|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,039,500.00 | $5,089.22 | $1,059.82 | $1,038,440.18 | $5,089.22 | $6,149.04 |
| 2 | $1,038,440.18 | $5,084.03 | $1,065.00 | $1,037,375.18 | $10,173.25 | $12,298.07 |
| 3 | $1,037,375.18 | $5,078.82 | $1,070.22 | $1,036,304.96 | $15,252.06 | $18,447.11 |
| 4 | $1,036,304.96 | $5,073.58 | $1,075.46 | $1,035,229.50 | $20,325.64 | $24,596.14 |
| 5 | $1,035,229.50 | $5,068.31 | $1,080.72 | $1,034,148.78 | $25,393.95 | $30,745.18 |
| 6 | $1,034,148.78 | $5,063.02 | $1,086.01 | $1,033,062.76 | $30,456.97 | $36,894.21 |
| 7 | $1,033,062.76 | $5,057.70 | $1,091.33 | $1,031,971.43 | $35,514.68 | $43,043.25 |
| 8 | $1,031,971.43 | $5,052.36 | $1,096.67 | $1,030,874.76 | $40,567.04 | $49,192.28 |
| 9 | $1,030,874.76 | $5,046.99 | $1,102.04 | $1,029,772.71 | $45,614.03 | $55,341.32 |
| 10 | $1,029,772.71 | $5,041.60 | $1,107.44 | $1,028,665.27 | $50,655.62 | $61,490.35 |
| 11 | $1,028,665.27 | $5,036.17 | $1,112.86 | $1,027,552.41 | $55,691.80 | $67,639.39 |
| 12 | $1,027,552.41 | $5,030.73 | $1,118.31 | $1,026,434.10 | $60,722.52 | $73,788.42 |
| 13 | $1,026,434.10 | $5,025.25 | $1,123.78 | $1,025,310.32 | $65,747.77 | $79,937.46 |
| 14 | $1,025,310.32 | $5,019.75 | $1,129.29 | $1,024,181.03 | $70,767.52 | $86,086.49 |
| 15 | $1,024,181.03 | $5,014.22 | $1,134.82 | $1,023,046.21 | $75,781.74 | $92,235.53 |
| 16 | $1,023,046.21 | $5,008.66 | $1,140.37 | $1,021,905.84 | $80,790.40 | $98,384.56 |
| 17 | $1,021,905.84 | $5,003.08 | $1,145.95 | $1,020,759.89 | $85,793.48 | $104,533.60 |
| 18 | $1,020,759.89 | $4,997.47 | $1,151.56 | $1,019,608.32 | $90,790.95 | $110,682.63 |
| 19 | $1,019,608.32 | $4,991.83 | $1,157.20 | $1,018,451.12 | $95,782.79 | $116,831.67 |
| 20 | $1,018,451.12 | $4,986.17 | $1,162.87 | $1,017,288.25 | $100,768.95 | $122,980.70 |
| 21 | $1,017,288.25 | $4,980.47 | $1,168.56 | $1,016,119.69 | $105,749.43 | $129,129.74 |
| 22 | $1,016,119.69 | $4,974.75 | $1,174.28 | $1,014,945.41 | $110,724.18 | $135,278.77 |
| 23 | $1,014,945.41 | $4,969.00 | $1,180.03 | $1,013,765.38 | $115,693.18 | $141,427.81 |
| 24 | $1,013,765.38 | $4,963.23 | $1,185.81 | $1,012,579.57 | $120,656.41 | $147,576.84 |
| 25 | $1,012,579.57 | $4,957.42 | $1,191.61 | $1,011,387.95 | $125,613.83 | $153,725.88 |
| 26 | $1,011,387.95 | $4,951.59 | $1,197.45 | $1,010,190.51 | $130,565.42 | $159,874.91 |
| 27 | $1,010,190.51 | $4,945.72 | $1,203.31 | $1,008,987.20 | $135,511.14 | $166,023.95 |
| 28 | $1,008,987.20 | $4,939.83 | $1,209.20 | $1,007,777.99 | $140,450.98 | $172,172.98 |
| 29 | $1,007,777.99 | $4,933.91 | $1,215.12 | $1,006,562.87 | $145,384.89 | $178,322.02 |
| 30 | $1,006,562.87 | $4,927.96 | $1,221.07 | $1,005,341.80 | $150,312.85 | $184,471.05 |
| 31 | $1,005,341.80 | $4,921.99 | $1,227.05 | $1,004,114.75 | $155,234.84 | $190,620.09 |
| 32 | $1,004,114.75 | $4,915.98 | $1,233.06 | $1,002,881.70 | $160,150.82 | $196,769.12 |
| 33 | $1,002,881.70 | $4,909.94 | $1,239.09 | $1,001,642.60 | $165,060.76 | $202,918.16 |
| 34 | $1,001,642.60 | $4,903.88 | $1,245.16 | $1,000,397.44 | $169,964.63 | $209,067.19 |
| 35 | $1,000,397.44 | $4,897.78 | $1,251.26 | $999,146.19 | $174,862.41 | $215,216.23 |
| 36 | $999,146.19 | $4,891.65 | $1,257.38 | $997,888.80 | $179,754.07 | $221,365.26 |
| 37 | $997,888.80 | $4,885.50 | $1,263.54 | $996,625.27 | $184,639.56 | $227,514.30 |
| 38 | $996,625.27 | $4,879.31 | $1,269.72 | $995,355.54 | $189,518.87 | $233,663.33 |
| 39 | $995,355.54 | $4,873.09 | $1,275.94 | $994,079.60 | $194,391.97 | $239,812.37 |
| 40 | $994,079.60 | $4,866.85 | $1,282.19 | $992,797.42 | $199,258.82 | $245,961.40 |
| 41 | $992,797.42 | $4,860.57 | $1,288.46 | $991,508.95 | $204,119.39 | $252,110.44 |
| 42 | $991,508.95 | $4,854.26 | $1,294.77 | $990,214.18 | $208,973.65 | $258,259.47 |
| 43 | $990,214.18 | $4,847.92 | $1,301.11 | $988,913.07 | $213,821.57 | $264,408.51 |
| 44 | $988,913.07 | $4,841.55 | $1,307.48 | $987,605.59 | $218,663.13 | $270,557.54 |
| 45 | $987,605.59 | $4,835.15 | $1,313.88 | $986,291.70 | $223,498.28 | $276,706.58 |
