|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,135,680.00 | $4,968.60 | $1,302.67 | $1,134,377.33 | $4,968.60 | $6,271.27 |
| 2 | $1,134,377.33 | $4,962.90 | $1,308.37 | $1,133,068.97 | $9,931.50 | $12,542.53 |
| 3 | $1,133,068.97 | $4,957.18 | $1,314.09 | $1,131,754.88 | $14,888.68 | $18,813.80 |
| 4 | $1,131,754.88 | $4,951.43 | $1,319.84 | $1,130,435.04 | $19,840.11 | $25,085.07 |
| 5 | $1,130,435.04 | $4,945.65 | $1,325.61 | $1,129,109.42 | $24,785.76 | $31,356.34 |
| 6 | $1,129,109.42 | $4,939.85 | $1,331.41 | $1,127,778.01 | $29,725.61 | $37,627.60 |
| 7 | $1,127,778.01 | $4,934.03 | $1,337.24 | $1,126,440.77 | $34,659.64 | $43,898.87 |
| 8 | $1,126,440.77 | $4,928.18 | $1,343.09 | $1,125,097.68 | $39,587.82 | $50,170.14 |
| 9 | $1,125,097.68 | $4,922.30 | $1,348.96 | $1,123,748.72 | $44,510.12 | $56,441.40 |
| 10 | $1,123,748.72 | $4,916.40 | $1,354.87 | $1,122,393.85 | $49,426.52 | $62,712.67 |
| 11 | $1,122,393.85 | $4,910.47 | $1,360.79 | $1,121,033.06 | $54,337.00 | $68,983.94 |
| 12 | $1,121,033.06 | $4,904.52 | $1,366.75 | $1,119,666.31 | $59,241.52 | $75,255.20 |
| 13 | $1,119,666.31 | $4,898.54 | $1,372.73 | $1,118,293.58 | $64,140.06 | $81,526.47 |
| 14 | $1,118,293.58 | $4,892.53 | $1,378.73 | $1,116,914.85 | $69,032.59 | $87,797.74 |
| 15 | $1,116,914.85 | $4,886.50 | $1,384.76 | $1,115,530.09 | $73,919.09 | $94,069.01 |
| 16 | $1,115,530.09 | $4,880.44 | $1,390.82 | $1,114,139.26 | $78,799.54 | $100,340.27 |
| 17 | $1,114,139.26 | $4,874.36 | $1,396.91 | $1,112,742.36 | $83,673.90 | $106,611.54 |
| 18 | $1,112,742.36 | $4,868.25 | $1,403.02 | $1,111,339.34 | $88,542.14 | $112,882.81 |
| 19 | $1,111,339.34 | $4,862.11 | $1,409.16 | $1,109,930.18 | $93,404.25 | $119,154.07 |
| 20 | $1,109,930.18 | $4,855.94 | $1,415.32 | $1,108,514.86 | $98,260.20 | $125,425.34 |
| 21 | $1,108,514.86 | $4,849.75 | $1,421.51 | $1,107,093.34 | $103,109.95 | $131,696.61 |
| 22 | $1,107,093.34 | $4,843.53 | $1,427.73 | $1,105,665.61 | $107,953.48 | $137,967.87 |
| 23 | $1,105,665.61 | $4,837.29 | $1,433.98 | $1,104,231.63 | $112,790.77 | $144,239.14 |
| 24 | $1,104,231.63 | $4,831.01 | $1,440.25 | $1,102,791.38 | $117,621.78 | $150,510.41 |
| 25 | $1,102,791.38 | $4,824.71 | $1,446.55 | $1,101,344.82 | $122,446.50 | $156,781.68 |
| 26 | $1,101,344.82 | $4,818.38 | $1,452.88 | $1,099,891.94 | $127,264.88 | $163,052.94 |
| 27 | $1,099,891.94 | $4,812.03 | $1,459.24 | $1,098,432.70 | $132,076.91 | $169,324.21 |
| 28 | $1,098,432.70 | $4,805.64 | $1,465.62 | $1,096,967.07 | $136,882.55 | $175,595.48 |
| 29 | $1,096,967.07 | $4,799.23 | $1,472.04 | $1,095,495.04 | $141,681.78 | $181,866.74 |
| 30 | $1,095,495.04 | $4,792.79 | $1,478.48 | $1,094,016.56 | $146,474.57 | $188,138.01 |
| 31 | $1,094,016.56 | $4,786.32 | $1,484.94 | $1,092,531.62 | $151,260.89 | $194,409.28 |
| 32 | $1,092,531.62 | $4,779.83 | $1,491.44 | $1,091,040.18 | $156,040.72 | $200,680.54 |
| 33 | $1,091,040.18 | $4,773.30 | $1,497.97 | $1,089,542.21 | $160,814.02 | $206,951.81 |
| 34 | $1,089,542.21 | $4,766.75 | $1,504.52 | $1,088,037.69 | $165,580.77 | $213,223.08 |
| 35 | $1,088,037.69 | $4,760.16 | $1,511.10 | $1,086,526.59 | $170,340.93 | $219,494.35 |
| 36 | $1,086,526.59 | $4,753.55 | $1,517.71 | $1,085,008.87 | $175,094.49 | $225,765.61 |
| 37 | $1,085,008.87 | $4,746.91 | $1,524.35 | $1,083,484.52 | $179,841.40 | $232,036.88 |
| 38 | $1,083,484.52 | $4,740.24 | $1,531.02 | $1,081,953.50 | $184,581.65 | $238,308.15 |
| 39 | $1,081,953.50 | $4,733.55 | $1,537.72 | $1,080,415.78 | $189,315.19 | $244,579.41 |
| 40 | $1,080,415.78 | $4,726.82 | $1,544.45 | $1,078,871.33 | $194,042.01 | $250,850.68 |
| 41 | $1,078,871.33 | $4,720.06 | $1,551.20 | $1,077,320.13 | $198,762.07 | $257,121.95 |
| 42 | $1,077,320.13 | $4,713.28 | $1,557.99 | $1,075,762.13 | $203,475.35 | $263,393.21 |
| 43 | $1,075,762.13 | $4,706.46 | $1,564.81 | $1,074,197.33 | $208,181.81 | $269,664.48 |
| 44 | $1,074,197.33 | $4,699.61 | $1,571.65 | $1,072,625.67 | $212,881.42 | $275,935.75 |
| 45 | $1,072,625.67 | $4,692.74 | $1,578.53 | $1,071,047.14 | $217,574.16 | $282,207.02 |
