|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075,000.00 | $5,375.00 | $1,070.17 | $1,073,929.83 | $5,375.00 | $6,445.17 |
| 2 | $1,073,929.83 | $5,369.65 | $1,075.52 | $1,072,854.31 | $10,744.65 | $12,890.34 |
| 3 | $1,072,854.31 | $5,364.27 | $1,080.90 | $1,071,773.42 | $16,108.92 | $19,335.50 |
| 4 | $1,071,773.42 | $5,358.87 | $1,086.30 | $1,070,687.12 | $21,467.79 | $25,780.67 |
| 5 | $1,070,687.12 | $5,353.44 | $1,091.73 | $1,069,595.38 | $26,821.22 | $32,225.84 |
| 6 | $1,069,595.38 | $5,347.98 | $1,097.19 | $1,068,498.19 | $32,169.20 | $38,671.01 |
| 7 | $1,068,498.19 | $5,342.49 | $1,102.68 | $1,067,395.51 | $37,511.69 | $45,116.18 |
| 8 | $1,067,395.51 | $5,336.98 | $1,108.19 | $1,066,287.32 | $42,848.67 | $51,561.35 |
| 9 | $1,066,287.32 | $5,331.44 | $1,113.73 | $1,065,173.59 | $48,180.11 | $58,006.51 |
| 10 | $1,065,173.59 | $5,325.87 | $1,119.30 | $1,064,054.29 | $53,505.97 | $64,451.68 |
| 11 | $1,064,054.29 | $5,320.27 | $1,124.90 | $1,062,929.40 | $58,826.24 | $70,896.85 |
| 12 | $1,062,929.40 | $5,314.65 | $1,130.52 | $1,061,798.87 | $64,140.89 | $77,342.02 |
| 13 | $1,061,798.87 | $5,308.99 | $1,136.17 | $1,060,662.70 | $69,449.89 | $83,787.19 |
| 14 | $1,060,662.70 | $5,303.31 | $1,141.85 | $1,059,520.85 | $74,753.20 | $90,232.35 |
| 15 | $1,059,520.85 | $5,297.60 | $1,147.56 | $1,058,373.28 | $80,050.80 | $96,677.52 |
| 16 | $1,058,373.28 | $5,291.87 | $1,153.30 | $1,057,219.98 | $85,342.67 | $103,122.69 |
| 17 | $1,057,219.98 | $5,286.10 | $1,159.07 | $1,056,060.91 | $90,628.77 | $109,567.86 |
| 18 | $1,056,060.91 | $5,280.30 | $1,164.86 | $1,054,896.05 | $95,909.07 | $116,013.03 |
| 19 | $1,054,896.05 | $5,274.48 | $1,170.69 | $1,053,725.36 | $101,183.56 | $122,458.19 |
| 20 | $1,053,725.36 | $5,268.63 | $1,176.54 | $1,052,548.82 | $106,452.18 | $128,903.36 |
| 21 | $1,052,548.82 | $5,262.74 | $1,182.42 | $1,051,366.39 | $111,714.93 | $135,348.53 |
| 22 | $1,051,366.39 | $5,256.83 | $1,188.34 | $1,050,178.06 | $116,971.76 | $141,793.70 |
| 23 | $1,050,178.06 | $5,250.89 | $1,194.28 | $1,048,983.78 | $122,222.65 | $148,238.87 |
| 24 | $1,048,983.78 | $5,244.92 | $1,200.25 | $1,047,783.53 | $127,467.57 | $154,684.04 |
| 25 | $1,047,783.53 | $5,238.92 | $1,206.25 | $1,046,577.28 | $132,706.48 | $161,129.20 |
| 26 | $1,046,577.28 | $5,232.89 | $1,212.28 | $1,045,365.00 | $137,939.37 | $167,574.37 |
| 27 | $1,045,365.00 | $5,226.82 | $1,218.34 | $1,044,146.66 | $143,166.20 | $174,019.54 |
| 28 | $1,044,146.66 | $5,220.73 | $1,224.43 | $1,042,922.22 | $148,386.93 | $180,464.71 |
| 29 | $1,042,922.22 | $5,214.61 | $1,230.56 | $1,041,691.66 | $153,601.54 | $186,909.88 |
| 30 | $1,041,691.66 | $5,208.46 | $1,236.71 | $1,040,454.95 | $158,810.00 | $193,355.04 |
| 31 | $1,040,454.95 | $5,202.27 | $1,242.89 | $1,039,212.06 | $164,012.27 | $199,800.21 |
| 32 | $1,039,212.06 | $5,196.06 | $1,249.11 | $1,037,962.95 | $169,208.33 | $206,245.38 |
| 33 | $1,037,962.95 | $5,189.81 | $1,255.35 | $1,036,707.60 | $174,398.15 | $212,690.55 |
| 34 | $1,036,707.60 | $5,183.54 | $1,261.63 | $1,035,445.97 | $179,581.69 | $219,135.72 |
| 35 | $1,035,445.97 | $5,177.23 | $1,267.94 | $1,034,178.03 | $184,758.92 | $225,580.89 |
| 36 | $1,034,178.03 | $5,170.89 | $1,274.28 | $1,032,903.75 | $189,929.81 | $232,026.05 |
| 37 | $1,032,903.75 | $5,164.52 | $1,280.65 | $1,031,623.10 | $195,094.33 | $238,471.22 |
| 38 | $1,031,623.10 | $5,158.12 | $1,287.05 | $1,030,336.05 | $200,252.44 | $244,916.39 |
| 39 | $1,030,336.05 | $5,151.68 | $1,293.49 | $1,029,042.56 | $205,404.12 | $251,361.56 |
| 40 | $1,029,042.56 | $5,145.21 | $1,299.96 | $1,027,742.61 | $210,549.33 | $257,806.73 |
| 41 | $1,027,742.61 | $5,138.71 | $1,306.46 | $1,026,436.15 | $215,688.05 | $264,251.89 |
| 42 | $1,026,436.15 | $5,132.18 | $1,312.99 | $1,025,123.17 | $220,820.23 | $270,697.06 |
| 43 | $1,025,123.17 | $5,125.62 | $1,319.55 | $1,023,803.61 | $225,945.84 | $277,142.23 |
| 44 | $1,023,803.61 | $5,119.02 | $1,326.15 | $1,022,477.46 | $231,064.86 | $283,587.40 |
