|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,025,000.00 | $4,911.46 | $1,070.16 | $1,023,929.84 | $4,911.46 | $5,981.62 |
| 2 | $1,023,929.84 | $4,906.33 | $1,075.29 | $1,022,854.55 | $9,817.79 | $11,963.24 |
| 3 | $1,022,854.55 | $4,901.18 | $1,080.44 | $1,021,774.10 | $14,718.97 | $17,944.87 |
| 4 | $1,021,774.10 | $4,896.00 | $1,085.62 | $1,020,688.48 | $19,614.97 | $23,926.49 |
| 5 | $1,020,688.48 | $4,890.80 | $1,090.82 | $1,019,597.66 | $24,505.77 | $29,908.11 |
| 6 | $1,019,597.66 | $4,885.57 | $1,096.05 | $1,018,501.61 | $29,391.34 | $35,889.73 |
| 7 | $1,018,501.61 | $4,880.32 | $1,101.30 | $1,017,400.31 | $34,271.66 | $41,871.35 |
| 8 | $1,017,400.31 | $4,875.04 | $1,106.58 | $1,016,293.73 | $39,146.70 | $47,852.97 |
| 9 | $1,016,293.73 | $4,869.74 | $1,111.88 | $1,015,181.85 | $44,016.44 | $53,834.60 |
| 10 | $1,015,181.85 | $4,864.41 | $1,117.21 | $1,014,064.64 | $48,880.86 | $59,816.22 |
| 11 | $1,014,064.64 | $4,859.06 | $1,122.56 | $1,012,942.08 | $53,739.92 | $65,797.84 |
| 12 | $1,012,942.08 | $4,853.68 | $1,127.94 | $1,011,814.14 | $58,593.60 | $71,779.46 |
| 13 | $1,011,814.14 | $4,848.28 | $1,133.35 | $1,010,680.79 | $63,441.87 | $77,761.08 |
| 14 | $1,010,680.79 | $4,842.85 | $1,138.78 | $1,009,542.01 | $68,284.72 | $83,742.70 |
| 15 | $1,009,542.01 | $4,837.39 | $1,144.23 | $1,008,397.78 | $73,122.11 | $89,724.33 |
| 16 | $1,008,397.78 | $4,831.91 | $1,149.72 | $1,007,248.06 | $77,954.01 | $95,705.95 |
| 17 | $1,007,248.06 | $4,826.40 | $1,155.22 | $1,006,092.84 | $82,780.41 | $101,687.57 |
| 18 | $1,006,092.84 | $4,820.86 | $1,160.76 | $1,004,932.08 | $87,601.27 | $107,669.19 |
| 19 | $1,004,932.08 | $4,815.30 | $1,166.32 | $1,003,765.76 | $92,416.57 | $113,650.81 |
| 20 | $1,003,765.76 | $4,809.71 | $1,171.91 | $1,002,593.85 | $97,226.28 | $119,632.44 |
| 21 | $1,002,593.85 | $4,804.10 | $1,177.53 | $1,001,416.32 | $102,030.38 | $125,614.06 |
| 22 | $1,001,416.32 | $4,798.45 | $1,183.17 | $1,000,233.15 | $106,828.83 | $131,595.68 |
| 23 | $1,000,233.15 | $4,792.78 | $1,188.84 | $999,044.31 | $111,621.61 | $137,577.30 |
| 24 | $999,044.31 | $4,787.09 | $1,194.53 | $997,849.78 | $116,408.70 | $143,558.92 |
| 25 | $997,849.78 | $4,781.36 | $1,200.26 | $996,649.52 | $121,190.07 | $149,540.54 |
| 26 | $996,649.52 | $4,775.61 | $1,206.01 | $995,443.51 | $125,965.68 | $155,522.17 |
| 27 | $995,443.51 | $4,769.83 | $1,211.79 | $994,231.72 | $130,735.51 | $161,503.79 |
| 28 | $994,231.72 | $4,764.03 | $1,217.59 | $993,014.13 | $135,499.54 | $167,485.41 |
| 29 | $993,014.13 | $4,758.19 | $1,223.43 | $991,790.70 | $140,257.73 | $173,467.03 |
| 30 | $991,790.70 | $4,752.33 | $1,229.29 | $990,561.41 | $145,010.06 | $179,448.65 |
| 31 | $990,561.41 | $4,746.44 | $1,235.18 | $989,326.23 | $149,756.50 | $185,430.28 |
| 32 | $989,326.23 | $4,740.52 | $1,241.10 | $988,085.13 | $154,497.02 | $191,411.90 |
| 33 | $988,085.13 | $4,734.57 | $1,247.05 | $986,838.08 | $159,231.60 | $197,393.52 |
| 34 | $986,838.08 | $4,728.60 | $1,253.02 | $985,585.06 | $163,960.20 | $203,375.14 |
| 35 | $985,585.06 | $4,722.60 | $1,259.03 | $984,326.03 | $168,682.79 | $209,356.76 |
| 36 | $984,326.03 | $4,716.56 | $1,265.06 | $983,060.97 | $173,399.35 | $215,338.38 |
| 37 | $983,060.97 | $4,710.50 | $1,271.12 | $981,789.85 | $178,109.85 | $221,320.01 |
| 38 | $981,789.85 | $4,704.41 | $1,277.21 | $980,512.64 | $182,814.26 | $227,301.63 |
| 39 | $980,512.64 | $4,698.29 | $1,283.33 | $979,229.30 | $187,512.55 | $233,283.25 |
| 40 | $979,229.30 | $4,692.14 | $1,289.48 | $977,939.82 | $192,204.69 | $239,264.87 |
| 41 | $977,939.82 | $4,685.96 | $1,295.66 | $976,644.16 | $196,890.66 | $245,246.49 |
| 42 | $976,644.16 | $4,679.75 | $1,301.87 | $975,342.29 | $201,570.41 | $251,228.11 |
| 43 | $975,342.29 | $4,673.52 | $1,308.11 | $974,034.19 | $206,243.92 | $257,209.74 |
| 44 | $974,034.19 | $4,667.25 | $1,314.37 | $972,719.81 | $210,911.17 | $263,191.36 |
| 45 | $972,719.81 | $4,660.95 | $1,320.67 | $971,399.14 | $215,572.12 | $269,172.98 |
