|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075,000.00 | $3,695.31 | $1,514.67 | $1,073,485.33 | $3,695.31 | $5,209.98 |
| 2 | $1,073,485.33 | $3,690.11 | $1,519.88 | $1,071,965.45 | $7,385.42 | $10,419.97 |
| 3 | $1,071,965.45 | $3,684.88 | $1,525.10 | $1,070,440.35 | $11,070.30 | $15,629.95 |
| 4 | $1,070,440.35 | $3,679.64 | $1,530.35 | $1,068,910.00 | $14,749.94 | $20,839.94 |
| 5 | $1,068,910.00 | $3,674.38 | $1,535.61 | $1,067,374.39 | $18,424.32 | $26,049.92 |
| 6 | $1,067,374.39 | $3,669.10 | $1,540.89 | $1,065,833.51 | $22,093.42 | $31,259.91 |
| 7 | $1,065,833.51 | $3,663.80 | $1,546.18 | $1,064,287.33 | $25,757.22 | $36,469.89 |
| 8 | $1,064,287.33 | $3,658.49 | $1,551.50 | $1,062,735.83 | $29,415.71 | $41,679.88 |
| 9 | $1,062,735.83 | $3,653.15 | $1,556.83 | $1,061,179.00 | $33,068.86 | $46,889.86 |
| 10 | $1,061,179.00 | $3,647.80 | $1,562.18 | $1,059,616.82 | $36,716.66 | $52,099.85 |
| 11 | $1,059,616.82 | $3,642.43 | $1,567.55 | $1,058,049.27 | $40,359.10 | $57,309.83 |
| 12 | $1,058,049.27 | $3,637.04 | $1,572.94 | $1,056,476.33 | $43,996.14 | $62,519.82 |
| 13 | $1,056,476.33 | $3,631.64 | $1,578.35 | $1,054,897.98 | $47,627.78 | $67,729.80 |
| 14 | $1,054,897.98 | $3,626.21 | $1,583.77 | $1,053,314.21 | $51,253.99 | $72,939.78 |
| 15 | $1,053,314.21 | $3,620.77 | $1,589.22 | $1,051,724.99 | $54,874.76 | $78,149.77 |
| 16 | $1,051,724.99 | $3,615.30 | $1,594.68 | $1,050,130.31 | $58,490.06 | $83,359.75 |
| 17 | $1,050,130.31 | $3,609.82 | $1,600.16 | $1,048,530.15 | $62,099.88 | $88,569.74 |
| 18 | $1,048,530.15 | $3,604.32 | $1,605.66 | $1,046,924.48 | $65,704.21 | $93,779.72 |
| 19 | $1,046,924.48 | $3,598.80 | $1,611.18 | $1,045,313.30 | $69,303.01 | $98,989.71 |
| 20 | $1,045,313.30 | $3,593.26 | $1,616.72 | $1,043,696.58 | $72,896.27 | $104,199.69 |
| 21 | $1,043,696.58 | $3,587.71 | $1,622.28 | $1,042,074.30 | $76,483.98 | $109,409.68 |
| 22 | $1,042,074.30 | $3,582.13 | $1,627.85 | $1,040,446.45 | $80,066.11 | $114,619.66 |
| 23 | $1,040,446.45 | $3,576.53 | $1,633.45 | $1,038,813.00 | $83,642.65 | $119,829.65 |
| 24 | $1,038,813.00 | $3,570.92 | $1,639.06 | $1,037,173.94 | $87,213.57 | $125,039.63 |
| 25 | $1,037,173.94 | $3,565.29 | $1,644.70 | $1,035,529.24 | $90,778.85 | $130,249.62 |
| 26 | $1,035,529.24 | $3,559.63 | $1,650.35 | $1,033,878.88 | $94,338.48 | $135,459.60 |
| 27 | $1,033,878.88 | $3,553.96 | $1,656.03 | $1,032,222.86 | $97,892.44 | $140,669.58 |
| 28 | $1,032,222.86 | $3,548.27 | $1,661.72 | $1,030,561.14 | $101,440.71 | $145,879.57 |
| 29 | $1,030,561.14 | $3,542.55 | $1,667.43 | $1,028,893.71 | $104,983.26 | $151,089.55 |
| 30 | $1,028,893.71 | $3,536.82 | $1,673.16 | $1,027,220.55 | $108,520.08 | $156,299.54 |
| 31 | $1,027,220.55 | $3,531.07 | $1,678.91 | $1,025,541.63 | $112,051.16 | $161,509.52 |
| 32 | $1,025,541.63 | $3,525.30 | $1,684.69 | $1,023,856.95 | $115,576.45 | $166,719.51 |
| 33 | $1,023,856.95 | $3,519.51 | $1,690.48 | $1,022,166.47 | $119,095.96 | $171,929.49 |
| 34 | $1,022,166.47 | $3,513.70 | $1,696.29 | $1,020,470.18 | $122,609.66 | $177,139.48 |
| 35 | $1,020,470.18 | $3,507.87 | $1,702.12 | $1,018,768.06 | $126,117.53 | $182,349.46 |
| 36 | $1,018,768.06 | $3,502.02 | $1,707.97 | $1,017,060.09 | $129,619.54 | $187,559.45 |
| 37 | $1,017,060.09 | $3,496.14 | $1,713.84 | $1,015,346.25 | $133,115.69 | $192,769.43 |
| 38 | $1,015,346.25 | $3,490.25 | $1,719.73 | $1,013,626.52 | $136,605.94 | $197,979.42 |
| 39 | $1,013,626.52 | $3,484.34 | $1,725.64 | $1,011,900.88 | $140,090.28 | $203,189.40 |
| 40 | $1,011,900.88 | $3,478.41 | $1,731.58 | $1,010,169.30 | $143,568.69 | $208,399.38 |
| 41 | $1,010,169.30 | $3,472.46 | $1,737.53 | $1,008,431.78 | $147,041.15 | $213,609.37 |
| 42 | $1,008,431.78 | $3,466.48 | $1,743.50 | $1,006,688.28 | $150,507.63 | $218,819.35 |
| 43 | $1,006,688.28 | $3,460.49 | $1,749.49 | $1,004,938.78 | $153,968.12 | $224,029.34 |
| 44 | $1,004,938.78 | $3,454.48 | $1,755.51 | $1,003,183.27 | $157,422.60 | $229,239.32 |
