|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,085,760.00 | $4,750.20 | $1,245.41 | $1,084,514.59 | $4,750.20 | $5,995.61 |
| 2 | $1,084,514.59 | $4,744.75 | $1,250.86 | $1,083,263.74 | $9,494.95 | $11,991.21 |
| 3 | $1,083,263.74 | $4,739.28 | $1,256.33 | $1,082,007.41 | $14,234.23 | $17,986.82 |
| 4 | $1,082,007.41 | $4,733.78 | $1,261.82 | $1,080,745.58 | $18,968.01 | $23,982.43 |
| 5 | $1,080,745.58 | $4,728.26 | $1,267.34 | $1,079,478.24 | $23,696.27 | $29,978.03 |
| 6 | $1,079,478.24 | $4,722.72 | $1,272.89 | $1,078,205.35 | $28,418.99 | $35,973.64 |
| 7 | $1,078,205.35 | $4,717.15 | $1,278.46 | $1,076,926.89 | $33,136.14 | $41,969.25 |
| 8 | $1,076,926.89 | $4,711.56 | $1,284.05 | $1,075,642.84 | $37,847.70 | $47,964.86 |
| 9 | $1,075,642.84 | $4,705.94 | $1,289.67 | $1,074,353.17 | $42,553.63 | $53,960.46 |
| 10 | $1,074,353.17 | $4,700.30 | $1,295.31 | $1,073,057.86 | $47,253.93 | $59,956.07 |
| 11 | $1,073,057.86 | $4,694.63 | $1,300.98 | $1,071,756.88 | $51,948.56 | $65,951.68 |
| 12 | $1,071,756.88 | $4,688.94 | $1,306.67 | $1,070,450.21 | $56,637.49 | $71,947.28 |
| 13 | $1,070,450.21 | $4,683.22 | $1,312.39 | $1,069,137.82 | $61,320.71 | $77,942.89 |
| 14 | $1,069,137.82 | $4,677.48 | $1,318.13 | $1,067,819.69 | $65,998.19 | $83,938.50 |
| 15 | $1,067,819.69 | $4,671.71 | $1,323.90 | $1,066,495.80 | $70,669.90 | $89,934.10 |
| 16 | $1,066,495.80 | $4,665.92 | $1,329.69 | $1,065,166.11 | $75,335.82 | $95,929.71 |
| 17 | $1,065,166.11 | $4,660.10 | $1,335.51 | $1,063,830.60 | $79,995.92 | $101,925.32 |
| 18 | $1,063,830.60 | $4,654.26 | $1,341.35 | $1,062,489.26 | $84,650.18 | $107,920.92 |
| 19 | $1,062,489.26 | $4,648.39 | $1,347.22 | $1,061,142.04 | $89,298.57 | $113,916.53 |
| 20 | $1,061,142.04 | $4,642.50 | $1,353.11 | $1,059,788.93 | $93,941.07 | $119,912.14 |
| 21 | $1,059,788.93 | $4,636.58 | $1,359.03 | $1,058,429.90 | $98,577.64 | $125,907.75 |
| 22 | $1,058,429.90 | $4,630.63 | $1,364.98 | $1,057,064.92 | $103,208.28 | $131,903.35 |
| 23 | $1,057,064.92 | $4,624.66 | $1,370.95 | $1,055,693.98 | $107,832.93 | $137,898.96 |
| 24 | $1,055,693.98 | $4,618.66 | $1,376.95 | $1,054,317.03 | $112,451.60 | $143,894.57 |
| 25 | $1,054,317.03 | $4,612.64 | $1,382.97 | $1,052,934.06 | $117,064.23 | $149,890.17 |
| 26 | $1,052,934.06 | $4,606.59 | $1,389.02 | $1,051,545.04 | $121,670.82 | $155,885.78 |
| 27 | $1,051,545.04 | $4,600.51 | $1,395.10 | $1,050,149.94 | $126,271.33 | $161,881.39 |
| 28 | $1,050,149.94 | $4,594.41 | $1,401.20 | $1,048,748.74 | $130,865.73 | $167,876.99 |
| 29 | $1,048,748.74 | $4,588.28 | $1,407.33 | $1,047,341.41 | $135,454.01 | $173,872.60 |
| 30 | $1,047,341.41 | $4,582.12 | $1,413.49 | $1,045,927.92 | $140,036.13 | $179,868.21 |
| 31 | $1,045,927.92 | $4,575.93 | $1,419.67 | $1,044,508.25 | $144,612.06 | $185,863.81 |
| 32 | $1,044,508.25 | $4,569.72 | $1,425.88 | $1,043,082.37 | $149,181.79 | $191,859.42 |
| 33 | $1,043,082.37 | $4,563.49 | $1,432.12 | $1,041,650.24 | $153,745.27 | $197,855.03 |
| 34 | $1,041,650.24 | $4,557.22 | $1,438.39 | $1,040,211.86 | $158,302.49 | $203,850.64 |
| 35 | $1,040,211.86 | $4,550.93 | $1,444.68 | $1,038,767.18 | $162,853.42 | $209,846.24 |
| 36 | $1,038,767.18 | $4,544.61 | $1,451.00 | $1,037,316.18 | $167,398.03 | $215,841.85 |
| 37 | $1,037,316.18 | $4,538.26 | $1,457.35 | $1,035,858.83 | $171,936.28 | $221,837.46 |
| 38 | $1,035,858.83 | $4,531.88 | $1,463.72 | $1,034,395.10 | $176,468.17 | $227,833.06 |
| 39 | $1,034,395.10 | $4,525.48 | $1,470.13 | $1,032,924.98 | $180,993.64 | $233,828.67 |
| 40 | $1,032,924.98 | $4,519.05 | $1,476.56 | $1,031,448.41 | $185,512.69 | $239,824.28 |
| 41 | $1,031,448.41 | $4,512.59 | $1,483.02 | $1,029,965.39 | $190,025.28 | $245,819.88 |
| 42 | $1,029,965.39 | $4,506.10 | $1,489.51 | $1,028,475.89 | $194,531.38 | $251,815.49 |
| 43 | $1,028,475.89 | $4,499.58 | $1,496.02 | $1,026,979.86 | $199,030.96 | $257,811.10 |
| 44 | $1,026,979.86 | $4,493.04 | $1,502.57 | $1,025,477.29 | $203,524.00 | $263,806.70 |
