|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,059,100.00 | $4,192.27 | $1,332.50 | $1,057,767.50 | $4,192.27 | $5,524.77 |
| 2 | $1,057,767.50 | $4,187.00 | $1,337.77 | $1,056,429.73 | $8,379.27 | $11,049.53 |
| 3 | $1,056,429.73 | $4,181.70 | $1,343.07 | $1,055,086.67 | $12,560.97 | $16,574.30 |
| 4 | $1,055,086.67 | $4,176.38 | $1,348.38 | $1,053,738.29 | $16,737.35 | $22,099.07 |
| 5 | $1,053,738.29 | $4,171.05 | $1,353.72 | $1,052,384.57 | $20,908.40 | $27,623.83 |
| 6 | $1,052,384.57 | $4,165.69 | $1,359.08 | $1,051,025.49 | $25,074.09 | $33,148.60 |
| 7 | $1,051,025.49 | $4,160.31 | $1,364.46 | $1,049,661.03 | $29,234.40 | $38,673.37 |
| 8 | $1,049,661.03 | $4,154.91 | $1,369.86 | $1,048,291.17 | $33,389.31 | $44,198.14 |
| 9 | $1,048,291.17 | $4,149.49 | $1,375.28 | $1,046,915.89 | $37,538.79 | $49,722.90 |
| 10 | $1,046,915.89 | $4,144.04 | $1,380.72 | $1,045,535.17 | $41,682.83 | $55,247.67 |
| 11 | $1,045,535.17 | $4,138.58 | $1,386.19 | $1,044,148.98 | $45,821.41 | $60,772.44 |
| 12 | $1,044,148.98 | $4,133.09 | $1,391.68 | $1,042,757.30 | $49,954.50 | $66,297.20 |
| 13 | $1,042,757.30 | $4,127.58 | $1,397.19 | $1,041,360.11 | $54,082.08 | $71,821.97 |
| 14 | $1,041,360.11 | $4,122.05 | $1,402.72 | $1,039,957.40 | $58,204.13 | $77,346.74 |
| 15 | $1,039,957.40 | $4,116.50 | $1,408.27 | $1,038,549.13 | $62,320.63 | $82,871.50 |
| 16 | $1,038,549.13 | $4,110.92 | $1,413.84 | $1,037,135.28 | $66,431.55 | $88,396.27 |
| 17 | $1,037,135.28 | $4,105.33 | $1,419.44 | $1,035,715.84 | $70,536.88 | $93,921.04 |
| 18 | $1,035,715.84 | $4,099.71 | $1,425.06 | $1,034,290.78 | $74,636.59 | $99,445.80 |
| 19 | $1,034,290.78 | $4,094.07 | $1,430.70 | $1,032,860.09 | $78,730.66 | $104,970.57 |
| 20 | $1,032,860.09 | $4,088.40 | $1,436.36 | $1,031,423.72 | $82,819.06 | $110,495.34 |
| 21 | $1,031,423.72 | $4,082.72 | $1,442.05 | $1,029,981.68 | $86,901.78 | $116,020.11 |
| 22 | $1,029,981.68 | $4,077.01 | $1,447.76 | $1,028,533.92 | $90,978.79 | $121,544.87 |
| 23 | $1,028,533.92 | $4,071.28 | $1,453.49 | $1,027,080.43 | $95,050.07 | $127,069.64 |
| 24 | $1,027,080.43 | $4,065.53 | $1,459.24 | $1,025,621.19 | $99,115.60 | $132,594.41 |
| 25 | $1,025,621.19 | $4,059.75 | $1,465.02 | $1,024,156.18 | $103,175.35 | $138,119.17 |
| 26 | $1,024,156.18 | $4,053.95 | $1,470.82 | $1,022,685.36 | $107,229.30 | $143,643.94 |
| 27 | $1,022,685.36 | $4,048.13 | $1,476.64 | $1,021,208.72 | $111,277.43 | $149,168.71 |
| 28 | $1,021,208.72 | $4,042.28 | $1,482.48 | $1,019,726.24 | $115,319.71 | $154,693.47 |
| 29 | $1,019,726.24 | $4,036.42 | $1,488.35 | $1,018,237.89 | $119,356.13 | $160,218.24 |
| 30 | $1,018,237.89 | $4,030.52 | $1,494.24 | $1,016,743.65 | $123,386.66 | $165,743.01 |
| 31 | $1,016,743.65 | $4,024.61 | $1,500.16 | $1,015,243.49 | $127,411.27 | $171,267.78 |
| 32 | $1,015,243.49 | $4,018.67 | $1,506.09 | $1,013,737.40 | $131,429.94 | $176,792.54 |
| 33 | $1,013,737.40 | $4,012.71 | $1,512.06 | $1,012,225.34 | $135,442.65 | $182,317.31 |
| 34 | $1,012,225.34 | $4,006.73 | $1,518.04 | $1,010,707.30 | $139,449.37 | $187,842.08 |
| 35 | $1,010,707.30 | $4,000.72 | $1,524.05 | $1,009,183.25 | $143,450.09 | $193,366.84 |
| 36 | $1,009,183.25 | $3,994.68 | $1,530.08 | $1,007,653.16 | $147,444.77 | $198,891.61 |
| 37 | $1,007,653.16 | $3,988.63 | $1,536.14 | $1,006,117.02 | $151,433.40 | $204,416.38 |
| 38 | $1,006,117.02 | $3,982.55 | $1,542.22 | $1,004,574.80 | $155,415.95 | $209,941.14 |
| 39 | $1,004,574.80 | $3,976.44 | $1,548.33 | $1,003,026.48 | $159,392.39 | $215,465.91 |
| 40 | $1,003,026.48 | $3,970.31 | $1,554.45 | $1,001,472.03 | $163,362.70 | $220,990.68 |
| 41 | $1,001,472.03 | $3,964.16 | $1,560.61 | $999,911.42 | $167,326.86 | $226,515.44 |
| 42 | $999,911.42 | $3,957.98 | $1,566.78 | $998,344.63 | $171,284.85 | $232,040.21 |
| 43 | $998,344.63 | $3,951.78 | $1,572.99 | $996,771.65 | $175,236.63 | $237,564.98 |
| 44 | $996,771.65 | $3,945.55 | $1,579.21 | $995,192.44 | $179,182.18 | $243,089.75 |