| 46 | $971,399.14 | $4,654.62 | $1,327.00 | $970,072.14 | $220,226.74 | $275,154.60 |
| 47 | $970,072.14 | $4,648.26 | $1,333.36 | $968,738.78 | $224,875.00 | $281,136.22 |
| 48 | $968,738.78 | $4,641.87 | $1,339.75 | $967,399.03 | $229,516.88 | $287,117.85 |
| 49 | $967,399.03 | $4,635.45 | $1,346.17 | $966,052.86 | $234,152.33 | $293,099.47 |
| 50 | $966,052.86 | $4,629.00 | $1,352.62 | $964,700.24 | $238,781.33 | $299,081.09 |
| 51 | $964,700.24 | $4,622.52 | $1,359.10 | $963,341.15 | $243,403.86 | $305,062.71 |
| 52 | $963,341.15 | $4,616.01 | $1,365.61 | $961,975.53 | $248,019.87 | $311,044.33 |
| 53 | $961,975.53 | $4,609.47 | $1,372.16 | $960,603.38 | $252,629.33 | $317,025.95 |
| 54 | $960,603.38 | $4,602.89 | $1,378.73 | $959,224.65 | $257,232.22 | $323,007.58 |
| 55 | $959,224.65 | $4,596.28 | $1,385.34 | $957,839.31 | $261,828.51 | $328,989.20 |
| 56 | $957,839.31 | $4,589.65 | $1,391.98 | $956,447.33 | $266,418.15 | $334,970.82 |
| 57 | $956,447.33 | $4,582.98 | $1,398.64 | $955,048.69 | $271,001.13 | $340,952.44 |
| 58 | $955,048.69 | $4,576.27 | $1,405.35 | $953,643.34 | $275,577.41 | $346,934.06 |
| 59 | $953,643.34 | $4,569.54 | $1,412.08 | $952,231.26 | $280,146.95 | $352,915.68 |
| 60 | $952,231.26 | $4,562.77 | $1,418.85 | $950,812.42 | $284,709.72 | $358,897.31 |
| 61 | $950,812.42 | $4,555.98 | $1,425.65 | $949,386.77 | $289,265.70 | $364,878.93 |
| 62 | $949,386.77 | $4,549.14 | $1,432.48 | $947,954.29 | $293,814.84 | $370,860.55 |
| 63 | $947,954.29 | $4,542.28 | $1,439.34 | $946,514.95 | $298,357.12 | $376,842.17 |
| 64 | $946,514.95 | $4,535.38 | $1,446.24 | $945,068.71 | $302,892.51 | $382,823.79 |
| 65 | $945,068.71 | $4,528.45 | $1,453.17 | $943,615.55 | $307,420.96 | $388,805.42 |
| 66 | $943,615.55 | $4,521.49 | $1,460.13 | $942,155.42 | $311,942.45 | $394,787.04 |
| 67 | $942,155.42 | $4,514.49 | $1,467.13 | $940,688.29 | $316,456.95 | $400,768.66 |
| 68 | $940,688.29 | $4,507.46 | $1,474.16 | $939,214.13 | $320,964.41 | $406,750.28 |
| 69 | $939,214.13 | $4,500.40 | $1,481.22 | $937,732.91 | $325,464.81 | $412,731.90 |
| 70 | $937,732.91 | $4,493.30 | $1,488.32 | $936,244.59 | $329,958.12 | $418,713.52 |
| 71 | $936,244.59 | $4,486.17 | $1,495.45 | $934,749.14 | $334,444.29 | $424,695.15 |
| 72 | $934,749.14 | $4,479.01 | $1,502.62 | $933,246.53 | $338,923.30 | $430,676.77 |
| 73 | $933,246.53 | $4,471.81 | $1,509.82 | $931,736.71 | $343,395.10 | $436,658.39 |
| 74 | $931,736.71 | $4,464.57 | $1,517.05 | $930,219.66 | $347,859.67 | $442,640.01 |
| 75 | $930,219.66 | $4,457.30 | $1,524.32 | $928,695.34 | $352,316.98 | $448,621.63 |
| 76 | $928,695.34 | $4,450.00 | $1,531.62 | $927,163.72 | $356,766.97 | $454,603.26 |
| 77 | $927,163.72 | $4,442.66 | $1,538.96 | $925,624.76 | $361,209.63 | $460,584.88 |
| 78 | $925,624.76 | $4,435.29 | $1,546.34 | $924,078.42 | $365,644.92 | $466,566.50 |
| 79 | $924,078.42 | $4,427.88 | $1,553.75 | $922,524.67 | $370,072.80 | $472,548.12 |
| 80 | $922,524.67 | $4,420.43 | $1,561.19 | $920,963.48 | $374,493.23 | $478,529.74 |
| 81 | $920,963.48 | $4,412.95 | $1,568.67 | $919,394.81 | $378,906.18 | $484,511.36 |
| 82 | $919,394.81 | $4,405.43 | $1,576.19 | $917,818.62 | $383,311.61 | $490,492.99 |
| 83 | $917,818.62 | $4,397.88 | $1,583.74 | $916,234.88 | $387,709.49 | $496,474.61 |
| 84 | $916,234.88 | $4,390.29 | $1,591.33 | $914,643.55 | $392,099.78 | $502,456.23 |
| 85 | $914,643.55 | $4,382.67 | $1,598.95 | $913,044.60 | $396,482.45 | $508,437.85 |
| 86 | $913,044.60 | $4,375.01 | $1,606.62 | $911,437.98 | $400,857.46 | $514,419.47 |
| 87 | $911,437.98 | $4,367.31 | $1,614.31 | $909,823.67 | $405,224.76 | $520,401.09 |
| 88 | $909,823.67 | $4,359.57 | $1,622.05 | $908,201.62 | $409,584.33 | $526,382.72 |
| 89 | $908,201.62 | $4,351.80 | $1,629.82 | $906,571.79 | $413,936.13 | $532,364.34 |
| 90 | $906,571.79 | $4,343.99 | $1,637.63 | $904,934.16 | $418,280.12 | $538,345.96 |
| 91 | $904,934.16 | $4,336.14 | $1,645.48 | $903,288.68 | $422,616.27 | $544,327.58 |
