|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,009,050.00 | $4,729.92 | $1,078.74 | $1,007,971.26 | $4,729.92 | $5,808.66 |
| 2 | $1,007,971.26 | $4,724.87 | $1,083.80 | $1,006,887.47 | $9,454.79 | $11,617.32 |
| 3 | $1,006,887.47 | $4,719.78 | $1,088.88 | $1,005,798.59 | $14,174.57 | $17,425.98 |
| 4 | $1,005,798.59 | $4,714.68 | $1,093.98 | $1,004,704.61 | $18,889.25 | $23,234.64 |
| 5 | $1,004,704.61 | $4,709.55 | $1,099.11 | $1,003,605.50 | $23,598.81 | $29,043.30 |
| 6 | $1,003,605.50 | $4,704.40 | $1,104.26 | $1,002,501.24 | $28,303.21 | $34,851.97 |
| 7 | $1,002,501.24 | $4,699.22 | $1,109.44 | $1,001,391.80 | $33,002.43 | $40,660.63 |
| 8 | $1,001,391.80 | $4,694.02 | $1,114.64 | $1,000,277.17 | $37,696.46 | $46,469.29 |
| 9 | $1,000,277.17 | $4,688.80 | $1,119.86 | $999,157.31 | $42,385.25 | $52,277.95 |
| 10 | $999,157.31 | $4,683.55 | $1,125.11 | $998,032.19 | $47,068.80 | $58,086.61 |
| 11 | $998,032.19 | $4,678.28 | $1,130.39 | $996,901.81 | $51,747.08 | $63,895.27 |
| 12 | $996,901.81 | $4,672.98 | $1,135.68 | $995,766.13 | $56,420.06 | $69,703.93 |
| 13 | $995,766.13 | $4,667.65 | $1,141.01 | $994,625.12 | $61,087.71 | $75,512.59 |
| 14 | $994,625.12 | $4,662.31 | $1,146.36 | $993,478.76 | $65,750.02 | $81,321.25 |
| 15 | $993,478.76 | $4,656.93 | $1,151.73 | $992,327.03 | $70,406.95 | $87,129.91 |
| 16 | $992,327.03 | $4,651.53 | $1,157.13 | $991,169.91 | $75,058.48 | $92,938.58 |
| 17 | $991,169.91 | $4,646.11 | $1,162.55 | $990,007.35 | $79,704.59 | $98,747.24 |
| 18 | $990,007.35 | $4,640.66 | $1,168.00 | $988,839.35 | $84,345.25 | $104,555.90 |
| 19 | $988,839.35 | $4,635.18 | $1,173.48 | $987,665.88 | $88,980.43 | $110,364.56 |
| 20 | $987,665.88 | $4,629.68 | $1,178.98 | $986,486.90 | $93,610.12 | $116,173.22 |
| 21 | $986,486.90 | $4,624.16 | $1,184.50 | $985,302.40 | $98,234.28 | $121,981.88 |
| 22 | $985,302.40 | $4,618.60 | $1,190.06 | $984,112.34 | $102,852.88 | $127,790.54 |
| 23 | $984,112.34 | $4,613.03 | $1,195.63 | $982,916.71 | $107,465.91 | $133,599.20 |
| 24 | $982,916.71 | $4,607.42 | $1,201.24 | $981,715.47 | $112,073.33 | $139,407.86 |
| 25 | $981,715.47 | $4,601.79 | $1,206.87 | $980,508.60 | $116,675.12 | $145,216.52 |
| 26 | $980,508.60 | $4,596.13 | $1,212.53 | $979,296.07 | $121,271.25 | $151,025.18 |
| 27 | $979,296.07 | $4,590.45 | $1,218.21 | $978,077.86 | $125,861.70 | $156,833.85 |
| 28 | $978,077.86 | $4,584.74 | $1,223.92 | $976,853.94 | $130,446.44 | $162,642.51 |
| 29 | $976,853.94 | $4,579.00 | $1,229.66 | $975,624.28 | $135,025.45 | $168,451.17 |
| 30 | $975,624.28 | $4,573.24 | $1,235.42 | $974,388.86 | $139,598.69 | $174,259.83 |
| 31 | $974,388.86 | $4,567.45 | $1,241.21 | $973,147.64 | $144,166.13 | $180,068.49 |
| 32 | $973,147.64 | $4,561.63 | $1,247.03 | $971,900.61 | $148,727.76 | $185,877.15 |
| 33 | $971,900.61 | $4,555.78 | $1,252.88 | $970,647.74 | $153,283.55 | $191,685.81 |
| 34 | $970,647.74 | $4,549.91 | $1,258.75 | $969,388.99 | $157,833.46 | $197,494.47 |
| 35 | $969,388.99 | $4,544.01 | $1,264.65 | $968,124.34 | $162,377.47 | $203,303.13 |
| 36 | $968,124.34 | $4,538.08 | $1,270.58 | $966,853.76 | $166,915.55 | $209,111.79 |
| 37 | $966,853.76 | $4,532.13 | $1,276.53 | $965,577.22 | $171,447.68 | $214,920.45 |
| 38 | $965,577.22 | $4,526.14 | $1,282.52 | $964,294.71 | $175,973.82 | $220,729.12 |
| 39 | $964,294.71 | $4,520.13 | $1,288.53 | $963,006.18 | $180,493.95 | $226,537.78 |
| 40 | $963,006.18 | $4,514.09 | $1,294.57 | $961,711.61 | $185,008.05 | $232,346.44 |
| 41 | $961,711.61 | $4,508.02 | $1,300.64 | $960,410.97 | $189,516.07 | $238,155.10 |
| 42 | $960,410.97 | $4,501.93 | $1,306.73 | $959,104.24 | $194,018.00 | $243,963.76 |
| 43 | $959,104.24 | $4,495.80 | $1,312.86 | $957,791.38 | $198,513.80 | $249,772.42 |
| 44 | $957,791.38 | $4,489.65 | $1,319.01 | $956,472.36 | $203,003.44 | $255,581.08 |
| 45 | $956,472.36 | $4,483.46 | $1,325.20 | $955,147.17 | $207,486.91 | $261,389.74 |
| 46 | $955,147.17 | $4,477.25 | $1,331.41 | $953,815.76 | $211,964.16 | $267,198.40 |
