|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,052,190.00 | $4,712.93 | $1,179.03 | $1,051,010.97 | $4,712.93 | $5,891.96 |
| 2 | $1,051,010.97 | $4,707.65 | $1,184.31 | $1,049,826.66 | $9,420.59 | $11,783.92 |
| 3 | $1,049,826.66 | $4,702.35 | $1,189.61 | $1,048,637.05 | $14,122.94 | $17,675.88 |
| 4 | $1,048,637.05 | $4,697.02 | $1,194.94 | $1,047,442.11 | $18,819.96 | $23,567.85 |
| 5 | $1,047,442.11 | $4,691.67 | $1,200.29 | $1,046,241.82 | $23,511.62 | $29,459.81 |
| 6 | $1,046,241.82 | $4,686.29 | $1,205.67 | $1,045,036.15 | $28,197.92 | $35,351.77 |
| 7 | $1,045,036.15 | $4,680.89 | $1,211.07 | $1,043,825.08 | $32,878.81 | $41,243.73 |
| 8 | $1,043,825.08 | $4,675.47 | $1,216.49 | $1,042,608.58 | $37,554.27 | $47,135.69 |
| 9 | $1,042,608.58 | $4,670.02 | $1,221.94 | $1,041,386.64 | $42,224.29 | $53,027.65 |
| 10 | $1,041,386.64 | $4,664.54 | $1,227.42 | $1,040,159.22 | $46,888.84 | $58,919.61 |
| 11 | $1,040,159.22 | $4,659.05 | $1,232.91 | $1,038,926.31 | $51,547.88 | $64,811.58 |
| 12 | $1,038,926.31 | $4,653.52 | $1,238.44 | $1,037,687.87 | $56,201.41 | $70,703.54 |
| 13 | $1,037,687.87 | $4,647.98 | $1,243.98 | $1,036,443.88 | $60,849.38 | $76,595.50 |
| 14 | $1,036,443.88 | $4,642.40 | $1,249.56 | $1,035,194.33 | $65,491.79 | $82,487.46 |
| 15 | $1,035,194.33 | $4,636.81 | $1,255.15 | $1,033,939.17 | $70,128.60 | $88,379.42 |
| 16 | $1,033,939.17 | $4,631.19 | $1,260.78 | $1,032,678.40 | $74,759.78 | $94,271.38 |
| 17 | $1,032,678.40 | $4,625.54 | $1,266.42 | $1,031,411.98 | $79,385.32 | $100,163.34 |
| 18 | $1,031,411.98 | $4,619.87 | $1,272.10 | $1,030,139.88 | $84,005.19 | $106,055.30 |
| 19 | $1,030,139.88 | $4,614.17 | $1,277.79 | $1,028,862.09 | $88,619.35 | $111,947.27 |
| 20 | $1,028,862.09 | $4,608.44 | $1,283.52 | $1,027,578.57 | $93,227.80 | $117,839.23 |
| 21 | $1,027,578.57 | $4,602.70 | $1,289.27 | $1,026,289.31 | $97,830.49 | $123,731.19 |
| 22 | $1,026,289.31 | $4,596.92 | $1,295.04 | $1,024,994.27 | $102,427.42 | $129,623.15 |
| 23 | $1,024,994.27 | $4,591.12 | $1,300.84 | $1,023,693.42 | $107,018.54 | $135,515.11 |
| 24 | $1,023,693.42 | $4,585.29 | $1,306.67 | $1,022,386.76 | $111,603.83 | $141,407.07 |
| 25 | $1,022,386.76 | $4,579.44 | $1,312.52 | $1,021,074.24 | $116,183.27 | $147,299.03 |
| 26 | $1,021,074.24 | $4,573.56 | $1,318.40 | $1,019,755.84 | $120,756.83 | $153,191.00 |
| 27 | $1,019,755.84 | $4,567.66 | $1,324.31 | $1,018,431.53 | $125,324.49 | $159,082.96 |
| 28 | $1,018,431.53 | $4,561.72 | $1,330.24 | $1,017,101.29 | $129,886.21 | $164,974.92 |
| 29 | $1,017,101.29 | $4,555.77 | $1,336.20 | $1,015,765.10 | $134,441.98 | $170,866.88 |
| 30 | $1,015,765.10 | $4,549.78 | $1,342.18 | $1,014,422.92 | $138,991.76 | $176,758.84 |
| 31 | $1,014,422.92 | $4,543.77 | $1,348.19 | $1,013,074.73 | $143,535.53 | $182,650.80 |
| 32 | $1,013,074.73 | $4,537.73 | $1,354.23 | $1,011,720.50 | $148,073.26 | $188,542.76 |
| 33 | $1,011,720.50 | $4,531.66 | $1,360.30 | $1,010,360.20 | $152,604.92 | $194,434.73 |
| 34 | $1,010,360.20 | $4,525.57 | $1,366.39 | $1,008,993.81 | $157,130.50 | $200,326.69 |
| 35 | $1,008,993.81 | $4,519.45 | $1,372.51 | $1,007,621.30 | $161,649.95 | $206,218.65 |
| 36 | $1,007,621.30 | $4,513.30 | $1,378.66 | $1,006,242.64 | $166,163.25 | $212,110.61 |
| 37 | $1,006,242.64 | $4,507.13 | $1,384.83 | $1,004,857.81 | $170,670.38 | $218,002.57 |
| 38 | $1,004,857.81 | $4,500.93 | $1,391.04 | $1,003,466.77 | $175,171.31 | $223,894.53 |
| 39 | $1,003,466.77 | $4,494.69 | $1,397.27 | $1,002,069.51 | $179,666.00 | $229,786.49 |
| 40 | $1,002,069.51 | $4,488.44 | $1,403.53 | $1,000,665.98 | $184,154.44 | $235,678.46 |
| 41 | $1,000,665.98 | $4,482.15 | $1,409.81 | $999,256.17 | $188,636.59 | $241,570.42 |
| 42 | $999,256.17 | $4,475.83 | $1,416.13 | $997,840.04 | $193,112.42 | $247,462.38 |
| 43 | $997,840.04 | $4,469.49 | $1,422.47 | $996,417.57 | $197,581.91 | $253,354.34 |
| 44 | $996,417.57 | $4,463.12 | $1,428.84 | $994,988.73 | $202,045.03 | $259,246.30 |
