|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,101,600.00 | $3,901.50 | $1,517.71 | $1,100,082.29 | $3,901.50 | $5,419.21 |
| 2 | $1,100,082.29 | $3,896.12 | $1,523.09 | $1,098,559.21 | $7,797.62 | $10,838.42 |
| 3 | $1,098,559.21 | $3,890.73 | $1,528.48 | $1,097,030.73 | $11,688.36 | $16,257.63 |
| 4 | $1,097,030.73 | $3,885.32 | $1,533.89 | $1,095,496.83 | $15,573.67 | $21,676.84 |
| 5 | $1,095,496.83 | $3,879.88 | $1,539.33 | $1,093,957.51 | $19,453.56 | $27,096.05 |
| 6 | $1,093,957.51 | $3,874.43 | $1,544.78 | $1,092,412.73 | $23,327.99 | $32,515.26 |
| 7 | $1,092,412.73 | $3,868.96 | $1,550.25 | $1,090,862.48 | $27,196.95 | $37,934.47 |
| 8 | $1,090,862.48 | $3,863.47 | $1,555.74 | $1,089,306.74 | $31,060.42 | $43,353.68 |
| 9 | $1,089,306.74 | $3,857.96 | $1,561.25 | $1,087,745.50 | $34,918.38 | $48,772.89 |
| 10 | $1,087,745.50 | $3,852.43 | $1,566.78 | $1,086,178.72 | $38,770.82 | $54,192.10 |
| 11 | $1,086,178.72 | $3,846.88 | $1,572.33 | $1,084,606.39 | $42,617.70 | $59,611.31 |
| 12 | $1,084,606.39 | $3,841.31 | $1,577.90 | $1,083,028.50 | $46,459.01 | $65,030.52 |
| 13 | $1,083,028.50 | $3,835.73 | $1,583.48 | $1,081,445.01 | $50,294.74 | $70,449.73 |
| 14 | $1,081,445.01 | $3,830.12 | $1,589.09 | $1,079,855.92 | $54,124.86 | $75,868.94 |
| 15 | $1,079,855.92 | $3,824.49 | $1,594.72 | $1,078,261.20 | $57,949.35 | $81,288.15 |
| 16 | $1,078,261.20 | $3,818.84 | $1,600.37 | $1,076,660.83 | $61,768.19 | $86,707.36 |
| 17 | $1,076,660.83 | $3,813.17 | $1,606.04 | $1,075,054.80 | $65,581.36 | $92,126.57 |
| 18 | $1,075,054.80 | $3,807.49 | $1,611.72 | $1,073,443.07 | $69,388.85 | $97,545.78 |
| 19 | $1,073,443.07 | $3,801.78 | $1,617.43 | $1,071,825.64 | $73,190.63 | $102,964.99 |
| 20 | $1,071,825.64 | $3,796.05 | $1,623.16 | $1,070,202.48 | $76,986.67 | $108,384.20 |
| 21 | $1,070,202.48 | $3,790.30 | $1,628.91 | $1,068,573.57 | $80,776.98 | $113,803.41 |
| 22 | $1,068,573.57 | $3,784.53 | $1,634.68 | $1,066,938.89 | $84,561.51 | $119,222.62 |
| 23 | $1,066,938.89 | $3,778.74 | $1,640.47 | $1,065,298.42 | $88,340.25 | $124,641.83 |
| 24 | $1,065,298.42 | $3,772.93 | $1,646.28 | $1,063,652.14 | $92,113.18 | $130,061.04 |
| 25 | $1,063,652.14 | $3,767.10 | $1,652.11 | $1,062,000.04 | $95,880.28 | $135,480.25 |
| 26 | $1,062,000.04 | $3,761.25 | $1,657.96 | $1,060,342.08 | $99,641.53 | $140,899.46 |
| 27 | $1,060,342.08 | $3,755.38 | $1,663.83 | $1,058,678.24 | $103,396.91 | $146,318.67 |
| 28 | $1,058,678.24 | $3,749.49 | $1,669.72 | $1,057,008.52 | $107,146.40 | $151,737.88 |
| 29 | $1,057,008.52 | $3,743.57 | $1,675.64 | $1,055,332.88 | $110,889.97 | $157,157.09 |
| 30 | $1,055,332.88 | $3,737.64 | $1,681.57 | $1,053,651.31 | $114,627.60 | $162,576.30 |
| 31 | $1,053,651.31 | $3,731.68 | $1,687.53 | $1,051,963.78 | $118,359.29 | $167,995.51 |
| 32 | $1,051,963.78 | $3,725.71 | $1,693.50 | $1,050,270.28 | $122,084.99 | $173,414.71 |
| 33 | $1,050,270.28 | $3,719.71 | $1,699.50 | $1,048,570.77 | $125,804.70 | $178,833.92 |
| 34 | $1,048,570.77 | $3,713.69 | $1,705.52 | $1,046,865.25 | $129,518.39 | $184,253.13 |
| 35 | $1,046,865.25 | $3,707.65 | $1,711.56 | $1,045,153.69 | $133,226.03 | $189,672.34 |
| 36 | $1,045,153.69 | $3,701.59 | $1,717.62 | $1,043,436.07 | $136,927.62 | $195,091.55 |
| 37 | $1,043,436.07 | $3,695.50 | $1,723.71 | $1,041,712.36 | $140,623.12 | $200,510.76 |
| 38 | $1,041,712.36 | $3,689.40 | $1,729.81 | $1,039,982.55 | $144,312.52 | $205,929.97 |
| 39 | $1,039,982.55 | $3,683.27 | $1,735.94 | $1,038,246.61 | $147,995.79 | $211,349.18 |
| 40 | $1,038,246.61 | $3,677.12 | $1,742.09 | $1,036,504.52 | $151,672.92 | $216,768.39 |
| 41 | $1,036,504.52 | $3,670.95 | $1,748.26 | $1,034,756.27 | $155,343.87 | $222,187.60 |
| 42 | $1,034,756.27 | $3,664.76 | $1,754.45 | $1,033,001.82 | $159,008.63 | $227,606.81 |
| 43 | $1,033,001.82 | $3,658.55 | $1,760.66 | $1,031,241.16 | $162,667.18 | $233,026.02 |
| 44 | $1,031,241.16 | $3,652.31 | $1,766.90 | $1,029,474.26 | $166,319.49 | $238,445.23 |