| 46 | $986,291.70 | $4,828.72 | $1,320.32 | $984,971.39 | $228,327.00 | $282,855.61 |
| 47 | $984,971.39 | $4,822.26 | $1,326.78 | $983,644.61 | $233,149.26 | $289,004.65 |
| 48 | $983,644.61 | $4,815.76 | $1,333.27 | $982,311.33 | $237,965.02 | $295,153.68 |
| 49 | $982,311.33 | $4,809.23 | $1,339.80 | $980,971.53 | $242,774.25 | $301,302.72 |
| 50 | $980,971.53 | $4,802.67 | $1,346.36 | $979,625.17 | $247,576.92 | $307,451.75 |
| 51 | $979,625.17 | $4,796.08 | $1,352.95 | $978,272.22 | $252,373.00 | $313,600.79 |
| 52 | $978,272.22 | $4,789.46 | $1,359.58 | $976,912.64 | $257,162.46 | $319,749.82 |
| 53 | $976,912.64 | $4,782.80 | $1,366.23 | $975,546.40 | $261,945.26 | $325,898.86 |
| 54 | $975,546.40 | $4,776.11 | $1,372.92 | $974,173.48 | $266,721.37 | $332,047.89 |
| 55 | $974,173.48 | $4,769.39 | $1,379.64 | $972,793.84 | $271,490.77 | $338,196.93 |
| 56 | $972,793.84 | $4,762.64 | $1,386.40 | $971,407.44 | $276,253.40 | $344,345.96 |
| 57 | $971,407.44 | $4,755.85 | $1,393.19 | $970,014.25 | $281,009.25 | $350,495.00 |
| 58 | $970,014.25 | $4,749.03 | $1,400.01 | $968,614.25 | $285,758.28 | $356,644.03 |
| 59 | $968,614.25 | $4,742.17 | $1,406.86 | $967,207.39 | $290,500.45 | $362,793.07 |
| 60 | $967,207.39 | $4,735.29 | $1,413.75 | $965,793.64 | $295,235.74 | $368,942.10 |
| 61 | $965,793.64 | $4,728.36 | $1,420.67 | $964,372.97 | $299,964.10 | $375,091.14 |
| 62 | $964,372.97 | $4,721.41 | $1,427.63 | $962,945.34 | $304,685.51 | $381,240.17 |
| 63 | $962,945.34 | $4,714.42 | $1,434.62 | $961,510.72 | $309,399.93 | $387,389.21 |
| 64 | $961,510.72 | $4,707.40 | $1,441.64 | $960,069.09 | $314,107.33 | $393,538.24 |
| 65 | $960,069.09 | $4,700.34 | $1,448.70 | $958,620.39 | $318,807.67 | $399,687.28 |
| 66 | $958,620.39 | $4,693.25 | $1,455.79 | $957,164.60 | $323,500.91 | $405,836.31 |
| 67 | $957,164.60 | $4,686.12 | $1,462.92 | $955,701.68 | $328,187.03 | $411,985.35 |
| 68 | $955,701.68 | $4,678.96 | $1,470.08 | $954,231.60 | $332,865.99 | $418,134.38 |
| 69 | $954,231.60 | $4,671.76 | $1,477.28 | $952,754.33 | $337,537.75 | $424,283.42 |
| 70 | $952,754.33 | $4,664.53 | $1,484.51 | $951,269.82 | $342,202.27 | $430,432.45 |
| 71 | $951,269.82 | $4,657.26 | $1,491.78 | $949,778.04 | $346,859.53 | $436,581.49 |
| 72 | $949,778.04 | $4,649.96 | $1,499.08 | $948,278.96 | $351,509.49 | $442,730.52 |
| 73 | $948,278.96 | $4,642.62 | $1,506.42 | $946,772.54 | $356,152.10 | $448,879.56 |
| 74 | $946,772.54 | $4,635.24 | $1,513.79 | $945,258.75 | $360,787.34 | $455,028.59 |
| 75 | $945,258.75 | $4,627.83 | $1,521.21 | $943,737.54 | $365,415.17 | $461,177.63 |
| 76 | $943,737.54 | $4,620.38 | $1,528.65 | $942,208.89 | $370,035.55 | $467,326.66 |
| 77 | $942,208.89 | $4,612.90 | $1,536.14 | $940,672.75 | $374,648.45 | $473,475.70 |
| 78 | $940,672.75 | $4,605.38 | $1,543.66 | $939,129.09 | $379,253.83 | $479,624.73 |
| 79 | $939,129.09 | $4,597.82 | $1,551.22 | $937,577.88 | $383,851.65 | $485,773.77 |
| 80 | $937,577.88 | $4,590.23 | $1,558.81 | $936,019.07 | $388,441.87 | $491,922.80 |
| 81 | $936,019.07 | $4,582.59 | $1,566.44 | $934,452.63 | $393,024.47 | $498,071.84 |
| 82 | $934,452.63 | $4,574.92 | $1,574.11 | $932,878.52 | $397,599.39 | $504,220.87 |
| 83 | $932,878.52 | $4,567.22 | $1,581.82 | $931,296.70 | $402,166.61 | $510,369.91 |
| 84 | $931,296.70 | $4,559.47 | $1,589.56 | $929,707.14 | $406,726.08 | $516,518.94 |
| 85 | $929,707.14 | $4,551.69 | $1,597.34 | $928,109.79 | $411,277.77 | $522,667.98 |
| 86 | $928,109.79 | $4,543.87 | $1,605.16 | $926,504.63 | $415,821.64 | $528,817.01 |
| 87 | $926,504.63 | $4,536.01 | $1,613.02 | $924,891.61 | $420,357.66 | $534,966.05 |
| 88 | $924,891.61 | $4,528.12 | $1,620.92 | $923,270.69 | $424,885.77 | $541,115.08 |
| 89 | $923,270.69 | $4,520.18 | $1,628.86 | $921,641.83 | $429,405.95 | $547,264.12 |
| 90 | $921,641.83 | $4,512.20 | $1,636.83 | $920,005.00 | $433,918.16 | $553,413.15 |
| 91 | $920,005.00 | $4,504.19 | $1,644.84 | $918,360.16 | $438,422.35 | $559,562.19 |
