|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,069,230.00 | $3,564.10 | $1,540.57 | $1,067,689.43 | $3,564.10 | $5,104.67 |
| 2 | $1,067,689.43 | $3,558.96 | $1,545.70 | $1,066,143.73 | $7,123.06 | $10,209.34 |
| 3 | $1,066,143.73 | $3,553.81 | $1,550.86 | $1,064,592.87 | $10,676.88 | $15,314.00 |
| 4 | $1,064,592.87 | $3,548.64 | $1,556.02 | $1,063,036.85 | $14,225.52 | $20,418.67 |
| 5 | $1,063,036.85 | $3,543.46 | $1,561.21 | $1,061,475.64 | $17,768.98 | $25,523.34 |
| 6 | $1,061,475.64 | $3,538.25 | $1,566.42 | $1,059,909.22 | $21,307.23 | $30,628.01 |
| 7 | $1,059,909.22 | $3,533.03 | $1,571.64 | $1,058,337.59 | $24,840.26 | $35,732.67 |
| 8 | $1,058,337.59 | $3,527.79 | $1,576.88 | $1,056,760.71 | $28,368.05 | $40,837.34 |
| 9 | $1,056,760.71 | $3,522.54 | $1,582.13 | $1,055,178.58 | $31,890.59 | $45,942.01 |
| 10 | $1,055,178.58 | $3,517.26 | $1,587.41 | $1,053,591.17 | $35,407.85 | $51,046.68 |
| 11 | $1,053,591.17 | $3,511.97 | $1,592.70 | $1,051,998.48 | $38,919.82 | $56,151.34 |
| 12 | $1,051,998.48 | $3,506.66 | $1,598.01 | $1,050,400.47 | $42,426.48 | $61,256.01 |
| 13 | $1,050,400.47 | $3,501.33 | $1,603.33 | $1,048,797.14 | $45,927.82 | $66,360.68 |
| 14 | $1,048,797.14 | $3,495.99 | $1,608.68 | $1,047,188.46 | $49,423.81 | $71,465.35 |
| 15 | $1,047,188.46 | $3,490.63 | $1,614.04 | $1,045,574.42 | $52,914.43 | $76,570.01 |
| 16 | $1,045,574.42 | $3,485.25 | $1,619.42 | $1,043,955.00 | $56,399.68 | $81,674.68 |
| 17 | $1,043,955.00 | $3,479.85 | $1,624.82 | $1,042,330.18 | $59,879.53 | $86,779.35 |
| 18 | $1,042,330.18 | $3,474.43 | $1,630.23 | $1,040,699.95 | $63,353.97 | $91,884.02 |
| 19 | $1,040,699.95 | $3,469.00 | $1,635.67 | $1,039,064.28 | $66,822.97 | $96,988.68 |
| 20 | $1,039,064.28 | $3,463.55 | $1,641.12 | $1,037,423.16 | $70,286.51 | $102,093.35 |
| 21 | $1,037,423.16 | $3,458.08 | $1,646.59 | $1,035,776.57 | $73,744.59 | $107,198.02 |
| 22 | $1,035,776.57 | $3,452.59 | $1,652.08 | $1,034,124.49 | $77,197.18 | $112,302.69 |
| 23 | $1,034,124.49 | $3,447.08 | $1,657.59 | $1,032,466.91 | $80,644.26 | $117,407.35 |
| 24 | $1,032,466.91 | $3,441.56 | $1,663.11 | $1,030,803.80 | $84,085.82 | $122,512.02 |
| 25 | $1,030,803.80 | $3,436.01 | $1,668.65 | $1,029,135.14 | $87,521.83 | $127,616.69 |
| 26 | $1,029,135.14 | $3,430.45 | $1,674.22 | $1,027,460.92 | $90,952.28 | $132,721.36 |
| 27 | $1,027,460.92 | $3,424.87 | $1,679.80 | $1,025,781.13 | $94,377.15 | $137,826.02 |
| 28 | $1,025,781.13 | $3,419.27 | $1,685.40 | $1,024,095.73 | $97,796.42 | $142,930.69 |
| 29 | $1,024,095.73 | $3,413.65 | $1,691.02 | $1,022,404.71 | $101,210.07 | $148,035.36 |
| 30 | $1,022,404.71 | $3,408.02 | $1,696.65 | $1,020,708.06 | $104,618.09 | $153,140.03 |
| 31 | $1,020,708.06 | $3,402.36 | $1,702.31 | $1,019,005.75 | $108,020.45 | $158,244.69 |
| 32 | $1,019,005.75 | $3,396.69 | $1,707.98 | $1,017,297.77 | $111,417.14 | $163,349.36 |
| 33 | $1,017,297.77 | $3,390.99 | $1,713.67 | $1,015,584.10 | $114,808.13 | $168,454.03 |
| 34 | $1,015,584.10 | $3,385.28 | $1,719.39 | $1,013,864.71 | $118,193.41 | $173,558.70 |
| 35 | $1,013,864.71 | $3,379.55 | $1,725.12 | $1,012,139.59 | $121,572.96 | $178,663.36 |
| 36 | $1,012,139.59 | $3,373.80 | $1,730.87 | $1,010,408.72 | $124,946.76 | $183,768.03 |
| 37 | $1,010,408.72 | $3,368.03 | $1,736.64 | $1,008,672.09 | $128,314.78 | $188,872.70 |
| 38 | $1,008,672.09 | $3,362.24 | $1,742.43 | $1,006,929.66 | $131,677.03 | $193,977.37 |
| 39 | $1,006,929.66 | $3,356.43 | $1,748.24 | $1,005,181.42 | $135,033.46 | $199,082.03 |
| 40 | $1,005,181.42 | $3,350.60 | $1,754.06 | $1,003,427.36 | $138,384.06 | $204,186.70 |
| 41 | $1,003,427.36 | $3,344.76 | $1,759.91 | $1,001,667.45 | $141,728.82 | $209,291.37 |
| 42 | $1,001,667.45 | $3,338.89 | $1,765.78 | $999,901.67 | $145,067.71 | $214,396.04 |
| 43 | $999,901.67 | $3,333.01 | $1,771.66 | $998,130.01 | $148,400.72 | $219,500.71 |
| 44 | $998,130.01 | $3,327.10 | $1,777.57 | $996,352.44 | $151,727.82 | $224,605.37 |
