|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,020,070.00 | $4,569.06 | $1,143.04 | $1,018,926.96 | $4,569.06 | $5,712.10 |
| 2 | $1,018,926.96 | $4,563.94 | $1,148.15 | $1,017,778.81 | $9,133.01 | $11,424.20 |
| 3 | $1,017,778.81 | $4,558.80 | $1,153.30 | $1,016,625.51 | $13,691.81 | $17,136.30 |
| 4 | $1,016,625.51 | $4,553.64 | $1,158.46 | $1,015,467.05 | $18,245.44 | $22,848.39 |
| 5 | $1,015,467.05 | $4,548.45 | $1,163.65 | $1,014,303.40 | $22,793.89 | $28,560.49 |
| 6 | $1,014,303.40 | $4,543.23 | $1,168.86 | $1,013,134.53 | $27,337.12 | $34,272.59 |
| 7 | $1,013,134.53 | $4,538.00 | $1,174.10 | $1,011,960.43 | $31,875.12 | $39,984.69 |
| 8 | $1,011,960.43 | $4,532.74 | $1,179.36 | $1,010,781.07 | $36,407.86 | $45,696.79 |
| 9 | $1,010,781.07 | $4,527.46 | $1,184.64 | $1,009,596.43 | $40,935.32 | $51,408.89 |
| 10 | $1,009,596.43 | $4,522.15 | $1,189.95 | $1,008,406.48 | $45,457.47 | $57,120.99 |
| 11 | $1,008,406.48 | $4,516.82 | $1,195.28 | $1,007,211.20 | $49,974.29 | $62,833.08 |
| 12 | $1,007,211.20 | $4,511.47 | $1,200.63 | $1,006,010.57 | $54,485.76 | $68,545.18 |
| 13 | $1,006,010.57 | $4,506.09 | $1,206.01 | $1,004,804.56 | $58,991.85 | $74,257.28 |
| 14 | $1,004,804.56 | $4,500.69 | $1,211.41 | $1,003,593.15 | $63,492.53 | $79,969.38 |
| 15 | $1,003,593.15 | $4,495.26 | $1,216.84 | $1,002,376.31 | $67,987.79 | $85,681.48 |
| 16 | $1,002,376.31 | $4,489.81 | $1,222.29 | $1,001,154.03 | $72,477.60 | $91,393.58 |
| 17 | $1,001,154.03 | $4,484.34 | $1,227.76 | $999,926.26 | $76,961.94 | $97,105.68 |
| 18 | $999,926.26 | $4,478.84 | $1,233.26 | $998,693.00 | $81,440.78 | $102,817.78 |
| 19 | $998,693.00 | $4,473.31 | $1,238.79 | $997,454.21 | $85,914.09 | $108,529.87 |
| 20 | $997,454.21 | $4,467.76 | $1,244.33 | $996,209.88 | $90,381.85 | $114,241.97 |
| 21 | $996,209.88 | $4,462.19 | $1,249.91 | $994,959.97 | $94,844.04 | $119,954.07 |
| 22 | $994,959.97 | $4,456.59 | $1,255.51 | $993,704.46 | $99,300.63 | $125,666.17 |
| 23 | $993,704.46 | $4,450.97 | $1,261.13 | $992,443.33 | $103,751.60 | $131,378.27 |
| 24 | $992,443.33 | $4,445.32 | $1,266.78 | $991,176.55 | $108,196.92 | $137,090.37 |
| 25 | $991,176.55 | $4,439.64 | $1,272.45 | $989,904.10 | $112,636.57 | $142,802.47 |
| 26 | $989,904.10 | $4,433.95 | $1,278.15 | $988,625.95 | $117,070.51 | $148,514.56 |
| 27 | $988,625.95 | $4,428.22 | $1,283.88 | $987,342.07 | $121,498.73 | $154,226.66 |
| 28 | $987,342.07 | $4,422.47 | $1,289.63 | $986,052.44 | $125,921.20 | $159,938.76 |
| 29 | $986,052.44 | $4,416.69 | $1,295.41 | $984,757.03 | $130,337.89 | $165,650.86 |
| 30 | $984,757.03 | $4,410.89 | $1,301.21 | $983,455.83 | $134,748.79 | $171,362.96 |
| 31 | $983,455.83 | $4,405.06 | $1,307.04 | $982,148.79 | $139,153.85 | $177,075.06 |
| 32 | $982,148.79 | $4,399.21 | $1,312.89 | $980,835.90 | $143,553.06 | $182,787.16 |
| 33 | $980,835.90 | $4,393.33 | $1,318.77 | $979,517.13 | $147,946.38 | $188,499.25 |
| 34 | $979,517.13 | $4,387.42 | $1,324.68 | $978,192.45 | $152,333.80 | $194,211.35 |
| 35 | $978,192.45 | $4,381.49 | $1,330.61 | $976,861.84 | $156,715.29 | $199,923.45 |
| 36 | $976,861.84 | $4,375.53 | $1,336.57 | $975,525.27 | $161,090.82 | $205,635.55 |
| 37 | $975,525.27 | $4,369.54 | $1,342.56 | $974,182.71 | $165,460.36 | $211,347.65 |
| 38 | $974,182.71 | $4,363.53 | $1,348.57 | $972,834.14 | $169,823.89 | $217,059.75 |
| 39 | $972,834.14 | $4,357.49 | $1,354.61 | $971,479.53 | $174,181.37 | $222,771.85 |
| 40 | $971,479.53 | $4,351.42 | $1,360.68 | $970,118.85 | $178,532.79 | $228,483.94 |
| 41 | $970,118.85 | $4,345.32 | $1,366.77 | $968,752.07 | $182,878.11 | $234,196.04 |
| 42 | $968,752.07 | $4,339.20 | $1,372.90 | $967,379.17 | $187,217.32 | $239,908.14 |
| 43 | $967,379.17 | $4,333.05 | $1,379.05 | $966,000.13 | $191,550.37 | $245,620.24 |
| 44 | $966,000.13 | $4,326.88 | $1,385.22 | $964,614.91 | $195,877.24 | $251,332.34 |
| 45 | $964,614.91 | $4,320.67 | $1,391.43 | $963,223.48 | $200,197.92 | $257,044.44 |
