|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,073,100.00 | $3,577.00 | $1,546.14 | $1,071,553.86 | $3,577.00 | $5,123.14 |
| 2 | $1,071,553.86 | $3,571.85 | $1,551.30 | $1,070,002.56 | $7,148.85 | $10,246.29 |
| 3 | $1,070,002.56 | $3,566.68 | $1,556.47 | $1,068,446.09 | $10,715.52 | $15,369.43 |
| 4 | $1,068,446.09 | $3,561.49 | $1,561.66 | $1,066,884.43 | $14,277.01 | $20,492.57 |
| 5 | $1,066,884.43 | $3,556.28 | $1,566.86 | $1,065,317.57 | $17,833.29 | $25,615.72 |
| 6 | $1,065,317.57 | $3,551.06 | $1,572.08 | $1,063,745.49 | $21,384.35 | $30,738.86 |
| 7 | $1,063,745.49 | $3,545.82 | $1,577.33 | $1,062,168.16 | $24,930.17 | $35,862.00 |
| 8 | $1,062,168.16 | $3,540.56 | $1,582.58 | $1,060,585.58 | $28,470.73 | $40,985.15 |
| 9 | $1,060,585.58 | $3,535.29 | $1,587.86 | $1,058,997.72 | $32,006.01 | $46,108.29 |
| 10 | $1,058,997.72 | $3,529.99 | $1,593.15 | $1,057,404.57 | $35,536.00 | $51,231.44 |
| 11 | $1,057,404.57 | $3,524.68 | $1,598.46 | $1,055,806.11 | $39,060.69 | $56,354.58 |
| 12 | $1,055,806.11 | $3,519.35 | $1,603.79 | $1,054,202.32 | $42,580.04 | $61,477.72 |
| 13 | $1,054,202.32 | $3,514.01 | $1,609.14 | $1,052,593.18 | $46,094.05 | $66,600.87 |
| 14 | $1,052,593.18 | $3,508.64 | $1,614.50 | $1,050,978.68 | $49,602.69 | $71,724.01 |
| 15 | $1,050,978.68 | $3,503.26 | $1,619.88 | $1,049,358.80 | $53,105.95 | $76,847.15 |
| 16 | $1,049,358.80 | $3,497.86 | $1,625.28 | $1,047,733.52 | $56,603.82 | $81,970.30 |
| 17 | $1,047,733.52 | $3,492.45 | $1,630.70 | $1,046,102.82 | $60,096.26 | $87,093.44 |
| 18 | $1,046,102.82 | $3,487.01 | $1,636.13 | $1,044,466.69 | $63,583.27 | $92,216.58 |
| 19 | $1,044,466.69 | $3,481.56 | $1,641.59 | $1,042,825.10 | $67,064.83 | $97,339.73 |
| 20 | $1,042,825.10 | $3,476.08 | $1,647.06 | $1,041,178.04 | $70,540.91 | $102,462.87 |
| 21 | $1,041,178.04 | $3,470.59 | $1,652.55 | $1,039,525.49 | $74,011.50 | $107,586.01 |
| 22 | $1,039,525.49 | $3,465.08 | $1,658.06 | $1,037,867.43 | $77,476.59 | $112,709.16 |
| 23 | $1,037,867.43 | $3,459.56 | $1,663.59 | $1,036,203.85 | $80,936.15 | $117,832.30 |
| 24 | $1,036,203.85 | $3,454.01 | $1,669.13 | $1,034,534.72 | $84,390.16 | $122,955.44 |
| 25 | $1,034,534.72 | $3,448.45 | $1,674.69 | $1,032,860.02 | $87,838.61 | $128,078.59 |
| 26 | $1,032,860.02 | $3,442.87 | $1,680.28 | $1,031,179.74 | $91,281.48 | $133,201.73 |
| 27 | $1,031,179.74 | $3,437.27 | $1,685.88 | $1,029,493.87 | $94,718.74 | $138,324.88 |
| 28 | $1,029,493.87 | $3,431.65 | $1,691.50 | $1,027,802.37 | $98,150.39 | $143,448.02 |
| 29 | $1,027,802.37 | $3,426.01 | $1,697.14 | $1,026,105.23 | $101,576.40 | $148,571.16 |
| 30 | $1,026,105.23 | $3,420.35 | $1,702.79 | $1,024,402.44 | $104,996.75 | $153,694.31 |
| 31 | $1,024,402.44 | $3,414.67 | $1,708.47 | $1,022,693.97 | $108,411.42 | $158,817.45 |
| 32 | $1,022,693.97 | $3,408.98 | $1,714.16 | $1,020,979.81 | $111,820.40 | $163,940.59 |
| 33 | $1,020,979.81 | $3,403.27 | $1,719.88 | $1,019,259.93 | $115,223.67 | $169,063.74 |
| 34 | $1,019,259.93 | $3,397.53 | $1,725.61 | $1,017,534.32 | $118,621.20 | $174,186.88 |
| 35 | $1,017,534.32 | $3,391.78 | $1,731.36 | $1,015,802.96 | $122,012.98 | $179,310.02 |
| 36 | $1,015,802.96 | $3,386.01 | $1,737.13 | $1,014,065.82 | $125,398.99 | $184,433.17 |
| 37 | $1,014,065.82 | $3,380.22 | $1,742.92 | $1,012,322.90 | $128,779.21 | $189,556.31 |
| 38 | $1,012,322.90 | $3,374.41 | $1,748.73 | $1,010,574.17 | $132,153.62 | $194,679.45 |
| 39 | $1,010,574.17 | $3,368.58 | $1,754.56 | $1,008,819.60 | $135,522.20 | $199,802.60 |
| 40 | $1,008,819.60 | $3,362.73 | $1,760.41 | $1,007,059.19 | $138,884.93 | $204,925.74 |
| 41 | $1,007,059.19 | $3,356.86 | $1,766.28 | $1,005,292.91 | $142,241.80 | $210,048.88 |
| 42 | $1,005,292.91 | $3,350.98 | $1,772.17 | $1,003,520.74 | $145,592.77 | $215,172.03 |
| 43 | $1,003,520.74 | $3,345.07 | $1,778.07 | $1,001,742.67 | $148,937.84 | $220,295.17 |
| 44 | $1,001,742.67 | $3,339.14 | $1,784.00 | $999,958.67 | $152,276.98 | $225,418.32 |
