|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,070,700.00 | $5,018.91 | $1,144.65 | $1,069,555.35 | $5,018.91 | $6,163.55 |
| 2 | $1,069,555.35 | $5,013.54 | $1,150.01 | $1,068,405.34 | $10,032.45 | $12,327.11 |
| 3 | $1,068,405.34 | $5,008.15 | $1,155.40 | $1,067,249.94 | $15,040.60 | $18,490.66 |
| 4 | $1,067,249.94 | $5,002.73 | $1,160.82 | $1,066,089.12 | $20,043.33 | $24,654.21 |
| 5 | $1,066,089.12 | $4,997.29 | $1,166.26 | $1,064,922.86 | $25,040.62 | $30,817.77 |
| 6 | $1,064,922.86 | $4,991.83 | $1,171.73 | $1,063,751.13 | $30,032.45 | $36,981.32 |
| 7 | $1,063,751.13 | $4,986.33 | $1,177.22 | $1,062,573.91 | $35,018.78 | $43,144.87 |
| 8 | $1,062,573.91 | $4,980.82 | $1,182.74 | $1,061,391.17 | $39,999.60 | $49,308.42 |
| 9 | $1,061,391.17 | $4,975.27 | $1,188.28 | $1,060,202.89 | $44,974.87 | $55,471.98 |
| 10 | $1,060,202.89 | $4,969.70 | $1,193.85 | $1,059,009.04 | $49,944.57 | $61,635.53 |
| 11 | $1,059,009.04 | $4,964.10 | $1,199.45 | $1,057,809.59 | $54,908.68 | $67,799.08 |
| 12 | $1,057,809.59 | $4,958.48 | $1,205.07 | $1,056,604.52 | $59,867.16 | $73,962.64 |
| 13 | $1,056,604.52 | $4,952.83 | $1,210.72 | $1,055,393.80 | $64,819.99 | $80,126.19 |
| 14 | $1,055,393.80 | $4,947.16 | $1,216.39 | $1,054,177.41 | $69,767.15 | $86,289.74 |
| 15 | $1,054,177.41 | $4,941.46 | $1,222.10 | $1,052,955.31 | $74,708.61 | $92,453.30 |
| 16 | $1,052,955.31 | $4,935.73 | $1,227.83 | $1,051,727.48 | $79,644.33 | $98,616.85 |
| 17 | $1,051,727.48 | $4,929.97 | $1,233.58 | $1,050,493.90 | $84,574.31 | $104,780.40 |
| 18 | $1,050,493.90 | $4,924.19 | $1,239.36 | $1,049,254.54 | $89,498.50 | $110,943.96 |
| 19 | $1,049,254.54 | $4,918.38 | $1,245.17 | $1,048,009.37 | $94,416.88 | $117,107.51 |
| 20 | $1,048,009.37 | $4,912.54 | $1,251.01 | $1,046,758.36 | $99,329.42 | $123,271.06 |
| 21 | $1,046,758.36 | $4,906.68 | $1,256.87 | $1,045,501.49 | $104,236.10 | $129,434.62 |
| 22 | $1,045,501.49 | $4,900.79 | $1,262.76 | $1,044,238.72 | $109,136.89 | $135,598.17 |
| 23 | $1,044,238.72 | $4,894.87 | $1,268.68 | $1,042,970.04 | $114,031.76 | $141,761.72 |
| 24 | $1,042,970.04 | $4,888.92 | $1,274.63 | $1,041,695.41 | $118,920.68 | $147,925.27 |
| 25 | $1,041,695.41 | $4,882.95 | $1,280.61 | $1,040,414.80 | $123,803.63 | $154,088.83 |
| 26 | $1,040,414.80 | $4,876.94 | $1,286.61 | $1,039,128.19 | $128,680.57 | $160,252.38 |
| 27 | $1,039,128.19 | $4,870.91 | $1,292.64 | $1,037,835.55 | $133,551.49 | $166,415.93 |
| 28 | $1,037,835.55 | $4,864.85 | $1,298.70 | $1,036,536.85 | $138,416.34 | $172,579.49 |
| 29 | $1,036,536.85 | $4,858.77 | $1,304.79 | $1,035,232.07 | $143,275.11 | $178,743.04 |
| 30 | $1,035,232.07 | $4,852.65 | $1,310.90 | $1,033,921.16 | $148,127.76 | $184,906.59 |
| 31 | $1,033,921.16 | $4,846.51 | $1,317.05 | $1,032,604.12 | $152,974.26 | $191,070.15 |
| 32 | $1,032,604.12 | $4,840.33 | $1,323.22 | $1,031,280.89 | $157,814.59 | $197,233.70 |
| 33 | $1,031,280.89 | $4,834.13 | $1,329.42 | $1,029,951.47 | $162,648.72 | $203,397.25 |
| 34 | $1,029,951.47 | $4,827.90 | $1,335.66 | $1,028,615.81 | $167,476.62 | $209,560.81 |
| 35 | $1,028,615.81 | $4,821.64 | $1,341.92 | $1,027,273.90 | $172,298.26 | $215,724.36 |
| 36 | $1,027,273.90 | $4,815.35 | $1,348.21 | $1,025,925.69 | $177,113.60 | $221,887.91 |
| 37 | $1,025,925.69 | $4,809.03 | $1,354.53 | $1,024,571.17 | $181,922.63 | $228,051.47 |
| 38 | $1,024,571.17 | $4,802.68 | $1,360.88 | $1,023,210.29 | $186,725.31 | $234,215.02 |
| 39 | $1,023,210.29 | $4,796.30 | $1,367.25 | $1,021,843.03 | $191,521.61 | $240,378.57 |
| 40 | $1,021,843.03 | $4,789.89 | $1,373.66 | $1,020,469.37 | $196,311.50 | $246,542.12 |
| 41 | $1,020,469.37 | $4,783.45 | $1,380.10 | $1,019,089.27 | $201,094.95 | $252,705.68 |
| 42 | $1,019,089.27 | $4,776.98 | $1,386.57 | $1,017,702.70 | $205,871.93 | $258,869.23 |
| 43 | $1,017,702.70 | $4,770.48 | $1,393.07 | $1,016,309.62 | $210,642.41 | $265,032.78 |
| 44 | $1,016,309.62 | $4,763.95 | $1,399.60 | $1,014,910.02 | $215,406.36 | $271,196.34 |
