|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,139,500.00 | $4,035.73 | $1,569.93 | $1,137,930.07 | $4,035.73 | $5,605.66 |
| 2 | $1,137,930.07 | $4,030.17 | $1,575.49 | $1,136,354.59 | $8,065.90 | $11,211.31 |
| 3 | $1,136,354.59 | $4,024.59 | $1,581.07 | $1,134,773.52 | $12,090.49 | $16,816.97 |
| 4 | $1,134,773.52 | $4,018.99 | $1,586.67 | $1,133,186.86 | $16,109.48 | $22,422.62 |
| 5 | $1,133,186.86 | $4,013.37 | $1,592.28 | $1,131,594.57 | $20,122.85 | $28,028.28 |
| 6 | $1,131,594.57 | $4,007.73 | $1,597.92 | $1,129,996.65 | $24,130.58 | $33,633.93 |
| 7 | $1,129,996.65 | $4,002.07 | $1,603.58 | $1,128,393.06 | $28,132.65 | $39,239.59 |
| 8 | $1,128,393.06 | $3,996.39 | $1,609.26 | $1,126,783.80 | $32,129.04 | $44,845.24 |
| 9 | $1,126,783.80 | $3,990.69 | $1,614.96 | $1,125,168.84 | $36,119.73 | $50,450.90 |
| 10 | $1,125,168.84 | $3,984.97 | $1,620.68 | $1,123,548.16 | $40,104.71 | $56,056.55 |
| 11 | $1,123,548.16 | $3,979.23 | $1,626.42 | $1,121,921.73 | $44,083.94 | $61,662.21 |
| 12 | $1,121,921.73 | $3,973.47 | $1,632.18 | $1,120,289.55 | $48,057.41 | $67,267.86 |
| 13 | $1,120,289.55 | $3,967.69 | $1,637.96 | $1,118,651.59 | $52,025.10 | $72,873.52 |
| 14 | $1,118,651.59 | $3,961.89 | $1,643.76 | $1,117,007.83 | $55,987.00 | $78,479.17 |
| 15 | $1,117,007.83 | $3,956.07 | $1,649.59 | $1,115,358.24 | $59,943.07 | $84,084.83 |
| 16 | $1,115,358.24 | $3,950.23 | $1,655.43 | $1,113,702.81 | $63,893.29 | $89,690.48 |
| 17 | $1,113,702.81 | $3,944.36 | $1,661.29 | $1,112,041.52 | $67,837.66 | $95,296.14 |
| 18 | $1,112,041.52 | $3,938.48 | $1,667.17 | $1,110,374.35 | $71,776.14 | $100,901.79 |
| 19 | $1,110,374.35 | $3,932.58 | $1,673.08 | $1,108,701.27 | $75,708.71 | $106,507.45 |
| 20 | $1,108,701.27 | $3,926.65 | $1,679.00 | $1,107,022.26 | $79,635.36 | $112,113.10 |
| 21 | $1,107,022.26 | $3,920.70 | $1,684.95 | $1,105,337.31 | $83,556.07 | $117,718.76 |
| 22 | $1,105,337.31 | $3,914.74 | $1,690.92 | $1,103,646.39 | $87,470.80 | $123,324.41 |
| 23 | $1,103,646.39 | $3,908.75 | $1,696.91 | $1,101,949.48 | $91,379.55 | $128,930.07 |
| 24 | $1,101,949.48 | $3,902.74 | $1,702.92 | $1,100,246.57 | $95,282.29 | $134,535.72 |
| 25 | $1,100,246.57 | $3,896.71 | $1,708.95 | $1,098,537.62 | $99,179.00 | $140,141.38 |
| 26 | $1,098,537.62 | $3,890.65 | $1,715.00 | $1,096,822.62 | $103,069.65 | $145,747.03 |
| 27 | $1,096,822.62 | $3,884.58 | $1,721.07 | $1,095,101.54 | $106,954.23 | $151,352.69 |
| 28 | $1,095,101.54 | $3,878.48 | $1,727.17 | $1,093,374.37 | $110,832.71 | $156,958.34 |
| 29 | $1,093,374.37 | $3,872.37 | $1,733.29 | $1,091,641.08 | $114,705.08 | $162,564.00 |
| 30 | $1,091,641.08 | $3,866.23 | $1,739.43 | $1,089,901.66 | $118,571.31 | $168,169.65 |
| 31 | $1,089,901.66 | $3,860.07 | $1,745.59 | $1,088,156.07 | $122,431.38 | $173,775.31 |
| 32 | $1,088,156.07 | $3,853.89 | $1,751.77 | $1,086,404.30 | $126,285.26 | $179,380.96 |
| 33 | $1,086,404.30 | $3,847.68 | $1,757.97 | $1,084,646.33 | $130,132.95 | $184,986.62 |
| 34 | $1,084,646.33 | $3,841.46 | $1,764.20 | $1,082,882.13 | $133,974.40 | $190,592.27 |
| 35 | $1,082,882.13 | $3,835.21 | $1,770.45 | $1,081,111.68 | $137,809.61 | $196,197.93 |
| 36 | $1,081,111.68 | $3,828.94 | $1,776.72 | $1,079,334.97 | $141,638.55 | $201,803.58 |
| 37 | $1,079,334.97 | $3,822.64 | $1,783.01 | $1,077,551.95 | $145,461.19 | $207,409.24 |
| 38 | $1,077,551.95 | $3,816.33 | $1,789.33 | $1,075,762.63 | $149,277.52 | $213,014.89 |
| 39 | $1,075,762.63 | $3,809.99 | $1,795.66 | $1,073,966.97 | $153,087.51 | $218,620.55 |
| 40 | $1,073,966.97 | $3,803.63 | $1,802.02 | $1,072,164.95 | $156,891.15 | $224,226.20 |
| 41 | $1,072,164.95 | $3,797.25 | $1,808.40 | $1,070,356.54 | $160,688.40 | $229,831.86 |
| 42 | $1,070,356.54 | $3,790.85 | $1,814.81 | $1,068,541.73 | $164,479.24 | $235,437.51 |
| 43 | $1,068,541.73 | $3,784.42 | $1,821.24 | $1,066,720.50 | $168,263.66 | $241,043.17 |
| 44 | $1,066,720.50 | $3,777.97 | $1,827.69 | $1,064,892.81 | $172,041.63 | $246,648.82 |
