|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075,000.00 | $5,151.04 | $1,122.37 | $1,073,877.63 | $5,151.04 | $6,273.41 |
| 2 | $1,073,877.63 | $5,145.66 | $1,127.74 | $1,072,749.89 | $10,296.71 | $12,546.82 |
| 3 | $1,072,749.89 | $5,140.26 | $1,133.15 | $1,071,616.74 | $15,436.97 | $18,820.22 |
| 4 | $1,071,616.74 | $5,134.83 | $1,138.58 | $1,070,478.16 | $20,571.80 | $25,093.63 |
| 5 | $1,070,478.16 | $5,129.37 | $1,144.03 | $1,069,334.13 | $25,701.17 | $31,367.04 |
| 6 | $1,069,334.13 | $5,123.89 | $1,149.52 | $1,068,184.61 | $30,825.06 | $37,640.45 |
| 7 | $1,068,184.61 | $5,118.38 | $1,155.02 | $1,067,029.59 | $35,943.45 | $43,913.86 |
| 8 | $1,067,029.59 | $5,112.85 | $1,160.56 | $1,065,869.03 | $41,056.30 | $50,187.27 |
| 9 | $1,065,869.03 | $5,107.29 | $1,166.12 | $1,064,702.91 | $46,163.59 | $56,460.67 |
| 10 | $1,064,702.91 | $5,101.70 | $1,171.71 | $1,063,531.21 | $51,265.29 | $62,734.08 |
| 11 | $1,063,531.21 | $5,096.09 | $1,177.32 | $1,062,353.88 | $56,361.37 | $69,007.49 |
| 12 | $1,062,353.88 | $5,090.45 | $1,182.96 | $1,061,170.92 | $61,451.82 | $75,280.90 |
| 13 | $1,061,170.92 | $5,084.78 | $1,188.63 | $1,059,982.29 | $66,536.60 | $81,554.31 |
| 14 | $1,059,982.29 | $5,079.08 | $1,194.33 | $1,058,787.96 | $71,615.68 | $87,827.71 |
| 15 | $1,058,787.96 | $5,073.36 | $1,200.05 | $1,057,587.92 | $76,689.04 | $94,101.12 |
| 16 | $1,057,587.92 | $5,067.61 | $1,205.80 | $1,056,382.12 | $81,756.65 | $100,374.53 |
| 17 | $1,056,382.12 | $5,061.83 | $1,211.58 | $1,055,170.54 | $86,818.48 | $106,647.94 |
| 18 | $1,055,170.54 | $5,056.03 | $1,217.38 | $1,053,953.16 | $91,874.50 | $112,921.35 |
| 19 | $1,053,953.16 | $5,050.19 | $1,223.22 | $1,052,729.94 | $96,924.70 | $119,194.76 |
| 20 | $1,052,729.94 | $5,044.33 | $1,229.08 | $1,051,500.86 | $101,969.03 | $125,468.16 |
| 21 | $1,051,500.86 | $5,038.44 | $1,234.97 | $1,050,265.90 | $107,007.47 | $131,741.57 |
| 22 | $1,050,265.90 | $5,032.52 | $1,240.88 | $1,049,025.01 | $112,039.99 | $138,014.98 |
| 23 | $1,049,025.01 | $5,026.58 | $1,246.83 | $1,047,778.18 | $117,066.57 | $144,288.39 |
| 24 | $1,047,778.18 | $5,020.60 | $1,252.80 | $1,046,525.38 | $122,087.17 | $150,561.80 |
| 25 | $1,046,525.38 | $5,014.60 | $1,258.81 | $1,045,266.57 | $127,101.78 | $156,835.21 |
| 26 | $1,045,266.57 | $5,008.57 | $1,264.84 | $1,044,001.73 | $132,110.34 | $163,108.61 |
| 27 | $1,044,001.73 | $5,002.51 | $1,270.90 | $1,042,730.83 | $137,112.85 | $169,382.02 |
| 28 | $1,042,730.83 | $4,996.42 | $1,276.99 | $1,041,453.84 | $142,109.27 | $175,655.43 |
| 29 | $1,041,453.84 | $4,990.30 | $1,283.11 | $1,040,170.73 | $147,099.57 | $181,928.84 |
| 30 | $1,040,170.73 | $4,984.15 | $1,289.26 | $1,038,881.48 | $152,083.72 | $188,202.25 |
| 31 | $1,038,881.48 | $4,977.97 | $1,295.43 | $1,037,586.04 | $157,061.70 | $194,475.65 |
| 32 | $1,037,586.04 | $4,971.77 | $1,301.64 | $1,036,284.40 | $162,033.46 | $200,749.06 |
| 33 | $1,036,284.40 | $4,965.53 | $1,307.88 | $1,034,976.52 | $166,998.99 | $207,022.47 |
| 34 | $1,034,976.52 | $4,959.26 | $1,314.15 | $1,033,662.38 | $171,958.25 | $213,295.88 |
| 35 | $1,033,662.38 | $4,952.97 | $1,320.44 | $1,032,341.93 | $176,911.22 | $219,569.29 |
| 36 | $1,032,341.93 | $4,946.64 | $1,326.77 | $1,031,015.16 | $181,857.86 | $225,842.70 |
| 37 | $1,031,015.16 | $4,940.28 | $1,333.13 | $1,029,682.04 | $186,798.14 | $232,116.10 |
| 38 | $1,029,682.04 | $4,933.89 | $1,339.52 | $1,028,342.52 | $191,732.03 | $238,389.51 |
| 39 | $1,028,342.52 | $4,927.47 | $1,345.93 | $1,026,996.59 | $196,659.51 | $244,662.92 |
| 40 | $1,026,996.59 | $4,921.03 | $1,352.38 | $1,025,644.20 | $201,580.53 | $250,936.33 |
| 41 | $1,025,644.20 | $4,914.55 | $1,358.86 | $1,024,285.34 | $206,495.08 | $257,209.74 |
| 42 | $1,024,285.34 | $4,908.03 | $1,365.37 | $1,022,919.97 | $211,403.11 | $263,483.14 |
| 43 | $1,022,919.97 | $4,901.49 | $1,371.92 | $1,021,548.05 | $216,304.60 | $269,756.55 |
| 44 | $1,021,548.05 | $4,894.92 | $1,378.49 | $1,020,169.56 | $221,199.52 | $276,029.96 |
