|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,009,050.00 | $5,045.25 | $1,004.51 | $1,008,045.49 | $5,045.25 | $6,049.76 |
| 2 | $1,008,045.49 | $5,040.23 | $1,009.54 | $1,007,035.95 | $10,085.48 | $12,099.53 |
| 3 | $1,007,035.95 | $5,035.18 | $1,014.58 | $1,006,021.36 | $15,120.66 | $18,149.29 |
| 4 | $1,006,021.36 | $5,030.11 | $1,019.66 | $1,005,001.71 | $20,150.76 | $24,199.06 |
| 5 | $1,005,001.71 | $5,025.01 | $1,024.76 | $1,003,976.95 | $25,175.77 | $30,248.82 |
| 6 | $1,003,976.95 | $5,019.88 | $1,029.88 | $1,002,947.07 | $30,195.66 | $36,298.59 |
| 7 | $1,002,947.07 | $5,014.74 | $1,035.03 | $1,001,912.04 | $35,210.39 | $42,348.35 |
| 8 | $1,001,912.04 | $5,009.56 | $1,040.20 | $1,000,871.84 | $40,219.95 | $48,398.12 |
| 9 | $1,000,871.84 | $5,004.36 | $1,045.41 | $999,826.43 | $45,224.31 | $54,447.88 |
| 10 | $999,826.43 | $4,999.13 | $1,050.63 | $998,775.80 | $50,223.44 | $60,497.65 |
| 11 | $998,775.80 | $4,993.88 | $1,055.89 | $997,719.91 | $55,217.32 | $66,547.41 |
| 12 | $997,719.91 | $4,988.60 | $1,061.17 | $996,658.75 | $60,205.92 | $72,597.17 |
| 13 | $996,658.75 | $4,983.29 | $1,066.47 | $995,592.28 | $65,189.22 | $78,646.94 |
| 14 | $995,592.28 | $4,977.96 | $1,071.80 | $994,520.47 | $70,167.18 | $84,696.70 |
| 15 | $994,520.47 | $4,972.60 | $1,077.16 | $993,443.31 | $75,139.78 | $90,746.47 |
| 16 | $993,443.31 | $4,967.22 | $1,082.55 | $992,360.76 | $80,107.00 | $96,796.23 |
| 17 | $992,360.76 | $4,961.80 | $1,087.96 | $991,272.80 | $85,068.80 | $102,846.00 |
| 18 | $991,272.80 | $4,956.36 | $1,093.40 | $990,179.40 | $90,025.16 | $108,895.76 |
| 19 | $990,179.40 | $4,950.90 | $1,098.87 | $989,080.53 | $94,976.06 | $114,945.53 |
| 20 | $989,080.53 | $4,945.40 | $1,104.36 | $987,976.17 | $99,921.46 | $120,995.29 |
| 21 | $987,976.17 | $4,939.88 | $1,109.88 | $986,866.29 | $104,861.35 | $127,045.06 |
| 22 | $986,866.29 | $4,934.33 | $1,115.43 | $985,750.86 | $109,795.68 | $133,094.82 |
| 23 | $985,750.86 | $4,928.75 | $1,121.01 | $984,629.85 | $114,724.43 | $139,144.59 |
| 24 | $984,629.85 | $4,923.15 | $1,126.62 | $983,503.23 | $119,647.58 | $145,194.35 |
| 25 | $983,503.23 | $4,917.52 | $1,132.25 | $982,370.98 | $124,565.10 | $151,244.11 |
| 26 | $982,370.98 | $4,911.85 | $1,137.91 | $981,233.07 | $129,476.95 | $157,293.88 |
| 27 | $981,233.07 | $4,906.17 | $1,143.60 | $980,089.47 | $134,383.12 | $163,343.64 |
| 28 | $980,089.47 | $4,900.45 | $1,149.32 | $978,940.16 | $139,283.56 | $169,393.41 |
| 29 | $978,940.16 | $4,894.70 | $1,155.06 | $977,785.09 | $144,178.26 | $175,443.17 |
| 30 | $977,785.09 | $4,888.93 | $1,160.84 | $976,624.25 | $149,067.19 | $181,492.94 |
| 31 | $976,624.25 | $4,883.12 | $1,166.64 | $975,457.61 | $153,950.31 | $187,542.70 |
| 32 | $975,457.61 | $4,877.29 | $1,172.48 | $974,285.13 | $158,827.60 | $193,592.47 |
| 33 | $974,285.13 | $4,871.43 | $1,178.34 | $973,106.79 | $163,699.03 | $199,642.23 |
| 34 | $973,106.79 | $4,865.53 | $1,184.23 | $971,922.56 | $168,564.56 | $205,692.00 |
| 35 | $971,922.56 | $4,859.61 | $1,190.15 | $970,732.41 | $173,424.17 | $211,741.76 |
| 36 | $970,732.41 | $4,853.66 | $1,196.10 | $969,536.31 | $178,277.83 | $217,791.52 |
| 37 | $969,536.31 | $4,847.68 | $1,202.08 | $968,334.23 | $183,125.52 | $223,841.29 |
| 38 | $968,334.23 | $4,841.67 | $1,208.09 | $967,126.13 | $187,967.19 | $229,891.05 |
| 39 | $967,126.13 | $4,835.63 | $1,214.13 | $965,912.00 | $192,802.82 | $235,940.82 |
| 40 | $965,912.00 | $4,829.56 | $1,220.20 | $964,691.79 | $197,632.38 | $241,990.58 |
| 41 | $964,691.79 | $4,823.46 | $1,226.31 | $963,465.49 | $202,455.84 | $248,040.35 |
| 42 | $963,465.49 | $4,817.33 | $1,232.44 | $962,233.05 | $207,273.16 | $254,090.11 |
| 43 | $962,233.05 | $4,811.17 | $1,238.60 | $960,994.45 | $212,084.33 | $260,139.88 |
| 44 | $960,994.45 | $4,804.97 | $1,244.79 | $959,749.66 | $216,889.30 | $266,189.64 |
| 45 | $959,749.66 | $4,798.75 | $1,251.02 | $958,498.64 | $221,688.05 | $272,239.41 |
| 46 | $958,498.64 | $4,792.49 | $1,257.27 | $957,241.37 | $226,480.54 | $278,289.17 |