| 45 | $1,025,477.29 | $4,486.46 | $1,509.14 | $1,023,968.15 | $208,010.46 | $269,802.31 |
| 46 | $1,023,968.15 | $4,479.86 | $1,515.75 | $1,022,452.40 | $212,490.32 | $275,797.92 |
| 47 | $1,022,452.40 | $4,473.23 | $1,522.38 | $1,020,930.02 | $216,963.55 | $281,793.53 |
| 48 | $1,020,930.02 | $4,466.57 | $1,529.04 | $1,019,400.99 | $221,430.12 | $287,789.13 |
| 49 | $1,019,400.99 | $4,459.88 | $1,535.73 | $1,017,865.26 | $225,890.00 | $293,784.74 |
| 50 | $1,017,865.26 | $4,453.16 | $1,542.45 | $1,016,322.81 | $230,343.16 | $299,780.35 |
| 51 | $1,016,322.81 | $4,446.41 | $1,549.19 | $1,014,773.62 | $234,789.57 | $305,775.95 |
| 52 | $1,014,773.62 | $4,439.63 | $1,555.97 | $1,013,217.64 | $239,229.20 | $311,771.56 |
| 53 | $1,013,217.64 | $4,432.83 | $1,562.78 | $1,011,654.87 | $243,662.03 | $317,767.17 |
| 54 | $1,011,654.87 | $4,425.99 | $1,569.62 | $1,010,085.25 | $248,088.02 | $323,762.77 |
| 55 | $1,010,085.25 | $4,419.12 | $1,576.48 | $1,008,508.76 | $252,507.14 | $329,758.38 |
| 56 | $1,008,508.76 | $4,412.23 | $1,583.38 | $1,006,925.38 | $256,919.37 | $335,753.99 |
| 57 | $1,006,925.38 | $4,405.30 | $1,590.31 | $1,005,335.07 | $261,324.67 | $341,749.59 |
| 58 | $1,005,335.07 | $4,398.34 | $1,597.27 | $1,003,737.81 | $265,723.01 | $347,745.20 |
| 59 | $1,003,737.81 | $4,391.35 | $1,604.25 | $1,002,133.55 | $270,114.36 | $353,740.81 |
| 60 | $1,002,133.55 | $4,384.33 | $1,611.27 | $1,000,522.28 | $274,498.70 | $359,736.41 |
| 61 | $1,000,522.28 | $4,377.28 | $1,618.32 | $998,903.96 | $278,875.98 | $365,732.02 |
| 62 | $998,903.96 | $4,370.20 | $1,625.40 | $997,278.56 | $283,246.19 | $371,727.63 |
| 63 | $997,278.56 | $4,363.09 | $1,632.51 | $995,646.05 | $287,609.28 | $377,723.24 |
| 64 | $995,646.05 | $4,355.95 | $1,639.66 | $994,006.39 | $291,965.23 | $383,718.84 |
| 65 | $994,006.39 | $4,348.78 | $1,646.83 | $992,359.56 | $296,314.01 | $389,714.45 |
| 66 | $992,359.56 | $4,341.57 | $1,654.03 | $990,705.53 | $300,655.58 | $395,710.06 |
| 67 | $990,705.53 | $4,334.34 | $1,661.27 | $989,044.26 | $304,989.92 | $401,705.66 |
| 68 | $989,044.26 | $4,327.07 | $1,668.54 | $987,375.72 | $309,316.99 | $407,701.27 |
| 69 | $987,375.72 | $4,319.77 | $1,675.84 | $985,699.88 | $313,636.76 | $413,696.88 |
| 70 | $985,699.88 | $4,312.44 | $1,683.17 | $984,016.71 | $317,949.19 | $419,692.48 |
| 71 | $984,016.71 | $4,305.07 | $1,690.53 | $982,326.18 | $322,254.27 | $425,688.09 |
| 72 | $982,326.18 | $4,297.68 | $1,697.93 | $980,628.25 | $326,551.94 | $431,683.70 |
| 73 | $980,628.25 | $4,290.25 | $1,705.36 | $978,922.89 | $330,842.19 | $437,679.30 |
| 74 | $978,922.89 | $4,282.79 | $1,712.82 | $977,210.07 | $335,124.98 | $443,674.91 |
| 75 | $977,210.07 | $4,275.29 | $1,720.31 | $975,489.76 | $339,400.27 | $449,670.52 |
| 76 | $975,489.76 | $4,267.77 | $1,727.84 | $973,761.92 | $343,668.04 | $455,666.13 |
| 77 | $973,761.92 | $4,260.21 | $1,735.40 | $972,026.52 | $347,928.25 | $461,661.73 |
| 78 | $972,026.52 | $4,252.62 | $1,742.99 | $970,283.53 | $352,180.87 | $467,657.34 |
| 79 | $970,283.53 | $4,244.99 | $1,750.62 | $968,532.91 | $356,425.86 | $473,652.95 |
| 80 | $968,532.91 | $4,237.33 | $1,758.28 | $966,774.64 | $360,663.19 | $479,648.55 |
| 81 | $966,774.64 | $4,229.64 | $1,765.97 | $965,008.67 | $364,892.83 | $485,644.16 |
| 82 | $965,008.67 | $4,221.91 | $1,773.69 | $963,234.97 | $369,114.74 | $491,639.77 |
| 83 | $963,234.97 | $4,214.15 | $1,781.45 | $961,453.52 | $373,328.89 | $497,635.37 |
| 84 | $961,453.52 | $4,206.36 | $1,789.25 | $959,664.27 | $377,535.25 | $503,630.98 |
| 85 | $959,664.27 | $4,198.53 | $1,797.08 | $957,867.20 | $381,733.78 | $509,626.59 |
| 86 | $957,867.20 | $4,190.67 | $1,804.94 | $956,062.26 | $385,924.45 | $515,622.19 |
| 87 | $956,062.26 | $4,182.77 | $1,812.83 | $954,249.42 | $390,107.23 | $521,617.80 |
| 88 | $954,249.42 | $4,174.84 | $1,820.77 | $952,428.66 | $394,282.07 | $527,613.41 |
| 89 | $952,428.66 | $4,166.88 | $1,828.73 | $950,599.93 | $398,448.94 | $533,609.02 |
| 90 | $950,599.93 | $4,158.87 | $1,836.73 | $948,763.19 | $402,607.82 | $539,604.62 |