| 45 | $1,020,169.56 | $4,888.31 | $1,385.10 | $1,018,784.46 | $226,087.83 | $282,303.37 |
| 46 | $1,018,784.46 | $4,881.68 | $1,391.73 | $1,017,392.73 | $230,969.51 | $288,576.78 |
| 47 | $1,017,392.73 | $4,875.01 | $1,398.40 | $1,015,994.33 | $235,844.52 | $294,850.19 |
| 48 | $1,015,994.33 | $4,868.31 | $1,405.10 | $1,014,589.23 | $240,712.82 | $301,123.59 |
| 49 | $1,014,589.23 | $4,861.57 | $1,411.83 | $1,013,177.39 | $245,574.40 | $307,397.00 |
| 50 | $1,013,177.39 | $4,854.81 | $1,418.60 | $1,011,758.79 | $250,429.20 | $313,670.41 |
| 51 | $1,011,758.79 | $4,848.01 | $1,425.40 | $1,010,333.40 | $255,277.21 | $319,943.82 |
| 52 | $1,010,333.40 | $4,841.18 | $1,432.23 | $1,008,901.17 | $260,118.40 | $326,217.23 |
| 53 | $1,008,901.17 | $4,834.32 | $1,439.09 | $1,007,462.08 | $264,952.71 | $332,490.63 |
| 54 | $1,007,462.08 | $4,827.42 | $1,445.99 | $1,006,016.09 | $269,780.14 | $338,764.04 |
| 55 | $1,006,016.09 | $4,820.49 | $1,452.91 | $1,004,563.18 | $274,600.63 | $345,037.45 |
| 56 | $1,004,563.18 | $4,813.53 | $1,459.88 | $1,003,103.30 | $279,414.16 | $351,310.86 |
| 57 | $1,003,103.30 | $4,806.54 | $1,466.87 | $1,001,636.43 | $284,220.70 | $357,584.27 |
| 58 | $1,001,636.43 | $4,799.51 | $1,473.90 | $1,000,162.53 | $289,020.21 | $363,857.68 |
| 59 | $1,000,162.53 | $4,792.45 | $1,480.96 | $998,681.57 | $293,812.65 | $370,131.08 |
| 60 | $998,681.57 | $4,785.35 | $1,488.06 | $997,193.51 | $298,598.00 | $376,404.49 |
| 61 | $997,193.51 | $4,778.22 | $1,495.19 | $995,698.32 | $303,376.22 | $382,677.90 |
| 62 | $995,698.32 | $4,771.05 | $1,502.35 | $994,195.97 | $308,147.27 | $388,951.31 |
| 63 | $994,195.97 | $4,763.86 | $1,509.55 | $992,686.41 | $312,911.13 | $395,224.72 |
| 64 | $992,686.41 | $4,756.62 | $1,516.79 | $991,169.63 | $317,667.75 | $401,498.13 |
| 65 | $991,169.63 | $4,749.35 | $1,524.05 | $989,645.57 | $322,417.11 | $407,771.53 |
| 66 | $989,645.57 | $4,742.05 | $1,531.36 | $988,114.22 | $327,159.16 | $414,044.94 |
| 67 | $988,114.22 | $4,734.71 | $1,538.69 | $986,575.52 | $331,893.87 | $420,318.35 |
| 68 | $986,575.52 | $4,727.34 | $1,546.07 | $985,029.46 | $336,621.21 | $426,591.76 |
| 69 | $985,029.46 | $4,719.93 | $1,553.48 | $983,475.98 | $341,341.15 | $432,865.17 |
| 70 | $983,475.98 | $4,712.49 | $1,560.92 | $981,915.06 | $346,053.64 | $439,138.57 |
| 71 | $981,915.06 | $4,705.01 | $1,568.40 | $980,346.66 | $350,758.65 | $445,411.98 |
| 72 | $980,346.66 | $4,697.49 | $1,575.91 | $978,770.75 | $355,456.14 | $451,685.39 |
| 73 | $978,770.75 | $4,689.94 | $1,583.47 | $977,187.28 | $360,146.08 | $457,958.80 |
| 74 | $977,187.28 | $4,682.36 | $1,591.05 | $975,596.23 | $364,828.44 | $464,232.21 |
| 75 | $975,596.23 | $4,674.73 | $1,598.68 | $973,997.55 | $369,503.17 | $470,505.62 |
| 76 | $973,997.55 | $4,667.07 | $1,606.34 | $972,391.22 | $374,170.24 | $476,779.02 |
| 77 | $972,391.22 | $4,659.37 | $1,614.03 | $970,777.18 | $378,829.62 | $483,052.43 |
| 78 | $970,777.18 | $4,651.64 | $1,621.77 | $969,155.42 | $383,481.26 | $489,325.84 |
| 79 | $969,155.42 | $4,643.87 | $1,629.54 | $967,525.88 | $388,125.13 | $495,599.25 |
| 80 | $967,525.88 | $4,636.06 | $1,637.35 | $965,888.53 | $392,761.19 | $501,872.66 |
| 81 | $965,888.53 | $4,628.22 | $1,645.19 | $964,243.34 | $397,389.40 | $508,146.06 |
| 82 | $964,243.34 | $4,620.33 | $1,653.08 | $962,590.26 | $402,009.74 | $514,419.47 |
| 83 | $962,590.26 | $4,612.41 | $1,661.00 | $960,929.27 | $406,622.15 | $520,692.88 |
| 84 | $960,929.27 | $4,604.45 | $1,668.96 | $959,260.31 | $411,226.60 | $526,966.29 |
| 85 | $959,260.31 | $4,596.46 | $1,676.95 | $957,583.36 | $415,823.06 | $533,239.70 |
| 86 | $957,583.36 | $4,588.42 | $1,684.99 | $955,898.37 | $420,411.48 | $539,513.11 |
| 87 | $955,898.37 | $4,580.35 | $1,693.06 | $954,205.31 | $424,991.82 | $545,786.51 |
| 88 | $954,205.31 | $4,572.23 | $1,701.17 | $952,504.14 | $429,564.06 | $552,059.92 |
| 89 | $952,504.14 | $4,564.08 | $1,709.33 | $950,794.81 | $434,128.14 | $558,333.33 |
| 90 | $950,794.81 | $4,555.89 | $1,717.52 | $949,077.29 | $438,684.03 | $564,606.74 |
