|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,078,170.00 | $4,380.07 | $1,325.70 | $1,076,844.30 | $4,380.07 | $5,705.76 |
| 2 | $1,076,844.30 | $4,374.68 | $1,331.08 | $1,075,513.22 | $8,754.75 | $11,411.53 |
| 3 | $1,075,513.22 | $4,369.27 | $1,336.49 | $1,074,176.73 | $13,124.02 | $17,117.29 |
| 4 | $1,074,176.73 | $4,363.84 | $1,341.92 | $1,072,834.80 | $17,487.86 | $22,823.06 |
| 5 | $1,072,834.80 | $4,358.39 | $1,347.37 | $1,071,487.43 | $21,846.25 | $28,528.82 |
| 6 | $1,071,487.43 | $4,352.92 | $1,352.85 | $1,070,134.58 | $26,199.17 | $34,234.59 |
| 7 | $1,070,134.58 | $4,347.42 | $1,358.34 | $1,068,776.24 | $30,546.59 | $39,940.35 |
| 8 | $1,068,776.24 | $4,341.90 | $1,363.86 | $1,067,412.38 | $34,888.50 | $45,646.11 |
| 9 | $1,067,412.38 | $4,336.36 | $1,369.40 | $1,066,042.98 | $39,224.86 | $51,351.88 |
| 10 | $1,066,042.98 | $4,330.80 | $1,374.96 | $1,064,668.01 | $43,555.66 | $57,057.64 |
| 11 | $1,064,668.01 | $4,325.21 | $1,380.55 | $1,063,287.46 | $47,880.87 | $62,763.41 |
| 12 | $1,063,287.46 | $4,319.61 | $1,386.16 | $1,061,901.31 | $52,200.48 | $68,469.17 |
| 13 | $1,061,901.31 | $4,313.97 | $1,391.79 | $1,060,509.51 | $56,514.45 | $74,174.94 |
| 14 | $1,060,509.51 | $4,308.32 | $1,397.44 | $1,059,112.07 | $60,822.77 | $79,880.70 |
| 15 | $1,059,112.07 | $4,302.64 | $1,403.12 | $1,057,708.95 | $65,125.41 | $85,586.46 |
| 16 | $1,057,708.95 | $4,296.94 | $1,408.82 | $1,056,300.13 | $69,422.36 | $91,292.23 |
| 17 | $1,056,300.13 | $4,291.22 | $1,414.55 | $1,054,885.58 | $73,713.58 | $96,997.99 |
| 18 | $1,054,885.58 | $4,285.47 | $1,420.29 | $1,053,465.29 | $77,999.05 | $102,703.76 |
| 19 | $1,053,465.29 | $4,279.70 | $1,426.06 | $1,052,039.23 | $82,278.75 | $108,409.52 |
| 20 | $1,052,039.23 | $4,273.91 | $1,431.85 | $1,050,607.37 | $86,552.66 | $114,115.29 |
| 21 | $1,050,607.37 | $4,268.09 | $1,437.67 | $1,049,169.70 | $90,820.75 | $119,821.05 |
| 22 | $1,049,169.70 | $4,262.25 | $1,443.51 | $1,047,726.19 | $95,083.00 | $125,526.81 |
| 23 | $1,047,726.19 | $4,256.39 | $1,449.38 | $1,046,276.81 | $99,339.39 | $131,232.58 |
| 24 | $1,046,276.81 | $4,250.50 | $1,455.26 | $1,044,821.55 | $103,589.89 | $136,938.34 |
| 25 | $1,044,821.55 | $4,244.59 | $1,461.18 | $1,043,360.37 | $107,834.48 | $142,644.11 |
| 26 | $1,043,360.37 | $4,238.65 | $1,467.11 | $1,041,893.26 | $112,073.13 | $148,349.87 |
| 27 | $1,041,893.26 | $4,232.69 | $1,473.07 | $1,040,420.19 | $116,305.82 | $154,055.64 |
| 28 | $1,040,420.19 | $4,226.71 | $1,479.06 | $1,038,941.13 | $120,532.53 | $159,761.40 |
| 29 | $1,038,941.13 | $4,220.70 | $1,485.07 | $1,037,456.06 | $124,753.23 | $165,467.16 |
| 30 | $1,037,456.06 | $4,214.67 | $1,491.10 | $1,035,964.96 | $128,967.89 | $171,172.93 |
| 31 | $1,035,964.96 | $4,208.61 | $1,497.16 | $1,034,467.81 | $133,176.50 | $176,878.69 |
| 32 | $1,034,467.81 | $4,202.53 | $1,503.24 | $1,032,964.57 | $137,379.03 | $182,584.46 |
| 33 | $1,032,964.57 | $4,196.42 | $1,509.35 | $1,031,455.22 | $141,575.44 | $188,290.22 |
| 34 | $1,031,455.22 | $4,190.29 | $1,515.48 | $1,029,939.74 | $145,765.73 | $193,995.99 |
| 35 | $1,029,939.74 | $4,184.13 | $1,521.63 | $1,028,418.11 | $149,949.86 | $199,701.75 |
| 36 | $1,028,418.11 | $4,177.95 | $1,527.82 | $1,026,890.30 | $154,127.81 | $205,407.52 |
| 37 | $1,026,890.30 | $4,171.74 | $1,534.02 | $1,025,356.27 | $158,299.55 | $211,113.28 |
| 38 | $1,025,356.27 | $4,165.51 | $1,540.25 | $1,023,816.02 | $162,465.06 | $216,819.04 |
| 39 | $1,023,816.02 | $4,159.25 | $1,546.51 | $1,022,269.51 | $166,624.31 | $222,524.81 |
| 40 | $1,022,269.51 | $4,152.97 | $1,552.79 | $1,020,716.71 | $170,777.28 | $228,230.57 |
| 41 | $1,020,716.71 | $4,146.66 | $1,559.10 | $1,019,157.61 | $174,923.95 | $233,936.34 |
| 42 | $1,019,157.61 | $4,140.33 | $1,565.44 | $1,017,592.17 | $179,064.27 | $239,642.10 |
| 43 | $1,017,592.17 | $4,133.97 | $1,571.80 | $1,016,020.38 | $183,198.24 | $245,347.87 |
| 44 | $1,016,020.38 | $4,127.58 | $1,578.18 | $1,014,442.20 | $187,325.82 | $251,053.63 |
