|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,080,000.00 | $2,925.00 | $1,775.23 | $1,078,224.77 | $2,925.00 | $4,700.23 |
| 2 | $1,078,224.77 | $2,920.19 | $1,780.04 | $1,076,444.74 | $5,845.19 | $9,400.46 |
| 3 | $1,076,444.74 | $2,915.37 | $1,784.86 | $1,074,659.88 | $8,760.56 | $14,100.68 |
| 4 | $1,074,659.88 | $2,910.54 | $1,789.69 | $1,072,870.19 | $11,671.10 | $18,800.91 |
| 5 | $1,072,870.19 | $2,905.69 | $1,794.54 | $1,071,075.65 | $14,576.79 | $23,501.14 |
| 6 | $1,071,075.65 | $2,900.83 | $1,799.40 | $1,069,276.25 | $17,477.62 | $28,201.37 |
| 7 | $1,069,276.25 | $2,895.96 | $1,804.27 | $1,067,471.98 | $20,373.58 | $32,901.60 |
| 8 | $1,067,471.98 | $2,891.07 | $1,809.16 | $1,065,662.82 | $23,264.65 | $37,601.83 |
| 9 | $1,065,662.82 | $2,886.17 | $1,814.06 | $1,063,848.76 | $26,150.82 | $42,302.05 |
| 10 | $1,063,848.76 | $2,881.26 | $1,818.97 | $1,062,029.79 | $29,032.07 | $47,002.28 |
| 11 | $1,062,029.79 | $2,876.33 | $1,823.90 | $1,060,205.89 | $31,908.40 | $51,702.51 |
| 12 | $1,060,205.89 | $2,871.39 | $1,828.84 | $1,058,377.06 | $34,779.80 | $56,402.74 |
| 13 | $1,058,377.06 | $2,866.44 | $1,833.79 | $1,056,543.27 | $37,646.23 | $61,102.97 |
| 14 | $1,056,543.27 | $2,861.47 | $1,838.76 | $1,054,704.51 | $40,507.70 | $65,803.20 |
| 15 | $1,054,704.51 | $2,856.49 | $1,843.74 | $1,052,860.77 | $43,364.20 | $70,503.42 |
| 16 | $1,052,860.77 | $2,851.50 | $1,848.73 | $1,051,012.04 | $46,215.69 | $75,203.65 |
| 17 | $1,051,012.04 | $2,846.49 | $1,853.74 | $1,049,158.30 | $49,062.19 | $79,903.88 |
| 18 | $1,049,158.30 | $2,841.47 | $1,858.76 | $1,047,299.55 | $51,903.66 | $84,604.11 |
| 19 | $1,047,299.55 | $2,836.44 | $1,863.79 | $1,045,435.76 | $54,740.09 | $89,304.34 |
| 20 | $1,045,435.76 | $2,831.39 | $1,868.84 | $1,043,566.92 | $57,571.48 | $94,004.56 |
| 21 | $1,043,566.92 | $2,826.33 | $1,873.90 | $1,041,693.01 | $60,397.81 | $98,704.79 |
| 22 | $1,041,693.01 | $2,821.25 | $1,878.98 | $1,039,814.04 | $63,219.06 | $103,405.02 |
| 23 | $1,039,814.04 | $2,816.16 | $1,884.07 | $1,037,929.97 | $66,035.22 | $108,105.25 |
| 24 | $1,037,929.97 | $2,811.06 | $1,889.17 | $1,036,040.80 | $68,846.28 | $112,805.48 |
| 25 | $1,036,040.80 | $2,805.94 | $1,894.28 | $1,034,146.52 | $71,652.23 | $117,505.71 |
| 26 | $1,034,146.52 | $2,800.81 | $1,899.41 | $1,032,247.11 | $74,453.04 | $122,205.93 |
| 27 | $1,032,247.11 | $2,795.67 | $1,904.56 | $1,030,342.55 | $77,248.71 | $126,906.16 |
| 28 | $1,030,342.55 | $2,790.51 | $1,909.72 | $1,028,432.83 | $80,039.22 | $131,606.39 |
| 29 | $1,028,432.83 | $2,785.34 | $1,914.89 | $1,026,517.94 | $82,824.56 | $136,306.62 |
| 30 | $1,026,517.94 | $2,780.15 | $1,920.08 | $1,024,597.86 | $85,604.71 | $141,006.85 |
| 31 | $1,024,597.86 | $2,774.95 | $1,925.28 | $1,022,672.59 | $88,379.66 | $145,707.08 |
| 32 | $1,022,672.59 | $2,769.74 | $1,930.49 | $1,020,742.10 | $91,149.40 | $150,407.30 |
| 33 | $1,020,742.10 | $2,764.51 | $1,935.72 | $1,018,806.38 | $93,913.91 | $155,107.53 |
| 34 | $1,018,806.38 | $2,759.27 | $1,940.96 | $1,016,865.42 | $96,673.18 | $159,807.76 |
| 35 | $1,016,865.42 | $2,754.01 | $1,946.22 | $1,014,919.20 | $99,427.19 | $164,507.99 |
| 36 | $1,014,919.20 | $2,748.74 | $1,951.49 | $1,012,967.71 | $102,175.93 | $169,208.22 |
| 37 | $1,012,967.71 | $2,743.45 | $1,956.77 | $1,011,010.94 | $104,919.38 | $173,908.45 |
| 38 | $1,011,010.94 | $2,738.15 | $1,962.07 | $1,009,048.87 | $107,657.54 | $178,608.67 |
| 39 | $1,009,048.87 | $2,732.84 | $1,967.39 | $1,007,081.48 | $110,390.38 | $183,308.90 |
| 40 | $1,007,081.48 | $2,727.51 | $1,972.72 | $1,005,108.76 | $113,117.89 | $188,009.13 |
| 41 | $1,005,108.76 | $2,722.17 | $1,978.06 | $1,003,130.70 | $115,840.06 | $192,709.36 |
| 42 | $1,003,130.70 | $2,716.81 | $1,983.42 | $1,001,147.29 | $118,556.87 | $197,409.59 |
| 43 | $1,001,147.29 | $2,711.44 | $1,988.79 | $999,158.50 | $121,268.31 | $202,109.81 |
| 44 | $999,158.50 | $2,706.05 | $1,994.17 | $997,164.33 | $123,974.37 | $206,810.04 |
