|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,032,360.00 | $4,409.04 | $1,212.03 | $1,031,147.97 | $4,409.04 | $5,621.07 |
| 2 | $1,031,147.97 | $4,403.86 | $1,217.20 | $1,029,930.77 | $8,812.90 | $11,242.13 |
| 3 | $1,029,930.77 | $4,398.66 | $1,222.40 | $1,028,708.36 | $13,211.56 | $16,863.20 |
| 4 | $1,028,708.36 | $4,393.44 | $1,227.62 | $1,027,480.74 | $17,605.00 | $22,484.26 |
| 5 | $1,027,480.74 | $4,388.20 | $1,232.87 | $1,026,247.87 | $21,993.20 | $28,105.33 |
| 6 | $1,026,247.87 | $4,382.93 | $1,238.13 | $1,025,009.74 | $26,376.14 | $33,726.39 |
| 7 | $1,025,009.74 | $4,377.65 | $1,243.42 | $1,023,766.32 | $30,753.78 | $39,347.46 |
| 8 | $1,023,766.32 | $4,372.34 | $1,248.73 | $1,022,517.59 | $35,126.12 | $44,968.53 |
| 9 | $1,022,517.59 | $4,367.00 | $1,254.06 | $1,021,263.53 | $39,493.12 | $50,589.59 |
| 10 | $1,021,263.53 | $4,361.65 | $1,259.42 | $1,020,004.11 | $43,854.77 | $56,210.66 |
| 11 | $1,020,004.11 | $4,356.27 | $1,264.80 | $1,018,739.31 | $48,211.03 | $61,831.72 |
| 12 | $1,018,739.31 | $4,350.87 | $1,270.20 | $1,017,469.11 | $52,561.90 | $67,452.79 |
| 13 | $1,017,469.11 | $4,345.44 | $1,275.62 | $1,016,193.49 | $56,907.34 | $73,073.85 |
| 14 | $1,016,193.49 | $4,339.99 | $1,281.07 | $1,014,912.41 | $61,247.33 | $78,694.92 |
| 15 | $1,014,912.41 | $4,334.52 | $1,286.54 | $1,013,625.87 | $65,581.85 | $84,315.99 |
| 16 | $1,013,625.87 | $4,329.03 | $1,292.04 | $1,012,333.83 | $69,910.88 | $89,937.05 |
| 17 | $1,012,333.83 | $4,323.51 | $1,297.56 | $1,011,036.27 | $74,234.39 | $95,558.12 |
| 18 | $1,011,036.27 | $4,317.97 | $1,303.10 | $1,009,733.18 | $78,552.36 | $101,179.18 |
| 19 | $1,009,733.18 | $4,312.40 | $1,308.66 | $1,008,424.51 | $82,864.76 | $106,800.25 |
| 20 | $1,008,424.51 | $4,306.81 | $1,314.25 | $1,007,110.26 | $87,171.57 | $112,421.31 |
| 21 | $1,007,110.26 | $4,301.20 | $1,319.87 | $1,005,790.39 | $91,472.77 | $118,042.38 |
| 22 | $1,005,790.39 | $4,295.56 | $1,325.50 | $1,004,464.89 | $95,768.34 | $123,663.45 |
| 23 | $1,004,464.89 | $4,289.90 | $1,331.16 | $1,003,133.73 | $100,058.24 | $129,284.51 |
| 24 | $1,003,133.73 | $4,284.22 | $1,336.85 | $1,001,796.88 | $104,342.46 | $134,905.58 |
| 25 | $1,001,796.88 | $4,278.51 | $1,342.56 | $1,000,454.32 | $108,620.96 | $140,526.64 |
| 26 | $1,000,454.32 | $4,272.77 | $1,348.29 | $999,106.03 | $112,893.74 | $146,147.71 |
| 27 | $999,106.03 | $4,267.02 | $1,354.05 | $997,751.98 | $117,160.75 | $151,768.77 |
| 28 | $997,751.98 | $4,261.23 | $1,359.83 | $996,392.14 | $121,421.98 | $157,389.84 |
| 29 | $996,392.14 | $4,255.42 | $1,365.64 | $995,026.50 | $125,677.41 | $163,010.91 |
| 30 | $995,026.50 | $4,249.59 | $1,371.47 | $993,655.03 | $129,927.00 | $168,631.97 |
| 31 | $993,655.03 | $4,243.74 | $1,377.33 | $992,277.70 | $134,170.74 | $174,253.04 |
| 32 | $992,277.70 | $4,237.85 | $1,383.21 | $990,894.49 | $138,408.59 | $179,874.10 |
| 33 | $990,894.49 | $4,231.95 | $1,389.12 | $989,505.37 | $142,640.53 | $185,495.17 |
| 34 | $989,505.37 | $4,226.01 | $1,395.05 | $988,110.31 | $146,866.55 | $191,116.23 |
| 35 | $988,110.31 | $4,220.05 | $1,401.01 | $986,709.30 | $151,086.60 | $196,737.30 |
| 36 | $986,709.30 | $4,214.07 | $1,406.99 | $985,302.31 | $155,300.67 | $202,358.37 |
| 37 | $985,302.31 | $4,208.06 | $1,413.00 | $983,889.30 | $159,508.73 | $207,979.43 |
| 38 | $983,889.30 | $4,202.03 | $1,419.04 | $982,470.27 | $163,710.76 | $213,600.50 |
| 39 | $982,470.27 | $4,195.97 | $1,425.10 | $981,045.17 | $167,906.73 | $219,221.56 |
| 40 | $981,045.17 | $4,189.88 | $1,431.19 | $979,613.98 | $172,096.61 | $224,842.63 |
| 41 | $979,613.98 | $4,183.77 | $1,437.30 | $978,176.68 | $176,280.38 | $230,463.69 |
| 42 | $978,176.68 | $4,177.63 | $1,443.44 | $976,733.25 | $180,458.01 | $236,084.76 |
| 43 | $976,733.25 | $4,171.46 | $1,449.60 | $975,283.65 | $184,629.47 | $241,705.83 |
| 44 | $975,283.65 | $4,165.27 | $1,455.79 | $973,827.85 | $188,794.75 | $247,326.89 |
| 45 | $973,827.85 | $4,159.06 | $1,462.01 | $972,365.85 | $192,953.80 | $252,947.96 |