| 45 | $1,022,477.46 | $5,112.39 | $1,332.78 | $1,021,144.68 | $236,177.25 | $290,032.57 |
| 46 | $1,021,144.68 | $5,105.72 | $1,339.44 | $1,019,805.24 | $241,282.97 | $296,477.73 |
| 47 | $1,019,805.24 | $5,099.03 | $1,346.14 | $1,018,459.10 | $246,382.00 | $302,922.90 |
| 48 | $1,018,459.10 | $5,092.30 | $1,352.87 | $1,017,106.22 | $251,474.29 | $309,368.07 |
| 49 | $1,017,106.22 | $5,085.53 | $1,359.64 | $1,015,746.59 | $256,559.83 | $315,813.24 |
| 50 | $1,015,746.59 | $5,078.73 | $1,366.44 | $1,014,380.15 | $261,638.56 | $322,258.41 |
| 51 | $1,014,380.15 | $5,071.90 | $1,373.27 | $1,013,006.88 | $266,710.46 | $328,703.58 |
| 52 | $1,013,006.88 | $5,065.03 | $1,380.13 | $1,011,626.75 | $271,775.49 | $335,148.74 |
| 53 | $1,011,626.75 | $5,058.13 | $1,387.03 | $1,010,239.72 | $276,833.63 | $341,593.91 |
| 54 | $1,010,239.72 | $5,051.20 | $1,393.97 | $1,008,845.75 | $281,884.83 | $348,039.08 |
| 55 | $1,008,845.75 | $5,044.23 | $1,400.94 | $1,007,444.81 | $286,929.05 | $354,484.25 |
| 56 | $1,007,444.81 | $5,037.22 | $1,407.94 | $1,006,036.86 | $291,966.28 | $360,929.42 |
| 57 | $1,006,036.86 | $5,030.18 | $1,414.98 | $1,004,621.88 | $296,996.46 | $367,374.58 |
| 58 | $1,004,621.88 | $5,023.11 | $1,422.06 | $1,003,199.82 | $302,019.57 | $373,819.75 |
| 59 | $1,003,199.82 | $5,016.00 | $1,429.17 | $1,001,770.65 | $307,035.57 | $380,264.92 |
| 60 | $1,001,770.65 | $5,008.85 | $1,436.31 | $1,000,334.34 | $312,044.42 | $386,710.09 |
| 61 | $1,000,334.34 | $5,001.67 | $1,443.50 | $998,890.84 | $317,046.10 | $393,155.26 |
| 62 | $998,890.84 | $4,994.45 | $1,450.71 | $997,440.13 | $322,040.55 | $399,600.43 |
| 63 | $997,440.13 | $4,987.20 | $1,457.97 | $995,982.16 | $327,027.75 | $406,045.59 |
| 64 | $995,982.16 | $4,979.91 | $1,465.26 | $994,516.90 | $332,007.66 | $412,490.76 |
| 65 | $994,516.90 | $4,972.58 | $1,472.58 | $993,044.32 | $336,980.25 | $418,935.93 |
| 66 | $993,044.32 | $4,965.22 | $1,479.95 | $991,564.37 | $341,945.47 | $425,381.10 |
| 67 | $991,564.37 | $4,957.82 | $1,487.35 | $990,077.02 | $346,903.29 | $431,826.27 |
| 68 | $990,077.02 | $4,950.39 | $1,494.78 | $988,582.24 | $351,853.67 | $438,271.43 |
| 69 | $988,582.24 | $4,942.91 | $1,502.26 | $987,079.98 | $356,796.59 | $444,716.60 |
| 70 | $987,079.98 | $4,935.40 | $1,509.77 | $985,570.22 | $361,731.99 | $451,161.77 |
| 71 | $985,570.22 | $4,927.85 | $1,517.32 | $984,052.90 | $366,659.84 | $457,606.94 |
| 72 | $984,052.90 | $4,920.26 | $1,524.90 | $982,528.00 | $371,580.10 | $464,052.11 |
| 73 | $982,528.00 | $4,912.64 | $1,532.53 | $980,995.47 | $376,492.74 | $470,497.27 |
| 74 | $980,995.47 | $4,904.98 | $1,540.19 | $979,455.28 | $381,397.72 | $476,942.44 |
| 75 | $979,455.28 | $4,897.28 | $1,547.89 | $977,907.38 | $386,295.00 | $483,387.61 |
| 76 | $977,907.38 | $4,889.54 | $1,555.63 | $976,351.75 | $391,184.53 | $489,832.78 |
| 77 | $976,351.75 | $4,881.76 | $1,563.41 | $974,788.34 | $396,066.29 | $496,277.95 |
| 78 | $974,788.34 | $4,873.94 | $1,571.23 | $973,217.12 | $400,940.23 | $502,723.12 |
| 79 | $973,217.12 | $4,866.09 | $1,579.08 | $971,638.03 | $405,806.32 | $509,168.28 |
| 80 | $971,638.03 | $4,858.19 | $1,586.98 | $970,051.06 | $410,664.51 | $515,613.45 |
| 81 | $970,051.06 | $4,850.26 | $1,594.91 | $968,456.14 | $415,514.76 | $522,058.62 |
| 82 | $968,456.14 | $4,842.28 | $1,602.89 | $966,853.26 | $420,357.04 | $528,503.79 |
| 83 | $966,853.26 | $4,834.27 | $1,610.90 | $965,242.35 | $425,191.31 | $534,948.96 |
| 84 | $965,242.35 | $4,826.21 | $1,618.96 | $963,623.40 | $430,017.52 | $541,394.12 |
| 85 | $963,623.40 | $4,818.12 | $1,627.05 | $961,996.35 | $434,835.64 | $547,839.29 |
| 86 | $961,996.35 | $4,809.98 | $1,635.19 | $960,361.16 | $439,645.62 | $554,284.46 |
| 87 | $960,361.16 | $4,801.81 | $1,643.36 | $958,717.80 | $444,447.43 | $560,729.63 |
| 88 | $958,717.80 | $4,793.59 | $1,651.58 | $957,066.22 | $449,241.02 | $567,174.80 |
| 89 | $957,066.22 | $4,785.33 | $1,659.84 | $955,406.38 | $454,026.35 | $573,619.96 |
| 90 | $955,406.38 | $4,777.03 | $1,668.14 | $953,738.25 | $458,803.38 | $580,065.13 |