| 45 | $997,164.33 | $2,700.65 | $1,999.57 | $995,164.75 | $126,675.02 | $211,510.27 |
| 46 | $995,164.75 | $2,695.24 | $2,004.99 | $993,159.76 | $129,370.26 | $216,210.50 |
| 47 | $993,159.76 | $2,689.81 | $2,010.42 | $991,149.34 | $132,060.07 | $220,910.73 |
| 48 | $991,149.34 | $2,684.36 | $2,015.87 | $989,133.47 | $134,744.43 | $225,610.96 |
| 49 | $989,133.47 | $2,678.90 | $2,021.33 | $987,112.15 | $137,423.33 | $230,311.18 |
| 50 | $987,112.15 | $2,673.43 | $2,026.80 | $985,085.35 | $140,096.76 | $235,011.41 |
| 51 | $985,085.35 | $2,667.94 | $2,032.29 | $983,053.06 | $142,764.70 | $239,711.64 |
| 52 | $983,053.06 | $2,662.44 | $2,037.79 | $981,015.27 | $145,427.14 | $244,411.87 |
| 53 | $981,015.27 | $2,656.92 | $2,043.31 | $978,971.96 | $148,084.05 | $249,112.10 |
| 54 | $978,971.96 | $2,651.38 | $2,048.85 | $976,923.11 | $150,735.44 | $253,812.33 |
| 55 | $976,923.11 | $2,645.83 | $2,054.39 | $974,868.72 | $153,381.27 | $258,512.55 |
| 56 | $974,868.72 | $2,640.27 | $2,059.96 | $972,808.76 | $156,021.54 | $263,212.78 |
| 57 | $972,808.76 | $2,634.69 | $2,065.54 | $970,743.22 | $158,656.23 | $267,913.01 |
| 58 | $970,743.22 | $2,629.10 | $2,071.13 | $968,672.09 | $161,285.33 | $272,613.24 |
| 59 | $968,672.09 | $2,623.49 | $2,076.74 | $966,595.35 | $163,908.81 | $277,313.47 |
| 60 | $966,595.35 | $2,617.86 | $2,082.37 | $964,512.98 | $166,526.67 | $282,013.69 |
| 61 | $964,512.98 | $2,612.22 | $2,088.01 | $962,424.97 | $169,138.90 | $286,713.92 |
| 62 | $962,424.97 | $2,606.57 | $2,093.66 | $960,331.31 | $171,745.46 | $291,414.15 |
| 63 | $960,331.31 | $2,600.90 | $2,099.33 | $958,231.98 | $174,346.36 | $296,114.38 |
| 64 | $958,231.98 | $2,595.21 | $2,105.02 | $956,126.97 | $176,941.57 | $300,814.61 |
| 65 | $956,126.97 | $2,589.51 | $2,110.72 | $954,016.25 | $179,531.08 | $305,514.84 |
| 66 | $954,016.25 | $2,583.79 | $2,116.43 | $951,899.81 | $182,114.88 | $310,215.06 |
| 67 | $951,899.81 | $2,578.06 | $2,122.17 | $949,777.65 | $184,692.94 | $314,915.29 |
| 68 | $949,777.65 | $2,572.31 | $2,127.91 | $947,649.73 | $187,265.25 | $319,615.52 |
| 69 | $947,649.73 | $2,566.55 | $2,133.68 | $945,516.06 | $189,831.81 | $324,315.75 |
| 70 | $945,516.06 | $2,560.77 | $2,139.46 | $943,376.60 | $192,392.58 | $329,015.98 |
| 71 | $943,376.60 | $2,554.98 | $2,145.25 | $941,231.35 | $194,947.56 | $333,716.21 |
| 72 | $941,231.35 | $2,549.17 | $2,151.06 | $939,080.29 | $197,496.73 | $338,416.43 |
| 73 | $939,080.29 | $2,543.34 | $2,156.89 | $936,923.41 | $200,040.07 | $343,116.66 |
| 74 | $936,923.41 | $2,537.50 | $2,162.73 | $934,760.68 | $202,577.57 | $347,816.89 |
| 75 | $934,760.68 | $2,531.64 | $2,168.58 | $932,592.09 | $205,109.21 | $352,517.12 |
| 76 | $932,592.09 | $2,525.77 | $2,174.46 | $930,417.64 | $207,634.98 | $357,217.35 |
| 77 | $930,417.64 | $2,519.88 | $2,180.35 | $928,237.29 | $210,154.86 | $361,917.57 |
| 78 | $928,237.29 | $2,513.98 | $2,186.25 | $926,051.04 | $212,668.84 | $366,617.80 |
| 79 | $926,051.04 | $2,508.05 | $2,192.17 | $923,858.86 | $215,176.89 | $371,318.03 |
| 80 | $923,858.86 | $2,502.12 | $2,198.11 | $921,660.75 | $217,679.01 | $376,018.26 |
| 81 | $921,660.75 | $2,496.16 | $2,204.06 | $919,456.69 | $220,175.18 | $380,718.49 |
| 82 | $919,456.69 | $2,490.20 | $2,210.03 | $917,246.66 | $222,665.37 | $385,418.72 |
| 83 | $917,246.66 | $2,484.21 | $2,216.02 | $915,030.64 | $225,149.58 | $390,118.94 |
| 84 | $915,030.64 | $2,478.21 | $2,222.02 | $912,808.62 | $227,627.79 | $394,819.17 |
| 85 | $912,808.62 | $2,472.19 | $2,228.04 | $910,580.58 | $230,099.98 | $399,519.40 |
| 86 | $910,580.58 | $2,466.16 | $2,234.07 | $908,346.51 | $232,566.14 | $404,219.63 |
| 87 | $908,346.51 | $2,460.11 | $2,240.12 | $906,106.38 | $235,026.24 | $408,919.86 |
| 88 | $906,106.38 | $2,454.04 | $2,246.19 | $903,860.19 | $237,480.28 | $413,620.09 |
| 89 | $903,860.19 | $2,447.95 | $2,252.27 | $901,607.92 | $239,928.23 | $418,320.31 |
| 90 | $901,607.92 | $2,441.85 | $2,258.37 | $899,349.55 | $242,370.09 | $423,020.54 |