| 91 | $948,763.19 | $4,150.84 | $1,844.77 | $946,918.43 | $406,758.66 | $545,600.23 |
| 92 | $946,918.43 | $4,142.77 | $1,852.84 | $945,065.59 | $410,901.42 | $551,595.84 |
| 93 | $945,065.59 | $4,134.66 | $1,860.94 | $943,204.64 | $415,036.09 | $557,591.44 |
| 94 | $943,204.64 | $4,126.52 | $1,869.09 | $941,335.56 | $419,162.61 | $563,587.05 |
| 95 | $941,335.56 | $4,118.34 | $1,877.26 | $939,458.29 | $423,280.95 | $569,582.66 |
| 96 | $939,458.29 | $4,110.13 | $1,885.48 | $937,572.82 | $427,391.08 | $575,578.26 |
| 97 | $937,572.82 | $4,101.88 | $1,893.73 | $935,679.09 | $431,492.96 | $581,573.87 |
| 98 | $935,679.09 | $4,093.60 | $1,902.01 | $933,777.08 | $435,586.56 | $587,569.48 |
| 99 | $933,777.08 | $4,085.27 | $1,910.33 | $931,866.75 | $439,671.83 | $593,565.08 |
| 100 | $931,866.75 | $4,076.92 | $1,918.69 | $929,948.06 | $443,748.75 | $599,560.69 |
| 101 | $929,948.06 | $4,068.52 | $1,927.08 | $928,020.97 | $447,817.27 | $605,556.30 |
| 102 | $928,020.97 | $4,060.09 | $1,935.52 | $926,085.46 | $451,877.36 | $611,551.91 |
| 103 | $926,085.46 | $4,051.62 | $1,943.98 | $924,141.47 | $455,928.99 | $617,547.51 |
| 104 | $924,141.47 | $4,043.12 | $1,952.49 | $922,188.99 | $459,972.11 | $623,543.12 |
| 105 | $922,188.99 | $4,034.58 | $1,961.03 | $920,227.96 | $464,006.68 | $629,538.73 |
| 106 | $920,227.96 | $4,026.00 | $1,969.61 | $918,258.35 | $468,032.68 | $635,534.33 |
| 107 | $918,258.35 | $4,017.38 | $1,978.23 | $916,280.12 | $472,050.06 | $641,529.94 |
| 108 | $916,280.12 | $4,008.73 | $1,986.88 | $914,293.24 | $476,058.79 | $647,525.55 |
| 109 | $914,293.24 | $4,000.03 | $1,995.57 | $912,297.66 | $480,058.82 | $653,521.15 |
| 110 | $912,297.66 | $3,991.30 | $2,004.30 | $910,293.36 | $484,050.12 | $659,516.76 |
| 111 | $910,293.36 | $3,982.53 | $2,013.07 | $908,280.29 | $488,032.65 | $665,512.37 |
| 112 | $908,280.29 | $3,973.73 | $2,021.88 | $906,258.41 | $492,006.38 | $671,507.97 |
| 113 | $906,258.41 | $3,964.88 | $2,030.73 | $904,227.68 | $495,971.26 | $677,503.58 |
| 114 | $904,227.68 | $3,956.00 | $2,039.61 | $902,188.07 | $499,927.26 | $683,499.19 |
| 115 | $902,188.07 | $3,947.07 | $2,048.53 | $900,139.53 | $503,874.33 | $689,494.80 |
| 116 | $900,139.53 | $3,938.11 | $2,057.50 | $898,082.04 | $507,812.44 | $695,490.40 |
| 117 | $898,082.04 | $3,929.11 | $2,066.50 | $896,015.54 | $511,741.55 | $701,486.01 |
| 118 | $896,015.54 | $3,920.07 | $2,075.54 | $893,940.00 | $515,661.62 | $707,481.62 |
| 119 | $893,940.00 | $3,910.99 | $2,084.62 | $891,855.38 | $519,572.60 | $713,477.22 |
| 120 | $891,855.38 | $3,901.87 | $2,093.74 | $889,761.64 | $523,474.47 | $719,472.83 |
| 121 | $889,761.64 | $3,892.71 | $2,102.90 | $887,658.74 | $527,367.18 | $725,468.44 |
| 122 | $887,658.74 | $3,883.51 | $2,112.10 | $885,546.64 | $531,250.69 | $731,464.04 |
| 123 | $885,546.64 | $3,874.27 | $2,121.34 | $883,425.30 | $535,124.95 | $737,459.65 |
| 124 | $883,425.30 | $3,864.99 | $2,130.62 | $881,294.68 | $538,989.94 | $743,455.26 |
| 125 | $881,294.68 | $3,855.66 | $2,139.94 | $879,154.74 | $542,845.60 | $749,450.86 |
| 126 | $879,154.74 | $3,846.30 | $2,149.30 | $877,005.43 | $546,691.90 | $755,446.47 |
| 127 | $877,005.43 | $3,836.90 | $2,158.71 | $874,846.72 | $550,528.80 | $761,442.08 |
| 128 | $874,846.72 | $3,827.45 | $2,168.15 | $872,678.57 | $554,356.26 | $767,437.69 |
| 129 | $872,678.57 | $3,817.97 | $2,177.64 | $870,500.93 | $558,174.23 | $773,433.29 |
| 130 | $870,500.93 | $3,808.44 | $2,187.17 | $868,313.77 | $561,982.67 | $779,428.90 |
| 131 | $868,313.77 | $3,798.87 | $2,196.73 | $866,117.03 | $565,781.54 | $785,424.51 |
| 132 | $866,117.03 | $3,789.26 | $2,206.34 | $863,910.69 | $569,570.80 | $791,420.11 |
| 133 | $863,910.69 | $3,779.61 | $2,216.00 | $861,694.69 | $573,350.41 | $797,415.72 |
| 134 | $861,694.69 | $3,769.91 | $2,225.69 | $859,469.00 | $577,120.33 | $803,411.33 |
| 135 | $859,469.00 | $3,760.18 | $2,235.43 | $857,233.57 | $580,880.50 | $809,406.93 |
| 136 | $857,233.57 | $3,750.40 | $2,245.21 | $854,988.36 | $584,630.90 | $815,402.54 |
