|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,080,000.00 | $4,275.00 | $1,358.79 | $1,078,641.21 | $4,275.00 | $5,633.79 |
| 2 | $1,078,641.21 | $4,269.62 | $1,364.17 | $1,077,277.04 | $8,544.62 | $11,267.58 |
| 3 | $1,077,277.04 | $4,264.22 | $1,369.57 | $1,075,907.47 | $12,808.84 | $16,901.37 |
| 4 | $1,075,907.47 | $4,258.80 | $1,374.99 | $1,074,532.48 | $17,067.64 | $22,535.16 |
| 5 | $1,074,532.48 | $4,253.36 | $1,380.43 | $1,073,152.05 | $21,321.00 | $28,168.96 |
| 6 | $1,073,152.05 | $4,247.89 | $1,385.90 | $1,071,766.15 | $25,568.89 | $33,802.75 |
| 7 | $1,071,766.15 | $4,242.41 | $1,391.38 | $1,070,374.76 | $29,811.30 | $39,436.54 |
| 8 | $1,070,374.76 | $4,236.90 | $1,396.89 | $1,068,977.87 | $34,048.20 | $45,070.33 |
| 9 | $1,068,977.87 | $4,231.37 | $1,402.42 | $1,067,575.45 | $38,279.57 | $50,704.12 |
| 10 | $1,067,575.45 | $4,225.82 | $1,407.97 | $1,066,167.48 | $42,505.39 | $56,337.91 |
| 11 | $1,066,167.48 | $4,220.25 | $1,413.54 | $1,064,753.94 | $46,725.64 | $61,971.70 |
| 12 | $1,064,753.94 | $4,214.65 | $1,419.14 | $1,063,334.80 | $50,940.29 | $67,605.49 |
| 13 | $1,063,334.80 | $4,209.03 | $1,424.76 | $1,061,910.04 | $55,149.32 | $73,239.29 |
| 14 | $1,061,910.04 | $4,203.39 | $1,430.40 | $1,060,479.64 | $59,352.72 | $78,873.08 |
| 15 | $1,060,479.64 | $4,197.73 | $1,436.06 | $1,059,043.58 | $63,550.45 | $84,506.87 |
| 16 | $1,059,043.58 | $4,192.05 | $1,441.74 | $1,057,601.84 | $67,742.50 | $90,140.66 |
| 17 | $1,057,601.84 | $4,186.34 | $1,447.45 | $1,056,154.39 | $71,928.84 | $95,774.45 |
| 18 | $1,056,154.39 | $4,180.61 | $1,453.18 | $1,054,701.21 | $76,109.45 | $101,408.24 |
| 19 | $1,054,701.21 | $4,174.86 | $1,458.93 | $1,053,242.27 | $80,284.31 | $107,042.03 |
| 20 | $1,053,242.27 | $4,169.08 | $1,464.71 | $1,051,777.57 | $84,453.39 | $112,675.82 |
| 21 | $1,051,777.57 | $4,163.29 | $1,470.51 | $1,050,307.06 | $88,616.68 | $118,309.62 |
| 22 | $1,050,307.06 | $4,157.47 | $1,476.33 | $1,048,830.74 | $92,774.14 | $123,943.41 |
| 23 | $1,048,830.74 | $4,151.62 | $1,482.17 | $1,047,348.57 | $96,925.76 | $129,577.20 |
| 24 | $1,047,348.57 | $4,145.75 | $1,488.04 | $1,045,860.53 | $101,071.52 | $135,210.99 |
| 25 | $1,045,860.53 | $4,139.86 | $1,493.93 | $1,044,366.60 | $105,211.38 | $140,844.78 |
| 26 | $1,044,366.60 | $4,133.95 | $1,499.84 | $1,042,866.76 | $109,345.34 | $146,478.57 |
| 27 | $1,042,866.76 | $4,128.01 | $1,505.78 | $1,041,360.99 | $113,473.35 | $152,112.36 |
| 28 | $1,041,360.99 | $4,122.05 | $1,511.74 | $1,039,849.25 | $117,595.40 | $157,746.15 |
| 29 | $1,039,849.25 | $4,116.07 | $1,517.72 | $1,038,331.53 | $121,711.47 | $163,379.95 |
| 30 | $1,038,331.53 | $4,110.06 | $1,523.73 | $1,036,807.80 | $125,821.54 | $169,013.74 |
| 31 | $1,036,807.80 | $4,104.03 | $1,529.76 | $1,035,278.04 | $129,925.57 | $174,647.53 |
| 32 | $1,035,278.04 | $4,097.98 | $1,535.82 | $1,033,742.22 | $134,023.54 | $180,281.32 |
| 33 | $1,033,742.22 | $4,091.90 | $1,541.89 | $1,032,200.33 | $138,115.44 | $185,915.11 |
| 34 | $1,032,200.33 | $4,085.79 | $1,548.00 | $1,030,652.33 | $142,201.23 | $191,548.90 |
| 35 | $1,030,652.33 | $4,079.67 | $1,554.13 | $1,029,098.20 | $146,280.90 | $197,182.69 |
| 36 | $1,029,098.20 | $4,073.51 | $1,560.28 | $1,027,537.93 | $150,354.41 | $202,816.48 |
| 37 | $1,027,537.93 | $4,067.34 | $1,566.45 | $1,025,971.47 | $154,421.75 | $208,450.28 |
| 38 | $1,025,971.47 | $4,061.14 | $1,572.65 | $1,024,398.82 | $158,482.89 | $214,084.07 |
| 39 | $1,024,398.82 | $4,054.91 | $1,578.88 | $1,022,819.94 | $162,537.80 | $219,717.86 |
| 40 | $1,022,819.94 | $4,048.66 | $1,585.13 | $1,021,234.81 | $166,586.46 | $225,351.65 |
| 41 | $1,021,234.81 | $4,042.39 | $1,591.40 | $1,019,643.41 | $170,628.85 | $230,985.44 |
| 42 | $1,019,643.41 | $4,036.09 | $1,597.70 | $1,018,045.70 | $174,664.94 | $236,619.23 |
| 43 | $1,018,045.70 | $4,029.76 | $1,604.03 | $1,016,441.68 | $178,694.70 | $242,253.02 |
| 44 | $1,016,441.68 | $4,023.41 | $1,610.38 | $1,014,831.30 | $182,718.12 | $247,886.81 |