| 92 | $918,360.16 | $4,496.14 | $1,652.90 | $916,707.26 | $442,918.49 | $565,711.22 |
| 93 | $916,707.26 | $4,488.05 | $1,660.99 | $915,046.27 | $447,406.53 | $571,860.26 |
| 94 | $915,046.27 | $4,479.91 | $1,669.12 | $913,377.15 | $451,886.45 | $578,009.29 |
| 95 | $913,377.15 | $4,471.74 | $1,677.29 | $911,699.86 | $456,358.19 | $584,158.33 |
| 96 | $911,699.86 | $4,463.53 | $1,685.50 | $910,014.35 | $460,821.72 | $590,307.36 |
| 97 | $910,014.35 | $4,455.28 | $1,693.76 | $908,320.60 | $465,277.00 | $596,456.40 |
| 98 | $908,320.60 | $4,446.99 | $1,702.05 | $906,618.55 | $469,723.98 | $602,605.43 |
| 99 | $906,618.55 | $4,438.65 | $1,710.38 | $904,908.17 | $474,162.64 | $608,754.47 |
| 100 | $904,908.17 | $4,430.28 | $1,718.76 | $903,189.41 | $478,592.92 | $614,903.50 |
| 101 | $903,189.41 | $4,421.86 | $1,727.17 | $901,462.24 | $483,014.78 | $621,052.54 |
| 102 | $901,462.24 | $4,413.41 | $1,735.63 | $899,726.61 | $487,428.19 | $627,201.57 |
| 103 | $899,726.61 | $4,404.91 | $1,744.12 | $897,982.49 | $491,833.10 | $633,350.61 |
| 104 | $897,982.49 | $4,396.37 | $1,752.66 | $896,229.83 | $496,229.47 | $639,499.65 |
| 105 | $896,229.83 | $4,387.79 | $1,761.24 | $894,468.59 | $500,617.27 | $645,648.68 |
| 106 | $894,468.59 | $4,379.17 | $1,769.87 | $892,698.72 | $504,996.43 | $651,797.72 |
| 107 | $892,698.72 | $4,370.50 | $1,778.53 | $890,920.19 | $509,366.94 | $657,946.75 |
| 108 | $890,920.19 | $4,361.80 | $1,787.24 | $889,132.95 | $513,728.74 | $664,095.79 |
| 109 | $889,132.95 | $4,353.05 | $1,795.99 | $887,336.96 | $518,081.78 | $670,244.82 |
| 110 | $887,336.96 | $4,344.25 | $1,804.78 | $885,532.18 | $522,426.04 | $676,393.86 |
| 111 | $885,532.18 | $4,335.42 | $1,813.62 | $883,718.56 | $526,761.45 | $682,542.89 |
| 112 | $883,718.56 | $4,326.54 | $1,822.50 | $881,896.07 | $531,087.99 | $688,691.93 |
| 113 | $881,896.07 | $4,317.62 | $1,831.42 | $880,064.65 | $535,405.61 | $694,840.96 |
| 114 | $880,064.65 | $4,308.65 | $1,840.39 | $878,224.26 | $539,714.26 | $700,990.00 |
| 115 | $878,224.26 | $4,299.64 | $1,849.40 | $876,374.87 | $544,013.90 | $707,139.03 |
| 116 | $876,374.87 | $4,290.59 | $1,858.45 | $874,516.42 | $548,304.48 | $713,288.07 |
| 117 | $874,516.42 | $4,281.49 | $1,867.55 | $872,648.87 | $552,585.97 | $719,437.10 |
| 118 | $872,648.87 | $4,272.34 | $1,876.69 | $870,772.18 | $556,858.31 | $725,586.14 |
| 119 | $870,772.18 | $4,263.16 | $1,885.88 | $868,886.30 | $561,121.47 | $731,735.17 |
| 120 | $868,886.30 | $4,253.92 | $1,895.11 | $866,991.19 | $565,375.39 | $737,884.21 |
| 121 | $866,991.19 | $4,244.64 | $1,904.39 | $865,086.80 | $569,620.04 | $744,033.24 |
| 122 | $865,086.80 | $4,235.32 | $1,913.71 | $863,173.08 | $573,855.36 | $750,182.28 |
| 123 | $863,173.08 | $4,225.95 | $1,923.08 | $861,250.00 | $578,081.31 | $756,331.31 |
| 124 | $861,250.00 | $4,216.54 | $1,932.50 | $859,317.50 | $582,297.84 | $762,480.35 |
| 125 | $859,317.50 | $4,207.08 | $1,941.96 | $857,375.54 | $586,504.92 | $768,629.38 |
| 126 | $857,375.54 | $4,197.57 | $1,951.47 | $855,424.07 | $590,702.49 | $774,778.42 |
| 127 | $855,424.07 | $4,188.01 | $1,961.02 | $853,463.05 | $594,890.50 | $780,927.45 |
| 128 | $853,463.05 | $4,178.41 | $1,970.62 | $851,492.43 | $599,068.91 | $787,076.49 |
| 129 | $851,492.43 | $4,168.77 | $1,980.27 | $849,512.16 | $603,237.68 | $793,225.52 |
| 130 | $849,512.16 | $4,159.07 | $1,989.97 | $847,522.19 | $607,396.75 | $799,374.56 |
| 131 | $847,522.19 | $4,149.33 | $1,999.71 | $845,522.49 | $611,546.08 | $805,523.59 |
| 132 | $845,522.49 | $4,139.54 | $2,009.50 | $843,512.99 | $615,685.61 | $811,672.63 |
| 133 | $843,512.99 | $4,129.70 | $2,019.34 | $841,493.65 | $619,815.31 | $817,821.66 |
| 134 | $841,493.65 | $4,119.81 | $2,029.22 | $839,464.43 | $623,935.13 | $823,970.70 |
| 135 | $839,464.43 | $4,109.88 | $2,039.16 | $837,425.27 | $628,045.00 | $830,119.73 |
| 136 | $837,425.27 | $4,099.89 | $2,049.14 | $835,376.13 | $632,144.90 | $836,268.77 |
| 137 | $835,376.13 | $4,089.86 | $2,059.17 | $833,316.96 | $636,234.76 | $842,417.80 |