| 137 | $854,988.36 | $3,740.57 | $2,255.03 | $852,733.33 | $588,371.47 | $821,398.15 |
| 138 | $852,733.33 | $3,730.71 | $2,264.90 | $850,468.43 | $592,102.18 | $827,393.75 |
| 139 | $850,468.43 | $3,720.80 | $2,274.81 | $848,193.62 | $595,822.98 | $833,389.36 |
| 140 | $848,193.62 | $3,710.85 | $2,284.76 | $845,908.86 | $599,533.83 | $839,384.97 |
| 141 | $845,908.86 | $3,700.85 | $2,294.76 | $843,614.10 | $603,234.68 | $845,380.58 |
| 142 | $843,614.10 | $3,690.81 | $2,304.80 | $841,309.31 | $606,925.49 | $851,376.18 |
| 143 | $841,309.31 | $3,680.73 | $2,314.88 | $838,994.43 | $610,606.22 | $857,371.79 |
| 144 | $838,994.43 | $3,670.60 | $2,325.01 | $836,669.42 | $614,276.82 | $863,367.40 |
| 145 | $836,669.42 | $3,660.43 | $2,335.18 | $834,334.25 | $617,937.25 | $869,363.00 |
| 146 | $834,334.25 | $3,650.21 | $2,345.39 | $831,988.85 | $621,587.46 | $875,358.61 |
| 147 | $831,988.85 | $3,639.95 | $2,355.66 | $829,633.20 | $625,227.41 | $881,354.22 |
| 148 | $829,633.20 | $3,629.65 | $2,365.96 | $827,267.23 | $628,857.06 | $887,349.82 |
| 149 | $827,267.23 | $3,619.29 | $2,376.31 | $824,890.92 | $632,476.35 | $893,345.43 |
| 150 | $824,890.92 | $3,608.90 | $2,386.71 | $822,504.21 | $636,085.25 | $899,341.04 |
| 151 | $822,504.21 | $3,598.46 | $2,397.15 | $820,107.06 | $639,683.71 | $905,336.64 |
| 152 | $820,107.06 | $3,587.97 | $2,407.64 | $817,699.42 | $643,271.67 | $911,332.25 |
| 153 | $817,699.42 | $3,577.43 | $2,418.17 | $815,281.25 | $646,849.11 | $917,327.86 |
| 154 | $815,281.25 | $3,566.86 | $2,428.75 | $812,852.50 | $650,415.96 | $923,323.47 |
| 155 | $812,852.50 | $3,556.23 | $2,439.38 | $810,413.12 | $653,972.19 | $929,319.07 |
| 156 | $810,413.12 | $3,545.56 | $2,450.05 | $807,963.07 | $657,517.75 | $935,314.68 |
| 157 | $807,963.07 | $3,534.84 | $2,460.77 | $805,502.30 | $661,052.59 | $941,310.29 |
| 158 | $805,502.30 | $3,524.07 | $2,471.53 | $803,030.77 | $664,576.66 | $947,305.89 |
| 159 | $803,030.77 | $3,513.26 | $2,482.35 | $800,548.42 | $668,089.92 | $953,301.50 |
| 160 | $800,548.42 | $3,502.40 | $2,493.21 | $798,055.22 | $671,592.32 | $959,297.11 |
| 161 | $798,055.22 | $3,491.49 | $2,504.12 | $795,551.10 | $675,083.81 | $965,292.71 |
| 162 | $795,551.10 | $3,480.54 | $2,515.07 | $793,036.03 | $678,564.35 | $971,288.32 |
| 163 | $793,036.03 | $3,469.53 | $2,526.07 | $790,509.95 | $682,033.88 | $977,283.93 |
| 164 | $790,509.95 | $3,458.48 | $2,537.13 | $787,972.83 | $685,492.36 | $983,279.53 |
| 165 | $787,972.83 | $3,447.38 | $2,548.23 | $785,424.60 | $688,939.74 | $989,275.14 |
| 166 | $785,424.60 | $3,436.23 | $2,559.37 | $782,865.23 | $692,375.98 | $995,270.75 |
| 167 | $782,865.23 | $3,425.04 | $2,570.57 | $780,294.66 | $695,801.01 | $1,001,266.36 |
| 168 | $780,294.66 | $3,413.79 | $2,581.82 | $777,712.84 | $699,214.80 | $1,007,261.96 |
| 169 | $777,712.84 | $3,402.49 | $2,593.11 | $775,119.73 | $702,617.30 | $1,013,257.57 |
| 170 | $775,119.73 | $3,391.15 | $2,604.46 | $772,515.27 | $706,008.44 | $1,019,253.18 |
| 171 | $772,515.27 | $3,379.75 | $2,615.85 | $769,899.42 | $709,388.20 | $1,025,248.78 |
| 172 | $769,899.42 | $3,368.31 | $2,627.30 | $767,272.12 | $712,756.51 | $1,031,244.39 |
| 173 | $767,272.12 | $3,356.82 | $2,638.79 | $764,633.33 | $716,113.32 | $1,037,240.00 |
| 174 | $764,633.33 | $3,345.27 | $2,650.34 | $761,982.99 | $719,458.59 | $1,043,235.60 |
| 175 | $761,982.99 | $3,333.68 | $2,661.93 | $759,321.06 | $722,792.27 | $1,049,231.21 |
| 176 | $759,321.06 | $3,322.03 | $2,673.58 | $756,647.48 | $726,114.30 | $1,055,226.82 |
| 177 | $756,647.48 | $3,310.33 | $2,685.27 | $753,962.21 | $729,424.63 | $1,061,222.42 |
| 178 | $753,962.21 | $3,298.58 | $2,697.02 | $751,265.19 | $732,723.22 | $1,067,218.03 |
| 179 | $751,265.19 | $3,286.79 | $2,708.82 | $748,556.36 | $736,010.00 | $1,073,213.64 |
| 180 | $748,556.36 | $3,274.93 | $2,720.67 | $745,835.69 | $739,284.94 | $1,079,209.24 |
| 181 | $745,835.69 | $3,263.03 | $2,732.58 | $743,103.12 | $742,547.97 | $1,085,204.85 |
