|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,020,000.00 | $5,206.25 | $991.38 | $1,019,008.62 | $5,206.25 | $6,197.63 |
| 2 | $1,019,008.62 | $5,201.19 | $996.44 | $1,018,012.18 | $10,407.44 | $12,395.26 |
| 3 | $1,018,012.18 | $5,196.10 | $1,001.52 | $1,017,010.66 | $15,603.54 | $18,592.88 |
| 4 | $1,017,010.66 | $5,190.99 | $1,006.64 | $1,016,004.03 | $20,794.54 | $24,790.51 |
| 5 | $1,016,004.03 | $5,185.85 | $1,011.77 | $1,014,992.25 | $25,980.39 | $30,988.14 |
| 6 | $1,014,992.25 | $5,180.69 | $1,016.94 | $1,013,975.31 | $31,161.08 | $37,185.77 |
| 7 | $1,013,975.31 | $5,175.50 | $1,022.13 | $1,012,953.19 | $36,336.58 | $43,383.39 |
| 8 | $1,012,953.19 | $5,170.28 | $1,027.35 | $1,011,925.84 | $41,506.86 | $49,581.02 |
| 9 | $1,011,925.84 | $5,165.04 | $1,032.59 | $1,010,893.25 | $46,671.90 | $55,778.65 |
| 10 | $1,010,893.25 | $5,159.77 | $1,037.86 | $1,009,855.39 | $51,831.67 | $61,976.28 |
| 11 | $1,009,855.39 | $5,154.47 | $1,043.16 | $1,008,812.23 | $56,986.14 | $68,173.90 |
| 12 | $1,008,812.23 | $5,149.15 | $1,048.48 | $1,007,763.75 | $62,135.28 | $74,371.53 |
| 13 | $1,007,763.75 | $5,143.79 | $1,053.83 | $1,006,709.92 | $67,279.08 | $80,569.16 |
| 14 | $1,006,709.92 | $5,138.42 | $1,059.21 | $1,005,650.71 | $72,417.49 | $86,766.79 |
| 15 | $1,005,650.71 | $5,133.01 | $1,064.62 | $1,004,586.09 | $77,550.50 | $92,964.41 |
| 16 | $1,004,586.09 | $5,127.57 | $1,070.05 | $1,003,516.03 | $82,678.07 | $99,162.04 |
| 17 | $1,003,516.03 | $5,122.11 | $1,075.51 | $1,002,440.52 | $87,800.19 | $105,359.67 |
| 18 | $1,002,440.52 | $5,116.62 | $1,081.00 | $1,001,359.52 | $92,916.81 | $111,557.30 |
| 19 | $1,001,359.52 | $5,111.11 | $1,086.52 | $1,000,272.99 | $98,027.92 | $117,754.92 |
| 20 | $1,000,272.99 | $5,105.56 | $1,092.07 | $999,180.93 | $103,133.48 | $123,952.55 |
| 21 | $999,180.93 | $5,099.99 | $1,097.64 | $998,083.29 | $108,233.46 | $130,150.18 |
| 22 | $998,083.29 | $5,094.38 | $1,103.24 | $996,980.04 | $113,327.85 | $136,347.81 |
| 23 | $996,980.04 | $5,088.75 | $1,108.88 | $995,871.17 | $118,416.60 | $142,545.43 |
| 24 | $995,871.17 | $5,083.09 | $1,114.54 | $994,756.63 | $123,499.69 | $148,743.06 |
| 25 | $994,756.63 | $5,077.40 | $1,120.22 | $993,636.41 | $128,577.10 | $154,940.69 |
| 26 | $993,636.41 | $5,071.69 | $1,125.94 | $992,510.47 | $133,648.78 | $161,138.32 |
| 27 | $992,510.47 | $5,065.94 | $1,131.69 | $991,378.78 | $138,714.72 | $167,335.94 |
| 28 | $991,378.78 | $5,060.16 | $1,137.46 | $990,241.31 | $143,774.88 | $173,533.57 |
| 29 | $990,241.31 | $5,054.36 | $1,143.27 | $989,098.04 | $148,829.24 | $179,731.20 |
| 30 | $989,098.04 | $5,048.52 | $1,149.11 | $987,948.94 | $153,877.76 | $185,928.83 |
| 31 | $987,948.94 | $5,042.66 | $1,154.97 | $986,793.96 | $158,920.42 | $192,126.45 |
| 32 | $986,793.96 | $5,036.76 | $1,160.87 | $985,633.10 | $163,957.18 | $198,324.08 |
| 33 | $985,633.10 | $5,030.84 | $1,166.79 | $984,466.31 | $168,988.01 | $204,521.71 |
| 34 | $984,466.31 | $5,024.88 | $1,172.75 | $983,293.56 | $174,012.89 | $210,719.34 |
| 35 | $983,293.56 | $5,018.89 | $1,178.73 | $982,114.82 | $179,031.79 | $216,916.96 |
| 36 | $982,114.82 | $5,012.88 | $1,184.75 | $980,930.07 | $184,044.66 | $223,114.59 |
| 37 | $980,930.07 | $5,006.83 | $1,190.80 | $979,739.28 | $189,051.50 | $229,312.22 |
| 38 | $979,739.28 | $5,000.75 | $1,196.87 | $978,542.40 | $194,052.25 | $235,509.85 |
| 39 | $978,542.40 | $4,994.64 | $1,202.98 | $977,339.42 | $199,046.89 | $241,707.47 |
| 40 | $977,339.42 | $4,988.50 | $1,209.12 | $976,130.29 | $204,035.39 | $247,905.10 |
| 41 | $976,130.29 | $4,982.33 | $1,215.30 | $974,915.00 | $209,017.73 | $254,102.73 |
| 42 | $974,915.00 | $4,976.13 | $1,221.50 | $973,693.50 | $213,993.86 | $260,300.36 |
| 43 | $973,693.50 | $4,969.89 | $1,227.73 | $972,465.77 | $218,963.75 | $266,497.98 |
| 44 | $972,465.77 | $4,963.63 | $1,234.00 | $971,231.77 | $223,927.38 | $272,695.61 |
| 45 | $971,231.77 | $4,957.33 | $1,240.30 | $969,991.47 | $228,884.71 | $278,893.24 |