| 46 | $963,223.48 | $4,314.44 | $1,397.66 | $961,825.82 | $204,512.35 | $262,756.54 |
| 47 | $961,825.82 | $4,308.18 | $1,403.92 | $960,421.90 | $208,820.53 | $268,468.63 |
| 48 | $960,421.90 | $4,301.89 | $1,410.21 | $959,011.69 | $213,122.42 | $274,180.73 |
| 49 | $959,011.69 | $4,295.57 | $1,416.53 | $957,595.16 | $217,417.99 | $279,892.83 |
| 50 | $957,595.16 | $4,289.23 | $1,422.87 | $956,172.29 | $221,707.22 | $285,604.93 |
| 51 | $956,172.29 | $4,282.86 | $1,429.24 | $954,743.05 | $225,990.08 | $291,317.03 |
| 52 | $954,743.05 | $4,276.45 | $1,435.65 | $953,307.40 | $230,266.53 | $297,029.13 |
| 53 | $953,307.40 | $4,270.02 | $1,442.08 | $951,865.33 | $234,536.55 | $302,741.23 |
| 54 | $951,865.33 | $4,263.56 | $1,448.54 | $950,416.79 | $238,800.12 | $308,453.33 |
| 55 | $950,416.79 | $4,257.08 | $1,455.02 | $948,961.77 | $243,057.19 | $314,165.42 |
| 56 | $948,961.77 | $4,250.56 | $1,461.54 | $947,500.23 | $247,307.75 | $319,877.52 |
| 57 | $947,500.23 | $4,244.01 | $1,468.09 | $946,032.14 | $251,551.76 | $325,589.62 |
| 58 | $946,032.14 | $4,237.44 | $1,474.66 | $944,557.48 | $255,789.20 | $331,301.72 |
| 59 | $944,557.48 | $4,230.83 | $1,481.27 | $943,076.21 | $260,020.03 | $337,013.82 |
| 60 | $943,076.21 | $4,224.20 | $1,487.90 | $941,588.31 | $264,244.22 | $342,725.92 |
| 61 | $941,588.31 | $4,217.53 | $1,494.57 | $940,093.74 | $268,461.75 | $348,438.02 |
| 62 | $940,093.74 | $4,210.84 | $1,501.26 | $938,592.48 | $272,672.59 | $354,150.11 |
| 63 | $938,592.48 | $4,204.11 | $1,507.99 | $937,084.49 | $276,876.70 | $359,862.21 |
| 64 | $937,084.49 | $4,197.36 | $1,514.74 | $935,569.75 | $281,074.06 | $365,574.31 |
| 65 | $935,569.75 | $4,190.57 | $1,521.53 | $934,048.22 | $285,264.63 | $371,286.41 |
| 66 | $934,048.22 | $4,183.76 | $1,528.34 | $932,519.88 | $289,448.39 | $376,998.51 |
| 67 | $932,519.88 | $4,176.91 | $1,535.19 | $930,984.70 | $293,625.30 | $382,710.61 |
| 68 | $930,984.70 | $4,170.04 | $1,542.06 | $929,442.63 | $297,795.34 | $388,422.71 |
| 69 | $929,442.63 | $4,163.13 | $1,548.97 | $927,893.66 | $301,958.47 | $394,134.80 |
| 70 | $927,893.66 | $4,156.19 | $1,555.91 | $926,337.75 | $306,114.66 | $399,846.90 |
| 71 | $926,337.75 | $4,149.22 | $1,562.88 | $924,774.88 | $310,263.88 | $405,559.00 |
| 72 | $924,774.88 | $4,142.22 | $1,569.88 | $923,205.00 | $314,406.10 | $411,271.10 |
| 73 | $923,205.00 | $4,135.19 | $1,576.91 | $921,628.09 | $318,541.29 | $416,983.20 |
| 74 | $921,628.09 | $4,128.13 | $1,583.97 | $920,044.12 | $322,669.41 | $422,695.30 |
| 75 | $920,044.12 | $4,121.03 | $1,591.07 | $918,453.05 | $326,790.45 | $428,407.40 |
| 76 | $918,453.05 | $4,113.90 | $1,598.19 | $916,854.86 | $330,904.35 | $434,119.49 |
| 77 | $916,854.86 | $4,106.75 | $1,605.35 | $915,249.50 | $335,011.10 | $439,831.59 |
| 78 | $915,249.50 | $4,099.56 | $1,612.54 | $913,636.96 | $339,110.65 | $445,543.69 |
| 79 | $913,636.96 | $4,092.33 | $1,619.77 | $912,017.19 | $343,202.98 | $451,255.79 |
| 80 | $912,017.19 | $4,085.08 | $1,627.02 | $910,390.17 | $347,288.06 | $456,967.89 |
| 81 | $910,390.17 | $4,077.79 | $1,634.31 | $908,755.86 | $351,365.85 | $462,679.99 |
| 82 | $908,755.86 | $4,070.47 | $1,641.63 | $907,114.23 | $355,436.32 | $468,392.09 |
| 83 | $907,114.23 | $4,063.12 | $1,648.98 | $905,465.25 | $359,499.43 | $474,104.19 |
| 84 | $905,465.25 | $4,055.73 | $1,656.37 | $903,808.88 | $363,555.16 | $479,816.28 |
| 85 | $903,808.88 | $4,048.31 | $1,663.79 | $902,145.09 | $367,603.47 | $485,528.38 |
| 86 | $902,145.09 | $4,040.86 | $1,671.24 | $900,473.85 | $371,644.33 | $491,240.48 |
| 87 | $900,473.85 | $4,033.37 | $1,678.73 | $898,795.13 | $375,677.71 | $496,952.58 |
| 88 | $898,795.13 | $4,025.85 | $1,686.25 | $897,108.88 | $379,703.56 | $502,664.68 |
| 89 | $897,108.88 | $4,018.30 | $1,693.80 | $895,415.08 | $383,721.86 | $508,376.78 |
| 90 | $895,415.08 | $4,010.71 | $1,701.39 | $893,713.70 | $387,732.57 | $514,088.88 |
| 91 | $893,713.70 | $4,003.09 | $1,709.01 | $892,004.69 | $391,735.66 | $519,800.97 |