| 45 | $994,988.73 | $4,456.72 | $1,435.24 | $993,553.49 | $206,501.75 | $265,138.26 |
| 46 | $993,553.49 | $4,450.29 | $1,441.67 | $992,111.82 | $210,952.05 | $271,030.22 |
| 47 | $992,111.82 | $4,443.83 | $1,448.13 | $990,663.70 | $215,395.88 | $276,922.18 |
| 48 | $990,663.70 | $4,437.35 | $1,454.61 | $989,209.08 | $219,833.23 | $282,814.15 |
| 49 | $989,209.08 | $4,430.83 | $1,461.13 | $987,747.95 | $224,264.06 | $288,706.11 |
| 50 | $987,747.95 | $4,424.29 | $1,467.67 | $986,280.28 | $228,688.35 | $294,598.07 |
| 51 | $986,280.28 | $4,417.71 | $1,474.25 | $984,806.03 | $233,106.06 | $300,490.03 |
| 52 | $984,806.03 | $4,411.11 | $1,480.85 | $983,325.18 | $237,517.17 | $306,381.99 |
| 53 | $983,325.18 | $4,404.48 | $1,487.48 | $981,837.70 | $241,921.65 | $312,273.95 |
| 54 | $981,837.70 | $4,397.81 | $1,494.15 | $980,343.55 | $246,319.46 | $318,165.91 |
| 55 | $980,343.55 | $4,391.12 | $1,500.84 | $978,842.71 | $250,710.59 | $324,057.88 |
| 56 | $978,842.71 | $4,384.40 | $1,507.56 | $977,335.15 | $255,094.99 | $329,949.84 |
| 57 | $977,335.15 | $4,377.65 | $1,514.31 | $975,820.83 | $259,472.63 | $335,841.80 |
| 58 | $975,820.83 | $4,370.86 | $1,521.10 | $974,299.74 | $263,843.50 | $341,733.76 |
| 59 | $974,299.74 | $4,364.05 | $1,527.91 | $972,771.83 | $268,207.55 | $347,625.72 |
| 60 | $972,771.83 | $4,357.21 | $1,534.75 | $971,237.07 | $272,564.76 | $353,517.68 |
| 61 | $971,237.07 | $4,350.33 | $1,541.63 | $969,695.44 | $276,915.09 | $359,409.64 |
| 62 | $969,695.44 | $4,343.43 | $1,548.53 | $968,146.91 | $281,258.52 | $365,301.61 |
| 63 | $968,146.91 | $4,336.49 | $1,555.47 | $966,591.44 | $285,595.01 | $371,193.57 |
| 64 | $966,591.44 | $4,329.52 | $1,562.44 | $965,029.00 | $289,924.53 | $377,085.53 |
| 65 | $965,029.00 | $4,322.53 | $1,569.44 | $963,459.57 | $294,247.06 | $382,977.49 |
| 66 | $963,459.57 | $4,315.50 | $1,576.47 | $961,883.10 | $298,562.55 | $388,869.45 |
| 67 | $961,883.10 | $4,308.43 | $1,583.53 | $960,299.57 | $302,870.99 | $394,761.41 |
| 68 | $960,299.57 | $4,301.34 | $1,590.62 | $958,708.96 | $307,172.33 | $400,653.37 |
| 69 | $958,708.96 | $4,294.22 | $1,597.74 | $957,111.21 | $311,466.55 | $406,545.34 |
| 70 | $957,111.21 | $4,287.06 | $1,604.90 | $955,506.31 | $315,753.61 | $412,437.30 |
| 71 | $955,506.31 | $4,279.87 | $1,612.09 | $953,894.22 | $320,033.48 | $418,329.26 |
| 72 | $953,894.22 | $4,272.65 | $1,619.31 | $952,274.91 | $324,306.13 | $424,221.22 |
| 73 | $952,274.91 | $4,265.40 | $1,626.56 | $950,648.35 | $328,571.53 | $430,113.18 |
| 74 | $950,648.35 | $4,258.11 | $1,633.85 | $949,014.50 | $332,829.64 | $436,005.14 |
| 75 | $949,014.50 | $4,250.79 | $1,641.17 | $947,373.33 | $337,080.43 | $441,897.10 |
| 76 | $947,373.33 | $4,243.44 | $1,648.52 | $945,724.81 | $341,323.88 | $447,789.06 |
| 77 | $945,724.81 | $4,236.06 | $1,655.90 | $944,068.91 | $345,559.94 | $453,681.03 |
| 78 | $944,068.91 | $4,228.64 | $1,663.32 | $942,405.59 | $349,788.58 | $459,572.99 |
| 79 | $942,405.59 | $4,221.19 | $1,670.77 | $940,734.82 | $354,009.77 | $465,464.95 |
| 80 | $940,734.82 | $4,213.71 | $1,678.25 | $939,056.57 | $358,223.48 | $471,356.91 |
| 81 | $939,056.57 | $4,206.19 | $1,685.77 | $937,370.80 | $362,429.67 | $477,248.87 |
| 82 | $937,370.80 | $4,198.64 | $1,693.32 | $935,677.48 | $366,628.31 | $483,140.83 |
| 83 | $935,677.48 | $4,191.06 | $1,700.91 | $933,976.57 | $370,819.36 | $489,032.79 |
| 84 | $933,976.57 | $4,183.44 | $1,708.52 | $932,268.05 | $375,002.80 | $494,924.76 |
| 85 | $932,268.05 | $4,175.78 | $1,716.18 | $930,551.87 | $379,178.59 | $500,816.72 |
| 86 | $930,551.87 | $4,168.10 | $1,723.86 | $928,828.00 | $383,346.68 | $506,708.68 |
| 87 | $928,828.00 | $4,160.38 | $1,731.59 | $927,096.42 | $387,507.06 | $512,600.64 |
| 88 | $927,096.42 | $4,152.62 | $1,739.34 | $925,357.08 | $391,659.68 | $518,492.60 |
| 89 | $925,357.08 | $4,144.83 | $1,747.13 | $923,609.94 | $395,804.51 | $524,384.56 |
| 90 | $923,609.94 | $4,137.00 | $1,754.96 | $921,854.98 | $399,941.51 | $530,276.52 |
| 91 | $921,854.98 | $4,129.14 | $1,762.82 | $920,092.17 | $404,070.65 | $536,168.49 |