| 45 | $1,014,831.30 | $4,017.04 | $1,616.75 | $1,013,214.55 | $186,735.16 | $253,520.61 |
| 46 | $1,013,214.55 | $4,010.64 | $1,623.15 | $1,011,591.40 | $190,745.80 | $259,154.40 |
| 47 | $1,011,591.40 | $4,004.22 | $1,629.58 | $1,009,961.82 | $194,750.01 | $264,788.19 |
| 48 | $1,009,961.82 | $3,997.77 | $1,636.03 | $1,008,325.80 | $198,747.78 | $270,421.98 |
| 49 | $1,008,325.80 | $3,991.29 | $1,642.50 | $1,006,683.30 | $202,739.07 | $276,055.77 |
| 50 | $1,006,683.30 | $3,984.79 | $1,649.00 | $1,005,034.29 | $206,723.86 | $281,689.56 |
| 51 | $1,005,034.29 | $3,978.26 | $1,655.53 | $1,003,378.76 | $210,702.12 | $287,323.35 |
| 52 | $1,003,378.76 | $3,971.71 | $1,662.08 | $1,001,716.68 | $214,673.82 | $292,957.14 |
| 53 | $1,001,716.68 | $3,965.13 | $1,668.66 | $1,000,048.02 | $218,638.95 | $298,590.94 |
| 54 | $1,000,048.02 | $3,958.52 | $1,675.27 | $998,372.75 | $222,597.48 | $304,224.73 |
| 55 | $998,372.75 | $3,951.89 | $1,681.90 | $996,690.85 | $226,549.37 | $309,858.52 |
| 56 | $996,690.85 | $3,945.23 | $1,688.56 | $995,002.29 | $230,494.60 | $315,492.31 |
| 57 | $995,002.29 | $3,938.55 | $1,695.24 | $993,307.05 | $234,433.15 | $321,126.10 |
| 58 | $993,307.05 | $3,931.84 | $1,701.95 | $991,605.10 | $238,364.99 | $326,759.89 |
| 59 | $991,605.10 | $3,925.10 | $1,708.69 | $989,896.41 | $242,290.10 | $332,393.68 |
| 60 | $989,896.41 | $3,918.34 | $1,715.45 | $988,180.96 | $246,208.44 | $338,027.47 |
| 61 | $988,180.96 | $3,911.55 | $1,722.24 | $986,458.72 | $250,119.99 | $343,661.27 |
| 62 | $986,458.72 | $3,904.73 | $1,729.06 | $984,729.66 | $254,024.72 | $349,295.06 |
| 63 | $984,729.66 | $3,897.89 | $1,735.90 | $982,993.76 | $257,922.61 | $354,928.85 |
| 64 | $982,993.76 | $3,891.02 | $1,742.77 | $981,250.99 | $261,813.62 | $360,562.64 |
| 65 | $981,250.99 | $3,884.12 | $1,749.67 | $979,501.31 | $265,697.74 | $366,196.43 |
| 66 | $979,501.31 | $3,877.19 | $1,756.60 | $977,744.71 | $269,574.94 | $371,830.22 |
| 67 | $977,744.71 | $3,870.24 | $1,763.55 | $975,981.16 | $273,445.18 | $377,464.01 |
| 68 | $975,981.16 | $3,863.26 | $1,770.53 | $974,210.63 | $277,308.43 | $383,097.80 |
| 69 | $974,210.63 | $3,856.25 | $1,777.54 | $972,433.09 | $281,164.68 | $388,731.60 |
| 70 | $972,433.09 | $3,849.21 | $1,784.58 | $970,648.51 | $285,013.90 | $394,365.39 |
| 71 | $970,648.51 | $3,842.15 | $1,791.64 | $968,856.87 | $288,856.05 | $399,999.18 |
| 72 | $968,856.87 | $3,835.06 | $1,798.73 | $967,058.14 | $292,691.11 | $405,632.97 |
| 73 | $967,058.14 | $3,827.94 | $1,805.85 | $965,252.29 | $296,519.05 | $411,266.76 |
| 74 | $965,252.29 | $3,820.79 | $1,813.00 | $963,439.29 | $300,339.84 | $416,900.55 |
| 75 | $963,439.29 | $3,813.61 | $1,820.18 | $961,619.11 | $304,153.45 | $422,534.34 |
| 76 | $961,619.11 | $3,806.41 | $1,827.38 | $959,791.73 | $307,959.86 | $428,168.13 |
| 77 | $959,791.73 | $3,799.18 | $1,834.62 | $957,957.11 | $311,759.03 | $433,801.93 |
| 78 | $957,957.11 | $3,791.91 | $1,841.88 | $956,115.23 | $315,550.95 | $439,435.72 |
| 79 | $956,115.23 | $3,784.62 | $1,849.17 | $954,266.06 | $319,335.57 | $445,069.51 |
| 80 | $954,266.06 | $3,777.30 | $1,856.49 | $952,409.58 | $323,112.87 | $450,703.30 |
| 81 | $952,409.58 | $3,769.95 | $1,863.84 | $950,545.74 | $326,882.83 | $456,337.09 |
| 82 | $950,545.74 | $3,762.58 | $1,871.21 | $948,674.52 | $330,645.41 | $461,970.88 |
| 83 | $948,674.52 | $3,755.17 | $1,878.62 | $946,795.90 | $334,400.58 | $467,604.67 |
| 84 | $946,795.90 | $3,747.73 | $1,886.06 | $944,909.85 | $338,148.31 | $473,238.46 |
| 85 | $944,909.85 | $3,740.27 | $1,893.52 | $943,016.32 | $341,888.58 | $478,872.25 |
| 86 | $943,016.32 | $3,732.77 | $1,901.02 | $941,115.30 | $345,621.35 | $484,506.05 |
| 87 | $941,115.30 | $3,725.25 | $1,908.54 | $939,206.76 | $349,346.60 | $490,139.84 |
| 88 | $939,206.76 | $3,717.69 | $1,916.10 | $937,290.66 | $353,064.29 | $495,773.63 |
| 89 | $937,290.66 | $3,710.11 | $1,923.68 | $935,366.98 | $356,774.40 | $501,407.42 |
| 90 | $935,366.98 | $3,702.49 | $1,931.30 | $933,435.68 | $360,476.90 | $507,041.21 |