| 45 | $995,192.44 | $3,939.30 | $1,585.46 | $993,606.97 | $183,121.48 | $248,614.51 |
| 46 | $993,606.97 | $3,933.03 | $1,591.74 | $992,015.23 | $187,054.51 | $254,139.28 |
| 47 | $992,015.23 | $3,926.73 | $1,598.04 | $990,417.19 | $190,981.24 | $259,664.05 |
| 48 | $990,417.19 | $3,920.40 | $1,604.37 | $988,812.83 | $194,901.64 | $265,188.81 |
| 49 | $988,812.83 | $3,914.05 | $1,610.72 | $987,202.11 | $198,815.69 | $270,713.58 |
| 50 | $987,202.11 | $3,907.68 | $1,617.09 | $985,585.02 | $202,723.37 | $276,238.35 |
| 51 | $985,585.02 | $3,901.27 | $1,623.49 | $983,961.53 | $206,624.64 | $281,763.11 |
| 52 | $983,961.53 | $3,894.85 | $1,629.92 | $982,331.61 | $210,519.49 | $287,287.88 |
| 53 | $982,331.61 | $3,888.40 | $1,636.37 | $980,695.24 | $214,407.88 | $292,812.65 |
| 54 | $980,695.24 | $3,881.92 | $1,642.85 | $979,052.39 | $218,289.80 | $298,337.41 |
| 55 | $979,052.39 | $3,875.42 | $1,649.35 | $977,403.04 | $222,165.22 | $303,862.18 |
| 56 | $977,403.04 | $3,868.89 | $1,655.88 | $975,747.16 | $226,034.11 | $309,386.95 |
| 57 | $975,747.16 | $3,862.33 | $1,662.43 | $974,084.72 | $229,896.44 | $314,911.72 |
| 58 | $974,084.72 | $3,855.75 | $1,669.01 | $972,415.71 | $233,752.19 | $320,436.48 |
| 59 | $972,415.71 | $3,849.15 | $1,675.62 | $970,740.09 | $237,601.34 | $325,961.25 |
| 60 | $970,740.09 | $3,842.51 | $1,682.25 | $969,057.83 | $241,443.85 | $331,486.02 |
| 61 | $969,057.83 | $3,835.85 | $1,688.91 | $967,368.92 | $245,279.70 | $337,010.78 |
| 62 | $967,368.92 | $3,829.17 | $1,695.60 | $965,673.32 | $249,108.87 | $342,535.55 |
| 63 | $965,673.32 | $3,822.46 | $1,702.31 | $963,971.01 | $252,931.33 | $348,060.32 |
| 64 | $963,971.01 | $3,815.72 | $1,709.05 | $962,261.96 | $256,747.05 | $353,585.08 |
| 65 | $962,261.96 | $3,808.95 | $1,715.81 | $960,546.15 | $260,556.00 | $359,109.85 |
| 66 | $960,546.15 | $3,802.16 | $1,722.61 | $958,823.54 | $264,358.16 | $364,634.62 |
| 67 | $958,823.54 | $3,795.34 | $1,729.42 | $957,094.12 | $268,153.50 | $370,159.39 |
| 68 | $957,094.12 | $3,788.50 | $1,736.27 | $955,357.85 | $271,942.00 | $375,684.15 |
| 69 | $955,357.85 | $3,781.62 | $1,743.14 | $953,614.71 | $275,723.63 | $381,208.92 |
| 70 | $953,614.71 | $3,774.72 | $1,750.04 | $951,864.67 | $279,498.35 | $386,733.69 |
| 71 | $951,864.67 | $3,767.80 | $1,756.97 | $950,107.70 | $283,266.15 | $392,258.45 |
| 72 | $950,107.70 | $3,760.84 | $1,763.92 | $948,343.77 | $287,026.99 | $397,783.22 |
| 73 | $948,343.77 | $3,753.86 | $1,770.91 | $946,572.87 | $290,780.85 | $403,307.99 |
| 74 | $946,572.87 | $3,746.85 | $1,777.92 | $944,794.95 | $294,527.70 | $408,832.75 |
| 75 | $944,794.95 | $3,739.81 | $1,784.95 | $943,010.00 | $298,267.52 | $414,357.52 |
| 76 | $943,010.00 | $3,732.75 | $1,792.02 | $941,217.98 | $302,000.27 | $419,882.29 |
| 77 | $941,217.98 | $3,725.65 | $1,799.11 | $939,418.87 | $305,725.92 | $425,407.05 |
| 78 | $939,418.87 | $3,718.53 | $1,806.23 | $937,612.63 | $309,444.45 | $430,931.82 |
| 79 | $937,612.63 | $3,711.38 | $1,813.38 | $935,799.25 | $313,155.84 | $436,456.59 |
| 80 | $935,799.25 | $3,704.21 | $1,820.56 | $933,978.69 | $316,860.04 | $441,981.36 |
| 81 | $933,978.69 | $3,697.00 | $1,827.77 | $932,150.92 | $320,557.04 | $447,506.12 |
| 82 | $932,150.92 | $3,689.76 | $1,835.00 | $930,315.92 | $324,246.80 | $453,030.89 |
| 83 | $930,315.92 | $3,682.50 | $1,842.27 | $928,473.65 | $327,929.31 | $458,555.66 |
| 84 | $928,473.65 | $3,675.21 | $1,849.56 | $926,624.09 | $331,604.51 | $464,080.42 |
| 85 | $926,624.09 | $3,667.89 | $1,856.88 | $924,767.21 | $335,272.40 | $469,605.19 |
| 86 | $924,767.21 | $3,660.54 | $1,864.23 | $922,902.98 | $338,932.94 | $475,129.96 |
| 87 | $922,902.98 | $3,653.16 | $1,871.61 | $921,031.37 | $342,586.10 | $480,654.72 |
| 88 | $921,031.37 | $3,645.75 | $1,879.02 | $919,152.35 | $346,231.84 | $486,179.49 |
| 89 | $919,152.35 | $3,638.31 | $1,886.46 | $917,265.90 | $349,870.16 | $491,704.26 |
| 90 | $917,265.90 | $3,630.84 | $1,893.92 | $915,371.98 | $353,501.00 | $497,229.02 |