| 46 | $972,365.85 | $4,152.81 | $1,468.25 | $970,897.59 | $197,106.61 | $258,569.02 |
| 47 | $970,897.59 | $4,146.54 | $1,474.52 | $969,423.07 | $201,253.16 | $264,190.09 |
| 48 | $969,423.07 | $4,140.24 | $1,480.82 | $967,942.25 | $205,393.40 | $269,811.15 |
| 49 | $967,942.25 | $4,133.92 | $1,487.15 | $966,455.10 | $209,527.32 | $275,432.22 |
| 50 | $966,455.10 | $4,127.57 | $1,493.50 | $964,961.60 | $213,654.89 | $281,053.29 |
| 51 | $964,961.60 | $4,121.19 | $1,499.88 | $963,461.73 | $217,776.08 | $286,674.35 |
| 52 | $963,461.73 | $4,114.78 | $1,506.28 | $961,955.45 | $221,890.86 | $292,295.42 |
| 53 | $961,955.45 | $4,108.35 | $1,512.71 | $960,442.73 | $225,999.22 | $297,916.48 |
| 54 | $960,442.73 | $4,101.89 | $1,519.17 | $958,923.56 | $230,101.11 | $303,537.55 |
| 55 | $958,923.56 | $4,095.40 | $1,525.66 | $957,397.89 | $234,196.51 | $309,158.61 |
| 56 | $957,397.89 | $4,088.89 | $1,532.18 | $955,865.72 | $238,285.40 | $314,779.68 |
| 57 | $955,865.72 | $4,082.34 | $1,538.72 | $954,326.99 | $242,367.74 | $320,400.75 |
| 58 | $954,326.99 | $4,075.77 | $1,545.29 | $952,781.70 | $246,443.51 | $326,021.81 |
| 59 | $952,781.70 | $4,069.17 | $1,551.89 | $951,229.81 | $250,512.68 | $331,642.88 |
| 60 | $951,229.81 | $4,062.54 | $1,558.52 | $949,671.28 | $254,575.23 | $337,263.94 |
| 61 | $949,671.28 | $4,055.89 | $1,565.18 | $948,106.11 | $258,631.11 | $342,885.01 |
| 62 | $948,106.11 | $4,049.20 | $1,571.86 | $946,534.24 | $262,680.32 | $348,506.07 |
| 63 | $946,534.24 | $4,042.49 | $1,578.58 | $944,955.67 | $266,722.81 | $354,127.14 |
| 64 | $944,955.67 | $4,035.75 | $1,585.32 | $943,370.35 | $270,758.56 | $359,748.21 |
| 65 | $943,370.35 | $4,028.98 | $1,592.09 | $941,778.26 | $274,787.53 | $365,369.27 |
| 66 | $941,778.26 | $4,022.18 | $1,598.89 | $940,179.37 | $278,809.71 | $370,990.34 |
| 67 | $940,179.37 | $4,015.35 | $1,605.72 | $938,573.66 | $282,825.06 | $376,611.40 |
| 68 | $938,573.66 | $4,008.49 | $1,612.57 | $936,961.08 | $286,833.55 | $382,232.47 |
| 69 | $936,961.08 | $4,001.60 | $1,619.46 | $935,341.62 | $290,835.16 | $387,853.53 |
| 70 | $935,341.62 | $3,994.69 | $1,626.38 | $933,715.25 | $294,829.84 | $393,474.60 |
| 71 | $933,715.25 | $3,987.74 | $1,633.32 | $932,081.92 | $298,817.59 | $399,095.66 |
| 72 | $932,081.92 | $3,980.77 | $1,640.30 | $930,441.62 | $302,798.35 | $404,716.73 |
| 73 | $930,441.62 | $3,973.76 | $1,647.30 | $928,794.32 | $306,772.11 | $410,337.80 |
| 74 | $928,794.32 | $3,966.73 | $1,654.34 | $927,139.98 | $310,738.84 | $415,958.86 |
| 75 | $927,139.98 | $3,959.66 | $1,661.41 | $925,478.57 | $314,698.50 | $421,579.93 |
| 76 | $925,478.57 | $3,952.56 | $1,668.50 | $923,810.07 | $318,651.07 | $427,200.99 |
| 77 | $923,810.07 | $3,945.44 | $1,675.63 | $922,134.44 | $322,596.50 | $432,822.06 |
| 78 | $922,134.44 | $3,938.28 | $1,682.78 | $920,451.66 | $326,534.79 | $438,443.12 |
| 79 | $920,451.66 | $3,931.10 | $1,689.97 | $918,761.69 | $330,465.88 | $444,064.19 |
| 80 | $918,761.69 | $3,923.88 | $1,697.19 | $917,064.50 | $334,389.76 | $449,685.26 |
| 81 | $917,064.50 | $3,916.63 | $1,704.44 | $915,360.07 | $338,306.39 | $455,306.32 |
| 82 | $915,360.07 | $3,909.35 | $1,711.72 | $913,648.35 | $342,215.74 | $460,927.39 |
| 83 | $913,648.35 | $3,902.04 | $1,719.03 | $911,929.33 | $346,117.78 | $466,548.45 |
| 84 | $911,929.33 | $3,894.70 | $1,726.37 | $910,202.96 | $350,012.48 | $472,169.52 |
| 85 | $910,202.96 | $3,887.33 | $1,733.74 | $908,469.22 | $353,899.80 | $477,790.58 |
| 86 | $908,469.22 | $3,879.92 | $1,741.15 | $906,728.07 | $357,779.72 | $483,411.65 |
| 87 | $906,728.07 | $3,872.48 | $1,748.58 | $904,979.49 | $361,652.21 | $489,032.72 |
| 88 | $904,979.49 | $3,865.02 | $1,756.05 | $903,223.44 | $365,517.22 | $494,653.78 |
| 89 | $903,223.44 | $3,857.52 | $1,763.55 | $901,459.89 | $369,374.74 | $500,274.85 |
| 90 | $901,459.89 | $3,849.98 | $1,771.08 | $899,688.81 | $373,224.73 | $505,895.91 |
| 91 | $899,688.81 | $3,842.42 | $1,778.64 | $897,910.17 | $377,067.15 | $511,516.98 |