| 91 | $899,349.55 | $2,435.74 | $2,264.49 | $897,085.06 | $244,805.83 | $427,720.77 |
| 92 | $897,085.06 | $2,429.61 | $2,270.62 | $894,814.43 | $247,235.43 | $432,421.00 |
| 93 | $894,814.43 | $2,423.46 | $2,276.77 | $892,537.66 | $249,658.89 | $437,121.23 |
| 94 | $892,537.66 | $2,417.29 | $2,282.94 | $890,254.72 | $252,076.18 | $441,821.46 |
| 95 | $890,254.72 | $2,411.11 | $2,289.12 | $887,965.60 | $254,487.28 | $446,521.68 |
| 96 | $887,965.60 | $2,404.91 | $2,295.32 | $885,670.28 | $256,892.19 | $451,221.91 |
| 97 | $885,670.28 | $2,398.69 | $2,301.54 | $883,368.74 | $259,290.88 | $455,922.14 |
| 98 | $883,368.74 | $2,392.46 | $2,307.77 | $881,060.97 | $261,683.34 | $460,622.37 |
| 99 | $881,060.97 | $2,386.21 | $2,314.02 | $878,746.95 | $264,069.54 | $465,322.60 |
| 100 | $878,746.95 | $2,379.94 | $2,320.29 | $876,426.66 | $266,449.48 | $470,022.82 |
| 101 | $876,426.66 | $2,373.66 | $2,326.57 | $874,100.09 | $268,823.14 | $474,723.05 |
| 102 | $874,100.09 | $2,367.35 | $2,332.87 | $871,767.21 | $271,190.49 | $479,423.28 |
| 103 | $871,767.21 | $2,361.04 | $2,339.19 | $869,428.02 | $273,551.53 | $484,123.51 |
| 104 | $869,428.02 | $2,354.70 | $2,345.53 | $867,082.49 | $275,906.23 | $488,823.74 |
| 105 | $867,082.49 | $2,348.35 | $2,351.88 | $864,730.61 | $278,254.58 | $493,523.97 |
| 106 | $864,730.61 | $2,341.98 | $2,358.25 | $862,372.36 | $280,596.56 | $498,224.19 |
| 107 | $862,372.36 | $2,335.59 | $2,364.64 | $860,007.73 | $282,932.15 | $502,924.42 |
| 108 | $860,007.73 | $2,329.19 | $2,371.04 | $857,636.69 | $285,261.34 | $507,624.65 |
| 109 | $857,636.69 | $2,322.77 | $2,377.46 | $855,259.22 | $287,584.10 | $512,324.88 |
| 110 | $855,259.22 | $2,316.33 | $2,383.90 | $852,875.32 | $289,900.43 | $517,025.11 |
| 111 | $852,875.32 | $2,309.87 | $2,390.36 | $850,484.97 | $292,210.30 | $521,725.34 |
| 112 | $850,484.97 | $2,303.40 | $2,396.83 | $848,088.13 | $294,513.70 | $526,425.56 |
| 113 | $848,088.13 | $2,296.91 | $2,403.32 | $845,684.81 | $296,810.60 | $531,125.79 |
| 114 | $845,684.81 | $2,290.40 | $2,409.83 | $843,274.98 | $299,101.00 | $535,826.02 |
| 115 | $843,274.98 | $2,283.87 | $2,416.36 | $840,858.62 | $301,384.87 | $540,526.25 |
| 116 | $840,858.62 | $2,277.33 | $2,422.90 | $838,435.72 | $303,662.20 | $545,226.48 |
| 117 | $838,435.72 | $2,270.76 | $2,429.46 | $836,006.25 | $305,932.96 | $549,926.70 |
| 118 | $836,006.25 | $2,264.18 | $2,436.04 | $833,570.21 | $308,197.14 | $554,626.93 |
| 119 | $833,570.21 | $2,257.59 | $2,442.64 | $831,127.57 | $310,454.73 | $559,327.16 |
| 120 | $831,127.57 | $2,250.97 | $2,449.26 | $828,678.31 | $312,705.70 | $564,027.39 |
| 121 | $828,678.31 | $2,244.34 | $2,455.89 | $826,222.42 | $314,950.04 | $568,727.62 |
| 122 | $826,222.42 | $2,237.69 | $2,462.54 | $823,759.88 | $317,187.72 | $573,427.85 |
| 123 | $823,759.88 | $2,231.02 | $2,469.21 | $821,290.66 | $319,418.74 | $578,128.07 |
| 124 | $821,290.66 | $2,224.33 | $2,475.90 | $818,814.76 | $321,643.07 | $582,828.30 |
| 125 | $818,814.76 | $2,217.62 | $2,482.60 | $816,332.16 | $323,860.69 | $587,528.53 |
| 126 | $816,332.16 | $2,210.90 | $2,489.33 | $813,842.83 | $326,071.59 | $592,228.76 |
| 127 | $813,842.83 | $2,204.16 | $2,496.07 | $811,346.76 | $328,275.75 | $596,928.99 |
| 128 | $811,346.76 | $2,197.40 | $2,502.83 | $808,843.93 | $330,473.14 | $601,629.22 |
| 129 | $808,843.93 | $2,190.62 | $2,509.61 | $806,334.32 | $332,663.76 | $606,329.44 |
| 130 | $806,334.32 | $2,183.82 | $2,516.41 | $803,817.91 | $334,847.59 | $611,029.67 |
| 131 | $803,817.91 | $2,177.01 | $2,523.22 | $801,294.69 | $337,024.59 | $615,729.90 |
| 132 | $801,294.69 | $2,170.17 | $2,530.06 | $798,764.64 | $339,194.77 | $620,430.13 |
| 133 | $798,764.64 | $2,163.32 | $2,536.91 | $796,227.73 | $341,358.09 | $625,130.36 |
| 134 | $796,227.73 | $2,156.45 | $2,543.78 | $793,683.95 | $343,514.54 | $629,830.58 |
| 135 | $793,683.95 | $2,149.56 | $2,550.67 | $791,133.28 | $345,664.10 | $634,530.81 |