| 46 | $1,071,047.14 | $4,685.83 | $1,585.44 | $1,069,461.71 | $222,259.99 | $288,478.28 |
| 47 | $1,069,461.71 | $4,678.89 | $1,592.37 | $1,067,869.34 | $226,938.88 | $294,749.55 |
| 48 | $1,067,869.34 | $4,671.93 | $1,599.34 | $1,066,270.00 | $231,610.81 | $301,020.82 |
| 49 | $1,066,270.00 | $4,664.93 | $1,606.34 | $1,064,663.66 | $236,275.74 | $307,292.08 |
| 50 | $1,064,663.66 | $4,657.90 | $1,613.36 | $1,063,050.30 | $240,933.65 | $313,563.35 |
| 51 | $1,063,050.30 | $4,650.85 | $1,620.42 | $1,061,429.88 | $245,584.49 | $319,834.62 |
| 52 | $1,061,429.88 | $4,643.76 | $1,627.51 | $1,059,802.36 | $250,228.25 | $326,105.88 |
| 53 | $1,059,802.36 | $4,636.64 | $1,634.63 | $1,058,167.73 | $254,864.88 | $332,377.15 |
| 54 | $1,058,167.73 | $4,629.48 | $1,641.78 | $1,056,525.95 | $259,494.37 | $338,648.42 |
| 55 | $1,056,525.95 | $4,622.30 | $1,648.97 | $1,054,876.98 | $264,116.67 | $344,919.69 |
| 56 | $1,054,876.98 | $4,615.09 | $1,656.18 | $1,053,220.80 | $268,731.76 | $351,190.95 |
| 57 | $1,053,220.80 | $4,607.84 | $1,663.43 | $1,051,557.38 | $273,339.60 | $357,462.22 |
| 58 | $1,051,557.38 | $4,600.56 | $1,670.70 | $1,049,886.67 | $277,940.16 | $363,733.49 |
| 59 | $1,049,886.67 | $4,593.25 | $1,678.01 | $1,048,208.66 | $282,533.41 | $370,004.75 |
| 60 | $1,048,208.66 | $4,585.91 | $1,685.35 | $1,046,523.31 | $287,119.33 | $376,276.02 |
| 61 | $1,046,523.31 | $4,578.54 | $1,692.73 | $1,044,830.58 | $291,697.87 | $382,547.29 |
| 62 | $1,044,830.58 | $4,571.13 | $1,700.13 | $1,043,130.45 | $296,269.00 | $388,818.55 |
| 63 | $1,043,130.45 | $4,563.70 | $1,707.57 | $1,041,422.87 | $300,832.70 | $395,089.82 |
| 64 | $1,041,422.87 | $4,556.23 | $1,715.04 | $1,039,707.83 | $305,388.92 | $401,361.09 |
| 65 | $1,039,707.83 | $4,548.72 | $1,722.55 | $1,037,985.29 | $309,937.64 | $407,632.36 |
| 66 | $1,037,985.29 | $4,541.19 | $1,730.08 | $1,036,255.21 | $314,478.83 | $413,903.62 |
| 67 | $1,036,255.21 | $4,533.62 | $1,737.65 | $1,034,517.56 | $319,012.44 | $420,174.89 |
| 68 | $1,034,517.56 | $4,526.01 | $1,745.25 | $1,032,772.30 | $323,538.46 | $426,446.16 |
| 69 | $1,032,772.30 | $4,518.38 | $1,752.89 | $1,031,019.41 | $328,056.84 | $432,717.42 |
| 70 | $1,031,019.41 | $4,510.71 | $1,760.56 | $1,029,258.86 | $332,567.55 | $438,988.69 |
| 71 | $1,029,258.86 | $4,503.01 | $1,768.26 | $1,027,490.60 | $337,070.56 | $445,259.96 |
| 72 | $1,027,490.60 | $4,495.27 | $1,776.00 | $1,025,714.60 | $341,565.83 | $451,531.22 |
| 73 | $1,025,714.60 | $4,487.50 | $1,783.77 | $1,023,930.84 | $346,053.33 | $457,802.49 |
| 74 | $1,023,930.84 | $4,479.70 | $1,791.57 | $1,022,139.27 | $350,533.03 | $464,073.76 |
| 75 | $1,022,139.27 | $4,471.86 | $1,799.41 | $1,020,339.86 | $355,004.89 | $470,345.03 |
| 76 | $1,020,339.86 | $4,463.99 | $1,807.28 | $1,018,532.58 | $359,468.87 | $476,616.29 |
| 77 | $1,018,532.58 | $4,456.08 | $1,815.19 | $1,016,717.39 | $363,924.95 | $482,887.56 |
| 78 | $1,016,717.39 | $4,448.14 | $1,823.13 | $1,014,894.26 | $368,373.09 | $489,158.83 |
| 79 | $1,014,894.26 | $4,440.16 | $1,831.10 | $1,013,063.16 | $372,813.25 | $495,430.09 |
| 80 | $1,013,063.16 | $4,432.15 | $1,839.12 | $1,011,224.04 | $377,245.40 | $501,701.36 |
| 81 | $1,011,224.04 | $4,424.11 | $1,847.16 | $1,009,376.88 | $381,669.51 | $507,972.63 |
| 82 | $1,009,376.88 | $4,416.02 | $1,855.24 | $1,007,521.64 | $386,085.53 | $514,243.89 |
| 83 | $1,007,521.64 | $4,407.91 | $1,863.36 | $1,005,658.28 | $390,493.44 | $520,515.16 |
| 84 | $1,005,658.28 | $4,399.75 | $1,871.51 | $1,003,786.77 | $394,893.20 | $526,786.43 |
| 85 | $1,003,786.77 | $4,391.57 | $1,879.70 | $1,001,907.07 | $399,284.76 | $533,057.70 |
| 86 | $1,001,907.07 | $4,383.34 | $1,887.92 | $1,000,019.14 | $403,668.11 | $539,328.96 |
| 87 | $1,000,019.14 | $4,375.08 | $1,896.18 | $998,122.96 | $408,043.19 | $545,600.23 |
| 88 | $998,122.96 | $4,366.79 | $1,904.48 | $996,218.48 | $412,409.98 | $551,871.50 |
| 89 | $996,218.48 | $4,358.46 | $1,912.81 | $994,305.67 | $416,768.43 | $558,142.76 |