| 91 | $933,435.68 | $3,694.85 | $1,938.94 | $931,496.74 | $364,171.75 | $512,675.00 |
| 92 | $931,496.74 | $3,687.17 | $1,946.62 | $929,550.13 | $367,858.92 | $518,308.79 |
| 93 | $929,550.13 | $3,679.47 | $1,954.32 | $927,595.80 | $371,538.39 | $523,942.58 |
| 94 | $927,595.80 | $3,671.73 | $1,962.06 | $925,633.75 | $375,210.12 | $529,576.38 |
| 95 | $925,633.75 | $3,663.97 | $1,969.82 | $923,663.92 | $378,874.09 | $535,210.17 |
| 96 | $923,663.92 | $3,656.17 | $1,977.62 | $921,686.30 | $382,530.26 | $540,843.96 |
| 97 | $921,686.30 | $3,648.34 | $1,985.45 | $919,700.85 | $386,178.60 | $546,477.75 |
| 98 | $919,700.85 | $3,640.48 | $1,993.31 | $917,707.54 | $389,819.08 | $552,111.54 |
| 99 | $917,707.54 | $3,632.59 | $2,001.20 | $915,706.34 | $393,451.68 | $557,745.33 |
| 100 | $915,706.34 | $3,624.67 | $2,009.12 | $913,697.22 | $397,076.35 | $563,379.12 |
| 101 | $913,697.22 | $3,616.72 | $2,017.07 | $911,680.15 | $400,693.06 | $569,012.91 |
| 102 | $911,680.15 | $3,608.73 | $2,025.06 | $909,655.09 | $404,301.80 | $574,646.71 |
| 103 | $909,655.09 | $3,600.72 | $2,033.07 | $907,622.02 | $407,902.52 | $580,280.50 |
| 104 | $907,622.02 | $3,592.67 | $2,041.12 | $905,580.90 | $411,495.19 | $585,914.29 |
| 105 | $905,580.90 | $3,584.59 | $2,049.20 | $903,531.70 | $415,079.78 | $591,548.08 |
| 106 | $903,531.70 | $3,576.48 | $2,057.31 | $901,474.39 | $418,656.26 | $597,181.87 |
| 107 | $901,474.39 | $3,568.34 | $2,065.46 | $899,408.93 | $422,224.59 | $602,815.66 |
| 108 | $899,408.93 | $3,560.16 | $2,073.63 | $897,335.30 | $425,784.75 | $608,449.45 |
| 109 | $897,335.30 | $3,551.95 | $2,081.84 | $895,253.46 | $429,336.71 | $614,083.24 |
| 110 | $895,253.46 | $3,543.71 | $2,090.08 | $893,163.38 | $432,880.42 | $619,717.04 |
| 111 | $893,163.38 | $3,535.44 | $2,098.35 | $891,065.03 | $436,415.86 | $625,350.83 |
| 112 | $891,065.03 | $3,527.13 | $2,106.66 | $888,958.37 | $439,942.99 | $630,984.62 |
| 113 | $888,958.37 | $3,518.79 | $2,115.00 | $886,843.37 | $443,461.78 | $636,618.41 |
| 114 | $886,843.37 | $3,510.42 | $2,123.37 | $884,720.00 | $446,972.20 | $642,252.20 |
| 115 | $884,720.00 | $3,502.02 | $2,131.77 | $882,588.23 | $450,474.22 | $647,885.99 |
| 116 | $882,588.23 | $3,493.58 | $2,140.21 | $880,448.02 | $453,967.80 | $653,519.78 |
| 117 | $880,448.02 | $3,485.11 | $2,148.68 | $878,299.33 | $457,452.91 | $659,153.57 |
| 118 | $878,299.33 | $3,476.60 | $2,157.19 | $876,142.14 | $460,929.51 | $664,787.37 |
| 119 | $876,142.14 | $3,468.06 | $2,165.73 | $873,976.41 | $464,397.57 | $670,421.16 |
| 120 | $873,976.41 | $3,459.49 | $2,174.30 | $871,802.11 | $467,857.06 | $676,054.95 |
| 121 | $871,802.11 | $3,450.88 | $2,182.91 | $869,619.20 | $471,307.94 | $681,688.74 |
| 122 | $869,619.20 | $3,442.24 | $2,191.55 | $867,427.66 | $474,750.19 | $687,322.53 |
| 123 | $867,427.66 | $3,433.57 | $2,200.22 | $865,227.43 | $478,183.75 | $692,956.32 |
| 124 | $865,227.43 | $3,424.86 | $2,208.93 | $863,018.50 | $481,608.61 | $698,590.11 |
| 125 | $863,018.50 | $3,416.11 | $2,217.68 | $860,800.82 | $485,024.73 | $704,223.90 |
| 126 | $860,800.82 | $3,407.34 | $2,226.45 | $858,574.37 | $488,432.06 | $709,857.70 |
| 127 | $858,574.37 | $3,398.52 | $2,235.27 | $856,339.10 | $491,830.59 | $715,491.49 |
| 128 | $856,339.10 | $3,389.68 | $2,244.12 | $854,094.99 | $495,220.26 | $721,125.28 |
| 129 | $854,094.99 | $3,380.79 | $2,253.00 | $851,841.99 | $498,601.06 | $726,759.07 |
| 130 | $851,841.99 | $3,371.87 | $2,261.92 | $849,580.07 | $501,972.93 | $732,392.86 |
| 131 | $849,580.07 | $3,362.92 | $2,270.87 | $847,309.20 | $505,335.85 | $738,026.65 |
| 132 | $847,309.20 | $3,353.93 | $2,279.86 | $845,029.34 | $508,689.78 | $743,660.44 |
| 133 | $845,029.34 | $3,344.91 | $2,288.88 | $842,740.46 | $512,034.69 | $749,294.23 |
| 134 | $842,740.46 | $3,335.85 | $2,297.94 | $840,442.51 | $515,370.54 | $754,928.03 |
| 135 | $840,442.51 | $3,326.75 | $2,307.04 | $838,135.47 | $518,697.29 | $760,561.82 |
