|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,065,180.00 | $4,216.34 | $1,340.15 | $1,063,839.85 | $4,216.34 | $5,556.48 |
| 2 | $1,063,839.85 | $4,211.03 | $1,345.45 | $1,062,494.40 | $8,427.37 | $11,112.97 |
| 3 | $1,062,494.40 | $4,205.71 | $1,350.78 | $1,061,143.63 | $12,633.08 | $16,669.45 |
| 4 | $1,061,143.63 | $4,200.36 | $1,356.12 | $1,059,787.51 | $16,833.44 | $22,225.93 |
| 5 | $1,059,787.51 | $4,194.99 | $1,361.49 | $1,058,426.01 | $21,028.43 | $27,782.42 |
| 6 | $1,058,426.01 | $4,189.60 | $1,366.88 | $1,057,059.13 | $25,218.03 | $33,338.90 |
| 7 | $1,057,059.13 | $4,184.19 | $1,372.29 | $1,055,686.84 | $29,402.23 | $38,895.38 |
| 8 | $1,055,686.84 | $4,178.76 | $1,377.72 | $1,054,309.12 | $33,580.99 | $44,451.86 |
| 9 | $1,054,309.12 | $4,173.31 | $1,383.18 | $1,052,925.94 | $37,754.29 | $50,008.35 |
| 10 | $1,052,925.94 | $4,167.83 | $1,388.65 | $1,051,537.29 | $41,922.12 | $55,564.83 |
| 11 | $1,051,537.29 | $4,162.34 | $1,394.15 | $1,050,143.15 | $46,084.46 | $61,121.31 |
| 12 | $1,050,143.15 | $4,156.82 | $1,399.67 | $1,048,743.48 | $50,241.28 | $66,677.80 |
| 13 | $1,048,743.48 | $4,151.28 | $1,405.21 | $1,047,338.27 | $54,392.55 | $72,234.28 |
| 14 | $1,047,338.27 | $4,145.71 | $1,410.77 | $1,045,927.50 | $58,538.27 | $77,790.76 |
| 15 | $1,045,927.50 | $4,140.13 | $1,416.35 | $1,044,511.15 | $62,678.40 | $83,347.25 |
| 16 | $1,044,511.15 | $4,134.52 | $1,421.96 | $1,043,089.19 | $66,812.92 | $88,903.73 |
| 17 | $1,043,089.19 | $4,128.89 | $1,427.59 | $1,041,661.60 | $70,941.81 | $94,460.21 |
| 18 | $1,041,661.60 | $4,123.24 | $1,433.24 | $1,040,228.36 | $75,065.06 | $100,016.70 |
| 19 | $1,040,228.36 | $4,117.57 | $1,438.91 | $1,038,789.45 | $79,182.63 | $105,573.18 |
| 20 | $1,038,789.45 | $4,111.87 | $1,444.61 | $1,037,344.84 | $83,294.50 | $111,129.66 |
| 21 | $1,037,344.84 | $4,106.16 | $1,450.33 | $1,035,894.51 | $87,400.66 | $116,686.15 |
| 22 | $1,035,894.51 | $4,100.42 | $1,456.07 | $1,034,438.45 | $91,501.08 | $122,242.63 |
| 23 | $1,034,438.45 | $4,094.65 | $1,461.83 | $1,032,976.62 | $95,595.73 | $127,799.11 |
| 24 | $1,032,976.62 | $4,088.87 | $1,467.62 | $1,031,509.00 | $99,684.59 | $133,355.59 |
| 25 | $1,031,509.00 | $4,083.06 | $1,473.43 | $1,030,035.57 | $103,767.65 | $138,912.08 |
| 26 | $1,030,035.57 | $4,077.22 | $1,479.26 | $1,028,556.31 | $107,844.87 | $144,468.56 |
| 27 | $1,028,556.31 | $4,071.37 | $1,485.11 | $1,027,071.20 | $111,916.24 | $150,025.04 |
| 28 | $1,027,071.20 | $4,065.49 | $1,490.99 | $1,025,580.21 | $115,981.73 | $155,581.53 |
| 29 | $1,025,580.21 | $4,059.59 | $1,496.89 | $1,024,083.31 | $120,041.32 | $161,138.01 |
| 30 | $1,024,083.31 | $4,053.66 | $1,502.82 | $1,022,580.49 | $124,094.98 | $166,694.49 |
| 31 | $1,022,580.49 | $4,047.71 | $1,508.77 | $1,021,071.72 | $128,142.70 | $172,250.98 |
| 32 | $1,021,071.72 | $4,041.74 | $1,514.74 | $1,019,556.98 | $132,184.44 | $177,807.46 |
| 33 | $1,019,556.98 | $4,035.75 | $1,520.74 | $1,018,036.25 | $136,220.19 | $183,363.94 |
| 34 | $1,018,036.25 | $4,029.73 | $1,526.76 | $1,016,509.49 | $140,249.91 | $188,920.43 |
| 35 | $1,016,509.49 | $4,023.68 | $1,532.80 | $1,014,976.69 | $144,273.60 | $194,476.91 |
| 36 | $1,014,976.69 | $4,017.62 | $1,538.87 | $1,013,437.82 | $148,291.21 | $200,033.39 |
| 37 | $1,013,437.82 | $4,011.52 | $1,544.96 | $1,011,892.86 | $152,302.74 | $205,589.87 |
| 38 | $1,011,892.86 | $4,005.41 | $1,551.07 | $1,010,341.79 | $156,308.15 | $211,146.36 |
| 39 | $1,010,341.79 | $3,999.27 | $1,557.21 | $1,008,784.58 | $160,307.42 | $216,702.84 |
| 40 | $1,008,784.58 | $3,993.11 | $1,563.38 | $1,007,221.20 | $164,300.52 | $222,259.32 |
| 41 | $1,007,221.20 | $3,986.92 | $1,569.57 | $1,005,651.63 | $168,287.44 | $227,815.81 |
| 42 | $1,005,651.63 | $3,980.70 | $1,575.78 | $1,004,075.85 | $172,268.14 | $233,372.29 |
| 43 | $1,004,075.85 | $3,974.47 | $1,582.02 | $1,002,493.84 | $176,242.61 | $238,928.77 |
| 44 | $1,002,493.84 | $3,968.20 | $1,588.28 | $1,000,905.56 | $180,210.82 | $244,485.26 |