| 91 | $949,077.29 | $4,547.66 | $1,725.75 | $947,351.55 | $443,231.69 | $570,880.15 |
| 92 | $947,351.55 | $4,539.39 | $1,734.02 | $945,617.53 | $447,771.09 | $577,153.56 |
| 93 | $945,617.53 | $4,531.08 | $1,742.32 | $943,875.21 | $452,302.17 | $583,426.96 |
| 94 | $943,875.21 | $4,522.74 | $1,750.67 | $942,124.53 | $456,824.91 | $589,700.37 |
| 95 | $942,124.53 | $4,514.35 | $1,759.06 | $940,365.47 | $461,339.25 | $595,973.78 |
| 96 | $940,365.47 | $4,505.92 | $1,767.49 | $938,597.98 | $465,845.17 | $602,247.19 |
| 97 | $938,597.98 | $4,497.45 | $1,775.96 | $936,822.02 | $470,342.62 | $608,520.60 |
| 98 | $936,822.02 | $4,488.94 | $1,784.47 | $935,037.55 | $474,831.56 | $614,794.00 |
| 99 | $935,037.55 | $4,480.39 | $1,793.02 | $933,244.53 | $479,311.95 | $621,067.41 |
| 100 | $933,244.53 | $4,471.80 | $1,801.61 | $931,442.92 | $483,783.74 | $627,340.82 |
| 101 | $931,442.92 | $4,463.16 | $1,810.24 | $929,632.68 | $488,246.91 | $633,614.23 |
| 102 | $929,632.68 | $4,454.49 | $1,818.92 | $927,813.76 | $492,701.40 | $639,887.64 |
| 103 | $927,813.76 | $4,445.77 | $1,827.63 | $925,986.13 | $497,147.17 | $646,161.05 |
| 104 | $925,986.13 | $4,437.02 | $1,836.39 | $924,149.73 | $501,584.19 | $652,434.45 |
| 105 | $924,149.73 | $4,428.22 | $1,845.19 | $922,304.54 | $506,012.41 | $658,707.86 |
| 106 | $922,304.54 | $4,419.38 | $1,854.03 | $920,450.51 | $510,431.78 | $664,981.27 |
| 107 | $920,450.51 | $4,410.49 | $1,862.92 | $918,587.60 | $514,842.27 | $671,254.68 |
| 108 | $918,587.60 | $4,401.57 | $1,871.84 | $916,715.75 | $519,243.84 | $677,528.09 |
| 109 | $916,715.75 | $4,392.60 | $1,880.81 | $914,834.94 | $523,636.44 | $683,801.49 |
| 110 | $914,834.94 | $4,383.58 | $1,889.82 | $912,945.12 | $528,020.02 | $690,074.90 |
| 111 | $912,945.12 | $4,374.53 | $1,898.88 | $911,046.24 | $532,394.55 | $696,348.31 |
| 112 | $911,046.24 | $4,365.43 | $1,907.98 | $909,138.26 | $536,759.98 | $702,621.72 |
| 113 | $909,138.26 | $4,356.29 | $1,917.12 | $907,221.14 | $541,116.27 | $708,895.13 |
| 114 | $907,221.14 | $4,347.10 | $1,926.31 | $905,294.83 | $545,463.37 | $715,168.54 |
| 115 | $905,294.83 | $4,337.87 | $1,935.54 | $903,359.29 | $549,801.24 | $721,441.94 |
| 116 | $903,359.29 | $4,328.60 | $1,944.81 | $901,414.48 | $554,129.83 | $727,715.35 |
| 117 | $901,414.48 | $4,319.28 | $1,954.13 | $899,460.35 | $558,449.11 | $733,988.76 |
| 118 | $899,460.35 | $4,309.91 | $1,963.49 | $897,496.86 | $562,759.03 | $740,262.17 |
| 119 | $897,496.86 | $4,300.51 | $1,972.90 | $895,523.96 | $567,059.53 | $746,535.58 |
| 120 | $895,523.96 | $4,291.05 | $1,982.36 | $893,541.60 | $571,350.58 | $752,808.98 |
| 121 | $893,541.60 | $4,281.55 | $1,991.85 | $891,549.74 | $575,632.14 | $759,082.39 |
| 122 | $891,549.74 | $4,272.01 | $2,001.40 | $889,548.35 | $579,904.15 | $765,355.80 |
| 123 | $889,548.35 | $4,262.42 | $2,010.99 | $887,537.36 | $584,166.57 | $771,629.21 |
| 124 | $887,537.36 | $4,252.78 | $2,020.63 | $885,516.73 | $588,419.35 | $777,902.62 |
| 125 | $885,516.73 | $4,243.10 | $2,030.31 | $883,486.42 | $592,662.45 | $784,176.03 |
| 126 | $883,486.42 | $4,233.37 | $2,040.04 | $881,446.39 | $596,895.82 | $790,449.43 |
| 127 | $881,446.39 | $4,223.60 | $2,049.81 | $879,396.58 | $601,119.42 | $796,722.84 |
| 128 | $879,396.58 | $4,213.78 | $2,059.63 | $877,336.94 | $605,333.20 | $802,996.25 |
| 129 | $877,336.94 | $4,203.91 | $2,069.50 | $875,267.44 | $609,537.10 | $809,269.66 |
| 130 | $875,267.44 | $4,193.99 | $2,079.42 | $873,188.02 | $613,731.09 | $815,543.07 |
| 131 | $873,188.02 | $4,184.03 | $2,089.38 | $871,098.64 | $617,915.12 | $821,816.48 |
| 132 | $871,098.64 | $4,174.01 | $2,099.39 | $868,999.25 | $622,089.13 | $828,089.88 |
| 133 | $868,999.25 | $4,163.95 | $2,109.45 | $866,889.79 | $626,253.09 | $834,363.29 |
| 134 | $866,889.79 | $4,153.85 | $2,119.56 | $864,770.23 | $630,406.93 | $840,636.70 |
| 135 | $864,770.23 | $4,143.69 | $2,129.72 | $862,640.52 | $634,550.62 | $846,910.11 |
| 136 | $862,640.52 | $4,133.49 | $2,139.92 | $860,500.59 | $638,684.11 | $853,183.52 |