| 47 | $957,241.37 | $4,786.21 | $1,263.56 | $955,977.81 | $231,266.75 | $284,338.93 |
| 48 | $955,977.81 | $4,779.89 | $1,269.88 | $954,707.94 | $236,046.64 | $290,388.70 |
| 49 | $954,707.94 | $4,773.54 | $1,276.22 | $953,431.71 | $240,820.18 | $296,438.46 |
| 50 | $953,431.71 | $4,767.16 | $1,282.61 | $952,149.11 | $245,587.34 | $302,488.23 |
| 51 | $952,149.11 | $4,760.75 | $1,289.02 | $950,860.09 | $250,348.08 | $308,537.99 |
| 52 | $950,860.09 | $4,754.30 | $1,295.46 | $949,564.63 | $255,102.38 | $314,587.76 |
| 53 | $949,564.63 | $4,747.82 | $1,301.94 | $948,262.68 | $259,850.21 | $320,637.52 |
| 54 | $948,262.68 | $4,741.31 | $1,308.45 | $946,954.23 | $264,591.52 | $326,687.29 |
| 55 | $946,954.23 | $4,734.77 | $1,314.99 | $945,639.24 | $269,326.29 | $332,737.05 |
| 56 | $945,639.24 | $4,728.20 | $1,321.57 | $944,317.67 | $274,054.49 | $338,786.82 |
| 57 | $944,317.67 | $4,721.59 | $1,328.18 | $942,989.49 | $278,776.08 | $344,836.58 |
| 58 | $942,989.49 | $4,714.95 | $1,334.82 | $941,654.68 | $283,491.02 | $350,886.35 |
| 59 | $941,654.68 | $4,708.27 | $1,341.49 | $940,313.19 | $288,199.30 | $356,936.11 |
| 60 | $940,313.19 | $4,701.57 | $1,348.20 | $938,964.99 | $292,900.86 | $362,985.87 |
| 61 | $938,964.99 | $4,694.82 | $1,354.94 | $937,610.05 | $297,595.69 | $369,035.64 |
| 62 | $937,610.05 | $4,688.05 | $1,361.71 | $936,248.33 | $302,283.74 | $375,085.40 |
| 63 | $936,248.33 | $4,681.24 | $1,368.52 | $934,879.81 | $306,964.98 | $381,135.17 |
| 64 | $934,879.81 | $4,674.40 | $1,375.37 | $933,504.45 | $311,639.38 | $387,184.93 |
| 65 | $933,504.45 | $4,667.52 | $1,382.24 | $932,122.20 | $316,306.90 | $393,234.70 |
| 66 | $932,122.20 | $4,660.61 | $1,389.15 | $930,733.05 | $320,967.51 | $399,284.46 |
| 67 | $930,733.05 | $4,653.67 | $1,396.10 | $929,336.95 | $325,621.18 | $405,334.23 |
| 68 | $929,336.95 | $4,646.68 | $1,403.08 | $927,933.87 | $330,267.86 | $411,383.99 |
| 69 | $927,933.87 | $4,639.67 | $1,410.10 | $926,523.77 | $334,907.53 | $417,433.76 |
| 70 | $926,523.77 | $4,632.62 | $1,417.15 | $925,106.63 | $339,540.15 | $423,483.52 |
| 71 | $925,106.63 | $4,625.53 | $1,424.23 | $923,682.40 | $344,165.68 | $429,533.28 |
| 72 | $923,682.40 | $4,618.41 | $1,431.35 | $922,251.05 | $348,784.09 | $435,583.05 |
| 73 | $922,251.05 | $4,611.26 | $1,438.51 | $920,812.54 | $353,395.35 | $441,632.81 |
| 74 | $920,812.54 | $4,604.06 | $1,445.70 | $919,366.83 | $357,999.41 | $447,682.58 |
| 75 | $919,366.83 | $4,596.83 | $1,452.93 | $917,913.90 | $362,596.25 | $453,732.34 |
| 76 | $917,913.90 | $4,589.57 | $1,460.20 | $916,453.71 | $367,185.82 | $459,782.11 |
| 77 | $916,453.71 | $4,582.27 | $1,467.50 | $914,986.21 | $371,768.08 | $465,831.87 |
| 78 | $914,986.21 | $4,574.93 | $1,474.83 | $913,511.38 | $376,343.02 | $471,881.64 |
| 79 | $913,511.38 | $4,567.56 | $1,482.21 | $912,029.17 | $380,910.57 | $477,931.40 |
| 80 | $912,029.17 | $4,560.15 | $1,489.62 | $910,539.55 | $385,470.72 | $483,981.17 |
| 81 | $910,539.55 | $4,552.70 | $1,497.07 | $909,042.49 | $390,023.42 | $490,030.93 |
| 82 | $909,042.49 | $4,545.21 | $1,504.55 | $907,537.93 | $394,568.63 | $496,080.70 |
| 83 | $907,537.93 | $4,537.69 | $1,512.07 | $906,025.86 | $399,106.32 | $502,130.46 |
| 84 | $906,025.86 | $4,530.13 | $1,519.64 | $904,506.22 | $403,636.45 | $508,180.22 |
| 85 | $904,506.22 | $4,522.53 | $1,527.23 | $902,978.99 | $408,158.98 | $514,229.99 |
| 86 | $902,978.99 | $4,514.89 | $1,534.87 | $901,444.12 | $412,673.87 | $520,279.75 |
| 87 | $901,444.12 | $4,507.22 | $1,542.54 | $899,901.58 | $417,181.09 | $526,329.52 |
| 88 | $899,901.58 | $4,499.51 | $1,550.26 | $898,351.32 | $421,680.60 | $532,379.28 |
| 89 | $898,351.32 | $4,491.76 | $1,558.01 | $896,793.31 | $426,172.36 | $538,429.05 |
| 90 | $896,793.31 | $4,483.97 | $1,565.80 | $895,227.51 | $430,656.33 | $544,478.81 |
| 91 | $895,227.51 | $4,476.14 | $1,573.63 | $893,653.89 | $435,132.46 | $550,528.58 |
| 92 | $893,653.89 | $4,468.27 | $1,581.50 | $892,072.39 | $439,600.73 | $556,578.34 |