| 45 | $1,064,892.81 | $3,771.50 | $1,834.16 | $1,063,058.65 | $175,813.13 | $252,254.48 |
| 46 | $1,063,058.65 | $3,765.00 | $1,840.66 | $1,061,217.99 | $179,578.13 | $257,860.13 |
| 47 | $1,061,217.99 | $3,758.48 | $1,847.17 | $1,059,370.82 | $183,336.61 | $263,465.79 |
| 48 | $1,059,370.82 | $3,751.94 | $1,853.72 | $1,057,517.10 | $187,088.54 | $269,071.44 |
| 49 | $1,057,517.10 | $3,745.37 | $1,860.28 | $1,055,656.82 | $190,833.92 | $274,677.10 |
| 50 | $1,055,656.82 | $3,738.78 | $1,866.87 | $1,053,789.95 | $194,572.70 | $280,282.75 |
| 51 | $1,053,789.95 | $3,732.17 | $1,873.48 | $1,051,916.47 | $198,304.88 | $285,888.41 |
| 52 | $1,051,916.47 | $3,725.54 | $1,880.12 | $1,050,036.35 | $202,030.41 | $291,494.06 |
| 53 | $1,050,036.35 | $3,718.88 | $1,886.78 | $1,048,149.57 | $205,749.29 | $297,099.72 |
| 54 | $1,048,149.57 | $3,712.20 | $1,893.46 | $1,046,256.11 | $209,461.49 | $302,705.37 |
| 55 | $1,046,256.11 | $3,705.49 | $1,900.16 | $1,044,355.95 | $213,166.98 | $308,311.03 |
| 56 | $1,044,355.95 | $3,698.76 | $1,906.89 | $1,042,449.06 | $216,865.74 | $313,916.68 |
| 57 | $1,042,449.06 | $3,692.01 | $1,913.65 | $1,040,535.41 | $220,557.75 | $319,522.34 |
| 58 | $1,040,535.41 | $3,685.23 | $1,920.43 | $1,038,614.98 | $224,242.98 | $325,127.99 |
| 59 | $1,038,614.98 | $3,678.43 | $1,927.23 | $1,036,687.76 | $227,921.40 | $330,733.65 |
| 60 | $1,036,687.76 | $3,671.60 | $1,934.05 | $1,034,753.70 | $231,593.01 | $336,339.30 |
| 61 | $1,034,753.70 | $3,664.75 | $1,940.90 | $1,032,812.80 | $235,257.76 | $341,944.96 |
| 62 | $1,032,812.80 | $3,657.88 | $1,947.78 | $1,030,865.02 | $238,915.64 | $347,550.61 |
| 63 | $1,030,865.02 | $3,650.98 | $1,954.67 | $1,028,910.35 | $242,566.62 | $353,156.27 |
| 64 | $1,028,910.35 | $3,644.06 | $1,961.60 | $1,026,948.75 | $246,210.68 | $358,761.92 |
| 65 | $1,026,948.75 | $3,637.11 | $1,968.54 | $1,024,980.21 | $249,847.79 | $364,367.58 |
| 66 | $1,024,980.21 | $3,630.14 | $1,975.52 | $1,023,004.69 | $253,477.92 | $369,973.23 |
| 67 | $1,023,004.69 | $3,623.14 | $1,982.51 | $1,021,022.18 | $257,101.07 | $375,578.89 |
| 68 | $1,021,022.18 | $3,616.12 | $1,989.53 | $1,019,032.64 | $260,717.19 | $381,184.54 |
| 69 | $1,019,032.64 | $3,609.07 | $1,996.58 | $1,017,036.06 | $264,326.26 | $386,790.20 |
| 70 | $1,017,036.06 | $3,602.00 | $2,003.65 | $1,015,032.41 | $267,928.26 | $392,395.85 |
| 71 | $1,015,032.41 | $3,594.91 | $2,010.75 | $1,013,021.66 | $271,523.17 | $398,001.51 |
| 72 | $1,013,021.66 | $3,587.79 | $2,017.87 | $1,011,003.79 | $275,110.95 | $403,607.16 |
| 73 | $1,011,003.79 | $3,580.64 | $2,025.02 | $1,008,978.77 | $278,691.59 | $409,212.82 |
| 74 | $1,008,978.77 | $3,573.47 | $2,032.19 | $1,006,946.58 | $282,265.06 | $414,818.47 |
| 75 | $1,006,946.58 | $3,566.27 | $2,039.39 | $1,004,907.20 | $285,831.33 | $420,424.13 |
| 76 | $1,004,907.20 | $3,559.05 | $2,046.61 | $1,002,860.59 | $289,390.37 | $426,029.78 |
| 77 | $1,002,860.59 | $3,551.80 | $2,053.86 | $1,000,806.73 | $292,942.17 | $431,635.44 |
| 78 | $1,000,806.73 | $3,544.52 | $2,061.13 | $998,745.60 | $296,486.70 | $437,241.09 |
| 79 | $998,745.60 | $3,537.22 | $2,068.43 | $996,677.17 | $300,023.92 | $442,846.75 |
| 80 | $996,677.17 | $3,529.90 | $2,075.76 | $994,601.41 | $303,553.82 | $448,452.40 |
| 81 | $994,601.41 | $3,522.55 | $2,083.11 | $992,518.31 | $307,076.36 | $454,058.06 |
| 82 | $992,518.31 | $3,515.17 | $2,090.49 | $990,427.82 | $310,591.53 | $459,663.71 |
| 83 | $990,427.82 | $3,507.77 | $2,097.89 | $988,329.93 | $314,099.30 | $465,269.37 |
| 84 | $988,329.93 | $3,500.34 | $2,105.32 | $986,224.61 | $317,599.63 | $470,875.02 |
| 85 | $986,224.61 | $3,492.88 | $2,112.78 | $984,111.83 | $321,092.51 | $476,480.68 |
| 86 | $984,111.83 | $3,485.40 | $2,120.26 | $981,991.57 | $324,577.91 | $482,086.34 |
| 87 | $981,991.57 | $3,477.89 | $2,127.77 | $979,863.81 | $328,055.80 | $487,691.99 |
| 88 | $979,863.81 | $3,470.35 | $2,135.30 | $977,728.50 | $331,526.15 | $493,297.65 |
| 89 | $977,728.50 | $3,462.79 | $2,142.87 | $975,585.64 | $334,988.94 | $498,903.30 |