| 92 | $920,092.17 | $4,121.25 | $1,770.72 | $918,321.45 | $408,191.90 | $542,060.45 |
| 93 | $918,321.45 | $4,113.31 | $1,778.65 | $916,542.80 | $412,305.21 | $547,952.41 |
| 94 | $916,542.80 | $4,105.35 | $1,786.61 | $914,756.19 | $416,410.56 | $553,844.37 |
| 95 | $914,756.19 | $4,097.35 | $1,794.62 | $912,961.57 | $420,507.91 | $559,736.33 |
| 96 | $912,961.57 | $4,089.31 | $1,802.65 | $911,158.92 | $424,597.21 | $565,628.29 |
| 97 | $911,158.92 | $4,081.23 | $1,810.73 | $909,348.19 | $428,678.44 | $571,520.25 |
| 98 | $909,348.19 | $4,073.12 | $1,818.84 | $907,529.35 | $432,751.57 | $577,412.21 |
| 99 | $907,529.35 | $4,064.98 | $1,826.99 | $905,702.37 | $436,816.54 | $583,304.18 |
| 100 | $905,702.37 | $4,056.79 | $1,835.17 | $903,867.20 | $440,873.33 | $589,196.14 |
| 101 | $903,867.20 | $4,048.57 | $1,843.39 | $902,023.81 | $444,921.91 | $595,088.10 |
| 102 | $902,023.81 | $4,040.31 | $1,851.65 | $900,172.16 | $448,962.22 | $600,980.06 |
| 103 | $900,172.16 | $4,032.02 | $1,859.94 | $898,312.22 | $452,994.24 | $606,872.02 |
| 104 | $898,312.22 | $4,023.69 | $1,868.27 | $896,443.95 | $457,017.93 | $612,763.98 |
| 105 | $896,443.95 | $4,015.32 | $1,876.64 | $894,567.31 | $461,033.25 | $618,655.94 |
| 106 | $894,567.31 | $4,006.92 | $1,885.05 | $892,682.26 | $465,040.17 | $624,547.91 |
| 107 | $892,682.26 | $3,998.47 | $1,893.49 | $890,788.78 | $469,038.64 | $630,439.87 |
| 108 | $890,788.78 | $3,989.99 | $1,901.97 | $888,886.81 | $473,028.63 | $636,331.83 |
| 109 | $888,886.81 | $3,981.47 | $1,910.49 | $886,976.32 | $477,010.11 | $642,223.79 |
| 110 | $886,976.32 | $3,972.91 | $1,919.05 | $885,057.27 | $480,983.02 | $648,115.75 |
| 111 | $885,057.27 | $3,964.32 | $1,927.64 | $883,129.63 | $484,947.34 | $654,007.71 |
| 112 | $883,129.63 | $3,955.68 | $1,936.28 | $881,193.35 | $488,903.02 | $659,899.67 |
| 113 | $881,193.35 | $3,947.01 | $1,944.95 | $879,248.40 | $492,850.04 | $665,791.64 |
| 114 | $879,248.40 | $3,938.30 | $1,953.66 | $877,294.74 | $496,788.34 | $671,683.60 |
| 115 | $877,294.74 | $3,929.55 | $1,962.41 | $875,332.33 | $500,717.89 | $677,575.56 |
| 116 | $875,332.33 | $3,920.76 | $1,971.20 | $873,361.13 | $504,638.65 | $683,467.52 |
| 117 | $873,361.13 | $3,911.93 | $1,980.03 | $871,381.09 | $508,550.58 | $689,359.48 |
| 118 | $871,381.09 | $3,903.06 | $1,988.90 | $869,392.19 | $512,453.64 | $695,251.44 |
| 119 | $869,392.19 | $3,894.15 | $1,997.81 | $867,394.39 | $516,347.79 | $701,143.40 |
| 120 | $867,394.39 | $3,885.20 | $2,006.76 | $865,387.63 | $520,232.99 | $707,035.37 |
| 121 | $865,387.63 | $3,876.22 | $2,015.75 | $863,371.88 | $524,109.21 | $712,927.33 |
| 122 | $863,371.88 | $3,867.19 | $2,024.77 | $861,347.11 | $527,976.40 | $718,819.29 |
| 123 | $861,347.11 | $3,858.12 | $2,033.84 | $859,313.26 | $531,834.51 | $724,711.25 |
| 124 | $859,313.26 | $3,849.01 | $2,042.95 | $857,270.31 | $535,683.52 | $730,603.21 |
| 125 | $857,270.31 | $3,839.86 | $2,052.10 | $855,218.20 | $539,523.38 | $736,495.17 |
| 126 | $855,218.20 | $3,830.66 | $2,061.30 | $853,156.91 | $543,354.04 | $742,387.13 |
| 127 | $853,156.91 | $3,821.43 | $2,070.53 | $851,086.38 | $547,175.47 | $748,279.09 |
| 128 | $851,086.38 | $3,812.16 | $2,079.80 | $849,006.57 | $550,987.63 | $754,171.06 |
| 129 | $849,006.57 | $3,802.84 | $2,089.12 | $846,917.46 | $554,790.47 | $760,063.02 |
| 130 | $846,917.46 | $3,793.48 | $2,098.48 | $844,818.98 | $558,583.96 | $765,954.98 |
| 131 | $844,818.98 | $3,784.09 | $2,107.88 | $842,711.10 | $562,368.04 | $771,846.94 |
| 132 | $842,711.10 | $3,774.64 | $2,117.32 | $840,593.78 | $566,142.69 | $777,738.90 |
| 133 | $840,593.78 | $3,765.16 | $2,126.80 | $838,466.98 | $569,907.85 | $783,630.86 |
| 134 | $838,466.98 | $3,755.63 | $2,136.33 | $836,330.65 | $573,663.48 | $789,522.82 |
| 135 | $836,330.65 | $3,746.06 | $2,145.90 | $834,184.76 | $577,409.54 | $795,414.79 |
| 136 | $834,184.76 | $3,736.45 | $2,155.51 | $832,029.25 | $581,146.00 | $801,306.75 |
