|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,079,920.00 | $4,612.16 | $1,267.87 | $1,078,652.13 | $4,612.16 | $5,880.02 |
| 2 | $1,078,652.13 | $4,606.74 | $1,273.28 | $1,077,378.85 | $9,218.90 | $11,760.05 |
| 3 | $1,077,378.85 | $4,601.31 | $1,278.72 | $1,076,100.14 | $13,820.21 | $17,640.07 |
| 4 | $1,076,100.14 | $4,595.84 | $1,284.18 | $1,074,815.96 | $18,416.05 | $23,520.09 |
| 5 | $1,074,815.96 | $4,590.36 | $1,289.66 | $1,073,526.29 | $23,006.41 | $29,400.12 |
| 6 | $1,073,526.29 | $4,584.85 | $1,295.17 | $1,072,231.12 | $27,591.26 | $35,280.14 |
| 7 | $1,072,231.12 | $4,579.32 | $1,300.70 | $1,070,930.42 | $32,170.58 | $41,160.17 |
| 8 | $1,070,930.42 | $4,573.77 | $1,306.26 | $1,069,624.16 | $36,744.35 | $47,040.19 |
| 9 | $1,069,624.16 | $4,568.19 | $1,311.84 | $1,068,312.32 | $41,312.54 | $52,920.21 |
| 10 | $1,068,312.32 | $4,562.58 | $1,317.44 | $1,066,994.88 | $45,875.12 | $58,800.24 |
| 11 | $1,066,994.88 | $4,556.96 | $1,323.07 | $1,065,671.82 | $50,432.08 | $64,680.26 |
| 12 | $1,065,671.82 | $4,551.31 | $1,328.72 | $1,064,343.10 | $54,983.38 | $70,560.28 |
| 13 | $1,064,343.10 | $4,545.63 | $1,334.39 | $1,063,008.71 | $59,529.02 | $76,440.31 |
| 14 | $1,063,008.71 | $4,539.93 | $1,340.09 | $1,061,668.62 | $64,068.95 | $82,320.33 |
| 15 | $1,061,668.62 | $4,534.21 | $1,345.81 | $1,060,322.80 | $68,603.16 | $88,200.36 |
| 16 | $1,060,322.80 | $4,528.46 | $1,351.56 | $1,058,971.24 | $73,131.62 | $94,080.38 |
| 17 | $1,058,971.24 | $4,522.69 | $1,357.33 | $1,057,613.91 | $77,654.31 | $99,960.40 |
| 18 | $1,057,613.91 | $4,516.89 | $1,363.13 | $1,056,250.78 | $82,171.20 | $105,840.43 |
| 19 | $1,056,250.78 | $4,511.07 | $1,368.95 | $1,054,881.82 | $86,682.27 | $111,720.45 |
| 20 | $1,054,881.82 | $4,505.22 | $1,374.80 | $1,053,507.02 | $91,187.50 | $117,600.47 |
| 21 | $1,053,507.02 | $4,499.35 | $1,380.67 | $1,052,126.35 | $95,686.85 | $123,480.50 |
| 22 | $1,052,126.35 | $4,493.46 | $1,386.57 | $1,050,739.79 | $100,180.31 | $129,360.52 |
| 23 | $1,050,739.79 | $4,487.53 | $1,392.49 | $1,049,347.30 | $104,667.84 | $135,240.55 |
| 24 | $1,049,347.30 | $4,481.59 | $1,398.44 | $1,047,948.86 | $109,149.43 | $141,120.57 |
| 25 | $1,047,948.86 | $4,475.61 | $1,404.41 | $1,046,544.45 | $113,625.04 | $147,000.59 |
| 26 | $1,046,544.45 | $4,469.62 | $1,410.41 | $1,045,134.04 | $118,094.66 | $152,880.62 |
| 27 | $1,045,134.04 | $4,463.59 | $1,416.43 | $1,043,717.61 | $122,558.25 | $158,760.64 |
| 28 | $1,043,717.61 | $4,457.54 | $1,422.48 | $1,042,295.13 | $127,015.80 | $164,640.66 |
| 29 | $1,042,295.13 | $4,451.47 | $1,428.55 | $1,040,866.58 | $131,467.27 | $170,520.69 |
| 30 | $1,040,866.58 | $4,445.37 | $1,434.66 | $1,039,431.92 | $135,912.63 | $176,400.71 |
| 31 | $1,039,431.92 | $4,439.24 | $1,440.78 | $1,037,991.14 | $140,351.88 | $182,280.73 |
| 32 | $1,037,991.14 | $4,433.09 | $1,446.94 | $1,036,544.20 | $144,784.96 | $188,160.76 |
| 33 | $1,036,544.20 | $4,426.91 | $1,453.12 | $1,035,091.09 | $149,211.87 | $194,040.78 |
| 34 | $1,035,091.09 | $4,420.70 | $1,459.32 | $1,033,631.77 | $153,632.57 | $199,920.81 |
| 35 | $1,033,631.77 | $4,414.47 | $1,465.55 | $1,032,166.21 | $158,047.04 | $205,800.83 |
| 36 | $1,032,166.21 | $4,408.21 | $1,471.81 | $1,030,694.40 | $162,455.25 | $211,680.85 |
| 37 | $1,030,694.40 | $4,401.92 | $1,478.10 | $1,029,216.30 | $166,857.17 | $217,560.88 |
| 38 | $1,029,216.30 | $4,395.61 | $1,484.41 | $1,027,731.88 | $171,252.79 | $223,440.90 |
| 39 | $1,027,731.88 | $4,389.27 | $1,490.75 | $1,026,241.13 | $175,642.06 | $229,320.92 |
| 40 | $1,026,241.13 | $4,382.90 | $1,497.12 | $1,024,744.01 | $180,024.96 | $235,200.95 |
| 41 | $1,024,744.01 | $4,376.51 | $1,503.51 | $1,023,240.50 | $184,401.47 | $241,080.97 |
| 42 | $1,023,240.50 | $4,370.09 | $1,509.93 | $1,021,730.57 | $188,771.56 | $246,961.00 |
| 43 | $1,021,730.57 | $4,363.64 | $1,516.38 | $1,020,214.18 | $193,135.20 | $252,841.02 |
| 44 | $1,020,214.18 | $4,357.16 | $1,522.86 | $1,018,691.33 | $197,492.37 | $258,721.04 |