| 45 | $999,958.67 | $3,333.20 | $1,789.95 | $998,168.72 | $155,610.18 | $230,541.46 |
| 46 | $998,168.72 | $3,327.23 | $1,795.91 | $996,372.81 | $158,937.41 | $235,664.60 |
| 47 | $996,372.81 | $3,321.24 | $1,801.90 | $994,570.91 | $162,258.65 | $240,787.75 |
| 48 | $994,570.91 | $3,315.24 | $1,807.91 | $992,763.00 | $165,573.89 | $245,910.89 |
| 49 | $992,763.00 | $3,309.21 | $1,813.93 | $990,949.07 | $168,883.10 | $251,034.03 |
| 50 | $990,949.07 | $3,303.16 | $1,819.98 | $989,129.09 | $172,186.26 | $256,157.18 |
| 51 | $989,129.09 | $3,297.10 | $1,826.05 | $987,303.04 | $175,483.36 | $261,280.32 |
| 52 | $987,303.04 | $3,291.01 | $1,832.13 | $985,470.91 | $178,774.37 | $266,403.46 |
| 53 | $985,470.91 | $3,284.90 | $1,838.24 | $983,632.66 | $182,059.27 | $271,526.61 |
| 54 | $983,632.66 | $3,278.78 | $1,844.37 | $981,788.30 | $185,338.05 | $276,649.75 |
| 55 | $981,788.30 | $3,272.63 | $1,850.52 | $979,937.78 | $188,610.68 | $281,772.89 |
| 56 | $979,937.78 | $3,266.46 | $1,856.68 | $978,081.10 | $191,877.13 | $286,896.04 |
| 57 | $978,081.10 | $3,260.27 | $1,862.87 | $976,218.22 | $195,137.40 | $292,019.18 |
| 58 | $976,218.22 | $3,254.06 | $1,869.08 | $974,349.14 | $198,391.47 | $297,142.33 |
| 59 | $974,349.14 | $3,247.83 | $1,875.31 | $972,473.83 | $201,639.30 | $302,265.47 |
| 60 | $972,473.83 | $3,241.58 | $1,881.56 | $970,592.26 | $204,880.88 | $307,388.61 |
| 61 | $970,592.26 | $3,235.31 | $1,887.84 | $968,704.43 | $208,116.18 | $312,511.76 |
| 62 | $968,704.43 | $3,229.01 | $1,894.13 | $966,810.30 | $211,345.20 | $317,634.90 |
| 63 | $966,810.30 | $3,222.70 | $1,900.44 | $964,909.86 | $214,567.90 | $322,758.04 |
| 64 | $964,909.86 | $3,216.37 | $1,906.78 | $963,003.08 | $217,784.27 | $327,881.19 |
| 65 | $963,003.08 | $3,210.01 | $1,913.13 | $961,089.95 | $220,994.28 | $333,004.33 |
| 66 | $961,089.95 | $3,203.63 | $1,919.51 | $959,170.44 | $224,197.91 | $338,127.47 |
| 67 | $959,170.44 | $3,197.23 | $1,925.91 | $957,244.53 | $227,395.14 | $343,250.62 |
| 68 | $957,244.53 | $3,190.82 | $1,932.33 | $955,312.20 | $230,585.96 | $348,373.76 |
| 69 | $955,312.20 | $3,184.37 | $1,938.77 | $953,373.43 | $233,770.33 | $353,496.90 |
| 70 | $953,373.43 | $3,177.91 | $1,945.23 | $951,428.20 | $236,948.24 | $358,620.05 |
| 71 | $951,428.20 | $3,171.43 | $1,951.72 | $949,476.48 | $240,119.67 | $363,743.19 |
| 72 | $949,476.48 | $3,164.92 | $1,958.22 | $947,518.26 | $243,284.59 | $368,866.33 |
| 73 | $947,518.26 | $3,158.39 | $1,964.75 | $945,553.51 | $246,442.99 | $373,989.48 |
| 74 | $945,553.51 | $3,151.85 | $1,971.30 | $943,582.21 | $249,594.83 | $379,112.62 |
| 75 | $943,582.21 | $3,145.27 | $1,977.87 | $941,604.34 | $252,740.11 | $384,235.77 |
| 76 | $941,604.34 | $3,138.68 | $1,984.46 | $939,619.88 | $255,878.79 | $389,358.91 |
| 77 | $939,619.88 | $3,132.07 | $1,991.08 | $937,628.80 | $259,010.85 | $394,482.05 |
| 78 | $937,628.80 | $3,125.43 | $1,997.71 | $935,631.09 | $262,136.28 | $399,605.20 |
| 79 | $935,631.09 | $3,118.77 | $2,004.37 | $933,626.71 | $265,255.05 | $404,728.34 |
| 80 | $933,626.71 | $3,112.09 | $2,011.05 | $931,615.66 | $268,367.14 | $409,851.48 |
| 81 | $931,615.66 | $3,105.39 | $2,017.76 | $929,597.90 | $271,472.53 | $414,974.63 |
| 82 | $929,597.90 | $3,098.66 | $2,024.48 | $927,573.42 | $274,571.19 | $420,097.77 |
| 83 | $927,573.42 | $3,091.91 | $2,031.23 | $925,542.19 | $277,663.10 | $425,220.91 |
| 84 | $925,542.19 | $3,085.14 | $2,038.00 | $923,504.18 | $280,748.24 | $430,344.06 |
| 85 | $923,504.18 | $3,078.35 | $2,044.80 | $921,459.39 | $283,826.59 | $435,467.20 |
| 86 | $921,459.39 | $3,071.53 | $2,051.61 | $919,407.77 | $286,898.12 | $440,590.34 |
| 87 | $919,407.77 | $3,064.69 | $2,058.45 | $917,349.32 | $289,962.81 | $445,713.49 |
| 88 | $917,349.32 | $3,057.83 | $2,065.31 | $915,284.01 | $293,020.64 | $450,836.63 |
| 89 | $915,284.01 | $3,050.95 | $2,072.20 | $913,211.81 | $296,071.59 | $455,959.77 |
| 90 | $913,211.81 | $3,044.04 | $2,079.10 | $911,132.71 | $299,115.63 | $461,082.92 |