| 45 | $996,352.44 | $3,321.17 | $1,783.49 | $994,568.95 | $155,048.99 | $229,710.04 |
| 46 | $994,568.95 | $3,315.23 | $1,789.44 | $992,779.51 | $158,364.22 | $234,814.71 |
| 47 | $992,779.51 | $3,309.27 | $1,795.40 | $990,984.11 | $161,673.49 | $239,919.38 |
| 48 | $990,984.11 | $3,303.28 | $1,801.39 | $989,182.72 | $164,976.77 | $245,024.04 |
| 49 | $989,182.72 | $3,297.28 | $1,807.39 | $987,375.33 | $168,274.04 | $250,128.71 |
| 50 | $987,375.33 | $3,291.25 | $1,813.42 | $985,561.92 | $171,565.29 | $255,233.38 |
| 51 | $985,561.92 | $3,285.21 | $1,819.46 | $983,742.45 | $174,850.50 | $260,338.05 |
| 52 | $983,742.45 | $3,279.14 | $1,825.53 | $981,916.93 | $178,129.64 | $265,442.71 |
| 53 | $981,916.93 | $3,273.06 | $1,831.61 | $980,085.32 | $181,402.70 | $270,547.38 |
| 54 | $980,085.32 | $3,266.95 | $1,837.72 | $978,247.60 | $184,669.65 | $275,652.05 |
| 55 | $978,247.60 | $3,260.83 | $1,843.84 | $976,403.76 | $187,930.47 | $280,756.72 |
| 56 | $976,403.76 | $3,254.68 | $1,849.99 | $974,553.77 | $191,185.15 | $285,861.38 |
| 57 | $974,553.77 | $3,248.51 | $1,856.15 | $972,697.62 | $194,433.67 | $290,966.05 |
| 58 | $972,697.62 | $3,242.33 | $1,862.34 | $970,835.27 | $197,675.99 | $296,070.72 |
| 59 | $970,835.27 | $3,236.12 | $1,868.55 | $968,966.72 | $200,912.11 | $301,175.39 |
| 60 | $968,966.72 | $3,229.89 | $1,874.78 | $967,091.94 | $204,142.00 | $306,280.05 |
| 61 | $967,091.94 | $3,223.64 | $1,881.03 | $965,210.92 | $207,365.64 | $311,384.72 |
| 62 | $965,210.92 | $3,217.37 | $1,887.30 | $963,323.62 | $210,583.01 | $316,489.39 |
| 63 | $963,323.62 | $3,211.08 | $1,893.59 | $961,430.03 | $213,794.09 | $321,594.06 |
| 64 | $961,430.03 | $3,204.77 | $1,899.90 | $959,530.13 | $216,998.85 | $326,698.72 |
| 65 | $959,530.13 | $3,198.43 | $1,906.23 | $957,623.90 | $220,197.29 | $331,803.39 |
| 66 | $957,623.90 | $3,192.08 | $1,912.59 | $955,711.31 | $223,389.37 | $336,908.06 |
| 67 | $955,711.31 | $3,185.70 | $1,918.96 | $953,792.34 | $226,575.07 | $342,012.73 |
| 68 | $953,792.34 | $3,179.31 | $1,925.36 | $951,866.98 | $229,754.38 | $347,117.39 |
| 69 | $951,866.98 | $3,172.89 | $1,931.78 | $949,935.21 | $232,927.27 | $352,222.06 |
| 70 | $949,935.21 | $3,166.45 | $1,938.22 | $947,996.99 | $236,093.72 | $357,326.73 |
| 71 | $947,996.99 | $3,159.99 | $1,944.68 | $946,052.31 | $239,253.71 | $362,431.40 |
| 72 | $946,052.31 | $3,153.51 | $1,951.16 | $944,101.15 | $242,407.22 | $367,536.06 |
| 73 | $944,101.15 | $3,147.00 | $1,957.66 | $942,143.49 | $245,554.22 | $372,640.73 |
| 74 | $942,143.49 | $3,140.48 | $1,964.19 | $940,179.30 | $248,694.70 | $377,745.40 |
| 75 | $940,179.30 | $3,133.93 | $1,970.74 | $938,208.56 | $251,828.63 | $382,850.07 |
| 76 | $938,208.56 | $3,127.36 | $1,977.31 | $936,231.26 | $254,955.99 | $387,954.73 |
| 77 | $936,231.26 | $3,120.77 | $1,983.90 | $934,247.36 | $258,076.76 | $393,059.40 |
| 78 | $934,247.36 | $3,114.16 | $1,990.51 | $932,256.85 | $261,190.92 | $398,164.07 |
| 79 | $932,256.85 | $3,107.52 | $1,997.14 | $930,259.71 | $264,298.44 | $403,268.74 |
| 80 | $930,259.71 | $3,100.87 | $2,003.80 | $928,255.90 | $267,399.31 | $408,373.41 |
| 81 | $928,255.90 | $3,094.19 | $2,010.48 | $926,245.42 | $270,493.50 | $413,478.07 |
| 82 | $926,245.42 | $3,087.48 | $2,017.18 | $924,228.24 | $273,580.98 | $418,582.74 |
| 83 | $924,228.24 | $3,080.76 | $2,023.91 | $922,204.33 | $276,661.74 | $423,687.41 |
| 84 | $922,204.33 | $3,074.01 | $2,030.65 | $920,173.68 | $279,735.76 | $428,792.08 |
| 85 | $920,173.68 | $3,067.25 | $2,037.42 | $918,136.26 | $282,803.00 | $433,896.74 |
| 86 | $918,136.26 | $3,060.45 | $2,044.21 | $916,092.05 | $285,863.46 | $439,001.41 |
| 87 | $916,092.05 | $3,053.64 | $2,051.03 | $914,041.02 | $288,917.10 | $444,106.08 |
| 88 | $914,041.02 | $3,046.80 | $2,057.86 | $911,983.15 | $291,963.90 | $449,210.75 |
| 89 | $911,983.15 | $3,039.94 | $2,064.72 | $909,918.43 | $295,003.84 | $454,315.41 |
| 90 | $909,918.43 | $3,033.06 | $2,071.61 | $907,846.82 | $298,036.90 | $459,420.08 |