| 47 | $953,815.76 | $4,471.01 | $1,337.65 | $952,478.11 | $216,435.17 | $273,007.06 |
| 48 | $952,478.11 | $4,464.74 | $1,343.92 | $951,134.19 | $220,899.91 | $278,815.73 |
| 49 | $951,134.19 | $4,458.44 | $1,350.22 | $949,783.97 | $225,358.35 | $284,624.39 |
| 50 | $949,783.97 | $4,452.11 | $1,356.55 | $948,427.42 | $229,810.47 | $290,433.05 |
| 51 | $948,427.42 | $4,445.75 | $1,362.91 | $947,064.51 | $234,256.22 | $296,241.71 |
| 52 | $947,064.51 | $4,439.36 | $1,369.30 | $945,695.22 | $238,695.58 | $302,050.37 |
| 53 | $945,695.22 | $4,432.95 | $1,375.71 | $944,319.50 | $243,128.53 | $307,859.03 |
| 54 | $944,319.50 | $4,426.50 | $1,382.16 | $942,937.34 | $247,555.03 | $313,667.69 |
| 55 | $942,937.34 | $4,420.02 | $1,388.64 | $941,548.70 | $251,975.05 | $319,476.35 |
| 56 | $941,548.70 | $4,413.51 | $1,395.15 | $940,153.54 | $256,388.56 | $325,285.01 |
| 57 | $940,153.54 | $4,406.97 | $1,401.69 | $938,751.85 | $260,795.53 | $331,093.67 |
| 58 | $938,751.85 | $4,400.40 | $1,408.26 | $937,343.59 | $265,195.93 | $336,902.33 |
| 59 | $937,343.59 | $4,393.80 | $1,414.86 | $935,928.73 | $269,589.72 | $342,711.00 |
| 60 | $935,928.73 | $4,387.17 | $1,421.50 | $934,507.23 | $273,976.89 | $348,519.66 |
| 61 | $934,507.23 | $4,380.50 | $1,428.16 | $933,079.07 | $278,357.39 | $354,328.32 |
| 62 | $933,079.07 | $4,373.81 | $1,434.85 | $931,644.22 | $282,731.20 | $360,136.98 |
| 63 | $931,644.22 | $4,367.08 | $1,441.58 | $930,202.64 | $287,098.28 | $365,945.64 |
| 64 | $930,202.64 | $4,360.32 | $1,448.34 | $928,754.31 | $291,458.61 | $371,754.30 |
| 65 | $928,754.31 | $4,353.54 | $1,455.13 | $927,299.18 | $295,812.14 | $377,562.96 |
| 66 | $927,299.18 | $4,346.71 | $1,461.95 | $925,837.24 | $300,158.86 | $383,371.62 |
| 67 | $925,837.24 | $4,339.86 | $1,468.80 | $924,368.44 | $304,498.72 | $389,180.28 |
| 68 | $924,368.44 | $4,332.98 | $1,475.68 | $922,892.75 | $308,831.70 | $394,988.94 |
| 69 | $922,892.75 | $4,326.06 | $1,482.60 | $921,410.15 | $313,157.76 | $400,797.61 |
| 70 | $921,410.15 | $4,319.11 | $1,489.55 | $919,920.60 | $317,476.87 | $406,606.27 |
| 71 | $919,920.60 | $4,312.13 | $1,496.53 | $918,424.07 | $321,789.00 | $412,414.93 |
| 72 | $918,424.07 | $4,305.11 | $1,503.55 | $916,920.52 | $326,094.11 | $418,223.59 |
| 73 | $916,920.52 | $4,298.06 | $1,510.60 | $915,409.92 | $330,392.17 | $424,032.25 |
| 74 | $915,409.92 | $4,290.98 | $1,517.68 | $913,892.25 | $334,683.16 | $429,840.91 |
| 75 | $913,892.25 | $4,283.87 | $1,524.79 | $912,367.46 | $338,967.03 | $435,649.57 |
| 76 | $912,367.46 | $4,276.72 | $1,531.94 | $910,835.52 | $343,243.75 | $441,458.23 |
| 77 | $910,835.52 | $4,269.54 | $1,539.12 | $909,296.40 | $347,513.29 | $447,266.89 |
| 78 | $909,296.40 | $4,262.33 | $1,546.33 | $907,750.06 | $351,775.62 | $453,075.55 |
| 79 | $907,750.06 | $4,255.08 | $1,553.58 | $906,196.48 | $356,030.70 | $458,884.21 |
| 80 | $906,196.48 | $4,247.80 | $1,560.86 | $904,635.62 | $360,278.49 | $464,692.88 |
| 81 | $904,635.62 | $4,240.48 | $1,568.18 | $903,067.44 | $364,518.97 | $470,501.54 |
| 82 | $903,067.44 | $4,233.13 | $1,575.53 | $901,491.90 | $368,752.10 | $476,310.20 |
| 83 | $901,491.90 | $4,225.74 | $1,582.92 | $899,908.99 | $372,977.84 | $482,118.86 |
| 84 | $899,908.99 | $4,218.32 | $1,590.34 | $898,318.65 | $377,196.17 | $487,927.52 |
| 85 | $898,318.65 | $4,210.87 | $1,597.79 | $896,720.86 | $381,407.04 | $493,736.18 |
| 86 | $896,720.86 | $4,203.38 | $1,605.28 | $895,115.57 | $385,610.41 | $499,544.84 |
| 87 | $895,115.57 | $4,195.85 | $1,612.81 | $893,502.77 | $389,806.27 | $505,353.50 |
| 88 | $893,502.77 | $4,188.29 | $1,620.37 | $891,882.40 | $393,994.56 | $511,162.16 |
| 89 | $891,882.40 | $4,180.70 | $1,627.96 | $890,254.44 | $398,175.26 | $516,970.82 |
| 90 | $890,254.44 | $4,173.07 | $1,635.59 | $888,618.84 | $402,348.33 | $522,779.49 |
| 91 | $888,618.84 | $4,165.40 | $1,643.26 | $886,975.58 | $406,513.73 | $528,588.15 |
| 92 | $886,975.58 | $4,157.70 | $1,650.96 | $885,324.62 | $410,671.43 | $534,396.81 |