| 92 | $903,288.68 | $4,328.26 | $1,653.36 | $901,635.32 | $426,944.52 | $550,309.20 |
| 93 | $901,635.32 | $4,320.34 | $1,661.29 | $899,974.03 | $431,264.86 | $556,290.83 |
| 94 | $899,974.03 | $4,312.38 | $1,669.25 | $898,304.79 | $435,577.24 | $562,272.45 |
| 95 | $898,304.79 | $4,304.38 | $1,677.24 | $896,627.54 | $439,881.61 | $568,254.07 |
| 96 | $896,627.54 | $4,296.34 | $1,685.28 | $894,942.26 | $444,177.95 | $574,235.69 |
| 97 | $894,942.26 | $4,288.27 | $1,693.36 | $893,248.91 | $448,466.22 | $580,217.31 |
| 98 | $893,248.91 | $4,280.15 | $1,701.47 | $891,547.43 | $452,746.37 | $586,198.93 |
| 99 | $891,547.43 | $4,272.00 | $1,709.62 | $889,837.81 | $457,018.37 | $592,180.56 |
| 100 | $889,837.81 | $4,263.81 | $1,717.82 | $888,120.00 | $461,282.17 | $598,162.18 |
| 101 | $888,120.00 | $4,255.57 | $1,726.05 | $886,393.95 | $465,537.75 | $604,143.80 |
| 102 | $886,393.95 | $4,247.30 | $1,734.32 | $884,659.63 | $469,785.05 | $610,125.42 |
| 103 | $884,659.63 | $4,238.99 | $1,742.63 | $882,917.00 | $474,024.05 | $616,107.04 |
| 104 | $882,917.00 | $4,230.64 | $1,750.98 | $881,166.03 | $478,254.69 | $622,088.66 |
| 105 | $881,166.03 | $4,222.25 | $1,759.37 | $879,406.66 | $482,476.94 | $628,070.29 |
| 106 | $879,406.66 | $4,213.82 | $1,767.80 | $877,638.86 | $486,690.77 | $634,051.91 |
| 107 | $877,638.86 | $4,205.35 | $1,776.27 | $875,862.59 | $490,896.12 | $640,033.53 |
| 108 | $875,862.59 | $4,196.84 | $1,784.78 | $874,077.81 | $495,092.96 | $646,015.15 |
| 109 | $874,077.81 | $4,188.29 | $1,793.33 | $872,284.48 | $499,281.25 | $651,996.77 |
| 110 | $872,284.48 | $4,179.70 | $1,801.93 | $870,482.55 | $503,460.95 | $657,978.40 |
| 111 | $870,482.55 | $4,171.06 | $1,810.56 | $868,671.99 | $507,632.01 | $663,960.02 |
| 112 | $868,671.99 | $4,162.39 | $1,819.24 | $866,852.76 | $511,794.40 | $669,941.64 |
| 113 | $866,852.76 | $4,153.67 | $1,827.95 | $865,024.81 | $515,948.07 | $675,923.26 |
| 114 | $865,024.81 | $4,144.91 | $1,836.71 | $863,188.09 | $520,092.98 | $681,904.88 |
| 115 | $863,188.09 | $4,136.11 | $1,845.51 | $861,342.58 | $524,229.09 | $687,886.50 |
| 116 | $861,342.58 | $4,127.27 | $1,854.36 | $859,488.23 | $528,356.35 | $693,868.13 |
| 117 | $859,488.23 | $4,118.38 | $1,863.24 | $857,624.99 | $532,474.73 | $699,849.75 |
| 118 | $857,624.99 | $4,109.45 | $1,872.17 | $855,752.82 | $536,584.19 | $705,831.37 |
| 119 | $855,752.82 | $4,100.48 | $1,881.14 | $853,871.68 | $540,684.67 | $711,812.99 |
| 120 | $853,871.68 | $4,091.47 | $1,890.15 | $851,981.53 | $544,776.14 | $717,794.61 |
| 121 | $851,981.53 | $4,082.41 | $1,899.21 | $850,082.31 | $548,858.55 | $723,776.24 |
| 122 | $850,082.31 | $4,073.31 | $1,908.31 | $848,174.00 | $552,931.86 | $729,757.86 |
| 123 | $848,174.00 | $4,064.17 | $1,917.45 | $846,256.55 | $556,996.03 | $735,739.48 |
| 124 | $846,256.55 | $4,054.98 | $1,926.64 | $844,329.91 | $561,051.01 | $741,721.10 |
| 125 | $844,329.91 | $4,045.75 | $1,935.87 | $842,394.03 | $565,096.76 | $747,702.72 |
| 126 | $842,394.03 | $4,036.47 | $1,945.15 | $840,448.88 | $569,133.23 | $753,684.34 |
| 127 | $840,448.88 | $4,027.15 | $1,954.47 | $838,494.41 | $573,160.38 | $759,665.97 |
| 128 | $838,494.41 | $4,017.79 | $1,963.84 | $836,530.58 | $577,178.16 | $765,647.59 |
| 129 | $836,530.58 | $4,008.38 | $1,973.25 | $834,557.33 | $581,186.54 | $771,629.21 |
| 130 | $834,557.33 | $3,998.92 | $1,982.70 | $832,574.63 | $585,185.46 | $777,610.83 |
| 131 | $832,574.63 | $3,989.42 | $1,992.20 | $830,582.43 | $589,174.88 | $783,592.45 |
| 132 | $830,582.43 | $3,979.87 | $2,001.75 | $828,580.68 | $593,154.75 | $789,574.07 |
| 133 | $828,580.68 | $3,970.28 | $2,011.34 | $826,569.34 | $597,125.04 | $795,555.70 |
| 134 | $826,569.34 | $3,960.64 | $2,020.98 | $824,548.36 | $601,085.68 | $801,537.32 |
| 135 | $824,548.36 | $3,950.96 | $2,030.66 | $822,517.70 | $605,036.64 | $807,518.94 |
| 136 | $822,517.70 | $3,941.23 | $2,040.39 | $820,477.31 | $608,977.87 | $813,500.56 |
| 137 | $820,477.31 | $3,931.45 | $2,050.17 | $818,427.14 | $612,909.33 | $819,482.18 |