| 137 | $860,500.59 | $4,123.23 | $2,150.18 | $858,350.42 | $642,807.34 | $859,456.92 |
| 138 | $858,350.42 | $4,112.93 | $2,160.48 | $856,189.94 | $646,920.27 | $865,730.33 |
| 139 | $856,189.94 | $4,102.58 | $2,170.83 | $854,019.11 | $651,022.85 | $872,003.74 |
| 140 | $854,019.11 | $4,092.17 | $2,181.23 | $851,837.87 | $655,115.02 | $878,277.15 |
| 141 | $851,837.87 | $4,081.72 | $2,191.69 | $849,646.19 | $659,196.75 | $884,550.56 |
| 142 | $849,646.19 | $4,071.22 | $2,202.19 | $847,444.00 | $663,267.97 | $890,823.97 |
| 143 | $847,444.00 | $4,060.67 | $2,212.74 | $845,231.26 | $667,328.64 | $897,097.37 |
| 144 | $845,231.26 | $4,050.07 | $2,223.34 | $843,007.92 | $671,378.70 | $903,370.78 |
| 145 | $843,007.92 | $4,039.41 | $2,234.00 | $840,773.93 | $675,418.12 | $909,644.19 |
| 146 | $840,773.93 | $4,028.71 | $2,244.70 | $838,529.23 | $679,446.82 | $915,917.60 |
| 147 | $838,529.23 | $4,017.95 | $2,255.46 | $836,273.77 | $683,464.78 | $922,191.01 |
| 148 | $836,273.77 | $4,007.15 | $2,266.26 | $834,007.51 | $687,471.92 | $928,464.41 |
| 149 | $834,007.51 | $3,996.29 | $2,277.12 | $831,730.39 | $691,468.21 | $934,737.82 |
| 150 | $831,730.39 | $3,985.37 | $2,288.03 | $829,442.35 | $695,453.58 | $941,011.23 |
| 151 | $829,442.35 | $3,974.41 | $2,299.00 | $827,143.35 | $699,427.99 | $947,284.64 |
| 152 | $827,143.35 | $3,963.40 | $2,310.01 | $824,833.34 | $703,391.39 | $953,558.05 |
| 153 | $824,833.34 | $3,952.33 | $2,321.08 | $822,512.26 | $707,343.72 | $959,831.46 |
| 154 | $822,512.26 | $3,941.20 | $2,332.20 | $820,180.06 | $711,284.92 | $966,104.86 |
| 155 | $820,180.06 | $3,930.03 | $2,343.38 | $817,836.68 | $715,214.95 | $972,378.27 |
| 156 | $817,836.68 | $3,918.80 | $2,354.61 | $815,482.07 | $719,133.75 | $978,651.68 |
| 157 | $815,482.07 | $3,907.52 | $2,365.89 | $813,116.18 | $723,041.27 | $984,925.09 |
| 158 | $813,116.18 | $3,896.18 | $2,377.23 | $810,738.95 | $726,937.45 | $991,198.50 |
| 159 | $810,738.95 | $3,884.79 | $2,388.62 | $808,350.34 | $730,822.24 | $997,471.90 |
| 160 | $808,350.34 | $3,873.35 | $2,400.06 | $805,950.27 | $734,695.59 | $1,003,745.31 |
| 161 | $805,950.27 | $3,861.85 | $2,411.56 | $803,538.71 | $738,557.43 | $1,010,018.72 |
| 162 | $803,538.71 | $3,850.29 | $2,423.12 | $801,115.59 | $742,407.72 | $1,016,292.13 |
| 163 | $801,115.59 | $3,838.68 | $2,434.73 | $798,680.86 | $746,246.40 | $1,022,565.54 |
| 164 | $798,680.86 | $3,827.01 | $2,446.40 | $796,234.47 | $750,073.41 | $1,028,838.95 |
| 165 | $796,234.47 | $3,815.29 | $2,458.12 | $793,776.35 | $753,888.70 | $1,035,112.35 |
| 166 | $793,776.35 | $3,803.51 | $2,469.90 | $791,306.45 | $757,692.21 | $1,041,385.76 |
| 167 | $791,306.45 | $3,791.68 | $2,481.73 | $788,824.72 | $761,483.89 | $1,047,659.17 |
| 168 | $788,824.72 | $3,779.79 | $2,493.62 | $786,331.10 | $765,263.68 | $1,053,932.58 |
| 169 | $786,331.10 | $3,767.84 | $2,505.57 | $783,825.53 | $769,031.51 | $1,060,205.99 |
| 170 | $783,825.53 | $3,755.83 | $2,517.58 | $781,307.95 | $772,787.34 | $1,066,479.40 |
| 171 | $781,307.95 | $3,743.77 | $2,529.64 | $778,778.31 | $776,531.11 | $1,072,752.80 |
| 172 | $778,778.31 | $3,731.65 | $2,541.76 | $776,236.55 | $780,262.76 | $1,079,026.21 |
| 173 | $776,236.55 | $3,719.47 | $2,553.94 | $773,682.60 | $783,982.22 | $1,085,299.62 |
| 174 | $773,682.60 | $3,707.23 | $2,566.18 | $771,116.42 | $787,689.45 | $1,091,573.03 |
| 175 | $771,116.42 | $3,694.93 | $2,578.48 | $768,537.95 | $791,384.39 | $1,097,846.44 |
| 176 | $768,537.95 | $3,682.58 | $2,590.83 | $765,947.12 | $795,066.96 | $1,104,119.84 |
| 177 | $765,947.12 | $3,670.16 | $2,603.24 | $763,343.87 | $798,737.13 | $1,110,393.25 |
| 178 | $763,343.87 | $3,657.69 | $2,615.72 | $760,728.15 | $802,394.82 | $1,116,666.66 |
| 179 | $760,728.15 | $3,645.16 | $2,628.25 | $758,099.90 | $806,039.97 | $1,122,940.07 |
| 180 | $758,099.90 | $3,632.56 | $2,640.85 | $755,459.06 | $809,672.53 | $1,129,213.48 |
| 181 | $755,459.06 | $3,619.91 | $2,653.50 | $752,805.56 | $813,292.44 | $1,135,486.89 |
| 182 | $752,805.56 | $3,607.19 | $2,666.21 | $750,139.34 | $816,899.63 | $1,141,760.29 |