| 93 | $885,324.62 | $4,149.96 | $1,658.70 | $883,665.92 | $414,821.39 | $540,205.47 |
| 94 | $883,665.92 | $4,142.18 | $1,666.48 | $881,999.44 | $418,963.57 | $546,014.13 |
| 95 | $881,999.44 | $4,134.37 | $1,674.29 | $880,325.15 | $423,097.94 | $551,822.79 |
| 96 | $880,325.15 | $4,126.52 | $1,682.14 | $878,643.02 | $427,224.47 | $557,631.45 |
| 97 | $878,643.02 | $4,118.64 | $1,690.02 | $876,953.00 | $431,343.11 | $563,440.11 |
| 98 | $876,953.00 | $4,110.72 | $1,697.94 | $875,255.05 | $435,453.82 | $569,248.77 |
| 99 | $875,255.05 | $4,102.76 | $1,705.90 | $873,549.15 | $439,556.58 | $575,057.43 |
| 100 | $873,549.15 | $4,094.76 | $1,713.90 | $871,835.25 | $443,651.34 | $580,866.09 |
| 101 | $871,835.25 | $4,086.73 | $1,721.93 | $870,113.32 | $447,738.07 | $586,674.76 |
| 102 | $870,113.32 | $4,078.66 | $1,730.00 | $868,383.31 | $451,816.73 | $592,483.42 |
| 103 | $868,383.31 | $4,070.55 | $1,738.11 | $866,645.20 | $455,887.28 | $598,292.08 |
| 104 | $866,645.20 | $4,062.40 | $1,746.26 | $864,898.94 | $459,949.67 | $604,100.74 |
| 105 | $864,898.94 | $4,054.21 | $1,754.45 | $863,144.49 | $464,003.89 | $609,909.40 |
| 106 | $863,144.49 | $4,045.99 | $1,762.67 | $861,381.82 | $468,049.88 | $615,718.06 |
| 107 | $861,381.82 | $4,037.73 | $1,770.93 | $859,610.88 | $472,087.61 | $621,526.72 |
| 108 | $859,610.88 | $4,029.43 | $1,779.23 | $857,831.65 | $476,117.03 | $627,335.38 |
| 109 | $857,831.65 | $4,021.09 | $1,787.58 | $856,044.07 | $480,138.12 | $633,144.04 |
| 110 | $856,044.07 | $4,012.71 | $1,795.95 | $854,248.12 | $484,150.82 | $638,952.70 |
| 111 | $854,248.12 | $4,004.29 | $1,804.37 | $852,443.75 | $488,155.11 | $644,761.36 |
| 112 | $852,443.75 | $3,995.83 | $1,812.83 | $850,630.92 | $492,150.94 | $650,570.03 |
| 113 | $850,630.92 | $3,987.33 | $1,821.33 | $848,809.59 | $496,138.27 | $656,378.69 |
| 114 | $848,809.59 | $3,978.79 | $1,829.87 | $846,979.72 | $500,117.07 | $662,187.35 |
| 115 | $846,979.72 | $3,970.22 | $1,838.44 | $845,141.28 | $504,087.29 | $667,996.01 |
| 116 | $845,141.28 | $3,961.60 | $1,847.06 | $843,294.22 | $508,048.89 | $673,804.67 |
| 117 | $843,294.22 | $3,952.94 | $1,855.72 | $841,438.50 | $512,001.83 | $679,613.33 |
| 118 | $841,438.50 | $3,944.24 | $1,864.42 | $839,574.08 | $515,946.07 | $685,421.99 |
| 119 | $839,574.08 | $3,935.50 | $1,873.16 | $837,700.92 | $519,881.57 | $691,230.65 |
| 120 | $837,700.92 | $3,926.72 | $1,881.94 | $835,818.98 | $523,808.30 | $697,039.31 |
| 121 | $835,818.98 | $3,917.90 | $1,890.76 | $833,928.22 | $527,726.20 | $702,847.97 |
| 122 | $833,928.22 | $3,909.04 | $1,899.62 | $832,028.60 | $531,635.24 | $708,656.64 |
| 123 | $832,028.60 | $3,900.13 | $1,908.53 | $830,120.08 | $535,535.37 | $714,465.30 |
| 124 | $830,120.08 | $3,891.19 | $1,917.47 | $828,202.60 | $539,426.56 | $720,273.96 |
| 125 | $828,202.60 | $3,882.20 | $1,926.46 | $826,276.14 | $543,308.76 | $726,082.62 |
| 126 | $826,276.14 | $3,873.17 | $1,935.49 | $824,340.65 | $547,181.93 | $731,891.28 |
| 127 | $824,340.65 | $3,864.10 | $1,944.56 | $822,396.09 | $551,046.03 | $737,699.94 |
| 128 | $822,396.09 | $3,854.98 | $1,953.68 | $820,442.41 | $554,901.01 | $743,508.60 |
| 129 | $820,442.41 | $3,845.82 | $1,962.84 | $818,479.57 | $558,746.83 | $749,317.26 |
| 130 | $818,479.57 | $3,836.62 | $1,972.04 | $816,507.53 | $562,583.45 | $755,125.92 |
| 131 | $816,507.53 | $3,827.38 | $1,981.28 | $814,526.25 | $566,410.83 | $760,934.58 |
| 132 | $814,526.25 | $3,818.09 | $1,990.57 | $812,535.68 | $570,228.92 | $766,743.24 |
| 133 | $812,535.68 | $3,808.76 | $1,999.90 | $810,535.78 | $574,037.69 | $772,551.91 |
| 134 | $810,535.78 | $3,799.39 | $2,009.27 | $808,526.51 | $577,837.07 | $778,360.57 |
| 135 | $808,526.51 | $3,789.97 | $2,018.69 | $806,507.81 | $581,627.04 | $784,169.23 |
| 136 | $806,507.81 | $3,780.51 | $2,028.16 | $804,479.66 | $585,407.55 | $789,977.89 |
| 137 | $804,479.66 | $3,771.00 | $2,037.66 | $802,441.99 | $589,178.54 | $795,786.55 |