| 45 | $1,029,474.26 | $3,646.05 | $1,773.16 | $1,027,701.10 | $169,965.55 | $243,864.44 |
| 46 | $1,027,701.10 | $3,639.77 | $1,779.44 | $1,025,921.67 | $173,605.32 | $249,283.65 |
| 47 | $1,025,921.67 | $3,633.47 | $1,785.74 | $1,024,135.93 | $177,238.79 | $254,702.86 |
| 48 | $1,024,135.93 | $3,627.15 | $1,792.06 | $1,022,343.87 | $180,865.94 | $260,122.07 |
| 49 | $1,022,343.87 | $3,620.80 | $1,798.41 | $1,020,545.46 | $184,486.74 | $265,541.28 |
| 50 | $1,020,545.46 | $3,614.43 | $1,804.78 | $1,018,740.68 | $188,101.18 | $270,960.49 |
| 51 | $1,018,740.68 | $3,608.04 | $1,811.17 | $1,016,929.51 | $191,709.22 | $276,379.70 |
| 52 | $1,016,929.51 | $3,601.63 | $1,817.58 | $1,015,111.93 | $195,310.84 | $281,798.91 |
| 53 | $1,015,111.93 | $3,595.19 | $1,824.02 | $1,013,287.91 | $198,906.03 | $287,218.12 |
| 54 | $1,013,287.91 | $3,588.73 | $1,830.48 | $1,011,457.43 | $202,494.76 | $292,637.33 |
| 55 | $1,011,457.43 | $3,582.25 | $1,836.96 | $1,009,620.46 | $206,077.00 | $298,056.54 |
| 56 | $1,009,620.46 | $3,575.74 | $1,843.47 | $1,007,776.99 | $209,652.74 | $303,475.75 |
| 57 | $1,007,776.99 | $3,569.21 | $1,850.00 | $1,005,926.99 | $213,221.95 | $308,894.96 |
| 58 | $1,005,926.99 | $3,562.66 | $1,856.55 | $1,004,070.44 | $216,784.61 | $314,314.17 |
| 59 | $1,004,070.44 | $3,556.08 | $1,863.13 | $1,002,207.31 | $220,340.69 | $319,733.38 |
| 60 | $1,002,207.31 | $3,549.48 | $1,869.73 | $1,000,337.59 | $223,890.18 | $325,152.59 |
| 61 | $1,000,337.59 | $3,542.86 | $1,876.35 | $998,461.24 | $227,433.04 | $330,571.80 |
| 62 | $998,461.24 | $3,536.22 | $1,882.99 | $996,578.25 | $230,969.26 | $335,991.01 |
| 63 | $996,578.25 | $3,529.55 | $1,889.66 | $994,688.58 | $234,498.80 | $341,410.22 |
| 64 | $994,688.58 | $3,522.86 | $1,896.35 | $992,792.23 | $238,021.66 | $346,829.43 |
| 65 | $992,792.23 | $3,516.14 | $1,903.07 | $990,889.16 | $241,537.80 | $352,248.64 |
| 66 | $990,889.16 | $3,509.40 | $1,909.81 | $988,979.35 | $245,047.20 | $357,667.85 |
| 67 | $988,979.35 | $3,502.64 | $1,916.57 | $987,062.77 | $248,549.83 | $363,087.06 |
| 68 | $987,062.77 | $3,495.85 | $1,923.36 | $985,139.41 | $252,045.68 | $368,506.27 |
| 69 | $985,139.41 | $3,489.04 | $1,930.17 | $983,209.24 | $255,534.71 | $373,925.48 |
| 70 | $983,209.24 | $3,482.20 | $1,937.01 | $981,272.23 | $259,016.91 | $379,344.69 |
| 71 | $981,272.23 | $3,475.34 | $1,943.87 | $979,328.35 | $262,492.25 | $384,763.90 |
| 72 | $979,328.35 | $3,468.45 | $1,950.76 | $977,377.60 | $265,960.71 | $390,183.11 |
| 73 | $977,377.60 | $3,461.55 | $1,957.66 | $975,419.94 | $269,422.25 | $395,602.32 |
| 74 | $975,419.94 | $3,454.61 | $1,964.60 | $973,455.34 | $272,876.87 | $401,021.53 |
| 75 | $973,455.34 | $3,447.65 | $1,971.56 | $971,483.78 | $276,324.52 | $406,440.74 |
| 76 | $971,483.78 | $3,440.67 | $1,978.54 | $969,505.24 | $279,765.19 | $411,859.95 |
| 77 | $969,505.24 | $3,433.66 | $1,985.55 | $967,519.70 | $283,198.86 | $417,279.16 |
| 78 | $967,519.70 | $3,426.63 | $1,992.58 | $965,527.12 | $286,625.49 | $422,698.37 |
| 79 | $965,527.12 | $3,419.58 | $1,999.63 | $963,527.49 | $290,045.06 | $428,117.58 |
| 80 | $963,527.49 | $3,412.49 | $2,006.72 | $961,520.77 | $293,457.56 | $433,536.79 |
| 81 | $961,520.77 | $3,405.39 | $2,013.82 | $959,506.95 | $296,862.94 | $438,956.00 |
| 82 | $959,506.95 | $3,398.25 | $2,020.96 | $957,485.99 | $300,261.20 | $444,375.21 |
| 83 | $957,485.99 | $3,391.10 | $2,028.11 | $955,457.88 | $303,652.29 | $449,794.42 |
| 84 | $955,457.88 | $3,383.91 | $2,035.30 | $953,422.58 | $307,036.21 | $455,213.63 |
| 85 | $953,422.58 | $3,376.70 | $2,042.50 | $951,380.07 | $310,412.91 | $460,632.84 |
| 86 | $951,380.07 | $3,369.47 | $2,049.74 | $949,330.34 | $313,782.38 | $466,052.05 |
| 87 | $949,330.34 | $3,362.21 | $2,057.00 | $947,273.34 | $317,144.59 | $471,471.26 |
| 88 | $947,273.34 | $3,354.93 | $2,064.28 | $945,209.05 | $320,499.52 | $476,890.47 |
| 89 | $945,209.05 | $3,347.62 | $2,071.59 | $943,137.46 | $323,847.14 | $482,309.68 |