| 92 | $892,004.69 | $3,995.44 | $1,716.66 | $890,288.03 | $395,731.10 | $525,513.07 |
| 93 | $890,288.03 | $3,987.75 | $1,724.35 | $888,563.68 | $399,718.85 | $531,225.17 |
| 94 | $888,563.68 | $3,980.02 | $1,732.07 | $886,831.61 | $403,698.88 | $536,937.27 |
| 95 | $886,831.61 | $3,972.27 | $1,739.83 | $885,091.77 | $407,671.14 | $542,649.37 |
| 96 | $885,091.77 | $3,964.47 | $1,747.63 | $883,344.15 | $411,635.62 | $548,361.47 |
| 97 | $883,344.15 | $3,956.65 | $1,755.45 | $881,588.70 | $415,592.26 | $554,073.57 |
| 98 | $881,588.70 | $3,948.78 | $1,763.32 | $879,825.38 | $419,541.04 | $559,785.66 |
| 99 | $879,825.38 | $3,940.88 | $1,771.21 | $878,054.17 | $423,481.93 | $565,497.76 |
| 100 | $878,054.17 | $3,932.95 | $1,779.15 | $876,275.02 | $427,414.88 | $571,209.86 |
| 101 | $876,275.02 | $3,924.98 | $1,787.12 | $874,487.90 | $431,339.86 | $576,921.96 |
| 102 | $874,487.90 | $3,916.98 | $1,795.12 | $872,692.78 | $435,256.84 | $582,634.06 |
| 103 | $872,692.78 | $3,908.94 | $1,803.16 | $870,889.62 | $439,165.77 | $588,346.16 |
| 104 | $870,889.62 | $3,900.86 | $1,811.24 | $869,078.38 | $443,066.63 | $594,058.26 |
| 105 | $869,078.38 | $3,892.75 | $1,819.35 | $867,259.03 | $446,959.38 | $599,770.35 |
| 106 | $867,259.03 | $3,884.60 | $1,827.50 | $865,431.53 | $450,843.98 | $605,482.45 |
| 107 | $865,431.53 | $3,876.41 | $1,835.69 | $863,595.84 | $454,720.39 | $611,194.55 |
| 108 | $863,595.84 | $3,868.19 | $1,843.91 | $861,751.93 | $458,588.58 | $616,906.65 |
| 109 | $861,751.93 | $3,859.93 | $1,852.17 | $859,899.76 | $462,448.51 | $622,618.75 |
| 110 | $859,899.76 | $3,851.63 | $1,860.46 | $858,039.30 | $466,300.15 | $628,330.85 |
| 111 | $858,039.30 | $3,843.30 | $1,868.80 | $856,170.50 | $470,143.45 | $634,042.95 |
| 112 | $856,170.50 | $3,834.93 | $1,877.17 | $854,293.33 | $473,978.38 | $639,755.04 |
| 113 | $854,293.33 | $3,826.52 | $1,885.58 | $852,407.76 | $477,804.90 | $645,467.14 |
| 114 | $852,407.76 | $3,818.08 | $1,894.02 | $850,513.73 | $481,622.98 | $651,179.24 |
| 115 | $850,513.73 | $3,809.59 | $1,902.51 | $848,611.23 | $485,432.57 | $656,891.34 |
| 116 | $848,611.23 | $3,801.07 | $1,911.03 | $846,700.20 | $489,233.64 | $662,603.44 |
| 117 | $846,700.20 | $3,792.51 | $1,919.59 | $844,780.61 | $493,026.15 | $668,315.54 |
| 118 | $844,780.61 | $3,783.91 | $1,928.19 | $842,852.43 | $496,810.06 | $674,027.64 |
| 119 | $842,852.43 | $3,775.28 | $1,936.82 | $840,915.61 | $500,585.34 | $679,739.74 |
| 120 | $840,915.61 | $3,766.60 | $1,945.50 | $838,970.11 | $504,351.94 | $685,451.83 |
| 121 | $838,970.11 | $3,757.89 | $1,954.21 | $837,015.90 | $508,109.83 | $691,163.93 |
| 122 | $837,015.90 | $3,749.13 | $1,962.96 | $835,052.93 | $511,858.96 | $696,876.03 |
| 123 | $835,052.93 | $3,740.34 | $1,971.76 | $833,081.17 | $515,599.30 | $702,588.13 |
| 124 | $833,081.17 | $3,731.51 | $1,980.59 | $831,100.58 | $519,330.81 | $708,300.23 |
| 125 | $831,100.58 | $3,722.64 | $1,989.46 | $829,111.12 | $523,053.45 | $714,012.33 |
| 126 | $829,111.12 | $3,713.73 | $1,998.37 | $827,112.75 | $526,767.18 | $719,724.43 |
| 127 | $827,112.75 | $3,704.78 | $2,007.32 | $825,105.43 | $530,471.95 | $725,436.52 |
| 128 | $825,105.43 | $3,695.78 | $2,016.31 | $823,089.12 | $534,167.74 | $731,148.62 |
| 129 | $823,089.12 | $3,686.75 | $2,025.35 | $821,063.77 | $537,854.49 | $736,860.72 |
| 130 | $821,063.77 | $3,677.68 | $2,034.42 | $819,029.35 | $541,532.17 | $742,572.82 |
| 131 | $819,029.35 | $3,668.57 | $2,043.53 | $816,985.82 | $545,200.74 | $748,284.92 |
| 132 | $816,985.82 | $3,659.42 | $2,052.68 | $814,933.14 | $548,860.16 | $753,997.02 |
| 133 | $814,933.14 | $3,650.22 | $2,061.88 | $812,871.26 | $552,510.38 | $759,709.12 |
| 134 | $812,871.26 | $3,640.99 | $2,071.11 | $810,800.15 | $556,151.37 | $765,421.21 |
| 135 | $810,800.15 | $3,631.71 | $2,080.39 | $808,719.76 | $559,783.07 | $771,133.31 |
| 136 | $808,719.76 | $3,622.39 | $2,089.71 | $806,630.05 | $563,405.46 | $776,845.41 |
| 137 | $806,630.05 | $3,613.03 | $2,099.07 | $804,530.98 | $567,018.50 | $782,557.51 |