| 91 | $915,371.98 | $3,623.35 | $1,901.42 | $913,470.56 | $357,124.35 | $502,753.79 |
| 92 | $913,470.56 | $3,615.82 | $1,908.95 | $911,561.61 | $360,740.17 | $508,278.56 |
| 93 | $911,561.61 | $3,608.26 | $1,916.50 | $909,645.11 | $364,348.43 | $513,803.33 |
| 94 | $909,645.11 | $3,600.68 | $1,924.09 | $907,721.02 | $367,949.11 | $519,328.09 |
| 95 | $907,721.02 | $3,593.06 | $1,931.70 | $905,789.31 | $371,542.17 | $524,852.86 |
| 96 | $905,789.31 | $3,585.42 | $1,939.35 | $903,849.96 | $375,127.59 | $530,377.63 |
| 97 | $903,849.96 | $3,577.74 | $1,947.03 | $901,902.94 | $378,705.33 | $535,902.39 |
| 98 | $901,902.94 | $3,570.03 | $1,954.73 | $899,948.20 | $382,275.36 | $541,427.16 |
| 99 | $899,948.20 | $3,562.29 | $1,962.47 | $897,985.73 | $385,837.66 | $546,951.93 |
| 100 | $897,985.73 | $3,554.53 | $1,970.24 | $896,015.49 | $389,392.18 | $552,476.69 |
| 101 | $896,015.49 | $3,546.73 | $1,978.04 | $894,037.45 | $392,938.91 | $558,001.46 |
| 102 | $894,037.45 | $3,538.90 | $1,985.87 | $892,051.58 | $396,477.81 | $563,526.23 |
| 103 | $892,051.58 | $3,531.04 | $1,993.73 | $890,057.85 | $400,008.85 | $569,050.99 |
| 104 | $890,057.85 | $3,523.15 | $2,001.62 | $888,056.23 | $403,531.99 | $574,575.76 |
| 105 | $888,056.23 | $3,515.22 | $2,009.54 | $886,046.69 | $407,047.22 | $580,100.53 |
| 106 | $886,046.69 | $3,507.27 | $2,017.50 | $884,029.19 | $410,554.48 | $585,625.30 |
| 107 | $884,029.19 | $3,499.28 | $2,025.48 | $882,003.70 | $414,053.77 | $591,150.06 |
| 108 | $882,003.70 | $3,491.26 | $2,033.50 | $879,970.20 | $417,545.03 | $596,674.83 |
| 109 | $879,970.20 | $3,483.22 | $2,041.55 | $877,928.65 | $421,028.25 | $602,199.60 |
| 110 | $877,928.65 | $3,475.13 | $2,049.63 | $875,879.02 | $424,503.38 | $607,724.36 |
| 111 | $875,879.02 | $3,467.02 | $2,057.75 | $873,821.27 | $427,970.40 | $613,249.13 |
| 112 | $873,821.27 | $3,458.88 | $2,065.89 | $871,755.38 | $431,429.28 | $618,773.90 |
| 113 | $871,755.38 | $3,450.70 | $2,074.07 | $869,681.31 | $434,879.98 | $624,298.66 |
| 114 | $869,681.31 | $3,442.49 | $2,082.28 | $867,599.03 | $438,322.46 | $629,823.43 |
| 115 | $867,599.03 | $3,434.25 | $2,090.52 | $865,508.51 | $441,756.71 | $635,348.20 |
| 116 | $865,508.51 | $3,425.97 | $2,098.80 | $863,409.72 | $445,182.68 | $640,872.97 |
| 117 | $863,409.72 | $3,417.66 | $2,107.10 | $861,302.61 | $448,600.34 | $646,397.73 |
| 118 | $861,302.61 | $3,409.32 | $2,115.44 | $859,187.17 | $452,009.67 | $651,922.50 |
| 119 | $859,187.17 | $3,400.95 | $2,123.82 | $857,063.35 | $455,410.62 | $657,447.27 |
| 120 | $857,063.35 | $3,392.54 | $2,132.22 | $854,931.13 | $458,803.16 | $662,972.03 |
| 121 | $854,931.13 | $3,384.10 | $2,140.66 | $852,790.46 | $462,187.26 | $668,496.80 |
| 122 | $852,790.46 | $3,375.63 | $2,149.14 | $850,641.32 | $465,562.89 | $674,021.57 |
| 123 | $850,641.32 | $3,367.12 | $2,157.65 | $848,483.68 | $468,930.01 | $679,546.33 |
| 124 | $848,483.68 | $3,358.58 | $2,166.19 | $846,317.49 | $472,288.59 | $685,071.10 |
| 125 | $846,317.49 | $3,350.01 | $2,174.76 | $844,142.73 | $475,638.60 | $690,595.87 |
| 126 | $844,142.73 | $3,341.40 | $2,183.37 | $841,959.36 | $478,980.00 | $696,120.63 |
| 127 | $841,959.36 | $3,332.76 | $2,192.01 | $839,767.35 | $482,312.75 | $701,645.40 |
| 128 | $839,767.35 | $3,324.08 | $2,200.69 | $837,566.67 | $485,636.83 | $707,170.17 |
| 129 | $837,566.67 | $3,315.37 | $2,209.40 | $835,357.27 | $488,952.20 | $712,694.94 |
| 130 | $835,357.27 | $3,306.62 | $2,218.14 | $833,139.12 | $492,258.82 | $718,219.70 |
| 131 | $833,139.12 | $3,297.84 | $2,226.92 | $830,912.20 | $495,556.67 | $723,744.47 |
| 132 | $830,912.20 | $3,289.03 | $2,235.74 | $828,676.46 | $498,845.69 | $729,269.24 |
| 133 | $828,676.46 | $3,280.18 | $2,244.59 | $826,431.87 | $502,125.87 | $734,794.00 |
| 134 | $826,431.87 | $3,271.29 | $2,253.47 | $824,178.39 | $505,397.16 | $740,318.77 |
| 135 | $824,178.39 | $3,262.37 | $2,262.39 | $821,916.00 | $508,659.54 | $745,843.54 |
| 136 | $821,916.00 | $3,253.42 | $2,271.35 | $819,644.65 | $511,912.96 | $751,368.30 |