| 93 | $892,072.39 | $4,460.36 | $1,589.40 | $890,482.99 | $444,061.09 | $562,628.11 |
| 94 | $890,482.99 | $4,452.41 | $1,597.35 | $888,885.64 | $448,513.51 | $568,677.87 |
| 95 | $888,885.64 | $4,444.43 | $1,605.34 | $887,280.30 | $452,957.94 | $574,727.63 |
| 96 | $887,280.30 | $4,436.40 | $1,613.36 | $885,666.94 | $457,394.34 | $580,777.40 |
| 97 | $885,666.94 | $4,428.33 | $1,621.43 | $884,045.51 | $461,822.67 | $586,827.16 |
| 98 | $884,045.51 | $4,420.23 | $1,629.54 | $882,415.97 | $466,242.90 | $592,876.93 |
| 99 | $882,415.97 | $4,412.08 | $1,637.68 | $880,778.29 | $470,654.98 | $598,926.69 |
| 100 | $880,778.29 | $4,403.89 | $1,645.87 | $879,132.42 | $475,058.87 | $604,976.46 |
| 101 | $879,132.42 | $4,395.66 | $1,654.10 | $877,478.31 | $479,454.53 | $611,026.22 |
| 102 | $877,478.31 | $4,387.39 | $1,662.37 | $875,815.94 | $483,841.93 | $617,075.99 |
| 103 | $875,815.94 | $4,379.08 | $1,670.68 | $874,145.25 | $488,221.01 | $623,125.75 |
| 104 | $874,145.25 | $4,370.73 | $1,679.04 | $872,466.22 | $492,591.73 | $629,175.52 |
| 105 | $872,466.22 | $4,362.33 | $1,687.43 | $870,778.78 | $496,954.06 | $635,225.28 |
| 106 | $870,778.78 | $4,353.89 | $1,695.87 | $869,082.91 | $501,307.96 | $641,275.04 |
| 107 | $869,082.91 | $4,345.41 | $1,704.35 | $867,378.56 | $505,653.37 | $647,324.81 |
| 108 | $867,378.56 | $4,336.89 | $1,712.87 | $865,665.69 | $509,990.26 | $653,374.57 |
| 109 | $865,665.69 | $4,328.33 | $1,721.44 | $863,944.25 | $514,318.59 | $659,424.34 |
| 110 | $863,944.25 | $4,319.72 | $1,730.04 | $862,214.21 | $518,638.31 | $665,474.10 |
| 111 | $862,214.21 | $4,311.07 | $1,738.69 | $860,475.52 | $522,949.39 | $671,523.87 |
| 112 | $860,475.52 | $4,302.38 | $1,747.39 | $858,728.13 | $527,251.76 | $677,573.63 |
| 113 | $858,728.13 | $4,293.64 | $1,756.12 | $856,972.01 | $531,545.40 | $683,623.40 |
| 114 | $856,972.01 | $4,284.86 | $1,764.90 | $855,207.10 | $535,830.26 | $689,673.16 |
| 115 | $855,207.10 | $4,276.04 | $1,773.73 | $853,433.37 | $540,106.30 | $695,722.93 |
| 116 | $853,433.37 | $4,267.17 | $1,782.60 | $851,650.78 | $544,373.47 | $701,772.69 |
| 117 | $851,650.78 | $4,258.25 | $1,791.51 | $849,859.26 | $548,631.72 | $707,822.46 |
| 118 | $849,859.26 | $4,249.30 | $1,800.47 | $848,058.80 | $552,881.02 | $713,872.22 |
| 119 | $848,058.80 | $4,240.29 | $1,809.47 | $846,249.33 | $557,121.31 | $719,921.98 |
| 120 | $846,249.33 | $4,231.25 | $1,818.52 | $844,430.81 | $561,352.56 | $725,971.75 |
| 121 | $844,430.81 | $4,222.15 | $1,827.61 | $842,603.20 | $565,574.71 | $732,021.51 |
| 122 | $842,603.20 | $4,213.02 | $1,836.75 | $840,766.45 | $569,787.73 | $738,071.28 |
| 123 | $840,766.45 | $4,203.83 | $1,845.93 | $838,920.52 | $573,991.56 | $744,121.04 |
| 124 | $838,920.52 | $4,194.60 | $1,855.16 | $837,065.35 | $578,186.16 | $750,170.81 |
| 125 | $837,065.35 | $4,185.33 | $1,864.44 | $835,200.92 | $582,371.49 | $756,220.57 |
| 126 | $835,200.92 | $4,176.00 | $1,873.76 | $833,327.16 | $586,547.49 | $762,270.34 |
| 127 | $833,327.16 | $4,166.64 | $1,883.13 | $831,444.03 | $590,714.13 | $768,320.10 |
| 128 | $831,444.03 | $4,157.22 | $1,892.54 | $829,551.48 | $594,871.35 | $774,369.87 |
| 129 | $829,551.48 | $4,147.76 | $1,902.01 | $827,649.48 | $599,019.11 | $780,419.63 |
| 130 | $827,649.48 | $4,138.25 | $1,911.52 | $825,737.96 | $603,157.35 | $786,469.39 |
| 131 | $825,737.96 | $4,128.69 | $1,921.07 | $823,816.88 | $607,286.04 | $792,519.16 |
| 132 | $823,816.88 | $4,119.08 | $1,930.68 | $821,886.20 | $611,405.13 | $798,568.92 |
| 133 | $821,886.20 | $4,109.43 | $1,940.33 | $819,945.87 | $615,514.56 | $804,618.69 |
| 134 | $819,945.87 | $4,099.73 | $1,950.04 | $817,995.84 | $619,614.29 | $810,668.45 |
| 135 | $817,995.84 | $4,089.98 | $1,959.79 | $816,036.05 | $623,704.27 | $816,718.22 |
| 136 | $816,036.05 | $4,080.18 | $1,969.58 | $814,066.47 | $627,784.45 | $822,767.98 |
| 137 | $814,066.47 | $4,070.33 | $1,979.43 | $812,087.03 | $631,854.78 | $828,817.75 |
| 138 | $812,087.03 | $4,060.44 | $1,989.33 | $810,097.70 | $635,915.22 | $834,867.51 |