| 90 | $994,305.67 | $4,350.09 | $1,921.18 | $992,384.49 | $421,118.52 | $564,414.03 |
| 91 | $992,384.49 | $4,341.68 | $1,929.58 | $990,454.91 | $425,460.20 | $570,685.30 |
| 92 | $990,454.91 | $4,333.24 | $1,938.03 | $988,516.88 | $429,793.44 | $576,956.56 |
| 93 | $988,516.88 | $4,324.76 | $1,946.51 | $986,570.37 | $434,118.20 | $583,227.83 |
| 94 | $986,570.37 | $4,316.25 | $1,955.02 | $984,615.35 | $438,434.45 | $589,499.10 |
| 95 | $984,615.35 | $4,307.69 | $1,963.57 | $982,651.78 | $442,742.14 | $595,770.37 |
| 96 | $982,651.78 | $4,299.10 | $1,972.17 | $980,679.61 | $447,041.24 | $602,041.63 |
| 97 | $980,679.61 | $4,290.47 | $1,980.79 | $978,698.82 | $451,331.72 | $608,312.90 |
| 98 | $978,698.82 | $4,281.81 | $1,989.46 | $976,709.36 | $455,613.52 | $614,584.17 |
| 99 | $976,709.36 | $4,273.10 | $1,998.16 | $974,711.19 | $459,886.63 | $620,855.43 |
| 100 | $974,711.19 | $4,264.36 | $2,006.91 | $972,704.29 | $464,150.99 | $627,126.70 |
| 101 | $972,704.29 | $4,255.58 | $2,015.69 | $970,688.60 | $468,406.57 | $633,397.97 |
| 102 | $970,688.60 | $4,246.76 | $2,024.50 | $968,664.10 | $472,653.33 | $639,669.23 |
| 103 | $968,664.10 | $4,237.91 | $2,033.36 | $966,630.74 | $476,891.24 | $645,940.50 |
| 104 | $966,630.74 | $4,229.01 | $2,042.26 | $964,588.48 | $481,120.25 | $652,211.77 |
| 105 | $964,588.48 | $4,220.07 | $2,051.19 | $962,537.29 | $485,340.32 | $658,483.04 |
| 106 | $962,537.29 | $4,211.10 | $2,060.17 | $960,477.12 | $489,551.42 | $664,754.30 |
| 107 | $960,477.12 | $4,202.09 | $2,069.18 | $958,407.94 | $493,753.51 | $671,025.57 |
| 108 | $958,407.94 | $4,193.03 | $2,078.23 | $956,329.71 | $497,946.55 | $677,296.84 |
| 109 | $956,329.71 | $4,183.94 | $2,087.32 | $954,242.38 | $502,130.49 | $683,568.10 |
| 110 | $954,242.38 | $4,174.81 | $2,096.46 | $952,145.93 | $506,305.30 | $689,839.37 |
| 111 | $952,145.93 | $4,165.64 | $2,105.63 | $950,040.30 | $510,470.94 | $696,110.64 |
| 112 | $950,040.30 | $4,156.43 | $2,114.84 | $947,925.46 | $514,627.36 | $702,381.90 |
| 113 | $947,925.46 | $4,147.17 | $2,124.09 | $945,801.37 | $518,774.54 | $708,653.17 |
| 114 | $945,801.37 | $4,137.88 | $2,133.39 | $943,667.98 | $522,912.42 | $714,924.44 |
| 115 | $943,667.98 | $4,128.55 | $2,142.72 | $941,525.26 | $527,040.97 | $721,195.71 |
| 116 | $941,525.26 | $4,119.17 | $2,152.09 | $939,373.17 | $531,160.14 | $727,466.97 |
| 117 | $939,373.17 | $4,109.76 | $2,161.51 | $937,211.66 | $535,269.90 | $733,738.24 |
| 118 | $937,211.66 | $4,100.30 | $2,170.97 | $935,040.69 | $539,370.20 | $740,009.51 |
| 119 | $935,040.69 | $4,090.80 | $2,180.46 | $932,860.23 | $543,461.00 | $746,280.77 |
| 120 | $932,860.23 | $4,081.26 | $2,190.00 | $930,670.22 | $547,542.26 | $752,552.04 |
| 121 | $930,670.22 | $4,071.68 | $2,199.58 | $928,470.64 | $551,613.95 | $758,823.31 |
| 122 | $928,470.64 | $4,062.06 | $2,209.21 | $926,261.43 | $555,676.00 | $765,094.57 |
| 123 | $926,261.43 | $4,052.39 | $2,218.87 | $924,042.56 | $559,728.40 | $771,365.84 |
| 124 | $924,042.56 | $4,042.69 | $2,228.58 | $921,813.98 | $563,771.08 | $777,637.11 |
| 125 | $921,813.98 | $4,032.94 | $2,238.33 | $919,575.65 | $567,804.02 | $783,908.38 |
| 126 | $919,575.65 | $4,023.14 | $2,248.12 | $917,327.52 | $571,827.16 | $790,179.64 |
| 127 | $917,327.52 | $4,013.31 | $2,257.96 | $915,069.56 | $575,840.47 | $796,450.91 |
| 128 | $915,069.56 | $4,003.43 | $2,267.84 | $912,801.72 | $579,843.90 | $802,722.18 |
| 129 | $912,801.72 | $3,993.51 | $2,277.76 | $910,523.97 | $583,837.41 | $808,993.44 |
| 130 | $910,523.97 | $3,983.54 | $2,287.72 | $908,236.24 | $587,820.95 | $815,264.71 |
| 131 | $908,236.24 | $3,973.53 | $2,297.73 | $905,938.51 | $591,794.48 | $821,535.98 |
| 132 | $905,938.51 | $3,963.48 | $2,307.79 | $903,630.72 | $595,757.97 | $827,807.24 |
| 133 | $903,630.72 | $3,953.38 | $2,317.88 | $901,312.84 | $599,711.35 | $834,078.51 |
| 134 | $901,312.84 | $3,943.24 | $2,328.02 | $898,984.82 | $603,654.59 | $840,349.78 |
| 135 | $898,984.82 | $3,933.06 | $2,338.21 | $896,646.61 | $607,587.65 | $846,621.05 |