| 138 | $804,530.98 | $3,603.63 | $2,108.47 | $802,422.51 | $570,622.12 | $788,269.61 |
| 139 | $802,422.51 | $3,594.18 | $2,117.91 | $800,304.60 | $574,216.31 | $793,981.71 |
| 140 | $800,304.60 | $3,584.70 | $2,127.40 | $798,177.20 | $577,801.01 | $799,693.81 |
| 141 | $798,177.20 | $3,575.17 | $2,136.93 | $796,040.27 | $581,376.17 | $805,405.90 |
| 142 | $796,040.27 | $3,565.60 | $2,146.50 | $793,893.77 | $584,941.77 | $811,118.00 |
| 143 | $793,893.77 | $3,555.98 | $2,156.12 | $791,737.65 | $588,497.75 | $816,830.10 |
| 144 | $791,737.65 | $3,546.32 | $2,165.77 | $789,571.88 | $592,044.08 | $822,542.20 |
| 145 | $789,571.88 | $3,536.62 | $2,175.47 | $787,396.40 | $595,580.70 | $828,254.30 |
| 146 | $787,396.40 | $3,526.88 | $2,185.22 | $785,211.18 | $599,107.58 | $833,966.40 |
| 147 | $785,211.18 | $3,517.09 | $2,195.01 | $783,016.18 | $602,624.67 | $839,678.50 |
| 148 | $783,016.18 | $3,507.26 | $2,204.84 | $780,811.34 | $606,131.93 | $845,390.60 |
| 149 | $780,811.34 | $3,497.38 | $2,214.71 | $778,596.62 | $609,629.32 | $851,102.69 |
| 150 | $778,596.62 | $3,487.46 | $2,224.63 | $776,371.99 | $613,116.78 | $856,814.79 |
| 151 | $776,371.99 | $3,477.50 | $2,234.60 | $774,137.39 | $616,594.28 | $862,526.89 |
| 152 | $774,137.39 | $3,467.49 | $2,244.61 | $771,892.78 | $620,061.77 | $868,238.99 |
| 153 | $771,892.78 | $3,457.44 | $2,254.66 | $769,638.12 | $623,519.21 | $873,951.09 |
| 154 | $769,638.12 | $3,447.34 | $2,264.76 | $767,373.36 | $626,966.55 | $879,663.19 |
| 155 | $767,373.36 | $3,437.19 | $2,274.91 | $765,098.45 | $630,403.74 | $885,375.29 |
| 156 | $765,098.45 | $3,427.00 | $2,285.10 | $762,813.36 | $633,830.74 | $891,087.38 |
| 157 | $762,813.36 | $3,416.77 | $2,295.33 | $760,518.03 | $637,247.51 | $896,799.48 |
| 158 | $760,518.03 | $3,406.49 | $2,305.61 | $758,212.42 | $640,654.00 | $902,511.58 |
| 159 | $758,212.42 | $3,396.16 | $2,315.94 | $755,896.48 | $644,050.16 | $908,223.68 |
| 160 | $755,896.48 | $3,385.79 | $2,326.31 | $753,570.17 | $647,435.94 | $913,935.78 |
| 161 | $753,570.17 | $3,375.37 | $2,336.73 | $751,233.43 | $650,811.31 | $919,647.88 |
| 162 | $751,233.43 | $3,364.90 | $2,347.20 | $748,886.23 | $654,176.21 | $925,359.98 |
| 163 | $748,886.23 | $3,354.39 | $2,357.71 | $746,528.52 | $657,530.60 | $931,072.07 |
| 164 | $746,528.52 | $3,343.83 | $2,368.27 | $744,160.25 | $660,874.42 | $936,784.17 |
| 165 | $744,160.25 | $3,333.22 | $2,378.88 | $741,781.37 | $664,207.64 | $942,496.27 |
| 166 | $741,781.37 | $3,322.56 | $2,389.54 | $739,391.83 | $667,530.20 | $948,208.37 |
| 167 | $739,391.83 | $3,311.86 | $2,400.24 | $736,991.59 | $670,842.06 | $953,920.47 |
| 168 | $736,991.59 | $3,301.11 | $2,410.99 | $734,580.60 | $674,143.17 | $959,632.57 |
| 169 | $734,580.60 | $3,290.31 | $2,421.79 | $732,158.81 | $677,433.48 | $965,344.67 |
| 170 | $732,158.81 | $3,279.46 | $2,432.64 | $729,726.18 | $680,712.94 | $971,056.76 |
| 171 | $729,726.18 | $3,268.57 | $2,443.53 | $727,282.64 | $683,981.51 | $976,768.86 |
| 172 | $727,282.64 | $3,257.62 | $2,454.48 | $724,828.16 | $687,239.13 | $982,480.96 |
| 173 | $724,828.16 | $3,246.63 | $2,465.47 | $722,362.69 | $690,485.75 | $988,193.06 |
| 174 | $722,362.69 | $3,235.58 | $2,476.52 | $719,886.18 | $693,721.33 | $993,905.16 |
| 175 | $719,886.18 | $3,224.49 | $2,487.61 | $717,398.57 | $696,945.82 | $999,617.26 |
| 176 | $717,398.57 | $3,213.35 | $2,498.75 | $714,899.82 | $700,159.17 | $1,005,329.36 |
| 177 | $714,899.82 | $3,202.16 | $2,509.94 | $712,389.87 | $703,361.33 | $1,011,041.45 |
| 178 | $712,389.87 | $3,190.91 | $2,521.19 | $709,868.69 | $706,552.24 | $1,016,753.55 |
| 179 | $709,868.69 | $3,179.62 | $2,532.48 | $707,336.21 | $709,731.86 | $1,022,465.65 |
| 180 | $707,336.21 | $3,168.28 | $2,543.82 | $704,792.39 | $712,900.14 | $1,028,177.75 |
| 181 | $704,792.39 | $3,156.88 | $2,555.22 | $702,237.17 | $716,057.02 | $1,033,889.85 |
| 182 | $702,237.17 | $3,145.44 | $2,566.66 | $699,670.51 | $719,202.46 | $1,039,601.95 |