| 137 | $819,644.65 | $3,244.43 | $2,280.34 | $817,364.31 | $515,157.38 | $756,893.07 |
| 138 | $817,364.31 | $3,235.40 | $2,289.37 | $815,074.94 | $518,392.78 | $762,417.84 |
| 139 | $815,074.94 | $3,226.34 | $2,298.43 | $812,776.52 | $521,619.12 | $767,942.60 |
| 140 | $812,776.52 | $3,217.24 | $2,307.53 | $810,468.99 | $524,836.36 | $773,467.37 |
| 141 | $810,468.99 | $3,208.11 | $2,316.66 | $808,152.33 | $528,044.47 | $778,992.14 |
| 142 | $808,152.33 | $3,198.94 | $2,325.83 | $805,826.50 | $531,243.40 | $784,516.91 |
| 143 | $805,826.50 | $3,189.73 | $2,335.04 | $803,491.46 | $534,433.13 | $790,041.67 |
| 144 | $803,491.46 | $3,180.49 | $2,344.28 | $801,147.18 | $537,613.62 | $795,566.44 |
| 145 | $801,147.18 | $3,171.21 | $2,353.56 | $798,793.62 | $540,784.83 | $801,091.21 |
| 146 | $798,793.62 | $3,161.89 | $2,362.88 | $796,430.75 | $543,946.72 | $806,615.97 |
| 147 | $796,430.75 | $3,152.54 | $2,372.23 | $794,058.52 | $547,099.26 | $812,140.74 |
| 148 | $794,058.52 | $3,143.15 | $2,381.62 | $791,676.90 | $550,242.41 | $817,665.51 |
| 149 | $791,676.90 | $3,133.72 | $2,391.05 | $789,285.85 | $553,376.13 | $823,190.27 |
| 150 | $789,285.85 | $3,124.26 | $2,400.51 | $786,885.34 | $556,500.38 | $828,715.04 |
| 151 | $786,885.34 | $3,114.75 | $2,410.01 | $784,475.33 | $559,615.14 | $834,239.81 |
| 152 | $784,475.33 | $3,105.21 | $2,419.55 | $782,055.78 | $562,720.35 | $839,764.58 |
| 153 | $782,055.78 | $3,095.64 | $2,429.13 | $779,626.65 | $565,815.99 | $845,289.34 |
| 154 | $779,626.65 | $3,086.02 | $2,438.74 | $777,187.90 | $568,902.01 | $850,814.11 |
| 155 | $777,187.90 | $3,076.37 | $2,448.40 | $774,739.51 | $571,978.38 | $856,338.88 |
| 156 | $774,739.51 | $3,066.68 | $2,458.09 | $772,281.42 | $575,045.06 | $861,863.64 |
| 157 | $772,281.42 | $3,056.95 | $2,467.82 | $769,813.60 | $578,102.01 | $867,388.41 |
| 158 | $769,813.60 | $3,047.18 | $2,477.59 | $767,336.01 | $581,149.18 | $872,913.18 |
| 159 | $767,336.01 | $3,037.37 | $2,487.40 | $764,848.61 | $584,186.56 | $878,437.94 |
| 160 | $764,848.61 | $3,027.53 | $2,497.24 | $762,351.37 | $587,214.08 | $883,962.71 |
| 161 | $762,351.37 | $3,017.64 | $2,507.13 | $759,844.25 | $590,231.72 | $889,487.48 |
| 162 | $759,844.25 | $3,007.72 | $2,517.05 | $757,327.20 | $593,239.44 | $895,012.24 |
| 163 | $757,327.20 | $2,997.75 | $2,527.01 | $754,800.18 | $596,237.19 | $900,537.01 |
| 164 | $754,800.18 | $2,987.75 | $2,537.02 | $752,263.17 | $599,224.94 | $906,061.78 |
| 165 | $752,263.17 | $2,977.71 | $2,547.06 | $749,716.11 | $602,202.65 | $911,586.55 |
| 166 | $749,716.11 | $2,967.63 | $2,557.14 | $747,158.97 | $605,170.28 | $917,111.31 |
| 167 | $747,158.97 | $2,957.50 | $2,567.26 | $744,591.70 | $608,127.78 | $922,636.08 |
| 168 | $744,591.70 | $2,947.34 | $2,577.42 | $742,014.28 | $611,075.13 | $928,160.85 |
| 169 | $742,014.28 | $2,937.14 | $2,587.63 | $739,426.65 | $614,012.26 | $933,685.61 |
| 170 | $739,426.65 | $2,926.90 | $2,597.87 | $736,828.78 | $616,939.16 | $939,210.38 |
| 171 | $736,828.78 | $2,916.61 | $2,608.15 | $734,220.63 | $619,855.78 | $944,735.15 |
| 172 | $734,220.63 | $2,906.29 | $2,618.48 | $731,602.15 | $622,762.07 | $950,259.91 |
| 173 | $731,602.15 | $2,895.93 | $2,628.84 | $728,973.31 | $625,657.99 | $955,784.68 |
| 174 | $728,973.31 | $2,885.52 | $2,639.25 | $726,334.06 | $628,543.51 | $961,309.45 |
| 175 | $726,334.06 | $2,875.07 | $2,649.69 | $723,684.37 | $631,418.58 | $966,834.21 |
| 176 | $723,684.37 | $2,864.58 | $2,660.18 | $721,024.19 | $634,283.17 | $972,358.98 |
| 177 | $721,024.19 | $2,854.05 | $2,670.71 | $718,353.47 | $637,137.22 | $977,883.75 |
| 178 | $718,353.47 | $2,843.48 | $2,681.28 | $715,672.19 | $639,980.70 | $983,408.52 |
| 179 | $715,672.19 | $2,832.87 | $2,691.90 | $712,980.29 | $642,813.57 | $988,933.28 |
| 180 | $712,980.29 | $2,822.21 | $2,702.55 | $710,277.74 | $645,635.79 | $994,458.05 |
| 181 | $710,277.74 | $2,811.52 | $2,713.25 | $707,564.49 | $648,447.30 | $999,982.82 |