| 91 | $907,846.82 | $3,026.16 | $2,078.51 | $905,768.31 | $301,063.06 | $464,524.75 |
| 92 | $905,768.31 | $3,019.23 | $2,085.44 | $903,682.87 | $304,082.29 | $469,629.42 |
| 93 | $903,682.87 | $3,012.28 | $2,092.39 | $901,590.48 | $307,094.56 | $474,734.08 |
| 94 | $901,590.48 | $3,005.30 | $2,099.37 | $899,491.12 | $310,099.87 | $479,838.75 |
| 95 | $899,491.12 | $2,998.30 | $2,106.36 | $897,384.75 | $313,098.17 | $484,943.42 |
| 96 | $897,384.75 | $2,991.28 | $2,113.39 | $895,271.37 | $316,089.45 | $490,048.09 |
| 97 | $895,271.37 | $2,984.24 | $2,120.43 | $893,150.94 | $319,073.69 | $495,152.75 |
| 98 | $893,150.94 | $2,977.17 | $2,127.50 | $891,023.44 | $322,050.86 | $500,257.42 |
| 99 | $891,023.44 | $2,970.08 | $2,134.59 | $888,888.85 | $325,020.94 | $505,362.09 |
| 100 | $888,888.85 | $2,962.96 | $2,141.70 | $886,747.14 | $327,983.90 | $510,466.76 |
| 101 | $886,747.14 | $2,955.82 | $2,148.84 | $884,598.30 | $330,939.73 | $515,571.42 |
| 102 | $884,598.30 | $2,948.66 | $2,156.01 | $882,442.29 | $333,888.39 | $520,676.09 |
| 103 | $882,442.29 | $2,941.47 | $2,163.19 | $880,279.10 | $336,829.86 | $525,780.76 |
| 104 | $880,279.10 | $2,934.26 | $2,170.40 | $878,108.70 | $339,764.12 | $530,885.43 |
| 105 | $878,108.70 | $2,927.03 | $2,177.64 | $875,931.06 | $342,691.15 | $535,990.09 |
| 106 | $875,931.06 | $2,919.77 | $2,184.90 | $873,746.16 | $345,610.92 | $541,094.76 |
| 107 | $873,746.16 | $2,912.49 | $2,192.18 | $871,553.98 | $348,523.41 | $546,199.43 |
| 108 | $871,553.98 | $2,905.18 | $2,199.49 | $869,354.49 | $351,428.59 | $551,304.10 |
| 109 | $869,354.49 | $2,897.85 | $2,206.82 | $867,147.67 | $354,326.44 | $556,408.76 |
| 110 | $867,147.67 | $2,890.49 | $2,214.18 | $864,933.50 | $357,216.93 | $561,513.43 |
| 111 | $864,933.50 | $2,883.11 | $2,221.56 | $862,711.94 | $360,100.04 | $566,618.10 |
| 112 | $862,711.94 | $2,875.71 | $2,228.96 | $860,482.98 | $362,975.75 | $571,722.77 |
| 113 | $860,482.98 | $2,868.28 | $2,236.39 | $858,246.59 | $365,844.03 | $576,827.43 |
| 114 | $858,246.59 | $2,860.82 | $2,243.85 | $856,002.75 | $368,704.85 | $581,932.10 |
| 115 | $856,002.75 | $2,853.34 | $2,251.33 | $853,751.42 | $371,558.19 | $587,036.77 |
| 116 | $853,751.42 | $2,845.84 | $2,258.83 | $851,492.59 | $374,404.03 | $592,141.44 |
| 117 | $851,492.59 | $2,838.31 | $2,266.36 | $849,226.23 | $377,242.34 | $597,246.10 |
| 118 | $849,226.23 | $2,830.75 | $2,273.91 | $846,952.32 | $380,073.09 | $602,350.77 |
| 119 | $846,952.32 | $2,823.17 | $2,281.49 | $844,670.83 | $382,896.27 | $607,455.44 |
| 120 | $844,670.83 | $2,815.57 | $2,289.10 | $842,381.73 | $385,711.83 | $612,560.11 |
| 121 | $842,381.73 | $2,807.94 | $2,296.73 | $840,085.00 | $388,519.77 | $617,664.78 |
| 122 | $840,085.00 | $2,800.28 | $2,304.38 | $837,780.61 | $391,320.06 | $622,769.44 |
| 123 | $837,780.61 | $2,792.60 | $2,312.07 | $835,468.55 | $394,112.66 | $627,874.11 |
| 124 | $835,468.55 | $2,784.90 | $2,319.77 | $833,148.78 | $396,897.55 | $632,978.78 |
| 125 | $833,148.78 | $2,777.16 | $2,327.50 | $830,821.27 | $399,674.72 | $638,083.45 |
| 126 | $830,821.27 | $2,769.40 | $2,335.26 | $828,486.01 | $402,444.12 | $643,188.11 |
| 127 | $828,486.01 | $2,761.62 | $2,343.05 | $826,142.96 | $405,205.74 | $648,292.78 |
| 128 | $826,142.96 | $2,753.81 | $2,350.86 | $823,792.10 | $407,959.55 | $653,397.45 |
| 129 | $823,792.10 | $2,745.97 | $2,358.69 | $821,433.41 | $410,705.52 | $658,502.12 |
| 130 | $821,433.41 | $2,738.11 | $2,366.56 | $819,066.85 | $413,443.64 | $663,606.78 |
| 131 | $819,066.85 | $2,730.22 | $2,374.44 | $816,692.41 | $416,173.86 | $668,711.45 |
| 132 | $816,692.41 | $2,722.31 | $2,382.36 | $814,310.05 | $418,896.17 | $673,816.12 |
| 133 | $814,310.05 | $2,714.37 | $2,390.30 | $811,919.75 | $421,610.53 | $678,920.79 |
| 134 | $811,919.75 | $2,706.40 | $2,398.27 | $809,521.48 | $424,316.93 | $684,025.45 |
| 135 | $809,521.48 | $2,698.40 | $2,406.26 | $807,115.22 | $427,015.34 | $689,130.12 |