| 92 | $897,910.17 | $3,834.82 | $1,786.24 | $896,123.93 | $380,901.97 | $517,138.04 |
| 93 | $896,123.93 | $3,827.20 | $1,793.87 | $894,330.06 | $384,729.17 | $522,759.11 |
| 94 | $894,330.06 | $3,819.53 | $1,801.53 | $892,528.53 | $388,548.70 | $528,380.18 |
| 95 | $892,528.53 | $3,811.84 | $1,809.23 | $890,719.30 | $392,360.54 | $534,001.24 |
| 96 | $890,719.30 | $3,804.11 | $1,816.95 | $888,902.35 | $396,164.66 | $539,622.31 |
| 97 | $888,902.35 | $3,796.35 | $1,824.71 | $887,077.64 | $399,961.01 | $545,243.37 |
| 98 | $887,077.64 | $3,788.56 | $1,832.50 | $885,245.13 | $403,749.57 | $550,864.44 |
| 99 | $885,245.13 | $3,780.73 | $1,840.33 | $883,404.80 | $407,530.31 | $556,485.50 |
| 100 | $883,404.80 | $3,772.87 | $1,848.19 | $881,556.61 | $411,303.18 | $562,106.57 |
| 101 | $881,556.61 | $3,764.98 | $1,856.08 | $879,700.53 | $415,068.16 | $567,727.64 |
| 102 | $879,700.53 | $3,757.05 | $1,864.01 | $877,836.51 | $418,825.22 | $573,348.70 |
| 103 | $877,836.51 | $3,749.09 | $1,871.97 | $875,964.54 | $422,574.31 | $578,969.77 |
| 104 | $875,964.54 | $3,741.10 | $1,879.97 | $874,084.58 | $426,315.41 | $584,590.83 |
| 105 | $874,084.58 | $3,733.07 | $1,888.00 | $872,196.58 | $430,048.48 | $590,211.90 |
| 106 | $872,196.58 | $3,725.01 | $1,896.06 | $870,300.52 | $433,773.48 | $595,832.96 |
| 107 | $870,300.52 | $3,716.91 | $1,904.16 | $868,396.36 | $437,490.39 | $601,454.03 |
| 108 | $868,396.36 | $3,708.78 | $1,912.29 | $866,484.07 | $441,199.17 | $607,075.10 |
| 109 | $866,484.07 | $3,700.61 | $1,920.46 | $864,563.62 | $444,899.78 | $612,696.16 |
| 110 | $864,563.62 | $3,692.41 | $1,928.66 | $862,634.96 | $448,592.19 | $618,317.23 |
| 111 | $862,634.96 | $3,684.17 | $1,936.90 | $860,698.06 | $452,276.36 | $623,938.29 |
| 112 | $860,698.06 | $3,675.90 | $1,945.17 | $858,752.89 | $455,952.25 | $629,559.36 |
| 113 | $858,752.89 | $3,667.59 | $1,953.48 | $856,799.42 | $459,619.84 | $635,180.42 |
| 114 | $856,799.42 | $3,659.25 | $1,961.82 | $854,837.60 | $463,279.09 | $640,801.49 |
| 115 | $854,837.60 | $3,650.87 | $1,970.20 | $852,867.40 | $466,929.96 | $646,422.56 |
| 116 | $852,867.40 | $3,642.45 | $1,978.61 | $850,888.79 | $470,572.41 | $652,043.62 |
| 117 | $850,888.79 | $3,634.00 | $1,987.06 | $848,901.73 | $474,206.42 | $657,664.69 |
| 118 | $848,901.73 | $3,625.52 | $1,995.55 | $846,906.18 | $477,831.94 | $663,285.75 |
| 119 | $846,906.18 | $3,617.00 | $2,004.07 | $844,902.11 | $481,448.93 | $668,906.82 |
| 120 | $844,902.11 | $3,608.44 | $2,012.63 | $842,889.48 | $485,057.37 | $674,527.88 |
| 121 | $842,889.48 | $3,599.84 | $2,021.23 | $840,868.26 | $488,657.21 | $680,148.95 |
| 122 | $840,868.26 | $3,591.21 | $2,029.86 | $838,838.40 | $492,248.42 | $685,770.02 |
| 123 | $838,838.40 | $3,582.54 | $2,038.53 | $836,799.87 | $495,830.96 | $691,391.08 |
| 124 | $836,799.87 | $3,573.83 | $2,047.23 | $834,752.64 | $499,404.79 | $697,012.15 |
| 125 | $834,752.64 | $3,565.09 | $2,055.98 | $832,696.66 | $502,969.88 | $702,633.21 |
| 126 | $832,696.66 | $3,556.31 | $2,064.76 | $830,631.91 | $506,526.19 | $708,254.28 |
| 127 | $830,631.91 | $3,547.49 | $2,073.58 | $828,558.33 | $510,073.68 | $713,875.34 |
| 128 | $828,558.33 | $3,538.63 | $2,082.43 | $826,475.90 | $513,612.31 | $719,496.41 |
| 129 | $826,475.90 | $3,529.74 | $2,091.32 | $824,384.58 | $517,142.05 | $725,117.48 |
| 130 | $824,384.58 | $3,520.81 | $2,100.26 | $822,284.32 | $520,662.86 | $730,738.54 |
| 131 | $822,284.32 | $3,511.84 | $2,109.23 | $820,175.09 | $524,174.70 | $736,359.61 |
| 132 | $820,175.09 | $3,502.83 | $2,118.23 | $818,056.86 | $527,677.53 | $741,980.67 |
| 133 | $818,056.86 | $3,493.78 | $2,127.28 | $815,929.58 | $531,171.32 | $747,601.74 |
| 134 | $815,929.58 | $3,484.70 | $2,136.37 | $813,793.21 | $534,656.02 | $753,222.80 |
| 135 | $813,793.21 | $3,475.58 | $2,145.49 | $811,647.72 | $538,131.59 | $758,843.87 |
| 136 | $811,647.72 | $3,466.41 | $2,154.65 | $809,493.07 | $541,598.00 | $764,464.94 |
