|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,068,000.00 | $4,338.75 | $1,313.19 | $1,066,686.81 | $4,338.75 | $5,651.94 |
| 2 | $1,066,686.81 | $4,333.42 | $1,318.53 | $1,065,368.28 | $8,672.17 | $11,303.89 |
| 3 | $1,065,368.28 | $4,328.06 | $1,323.89 | $1,064,044.39 | $13,000.22 | $16,955.83 |
| 4 | $1,064,044.39 | $4,322.68 | $1,329.26 | $1,062,715.13 | $17,322.90 | $22,607.78 |
| 5 | $1,062,715.13 | $4,317.28 | $1,334.66 | $1,061,380.47 | $21,640.18 | $28,259.72 |
| 6 | $1,061,380.47 | $4,311.86 | $1,340.09 | $1,060,040.38 | $25,952.04 | $33,911.66 |
| 7 | $1,060,040.38 | $4,306.41 | $1,345.53 | $1,058,694.85 | $30,258.46 | $39,563.61 |
| 8 | $1,058,694.85 | $4,300.95 | $1,351.00 | $1,057,343.85 | $34,559.40 | $45,215.55 |
| 9 | $1,057,343.85 | $4,295.46 | $1,356.48 | $1,055,987.37 | $38,854.86 | $50,867.49 |
| 10 | $1,055,987.37 | $4,289.95 | $1,362.00 | $1,054,625.37 | $43,144.81 | $56,519.44 |
| 11 | $1,054,625.37 | $4,284.42 | $1,367.53 | $1,053,257.85 | $47,429.23 | $62,171.38 |
| 12 | $1,053,257.85 | $4,278.86 | $1,373.08 | $1,051,884.76 | $51,708.09 | $67,823.33 |
| 13 | $1,051,884.76 | $4,273.28 | $1,378.66 | $1,050,506.10 | $55,981.37 | $73,475.27 |
| 14 | $1,050,506.10 | $4,267.68 | $1,384.26 | $1,049,121.84 | $60,249.05 | $79,127.21 |
| 15 | $1,049,121.84 | $4,262.06 | $1,389.89 | $1,047,731.95 | $64,511.11 | $84,779.16 |
| 16 | $1,047,731.95 | $4,256.41 | $1,395.53 | $1,046,336.42 | $68,767.52 | $90,431.10 |
| 17 | $1,046,336.42 | $4,250.74 | $1,401.20 | $1,044,935.22 | $73,018.26 | $96,083.05 |
| 18 | $1,044,935.22 | $4,245.05 | $1,406.89 | $1,043,528.32 | $77,263.31 | $101,734.99 |
| 19 | $1,043,528.32 | $4,239.33 | $1,412.61 | $1,042,115.71 | $81,502.64 | $107,386.93 |
| 20 | $1,042,115.71 | $4,233.60 | $1,418.35 | $1,040,697.36 | $85,736.24 | $113,038.88 |
| 21 | $1,040,697.36 | $4,227.83 | $1,424.11 | $1,039,273.25 | $89,964.07 | $118,690.82 |
| 22 | $1,039,273.25 | $4,222.05 | $1,429.90 | $1,037,843.36 | $94,186.12 | $124,342.76 |
| 23 | $1,037,843.36 | $4,216.24 | $1,435.71 | $1,036,407.65 | $98,402.36 | $129,994.71 |
| 24 | $1,036,407.65 | $4,210.41 | $1,441.54 | $1,034,966.11 | $102,612.76 | $135,646.65 |
| 25 | $1,034,966.11 | $4,204.55 | $1,447.39 | $1,033,518.72 | $106,817.31 | $141,298.60 |
| 26 | $1,033,518.72 | $4,198.67 | $1,453.27 | $1,032,065.44 | $111,015.98 | $146,950.54 |
| 27 | $1,032,065.44 | $4,192.77 | $1,459.18 | $1,030,606.27 | $115,208.75 | $152,602.48 |
| 28 | $1,030,606.27 | $4,186.84 | $1,465.11 | $1,029,141.16 | $119,395.59 | $158,254.43 |
| 29 | $1,029,141.16 | $4,180.89 | $1,471.06 | $1,027,670.10 | $123,576.47 | $163,906.37 |
| 30 | $1,027,670.10 | $4,174.91 | $1,477.03 | $1,026,193.07 | $127,751.38 | $169,558.31 |
| 31 | $1,026,193.07 | $4,168.91 | $1,483.03 | $1,024,710.03 | $131,920.29 | $175,210.26 |
| 32 | $1,024,710.03 | $4,162.88 | $1,489.06 | $1,023,220.98 | $136,083.18 | $180,862.20 |
| 33 | $1,023,220.98 | $4,156.84 | $1,495.11 | $1,021,725.87 | $140,240.01 | $186,514.15 |
| 34 | $1,021,725.87 | $4,150.76 | $1,501.18 | $1,020,224.68 | $144,390.77 | $192,166.09 |
| 35 | $1,020,224.68 | $4,144.66 | $1,507.28 | $1,018,717.40 | $148,535.44 | $197,818.03 |
| 36 | $1,018,717.40 | $4,138.54 | $1,513.40 | $1,017,204.00 | $152,673.98 | $203,469.98 |
| 37 | $1,017,204.00 | $4,132.39 | $1,519.55 | $1,015,684.45 | $156,806.37 | $209,121.92 |
| 38 | $1,015,684.45 | $4,126.22 | $1,525.73 | $1,014,158.72 | $160,932.59 | $214,773.87 |
| 39 | $1,014,158.72 | $4,120.02 | $1,531.92 | $1,012,626.80 | $165,052.61 | $220,425.81 |
| 40 | $1,012,626.80 | $4,113.80 | $1,538.15 | $1,011,088.65 | $169,166.40 | $226,077.75 |
| 41 | $1,011,088.65 | $4,107.55 | $1,544.40 | $1,009,544.25 | $173,273.95 | $231,729.70 |
| 42 | $1,009,544.25 | $4,101.27 | $1,550.67 | $1,007,993.58 | $177,375.22 | $237,381.64 |
| 43 | $1,007,993.58 | $4,094.97 | $1,556.97 | $1,006,436.61 | $181,470.20 | $243,033.58 |
| 44 | $1,006,436.61 | $4,088.65 | $1,563.30 | $1,004,873.32 | $185,558.85 | $248,685.53 |