| 45 | $1,018,691.33 | $4,350.66 | $1,529.36 | $1,017,161.96 | $201,843.03 | $264,601.07 |
| 46 | $1,017,161.96 | $4,344.13 | $1,535.89 | $1,015,626.07 | $206,187.16 | $270,481.09 |
| 47 | $1,015,626.07 | $4,337.57 | $1,542.45 | $1,014,083.61 | $210,524.73 | $276,361.11 |
| 48 | $1,014,083.61 | $4,330.98 | $1,549.04 | $1,012,534.57 | $214,855.71 | $282,241.14 |
| 49 | $1,012,534.57 | $4,324.37 | $1,555.66 | $1,010,978.91 | $219,180.08 | $288,121.16 |
| 50 | $1,010,978.91 | $4,317.72 | $1,562.30 | $1,009,416.61 | $223,497.80 | $294,001.19 |
| 51 | $1,009,416.61 | $4,311.05 | $1,568.97 | $1,007,847.64 | $227,808.85 | $299,881.21 |
| 52 | $1,007,847.64 | $4,304.35 | $1,575.67 | $1,006,271.97 | $232,113.20 | $305,761.23 |
| 53 | $1,006,271.97 | $4,297.62 | $1,582.40 | $1,004,689.56 | $236,410.82 | $311,641.26 |
| 54 | $1,004,689.56 | $4,290.86 | $1,589.16 | $1,003,100.40 | $240,701.68 | $317,521.28 |
| 55 | $1,003,100.40 | $4,284.07 | $1,595.95 | $1,001,504.45 | $244,985.75 | $323,401.30 |
| 56 | $1,001,504.45 | $4,277.26 | $1,602.77 | $999,901.69 | $249,263.01 | $329,281.33 |
| 57 | $999,901.69 | $4,270.41 | $1,609.61 | $998,292.08 | $253,533.43 | $335,161.35 |
| 58 | $998,292.08 | $4,263.54 | $1,616.48 | $996,675.59 | $257,796.97 | $341,041.38 |
| 59 | $996,675.59 | $4,256.64 | $1,623.39 | $995,052.20 | $262,053.60 | $346,921.40 |
| 60 | $995,052.20 | $4,249.70 | $1,630.32 | $993,421.88 | $266,303.30 | $352,801.42 |
| 61 | $993,421.88 | $4,242.74 | $1,637.28 | $991,784.60 | $270,546.04 | $358,681.45 |
| 62 | $991,784.60 | $4,235.75 | $1,644.28 | $990,140.32 | $274,781.79 | $364,561.47 |
| 63 | $990,140.32 | $4,228.72 | $1,651.30 | $988,489.02 | $279,010.51 | $370,441.49 |
| 64 | $988,489.02 | $4,221.67 | $1,658.35 | $986,830.67 | $283,232.19 | $376,321.52 |
| 65 | $986,830.67 | $4,214.59 | $1,665.43 | $985,165.23 | $287,446.77 | $382,201.54 |
| 66 | $985,165.23 | $4,207.48 | $1,672.55 | $983,492.69 | $291,654.25 | $388,081.56 |
| 67 | $983,492.69 | $4,200.33 | $1,679.69 | $981,813.00 | $295,854.58 | $393,961.59 |
| 68 | $981,813.00 | $4,193.16 | $1,686.86 | $980,126.13 | $300,047.74 | $399,841.61 |
| 69 | $980,126.13 | $4,185.96 | $1,694.07 | $978,432.06 | $304,233.70 | $405,721.64 |
| 70 | $978,432.06 | $4,178.72 | $1,701.30 | $976,730.76 | $308,412.42 | $411,601.66 |
| 71 | $976,730.76 | $4,171.45 | $1,708.57 | $975,022.19 | $312,583.87 | $417,481.68 |
| 72 | $975,022.19 | $4,164.16 | $1,715.87 | $973,306.32 | $316,748.03 | $423,361.71 |
| 73 | $973,306.32 | $4,156.83 | $1,723.19 | $971,583.13 | $320,904.86 | $429,241.73 |
| 74 | $971,583.13 | $4,149.47 | $1,730.55 | $969,852.58 | $325,054.33 | $435,121.75 |
| 75 | $969,852.58 | $4,142.08 | $1,737.94 | $968,114.63 | $329,196.41 | $441,001.78 |
| 76 | $968,114.63 | $4,134.66 | $1,745.37 | $966,369.26 | $333,331.07 | $446,881.80 |
| 77 | $966,369.26 | $4,127.20 | $1,752.82 | $964,616.44 | $337,458.27 | $452,761.83 |
| 78 | $964,616.44 | $4,119.72 | $1,760.31 | $962,856.13 | $341,577.98 | $458,641.85 |
| 79 | $962,856.13 | $4,112.20 | $1,767.83 | $961,088.31 | $345,690.18 | $464,521.87 |
| 80 | $961,088.31 | $4,104.65 | $1,775.38 | $959,312.93 | $349,794.83 | $470,401.90 |
| 81 | $959,312.93 | $4,097.07 | $1,782.96 | $957,529.97 | $353,891.89 | $476,281.92 |
| 82 | $957,529.97 | $4,089.45 | $1,790.57 | $955,739.40 | $357,981.35 | $482,161.94 |
| 83 | $955,739.40 | $4,081.80 | $1,798.22 | $953,941.18 | $362,063.15 | $488,041.97 |
| 84 | $953,941.18 | $4,074.12 | $1,805.90 | $952,135.28 | $366,137.27 | $493,921.99 |
| 85 | $952,135.28 | $4,066.41 | $1,813.61 | $950,321.67 | $370,203.68 | $499,802.02 |
| 86 | $950,321.67 | $4,058.67 | $1,821.36 | $948,500.31 | $374,262.35 | $505,682.04 |
| 87 | $948,500.31 | $4,050.89 | $1,829.14 | $946,671.17 | $378,313.24 | $511,562.06 |
| 88 | $946,671.17 | $4,043.07 | $1,836.95 | $944,834.23 | $382,356.31 | $517,442.09 |
| 89 | $944,834.23 | $4,035.23 | $1,844.79 | $942,989.43 | $386,391.54 | $523,322.11 |
| 90 | $942,989.43 | $4,027.35 | $1,852.67 | $941,136.76 | $390,418.89 | $529,202.13 |
