|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,035,840.00 | $4,531.80 | $1,188.15 | $1,034,651.85 | $4,531.80 | $5,719.95 |
| 2 | $1,034,651.85 | $4,526.60 | $1,193.34 | $1,033,458.51 | $9,058.40 | $11,439.89 |
| 3 | $1,033,458.51 | $4,521.38 | $1,198.57 | $1,032,259.94 | $13,579.78 | $17,159.84 |
| 4 | $1,032,259.94 | $4,516.14 | $1,203.81 | $1,031,056.13 | $18,095.92 | $22,879.79 |
| 5 | $1,031,056.13 | $4,510.87 | $1,209.08 | $1,029,847.06 | $22,606.79 | $28,599.73 |
| 6 | $1,029,847.06 | $4,505.58 | $1,214.37 | $1,028,632.69 | $27,112.37 | $34,319.68 |
| 7 | $1,028,632.69 | $4,500.27 | $1,219.68 | $1,027,413.01 | $31,612.64 | $40,039.63 |
| 8 | $1,027,413.01 | $4,494.93 | $1,225.01 | $1,026,188.00 | $36,107.57 | $45,759.57 |
| 9 | $1,026,188.00 | $4,489.57 | $1,230.37 | $1,024,957.62 | $40,597.14 | $51,479.52 |
| 10 | $1,024,957.62 | $4,484.19 | $1,235.76 | $1,023,721.87 | $45,081.33 | $57,199.47 |
| 11 | $1,023,721.87 | $4,478.78 | $1,241.16 | $1,022,480.70 | $49,560.12 | $62,919.42 |
| 12 | $1,022,480.70 | $4,473.35 | $1,246.59 | $1,021,234.11 | $54,033.47 | $68,639.36 |
| 13 | $1,021,234.11 | $4,467.90 | $1,252.05 | $1,019,982.06 | $58,501.37 | $74,359.31 |
| 14 | $1,019,982.06 | $4,462.42 | $1,257.53 | $1,018,724.53 | $62,963.79 | $80,079.26 |
| 15 | $1,018,724.53 | $4,456.92 | $1,263.03 | $1,017,461.51 | $67,420.71 | $85,799.20 |
| 16 | $1,017,461.51 | $4,451.39 | $1,268.55 | $1,016,192.96 | $71,872.10 | $91,519.15 |
| 17 | $1,016,192.96 | $4,445.84 | $1,274.10 | $1,014,918.85 | $76,317.95 | $97,239.10 |
| 18 | $1,014,918.85 | $4,440.27 | $1,279.68 | $1,013,639.18 | $80,758.22 | $102,959.04 |
| 19 | $1,013,639.18 | $4,434.67 | $1,285.28 | $1,012,353.90 | $85,192.89 | $108,678.99 |
| 20 | $1,012,353.90 | $4,429.05 | $1,290.90 | $1,011,063.00 | $89,621.94 | $114,398.94 |
| 21 | $1,011,063.00 | $4,423.40 | $1,296.55 | $1,009,766.46 | $94,045.34 | $120,118.88 |
| 22 | $1,009,766.46 | $4,417.73 | $1,302.22 | $1,008,464.24 | $98,463.07 | $125,838.83 |
| 23 | $1,008,464.24 | $4,412.03 | $1,307.92 | $1,007,156.32 | $102,875.10 | $131,558.78 |
| 24 | $1,007,156.32 | $4,406.31 | $1,313.64 | $1,005,842.68 | $107,281.41 | $137,278.72 |
| 25 | $1,005,842.68 | $4,400.56 | $1,319.39 | $1,004,523.30 | $111,681.97 | $142,998.67 |
| 26 | $1,004,523.30 | $4,394.79 | $1,325.16 | $1,003,198.14 | $116,076.76 | $148,718.62 |
| 27 | $1,003,198.14 | $4,388.99 | $1,330.95 | $1,001,867.19 | $120,465.75 | $154,438.56 |
| 28 | $1,001,867.19 | $4,383.17 | $1,336.78 | $1,000,530.41 | $124,848.92 | $160,158.51 |
| 29 | $1,000,530.41 | $4,377.32 | $1,342.63 | $999,187.78 | $129,226.24 | $165,878.46 |
| 30 | $999,187.78 | $4,371.45 | $1,348.50 | $997,839.28 | $133,597.69 | $171,598.40 |
| 31 | $997,839.28 | $4,365.55 | $1,354.40 | $996,484.88 | $137,963.23 | $177,318.35 |
| 32 | $996,484.88 | $4,359.62 | $1,360.33 | $995,124.56 | $142,322.85 | $183,038.30 |
| 33 | $995,124.56 | $4,353.67 | $1,366.28 | $993,758.28 | $146,676.52 | $188,758.25 |
| 34 | $993,758.28 | $4,347.69 | $1,372.25 | $992,386.02 | $151,024.22 | $194,478.19 |
| 35 | $992,386.02 | $4,341.69 | $1,378.26 | $991,007.77 | $155,365.91 | $200,198.14 |
| 36 | $991,007.77 | $4,335.66 | $1,384.29 | $989,623.48 | $159,701.56 | $205,918.09 |
| 37 | $989,623.48 | $4,329.60 | $1,390.34 | $988,233.13 | $164,031.17 | $211,638.03 |
| 38 | $988,233.13 | $4,323.52 | $1,396.43 | $986,836.71 | $168,354.69 | $217,357.98 |
| 39 | $986,836.71 | $4,317.41 | $1,402.54 | $985,434.17 | $172,672.10 | $223,077.93 |
| 40 | $985,434.17 | $4,311.27 | $1,408.67 | $984,025.50 | $176,983.37 | $228,797.87 |
| 41 | $984,025.50 | $4,305.11 | $1,414.84 | $982,610.66 | $181,288.48 | $234,517.82 |
| 42 | $982,610.66 | $4,298.92 | $1,421.03 | $981,189.64 | $185,587.41 | $240,237.77 |
| 43 | $981,189.64 | $4,292.70 | $1,427.24 | $979,762.40 | $189,880.11 | $245,957.71 |
| 44 | $979,762.40 | $4,286.46 | $1,433.49 | $978,328.91 | $194,166.57 | $251,677.66 |
| 45 | $978,328.91 | $4,280.19 | $1,439.76 | $976,889.15 | $198,446.76 | $257,397.61 |