| 137 | $832,029.25 | $3,726.80 | $2,165.16 | $829,864.08 | $584,872.79 | $807,198.71 |
| 138 | $829,864.08 | $3,717.10 | $2,174.86 | $827,689.22 | $588,589.89 | $813,090.67 |
| 139 | $827,689.22 | $3,707.36 | $2,184.60 | $825,504.62 | $592,297.25 | $818,982.63 |
| 140 | $825,504.62 | $3,697.57 | $2,194.39 | $823,310.23 | $595,994.82 | $824,874.59 |
| 141 | $823,310.23 | $3,687.74 | $2,204.22 | $821,106.01 | $599,682.57 | $830,766.55 |
| 142 | $821,106.01 | $3,677.87 | $2,214.09 | $818,891.92 | $603,360.44 | $836,658.52 |
| 143 | $818,891.92 | $3,667.95 | $2,224.01 | $816,667.91 | $607,028.39 | $842,550.48 |
| 144 | $816,667.91 | $3,657.99 | $2,233.97 | $814,433.95 | $610,686.38 | $848,442.44 |
| 145 | $814,433.95 | $3,647.99 | $2,243.98 | $812,189.97 | $614,334.37 | $854,334.40 |
| 146 | $812,189.97 | $3,637.93 | $2,254.03 | $809,935.94 | $617,972.30 | $860,226.36 |
| 147 | $809,935.94 | $3,627.84 | $2,264.12 | $807,671.82 | $621,600.14 | $866,118.32 |
| 148 | $807,671.82 | $3,617.70 | $2,274.26 | $805,397.55 | $625,217.84 | $872,010.28 |
| 149 | $805,397.55 | $3,607.51 | $2,284.45 | $803,113.10 | $628,825.35 | $877,902.25 |
| 150 | $803,113.10 | $3,597.28 | $2,294.68 | $800,818.42 | $632,422.63 | $883,794.21 |
| 151 | $800,818.42 | $3,587.00 | $2,304.96 | $798,513.46 | $636,009.62 | $889,686.17 |
| 152 | $798,513.46 | $3,576.67 | $2,315.29 | $796,198.17 | $639,586.30 | $895,578.13 |
| 153 | $796,198.17 | $3,566.30 | $2,325.66 | $793,872.51 | $643,152.60 | $901,470.09 |
| 154 | $793,872.51 | $3,555.89 | $2,336.07 | $791,536.44 | $646,708.49 | $907,362.05 |
| 155 | $791,536.44 | $3,545.42 | $2,346.54 | $789,189.90 | $650,253.91 | $913,254.01 |
| 156 | $789,189.90 | $3,534.91 | $2,357.05 | $786,832.85 | $653,788.83 | $919,145.97 |
| 157 | $786,832.85 | $3,524.36 | $2,367.61 | $784,465.25 | $657,313.18 | $925,037.94 |
| 158 | $784,465.25 | $3,513.75 | $2,378.21 | $782,087.04 | $660,826.93 | $930,929.90 |
| 159 | $782,087.04 | $3,503.10 | $2,388.86 | $779,698.17 | $664,330.03 | $936,821.86 |
| 160 | $779,698.17 | $3,492.40 | $2,399.56 | $777,298.61 | $667,822.43 | $942,713.82 |
| 161 | $777,298.61 | $3,481.65 | $2,410.31 | $774,888.30 | $671,304.08 | $948,605.78 |
| 162 | $774,888.30 | $3,470.85 | $2,421.11 | $772,467.19 | $674,774.93 | $954,497.74 |
| 163 | $772,467.19 | $3,460.01 | $2,431.95 | $770,035.24 | $678,234.94 | $960,389.70 |
| 164 | $770,035.24 | $3,449.12 | $2,442.85 | $767,592.39 | $681,684.06 | $966,281.67 |
| 165 | $767,592.39 | $3,438.17 | $2,453.79 | $765,138.61 | $685,122.23 | $972,173.63 |
| 166 | $765,138.61 | $3,427.18 | $2,464.78 | $762,673.83 | $688,549.42 | $978,065.59 |
| 167 | $762,673.83 | $3,416.14 | $2,475.82 | $760,198.01 | $691,965.56 | $983,957.55 |
| 168 | $760,198.01 | $3,405.05 | $2,486.91 | $757,711.10 | $695,370.61 | $989,849.51 |
| 169 | $757,711.10 | $3,393.91 | $2,498.05 | $755,213.05 | $698,764.53 | $995,741.47 |
| 170 | $755,213.05 | $3,382.73 | $2,509.24 | $752,703.82 | $702,147.25 | $1,001,633.43 |
| 171 | $752,703.82 | $3,371.49 | $2,520.48 | $750,183.34 | $705,518.74 | $1,007,525.40 |
| 172 | $750,183.34 | $3,360.20 | $2,531.77 | $747,651.58 | $708,878.93 | $1,013,417.36 |
| 173 | $747,651.58 | $3,348.86 | $2,543.11 | $745,108.47 | $712,227.79 | $1,019,309.32 |
| 174 | $745,108.47 | $3,337.47 | $2,554.50 | $742,553.98 | $715,565.26 | $1,025,201.28 |
| 175 | $742,553.98 | $3,326.02 | $2,565.94 | $739,988.04 | $718,891.28 | $1,031,093.24 |
| 176 | $739,988.04 | $3,314.53 | $2,577.43 | $737,410.61 | $722,205.81 | $1,036,985.20 |
| 177 | $737,410.61 | $3,302.99 | $2,588.98 | $734,821.63 | $725,508.79 | $1,042,877.16 |
| 178 | $734,821.63 | $3,291.39 | $2,600.57 | $732,221.06 | $728,800.18 | $1,048,769.13 |
| 179 | $732,221.06 | $3,279.74 | $2,612.22 | $729,608.84 | $732,079.92 | $1,054,661.09 |
| 180 | $729,608.84 | $3,268.04 | $2,623.92 | $726,984.91 | $735,347.96 | $1,060,553.05 |
| 181 | $726,984.91 | $3,256.29 | $2,635.67 | $724,349.24 | $738,604.25 | $1,066,445.01 |
| 182 | $724,349.24 | $3,244.48 | $2,647.48 | $721,701.76 | $741,848.73 | $1,072,336.97 |