| 136 | $838,135.47 | $3,317.62 | $2,316.17 | $835,819.30 | $522,014.91 | $766,195.61 |
| 137 | $835,819.30 | $3,308.45 | $2,325.34 | $833,493.96 | $525,323.36 | $771,829.40 |
| 138 | $833,493.96 | $3,299.25 | $2,334.54 | $831,159.42 | $528,622.61 | $777,463.19 |
| 139 | $831,159.42 | $3,290.01 | $2,343.79 | $828,815.63 | $531,912.61 | $783,096.98 |
| 140 | $828,815.63 | $3,280.73 | $2,353.06 | $826,462.57 | $535,193.34 | $788,730.77 |
| 141 | $826,462.57 | $3,271.41 | $2,362.38 | $824,100.19 | $538,464.76 | $794,364.56 |
| 142 | $824,100.19 | $3,262.06 | $2,371.73 | $821,728.47 | $541,726.82 | $799,998.36 |
| 143 | $821,728.47 | $3,252.68 | $2,381.12 | $819,347.35 | $544,979.50 | $805,632.15 |
| 144 | $819,347.35 | $3,243.25 | $2,390.54 | $816,956.81 | $548,222.75 | $811,265.94 |
| 145 | $816,956.81 | $3,233.79 | $2,400.00 | $814,556.80 | $551,456.53 | $816,899.73 |
| 146 | $814,556.80 | $3,224.29 | $2,409.50 | $812,147.30 | $554,680.82 | $822,533.52 |
| 147 | $812,147.30 | $3,214.75 | $2,419.04 | $809,728.26 | $557,895.57 | $828,167.31 |
| 148 | $809,728.26 | $3,205.17 | $2,428.62 | $807,299.64 | $561,100.74 | $833,801.10 |
| 149 | $807,299.64 | $3,195.56 | $2,438.23 | $804,861.41 | $564,296.31 | $839,434.89 |
| 150 | $804,861.41 | $3,185.91 | $2,447.88 | $802,413.53 | $567,482.22 | $845,068.69 |
| 151 | $802,413.53 | $3,176.22 | $2,457.57 | $799,955.96 | $570,658.44 | $850,702.48 |
| 152 | $799,955.96 | $3,166.49 | $2,467.30 | $797,488.66 | $573,824.93 | $856,336.27 |
| 153 | $797,488.66 | $3,156.73 | $2,477.07 | $795,011.60 | $576,981.65 | $861,970.06 |
| 154 | $795,011.60 | $3,146.92 | $2,486.87 | $792,524.72 | $580,128.57 | $867,603.85 |
| 155 | $792,524.72 | $3,137.08 | $2,496.71 | $790,028.01 | $583,265.65 | $873,237.64 |
| 156 | $790,028.01 | $3,127.19 | $2,506.60 | $787,521.41 | $586,392.85 | $878,871.43 |
| 157 | $787,521.41 | $3,117.27 | $2,516.52 | $785,004.89 | $589,510.12 | $884,505.22 |
| 158 | $785,004.89 | $3,107.31 | $2,526.48 | $782,478.41 | $592,617.43 | $890,139.02 |
| 159 | $782,478.41 | $3,097.31 | $2,536.48 | $779,941.93 | $595,714.74 | $895,772.81 |
| 160 | $779,941.93 | $3,087.27 | $2,546.52 | $777,395.41 | $598,802.01 | $901,406.60 |
| 161 | $777,395.41 | $3,077.19 | $2,556.60 | $774,838.81 | $601,879.20 | $907,040.39 |
| 162 | $774,838.81 | $3,067.07 | $2,566.72 | $772,272.09 | $604,946.27 | $912,674.18 |
| 163 | $772,272.09 | $3,056.91 | $2,576.88 | $769,695.21 | $608,003.18 | $918,307.97 |
| 164 | $769,695.21 | $3,046.71 | $2,587.08 | $767,108.13 | $611,049.89 | $923,941.76 |
| 165 | $767,108.13 | $3,036.47 | $2,597.32 | $764,510.81 | $614,086.36 | $929,575.55 |
| 166 | $764,510.81 | $3,026.19 | $2,607.60 | $761,903.20 | $617,112.55 | $935,209.34 |
| 167 | $761,903.20 | $3,015.87 | $2,617.92 | $759,285.28 | $620,128.42 | $940,843.14 |
| 168 | $759,285.28 | $3,005.50 | $2,628.29 | $756,656.99 | $623,133.92 | $946,476.93 |
| 169 | $756,656.99 | $2,995.10 | $2,638.69 | $754,018.30 | $626,129.02 | $952,110.72 |
| 170 | $754,018.30 | $2,984.66 | $2,649.14 | $751,369.17 | $629,113.68 | $957,744.51 |
| 171 | $751,369.17 | $2,974.17 | $2,659.62 | $748,709.55 | $632,087.85 | $963,378.30 |
| 172 | $748,709.55 | $2,963.64 | $2,670.15 | $746,039.40 | $635,051.49 | $969,012.09 |
| 173 | $746,039.40 | $2,953.07 | $2,680.72 | $743,358.68 | $638,004.56 | $974,645.88 |
| 174 | $743,358.68 | $2,942.46 | $2,691.33 | $740,667.35 | $640,947.02 | $980,279.67 |
| 175 | $740,667.35 | $2,931.81 | $2,701.98 | $737,965.36 | $643,878.83 | $985,913.47 |
| 176 | $737,965.36 | $2,921.11 | $2,712.68 | $735,252.69 | $646,799.94 | $991,547.26 |
| 177 | $735,252.69 | $2,910.38 | $2,723.42 | $732,529.27 | $649,710.32 | $997,181.05 |
| 178 | $732,529.27 | $2,899.60 | $2,734.20 | $729,795.07 | $652,609.91 | $1,002,814.84 |
| 179 | $729,795.07 | $2,888.77 | $2,745.02 | $727,050.06 | $655,498.69 | $1,008,448.63 |
| 180 | $727,050.06 | $2,877.91 | $2,755.88 | $724,294.17 | $658,376.59 | $1,014,082.42 |
| 181 | $724,294.17 | $2,867.00 | $2,766.79 | $721,527.38 | $661,243.59 | $1,019,716.21 |
