|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,036,800.00 | $4,860.00 | $1,108.41 | $1,035,691.59 | $4,860.00 | $5,968.41 |
| 2 | $1,035,691.59 | $4,854.80 | $1,113.60 | $1,034,577.99 | $9,714.80 | $11,936.81 |
| 3 | $1,034,577.99 | $4,849.58 | $1,118.82 | $1,033,459.17 | $14,564.39 | $17,905.22 |
| 4 | $1,033,459.17 | $4,844.34 | $1,124.07 | $1,032,335.11 | $19,408.73 | $23,873.62 |
| 5 | $1,032,335.11 | $4,839.07 | $1,129.33 | $1,031,205.77 | $24,247.80 | $29,842.03 |
| 6 | $1,031,205.77 | $4,833.78 | $1,134.63 | $1,030,071.14 | $29,081.58 | $35,810.43 |
| 7 | $1,030,071.14 | $4,828.46 | $1,139.95 | $1,028,931.20 | $33,910.03 | $41,778.84 |
| 8 | $1,028,931.20 | $4,823.11 | $1,145.29 | $1,027,785.91 | $38,733.15 | $47,747.24 |
| 9 | $1,027,785.91 | $4,817.75 | $1,150.66 | $1,026,635.25 | $43,550.90 | $53,715.65 |
| 10 | $1,026,635.25 | $4,812.35 | $1,156.05 | $1,025,479.19 | $48,363.25 | $59,684.06 |
| 11 | $1,025,479.19 | $4,806.93 | $1,161.47 | $1,024,317.72 | $53,170.18 | $65,652.46 |
| 12 | $1,024,317.72 | $4,801.49 | $1,166.92 | $1,023,150.80 | $57,971.67 | $71,620.87 |
| 13 | $1,023,150.80 | $4,796.02 | $1,172.39 | $1,021,978.42 | $62,767.69 | $77,589.27 |
| 14 | $1,021,978.42 | $4,790.52 | $1,177.88 | $1,020,800.54 | $67,558.22 | $83,557.68 |
| 15 | $1,020,800.54 | $4,785.00 | $1,183.40 | $1,019,617.13 | $72,343.22 | $89,526.08 |
| 16 | $1,019,617.13 | $4,779.46 | $1,188.95 | $1,018,428.18 | $77,122.67 | $95,494.49 |
| 17 | $1,018,428.18 | $4,773.88 | $1,194.52 | $1,017,233.66 | $81,896.56 | $101,462.90 |
| 18 | $1,017,233.66 | $4,768.28 | $1,200.12 | $1,016,033.54 | $86,664.84 | $107,431.30 |
| 19 | $1,016,033.54 | $4,762.66 | $1,205.75 | $1,014,827.79 | $91,427.50 | $113,399.71 |
| 20 | $1,014,827.79 | $4,757.01 | $1,211.40 | $1,013,616.39 | $96,184.50 | $119,368.11 |
| 21 | $1,013,616.39 | $4,751.33 | $1,217.08 | $1,012,399.31 | $100,935.83 | $125,336.52 |
| 22 | $1,012,399.31 | $4,745.62 | $1,222.78 | $1,011,176.53 | $105,681.45 | $131,304.92 |
| 23 | $1,011,176.53 | $4,739.89 | $1,228.52 | $1,009,948.01 | $110,421.34 | $137,273.33 |
| 24 | $1,009,948.01 | $4,734.13 | $1,234.27 | $1,008,713.74 | $115,155.47 | $143,241.73 |
| 25 | $1,008,713.74 | $4,728.35 | $1,240.06 | $1,007,473.68 | $119,883.82 | $149,210.14 |
| 26 | $1,007,473.68 | $4,722.53 | $1,245.87 | $1,006,227.80 | $124,606.35 | $155,178.55 |
| 27 | $1,006,227.80 | $4,716.69 | $1,251.71 | $1,004,976.09 | $129,323.04 | $161,146.95 |
| 28 | $1,004,976.09 | $4,710.83 | $1,257.58 | $1,003,718.51 | $134,033.87 | $167,115.36 |
| 29 | $1,003,718.51 | $4,704.93 | $1,263.48 | $1,002,455.04 | $138,738.80 | $173,083.76 |
| 30 | $1,002,455.04 | $4,699.01 | $1,269.40 | $1,001,185.64 | $143,437.81 | $179,052.17 |
| 31 | $1,001,185.64 | $4,693.06 | $1,275.35 | $999,910.29 | $148,130.86 | $185,020.57 |
| 32 | $999,910.29 | $4,687.08 | $1,281.33 | $998,628.96 | $152,817.94 | $190,988.98 |
| 33 | $998,628.96 | $4,681.07 | $1,287.33 | $997,341.63 | $157,499.02 | $196,957.38 |
| 34 | $997,341.63 | $4,675.04 | $1,293.37 | $996,048.26 | $162,174.05 | $202,925.79 |
| 35 | $996,048.26 | $4,668.98 | $1,299.43 | $994,748.84 | $166,843.03 | $208,894.20 |
| 36 | $994,748.84 | $4,662.89 | $1,305.52 | $993,443.31 | $171,505.92 | $214,862.60 |
| 37 | $993,443.31 | $4,656.77 | $1,311.64 | $992,131.67 | $176,162.68 | $220,831.01 |
| 38 | $992,131.67 | $4,650.62 | $1,317.79 | $990,813.89 | $180,813.30 | $226,799.41 |
| 39 | $990,813.89 | $4,644.44 | $1,323.97 | $989,489.92 | $185,457.74 | $232,767.82 |
| 40 | $989,489.92 | $4,638.23 | $1,330.17 | $988,159.75 | $190,095.97 | $238,736.22 |
| 41 | $988,159.75 | $4,632.00 | $1,336.41 | $986,823.34 | $194,727.97 | $244,704.63 |
| 42 | $986,823.34 | $4,625.73 | $1,342.67 | $985,480.67 | $199,353.71 | $250,673.04 |
| 43 | $985,480.67 | $4,619.44 | $1,348.96 | $984,131.71 | $203,973.15 | $256,641.44 |
| 44 | $984,131.71 | $4,613.12 | $1,355.29 | $982,776.42 | $208,586.26 | $262,609.85 |
| 45 | $982,776.42 | $4,606.76 | $1,361.64 | $981,414.78 | $213,193.03 | $268,578.25 |