| 46 | $969,991.47 | $4,951.00 | $1,246.63 | $968,744.84 | $233,835.70 | $285,090.87 |
| 47 | $968,744.84 | $4,944.64 | $1,252.99 | $967,491.85 | $238,780.34 | $291,288.49 |
| 48 | $967,491.85 | $4,938.24 | $1,259.39 | $966,232.46 | $243,718.58 | $297,486.12 |
| 49 | $966,232.46 | $4,931.81 | $1,265.82 | $964,966.64 | $248,650.39 | $303,683.75 |
| 50 | $964,966.64 | $4,925.35 | $1,272.28 | $963,694.36 | $253,575.74 | $309,881.38 |
| 51 | $963,694.36 | $4,918.86 | $1,278.77 | $962,415.59 | $258,494.60 | $316,079.00 |
| 52 | $962,415.59 | $4,912.33 | $1,285.30 | $961,130.30 | $263,406.93 | $322,276.63 |
| 53 | $961,130.30 | $4,905.77 | $1,291.86 | $959,838.44 | $268,312.70 | $328,474.26 |
| 54 | $959,838.44 | $4,899.18 | $1,298.45 | $958,539.99 | $273,211.87 | $334,671.89 |
| 55 | $958,539.99 | $4,892.55 | $1,305.08 | $957,234.91 | $278,104.42 | $340,869.51 |
| 56 | $957,234.91 | $4,885.89 | $1,311.74 | $955,923.16 | $282,990.31 | $347,067.14 |
| 57 | $955,923.16 | $4,879.19 | $1,318.44 | $954,604.73 | $287,869.50 | $353,264.77 |
| 58 | $954,604.73 | $4,872.46 | $1,325.17 | $953,279.56 | $292,741.96 | $359,462.40 |
| 59 | $953,279.56 | $4,865.70 | $1,331.93 | $951,947.63 | $297,607.66 | $365,660.02 |
| 60 | $951,947.63 | $4,858.90 | $1,338.73 | $950,608.90 | $302,466.56 | $371,857.65 |
| 61 | $950,608.90 | $4,852.07 | $1,345.56 | $949,263.34 | $307,318.62 | $378,055.28 |
| 62 | $949,263.34 | $4,845.20 | $1,352.43 | $947,910.91 | $312,163.82 | $384,252.91 |
| 63 | $947,910.91 | $4,838.30 | $1,359.33 | $946,551.58 | $317,002.11 | $390,450.53 |
| 64 | $946,551.58 | $4,831.36 | $1,366.27 | $945,185.31 | $321,833.47 | $396,648.16 |
| 65 | $945,185.31 | $4,824.38 | $1,373.24 | $943,812.07 | $326,657.86 | $402,845.79 |
| 66 | $943,812.07 | $4,817.37 | $1,380.25 | $942,431.81 | $331,475.23 | $409,043.42 |
| 67 | $942,431.81 | $4,810.33 | $1,387.30 | $941,044.52 | $336,285.56 | $415,241.04 |
| 68 | $941,044.52 | $4,803.25 | $1,394.38 | $939,650.14 | $341,088.81 | $421,438.67 |
| 69 | $939,650.14 | $4,796.13 | $1,401.50 | $938,248.64 | $345,884.94 | $427,636.30 |
| 70 | $938,248.64 | $4,788.98 | $1,408.65 | $936,839.99 | $350,673.91 | $433,833.93 |
| 71 | $936,839.99 | $4,781.79 | $1,415.84 | $935,424.15 | $355,455.70 | $440,031.55 |
| 72 | $935,424.15 | $4,774.56 | $1,423.07 | $934,001.08 | $360,230.26 | $446,229.18 |
| 73 | $934,001.08 | $4,767.30 | $1,430.33 | $932,570.75 | $364,997.56 | $452,426.81 |
| 74 | $932,570.75 | $4,760.00 | $1,437.63 | $931,133.12 | $369,757.56 | $458,624.44 |
| 75 | $931,133.12 | $4,752.66 | $1,444.97 | $929,688.15 | $374,510.22 | $464,822.06 |
| 76 | $929,688.15 | $4,745.28 | $1,452.34 | $928,235.81 | $379,255.50 | $471,019.69 |
| 77 | $928,235.81 | $4,737.87 | $1,459.76 | $926,776.05 | $383,993.37 | $477,217.32 |
| 78 | $926,776.05 | $4,730.42 | $1,467.21 | $925,308.84 | $388,723.79 | $483,414.95 |
| 79 | $925,308.84 | $4,722.93 | $1,474.70 | $923,834.15 | $393,446.72 | $489,612.57 |
| 80 | $923,834.15 | $4,715.40 | $1,482.22 | $922,351.92 | $398,162.12 | $495,810.20 |
| 81 | $922,351.92 | $4,707.84 | $1,489.79 | $920,862.13 | $402,869.96 | $502,007.83 |
| 82 | $920,862.13 | $4,700.23 | $1,497.39 | $919,364.74 | $407,570.19 | $508,205.46 |
| 83 | $919,364.74 | $4,692.59 | $1,505.04 | $917,859.70 | $412,262.79 | $514,403.08 |
| 84 | $917,859.70 | $4,684.91 | $1,512.72 | $916,346.98 | $416,947.69 | $520,600.71 |
| 85 | $916,346.98 | $4,677.19 | $1,520.44 | $914,826.54 | $421,624.88 | $526,798.34 |
| 86 | $914,826.54 | $4,669.43 | $1,528.20 | $913,298.34 | $426,294.31 | $532,995.97 |
| 87 | $913,298.34 | $4,661.63 | $1,536.00 | $911,762.34 | $430,955.94 | $539,193.59 |
| 88 | $911,762.34 | $4,653.79 | $1,543.84 | $910,218.50 | $435,609.72 | $545,391.22 |
| 89 | $910,218.50 | $4,645.91 | $1,551.72 | $908,666.78 | $440,255.63 | $551,588.85 |
| 90 | $908,666.78 | $4,637.99 | $1,559.64 | $907,107.14 | $444,893.62 | $557,786.48 |
| 91 | $907,107.14 | $4,630.03 | $1,567.60 | $905,539.54 | $449,523.64 | $563,984.10 |
| 92 | $905,539.54 | $4,622.02 | $1,575.60 | $903,963.94 | $454,145.67 | $570,181.73 |