| 136 | $896,646.61 | $3,922.83 | $2,348.44 | $894,298.17 | $611,510.48 | $852,892.31 |
| 137 | $894,298.17 | $3,912.55 | $2,358.71 | $891,939.46 | $615,423.04 | $859,163.58 |
| 138 | $891,939.46 | $3,902.24 | $2,369.03 | $889,570.42 | $619,325.27 | $865,434.85 |
| 139 | $889,570.42 | $3,891.87 | $2,379.40 | $887,191.03 | $623,217.14 | $871,706.11 |
| 140 | $887,191.03 | $3,881.46 | $2,389.81 | $884,801.22 | $627,098.60 | $877,977.38 |
| 141 | $884,801.22 | $3,871.01 | $2,400.26 | $882,400.96 | $630,969.61 | $884,248.65 |
| 142 | $882,400.96 | $3,860.50 | $2,410.76 | $879,990.20 | $634,830.11 | $890,519.91 |
| 143 | $879,990.20 | $3,849.96 | $2,421.31 | $877,568.89 | $638,680.07 | $896,791.18 |
| 144 | $877,568.89 | $3,839.36 | $2,431.90 | $875,136.98 | $642,519.43 | $903,062.45 |
| 145 | $875,136.98 | $3,828.72 | $2,442.54 | $872,694.44 | $646,348.16 | $909,333.72 |
| 146 | $872,694.44 | $3,818.04 | $2,453.23 | $870,241.21 | $650,166.20 | $915,604.98 |
| 147 | $870,241.21 | $3,807.31 | $2,463.96 | $867,777.25 | $653,973.50 | $921,876.25 |
| 148 | $867,777.25 | $3,796.53 | $2,474.74 | $865,302.51 | $657,770.03 | $928,147.52 |
| 149 | $865,302.51 | $3,785.70 | $2,485.57 | $862,816.94 | $661,555.72 | $934,418.78 |
| 150 | $862,816.94 | $3,774.82 | $2,496.44 | $860,320.50 | $665,330.55 | $940,690.05 |
| 151 | $860,320.50 | $3,763.90 | $2,507.36 | $857,813.13 | $669,094.45 | $946,961.32 |
| 152 | $857,813.13 | $3,752.93 | $2,518.33 | $855,294.80 | $672,847.38 | $953,232.58 |
| 153 | $855,294.80 | $3,741.91 | $2,529.35 | $852,765.45 | $676,589.30 | $959,503.85 |
| 154 | $852,765.45 | $3,730.85 | $2,540.42 | $850,225.03 | $680,320.15 | $965,775.12 |
| 155 | $850,225.03 | $3,719.73 | $2,551.53 | $847,673.50 | $684,039.88 | $972,046.39 |
| 156 | $847,673.50 | $3,708.57 | $2,562.70 | $845,110.80 | $687,748.45 | $978,317.65 |
| 157 | $845,110.80 | $3,697.36 | $2,573.91 | $842,536.89 | $691,445.81 | $984,588.92 |
| 158 | $842,536.89 | $3,686.10 | $2,585.17 | $839,951.72 | $695,131.91 | $990,860.19 |
| 159 | $839,951.72 | $3,674.79 | $2,596.48 | $837,355.25 | $698,806.70 | $997,131.45 |
| 160 | $837,355.25 | $3,663.43 | $2,607.84 | $834,747.41 | $702,470.13 | $1,003,402.72 |
| 161 | $834,747.41 | $3,652.02 | $2,619.25 | $832,128.16 | $706,122.15 | $1,009,673.99 |
| 162 | $832,128.16 | $3,640.56 | $2,630.71 | $829,497.46 | $709,762.71 | $1,015,945.25 |
| 163 | $829,497.46 | $3,629.05 | $2,642.22 | $826,855.24 | $713,391.76 | $1,022,216.52 |
| 164 | $826,855.24 | $3,617.49 | $2,653.78 | $824,201.46 | $717,009.25 | $1,028,487.79 |
| 165 | $824,201.46 | $3,605.88 | $2,665.39 | $821,536.08 | $720,615.13 | $1,034,759.06 |
| 166 | $821,536.08 | $3,594.22 | $2,677.05 | $818,859.03 | $724,209.36 | $1,041,030.32 |
| 167 | $818,859.03 | $3,582.51 | $2,688.76 | $816,170.27 | $727,791.86 | $1,047,301.59 |
| 168 | $816,170.27 | $3,570.74 | $2,700.52 | $813,469.75 | $731,362.61 | $1,053,572.86 |
| 169 | $813,469.75 | $3,558.93 | $2,712.34 | $810,757.41 | $734,921.54 | $1,059,844.12 |
| 170 | $810,757.41 | $3,547.06 | $2,724.20 | $808,033.21 | $738,468.60 | $1,066,115.39 |
| 171 | $808,033.21 | $3,535.15 | $2,736.12 | $805,297.09 | $742,003.75 | $1,072,386.66 |
| 172 | $805,297.09 | $3,523.17 | $2,748.09 | $802,549.00 | $745,526.92 | $1,078,657.92 |
| 173 | $802,549.00 | $3,511.15 | $2,760.12 | $799,788.88 | $749,038.07 | $1,084,929.19 |
| 174 | $799,788.88 | $3,499.08 | $2,772.19 | $797,016.69 | $752,537.15 | $1,091,200.46 |
| 175 | $797,016.69 | $3,486.95 | $2,784.32 | $794,232.37 | $756,024.10 | $1,097,471.73 |
| 176 | $794,232.37 | $3,474.77 | $2,796.50 | $791,435.87 | $759,498.87 | $1,103,742.99 |
| 177 | $791,435.87 | $3,462.53 | $2,808.74 | $788,627.14 | $762,961.40 | $1,110,014.26 |
| 178 | $788,627.14 | $3,450.24 | $2,821.02 | $785,806.11 | $766,411.64 | $1,116,285.53 |
| 179 | $785,806.11 | $3,437.90 | $2,833.37 | $782,972.75 | $769,849.54 | $1,122,556.79 |
| 180 | $782,972.75 | $3,425.51 | $2,845.76 | $780,126.99 | $773,275.05 | $1,128,828.06 |
| 181 | $780,126.99 | $3,413.06 | $2,858.21 | $777,268.78 | $776,688.10 | $1,135,099.33 |