| 91 | $911,132.71 | $3,037.11 | $2,086.03 | $909,046.67 | $302,152.74 | $466,206.06 |
| 92 | $909,046.67 | $3,030.16 | $2,092.99 | $906,953.69 | $305,182.89 | $471,329.21 |
| 93 | $906,953.69 | $3,023.18 | $2,099.96 | $904,853.72 | $308,206.07 | $476,452.35 |
| 94 | $904,853.72 | $3,016.18 | $2,106.96 | $902,746.76 | $311,222.25 | $481,575.49 |
| 95 | $902,746.76 | $3,009.16 | $2,113.99 | $900,632.77 | $314,231.41 | $486,698.64 |
| 96 | $900,632.77 | $3,002.11 | $2,121.03 | $898,511.74 | $317,233.52 | $491,821.78 |
| 97 | $898,511.74 | $2,995.04 | $2,128.10 | $896,383.63 | $320,228.55 | $496,944.92 |
| 98 | $896,383.63 | $2,987.95 | $2,135.20 | $894,248.43 | $323,216.50 | $502,068.07 |
| 99 | $894,248.43 | $2,980.83 | $2,142.32 | $892,106.12 | $326,197.33 | $507,191.21 |
| 100 | $892,106.12 | $2,973.69 | $2,149.46 | $889,956.66 | $329,171.02 | $512,314.35 |
| 101 | $889,956.66 | $2,966.52 | $2,156.62 | $887,800.04 | $332,137.54 | $517,437.50 |
| 102 | $887,800.04 | $2,959.33 | $2,163.81 | $885,636.23 | $335,096.87 | $522,560.64 |
| 103 | $885,636.23 | $2,952.12 | $2,171.02 | $883,465.21 | $338,048.99 | $527,683.78 |
| 104 | $883,465.21 | $2,944.88 | $2,178.26 | $881,286.95 | $340,993.88 | $532,806.93 |
| 105 | $881,286.95 | $2,937.62 | $2,185.52 | $879,101.43 | $343,931.50 | $537,930.07 |
| 106 | $879,101.43 | $2,930.34 | $2,192.81 | $876,908.62 | $346,861.84 | $543,053.21 |
| 107 | $876,908.62 | $2,923.03 | $2,200.11 | $874,708.51 | $349,784.87 | $548,176.36 |
| 108 | $874,708.51 | $2,915.70 | $2,207.45 | $872,501.06 | $352,700.56 | $553,299.50 |
| 109 | $872,501.06 | $2,908.34 | $2,214.81 | $870,286.25 | $355,608.90 | $558,422.65 |
| 110 | $870,286.25 | $2,900.95 | $2,222.19 | $868,064.06 | $358,509.85 | $563,545.79 |
| 111 | $868,064.06 | $2,893.55 | $2,229.60 | $865,834.47 | $361,403.40 | $568,668.93 |
| 112 | $865,834.47 | $2,886.11 | $2,237.03 | $863,597.44 | $364,289.51 | $573,792.08 |
| 113 | $863,597.44 | $2,878.66 | $2,244.49 | $861,352.95 | $367,168.17 | $578,915.22 |
| 114 | $861,352.95 | $2,871.18 | $2,251.97 | $859,100.98 | $370,039.35 | $584,038.36 |
| 115 | $859,100.98 | $2,863.67 | $2,259.47 | $856,841.51 | $372,903.02 | $589,161.51 |
| 116 | $856,841.51 | $2,856.14 | $2,267.01 | $854,574.51 | $375,759.16 | $594,284.65 |
| 117 | $854,574.51 | $2,848.58 | $2,274.56 | $852,299.94 | $378,607.74 | $599,407.79 |
| 118 | $852,299.94 | $2,841.00 | $2,282.14 | $850,017.80 | $381,448.74 | $604,530.94 |
| 119 | $850,017.80 | $2,833.39 | $2,289.75 | $847,728.05 | $384,282.13 | $609,654.08 |
| 120 | $847,728.05 | $2,825.76 | $2,297.38 | $845,430.67 | $387,107.89 | $614,777.22 |
| 121 | $845,430.67 | $2,818.10 | $2,305.04 | $843,125.62 | $389,925.99 | $619,900.37 |
| 122 | $843,125.62 | $2,810.42 | $2,312.72 | $840,812.90 | $392,736.41 | $625,023.51 |
| 123 | $840,812.90 | $2,802.71 | $2,320.43 | $838,492.47 | $395,539.12 | $630,146.65 |
| 124 | $838,492.47 | $2,794.97 | $2,328.17 | $836,164.30 | $398,334.10 | $635,269.80 |
| 125 | $836,164.30 | $2,787.21 | $2,335.93 | $833,828.37 | $401,121.31 | $640,392.94 |
| 126 | $833,828.37 | $2,779.43 | $2,343.72 | $831,484.65 | $403,900.74 | $645,516.09 |
| 127 | $831,484.65 | $2,771.62 | $2,351.53 | $829,133.12 | $406,672.35 | $650,639.23 |
| 128 | $829,133.12 | $2,763.78 | $2,359.37 | $826,773.76 | $409,436.13 | $655,762.37 |
| 129 | $826,773.76 | $2,755.91 | $2,367.23 | $824,406.53 | $412,192.04 | $660,885.52 |
| 130 | $824,406.53 | $2,748.02 | $2,375.12 | $822,031.41 | $414,940.07 | $666,008.66 |
| 131 | $822,031.41 | $2,740.10 | $2,383.04 | $819,648.37 | $417,680.17 | $671,131.80 |
| 132 | $819,648.37 | $2,732.16 | $2,390.98 | $817,257.38 | $420,412.33 | $676,254.95 |
| 133 | $817,257.38 | $2,724.19 | $2,398.95 | $814,858.43 | $423,136.52 | $681,378.09 |
| 134 | $814,858.43 | $2,716.19 | $2,406.95 | $812,451.48 | $425,852.72 | $686,501.23 |
| 135 | $812,451.48 | $2,708.17 | $2,414.97 | $810,036.51 | $428,560.89 | $691,624.38 |