| 45 | $1,004,873.32 | $4,082.30 | $1,569.65 | $1,003,303.67 | $189,641.14 | $254,337.47 |
| 46 | $1,003,303.67 | $4,075.92 | $1,576.02 | $1,001,727.65 | $193,717.06 | $259,989.42 |
| 47 | $1,001,727.65 | $4,069.52 | $1,582.43 | $1,000,145.22 | $197,786.58 | $265,641.36 |
| 48 | $1,000,145.22 | $4,063.09 | $1,588.85 | $998,556.37 | $201,849.67 | $271,293.30 |
| 49 | $998,556.37 | $4,056.64 | $1,595.31 | $996,961.06 | $205,906.31 | $276,945.25 |
| 50 | $996,961.06 | $4,050.15 | $1,601.79 | $995,359.27 | $209,956.46 | $282,597.19 |
| 51 | $995,359.27 | $4,043.65 | $1,608.30 | $993,750.97 | $214,000.11 | $288,249.14 |
| 52 | $993,750.97 | $4,037.11 | $1,614.83 | $992,136.14 | $218,037.22 | $293,901.08 |
| 53 | $992,136.14 | $4,030.55 | $1,621.39 | $990,514.75 | $222,067.78 | $299,553.02 |
| 54 | $990,514.75 | $4,023.97 | $1,627.98 | $988,886.78 | $226,091.74 | $305,204.97 |
| 55 | $988,886.78 | $4,017.35 | $1,634.59 | $987,252.18 | $230,109.10 | $310,856.91 |
| 56 | $987,252.18 | $4,010.71 | $1,641.23 | $985,610.95 | $234,119.81 | $316,508.85 |
| 57 | $985,610.95 | $4,004.04 | $1,647.90 | $983,963.05 | $238,123.85 | $322,160.80 |
| 58 | $983,963.05 | $3,997.35 | $1,654.59 | $982,308.46 | $242,121.20 | $327,812.74 |
| 59 | $982,308.46 | $3,990.63 | $1,661.32 | $980,647.14 | $246,111.83 | $333,464.69 |
| 60 | $980,647.14 | $3,983.88 | $1,668.06 | $978,979.08 | $250,095.71 | $339,116.63 |
| 61 | $978,979.08 | $3,977.10 | $1,674.84 | $977,304.24 | $254,072.81 | $344,768.57 |
| 62 | $977,304.24 | $3,970.30 | $1,681.65 | $975,622.59 | $258,043.11 | $350,420.52 |
| 63 | $975,622.59 | $3,963.47 | $1,688.48 | $973,934.12 | $262,006.58 | $356,072.46 |
| 64 | $973,934.12 | $3,956.61 | $1,695.34 | $972,238.78 | $265,963.18 | $361,724.41 |
| 65 | $972,238.78 | $3,949.72 | $1,702.22 | $970,536.55 | $269,912.90 | $367,376.35 |
| 66 | $970,536.55 | $3,942.80 | $1,709.14 | $968,827.42 | $273,855.71 | $373,028.29 |
| 67 | $968,827.42 | $3,935.86 | $1,716.08 | $967,111.33 | $277,791.57 | $378,680.24 |
| 68 | $967,111.33 | $3,928.89 | $1,723.05 | $965,388.28 | $281,720.46 | $384,332.18 |
| 69 | $965,388.28 | $3,921.89 | $1,730.05 | $963,658.23 | $285,642.35 | $389,984.12 |
| 70 | $963,658.23 | $3,914.86 | $1,737.08 | $961,921.14 | $289,557.21 | $395,636.07 |
| 71 | $961,921.14 | $3,907.80 | $1,744.14 | $960,177.00 | $293,465.02 | $401,288.01 |
| 72 | $960,177.00 | $3,900.72 | $1,751.22 | $958,425.78 | $297,365.73 | $406,939.96 |
| 73 | $958,425.78 | $3,893.60 | $1,758.34 | $956,667.44 | $301,259.34 | $412,591.90 |
| 74 | $956,667.44 | $3,886.46 | $1,765.48 | $954,901.96 | $305,145.80 | $418,243.84 |
| 75 | $954,901.96 | $3,879.29 | $1,772.65 | $953,129.30 | $309,025.09 | $423,895.79 |
| 76 | $953,129.30 | $3,872.09 | $1,779.86 | $951,349.45 | $312,897.18 | $429,547.73 |
| 77 | $951,349.45 | $3,864.86 | $1,787.09 | $949,562.36 | $316,762.04 | $435,199.67 |
| 78 | $949,562.36 | $3,857.60 | $1,794.35 | $947,768.01 | $320,619.63 | $440,851.62 |
| 79 | $947,768.01 | $3,850.31 | $1,801.64 | $945,966.38 | $324,469.94 | $446,503.56 |
| 80 | $945,966.38 | $3,842.99 | $1,808.96 | $944,157.42 | $328,312.93 | $452,155.51 |
| 81 | $944,157.42 | $3,835.64 | $1,816.30 | $942,341.12 | $332,148.57 | $457,807.45 |
| 82 | $942,341.12 | $3,828.26 | $1,823.68 | $940,517.43 | $335,976.83 | $463,459.39 |
| 83 | $940,517.43 | $3,820.85 | $1,831.09 | $938,686.34 | $339,797.68 | $469,111.34 |
| 84 | $938,686.34 | $3,813.41 | $1,838.53 | $936,847.81 | $343,611.09 | $474,763.28 |
| 85 | $936,847.81 | $3,805.94 | $1,846.00 | $935,001.81 | $347,417.04 | $480,415.23 |
| 86 | $935,001.81 | $3,798.44 | $1,853.50 | $933,148.31 | $351,215.48 | $486,067.17 |
| 87 | $933,148.31 | $3,790.92 | $1,861.03 | $931,287.28 | $355,006.40 | $491,719.11 |
| 88 | $931,287.28 | $3,783.35 | $1,868.59 | $929,418.70 | $358,789.75 | $497,371.06 |
| 89 | $929,418.70 | $3,775.76 | $1,876.18 | $927,542.52 | $362,565.52 | $503,023.00 |
| 90 | $927,542.52 | $3,768.14 | $1,883.80 | $925,658.71 | $366,333.66 | $508,674.94 |