| 91 | $941,136.76 | $4,019.44 | $1,860.59 | $939,276.17 | $394,438.33 | $535,082.16 |
| 92 | $939,276.17 | $4,011.49 | $1,868.53 | $937,407.64 | $398,449.82 | $540,962.18 |
| 93 | $937,407.64 | $4,003.51 | $1,876.51 | $935,531.13 | $402,453.33 | $546,842.20 |
| 94 | $935,531.13 | $3,995.50 | $1,884.53 | $933,646.60 | $406,448.83 | $552,722.23 |
| 95 | $933,646.60 | $3,987.45 | $1,892.57 | $931,754.03 | $410,436.28 | $558,602.25 |
| 96 | $931,754.03 | $3,979.37 | $1,900.66 | $929,853.37 | $414,415.65 | $564,482.28 |
| 97 | $929,853.37 | $3,971.25 | $1,908.77 | $927,944.60 | $418,386.90 | $570,362.30 |
| 98 | $927,944.60 | $3,963.10 | $1,916.93 | $926,027.67 | $422,349.99 | $576,242.32 |
| 99 | $926,027.67 | $3,954.91 | $1,925.11 | $924,102.55 | $426,304.90 | $582,122.35 |
| 100 | $924,102.55 | $3,946.69 | $1,933.34 | $922,169.22 | $430,251.59 | $588,002.37 |
| 101 | $922,169.22 | $3,938.43 | $1,941.59 | $920,227.63 | $434,190.02 | $593,882.39 |
| 102 | $920,227.63 | $3,930.14 | $1,949.88 | $918,277.74 | $438,120.16 | $599,762.42 |
| 103 | $918,277.74 | $3,921.81 | $1,958.21 | $916,319.53 | $442,041.97 | $605,642.44 |
| 104 | $916,319.53 | $3,913.45 | $1,966.58 | $914,352.95 | $445,955.42 | $611,522.47 |
| 105 | $914,352.95 | $3,905.05 | $1,974.97 | $912,377.98 | $449,860.47 | $617,402.49 |
| 106 | $912,377.98 | $3,896.61 | $1,983.41 | $910,394.57 | $453,757.08 | $623,282.51 |
| 107 | $910,394.57 | $3,888.14 | $1,991.88 | $908,402.69 | $457,645.23 | $629,162.54 |
| 108 | $908,402.69 | $3,879.64 | $2,000.39 | $906,402.30 | $461,524.86 | $635,042.56 |
| 109 | $906,402.30 | $3,871.09 | $2,008.93 | $904,393.37 | $465,395.96 | $640,922.58 |
| 110 | $904,393.37 | $3,862.51 | $2,017.51 | $902,375.86 | $469,258.47 | $646,802.61 |
| 111 | $902,375.86 | $3,853.90 | $2,026.13 | $900,349.73 | $473,112.37 | $652,682.63 |
| 112 | $900,349.73 | $3,845.24 | $2,034.78 | $898,314.95 | $476,957.61 | $658,562.66 |
| 113 | $898,314.95 | $3,836.55 | $2,043.47 | $896,271.48 | $480,794.16 | $664,442.68 |
| 114 | $896,271.48 | $3,827.83 | $2,052.20 | $894,219.29 | $484,621.99 | $670,322.70 |
| 115 | $894,219.29 | $3,819.06 | $2,060.96 | $892,158.32 | $488,441.05 | $676,202.73 |
| 116 | $892,158.32 | $3,810.26 | $2,069.76 | $890,088.56 | $492,251.31 | $682,082.75 |
| 117 | $890,088.56 | $3,801.42 | $2,078.60 | $888,009.96 | $496,052.73 | $687,962.77 |
| 118 | $888,009.96 | $3,792.54 | $2,087.48 | $885,922.47 | $499,845.27 | $693,842.80 |
| 119 | $885,922.47 | $3,783.63 | $2,096.40 | $883,826.08 | $503,628.90 | $699,722.82 |
| 120 | $883,826.08 | $3,774.67 | $2,105.35 | $881,720.73 | $507,403.57 | $705,602.84 |
| 121 | $881,720.73 | $3,765.68 | $2,114.34 | $879,606.39 | $511,169.26 | $711,482.87 |
| 122 | $879,606.39 | $3,756.65 | $2,123.37 | $877,483.02 | $514,925.91 | $717,362.89 |
| 123 | $877,483.02 | $3,747.58 | $2,132.44 | $875,350.58 | $518,673.49 | $723,242.92 |
| 124 | $875,350.58 | $3,738.48 | $2,141.55 | $873,209.03 | $522,411.97 | $729,122.94 |
| 125 | $873,209.03 | $3,729.33 | $2,150.69 | $871,058.33 | $526,141.30 | $735,002.96 |
| 126 | $871,058.33 | $3,720.14 | $2,159.88 | $868,898.46 | $529,861.44 | $740,882.99 |
| 127 | $868,898.46 | $3,710.92 | $2,169.10 | $866,729.35 | $533,572.36 | $746,763.01 |
| 128 | $866,729.35 | $3,701.66 | $2,178.37 | $864,550.99 | $537,274.02 | $752,643.03 |
| 129 | $864,550.99 | $3,692.35 | $2,187.67 | $862,363.32 | $540,966.37 | $758,523.06 |
| 130 | $862,363.32 | $3,683.01 | $2,197.01 | $860,166.30 | $544,649.38 | $764,403.08 |
| 131 | $860,166.30 | $3,673.63 | $2,206.40 | $857,959.90 | $548,323.01 | $770,283.11 |
| 132 | $857,959.90 | $3,664.20 | $2,215.82 | $855,744.08 | $551,987.21 | $776,163.13 |
| 133 | $855,744.08 | $3,654.74 | $2,225.28 | $853,518.80 | $555,641.95 | $782,043.15 |
| 134 | $853,518.80 | $3,645.24 | $2,234.79 | $851,284.01 | $559,287.19 | $787,923.18 |
| 135 | $851,284.01 | $3,635.69 | $2,244.33 | $849,039.68 | $562,922.88 | $793,803.20 |
| 136 | $849,039.68 | $3,626.11 | $2,253.92 | $846,785.77 | $566,548.99 | $799,683.22 |