| 136 | $791,133.28 | $2,142.65 | $2,557.58 | $788,575.71 | $347,806.75 | $639,231.04 |
| 137 | $788,575.71 | $2,135.73 | $2,564.50 | $786,011.21 | $349,942.48 | $643,931.27 |
| 138 | $786,011.21 | $2,128.78 | $2,571.45 | $783,439.76 | $352,071.26 | $648,631.50 |
| 139 | $783,439.76 | $2,121.82 | $2,578.41 | $780,861.35 | $354,193.07 | $653,331.73 |
| 140 | $780,861.35 | $2,114.83 | $2,585.40 | $778,275.95 | $356,307.91 | $658,031.95 |
| 141 | $778,275.95 | $2,107.83 | $2,592.40 | $775,683.55 | $358,415.74 | $662,732.18 |
| 142 | $775,683.55 | $2,100.81 | $2,599.42 | $773,084.13 | $360,516.55 | $667,432.41 |
| 143 | $773,084.13 | $2,093.77 | $2,606.46 | $770,477.68 | $362,610.32 | $672,132.64 |
| 144 | $770,477.68 | $2,086.71 | $2,613.52 | $767,864.16 | $364,697.03 | $676,832.87 |
| 145 | $767,864.16 | $2,079.63 | $2,620.60 | $765,243.56 | $366,776.66 | $681,533.10 |
| 146 | $765,243.56 | $2,072.53 | $2,627.69 | $762,615.87 | $368,849.19 | $686,233.32 |
| 147 | $762,615.87 | $2,065.42 | $2,634.81 | $759,981.06 | $370,914.61 | $690,933.55 |
| 148 | $759,981.06 | $2,058.28 | $2,641.95 | $757,339.11 | $372,972.89 | $695,633.78 |
| 149 | $757,339.11 | $2,051.13 | $2,649.10 | $754,690.01 | $375,024.02 | $700,334.01 |
| 150 | $754,690.01 | $2,043.95 | $2,656.28 | $752,033.73 | $377,067.97 | $705,034.24 |
| 151 | $752,033.73 | $2,036.76 | $2,663.47 | $749,370.26 | $379,104.73 | $709,734.47 |
| 152 | $749,370.26 | $2,029.54 | $2,670.68 | $746,699.58 | $381,134.27 | $714,434.69 |
| 153 | $746,699.58 | $2,022.31 | $2,677.92 | $744,021.66 | $383,156.58 | $719,134.92 |
| 154 | $744,021.66 | $2,015.06 | $2,685.17 | $741,336.49 | $385,171.64 | $723,835.15 |
| 155 | $741,336.49 | $2,007.79 | $2,692.44 | $738,644.05 | $387,179.43 | $728,535.38 |
| 156 | $738,644.05 | $2,000.49 | $2,699.73 | $735,944.32 | $389,179.92 | $733,235.61 |
| 157 | $735,944.32 | $1,993.18 | $2,707.05 | $733,237.27 | $391,173.11 | $737,935.83 |
| 158 | $733,237.27 | $1,985.85 | $2,714.38 | $730,522.89 | $393,158.96 | $742,636.06 |
| 159 | $730,522.89 | $1,978.50 | $2,721.73 | $727,801.17 | $395,137.46 | $747,336.29 |
| 160 | $727,801.17 | $1,971.13 | $2,729.10 | $725,072.07 | $397,108.59 | $752,036.52 |
| 161 | $725,072.07 | $1,963.74 | $2,736.49 | $722,335.57 | $399,072.32 | $756,736.75 |
| 162 | $722,335.57 | $1,956.33 | $2,743.90 | $719,591.67 | $401,028.65 | $761,436.98 |
| 163 | $719,591.67 | $1,948.89 | $2,751.33 | $716,840.34 | $402,977.54 | $766,137.20 |
| 164 | $716,840.34 | $1,941.44 | $2,758.79 | $714,081.55 | $404,918.98 | $770,837.43 |
| 165 | $714,081.55 | $1,933.97 | $2,766.26 | $711,315.29 | $406,852.96 | $775,537.66 |
| 166 | $711,315.29 | $1,926.48 | $2,773.75 | $708,541.55 | $408,779.43 | $780,237.89 |
| 167 | $708,541.55 | $1,918.97 | $2,781.26 | $705,760.28 | $410,698.40 | $784,938.12 |
| 168 | $705,760.28 | $1,911.43 | $2,788.79 | $702,971.49 | $412,609.84 | $789,638.35 |
| 169 | $702,971.49 | $1,903.88 | $2,796.35 | $700,175.14 | $414,513.72 | $794,338.57 |
| 170 | $700,175.14 | $1,896.31 | $2,803.92 | $697,371.22 | $416,410.02 | $799,038.80 |
| 171 | $697,371.22 | $1,888.71 | $2,811.51 | $694,559.71 | $418,298.74 | $803,739.03 |
| 172 | $694,559.71 | $1,881.10 | $2,819.13 | $691,740.58 | $420,179.84 | $808,439.26 |
| 173 | $691,740.58 | $1,873.46 | $2,826.76 | $688,913.81 | $422,053.30 | $813,139.49 |
| 174 | $688,913.81 | $1,865.81 | $2,834.42 | $686,079.39 | $423,919.11 | $817,839.71 |
| 175 | $686,079.39 | $1,858.13 | $2,842.10 | $683,237.30 | $425,777.24 | $822,539.94 |
| 176 | $683,237.30 | $1,850.43 | $2,849.79 | $680,387.50 | $427,627.68 | $827,240.17 |
| 177 | $680,387.50 | $1,842.72 | $2,857.51 | $677,529.99 | $429,470.39 | $831,940.40 |
| 178 | $677,529.99 | $1,834.98 | $2,865.25 | $674,664.74 | $431,305.37 | $836,640.63 |
| 179 | $674,664.74 | $1,827.22 | $2,873.01 | $671,791.73 | $433,132.59 | $841,340.86 |
| 180 | $671,791.73 | $1,819.44 | $2,880.79 | $668,910.94 | $434,952.02 | $846,041.08 |