| 138 | $833,316.96 | $4,079.78 | $2,069.25 | $831,247.70 | $640,314.54 | $848,566.84 |
| 139 | $831,247.70 | $4,069.65 | $2,079.38 | $829,168.32 | $644,384.19 | $854,715.87 |
| 140 | $829,168.32 | $4,059.47 | $2,089.57 | $827,078.75 | $648,443.66 | $860,864.91 |
| 141 | $827,078.75 | $4,049.24 | $2,099.80 | $824,978.96 | $652,492.90 | $867,013.94 |
| 142 | $824,978.96 | $4,038.96 | $2,110.08 | $822,868.88 | $656,531.86 | $873,162.98 |
| 143 | $822,868.88 | $4,028.63 | $2,120.41 | $820,748.48 | $660,560.49 | $879,312.01 |
| 144 | $820,748.48 | $4,018.25 | $2,130.79 | $818,617.69 | $664,578.74 | $885,461.05 |
| 145 | $818,617.69 | $4,007.82 | $2,141.22 | $816,476.47 | $668,586.55 | $891,610.08 |
| 146 | $816,476.47 | $3,997.33 | $2,151.70 | $814,324.77 | $672,583.89 | $897,759.12 |
| 147 | $814,324.77 | $3,986.80 | $2,162.24 | $812,162.53 | $676,570.68 | $903,908.15 |
| 148 | $812,162.53 | $3,976.21 | $2,172.82 | $809,989.71 | $680,546.90 | $910,057.19 |
| 149 | $809,989.71 | $3,965.57 | $2,183.46 | $807,806.25 | $684,512.47 | $916,206.22 |
| 150 | $807,806.25 | $3,954.88 | $2,194.15 | $805,612.10 | $688,467.36 | $922,355.26 |
| 151 | $805,612.10 | $3,944.14 | $2,204.89 | $803,407.21 | $692,411.50 | $928,504.29 |
| 152 | $803,407.21 | $3,933.35 | $2,215.69 | $801,191.52 | $696,344.85 | $934,653.33 |
| 153 | $801,191.52 | $3,922.50 | $2,226.53 | $798,964.98 | $700,267.35 | $940,802.36 |
| 154 | $798,964.98 | $3,911.60 | $2,237.44 | $796,727.55 | $704,178.95 | $946,951.40 |
| 155 | $796,727.55 | $3,900.65 | $2,248.39 | $794,479.16 | $708,079.59 | $953,100.43 |
| 156 | $794,479.16 | $3,889.64 | $2,259.40 | $792,219.76 | $711,969.23 | $959,249.47 |
| 157 | $792,219.76 | $3,878.58 | $2,270.46 | $789,949.30 | $715,847.80 | $965,398.50 |
| 158 | $789,949.30 | $3,867.46 | $2,281.57 | $787,667.73 | $719,715.26 | $971,547.54 |
| 159 | $787,667.73 | $3,856.29 | $2,292.75 | $785,374.98 | $723,571.55 | $977,696.57 |
| 160 | $785,374.98 | $3,845.07 | $2,303.97 | $783,071.01 | $727,416.62 | $983,845.61 |
| 161 | $783,071.01 | $3,833.79 | $2,315.25 | $780,755.76 | $731,250.40 | $989,994.64 |
| 162 | $780,755.76 | $3,822.45 | $2,326.58 | $778,429.18 | $735,072.85 | $996,143.68 |
| 163 | $778,429.18 | $3,811.06 | $2,337.98 | $776,091.20 | $738,883.91 | $1,002,292.71 |
| 164 | $776,091.20 | $3,799.61 | $2,349.42 | $773,741.78 | $742,683.53 | $1,008,441.75 |
| 165 | $773,741.78 | $3,788.11 | $2,360.92 | $771,380.86 | $746,471.64 | $1,014,590.78 |
| 166 | $771,380.86 | $3,776.55 | $2,372.48 | $769,008.37 | $750,248.19 | $1,020,739.82 |
| 167 | $769,008.37 | $3,764.94 | $2,384.10 | $766,624.27 | $754,013.13 | $1,026,888.85 |
| 168 | $766,624.27 | $3,753.26 | $2,395.77 | $764,228.50 | $757,766.39 | $1,033,037.89 |
| 169 | $764,228.50 | $3,741.54 | $2,407.50 | $761,821.00 | $761,507.93 | $1,039,186.92 |
| 170 | $761,821.00 | $3,729.75 | $2,419.29 | $759,401.72 | $765,237.68 | $1,045,335.96 |
| 171 | $759,401.72 | $3,717.90 | $2,431.13 | $756,970.59 | $768,955.58 | $1,051,484.99 |
| 172 | $756,970.59 | $3,706.00 | $2,443.03 | $754,527.55 | $772,661.58 | $1,057,634.03 |
| 173 | $754,527.55 | $3,694.04 | $2,454.99 | $752,072.56 | $776,355.62 | $1,063,783.06 |
| 174 | $752,072.56 | $3,682.02 | $2,467.01 | $749,605.55 | $780,037.65 | $1,069,932.10 |
| 175 | $749,605.55 | $3,669.94 | $2,479.09 | $747,126.46 | $783,707.59 | $1,076,081.13 |
| 176 | $747,126.46 | $3,657.81 | $2,491.23 | $744,635.23 | $787,365.40 | $1,082,230.17 |
| 177 | $744,635.23 | $3,645.61 | $2,503.43 | $742,131.80 | $791,011.01 | $1,088,379.20 |
| 178 | $742,131.80 | $3,633.35 | $2,515.68 | $739,616.12 | $794,644.36 | $1,094,528.24 |
| 179 | $739,616.12 | $3,621.04 | $2,528.00 | $737,088.12 | $798,265.40 | $1,100,677.27 |
| 180 | $737,088.12 | $3,608.66 | $2,540.37 | $734,547.75 | $801,874.06 | $1,106,826.31 |
| 181 | $734,547.75 | $3,596.22 | $2,552.81 | $731,994.94 | $805,470.28 | $1,112,975.34 |
| 182 | $731,994.94 | $3,583.73 | $2,565.31 | $729,429.63 | $809,054.01 | $1,119,124.38 |