| 183 | $699,670.51 | $3,133.94 | $2,578.16 | $697,092.35 | $722,336.40 | $1,045,314.05 |
| 184 | $697,092.35 | $3,122.39 | $2,589.71 | $694,502.65 | $725,458.79 | $1,051,026.15 |
| 185 | $694,502.65 | $3,110.79 | $2,601.31 | $691,901.34 | $728,569.58 | $1,056,738.24 |
| 186 | $691,901.34 | $3,099.14 | $2,612.96 | $689,288.38 | $731,668.73 | $1,062,450.34 |
| 187 | $689,288.38 | $3,087.44 | $2,624.66 | $686,663.72 | $734,756.16 | $1,068,162.44 |
| 188 | $686,663.72 | $3,075.68 | $2,636.42 | $684,027.30 | $737,831.84 | $1,073,874.54 |
| 189 | $684,027.30 | $3,063.87 | $2,648.23 | $681,379.08 | $740,895.72 | $1,079,586.64 |
| 190 | $681,379.08 | $3,052.01 | $2,660.09 | $678,718.99 | $743,947.73 | $1,085,298.74 |
| 191 | $678,718.99 | $3,040.10 | $2,672.00 | $676,046.99 | $746,987.82 | $1,091,010.84 |
| 192 | $676,046.99 | $3,028.13 | $2,683.97 | $673,363.02 | $750,015.95 | $1,096,722.93 |
| 193 | $673,363.02 | $3,016.11 | $2,695.99 | $670,667.02 | $753,032.05 | $1,102,435.03 |
| 194 | $670,667.02 | $3,004.03 | $2,708.07 | $667,958.95 | $756,036.08 | $1,108,147.13 |
| 195 | $667,958.95 | $2,991.90 | $2,720.20 | $665,238.75 | $759,027.98 | $1,113,859.23 |
| 196 | $665,238.75 | $2,979.72 | $2,732.38 | $662,506.37 | $762,007.70 | $1,119,571.33 |
| 197 | $662,506.37 | $2,967.48 | $2,744.62 | $659,761.75 | $764,975.18 | $1,125,283.43 |
| 198 | $659,761.75 | $2,955.18 | $2,756.92 | $657,004.83 | $767,930.36 | $1,130,995.53 |
| 199 | $657,004.83 | $2,942.83 | $2,769.26 | $654,235.57 | $770,873.19 | $1,136,707.62 |
| 200 | $654,235.57 | $2,930.43 | $2,781.67 | $651,453.90 | $773,803.62 | $1,142,419.72 |
| 201 | $651,453.90 | $2,917.97 | $2,794.13 | $648,659.77 | $776,721.59 | $1,148,131.82 |
| 202 | $648,659.77 | $2,905.46 | $2,806.64 | $645,853.13 | $779,627.05 | $1,153,843.92 |
| 203 | $645,853.13 | $2,892.88 | $2,819.21 | $643,033.91 | $782,519.93 | $1,159,556.02 |
| 204 | $643,033.91 | $2,880.26 | $2,831.84 | $640,202.07 | $785,400.19 | $1,165,268.12 |
| 205 | $640,202.07 | $2,867.57 | $2,844.53 | $637,357.54 | $788,267.76 | $1,170,980.22 |
| 206 | $637,357.54 | $2,854.83 | $2,857.27 | $634,500.28 | $791,122.59 | $1,176,692.31 |
| 207 | $634,500.28 | $2,842.03 | $2,870.07 | $631,630.21 | $793,964.62 | $1,182,404.41 |
| 208 | $631,630.21 | $2,829.18 | $2,882.92 | $628,747.29 | $796,793.80 | $1,188,116.51 |
| 209 | $628,747.29 | $2,816.26 | $2,895.83 | $625,851.45 | $799,610.06 | $1,193,828.61 |
| 210 | $625,851.45 | $2,803.29 | $2,908.81 | $622,942.65 | $802,413.36 | $1,199,540.71 |
| 211 | $622,942.65 | $2,790.26 | $2,921.83 | $620,020.81 | $805,203.62 | $1,205,252.81 |
| 212 | $620,020.81 | $2,777.18 | $2,934.92 | $617,085.89 | $807,980.80 | $1,210,964.91 |
| 213 | $617,085.89 | $2,764.03 | $2,948.07 | $614,137.82 | $810,744.83 | $1,216,677.01 |
| 214 | $614,137.82 | $2,750.83 | $2,961.27 | $611,176.55 | $813,495.65 | $1,222,389.10 |
| 215 | $611,176.55 | $2,737.56 | $2,974.54 | $608,202.01 | $816,233.22 | $1,228,101.20 |
| 216 | $608,202.01 | $2,724.24 | $2,987.86 | $605,214.15 | $818,957.45 | $1,233,813.30 |
| 217 | $605,214.15 | $2,710.86 | $3,001.24 | $602,212.91 | $821,668.31 | $1,239,525.40 |
| 218 | $602,212.91 | $2,697.41 | $3,014.69 | $599,198.22 | $824,365.72 | $1,245,237.50 |
| 219 | $599,198.22 | $2,683.91 | $3,028.19 | $596,170.03 | $827,049.63 | $1,250,949.60 |
| 220 | $596,170.03 | $2,670.34 | $3,041.75 | $593,128.28 | $829,719.97 | $1,256,661.70 |
| 221 | $593,128.28 | $2,656.72 | $3,055.38 | $590,072.90 | $832,376.69 | $1,262,373.79 |
| 222 | $590,072.90 | $2,643.03 | $3,069.06 | $587,003.84 | $835,019.73 | $1,268,085.89 |
| 223 | $587,003.84 | $2,629.29 | $3,082.81 | $583,921.03 | $837,649.02 | $1,273,797.99 |
| 224 | $583,921.03 | $2,615.48 | $3,096.62 | $580,824.41 | $840,264.50 | $1,279,510.09 |
| 225 | $580,824.41 | $2,601.61 | $3,110.49 | $577,713.92 | $842,866.11 | $1,285,222.19 |
| 226 | $577,713.92 | $2,587.68 | $3,124.42 | $574,589.50 | $845,453.78 | $1,290,934.29 |