| 138 | $818,427.14 | $3,921.63 | $2,059.99 | $816,367.15 | $616,830.96 | $825,463.81 |
| 139 | $816,367.15 | $3,911.76 | $2,069.86 | $814,297.29 | $620,742.72 | $831,445.43 |
| 140 | $814,297.29 | $3,901.84 | $2,079.78 | $812,217.51 | $624,644.56 | $837,427.05 |
| 141 | $812,217.51 | $3,891.88 | $2,089.75 | $810,127.76 | $628,536.43 | $843,408.67 |
| 142 | $810,127.76 | $3,881.86 | $2,099.76 | $808,028.00 | $632,418.29 | $849,390.29 |
| 143 | $808,028.00 | $3,871.80 | $2,109.82 | $805,918.18 | $636,290.10 | $855,371.91 |
| 144 | $805,918.18 | $3,861.69 | $2,119.93 | $803,798.25 | $640,151.79 | $861,353.54 |
| 145 | $803,798.25 | $3,851.53 | $2,130.09 | $801,668.16 | $644,003.32 | $867,335.16 |
| 146 | $801,668.16 | $3,841.33 | $2,140.30 | $799,527.87 | $647,844.65 | $873,316.78 |
| 147 | $799,527.87 | $3,831.07 | $2,150.55 | $797,377.32 | $651,675.72 | $879,298.40 |
| 148 | $797,377.32 | $3,820.77 | $2,160.86 | $795,216.46 | $655,496.48 | $885,280.02 |
| 149 | $795,216.46 | $3,810.41 | $2,171.21 | $793,045.25 | $659,306.90 | $891,261.65 |
| 150 | $793,045.25 | $3,800.01 | $2,181.61 | $790,863.64 | $663,106.90 | $897,243.27 |
| 151 | $790,863.64 | $3,789.55 | $2,192.07 | $788,671.57 | $666,896.46 | $903,224.89 |
| 152 | $788,671.57 | $3,779.05 | $2,202.57 | $786,469.00 | $670,675.51 | $909,206.51 |
| 153 | $786,469.00 | $3,768.50 | $2,213.12 | $784,255.88 | $674,444.01 | $915,188.13 |
| 154 | $784,255.88 | $3,757.89 | $2,223.73 | $782,032.15 | $678,201.90 | $921,169.75 |
| 155 | $782,032.15 | $3,747.24 | $2,234.38 | $779,797.76 | $681,949.14 | $927,151.38 |
| 156 | $779,797.76 | $3,736.53 | $2,245.09 | $777,552.67 | $685,685.67 | $933,133.00 |
| 157 | $777,552.67 | $3,725.77 | $2,255.85 | $775,296.82 | $689,411.44 | $939,114.62 |
| 158 | $775,296.82 | $3,714.96 | $2,266.66 | $773,030.17 | $693,126.41 | $945,096.24 |
| 159 | $773,030.17 | $3,704.10 | $2,277.52 | $770,752.65 | $696,830.51 | $951,077.86 |
| 160 | $770,752.65 | $3,693.19 | $2,288.43 | $768,464.21 | $700,523.70 | $957,059.48 |
| 161 | $768,464.21 | $3,682.22 | $2,299.40 | $766,164.82 | $704,205.92 | $963,041.11 |
| 162 | $766,164.82 | $3,671.21 | $2,310.42 | $763,854.40 | $707,877.13 | $969,022.73 |
| 163 | $763,854.40 | $3,660.14 | $2,321.49 | $761,532.92 | $711,537.27 | $975,004.35 |
| 164 | $761,532.92 | $3,649.01 | $2,332.61 | $759,200.31 | $715,186.28 | $980,985.97 |
| 165 | $759,200.31 | $3,637.83 | $2,343.79 | $756,856.52 | $718,824.11 | $986,967.59 |
| 166 | $756,856.52 | $3,626.60 | $2,355.02 | $754,501.50 | $722,450.72 | $992,949.22 |
| 167 | $754,501.50 | $3,615.32 | $2,366.30 | $752,135.20 | $726,066.04 | $998,930.84 |
| 168 | $752,135.20 | $3,603.98 | $2,377.64 | $749,757.56 | $729,670.02 | $1,004,912.46 |
| 169 | $749,757.56 | $3,592.59 | $2,389.03 | $747,368.52 | $733,262.61 | $1,010,894.08 |
| 170 | $747,368.52 | $3,581.14 | $2,400.48 | $744,968.04 | $736,843.75 | $1,016,875.70 |
| 171 | $744,968.04 | $3,569.64 | $2,411.98 | $742,556.06 | $740,413.38 | $1,022,857.32 |
| 172 | $742,556.06 | $3,558.08 | $2,423.54 | $740,132.52 | $743,971.47 | $1,028,838.95 |
| 173 | $740,132.52 | $3,546.47 | $2,435.15 | $737,697.37 | $747,517.93 | $1,034,820.57 |
| 174 | $737,697.37 | $3,534.80 | $2,446.82 | $735,250.54 | $751,052.73 | $1,040,802.19 |
| 175 | $735,250.54 | $3,523.08 | $2,458.55 | $732,792.00 | $754,575.81 | $1,046,783.81 |
| 176 | $732,792.00 | $3,511.29 | $2,470.33 | $730,321.67 | $758,087.10 | $1,052,765.43 |
| 177 | $730,321.67 | $3,499.46 | $2,482.16 | $727,839.51 | $761,586.56 | $1,058,747.05 |
| 178 | $727,839.51 | $3,487.56 | $2,494.06 | $725,345.45 | $765,074.13 | $1,064,728.68 |
| 179 | $725,345.45 | $3,475.61 | $2,506.01 | $722,839.44 | $768,549.74 | $1,070,710.30 |
| 180 | $722,839.44 | $3,463.61 | $2,518.02 | $720,321.43 | $772,013.35 | $1,076,691.92 |
| 181 | $720,321.43 | $3,451.54 | $2,530.08 | $717,791.34 | $775,464.89 | $1,082,673.54 |
| 182 | $717,791.34 | $3,439.42 | $2,542.20 | $715,249.14 | $778,904.30 | $1,088,655.16 |
