|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,088,640.00 | $3,742.20 | $1,533.89 | $1,087,106.11 | $3,742.20 | $5,276.09 |
| 2 | $1,087,106.11 | $3,736.93 | $1,539.16 | $1,085,566.95 | $7,479.13 | $10,552.18 |
| 3 | $1,085,566.95 | $3,731.64 | $1,544.45 | $1,084,022.49 | $11,210.76 | $15,828.27 |
| 4 | $1,084,022.49 | $3,726.33 | $1,549.76 | $1,082,472.73 | $14,937.09 | $21,104.36 |
| 5 | $1,082,472.73 | $3,721.00 | $1,555.09 | $1,080,917.64 | $18,658.09 | $26,380.45 |
| 6 | $1,080,917.64 | $3,715.65 | $1,560.44 | $1,079,357.20 | $22,373.75 | $31,656.55 |
| 7 | $1,079,357.20 | $3,710.29 | $1,565.80 | $1,077,791.40 | $26,084.04 | $36,932.64 |
| 8 | $1,077,791.40 | $3,704.91 | $1,571.18 | $1,076,220.22 | $29,788.94 | $42,208.73 |
| 9 | $1,076,220.22 | $3,699.51 | $1,576.58 | $1,074,643.63 | $33,488.45 | $47,484.82 |
| 10 | $1,074,643.63 | $3,694.09 | $1,582.00 | $1,073,061.63 | $37,182.54 | $52,760.91 |
| 11 | $1,073,061.63 | $3,688.65 | $1,587.44 | $1,071,474.19 | $40,871.19 | $58,037.00 |
| 12 | $1,071,474.19 | $3,683.19 | $1,592.90 | $1,069,881.29 | $44,554.38 | $63,313.09 |
| 13 | $1,069,881.29 | $3,677.72 | $1,598.37 | $1,068,282.92 | $48,232.10 | $68,589.18 |
| 14 | $1,068,282.92 | $3,672.22 | $1,603.87 | $1,066,679.05 | $51,904.32 | $73,865.27 |
| 15 | $1,066,679.05 | $3,666.71 | $1,609.38 | $1,065,069.67 | $55,571.03 | $79,141.36 |
| 16 | $1,065,069.67 | $3,661.18 | $1,614.91 | $1,063,454.75 | $59,232.21 | $84,417.45 |
| 17 | $1,063,454.75 | $3,655.63 | $1,620.47 | $1,061,834.29 | $62,887.83 | $89,693.54 |
| 18 | $1,061,834.29 | $3,650.06 | $1,626.04 | $1,060,208.25 | $66,537.89 | $94,969.64 |
| 19 | $1,060,208.25 | $3,644.47 | $1,631.62 | $1,058,576.63 | $70,182.35 | $100,245.73 |
| 20 | $1,058,576.63 | $3,638.86 | $1,637.23 | $1,056,939.39 | $73,821.21 | $105,521.82 |
| 21 | $1,056,939.39 | $3,633.23 | $1,642.86 | $1,055,296.53 | $77,454.44 | $110,797.91 |
| 22 | $1,055,296.53 | $3,627.58 | $1,648.51 | $1,053,648.02 | $81,082.02 | $116,074.00 |
| 23 | $1,053,648.02 | $3,621.92 | $1,654.18 | $1,051,993.85 | $84,703.94 | $121,350.09 |
| 24 | $1,051,993.85 | $3,616.23 | $1,659.86 | $1,050,333.98 | $88,320.16 | $126,626.18 |
| 25 | $1,050,333.98 | $3,610.52 | $1,665.57 | $1,048,668.42 | $91,930.69 | $131,902.27 |
| 26 | $1,048,668.42 | $3,604.80 | $1,671.29 | $1,046,997.12 | $95,535.49 | $137,178.36 |
| 27 | $1,046,997.12 | $3,599.05 | $1,677.04 | $1,045,320.09 | $99,134.54 | $142,454.45 |
| 28 | $1,045,320.09 | $3,593.29 | $1,682.80 | $1,043,637.28 | $102,727.83 | $147,730.54 |
| 29 | $1,043,637.28 | $3,587.50 | $1,688.59 | $1,041,948.69 | $106,315.33 | $153,006.63 |
| 30 | $1,041,948.69 | $3,581.70 | $1,694.39 | $1,040,254.30 | $109,897.03 | $158,282.73 |
| 31 | $1,040,254.30 | $3,575.87 | $1,700.22 | $1,038,554.09 | $113,472.90 | $163,558.82 |
| 32 | $1,038,554.09 | $3,570.03 | $1,706.06 | $1,036,848.02 | $117,042.93 | $168,834.91 |
