|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,039,500.00 | $4,439.53 | $1,220.41 | $1,038,279.59 | $4,439.53 | $5,659.94 |
| 2 | $1,038,279.59 | $4,434.32 | $1,225.62 | $1,037,053.97 | $8,873.85 | $11,319.88 |
| 3 | $1,037,053.97 | $4,429.08 | $1,230.86 | $1,035,823.11 | $13,302.93 | $16,979.83 |
| 4 | $1,035,823.11 | $4,423.83 | $1,236.11 | $1,034,586.99 | $17,726.76 | $22,639.77 |
| 5 | $1,034,586.99 | $4,418.55 | $1,241.39 | $1,033,345.60 | $22,145.31 | $28,299.71 |
| 6 | $1,033,345.60 | $4,413.25 | $1,246.70 | $1,032,098.91 | $26,558.56 | $33,959.65 |
| 7 | $1,032,098.91 | $4,407.92 | $1,252.02 | $1,030,846.89 | $30,966.48 | $39,619.59 |
| 8 | $1,030,846.89 | $4,402.58 | $1,257.37 | $1,029,589.52 | $35,369.06 | $45,279.54 |
| 9 | $1,029,589.52 | $4,397.21 | $1,262.74 | $1,028,326.78 | $39,766.26 | $50,939.48 |
| 10 | $1,028,326.78 | $4,391.81 | $1,268.13 | $1,027,058.65 | $44,158.07 | $56,599.42 |
| 11 | $1,027,058.65 | $4,386.40 | $1,273.55 | $1,025,785.11 | $48,544.47 | $62,259.36 |
| 12 | $1,025,785.11 | $4,380.96 | $1,278.98 | $1,024,506.12 | $52,925.43 | $67,919.30 |
| 13 | $1,024,506.12 | $4,375.49 | $1,284.45 | $1,023,221.67 | $57,300.92 | $73,579.25 |
| 14 | $1,023,221.67 | $4,370.01 | $1,289.93 | $1,021,931.74 | $61,670.93 | $79,239.19 |
| 15 | $1,021,931.74 | $4,364.50 | $1,295.44 | $1,020,636.30 | $66,035.43 | $84,899.13 |
| 16 | $1,020,636.30 | $4,358.97 | $1,300.97 | $1,019,335.33 | $70,394.40 | $90,559.07 |
| 17 | $1,019,335.33 | $4,353.41 | $1,306.53 | $1,018,028.79 | $74,747.81 | $96,219.02 |
| 18 | $1,018,028.79 | $4,347.83 | $1,312.11 | $1,016,716.68 | $79,095.64 | $101,878.96 |
| 19 | $1,016,716.68 | $4,342.23 | $1,317.71 | $1,015,398.97 | $83,437.87 | $107,538.90 |
| 20 | $1,015,398.97 | $4,336.60 | $1,323.34 | $1,014,075.63 | $87,774.47 | $113,198.84 |
| 21 | $1,014,075.63 | $4,330.95 | $1,328.99 | $1,012,746.63 | $92,105.42 | $118,858.78 |
| 22 | $1,012,746.63 | $4,325.27 | $1,334.67 | $1,011,411.96 | $96,430.69 | $124,518.73 |
| 23 | $1,011,411.96 | $4,319.57 | $1,340.37 | $1,010,071.59 | $100,750.26 | $130,178.67 |
| 24 | $1,010,071.59 | $4,313.85 | $1,346.09 | $1,008,725.50 | $105,064.11 | $135,838.61 |
| 25 | $1,008,725.50 | $4,308.10 | $1,351.84 | $1,007,373.65 | $109,372.21 | $141,498.55 |
| 26 | $1,007,373.65 | $4,302.32 | $1,357.62 | $1,006,016.04 | $113,674.53 | $147,158.49 |
| 27 | $1,006,016.04 | $4,296.53 | $1,363.42 | $1,004,652.62 | $117,971.06 | $152,818.44 |
| 28 | $1,004,652.62 | $4,290.70 | $1,369.24 | $1,003,283.38 | $122,261.76 | $158,478.38 |
| 29 | $1,003,283.38 | $4,284.86 | $1,375.09 | $1,001,908.30 | $126,546.62 | $164,138.32 |
| 30 | $1,001,908.30 | $4,278.98 | $1,380.96 | $1,000,527.34 | $130,825.60 | $169,798.26 |
| 31 | $1,000,527.34 | $4,273.09 | $1,386.86 | $999,140.48 | $135,098.69 | $175,458.20 |
| 32 | $999,140.48 | $4,267.16 | $1,392.78 | $997,747.70 | $139,365.85 | $181,118.15 |
| 33 | $997,747.70 | $4,261.21 | $1,398.73 | $996,348.98 | $143,627.06 | $186,778.09 |
| 34 | $996,348.98 | $4,255.24 | $1,404.70 | $994,944.27 | $147,882.30 | $192,438.03 |
| 35 | $994,944.27 | $4,249.24 | $1,410.70 | $993,533.57 | $152,131.55 | $198,097.97 |
| 36 | $993,533.57 | $4,243.22 | $1,416.73 | $992,116.85 | $156,374.76 | $203,757.91 |
| 37 | $992,116.85 | $4,237.17 | $1,422.78 | $990,694.07 | $160,611.93 | $209,417.86 |
| 38 | $990,694.07 | $4,231.09 | $1,428.85 | $989,265.22 | $164,843.02 | $215,077.80 |
| 39 | $989,265.22 | $4,224.99 | $1,434.96 | $987,830.26 | $169,068.00 | $220,737.74 |
| 40 | $987,830.26 | $4,218.86 | $1,441.08 | $986,389.18 | $173,286.86 | $226,397.68 |
| 41 | $986,389.18 | $4,212.70 | $1,447.24 | $984,941.94 | $177,499.57 | $232,057.63 |
| 42 | $984,941.94 | $4,206.52 | $1,453.42 | $983,488.52 | $181,706.09 | $237,717.57 |
| 43 | $983,488.52 | $4,200.32 | $1,459.63 | $982,028.90 | $185,906.40 | $243,377.51 |
| 44 | $982,028.90 | $4,194.08 | $1,465.86 | $980,563.03 | $190,100.49 | $249,037.45 |
| 45 | $980,563.03 | $4,187.82 | $1,472.12 | $979,090.91 | $194,288.31 | $254,697.39 |