| 46 | $976,889.15 | $4,273.89 | $1,446.06 | $975,443.10 | $202,720.65 | $263,117.55 |
| 47 | $975,443.10 | $4,267.56 | $1,452.38 | $973,990.71 | $206,988.21 | $268,837.50 |
| 48 | $973,990.71 | $4,261.21 | $1,458.74 | $972,531.97 | $211,249.42 | $274,557.45 |
| 49 | $972,531.97 | $4,254.83 | $1,465.12 | $971,066.86 | $215,504.25 | $280,277.39 |
| 50 | $971,066.86 | $4,248.42 | $1,471.53 | $969,595.33 | $219,752.67 | $285,997.34 |
| 51 | $969,595.33 | $4,241.98 | $1,477.97 | $968,117.36 | $223,994.65 | $291,717.29 |
| 52 | $968,117.36 | $4,235.51 | $1,484.43 | $966,632.93 | $228,230.16 | $297,437.24 |
| 53 | $966,632.93 | $4,229.02 | $1,490.93 | $965,142.00 | $232,459.18 | $303,157.18 |
| 54 | $965,142.00 | $4,222.50 | $1,497.45 | $963,644.55 | $236,681.68 | $308,877.13 |
| 55 | $963,644.55 | $4,215.94 | $1,504.00 | $962,140.55 | $240,897.62 | $314,597.08 |
| 56 | $962,140.55 | $4,209.36 | $1,510.58 | $960,629.96 | $245,106.99 | $320,317.02 |
| 57 | $960,629.96 | $4,202.76 | $1,517.19 | $959,112.77 | $249,309.74 | $326,036.97 |
| 58 | $959,112.77 | $4,196.12 | $1,523.83 | $957,588.94 | $253,505.86 | $331,756.92 |
| 59 | $957,588.94 | $4,189.45 | $1,530.50 | $956,058.45 | $257,695.31 | $337,476.86 |
| 60 | $956,058.45 | $4,182.76 | $1,537.19 | $954,521.26 | $261,878.07 | $343,196.81 |
| 61 | $954,521.26 | $4,176.03 | $1,543.92 | $952,977.34 | $266,054.10 | $348,916.76 |
| 62 | $952,977.34 | $4,169.28 | $1,550.67 | $951,426.67 | $270,223.37 | $354,636.70 |
| 63 | $951,426.67 | $4,162.49 | $1,557.46 | $949,869.22 | $274,385.87 | $360,356.65 |
| 64 | $949,869.22 | $4,155.68 | $1,564.27 | $948,304.95 | $278,541.54 | $366,076.60 |
| 65 | $948,304.95 | $4,148.83 | $1,571.11 | $946,733.83 | $282,690.38 | $371,796.54 |
| 66 | $946,733.83 | $4,141.96 | $1,577.99 | $945,155.85 | $286,832.34 | $377,516.49 |
| 67 | $945,155.85 | $4,135.06 | $1,584.89 | $943,570.96 | $290,967.39 | $383,236.44 |
| 68 | $943,570.96 | $4,128.12 | $1,591.82 | $941,979.13 | $295,095.52 | $388,956.38 |
| 69 | $941,979.13 | $4,121.16 | $1,598.79 | $940,380.35 | $299,216.68 | $394,676.33 |
| 70 | $940,380.35 | $4,114.16 | $1,605.78 | $938,774.56 | $303,330.84 | $400,396.28 |
| 71 | $938,774.56 | $4,107.14 | $1,612.81 | $937,161.75 | $307,437.98 | $406,116.22 |
| 72 | $937,161.75 | $4,100.08 | $1,619.86 | $935,541.89 | $311,538.06 | $411,836.17 |
| 73 | $935,541.89 | $4,093.00 | $1,626.95 | $933,914.94 | $315,631.06 | $417,556.12 |
| 74 | $933,914.94 | $4,085.88 | $1,634.07 | $932,280.87 | $319,716.94 | $423,276.07 |
| 75 | $932,280.87 | $4,078.73 | $1,641.22 | $930,639.65 | $323,795.66 | $428,996.01 |
| 76 | $930,639.65 | $4,071.55 | $1,648.40 | $928,991.25 | $327,867.21 | $434,715.96 |
| 77 | $928,991.25 | $4,064.34 | $1,655.61 | $927,335.64 | $331,931.55 | $440,435.91 |
| 78 | $927,335.64 | $4,057.09 | $1,662.85 | $925,672.79 | $335,988.64 | $446,155.85 |
| 79 | $925,672.79 | $4,049.82 | $1,670.13 | $924,002.66 | $340,038.46 | $451,875.80 |
| 80 | $924,002.66 | $4,042.51 | $1,677.44 | $922,325.23 | $344,080.97 | $457,595.75 |
| 81 | $922,325.23 | $4,035.17 | $1,684.77 | $920,640.45 | $348,116.15 | $463,315.69 |
| 82 | $920,640.45 | $4,027.80 | $1,692.14 | $918,948.31 | $352,143.95 | $469,035.64 |
| 83 | $918,948.31 | $4,020.40 | $1,699.55 | $917,248.76 | $356,164.35 | $474,755.59 |
| 84 | $917,248.76 | $4,012.96 | $1,706.98 | $915,541.78 | $360,177.31 | $480,475.53 |
| 85 | $915,541.78 | $4,005.50 | $1,714.45 | $913,827.33 | $364,182.81 | $486,195.48 |
| 86 | $913,827.33 | $3,997.99 | $1,721.95 | $912,105.37 | $368,180.80 | $491,915.43 |
| 87 | $912,105.37 | $3,990.46 | $1,729.49 | $910,375.89 | $372,171.26 | $497,635.37 |
| 88 | $910,375.89 | $3,982.89 | $1,737.05 | $908,638.83 | $376,154.16 | $503,355.32 |
| 89 | $908,638.83 | $3,975.29 | $1,744.65 | $906,894.18 | $380,129.45 | $509,075.27 |
| 90 | $906,894.18 | $3,967.66 | $1,752.28 | $905,141.90 | $384,097.11 | $514,795.21 |
| 91 | $905,141.90 | $3,960.00 | $1,759.95 | $903,381.95 | $388,057.11 | $520,515.16 |
