|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,044,000.00 | $4,893.75 | $1,116.10 | $1,042,883.90 | $4,893.75 | $6,009.85 |
| 2 | $1,042,883.90 | $4,888.52 | $1,121.33 | $1,041,762.56 | $9,782.27 | $12,019.71 |
| 3 | $1,041,762.56 | $4,883.26 | $1,126.59 | $1,040,635.97 | $14,665.53 | $18,029.56 |
| 4 | $1,040,635.97 | $4,877.98 | $1,131.87 | $1,039,504.10 | $19,543.51 | $24,039.41 |
| 5 | $1,039,504.10 | $4,872.68 | $1,137.18 | $1,038,366.92 | $24,416.19 | $30,049.26 |
| 6 | $1,038,366.92 | $4,867.34 | $1,142.51 | $1,037,224.41 | $29,283.53 | $36,059.12 |
| 7 | $1,037,224.41 | $4,861.99 | $1,147.86 | $1,036,076.55 | $34,145.52 | $42,068.97 |
| 8 | $1,036,076.55 | $4,856.61 | $1,153.24 | $1,034,923.31 | $39,002.13 | $48,078.82 |
| 9 | $1,034,923.31 | $4,851.20 | $1,158.65 | $1,033,764.66 | $43,853.33 | $54,088.68 |
| 10 | $1,033,764.66 | $4,845.77 | $1,164.08 | $1,032,600.58 | $48,699.10 | $60,098.53 |
| 11 | $1,032,600.58 | $4,840.32 | $1,169.54 | $1,031,431.04 | $53,539.42 | $66,108.38 |
| 12 | $1,031,431.04 | $4,834.83 | $1,175.02 | $1,030,256.02 | $58,374.25 | $72,118.23 |
| 13 | $1,030,256.02 | $4,829.33 | $1,180.53 | $1,029,075.49 | $63,203.58 | $78,128.09 |
| 14 | $1,029,075.49 | $4,823.79 | $1,186.06 | $1,027,889.43 | $68,027.37 | $84,137.94 |
| 15 | $1,027,889.43 | $4,818.23 | $1,191.62 | $1,026,697.81 | $72,845.60 | $90,147.79 |
| 16 | $1,026,697.81 | $4,812.65 | $1,197.21 | $1,025,500.60 | $77,658.25 | $96,157.65 |
| 17 | $1,025,500.60 | $4,807.03 | $1,202.82 | $1,024,297.78 | $82,465.28 | $102,167.50 |
| 18 | $1,024,297.78 | $4,801.40 | $1,208.46 | $1,023,089.33 | $87,266.68 | $108,177.35 |
| 19 | $1,023,089.33 | $4,795.73 | $1,214.12 | $1,021,875.20 | $92,062.41 | $114,187.20 |
| 20 | $1,021,875.20 | $4,790.04 | $1,219.81 | $1,020,655.39 | $96,852.45 | $120,197.06 |
| 21 | $1,020,655.39 | $4,784.32 | $1,225.53 | $1,019,429.86 | $101,636.77 | $126,206.91 |
| 22 | $1,019,429.86 | $4,778.58 | $1,231.28 | $1,018,198.59 | $106,415.35 | $132,216.76 |
| 23 | $1,018,198.59 | $4,772.81 | $1,237.05 | $1,016,961.54 | $111,188.15 | $138,226.62 |
| 24 | $1,016,961.54 | $4,767.01 | $1,242.85 | $1,015,718.69 | $115,955.16 | $144,236.47 |
| 25 | $1,015,718.69 | $4,761.18 | $1,248.67 | $1,014,470.02 | $120,716.34 | $150,246.32 |
| 26 | $1,014,470.02 | $4,755.33 | $1,254.52 | $1,013,215.50 | $125,471.67 | $156,256.17 |
| 27 | $1,013,215.50 | $4,749.45 | $1,260.41 | $1,011,955.09 | $130,221.12 | $162,266.03 |
| 28 | $1,011,955.09 | $4,743.54 | $1,266.31 | $1,010,688.78 | $134,964.66 | $168,275.88 |
| 29 | $1,010,688.78 | $4,737.60 | $1,272.25 | $1,009,416.53 | $139,702.26 | $174,285.73 |
| 30 | $1,009,416.53 | $4,731.64 | $1,278.21 | $1,008,138.32 | $144,433.90 | $180,295.59 |
| 31 | $1,008,138.32 | $4,725.65 | $1,284.20 | $1,006,854.11 | $149,159.55 | $186,305.44 |
| 32 | $1,006,854.11 | $4,719.63 | $1,290.22 | $1,005,563.89 | $153,879.18 | $192,315.29 |
| 33 | $1,005,563.89 | $4,713.58 | $1,296.27 | $1,004,267.61 | $158,592.76 | $198,325.14 |
| 34 | $1,004,267.61 | $4,707.50 | $1,302.35 | $1,002,965.27 | $163,300.26 | $204,335.00 |
| 35 | $1,002,965.27 | $4,701.40 | $1,308.45 | $1,001,656.81 | $168,001.66 | $210,344.85 |
| 36 | $1,001,656.81 | $4,695.27 | $1,314.59 | $1,000,342.23 | $172,696.93 | $216,354.70 |
| 37 | $1,000,342.23 | $4,689.10 | $1,320.75 | $999,021.48 | $177,386.03 | $222,364.56 |
| 38 | $999,021.48 | $4,682.91 | $1,326.94 | $997,694.54 | $182,068.95 | $228,374.41 |
| 39 | $997,694.54 | $4,676.69 | $1,333.16 | $996,361.38 | $186,745.64 | $234,384.26 |
| 40 | $996,361.38 | $4,670.44 | $1,339.41 | $995,021.97 | $191,416.08 | $240,394.11 |
| 41 | $995,021.97 | $4,664.17 | $1,345.69 | $993,676.28 | $196,080.25 | $246,403.97 |
| 42 | $993,676.28 | $4,657.86 | $1,352.00 | $992,324.29 | $200,738.11 | $252,413.82 |
| 43 | $992,324.29 | $4,651.52 | $1,358.33 | $990,965.95 | $205,389.63 | $258,423.67 |
| 44 | $990,965.95 | $4,645.15 | $1,364.70 | $989,601.25 | $210,034.78 | $264,433.53 |
| 45 | $989,601.25 | $4,638.76 | $1,371.10 | $988,230.16 | $214,673.54 | $270,443.38 |