| 45 | $1,014,442.20 | $4,121.17 | $1,584.59 | $1,012,857.60 | $191,447.00 | $256,759.39 |
| 46 | $1,012,857.60 | $4,114.73 | $1,591.03 | $1,011,266.57 | $195,561.73 | $262,465.16 |
| 47 | $1,011,266.57 | $4,108.27 | $1,597.49 | $1,009,669.08 | $199,670.00 | $268,170.92 |
| 48 | $1,009,669.08 | $4,101.78 | $1,603.98 | $1,008,065.09 | $203,771.78 | $273,876.69 |
| 49 | $1,008,065.09 | $4,095.26 | $1,610.50 | $1,006,454.59 | $207,867.05 | $279,582.45 |
| 50 | $1,006,454.59 | $4,088.72 | $1,617.04 | $1,004,837.55 | $211,955.77 | $285,288.22 |
| 51 | $1,004,837.55 | $4,082.15 | $1,623.61 | $1,003,213.94 | $216,037.92 | $290,993.98 |
| 52 | $1,003,213.94 | $4,075.56 | $1,630.21 | $1,001,583.73 | $220,113.48 | $296,699.74 |
| 53 | $1,001,583.73 | $4,068.93 | $1,636.83 | $999,946.90 | $224,182.41 | $302,405.51 |
| 54 | $999,946.90 | $4,062.28 | $1,643.48 | $998,303.42 | $228,244.69 | $308,111.27 |
| 55 | $998,303.42 | $4,055.61 | $1,650.16 | $996,653.27 | $232,300.30 | $313,817.04 |
| 56 | $996,653.27 | $4,048.90 | $1,656.86 | $994,996.41 | $236,349.21 | $319,522.80 |
| 57 | $994,996.41 | $4,042.17 | $1,663.59 | $993,332.81 | $240,391.38 | $325,228.57 |
| 58 | $993,332.81 | $4,035.41 | $1,670.35 | $991,662.46 | $244,426.79 | $330,934.33 |
| 59 | $991,662.46 | $4,028.63 | $1,677.14 | $989,985.33 | $248,455.42 | $336,640.09 |
| 60 | $989,985.33 | $4,021.82 | $1,683.95 | $988,301.38 | $252,477.24 | $342,345.86 |
| 61 | $988,301.38 | $4,014.97 | $1,690.79 | $986,610.59 | $256,492.21 | $348,051.62 |
| 62 | $986,610.59 | $4,008.11 | $1,697.66 | $984,912.93 | $260,500.32 | $353,757.39 |
| 63 | $984,912.93 | $4,001.21 | $1,704.56 | $983,208.38 | $264,501.53 | $359,463.15 |
| 64 | $983,208.38 | $3,994.28 | $1,711.48 | $981,496.89 | $268,495.81 | $365,168.92 |
| 65 | $981,496.89 | $3,987.33 | $1,718.43 | $979,778.46 | $272,483.14 | $370,874.68 |
| 66 | $979,778.46 | $3,980.35 | $1,725.41 | $978,053.05 | $276,463.49 | $376,580.44 |
| 67 | $978,053.05 | $3,973.34 | $1,732.42 | $976,320.62 | $280,436.83 | $382,286.21 |
| 68 | $976,320.62 | $3,966.30 | $1,739.46 | $974,581.16 | $284,403.13 | $387,991.97 |
| 69 | $974,581.16 | $3,959.24 | $1,746.53 | $972,834.63 | $288,362.37 | $393,697.74 |
| 70 | $972,834.63 | $3,952.14 | $1,753.62 | $971,081.01 | $292,314.51 | $399,403.50 |
| 71 | $971,081.01 | $3,945.02 | $1,760.75 | $969,320.26 | $296,259.53 | $405,109.27 |
| 72 | $969,320.26 | $3,937.86 | $1,767.90 | $967,552.36 | $300,197.39 | $410,815.03 |
| 73 | $967,552.36 | $3,930.68 | $1,775.08 | $965,777.28 | $304,128.07 | $416,520.79 |
| 74 | $965,777.28 | $3,923.47 | $1,782.29 | $963,994.98 | $308,051.54 | $422,226.56 |
| 75 | $963,994.98 | $3,916.23 | $1,789.53 | $962,205.45 | $311,967.77 | $427,932.32 |
| 76 | $962,205.45 | $3,908.96 | $1,796.80 | $960,408.65 | $315,876.73 | $433,638.09 |
| 77 | $960,408.65 | $3,901.66 | $1,804.10 | $958,604.54 | $319,778.39 | $439,343.85 |
| 78 | $958,604.54 | $3,894.33 | $1,811.43 | $956,793.11 | $323,672.72 | $445,049.62 |
| 79 | $956,793.11 | $3,886.97 | $1,818.79 | $954,974.32 | $327,559.70 | $450,755.38 |
| 80 | $954,974.32 | $3,879.58 | $1,826.18 | $953,148.13 | $331,439.28 | $456,461.14 |
| 81 | $953,148.13 | $3,872.16 | $1,833.60 | $951,314.53 | $335,311.44 | $462,166.91 |
| 82 | $951,314.53 | $3,864.72 | $1,841.05 | $949,473.49 | $339,176.16 | $467,872.67 |
| 83 | $949,473.49 | $3,857.24 | $1,848.53 | $947,624.96 | $343,033.39 | $473,578.44 |
| 84 | $947,624.96 | $3,849.73 | $1,856.04 | $945,768.92 | $346,883.12 | $479,284.20 |
| 85 | $945,768.92 | $3,842.19 | $1,863.58 | $943,905.34 | $350,725.31 | $484,989.97 |
| 86 | $943,905.34 | $3,834.62 | $1,871.15 | $942,034.19 | $354,559.92 | $490,695.73 |
| 87 | $942,034.19 | $3,827.01 | $1,878.75 | $940,155.44 | $358,386.94 | $496,401.49 |
| 88 | $940,155.44 | $3,819.38 | $1,886.38 | $938,269.06 | $362,206.32 | $502,107.26 |
| 89 | $938,269.06 | $3,811.72 | $1,894.05 | $936,375.01 | $366,018.04 | $507,813.02 |
| 90 | $936,375.01 | $3,804.02 | $1,901.74 | $934,473.27 | $369,822.06 | $513,518.79 |