| 182 | $707,564.49 | $2,800.78 | $2,723.99 | $704,840.50 | $651,248.08 | $1,005,507.58 |
| 183 | $704,840.50 | $2,789.99 | $2,734.77 | $702,105.72 | $654,038.07 | $1,011,032.35 |
| 184 | $702,105.72 | $2,779.17 | $2,745.60 | $699,360.12 | $656,817.24 | $1,016,557.12 |
| 185 | $699,360.12 | $2,768.30 | $2,756.47 | $696,603.66 | $659,585.54 | $1,022,081.88 |
| 186 | $696,603.66 | $2,757.39 | $2,767.38 | $693,836.28 | $662,342.93 | $1,027,606.65 |
| 187 | $693,836.28 | $2,746.44 | $2,778.33 | $691,057.95 | $665,089.37 | $1,033,131.42 |
| 188 | $691,057.95 | $2,735.44 | $2,789.33 | $688,268.62 | $667,824.80 | $1,038,656.18 |
| 189 | $688,268.62 | $2,724.40 | $2,800.37 | $685,468.25 | $670,549.20 | $1,044,180.95 |
| 190 | $685,468.25 | $2,713.31 | $2,811.46 | $682,656.79 | $673,262.51 | $1,049,705.72 |
| 191 | $682,656.79 | $2,702.18 | $2,822.58 | $679,834.21 | $675,964.69 | $1,055,230.49 |
| 192 | $679,834.21 | $2,691.01 | $2,833.76 | $677,000.45 | $678,655.71 | $1,060,755.25 |
| 193 | $677,000.45 | $2,679.79 | $2,844.97 | $674,155.48 | $681,335.50 | $1,066,280.02 |
| 194 | $674,155.48 | $2,668.53 | $2,856.23 | $671,299.24 | $684,004.03 | $1,071,804.79 |
| 195 | $671,299.24 | $2,657.23 | $2,867.54 | $668,431.70 | $686,661.26 | $1,077,329.55 |
| 196 | $668,431.70 | $2,645.88 | $2,878.89 | $665,552.81 | $689,307.13 | $1,082,854.32 |
| 197 | $665,552.81 | $2,634.48 | $2,890.29 | $662,662.53 | $691,941.61 | $1,088,379.09 |
| 198 | $662,662.53 | $2,623.04 | $2,901.73 | $659,760.80 | $694,564.65 | $1,093,903.85 |
| 199 | $659,760.80 | $2,611.55 | $2,913.21 | $656,847.58 | $697,176.20 | $1,099,428.62 |
| 200 | $656,847.58 | $2,600.02 | $2,924.75 | $653,922.84 | $699,776.23 | $1,104,953.39 |
| 201 | $653,922.84 | $2,588.44 | $2,936.32 | $650,986.52 | $702,364.67 | $1,110,478.16 |
| 202 | $650,986.52 | $2,576.82 | $2,947.95 | $648,038.57 | $704,941.49 | $1,116,002.92 |
| 203 | $648,038.57 | $2,565.15 | $2,959.61 | $645,078.96 | $707,506.65 | $1,121,527.69 |
| 204 | $645,078.96 | $2,553.44 | $2,971.33 | $642,107.63 | $710,060.08 | $1,127,052.46 |
| 205 | $642,107.63 | $2,541.68 | $2,983.09 | $639,124.54 | $712,601.76 | $1,132,577.22 |
| 206 | $639,124.54 | $2,529.87 | $2,994.90 | $636,129.64 | $715,131.63 | $1,138,101.99 |
| 207 | $636,129.64 | $2,518.01 | $3,006.75 | $633,122.88 | $717,649.64 | $1,143,626.76 |
| 208 | $633,122.88 | $2,506.11 | $3,018.66 | $630,104.23 | $720,155.75 | $1,149,151.52 |
| 209 | $630,104.23 | $2,494.16 | $3,030.60 | $627,073.62 | $722,649.91 | $1,154,676.29 |
| 210 | $627,073.62 | $2,482.17 | $3,042.60 | $624,031.02 | $725,132.08 | $1,160,201.06 |
| 211 | $624,031.02 | $2,470.12 | $3,054.64 | $620,976.38 | $727,602.20 | $1,165,725.82 |
| 212 | $620,976.38 | $2,458.03 | $3,066.74 | $617,909.64 | $730,060.23 | $1,171,250.59 |
| 213 | $617,909.64 | $2,445.89 | $3,078.87 | $614,830.77 | $732,506.13 | $1,176,775.36 |
| 214 | $614,830.77 | $2,433.71 | $3,091.06 | $611,739.71 | $734,939.83 | $1,182,300.13 |
| 215 | $611,739.71 | $2,421.47 | $3,103.30 | $608,636.41 | $737,361.30 | $1,187,824.89 |
| 216 | $608,636.41 | $2,409.19 | $3,115.58 | $605,520.83 | $739,770.49 | $1,193,349.66 |
| 217 | $605,520.83 | $2,396.85 | $3,127.91 | $602,392.91 | $742,167.34 | $1,198,874.43 |
| 218 | $602,392.91 | $2,384.47 | $3,140.29 | $599,252.62 | $744,551.81 | $1,204,399.19 |
| 219 | $599,252.62 | $2,372.04 | $3,152.73 | $596,099.89 | $746,923.85 | $1,209,923.96 |
| 220 | $596,099.89 | $2,359.56 | $3,165.20 | $592,934.69 | $749,283.42 | $1,215,448.73 |
| 221 | $592,934.69 | $2,347.03 | $3,177.73 | $589,756.96 | $751,630.45 | $1,220,973.49 |
| 222 | $589,756.96 | $2,334.45 | $3,190.31 | $586,566.64 | $753,964.90 | $1,226,498.26 |
| 223 | $586,566.64 | $2,321.83 | $3,202.94 | $583,363.70 | $756,286.73 | $1,232,023.03 |
| 224 | $583,363.70 | $2,309.15 | $3,215.62 | $580,148.08 | $758,595.88 | $1,237,547.79 |
| 225 | $580,148.08 | $2,296.42 | $3,228.35 | $576,919.74 | $760,892.30 | $1,243,072.56 |