| 137 | $846,785.77 | $3,616.48 | $2,263.54 | $844,522.22 | $570,165.47 | $805,563.25 |
| 138 | $844,522.22 | $3,606.81 | $2,273.21 | $842,249.01 | $573,772.28 | $811,443.27 |
| 139 | $842,249.01 | $3,597.11 | $2,282.92 | $839,966.09 | $577,369.39 | $817,323.30 |
| 140 | $839,966.09 | $3,587.36 | $2,292.67 | $837,673.43 | $580,956.74 | $823,203.32 |
| 141 | $837,673.43 | $3,577.56 | $2,302.46 | $835,370.97 | $584,534.31 | $829,083.34 |
| 142 | $835,370.97 | $3,567.73 | $2,312.29 | $833,058.67 | $588,102.04 | $834,963.37 |
| 143 | $833,058.67 | $3,557.85 | $2,322.17 | $830,736.50 | $591,659.89 | $840,843.39 |
| 144 | $830,736.50 | $3,547.94 | $2,332.09 | $828,404.42 | $595,207.83 | $846,723.41 |
| 145 | $828,404.42 | $3,537.98 | $2,342.05 | $826,062.37 | $598,745.81 | $852,603.44 |
| 146 | $826,062.37 | $3,527.97 | $2,352.05 | $823,710.32 | $602,273.78 | $858,483.46 |
| 147 | $823,710.32 | $3,517.93 | $2,362.09 | $821,348.23 | $605,791.71 | $864,363.49 |
| 148 | $821,348.23 | $3,507.84 | $2,372.18 | $818,976.04 | $609,299.55 | $870,243.51 |
| 149 | $818,976.04 | $3,497.71 | $2,382.31 | $816,593.73 | $612,797.26 | $876,123.53 |
| 150 | $816,593.73 | $3,487.54 | $2,392.49 | $814,201.24 | $616,284.80 | $882,003.56 |
| 151 | $814,201.24 | $3,477.32 | $2,402.71 | $811,798.54 | $619,762.12 | $887,883.58 |
| 152 | $811,798.54 | $3,467.06 | $2,412.97 | $809,385.57 | $623,229.17 | $893,763.60 |
| 153 | $809,385.57 | $3,456.75 | $2,423.27 | $806,962.30 | $626,685.92 | $899,643.63 |
| 154 | $806,962.30 | $3,446.40 | $2,433.62 | $804,528.67 | $630,132.33 | $905,523.65 |
| 155 | $804,528.67 | $3,436.01 | $2,444.02 | $802,084.66 | $633,568.33 | $911,403.67 |
| 156 | $802,084.66 | $3,425.57 | $2,454.45 | $799,630.21 | $636,993.90 | $917,283.70 |
| 157 | $799,630.21 | $3,415.09 | $2,464.94 | $797,165.27 | $640,408.99 | $923,163.72 |
| 158 | $797,165.27 | $3,404.56 | $2,475.46 | $794,689.80 | $643,813.55 | $929,043.75 |
| 159 | $794,689.80 | $3,393.99 | $2,486.04 | $792,203.77 | $647,207.54 | $934,923.77 |
| 160 | $792,203.77 | $3,383.37 | $2,496.65 | $789,707.12 | $650,590.91 | $940,803.79 |
| 161 | $789,707.12 | $3,372.71 | $2,507.32 | $787,199.80 | $653,963.62 | $946,683.82 |
| 162 | $787,199.80 | $3,362.00 | $2,518.02 | $784,681.77 | $657,325.62 | $952,563.84 |
| 163 | $784,681.77 | $3,351.25 | $2,528.78 | $782,153.00 | $660,676.86 | $958,443.86 |
| 164 | $782,153.00 | $3,340.45 | $2,539.58 | $779,613.42 | $664,017.31 | $964,323.89 |
| 165 | $779,613.42 | $3,329.60 | $2,550.42 | $777,062.99 | $667,346.90 | $970,203.91 |
| 166 | $777,062.99 | $3,318.71 | $2,561.32 | $774,501.68 | $670,665.61 | $976,083.94 |
| 167 | $774,501.68 | $3,307.77 | $2,572.26 | $771,929.42 | $673,973.38 | $981,963.96 |
| 168 | $771,929.42 | $3,296.78 | $2,583.24 | $769,346.18 | $677,270.16 | $987,843.98 |
| 169 | $769,346.18 | $3,285.75 | $2,594.27 | $766,751.90 | $680,555.91 | $993,724.01 |
| 170 | $766,751.90 | $3,274.67 | $2,605.35 | $764,146.55 | $683,830.58 | $999,604.03 |
| 171 | $764,146.55 | $3,263.54 | $2,616.48 | $761,530.07 | $687,094.12 | $1,005,484.05 |
| 172 | $761,530.07 | $3,252.37 | $2,627.66 | $758,902.41 | $690,346.49 | $1,011,364.08 |
| 173 | $758,902.41 | $3,241.15 | $2,638.88 | $756,263.53 | $693,587.64 | $1,017,244.10 |
| 174 | $756,263.53 | $3,229.88 | $2,650.15 | $753,613.39 | $696,817.51 | $1,023,124.13 |
| 175 | $753,613.39 | $3,218.56 | $2,661.47 | $750,951.92 | $700,036.07 | $1,029,004.15 |
| 176 | $750,951.92 | $3,207.19 | $2,672.83 | $748,279.09 | $703,243.26 | $1,034,884.17 |
| 177 | $748,279.09 | $3,195.78 | $2,684.25 | $745,594.84 | $706,439.03 | $1,040,764.20 |
| 178 | $745,594.84 | $3,184.31 | $2,695.71 | $742,899.13 | $709,623.35 | $1,046,644.22 |
| 179 | $742,899.13 | $3,172.80 | $2,707.23 | $740,191.90 | $712,796.14 | $1,052,524.24 |
| 180 | $740,191.90 | $3,161.24 | $2,718.79 | $737,473.11 | $715,957.38 | $1,058,404.27 |
| 181 | $737,473.11 | $3,149.62 | $2,730.40 | $734,742.71 | $719,107.00 | $1,064,284.29 |