| 227 | $574,589.50 | $2,573.68 | $3,138.42 | $571,451.08 | $848,027.47 | $1,296,646.39 |
| 228 | $571,451.08 | $2,559.62 | $3,152.47 | $568,298.61 | $850,587.09 | $1,302,358.48 |
| 229 | $568,298.61 | $2,545.50 | $3,166.59 | $565,132.01 | $853,132.59 | $1,308,070.58 |
| 230 | $565,132.01 | $2,531.32 | $3,180.78 | $561,951.23 | $855,663.91 | $1,313,782.68 |
| 231 | $561,951.23 | $2,517.07 | $3,195.03 | $558,756.21 | $858,180.99 | $1,319,494.78 |
| 232 | $558,756.21 | $2,502.76 | $3,209.34 | $555,546.87 | $860,683.75 | $1,325,206.88 |
| 233 | $555,546.87 | $2,488.39 | $3,223.71 | $552,323.16 | $863,172.14 | $1,330,918.98 |
| 234 | $552,323.16 | $2,473.95 | $3,238.15 | $549,085.01 | $865,646.08 | $1,336,631.08 |
| 235 | $549,085.01 | $2,459.44 | $3,252.66 | $545,832.35 | $868,105.53 | $1,342,343.17 |
| 236 | $545,832.35 | $2,444.87 | $3,267.22 | $542,565.13 | $870,550.40 | $1,348,055.27 |
| 237 | $542,565.13 | $2,430.24 | $3,281.86 | $539,283.27 | $872,980.64 | $1,353,767.37 |
| 238 | $539,283.27 | $2,415.54 | $3,296.56 | $535,986.71 | $875,396.18 | $1,359,479.47 |
| 239 | $535,986.71 | $2,400.77 | $3,311.32 | $532,675.39 | $877,796.96 | $1,365,191.57 |
| 240 | $532,675.39 | $2,385.94 | $3,326.16 | $529,349.23 | $880,182.90 | $1,370,903.67 |
| 241 | $529,349.23 | $2,371.04 | $3,341.06 | $526,008.17 | $882,553.94 | $1,376,615.77 |
| 242 | $526,008.17 | $2,356.08 | $3,356.02 | $522,652.15 | $884,910.02 | $1,382,327.86 |
| 243 | $522,652.15 | $2,341.05 | $3,371.05 | $519,281.10 | $887,251.06 | $1,388,039.96 |
| 244 | $519,281.10 | $2,325.95 | $3,386.15 | $515,894.95 | $889,577.01 | $1,393,752.06 |
| 245 | $515,894.95 | $2,310.78 | $3,401.32 | $512,493.63 | $891,887.79 | $1,399,464.16 |
| 246 | $512,493.63 | $2,295.54 | $3,416.55 | $509,077.08 | $894,183.34 | $1,405,176.26 |
| 247 | $509,077.08 | $2,280.24 | $3,431.86 | $505,645.22 | $896,463.58 | $1,410,888.36 |
| 248 | $505,645.22 | $2,264.87 | $3,447.23 | $502,197.99 | $898,728.45 | $1,416,600.46 |
| 249 | $502,197.99 | $2,249.43 | $3,462.67 | $498,735.32 | $900,977.87 | $1,422,312.56 |
| 250 | $498,735.32 | $2,233.92 | $3,478.18 | $495,257.14 | $903,211.79 | $1,428,024.65 |
| 251 | $495,257.14 | $2,218.34 | $3,493.76 | $491,763.38 | $905,430.13 | $1,433,736.75 |
| 252 | $491,763.38 | $2,202.69 | $3,509.41 | $488,253.97 | $907,632.82 | $1,439,448.85 |
| 253 | $488,253.97 | $2,186.97 | $3,525.13 | $484,728.84 | $909,819.79 | $1,445,160.95 |
| 254 | $484,728.84 | $2,171.18 | $3,540.92 | $481,187.93 | $911,990.97 | $1,450,873.05 |
| 255 | $481,187.93 | $2,155.32 | $3,556.78 | $477,631.15 | $914,146.30 | $1,456,585.15 |
| 256 | $477,631.15 | $2,139.39 | $3,572.71 | $474,058.44 | $916,285.68 | $1,462,297.25 |
| 257 | $474,058.44 | $2,123.39 | $3,588.71 | $470,469.73 | $918,409.07 | $1,468,009.34 |
| 258 | $470,469.73 | $2,107.31 | $3,604.79 | $466,864.94 | $920,516.38 | $1,473,721.44 |
| 259 | $466,864.94 | $2,091.17 | $3,620.93 | $463,244.01 | $922,607.55 | $1,479,433.54 |
| 260 | $463,244.01 | $2,074.95 | $3,637.15 | $459,606.86 | $924,682.50 | $1,485,145.64 |
| 261 | $459,606.86 | $2,058.66 | $3,653.44 | $455,953.41 | $926,741.15 | $1,490,857.74 |
| 262 | $455,953.41 | $2,042.29 | $3,669.81 | $452,283.61 | $928,783.44 | $1,496,569.84 |
| 263 | $452,283.61 | $2,025.85 | $3,686.24 | $448,597.36 | $930,809.30 | $1,502,281.94 |
| 264 | $448,597.36 | $2,009.34 | $3,702.76 | $444,894.61 | $932,818.64 | $1,507,994.03 |
| 265 | $444,894.61 | $1,992.76 | $3,719.34 | $441,175.26 | $934,811.40 | $1,513,706.13 |
| 266 | $441,175.26 | $1,976.10 | $3,736.00 | $437,439.26 | $936,787.49 | $1,519,418.23 |
| 267 | $437,439.26 | $1,959.36 | $3,752.74 | $433,686.53 | $938,746.86 | $1,525,130.33 |
| 268 | $433,686.53 | $1,942.55 | $3,769.54 | $429,916.98 | $940,689.41 | $1,530,842.43 |
| 269 | $429,916.98 | $1,925.67 | $3,786.43 | $426,130.55 | $942,615.08 | $1,536,554.53 |
| 270 | $426,130.55 | $1,908.71 | $3,803.39 | $422,327.17 | $944,523.79 | $1,542,266.63 |
| 271 | $422,327.17 | $1,891.67 | $3,820.42 | $418,506.74 | $946,415.47 | $1,547,978.72 |