| 226 | $576,919.74 | $2,283.64 | $3,241.13 | $573,678.61 | $763,175.94 | $1,248,597.33 |
| 227 | $573,678.61 | $2,270.81 | $3,253.96 | $570,424.65 | $765,446.75 | $1,254,122.10 |
| 228 | $570,424.65 | $2,257.93 | $3,266.84 | $567,157.82 | $767,704.68 | $1,259,646.86 |
| 229 | $567,157.82 | $2,245.00 | $3,279.77 | $563,878.05 | $769,949.68 | $1,265,171.63 |
| 230 | $563,878.05 | $2,232.02 | $3,292.75 | $560,585.30 | $772,181.70 | $1,270,696.40 |
| 231 | $560,585.30 | $2,218.98 | $3,305.78 | $557,279.52 | $774,400.68 | $1,276,221.16 |
| 232 | $557,279.52 | $2,205.90 | $3,318.87 | $553,960.65 | $776,606.58 | $1,281,745.93 |
| 233 | $553,960.65 | $2,192.76 | $3,332.01 | $550,628.64 | $778,799.34 | $1,287,270.70 |
| 234 | $550,628.64 | $2,179.57 | $3,345.20 | $547,283.45 | $780,978.91 | $1,292,795.46 |
| 235 | $547,283.45 | $2,166.33 | $3,358.44 | $543,925.01 | $783,145.24 | $1,298,320.23 |
| 236 | $543,925.01 | $2,153.04 | $3,371.73 | $540,553.28 | $785,298.28 | $1,303,845.00 |
| 237 | $540,553.28 | $2,139.69 | $3,385.08 | $537,168.20 | $787,437.97 | $1,309,369.76 |
| 238 | $537,168.20 | $2,126.29 | $3,398.48 | $533,769.73 | $789,564.26 | $1,314,894.53 |
| 239 | $533,769.73 | $2,112.84 | $3,411.93 | $530,357.80 | $791,677.10 | $1,320,419.30 |
| 240 | $530,357.80 | $2,099.33 | $3,425.43 | $526,932.37 | $793,776.43 | $1,325,944.07 |
| 241 | $526,932.37 | $2,085.77 | $3,438.99 | $523,493.37 | $795,862.21 | $1,331,468.83 |
| 242 | $523,493.37 | $2,072.16 | $3,452.61 | $520,040.77 | $797,934.37 | $1,336,993.60 |
| 243 | $520,040.77 | $2,058.49 | $3,466.27 | $516,574.49 | $799,992.86 | $1,342,518.37 |
| 244 | $516,574.49 | $2,044.77 | $3,479.99 | $513,094.50 | $802,037.64 | $1,348,043.13 |
| 245 | $513,094.50 | $2,031.00 | $3,493.77 | $509,600.73 | $804,068.63 | $1,353,567.90 |
| 246 | $509,600.73 | $2,017.17 | $3,507.60 | $506,093.14 | $806,085.80 | $1,359,092.67 |
| 247 | $506,093.14 | $2,003.29 | $3,521.48 | $502,571.65 | $808,089.09 | $1,364,617.43 |
| 248 | $502,571.65 | $1,989.35 | $3,535.42 | $499,036.23 | $810,078.44 | $1,370,142.20 |
| 249 | $499,036.23 | $1,975.35 | $3,549.42 | $495,486.82 | $812,053.79 | $1,375,666.97 |
| 250 | $495,486.82 | $1,961.30 | $3,563.46 | $491,923.35 | $814,015.09 | $1,381,191.74 |
| 251 | $491,923.35 | $1,947.20 | $3,577.57 | $488,345.78 | $815,962.29 | $1,386,716.50 |
| 252 | $488,345.78 | $1,933.04 | $3,591.73 | $484,754.05 | $817,895.32 | $1,392,241.27 |
| 253 | $484,754.05 | $1,918.82 | $3,605.95 | $481,148.10 | $819,814.14 | $1,397,766.04 |
| 254 | $481,148.10 | $1,904.54 | $3,620.22 | $477,527.88 | $821,718.68 | $1,403,290.80 |
| 255 | $477,527.88 | $1,890.21 | $3,634.55 | $473,893.33 | $823,608.90 | $1,408,815.57 |
| 256 | $473,893.33 | $1,875.83 | $3,648.94 | $470,244.39 | $825,484.73 | $1,414,340.34 |
| 257 | $470,244.39 | $1,861.38 | $3,663.38 | $466,581.01 | $827,346.11 | $1,419,865.10 |
| 258 | $466,581.01 | $1,846.88 | $3,677.88 | $462,903.12 | $829,192.99 | $1,425,389.87 |
| 259 | $462,903.12 | $1,832.32 | $3,692.44 | $459,210.68 | $831,025.32 | $1,430,914.64 |
| 260 | $459,210.68 | $1,817.71 | $3,707.06 | $455,503.62 | $832,843.03 | $1,436,439.40 |
| 261 | $455,503.62 | $1,803.04 | $3,721.73 | $451,781.89 | $834,646.06 | $1,441,964.17 |
| 262 | $451,781.89 | $1,788.30 | $3,736.46 | $448,045.43 | $836,434.37 | $1,447,488.94 |
| 263 | $448,045.43 | $1,773.51 | $3,751.25 | $444,294.17 | $838,207.88 | $1,453,013.71 |
| 264 | $444,294.17 | $1,758.66 | $3,766.10 | $440,528.07 | $839,966.54 | $1,458,538.47 |
| 265 | $440,528.07 | $1,743.76 | $3,781.01 | $436,747.06 | $841,710.30 | $1,464,063.24 |
| 266 | $436,747.06 | $1,728.79 | $3,795.98 | $432,951.08 | $843,439.09 | $1,469,588.01 |
| 267 | $432,951.08 | $1,713.76 | $3,811.00 | $429,140.08 | $845,152.86 | $1,475,112.77 |
| 268 | $429,140.08 | $1,698.68 | $3,826.09 | $425,313.99 | $846,851.53 | $1,480,637.54 |
| 269 | $425,313.99 | $1,683.53 | $3,841.23 | $421,472.76 | $848,535.07 | $1,486,162.31 |
| 270 | $421,472.76 | $1,668.33 | $3,856.44 | $417,616.32 | $850,203.40 | $1,491,687.07 |