| 137 | $809,493.07 | $3,457.21 | $2,163.86 | $807,329.21 | $545,055.21 | $770,086.00 |
| 138 | $807,329.21 | $3,447.97 | $2,173.10 | $805,156.11 | $548,503.18 | $775,707.07 |
| 139 | $805,156.11 | $3,438.69 | $2,182.38 | $802,973.74 | $551,941.87 | $781,328.13 |
| 140 | $802,973.74 | $3,429.37 | $2,191.70 | $800,782.04 | $555,371.24 | $786,949.20 |
| 141 | $800,782.04 | $3,420.01 | $2,201.06 | $798,580.98 | $558,791.24 | $792,570.26 |
| 142 | $798,580.98 | $3,410.61 | $2,210.46 | $796,370.52 | $562,201.85 | $798,191.33 |
| 143 | $796,370.52 | $3,401.17 | $2,219.90 | $794,150.62 | $565,603.01 | $803,812.40 |
| 144 | $794,150.62 | $3,391.68 | $2,229.38 | $791,921.24 | $568,994.70 | $809,433.46 |
| 145 | $791,921.24 | $3,382.16 | $2,238.90 | $789,682.34 | $572,376.86 | $815,054.53 |
| 146 | $789,682.34 | $3,372.60 | $2,248.46 | $787,433.87 | $575,749.46 | $820,675.59 |
| 147 | $787,433.87 | $3,363.00 | $2,258.07 | $785,175.81 | $579,112.46 | $826,296.66 |
| 148 | $785,175.81 | $3,353.36 | $2,267.71 | $782,908.09 | $582,465.82 | $831,917.72 |
| 149 | $782,908.09 | $3,343.67 | $2,277.40 | $780,630.70 | $585,809.49 | $837,538.79 |
| 150 | $780,630.70 | $3,333.94 | $2,287.12 | $778,343.58 | $589,143.43 | $843,159.86 |
| 151 | $778,343.58 | $3,324.18 | $2,296.89 | $776,046.69 | $592,467.61 | $848,780.92 |
| 152 | $776,046.69 | $3,314.37 | $2,306.70 | $773,739.99 | $595,781.97 | $854,401.99 |
| 153 | $773,739.99 | $3,304.51 | $2,316.55 | $771,423.44 | $599,086.49 | $860,023.05 |
| 154 | $771,423.44 | $3,294.62 | $2,326.44 | $769,096.99 | $602,381.11 | $865,644.12 |
| 155 | $769,096.99 | $3,284.69 | $2,336.38 | $766,760.61 | $605,665.79 | $871,265.18 |
| 156 | $766,760.61 | $3,274.71 | $2,346.36 | $764,414.25 | $608,940.50 | $876,886.25 |
| 157 | $764,414.25 | $3,264.69 | $2,356.38 | $762,057.87 | $612,205.19 | $882,507.32 |
| 158 | $762,057.87 | $3,254.62 | $2,366.44 | $759,691.43 | $615,459.81 | $888,128.38 |
| 159 | $759,691.43 | $3,244.52 | $2,376.55 | $757,314.88 | $618,704.32 | $893,749.45 |
| 160 | $757,314.88 | $3,234.37 | $2,386.70 | $754,928.18 | $621,938.69 | $899,370.51 |
| 161 | $754,928.18 | $3,224.17 | $2,396.89 | $752,531.28 | $625,162.86 | $904,991.58 |
| 162 | $752,531.28 | $3,213.94 | $2,407.13 | $750,124.15 | $628,376.80 | $910,612.64 |
| 163 | $750,124.15 | $3,203.66 | $2,417.41 | $747,706.74 | $631,580.45 | $916,233.71 |
| 164 | $747,706.74 | $3,193.33 | $2,427.73 | $745,279.01 | $634,773.78 | $921,854.78 |
| 165 | $745,279.01 | $3,182.96 | $2,438.10 | $742,840.91 | $637,956.75 | $927,475.84 |
| 166 | $742,840.91 | $3,172.55 | $2,448.52 | $740,392.39 | $641,129.30 | $933,096.91 |
| 167 | $740,392.39 | $3,162.09 | $2,458.97 | $737,933.42 | $644,291.39 | $938,717.97 |
| 168 | $737,933.42 | $3,151.59 | $2,469.48 | $735,463.94 | $647,442.98 | $944,339.04 |
| 169 | $735,463.94 | $3,141.04 | $2,480.02 | $732,983.92 | $650,584.02 | $949,960.10 |
| 170 | $732,983.92 | $3,130.45 | $2,490.61 | $730,493.31 | $653,714.48 | $955,581.17 |
| 171 | $730,493.31 | $3,119.82 | $2,501.25 | $727,992.06 | $656,834.29 | $961,202.24 |
| 172 | $727,992.06 | $3,109.13 | $2,511.93 | $725,480.12 | $659,943.42 | $966,823.30 |
| 173 | $725,480.12 | $3,098.40 | $2,522.66 | $722,957.46 | $663,041.83 | $972,444.37 |
| 174 | $722,957.46 | $3,087.63 | $2,533.43 | $720,424.03 | $666,129.46 | $978,065.43 |
| 175 | $720,424.03 | $3,076.81 | $2,544.25 | $717,879.77 | $669,206.27 | $983,686.50 |
| 176 | $717,879.77 | $3,065.94 | $2,555.12 | $715,324.65 | $672,272.22 | $989,307.56 |
| 177 | $715,324.65 | $3,055.03 | $2,566.03 | $712,758.62 | $675,327.25 | $994,928.63 |
| 178 | $712,758.62 | $3,044.07 | $2,576.99 | $710,181.63 | $678,371.32 | $1,000,549.70 |
| 179 | $710,181.63 | $3,033.07 | $2,588.00 | $707,593.63 | $681,404.39 | $1,006,170.76 |
| 180 | $707,593.63 | $3,022.01 | $2,599.05 | $704,994.58 | $684,426.40 | $1,011,791.83 |
| 181 | $704,994.58 | $3,010.91 | $2,610.15 | $702,384.42 | $687,437.32 | $1,017,412.89 |
