|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,081,520.00 | $5,069.63 | $1,156.21 | $1,080,363.79 | $5,069.63 | $6,225.84 |
| 2 | $1,080,363.79 | $5,064.21 | $1,161.63 | $1,079,202.15 | $10,133.83 | $12,451.68 |
| 3 | $1,079,202.15 | $5,058.76 | $1,167.08 | $1,078,035.07 | $15,192.59 | $18,677.52 |
| 4 | $1,078,035.07 | $5,053.29 | $1,172.55 | $1,076,862.52 | $20,245.88 | $24,903.36 |
| 5 | $1,076,862.52 | $5,047.79 | $1,178.05 | $1,075,684.48 | $25,293.67 | $31,129.20 |
| 6 | $1,075,684.48 | $5,042.27 | $1,183.57 | $1,074,500.91 | $30,335.94 | $37,355.03 |
| 7 | $1,074,500.91 | $5,036.72 | $1,189.12 | $1,073,311.79 | $35,372.67 | $43,580.87 |
| 8 | $1,073,311.79 | $5,031.15 | $1,194.69 | $1,072,117.10 | $40,403.82 | $49,806.71 |
| 9 | $1,072,117.10 | $5,025.55 | $1,200.29 | $1,070,916.81 | $45,429.36 | $56,032.55 |
| 10 | $1,070,916.81 | $5,019.92 | $1,205.92 | $1,069,710.90 | $50,449.29 | $62,258.39 |
| 11 | $1,069,710.90 | $5,014.27 | $1,211.57 | $1,068,499.33 | $55,463.56 | $68,484.23 |
| 12 | $1,068,499.33 | $5,008.59 | $1,217.25 | $1,067,282.08 | $60,472.15 | $74,710.07 |
| 13 | $1,067,282.08 | $5,002.88 | $1,222.95 | $1,066,059.12 | $65,475.03 | $80,935.91 |
| 14 | $1,066,059.12 | $4,997.15 | $1,228.69 | $1,064,830.44 | $70,472.18 | $87,161.75 |
| 15 | $1,064,830.44 | $4,991.39 | $1,234.45 | $1,063,595.99 | $75,463.58 | $93,387.59 |
| 16 | $1,063,595.99 | $4,985.61 | $1,240.23 | $1,062,355.76 | $80,449.18 | $99,613.43 |
| 17 | $1,062,355.76 | $4,979.79 | $1,246.05 | $1,061,109.71 | $85,428.98 | $105,839.27 |
| 18 | $1,061,109.71 | $4,973.95 | $1,251.89 | $1,059,857.82 | $90,402.93 | $112,065.10 |
| 19 | $1,059,857.82 | $4,968.08 | $1,257.76 | $1,058,600.07 | $95,371.01 | $118,290.94 |
| 20 | $1,058,600.07 | $4,962.19 | $1,263.65 | $1,057,336.42 | $100,333.20 | $124,516.78 |
| 21 | $1,057,336.42 | $4,956.26 | $1,269.57 | $1,056,066.84 | $105,289.46 | $130,742.62 |
| 22 | $1,056,066.84 | $4,950.31 | $1,275.53 | $1,054,791.32 | $110,239.78 | $136,968.46 |
| 23 | $1,054,791.32 | $4,944.33 | $1,281.50 | $1,053,509.81 | $115,184.11 | $143,194.30 |
| 24 | $1,053,509.81 | $4,938.33 | $1,287.51 | $1,052,222.30 | $120,122.44 | $149,420.14 |
| 25 | $1,052,222.30 | $4,932.29 | $1,293.55 | $1,050,928.75 | $125,054.73 | $155,645.98 |
| 26 | $1,050,928.75 | $4,926.23 | $1,299.61 | $1,049,629.14 | $129,980.96 | $161,871.82 |
| 27 | $1,049,629.14 | $4,920.14 | $1,305.70 | $1,048,323.44 | $134,901.10 | $168,097.66 |
| 28 | $1,048,323.44 | $4,914.02 | $1,311.82 | $1,047,011.62 | $139,815.11 | $174,323.50 |
| 29 | $1,047,011.62 | $4,907.87 | $1,317.97 | $1,045,693.64 | $144,722.98 | $180,549.34 |
| 30 | $1,045,693.64 | $4,901.69 | $1,324.15 | $1,044,369.49 | $149,624.67 | $186,775.17 |
| 31 | $1,044,369.49 | $4,895.48 | $1,330.36 | $1,043,039.14 | $154,520.15 | $193,001.01 |
| 32 | $1,043,039.14 | $4,889.25 | $1,336.59 | $1,041,702.54 | $159,409.40 | $199,226.85 |
| 33 | $1,041,702.54 | $4,882.98 | $1,342.86 | $1,040,359.68 | $164,292.38 | $205,452.69 |
| 34 | $1,040,359.68 | $4,876.69 | $1,349.15 | $1,039,010.53 | $169,169.06 | $211,678.53 |
| 35 | $1,039,010.53 | $4,870.36 | $1,355.48 | $1,037,655.05 | $174,039.42 | $217,904.37 |
| 36 | $1,037,655.05 | $4,864.01 | $1,361.83 | $1,036,293.22 | $178,903.43 | $224,130.21 |
| 37 | $1,036,293.22 | $4,857.62 | $1,368.21 | $1,034,925.01 | $183,761.06 | $230,356.05 |
| 38 | $1,034,925.01 | $4,851.21 | $1,374.63 | $1,033,550.38 | $188,612.27 | $236,581.89 |
| 39 | $1,033,550.38 | $4,844.77 | $1,381.07 | $1,032,169.31 | $193,457.04 | $242,807.73 |
| 40 | $1,032,169.31 | $4,838.29 | $1,387.55 | $1,030,781.76 | $198,295.33 | $249,033.57 |
| 41 | $1,030,781.76 | $4,831.79 | $1,394.05 | $1,029,387.71 | $203,127.12 | $255,259.40 |
| 42 | $1,029,387.71 | $4,825.25 | $1,400.58 | $1,027,987.13 | $207,952.37 | $261,485.24 |
| 43 | $1,027,987.13 | $4,818.69 | $1,407.15 | $1,026,579.98 | $212,771.06 | $267,711.08 |
| 44 | $1,026,579.98 | $4,812.09 | $1,413.75 | $1,025,166.23 | $217,583.16 | $273,936.92 |