| 136 | $807,115.22 | $2,690.38 | $2,414.28 | $804,700.93 | $429,705.72 | $694,234.79 |
| 137 | $804,700.93 | $2,682.34 | $2,422.33 | $802,278.60 | $432,388.06 | $699,339.46 |
| 138 | $802,278.60 | $2,674.26 | $2,430.41 | $799,848.20 | $435,062.32 | $704,444.12 |
| 139 | $799,848.20 | $2,666.16 | $2,438.51 | $797,409.69 | $437,728.48 | $709,548.79 |
| 140 | $797,409.69 | $2,658.03 | $2,446.64 | $794,963.05 | $440,386.51 | $714,653.46 |
| 141 | $794,963.05 | $2,649.88 | $2,454.79 | $792,508.26 | $443,036.39 | $719,758.13 |
| 142 | $792,508.26 | $2,641.69 | $2,462.97 | $790,045.29 | $445,678.08 | $724,862.79 |
| 143 | $790,045.29 | $2,633.48 | $2,471.18 | $787,574.11 | $448,311.57 | $729,967.46 |
| 144 | $787,574.11 | $2,625.25 | $2,479.42 | $785,094.69 | $450,936.82 | $735,072.13 |
| 145 | $785,094.69 | $2,616.98 | $2,487.69 | $782,607.00 | $453,553.80 | $740,176.80 |
| 146 | $782,607.00 | $2,608.69 | $2,495.98 | $780,111.02 | $456,162.49 | $745,281.46 |
| 147 | $780,111.02 | $2,600.37 | $2,504.30 | $777,606.73 | $458,762.86 | $750,386.13 |
| 148 | $777,606.73 | $2,592.02 | $2,512.65 | $775,094.08 | $461,354.88 | $755,490.80 |
| 149 | $775,094.08 | $2,583.65 | $2,521.02 | $772,573.06 | $463,938.53 | $760,595.47 |
| 150 | $772,573.06 | $2,575.24 | $2,529.42 | $770,043.64 | $466,513.77 | $765,700.13 |
| 151 | $770,043.64 | $2,566.81 | $2,537.86 | $767,505.78 | $469,080.58 | $770,804.80 |
| 152 | $767,505.78 | $2,558.35 | $2,546.31 | $764,959.47 | $471,638.94 | $775,909.47 |
| 153 | $764,959.47 | $2,549.86 | $2,554.80 | $762,404.66 | $474,188.80 | $781,014.14 |
| 154 | $762,404.66 | $2,541.35 | $2,563.32 | $759,841.34 | $476,730.15 | $786,118.80 |
| 155 | $759,841.34 | $2,532.80 | $2,571.86 | $757,269.48 | $479,262.95 | $791,223.47 |
| 156 | $757,269.48 | $2,524.23 | $2,580.44 | $754,689.05 | $481,787.19 | $796,328.14 |
| 157 | $754,689.05 | $2,515.63 | $2,589.04 | $752,100.01 | $484,302.82 | $801,432.81 |
| 158 | $752,100.01 | $2,507.00 | $2,597.67 | $749,502.34 | $486,809.82 | $806,537.48 |
| 159 | $749,502.34 | $2,498.34 | $2,606.33 | $746,896.01 | $489,308.16 | $811,642.14 |
| 160 | $746,896.01 | $2,489.65 | $2,615.01 | $744,281.00 | $491,797.81 | $816,746.81 |
| 161 | $744,281.00 | $2,480.94 | $2,623.73 | $741,657.27 | $494,278.75 | $821,851.48 |
| 162 | $741,657.27 | $2,472.19 | $2,632.48 | $739,024.79 | $496,750.94 | $826,956.15 |
| 163 | $739,024.79 | $2,463.42 | $2,641.25 | $736,383.54 | $499,214.35 | $832,060.81 |
| 164 | $736,383.54 | $2,454.61 | $2,650.06 | $733,733.49 | $501,668.97 | $837,165.48 |
| 165 | $733,733.49 | $2,445.78 | $2,658.89 | $731,074.60 | $504,114.74 | $842,270.15 |
| 166 | $731,074.60 | $2,436.92 | $2,667.75 | $728,406.84 | $506,551.66 | $847,374.82 |
| 167 | $728,406.84 | $2,428.02 | $2,676.64 | $725,730.20 | $508,979.68 | $852,479.48 |
| 168 | $725,730.20 | $2,419.10 | $2,685.57 | $723,044.63 | $511,398.78 | $857,584.15 |
| 169 | $723,044.63 | $2,410.15 | $2,694.52 | $720,350.11 | $513,808.93 | $862,688.82 |
| 170 | $720,350.11 | $2,401.17 | $2,703.50 | $717,646.61 | $516,210.10 | $867,793.49 |
| 171 | $717,646.61 | $2,392.16 | $2,712.51 | $714,934.10 | $518,602.25 | $872,898.15 |
| 172 | $714,934.10 | $2,383.11 | $2,721.55 | $712,212.55 | $520,985.37 | $878,002.82 |
| 173 | $712,212.55 | $2,374.04 | $2,730.63 | $709,481.92 | $523,359.41 | $883,107.49 |
| 174 | $709,481.92 | $2,364.94 | $2,739.73 | $706,742.19 | $525,724.35 | $888,212.16 |
| 175 | $706,742.19 | $2,355.81 | $2,748.86 | $703,993.33 | $528,080.16 | $893,316.82 |
| 176 | $703,993.33 | $2,346.64 | $2,758.02 | $701,235.31 | $530,426.80 | $898,421.49 |
| 177 | $701,235.31 | $2,337.45 | $2,767.22 | $698,468.09 | $532,764.25 | $903,526.16 |
| 178 | $698,468.09 | $2,328.23 | $2,776.44 | $695,691.65 | $535,092.48 | $908,630.83 |
| 179 | $695,691.65 | $2,318.97 | $2,785.70 | $692,905.96 | $537,411.45 | $913,735.49 |
| 180 | $692,905.96 | $2,309.69 | $2,794.98 | $690,110.98 | $539,721.14 | $918,840.16 |
| 181 | $690,110.98 | $2,300.37 | $2,804.30 | $687,306.68 | $542,021.51 | $923,944.83 |