| 183 | $715,249.14 | $3,427.24 | $2,554.39 | $712,694.75 | $782,331.54 | $1,094,636.79 |
| 184 | $712,694.75 | $3,415.00 | $2,566.63 | $710,128.13 | $785,746.53 | $1,100,618.41 |
| 185 | $710,128.13 | $3,402.70 | $2,578.92 | $707,549.20 | $789,149.23 | $1,106,600.03 |
| 186 | $707,549.20 | $3,390.34 | $2,591.28 | $704,957.92 | $792,539.57 | $1,112,581.65 |
| 187 | $704,957.92 | $3,377.92 | $2,603.70 | $702,354.22 | $795,917.49 | $1,118,563.27 |
| 188 | $702,354.22 | $3,365.45 | $2,616.17 | $699,738.05 | $799,282.94 | $1,124,544.89 |
| 189 | $699,738.05 | $3,352.91 | $2,628.71 | $697,109.34 | $802,635.85 | $1,130,526.52 |
| 190 | $697,109.34 | $3,340.32 | $2,641.31 | $694,468.03 | $805,976.17 | $1,136,508.14 |
| 191 | $694,468.03 | $3,327.66 | $2,653.96 | $691,814.07 | $809,303.83 | $1,142,489.76 |
| 192 | $691,814.07 | $3,314.94 | $2,666.68 | $689,147.39 | $812,618.77 | $1,148,471.38 |
| 193 | $689,147.39 | $3,302.16 | $2,679.46 | $686,467.93 | $815,920.94 | $1,154,453.00 |
| 194 | $686,467.93 | $3,289.33 | $2,692.30 | $683,775.64 | $819,210.26 | $1,160,434.63 |
| 195 | $683,775.64 | $3,276.42 | $2,705.20 | $681,070.44 | $822,486.69 | $1,166,416.25 |
| 196 | $681,070.44 | $3,263.46 | $2,718.16 | $678,352.28 | $825,750.15 | $1,172,397.87 |
| 197 | $678,352.28 | $3,250.44 | $2,731.18 | $675,621.10 | $829,000.59 | $1,178,379.49 |
| 198 | $675,621.10 | $3,237.35 | $2,744.27 | $672,876.83 | $832,237.94 | $1,184,361.11 |
| 199 | $672,876.83 | $3,224.20 | $2,757.42 | $670,119.40 | $835,462.14 | $1,190,342.73 |
| 200 | $670,119.40 | $3,210.99 | $2,770.63 | $667,348.77 | $838,673.13 | $1,196,324.36 |
| 201 | $667,348.77 | $3,197.71 | $2,783.91 | $664,564.86 | $841,870.84 | $1,202,305.98 |
| 202 | $664,564.86 | $3,184.37 | $2,797.25 | $661,767.61 | $845,055.21 | $1,208,287.60 |
| 203 | $661,767.61 | $3,170.97 | $2,810.65 | $658,956.96 | $848,226.18 | $1,214,269.22 |
| 204 | $658,956.96 | $3,157.50 | $2,824.12 | $656,132.84 | $851,383.69 | $1,220,250.84 |
| 205 | $656,132.84 | $3,143.97 | $2,837.65 | $653,295.19 | $854,527.66 | $1,226,232.46 |
| 206 | $653,295.19 | $3,130.37 | $2,851.25 | $650,443.94 | $857,658.03 | $1,232,214.09 |
| 207 | $650,443.94 | $3,116.71 | $2,864.91 | $647,579.03 | $860,774.74 | $1,238,195.71 |
| 208 | $647,579.03 | $3,102.98 | $2,878.64 | $644,700.39 | $863,877.72 | $1,244,177.33 |
| 209 | $644,700.39 | $3,089.19 | $2,892.43 | $641,807.96 | $866,966.91 | $1,250,158.95 |
| 210 | $641,807.96 | $3,075.33 | $2,906.29 | $638,901.67 | $870,042.24 | $1,256,140.57 |
| 211 | $638,901.67 | $3,061.40 | $2,920.22 | $635,981.45 | $873,103.64 | $1,262,122.20 |
| 212 | $635,981.45 | $3,047.41 | $2,934.21 | $633,047.24 | $876,151.06 | $1,268,103.82 |
| 213 | $633,047.24 | $3,033.35 | $2,948.27 | $630,098.97 | $879,184.41 | $1,274,085.44 |
| 214 | $630,098.97 | $3,019.22 | $2,962.40 | $627,136.57 | $882,203.63 | $1,280,067.06 |
| 215 | $627,136.57 | $3,005.03 | $2,976.59 | $624,159.98 | $885,208.66 | $1,286,048.68 |
| 216 | $624,159.98 | $2,990.77 | $2,990.86 | $621,169.12 | $888,199.43 | $1,292,030.30 |
| 217 | $621,169.12 | $2,976.44 | $3,005.19 | $618,163.94 | $891,175.86 | $1,298,011.93 |
| 218 | $618,163.94 | $2,962.04 | $3,019.59 | $615,144.35 | $894,137.90 | $1,303,993.55 |
| 219 | $615,144.35 | $2,947.57 | $3,034.06 | $612,110.30 | $897,085.47 | $1,309,975.17 |
| 220 | $612,110.30 | $2,933.03 | $3,048.59 | $609,061.70 | $900,018.49 | $1,315,956.79 |
| 221 | $609,061.70 | $2,918.42 | $3,063.20 | $605,998.50 | $902,936.91 | $1,321,938.41 |
| 222 | $605,998.50 | $2,903.74 | $3,077.88 | $602,920.62 | $905,840.66 | $1,327,920.03 |
| 223 | $602,920.62 | $2,888.99 | $3,092.63 | $599,828.00 | $908,729.65 | $1,333,901.66 |
| 224 | $599,828.00 | $2,874.18 | $3,107.45 | $596,720.55 | $911,603.83 | $1,339,883.28 |
| 225 | $596,720.55 | $2,859.29 | $3,122.34 | $593,598.21 | $914,463.11 | $1,345,864.90 |
| 226 | $593,598.21 | $2,844.32 | $3,137.30 | $590,460.92 | $917,307.44 | $1,351,846.52 |
| 227 | $590,460.92 | $2,829.29 | $3,152.33 | $587,308.59 | $920,136.73 | $1,357,828.14 |