| 45 | $1,025,166.23 | $4,805.47 | $1,420.37 | $1,023,745.86 | $222,388.62 | $280,162.76 |
| 46 | $1,023,745.86 | $4,798.81 | $1,427.03 | $1,022,318.83 | $227,187.43 | $286,388.60 |
| 47 | $1,022,318.83 | $4,792.12 | $1,433.72 | $1,020,885.11 | $231,979.55 | $292,614.44 |
| 48 | $1,020,885.11 | $4,785.40 | $1,440.44 | $1,019,444.67 | $236,764.95 | $298,840.28 |
| 49 | $1,019,444.67 | $4,778.65 | $1,447.19 | $1,017,997.48 | $241,543.60 | $305,066.12 |
| 50 | $1,017,997.48 | $4,771.86 | $1,453.98 | $1,016,543.50 | $246,315.46 | $311,291.96 |
| 51 | $1,016,543.50 | $4,765.05 | $1,460.79 | $1,015,082.71 | $251,080.51 | $317,517.80 |
| 52 | $1,015,082.71 | $4,758.20 | $1,467.64 | $1,013,615.07 | $255,838.71 | $323,743.64 |
| 53 | $1,013,615.07 | $4,751.32 | $1,474.52 | $1,012,140.55 | $260,590.03 | $329,969.47 |
| 54 | $1,012,140.55 | $4,744.41 | $1,481.43 | $1,010,659.12 | $265,334.44 | $336,195.31 |
| 55 | $1,010,659.12 | $4,737.46 | $1,488.37 | $1,009,170.75 | $270,071.90 | $342,421.15 |
| 56 | $1,009,170.75 | $4,730.49 | $1,495.35 | $1,007,675.40 | $274,802.39 | $348,646.99 |
| 57 | $1,007,675.40 | $4,723.48 | $1,502.36 | $1,006,173.04 | $279,525.87 | $354,872.83 |
| 58 | $1,006,173.04 | $4,716.44 | $1,509.40 | $1,004,663.63 | $284,242.31 | $361,098.67 |
| 59 | $1,004,663.63 | $4,709.36 | $1,516.48 | $1,003,147.16 | $288,951.67 | $367,324.51 |
| 60 | $1,003,147.16 | $4,702.25 | $1,523.59 | $1,001,623.57 | $293,653.92 | $373,550.35 |
| 61 | $1,001,623.57 | $4,695.11 | $1,530.73 | $1,000,092.84 | $298,349.03 | $379,776.19 |
| 62 | $1,000,092.84 | $4,687.94 | $1,537.90 | $998,554.94 | $303,036.96 | $386,002.03 |
| 63 | $998,554.94 | $4,680.73 | $1,545.11 | $997,009.82 | $307,717.69 | $392,227.87 |
| 64 | $997,009.82 | $4,673.48 | $1,552.36 | $995,457.47 | $312,391.17 | $398,453.71 |
| 65 | $995,457.47 | $4,666.21 | $1,559.63 | $993,897.84 | $317,057.38 | $404,679.54 |
| 66 | $993,897.84 | $4,658.90 | $1,566.94 | $992,330.89 | $321,716.28 | $410,905.38 |
| 67 | $992,330.89 | $4,651.55 | $1,574.29 | $990,756.61 | $326,367.83 | $417,131.22 |
| 68 | $990,756.61 | $4,644.17 | $1,581.67 | $989,174.94 | $331,012.00 | $423,357.06 |
| 69 | $989,174.94 | $4,636.76 | $1,589.08 | $987,585.86 | $335,648.76 | $429,582.90 |
| 70 | $987,585.86 | $4,629.31 | $1,596.53 | $985,989.33 | $340,278.07 | $435,808.74 |
| 71 | $985,989.33 | $4,621.82 | $1,604.01 | $984,385.31 | $344,899.89 | $442,034.58 |
| 72 | $984,385.31 | $4,614.31 | $1,611.53 | $982,773.78 | $349,514.20 | $448,260.42 |
| 73 | $982,773.78 | $4,606.75 | $1,619.09 | $981,154.69 | $354,120.95 | $454,486.26 |
| 74 | $981,154.69 | $4,599.16 | $1,626.68 | $979,528.01 | $358,720.11 | $460,712.10 |
| 75 | $979,528.01 | $4,591.54 | $1,634.30 | $977,893.71 | $363,311.65 | $466,937.94 |
| 76 | $977,893.71 | $4,583.88 | $1,641.96 | $976,251.75 | $367,895.53 | $473,163.77 |
| 77 | $976,251.75 | $4,576.18 | $1,649.66 | $974,602.09 | $372,471.71 | $479,389.61 |
| 78 | $974,602.09 | $4,568.45 | $1,657.39 | $972,944.70 | $377,040.15 | $485,615.45 |
| 79 | $972,944.70 | $4,560.68 | $1,665.16 | $971,279.54 | $381,600.83 | $491,841.29 |
| 80 | $971,279.54 | $4,552.87 | $1,672.97 | $969,606.57 | $386,153.70 | $498,067.13 |
| 81 | $969,606.57 | $4,545.03 | $1,680.81 | $967,925.76 | $390,698.73 | $504,292.97 |
| 82 | $967,925.76 | $4,537.15 | $1,688.69 | $966,237.08 | $395,235.89 | $510,518.81 |
| 83 | $966,237.08 | $4,529.24 | $1,696.60 | $964,540.47 | $399,765.12 | $516,744.65 |
| 84 | $964,540.47 | $4,521.28 | $1,704.56 | $962,835.92 | $404,286.41 | $522,970.49 |
| 85 | $962,835.92 | $4,513.29 | $1,712.55 | $961,123.37 | $408,799.70 | $529,196.33 |
| 86 | $961,123.37 | $4,505.27 | $1,720.57 | $959,402.80 | $413,304.97 | $535,422.17 |
| 87 | $959,402.80 | $4,497.20 | $1,728.64 | $957,674.16 | $417,802.17 | $541,648.01 |
| 88 | $957,674.16 | $4,489.10 | $1,736.74 | $955,937.42 | $422,291.26 | $547,873.84 |
| 89 | $955,937.42 | $4,480.96 | $1,744.88 | $954,192.54 | $426,772.22 | $554,099.68 |
| 90 | $954,192.54 | $4,472.78 | $1,753.06 | $952,439.48 | $431,245.00 | $560,325.52 |