| 183 | $750,139.34 | $3,594.42 | $2,678.99 | $747,460.35 | $820,494.05 | $1,148,033.70 |
| 184 | $747,460.35 | $3,581.58 | $2,691.83 | $744,768.52 | $824,075.63 | $1,154,307.11 |
| 185 | $744,768.52 | $3,568.68 | $2,704.73 | $742,063.80 | $827,644.32 | $1,160,580.52 |
| 186 | $742,063.80 | $3,555.72 | $2,717.69 | $739,346.11 | $831,200.04 | $1,166,853.93 |
| 187 | $739,346.11 | $3,542.70 | $2,730.71 | $736,615.40 | $834,742.74 | $1,173,127.33 |
| 188 | $736,615.40 | $3,529.62 | $2,743.79 | $733,871.61 | $838,272.35 | $1,179,400.74 |
| 189 | $733,871.61 | $3,516.47 | $2,756.94 | $731,114.67 | $841,788.82 | $1,185,674.15 |
| 190 | $731,114.67 | $3,503.26 | $2,770.15 | $728,344.52 | $845,292.08 | $1,191,947.56 |
| 191 | $728,344.52 | $3,489.98 | $2,783.42 | $725,561.10 | $848,782.06 | $1,198,220.97 |
| 192 | $725,561.10 | $3,476.65 | $2,796.76 | $722,764.34 | $852,258.71 | $1,204,494.38 |
| 193 | $722,764.34 | $3,463.25 | $2,810.16 | $719,954.17 | $855,721.96 | $1,210,767.78 |
| 194 | $719,954.17 | $3,449.78 | $2,823.63 | $717,130.54 | $859,171.74 | $1,217,041.19 |
| 195 | $717,130.54 | $3,436.25 | $2,837.16 | $714,293.39 | $862,607.99 | $1,223,314.60 |
| 196 | $714,293.39 | $3,422.66 | $2,850.75 | $711,442.63 | $866,030.64 | $1,229,588.01 |
| 197 | $711,442.63 | $3,409.00 | $2,864.41 | $708,578.22 | $869,439.64 | $1,235,861.42 |
| 198 | $708,578.22 | $3,395.27 | $2,878.14 | $705,700.08 | $872,834.91 | $1,242,134.82 |
| 199 | $705,700.08 | $3,381.48 | $2,891.93 | $702,808.16 | $876,216.39 | $1,248,408.23 |
| 200 | $702,808.16 | $3,367.62 | $2,905.79 | $699,902.37 | $879,584.01 | $1,254,681.64 |
| 201 | $699,902.37 | $3,353.70 | $2,919.71 | $696,982.66 | $882,937.71 | $1,260,955.05 |
| 202 | $696,982.66 | $3,339.71 | $2,933.70 | $694,048.96 | $886,277.42 | $1,267,228.46 |
| 203 | $694,048.96 | $3,325.65 | $2,947.76 | $691,101.20 | $889,603.07 | $1,273,501.87 |
| 204 | $691,101.20 | $3,311.53 | $2,961.88 | $688,139.32 | $892,914.60 | $1,279,775.27 |
| 205 | $688,139.32 | $3,297.33 | $2,976.07 | $685,163.25 | $896,211.93 | $1,286,048.68 |
| 206 | $685,163.25 | $3,283.07 | $2,990.33 | $682,172.91 | $899,495.01 | $1,292,322.09 |
| 207 | $682,172.91 | $3,268.75 | $3,004.66 | $679,168.25 | $902,763.75 | $1,298,595.50 |
| 208 | $679,168.25 | $3,254.35 | $3,019.06 | $676,149.19 | $906,018.10 | $1,304,868.91 |
| 209 | $676,149.19 | $3,239.88 | $3,033.53 | $673,115.66 | $909,257.98 | $1,311,142.32 |
| 210 | $673,115.66 | $3,225.35 | $3,048.06 | $670,067.60 | $912,483.33 | $1,317,415.72 |
| 211 | $670,067.60 | $3,210.74 | $3,062.67 | $667,004.93 | $915,694.07 | $1,323,689.13 |
| 212 | $667,004.93 | $3,196.07 | $3,077.34 | $663,927.59 | $918,890.13 | $1,329,962.54 |
| 213 | $663,927.59 | $3,181.32 | $3,092.09 | $660,835.50 | $922,071.45 | $1,336,235.95 |
| 214 | $660,835.50 | $3,166.50 | $3,106.90 | $657,728.60 | $925,237.95 | $1,342,509.36 |
| 215 | $657,728.60 | $3,151.62 | $3,121.79 | $654,606.81 | $928,389.57 | $1,348,782.76 |
| 216 | $654,606.81 | $3,136.66 | $3,136.75 | $651,470.06 | $931,526.23 | $1,355,056.17 |
| 217 | $651,470.06 | $3,121.63 | $3,151.78 | $648,318.28 | $934,647.86 | $1,361,329.58 |
| 218 | $648,318.28 | $3,106.53 | $3,166.88 | $645,151.39 | $937,754.38 | $1,367,602.99 |
| 219 | $645,151.39 | $3,091.35 | $3,182.06 | $641,969.33 | $940,845.73 | $1,373,876.40 |
| 220 | $641,969.33 | $3,076.10 | $3,197.31 | $638,772.03 | $943,921.83 | $1,380,149.81 |
| 221 | $638,772.03 | $3,060.78 | $3,212.63 | $635,559.40 | $946,982.62 | $1,386,423.21 |
| 222 | $635,559.40 | $3,045.39 | $3,228.02 | $632,331.38 | $950,028.01 | $1,392,696.62 |
| 223 | $632,331.38 | $3,029.92 | $3,243.49 | $629,087.90 | $953,057.93 | $1,398,970.03 |
| 224 | $629,087.90 | $3,014.38 | $3,259.03 | $625,828.87 | $956,072.31 | $1,405,243.44 |
| 225 | $625,828.87 | $2,998.76 | $3,274.64 | $622,554.22 | $959,071.07 | $1,411,516.85 |
| 226 | $622,554.22 | $2,983.07 | $3,290.34 | $619,263.89 | $962,054.14 | $1,417,790.25 |
| 227 | $619,263.89 | $2,967.31 | $3,306.10 | $615,957.79 | $965,021.45 | $1,424,063.66 |