| 183 | $729,429.63 | $3,571.17 | $2,577.87 | $726,851.76 | $812,625.17 | $1,125,273.41 |
| 184 | $726,851.76 | $3,558.55 | $2,590.49 | $724,261.27 | $816,183.72 | $1,131,422.45 |
| 185 | $724,261.27 | $3,545.86 | $2,603.17 | $721,658.09 | $819,729.58 | $1,137,571.48 |
| 186 | $721,658.09 | $3,533.12 | $2,615.92 | $719,042.18 | $823,262.70 | $1,143,720.52 |
| 187 | $719,042.18 | $3,520.31 | $2,628.72 | $716,413.45 | $826,783.01 | $1,149,869.55 |
| 188 | $716,413.45 | $3,507.44 | $2,641.59 | $713,771.86 | $830,290.45 | $1,156,018.59 |
| 189 | $713,771.86 | $3,494.51 | $2,654.53 | $711,117.33 | $833,784.96 | $1,162,167.62 |
| 190 | $711,117.33 | $3,481.51 | $2,667.52 | $708,449.81 | $837,266.47 | $1,168,316.66 |
| 191 | $708,449.81 | $3,468.45 | $2,680.58 | $705,769.23 | $840,734.92 | $1,174,465.69 |
| 192 | $705,769.23 | $3,455.33 | $2,693.71 | $703,075.52 | $844,190.25 | $1,180,614.73 |
| 193 | $703,075.52 | $3,442.14 | $2,706.89 | $700,368.63 | $847,632.39 | $1,186,763.76 |
| 194 | $700,368.63 | $3,428.89 | $2,720.15 | $697,648.48 | $851,061.28 | $1,192,912.80 |
| 195 | $697,648.48 | $3,415.57 | $2,733.46 | $694,915.01 | $854,476.85 | $1,199,061.83 |
| 196 | $694,915.01 | $3,402.19 | $2,746.85 | $692,168.17 | $857,879.04 | $1,205,210.87 |
| 197 | $692,168.17 | $3,388.74 | $2,760.30 | $689,407.87 | $861,267.78 | $1,211,359.90 |
| 198 | $689,407.87 | $3,375.23 | $2,773.81 | $686,634.06 | $864,643.00 | $1,217,508.94 |
| 199 | $686,634.06 | $3,361.65 | $2,787.39 | $683,846.67 | $868,004.65 | $1,223,657.97 |
| 200 | $683,846.67 | $3,348.00 | $2,801.04 | $681,045.64 | $871,352.65 | $1,229,807.01 |
| 201 | $681,045.64 | $3,334.29 | $2,814.75 | $678,230.89 | $874,686.93 | $1,235,956.04 |
| 202 | $678,230.89 | $3,320.51 | $2,828.53 | $675,402.36 | $878,007.44 | $1,242,105.08 |
| 203 | $675,402.36 | $3,306.66 | $2,842.38 | $672,559.98 | $881,314.10 | $1,248,254.11 |
| 204 | $672,559.98 | $3,292.74 | $2,856.29 | $669,703.69 | $884,606.84 | $1,254,403.15 |
| 205 | $669,703.69 | $3,278.76 | $2,870.28 | $666,833.41 | $887,885.60 | $1,260,552.18 |
| 206 | $666,833.41 | $3,264.71 | $2,884.33 | $663,949.08 | $891,150.30 | $1,266,701.22 |
| 207 | $663,949.08 | $3,250.58 | $2,898.45 | $661,050.63 | $894,400.88 | $1,272,850.25 |
| 208 | $661,050.63 | $3,236.39 | $2,912.64 | $658,137.99 | $897,637.28 | $1,278,999.29 |
| 209 | $658,137.99 | $3,222.13 | $2,926.90 | $655,211.09 | $900,859.41 | $1,285,148.33 |
| 210 | $655,211.09 | $3,207.80 | $2,941.23 | $652,269.86 | $904,067.22 | $1,291,297.36 |
| 211 | $652,269.86 | $3,193.40 | $2,955.63 | $649,314.23 | $907,260.62 | $1,297,446.40 |
| 212 | $649,314.23 | $3,178.93 | $2,970.10 | $646,344.13 | $910,439.56 | $1,303,595.43 |
| 213 | $646,344.13 | $3,164.39 | $2,984.64 | $643,359.48 | $913,603.95 | $1,309,744.47 |
| 214 | $643,359.48 | $3,149.78 | $2,999.25 | $640,360.23 | $916,753.73 | $1,315,893.50 |
| 215 | $640,360.23 | $3,135.10 | $3,013.94 | $637,346.29 | $919,888.83 | $1,322,042.54 |
| 216 | $637,346.29 | $3,120.34 | $3,028.69 | $634,317.60 | $923,009.17 | $1,328,191.57 |
| 217 | $634,317.60 | $3,105.51 | $3,043.52 | $631,274.08 | $926,114.68 | $1,334,340.61 |
| 218 | $631,274.08 | $3,090.61 | $3,058.42 | $628,215.65 | $929,205.29 | $1,340,489.64 |
| 219 | $628,215.65 | $3,075.64 | $3,073.40 | $625,142.26 | $932,280.93 | $1,346,638.68 |
| 220 | $625,142.26 | $3,060.59 | $3,088.44 | $622,053.81 | $935,341.52 | $1,352,787.71 |
| 221 | $622,053.81 | $3,045.47 | $3,103.56 | $618,950.25 | $938,387.00 | $1,358,936.75 |
| 222 | $618,950.25 | $3,030.28 | $3,118.76 | $615,831.49 | $941,417.27 | $1,365,085.78 |
| 223 | $615,831.49 | $3,015.01 | $3,134.03 | $612,697.47 | $944,432.28 | $1,371,234.82 |
| 224 | $612,697.47 | $2,999.66 | $3,149.37 | $609,548.10 | $947,431.95 | $1,377,383.85 |
| 225 | $609,548.10 | $2,984.25 | $3,164.79 | $606,383.31 | $950,416.19 | $1,383,532.89 |
| 226 | $606,383.31 | $2,968.75 | $3,180.28 | $603,203.02 | $953,384.94 | $1,389,681.92 |
| 227 | $603,203.02 | $2,953.18 | $3,195.85 | $600,007.17 | $956,338.13 | $1,395,830.96 |