| 45 | $1,014,910.02 | $4,757.39 | $1,406.16 | $1,013,503.86 | $220,163.75 | $277,359.89 |
| 46 | $1,013,503.86 | $4,750.80 | $1,412.75 | $1,012,091.11 | $224,914.55 | $283,523.44 |
| 47 | $1,012,091.11 | $4,744.18 | $1,419.38 | $1,010,671.73 | $229,658.73 | $289,687.00 |
| 48 | $1,010,671.73 | $4,737.52 | $1,426.03 | $1,009,245.70 | $234,396.25 | $295,850.55 |
| 49 | $1,009,245.70 | $4,730.84 | $1,432.71 | $1,007,812.99 | $239,127.09 | $302,014.10 |
| 50 | $1,007,812.99 | $4,724.12 | $1,439.43 | $1,006,373.56 | $243,851.21 | $308,177.66 |
| 51 | $1,006,373.56 | $4,717.38 | $1,446.18 | $1,004,927.38 | $248,568.59 | $314,341.21 |
| 52 | $1,004,927.38 | $4,710.60 | $1,452.96 | $1,003,474.42 | $253,279.19 | $320,504.76 |
| 53 | $1,003,474.42 | $4,703.79 | $1,459.77 | $1,002,014.66 | $257,982.97 | $326,668.32 |
| 54 | $1,002,014.66 | $4,696.94 | $1,466.61 | $1,000,548.05 | $262,679.92 | $332,831.87 |
| 55 | $1,000,548.05 | $4,690.07 | $1,473.48 | $999,074.56 | $267,369.98 | $338,995.42 |
| 56 | $999,074.56 | $4,683.16 | $1,480.39 | $997,594.17 | $272,053.15 | $345,158.97 |
| 57 | $997,594.17 | $4,676.22 | $1,487.33 | $996,106.84 | $276,729.37 | $351,322.53 |
| 58 | $996,106.84 | $4,669.25 | $1,494.30 | $994,612.54 | $281,398.62 | $357,486.08 |
| 59 | $994,612.54 | $4,662.25 | $1,501.31 | $993,111.23 | $286,060.87 | $363,649.63 |
| 60 | $993,111.23 | $4,655.21 | $1,508.34 | $991,602.89 | $290,716.08 | $369,813.19 |
| 61 | $991,602.89 | $4,648.14 | $1,515.41 | $990,087.47 | $295,364.21 | $375,976.74 |
| 62 | $990,087.47 | $4,641.04 | $1,522.52 | $988,564.96 | $300,005.25 | $382,140.29 |
| 63 | $988,564.96 | $4,633.90 | $1,529.65 | $987,035.30 | $304,639.15 | $388,303.85 |
| 64 | $987,035.30 | $4,626.73 | $1,536.83 | $985,498.48 | $309,265.88 | $394,467.40 |
| 65 | $985,498.48 | $4,619.52 | $1,544.03 | $983,954.45 | $313,885.40 | $400,630.95 |
| 66 | $983,954.45 | $4,612.29 | $1,551.27 | $982,403.18 | $318,497.69 | $406,794.51 |
| 67 | $982,403.18 | $4,605.01 | $1,558.54 | $980,844.64 | $323,102.70 | $412,958.06 |
| 68 | $980,844.64 | $4,597.71 | $1,565.84 | $979,278.80 | $327,700.41 | $419,121.61 |
| 69 | $979,278.80 | $4,590.37 | $1,573.18 | $977,705.61 | $332,290.78 | $425,285.17 |
| 70 | $977,705.61 | $4,583.00 | $1,580.56 | $976,125.06 | $336,873.77 | $431,448.72 |
| 71 | $976,125.06 | $4,575.59 | $1,587.97 | $974,537.09 | $341,449.36 | $437,612.27 |
| 72 | $974,537.09 | $4,568.14 | $1,595.41 | $972,941.68 | $346,017.50 | $443,775.82 |
| 73 | $972,941.68 | $4,560.66 | $1,602.89 | $971,338.79 | $350,578.17 | $449,939.38 |
| 74 | $971,338.79 | $4,553.15 | $1,610.40 | $969,728.39 | $355,131.32 | $456,102.93 |
| 75 | $969,728.39 | $4,545.60 | $1,617.95 | $968,110.44 | $359,676.92 | $462,266.48 |
| 76 | $968,110.44 | $4,538.02 | $1,625.54 | $966,484.90 | $364,214.94 | $468,430.04 |
| 77 | $966,484.90 | $4,530.40 | $1,633.16 | $964,851.75 | $368,745.34 | $474,593.59 |
| 78 | $964,851.75 | $4,522.74 | $1,640.81 | $963,210.93 | $373,268.08 | $480,757.14 |
| 79 | $963,210.93 | $4,515.05 | $1,648.50 | $961,562.43 | $377,783.13 | $486,920.70 |
| 80 | $961,562.43 | $4,507.32 | $1,656.23 | $959,906.20 | $382,290.45 | $493,084.25 |
| 81 | $959,906.20 | $4,499.56 | $1,663.99 | $958,242.21 | $386,790.01 | $499,247.80 |
| 82 | $958,242.21 | $4,491.76 | $1,671.79 | $956,570.42 | $391,281.77 | $505,411.36 |
| 83 | $956,570.42 | $4,483.92 | $1,679.63 | $954,890.79 | $395,765.70 | $511,574.91 |
| 84 | $954,890.79 | $4,476.05 | $1,687.50 | $953,203.29 | $400,241.75 | $517,738.46 |
| 85 | $953,203.29 | $4,468.14 | $1,695.41 | $951,507.87 | $404,709.89 | $523,902.02 |
| 86 | $951,507.87 | $4,460.19 | $1,703.36 | $949,804.51 | $409,170.08 | $530,065.57 |
| 87 | $949,804.51 | $4,452.21 | $1,711.34 | $948,093.17 | $413,622.29 | $536,229.12 |
| 88 | $948,093.17 | $4,444.19 | $1,719.37 | $946,373.80 | $418,066.48 | $542,392.67 |
| 89 | $946,373.80 | $4,436.13 | $1,727.43 | $944,646.38 | $422,502.60 | $548,556.23 |
| 90 | $944,646.38 | $4,428.03 | $1,735.52 | $942,910.85 | $426,930.63 | $554,719.78 |