| 45 | $1,003,183.27 | $3,448.44 | $1,761.54 | $1,001,421.73 | $160,871.04 | $234,449.31 |
| 46 | $1,001,421.73 | $3,442.39 | $1,767.60 | $999,654.13 | $164,313.43 | $239,659.29 |
| 47 | $999,654.13 | $3,436.31 | $1,773.67 | $997,880.46 | $167,749.74 | $244,869.28 |
| 48 | $997,880.46 | $3,430.21 | $1,779.77 | $996,100.69 | $171,179.95 | $250,079.26 |
| 49 | $996,100.69 | $3,424.10 | $1,785.89 | $994,314.80 | $174,604.05 | $255,289.25 |
| 50 | $994,314.80 | $3,417.96 | $1,792.03 | $992,522.77 | $178,022.01 | $260,499.23 |
| 51 | $992,522.77 | $3,411.80 | $1,798.19 | $990,724.59 | $181,433.80 | $265,709.22 |
| 52 | $990,724.59 | $3,405.62 | $1,804.37 | $988,920.22 | $184,839.42 | $270,919.20 |
| 53 | $988,920.22 | $3,399.41 | $1,810.57 | $987,109.65 | $188,238.83 | $276,129.19 |
| 54 | $987,109.65 | $3,393.19 | $1,816.80 | $985,292.85 | $191,632.02 | $281,339.17 |
| 55 | $985,292.85 | $3,386.94 | $1,823.04 | $983,469.81 | $195,018.97 | $286,549.15 |
| 56 | $983,469.81 | $3,380.68 | $1,829.31 | $981,640.50 | $198,399.64 | $291,759.14 |
| 57 | $981,640.50 | $3,374.39 | $1,835.60 | $979,804.91 | $201,774.03 | $296,969.12 |
| 58 | $979,804.91 | $3,368.08 | $1,841.91 | $977,963.00 | $205,142.11 | $302,179.11 |
| 59 | $977,963.00 | $3,361.75 | $1,848.24 | $976,114.77 | $208,503.86 | $307,389.09 |
| 60 | $976,114.77 | $3,355.39 | $1,854.59 | $974,260.18 | $211,859.25 | $312,599.08 |
| 61 | $974,260.18 | $3,349.02 | $1,860.97 | $972,399.21 | $215,208.27 | $317,809.06 |
| 62 | $972,399.21 | $3,342.62 | $1,867.36 | $970,531.85 | $218,550.90 | $323,019.05 |
| 63 | $970,531.85 | $3,336.20 | $1,873.78 | $968,658.07 | $221,887.10 | $328,229.03 |
| 64 | $968,658.07 | $3,329.76 | $1,880.22 | $966,777.85 | $225,216.86 | $333,439.02 |
| 65 | $966,777.85 | $3,323.30 | $1,886.69 | $964,891.16 | $228,540.16 | $338,649.00 |
| 66 | $964,891.16 | $3,316.81 | $1,893.17 | $962,997.99 | $231,856.97 | $343,858.99 |
| 67 | $962,997.99 | $3,310.31 | $1,899.68 | $961,098.31 | $235,167.28 | $349,068.97 |
| 68 | $961,098.31 | $3,303.78 | $1,906.21 | $959,192.10 | $238,471.05 | $354,278.95 |
| 69 | $959,192.10 | $3,297.22 | $1,912.76 | $957,279.34 | $241,768.28 | $359,488.94 |
| 70 | $957,279.34 | $3,290.65 | $1,919.34 | $955,360.00 | $245,058.92 | $364,698.92 |
| 71 | $955,360.00 | $3,284.05 | $1,925.93 | $953,434.07 | $248,342.97 | $369,908.91 |
| 72 | $953,434.07 | $3,277.43 | $1,932.56 | $951,501.51 | $251,620.40 | $375,118.89 |
| 73 | $951,501.51 | $3,270.79 | $1,939.20 | $949,562.31 | $254,891.19 | $380,328.88 |
| 74 | $949,562.31 | $3,264.12 | $1,945.86 | $947,616.45 | $258,155.31 | $385,538.86 |
| 75 | $947,616.45 | $3,257.43 | $1,952.55 | $945,663.90 | $261,412.74 | $390,748.85 |
| 76 | $945,663.90 | $3,250.72 | $1,959.26 | $943,704.63 | $264,663.46 | $395,958.83 |
| 77 | $943,704.63 | $3,243.98 | $1,966.00 | $941,738.63 | $267,907.45 | $401,168.82 |
| 78 | $941,738.63 | $3,237.23 | $1,972.76 | $939,765.87 | $271,144.67 | $406,378.80 |
| 79 | $939,765.87 | $3,230.45 | $1,979.54 | $937,786.33 | $274,375.12 | $411,588.79 |
| 80 | $937,786.33 | $3,223.64 | $1,986.34 | $935,799.99 | $277,598.76 | $416,798.77 |
| 81 | $935,799.99 | $3,216.81 | $1,993.17 | $933,806.82 | $280,815.57 | $422,008.75 |
| 82 | $933,806.82 | $3,209.96 | $2,000.02 | $931,806.79 | $284,025.53 | $427,218.74 |
| 83 | $931,806.79 | $3,203.09 | $2,006.90 | $929,799.89 | $287,228.62 | $432,428.72 |
| 84 | $929,799.89 | $3,196.19 | $2,013.80 | $927,786.10 | $290,424.81 | $437,638.71 |
| 85 | $927,786.10 | $3,189.26 | $2,020.72 | $925,765.38 | $293,614.07 | $442,848.69 |
| 86 | $925,765.38 | $3,182.32 | $2,027.67 | $923,737.71 | $296,796.39 | $448,058.68 |
| 87 | $923,737.71 | $3,175.35 | $2,034.64 | $921,703.08 | $299,971.74 | $453,268.66 |
| 88 | $921,703.08 | $3,168.35 | $2,041.63 | $919,661.44 | $303,140.09 | $458,478.65 |
| 89 | $919,661.44 | $3,161.34 | $2,048.65 | $917,612.80 | $306,301.43 | $463,688.63 |
| 90 | $917,612.80 | $3,154.29 | $2,055.69 | $915,557.11 | $309,455.72 | $468,898.62 |