| 182 | $721,527.38 | $2,856.05 | $2,777.75 | $718,749.63 | $664,099.64 | $1,025,350.00 |
| 183 | $718,749.63 | $2,845.05 | $2,788.74 | $715,960.89 | $666,944.69 | $1,030,983.80 |
| 184 | $715,960.89 | $2,834.01 | $2,799.78 | $713,161.11 | $669,778.70 | $1,036,617.59 |
| 185 | $713,161.11 | $2,822.93 | $2,810.86 | $710,350.25 | $672,601.63 | $1,042,251.38 |
| 186 | $710,350.25 | $2,811.80 | $2,821.99 | $707,528.26 | $675,413.43 | $1,047,885.17 |
| 187 | $707,528.26 | $2,800.63 | $2,833.16 | $704,695.10 | $678,214.06 | $1,053,518.96 |
| 188 | $704,695.10 | $2,789.42 | $2,844.37 | $701,850.73 | $681,003.48 | $1,059,152.75 |
| 189 | $701,850.73 | $2,778.16 | $2,855.63 | $698,995.10 | $683,781.64 | $1,064,786.54 |
| 190 | $698,995.10 | $2,766.86 | $2,866.94 | $696,128.16 | $686,548.50 | $1,070,420.33 |
| 191 | $696,128.16 | $2,755.51 | $2,878.28 | $693,249.88 | $689,304.00 | $1,076,054.13 |
| 192 | $693,249.88 | $2,744.11 | $2,889.68 | $690,360.20 | $692,048.12 | $1,081,687.92 |
| 193 | $690,360.20 | $2,732.68 | $2,901.12 | $687,459.09 | $694,780.79 | $1,087,321.71 |
| 194 | $687,459.09 | $2,721.19 | $2,912.60 | $684,546.49 | $697,501.99 | $1,092,955.50 |
| 195 | $684,546.49 | $2,709.66 | $2,924.13 | $681,622.36 | $700,211.65 | $1,098,589.29 |
| 196 | $681,622.36 | $2,698.09 | $2,935.70 | $678,686.66 | $702,909.74 | $1,104,223.08 |
| 197 | $678,686.66 | $2,686.47 | $2,947.32 | $675,739.33 | $705,596.21 | $1,109,856.87 |
| 198 | $675,739.33 | $2,674.80 | $2,958.99 | $672,780.34 | $708,271.01 | $1,115,490.66 |
| 199 | $672,780.34 | $2,663.09 | $2,970.70 | $669,809.64 | $710,934.10 | $1,121,124.46 |
| 200 | $669,809.64 | $2,651.33 | $2,982.46 | $666,827.18 | $713,585.43 | $1,126,758.25 |
| 201 | $666,827.18 | $2,639.52 | $2,994.27 | $663,832.91 | $716,224.95 | $1,132,392.04 |
| 202 | $663,832.91 | $2,627.67 | $3,006.12 | $660,826.79 | $718,852.62 | $1,138,025.83 |
| 203 | $660,826.79 | $2,615.77 | $3,018.02 | $657,808.77 | $721,468.39 | $1,143,659.62 |
| 204 | $657,808.77 | $2,603.83 | $3,029.96 | $654,778.81 | $724,072.22 | $1,149,293.41 |
| 205 | $654,778.81 | $2,591.83 | $3,041.96 | $651,736.85 | $726,664.05 | $1,154,927.20 |
| 206 | $651,736.85 | $2,579.79 | $3,054.00 | $648,682.85 | $729,243.85 | $1,160,560.99 |
| 207 | $648,682.85 | $2,567.70 | $3,066.09 | $645,616.76 | $731,811.55 | $1,166,194.79 |
| 208 | $645,616.76 | $2,555.57 | $3,078.22 | $642,538.54 | $734,367.11 | $1,171,828.58 |
| 209 | $642,538.54 | $2,543.38 | $3,090.41 | $639,448.13 | $736,910.50 | $1,177,462.37 |
| 210 | $639,448.13 | $2,531.15 | $3,102.64 | $636,345.49 | $739,441.65 | $1,183,096.16 |
| 211 | $636,345.49 | $2,518.87 | $3,114.92 | $633,230.56 | $741,960.51 | $1,188,729.95 |
| 212 | $633,230.56 | $2,506.54 | $3,127.25 | $630,103.31 | $744,467.05 | $1,194,363.74 |
| 213 | $630,103.31 | $2,494.16 | $3,139.63 | $626,963.68 | $746,961.21 | $1,199,997.53 |
| 214 | $626,963.68 | $2,481.73 | $3,152.06 | $623,811.62 | $749,442.94 | $1,205,631.32 |
| 215 | $623,811.62 | $2,469.25 | $3,164.54 | $620,647.08 | $751,912.20 | $1,211,265.12 |
| 216 | $620,647.08 | $2,456.73 | $3,177.06 | $617,470.02 | $754,368.92 | $1,216,898.91 |
| 217 | $617,470.02 | $2,444.15 | $3,189.64 | $614,280.38 | $756,813.08 | $1,222,532.70 |
| 218 | $614,280.38 | $2,431.53 | $3,202.26 | $611,078.11 | $759,244.60 | $1,228,166.49 |
| 219 | $611,078.11 | $2,418.85 | $3,214.94 | $607,863.17 | $761,663.45 | $1,233,800.28 |
| 220 | $607,863.17 | $2,406.13 | $3,227.67 | $604,635.51 | $764,069.58 | $1,239,434.07 |
| 221 | $604,635.51 | $2,393.35 | $3,240.44 | $601,395.06 | $766,462.93 | $1,245,067.86 |
| 222 | $601,395.06 | $2,380.52 | $3,253.27 | $598,141.79 | $768,843.45 | $1,250,701.65 |
| 223 | $598,141.79 | $2,367.64 | $3,266.15 | $594,875.65 | $771,211.09 | $1,256,335.45 |
| 224 | $594,875.65 | $2,354.72 | $3,279.08 | $591,596.57 | $773,565.81 | $1,261,969.24 |
| 225 | $591,596.57 | $2,341.74 | $3,292.05 | $588,304.52 | $775,907.55 | $1,267,603.03 |