| 138 | $802,441.99 | $3,761.45 | $2,047.21 | $800,394.78 | $592,939.99 | $801,595.21 |
| 139 | $800,394.78 | $3,751.85 | $2,056.81 | $798,337.97 | $596,691.84 | $807,403.87 |
| 140 | $798,337.97 | $3,742.21 | $2,066.45 | $796,271.52 | $600,434.05 | $813,212.53 |
| 141 | $796,271.52 | $3,732.52 | $2,076.14 | $794,195.38 | $604,166.57 | $819,021.19 |
| 142 | $794,195.38 | $3,722.79 | $2,085.87 | $792,109.51 | $607,889.36 | $824,829.85 |
| 143 | $792,109.51 | $3,713.01 | $2,095.65 | $790,013.86 | $611,602.38 | $830,638.52 |
| 144 | $790,013.86 | $3,703.19 | $2,105.47 | $787,908.39 | $615,305.57 | $836,447.18 |
| 145 | $787,908.39 | $3,693.32 | $2,115.34 | $785,793.05 | $618,998.89 | $842,255.84 |
| 146 | $785,793.05 | $3,683.40 | $2,125.26 | $783,667.79 | $622,682.29 | $848,064.50 |
| 147 | $783,667.79 | $3,673.44 | $2,135.22 | $781,532.58 | $626,355.74 | $853,873.16 |
| 148 | $781,532.58 | $3,663.43 | $2,145.23 | $779,387.35 | $630,019.17 | $859,681.82 |
| 149 | $779,387.35 | $3,653.38 | $2,155.28 | $777,232.07 | $633,672.55 | $865,490.48 |
| 150 | $777,232.07 | $3,643.28 | $2,165.39 | $775,066.68 | $637,315.82 | $871,299.14 |
| 151 | $775,066.68 | $3,633.13 | $2,175.54 | $772,891.15 | $640,948.95 | $877,107.80 |
| 152 | $772,891.15 | $3,622.93 | $2,185.73 | $770,705.41 | $644,571.88 | $882,916.46 |
| 153 | $770,705.41 | $3,612.68 | $2,195.98 | $768,509.43 | $648,184.56 | $888,725.12 |
| 154 | $768,509.43 | $3,602.39 | $2,206.27 | $766,303.16 | $651,786.95 | $894,533.79 |
| 155 | $766,303.16 | $3,592.05 | $2,216.61 | $764,086.54 | $655,378.99 | $900,342.45 |
| 156 | $764,086.54 | $3,581.66 | $2,227.01 | $761,859.54 | $658,960.65 | $906,151.11 |
| 157 | $761,859.54 | $3,571.22 | $2,237.44 | $759,622.09 | $662,531.86 | $911,959.77 |
| 158 | $759,622.09 | $3,560.73 | $2,247.93 | $757,374.16 | $666,092.59 | $917,768.43 |
| 159 | $757,374.16 | $3,550.19 | $2,258.47 | $755,115.69 | $669,642.78 | $923,577.09 |
| 160 | $755,115.69 | $3,539.60 | $2,269.06 | $752,846.64 | $673,182.39 | $929,385.75 |
| 161 | $752,846.64 | $3,528.97 | $2,279.69 | $750,566.94 | $676,711.36 | $935,194.41 |
| 162 | $750,566.94 | $3,518.28 | $2,290.38 | $748,276.57 | $680,229.64 | $941,003.07 |
| 163 | $748,276.57 | $3,507.55 | $2,301.11 | $745,975.45 | $683,737.19 | $946,811.73 |
| 164 | $745,975.45 | $3,496.76 | $2,311.90 | $743,663.55 | $687,233.95 | $952,620.40 |
| 165 | $743,663.55 | $3,485.92 | $2,322.74 | $741,340.81 | $690,719.87 | $958,429.06 |
| 166 | $741,340.81 | $3,475.04 | $2,333.63 | $739,007.19 | $694,194.90 | $964,237.72 |
| 167 | $739,007.19 | $3,464.10 | $2,344.56 | $736,662.62 | $697,659.00 | $970,046.38 |
| 168 | $736,662.62 | $3,453.11 | $2,355.55 | $734,307.07 | $701,112.11 | $975,855.04 |
| 169 | $734,307.07 | $3,442.06 | $2,366.60 | $731,940.47 | $704,554.17 | $981,663.70 |
| 170 | $731,940.47 | $3,430.97 | $2,377.69 | $729,562.78 | $707,985.14 | $987,472.36 |
| 171 | $729,562.78 | $3,419.83 | $2,388.84 | $727,173.94 | $711,404.97 | $993,281.02 |
| 172 | $727,173.94 | $3,408.63 | $2,400.03 | $724,773.91 | $714,813.59 | $999,089.68 |
| 173 | $724,773.91 | $3,397.38 | $2,411.28 | $722,362.63 | $718,210.97 | $1,004,898.34 |
| 174 | $722,362.63 | $3,386.07 | $2,422.59 | $719,940.04 | $721,597.05 | $1,010,707.00 |
| 175 | $719,940.04 | $3,374.72 | $2,433.94 | $717,506.10 | $724,971.77 | $1,016,515.67 |
| 176 | $717,506.10 | $3,363.31 | $2,445.35 | $715,060.75 | $728,335.08 | $1,022,324.33 |
| 177 | $715,060.75 | $3,351.85 | $2,456.81 | $712,603.94 | $731,686.92 | $1,028,132.99 |
| 178 | $712,603.94 | $3,340.33 | $2,468.33 | $710,135.61 | $735,027.25 | $1,033,941.65 |
| 179 | $710,135.61 | $3,328.76 | $2,479.90 | $707,655.71 | $738,356.01 | $1,039,750.31 |
| 180 | $707,655.71 | $3,317.14 | $2,491.52 | $705,164.18 | $741,673.15 | $1,045,558.97 |
| 181 | $705,164.18 | $3,305.46 | $2,503.20 | $702,660.98 | $744,978.61 | $1,051,367.63 |
| 182 | $702,660.98 | $3,293.72 | $2,514.94 | $700,146.04 | $748,272.33 | $1,057,176.29 |
| 183 | $700,146.04 | $3,281.93 | $2,526.73 | $697,619.31 | $751,554.27 | $1,062,984.95 |