| 183 | $721,701.76 | $3,232.62 | $2,659.34 | $719,042.42 | $745,081.35 | $1,078,228.93 |
| 184 | $719,042.42 | $3,220.71 | $2,671.25 | $716,371.17 | $748,302.06 | $1,084,120.89 |
| 185 | $716,371.17 | $3,208.75 | $2,683.22 | $713,687.95 | $751,510.81 | $1,090,012.85 |
| 186 | $713,687.95 | $3,196.73 | $2,695.23 | $710,992.72 | $754,707.54 | $1,095,904.82 |
| 187 | $710,992.72 | $3,184.65 | $2,707.31 | $708,285.41 | $757,892.19 | $1,101,796.78 |
| 188 | $708,285.41 | $3,172.53 | $2,719.43 | $705,565.98 | $761,064.72 | $1,107,688.74 |
| 189 | $705,565.98 | $3,160.35 | $2,731.61 | $702,834.37 | $764,225.07 | $1,113,580.70 |
| 190 | $702,834.37 | $3,148.11 | $2,743.85 | $700,090.52 | $767,373.18 | $1,119,472.66 |
| 191 | $700,090.52 | $3,135.82 | $2,756.14 | $697,334.38 | $770,509.00 | $1,125,364.62 |
| 192 | $697,334.38 | $3,123.48 | $2,768.48 | $694,565.89 | $773,632.48 | $1,131,256.58 |
| 193 | $694,565.89 | $3,111.08 | $2,780.88 | $691,785.01 | $776,743.55 | $1,137,148.55 |
| 194 | $691,785.01 | $3,098.62 | $2,793.34 | $688,991.67 | $779,842.18 | $1,143,040.51 |
| 195 | $688,991.67 | $3,086.11 | $2,805.85 | $686,185.81 | $782,928.28 | $1,148,932.47 |
| 196 | $686,185.81 | $3,073.54 | $2,818.42 | $683,367.39 | $786,001.82 | $1,154,824.43 |
| 197 | $683,367.39 | $3,060.92 | $2,831.04 | $680,536.35 | $789,062.74 | $1,160,716.39 |
| 198 | $680,536.35 | $3,048.24 | $2,843.73 | $677,692.62 | $792,110.98 | $1,166,608.35 |
| 199 | $677,692.62 | $3,035.50 | $2,856.46 | $674,836.16 | $795,146.47 | $1,172,500.31 |
| 200 | $674,836.16 | $3,022.70 | $2,869.26 | $671,966.90 | $798,169.18 | $1,178,392.28 |
| 201 | $671,966.90 | $3,009.85 | $2,882.11 | $669,084.79 | $801,179.03 | $1,184,284.24 |
| 202 | $669,084.79 | $2,996.94 | $2,895.02 | $666,189.77 | $804,175.97 | $1,190,176.20 |
| 203 | $666,189.77 | $2,983.98 | $2,907.99 | $663,281.79 | $807,159.95 | $1,196,068.16 |
| 204 | $663,281.79 | $2,970.95 | $2,921.01 | $660,360.78 | $810,130.90 | $1,201,960.12 |
| 205 | $660,360.78 | $2,957.87 | $2,934.10 | $657,426.68 | $813,088.76 | $1,207,852.08 |
| 206 | $657,426.68 | $2,944.72 | $2,947.24 | $654,479.44 | $816,033.49 | $1,213,744.04 |
| 207 | $654,479.44 | $2,931.52 | $2,960.44 | $651,519.00 | $818,965.01 | $1,219,636.01 |
| 208 | $651,519.00 | $2,918.26 | $2,973.70 | $648,545.30 | $821,883.27 | $1,225,527.97 |
| 209 | $648,545.30 | $2,904.94 | $2,987.02 | $645,558.29 | $824,788.21 | $1,231,419.93 |
| 210 | $645,558.29 | $2,891.56 | $3,000.40 | $642,557.89 | $827,679.78 | $1,237,311.89 |
| 211 | $642,557.89 | $2,878.12 | $3,013.84 | $639,544.05 | $830,557.90 | $1,243,203.85 |
| 212 | $639,544.05 | $2,864.62 | $3,027.34 | $636,516.71 | $833,422.53 | $1,249,095.81 |
| 213 | $636,516.71 | $2,851.06 | $3,040.90 | $633,475.82 | $836,273.59 | $1,254,987.77 |
| 214 | $633,475.82 | $2,837.44 | $3,054.52 | $630,421.30 | $839,111.03 | $1,260,879.73 |
| 215 | $630,421.30 | $2,823.76 | $3,068.20 | $627,353.10 | $841,934.80 | $1,266,771.70 |
| 216 | $627,353.10 | $2,810.02 | $3,081.94 | $624,271.16 | $844,744.81 | $1,272,663.66 |
| 217 | $624,271.16 | $2,796.21 | $3,095.75 | $621,175.41 | $847,541.03 | $1,278,555.62 |
| 218 | $621,175.41 | $2,782.35 | $3,109.61 | $618,065.80 | $850,323.38 | $1,284,447.58 |
| 219 | $618,065.80 | $2,768.42 | $3,123.54 | $614,942.26 | $853,091.80 | $1,290,339.54 |
| 220 | $614,942.26 | $2,754.43 | $3,137.53 | $611,804.72 | $855,846.23 | $1,296,231.50 |
| 221 | $611,804.72 | $2,740.38 | $3,151.59 | $608,653.14 | $858,586.60 | $1,302,123.46 |
| 222 | $608,653.14 | $2,726.26 | $3,165.70 | $605,487.43 | $861,312.86 | $1,308,015.43 |
| 223 | $605,487.43 | $2,712.08 | $3,179.88 | $602,307.55 | $864,024.94 | $1,313,907.39 |
| 224 | $602,307.55 | $2,697.84 | $3,194.13 | $599,113.43 | $866,722.78 | $1,319,799.35 |
| 225 | $599,113.43 | $2,683.53 | $3,208.43 | $595,904.99 | $869,406.30 | $1,325,691.31 |
| 226 | $595,904.99 | $2,669.16 | $3,222.80 | $592,682.19 | $872,075.46 | $1,331,583.27 |