| 139 | $810,097.70 | $4,050.49 | $1,999.28 | $808,098.43 | $639,965.70 | $840,917.28 |
| 140 | $808,098.43 | $4,040.49 | $2,009.27 | $806,089.16 | $644,006.20 | $846,967.04 |
| 141 | $806,089.16 | $4,030.45 | $2,019.32 | $804,069.84 | $648,036.64 | $853,016.80 |
| 142 | $804,069.84 | $4,020.35 | $2,029.42 | $802,040.42 | $652,056.99 | $859,066.57 |
| 143 | $802,040.42 | $4,010.20 | $2,039.56 | $800,000.86 | $656,067.19 | $865,116.33 |
| 144 | $800,000.86 | $4,000.00 | $2,049.76 | $797,951.10 | $660,067.20 | $871,166.10 |
| 145 | $797,951.10 | $3,989.76 | $2,060.01 | $795,891.09 | $664,056.95 | $877,215.86 |
| 146 | $795,891.09 | $3,979.46 | $2,070.31 | $793,820.78 | $668,036.41 | $883,265.63 |
| 147 | $793,820.78 | $3,969.10 | $2,080.66 | $791,740.12 | $672,005.51 | $889,315.39 |
| 148 | $791,740.12 | $3,958.70 | $2,091.06 | $789,649.06 | $675,964.21 | $895,365.16 |
| 149 | $789,649.06 | $3,948.25 | $2,101.52 | $787,547.54 | $679,912.46 | $901,414.92 |
| 150 | $787,547.54 | $3,937.74 | $2,112.03 | $785,435.51 | $683,850.20 | $907,464.69 |
| 151 | $785,435.51 | $3,927.18 | $2,122.59 | $783,312.92 | $687,777.37 | $913,514.45 |
| 152 | $783,312.92 | $3,916.56 | $2,133.20 | $781,179.72 | $691,693.94 | $919,564.22 |
| 153 | $781,179.72 | $3,905.90 | $2,143.87 | $779,035.86 | $695,599.84 | $925,613.98 |
| 154 | $779,035.86 | $3,895.18 | $2,154.59 | $776,881.27 | $699,495.02 | $931,663.74 |
| 155 | $776,881.27 | $3,884.41 | $2,165.36 | $774,715.91 | $703,379.42 | $937,713.51 |
| 156 | $774,715.91 | $3,873.58 | $2,176.19 | $772,539.73 | $707,253.00 | $943,763.27 |
| 157 | $772,539.73 | $3,862.70 | $2,187.07 | $770,352.66 | $711,115.70 | $949,813.04 |
| 158 | $770,352.66 | $3,851.76 | $2,198.00 | $768,154.66 | $714,967.46 | $955,862.80 |
| 159 | $768,154.66 | $3,840.77 | $2,208.99 | $765,945.67 | $718,808.24 | $961,912.57 |
| 160 | $765,945.67 | $3,829.73 | $2,220.04 | $763,725.63 | $722,637.97 | $967,962.33 |
| 161 | $763,725.63 | $3,818.63 | $2,231.14 | $761,494.50 | $726,456.59 | $974,012.10 |
| 162 | $761,494.50 | $3,807.47 | $2,242.29 | $759,252.20 | $730,264.07 | $980,061.86 |
| 163 | $759,252.20 | $3,796.26 | $2,253.50 | $756,998.70 | $734,060.33 | $986,111.63 |
| 164 | $756,998.70 | $3,784.99 | $2,264.77 | $754,733.93 | $737,845.32 | $992,161.39 |
| 165 | $754,733.93 | $3,773.67 | $2,276.09 | $752,457.84 | $741,618.99 | $998,211.15 |
| 166 | $752,457.84 | $3,762.29 | $2,287.48 | $750,170.36 | $745,381.28 | $1,004,260.92 |
| 167 | $750,170.36 | $3,750.85 | $2,298.91 | $747,871.45 | $749,132.13 | $1,010,310.68 |
| 168 | $747,871.45 | $3,739.36 | $2,310.41 | $745,561.04 | $752,871.49 | $1,016,360.45 |
| 169 | $745,561.04 | $3,727.81 | $2,321.96 | $743,239.08 | $756,599.29 | $1,022,410.21 |
| 170 | $743,239.08 | $3,716.20 | $2,333.57 | $740,905.51 | $760,315.49 | $1,028,459.98 |
| 171 | $740,905.51 | $3,704.53 | $2,345.24 | $738,560.27 | $764,020.02 | $1,034,509.74 |
| 172 | $738,560.27 | $3,692.80 | $2,356.96 | $736,203.31 | $767,712.82 | $1,040,559.51 |
| 173 | $736,203.31 | $3,681.02 | $2,368.75 | $733,834.56 | $771,393.83 | $1,046,609.27 |
| 174 | $733,834.56 | $3,669.17 | $2,380.59 | $731,453.97 | $775,063.01 | $1,052,659.04 |
| 175 | $731,453.97 | $3,657.27 | $2,392.49 | $729,061.48 | $778,720.28 | $1,058,708.80 |
| 176 | $729,061.48 | $3,645.31 | $2,404.46 | $726,657.02 | $782,365.58 | $1,064,758.57 |
| 177 | $726,657.02 | $3,633.29 | $2,416.48 | $724,240.54 | $785,998.87 | $1,070,808.33 |
| 178 | $724,240.54 | $3,621.20 | $2,428.56 | $721,811.98 | $789,620.07 | $1,076,858.09 |
| 179 | $721,811.98 | $3,609.06 | $2,440.70 | $719,371.27 | $793,229.13 | $1,082,907.86 |
| 180 | $719,371.27 | $3,596.86 | $2,452.91 | $716,918.36 | $796,825.99 | $1,088,957.62 |
| 181 | $716,918.36 | $3,584.59 | $2,465.17 | $714,453.19 | $800,410.58 | $1,095,007.39 |
| 182 | $714,453.19 | $3,572.27 | $2,477.50 | $711,975.69 | $803,982.85 | $1,101,057.15 |
| 183 | $711,975.69 | $3,559.88 | $2,489.89 | $709,485.81 | $807,542.72 | $1,107,106.92 |