| 92 | $903,381.95 | $3,952.30 | $1,767.65 | $901,614.30 | $392,009.40 | $526,235.11 |
| 93 | $901,614.30 | $3,944.56 | $1,775.38 | $899,838.91 | $395,953.97 | $531,955.06 |
| 94 | $899,838.91 | $3,936.80 | $1,783.15 | $898,055.76 | $399,890.76 | $537,675.00 |
| 95 | $898,055.76 | $3,928.99 | $1,790.95 | $896,264.81 | $403,819.76 | $543,394.95 |
| 96 | $896,264.81 | $3,921.16 | $1,798.79 | $894,466.02 | $407,740.91 | $549,114.90 |
| 97 | $894,466.02 | $3,913.29 | $1,806.66 | $892,659.36 | $411,654.20 | $554,834.84 |
| 98 | $892,659.36 | $3,905.38 | $1,814.56 | $890,844.80 | $415,559.59 | $560,554.79 |
| 99 | $890,844.80 | $3,897.45 | $1,822.50 | $889,022.30 | $419,457.03 | $566,274.74 |
| 100 | $889,022.30 | $3,889.47 | $1,830.47 | $887,191.82 | $423,346.51 | $571,994.68 |
| 101 | $887,191.82 | $3,881.46 | $1,838.48 | $885,353.34 | $427,227.97 | $577,714.63 |
| 102 | $885,353.34 | $3,873.42 | $1,846.53 | $883,506.82 | $431,101.39 | $583,434.58 |
| 103 | $883,506.82 | $3,865.34 | $1,854.60 | $881,652.21 | $434,966.73 | $589,154.52 |
| 104 | $881,652.21 | $3,857.23 | $1,862.72 | $879,789.49 | $438,823.96 | $594,874.47 |
| 105 | $879,789.49 | $3,849.08 | $1,870.87 | $877,918.62 | $442,673.04 | $600,594.42 |
| 106 | $877,918.62 | $3,840.89 | $1,879.05 | $876,039.57 | $446,513.94 | $606,314.36 |
| 107 | $876,039.57 | $3,832.67 | $1,887.27 | $874,152.30 | $450,346.61 | $612,034.31 |
| 108 | $874,152.30 | $3,824.42 | $1,895.53 | $872,256.77 | $454,171.02 | $617,754.26 |
| 109 | $872,256.77 | $3,816.12 | $1,903.82 | $870,352.94 | $457,987.15 | $623,474.20 |
| 110 | $870,352.94 | $3,807.79 | $1,912.15 | $868,440.79 | $461,794.94 | $629,194.15 |
| 111 | $868,440.79 | $3,799.43 | $1,920.52 | $866,520.27 | $465,594.37 | $634,914.10 |
| 112 | $866,520.27 | $3,791.03 | $1,928.92 | $864,591.35 | $469,385.40 | $640,634.04 |
| 113 | $864,591.35 | $3,782.59 | $1,937.36 | $862,653.99 | $473,167.98 | $646,353.99 |
| 114 | $862,653.99 | $3,774.11 | $1,945.84 | $860,708.16 | $476,942.10 | $652,073.94 |
| 115 | $860,708.16 | $3,765.60 | $1,954.35 | $858,753.81 | $480,707.69 | $657,793.89 |
| 116 | $858,753.81 | $3,757.05 | $1,962.90 | $856,790.91 | $484,464.74 | $663,513.83 |
| 117 | $856,790.91 | $3,748.46 | $1,971.49 | $854,819.42 | $488,213.20 | $669,233.78 |
| 118 | $854,819.42 | $3,739.83 | $1,980.11 | $852,839.31 | $491,953.04 | $674,953.73 |
| 119 | $852,839.31 | $3,731.17 | $1,988.77 | $850,850.54 | $495,684.21 | $680,673.67 |
| 120 | $850,850.54 | $3,722.47 | $1,997.48 | $848,853.06 | $499,406.68 | $686,393.62 |
| 121 | $848,853.06 | $3,713.73 | $2,006.21 | $846,846.85 | $503,120.41 | $692,113.57 |
| 122 | $846,846.85 | $3,704.95 | $2,014.99 | $844,831.85 | $506,825.37 | $697,833.51 |
| 123 | $844,831.85 | $3,696.14 | $2,023.81 | $842,808.05 | $510,521.51 | $703,553.46 |
| 124 | $842,808.05 | $3,687.29 | $2,032.66 | $840,775.38 | $514,208.79 | $709,273.41 |
| 125 | $840,775.38 | $3,678.39 | $2,041.55 | $838,733.83 | $517,887.18 | $714,993.35 |
| 126 | $838,733.83 | $3,669.46 | $2,050.49 | $836,683.34 | $521,556.64 | $720,713.30 |
| 127 | $836,683.34 | $3,660.49 | $2,059.46 | $834,623.89 | $525,217.13 | $726,433.25 |
| 128 | $834,623.89 | $3,651.48 | $2,068.47 | $832,555.42 | $528,868.61 | $732,153.19 |
| 129 | $832,555.42 | $3,642.43 | $2,077.52 | $830,477.90 | $532,511.04 | $737,873.14 |
| 130 | $830,477.90 | $3,633.34 | $2,086.61 | $828,391.30 | $536,144.38 | $743,593.09 |
| 131 | $828,391.30 | $3,624.21 | $2,095.73 | $826,295.56 | $539,768.60 | $749,313.03 |
| 132 | $826,295.56 | $3,615.04 | $2,104.90 | $824,190.66 | $543,383.64 | $755,032.98 |
| 133 | $824,190.66 | $3,605.83 | $2,114.11 | $822,076.55 | $546,989.47 | $760,752.93 |
| 134 | $822,076.55 | $3,596.58 | $2,123.36 | $819,953.18 | $550,586.06 | $766,472.87 |
| 135 | $819,953.18 | $3,587.30 | $2,132.65 | $817,820.53 | $554,173.35 | $772,192.82 |
| 136 | $817,820.53 | $3,577.96 | $2,141.98 | $815,678.55 | $557,751.32 | $777,912.77 |