| 90 | $975,585.64 | $3,455.20 | $2,150.46 | $973,435.18 | $338,444.13 | $504,508.96 |
| 91 | $973,435.18 | $3,447.58 | $2,158.07 | $971,277.11 | $341,891.72 | $510,114.61 |
| 92 | $971,277.11 | $3,439.94 | $2,165.72 | $969,111.39 | $345,331.66 | $515,720.27 |
| 93 | $969,111.39 | $3,432.27 | $2,173.39 | $966,938.01 | $348,763.93 | $521,325.92 |
| 94 | $966,938.01 | $3,424.57 | $2,181.08 | $964,756.92 | $352,188.50 | $526,931.58 |
| 95 | $964,756.92 | $3,416.85 | $2,188.81 | $962,568.12 | $355,605.35 | $532,537.23 |
| 96 | $962,568.12 | $3,409.10 | $2,196.56 | $960,371.56 | $359,014.44 | $538,142.89 |
| 97 | $960,371.56 | $3,401.32 | $2,204.34 | $958,167.22 | $362,415.76 | $543,748.54 |
| 98 | $958,167.22 | $3,393.51 | $2,212.15 | $955,955.07 | $365,809.27 | $549,354.20 |
| 99 | $955,955.07 | $3,385.67 | $2,219.98 | $953,735.09 | $369,194.94 | $554,959.85 |
| 100 | $953,735.09 | $3,377.81 | $2,227.84 | $951,507.25 | $372,572.75 | $560,565.51 |
| 101 | $951,507.25 | $3,369.92 | $2,235.73 | $949,271.51 | $375,942.67 | $566,171.16 |
| 102 | $949,271.51 | $3,362.00 | $2,243.65 | $947,027.86 | $379,304.68 | $571,776.82 |
| 103 | $947,027.86 | $3,354.06 | $2,251.60 | $944,776.26 | $382,658.73 | $577,382.47 |
| 104 | $944,776.26 | $3,346.08 | $2,259.57 | $942,516.69 | $386,004.82 | $582,988.13 |
| 105 | $942,516.69 | $3,338.08 | $2,267.58 | $940,249.12 | $389,342.90 | $588,593.78 |
| 106 | $940,249.12 | $3,330.05 | $2,275.61 | $937,973.51 | $392,672.95 | $594,199.44 |
| 107 | $937,973.51 | $3,321.99 | $2,283.67 | $935,689.84 | $395,994.94 | $599,805.09 |
| 108 | $935,689.84 | $3,313.90 | $2,291.75 | $933,398.09 | $399,308.84 | $605,410.75 |
| 109 | $933,398.09 | $3,305.78 | $2,299.87 | $931,098.22 | $402,614.62 | $611,016.40 |
| 110 | $931,098.22 | $3,297.64 | $2,308.02 | $928,790.20 | $405,912.26 | $616,622.06 |
| 111 | $928,790.20 | $3,289.47 | $2,316.19 | $926,474.01 | $409,201.73 | $622,227.71 |
| 112 | $926,474.01 | $3,281.26 | $2,324.39 | $924,149.62 | $412,482.99 | $627,833.37 |
| 113 | $924,149.62 | $3,273.03 | $2,332.63 | $921,817.00 | $415,756.02 | $633,439.02 |
| 114 | $921,817.00 | $3,264.77 | $2,340.89 | $919,476.11 | $419,020.79 | $639,044.68 |
| 115 | $919,476.11 | $3,256.48 | $2,349.18 | $917,126.93 | $422,277.26 | $644,650.33 |
| 116 | $917,126.93 | $3,248.16 | $2,357.50 | $914,769.44 | $425,525.42 | $650,255.99 |
| 117 | $914,769.44 | $3,239.81 | $2,365.85 | $912,403.59 | $428,765.23 | $655,861.64 |
| 118 | $912,403.59 | $3,231.43 | $2,374.23 | $910,029.36 | $431,996.66 | $661,467.30 |
| 119 | $910,029.36 | $3,223.02 | $2,382.63 | $907,646.73 | $435,219.68 | $667,072.95 |
| 120 | $907,646.73 | $3,214.58 | $2,391.07 | $905,255.66 | $438,434.26 | $672,678.61 |
| 121 | $905,255.66 | $3,206.11 | $2,399.54 | $902,856.12 | $441,640.38 | $678,284.26 |
| 122 | $902,856.12 | $3,197.62 | $2,408.04 | $900,448.08 | $444,837.99 | $683,889.92 |
| 123 | $900,448.08 | $3,189.09 | $2,416.57 | $898,031.51 | $448,027.08 | $689,495.57 |
| 124 | $898,031.51 | $3,180.53 | $2,425.13 | $895,606.38 | $451,207.61 | $695,101.23 |
| 125 | $895,606.38 | $3,171.94 | $2,433.72 | $893,172.66 | $454,379.55 | $700,706.88 |
| 126 | $893,172.66 | $3,163.32 | $2,442.34 | $890,730.33 | $457,542.87 | $706,312.54 |
| 127 | $890,730.33 | $3,154.67 | $2,450.99 | $888,279.34 | $460,697.54 | $711,918.19 |
| 128 | $888,279.34 | $3,145.99 | $2,459.67 | $885,819.68 | $463,843.53 | $717,523.85 |
| 129 | $885,819.68 | $3,137.28 | $2,468.38 | $883,351.30 | $466,980.80 | $723,129.50 |
| 130 | $883,351.30 | $3,128.54 | $2,477.12 | $880,874.18 | $470,109.34 | $728,735.16 |
| 131 | $880,874.18 | $3,119.76 | $2,485.89 | $878,388.29 | $473,229.10 | $734,340.81 |
| 132 | $878,388.29 | $3,110.96 | $2,494.70 | $875,893.59 | $476,340.06 | $739,946.47 |
| 133 | $875,893.59 | $3,102.12 | $2,503.53 | $873,390.06 | $479,442.18 | $745,552.12 |
| 134 | $873,390.06 | $3,093.26 | $2,512.40 | $870,877.66 | $482,535.44 | $751,157.78 |