| 226 | $588,304.52 | $2,328.71 | $3,305.09 | $584,999.43 | $778,236.25 | $1,273,236.82 |
| 227 | $584,999.43 | $2,315.62 | $3,318.17 | $581,681.26 | $780,551.87 | $1,278,870.61 |
| 228 | $581,681.26 | $2,302.49 | $3,331.30 | $578,349.96 | $782,854.36 | $1,284,504.40 |
| 229 | $578,349.96 | $2,289.30 | $3,344.49 | $575,005.47 | $785,143.66 | $1,290,138.19 |
| 230 | $575,005.47 | $2,276.06 | $3,357.73 | $571,647.74 | $787,419.73 | $1,295,771.98 |
| 231 | $571,647.74 | $2,262.77 | $3,371.02 | $568,276.72 | $789,682.50 | $1,301,405.78 |
| 232 | $568,276.72 | $2,249.43 | $3,384.36 | $564,892.36 | $791,931.93 | $1,307,039.57 |
| 233 | $564,892.36 | $2,236.03 | $3,397.76 | $561,494.60 | $794,167.96 | $1,312,673.36 |
| 234 | $561,494.60 | $2,222.58 | $3,411.21 | $558,083.39 | $796,390.54 | $1,318,307.15 |
| 235 | $558,083.39 | $2,209.08 | $3,424.71 | $554,658.68 | $798,599.62 | $1,323,940.94 |
| 236 | $554,658.68 | $2,195.52 | $3,438.27 | $551,220.42 | $800,795.15 | $1,329,574.73 |
| 237 | $551,220.42 | $2,181.91 | $3,451.88 | $547,768.54 | $802,977.06 | $1,335,208.52 |
| 238 | $547,768.54 | $2,168.25 | $3,465.54 | $544,303.00 | $805,145.31 | $1,340,842.31 |
| 239 | $544,303.00 | $2,154.53 | $3,479.26 | $540,823.74 | $807,299.85 | $1,346,476.10 |
| 240 | $540,823.74 | $2,140.76 | $3,493.03 | $537,330.71 | $809,440.61 | $1,352,109.90 |
| 241 | $537,330.71 | $2,126.93 | $3,506.86 | $533,823.85 | $811,567.54 | $1,357,743.69 |
| 242 | $533,823.85 | $2,113.05 | $3,520.74 | $530,303.11 | $813,680.59 | $1,363,377.48 |
| 243 | $530,303.11 | $2,099.12 | $3,534.67 | $526,768.44 | $815,779.71 | $1,369,011.27 |
| 244 | $526,768.44 | $2,085.13 | $3,548.67 | $523,219.77 | $817,864.83 | $1,374,645.06 |
| 245 | $523,219.77 | $2,071.08 | $3,562.71 | $519,657.06 | $819,935.91 | $1,380,278.85 |
| 246 | $519,657.06 | $2,056.98 | $3,576.82 | $516,080.24 | $821,992.89 | $1,385,912.64 |
| 247 | $516,080.24 | $2,042.82 | $3,590.97 | $512,489.27 | $824,035.71 | $1,391,546.43 |
| 248 | $512,489.27 | $2,028.60 | $3,605.19 | $508,884.08 | $826,064.31 | $1,397,180.23 |
| 249 | $508,884.08 | $2,014.33 | $3,619.46 | $505,264.62 | $828,078.64 | $1,402,814.02 |
| 250 | $505,264.62 | $2,000.01 | $3,633.79 | $501,630.84 | $830,078.65 | $1,408,447.81 |
| 251 | $501,630.84 | $1,985.62 | $3,648.17 | $497,982.67 | $832,064.27 | $1,414,081.60 |
| 252 | $497,982.67 | $1,971.18 | $3,662.61 | $494,320.06 | $834,035.45 | $1,419,715.39 |
| 253 | $494,320.06 | $1,956.68 | $3,677.11 | $490,642.95 | $835,992.13 | $1,425,349.18 |
| 254 | $490,642.95 | $1,942.13 | $3,691.66 | $486,951.29 | $837,934.26 | $1,430,982.97 |
| 255 | $486,951.29 | $1,927.52 | $3,706.28 | $483,245.01 | $839,861.78 | $1,436,616.76 |
| 256 | $483,245.01 | $1,912.84 | $3,720.95 | $479,524.07 | $841,774.62 | $1,442,250.56 |
| 257 | $479,524.07 | $1,898.12 | $3,735.68 | $475,788.39 | $843,672.74 | $1,447,884.35 |
| 258 | $475,788.39 | $1,883.33 | $3,750.46 | $472,037.93 | $845,556.07 | $1,453,518.14 |
| 259 | $472,037.93 | $1,868.48 | $3,765.31 | $468,272.62 | $847,424.55 | $1,459,151.93 |
| 260 | $468,272.62 | $1,853.58 | $3,780.21 | $464,492.41 | $849,278.13 | $1,464,785.72 |
| 261 | $464,492.41 | $1,838.62 | $3,795.18 | $460,697.24 | $851,116.75 | $1,470,419.51 |
| 262 | $460,697.24 | $1,823.59 | $3,810.20 | $456,887.04 | $852,940.34 | $1,476,053.30 |
| 263 | $456,887.04 | $1,808.51 | $3,825.28 | $453,061.76 | $854,748.85 | $1,481,687.09 |
| 264 | $453,061.76 | $1,793.37 | $3,840.42 | $449,221.34 | $856,542.22 | $1,487,320.89 |
| 265 | $449,221.34 | $1,778.17 | $3,855.62 | $445,365.71 | $858,320.39 | $1,492,954.68 |
| 266 | $445,365.71 | $1,762.91 | $3,870.89 | $441,494.83 | $860,083.29 | $1,498,588.47 |
| 267 | $441,494.83 | $1,747.58 | $3,886.21 | $437,608.62 | $861,830.88 | $1,504,222.26 |
| 268 | $437,608.62 | $1,732.20 | $3,901.59 | $433,707.03 | $863,563.08 | $1,509,856.05 |
| 269 | $433,707.03 | $1,716.76 | $3,917.03 | $429,789.99 | $865,279.84 | $1,515,489.84 |