| 46 | $981,414.78 | $4,600.38 | $1,368.02 | $980,046.75 | $217,793.41 | $274,546.66 |
| 47 | $980,046.75 | $4,593.97 | $1,374.44 | $978,672.32 | $222,387.38 | $280,515.06 |
| 48 | $978,672.32 | $4,587.53 | $1,380.88 | $977,291.44 | $226,974.91 | $286,483.47 |
| 49 | $977,291.44 | $4,581.05 | $1,387.35 | $975,904.09 | $231,555.96 | $292,451.87 |
| 50 | $975,904.09 | $4,574.55 | $1,393.86 | $974,510.23 | $236,130.51 | $298,420.28 |
| 51 | $974,510.23 | $4,568.02 | $1,400.39 | $973,109.84 | $240,698.53 | $304,388.69 |
| 52 | $973,109.84 | $4,561.45 | $1,406.95 | $971,702.89 | $245,259.98 | $310,357.09 |
| 53 | $971,702.89 | $4,554.86 | $1,413.55 | $970,289.34 | $249,814.84 | $316,325.50 |
| 54 | $970,289.34 | $4,548.23 | $1,420.17 | $968,869.17 | $254,363.07 | $322,293.90 |
| 55 | $968,869.17 | $4,541.57 | $1,426.83 | $967,442.33 | $258,904.64 | $328,262.31 |
| 56 | $967,442.33 | $4,534.89 | $1,433.52 | $966,008.81 | $263,439.53 | $334,230.71 |
| 57 | $966,008.81 | $4,528.17 | $1,440.24 | $964,568.58 | $267,967.69 | $340,199.12 |
| 58 | $964,568.58 | $4,521.42 | $1,446.99 | $963,121.58 | $272,489.11 | $346,167.52 |
| 59 | $963,121.58 | $4,514.63 | $1,453.77 | $961,667.81 | $277,003.74 | $352,135.93 |
| 60 | $961,667.81 | $4,507.82 | $1,460.59 | $960,207.22 | $281,511.56 | $358,104.34 |
| 61 | $960,207.22 | $4,500.97 | $1,467.43 | $958,739.79 | $286,012.53 | $364,072.74 |
| 62 | $958,739.79 | $4,494.09 | $1,474.31 | $957,265.48 | $290,506.62 | $370,041.15 |
| 63 | $957,265.48 | $4,487.18 | $1,481.22 | $955,784.25 | $294,993.81 | $376,009.55 |
| 64 | $955,784.25 | $4,480.24 | $1,488.17 | $954,296.09 | $299,474.04 | $381,977.96 |
| 65 | $954,296.09 | $4,473.26 | $1,495.14 | $952,800.94 | $303,947.31 | $387,946.36 |
| 66 | $952,800.94 | $4,466.25 | $1,502.15 | $951,298.79 | $308,413.56 | $393,914.77 |
| 67 | $951,298.79 | $4,459.21 | $1,509.19 | $949,789.60 | $312,872.78 | $399,883.18 |
| 68 | $949,789.60 | $4,452.14 | $1,516.27 | $948,273.33 | $317,324.91 | $405,851.58 |
| 69 | $948,273.33 | $4,445.03 | $1,523.37 | $946,749.96 | $321,769.95 | $411,819.99 |
| 70 | $946,749.96 | $4,437.89 | $1,530.52 | $945,219.44 | $326,207.84 | $417,788.39 |
| 71 | $945,219.44 | $4,430.72 | $1,537.69 | $943,681.75 | $330,638.55 | $423,756.80 |
| 72 | $943,681.75 | $4,423.51 | $1,544.90 | $942,136.86 | $335,062.06 | $429,725.20 |
| 73 | $942,136.86 | $4,416.27 | $1,552.14 | $940,584.72 | $339,478.33 | $435,693.61 |
| 74 | $940,584.72 | $4,408.99 | $1,559.41 | $939,025.30 | $343,887.32 | $441,662.01 |
| 75 | $939,025.30 | $4,401.68 | $1,566.72 | $937,458.58 | $348,289.00 | $447,630.42 |
| 76 | $937,458.58 | $4,394.34 | $1,574.07 | $935,884.51 | $352,683.34 | $453,598.83 |
| 77 | $935,884.51 | $4,386.96 | $1,581.45 | $934,303.06 | $357,070.29 | $459,567.23 |
| 78 | $934,303.06 | $4,379.55 | $1,588.86 | $932,714.20 | $361,449.84 | $465,535.64 |
| 79 | $932,714.20 | $4,372.10 | $1,596.31 | $931,117.90 | $365,821.94 | $471,504.04 |
| 80 | $931,117.90 | $4,364.62 | $1,603.79 | $929,514.10 | $370,186.55 | $477,472.45 |
| 81 | $929,514.10 | $4,357.10 | $1,611.31 | $927,902.80 | $374,543.65 | $483,440.85 |
| 82 | $927,902.80 | $4,349.54 | $1,618.86 | $926,283.94 | $378,893.19 | $489,409.26 |
| 83 | $926,283.94 | $4,341.96 | $1,626.45 | $924,657.49 | $383,235.15 | $495,377.66 |
| 84 | $924,657.49 | $4,334.33 | $1,634.07 | $923,023.41 | $387,569.48 | $501,346.07 |
| 85 | $923,023.41 | $4,326.67 | $1,641.73 | $921,381.68 | $391,896.15 | $507,314.48 |
| 86 | $921,381.68 | $4,318.98 | $1,649.43 | $919,732.25 | $396,215.13 | $513,282.88 |
| 87 | $919,732.25 | $4,311.24 | $1,657.16 | $918,075.09 | $400,526.38 | $519,251.29 |
| 88 | $918,075.09 | $4,303.48 | $1,664.93 | $916,410.16 | $404,829.85 | $525,219.69 |
| 89 | $916,410.16 | $4,295.67 | $1,672.73 | $914,737.43 | $409,125.53 | $531,188.10 |
| 90 | $914,737.43 | $4,287.83 | $1,680.57 | $913,056.85 | $413,413.36 | $537,156.50 |
| 91 | $913,056.85 | $4,279.95 | $1,688.45 | $911,368.40 | $417,693.31 | $543,124.91 |