| 135 | $870,877.66 | $3,084.36 | $2,521.30 | $868,356.37 | $485,619.80 | $756,763.43 |
| 136 | $868,356.37 | $3,075.43 | $2,530.23 | $865,826.14 | $488,695.23 | $762,369.09 |
| 137 | $865,826.14 | $3,066.47 | $2,539.19 | $863,286.95 | $491,761.70 | $767,974.74 |
| 138 | $863,286.95 | $3,057.47 | $2,548.18 | $860,738.77 | $494,819.17 | $773,580.40 |
| 139 | $860,738.77 | $3,048.45 | $2,557.21 | $858,181.57 | $497,867.62 | $779,186.05 |
| 140 | $858,181.57 | $3,039.39 | $2,566.26 | $855,615.31 | $500,907.01 | $784,791.71 |
| 141 | $855,615.31 | $3,030.30 | $2,575.35 | $853,039.95 | $503,937.32 | $790,397.36 |
| 142 | $853,039.95 | $3,021.18 | $2,584.47 | $850,455.48 | $506,958.50 | $796,003.02 |
| 143 | $850,455.48 | $3,012.03 | $2,593.63 | $847,861.86 | $509,970.53 | $801,608.67 |
| 144 | $847,861.86 | $3,002.84 | $2,602.81 | $845,259.05 | $512,973.37 | $807,214.33 |
| 145 | $845,259.05 | $2,993.63 | $2,612.03 | $842,647.02 | $515,967.00 | $812,819.98 |
| 146 | $842,647.02 | $2,984.37 | $2,621.28 | $840,025.74 | $518,951.38 | $818,425.64 |
| 147 | $840,025.74 | $2,975.09 | $2,630.56 | $837,395.17 | $521,926.47 | $824,031.29 |
| 148 | $837,395.17 | $2,965.77 | $2,639.88 | $834,755.29 | $524,892.24 | $829,636.95 |
| 149 | $834,755.29 | $2,956.42 | $2,649.23 | $832,106.06 | $527,848.67 | $835,242.60 |
| 150 | $832,106.06 | $2,947.04 | $2,658.61 | $829,447.45 | $530,795.71 | $840,848.26 |
| 151 | $829,447.45 | $2,937.63 | $2,668.03 | $826,779.42 | $533,733.33 | $846,453.91 |
| 152 | $826,779.42 | $2,928.18 | $2,677.48 | $824,101.94 | $536,661.51 | $852,059.57 |
| 153 | $824,101.94 | $2,918.69 | $2,686.96 | $821,414.98 | $539,580.21 | $857,665.22 |
| 154 | $821,414.98 | $2,909.18 | $2,696.48 | $818,718.51 | $542,489.38 | $863,270.88 |
| 155 | $818,718.51 | $2,899.63 | $2,706.03 | $816,012.48 | $545,389.01 | $868,876.53 |
| 156 | $816,012.48 | $2,890.04 | $2,715.61 | $813,296.87 | $548,279.06 | $874,482.19 |
| 157 | $813,296.87 | $2,880.43 | $2,725.23 | $810,571.64 | $551,159.48 | $880,087.84 |
| 158 | $810,571.64 | $2,870.77 | $2,734.88 | $807,836.76 | $554,030.26 | $885,693.50 |
| 159 | $807,836.76 | $2,861.09 | $2,744.57 | $805,092.19 | $556,891.35 | $891,299.15 |
| 160 | $805,092.19 | $2,851.37 | $2,754.29 | $802,337.90 | $559,742.71 | $896,904.81 |
| 161 | $802,337.90 | $2,841.61 | $2,764.04 | $799,573.86 | $562,584.33 | $902,510.46 |
| 162 | $799,573.86 | $2,831.82 | $2,773.83 | $796,800.03 | $565,416.15 | $908,116.12 |
| 163 | $796,800.03 | $2,822.00 | $2,783.65 | $794,016.38 | $568,238.15 | $913,721.77 |
| 164 | $794,016.38 | $2,812.14 | $2,793.51 | $791,222.86 | $571,050.29 | $919,327.43 |
| 165 | $791,222.86 | $2,802.25 | $2,803.41 | $788,419.46 | $573,852.54 | $924,933.08 |
| 166 | $788,419.46 | $2,792.32 | $2,813.34 | $785,606.12 | $576,644.86 | $930,538.74 |
| 167 | $785,606.12 | $2,782.36 | $2,823.30 | $782,782.82 | $579,427.21 | $936,144.39 |
| 168 | $782,782.82 | $2,772.36 | $2,833.30 | $779,949.52 | $582,199.57 | $941,750.05 |
| 169 | $779,949.52 | $2,762.32 | $2,843.33 | $777,106.19 | $584,961.89 | $947,355.70 |
| 170 | $777,106.19 | $2,752.25 | $2,853.40 | $774,252.78 | $587,714.14 | $952,961.36 |
| 171 | $774,252.78 | $2,742.15 | $2,863.51 | $771,389.27 | $590,456.29 | $958,567.02 |
| 172 | $771,389.27 | $2,732.00 | $2,873.65 | $768,515.62 | $593,188.29 | $964,172.67 |
| 173 | $768,515.62 | $2,721.83 | $2,883.83 | $765,631.79 | $595,910.12 | $969,778.33 |
| 174 | $765,631.79 | $2,711.61 | $2,894.04 | $762,737.75 | $598,621.73 | $975,383.98 |
| 175 | $762,737.75 | $2,701.36 | $2,904.29 | $759,833.46 | $601,323.09 | $980,989.64 |
| 176 | $759,833.46 | $2,691.08 | $2,914.58 | $756,918.88 | $604,014.17 | $986,595.29 |
| 177 | $756,918.88 | $2,680.75 | $2,924.90 | $753,993.98 | $606,694.92 | $992,200.95 |
| 178 | $753,993.98 | $2,670.40 | $2,935.26 | $751,058.72 | $609,365.32 | $997,806.60 |
| 179 | $751,058.72 | $2,660.00 | $2,945.66 | $748,113.06 | $612,025.32 | $1,003,412.26 |
| 180 | $748,113.06 | $2,649.57 | $2,956.09 | $745,156.98 | $614,674.89 | $1,009,017.91 |