| 181 | $668,910.94 | $1,811.63 | $2,888.59 | $666,022.34 | $436,763.66 | $850,741.31 |
| 182 | $666,022.34 | $1,803.81 | $2,896.42 | $663,125.92 | $438,567.47 | $855,441.54 |
| 183 | $663,125.92 | $1,795.97 | $2,904.26 | $660,221.66 | $440,363.43 | $860,141.77 |
| 184 | $660,221.66 | $1,788.10 | $2,912.13 | $657,309.53 | $442,151.53 | $864,842.00 |
| 185 | $657,309.53 | $1,780.21 | $2,920.01 | $654,389.52 | $443,931.75 | $869,542.23 |
| 186 | $654,389.52 | $1,772.30 | $2,927.92 | $651,461.60 | $445,704.05 | $874,242.45 |
| 187 | $651,461.60 | $1,764.38 | $2,935.85 | $648,525.74 | $447,468.43 | $878,942.68 |
| 188 | $648,525.74 | $1,756.42 | $2,943.80 | $645,581.94 | $449,224.85 | $883,642.91 |
| 189 | $645,581.94 | $1,748.45 | $2,951.78 | $642,630.16 | $450,973.30 | $888,343.14 |
| 190 | $642,630.16 | $1,740.46 | $2,959.77 | $639,670.39 | $452,713.76 | $893,043.37 |
| 191 | $639,670.39 | $1,732.44 | $2,967.79 | $636,702.60 | $454,446.20 | $897,743.59 |
| 192 | $636,702.60 | $1,724.40 | $2,975.83 | $633,726.78 | $456,170.60 | $902,443.82 |
| 193 | $633,726.78 | $1,716.34 | $2,983.88 | $630,742.89 | $457,886.94 | $907,144.05 |
| 194 | $630,742.89 | $1,708.26 | $2,991.97 | $627,750.93 | $459,595.21 | $911,844.28 |
| 195 | $627,750.93 | $1,700.16 | $3,000.07 | $624,750.86 | $461,295.36 | $916,544.51 |
| 196 | $624,750.86 | $1,692.03 | $3,008.19 | $621,742.66 | $462,987.40 | $921,244.74 |
| 197 | $621,742.66 | $1,683.89 | $3,016.34 | $618,726.32 | $464,671.28 | $925,944.96 |
| 198 | $618,726.32 | $1,675.72 | $3,024.51 | $615,701.81 | $466,347.00 | $930,645.19 |
| 199 | $615,701.81 | $1,667.53 | $3,032.70 | $612,669.11 | $468,014.53 | $935,345.42 |
| 200 | $612,669.11 | $1,659.31 | $3,040.92 | $609,628.19 | $469,673.84 | $940,045.65 |
| 201 | $609,628.19 | $1,651.08 | $3,049.15 | $606,579.04 | $471,324.92 | $944,745.88 |
| 202 | $606,579.04 | $1,642.82 | $3,057.41 | $603,521.63 | $472,967.73 | $949,446.11 |
| 203 | $603,521.63 | $1,634.54 | $3,065.69 | $600,455.94 | $474,602.27 | $954,146.33 |
| 204 | $600,455.94 | $1,626.23 | $3,073.99 | $597,381.94 | $476,228.51 | $958,846.56 |
| 205 | $597,381.94 | $1,617.91 | $3,082.32 | $594,299.63 | $477,846.42 | $963,546.79 |
| 206 | $594,299.63 | $1,609.56 | $3,090.67 | $591,208.96 | $479,455.98 | $968,247.02 |
| 207 | $591,208.96 | $1,601.19 | $3,099.04 | $588,109.92 | $481,057.17 | $972,947.25 |
| 208 | $588,109.92 | $1,592.80 | $3,107.43 | $585,002.49 | $482,649.97 | $977,647.48 |
| 209 | $585,002.49 | $1,584.38 | $3,115.85 | $581,886.64 | $484,234.35 | $982,347.70 |
| 210 | $581,886.64 | $1,575.94 | $3,124.29 | $578,762.36 | $485,810.29 | $987,047.93 |
| 211 | $578,762.36 | $1,567.48 | $3,132.75 | $575,629.61 | $487,377.77 | $991,748.16 |
| 212 | $575,629.61 | $1,559.00 | $3,141.23 | $572,488.38 | $488,936.77 | $996,448.39 |
| 213 | $572,488.38 | $1,550.49 | $3,149.74 | $569,338.64 | $490,487.26 | $1,001,148.62 |
| 214 | $569,338.64 | $1,541.96 | $3,158.27 | $566,180.37 | $492,029.22 | $1,005,848.84 |
| 215 | $566,180.37 | $1,533.41 | $3,166.82 | $563,013.55 | $493,562.62 | $1,010,549.07 |
| 216 | $563,013.55 | $1,524.83 | $3,175.40 | $559,838.15 | $495,087.45 | $1,015,249.30 |
| 217 | $559,838.15 | $1,516.23 | $3,184.00 | $556,654.15 | $496,603.68 | $1,019,949.53 |
| 218 | $556,654.15 | $1,507.60 | $3,192.62 | $553,461.53 | $498,111.28 | $1,024,649.76 |
| 219 | $553,461.53 | $1,498.96 | $3,201.27 | $550,260.26 | $499,610.24 | $1,029,349.99 |
| 220 | $550,260.26 | $1,490.29 | $3,209.94 | $547,050.32 | $501,100.53 | $1,034,050.21 |
| 221 | $547,050.32 | $1,481.59 | $3,218.63 | $543,831.68 | $502,582.13 | $1,038,750.44 |
| 222 | $543,831.68 | $1,472.88 | $3,227.35 | $540,604.33 | $504,055.00 | $1,043,450.67 |
| 223 | $540,604.33 | $1,464.14 | $3,236.09 | $537,368.24 | $505,519.14 | $1,048,150.90 |
| 224 | $537,368.24 | $1,455.37 | $3,244.86 | $534,123.38 | $506,974.51 | $1,052,851.13 |
| 225 | $534,123.38 | $1,446.58 | $3,253.64 | $530,869.74 | $508,421.10 | $1,057,551.36 |