| 33 | $1,036,848.02 | $3,564.17 | $1,711.93 | $1,035,136.10 | $120,607.10 | $174,111.00 |
| 34 | $1,035,136.10 | $3,558.28 | $1,717.81 | $1,033,418.29 | $124,165.38 | $179,387.09 |
| 35 | $1,033,418.29 | $3,552.38 | $1,723.72 | $1,031,694.57 | $127,717.75 | $184,663.18 |
| 36 | $1,031,694.57 | $3,546.45 | $1,729.64 | $1,029,964.93 | $131,264.20 | $189,939.27 |
| 37 | $1,029,964.93 | $3,540.50 | $1,735.59 | $1,028,229.35 | $134,804.71 | $195,215.36 |
| 38 | $1,028,229.35 | $3,534.54 | $1,741.55 | $1,026,487.79 | $138,339.25 | $200,491.45 |
| 39 | $1,026,487.79 | $3,528.55 | $1,747.54 | $1,024,740.25 | $141,867.80 | $205,767.54 |
| 40 | $1,024,740.25 | $3,522.54 | $1,753.55 | $1,022,986.71 | $145,390.34 | $211,043.63 |
| 41 | $1,022,986.71 | $3,516.52 | $1,759.57 | $1,021,227.13 | $148,906.86 | $216,319.72 |
| 42 | $1,021,227.13 | $3,510.47 | $1,765.62 | $1,019,461.51 | $152,417.33 | $221,595.82 |
| 43 | $1,019,461.51 | $3,504.40 | $1,771.69 | $1,017,689.82 | $155,921.73 | $226,871.91 |
| 44 | $1,017,689.82 | $3,498.31 | $1,777.78 | $1,015,912.04 | $159,420.03 | $232,148.00 |
| 45 | $1,015,912.04 | $3,492.20 | $1,783.89 | $1,014,128.14 | $162,912.23 | $237,424.09 |
| 46 | $1,014,128.14 | $3,486.07 | $1,790.03 | $1,012,338.12 | $166,398.30 | $242,700.18 |
| 47 | $1,012,338.12 | $3,479.91 | $1,796.18 | $1,010,541.94 | $169,878.21 | $247,976.27 |
| 48 | $1,010,541.94 | $3,473.74 | $1,802.35 | $1,008,739.59 | $173,351.95 | $253,252.36 |
| 49 | $1,008,739.59 | $3,467.54 | $1,808.55 | $1,006,931.04 | $176,819.49 | $258,528.45 |
| 50 | $1,006,931.04 | $3,461.33 | $1,814.77 | $1,005,116.27 | $180,280.82 | $263,804.54 |
| 51 | $1,005,116.27 | $3,455.09 | $1,821.00 | $1,003,295.27 | $183,735.90 | $269,080.63 |
| 52 | $1,003,295.27 | $3,448.83 | $1,827.26 | $1,001,468.01 | $187,184.73 | $274,356.72 |
| 53 | $1,001,468.01 | $3,442.55 | $1,833.54 | $999,634.46 | $190,627.28 | $279,632.81 |
| 54 | $999,634.46 | $3,436.24 | $1,839.85 | $997,794.61 | $194,063.52 | $284,908.91 |
| 55 | $997,794.61 | $3,429.92 | $1,846.17 | $995,948.44 | $197,493.44 | $290,185.00 |
| 56 | $995,948.44 | $3,423.57 | $1,852.52 | $994,095.92 | $200,917.01 | $295,461.09 |
| 57 | $994,095.92 | $3,417.20 | $1,858.89 | $992,237.04 | $204,334.22 | $300,737.18 |
| 58 | $992,237.04 | $3,410.81 | $1,865.28 | $990,371.76 | $207,745.03 | $306,013.27 |
| 59 | $990,371.76 | $3,404.40 | $1,871.69 | $988,500.07 | $211,149.43 | $311,289.36 |
| 60 | $988,500.07 | $3,397.97 | $1,878.12 | $986,621.95 | $214,547.40 | $316,565.45 |
| 61 | $986,621.95 | $3,391.51 | $1,884.58 | $984,737.37 | $217,938.92 | $321,841.54 |
| 62 | $984,737.37 | $3,385.03 | $1,891.06 | $982,846.32 | $221,323.95 | $327,117.63 |
| 63 | $982,846.32 | $3,378.53 | $1,897.56 | $980,948.76 | $224,702.48 | $332,393.72 |
| 64 | $980,948.76 | $3,372.01 | $1,904.08 | $979,044.68 | $228,074.50 | $337,669.81 |
