|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075,680.00 | $3,697.65 | $1,515.63 | $1,074,164.37 | $3,697.65 | $5,213.28 |
| 2 | $1,074,164.37 | $3,692.44 | $1,520.84 | $1,072,643.53 | $7,390.09 | $10,426.56 |
| 3 | $1,072,643.53 | $3,687.21 | $1,526.07 | $1,071,117.46 | $11,077.30 | $15,639.84 |
| 4 | $1,071,117.46 | $3,681.97 | $1,531.31 | $1,069,586.15 | $14,759.27 | $20,853.12 |
| 5 | $1,069,586.15 | $3,676.70 | $1,536.58 | $1,068,049.57 | $18,435.97 | $26,066.40 |
| 6 | $1,068,049.57 | $3,671.42 | $1,541.86 | $1,066,507.71 | $22,107.39 | $31,279.68 |
| 7 | $1,066,507.71 | $3,666.12 | $1,547.16 | $1,064,960.55 | $25,773.51 | $36,492.96 |
| 8 | $1,064,960.55 | $3,660.80 | $1,552.48 | $1,063,408.07 | $29,434.31 | $41,706.24 |
| 9 | $1,063,408.07 | $3,655.47 | $1,557.81 | $1,061,850.26 | $33,089.78 | $46,919.52 |
| 10 | $1,061,850.26 | $3,650.11 | $1,563.17 | $1,060,287.09 | $36,739.89 | $52,132.80 |
| 11 | $1,060,287.09 | $3,644.74 | $1,568.54 | $1,058,718.54 | $40,384.63 | $57,346.08 |
| 12 | $1,058,718.54 | $3,639.34 | $1,573.94 | $1,057,144.61 | $44,023.97 | $62,559.36 |
| 13 | $1,057,144.61 | $3,633.93 | $1,579.35 | $1,055,565.26 | $47,657.91 | $67,772.64 |
| 14 | $1,055,565.26 | $3,628.51 | $1,584.77 | $1,053,980.49 | $51,286.41 | $72,985.92 |
| 15 | $1,053,980.49 | $3,623.06 | $1,590.22 | $1,052,390.27 | $54,909.47 | $78,199.20 |
| 16 | $1,052,390.27 | $3,617.59 | $1,595.69 | $1,050,794.58 | $58,527.06 | $83,412.48 |
| 17 | $1,050,794.58 | $3,612.11 | $1,601.17 | $1,049,193.40 | $62,139.17 | $88,625.76 |
| 18 | $1,049,193.40 | $3,606.60 | $1,606.68 | $1,047,586.72 | $65,745.77 | $93,839.04 |
| 19 | $1,047,586.72 | $3,601.08 | $1,612.20 | $1,045,974.52 | $69,346.85 | $99,052.32 |
| 20 | $1,045,974.52 | $3,595.54 | $1,617.74 | $1,044,356.78 | $72,942.39 | $104,265.60 |
| 21 | $1,044,356.78 | $3,589.98 | $1,623.30 | $1,042,733.48 | $76,532.36 | $109,478.89 |
| 22 | $1,042,733.48 | $3,584.40 | $1,628.88 | $1,041,104.59 | $80,116.76 | $114,692.17 |
| 23 | $1,041,104.59 | $3,578.80 | $1,634.48 | $1,039,470.11 | $83,695.56 | $119,905.45 |
| 24 | $1,039,470.11 | $3,573.18 | $1,640.10 | $1,037,830.01 | $87,268.73 | $125,118.73 |
| 25 | $1,037,830.01 | $3,567.54 | $1,645.74 | $1,036,184.27 | $90,836.27 | $130,332.01 |
| 26 | $1,036,184.27 | $3,561.88 | $1,651.40 | $1,034,532.87 | $94,398.16 | $135,545.29 |
| 27 | $1,034,532.87 | $3,556.21 | $1,657.07 | $1,032,875.80 | $97,954.36 | $140,758.57 |
| 28 | $1,032,875.80 | $3,550.51 | $1,662.77 | $1,031,213.03 | $101,504.88 | $145,971.85 |
| 29 | $1,031,213.03 | $3,544.79 | $1,668.49 | $1,029,544.54 | $105,049.67 | $151,185.13 |
| 30 | $1,029,544.54 | $3,539.06 | $1,674.22 | $1,027,870.32 | $108,588.73 | $156,398.41 |
| 31 | $1,027,870.32 | $3,533.30 | $1,679.98 | $1,026,190.35 | $112,122.03 | $161,611.69 |
| 32 | $1,026,190.35 | $3,527.53 | $1,685.75 | $1,024,504.60 | $115,649.56 | $166,824.97 |
| 33 | $1,024,504.60 | $3,521.73 | $1,691.55 | $1,022,813.05 | $119,171.30 | $172,038.25 |
| 34 | $1,022,813.05 | $3,515.92 | $1,697.36 | $1,021,115.69 | $122,687.22 | $177,251.53 |
| 35 | $1,021,115.69 | $3,510.09 | $1,703.20 | $1,019,412.49 | $126,197.30 | $182,464.81 |
| 36 | $1,019,412.49 | $3,504.23 | $1,709.05 | $1,017,703.44 | $129,701.53 | $187,678.09 |
| 37 | $1,017,703.44 | $3,498.36 | $1,714.92 | $1,015,988.52 | $133,199.89 | $192,891.37 |
| 38 | $1,015,988.52 | $3,492.46 | $1,720.82 | $1,014,267.70 | $136,692.35 | $198,104.65 |
| 39 | $1,014,267.70 | $3,486.55 | $1,726.74 | $1,012,540.97 | $140,178.89 | $203,317.93 |
| 40 | $1,012,540.97 | $3,480.61 | $1,732.67 | $1,010,808.29 | $143,659.50 | $208,531.21 |
| 41 | $1,010,808.29 | $3,474.65 | $1,738.63 | $1,009,069.67 | $147,134.16 | $213,744.49 |
| 42 | $1,009,069.67 | $3,468.68 | $1,744.60 | $1,007,325.06 | $150,602.83 | $218,957.77 |
| 43 | $1,007,325.06 | $3,462.68 | $1,750.60 | $1,005,574.46 | $154,065.51 | $224,171.05 |
| 44 | $1,005,574.46 | $3,456.66 | $1,756.62 | $1,003,817.85 | $157,522.18 | $229,384.33 |