| 46 | $979,090.91 | $4,181.53 | $1,478.41 | $977,612.51 | $198,469.84 | $260,357.34 |
| 47 | $977,612.51 | $4,175.22 | $1,484.72 | $976,127.78 | $202,645.06 | $266,017.28 |
| 48 | $976,127.78 | $4,168.88 | $1,491.06 | $974,636.72 | $206,813.94 | $271,677.22 |
| 49 | $974,636.72 | $4,162.51 | $1,497.43 | $973,139.29 | $210,976.45 | $277,337.16 |
| 50 | $973,139.29 | $4,156.12 | $1,503.83 | $971,635.46 | $215,132.57 | $282,997.10 |
| 51 | $971,635.46 | $4,149.69 | $1,510.25 | $970,125.21 | $219,282.26 | $288,657.05 |
| 52 | $970,125.21 | $4,143.24 | $1,516.70 | $968,608.52 | $223,425.50 | $294,316.99 |
| 53 | $968,608.52 | $4,136.77 | $1,523.18 | $967,085.34 | $227,562.27 | $299,976.93 |
| 54 | $967,085.34 | $4,130.26 | $1,529.68 | $965,555.66 | $231,692.53 | $305,636.87 |
| 55 | $965,555.66 | $4,123.73 | $1,536.21 | $964,019.44 | $235,816.26 | $311,296.81 |
| 56 | $964,019.44 | $4,117.17 | $1,542.78 | $962,476.67 | $239,933.42 | $316,956.76 |
| 57 | $962,476.67 | $4,110.58 | $1,549.36 | $960,927.30 | $244,044.00 | $322,616.70 |
| 58 | $960,927.30 | $4,103.96 | $1,555.98 | $959,371.32 | $248,147.96 | $328,276.64 |
| 59 | $959,371.32 | $4,097.32 | $1,562.63 | $957,808.69 | $252,245.28 | $333,936.58 |
| 60 | $957,808.69 | $4,090.64 | $1,569.30 | $956,239.39 | $256,335.92 | $339,596.52 |
| 61 | $956,239.39 | $4,083.94 | $1,576.00 | $954,663.39 | $260,419.86 | $345,256.47 |
| 62 | $954,663.39 | $4,077.21 | $1,582.73 | $953,080.66 | $264,497.06 | $350,916.41 |
| 63 | $953,080.66 | $4,070.45 | $1,589.49 | $951,491.16 | $268,567.51 | $356,576.35 |
| 64 | $951,491.16 | $4,063.66 | $1,596.28 | $949,894.88 | $272,631.17 | $362,236.29 |
| 65 | $949,894.88 | $4,056.84 | $1,603.10 | $948,291.78 | $276,688.02 | $367,896.23 |
| 66 | $948,291.78 | $4,050.00 | $1,609.95 | $946,681.84 | $280,738.01 | $373,556.18 |
| 67 | $946,681.84 | $4,043.12 | $1,616.82 | $945,065.01 | $284,781.13 | $379,216.12 |
| 68 | $945,065.01 | $4,036.22 | $1,623.73 | $943,441.29 | $288,817.35 | $384,876.06 |
| 69 | $943,441.29 | $4,029.28 | $1,630.66 | $941,810.63 | $292,846.63 | $390,536.00 |
| 70 | $941,810.63 | $4,022.32 | $1,637.63 | $940,173.00 | $296,868.94 | $396,195.95 |
| 71 | $940,173.00 | $4,015.32 | $1,644.62 | $938,528.38 | $300,884.27 | $401,855.89 |
| 72 | $938,528.38 | $4,008.30 | $1,651.64 | $936,876.74 | $304,892.56 | $407,515.83 |
| 73 | $936,876.74 | $4,001.24 | $1,658.70 | $935,218.04 | $308,893.81 | $413,175.77 |
| 74 | $935,218.04 | $3,994.16 | $1,665.78 | $933,552.26 | $312,887.97 | $418,835.71 |
| 75 | $933,552.26 | $3,987.05 | $1,672.90 | $931,879.36 | $316,875.02 | $424,495.66 |
| 76 | $931,879.36 | $3,979.90 | $1,680.04 | $930,199.32 | $320,854.92 | $430,155.60 |
| 77 | $930,199.32 | $3,972.73 | $1,687.22 | $928,512.10 | $324,827.64 | $435,815.54 |
| 78 | $928,512.10 | $3,965.52 | $1,694.42 | $926,817.68 | $328,793.16 | $441,475.48 |
| 79 | $926,817.68 | $3,958.28 | $1,701.66 | $925,116.02 | $332,751.45 | $447,135.42 |
| 80 | $925,116.02 | $3,951.02 | $1,708.93 | $923,407.10 | $336,702.46 | $452,795.37 |
| 81 | $923,407.10 | $3,943.72 | $1,716.22 | $921,690.87 | $340,646.18 | $458,455.31 |
| 82 | $921,690.87 | $3,936.39 | $1,723.55 | $919,967.32 | $344,582.57 | $464,115.25 |
| 83 | $919,967.32 | $3,929.03 | $1,730.91 | $918,236.40 | $348,511.60 | $469,775.19 |
| 84 | $918,236.40 | $3,921.63 | $1,738.31 | $916,498.10 | $352,433.23 | $475,435.13 |
| 85 | $916,498.10 | $3,914.21 | $1,745.73 | $914,752.37 | $356,347.44 | $481,095.08 |
| 86 | $914,752.37 | $3,906.75 | $1,753.19 | $912,999.18 | $360,254.20 | $486,755.02 |
| 87 | $912,999.18 | $3,899.27 | $1,760.67 | $911,238.50 | $364,153.46 | $492,414.96 |
| 88 | $911,238.50 | $3,891.75 | $1,768.19 | $909,470.31 | $368,045.21 | $498,074.90 |
| 89 | $909,470.31 | $3,884.20 | $1,775.75 | $907,694.56 | $371,929.41 | $503,734.84 |
| 90 | $907,694.56 | $3,876.61 | $1,783.33 | $905,911.23 | $375,806.02 | $509,394.79 |