| 91 | $942,910.85 | $4,419.89 | $1,743.66 | $941,167.20 | $431,350.53 | $560,883.33 |
| 92 | $941,167.20 | $4,411.72 | $1,751.83 | $939,415.36 | $435,762.25 | $567,046.89 |
| 93 | $939,415.36 | $4,403.51 | $1,760.04 | $937,655.32 | $440,165.76 | $573,210.44 |
| 94 | $937,655.32 | $4,395.26 | $1,768.29 | $935,887.03 | $444,561.02 | $579,373.99 |
| 95 | $935,887.03 | $4,386.97 | $1,776.58 | $934,110.44 | $448,947.99 | $585,537.55 |
| 96 | $934,110.44 | $4,378.64 | $1,784.91 | $932,325.53 | $453,326.63 | $591,701.10 |
| 97 | $932,325.53 | $4,370.28 | $1,793.28 | $930,532.26 | $457,696.91 | $597,864.65 |
| 98 | $930,532.26 | $4,361.87 | $1,801.68 | $928,730.57 | $462,058.78 | $604,028.21 |
| 99 | $928,730.57 | $4,353.42 | $1,810.13 | $926,920.44 | $466,412.20 | $610,191.76 |
| 100 | $926,920.44 | $4,344.94 | $1,818.61 | $925,101.83 | $470,757.14 | $616,355.31 |
| 101 | $925,101.83 | $4,336.41 | $1,827.14 | $923,274.69 | $475,093.56 | $622,518.87 |
| 102 | $923,274.69 | $4,327.85 | $1,835.70 | $921,438.99 | $479,421.41 | $628,682.42 |
| 103 | $921,438.99 | $4,319.25 | $1,844.31 | $919,594.68 | $483,740.65 | $634,845.97 |
| 104 | $919,594.68 | $4,310.60 | $1,852.95 | $917,741.73 | $488,051.25 | $641,009.52 |
| 105 | $917,741.73 | $4,301.91 | $1,861.64 | $915,880.09 | $492,353.17 | $647,173.08 |
| 106 | $915,880.09 | $4,293.19 | $1,870.37 | $914,009.72 | $496,646.35 | $653,336.63 |
| 107 | $914,009.72 | $4,284.42 | $1,879.13 | $912,130.59 | $500,930.78 | $659,500.18 |
| 108 | $912,130.59 | $4,275.61 | $1,887.94 | $910,242.65 | $505,206.39 | $665,663.74 |
| 109 | $910,242.65 | $4,266.76 | $1,896.79 | $908,345.86 | $509,473.15 | $671,827.29 |
| 110 | $908,345.86 | $4,257.87 | $1,905.68 | $906,440.18 | $513,731.02 | $677,990.84 |
| 111 | $906,440.18 | $4,248.94 | $1,914.61 | $904,525.56 | $517,979.96 | $684,154.40 |
| 112 | $904,525.56 | $4,239.96 | $1,923.59 | $902,601.97 | $522,219.92 | $690,317.95 |
| 113 | $902,601.97 | $4,230.95 | $1,932.61 | $900,669.37 | $526,450.87 | $696,481.50 |
| 114 | $900,669.37 | $4,221.89 | $1,941.67 | $898,727.70 | $530,672.76 | $702,645.06 |
| 115 | $898,727.70 | $4,212.79 | $1,950.77 | $896,776.93 | $534,885.54 | $708,808.61 |
| 116 | $896,776.93 | $4,203.64 | $1,959.91 | $894,817.02 | $539,089.19 | $714,972.16 |
| 117 | $894,817.02 | $4,194.45 | $1,969.10 | $892,847.93 | $543,283.64 | $721,135.71 |
| 118 | $892,847.93 | $4,185.22 | $1,978.33 | $890,869.60 | $547,468.86 | $727,299.27 |
| 119 | $890,869.60 | $4,175.95 | $1,987.60 | $888,882.00 | $551,644.82 | $733,462.82 |
| 120 | $888,882.00 | $4,166.63 | $1,996.92 | $886,885.08 | $555,811.45 | $739,626.37 |
| 121 | $886,885.08 | $4,157.27 | $2,006.28 | $884,878.80 | $559,968.72 | $745,789.93 |
| 122 | $884,878.80 | $4,147.87 | $2,015.68 | $882,863.11 | $564,116.59 | $751,953.48 |
| 123 | $882,863.11 | $4,138.42 | $2,025.13 | $880,837.98 | $568,255.01 | $758,117.03 |
| 124 | $880,837.98 | $4,128.93 | $2,034.63 | $878,803.36 | $572,383.94 | $764,280.59 |
| 125 | $878,803.36 | $4,119.39 | $2,044.16 | $876,759.19 | $576,503.33 | $770,444.14 |
| 126 | $876,759.19 | $4,109.81 | $2,053.74 | $874,705.45 | $580,613.14 | $776,607.69 |
| 127 | $874,705.45 | $4,100.18 | $2,063.37 | $872,642.08 | $584,713.32 | $782,771.25 |
| 128 | $872,642.08 | $4,090.51 | $2,073.04 | $870,569.03 | $588,803.83 | $788,934.80 |
| 129 | $870,569.03 | $4,080.79 | $2,082.76 | $868,486.27 | $592,884.63 | $795,098.35 |
| 130 | $868,486.27 | $4,071.03 | $2,092.52 | $866,393.75 | $596,955.66 | $801,261.91 |
| 131 | $866,393.75 | $4,061.22 | $2,102.33 | $864,291.42 | $601,016.88 | $807,425.46 |
| 132 | $864,291.42 | $4,051.37 | $2,112.19 | $862,179.23 | $605,068.24 | $813,589.01 |
| 133 | $862,179.23 | $4,041.47 | $2,122.09 | $860,057.14 | $609,109.71 | $819,752.56 |
| 134 | $860,057.14 | $4,031.52 | $2,132.04 | $857,925.11 | $613,141.23 | $825,916.12 |
| 135 | $857,925.11 | $4,021.52 | $2,142.03 | $855,783.08 | $617,162.75 | $832,079.67 |
| 136 | $855,783.08 | $4,011.48 | $2,152.07 | $853,631.01 | $621,174.23 | $838,243.22 |