| 93 | $903,963.94 | $4,613.98 | $1,583.64 | $902,380.29 | $458,759.65 | $576,379.36 |
| 94 | $902,380.29 | $4,605.90 | $1,591.73 | $900,788.56 | $463,365.55 | $582,576.99 |
| 95 | $900,788.56 | $4,597.77 | $1,599.85 | $899,188.71 | $467,963.32 | $588,774.61 |
| 96 | $899,188.71 | $4,589.61 | $1,608.02 | $897,580.69 | $472,552.93 | $594,972.24 |
| 97 | $897,580.69 | $4,581.40 | $1,616.23 | $895,964.47 | $477,134.33 | $601,169.87 |
| 98 | $895,964.47 | $4,573.15 | $1,624.48 | $894,339.99 | $481,707.49 | $607,367.50 |
| 99 | $894,339.99 | $4,564.86 | $1,632.77 | $892,707.22 | $486,272.35 | $613,565.12 |
| 100 | $892,707.22 | $4,556.53 | $1,641.10 | $891,066.12 | $490,828.87 | $619,762.75 |
| 101 | $891,066.12 | $4,548.15 | $1,649.48 | $889,416.65 | $495,377.02 | $625,960.38 |
| 102 | $889,416.65 | $4,539.73 | $1,657.90 | $887,758.75 | $499,916.75 | $632,158.01 |
| 103 | $887,758.75 | $4,531.27 | $1,666.36 | $886,092.39 | $504,448.02 | $638,355.63 |
| 104 | $886,092.39 | $4,522.76 | $1,674.86 | $884,417.53 | $508,970.79 | $644,553.26 |
| 105 | $884,417.53 | $4,514.21 | $1,683.41 | $882,734.11 | $513,485.00 | $650,750.89 |
| 106 | $882,734.11 | $4,505.62 | $1,692.01 | $881,042.11 | $517,990.62 | $656,948.52 |
| 107 | $881,042.11 | $4,496.99 | $1,700.64 | $879,341.47 | $522,487.61 | $663,146.14 |
| 108 | $879,341.47 | $4,488.31 | $1,709.32 | $877,632.14 | $526,975.91 | $669,343.77 |
| 109 | $877,632.14 | $4,479.58 | $1,718.05 | $875,914.10 | $531,455.49 | $675,541.40 |
| 110 | $875,914.10 | $4,470.81 | $1,726.82 | $874,187.28 | $535,926.31 | $681,739.03 |
| 111 | $874,187.28 | $4,462.00 | $1,735.63 | $872,451.65 | $540,388.30 | $687,936.65 |
| 112 | $872,451.65 | $4,453.14 | $1,744.49 | $870,707.16 | $544,841.44 | $694,134.28 |
| 113 | $870,707.16 | $4,444.23 | $1,753.39 | $868,953.77 | $549,285.68 | $700,331.91 |
| 114 | $868,953.77 | $4,435.28 | $1,762.34 | $867,191.43 | $553,720.96 | $706,529.54 |
| 115 | $867,191.43 | $4,426.29 | $1,771.34 | $865,420.09 | $558,147.25 | $712,727.16 |
| 116 | $865,420.09 | $4,417.25 | $1,780.38 | $863,639.71 | $562,564.50 | $718,924.79 |
| 117 | $863,639.71 | $4,408.16 | $1,789.47 | $861,850.24 | $566,972.66 | $725,122.42 |
| 118 | $861,850.24 | $4,399.03 | $1,798.60 | $860,051.64 | $571,371.69 | $731,320.05 |
| 119 | $860,051.64 | $4,389.85 | $1,807.78 | $858,243.86 | $575,761.53 | $737,517.67 |
| 120 | $858,243.86 | $4,380.62 | $1,817.01 | $856,426.85 | $580,142.15 | $743,715.30 |
| 121 | $856,426.85 | $4,371.35 | $1,826.28 | $854,600.57 | $584,513.50 | $749,912.93 |
| 122 | $854,600.57 | $4,362.02 | $1,835.60 | $852,764.97 | $588,875.52 | $756,110.56 |
| 123 | $852,764.97 | $4,352.65 | $1,844.97 | $850,920.00 | $593,228.18 | $762,308.18 |
| 124 | $850,920.00 | $4,343.24 | $1,854.39 | $849,065.61 | $597,571.42 | $768,505.81 |
| 125 | $849,065.61 | $4,333.77 | $1,863.86 | $847,201.75 | $601,905.19 | $774,703.44 |
| 126 | $847,201.75 | $4,324.26 | $1,873.37 | $845,328.38 | $606,229.45 | $780,901.07 |
| 127 | $845,328.38 | $4,314.70 | $1,882.93 | $843,445.45 | $610,544.14 | $787,098.69 |
| 128 | $843,445.45 | $4,305.09 | $1,892.54 | $841,552.91 | $614,849.23 | $793,296.32 |
| 129 | $841,552.91 | $4,295.43 | $1,902.20 | $839,650.71 | $619,144.66 | $799,493.95 |
| 130 | $839,650.71 | $4,285.72 | $1,911.91 | $837,738.80 | $623,430.37 | $805,691.58 |
| 131 | $837,738.80 | $4,275.96 | $1,921.67 | $835,817.13 | $627,706.33 | $811,889.20 |
| 132 | $835,817.13 | $4,266.15 | $1,931.48 | $833,885.65 | $631,972.48 | $818,086.83 |
| 133 | $833,885.65 | $4,256.29 | $1,941.34 | $831,944.32 | $636,228.77 | $824,284.46 |
| 134 | $831,944.32 | $4,246.38 | $1,951.25 | $829,993.07 | $640,475.16 | $830,482.09 |
| 135 | $829,993.07 | $4,236.42 | $1,961.20 | $828,031.87 | $644,711.58 | $836,679.71 |
| 136 | $828,031.87 | $4,226.41 | $1,971.21 | $826,060.65 | $648,937.99 | $842,877.34 |
| 137 | $826,060.65 | $4,216.35 | $1,981.28 | $824,079.37 | $653,154.34 | $849,074.97 |