| 136 | $810,036.51 | $2,700.12 | $2,423.02 | $807,613.49 | $431,261.01 | $696,747.52 |
| 137 | $807,613.49 | $2,692.04 | $2,431.10 | $805,182.39 | $433,953.06 | $701,870.66 |
| 138 | $805,182.39 | $2,683.94 | $2,439.20 | $802,743.19 | $436,637.00 | $706,993.81 |
| 139 | $802,743.19 | $2,675.81 | $2,447.33 | $800,295.86 | $439,312.81 | $712,116.95 |
| 140 | $800,295.86 | $2,667.65 | $2,455.49 | $797,840.37 | $441,980.46 | $717,240.09 |
| 141 | $797,840.37 | $2,659.47 | $2,463.68 | $795,376.69 | $444,639.93 | $722,363.24 |
| 142 | $795,376.69 | $2,651.26 | $2,471.89 | $792,904.80 | $447,291.18 | $727,486.38 |
| 143 | $792,904.80 | $2,643.02 | $2,480.13 | $790,424.67 | $449,934.20 | $732,609.53 |
| 144 | $790,424.67 | $2,634.75 | $2,488.39 | $787,936.28 | $452,568.95 | $737,732.67 |
| 145 | $787,936.28 | $2,626.45 | $2,496.69 | $785,439.59 | $455,195.40 | $742,855.81 |
| 146 | $785,439.59 | $2,618.13 | $2,505.01 | $782,934.58 | $457,813.53 | $747,978.96 |
| 147 | $782,934.58 | $2,609.78 | $2,513.36 | $780,421.22 | $460,423.32 | $753,102.10 |
| 148 | $780,421.22 | $2,601.40 | $2,521.74 | $777,899.48 | $463,024.72 | $758,225.24 |
| 149 | $777,899.48 | $2,593.00 | $2,530.15 | $775,369.33 | $465,617.72 | $763,348.39 |
| 150 | $775,369.33 | $2,584.56 | $2,538.58 | $772,830.75 | $468,202.28 | $768,471.53 |
| 151 | $772,830.75 | $2,576.10 | $2,547.04 | $770,283.71 | $470,778.39 | $773,594.67 |
| 152 | $770,283.71 | $2,567.61 | $2,555.53 | $767,728.18 | $473,346.00 | $778,717.82 |
| 153 | $767,728.18 | $2,559.09 | $2,564.05 | $765,164.13 | $475,905.09 | $783,840.96 |
| 154 | $765,164.13 | $2,550.55 | $2,572.60 | $762,591.54 | $478,455.64 | $788,964.10 |
| 155 | $762,591.54 | $2,541.97 | $2,581.17 | $760,010.36 | $480,997.61 | $794,087.25 |
| 156 | $760,010.36 | $2,533.37 | $2,589.78 | $757,420.59 | $483,530.98 | $799,210.39 |
| 157 | $757,420.59 | $2,524.74 | $2,598.41 | $754,822.18 | $486,055.71 | $804,333.54 |
| 158 | $754,822.18 | $2,516.07 | $2,607.07 | $752,215.11 | $488,571.79 | $809,456.68 |
| 159 | $752,215.11 | $2,507.38 | $2,615.76 | $749,599.35 | $491,079.17 | $814,579.82 |
| 160 | $749,599.35 | $2,498.66 | $2,624.48 | $746,974.87 | $493,577.84 | $819,702.97 |
| 161 | $746,974.87 | $2,489.92 | $2,633.23 | $744,341.64 | $496,067.75 | $824,826.11 |
| 162 | $744,341.64 | $2,481.14 | $2,642.00 | $741,699.64 | $498,548.89 | $829,949.25 |
| 163 | $741,699.64 | $2,472.33 | $2,650.81 | $739,048.83 | $501,021.22 | $835,072.40 |
| 164 | $739,048.83 | $2,463.50 | $2,659.65 | $736,389.18 | $503,484.72 | $840,195.54 |
| 165 | $736,389.18 | $2,454.63 | $2,668.51 | $733,720.67 | $505,939.35 | $845,318.68 |
| 166 | $733,720.67 | $2,445.74 | $2,677.41 | $731,043.26 | $508,385.09 | $850,441.83 |
| 167 | $731,043.26 | $2,436.81 | $2,686.33 | $728,356.93 | $510,821.90 | $855,564.97 |
| 168 | $728,356.93 | $2,427.86 | $2,695.29 | $725,661.64 | $513,249.75 | $860,688.11 |
| 169 | $725,661.64 | $2,418.87 | $2,704.27 | $722,957.37 | $515,668.63 | $865,811.26 |
| 170 | $722,957.37 | $2,409.86 | $2,713.29 | $720,244.08 | $518,078.48 | $870,934.40 |
| 171 | $720,244.08 | $2,400.81 | $2,722.33 | $717,521.75 | $520,479.30 | $876,057.54 |
| 172 | $717,521.75 | $2,391.74 | $2,731.40 | $714,790.35 | $522,871.04 | $881,180.69 |
| 173 | $714,790.35 | $2,382.63 | $2,740.51 | $712,049.84 | $525,253.67 | $886,303.83 |
| 174 | $712,049.84 | $2,373.50 | $2,749.64 | $709,300.19 | $527,627.17 | $891,426.98 |
| 175 | $709,300.19 | $2,364.33 | $2,758.81 | $706,541.39 | $529,991.50 | $896,550.12 |
| 176 | $706,541.39 | $2,355.14 | $2,768.01 | $703,773.38 | $532,346.64 | $901,673.26 |
| 177 | $703,773.38 | $2,345.91 | $2,777.23 | $700,996.15 | $534,692.55 | $906,796.41 |
| 178 | $700,996.15 | $2,336.65 | $2,786.49 | $698,209.66 | $537,029.21 | $911,919.55 |
| 179 | $698,209.66 | $2,327.37 | $2,795.78 | $695,413.88 | $539,356.57 | $917,042.69 |
| 180 | $695,413.88 | $2,318.05 | $2,805.10 | $692,608.78 | $541,674.62 | $922,165.84 |