| 184 | $709,485.81 | $3,547.43 | $2,502.34 | $706,983.47 | $811,090.15 | $1,113,156.68 |
| 185 | $706,983.47 | $3,534.92 | $2,514.85 | $704,468.62 | $814,625.07 | $1,119,206.45 |
| 186 | $704,468.62 | $3,522.34 | $2,527.42 | $701,941.20 | $818,147.41 | $1,125,256.21 |
| 187 | $701,941.20 | $3,509.71 | $2,540.06 | $699,401.14 | $821,657.12 | $1,131,305.98 |
| 188 | $699,401.14 | $3,497.01 | $2,552.76 | $696,848.39 | $825,154.13 | $1,137,355.74 |
| 189 | $696,848.39 | $3,484.24 | $2,565.52 | $694,282.86 | $828,638.37 | $1,143,405.50 |
| 190 | $694,282.86 | $3,471.41 | $2,578.35 | $691,704.51 | $832,109.78 | $1,149,455.27 |
| 191 | $691,704.51 | $3,458.52 | $2,591.24 | $689,113.27 | $835,568.30 | $1,155,505.03 |
| 192 | $689,113.27 | $3,445.57 | $2,604.20 | $686,509.07 | $839,013.87 | $1,161,554.80 |
| 193 | $686,509.07 | $3,432.55 | $2,617.22 | $683,891.85 | $842,446.42 | $1,167,604.56 |
| 194 | $683,891.85 | $3,419.46 | $2,630.31 | $681,261.55 | $845,865.88 | $1,173,654.33 |
| 195 | $681,261.55 | $3,406.31 | $2,643.46 | $678,618.09 | $849,272.18 | $1,179,704.09 |
| 196 | $678,618.09 | $3,393.09 | $2,656.67 | $675,961.42 | $852,665.27 | $1,185,753.86 |
| 197 | $675,961.42 | $3,379.81 | $2,669.96 | $673,291.46 | $856,045.08 | $1,191,803.62 |
| 198 | $673,291.46 | $3,366.46 | $2,683.31 | $670,608.15 | $859,411.54 | $1,197,853.39 |
| 199 | $670,608.15 | $3,353.04 | $2,696.72 | $667,911.43 | $862,764.58 | $1,203,903.15 |
| 200 | $667,911.43 | $3,339.56 | $2,710.21 | $665,201.22 | $866,104.14 | $1,209,952.91 |
| 201 | $665,201.22 | $3,326.01 | $2,723.76 | $662,477.46 | $869,430.14 | $1,216,002.68 |
| 202 | $662,477.46 | $3,312.39 | $2,737.38 | $659,740.09 | $872,742.53 | $1,222,052.44 |
| 203 | $659,740.09 | $3,298.70 | $2,751.06 | $656,989.02 | $876,041.23 | $1,228,102.21 |
| 204 | $656,989.02 | $3,284.95 | $2,764.82 | $654,224.20 | $879,326.18 | $1,234,151.97 |
| 205 | $654,224.20 | $3,271.12 | $2,778.64 | $651,445.56 | $882,597.30 | $1,240,201.74 |
| 206 | $651,445.56 | $3,257.23 | $2,792.54 | $648,653.02 | $885,854.52 | $1,246,251.50 |
| 207 | $648,653.02 | $3,243.27 | $2,806.50 | $645,846.52 | $889,097.79 | $1,252,301.27 |
| 208 | $645,846.52 | $3,229.23 | $2,820.53 | $643,025.99 | $892,327.02 | $1,258,351.03 |
| 209 | $643,025.99 | $3,215.13 | $2,834.63 | $640,191.36 | $895,542.15 | $1,264,400.80 |
| 210 | $640,191.36 | $3,200.96 | $2,848.81 | $637,342.55 | $898,743.11 | $1,270,450.56 |
| 211 | $637,342.55 | $3,186.71 | $2,863.05 | $634,479.50 | $901,929.82 | $1,276,500.33 |
| 212 | $634,479.50 | $3,172.40 | $2,877.37 | $631,602.13 | $905,102.22 | $1,282,550.09 |
| 213 | $631,602.13 | $3,158.01 | $2,891.75 | $628,710.37 | $908,260.23 | $1,288,599.85 |
| 214 | $628,710.37 | $3,143.55 | $2,906.21 | $625,804.16 | $911,403.78 | $1,294,649.62 |
| 215 | $625,804.16 | $3,129.02 | $2,920.74 | $622,883.42 | $914,532.80 | $1,300,699.38 |
| 216 | $622,883.42 | $3,114.42 | $2,935.35 | $619,948.07 | $917,647.22 | $1,306,749.15 |
| 217 | $619,948.07 | $3,099.74 | $2,950.02 | $616,998.05 | $920,746.96 | $1,312,798.91 |
| 218 | $616,998.05 | $3,084.99 | $2,964.77 | $614,033.27 | $923,831.95 | $1,318,848.68 |
| 219 | $614,033.27 | $3,070.17 | $2,979.60 | $611,053.67 | $926,902.12 | $1,324,898.44 |
| 220 | $611,053.67 | $3,055.27 | $2,994.50 | $608,059.18 | $929,957.38 | $1,330,948.21 |
| 221 | $608,059.18 | $3,040.30 | $3,009.47 | $605,049.71 | $932,997.68 | $1,336,997.97 |
| 222 | $605,049.71 | $3,025.25 | $3,024.52 | $602,025.19 | $936,022.93 | $1,343,047.74 |
| 223 | $602,025.19 | $3,010.13 | $3,039.64 | $598,985.55 | $939,033.05 | $1,349,097.50 |
| 224 | $598,985.55 | $2,994.93 | $3,054.84 | $595,930.72 | $942,027.98 | $1,355,147.26 |
| 225 | $595,930.72 | $2,979.65 | $3,070.11 | $592,860.61 | $945,007.64 | $1,361,197.03 |
| 226 | $592,860.61 | $2,964.30 | $3,085.46 | $589,775.15 | $947,971.94 | $1,367,246.79 |
| 227 | $589,775.15 | $2,948.88 | $3,100.89 | $586,674.26 | $950,920.81 | $1,373,296.56 |