| 46 | $988,230.16 | $4,632.33 | $1,377.52 | $986,852.63 | $219,305.86 | $276,453.23 |
| 47 | $986,852.63 | $4,625.87 | $1,383.98 | $985,468.65 | $223,931.74 | $282,463.08 |
| 48 | $985,468.65 | $4,619.38 | $1,390.47 | $984,078.18 | $228,551.12 | $288,472.94 |
| 49 | $984,078.18 | $4,612.87 | $1,396.99 | $982,681.20 | $233,163.99 | $294,482.79 |
| 50 | $982,681.20 | $4,606.32 | $1,403.53 | $981,277.66 | $237,770.31 | $300,492.64 |
| 51 | $981,277.66 | $4,599.74 | $1,410.11 | $979,867.55 | $242,370.04 | $306,502.50 |
| 52 | $979,867.55 | $4,593.13 | $1,416.72 | $978,450.83 | $246,963.17 | $312,512.35 |
| 53 | $978,450.83 | $4,586.49 | $1,423.36 | $977,027.46 | $251,549.66 | $318,522.20 |
| 54 | $977,027.46 | $4,579.82 | $1,430.04 | $975,597.42 | $256,129.48 | $324,532.05 |
| 55 | $975,597.42 | $4,573.11 | $1,436.74 | $974,160.68 | $260,702.59 | $330,541.91 |
| 56 | $974,160.68 | $4,566.38 | $1,443.47 | $972,717.21 | $265,268.97 | $336,551.76 |
| 57 | $972,717.21 | $4,559.61 | $1,450.24 | $971,266.97 | $269,828.58 | $342,561.61 |
| 58 | $971,266.97 | $4,552.81 | $1,457.04 | $969,809.93 | $274,381.40 | $348,571.47 |
| 59 | $969,809.93 | $4,545.98 | $1,463.87 | $968,346.06 | $278,927.38 | $354,581.32 |
| 60 | $968,346.06 | $4,539.12 | $1,470.73 | $966,875.33 | $283,466.50 | $360,591.17 |
| 61 | $966,875.33 | $4,532.23 | $1,477.62 | $965,397.71 | $287,998.73 | $366,601.02 |
| 62 | $965,397.71 | $4,525.30 | $1,484.55 | $963,913.15 | $292,524.03 | $372,610.88 |
| 63 | $963,913.15 | $4,518.34 | $1,491.51 | $962,421.64 | $297,042.37 | $378,620.73 |
| 64 | $962,421.64 | $4,511.35 | $1,498.50 | $960,923.14 | $301,553.73 | $384,630.58 |
| 65 | $960,923.14 | $4,504.33 | $1,505.53 | $959,417.62 | $306,058.05 | $390,640.44 |
| 66 | $959,417.62 | $4,497.27 | $1,512.58 | $957,905.03 | $310,555.32 | $396,650.29 |
| 67 | $957,905.03 | $4,490.18 | $1,519.67 | $956,385.36 | $315,045.50 | $402,660.14 |
| 68 | $956,385.36 | $4,483.06 | $1,526.80 | $954,858.56 | $319,528.56 | $408,669.99 |
| 69 | $954,858.56 | $4,475.90 | $1,533.95 | $953,324.61 | $324,004.46 | $414,679.85 |
| 70 | $953,324.61 | $4,468.71 | $1,541.14 | $951,783.47 | $328,473.17 | $420,689.70 |
| 71 | $951,783.47 | $4,461.49 | $1,548.37 | $950,235.10 | $332,934.65 | $426,699.55 |
| 72 | $950,235.10 | $4,454.23 | $1,555.63 | $948,679.47 | $337,388.88 | $432,709.41 |
| 73 | $948,679.47 | $4,446.94 | $1,562.92 | $947,116.56 | $341,835.81 | $438,719.26 |
| 74 | $947,116.56 | $4,439.61 | $1,570.24 | $945,546.31 | $346,275.42 | $444,729.11 |
| 75 | $945,546.31 | $4,432.25 | $1,577.60 | $943,968.71 | $350,707.67 | $450,738.96 |
| 76 | $943,968.71 | $4,424.85 | $1,585.00 | $942,383.71 | $355,132.53 | $456,748.82 |
| 77 | $942,383.71 | $4,417.42 | $1,592.43 | $940,791.28 | $359,549.95 | $462,758.67 |
| 78 | $940,791.28 | $4,409.96 | $1,599.89 | $939,191.39 | $363,959.91 | $468,768.52 |
| 79 | $939,191.39 | $4,402.46 | $1,607.39 | $937,583.99 | $368,362.37 | $474,778.38 |
| 80 | $937,583.99 | $4,394.92 | $1,614.93 | $935,969.06 | $372,757.29 | $480,788.23 |
| 81 | $935,969.06 | $4,387.35 | $1,622.50 | $934,346.57 | $377,144.65 | $486,798.08 |
| 82 | $934,346.57 | $4,379.75 | $1,630.10 | $932,716.46 | $381,524.40 | $492,807.93 |
| 83 | $932,716.46 | $4,372.11 | $1,637.74 | $931,078.72 | $385,896.51 | $498,817.79 |
| 84 | $931,078.72 | $4,364.43 | $1,645.42 | $929,433.30 | $390,260.94 | $504,827.64 |
| 85 | $929,433.30 | $4,356.72 | $1,653.13 | $927,780.16 | $394,617.66 | $510,837.49 |
| 86 | $927,780.16 | $4,348.97 | $1,660.88 | $926,119.28 | $398,966.63 | $516,847.35 |
| 87 | $926,119.28 | $4,341.18 | $1,668.67 | $924,450.61 | $403,307.81 | $522,857.20 |
| 88 | $924,450.61 | $4,333.36 | $1,676.49 | $922,774.12 | $407,641.17 | $528,867.05 |
| 89 | $922,774.12 | $4,325.50 | $1,684.35 | $921,089.77 | $411,966.68 | $534,876.90 |
| 90 | $921,089.77 | $4,317.61 | $1,692.24 | $919,397.53 | $416,284.28 | $540,886.76 |
| 91 | $919,397.53 | $4,309.68 | $1,700.18 | $917,697.35 | $420,593.96 | $546,896.61 |