| 91 | $925,658.71 | $3,760.49 | $1,891.46 | $923,767.26 | $370,094.15 | $514,326.89 |
| 92 | $923,767.26 | $3,752.80 | $1,899.14 | $921,868.12 | $373,846.95 | $519,978.83 |
| 93 | $921,868.12 | $3,745.09 | $1,906.85 | $919,961.26 | $377,592.04 | $525,630.78 |
| 94 | $919,961.26 | $3,737.34 | $1,914.60 | $918,046.66 | $381,329.38 | $531,282.72 |
| 95 | $918,046.66 | $3,729.56 | $1,922.38 | $916,124.28 | $385,058.95 | $536,934.66 |
| 96 | $916,124.28 | $3,721.75 | $1,930.19 | $914,194.09 | $388,780.70 | $542,586.61 |
| 97 | $914,194.09 | $3,713.91 | $1,938.03 | $912,256.06 | $392,494.62 | $548,238.55 |
| 98 | $912,256.06 | $3,706.04 | $1,945.90 | $910,310.16 | $396,200.66 | $553,890.50 |
| 99 | $910,310.16 | $3,698.14 | $1,953.81 | $908,356.35 | $399,898.79 | $559,542.44 |
| 100 | $908,356.35 | $3,690.20 | $1,961.75 | $906,394.61 | $403,588.99 | $565,194.38 |
| 101 | $906,394.61 | $3,682.23 | $1,969.72 | $904,424.89 | $407,271.22 | $570,846.33 |
| 102 | $904,424.89 | $3,674.23 | $1,977.72 | $902,447.17 | $410,945.44 | $576,498.27 |
| 103 | $902,447.17 | $3,666.19 | $1,985.75 | $900,461.42 | $414,611.63 | $582,150.21 |
| 104 | $900,461.42 | $3,658.12 | $1,993.82 | $898,467.60 | $418,269.76 | $587,802.16 |
| 105 | $898,467.60 | $3,650.02 | $2,001.92 | $896,465.68 | $421,919.78 | $593,454.10 |
| 106 | $896,465.68 | $3,641.89 | $2,010.05 | $894,455.63 | $425,561.68 | $599,106.05 |
| 107 | $894,455.63 | $3,633.73 | $2,018.22 | $892,437.41 | $429,195.40 | $604,757.99 |
| 108 | $892,437.41 | $3,625.53 | $2,026.42 | $890,410.99 | $432,820.93 | $610,409.93 |
| 109 | $890,410.99 | $3,617.29 | $2,034.65 | $888,376.35 | $436,438.22 | $616,061.88 |
| 110 | $888,376.35 | $3,609.03 | $2,042.91 | $886,333.43 | $440,047.25 | $621,713.82 |
| 111 | $886,333.43 | $3,600.73 | $2,051.21 | $884,282.22 | $443,647.98 | $627,365.77 |
| 112 | $884,282.22 | $3,592.40 | $2,059.55 | $882,222.67 | $447,240.38 | $633,017.71 |
| 113 | $882,222.67 | $3,584.03 | $2,067.91 | $880,154.75 | $450,824.41 | $638,669.65 |
| 114 | $880,154.75 | $3,575.63 | $2,076.32 | $878,078.44 | $454,400.04 | $644,321.60 |
| 115 | $878,078.44 | $3,567.19 | $2,084.75 | $875,993.69 | $457,967.23 | $649,973.54 |
| 116 | $875,993.69 | $3,558.72 | $2,093.22 | $873,900.47 | $461,525.95 | $655,625.48 |
| 117 | $873,900.47 | $3,550.22 | $2,101.72 | $871,798.75 | $465,076.17 | $661,277.43 |
| 118 | $871,798.75 | $3,541.68 | $2,110.26 | $869,688.49 | $468,617.86 | $666,929.37 |
| 119 | $869,688.49 | $3,533.11 | $2,118.83 | $867,569.65 | $472,150.97 | $672,581.32 |
| 120 | $867,569.65 | $3,524.50 | $2,127.44 | $865,442.21 | $475,675.47 | $678,233.26 |
| 121 | $865,442.21 | $3,515.86 | $2,136.08 | $863,306.12 | $479,191.33 | $683,885.20 |
| 122 | $863,306.12 | $3,507.18 | $2,144.76 | $861,161.36 | $482,698.51 | $689,537.15 |
| 123 | $861,161.36 | $3,498.47 | $2,153.48 | $859,007.89 | $486,196.98 | $695,189.09 |
| 124 | $859,007.89 | $3,489.72 | $2,162.22 | $856,845.66 | $489,686.70 | $700,841.04 |
| 125 | $856,845.66 | $3,480.94 | $2,171.01 | $854,674.65 | $493,167.63 | $706,492.98 |
| 126 | $854,674.65 | $3,472.12 | $2,179.83 | $852,494.82 | $496,639.75 | $712,144.92 |
| 127 | $852,494.82 | $3,463.26 | $2,188.68 | $850,306.14 | $500,103.01 | $717,796.87 |
| 128 | $850,306.14 | $3,454.37 | $2,197.58 | $848,108.57 | $503,557.38 | $723,448.81 |
| 129 | $848,108.57 | $3,445.44 | $2,206.50 | $845,902.06 | $507,002.82 | $729,100.75 |
| 130 | $845,902.06 | $3,436.48 | $2,215.47 | $843,686.60 | $510,439.29 | $734,752.70 |
| 131 | $843,686.60 | $3,427.48 | $2,224.47 | $841,462.13 | $513,866.77 | $740,404.64 |
| 132 | $841,462.13 | $3,418.44 | $2,233.50 | $839,228.63 | $517,285.21 | $746,056.59 |
| 133 | $839,228.63 | $3,409.37 | $2,242.58 | $836,986.05 | $520,694.58 | $751,708.53 |
| 134 | $836,986.05 | $3,400.26 | $2,251.69 | $834,734.36 | $524,094.83 | $757,360.47 |
| 135 | $834,734.36 | $3,391.11 | $2,260.84 | $832,473.52 | $527,485.94 | $763,012.42 |