| 228 | $586,674.26 | $2,933.37 | $3,116.39 | $583,557.86 | $953,854.19 | $1,379,346.32 |
| 229 | $583,557.86 | $2,917.79 | $3,131.98 | $580,425.89 | $956,771.98 | $1,385,396.09 |
| 230 | $580,425.89 | $2,902.13 | $3,147.64 | $577,278.25 | $959,674.10 | $1,391,445.85 |
| 231 | $577,278.25 | $2,886.39 | $3,163.37 | $574,114.88 | $962,560.50 | $1,397,495.62 |
| 232 | $574,114.88 | $2,870.57 | $3,179.19 | $570,935.69 | $965,431.07 | $1,403,545.38 |
| 233 | $570,935.69 | $2,854.68 | $3,195.09 | $567,740.60 | $968,285.75 | $1,409,595.15 |
| 234 | $567,740.60 | $2,838.70 | $3,211.06 | $564,529.54 | $971,124.45 | $1,415,644.91 |
| 235 | $564,529.54 | $2,822.65 | $3,227.12 | $561,302.42 | $973,947.10 | $1,421,694.67 |
| 236 | $561,302.42 | $2,806.51 | $3,243.25 | $558,059.17 | $976,753.61 | $1,427,744.44 |
| 237 | $558,059.17 | $2,790.30 | $3,259.47 | $554,799.70 | $979,543.91 | $1,433,794.20 |
| 238 | $554,799.70 | $2,774.00 | $3,275.77 | $551,523.94 | $982,317.91 | $1,439,843.97 |
| 239 | $551,523.94 | $2,757.62 | $3,292.14 | $548,231.79 | $985,075.53 | $1,445,893.73 |
| 240 | $548,231.79 | $2,741.16 | $3,308.61 | $544,923.19 | $987,816.68 | $1,451,943.50 |
| 241 | $544,923.19 | $2,724.62 | $3,325.15 | $541,598.04 | $990,541.30 | $1,457,993.26 |
| 242 | $541,598.04 | $2,707.99 | $3,341.77 | $538,256.26 | $993,249.29 | $1,464,043.03 |
| 243 | $538,256.26 | $2,691.28 | $3,358.48 | $534,897.78 | $995,940.57 | $1,470,092.79 |
| 244 | $534,897.78 | $2,674.49 | $3,375.28 | $531,522.51 | $998,615.06 | $1,476,142.56 |
| 245 | $531,522.51 | $2,657.61 | $3,392.15 | $528,130.35 | $1,001,272.67 | $1,482,192.32 |
| 246 | $528,130.35 | $2,640.65 | $3,409.11 | $524,721.24 | $1,003,913.33 | $1,488,242.09 |
| 247 | $524,721.24 | $2,623.61 | $3,426.16 | $521,295.08 | $1,006,536.93 | $1,494,291.85 |
| 248 | $521,295.08 | $2,606.48 | $3,443.29 | $517,851.79 | $1,009,143.41 | $1,500,341.61 |
| 249 | $517,851.79 | $2,589.26 | $3,460.51 | $514,391.29 | $1,011,732.67 | $1,506,391.38 |
| 250 | $514,391.29 | $2,571.96 | $3,477.81 | $510,913.48 | $1,014,304.62 | $1,512,441.14 |
| 251 | $510,913.48 | $2,554.57 | $3,495.20 | $507,418.28 | $1,016,859.19 | $1,518,490.91 |
| 252 | $507,418.28 | $2,537.09 | $3,512.67 | $503,905.61 | $1,019,396.28 | $1,524,540.67 |
| 253 | $503,905.61 | $2,519.53 | $3,530.24 | $500,375.37 | $1,021,915.81 | $1,530,590.44 |
| 254 | $500,375.37 | $2,501.88 | $3,547.89 | $496,827.48 | $1,024,417.69 | $1,536,640.20 |
| 255 | $496,827.48 | $2,484.14 | $3,565.63 | $493,261.86 | $1,026,901.82 | $1,542,689.97 |
| 256 | $493,261.86 | $2,466.31 | $3,583.46 | $489,678.40 | $1,029,368.13 | $1,548,739.73 |
| 257 | $489,678.40 | $2,448.39 | $3,601.37 | $486,077.03 | $1,031,816.52 | $1,554,789.50 |
| 258 | $486,077.03 | $2,430.39 | $3,619.38 | $482,457.65 | $1,034,246.91 | $1,560,839.26 |
| 259 | $482,457.65 | $2,412.29 | $3,637.48 | $478,820.17 | $1,036,659.20 | $1,566,889.02 |
| 260 | $478,820.17 | $2,394.10 | $3,655.66 | $475,164.51 | $1,039,053.30 | $1,572,938.79 |
| 261 | $475,164.51 | $2,375.82 | $3,673.94 | $471,490.57 | $1,041,429.12 | $1,578,988.55 |
| 262 | $471,490.57 | $2,357.45 | $3,692.31 | $467,798.26 | $1,043,786.57 | $1,585,038.32 |
| 263 | $467,798.26 | $2,338.99 | $3,710.77 | $464,087.48 | $1,046,125.57 | $1,591,088.08 |
| 264 | $464,087.48 | $2,320.44 | $3,729.33 | $460,358.16 | $1,048,446.00 | $1,597,137.85 |
| 265 | $460,358.16 | $2,301.79 | $3,747.97 | $456,610.18 | $1,050,747.79 | $1,603,187.61 |
| 266 | $456,610.18 | $2,283.05 | $3,766.71 | $452,843.47 | $1,053,030.84 | $1,609,237.38 |
| 267 | $452,843.47 | $2,264.22 | $3,785.55 | $449,057.92 | $1,055,295.06 | $1,615,287.14 |
| 268 | $449,057.92 | $2,245.29 | $3,804.47 | $445,253.45 | $1,057,540.35 | $1,621,336.91 |
| 269 | $445,253.45 | $2,226.27 | $3,823.50 | $441,429.95 | $1,059,766.62 | $1,627,386.67 |
| 270 | $441,429.95 | $2,207.15 | $3,842.61 | $437,587.33 | $1,061,973.77 | $1,633,436.43 |
| 271 | $437,587.33 | $2,187.94 | $3,861.83 | $433,725.51 | $1,064,161.71 | $1,639,486.20 |