| 65 | $979,044.68 | $3,365.47 | $1,910.62 | $977,134.06 | $231,439.96 | $342,945.91 |
| 66 | $977,134.06 | $3,358.90 | $1,917.19 | $975,216.86 | $234,798.86 | $348,222.00 |
| 67 | $975,216.86 | $3,352.31 | $1,923.78 | $973,293.08 | $238,151.17 | $353,498.09 |
| 68 | $973,293.08 | $3,345.69 | $1,930.40 | $971,362.69 | $241,496.86 | $358,774.18 |
| 69 | $971,362.69 | $3,339.06 | $1,937.03 | $969,425.65 | $244,835.92 | $364,050.27 |
| 70 | $969,425.65 | $3,332.40 | $1,943.69 | $967,481.96 | $248,168.32 | $369,326.36 |
| 71 | $967,481.96 | $3,325.72 | $1,950.37 | $965,531.59 | $251,494.04 | $374,602.45 |
| 72 | $965,531.59 | $3,319.01 | $1,957.08 | $963,574.52 | $254,813.06 | $379,878.54 |
| 73 | $963,574.52 | $3,312.29 | $1,963.80 | $961,610.71 | $258,125.35 | $385,154.63 |
| 74 | $961,610.71 | $3,305.54 | $1,970.55 | $959,640.16 | $261,430.88 | $390,430.72 |
| 75 | $959,640.16 | $3,298.76 | $1,977.33 | $957,662.83 | $264,729.65 | $395,706.81 |
| 76 | $957,662.83 | $3,291.97 | $1,984.12 | $955,678.71 | $268,021.61 | $400,982.90 |
| 77 | $955,678.71 | $3,285.15 | $1,990.95 | $953,687.76 | $271,306.76 | $406,259.00 |
| 78 | $953,687.76 | $3,278.30 | $1,997.79 | $951,689.97 | $274,585.06 | $411,535.09 |
| 79 | $951,689.97 | $3,271.43 | $2,004.66 | $949,685.32 | $277,856.49 | $416,811.18 |
| 80 | $949,685.32 | $3,264.54 | $2,011.55 | $947,673.77 | $281,121.04 | $422,087.27 |
| 81 | $947,673.77 | $3,257.63 | $2,018.46 | $945,655.31 | $284,378.66 | $427,363.36 |
| 82 | $945,655.31 | $3,250.69 | $2,025.40 | $943,629.90 | $287,629.35 | $432,639.45 |
| 83 | $943,629.90 | $3,243.73 | $2,032.36 | $941,597.54 | $290,873.08 | $437,915.54 |
| 84 | $941,597.54 | $3,236.74 | $2,039.35 | $939,558.19 | $294,109.82 | $443,191.63 |
| 85 | $939,558.19 | $3,229.73 | $2,046.36 | $937,511.83 | $297,339.56 | $448,467.72 |
| 86 | $937,511.83 | $3,222.70 | $2,053.39 | $935,458.44 | $300,562.25 | $453,743.81 |
| 87 | $935,458.44 | $3,215.64 | $2,060.45 | $933,397.99 | $303,777.89 | $459,019.90 |
| 88 | $933,397.99 | $3,208.56 | $2,067.54 | $931,330.45 | $306,986.45 | $464,295.99 |
| 89 | $931,330.45 | $3,201.45 | $2,074.64 | $929,255.81 | $310,187.89 | $469,572.09 |
| 90 | $929,255.81 | $3,194.32 | $2,081.77 | $927,174.03 | $313,382.21 | $474,848.18 |
| 91 | $927,174.03 | $3,187.16 | $2,088.93 | $925,085.10 | $316,569.37 | $480,124.27 |
| 92 | $925,085.10 | $3,179.98 | $2,096.11 | $922,988.99 | $319,749.35 | $485,400.36 |
| 93 | $922,988.99 | $3,172.77 | $2,103.32 | $920,885.68 | $322,922.13 | $490,676.45 |
| 94 | $920,885.68 | $3,165.54 | $2,110.55 | $918,775.13 | $326,087.67 | $495,952.54 |
| 95 | $918,775.13 | $3,158.29 | $2,117.80 | $916,657.33 | $329,245.96 | $501,228.63 |
| 96 | $916,657.33 | $3,151.01 | $2,125.08 | $914,532.25 | $332,396.97 | $506,504.72 |
| 97 | $914,532.25 | $3,143.70 | $2,132.39 | $912,399.86 | $335,540.67 | $511,780.81 |