| 181 | $745,156.98 | $2,639.10 | $2,966.56 | $742,190.42 | $617,313.98 | $1,014,623.57 |
| 182 | $742,190.42 | $2,628.59 | $2,977.06 | $739,213.35 | $619,942.58 | $1,020,229.22 |
| 183 | $739,213.35 | $2,618.05 | $2,987.61 | $736,225.75 | $622,560.62 | $1,025,834.88 |
| 184 | $736,225.75 | $2,607.47 | $2,998.19 | $733,227.56 | $625,168.09 | $1,031,440.53 |
| 185 | $733,227.56 | $2,596.85 | $3,008.81 | $730,218.75 | $627,764.94 | $1,037,046.19 |
| 186 | $730,218.75 | $2,586.19 | $3,019.46 | $727,199.29 | $630,351.13 | $1,042,651.84 |
| 187 | $727,199.29 | $2,575.50 | $3,030.16 | $724,169.13 | $632,926.63 | $1,048,257.50 |
| 188 | $724,169.13 | $2,564.77 | $3,040.89 | $721,128.24 | $635,491.39 | $1,053,863.15 |
| 189 | $721,128.24 | $2,554.00 | $3,051.66 | $718,076.58 | $638,045.39 | $1,059,468.81 |
| 190 | $718,076.58 | $2,543.19 | $3,062.47 | $715,014.11 | $640,588.57 | $1,065,074.46 |
| 191 | $715,014.11 | $2,532.34 | $3,073.31 | $711,940.80 | $643,120.92 | $1,070,680.12 |
| 192 | $711,940.80 | $2,521.46 | $3,084.20 | $708,856.60 | $645,642.37 | $1,076,285.77 |
| 193 | $708,856.60 | $2,510.53 | $3,095.12 | $705,761.48 | $648,152.91 | $1,081,891.43 |
| 194 | $705,761.48 | $2,499.57 | $3,106.08 | $702,655.40 | $650,652.48 | $1,087,497.08 |
| 195 | $702,655.40 | $2,488.57 | $3,117.08 | $699,538.31 | $653,141.05 | $1,093,102.74 |
| 196 | $699,538.31 | $2,477.53 | $3,128.12 | $696,410.19 | $655,618.58 | $1,098,708.39 |
| 197 | $696,410.19 | $2,466.45 | $3,139.20 | $693,270.99 | $658,085.03 | $1,104,314.05 |
| 198 | $693,270.99 | $2,455.33 | $3,150.32 | $690,120.67 | $660,540.37 | $1,109,919.70 |
| 199 | $690,120.67 | $2,444.18 | $3,161.48 | $686,959.19 | $662,984.55 | $1,115,525.36 |
| 200 | $686,959.19 | $2,432.98 | $3,172.67 | $683,786.52 | $665,417.53 | $1,121,131.01 |
| 201 | $683,786.52 | $2,421.74 | $3,183.91 | $680,602.60 | $667,839.27 | $1,126,736.67 |
| 202 | $680,602.60 | $2,410.47 | $3,195.19 | $677,407.42 | $670,249.74 | $1,132,342.32 |
| 203 | $677,407.42 | $2,399.15 | $3,206.50 | $674,200.91 | $672,648.89 | $1,137,947.98 |
| 204 | $674,200.91 | $2,387.79 | $3,217.86 | $670,983.05 | $675,036.68 | $1,143,553.63 |
| 205 | $670,983.05 | $2,376.40 | $3,229.26 | $667,753.80 | $677,413.08 | $1,149,159.29 |
| 206 | $667,753.80 | $2,364.96 | $3,240.69 | $664,513.10 | $679,778.04 | $1,154,764.94 |
| 207 | $664,513.10 | $2,353.48 | $3,252.17 | $661,260.93 | $682,131.53 | $1,160,370.60 |
| 208 | $661,260.93 | $2,341.97 | $3,263.69 | $657,997.24 | $684,473.49 | $1,165,976.25 |
| 209 | $657,997.24 | $2,330.41 | $3,275.25 | $654,721.99 | $686,803.90 | $1,171,581.91 |
| 210 | $654,721.99 | $2,318.81 | $3,286.85 | $651,435.15 | $689,122.71 | $1,177,187.56 |
| 211 | $651,435.15 | $2,307.17 | $3,298.49 | $648,136.66 | $691,429.87 | $1,182,793.22 |
| 212 | $648,136.66 | $2,295.48 | $3,310.17 | $644,826.49 | $693,725.36 | $1,188,398.87 |
| 213 | $644,826.49 | $2,283.76 | $3,321.89 | $641,504.59 | $696,009.12 | $1,194,004.53 |
| 214 | $641,504.59 | $2,272.00 | $3,333.66 | $638,170.93 | $698,281.11 | $1,199,610.18 |
| 215 | $638,170.93 | $2,260.19 | $3,345.47 | $634,825.47 | $700,541.30 | $1,205,215.84 |
| 216 | $634,825.47 | $2,248.34 | $3,357.31 | $631,468.15 | $702,789.64 | $1,210,821.49 |
| 217 | $631,468.15 | $2,236.45 | $3,369.21 | $628,098.94 | $705,026.09 | $1,216,427.15 |
| 218 | $628,098.94 | $2,224.52 | $3,381.14 | $624,717.81 | $707,250.61 | $1,222,032.80 |
| 219 | $624,717.81 | $2,212.54 | $3,393.11 | $621,324.69 | $709,463.15 | $1,227,638.46 |
| 220 | $621,324.69 | $2,200.52 | $3,405.13 | $617,919.56 | $711,663.68 | $1,233,244.11 |
| 221 | $617,919.56 | $2,188.47 | $3,417.19 | $614,502.37 | $713,852.14 | $1,238,849.77 |
| 222 | $614,502.37 | $2,176.36 | $3,429.29 | $611,073.08 | $716,028.50 | $1,244,455.42 |
| 223 | $611,073.08 | $2,164.22 | $3,441.44 | $607,631.64 | $718,192.72 | $1,250,061.08 |
| 224 | $607,631.64 | $2,152.03 | $3,453.63 | $604,178.02 | $720,344.75 | $1,255,666.73 |
| 225 | $604,178.02 | $2,139.80 | $3,465.86 | $600,712.16 | $722,484.55 | $1,261,272.39 |