| 45 | $1,003,817.85 | $3,450.62 | $1,762.66 | $1,002,055.19 | $160,972.80 | $234,597.61 |
| 46 | $1,002,055.19 | $3,444.56 | $1,768.72 | $1,000,286.47 | $164,417.37 | $239,810.89 |
| 47 | $1,000,286.47 | $3,438.48 | $1,774.80 | $998,511.68 | $167,855.85 | $245,024.17 |
| 48 | $998,511.68 | $3,432.38 | $1,780.90 | $996,730.78 | $171,288.23 | $250,237.45 |
| 49 | $996,730.78 | $3,426.26 | $1,787.02 | $994,943.76 | $174,714.50 | $255,450.73 |
| 50 | $994,943.76 | $3,420.12 | $1,793.16 | $993,150.60 | $178,134.62 | $260,664.01 |
| 51 | $993,150.60 | $3,413.96 | $1,799.33 | $991,351.28 | $181,548.57 | $265,877.29 |
| 52 | $991,351.28 | $3,407.77 | $1,805.51 | $989,545.77 | $184,956.34 | $271,090.57 |
| 53 | $989,545.77 | $3,401.56 | $1,811.72 | $987,734.05 | $188,357.90 | $276,303.85 |
| 54 | $987,734.05 | $3,395.34 | $1,817.94 | $985,916.11 | $191,753.24 | $281,517.13 |
| 55 | $985,916.11 | $3,389.09 | $1,824.19 | $984,091.91 | $195,142.33 | $286,730.41 |
| 56 | $984,091.91 | $3,382.82 | $1,830.46 | $982,261.45 | $198,525.14 | $291,943.69 |
| 57 | $982,261.45 | $3,376.52 | $1,836.76 | $980,424.69 | $201,901.67 | $297,156.97 |
| 58 | $980,424.69 | $3,370.21 | $1,843.07 | $978,581.62 | $205,271.88 | $302,370.25 |
| 59 | $978,581.62 | $3,363.87 | $1,849.41 | $976,732.22 | $208,635.75 | $307,583.53 |
| 60 | $976,732.22 | $3,357.52 | $1,855.76 | $974,876.45 | $211,993.27 | $312,796.81 |
| 61 | $974,876.45 | $3,351.14 | $1,862.14 | $973,014.31 | $215,344.41 | $318,010.09 |
| 62 | $973,014.31 | $3,344.74 | $1,868.54 | $971,145.77 | $218,689.14 | $323,223.38 |
| 63 | $971,145.77 | $3,338.31 | $1,874.97 | $969,270.80 | $222,027.46 | $328,436.66 |
| 64 | $969,270.80 | $3,331.87 | $1,881.41 | $967,389.39 | $225,359.32 | $333,649.94 |
| 65 | $967,389.39 | $3,325.40 | $1,887.88 | $965,501.51 | $228,684.72 | $338,863.22 |
| 66 | $965,501.51 | $3,318.91 | $1,894.37 | $963,607.14 | $232,003.64 | $344,076.50 |
| 67 | $963,607.14 | $3,312.40 | $1,900.88 | $961,706.26 | $235,316.04 | $349,289.78 |
| 68 | $961,706.26 | $3,305.87 | $1,907.41 | $959,798.84 | $238,621.90 | $354,503.06 |
| 69 | $959,798.84 | $3,299.31 | $1,913.97 | $957,884.87 | $241,921.21 | $359,716.34 |
| 70 | $957,884.87 | $3,292.73 | $1,920.55 | $955,964.32 | $245,213.94 | $364,929.62 |
| 71 | $955,964.32 | $3,286.13 | $1,927.15 | $954,037.17 | $248,500.07 | $370,142.90 |
| 72 | $954,037.17 | $3,279.50 | $1,933.78 | $952,103.39 | $251,779.57 | $375,356.18 |
| 73 | $952,103.39 | $3,272.86 | $1,940.42 | $950,162.97 | $255,052.42 | $380,569.46 |
| 74 | $950,162.97 | $3,266.19 | $1,947.10 | $948,215.87 | $258,318.61 | $385,782.74 |
| 75 | $948,215.87 | $3,259.49 | $1,953.79 | $946,262.08 | $261,578.10 | $390,996.02 |
| 76 | $946,262.08 | $3,252.78 | $1,960.50 | $944,301.58 | $264,830.88 | $396,209.30 |
| 77 | $944,301.58 | $3,246.04 | $1,967.24 | $942,334.34 | $268,076.91 | $401,422.58 |
| 78 | $942,334.34 | $3,239.27 | $1,974.01 | $940,360.33 | $271,316.19 | $406,635.86 |
| 79 | $940,360.33 | $3,232.49 | $1,980.79 | $938,379.54 | $274,548.68 | $411,849.14 |
| 80 | $938,379.54 | $3,225.68 | $1,987.60 | $936,391.94 | $277,774.36 | $417,062.42 |
| 81 | $936,391.94 | $3,218.85 | $1,994.43 | $934,397.50 | $280,993.20 | $422,275.70 |
| 82 | $934,397.50 | $3,211.99 | $2,001.29 | $932,396.22 | $284,205.20 | $427,488.98 |
| 83 | $932,396.22 | $3,205.11 | $2,008.17 | $930,388.05 | $287,410.31 | $432,702.26 |
| 84 | $930,388.05 | $3,198.21 | $2,015.07 | $928,372.98 | $290,608.52 | $437,915.54 |
| 85 | $928,372.98 | $3,191.28 | $2,022.00 | $926,350.98 | $293,799.80 | $443,128.82 |
| 86 | $926,350.98 | $3,184.33 | $2,028.95 | $924,322.03 | $296,984.13 | $448,342.10 |
| 87 | $924,322.03 | $3,177.36 | $2,035.92 | $922,286.11 | $300,161.49 | $453,555.38 |
| 88 | $922,286.11 | $3,170.36 | $2,042.92 | $920,243.18 | $303,331.85 | $458,768.66 |
| 89 | $920,243.18 | $3,163.34 | $2,049.94 | $918,193.24 | $306,495.18 | $463,981.94 |
| 90 | $918,193.24 | $3,156.29 | $2,056.99 | $916,136.25 | $309,651.47 | $469,195.22 |