| 98 | $912,399.86 | $3,136.37 | $2,139.72 | $910,260.15 | $338,677.05 | $517,056.90 |
| 99 | $910,260.15 | $3,129.02 | $2,147.07 | $908,113.07 | $341,806.07 | $522,332.99 |
| 100 | $908,113.07 | $3,121.64 | $2,154.45 | $905,958.62 | $344,927.71 | $527,609.08 |
| 101 | $905,958.62 | $3,114.23 | $2,161.86 | $903,796.76 | $348,041.94 | $532,885.18 |
| 102 | $903,796.76 | $3,106.80 | $2,169.29 | $901,627.48 | $351,148.74 | $538,161.27 |
| 103 | $901,627.48 | $3,099.34 | $2,176.75 | $899,450.73 | $354,248.09 | $543,437.36 |
| 104 | $899,450.73 | $3,091.86 | $2,184.23 | $897,266.50 | $357,339.95 | $548,713.45 |
| 105 | $897,266.50 | $3,084.35 | $2,191.74 | $895,074.76 | $360,424.30 | $553,989.54 |
| 106 | $895,074.76 | $3,076.82 | $2,199.27 | $892,875.49 | $363,501.12 | $559,265.63 |
| 107 | $892,875.49 | $3,069.26 | $2,206.83 | $890,668.66 | $366,570.38 | $564,541.72 |
| 108 | $890,668.66 | $3,061.67 | $2,214.42 | $888,454.24 | $369,632.05 | $569,817.81 |
| 109 | $888,454.24 | $3,054.06 | $2,222.03 | $886,232.21 | $372,686.12 | $575,093.90 |
| 110 | $886,232.21 | $3,046.42 | $2,229.67 | $884,002.55 | $375,732.54 | $580,369.99 |
| 111 | $884,002.55 | $3,038.76 | $2,237.33 | $881,765.21 | $378,771.30 | $585,646.08 |
| 112 | $881,765.21 | $3,031.07 | $2,245.02 | $879,520.19 | $381,802.37 | $590,922.17 |
| 113 | $879,520.19 | $3,023.35 | $2,252.74 | $877,267.45 | $384,825.72 | $596,198.27 |
| 114 | $877,267.45 | $3,015.61 | $2,260.48 | $875,006.97 | $387,841.32 | $601,474.36 |
| 115 | $875,006.97 | $3,007.84 | $2,268.25 | $872,738.71 | $390,849.16 | $606,750.45 |
| 116 | $872,738.71 | $3,000.04 | $2,276.05 | $870,462.66 | $393,849.20 | $612,026.54 |
| 117 | $870,462.66 | $2,992.22 | $2,283.88 | $868,178.78 | $396,841.41 | $617,302.63 |
| 118 | $868,178.78 | $2,984.36 | $2,291.73 | $865,887.06 | $399,825.78 | $622,578.72 |
| 119 | $865,887.06 | $2,976.49 | $2,299.60 | $863,587.45 | $402,802.27 | $627,854.81 |
| 120 | $863,587.45 | $2,968.58 | $2,307.51 | $861,279.95 | $405,770.85 | $633,130.90 |
| 121 | $861,279.95 | $2,960.65 | $2,315.44 | $858,964.50 | $408,731.50 | $638,406.99 |
| 122 | $858,964.50 | $2,952.69 | $2,323.40 | $856,641.10 | $411,684.19 | $643,683.08 |
| 123 | $856,641.10 | $2,944.70 | $2,331.39 | $854,309.72 | $414,628.89 | $648,959.17 |
| 124 | $854,309.72 | $2,936.69 | $2,339.40 | $851,970.32 | $417,565.58 | $654,235.27 |
| 125 | $851,970.32 | $2,928.65 | $2,347.44 | $849,622.87 | $420,494.23 | $659,511.36 |
| 126 | $849,622.87 | $2,920.58 | $2,355.51 | $847,267.36 | $423,414.81 | $664,787.45 |
| 127 | $847,267.36 | $2,912.48 | $2,363.61 | $844,903.75 | $426,327.29 | $670,063.54 |
| 128 | $844,903.75 | $2,904.36 | $2,371.73 | $842,532.02 | $429,231.65 | $675,339.63 |
| 129 | $842,532.02 | $2,896.20 | $2,379.89 | $840,152.13 | $432,127.85 | $680,615.72 |
| 130 | $840,152.13 | $2,888.02 | $2,388.07 | $837,764.06 | $435,015.87 | $685,891.81 |