| 272 | $418,506.74 | $1,874.56 | $3,837.54 | $414,669.20 | $948,290.03 | $1,553,690.82 |
| 273 | $414,669.20 | $1,857.37 | $3,854.73 | $410,814.48 | $950,147.40 | $1,559,402.92 |
| 274 | $410,814.48 | $1,840.11 | $3,871.99 | $406,942.49 | $951,987.51 | $1,565,115.02 |
| 275 | $406,942.49 | $1,822.76 | $3,889.34 | $403,053.15 | $953,810.27 | $1,570,827.12 |
| 276 | $403,053.15 | $1,805.34 | $3,906.76 | $399,146.39 | $955,615.61 | $1,576,539.22 |
| 277 | $399,146.39 | $1,787.84 | $3,924.26 | $395,222.14 | $957,403.45 | $1,582,251.32 |
| 278 | $395,222.14 | $1,770.27 | $3,941.83 | $391,280.31 | $959,173.72 | $1,587,963.42 |
| 279 | $391,280.31 | $1,752.61 | $3,959.49 | $387,320.82 | $960,926.33 | $1,593,675.51 |
| 280 | $387,320.82 | $1,734.87 | $3,977.22 | $383,343.59 | $962,661.20 | $1,599,387.61 |
| 281 | $383,343.59 | $1,717.06 | $3,995.04 | $379,348.55 | $964,378.26 | $1,605,099.71 |
| 282 | $379,348.55 | $1,699.17 | $4,012.93 | $375,335.62 | $966,077.43 | $1,610,811.81 |
| 283 | $375,335.62 | $1,681.19 | $4,030.91 | $371,304.71 | $967,758.62 | $1,616,523.91 |
| 284 | $371,304.71 | $1,663.14 | $4,048.96 | $367,255.75 | $969,421.76 | $1,622,236.01 |
| 285 | $367,255.75 | $1,645.00 | $4,067.10 | $363,188.65 | $971,066.76 | $1,627,948.11 |
| 286 | $363,188.65 | $1,626.78 | $4,085.32 | $359,103.33 | $972,693.54 | $1,633,660.20 |
| 287 | $359,103.33 | $1,608.48 | $4,103.61 | $354,999.72 | $974,302.02 | $1,639,372.30 |
| 288 | $354,999.72 | $1,590.10 | $4,122.00 | $350,877.72 | $975,892.12 | $1,645,084.40 |
| 289 | $350,877.72 | $1,571.64 | $4,140.46 | $346,737.26 | $977,463.76 | $1,650,796.50 |
| 290 | $346,737.26 | $1,553.09 | $4,159.00 | $342,578.26 | $979,016.86 | $1,656,508.60 |
| 291 | $342,578.26 | $1,534.47 | $4,177.63 | $338,400.63 | $980,551.32 | $1,662,220.70 |
| 292 | $338,400.63 | $1,515.75 | $4,196.35 | $334,204.28 | $982,067.08 | $1,667,932.80 |
| 293 | $334,204.28 | $1,496.96 | $4,215.14 | $329,989.14 | $983,564.03 | $1,673,644.89 |
| 294 | $329,989.14 | $1,478.08 | $4,234.02 | $325,755.12 | $985,042.11 | $1,679,356.99 |
| 295 | $325,755.12 | $1,459.11 | $4,252.99 | $321,502.13 | $986,501.22 | $1,685,069.09 |
| 296 | $321,502.13 | $1,440.06 | $4,272.04 | $317,230.09 | $987,941.28 | $1,690,781.19 |
| 297 | $317,230.09 | $1,420.93 | $4,291.17 | $312,938.92 | $989,362.21 | $1,696,493.29 |
| 298 | $312,938.92 | $1,401.71 | $4,310.39 | $308,628.53 | $990,763.91 | $1,702,205.39 |
| 299 | $308,628.53 | $1,382.40 | $4,329.70 | $304,298.83 | $992,146.31 | $1,707,917.49 |
| 300 | $304,298.83 | $1,363.01 | $4,349.09 | $299,949.73 | $993,509.32 | $1,713,629.58 |
| 301 | $299,949.73 | $1,343.52 | $4,368.57 | $295,581.16 | $994,852.84 | $1,719,341.68 |
| 302 | $295,581.16 | $1,323.96 | $4,388.14 | $291,193.02 | $996,176.80 | $1,725,053.78 |
| 303 | $291,193.02 | $1,304.30 | $4,407.80 | $286,785.22 | $997,481.10 | $1,730,765.88 |
| 304 | $286,785.22 | $1,284.56 | $4,427.54 | $282,357.68 | $998,765.66 | $1,736,477.98 |
| 305 | $282,357.68 | $1,264.73 | $4,447.37 | $277,910.31 | $1,000,030.39 | $1,742,190.08 |
| 306 | $277,910.31 | $1,244.81 | $4,467.29 | $273,443.02 | $1,001,275.20 | $1,747,902.18 |
| 307 | $273,443.02 | $1,224.80 | $4,487.30 | $268,955.72 | $1,002,499.99 | $1,753,614.27 |
| 308 | $268,955.72 | $1,204.70 | $4,507.40 | $264,448.32 | $1,003,704.69 | $1,759,326.37 |
| 309 | $264,448.32 | $1,184.51 | $4,527.59 | $259,920.73 | $1,004,889.20 | $1,765,038.47 |
| 310 | $259,920.73 | $1,164.23 | $4,547.87 | $255,372.86 | $1,006,053.43 | $1,770,750.57 |
| 311 | $255,372.86 | $1,143.86 | $4,568.24 | $250,804.61 | $1,007,197.28 | $1,776,462.67 |
| 312 | $250,804.61 | $1,123.40 | $4,588.70 | $246,215.91 | $1,008,320.68 | $1,782,174.77 |
| 313 | $246,215.91 | $1,102.84 | $4,609.26 | $241,606.65 | $1,009,423.52 | $1,787,886.87 |
| 314 | $241,606.65 | $1,082.20 | $4,629.90 | $236,976.75 | $1,010,505.72 | $1,793,598.97 |
| 315 | $236,976.75 | $1,061.46 | $4,650.64 | $232,326.11 | $1,011,567.18 | $1,799,311.06 |