| 91 | $905,911.23 | $3,869.00 | $1,790.95 | $904,120.29 | $379,675.02 | $515,054.73 |
| 92 | $904,120.29 | $3,861.35 | $1,798.60 | $902,321.69 | $383,536.36 | $520,714.67 |
| 93 | $902,321.69 | $3,853.67 | $1,806.28 | $900,515.42 | $387,390.03 | $526,374.61 |
| 94 | $900,515.42 | $3,845.95 | $1,813.99 | $898,701.43 | $391,235.98 | $532,034.55 |
| 95 | $898,701.43 | $3,838.20 | $1,821.74 | $896,879.69 | $395,074.18 | $537,694.50 |
| 96 | $896,879.69 | $3,830.42 | $1,829.52 | $895,050.17 | $398,904.61 | $543,354.44 |
| 97 | $895,050.17 | $3,822.61 | $1,837.33 | $893,212.84 | $402,727.22 | $549,014.38 |
| 98 | $893,212.84 | $3,814.76 | $1,845.18 | $891,367.66 | $406,541.98 | $554,674.32 |
| 99 | $891,367.66 | $3,806.88 | $1,853.06 | $889,514.60 | $410,348.86 | $560,334.27 |
| 100 | $889,514.60 | $3,798.97 | $1,860.97 | $887,653.63 | $414,147.83 | $565,994.21 |
| 101 | $887,653.63 | $3,791.02 | $1,868.92 | $885,784.70 | $417,938.85 | $571,654.15 |
| 102 | $885,784.70 | $3,783.04 | $1,876.90 | $883,907.80 | $421,721.89 | $577,314.09 |
| 103 | $883,907.80 | $3,775.02 | $1,884.92 | $882,022.88 | $425,496.92 | $582,974.03 |
| 104 | $882,022.88 | $3,766.97 | $1,892.97 | $880,129.91 | $429,263.89 | $588,633.98 |
| 105 | $880,129.91 | $3,758.89 | $1,901.05 | $878,228.86 | $433,022.78 | $594,293.92 |
| 106 | $878,228.86 | $3,750.77 | $1,909.17 | $876,319.69 | $436,773.55 | $599,953.86 |
| 107 | $876,319.69 | $3,742.62 | $1,917.33 | $874,402.36 | $440,516.16 | $605,613.80 |
| 108 | $874,402.36 | $3,734.43 | $1,925.52 | $872,476.84 | $444,250.59 | $611,273.74 |
| 109 | $872,476.84 | $3,726.20 | $1,933.74 | $870,543.10 | $447,976.79 | $616,933.69 |
| 110 | $870,543.10 | $3,717.94 | $1,942.00 | $868,601.11 | $451,694.73 | $622,593.63 |
| 111 | $868,601.11 | $3,709.65 | $1,950.29 | $866,650.82 | $455,404.39 | $628,253.57 |
| 112 | $866,650.82 | $3,701.32 | $1,958.62 | $864,692.19 | $459,105.71 | $633,913.51 |
| 113 | $864,692.19 | $3,692.96 | $1,966.99 | $862,725.21 | $462,798.66 | $639,573.45 |
| 114 | $862,725.21 | $3,684.56 | $1,975.39 | $860,749.82 | $466,483.22 | $645,233.40 |
| 115 | $860,749.82 | $3,676.12 | $1,983.82 | $858,766.00 | $470,159.34 | $650,893.34 |
| 116 | $858,766.00 | $3,667.65 | $1,992.30 | $856,773.70 | $473,826.98 | $656,553.28 |
| 117 | $856,773.70 | $3,659.14 | $2,000.80 | $854,772.90 | $477,486.12 | $662,213.22 |
| 118 | $854,772.90 | $3,650.59 | $2,009.35 | $852,763.55 | $481,136.71 | $667,873.16 |
| 119 | $852,763.55 | $3,642.01 | $2,017.93 | $850,745.62 | $484,778.73 | $673,533.11 |
| 120 | $850,745.62 | $3,633.39 | $2,026.55 | $848,719.07 | $488,412.12 | $679,193.05 |
| 121 | $848,719.07 | $3,624.74 | $2,035.20 | $846,683.86 | $492,036.86 | $684,852.99 |
| 122 | $846,683.86 | $3,616.05 | $2,043.90 | $844,639.97 | $495,652.90 | $690,512.93 |
| 123 | $844,639.97 | $3,607.32 | $2,052.63 | $842,587.34 | $499,260.22 | $696,172.88 |
| 124 | $842,587.34 | $3,598.55 | $2,061.39 | $840,525.95 | $502,858.77 | $701,832.82 |
| 125 | $840,525.95 | $3,589.75 | $2,070.20 | $838,455.75 | $506,448.51 | $707,492.76 |
| 126 | $838,455.75 | $3,580.90 | $2,079.04 | $836,376.72 | $510,029.42 | $713,152.70 |
| 127 | $836,376.72 | $3,572.03 | $2,087.92 | $834,288.80 | $513,601.44 | $718,812.64 |
| 128 | $834,288.80 | $3,563.11 | $2,096.83 | $832,191.97 | $517,164.55 | $724,472.59 |
| 129 | $832,191.97 | $3,554.15 | $2,105.79 | $830,086.18 | $520,718.71 | $730,132.53 |
| 130 | $830,086.18 | $3,545.16 | $2,114.78 | $827,971.40 | $524,263.87 | $735,792.47 |
| 131 | $827,971.40 | $3,536.13 | $2,123.81 | $825,847.58 | $527,799.99 | $741,452.41 |
| 132 | $825,847.58 | $3,527.06 | $2,132.88 | $823,714.70 | $531,327.05 | $747,112.35 |
| 133 | $823,714.70 | $3,517.95 | $2,141.99 | $821,572.70 | $534,845.00 | $752,772.30 |
| 134 | $821,572.70 | $3,508.80 | $2,151.14 | $819,421.56 | $538,353.80 | $758,432.24 |
| 135 | $819,421.56 | $3,499.61 | $2,160.33 | $817,261.23 | $541,853.41 | $764,092.18 |
| 136 | $817,261.23 | $3,490.39 | $2,169.56 | $815,091.68 | $545,343.80 | $769,752.12 |