| 136 | $832,473.52 | $3,381.92 | $2,270.02 | $830,203.50 | $530,867.87 | $768,664.36 |
| 137 | $830,203.50 | $3,372.70 | $2,279.24 | $827,924.26 | $534,240.57 | $774,316.30 |
| 138 | $827,924.26 | $3,363.44 | $2,288.50 | $825,635.76 | $537,604.01 | $779,968.25 |
| 139 | $825,635.76 | $3,354.15 | $2,297.80 | $823,337.96 | $540,958.15 | $785,620.19 |
| 140 | $823,337.96 | $3,344.81 | $2,307.13 | $821,030.83 | $544,302.96 | $791,272.14 |
| 141 | $821,030.83 | $3,335.44 | $2,316.51 | $818,714.32 | $547,638.40 | $796,924.08 |
| 142 | $818,714.32 | $3,326.03 | $2,325.92 | $816,388.41 | $550,964.43 | $802,576.02 |
| 143 | $816,388.41 | $3,316.58 | $2,335.37 | $814,053.04 | $554,281.01 | $808,227.97 |
| 144 | $814,053.04 | $3,307.09 | $2,344.85 | $811,708.19 | $557,588.10 | $813,879.91 |
| 145 | $811,708.19 | $3,297.56 | $2,354.38 | $809,353.81 | $560,885.66 | $819,531.86 |
| 146 | $809,353.81 | $3,288.00 | $2,363.94 | $806,989.86 | $564,173.66 | $825,183.80 |
| 147 | $806,989.86 | $3,278.40 | $2,373.55 | $804,616.32 | $567,452.06 | $830,835.74 |
| 148 | $804,616.32 | $3,268.75 | $2,383.19 | $802,233.13 | $570,720.81 | $836,487.69 |
| 149 | $802,233.13 | $3,259.07 | $2,392.87 | $799,840.25 | $573,979.88 | $842,139.63 |
| 150 | $799,840.25 | $3,249.35 | $2,402.59 | $797,437.66 | $577,229.24 | $847,791.57 |
| 151 | $797,437.66 | $3,239.59 | $2,412.35 | $795,025.31 | $580,468.83 | $853,443.52 |
| 152 | $795,025.31 | $3,229.79 | $2,422.15 | $792,603.15 | $583,698.62 | $859,095.46 |
| 153 | $792,603.15 | $3,219.95 | $2,431.99 | $790,171.16 | $586,918.57 | $864,747.41 |
| 154 | $790,171.16 | $3,210.07 | $2,441.87 | $787,729.29 | $590,128.64 | $870,399.35 |
| 155 | $787,729.29 | $3,200.15 | $2,451.79 | $785,277.49 | $593,328.79 | $876,051.29 |
| 156 | $785,277.49 | $3,190.19 | $2,461.75 | $782,815.74 | $596,518.98 | $881,703.24 |
| 157 | $782,815.74 | $3,180.19 | $2,471.75 | $780,343.98 | $599,699.17 | $887,355.18 |
| 158 | $780,343.98 | $3,170.15 | $2,481.80 | $777,862.19 | $602,869.31 | $893,007.13 |
| 159 | $777,862.19 | $3,160.07 | $2,491.88 | $775,370.31 | $606,029.38 | $898,659.07 |
| 160 | $775,370.31 | $3,149.94 | $2,502.00 | $772,868.31 | $609,179.32 | $904,311.01 |
| 161 | $772,868.31 | $3,139.78 | $2,512.17 | $770,356.14 | $612,319.10 | $909,962.96 |
| 162 | $770,356.14 | $3,129.57 | $2,522.37 | $767,833.77 | $615,448.67 | $915,614.90 |
| 163 | $767,833.77 | $3,119.32 | $2,532.62 | $765,301.15 | $618,567.99 | $921,266.84 |
| 164 | $765,301.15 | $3,109.04 | $2,542.91 | $762,758.24 | $621,677.03 | $926,918.79 |
| 165 | $762,758.24 | $3,098.71 | $2,553.24 | $760,205.00 | $624,775.74 | $932,570.73 |
| 166 | $760,205.00 | $3,088.33 | $2,563.61 | $757,641.39 | $627,864.07 | $938,222.68 |
| 167 | $757,641.39 | $3,077.92 | $2,574.03 | $755,067.37 | $630,941.99 | $943,874.62 |
| 168 | $755,067.37 | $3,067.46 | $2,584.48 | $752,482.88 | $634,009.45 | $949,526.56 |
| 169 | $752,482.88 | $3,056.96 | $2,594.98 | $749,887.90 | $637,066.41 | $955,178.51 |
| 170 | $749,887.90 | $3,046.42 | $2,605.52 | $747,282.38 | $640,112.83 | $960,830.45 |
| 171 | $747,282.38 | $3,035.83 | $2,616.11 | $744,666.27 | $643,148.66 | $966,482.40 |
| 172 | $744,666.27 | $3,025.21 | $2,626.74 | $742,039.53 | $646,173.87 | $972,134.34 |
| 173 | $742,039.53 | $3,014.54 | $2,637.41 | $739,402.12 | $649,188.41 | $977,786.28 |
| 174 | $739,402.12 | $3,003.82 | $2,648.12 | $736,754.00 | $652,192.23 | $983,438.23 |
| 175 | $736,754.00 | $2,993.06 | $2,658.88 | $734,095.12 | $655,185.29 | $989,090.17 |
| 176 | $734,095.12 | $2,982.26 | $2,669.68 | $731,425.44 | $658,167.55 | $994,742.11 |
| 177 | $731,425.44 | $2,971.42 | $2,680.53 | $728,744.91 | $661,138.97 | $1,000,394.06 |
| 178 | $728,744.91 | $2,960.53 | $2,691.42 | $726,053.49 | $664,099.49 | $1,006,046.00 |
| 179 | $726,053.49 | $2,949.59 | $2,702.35 | $723,351.14 | $667,049.09 | $1,011,697.95 |
| 180 | $723,351.14 | $2,938.61 | $2,713.33 | $720,637.81 | $669,987.70 | $1,017,349.89 |
| 181 | $720,637.81 | $2,927.59 | $2,724.35 | $717,913.46 | $672,915.29 | $1,023,001.83 |