| 184 | $697,619.31 | $3,270.09 | $2,538.57 | $695,080.74 | $754,824.36 | $1,068,793.61 |
| 185 | $695,080.74 | $3,258.19 | $2,550.47 | $692,530.27 | $758,082.55 | $1,074,602.27 |
| 186 | $692,530.27 | $3,246.24 | $2,562.43 | $689,967.85 | $761,328.78 | $1,080,410.94 |
| 187 | $689,967.85 | $3,234.22 | $2,574.44 | $687,393.41 | $764,563.01 | $1,086,219.60 |
| 188 | $687,393.41 | $3,222.16 | $2,586.50 | $684,806.91 | $767,785.16 | $1,092,028.26 |
| 189 | $684,806.91 | $3,210.03 | $2,598.63 | $682,208.28 | $770,995.20 | $1,097,836.92 |
| 190 | $682,208.28 | $3,197.85 | $2,610.81 | $679,597.47 | $774,193.05 | $1,103,645.58 |
| 191 | $679,597.47 | $3,185.61 | $2,623.05 | $676,974.42 | $777,378.66 | $1,109,454.24 |
| 192 | $676,974.42 | $3,173.32 | $2,635.34 | $674,339.08 | $780,551.98 | $1,115,262.90 |
| 193 | $674,339.08 | $3,160.96 | $2,647.70 | $671,691.38 | $783,712.94 | $1,121,071.56 |
| 194 | $671,691.38 | $3,148.55 | $2,660.11 | $669,031.27 | $786,861.50 | $1,126,880.22 |
| 195 | $669,031.27 | $3,136.08 | $2,672.58 | $666,358.70 | $789,997.58 | $1,132,688.88 |
| 196 | $666,358.70 | $3,123.56 | $2,685.10 | $663,673.59 | $793,121.14 | $1,138,497.55 |
| 197 | $663,673.59 | $3,110.97 | $2,697.69 | $660,975.90 | $796,232.11 | $1,144,306.21 |
| 198 | $660,975.90 | $3,098.32 | $2,710.34 | $658,265.56 | $799,330.43 | $1,150,114.87 |
| 199 | $658,265.56 | $3,085.62 | $2,723.04 | $655,542.52 | $802,416.05 | $1,155,923.53 |
| 200 | $655,542.52 | $3,072.86 | $2,735.81 | $652,806.72 | $805,488.91 | $1,161,732.19 |
| 201 | $652,806.72 | $3,060.03 | $2,748.63 | $650,058.09 | $808,548.94 | $1,167,540.85 |
| 202 | $650,058.09 | $3,047.15 | $2,761.51 | $647,296.57 | $811,596.09 | $1,173,349.51 |
| 203 | $647,296.57 | $3,034.20 | $2,774.46 | $644,522.12 | $814,630.29 | $1,179,158.17 |
| 204 | $644,522.12 | $3,021.20 | $2,787.46 | $641,734.65 | $817,651.49 | $1,184,966.83 |
| 205 | $641,734.65 | $3,008.13 | $2,800.53 | $638,934.12 | $820,659.62 | $1,190,775.49 |
| 206 | $638,934.12 | $2,995.00 | $2,813.66 | $636,120.47 | $823,654.62 | $1,196,584.15 |
| 207 | $636,120.47 | $2,981.81 | $2,826.85 | $633,293.62 | $826,636.43 | $1,202,392.82 |
| 208 | $633,293.62 | $2,968.56 | $2,840.10 | $630,453.52 | $829,605.00 | $1,208,201.48 |
| 209 | $630,453.52 | $2,955.25 | $2,853.41 | $627,600.11 | $832,560.25 | $1,214,010.14 |
| 210 | $627,600.11 | $2,941.88 | $2,866.79 | $624,733.33 | $835,502.13 | $1,219,818.80 |
| 211 | $624,733.33 | $2,928.44 | $2,880.22 | $621,853.10 | $838,430.56 | $1,225,627.46 |
| 212 | $621,853.10 | $2,914.94 | $2,893.72 | $618,959.38 | $841,345.50 | $1,231,436.12 |
| 213 | $618,959.38 | $2,901.37 | $2,907.29 | $616,052.09 | $844,246.87 | $1,237,244.78 |
| 214 | $616,052.09 | $2,887.74 | $2,920.92 | $613,131.17 | $847,134.62 | $1,243,053.44 |
| 215 | $613,131.17 | $2,874.05 | $2,934.61 | $610,196.56 | $850,008.67 | $1,248,862.10 |
| 216 | $610,196.56 | $2,860.30 | $2,948.36 | $607,248.20 | $852,868.96 | $1,254,670.76 |
| 217 | $607,248.20 | $2,846.48 | $2,962.19 | $604,286.01 | $855,715.44 | $1,260,479.43 |
| 218 | $604,286.01 | $2,832.59 | $2,976.07 | $601,309.94 | $858,548.03 | $1,266,288.09 |
| 219 | $601,309.94 | $2,818.64 | $2,990.02 | $598,319.92 | $861,366.67 | $1,272,096.75 |
| 220 | $598,319.92 | $2,804.62 | $3,004.04 | $595,315.89 | $864,171.30 | $1,277,905.41 |
| 221 | $595,315.89 | $2,790.54 | $3,018.12 | $592,297.77 | $866,961.84 | $1,283,714.07 |
| 222 | $592,297.77 | $2,776.40 | $3,032.27 | $589,265.50 | $869,738.23 | $1,289,522.73 |
| 223 | $589,265.50 | $2,762.18 | $3,046.48 | $586,219.03 | $872,500.42 | $1,295,331.39 |
| 224 | $586,219.03 | $2,747.90 | $3,060.76 | $583,158.27 | $875,248.32 | $1,301,140.05 |
| 225 | $583,158.27 | $2,733.55 | $3,075.11 | $580,083.16 | $877,981.87 | $1,306,948.71 |
| 226 | $580,083.16 | $2,719.14 | $3,089.52 | $576,993.64 | $880,701.01 | $1,312,757.37 |
| 227 | $576,993.64 | $2,704.66 | $3,104.00 | $573,889.64 | $883,405.67 | $1,318,566.03 |