| 131 | $837,764.06 | $2,879.81 | $2,396.28 | $835,367.79 | $437,895.69 | $691,167.90 |
| 132 | $835,367.79 | $2,871.58 | $2,404.51 | $832,963.27 | $440,767.26 | $696,443.99 |
| 133 | $832,963.27 | $2,863.31 | $2,412.78 | $830,550.49 | $443,630.57 | $701,720.08 |
| 134 | $830,550.49 | $2,855.02 | $2,421.07 | $828,129.42 | $446,485.59 | $706,996.17 |
| 135 | $828,129.42 | $2,846.69 | $2,429.40 | $825,700.02 | $449,332.29 | $712,272.26 |
| 136 | $825,700.02 | $2,838.34 | $2,437.75 | $823,262.28 | $452,170.63 | $717,548.36 |
| 137 | $823,262.28 | $2,829.96 | $2,446.13 | $820,816.15 | $455,000.59 | $722,824.45 |
| 138 | $820,816.15 | $2,821.56 | $2,454.54 | $818,361.61 | $457,822.15 | $728,100.54 |
| 139 | $818,361.61 | $2,813.12 | $2,462.97 | $815,898.64 | $460,635.27 | $733,376.63 |
| 140 | $815,898.64 | $2,804.65 | $2,471.44 | $813,427.20 | $463,439.92 | $738,652.72 |
| 141 | $813,427.20 | $2,796.16 | $2,479.93 | $810,947.27 | $466,236.08 | $743,928.81 |
| 142 | $810,947.27 | $2,787.63 | $2,488.46 | $808,458.81 | $469,023.71 | $749,204.90 |
| 143 | $808,458.81 | $2,779.08 | $2,497.01 | $805,961.79 | $471,802.78 | $754,480.99 |
| 144 | $805,961.79 | $2,770.49 | $2,505.60 | $803,456.20 | $474,573.28 | $759,757.08 |
| 145 | $803,456.20 | $2,761.88 | $2,514.21 | $800,941.99 | $477,335.16 | $765,033.17 |
| 146 | $800,941.99 | $2,753.24 | $2,522.85 | $798,419.13 | $480,088.40 | $770,309.26 |
| 147 | $798,419.13 | $2,744.57 | $2,531.53 | $795,887.61 | $482,832.96 | $775,585.35 |
| 148 | $795,887.61 | $2,735.86 | $2,540.23 | $793,347.38 | $485,568.83 | $780,861.45 |
| 149 | $793,347.38 | $2,727.13 | $2,548.96 | $790,798.42 | $488,295.96 | $786,137.54 |
| 150 | $790,798.42 | $2,718.37 | $2,557.72 | $788,240.70 | $491,014.33 | $791,413.63 |
| 151 | $788,240.70 | $2,709.58 | $2,566.51 | $785,674.19 | $493,723.90 | $796,689.72 |
| 152 | $785,674.19 | $2,700.76 | $2,575.34 | $783,098.85 | $496,424.66 | $801,965.81 |
| 153 | $783,098.85 | $2,691.90 | $2,584.19 | $780,514.66 | $499,116.56 | $807,241.90 |
| 154 | $780,514.66 | $2,683.02 | $2,593.07 | $777,921.59 | $501,799.58 | $812,517.99 |
| 155 | $777,921.59 | $2,674.11 | $2,601.99 | $775,319.61 | $504,473.69 | $817,794.08 |
| 156 | $775,319.61 | $2,665.16 | $2,610.93 | $772,708.68 | $507,138.85 | $823,070.17 |
| 157 | $772,708.68 | $2,656.19 | $2,619.90 | $770,088.77 | $509,795.03 | $828,346.26 |
| 158 | $770,088.77 | $2,647.18 | $2,628.91 | $767,459.86 | $512,442.21 | $833,622.35 |
| 159 | $767,459.86 | $2,638.14 | $2,637.95 | $764,821.91 | $515,080.36 | $838,898.44 |
| 160 | $764,821.91 | $2,629.08 | $2,647.02 | $762,174.90 | $517,709.43 | $844,174.54 |
| 161 | $762,174.90 | $2,619.98 | $2,656.11 | $759,518.78 | $520,329.41 | $849,450.63 |
| 162 | $759,518.78 | $2,610.85 | $2,665.25 | $756,853.54 | $522,940.25 | $854,726.72 |
| 163 | $756,853.54 | $2,601.68 | $2,674.41 | $754,179.13 | $525,541.94 | $860,002.81 |