| 90 | $943,137.46 | $3,340.28 | $2,078.93 | $941,058.53 | $327,187.41 | $487,728.89 |
| 91 | $941,058.53 | $3,332.92 | $2,086.29 | $938,972.23 | $330,520.33 | $493,148.10 |
| 92 | $938,972.23 | $3,325.53 | $2,093.68 | $936,878.55 | $333,845.86 | $498,567.31 |
| 93 | $936,878.55 | $3,318.11 | $2,101.10 | $934,777.45 | $337,163.97 | $503,986.52 |
| 94 | $934,777.45 | $3,310.67 | $2,108.54 | $932,668.91 | $340,474.64 | $509,405.72 |
| 95 | $932,668.91 | $3,303.20 | $2,116.01 | $930,552.91 | $343,777.84 | $514,824.93 |
| 96 | $930,552.91 | $3,295.71 | $2,123.50 | $928,429.40 | $347,073.55 | $520,244.14 |
| 97 | $928,429.40 | $3,288.19 | $2,131.02 | $926,298.38 | $350,361.74 | $525,663.35 |
| 98 | $926,298.38 | $3,280.64 | $2,138.57 | $924,159.81 | $353,642.38 | $531,082.56 |
| 99 | $924,159.81 | $3,273.07 | $2,146.14 | $922,013.67 | $356,915.44 | $536,501.77 |
| 100 | $922,013.67 | $3,265.47 | $2,153.74 | $919,859.92 | $360,180.91 | $541,920.98 |
| 101 | $919,859.92 | $3,257.84 | $2,161.37 | $917,698.55 | $363,438.74 | $547,340.19 |
| 102 | $917,698.55 | $3,250.18 | $2,169.03 | $915,529.52 | $366,688.93 | $552,759.40 |
| 103 | $915,529.52 | $3,242.50 | $2,176.71 | $913,352.81 | $369,931.43 | $558,178.61 |
| 104 | $913,352.81 | $3,234.79 | $2,184.42 | $911,168.40 | $373,166.22 | $563,597.82 |
| 105 | $911,168.40 | $3,227.05 | $2,192.16 | $908,976.24 | $376,393.27 | $569,017.03 |
| 106 | $908,976.24 | $3,219.29 | $2,199.92 | $906,776.32 | $379,612.56 | $574,436.24 |
| 107 | $906,776.32 | $3,211.50 | $2,207.71 | $904,568.61 | $382,824.06 | $579,855.45 |
| 108 | $904,568.61 | $3,203.68 | $2,215.53 | $902,353.08 | $386,027.74 | $585,274.66 |
| 109 | $902,353.08 | $3,195.83 | $2,223.38 | $900,129.71 | $389,223.58 | $590,693.87 |
| 110 | $900,129.71 | $3,187.96 | $2,231.25 | $897,898.46 | $392,411.54 | $596,113.08 |
| 111 | $897,898.46 | $3,180.06 | $2,239.15 | $895,659.30 | $395,591.59 | $601,532.29 |
| 112 | $895,659.30 | $3,172.13 | $2,247.08 | $893,412.22 | $398,763.72 | $606,951.50 |
| 113 | $893,412.22 | $3,164.17 | $2,255.04 | $891,157.18 | $401,927.89 | $612,370.71 |
| 114 | $891,157.18 | $3,156.18 | $2,263.03 | $888,894.15 | $405,084.07 | $617,789.92 |
| 115 | $888,894.15 | $3,148.17 | $2,271.04 | $886,623.11 | $408,232.24 | $623,209.13 |
| 116 | $886,623.11 | $3,140.12 | $2,279.09 | $884,344.02 | $411,372.36 | $628,628.34 |
| 117 | $884,344.02 | $3,132.05 | $2,287.16 | $882,056.86 | $414,504.41 | $634,047.55 |
| 118 | $882,056.86 | $3,123.95 | $2,295.26 | $879,761.60 | $417,628.36 | $639,466.76 |
| 119 | $879,761.60 | $3,115.82 | $2,303.39 | $877,458.22 | $420,744.19 | $644,885.97 |
| 120 | $877,458.22 | $3,107.66 | $2,311.55 | $875,146.67 | $423,851.85 | $650,305.18 |
| 121 | $875,146.67 | $3,099.48 | $2,319.73 | $872,826.94 | $426,951.33 | $655,724.39 |
| 122 | $872,826.94 | $3,091.26 | $2,327.95 | $870,498.99 | $430,042.59 | $661,143.60 |
| 123 | $870,498.99 | $3,083.02 | $2,336.19 | $868,162.80 | $433,125.61 | $666,562.81 |
| 124 | $868,162.80 | $3,074.74 | $2,344.47 | $865,818.33 | $436,200.35 | $671,982.02 |
| 125 | $865,818.33 | $3,066.44 | $2,352.77 | $863,465.56 | $439,266.79 | $677,401.23 |
| 126 | $863,465.56 | $3,058.11 | $2,361.10 | $861,104.46 | $442,324.90 | $682,820.44 |
| 127 | $861,104.46 | $3,049.74 | $2,369.46 | $858,734.99 | $445,374.64 | $688,239.65 |
| 128 | $858,734.99 | $3,041.35 | $2,377.86 | $856,357.14 | $448,416.00 | $693,658.86 |
| 129 | $856,357.14 | $3,032.93 | $2,386.28 | $853,970.86 | $451,448.93 | $699,078.07 |
| 130 | $853,970.86 | $3,024.48 | $2,394.73 | $851,576.13 | $454,473.41 | $704,497.28 |
| 131 | $851,576.13 | $3,016.00 | $2,403.21 | $849,172.92 | $457,489.41 | $709,916.49 |
| 132 | $849,172.92 | $3,007.49 | $2,411.72 | $846,761.20 | $460,496.89 | $715,335.70 |
| 133 | $846,761.20 | $2,998.95 | $2,420.26 | $844,340.93 | $463,495.84 | $720,754.91 |
| 134 | $844,340.93 | $2,990.37 | $2,428.84 | $841,912.10 | $466,486.21 | $726,174.12 |
| 135 | $841,912.10 | $2,981.77 | $2,437.44 | $839,474.66 | $469,467.99 | $731,593.33 |