| 138 | $824,079.37 | $4,206.24 | $1,991.39 | $822,087.99 | $657,360.58 | $855,272.60 |
| 139 | $822,087.99 | $4,196.07 | $2,001.55 | $820,086.43 | $661,556.66 | $861,470.22 |
| 140 | $820,086.43 | $4,185.86 | $2,011.77 | $818,074.66 | $665,742.51 | $867,667.85 |
| 141 | $818,074.66 | $4,175.59 | $2,022.04 | $816,052.62 | $669,918.10 | $873,865.48 |
| 142 | $816,052.62 | $4,165.27 | $2,032.36 | $814,020.27 | $674,083.37 | $880,063.11 |
| 143 | $814,020.27 | $4,154.90 | $2,042.73 | $811,977.53 | $678,238.27 | $886,260.73 |
| 144 | $811,977.53 | $4,144.47 | $2,053.16 | $809,924.37 | $682,382.73 | $892,458.36 |
| 145 | $809,924.37 | $4,133.99 | $2,063.64 | $807,860.74 | $686,516.72 | $898,655.99 |
| 146 | $807,860.74 | $4,123.46 | $2,074.17 | $805,786.56 | $690,640.18 | $904,853.62 |
| 147 | $805,786.56 | $4,112.87 | $2,084.76 | $803,701.81 | $694,753.05 | $911,051.24 |
| 148 | $803,701.81 | $4,102.23 | $2,095.40 | $801,606.41 | $698,855.28 | $917,248.87 |
| 149 | $801,606.41 | $4,091.53 | $2,106.09 | $799,500.31 | $702,946.81 | $923,446.50 |
| 150 | $799,500.31 | $4,080.78 | $2,116.84 | $797,383.47 | $707,027.59 | $929,644.13 |
| 151 | $797,383.47 | $4,069.98 | $2,127.65 | $795,255.82 | $711,097.57 | $935,841.75 |
| 152 | $795,255.82 | $4,059.12 | $2,138.51 | $793,117.31 | $715,156.69 | $942,039.38 |
| 153 | $793,117.31 | $4,048.20 | $2,149.42 | $790,967.88 | $719,204.89 | $948,237.01 |
| 154 | $790,967.88 | $4,037.23 | $2,160.40 | $788,807.49 | $723,242.12 | $954,434.64 |
| 155 | $788,807.49 | $4,026.20 | $2,171.42 | $786,636.06 | $727,268.33 | $960,632.26 |
| 156 | $786,636.06 | $4,015.12 | $2,182.51 | $784,453.56 | $731,283.45 | $966,829.89 |
| 157 | $784,453.56 | $4,003.98 | $2,193.65 | $782,259.91 | $735,287.43 | $973,027.52 |
| 158 | $782,259.91 | $3,992.78 | $2,204.84 | $780,055.07 | $739,280.22 | $979,225.15 |
| 159 | $780,055.07 | $3,981.53 | $2,216.10 | $777,838.97 | $743,261.75 | $985,422.77 |
| 160 | $777,838.97 | $3,970.22 | $2,227.41 | $775,611.57 | $747,231.97 | $991,620.40 |
| 161 | $775,611.57 | $3,958.85 | $2,238.78 | $773,372.79 | $751,190.82 | $997,818.03 |
| 162 | $773,372.79 | $3,947.42 | $2,250.20 | $771,122.59 | $755,138.24 | $1,004,015.66 |
| 163 | $771,122.59 | $3,935.94 | $2,261.69 | $768,860.90 | $759,074.18 | $1,010,213.28 |
| 164 | $768,860.90 | $3,924.39 | $2,273.23 | $766,587.66 | $762,998.57 | $1,016,410.91 |
| 165 | $766,587.66 | $3,912.79 | $2,284.84 | $764,302.83 | $766,911.36 | $1,022,608.54 |
| 166 | $764,302.83 | $3,901.13 | $2,296.50 | $762,006.33 | $770,812.49 | $1,028,806.17 |
| 167 | $762,006.33 | $3,889.41 | $2,308.22 | $759,698.11 | $774,701.90 | $1,035,003.79 |
| 168 | $759,698.11 | $3,877.63 | $2,320.00 | $757,378.11 | $778,579.53 | $1,041,201.42 |
| 169 | $757,378.11 | $3,865.78 | $2,331.84 | $755,046.26 | $782,445.31 | $1,047,399.05 |
| 170 | $755,046.26 | $3,853.88 | $2,343.75 | $752,702.52 | $786,299.19 | $1,053,596.68 |
| 171 | $752,702.52 | $3,841.92 | $2,355.71 | $750,346.81 | $790,141.11 | $1,059,794.30 |
| 172 | $750,346.81 | $3,829.90 | $2,367.73 | $747,979.08 | $793,971.01 | $1,065,991.93 |
| 173 | $747,979.08 | $3,817.81 | $2,379.82 | $745,599.26 | $797,788.82 | $1,072,189.56 |
| 174 | $745,599.26 | $3,805.66 | $2,391.96 | $743,207.29 | $801,594.48 | $1,078,387.19 |
| 175 | $743,207.29 | $3,793.45 | $2,404.17 | $740,803.12 | $805,387.93 | $1,084,584.81 |
| 176 | $740,803.12 | $3,781.18 | $2,416.44 | $738,386.68 | $809,169.12 | $1,090,782.44 |
| 177 | $738,386.68 | $3,768.85 | $2,428.78 | $735,957.90 | $812,937.97 | $1,096,980.07 |
| 178 | $735,957.90 | $3,756.45 | $2,441.18 | $733,516.72 | $816,694.42 | $1,103,177.70 |
| 179 | $733,516.72 | $3,743.99 | $2,453.64 | $731,063.09 | $820,438.41 | $1,109,375.32 |
| 180 | $731,063.09 | $3,731.47 | $2,466.16 | $728,596.93 | $824,169.88 | $1,115,572.95 |
| 181 | $728,596.93 | $3,718.88 | $2,478.75 | $726,118.18 | $827,888.76 | $1,121,770.58 |
| 182 | $726,118.18 | $3,706.23 | $2,491.40 | $723,626.78 | $831,594.98 | $1,127,968.21 |
| 183 | $723,626.78 | $3,693.51 | $2,504.12 | $721,122.66 | $835,288.50 | $1,134,165.83 |