| 228 | $573,889.64 | $2,690.11 | $3,118.55 | $570,771.08 | $886,095.78 | $1,324,374.70 |
| 229 | $570,771.08 | $2,675.49 | $3,133.17 | $567,637.91 | $888,771.27 | $1,330,183.36 |
| 230 | $567,637.91 | $2,660.80 | $3,147.86 | $564,490.05 | $891,432.07 | $1,335,992.02 |
| 231 | $564,490.05 | $2,646.05 | $3,162.61 | $561,327.44 | $894,078.12 | $1,341,800.68 |
| 232 | $561,327.44 | $2,631.22 | $3,177.44 | $558,150.00 | $896,709.34 | $1,347,609.34 |
| 233 | $558,150.00 | $2,616.33 | $3,192.33 | $554,957.67 | $899,325.67 | $1,353,418.00 |
| 234 | $554,957.67 | $2,601.36 | $3,207.30 | $551,750.37 | $901,927.03 | $1,359,226.66 |
| 235 | $551,750.37 | $2,586.33 | $3,222.33 | $548,528.04 | $904,513.36 | $1,365,035.32 |
| 236 | $548,528.04 | $2,571.23 | $3,237.44 | $545,290.60 | $907,084.59 | $1,370,843.98 |
| 237 | $545,290.60 | $2,556.05 | $3,252.61 | $542,037.99 | $909,640.64 | $1,376,652.64 |
| 238 | $542,037.99 | $2,540.80 | $3,267.86 | $538,770.13 | $912,181.44 | $1,382,461.31 |
| 239 | $538,770.13 | $2,525.49 | $3,283.18 | $535,486.96 | $914,706.92 | $1,388,269.97 |
| 240 | $535,486.96 | $2,510.10 | $3,298.57 | $532,188.39 | $917,217.02 | $1,394,078.63 |
| 241 | $532,188.39 | $2,494.63 | $3,314.03 | $528,874.36 | $919,711.65 | $1,399,887.29 |
| 242 | $528,874.36 | $2,479.10 | $3,329.56 | $525,544.80 | $922,190.75 | $1,405,695.95 |
| 243 | $525,544.80 | $2,463.49 | $3,345.17 | $522,199.63 | $924,654.24 | $1,411,504.61 |
| 244 | $522,199.63 | $2,447.81 | $3,360.85 | $518,838.78 | $927,102.05 | $1,417,313.27 |
| 245 | $518,838.78 | $2,432.06 | $3,376.60 | $515,462.18 | $929,534.11 | $1,423,121.93 |
| 246 | $515,462.18 | $2,416.23 | $3,392.43 | $512,069.75 | $931,950.34 | $1,428,930.59 |
| 247 | $512,069.75 | $2,400.33 | $3,408.33 | $508,661.41 | $934,350.67 | $1,434,739.25 |
| 248 | $508,661.41 | $2,384.35 | $3,424.31 | $505,237.10 | $936,735.02 | $1,440,547.91 |
| 249 | $505,237.10 | $2,368.30 | $3,440.36 | $501,796.74 | $939,103.32 | $1,446,356.58 |
| 250 | $501,796.74 | $2,352.17 | $3,456.49 | $498,340.25 | $941,455.49 | $1,452,165.24 |
| 251 | $498,340.25 | $2,335.97 | $3,472.69 | $494,867.56 | $943,791.46 | $1,457,973.90 |
| 252 | $494,867.56 | $2,319.69 | $3,488.97 | $491,378.59 | $946,111.15 | $1,463,782.56 |
| 253 | $491,378.59 | $2,303.34 | $3,505.32 | $487,873.27 | $948,414.49 | $1,469,591.22 |
| 254 | $487,873.27 | $2,286.91 | $3,521.76 | $484,351.51 | $950,701.39 | $1,475,399.88 |
| 255 | $484,351.51 | $2,270.40 | $3,538.26 | $480,813.25 | $952,971.79 | $1,481,208.54 |
| 256 | $480,813.25 | $2,253.81 | $3,554.85 | $477,258.40 | $955,225.60 | $1,487,017.20 |
| 257 | $477,258.40 | $2,237.15 | $3,571.51 | $473,686.89 | $957,462.75 | $1,492,825.86 |
| 258 | $473,686.89 | $2,220.41 | $3,588.25 | $470,098.63 | $959,683.16 | $1,498,634.52 |
| 259 | $470,098.63 | $2,203.59 | $3,605.07 | $466,493.56 | $961,886.75 | $1,504,443.18 |
| 260 | $466,493.56 | $2,186.69 | $3,621.97 | $462,871.59 | $964,073.43 | $1,510,251.85 |
| 261 | $462,871.59 | $2,169.71 | $3,638.95 | $459,232.64 | $966,243.14 | $1,516,060.51 |
| 262 | $459,232.64 | $2,152.65 | $3,656.01 | $455,576.63 | $968,395.80 | $1,521,869.17 |
| 263 | $455,576.63 | $2,135.52 | $3,673.15 | $451,903.48 | $970,531.31 | $1,527,677.83 |
| 264 | $451,903.48 | $2,118.30 | $3,690.36 | $448,213.12 | $972,649.61 | $1,533,486.49 |
| 265 | $448,213.12 | $2,101.00 | $3,707.66 | $444,505.46 | $974,750.61 | $1,539,295.15 |
| 266 | $444,505.46 | $2,083.62 | $3,725.04 | $440,780.42 | $976,834.23 | $1,545,103.81 |
| 267 | $440,780.42 | $2,066.16 | $3,742.50 | $437,037.91 | $978,900.39 | $1,550,912.47 |
| 268 | $437,037.91 | $2,048.62 | $3,760.05 | $433,277.87 | $980,949.00 | $1,556,721.13 |
| 269 | $433,277.87 | $2,030.99 | $3,777.67 | $429,500.20 | $982,979.99 | $1,562,529.79 |
| 270 | $429,500.20 | $2,013.28 | $3,795.38 | $425,704.82 | $984,993.27 | $1,568,338.46 |
| 271 | $425,704.82 | $1,995.49 | $3,813.17 | $421,891.65 | $986,988.77 | $1,574,147.12 |