| 137 | $815,678.55 | $3,568.59 | $2,151.35 | $813,527.20 | $561,319.91 | $783,632.72 |
| 138 | $813,527.20 | $3,559.18 | $2,160.77 | $811,366.43 | $564,879.09 | $789,352.66 |
| 139 | $811,366.43 | $3,549.73 | $2,170.22 | $809,196.21 | $568,428.82 | $795,072.61 |
| 140 | $809,196.21 | $3,540.23 | $2,179.71 | $807,016.50 | $571,969.05 | $800,792.56 |
| 141 | $807,016.50 | $3,530.70 | $2,189.25 | $804,827.25 | $575,499.75 | $806,512.50 |
| 142 | $804,827.25 | $3,521.12 | $2,198.83 | $802,628.42 | $579,020.87 | $812,232.45 |
| 143 | $802,628.42 | $3,511.50 | $2,208.45 | $800,419.97 | $582,532.37 | $817,952.40 |
| 144 | $800,419.97 | $3,501.84 | $2,218.11 | $798,201.86 | $586,034.21 | $823,672.34 |
| 145 | $798,201.86 | $3,492.13 | $2,227.81 | $795,974.05 | $589,526.34 | $829,392.29 |
| 146 | $795,974.05 | $3,482.39 | $2,237.56 | $793,736.49 | $593,008.73 | $835,112.24 |
| 147 | $793,736.49 | $3,472.60 | $2,247.35 | $791,489.14 | $596,481.32 | $840,832.18 |
| 148 | $791,489.14 | $3,462.76 | $2,257.18 | $789,231.96 | $599,944.09 | $846,552.13 |
| 149 | $789,231.96 | $3,452.89 | $2,267.06 | $786,964.90 | $603,396.98 | $852,272.08 |
| 150 | $786,964.90 | $3,442.97 | $2,276.98 | $784,687.93 | $606,839.95 | $857,992.02 |
| 151 | $784,687.93 | $3,433.01 | $2,286.94 | $782,400.99 | $610,272.96 | $863,711.97 |
| 152 | $782,400.99 | $3,423.00 | $2,296.94 | $780,104.05 | $613,695.97 | $869,431.92 |
| 153 | $780,104.05 | $3,412.96 | $2,306.99 | $777,797.06 | $617,108.92 | $875,151.86 |
| 154 | $777,797.06 | $3,402.86 | $2,317.08 | $775,479.97 | $620,511.78 | $880,871.81 |
| 155 | $775,479.97 | $3,392.72 | $2,327.22 | $773,152.75 | $623,904.51 | $886,591.76 |
| 156 | $773,152.75 | $3,382.54 | $2,337.40 | $770,815.35 | $627,287.05 | $892,311.71 |
| 157 | $770,815.35 | $3,372.32 | $2,347.63 | $768,467.72 | $630,659.37 | $898,031.65 |
| 158 | $768,467.72 | $3,362.05 | $2,357.90 | $766,109.82 | $634,021.41 | $903,751.60 |
| 159 | $766,109.82 | $3,351.73 | $2,368.22 | $763,741.60 | $637,373.14 | $909,471.55 |
| 160 | $763,741.60 | $3,341.37 | $2,378.58 | $761,363.02 | $640,714.51 | $915,191.49 |
| 161 | $761,363.02 | $3,330.96 | $2,388.98 | $758,974.04 | $644,045.48 | $920,911.44 |
| 162 | $758,974.04 | $3,320.51 | $2,399.44 | $756,574.60 | $647,365.99 | $926,631.39 |
| 163 | $756,574.60 | $3,310.01 | $2,409.93 | $754,164.67 | $650,676.00 | $932,351.33 |
| 164 | $754,164.67 | $3,299.47 | $2,420.48 | $751,744.19 | $653,975.47 | $938,071.28 |
| 165 | $751,744.19 | $3,288.88 | $2,431.07 | $749,313.13 | $657,264.35 | $943,791.23 |
| 166 | $749,313.13 | $3,278.24 | $2,441.70 | $746,871.43 | $660,542.60 | $949,511.17 |
| 167 | $746,871.43 | $3,267.56 | $2,452.38 | $744,419.04 | $663,810.16 | $955,231.12 |
| 168 | $744,419.04 | $3,256.83 | $2,463.11 | $741,955.93 | $667,066.99 | $960,951.07 |
| 169 | $741,955.93 | $3,246.06 | $2,473.89 | $739,482.04 | $670,313.05 | $966,671.01 |
| 170 | $739,482.04 | $3,235.23 | $2,484.71 | $736,997.32 | $673,548.29 | $972,390.96 |
| 171 | $736,997.32 | $3,224.36 | $2,495.58 | $734,501.74 | $676,772.65 | $978,110.91 |
| 172 | $734,501.74 | $3,213.45 | $2,506.50 | $731,995.24 | $679,986.09 | $983,830.85 |
| 173 | $731,995.24 | $3,202.48 | $2,517.47 | $729,477.77 | $683,188.57 | $989,550.80 |
| 174 | $729,477.77 | $3,191.47 | $2,528.48 | $726,949.29 | $686,380.04 | $995,270.75 |
| 175 | $726,949.29 | $3,180.40 | $2,539.54 | $724,409.75 | $689,560.44 | $1,000,990.69 |
| 176 | $724,409.75 | $3,169.29 | $2,550.65 | $721,859.09 | $692,729.73 | $1,006,710.64 |
| 177 | $721,859.09 | $3,158.13 | $2,561.81 | $719,297.28 | $695,887.87 | $1,012,430.59 |
| 178 | $719,297.28 | $3,146.93 | $2,573.02 | $716,724.26 | $699,034.79 | $1,018,150.54 |
| 179 | $716,724.26 | $3,135.67 | $2,584.28 | $714,139.98 | $702,170.46 | $1,023,870.48 |
| 180 | $714,139.98 | $3,124.36 | $2,595.58 | $711,544.40 | $705,294.82 | $1,029,590.43 |
| 181 | $711,544.40 | $3,113.01 | $2,606.94 | $708,937.46 | $708,407.83 | $1,035,310.38 |
| 182 | $708,937.46 | $3,101.60 | $2,618.35 | $706,319.11 | $711,509.43 | $1,041,030.32 |