| 227 | $592,682.19 | $2,654.72 | $3,237.24 | $589,444.95 | $874,730.18 | $1,337,475.23 |
| 228 | $589,444.95 | $2,640.22 | $3,251.74 | $586,193.21 | $877,370.41 | $1,343,367.19 |
| 229 | $586,193.21 | $2,625.66 | $3,266.30 | $582,926.91 | $879,996.06 | $1,349,259.16 |
| 230 | $582,926.91 | $2,611.03 | $3,280.93 | $579,645.97 | $882,607.09 | $1,355,151.12 |
| 231 | $579,645.97 | $2,596.33 | $3,295.63 | $576,350.34 | $885,203.42 | $1,361,043.08 |
| 232 | $576,350.34 | $2,581.57 | $3,310.39 | $573,039.95 | $887,784.99 | $1,366,935.04 |
| 233 | $573,039.95 | $2,566.74 | $3,325.22 | $569,714.73 | $890,351.73 | $1,372,827.00 |
| 234 | $569,714.73 | $2,551.85 | $3,340.11 | $566,374.62 | $892,903.58 | $1,378,718.96 |
| 235 | $566,374.62 | $2,536.89 | $3,355.08 | $563,019.54 | $895,440.47 | $1,384,610.92 |
| 236 | $563,019.54 | $2,521.86 | $3,370.10 | $559,649.44 | $897,962.32 | $1,390,502.88 |
| 237 | $559,649.44 | $2,506.76 | $3,385.20 | $556,264.24 | $900,469.09 | $1,396,394.85 |
| 238 | $556,264.24 | $2,491.60 | $3,400.36 | $552,863.88 | $902,960.69 | $1,402,286.81 |
| 239 | $552,863.88 | $2,476.37 | $3,415.59 | $549,448.29 | $905,437.06 | $1,408,178.77 |
| 240 | $549,448.29 | $2,461.07 | $3,430.89 | $546,017.40 | $907,898.13 | $1,414,070.73 |
| 241 | $546,017.40 | $2,445.70 | $3,446.26 | $542,571.14 | $910,343.83 | $1,419,962.69 |
| 242 | $542,571.14 | $2,430.27 | $3,461.69 | $539,109.44 | $912,774.10 | $1,425,854.65 |
| 243 | $539,109.44 | $2,414.76 | $3,477.20 | $535,632.24 | $915,188.86 | $1,431,746.61 |
| 244 | $535,632.24 | $2,399.19 | $3,492.78 | $532,139.47 | $917,588.04 | $1,437,638.58 |
| 245 | $532,139.47 | $2,383.54 | $3,508.42 | $528,631.05 | $919,971.58 | $1,443,530.54 |
| 246 | $528,631.05 | $2,367.83 | $3,524.13 | $525,106.91 | $922,339.41 | $1,449,422.50 |
| 247 | $525,106.91 | $2,352.04 | $3,539.92 | $521,566.99 | $924,691.45 | $1,455,314.46 |
| 248 | $521,566.99 | $2,336.19 | $3,555.78 | $518,011.22 | $927,027.64 | $1,461,206.42 |
| 249 | $518,011.22 | $2,320.26 | $3,571.70 | $514,439.51 | $929,347.90 | $1,467,098.38 |
| 250 | $514,439.51 | $2,304.26 | $3,587.70 | $510,851.81 | $931,652.16 | $1,472,990.34 |
| 251 | $510,851.81 | $2,288.19 | $3,603.77 | $507,248.04 | $933,940.35 | $1,478,882.31 |
| 252 | $507,248.04 | $2,272.05 | $3,619.91 | $503,628.13 | $936,212.40 | $1,484,774.27 |
| 253 | $503,628.13 | $2,255.83 | $3,636.13 | $499,992.00 | $938,468.23 | $1,490,666.23 |
| 254 | $499,992.00 | $2,239.55 | $3,652.41 | $496,339.59 | $940,707.78 | $1,496,558.19 |
| 255 | $496,339.59 | $2,223.19 | $3,668.77 | $492,670.81 | $942,930.97 | $1,502,450.15 |
| 256 | $492,670.81 | $2,206.75 | $3,685.21 | $488,985.61 | $945,137.72 | $1,508,342.11 |
| 257 | $488,985.61 | $2,190.25 | $3,701.71 | $485,283.89 | $947,327.97 | $1,514,234.07 |
| 258 | $485,283.89 | $2,173.67 | $3,718.29 | $481,565.60 | $949,501.64 | $1,520,126.04 |
| 259 | $481,565.60 | $2,157.01 | $3,734.95 | $477,830.65 | $951,658.65 | $1,526,018.00 |
| 260 | $477,830.65 | $2,140.28 | $3,751.68 | $474,078.97 | $953,798.93 | $1,531,909.96 |
| 261 | $474,078.97 | $2,123.48 | $3,768.48 | $470,310.49 | $955,922.41 | $1,537,801.92 |
| 262 | $470,310.49 | $2,106.60 | $3,785.36 | $466,525.13 | $958,029.01 | $1,543,693.88 |
| 263 | $466,525.13 | $2,089.64 | $3,802.32 | $462,722.81 | $960,118.65 | $1,549,585.84 |
| 264 | $462,722.81 | $2,072.61 | $3,819.35 | $458,903.46 | $962,191.27 | $1,555,477.80 |
| 265 | $458,903.46 | $2,055.51 | $3,836.46 | $455,067.01 | $964,246.77 | $1,561,369.76 |
| 266 | $455,067.01 | $2,038.32 | $3,853.64 | $451,213.37 | $966,285.09 | $1,567,261.73 |
| 267 | $451,213.37 | $2,021.06 | $3,870.90 | $447,342.46 | $968,306.15 | $1,573,153.69 |
| 268 | $447,342.46 | $2,003.72 | $3,888.24 | $443,454.22 | $970,309.87 | $1,579,045.65 |
| 269 | $443,454.22 | $1,986.31 | $3,905.66 | $439,548.57 | $972,296.18 | $1,584,937.61 |
| 270 | $439,548.57 | $1,968.81 | $3,923.15 | $435,625.42 | $974,264.99 | $1,590,829.57 |
| 271 | $435,625.42 | $1,951.24 | $3,940.72 | $431,684.70 | $976,216.23 | $1,596,721.53 |