| 92 | $911,368.40 | $4,272.04 | $1,696.37 | $909,672.04 | $421,965.35 | $549,093.32 |
| 93 | $909,672.04 | $4,264.09 | $1,704.32 | $907,967.72 | $426,229.44 | $555,061.72 |
| 94 | $907,967.72 | $4,256.10 | $1,712.31 | $906,255.41 | $430,485.54 | $561,030.13 |
| 95 | $906,255.41 | $4,248.07 | $1,720.33 | $904,535.08 | $434,733.61 | $566,998.53 |
| 96 | $904,535.08 | $4,240.01 | $1,728.40 | $902,806.68 | $438,973.62 | $572,966.94 |
| 97 | $902,806.68 | $4,231.91 | $1,736.50 | $901,070.18 | $443,205.52 | $578,935.34 |
| 98 | $901,070.18 | $4,223.77 | $1,744.64 | $899,325.54 | $447,429.29 | $584,903.75 |
| 99 | $899,325.54 | $4,215.59 | $1,752.82 | $897,572.72 | $451,644.88 | $590,872.15 |
| 100 | $897,572.72 | $4,207.37 | $1,761.03 | $895,811.69 | $455,852.25 | $596,840.56 |
| 101 | $895,811.69 | $4,199.12 | $1,769.29 | $894,042.40 | $460,051.37 | $602,808.97 |
| 102 | $894,042.40 | $4,190.82 | $1,777.58 | $892,264.82 | $464,242.19 | $608,777.37 |
| 103 | $892,264.82 | $4,182.49 | $1,785.91 | $890,478.91 | $468,424.68 | $614,745.78 |
| 104 | $890,478.91 | $4,174.12 | $1,794.29 | $888,684.62 | $472,598.80 | $620,714.18 |
| 105 | $888,684.62 | $4,165.71 | $1,802.70 | $886,881.92 | $476,764.51 | $626,682.59 |
| 106 | $886,881.92 | $4,157.26 | $1,811.15 | $885,070.78 | $480,921.77 | $632,650.99 |
| 107 | $885,070.78 | $4,148.77 | $1,819.64 | $883,251.14 | $485,070.54 | $638,619.40 |
| 108 | $883,251.14 | $4,140.24 | $1,828.17 | $881,422.98 | $489,210.78 | $644,587.80 |
| 109 | $881,422.98 | $4,131.67 | $1,836.74 | $879,586.24 | $493,342.45 | $650,556.21 |
| 110 | $879,586.24 | $4,123.06 | $1,845.35 | $877,740.90 | $497,465.51 | $656,524.62 |
| 111 | $877,740.90 | $4,114.41 | $1,854.00 | $875,886.90 | $501,579.92 | $662,493.02 |
| 112 | $875,886.90 | $4,105.72 | $1,862.69 | $874,024.21 | $505,685.64 | $668,461.43 |
| 113 | $874,024.21 | $4,096.99 | $1,871.42 | $872,152.80 | $509,782.63 | $674,429.83 |
| 114 | $872,152.80 | $4,088.22 | $1,880.19 | $870,272.61 | $513,870.85 | $680,398.24 |
| 115 | $870,272.61 | $4,079.40 | $1,889.00 | $868,383.61 | $517,950.25 | $686,366.64 |
| 116 | $868,383.61 | $4,070.55 | $1,897.86 | $866,485.75 | $522,020.80 | $692,335.05 |
| 117 | $866,485.75 | $4,061.65 | $1,906.75 | $864,578.99 | $526,082.45 | $698,303.45 |
| 118 | $864,578.99 | $4,052.71 | $1,915.69 | $862,663.30 | $530,135.16 | $704,271.86 |
| 119 | $862,663.30 | $4,043.73 | $1,924.67 | $860,738.63 | $534,178.90 | $710,240.27 |
| 120 | $860,738.63 | $4,034.71 | $1,933.69 | $858,804.94 | $538,213.61 | $716,208.67 |
| 121 | $858,804.94 | $4,025.65 | $1,942.76 | $856,862.18 | $542,239.26 | $722,177.08 |
| 122 | $856,862.18 | $4,016.54 | $1,951.86 | $854,910.32 | $546,255.80 | $728,145.48 |
| 123 | $854,910.32 | $4,007.39 | $1,961.01 | $852,949.30 | $550,263.19 | $734,113.89 |
| 124 | $852,949.30 | $3,998.20 | $1,970.21 | $850,979.10 | $554,261.39 | $740,082.29 |
| 125 | $850,979.10 | $3,988.96 | $1,979.44 | $848,999.66 | $558,250.36 | $746,050.70 |
| 126 | $848,999.66 | $3,979.69 | $1,988.72 | $847,010.94 | $562,230.04 | $752,019.11 |
| 127 | $847,010.94 | $3,970.36 | $1,998.04 | $845,012.89 | $566,200.41 | $757,987.51 |
| 128 | $845,012.89 | $3,961.00 | $2,007.41 | $843,005.49 | $570,161.40 | $763,955.92 |
| 129 | $843,005.49 | $3,951.59 | $2,016.82 | $840,988.67 | $574,112.99 | $769,924.32 |
| 130 | $840,988.67 | $3,942.13 | $2,026.27 | $838,962.40 | $578,055.13 | $775,892.73 |
| 131 | $838,962.40 | $3,932.64 | $2,035.77 | $836,926.63 | $581,987.76 | $781,861.13 |
| 132 | $836,926.63 | $3,923.09 | $2,045.31 | $834,881.32 | $585,910.86 | $787,829.54 |
| 133 | $834,881.32 | $3,913.51 | $2,054.90 | $832,826.42 | $589,824.36 | $793,797.94 |
| 134 | $832,826.42 | $3,903.87 | $2,064.53 | $830,761.89 | $593,728.24 | $799,766.35 |
| 135 | $830,761.89 | $3,894.20 | $2,074.21 | $828,687.68 | $597,622.43 | $805,734.76 |
| 136 | $828,687.68 | $3,884.47 | $2,083.93 | $826,603.74 | $601,506.91 | $811,703.16 |
| 137 | $826,603.74 | $3,874.71 | $2,093.70 | $824,510.04 | $605,381.61 | $817,671.57 |