| 182 | $717,913.46 | $2,916.52 | $2,735.42 | $715,178.04 | $675,831.81 | $1,028,653.78 |
| 183 | $715,178.04 | $2,905.41 | $2,746.53 | $712,431.50 | $678,737.23 | $1,034,305.72 |
| 184 | $712,431.50 | $2,894.25 | $2,757.69 | $709,673.81 | $681,631.48 | $1,039,957.66 |
| 185 | $709,673.81 | $2,883.05 | $2,768.89 | $706,904.92 | $684,514.53 | $1,045,609.61 |
| 186 | $706,904.92 | $2,871.80 | $2,780.14 | $704,124.78 | $687,386.33 | $1,051,261.55 |
| 187 | $704,124.78 | $2,860.51 | $2,791.44 | $701,333.34 | $690,246.84 | $1,056,913.50 |
| 188 | $701,333.34 | $2,849.17 | $2,802.78 | $698,530.56 | $693,096.00 | $1,062,565.44 |
| 189 | $698,530.56 | $2,837.78 | $2,814.16 | $695,716.40 | $695,933.78 | $1,068,217.38 |
| 190 | $695,716.40 | $2,826.35 | $2,825.60 | $692,890.80 | $698,760.13 | $1,073,869.33 |
| 191 | $692,890.80 | $2,814.87 | $2,837.07 | $690,053.73 | $701,575.00 | $1,079,521.27 |
| 192 | $690,053.73 | $2,803.34 | $2,848.60 | $687,205.13 | $704,378.34 | $1,085,173.22 |
| 193 | $687,205.13 | $2,791.77 | $2,860.17 | $684,344.96 | $707,170.11 | $1,090,825.16 |
| 194 | $684,344.96 | $2,780.15 | $2,871.79 | $681,473.16 | $709,950.27 | $1,096,477.10 |
| 195 | $681,473.16 | $2,768.48 | $2,883.46 | $678,589.70 | $712,718.75 | $1,102,129.05 |
| 196 | $678,589.70 | $2,756.77 | $2,895.17 | $675,694.53 | $715,475.52 | $1,107,780.99 |
| 197 | $675,694.53 | $2,745.01 | $2,906.93 | $672,787.60 | $718,220.53 | $1,113,432.93 |
| 198 | $672,787.60 | $2,733.20 | $2,918.74 | $669,868.85 | $720,953.73 | $1,119,084.88 |
| 199 | $669,868.85 | $2,721.34 | $2,930.60 | $666,938.25 | $723,675.07 | $1,124,736.82 |
| 200 | $666,938.25 | $2,709.44 | $2,942.51 | $663,995.74 | $726,384.51 | $1,130,388.77 |
| 201 | $663,995.74 | $2,697.48 | $2,954.46 | $661,041.28 | $729,081.99 | $1,136,040.71 |
| 202 | $661,041.28 | $2,685.48 | $2,966.46 | $658,074.82 | $731,767.47 | $1,141,692.65 |
| 203 | $658,074.82 | $2,673.43 | $2,978.51 | $655,096.30 | $734,440.90 | $1,147,344.60 |
| 204 | $655,096.30 | $2,661.33 | $2,990.62 | $652,105.69 | $737,102.23 | $1,152,996.54 |
| 205 | $652,105.69 | $2,649.18 | $3,002.76 | $649,102.92 | $739,751.41 | $1,158,648.49 |
| 206 | $649,102.92 | $2,636.98 | $3,014.96 | $646,087.96 | $742,388.39 | $1,164,300.43 |
| 207 | $646,087.96 | $2,624.73 | $3,027.21 | $643,060.75 | $745,013.12 | $1,169,952.37 |
| 208 | $643,060.75 | $2,612.43 | $3,039.51 | $640,021.24 | $747,625.56 | $1,175,604.32 |
| 209 | $640,021.24 | $2,600.09 | $3,051.86 | $636,969.38 | $750,225.64 | $1,181,256.26 |
| 210 | $636,969.38 | $2,587.69 | $3,064.26 | $633,905.13 | $752,813.33 | $1,186,908.20 |
| 211 | $633,905.13 | $2,575.24 | $3,076.70 | $630,828.42 | $755,388.57 | $1,192,560.15 |
| 212 | $630,828.42 | $2,562.74 | $3,089.20 | $627,739.22 | $757,951.31 | $1,198,212.09 |
| 213 | $627,739.22 | $2,550.19 | $3,101.75 | $624,637.46 | $760,501.50 | $1,203,864.04 |
| 214 | $624,637.46 | $2,537.59 | $3,114.35 | $621,523.11 | $763,039.09 | $1,209,515.98 |
| 215 | $621,523.11 | $2,524.94 | $3,127.01 | $618,396.10 | $765,564.03 | $1,215,167.92 |
| 216 | $618,396.10 | $2,512.23 | $3,139.71 | $615,256.40 | $768,076.26 | $1,220,819.87 |
| 217 | $615,256.40 | $2,499.48 | $3,152.46 | $612,103.93 | $770,575.74 | $1,226,471.81 |
| 218 | $612,103.93 | $2,486.67 | $3,165.27 | $608,938.66 | $773,062.41 | $1,232,123.76 |
| 219 | $608,938.66 | $2,473.81 | $3,178.13 | $605,760.53 | $775,536.23 | $1,237,775.70 |
| 220 | $605,760.53 | $2,460.90 | $3,191.04 | $602,569.49 | $777,997.13 | $1,243,427.64 |
| 221 | $602,569.49 | $2,447.94 | $3,204.01 | $599,365.48 | $780,445.07 | $1,249,079.59 |
| 222 | $599,365.48 | $2,434.92 | $3,217.02 | $596,148.46 | $782,879.99 | $1,254,731.53 |
| 223 | $596,148.46 | $2,421.85 | $3,230.09 | $592,918.37 | $785,301.84 | $1,260,383.47 |
| 224 | $592,918.37 | $2,408.73 | $3,243.21 | $589,675.16 | $787,710.57 | $1,266,035.42 |
| 225 | $589,675.16 | $2,395.56 | $3,256.39 | $586,418.77 | $790,106.13 | $1,271,687.36 |