| 272 | $431,684.70 | $1,933.59 | $3,958.37 | $427,726.32 | $978,149.82 | $1,602,613.49 |
| 273 | $427,726.32 | $1,915.86 | $3,976.10 | $423,750.22 | $980,065.67 | $1,608,505.46 |
| 274 | $423,750.22 | $1,898.05 | $3,993.91 | $419,756.30 | $981,963.72 | $1,614,397.42 |
| 275 | $419,756.30 | $1,880.16 | $4,011.80 | $415,744.50 | $983,843.88 | $1,620,289.38 |
| 276 | $415,744.50 | $1,862.19 | $4,029.77 | $411,714.73 | $985,706.07 | $1,626,181.34 |
| 277 | $411,714.73 | $1,844.14 | $4,047.82 | $407,666.91 | $987,550.21 | $1,632,073.30 |
| 278 | $407,666.91 | $1,826.01 | $4,065.95 | $403,600.95 | $989,376.22 | $1,637,965.26 |
| 279 | $403,600.95 | $1,807.80 | $4,084.17 | $399,516.79 | $991,184.01 | $1,643,857.22 |
| 280 | $399,516.79 | $1,789.50 | $4,102.46 | $395,414.33 | $992,973.51 | $1,649,749.19 |
| 281 | $395,414.33 | $1,771.13 | $4,120.83 | $391,293.49 | $994,744.64 | $1,655,641.15 |
| 282 | $391,293.49 | $1,752.67 | $4,139.29 | $387,154.20 | $996,497.31 | $1,661,533.11 |
| 283 | $387,154.20 | $1,734.13 | $4,157.83 | $382,996.37 | $998,231.44 | $1,667,425.07 |
| 284 | $382,996.37 | $1,715.50 | $4,176.46 | $378,819.91 | $999,946.94 | $1,673,317.03 |
| 285 | $378,819.91 | $1,696.80 | $4,195.16 | $374,624.75 | $1,001,643.74 | $1,679,208.99 |
| 286 | $374,624.75 | $1,678.01 | $4,213.95 | $370,410.79 | $1,003,321.75 | $1,685,100.95 |
| 287 | $370,410.79 | $1,659.13 | $4,232.83 | $366,177.96 | $1,004,980.88 | $1,690,992.92 |
| 288 | $366,177.96 | $1,640.17 | $4,251.79 | $361,926.17 | $1,006,621.05 | $1,696,884.88 |
| 289 | $361,926.17 | $1,621.13 | $4,270.83 | $357,655.34 | $1,008,242.18 | $1,702,776.84 |
| 290 | $357,655.34 | $1,602.00 | $4,289.96 | $353,365.38 | $1,009,844.18 | $1,708,668.80 |
| 291 | $353,365.38 | $1,582.78 | $4,309.18 | $349,056.20 | $1,011,426.96 | $1,714,560.76 |
| 292 | $349,056.20 | $1,563.48 | $4,328.48 | $344,727.72 | $1,012,990.44 | $1,720,452.72 |
| 293 | $344,727.72 | $1,544.09 | $4,347.87 | $340,379.85 | $1,014,534.53 | $1,726,344.68 |
| 294 | $340,379.85 | $1,524.62 | $4,367.34 | $336,012.51 | $1,016,059.15 | $1,732,236.64 |
| 295 | $336,012.51 | $1,505.06 | $4,386.91 | $331,625.60 | $1,017,564.21 | $1,738,128.61 |
| 296 | $331,625.60 | $1,485.41 | $4,406.56 | $327,219.05 | $1,019,049.61 | $1,744,020.57 |
| 297 | $327,219.05 | $1,465.67 | $4,426.29 | $322,792.75 | $1,020,515.28 | $1,749,912.53 |
| 298 | $322,792.75 | $1,445.84 | $4,446.12 | $318,346.63 | $1,021,961.12 | $1,755,804.49 |
| 299 | $318,346.63 | $1,425.93 | $4,466.03 | $313,880.60 | $1,023,387.05 | $1,761,696.45 |
| 300 | $313,880.60 | $1,405.92 | $4,486.04 | $309,394.56 | $1,024,792.97 | $1,767,588.41 |
| 301 | $309,394.56 | $1,385.83 | $4,506.13 | $304,888.43 | $1,026,178.80 | $1,773,480.37 |
| 302 | $304,888.43 | $1,365.65 | $4,526.32 | $300,362.11 | $1,027,544.45 | $1,779,372.34 |
| 303 | $300,362.11 | $1,345.37 | $4,546.59 | $295,815.53 | $1,028,889.82 | $1,785,264.30 |
| 304 | $295,815.53 | $1,325.01 | $4,566.95 | $291,248.57 | $1,030,214.83 | $1,791,156.26 |
| 305 | $291,248.57 | $1,304.55 | $4,587.41 | $286,661.16 | $1,031,519.38 | $1,797,048.22 |
| 306 | $286,661.16 | $1,284.00 | $4,607.96 | $282,053.20 | $1,032,803.38 | $1,802,940.18 |
| 307 | $282,053.20 | $1,263.36 | $4,628.60 | $277,424.60 | $1,034,066.75 | $1,808,832.14 |
| 308 | $277,424.60 | $1,242.63 | $4,649.33 | $272,775.27 | $1,035,309.38 | $1,814,724.10 |
| 309 | $272,775.27 | $1,221.81 | $4,670.16 | $268,105.12 | $1,036,531.18 | $1,820,616.07 |
| 310 | $268,105.12 | $1,200.89 | $4,691.07 | $263,414.04 | $1,037,732.07 | $1,826,508.03 |
| 311 | $263,414.04 | $1,179.88 | $4,712.09 | $258,701.96 | $1,038,911.95 | $1,832,399.99 |
| 312 | $258,701.96 | $1,158.77 | $4,733.19 | $253,968.77 | $1,040,070.72 | $1,838,291.95 |
| 313 | $253,968.77 | $1,137.57 | $4,754.39 | $249,214.37 | $1,041,208.28 | $1,844,183.91 |
| 314 | $249,214.37 | $1,116.27 | $4,775.69 | $244,438.69 | $1,042,324.56 | $1,850,075.87 |
| 315 | $244,438.69 | $1,094.88 | $4,797.08 | $239,641.61 | $1,043,419.44 | $1,855,967.83 |