| 137 | $815,091.68 | $3,481.12 | $2,178.82 | $812,912.86 | $548,824.92 | $775,412.06 |
| 138 | $812,912.86 | $3,471.82 | $2,188.13 | $810,724.73 | $552,296.73 | $781,072.01 |
| 139 | $810,724.73 | $3,462.47 | $2,197.47 | $808,527.26 | $555,759.20 | $786,731.95 |
| 140 | $808,527.26 | $3,453.09 | $2,206.86 | $806,320.40 | $559,212.29 | $792,391.89 |
| 141 | $806,320.40 | $3,443.66 | $2,216.28 | $804,104.12 | $562,655.95 | $798,051.83 |
| 142 | $804,104.12 | $3,434.19 | $2,225.75 | $801,878.37 | $566,090.14 | $803,711.77 |
| 143 | $801,878.37 | $3,424.69 | $2,235.25 | $799,643.12 | $569,514.83 | $809,371.72 |
| 144 | $799,643.12 | $3,415.14 | $2,244.80 | $797,398.32 | $572,929.98 | $815,031.66 |
| 145 | $797,398.32 | $3,405.56 | $2,254.39 | $795,143.93 | $576,335.53 | $820,691.60 |
| 146 | $795,143.93 | $3,395.93 | $2,264.01 | $792,879.92 | $579,731.46 | $826,351.54 |
| 147 | $792,879.92 | $3,386.26 | $2,273.68 | $790,606.23 | $583,117.72 | $832,011.48 |
| 148 | $790,606.23 | $3,376.55 | $2,283.39 | $788,322.84 | $586,494.26 | $837,671.43 |
| 149 | $788,322.84 | $3,366.80 | $2,293.15 | $786,029.69 | $589,861.06 | $843,331.37 |
| 150 | $786,029.69 | $3,357.00 | $2,302.94 | $783,726.75 | $593,218.06 | $848,991.31 |
| 151 | $783,726.75 | $3,347.17 | $2,312.78 | $781,413.97 | $596,565.23 | $854,651.25 |
| 152 | $781,413.97 | $3,337.29 | $2,322.65 | $779,091.32 | $599,902.52 | $860,311.20 |
| 153 | $779,091.32 | $3,327.37 | $2,332.57 | $776,758.75 | $603,229.89 | $865,971.14 |
| 154 | $776,758.75 | $3,317.41 | $2,342.53 | $774,416.21 | $606,547.29 | $871,631.08 |
| 155 | $774,416.21 | $3,307.40 | $2,352.54 | $772,063.67 | $609,854.70 | $877,291.02 |
| 156 | $772,063.67 | $3,297.36 | $2,362.59 | $769,701.09 | $613,152.05 | $882,950.96 |
| 157 | $769,701.09 | $3,287.27 | $2,372.68 | $767,328.41 | $616,439.32 | $888,610.91 |
| 158 | $767,328.41 | $3,277.13 | $2,382.81 | $764,945.60 | $619,716.45 | $894,270.85 |
| 159 | $764,945.60 | $3,266.96 | $2,392.99 | $762,552.61 | $622,983.40 | $899,930.79 |
| 160 | $762,552.61 | $3,256.74 | $2,403.21 | $760,149.41 | $626,240.14 | $905,590.73 |
| 161 | $760,149.41 | $3,246.47 | $2,413.47 | $757,735.94 | $629,486.61 | $911,250.67 |
| 162 | $757,735.94 | $3,236.16 | $2,423.78 | $755,312.16 | $632,722.77 | $916,910.62 |
| 163 | $755,312.16 | $3,225.81 | $2,434.13 | $752,878.03 | $635,948.59 | $922,570.56 |
| 164 | $752,878.03 | $3,215.42 | $2,444.53 | $750,433.50 | $639,164.00 | $928,230.50 |
| 165 | $750,433.50 | $3,204.98 | $2,454.97 | $747,978.54 | $642,368.98 | $933,890.44 |
| 166 | $747,978.54 | $3,194.49 | $2,465.45 | $745,513.09 | $645,563.47 | $939,550.38 |
| 167 | $745,513.09 | $3,183.96 | $2,475.98 | $743,037.11 | $648,747.43 | $945,210.33 |
| 168 | $743,037.11 | $3,173.39 | $2,486.55 | $740,550.55 | $651,920.82 | $950,870.27 |
| 169 | $740,550.55 | $3,162.77 | $2,497.17 | $738,053.38 | $655,083.59 | $956,530.21 |
| 170 | $738,053.38 | $3,152.10 | $2,507.84 | $735,545.54 | $658,235.69 | $962,190.15 |
| 171 | $735,545.54 | $3,141.39 | $2,518.55 | $733,026.99 | $661,377.08 | $967,850.09 |
| 172 | $733,026.99 | $3,130.64 | $2,529.31 | $730,497.68 | $664,507.72 | $973,510.04 |
| 173 | $730,497.68 | $3,119.83 | $2,540.11 | $727,957.57 | $667,627.55 | $979,169.98 |
| 174 | $727,957.57 | $3,108.99 | $2,550.96 | $725,406.62 | $670,736.54 | $984,829.92 |
| 175 | $725,406.62 | $3,098.09 | $2,561.85 | $722,844.77 | $673,834.63 | $990,489.86 |
| 176 | $722,844.77 | $3,087.15 | $2,572.79 | $720,271.97 | $676,921.78 | $996,149.80 |
| 177 | $720,271.97 | $3,076.16 | $2,583.78 | $717,688.19 | $679,997.94 | $1,001,809.75 |
| 178 | $717,688.19 | $3,065.13 | $2,594.82 | $715,093.38 | $683,063.07 | $1,007,469.69 |
| 179 | $715,093.38 | $3,054.04 | $2,605.90 | $712,487.48 | $686,117.11 | $1,013,129.63 |
| 180 | $712,487.48 | $3,042.92 | $2,617.03 | $709,870.45 | $689,160.03 | $1,018,789.57 |
| 181 | $709,870.45 | $3,031.74 | $2,628.20 | $707,242.25 | $692,191.77 | $1,024,449.52 |