| 182 | $687,306.68 | $2,291.02 | $2,813.65 | $684,493.03 | $544,312.53 | $929,049.50 |
| 183 | $684,493.03 | $2,281.64 | $2,823.02 | $681,670.01 | $546,594.17 | $934,154.16 |
| 184 | $681,670.01 | $2,272.23 | $2,832.43 | $678,837.57 | $548,866.41 | $939,258.83 |
| 185 | $678,837.57 | $2,262.79 | $2,841.88 | $675,995.70 | $551,129.20 | $944,363.50 |
| 186 | $675,995.70 | $2,253.32 | $2,851.35 | $673,144.35 | $553,382.52 | $949,468.17 |
| 187 | $673,144.35 | $2,243.81 | $2,860.85 | $670,283.50 | $555,626.33 | $954,572.83 |
| 188 | $670,283.50 | $2,234.28 | $2,870.39 | $667,413.11 | $557,860.61 | $959,677.50 |
| 189 | $667,413.11 | $2,224.71 | $2,879.96 | $664,533.15 | $560,085.32 | $964,782.17 |
| 190 | $664,533.15 | $2,215.11 | $2,889.56 | $661,643.59 | $562,300.43 | $969,886.84 |
| 191 | $661,643.59 | $2,205.48 | $2,899.19 | $658,744.41 | $564,505.91 | $974,991.50 |
| 192 | $658,744.41 | $2,195.81 | $2,908.85 | $655,835.55 | $566,701.72 | $980,096.17 |
| 193 | $655,835.55 | $2,186.12 | $2,918.55 | $652,917.00 | $568,887.84 | $985,200.84 |
| 194 | $652,917.00 | $2,176.39 | $2,928.28 | $649,988.73 | $571,064.23 | $990,305.51 |
| 195 | $649,988.73 | $2,166.63 | $2,938.04 | $647,050.69 | $573,230.86 | $995,410.17 |
| 196 | $647,050.69 | $2,156.84 | $2,947.83 | $644,102.86 | $575,387.70 | $1,000,514.84 |
| 197 | $644,102.86 | $2,147.01 | $2,957.66 | $641,145.20 | $577,534.71 | $1,005,619.51 |
| 198 | $641,145.20 | $2,137.15 | $2,967.52 | $638,177.68 | $579,671.86 | $1,010,724.18 |
| 199 | $638,177.68 | $2,127.26 | $2,977.41 | $635,200.27 | $581,799.12 | $1,015,828.85 |
| 200 | $635,200.27 | $2,117.33 | $2,987.33 | $632,212.94 | $583,916.45 | $1,020,933.51 |
| 201 | $632,212.94 | $2,107.38 | $2,997.29 | $629,215.65 | $586,023.83 | $1,026,038.18 |
| 202 | $629,215.65 | $2,097.39 | $3,007.28 | $626,208.37 | $588,121.21 | $1,031,142.85 |
| 203 | $626,208.37 | $2,087.36 | $3,017.31 | $623,191.06 | $590,208.57 | $1,036,247.52 |
| 204 | $623,191.06 | $2,077.30 | $3,027.36 | $620,163.69 | $592,285.88 | $1,041,352.18 |
| 205 | $620,163.69 | $2,067.21 | $3,037.46 | $617,126.24 | $594,353.09 | $1,046,456.85 |
| 206 | $617,126.24 | $2,057.09 | $3,047.58 | $614,078.66 | $596,410.18 | $1,051,561.52 |
| 207 | $614,078.66 | $2,046.93 | $3,057.74 | $611,020.92 | $598,457.11 | $1,056,666.19 |
| 208 | $611,020.92 | $2,036.74 | $3,067.93 | $607,952.99 | $600,493.84 | $1,061,770.85 |
| 209 | $607,952.99 | $2,026.51 | $3,078.16 | $604,874.83 | $602,520.35 | $1,066,875.52 |
| 210 | $604,874.83 | $2,016.25 | $3,088.42 | $601,786.41 | $604,536.60 | $1,071,980.19 |
| 211 | $601,786.41 | $2,005.95 | $3,098.71 | $598,687.70 | $606,542.56 | $1,077,084.86 |
| 212 | $598,687.70 | $1,995.63 | $3,109.04 | $595,578.66 | $608,538.18 | $1,082,189.52 |
| 213 | $595,578.66 | $1,985.26 | $3,119.41 | $592,459.25 | $610,523.44 | $1,087,294.19 |
| 214 | $592,459.25 | $1,974.86 | $3,129.80 | $589,329.45 | $612,498.31 | $1,092,398.86 |
| 215 | $589,329.45 | $1,964.43 | $3,140.24 | $586,189.21 | $614,462.74 | $1,097,503.53 |
| 216 | $586,189.21 | $1,953.96 | $3,150.70 | $583,038.51 | $616,416.70 | $1,102,608.19 |
| 217 | $583,038.51 | $1,943.46 | $3,161.21 | $579,877.30 | $618,360.17 | $1,107,712.86 |
| 218 | $579,877.30 | $1,932.92 | $3,171.74 | $576,705.56 | $620,293.09 | $1,112,817.53 |
| 219 | $576,705.56 | $1,922.35 | $3,182.32 | $573,523.25 | $622,215.44 | $1,117,922.20 |
| 220 | $573,523.25 | $1,911.74 | $3,192.92 | $570,330.32 | $624,127.19 | $1,123,026.86 |
| 221 | $570,330.32 | $1,901.10 | $3,203.57 | $567,126.76 | $626,028.29 | $1,128,131.53 |
| 222 | $567,126.76 | $1,890.42 | $3,214.25 | $563,912.51 | $627,918.71 | $1,133,236.20 |
| 223 | $563,912.51 | $1,879.71 | $3,224.96 | $560,687.55 | $629,798.42 | $1,138,340.87 |
| 224 | $560,687.55 | $1,868.96 | $3,235.71 | $557,451.84 | $631,667.38 | $1,143,445.53 |
| 225 | $557,451.84 | $1,858.17 | $3,246.49 | $554,205.35 | $633,525.55 | $1,148,550.20 |