| 91 | $915,557.11 | $3,147.23 | $2,062.76 | $913,494.35 | $312,602.95 | $474,108.60 |
| 92 | $913,494.35 | $3,140.14 | $2,069.85 | $911,424.50 | $315,743.09 | $479,318.59 |
| 93 | $911,424.50 | $3,133.02 | $2,076.96 | $909,347.54 | $318,876.11 | $484,528.57 |
| 94 | $909,347.54 | $3,125.88 | $2,084.10 | $907,263.44 | $322,001.99 | $489,738.55 |
| 95 | $907,263.44 | $3,118.72 | $2,091.27 | $905,172.17 | $325,120.71 | $494,948.54 |
| 96 | $905,172.17 | $3,111.53 | $2,098.46 | $903,073.71 | $328,232.24 | $500,158.52 |
| 97 | $903,073.71 | $3,104.32 | $2,105.67 | $900,968.04 | $331,336.55 | $505,368.51 |
| 98 | $900,968.04 | $3,097.08 | $2,112.91 | $898,855.14 | $334,433.63 | $510,578.49 |
| 99 | $898,855.14 | $3,089.81 | $2,120.17 | $896,734.97 | $337,523.45 | $515,788.48 |
| 100 | $896,734.97 | $3,082.53 | $2,127.46 | $894,607.51 | $340,605.97 | $520,998.46 |
| 101 | $894,607.51 | $3,075.21 | $2,134.77 | $892,472.74 | $343,681.19 | $526,208.45 |
| 102 | $892,472.74 | $3,067.88 | $2,142.11 | $890,330.63 | $346,749.06 | $531,418.43 |
| 103 | $890,330.63 | $3,060.51 | $2,149.47 | $888,181.16 | $349,809.57 | $536,628.42 |
| 104 | $888,181.16 | $3,053.12 | $2,156.86 | $886,024.29 | $352,862.69 | $541,838.40 |
| 105 | $886,024.29 | $3,045.71 | $2,164.28 | $883,860.02 | $355,908.40 | $547,048.39 |
| 106 | $883,860.02 | $3,038.27 | $2,171.72 | $881,688.30 | $358,946.67 | $552,258.37 |
| 107 | $881,688.30 | $3,030.80 | $2,179.18 | $879,509.12 | $361,977.48 | $557,468.35 |
| 108 | $879,509.12 | $3,023.31 | $2,186.67 | $877,322.45 | $365,000.79 | $562,678.34 |
| 109 | $877,322.45 | $3,015.80 | $2,194.19 | $875,128.26 | $368,016.58 | $567,888.32 |
| 110 | $875,128.26 | $3,008.25 | $2,201.73 | $872,926.53 | $371,024.84 | $573,098.31 |
| 111 | $872,926.53 | $3,000.68 | $2,209.30 | $870,717.23 | $374,025.52 | $578,308.29 |
| 112 | $870,717.23 | $2,993.09 | $2,216.89 | $868,500.33 | $377,018.61 | $583,518.28 |
| 113 | $868,500.33 | $2,985.47 | $2,224.51 | $866,275.82 | $380,004.08 | $588,728.26 |
| 114 | $866,275.82 | $2,977.82 | $2,232.16 | $864,043.66 | $382,981.91 | $593,938.25 |
| 115 | $864,043.66 | $2,970.15 | $2,239.83 | $861,803.82 | $385,952.06 | $599,148.23 |
| 116 | $861,803.82 | $2,962.45 | $2,247.53 | $859,556.29 | $388,914.51 | $604,358.22 |
| 117 | $859,556.29 | $2,954.72 | $2,255.26 | $857,301.03 | $391,869.23 | $609,568.20 |
| 118 | $857,301.03 | $2,946.97 | $2,263.01 | $855,038.02 | $394,816.20 | $614,778.19 |
| 119 | $855,038.02 | $2,939.19 | $2,270.79 | $852,767.23 | $397,755.40 | $619,988.17 |
| 120 | $852,767.23 | $2,931.39 | $2,278.60 | $850,488.63 | $400,686.78 | $625,198.15 |
| 121 | $850,488.63 | $2,923.55 | $2,286.43 | $848,202.20 | $403,610.34 | $630,408.14 |
| 122 | $848,202.20 | $2,915.70 | $2,294.29 | $845,907.91 | $406,526.03 | $635,618.12 |
| 123 | $845,907.91 | $2,907.81 | $2,302.18 | $843,605.73 | $409,433.84 | $640,828.11 |
| 124 | $843,605.73 | $2,899.89 | $2,310.09 | $841,295.64 | $412,333.74 | $646,038.09 |
| 125 | $841,295.64 | $2,891.95 | $2,318.03 | $838,977.61 | $415,225.69 | $651,248.08 |
| 126 | $838,977.61 | $2,883.99 | $2,326.00 | $836,651.61 | $418,109.68 | $656,458.06 |
| 127 | $836,651.61 | $2,875.99 | $2,333.99 | $834,317.62 | $420,985.67 | $661,668.05 |
| 128 | $834,317.62 | $2,867.97 | $2,342.02 | $831,975.60 | $423,853.63 | $666,878.03 |
| 129 | $831,975.60 | $2,859.92 | $2,350.07 | $829,625.53 | $426,713.55 | $672,088.02 |
| 130 | $829,625.53 | $2,851.84 | $2,358.15 | $827,267.39 | $429,565.39 | $677,298.00 |
| 131 | $827,267.39 | $2,843.73 | $2,366.25 | $824,901.13 | $432,409.12 | $682,507.99 |
| 132 | $824,901.13 | $2,835.60 | $2,374.39 | $822,526.75 | $435,244.72 | $687,717.97 |
| 133 | $822,526.75 | $2,827.44 | $2,382.55 | $820,144.20 | $438,072.15 | $692,927.96 |
| 134 | $820,144.20 | $2,819.25 | $2,390.74 | $817,753.46 | $440,891.40 | $698,137.94 |
| 135 | $817,753.46 | $2,811.03 | $2,398.96 | $815,354.50 | $443,702.43 | $703,347.92 |