| 272 | $433,725.51 | $2,168.63 | $3,881.14 | $429,844.37 | $1,066,330.33 | $1,645,535.96 |
| 273 | $429,844.37 | $2,149.22 | $3,900.54 | $425,943.83 | $1,068,479.55 | $1,651,585.73 |
| 274 | $425,943.83 | $2,129.72 | $3,920.05 | $422,023.78 | $1,070,609.27 | $1,657,635.49 |
| 275 | $422,023.78 | $2,110.12 | $3,939.65 | $418,084.14 | $1,072,719.39 | $1,663,685.26 |
| 276 | $418,084.14 | $2,090.42 | $3,959.34 | $414,124.79 | $1,074,809.81 | $1,669,735.02 |
| 277 | $414,124.79 | $2,070.62 | $3,979.14 | $410,145.65 | $1,076,880.44 | $1,675,784.79 |
| 278 | $410,145.65 | $2,050.73 | $3,999.04 | $406,146.61 | $1,078,931.17 | $1,681,834.55 |
| 279 | $406,146.61 | $2,030.73 | $4,019.03 | $402,127.58 | $1,080,961.90 | $1,687,884.32 |
| 280 | $402,127.58 | $2,010.64 | $4,039.13 | $398,088.46 | $1,082,972.54 | $1,693,934.08 |
| 281 | $398,088.46 | $1,990.44 | $4,059.32 | $394,029.13 | $1,084,962.98 | $1,699,983.85 |
| 282 | $394,029.13 | $1,970.15 | $4,079.62 | $389,949.51 | $1,086,933.12 | $1,706,033.61 |
| 283 | $389,949.51 | $1,949.75 | $4,100.02 | $385,849.50 | $1,088,882.87 | $1,712,083.37 |
| 284 | $385,849.50 | $1,929.25 | $4,120.52 | $381,728.98 | $1,090,812.12 | $1,718,133.14 |
| 285 | $381,728.98 | $1,908.64 | $4,141.12 | $377,587.86 | $1,092,720.76 | $1,724,182.90 |
| 286 | $377,587.86 | $1,887.94 | $4,161.83 | $373,426.04 | $1,094,608.70 | $1,730,232.67 |
| 287 | $373,426.04 | $1,867.13 | $4,182.63 | $369,243.40 | $1,096,475.83 | $1,736,282.43 |
| 288 | $369,243.40 | $1,846.22 | $4,203.55 | $365,039.85 | $1,098,322.05 | $1,742,332.20 |
| 289 | $365,039.85 | $1,825.20 | $4,224.57 | $360,815.29 | $1,100,147.25 | $1,748,381.96 |
| 290 | $360,815.29 | $1,804.08 | $4,245.69 | $356,569.60 | $1,101,951.33 | $1,754,431.73 |
| 291 | $356,569.60 | $1,782.85 | $4,266.92 | $352,302.68 | $1,103,734.17 | $1,760,481.49 |
| 292 | $352,302.68 | $1,761.51 | $4,288.25 | $348,014.43 | $1,105,495.69 | $1,766,531.26 |
| 293 | $348,014.43 | $1,740.07 | $4,309.69 | $343,704.74 | $1,107,235.76 | $1,772,581.02 |
| 294 | $343,704.74 | $1,718.52 | $4,331.24 | $339,373.50 | $1,108,954.28 | $1,778,630.78 |
| 295 | $339,373.50 | $1,696.87 | $4,352.90 | $335,020.60 | $1,110,651.15 | $1,784,680.55 |
| 296 | $335,020.60 | $1,675.10 | $4,374.66 | $330,645.94 | $1,112,326.25 | $1,790,730.31 |
| 297 | $330,645.94 | $1,653.23 | $4,396.53 | $326,249.41 | $1,113,979.48 | $1,796,780.08 |
| 298 | $326,249.41 | $1,631.25 | $4,418.52 | $321,830.89 | $1,115,610.73 | $1,802,829.84 |
| 299 | $321,830.89 | $1,609.15 | $4,440.61 | $317,390.28 | $1,117,219.89 | $1,808,879.61 |
| 300 | $317,390.28 | $1,586.95 | $4,462.81 | $312,927.47 | $1,118,806.84 | $1,814,929.37 |
| 301 | $312,927.47 | $1,564.64 | $4,485.13 | $308,442.34 | $1,120,371.47 | $1,820,979.14 |
| 302 | $308,442.34 | $1,542.21 | $4,507.55 | $303,934.78 | $1,121,913.69 | $1,827,028.90 |
| 303 | $303,934.78 | $1,519.67 | $4,530.09 | $299,404.69 | $1,123,433.36 | $1,833,078.67 |
| 304 | $299,404.69 | $1,497.02 | $4,552.74 | $294,851.95 | $1,124,930.38 | $1,839,128.43 |
| 305 | $294,851.95 | $1,474.26 | $4,575.50 | $290,276.45 | $1,126,404.64 | $1,845,178.20 |
| 306 | $290,276.45 | $1,451.38 | $4,598.38 | $285,678.07 | $1,127,856.03 | $1,851,227.96 |
| 307 | $285,678.07 | $1,428.39 | $4,621.37 | $281,056.69 | $1,129,284.42 | $1,857,277.72 |
| 308 | $281,056.69 | $1,405.28 | $4,644.48 | $276,412.21 | $1,130,689.70 | $1,863,327.49 |
| 309 | $276,412.21 | $1,382.06 | $4,667.70 | $271,744.51 | $1,132,071.76 | $1,869,377.25 |
| 310 | $271,744.51 | $1,358.72 | $4,691.04 | $267,053.47 | $1,133,430.48 | $1,875,427.02 |
| 311 | $267,053.47 | $1,335.27 | $4,714.50 | $262,338.97 | $1,134,765.75 | $1,881,476.78 |
| 312 | $262,338.97 | $1,311.69 | $4,738.07 | $257,600.90 | $1,136,077.45 | $1,887,526.55 |
| 313 | $257,600.90 | $1,288.00 | $4,761.76 | $252,839.14 | $1,137,365.45 | $1,893,576.31 |
| 314 | $252,839.14 | $1,264.20 | $4,785.57 | $248,053.57 | $1,138,629.65 | $1,899,626.08 |
| 315 | $248,053.57 | $1,240.27 | $4,809.50 | $243,244.07 | $1,139,869.91 | $1,905,675.84 |