| 182 | $777,268.78 | $3,400.55 | $2,870.72 | $774,398.06 | $780,088.65 | $1,141,370.59 |
| 183 | $774,398.06 | $3,387.99 | $2,883.28 | $771,514.78 | $783,476.65 | $1,147,641.86 |
| 184 | $771,514.78 | $3,375.38 | $2,895.89 | $768,618.89 | $786,852.02 | $1,153,913.13 |
| 185 | $768,618.89 | $3,362.71 | $2,908.56 | $765,710.34 | $790,214.73 | $1,160,184.40 |
| 186 | $765,710.34 | $3,349.98 | $2,921.28 | $762,789.05 | $793,564.71 | $1,166,455.66 |
| 187 | $762,789.05 | $3,337.20 | $2,934.06 | $759,854.99 | $796,901.92 | $1,172,726.93 |
| 188 | $759,854.99 | $3,324.37 | $2,946.90 | $756,908.08 | $800,226.28 | $1,178,998.20 |
| 189 | $756,908.08 | $3,311.47 | $2,959.79 | $753,948.29 | $803,537.75 | $1,185,269.46 |
| 190 | $753,948.29 | $3,298.52 | $2,972.74 | $750,975.55 | $806,836.28 | $1,191,540.73 |
| 191 | $750,975.55 | $3,285.52 | $2,985.75 | $747,989.80 | $810,121.80 | $1,197,812.00 |
| 192 | $747,989.80 | $3,272.46 | $2,998.81 | $744,990.99 | $813,394.25 | $1,204,083.26 |
| 193 | $744,990.99 | $3,259.34 | $3,011.93 | $741,979.06 | $816,653.59 | $1,210,354.53 |
| 194 | $741,979.06 | $3,246.16 | $3,025.11 | $738,953.95 | $819,899.75 | $1,216,625.80 |
| 195 | $738,953.95 | $3,232.92 | $3,038.34 | $735,915.60 | $823,132.67 | $1,222,897.07 |
| 196 | $735,915.60 | $3,219.63 | $3,051.64 | $732,863.97 | $826,352.30 | $1,229,168.33 |
| 197 | $732,863.97 | $3,206.28 | $3,064.99 | $729,798.98 | $829,558.58 | $1,235,439.60 |
| 198 | $729,798.98 | $3,192.87 | $3,078.40 | $726,720.58 | $832,751.45 | $1,241,710.87 |
| 199 | $726,720.58 | $3,179.40 | $3,091.86 | $723,628.72 | $835,930.85 | $1,247,982.13 |
| 200 | $723,628.72 | $3,165.88 | $3,105.39 | $720,523.33 | $839,096.73 | $1,254,253.40 |
| 201 | $720,523.33 | $3,152.29 | $3,118.98 | $717,404.35 | $842,249.02 | $1,260,524.67 |
| 202 | $717,404.35 | $3,138.64 | $3,132.62 | $714,271.73 | $845,387.66 | $1,266,795.93 |
| 203 | $714,271.73 | $3,124.94 | $3,146.33 | $711,125.40 | $848,512.60 | $1,273,067.20 |
| 204 | $711,125.40 | $3,111.17 | $3,160.09 | $707,965.31 | $851,623.77 | $1,279,338.47 |
| 205 | $707,965.31 | $3,097.35 | $3,173.92 | $704,791.39 | $854,721.12 | $1,285,609.74 |
| 206 | $704,791.39 | $3,083.46 | $3,187.80 | $701,603.58 | $857,804.58 | $1,291,881.00 |
| 207 | $701,603.58 | $3,069.52 | $3,201.75 | $698,401.83 | $860,874.10 | $1,298,152.27 |
| 208 | $698,401.83 | $3,055.51 | $3,215.76 | $695,186.07 | $863,929.61 | $1,304,423.54 |
| 209 | $695,186.07 | $3,041.44 | $3,229.83 | $691,956.24 | $866,971.05 | $1,310,694.80 |
| 210 | $691,956.24 | $3,027.31 | $3,243.96 | $688,712.29 | $869,998.36 | $1,316,966.07 |
| 211 | $688,712.29 | $3,013.12 | $3,258.15 | $685,454.13 | $873,011.47 | $1,323,237.34 |
| 212 | $685,454.13 | $2,998.86 | $3,272.41 | $682,181.73 | $876,010.33 | $1,329,508.60 |
| 213 | $682,181.73 | $2,984.55 | $3,286.72 | $678,895.01 | $878,994.88 | $1,335,779.87 |
| 214 | $678,895.01 | $2,970.17 | $3,301.10 | $675,593.91 | $881,965.04 | $1,342,051.14 |
| 215 | $675,593.91 | $2,955.72 | $3,315.54 | $672,278.36 | $884,920.77 | $1,348,322.41 |
| 216 | $672,278.36 | $2,941.22 | $3,330.05 | $668,948.31 | $887,861.99 | $1,354,593.67 |
| 217 | $668,948.31 | $2,926.65 | $3,344.62 | $665,603.70 | $890,788.64 | $1,360,864.94 |
| 218 | $665,603.70 | $2,912.02 | $3,359.25 | $662,244.44 | $893,700.65 | $1,367,136.21 |
| 219 | $662,244.44 | $2,897.32 | $3,373.95 | $658,870.50 | $896,597.97 | $1,373,407.47 |
| 220 | $658,870.50 | $2,882.56 | $3,388.71 | $655,481.79 | $899,480.53 | $1,379,678.74 |
| 221 | $655,481.79 | $2,867.73 | $3,403.53 | $652,078.25 | $902,348.26 | $1,385,950.01 |
| 222 | $652,078.25 | $2,852.84 | $3,418.42 | $648,659.83 | $905,201.10 | $1,392,221.27 |
| 223 | $648,659.83 | $2,837.89 | $3,433.38 | $645,226.45 | $908,038.99 | $1,398,492.54 |
| 224 | $645,226.45 | $2,822.87 | $3,448.40 | $641,778.05 | $910,861.86 | $1,404,763.81 |
| 225 | $641,778.05 | $2,807.78 | $3,463.49 | $638,314.56 | $913,669.64 | $1,411,035.08 |
| 226 | $638,314.56 | $2,792.63 | $3,478.64 | $634,835.92 | $916,462.26 | $1,417,306.34 |