| 91 | $952,439.48 | $4,464.56 | $1,761.28 | $950,678.20 | $435,709.56 | $566,551.36 |
| 92 | $950,678.20 | $4,456.30 | $1,769.54 | $948,908.66 | $440,165.86 | $572,777.20 |
| 93 | $948,908.66 | $4,448.01 | $1,777.83 | $947,130.83 | $444,613.87 | $579,003.04 |
| 94 | $947,130.83 | $4,439.68 | $1,786.16 | $945,344.67 | $449,053.55 | $585,228.88 |
| 95 | $945,344.67 | $4,431.30 | $1,794.54 | $943,550.13 | $453,484.85 | $591,454.72 |
| 96 | $943,550.13 | $4,422.89 | $1,802.95 | $941,747.18 | $457,907.74 | $597,680.56 |
| 97 | $941,747.18 | $4,414.44 | $1,811.40 | $939,935.79 | $462,322.18 | $603,906.40 |
| 98 | $939,935.79 | $4,405.95 | $1,819.89 | $938,115.89 | $466,728.13 | $610,132.24 |
| 99 | $938,115.89 | $4,397.42 | $1,828.42 | $936,287.47 | $471,125.55 | $616,358.08 |
| 100 | $936,287.47 | $4,388.85 | $1,836.99 | $934,450.48 | $475,514.40 | $622,583.91 |
| 101 | $934,450.48 | $4,380.24 | $1,845.60 | $932,604.88 | $479,894.63 | $628,809.75 |
| 102 | $932,604.88 | $4,371.59 | $1,854.25 | $930,750.63 | $484,266.22 | $635,035.59 |
| 103 | $930,750.63 | $4,362.89 | $1,862.95 | $928,887.68 | $488,629.11 | $641,261.43 |
| 104 | $928,887.68 | $4,354.16 | $1,871.68 | $927,016.00 | $492,983.27 | $647,487.27 |
| 105 | $927,016.00 | $4,345.39 | $1,880.45 | $925,135.55 | $497,328.66 | $653,713.11 |
| 106 | $925,135.55 | $4,336.57 | $1,889.27 | $923,246.28 | $501,665.23 | $659,938.95 |
| 107 | $923,246.28 | $4,327.72 | $1,898.12 | $921,348.16 | $505,992.95 | $666,164.79 |
| 108 | $921,348.16 | $4,318.82 | $1,907.02 | $919,441.14 | $510,311.77 | $672,390.63 |
| 109 | $919,441.14 | $4,309.88 | $1,915.96 | $917,525.18 | $514,621.65 | $678,616.47 |
| 110 | $917,525.18 | $4,300.90 | $1,924.94 | $915,600.24 | $518,922.55 | $684,842.31 |
| 111 | $915,600.24 | $4,291.88 | $1,933.96 | $913,666.28 | $523,214.43 | $691,068.14 |
| 112 | $913,666.28 | $4,282.81 | $1,943.03 | $911,723.25 | $527,497.24 | $697,293.98 |
| 113 | $911,723.25 | $4,273.70 | $1,952.14 | $909,771.12 | $531,770.94 | $703,519.82 |
| 114 | $909,771.12 | $4,264.55 | $1,961.29 | $907,809.83 | $536,035.49 | $709,745.66 |
| 115 | $907,809.83 | $4,255.36 | $1,970.48 | $905,839.35 | $540,290.85 | $715,971.50 |
| 116 | $905,839.35 | $4,246.12 | $1,979.72 | $903,859.63 | $544,536.97 | $722,197.34 |
| 117 | $903,859.63 | $4,236.84 | $1,989.00 | $901,870.63 | $548,773.81 | $728,423.18 |
| 118 | $901,870.63 | $4,227.52 | $1,998.32 | $899,872.31 | $553,001.33 | $734,649.02 |
| 119 | $899,872.31 | $4,218.15 | $2,007.69 | $897,864.63 | $557,219.48 | $740,874.86 |
| 120 | $897,864.63 | $4,208.74 | $2,017.10 | $895,847.53 | $561,428.22 | $747,100.70 |
| 121 | $895,847.53 | $4,199.29 | $2,026.55 | $893,820.97 | $565,627.51 | $753,326.54 |
| 122 | $893,820.97 | $4,189.79 | $2,036.05 | $891,784.92 | $569,817.30 | $759,552.38 |
| 123 | $891,784.92 | $4,180.24 | $2,045.60 | $889,739.32 | $573,997.54 | $765,778.21 |
| 124 | $889,739.32 | $4,170.65 | $2,055.19 | $887,684.14 | $578,168.19 | $772,004.05 |
| 125 | $887,684.14 | $4,161.02 | $2,064.82 | $885,619.32 | $582,329.21 | $778,229.89 |
| 126 | $885,619.32 | $4,151.34 | $2,074.50 | $883,544.82 | $586,480.55 | $784,455.73 |
| 127 | $883,544.82 | $4,141.62 | $2,084.22 | $881,460.60 | $590,622.17 | $790,681.57 |
| 128 | $881,460.60 | $4,131.85 | $2,093.99 | $879,366.60 | $594,754.01 | $796,907.41 |
| 129 | $879,366.60 | $4,122.03 | $2,103.81 | $877,262.79 | $598,876.04 | $803,133.25 |
| 130 | $877,262.79 | $4,112.17 | $2,113.67 | $875,149.13 | $602,988.21 | $809,359.09 |
| 131 | $875,149.13 | $4,102.26 | $2,123.58 | $873,025.55 | $607,090.48 | $815,584.93 |
| 132 | $873,025.55 | $4,092.31 | $2,133.53 | $870,892.02 | $611,182.78 | $821,810.77 |
| 133 | $870,892.02 | $4,082.31 | $2,143.53 | $868,748.48 | $615,265.09 | $828,036.61 |
| 134 | $868,748.48 | $4,072.26 | $2,153.58 | $866,594.90 | $619,337.35 | $834,262.45 |
| 135 | $866,594.90 | $4,062.16 | $2,163.68 | $864,431.23 | $623,399.51 | $840,488.28 |
| 136 | $864,431.23 | $4,052.02 | $2,173.82 | $862,257.41 | $627,451.53 | $846,714.12 |