| 316 | $232,326.11 | $1,040.63 | $4,671.47 | $227,654.64 | $1,012,607.80 | $1,805,023.16 |
| 317 | $227,654.64 | $1,019.70 | $4,692.40 | $222,962.25 | $1,013,627.51 | $1,810,735.26 |
| 318 | $222,962.25 | $998.69 | $4,713.41 | $218,248.83 | $1,014,626.19 | $1,816,447.36 |
| 319 | $218,248.83 | $977.57 | $4,734.53 | $213,514.31 | $1,015,603.76 | $1,822,159.46 |
| 320 | $213,514.31 | $956.37 | $4,755.73 | $208,758.57 | $1,016,560.13 | $1,827,871.56 |
| 321 | $208,758.57 | $935.06 | $4,777.03 | $203,981.54 | $1,017,495.20 | $1,833,583.66 |
| 322 | $203,981.54 | $913.67 | $4,798.43 | $199,183.11 | $1,018,408.86 | $1,839,295.75 |
| 323 | $199,183.11 | $892.17 | $4,819.92 | $194,363.18 | $1,019,301.04 | $1,845,007.85 |
| 324 | $194,363.18 | $870.59 | $4,841.51 | $189,521.67 | $1,020,171.62 | $1,850,719.95 |
| 325 | $189,521.67 | $848.90 | $4,863.20 | $184,658.47 | $1,021,020.52 | $1,856,432.05 |
| 326 | $184,658.47 | $827.12 | $4,884.98 | $179,773.49 | $1,021,847.64 | $1,862,144.15 |
| 327 | $179,773.49 | $805.24 | $4,906.86 | $174,866.63 | $1,022,652.87 | $1,867,856.25 |
| 328 | $174,866.63 | $783.26 | $4,928.84 | $169,937.78 | $1,023,436.13 | $1,873,568.35 |
| 329 | $169,937.78 | $761.18 | $4,950.92 | $164,986.86 | $1,024,197.31 | $1,879,280.44 |
| 330 | $164,986.86 | $739.00 | $4,973.09 | $160,013.77 | $1,024,936.31 | $1,884,992.54 |
| 331 | $160,013.77 | $716.73 | $4,995.37 | $155,018.40 | $1,025,653.04 | $1,890,704.64 |
| 332 | $155,018.40 | $694.35 | $5,017.75 | $150,000.65 | $1,026,347.39 | $1,896,416.74 |
| 333 | $150,000.65 | $671.88 | $5,040.22 | $144,960.43 | $1,027,019.27 | $1,902,128.84 |
| 334 | $144,960.43 | $649.30 | $5,062.80 | $139,897.64 | $1,027,668.57 | $1,907,840.94 |
| 335 | $139,897.64 | $626.62 | $5,085.47 | $134,812.16 | $1,028,295.20 | $1,913,553.04 |
| 336 | $134,812.16 | $603.85 | $5,108.25 | $129,703.91 | $1,028,899.05 | $1,919,265.13 |
| 337 | $129,703.91 | $580.97 | $5,131.13 | $124,572.78 | $1,029,480.01 | $1,924,977.23 |
| 338 | $124,572.78 | $557.98 | $5,154.12 | $119,418.66 | $1,030,037.99 | $1,930,689.33 |
| 339 | $119,418.66 | $534.90 | $5,177.20 | $114,241.46 | $1,030,572.89 | $1,936,401.43 |
| 340 | $114,241.46 | $511.71 | $5,200.39 | $109,041.07 | $1,031,084.60 | $1,942,113.53 |
| 341 | $109,041.07 | $488.41 | $5,223.69 | $103,817.38 | $1,031,573.01 | $1,947,825.63 |
| 342 | $103,817.38 | $465.02 | $5,247.08 | $98,570.30 | $1,032,038.02 | $1,953,537.73 |
| 343 | $98,570.30 | $441.51 | $5,270.59 | $93,299.71 | $1,032,479.54 | $1,959,249.83 |
| 344 | $93,299.71 | $417.90 | $5,294.19 | $88,005.52 | $1,032,897.44 | $1,964,961.92 |
| 345 | $88,005.52 | $394.19 | $5,317.91 | $82,687.61 | $1,033,291.63 | $1,970,674.02 |
| 346 | $82,687.61 | $370.37 | $5,341.73 | $77,345.88 | $1,033,662.00 | $1,976,386.12 |
| 347 | $77,345.88 | $346.45 | $5,365.65 | $71,980.23 | $1,034,008.45 | $1,982,098.22 |
| 348 | $71,980.23 | $322.41 | $5,389.69 | $66,590.54 | $1,034,330.86 | $1,987,810.32 |
| 349 | $66,590.54 | $298.27 | $5,413.83 | $61,176.71 | $1,034,629.13 | $1,993,522.42 |
| 350 | $61,176.71 | $274.02 | $5,438.08 | $55,738.64 | $1,034,903.15 | $1,999,234.52 |
| 351 | $55,738.64 | $249.66 | $5,462.44 | $50,276.20 | $1,035,152.81 | $2,004,946.61 |
| 352 | $50,276.20 | $225.20 | $5,486.90 | $44,789.30 | $1,035,378.01 | $2,010,658.71 |
| 353 | $44,789.30 | $200.62 | $5,511.48 | $39,277.82 | $1,035,578.63 | $2,016,370.81 |
| 354 | $39,277.82 | $175.93 | $5,536.17 | $33,741.65 | $1,035,754.56 | $2,022,082.91 |
| 355 | $33,741.65 | $151.13 | $5,560.96 | $28,180.69 | $1,035,905.70 | $2,027,795.01 |
| 356 | $28,180.69 | $126.23 | $5,585.87 | $22,594.81 | $1,036,031.92 | $2,033,507.11 |
| 357 | $22,594.81 | $101.21 | $5,610.89 | $16,983.92 | $1,036,133.13 | $2,039,219.21 |
| 358 | $16,983.92 | $76.07 | $5,636.02 | $11,347.90 | $1,036,209.20 | $2,044,931.30 |
| 359 | $11,347.90 | $50.83 | $5,661.27 | $5,686.63 | $1,036,260.03 | $2,050,643.40 |
| 360 | $5,686.63 | $25.47 | $5,686.63 | $-0.00 | $1,036,285.50 | $2,056,355.50 |