| 137 | $853,631.01 | $4,001.40 | $2,162.16 | $851,468.85 | $625,175.63 | $844,406.78 |
| 138 | $851,468.85 | $3,991.26 | $2,172.29 | $849,296.56 | $629,166.89 | $850,570.33 |
| 139 | $849,296.56 | $3,981.08 | $2,182.48 | $847,114.08 | $633,147.97 | $856,733.88 |
| 140 | $847,114.08 | $3,970.85 | $2,192.71 | $844,921.38 | $637,118.81 | $862,897.44 |
| 141 | $844,921.38 | $3,960.57 | $2,202.98 | $842,718.39 | $641,079.38 | $869,060.99 |
| 142 | $842,718.39 | $3,950.24 | $2,213.31 | $840,505.08 | $645,029.62 | $875,224.54 |
| 143 | $840,505.08 | $3,939.87 | $2,223.69 | $838,281.40 | $648,969.49 | $881,388.10 |
| 144 | $838,281.40 | $3,929.44 | $2,234.11 | $836,047.29 | $652,898.94 | $887,551.65 |
| 145 | $836,047.29 | $3,918.97 | $2,244.58 | $833,802.71 | $656,817.91 | $893,715.20 |
| 146 | $833,802.71 | $3,908.45 | $2,255.10 | $831,547.60 | $660,726.36 | $899,878.76 |
| 147 | $831,547.60 | $3,897.88 | $2,265.67 | $829,281.93 | $664,624.24 | $906,042.31 |
| 148 | $829,281.93 | $3,887.26 | $2,276.29 | $827,005.63 | $668,511.50 | $912,205.86 |
| 149 | $827,005.63 | $3,876.59 | $2,286.96 | $824,718.67 | $672,388.08 | $918,369.41 |
| 150 | $824,718.67 | $3,865.87 | $2,297.68 | $822,420.99 | $676,253.95 | $924,532.97 |
| 151 | $822,420.99 | $3,855.10 | $2,308.45 | $820,112.53 | $680,109.05 | $930,696.52 |
| 152 | $820,112.53 | $3,844.28 | $2,319.28 | $817,793.26 | $683,953.33 | $936,860.07 |
| 153 | $817,793.26 | $3,833.41 | $2,330.15 | $815,463.11 | $687,786.74 | $943,023.63 |
| 154 | $815,463.11 | $3,822.48 | $2,341.07 | $813,122.04 | $691,609.22 | $949,187.18 |
| 155 | $813,122.04 | $3,811.51 | $2,352.04 | $810,769.99 | $695,420.73 | $955,350.73 |
| 156 | $810,769.99 | $3,800.48 | $2,363.07 | $808,406.93 | $699,221.21 | $961,514.29 |
| 157 | $808,406.93 | $3,789.41 | $2,374.15 | $806,032.78 | $703,010.62 | $967,677.84 |
| 158 | $806,032.78 | $3,778.28 | $2,385.27 | $803,647.51 | $706,788.90 | $973,841.39 |
| 159 | $803,647.51 | $3,767.10 | $2,396.46 | $801,251.05 | $710,556.00 | $980,004.95 |
| 160 | $801,251.05 | $3,755.86 | $2,407.69 | $798,843.36 | $714,311.86 | $986,168.50 |
| 161 | $798,843.36 | $3,744.58 | $2,418.97 | $796,424.39 | $718,056.44 | $992,332.05 |
| 162 | $796,424.39 | $3,733.24 | $2,430.31 | $793,994.07 | $721,789.68 | $998,495.61 |
| 163 | $793,994.07 | $3,721.85 | $2,441.71 | $791,552.37 | $725,511.53 | $1,004,659.16 |
| 164 | $791,552.37 | $3,710.40 | $2,453.15 | $789,099.22 | $729,221.93 | $1,010,822.71 |
| 165 | $789,099.22 | $3,698.90 | $2,464.65 | $786,634.57 | $732,920.83 | $1,016,986.26 |
| 166 | $786,634.57 | $3,687.35 | $2,476.20 | $784,158.36 | $736,608.18 | $1,023,149.82 |
| 167 | $784,158.36 | $3,675.74 | $2,487.81 | $781,670.55 | $740,283.92 | $1,029,313.37 |
| 168 | $781,670.55 | $3,664.08 | $2,499.47 | $779,171.08 | $743,948.00 | $1,035,476.92 |
| 169 | $779,171.08 | $3,652.36 | $2,511.19 | $776,659.89 | $747,600.37 | $1,041,640.48 |
| 170 | $776,659.89 | $3,640.59 | $2,522.96 | $774,136.93 | $751,240.96 | $1,047,804.03 |
| 171 | $774,136.93 | $3,628.77 | $2,534.79 | $771,602.14 | $754,869.73 | $1,053,967.58 |
| 172 | $771,602.14 | $3,616.89 | $2,546.67 | $769,055.48 | $758,486.61 | $1,060,131.14 |
| 173 | $769,055.48 | $3,604.95 | $2,558.61 | $766,496.87 | $762,091.56 | $1,066,294.69 |
| 174 | $766,496.87 | $3,592.95 | $2,570.60 | $763,926.27 | $765,684.51 | $1,072,458.24 |
| 175 | $763,926.27 | $3,580.90 | $2,582.65 | $761,343.62 | $769,265.42 | $1,078,621.80 |
| 176 | $761,343.62 | $3,568.80 | $2,594.75 | $758,748.87 | $772,834.22 | $1,084,785.35 |
| 177 | $758,748.87 | $3,556.64 | $2,606.92 | $756,141.95 | $776,390.85 | $1,090,948.90 |
| 178 | $756,141.95 | $3,544.42 | $2,619.14 | $753,522.81 | $779,935.27 | $1,097,112.46 |
| 179 | $753,522.81 | $3,532.14 | $2,631.41 | $750,891.40 | $783,467.40 | $1,103,276.01 |
| 180 | $750,891.40 | $3,519.80 | $2,643.75 | $748,247.65 | $786,987.21 | $1,109,439.56 |
| 181 | $748,247.65 | $3,507.41 | $2,656.14 | $745,591.50 | $790,494.62 | $1,115,603.11 |
| 182 | $745,591.50 | $3,494.96 | $2,668.59 | $742,922.91 | $793,989.58 | $1,121,766.67 |