| 92 | $917,697.35 | $4,301.71 | $1,708.15 | $915,989.20 | $424,895.67 | $552,906.46 |
| 93 | $915,989.20 | $4,293.70 | $1,716.15 | $914,273.05 | $429,189.37 | $558,916.32 |
| 94 | $914,273.05 | $4,285.65 | $1,724.20 | $912,548.85 | $433,475.02 | $564,926.17 |
| 95 | $912,548.85 | $4,277.57 | $1,732.28 | $910,816.57 | $437,752.59 | $570,936.02 |
| 96 | $910,816.57 | $4,269.45 | $1,740.40 | $909,076.17 | $442,022.05 | $576,945.87 |
| 97 | $909,076.17 | $4,261.29 | $1,748.56 | $907,327.61 | $446,283.34 | $582,955.73 |
| 98 | $907,327.61 | $4,253.10 | $1,756.75 | $905,570.86 | $450,536.44 | $588,965.58 |
| 99 | $905,570.86 | $4,244.86 | $1,764.99 | $903,805.87 | $454,781.30 | $594,975.43 |
| 100 | $903,805.87 | $4,236.59 | $1,773.26 | $902,032.61 | $459,017.89 | $600,985.29 |
| 101 | $902,032.61 | $4,228.28 | $1,781.58 | $900,251.03 | $463,246.17 | $606,995.14 |
| 102 | $900,251.03 | $4,219.93 | $1,789.93 | $898,461.10 | $467,466.10 | $613,004.99 |
| 103 | $898,461.10 | $4,211.54 | $1,798.32 | $896,662.79 | $471,677.63 | $619,014.84 |
| 104 | $896,662.79 | $4,203.11 | $1,806.75 | $894,856.04 | $475,880.74 | $625,024.70 |
| 105 | $894,856.04 | $4,194.64 | $1,815.22 | $893,040.83 | $480,075.38 | $631,034.55 |
| 106 | $893,040.83 | $4,186.13 | $1,823.72 | $891,217.10 | $484,261.51 | $637,044.40 |
| 107 | $891,217.10 | $4,177.58 | $1,832.27 | $889,384.83 | $488,439.09 | $643,054.26 |
| 108 | $889,384.83 | $4,168.99 | $1,840.86 | $887,543.97 | $492,608.08 | $649,064.11 |
| 109 | $887,543.97 | $4,160.36 | $1,849.49 | $885,694.48 | $496,768.44 | $655,073.96 |
| 110 | $885,694.48 | $4,151.69 | $1,858.16 | $883,836.32 | $500,920.13 | $661,083.81 |
| 111 | $883,836.32 | $4,142.98 | $1,866.87 | $881,969.45 | $505,063.12 | $667,093.67 |
| 112 | $881,969.45 | $4,134.23 | $1,875.62 | $880,093.83 | $509,197.35 | $673,103.52 |
| 113 | $880,093.83 | $4,125.44 | $1,884.41 | $878,209.41 | $513,322.79 | $679,113.37 |
| 114 | $878,209.41 | $4,116.61 | $1,893.25 | $876,316.17 | $517,439.39 | $685,123.23 |
| 115 | $876,316.17 | $4,107.73 | $1,902.12 | $874,414.05 | $521,547.13 | $691,133.08 |
| 116 | $874,414.05 | $4,098.82 | $1,911.04 | $872,503.01 | $525,645.94 | $697,142.93 |
| 117 | $872,503.01 | $4,089.86 | $1,920.00 | $870,583.01 | $529,735.80 | $703,152.78 |
| 118 | $870,583.01 | $4,080.86 | $1,928.99 | $868,654.02 | $533,816.66 | $709,162.64 |
| 119 | $868,654.02 | $4,071.82 | $1,938.04 | $866,715.98 | $537,888.47 | $715,172.49 |
| 120 | $866,715.98 | $4,062.73 | $1,947.12 | $864,768.86 | $541,951.20 | $721,182.34 |
| 121 | $864,768.86 | $4,053.60 | $1,956.25 | $862,812.61 | $546,004.81 | $727,192.20 |
| 122 | $862,812.61 | $4,044.43 | $1,965.42 | $860,847.19 | $550,049.24 | $733,202.05 |
| 123 | $860,847.19 | $4,035.22 | $1,974.63 | $858,872.56 | $554,084.46 | $739,211.90 |
| 124 | $858,872.56 | $4,025.97 | $1,983.89 | $856,888.67 | $558,110.43 | $745,221.75 |
| 125 | $856,888.67 | $4,016.67 | $1,993.19 | $854,895.49 | $562,127.09 | $751,231.61 |
| 126 | $854,895.49 | $4,007.32 | $2,002.53 | $852,892.96 | $566,134.42 | $757,241.46 |
| 127 | $852,892.96 | $3,997.94 | $2,011.92 | $850,881.04 | $570,132.35 | $763,251.31 |
| 128 | $850,881.04 | $3,988.50 | $2,021.35 | $848,859.69 | $574,120.86 | $769,261.17 |
| 129 | $848,859.69 | $3,979.03 | $2,030.82 | $846,828.87 | $578,099.89 | $775,271.02 |
| 130 | $846,828.87 | $3,969.51 | $2,040.34 | $844,788.53 | $582,069.40 | $781,280.87 |
| 131 | $844,788.53 | $3,959.95 | $2,049.91 | $842,738.62 | $586,029.34 | $787,290.72 |
| 132 | $842,738.62 | $3,950.34 | $2,059.52 | $840,679.10 | $589,979.68 | $793,300.58 |
| 133 | $840,679.10 | $3,940.68 | $2,069.17 | $838,609.93 | $593,920.36 | $799,310.43 |
| 134 | $838,609.93 | $3,930.98 | $2,078.87 | $836,531.07 | $597,851.35 | $805,320.28 |
| 135 | $836,531.07 | $3,921.24 | $2,088.61 | $834,442.45 | $601,772.59 | $811,330.14 |
| 136 | $834,442.45 | $3,911.45 | $2,098.40 | $832,344.05 | $605,684.04 | $817,339.99 |
| 137 | $832,344.05 | $3,901.61 | $2,108.24 | $830,235.81 | $609,585.65 | $823,349.84 |