| 91 | $916,136.25 | $3,149.22 | $2,064.06 | $914,072.19 | $312,800.69 | $474,408.50 |
| 92 | $914,072.19 | $3,142.12 | $2,071.16 | $912,001.03 | $315,942.81 | $479,621.78 |
| 93 | $912,001.03 | $3,135.00 | $2,078.28 | $909,922.75 | $319,077.82 | $484,835.06 |
| 94 | $909,922.75 | $3,127.86 | $2,085.42 | $907,837.33 | $322,205.68 | $490,048.34 |
| 95 | $907,837.33 | $3,120.69 | $2,092.59 | $905,744.74 | $325,326.37 | $495,261.62 |
| 96 | $905,744.74 | $3,113.50 | $2,099.78 | $903,644.96 | $328,439.86 | $500,474.90 |
| 97 | $903,644.96 | $3,106.28 | $2,107.00 | $901,537.96 | $331,546.14 | $505,688.18 |
| 98 | $901,537.96 | $3,099.04 | $2,114.24 | $899,423.72 | $334,645.18 | $510,901.46 |
| 99 | $899,423.72 | $3,091.77 | $2,121.51 | $897,302.20 | $337,736.95 | $516,114.74 |
| 100 | $897,302.20 | $3,084.48 | $2,128.80 | $895,173.40 | $340,821.43 | $521,328.02 |
| 101 | $895,173.40 | $3,077.16 | $2,136.12 | $893,037.28 | $343,898.58 | $526,541.30 |
| 102 | $893,037.28 | $3,069.82 | $2,143.46 | $890,893.81 | $346,968.40 | $531,754.58 |
| 103 | $890,893.81 | $3,062.45 | $2,150.83 | $888,742.98 | $350,030.85 | $536,967.86 |
| 104 | $888,742.98 | $3,055.05 | $2,158.23 | $886,584.76 | $353,085.90 | $542,181.15 |
| 105 | $886,584.76 | $3,047.64 | $2,165.65 | $884,419.11 | $356,133.54 | $547,394.43 |
| 106 | $884,419.11 | $3,040.19 | $2,173.09 | $882,246.02 | $359,173.73 | $552,607.71 |
| 107 | $882,246.02 | $3,032.72 | $2,180.56 | $880,065.46 | $362,206.45 | $557,820.99 |
| 108 | $880,065.46 | $3,025.23 | $2,188.06 | $877,877.41 | $365,231.67 | $563,034.27 |
| 109 | $877,877.41 | $3,017.70 | $2,195.58 | $875,681.83 | $368,249.38 | $568,247.55 |
| 110 | $875,681.83 | $3,010.16 | $2,203.12 | $873,478.71 | $371,259.53 | $573,460.83 |
| 111 | $873,478.71 | $3,002.58 | $2,210.70 | $871,268.01 | $374,262.12 | $578,674.11 |
| 112 | $871,268.01 | $2,994.98 | $2,218.30 | $869,049.71 | $377,257.10 | $583,887.39 |
| 113 | $869,049.71 | $2,987.36 | $2,225.92 | $866,823.79 | $380,244.46 | $589,100.67 |
| 114 | $866,823.79 | $2,979.71 | $2,233.57 | $864,590.22 | $383,224.16 | $594,313.95 |
| 115 | $864,590.22 | $2,972.03 | $2,241.25 | $862,348.97 | $386,196.19 | $599,527.23 |
| 116 | $862,348.97 | $2,964.32 | $2,248.96 | $860,100.01 | $389,160.52 | $604,740.51 |
| 117 | $860,100.01 | $2,956.59 | $2,256.69 | $857,843.32 | $392,117.11 | $609,953.79 |
| 118 | $857,843.32 | $2,948.84 | $2,264.44 | $855,578.88 | $395,065.95 | $615,167.07 |
| 119 | $855,578.88 | $2,941.05 | $2,272.23 | $853,306.65 | $398,007.00 | $620,380.35 |
| 120 | $853,306.65 | $2,933.24 | $2,280.04 | $851,026.61 | $400,940.24 | $625,593.63 |
| 121 | $851,026.61 | $2,925.40 | $2,287.88 | $848,738.74 | $403,865.65 | $630,806.91 |
| 122 | $848,738.74 | $2,917.54 | $2,295.74 | $846,443.00 | $406,783.19 | $636,020.19 |
| 123 | $846,443.00 | $2,909.65 | $2,303.63 | $844,139.36 | $409,692.83 | $641,233.47 |
| 124 | $844,139.36 | $2,901.73 | $2,311.55 | $841,827.81 | $412,594.56 | $646,446.75 |
| 125 | $841,827.81 | $2,893.78 | $2,319.50 | $839,508.31 | $415,488.35 | $651,660.03 |
| 126 | $839,508.31 | $2,885.81 | $2,327.47 | $837,180.84 | $418,374.16 | $656,873.31 |
| 127 | $837,180.84 | $2,877.81 | $2,335.47 | $834,845.37 | $421,251.96 | $662,086.59 |
| 128 | $834,845.37 | $2,869.78 | $2,343.50 | $832,501.87 | $424,121.75 | $667,299.87 |
| 129 | $832,501.87 | $2,861.73 | $2,351.56 | $830,150.32 | $426,983.47 | $672,513.15 |
| 130 | $830,150.32 | $2,853.64 | $2,359.64 | $827,790.68 | $429,837.11 | $677,726.43 |
| 131 | $827,790.68 | $2,845.53 | $2,367.75 | $825,422.93 | $432,682.64 | $682,939.71 |
| 132 | $825,422.93 | $2,837.39 | $2,375.89 | $823,047.04 | $435,520.03 | $688,152.99 |
| 133 | $823,047.04 | $2,829.22 | $2,384.06 | $820,662.99 | $438,349.26 | $693,366.27 |
| 134 | $820,662.99 | $2,821.03 | $2,392.25 | $818,270.73 | $441,170.29 | $698,579.55 |
| 135 | $818,270.73 | $2,812.81 | $2,400.47 | $815,870.26 | $443,983.09 | $703,792.83 |