| 228 | $615,957.79 | $2,951.46 | $3,321.94 | $612,635.84 | $967,972.91 | $1,430,337.07 |
| 229 | $612,635.84 | $2,935.55 | $3,337.86 | $609,297.98 | $970,908.46 | $1,436,610.48 |
| 230 | $609,297.98 | $2,919.55 | $3,353.86 | $605,944.13 | $973,828.01 | $1,442,883.89 |
| 231 | $605,944.13 | $2,903.48 | $3,369.93 | $602,574.20 | $976,731.49 | $1,449,157.30 |
| 232 | $602,574.20 | $2,887.33 | $3,386.07 | $599,188.13 | $979,618.83 | $1,455,430.70 |
| 233 | $599,188.13 | $2,871.11 | $3,402.30 | $595,785.83 | $982,489.94 | $1,461,704.11 |
| 234 | $595,785.83 | $2,854.81 | $3,418.60 | $592,367.23 | $985,344.75 | $1,467,977.52 |
| 235 | $592,367.23 | $2,838.43 | $3,434.98 | $588,932.24 | $988,183.17 | $1,474,250.93 |
| 236 | $588,932.24 | $2,821.97 | $3,451.44 | $585,480.80 | $991,005.14 | $1,480,524.34 |
| 237 | $585,480.80 | $2,805.43 | $3,467.98 | $582,012.82 | $993,810.57 | $1,486,797.75 |
| 238 | $582,012.82 | $2,788.81 | $3,484.60 | $578,528.23 | $996,599.38 | $1,493,071.15 |
| 239 | $578,528.23 | $2,772.11 | $3,501.29 | $575,026.93 | $999,371.49 | $1,499,344.56 |
| 240 | $575,026.93 | $2,755.34 | $3,518.07 | $571,508.86 | $1,002,126.83 | $1,505,617.97 |
| 241 | $571,508.86 | $2,738.48 | $3,534.93 | $567,973.93 | $1,004,865.31 | $1,511,891.38 |
| 242 | $567,973.93 | $2,721.54 | $3,551.87 | $564,422.07 | $1,007,586.85 | $1,518,164.79 |
| 243 | $564,422.07 | $2,704.52 | $3,568.89 | $560,853.18 | $1,010,291.38 | $1,524,438.19 |
| 244 | $560,853.18 | $2,687.42 | $3,585.99 | $557,267.20 | $1,012,978.80 | $1,530,711.60 |
| 245 | $557,267.20 | $2,670.24 | $3,603.17 | $553,664.03 | $1,015,649.04 | $1,536,985.01 |
| 246 | $553,664.03 | $2,652.97 | $3,620.43 | $550,043.59 | $1,018,302.01 | $1,543,258.42 |
| 247 | $550,043.59 | $2,635.63 | $3,637.78 | $546,405.81 | $1,020,937.64 | $1,549,531.83 |
| 248 | $546,405.81 | $2,618.19 | $3,655.21 | $542,750.59 | $1,023,555.83 | $1,555,805.24 |
| 249 | $542,750.59 | $2,600.68 | $3,672.73 | $539,077.87 | $1,026,156.51 | $1,562,078.64 |
| 250 | $539,077.87 | $2,583.08 | $3,690.33 | $535,387.54 | $1,028,739.59 | $1,568,352.05 |
| 251 | $535,387.54 | $2,565.40 | $3,708.01 | $531,679.53 | $1,031,304.99 | $1,574,625.46 |
| 252 | $531,679.53 | $2,547.63 | $3,725.78 | $527,953.75 | $1,033,852.62 | $1,580,898.87 |
| 253 | $527,953.75 | $2,529.78 | $3,743.63 | $524,210.12 | $1,036,382.40 | $1,587,172.28 |
| 254 | $524,210.12 | $2,511.84 | $3,761.57 | $520,448.55 | $1,038,894.24 | $1,593,445.68 |
| 255 | $520,448.55 | $2,493.82 | $3,779.59 | $516,668.96 | $1,041,388.06 | $1,599,719.09 |
| 256 | $516,668.96 | $2,475.71 | $3,797.70 | $512,871.26 | $1,043,863.76 | $1,605,992.50 |
| 257 | $512,871.26 | $2,457.51 | $3,815.90 | $509,055.36 | $1,046,321.27 | $1,612,265.91 |
| 258 | $509,055.36 | $2,439.22 | $3,834.18 | $505,221.18 | $1,048,760.49 | $1,618,539.32 |
| 259 | $505,221.18 | $2,420.85 | $3,852.56 | $501,368.62 | $1,051,181.34 | $1,624,812.73 |
| 260 | $501,368.62 | $2,402.39 | $3,871.02 | $497,497.60 | $1,053,583.74 | $1,631,086.13 |
| 261 | $497,497.60 | $2,383.84 | $3,889.57 | $493,608.04 | $1,055,967.58 | $1,637,359.54 |
| 262 | $493,608.04 | $2,365.21 | $3,908.20 | $489,699.83 | $1,058,332.78 | $1,643,632.95 |
| 263 | $489,699.83 | $2,346.48 | $3,926.93 | $485,772.90 | $1,060,679.26 | $1,649,906.36 |
| 264 | $485,772.90 | $2,327.66 | $3,945.75 | $481,827.16 | $1,063,006.92 | $1,656,179.77 |
| 265 | $481,827.16 | $2,308.76 | $3,964.65 | $477,862.50 | $1,065,315.68 | $1,662,453.17 |
| 266 | $477,862.50 | $2,289.76 | $3,983.65 | $473,878.85 | $1,067,605.44 | $1,668,726.58 |
| 267 | $473,878.85 | $2,270.67 | $4,002.74 | $469,876.11 | $1,069,876.11 | $1,674,999.99 |
| 268 | $469,876.11 | $2,251.49 | $4,021.92 | $465,854.20 | $1,072,127.60 | $1,681,273.40 |
| 269 | $465,854.20 | $2,232.22 | $4,041.19 | $461,813.01 | $1,074,359.81 | $1,687,546.81 |
| 270 | $461,813.01 | $2,212.85 | $4,060.55 | $457,752.45 | $1,076,572.67 | $1,693,820.22 |
| 271 | $457,752.45 | $2,193.40 | $4,080.01 | $453,672.44 | $1,078,766.06 | $1,700,093.62 |