| 136 | $815,354.50 | $2,802.78 | $2,407.20 | $812,947.30 | $446,505.21 | $708,557.91 |
| 137 | $812,947.30 | $2,794.51 | $2,415.48 | $810,531.82 | $449,299.71 | $713,767.89 |
| 138 | $810,531.82 | $2,786.20 | $2,423.78 | $808,108.04 | $452,085.92 | $718,977.88 |
| 139 | $808,108.04 | $2,777.87 | $2,432.11 | $805,675.92 | $454,863.79 | $724,187.86 |
| 140 | $805,675.92 | $2,769.51 | $2,440.47 | $803,235.45 | $457,633.30 | $729,397.85 |
| 141 | $803,235.45 | $2,761.12 | $2,448.86 | $800,786.59 | $460,394.42 | $734,607.83 |
| 142 | $800,786.59 | $2,752.70 | $2,457.28 | $798,329.31 | $463,147.12 | $739,817.82 |
| 143 | $798,329.31 | $2,744.26 | $2,465.73 | $795,863.58 | $465,891.38 | $745,027.80 |
| 144 | $795,863.58 | $2,735.78 | $2,474.20 | $793,389.38 | $468,627.16 | $750,237.79 |
| 145 | $793,389.38 | $2,727.28 | $2,482.71 | $790,906.67 | $471,354.44 | $755,447.77 |
| 146 | $790,906.67 | $2,718.74 | $2,491.24 | $788,415.42 | $474,073.18 | $760,657.76 |
| 147 | $788,415.42 | $2,710.18 | $2,499.81 | $785,915.62 | $476,783.36 | $765,867.74 |
| 148 | $785,915.62 | $2,701.58 | $2,508.40 | $783,407.22 | $479,484.94 | $771,077.72 |
| 149 | $783,407.22 | $2,692.96 | $2,517.02 | $780,890.20 | $482,177.90 | $776,287.71 |
| 150 | $780,890.20 | $2,684.31 | $2,525.67 | $778,364.52 | $484,862.21 | $781,497.69 |
| 151 | $778,364.52 | $2,675.63 | $2,534.36 | $775,830.16 | $487,537.84 | $786,707.68 |
| 152 | $775,830.16 | $2,666.92 | $2,543.07 | $773,287.10 | $490,204.76 | $791,917.66 |
| 153 | $773,287.10 | $2,658.17 | $2,551.81 | $770,735.29 | $492,862.93 | $797,127.65 |
| 154 | $770,735.29 | $2,649.40 | $2,560.58 | $768,174.70 | $495,512.34 | $802,337.63 |
| 155 | $768,174.70 | $2,640.60 | $2,569.38 | $765,605.32 | $498,152.94 | $807,547.62 |
| 156 | $765,605.32 | $2,631.77 | $2,578.22 | $763,027.10 | $500,784.70 | $812,757.60 |
| 157 | $763,027.10 | $2,622.91 | $2,587.08 | $760,440.02 | $503,407.61 | $817,967.59 |
| 158 | $760,440.02 | $2,614.01 | $2,595.97 | $757,844.05 | $506,021.62 | $823,177.57 |
| 159 | $757,844.05 | $2,605.09 | $2,604.90 | $755,239.16 | $508,626.71 | $828,387.56 |
| 160 | $755,239.16 | $2,596.13 | $2,613.85 | $752,625.31 | $511,222.85 | $833,597.54 |
| 161 | $752,625.31 | $2,587.15 | $2,622.84 | $750,002.47 | $513,810.00 | $838,807.52 |
| 162 | $750,002.47 | $2,578.13 | $2,631.85 | $747,370.62 | $516,388.13 | $844,017.51 |
| 163 | $747,370.62 | $2,569.09 | $2,640.90 | $744,729.72 | $518,957.22 | $849,227.49 |
| 164 | $744,729.72 | $2,560.01 | $2,649.98 | $742,079.75 | $521,517.22 | $854,437.48 |
| 165 | $742,079.75 | $2,550.90 | $2,659.09 | $739,420.66 | $524,068.12 | $859,647.46 |
| 166 | $739,420.66 | $2,541.76 | $2,668.23 | $736,752.43 | $526,609.88 | $864,857.45 |
| 167 | $736,752.43 | $2,532.59 | $2,677.40 | $734,075.04 | $529,142.47 | $870,067.43 |
| 168 | $734,075.04 | $2,523.38 | $2,686.60 | $731,388.43 | $531,665.85 | $875,277.42 |
| 169 | $731,388.43 | $2,514.15 | $2,695.84 | $728,692.60 | $534,180.00 | $880,487.40 |
| 170 | $728,692.60 | $2,504.88 | $2,705.10 | $725,987.49 | $536,684.88 | $885,697.39 |
| 171 | $725,987.49 | $2,495.58 | $2,714.40 | $723,273.09 | $539,180.46 | $890,907.37 |
| 172 | $723,273.09 | $2,486.25 | $2,723.73 | $720,549.36 | $541,666.71 | $896,117.36 |
| 173 | $720,549.36 | $2,476.89 | $2,733.10 | $717,816.26 | $544,143.60 | $901,327.34 |
| 174 | $717,816.26 | $2,467.49 | $2,742.49 | $715,073.77 | $546,611.10 | $906,537.32 |
| 175 | $715,073.77 | $2,458.07 | $2,751.92 | $712,321.85 | $549,069.16 | $911,747.31 |
| 176 | $712,321.85 | $2,448.61 | $2,761.38 | $709,560.47 | $551,517.77 | $916,957.29 |
| 177 | $709,560.47 | $2,439.11 | $2,770.87 | $706,789.60 | $553,956.88 | $922,167.28 |
| 178 | $706,789.60 | $2,429.59 | $2,780.40 | $704,009.21 | $556,386.47 | $927,377.26 |
| 179 | $704,009.21 | $2,420.03 | $2,789.95 | $701,219.26 | $558,806.50 | $932,587.25 |
| 180 | $701,219.26 | $2,410.44 | $2,799.54 | $698,419.71 | $561,216.94 | $937,797.23 |
| 181 | $698,419.71 | $2,400.82 | $2,809.17 | $695,610.54 | $563,617.76 | $943,007.22 |