| 136 | $839,474.66 | $2,973.14 | $2,446.07 | $837,028.59 | $472,441.13 | $737,012.54 |
| 137 | $837,028.59 | $2,964.48 | $2,454.73 | $834,573.85 | $475,405.60 | $742,431.75 |
| 138 | $834,573.85 | $2,955.78 | $2,463.43 | $832,110.43 | $478,361.38 | $747,850.96 |
| 139 | $832,110.43 | $2,947.06 | $2,472.15 | $829,638.27 | $481,308.44 | $753,270.17 |
| 140 | $829,638.27 | $2,938.30 | $2,480.91 | $827,157.37 | $484,246.74 | $758,689.38 |
| 141 | $827,157.37 | $2,929.52 | $2,489.69 | $824,667.67 | $487,176.26 | $764,108.59 |
| 142 | $824,667.67 | $2,920.70 | $2,498.51 | $822,169.16 | $490,096.96 | $769,527.80 |
| 143 | $822,169.16 | $2,911.85 | $2,507.36 | $819,661.80 | $493,008.81 | $774,947.01 |
| 144 | $819,661.80 | $2,902.97 | $2,516.24 | $817,145.56 | $495,911.78 | $780,366.22 |
| 145 | $817,145.56 | $2,894.06 | $2,525.15 | $814,620.41 | $498,805.83 | $785,785.43 |
| 146 | $814,620.41 | $2,885.11 | $2,534.10 | $812,086.31 | $501,690.95 | $791,204.64 |
| 147 | $812,086.31 | $2,876.14 | $2,543.07 | $809,543.24 | $504,567.09 | $796,623.85 |
| 148 | $809,543.24 | $2,867.13 | $2,552.08 | $806,991.16 | $507,434.22 | $802,043.06 |
| 149 | $806,991.16 | $2,858.09 | $2,561.12 | $804,430.05 | $510,292.31 | $807,462.27 |
| 150 | $804,430.05 | $2,849.02 | $2,570.19 | $801,859.86 | $513,141.34 | $812,881.48 |
| 151 | $801,859.86 | $2,839.92 | $2,579.29 | $799,280.57 | $515,981.26 | $818,300.69 |
| 152 | $799,280.57 | $2,830.79 | $2,588.42 | $796,692.15 | $518,812.04 | $823,719.90 |
| 153 | $796,692.15 | $2,821.62 | $2,597.59 | $794,094.55 | $521,633.66 | $829,139.11 |
| 154 | $794,094.55 | $2,812.42 | $2,606.79 | $791,487.76 | $524,446.08 | $834,558.32 |
| 155 | $791,487.76 | $2,803.19 | $2,616.02 | $788,871.74 | $527,249.26 | $839,977.53 |
| 156 | $788,871.74 | $2,793.92 | $2,625.29 | $786,246.45 | $530,043.18 | $845,396.74 |
| 157 | $786,246.45 | $2,784.62 | $2,634.59 | $783,611.86 | $532,827.81 | $850,815.94 |
| 158 | $783,611.86 | $2,775.29 | $2,643.92 | $780,967.94 | $535,603.10 | $856,235.15 |
| 159 | $780,967.94 | $2,765.93 | $2,653.28 | $778,314.66 | $538,369.03 | $861,654.36 |
| 160 | $778,314.66 | $2,756.53 | $2,662.68 | $775,651.98 | $541,125.56 | $867,073.57 |
| 161 | $775,651.98 | $2,747.10 | $2,672.11 | $772,979.87 | $543,872.66 | $872,492.78 |
| 162 | $772,979.87 | $2,737.64 | $2,681.57 | $770,298.30 | $546,610.30 | $877,911.99 |
| 163 | $770,298.30 | $2,728.14 | $2,691.07 | $767,607.23 | $549,338.44 | $883,331.20 |
| 164 | $767,607.23 | $2,718.61 | $2,700.60 | $764,906.63 | $552,057.05 | $888,750.41 |
| 165 | $764,906.63 | $2,709.04 | $2,710.17 | $762,196.47 | $554,766.09 | $894,169.62 |
| 166 | $762,196.47 | $2,699.45 | $2,719.76 | $759,476.70 | $557,465.54 | $899,588.83 |
| 167 | $759,476.70 | $2,689.81 | $2,729.40 | $756,747.31 | $560,155.35 | $905,008.04 |
| 168 | $756,747.31 | $2,680.15 | $2,739.06 | $754,008.24 | $562,835.50 | $910,427.25 |
| 169 | $754,008.24 | $2,670.45 | $2,748.76 | $751,259.48 | $565,505.94 | $915,846.46 |
| 170 | $751,259.48 | $2,660.71 | $2,758.50 | $748,500.98 | $568,166.65 | $921,265.67 |
| 171 | $748,500.98 | $2,650.94 | $2,768.27 | $745,732.71 | $570,817.59 | $926,684.88 |
| 172 | $745,732.71 | $2,641.14 | $2,778.07 | $742,954.64 | $573,458.73 | $932,104.09 |
| 173 | $742,954.64 | $2,631.30 | $2,787.91 | $740,166.72 | $576,090.03 | $937,523.30 |
| 174 | $740,166.72 | $2,621.42 | $2,797.79 | $737,368.94 | $578,711.45 | $942,942.51 |
| 175 | $737,368.94 | $2,611.51 | $2,807.69 | $734,561.24 | $581,322.97 | $948,361.72 |
| 176 | $734,561.24 | $2,601.57 | $2,817.64 | $731,743.61 | $583,924.54 | $953,780.93 |
| 177 | $731,743.61 | $2,591.59 | $2,827.62 | $728,915.99 | $586,516.13 | $959,200.14 |
| 178 | $728,915.99 | $2,581.58 | $2,837.63 | $726,078.35 | $589,097.71 | $964,619.35 |
| 179 | $726,078.35 | $2,571.53 | $2,847.68 | $723,230.67 | $591,669.23 | $970,038.56 |
| 180 | $723,230.67 | $2,561.44 | $2,857.77 | $720,372.90 | $594,230.68 | $975,457.77 |