| 226 | $554,205.35 | $1,847.35 | $3,257.32 | $550,948.03 | $635,372.90 | $1,153,654.87 |
| 227 | $550,948.03 | $1,836.49 | $3,268.17 | $547,679.86 | $637,209.39 | $1,158,759.54 |
| 228 | $547,679.86 | $1,825.60 | $3,279.07 | $544,400.79 | $639,034.99 | $1,163,864.20 |
| 229 | $544,400.79 | $1,814.67 | $3,290.00 | $541,110.79 | $640,849.66 | $1,168,968.87 |
| 230 | $541,110.79 | $1,803.70 | $3,300.96 | $537,809.83 | $642,653.37 | $1,174,073.54 |
| 231 | $537,809.83 | $1,792.70 | $3,311.97 | $534,497.86 | $644,446.07 | $1,179,178.21 |
| 232 | $534,497.86 | $1,781.66 | $3,323.01 | $531,174.85 | $646,227.72 | $1,184,282.87 |
| 233 | $531,174.85 | $1,770.58 | $3,334.08 | $527,840.77 | $647,998.31 | $1,189,387.54 |
| 234 | $527,840.77 | $1,759.47 | $3,345.20 | $524,495.57 | $649,757.78 | $1,194,492.21 |
| 235 | $524,495.57 | $1,748.32 | $3,356.35 | $521,139.22 | $651,506.10 | $1,199,596.88 |
| 236 | $521,139.22 | $1,737.13 | $3,367.54 | $517,771.68 | $653,243.23 | $1,204,701.55 |
| 237 | $517,771.68 | $1,725.91 | $3,378.76 | $514,392.92 | $654,969.13 | $1,209,806.21 |
| 238 | $514,392.92 | $1,714.64 | $3,390.02 | $511,002.89 | $656,683.77 | $1,214,910.88 |
| 239 | $511,002.89 | $1,703.34 | $3,401.32 | $507,601.57 | $658,387.12 | $1,220,015.55 |
| 240 | $507,601.57 | $1,692.01 | $3,412.66 | $504,188.91 | $660,079.12 | $1,225,120.22 |
| 241 | $504,188.91 | $1,680.63 | $3,424.04 | $500,764.87 | $661,759.75 | $1,230,224.88 |
| 242 | $500,764.87 | $1,669.22 | $3,435.45 | $497,329.42 | $663,428.97 | $1,235,329.55 |
| 243 | $497,329.42 | $1,657.76 | $3,446.90 | $493,882.52 | $665,086.73 | $1,240,434.22 |
| 244 | $493,882.52 | $1,646.28 | $3,458.39 | $490,424.12 | $666,733.01 | $1,245,538.89 |
| 245 | $490,424.12 | $1,634.75 | $3,469.92 | $486,954.20 | $668,367.76 | $1,250,643.55 |
| 246 | $486,954.20 | $1,623.18 | $3,481.49 | $483,472.72 | $669,990.94 | $1,255,748.22 |
| 247 | $483,472.72 | $1,611.58 | $3,493.09 | $479,979.62 | $671,602.51 | $1,260,852.89 |
| 248 | $479,979.62 | $1,599.93 | $3,504.74 | $476,474.89 | $673,202.44 | $1,265,957.56 |
| 249 | $476,474.89 | $1,588.25 | $3,516.42 | $472,958.47 | $674,790.69 | $1,271,062.22 |
| 250 | $472,958.47 | $1,576.53 | $3,528.14 | $469,430.33 | $676,367.22 | $1,276,166.89 |
| 251 | $469,430.33 | $1,564.77 | $3,539.90 | $465,890.43 | $677,931.99 | $1,281,271.56 |
| 252 | $465,890.43 | $1,552.97 | $3,551.70 | $462,338.73 | $679,484.96 | $1,286,376.23 |
| 253 | $462,338.73 | $1,541.13 | $3,563.54 | $458,775.19 | $681,026.09 | $1,291,480.89 |
| 254 | $458,775.19 | $1,529.25 | $3,575.42 | $455,199.78 | $682,555.34 | $1,296,585.56 |
| 255 | $455,199.78 | $1,517.33 | $3,587.33 | $451,612.44 | $684,072.67 | $1,301,690.23 |
| 256 | $451,612.44 | $1,505.37 | $3,599.29 | $448,013.15 | $685,578.05 | $1,306,794.90 |
| 257 | $448,013.15 | $1,493.38 | $3,611.29 | $444,401.86 | $687,071.42 | $1,311,899.56 |
| 258 | $444,401.86 | $1,481.34 | $3,623.33 | $440,778.53 | $688,552.76 | $1,317,004.23 |
| 259 | $440,778.53 | $1,469.26 | $3,635.41 | $437,143.12 | $690,022.02 | $1,322,108.90 |
| 260 | $437,143.12 | $1,457.14 | $3,647.52 | $433,495.60 | $691,479.17 | $1,327,213.57 |
| 261 | $433,495.60 | $1,444.99 | $3,659.68 | $429,835.92 | $692,924.15 | $1,332,318.23 |
| 262 | $429,835.92 | $1,432.79 | $3,671.88 | $426,164.04 | $694,356.94 | $1,337,422.90 |
| 263 | $426,164.04 | $1,420.55 | $3,684.12 | $422,479.92 | $695,777.49 | $1,342,527.57 |
| 264 | $422,479.92 | $1,408.27 | $3,696.40 | $418,783.52 | $697,185.75 | $1,347,632.24 |
| 265 | $418,783.52 | $1,395.95 | $3,708.72 | $415,074.79 | $698,581.70 | $1,352,736.90 |
| 266 | $415,074.79 | $1,383.58 | $3,721.08 | $411,353.71 | $699,965.28 | $1,357,841.57 |
| 267 | $411,353.71 | $1,371.18 | $3,733.49 | $407,620.22 | $701,336.46 | $1,362,946.24 |
| 268 | $407,620.22 | $1,358.73 | $3,745.93 | $403,874.29 | $702,695.19 | $1,368,050.91 |
| 269 | $403,874.29 | $1,346.25 | $3,758.42 | $400,115.87 | $704,041.44 | $1,373,155.57 |