| 271 | $417,616.32 | $1,653.06 | $3,871.70 | $413,744.62 | $851,856.46 | $1,497,211.84 |
| 272 | $413,744.62 | $1,637.74 | $3,887.03 | $409,857.59 | $853,494.20 | $1,502,736.61 |
| 273 | $409,857.59 | $1,622.35 | $3,902.41 | $405,955.18 | $855,116.56 | $1,508,261.37 |
| 274 | $405,955.18 | $1,606.91 | $3,917.86 | $402,037.32 | $856,723.46 | $1,513,786.14 |
| 275 | $402,037.32 | $1,591.40 | $3,933.37 | $398,103.95 | $858,314.86 | $1,519,310.91 |
| 276 | $398,103.95 | $1,575.83 | $3,948.94 | $394,155.01 | $859,890.69 | $1,524,835.68 |
| 277 | $394,155.01 | $1,560.20 | $3,964.57 | $390,190.44 | $861,450.88 | $1,530,360.44 |
| 278 | $390,190.44 | $1,544.50 | $3,980.26 | $386,210.18 | $862,995.39 | $1,535,885.21 |
| 279 | $386,210.18 | $1,528.75 | $3,996.02 | $382,214.16 | $864,524.14 | $1,541,409.98 |
| 280 | $382,214.16 | $1,512.93 | $4,011.84 | $378,202.32 | $866,037.07 | $1,546,934.74 |
| 281 | $378,202.32 | $1,497.05 | $4,027.72 | $374,174.61 | $867,534.12 | $1,552,459.51 |
| 282 | $374,174.61 | $1,481.11 | $4,043.66 | $370,130.95 | $869,015.23 | $1,557,984.28 |
| 283 | $370,130.95 | $1,465.10 | $4,059.67 | $366,071.28 | $870,480.33 | $1,563,509.04 |
| 284 | $366,071.28 | $1,449.03 | $4,075.73 | $361,995.55 | $871,929.36 | $1,569,033.81 |
| 285 | $361,995.55 | $1,432.90 | $4,091.87 | $357,903.68 | $873,362.26 | $1,574,558.58 |
| 286 | $357,903.68 | $1,416.70 | $4,108.06 | $353,795.62 | $874,778.96 | $1,580,083.35 |
| 287 | $353,795.62 | $1,400.44 | $4,124.33 | $349,671.29 | $876,179.40 | $1,585,608.11 |
| 288 | $349,671.29 | $1,384.12 | $4,140.65 | $345,530.64 | $877,563.52 | $1,591,132.88 |
| 289 | $345,530.64 | $1,367.73 | $4,157.04 | $341,373.60 | $878,931.24 | $1,596,657.65 |
| 290 | $341,373.60 | $1,351.27 | $4,173.50 | $337,200.10 | $880,282.51 | $1,602,182.41 |
| 291 | $337,200.10 | $1,334.75 | $4,190.02 | $333,010.08 | $881,617.26 | $1,607,707.18 |
| 292 | $333,010.08 | $1,318.16 | $4,206.60 | $328,803.48 | $882,935.43 | $1,613,231.95 |
| 293 | $328,803.48 | $1,301.51 | $4,223.25 | $324,580.23 | $884,236.94 | $1,618,756.71 |
| 294 | $324,580.23 | $1,284.80 | $4,239.97 | $320,340.26 | $885,521.74 | $1,624,281.48 |
| 295 | $320,340.26 | $1,268.01 | $4,256.75 | $316,083.51 | $886,789.75 | $1,629,806.25 |
| 296 | $316,083.51 | $1,251.16 | $4,273.60 | $311,809.90 | $888,040.92 | $1,635,331.01 |
| 297 | $311,809.90 | $1,234.25 | $4,290.52 | $307,519.38 | $889,275.16 | $1,640,855.78 |
| 298 | $307,519.38 | $1,217.26 | $4,307.50 | $303,211.88 | $890,492.43 | $1,646,380.55 |
| 299 | $303,211.88 | $1,200.21 | $4,324.55 | $298,887.33 | $891,692.64 | $1,651,905.32 |
| 300 | $298,887.33 | $1,183.10 | $4,341.67 | $294,545.66 | $892,875.74 | $1,657,430.08 |
| 301 | $294,545.66 | $1,165.91 | $4,358.86 | $290,186.80 | $894,041.65 | $1,662,954.85 |
| 302 | $290,186.80 | $1,148.66 | $4,376.11 | $285,810.69 | $895,190.30 | $1,668,479.62 |
| 303 | $285,810.69 | $1,131.33 | $4,393.43 | $281,417.25 | $896,321.64 | $1,674,004.38 |
| 304 | $281,417.25 | $1,113.94 | $4,410.82 | $277,006.43 | $897,435.58 | $1,679,529.15 |
| 305 | $277,006.43 | $1,096.48 | $4,428.28 | $272,578.15 | $898,532.07 | $1,685,053.92 |
| 306 | $272,578.15 | $1,078.96 | $4,445.81 | $268,132.34 | $899,611.02 | $1,690,578.68 |
| 307 | $268,132.34 | $1,061.36 | $4,463.41 | $263,668.93 | $900,672.38 | $1,696,103.45 |
| 308 | $263,668.93 | $1,043.69 | $4,481.08 | $259,187.85 | $901,716.07 | $1,701,628.22 |
| 309 | $259,187.85 | $1,025.95 | $4,498.82 | $254,689.03 | $902,742.02 | $1,707,152.98 |
| 310 | $254,689.03 | $1,008.14 | $4,516.62 | $250,172.41 | $903,750.16 | $1,712,677.75 |
| 311 | $250,172.41 | $990.27 | $4,534.50 | $245,637.91 | $904,740.43 | $1,718,202.52 |
| 312 | $245,637.91 | $972.32 | $4,552.45 | $241,085.46 | $905,712.75 | $1,723,727.29 |
| 313 | $241,085.46 | $954.30 | $4,570.47 | $236,514.99 | $906,667.04 | $1,729,252.05 |
| 314 | $236,514.99 | $936.21 | $4,588.56 | $231,926.43 | $907,603.25 | $1,734,776.82 |