| 138 | $830,235.81 | $3,891.73 | $2,118.12 | $828,117.69 | $613,477.38 | $829,359.69 |
| 139 | $828,117.69 | $3,881.80 | $2,128.05 | $825,989.63 | $617,359.18 | $835,369.55 |
| 140 | $825,989.63 | $3,871.83 | $2,138.03 | $823,851.61 | $621,231.01 | $841,379.40 |
| 141 | $823,851.61 | $3,861.80 | $2,148.05 | $821,703.56 | $625,092.81 | $847,389.25 |
| 142 | $821,703.56 | $3,851.74 | $2,158.12 | $819,545.44 | $628,944.55 | $853,399.11 |
| 143 | $819,545.44 | $3,841.62 | $2,168.23 | $817,377.21 | $632,786.17 | $859,408.96 |
| 144 | $817,377.21 | $3,831.46 | $2,178.40 | $815,198.81 | $636,617.62 | $865,418.81 |
| 145 | $815,198.81 | $3,821.24 | $2,188.61 | $813,010.20 | $640,438.87 | $871,428.66 |
| 146 | $813,010.20 | $3,810.99 | $2,198.87 | $810,811.34 | $644,249.85 | $877,438.52 |
| 147 | $810,811.34 | $3,800.68 | $2,209.17 | $808,602.16 | $648,050.53 | $883,448.37 |
| 148 | $808,602.16 | $3,790.32 | $2,219.53 | $806,382.63 | $651,840.85 | $889,458.22 |
| 149 | $806,382.63 | $3,779.92 | $2,229.93 | $804,152.70 | $655,620.77 | $895,468.08 |
| 150 | $804,152.70 | $3,769.47 | $2,240.39 | $801,912.31 | $659,390.24 | $901,477.93 |
| 151 | $801,912.31 | $3,758.96 | $2,250.89 | $799,661.42 | $663,149.20 | $907,487.78 |
| 152 | $799,661.42 | $3,748.41 | $2,261.44 | $797,399.98 | $666,897.61 | $913,497.63 |
| 153 | $797,399.98 | $3,737.81 | $2,272.04 | $795,127.94 | $670,635.43 | $919,507.49 |
| 154 | $795,127.94 | $3,727.16 | $2,282.69 | $792,845.25 | $674,362.59 | $925,517.34 |
| 155 | $792,845.25 | $3,716.46 | $2,293.39 | $790,551.86 | $678,079.05 | $931,527.19 |
| 156 | $790,551.86 | $3,705.71 | $2,304.14 | $788,247.72 | $681,784.76 | $937,537.05 |
| 157 | $788,247.72 | $3,694.91 | $2,314.94 | $785,932.78 | $685,479.67 | $943,546.90 |
| 158 | $785,932.78 | $3,684.06 | $2,325.79 | $783,606.98 | $689,163.73 | $949,556.75 |
| 159 | $783,606.98 | $3,673.16 | $2,336.70 | $781,270.29 | $692,836.89 | $955,566.60 |
| 160 | $781,270.29 | $3,662.20 | $2,347.65 | $778,922.64 | $696,499.10 | $961,576.46 |
| 161 | $778,922.64 | $3,651.20 | $2,358.65 | $776,563.99 | $700,150.30 | $967,586.31 |
| 162 | $776,563.99 | $3,640.14 | $2,369.71 | $774,194.28 | $703,790.44 | $973,596.16 |
| 163 | $774,194.28 | $3,629.04 | $2,380.82 | $771,813.46 | $707,419.48 | $979,606.02 |
| 164 | $771,813.46 | $3,617.88 | $2,391.98 | $769,421.48 | $711,037.35 | $985,615.87 |
| 165 | $769,421.48 | $3,606.66 | $2,403.19 | $767,018.29 | $714,644.01 | $991,625.72 |
| 166 | $767,018.29 | $3,595.40 | $2,414.45 | $764,603.84 | $718,239.41 | $997,635.57 |
| 167 | $764,603.84 | $3,584.08 | $2,425.77 | $762,178.07 | $721,823.49 | $1,003,645.43 |
| 168 | $762,178.07 | $3,572.71 | $2,437.14 | $759,740.92 | $725,396.20 | $1,009,655.28 |
| 169 | $759,740.92 | $3,561.29 | $2,448.57 | $757,292.36 | $728,957.49 | $1,015,665.13 |
| 170 | $757,292.36 | $3,549.81 | $2,460.04 | $754,832.31 | $732,507.30 | $1,021,674.99 |
| 171 | $754,832.31 | $3,538.28 | $2,471.58 | $752,360.73 | $736,045.57 | $1,027,684.84 |
| 172 | $752,360.73 | $3,526.69 | $2,483.16 | $749,877.57 | $739,572.26 | $1,033,694.69 |
| 173 | $749,877.57 | $3,515.05 | $2,494.80 | $747,382.77 | $743,087.31 | $1,039,704.54 |
| 174 | $747,382.77 | $3,503.36 | $2,506.50 | $744,876.27 | $746,590.67 | $1,045,714.40 |
| 175 | $744,876.27 | $3,491.61 | $2,518.25 | $742,358.03 | $750,082.28 | $1,051,724.25 |
| 176 | $742,358.03 | $3,479.80 | $2,530.05 | $739,827.98 | $753,562.08 | $1,057,734.10 |
| 177 | $739,827.98 | $3,467.94 | $2,541.91 | $737,286.07 | $757,030.03 | $1,063,743.96 |
| 178 | $737,286.07 | $3,456.03 | $2,553.82 | $734,732.25 | $760,486.05 | $1,069,753.81 |
| 179 | $734,732.25 | $3,444.06 | $2,565.80 | $732,166.45 | $763,930.11 | $1,075,763.66 |
| 180 | $732,166.45 | $3,432.03 | $2,577.82 | $729,588.63 | $767,362.14 | $1,081,773.51 |
| 181 | $729,588.63 | $3,419.95 | $2,589.91 | $726,998.72 | $770,782.09 | $1,087,783.37 |
| 182 | $726,998.72 | $3,407.81 | $2,602.05 | $724,396.67 | $774,189.90 | $1,093,793.22 |