| 228 | $600,007.17 | $2,937.54 | $3,211.50 | $596,795.67 | $959,275.66 | $1,401,979.99 |
| 229 | $596,795.67 | $2,921.81 | $3,227.22 | $593,568.45 | $962,197.47 | $1,408,129.03 |
| 230 | $593,568.45 | $2,906.01 | $3,243.02 | $590,325.42 | $965,103.49 | $1,414,278.06 |
| 231 | $590,325.42 | $2,890.13 | $3,258.90 | $587,066.52 | $967,993.62 | $1,420,427.10 |
| 232 | $587,066.52 | $2,874.18 | $3,274.86 | $583,791.67 | $970,867.80 | $1,426,576.13 |
| 233 | $583,791.67 | $2,858.15 | $3,290.89 | $580,500.78 | $973,725.95 | $1,432,725.17 |
| 234 | $580,500.78 | $2,842.04 | $3,307.00 | $577,193.78 | $976,567.98 | $1,438,874.20 |
| 235 | $577,193.78 | $2,825.84 | $3,323.19 | $573,870.59 | $979,393.83 | $1,445,023.24 |
| 236 | $573,870.59 | $2,809.57 | $3,339.46 | $570,531.13 | $982,203.40 | $1,451,172.27 |
| 237 | $570,531.13 | $2,793.23 | $3,355.81 | $567,175.32 | $984,996.63 | $1,457,321.31 |
| 238 | $567,175.32 | $2,776.80 | $3,372.24 | $563,803.08 | $987,773.42 | $1,463,470.34 |
| 239 | $563,803.08 | $2,760.29 | $3,388.75 | $560,414.33 | $990,533.71 | $1,469,619.38 |
| 240 | $560,414.33 | $2,743.70 | $3,405.34 | $557,008.99 | $993,277.40 | $1,475,768.41 |
| 241 | $557,008.99 | $2,727.02 | $3,422.01 | $553,586.98 | $996,004.43 | $1,481,917.45 |
| 242 | $553,586.98 | $2,710.27 | $3,438.77 | $550,148.21 | $998,714.70 | $1,488,066.48 |
| 243 | $550,148.21 | $2,693.43 | $3,455.60 | $546,692.61 | $1,001,408.13 | $1,494,215.52 |
| 244 | $546,692.61 | $2,676.52 | $3,472.52 | $543,220.09 | $1,004,084.65 | $1,500,364.55 |
| 245 | $543,220.09 | $2,659.52 | $3,489.52 | $539,730.57 | $1,006,744.16 | $1,506,513.59 |
| 246 | $539,730.57 | $2,642.43 | $3,506.60 | $536,223.97 | $1,009,386.59 | $1,512,662.62 |
| 247 | $536,223.97 | $2,625.26 | $3,523.77 | $532,700.20 | $1,012,011.86 | $1,518,811.66 |
| 248 | $532,700.20 | $2,608.01 | $3,541.02 | $529,159.17 | $1,014,619.87 | $1,524,960.69 |
| 249 | $529,159.17 | $2,590.68 | $3,558.36 | $525,600.81 | $1,017,210.54 | $1,531,109.73 |
| 250 | $525,600.81 | $2,573.25 | $3,575.78 | $522,025.03 | $1,019,783.80 | $1,537,258.76 |
| 251 | $522,025.03 | $2,555.75 | $3,593.29 | $518,431.75 | $1,022,339.54 | $1,543,407.80 |
| 252 | $518,431.75 | $2,538.16 | $3,610.88 | $514,820.87 | $1,024,877.70 | $1,549,556.83 |
| 253 | $514,820.87 | $2,520.48 | $3,628.56 | $511,192.31 | $1,027,398.18 | $1,555,705.87 |
| 254 | $511,192.31 | $2,502.71 | $3,646.32 | $507,545.99 | $1,029,900.89 | $1,561,854.90 |
| 255 | $507,545.99 | $2,484.86 | $3,664.17 | $503,881.81 | $1,032,385.75 | $1,568,003.94 |
| 256 | $503,881.81 | $2,466.92 | $3,682.11 | $500,199.70 | $1,034,852.67 | $1,574,152.97 |
| 257 | $500,199.70 | $2,448.89 | $3,700.14 | $496,499.56 | $1,037,301.56 | $1,580,302.01 |
| 258 | $496,499.56 | $2,430.78 | $3,718.26 | $492,781.30 | $1,039,732.34 | $1,586,451.04 |
| 259 | $492,781.30 | $2,412.58 | $3,736.46 | $489,044.84 | $1,042,144.92 | $1,592,600.08 |
| 260 | $489,044.84 | $2,394.28 | $3,754.75 | $485,290.09 | $1,044,539.20 | $1,598,749.11 |
| 261 | $485,290.09 | $2,375.90 | $3,773.14 | $481,516.95 | $1,046,915.10 | $1,604,898.15 |
| 262 | $481,516.95 | $2,357.43 | $3,791.61 | $477,725.34 | $1,049,272.53 | $1,611,047.18 |
| 263 | $477,725.34 | $2,338.86 | $3,810.17 | $473,915.17 | $1,051,611.39 | $1,617,196.22 |
| 264 | $473,915.17 | $2,320.21 | $3,828.83 | $470,086.35 | $1,053,931.60 | $1,623,345.25 |
| 265 | $470,086.35 | $2,301.46 | $3,847.57 | $466,238.78 | $1,056,233.06 | $1,629,494.29 |
| 266 | $466,238.78 | $2,282.63 | $3,866.41 | $462,372.37 | $1,058,515.69 | $1,635,643.32 |
| 267 | $462,372.37 | $2,263.70 | $3,885.34 | $458,487.03 | $1,060,779.39 | $1,641,792.36 |
| 268 | $458,487.03 | $2,244.68 | $3,904.36 | $454,582.67 | $1,063,024.07 | $1,647,941.39 |
| 269 | $454,582.67 | $2,225.56 | $3,923.47 | $450,659.20 | $1,065,249.63 | $1,654,090.43 |
| 270 | $450,659.20 | $2,206.35 | $3,942.68 | $446,716.52 | $1,067,455.98 | $1,660,239.46 |
| 271 | $446,716.52 | $2,187.05 | $3,961.99 | $442,754.53 | $1,069,643.03 | $1,666,388.50 |