| 137 | $862,257.41 | $4,041.83 | $2,184.01 | $860,073.40 | $631,493.36 | $852,939.96 |
| 138 | $860,073.40 | $4,031.59 | $2,194.25 | $857,879.16 | $635,524.96 | $859,165.80 |
| 139 | $857,879.16 | $4,021.31 | $2,204.53 | $855,674.63 | $639,546.27 | $865,391.64 |
| 140 | $855,674.63 | $4,010.97 | $2,214.86 | $853,459.76 | $643,557.24 | $871,617.48 |
| 141 | $853,459.76 | $4,000.59 | $2,225.25 | $851,234.51 | $647,557.83 | $877,843.32 |
| 142 | $851,234.51 | $3,990.16 | $2,235.68 | $848,998.84 | $651,548.00 | $884,069.16 |
| 143 | $848,998.84 | $3,979.68 | $2,246.16 | $846,752.68 | $655,527.68 | $890,295.00 |
| 144 | $846,752.68 | $3,969.15 | $2,256.69 | $844,495.99 | $659,496.83 | $896,520.84 |
| 145 | $844,495.99 | $3,958.57 | $2,267.26 | $842,228.73 | $663,455.41 | $902,746.68 |
| 146 | $842,228.73 | $3,947.95 | $2,277.89 | $839,950.84 | $667,403.35 | $908,972.51 |
| 147 | $839,950.84 | $3,937.27 | $2,288.57 | $837,662.27 | $671,340.62 | $915,198.35 |
| 148 | $837,662.27 | $3,926.54 | $2,299.30 | $835,362.97 | $675,267.16 | $921,424.19 |
| 149 | $835,362.97 | $3,915.76 | $2,310.08 | $833,052.90 | $679,182.93 | $927,650.03 |
| 150 | $833,052.90 | $3,904.94 | $2,320.90 | $830,731.99 | $683,087.86 | $933,875.87 |
| 151 | $830,731.99 | $3,894.06 | $2,331.78 | $828,400.21 | $686,981.92 | $940,101.71 |
| 152 | $828,400.21 | $3,883.13 | $2,342.71 | $826,057.50 | $690,865.05 | $946,327.55 |
| 153 | $826,057.50 | $3,872.14 | $2,353.69 | $823,703.80 | $694,737.19 | $952,553.39 |
| 154 | $823,703.80 | $3,861.11 | $2,364.73 | $821,339.07 | $698,598.30 | $958,779.23 |
| 155 | $821,339.07 | $3,850.03 | $2,375.81 | $818,963.26 | $702,448.33 | $965,005.07 |
| 156 | $818,963.26 | $3,838.89 | $2,386.95 | $816,576.31 | $706,287.22 | $971,230.91 |
| 157 | $816,576.31 | $3,827.70 | $2,398.14 | $814,178.18 | $710,114.92 | $977,456.75 |
| 158 | $814,178.18 | $3,816.46 | $2,409.38 | $811,768.80 | $713,931.38 | $983,682.58 |
| 159 | $811,768.80 | $3,805.17 | $2,420.67 | $809,348.12 | $717,736.55 | $989,908.42 |
| 160 | $809,348.12 | $3,793.82 | $2,432.02 | $806,916.10 | $721,530.37 | $996,134.26 |
| 161 | $806,916.10 | $3,782.42 | $2,443.42 | $804,472.68 | $725,312.79 | $1,002,360.10 |
| 162 | $804,472.68 | $3,770.97 | $2,454.87 | $802,017.81 | $729,083.75 | $1,008,585.94 |
| 163 | $802,017.81 | $3,759.46 | $2,466.38 | $799,551.43 | $732,843.21 | $1,014,811.78 |
| 164 | $799,551.43 | $3,747.90 | $2,477.94 | $797,073.49 | $736,591.11 | $1,021,037.62 |
| 165 | $797,073.49 | $3,736.28 | $2,489.56 | $794,583.93 | $740,327.39 | $1,027,263.46 |
| 166 | $794,583.93 | $3,724.61 | $2,501.23 | $792,082.70 | $744,052.00 | $1,033,489.30 |
| 167 | $792,082.70 | $3,712.89 | $2,512.95 | $789,569.75 | $747,764.89 | $1,039,715.14 |
| 168 | $789,569.75 | $3,701.11 | $2,524.73 | $787,045.02 | $751,466.00 | $1,045,940.98 |
| 169 | $787,045.02 | $3,689.27 | $2,536.57 | $784,508.46 | $755,155.27 | $1,052,166.81 |
| 170 | $784,508.46 | $3,677.38 | $2,548.46 | $781,960.00 | $758,832.65 | $1,058,392.65 |
| 171 | $781,960.00 | $3,665.44 | $2,560.40 | $779,399.60 | $762,498.09 | $1,064,618.49 |
| 172 | $779,399.60 | $3,653.44 | $2,572.40 | $776,827.20 | $766,151.53 | $1,070,844.33 |
| 173 | $776,827.20 | $3,641.38 | $2,584.46 | $774,242.73 | $769,792.90 | $1,077,070.17 |
| 174 | $774,242.73 | $3,629.26 | $2,596.58 | $771,646.16 | $773,422.17 | $1,083,296.01 |
| 175 | $771,646.16 | $3,617.09 | $2,608.75 | $769,037.41 | $777,039.26 | $1,089,521.85 |
| 176 | $769,037.41 | $3,604.86 | $2,620.98 | $766,416.43 | $780,644.12 | $1,095,747.69 |
| 177 | $766,416.43 | $3,592.58 | $2,633.26 | $763,783.17 | $784,236.70 | $1,101,973.53 |
| 178 | $763,783.17 | $3,580.23 | $2,645.61 | $761,137.57 | $787,816.93 | $1,108,199.37 |
| 179 | $761,137.57 | $3,567.83 | $2,658.01 | $758,479.56 | $791,384.76 | $1,114,425.21 |
| 180 | $758,479.56 | $3,555.37 | $2,670.47 | $755,809.09 | $794,940.14 | $1,120,651.05 |
| 181 | $755,809.09 | $3,542.86 | $2,682.98 | $753,126.11 | $798,482.99 | $1,126,876.88 |
| 182 | $753,126.11 | $3,530.28 | $2,695.56 | $750,430.55 | $802,013.27 | $1,133,102.72 |