| 164 | $754,179.13 | $2,592.49 | $2,683.60 | $751,495.53 | $528,134.43 | $865,278.90 |
| 165 | $751,495.53 | $2,583.27 | $2,692.82 | $748,802.71 | $530,717.70 | $870,554.99 |
| 166 | $748,802.71 | $2,574.01 | $2,702.08 | $746,100.62 | $533,291.70 | $875,831.08 |
| 167 | $746,100.62 | $2,564.72 | $2,711.37 | $743,389.25 | $535,856.43 | $881,107.17 |
| 168 | $743,389.25 | $2,555.40 | $2,720.69 | $740,668.56 | $538,411.83 | $886,383.26 |
| 169 | $740,668.56 | $2,546.05 | $2,730.04 | $737,938.52 | $540,957.87 | $891,659.35 |
| 170 | $737,938.52 | $2,536.66 | $2,739.43 | $735,199.09 | $543,494.54 | $896,935.44 |
| 171 | $735,199.09 | $2,527.25 | $2,748.84 | $732,450.25 | $546,021.78 | $902,211.53 |
| 172 | $732,450.25 | $2,517.80 | $2,758.29 | $729,691.96 | $548,539.58 | $907,487.63 |
| 173 | $729,691.96 | $2,508.32 | $2,767.77 | $726,924.18 | $551,047.90 | $912,763.72 |
| 174 | $726,924.18 | $2,498.80 | $2,777.29 | $724,146.89 | $553,546.70 | $918,039.81 |
| 175 | $724,146.89 | $2,489.25 | $2,786.84 | $721,360.06 | $556,035.96 | $923,315.90 |
| 176 | $721,360.06 | $2,479.68 | $2,796.42 | $718,563.64 | $558,515.63 | $928,591.99 |
| 177 | $718,563.64 | $2,470.06 | $2,806.03 | $715,757.61 | $560,985.69 | $933,868.08 |
| 178 | $715,757.61 | $2,460.42 | $2,815.67 | $712,941.94 | $563,446.11 | $939,144.17 |
| 179 | $712,941.94 | $2,450.74 | $2,825.35 | $710,116.59 | $565,896.85 | $944,420.26 |
| 180 | $710,116.59 | $2,441.03 | $2,835.07 | $707,281.52 | $568,337.87 | $949,696.35 |
| 181 | $707,281.52 | $2,431.28 | $2,844.81 | $704,436.71 | $570,769.15 | $954,972.44 |
| 182 | $704,436.71 | $2,421.50 | $2,854.59 | $701,582.12 | $573,190.65 | $960,248.53 |
| 183 | $701,582.12 | $2,411.69 | $2,864.40 | $698,717.72 | $575,602.34 | $965,524.63 |
| 184 | $698,717.72 | $2,401.84 | $2,874.25 | $695,843.47 | $578,004.19 | $970,800.72 |
| 185 | $695,843.47 | $2,391.96 | $2,884.13 | $692,959.34 | $580,396.15 | $976,076.81 |
| 186 | $692,959.34 | $2,382.05 | $2,894.04 | $690,065.30 | $582,778.20 | $981,352.90 |
| 187 | $690,065.30 | $2,372.10 | $2,903.99 | $687,161.31 | $585,150.29 | $986,628.99 |
| 188 | $687,161.31 | $2,362.12 | $2,913.97 | $684,247.33 | $587,512.41 | $991,905.08 |
| 189 | $684,247.33 | $2,352.10 | $2,923.99 | $681,323.34 | $589,864.51 | $997,181.17 |
| 190 | $681,323.34 | $2,342.05 | $2,934.04 | $678,389.30 | $592,206.56 | $1,002,457.26 |
| 191 | $678,389.30 | $2,331.96 | $2,944.13 | $675,445.17 | $594,538.52 | $1,007,733.35 |
| 192 | $675,445.17 | $2,321.84 | $2,954.25 | $672,490.92 | $596,860.37 | $1,013,009.44 |
| 193 | $672,490.92 | $2,311.69 | $2,964.40 | $669,526.52 | $599,172.05 | $1,018,285.53 |
| 194 | $669,526.52 | $2,301.50 | $2,974.59 | $666,551.93 | $601,473.55 | $1,023,561.62 |
| 195 | $666,551.93 | $2,291.27 | $2,984.82 | $663,567.11 | $603,764.82 | $1,028,837.72 |
| 196 | $663,567.11 | $2,281.01 | $2,995.08 | $660,572.03 | $606,045.84 | $1,034,113.81 |