| 226 | $530,869.74 | $1,437.77 | $3,262.46 | $527,607.28 | $509,858.87 | $1,062,251.58 |
| 227 | $527,607.28 | $1,428.94 | $3,271.29 | $524,335.99 | $511,287.80 | $1,066,951.81 |
| 228 | $524,335.99 | $1,420.08 | $3,280.15 | $521,055.84 | $512,707.88 | $1,071,652.04 |
| 229 | $521,055.84 | $1,411.19 | $3,289.04 | $517,766.81 | $514,119.07 | $1,076,352.27 |
| 230 | $517,766.81 | $1,402.29 | $3,297.94 | $514,468.86 | $515,521.36 | $1,081,052.50 |
| 231 | $514,468.86 | $1,393.35 | $3,306.88 | $511,161.99 | $516,914.71 | $1,085,752.72 |
| 232 | $511,161.99 | $1,384.40 | $3,315.83 | $507,846.16 | $518,299.11 | $1,090,452.95 |
| 233 | $507,846.16 | $1,375.42 | $3,324.81 | $504,521.35 | $519,674.53 | $1,095,153.18 |
| 234 | $504,521.35 | $1,366.41 | $3,333.82 | $501,187.53 | $521,040.94 | $1,099,853.41 |
| 235 | $501,187.53 | $1,357.38 | $3,342.85 | $497,844.68 | $522,398.32 | $1,104,553.64 |
| 236 | $497,844.68 | $1,348.33 | $3,351.90 | $494,492.78 | $523,746.65 | $1,109,253.87 |
| 237 | $494,492.78 | $1,339.25 | $3,360.98 | $491,131.81 | $525,085.90 | $1,113,954.09 |
| 238 | $491,131.81 | $1,330.15 | $3,370.08 | $487,761.73 | $526,416.05 | $1,118,654.32 |
| 239 | $487,761.73 | $1,321.02 | $3,379.21 | $484,382.52 | $527,737.07 | $1,123,354.55 |
| 240 | $484,382.52 | $1,311.87 | $3,388.36 | $480,994.16 | $529,048.94 | $1,128,054.78 |
| 241 | $480,994.16 | $1,302.69 | $3,397.54 | $477,596.63 | $530,351.63 | $1,132,755.01 |
| 242 | $477,596.63 | $1,293.49 | $3,406.74 | $474,189.89 | $531,645.12 | $1,137,455.24 |
| 243 | $474,189.89 | $1,284.26 | $3,415.96 | $470,773.93 | $532,929.39 | $1,142,155.46 |
| 244 | $470,773.93 | $1,275.01 | $3,425.22 | $467,348.71 | $534,204.40 | $1,146,855.69 |
| 245 | $467,348.71 | $1,265.74 | $3,434.49 | $463,914.22 | $535,470.14 | $1,151,555.92 |
| 246 | $463,914.22 | $1,256.43 | $3,443.79 | $460,470.42 | $536,726.57 | $1,156,256.15 |
| 247 | $460,470.42 | $1,247.11 | $3,453.12 | $457,017.30 | $537,973.68 | $1,160,956.38 |
| 248 | $457,017.30 | $1,237.76 | $3,462.47 | $453,554.83 | $539,211.43 | $1,165,656.61 |
| 249 | $453,554.83 | $1,228.38 | $3,471.85 | $450,082.98 | $540,439.81 | $1,170,356.83 |
| 250 | $450,082.98 | $1,218.97 | $3,481.25 | $446,601.73 | $541,658.79 | $1,175,057.06 |
| 251 | $446,601.73 | $1,209.55 | $3,490.68 | $443,111.04 | $542,868.33 | $1,179,757.29 |
| 252 | $443,111.04 | $1,200.09 | $3,500.14 | $439,610.91 | $544,068.43 | $1,184,457.52 |
| 253 | $439,610.91 | $1,190.61 | $3,509.62 | $436,101.29 | $545,259.04 | $1,189,157.75 |
| 254 | $436,101.29 | $1,181.11 | $3,519.12 | $432,582.17 | $546,440.15 | $1,193,857.97 |
| 255 | $432,582.17 | $1,171.58 | $3,528.65 | $429,053.52 | $547,611.72 | $1,198,558.20 |
| 256 | $429,053.52 | $1,162.02 | $3,538.21 | $425,515.31 | $548,773.74 | $1,203,258.43 |
| 257 | $425,515.31 | $1,152.44 | $3,547.79 | $421,967.52 | $549,926.18 | $1,207,958.66 |
| 258 | $421,967.52 | $1,142.83 | $3,557.40 | $418,410.12 | $551,069.01 | $1,212,658.89 |
| 259 | $418,410.12 | $1,133.19 | $3,567.03 | $414,843.09 | $552,202.20 | $1,217,359.12 |
| 260 | $414,843.09 | $1,123.53 | $3,576.69 | $411,266.39 | $553,325.74 | $1,222,059.34 |
| 261 | $411,266.39 | $1,113.85 | $3,586.38 | $407,680.01 | $554,439.58 | $1,226,759.57 |
| 262 | $407,680.01 | $1,104.13 | $3,596.09 | $404,083.92 | $555,543.72 | $1,231,459.80 |
| 263 | $404,083.92 | $1,094.39 | $3,605.83 | $400,478.08 | $556,638.11 | $1,236,160.03 |
| 264 | $400,478.08 | $1,084.63 | $3,615.60 | $396,862.48 | $557,722.74 | $1,240,860.26 |
| 265 | $396,862.48 | $1,074.84 | $3,625.39 | $393,237.09 | $558,797.57 | $1,245,560.49 |
| 266 | $393,237.09 | $1,065.02 | $3,635.21 | $389,601.88 | $559,862.59 | $1,250,260.71 |
| 267 | $389,601.88 | $1,055.17 | $3,645.06 | $385,956.82 | $560,917.76 | $1,254,960.94 |
| 268 | $385,956.82 | $1,045.30 | $3,654.93 | $382,301.89 | $561,963.06 | $1,259,661.17 |
| 269 | $382,301.89 | $1,035.40 | $3,664.83 | $378,637.07 | $562,998.46 | $1,264,361.40 |