| 182 | $702,384.42 | $2,999.77 | $2,621.30 | $699,763.13 | $690,437.08 | $1,023,033.96 |
| 183 | $699,763.13 | $2,988.57 | $2,632.49 | $697,130.63 | $693,425.66 | $1,028,655.02 |
| 184 | $697,130.63 | $2,977.33 | $2,643.74 | $694,486.89 | $696,402.98 | $1,034,276.09 |
| 185 | $694,486.89 | $2,966.04 | $2,655.03 | $691,831.87 | $699,369.02 | $1,039,897.16 |
| 186 | $691,831.87 | $2,954.70 | $2,666.37 | $689,165.50 | $702,323.72 | $1,045,518.22 |
| 187 | $689,165.50 | $2,943.31 | $2,677.75 | $686,487.74 | $705,267.03 | $1,051,139.29 |
| 188 | $686,487.74 | $2,931.87 | $2,689.19 | $683,798.55 | $708,198.91 | $1,056,760.35 |
| 189 | $683,798.55 | $2,920.39 | $2,700.68 | $681,097.88 | $711,119.30 | $1,062,381.42 |
| 190 | $681,097.88 | $2,908.86 | $2,712.21 | $678,385.67 | $714,028.15 | $1,068,002.48 |
| 191 | $678,385.67 | $2,897.27 | $2,723.79 | $675,661.87 | $716,925.42 | $1,073,623.55 |
| 192 | $675,661.87 | $2,885.64 | $2,735.43 | $672,926.45 | $719,811.06 | $1,079,244.62 |
| 193 | $672,926.45 | $2,873.96 | $2,747.11 | $670,179.34 | $722,685.02 | $1,084,865.68 |
| 194 | $670,179.34 | $2,862.22 | $2,758.84 | $667,420.50 | $725,547.24 | $1,090,486.75 |
| 195 | $667,420.50 | $2,850.44 | $2,770.62 | $664,649.87 | $728,397.69 | $1,096,107.81 |
| 196 | $664,649.87 | $2,838.61 | $2,782.46 | $661,867.42 | $731,236.29 | $1,101,728.88 |
| 197 | $661,867.42 | $2,826.73 | $2,794.34 | $659,073.08 | $734,063.02 | $1,107,349.94 |
| 198 | $659,073.08 | $2,814.79 | $2,806.27 | $656,266.80 | $736,877.81 | $1,112,971.01 |
| 199 | $656,266.80 | $2,802.81 | $2,818.26 | $653,448.54 | $739,680.62 | $1,118,592.08 |
| 200 | $653,448.54 | $2,790.77 | $2,830.30 | $650,618.25 | $742,471.39 | $1,124,213.14 |
| 201 | $650,618.25 | $2,778.68 | $2,842.38 | $647,775.86 | $745,250.07 | $1,129,834.21 |
| 202 | $647,775.86 | $2,766.54 | $2,854.52 | $644,921.34 | $748,016.61 | $1,135,455.27 |
| 203 | $644,921.34 | $2,754.35 | $2,866.71 | $642,054.63 | $750,770.96 | $1,141,076.34 |
| 204 | $642,054.63 | $2,742.11 | $2,878.96 | $639,175.67 | $753,513.07 | $1,146,697.40 |
| 205 | $639,175.67 | $2,729.81 | $2,891.25 | $636,284.42 | $756,242.88 | $1,152,318.47 |
| 206 | $636,284.42 | $2,717.46 | $2,903.60 | $633,380.81 | $758,960.35 | $1,157,939.54 |
| 207 | $633,380.81 | $2,705.06 | $2,916.00 | $630,464.81 | $761,665.41 | $1,163,560.60 |
| 208 | $630,464.81 | $2,692.61 | $2,928.46 | $627,536.36 | $764,358.02 | $1,169,181.67 |
| 209 | $627,536.36 | $2,680.10 | $2,940.96 | $624,595.39 | $767,038.13 | $1,174,802.73 |
| 210 | $624,595.39 | $2,667.54 | $2,953.52 | $621,641.87 | $769,705.67 | $1,180,423.80 |
| 211 | $621,641.87 | $2,654.93 | $2,966.14 | $618,675.73 | $772,360.60 | $1,186,044.86 |
| 212 | $618,675.73 | $2,642.26 | $2,978.80 | $615,696.93 | $775,002.86 | $1,191,665.93 |
| 213 | $615,696.93 | $2,629.54 | $2,991.53 | $612,705.40 | $777,632.40 | $1,197,286.99 |
| 214 | $612,705.40 | $2,616.76 | $3,004.30 | $609,701.10 | $780,249.16 | $1,202,908.06 |
| 215 | $609,701.10 | $2,603.93 | $3,017.13 | $606,683.97 | $782,853.09 | $1,208,529.13 |
| 216 | $606,683.97 | $2,591.05 | $3,030.02 | $603,653.95 | $785,444.14 | $1,214,150.19 |
| 217 | $603,653.95 | $2,578.11 | $3,042.96 | $600,610.99 | $788,022.24 | $1,219,771.26 |
| 218 | $600,610.99 | $2,565.11 | $3,055.96 | $597,555.03 | $790,587.35 | $1,225,392.32 |
| 219 | $597,555.03 | $2,552.06 | $3,069.01 | $594,486.02 | $793,139.41 | $1,231,013.39 |
| 220 | $594,486.02 | $2,538.95 | $3,082.11 | $591,403.91 | $795,678.36 | $1,236,634.45 |
| 221 | $591,403.91 | $2,525.79 | $3,095.28 | $588,308.63 | $798,204.15 | $1,242,255.52 |
| 222 | $588,308.63 | $2,512.57 | $3,108.50 | $585,200.13 | $800,716.72 | $1,247,876.59 |
| 223 | $585,200.13 | $2,499.29 | $3,121.77 | $582,078.36 | $803,216.01 | $1,253,497.65 |
| 224 | $582,078.36 | $2,485.96 | $3,135.11 | $578,943.25 | $805,701.97 | $1,259,118.72 |
| 225 | $578,943.25 | $2,472.57 | $3,148.50 | $575,794.76 | $808,174.54 | $1,264,739.78 |
| 226 | $575,794.76 | $2,459.12 | $3,161.94 | $572,632.81 | $810,633.66 | $1,270,360.85 |