| 91 | $934,473.27 | $3,796.30 | $1,909.47 | $932,563.81 | $373,618.36 | $519,224.55 |
| 92 | $932,563.81 | $3,788.54 | $1,917.22 | $930,646.58 | $377,406.90 | $524,930.32 |
| 93 | $930,646.58 | $3,780.75 | $1,925.01 | $928,721.57 | $381,187.65 | $530,636.08 |
| 94 | $928,721.57 | $3,772.93 | $1,932.83 | $926,788.74 | $384,960.58 | $536,341.84 |
| 95 | $926,788.74 | $3,765.08 | $1,940.69 | $924,848.05 | $388,725.66 | $542,047.61 |
| 96 | $924,848.05 | $3,757.20 | $1,948.57 | $922,899.48 | $392,482.86 | $547,753.37 |
| 97 | $922,899.48 | $3,749.28 | $1,956.49 | $920,943.00 | $396,232.13 | $553,459.14 |
| 98 | $920,943.00 | $3,741.33 | $1,964.43 | $918,978.56 | $399,973.47 | $559,164.90 |
| 99 | $918,978.56 | $3,733.35 | $1,972.41 | $917,006.15 | $403,706.82 | $564,870.67 |
| 100 | $917,006.15 | $3,725.34 | $1,980.43 | $915,025.72 | $407,432.15 | $570,576.43 |
| 101 | $915,025.72 | $3,717.29 | $1,988.47 | $913,037.25 | $411,149.45 | $576,282.20 |
| 102 | $913,037.25 | $3,709.21 | $1,996.55 | $911,040.70 | $414,858.66 | $581,987.96 |
| 103 | $911,040.70 | $3,701.10 | $2,004.66 | $909,036.04 | $418,559.76 | $587,693.72 |
| 104 | $909,036.04 | $3,692.96 | $2,012.81 | $907,023.23 | $422,252.72 | $593,399.49 |
| 105 | $907,023.23 | $3,684.78 | $2,020.98 | $905,002.25 | $425,937.50 | $599,105.25 |
| 106 | $905,002.25 | $3,676.57 | $2,029.19 | $902,973.06 | $429,614.07 | $604,811.02 |
| 107 | $902,973.06 | $3,668.33 | $2,037.44 | $900,935.62 | $433,282.40 | $610,516.78 |
| 108 | $900,935.62 | $3,660.05 | $2,045.71 | $898,889.91 | $436,942.45 | $616,222.55 |
| 109 | $898,889.91 | $3,651.74 | $2,054.02 | $896,835.88 | $440,594.19 | $621,928.31 |
| 110 | $896,835.88 | $3,643.40 | $2,062.37 | $894,773.52 | $444,237.59 | $627,634.07 |
| 111 | $894,773.52 | $3,635.02 | $2,070.75 | $892,702.77 | $447,872.61 | $633,339.84 |
| 112 | $892,702.77 | $3,626.60 | $2,079.16 | $890,623.61 | $451,499.21 | $639,045.60 |
| 113 | $890,623.61 | $3,618.16 | $2,087.61 | $888,536.00 | $455,117.37 | $644,751.37 |
| 114 | $888,536.00 | $3,609.68 | $2,096.09 | $886,439.92 | $458,727.05 | $650,457.13 |
| 115 | $886,439.92 | $3,601.16 | $2,104.60 | $884,335.31 | $462,328.21 | $656,162.90 |
| 116 | $884,335.31 | $3,592.61 | $2,113.15 | $882,222.16 | $465,920.82 | $661,868.66 |
| 117 | $882,222.16 | $3,584.03 | $2,121.74 | $880,100.43 | $469,504.85 | $667,574.42 |
| 118 | $880,100.43 | $3,575.41 | $2,130.36 | $877,970.07 | $473,080.26 | $673,280.19 |
| 119 | $877,970.07 | $3,566.75 | $2,139.01 | $875,831.06 | $476,647.01 | $678,985.95 |
| 120 | $875,831.06 | $3,558.06 | $2,147.70 | $873,683.36 | $480,205.07 | $684,691.72 |
| 121 | $873,683.36 | $3,549.34 | $2,156.43 | $871,526.93 | $483,754.41 | $690,397.48 |
| 122 | $871,526.93 | $3,540.58 | $2,165.19 | $869,361.75 | $487,294.99 | $696,103.25 |
| 123 | $869,361.75 | $3,531.78 | $2,173.98 | $867,187.76 | $490,826.77 | $701,809.01 |
| 124 | $867,187.76 | $3,522.95 | $2,182.81 | $865,004.95 | $494,349.72 | $707,514.77 |
| 125 | $865,004.95 | $3,514.08 | $2,191.68 | $862,813.27 | $497,863.81 | $713,220.54 |
| 126 | $862,813.27 | $3,505.18 | $2,200.59 | $860,612.68 | $501,368.99 | $718,926.30 |
| 127 | $860,612.68 | $3,496.24 | $2,209.53 | $858,403.16 | $504,865.22 | $724,632.07 |
| 128 | $858,403.16 | $3,487.26 | $2,218.50 | $856,184.66 | $508,352.49 | $730,337.83 |
| 129 | $856,184.66 | $3,478.25 | $2,227.51 | $853,957.14 | $511,830.74 | $736,043.60 |
| 130 | $853,957.14 | $3,469.20 | $2,236.56 | $851,720.58 | $515,299.94 | $741,749.36 |
| 131 | $851,720.58 | $3,460.11 | $2,245.65 | $849,474.93 | $518,760.05 | $747,455.12 |
| 132 | $849,474.93 | $3,450.99 | $2,254.77 | $847,220.16 | $522,211.04 | $753,160.89 |
| 133 | $847,220.16 | $3,441.83 | $2,263.93 | $844,956.22 | $525,652.88 | $758,866.65 |
| 134 | $844,956.22 | $3,432.63 | $2,273.13 | $842,683.09 | $529,085.51 | $764,572.42 |
| 135 | $842,683.09 | $3,423.40 | $2,282.36 | $840,400.73 | $532,508.91 | $770,278.18 |