| 136 | $815,870.26 | $2,804.55 | $2,408.73 | $813,461.53 | $446,787.65 | $709,006.11 |
| 137 | $813,461.53 | $2,796.27 | $2,417.01 | $811,044.53 | $449,583.92 | $714,219.39 |
| 138 | $811,044.53 | $2,787.97 | $2,425.31 | $808,619.21 | $452,371.89 | $719,432.67 |
| 139 | $808,619.21 | $2,779.63 | $2,433.65 | $806,185.56 | $455,151.51 | $724,645.95 |
| 140 | $806,185.56 | $2,771.26 | $2,442.02 | $803,743.54 | $457,922.78 | $729,859.23 |
| 141 | $803,743.54 | $2,762.87 | $2,450.41 | $801,293.13 | $460,685.65 | $735,072.51 |
| 142 | $801,293.13 | $2,754.45 | $2,458.84 | $798,834.30 | $463,440.09 | $740,285.79 |
| 143 | $798,834.30 | $2,745.99 | $2,467.29 | $796,367.01 | $466,186.08 | $745,499.07 |
| 144 | $796,367.01 | $2,737.51 | $2,475.77 | $793,891.24 | $468,923.60 | $750,712.35 |
| 145 | $793,891.24 | $2,729.00 | $2,484.28 | $791,406.96 | $471,652.60 | $755,925.64 |
| 146 | $791,406.96 | $2,720.46 | $2,492.82 | $788,914.14 | $474,373.06 | $761,138.92 |
| 147 | $788,914.14 | $2,711.89 | $2,501.39 | $786,412.76 | $477,084.95 | $766,352.20 |
| 148 | $786,412.76 | $2,703.29 | $2,509.99 | $783,902.77 | $479,788.24 | $771,565.48 |
| 149 | $783,902.77 | $2,694.67 | $2,518.61 | $781,384.15 | $482,482.91 | $776,778.76 |
| 150 | $781,384.15 | $2,686.01 | $2,527.27 | $778,856.88 | $485,168.92 | $781,992.04 |
| 151 | $778,856.88 | $2,677.32 | $2,535.96 | $776,320.92 | $487,846.24 | $787,205.32 |
| 152 | $776,320.92 | $2,668.60 | $2,544.68 | $773,776.25 | $490,514.84 | $792,418.60 |
| 153 | $773,776.25 | $2,659.86 | $2,553.42 | $771,222.82 | $493,174.70 | $797,631.88 |
| 154 | $771,222.82 | $2,651.08 | $2,562.20 | $768,660.62 | $495,825.78 | $802,845.16 |
| 155 | $768,660.62 | $2,642.27 | $2,571.01 | $766,089.61 | $498,468.05 | $808,058.44 |
| 156 | $766,089.61 | $2,633.43 | $2,579.85 | $763,509.76 | $501,101.48 | $813,271.72 |
| 157 | $763,509.76 | $2,624.56 | $2,588.72 | $760,921.05 | $503,726.05 | $818,485.00 |
| 158 | $760,921.05 | $2,615.67 | $2,597.61 | $758,323.43 | $506,341.71 | $823,698.28 |
| 159 | $758,323.43 | $2,606.74 | $2,606.54 | $755,716.89 | $508,948.45 | $828,911.56 |
| 160 | $755,716.89 | $2,597.78 | $2,615.50 | $753,101.39 | $511,546.22 | $834,124.84 |
| 161 | $753,101.39 | $2,588.79 | $2,624.49 | $750,476.89 | $514,135.01 | $839,338.12 |
| 162 | $750,476.89 | $2,579.76 | $2,633.52 | $747,843.38 | $516,714.78 | $844,551.40 |
| 163 | $747,843.38 | $2,570.71 | $2,642.57 | $745,200.81 | $519,285.49 | $849,764.68 |
| 164 | $745,200.81 | $2,561.63 | $2,651.65 | $742,549.15 | $521,847.11 | $854,977.96 |
| 165 | $742,549.15 | $2,552.51 | $2,660.77 | $739,888.39 | $524,399.63 | $860,191.24 |
| 166 | $739,888.39 | $2,543.37 | $2,669.91 | $737,218.47 | $526,942.99 | $865,404.52 |
| 167 | $737,218.47 | $2,534.19 | $2,679.09 | $734,539.38 | $529,477.18 | $870,617.80 |
| 168 | $734,539.38 | $2,524.98 | $2,688.30 | $731,851.08 | $532,002.16 | $875,831.08 |
| 169 | $731,851.08 | $2,515.74 | $2,697.54 | $729,153.54 | $534,517.90 | $881,044.36 |
| 170 | $729,153.54 | $2,506.47 | $2,706.81 | $726,446.72 | $537,024.36 | $886,257.64 |
| 171 | $726,446.72 | $2,497.16 | $2,716.12 | $723,730.60 | $539,521.53 | $891,470.92 |
| 172 | $723,730.60 | $2,487.82 | $2,725.46 | $721,005.15 | $542,009.35 | $896,684.20 |
| 173 | $721,005.15 | $2,478.46 | $2,734.83 | $718,270.32 | $544,487.80 | $901,897.48 |
| 174 | $718,270.32 | $2,469.05 | $2,744.23 | $715,526.10 | $546,956.86 | $907,110.76 |
| 175 | $715,526.10 | $2,459.62 | $2,753.66 | $712,772.44 | $549,416.48 | $912,324.04 |
| 176 | $712,772.44 | $2,450.16 | $2,763.12 | $710,009.31 | $551,866.63 | $917,537.32 |
| 177 | $710,009.31 | $2,440.66 | $2,772.62 | $707,236.69 | $554,307.29 | $922,750.60 |
| 178 | $707,236.69 | $2,431.13 | $2,782.15 | $704,454.53 | $556,738.42 | $927,963.88 |
| 179 | $704,454.53 | $2,421.56 | $2,791.72 | $701,662.82 | $559,159.98 | $933,177.16 |
| 180 | $701,662.82 | $2,411.97 | $2,801.31 | $698,861.50 | $561,571.95 | $938,390.44 |
| 181 | $698,861.50 | $2,402.34 | $2,810.94 | $696,050.56 | $563,974.28 | $943,603.72 |