| 227 | $572,632.81 | $2,445.62 | $3,175.45 | $569,457.37 | $813,079.28 | $1,275,981.91 |
| 228 | $569,457.37 | $2,432.06 | $3,189.01 | $566,268.36 | $815,511.34 | $1,281,602.98 |
| 229 | $566,268.36 | $2,418.44 | $3,202.63 | $563,065.73 | $817,929.78 | $1,287,224.05 |
| 230 | $563,065.73 | $2,404.76 | $3,216.31 | $559,849.43 | $820,334.54 | $1,292,845.11 |
| 231 | $559,849.43 | $2,391.02 | $3,230.04 | $556,619.38 | $822,725.56 | $1,298,466.18 |
| 232 | $556,619.38 | $2,377.23 | $3,243.84 | $553,375.55 | $825,102.79 | $1,304,087.24 |
| 233 | $553,375.55 | $2,363.37 | $3,257.69 | $550,117.86 | $827,466.16 | $1,309,708.31 |
| 234 | $550,117.86 | $2,349.46 | $3,271.60 | $546,846.25 | $829,815.63 | $1,315,329.37 |
| 235 | $546,846.25 | $2,335.49 | $3,285.58 | $543,560.67 | $832,151.12 | $1,320,950.44 |
| 236 | $543,560.67 | $2,321.46 | $3,299.61 | $540,261.07 | $834,472.57 | $1,326,571.51 |
| 237 | $540,261.07 | $2,307.36 | $3,313.70 | $536,947.37 | $836,779.94 | $1,332,192.57 |
| 238 | $536,947.37 | $2,293.21 | $3,327.85 | $533,619.51 | $839,073.15 | $1,337,813.64 |
| 239 | $533,619.51 | $2,279.00 | $3,342.07 | $530,277.45 | $841,352.15 | $1,343,434.70 |
| 240 | $530,277.45 | $2,264.73 | $3,356.34 | $526,921.11 | $843,616.88 | $1,349,055.77 |
| 241 | $526,921.11 | $2,250.39 | $3,370.67 | $523,550.43 | $845,867.27 | $1,354,676.83 |
| 242 | $523,550.43 | $2,236.00 | $3,385.07 | $520,165.37 | $848,103.27 | $1,360,297.90 |
| 243 | $520,165.37 | $2,221.54 | $3,399.53 | $516,765.84 | $850,324.81 | $1,365,918.97 |
| 244 | $516,765.84 | $2,207.02 | $3,414.04 | $513,351.79 | $852,531.83 | $1,371,540.03 |
| 245 | $513,351.79 | $2,192.44 | $3,428.63 | $509,923.17 | $854,724.27 | $1,377,161.10 |
| 246 | $509,923.17 | $2,177.80 | $3,443.27 | $506,479.90 | $856,902.06 | $1,382,782.16 |
| 247 | $506,479.90 | $2,163.09 | $3,457.97 | $503,021.93 | $859,065.15 | $1,388,403.23 |
| 248 | $503,021.93 | $2,148.32 | $3,472.74 | $499,549.18 | $861,213.48 | $1,394,024.29 |
| 249 | $499,549.18 | $2,133.49 | $3,487.57 | $496,061.61 | $863,346.97 | $1,399,645.36 |
| 250 | $496,061.61 | $2,118.60 | $3,502.47 | $492,559.14 | $865,465.56 | $1,405,266.43 |
| 251 | $492,559.14 | $2,103.64 | $3,517.43 | $489,041.71 | $867,569.20 | $1,410,887.49 |
| 252 | $489,041.71 | $2,088.62 | $3,532.45 | $485,509.26 | $869,657.82 | $1,416,508.56 |
| 253 | $485,509.26 | $2,073.53 | $3,547.54 | $481,961.72 | $871,731.35 | $1,422,129.62 |
| 254 | $481,961.72 | $2,058.38 | $3,562.69 | $478,399.04 | $873,789.73 | $1,427,750.69 |
| 255 | $478,399.04 | $2,043.16 | $3,577.90 | $474,821.13 | $875,832.89 | $1,433,371.75 |
| 256 | $474,821.13 | $2,027.88 | $3,593.18 | $471,227.95 | $877,860.77 | $1,438,992.82 |
| 257 | $471,227.95 | $2,012.54 | $3,608.53 | $467,619.42 | $879,873.31 | $1,444,613.89 |
| 258 | $467,619.42 | $1,997.12 | $3,623.94 | $463,995.48 | $881,870.43 | $1,450,234.95 |
| 259 | $463,995.48 | $1,981.65 | $3,639.42 | $460,356.06 | $883,852.08 | $1,455,856.02 |
| 260 | $460,356.06 | $1,966.10 | $3,654.96 | $456,701.10 | $885,818.18 | $1,461,477.08 |
| 261 | $456,701.10 | $1,950.49 | $3,670.57 | $453,030.53 | $887,768.68 | $1,467,098.15 |
| 262 | $453,030.53 | $1,934.82 | $3,686.25 | $449,344.28 | $889,703.49 | $1,472,719.21 |
| 263 | $449,344.28 | $1,919.07 | $3,701.99 | $445,642.29 | $891,622.57 | $1,478,340.28 |
| 264 | $445,642.29 | $1,903.26 | $3,717.80 | $441,924.49 | $893,525.83 | $1,483,961.35 |
| 265 | $441,924.49 | $1,887.39 | $3,733.68 | $438,190.81 | $895,413.22 | $1,489,582.41 |
| 266 | $438,190.81 | $1,871.44 | $3,749.63 | $434,441.18 | $897,284.66 | $1,495,203.48 |
| 267 | $434,441.18 | $1,855.43 | $3,765.64 | $430,675.54 | $899,140.08 | $1,500,824.54 |
| 268 | $430,675.54 | $1,839.34 | $3,781.72 | $426,893.82 | $900,979.43 | $1,506,445.61 |
| 269 | $426,893.82 | $1,823.19 | $3,797.87 | $423,095.95 | $902,802.62 | $1,512,066.67 |
| 270 | $423,095.95 | $1,806.97 | $3,814.09 | $419,281.85 | $904,609.59 | $1,517,687.74 |