| 182 | $695,610.54 | $2,391.16 | $2,818.82 | $692,791.72 | $566,008.92 | $948,217.20 |
| 183 | $692,791.72 | $2,381.47 | $2,828.51 | $689,963.21 | $568,390.39 | $953,427.19 |
| 184 | $689,963.21 | $2,371.75 | $2,838.24 | $687,124.97 | $570,762.14 | $958,637.17 |
| 185 | $687,124.97 | $2,361.99 | $2,847.99 | $684,276.98 | $573,124.14 | $963,847.16 |
| 186 | $684,276.98 | $2,352.20 | $2,857.78 | $681,419.20 | $575,476.34 | $969,057.14 |
| 187 | $681,419.20 | $2,342.38 | $2,867.61 | $678,551.59 | $577,818.72 | $974,267.12 |
| 188 | $678,551.59 | $2,332.52 | $2,877.46 | $675,674.13 | $580,151.24 | $979,477.11 |
| 189 | $675,674.13 | $2,322.63 | $2,887.35 | $672,786.77 | $582,473.87 | $984,687.09 |
| 190 | $672,786.77 | $2,312.70 | $2,897.28 | $669,889.49 | $584,786.57 | $989,897.08 |
| 191 | $669,889.49 | $2,302.75 | $2,907.24 | $666,982.25 | $587,089.32 | $995,107.06 |
| 192 | $666,982.25 | $2,292.75 | $2,917.23 | $664,065.02 | $589,382.07 | $1,000,317.05 |
| 193 | $664,065.02 | $2,282.72 | $2,927.26 | $661,137.76 | $591,664.79 | $1,005,527.03 |
| 194 | $661,137.76 | $2,272.66 | $2,937.32 | $658,200.44 | $593,937.45 | $1,010,737.02 |
| 195 | $658,200.44 | $2,262.56 | $2,947.42 | $655,253.01 | $596,200.02 | $1,015,947.00 |
| 196 | $655,253.01 | $2,252.43 | $2,957.55 | $652,295.46 | $598,452.45 | $1,021,156.99 |
| 197 | $652,295.46 | $2,242.27 | $2,967.72 | $649,327.74 | $600,694.71 | $1,026,366.97 |
| 198 | $649,327.74 | $2,232.06 | $2,977.92 | $646,349.82 | $602,926.78 | $1,031,576.96 |
| 199 | $646,349.82 | $2,221.83 | $2,988.16 | $643,361.67 | $605,148.61 | $1,036,786.94 |
| 200 | $643,361.67 | $2,211.56 | $2,998.43 | $640,363.24 | $607,360.16 | $1,041,996.92 |
| 201 | $640,363.24 | $2,201.25 | $3,008.74 | $637,354.50 | $609,561.41 | $1,047,206.91 |
| 202 | $637,354.50 | $2,190.91 | $3,019.08 | $634,335.42 | $611,752.32 | $1,052,416.89 |
| 203 | $634,335.42 | $2,180.53 | $3,029.46 | $631,305.97 | $613,932.84 | $1,057,626.88 |
| 204 | $631,305.97 | $2,170.11 | $3,039.87 | $628,266.10 | $616,102.96 | $1,062,836.86 |
| 205 | $628,266.10 | $2,159.66 | $3,050.32 | $625,215.78 | $618,262.62 | $1,068,046.85 |
| 206 | $625,215.78 | $2,149.18 | $3,060.81 | $622,154.97 | $620,411.80 | $1,073,256.83 |
| 207 | $622,154.97 | $2,138.66 | $3,071.33 | $619,083.64 | $622,550.46 | $1,078,466.82 |
| 208 | $619,083.64 | $2,128.10 | $3,081.88 | $616,001.76 | $624,678.56 | $1,083,676.80 |
| 209 | $616,001.76 | $2,117.51 | $3,092.48 | $612,909.28 | $626,796.07 | $1,088,886.79 |
| 210 | $612,909.28 | $2,106.88 | $3,103.11 | $609,806.17 | $628,902.94 | $1,094,096.77 |
| 211 | $609,806.17 | $2,096.21 | $3,113.78 | $606,692.39 | $630,999.15 | $1,099,306.76 |
| 212 | $606,692.39 | $2,085.51 | $3,124.48 | $603,567.92 | $633,084.66 | $1,104,516.74 |
| 213 | $603,567.92 | $2,074.76 | $3,135.22 | $600,432.70 | $635,159.42 | $1,109,726.72 |
| 214 | $600,432.70 | $2,063.99 | $3,146.00 | $597,286.70 | $637,223.41 | $1,114,936.71 |
| 215 | $597,286.70 | $2,053.17 | $3,156.81 | $594,129.89 | $639,276.58 | $1,120,146.69 |
| 216 | $594,129.89 | $2,042.32 | $3,167.66 | $590,962.22 | $641,318.90 | $1,125,356.68 |
| 217 | $590,962.22 | $2,031.43 | $3,178.55 | $587,783.67 | $643,350.34 | $1,130,566.66 |
| 218 | $587,783.67 | $2,020.51 | $3,189.48 | $584,594.19 | $645,370.84 | $1,135,776.65 |
| 219 | $584,594.19 | $2,009.54 | $3,200.44 | $581,393.75 | $647,380.38 | $1,140,986.63 |
| 220 | $581,393.75 | $1,998.54 | $3,211.44 | $578,182.31 | $649,378.93 | $1,146,196.62 |
| 221 | $578,182.31 | $1,987.50 | $3,222.48 | $574,959.82 | $651,366.43 | $1,151,406.60 |
| 222 | $574,959.82 | $1,976.42 | $3,233.56 | $571,726.26 | $653,342.85 | $1,156,616.59 |
| 223 | $571,726.26 | $1,965.31 | $3,244.68 | $568,481.59 | $655,308.16 | $1,161,826.57 |
| 224 | $568,481.59 | $1,954.16 | $3,255.83 | $565,225.76 | $657,262.32 | $1,167,036.56 |
| 225 | $565,225.76 | $1,942.96 | $3,267.02 | $561,958.74 | $659,205.28 | $1,172,246.54 |