| 226 | $586,418.77 | $2,382.33 | $3,269.62 | $583,149.15 | $792,488.46 | $1,277,339.31 |
| 227 | $583,149.15 | $2,369.04 | $3,282.90 | $579,866.25 | $794,857.50 | $1,282,991.25 |
| 228 | $579,866.25 | $2,355.71 | $3,296.24 | $576,570.01 | $797,213.21 | $1,288,643.19 |
| 229 | $576,570.01 | $2,342.32 | $3,309.63 | $573,260.38 | $799,555.52 | $1,294,295.14 |
| 230 | $573,260.38 | $2,328.87 | $3,323.07 | $569,937.31 | $801,884.39 | $1,299,947.08 |
| 231 | $569,937.31 | $2,315.37 | $3,336.57 | $566,600.74 | $804,199.76 | $1,305,599.02 |
| 232 | $566,600.74 | $2,301.82 | $3,350.13 | $563,250.61 | $806,501.58 | $1,311,250.97 |
| 233 | $563,250.61 | $2,288.21 | $3,363.74 | $559,886.87 | $808,789.78 | $1,316,902.91 |
| 234 | $559,886.87 | $2,274.54 | $3,377.40 | $556,509.47 | $811,064.32 | $1,322,554.86 |
| 235 | $556,509.47 | $2,260.82 | $3,391.12 | $553,118.34 | $813,325.14 | $1,328,206.80 |
| 236 | $553,118.34 | $2,247.04 | $3,404.90 | $549,713.44 | $815,572.19 | $1,333,858.74 |
| 237 | $549,713.44 | $2,233.21 | $3,418.73 | $546,294.71 | $817,805.40 | $1,339,510.69 |
| 238 | $546,294.71 | $2,219.32 | $3,432.62 | $542,862.09 | $820,024.72 | $1,345,162.63 |
| 239 | $542,862.09 | $2,205.38 | $3,446.57 | $539,415.52 | $822,230.10 | $1,350,814.58 |
| 240 | $539,415.52 | $2,191.38 | $3,460.57 | $535,954.95 | $824,421.47 | $1,356,466.52 |
| 241 | $535,954.95 | $2,177.32 | $3,474.63 | $532,480.33 | $826,598.79 | $1,362,118.46 |
| 242 | $532,480.33 | $2,163.20 | $3,488.74 | $528,991.58 | $828,761.99 | $1,367,770.41 |
| 243 | $528,991.58 | $2,149.03 | $3,502.92 | $525,488.67 | $830,911.02 | $1,373,422.35 |
| 244 | $525,488.67 | $2,134.80 | $3,517.15 | $521,971.52 | $833,045.82 | $1,379,074.29 |
| 245 | $521,971.52 | $2,120.51 | $3,531.43 | $518,440.09 | $835,166.33 | $1,384,726.24 |
| 246 | $518,440.09 | $2,106.16 | $3,545.78 | $514,894.31 | $837,272.49 | $1,390,378.18 |
| 247 | $514,894.31 | $2,091.76 | $3,560.19 | $511,334.12 | $839,364.25 | $1,396,030.13 |
| 248 | $511,334.12 | $2,077.29 | $3,574.65 | $507,759.47 | $841,441.54 | $1,401,682.07 |
| 249 | $507,759.47 | $2,062.77 | $3,589.17 | $504,170.30 | $843,504.31 | $1,407,334.01 |
| 250 | $504,170.30 | $2,048.19 | $3,603.75 | $500,566.55 | $845,552.51 | $1,412,985.96 |
| 251 | $500,566.55 | $2,033.55 | $3,618.39 | $496,948.16 | $847,586.06 | $1,418,637.90 |
| 252 | $496,948.16 | $2,018.85 | $3,633.09 | $493,315.06 | $849,604.91 | $1,424,289.85 |
| 253 | $493,315.06 | $2,004.09 | $3,647.85 | $489,667.21 | $851,609.00 | $1,429,941.79 |
| 254 | $489,667.21 | $1,989.27 | $3,662.67 | $486,004.54 | $853,598.28 | $1,435,593.73 |
| 255 | $486,004.54 | $1,974.39 | $3,677.55 | $482,326.99 | $855,572.67 | $1,441,245.68 |
| 256 | $482,326.99 | $1,959.45 | $3,692.49 | $478,634.50 | $857,532.12 | $1,446,897.62 |
| 257 | $478,634.50 | $1,944.45 | $3,707.49 | $474,927.01 | $859,476.58 | $1,452,549.56 |
| 258 | $474,927.01 | $1,929.39 | $3,722.55 | $471,204.46 | $861,405.97 | $1,458,201.51 |
| 259 | $471,204.46 | $1,914.27 | $3,737.68 | $467,466.78 | $863,320.23 | $1,463,853.45 |
| 260 | $467,466.78 | $1,899.08 | $3,752.86 | $463,713.92 | $865,219.32 | $1,469,505.40 |
| 261 | $463,713.92 | $1,883.84 | $3,768.11 | $459,945.82 | $867,103.16 | $1,475,157.34 |
| 262 | $459,945.82 | $1,868.53 | $3,783.41 | $456,162.40 | $868,971.69 | $1,480,809.28 |
| 263 | $456,162.40 | $1,853.16 | $3,798.78 | $452,363.62 | $870,824.85 | $1,486,461.23 |
| 264 | $452,363.62 | $1,837.73 | $3,814.22 | $448,549.40 | $872,662.57 | $1,492,113.17 |
| 265 | $448,549.40 | $1,822.23 | $3,829.71 | $444,719.69 | $874,484.80 | $1,497,765.12 |
| 266 | $444,719.69 | $1,806.67 | $3,845.27 | $440,874.42 | $876,291.48 | $1,503,417.06 |
| 267 | $440,874.42 | $1,791.05 | $3,860.89 | $437,013.53 | $878,082.53 | $1,509,069.00 |
| 268 | $437,013.53 | $1,775.37 | $3,876.58 | $433,136.95 | $879,857.90 | $1,514,720.95 |
| 269 | $433,136.95 | $1,759.62 | $3,892.32 | $429,244.63 | $881,617.52 | $1,520,372.89 |
| 270 | $429,244.63 | $1,743.81 | $3,908.14 | $425,336.49 | $883,361.32 | $1,526,024.83 |