| 184 | $721,122.66 | $3,680.73 | $2,516.90 | $718,605.77 | $838,969.23 | $1,140,363.46 |
| 185 | $718,605.77 | $3,667.88 | $2,529.74 | $716,076.02 | $842,637.11 | $1,146,561.09 |
| 186 | $716,076.02 | $3,654.97 | $2,542.66 | $713,533.37 | $846,292.08 | $1,152,758.72 |
| 187 | $713,533.37 | $3,641.99 | $2,555.63 | $710,977.73 | $849,934.07 | $1,158,956.34 |
| 188 | $710,977.73 | $3,628.95 | $2,568.68 | $708,409.05 | $853,563.02 | $1,165,153.97 |
| 189 | $708,409.05 | $3,615.84 | $2,581.79 | $705,827.26 | $857,178.86 | $1,171,351.60 |
| 190 | $705,827.26 | $3,602.66 | $2,594.97 | $703,232.30 | $860,781.52 | $1,177,549.23 |
| 191 | $703,232.30 | $3,589.41 | $2,608.21 | $700,624.08 | $864,370.94 | $1,183,746.85 |
| 192 | $700,624.08 | $3,576.10 | $2,621.53 | $698,002.56 | $867,947.04 | $1,189,944.48 |
| 193 | $698,002.56 | $3,562.72 | $2,634.91 | $695,367.65 | $871,509.76 | $1,196,142.11 |
| 194 | $695,367.65 | $3,549.27 | $2,648.36 | $692,719.30 | $875,059.03 | $1,202,339.74 |
| 195 | $692,719.30 | $3,535.75 | $2,661.87 | $690,057.42 | $878,594.79 | $1,208,537.36 |
| 196 | $690,057.42 | $3,522.17 | $2,675.46 | $687,381.96 | $882,116.96 | $1,214,734.99 |
| 197 | $687,381.96 | $3,508.51 | $2,689.12 | $684,692.85 | $885,625.47 | $1,220,932.62 |
| 198 | $684,692.85 | $3,494.79 | $2,702.84 | $681,990.01 | $889,120.25 | $1,227,130.25 |
| 199 | $681,990.01 | $3,480.99 | $2,716.64 | $679,273.37 | $892,601.24 | $1,233,327.87 |
| 200 | $679,273.37 | $3,467.12 | $2,730.50 | $676,542.87 | $896,068.37 | $1,239,525.50 |
| 201 | $676,542.87 | $3,453.19 | $2,744.44 | $673,798.43 | $899,521.56 | $1,245,723.13 |
| 202 | $673,798.43 | $3,439.18 | $2,758.45 | $671,039.98 | $902,960.74 | $1,251,920.76 |
| 203 | $671,039.98 | $3,425.10 | $2,772.53 | $668,267.45 | $906,385.84 | $1,258,118.38 |
| 204 | $668,267.45 | $3,410.95 | $2,786.68 | $665,480.77 | $909,796.78 | $1,264,316.01 |
| 205 | $665,480.77 | $3,396.72 | $2,800.90 | $662,679.87 | $913,193.51 | $1,270,513.64 |
| 206 | $662,679.87 | $3,382.43 | $2,815.20 | $659,864.67 | $916,575.94 | $1,276,711.27 |
| 207 | $659,864.67 | $3,368.06 | $2,829.57 | $657,035.10 | $919,944.00 | $1,282,908.89 |
| 208 | $657,035.10 | $3,353.62 | $2,844.01 | $654,191.09 | $923,297.61 | $1,289,106.52 |
| 209 | $654,191.09 | $3,339.10 | $2,858.53 | $651,332.57 | $926,636.71 | $1,295,304.15 |
| 210 | $651,332.57 | $3,324.51 | $2,873.12 | $648,459.45 | $929,961.22 | $1,301,501.78 |
| 211 | $648,459.45 | $3,309.85 | $2,887.78 | $645,571.67 | $933,271.07 | $1,307,699.40 |
| 212 | $645,571.67 | $3,295.11 | $2,902.52 | $642,669.14 | $936,566.17 | $1,313,897.03 |
| 213 | $642,669.14 | $3,280.29 | $2,917.34 | $639,751.81 | $939,846.46 | $1,320,094.66 |
| 214 | $639,751.81 | $3,265.40 | $2,932.23 | $636,819.58 | $943,111.86 | $1,326,292.29 |
| 215 | $636,819.58 | $3,250.43 | $2,947.19 | $633,872.38 | $946,362.30 | $1,332,489.91 |
| 216 | $633,872.38 | $3,235.39 | $2,962.24 | $630,910.15 | $949,597.69 | $1,338,687.54 |
| 217 | $630,910.15 | $3,220.27 | $2,977.36 | $627,932.79 | $952,817.96 | $1,344,885.17 |
| 218 | $627,932.79 | $3,205.07 | $2,992.55 | $624,940.24 | $956,023.03 | $1,351,082.80 |
| 219 | $624,940.24 | $3,189.80 | $3,007.83 | $621,932.41 | $959,212.83 | $1,357,280.42 |
| 220 | $621,932.41 | $3,174.45 | $3,023.18 | $618,909.23 | $962,387.28 | $1,363,478.05 |
| 221 | $618,909.23 | $3,159.02 | $3,038.61 | $615,870.62 | $965,546.29 | $1,369,675.68 |
| 222 | $615,870.62 | $3,143.51 | $3,054.12 | $612,816.49 | $968,689.80 | $1,375,873.31 |
| 223 | $612,816.49 | $3,127.92 | $3,069.71 | $609,746.78 | $971,817.72 | $1,382,070.93 |
| 224 | $609,746.78 | $3,112.25 | $3,085.38 | $606,661.41 | $974,929.97 | $1,388,268.56 |
| 225 | $606,661.41 | $3,096.50 | $3,101.13 | $603,560.28 | $978,026.47 | $1,394,466.19 |
| 226 | $603,560.28 | $3,080.67 | $3,116.96 | $600,443.32 | $981,107.14 | $1,400,663.82 |
| 227 | $600,443.32 | $3,064.76 | $3,132.86 | $597,310.46 | $984,171.90 | $1,406,861.44 |