| 183 | $724,396.67 | $3,395.61 | $2,614.24 | $721,782.43 | $777,585.50 | $1,099,803.07 |
| 184 | $721,782.43 | $3,383.36 | $2,626.50 | $719,155.93 | $780,968.86 | $1,105,812.93 |
| 185 | $719,155.93 | $3,371.04 | $2,638.81 | $716,517.12 | $784,339.90 | $1,111,822.78 |
| 186 | $716,517.12 | $3,358.67 | $2,651.18 | $713,865.95 | $787,698.58 | $1,117,832.63 |
| 187 | $713,865.95 | $3,346.25 | $2,663.61 | $711,202.34 | $791,044.82 | $1,123,842.48 |
| 188 | $711,202.34 | $3,333.76 | $2,676.09 | $708,526.25 | $794,378.58 | $1,129,852.34 |
| 189 | $708,526.25 | $3,321.22 | $2,688.64 | $705,837.61 | $797,699.80 | $1,135,862.19 |
| 190 | $705,837.61 | $3,308.61 | $2,701.24 | $703,136.37 | $801,008.42 | $1,141,872.04 |
| 191 | $703,136.37 | $3,295.95 | $2,713.90 | $700,422.47 | $804,304.37 | $1,147,881.90 |
| 192 | $700,422.47 | $3,283.23 | $2,726.62 | $697,695.85 | $807,587.60 | $1,153,891.75 |
| 193 | $697,695.85 | $3,270.45 | $2,739.40 | $694,956.45 | $810,858.05 | $1,159,901.60 |
| 194 | $694,956.45 | $3,257.61 | $2,752.24 | $692,204.20 | $814,115.66 | $1,165,911.45 |
| 195 | $692,204.20 | $3,244.71 | $2,765.15 | $689,439.05 | $817,360.36 | $1,171,921.31 |
| 196 | $689,439.05 | $3,231.75 | $2,778.11 | $686,660.95 | $820,592.11 | $1,177,931.16 |
| 197 | $686,660.95 | $3,218.72 | $2,791.13 | $683,869.82 | $823,810.83 | $1,183,941.01 |
| 198 | $683,869.82 | $3,205.64 | $2,804.21 | $681,065.60 | $827,016.47 | $1,189,950.87 |
| 199 | $681,065.60 | $3,192.50 | $2,817.36 | $678,248.25 | $830,208.97 | $1,195,960.72 |
| 200 | $678,248.25 | $3,179.29 | $2,830.56 | $675,417.68 | $833,388.25 | $1,201,970.57 |
| 201 | $675,417.68 | $3,166.02 | $2,843.83 | $672,573.85 | $836,554.27 | $1,207,980.42 |
| 202 | $672,573.85 | $3,152.69 | $2,857.16 | $669,716.69 | $839,706.96 | $1,213,990.28 |
| 203 | $669,716.69 | $3,139.30 | $2,870.56 | $666,846.13 | $842,846.26 | $1,220,000.13 |
| 204 | $666,846.13 | $3,125.84 | $2,884.01 | $663,962.12 | $845,972.10 | $1,226,009.98 |
| 205 | $663,962.12 | $3,112.32 | $2,897.53 | $661,064.59 | $849,084.43 | $1,232,019.84 |
| 206 | $661,064.59 | $3,098.74 | $2,911.11 | $658,153.48 | $852,183.17 | $1,238,029.69 |
| 207 | $658,153.48 | $3,085.09 | $2,924.76 | $655,228.72 | $855,268.26 | $1,244,039.54 |
| 208 | $655,228.72 | $3,071.38 | $2,938.47 | $652,290.25 | $858,339.64 | $1,250,049.39 |
| 209 | $652,290.25 | $3,057.61 | $2,952.24 | $649,338.01 | $861,397.26 | $1,256,059.25 |
| 210 | $649,338.01 | $3,043.77 | $2,966.08 | $646,371.93 | $864,441.03 | $1,262,069.10 |
| 211 | $646,371.93 | $3,029.87 | $2,979.98 | $643,391.94 | $867,470.90 | $1,268,078.95 |
| 212 | $643,391.94 | $3,015.90 | $2,993.95 | $640,397.99 | $870,486.80 | $1,274,088.81 |
| 213 | $640,397.99 | $3,001.87 | $3,007.99 | $637,390.00 | $873,488.66 | $1,280,098.66 |
| 214 | $637,390.00 | $2,987.77 | $3,022.09 | $634,367.91 | $876,476.43 | $1,286,108.51 |
| 215 | $634,367.91 | $2,973.60 | $3,036.25 | $631,331.66 | $879,450.03 | $1,292,118.36 |
| 216 | $631,331.66 | $2,959.37 | $3,050.49 | $628,281.18 | $882,409.39 | $1,298,128.22 |
| 217 | $628,281.18 | $2,945.07 | $3,064.78 | $625,216.39 | $885,354.46 | $1,304,138.07 |
| 218 | $625,216.39 | $2,930.70 | $3,079.15 | $622,137.24 | $888,285.16 | $1,310,147.92 |
| 219 | $622,137.24 | $2,916.27 | $3,093.58 | $619,043.66 | $891,201.43 | $1,316,157.78 |
| 220 | $619,043.66 | $2,901.77 | $3,108.09 | $615,935.57 | $894,103.20 | $1,322,167.63 |
| 221 | $615,935.57 | $2,887.20 | $3,122.65 | $612,812.91 | $896,990.40 | $1,328,177.48 |
| 222 | $612,812.91 | $2,872.56 | $3,137.29 | $609,675.62 | $899,862.96 | $1,334,187.33 |
| 223 | $609,675.62 | $2,857.85 | $3,152.00 | $606,523.62 | $902,720.81 | $1,340,197.19 |
| 224 | $606,523.62 | $2,843.08 | $3,166.77 | $603,356.85 | $905,563.89 | $1,346,207.04 |
| 225 | $603,356.85 | $2,828.24 | $3,181.62 | $600,175.23 | $908,392.13 | $1,352,216.89 |
| 226 | $600,175.23 | $2,813.32 | $3,196.53 | $596,978.70 | $911,205.45 | $1,358,226.75 |
| 227 | $596,978.70 | $2,798.34 | $3,211.52 | $593,767.19 | $914,003.79 | $1,364,236.60 |