| 182 | $743,103.12 | $3,251.08 | $2,744.53 | $740,358.58 | $745,799.04 | $1,091,200.46 |
| 183 | $740,358.58 | $3,239.07 | $2,756.54 | $737,602.05 | $749,038.11 | $1,097,196.07 |
| 184 | $737,602.05 | $3,227.01 | $2,768.60 | $734,833.45 | $752,265.12 | $1,103,191.67 |
| 185 | $734,833.45 | $3,214.90 | $2,780.71 | $732,052.74 | $755,480.02 | $1,109,187.28 |
| 186 | $732,052.74 | $3,202.73 | $2,792.88 | $729,259.86 | $758,682.75 | $1,115,182.89 |
| 187 | $729,259.86 | $3,190.51 | $2,805.10 | $726,454.77 | $761,873.26 | $1,121,178.49 |
| 188 | $726,454.77 | $3,178.24 | $2,817.37 | $723,637.40 | $765,051.50 | $1,127,174.10 |
| 189 | $723,637.40 | $3,165.91 | $2,829.69 | $720,807.71 | $768,217.41 | $1,133,169.71 |
| 190 | $720,807.71 | $3,153.53 | $2,842.07 | $717,965.63 | $771,370.95 | $1,139,165.31 |
| 191 | $717,965.63 | $3,141.10 | $2,854.51 | $715,111.13 | $774,512.05 | $1,145,160.92 |
| 192 | $715,111.13 | $3,128.61 | $2,867.00 | $712,244.13 | $777,640.66 | $1,151,156.53 |
| 193 | $712,244.13 | $3,116.07 | $2,879.54 | $709,364.59 | $780,756.73 | $1,157,152.13 |
| 194 | $709,364.59 | $3,103.47 | $2,892.14 | $706,472.45 | $783,860.20 | $1,163,147.74 |
| 195 | $706,472.45 | $3,090.82 | $2,904.79 | $703,567.66 | $786,951.01 | $1,169,143.35 |
| 196 | $703,567.66 | $3,078.11 | $2,917.50 | $700,650.17 | $790,029.12 | $1,175,138.96 |
| 197 | $700,650.17 | $3,065.34 | $2,930.26 | $697,719.90 | $793,094.47 | $1,181,134.56 |
| 198 | $697,719.90 | $3,052.52 | $2,943.08 | $694,776.82 | $796,146.99 | $1,187,130.17 |
| 199 | $694,776.82 | $3,039.65 | $2,955.96 | $691,820.86 | $799,186.64 | $1,193,125.78 |
| 200 | $691,820.86 | $3,026.72 | $2,968.89 | $688,851.97 | $802,213.36 | $1,199,121.38 |
| 201 | $688,851.97 | $3,013.73 | $2,981.88 | $685,870.09 | $805,227.08 | $1,205,116.99 |
| 202 | $685,870.09 | $3,000.68 | $2,994.93 | $682,875.17 | $808,227.76 | $1,211,112.60 |
| 203 | $682,875.17 | $2,987.58 | $3,008.03 | $679,867.14 | $811,215.34 | $1,217,108.20 |
| 204 | $679,867.14 | $2,974.42 | $3,021.19 | $676,845.95 | $814,189.76 | $1,223,103.81 |
| 205 | $676,845.95 | $2,961.20 | $3,034.41 | $673,811.55 | $817,150.96 | $1,229,099.42 |
| 206 | $673,811.55 | $2,947.93 | $3,047.68 | $670,763.86 | $820,098.89 | $1,235,095.02 |
| 207 | $670,763.86 | $2,934.59 | $3,061.02 | $667,702.85 | $823,033.48 | $1,241,090.63 |
| 208 | $667,702.85 | $2,921.20 | $3,074.41 | $664,628.44 | $825,954.68 | $1,247,086.24 |
| 209 | $664,628.44 | $2,907.75 | $3,087.86 | $661,540.58 | $828,862.43 | $1,253,081.85 |
| 210 | $661,540.58 | $2,894.24 | $3,101.37 | $658,439.22 | $831,756.67 | $1,259,077.45 |
| 211 | $658,439.22 | $2,880.67 | $3,114.94 | $655,324.28 | $834,637.34 | $1,265,073.06 |
| 212 | $655,324.28 | $2,867.04 | $3,128.56 | $652,195.72 | $837,504.39 | $1,271,068.67 |
| 213 | $652,195.72 | $2,853.36 | $3,142.25 | $649,053.47 | $840,357.74 | $1,277,064.27 |
| 214 | $649,053.47 | $2,839.61 | $3,156.00 | $645,897.47 | $843,197.35 | $1,283,059.88 |
| 215 | $645,897.47 | $2,825.80 | $3,169.81 | $642,727.67 | $846,023.15 | $1,289,055.49 |
| 216 | $642,727.67 | $2,811.93 | $3,183.67 | $639,543.99 | $848,835.09 | $1,295,051.09 |
| 217 | $639,543.99 | $2,798.00 | $3,197.60 | $636,346.39 | $851,633.09 | $1,301,046.70 |
| 218 | $636,346.39 | $2,784.02 | $3,211.59 | $633,134.80 | $854,417.11 | $1,307,042.31 |
| 219 | $633,134.80 | $2,769.96 | $3,225.64 | $629,909.16 | $857,187.07 | $1,313,037.91 |
| 220 | $629,909.16 | $2,755.85 | $3,239.75 | $626,669.40 | $859,942.92 | $1,319,033.52 |
| 221 | $626,669.40 | $2,741.68 | $3,253.93 | $623,415.47 | $862,684.60 | $1,325,029.13 |
| 222 | $623,415.47 | $2,727.44 | $3,268.16 | $620,147.31 | $865,412.04 | $1,331,024.74 |
| 223 | $620,147.31 | $2,713.14 | $3,282.46 | $616,864.85 | $868,125.19 | $1,337,020.34 |
| 224 | $616,864.85 | $2,698.78 | $3,296.82 | $613,568.02 | $870,823.97 | $1,343,015.95 |
| 225 | $613,568.02 | $2,684.36 | $3,311.25 | $610,256.78 | $873,508.33 | $1,349,011.56 |
| 226 | $610,256.78 | $2,669.87 | $3,325.73 | $606,931.04 | $876,178.21 | $1,355,007.16 |