| 45 | $1,000,905.56 | $3,961.92 | $1,594.57 | $999,310.99 | $184,172.73 | $250,041.74 |
| 46 | $999,310.99 | $3,955.61 | $1,600.88 | $997,710.12 | $188,128.34 | $255,598.22 |
| 47 | $997,710.12 | $3,949.27 | $1,607.21 | $996,102.90 | $192,077.61 | $261,154.71 |
| 48 | $996,102.90 | $3,942.91 | $1,613.58 | $994,489.33 | $196,020.52 | $266,711.19 |
| 49 | $994,489.33 | $3,936.52 | $1,619.96 | $992,869.37 | $199,957.04 | $272,267.67 |
| 50 | $992,869.37 | $3,930.11 | $1,626.38 | $991,242.99 | $203,887.15 | $277,824.15 |
| 51 | $991,242.99 | $3,923.67 | $1,632.81 | $989,610.18 | $207,810.82 | $283,380.64 |
| 52 | $989,610.18 | $3,917.21 | $1,639.28 | $987,970.90 | $211,728.02 | $288,937.12 |
| 53 | $987,970.90 | $3,910.72 | $1,645.76 | $986,325.14 | $215,638.74 | $294,493.60 |
| 54 | $986,325.14 | $3,904.20 | $1,652.28 | $984,672.86 | $219,542.94 | $300,050.09 |
| 55 | $984,672.86 | $3,897.66 | $1,658.82 | $983,014.04 | $223,440.61 | $305,606.57 |
| 56 | $983,014.04 | $3,891.10 | $1,665.39 | $981,348.65 | $227,331.70 | $311,163.05 |
| 57 | $981,348.65 | $3,884.51 | $1,671.98 | $979,676.67 | $231,216.21 | $316,719.54 |
| 58 | $979,676.67 | $3,877.89 | $1,678.60 | $977,998.08 | $235,094.10 | $322,276.02 |
| 59 | $977,998.08 | $3,871.24 | $1,685.24 | $976,312.84 | $238,965.34 | $327,832.50 |
| 60 | $976,312.84 | $3,864.57 | $1,691.91 | $974,620.92 | $242,829.91 | $333,388.99 |
| 61 | $974,620.92 | $3,857.87 | $1,698.61 | $972,922.32 | $246,687.79 | $338,945.47 |
| 62 | $972,922.32 | $3,851.15 | $1,705.33 | $971,216.98 | $250,538.94 | $344,501.95 |
| 63 | $971,216.98 | $3,844.40 | $1,712.08 | $969,504.90 | $254,383.34 | $350,058.44 |
| 64 | $969,504.90 | $3,837.62 | $1,718.86 | $967,786.04 | $258,220.96 | $355,614.92 |
| 65 | $967,786.04 | $3,830.82 | $1,725.66 | $966,060.38 | $262,051.78 | $361,171.40 |
| 66 | $966,060.38 | $3,823.99 | $1,732.49 | $964,327.88 | $265,875.77 | $366,727.88 |
| 67 | $964,327.88 | $3,817.13 | $1,739.35 | $962,588.53 | $269,692.90 | $372,284.37 |
| 68 | $962,588.53 | $3,810.25 | $1,746.24 | $960,842.30 | $273,503.15 | $377,840.85 |
| 69 | $960,842.30 | $3,803.33 | $1,753.15 | $959,089.15 | $277,306.48 | $383,397.33 |
| 70 | $959,089.15 | $3,796.39 | $1,760.09 | $957,329.06 | $281,102.87 | $388,953.82 |
| 71 | $957,329.06 | $3,789.43 | $1,767.06 | $955,562.00 | $284,892.30 | $394,510.30 |
| 72 | $955,562.00 | $3,782.43 | $1,774.05 | $953,787.95 | $288,674.74 | $400,066.78 |
| 73 | $953,787.95 | $3,775.41 | $1,781.07 | $952,006.88 | $292,450.15 | $405,623.27 |
| 74 | $952,006.88 | $3,768.36 | $1,788.12 | $950,218.76 | $296,218.51 | $411,179.75 |
| 75 | $950,218.76 | $3,761.28 | $1,795.20 | $948,423.56 | $299,979.79 | $416,736.23 |
| 76 | $948,423.56 | $3,754.18 | $1,802.31 | $946,621.25 | $303,733.97 | $422,292.72 |
| 77 | $946,621.25 | $3,747.04 | $1,809.44 | $944,811.81 | $307,481.01 | $427,849.20 |
| 78 | $944,811.81 | $3,739.88 | $1,816.60 | $942,995.21 | $311,220.89 | $433,405.68 |
| 79 | $942,995.21 | $3,732.69 | $1,823.79 | $941,171.41 | $314,953.58 | $438,962.16 |
| 80 | $941,171.41 | $3,725.47 | $1,831.01 | $939,340.40 | $318,679.05 | $444,518.65 |
| 81 | $939,340.40 | $3,718.22 | $1,838.26 | $937,502.14 | $322,397.27 | $450,075.13 |
| 82 | $937,502.14 | $3,710.95 | $1,845.54 | $935,656.60 | $326,108.22 | $455,631.61 |
| 83 | $935,656.60 | $3,703.64 | $1,852.84 | $933,803.76 | $329,811.86 | $461,188.10 |
| 84 | $933,803.76 | $3,696.31 | $1,860.18 | $931,943.58 | $333,508.16 | $466,744.58 |
| 85 | $931,943.58 | $3,688.94 | $1,867.54 | $930,076.04 | $337,197.11 | $472,301.06 |
| 86 | $930,076.04 | $3,681.55 | $1,874.93 | $928,201.11 | $340,878.66 | $477,857.55 |
| 87 | $928,201.11 | $3,674.13 | $1,882.35 | $926,318.76 | $344,552.79 | $483,414.03 |
| 88 | $926,318.76 | $3,666.68 | $1,889.80 | $924,428.95 | $348,219.47 | $488,970.51 |
| 89 | $924,428.95 | $3,659.20 | $1,897.29 | $922,531.67 | $351,878.66 | $494,527.00 |
| 90 | $922,531.67 | $3,651.69 | $1,904.80 | $920,626.87 | $355,530.35 | $500,083.48 |