| 226 | $600,712.16 | $2,127.52 | $3,478.13 | $597,234.03 | $724,612.07 | $1,266,878.04 |
| 227 | $597,234.03 | $2,115.20 | $3,490.45 | $593,743.58 | $726,727.27 | $1,272,483.70 |
| 228 | $593,743.58 | $2,102.84 | $3,502.81 | $590,240.76 | $728,830.12 | $1,278,089.35 |
| 229 | $590,240.76 | $2,090.44 | $3,515.22 | $586,725.54 | $730,920.55 | $1,283,695.01 |
| 230 | $586,725.54 | $2,077.99 | $3,527.67 | $583,197.87 | $732,998.54 | $1,289,300.66 |
| 231 | $583,197.87 | $2,065.49 | $3,540.16 | $579,657.71 | $735,064.03 | $1,294,906.32 |
| 232 | $579,657.71 | $2,052.95 | $3,552.70 | $576,105.01 | $737,116.98 | $1,300,511.97 |
| 233 | $576,105.01 | $2,040.37 | $3,565.28 | $572,539.73 | $739,157.36 | $1,306,117.63 |
| 234 | $572,539.73 | $2,027.74 | $3,577.91 | $568,961.82 | $741,185.10 | $1,311,723.28 |
| 235 | $568,961.82 | $2,015.07 | $3,590.58 | $565,371.24 | $743,200.17 | $1,317,328.94 |
| 236 | $565,371.24 | $2,002.36 | $3,603.30 | $561,767.94 | $745,202.53 | $1,322,934.59 |
| 237 | $561,767.94 | $1,989.59 | $3,616.06 | $558,151.88 | $747,192.13 | $1,328,540.25 |
| 238 | $558,151.88 | $1,976.79 | $3,628.87 | $554,523.01 | $749,168.91 | $1,334,145.90 |
| 239 | $554,523.01 | $1,963.94 | $3,641.72 | $550,881.29 | $751,132.85 | $1,339,751.56 |
| 240 | $550,881.29 | $1,951.04 | $3,654.62 | $547,226.67 | $753,083.89 | $1,345,357.21 |
| 241 | $547,226.67 | $1,938.09 | $3,667.56 | $543,559.11 | $755,021.98 | $1,350,962.87 |
| 242 | $543,559.11 | $1,925.11 | $3,680.55 | $539,878.56 | $756,947.09 | $1,356,568.52 |
| 243 | $539,878.56 | $1,912.07 | $3,693.59 | $536,184.98 | $758,859.16 | $1,362,174.18 |
| 244 | $536,184.98 | $1,898.99 | $3,706.67 | $532,478.31 | $760,758.15 | $1,367,779.83 |
| 245 | $532,478.31 | $1,885.86 | $3,719.79 | $528,758.52 | $762,644.01 | $1,373,385.49 |
| 246 | $528,758.52 | $1,872.69 | $3,732.97 | $525,025.55 | $764,516.69 | $1,378,991.14 |
| 247 | $525,025.55 | $1,859.47 | $3,746.19 | $521,279.36 | $766,376.16 | $1,384,596.80 |
| 248 | $521,279.36 | $1,846.20 | $3,759.46 | $517,519.90 | $768,222.36 | $1,390,202.45 |
| 249 | $517,519.90 | $1,832.88 | $3,772.77 | $513,747.13 | $770,055.24 | $1,395,808.11 |
| 250 | $513,747.13 | $1,819.52 | $3,786.13 | $509,961.00 | $771,874.76 | $1,401,413.76 |
| 251 | $509,961.00 | $1,806.11 | $3,799.54 | $506,161.45 | $773,680.87 | $1,407,019.42 |
| 252 | $506,161.45 | $1,792.66 | $3,813.00 | $502,348.45 | $775,473.53 | $1,412,625.07 |
| 253 | $502,348.45 | $1,779.15 | $3,826.50 | $498,521.95 | $777,252.68 | $1,418,230.73 |
| 254 | $498,521.95 | $1,765.60 | $3,840.06 | $494,681.89 | $779,018.28 | $1,423,836.38 |
| 255 | $494,681.89 | $1,752.00 | $3,853.66 | $490,828.23 | $780,770.27 | $1,429,442.04 |
| 256 | $490,828.23 | $1,738.35 | $3,867.31 | $486,960.93 | $782,508.62 | $1,435,047.70 |
| 257 | $486,960.93 | $1,724.65 | $3,881.00 | $483,079.93 | $784,233.28 | $1,440,653.35 |
| 258 | $483,079.93 | $1,710.91 | $3,894.75 | $479,185.18 | $785,944.19 | $1,446,259.01 |
| 259 | $479,185.18 | $1,697.11 | $3,908.54 | $475,276.64 | $787,641.30 | $1,451,864.66 |
| 260 | $475,276.64 | $1,683.27 | $3,922.38 | $471,354.26 | $789,324.57 | $1,457,470.32 |
| 261 | $471,354.26 | $1,669.38 | $3,936.28 | $467,417.98 | $790,993.95 | $1,463,075.97 |
| 262 | $467,417.98 | $1,655.44 | $3,950.22 | $463,467.76 | $792,649.39 | $1,468,681.63 |
| 263 | $463,467.76 | $1,641.45 | $3,964.21 | $459,503.56 | $794,290.84 | $1,474,287.28 |
| 264 | $459,503.56 | $1,627.41 | $3,978.25 | $455,525.31 | $795,918.25 | $1,479,892.94 |
| 265 | $455,525.31 | $1,613.32 | $3,992.34 | $451,532.97 | $797,531.57 | $1,485,498.59 |
| 266 | $451,532.97 | $1,599.18 | $4,006.48 | $447,526.50 | $799,130.74 | $1,491,104.25 |
| 267 | $447,526.50 | $1,584.99 | $4,020.67 | $443,505.83 | $800,715.73 | $1,496,709.90 |
| 268 | $443,505.83 | $1,570.75 | $4,034.91 | $439,470.93 | $802,286.48 | $1,502,315.56 |
| 269 | $439,470.93 | $1,556.46 | $4,049.20 | $435,421.73 | $803,842.94 | $1,507,921.21 |