| 181 | $720,372.90 | $2,551.32 | $2,867.89 | $717,505.02 | $596,782.00 | $980,876.98 |
| 182 | $717,505.02 | $2,541.16 | $2,878.05 | $714,626.97 | $599,323.16 | $986,296.19 |
| 183 | $714,626.97 | $2,530.97 | $2,888.24 | $711,738.73 | $601,854.13 | $991,715.40 |
| 184 | $711,738.73 | $2,520.74 | $2,898.47 | $708,840.26 | $604,374.87 | $997,134.61 |
| 185 | $708,840.26 | $2,510.48 | $2,908.73 | $705,931.53 | $606,885.35 | $1,002,553.82 |
| 186 | $705,931.53 | $2,500.17 | $2,919.04 | $703,012.49 | $609,385.52 | $1,007,973.03 |
| 187 | $703,012.49 | $2,489.84 | $2,929.37 | $700,083.12 | $611,875.36 | $1,013,392.24 |
| 188 | $700,083.12 | $2,479.46 | $2,939.75 | $697,143.37 | $614,354.82 | $1,018,811.45 |
| 189 | $697,143.37 | $2,469.05 | $2,950.16 | $694,193.21 | $616,823.87 | $1,024,230.66 |
| 190 | $694,193.21 | $2,458.60 | $2,960.61 | $691,232.60 | $619,282.47 | $1,029,649.87 |
| 191 | $691,232.60 | $2,448.12 | $2,971.09 | $688,261.51 | $621,730.58 | $1,035,069.08 |
| 192 | $688,261.51 | $2,437.59 | $2,981.62 | $685,279.89 | $624,168.18 | $1,040,488.29 |
| 193 | $685,279.89 | $2,427.03 | $2,992.18 | $682,287.71 | $626,595.21 | $1,045,907.50 |
| 194 | $682,287.71 | $2,416.44 | $3,002.77 | $679,284.94 | $629,011.65 | $1,051,326.71 |
| 195 | $679,284.94 | $2,405.80 | $3,013.41 | $676,271.53 | $631,417.45 | $1,056,745.92 |
| 196 | $676,271.53 | $2,395.13 | $3,024.08 | $673,247.45 | $633,812.58 | $1,062,165.13 |
| 197 | $673,247.45 | $2,384.42 | $3,034.79 | $670,212.65 | $636,196.99 | $1,067,584.34 |
| 198 | $670,212.65 | $2,373.67 | $3,045.54 | $667,167.11 | $638,570.66 | $1,073,003.55 |
| 199 | $667,167.11 | $2,362.88 | $3,056.33 | $664,110.79 | $640,933.55 | $1,078,422.76 |
| 200 | $664,110.79 | $2,352.06 | $3,067.15 | $661,043.64 | $643,285.61 | $1,083,841.97 |
| 201 | $661,043.64 | $2,341.20 | $3,078.01 | $657,965.62 | $645,626.80 | $1,089,261.18 |
| 202 | $657,965.62 | $2,330.29 | $3,088.91 | $654,876.71 | $647,957.10 | $1,094,680.39 |
| 203 | $654,876.71 | $2,319.36 | $3,099.85 | $651,776.85 | $650,276.45 | $1,100,099.60 |
| 204 | $651,776.85 | $2,308.38 | $3,110.83 | $648,666.02 | $652,584.83 | $1,105,518.81 |
| 205 | $648,666.02 | $2,297.36 | $3,121.85 | $645,544.17 | $654,882.19 | $1,110,938.02 |
| 206 | $645,544.17 | $2,286.30 | $3,132.91 | $642,411.26 | $657,168.49 | $1,116,357.23 |
| 207 | $642,411.26 | $2,275.21 | $3,144.00 | $639,267.26 | $659,443.70 | $1,121,776.44 |
| 208 | $639,267.26 | $2,264.07 | $3,155.14 | $636,112.12 | $661,707.77 | $1,127,195.65 |
| 209 | $636,112.12 | $2,252.90 | $3,166.31 | $632,945.81 | $663,960.66 | $1,132,614.86 |
| 210 | $632,945.81 | $2,241.68 | $3,177.53 | $629,768.28 | $666,202.35 | $1,138,034.07 |
| 211 | $629,768.28 | $2,230.43 | $3,188.78 | $626,579.50 | $668,432.78 | $1,143,453.28 |
| 212 | $626,579.50 | $2,219.14 | $3,200.07 | $623,379.43 | $670,651.91 | $1,148,872.49 |
| 213 | $623,379.43 | $2,207.80 | $3,211.41 | $620,168.02 | $672,859.71 | $1,154,291.70 |
| 214 | $620,168.02 | $2,196.43 | $3,222.78 | $616,945.24 | $675,056.14 | $1,159,710.91 |
| 215 | $616,945.24 | $2,185.01 | $3,234.20 | $613,711.04 | $677,241.16 | $1,165,130.12 |
| 216 | $613,711.04 | $2,173.56 | $3,245.65 | $610,465.39 | $679,414.72 | $1,170,549.33 |
| 217 | $610,465.39 | $2,162.06 | $3,257.14 | $607,208.25 | $681,576.78 | $1,175,968.54 |
| 218 | $607,208.25 | $2,150.53 | $3,268.68 | $603,939.57 | $683,727.31 | $1,181,387.75 |
| 219 | $603,939.57 | $2,138.95 | $3,280.26 | $600,659.31 | $685,866.26 | $1,186,806.95 |
| 220 | $600,659.31 | $2,127.34 | $3,291.87 | $597,367.43 | $687,993.60 | $1,192,226.16 |
| 221 | $597,367.43 | $2,115.68 | $3,303.53 | $594,063.90 | $690,109.28 | $1,197,645.37 |
| 222 | $594,063.90 | $2,103.98 | $3,315.23 | $590,748.67 | $692,213.25 | $1,203,064.58 |
| 223 | $590,748.67 | $2,092.23 | $3,326.97 | $587,421.69 | $694,305.49 | $1,208,483.79 |
| 224 | $587,421.69 | $2,080.45 | $3,338.76 | $584,082.93 | $696,385.94 | $1,213,903.00 |
| 225 | $584,082.93 | $2,068.63 | $3,350.58 | $580,732.35 | $698,454.57 | $1,219,322.21 |