| 226 | $561,958.74 | $1,931.73 | $3,278.25 | $558,680.49 | $661,137.01 | $1,177,456.53 |
| 227 | $558,680.49 | $1,920.46 | $3,289.52 | $555,390.97 | $663,057.48 | $1,182,666.51 |
| 228 | $555,390.97 | $1,909.16 | $3,300.83 | $552,090.14 | $664,966.63 | $1,187,876.49 |
| 229 | $552,090.14 | $1,897.81 | $3,312.17 | $548,777.96 | $666,864.44 | $1,193,086.48 |
| 230 | $548,777.96 | $1,886.42 | $3,323.56 | $545,454.40 | $668,750.87 | $1,198,296.46 |
| 231 | $545,454.40 | $1,875.00 | $3,334.99 | $542,119.42 | $670,625.87 | $1,203,506.45 |
| 232 | $542,119.42 | $1,863.54 | $3,346.45 | $538,772.97 | $672,489.40 | $1,208,716.43 |
| 233 | $538,772.97 | $1,852.03 | $3,357.95 | $535,415.02 | $674,341.43 | $1,213,926.42 |
| 234 | $535,415.02 | $1,840.49 | $3,369.50 | $532,045.52 | $676,181.92 | $1,219,136.40 |
| 235 | $532,045.52 | $1,828.91 | $3,381.08 | $528,664.44 | $678,010.83 | $1,224,346.39 |
| 236 | $528,664.44 | $1,817.28 | $3,392.70 | $525,271.74 | $679,828.11 | $1,229,556.37 |
| 237 | $525,271.74 | $1,805.62 | $3,404.36 | $521,867.38 | $681,633.74 | $1,234,766.36 |
| 238 | $521,867.38 | $1,793.92 | $3,416.07 | $518,451.31 | $683,427.65 | $1,239,976.34 |
| 239 | $518,451.31 | $1,782.18 | $3,427.81 | $515,023.51 | $685,209.83 | $1,245,186.33 |
| 240 | $515,023.51 | $1,770.39 | $3,439.59 | $511,583.91 | $686,980.22 | $1,250,396.31 |
| 241 | $511,583.91 | $1,758.57 | $3,451.41 | $508,132.50 | $688,738.79 | $1,255,606.29 |
| 242 | $508,132.50 | $1,746.71 | $3,463.28 | $504,669.22 | $690,485.50 | $1,260,816.28 |
| 243 | $504,669.22 | $1,734.80 | $3,475.18 | $501,194.04 | $692,220.30 | $1,266,026.26 |
| 244 | $501,194.04 | $1,722.85 | $3,487.13 | $497,706.91 | $693,943.15 | $1,271,236.25 |
| 245 | $497,706.91 | $1,710.87 | $3,499.12 | $494,207.79 | $695,654.02 | $1,276,446.23 |
| 246 | $494,207.79 | $1,698.84 | $3,511.15 | $490,696.64 | $697,352.86 | $1,281,656.22 |
| 247 | $490,696.64 | $1,686.77 | $3,523.21 | $487,173.43 | $699,039.63 | $1,286,866.20 |
| 248 | $487,173.43 | $1,674.66 | $3,535.33 | $483,638.10 | $700,714.29 | $1,292,076.19 |
| 249 | $483,638.10 | $1,662.51 | $3,547.48 | $480,090.62 | $702,376.80 | $1,297,286.17 |
| 250 | $480,090.62 | $1,650.31 | $3,559.67 | $476,530.95 | $704,027.11 | $1,302,496.16 |
| 251 | $476,530.95 | $1,638.08 | $3,571.91 | $472,959.04 | $705,665.18 | $1,307,706.14 |
| 252 | $472,959.04 | $1,625.80 | $3,584.19 | $469,374.85 | $707,290.98 | $1,312,916.13 |
| 253 | $469,374.85 | $1,613.48 | $3,596.51 | $465,778.34 | $708,904.45 | $1,318,126.11 |
| 254 | $465,778.34 | $1,601.11 | $3,608.87 | $462,169.47 | $710,505.57 | $1,323,336.09 |
| 255 | $462,169.47 | $1,588.71 | $3,621.28 | $458,548.20 | $712,094.28 | $1,328,546.08 |
| 256 | $458,548.20 | $1,576.26 | $3,633.73 | $454,914.47 | $713,670.53 | $1,333,756.06 |
| 257 | $454,914.47 | $1,563.77 | $3,646.22 | $451,268.25 | $715,234.30 | $1,338,966.05 |
| 258 | $451,268.25 | $1,551.23 | $3,658.75 | $447,609.50 | $716,785.54 | $1,344,176.03 |
| 259 | $447,609.50 | $1,538.66 | $3,671.33 | $443,938.18 | $718,324.20 | $1,349,386.02 |
| 260 | $443,938.18 | $1,526.04 | $3,683.95 | $440,254.23 | $719,850.23 | $1,354,596.00 |
| 261 | $440,254.23 | $1,513.37 | $3,696.61 | $436,557.62 | $721,363.61 | $1,359,805.99 |
| 262 | $436,557.62 | $1,500.67 | $3,709.32 | $432,848.30 | $722,864.27 | $1,365,015.97 |
| 263 | $432,848.30 | $1,487.92 | $3,722.07 | $429,126.23 | $724,352.19 | $1,370,225.96 |
| 264 | $429,126.23 | $1,475.12 | $3,734.86 | $425,391.37 | $725,827.31 | $1,375,435.94 |
| 265 | $425,391.37 | $1,462.28 | $3,747.70 | $421,643.67 | $727,289.59 | $1,380,645.93 |
| 266 | $421,643.67 | $1,449.40 | $3,760.58 | $417,883.08 | $728,738.99 | $1,385,855.91 |
| 267 | $417,883.08 | $1,436.47 | $3,773.51 | $414,109.57 | $730,175.47 | $1,391,065.89 |
| 268 | $414,109.57 | $1,423.50 | $3,786.48 | $410,323.09 | $731,598.97 | $1,396,275.88 |
| 269 | $410,323.09 | $1,410.49 | $3,799.50 | $406,523.59 | $733,009.45 | $1,401,485.86 |