| 183 | $742,922.91 | $3,482.45 | $2,681.10 | $740,241.81 | $797,472.03 | $1,127,930.22 |
| 184 | $740,241.81 | $3,469.88 | $2,693.67 | $737,548.14 | $800,941.91 | $1,134,093.77 |
| 185 | $737,548.14 | $3,457.26 | $2,706.30 | $734,841.84 | $804,399.17 | $1,140,257.33 |
| 186 | $734,841.84 | $3,444.57 | $2,718.98 | $732,122.86 | $807,843.74 | $1,146,420.88 |
| 187 | $732,122.86 | $3,431.83 | $2,731.73 | $729,391.13 | $811,275.57 | $1,152,584.43 |
| 188 | $729,391.13 | $3,419.02 | $2,744.53 | $726,646.60 | $814,694.59 | $1,158,747.99 |
| 189 | $726,646.60 | $3,406.16 | $2,757.40 | $723,889.21 | $818,100.74 | $1,164,911.54 |
| 190 | $723,889.21 | $3,393.23 | $2,770.32 | $721,118.88 | $821,493.98 | $1,171,075.09 |
| 191 | $721,118.88 | $3,380.24 | $2,783.31 | $718,335.57 | $824,874.22 | $1,177,238.65 |
| 192 | $718,335.57 | $3,367.20 | $2,796.36 | $715,539.22 | $828,241.42 | $1,183,402.20 |
| 193 | $715,539.22 | $3,354.09 | $2,809.46 | $712,729.76 | $831,595.51 | $1,189,565.75 |
| 194 | $712,729.76 | $3,340.92 | $2,822.63 | $709,907.12 | $834,936.43 | $1,195,729.31 |
| 195 | $709,907.12 | $3,327.69 | $2,835.86 | $707,071.26 | $838,264.12 | $1,201,892.86 |
| 196 | $707,071.26 | $3,314.40 | $2,849.16 | $704,222.10 | $841,578.52 | $1,208,056.41 |
| 197 | $704,222.10 | $3,301.04 | $2,862.51 | $701,359.59 | $844,879.56 | $1,214,219.96 |
| 198 | $701,359.59 | $3,287.62 | $2,875.93 | $698,483.66 | $848,167.18 | $1,220,383.52 |
| 199 | $698,483.66 | $3,274.14 | $2,889.41 | $695,594.25 | $851,441.32 | $1,226,547.07 |
| 200 | $695,594.25 | $3,260.60 | $2,902.96 | $692,691.30 | $854,701.92 | $1,232,710.62 |
| 201 | $692,691.30 | $3,246.99 | $2,916.56 | $689,774.73 | $857,948.91 | $1,238,874.18 |
| 202 | $689,774.73 | $3,233.32 | $2,930.23 | $686,844.50 | $861,182.23 | $1,245,037.73 |
| 203 | $686,844.50 | $3,219.58 | $2,943.97 | $683,900.53 | $864,401.81 | $1,251,201.28 |
| 204 | $683,900.53 | $3,205.78 | $2,957.77 | $680,942.76 | $867,607.60 | $1,257,364.84 |
| 205 | $680,942.76 | $3,191.92 | $2,971.63 | $677,971.13 | $870,799.52 | $1,263,528.39 |
| 206 | $677,971.13 | $3,177.99 | $2,985.56 | $674,985.56 | $873,977.51 | $1,269,691.94 |
| 207 | $674,985.56 | $3,163.99 | $2,999.56 | $671,986.00 | $877,141.50 | $1,275,855.50 |
| 208 | $671,986.00 | $3,149.93 | $3,013.62 | $668,972.39 | $880,291.43 | $1,282,019.05 |
| 209 | $668,972.39 | $3,135.81 | $3,027.75 | $665,944.64 | $883,427.24 | $1,288,182.60 |
| 210 | $665,944.64 | $3,121.62 | $3,041.94 | $662,902.70 | $886,548.86 | $1,294,346.15 |
| 211 | $662,902.70 | $3,107.36 | $3,056.20 | $659,846.51 | $889,656.21 | $1,300,509.71 |
| 212 | $659,846.51 | $3,093.03 | $3,070.52 | $656,775.98 | $892,749.25 | $1,306,673.26 |
| 213 | $656,775.98 | $3,078.64 | $3,084.92 | $653,691.07 | $895,827.88 | $1,312,836.81 |
| 214 | $653,691.07 | $3,064.18 | $3,099.38 | $650,591.69 | $898,892.06 | $1,319,000.37 |
| 215 | $650,591.69 | $3,049.65 | $3,113.90 | $647,477.79 | $901,941.71 | $1,325,163.92 |
| 216 | $647,477.79 | $3,035.05 | $3,128.50 | $644,349.29 | $904,976.76 | $1,331,327.47 |
| 217 | $644,349.29 | $3,020.39 | $3,143.17 | $641,206.12 | $907,997.15 | $1,337,491.03 |
| 218 | $641,206.12 | $3,005.65 | $3,157.90 | $638,048.22 | $911,002.80 | $1,343,654.58 |
| 219 | $638,048.22 | $2,990.85 | $3,172.70 | $634,875.52 | $913,993.65 | $1,349,818.13 |
| 220 | $634,875.52 | $2,975.98 | $3,187.57 | $631,687.94 | $916,969.63 | $1,355,981.69 |
| 221 | $631,687.94 | $2,961.04 | $3,202.52 | $628,485.43 | $919,930.67 | $1,362,145.24 |
| 222 | $628,485.43 | $2,946.03 | $3,217.53 | $625,267.90 | $922,876.69 | $1,368,308.79 |
| 223 | $625,267.90 | $2,930.94 | $3,232.61 | $622,035.29 | $925,807.64 | $1,374,472.35 |
| 224 | $622,035.29 | $2,915.79 | $3,247.76 | $618,787.53 | $928,723.43 | $1,380,635.90 |
| 225 | $618,787.53 | $2,900.57 | $3,262.99 | $615,524.54 | $931,623.99 | $1,386,799.45 |
| 226 | $615,524.54 | $2,885.27 | $3,278.28 | $612,246.26 | $934,509.27 | $1,392,963.00 |
| 227 | $612,246.26 | $2,869.90 | $3,293.65 | $608,952.61 | $937,379.17 | $1,399,126.56 |