| 91 | $920,626.87 | $3,644.15 | $1,912.34 | $918,714.54 | $359,174.50 | $505,639.96 |
| 92 | $918,714.54 | $3,636.58 | $1,919.90 | $916,794.63 | $362,811.08 | $511,196.45 |
| 93 | $916,794.63 | $3,628.98 | $1,927.50 | $914,867.13 | $366,440.06 | $516,752.93 |
| 94 | $914,867.13 | $3,621.35 | $1,935.13 | $912,931.99 | $370,061.41 | $522,309.41 |
| 95 | $912,931.99 | $3,613.69 | $1,942.79 | $910,989.20 | $373,675.09 | $527,865.89 |
| 96 | $910,989.20 | $3,606.00 | $1,950.48 | $909,038.72 | $377,281.09 | $533,422.38 |
| 97 | $909,038.72 | $3,598.28 | $1,958.20 | $907,080.51 | $380,879.37 | $538,978.86 |
| 98 | $907,080.51 | $3,590.53 | $1,965.96 | $905,114.56 | $384,469.90 | $544,535.34 |
| 99 | $905,114.56 | $3,582.75 | $1,973.74 | $903,140.82 | $388,052.64 | $550,091.83 |
| 100 | $903,140.82 | $3,574.93 | $1,981.55 | $901,159.27 | $391,627.58 | $555,648.31 |
| 101 | $901,159.27 | $3,567.09 | $1,989.39 | $899,169.87 | $395,194.67 | $561,204.79 |
| 102 | $899,169.87 | $3,559.21 | $1,997.27 | $897,172.60 | $398,753.88 | $566,761.28 |
| 103 | $897,172.60 | $3,551.31 | $2,005.17 | $895,167.43 | $402,305.19 | $572,317.76 |
| 104 | $895,167.43 | $3,543.37 | $2,013.11 | $893,154.32 | $405,848.56 | $577,874.24 |
| 105 | $893,154.32 | $3,535.40 | $2,021.08 | $891,133.24 | $409,383.96 | $583,430.73 |
| 106 | $891,133.24 | $3,527.40 | $2,029.08 | $889,104.15 | $412,911.36 | $588,987.21 |
| 107 | $889,104.15 | $3,519.37 | $2,037.11 | $887,067.04 | $416,430.73 | $594,543.69 |
| 108 | $887,067.04 | $3,511.31 | $2,045.18 | $885,021.87 | $419,942.04 | $600,100.17 |
| 109 | $885,021.87 | $3,503.21 | $2,053.27 | $882,968.59 | $423,445.25 | $605,656.66 |
| 110 | $882,968.59 | $3,495.08 | $2,061.40 | $880,907.20 | $426,940.34 | $611,213.14 |
| 111 | $880,907.20 | $3,486.92 | $2,069.56 | $878,837.64 | $430,427.26 | $616,769.62 |
| 112 | $878,837.64 | $3,478.73 | $2,077.75 | $876,759.89 | $433,905.99 | $622,326.11 |
| 113 | $876,759.89 | $3,470.51 | $2,085.98 | $874,673.91 | $437,376.50 | $627,882.59 |
| 114 | $874,673.91 | $3,462.25 | $2,094.23 | $872,579.68 | $440,838.75 | $633,439.07 |
| 115 | $872,579.68 | $3,453.96 | $2,102.52 | $870,477.16 | $444,292.71 | $638,995.56 |
| 116 | $870,477.16 | $3,445.64 | $2,110.84 | $868,366.31 | $447,738.35 | $644,552.04 |
| 117 | $868,366.31 | $3,437.28 | $2,119.20 | $866,247.11 | $451,175.64 | $650,108.52 |
| 118 | $866,247.11 | $3,428.89 | $2,127.59 | $864,119.52 | $454,604.53 | $655,665.01 |
| 119 | $864,119.52 | $3,420.47 | $2,136.01 | $861,983.51 | $458,025.00 | $661,221.49 |
| 120 | $861,983.51 | $3,412.02 | $2,144.47 | $859,839.05 | $461,437.02 | $666,777.97 |
| 121 | $859,839.05 | $3,403.53 | $2,152.95 | $857,686.10 | $464,840.55 | $672,334.45 |
| 122 | $857,686.10 | $3,395.01 | $2,161.48 | $855,524.62 | $468,235.56 | $677,890.94 |
| 123 | $855,524.62 | $3,386.45 | $2,170.03 | $853,354.59 | $471,622.01 | $683,447.42 |
| 124 | $853,354.59 | $3,377.86 | $2,178.62 | $851,175.97 | $474,999.87 | $689,003.90 |
| 125 | $851,175.97 | $3,369.24 | $2,187.24 | $848,988.72 | $478,369.11 | $694,560.39 |
| 126 | $848,988.72 | $3,360.58 | $2,195.90 | $846,792.82 | $481,729.69 | $700,116.87 |
| 127 | $846,792.82 | $3,351.89 | $2,204.59 | $844,588.23 | $485,081.58 | $705,673.35 |
| 128 | $844,588.23 | $3,343.16 | $2,213.32 | $842,374.90 | $488,424.74 | $711,229.84 |
| 129 | $842,374.90 | $3,334.40 | $2,222.08 | $840,152.82 | $491,759.14 | $716,786.32 |
| 130 | $840,152.82 | $3,325.60 | $2,230.88 | $837,921.94 | $495,084.75 | $722,342.80 |
| 131 | $837,921.94 | $3,316.77 | $2,239.71 | $835,682.23 | $498,401.52 | $727,899.29 |
| 132 | $835,682.23 | $3,307.91 | $2,248.57 | $833,433.66 | $501,709.43 | $733,455.77 |
| 133 | $833,433.66 | $3,299.01 | $2,257.47 | $831,176.19 | $505,008.44 | $739,012.25 |
| 134 | $831,176.19 | $3,290.07 | $2,266.41 | $828,909.77 | $508,298.51 | $744,568.74 |
| 135 | $828,909.77 | $3,281.10 | $2,275.38 | $826,634.39 | $511,579.61 | $750,125.22 |