| 183 | $750,430.55 | $3,517.64 | $2,708.20 | $747,722.35 | $805,530.91 | $1,139,328.56 |
| 184 | $747,722.35 | $3,504.95 | $2,720.89 | $745,001.46 | $809,035.86 | $1,145,554.40 |
| 185 | $745,001.46 | $3,492.19 | $2,733.64 | $742,267.82 | $812,528.06 | $1,151,780.24 |
| 186 | $742,267.82 | $3,479.38 | $2,746.46 | $739,521.36 | $816,007.44 | $1,158,006.08 |
| 187 | $739,521.36 | $3,466.51 | $2,759.33 | $736,762.02 | $819,473.94 | $1,164,231.92 |
| 188 | $736,762.02 | $3,453.57 | $2,772.27 | $733,989.76 | $822,927.52 | $1,170,457.76 |
| 189 | $733,989.76 | $3,440.58 | $2,785.26 | $731,204.50 | $826,368.09 | $1,176,683.60 |
| 190 | $731,204.50 | $3,427.52 | $2,798.32 | $728,406.18 | $829,795.61 | $1,182,909.44 |
| 191 | $728,406.18 | $3,414.40 | $2,811.44 | $725,594.74 | $833,210.02 | $1,189,135.28 |
| 192 | $725,594.74 | $3,401.23 | $2,824.61 | $722,770.13 | $836,611.24 | $1,195,361.12 |
| 193 | $722,770.13 | $3,387.98 | $2,837.85 | $719,932.27 | $839,999.23 | $1,201,586.95 |
| 194 | $719,932.27 | $3,374.68 | $2,851.16 | $717,081.12 | $843,373.91 | $1,207,812.79 |
| 195 | $717,081.12 | $3,361.32 | $2,864.52 | $714,216.60 | $846,735.23 | $1,214,038.63 |
| 196 | $714,216.60 | $3,347.89 | $2,877.95 | $711,338.65 | $850,083.12 | $1,220,264.47 |
| 197 | $711,338.65 | $3,334.40 | $2,891.44 | $708,447.21 | $853,417.52 | $1,226,490.31 |
| 198 | $708,447.21 | $3,320.85 | $2,904.99 | $705,542.22 | $856,738.37 | $1,232,716.15 |
| 199 | $705,542.22 | $3,307.23 | $2,918.61 | $702,623.61 | $860,045.59 | $1,238,941.99 |
| 200 | $702,623.61 | $3,293.55 | $2,932.29 | $699,691.31 | $863,339.14 | $1,245,167.83 |
| 201 | $699,691.31 | $3,279.80 | $2,946.04 | $696,745.28 | $866,618.95 | $1,251,393.67 |
| 202 | $696,745.28 | $3,265.99 | $2,959.85 | $693,785.43 | $869,884.94 | $1,257,619.51 |
| 203 | $693,785.43 | $3,252.12 | $2,973.72 | $690,811.71 | $873,137.06 | $1,263,845.35 |
| 204 | $690,811.71 | $3,238.18 | $2,987.66 | $687,824.05 | $876,375.24 | $1,270,071.18 |
| 205 | $687,824.05 | $3,224.18 | $3,001.66 | $684,822.39 | $879,599.41 | $1,276,297.02 |
| 206 | $684,822.39 | $3,210.10 | $3,015.73 | $681,806.66 | $882,809.52 | $1,282,522.86 |
| 207 | $681,806.66 | $3,195.97 | $3,029.87 | $678,776.78 | $886,005.49 | $1,288,748.70 |
| 208 | $678,776.78 | $3,181.77 | $3,044.07 | $675,732.71 | $889,187.25 | $1,294,974.54 |
| 209 | $675,732.71 | $3,167.50 | $3,058.34 | $672,674.37 | $892,354.75 | $1,301,200.38 |
| 210 | $672,674.37 | $3,153.16 | $3,072.68 | $669,601.69 | $895,507.91 | $1,307,426.22 |
| 211 | $669,601.69 | $3,138.76 | $3,087.08 | $666,514.61 | $898,646.67 | $1,313,652.06 |
| 212 | $666,514.61 | $3,124.29 | $3,101.55 | $663,413.06 | $901,770.96 | $1,319,877.90 |
| 213 | $663,413.06 | $3,109.75 | $3,116.09 | $660,296.97 | $904,880.71 | $1,326,103.74 |
| 214 | $660,296.97 | $3,095.14 | $3,130.70 | $657,166.27 | $907,975.85 | $1,332,329.58 |
| 215 | $657,166.27 | $3,080.47 | $3,145.37 | $654,020.90 | $911,056.31 | $1,338,555.42 |
| 216 | $654,020.90 | $3,065.72 | $3,160.12 | $650,860.78 | $914,122.04 | $1,344,781.25 |
| 217 | $650,860.78 | $3,050.91 | $3,174.93 | $647,685.85 | $917,172.95 | $1,351,007.09 |
| 218 | $647,685.85 | $3,036.03 | $3,189.81 | $644,496.04 | $920,208.97 | $1,357,232.93 |
| 219 | $644,496.04 | $3,021.08 | $3,204.76 | $641,291.28 | $923,230.05 | $1,363,458.77 |
| 220 | $641,291.28 | $3,006.05 | $3,219.79 | $638,071.49 | $926,236.10 | $1,369,684.61 |
| 221 | $638,071.49 | $2,990.96 | $3,234.88 | $634,836.61 | $929,227.06 | $1,375,910.45 |
| 222 | $634,836.61 | $2,975.80 | $3,250.04 | $631,586.57 | $932,202.86 | $1,382,136.29 |
| 223 | $631,586.57 | $2,960.56 | $3,265.28 | $628,321.29 | $935,163.42 | $1,388,362.13 |
| 224 | $628,321.29 | $2,945.26 | $3,280.58 | $625,040.71 | $938,108.68 | $1,394,587.97 |
| 225 | $625,040.71 | $2,929.88 | $3,295.96 | $621,744.75 | $941,038.56 | $1,400,813.81 |
| 226 | $621,744.75 | $2,914.43 | $3,311.41 | $618,433.34 | $943,952.98 | $1,407,039.65 |