| 138 | $824,510.04 | $3,864.89 | $2,103.51 | $822,406.53 | $609,246.50 | $823,639.97 |
| 139 | $822,406.53 | $3,855.03 | $2,113.37 | $820,293.15 | $613,101.53 | $829,608.38 |
| 140 | $820,293.15 | $3,845.12 | $2,123.28 | $818,169.87 | $616,946.66 | $835,576.78 |
| 141 | $818,169.87 | $3,835.17 | $2,133.23 | $816,036.64 | $620,781.83 | $841,545.19 |
| 142 | $816,036.64 | $3,825.17 | $2,143.23 | $813,893.40 | $624,607.00 | $847,513.59 |
| 143 | $813,893.40 | $3,815.13 | $2,153.28 | $811,740.12 | $628,422.12 | $853,482.00 |
| 144 | $811,740.12 | $3,805.03 | $2,163.37 | $809,576.75 | $632,227.16 | $859,450.41 |
| 145 | $809,576.75 | $3,794.89 | $2,173.51 | $807,403.24 | $636,022.05 | $865,418.81 |
| 146 | $807,403.24 | $3,784.70 | $2,183.70 | $805,219.53 | $639,806.75 | $871,387.22 |
| 147 | $805,219.53 | $3,774.47 | $2,193.94 | $803,025.59 | $643,581.22 | $877,355.62 |
| 148 | $803,025.59 | $3,764.18 | $2,204.22 | $800,821.37 | $647,345.40 | $883,324.03 |
| 149 | $800,821.37 | $3,753.85 | $2,214.56 | $798,606.82 | $651,099.25 | $889,292.43 |
| 150 | $798,606.82 | $3,743.47 | $2,224.94 | $796,381.88 | $654,842.72 | $895,260.84 |
| 151 | $796,381.88 | $3,733.04 | $2,235.37 | $794,146.51 | $658,575.76 | $901,229.25 |
| 152 | $794,146.51 | $3,722.56 | $2,245.84 | $791,900.67 | $662,298.32 | $907,197.65 |
| 153 | $791,900.67 | $3,712.03 | $2,256.37 | $789,644.30 | $666,010.36 | $913,166.06 |
| 154 | $789,644.30 | $3,701.46 | $2,266.95 | $787,377.35 | $669,711.81 | $919,134.46 |
| 155 | $787,377.35 | $3,690.83 | $2,277.57 | $785,099.78 | $673,402.64 | $925,102.87 |
| 156 | $785,099.78 | $3,680.16 | $2,288.25 | $782,811.53 | $677,082.80 | $931,071.27 |
| 157 | $782,811.53 | $3,669.43 | $2,298.98 | $780,512.55 | $680,752.23 | $937,039.68 |
| 158 | $780,512.55 | $3,658.65 | $2,309.75 | $778,202.80 | $684,410.88 | $943,008.08 |
| 159 | $778,202.80 | $3,647.83 | $2,320.58 | $775,882.22 | $688,058.71 | $948,976.49 |
| 160 | $775,882.22 | $3,636.95 | $2,331.46 | $773,550.76 | $691,695.65 | $954,944.90 |
| 161 | $773,550.76 | $3,626.02 | $2,342.39 | $771,208.37 | $695,321.67 | $960,913.30 |
| 162 | $771,208.37 | $3,615.04 | $2,353.37 | $768,855.01 | $698,936.71 | $966,881.71 |
| 163 | $768,855.01 | $3,604.01 | $2,364.40 | $766,490.61 | $702,540.72 | $972,850.11 |
| 164 | $766,490.61 | $3,592.92 | $2,375.48 | $764,115.13 | $706,133.65 | $978,818.52 |
| 165 | $764,115.13 | $3,581.79 | $2,386.62 | $761,728.51 | $709,715.43 | $984,786.92 |
| 166 | $761,728.51 | $3,570.60 | $2,397.80 | $759,330.71 | $713,286.04 | $990,755.33 |
| 167 | $759,330.71 | $3,559.36 | $2,409.04 | $756,921.67 | $716,845.40 | $996,723.73 |
| 168 | $756,921.67 | $3,548.07 | $2,420.34 | $754,501.33 | $720,393.47 | $1,002,692.14 |
| 169 | $754,501.33 | $3,536.72 | $2,431.68 | $752,069.65 | $723,930.20 | $1,008,660.55 |
| 170 | $752,069.65 | $3,525.33 | $2,443.08 | $749,626.57 | $727,455.52 | $1,014,628.95 |
| 171 | $749,626.57 | $3,513.87 | $2,454.53 | $747,172.04 | $730,969.40 | $1,020,597.36 |
| 172 | $747,172.04 | $3,502.37 | $2,466.04 | $744,706.00 | $734,471.77 | $1,026,565.76 |
| 173 | $744,706.00 | $3,490.81 | $2,477.60 | $742,228.41 | $737,962.57 | $1,032,534.17 |
| 174 | $742,228.41 | $3,479.20 | $2,489.21 | $739,739.20 | $741,441.77 | $1,038,502.57 |
| 175 | $739,739.20 | $3,467.53 | $2,500.88 | $737,238.32 | $744,909.30 | $1,044,470.98 |
| 176 | $737,238.32 | $3,455.80 | $2,512.60 | $734,725.72 | $748,365.10 | $1,050,439.39 |
| 177 | $734,725.72 | $3,444.03 | $2,524.38 | $732,201.34 | $751,809.13 | $1,056,407.79 |
| 178 | $732,201.34 | $3,432.19 | $2,536.21 | $729,665.13 | $755,241.32 | $1,062,376.20 |
| 179 | $729,665.13 | $3,420.31 | $2,548.10 | $727,117.03 | $758,661.63 | $1,068,344.60 |
| 180 | $727,117.03 | $3,408.36 | $2,560.04 | $724,556.98 | $762,069.99 | $1,074,313.01 |
| 181 | $724,556.98 | $3,396.36 | $2,572.04 | $721,984.94 | $765,466.35 | $1,080,281.41 |
| 182 | $721,984.94 | $3,384.30 | $2,584.10 | $719,400.84 | $768,850.65 | $1,086,249.82 |