| 136 | $826,634.39 | $3,272.09 | $2,284.39 | $824,350.00 | $514,851.71 | $755,681.70 |
| 137 | $824,350.00 | $3,263.05 | $2,293.43 | $822,056.57 | $518,114.76 | $761,238.18 |
| 138 | $822,056.57 | $3,253.97 | $2,302.51 | $819,754.06 | $521,368.73 | $766,794.67 |
| 139 | $819,754.06 | $3,244.86 | $2,311.62 | $817,442.44 | $524,613.59 | $772,351.15 |
| 140 | $817,442.44 | $3,235.71 | $2,320.77 | $815,121.67 | $527,849.30 | $777,907.63 |
| 141 | $815,121.67 | $3,226.52 | $2,329.96 | $812,791.71 | $531,075.82 | $783,464.12 |
| 142 | $812,791.71 | $3,217.30 | $2,339.18 | $810,452.52 | $534,293.12 | $789,020.60 |
| 143 | $810,452.52 | $3,208.04 | $2,348.44 | $808,104.08 | $537,501.17 | $794,577.08 |
| 144 | $808,104.08 | $3,198.75 | $2,357.74 | $805,746.35 | $540,699.91 | $800,133.57 |
| 145 | $805,746.35 | $3,189.41 | $2,367.07 | $803,379.27 | $543,889.32 | $805,690.05 |
| 146 | $803,379.27 | $3,180.04 | $2,376.44 | $801,002.83 | $547,069.37 | $811,246.53 |
| 147 | $801,002.83 | $3,170.64 | $2,385.85 | $798,616.99 | $550,240.00 | $816,803.02 |
| 148 | $798,616.99 | $3,161.19 | $2,395.29 | $796,221.70 | $553,401.20 | $822,359.50 |
| 149 | $796,221.70 | $3,151.71 | $2,404.77 | $793,816.92 | $556,552.91 | $827,915.98 |
| 150 | $793,816.92 | $3,142.19 | $2,414.29 | $791,402.63 | $559,695.10 | $833,472.46 |
| 151 | $791,402.63 | $3,132.64 | $2,423.85 | $788,978.79 | $562,827.73 | $839,028.95 |
| 152 | $788,978.79 | $3,123.04 | $2,433.44 | $786,545.34 | $565,950.77 | $844,585.43 |
| 153 | $786,545.34 | $3,113.41 | $2,443.07 | $784,102.27 | $569,064.18 | $850,141.91 |
| 154 | $784,102.27 | $3,103.74 | $2,452.74 | $781,649.52 | $572,167.92 | $855,698.40 |
| 155 | $781,649.52 | $3,094.03 | $2,462.45 | $779,187.07 | $575,261.95 | $861,254.88 |
| 156 | $779,187.07 | $3,084.28 | $2,472.20 | $776,714.87 | $578,346.23 | $866,811.36 |
| 157 | $776,714.87 | $3,074.50 | $2,481.99 | $774,232.88 | $581,420.73 | $872,367.85 |
| 158 | $774,232.88 | $3,064.67 | $2,491.81 | $771,741.07 | $584,485.40 | $877,924.33 |
| 159 | $771,741.07 | $3,054.81 | $2,501.67 | $769,239.40 | $587,540.21 | $883,480.81 |
| 160 | $769,239.40 | $3,044.91 | $2,511.58 | $766,727.82 | $590,585.12 | $889,037.30 |
| 161 | $766,727.82 | $3,034.96 | $2,521.52 | $764,206.30 | $593,620.08 | $894,593.78 |
| 162 | $764,206.30 | $3,024.98 | $2,531.50 | $761,674.80 | $596,645.06 | $900,150.26 |
| 163 | $761,674.80 | $3,014.96 | $2,541.52 | $759,133.28 | $599,660.03 | $905,706.75 |
| 164 | $759,133.28 | $3,004.90 | $2,551.58 | $756,581.70 | $602,664.93 | $911,263.23 |
| 165 | $756,581.70 | $2,994.80 | $2,561.68 | $754,020.02 | $605,659.73 | $916,819.71 |
| 166 | $754,020.02 | $2,984.66 | $2,571.82 | $751,448.20 | $608,644.39 | $922,376.19 |
| 167 | $751,448.20 | $2,974.48 | $2,582.00 | $748,866.20 | $611,618.88 | $927,932.68 |
| 168 | $748,866.20 | $2,964.26 | $2,592.22 | $746,273.98 | $614,583.14 | $933,489.16 |
| 169 | $746,273.98 | $2,954.00 | $2,602.48 | $743,671.50 | $617,537.14 | $939,045.64 |
| 170 | $743,671.50 | $2,943.70 | $2,612.78 | $741,058.71 | $620,480.84 | $944,602.13 |
| 171 | $741,058.71 | $2,933.36 | $2,623.13 | $738,435.59 | $623,414.20 | $950,158.61 |
| 172 | $738,435.59 | $2,922.97 | $2,633.51 | $735,802.08 | $626,337.17 | $955,715.09 |
| 173 | $735,802.08 | $2,912.55 | $2,643.93 | $733,158.14 | $629,249.72 | $961,271.58 |
| 174 | $733,158.14 | $2,902.08 | $2,654.40 | $730,503.75 | $632,151.80 | $966,828.06 |
| 175 | $730,503.75 | $2,891.58 | $2,664.91 | $727,838.84 | $635,043.38 | $972,384.54 |
| 176 | $727,838.84 | $2,881.03 | $2,675.45 | $725,163.39 | $637,924.41 | $977,941.03 |
| 177 | $725,163.39 | $2,870.44 | $2,686.04 | $722,477.34 | $640,794.85 | $983,497.51 |
| 178 | $722,477.34 | $2,859.81 | $2,696.68 | $719,780.66 | $643,654.66 | $989,053.99 |
| 179 | $719,780.66 | $2,849.13 | $2,707.35 | $717,073.31 | $646,503.79 | $994,610.47 |
| 180 | $717,073.31 | $2,838.42 | $2,718.07 | $714,355.24 | $649,342.20 | $1,000,166.96 |
| 181 | $714,355.24 | $2,827.66 | $2,728.83 | $711,626.42 | $652,169.86 | $1,005,723.44 |