| 136 | $840,400.73 | $3,414.13 | $2,291.64 | $838,109.09 | $535,923.04 | $775,983.95 |
| 137 | $838,109.09 | $3,404.82 | $2,300.95 | $835,808.15 | $539,327.86 | $781,689.71 |
| 138 | $835,808.15 | $3,395.47 | $2,310.29 | $833,497.85 | $542,723.33 | $787,395.47 |
| 139 | $833,497.85 | $3,386.09 | $2,319.68 | $831,178.17 | $546,109.41 | $793,101.24 |
| 140 | $831,178.17 | $3,376.66 | $2,329.10 | $828,849.07 | $549,486.07 | $798,807.00 |
| 141 | $828,849.07 | $3,367.20 | $2,338.56 | $826,510.51 | $552,853.27 | $804,512.77 |
| 142 | $826,510.51 | $3,357.70 | $2,348.07 | $824,162.44 | $556,210.97 | $810,218.53 |
| 143 | $824,162.44 | $3,348.16 | $2,357.60 | $821,804.84 | $559,559.13 | $815,924.30 |
| 144 | $821,804.84 | $3,338.58 | $2,367.18 | $819,437.65 | $562,897.71 | $821,630.06 |
| 145 | $819,437.65 | $3,328.97 | $2,376.80 | $817,060.86 | $566,226.68 | $827,335.82 |
| 146 | $817,060.86 | $3,319.31 | $2,386.45 | $814,674.40 | $569,545.99 | $833,041.59 |
| 147 | $814,674.40 | $3,309.61 | $2,396.15 | $812,278.25 | $572,855.60 | $838,747.35 |
| 148 | $812,278.25 | $3,299.88 | $2,405.88 | $809,872.37 | $576,155.49 | $844,453.12 |
| 149 | $809,872.37 | $3,290.11 | $2,415.66 | $807,456.71 | $579,445.59 | $850,158.88 |
| 150 | $807,456.71 | $3,280.29 | $2,425.47 | $805,031.24 | $582,725.88 | $855,864.65 |
| 151 | $805,031.24 | $3,270.44 | $2,435.32 | $802,595.91 | $585,996.32 | $861,570.41 |
| 152 | $802,595.91 | $3,260.55 | $2,445.22 | $800,150.70 | $589,256.87 | $867,276.17 |
| 153 | $800,150.70 | $3,250.61 | $2,455.15 | $797,695.54 | $592,507.48 | $872,981.94 |
| 154 | $797,695.54 | $3,240.64 | $2,465.13 | $795,230.42 | $595,748.12 | $878,687.70 |
| 155 | $795,230.42 | $3,230.62 | $2,475.14 | $792,755.28 | $598,978.74 | $884,393.47 |
| 156 | $792,755.28 | $3,220.57 | $2,485.20 | $790,270.08 | $602,199.31 | $890,099.23 |
| 157 | $790,270.08 | $3,210.47 | $2,495.29 | $787,774.79 | $605,409.78 | $895,805.00 |
| 158 | $787,774.79 | $3,200.34 | $2,505.43 | $785,269.36 | $608,610.12 | $901,510.76 |
| 159 | $785,269.36 | $3,190.16 | $2,515.61 | $782,753.75 | $611,800.28 | $907,216.52 |
| 160 | $782,753.75 | $3,179.94 | $2,525.83 | $780,227.92 | $614,980.21 | $912,922.29 |
| 161 | $780,227.92 | $3,169.68 | $2,536.09 | $777,691.84 | $618,149.89 | $918,628.05 |
| 162 | $777,691.84 | $3,159.37 | $2,546.39 | $775,145.44 | $621,309.26 | $924,333.82 |
| 163 | $775,145.44 | $3,149.03 | $2,556.74 | $772,588.71 | $624,458.29 | $930,039.58 |
| 164 | $772,588.71 | $3,138.64 | $2,567.12 | $770,021.59 | $627,596.93 | $935,745.35 |
| 165 | $770,021.59 | $3,128.21 | $2,577.55 | $767,444.03 | $630,725.15 | $941,451.11 |
| 166 | $767,444.03 | $3,117.74 | $2,588.02 | $764,856.01 | $633,842.89 | $947,156.87 |
| 167 | $764,856.01 | $3,107.23 | $2,598.54 | $762,257.47 | $636,950.11 | $952,862.64 |
| 168 | $762,257.47 | $3,096.67 | $2,609.09 | $759,648.38 | $640,046.79 | $958,568.40 |
| 169 | $759,648.38 | $3,086.07 | $2,619.69 | $757,028.69 | $643,132.86 | $964,274.17 |
| 170 | $757,028.69 | $3,075.43 | $2,630.34 | $754,398.35 | $646,208.29 | $969,979.93 |
| 171 | $754,398.35 | $3,064.74 | $2,641.02 | $751,757.33 | $649,273.03 | $975,685.70 |
| 172 | $751,757.33 | $3,054.01 | $2,651.75 | $749,105.58 | $652,327.04 | $981,391.46 |
| 173 | $749,105.58 | $3,043.24 | $2,662.52 | $746,443.06 | $655,370.28 | $987,097.23 |
| 174 | $746,443.06 | $3,032.42 | $2,673.34 | $743,769.72 | $658,402.71 | $992,802.99 |
| 175 | $743,769.72 | $3,021.56 | $2,684.20 | $741,085.52 | $661,424.27 | $998,508.75 |
| 176 | $741,085.52 | $3,010.66 | $2,695.10 | $738,390.42 | $664,434.93 | $1,004,214.52 |
| 177 | $738,390.42 | $2,999.71 | $2,706.05 | $735,684.36 | $667,434.64 | $1,009,920.28 |
| 178 | $735,684.36 | $2,988.72 | $2,717.05 | $732,967.32 | $670,423.36 | $1,015,626.05 |
| 179 | $732,967.32 | $2,977.68 | $2,728.08 | $730,239.23 | $673,401.04 | $1,021,331.81 |
| 180 | $730,239.23 | $2,966.60 | $2,739.17 | $727,500.06 | $676,367.64 | $1,027,037.58 |
| 181 | $727,500.06 | $2,955.47 | $2,750.30 | $724,749.77 | $679,323.11 | $1,032,743.34 |