| 183 | $706,319.11 | $3,090.15 | $2,629.80 | $703,689.31 | $714,599.58 | $1,046,750.27 |
| 184 | $703,689.31 | $3,078.64 | $2,641.31 | $701,048.00 | $717,678.22 | $1,052,470.22 |
| 185 | $701,048.00 | $3,067.09 | $2,652.86 | $698,395.14 | $720,745.30 | $1,058,190.16 |
| 186 | $698,395.14 | $3,055.48 | $2,664.47 | $695,730.67 | $723,800.78 | $1,063,910.11 |
| 187 | $695,730.67 | $3,043.82 | $2,676.13 | $693,054.55 | $726,844.60 | $1,069,630.06 |
| 188 | $693,054.55 | $3,032.11 | $2,687.83 | $690,366.71 | $729,876.72 | $1,075,350.00 |
| 189 | $690,366.71 | $3,020.35 | $2,699.59 | $687,667.12 | $732,897.07 | $1,081,069.95 |
| 190 | $687,667.12 | $3,008.54 | $2,711.40 | $684,955.72 | $735,905.62 | $1,086,789.90 |
| 191 | $684,955.72 | $2,996.68 | $2,723.27 | $682,232.45 | $738,902.30 | $1,092,509.84 |
| 192 | $682,232.45 | $2,984.77 | $2,735.18 | $679,497.27 | $741,887.06 | $1,098,229.79 |
| 193 | $679,497.27 | $2,972.80 | $2,747.15 | $676,750.13 | $744,859.87 | $1,103,949.74 |
| 194 | $676,750.13 | $2,960.78 | $2,759.17 | $673,990.96 | $747,820.65 | $1,109,669.68 |
| 195 | $673,990.96 | $2,948.71 | $2,771.24 | $671,219.73 | $750,769.36 | $1,115,389.63 |
| 196 | $671,219.73 | $2,936.59 | $2,783.36 | $668,436.37 | $753,705.94 | $1,121,109.58 |
| 197 | $668,436.37 | $2,924.41 | $2,795.54 | $665,640.83 | $756,630.35 | $1,126,829.53 |
| 198 | $665,640.83 | $2,912.18 | $2,807.77 | $662,833.06 | $759,542.53 | $1,132,549.47 |
| 199 | $662,833.06 | $2,899.89 | $2,820.05 | $660,013.01 | $762,442.43 | $1,138,269.42 |
| 200 | $660,013.01 | $2,887.56 | $2,832.39 | $657,180.62 | $765,329.98 | $1,143,989.37 |
| 201 | $657,180.62 | $2,875.17 | $2,844.78 | $654,335.84 | $768,205.15 | $1,149,709.31 |
| 202 | $654,335.84 | $2,862.72 | $2,857.23 | $651,478.61 | $771,067.87 | $1,155,429.26 |
| 203 | $651,478.61 | $2,850.22 | $2,869.73 | $648,608.88 | $773,918.09 | $1,161,149.21 |
| 204 | $648,608.88 | $2,837.66 | $2,882.28 | $645,726.60 | $776,755.75 | $1,166,869.15 |
| 205 | $645,726.60 | $2,825.05 | $2,894.89 | $642,831.70 | $779,580.80 | $1,172,589.10 |
| 206 | $642,831.70 | $2,812.39 | $2,907.56 | $639,924.15 | $782,393.19 | $1,178,309.05 |
| 207 | $639,924.15 | $2,799.67 | $2,920.28 | $637,003.87 | $785,192.86 | $1,184,028.99 |
| 208 | $637,003.87 | $2,786.89 | $2,933.05 | $634,070.81 | $787,979.75 | $1,189,748.94 |
| 209 | $634,070.81 | $2,774.06 | $2,945.89 | $631,124.93 | $790,753.81 | $1,195,468.89 |
| 210 | $631,124.93 | $2,761.17 | $2,958.78 | $628,166.15 | $793,514.98 | $1,201,188.83 |
| 211 | $628,166.15 | $2,748.23 | $2,971.72 | $625,194.43 | $796,263.21 | $1,206,908.78 |
| 212 | $625,194.43 | $2,735.23 | $2,984.72 | $622,209.71 | $798,998.44 | $1,212,628.73 |
| 213 | $622,209.71 | $2,722.17 | $2,997.78 | $619,211.93 | $801,720.60 | $1,218,348.67 |
| 214 | $619,211.93 | $2,709.05 | $3,010.89 | $616,201.04 | $804,429.66 | $1,224,068.62 |
| 215 | $616,201.04 | $2,695.88 | $3,024.07 | $613,176.97 | $807,125.54 | $1,229,788.57 |
| 216 | $613,176.97 | $2,682.65 | $3,037.30 | $610,139.67 | $809,808.19 | $1,235,508.51 |
| 217 | $610,139.67 | $2,669.36 | $3,050.59 | $607,089.08 | $812,477.55 | $1,241,228.46 |
| 218 | $607,089.08 | $2,656.01 | $3,063.93 | $604,025.15 | $815,133.56 | $1,246,948.41 |
| 219 | $604,025.15 | $2,642.61 | $3,077.34 | $600,947.82 | $817,776.17 | $1,252,668.36 |
| 220 | $600,947.82 | $2,629.15 | $3,090.80 | $597,857.02 | $820,405.32 | $1,258,388.30 |
| 221 | $597,857.02 | $2,615.62 | $3,104.32 | $594,752.69 | $823,020.94 | $1,264,108.25 |
| 222 | $594,752.69 | $2,602.04 | $3,117.90 | $591,634.79 | $825,622.99 | $1,269,828.20 |
| 223 | $591,634.79 | $2,588.40 | $3,131.54 | $588,503.24 | $828,211.39 | $1,275,548.14 |
| 224 | $588,503.24 | $2,574.70 | $3,145.25 | $585,358.00 | $830,786.09 | $1,281,268.09 |
| 225 | $585,358.00 | $2,560.94 | $3,159.01 | $582,198.99 | $833,347.03 | $1,286,988.04 |
| 226 | $582,198.99 | $2,547.12 | $3,172.83 | $579,026.17 | $835,894.15 | $1,292,707.98 |