| 227 | $618,433.34 | $2,898.91 | $3,326.93 | $615,106.41 | $946,851.89 | $1,413,265.49 |
| 228 | $615,106.41 | $2,883.31 | $3,342.53 | $611,763.88 | $949,735.20 | $1,419,491.32 |
| 229 | $611,763.88 | $2,867.64 | $3,358.20 | $608,405.68 | $952,602.85 | $1,425,717.16 |
| 230 | $608,405.68 | $2,851.90 | $3,373.94 | $605,031.74 | $955,454.75 | $1,431,943.00 |
| 231 | $605,031.74 | $2,836.09 | $3,389.75 | $601,641.99 | $958,290.83 | $1,438,168.84 |
| 232 | $601,641.99 | $2,820.20 | $3,405.64 | $598,236.35 | $961,111.03 | $1,444,394.68 |
| 233 | $598,236.35 | $2,804.23 | $3,421.61 | $594,814.74 | $963,915.26 | $1,450,620.52 |
| 234 | $594,814.74 | $2,788.19 | $3,437.65 | $591,377.10 | $966,703.46 | $1,456,846.36 |
| 235 | $591,377.10 | $2,772.08 | $3,453.76 | $587,923.34 | $969,475.54 | $1,463,072.20 |
| 236 | $587,923.34 | $2,755.89 | $3,469.95 | $584,453.39 | $972,231.43 | $1,469,298.04 |
| 237 | $584,453.39 | $2,739.63 | $3,486.21 | $580,967.18 | $974,971.05 | $1,475,523.88 |
| 238 | $580,967.18 | $2,723.28 | $3,502.56 | $577,464.62 | $977,694.34 | $1,481,749.72 |
| 239 | $577,464.62 | $2,706.87 | $3,518.97 | $573,945.65 | $980,401.20 | $1,487,975.55 |
| 240 | $573,945.65 | $2,690.37 | $3,535.47 | $570,410.18 | $983,091.57 | $1,494,201.39 |
| 241 | $570,410.18 | $2,673.80 | $3,552.04 | $566,858.14 | $985,765.37 | $1,500,427.23 |
| 242 | $566,858.14 | $2,657.15 | $3,568.69 | $563,289.45 | $988,422.52 | $1,506,653.07 |
| 243 | $563,289.45 | $2,640.42 | $3,585.42 | $559,704.03 | $991,062.94 | $1,512,878.91 |
| 244 | $559,704.03 | $2,623.61 | $3,602.23 | $556,101.80 | $993,686.55 | $1,519,104.75 |
| 245 | $556,101.80 | $2,606.73 | $3,619.11 | $552,482.69 | $996,293.28 | $1,525,330.59 |
| 246 | $552,482.69 | $2,589.76 | $3,636.08 | $548,846.61 | $998,883.04 | $1,531,556.43 |
| 247 | $548,846.61 | $2,572.72 | $3,653.12 | $545,193.49 | $1,001,455.76 | $1,537,782.27 |
| 248 | $545,193.49 | $2,555.59 | $3,670.24 | $541,523.25 | $1,004,011.35 | $1,544,008.11 |
| 249 | $541,523.25 | $2,538.39 | $3,687.45 | $537,835.80 | $1,006,549.74 | $1,550,233.95 |
| 250 | $537,835.80 | $2,521.11 | $3,704.73 | $534,131.06 | $1,009,070.85 | $1,556,459.79 |
| 251 | $534,131.06 | $2,503.74 | $3,722.10 | $530,408.96 | $1,011,574.59 | $1,562,685.62 |
| 252 | $530,408.96 | $2,486.29 | $3,739.55 | $526,669.42 | $1,014,060.88 | $1,568,911.46 |
| 253 | $526,669.42 | $2,468.76 | $3,757.08 | $522,912.34 | $1,016,529.64 | $1,575,137.30 |
| 254 | $522,912.34 | $2,451.15 | $3,774.69 | $519,137.65 | $1,018,980.79 | $1,581,363.14 |
| 255 | $519,137.65 | $2,433.46 | $3,792.38 | $515,345.27 | $1,021,414.25 | $1,587,588.98 |
| 256 | $515,345.27 | $2,415.68 | $3,810.16 | $511,535.11 | $1,023,829.93 | $1,593,814.82 |
| 257 | $511,535.11 | $2,397.82 | $3,828.02 | $507,707.09 | $1,026,227.75 | $1,600,040.66 |
| 258 | $507,707.09 | $2,379.88 | $3,845.96 | $503,861.13 | $1,028,607.63 | $1,606,266.50 |
| 259 | $503,861.13 | $2,361.85 | $3,863.99 | $499,997.14 | $1,030,969.48 | $1,612,492.34 |
| 260 | $499,997.14 | $2,343.74 | $3,882.10 | $496,115.04 | $1,033,313.22 | $1,618,718.18 |
| 261 | $496,115.04 | $2,325.54 | $3,900.30 | $492,214.74 | $1,035,638.76 | $1,624,944.02 |
| 262 | $492,214.74 | $2,307.26 | $3,918.58 | $488,296.16 | $1,037,946.01 | $1,631,169.86 |
| 263 | $488,296.16 | $2,288.89 | $3,936.95 | $484,359.21 | $1,040,234.90 | $1,637,395.69 |
| 264 | $484,359.21 | $2,270.43 | $3,955.41 | $480,403.80 | $1,042,505.33 | $1,643,621.53 |
| 265 | $480,403.80 | $2,251.89 | $3,973.95 | $476,429.85 | $1,044,757.23 | $1,649,847.37 |
| 266 | $476,429.85 | $2,233.26 | $3,992.57 | $472,437.28 | $1,046,990.49 | $1,656,073.21 |
| 267 | $472,437.28 | $2,214.55 | $4,011.29 | $468,425.99 | $1,049,205.04 | $1,662,299.05 |
| 268 | $468,425.99 | $2,195.75 | $4,030.09 | $464,395.90 | $1,051,400.79 | $1,668,524.89 |
| 269 | $464,395.90 | $2,176.86 | $4,048.98 | $460,346.91 | $1,053,577.64 | $1,674,750.73 |
| 270 | $460,346.91 | $2,157.88 | $4,067.96 | $456,278.95 | $1,055,735.52 | $1,680,976.57 |
| 271 | $456,278.95 | $2,138.81 | $4,087.03 | $452,191.92 | $1,057,874.33 | $1,687,202.41 |