| 91 | $953,738.25 | $4,768.69 | $1,676.48 | $952,061.77 | $463,572.07 | $586,510.30 |
| 92 | $952,061.77 | $4,760.31 | $1,684.86 | $950,376.91 | $468,332.38 | $592,955.47 |
| 93 | $950,376.91 | $4,751.88 | $1,693.28 | $948,683.63 | $473,084.26 | $599,400.64 |
| 94 | $948,683.63 | $4,743.42 | $1,701.75 | $946,981.88 | $477,827.68 | $605,845.81 |
| 95 | $946,981.88 | $4,734.91 | $1,710.26 | $945,271.62 | $482,562.59 | $612,290.97 |
| 96 | $945,271.62 | $4,726.36 | $1,718.81 | $943,552.81 | $487,288.95 | $618,736.14 |
| 97 | $943,552.81 | $4,717.76 | $1,727.40 | $941,825.40 | $492,006.71 | $625,181.31 |
| 98 | $941,825.40 | $4,709.13 | $1,736.04 | $940,089.36 | $496,715.84 | $631,626.48 |
| 99 | $940,089.36 | $4,700.45 | $1,744.72 | $938,344.64 | $501,416.29 | $638,071.65 |
| 100 | $938,344.64 | $4,691.72 | $1,753.44 | $936,591.20 | $506,108.01 | $644,516.81 |
| 101 | $936,591.20 | $4,682.96 | $1,762.21 | $934,828.98 | $510,790.97 | $650,961.98 |
| 102 | $934,828.98 | $4,674.14 | $1,771.02 | $933,057.96 | $515,465.11 | $657,407.15 |
| 103 | $933,057.96 | $4,665.29 | $1,779.88 | $931,278.08 | $520,130.40 | $663,852.32 |
| 104 | $931,278.08 | $4,656.39 | $1,788.78 | $929,489.30 | $524,786.79 | $670,297.49 |
| 105 | $929,489.30 | $4,647.45 | $1,797.72 | $927,691.58 | $529,434.24 | $676,742.66 |
| 106 | $927,691.58 | $4,638.46 | $1,806.71 | $925,884.87 | $534,072.70 | $683,187.82 |
| 107 | $925,884.87 | $4,629.42 | $1,815.74 | $924,069.13 | $538,702.12 | $689,632.99 |
| 108 | $924,069.13 | $4,620.35 | $1,824.82 | $922,244.31 | $543,322.47 | $696,078.16 |
| 109 | $922,244.31 | $4,611.22 | $1,833.95 | $920,410.36 | $547,933.69 | $702,523.33 |
| 110 | $920,410.36 | $4,602.05 | $1,843.12 | $918,567.24 | $552,535.74 | $708,968.50 |
| 111 | $918,567.24 | $4,592.84 | $1,852.33 | $916,714.91 | $557,128.58 | $715,413.66 |
| 112 | $916,714.91 | $4,583.57 | $1,861.59 | $914,853.32 | $561,712.15 | $721,858.83 |
| 113 | $914,853.32 | $4,574.27 | $1,870.90 | $912,982.42 | $566,286.42 | $728,304.00 |
| 114 | $912,982.42 | $4,564.91 | $1,880.26 | $911,102.16 | $570,851.33 | $734,749.17 |
| 115 | $911,102.16 | $4,555.51 | $1,889.66 | $909,212.50 | $575,406.84 | $741,194.34 |
| 116 | $909,212.50 | $4,546.06 | $1,899.11 | $907,313.40 | $579,952.90 | $747,639.50 |
| 117 | $907,313.40 | $4,536.57 | $1,908.60 | $905,404.80 | $584,489.47 | $754,084.67 |
| 118 | $905,404.80 | $4,527.02 | $1,918.14 | $903,486.65 | $589,016.49 | $760,529.84 |
| 119 | $903,486.65 | $4,517.43 | $1,927.73 | $901,558.92 | $593,533.93 | $766,975.01 |
| 120 | $901,558.92 | $4,507.79 | $1,937.37 | $899,621.54 | $598,041.72 | $773,420.18 |
| 121 | $899,621.54 | $4,498.11 | $1,947.06 | $897,674.48 | $602,539.83 | $779,865.35 |
| 122 | $897,674.48 | $4,488.37 | $1,956.80 | $895,717.69 | $607,028.20 | $786,310.51 |
| 123 | $895,717.69 | $4,478.59 | $1,966.58 | $893,751.11 | $611,506.79 | $792,755.68 |
| 124 | $893,751.11 | $4,468.76 | $1,976.41 | $891,774.69 | $615,975.54 | $799,200.85 |
| 125 | $891,774.69 | $4,458.87 | $1,986.29 | $889,788.40 | $620,434.42 | $805,646.02 |
| 126 | $889,788.40 | $4,448.94 | $1,996.23 | $887,792.17 | $624,883.36 | $812,091.19 |
| 127 | $887,792.17 | $4,438.96 | $2,006.21 | $885,785.97 | $629,322.32 | $818,536.35 |
| 128 | $885,785.97 | $4,428.93 | $2,016.24 | $883,769.73 | $633,751.25 | $824,981.52 |
| 129 | $883,769.73 | $4,418.85 | $2,026.32 | $881,743.41 | $638,170.10 | $831,426.69 |
| 130 | $881,743.41 | $4,408.72 | $2,036.45 | $879,706.96 | $642,578.82 | $837,871.86 |
| 131 | $879,706.96 | $4,398.53 | $2,046.63 | $877,660.32 | $646,977.35 | $844,317.03 |
| 132 | $877,660.32 | $4,388.30 | $2,056.87 | $875,603.46 | $651,365.65 | $850,762.20 |
| 133 | $875,603.46 | $4,378.02 | $2,067.15 | $873,536.31 | $655,743.67 | $857,207.36 |
| 134 | $873,536.31 | $4,367.68 | $2,077.49 | $871,458.82 | $660,111.35 | $863,652.53 |
| 135 | $871,458.82 | $4,357.29 | $2,087.87 | $869,370.95 | $664,468.65 | $870,097.70 |
| 136 | $869,370.95 | $4,346.85 | $2,098.31 | $867,272.63 | $668,815.50 | $876,542.87 |