| 227 | $579,026.17 | $2,533.24 | $3,186.71 | $575,839.46 | $838,427.39 | $1,298,427.93 |
| 228 | $575,839.46 | $2,519.30 | $3,200.65 | $572,638.81 | $840,946.69 | $1,304,147.88 |
| 229 | $572,638.81 | $2,505.29 | $3,214.65 | $569,424.16 | $843,451.98 | $1,309,867.82 |
| 230 | $569,424.16 | $2,491.23 | $3,228.72 | $566,195.44 | $845,943.21 | $1,315,587.77 |
| 231 | $566,195.44 | $2,477.11 | $3,242.84 | $562,952.60 | $848,420.32 | $1,321,307.72 |
| 232 | $562,952.60 | $2,462.92 | $3,257.03 | $559,695.57 | $850,883.24 | $1,327,027.66 |
| 233 | $559,695.57 | $2,448.67 | $3,271.28 | $556,424.29 | $853,331.90 | $1,332,747.61 |
| 234 | $556,424.29 | $2,434.36 | $3,285.59 | $553,138.70 | $855,766.26 | $1,338,467.56 |
| 235 | $553,138.70 | $2,419.98 | $3,299.97 | $549,838.74 | $858,186.24 | $1,344,187.50 |
| 236 | $549,838.74 | $2,405.54 | $3,314.40 | $546,524.34 | $860,591.79 | $1,349,907.45 |
| 237 | $546,524.34 | $2,391.04 | $3,328.90 | $543,195.43 | $862,982.83 | $1,355,627.40 |
| 238 | $543,195.43 | $2,376.48 | $3,343.47 | $539,851.97 | $865,359.31 | $1,361,347.35 |
| 239 | $539,851.97 | $2,361.85 | $3,358.09 | $536,493.87 | $867,721.16 | $1,367,067.29 |
| 240 | $536,493.87 | $2,347.16 | $3,372.79 | $533,121.09 | $870,068.32 | $1,372,787.24 |
| 241 | $533,121.09 | $2,332.40 | $3,387.54 | $529,733.54 | $872,400.73 | $1,378,507.19 |
| 242 | $529,733.54 | $2,317.58 | $3,402.36 | $526,331.18 | $874,718.31 | $1,384,227.13 |
| 243 | $526,331.18 | $2,302.70 | $3,417.25 | $522,913.93 | $877,021.01 | $1,389,947.08 |
| 244 | $522,913.93 | $2,287.75 | $3,432.20 | $519,481.73 | $879,308.76 | $1,395,667.03 |
| 245 | $519,481.73 | $2,272.73 | $3,447.21 | $516,034.52 | $881,581.49 | $1,401,386.97 |
| 246 | $516,034.52 | $2,257.65 | $3,462.30 | $512,572.22 | $883,839.14 | $1,407,106.92 |
| 247 | $512,572.22 | $2,242.50 | $3,477.44 | $509,094.78 | $886,081.65 | $1,412,826.87 |
| 248 | $509,094.78 | $2,227.29 | $3,492.66 | $505,602.12 | $888,308.94 | $1,418,546.81 |
| 249 | $505,602.12 | $2,212.01 | $3,507.94 | $502,094.19 | $890,520.95 | $1,424,266.76 |
| 250 | $502,094.19 | $2,196.66 | $3,523.28 | $498,570.90 | $892,717.61 | $1,429,986.71 |
| 251 | $498,570.90 | $2,181.25 | $3,538.70 | $495,032.20 | $894,898.86 | $1,435,706.65 |
| 252 | $495,032.20 | $2,165.77 | $3,554.18 | $491,478.02 | $897,064.62 | $1,441,426.60 |
| 253 | $491,478.02 | $2,150.22 | $3,569.73 | $487,908.29 | $899,214.84 | $1,447,146.55 |
| 254 | $487,908.29 | $2,134.60 | $3,585.35 | $484,322.94 | $901,349.44 | $1,452,866.49 |
| 255 | $484,322.94 | $2,118.91 | $3,601.03 | $480,721.91 | $903,468.35 | $1,458,586.44 |
| 256 | $480,721.91 | $2,103.16 | $3,616.79 | $477,105.12 | $905,571.51 | $1,464,306.39 |
| 257 | $477,105.12 | $2,087.33 | $3,632.61 | $473,472.51 | $907,658.84 | $1,470,026.33 |
| 258 | $473,472.51 | $2,071.44 | $3,648.50 | $469,824.00 | $909,730.29 | $1,475,746.28 |
| 259 | $469,824.00 | $2,055.48 | $3,664.47 | $466,159.54 | $911,785.77 | $1,481,466.23 |
| 260 | $466,159.54 | $2,039.45 | $3,680.50 | $462,479.04 | $913,825.21 | $1,487,186.18 |
| 261 | $462,479.04 | $2,023.35 | $3,696.60 | $458,782.44 | $915,848.56 | $1,492,906.12 |
| 262 | $458,782.44 | $2,007.17 | $3,712.77 | $455,069.66 | $917,855.73 | $1,498,626.07 |
| 263 | $455,069.66 | $1,990.93 | $3,729.02 | $451,340.65 | $919,846.66 | $1,504,346.02 |
| 264 | $451,340.65 | $1,974.62 | $3,745.33 | $447,595.31 | $921,821.28 | $1,510,065.96 |
| 265 | $447,595.31 | $1,958.23 | $3,761.72 | $443,833.60 | $923,779.51 | $1,515,785.91 |
| 266 | $443,833.60 | $1,941.77 | $3,778.17 | $440,055.42 | $925,721.28 | $1,521,505.86 |
| 267 | $440,055.42 | $1,925.24 | $3,794.70 | $436,260.72 | $927,646.52 | $1,527,225.80 |
| 268 | $436,260.72 | $1,908.64 | $3,811.31 | $432,449.41 | $929,555.16 | $1,532,945.75 |
| 269 | $432,449.41 | $1,891.97 | $3,827.98 | $428,621.43 | $931,447.13 | $1,538,665.70 |
| 270 | $428,621.43 | $1,875.22 | $3,844.73 | $424,776.70 | $933,322.35 | $1,544,385.64 |
| 271 | $424,776.70 | $1,858.40 | $3,861.55 | $420,915.15 | $935,180.75 | $1,550,105.59 |