| 270 | $406,523.59 | $1,397.42 | $3,812.56 | $402,711.03 | $734,406.88 | $1,406,695.85 |
| 271 | $402,711.03 | $1,384.32 | $3,825.67 | $398,885.37 | $735,791.20 | $1,411,905.83 |
| 272 | $398,885.37 | $1,371.17 | $3,838.82 | $395,046.55 | $737,162.37 | $1,417,115.82 |
| 273 | $395,046.55 | $1,357.97 | $3,852.01 | $391,194.54 | $738,520.34 | $1,422,325.80 |
| 274 | $391,194.54 | $1,344.73 | $3,865.25 | $387,329.28 | $739,865.07 | $1,427,535.79 |
| 275 | $387,329.28 | $1,331.44 | $3,878.54 | $383,450.74 | $741,196.52 | $1,432,745.77 |
| 276 | $383,450.74 | $1,318.11 | $3,891.87 | $379,558.87 | $742,514.63 | $1,437,955.76 |
| 277 | $379,558.87 | $1,304.73 | $3,905.25 | $375,653.62 | $743,819.36 | $1,443,165.74 |
| 278 | $375,653.62 | $1,291.31 | $3,918.68 | $371,734.94 | $745,110.67 | $1,448,375.73 |
| 279 | $371,734.94 | $1,277.84 | $3,932.15 | $367,802.80 | $746,388.51 | $1,453,585.71 |
| 280 | $367,802.80 | $1,264.32 | $3,945.66 | $363,857.14 | $747,652.83 | $1,458,795.69 |
| 281 | $363,857.14 | $1,250.76 | $3,959.23 | $359,897.91 | $748,903.59 | $1,464,005.68 |
| 282 | $359,897.91 | $1,237.15 | $3,972.84 | $355,925.08 | $750,140.74 | $1,469,215.66 |
| 283 | $355,925.08 | $1,223.49 | $3,986.49 | $351,938.58 | $751,364.23 | $1,474,425.65 |
| 284 | $351,938.58 | $1,209.79 | $4,000.20 | $347,938.39 | $752,574.02 | $1,479,635.63 |
| 285 | $347,938.39 | $1,196.04 | $4,013.95 | $343,924.44 | $753,770.06 | $1,484,845.62 |
| 286 | $343,924.44 | $1,182.24 | $4,027.74 | $339,896.70 | $754,952.30 | $1,490,055.60 |
| 287 | $339,896.70 | $1,168.39 | $4,041.59 | $335,855.11 | $756,120.69 | $1,495,265.59 |
| 288 | $335,855.11 | $1,154.50 | $4,055.48 | $331,799.62 | $757,275.20 | $1,500,475.57 |
| 289 | $331,799.62 | $1,140.56 | $4,069.42 | $327,730.20 | $758,415.76 | $1,505,685.56 |
| 290 | $327,730.20 | $1,126.57 | $4,083.41 | $323,646.79 | $759,542.33 | $1,510,895.54 |
| 291 | $323,646.79 | $1,112.54 | $4,097.45 | $319,549.34 | $760,654.87 | $1,516,105.53 |
| 292 | $319,549.34 | $1,098.45 | $4,111.53 | $315,437.81 | $761,753.32 | $1,521,315.51 |
| 293 | $315,437.81 | $1,084.32 | $4,125.67 | $311,312.14 | $762,837.63 | $1,526,525.49 |
| 294 | $311,312.14 | $1,070.14 | $4,139.85 | $307,172.29 | $763,907.77 | $1,531,735.48 |
| 295 | $307,172.29 | $1,055.90 | $4,154.08 | $303,018.21 | $764,963.67 | $1,536,945.46 |
| 296 | $303,018.21 | $1,041.63 | $4,168.36 | $298,849.85 | $766,005.30 | $1,542,155.45 |
| 297 | $298,849.85 | $1,027.30 | $4,182.69 | $294,667.16 | $767,032.60 | $1,547,365.43 |
| 298 | $294,667.16 | $1,012.92 | $4,197.07 | $290,470.10 | $768,045.51 | $1,552,575.42 |
| 299 | $290,470.10 | $998.49 | $4,211.49 | $286,258.60 | $769,044.00 | $1,557,785.40 |
| 300 | $286,258.60 | $984.01 | $4,225.97 | $282,032.63 | $770,028.02 | $1,562,995.39 |
| 301 | $282,032.63 | $969.49 | $4,240.50 | $277,792.13 | $770,997.51 | $1,568,205.37 |
| 302 | $277,792.13 | $954.91 | $4,255.07 | $273,537.06 | $771,952.42 | $1,573,415.36 |
| 303 | $273,537.06 | $940.28 | $4,269.70 | $269,267.36 | $772,892.70 | $1,578,625.34 |
| 304 | $269,267.36 | $925.61 | $4,284.38 | $264,982.98 | $773,818.31 | $1,583,835.33 |
| 305 | $264,982.98 | $910.88 | $4,299.11 | $260,683.87 | $774,729.19 | $1,589,045.31 |
| 306 | $260,683.87 | $896.10 | $4,313.88 | $256,369.99 | $775,625.29 | $1,594,255.30 |
| 307 | $256,369.99 | $881.27 | $4,328.71 | $252,041.28 | $776,506.56 | $1,599,465.28 |
| 308 | $252,041.28 | $866.39 | $4,343.59 | $247,697.69 | $777,372.95 | $1,604,675.26 |
| 309 | $247,697.69 | $851.46 | $4,358.52 | $243,339.16 | $778,224.41 | $1,609,885.25 |
| 310 | $243,339.16 | $836.48 | $4,373.51 | $238,965.66 | $779,060.89 | $1,615,095.23 |
| 311 | $238,965.66 | $821.44 | $4,388.54 | $234,577.12 | $779,882.33 | $1,620,305.22 |
| 312 | $234,577.12 | $806.36 | $4,403.63 | $230,173.49 | $780,688.69 | $1,625,515.20 |
| 313 | $230,173.49 | $791.22 | $4,418.76 | $225,754.73 | $781,479.91 | $1,630,725.19 |
| 314 | $225,754.73 | $776.03 | $4,433.95 | $221,320.77 | $782,255.95 | $1,635,935.17 |