| 137 | $867,272.63 | $4,336.36 | $2,108.80 | $865,163.83 | $673,151.86 | $882,988.04 |
| 138 | $865,163.83 | $4,325.82 | $2,119.35 | $863,044.48 | $677,477.68 | $889,433.20 |
| 139 | $863,044.48 | $4,315.22 | $2,129.95 | $860,914.53 | $681,792.91 | $895,878.37 |
| 140 | $860,914.53 | $4,304.57 | $2,140.60 | $858,773.94 | $686,097.48 | $902,323.54 |
| 141 | $858,773.94 | $4,293.87 | $2,151.30 | $856,622.64 | $690,391.35 | $908,768.71 |
| 142 | $856,622.64 | $4,283.11 | $2,162.05 | $854,460.58 | $694,674.46 | $915,213.88 |
| 143 | $854,460.58 | $4,272.30 | $2,172.87 | $852,287.72 | $698,946.76 | $921,659.04 |
| 144 | $852,287.72 | $4,261.44 | $2,183.73 | $850,103.99 | $703,208.20 | $928,104.21 |
| 145 | $850,103.99 | $4,250.52 | $2,194.65 | $847,909.34 | $707,458.72 | $934,549.38 |
| 146 | $847,909.34 | $4,239.55 | $2,205.62 | $845,703.72 | $711,698.27 | $940,994.55 |
| 147 | $845,703.72 | $4,228.52 | $2,216.65 | $843,487.07 | $715,926.79 | $947,439.72 |
| 148 | $843,487.07 | $4,217.44 | $2,227.73 | $841,259.34 | $720,144.22 | $953,884.89 |
| 149 | $841,259.34 | $4,206.30 | $2,238.87 | $839,020.47 | $724,350.52 | $960,330.05 |
| 150 | $839,020.47 | $4,195.10 | $2,250.07 | $836,770.40 | $728,545.62 | $966,775.22 |
| 151 | $836,770.40 | $4,183.85 | $2,261.32 | $834,509.08 | $732,729.47 | $973,220.39 |
| 152 | $834,509.08 | $4,172.55 | $2,272.62 | $832,236.46 | $736,902.02 | $979,665.56 |
| 153 | $832,236.46 | $4,161.18 | $2,283.99 | $829,952.48 | $741,063.20 | $986,110.73 |
| 154 | $829,952.48 | $4,149.76 | $2,295.41 | $827,657.07 | $745,212.96 | $992,555.89 |
| 155 | $827,657.07 | $4,138.29 | $2,306.88 | $825,350.19 | $749,351.25 | $999,001.06 |
| 156 | $825,350.19 | $4,126.75 | $2,318.42 | $823,031.77 | $753,478.00 | $1,005,446.23 |
| 157 | $823,031.77 | $4,115.16 | $2,330.01 | $820,701.76 | $757,593.16 | $1,011,891.40 |
| 158 | $820,701.76 | $4,103.51 | $2,341.66 | $818,360.10 | $761,696.67 | $1,018,336.57 |
| 159 | $818,360.10 | $4,091.80 | $2,353.37 | $816,006.73 | $765,788.47 | $1,024,781.74 |
| 160 | $816,006.73 | $4,080.03 | $2,365.13 | $813,641.60 | $769,868.50 | $1,031,226.90 |
| 161 | $813,641.60 | $4,068.21 | $2,376.96 | $811,264.64 | $773,936.71 | $1,037,672.07 |
| 162 | $811,264.64 | $4,056.32 | $2,388.84 | $808,875.79 | $777,993.03 | $1,044,117.24 |
| 163 | $808,875.79 | $4,044.38 | $2,400.79 | $806,475.00 | $782,037.41 | $1,050,562.41 |
| 164 | $806,475.00 | $4,032.38 | $2,412.79 | $804,062.21 | $786,069.79 | $1,057,007.58 |
| 165 | $804,062.21 | $4,020.31 | $2,424.86 | $801,637.35 | $790,090.10 | $1,063,452.74 |
| 166 | $801,637.35 | $4,008.19 | $2,436.98 | $799,200.37 | $794,098.29 | $1,069,897.91 |
| 167 | $799,200.37 | $3,996.00 | $2,449.17 | $796,751.21 | $798,094.29 | $1,076,343.08 |
| 168 | $796,751.21 | $3,983.76 | $2,461.41 | $794,289.79 | $802,078.04 | $1,082,788.25 |
| 169 | $794,289.79 | $3,971.45 | $2,473.72 | $791,816.08 | $806,049.49 | $1,089,233.42 |
| 170 | $791,816.08 | $3,959.08 | $2,486.09 | $789,329.99 | $810,008.57 | $1,095,678.58 |
| 171 | $789,329.99 | $3,946.65 | $2,498.52 | $786,831.47 | $813,955.22 | $1,102,123.75 |
| 172 | $786,831.47 | $3,934.16 | $2,511.01 | $784,320.46 | $817,889.38 | $1,108,568.92 |
| 173 | $784,320.46 | $3,921.60 | $2,523.57 | $781,796.89 | $821,810.98 | $1,115,014.09 |
| 174 | $781,796.89 | $3,908.98 | $2,536.18 | $779,260.71 | $825,719.97 | $1,121,459.26 |
| 175 | $779,260.71 | $3,896.30 | $2,548.86 | $776,711.84 | $829,616.27 | $1,127,904.43 |
| 176 | $776,711.84 | $3,883.56 | $2,561.61 | $774,150.24 | $833,499.83 | $1,134,349.59 |
| 177 | $774,150.24 | $3,870.75 | $2,574.42 | $771,575.82 | $837,370.58 | $1,140,794.76 |
| 178 | $771,575.82 | $3,857.88 | $2,587.29 | $768,988.53 | $841,228.46 | $1,147,239.93 |
| 179 | $768,988.53 | $3,844.94 | $2,600.23 | $766,388.30 | $845,073.40 | $1,153,685.10 |
| 180 | $766,388.30 | $3,831.94 | $2,613.23 | $763,775.08 | $848,905.34 | $1,160,130.27 |
| 181 | $763,775.08 | $3,818.88 | $2,626.29 | $761,148.79 | $852,724.22 | $1,166,575.43 |
| 182 | $761,148.79 | $3,805.74 | $2,639.42 | $758,509.36 | $856,529.96 | $1,173,020.60 |