| 227 | $606,931.04 | $2,655.32 | $3,340.28 | $603,590.76 | $878,833.53 | $1,361,002.77 |
| 228 | $603,590.76 | $2,640.71 | $3,354.90 | $600,235.86 | $881,474.24 | $1,366,998.38 |
| 229 | $600,235.86 | $2,626.03 | $3,369.58 | $596,866.29 | $884,100.27 | $1,372,993.98 |
| 230 | $596,866.29 | $2,611.29 | $3,384.32 | $593,481.97 | $886,711.56 | $1,378,989.59 |
| 231 | $593,481.97 | $2,596.48 | $3,399.12 | $590,082.85 | $889,308.04 | $1,384,985.20 |
| 232 | $590,082.85 | $2,581.61 | $3,413.99 | $586,668.85 | $891,889.66 | $1,390,980.80 |
| 233 | $586,668.85 | $2,566.68 | $3,428.93 | $583,239.92 | $894,456.33 | $1,396,976.41 |
| 234 | $583,239.92 | $2,551.67 | $3,443.93 | $579,795.99 | $897,008.01 | $1,402,972.02 |
| 235 | $579,795.99 | $2,536.61 | $3,459.00 | $576,336.99 | $899,544.62 | $1,408,967.63 |
| 236 | $576,336.99 | $2,521.47 | $3,474.13 | $572,862.86 | $902,066.09 | $1,414,963.23 |
| 237 | $572,862.86 | $2,506.28 | $3,489.33 | $569,373.53 | $904,572.36 | $1,420,958.84 |
| 238 | $569,373.53 | $2,491.01 | $3,504.60 | $565,868.93 | $907,063.37 | $1,426,954.45 |
| 239 | $565,868.93 | $2,475.68 | $3,519.93 | $562,349.00 | $909,539.05 | $1,432,950.05 |
| 240 | $562,349.00 | $2,460.28 | $3,535.33 | $558,813.67 | $911,999.33 | $1,438,945.66 |
| 241 | $558,813.67 | $2,444.81 | $3,550.80 | $555,262.87 | $914,444.14 | $1,444,941.27 |
| 242 | $555,262.87 | $2,429.28 | $3,566.33 | $551,696.54 | $916,873.41 | $1,450,936.87 |
| 243 | $551,696.54 | $2,413.67 | $3,581.93 | $548,114.60 | $919,287.08 | $1,456,932.48 |
| 244 | $548,114.60 | $2,398.00 | $3,597.61 | $544,517.00 | $921,685.09 | $1,462,928.09 |
| 245 | $544,517.00 | $2,382.26 | $3,613.35 | $540,903.65 | $924,067.35 | $1,468,923.69 |
| 246 | $540,903.65 | $2,366.45 | $3,629.15 | $537,274.50 | $926,433.80 | $1,474,919.30 |
| 247 | $537,274.50 | $2,350.58 | $3,645.03 | $533,629.47 | $928,784.38 | $1,480,914.91 |
| 248 | $533,629.47 | $2,334.63 | $3,660.98 | $529,968.49 | $931,119.01 | $1,486,910.52 |
| 249 | $529,968.49 | $2,318.61 | $3,676.99 | $526,291.50 | $933,437.62 | $1,492,906.12 |
| 250 | $526,291.50 | $2,302.53 | $3,693.08 | $522,598.41 | $935,740.14 | $1,498,901.73 |
| 251 | $522,598.41 | $2,286.37 | $3,709.24 | $518,889.18 | $938,026.51 | $1,504,897.34 |
| 252 | $518,889.18 | $2,270.14 | $3,725.47 | $515,163.71 | $940,296.65 | $1,510,892.94 |
| 253 | $515,163.71 | $2,253.84 | $3,741.77 | $511,421.94 | $942,550.49 | $1,516,888.55 |
| 254 | $511,421.94 | $2,237.47 | $3,758.14 | $507,663.81 | $944,787.96 | $1,522,884.16 |
| 255 | $507,663.81 | $2,221.03 | $3,774.58 | $503,889.23 | $947,008.99 | $1,528,879.76 |
| 256 | $503,889.23 | $2,204.52 | $3,791.09 | $500,098.14 | $949,213.51 | $1,534,875.37 |
| 257 | $500,098.14 | $2,187.93 | $3,807.68 | $496,290.46 | $951,401.44 | $1,540,870.98 |
| 258 | $496,290.46 | $2,171.27 | $3,824.34 | $492,466.12 | $953,572.71 | $1,546,866.58 |
| 259 | $492,466.12 | $2,154.54 | $3,841.07 | $488,625.06 | $955,727.25 | $1,552,862.19 |
| 260 | $488,625.06 | $2,137.73 | $3,857.87 | $484,767.18 | $957,864.98 | $1,558,857.80 |
| 261 | $484,767.18 | $2,120.86 | $3,874.75 | $480,892.43 | $959,985.84 | $1,564,853.41 |
| 262 | $480,892.43 | $2,103.90 | $3,891.70 | $477,000.73 | $962,089.74 | $1,570,849.01 |
| 263 | $477,000.73 | $2,086.88 | $3,908.73 | $473,092.00 | $964,176.62 | $1,576,844.62 |
| 264 | $473,092.00 | $2,069.78 | $3,925.83 | $469,166.17 | $966,246.40 | $1,582,840.23 |
| 265 | $469,166.17 | $2,052.60 | $3,943.00 | $465,223.17 | $968,299.00 | $1,588,835.83 |
| 266 | $465,223.17 | $2,035.35 | $3,960.26 | $461,262.91 | $970,334.35 | $1,594,831.44 |
| 267 | $461,262.91 | $2,018.03 | $3,977.58 | $457,285.33 | $972,352.38 | $1,600,827.05 |
| 268 | $457,285.33 | $2,000.62 | $3,994.98 | $453,290.35 | $974,353.00 | $1,606,822.65 |
| 269 | $453,290.35 | $1,983.15 | $4,012.46 | $449,277.89 | $976,336.15 | $1,612,818.26 |
| 270 | $449,277.89 | $1,965.59 | $4,030.02 | $445,247.87 | $978,301.74 | $1,618,813.87 |
| 271 | $445,247.87 | $1,947.96 | $4,047.65 | $441,200.22 | $980,249.70 | $1,624,809.47 |