| 182 | $696,050.56 | $2,392.67 | $2,820.61 | $693,229.95 | $566,366.96 | $948,817.00 |
| 183 | $693,229.95 | $2,382.98 | $2,830.30 | $690,399.65 | $568,749.93 | $954,030.28 |
| 184 | $690,399.65 | $2,373.25 | $2,840.03 | $687,559.62 | $571,123.18 | $959,243.56 |
| 185 | $687,559.62 | $2,363.49 | $2,849.79 | $684,709.82 | $573,486.67 | $964,456.84 |
| 186 | $684,709.82 | $2,353.69 | $2,859.59 | $681,850.23 | $575,840.36 | $969,670.13 |
| 187 | $681,850.23 | $2,343.86 | $2,869.42 | $678,980.81 | $578,184.22 | $974,883.41 |
| 188 | $678,980.81 | $2,334.00 | $2,879.28 | $676,101.53 | $580,518.22 | $980,096.69 |
| 189 | $676,101.53 | $2,324.10 | $2,889.18 | $673,212.35 | $582,842.32 | $985,309.97 |
| 190 | $673,212.35 | $2,314.17 | $2,899.11 | $670,313.24 | $585,156.48 | $990,523.25 |
| 191 | $670,313.24 | $2,304.20 | $2,909.08 | $667,404.16 | $587,460.68 | $995,736.53 |
| 192 | $667,404.16 | $2,294.20 | $2,919.08 | $664,485.08 | $589,754.89 | $1,000,949.81 |
| 193 | $664,485.08 | $2,284.17 | $2,929.11 | $661,555.97 | $592,039.05 | $1,006,163.09 |
| 194 | $661,555.97 | $2,274.10 | $2,939.18 | $658,616.79 | $594,313.15 | $1,011,376.37 |
| 195 | $658,616.79 | $2,264.00 | $2,949.29 | $655,667.50 | $596,577.15 | $1,016,589.65 |
| 196 | $655,667.50 | $2,253.86 | $2,959.42 | $652,708.08 | $598,831.00 | $1,021,802.93 |
| 197 | $652,708.08 | $2,243.68 | $2,969.60 | $649,738.48 | $601,074.69 | $1,027,016.21 |
| 198 | $649,738.48 | $2,233.48 | $2,979.80 | $646,758.68 | $603,308.16 | $1,032,229.49 |
| 199 | $646,758.68 | $2,223.23 | $2,990.05 | $643,768.63 | $605,531.40 | $1,037,442.77 |
| 200 | $643,768.63 | $2,212.95 | $3,000.33 | $640,768.30 | $607,744.35 | $1,042,656.05 |
| 201 | $640,768.30 | $2,202.64 | $3,010.64 | $637,757.66 | $609,946.99 | $1,047,869.33 |
| 202 | $637,757.66 | $2,192.29 | $3,020.99 | $634,736.68 | $612,139.29 | $1,053,082.61 |
| 203 | $634,736.68 | $2,181.91 | $3,031.37 | $631,705.30 | $614,321.19 | $1,058,295.89 |
| 204 | $631,705.30 | $2,171.49 | $3,041.79 | $628,663.51 | $616,492.68 | $1,063,509.17 |
| 205 | $628,663.51 | $2,161.03 | $3,052.25 | $625,611.26 | $618,653.71 | $1,068,722.45 |
| 206 | $625,611.26 | $2,150.54 | $3,062.74 | $622,548.52 | $620,804.25 | $1,073,935.73 |
| 207 | $622,548.52 | $2,140.01 | $3,073.27 | $619,475.25 | $622,944.26 | $1,079,149.01 |
| 208 | $619,475.25 | $2,129.45 | $3,083.83 | $616,391.42 | $625,073.71 | $1,084,362.29 |
| 209 | $616,391.42 | $2,118.85 | $3,094.43 | $613,296.98 | $627,192.55 | $1,089,575.57 |
| 210 | $613,296.98 | $2,108.21 | $3,105.07 | $610,191.91 | $629,300.76 | $1,094,788.85 |
| 211 | $610,191.91 | $2,097.53 | $3,115.75 | $607,076.16 | $631,398.29 | $1,100,002.13 |
| 212 | $607,076.16 | $2,086.82 | $3,126.46 | $603,949.71 | $633,485.12 | $1,105,215.41 |
| 213 | $603,949.71 | $2,076.08 | $3,137.20 | $600,812.50 | $635,561.20 | $1,110,428.69 |
| 214 | $600,812.50 | $2,065.29 | $3,147.99 | $597,664.52 | $637,626.49 | $1,115,641.97 |
| 215 | $597,664.52 | $2,054.47 | $3,158.81 | $594,505.71 | $639,680.96 | $1,120,855.25 |
| 216 | $594,505.71 | $2,043.61 | $3,169.67 | $591,336.04 | $641,724.57 | $1,126,068.53 |
| 217 | $591,336.04 | $2,032.72 | $3,180.56 | $588,155.48 | $643,757.29 | $1,131,281.81 |
| 218 | $588,155.48 | $2,021.78 | $3,191.50 | $584,963.98 | $645,779.08 | $1,136,495.09 |
| 219 | $584,963.98 | $2,010.81 | $3,202.47 | $581,761.52 | $647,789.89 | $1,141,708.37 |
| 220 | $581,761.52 | $1,999.81 | $3,213.48 | $578,548.04 | $649,789.69 | $1,146,921.65 |
| 221 | $578,548.04 | $1,988.76 | $3,224.52 | $575,323.52 | $651,778.45 | $1,152,134.93 |
| 222 | $575,323.52 | $1,977.67 | $3,235.61 | $572,087.91 | $653,756.13 | $1,157,348.21 |
| 223 | $572,087.91 | $1,966.55 | $3,246.73 | $568,841.19 | $655,722.68 | $1,162,561.49 |
| 224 | $568,841.19 | $1,955.39 | $3,257.89 | $565,583.30 | $657,678.07 | $1,167,774.77 |
| 225 | $565,583.30 | $1,944.19 | $3,269.09 | $562,314.21 | $659,622.26 | $1,172,988.05 |