| 272 | $420,915.15 | $1,841.50 | $3,878.44 | $417,036.71 | $937,022.25 | $1,555,825.54 |
| 273 | $417,036.71 | $1,824.54 | $3,895.41 | $413,141.30 | $938,846.78 | $1,561,545.48 |
| 274 | $413,141.30 | $1,807.49 | $3,912.45 | $409,228.85 | $940,654.28 | $1,567,265.43 |
| 275 | $409,228.85 | $1,790.38 | $3,929.57 | $405,299.28 | $942,444.65 | $1,572,985.38 |
| 276 | $405,299.28 | $1,773.18 | $3,946.76 | $401,352.51 | $944,217.84 | $1,578,705.32 |
| 277 | $401,352.51 | $1,755.92 | $3,964.03 | $397,388.48 | $945,973.76 | $1,584,425.27 |
| 278 | $397,388.48 | $1,738.57 | $3,981.37 | $393,407.11 | $947,712.33 | $1,590,145.22 |
| 279 | $393,407.11 | $1,721.16 | $3,998.79 | $389,408.32 | $949,433.49 | $1,595,865.17 |
| 280 | $389,408.32 | $1,703.66 | $4,016.29 | $385,392.04 | $951,137.15 | $1,601,585.11 |
| 281 | $385,392.04 | $1,686.09 | $4,033.86 | $381,358.18 | $952,823.24 | $1,607,305.06 |
| 282 | $381,358.18 | $1,668.44 | $4,051.50 | $377,306.67 | $954,491.68 | $1,613,025.01 |
| 283 | $377,306.67 | $1,650.72 | $4,069.23 | $373,237.44 | $956,142.40 | $1,618,744.95 |
| 284 | $373,237.44 | $1,632.91 | $4,087.03 | $369,150.41 | $957,775.31 | $1,624,464.90 |
| 285 | $369,150.41 | $1,615.03 | $4,104.91 | $365,045.50 | $959,390.34 | $1,630,184.85 |
| 286 | $365,045.50 | $1,597.07 | $4,122.87 | $360,922.62 | $960,987.42 | $1,635,904.79 |
| 287 | $360,922.62 | $1,579.04 | $4,140.91 | $356,781.71 | $962,566.45 | $1,641,624.74 |
| 288 | $356,781.71 | $1,560.92 | $4,159.03 | $352,622.69 | $964,127.37 | $1,647,344.69 |
| 289 | $352,622.69 | $1,542.72 | $4,177.22 | $348,445.46 | $965,670.10 | $1,653,064.63 |
| 290 | $348,445.46 | $1,524.45 | $4,195.50 | $344,249.97 | $967,194.55 | $1,658,784.58 |
| 291 | $344,249.97 | $1,506.09 | $4,213.85 | $340,036.11 | $968,700.64 | $1,664,504.53 |
| 292 | $340,036.11 | $1,487.66 | $4,232.29 | $335,803.82 | $970,188.30 | $1,670,224.47 |
| 293 | $335,803.82 | $1,469.14 | $4,250.81 | $331,553.02 | $971,657.44 | $1,675,944.42 |
| 294 | $331,553.02 | $1,450.54 | $4,269.40 | $327,283.62 | $973,107.98 | $1,681,664.37 |
| 295 | $327,283.62 | $1,431.87 | $4,288.08 | $322,995.54 | $974,539.85 | $1,687,384.31 |
| 296 | $322,995.54 | $1,413.11 | $4,306.84 | $318,688.70 | $975,952.96 | $1,693,104.26 |
| 297 | $318,688.70 | $1,394.26 | $4,325.68 | $314,363.01 | $977,347.22 | $1,698,824.21 |
| 298 | $314,363.01 | $1,375.34 | $4,344.61 | $310,018.40 | $978,722.56 | $1,704,544.15 |
| 299 | $310,018.40 | $1,356.33 | $4,363.62 | $305,654.79 | $980,078.89 | $1,710,264.10 |
| 300 | $305,654.79 | $1,337.24 | $4,382.71 | $301,272.08 | $981,416.13 | $1,715,984.05 |
| 301 | $301,272.08 | $1,318.07 | $4,401.88 | $296,870.20 | $982,734.19 | $1,721,704.00 |
| 302 | $296,870.20 | $1,298.81 | $4,421.14 | $292,449.06 | $984,033.00 | $1,727,423.94 |
| 303 | $292,449.06 | $1,279.46 | $4,440.48 | $288,008.58 | $985,312.46 | $1,733,143.89 |
| 304 | $288,008.58 | $1,260.04 | $4,459.91 | $283,548.67 | $986,572.50 | $1,738,863.84 |
| 305 | $283,548.67 | $1,240.53 | $4,479.42 | $279,069.25 | $987,813.03 | $1,744,583.78 |
| 306 | $279,069.25 | $1,220.93 | $4,499.02 | $274,570.23 | $989,033.96 | $1,750,303.73 |
| 307 | $274,570.23 | $1,201.24 | $4,518.70 | $270,051.52 | $990,235.20 | $1,756,023.68 |
| 308 | $270,051.52 | $1,181.48 | $4,538.47 | $265,513.05 | $991,416.68 | $1,761,743.62 |
| 309 | $265,513.05 | $1,161.62 | $4,558.33 | $260,954.73 | $992,578.30 | $1,767,463.57 |
| 310 | $260,954.73 | $1,141.68 | $4,578.27 | $256,376.46 | $993,719.97 | $1,773,183.52 |
| 311 | $256,376.46 | $1,121.65 | $4,598.30 | $251,778.16 | $994,841.62 | $1,778,903.46 |
| 312 | $251,778.16 | $1,101.53 | $4,618.42 | $247,159.74 | $995,943.15 | $1,784,623.41 |
| 313 | $247,159.74 | $1,081.32 | $4,638.62 | $242,521.12 | $997,024.47 | $1,790,343.36 |
| 314 | $242,521.12 | $1,061.03 | $4,658.92 | $237,862.20 | $998,085.50 | $1,796,063.30 |
| 315 | $237,862.20 | $1,040.65 | $4,679.30 | $233,182.90 | $999,126.15 | $1,801,783.25 |