| 315 | $231,926.43 | $918.04 | $4,606.72 | $227,319.70 | $908,521.29 | $1,740,301.59 |
| 316 | $227,319.70 | $899.81 | $4,624.96 | $222,694.74 | $909,421.10 | $1,745,826.35 |
| 317 | $222,694.74 | $881.50 | $4,643.27 | $218,051.48 | $910,302.60 | $1,751,351.12 |
| 318 | $218,051.48 | $863.12 | $4,661.65 | $213,389.83 | $911,165.72 | $1,756,875.89 |
| 319 | $213,389.83 | $844.67 | $4,680.10 | $208,709.73 | $912,010.39 | $1,762,400.65 |
| 320 | $208,709.73 | $826.14 | $4,698.62 | $204,011.11 | $912,836.53 | $1,767,925.42 |
| 321 | $204,011.11 | $807.54 | $4,717.22 | $199,293.88 | $913,644.07 | $1,773,450.19 |
| 322 | $199,293.88 | $788.87 | $4,735.90 | $194,557.99 | $914,432.94 | $1,778,974.95 |
| 323 | $194,557.99 | $770.13 | $4,754.64 | $189,803.35 | $915,203.07 | $1,784,499.72 |
| 324 | $189,803.35 | $751.30 | $4,773.46 | $185,029.88 | $915,954.37 | $1,790,024.49 |
| 325 | $185,029.88 | $732.41 | $4,792.36 | $180,237.53 | $916,686.78 | $1,795,549.26 |
| 326 | $180,237.53 | $713.44 | $4,811.33 | $175,426.20 | $917,400.22 | $1,801,074.02 |
| 327 | $175,426.20 | $694.40 | $4,830.37 | $170,595.83 | $918,094.62 | $1,806,598.79 |
| 328 | $170,595.83 | $675.28 | $4,849.49 | $165,746.34 | $918,769.89 | $1,812,123.56 |
| 329 | $165,746.34 | $656.08 | $4,868.69 | $160,877.65 | $919,425.97 | $1,817,648.32 |
| 330 | $160,877.65 | $636.81 | $4,887.96 | $155,989.69 | $920,062.78 | $1,823,173.09 |
| 331 | $155,989.69 | $617.46 | $4,907.31 | $151,082.38 | $920,680.24 | $1,828,697.86 |
| 332 | $151,082.38 | $598.03 | $4,926.73 | $146,155.65 | $921,278.27 | $1,834,222.62 |
| 333 | $146,155.65 | $578.53 | $4,946.23 | $141,209.42 | $921,856.81 | $1,839,747.39 |
| 334 | $141,209.42 | $558.95 | $4,965.81 | $136,243.60 | $922,415.76 | $1,845,272.16 |
| 335 | $136,243.60 | $539.30 | $4,985.47 | $131,258.13 | $922,955.06 | $1,850,796.93 |
| 336 | $131,258.13 | $519.56 | $5,005.20 | $126,252.93 | $923,474.62 | $1,856,321.69 |
| 337 | $126,252.93 | $499.75 | $5,025.02 | $121,227.91 | $923,974.37 | $1,861,846.46 |
| 338 | $121,227.91 | $479.86 | $5,044.91 | $116,183.01 | $924,454.23 | $1,867,371.23 |
| 339 | $116,183.01 | $459.89 | $5,064.88 | $111,118.13 | $924,914.13 | $1,872,895.99 |
| 340 | $111,118.13 | $439.84 | $5,084.92 | $106,033.21 | $925,353.97 | $1,878,420.76 |
| 341 | $106,033.21 | $419.71 | $5,105.05 | $100,928.16 | $925,773.68 | $1,883,945.53 |
| 342 | $100,928.16 | $399.51 | $5,125.26 | $95,802.90 | $926,173.19 | $1,889,470.29 |
| 343 | $95,802.90 | $379.22 | $5,145.55 | $90,657.35 | $926,552.41 | $1,894,995.06 |
| 344 | $90,657.35 | $358.85 | $5,165.91 | $85,491.43 | $926,911.26 | $1,900,519.83 |
| 345 | $85,491.43 | $338.40 | $5,186.36 | $80,305.07 | $927,249.67 | $1,906,044.59 |
| 346 | $80,305.07 | $317.87 | $5,206.89 | $75,098.18 | $927,567.54 | $1,911,569.36 |
| 347 | $75,098.18 | $297.26 | $5,227.50 | $69,870.67 | $927,864.80 | $1,917,094.13 |
| 348 | $69,870.67 | $276.57 | $5,248.20 | $64,622.48 | $928,141.37 | $1,922,618.90 |
| 349 | $64,622.48 | $255.80 | $5,268.97 | $59,353.51 | $928,397.17 | $1,928,143.66 |
| 350 | $59,353.51 | $234.94 | $5,289.83 | $54,063.68 | $928,632.11 | $1,933,668.43 |
| 351 | $54,063.68 | $214.00 | $5,310.76 | $48,752.92 | $928,846.11 | $1,939,193.20 |
| 352 | $48,752.92 | $192.98 | $5,331.79 | $43,421.13 | $929,039.10 | $1,944,717.96 |
| 353 | $43,421.13 | $171.88 | $5,352.89 | $38,068.24 | $929,210.97 | $1,950,242.73 |
| 354 | $38,068.24 | $150.69 | $5,374.08 | $32,694.16 | $929,361.66 | $1,955,767.50 |
| 355 | $32,694.16 | $129.41 | $5,395.35 | $27,298.81 | $929,491.07 | $1,961,292.26 |
| 356 | $27,298.81 | $108.06 | $5,416.71 | $21,882.10 | $929,599.13 | $1,966,817.03 |
| 357 | $21,882.10 | $86.62 | $5,438.15 | $16,443.95 | $929,685.75 | $1,972,341.80 |
| 358 | $16,443.95 | $65.09 | $5,459.68 | $10,984.27 | $929,750.84 | $1,977,866.56 |
| 359 | $10,984.27 | $43.48 | $5,481.29 | $5,502.98 | $929,794.32 | $1,983,391.33 |
| 360 | $5,502.98 | $21.78 | $5,502.98 | $-0.00 | $929,816.10 | $1,988,916.10 |