| 182 | $724,749.77 | $2,944.30 | $2,761.47 | $721,988.30 | $682,267.40 | $1,038,449.10 |
| 183 | $721,988.30 | $2,933.08 | $2,772.69 | $719,215.61 | $685,200.48 | $1,044,154.87 |
| 184 | $719,215.61 | $2,921.81 | $2,783.95 | $716,431.66 | $688,122.30 | $1,049,860.63 |
| 185 | $716,431.66 | $2,910.50 | $2,795.26 | $713,636.40 | $691,032.80 | $1,055,566.40 |
| 186 | $713,636.40 | $2,899.15 | $2,806.62 | $710,829.79 | $693,931.95 | $1,061,272.16 |
| 187 | $710,829.79 | $2,887.75 | $2,818.02 | $708,011.77 | $696,819.69 | $1,066,977.93 |
| 188 | $708,011.77 | $2,876.30 | $2,829.47 | $705,182.30 | $699,695.99 | $1,072,683.69 |
| 189 | $705,182.30 | $2,864.80 | $2,840.96 | $702,341.34 | $702,560.79 | $1,078,389.45 |
| 190 | $702,341.34 | $2,853.26 | $2,852.50 | $699,488.84 | $705,414.06 | $1,084,095.22 |
| 191 | $699,488.84 | $2,841.67 | $2,864.09 | $696,624.75 | $708,255.73 | $1,089,800.98 |
| 192 | $696,624.75 | $2,830.04 | $2,875.73 | $693,749.02 | $711,085.77 | $1,095,506.75 |
| 193 | $693,749.02 | $2,818.36 | $2,887.41 | $690,861.61 | $713,904.12 | $1,101,212.51 |
| 194 | $690,861.61 | $2,806.63 | $2,899.14 | $687,962.47 | $716,710.75 | $1,106,918.28 |
| 195 | $687,962.47 | $2,794.85 | $2,910.92 | $685,051.55 | $719,505.59 | $1,112,624.04 |
| 196 | $685,051.55 | $2,783.02 | $2,922.74 | $682,128.81 | $722,288.62 | $1,118,329.80 |
| 197 | $682,128.81 | $2,771.15 | $2,934.62 | $679,194.20 | $725,059.77 | $1,124,035.57 |
| 198 | $679,194.20 | $2,759.23 | $2,946.54 | $676,247.66 | $727,818.99 | $1,129,741.33 |
| 199 | $676,247.66 | $2,747.26 | $2,958.51 | $673,289.15 | $730,566.25 | $1,135,447.10 |
| 200 | $673,289.15 | $2,735.24 | $2,970.53 | $670,318.62 | $733,301.48 | $1,141,152.86 |
| 201 | $670,318.62 | $2,723.17 | $2,982.59 | $667,336.03 | $736,024.65 | $1,146,858.63 |
| 202 | $667,336.03 | $2,711.05 | $2,994.71 | $664,341.32 | $738,735.71 | $1,152,564.39 |
| 203 | $664,341.32 | $2,698.89 | $3,006.88 | $661,334.44 | $741,434.59 | $1,158,270.15 |
| 204 | $661,334.44 | $2,686.67 | $3,019.09 | $658,315.35 | $744,121.26 | $1,163,975.92 |
| 205 | $658,315.35 | $2,674.41 | $3,031.36 | $655,283.99 | $746,795.67 | $1,169,681.68 |
| 206 | $655,283.99 | $2,662.09 | $3,043.67 | $652,240.31 | $749,457.76 | $1,175,387.45 |
| 207 | $652,240.31 | $2,649.73 | $3,056.04 | $649,184.28 | $752,107.49 | $1,181,093.21 |
| 208 | $649,184.28 | $2,637.31 | $3,068.45 | $646,115.82 | $754,744.80 | $1,186,798.98 |
| 209 | $646,115.82 | $2,624.85 | $3,080.92 | $643,034.90 | $757,369.64 | $1,192,504.74 |
| 210 | $643,034.90 | $2,612.33 | $3,093.44 | $639,941.47 | $759,981.97 | $1,198,210.50 |
| 211 | $639,941.47 | $2,599.76 | $3,106.00 | $636,835.47 | $762,581.74 | $1,203,916.27 |
| 212 | $636,835.47 | $2,587.14 | $3,118.62 | $633,716.85 | $765,168.88 | $1,209,622.03 |
| 213 | $633,716.85 | $2,574.47 | $3,131.29 | $630,585.56 | $767,743.36 | $1,215,327.80 |
| 214 | $630,585.56 | $2,561.75 | $3,144.01 | $627,441.55 | $770,305.11 | $1,221,033.56 |
| 215 | $627,441.55 | $2,548.98 | $3,156.78 | $624,284.76 | $772,854.09 | $1,226,739.33 |
| 216 | $624,284.76 | $2,536.16 | $3,169.61 | $621,115.16 | $775,390.25 | $1,232,445.09 |
| 217 | $621,115.16 | $2,523.28 | $3,182.48 | $617,932.67 | $777,913.53 | $1,238,150.85 |
| 218 | $617,932.67 | $2,510.35 | $3,195.41 | $614,737.26 | $780,423.88 | $1,243,856.62 |
| 219 | $614,737.26 | $2,497.37 | $3,208.39 | $611,528.87 | $782,921.25 | $1,249,562.38 |
| 220 | $611,528.87 | $2,484.34 | $3,221.43 | $608,307.44 | $785,405.59 | $1,255,268.15 |
| 221 | $608,307.44 | $2,471.25 | $3,234.52 | $605,072.92 | $787,876.83 | $1,260,973.91 |
| 222 | $605,072.92 | $2,458.11 | $3,247.66 | $601,825.27 | $790,334.94 | $1,266,679.68 |
| 223 | $601,825.27 | $2,444.92 | $3,260.85 | $598,564.42 | $792,779.86 | $1,272,385.44 |
| 224 | $598,564.42 | $2,431.67 | $3,274.10 | $595,290.32 | $795,211.53 | $1,278,091.20 |
| 225 | $595,290.32 | $2,418.37 | $3,287.40 | $592,002.92 | $797,629.89 | $1,283,796.97 |