| 183 | $719,400.84 | $3,372.19 | $2,596.21 | $716,804.62 | $772,222.85 | $1,092,218.22 |
| 184 | $716,804.62 | $3,360.02 | $2,608.38 | $714,196.24 | $775,582.87 | $1,098,186.63 |
| 185 | $714,196.24 | $3,347.79 | $2,620.61 | $711,575.63 | $778,930.66 | $1,104,155.04 |
| 186 | $711,575.63 | $3,335.51 | $2,632.89 | $708,942.73 | $782,266.17 | $1,110,123.44 |
| 187 | $708,942.73 | $3,323.17 | $2,645.24 | $706,297.50 | $785,589.34 | $1,116,091.85 |
| 188 | $706,297.50 | $3,310.77 | $2,657.64 | $703,639.86 | $788,900.11 | $1,122,060.25 |
| 189 | $703,639.86 | $3,298.31 | $2,670.09 | $700,969.77 | $792,198.42 | $1,128,028.66 |
| 190 | $700,969.77 | $3,285.80 | $2,682.61 | $698,287.16 | $795,484.22 | $1,133,997.06 |
| 191 | $698,287.16 | $3,273.22 | $2,695.18 | $695,591.97 | $798,757.44 | $1,139,965.47 |
| 192 | $695,591.97 | $3,260.59 | $2,707.82 | $692,884.15 | $802,018.03 | $1,145,933.87 |
| 193 | $692,884.15 | $3,247.89 | $2,720.51 | $690,163.64 | $805,265.92 | $1,151,902.28 |
| 194 | $690,163.64 | $3,235.14 | $2,733.26 | $687,430.38 | $808,501.06 | $1,157,870.69 |
| 195 | $687,430.38 | $3,222.33 | $2,746.08 | $684,684.30 | $811,723.39 | $1,163,839.09 |
| 196 | $684,684.30 | $3,209.46 | $2,758.95 | $681,925.35 | $814,932.85 | $1,169,807.50 |
| 197 | $681,925.35 | $3,196.53 | $2,771.88 | $679,153.47 | $818,129.38 | $1,175,775.90 |
| 198 | $679,153.47 | $3,183.53 | $2,784.87 | $676,368.60 | $821,312.91 | $1,181,744.31 |
| 199 | $676,368.60 | $3,170.48 | $2,797.93 | $673,570.67 | $824,483.39 | $1,187,712.71 |
| 200 | $673,570.67 | $3,157.36 | $2,811.04 | $670,759.63 | $827,640.75 | $1,193,681.12 |
| 201 | $670,759.63 | $3,144.19 | $2,824.22 | $667,935.41 | $830,784.94 | $1,199,649.53 |
| 202 | $667,935.41 | $3,130.95 | $2,837.46 | $665,097.95 | $833,915.88 | $1,205,617.93 |
| 203 | $665,097.95 | $3,117.65 | $2,850.76 | $662,247.19 | $837,033.53 | $1,211,586.34 |
| 204 | $662,247.19 | $3,104.28 | $2,864.12 | $659,383.07 | $840,137.81 | $1,217,554.74 |
| 205 | $659,383.07 | $3,090.86 | $2,877.55 | $656,505.52 | $843,228.67 | $1,223,523.15 |
| 206 | $656,505.52 | $3,077.37 | $2,891.04 | $653,614.49 | $846,306.04 | $1,229,491.55 |
| 207 | $653,614.49 | $3,063.82 | $2,904.59 | $650,709.90 | $849,369.86 | $1,235,459.96 |
| 208 | $650,709.90 | $3,050.20 | $2,918.20 | $647,791.70 | $852,420.06 | $1,241,428.36 |
| 209 | $647,791.70 | $3,036.52 | $2,931.88 | $644,859.81 | $855,456.58 | $1,247,396.77 |
| 210 | $644,859.81 | $3,022.78 | $2,945.63 | $641,914.19 | $858,479.37 | $1,253,365.18 |
| 211 | $641,914.19 | $3,008.97 | $2,959.43 | $638,954.76 | $861,488.34 | $1,259,333.58 |
| 212 | $638,954.76 | $2,995.10 | $2,973.31 | $635,981.45 | $864,483.44 | $1,265,301.99 |
| 213 | $635,981.45 | $2,981.16 | $2,987.24 | $632,994.21 | $867,464.60 | $1,271,270.39 |
| 214 | $632,994.21 | $2,967.16 | $3,001.25 | $629,992.96 | $870,431.76 | $1,277,238.80 |
| 215 | $629,992.96 | $2,953.09 | $3,015.31 | $626,977.65 | $873,384.85 | $1,283,207.20 |
| 216 | $626,977.65 | $2,938.96 | $3,029.45 | $623,948.20 | $876,323.81 | $1,289,175.61 |
| 217 | $623,948.20 | $2,924.76 | $3,043.65 | $620,904.55 | $879,248.57 | $1,295,144.01 |
| 218 | $620,904.55 | $2,910.49 | $3,057.92 | $617,846.64 | $882,159.06 | $1,301,112.42 |
| 219 | $617,846.64 | $2,896.16 | $3,072.25 | $614,774.39 | $885,055.21 | $1,307,080.83 |
| 220 | $614,774.39 | $2,881.75 | $3,086.65 | $611,687.74 | $887,936.97 | $1,313,049.23 |
| 221 | $611,687.74 | $2,867.29 | $3,101.12 | $608,586.62 | $890,804.26 | $1,319,017.64 |
| 222 | $608,586.62 | $2,852.75 | $3,115.66 | $605,470.96 | $893,657.01 | $1,324,986.04 |
| 223 | $605,470.96 | $2,838.15 | $3,130.26 | $602,340.70 | $896,495.15 | $1,330,954.45 |
| 224 | $602,340.70 | $2,823.47 | $3,144.93 | $599,195.77 | $899,318.62 | $1,336,922.85 |
| 225 | $599,195.77 | $2,808.73 | $3,159.68 | $596,036.09 | $902,127.35 | $1,342,891.26 |
| 226 | $596,036.09 | $2,793.92 | $3,174.49 | $592,861.61 | $904,921.27 | $1,348,859.67 |
| 227 | $592,861.61 | $2,779.04 | $3,189.37 | $589,672.24 | $907,700.31 | $1,354,828.07 |