| 228 | $597,310.46 | $3,048.77 | $3,148.86 | $594,161.60 | $987,220.68 | $1,413,059.07 |
| 229 | $594,161.60 | $3,032.70 | $3,164.93 | $590,996.68 | $990,253.37 | $1,419,256.70 |
| 230 | $590,996.68 | $3,016.55 | $3,181.08 | $587,815.59 | $993,269.92 | $1,425,454.33 |
| 231 | $587,815.59 | $3,000.31 | $3,197.32 | $584,618.28 | $996,270.23 | $1,431,651.95 |
| 232 | $584,618.28 | $2,983.99 | $3,213.64 | $581,404.64 | $999,254.22 | $1,437,849.58 |
| 233 | $581,404.64 | $2,967.59 | $3,230.04 | $578,174.60 | $1,002,221.80 | $1,444,047.21 |
| 234 | $578,174.60 | $2,951.10 | $3,246.53 | $574,928.07 | $1,005,172.90 | $1,450,244.84 |
| 235 | $574,928.07 | $2,934.53 | $3,263.10 | $571,664.97 | $1,008,107.43 | $1,456,442.46 |
| 236 | $571,664.97 | $2,917.87 | $3,279.75 | $568,385.22 | $1,011,025.31 | $1,462,640.09 |
| 237 | $568,385.22 | $2,901.13 | $3,296.49 | $565,088.72 | $1,013,926.44 | $1,468,837.72 |
| 238 | $565,088.72 | $2,884.31 | $3,313.32 | $561,775.40 | $1,016,810.75 | $1,475,035.35 |
| 239 | $561,775.40 | $2,867.40 | $3,330.23 | $558,445.17 | $1,019,678.14 | $1,481,232.97 |
| 240 | $558,445.17 | $2,850.40 | $3,347.23 | $555,097.94 | $1,022,528.54 | $1,487,430.60 |
| 241 | $555,097.94 | $2,833.31 | $3,364.32 | $551,733.62 | $1,025,361.85 | $1,493,628.23 |
| 242 | $551,733.62 | $2,816.14 | $3,381.49 | $548,352.14 | $1,028,177.99 | $1,499,825.86 |
| 243 | $548,352.14 | $2,798.88 | $3,398.75 | $544,953.39 | $1,030,976.87 | $1,506,023.48 |
| 244 | $544,953.39 | $2,781.53 | $3,416.09 | $541,537.29 | $1,033,758.40 | $1,512,221.11 |
| 245 | $541,537.29 | $2,764.10 | $3,433.53 | $538,103.76 | $1,036,522.50 | $1,518,418.74 |
| 246 | $538,103.76 | $2,746.57 | $3,451.06 | $534,652.71 | $1,039,269.07 | $1,524,616.37 |
| 247 | $534,652.71 | $2,728.96 | $3,468.67 | $531,184.04 | $1,041,998.03 | $1,530,813.99 |
| 248 | $531,184.04 | $2,711.25 | $3,486.38 | $527,697.66 | $1,044,709.28 | $1,537,011.62 |
| 249 | $527,697.66 | $2,693.46 | $3,504.17 | $524,193.49 | $1,047,402.74 | $1,543,209.25 |
| 250 | $524,193.49 | $2,675.57 | $3,522.06 | $520,671.43 | $1,050,078.31 | $1,549,406.88 |
| 251 | $520,671.43 | $2,657.59 | $3,540.03 | $517,131.40 | $1,052,735.90 | $1,555,604.50 |
| 252 | $517,131.40 | $2,639.52 | $3,558.10 | $513,573.30 | $1,055,375.43 | $1,561,802.13 |
| 253 | $513,573.30 | $2,621.36 | $3,576.26 | $509,997.03 | $1,057,996.79 | $1,567,999.76 |
| 254 | $509,997.03 | $2,603.11 | $3,594.52 | $506,402.51 | $1,060,599.90 | $1,574,197.39 |
| 255 | $506,402.51 | $2,584.76 | $3,612.86 | $502,789.65 | $1,063,184.66 | $1,580,395.01 |
| 256 | $502,789.65 | $2,566.32 | $3,631.31 | $499,158.34 | $1,065,750.99 | $1,586,592.64 |
| 257 | $499,158.34 | $2,547.79 | $3,649.84 | $495,508.50 | $1,068,298.77 | $1,592,790.27 |
| 258 | $495,508.50 | $2,529.16 | $3,668.47 | $491,840.04 | $1,070,827.93 | $1,598,987.90 |
| 259 | $491,840.04 | $2,510.43 | $3,687.19 | $488,152.84 | $1,073,338.36 | $1,605,185.52 |
| 260 | $488,152.84 | $2,491.61 | $3,706.01 | $484,446.83 | $1,075,829.98 | $1,611,383.15 |
| 261 | $484,446.83 | $2,472.70 | $3,724.93 | $480,721.90 | $1,078,302.68 | $1,617,580.78 |
| 262 | $480,721.90 | $2,453.68 | $3,743.94 | $476,977.95 | $1,080,756.36 | $1,623,778.41 |
| 263 | $476,977.95 | $2,434.57 | $3,763.05 | $473,214.90 | $1,083,190.94 | $1,629,976.03 |
| 264 | $473,214.90 | $2,415.37 | $3,782.26 | $469,432.64 | $1,085,606.30 | $1,636,173.66 |
| 265 | $469,432.64 | $2,396.06 | $3,801.57 | $465,631.08 | $1,088,002.37 | $1,642,371.29 |
| 266 | $465,631.08 | $2,376.66 | $3,820.97 | $461,810.11 | $1,090,379.02 | $1,648,568.92 |
| 267 | $461,810.11 | $2,357.16 | $3,840.47 | $457,969.64 | $1,092,736.18 | $1,654,766.54 |
| 268 | $457,969.64 | $2,337.55 | $3,860.07 | $454,109.56 | $1,095,073.73 | $1,660,964.17 |
| 269 | $454,109.56 | $2,317.85 | $3,879.78 | $450,229.79 | $1,097,391.58 | $1,667,161.80 |
| 270 | $450,229.79 | $2,298.05 | $3,899.58 | $446,330.21 | $1,099,689.63 | $1,673,359.43 |
| 271 | $446,330.21 | $2,278.14 | $3,919.48 | $442,410.72 | $1,101,967.78 | $1,679,557.05 |