| 228 | $593,767.19 | $2,783.28 | $3,226.57 | $590,540.62 | $916,787.07 | $1,370,246.45 |
| 229 | $590,540.62 | $2,768.16 | $3,241.69 | $587,298.92 | $919,555.23 | $1,376,256.30 |
| 230 | $587,298.92 | $2,752.96 | $3,256.89 | $584,042.03 | $922,308.19 | $1,382,266.16 |
| 231 | $584,042.03 | $2,737.70 | $3,272.16 | $580,769.88 | $925,045.89 | $1,388,276.01 |
| 232 | $580,769.88 | $2,722.36 | $3,287.49 | $577,482.38 | $927,768.25 | $1,394,285.86 |
| 233 | $577,482.38 | $2,706.95 | $3,302.90 | $574,179.48 | $930,475.20 | $1,400,295.72 |
| 234 | $574,179.48 | $2,691.47 | $3,318.39 | $570,861.09 | $933,166.66 | $1,406,305.57 |
| 235 | $570,861.09 | $2,675.91 | $3,333.94 | $567,527.15 | $935,842.57 | $1,412,315.42 |
| 236 | $567,527.15 | $2,660.28 | $3,349.57 | $564,177.58 | $938,502.86 | $1,418,325.27 |
| 237 | $564,177.58 | $2,644.58 | $3,365.27 | $560,812.31 | $941,147.44 | $1,424,335.13 |
| 238 | $560,812.31 | $2,628.81 | $3,381.05 | $557,431.27 | $943,776.25 | $1,430,344.98 |
| 239 | $557,431.27 | $2,612.96 | $3,396.89 | $554,034.37 | $946,389.21 | $1,436,354.83 |
| 240 | $554,034.37 | $2,597.04 | $3,412.82 | $550,621.56 | $948,986.24 | $1,442,364.69 |
| 241 | $550,621.56 | $2,581.04 | $3,428.81 | $547,192.74 | $951,567.28 | $1,448,374.54 |
| 242 | $547,192.74 | $2,564.97 | $3,444.89 | $543,747.86 | $954,132.25 | $1,454,384.39 |
| 243 | $543,747.86 | $2,548.82 | $3,461.03 | $540,286.82 | $956,681.07 | $1,460,394.24 |
| 244 | $540,286.82 | $2,532.59 | $3,477.26 | $536,809.56 | $959,213.66 | $1,466,404.10 |
| 245 | $536,809.56 | $2,516.29 | $3,493.56 | $533,316.00 | $961,729.96 | $1,472,413.95 |
| 246 | $533,316.00 | $2,499.92 | $3,509.93 | $529,806.07 | $964,229.87 | $1,478,423.80 |
| 247 | $529,806.07 | $2,483.47 | $3,526.39 | $526,279.68 | $966,713.34 | $1,484,433.66 |
| 248 | $526,279.68 | $2,466.94 | $3,542.92 | $522,736.77 | $969,180.28 | $1,490,443.51 |
| 249 | $522,736.77 | $2,450.33 | $3,559.52 | $519,177.24 | $971,630.60 | $1,496,453.36 |
| 250 | $519,177.24 | $2,433.64 | $3,576.21 | $515,601.03 | $974,064.25 | $1,502,463.21 |
| 251 | $515,601.03 | $2,416.88 | $3,592.97 | $512,008.06 | $976,481.13 | $1,508,473.07 |
| 252 | $512,008.06 | $2,400.04 | $3,609.82 | $508,398.24 | $978,881.17 | $1,514,482.92 |
| 253 | $508,398.24 | $2,383.12 | $3,626.74 | $504,771.51 | $981,264.28 | $1,520,492.77 |
| 254 | $504,771.51 | $2,366.12 | $3,643.74 | $501,127.77 | $983,630.40 | $1,526,502.63 |
| 255 | $501,127.77 | $2,349.04 | $3,660.82 | $497,466.96 | $985,979.43 | $1,532,512.48 |
| 256 | $497,466.96 | $2,331.88 | $3,677.98 | $493,788.98 | $988,311.31 | $1,538,522.33 |
| 257 | $493,788.98 | $2,314.64 | $3,695.22 | $490,093.76 | $990,625.95 | $1,544,532.18 |
| 258 | $490,093.76 | $2,297.31 | $3,712.54 | $486,381.22 | $992,923.26 | $1,550,542.04 |
| 259 | $486,381.22 | $2,279.91 | $3,729.94 | $482,651.28 | $995,203.17 | $1,556,551.89 |
| 260 | $482,651.28 | $2,262.43 | $3,747.42 | $478,903.86 | $997,465.60 | $1,562,561.74 |
| 261 | $478,903.86 | $2,244.86 | $3,764.99 | $475,138.87 | $999,710.46 | $1,568,571.60 |
| 262 | $475,138.87 | $2,227.21 | $3,782.64 | $471,356.23 | $1,001,937.68 | $1,574,581.45 |
| 263 | $471,356.23 | $2,209.48 | $3,800.37 | $467,555.86 | $1,004,147.16 | $1,580,591.30 |
| 264 | $467,555.86 | $2,191.67 | $3,818.18 | $463,737.67 | $1,006,338.83 | $1,586,601.15 |
| 265 | $463,737.67 | $2,173.77 | $3,836.08 | $459,901.59 | $1,008,512.60 | $1,592,611.01 |
| 266 | $459,901.59 | $2,155.79 | $3,854.06 | $456,047.53 | $1,010,668.39 | $1,598,620.86 |
| 267 | $456,047.53 | $2,137.72 | $3,872.13 | $452,175.40 | $1,012,806.11 | $1,604,630.71 |
| 268 | $452,175.40 | $2,119.57 | $3,890.28 | $448,285.11 | $1,014,925.68 | $1,610,640.57 |
| 269 | $448,285.11 | $2,101.34 | $3,908.52 | $444,376.60 | $1,017,027.02 | $1,616,650.42 |
| 270 | $444,376.60 | $2,083.02 | $3,926.84 | $440,449.76 | $1,019,110.03 | $1,622,660.27 |
| 271 | $440,449.76 | $2,064.61 | $3,945.24 | $436,504.52 | $1,021,174.64 | $1,628,670.12 |