| 271 | $419,281.85 | $1,790.68 | $3,830.38 | $415,451.47 | $906,400.28 | $1,523,308.81 |
| 272 | $415,451.47 | $1,774.32 | $3,846.74 | $411,604.73 | $908,174.60 | $1,528,929.87 |
| 273 | $411,604.73 | $1,757.90 | $3,863.17 | $407,741.56 | $909,932.49 | $1,534,550.94 |
| 274 | $407,741.56 | $1,741.40 | $3,879.67 | $403,861.89 | $911,673.89 | $1,540,172.00 |
| 275 | $403,861.89 | $1,724.83 | $3,896.24 | $399,965.65 | $913,398.72 | $1,545,793.07 |
| 276 | $399,965.65 | $1,708.19 | $3,912.88 | $396,052.77 | $915,106.90 | $1,551,414.13 |
| 277 | $396,052.77 | $1,691.48 | $3,929.59 | $392,123.18 | $916,798.38 | $1,557,035.20 |
| 278 | $392,123.18 | $1,674.69 | $3,946.37 | $388,176.81 | $918,473.07 | $1,562,656.27 |
| 279 | $388,176.81 | $1,657.84 | $3,963.23 | $384,213.58 | $920,130.91 | $1,568,277.33 |
| 280 | $384,213.58 | $1,640.91 | $3,980.15 | $380,233.43 | $921,771.82 | $1,573,898.40 |
| 281 | $380,233.43 | $1,623.91 | $3,997.15 | $376,236.27 | $923,395.74 | $1,579,519.46 |
| 282 | $376,236.27 | $1,606.84 | $4,014.22 | $372,222.05 | $925,002.58 | $1,585,140.53 |
| 283 | $372,222.05 | $1,589.70 | $4,031.37 | $368,190.68 | $926,592.28 | $1,590,761.59 |
| 284 | $368,190.68 | $1,572.48 | $4,048.58 | $364,142.10 | $928,164.76 | $1,596,382.66 |
| 285 | $364,142.10 | $1,555.19 | $4,065.88 | $360,076.22 | $929,719.95 | $1,602,003.73 |
| 286 | $360,076.22 | $1,537.83 | $4,083.24 | $355,992.98 | $931,257.77 | $1,607,624.79 |
| 287 | $355,992.98 | $1,520.39 | $4,100.68 | $351,892.30 | $932,778.16 | $1,613,245.86 |
| 288 | $351,892.30 | $1,502.87 | $4,118.19 | $347,774.11 | $934,281.03 | $1,618,866.92 |
| 289 | $347,774.11 | $1,485.29 | $4,135.78 | $343,638.33 | $935,766.32 | $1,624,487.99 |
| 290 | $343,638.33 | $1,467.62 | $4,153.44 | $339,484.89 | $937,233.94 | $1,630,109.05 |
| 291 | $339,484.89 | $1,449.88 | $4,171.18 | $335,313.70 | $938,683.82 | $1,635,730.12 |
| 292 | $335,313.70 | $1,432.07 | $4,189.00 | $331,124.71 | $940,115.89 | $1,641,351.19 |
| 293 | $331,124.71 | $1,414.18 | $4,206.89 | $326,917.82 | $941,530.07 | $1,646,972.25 |
| 294 | $326,917.82 | $1,396.21 | $4,224.85 | $322,692.97 | $942,926.28 | $1,652,593.32 |
| 295 | $322,692.97 | $1,378.17 | $4,242.90 | $318,450.07 | $944,304.45 | $1,658,214.38 |
| 296 | $318,450.07 | $1,360.05 | $4,261.02 | $314,189.05 | $945,664.50 | $1,663,835.45 |
| 297 | $314,189.05 | $1,341.85 | $4,279.22 | $309,909.83 | $947,006.35 | $1,669,456.51 |
| 298 | $309,909.83 | $1,323.57 | $4,297.49 | $305,612.34 | $948,329.92 | $1,675,077.58 |
| 299 | $305,612.34 | $1,305.22 | $4,315.85 | $301,296.49 | $949,635.14 | $1,680,698.65 |
| 300 | $301,296.49 | $1,286.79 | $4,334.28 | $296,962.22 | $950,921.93 | $1,686,319.71 |
| 301 | $296,962.22 | $1,268.28 | $4,352.79 | $292,609.43 | $952,190.20 | $1,691,940.78 |
| 302 | $292,609.43 | $1,249.69 | $4,371.38 | $288,238.05 | $953,439.89 | $1,697,561.84 |
| 303 | $288,238.05 | $1,231.02 | $4,390.05 | $283,848.00 | $954,670.91 | $1,703,182.91 |
| 304 | $283,848.00 | $1,212.27 | $4,408.80 | $279,439.20 | $955,883.17 | $1,708,803.97 |
| 305 | $279,439.20 | $1,193.44 | $4,427.63 | $275,011.57 | $957,076.61 | $1,714,425.04 |
| 306 | $275,011.57 | $1,174.53 | $4,446.54 | $270,565.04 | $958,251.14 | $1,720,046.11 |
| 307 | $270,565.04 | $1,155.54 | $4,465.53 | $266,099.51 | $959,406.68 | $1,725,667.17 |
| 308 | $266,099.51 | $1,136.47 | $4,484.60 | $261,614.91 | $960,543.15 | $1,731,288.24 |
| 309 | $261,614.91 | $1,117.31 | $4,503.75 | $257,111.16 | $961,660.46 | $1,736,909.30 |
| 310 | $257,111.16 | $1,098.08 | $4,522.99 | $252,588.17 | $962,758.54 | $1,742,530.37 |
| 311 | $252,588.17 | $1,078.76 | $4,542.30 | $248,045.87 | $963,837.30 | $1,748,151.43 |
| 312 | $248,045.87 | $1,059.36 | $4,561.70 | $243,484.16 | $964,896.66 | $1,753,772.50 |
| 313 | $243,484.16 | $1,039.88 | $4,581.19 | $238,902.98 | $965,936.54 | $1,759,393.57 |
| 314 | $238,902.98 | $1,020.31 | $4,600.75 | $234,302.23 | $966,956.86 | $1,765,014.63 |