| 272 | $442,754.53 | $2,167.65 | $3,981.38 | $438,773.15 | $1,071,810.68 | $1,672,537.53 |
| 273 | $438,773.15 | $2,148.16 | $4,000.87 | $434,772.27 | $1,073,958.84 | $1,678,686.57 |
| 274 | $434,772.27 | $2,128.57 | $4,020.46 | $430,751.81 | $1,076,087.41 | $1,684,835.60 |
| 275 | $430,751.81 | $2,108.89 | $4,040.15 | $426,711.67 | $1,078,196.30 | $1,690,984.64 |
| 276 | $426,711.67 | $2,089.11 | $4,059.93 | $422,651.74 | $1,080,285.41 | $1,697,133.67 |
| 277 | $422,651.74 | $2,069.23 | $4,079.80 | $418,571.94 | $1,082,354.64 | $1,703,282.71 |
| 278 | $418,571.94 | $2,049.26 | $4,099.78 | $414,472.16 | $1,084,403.90 | $1,709,431.74 |
| 279 | $414,472.16 | $2,029.19 | $4,119.85 | $410,352.31 | $1,086,433.09 | $1,715,580.78 |
| 280 | $410,352.31 | $2,009.02 | $4,140.02 | $406,212.29 | $1,088,442.11 | $1,721,729.81 |
| 281 | $406,212.29 | $1,988.75 | $4,160.29 | $402,052.01 | $1,090,430.85 | $1,727,878.85 |
| 282 | $402,052.01 | $1,968.38 | $4,180.66 | $397,871.35 | $1,092,399.23 | $1,734,027.88 |
| 283 | $397,871.35 | $1,947.91 | $4,201.12 | $393,670.23 | $1,094,347.15 | $1,740,176.92 |
| 284 | $393,670.23 | $1,927.34 | $4,221.69 | $389,448.54 | $1,096,274.49 | $1,746,325.95 |
| 285 | $389,448.54 | $1,906.68 | $4,242.36 | $385,206.18 | $1,098,181.16 | $1,752,474.99 |
| 286 | $385,206.18 | $1,885.91 | $4,263.13 | $380,943.05 | $1,100,067.07 | $1,758,624.02 |
| 287 | $380,943.05 | $1,865.03 | $4,284.00 | $376,659.04 | $1,101,932.10 | $1,764,773.06 |
| 288 | $376,659.04 | $1,844.06 | $4,304.98 | $372,354.07 | $1,103,776.16 | $1,770,922.09 |
| 289 | $372,354.07 | $1,822.98 | $4,326.05 | $368,028.02 | $1,105,599.15 | $1,777,071.13 |
| 290 | $368,028.02 | $1,801.80 | $4,347.23 | $363,680.79 | $1,107,400.95 | $1,783,220.16 |
| 291 | $363,680.79 | $1,780.52 | $4,368.51 | $359,312.27 | $1,109,181.47 | $1,789,369.20 |
| 292 | $359,312.27 | $1,759.13 | $4,389.90 | $354,922.37 | $1,110,940.60 | $1,795,518.23 |
| 293 | $354,922.37 | $1,737.64 | $4,411.39 | $350,510.98 | $1,112,678.25 | $1,801,667.27 |
| 294 | $350,510.98 | $1,716.04 | $4,432.99 | $346,077.98 | $1,114,394.29 | $1,807,816.30 |
| 295 | $346,077.98 | $1,694.34 | $4,454.69 | $341,623.29 | $1,116,088.63 | $1,813,965.34 |
| 296 | $341,623.29 | $1,672.53 | $4,476.50 | $337,146.78 | $1,117,761.16 | $1,820,114.37 |
| 297 | $337,146.78 | $1,650.61 | $4,498.42 | $332,648.36 | $1,119,411.77 | $1,826,263.41 |
| 298 | $332,648.36 | $1,628.59 | $4,520.44 | $328,127.92 | $1,121,040.36 | $1,832,412.44 |
| 299 | $328,127.92 | $1,606.46 | $4,542.58 | $323,585.34 | $1,122,646.82 | $1,838,561.48 |
| 300 | $323,585.34 | $1,584.22 | $4,564.82 | $319,020.53 | $1,124,231.04 | $1,844,710.51 |
| 301 | $319,020.53 | $1,561.87 | $4,587.16 | $314,433.37 | $1,125,792.92 | $1,850,859.55 |
| 302 | $314,433.37 | $1,539.41 | $4,609.62 | $309,823.74 | $1,127,332.33 | $1,857,008.58 |
| 303 | $309,823.74 | $1,516.85 | $4,632.19 | $305,191.55 | $1,128,849.17 | $1,863,157.62 |
| 304 | $305,191.55 | $1,494.17 | $4,654.87 | $300,536.69 | $1,130,343.34 | $1,869,306.65 |
| 305 | $300,536.69 | $1,471.38 | $4,677.66 | $295,859.03 | $1,131,814.72 | $1,875,455.69 |
| 306 | $295,859.03 | $1,448.48 | $4,700.56 | $291,158.47 | $1,133,263.20 | $1,881,604.72 |
| 307 | $291,158.47 | $1,425.46 | $4,723.57 | $286,434.90 | $1,134,688.66 | $1,887,753.76 |
| 308 | $286,434.90 | $1,402.34 | $4,746.70 | $281,688.20 | $1,136,091.00 | $1,893,902.79 |
| 309 | $281,688.20 | $1,379.10 | $4,769.94 | $276,918.26 | $1,137,470.09 | $1,900,051.83 |
| 310 | $276,918.26 | $1,355.75 | $4,793.29 | $272,124.98 | $1,138,825.84 | $1,906,200.86 |
| 311 | $272,124.98 | $1,332.28 | $4,816.76 | $267,308.22 | $1,140,158.12 | $1,912,349.90 |
| 312 | $267,308.22 | $1,308.70 | $4,840.34 | $262,467.88 | $1,141,466.82 | $1,918,498.94 |
| 313 | $262,467.88 | $1,285.00 | $4,864.04 | $257,603.84 | $1,142,751.81 | $1,924,647.97 |
| 314 | $257,603.84 | $1,261.19 | $4,887.85 | $252,715.99 | $1,144,013.00 | $1,930,797.01 |
| 315 | $252,715.99 | $1,237.26 | $4,911.78 | $247,804.21 | $1,145,250.26 | $1,936,946.04 |