| 182 | $711,626.42 | $2,816.85 | $2,739.63 | $708,886.79 | $654,986.71 | $1,011,279.92 |
| 183 | $708,886.79 | $2,806.01 | $2,750.47 | $706,136.32 | $657,792.72 | $1,016,836.41 |
| 184 | $706,136.32 | $2,795.12 | $2,761.36 | $703,374.96 | $660,587.85 | $1,022,392.89 |
| 185 | $703,374.96 | $2,784.19 | $2,772.29 | $700,602.67 | $663,372.04 | $1,027,949.37 |
| 186 | $700,602.67 | $2,773.22 | $2,783.26 | $697,819.40 | $666,145.26 | $1,033,505.86 |
| 187 | $697,819.40 | $2,762.20 | $2,794.28 | $695,025.12 | $668,907.46 | $1,039,062.34 |
| 188 | $695,025.12 | $2,751.14 | $2,805.34 | $692,219.78 | $671,658.60 | $1,044,618.82 |
| 189 | $692,219.78 | $2,740.04 | $2,816.45 | $689,403.33 | $674,398.64 | $1,050,175.31 |
| 190 | $689,403.33 | $2,728.89 | $2,827.59 | $686,575.74 | $677,127.53 | $1,055,731.79 |
| 191 | $686,575.74 | $2,717.70 | $2,838.79 | $683,736.95 | $679,845.22 | $1,061,288.27 |
| 192 | $683,736.95 | $2,706.46 | $2,850.02 | $680,886.92 | $682,551.68 | $1,066,844.76 |
| 193 | $680,886.92 | $2,695.18 | $2,861.31 | $678,025.62 | $685,246.86 | $1,072,401.24 |
| 194 | $678,025.62 | $2,683.85 | $2,872.63 | $675,152.99 | $687,930.71 | $1,077,957.72 |
| 195 | $675,152.99 | $2,672.48 | $2,884.00 | $672,268.98 | $690,603.19 | $1,083,514.20 |
| 196 | $672,268.98 | $2,661.06 | $2,895.42 | $669,373.57 | $693,264.25 | $1,089,070.69 |
| 197 | $669,373.57 | $2,649.60 | $2,906.88 | $666,466.69 | $695,913.86 | $1,094,627.17 |
| 198 | $666,466.69 | $2,638.10 | $2,918.39 | $663,548.30 | $698,551.96 | $1,100,183.65 |
| 199 | $663,548.30 | $2,626.55 | $2,929.94 | $660,618.36 | $701,178.50 | $1,105,740.14 |
| 200 | $660,618.36 | $2,614.95 | $2,941.54 | $657,676.83 | $703,793.45 | $1,111,296.62 |
| 201 | $657,676.83 | $2,603.30 | $2,953.18 | $654,723.65 | $706,396.75 | $1,116,853.10 |
| 202 | $654,723.65 | $2,591.61 | $2,964.87 | $651,758.78 | $708,988.37 | $1,122,409.59 |
| 203 | $651,758.78 | $2,579.88 | $2,976.60 | $648,782.18 | $711,568.25 | $1,127,966.07 |
| 204 | $648,782.18 | $2,568.10 | $2,988.39 | $645,793.79 | $714,136.34 | $1,133,522.55 |
| 205 | $645,793.79 | $2,556.27 | $3,000.22 | $642,793.57 | $716,692.61 | $1,139,079.04 |
| 206 | $642,793.57 | $2,544.39 | $3,012.09 | $639,781.48 | $719,237.00 | $1,144,635.52 |
| 207 | $639,781.48 | $2,532.47 | $3,024.01 | $636,757.47 | $721,769.47 | $1,150,192.00 |
| 208 | $636,757.47 | $2,520.50 | $3,035.98 | $633,721.48 | $724,289.97 | $1,155,748.48 |
| 209 | $633,721.48 | $2,508.48 | $3,048.00 | $630,673.48 | $726,798.45 | $1,161,304.97 |
| 210 | $630,673.48 | $2,496.42 | $3,060.07 | $627,613.41 | $729,294.86 | $1,166,861.45 |
| 211 | $627,613.41 | $2,484.30 | $3,072.18 | $624,541.23 | $731,779.17 | $1,172,417.93 |
| 212 | $624,541.23 | $2,472.14 | $3,084.34 | $621,456.89 | $734,251.31 | $1,177,974.42 |
| 213 | $621,456.89 | $2,459.93 | $3,096.55 | $618,360.34 | $736,711.24 | $1,183,530.90 |
| 214 | $618,360.34 | $2,447.68 | $3,108.81 | $615,251.54 | $739,158.92 | $1,189,087.38 |
| 215 | $615,251.54 | $2,435.37 | $3,121.11 | $612,130.42 | $741,594.29 | $1,194,643.87 |
| 216 | $612,130.42 | $2,423.02 | $3,133.47 | $608,996.96 | $744,017.31 | $1,200,200.35 |
| 217 | $608,996.96 | $2,410.61 | $3,145.87 | $605,851.09 | $746,427.92 | $1,205,756.83 |
| 218 | $605,851.09 | $2,398.16 | $3,158.32 | $602,692.76 | $748,826.08 | $1,211,313.32 |
| 219 | $602,692.76 | $2,385.66 | $3,170.82 | $599,521.94 | $751,211.74 | $1,216,869.80 |
| 220 | $599,521.94 | $2,373.11 | $3,183.38 | $596,338.56 | $753,584.85 | $1,222,426.28 |
| 221 | $596,338.56 | $2,360.51 | $3,195.98 | $593,142.59 | $755,945.35 | $1,227,982.76 |
| 222 | $593,142.59 | $2,347.86 | $3,208.63 | $589,933.96 | $758,293.21 | $1,233,539.25 |
| 223 | $589,933.96 | $2,335.16 | $3,221.33 | $586,712.63 | $760,628.36 | $1,239,095.73 |
| 224 | $586,712.63 | $2,322.40 | $3,234.08 | $583,478.55 | $762,950.77 | $1,244,652.21 |
| 225 | $583,478.55 | $2,309.60 | $3,246.88 | $580,231.67 | $765,260.37 | $1,250,208.70 |