| 226 | $592,002.92 | $2,405.01 | $3,300.75 | $588,702.17 | $800,034.90 | $1,289,502.73 |
| 227 | $588,702.17 | $2,391.60 | $3,314.16 | $585,388.01 | $802,426.51 | $1,295,208.50 |
| 228 | $585,388.01 | $2,378.14 | $3,327.63 | $582,060.38 | $804,804.65 | $1,300,914.26 |
| 229 | $582,060.38 | $2,364.62 | $3,341.14 | $578,719.24 | $807,169.27 | $1,306,620.03 |
| 230 | $578,719.24 | $2,351.05 | $3,354.72 | $575,364.52 | $809,520.31 | $1,312,325.79 |
| 231 | $575,364.52 | $2,337.42 | $3,368.35 | $571,996.18 | $811,857.73 | $1,318,031.55 |
| 232 | $571,996.18 | $2,323.73 | $3,382.03 | $568,614.15 | $814,181.47 | $1,323,737.32 |
| 233 | $568,614.15 | $2,309.99 | $3,395.77 | $565,218.38 | $816,491.46 | $1,329,443.08 |
| 234 | $565,218.38 | $2,296.20 | $3,409.56 | $561,808.81 | $818,787.66 | $1,335,148.85 |
| 235 | $561,808.81 | $2,282.35 | $3,423.42 | $558,385.40 | $821,070.01 | $1,340,854.61 |
| 236 | $558,385.40 | $2,268.44 | $3,437.32 | $554,948.07 | $823,338.45 | $1,346,560.38 |
| 237 | $554,948.07 | $2,254.48 | $3,451.29 | $551,496.79 | $825,592.93 | $1,352,266.14 |
| 238 | $551,496.79 | $2,240.46 | $3,465.31 | $548,031.48 | $827,833.38 | $1,357,971.91 |
| 239 | $548,031.48 | $2,226.38 | $3,479.39 | $544,552.09 | $830,059.76 | $1,363,677.67 |
| 240 | $544,552.09 | $2,212.24 | $3,493.52 | $541,058.57 | $832,272.00 | $1,369,383.43 |
| 241 | $541,058.57 | $2,198.05 | $3,507.71 | $537,550.86 | $834,470.05 | $1,375,089.20 |
| 242 | $537,550.86 | $2,183.80 | $3,521.96 | $534,028.89 | $836,653.85 | $1,380,794.96 |
| 243 | $534,028.89 | $2,169.49 | $3,536.27 | $530,492.62 | $838,823.35 | $1,386,500.73 |
| 244 | $530,492.62 | $2,155.13 | $3,550.64 | $526,941.98 | $840,978.47 | $1,392,206.49 |
| 245 | $526,941.98 | $2,140.70 | $3,565.06 | $523,376.92 | $843,119.17 | $1,397,912.26 |
| 246 | $523,376.92 | $2,126.22 | $3,579.55 | $519,797.37 | $845,245.39 | $1,403,618.02 |
| 247 | $519,797.37 | $2,111.68 | $3,594.09 | $516,203.29 | $847,357.07 | $1,409,323.78 |
| 248 | $516,203.29 | $2,097.08 | $3,608.69 | $512,594.60 | $849,454.15 | $1,415,029.55 |
| 249 | $512,594.60 | $2,082.42 | $3,623.35 | $508,971.25 | $851,536.56 | $1,420,735.31 |
| 250 | $508,971.25 | $2,067.70 | $3,638.07 | $505,333.18 | $853,604.26 | $1,426,441.08 |
| 251 | $505,333.18 | $2,052.92 | $3,652.85 | $501,680.33 | $855,657.17 | $1,432,146.84 |
| 252 | $501,680.33 | $2,038.08 | $3,667.69 | $498,012.64 | $857,695.25 | $1,437,852.61 |
| 253 | $498,012.64 | $2,023.18 | $3,682.59 | $494,330.06 | $859,718.43 | $1,443,558.37 |
| 254 | $494,330.06 | $2,008.22 | $3,697.55 | $490,632.51 | $861,726.64 | $1,449,264.13 |
| 255 | $490,632.51 | $1,993.19 | $3,712.57 | $486,919.94 | $863,719.84 | $1,454,969.90 |
| 256 | $486,919.94 | $1,978.11 | $3,727.65 | $483,192.29 | $865,697.95 | $1,460,675.66 |
| 257 | $483,192.29 | $1,962.97 | $3,742.80 | $479,449.49 | $867,660.92 | $1,466,381.43 |
| 258 | $479,449.49 | $1,947.76 | $3,758.00 | $475,691.49 | $869,608.68 | $1,472,087.19 |
| 259 | $475,691.49 | $1,932.50 | $3,773.27 | $471,918.22 | $871,541.18 | $1,477,792.96 |
| 260 | $471,918.22 | $1,917.17 | $3,788.60 | $468,129.62 | $873,458.34 | $1,483,498.72 |
| 261 | $468,129.62 | $1,901.78 | $3,803.99 | $464,325.64 | $875,360.12 | $1,489,204.48 |
| 262 | $464,325.64 | $1,886.32 | $3,819.44 | $460,506.20 | $877,246.44 | $1,494,910.25 |
| 263 | $460,506.20 | $1,870.81 | $3,834.96 | $456,671.24 | $879,117.25 | $1,500,616.01 |
| 264 | $456,671.24 | $1,855.23 | $3,850.54 | $452,820.70 | $880,972.48 | $1,506,321.78 |
| 265 | $452,820.70 | $1,839.58 | $3,866.18 | $448,954.52 | $882,812.06 | $1,512,027.54 |
| 266 | $448,954.52 | $1,823.88 | $3,881.89 | $445,072.63 | $884,635.94 | $1,517,733.31 |
| 267 | $445,072.63 | $1,808.11 | $3,897.66 | $441,174.98 | $886,444.05 | $1,523,439.07 |
| 268 | $441,174.98 | $1,792.27 | $3,913.49 | $437,261.49 | $888,236.32 | $1,529,144.83 |
| 269 | $437,261.49 | $1,776.37 | $3,929.39 | $433,332.10 | $890,012.69 | $1,534,850.60 |