| 181 | $692,608.78 | $2,308.70 | $2,814.45 | $689,794.33 | $543,983.31 | $927,288.98 |
| 182 | $689,794.33 | $2,299.31 | $2,823.83 | $686,970.51 | $546,282.63 | $932,412.12 |
| 183 | $686,970.51 | $2,289.90 | $2,833.24 | $684,137.26 | $548,572.53 | $937,535.27 |
| 184 | $684,137.26 | $2,280.46 | $2,842.69 | $681,294.58 | $550,852.99 | $942,658.41 |
| 185 | $681,294.58 | $2,270.98 | $2,852.16 | $678,442.42 | $553,123.97 | $947,781.55 |
| 186 | $678,442.42 | $2,261.47 | $2,861.67 | $675,580.75 | $555,385.45 | $952,904.70 |
| 187 | $675,580.75 | $2,251.94 | $2,871.21 | $672,709.54 | $557,637.38 | $958,027.84 |
| 188 | $672,709.54 | $2,242.37 | $2,880.78 | $669,828.76 | $559,879.75 | $963,150.98 |
| 189 | $669,828.76 | $2,232.76 | $2,890.38 | $666,938.38 | $562,112.51 | $968,274.13 |
| 190 | $666,938.38 | $2,223.13 | $2,900.02 | $664,038.36 | $564,335.64 | $973,397.27 |
| 191 | $664,038.36 | $2,213.46 | $2,909.68 | $661,128.68 | $566,549.10 | $978,520.42 |
| 192 | $661,128.68 | $2,203.76 | $2,919.38 | $658,209.30 | $568,752.86 | $983,643.56 |
| 193 | $658,209.30 | $2,194.03 | $2,929.11 | $655,280.19 | $570,946.89 | $988,766.70 |
| 194 | $655,280.19 | $2,184.27 | $2,938.88 | $652,341.31 | $573,131.16 | $993,889.85 |
| 195 | $652,341.31 | $2,174.47 | $2,948.67 | $649,392.64 | $575,305.63 | $999,012.99 |
| 196 | $649,392.64 | $2,164.64 | $2,958.50 | $646,434.14 | $577,470.27 | $1,004,136.13 |
| 197 | $646,434.14 | $2,154.78 | $2,968.36 | $643,465.78 | $579,625.05 | $1,009,259.28 |
| 198 | $643,465.78 | $2,144.89 | $2,978.26 | $640,487.52 | $581,769.94 | $1,014,382.42 |
| 199 | $640,487.52 | $2,134.96 | $2,988.19 | $637,499.33 | $583,904.90 | $1,019,505.56 |
| 200 | $637,499.33 | $2,125.00 | $2,998.15 | $634,501.19 | $586,029.89 | $1,024,628.71 |
| 201 | $634,501.19 | $2,115.00 | $3,008.14 | $631,493.05 | $588,144.90 | $1,029,751.85 |
| 202 | $631,493.05 | $2,104.98 | $3,018.17 | $628,474.88 | $590,249.87 | $1,034,874.99 |
| 203 | $628,474.88 | $2,094.92 | $3,028.23 | $625,446.65 | $592,344.79 | $1,039,998.14 |
| 204 | $625,446.65 | $2,084.82 | $3,038.32 | $622,408.33 | $594,429.61 | $1,045,121.28 |
| 205 | $622,408.33 | $2,074.69 | $3,048.45 | $619,359.88 | $596,504.31 | $1,050,244.42 |
| 206 | $619,359.88 | $2,064.53 | $3,058.61 | $616,301.27 | $598,568.84 | $1,055,367.57 |
| 207 | $616,301.27 | $2,054.34 | $3,068.81 | $613,232.47 | $600,623.18 | $1,060,490.71 |
| 208 | $613,232.47 | $2,044.11 | $3,079.04 | $610,153.43 | $602,667.29 | $1,065,613.86 |
| 209 | $610,153.43 | $2,033.84 | $3,089.30 | $607,064.13 | $604,701.13 | $1,070,737.00 |
| 210 | $607,064.13 | $2,023.55 | $3,099.60 | $603,964.54 | $606,724.68 | $1,075,860.14 |
| 211 | $603,964.54 | $2,013.22 | $3,109.93 | $600,854.61 | $608,737.89 | $1,080,983.29 |
| 212 | $600,854.61 | $2,002.85 | $3,120.29 | $597,734.31 | $610,740.74 | $1,086,106.43 |
| 213 | $597,734.31 | $1,992.45 | $3,130.70 | $594,603.62 | $612,733.19 | $1,091,229.57 |
| 214 | $594,603.62 | $1,982.01 | $3,141.13 | $591,462.49 | $614,715.20 | $1,096,352.72 |
| 215 | $591,462.49 | $1,971.54 | $3,151.60 | $588,310.88 | $616,686.74 | $1,101,475.86 |
| 216 | $588,310.88 | $1,961.04 | $3,162.11 | $585,148.78 | $618,647.78 | $1,106,599.00 |
| 217 | $585,148.78 | $1,950.50 | $3,172.65 | $581,976.13 | $620,598.28 | $1,111,722.15 |
| 218 | $581,976.13 | $1,939.92 | $3,183.22 | $578,792.91 | $622,538.20 | $1,116,845.29 |
| 219 | $578,792.91 | $1,929.31 | $3,193.83 | $575,599.07 | $624,467.51 | $1,121,968.43 |
| 220 | $575,599.07 | $1,918.66 | $3,204.48 | $572,394.59 | $626,386.17 | $1,127,091.58 |
| 221 | $572,394.59 | $1,907.98 | $3,215.16 | $569,179.43 | $628,294.15 | $1,132,214.72 |
| 222 | $569,179.43 | $1,897.26 | $3,225.88 | $565,953.55 | $630,191.42 | $1,137,337.86 |
| 223 | $565,953.55 | $1,886.51 | $3,236.63 | $562,716.92 | $632,077.93 | $1,142,461.01 |
| 224 | $562,716.92 | $1,875.72 | $3,247.42 | $559,469.50 | $633,953.65 | $1,147,584.15 |
| 225 | $559,469.50 | $1,864.90 | $3,258.25 | $556,211.25 | $635,818.55 | $1,152,707.30 |