| 270 | $429,789.99 | $1,701.25 | $3,932.54 | $425,857.46 | $866,981.09 | $1,521,123.63 |
| 271 | $425,857.46 | $1,685.69 | $3,948.11 | $421,909.35 | $868,666.77 | $1,526,757.42 |
| 272 | $421,909.35 | $1,670.06 | $3,963.73 | $417,945.62 | $870,336.83 | $1,532,391.22 |
| 273 | $417,945.62 | $1,654.37 | $3,979.42 | $413,966.19 | $871,991.20 | $1,538,025.01 |
| 274 | $413,966.19 | $1,638.62 | $3,995.18 | $409,971.02 | $873,629.82 | $1,543,658.80 |
| 275 | $409,971.02 | $1,622.80 | $4,010.99 | $405,960.03 | $875,252.62 | $1,549,292.59 |
| 276 | $405,960.03 | $1,606.93 | $4,026.87 | $401,933.16 | $876,859.54 | $1,554,926.38 |
| 277 | $401,933.16 | $1,590.99 | $4,042.81 | $397,890.36 | $878,450.53 | $1,560,560.17 |
| 278 | $397,890.36 | $1,574.98 | $4,058.81 | $393,831.55 | $880,025.51 | $1,566,193.96 |
| 279 | $393,831.55 | $1,558.92 | $4,074.87 | $389,756.67 | $881,584.43 | $1,571,827.75 |
| 280 | $389,756.67 | $1,542.79 | $4,091.00 | $385,665.67 | $883,127.21 | $1,577,461.55 |
| 281 | $385,665.67 | $1,526.59 | $4,107.20 | $381,558.47 | $884,653.81 | $1,583,095.34 |
| 282 | $381,558.47 | $1,510.34 | $4,123.46 | $377,435.02 | $886,164.14 | $1,588,729.13 |
| 283 | $377,435.02 | $1,494.01 | $4,139.78 | $373,295.24 | $887,658.16 | $1,594,362.92 |
| 284 | $373,295.24 | $1,477.63 | $4,156.16 | $369,139.07 | $889,135.78 | $1,599,996.71 |
| 285 | $369,139.07 | $1,461.18 | $4,172.62 | $364,966.46 | $890,596.96 | $1,605,630.50 |
| 286 | $364,966.46 | $1,444.66 | $4,189.13 | $360,777.33 | $892,041.62 | $1,611,264.29 |
| 287 | $360,777.33 | $1,428.08 | $4,205.71 | $356,571.61 | $893,469.70 | $1,616,898.08 |
| 288 | $356,571.61 | $1,411.43 | $4,222.36 | $352,349.25 | $894,881.12 | $1,622,531.88 |
| 289 | $352,349.25 | $1,394.72 | $4,239.08 | $348,110.17 | $896,275.84 | $1,628,165.67 |
| 290 | $348,110.17 | $1,377.94 | $4,255.86 | $343,854.32 | $897,653.78 | $1,633,799.46 |
| 291 | $343,854.32 | $1,361.09 | $4,272.70 | $339,581.62 | $899,014.87 | $1,639,433.25 |
| 292 | $339,581.62 | $1,344.18 | $4,289.61 | $335,292.00 | $900,359.04 | $1,645,067.04 |
| 293 | $335,292.00 | $1,327.20 | $4,306.59 | $330,985.41 | $901,686.24 | $1,650,700.83 |
| 294 | $330,985.41 | $1,310.15 | $4,323.64 | $326,661.77 | $902,996.39 | $1,656,334.62 |
| 295 | $326,661.77 | $1,293.04 | $4,340.76 | $322,321.01 | $904,289.43 | $1,661,968.41 |
| 296 | $322,321.01 | $1,275.85 | $4,357.94 | $317,963.08 | $905,565.28 | $1,667,602.21 |
| 297 | $317,963.08 | $1,258.60 | $4,375.19 | $313,587.89 | $906,823.89 | $1,673,236.00 |
| 298 | $313,587.89 | $1,241.29 | $4,392.51 | $309,195.38 | $908,065.17 | $1,678,869.79 |
| 299 | $309,195.38 | $1,223.90 | $4,409.89 | $304,785.49 | $909,289.07 | $1,684,503.58 |
| 300 | $304,785.49 | $1,206.44 | $4,427.35 | $300,358.14 | $910,495.51 | $1,690,137.37 |
| 301 | $300,358.14 | $1,188.92 | $4,444.87 | $295,913.27 | $911,684.43 | $1,695,771.16 |
| 302 | $295,913.27 | $1,171.32 | $4,462.47 | $291,450.80 | $912,855.75 | $1,701,404.95 |
| 303 | $291,450.80 | $1,153.66 | $4,480.13 | $286,970.67 | $914,009.41 | $1,707,038.74 |
| 304 | $286,970.67 | $1,135.93 | $4,497.87 | $282,472.80 | $915,145.34 | $1,712,672.54 |
| 305 | $282,472.80 | $1,118.12 | $4,515.67 | $277,957.13 | $916,263.46 | $1,718,306.33 |
| 306 | $277,957.13 | $1,100.25 | $4,533.54 | $273,423.59 | $917,363.71 | $1,723,940.12 |
| 307 | $273,423.59 | $1,082.30 | $4,551.49 | $268,872.10 | $918,446.01 | $1,729,573.91 |
| 308 | $268,872.10 | $1,064.29 | $4,569.51 | $264,302.59 | $919,510.29 | $1,735,207.70 |
| 309 | $264,302.59 | $1,046.20 | $4,587.59 | $259,715.00 | $920,556.49 | $1,740,841.49 |
| 310 | $259,715.00 | $1,028.04 | $4,605.75 | $255,109.25 | $921,584.53 | $1,746,475.28 |
| 311 | $255,109.25 | $1,009.81 | $4,623.98 | $250,485.26 | $922,594.34 | $1,752,109.07 |
| 312 | $250,485.26 | $991.50 | $4,642.29 | $245,842.98 | $923,585.84 | $1,757,742.87 |
| 313 | $245,842.98 | $973.13 | $4,660.66 | $241,182.31 | $924,558.97 | $1,763,376.66 |
| 314 | $241,182.31 | $954.68 | $4,679.11 | $236,503.20 | $925,513.65 | $1,769,010.45 |