| 197 | $660,572.03 | $2,270.72 | $3,005.37 | $657,566.66 | $608,316.55 | $1,039,389.90 |
| 198 | $657,566.66 | $2,260.39 | $3,015.71 | $654,550.95 | $610,576.94 | $1,044,665.99 |
| 199 | $654,550.95 | $2,250.02 | $3,026.07 | $651,524.88 | $612,826.96 | $1,049,942.08 |
| 200 | $651,524.88 | $2,239.62 | $3,036.47 | $648,488.40 | $615,066.57 | $1,055,218.17 |
| 201 | $648,488.40 | $2,229.18 | $3,046.91 | $645,441.49 | $617,295.75 | $1,060,494.26 |
| 202 | $645,441.49 | $2,218.71 | $3,057.39 | $642,384.11 | $619,514.46 | $1,065,770.35 |
| 203 | $642,384.11 | $2,208.20 | $3,067.90 | $639,316.21 | $621,722.65 | $1,071,046.44 |
| 204 | $639,316.21 | $2,197.65 | $3,078.44 | $636,237.77 | $623,920.30 | $1,076,322.53 |
| 205 | $636,237.77 | $2,187.07 | $3,089.02 | $633,148.75 | $626,107.37 | $1,081,598.62 |
| 206 | $633,148.75 | $2,176.45 | $3,099.64 | $630,049.10 | $628,283.82 | $1,086,874.71 |
| 207 | $630,049.10 | $2,165.79 | $3,110.30 | $626,938.81 | $630,449.61 | $1,092,150.81 |
| 208 | $626,938.81 | $2,155.10 | $3,120.99 | $623,817.82 | $632,604.71 | $1,097,426.90 |
| 209 | $623,817.82 | $2,144.37 | $3,131.72 | $620,686.10 | $634,749.09 | $1,102,702.99 |
| 210 | $620,686.10 | $2,133.61 | $3,142.48 | $617,543.62 | $636,882.70 | $1,107,979.08 |
| 211 | $617,543.62 | $2,122.81 | $3,153.28 | $614,390.33 | $639,005.50 | $1,113,255.17 |
| 212 | $614,390.33 | $2,111.97 | $3,164.12 | $611,226.21 | $641,117.47 | $1,118,531.26 |
| 213 | $611,226.21 | $2,101.09 | $3,175.00 | $608,051.21 | $643,218.56 | $1,123,807.35 |
| 214 | $608,051.21 | $2,090.18 | $3,185.91 | $604,865.29 | $645,308.74 | $1,129,083.44 |
| 215 | $604,865.29 | $2,079.22 | $3,196.87 | $601,668.43 | $647,387.96 | $1,134,359.53 |
| 216 | $601,668.43 | $2,068.24 | $3,207.86 | $598,460.57 | $649,456.20 | $1,139,635.62 |
| 217 | $598,460.57 | $2,057.21 | $3,218.88 | $595,241.69 | $651,513.40 | $1,144,911.71 |
| 218 | $595,241.69 | $2,046.14 | $3,229.95 | $592,011.74 | $653,559.55 | $1,150,187.80 |
| 219 | $592,011.74 | $2,035.04 | $3,241.05 | $588,770.69 | $655,594.59 | $1,155,463.90 |
| 220 | $588,770.69 | $2,023.90 | $3,252.19 | $585,518.50 | $657,618.49 | $1,160,739.99 |
| 221 | $585,518.50 | $2,012.72 | $3,263.37 | $582,255.13 | $659,631.21 | $1,166,016.08 |
| 222 | $582,255.13 | $2,001.50 | $3,274.59 | $578,980.54 | $661,632.71 | $1,171,292.17 |
| 223 | $578,980.54 | $1,990.25 | $3,285.85 | $575,694.69 | $663,622.95 | $1,176,568.26 |
| 224 | $575,694.69 | $1,978.95 | $3,297.14 | $572,397.55 | $665,601.90 | $1,181,844.35 |
| 225 | $572,397.55 | $1,967.62 | $3,308.47 | $569,089.08 | $667,569.52 | $1,187,120.44 |
| 226 | $569,089.08 | $1,956.24 | $3,319.85 | $565,769.23 | $669,525.76 | $1,192,396.53 |
| 227 | $565,769.23 | $1,944.83 | $3,331.26 | $562,437.97 | $671,470.60 | $1,197,672.62 |
| 228 | $562,437.97 | $1,933.38 | $3,342.71 | $559,095.26 | $673,403.98 | $1,202,948.71 |