| 272 | $441,200.22 | $1,930.25 | $4,065.36 | $437,134.87 | $982,179.95 | $1,630,805.08 |
| 273 | $437,134.87 | $1,912.47 | $4,083.14 | $433,051.72 | $984,092.41 | $1,636,800.69 |
| 274 | $433,051.72 | $1,894.60 | $4,101.01 | $428,950.72 | $985,987.01 | $1,642,796.30 |
| 275 | $428,950.72 | $1,876.66 | $4,118.95 | $424,831.77 | $987,863.67 | $1,648,791.90 |
| 276 | $424,831.77 | $1,858.64 | $4,136.97 | $420,694.80 | $989,722.31 | $1,654,787.51 |
| 277 | $420,694.80 | $1,840.54 | $4,155.07 | $416,539.74 | $991,562.85 | $1,660,783.12 |
| 278 | $416,539.74 | $1,822.36 | $4,173.25 | $412,366.49 | $993,385.21 | $1,666,778.72 |
| 279 | $412,366.49 | $1,804.10 | $4,191.50 | $408,174.99 | $995,189.32 | $1,672,774.33 |
| 280 | $408,174.99 | $1,785.77 | $4,209.84 | $403,965.15 | $996,975.08 | $1,678,769.94 |
| 281 | $403,965.15 | $1,767.35 | $4,228.26 | $399,736.89 | $998,742.43 | $1,684,765.54 |
| 282 | $399,736.89 | $1,748.85 | $4,246.76 | $395,490.13 | $1,000,491.28 | $1,690,761.15 |
| 283 | $395,490.13 | $1,730.27 | $4,265.34 | $391,224.79 | $1,002,221.55 | $1,696,756.76 |
| 284 | $391,224.79 | $1,711.61 | $4,284.00 | $386,940.79 | $1,003,933.16 | $1,702,752.36 |
| 285 | $386,940.79 | $1,692.87 | $4,302.74 | $382,638.05 | $1,005,626.02 | $1,708,747.97 |
| 286 | $382,638.05 | $1,674.04 | $4,321.57 | $378,316.49 | $1,007,300.06 | $1,714,743.58 |
| 287 | $378,316.49 | $1,655.13 | $4,340.47 | $373,976.01 | $1,008,955.20 | $1,720,739.18 |
| 288 | $373,976.01 | $1,636.15 | $4,359.46 | $369,616.55 | $1,010,591.34 | $1,726,734.79 |
| 289 | $369,616.55 | $1,617.07 | $4,378.53 | $365,238.02 | $1,012,208.42 | $1,732,730.40 |
| 290 | $365,238.02 | $1,597.92 | $4,397.69 | $360,840.33 | $1,013,806.33 | $1,738,726.01 |
| 291 | $360,840.33 | $1,578.68 | $4,416.93 | $356,423.40 | $1,015,385.01 | $1,744,721.61 |
| 292 | $356,423.40 | $1,559.35 | $4,436.25 | $351,987.14 | $1,016,944.36 | $1,750,717.22 |
| 293 | $351,987.14 | $1,539.94 | $4,455.66 | $347,531.48 | $1,018,484.31 | $1,756,712.83 |
| 294 | $347,531.48 | $1,520.45 | $4,475.16 | $343,056.32 | $1,020,004.76 | $1,762,708.43 |
| 295 | $343,056.32 | $1,500.87 | $4,494.74 | $338,561.59 | $1,021,505.63 | $1,768,704.04 |
| 296 | $338,561.59 | $1,481.21 | $4,514.40 | $334,047.19 | $1,022,986.83 | $1,774,699.65 |
| 297 | $334,047.19 | $1,461.46 | $4,534.15 | $329,513.04 | $1,024,448.29 | $1,780,695.25 |
| 298 | $329,513.04 | $1,441.62 | $4,553.99 | $324,959.05 | $1,025,889.91 | $1,786,690.86 |
| 299 | $324,959.05 | $1,421.70 | $4,573.91 | $320,385.14 | $1,027,311.61 | $1,792,686.47 |
| 300 | $320,385.14 | $1,401.68 | $4,593.92 | $315,791.22 | $1,028,713.29 | $1,798,682.07 |
| 301 | $315,791.22 | $1,381.59 | $4,614.02 | $311,177.20 | $1,030,094.88 | $1,804,677.68 |
| 302 | $311,177.20 | $1,361.40 | $4,634.21 | $306,542.99 | $1,031,456.28 | $1,810,673.29 |
| 303 | $306,542.99 | $1,341.13 | $4,654.48 | $301,888.51 | $1,032,797.40 | $1,816,668.90 |
| 304 | $301,888.51 | $1,320.76 | $4,674.84 | $297,213.66 | $1,034,118.17 | $1,822,664.50 |
| 305 | $297,213.66 | $1,300.31 | $4,695.30 | $292,518.37 | $1,035,418.47 | $1,828,660.11 |
| 306 | $292,518.37 | $1,279.77 | $4,715.84 | $287,802.53 | $1,036,698.24 | $1,834,655.72 |
| 307 | $287,802.53 | $1,259.14 | $4,736.47 | $283,066.06 | $1,037,957.38 | $1,840,651.32 |
| 308 | $283,066.06 | $1,238.41 | $4,757.19 | $278,308.86 | $1,039,195.79 | $1,846,646.93 |
| 309 | $278,308.86 | $1,217.60 | $4,778.01 | $273,530.86 | $1,040,413.39 | $1,852,642.54 |
| 310 | $273,530.86 | $1,196.70 | $4,798.91 | $268,731.95 | $1,041,610.09 | $1,858,638.14 |
| 311 | $268,731.95 | $1,175.70 | $4,819.90 | $263,912.04 | $1,042,785.79 | $1,864,633.75 |
| 312 | $263,912.04 | $1,154.62 | $4,840.99 | $259,071.05 | $1,043,940.41 | $1,870,629.36 |
| 313 | $259,071.05 | $1,133.44 | $4,862.17 | $254,208.88 | $1,045,073.84 | $1,876,624.96 |
| 314 | $254,208.88 | $1,112.16 | $4,883.44 | $249,325.44 | $1,046,186.01 | $1,882,620.57 |
| 315 | $249,325.44 | $1,090.80 | $4,904.81 | $244,420.63 | $1,047,276.81 | $1,888,616.18 |