| 271 | $425,336.49 | $1,727.93 | $3,924.01 | $421,412.47 | $885,089.25 | $1,531,676.78 |
| 272 | $421,412.47 | $1,711.99 | $3,939.96 | $417,472.52 | $886,801.24 | $1,537,328.72 |
| 273 | $417,472.52 | $1,695.98 | $3,955.96 | $413,516.56 | $888,497.22 | $1,542,980.67 |
| 274 | $413,516.56 | $1,679.91 | $3,972.03 | $409,544.52 | $890,177.13 | $1,548,632.61 |
| 275 | $409,544.52 | $1,663.77 | $3,988.17 | $405,556.36 | $891,840.91 | $1,554,284.55 |
| 276 | $405,556.36 | $1,647.57 | $4,004.37 | $401,551.98 | $893,488.48 | $1,559,936.50 |
| 277 | $401,551.98 | $1,631.30 | $4,020.64 | $397,531.35 | $895,119.79 | $1,565,588.44 |
| 278 | $397,531.35 | $1,614.97 | $4,036.97 | $393,494.37 | $896,734.76 | $1,571,240.38 |
| 279 | $393,494.37 | $1,598.57 | $4,053.37 | $389,441.00 | $898,333.33 | $1,576,892.33 |
| 280 | $389,441.00 | $1,582.10 | $4,069.84 | $385,371.16 | $899,915.43 | $1,582,544.27 |
| 281 | $385,371.16 | $1,565.57 | $4,086.37 | $381,284.79 | $901,481.00 | $1,588,196.22 |
| 282 | $381,284.79 | $1,548.97 | $4,102.97 | $377,181.81 | $903,029.97 | $1,593,848.16 |
| 283 | $377,181.81 | $1,532.30 | $4,119.64 | $373,062.17 | $904,562.27 | $1,599,500.10 |
| 284 | $373,062.17 | $1,515.57 | $4,136.38 | $368,925.79 | $906,077.84 | $1,605,152.05 |
| 285 | $368,925.79 | $1,498.76 | $4,153.18 | $364,772.61 | $907,576.60 | $1,610,803.99 |
| 286 | $364,772.61 | $1,481.89 | $4,170.06 | $360,602.55 | $909,058.49 | $1,616,455.94 |
| 287 | $360,602.55 | $1,464.95 | $4,187.00 | $356,415.56 | $910,523.44 | $1,622,107.88 |
| 288 | $356,415.56 | $1,447.94 | $4,204.01 | $352,211.55 | $911,971.37 | $1,627,759.82 |
| 289 | $352,211.55 | $1,430.86 | $4,221.08 | $347,990.47 | $913,402.23 | $1,633,411.77 |
| 290 | $347,990.47 | $1,413.71 | $4,238.23 | $343,752.23 | $914,815.94 | $1,639,063.71 |
| 291 | $343,752.23 | $1,396.49 | $4,255.45 | $339,496.78 | $916,212.44 | $1,644,715.65 |
| 292 | $339,496.78 | $1,379.21 | $4,272.74 | $335,224.05 | $917,591.64 | $1,650,367.60 |
| 293 | $335,224.05 | $1,361.85 | $4,290.10 | $330,933.95 | $918,953.49 | $1,656,019.54 |
| 294 | $330,933.95 | $1,344.42 | $4,307.52 | $326,626.42 | $920,297.91 | $1,661,671.49 |
| 295 | $326,626.42 | $1,326.92 | $4,325.02 | $322,301.40 | $921,624.83 | $1,667,323.43 |
| 296 | $322,301.40 | $1,309.35 | $4,342.59 | $317,958.81 | $922,934.18 | $1,672,975.37 |
| 297 | $317,958.81 | $1,291.71 | $4,360.24 | $313,598.57 | $924,225.89 | $1,678,627.32 |
| 298 | $313,598.57 | $1,273.99 | $4,377.95 | $309,220.62 | $925,499.88 | $1,684,279.26 |
| 299 | $309,220.62 | $1,256.21 | $4,395.74 | $304,824.89 | $926,756.09 | $1,689,931.21 |
| 300 | $304,824.89 | $1,238.35 | $4,413.59 | $300,411.29 | $927,994.44 | $1,695,583.15 |
| 301 | $300,411.29 | $1,220.42 | $4,431.52 | $295,979.77 | $929,214.86 | $1,701,235.09 |
| 302 | $295,979.77 | $1,202.42 | $4,449.53 | $291,530.24 | $930,417.28 | $1,706,887.04 |
| 303 | $291,530.24 | $1,184.34 | $4,467.60 | $287,062.64 | $931,601.62 | $1,712,538.98 |
| 304 | $287,062.64 | $1,166.19 | $4,485.75 | $282,576.89 | $932,767.81 | $1,718,190.92 |
| 305 | $282,576.89 | $1,147.97 | $4,503.98 | $278,072.91 | $933,915.78 | $1,723,842.87 |
| 306 | $278,072.91 | $1,129.67 | $4,522.27 | $273,550.64 | $935,045.45 | $1,729,494.81 |
| 307 | $273,550.64 | $1,111.30 | $4,540.64 | $269,010.00 | $936,156.75 | $1,735,146.76 |
| 308 | $269,010.00 | $1,092.85 | $4,559.09 | $264,450.91 | $937,249.61 | $1,740,798.70 |
| 309 | $264,450.91 | $1,074.33 | $4,577.61 | $259,873.29 | $938,323.94 | $1,746,450.64 |
| 310 | $259,873.29 | $1,055.74 | $4,596.21 | $255,277.09 | $939,379.67 | $1,752,102.59 |
| 311 | $255,277.09 | $1,037.06 | $4,614.88 | $250,662.21 | $940,416.74 | $1,757,754.53 |
| 312 | $250,662.21 | $1,018.32 | $4,633.63 | $246,028.58 | $941,435.05 | $1,763,406.48 |
| 313 | $246,028.58 | $999.49 | $4,652.45 | $241,376.12 | $942,434.54 | $1,769,058.42 |
| 314 | $241,376.12 | $980.59 | $4,671.35 | $236,704.77 | $943,415.13 | $1,774,710.36 |