| 315 | $236,503.20 | $936.16 | $4,697.63 | $231,805.57 | $926,449.81 | $1,774,644.24 |
| 316 | $231,805.57 | $917.56 | $4,716.23 | $227,089.34 | $927,367.37 | $1,780,278.03 |
| 317 | $227,089.34 | $898.90 | $4,734.90 | $222,354.45 | $928,266.27 | $1,785,911.82 |
| 318 | $222,354.45 | $880.15 | $4,753.64 | $217,600.81 | $929,146.42 | $1,791,545.61 |
| 319 | $217,600.81 | $861.34 | $4,772.45 | $212,828.35 | $930,007.76 | $1,797,179.40 |
| 320 | $212,828.35 | $842.45 | $4,791.35 | $208,037.01 | $930,850.20 | $1,802,813.19 |
| 321 | $208,037.01 | $823.48 | $4,810.31 | $203,226.70 | $931,673.68 | $1,808,446.99 |
| 322 | $203,226.70 | $804.44 | $4,829.35 | $198,397.34 | $932,478.12 | $1,814,080.78 |
| 323 | $198,397.34 | $785.32 | $4,848.47 | $193,548.88 | $933,263.44 | $1,819,714.57 |
| 324 | $193,548.88 | $766.13 | $4,867.66 | $188,681.22 | $934,029.58 | $1,825,348.36 |
| 325 | $188,681.22 | $746.86 | $4,886.93 | $183,794.29 | $934,776.44 | $1,830,982.15 |
| 326 | $183,794.29 | $727.52 | $4,906.27 | $178,888.02 | $935,503.96 | $1,836,615.94 |
| 327 | $178,888.02 | $708.10 | $4,925.69 | $173,962.32 | $936,212.06 | $1,842,249.73 |
| 328 | $173,962.32 | $688.60 | $4,945.19 | $169,017.13 | $936,900.66 | $1,847,883.52 |
| 329 | $169,017.13 | $669.03 | $4,964.77 | $164,052.37 | $937,569.68 | $1,853,517.32 |
| 330 | $164,052.37 | $649.37 | $4,984.42 | $159,067.95 | $938,219.06 | $1,859,151.11 |
| 331 | $159,067.95 | $629.64 | $5,004.15 | $154,063.80 | $938,848.70 | $1,864,784.90 |
| 332 | $154,063.80 | $609.84 | $5,023.96 | $149,039.85 | $939,458.54 | $1,870,418.69 |
| 333 | $149,039.85 | $589.95 | $5,043.84 | $143,996.01 | $940,048.49 | $1,876,052.48 |
| 334 | $143,996.01 | $569.98 | $5,063.81 | $138,932.20 | $940,618.47 | $1,881,686.27 |
| 335 | $138,932.20 | $549.94 | $5,083.85 | $133,848.35 | $941,168.41 | $1,887,320.06 |
| 336 | $133,848.35 | $529.82 | $5,103.97 | $128,744.37 | $941,698.23 | $1,892,953.85 |
| 337 | $128,744.37 | $509.61 | $5,124.18 | $123,620.19 | $942,207.84 | $1,898,587.65 |
| 338 | $123,620.19 | $489.33 | $5,144.46 | $118,475.73 | $942,697.17 | $1,904,221.44 |
| 339 | $118,475.73 | $468.97 | $5,164.82 | $113,310.91 | $943,166.14 | $1,909,855.23 |
| 340 | $113,310.91 | $448.52 | $5,185.27 | $108,125.64 | $943,614.66 | $1,915,489.02 |
| 341 | $108,125.64 | $428.00 | $5,205.79 | $102,919.85 | $944,042.66 | $1,921,122.81 |
| 342 | $102,919.85 | $407.39 | $5,226.40 | $97,693.45 | $944,450.05 | $1,926,756.60 |
| 343 | $97,693.45 | $386.70 | $5,247.09 | $92,446.36 | $944,836.75 | $1,932,390.39 |
| 344 | $92,446.36 | $365.93 | $5,267.86 | $87,178.50 | $945,202.68 | $1,938,024.18 |
| 345 | $87,178.50 | $345.08 | $5,288.71 | $81,889.79 | $945,547.77 | $1,943,657.98 |
| 346 | $81,889.79 | $324.15 | $5,309.64 | $76,580.15 | $945,871.91 | $1,949,291.77 |
| 347 | $76,580.15 | $303.13 | $5,330.66 | $71,249.48 | $946,175.04 | $1,954,925.56 |
| 348 | $71,249.48 | $282.03 | $5,351.76 | $65,897.72 | $946,457.07 | $1,960,559.35 |
| 349 | $65,897.72 | $260.85 | $5,372.95 | $60,524.78 | $946,717.92 | $1,966,193.14 |
| 350 | $60,524.78 | $239.58 | $5,394.21 | $55,130.56 | $946,957.49 | $1,971,826.93 |
| 351 | $55,130.56 | $218.23 | $5,415.57 | $49,715.00 | $947,175.72 | $1,977,460.72 |
| 352 | $49,715.00 | $196.79 | $5,437.00 | $44,277.99 | $947,372.51 | $1,983,094.51 |
| 353 | $44,277.99 | $175.27 | $5,458.52 | $38,819.47 | $947,547.77 | $1,988,728.31 |
| 354 | $38,819.47 | $153.66 | $5,480.13 | $33,339.34 | $947,701.44 | $1,994,362.10 |
| 355 | $33,339.34 | $131.97 | $5,501.82 | $27,837.52 | $947,833.40 | $1,999,995.89 |
| 356 | $27,837.52 | $110.19 | $5,523.60 | $22,313.91 | $947,943.59 | $2,005,629.68 |
| 357 | $22,313.91 | $88.33 | $5,545.47 | $16,768.45 | $948,031.92 | $2,011,263.47 |
| 358 | $16,768.45 | $66.38 | $5,567.42 | $11,201.03 | $948,098.29 | $2,016,897.26 |
| 359 | $11,201.03 | $44.34 | $5,589.45 | $5,611.58 | $948,142.63 | $2,022,531.05 |
| 360 | $5,611.58 | $22.21 | $5,611.58 | $-0.00 | $948,164.84 | $2,028,164.84 |