| 182 | $707,242.25 | $3,020.51 | $2,639.43 | $704,602.82 | $695,212.28 | $1,030,109.46 |
| 183 | $704,602.82 | $3,009.24 | $2,650.70 | $701,952.12 | $698,221.52 | $1,035,769.40 |
| 184 | $701,952.12 | $2,997.92 | $2,662.02 | $699,290.10 | $701,219.44 | $1,041,429.34 |
| 185 | $699,290.10 | $2,986.55 | $2,673.39 | $696,616.71 | $704,205.99 | $1,047,089.28 |
| 186 | $696,616.71 | $2,975.13 | $2,684.81 | $693,931.90 | $707,181.13 | $1,052,749.23 |
| 187 | $693,931.90 | $2,963.67 | $2,696.27 | $691,235.63 | $710,144.79 | $1,058,409.17 |
| 188 | $691,235.63 | $2,952.15 | $2,707.79 | $688,527.84 | $713,096.95 | $1,064,069.11 |
| 189 | $688,527.84 | $2,940.59 | $2,719.35 | $685,808.48 | $716,037.53 | $1,069,729.05 |
| 190 | $685,808.48 | $2,928.97 | $2,730.97 | $683,077.51 | $718,966.51 | $1,075,388.99 |
| 191 | $683,077.51 | $2,917.31 | $2,742.63 | $680,334.88 | $721,883.82 | $1,081,048.94 |
| 192 | $680,334.88 | $2,905.60 | $2,754.35 | $677,580.54 | $724,789.41 | $1,086,708.88 |
| 193 | $677,580.54 | $2,893.83 | $2,766.11 | $674,814.43 | $727,683.25 | $1,092,368.82 |
| 194 | $674,814.43 | $2,882.02 | $2,777.92 | $672,036.51 | $730,565.27 | $1,098,028.76 |
| 195 | $672,036.51 | $2,870.16 | $2,789.79 | $669,246.72 | $733,435.42 | $1,103,688.70 |
| 196 | $669,246.72 | $2,858.24 | $2,801.70 | $666,445.02 | $736,293.67 | $1,109,348.65 |
| 197 | $666,445.02 | $2,846.28 | $2,813.67 | $663,631.35 | $739,139.94 | $1,115,008.59 |
| 198 | $663,631.35 | $2,834.26 | $2,825.68 | $660,805.67 | $741,974.20 | $1,120,668.53 |
| 199 | $660,805.67 | $2,822.19 | $2,837.75 | $657,967.92 | $744,796.39 | $1,126,328.47 |
| 200 | $657,967.92 | $2,810.07 | $2,849.87 | $655,118.05 | $747,606.46 | $1,131,988.41 |
| 201 | $655,118.05 | $2,797.90 | $2,862.04 | $652,256.00 | $750,404.36 | $1,137,648.36 |
| 202 | $652,256.00 | $2,785.68 | $2,874.27 | $649,381.74 | $753,190.04 | $1,143,308.30 |
| 203 | $649,381.74 | $2,773.40 | $2,886.54 | $646,495.20 | $755,963.44 | $1,148,968.24 |
| 204 | $646,495.20 | $2,761.07 | $2,898.87 | $643,596.33 | $758,724.51 | $1,154,628.18 |
| 205 | $643,596.33 | $2,748.69 | $2,911.25 | $640,685.08 | $761,473.21 | $1,160,288.13 |
| 206 | $640,685.08 | $2,736.26 | $2,923.68 | $637,761.40 | $764,209.46 | $1,165,948.07 |
| 207 | $637,761.40 | $2,723.77 | $2,936.17 | $634,825.23 | $766,933.24 | $1,171,608.01 |
| 208 | $634,825.23 | $2,711.23 | $2,948.71 | $631,876.52 | $769,644.47 | $1,177,267.95 |
| 209 | $631,876.52 | $2,698.64 | $2,961.30 | $628,915.22 | $772,343.11 | $1,182,927.89 |
| 210 | $628,915.22 | $2,685.99 | $2,973.95 | $625,941.27 | $775,029.10 | $1,188,587.84 |
| 211 | $625,941.27 | $2,673.29 | $2,986.65 | $622,954.61 | $777,702.39 | $1,194,247.78 |
| 212 | $622,954.61 | $2,660.54 | $2,999.41 | $619,955.21 | $780,362.93 | $1,199,907.72 |
| 213 | $619,955.21 | $2,647.73 | $3,012.22 | $616,942.99 | $783,010.65 | $1,205,567.66 |
| 214 | $616,942.99 | $2,634.86 | $3,025.08 | $613,917.91 | $785,645.51 | $1,211,227.60 |
| 215 | $613,917.91 | $2,621.94 | $3,038.00 | $610,879.91 | $788,267.45 | $1,216,887.55 |
| 216 | $610,879.91 | $2,608.97 | $3,050.98 | $607,828.93 | $790,876.42 | $1,222,547.49 |
| 217 | $607,828.93 | $2,595.94 | $3,064.01 | $604,764.93 | $793,472.36 | $1,228,207.43 |
| 218 | $604,764.93 | $2,582.85 | $3,077.09 | $601,687.84 | $796,055.21 | $1,233,867.37 |
| 219 | $601,687.84 | $2,569.71 | $3,090.23 | $598,597.60 | $798,624.92 | $1,239,527.31 |
| 220 | $598,597.60 | $2,556.51 | $3,103.43 | $595,494.17 | $801,181.43 | $1,245,187.26 |
| 221 | $595,494.17 | $2,543.26 | $3,116.69 | $592,377.48 | $803,724.68 | $1,250,847.20 |
| 222 | $592,377.48 | $2,529.95 | $3,130.00 | $589,247.49 | $806,254.63 | $1,256,507.14 |
| 223 | $589,247.49 | $2,516.58 | $3,143.36 | $586,104.12 | $808,771.21 | $1,262,167.08 |
| 224 | $586,104.12 | $2,503.15 | $3,156.79 | $582,947.33 | $811,274.36 | $1,267,827.02 |
| 225 | $582,947.33 | $2,489.67 | $3,170.27 | $579,777.06 | $813,764.03 | $1,273,486.97 |