| 270 | $400,115.87 | $1,333.72 | $3,770.95 | $396,344.92 | $705,375.16 | $1,378,260.24 |
| 271 | $396,344.92 | $1,321.15 | $3,783.52 | $392,561.40 | $706,696.31 | $1,383,364.91 |
| 272 | $392,561.40 | $1,308.54 | $3,796.13 | $388,765.27 | $708,004.85 | $1,388,469.58 |
| 273 | $388,765.27 | $1,295.88 | $3,808.78 | $384,956.49 | $709,300.73 | $1,393,574.24 |
| 274 | $384,956.49 | $1,283.19 | $3,821.48 | $381,135.01 | $710,583.92 | $1,398,678.91 |
| 275 | $381,135.01 | $1,270.45 | $3,834.22 | $377,300.79 | $711,854.37 | $1,403,783.58 |
| 276 | $377,300.79 | $1,257.67 | $3,847.00 | $373,453.79 | $713,112.04 | $1,408,888.25 |
| 277 | $373,453.79 | $1,244.85 | $3,859.82 | $369,593.97 | $714,356.89 | $1,413,992.92 |
| 278 | $369,593.97 | $1,231.98 | $3,872.69 | $365,721.28 | $715,588.87 | $1,419,097.58 |
| 279 | $365,721.28 | $1,219.07 | $3,885.60 | $361,835.69 | $716,807.94 | $1,424,202.25 |
| 280 | $361,835.69 | $1,206.12 | $3,898.55 | $357,937.14 | $718,014.06 | $1,429,306.92 |
| 281 | $357,937.14 | $1,193.12 | $3,911.54 | $354,025.59 | $719,207.18 | $1,434,411.59 |
| 282 | $354,025.59 | $1,180.09 | $3,924.58 | $350,101.01 | $720,387.26 | $1,439,516.25 |
| 283 | $350,101.01 | $1,167.00 | $3,937.66 | $346,163.35 | $721,554.27 | $1,444,620.92 |
| 284 | $346,163.35 | $1,153.88 | $3,950.79 | $342,212.56 | $722,708.15 | $1,449,725.59 |
| 285 | $342,212.56 | $1,140.71 | $3,963.96 | $338,248.60 | $723,848.85 | $1,454,830.26 |
| 286 | $338,248.60 | $1,127.50 | $3,977.17 | $334,271.43 | $724,976.35 | $1,459,934.92 |
| 287 | $334,271.43 | $1,114.24 | $3,990.43 | $330,281.00 | $726,090.59 | $1,465,039.59 |
| 288 | $330,281.00 | $1,100.94 | $4,003.73 | $326,277.27 | $727,191.52 | $1,470,144.26 |
| 289 | $326,277.27 | $1,087.59 | $4,017.08 | $322,260.19 | $728,279.12 | $1,475,248.93 |
| 290 | $322,260.19 | $1,074.20 | $4,030.47 | $318,229.72 | $729,353.32 | $1,480,353.59 |
| 291 | $318,229.72 | $1,060.77 | $4,043.90 | $314,185.82 | $730,414.08 | $1,485,458.26 |
| 292 | $314,185.82 | $1,047.29 | $4,057.38 | $310,128.44 | $731,461.37 | $1,490,562.93 |
| 293 | $310,128.44 | $1,033.76 | $4,070.91 | $306,057.53 | $732,495.13 | $1,495,667.60 |
| 294 | $306,057.53 | $1,020.19 | $4,084.48 | $301,973.06 | $733,515.32 | $1,500,772.26 |
| 295 | $301,973.06 | $1,006.58 | $4,098.09 | $297,874.97 | $734,521.90 | $1,505,876.93 |
| 296 | $297,874.97 | $992.92 | $4,111.75 | $293,763.22 | $735,514.81 | $1,510,981.60 |
| 297 | $293,763.22 | $979.21 | $4,125.46 | $289,637.76 | $736,494.03 | $1,516,086.27 |
| 298 | $289,637.76 | $965.46 | $4,139.21 | $285,498.55 | $737,459.48 | $1,521,190.93 |
| 299 | $285,498.55 | $951.66 | $4,153.01 | $281,345.54 | $738,411.15 | $1,526,295.60 |
| 300 | $281,345.54 | $937.82 | $4,166.85 | $277,178.70 | $739,348.96 | $1,531,400.27 |
| 301 | $277,178.70 | $923.93 | $4,180.74 | $272,997.96 | $740,272.89 | $1,536,504.94 |
| 302 | $272,997.96 | $909.99 | $4,194.67 | $268,803.28 | $741,182.89 | $1,541,609.60 |
| 303 | $268,803.28 | $896.01 | $4,208.66 | $264,594.63 | $742,078.90 | $1,546,714.27 |
| 304 | $264,594.63 | $881.98 | $4,222.69 | $260,371.94 | $742,960.88 | $1,551,818.94 |
| 305 | $260,371.94 | $867.91 | $4,236.76 | $256,135.18 | $743,828.79 | $1,556,923.61 |
| 306 | $256,135.18 | $853.78 | $4,250.88 | $251,884.30 | $744,682.57 | $1,562,028.27 |
| 307 | $251,884.30 | $839.61 | $4,265.05 | $247,619.24 | $745,522.18 | $1,567,132.94 |
| 308 | $247,619.24 | $825.40 | $4,279.27 | $243,339.97 | $746,347.58 | $1,572,237.61 |
| 309 | $243,339.97 | $811.13 | $4,293.53 | $239,046.44 | $747,158.72 | $1,577,342.28 |
| 310 | $239,046.44 | $796.82 | $4,307.85 | $234,738.59 | $747,955.54 | $1,582,446.94 |
| 311 | $234,738.59 | $782.46 | $4,322.21 | $230,416.39 | $748,738.00 | $1,587,551.61 |
| 312 | $230,416.39 | $768.05 | $4,336.61 | $226,079.77 | $749,506.05 | $1,592,656.28 |
| 313 | $226,079.77 | $753.60 | $4,351.07 | $221,728.71 | $750,259.65 | $1,597,760.95 |
| 314 | $221,728.71 | $739.10 | $4,365.57 | $217,363.13 | $750,998.75 | $1,602,865.62 |