| 228 | $587,308.59 | $2,814.19 | $3,167.43 | $584,141.15 | $922,950.92 | $1,363,809.77 |
| 229 | $584,141.15 | $2,799.01 | $3,182.61 | $580,958.54 | $925,749.93 | $1,369,791.39 |
| 230 | $580,958.54 | $2,783.76 | $3,197.86 | $577,760.68 | $928,533.69 | $1,375,773.01 |
| 231 | $577,760.68 | $2,768.44 | $3,213.19 | $574,547.49 | $931,302.12 | $1,381,754.63 |
| 232 | $574,547.49 | $2,753.04 | $3,228.58 | $571,318.91 | $934,055.16 | $1,387,736.25 |
| 233 | $571,318.91 | $2,737.57 | $3,244.05 | $568,074.86 | $936,792.73 | $1,393,717.87 |
| 234 | $568,074.86 | $2,722.03 | $3,259.60 | $564,815.26 | $939,514.76 | $1,399,699.50 |
| 235 | $564,815.26 | $2,706.41 | $3,275.22 | $561,540.05 | $942,221.16 | $1,405,681.12 |
| 236 | $561,540.05 | $2,690.71 | $3,290.91 | $558,249.14 | $944,911.88 | $1,411,662.74 |
| 237 | $558,249.14 | $2,674.94 | $3,306.68 | $554,942.46 | $947,586.82 | $1,417,644.36 |
| 238 | $554,942.46 | $2,659.10 | $3,322.52 | $551,619.94 | $950,245.92 | $1,423,625.98 |
| 239 | $551,619.94 | $2,643.18 | $3,338.44 | $548,281.49 | $952,889.10 | $1,429,607.61 |
| 240 | $548,281.49 | $2,627.18 | $3,354.44 | $544,927.05 | $955,516.28 | $1,435,589.23 |
| 241 | $544,927.05 | $2,611.11 | $3,370.51 | $541,556.54 | $958,127.39 | $1,441,570.85 |
| 242 | $541,556.54 | $2,594.96 | $3,386.66 | $538,169.88 | $960,722.35 | $1,447,552.47 |
| 243 | $538,169.88 | $2,578.73 | $3,402.89 | $534,766.99 | $963,301.08 | $1,453,534.09 |
| 244 | $534,766.99 | $2,562.43 | $3,419.20 | $531,347.79 | $965,863.50 | $1,459,515.71 |
| 245 | $531,347.79 | $2,546.04 | $3,435.58 | $527,912.21 | $968,409.55 | $1,465,497.34 |
| 246 | $527,912.21 | $2,529.58 | $3,452.04 | $524,460.17 | $970,939.13 | $1,471,478.96 |
| 247 | $524,460.17 | $2,513.04 | $3,468.58 | $520,991.58 | $973,452.16 | $1,477,460.58 |
| 248 | $520,991.58 | $2,496.42 | $3,485.20 | $517,506.38 | $975,948.58 | $1,483,442.20 |
| 249 | $517,506.38 | $2,479.72 | $3,501.90 | $514,004.48 | $978,428.30 | $1,489,423.82 |
| 250 | $514,004.48 | $2,462.94 | $3,518.68 | $510,485.79 | $980,891.24 | $1,495,405.44 |
| 251 | $510,485.79 | $2,446.08 | $3,535.54 | $506,950.25 | $983,337.32 | $1,501,387.07 |
| 252 | $506,950.25 | $2,429.14 | $3,552.49 | $503,397.76 | $985,766.45 | $1,507,368.69 |
| 253 | $503,397.76 | $2,412.11 | $3,569.51 | $499,828.26 | $988,178.57 | $1,513,350.31 |
| 254 | $499,828.26 | $2,395.01 | $3,586.61 | $496,241.65 | $990,573.58 | $1,519,331.93 |
| 255 | $496,241.65 | $2,377.82 | $3,603.80 | $492,637.85 | $992,951.40 | $1,525,313.55 |
| 256 | $492,637.85 | $2,360.56 | $3,621.07 | $489,016.78 | $995,311.96 | $1,531,295.18 |
| 257 | $489,016.78 | $2,343.21 | $3,638.42 | $485,378.37 | $997,655.16 | $1,537,276.80 |
| 258 | $485,378.37 | $2,325.77 | $3,655.85 | $481,722.52 | $999,980.93 | $1,543,258.42 |
| 259 | $481,722.52 | $2,308.25 | $3,673.37 | $478,049.15 | $1,002,289.19 | $1,549,240.04 |
| 260 | $478,049.15 | $2,290.65 | $3,690.97 | $474,358.18 | $1,004,579.84 | $1,555,221.66 |
| 261 | $474,358.18 | $2,272.97 | $3,708.66 | $470,649.52 | $1,006,852.81 | $1,561,203.28 |
| 262 | $470,649.52 | $2,255.20 | $3,726.43 | $466,923.10 | $1,009,108.00 | $1,567,184.91 |
| 263 | $466,923.10 | $2,237.34 | $3,744.28 | $463,178.81 | $1,011,345.34 | $1,573,166.53 |
| 264 | $463,178.81 | $2,219.40 | $3,762.22 | $459,416.59 | $1,013,564.74 | $1,579,148.15 |
| 265 | $459,416.59 | $2,201.37 | $3,780.25 | $455,636.34 | $1,015,766.11 | $1,585,129.77 |
| 266 | $455,636.34 | $2,183.26 | $3,798.36 | $451,837.98 | $1,017,949.37 | $1,591,111.39 |
| 267 | $451,837.98 | $2,165.06 | $3,816.56 | $448,021.41 | $1,020,114.43 | $1,597,093.01 |
| 268 | $448,021.41 | $2,146.77 | $3,834.85 | $444,186.56 | $1,022,261.20 | $1,603,074.64 |
| 269 | $444,186.56 | $2,128.39 | $3,853.23 | $440,333.33 | $1,024,389.59 | $1,609,056.26 |
| 270 | $440,333.33 | $2,109.93 | $3,871.69 | $436,461.64 | $1,026,499.52 | $1,615,037.88 |
| 271 | $436,461.64 | $2,091.38 | $3,890.24 | $432,571.40 | $1,028,590.90 | $1,621,019.50 |
