | $257,195.12 | $803.73 | $4,129.28 | $253,065.84 | $687,522.30 | $1,499,636.46 |
| 305 | $253,065.84 | $790.83 | $4,142.18 | $248,923.66 | $688,313.13 | $1,504,569.47 |
| 306 | $248,923.66 | $777.89 | $4,155.13 | $244,768.53 | $689,091.01 | $1,509,502.49 |
| 307 | $244,768.53 | $764.90 | $4,168.11 | $240,600.41 | $689,855.91 | $1,514,435.50 |
| 308 | $240,600.41 | $751.88 | $4,181.14 | $236,419.28 | $690,607.79 | $1,519,368.51 |
| 309 | $236,419.28 | $738.81 | $4,194.20 | $232,225.07 | $691,346.60 | $1,524,301.53 |
| 310 | $232,225.07 | $725.70 | $4,207.31 | $228,017.76 | $692,072.30 | $1,529,234.54 |
| 311 | $228,017.76 | $712.56 | $4,220.46 | $223,797.30 | $692,784.86 | $1,534,167.56 |
| 312 | $223,797.30 | $699.37 | $4,233.65 | $219,563.65 | $693,484.23 | $1,539,100.57 |
| 313 | $219,563.65 | $686.14 | $4,246.88 | $215,316.78 | $694,170.36 | $1,544,033.59 |
| 314 | $215,316.78 | $672.86 | $4,260.15 | $211,056.63 | $694,843.23 | $1,548,966.60 |
| 315 | $211,056.63 | $659.55 | $4,273.46 | $206,783.16 | $695,502.78 | $1,553,899.62 |
| 316 | $206,783.16 | $646.20 | $4,286.82 | $202,496.35 | $696,148.98 | $1,558,832.63 |
| 317 | $202,496.35 | $632.80 | $4,300.21 | $198,196.13 | $696,781.78 | $1,563,765.65 |
| 318 | $198,196.13 | $619.36 | $4,313.65 | $193,882.48 | $697,401.14 | $1,568,698.66 |
| 319 | $193,882.48 | $605.88 | $4,327.13 | $189,555.35 | $698,007.02 | $1,573,631.68 |
| 320 | $189,555.35 | $592.36 | $4,340.65 | $185,214.69 | $698,599.38 | $1,578,564.69 |
| 321 | $185,214.69 | $578.80 | $4,354.22 | $180,860.48 | $699,178.18 | $1,583,497.71 |
| 322 | $180,860.48 | $565.19 | $4,367.83 | $176,492.65 | $699,743.37 | $1,588,430.72 |
| 323 | $176,492.65 | $551.54 | $4,381.48 | $172,111.17 | $700,294.91 | $1,593,363.73 |
| 324 | $172,111.17 | $537.85 | $4,395.17 | $167,716.01 | $700,832.76 | $1,598,296.75 |
| 325 | $167,716.01 | $524.11 | $4,408.90 | $163,307.11 | $701,356.87 | $1,603,229.76 |
| 326 | $163,307.11 | $510.33 | $4,422.68 | $158,884.43 | $701,867.20 | $1,608,162.78 |
| 327 | $158,884.43 | $496.51 | $4,436.50 | $154,447.92 | $702,363.72 | $1,613,095.79 |
| 328 | $154,447.92 | $482.65 | $4,450.36 | $149,997.56 | $702,846.37 | $1,618,028.81 |
| 329 | $149,997.56 | $468.74 | $4,464.27 | $145,533.29 | $703,315.11 | $1,622,961.82 |
| 330 | $145,533.29 | $454.79 | $4,478.22 | $141,055.06 | $703,769.90 | $1,627,894.84 |
| 331 | $141,055.06 | $440.80 | $4,492.22 | $136,562.85 | $704,210.70 | $1,632,827.85 |
| 332 | $136,562.85 | $426.76 | $4,506.26 | $132,056.59 | $704,637.46 | $1,637,760.87 |
| 333 | $132,056.59 | $412.68 | $4,520.34 | $127,536.25 | $705,050.13 | $1,642,693.88 |
| 334 | $127,536.25 | $398.55 | $4,534.46 | $123,001.79 | $705,448.68 | $1,647,626.90 |
| 335 | $123,001.79 | $384.38 | $4,548.63 | $118,453.15 | $705,833.07 | $1,652,559.91 |
| 336 | $118,453.15 | $370.17 | $4,562.85 | $113,890.31 | $706,203.23 | $1,657,492.93 |
| 337 | $113,890.31 | $355.91 | $4,577.11 | $109,313.20 | $706,559.14 | $1,662,425.94 |
| 338 | $109,313.20 | $341.60 | $4,591.41 | $104,721.79 | $706,900.74 | $1,667,358.95 |
| 339 | $104,721.79 | $327.26 | $4,605.76 | $100,116.03 | $707,228.00 | $1,672,291.97 |
| 340 | $100,116.03 | $312.86 | $4,620.15 | $95,495.88 | $707,540.86 | $1,677,224.98 |
| 341 | $95,495.88 | $298.42 | $4,634.59 | $90,861.29 | $707,839.29 | $1,682,158.00 |
| 342 | $90,861.29 | $283.94 | $4,649.07 | $86,212.21 | $708,123.23 | $1,687,091.01 |
| 343 | $86,212.21 | $269.41 | $4,663.60 | $81,548.61 | $708,392.64 | $1,692,024.03 |
| 344 | $81,548.61 | $254.84 | $4,678.18 | $76,870.44 | $708,647.48 | $1,696,957.04 |
| 345 | $76,870.44 | $240.22 | $4,692.79 | $72,177.64 | $708,887.70 | $1,701,890.06 |
| 346 | $72,177.64 | $225.56 | $4,707.46 | $67,470.18 | $709,113.25 | $1,706,823.07 |
| 347 | $67,470.18 | $210.84 | $4,722.17 | $62,748.01 | $709,324.10 | $1,711,756.09 |
| 348 | $62,748.01 | $196.09 | $4,736.93 | $58,011.09 | $709,520.19 | $1,716,689.10 |
| 349 | $58,011.09 | $181.28 | $4,751.73 | $53,259.36 | $709,701.47 | $1,721,622.12 |
| 350 | $53,259.36 | $166.44 | $4,766.58 | $48,492.78 | $709,867.91 | $1,726,555.13 |
| 351 | $48,492.78 | $151.54 | $4,781.47 | $43,711.30 | $710,019.45 | $1,731,488.15 |
| 352 | $43,711.30 | $136.60 | $4,796.42 | $38,914.88 | $710,156.04 | $1,736,421.16 |
| 353 | $38,914.88 | $121.61 | $4,811.41 | $34,103.48 | $710,277.65 | $1,741,354.17 |
| 354 | $34,103.48 | $106.57 | $4,826.44 | $29,277.04 | $710,384.23 | $1,746,287.19 |
| 355 | $29,277.04 | $91.49 | $4,841.52 | $24,435.51 | $710,475.72 | $1,751,220.20 |
| 356 | $24,435.51 | $76.36 | $4,856.65 | $19,578.86 | $710,552.08 | $1,756,153.22 |
| 357 | $19,578.86 | $61.18 | $4,871.83 | $14,707.03 | $710,613.26 | $1,761,086.23 |
| 358 | $14,707.03 | $45.96 | $4,887.06 | $9,819.97 | $710,659.22 | $1,766,019.25 |
| 359 | $9,819.97 | $30.69 | $4,902.33 | $4,917.65 | $710,689.91 | $1,770,952.26 |
| 360 | $4,917.65 | $15.37 | $4,917.65 | $0.00 | $710,705.28 | $1,775,885.28 |