| 272 | $453,672.44 | $2,173.85 | $4,099.56 | $449,572.88 | $1,080,939.91 | $1,706,367.03 |
| 273 | $449,572.88 | $2,154.20 | $4,119.20 | $445,453.67 | $1,083,094.12 | $1,712,640.44 |
| 274 | $445,453.67 | $2,134.47 | $4,138.94 | $441,314.73 | $1,085,228.58 | $1,718,913.85 |
| 275 | $441,314.73 | $2,114.63 | $4,158.78 | $437,155.96 | $1,087,343.21 | $1,725,187.26 |
| 276 | $437,155.96 | $2,094.71 | $4,178.70 | $432,977.25 | $1,089,437.92 | $1,731,460.67 |
| 277 | $432,977.25 | $2,074.68 | $4,198.73 | $428,778.53 | $1,091,512.60 | $1,737,734.07 |
| 278 | $428,778.53 | $2,054.56 | $4,218.84 | $424,559.68 | $1,093,567.17 | $1,744,007.48 |
| 279 | $424,559.68 | $2,034.35 | $4,239.06 | $420,320.62 | $1,095,601.51 | $1,750,280.89 |
| 280 | $420,320.62 | $2,014.04 | $4,259.37 | $416,061.25 | $1,097,615.55 | $1,756,554.30 |
| 281 | $416,061.25 | $1,993.63 | $4,279.78 | $411,781.47 | $1,099,609.18 | $1,762,827.71 |
| 282 | $411,781.47 | $1,973.12 | $4,300.29 | $407,481.18 | $1,101,582.30 | $1,769,101.11 |
| 283 | $407,481.18 | $1,952.51 | $4,320.89 | $403,160.29 | $1,103,534.81 | $1,775,374.52 |
| 284 | $403,160.29 | $1,931.81 | $4,341.60 | $398,818.69 | $1,105,466.62 | $1,781,647.93 |
| 285 | $398,818.69 | $1,911.01 | $4,362.40 | $394,456.29 | $1,107,377.63 | $1,787,921.34 |
| 286 | $394,456.29 | $1,890.10 | $4,383.31 | $390,072.98 | $1,109,267.73 | $1,794,194.75 |
| 287 | $390,072.98 | $1,869.10 | $4,404.31 | $385,668.67 | $1,111,136.83 | $1,800,468.16 |
| 288 | $385,668.67 | $1,848.00 | $4,425.41 | $381,243.26 | $1,112,984.83 | $1,806,741.56 |
| 289 | $381,243.26 | $1,826.79 | $4,446.62 | $376,796.64 | $1,114,811.62 | $1,813,014.97 |
| 290 | $376,796.64 | $1,805.48 | $4,467.92 | $372,328.72 | $1,116,617.10 | $1,819,288.38 |
| 291 | $372,328.72 | $1,784.08 | $4,489.33 | $367,839.39 | $1,118,401.18 | $1,825,561.79 |
| 292 | $367,839.39 | $1,762.56 | $4,510.84 | $363,328.54 | $1,120,163.74 | $1,831,835.20 |
| 293 | $363,328.54 | $1,740.95 | $4,532.46 | $358,796.08 | $1,121,904.69 | $1,838,108.60 |
| 294 | $358,796.08 | $1,719.23 | $4,554.18 | $354,241.91 | $1,123,623.92 | $1,844,382.01 |
| 295 | $354,241.91 | $1,697.41 | $4,576.00 | $349,665.91 | $1,125,321.33 | $1,850,655.42 |
| 296 | $349,665.91 | $1,675.48 | $4,597.93 | $345,067.98 | $1,126,996.81 | $1,856,928.83 |
| 297 | $345,067.98 | $1,653.45 | $4,619.96 | $340,448.02 | $1,128,650.26 | $1,863,202.24 |
| 298 | $340,448.02 | $1,631.31 | $4,642.09 | $335,805.93 | $1,130,281.58 | $1,869,475.65 |
| 299 | $335,805.93 | $1,609.07 | $4,664.34 | $331,141.59 | $1,131,890.65 | $1,875,749.05 |
| 300 | $331,141.59 | $1,586.72 | $4,686.69 | $326,454.90 | $1,133,477.37 | $1,882,022.46 |
| 301 | $326,454.90 | $1,564.26 | $4,709.15 | $321,745.76 | $1,135,041.63 | $1,888,295.87 |
| 302 | $321,745.76 | $1,541.70 | $4,731.71 | $317,014.05 | $1,136,583.33 | $1,894,569.28 |
| 303 | $317,014.05 | $1,519.03 | $4,754.38 | $312,259.67 | $1,138,102.35 | $1,900,842.69 |
| 304 | $312,259.67 | $1,496.24 | $4,777.16 | $307,482.50 | $1,139,598.60 | $1,907,116.09 |
| 305 | $307,482.50 | $1,473.35 | $4,800.05 | $302,682.45 | $1,141,071.95 | $1,913,389.50 |
| 306 | $302,682.45 | $1,450.35 | $4,823.05 | $297,859.39 | $1,142,522.30 | $1,919,662.91 |
| 307 | $297,859.39 | $1,427.24 | $4,846.17 | $293,013.23 | $1,143,949.55 | $1,925,936.32 |
| 308 | $293,013.23 | $1,404.02 | $4,869.39 | $288,143.84 | $1,145,353.57 | $1,932,209.73 |
| 309 | $288,143.84 | $1,380.69 | $4,892.72 | $283,251.12 | $1,146,734.26 | $1,938,483.14 |
| 310 | $283,251.12 | $1,357.24 | $4,916.16 | $278,334.96 | $1,148,091.50 | $1,944,756.54 |
| 311 | $278,334.96 | $1,333.69 | $4,939.72 | $273,395.24 | $1,149,425.19 | $1,951,029.95 |
| 312 | $273,395.24 | $1,310.02 | $4,963.39 | $268,431.85 | $1,150,735.21 | $1,957,303.36 |
| 313 | $268,431.85 | $1,286.24 | $4,987.17 | $263,444.68 | $1,152,021.45 | $1,963,576.77 |
| 314 | $263,444.68 | $1,262.34 | $5,011.07 | $258,433.61 | $1,153,283.78 | $1,969,850.18 |
| 315 | $258,433.61 | $1,238.33 | $5,035.08 | $253,398.53 | $1,154,522.11 | $1,976,123.59 |