| 228 | $608,952.61 | $2,854.47 | $3,309.09 | $605,643.52 | $940,233.64 | $1,405,290.11 |
| 229 | $605,643.52 | $2,838.95 | $3,324.60 | $602,318.92 | $943,072.59 | $1,411,453.66 |
| 230 | $602,318.92 | $2,823.37 | $3,340.18 | $598,978.74 | $945,895.96 | $1,417,617.22 |
| 231 | $598,978.74 | $2,807.71 | $3,355.84 | $595,622.90 | $948,703.67 | $1,423,780.77 |
| 232 | $595,622.90 | $2,791.98 | $3,371.57 | $592,251.33 | $951,495.65 | $1,429,944.32 |
| 233 | $592,251.33 | $2,776.18 | $3,387.38 | $588,863.96 | $954,271.83 | $1,436,107.88 |
| 234 | $588,863.96 | $2,760.30 | $3,403.25 | $585,460.70 | $957,032.13 | $1,442,271.43 |
| 235 | $585,460.70 | $2,744.35 | $3,419.21 | $582,041.50 | $959,776.48 | $1,448,434.98 |
| 236 | $582,041.50 | $2,728.32 | $3,435.23 | $578,606.26 | $962,504.80 | $1,454,598.54 |
| 237 | $578,606.26 | $2,712.22 | $3,451.34 | $575,154.93 | $965,217.02 | $1,460,762.09 |
| 238 | $575,154.93 | $2,696.04 | $3,467.51 | $571,687.41 | $967,913.05 | $1,466,925.64 |
| 239 | $571,687.41 | $2,679.78 | $3,483.77 | $568,203.64 | $970,592.84 | $1,473,089.20 |
| 240 | $568,203.64 | $2,663.45 | $3,500.10 | $564,703.55 | $973,256.29 | $1,479,252.75 |
| 241 | $564,703.55 | $2,647.05 | $3,516.51 | $561,187.04 | $975,903.34 | $1,485,416.30 |
| 242 | $561,187.04 | $2,630.56 | $3,532.99 | $557,654.05 | $978,533.91 | $1,491,579.85 |
| 243 | $557,654.05 | $2,614.00 | $3,549.55 | $554,104.50 | $981,147.91 | $1,497,743.41 |
| 244 | $554,104.50 | $2,597.36 | $3,566.19 | $550,538.31 | $983,745.27 | $1,503,906.96 |
| 245 | $550,538.31 | $2,580.65 | $3,582.90 | $546,955.41 | $986,325.92 | $1,510,070.51 |
| 246 | $546,955.41 | $2,563.85 | $3,599.70 | $543,355.71 | $988,889.78 | $1,516,234.07 |
| 247 | $543,355.71 | $2,546.98 | $3,616.57 | $539,739.14 | $991,436.76 | $1,522,397.62 |
| 248 | $539,739.14 | $2,530.03 | $3,633.53 | $536,105.61 | $993,966.78 | $1,528,561.17 |
| 249 | $536,105.61 | $2,513.00 | $3,650.56 | $532,455.05 | $996,479.78 | $1,534,724.73 |
| 250 | $532,455.05 | $2,495.88 | $3,667.67 | $528,787.38 | $998,975.66 | $1,540,888.28 |
| 251 | $528,787.38 | $2,478.69 | $3,684.86 | $525,102.52 | $1,001,454.35 | $1,547,051.83 |
| 252 | $525,102.52 | $2,461.42 | $3,702.14 | $521,400.38 | $1,003,915.77 | $1,553,215.39 |
| 253 | $521,400.38 | $2,444.06 | $3,719.49 | $517,680.89 | $1,006,359.83 | $1,559,378.94 |
| 254 | $517,680.89 | $2,426.63 | $3,736.92 | $513,943.97 | $1,008,786.46 | $1,565,542.49 |
| 255 | $513,943.97 | $2,409.11 | $3,754.44 | $510,189.53 | $1,011,195.58 | $1,571,706.05 |
| 256 | $510,189.53 | $2,391.51 | $3,772.04 | $506,417.49 | $1,013,587.09 | $1,577,869.60 |
| 257 | $506,417.49 | $2,373.83 | $3,789.72 | $502,627.77 | $1,015,960.92 | $1,584,033.15 |
| 258 | $502,627.77 | $2,356.07 | $3,807.49 | $498,820.28 | $1,018,316.99 | $1,590,196.70 |
| 259 | $498,820.28 | $2,338.22 | $3,825.33 | $494,994.95 | $1,020,655.21 | $1,596,360.26 |
| 260 | $494,994.95 | $2,320.29 | $3,843.26 | $491,151.69 | $1,022,975.50 | $1,602,523.81 |
| 261 | $491,151.69 | $2,302.27 | $3,861.28 | $487,290.41 | $1,025,277.77 | $1,608,687.36 |
| 262 | $487,290.41 | $2,284.17 | $3,879.38 | $483,411.03 | $1,027,561.94 | $1,614,850.92 |
| 263 | $483,411.03 | $2,265.99 | $3,897.56 | $479,513.46 | $1,029,827.93 | $1,621,014.47 |
| 264 | $479,513.46 | $2,247.72 | $3,915.83 | $475,597.63 | $1,032,075.65 | $1,627,178.02 |
| 265 | $475,597.63 | $2,229.36 | $3,934.19 | $471,663.44 | $1,034,305.02 | $1,633,341.58 |
| 266 | $471,663.44 | $2,210.92 | $3,952.63 | $467,710.81 | $1,036,515.94 | $1,639,505.13 |
| 267 | $467,710.81 | $2,192.39 | $3,971.16 | $463,739.65 | $1,038,708.33 | $1,645,668.68 |
| 268 | $463,739.65 | $2,173.78 | $3,989.77 | $459,749.88 | $1,040,882.11 | $1,651,832.24 |
| 269 | $459,749.88 | $2,155.08 | $4,008.48 | $455,741.40 | $1,043,037.19 | $1,657,995.79 |
| 270 | $455,741.40 | $2,136.29 | $4,027.27 | $451,714.14 | $1,045,173.48 | $1,664,159.34 |
| 271 | $451,714.14 | $2,117.41 | $4,046.14 | $447,667.99 | $1,047,290.89 | $1,670,322.90 |