| 315 | $217,363.13 | $724.54 | $4,380.12 | $212,983.01 | $751,723.29 | $1,607,970.28 |
| 316 | $212,983.01 | $709.94 | $4,394.72 | $208,588.29 | $752,433.24 | $1,613,074.95 |
| 317 | $208,588.29 | $695.29 | $4,409.37 | $204,178.91 | $753,128.53 | $1,618,179.62 |
| 318 | $204,178.91 | $680.60 | $4,424.07 | $199,754.84 | $753,809.13 | $1,623,284.29 |
| 319 | $199,754.84 | $665.85 | $4,438.82 | $195,316.02 | $754,474.98 | $1,628,388.95 |
| 320 | $195,316.02 | $651.05 | $4,453.61 | $190,862.41 | $755,126.03 | $1,633,493.62 |
| 321 | $190,862.41 | $636.21 | $4,468.46 | $186,393.95 | $755,762.24 | $1,638,598.29 |
| 322 | $186,393.95 | $621.31 | $4,483.35 | $181,910.59 | $756,383.55 | $1,643,702.96 |
| 323 | $181,910.59 | $606.37 | $4,498.30 | $177,412.30 | $756,989.92 | $1,648,807.62 |
| 324 | $177,412.30 | $591.37 | $4,513.29 | $172,899.00 | $757,581.29 | $1,653,912.29 |
| 325 | $172,899.00 | $576.33 | $4,528.34 | $168,370.67 | $758,157.62 | $1,659,016.96 |
| 326 | $168,370.67 | $561.24 | $4,543.43 | $163,827.23 | $758,718.86 | $1,664,121.63 |
| 327 | $163,827.23 | $546.09 | $4,558.58 | $159,268.66 | $759,264.95 | $1,669,226.29 |
| 328 | $159,268.66 | $530.90 | $4,573.77 | $154,694.88 | $759,795.85 | $1,674,330.96 |
| 329 | $154,694.88 | $515.65 | $4,589.02 | $150,105.87 | $760,311.49 | $1,679,435.63 |
| 330 | $150,105.87 | $500.35 | $4,604.31 | $145,501.55 | $760,811.85 | $1,684,540.30 |
| 331 | $145,501.55 | $485.01 | $4,619.66 | $140,881.89 | $761,296.85 | $1,689,644.96 |
| 332 | $140,881.89 | $469.61 | $4,635.06 | $136,246.83 | $761,766.46 | $1,694,749.63 |
| 333 | $136,246.83 | $454.16 | $4,650.51 | $131,596.32 | $762,220.62 | $1,699,854.30 |
| 334 | $131,596.32 | $438.65 | $4,666.01 | $126,930.30 | $762,659.27 | $1,704,958.97 |
| 335 | $126,930.30 | $423.10 | $4,681.57 | $122,248.74 | $763,082.37 | $1,710,063.63 |
| 336 | $122,248.74 | $407.50 | $4,697.17 | $117,551.57 | $763,489.87 | $1,715,168.30 |
| 337 | $117,551.57 | $391.84 | $4,712.83 | $112,838.74 | $763,881.71 | $1,720,272.97 |
| 338 | $112,838.74 | $376.13 | $4,728.54 | $108,110.20 | $764,257.83 | $1,725,377.64 |
| 339 | $108,110.20 | $360.37 | $4,744.30 | $103,365.90 | $764,618.20 | $1,730,482.30 |
| 340 | $103,365.90 | $344.55 | $4,760.11 | $98,605.78 | $764,962.75 | $1,735,586.97 |
| 341 | $98,605.78 | $328.69 | $4,775.98 | $93,829.80 | $765,291.44 | $1,740,691.64 |
| 342 | $93,829.80 | $312.77 | $4,791.90 | $89,037.90 | $765,604.21 | $1,745,796.31 |
| 343 | $89,037.90 | $296.79 | $4,807.87 | $84,230.03 | $765,901.00 | $1,750,900.97 |
| 344 | $84,230.03 | $280.77 | $4,823.90 | $79,406.12 | $766,181.77 | $1,756,005.64 |
| 345 | $79,406.12 | $264.69 | $4,839.98 | $74,566.14 | $766,446.45 | $1,761,110.31 |
| 346 | $74,566.14 | $248.55 | $4,856.11 | $69,710.03 | $766,695.01 | $1,766,214.98 |
| 347 | $69,710.03 | $232.37 | $4,872.30 | $64,837.73 | $766,927.37 | $1,771,319.64 |
| 348 | $64,837.73 | $216.13 | $4,888.54 | $59,949.19 | $767,143.50 | $1,776,424.31 |
| 349 | $59,949.19 | $199.83 | $4,904.84 | $55,044.35 | $767,343.33 | $1,781,528.98 |
| 350 | $55,044.35 | $183.48 | $4,921.19 | $50,123.16 | $767,526.81 | $1,786,633.65 |
| 351 | $50,123.16 | $167.08 | $4,937.59 | $45,185.57 | $767,693.89 | $1,791,738.31 |
| 352 | $45,185.57 | $150.62 | $4,954.05 | $40,231.52 | $767,844.51 | $1,796,842.98 |
| 353 | $40,231.52 | $134.11 | $4,970.56 | $35,260.96 | $767,978.61 | $1,801,947.65 |
| 354 | $35,260.96 | $117.54 | $4,987.13 | $30,273.83 | $768,096.15 | $1,807,052.32 |
| 355 | $30,273.83 | $100.91 | $5,003.75 | $25,270.08 | $768,197.06 | $1,812,156.99 |
| 356 | $25,270.08 | $84.23 | $5,020.43 | $20,249.64 | $768,281.30 | $1,817,261.65 |
| 357 | $20,249.64 | $67.50 | $5,037.17 | $15,212.47 | $768,348.79 | $1,822,366.32 |
| 358 | $15,212.47 | $50.71 | $5,053.96 | $10,158.51 | $768,399.50 | $1,827,470.99 |
| 359 | $10,158.51 | $33.86 | $5,070.81 | $5,087.71 | $768,433.36 | $1,832,575.66 |
| 360 | $5,087.71 | $16.96 | $5,087.71 | $0.00 | $768,450.32 | $1,837,680.32 |