| 226 | $579,777.06 | $2,476.13 | $3,183.81 | $576,593.25 | $816,240.16 | $1,279,146.91 |
| 227 | $576,593.25 | $2,462.53 | $3,197.41 | $573,395.84 | $818,702.69 | $1,284,806.85 |
| 228 | $573,395.84 | $2,448.88 | $3,211.06 | $570,184.78 | $821,151.57 | $1,290,466.79 |
| 229 | $570,184.78 | $2,435.16 | $3,224.78 | $566,960.00 | $823,586.74 | $1,296,126.73 |
| 230 | $566,960.00 | $2,421.39 | $3,238.55 | $563,721.45 | $826,008.13 | $1,301,786.68 |
| 231 | $563,721.45 | $2,407.56 | $3,252.38 | $560,469.07 | $828,415.69 | $1,307,446.62 |
| 232 | $560,469.07 | $2,393.67 | $3,266.27 | $557,202.80 | $830,809.36 | $1,313,106.56 |
| 233 | $557,202.80 | $2,379.72 | $3,280.22 | $553,922.58 | $833,189.08 | $1,318,766.50 |
| 234 | $553,922.58 | $2,365.71 | $3,294.23 | $550,628.35 | $835,554.79 | $1,324,426.45 |
| 235 | $550,628.35 | $2,351.64 | $3,308.30 | $547,320.04 | $837,906.43 | $1,330,086.39 |
| 236 | $547,320.04 | $2,337.51 | $3,322.43 | $543,997.62 | $840,243.94 | $1,335,746.33 |
| 237 | $543,997.62 | $2,323.32 | $3,336.62 | $540,661.00 | $842,567.27 | $1,341,406.27 |
| 238 | $540,661.00 | $2,309.07 | $3,350.87 | $537,310.13 | $844,876.34 | $1,347,066.21 |
| 239 | $537,310.13 | $2,294.76 | $3,365.18 | $533,944.95 | $847,171.10 | $1,352,726.16 |
| 240 | $533,944.95 | $2,280.39 | $3,379.55 | $530,565.40 | $849,451.49 | $1,358,386.10 |
| 241 | $530,565.40 | $2,265.96 | $3,393.99 | $527,171.41 | $851,717.45 | $1,364,046.04 |
| 242 | $527,171.41 | $2,251.46 | $3,408.48 | $523,762.93 | $853,968.91 | $1,369,705.98 |
| 243 | $523,762.93 | $2,236.90 | $3,423.04 | $520,339.89 | $856,205.81 | $1,375,365.92 |
| 244 | $520,339.89 | $2,222.28 | $3,437.66 | $516,902.23 | $858,428.10 | $1,381,025.87 |
| 245 | $516,902.23 | $2,207.60 | $3,452.34 | $513,449.89 | $860,635.70 | $1,386,685.81 |
| 246 | $513,449.89 | $2,192.86 | $3,467.08 | $509,982.81 | $862,828.56 | $1,392,345.75 |
| 247 | $509,982.81 | $2,178.05 | $3,481.89 | $506,500.92 | $865,006.61 | $1,398,005.69 |
| 248 | $506,500.92 | $2,163.18 | $3,496.76 | $503,004.16 | $867,169.79 | $1,403,665.63 |
| 249 | $503,004.16 | $2,148.25 | $3,511.70 | $499,492.47 | $869,318.04 | $1,409,325.58 |
| 250 | $499,492.47 | $2,133.25 | $3,526.69 | $495,965.77 | $871,451.29 | $1,414,985.52 |
| 251 | $495,965.77 | $2,118.19 | $3,541.75 | $492,424.02 | $873,569.48 | $1,420,645.46 |
| 252 | $492,424.02 | $2,103.06 | $3,556.88 | $488,867.14 | $875,672.54 | $1,426,305.40 |
| 253 | $488,867.14 | $2,087.87 | $3,572.07 | $485,295.06 | $877,760.41 | $1,431,965.34 |
| 254 | $485,295.06 | $2,072.61 | $3,587.33 | $481,707.74 | $879,833.02 | $1,437,625.29 |
| 255 | $481,707.74 | $2,057.29 | $3,602.65 | $478,105.09 | $881,890.32 | $1,443,285.23 |
| 256 | $478,105.09 | $2,041.91 | $3,618.03 | $474,487.05 | $883,932.22 | $1,448,945.17 |
| 257 | $474,487.05 | $2,026.46 | $3,633.49 | $470,853.57 | $885,958.68 | $1,454,605.11 |
| 258 | $470,853.57 | $2,010.94 | $3,649.00 | $467,204.56 | $887,969.62 | $1,460,265.06 |
| 259 | $467,204.56 | $1,995.35 | $3,664.59 | $463,539.97 | $889,964.97 | $1,465,925.00 |
| 260 | $463,539.97 | $1,979.70 | $3,680.24 | $459,859.73 | $891,944.67 | $1,471,584.94 |
| 261 | $459,859.73 | $1,963.98 | $3,695.96 | $456,163.77 | $893,908.65 | $1,477,244.88 |
| 262 | $456,163.77 | $1,948.20 | $3,711.74 | $452,452.03 | $895,856.85 | $1,482,904.82 |
| 263 | $452,452.03 | $1,932.35 | $3,727.59 | $448,724.44 | $897,789.20 | $1,488,564.77 |
| 264 | $448,724.44 | $1,916.43 | $3,743.51 | $444,980.92 | $899,705.63 | $1,494,224.71 |
| 265 | $444,980.92 | $1,900.44 | $3,759.50 | $441,221.42 | $901,606.07 | $1,499,884.65 |
| 266 | $441,221.42 | $1,884.38 | $3,775.56 | $437,445.86 | $903,490.45 | $1,505,544.59 |
| 267 | $437,445.86 | $1,868.26 | $3,791.68 | $433,654.18 | $905,358.71 | $1,511,204.53 |
| 268 | $433,654.18 | $1,852.06 | $3,807.88 | $429,846.30 | $907,210.77 | $1,516,864.48 |
| 269 | $429,846.30 | $1,835.80 | $3,824.14 | $426,022.16 | $909,046.58 | $1,522,524.42 |
| 270 | $426,022.16 | $1,819.47 | $3,840.47 | $422,181.69 | $910,866.05 | $1,528,184.36 |