| 227 | $634,835.92 | $2,777.41 | $3,493.86 | $631,342.06 | $919,239.67 | $1,423,577.61 |
| 228 | $631,342.06 | $2,762.12 | $3,509.15 | $627,832.91 | $922,001.79 | $1,429,848.88 |
| 229 | $627,832.91 | $2,746.77 | $3,524.50 | $624,308.42 | $924,748.56 | $1,436,120.14 |
| 230 | $624,308.42 | $2,731.35 | $3,539.92 | $620,768.50 | $927,479.91 | $1,442,391.41 |
| 231 | $620,768.50 | $2,715.86 | $3,555.40 | $617,213.09 | $930,195.77 | $1,448,662.68 |
| 232 | $617,213.09 | $2,700.31 | $3,570.96 | $613,642.13 | $932,896.08 | $1,454,933.95 |
| 233 | $613,642.13 | $2,684.68 | $3,586.58 | $610,055.55 | $935,580.76 | $1,461,205.21 |
| 234 | $610,055.55 | $2,668.99 | $3,602.27 | $606,453.28 | $938,249.76 | $1,467,476.48 |
| 235 | $606,453.28 | $2,653.23 | $3,618.03 | $602,835.24 | $940,902.99 | $1,473,747.75 |
| 236 | $602,835.24 | $2,637.40 | $3,633.86 | $599,201.38 | $943,540.39 | $1,480,019.01 |
| 237 | $599,201.38 | $2,621.51 | $3,649.76 | $595,551.62 | $946,161.90 | $1,486,290.28 |
| 238 | $595,551.62 | $2,605.54 | $3,665.73 | $591,885.89 | $948,767.44 | $1,492,561.55 |
| 239 | $591,885.89 | $2,589.50 | $3,681.77 | $588,204.12 | $951,356.94 | $1,498,832.81 |
| 240 | $588,204.12 | $2,573.39 | $3,697.87 | $584,506.25 | $953,930.33 | $1,505,104.08 |
| 241 | $584,506.25 | $2,557.21 | $3,714.05 | $580,792.20 | $956,487.55 | $1,511,375.35 |
| 242 | $580,792.20 | $2,540.97 | $3,730.30 | $577,061.90 | $959,028.51 | $1,517,646.62 |
| 243 | $577,061.90 | $2,524.65 | $3,746.62 | $573,315.28 | $961,553.16 | $1,523,917.88 |
| 244 | $573,315.28 | $2,508.25 | $3,763.01 | $569,552.26 | $964,061.41 | $1,530,189.15 |
| 245 | $569,552.26 | $2,491.79 | $3,779.48 | $565,772.79 | $966,553.20 | $1,536,460.42 |
| 246 | $565,772.79 | $2,475.26 | $3,796.01 | $561,976.78 | $969,028.46 | $1,542,731.68 |
| 247 | $561,976.78 | $2,458.65 | $3,812.62 | $558,164.16 | $971,487.11 | $1,549,002.95 |
| 248 | $558,164.16 | $2,441.97 | $3,829.30 | $554,334.86 | $973,929.08 | $1,555,274.22 |
| 249 | $554,334.86 | $2,425.22 | $3,846.05 | $550,488.81 | $976,354.29 | $1,561,545.48 |
| 250 | $550,488.81 | $2,408.39 | $3,862.88 | $546,625.93 | $978,762.68 | $1,567,816.75 |
| 251 | $546,625.93 | $2,391.49 | $3,879.78 | $542,746.15 | $981,154.17 | $1,574,088.02 |
| 252 | $542,746.15 | $2,374.51 | $3,896.75 | $538,849.40 | $983,528.68 | $1,580,359.29 |
| 253 | $538,849.40 | $2,357.47 | $3,913.80 | $534,935.60 | $985,886.15 | $1,586,630.55 |
| 254 | $534,935.60 | $2,340.34 | $3,930.92 | $531,004.67 | $988,226.49 | $1,592,901.82 |
| 255 | $531,004.67 | $2,323.15 | $3,948.12 | $527,056.55 | $990,549.64 | $1,599,173.09 |
| 256 | $527,056.55 | $2,305.87 | $3,965.39 | $523,091.16 | $992,855.51 | $1,605,444.35 |
| 257 | $523,091.16 | $2,288.52 | $3,982.74 | $519,108.41 | $995,144.03 | $1,611,715.62 |
| 258 | $519,108.41 | $2,271.10 | $4,000.17 | $515,108.25 | $997,415.13 | $1,617,986.89 |
| 259 | $515,108.25 | $2,253.60 | $4,017.67 | $511,090.58 | $999,668.73 | $1,624,258.15 |
| 260 | $511,090.58 | $2,236.02 | $4,035.25 | $507,055.33 | $1,001,904.75 | $1,630,529.42 |
| 261 | $507,055.33 | $2,218.37 | $4,052.90 | $503,002.43 | $1,004,123.12 | $1,636,800.69 |
| 262 | $503,002.43 | $2,200.64 | $4,070.63 | $498,931.80 | $1,006,323.75 | $1,643,071.96 |
| 263 | $498,931.80 | $2,182.83 | $4,088.44 | $494,843.36 | $1,008,506.58 | $1,649,343.22 |
| 264 | $494,843.36 | $2,164.94 | $4,106.33 | $490,737.03 | $1,010,671.52 | $1,655,614.49 |
| 265 | $490,737.03 | $2,146.97 | $4,124.29 | $486,612.74 | $1,012,818.50 | $1,661,885.76 |
| 266 | $486,612.74 | $2,128.93 | $4,142.34 | $482,470.40 | $1,014,947.43 | $1,668,157.02 |
| 267 | $482,470.40 | $2,110.81 | $4,160.46 | $478,309.94 | $1,017,058.23 | $1,674,428.29 |
| 268 | $478,309.94 | $2,092.61 | $4,178.66 | $474,131.28 | $1,019,150.84 | $1,680,699.56 |
| 269 | $474,131.28 | $2,074.32 | $4,196.94 | $469,934.34 | $1,021,225.16 | $1,686,970.82 |
| 270 | $469,934.34 | $2,055.96 | $4,215.30 | $465,719.04 | $1,023,281.13 | $1,693,242.09 |
| 271 | $465,719.04 | $2,037.52 | $4,233.75 | $461,485.29 | $1,025,318.65 | $1,699,513.36 |