| 226 | $562,314.21 | $1,932.96 | $3,280.33 | $559,033.89 | $661,555.22 | $1,178,201.33 |
| 227 | $559,033.89 | $1,921.68 | $3,291.60 | $555,742.28 | $663,476.90 | $1,183,414.62 |
| 228 | $555,742.28 | $1,910.36 | $3,302.92 | $552,439.37 | $665,387.26 | $1,188,627.90 |
| 229 | $552,439.37 | $1,899.01 | $3,314.27 | $549,125.10 | $667,286.27 | $1,193,841.18 |
| 230 | $549,125.10 | $1,887.62 | $3,325.66 | $545,799.44 | $669,173.89 | $1,199,054.46 |
| 231 | $545,799.44 | $1,876.19 | $3,337.09 | $542,462.34 | $671,050.08 | $1,204,267.74 |
| 232 | $542,462.34 | $1,864.71 | $3,348.57 | $539,113.77 | $672,914.79 | $1,209,481.02 |
| 233 | $539,113.77 | $1,853.20 | $3,360.08 | $535,753.70 | $674,767.99 | $1,214,694.30 |
| 234 | $535,753.70 | $1,841.65 | $3,371.63 | $532,382.07 | $676,609.65 | $1,219,907.58 |
| 235 | $532,382.07 | $1,830.06 | $3,383.22 | $528,998.85 | $678,439.71 | $1,225,120.86 |
| 236 | $528,998.85 | $1,818.43 | $3,394.85 | $525,604.01 | $680,258.14 | $1,230,334.14 |
| 237 | $525,604.01 | $1,806.76 | $3,406.52 | $522,197.49 | $682,064.91 | $1,235,547.42 |
| 238 | $522,197.49 | $1,795.05 | $3,418.23 | $518,779.26 | $683,859.96 | $1,240,760.70 |
| 239 | $518,779.26 | $1,783.30 | $3,429.98 | $515,349.29 | $685,643.27 | $1,245,973.98 |
| 240 | $515,349.29 | $1,771.51 | $3,441.77 | $511,907.52 | $687,414.78 | $1,251,187.26 |
| 241 | $511,907.52 | $1,759.68 | $3,453.60 | $508,453.92 | $689,174.46 | $1,256,400.54 |
| 242 | $508,453.92 | $1,747.81 | $3,465.47 | $504,988.45 | $690,922.27 | $1,261,613.82 |
| 243 | $504,988.45 | $1,735.90 | $3,477.38 | $501,511.07 | $692,658.17 | $1,266,827.10 |
| 244 | $501,511.07 | $1,723.94 | $3,489.34 | $498,021.73 | $694,382.11 | $1,272,040.38 |
| 245 | $498,021.73 | $1,711.95 | $3,501.33 | $494,520.40 | $696,094.06 | $1,277,253.66 |
| 246 | $494,520.40 | $1,699.91 | $3,513.37 | $491,007.04 | $697,793.98 | $1,282,466.94 |
| 247 | $491,007.04 | $1,687.84 | $3,525.44 | $487,481.59 | $699,481.81 | $1,287,680.22 |
| 248 | $487,481.59 | $1,675.72 | $3,537.56 | $483,944.03 | $701,157.53 | $1,292,893.50 |
| 249 | $483,944.03 | $1,663.56 | $3,549.72 | $480,394.31 | $702,821.09 | $1,298,106.78 |
| 250 | $480,394.31 | $1,651.36 | $3,561.92 | $476,832.38 | $704,472.44 | $1,303,320.06 |
| 251 | $476,832.38 | $1,639.11 | $3,574.17 | $473,258.22 | $706,111.56 | $1,308,533.34 |
| 252 | $473,258.22 | $1,626.83 | $3,586.46 | $469,671.76 | $707,738.38 | $1,313,746.62 |
| 253 | $469,671.76 | $1,614.50 | $3,598.78 | $466,072.98 | $709,352.88 | $1,318,959.90 |
| 254 | $466,072.98 | $1,602.13 | $3,611.15 | $462,461.82 | $710,955.00 | $1,324,173.18 |
| 255 | $462,461.82 | $1,589.71 | $3,623.57 | $458,838.25 | $712,544.72 | $1,329,386.46 |
| 256 | $458,838.25 | $1,577.26 | $3,636.02 | $455,202.23 | $714,121.97 | $1,334,599.74 |
| 257 | $455,202.23 | $1,564.76 | $3,648.52 | $451,553.71 | $715,686.73 | $1,339,813.02 |
| 258 | $451,553.71 | $1,552.22 | $3,661.06 | $447,892.64 | $717,238.95 | $1,345,026.30 |
| 259 | $447,892.64 | $1,539.63 | $3,673.65 | $444,218.99 | $718,778.58 | $1,350,239.58 |
| 260 | $444,218.99 | $1,527.00 | $3,686.28 | $440,532.72 | $720,305.58 | $1,355,452.86 |
| 261 | $440,532.72 | $1,514.33 | $3,698.95 | $436,833.77 | $721,819.91 | $1,360,666.14 |
| 262 | $436,833.77 | $1,501.62 | $3,711.66 | $433,122.10 | $723,321.53 | $1,365,879.42 |
| 263 | $433,122.10 | $1,488.86 | $3,724.42 | $429,397.68 | $724,810.38 | $1,371,092.70 |
| 264 | $429,397.68 | $1,476.05 | $3,737.23 | $425,660.46 | $726,286.44 | $1,376,305.98 |
| 265 | $425,660.46 | $1,463.21 | $3,750.07 | $421,910.38 | $727,749.65 | $1,381,519.26 |
| 266 | $421,910.38 | $1,450.32 | $3,762.96 | $418,147.42 | $729,199.96 | $1,386,732.54 |
| 267 | $418,147.42 | $1,437.38 | $3,775.90 | $414,371.52 | $730,637.35 | $1,391,945.82 |
| 268 | $414,371.52 | $1,424.40 | $3,788.88 | $410,582.64 | $732,061.75 | $1,397,159.10 |
| 269 | $410,582.64 | $1,411.38 | $3,801.90 | $406,780.74 | $733,473.13 | $1,402,372.39 |