| 271 | $422,181.69 | $1,803.07 | $3,856.87 | $418,324.81 | $912,669.11 | $1,533,844.30 |
| 272 | $418,324.81 | $1,786.60 | $3,873.35 | $414,451.47 | $914,455.71 | $1,539,504.24 |
| 273 | $414,451.47 | $1,770.05 | $3,889.89 | $410,561.58 | $916,225.76 | $1,545,164.19 |
| 274 | $410,561.58 | $1,753.44 | $3,906.50 | $406,655.07 | $917,979.20 | $1,550,824.13 |
| 275 | $406,655.07 | $1,736.76 | $3,923.19 | $402,731.89 | $919,715.96 | $1,556,484.07 |
| 276 | $402,731.89 | $1,720.00 | $3,939.94 | $398,791.95 | $921,435.96 | $1,562,144.01 |
| 277 | $398,791.95 | $1,703.17 | $3,956.77 | $394,835.18 | $923,139.13 | $1,567,803.95 |
| 278 | $394,835.18 | $1,686.28 | $3,973.67 | $390,861.51 | $924,825.41 | $1,573,463.90 |
| 279 | $390,861.51 | $1,669.30 | $3,990.64 | $386,870.87 | $926,494.71 | $1,579,123.84 |
| 280 | $386,870.87 | $1,652.26 | $4,007.68 | $382,863.19 | $928,146.97 | $1,584,783.78 |
| 281 | $382,863.19 | $1,635.14 | $4,024.80 | $378,838.40 | $929,782.12 | $1,590,443.72 |
| 282 | $378,838.40 | $1,617.96 | $4,041.99 | $374,796.41 | $931,400.07 | $1,596,103.66 |
| 283 | $374,796.41 | $1,600.69 | $4,059.25 | $370,737.16 | $933,000.77 | $1,601,763.61 |
| 284 | $370,737.16 | $1,583.36 | $4,076.59 | $366,660.57 | $934,584.12 | $1,607,423.55 |
| 285 | $366,660.57 | $1,565.95 | $4,094.00 | $362,566.58 | $936,150.07 | $1,613,083.49 |
| 286 | $362,566.58 | $1,548.46 | $4,111.48 | $358,455.10 | $937,698.53 | $1,618,743.43 |
| 287 | $358,455.10 | $1,530.90 | $4,129.04 | $354,326.06 | $939,229.43 | $1,624,403.38 |
| 288 | $354,326.06 | $1,513.27 | $4,146.67 | $350,179.38 | $940,742.70 | $1,630,063.32 |
| 289 | $350,179.38 | $1,495.56 | $4,164.38 | $346,015.00 | $942,238.26 | $1,635,723.26 |
| 290 | $346,015.00 | $1,477.77 | $4,182.17 | $341,832.83 | $943,716.03 | $1,641,383.20 |
| 291 | $341,832.83 | $1,459.91 | $4,200.03 | $337,632.80 | $945,175.94 | $1,647,043.14 |
| 292 | $337,632.80 | $1,441.97 | $4,217.97 | $333,414.83 | $946,617.92 | $1,652,703.09 |
| 293 | $333,414.83 | $1,423.96 | $4,235.98 | $329,178.85 | $948,041.87 | $1,658,363.03 |
| 294 | $329,178.85 | $1,405.87 | $4,254.07 | $324,924.77 | $949,447.74 | $1,664,022.97 |
| 295 | $324,924.77 | $1,387.70 | $4,272.24 | $320,652.53 | $950,835.44 | $1,669,682.91 |
| 296 | $320,652.53 | $1,369.45 | $4,290.49 | $316,362.04 | $952,204.90 | $1,675,342.85 |
| 297 | $316,362.04 | $1,351.13 | $4,308.81 | $312,053.23 | $953,556.03 | $1,681,002.80 |
| 298 | $312,053.23 | $1,332.73 | $4,327.21 | $307,726.01 | $954,888.75 | $1,686,662.74 |
| 299 | $307,726.01 | $1,314.25 | $4,345.70 | $303,380.32 | $956,203.00 | $1,692,322.68 |
| 300 | $303,380.32 | $1,295.69 | $4,364.26 | $299,016.06 | $957,498.69 | $1,697,982.62 |
| 301 | $299,016.06 | $1,277.05 | $4,382.89 | $294,633.17 | $958,775.73 | $1,703,642.56 |
| 302 | $294,633.17 | $1,258.33 | $4,401.61 | $290,231.56 | $960,034.06 | $1,709,302.51 |
| 303 | $290,231.56 | $1,239.53 | $4,420.41 | $285,811.15 | $961,273.59 | $1,714,962.45 |
| 304 | $285,811.15 | $1,220.65 | $4,439.29 | $281,371.86 | $962,494.25 | $1,720,622.39 |
| 305 | $281,371.86 | $1,201.69 | $4,458.25 | $276,913.61 | $963,695.94 | $1,726,282.33 |
| 306 | $276,913.61 | $1,182.65 | $4,477.29 | $272,436.32 | $964,878.59 | $1,731,942.27 |
| 307 | $272,436.32 | $1,163.53 | $4,496.41 | $267,939.90 | $966,042.12 | $1,737,602.22 |
| 308 | $267,939.90 | $1,144.33 | $4,515.62 | $263,424.29 | $967,186.45 | $1,743,262.16 |
| 309 | $263,424.29 | $1,125.04 | $4,534.90 | $258,889.39 | $968,311.49 | $1,748,922.10 |
| 310 | $258,889.39 | $1,105.67 | $4,554.27 | $254,335.12 | $969,417.16 | $1,754,582.04 |
| 311 | $254,335.12 | $1,086.22 | $4,573.72 | $249,761.40 | $970,503.38 | $1,760,241.98 |
| 312 | $249,761.40 | $1,066.69 | $4,593.25 | $245,168.15 | $971,570.07 | $1,765,901.93 |
| 313 | $245,168.15 | $1,047.07 | $4,612.87 | $240,555.28 | $972,617.15 | $1,771,561.87 |
| 314 | $240,555.28 | $1,027.37 | $4,632.57 | $235,922.71 | $973,644.52 | $1,777,221.81 |