| 316 | $239,641.61 | $1,073.39 | $4,818.57 | $234,823.04 | $1,044,492.83 | $1,861,859.80 |
| 317 | $234,823.04 | $1,051.81 | $4,840.15 | $229,982.89 | $1,045,544.65 | $1,867,751.76 |
| 318 | $229,982.89 | $1,030.13 | $4,861.83 | $225,121.06 | $1,046,574.78 | $1,873,643.72 |
| 319 | $225,121.06 | $1,008.35 | $4,883.61 | $220,237.45 | $1,047,583.13 | $1,879,535.68 |
| 320 | $220,237.45 | $986.48 | $4,905.48 | $215,331.97 | $1,048,569.61 | $1,885,427.64 |
| 321 | $215,331.97 | $964.51 | $4,927.45 | $210,404.52 | $1,049,534.12 | $1,891,319.60 |
| 322 | $210,404.52 | $942.44 | $4,949.52 | $205,454.99 | $1,050,476.56 | $1,897,211.56 |
| 323 | $205,454.99 | $920.27 | $4,971.69 | $200,483.30 | $1,051,396.82 | $1,903,103.52 |
| 324 | $200,483.30 | $898.00 | $4,993.96 | $195,489.34 | $1,052,294.82 | $1,908,995.49 |
| 325 | $195,489.34 | $875.63 | $5,016.33 | $190,473.00 | $1,053,170.45 | $1,914,887.45 |
| 326 | $190,473.00 | $853.16 | $5,038.80 | $185,434.20 | $1,054,023.61 | $1,920,779.41 |
| 327 | $185,434.20 | $830.59 | $5,061.37 | $180,372.83 | $1,054,854.20 | $1,926,671.37 |
| 328 | $180,372.83 | $807.92 | $5,084.04 | $175,288.79 | $1,055,662.12 | $1,932,563.33 |
| 329 | $175,288.79 | $785.15 | $5,106.81 | $170,181.98 | $1,056,447.27 | $1,938,455.29 |
| 330 | $170,181.98 | $762.27 | $5,129.69 | $165,052.29 | $1,057,209.54 | $1,944,347.25 |
| 331 | $165,052.29 | $739.30 | $5,152.66 | $159,899.62 | $1,057,948.84 | $1,950,239.22 |
| 332 | $159,899.62 | $716.22 | $5,175.74 | $154,723.88 | $1,058,665.06 | $1,956,131.18 |
| 333 | $154,723.88 | $693.03 | $5,198.93 | $149,524.95 | $1,059,358.09 | $1,962,023.14 |
| 334 | $149,524.95 | $669.75 | $5,222.21 | $144,302.74 | $1,060,027.84 | $1,967,915.10 |
| 335 | $144,302.74 | $646.36 | $5,245.61 | $139,057.13 | $1,060,674.19 | $1,973,807.06 |
| 336 | $139,057.13 | $622.86 | $5,269.10 | $133,788.03 | $1,061,297.05 | $1,979,699.02 |
| 337 | $133,788.03 | $599.26 | $5,292.70 | $128,495.33 | $1,061,896.31 | $1,985,590.98 |
| 338 | $128,495.33 | $575.55 | $5,316.41 | $123,178.92 | $1,062,471.87 | $1,991,482.95 |
| 339 | $123,178.92 | $551.74 | $5,340.22 | $117,838.70 | $1,063,023.60 | $1,997,374.91 |
| 340 | $117,838.70 | $527.82 | $5,364.14 | $112,474.56 | $1,063,551.42 | $2,003,266.87 |
| 341 | $112,474.56 | $503.79 | $5,388.17 | $107,086.39 | $1,064,055.22 | $2,009,158.83 |
| 342 | $107,086.39 | $479.66 | $5,412.30 | $101,674.08 | $1,064,534.87 | $2,015,050.79 |
| 343 | $101,674.08 | $455.42 | $5,436.55 | $96,237.54 | $1,064,990.29 | $2,020,942.75 |
| 344 | $96,237.54 | $431.06 | $5,460.90 | $90,776.64 | $1,065,421.35 | $2,026,834.71 |
| 345 | $90,776.64 | $406.60 | $5,485.36 | $85,291.28 | $1,065,827.96 | $2,032,726.68 |
| 346 | $85,291.28 | $382.03 | $5,509.93 | $79,781.35 | $1,066,209.99 | $2,038,618.64 |
| 347 | $79,781.35 | $357.35 | $5,534.61 | $74,246.75 | $1,066,567.34 | $2,044,510.60 |
| 348 | $74,246.75 | $332.56 | $5,559.40 | $68,687.35 | $1,066,899.91 | $2,050,402.56 |
| 349 | $68,687.35 | $307.66 | $5,584.30 | $63,103.05 | $1,067,207.57 | $2,056,294.52 |
| 350 | $63,103.05 | $282.65 | $5,609.31 | $57,493.74 | $1,067,490.22 | $2,062,186.48 |
| 351 | $57,493.74 | $257.52 | $5,634.44 | $51,859.30 | $1,067,747.74 | $2,068,078.44 |
| 352 | $51,859.30 | $232.29 | $5,659.67 | $46,199.62 | $1,067,980.03 | $2,073,970.40 |
| 353 | $46,199.62 | $206.94 | $5,685.03 | $40,514.60 | $1,068,186.97 | $2,079,862.37 |
| 354 | $40,514.60 | $181.47 | $5,710.49 | $34,804.11 | $1,068,368.44 | $2,085,754.33 |
| 355 | $34,804.11 | $155.89 | $5,736.07 | $29,068.04 | $1,068,524.33 | $2,091,646.29 |
| 356 | $29,068.04 | $130.20 | $5,761.76 | $23,306.28 | $1,068,654.53 | $2,097,538.25 |
| 357 | $23,306.28 | $104.39 | $5,787.57 | $17,518.71 | $1,068,758.92 | $2,103,430.21 |
| 358 | $17,518.71 | $78.47 | $5,813.49 | $11,705.22 | $1,068,837.39 | $2,109,322.17 |
| 359 | $11,705.22 | $52.43 | $5,839.53 | $5,865.69 | $1,068,889.82 | $2,115,214.13 |
| 360 | $5,865.69 | $26.27 | $5,865.69 | $-0.00 | $1,068,916.10 | $2,121,106.10 |