| 272 | $461,485.29 | $2,019.00 | $4,252.27 | $457,233.02 | $1,027,337.65 | $1,705,784.63 |
| 273 | $457,233.02 | $2,000.39 | $4,270.87 | $452,962.15 | $1,029,338.04 | $1,712,055.89 |
| 274 | $452,962.15 | $1,981.71 | $4,289.56 | $448,672.59 | $1,031,319.75 | $1,718,327.16 |
| 275 | $448,672.59 | $1,962.94 | $4,308.32 | $444,364.27 | $1,033,282.69 | $1,724,598.43 |
| 276 | $444,364.27 | $1,944.09 | $4,327.17 | $440,037.09 | $1,035,226.79 | $1,730,869.69 |
| 277 | $440,037.09 | $1,925.16 | $4,346.10 | $435,690.99 | $1,037,151.95 | $1,737,140.96 |
| 278 | $435,690.99 | $1,906.15 | $4,365.12 | $431,325.87 | $1,039,058.10 | $1,743,412.23 |
| 279 | $431,325.87 | $1,887.05 | $4,384.22 | $426,941.65 | $1,040,945.15 | $1,749,683.49 |
| 280 | $426,941.65 | $1,867.87 | $4,403.40 | $422,538.26 | $1,042,813.02 | $1,755,954.76 |
| 281 | $422,538.26 | $1,848.60 | $4,422.66 | $418,115.59 | $1,044,661.62 | $1,762,226.03 |
| 282 | $418,115.59 | $1,829.26 | $4,442.01 | $413,673.58 | $1,046,490.88 | $1,768,497.30 |
| 283 | $413,673.58 | $1,809.82 | $4,461.45 | $409,212.14 | $1,048,300.70 | $1,774,768.56 |
| 284 | $409,212.14 | $1,790.30 | $4,480.96 | $404,731.17 | $1,050,091.00 | $1,781,039.83 |
| 285 | $404,731.17 | $1,770.70 | $4,500.57 | $400,230.61 | $1,051,861.70 | $1,787,311.10 |
| 286 | $400,230.61 | $1,751.01 | $4,520.26 | $395,710.35 | $1,053,612.71 | $1,793,582.36 |
| 287 | $395,710.35 | $1,731.23 | $4,540.03 | $391,170.31 | $1,055,343.94 | $1,799,853.63 |
| 288 | $391,170.31 | $1,711.37 | $4,559.90 | $386,610.42 | $1,057,055.31 | $1,806,124.90 |
| 289 | $386,610.42 | $1,691.42 | $4,579.85 | $382,030.57 | $1,058,746.73 | $1,812,396.16 |
| 290 | $382,030.57 | $1,671.38 | $4,599.88 | $377,430.69 | $1,060,418.12 | $1,818,667.43 |
| 291 | $377,430.69 | $1,651.26 | $4,620.01 | $372,810.68 | $1,062,069.38 | $1,824,938.70 |
| 292 | $372,810.68 | $1,631.05 | $4,640.22 | $368,170.46 | $1,063,700.42 | $1,831,209.97 |
| 293 | $368,170.46 | $1,610.75 | $4,660.52 | $363,509.94 | $1,065,311.17 | $1,837,481.23 |
| 294 | $363,509.94 | $1,590.36 | $4,680.91 | $358,829.03 | $1,066,901.53 | $1,843,752.50 |
| 295 | $358,829.03 | $1,569.88 | $4,701.39 | $354,127.64 | $1,068,471.40 | $1,850,023.77 |
| 296 | $354,127.64 | $1,549.31 | $4,721.96 | $349,405.68 | $1,070,020.71 | $1,856,295.03 |
| 297 | $349,405.68 | $1,528.65 | $4,742.62 | $344,663.06 | $1,071,549.36 | $1,862,566.30 |
| 298 | $344,663.06 | $1,507.90 | $4,763.37 | $339,899.69 | $1,073,057.26 | $1,868,837.57 |
| 299 | $339,899.69 | $1,487.06 | $4,784.21 | $335,115.49 | $1,074,544.32 | $1,875,108.83 |
| 300 | $335,115.49 | $1,466.13 | $4,805.14 | $330,310.35 | $1,076,010.45 | $1,881,380.10 |
| 301 | $330,310.35 | $1,445.11 | $4,826.16 | $325,484.19 | $1,077,455.56 | $1,887,651.37 |
| 302 | $325,484.19 | $1,423.99 | $4,847.27 | $320,636.92 | $1,078,879.55 | $1,893,922.64 |
| 303 | $320,636.92 | $1,402.79 | $4,868.48 | $315,768.44 | $1,080,282.34 | $1,900,193.90 |
| 304 | $315,768.44 | $1,381.49 | $4,889.78 | $310,878.66 | $1,081,663.83 | $1,906,465.17 |
| 305 | $310,878.66 | $1,360.09 | $4,911.17 | $305,967.49 | $1,083,023.92 | $1,912,736.44 |
| 306 | $305,967.49 | $1,338.61 | $4,932.66 | $301,034.83 | $1,084,362.53 | $1,919,007.70 |
| 307 | $301,034.83 | $1,317.03 | $4,954.24 | $296,080.59 | $1,085,679.56 | $1,925,278.97 |
| 308 | $296,080.59 | $1,295.35 | $4,975.91 | $291,104.67 | $1,086,974.91 | $1,931,550.24 |
| 309 | $291,104.67 | $1,273.58 | $4,997.68 | $286,106.99 | $1,088,248.49 | $1,937,821.50 |
| 310 | $286,106.99 | $1,251.72 | $5,019.55 | $281,087.44 | $1,089,500.21 | $1,944,092.77 |
| 311 | $281,087.44 | $1,229.76 | $5,041.51 | $276,045.93 | $1,090,729.97 | $1,950,364.04 |
| 312 | $276,045.93 | $1,207.70 | $5,063.57 | $270,982.36 | $1,091,937.67 | $1,956,635.31 |
| 313 | $270,982.36 | $1,185.55 | $5,085.72 | $265,896.64 | $1,093,123.22 | $1,962,906.57 |
| 314 | $265,896.64 | $1,163.30 | $5,107.97 | $260,788.68 | $1,094,286.51 | $1,969,177.84 |
| 315 | $260,788.68 | $1,140.95 | $5,130.32 | $255,658.36 | $1,095,427.47 | $1,975,449.11 |