| 182 | $734,742.71 | $3,137.96 | $2,742.06 | $732,000.65 | $722,244.97 | $1,070,164.31 |
| 183 | $732,000.65 | $3,126.25 | $2,753.77 | $729,246.88 | $725,371.22 | $1,076,044.34 |
| 184 | $729,246.88 | $3,114.49 | $2,765.53 | $726,481.35 | $728,485.71 | $1,081,924.36 |
| 185 | $726,481.35 | $3,102.68 | $2,777.34 | $723,704.01 | $731,588.39 | $1,087,804.39 |
| 186 | $723,704.01 | $3,090.82 | $2,789.20 | $720,914.80 | $734,679.21 | $1,093,684.41 |
| 187 | $720,914.80 | $3,078.91 | $2,801.12 | $718,113.69 | $737,758.12 | $1,099,564.43 |
| 188 | $718,113.69 | $3,066.94 | $2,813.08 | $715,300.61 | $740,825.06 | $1,105,444.46 |
| 189 | $715,300.61 | $3,054.93 | $2,825.09 | $712,475.51 | $743,879.99 | $1,111,324.48 |
| 190 | $712,475.51 | $3,042.86 | $2,837.16 | $709,638.35 | $746,922.86 | $1,117,204.50 |
| 191 | $709,638.35 | $3,030.75 | $2,849.28 | $706,789.08 | $749,953.60 | $1,123,084.53 |
| 192 | $706,789.08 | $3,018.58 | $2,861.45 | $703,927.63 | $752,972.18 | $1,128,964.55 |
| 193 | $703,927.63 | $3,006.36 | $2,873.67 | $701,053.97 | $755,978.54 | $1,134,844.58 |
| 194 | $701,053.97 | $2,994.08 | $2,885.94 | $698,168.03 | $758,972.63 | $1,140,724.60 |
| 195 | $698,168.03 | $2,981.76 | $2,898.26 | $695,269.76 | $761,954.38 | $1,146,604.62 |
| 196 | $695,269.76 | $2,969.38 | $2,910.64 | $692,359.12 | $764,923.77 | $1,152,484.65 |
| 197 | $692,359.12 | $2,956.95 | $2,923.07 | $689,436.05 | $767,880.72 | $1,158,364.67 |
| 198 | $689,436.05 | $2,944.47 | $2,935.56 | $686,500.49 | $770,825.18 | $1,164,244.69 |
| 199 | $686,500.49 | $2,931.93 | $2,948.09 | $683,552.39 | $773,757.11 | $1,170,124.72 |
| 200 | $683,552.39 | $2,919.34 | $2,960.69 | $680,591.71 | $776,676.45 | $1,176,004.74 |
| 201 | $680,591.71 | $2,906.69 | $2,973.33 | $677,618.38 | $779,583.14 | $1,181,884.77 |
| 202 | $677,618.38 | $2,894.00 | $2,986.03 | $674,632.35 | $782,477.14 | $1,187,764.79 |
| 203 | $674,632.35 | $2,881.24 | $2,998.78 | $671,633.57 | $785,358.38 | $1,193,644.81 |
| 204 | $671,633.57 | $2,868.44 | $3,011.59 | $668,621.98 | $788,226.82 | $1,199,524.84 |
| 205 | $668,621.98 | $2,855.57 | $3,024.45 | $665,597.53 | $791,082.39 | $1,205,404.86 |
| 206 | $665,597.53 | $2,842.66 | $3,037.37 | $662,560.16 | $793,925.05 | $1,211,284.88 |
| 207 | $662,560.16 | $2,829.68 | $3,050.34 | $659,509.82 | $796,754.73 | $1,217,164.91 |
| 208 | $659,509.82 | $2,816.66 | $3,063.37 | $656,446.46 | $799,571.39 | $1,223,044.93 |
| 209 | $656,446.46 | $2,803.57 | $3,076.45 | $653,370.00 | $802,374.96 | $1,228,924.95 |
| 210 | $653,370.00 | $2,790.43 | $3,089.59 | $650,280.42 | $805,165.39 | $1,234,804.98 |
| 211 | $650,280.42 | $2,777.24 | $3,102.78 | $647,177.63 | $807,942.63 | $1,240,685.00 |
| 212 | $647,177.63 | $2,763.99 | $3,116.04 | $644,061.60 | $810,706.62 | $1,246,565.03 |
| 213 | $644,061.60 | $2,750.68 | $3,129.34 | $640,932.25 | $813,457.30 | $1,252,445.05 |
| 214 | $640,932.25 | $2,737.31 | $3,142.71 | $637,789.54 | $816,194.62 | $1,258,325.07 |
| 215 | $637,789.54 | $2,723.89 | $3,156.13 | $634,633.41 | $818,918.51 | $1,264,205.10 |
| 216 | $634,633.41 | $2,710.41 | $3,169.61 | $631,463.80 | $821,628.92 | $1,270,085.12 |
| 217 | $631,463.80 | $2,696.88 | $3,183.15 | $628,280.65 | $824,325.80 | $1,275,965.14 |
| 218 | $628,280.65 | $2,683.28 | $3,196.74 | $625,083.91 | $827,009.08 | $1,281,845.17 |
| 219 | $625,083.91 | $2,669.63 | $3,210.39 | $621,873.52 | $829,678.71 | $1,287,725.19 |
| 220 | $621,873.52 | $2,655.92 | $3,224.11 | $618,649.41 | $832,334.63 | $1,293,605.22 |
| 221 | $618,649.41 | $2,642.15 | $3,237.88 | $615,411.54 | $834,976.78 | $1,299,485.24 |
| 222 | $615,411.54 | $2,628.32 | $3,251.70 | $612,159.83 | $837,605.10 | $1,305,365.26 |
| 223 | $612,159.83 | $2,614.43 | $3,265.59 | $608,894.24 | $840,219.53 | $1,311,245.29 |
| 224 | $608,894.24 | $2,600.49 | $3,279.54 | $605,614.70 | $842,820.02 | $1,317,125.31 |
| 225 | $605,614.70 | $2,586.48 | $3,293.54 | $602,321.16 | $845,406.49 | $1,323,005.33 |
| 226 | $602,321.16 | $2,572.41 | $3,307.61 | $599,013.55 | $847,978.91 | $1,328,885.36 |