| 270 | $406,780.74 | $1,398.31 | $3,814.97 | $402,965.77 | $734,871.43 | $1,407,585.67 |
| 271 | $402,965.77 | $1,385.19 | $3,828.09 | $399,137.68 | $736,256.63 | $1,412,798.95 |
| 272 | $399,137.68 | $1,372.04 | $3,841.24 | $395,296.44 | $737,628.67 | $1,418,012.23 |
| 273 | $395,296.44 | $1,358.83 | $3,854.45 | $391,441.99 | $738,987.50 | $1,423,225.51 |
| 274 | $391,441.99 | $1,345.58 | $3,867.70 | $387,574.29 | $740,333.08 | $1,428,438.79 |
| 275 | $387,574.29 | $1,332.29 | $3,880.99 | $383,693.30 | $741,665.37 | $1,433,652.07 |
| 276 | $383,693.30 | $1,318.95 | $3,894.33 | $379,798.96 | $742,984.31 | $1,438,865.35 |
| 277 | $379,798.96 | $1,305.56 | $3,907.72 | $375,891.24 | $744,289.87 | $1,444,078.63 |
| 278 | $375,891.24 | $1,292.13 | $3,921.15 | $371,970.09 | $745,582.00 | $1,449,291.91 |
| 279 | $371,970.09 | $1,278.65 | $3,934.63 | $368,035.46 | $746,860.64 | $1,454,505.19 |
| 280 | $368,035.46 | $1,265.12 | $3,948.16 | $364,087.30 | $748,125.77 | $1,459,718.47 |
| 281 | $364,087.30 | $1,251.55 | $3,961.73 | $360,125.57 | $749,377.32 | $1,464,931.75 |
| 282 | $360,125.57 | $1,237.93 | $3,975.35 | $356,150.22 | $750,615.25 | $1,470,145.03 |
| 283 | $356,150.22 | $1,224.27 | $3,989.01 | $352,161.20 | $751,839.51 | $1,475,358.31 |
| 284 | $352,161.20 | $1,210.55 | $4,002.73 | $348,158.48 | $753,050.07 | $1,480,571.59 |
| 285 | $348,158.48 | $1,196.79 | $4,016.49 | $344,141.99 | $754,246.86 | $1,485,784.87 |
| 286 | $344,141.99 | $1,182.99 | $4,030.29 | $340,111.70 | $755,429.85 | $1,490,998.15 |
| 287 | $340,111.70 | $1,169.13 | $4,044.15 | $336,067.55 | $756,598.98 | $1,496,211.43 |
| 288 | $336,067.55 | $1,155.23 | $4,058.05 | $332,009.51 | $757,754.22 | $1,501,424.71 |
| 289 | $332,009.51 | $1,141.28 | $4,072.00 | $327,937.51 | $758,895.50 | $1,506,637.99 |
| 290 | $327,937.51 | $1,127.29 | $4,086.00 | $323,851.51 | $760,022.78 | $1,511,851.27 |
| 291 | $323,851.51 | $1,113.24 | $4,100.04 | $319,751.47 | $761,136.02 | $1,517,064.55 |
| 292 | $319,751.47 | $1,099.15 | $4,114.13 | $315,637.34 | $762,235.17 | $1,522,277.83 |
| 293 | $315,637.34 | $1,085.00 | $4,128.28 | $311,509.06 | $763,320.17 | $1,527,491.11 |
| 294 | $311,509.06 | $1,070.81 | $4,142.47 | $307,366.59 | $764,390.99 | $1,532,704.39 |
| 295 | $307,366.59 | $1,056.57 | $4,156.71 | $303,209.89 | $765,447.56 | $1,537,917.67 |
| 296 | $303,209.89 | $1,042.28 | $4,171.00 | $299,038.89 | $766,489.84 | $1,543,130.95 |
| 297 | $299,038.89 | $1,027.95 | $4,185.33 | $294,853.56 | $767,517.79 | $1,548,344.23 |
| 298 | $294,853.56 | $1,013.56 | $4,199.72 | $290,653.83 | $768,531.35 | $1,553,557.51 |
| 299 | $290,653.83 | $999.12 | $4,214.16 | $286,439.68 | $769,530.47 | $1,558,770.79 |
| 300 | $286,439.68 | $984.64 | $4,228.64 | $282,211.03 | $770,515.11 | $1,563,984.07 |
| 301 | $282,211.03 | $970.10 | $4,243.18 | $277,967.85 | $771,485.21 | $1,569,197.35 |
| 302 | $277,967.85 | $955.51 | $4,257.77 | $273,710.09 | $772,440.72 | $1,574,410.63 |
| 303 | $273,710.09 | $940.88 | $4,272.40 | $269,437.69 | $773,381.60 | $1,579,623.91 |
| 304 | $269,437.69 | $926.19 | $4,287.09 | $265,150.60 | $774,307.79 | $1,584,837.19 |
| 305 | $265,150.60 | $911.46 | $4,301.83 | $260,848.77 | $775,219.25 | $1,590,050.47 |
| 306 | $260,848.77 | $896.67 | $4,316.61 | $256,532.16 | $776,115.91 | $1,595,263.75 |
| 307 | $256,532.16 | $881.83 | $4,331.45 | $252,200.71 | $776,997.74 | $1,600,477.03 |
| 308 | $252,200.71 | $866.94 | $4,346.34 | $247,854.37 | $777,864.68 | $1,605,690.31 |
| 309 | $247,854.37 | $852.00 | $4,361.28 | $243,493.09 | $778,716.68 | $1,610,903.59 |
| 310 | $243,493.09 | $837.01 | $4,376.27 | $239,116.82 | $779,553.69 | $1,616,116.88 |
| 311 | $239,116.82 | $821.96 | $4,391.32 | $234,725.50 | $780,375.65 | $1,621,330.16 |
| 312 | $234,725.50 | $806.87 | $4,406.41 | $230,319.09 | $781,182.52 | $1,626,543.44 |
| 313 | $230,319.09 | $791.72 | $4,421.56 | $225,897.53 | $781,974.25 | $1,631,756.72 |
| 314 | $225,897.53 | $776.52 | $4,436.76 | $221,460.77 | $782,750.77 | $1,636,970.00 |