| 316 | $233,182.90 | $1,020.18 | $4,699.77 | $228,483.13 | $1,000,146.32 | $1,807,503.20 |
| 317 | $228,483.13 | $999.61 | $4,720.33 | $223,762.79 | $1,001,145.94 | $1,813,223.14 |
| 318 | $223,762.79 | $978.96 | $4,740.98 | $219,021.81 | $1,002,124.90 | $1,818,943.09 |
| 319 | $219,021.81 | $958.22 | $4,761.73 | $214,260.08 | $1,003,083.12 | $1,824,663.04 |
| 320 | $214,260.08 | $937.39 | $4,782.56 | $209,477.52 | $1,004,020.51 | $1,830,382.99 |
| 321 | $209,477.52 | $916.46 | $4,803.48 | $204,674.04 | $1,004,936.97 | $1,836,102.93 |
| 322 | $204,674.04 | $895.45 | $4,824.50 | $199,849.54 | $1,005,832.42 | $1,841,822.88 |
| 323 | $199,849.54 | $874.34 | $4,845.61 | $195,003.94 | $1,006,706.76 | $1,847,542.83 |
| 324 | $195,003.94 | $853.14 | $4,866.80 | $190,137.13 | $1,007,559.91 | $1,853,262.77 |
| 325 | $190,137.13 | $831.85 | $4,888.10 | $185,249.04 | $1,008,391.76 | $1,858,982.72 |
| 326 | $185,249.04 | $810.46 | $4,909.48 | $180,339.55 | $1,009,202.22 | $1,864,702.67 |
| 327 | $180,339.55 | $788.99 | $4,930.96 | $175,408.59 | $1,009,991.21 | $1,870,422.61 |
| 328 | $175,408.59 | $767.41 | $4,952.53 | $170,456.06 | $1,010,758.62 | $1,876,142.56 |
| 329 | $170,456.06 | $745.75 | $4,974.20 | $165,481.86 | $1,011,504.36 | $1,881,862.51 |
| 330 | $165,481.86 | $723.98 | $4,995.96 | $160,485.89 | $1,012,228.35 | $1,887,582.45 |
| 331 | $160,485.89 | $702.13 | $5,017.82 | $155,468.07 | $1,012,930.47 | $1,893,302.40 |
| 332 | $155,468.07 | $680.17 | $5,039.77 | $150,428.30 | $1,013,610.65 | $1,899,022.35 |
| 333 | $150,428.30 | $658.12 | $5,061.82 | $145,366.48 | $1,014,268.77 | $1,904,742.29 |
| 334 | $145,366.48 | $635.98 | $5,083.97 | $140,282.51 | $1,014,904.75 | $1,910,462.24 |
| 335 | $140,282.51 | $613.74 | $5,106.21 | $135,176.30 | $1,015,518.48 | $1,916,182.19 |
| 336 | $135,176.30 | $591.40 | $5,128.55 | $130,047.75 | $1,016,109.88 | $1,921,902.13 |
| 337 | $130,047.75 | $568.96 | $5,150.99 | $124,896.76 | $1,016,678.84 | $1,927,622.08 |
| 338 | $124,896.76 | $546.42 | $5,173.52 | $119,723.23 | $1,017,225.26 | $1,933,342.03 |
| 339 | $119,723.23 | $523.79 | $5,196.16 | $114,527.08 | $1,017,749.05 | $1,939,061.97 |
| 340 | $114,527.08 | $501.06 | $5,218.89 | $109,308.19 | $1,018,250.11 | $1,944,781.92 |
| 341 | $109,308.19 | $478.22 | $5,241.72 | $104,066.46 | $1,018,728.33 | $1,950,501.87 |
| 342 | $104,066.46 | $455.29 | $5,264.66 | $98,801.81 | $1,019,183.62 | $1,956,221.82 |
| 343 | $98,801.81 | $432.26 | $5,287.69 | $93,514.12 | $1,019,615.88 | $1,961,941.76 |
| 344 | $93,514.12 | $409.12 | $5,310.82 | $88,203.29 | $1,020,025.00 | $1,967,661.71 |
| 345 | $88,203.29 | $385.89 | $5,334.06 | $82,869.24 | $1,020,410.89 | $1,973,381.66 |
| 346 | $82,869.24 | $362.55 | $5,357.39 | $77,511.84 | $1,020,773.45 | $1,979,101.60 |
| 347 | $77,511.84 | $339.11 | $5,380.83 | $72,131.01 | $1,021,112.56 | $1,984,821.55 |
| 348 | $72,131.01 | $315.57 | $5,404.37 | $66,726.64 | $1,021,428.13 | $1,990,541.50 |
| 349 | $66,726.64 | $291.93 | $5,428.02 | $61,298.62 | $1,021,720.06 | $1,996,261.44 |
| 350 | $61,298.62 | $268.18 | $5,451.77 | $55,846.85 | $1,021,988.24 | $2,001,981.39 |
| 351 | $55,846.85 | $244.33 | $5,475.62 | $50,371.24 | $1,022,232.57 | $2,007,701.34 |
| 352 | $50,371.24 | $220.37 | $5,499.57 | $44,871.66 | $1,022,452.95 | $2,013,421.28 |
| 353 | $44,871.66 | $196.31 | $5,523.63 | $39,348.03 | $1,022,649.26 | $2,019,141.23 |
| 354 | $39,348.03 | $172.15 | $5,547.80 | $33,800.23 | $1,022,821.41 | $2,024,861.18 |
| 355 | $33,800.23 | $147.88 | $5,572.07 | $28,228.16 | $1,022,969.29 | $2,030,581.12 |
| 356 | $28,228.16 | $123.50 | $5,596.45 | $22,631.71 | $1,023,092.78 | $2,036,301.07 |
| 357 | $22,631.71 | $99.01 | $5,620.93 | $17,010.78 | $1,023,191.80 | $2,042,021.02 |
| 358 | $17,010.78 | $74.42 | $5,645.52 | $11,365.25 | $1,023,266.22 | $2,047,740.96 |
| 359 | $11,365.25 | $49.72 | $5,670.22 | $5,695.03 | $1,023,315.94 | $2,053,460.91 |
| 360 | $5,695.03 | $24.92 | $5,695.03 | $0.00 | $1,023,340.86 | $2,059,180.86 |