| 227 | $599,013.55 | $2,558.29 | $3,321.74 | $595,691.81 | $850,537.20 | $1,334,765.38 |
| 228 | $595,691.81 | $2,544.10 | $3,335.92 | $592,355.89 | $853,081.30 | $1,340,645.41 |
| 229 | $592,355.89 | $2,529.85 | $3,350.17 | $589,005.72 | $855,611.15 | $1,346,525.43 |
| 230 | $589,005.72 | $2,515.55 | $3,364.48 | $585,641.24 | $858,126.69 | $1,352,405.45 |
| 231 | $585,641.24 | $2,501.18 | $3,378.85 | $582,262.39 | $860,627.87 | $1,358,285.48 |
| 232 | $582,262.39 | $2,486.75 | $3,393.28 | $578,869.12 | $863,114.62 | $1,364,165.50 |
| 233 | $578,869.12 | $2,472.25 | $3,407.77 | $575,461.35 | $865,586.87 | $1,370,045.52 |
| 234 | $575,461.35 | $2,457.70 | $3,422.32 | $572,039.02 | $868,044.57 | $1,375,925.55 |
| 235 | $572,039.02 | $2,443.08 | $3,436.94 | $568,602.08 | $870,487.65 | $1,381,805.57 |
| 236 | $568,602.08 | $2,428.40 | $3,451.62 | $565,150.46 | $872,916.06 | $1,387,685.60 |
| 237 | $565,150.46 | $2,413.66 | $3,466.36 | $561,684.10 | $875,329.72 | $1,393,565.62 |
| 238 | $561,684.10 | $2,398.86 | $3,481.16 | $558,202.94 | $877,728.58 | $1,399,445.64 |
| 239 | $558,202.94 | $2,383.99 | $3,496.03 | $554,706.90 | $880,112.57 | $1,405,325.67 |
| 240 | $554,706.90 | $2,369.06 | $3,510.96 | $551,195.94 | $882,481.63 | $1,411,205.69 |
| 241 | $551,195.94 | $2,354.07 | $3,525.96 | $547,669.98 | $884,835.70 | $1,417,085.71 |
| 242 | $547,669.98 | $2,339.01 | $3,541.02 | $544,128.97 | $887,174.71 | $1,422,965.74 |
| 243 | $544,128.97 | $2,323.88 | $3,556.14 | $540,572.83 | $889,498.59 | $1,428,845.76 |
| 244 | $540,572.83 | $2,308.70 | $3,571.33 | $537,001.50 | $891,807.29 | $1,434,725.78 |
| 245 | $537,001.50 | $2,293.44 | $3,586.58 | $533,414.92 | $894,100.73 | $1,440,605.81 |
| 246 | $533,414.92 | $2,278.13 | $3,601.90 | $529,813.02 | $896,378.86 | $1,446,485.83 |
| 247 | $529,813.02 | $2,262.74 | $3,617.28 | $526,195.74 | $898,641.60 | $1,452,365.86 |
| 248 | $526,195.74 | $2,247.29 | $3,632.73 | $522,563.01 | $900,888.89 | $1,458,245.88 |
| 249 | $522,563.01 | $2,231.78 | $3,648.24 | $518,914.77 | $903,120.67 | $1,464,125.90 |
| 250 | $518,914.77 | $2,216.20 | $3,663.83 | $515,250.94 | $905,336.87 | $1,470,005.93 |
| 251 | $515,250.94 | $2,200.55 | $3,679.47 | $511,571.47 | $907,537.42 | $1,475,885.95 |
| 252 | $511,571.47 | $2,184.84 | $3,695.19 | $507,876.28 | $909,722.26 | $1,481,765.97 |
| 253 | $507,876.28 | $2,169.05 | $3,710.97 | $504,165.32 | $911,891.31 | $1,487,646.00 |
| 254 | $504,165.32 | $2,153.21 | $3,726.82 | $500,438.50 | $914,044.52 | $1,493,526.02 |
| 255 | $500,438.50 | $2,137.29 | $3,742.73 | $496,695.76 | $916,181.81 | $1,499,406.05 |
| 256 | $496,695.76 | $2,121.30 | $3,758.72 | $492,937.04 | $918,303.11 | $1,505,286.07 |
| 257 | $492,937.04 | $2,105.25 | $3,774.77 | $489,162.27 | $920,408.37 | $1,511,166.09 |
| 258 | $489,162.27 | $2,089.13 | $3,790.89 | $485,371.38 | $922,497.50 | $1,517,046.12 |
| 259 | $485,371.38 | $2,072.94 | $3,807.08 | $481,564.30 | $924,570.44 | $1,522,926.14 |
| 260 | $481,564.30 | $2,056.68 | $3,823.34 | $477,740.95 | $926,627.12 | $1,528,806.16 |
| 261 | $477,740.95 | $2,040.35 | $3,839.67 | $473,901.28 | $928,667.47 | $1,534,686.19 |
| 262 | $473,901.28 | $2,023.95 | $3,856.07 | $470,045.21 | $930,691.42 | $1,540,566.21 |
| 263 | $470,045.21 | $2,007.48 | $3,872.54 | $466,172.67 | $932,698.91 | $1,546,446.24 |
| 264 | $466,172.67 | $1,990.95 | $3,889.08 | $462,283.59 | $934,689.85 | $1,552,326.26 |
| 265 | $462,283.59 | $1,974.34 | $3,905.69 | $458,377.91 | $936,664.19 | $1,558,206.28 |
| 266 | $458,377.91 | $1,957.66 | $3,922.37 | $454,455.54 | $938,621.85 | $1,564,086.31 |
| 267 | $454,455.54 | $1,940.90 | $3,939.12 | $450,516.42 | $940,562.75 | $1,569,966.33 |
| 268 | $450,516.42 | $1,924.08 | $3,955.94 | $446,560.48 | $942,486.83 | $1,575,846.35 |
| 269 | $446,560.48 | $1,907.19 | $3,972.84 | $442,587.64 | $944,394.02 | $1,581,726.38 |
| 270 | $442,587.64 | $1,890.22 | $3,989.81 | $438,597.83 | $946,284.23 | $1,587,606.40 |