| 316 | $253,398.53 | $1,214.20 | $5,059.21 | $248,339.32 | $1,155,736.31 | $1,982,396.99 |
| 317 | $248,339.32 | $1,189.96 | $5,083.45 | $243,255.87 | $1,156,926.27 | $1,988,670.40 |
| 318 | $243,255.87 | $1,165.60 | $5,107.81 | $238,148.06 | $1,158,091.87 | $1,994,943.81 |
| 319 | $238,148.06 | $1,141.13 | $5,132.28 | $233,015.78 | $1,159,233.00 | $2,001,217.22 |
| 320 | $233,015.78 | $1,116.53 | $5,156.87 | $227,858.91 | $1,160,349.53 | $2,007,490.63 |
| 321 | $227,858.91 | $1,091.82 | $5,181.58 | $222,677.32 | $1,161,441.36 | $2,013,764.03 |
| 322 | $222,677.32 | $1,067.00 | $5,206.41 | $217,470.91 | $1,162,508.35 | $2,020,037.44 |
| 323 | $217,470.91 | $1,042.05 | $5,231.36 | $212,239.55 | $1,163,550.40 | $2,026,310.85 |
| 324 | $212,239.55 | $1,016.98 | $5,256.43 | $206,983.12 | $1,164,567.38 | $2,032,584.26 |
| 325 | $206,983.12 | $991.79 | $5,281.61 | $201,701.51 | $1,165,559.18 | $2,038,857.67 |
| 326 | $201,701.51 | $966.49 | $5,306.92 | $196,394.59 | $1,166,525.66 | $2,045,131.08 |
| 327 | $196,394.59 | $941.06 | $5,332.35 | $191,062.24 | $1,167,466.72 | $2,051,404.48 |
| 328 | $191,062.24 | $915.51 | $5,357.90 | $185,704.34 | $1,168,382.23 | $2,057,677.89 |
| 329 | $185,704.34 | $889.83 | $5,383.57 | $180,320.76 | $1,169,272.06 | $2,063,951.30 |
| 330 | $180,320.76 | $864.04 | $5,409.37 | $174,911.39 | $1,170,136.10 | $2,070,224.71 |
| 331 | $174,911.39 | $838.12 | $5,435.29 | $169,476.10 | $1,170,974.21 | $2,076,498.12 |
| 332 | $169,476.10 | $812.07 | $5,461.34 | $164,014.76 | $1,171,786.29 | $2,082,771.52 |
| 333 | $164,014.76 | $785.90 | $5,487.50 | $158,527.26 | $1,172,572.19 | $2,089,044.93 |
| 334 | $158,527.26 | $759.61 | $5,513.80 | $153,013.46 | $1,173,331.80 | $2,095,318.34 |
| 335 | $153,013.46 | $733.19 | $5,540.22 | $147,473.24 | $1,174,064.99 | $2,101,591.75 |
| 336 | $147,473.24 | $706.64 | $5,566.77 | $141,906.48 | $1,174,771.63 | $2,107,865.16 |
| 337 | $141,906.48 | $679.97 | $5,593.44 | $136,313.04 | $1,175,451.60 | $2,114,138.57 |
| 338 | $136,313.04 | $653.17 | $5,620.24 | $130,692.79 | $1,176,104.77 | $2,120,411.97 |
| 339 | $130,692.79 | $626.24 | $5,647.17 | $125,045.62 | $1,176,731.01 | $2,126,685.38 |
| 340 | $125,045.62 | $599.18 | $5,674.23 | $119,371.39 | $1,177,330.18 | $2,132,958.79 |
| 341 | $119,371.39 | $571.99 | $5,701.42 | $113,669.97 | $1,177,902.17 | $2,139,232.20 |
| 342 | $113,669.97 | $544.67 | $5,728.74 | $107,941.23 | $1,178,446.84 | $2,145,505.61 |
| 343 | $107,941.23 | $517.22 | $5,756.19 | $102,185.04 | $1,178,964.06 | $2,151,779.01 |
| 344 | $102,185.04 | $489.64 | $5,783.77 | $96,401.27 | $1,179,453.69 | $2,158,052.42 |
| 345 | $96,401.27 | $461.92 | $5,811.49 | $90,589.79 | $1,179,915.62 | $2,164,325.83 |
| 346 | $90,589.79 | $434.08 | $5,839.33 | $84,750.45 | $1,180,349.69 | $2,170,599.24 |
| 347 | $84,750.45 | $406.10 | $5,867.31 | $78,883.14 | $1,180,755.79 | $2,176,872.65 |
| 348 | $78,883.14 | $377.98 | $5,895.43 | $72,987.71 | $1,181,133.77 | $2,183,146.06 |
| 349 | $72,987.71 | $349.73 | $5,923.68 | $67,064.04 | $1,181,483.50 | $2,189,419.46 |
| 350 | $67,064.04 | $321.35 | $5,952.06 | $61,111.98 | $1,181,804.85 | $2,195,692.87 |
| 351 | $61,111.98 | $292.83 | $5,980.58 | $55,131.40 | $1,182,097.68 | $2,201,966.28 |
| 352 | $55,131.40 | $264.17 | $6,009.24 | $49,122.16 | $1,182,361.85 | $2,208,239.69 |
| 353 | $49,122.16 | $235.38 | $6,038.03 | $43,084.13 | $1,182,597.23 | $2,214,513.10 |
| 354 | $43,084.13 | $206.44 | $6,066.96 | $37,017.17 | $1,182,803.67 | $2,220,786.51 |
| 355 | $37,017.17 | $177.37 | $6,096.03 | $30,921.13 | $1,182,981.05 | $2,227,059.91 |
| 356 | $30,921.13 | $148.16 | $6,125.24 | $24,795.89 | $1,183,129.21 | $2,233,333.32 |
| 357 | $24,795.89 | $118.81 | $6,154.59 | $18,641.29 | $1,183,248.02 | $2,239,606.73 |
| 358 | $18,641.29 | $89.32 | $6,184.09 | $12,457.21 | $1,183,337.35 | $2,245,880.14 |
| 359 | $12,457.21 | $59.69 | $6,213.72 | $6,243.49 | $1,183,397.04 | $2,252,153.55 |
| 360 | $6,243.49 | $29.92 | $6,243.49 | $0.00 | $1,183,426.95 | $2,258,426.95 |