| 316 | $247,804.21 | $1,213.21 | $4,935.83 | $242,868.39 | $1,146,463.46 | $1,943,095.08 |
| 317 | $242,868.39 | $1,189.04 | $4,959.99 | $237,908.40 | $1,147,652.51 | $1,949,244.11 |
| 318 | $237,908.40 | $1,164.76 | $4,984.28 | $232,924.12 | $1,148,817.27 | $1,955,393.15 |
| 319 | $232,924.12 | $1,140.36 | $5,008.68 | $227,915.44 | $1,149,957.62 | $1,961,542.18 |
| 320 | $227,915.44 | $1,115.84 | $5,033.20 | $222,882.24 | $1,151,073.46 | $1,967,691.22 |
| 321 | $222,882.24 | $1,091.19 | $5,057.84 | $217,824.40 | $1,152,164.65 | $1,973,840.25 |
| 322 | $217,824.40 | $1,066.43 | $5,082.60 | $212,741.80 | $1,153,231.09 | $1,979,989.29 |
| 323 | $212,741.80 | $1,041.55 | $5,107.49 | $207,634.31 | $1,154,272.63 | $1,986,138.32 |
| 324 | $207,634.31 | $1,016.54 | $5,132.49 | $202,501.82 | $1,155,289.18 | $1,992,287.36 |
| 325 | $202,501.82 | $991.42 | $5,157.62 | $197,344.20 | $1,156,280.59 | $1,998,436.39 |
| 326 | $197,344.20 | $966.16 | $5,182.87 | $192,161.33 | $1,157,246.76 | $2,004,585.43 |
| 327 | $192,161.33 | $940.79 | $5,208.25 | $186,953.09 | $1,158,187.55 | $2,010,734.46 |
| 328 | $186,953.09 | $915.29 | $5,233.74 | $181,719.34 | $1,159,102.84 | $2,016,883.50 |
| 329 | $181,719.34 | $889.67 | $5,259.37 | $176,459.97 | $1,159,992.51 | $2,023,032.53 |
| 330 | $176,459.97 | $863.92 | $5,285.12 | $171,174.86 | $1,160,856.42 | $2,029,181.57 |
| 331 | $171,174.86 | $838.04 | $5,310.99 | $165,863.87 | $1,161,694.47 | $2,035,330.60 |
| 332 | $165,863.87 | $812.04 | $5,336.99 | $160,526.87 | $1,162,506.51 | $2,041,479.64 |
| 333 | $160,526.87 | $785.91 | $5,363.12 | $155,163.75 | $1,163,292.42 | $2,047,628.67 |
| 334 | $155,163.75 | $759.66 | $5,389.38 | $149,774.37 | $1,164,052.08 | $2,053,777.71 |
| 335 | $149,774.37 | $733.27 | $5,415.76 | $144,358.61 | $1,164,785.35 | $2,059,926.74 |
| 336 | $144,358.61 | $706.76 | $5,442.28 | $138,916.33 | $1,165,492.10 | $2,066,075.78 |
| 337 | $138,916.33 | $680.11 | $5,468.92 | $133,447.40 | $1,166,172.22 | $2,072,224.81 |
| 338 | $133,447.40 | $653.34 | $5,495.70 | $127,951.71 | $1,166,825.55 | $2,078,373.85 |
| 339 | $127,951.71 | $626.43 | $5,522.60 | $122,429.10 | $1,167,451.98 | $2,084,522.88 |
| 340 | $122,429.10 | $599.39 | $5,549.64 | $116,879.46 | $1,168,051.37 | $2,090,671.92 |
| 341 | $116,879.46 | $572.22 | $5,576.81 | $111,302.65 | $1,168,623.60 | $2,096,820.95 |
| 342 | $111,302.65 | $544.92 | $5,604.12 | $105,698.53 | $1,169,168.52 | $2,102,969.99 |
| 343 | $105,698.53 | $517.48 | $5,631.55 | $100,066.98 | $1,169,686.00 | $2,109,119.02 |
| 344 | $100,066.98 | $489.91 | $5,659.12 | $94,407.85 | $1,170,175.91 | $2,115,268.06 |
| 345 | $94,407.85 | $462.21 | $5,686.83 | $88,721.02 | $1,170,638.12 | $2,121,417.09 |
| 346 | $88,721.02 | $434.36 | $5,714.67 | $83,006.35 | $1,171,072.48 | $2,127,566.13 |
| 347 | $83,006.35 | $406.39 | $5,742.65 | $77,263.70 | $1,171,478.86 | $2,133,715.16 |
| 348 | $77,263.70 | $378.27 | $5,770.76 | $71,492.94 | $1,171,857.13 | $2,139,864.20 |
| 349 | $71,492.94 | $350.02 | $5,799.02 | $65,693.92 | $1,172,207.15 | $2,146,013.23 |
| 350 | $65,693.92 | $321.63 | $5,827.41 | $59,866.51 | $1,172,528.78 | $2,152,162.27 |
| 351 | $59,866.51 | $293.10 | $5,855.94 | $54,010.57 | $1,172,821.87 | $2,158,311.30 |
| 352 | $54,010.57 | $264.43 | $5,884.61 | $48,125.96 | $1,173,086.30 | $2,164,460.34 |
| 353 | $48,125.96 | $235.62 | $5,913.42 | $42,212.55 | $1,173,321.92 | $2,170,609.37 |
| 354 | $42,212.55 | $206.67 | $5,942.37 | $36,270.18 | $1,173,528.58 | $2,176,758.41 |
| 355 | $36,270.18 | $177.57 | $5,971.46 | $30,298.71 | $1,173,706.16 | $2,182,907.44 |
| 356 | $30,298.71 | $148.34 | $6,000.70 | $24,298.02 | $1,173,854.49 | $2,189,056.48 |
| 357 | $24,298.02 | $118.96 | $6,030.08 | $18,267.94 | $1,173,973.45 | $2,195,205.51 |
| 358 | $18,267.94 | $89.44 | $6,059.60 | $12,208.34 | $1,174,062.89 | $2,201,354.55 |
| 359 | $12,208.34 | $59.77 | $6,089.27 | $6,119.08 | $1,174,122.66 | $2,207,503.58 |
| 360 | $6,119.08 | $29.96 | $6,119.08 | $-0.00 | $1,174,152.62 | $2,213,652.62 |