| 271 | $438,597.83 | $1,873.18 | $4,006.85 | $434,590.99 | $948,157.41 | $1,593,486.42 |
| 272 | $434,590.99 | $1,856.07 | $4,023.96 | $430,567.03 | $950,013.48 | $1,599,366.45 |
| 273 | $430,567.03 | $1,838.88 | $4,041.14 | $426,525.88 | $951,852.36 | $1,605,246.47 |
| 274 | $426,525.88 | $1,821.62 | $4,058.40 | $422,467.48 | $953,673.98 | $1,611,126.50 |
| 275 | $422,467.48 | $1,804.29 | $4,075.74 | $418,391.75 | $955,478.27 | $1,617,006.52 |
| 276 | $418,391.75 | $1,786.88 | $4,093.14 | $414,298.60 | $957,265.15 | $1,622,886.54 |
| 277 | $414,298.60 | $1,769.40 | $4,110.62 | $410,187.98 | $959,034.55 | $1,628,766.57 |
| 278 | $410,187.98 | $1,751.84 | $4,128.18 | $406,059.80 | $960,786.39 | $1,634,646.59 |
| 279 | $406,059.80 | $1,734.21 | $4,145.81 | $401,913.99 | $962,520.61 | $1,640,526.61 |
| 280 | $401,913.99 | $1,716.51 | $4,163.52 | $397,750.48 | $964,237.11 | $1,646,406.64 |
| 281 | $397,750.48 | $1,698.73 | $4,181.30 | $393,569.18 | $965,935.84 | $1,652,286.66 |
| 282 | $393,569.18 | $1,680.87 | $4,199.16 | $389,370.02 | $967,616.71 | $1,658,166.69 |
| 283 | $389,370.02 | $1,662.93 | $4,217.09 | $385,152.93 | $969,279.64 | $1,664,046.71 |
| 284 | $385,152.93 | $1,644.92 | $4,235.10 | $380,917.83 | $970,924.57 | $1,669,926.73 |
| 285 | $380,917.83 | $1,626.84 | $4,253.19 | $376,664.65 | $972,551.40 | $1,675,806.76 |
| 286 | $376,664.65 | $1,608.67 | $4,271.35 | $372,393.29 | $974,160.08 | $1,681,686.78 |
| 287 | $372,393.29 | $1,590.43 | $4,289.59 | $368,103.70 | $975,750.50 | $1,687,566.80 |
| 288 | $368,103.70 | $1,572.11 | $4,307.91 | $363,795.79 | $977,322.61 | $1,693,446.83 |
| 289 | $363,795.79 | $1,553.71 | $4,326.31 | $359,469.47 | $978,876.33 | $1,699,326.85 |
| 290 | $359,469.47 | $1,535.23 | $4,344.79 | $355,124.68 | $980,411.56 | $1,705,206.88 |
| 291 | $355,124.68 | $1,516.68 | $4,363.35 | $350,761.34 | $981,928.24 | $1,711,086.90 |
| 292 | $350,761.34 | $1,498.04 | $4,381.98 | $346,379.36 | $983,426.28 | $1,716,966.92 |
| 293 | $346,379.36 | $1,479.33 | $4,400.70 | $341,978.66 | $984,905.61 | $1,722,846.95 |
| 294 | $341,978.66 | $1,460.53 | $4,419.49 | $337,559.17 | $986,366.14 | $1,728,726.97 |
| 295 | $337,559.17 | $1,441.66 | $4,438.36 | $333,120.81 | $987,807.80 | $1,734,606.99 |
| 296 | $333,120.81 | $1,422.70 | $4,457.32 | $328,663.49 | $989,230.51 | $1,740,487.02 |
| 297 | $328,663.49 | $1,403.67 | $4,476.36 | $324,187.13 | $990,634.17 | $1,746,367.04 |
| 298 | $324,187.13 | $1,384.55 | $4,495.47 | $319,691.66 | $992,018.72 | $1,752,247.06 |
| 299 | $319,691.66 | $1,365.35 | $4,514.67 | $315,176.98 | $993,384.07 | $1,758,127.09 |
| 300 | $315,176.98 | $1,346.07 | $4,533.96 | $310,643.03 | $994,730.14 | $1,764,007.11 |
| 301 | $310,643.03 | $1,326.70 | $4,553.32 | $306,089.71 | $996,056.85 | $1,769,887.14 |
| 302 | $306,089.71 | $1,307.26 | $4,572.77 | $301,516.94 | $997,364.10 | $1,775,767.16 |
| 303 | $301,516.94 | $1,287.73 | $4,592.30 | $296,924.65 | $998,651.83 | $1,781,647.18 |
| 304 | $296,924.65 | $1,268.12 | $4,611.91 | $292,312.74 | $999,919.95 | $1,787,527.21 |
| 305 | $292,312.74 | $1,248.42 | $4,631.60 | $287,681.14 | $1,001,168.37 | $1,793,407.23 |
| 306 | $287,681.14 | $1,228.64 | $4,651.39 | $283,029.75 | $1,002,397.00 | $1,799,287.25 |
| 307 | $283,029.75 | $1,208.77 | $4,671.25 | $278,358.50 | $1,003,605.78 | $1,805,167.28 |
| 308 | $278,358.50 | $1,188.82 | $4,691.20 | $273,667.30 | $1,004,794.60 | $1,811,047.30 |
| 309 | $273,667.30 | $1,168.79 | $4,711.24 | $268,956.06 | $1,005,963.39 | $1,816,927.33 |
| 310 | $268,956.06 | $1,148.67 | $4,731.36 | $264,224.70 | $1,007,112.05 | $1,822,807.35 |
| 311 | $264,224.70 | $1,128.46 | $4,751.56 | $259,473.14 | $1,008,240.51 | $1,828,687.37 |
| 312 | $259,473.14 | $1,108.17 | $4,771.86 | $254,701.28 | $1,009,348.68 | $1,834,567.40 |
| 313 | $254,701.28 | $1,087.79 | $4,792.24 | $249,909.05 | $1,010,436.47 | $1,840,447.42 |
| 314 | $249,909.05 | $1,067.32 | $4,812.70 | $245,096.34 | $1,011,503.79 | $1,846,327.44 |
| 315 | $245,096.34 | $1,046.77 | $4,833.26 | $240,263.08 | $1,012,550.55 | $1,852,207.47 |