| 272 | $436,504.52 | $2,046.11 | $3,963.74 | $432,540.78 | $1,023,220.76 | $1,634,679.98 |
| 273 | $432,540.78 | $2,027.53 | $3,982.32 | $428,558.46 | $1,025,248.29 | $1,640,689.83 |
| 274 | $428,558.46 | $2,008.87 | $4,000.99 | $424,557.48 | $1,027,257.16 | $1,646,699.68 |
| 275 | $424,557.48 | $1,990.11 | $4,019.74 | $420,537.74 | $1,029,247.27 | $1,652,709.54 |
| 276 | $420,537.74 | $1,971.27 | $4,038.58 | $416,499.15 | $1,031,218.54 | $1,658,719.39 |
| 277 | $416,499.15 | $1,952.34 | $4,057.51 | $412,441.64 | $1,033,170.88 | $1,664,729.24 |
| 278 | $412,441.64 | $1,933.32 | $4,076.53 | $408,365.11 | $1,035,104.20 | $1,670,739.09 |
| 279 | $408,365.11 | $1,914.21 | $4,095.64 | $404,269.47 | $1,037,018.41 | $1,676,748.95 |
| 280 | $404,269.47 | $1,895.01 | $4,114.84 | $400,154.63 | $1,038,913.43 | $1,682,758.80 |
| 281 | $400,154.63 | $1,875.72 | $4,134.13 | $396,020.50 | $1,040,789.15 | $1,688,768.65 |
| 282 | $396,020.50 | $1,856.35 | $4,153.51 | $391,866.99 | $1,042,645.50 | $1,694,778.51 |
| 283 | $391,866.99 | $1,836.88 | $4,172.98 | $387,694.02 | $1,044,482.37 | $1,700,788.36 |
| 284 | $387,694.02 | $1,817.32 | $4,192.54 | $383,501.48 | $1,046,299.69 | $1,706,798.21 |
| 285 | $383,501.48 | $1,797.66 | $4,212.19 | $379,289.29 | $1,048,097.35 | $1,712,808.06 |
| 286 | $379,289.29 | $1,777.92 | $4,231.93 | $375,057.35 | $1,049,875.27 | $1,718,817.92 |
| 287 | $375,057.35 | $1,758.08 | $4,251.77 | $370,805.58 | $1,051,633.35 | $1,724,827.77 |
| 288 | $370,805.58 | $1,738.15 | $4,271.70 | $366,533.88 | $1,053,371.50 | $1,730,837.62 |
| 289 | $366,533.88 | $1,718.13 | $4,291.73 | $362,242.16 | $1,055,089.63 | $1,736,847.48 |
| 290 | $362,242.16 | $1,698.01 | $4,311.84 | $357,930.31 | $1,056,787.64 | $1,742,857.33 |
| 291 | $357,930.31 | $1,677.80 | $4,332.05 | $353,598.26 | $1,058,465.44 | $1,748,867.18 |
| 292 | $353,598.26 | $1,657.49 | $4,352.36 | $349,245.90 | $1,060,122.93 | $1,754,877.03 |
| 293 | $349,245.90 | $1,637.09 | $4,372.76 | $344,873.13 | $1,061,760.02 | $1,760,886.89 |
| 294 | $344,873.13 | $1,616.59 | $4,393.26 | $340,479.87 | $1,063,376.62 | $1,766,896.74 |
| 295 | $340,479.87 | $1,596.00 | $4,413.85 | $336,066.02 | $1,064,972.61 | $1,772,906.59 |
| 296 | $336,066.02 | $1,575.31 | $4,434.54 | $331,631.48 | $1,066,547.92 | $1,778,916.45 |
| 297 | $331,631.48 | $1,554.52 | $4,455.33 | $327,176.15 | $1,068,102.45 | $1,784,926.30 |
| 298 | $327,176.15 | $1,533.64 | $4,476.21 | $322,699.93 | $1,069,636.08 | $1,790,936.15 |
| 299 | $322,699.93 | $1,512.66 | $4,497.20 | $318,202.74 | $1,071,148.74 | $1,796,946.00 |
| 300 | $318,202.74 | $1,491.58 | $4,518.28 | $313,684.46 | $1,072,640.32 | $1,802,955.86 |
| 301 | $313,684.46 | $1,470.40 | $4,539.46 | $309,145.00 | $1,074,110.71 | $1,808,965.71 |
| 302 | $309,145.00 | $1,449.12 | $4,560.74 | $304,584.27 | $1,075,559.83 | $1,814,975.56 |
| 303 | $304,584.27 | $1,427.74 | $4,582.11 | $300,002.15 | $1,076,987.57 | $1,820,985.42 |
| 304 | $300,002.15 | $1,406.26 | $4,603.59 | $295,398.56 | $1,078,393.83 | $1,826,995.27 |
| 305 | $295,398.56 | $1,384.68 | $4,625.17 | $290,773.39 | $1,079,778.51 | $1,833,005.12 |
| 306 | $290,773.39 | $1,363.00 | $4,646.85 | $286,126.53 | $1,081,141.51 | $1,839,014.97 |
| 307 | $286,126.53 | $1,341.22 | $4,668.63 | $281,457.90 | $1,082,482.73 | $1,845,024.83 |
| 308 | $281,457.90 | $1,319.33 | $4,690.52 | $276,767.38 | $1,083,802.06 | $1,851,034.68 |
| 309 | $276,767.38 | $1,297.35 | $4,712.51 | $272,054.87 | $1,085,099.41 | $1,857,044.53 |
| 310 | $272,054.87 | $1,275.26 | $4,734.60 | $267,320.28 | $1,086,374.67 | $1,863,054.39 |
| 311 | $267,320.28 | $1,253.06 | $4,756.79 | $262,563.49 | $1,087,627.73 | $1,869,064.24 |
| 312 | $262,563.49 | $1,230.77 | $4,779.09 | $257,784.40 | $1,088,858.50 | $1,875,074.09 |
| 313 | $257,784.40 | $1,208.36 | $4,801.49 | $252,982.92 | $1,090,066.86 | $1,881,083.94 |
| 314 | $252,982.92 | $1,185.86 | $4,824.00 | $248,158.92 | $1,091,252.72 | $1,887,093.80 |
| 315 | $248,158.92 | $1,163.24 | $4,846.61 | $243,312.31 | $1,092,415.96 | $1,893,103.65 |