| 226 | $556,211.25 | $1,854.04 | $3,269.11 | $552,942.15 | $637,672.59 | $1,157,830.44 |
| 227 | $552,942.15 | $1,843.14 | $3,280.00 | $549,662.14 | $639,515.73 | $1,162,953.58 |
| 228 | $549,662.14 | $1,832.21 | $3,290.94 | $546,371.21 | $641,347.93 | $1,168,076.73 |
| 229 | $546,371.21 | $1,821.24 | $3,301.91 | $543,069.30 | $643,169.17 | $1,173,199.87 |
| 230 | $543,069.30 | $1,810.23 | $3,312.91 | $539,756.39 | $644,979.40 | $1,178,323.01 |
| 231 | $539,756.39 | $1,799.19 | $3,323.96 | $536,432.43 | $646,778.59 | $1,183,446.16 |
| 232 | $536,432.43 | $1,788.11 | $3,335.04 | $533,097.40 | $648,566.70 | $1,188,569.30 |
| 233 | $533,097.40 | $1,776.99 | $3,346.15 | $529,751.25 | $650,343.69 | $1,193,692.44 |
| 234 | $529,751.25 | $1,765.84 | $3,357.31 | $526,393.94 | $652,109.53 | $1,198,815.59 |
| 235 | $526,393.94 | $1,754.65 | $3,368.50 | $523,025.44 | $653,864.17 | $1,203,938.73 |
| 236 | $523,025.44 | $1,743.42 | $3,379.73 | $519,645.72 | $655,607.59 | $1,209,061.87 |
| 237 | $519,645.72 | $1,732.15 | $3,390.99 | $516,254.73 | $657,339.74 | $1,214,185.02 |
| 238 | $516,254.73 | $1,720.85 | $3,402.29 | $512,852.43 | $659,060.59 | $1,219,308.16 |
| 239 | $512,852.43 | $1,709.51 | $3,413.64 | $509,438.80 | $660,770.10 | $1,224,431.31 |
| 240 | $509,438.80 | $1,698.13 | $3,425.01 | $506,013.78 | $662,468.23 | $1,229,554.45 |
| 241 | $506,013.78 | $1,686.71 | $3,436.43 | $502,577.35 | $664,154.94 | $1,234,677.59 |
| 242 | $502,577.35 | $1,675.26 | $3,447.89 | $499,129.47 | $665,830.20 | $1,239,800.74 |
| 243 | $499,129.47 | $1,663.76 | $3,459.38 | $495,670.09 | $667,493.97 | $1,244,923.88 |
| 244 | $495,670.09 | $1,652.23 | $3,470.91 | $492,199.18 | $669,146.20 | $1,250,047.02 |
| 245 | $492,199.18 | $1,640.66 | $3,482.48 | $488,716.70 | $670,786.86 | $1,255,170.17 |
| 246 | $488,716.70 | $1,629.06 | $3,494.09 | $485,222.61 | $672,415.92 | $1,260,293.31 |
| 247 | $485,222.61 | $1,617.41 | $3,505.73 | $481,716.88 | $674,033.33 | $1,265,416.45 |
| 248 | $481,716.88 | $1,605.72 | $3,517.42 | $478,199.45 | $675,639.05 | $1,270,539.60 |
| 249 | $478,199.45 | $1,594.00 | $3,529.15 | $474,670.31 | $677,233.05 | $1,275,662.74 |
| 250 | $474,670.31 | $1,582.23 | $3,540.91 | $471,129.40 | $678,815.28 | $1,280,785.88 |
| 251 | $471,129.40 | $1,570.43 | $3,552.71 | $467,576.69 | $680,385.72 | $1,285,909.03 |
| 252 | $467,576.69 | $1,558.59 | $3,564.55 | $464,012.13 | $681,944.30 | $1,291,032.17 |
| 253 | $464,012.13 | $1,546.71 | $3,576.44 | $460,435.70 | $683,491.01 | $1,296,155.31 |
| 254 | $460,435.70 | $1,534.79 | $3,588.36 | $456,847.34 | $685,025.80 | $1,301,278.46 |
| 255 | $456,847.34 | $1,522.82 | $3,600.32 | $453,247.02 | $686,548.62 | $1,306,401.60 |
| 256 | $453,247.02 | $1,510.82 | $3,612.32 | $449,634.70 | $688,059.45 | $1,311,524.75 |
| 257 | $449,634.70 | $1,498.78 | $3,624.36 | $446,010.34 | $689,558.23 | $1,316,647.89 |
| 258 | $446,010.34 | $1,486.70 | $3,636.44 | $442,373.90 | $691,044.93 | $1,321,771.03 |
| 259 | $442,373.90 | $1,474.58 | $3,648.56 | $438,725.33 | $692,519.51 | $1,326,894.18 |
| 260 | $438,725.33 | $1,462.42 | $3,660.73 | $435,064.61 | $693,981.93 | $1,332,017.32 |
| 261 | $435,064.61 | $1,450.22 | $3,672.93 | $431,391.68 | $695,432.14 | $1,337,140.46 |
| 262 | $431,391.68 | $1,437.97 | $3,685.17 | $427,706.51 | $696,870.11 | $1,342,263.61 |
| 263 | $427,706.51 | $1,425.69 | $3,697.46 | $424,009.05 | $698,295.80 | $1,347,386.75 |
| 264 | $424,009.05 | $1,413.36 | $3,709.78 | $420,299.27 | $699,709.17 | $1,352,509.89 |
| 265 | $420,299.27 | $1,401.00 | $3,722.15 | $416,577.13 | $701,110.16 | $1,357,633.04 |
| 266 | $416,577.13 | $1,388.59 | $3,734.55 | $412,842.57 | $702,498.75 | $1,362,756.18 |
| 267 | $412,842.57 | $1,376.14 | $3,747.00 | $409,095.57 | $703,874.90 | $1,367,879.32 |
| 268 | $409,095.57 | $1,363.65 | $3,759.49 | $405,336.08 | $705,238.55 | $1,373,002.47 |
| 269 | $405,336.08 | $1,351.12 | $3,772.02 | $401,564.06 | $706,589.67 | $1,378,125.61 |