| 226 | $580,732.35 | $2,056.76 | $3,362.45 | $577,369.90 | $700,511.33 | $1,224,741.42 |
| 227 | $577,369.90 | $2,044.85 | $3,374.36 | $573,995.54 | $702,556.18 | $1,230,160.63 |
| 228 | $573,995.54 | $2,032.90 | $3,386.31 | $570,609.24 | $704,589.08 | $1,235,579.84 |
| 229 | $570,609.24 | $2,020.91 | $3,398.30 | $567,210.93 | $706,609.99 | $1,240,999.05 |
| 230 | $567,210.93 | $2,008.87 | $3,410.34 | $563,800.60 | $708,618.86 | $1,246,418.26 |
| 231 | $563,800.60 | $1,996.79 | $3,422.42 | $560,378.18 | $710,615.65 | $1,251,837.47 |
| 232 | $560,378.18 | $1,984.67 | $3,434.54 | $556,943.64 | $712,600.33 | $1,257,256.68 |
| 233 | $556,943.64 | $1,972.51 | $3,446.70 | $553,496.94 | $714,572.83 | $1,262,675.89 |
| 234 | $553,496.94 | $1,960.30 | $3,458.91 | $550,038.03 | $716,533.14 | $1,268,095.10 |
| 235 | $550,038.03 | $1,948.05 | $3,471.16 | $546,566.87 | $718,481.19 | $1,273,514.31 |
| 236 | $546,566.87 | $1,935.76 | $3,483.45 | $543,083.42 | $720,416.94 | $1,278,933.52 |
| 237 | $543,083.42 | $1,923.42 | $3,495.79 | $539,587.63 | $722,340.36 | $1,284,352.73 |
| 238 | $539,587.63 | $1,911.04 | $3,508.17 | $536,079.46 | $724,251.40 | $1,289,771.94 |
| 239 | $536,079.46 | $1,898.61 | $3,520.60 | $532,558.87 | $726,150.02 | $1,295,191.15 |
| 240 | $532,558.87 | $1,886.15 | $3,533.06 | $529,025.80 | $728,036.17 | $1,300,610.36 |
| 241 | $529,025.80 | $1,873.63 | $3,545.58 | $525,480.23 | $729,909.80 | $1,306,029.57 |
| 242 | $525,480.23 | $1,861.08 | $3,558.13 | $521,922.09 | $731,770.87 | $1,311,448.78 |
| 243 | $521,922.09 | $1,848.47 | $3,570.74 | $518,351.36 | $733,619.35 | $1,316,867.99 |
| 244 | $518,351.36 | $1,835.83 | $3,583.38 | $514,767.97 | $735,455.18 | $1,322,287.20 |
| 245 | $514,767.97 | $1,823.14 | $3,596.07 | $511,171.90 | $737,278.31 | $1,327,706.41 |
| 246 | $511,171.90 | $1,810.40 | $3,608.81 | $507,563.09 | $739,088.71 | $1,333,125.62 |
| 247 | $507,563.09 | $1,797.62 | $3,621.59 | $503,941.50 | $740,886.33 | $1,338,544.83 |
| 248 | $503,941.50 | $1,784.79 | $3,634.42 | $500,307.08 | $742,671.13 | $1,343,964.04 |
| 249 | $500,307.08 | $1,771.92 | $3,647.29 | $496,659.80 | $744,443.05 | $1,349,383.25 |
| 250 | $496,659.80 | $1,759.00 | $3,660.21 | $492,999.59 | $746,202.05 | $1,354,802.46 |
| 251 | $492,999.59 | $1,746.04 | $3,673.17 | $489,326.42 | $747,948.09 | $1,360,221.67 |
| 252 | $489,326.42 | $1,733.03 | $3,686.18 | $485,640.24 | $749,681.12 | $1,365,640.88 |
| 253 | $485,640.24 | $1,719.98 | $3,699.23 | $481,941.01 | $751,401.10 | $1,371,060.09 |
| 254 | $481,941.01 | $1,706.87 | $3,712.34 | $478,228.67 | $753,107.97 | $1,376,479.30 |
| 255 | $478,228.67 | $1,693.73 | $3,725.48 | $474,503.19 | $754,801.70 | $1,381,898.51 |
| 256 | $474,503.19 | $1,680.53 | $3,738.68 | $470,764.51 | $756,482.23 | $1,387,317.72 |
| 257 | $470,764.51 | $1,667.29 | $3,751.92 | $467,012.59 | $758,149.52 | $1,392,736.93 |
| 258 | $467,012.59 | $1,654.00 | $3,765.21 | $463,247.38 | $759,803.52 | $1,398,156.14 |
| 259 | $463,247.38 | $1,640.67 | $3,778.54 | $459,468.84 | $761,444.19 | $1,403,575.35 |
| 260 | $459,468.84 | $1,627.29 | $3,791.92 | $455,676.92 | $763,071.48 | $1,408,994.56 |
| 261 | $455,676.92 | $1,613.86 | $3,805.35 | $451,871.56 | $764,685.33 | $1,414,413.77 |
| 262 | $451,871.56 | $1,600.38 | $3,818.83 | $448,052.73 | $766,285.71 | $1,419,832.98 |
| 263 | $448,052.73 | $1,586.85 | $3,832.36 | $444,220.38 | $767,872.56 | $1,425,252.19 |
| 264 | $444,220.38 | $1,573.28 | $3,845.93 | $440,374.45 | $769,445.84 | $1,430,671.40 |
| 265 | $440,374.45 | $1,559.66 | $3,859.55 | $436,514.90 | $771,005.50 | $1,436,090.61 |
| 266 | $436,514.90 | $1,545.99 | $3,873.22 | $432,641.68 | $772,551.49 | $1,441,509.82 |
| 267 | $432,641.68 | $1,532.27 | $3,886.94 | $428,754.74 | $774,083.77 | $1,446,929.03 |
| 268 | $428,754.74 | $1,518.51 | $3,900.70 | $424,854.04 | $775,602.27 | $1,452,348.24 |
| 269 | $424,854.04 | $1,504.69 | $3,914.52 | $420,939.52 | $777,106.97 | $1,457,767.45 |