| 272 | $432,571.40 | $2,072.74 | $3,908.88 | $428,662.51 | $1,030,663.64 | $1,627,001.12 |
| 273 | $428,662.51 | $2,054.01 | $3,927.61 | $424,734.90 | $1,032,717.64 | $1,632,982.75 |
| 274 | $424,734.90 | $2,035.19 | $3,946.43 | $420,788.47 | $1,034,752.83 | $1,638,964.37 |
| 275 | $420,788.47 | $2,016.28 | $3,965.34 | $416,823.12 | $1,036,769.11 | $1,644,945.99 |
| 276 | $416,823.12 | $1,997.28 | $3,984.34 | $412,838.78 | $1,038,766.39 | $1,650,927.61 |
| 277 | $412,838.78 | $1,978.19 | $4,003.44 | $408,835.34 | $1,040,744.57 | $1,656,909.23 |
| 278 | $408,835.34 | $1,959.00 | $4,022.62 | $404,812.72 | $1,042,703.58 | $1,662,890.85 |
| 279 | $404,812.72 | $1,939.73 | $4,041.89 | $400,770.83 | $1,044,643.30 | $1,668,872.48 |
| 280 | $400,770.83 | $1,920.36 | $4,061.26 | $396,709.57 | $1,046,563.66 | $1,674,854.10 |
| 281 | $396,709.57 | $1,900.90 | $4,080.72 | $392,628.84 | $1,048,464.56 | $1,680,835.72 |
| 282 | $392,628.84 | $1,881.35 | $4,100.28 | $388,528.57 | $1,050,345.91 | $1,686,817.34 |
| 283 | $388,528.57 | $1,861.70 | $4,119.92 | $384,408.65 | $1,052,207.61 | $1,692,798.96 |
| 284 | $384,408.65 | $1,841.96 | $4,139.66 | $380,268.98 | $1,054,049.57 | $1,698,780.59 |
| 285 | $380,268.98 | $1,822.12 | $4,159.50 | $376,109.48 | $1,055,871.69 | $1,704,762.21 |
| 286 | $376,109.48 | $1,802.19 | $4,179.43 | $371,930.05 | $1,057,673.88 | $1,710,743.83 |
| 287 | $371,930.05 | $1,782.16 | $4,199.46 | $367,730.60 | $1,059,456.05 | $1,716,725.45 |
| 288 | $367,730.60 | $1,762.04 | $4,219.58 | $363,511.02 | $1,061,218.09 | $1,722,707.07 |
| 289 | $363,511.02 | $1,741.82 | $4,239.80 | $359,271.22 | $1,062,959.91 | $1,728,688.69 |
| 290 | $359,271.22 | $1,721.51 | $4,260.11 | $355,011.11 | $1,064,681.42 | $1,734,670.32 |
| 291 | $355,011.11 | $1,701.09 | $4,280.53 | $350,730.58 | $1,066,382.52 | $1,740,651.94 |
| 292 | $350,730.58 | $1,680.58 | $4,301.04 | $346,429.54 | $1,068,063.10 | $1,746,633.56 |
| 293 | $346,429.54 | $1,659.97 | $4,321.65 | $342,107.89 | $1,069,723.07 | $1,752,615.18 |
| 294 | $342,107.89 | $1,639.27 | $4,342.35 | $337,765.54 | $1,071,362.34 | $1,758,596.80 |
| 295 | $337,765.54 | $1,618.46 | $4,363.16 | $333,402.38 | $1,072,980.80 | $1,764,578.42 |
| 296 | $333,402.38 | $1,597.55 | $4,384.07 | $329,018.31 | $1,074,578.35 | $1,770,560.05 |
| 297 | $329,018.31 | $1,576.55 | $4,405.08 | $324,613.23 | $1,076,154.90 | $1,776,541.67 |
| 298 | $324,613.23 | $1,555.44 | $4,426.18 | $320,187.05 | $1,077,710.34 | $1,782,523.29 |
| 299 | $320,187.05 | $1,534.23 | $4,447.39 | $315,739.66 | $1,079,244.57 | $1,788,504.91 |
| 300 | $315,739.66 | $1,512.92 | $4,468.70 | $311,270.95 | $1,080,757.49 | $1,794,486.53 |
| 301 | $311,270.95 | $1,491.51 | $4,490.12 | $306,780.84 | $1,082,248.99 | $1,800,468.16 |
| 302 | $306,780.84 | $1,469.99 | $4,511.63 | $302,269.21 | $1,083,718.99 | $1,806,449.78 |
| 303 | $302,269.21 | $1,448.37 | $4,533.25 | $297,735.96 | $1,085,167.36 | $1,812,431.40 |
| 304 | $297,735.96 | $1,426.65 | $4,554.97 | $293,180.99 | $1,086,594.01 | $1,818,413.02 |
| 305 | $293,180.99 | $1,404.83 | $4,576.80 | $288,604.19 | $1,087,998.84 | $1,824,394.64 |
| 306 | $288,604.19 | $1,382.90 | $4,598.73 | $284,005.47 | $1,089,381.73 | $1,830,376.26 |
| 307 | $284,005.47 | $1,360.86 | $4,620.76 | $279,384.70 | $1,090,742.59 | $1,836,357.89 |
| 308 | $279,384.70 | $1,338.72 | $4,642.90 | $274,741.80 | $1,092,081.31 | $1,842,339.51 |
| 309 | $274,741.80 | $1,316.47 | $4,665.15 | $270,076.65 | $1,093,397.78 | $1,848,321.13 |
| 310 | $270,076.65 | $1,294.12 | $4,687.50 | $265,389.15 | $1,094,691.90 | $1,854,302.75 |
| 311 | $265,389.15 | $1,271.66 | $4,709.97 | $260,679.18 | $1,095,963.55 | $1,860,284.37 |
| 312 | $260,679.18 | $1,249.09 | $4,732.53 | $255,946.65 | $1,097,212.64 | $1,866,265.99 |
| 313 | $255,946.65 | $1,226.41 | $4,755.21 | $251,191.44 | $1,098,439.05 | $1,872,247.62 |
| 314 | $251,191.44 | $1,203.63 | $4,778.00 | $246,413.44 | $1,099,642.68 | $1,878,229.24 |
| 315 | $246,413.44 | $1,180.73 | $4,800.89 | $241,612.55 | $1,100,823.41 | $1,884,210.86 |