| 183 | $758,509.36 | $3,792.55 | $2,652.62 | $755,856.74 | $860,322.51 | $1,179,465.77 |
| 184 | $755,856.74 | $3,779.28 | $2,665.88 | $753,190.86 | $864,101.79 | $1,185,910.94 |
| 185 | $753,190.86 | $3,765.95 | $2,679.21 | $750,511.64 | $867,867.75 | $1,192,356.11 |
| 186 | $750,511.64 | $3,752.56 | $2,692.61 | $747,819.03 | $871,620.31 | $1,198,801.28 |
| 187 | $747,819.03 | $3,739.10 | $2,706.07 | $745,112.96 | $875,359.40 | $1,205,246.44 |
| 188 | $745,112.96 | $3,725.56 | $2,719.60 | $742,393.35 | $879,084.97 | $1,211,691.61 |
| 189 | $742,393.35 | $3,711.97 | $2,733.20 | $739,660.15 | $882,796.93 | $1,218,136.78 |
| 190 | $739,660.15 | $3,698.30 | $2,746.87 | $736,913.29 | $886,495.23 | $1,224,581.95 |
| 191 | $736,913.29 | $3,684.57 | $2,760.60 | $734,152.68 | $890,179.80 | $1,231,027.12 |
| 192 | $734,152.68 | $3,670.76 | $2,774.40 | $731,378.28 | $893,850.56 | $1,237,472.28 |
| 193 | $731,378.28 | $3,656.89 | $2,788.28 | $728,590.00 | $897,507.46 | $1,243,917.45 |
| 194 | $728,590.00 | $3,642.95 | $2,802.22 | $725,787.78 | $901,150.41 | $1,250,362.62 |
| 195 | $725,787.78 | $3,628.94 | $2,816.23 | $722,971.56 | $904,779.34 | $1,256,807.79 |
| 196 | $722,971.56 | $3,614.86 | $2,830.31 | $720,141.25 | $908,394.20 | $1,263,252.96 |
| 197 | $720,141.25 | $3,600.71 | $2,844.46 | $717,296.78 | $911,994.91 | $1,269,698.12 |
| 198 | $717,296.78 | $3,586.48 | $2,858.68 | $714,438.10 | $915,581.39 | $1,276,143.29 |
| 199 | $714,438.10 | $3,572.19 | $2,872.98 | $711,565.12 | $919,153.58 | $1,282,588.46 |
| 200 | $711,565.12 | $3,557.83 | $2,887.34 | $708,677.78 | $922,711.41 | $1,289,033.63 |
| 201 | $708,677.78 | $3,543.39 | $2,901.78 | $705,776.00 | $926,254.80 | $1,295,478.80 |
| 202 | $705,776.00 | $3,528.88 | $2,916.29 | $702,859.71 | $929,783.68 | $1,301,923.97 |
| 203 | $702,859.71 | $3,514.30 | $2,930.87 | $699,928.84 | $933,297.98 | $1,308,369.13 |
| 204 | $699,928.84 | $3,499.64 | $2,945.52 | $696,983.32 | $936,797.62 | $1,314,814.30 |
| 205 | $696,983.32 | $3,484.92 | $2,960.25 | $694,023.07 | $940,282.54 | $1,321,259.47 |
| 206 | $694,023.07 | $3,470.12 | $2,975.05 | $691,048.01 | $943,752.65 | $1,327,704.64 |
| 207 | $691,048.01 | $3,455.24 | $2,989.93 | $688,058.09 | $947,207.89 | $1,334,149.81 |
| 208 | $688,058.09 | $3,440.29 | $3,004.88 | $685,053.21 | $950,648.18 | $1,340,594.97 |
| 209 | $685,053.21 | $3,425.27 | $3,019.90 | $682,033.31 | $954,073.45 | $1,347,040.14 |
| 210 | $682,033.31 | $3,410.17 | $3,035.00 | $678,998.30 | $957,483.61 | $1,353,485.31 |
| 211 | $678,998.30 | $3,394.99 | $3,050.18 | $675,948.13 | $960,878.61 | $1,359,930.48 |
| 212 | $675,948.13 | $3,379.74 | $3,065.43 | $672,882.70 | $964,258.35 | $1,366,375.65 |
| 213 | $672,882.70 | $3,364.41 | $3,080.75 | $669,801.95 | $967,622.76 | $1,372,820.81 |
| 214 | $669,801.95 | $3,349.01 | $3,096.16 | $666,705.79 | $970,971.77 | $1,379,265.98 |
| 215 | $666,705.79 | $3,333.53 | $3,111.64 | $663,594.15 | $974,305.30 | $1,385,711.15 |
| 216 | $663,594.15 | $3,317.97 | $3,127.20 | $660,466.95 | $977,623.27 | $1,392,156.32 |
| 217 | $660,466.95 | $3,302.33 | $3,142.83 | $657,324.12 | $980,925.60 | $1,398,601.49 |
| 218 | $657,324.12 | $3,286.62 | $3,158.55 | $654,165.57 | $984,212.23 | $1,405,046.66 |
| 219 | $654,165.57 | $3,270.83 | $3,174.34 | $650,991.23 | $987,483.05 | $1,411,491.82 |
| 220 | $650,991.23 | $3,254.96 | $3,190.21 | $647,801.02 | $990,738.01 | $1,417,936.99 |
| 221 | $647,801.02 | $3,239.01 | $3,206.16 | $644,594.85 | $993,977.01 | $1,424,382.16 |
| 222 | $644,594.85 | $3,222.97 | $3,222.19 | $641,372.66 | $997,199.99 | $1,430,827.33 |
| 223 | $641,372.66 | $3,206.86 | $3,238.30 | $638,134.36 | $1,000,406.85 | $1,437,272.50 |
| 224 | $638,134.36 | $3,190.67 | $3,254.50 | $634,879.86 | $1,003,597.52 | $1,443,717.66 |
| 225 | $634,879.86 | $3,174.40 | $3,270.77 | $631,609.09 | $1,006,771.92 | $1,450,162.83 |
| 226 | $631,609.09 | $3,158.05 | $3,287.12 | $628,321.97 | $1,009,929.97 | $1,456,608.00 |
| 227 | $628,321.97 | $3,141.61 | $3,303.56 | $625,018.41 | $1,013,071.58 | $1,463,053.17 |