| 270 | $435,421.73 | $1,542.12 | $4,063.54 | $431,358.20 | $805,385.06 | $1,513,526.87 |
| 271 | $431,358.20 | $1,527.73 | $4,077.93 | $427,280.27 | $806,912.79 | $1,519,132.52 |
| 272 | $427,280.27 | $1,513.28 | $4,092.37 | $423,187.90 | $808,426.07 | $1,524,738.18 |
| 273 | $423,187.90 | $1,498.79 | $4,106.86 | $419,081.03 | $809,924.86 | $1,530,343.83 |
| 274 | $419,081.03 | $1,484.25 | $4,121.41 | $414,959.62 | $811,409.11 | $1,535,949.49 |
| 275 | $414,959.62 | $1,469.65 | $4,136.01 | $410,823.62 | $812,878.76 | $1,541,555.14 |
| 276 | $410,823.62 | $1,455.00 | $4,150.65 | $406,672.96 | $814,333.76 | $1,547,160.80 |
| 277 | $406,672.96 | $1,440.30 | $4,165.35 | $402,507.61 | $815,774.06 | $1,552,766.45 |
| 278 | $402,507.61 | $1,425.55 | $4,180.11 | $398,327.50 | $817,199.61 | $1,558,372.11 |
| 279 | $398,327.50 | $1,410.74 | $4,194.91 | $394,132.59 | $818,610.35 | $1,563,977.76 |
| 280 | $394,132.59 | $1,395.89 | $4,209.77 | $389,922.82 | $820,006.24 | $1,569,583.42 |
| 281 | $389,922.82 | $1,380.98 | $4,224.68 | $385,698.14 | $821,387.21 | $1,575,189.07 |
| 282 | $385,698.14 | $1,366.01 | $4,239.64 | $381,458.50 | $822,753.23 | $1,580,794.73 |
| 283 | $381,458.50 | $1,351.00 | $4,254.66 | $377,203.84 | $824,104.23 | $1,586,400.38 |
| 284 | $377,203.84 | $1,335.93 | $4,269.72 | $372,934.12 | $825,440.16 | $1,592,006.04 |
| 285 | $372,934.12 | $1,320.81 | $4,284.85 | $368,649.27 | $826,760.96 | $1,597,611.69 |
| 286 | $368,649.27 | $1,305.63 | $4,300.02 | $364,349.25 | $828,066.60 | $1,603,217.35 |
| 287 | $364,349.25 | $1,290.40 | $4,315.25 | $360,034.00 | $829,357.00 | $1,608,823.00 |
| 288 | $360,034.00 | $1,275.12 | $4,330.53 | $355,703.46 | $830,632.12 | $1,614,428.66 |
| 289 | $355,703.46 | $1,259.78 | $4,345.87 | $351,357.59 | $831,891.90 | $1,620,034.31 |
| 290 | $351,357.59 | $1,244.39 | $4,361.26 | $346,996.33 | $833,136.30 | $1,625,639.97 |
| 291 | $346,996.33 | $1,228.95 | $4,376.71 | $342,619.62 | $834,365.24 | $1,631,245.62 |
| 292 | $342,619.62 | $1,213.44 | $4,392.21 | $338,227.41 | $835,578.69 | $1,636,851.28 |
| 293 | $338,227.41 | $1,197.89 | $4,407.77 | $333,819.64 | $836,776.57 | $1,642,456.93 |
| 294 | $333,819.64 | $1,182.28 | $4,423.38 | $329,396.26 | $837,958.85 | $1,648,062.59 |
| 295 | $329,396.26 | $1,166.61 | $4,439.04 | $324,957.22 | $839,125.46 | $1,653,668.24 |
| 296 | $324,957.22 | $1,150.89 | $4,454.76 | $320,502.46 | $840,276.35 | $1,659,273.90 |
| 297 | $320,502.46 | $1,135.11 | $4,470.54 | $316,031.91 | $841,411.47 | $1,664,879.55 |
| 298 | $316,031.91 | $1,119.28 | $4,486.38 | $311,545.54 | $842,530.75 | $1,670,485.21 |
| 299 | $311,545.54 | $1,103.39 | $4,502.26 | $307,043.27 | $843,634.14 | $1,676,090.86 |
| 300 | $307,043.27 | $1,087.44 | $4,518.21 | $302,525.06 | $844,721.58 | $1,681,696.52 |
| 301 | $302,525.06 | $1,071.44 | $4,534.21 | $297,990.85 | $845,793.02 | $1,687,302.17 |
| 302 | $297,990.85 | $1,055.38 | $4,550.27 | $293,440.58 | $846,848.41 | $1,692,907.83 |
| 303 | $293,440.58 | $1,039.27 | $4,566.39 | $288,874.19 | $847,887.68 | $1,698,513.48 |
| 304 | $288,874.19 | $1,023.10 | $4,582.56 | $284,291.64 | $848,910.77 | $1,704,119.14 |
| 305 | $284,291.64 | $1,006.87 | $4,598.79 | $279,692.85 | $849,917.64 | $1,709,724.79 |
| 306 | $279,692.85 | $990.58 | $4,615.08 | $275,077.77 | $850,908.22 | $1,715,330.45 |
| 307 | $275,077.77 | $974.23 | $4,631.42 | $270,446.35 | $851,882.45 | $1,720,936.10 |
| 308 | $270,446.35 | $957.83 | $4,647.82 | $265,798.53 | $852,840.28 | $1,726,541.76 |
| 309 | $265,798.53 | $941.37 | $4,664.29 | $261,134.24 | $853,781.65 | $1,732,147.41 |
| 310 | $261,134.24 | $924.85 | $4,680.80 | $256,453.44 | $854,706.50 | $1,737,753.07 |
| 311 | $256,453.44 | $908.27 | $4,697.38 | $251,756.05 | $855,614.78 | $1,743,358.72 |
| 312 | $251,756.05 | $891.64 | $4,714.02 | $247,042.03 | $856,506.41 | $1,748,964.38 |
| 313 | $247,042.03 | $874.94 | $4,730.71 | $242,311.32 | $857,381.35 | $1,754,570.03 |
| 314 | $242,311.32 | $858.19 | $4,747.47 | $237,563.85 | $858,239.54 | $1,760,175.69 |