| 316 | $240,263.08 | $1,026.12 | $4,853.90 | $235,409.18 | $1,013,576.68 | $1,858,087.49 |
| 317 | $235,409.18 | $1,005.39 | $4,874.63 | $230,534.55 | $1,014,582.07 | $1,863,967.52 |
| 318 | $230,534.55 | $984.57 | $4,895.45 | $225,639.11 | $1,015,566.64 | $1,869,847.54 |
| 319 | $225,639.11 | $963.67 | $4,916.36 | $220,722.75 | $1,016,530.31 | $1,875,727.56 |
| 320 | $220,722.75 | $942.67 | $4,937.35 | $215,785.40 | $1,017,472.98 | $1,881,607.59 |
| 321 | $215,785.40 | $921.58 | $4,958.44 | $210,826.95 | $1,018,394.56 | $1,887,487.61 |
| 322 | $210,826.95 | $900.41 | $4,979.62 | $205,847.34 | $1,019,294.97 | $1,893,367.63 |
| 323 | $205,847.34 | $879.14 | $5,000.88 | $200,846.45 | $1,020,174.11 | $1,899,247.66 |
| 324 | $200,846.45 | $857.78 | $5,022.24 | $195,824.21 | $1,021,031.89 | $1,905,127.68 |
| 325 | $195,824.21 | $836.33 | $5,043.69 | $190,780.52 | $1,021,868.23 | $1,911,007.71 |
| 326 | $190,780.52 | $814.79 | $5,065.23 | $185,715.29 | $1,022,683.02 | $1,916,887.73 |
| 327 | $185,715.29 | $793.16 | $5,086.86 | $180,628.42 | $1,023,476.18 | $1,922,767.75 |
| 328 | $180,628.42 | $771.43 | $5,108.59 | $175,519.83 | $1,024,247.61 | $1,928,647.78 |
| 329 | $175,519.83 | $749.62 | $5,130.41 | $170,389.43 | $1,024,997.23 | $1,934,527.80 |
| 330 | $170,389.43 | $727.70 | $5,152.32 | $165,237.11 | $1,025,724.93 | $1,940,407.82 |
| 331 | $165,237.11 | $705.70 | $5,174.32 | $160,062.78 | $1,026,430.63 | $1,946,287.85 |
| 332 | $160,062.78 | $683.60 | $5,196.42 | $154,866.36 | $1,027,114.23 | $1,952,167.87 |
| 333 | $154,866.36 | $661.41 | $5,218.62 | $149,647.75 | $1,027,775.64 | $1,958,047.89 |
| 334 | $149,647.75 | $639.12 | $5,240.90 | $144,406.84 | $1,028,414.76 | $1,963,927.92 |
| 335 | $144,406.84 | $616.74 | $5,263.29 | $139,143.56 | $1,029,031.50 | $1,969,807.94 |
| 336 | $139,143.56 | $594.26 | $5,285.76 | $133,857.79 | $1,029,625.76 | $1,975,687.97 |
| 337 | $133,857.79 | $571.68 | $5,308.34 | $128,549.45 | $1,030,197.44 | $1,981,567.99 |
| 338 | $128,549.45 | $549.01 | $5,331.01 | $123,218.44 | $1,030,746.46 | $1,987,448.01 |
| 339 | $123,218.44 | $526.25 | $5,353.78 | $117,864.66 | $1,031,272.70 | $1,993,328.04 |
| 340 | $117,864.66 | $503.38 | $5,376.64 | $112,488.02 | $1,031,776.08 | $1,999,208.06 |
| 341 | $112,488.02 | $480.42 | $5,399.61 | $107,088.42 | $1,032,256.50 | $2,005,088.08 |
| 342 | $107,088.42 | $457.36 | $5,422.67 | $101,665.75 | $1,032,713.86 | $2,010,968.11 |
| 343 | $101,665.75 | $434.20 | $5,445.83 | $96,219.92 | $1,033,148.05 | $2,016,848.13 |
| 344 | $96,219.92 | $410.94 | $5,469.08 | $90,750.84 | $1,033,558.99 | $2,022,728.16 |
| 345 | $90,750.84 | $387.58 | $5,492.44 | $85,258.40 | $1,033,946.57 | $2,028,608.18 |
| 346 | $85,258.40 | $364.12 | $5,515.90 | $79,742.50 | $1,034,310.70 | $2,034,488.20 |
| 347 | $79,742.50 | $340.57 | $5,539.46 | $74,203.04 | $1,034,651.27 | $2,040,368.23 |
| 348 | $74,203.04 | $316.91 | $5,563.11 | $68,639.92 | $1,034,968.17 | $2,046,248.25 |
| 349 | $68,639.92 | $293.15 | $5,586.87 | $63,053.05 | $1,035,261.32 | $2,052,128.27 |
| 350 | $63,053.05 | $269.29 | $5,610.73 | $57,442.32 | $1,035,530.61 | $2,058,008.30 |
| 351 | $57,442.32 | $245.33 | $5,634.70 | $51,807.62 | $1,035,775.94 | $2,063,888.32 |
| 352 | $51,807.62 | $221.26 | $5,658.76 | $46,148.86 | $1,035,997.20 | $2,069,768.35 |
| 353 | $46,148.86 | $197.09 | $5,682.93 | $40,465.93 | $1,036,194.30 | $2,075,648.37 |
| 354 | $40,465.93 | $172.82 | $5,707.20 | $34,758.73 | $1,036,367.12 | $2,081,528.39 |
| 355 | $34,758.73 | $148.45 | $5,731.57 | $29,027.15 | $1,036,515.57 | $2,087,408.42 |
| 356 | $29,027.15 | $123.97 | $5,756.05 | $23,271.10 | $1,036,639.54 | $2,093,288.44 |
| 357 | $23,271.10 | $99.39 | $5,780.64 | $17,490.46 | $1,036,738.92 | $2,099,168.46 |
| 358 | $17,490.46 | $74.70 | $5,805.32 | $11,685.14 | $1,036,813.62 | $2,105,048.49 |
| 359 | $11,685.14 | $49.91 | $5,830.12 | $5,855.02 | $1,036,863.53 | $2,110,928.51 |
| 360 | $5,855.02 | $25.01 | $5,855.02 | $-0.00 | $1,036,888.53 | $2,116,808.53 |