| 228 | $625,018.41 | $3,125.09 | $3,320.08 | $621,698.33 | $1,016,196.67 | $1,469,498.34 |
| 229 | $621,698.33 | $3,108.49 | $3,336.68 | $618,361.66 | $1,019,305.16 | $1,475,943.51 |
| 230 | $618,361.66 | $3,091.81 | $3,353.36 | $615,008.30 | $1,022,396.97 | $1,482,388.67 |
| 231 | $615,008.30 | $3,075.04 | $3,370.13 | $611,638.17 | $1,025,472.01 | $1,488,833.84 |
| 232 | $611,638.17 | $3,058.19 | $3,386.98 | $608,251.19 | $1,028,530.20 | $1,495,279.01 |
| 233 | $608,251.19 | $3,041.26 | $3,403.91 | $604,847.28 | $1,031,571.46 | $1,501,724.18 |
| 234 | $604,847.28 | $3,024.24 | $3,420.93 | $601,426.35 | $1,034,595.69 | $1,508,169.35 |
| 235 | $601,426.35 | $3,007.13 | $3,438.04 | $597,988.31 | $1,037,602.83 | $1,514,614.51 |
| 236 | $597,988.31 | $2,989.94 | $3,455.23 | $594,533.09 | $1,040,592.77 | $1,521,059.68 |
| 237 | $594,533.09 | $2,972.67 | $3,472.50 | $591,060.58 | $1,043,565.43 | $1,527,504.85 |
| 238 | $591,060.58 | $2,955.30 | $3,489.87 | $587,570.72 | $1,046,520.74 | $1,533,950.02 |
| 239 | $587,570.72 | $2,937.85 | $3,507.31 | $584,063.40 | $1,049,458.59 | $1,540,395.19 |
| 240 | $584,063.40 | $2,920.32 | $3,524.85 | $580,538.55 | $1,052,378.91 | $1,546,840.35 |
| 241 | $580,538.55 | $2,902.69 | $3,542.48 | $576,996.08 | $1,055,281.60 | $1,553,285.52 |
| 242 | $576,996.08 | $2,884.98 | $3,560.19 | $573,435.89 | $1,058,166.58 | $1,559,730.69 |
| 243 | $573,435.89 | $2,867.18 | $3,577.99 | $569,857.90 | $1,061,033.76 | $1,566,175.86 |
| 244 | $569,857.90 | $2,849.29 | $3,595.88 | $566,262.02 | $1,063,883.05 | $1,572,621.03 |
| 245 | $566,262.02 | $2,831.31 | $3,613.86 | $562,648.16 | $1,066,714.36 | $1,579,066.20 |
| 246 | $562,648.16 | $2,813.24 | $3,631.93 | $559,016.24 | $1,069,527.60 | $1,585,511.36 |
| 247 | $559,016.24 | $2,795.08 | $3,650.09 | $555,366.15 | $1,072,322.68 | $1,591,956.53 |
| 248 | $555,366.15 | $2,776.83 | $3,668.34 | $551,697.81 | $1,075,099.51 | $1,598,401.70 |
| 249 | $551,697.81 | $2,758.49 | $3,686.68 | $548,011.13 | $1,077,858.00 | $1,604,846.87 |
| 250 | $548,011.13 | $2,740.06 | $3,705.11 | $544,306.02 | $1,080,598.06 | $1,611,292.04 |
| 251 | $544,306.02 | $2,721.53 | $3,723.64 | $540,582.38 | $1,083,319.59 | $1,617,737.20 |
| 252 | $540,582.38 | $2,702.91 | $3,742.26 | $536,840.13 | $1,086,022.50 | $1,624,182.37 |
| 253 | $536,840.13 | $2,684.20 | $3,760.97 | $533,079.16 | $1,088,706.70 | $1,630,627.54 |
| 254 | $533,079.16 | $2,665.40 | $3,779.77 | $529,299.39 | $1,091,372.10 | $1,637,072.71 |
| 255 | $529,299.39 | $2,646.50 | $3,798.67 | $525,500.71 | $1,094,018.59 | $1,643,517.88 |
| 256 | $525,500.71 | $2,627.50 | $3,817.66 | $521,683.05 | $1,096,646.10 | $1,649,963.05 |
| 257 | $521,683.05 | $2,608.42 | $3,836.75 | $517,846.30 | $1,099,254.51 | $1,656,408.21 |
| 258 | $517,846.30 | $2,589.23 | $3,855.94 | $513,990.36 | $1,101,843.74 | $1,662,853.38 |
| 259 | $513,990.36 | $2,569.95 | $3,875.22 | $510,115.14 | $1,104,413.69 | $1,669,298.55 |
| 260 | $510,115.14 | $2,550.58 | $3,894.59 | $506,220.55 | $1,106,964.27 | $1,675,743.72 |
| 261 | $506,220.55 | $2,531.10 | $3,914.07 | $502,306.49 | $1,109,495.37 | $1,682,188.89 |
| 262 | $502,306.49 | $2,511.53 | $3,933.64 | $498,372.85 | $1,112,006.91 | $1,688,634.05 |
| 263 | $498,372.85 | $2,491.86 | $3,953.30 | $494,419.55 | $1,114,498.77 | $1,695,079.22 |
| 264 | $494,419.55 | $2,472.10 | $3,973.07 | $490,446.48 | $1,116,970.87 | $1,701,524.39 |
| 265 | $490,446.48 | $2,452.23 | $3,992.94 | $486,453.54 | $1,119,423.10 | $1,707,969.56 |
| 266 | $486,453.54 | $2,432.27 | $4,012.90 | $482,440.64 | $1,121,855.37 | $1,714,414.73 |
| 267 | $482,440.64 | $2,412.20 | $4,032.96 | $478,407.68 | $1,124,267.57 | $1,720,859.89 |
| 268 | $478,407.68 | $2,392.04 | $4,053.13 | $474,354.55 | $1,126,659.61 | $1,727,305.06 |
| 269 | $474,354.55 | $2,371.77 | $4,073.40 | $470,281.15 | $1,129,031.38 | $1,733,750.23 |
| 270 | $470,281.15 | $2,351.41 | $4,093.76 | $466,187.39 | $1,131,382.79 | $1,740,195.40 |
| 271 | $466,187.39 | $2,330.94 | $4,114.23 | $462,073.16 | $1,133,713.72 | $1,746,640.57 |