| 316 | $244,420.63 | $1,069.34 | $4,926.27 | $239,494.36 | $1,048,346.15 | $1,894,611.79 |
| 317 | $239,494.36 | $1,047.79 | $4,947.82 | $234,546.54 | $1,049,393.94 | $1,900,607.39 |
| 318 | $234,546.54 | $1,026.14 | $4,969.47 | $229,577.08 | $1,050,420.08 | $1,906,603.00 |
| 319 | $229,577.08 | $1,004.40 | $4,991.21 | $224,585.87 | $1,051,424.48 | $1,912,598.61 |
| 320 | $224,585.87 | $982.56 | $5,013.04 | $219,572.83 | $1,052,407.04 | $1,918,594.21 |
| 321 | $219,572.83 | $960.63 | $5,034.98 | $214,537.85 | $1,053,367.67 | $1,924,589.82 |
| 322 | $214,537.85 | $938.60 | $5,057.00 | $209,480.85 | $1,054,306.27 | $1,930,585.43 |
| 323 | $209,480.85 | $916.48 | $5,079.13 | $204,401.72 | $1,055,222.75 | $1,936,581.03 |
| 324 | $204,401.72 | $894.26 | $5,101.35 | $199,300.37 | $1,056,117.01 | $1,942,576.64 |
| 325 | $199,300.37 | $871.94 | $5,123.67 | $194,176.70 | $1,056,988.95 | $1,948,572.25 |
| 326 | $194,176.70 | $849.52 | $5,146.08 | $189,030.62 | $1,057,838.47 | $1,954,567.85 |
| 327 | $189,030.62 | $827.01 | $5,168.60 | $183,862.02 | $1,058,665.48 | $1,960,563.46 |
| 328 | $183,862.02 | $804.40 | $5,191.21 | $178,670.81 | $1,059,469.88 | $1,966,559.07 |
| 329 | $178,670.81 | $781.68 | $5,213.92 | $173,456.89 | $1,060,251.56 | $1,972,554.68 |
| 330 | $173,456.89 | $758.87 | $5,236.73 | $168,220.15 | $1,061,010.44 | $1,978,550.28 |
| 331 | $168,220.15 | $735.96 | $5,259.64 | $162,960.51 | $1,061,746.40 | $1,984,545.89 |
| 332 | $162,960.51 | $712.95 | $5,282.65 | $157,677.86 | $1,062,459.35 | $1,990,541.50 |
| 333 | $157,677.86 | $689.84 | $5,305.77 | $152,372.09 | $1,063,149.19 | $1,996,537.10 |
| 334 | $152,372.09 | $666.63 | $5,328.98 | $147,043.11 | $1,063,815.82 | $2,002,532.71 |
| 335 | $147,043.11 | $643.31 | $5,352.29 | $141,690.82 | $1,064,459.13 | $2,008,528.32 |
| 336 | $141,690.82 | $619.90 | $5,375.71 | $136,315.11 | $1,065,079.03 | $2,014,523.92 |
| 337 | $136,315.11 | $596.38 | $5,399.23 | $130,915.88 | $1,065,675.41 | $2,020,519.53 |
| 338 | $130,915.88 | $572.76 | $5,422.85 | $125,493.03 | $1,066,248.17 | $2,026,515.14 |
| 339 | $125,493.03 | $549.03 | $5,446.57 | $120,046.45 | $1,066,797.20 | $2,032,510.74 |
| 340 | $120,046.45 | $525.20 | $5,470.40 | $114,576.05 | $1,067,322.40 | $2,038,506.35 |
| 341 | $114,576.05 | $501.27 | $5,494.34 | $109,081.71 | $1,067,823.67 | $2,044,501.96 |
| 342 | $109,081.71 | $477.23 | $5,518.37 | $103,563.34 | $1,068,300.90 | $2,050,497.57 |
| 343 | $103,563.34 | $453.09 | $5,542.52 | $98,020.82 | $1,068,753.99 | $2,056,493.17 |
| 344 | $98,020.82 | $428.84 | $5,566.77 | $92,454.06 | $1,069,182.84 | $2,062,488.78 |
| 345 | $92,454.06 | $404.49 | $5,591.12 | $86,862.94 | $1,069,587.32 | $2,068,484.39 |
| 346 | $86,862.94 | $380.03 | $5,615.58 | $81,247.35 | $1,069,967.35 | $2,074,479.99 |
| 347 | $81,247.35 | $355.46 | $5,640.15 | $75,607.20 | $1,070,322.80 | $2,080,475.60 |
| 348 | $75,607.20 | $330.78 | $5,664.83 | $69,942.38 | $1,070,653.59 | $2,086,471.21 |
| 349 | $69,942.38 | $306.00 | $5,689.61 | $64,252.77 | $1,070,959.58 | $2,092,466.81 |
| 350 | $64,252.77 | $281.11 | $5,714.50 | $58,538.27 | $1,071,240.69 | $2,098,462.42 |
| 351 | $58,538.27 | $256.10 | $5,739.50 | $52,798.77 | $1,071,496.79 | $2,104,458.03 |
| 352 | $52,798.77 | $230.99 | $5,764.61 | $47,034.15 | $1,071,727.79 | $2,110,453.63 |
| 353 | $47,034.15 | $205.77 | $5,789.83 | $41,244.32 | $1,071,933.56 | $2,116,449.24 |
| 354 | $41,244.32 | $180.44 | $5,815.16 | $35,429.16 | $1,072,114.01 | $2,122,444.85 |
| 355 | $35,429.16 | $155.00 | $5,840.60 | $29,588.55 | $1,072,269.01 | $2,128,440.46 |
| 356 | $29,588.55 | $129.45 | $5,866.16 | $23,722.40 | $1,072,398.46 | $2,134,436.06 |
| 357 | $23,722.40 | $103.79 | $5,891.82 | $17,830.58 | $1,072,502.25 | $2,140,431.67 |
| 358 | $17,830.58 | $78.01 | $5,917.60 | $11,912.98 | $1,072,580.25 | $2,146,427.28 |
| 359 | $11,912.98 | $52.12 | $5,943.49 | $5,969.49 | $1,072,632.37 | $2,152,422.88 |
| 360 | $5,969.49 | $26.12 | $5,969.49 | $0.00 | $1,072,658.49 | $2,158,418.49 |