| 228 | $589,672.24 | $2,764.09 | $3,204.32 | $586,467.92 | $910,464.40 | $1,360,796.48 |
| 229 | $586,467.92 | $2,749.07 | $3,219.34 | $583,248.59 | $913,213.47 | $1,366,764.88 |
| 230 | $583,248.59 | $2,733.98 | $3,234.43 | $580,014.16 | $915,947.45 | $1,372,733.29 |
| 231 | $580,014.16 | $2,718.82 | $3,249.59 | $576,764.57 | $918,666.26 | $1,378,701.69 |
| 232 | $576,764.57 | $2,703.58 | $3,264.82 | $573,499.75 | $921,369.85 | $1,384,670.10 |
| 233 | $573,499.75 | $2,688.28 | $3,280.13 | $570,219.62 | $924,058.13 | $1,390,638.50 |
| 234 | $570,219.62 | $2,672.90 | $3,295.50 | $566,924.12 | $926,731.03 | $1,396,606.91 |
| 235 | $566,924.12 | $2,657.46 | $3,310.95 | $563,613.17 | $929,388.49 | $1,402,575.32 |
| 236 | $563,613.17 | $2,641.94 | $3,326.47 | $560,286.70 | $932,030.42 | $1,408,543.72 |
| 237 | $560,286.70 | $2,626.34 | $3,342.06 | $556,944.64 | $934,656.77 | $1,414,512.13 |
| 238 | $556,944.64 | $2,610.68 | $3,357.73 | $553,586.91 | $937,267.45 | $1,420,480.53 |
| 239 | $553,586.91 | $2,594.94 | $3,373.47 | $550,213.45 | $939,862.38 | $1,426,448.94 |
| 240 | $550,213.45 | $2,579.13 | $3,389.28 | $546,824.17 | $942,441.51 | $1,432,417.34 |
| 241 | $546,824.17 | $2,563.24 | $3,405.17 | $543,419.00 | $945,004.75 | $1,438,385.75 |
| 242 | $543,419.00 | $2,547.28 | $3,421.13 | $539,997.87 | $947,552.03 | $1,444,354.15 |
| 243 | $539,997.87 | $2,531.24 | $3,437.17 | $536,560.70 | $950,083.27 | $1,450,322.56 |
| 244 | $536,560.70 | $2,515.13 | $3,453.28 | $533,107.43 | $952,598.39 | $1,456,290.97 |
| 245 | $533,107.43 | $2,498.94 | $3,469.46 | $529,637.96 | $955,097.33 | $1,462,259.37 |
| 246 | $529,637.96 | $2,482.68 | $3,485.73 | $526,152.24 | $957,580.01 | $1,468,227.78 |
| 247 | $526,152.24 | $2,466.34 | $3,502.07 | $522,650.17 | $960,046.35 | $1,474,196.18 |
| 248 | $522,650.17 | $2,449.92 | $3,518.48 | $519,131.69 | $962,496.27 | $1,480,164.59 |
| 249 | $519,131.69 | $2,433.43 | $3,534.98 | $515,596.71 | $964,929.70 | $1,486,132.99 |
| 250 | $515,596.71 | $2,416.86 | $3,551.55 | $512,045.16 | $967,346.56 | $1,492,101.40 |
| 251 | $512,045.16 | $2,400.21 | $3,568.19 | $508,476.97 | $969,746.77 | $1,498,069.81 |
| 252 | $508,476.97 | $2,383.49 | $3,584.92 | $504,892.05 | $972,130.26 | $1,504,038.21 |
| 253 | $504,892.05 | $2,366.68 | $3,601.72 | $501,290.33 | $974,496.94 | $1,510,006.62 |
| 254 | $501,290.33 | $2,349.80 | $3,618.61 | $497,671.72 | $976,846.74 | $1,515,975.02 |
| 255 | $497,671.72 | $2,332.84 | $3,635.57 | $494,036.15 | $979,179.58 | $1,521,943.43 |
| 256 | $494,036.15 | $2,315.79 | $3,652.61 | $490,383.54 | $981,495.37 | $1,527,911.83 |
| 257 | $490,383.54 | $2,298.67 | $3,669.73 | $486,713.81 | $983,794.04 | $1,533,880.24 |
| 258 | $486,713.81 | $2,281.47 | $3,686.93 | $483,026.87 | $986,075.52 | $1,539,848.64 |
| 259 | $483,026.87 | $2,264.19 | $3,704.22 | $479,322.65 | $988,339.70 | $1,545,817.05 |
| 260 | $479,322.65 | $2,246.82 | $3,721.58 | $475,601.07 | $990,586.53 | $1,551,785.46 |
| 261 | $475,601.07 | $2,229.38 | $3,739.03 | $471,862.05 | $992,815.91 | $1,557,753.86 |
| 262 | $471,862.05 | $2,211.85 | $3,756.55 | $468,105.50 | $995,027.76 | $1,563,722.27 |
| 263 | $468,105.50 | $2,194.24 | $3,774.16 | $464,331.33 | $997,222.01 | $1,569,690.67 |
| 264 | $464,331.33 | $2,176.55 | $3,791.85 | $460,539.48 | $999,398.56 | $1,575,659.08 |
| 265 | $460,539.48 | $2,158.78 | $3,809.63 | $456,729.85 | $1,001,557.34 | $1,581,627.48 |
| 266 | $456,729.85 | $2,140.92 | $3,827.48 | $452,902.37 | $1,003,698.26 | $1,587,595.89 |
| 267 | $452,902.37 | $2,122.98 | $3,845.43 | $449,056.94 | $1,005,821.24 | $1,593,564.29 |
| 268 | $449,056.94 | $2,104.95 | $3,863.45 | $445,193.49 | $1,007,926.19 | $1,599,532.70 |
| 269 | $445,193.49 | $2,086.84 | $3,881.56 | $441,311.93 | $1,010,013.04 | $1,605,501.11 |
| 270 | $441,311.93 | $2,068.65 | $3,899.76 | $437,412.18 | $1,012,081.69 | $1,611,469.51 |
| 271 | $437,412.18 | $2,050.37 | $3,918.04 | $433,494.14 | $1,014,132.06 | $1,617,437.92 |