| 272 | $442,410.72 | $2,258.14 | $3,939.49 | $438,471.23 | $1,104,225.91 | $1,685,754.68 |
| 273 | $438,471.23 | $2,238.03 | $3,959.60 | $434,511.64 | $1,106,463.94 | $1,691,952.31 |
| 274 | $434,511.64 | $2,217.82 | $3,979.81 | $430,531.83 | $1,108,681.76 | $1,698,149.94 |
| 275 | $430,531.83 | $2,197.51 | $4,000.12 | $426,531.71 | $1,110,879.27 | $1,704,347.56 |
| 276 | $426,531.71 | $2,177.09 | $4,020.54 | $422,511.17 | $1,113,056.36 | $1,710,545.19 |
| 277 | $422,511.17 | $2,156.57 | $4,041.06 | $418,470.11 | $1,115,212.93 | $1,716,742.82 |
| 278 | $418,470.11 | $2,135.94 | $4,061.69 | $414,408.42 | $1,117,348.87 | $1,722,940.45 |
| 279 | $414,408.42 | $2,115.21 | $4,082.42 | $410,326.00 | $1,119,464.08 | $1,729,138.07 |
| 280 | $410,326.00 | $2,094.37 | $4,103.26 | $406,222.75 | $1,121,558.45 | $1,735,335.70 |
| 281 | $406,222.75 | $2,073.43 | $4,124.20 | $402,098.55 | $1,123,631.88 | $1,741,533.33 |
| 282 | $402,098.55 | $2,052.38 | $4,145.25 | $397,953.30 | $1,125,684.26 | $1,747,730.96 |
| 283 | $397,953.30 | $2,031.22 | $4,166.41 | $393,786.89 | $1,127,715.48 | $1,753,928.58 |
| 284 | $393,786.89 | $2,009.95 | $4,187.67 | $389,599.22 | $1,129,725.43 | $1,760,126.21 |
| 285 | $389,599.22 | $1,988.58 | $4,209.05 | $385,390.17 | $1,131,714.01 | $1,766,323.84 |
| 286 | $385,390.17 | $1,967.10 | $4,230.53 | $381,159.64 | $1,133,681.10 | $1,772,521.47 |
| 287 | $381,159.64 | $1,945.50 | $4,252.13 | $376,907.51 | $1,135,626.61 | $1,778,719.09 |
| 288 | $376,907.51 | $1,923.80 | $4,273.83 | $372,633.68 | $1,137,550.41 | $1,784,916.72 |
| 289 | $372,633.68 | $1,901.98 | $4,295.64 | $368,338.04 | $1,139,452.39 | $1,791,114.35 |
| 290 | $368,338.04 | $1,880.06 | $4,317.57 | $364,020.47 | $1,141,332.45 | $1,797,311.98 |
| 291 | $364,020.47 | $1,858.02 | $4,339.61 | $359,680.87 | $1,143,190.47 | $1,803,509.60 |
| 292 | $359,680.87 | $1,835.87 | $4,361.76 | $355,319.11 | $1,145,026.34 | $1,809,707.23 |
| 293 | $355,319.11 | $1,813.61 | $4,384.02 | $350,935.09 | $1,146,839.95 | $1,815,904.86 |
| 294 | $350,935.09 | $1,791.23 | $4,406.40 | $346,528.69 | $1,148,631.18 | $1,822,102.49 |
| 295 | $346,528.69 | $1,768.74 | $4,428.89 | $342,099.81 | $1,150,399.92 | $1,828,300.11 |
| 296 | $342,099.81 | $1,746.13 | $4,451.49 | $337,648.31 | $1,152,146.06 | $1,834,497.74 |
| 297 | $337,648.31 | $1,723.41 | $4,474.21 | $333,174.10 | $1,153,869.47 | $1,840,695.37 |
| 298 | $333,174.10 | $1,700.58 | $4,497.05 | $328,677.05 | $1,155,570.04 | $1,846,893.00 |
| 299 | $328,677.05 | $1,677.62 | $4,520.01 | $324,157.04 | $1,157,247.67 | $1,853,090.62 |
| 300 | $324,157.04 | $1,654.55 | $4,543.08 | $319,613.97 | $1,158,902.22 | $1,859,288.25 |
| 301 | $319,613.97 | $1,631.36 | $4,566.26 | $315,047.70 | $1,160,533.58 | $1,865,485.88 |
| 302 | $315,047.70 | $1,608.06 | $4,589.57 | $310,458.13 | $1,162,141.64 | $1,871,683.51 |
| 303 | $310,458.13 | $1,584.63 | $4,613.00 | $305,845.13 | $1,163,726.27 | $1,877,881.13 |
| 304 | $305,845.13 | $1,561.08 | $4,636.54 | $301,208.59 | $1,165,287.35 | $1,884,078.76 |
| 305 | $301,208.59 | $1,537.42 | $4,660.21 | $296,548.38 | $1,166,824.77 | $1,890,276.39 |
| 306 | $296,548.38 | $1,513.63 | $4,684.00 | $291,864.39 | $1,168,338.40 | $1,896,474.02 |
| 307 | $291,864.39 | $1,489.72 | $4,707.90 | $287,156.48 | $1,169,828.13 | $1,902,671.64 |
| 308 | $287,156.48 | $1,465.69 | $4,731.93 | $282,424.55 | $1,171,293.82 | $1,908,869.27 |
| 309 | $282,424.55 | $1,441.54 | $4,756.09 | $277,668.47 | $1,172,735.36 | $1,915,066.90 |
| 310 | $277,668.47 | $1,417.27 | $4,780.36 | $272,888.10 | $1,174,152.63 | $1,921,264.53 |
| 311 | $272,888.10 | $1,392.87 | $4,804.76 | $268,083.34 | $1,175,545.50 | $1,927,462.15 |
| 312 | $268,083.34 | $1,368.34 | $4,829.29 | $263,254.06 | $1,176,913.84 | $1,933,659.78 |
| 313 | $263,254.06 | $1,343.69 | $4,853.93 | $258,400.12 | $1,178,257.53 | $1,939,857.41 |
| 314 | $258,400.12 | $1,318.92 | $4,878.71 | $253,521.41 | $1,179,576.45 | $1,946,055.04 |
| 315 | $253,521.41 | $1,294.02 | $4,903.61 | $248,617.80 | $1,180,870.46 | $1,952,252.66 |