| 272 | $447,667.99 | $2,098.44 | $4,065.11 | $443,602.88 | $1,049,389.33 | $1,676,486.45 |
| 273 | $443,602.88 | $2,079.39 | $4,084.16 | $439,518.72 | $1,051,468.72 | $1,682,650.00 |
| 274 | $439,518.72 | $2,060.24 | $4,103.31 | $435,415.41 | $1,053,528.97 | $1,688,813.55 |
| 275 | $435,415.41 | $2,041.01 | $4,122.54 | $431,292.87 | $1,055,569.98 | $1,694,977.11 |
| 276 | $431,292.87 | $2,021.69 | $4,141.87 | $427,151.00 | $1,057,591.66 | $1,701,140.66 |
| 277 | $427,151.00 | $2,002.27 | $4,161.28 | $422,989.72 | $1,059,593.93 | $1,707,304.21 |
| 278 | $422,989.72 | $1,982.76 | $4,180.79 | $418,808.93 | $1,061,576.70 | $1,713,467.77 |
| 279 | $418,808.93 | $1,963.17 | $4,200.39 | $414,608.54 | $1,063,539.86 | $1,719,631.32 |
| 280 | $414,608.54 | $1,943.48 | $4,220.08 | $410,388.47 | $1,065,483.34 | $1,725,794.87 |
| 281 | $410,388.47 | $1,923.70 | $4,239.86 | $406,148.61 | $1,067,407.04 | $1,731,958.43 |
| 282 | $406,148.61 | $1,903.82 | $4,259.73 | $401,888.88 | $1,069,310.86 | $1,738,121.98 |
| 283 | $401,888.88 | $1,883.85 | $4,279.70 | $397,609.18 | $1,071,194.71 | $1,744,285.53 |
| 284 | $397,609.18 | $1,863.79 | $4,299.76 | $393,309.42 | $1,073,058.50 | $1,750,449.09 |
| 285 | $393,309.42 | $1,843.64 | $4,319.92 | $388,989.50 | $1,074,902.14 | $1,756,612.64 |
| 286 | $388,989.50 | $1,823.39 | $4,340.16 | $384,649.34 | $1,076,725.53 | $1,762,776.19 |
| 287 | $384,649.34 | $1,803.04 | $4,360.51 | $380,288.83 | $1,078,528.57 | $1,768,939.75 |
| 288 | $380,288.83 | $1,782.60 | $4,380.95 | $375,907.88 | $1,080,311.18 | $1,775,103.30 |
| 289 | $375,907.88 | $1,762.07 | $4,401.48 | $371,506.39 | $1,082,073.25 | $1,781,266.85 |
| 290 | $371,506.39 | $1,741.44 | $4,422.12 | $367,084.28 | $1,083,814.68 | $1,787,430.40 |
| 291 | $367,084.28 | $1,720.71 | $4,442.85 | $362,641.43 | $1,085,535.39 | $1,793,593.96 |
| 292 | $362,641.43 | $1,699.88 | $4,463.67 | $358,177.76 | $1,087,235.27 | $1,799,757.51 |
| 293 | $358,177.76 | $1,678.96 | $4,484.59 | $353,693.17 | $1,088,914.23 | $1,805,921.06 |
| 294 | $353,693.17 | $1,657.94 | $4,505.62 | $349,187.55 | $1,090,572.17 | $1,812,084.62 |
| 295 | $349,187.55 | $1,636.82 | $4,526.74 | $344,660.81 | $1,092,208.98 | $1,818,248.17 |
| 296 | $344,660.81 | $1,615.60 | $4,547.96 | $340,112.86 | $1,093,824.58 | $1,824,411.72 |
| 297 | $340,112.86 | $1,594.28 | $4,569.27 | $335,543.58 | $1,095,418.86 | $1,830,575.28 |
| 298 | $335,543.58 | $1,572.86 | $4,590.69 | $330,952.89 | $1,096,991.72 | $1,836,738.83 |
| 299 | $330,952.89 | $1,551.34 | $4,612.21 | $326,340.68 | $1,098,543.06 | $1,842,902.38 |
| 300 | $326,340.68 | $1,529.72 | $4,633.83 | $321,706.85 | $1,100,072.78 | $1,849,065.94 |
| 301 | $321,706.85 | $1,508.00 | $4,655.55 | $317,051.30 | $1,101,580.78 | $1,855,229.49 |
| 302 | $317,051.30 | $1,486.18 | $4,677.38 | $312,373.92 | $1,103,066.96 | $1,861,393.04 |
| 303 | $312,373.92 | $1,464.25 | $4,699.30 | $307,674.62 | $1,104,531.22 | $1,867,556.60 |
| 304 | $307,674.62 | $1,442.22 | $4,721.33 | $302,953.29 | $1,105,973.44 | $1,873,720.15 |
| 305 | $302,953.29 | $1,420.09 | $4,743.46 | $298,209.83 | $1,107,393.53 | $1,879,883.70 |
| 306 | $298,209.83 | $1,397.86 | $4,765.69 | $293,444.14 | $1,108,791.39 | $1,886,047.25 |
| 307 | $293,444.14 | $1,375.52 | $4,788.03 | $288,656.10 | $1,110,166.91 | $1,892,210.81 |
| 308 | $288,656.10 | $1,353.08 | $4,810.48 | $283,845.63 | $1,111,519.99 | $1,898,374.36 |
| 309 | $283,845.63 | $1,330.53 | $4,833.03 | $279,012.60 | $1,112,850.51 | $1,904,537.91 |
| 310 | $279,012.60 | $1,307.87 | $4,855.68 | $274,156.92 | $1,114,158.39 | $1,910,701.47 |
| 311 | $274,156.92 | $1,285.11 | $4,878.44 | $269,278.48 | $1,115,443.50 | $1,916,865.02 |
| 312 | $269,278.48 | $1,262.24 | $4,901.31 | $264,377.17 | $1,116,705.74 | $1,923,028.57 |
| 313 | $264,377.17 | $1,239.27 | $4,924.29 | $259,452.88 | $1,117,945.01 | $1,929,192.13 |
| 314 | $259,452.88 | $1,216.19 | $4,947.37 | $254,505.51 | $1,119,161.19 | $1,935,355.68 |
| 315 | $254,505.51 | $1,192.99 | $4,970.56 | $249,534.95 | $1,120,354.19 | $1,941,519.23 |