| 270 | $433,332.10 | $1,760.41 | $3,945.35 | $429,386.74 | $891,773.11 | $1,540,556.36 |
| 271 | $429,386.74 | $1,744.38 | $3,961.38 | $425,425.36 | $893,517.49 | $1,546,262.13 |
| 272 | $425,425.36 | $1,728.29 | $3,977.47 | $421,447.89 | $895,245.78 | $1,551,967.89 |
| 273 | $421,447.89 | $1,712.13 | $3,993.63 | $417,454.26 | $896,957.91 | $1,557,673.66 |
| 274 | $417,454.26 | $1,695.91 | $4,009.86 | $413,444.40 | $898,653.82 | $1,563,379.42 |
| 275 | $413,444.40 | $1,679.62 | $4,026.15 | $409,418.25 | $900,333.44 | $1,569,085.18 |
| 276 | $409,418.25 | $1,663.26 | $4,042.50 | $405,375.75 | $901,996.70 | $1,574,790.95 |
| 277 | $405,375.75 | $1,646.84 | $4,058.93 | $401,316.83 | $903,643.54 | $1,580,496.71 |
| 278 | $401,316.83 | $1,630.35 | $4,075.41 | $397,241.41 | $905,273.89 | $1,586,202.48 |
| 279 | $397,241.41 | $1,613.79 | $4,091.97 | $393,149.44 | $906,887.68 | $1,591,908.24 |
| 280 | $393,149.44 | $1,597.17 | $4,108.59 | $389,040.85 | $908,484.85 | $1,597,614.01 |
| 281 | $389,040.85 | $1,580.48 | $4,125.29 | $384,915.56 | $910,065.33 | $1,603,319.77 |
| 282 | $384,915.56 | $1,563.72 | $4,142.04 | $380,773.51 | $911,629.05 | $1,609,025.53 |
| 283 | $380,773.51 | $1,546.89 | $4,158.87 | $376,614.64 | $913,175.94 | $1,614,731.30 |
| 284 | $376,614.64 | $1,530.00 | $4,175.77 | $372,438.88 | $914,705.94 | $1,620,437.06 |
| 285 | $372,438.88 | $1,513.03 | $4,192.73 | $368,246.14 | $916,218.97 | $1,626,142.83 |
| 286 | $368,246.14 | $1,496.00 | $4,209.76 | $364,036.38 | $917,714.97 | $1,631,848.59 |
| 287 | $364,036.38 | $1,478.90 | $4,226.87 | $359,809.51 | $919,193.87 | $1,637,554.36 |
| 288 | $359,809.51 | $1,461.73 | $4,244.04 | $355,565.48 | $920,655.60 | $1,643,260.12 |
| 289 | $355,565.48 | $1,444.48 | $4,261.28 | $351,304.20 | $922,100.08 | $1,648,965.88 |
| 290 | $351,304.20 | $1,427.17 | $4,278.59 | $347,025.60 | $923,527.25 | $1,654,671.65 |
| 291 | $347,025.60 | $1,409.79 | $4,295.97 | $342,729.63 | $924,937.05 | $1,660,377.41 |
| 292 | $342,729.63 | $1,392.34 | $4,313.43 | $338,416.21 | $926,329.38 | $1,666,083.18 |
| 293 | $338,416.21 | $1,374.82 | $4,330.95 | $334,085.26 | $927,704.20 | $1,671,788.94 |
| 294 | $334,085.26 | $1,357.22 | $4,348.54 | $329,736.72 | $929,061.42 | $1,677,494.71 |
| 295 | $329,736.72 | $1,339.56 | $4,366.21 | $325,370.51 | $930,400.98 | $1,683,200.47 |
| 296 | $325,370.51 | $1,321.82 | $4,383.95 | $320,986.56 | $931,722.79 | $1,688,906.23 |
| 297 | $320,986.56 | $1,304.01 | $4,401.76 | $316,584.80 | $933,026.80 | $1,694,612.00 |
| 298 | $316,584.80 | $1,286.13 | $4,419.64 | $312,165.16 | $934,312.93 | $1,700,317.76 |
| 299 | $312,165.16 | $1,268.17 | $4,437.59 | $307,727.57 | $935,581.10 | $1,706,023.53 |
| 300 | $307,727.57 | $1,250.14 | $4,455.62 | $303,271.95 | $936,831.24 | $1,711,729.29 |
| 301 | $303,271.95 | $1,232.04 | $4,473.72 | $298,798.23 | $938,063.29 | $1,717,435.06 |
| 302 | $298,798.23 | $1,213.87 | $4,491.90 | $294,306.33 | $939,277.15 | $1,723,140.82 |
| 303 | $294,306.33 | $1,195.62 | $4,510.14 | $289,796.19 | $940,472.77 | $1,728,846.59 |
| 304 | $289,796.19 | $1,177.30 | $4,528.47 | $285,267.72 | $941,650.07 | $1,734,552.35 |
| 305 | $285,267.72 | $1,158.90 | $4,546.86 | $280,720.86 | $942,808.97 | $1,740,258.11 |
| 306 | $280,720.86 | $1,140.43 | $4,565.34 | $276,155.52 | $943,949.40 | $1,745,963.88 |
| 307 | $276,155.52 | $1,121.88 | $4,583.88 | $271,571.64 | $945,071.28 | $1,751,669.64 |
| 308 | $271,571.64 | $1,103.26 | $4,602.50 | $266,969.13 | $946,174.54 | $1,757,375.41 |
| 309 | $266,969.13 | $1,084.56 | $4,621.20 | $262,347.93 | $947,259.10 | $1,763,081.17 |
| 310 | $262,347.93 | $1,065.79 | $4,639.98 | $257,707.95 | $948,324.89 | $1,768,786.94 |
| 311 | $257,707.95 | $1,046.94 | $4,658.83 | $253,049.13 | $949,371.83 | $1,774,492.70 |
| 312 | $253,049.13 | $1,028.01 | $4,677.75 | $248,371.38 | $950,399.84 | $1,780,198.46 |
| 313 | $248,371.38 | $1,009.01 | $4,696.76 | $243,674.62 | $951,408.85 | $1,785,904.23 |
| 314 | $243,674.62 | $989.93 | $4,715.84 | $238,958.79 | $952,398.78 | $1,791,609.99 |