| 315 | $235,922.71 | $1,007.59 | $4,652.36 | $231,270.35 | $974,652.10 | $1,782,881.75 |
| 316 | $231,270.35 | $987.72 | $4,672.22 | $226,598.13 | $975,639.82 | $1,788,541.70 |
| 317 | $226,598.13 | $967.76 | $4,692.18 | $221,905.95 | $976,607.58 | $1,794,201.64 |
| 318 | $221,905.95 | $947.72 | $4,712.22 | $217,193.73 | $977,555.31 | $1,799,861.58 |
| 319 | $217,193.73 | $927.60 | $4,732.34 | $212,461.38 | $978,482.91 | $1,805,521.52 |
| 320 | $212,461.38 | $907.39 | $4,752.55 | $207,708.83 | $979,390.29 | $1,811,181.46 |
| 321 | $207,708.83 | $887.09 | $4,772.85 | $202,935.98 | $980,277.38 | $1,816,841.41 |
| 322 | $202,935.98 | $866.71 | $4,793.24 | $198,142.74 | $981,144.09 | $1,822,501.35 |
| 323 | $198,142.74 | $846.23 | $4,813.71 | $193,329.03 | $981,990.32 | $1,828,161.29 |
| 324 | $193,329.03 | $825.68 | $4,834.27 | $188,494.77 | $982,816.00 | $1,833,821.23 |
| 325 | $188,494.77 | $805.03 | $4,854.91 | $183,639.85 | $983,621.03 | $1,839,481.17 |
| 326 | $183,639.85 | $784.30 | $4,875.65 | $178,764.21 | $984,405.32 | $1,845,141.12 |
| 327 | $178,764.21 | $763.47 | $4,896.47 | $173,867.74 | $985,168.80 | $1,850,801.06 |
| 328 | $173,867.74 | $742.56 | $4,917.38 | $168,950.36 | $985,911.36 | $1,856,461.00 |
| 329 | $168,950.36 | $721.56 | $4,938.38 | $164,011.97 | $986,632.91 | $1,862,120.94 |
| 330 | $164,011.97 | $700.47 | $4,959.47 | $159,052.50 | $987,333.38 | $1,867,780.88 |
| 331 | $159,052.50 | $679.29 | $4,980.66 | $154,071.84 | $988,012.67 | $1,873,440.83 |
| 332 | $154,071.84 | $658.02 | $5,001.93 | $149,069.92 | $988,670.68 | $1,879,100.77 |
| 333 | $149,069.92 | $636.65 | $5,023.29 | $144,046.63 | $989,307.34 | $1,884,760.71 |
| 334 | $144,046.63 | $615.20 | $5,044.74 | $139,001.88 | $989,922.54 | $1,890,420.65 |
| 335 | $139,001.88 | $593.65 | $5,066.29 | $133,935.60 | $990,516.19 | $1,896,080.59 |
| 336 | $133,935.60 | $572.02 | $5,087.93 | $128,847.67 | $991,088.21 | $1,901,740.54 |
| 337 | $128,847.67 | $550.29 | $5,109.66 | $123,738.01 | $991,638.49 | $1,907,400.48 |
| 338 | $123,738.01 | $528.46 | $5,131.48 | $118,606.54 | $992,166.96 | $1,913,060.42 |
| 339 | $118,606.54 | $506.55 | $5,153.39 | $113,453.14 | $992,673.51 | $1,918,720.36 |
| 340 | $113,453.14 | $484.54 | $5,175.40 | $108,277.74 | $993,158.05 | $1,924,380.31 |
| 341 | $108,277.74 | $462.44 | $5,197.51 | $103,080.24 | $993,620.48 | $1,930,040.25 |
| 342 | $103,080.24 | $440.24 | $5,219.70 | $97,860.53 | $994,060.72 | $1,935,700.19 |
| 343 | $97,860.53 | $417.95 | $5,242.00 | $92,618.54 | $994,478.67 | $1,941,360.13 |
| 344 | $92,618.54 | $395.56 | $5,264.38 | $87,354.15 | $994,874.23 | $1,947,020.07 |
| 345 | $87,354.15 | $373.08 | $5,286.87 | $82,067.28 | $995,247.30 | $1,952,680.02 |
| 346 | $82,067.28 | $350.50 | $5,309.45 | $76,757.84 | $995,597.80 | $1,958,339.96 |
| 347 | $76,757.84 | $327.82 | $5,332.12 | $71,425.72 | $995,925.62 | $1,963,999.90 |
| 348 | $71,425.72 | $305.05 | $5,354.89 | $66,070.82 | $996,230.66 | $1,969,659.84 |
| 349 | $66,070.82 | $282.18 | $5,377.76 | $60,693.06 | $996,512.84 | $1,975,319.78 |
| 350 | $60,693.06 | $259.21 | $5,400.73 | $55,292.32 | $996,772.05 | $1,980,979.73 |
| 351 | $55,292.32 | $236.14 | $5,423.80 | $49,868.53 | $997,008.19 | $1,986,639.67 |
| 352 | $49,868.53 | $212.98 | $5,446.96 | $44,421.56 | $997,221.17 | $1,992,299.61 |
| 353 | $44,421.56 | $189.72 | $5,470.22 | $38,951.34 | $997,410.89 | $1,997,959.55 |
| 354 | $38,951.34 | $166.35 | $5,493.59 | $33,457.75 | $997,577.25 | $2,003,619.49 |
| 355 | $33,457.75 | $142.89 | $5,517.05 | $27,940.70 | $997,720.14 | $2,009,279.44 |
| 356 | $27,940.70 | $119.33 | $5,540.61 | $22,400.09 | $997,839.47 | $2,014,939.38 |
| 357 | $22,400.09 | $95.67 | $5,564.28 | $16,835.82 | $997,935.14 | $2,020,599.32 |
| 358 | $16,835.82 | $71.90 | $5,588.04 | $11,247.78 | $998,007.04 | $2,026,259.26 |
| 359 | $11,247.78 | $48.04 | $5,611.90 | $5,635.87 | $998,055.08 | $2,031,919.20 |
| 360 | $5,635.87 | $24.07 | $5,635.87 | $-0.00 | $998,079.15 | $2,037,579.15 |