| 270 | $401,564.06 | $1,338.55 | $3,784.60 | $397,779.46 | $707,928.21 | $1,383,248.75 |
| 271 | $397,779.46 | $1,325.93 | $3,797.21 | $393,982.25 | $709,254.15 | $1,388,371.90 |
| 272 | $393,982.25 | $1,313.27 | $3,809.87 | $390,172.38 | $710,567.42 | $1,393,495.04 |
| 273 | $390,172.38 | $1,300.57 | $3,822.57 | $386,349.81 | $711,867.99 | $1,398,618.19 |
| 274 | $386,349.81 | $1,287.83 | $3,835.31 | $382,514.50 | $713,155.83 | $1,403,741.33 |
| 275 | $382,514.50 | $1,275.05 | $3,848.10 | $378,666.40 | $714,430.88 | $1,408,864.47 |
| 276 | $378,666.40 | $1,262.22 | $3,860.92 | $374,805.48 | $715,693.10 | $1,413,987.62 |
| 277 | $374,805.48 | $1,249.35 | $3,873.79 | $370,931.69 | $716,942.45 | $1,419,110.76 |
| 278 | $370,931.69 | $1,236.44 | $3,886.70 | $367,044.98 | $718,178.89 | $1,424,233.90 |
| 279 | $367,044.98 | $1,223.48 | $3,899.66 | $363,145.32 | $719,402.37 | $1,429,357.05 |
| 280 | $363,145.32 | $1,210.48 | $3,912.66 | $359,232.67 | $720,612.86 | $1,434,480.19 |
| 281 | $359,232.67 | $1,197.44 | $3,925.70 | $355,306.96 | $721,810.30 | $1,439,603.33 |
| 282 | $355,306.96 | $1,184.36 | $3,938.79 | $351,368.18 | $722,994.65 | $1,444,726.48 |
| 283 | $351,368.18 | $1,171.23 | $3,951.92 | $347,416.26 | $724,165.88 | $1,449,849.62 |
| 284 | $347,416.26 | $1,158.05 | $3,965.09 | $343,451.17 | $725,323.94 | $1,454,972.76 |
| 285 | $343,451.17 | $1,144.84 | $3,978.31 | $339,472.87 | $726,468.77 | $1,460,095.91 |
| 286 | $339,472.87 | $1,131.58 | $3,991.57 | $335,481.30 | $727,600.35 | $1,465,219.05 |
| 287 | $335,481.30 | $1,118.27 | $4,004.87 | $331,476.43 | $728,718.62 | $1,470,342.19 |
| 288 | $331,476.43 | $1,104.92 | $4,018.22 | $327,458.20 | $729,823.54 | $1,475,465.34 |
| 289 | $327,458.20 | $1,091.53 | $4,031.62 | $323,426.59 | $730,915.07 | $1,480,588.48 |
| 290 | $323,426.59 | $1,078.09 | $4,045.05 | $319,381.53 | $731,993.16 | $1,485,711.63 |
| 291 | $319,381.53 | $1,064.61 | $4,058.54 | $315,322.99 | $733,057.76 | $1,490,834.77 |
| 292 | $315,322.99 | $1,051.08 | $4,072.07 | $311,250.93 | $734,108.84 | $1,495,957.91 |
| 293 | $311,250.93 | $1,037.50 | $4,085.64 | $307,165.29 | $735,146.34 | $1,501,081.06 |
| 294 | $307,165.29 | $1,023.88 | $4,099.26 | $303,066.03 | $736,170.23 | $1,506,204.20 |
| 295 | $303,066.03 | $1,010.22 | $4,112.92 | $298,953.10 | $737,180.45 | $1,511,327.34 |
| 296 | $298,953.10 | $996.51 | $4,126.63 | $294,826.47 | $738,176.96 | $1,516,450.49 |
| 297 | $294,826.47 | $982.75 | $4,140.39 | $290,686.08 | $739,159.71 | $1,521,573.63 |
| 298 | $290,686.08 | $968.95 | $4,154.19 | $286,531.89 | $740,128.67 | $1,526,696.77 |
| 299 | $286,531.89 | $955.11 | $4,168.04 | $282,363.85 | $741,083.77 | $1,531,819.92 |
| 300 | $282,363.85 | $941.21 | $4,181.93 | $278,181.92 | $742,024.98 | $1,536,943.06 |
| 301 | $278,181.92 | $927.27 | $4,195.87 | $273,986.05 | $742,952.26 | $1,542,066.20 |
| 302 | $273,986.05 | $913.29 | $4,209.86 | $269,776.20 | $743,865.54 | $1,547,189.35 |
| 303 | $269,776.20 | $899.25 | $4,223.89 | $265,552.31 | $744,764.80 | $1,552,312.49 |
| 304 | $265,552.31 | $885.17 | $4,237.97 | $261,314.34 | $745,649.97 | $1,557,435.63 |
| 305 | $261,314.34 | $871.05 | $4,252.10 | $257,062.24 | $746,521.02 | $1,562,558.78 |
| 306 | $257,062.24 | $856.87 | $4,266.27 | $252,795.97 | $747,377.89 | $1,567,681.92 |
| 307 | $252,795.97 | $842.65 | $4,280.49 | $248,515.48 | $748,220.55 | $1,572,805.07 |
| 308 | $248,515.48 | $828.38 | $4,294.76 | $244,220.72 | $749,048.93 | $1,577,928.21 |
| 309 | $244,220.72 | $814.07 | $4,309.07 | $239,911.65 | $749,863.00 | $1,583,051.35 |
| 310 | $239,911.65 | $799.71 | $4,323.44 | $235,588.21 | $750,662.71 | $1,588,174.50 |
| 311 | $235,588.21 | $785.29 | $4,337.85 | $231,250.36 | $751,448.00 | $1,593,297.64 |
| 312 | $231,250.36 | $770.83 | $4,352.31 | $226,898.05 | $752,218.84 | $1,598,420.78 |
| 313 | $226,898.05 | $756.33 | $4,366.82 | $222,531.24 | $752,975.16 | $1,603,543.93 |
| 314 | $222,531.24 | $741.77 | $4,381.37 | $218,149.86 | $753,716.93 | $1,608,667.07 |