| 272 | $452,191.92 | $2,119.65 | $4,106.19 | $448,085.73 | $1,059,993.98 | $1,693,428.25 |
| 273 | $448,085.73 | $2,100.40 | $4,125.44 | $443,960.29 | $1,062,094.38 | $1,699,654.09 |
| 274 | $443,960.29 | $2,081.06 | $4,144.78 | $439,815.52 | $1,064,175.44 | $1,705,879.92 |
| 275 | $439,815.52 | $2,061.64 | $4,164.20 | $435,651.31 | $1,066,237.08 | $1,712,105.76 |
| 276 | $435,651.31 | $2,042.12 | $4,183.72 | $431,467.59 | $1,068,279.19 | $1,718,331.60 |
| 277 | $431,467.59 | $2,022.50 | $4,203.33 | $427,264.26 | $1,070,301.70 | $1,724,557.44 |
| 278 | $427,264.26 | $2,002.80 | $4,223.04 | $423,041.22 | $1,072,304.50 | $1,730,783.28 |
| 279 | $423,041.22 | $1,983.01 | $4,242.83 | $418,798.38 | $1,074,287.50 | $1,737,009.12 |
| 280 | $418,798.38 | $1,963.12 | $4,262.72 | $414,535.66 | $1,076,250.62 | $1,743,234.96 |
| 281 | $414,535.66 | $1,943.14 | $4,282.70 | $410,252.96 | $1,078,193.76 | $1,749,460.80 |
| 282 | $410,252.96 | $1,923.06 | $4,302.78 | $405,950.18 | $1,080,116.82 | $1,755,686.64 |
| 283 | $405,950.18 | $1,902.89 | $4,322.95 | $401,627.23 | $1,082,019.71 | $1,761,912.48 |
| 284 | $401,627.23 | $1,882.63 | $4,343.21 | $397,284.02 | $1,083,902.34 | $1,768,138.32 |
| 285 | $397,284.02 | $1,862.27 | $4,363.57 | $392,920.45 | $1,085,764.61 | $1,774,364.16 |
| 286 | $392,920.45 | $1,841.81 | $4,384.02 | $388,536.43 | $1,087,606.42 | $1,780,589.99 |
| 287 | $388,536.43 | $1,821.26 | $4,404.57 | $384,131.85 | $1,089,427.69 | $1,786,815.83 |
| 288 | $384,131.85 | $1,800.62 | $4,425.22 | $379,706.63 | $1,091,228.30 | $1,793,041.67 |
| 289 | $379,706.63 | $1,779.87 | $4,445.96 | $375,260.67 | $1,093,008.18 | $1,799,267.51 |
| 290 | $375,260.67 | $1,759.03 | $4,466.80 | $370,793.86 | $1,094,767.21 | $1,805,493.35 |
| 291 | $370,793.86 | $1,738.10 | $4,487.74 | $366,306.12 | $1,096,505.31 | $1,811,719.19 |
| 292 | $366,306.12 | $1,717.06 | $4,508.78 | $361,797.34 | $1,098,222.37 | $1,817,945.03 |
| 293 | $361,797.34 | $1,695.93 | $4,529.91 | $357,267.43 | $1,099,918.29 | $1,824,170.87 |
| 294 | $357,267.43 | $1,674.69 | $4,551.15 | $352,716.28 | $1,101,592.99 | $1,830,396.71 |
| 295 | $352,716.28 | $1,653.36 | $4,572.48 | $348,143.80 | $1,103,246.34 | $1,836,622.55 |
| 296 | $348,143.80 | $1,631.92 | $4,593.92 | $343,549.88 | $1,104,878.27 | $1,842,848.39 |
| 297 | $343,549.88 | $1,610.39 | $4,615.45 | $338,934.43 | $1,106,488.66 | $1,849,074.23 |
| 298 | $338,934.43 | $1,588.76 | $4,637.08 | $334,297.35 | $1,108,077.41 | $1,855,300.06 |
| 299 | $334,297.35 | $1,567.02 | $4,658.82 | $329,638.53 | $1,109,644.43 | $1,861,525.90 |
| 300 | $329,638.53 | $1,545.18 | $4,680.66 | $324,957.87 | $1,111,189.61 | $1,867,751.74 |
| 301 | $324,957.87 | $1,523.24 | $4,702.60 | $320,255.27 | $1,112,712.85 | $1,873,977.58 |
| 302 | $320,255.27 | $1,501.20 | $4,724.64 | $315,530.63 | $1,114,214.05 | $1,880,203.42 |
| 303 | $315,530.63 | $1,479.05 | $4,746.79 | $310,783.84 | $1,115,693.10 | $1,886,429.26 |
| 304 | $310,783.84 | $1,456.80 | $4,769.04 | $306,014.80 | $1,117,149.90 | $1,892,655.10 |
| 305 | $306,014.80 | $1,434.44 | $4,791.39 | $301,223.40 | $1,118,584.34 | $1,898,880.94 |
| 306 | $301,223.40 | $1,411.98 | $4,813.85 | $296,409.55 | $1,119,996.33 | $1,905,106.78 |
| 307 | $296,409.55 | $1,389.42 | $4,836.42 | $291,573.13 | $1,121,385.75 | $1,911,332.62 |
| 308 | $291,573.13 | $1,366.75 | $4,859.09 | $286,714.04 | $1,122,752.50 | $1,917,558.46 |
| 309 | $286,714.04 | $1,343.97 | $4,881.87 | $281,832.17 | $1,124,096.47 | $1,923,784.29 |
| 310 | $281,832.17 | $1,321.09 | $4,904.75 | $276,927.42 | $1,125,417.56 | $1,930,010.13 |
| 311 | $276,927.42 | $1,298.10 | $4,927.74 | $271,999.68 | $1,126,715.65 | $1,936,235.97 |
| 312 | $271,999.68 | $1,275.00 | $4,950.84 | $267,048.84 | $1,127,990.65 | $1,942,461.81 |
| 313 | $267,048.84 | $1,251.79 | $4,974.05 | $262,074.79 | $1,129,242.44 | $1,948,687.65 |
| 314 | $262,074.79 | $1,228.48 | $4,997.36 | $257,077.43 | $1,130,470.92 | $1,954,913.49 |
| 315 | $257,077.43 | $1,205.05 | $5,020.79 | $252,056.64 | $1,131,675.97 | $1,961,139.33 |