| 315 | $236,704.77 | $961.61 | $4,690.33 | $232,014.44 | $944,376.75 | $1,780,362.31 |
| 316 | $232,014.44 | $942.56 | $4,709.39 | $227,305.05 | $945,319.31 | $1,786,014.25 |
| 317 | $227,305.05 | $923.43 | $4,728.52 | $222,576.54 | $946,242.73 | $1,791,666.19 |
| 318 | $222,576.54 | $904.22 | $4,747.73 | $217,828.81 | $947,146.95 | $1,797,318.14 |
| 319 | $217,828.81 | $884.93 | $4,767.01 | $213,061.80 | $948,031.88 | $1,802,970.08 |
| 320 | $213,061.80 | $865.56 | $4,786.38 | $208,275.42 | $948,897.44 | $1,808,622.03 |
| 321 | $208,275.42 | $846.12 | $4,805.82 | $203,469.59 | $949,743.56 | $1,814,273.97 |
| 322 | $203,469.59 | $826.60 | $4,825.35 | $198,644.24 | $950,570.16 | $1,819,925.91 |
| 323 | $198,644.24 | $806.99 | $4,844.95 | $193,799.29 | $951,377.15 | $1,825,577.86 |
| 324 | $193,799.29 | $787.31 | $4,864.63 | $188,934.66 | $952,164.46 | $1,831,229.80 |
| 325 | $188,934.66 | $767.55 | $4,884.40 | $184,050.26 | $952,932.01 | $1,836,881.74 |
| 326 | $184,050.26 | $747.70 | $4,904.24 | $179,146.02 | $953,679.71 | $1,842,533.69 |
| 327 | $179,146.02 | $727.78 | $4,924.16 | $174,221.86 | $954,407.49 | $1,848,185.63 |
| 328 | $174,221.86 | $707.78 | $4,944.17 | $169,277.69 | $955,115.27 | $1,853,837.58 |
| 329 | $169,277.69 | $687.69 | $4,964.25 | $164,313.44 | $955,802.96 | $1,859,489.52 |
| 330 | $164,313.44 | $667.52 | $4,984.42 | $159,329.02 | $956,470.48 | $1,865,141.46 |
| 331 | $159,329.02 | $647.27 | $5,004.67 | $154,324.35 | $957,117.75 | $1,870,793.41 |
| 332 | $154,324.35 | $626.94 | $5,025.00 | $149,299.35 | $957,744.70 | $1,876,445.35 |
| 333 | $149,299.35 | $606.53 | $5,045.42 | $144,253.93 | $958,351.23 | $1,882,097.30 |
| 334 | $144,253.93 | $586.03 | $5,065.91 | $139,188.02 | $958,937.26 | $1,887,749.24 |
| 335 | $139,188.02 | $565.45 | $5,086.49 | $134,101.53 | $959,502.71 | $1,893,401.18 |
| 336 | $134,101.53 | $544.79 | $5,107.16 | $128,994.37 | $960,047.50 | $1,899,053.13 |
| 337 | $128,994.37 | $524.04 | $5,127.90 | $123,866.46 | $960,571.54 | $1,904,705.07 |
| 338 | $123,866.46 | $503.21 | $5,148.74 | $118,717.73 | $961,074.74 | $1,910,357.01 |
| 339 | $118,717.73 | $482.29 | $5,169.65 | $113,548.08 | $961,557.03 | $1,916,008.96 |
| 340 | $113,548.08 | $461.29 | $5,190.65 | $108,357.42 | $962,018.32 | $1,921,660.90 |
| 341 | $108,357.42 | $440.20 | $5,211.74 | $103,145.68 | $962,458.53 | $1,927,312.85 |
| 342 | $103,145.68 | $419.03 | $5,232.91 | $97,912.76 | $962,877.55 | $1,932,964.79 |
| 343 | $97,912.76 | $397.77 | $5,254.17 | $92,658.59 | $963,275.33 | $1,938,616.73 |
| 344 | $92,658.59 | $376.43 | $5,275.52 | $87,383.07 | $963,651.75 | $1,944,268.68 |
| 345 | $87,383.07 | $354.99 | $5,296.95 | $82,086.12 | $964,006.74 | $1,949,920.62 |
| 346 | $82,086.12 | $333.47 | $5,318.47 | $76,767.65 | $964,340.22 | $1,955,572.57 |
| 347 | $76,767.65 | $311.87 | $5,340.08 | $71,427.58 | $964,652.09 | $1,961,224.51 |
| 348 | $71,427.58 | $290.17 | $5,361.77 | $66,065.81 | $964,942.26 | $1,966,876.45 |
| 349 | $66,065.81 | $268.39 | $5,383.55 | $60,682.26 | $965,210.65 | $1,972,528.40 |
| 350 | $60,682.26 | $246.52 | $5,405.42 | $55,276.84 | $965,457.18 | $1,978,180.34 |
| 351 | $55,276.84 | $224.56 | $5,427.38 | $49,849.45 | $965,681.74 | $1,983,832.28 |
| 352 | $49,849.45 | $202.51 | $5,449.43 | $44,400.02 | $965,884.25 | $1,989,484.23 |
| 353 | $44,400.02 | $180.38 | $5,471.57 | $38,928.45 | $966,064.63 | $1,995,136.17 |
| 354 | $38,928.45 | $158.15 | $5,493.80 | $33,434.66 | $966,222.77 | $2,000,788.12 |
| 355 | $33,434.66 | $135.83 | $5,516.12 | $27,918.54 | $966,358.60 | $2,006,440.06 |
| 356 | $27,918.54 | $113.42 | $5,538.52 | $22,380.02 | $966,472.02 | $2,012,092.00 |
| 357 | $22,380.02 | $90.92 | $5,561.03 | $16,818.99 | $966,562.94 | $2,017,743.95 |
| 358 | $16,818.99 | $68.33 | $5,583.62 | $11,235.38 | $966,631.27 | $2,023,395.89 |
| 359 | $11,235.38 | $45.64 | $5,606.30 | $5,629.08 | $966,676.91 | $2,029,047.84 |
| 360 | $5,629.08 | $22.87 | $5,629.08 | $0.00 | $966,699.78 | $2,034,699.78 |