| 270 | $420,939.52 | $1,490.83 | $3,928.38 | $417,011.14 | $778,597.79 | $1,463,186.66 |
| 271 | $417,011.14 | $1,476.91 | $3,942.30 | $413,068.84 | $780,074.71 | $1,468,605.87 |
| 272 | $413,068.84 | $1,462.95 | $3,956.26 | $409,112.58 | $781,537.66 | $1,474,025.08 |
| 273 | $409,112.58 | $1,448.94 | $3,970.27 | $405,142.31 | $782,986.60 | $1,479,444.29 |
| 274 | $405,142.31 | $1,434.88 | $3,984.33 | $401,157.98 | $784,421.48 | $1,484,863.50 |
| 275 | $401,157.98 | $1,420.77 | $3,998.44 | $397,159.54 | $785,842.25 | $1,490,282.71 |
| 276 | $397,159.54 | $1,406.61 | $4,012.60 | $393,146.94 | $787,248.85 | $1,495,701.92 |
| 277 | $393,146.94 | $1,392.40 | $4,026.81 | $389,120.12 | $788,641.25 | $1,501,121.13 |
| 278 | $389,120.12 | $1,378.13 | $4,041.08 | $385,079.05 | $790,019.38 | $1,506,540.34 |
| 279 | $385,079.05 | $1,363.82 | $4,055.39 | $381,023.66 | $791,383.20 | $1,511,959.55 |
| 280 | $381,023.66 | $1,349.46 | $4,069.75 | $376,953.91 | $792,732.66 | $1,517,378.76 |
| 281 | $376,953.91 | $1,335.05 | $4,084.16 | $372,869.74 | $794,067.71 | $1,522,797.97 |
| 282 | $372,869.74 | $1,320.58 | $4,098.63 | $368,771.11 | $795,388.29 | $1,528,217.17 |
| 283 | $368,771.11 | $1,306.06 | $4,113.15 | $364,657.97 | $796,694.35 | $1,533,636.38 |
| 284 | $364,657.97 | $1,291.50 | $4,127.71 | $360,530.25 | $797,985.85 | $1,539,055.59 |
| 285 | $360,530.25 | $1,276.88 | $4,142.33 | $356,387.92 | $799,262.73 | $1,544,474.80 |
| 286 | $356,387.92 | $1,262.21 | $4,157.00 | $352,230.92 | $800,524.93 | $1,549,894.01 |
| 287 | $352,230.92 | $1,247.48 | $4,171.73 | $348,059.20 | $801,772.42 | $1,555,313.22 |
| 288 | $348,059.20 | $1,232.71 | $4,186.50 | $343,872.69 | $803,005.13 | $1,560,732.43 |
| 289 | $343,872.69 | $1,217.88 | $4,201.33 | $339,671.37 | $804,223.01 | $1,566,151.64 |
| 290 | $339,671.37 | $1,203.00 | $4,216.21 | $335,455.16 | $805,426.01 | $1,571,570.85 |
| 291 | $335,455.16 | $1,188.07 | $4,231.14 | $331,224.02 | $806,614.08 | $1,576,990.06 |
| 292 | $331,224.02 | $1,173.09 | $4,246.12 | $326,977.90 | $807,787.17 | $1,582,409.27 |
| 293 | $326,977.90 | $1,158.05 | $4,261.16 | $322,716.73 | $808,945.22 | $1,587,828.48 |
| 294 | $322,716.73 | $1,142.96 | $4,276.25 | $318,440.48 | $810,088.17 | $1,593,247.69 |
| 295 | $318,440.48 | $1,127.81 | $4,291.40 | $314,149.08 | $811,215.98 | $1,598,666.90 |
| 296 | $314,149.08 | $1,112.61 | $4,306.60 | $309,842.48 | $812,328.59 | $1,604,086.11 |
| 297 | $309,842.48 | $1,097.36 | $4,321.85 | $305,520.63 | $813,425.95 | $1,609,505.32 |
| 298 | $305,520.63 | $1,082.05 | $4,337.16 | $301,183.47 | $814,508.00 | $1,614,924.53 |
| 299 | $301,183.47 | $1,066.69 | $4,352.52 | $296,830.95 | $815,574.70 | $1,620,343.74 |
| 300 | $296,830.95 | $1,051.28 | $4,367.93 | $292,463.02 | $816,625.97 | $1,625,762.95 |
| 301 | $292,463.02 | $1,035.81 | $4,383.40 | $288,079.62 | $817,661.78 | $1,631,182.16 |
| 302 | $288,079.62 | $1,020.28 | $4,398.93 | $283,680.69 | $818,682.06 | $1,636,601.37 |
| 303 | $283,680.69 | $1,004.70 | $4,414.51 | $279,266.18 | $819,686.76 | $1,642,020.58 |
| 304 | $279,266.18 | $989.07 | $4,430.14 | $274,836.04 | $820,675.83 | $1,647,439.79 |
| 305 | $274,836.04 | $973.38 | $4,445.83 | $270,390.21 | $821,649.21 | $1,652,859.00 |
| 306 | $270,390.21 | $957.63 | $4,461.58 | $265,928.63 | $822,606.84 | $1,658,278.21 |
| 307 | $265,928.63 | $941.83 | $4,477.38 | $261,451.25 | $823,548.67 | $1,663,697.42 |
| 308 | $261,451.25 | $925.97 | $4,493.24 | $256,958.01 | $824,474.64 | $1,669,116.63 |
| 309 | $256,958.01 | $910.06 | $4,509.15 | $252,448.86 | $825,384.70 | $1,674,535.84 |
| 310 | $252,448.86 | $894.09 | $4,525.12 | $247,923.74 | $826,278.79 | $1,679,955.05 |
| 311 | $247,923.74 | $878.06 | $4,541.15 | $243,382.60 | $827,156.86 | $1,685,374.26 |
| 312 | $243,382.60 | $861.98 | $4,557.23 | $238,825.37 | $828,018.84 | $1,690,793.47 |
| 313 | $238,825.37 | $845.84 | $4,573.37 | $234,252.00 | $828,864.68 | $1,696,212.68 |
| 314 | $234,252.00 | $829.64 | $4,589.57 | $229,662.43 | $829,694.32 | $1,701,631.89 |