| 226 | $580,231.67 | $2,296.75 | $3,259.73 | $576,971.94 | $767,557.12 | $1,255,765.18 |
| 227 | $576,971.94 | $2,283.85 | $3,272.64 | $573,699.30 | $769,840.97 | $1,261,321.66 |
| 228 | $573,699.30 | $2,270.89 | $3,285.59 | $570,413.71 | $772,111.86 | $1,266,878.15 |
| 229 | $570,413.71 | $2,257.89 | $3,298.60 | $567,115.12 | $774,369.75 | $1,272,434.63 |
| 230 | $567,115.12 | $2,244.83 | $3,311.65 | $563,803.47 | $776,614.58 | $1,277,991.11 |
| 231 | $563,803.47 | $2,231.72 | $3,324.76 | $560,478.71 | $778,846.30 | $1,283,547.60 |
| 232 | $560,478.71 | $2,218.56 | $3,337.92 | $557,140.78 | $781,064.86 | $1,289,104.08 |
| 233 | $557,140.78 | $2,205.35 | $3,351.13 | $553,789.65 | $783,270.21 | $1,294,660.56 |
| 234 | $553,789.65 | $2,192.08 | $3,364.40 | $550,425.25 | $785,462.30 | $1,300,217.05 |
| 235 | $550,425.25 | $2,178.77 | $3,377.72 | $547,047.53 | $787,641.06 | $1,305,773.53 |
| 236 | $547,047.53 | $2,165.40 | $3,391.09 | $543,656.45 | $789,806.46 | $1,311,330.01 |
| 237 | $543,656.45 | $2,151.97 | $3,404.51 | $540,251.94 | $791,958.43 | $1,316,886.49 |
| 238 | $540,251.94 | $2,138.50 | $3,417.99 | $536,833.95 | $794,096.93 | $1,322,442.98 |
| 239 | $536,833.95 | $2,124.97 | $3,431.52 | $533,402.44 | $796,221.90 | $1,327,999.46 |
| 240 | $533,402.44 | $2,111.38 | $3,445.10 | $529,957.34 | $798,333.28 | $1,333,555.94 |
| 241 | $529,957.34 | $2,097.75 | $3,458.74 | $526,498.60 | $800,431.03 | $1,339,112.43 |
| 242 | $526,498.60 | $2,084.06 | $3,472.43 | $523,026.18 | $802,515.09 | $1,344,668.91 |
| 243 | $523,026.18 | $2,070.31 | $3,486.17 | $519,540.01 | $804,585.40 | $1,350,225.39 |
| 244 | $519,540.01 | $2,056.51 | $3,499.97 | $516,040.03 | $806,641.91 | $1,355,781.88 |
| 245 | $516,040.03 | $2,042.66 | $3,513.82 | $512,526.21 | $808,684.57 | $1,361,338.36 |
| 246 | $512,526.21 | $2,028.75 | $3,527.73 | $508,998.48 | $810,713.32 | $1,366,894.84 |
| 247 | $508,998.48 | $2,014.79 | $3,541.70 | $505,456.78 | $812,728.10 | $1,372,451.33 |
| 248 | $505,456.78 | $2,000.77 | $3,555.72 | $501,901.06 | $814,728.87 | $1,378,007.81 |
| 249 | $501,901.06 | $1,986.69 | $3,569.79 | $498,331.27 | $816,715.56 | $1,383,564.29 |
| 250 | $498,331.27 | $1,972.56 | $3,583.92 | $494,747.35 | $818,688.12 | $1,389,120.77 |
| 251 | $494,747.35 | $1,958.37 | $3,598.11 | $491,149.24 | $820,646.50 | $1,394,677.26 |
| 252 | $491,149.24 | $1,944.13 | $3,612.35 | $487,536.89 | $822,590.63 | $1,400,233.74 |
| 253 | $487,536.89 | $1,929.83 | $3,626.65 | $483,910.24 | $824,520.47 | $1,405,790.22 |
| 254 | $483,910.24 | $1,915.48 | $3,641.01 | $480,269.24 | $826,435.94 | $1,411,346.71 |
| 255 | $480,269.24 | $1,901.07 | $3,655.42 | $476,613.82 | $828,337.01 | $1,416,903.19 |
| 256 | $476,613.82 | $1,886.60 | $3,669.89 | $472,943.93 | $830,223.61 | $1,422,459.67 |
| 257 | $472,943.93 | $1,872.07 | $3,684.41 | $469,259.52 | $832,095.67 | $1,428,016.16 |
| 258 | $469,259.52 | $1,857.49 | $3,699.00 | $465,560.52 | $833,953.16 | $1,433,572.64 |
| 259 | $465,560.52 | $1,842.84 | $3,713.64 | $461,846.88 | $835,796.00 | $1,439,129.12 |
| 260 | $461,846.88 | $1,828.14 | $3,728.34 | $458,118.54 | $837,624.15 | $1,444,685.61 |
| 261 | $458,118.54 | $1,813.39 | $3,743.10 | $454,375.45 | $839,437.53 | $1,450,242.09 |
| 262 | $454,375.45 | $1,798.57 | $3,757.91 | $450,617.53 | $841,236.10 | $1,455,798.57 |
| 263 | $450,617.53 | $1,783.69 | $3,772.79 | $446,844.74 | $843,019.80 | $1,461,355.06 |
| 264 | $446,844.74 | $1,768.76 | $3,787.72 | $443,057.02 | $844,788.56 | $1,466,911.54 |
| 265 | $443,057.02 | $1,753.77 | $3,802.72 | $439,254.30 | $846,542.33 | $1,472,468.02 |
| 266 | $439,254.30 | $1,738.71 | $3,817.77 | $435,436.54 | $848,281.04 | $1,478,024.50 |
| 267 | $435,436.54 | $1,723.60 | $3,832.88 | $431,603.66 | $850,004.64 | $1,483,580.99 |
| 268 | $431,603.66 | $1,708.43 | $3,848.05 | $427,755.60 | $851,713.07 | $1,489,137.47 |
| 269 | $427,755.60 | $1,693.20 | $3,863.28 | $423,892.32 | $853,406.27 | $1,494,693.95 |
| 270 | $423,892.32 | $1,677.91 | $3,878.58 | $420,013.74 | $855,084.18 | $1,500,250.44 |