| 270 | $378,637.07 | $1,025.48 | $3,674.75 | $374,962.31 | $564,023.94 | $1,269,061.63 |
| 271 | $374,962.31 | $1,015.52 | $3,684.71 | $371,277.61 | $565,039.46 | $1,273,761.85 |
| 272 | $371,277.61 | $1,005.54 | $3,694.68 | $367,582.92 | $566,045.01 | $1,278,462.08 |
| 273 | $367,582.92 | $995.54 | $3,704.69 | $363,878.23 | $567,040.54 | $1,283,162.31 |
| 274 | $363,878.23 | $985.50 | $3,714.72 | $360,163.51 | $568,026.05 | $1,287,862.54 |
| 275 | $360,163.51 | $975.44 | $3,724.79 | $356,438.72 | $569,001.49 | $1,292,562.77 |
| 276 | $356,438.72 | $965.35 | $3,734.87 | $352,703.85 | $569,966.84 | $1,297,263.00 |
| 277 | $352,703.85 | $955.24 | $3,744.99 | $348,958.86 | $570,922.08 | $1,301,963.22 |
| 278 | $348,958.86 | $945.10 | $3,755.13 | $345,203.73 | $571,867.18 | $1,306,663.45 |
| 279 | $345,203.73 | $934.93 | $3,765.30 | $341,438.43 | $572,802.11 | $1,311,363.68 |
| 280 | $341,438.43 | $924.73 | $3,775.50 | $337,662.93 | $573,726.84 | $1,316,063.91 |
| 281 | $337,662.93 | $914.50 | $3,785.72 | $333,877.20 | $574,641.34 | $1,320,764.14 |
| 282 | $333,877.20 | $904.25 | $3,795.98 | $330,081.23 | $575,545.59 | $1,325,464.37 |
| 283 | $330,081.23 | $893.97 | $3,806.26 | $326,274.97 | $576,439.56 | $1,330,164.59 |
| 284 | $326,274.97 | $883.66 | $3,816.57 | $322,458.40 | $577,323.22 | $1,334,864.82 |
| 285 | $322,458.40 | $873.32 | $3,826.90 | $318,631.50 | $578,196.55 | $1,339,565.05 |
| 286 | $318,631.50 | $862.96 | $3,837.27 | $314,794.23 | $579,059.51 | $1,344,265.28 |
| 287 | $314,794.23 | $852.57 | $3,847.66 | $310,946.57 | $579,912.07 | $1,348,965.51 |
| 288 | $310,946.57 | $842.15 | $3,858.08 | $307,088.49 | $580,754.22 | $1,353,665.73 |
| 289 | $307,088.49 | $831.70 | $3,868.53 | $303,219.96 | $581,585.92 | $1,358,365.96 |
| 290 | $303,219.96 | $821.22 | $3,879.01 | $299,340.95 | $582,407.14 | $1,363,066.19 |
| 291 | $299,340.95 | $810.72 | $3,889.51 | $295,451.44 | $583,217.86 | $1,367,766.42 |
| 292 | $295,451.44 | $800.18 | $3,900.05 | $291,551.39 | $584,018.04 | $1,372,466.65 |
| 293 | $291,551.39 | $789.62 | $3,910.61 | $287,640.78 | $584,807.65 | $1,377,166.88 |
| 294 | $287,640.78 | $779.03 | $3,921.20 | $283,719.58 | $585,586.68 | $1,381,867.10 |
| 295 | $283,719.58 | $768.41 | $3,931.82 | $279,787.76 | $586,355.09 | $1,386,567.33 |
| 296 | $279,787.76 | $757.76 | $3,942.47 | $275,845.29 | $587,112.85 | $1,391,267.56 |
| 297 | $275,845.29 | $747.08 | $3,953.15 | $271,892.14 | $587,859.93 | $1,395,967.79 |
| 298 | $271,892.14 | $736.37 | $3,963.85 | $267,928.29 | $588,596.30 | $1,400,668.02 |
| 299 | $267,928.29 | $725.64 | $3,974.59 | $263,953.70 | $589,321.94 | $1,405,368.25 |
| 300 | $263,953.70 | $714.87 | $3,985.35 | $259,968.34 | $590,036.82 | $1,410,068.47 |
| 301 | $259,968.34 | $704.08 | $3,996.15 | $255,972.20 | $590,740.90 | $1,414,768.70 |
| 302 | $255,972.20 | $693.26 | $4,006.97 | $251,965.23 | $591,434.16 | $1,419,468.93 |
| 303 | $251,965.23 | $682.41 | $4,017.82 | $247,947.40 | $592,116.56 | $1,424,169.16 |
| 304 | $247,947.40 | $671.52 | $4,028.70 | $243,918.70 | $592,788.09 | $1,428,869.39 |
| 305 | $243,918.70 | $660.61 | $4,039.62 | $239,879.08 | $593,448.70 | $1,433,569.62 |
| 306 | $239,879.08 | $649.67 | $4,050.56 | $235,828.53 | $594,098.37 | $1,438,269.84 |
| 307 | $235,828.53 | $638.70 | $4,061.53 | $231,767.00 | $594,737.07 | $1,442,970.07 |
| 308 | $231,767.00 | $627.70 | $4,072.53 | $227,694.48 | $595,364.78 | $1,447,670.30 |
| 309 | $227,694.48 | $616.67 | $4,083.56 | $223,610.92 | $595,981.45 | $1,452,370.53 |
| 310 | $223,610.92 | $605.61 | $4,094.62 | $219,516.31 | $596,587.06 | $1,457,070.76 |
| 311 | $219,516.31 | $594.52 | $4,105.70 | $215,410.60 | $597,181.59 | $1,461,770.98 |
| 312 | $215,410.60 | $583.40 | $4,116.82 | $211,293.78 | $597,764.99 | $1,466,471.21 |
| 313 | $211,293.78 | $572.25 | $4,127.97 | $207,165.80 | $598,337.24 | $1,471,171.44 |
| 314 | $207,165.80 | $561.07 | $4,139.15 | $203,026.65 | $598,898.32 | $1,475,871.67 |