| 316 | $243,244.07 | $1,216.22 | $4,833.54 | $238,410.53 | $1,141,086.13 | $1,911,725.61 |
| 317 | $238,410.53 | $1,192.05 | $4,857.71 | $233,552.82 | $1,142,278.19 | $1,917,775.37 |
| 318 | $233,552.82 | $1,167.76 | $4,882.00 | $228,670.82 | $1,143,445.95 | $1,923,825.13 |
| 319 | $228,670.82 | $1,143.35 | $4,906.41 | $223,764.41 | $1,144,589.30 | $1,929,874.90 |
| 320 | $223,764.41 | $1,118.82 | $4,930.94 | $218,833.46 | $1,145,708.13 | $1,935,924.66 |
| 321 | $218,833.46 | $1,094.17 | $4,955.60 | $213,877.87 | $1,146,802.29 | $1,941,974.43 |
| 322 | $213,877.87 | $1,069.39 | $4,980.38 | $208,897.49 | $1,147,871.68 | $1,948,024.19 |
| 323 | $208,897.49 | $1,044.49 | $5,005.28 | $203,892.21 | $1,148,916.17 | $1,954,073.96 |
| 324 | $203,892.21 | $1,019.46 | $5,030.30 | $198,861.91 | $1,149,935.63 | $1,960,123.72 |
| 325 | $198,861.91 | $994.31 | $5,055.46 | $193,806.45 | $1,150,929.94 | $1,966,173.49 |
| 326 | $193,806.45 | $969.03 | $5,080.73 | $188,725.72 | $1,151,898.97 | $1,972,223.25 |
| 327 | $188,725.72 | $943.63 | $5,106.14 | $183,619.59 | $1,152,842.60 | $1,978,273.02 |
| 328 | $183,619.59 | $918.10 | $5,131.67 | $178,487.92 | $1,153,760.70 | $1,984,322.78 |
| 329 | $178,487.92 | $892.44 | $5,157.32 | $173,330.59 | $1,154,653.14 | $1,990,372.54 |
| 330 | $173,330.59 | $866.65 | $5,183.11 | $168,147.48 | $1,155,519.79 | $1,996,422.31 |
| 331 | $168,147.48 | $840.74 | $5,209.03 | $162,938.46 | $1,156,360.53 | $2,002,472.07 |
| 332 | $162,938.46 | $814.69 | $5,235.07 | $157,703.38 | $1,157,175.22 | $2,008,521.84 |
| 333 | $157,703.38 | $788.52 | $5,261.25 | $152,442.14 | $1,157,963.74 | $2,014,571.60 |
| 334 | $152,442.14 | $762.21 | $5,287.55 | $147,154.58 | $1,158,725.95 | $2,020,621.37 |
| 335 | $147,154.58 | $735.77 | $5,313.99 | $141,840.59 | $1,159,461.72 | $2,026,671.13 |
| 336 | $141,840.59 | $709.20 | $5,340.56 | $136,500.03 | $1,160,170.93 | $2,032,720.90 |
| 337 | $136,500.03 | $682.50 | $5,367.26 | $131,132.76 | $1,160,853.43 | $2,038,770.66 |
| 338 | $131,132.76 | $655.66 | $5,394.10 | $125,738.66 | $1,161,509.09 | $2,044,820.43 |
| 339 | $125,738.66 | $628.69 | $5,421.07 | $120,317.59 | $1,162,137.78 | $2,050,870.19 |
| 340 | $120,317.59 | $601.59 | $5,448.18 | $114,869.42 | $1,162,739.37 | $2,056,919.96 |
| 341 | $114,869.42 | $574.35 | $5,475.42 | $109,394.00 | $1,163,313.72 | $2,062,969.72 |
| 342 | $109,394.00 | $546.97 | $5,502.79 | $103,891.20 | $1,163,860.69 | $2,069,019.48 |
| 343 | $103,891.20 | $519.46 | $5,530.31 | $98,360.90 | $1,164,380.14 | $2,075,069.25 |
| 344 | $98,360.90 | $491.80 | $5,557.96 | $92,802.93 | $1,164,871.95 | $2,081,119.01 |
| 345 | $92,802.93 | $464.01 | $5,585.75 | $87,217.19 | $1,165,335.96 | $2,087,168.78 |
| 346 | $87,217.19 | $436.09 | $5,613.68 | $81,603.51 | $1,165,772.05 | $2,093,218.54 |
| 347 | $81,603.51 | $408.02 | $5,641.75 | $75,961.76 | $1,166,180.07 | $2,099,268.31 |
| 348 | $75,961.76 | $379.81 | $5,669.96 | $70,291.80 | $1,166,559.88 | $2,105,318.07 |
| 349 | $70,291.80 | $351.46 | $5,698.31 | $64,593.50 | $1,166,911.33 | $2,111,367.84 |
| 350 | $64,593.50 | $322.97 | $5,726.80 | $58,866.70 | $1,167,234.30 | $2,117,417.60 |
| 351 | $58,866.70 | $294.33 | $5,755.43 | $53,111.27 | $1,167,528.64 | $2,123,467.37 |
| 352 | $53,111.27 | $265.56 | $5,784.21 | $47,327.06 | $1,167,794.19 | $2,129,517.13 |
| 353 | $47,327.06 | $236.64 | $5,813.13 | $41,513.93 | $1,168,030.83 | $2,135,566.89 |
| 354 | $41,513.93 | $207.57 | $5,842.19 | $35,671.74 | $1,168,238.40 | $2,141,616.66 |
| 355 | $35,671.74 | $178.36 | $5,871.41 | $29,800.33 | $1,168,416.76 | $2,147,666.42 |
| 356 | $29,800.33 | $149.00 | $5,900.76 | $23,899.57 | $1,168,565.76 | $2,153,716.19 |
| 357 | $23,899.57 | $119.50 | $5,930.27 | $17,969.30 | $1,168,685.25 | $2,159,765.95 |
| 358 | $17,969.30 | $89.85 | $5,959.92 | $12,009.38 | $1,168,775.10 | $2,165,815.72 |
| 359 | $12,009.38 | $60.05 | $5,989.72 | $6,019.67 | $1,168,835.15 | $2,171,865.48 |
| 360 | $6,019.67 | $30.10 | $6,019.67 | $-0.00 | $1,168,865.25 | $2,177,915.25 |