| 271 | $420,013.74 | $1,662.55 | $3,893.93 | $416,119.82 | $856,746.74 | $1,505,806.92 |
| 272 | $416,119.82 | $1,647.14 | $3,909.34 | $412,210.47 | $858,393.88 | $1,511,363.40 |
| 273 | $412,210.47 | $1,631.67 | $3,924.82 | $408,285.66 | $860,025.54 | $1,516,919.89 |
| 274 | $408,285.66 | $1,616.13 | $3,940.35 | $404,345.30 | $861,641.67 | $1,522,476.37 |
| 275 | $404,345.30 | $1,600.53 | $3,955.95 | $400,389.35 | $863,242.21 | $1,528,032.85 |
| 276 | $400,389.35 | $1,584.87 | $3,971.61 | $396,417.75 | $864,827.08 | $1,533,589.34 |
| 277 | $396,417.75 | $1,569.15 | $3,987.33 | $392,430.42 | $866,396.24 | $1,539,145.82 |
| 278 | $392,430.42 | $1,553.37 | $4,003.11 | $388,427.30 | $867,949.61 | $1,544,702.30 |
| 279 | $388,427.30 | $1,537.52 | $4,018.96 | $384,408.35 | $869,487.13 | $1,550,258.78 |
| 280 | $384,408.35 | $1,521.62 | $4,034.87 | $380,373.48 | $871,008.75 | $1,555,815.27 |
| 281 | $380,373.48 | $1,505.65 | $4,050.84 | $376,322.64 | $872,514.39 | $1,561,371.75 |
| 282 | $376,322.64 | $1,489.61 | $4,066.87 | $372,255.77 | $874,004.00 | $1,566,928.23 |
| 283 | $372,255.77 | $1,473.51 | $4,082.97 | $368,172.80 | $875,477.51 | $1,572,484.72 |
| 284 | $368,172.80 | $1,457.35 | $4,099.13 | $364,073.67 | $876,934.87 | $1,578,041.20 |
| 285 | $364,073.67 | $1,441.12 | $4,115.36 | $359,958.31 | $878,375.99 | $1,583,597.68 |
| 286 | $359,958.31 | $1,424.83 | $4,131.65 | $355,826.66 | $879,800.83 | $1,589,154.17 |
| 287 | $355,826.66 | $1,408.48 | $4,148.00 | $351,678.66 | $881,209.31 | $1,594,710.65 |
| 288 | $351,678.66 | $1,392.06 | $4,164.42 | $347,514.23 | $882,601.37 | $1,600,267.13 |
| 289 | $347,514.23 | $1,375.58 | $4,180.91 | $343,333.33 | $883,976.94 | $1,605,823.62 |
| 290 | $343,333.33 | $1,359.03 | $4,197.46 | $339,135.87 | $885,335.97 | $1,611,380.10 |
| 291 | $339,135.87 | $1,342.41 | $4,214.07 | $334,921.80 | $886,678.38 | $1,616,936.58 |
| 292 | $334,921.80 | $1,325.73 | $4,230.75 | $330,691.05 | $888,004.12 | $1,622,493.06 |
| 293 | $330,691.05 | $1,308.99 | $4,247.50 | $326,443.55 | $889,313.10 | $1,628,049.55 |
| 294 | $326,443.55 | $1,292.17 | $4,264.31 | $322,179.24 | $890,605.27 | $1,633,606.03 |
| 295 | $322,179.24 | $1,275.29 | $4,281.19 | $317,898.05 | $891,880.57 | $1,639,162.51 |
| 296 | $317,898.05 | $1,258.35 | $4,298.14 | $313,599.92 | $893,138.91 | $1,644,719.00 |
| 297 | $313,599.92 | $1,241.33 | $4,315.15 | $309,284.77 | $894,380.25 | $1,650,275.48 |
| 298 | $309,284.77 | $1,224.25 | $4,332.23 | $304,952.54 | $895,604.50 | $1,655,831.96 |
| 299 | $304,952.54 | $1,207.10 | $4,349.38 | $300,603.16 | $896,811.60 | $1,661,388.45 |
| 300 | $300,603.16 | $1,189.89 | $4,366.60 | $296,236.56 | $898,001.49 | $1,666,944.93 |
| 301 | $296,236.56 | $1,172.60 | $4,383.88 | $291,852.68 | $899,174.09 | $1,672,501.41 |
| 302 | $291,852.68 | $1,155.25 | $4,401.23 | $287,451.45 | $900,329.34 | $1,678,057.90 |
| 303 | $287,451.45 | $1,137.83 | $4,418.65 | $283,032.79 | $901,467.17 | $1,683,614.38 |
| 304 | $283,032.79 | $1,120.34 | $4,436.14 | $278,596.65 | $902,587.51 | $1,689,170.86 |
| 305 | $278,596.65 | $1,102.78 | $4,453.70 | $274,142.94 | $903,690.29 | $1,694,727.35 |
| 306 | $274,142.94 | $1,085.15 | $4,471.33 | $269,671.61 | $904,775.44 | $1,700,283.83 |
| 307 | $269,671.61 | $1,067.45 | $4,489.03 | $265,182.58 | $905,842.89 | $1,705,840.31 |
| 308 | $265,182.58 | $1,049.68 | $4,506.80 | $260,675.77 | $906,892.57 | $1,711,396.79 |
| 309 | $260,675.77 | $1,031.84 | $4,524.64 | $256,151.13 | $907,924.41 | $1,716,953.28 |
| 310 | $256,151.13 | $1,013.93 | $4,542.55 | $251,608.58 | $908,938.34 | $1,722,509.76 |
| 311 | $251,608.58 | $995.95 | $4,560.53 | $247,048.05 | $909,934.29 | $1,728,066.24 |
| 312 | $247,048.05 | $977.90 | $4,578.58 | $242,469.46 | $910,912.19 | $1,733,622.73 |
| 313 | $242,469.46 | $959.77 | $4,596.71 | $237,872.76 | $911,871.97 | $1,739,179.21 |
| 314 | $237,872.76 | $941.58 | $4,614.90 | $233,257.85 | $912,813.55 | $1,744,735.69 |