| 315 | $238,958.79 | $970.77 | $4,734.99 | $234,223.79 | $953,369.55 | $1,797,315.76 |
| 316 | $234,223.79 | $951.53 | $4,754.23 | $229,469.56 | $954,321.08 | $1,803,021.52 |
| 317 | $229,469.56 | $932.22 | $4,773.54 | $224,696.02 | $955,253.30 | $1,808,727.29 |
| 318 | $224,696.02 | $912.83 | $4,792.94 | $219,903.08 | $956,166.13 | $1,814,433.05 |
| 319 | $219,903.08 | $893.36 | $4,812.41 | $215,090.67 | $957,059.49 | $1,820,138.81 |
| 320 | $215,090.67 | $873.81 | $4,831.96 | $210,258.71 | $957,933.29 | $1,825,844.58 |
| 321 | $210,258.71 | $854.18 | $4,851.59 | $205,407.12 | $958,787.47 | $1,831,550.34 |
| 322 | $205,407.12 | $834.47 | $4,871.30 | $200,535.83 | $959,621.93 | $1,837,256.11 |
| 323 | $200,535.83 | $814.68 | $4,891.09 | $195,644.74 | $960,436.61 | $1,842,961.87 |
| 324 | $195,644.74 | $794.81 | $4,910.96 | $190,733.78 | $961,231.42 | $1,848,667.64 |
| 325 | $190,733.78 | $774.86 | $4,930.91 | $185,802.87 | $962,006.27 | $1,854,373.40 |
| 326 | $185,802.87 | $754.82 | $4,950.94 | $180,851.93 | $962,761.10 | $1,860,079.16 |
| 327 | $180,851.93 | $734.71 | $4,971.05 | $175,880.88 | $963,495.81 | $1,865,784.93 |
| 328 | $175,880.88 | $714.52 | $4,991.25 | $170,889.63 | $964,210.32 | $1,871,490.69 |
| 329 | $170,889.63 | $694.24 | $5,011.53 | $165,878.11 | $964,904.56 | $1,877,196.46 |
| 330 | $165,878.11 | $673.88 | $5,031.88 | $160,846.22 | $965,578.44 | $1,882,902.22 |
| 331 | $160,846.22 | $653.44 | $5,052.33 | $155,793.90 | $966,231.88 | $1,888,607.99 |
| 332 | $155,793.90 | $632.91 | $5,072.85 | $150,721.04 | $966,864.79 | $1,894,313.75 |
| 333 | $150,721.04 | $612.30 | $5,093.46 | $145,627.58 | $967,477.10 | $1,900,019.51 |
| 334 | $145,627.58 | $591.61 | $5,114.15 | $140,513.43 | $968,068.71 | $1,905,725.28 |
| 335 | $140,513.43 | $570.84 | $5,134.93 | $135,378.50 | $968,639.55 | $1,911,431.04 |
| 336 | $135,378.50 | $549.98 | $5,155.79 | $130,222.71 | $969,189.52 | $1,917,136.81 |
| 337 | $130,222.71 | $529.03 | $5,176.73 | $125,045.98 | $969,718.55 | $1,922,842.57 |
| 338 | $125,045.98 | $508.00 | $5,197.77 | $119,848.21 | $970,226.55 | $1,928,548.34 |
| 339 | $119,848.21 | $486.88 | $5,218.88 | $114,629.33 | $970,713.43 | $1,934,254.10 |
| 340 | $114,629.33 | $465.68 | $5,240.08 | $109,389.25 | $971,179.12 | $1,939,959.86 |
| 341 | $109,389.25 | $444.39 | $5,261.37 | $104,127.88 | $971,623.51 | $1,945,665.63 |
| 342 | $104,127.88 | $423.02 | $5,282.74 | $98,845.14 | $972,046.53 | $1,951,371.39 |
| 343 | $98,845.14 | $401.56 | $5,304.21 | $93,540.93 | $972,448.09 | $1,957,077.16 |
| 344 | $93,540.93 | $380.01 | $5,325.75 | $88,215.18 | $972,828.10 | $1,962,782.92 |
| 345 | $88,215.18 | $358.37 | $5,347.39 | $82,867.79 | $973,186.47 | $1,968,488.69 |
| 346 | $82,867.79 | $336.65 | $5,369.11 | $77,498.67 | $973,523.12 | $1,974,194.45 |
| 347 | $77,498.67 | $314.84 | $5,390.93 | $72,107.75 | $973,837.96 | $1,979,900.21 |
| 348 | $72,107.75 | $292.94 | $5,412.83 | $66,694.92 | $974,130.90 | $1,985,605.98 |
| 349 | $66,694.92 | $270.95 | $5,434.82 | $61,260.10 | $974,401.85 | $1,991,311.74 |
| 350 | $61,260.10 | $248.87 | $5,456.90 | $55,803.21 | $974,650.72 | $1,997,017.51 |
| 351 | $55,803.21 | $226.70 | $5,479.06 | $50,324.14 | $974,877.42 | $2,002,723.27 |
| 352 | $50,324.14 | $204.44 | $5,501.32 | $44,822.82 | $975,081.86 | $2,008,429.04 |
| 353 | $44,822.82 | $182.09 | $5,523.67 | $39,299.15 | $975,263.95 | $2,014,134.80 |
| 354 | $39,299.15 | $159.65 | $5,546.11 | $33,753.04 | $975,423.60 | $2,019,840.56 |
| 355 | $33,753.04 | $137.12 | $5,568.64 | $28,184.40 | $975,560.72 | $2,025,546.33 |
| 356 | $28,184.40 | $114.50 | $5,591.27 | $22,593.13 | $975,675.22 | $2,031,252.09 |
| 357 | $22,593.13 | $91.78 | $5,613.98 | $16,979.15 | $975,767.01 | $2,036,957.86 |
| 358 | $16,979.15 | $68.98 | $5,636.79 | $11,342.36 | $975,835.99 | $2,042,663.62 |
| 359 | $11,342.36 | $46.08 | $5,659.69 | $5,682.68 | $975,882.06 | $2,048,369.39 |
| 360 | $5,682.68 | $23.09 | $5,682.68 | $0.00 | $975,905.15 | $2,054,075.15 |