| 316 | $252,056.64 | $1,181.52 | $5,044.32 | $247,012.32 | $1,132,857.48 | $1,967,365.17 |
| 317 | $247,012.32 | $1,157.87 | $5,067.97 | $241,944.35 | $1,134,015.35 | $1,973,591.01 |
| 318 | $241,944.35 | $1,134.11 | $5,091.73 | $236,852.62 | $1,135,149.47 | $1,979,816.85 |
| 319 | $236,852.62 | $1,110.25 | $5,115.59 | $231,737.03 | $1,136,259.72 | $1,986,042.69 |
| 320 | $231,737.03 | $1,086.27 | $5,139.57 | $226,597.46 | $1,137,345.98 | $1,992,268.53 |
| 321 | $226,597.46 | $1,062.18 | $5,163.66 | $221,433.79 | $1,138,408.16 | $1,998,494.36 |
| 322 | $221,433.79 | $1,037.97 | $5,187.87 | $216,245.93 | $1,139,446.13 | $2,004,720.20 |
| 323 | $216,245.93 | $1,013.65 | $5,212.19 | $211,033.74 | $1,140,459.78 | $2,010,946.04 |
| 324 | $211,033.74 | $989.22 | $5,236.62 | $205,797.12 | $1,141,449.00 | $2,017,171.88 |
| 325 | $205,797.12 | $964.67 | $5,261.17 | $200,535.96 | $1,142,413.68 | $2,023,397.72 |
| 326 | $200,535.96 | $940.01 | $5,285.83 | $195,250.13 | $1,143,353.69 | $2,029,623.56 |
| 327 | $195,250.13 | $915.23 | $5,310.60 | $189,939.52 | $1,144,268.92 | $2,035,849.40 |
| 328 | $189,939.52 | $890.34 | $5,335.50 | $184,604.03 | $1,145,159.27 | $2,042,075.24 |
| 329 | $184,604.03 | $865.33 | $5,360.51 | $179,243.52 | $1,146,024.60 | $2,048,301.08 |
| 330 | $179,243.52 | $840.20 | $5,385.64 | $173,857.88 | $1,146,864.80 | $2,054,526.92 |
| 331 | $173,857.88 | $814.96 | $5,410.88 | $168,447.00 | $1,147,679.76 | $2,060,752.76 |
| 332 | $168,447.00 | $789.60 | $5,436.24 | $163,010.76 | $1,148,469.36 | $2,066,978.60 |
| 333 | $163,010.76 | $764.11 | $5,461.73 | $157,549.03 | $1,149,233.47 | $2,073,204.43 |
| 334 | $157,549.03 | $738.51 | $5,487.33 | $152,061.71 | $1,149,971.98 | $2,079,430.27 |
| 335 | $152,061.71 | $712.79 | $5,513.05 | $146,548.66 | $1,150,684.77 | $2,085,656.11 |
| 336 | $146,548.66 | $686.95 | $5,538.89 | $141,009.76 | $1,151,371.72 | $2,091,881.95 |
| 337 | $141,009.76 | $660.98 | $5,564.86 | $135,444.91 | $1,152,032.70 | $2,098,107.79 |
| 338 | $135,444.91 | $634.90 | $5,590.94 | $129,853.97 | $1,152,667.60 | $2,104,333.63 |
| 339 | $129,853.97 | $608.69 | $5,617.15 | $124,236.82 | $1,153,276.29 | $2,110,559.47 |
| 340 | $124,236.82 | $582.36 | $5,643.48 | $118,593.34 | $1,153,858.65 | $2,116,785.31 |
| 341 | $118,593.34 | $555.91 | $5,669.93 | $112,923.41 | $1,154,414.55 | $2,123,011.15 |
| 342 | $112,923.41 | $529.33 | $5,696.51 | $107,226.90 | $1,154,943.88 | $2,129,236.99 |
| 343 | $107,226.90 | $502.63 | $5,723.21 | $101,503.68 | $1,155,446.51 | $2,135,462.83 |
| 344 | $101,503.68 | $475.80 | $5,750.04 | $95,753.64 | $1,155,922.31 | $2,141,688.66 |
| 345 | $95,753.64 | $448.85 | $5,776.99 | $89,976.65 | $1,156,371.15 | $2,147,914.50 |
| 346 | $89,976.65 | $421.77 | $5,804.07 | $84,172.57 | $1,156,792.92 | $2,154,140.34 |
| 347 | $84,172.57 | $394.56 | $5,831.28 | $78,341.29 | $1,157,187.48 | $2,160,366.18 |
| 348 | $78,341.29 | $367.22 | $5,858.61 | $72,482.68 | $1,157,554.70 | $2,166,592.02 |
| 349 | $72,482.68 | $339.76 | $5,886.08 | $66,596.60 | $1,157,894.46 | $2,172,817.86 |
| 350 | $66,596.60 | $312.17 | $5,913.67 | $60,682.94 | $1,158,206.64 | $2,179,043.70 |
| 351 | $60,682.94 | $284.45 | $5,941.39 | $54,741.55 | $1,158,491.09 | $2,185,269.54 |
| 352 | $54,741.55 | $256.60 | $5,969.24 | $48,772.31 | $1,158,747.69 | $2,191,495.38 |
| 353 | $48,772.31 | $228.62 | $5,997.22 | $42,775.09 | $1,158,976.31 | $2,197,721.22 |
| 354 | $42,775.09 | $200.51 | $6,025.33 | $36,749.76 | $1,159,176.82 | $2,203,947.06 |
| 355 | $36,749.76 | $172.26 | $6,053.57 | $30,696.18 | $1,159,349.08 | $2,210,172.90 |
| 356 | $30,696.18 | $143.89 | $6,081.95 | $24,614.23 | $1,159,492.97 | $2,216,398.73 |
| 357 | $24,614.23 | $115.38 | $6,110.46 | $18,503.77 | $1,159,608.35 | $2,222,624.57 |
| 358 | $18,503.77 | $86.74 | $6,139.10 | $12,364.67 | $1,159,695.08 | $2,228,850.41 |
| 359 | $12,364.67 | $57.96 | $6,167.88 | $6,196.79 | $1,159,753.04 | $2,235,076.25 |
| 360 | $6,196.79 | $29.05 | $6,196.79 | $-0.00 | $1,159,782.09 | $2,241,302.09 |