| 315 | $221,460.77 | $761.27 | $4,452.01 | $217,008.76 | $783,512.04 | $1,642,183.28 |
| 316 | $217,008.76 | $745.97 | $4,467.31 | $212,541.45 | $784,258.01 | $1,647,396.56 |
| 317 | $212,541.45 | $730.61 | $4,482.67 | $208,058.78 | $784,988.62 | $1,652,609.84 |
| 318 | $208,058.78 | $715.20 | $4,498.08 | $203,560.70 | $785,703.82 | $1,657,823.12 |
| 319 | $203,560.70 | $699.74 | $4,513.54 | $199,047.16 | $786,403.56 | $1,663,036.40 |
| 320 | $199,047.16 | $684.22 | $4,529.06 | $194,518.11 | $787,087.78 | $1,668,249.68 |
| 321 | $194,518.11 | $668.66 | $4,544.62 | $189,973.48 | $787,756.44 | $1,673,462.96 |
| 322 | $189,973.48 | $653.03 | $4,560.25 | $185,413.24 | $788,409.47 | $1,678,676.24 |
| 323 | $185,413.24 | $637.36 | $4,575.92 | $180,837.31 | $789,046.83 | $1,683,889.52 |
| 324 | $180,837.31 | $621.63 | $4,591.65 | $176,245.66 | $789,668.46 | $1,689,102.80 |
| 325 | $176,245.66 | $605.84 | $4,607.44 | $171,638.23 | $790,274.31 | $1,694,316.08 |
| 326 | $171,638.23 | $590.01 | $4,623.27 | $167,014.95 | $790,864.31 | $1,699,529.36 |
| 327 | $167,014.95 | $574.11 | $4,639.17 | $162,375.79 | $791,438.43 | $1,704,742.64 |
| 328 | $162,375.79 | $558.17 | $4,655.11 | $157,720.67 | $791,996.59 | $1,709,955.92 |
| 329 | $157,720.67 | $542.16 | $4,671.12 | $153,049.56 | $792,538.76 | $1,715,169.20 |
| 330 | $153,049.56 | $526.11 | $4,687.17 | $148,362.39 | $793,064.87 | $1,720,382.48 |
| 331 | $148,362.39 | $510.00 | $4,703.28 | $143,659.10 | $793,574.86 | $1,725,595.76 |
| 332 | $143,659.10 | $493.83 | $4,719.45 | $138,939.65 | $794,068.69 | $1,730,809.04 |
| 333 | $138,939.65 | $477.61 | $4,735.68 | $134,203.97 | $794,546.29 | $1,736,022.32 |
| 334 | $134,203.97 | $461.33 | $4,751.95 | $129,452.02 | $795,007.62 | $1,741,235.60 |
| 335 | $129,452.02 | $444.99 | $4,768.29 | $124,683.73 | $795,452.61 | $1,746,448.88 |
| 336 | $124,683.73 | $428.60 | $4,784.68 | $119,899.05 | $795,881.21 | $1,751,662.16 |
| 337 | $119,899.05 | $412.15 | $4,801.13 | $115,097.92 | $796,293.36 | $1,756,875.44 |
| 338 | $115,097.92 | $395.65 | $4,817.63 | $110,280.29 | $796,689.01 | $1,762,088.72 |
| 339 | $110,280.29 | $379.09 | $4,834.19 | $105,446.10 | $797,068.10 | $1,767,302.00 |
| 340 | $105,446.10 | $362.47 | $4,850.81 | $100,595.29 | $797,430.57 | $1,772,515.28 |
| 341 | $100,595.29 | $345.80 | $4,867.48 | $95,727.81 | $797,776.37 | $1,777,728.56 |
| 342 | $95,727.81 | $329.06 | $4,884.22 | $90,843.59 | $798,105.43 | $1,782,941.84 |
| 343 | $90,843.59 | $312.27 | $4,901.01 | $85,942.59 | $798,417.71 | $1,788,155.12 |
| 344 | $85,942.59 | $295.43 | $4,917.85 | $81,024.73 | $798,713.14 | $1,793,368.40 |
| 345 | $81,024.73 | $278.52 | $4,934.76 | $76,089.98 | $798,991.66 | $1,798,581.68 |
| 346 | $76,089.98 | $261.56 | $4,951.72 | $71,138.25 | $799,253.22 | $1,803,794.96 |
| 347 | $71,138.25 | $244.54 | $4,968.74 | $66,169.51 | $799,497.76 | $1,809,008.24 |
| 348 | $66,169.51 | $227.46 | $4,985.82 | $61,183.69 | $799,725.21 | $1,814,221.52 |
| 349 | $61,183.69 | $210.32 | $5,002.96 | $56,180.73 | $799,935.53 | $1,819,434.80 |
| 350 | $56,180.73 | $193.12 | $5,020.16 | $51,160.57 | $800,128.65 | $1,824,648.08 |
| 351 | $51,160.57 | $175.86 | $5,037.42 | $46,123.15 | $800,304.52 | $1,829,861.37 |
| 352 | $46,123.15 | $158.55 | $5,054.73 | $41,068.42 | $800,463.07 | $1,835,074.65 |
| 353 | $41,068.42 | $141.17 | $5,072.11 | $35,996.31 | $800,604.24 | $1,840,287.93 |
| 354 | $35,996.31 | $123.74 | $5,089.54 | $30,906.77 | $800,727.98 | $1,845,501.21 |
| 355 | $30,906.77 | $106.24 | $5,107.04 | $25,799.73 | $800,834.22 | $1,850,714.49 |
| 356 | $25,799.73 | $88.69 | $5,124.59 | $20,675.14 | $800,922.91 | $1,855,927.77 |
| 357 | $20,675.14 | $71.07 | $5,142.21 | $15,532.93 | $800,993.98 | $1,861,141.05 |
| 358 | $15,532.93 | $53.39 | $5,159.89 | $10,373.04 | $801,047.37 | $1,866,354.33 |
| 359 | $10,373.04 | $35.66 | $5,177.62 | $5,195.42 | $801,083.03 | $1,871,567.61 |
| 360 | $5,195.42 | $17.86 | $5,195.42 | $-0.00 | $801,100.89 | $1,876,780.89 |