| 315 | $234,302.23 | $1,000.67 | $4,620.40 | $229,681.83 | $967,957.52 | $1,770,635.70 |
| 316 | $229,681.83 | $980.93 | $4,640.13 | $225,041.69 | $968,938.46 | $1,776,256.76 |
| 317 | $225,041.69 | $961.12 | $4,659.95 | $220,381.74 | $969,899.57 | $1,781,877.83 |
| 318 | $220,381.74 | $941.21 | $4,679.85 | $215,701.89 | $970,840.79 | $1,787,498.89 |
| 319 | $215,701.89 | $921.23 | $4,699.84 | $211,002.05 | $971,762.01 | $1,793,119.96 |
| 320 | $211,002.05 | $901.15 | $4,719.91 | $206,282.14 | $972,663.17 | $1,798,741.03 |
| 321 | $206,282.14 | $881.00 | $4,740.07 | $201,542.07 | $973,544.16 | $1,804,362.09 |
| 322 | $201,542.07 | $860.75 | $4,760.31 | $196,781.76 | $974,404.92 | $1,809,983.16 |
| 323 | $196,781.76 | $840.42 | $4,780.64 | $192,001.12 | $975,245.34 | $1,815,604.22 |
| 324 | $192,001.12 | $820.00 | $4,801.06 | $187,200.05 | $976,065.34 | $1,821,225.29 |
| 325 | $187,200.05 | $799.50 | $4,821.57 | $182,378.49 | $976,864.84 | $1,826,846.35 |
| 326 | $182,378.49 | $778.91 | $4,842.16 | $177,536.33 | $977,643.75 | $1,832,467.42 |
| 327 | $177,536.33 | $758.23 | $4,862.84 | $172,673.49 | $978,401.98 | $1,838,088.49 |
| 328 | $172,673.49 | $737.46 | $4,883.61 | $167,789.89 | $979,139.44 | $1,843,709.55 |
| 329 | $167,789.89 | $716.60 | $4,904.46 | $162,885.43 | $979,856.04 | $1,849,330.62 |
| 330 | $162,885.43 | $695.66 | $4,925.41 | $157,960.02 | $980,551.70 | $1,854,951.68 |
| 331 | $157,960.02 | $674.62 | $4,946.44 | $153,013.57 | $981,226.32 | $1,860,572.75 |
| 332 | $153,013.57 | $653.50 | $4,967.57 | $148,046.00 | $981,879.81 | $1,866,193.81 |
| 333 | $148,046.00 | $632.28 | $4,988.79 | $143,057.22 | $982,512.09 | $1,871,814.88 |
| 334 | $143,057.22 | $610.97 | $5,010.09 | $138,047.12 | $983,123.07 | $1,877,435.95 |
| 335 | $138,047.12 | $589.58 | $5,031.49 | $133,015.63 | $983,712.64 | $1,883,057.01 |
| 336 | $133,015.63 | $568.09 | $5,052.98 | $127,962.66 | $984,280.73 | $1,888,678.08 |
| 337 | $127,962.66 | $546.51 | $5,074.56 | $122,888.10 | $984,827.24 | $1,894,299.14 |
| 338 | $122,888.10 | $524.83 | $5,096.23 | $117,791.87 | $985,352.07 | $1,899,920.21 |
| 339 | $117,791.87 | $503.07 | $5,118.00 | $112,673.87 | $985,855.14 | $1,905,541.27 |
| 340 | $112,673.87 | $481.21 | $5,139.85 | $107,534.02 | $986,336.35 | $1,911,162.34 |
| 341 | $107,534.02 | $459.26 | $5,161.81 | $102,372.21 | $986,795.61 | $1,916,783.41 |
| 342 | $102,372.21 | $437.21 | $5,183.85 | $97,188.36 | $987,232.83 | $1,922,404.47 |
| 343 | $97,188.36 | $415.08 | $5,205.99 | $91,982.37 | $987,647.90 | $1,928,025.54 |
| 344 | $91,982.37 | $392.84 | $5,228.22 | $86,754.14 | $988,040.75 | $1,933,646.60 |
| 345 | $86,754.14 | $370.51 | $5,250.55 | $81,503.59 | $988,411.26 | $1,939,267.67 |
| 346 | $81,503.59 | $348.09 | $5,272.98 | $76,230.61 | $988,759.35 | $1,944,888.73 |
| 347 | $76,230.61 | $325.57 | $5,295.50 | $70,935.12 | $989,084.91 | $1,950,509.80 |
| 348 | $70,935.12 | $302.95 | $5,318.11 | $65,617.00 | $989,387.87 | $1,956,130.86 |
| 349 | $65,617.00 | $280.24 | $5,340.83 | $60,276.18 | $989,668.11 | $1,961,751.93 |
| 350 | $60,276.18 | $257.43 | $5,363.64 | $54,912.54 | $989,925.54 | $1,967,373.00 |
| 351 | $54,912.54 | $234.52 | $5,386.54 | $49,526.00 | $990,160.06 | $1,972,994.06 |
| 352 | $49,526.00 | $211.52 | $5,409.55 | $44,116.45 | $990,371.57 | $1,978,615.13 |
| 353 | $44,116.45 | $188.41 | $5,432.65 | $38,683.80 | $990,559.99 | $1,984,236.19 |
| 354 | $38,683.80 | $165.21 | $5,455.85 | $33,227.94 | $990,725.20 | $1,989,857.26 |
| 355 | $33,227.94 | $141.91 | $5,479.15 | $27,748.79 | $990,867.11 | $1,995,478.32 |
| 356 | $27,748.79 | $118.51 | $5,502.56 | $22,246.23 | $990,985.62 | $2,001,099.39 |
| 357 | $22,246.23 | $95.01 | $5,526.06 | $16,720.18 | $991,080.63 | $2,006,720.46 |
| 358 | $16,720.18 | $71.41 | $5,549.66 | $11,170.52 | $991,152.04 | $2,012,341.52 |
| 359 | $11,170.52 | $47.71 | $5,573.36 | $5,597.16 | $991,199.75 | $2,017,962.59 |
| 360 | $5,597.16 | $23.90 | $5,597.16 | $-0.00 | $991,223.65 | $2,023,583.65 |