| 315 | $229,662.43 | $813.39 | $4,605.82 | $225,056.61 | $830,507.71 | $1,707,051.10 |
| 316 | $225,056.61 | $797.08 | $4,622.13 | $220,434.47 | $831,304.78 | $1,712,470.31 |
| 317 | $220,434.47 | $780.71 | $4,638.50 | $215,795.97 | $832,085.49 | $1,717,889.52 |
| 318 | $215,795.97 | $764.28 | $4,654.93 | $211,141.04 | $832,849.76 | $1,723,308.73 |
| 319 | $211,141.04 | $747.79 | $4,671.42 | $206,469.62 | $833,597.56 | $1,728,727.94 |
| 320 | $206,469.62 | $731.25 | $4,687.96 | $201,781.65 | $834,328.80 | $1,734,147.15 |
| 321 | $201,781.65 | $714.64 | $4,704.57 | $197,077.09 | $835,043.45 | $1,739,566.36 |
| 322 | $197,077.09 | $697.98 | $4,721.23 | $192,355.86 | $835,741.43 | $1,744,985.57 |
| 323 | $192,355.86 | $681.26 | $4,737.95 | $187,617.91 | $836,422.69 | $1,750,404.78 |
| 324 | $187,617.91 | $664.48 | $4,754.73 | $182,863.18 | $837,087.17 | $1,755,823.99 |
| 325 | $182,863.18 | $647.64 | $4,771.57 | $178,091.61 | $837,734.81 | $1,761,243.20 |
| 326 | $178,091.61 | $630.74 | $4,788.47 | $173,303.14 | $838,365.55 | $1,766,662.41 |
| 327 | $173,303.14 | $613.78 | $4,805.43 | $168,497.71 | $838,979.33 | $1,772,081.62 |
| 328 | $168,497.71 | $596.76 | $4,822.45 | $163,675.27 | $839,576.09 | $1,777,500.83 |
| 329 | $163,675.27 | $579.68 | $4,839.53 | $158,835.74 | $840,155.78 | $1,782,920.04 |
| 330 | $158,835.74 | $562.54 | $4,856.67 | $153,979.07 | $840,718.32 | $1,788,339.25 |
| 331 | $153,979.07 | $545.34 | $4,873.87 | $149,105.21 | $841,263.66 | $1,793,758.46 |
| 332 | $149,105.21 | $528.08 | $4,891.13 | $144,214.08 | $841,791.74 | $1,799,177.67 |
| 333 | $144,214.08 | $510.76 | $4,908.45 | $139,305.62 | $842,302.50 | $1,804,596.88 |
| 334 | $139,305.62 | $493.37 | $4,925.84 | $134,379.79 | $842,795.88 | $1,810,016.09 |
| 335 | $134,379.79 | $475.93 | $4,943.28 | $129,436.51 | $843,271.80 | $1,815,435.30 |
| 336 | $129,436.51 | $458.42 | $4,960.79 | $124,475.72 | $843,730.23 | $1,820,854.51 |
| 337 | $124,475.72 | $440.85 | $4,978.36 | $119,497.36 | $844,171.08 | $1,826,273.72 |
| 338 | $119,497.36 | $423.22 | $4,995.99 | $114,501.37 | $844,594.30 | $1,831,692.93 |
| 339 | $114,501.37 | $405.53 | $5,013.68 | $109,487.69 | $844,999.82 | $1,837,112.14 |
| 340 | $109,487.69 | $387.77 | $5,031.44 | $104,456.25 | $845,387.59 | $1,842,531.35 |
| 341 | $104,456.25 | $369.95 | $5,049.26 | $99,406.98 | $845,757.54 | $1,847,950.56 |
| 342 | $99,406.98 | $352.07 | $5,067.14 | $94,339.84 | $846,109.61 | $1,853,369.77 |
| 343 | $94,339.84 | $334.12 | $5,085.09 | $89,254.75 | $846,443.73 | $1,858,788.98 |
| 344 | $89,254.75 | $316.11 | $5,103.10 | $84,151.65 | $846,759.84 | $1,864,208.19 |
| 345 | $84,151.65 | $298.04 | $5,121.17 | $79,030.48 | $847,057.87 | $1,869,627.39 |
| 346 | $79,030.48 | $279.90 | $5,139.31 | $73,891.17 | $847,337.77 | $1,875,046.60 |
| 347 | $73,891.17 | $261.70 | $5,157.51 | $68,733.66 | $847,599.47 | $1,880,465.81 |
| 348 | $68,733.66 | $243.43 | $5,175.78 | $63,557.88 | $847,842.90 | $1,885,885.02 |
| 349 | $63,557.88 | $225.10 | $5,194.11 | $58,363.77 | $848,068.00 | $1,891,304.23 |
| 350 | $58,363.77 | $206.71 | $5,212.50 | $53,151.27 | $848,274.71 | $1,896,723.44 |
| 351 | $53,151.27 | $188.24 | $5,230.97 | $47,920.30 | $848,462.95 | $1,902,142.65 |
| 352 | $47,920.30 | $169.72 | $5,249.49 | $42,670.81 | $848,632.67 | $1,907,561.86 |
| 353 | $42,670.81 | $151.13 | $5,268.08 | $37,402.72 | $848,783.80 | $1,912,981.07 |
| 354 | $37,402.72 | $132.47 | $5,286.74 | $32,115.98 | $848,916.27 | $1,918,400.28 |
| 355 | $32,115.98 | $113.74 | $5,305.47 | $26,810.52 | $849,030.01 | $1,923,819.49 |
| 356 | $26,810.52 | $94.95 | $5,324.26 | $21,486.26 | $849,124.96 | $1,929,238.70 |
| 357 | $21,486.26 | $76.10 | $5,343.11 | $16,143.15 | $849,201.06 | $1,934,657.91 |
| 358 | $16,143.15 | $57.17 | $5,362.04 | $10,781.11 | $849,258.23 | $1,940,077.12 |
| 359 | $10,781.11 | $38.18 | $5,381.03 | $5,400.08 | $849,296.42 | $1,945,496.33 |
| 360 | $5,400.08 | $19.13 | $5,400.08 | $0.00 | $849,315.54 | $1,950,915.54 |