| 272 | $421,891.65 | $1,977.62 | $3,831.04 | $418,060.61 | $988,966.38 | $1,579,955.78 |
| 273 | $418,060.61 | $1,959.66 | $3,849.00 | $414,211.60 | $990,926.04 | $1,585,764.44 |
| 274 | $414,211.60 | $1,941.62 | $3,867.04 | $410,344.56 | $992,867.66 | $1,591,573.10 |
| 275 | $410,344.56 | $1,923.49 | $3,885.17 | $406,459.39 | $994,791.15 | $1,597,381.76 |
| 276 | $406,459.39 | $1,905.28 | $3,903.38 | $402,556.01 | $996,696.43 | $1,603,190.42 |
| 277 | $402,556.01 | $1,886.98 | $3,921.68 | $398,634.33 | $998,583.41 | $1,608,999.08 |
| 278 | $398,634.33 | $1,868.60 | $3,940.06 | $394,694.26 | $1,000,452.01 | $1,614,807.74 |
| 279 | $394,694.26 | $1,850.13 | $3,958.53 | $390,735.73 | $1,002,302.14 | $1,620,616.40 |
| 280 | $390,735.73 | $1,831.57 | $3,977.09 | $386,758.65 | $1,004,133.71 | $1,626,425.06 |
| 281 | $386,758.65 | $1,812.93 | $3,995.73 | $382,762.92 | $1,005,946.64 | $1,632,233.73 |
| 282 | $382,762.92 | $1,794.20 | $4,014.46 | $378,748.46 | $1,007,740.84 | $1,638,042.39 |
| 283 | $378,748.46 | $1,775.38 | $4,033.28 | $374,715.18 | $1,009,516.23 | $1,643,851.05 |
| 284 | $374,715.18 | $1,756.48 | $4,052.18 | $370,662.99 | $1,011,272.70 | $1,649,659.71 |
| 285 | $370,662.99 | $1,737.48 | $4,071.18 | $366,591.82 | $1,013,010.19 | $1,655,468.37 |
| 286 | $366,591.82 | $1,718.40 | $4,090.26 | $362,501.55 | $1,014,728.59 | $1,661,277.03 |
| 287 | $362,501.55 | $1,699.23 | $4,109.43 | $358,392.12 | $1,016,427.81 | $1,667,085.69 |
| 288 | $358,392.12 | $1,679.96 | $4,128.70 | $354,263.42 | $1,018,107.77 | $1,672,894.35 |
| 289 | $354,263.42 | $1,660.61 | $4,148.05 | $350,115.37 | $1,019,768.38 | $1,678,703.01 |
| 290 | $350,115.37 | $1,641.17 | $4,167.50 | $345,947.88 | $1,021,409.55 | $1,684,511.67 |
| 291 | $345,947.88 | $1,621.63 | $4,187.03 | $341,760.85 | $1,023,031.18 | $1,690,320.34 |
| 292 | $341,760.85 | $1,602.00 | $4,206.66 | $337,554.19 | $1,024,633.18 | $1,696,129.00 |
| 293 | $337,554.19 | $1,582.29 | $4,226.38 | $333,327.81 | $1,026,215.47 | $1,701,937.66 |
| 294 | $333,327.81 | $1,562.47 | $4,246.19 | $329,081.63 | $1,027,777.94 | $1,707,746.32 |
| 295 | $329,081.63 | $1,542.57 | $4,266.09 | $324,815.54 | $1,029,320.51 | $1,713,554.98 |
| 296 | $324,815.54 | $1,522.57 | $4,286.09 | $320,529.45 | $1,030,843.09 | $1,719,363.64 |
| 297 | $320,529.45 | $1,502.48 | $4,306.18 | $316,223.27 | $1,032,345.57 | $1,725,172.30 |
| 298 | $316,223.27 | $1,482.30 | $4,326.36 | $311,896.90 | $1,033,827.87 | $1,730,980.96 |
| 299 | $311,896.90 | $1,462.02 | $4,346.64 | $307,550.26 | $1,035,289.88 | $1,736,789.62 |
| 300 | $307,550.26 | $1,441.64 | $4,367.02 | $303,183.24 | $1,036,731.52 | $1,742,598.28 |
| 301 | $303,183.24 | $1,421.17 | $4,387.49 | $298,795.75 | $1,038,152.70 | $1,748,406.94 |
| 302 | $298,795.75 | $1,400.61 | $4,408.06 | $294,387.69 | $1,039,553.30 | $1,754,215.61 |
| 303 | $294,387.69 | $1,379.94 | $4,428.72 | $289,958.98 | $1,040,933.24 | $1,760,024.27 |
| 304 | $289,958.98 | $1,359.18 | $4,449.48 | $285,509.50 | $1,042,292.43 | $1,765,832.93 |
| 305 | $285,509.50 | $1,338.33 | $4,470.34 | $281,039.16 | $1,043,630.75 | $1,771,641.59 |
| 306 | $281,039.16 | $1,317.37 | $4,491.29 | $276,547.87 | $1,044,948.12 | $1,777,450.25 |
| 307 | $276,547.87 | $1,296.32 | $4,512.34 | $272,035.53 | $1,046,244.44 | $1,783,258.91 |
| 308 | $272,035.53 | $1,275.17 | $4,533.49 | $267,502.04 | $1,047,519.61 | $1,789,067.57 |
| 309 | $267,502.04 | $1,253.92 | $4,554.75 | $262,947.29 | $1,048,773.52 | $1,794,876.23 |
| 310 | $262,947.29 | $1,232.57 | $4,576.10 | $258,371.20 | $1,050,006.09 | $1,800,684.89 |
| 311 | $258,371.20 | $1,211.11 | $4,597.55 | $253,773.65 | $1,051,217.20 | $1,806,493.55 |
| 312 | $253,773.65 | $1,189.56 | $4,619.10 | $249,154.55 | $1,052,406.77 | $1,812,302.22 |
| 313 | $249,154.55 | $1,167.91 | $4,640.75 | $244,513.80 | $1,053,574.68 | $1,818,110.88 |
| 314 | $244,513.80 | $1,146.16 | $4,662.50 | $239,851.30 | $1,054,720.84 | $1,823,919.54 |
| 315 | $239,851.30 | $1,124.30 | $4,684.36 | $235,166.94 | $1,055,845.14 | $1,829,728.20 |