| 272 | $433,494.14 | $2,032.00 | $3,936.40 | $429,557.74 | $1,016,164.06 | $1,623,406.32 |
| 273 | $429,557.74 | $2,013.55 | $3,954.85 | $425,602.88 | $1,018,177.61 | $1,629,374.73 |
| 274 | $425,602.88 | $1,995.01 | $3,973.39 | $421,629.49 | $1,020,172.63 | $1,635,343.13 |
| 275 | $421,629.49 | $1,976.39 | $3,992.02 | $417,637.48 | $1,022,149.01 | $1,641,311.54 |
| 276 | $417,637.48 | $1,957.68 | $4,010.73 | $413,626.75 | $1,024,106.69 | $1,647,279.95 |
| 277 | $413,626.75 | $1,938.88 | $4,029.53 | $409,597.22 | $1,026,045.57 | $1,653,248.35 |
| 278 | $409,597.22 | $1,919.99 | $4,048.42 | $405,548.80 | $1,027,965.55 | $1,659,216.76 |
| 279 | $405,548.80 | $1,901.01 | $4,067.40 | $401,481.40 | $1,029,866.56 | $1,665,185.16 |
| 280 | $401,481.40 | $1,881.94 | $4,086.46 | $397,394.94 | $1,031,748.51 | $1,671,153.57 |
| 281 | $397,394.94 | $1,862.79 | $4,105.62 | $393,289.32 | $1,033,611.30 | $1,677,121.97 |
| 282 | $393,289.32 | $1,843.54 | $4,124.86 | $389,164.46 | $1,035,454.84 | $1,683,090.38 |
| 283 | $389,164.46 | $1,824.21 | $4,144.20 | $385,020.26 | $1,037,279.05 | $1,689,058.78 |
| 284 | $385,020.26 | $1,804.78 | $4,163.62 | $380,856.64 | $1,039,083.83 | $1,695,027.19 |
| 285 | $380,856.64 | $1,785.27 | $4,183.14 | $376,673.50 | $1,040,869.10 | $1,700,995.60 |
| 286 | $376,673.50 | $1,765.66 | $4,202.75 | $372,470.75 | $1,042,634.75 | $1,706,964.00 |
| 287 | $372,470.75 | $1,745.96 | $4,222.45 | $368,248.30 | $1,044,380.71 | $1,712,932.41 |
| 288 | $368,248.30 | $1,726.16 | $4,242.24 | $364,006.06 | $1,046,106.87 | $1,718,900.81 |
| 289 | $364,006.06 | $1,706.28 | $4,262.13 | $359,743.93 | $1,047,813.15 | $1,724,869.22 |
| 290 | $359,743.93 | $1,686.30 | $4,282.11 | $355,461.83 | $1,049,499.45 | $1,730,837.62 |
| 291 | $355,461.83 | $1,666.23 | $4,302.18 | $351,159.65 | $1,051,165.68 | $1,736,806.03 |
| 292 | $351,159.65 | $1,646.06 | $4,322.34 | $346,837.31 | $1,052,811.74 | $1,742,774.43 |
| 293 | $346,837.31 | $1,625.80 | $4,342.61 | $342,494.70 | $1,054,437.54 | $1,748,742.84 |
| 294 | $342,494.70 | $1,605.44 | $4,362.96 | $338,131.74 | $1,056,042.98 | $1,754,711.25 |
| 295 | $338,131.74 | $1,584.99 | $4,383.41 | $333,748.32 | $1,057,627.98 | $1,760,679.65 |
| 296 | $333,748.32 | $1,564.45 | $4,403.96 | $329,344.36 | $1,059,192.42 | $1,766,648.06 |
| 297 | $329,344.36 | $1,543.80 | $4,424.60 | $324,919.76 | $1,060,736.22 | $1,772,616.46 |
| 298 | $324,919.76 | $1,523.06 | $4,445.34 | $320,474.42 | $1,062,259.28 | $1,778,584.87 |
| 299 | $320,474.42 | $1,502.22 | $4,466.18 | $316,008.23 | $1,063,761.51 | $1,784,553.27 |
| 300 | $316,008.23 | $1,481.29 | $4,487.12 | $311,521.12 | $1,065,242.80 | $1,790,521.68 |
| 301 | $311,521.12 | $1,460.26 | $4,508.15 | $307,012.97 | $1,066,703.05 | $1,796,490.08 |
| 302 | $307,012.97 | $1,439.12 | $4,529.28 | $302,483.68 | $1,068,142.18 | $1,802,458.49 |
| 303 | $302,483.68 | $1,417.89 | $4,550.51 | $297,933.17 | $1,069,560.07 | $1,808,426.90 |
| 304 | $297,933.17 | $1,396.56 | $4,571.84 | $293,361.33 | $1,070,956.63 | $1,814,395.30 |
| 305 | $293,361.33 | $1,375.13 | $4,593.27 | $288,768.05 | $1,072,331.76 | $1,820,363.71 |
| 306 | $288,768.05 | $1,353.60 | $4,614.81 | $284,153.25 | $1,073,685.36 | $1,826,332.11 |
| 307 | $284,153.25 | $1,331.97 | $4,636.44 | $279,516.81 | $1,075,017.33 | $1,832,300.52 |
| 308 | $279,516.81 | $1,310.24 | $4,658.17 | $274,858.64 | $1,076,327.56 | $1,838,268.92 |
| 309 | $274,858.64 | $1,288.40 | $4,680.01 | $270,178.63 | $1,077,615.96 | $1,844,237.33 |
| 310 | $270,178.63 | $1,266.46 | $4,701.94 | $265,476.69 | $1,078,882.43 | $1,850,205.74 |
| 311 | $265,476.69 | $1,244.42 | $4,723.98 | $260,752.71 | $1,080,126.85 | $1,856,174.14 |
| 312 | $260,752.71 | $1,222.28 | $4,746.13 | $256,006.58 | $1,081,349.13 | $1,862,142.55 |
| 313 | $256,006.58 | $1,200.03 | $4,768.37 | $251,238.21 | $1,082,549.16 | $1,868,110.95 |
| 314 | $251,238.21 | $1,177.68 | $4,790.73 | $246,447.48 | $1,083,726.84 | $1,874,079.36 |
| 315 | $246,447.48 | $1,155.22 | $4,813.18 | $241,634.30 | $1,084,882.06 | $1,880,047.76 |