| 316 | $241,612.55 | $1,157.73 | $4,823.89 | $236,788.65 | $1,101,981.14 | $1,890,192.48 |
| 317 | $236,788.65 | $1,134.61 | $4,847.01 | $231,941.64 | $1,103,115.75 | $1,896,174.10 |
| 318 | $231,941.64 | $1,111.39 | $4,870.23 | $227,071.41 | $1,104,227.14 | $1,902,155.73 |
| 319 | $227,071.41 | $1,088.05 | $4,893.57 | $222,177.84 | $1,105,315.19 | $1,908,137.35 |
| 320 | $222,177.84 | $1,064.60 | $4,917.02 | $217,260.82 | $1,106,379.79 | $1,914,118.97 |
| 321 | $217,260.82 | $1,041.04 | $4,940.58 | $212,320.24 | $1,107,420.83 | $1,920,100.59 |
| 322 | $212,320.24 | $1,017.37 | $4,964.25 | $207,355.98 | $1,108,438.20 | $1,926,082.21 |
| 323 | $207,355.98 | $993.58 | $4,988.04 | $202,367.94 | $1,109,431.78 | $1,932,063.83 |
| 324 | $202,367.94 | $969.68 | $5,011.94 | $197,356.00 | $1,110,401.46 | $1,938,045.46 |
| 325 | $197,356.00 | $945.66 | $5,035.96 | $192,320.04 | $1,111,347.12 | $1,944,027.08 |
| 326 | $192,320.04 | $921.53 | $5,060.09 | $187,259.96 | $1,112,268.66 | $1,950,008.70 |
| 327 | $187,259.96 | $897.29 | $5,084.33 | $182,175.62 | $1,113,165.94 | $1,955,990.32 |
| 328 | $182,175.62 | $872.92 | $5,108.70 | $177,066.92 | $1,114,038.87 | $1,961,971.94 |
| 329 | $177,066.92 | $848.45 | $5,133.18 | $171,933.75 | $1,114,887.31 | $1,967,953.57 |
| 330 | $171,933.75 | $823.85 | $5,157.77 | $166,775.98 | $1,115,711.16 | $1,973,935.19 |
| 331 | $166,775.98 | $799.13 | $5,182.49 | $161,593.49 | $1,116,510.30 | $1,979,916.81 |
| 332 | $161,593.49 | $774.30 | $5,207.32 | $156,386.17 | $1,117,284.60 | $1,985,898.43 |
| 333 | $156,386.17 | $749.35 | $5,232.27 | $151,153.90 | $1,118,033.95 | $1,991,880.05 |
| 334 | $151,153.90 | $724.28 | $5,257.34 | $145,896.56 | $1,118,758.23 | $1,997,861.67 |
| 335 | $145,896.56 | $699.09 | $5,282.53 | $140,614.02 | $1,119,457.32 | $2,003,843.30 |
| 336 | $140,614.02 | $673.78 | $5,307.85 | $135,306.17 | $1,120,131.09 | $2,009,824.92 |
| 337 | $135,306.17 | $648.34 | $5,333.28 | $129,972.90 | $1,120,779.43 | $2,015,806.54 |
| 338 | $129,972.90 | $622.79 | $5,358.83 | $124,614.06 | $1,121,402.22 | $2,021,788.16 |
| 339 | $124,614.06 | $597.11 | $5,384.51 | $119,229.55 | $1,121,999.33 | $2,027,769.78 |
| 340 | $119,229.55 | $571.31 | $5,410.31 | $113,819.23 | $1,122,570.64 | $2,033,751.40 |
| 341 | $113,819.23 | $545.38 | $5,436.24 | $108,383.00 | $1,123,116.02 | $2,039,733.03 |
| 342 | $108,383.00 | $519.34 | $5,462.29 | $102,920.71 | $1,123,635.36 | $2,045,714.65 |
| 343 | $102,920.71 | $493.16 | $5,488.46 | $97,432.25 | $1,124,128.52 | $2,051,696.27 |
| 344 | $97,432.25 | $466.86 | $5,514.76 | $91,917.49 | $1,124,595.38 | $2,057,677.89 |
| 345 | $91,917.49 | $440.44 | $5,541.18 | $86,376.31 | $1,125,035.82 | $2,063,659.51 |
| 346 | $86,376.31 | $413.89 | $5,567.74 | $80,808.57 | $1,125,449.71 | $2,069,641.14 |
| 347 | $80,808.57 | $387.21 | $5,594.41 | $75,214.16 | $1,125,836.91 | $2,075,622.76 |
| 348 | $75,214.16 | $360.40 | $5,621.22 | $69,592.94 | $1,126,197.32 | $2,081,604.38 |
| 349 | $69,592.94 | $333.47 | $5,648.16 | $63,944.78 | $1,126,530.78 | $2,087,586.00 |
| 350 | $63,944.78 | $306.40 | $5,675.22 | $58,269.56 | $1,126,837.18 | $2,093,567.62 |
| 351 | $58,269.56 | $279.21 | $5,702.41 | $52,567.15 | $1,127,116.39 | $2,099,549.24 |
| 352 | $52,567.15 | $251.88 | $5,729.74 | $46,837.41 | $1,127,368.28 | $2,105,530.87 |
| 353 | $46,837.41 | $224.43 | $5,757.19 | $41,080.22 | $1,127,592.71 | $2,111,512.49 |
| 354 | $41,080.22 | $196.84 | $5,784.78 | $35,295.44 | $1,127,789.55 | $2,117,494.11 |
| 355 | $35,295.44 | $169.12 | $5,812.50 | $29,482.94 | $1,127,958.67 | $2,123,475.73 |
| 356 | $29,482.94 | $141.27 | $5,840.35 | $23,642.59 | $1,128,099.94 | $2,129,457.35 |
| 357 | $23,642.59 | $113.29 | $5,868.33 | $17,774.26 | $1,128,213.23 | $2,135,438.97 |
| 358 | $17,774.26 | $85.17 | $5,896.45 | $11,877.80 | $1,128,298.40 | $2,141,420.60 |
| 359 | $11,877.80 | $56.91 | $5,924.71 | $5,953.10 | $1,128,355.32 | $2,147,402.22 |
| 360 | $5,953.10 | $28.53 | $5,953.10 | $0.00 | $1,128,383.84 | $2,153,383.84 |