| 315 | $233,257.85 | $923.31 | $4,633.17 | $228,624.68 | $913,736.86 | $1,750,292.18 |
| 316 | $228,624.68 | $904.97 | $4,651.51 | $223,973.17 | $914,641.83 | $1,755,848.66 |
| 317 | $223,973.17 | $886.56 | $4,669.92 | $219,303.25 | $915,528.39 | $1,761,405.14 |
| 318 | $219,303.25 | $868.08 | $4,688.41 | $214,614.84 | $916,396.47 | $1,766,961.63 |
| 319 | $214,614.84 | $849.52 | $4,706.97 | $209,907.88 | $917,245.98 | $1,772,518.11 |
| 320 | $209,907.88 | $830.89 | $4,725.60 | $205,182.28 | $918,076.87 | $1,778,074.59 |
| 321 | $205,182.28 | $812.18 | $4,744.30 | $200,437.97 | $918,889.05 | $1,783,631.07 |
| 322 | $200,437.97 | $793.40 | $4,763.08 | $195,674.89 | $919,682.45 | $1,789,187.56 |
| 323 | $195,674.89 | $774.55 | $4,781.94 | $190,892.96 | $920,457.00 | $1,794,744.04 |
| 324 | $190,892.96 | $755.62 | $4,800.87 | $186,092.09 | $921,212.61 | $1,800,300.52 |
| 325 | $186,092.09 | $736.61 | $4,819.87 | $181,272.22 | $921,949.23 | $1,805,857.01 |
| 326 | $181,272.22 | $717.54 | $4,838.95 | $176,433.27 | $922,666.76 | $1,811,413.49 |
| 327 | $176,433.27 | $698.38 | $4,858.10 | $171,575.17 | $923,365.15 | $1,816,969.97 |
| 328 | $171,575.17 | $679.15 | $4,877.33 | $166,697.84 | $924,044.30 | $1,822,526.46 |
| 329 | $166,697.84 | $659.85 | $4,896.64 | $161,801.20 | $924,704.14 | $1,828,082.94 |
| 330 | $161,801.20 | $640.46 | $4,916.02 | $156,885.18 | $925,344.61 | $1,833,639.42 |
| 331 | $156,885.18 | $621.00 | $4,935.48 | $151,949.70 | $925,965.61 | $1,839,195.91 |
| 332 | $151,949.70 | $601.47 | $4,955.02 | $146,994.69 | $926,567.08 | $1,844,752.39 |
| 333 | $146,994.69 | $581.85 | $4,974.63 | $142,020.06 | $927,148.93 | $1,850,308.87 |
| 334 | $142,020.06 | $562.16 | $4,994.32 | $137,025.74 | $927,711.09 | $1,855,865.36 |
| 335 | $137,025.74 | $542.39 | $5,014.09 | $132,011.65 | $928,253.49 | $1,861,421.84 |
| 336 | $132,011.65 | $522.55 | $5,033.94 | $126,977.71 | $928,776.03 | $1,866,978.32 |
| 337 | $126,977.71 | $502.62 | $5,053.86 | $121,923.85 | $929,278.65 | $1,872,534.80 |
| 338 | $121,923.85 | $482.62 | $5,073.87 | $116,849.98 | $929,761.27 | $1,878,091.29 |
| 339 | $116,849.98 | $462.53 | $5,093.95 | $111,756.03 | $930,223.80 | $1,883,647.77 |
| 340 | $111,756.03 | $442.37 | $5,114.12 | $106,641.92 | $930,666.17 | $1,889,204.25 |
| 341 | $106,641.92 | $422.12 | $5,134.36 | $101,507.56 | $931,088.29 | $1,894,760.74 |
| 342 | $101,507.56 | $401.80 | $5,154.68 | $96,352.87 | $931,490.09 | $1,900,317.22 |
| 343 | $96,352.87 | $381.40 | $5,175.09 | $91,177.79 | $931,871.49 | $1,905,873.70 |
| 344 | $91,177.79 | $360.91 | $5,195.57 | $85,982.22 | $932,232.40 | $1,911,430.19 |
| 345 | $85,982.22 | $340.35 | $5,216.14 | $80,766.08 | $932,572.75 | $1,916,986.67 |
| 346 | $80,766.08 | $319.70 | $5,236.78 | $75,529.30 | $932,892.45 | $1,922,543.15 |
| 347 | $75,529.30 | $298.97 | $5,257.51 | $70,271.78 | $933,191.42 | $1,928,099.64 |
| 348 | $70,271.78 | $278.16 | $5,278.32 | $64,993.46 | $933,469.58 | $1,933,656.12 |
| 349 | $64,993.46 | $257.27 | $5,299.22 | $59,694.24 | $933,726.84 | $1,939,212.60 |
| 350 | $59,694.24 | $236.29 | $5,320.19 | $54,374.05 | $933,963.13 | $1,944,769.08 |
| 351 | $54,374.05 | $215.23 | $5,341.25 | $49,032.80 | $934,178.36 | $1,950,325.57 |
| 352 | $49,032.80 | $194.09 | $5,362.39 | $43,670.40 | $934,372.45 | $1,955,882.05 |
| 353 | $43,670.40 | $172.86 | $5,383.62 | $38,286.78 | $934,545.31 | $1,961,438.53 |
| 354 | $38,286.78 | $151.55 | $5,404.93 | $32,881.85 | $934,696.87 | $1,966,995.02 |
| 355 | $32,881.85 | $130.16 | $5,426.33 | $27,455.52 | $934,827.02 | $1,972,551.50 |
| 356 | $27,455.52 | $108.68 | $5,447.80 | $22,007.72 | $934,935.70 | $1,978,107.98 |
| 357 | $22,007.72 | $87.11 | $5,469.37 | $16,538.35 | $935,022.81 | $1,983,664.47 |
| 358 | $16,538.35 | $65.46 | $5,491.02 | $11,047.33 | $935,088.28 | $1,989,220.95 |
| 359 | $11,047.33 | $43.73 | $5,512.75 | $5,534.58 | $935,132.01 | $1,994,777.43 |
| 360 | $5,534.58 | $21.91 | $5,534.58 | $-0.00 | $935,153.92 | $2,000,333.92 |