| 316 | $235,166.94 | $1,102.35 | $4,706.32 | $230,460.63 | $1,056,947.49 | $1,835,536.86 |
| 317 | $230,460.63 | $1,080.28 | $4,728.38 | $225,732.25 | $1,058,027.77 | $1,841,345.52 |
| 318 | $225,732.25 | $1,058.12 | $4,750.54 | $220,981.71 | $1,059,085.89 | $1,847,154.18 |
| 319 | $220,981.71 | $1,035.85 | $4,772.81 | $216,208.90 | $1,060,121.74 | $1,852,962.84 |
| 320 | $216,208.90 | $1,013.48 | $4,795.18 | $211,413.72 | $1,061,135.22 | $1,858,771.50 |
| 321 | $211,413.72 | $991.00 | $4,817.66 | $206,596.06 | $1,062,126.22 | $1,864,580.16 |
| 322 | $206,596.06 | $968.42 | $4,840.24 | $201,755.82 | $1,063,094.64 | $1,870,388.82 |
| 323 | $201,755.82 | $945.73 | $4,862.93 | $196,892.89 | $1,064,040.37 | $1,876,197.49 |
| 324 | $196,892.89 | $922.94 | $4,885.73 | $192,007.16 | $1,064,963.31 | $1,882,006.15 |
| 325 | $192,007.16 | $900.03 | $4,908.63 | $187,098.53 | $1,065,863.34 | $1,887,814.81 |
| 326 | $187,098.53 | $877.02 | $4,931.64 | $182,166.90 | $1,066,740.37 | $1,893,623.47 |
| 327 | $182,166.90 | $853.91 | $4,954.75 | $177,212.14 | $1,067,594.27 | $1,899,432.13 |
| 328 | $177,212.14 | $830.68 | $4,977.98 | $172,234.16 | $1,068,424.95 | $1,905,240.79 |
| 329 | $172,234.16 | $807.35 | $5,001.31 | $167,232.85 | $1,069,232.30 | $1,911,049.45 |
| 330 | $167,232.85 | $783.90 | $5,024.76 | $162,208.09 | $1,070,016.21 | $1,916,858.11 |
| 331 | $162,208.09 | $760.35 | $5,048.31 | $157,159.78 | $1,070,776.56 | $1,922,666.77 |
| 332 | $157,159.78 | $736.69 | $5,071.97 | $152,087.81 | $1,071,513.24 | $1,928,475.43 |
| 333 | $152,087.81 | $712.91 | $5,095.75 | $146,992.06 | $1,072,226.15 | $1,934,284.09 |
| 334 | $146,992.06 | $689.03 | $5,119.64 | $141,872.42 | $1,072,915.18 | $1,940,092.76 |
| 335 | $141,872.42 | $665.03 | $5,143.63 | $136,728.79 | $1,073,580.21 | $1,945,901.42 |
| 336 | $136,728.79 | $640.92 | $5,167.74 | $131,561.05 | $1,074,221.12 | $1,951,710.08 |
| 337 | $131,561.05 | $616.69 | $5,191.97 | $126,369.08 | $1,074,837.82 | $1,957,518.74 |
| 338 | $126,369.08 | $592.36 | $5,216.31 | $121,152.77 | $1,075,430.17 | $1,963,327.40 |
| 339 | $121,152.77 | $567.90 | $5,240.76 | $115,912.01 | $1,075,998.07 | $1,969,136.06 |
| 340 | $115,912.01 | $543.34 | $5,265.32 | $110,646.69 | $1,076,541.41 | $1,974,944.72 |
| 341 | $110,646.69 | $518.66 | $5,290.00 | $105,356.69 | $1,077,060.07 | $1,980,753.38 |
| 342 | $105,356.69 | $493.86 | $5,314.80 | $100,041.88 | $1,077,553.93 | $1,986,562.04 |
| 343 | $100,041.88 | $468.95 | $5,339.71 | $94,702.17 | $1,078,022.87 | $1,992,370.70 |
| 344 | $94,702.17 | $443.92 | $5,364.74 | $89,337.43 | $1,078,466.79 | $1,998,179.37 |
| 345 | $89,337.43 | $418.77 | $5,389.89 | $83,947.53 | $1,078,885.56 | $2,003,988.03 |
| 346 | $83,947.53 | $393.50 | $5,415.16 | $78,532.38 | $1,079,279.06 | $2,009,796.69 |
| 347 | $78,532.38 | $368.12 | $5,440.54 | $73,091.84 | $1,079,647.18 | $2,015,605.35 |
| 348 | $73,091.84 | $342.62 | $5,466.04 | $67,625.79 | $1,079,989.80 | $2,021,414.01 |
| 349 | $67,625.79 | $317.00 | $5,491.67 | $62,134.13 | $1,080,306.80 | $2,027,222.67 |
| 350 | $62,134.13 | $291.25 | $5,517.41 | $56,616.72 | $1,080,598.05 | $2,033,031.33 |
| 351 | $56,616.72 | $265.39 | $5,543.27 | $51,073.45 | $1,080,863.44 | $2,038,839.99 |
| 352 | $51,073.45 | $239.41 | $5,569.25 | $45,504.20 | $1,081,102.85 | $2,044,648.65 |
| 353 | $45,504.20 | $213.30 | $5,595.36 | $39,908.84 | $1,081,316.15 | $2,050,457.31 |
| 354 | $39,908.84 | $187.07 | $5,621.59 | $34,287.25 | $1,081,503.22 | $2,056,265.97 |
| 355 | $34,287.25 | $160.72 | $5,647.94 | $28,639.31 | $1,081,663.94 | $2,062,074.64 |
| 356 | $28,639.31 | $134.25 | $5,674.41 | $22,964.89 | $1,081,798.19 | $2,067,883.30 |
| 357 | $22,964.89 | $107.65 | $5,701.01 | $17,263.88 | $1,081,905.84 | $2,073,691.96 |
| 358 | $17,263.88 | $80.92 | $5,727.74 | $11,536.15 | $1,081,986.76 | $2,079,500.62 |
| 359 | $11,536.15 | $54.08 | $5,754.59 | $5,781.56 | $1,082,040.84 | $2,085,309.28 |
| 360 | $5,781.56 | $27.10 | $5,781.56 | $-0.00 | $1,082,067.94 | $2,091,117.94 |