| 272 | $462,073.16 | $2,310.37 | $4,134.80 | $457,938.35 | $1,136,024.09 | $1,753,085.74 |
| 273 | $457,938.35 | $2,289.69 | $4,155.48 | $453,782.88 | $1,138,313.78 | $1,759,530.90 |
| 274 | $453,782.88 | $2,268.91 | $4,176.25 | $449,606.62 | $1,140,582.70 | $1,765,976.07 |
| 275 | $449,606.62 | $2,248.03 | $4,197.14 | $445,409.49 | $1,142,830.73 | $1,772,421.24 |
| 276 | $445,409.49 | $2,227.05 | $4,218.12 | $441,191.37 | $1,145,057.78 | $1,778,866.41 |
| 277 | $441,191.37 | $2,205.96 | $4,239.21 | $436,952.16 | $1,147,263.73 | $1,785,311.58 |
| 278 | $436,952.16 | $2,184.76 | $4,260.41 | $432,691.75 | $1,149,448.49 | $1,791,756.74 |
| 279 | $432,691.75 | $2,163.46 | $4,281.71 | $428,410.04 | $1,151,611.95 | $1,798,201.91 |
| 280 | $428,410.04 | $2,142.05 | $4,303.12 | $424,106.92 | $1,153,754.00 | $1,804,647.08 |
| 281 | $424,106.92 | $2,120.53 | $4,324.63 | $419,782.29 | $1,155,874.54 | $1,811,092.25 |
| 282 | $419,782.29 | $2,098.91 | $4,346.26 | $415,436.03 | $1,157,973.45 | $1,817,537.42 |
| 283 | $415,436.03 | $2,077.18 | $4,367.99 | $411,068.04 | $1,160,050.63 | $1,823,982.59 |
| 284 | $411,068.04 | $2,055.34 | $4,389.83 | $406,678.22 | $1,162,105.97 | $1,830,427.75 |
| 285 | $406,678.22 | $2,033.39 | $4,411.78 | $402,266.44 | $1,164,139.36 | $1,836,872.92 |
| 286 | $402,266.44 | $2,011.33 | $4,433.84 | $397,832.60 | $1,166,150.69 | $1,843,318.09 |
| 287 | $397,832.60 | $1,989.16 | $4,456.01 | $393,376.60 | $1,168,139.86 | $1,849,763.26 |
| 288 | $393,376.60 | $1,966.88 | $4,478.29 | $388,898.31 | $1,170,106.74 | $1,856,208.43 |
| 289 | $388,898.31 | $1,944.49 | $4,500.68 | $384,397.64 | $1,172,051.23 | $1,862,653.59 |
| 290 | $384,397.64 | $1,921.99 | $4,523.18 | $379,874.46 | $1,173,973.22 | $1,869,098.76 |
| 291 | $379,874.46 | $1,899.37 | $4,545.80 | $375,328.66 | $1,175,872.59 | $1,875,543.93 |
| 292 | $375,328.66 | $1,876.64 | $4,568.52 | $370,760.14 | $1,177,749.23 | $1,881,989.10 |
| 293 | $370,760.14 | $1,853.80 | $4,591.37 | $366,168.77 | $1,179,603.04 | $1,888,434.27 |
| 294 | $366,168.77 | $1,830.84 | $4,614.32 | $361,554.44 | $1,181,433.88 | $1,894,879.43 |
| 295 | $361,554.44 | $1,807.77 | $4,637.40 | $356,917.05 | $1,183,241.65 | $1,901,324.60 |
| 296 | $356,917.05 | $1,784.59 | $4,660.58 | $352,256.47 | $1,185,026.24 | $1,907,769.77 |
| 297 | $352,256.47 | $1,761.28 | $4,683.89 | $347,572.58 | $1,186,787.52 | $1,914,214.94 |
| 298 | $347,572.58 | $1,737.86 | $4,707.31 | $342,865.27 | $1,188,525.38 | $1,920,660.11 |
| 299 | $342,865.27 | $1,714.33 | $4,730.84 | $338,134.43 | $1,190,239.71 | $1,927,105.28 |
| 300 | $338,134.43 | $1,690.67 | $4,754.50 | $333,379.94 | $1,191,930.38 | $1,933,550.44 |
| 301 | $333,379.94 | $1,666.90 | $4,778.27 | $328,601.67 | $1,193,597.28 | $1,939,995.61 |
| 302 | $328,601.67 | $1,643.01 | $4,802.16 | $323,799.51 | $1,195,240.29 | $1,946,440.78 |
| 303 | $323,799.51 | $1,619.00 | $4,826.17 | $318,973.34 | $1,196,859.29 | $1,952,885.95 |
| 304 | $318,973.34 | $1,594.87 | $4,850.30 | $314,123.04 | $1,198,454.15 | $1,959,331.12 |
| 305 | $314,123.04 | $1,570.62 | $4,874.55 | $309,248.48 | $1,200,024.77 | $1,965,776.28 |
| 306 | $309,248.48 | $1,546.24 | $4,898.93 | $304,349.56 | $1,201,571.01 | $1,972,221.45 |
| 307 | $304,349.56 | $1,521.75 | $4,923.42 | $299,426.14 | $1,203,092.76 | $1,978,666.62 |
| 308 | $299,426.14 | $1,497.13 | $4,948.04 | $294,478.10 | $1,204,589.89 | $1,985,111.79 |
| 309 | $294,478.10 | $1,472.39 | $4,972.78 | $289,505.32 | $1,206,062.28 | $1,991,556.96 |
| 310 | $289,505.32 | $1,447.53 | $4,997.64 | $284,507.68 | $1,207,509.81 | $1,998,002.13 |
| 311 | $284,507.68 | $1,422.54 | $5,022.63 | $279,485.05 | $1,208,932.34 | $2,004,447.29 |
| 312 | $279,485.05 | $1,397.43 | $5,047.74 | $274,437.31 | $1,210,329.77 | $2,010,892.46 |
| 313 | $274,437.31 | $1,372.19 | $5,072.98 | $269,364.33 | $1,211,701.96 | $2,017,337.63 |
| 314 | $269,364.33 | $1,346.82 | $5,098.35 | $264,265.98 | $1,213,048.78 | $2,023,782.80 |
| 315 | $264,265.98 | $1,321.33 | $5,123.84 | $259,142.14 | $1,214,370.11 | $2,030,227.97 |