| 315 | $203,026.65 | $549.86 | $4,150.36 | $198,876.28 | $599,448.18 | $1,480,571.90 |
| 316 | $198,876.28 | $538.62 | $4,161.60 | $194,714.68 | $599,986.80 | $1,485,272.13 |
| 317 | $194,714.68 | $527.35 | $4,172.88 | $190,541.80 | $600,514.16 | $1,489,972.35 |
| 318 | $190,541.80 | $516.05 | $4,184.18 | $186,357.62 | $601,030.21 | $1,494,672.58 |
| 319 | $186,357.62 | $504.72 | $4,195.51 | $182,162.11 | $601,534.93 | $1,499,372.81 |
| 320 | $182,162.11 | $493.36 | $4,206.87 | $177,955.24 | $602,028.28 | $1,504,073.04 |
| 321 | $177,955.24 | $481.96 | $4,218.27 | $173,736.98 | $602,510.24 | $1,508,773.27 |
| 322 | $173,736.98 | $470.54 | $4,229.69 | $169,507.29 | $602,980.78 | $1,513,473.50 |
| 323 | $169,507.29 | $459.08 | $4,241.15 | $165,266.14 | $603,439.86 | $1,518,173.72 |
| 324 | $165,266.14 | $447.60 | $4,252.63 | $161,013.51 | $603,887.46 | $1,522,873.95 |
| 325 | $161,013.51 | $436.08 | $4,264.15 | $156,749.36 | $604,323.54 | $1,527,574.18 |
| 326 | $156,749.36 | $424.53 | $4,275.70 | $152,473.66 | $604,748.07 | $1,532,274.41 |
| 327 | $152,473.66 | $412.95 | $4,287.28 | $148,186.38 | $605,161.02 | $1,536,974.64 |
| 328 | $148,186.38 | $401.34 | $4,298.89 | $143,887.49 | $605,562.35 | $1,541,674.86 |
| 329 | $143,887.49 | $389.70 | $4,310.53 | $139,576.96 | $605,952.05 | $1,546,375.09 |
| 330 | $139,576.96 | $378.02 | $4,322.21 | $135,254.75 | $606,330.07 | $1,551,075.32 |
| 331 | $135,254.75 | $366.31 | $4,333.91 | $130,920.84 | $606,696.39 | $1,555,775.55 |
| 332 | $130,920.84 | $354.58 | $4,345.65 | $126,575.19 | $607,050.96 | $1,560,475.78 |
| 333 | $126,575.19 | $342.81 | $4,357.42 | $122,217.76 | $607,393.77 | $1,565,176.01 |
| 334 | $122,217.76 | $331.01 | $4,369.22 | $117,848.54 | $607,724.78 | $1,569,876.23 |
| 335 | $117,848.54 | $319.17 | $4,381.06 | $113,467.49 | $608,043.95 | $1,574,576.46 |
| 336 | $113,467.49 | $307.31 | $4,392.92 | $109,074.57 | $608,351.26 | $1,579,276.69 |
| 337 | $109,074.57 | $295.41 | $4,404.82 | $104,669.75 | $608,646.67 | $1,583,976.92 |
| 338 | $104,669.75 | $283.48 | $4,416.75 | $100,253.00 | $608,930.15 | $1,588,677.15 |
| 339 | $100,253.00 | $271.52 | $4,428.71 | $95,824.29 | $609,201.67 | $1,593,377.38 |
| 340 | $95,824.29 | $259.52 | $4,440.70 | $91,383.59 | $609,461.19 | $1,598,077.60 |
| 341 | $91,383.59 | $247.50 | $4,452.73 | $86,930.86 | $609,708.69 | $1,602,777.83 |
| 342 | $86,930.86 | $235.44 | $4,464.79 | $82,466.07 | $609,944.13 | $1,607,478.06 |
| 343 | $82,466.07 | $223.35 | $4,476.88 | $77,989.18 | $610,167.47 | $1,612,178.29 |
| 344 | $77,989.18 | $211.22 | $4,489.01 | $73,500.18 | $610,378.69 | $1,616,878.52 |
| 345 | $73,500.18 | $199.06 | $4,501.17 | $68,999.01 | $610,577.76 | $1,621,578.74 |
| 346 | $68,999.01 | $186.87 | $4,513.36 | $64,485.65 | $610,764.63 | $1,626,278.97 |
| 347 | $64,485.65 | $174.65 | $4,525.58 | $59,960.08 | $610,939.28 | $1,630,979.20 |
| 348 | $59,960.08 | $162.39 | $4,537.84 | $55,422.24 | $611,101.67 | $1,635,679.43 |
| 349 | $55,422.24 | $150.10 | $4,550.13 | $50,872.11 | $611,251.77 | $1,640,379.66 |
| 350 | $50,872.11 | $137.78 | $4,562.45 | $46,309.66 | $611,389.55 | $1,645,079.89 |
| 351 | $46,309.66 | $125.42 | $4,574.81 | $41,734.86 | $611,514.97 | $1,649,780.11 |
| 352 | $41,734.86 | $113.03 | $4,587.20 | $37,147.66 | $611,628.00 | $1,654,480.34 |
| 353 | $37,147.66 | $100.61 | $4,599.62 | $32,548.04 | $611,728.61 | $1,659,180.57 |
| 354 | $32,548.04 | $88.15 | $4,612.08 | $27,935.96 | $611,816.76 | $1,663,880.80 |
| 355 | $27,935.96 | $75.66 | $4,624.57 | $23,311.39 | $611,892.42 | $1,668,581.03 |
| 356 | $23,311.39 | $63.14 | $4,637.09 | $18,674.30 | $611,955.56 | $1,673,281.26 |
| 357 | $18,674.30 | $50.58 | $4,649.65 | $14,024.65 | $612,006.13 | $1,677,981.48 |
| 358 | $14,024.65 | $37.98 | $4,662.24 | $9,362.40 | $612,044.12 | $1,682,681.71 |
| 359 | $9,362.40 | $25.36 | $4,674.87 | $4,687.53 | $612,069.47 | $1,687,381.94 |
| 360 | $4,687.53 | $12.70 | $4,687.53 | $-0.00 | $612,082.17 | $1,692,082.17 |