| 315 | $221,320.77 | $760.79 | $4,449.19 | $216,871.58 | $783,016.74 | $1,641,145.16 |
| 316 | $216,871.58 | $745.50 | $4,464.49 | $212,407.09 | $783,762.23 | $1,646,355.14 |
| 317 | $212,407.09 | $730.15 | $4,479.84 | $207,927.26 | $784,492.38 | $1,651,565.13 |
| 318 | $207,927.26 | $714.75 | $4,495.23 | $203,432.02 | $785,207.13 | $1,656,775.11 |
| 319 | $203,432.02 | $699.30 | $4,510.69 | $198,921.33 | $785,906.43 | $1,661,985.10 |
| 320 | $198,921.33 | $683.79 | $4,526.19 | $194,395.14 | $786,590.22 | $1,667,195.08 |
| 321 | $194,395.14 | $668.23 | $4,541.75 | $189,853.39 | $787,258.45 | $1,672,405.06 |
| 322 | $189,853.39 | $652.62 | $4,557.36 | $185,296.03 | $787,911.08 | $1,677,615.05 |
| 323 | $185,296.03 | $636.96 | $4,573.03 | $180,723.00 | $788,548.03 | $1,682,825.03 |
| 324 | $180,723.00 | $621.24 | $4,588.75 | $176,134.25 | $789,169.27 | $1,688,035.02 |
| 325 | $176,134.25 | $605.46 | $4,604.52 | $171,529.72 | $789,774.73 | $1,693,245.00 |
| 326 | $171,529.72 | $589.63 | $4,620.35 | $166,909.37 | $790,364.36 | $1,698,454.99 |
| 327 | $166,909.37 | $573.75 | $4,636.23 | $162,273.14 | $790,938.11 | $1,703,664.97 |
| 328 | $162,273.14 | $557.81 | $4,652.17 | $157,620.97 | $791,495.93 | $1,708,874.96 |
| 329 | $157,620.97 | $541.82 | $4,668.16 | $152,952.81 | $792,037.75 | $1,714,084.94 |
| 330 | $152,952.81 | $525.78 | $4,684.21 | $148,268.60 | $792,563.52 | $1,719,294.93 |
| 331 | $148,268.60 | $509.67 | $4,700.31 | $143,568.29 | $793,073.20 | $1,724,504.91 |
| 332 | $143,568.29 | $493.52 | $4,716.47 | $138,851.82 | $793,566.71 | $1,729,714.90 |
| 333 | $138,851.82 | $477.30 | $4,732.68 | $134,119.14 | $794,044.02 | $1,734,924.88 |
| 334 | $134,119.14 | $461.03 | $4,748.95 | $129,370.19 | $794,505.05 | $1,740,134.86 |
| 335 | $129,370.19 | $444.71 | $4,765.27 | $124,604.91 | $794,949.76 | $1,745,344.85 |
| 336 | $124,604.91 | $428.33 | $4,781.66 | $119,823.26 | $795,378.09 | $1,750,554.83 |
| 337 | $119,823.26 | $411.89 | $4,798.09 | $115,025.16 | $795,789.98 | $1,755,764.82 |
| 338 | $115,025.16 | $395.40 | $4,814.59 | $110,210.58 | $796,185.38 | $1,760,974.80 |
| 339 | $110,210.58 | $378.85 | $4,831.14 | $105,379.44 | $796,564.23 | $1,766,184.79 |
| 340 | $105,379.44 | $362.24 | $4,847.74 | $100,531.70 | $796,926.47 | $1,771,394.77 |
| 341 | $100,531.70 | $345.58 | $4,864.41 | $95,667.29 | $797,272.05 | $1,776,604.76 |
| 342 | $95,667.29 | $328.86 | $4,881.13 | $90,786.16 | $797,600.91 | $1,781,814.74 |
| 343 | $90,786.16 | $312.08 | $4,897.91 | $85,888.26 | $797,912.98 | $1,787,024.73 |
| 344 | $85,888.26 | $295.24 | $4,914.74 | $80,973.51 | $798,208.22 | $1,792,234.71 |
| 345 | $80,973.51 | $278.35 | $4,931.64 | $76,041.87 | $798,486.57 | $1,797,444.70 |
| 346 | $76,041.87 | $261.39 | $4,948.59 | $71,093.28 | $798,747.96 | $1,802,654.68 |
| 347 | $71,093.28 | $244.38 | $4,965.60 | $66,127.68 | $798,992.35 | $1,807,864.66 |
| 348 | $66,127.68 | $227.31 | $4,982.67 | $61,145.01 | $799,219.66 | $1,813,074.65 |
| 349 | $61,145.01 | $210.19 | $4,999.80 | $56,145.21 | $799,429.85 | $1,818,284.63 |
| 350 | $56,145.21 | $193.00 | $5,016.99 | $51,128.23 | $799,622.85 | $1,823,494.62 |
| 351 | $51,128.23 | $175.75 | $5,034.23 | $46,094.00 | $799,798.60 | $1,828,704.60 |
| 352 | $46,094.00 | $158.45 | $5,051.54 | $41,042.46 | $799,957.05 | $1,833,914.59 |
| 353 | $41,042.46 | $141.08 | $5,068.90 | $35,973.56 | $800,098.13 | $1,839,124.57 |
| 354 | $35,973.56 | $123.66 | $5,086.33 | $30,887.23 | $800,221.79 | $1,844,334.56 |
| 355 | $30,887.23 | $106.17 | $5,103.81 | $25,783.42 | $800,327.96 | $1,849,544.54 |
| 356 | $25,783.42 | $88.63 | $5,121.35 | $20,662.07 | $800,416.60 | $1,854,754.53 |
| 357 | $20,662.07 | $71.03 | $5,138.96 | $15,523.11 | $800,487.62 | $1,859,964.51 |
| 358 | $15,523.11 | $53.36 | $5,156.62 | $10,366.49 | $800,540.98 | $1,865,174.50 |
| 359 | $10,366.49 | $35.63 | $5,174.35 | $5,192.14 | $800,576.62 | $1,870,384.48 |
| 360 | $5,192.14 | $17.85 | $5,192.14 | $-0.00 | $800,594.46 | $1,875,594.46 |