| 315 | $237,563.85 | $841.37 | $4,764.28 | $232,799.57 | $859,080.91 | $1,765,781.34 |
| 316 | $232,799.57 | $824.50 | $4,781.16 | $228,018.41 | $859,905.41 | $1,771,387.00 |
| 317 | $228,018.41 | $807.57 | $4,798.09 | $223,220.32 | $860,712.97 | $1,776,992.65 |
| 318 | $223,220.32 | $790.57 | $4,815.08 | $218,405.24 | $861,503.55 | $1,782,598.31 |
| 319 | $218,405.24 | $773.52 | $4,832.14 | $213,573.10 | $862,277.06 | $1,788,203.96 |
| 320 | $213,573.10 | $756.40 | $4,849.25 | $208,723.85 | $863,033.47 | $1,793,809.62 |
| 321 | $208,723.85 | $739.23 | $4,866.42 | $203,857.43 | $863,772.70 | $1,799,415.27 |
| 322 | $203,857.43 | $722.00 | $4,883.66 | $198,973.77 | $864,494.69 | $1,805,020.93 |
| 323 | $198,973.77 | $704.70 | $4,900.96 | $194,072.81 | $865,199.39 | $1,810,626.58 |
| 324 | $194,072.81 | $687.34 | $4,918.31 | $189,154.50 | $865,886.73 | $1,816,232.24 |
| 325 | $189,154.50 | $669.92 | $4,935.73 | $184,218.76 | $866,556.66 | $1,821,837.89 |
| 326 | $184,218.76 | $652.44 | $4,953.21 | $179,265.55 | $867,209.10 | $1,827,443.55 |
| 327 | $179,265.55 | $634.90 | $4,970.76 | $174,294.79 | $867,844.00 | $1,833,049.20 |
| 328 | $174,294.79 | $617.29 | $4,988.36 | $169,306.43 | $868,461.29 | $1,838,654.86 |
| 329 | $169,306.43 | $599.63 | $5,006.03 | $164,300.40 | $869,060.92 | $1,844,260.51 |
| 330 | $164,300.40 | $581.90 | $5,023.76 | $159,276.65 | $869,642.82 | $1,849,866.17 |
| 331 | $159,276.65 | $564.10 | $5,041.55 | $154,235.10 | $870,206.92 | $1,855,471.82 |
| 332 | $154,235.10 | $546.25 | $5,059.41 | $149,175.69 | $870,753.17 | $1,861,077.48 |
| 333 | $149,175.69 | $528.33 | $5,077.32 | $144,098.37 | $871,281.50 | $1,866,683.13 |
| 334 | $144,098.37 | $510.35 | $5,095.31 | $139,003.06 | $871,791.85 | $1,872,288.79 |
| 335 | $139,003.06 | $492.30 | $5,113.35 | $133,889.71 | $872,284.15 | $1,877,894.44 |
| 336 | $133,889.71 | $474.19 | $5,131.46 | $128,758.24 | $872,758.34 | $1,883,500.10 |
| 337 | $128,758.24 | $456.02 | $5,149.64 | $123,608.61 | $873,214.36 | $1,889,105.75 |
| 338 | $123,608.61 | $437.78 | $5,167.87 | $118,440.73 | $873,652.14 | $1,894,711.41 |
| 339 | $118,440.73 | $419.48 | $5,186.18 | $113,254.56 | $874,071.62 | $1,900,317.06 |
| 340 | $113,254.56 | $401.11 | $5,204.55 | $108,050.01 | $874,472.73 | $1,905,922.72 |
| 341 | $108,050.01 | $382.68 | $5,222.98 | $102,827.03 | $874,855.41 | $1,911,528.38 |
| 342 | $102,827.03 | $364.18 | $5,241.48 | $97,585.56 | $875,219.59 | $1,917,134.03 |
| 343 | $97,585.56 | $345.62 | $5,260.04 | $92,325.52 | $875,565.20 | $1,922,739.69 |
| 344 | $92,325.52 | $326.99 | $5,278.67 | $87,046.85 | $875,892.19 | $1,928,345.34 |
| 345 | $87,046.85 | $308.29 | $5,297.36 | $81,749.48 | $876,200.48 | $1,933,951.00 |
| 346 | $81,749.48 | $289.53 | $5,316.13 | $76,433.36 | $876,490.01 | $1,939,556.65 |
| 347 | $76,433.36 | $270.70 | $5,334.95 | $71,098.40 | $876,760.71 | $1,945,162.31 |
| 348 | $71,098.40 | $251.81 | $5,353.85 | $65,744.56 | $877,012.52 | $1,950,767.96 |
| 349 | $65,744.56 | $232.85 | $5,372.81 | $60,371.75 | $877,245.36 | $1,956,373.62 |
| 350 | $60,371.75 | $213.82 | $5,391.84 | $54,979.91 | $877,459.18 | $1,961,979.27 |
| 351 | $54,979.91 | $194.72 | $5,410.93 | $49,568.97 | $877,653.90 | $1,967,584.93 |
| 352 | $49,568.97 | $175.56 | $5,430.10 | $44,138.88 | $877,829.46 | $1,973,190.58 |
| 353 | $44,138.88 | $156.33 | $5,449.33 | $38,689.55 | $877,985.78 | $1,978,796.24 |
| 354 | $38,689.55 | $137.03 | $5,468.63 | $33,220.92 | $878,122.81 | $1,984,401.89 |
| 355 | $33,220.92 | $117.66 | $5,488.00 | $27,732.92 | $878,240.46 | $1,990,007.55 |
| 356 | $27,732.92 | $98.22 | $5,507.43 | $22,225.48 | $878,338.69 | $1,995,613.20 |
| 357 | $22,225.48 | $78.72 | $5,526.94 | $16,698.54 | $878,417.40 | $2,001,218.86 |
| 358 | $16,698.54 | $59.14 | $5,546.51 | $11,152.03 | $878,476.54 | $2,006,824.51 |
| 359 | $11,152.03 | $39.50 | $5,566.16 | $5,585.87 | $878,516.04 | $2,012,430.17 |
| 360 | $5,585.87 | $19.78 | $5,585.87 | $0.00 | $878,535.82 | $2,018,035.82 |