| 316 | $249,534.95 | $1,169.70 | $4,993.86 | $244,541.10 | $1,121,523.88 | $1,947,682.79 |
| 317 | $244,541.10 | $1,146.29 | $5,017.27 | $239,523.83 | $1,122,670.17 | $1,953,846.34 |
| 318 | $239,523.83 | $1,122.77 | $5,040.79 | $234,483.04 | $1,123,792.94 | $1,960,009.89 |
| 319 | $234,483.04 | $1,099.14 | $5,064.41 | $229,418.63 | $1,124,892.08 | $1,966,173.44 |
| 320 | $229,418.63 | $1,075.40 | $5,088.15 | $224,330.48 | $1,125,967.48 | $1,972,337.00 |
| 321 | $224,330.48 | $1,051.55 | $5,112.00 | $219,218.47 | $1,127,019.02 | $1,978,500.55 |
| 322 | $219,218.47 | $1,027.59 | $5,135.97 | $214,082.51 | $1,128,046.61 | $1,984,664.10 |
| 323 | $214,082.51 | $1,003.51 | $5,160.04 | $208,922.47 | $1,129,050.12 | $1,990,827.66 |
| 324 | $208,922.47 | $979.32 | $5,184.23 | $203,738.24 | $1,130,029.45 | $1,996,991.21 |
| 325 | $203,738.24 | $955.02 | $5,208.53 | $198,529.71 | $1,130,984.47 | $2,003,154.76 |
| 326 | $198,529.71 | $930.61 | $5,232.95 | $193,296.76 | $1,131,915.08 | $2,009,318.32 |
| 327 | $193,296.76 | $906.08 | $5,257.47 | $188,039.29 | $1,132,821.16 | $2,015,481.87 |
| 328 | $188,039.29 | $881.43 | $5,282.12 | $182,757.17 | $1,133,702.59 | $2,021,645.42 |
| 329 | $182,757.17 | $856.67 | $5,306.88 | $177,450.29 | $1,134,559.26 | $2,027,808.98 |
| 330 | $177,450.29 | $831.80 | $5,331.75 | $172,118.53 | $1,135,391.06 | $2,033,972.53 |
| 331 | $172,118.53 | $806.81 | $5,356.75 | $166,761.79 | $1,136,197.87 | $2,040,136.08 |
| 332 | $166,761.79 | $781.70 | $5,381.86 | $161,379.93 | $1,136,979.56 | $2,046,299.64 |
| 333 | $161,379.93 | $756.47 | $5,407.08 | $155,972.84 | $1,137,736.03 | $2,052,463.19 |
| 334 | $155,972.84 | $731.12 | $5,432.43 | $150,540.41 | $1,138,467.16 | $2,058,626.74 |
| 335 | $150,540.41 | $705.66 | $5,457.89 | $145,082.52 | $1,139,172.81 | $2,064,790.29 |
| 336 | $145,082.52 | $680.07 | $5,483.48 | $139,599.04 | $1,139,852.89 | $2,070,953.85 |
| 337 | $139,599.04 | $654.37 | $5,509.18 | $134,089.86 | $1,140,507.26 | $2,077,117.40 |
| 338 | $134,089.86 | $628.55 | $5,535.01 | $128,554.85 | $1,141,135.80 | $2,083,280.95 |
| 339 | $128,554.85 | $602.60 | $5,560.95 | $122,993.90 | $1,141,738.41 | $2,089,444.51 |
| 340 | $122,993.90 | $576.53 | $5,587.02 | $117,406.88 | $1,142,314.94 | $2,095,608.06 |
| 341 | $117,406.88 | $550.34 | $5,613.21 | $111,793.67 | $1,142,865.28 | $2,101,771.61 |
| 342 | $111,793.67 | $524.03 | $5,639.52 | $106,154.15 | $1,143,389.32 | $2,107,935.17 |
| 343 | $106,154.15 | $497.60 | $5,665.96 | $100,488.19 | $1,143,886.91 | $2,114,098.72 |
| 344 | $100,488.19 | $471.04 | $5,692.51 | $94,795.68 | $1,144,357.95 | $2,120,262.27 |
| 345 | $94,795.68 | $444.35 | $5,719.20 | $89,076.48 | $1,144,802.31 | $2,126,425.83 |
| 346 | $89,076.48 | $417.55 | $5,746.01 | $83,330.47 | $1,145,219.85 | $2,132,589.38 |
| 347 | $83,330.47 | $390.61 | $5,772.94 | $77,557.53 | $1,145,610.47 | $2,138,752.93 |
| 348 | $77,557.53 | $363.55 | $5,800.00 | $71,757.53 | $1,145,974.02 | $2,144,916.49 |
| 349 | $71,757.53 | $336.36 | $5,827.19 | $65,930.34 | $1,146,310.38 | $2,151,080.04 |
| 350 | $65,930.34 | $309.05 | $5,854.50 | $60,075.84 | $1,146,619.43 | $2,157,243.59 |
| 351 | $60,075.84 | $281.61 | $5,881.95 | $54,193.89 | $1,146,901.03 | $2,163,407.14 |
| 352 | $54,193.89 | $254.03 | $5,909.52 | $48,284.37 | $1,147,155.07 | $2,169,570.70 |
| 353 | $48,284.37 | $226.33 | $5,937.22 | $42,347.15 | $1,147,381.40 | $2,175,734.25 |
| 354 | $42,347.15 | $198.50 | $5,965.05 | $36,382.10 | $1,147,579.90 | $2,181,897.80 |
| 355 | $36,382.10 | $170.54 | $5,993.01 | $30,389.09 | $1,147,750.44 | $2,188,061.36 |
| 356 | $30,389.09 | $142.45 | $6,021.10 | $24,367.98 | $1,147,892.89 | $2,194,224.91 |
| 357 | $24,367.98 | $114.22 | $6,049.33 | $18,318.65 | $1,148,007.12 | $2,200,388.46 |
| 358 | $18,318.65 | $85.87 | $6,077.68 | $12,240.97 | $1,148,092.99 | $2,206,552.02 |
| 359 | $12,240.97 | $57.38 | $6,106.17 | $6,134.80 | $1,148,150.37 | $2,212,715.57 |
| 360 | $6,134.80 | $28.76 | $6,134.80 | $-0.00 | $1,148,179.12 | $2,218,879.12 |