| 315 | $218,149.86 | $727.17 | $4,395.98 | $213,753.89 | $754,444.10 | $1,613,790.21 |
| 316 | $213,753.89 | $712.51 | $4,410.63 | $209,343.26 | $755,156.61 | $1,618,913.36 |
| 317 | $209,343.26 | $697.81 | $4,425.33 | $204,917.92 | $755,854.42 | $1,624,036.50 |
| 318 | $204,917.92 | $683.06 | $4,440.08 | $200,477.84 | $756,537.48 | $1,629,159.64 |
| 319 | $200,477.84 | $668.26 | $4,454.88 | $196,022.96 | $757,205.74 | $1,634,282.79 |
| 320 | $196,022.96 | $653.41 | $4,469.73 | $191,553.22 | $757,859.15 | $1,639,405.93 |
| 321 | $191,553.22 | $638.51 | $4,484.63 | $187,068.59 | $758,497.66 | $1,644,529.07 |
| 322 | $187,068.59 | $623.56 | $4,499.58 | $182,569.01 | $759,121.23 | $1,649,652.22 |
| 323 | $182,569.01 | $608.56 | $4,514.58 | $178,054.43 | $759,729.79 | $1,654,775.36 |
| 324 | $178,054.43 | $593.51 | $4,529.63 | $173,524.80 | $760,323.30 | $1,659,898.51 |
| 325 | $173,524.80 | $578.42 | $4,544.73 | $168,980.07 | $760,901.72 | $1,665,021.65 |
| 326 | $168,980.07 | $563.27 | $4,559.88 | $164,420.19 | $761,464.99 | $1,670,144.79 |
| 327 | $164,420.19 | $548.07 | $4,575.08 | $159,845.12 | $762,013.05 | $1,675,267.94 |
| 328 | $159,845.12 | $532.82 | $4,590.33 | $155,254.79 | $762,545.87 | $1,680,391.08 |
| 329 | $155,254.79 | $517.52 | $4,605.63 | $150,649.16 | $763,063.39 | $1,685,514.22 |
| 330 | $150,649.16 | $502.16 | $4,620.98 | $146,028.18 | $763,565.55 | $1,690,637.37 |
| 331 | $146,028.18 | $486.76 | $4,636.38 | $141,391.80 | $764,052.31 | $1,695,760.51 |
| 332 | $141,391.80 | $471.31 | $4,651.84 | $136,739.96 | $764,523.62 | $1,700,883.65 |
| 333 | $136,739.96 | $455.80 | $4,667.34 | $132,072.62 | $764,979.42 | $1,706,006.80 |
| 334 | $132,072.62 | $440.24 | $4,682.90 | $127,389.72 | $765,419.66 | $1,711,129.94 |
| 335 | $127,389.72 | $424.63 | $4,698.51 | $122,691.21 | $765,844.29 | $1,716,253.08 |
| 336 | $122,691.21 | $408.97 | $4,714.17 | $117,977.03 | $766,253.26 | $1,721,376.23 |
| 337 | $117,977.03 | $393.26 | $4,729.89 | $113,247.15 | $766,646.52 | $1,726,499.37 |
| 338 | $113,247.15 | $377.49 | $4,745.65 | $108,501.49 | $767,024.01 | $1,731,622.52 |
| 339 | $108,501.49 | $361.67 | $4,761.47 | $103,740.02 | $767,385.68 | $1,736,745.66 |
| 340 | $103,740.02 | $345.80 | $4,777.34 | $98,962.68 | $767,731.48 | $1,741,868.80 |
| 341 | $98,962.68 | $329.88 | $4,793.27 | $94,169.41 | $768,061.36 | $1,746,991.95 |
| 342 | $94,169.41 | $313.90 | $4,809.25 | $89,360.17 | $768,375.25 | $1,752,115.09 |
| 343 | $89,360.17 | $297.87 | $4,825.28 | $84,534.89 | $768,673.12 | $1,757,238.23 |
| 344 | $84,534.89 | $281.78 | $4,841.36 | $79,693.53 | $768,954.91 | $1,762,361.38 |
| 345 | $79,693.53 | $265.65 | $4,857.50 | $74,836.03 | $769,220.55 | $1,767,484.52 |
| 346 | $74,836.03 | $249.45 | $4,873.69 | $69,962.34 | $769,470.00 | $1,772,607.66 |
| 347 | $69,962.34 | $233.21 | $4,889.94 | $65,072.40 | $769,703.21 | $1,777,730.81 |
| 348 | $65,072.40 | $216.91 | $4,906.24 | $60,166.17 | $769,920.12 | $1,782,853.95 |
| 349 | $60,166.17 | $200.55 | $4,922.59 | $55,243.58 | $770,120.67 | $1,787,977.09 |
| 350 | $55,243.58 | $184.15 | $4,939.00 | $50,304.58 | $770,304.82 | $1,793,100.24 |
| 351 | $50,304.58 | $167.68 | $4,955.46 | $45,349.12 | $770,472.50 | $1,798,223.38 |
| 352 | $45,349.12 | $151.16 | $4,971.98 | $40,377.14 | $770,623.66 | $1,803,346.52 |
| 353 | $40,377.14 | $134.59 | $4,988.55 | $35,388.59 | $770,758.25 | $1,808,469.67 |
| 354 | $35,388.59 | $117.96 | $5,005.18 | $30,383.41 | $770,876.22 | $1,813,592.81 |
| 355 | $30,383.41 | $101.28 | $5,021.87 | $25,361.54 | $770,977.49 | $1,818,715.96 |
| 356 | $25,361.54 | $84.54 | $5,038.61 | $20,322.93 | $771,062.03 | $1,823,839.10 |
| 357 | $20,322.93 | $67.74 | $5,055.40 | $15,267.53 | $771,129.78 | $1,828,962.24 |
| 358 | $15,267.53 | $50.89 | $5,072.25 | $10,195.28 | $771,180.67 | $1,834,085.39 |
| 359 | $10,195.28 | $33.98 | $5,089.16 | $5,106.12 | $771,214.65 | $1,839,208.53 |
| 360 | $5,106.12 | $17.02 | $5,106.12 | $0.00 | $771,231.67 | $1,844,331.67 |