| 316 | $259,142.14 | $1,295.71 | $5,149.46 | $253,992.68 | $1,215,665.82 | $2,036,673.13 |
| 317 | $253,992.68 | $1,269.96 | $5,175.20 | $248,817.48 | $1,216,935.78 | $2,043,118.30 |
| 318 | $248,817.48 | $1,244.09 | $5,201.08 | $243,616.40 | $1,218,179.87 | $2,049,563.47 |
| 319 | $243,616.40 | $1,218.08 | $5,227.09 | $238,389.31 | $1,219,397.95 | $2,056,008.64 |
| 320 | $238,389.31 | $1,191.95 | $5,253.22 | $233,136.09 | $1,220,589.90 | $2,062,453.81 |
| 321 | $233,136.09 | $1,165.68 | $5,279.49 | $227,856.60 | $1,221,755.58 | $2,068,898.97 |
| 322 | $227,856.60 | $1,139.28 | $5,305.89 | $222,550.72 | $1,222,894.86 | $2,075,344.14 |
| 323 | $222,550.72 | $1,112.75 | $5,332.41 | $217,218.30 | $1,224,007.61 | $2,081,789.31 |
| 324 | $217,218.30 | $1,086.09 | $5,359.08 | $211,859.23 | $1,225,093.71 | $2,088,234.48 |
| 325 | $211,859.23 | $1,059.30 | $5,385.87 | $206,473.35 | $1,226,153.00 | $2,094,679.65 |
| 326 | $206,473.35 | $1,032.37 | $5,412.80 | $201,060.55 | $1,227,185.37 | $2,101,124.82 |
| 327 | $201,060.55 | $1,005.30 | $5,439.87 | $195,620.69 | $1,228,190.67 | $2,107,569.98 |
| 328 | $195,620.69 | $978.10 | $5,467.06 | $190,153.62 | $1,229,168.77 | $2,114,015.15 |
| 329 | $190,153.62 | $950.77 | $5,494.40 | $184,659.22 | $1,230,119.54 | $2,120,460.32 |
| 330 | $184,659.22 | $923.30 | $5,521.87 | $179,137.35 | $1,231,042.84 | $2,126,905.49 |
| 331 | $179,137.35 | $895.69 | $5,549.48 | $173,587.87 | $1,231,938.53 | $2,133,350.66 |
| 332 | $173,587.87 | $867.94 | $5,577.23 | $168,010.64 | $1,232,806.47 | $2,139,795.82 |
| 333 | $168,010.64 | $840.05 | $5,605.11 | $162,405.53 | $1,233,646.52 | $2,146,240.99 |
| 334 | $162,405.53 | $812.03 | $5,633.14 | $156,772.39 | $1,234,458.55 | $2,152,686.16 |
| 335 | $156,772.39 | $783.86 | $5,661.31 | $151,111.08 | $1,235,242.41 | $2,159,131.33 |
| 336 | $151,111.08 | $755.56 | $5,689.61 | $145,421.47 | $1,235,997.96 | $2,165,576.50 |
| 337 | $145,421.47 | $727.11 | $5,718.06 | $139,703.41 | $1,236,725.07 | $2,172,021.66 |
| 338 | $139,703.41 | $698.52 | $5,746.65 | $133,956.75 | $1,237,423.59 | $2,178,466.83 |
| 339 | $133,956.75 | $669.78 | $5,775.38 | $128,181.37 | $1,238,093.37 | $2,184,912.00 |
| 340 | $128,181.37 | $640.91 | $5,804.26 | $122,377.11 | $1,238,734.28 | $2,191,357.17 |
| 341 | $122,377.11 | $611.89 | $5,833.28 | $116,543.83 | $1,239,346.16 | $2,197,802.34 |
| 342 | $116,543.83 | $582.72 | $5,862.45 | $110,681.38 | $1,239,928.88 | $2,204,247.51 |
| 343 | $110,681.38 | $553.41 | $5,891.76 | $104,789.62 | $1,240,482.29 | $2,210,692.67 |
| 344 | $104,789.62 | $523.95 | $5,921.22 | $98,868.40 | $1,241,006.24 | $2,217,137.84 |
| 345 | $98,868.40 | $494.34 | $5,950.83 | $92,917.57 | $1,241,500.58 | $2,223,583.01 |
| 346 | $92,917.57 | $464.59 | $5,980.58 | $86,936.99 | $1,241,965.17 | $2,230,028.18 |
| 347 | $86,936.99 | $434.68 | $6,010.48 | $80,926.51 | $1,242,399.85 | $2,236,473.35 |
| 348 | $80,926.51 | $404.63 | $6,040.54 | $74,885.97 | $1,242,804.49 | $2,242,918.51 |
| 349 | $74,885.97 | $374.43 | $6,070.74 | $68,815.23 | $1,243,178.92 | $2,249,363.68 |
| 350 | $68,815.23 | $344.08 | $6,101.09 | $62,714.14 | $1,243,522.99 | $2,255,808.85 |
| 351 | $62,714.14 | $313.57 | $6,131.60 | $56,582.54 | $1,243,836.56 | $2,262,254.02 |
| 352 | $56,582.54 | $282.91 | $6,162.26 | $50,420.29 | $1,244,119.47 | $2,268,699.19 |
| 353 | $50,420.29 | $252.10 | $6,193.07 | $44,227.22 | $1,244,371.58 | $2,275,144.36 |
| 354 | $44,227.22 | $221.14 | $6,224.03 | $38,003.19 | $1,244,592.71 | $2,281,589.52 |
| 355 | $38,003.19 | $190.02 | $6,255.15 | $31,748.04 | $1,244,782.73 | $2,288,034.69 |
| 356 | $31,748.04 | $158.74 | $6,286.43 | $25,461.61 | $1,244,941.47 | $2,294,479.86 |
| 357 | $25,461.61 | $127.31 | $6,317.86 | $19,143.75 | $1,245,068.78 | $2,300,925.03 |
| 358 | $19,143.75 | $95.72 | $6,349.45 | $12,794.30 | $1,245,164.50 | $2,307,370.20 |
| 359 | $12,794.30 | $63.97 | $6,381.20 | $6,413.10 | $1,245,228.47 | $2,313,815.36 |
| 360 | $6,413.10 | $32.07 | $6,413.10 | $-0.00 | $1,245,260.53 | $2,320,260.53 |