| 316 | $241,634.30 | $1,132.66 | $4,835.74 | $236,798.55 | $1,086,014.72 | $1,886,016.17 |
| 317 | $236,798.55 | $1,109.99 | $4,858.41 | $231,940.14 | $1,087,124.71 | $1,891,984.57 |
| 318 | $231,940.14 | $1,087.22 | $4,881.19 | $227,058.95 | $1,088,211.93 | $1,897,952.98 |
| 319 | $227,058.95 | $1,064.34 | $4,904.07 | $222,154.89 | $1,089,276.27 | $1,903,921.39 |
| 320 | $222,154.89 | $1,041.35 | $4,927.05 | $217,227.83 | $1,090,317.62 | $1,909,889.79 |
| 321 | $217,227.83 | $1,018.26 | $4,950.15 | $212,277.68 | $1,091,335.88 | $1,915,858.20 |
| 322 | $212,277.68 | $995.05 | $4,973.35 | $207,304.33 | $1,092,330.93 | $1,921,826.60 |
| 323 | $207,304.33 | $971.74 | $4,996.67 | $202,307.66 | $1,093,302.67 | $1,927,795.01 |
| 324 | $202,307.66 | $948.32 | $5,020.09 | $197,287.57 | $1,094,250.99 | $1,933,763.41 |
| 325 | $197,287.57 | $924.79 | $5,043.62 | $192,243.95 | $1,095,175.77 | $1,939,731.82 |
| 326 | $192,243.95 | $901.14 | $5,067.26 | $187,176.69 | $1,096,076.91 | $1,945,700.22 |
| 327 | $187,176.69 | $877.39 | $5,091.01 | $182,085.67 | $1,096,954.31 | $1,951,668.63 |
| 328 | $182,085.67 | $853.53 | $5,114.88 | $176,970.80 | $1,097,807.83 | $1,957,637.04 |
| 329 | $176,970.80 | $829.55 | $5,138.85 | $171,831.94 | $1,098,637.38 | $1,963,605.44 |
| 330 | $171,831.94 | $805.46 | $5,162.94 | $166,669.00 | $1,099,442.84 | $1,969,573.85 |
| 331 | $166,669.00 | $781.26 | $5,187.14 | $161,481.85 | $1,100,224.11 | $1,975,542.25 |
| 332 | $161,481.85 | $756.95 | $5,211.46 | $156,270.39 | $1,100,981.05 | $1,981,510.66 |
| 333 | $156,270.39 | $732.52 | $5,235.89 | $151,034.51 | $1,101,713.57 | $1,987,479.06 |
| 334 | $151,034.51 | $707.97 | $5,260.43 | $145,774.07 | $1,102,421.54 | $1,993,447.47 |
| 335 | $145,774.07 | $683.32 | $5,285.09 | $140,488.98 | $1,103,104.86 | $1,999,415.88 |
| 336 | $140,488.98 | $658.54 | $5,309.86 | $135,179.12 | $1,103,763.40 | $2,005,384.28 |
| 337 | $135,179.12 | $633.65 | $5,334.75 | $129,844.37 | $1,104,397.05 | $2,011,352.69 |
| 338 | $129,844.37 | $608.65 | $5,359.76 | $124,484.61 | $1,105,005.70 | $2,017,321.09 |
| 339 | $124,484.61 | $583.52 | $5,384.88 | $119,099.72 | $1,105,589.22 | $2,023,289.50 |
| 340 | $119,099.72 | $558.28 | $5,410.13 | $113,689.60 | $1,106,147.50 | $2,029,257.90 |
| 341 | $113,689.60 | $532.92 | $5,435.49 | $108,254.11 | $1,106,680.42 | $2,035,226.31 |
| 342 | $108,254.11 | $507.44 | $5,460.96 | $102,793.15 | $1,107,187.86 | $2,041,194.71 |
| 343 | $102,793.15 | $481.84 | $5,486.56 | $97,306.58 | $1,107,669.71 | $2,047,163.12 |
| 344 | $97,306.58 | $456.12 | $5,512.28 | $91,794.30 | $1,108,125.83 | $2,053,131.53 |
| 345 | $91,794.30 | $430.29 | $5,538.12 | $86,256.18 | $1,108,556.12 | $2,059,099.93 |
| 346 | $86,256.18 | $404.33 | $5,564.08 | $80,692.10 | $1,108,960.44 | $2,065,068.34 |
| 347 | $80,692.10 | $378.24 | $5,590.16 | $75,101.94 | $1,109,338.69 | $2,071,036.74 |
| 348 | $75,101.94 | $352.04 | $5,616.37 | $69,485.58 | $1,109,690.73 | $2,077,005.15 |
| 349 | $69,485.58 | $325.71 | $5,642.69 | $63,842.89 | $1,110,016.44 | $2,082,973.55 |
| 350 | $63,842.89 | $299.26 | $5,669.14 | $58,173.74 | $1,110,315.70 | $2,088,941.96 |
| 351 | $58,173.74 | $272.69 | $5,695.72 | $52,478.03 | $1,110,588.39 | $2,094,910.36 |
| 352 | $52,478.03 | $245.99 | $5,722.41 | $46,755.61 | $1,110,834.38 | $2,100,878.77 |
| 353 | $46,755.61 | $219.17 | $5,749.24 | $41,006.37 | $1,111,053.55 | $2,106,847.18 |
| 354 | $41,006.37 | $192.22 | $5,776.19 | $35,230.19 | $1,111,245.77 | $2,112,815.58 |
| 355 | $35,230.19 | $165.14 | $5,803.26 | $29,426.92 | $1,111,410.91 | $2,118,783.99 |
| 356 | $29,426.92 | $137.94 | $5,830.47 | $23,596.45 | $1,111,548.85 | $2,124,752.39 |
| 357 | $23,596.45 | $110.61 | $5,857.80 | $17,738.66 | $1,111,659.46 | $2,130,720.80 |
| 358 | $17,738.66 | $83.15 | $5,885.26 | $11,853.40 | $1,111,742.61 | $2,136,689.20 |
| 359 | $11,853.40 | $55.56 | $5,912.84 | $5,940.56 | $1,111,798.17 | $2,142,657.61 |
| 360 | $5,940.56 | $27.85 | $5,940.56 | $-0.00 | $1,111,826.02 | $2,148,626.02 |