| 316 | $255,658.36 | $1,118.51 | $5,152.76 | $250,505.60 | $1,096,545.97 | $1,981,720.37 |
| 317 | $250,505.60 | $1,095.96 | $5,175.31 | $245,330.29 | $1,097,641.93 | $1,987,991.64 |
| 318 | $245,330.29 | $1,073.32 | $5,197.95 | $240,132.35 | $1,098,715.25 | $1,994,262.91 |
| 319 | $240,132.35 | $1,050.58 | $5,220.69 | $234,911.66 | $1,099,765.83 | $2,000,534.17 |
| 320 | $234,911.66 | $1,027.74 | $5,243.53 | $229,668.13 | $1,100,793.57 | $2,006,805.44 |
| 321 | $229,668.13 | $1,004.80 | $5,266.47 | $224,401.66 | $1,101,798.37 | $2,013,076.71 |
| 322 | $224,401.66 | $981.76 | $5,289.51 | $219,112.15 | $1,102,780.13 | $2,019,347.98 |
| 323 | $219,112.15 | $958.62 | $5,312.65 | $213,799.50 | $1,103,738.74 | $2,025,619.24 |
| 324 | $213,799.50 | $935.37 | $5,335.89 | $208,463.60 | $1,104,674.11 | $2,031,890.51 |
| 325 | $208,463.60 | $912.03 | $5,359.24 | $203,104.37 | $1,105,586.14 | $2,038,161.78 |
| 326 | $203,104.37 | $888.58 | $5,382.69 | $197,721.68 | $1,106,474.72 | $2,044,433.04 |
| 327 | $197,721.68 | $865.03 | $5,406.23 | $192,315.45 | $1,107,339.76 | $2,050,704.31 |
| 328 | $192,315.45 | $841.38 | $5,429.89 | $186,885.56 | $1,108,181.14 | $2,056,975.58 |
| 329 | $186,885.56 | $817.62 | $5,453.64 | $181,431.92 | $1,108,998.76 | $2,063,246.84 |
| 330 | $181,431.92 | $793.76 | $5,477.50 | $175,954.41 | $1,109,792.53 | $2,069,518.11 |
| 331 | $175,954.41 | $769.80 | $5,501.47 | $170,452.95 | $1,110,562.33 | $2,075,789.38 |
| 332 | $170,452.95 | $745.73 | $5,525.54 | $164,927.41 | $1,111,308.06 | $2,082,060.65 |
| 333 | $164,927.41 | $721.56 | $5,549.71 | $159,377.70 | $1,112,029.61 | $2,088,331.91 |
| 334 | $159,377.70 | $697.28 | $5,573.99 | $153,803.71 | $1,112,726.89 | $2,094,603.18 |
| 335 | $153,803.71 | $672.89 | $5,598.38 | $148,205.34 | $1,113,399.78 | $2,100,874.45 |
| 336 | $148,205.34 | $648.40 | $5,622.87 | $142,582.47 | $1,114,048.18 | $2,107,145.71 |
| 337 | $142,582.47 | $623.80 | $5,647.47 | $136,935.00 | $1,114,671.98 | $2,113,416.98 |
| 338 | $136,935.00 | $599.09 | $5,672.18 | $131,262.82 | $1,115,271.07 | $2,119,688.25 |
| 339 | $131,262.82 | $574.27 | $5,696.99 | $125,565.83 | $1,115,845.35 | $2,125,959.51 |
| 340 | $125,565.83 | $549.35 | $5,721.92 | $119,843.91 | $1,116,394.70 | $2,132,230.78 |
| 341 | $119,843.91 | $524.32 | $5,746.95 | $114,096.96 | $1,116,919.01 | $2,138,502.05 |
| 342 | $114,096.96 | $499.17 | $5,772.09 | $108,324.87 | $1,117,418.19 | $2,144,773.32 |
| 343 | $108,324.87 | $473.92 | $5,797.35 | $102,527.53 | $1,117,892.11 | $2,151,044.58 |
| 344 | $102,527.53 | $448.56 | $5,822.71 | $96,704.82 | $1,118,340.67 | $2,157,315.85 |
| 345 | $96,704.82 | $423.08 | $5,848.18 | $90,856.63 | $1,118,763.75 | $2,163,587.12 |
| 346 | $90,856.63 | $397.50 | $5,873.77 | $84,982.86 | $1,119,161.25 | $2,169,858.38 |
| 347 | $84,982.86 | $371.80 | $5,899.47 | $79,083.40 | $1,119,533.05 | $2,176,129.65 |
| 348 | $79,083.40 | $345.99 | $5,925.28 | $73,158.12 | $1,119,879.04 | $2,182,400.92 |
| 349 | $73,158.12 | $320.07 | $5,951.20 | $67,206.92 | $1,120,199.10 | $2,188,672.18 |
| 350 | $67,206.92 | $294.03 | $5,977.24 | $61,229.68 | $1,120,493.13 | $2,194,943.45 |
| 351 | $61,229.68 | $267.88 | $6,003.39 | $55,226.30 | $1,120,761.01 | $2,201,214.72 |
| 352 | $55,226.30 | $241.62 | $6,029.65 | $49,196.64 | $1,121,002.63 | $2,207,485.99 |
| 353 | $49,196.64 | $215.24 | $6,056.03 | $43,140.61 | $1,121,217.87 | $2,213,757.25 |
| 354 | $43,140.61 | $188.74 | $6,082.53 | $37,058.09 | $1,121,406.61 | $2,220,028.52 |
| 355 | $37,058.09 | $162.13 | $6,109.14 | $30,948.95 | $1,121,568.73 | $2,226,299.79 |
| 356 | $30,948.95 | $135.40 | $6,135.87 | $24,813.08 | $1,121,704.14 | $2,232,571.05 |
| 357 | $24,813.08 | $108.56 | $6,162.71 | $18,650.37 | $1,121,812.69 | $2,238,842.32 |
| 358 | $18,650.37 | $81.60 | $6,189.67 | $12,460.70 | $1,121,894.29 | $2,245,113.59 |
| 359 | $12,460.70 | $54.52 | $6,216.75 | $6,243.95 | $1,121,948.80 | $2,251,384.85 |
| 360 | $6,243.95 | $27.32 | $6,243.95 | $0.00 | $1,121,976.12 | $2,257,656.12 |