| 316 | $248,617.80 | $1,268.99 | $4,928.64 | $243,689.16 | $1,182,139.45 | $1,958,450.29 |
| 317 | $243,689.16 | $1,243.83 | $4,953.80 | $238,735.36 | $1,183,383.28 | $1,964,647.92 |
| 318 | $238,735.36 | $1,218.55 | $4,979.08 | $233,756.28 | $1,184,601.83 | $1,970,845.55 |
| 319 | $233,756.28 | $1,193.13 | $5,004.50 | $228,751.78 | $1,185,794.96 | $1,977,043.17 |
| 320 | $228,751.78 | $1,167.59 | $5,030.04 | $223,721.74 | $1,186,962.54 | $1,983,240.80 |
| 321 | $223,721.74 | $1,141.91 | $5,055.71 | $218,666.03 | $1,188,104.46 | $1,989,438.43 |
| 322 | $218,666.03 | $1,116.11 | $5,081.52 | $213,584.51 | $1,189,220.57 | $1,995,636.06 |
| 323 | $213,584.51 | $1,090.17 | $5,107.46 | $208,477.05 | $1,190,310.74 | $2,001,833.68 |
| 324 | $208,477.05 | $1,064.10 | $5,133.53 | $203,343.53 | $1,191,374.84 | $2,008,031.31 |
| 325 | $203,343.53 | $1,037.90 | $5,159.73 | $198,183.80 | $1,192,412.74 | $2,014,228.94 |
| 326 | $198,183.80 | $1,011.56 | $5,186.06 | $192,997.73 | $1,193,424.30 | $2,020,426.57 |
| 327 | $192,997.73 | $985.09 | $5,212.53 | $187,785.20 | $1,194,409.39 | $2,026,624.19 |
| 328 | $187,785.20 | $958.49 | $5,239.14 | $182,546.06 | $1,195,367.88 | $2,032,821.82 |
| 329 | $182,546.06 | $931.75 | $5,265.88 | $177,280.18 | $1,196,299.63 | $2,039,019.45 |
| 330 | $177,280.18 | $904.87 | $5,292.76 | $171,987.42 | $1,197,204.49 | $2,045,217.08 |
| 331 | $171,987.42 | $877.85 | $5,319.78 | $166,667.64 | $1,198,082.35 | $2,051,414.70 |
| 332 | $166,667.64 | $850.70 | $5,346.93 | $161,320.71 | $1,198,933.04 | $2,057,612.33 |
| 333 | $161,320.71 | $823.41 | $5,374.22 | $155,946.49 | $1,199,756.45 | $2,063,809.96 |
| 334 | $155,946.49 | $795.98 | $5,401.65 | $150,544.84 | $1,200,552.43 | $2,070,007.59 |
| 335 | $150,544.84 | $768.41 | $5,429.22 | $145,115.62 | $1,201,320.84 | $2,076,205.21 |
| 336 | $145,115.62 | $740.69 | $5,456.93 | $139,658.69 | $1,202,061.53 | $2,082,402.84 |
| 337 | $139,658.69 | $712.84 | $5,484.79 | $134,173.90 | $1,202,774.37 | $2,088,600.47 |
| 338 | $134,173.90 | $684.85 | $5,512.78 | $128,661.12 | $1,203,459.22 | $2,094,798.10 |
| 339 | $128,661.12 | $656.71 | $5,540.92 | $123,120.20 | $1,204,115.92 | $2,100,995.72 |
| 340 | $123,120.20 | $628.43 | $5,569.20 | $117,551.00 | $1,204,744.35 | $2,107,193.35 |
| 341 | $117,551.00 | $600.00 | $5,597.63 | $111,953.37 | $1,205,344.35 | $2,113,390.98 |
| 342 | $111,953.37 | $571.43 | $5,626.20 | $106,327.17 | $1,205,915.78 | $2,119,588.61 |
| 343 | $106,327.17 | $542.71 | $5,654.92 | $100,672.26 | $1,206,458.49 | $2,125,786.23 |
| 344 | $100,672.26 | $513.85 | $5,683.78 | $94,988.48 | $1,206,972.34 | $2,131,983.86 |
| 345 | $94,988.48 | $484.84 | $5,712.79 | $89,275.69 | $1,207,457.18 | $2,138,181.49 |
| 346 | $89,275.69 | $455.68 | $5,741.95 | $83,533.74 | $1,207,912.85 | $2,144,379.12 |
| 347 | $83,533.74 | $426.37 | $5,771.26 | $77,762.48 | $1,208,339.22 | $2,150,576.74 |
| 348 | $77,762.48 | $396.91 | $5,800.71 | $71,961.77 | $1,208,736.14 | $2,156,774.37 |
| 349 | $71,961.77 | $367.30 | $5,830.32 | $66,131.44 | $1,209,103.44 | $2,162,972.00 |
| 350 | $66,131.44 | $337.55 | $5,860.08 | $60,271.36 | $1,209,440.99 | $2,169,169.63 |
| 351 | $60,271.36 | $307.64 | $5,889.99 | $54,381.37 | $1,209,748.62 | $2,175,367.25 |
| 352 | $54,381.37 | $277.57 | $5,920.06 | $48,461.31 | $1,210,026.19 | $2,181,564.88 |
| 353 | $48,461.31 | $247.35 | $5,950.27 | $42,511.04 | $1,210,273.55 | $2,187,762.51 |
| 354 | $42,511.04 | $216.98 | $5,980.64 | $36,530.40 | $1,210,490.53 | $2,193,960.14 |
| 355 | $36,530.40 | $186.46 | $6,011.17 | $30,519.23 | $1,210,676.99 | $2,200,157.76 |
| 356 | $30,519.23 | $155.78 | $6,041.85 | $24,477.37 | $1,210,832.76 | $2,206,355.39 |
| 357 | $24,477.37 | $124.94 | $6,072.69 | $18,404.68 | $1,210,957.70 | $2,212,553.02 |
| 358 | $18,404.68 | $93.94 | $6,103.69 | $12,301.00 | $1,211,051.64 | $2,218,750.65 |
| 359 | $12,301.00 | $62.79 | $6,134.84 | $6,166.15 | $1,211,114.43 | $2,224,948.27 |
| 360 | $6,166.15 | $31.47 | $6,166.15 | $0.00 | $1,211,145.90 | $2,231,145.90 |