| 316 | $243,312.31 | $1,140.53 | $4,869.33 | $238,442.99 | $1,093,556.49 | $1,899,113.50 |
| 317 | $238,442.99 | $1,117.70 | $4,892.15 | $233,550.83 | $1,094,674.19 | $1,905,123.36 |
| 318 | $233,550.83 | $1,094.77 | $4,915.08 | $228,635.75 | $1,095,768.96 | $1,911,133.21 |
| 319 | $228,635.75 | $1,071.73 | $4,938.12 | $223,697.63 | $1,096,840.69 | $1,917,143.06 |
| 320 | $223,697.63 | $1,048.58 | $4,961.27 | $218,736.36 | $1,097,889.27 | $1,923,152.91 |
| 321 | $218,736.36 | $1,025.33 | $4,984.53 | $213,751.83 | $1,098,914.60 | $1,929,162.77 |
| 322 | $213,751.83 | $1,001.96 | $5,007.89 | $208,743.94 | $1,099,916.56 | $1,935,172.62 |
| 323 | $208,743.94 | $978.49 | $5,031.37 | $203,712.57 | $1,100,895.05 | $1,941,182.47 |
| 324 | $203,712.57 | $954.90 | $5,054.95 | $198,657.62 | $1,101,849.95 | $1,947,192.33 |
| 325 | $198,657.62 | $931.21 | $5,078.65 | $193,578.98 | $1,102,781.16 | $1,953,202.18 |
| 326 | $193,578.98 | $907.40 | $5,102.45 | $188,476.53 | $1,103,688.56 | $1,959,212.03 |
| 327 | $188,476.53 | $883.48 | $5,126.37 | $183,350.16 | $1,104,572.04 | $1,965,221.88 |
| 328 | $183,350.16 | $859.45 | $5,150.40 | $178,199.76 | $1,105,431.50 | $1,971,231.74 |
| 329 | $178,199.76 | $835.31 | $5,174.54 | $173,025.22 | $1,106,266.81 | $1,977,241.59 |
| 330 | $173,025.22 | $811.06 | $5,198.80 | $167,826.42 | $1,107,077.86 | $1,983,251.44 |
| 331 | $167,826.42 | $786.69 | $5,223.17 | $162,603.25 | $1,107,864.55 | $1,989,261.30 |
| 332 | $162,603.25 | $762.20 | $5,247.65 | $157,355.60 | $1,108,626.75 | $1,995,271.15 |
| 333 | $157,355.60 | $737.60 | $5,272.25 | $152,083.36 | $1,109,364.36 | $2,001,281.00 |
| 334 | $152,083.36 | $712.89 | $5,296.96 | $146,786.39 | $1,110,077.25 | $2,007,290.85 |
| 335 | $146,786.39 | $688.06 | $5,321.79 | $141,464.60 | $1,110,765.31 | $2,013,300.71 |
| 336 | $141,464.60 | $663.12 | $5,346.74 | $136,117.86 | $1,111,428.43 | $2,019,310.56 |
| 337 | $136,117.86 | $638.05 | $5,371.80 | $130,746.06 | $1,112,066.48 | $2,025,320.41 |
| 338 | $130,746.06 | $612.87 | $5,396.98 | $125,349.08 | $1,112,679.35 | $2,031,330.27 |
| 339 | $125,349.08 | $587.57 | $5,422.28 | $119,926.80 | $1,113,266.92 | $2,037,340.12 |
| 340 | $119,926.80 | $562.16 | $5,447.70 | $114,479.11 | $1,113,829.08 | $2,043,349.97 |
| 341 | $114,479.11 | $536.62 | $5,473.23 | $109,005.88 | $1,114,365.70 | $2,049,359.82 |
| 342 | $109,005.88 | $510.97 | $5,498.89 | $103,506.99 | $1,114,876.67 | $2,055,369.68 |
| 343 | $103,506.99 | $485.19 | $5,524.66 | $97,982.33 | $1,115,361.86 | $2,061,379.53 |
| 344 | $97,982.33 | $459.29 | $5,550.56 | $92,431.76 | $1,115,821.15 | $2,067,389.38 |
| 345 | $92,431.76 | $433.27 | $5,576.58 | $86,855.19 | $1,116,254.42 | $2,073,399.24 |
| 346 | $86,855.19 | $407.13 | $5,602.72 | $81,252.47 | $1,116,661.56 | $2,079,409.09 |
| 347 | $81,252.47 | $380.87 | $5,628.98 | $75,623.48 | $1,117,042.43 | $2,085,418.94 |
| 348 | $75,623.48 | $354.49 | $5,655.37 | $69,968.12 | $1,117,396.91 | $2,091,428.79 |
| 349 | $69,968.12 | $327.98 | $5,681.88 | $64,286.24 | $1,117,724.89 | $2,097,438.65 |
| 350 | $64,286.24 | $301.34 | $5,708.51 | $58,577.73 | $1,118,026.23 | $2,103,448.50 |
| 351 | $58,577.73 | $274.58 | $5,735.27 | $52,842.46 | $1,118,300.81 | $2,109,458.35 |
| 352 | $52,842.46 | $247.70 | $5,762.15 | $47,080.30 | $1,118,548.51 | $2,115,468.21 |
| 353 | $47,080.30 | $220.69 | $5,789.16 | $41,291.14 | $1,118,769.20 | $2,121,478.06 |
| 354 | $41,291.14 | $193.55 | $5,816.30 | $35,474.84 | $1,118,962.75 | $2,127,487.91 |
| 355 | $35,474.84 | $166.29 | $5,843.56 | $29,631.28 | $1,119,129.04 | $2,133,497.76 |
| 356 | $29,631.28 | $138.90 | $5,870.96 | $23,760.32 | $1,119,267.94 | $2,139,507.62 |
| 357 | $23,760.32 | $111.38 | $5,898.48 | $17,861.84 | $1,119,379.31 | $2,145,517.47 |
| 358 | $17,861.84 | $83.73 | $5,926.13 | $11,935.72 | $1,119,463.04 | $2,151,527.32 |
| 359 | $11,935.72 | $55.95 | $5,953.90 | $5,981.81 | $1,119,518.99 | $2,157,537.18 |
| 360 | $5,981.81 | $28.04 | $5,981.81 | $-0.00 | $1,119,547.03 | $2,163,547.03 |