| 229 | $559,095.26 | $1,921.89 | $3,354.20 | $555,741.06 | $675,325.87 | $1,208,224.80 |
| 230 | $555,741.06 | $1,910.36 | $3,365.73 | $552,375.33 | $677,236.23 | $1,213,500.90 |
| 231 | $552,375.33 | $1,898.79 | $3,377.30 | $548,998.03 | $679,135.02 | $1,218,776.99 |
| 232 | $548,998.03 | $1,887.18 | $3,388.91 | $545,609.12 | $681,022.20 | $1,224,053.08 |
| 233 | $545,609.12 | $1,875.53 | $3,400.56 | $542,208.56 | $682,897.73 | $1,229,329.17 |
| 234 | $542,208.56 | $1,863.84 | $3,412.25 | $538,796.31 | $684,761.57 | $1,234,605.26 |
| 235 | $538,796.31 | $1,852.11 | $3,423.98 | $535,372.33 | $686,613.68 | $1,239,881.35 |
| 236 | $535,372.33 | $1,840.34 | $3,435.75 | $531,936.59 | $688,454.03 | $1,245,157.44 |
| 237 | $531,936.59 | $1,828.53 | $3,447.56 | $528,489.03 | $690,282.56 | $1,250,433.53 |
| 238 | $528,489.03 | $1,816.68 | $3,459.41 | $525,029.62 | $692,099.24 | $1,255,709.62 |
| 239 | $525,029.62 | $1,804.79 | $3,471.30 | $521,558.32 | $693,904.03 | $1,260,985.71 |
| 240 | $521,558.32 | $1,792.86 | $3,483.23 | $518,075.08 | $695,696.88 | $1,266,261.80 |
| 241 | $518,075.08 | $1,780.88 | $3,495.21 | $514,579.87 | $697,477.77 | $1,271,537.89 |
| 242 | $514,579.87 | $1,768.87 | $3,507.22 | $511,072.65 | $699,246.64 | $1,276,813.99 |
| 243 | $511,072.65 | $1,756.81 | $3,519.28 | $507,553.37 | $701,003.45 | $1,282,090.08 |
| 244 | $507,553.37 | $1,744.71 | $3,531.38 | $504,022.00 | $702,748.16 | $1,287,366.17 |
| 245 | $504,022.00 | $1,732.58 | $3,543.52 | $500,478.48 | $704,480.74 | $1,292,642.26 |
| 246 | $500,478.48 | $1,720.39 | $3,555.70 | $496,922.79 | $706,201.13 | $1,297,918.35 |
| 247 | $496,922.79 | $1,708.17 | $3,567.92 | $493,354.87 | $707,909.31 | $1,303,194.44 |
| 248 | $493,354.87 | $1,695.91 | $3,580.18 | $489,774.68 | $709,605.21 | $1,308,470.53 |
| 249 | $489,774.68 | $1,683.60 | $3,592.49 | $486,182.19 | $711,288.81 | $1,313,746.62 |
| 250 | $486,182.19 | $1,671.25 | $3,604.84 | $482,577.35 | $712,960.06 | $1,319,022.71 |
| 251 | $482,577.35 | $1,658.86 | $3,617.23 | $478,960.12 | $714,618.92 | $1,324,298.80 |
| 252 | $478,960.12 | $1,646.43 | $3,629.67 | $475,330.46 | $716,265.35 | $1,329,574.89 |
| 253 | $475,330.46 | $1,633.95 | $3,642.14 | $471,688.31 | $717,899.30 | $1,334,850.98 |
| 254 | $471,688.31 | $1,621.43 | $3,654.66 | $468,033.65 | $719,520.73 | $1,340,127.08 |
| 255 | $468,033.65 | $1,608.87 | $3,667.23 | $464,366.43 | $721,129.59 | $1,345,403.17 |
| 256 | $464,366.43 | $1,596.26 | $3,679.83 | $460,686.60 | $722,725.85 | $1,350,679.26 |
| 257 | $460,686.60 | $1,583.61 | $3,692.48 | $456,994.11 | $724,309.46 | $1,355,955.35 |
| 258 | $456,994.11 | $1,570.92 | $3,705.17 | $453,288.94 | $725,880.38 | $1,361,231.44 |
| 259 | $453,288.94 | $1,558.18 | $3,717.91 | $449,571.03 | $727,438.56 | $1,366,507.53 |
| 260 | $449,571.03 | $1,545.40 | $3,730.69 | $445,840.34 | $728,983.96 | $1,371,783.62 |
| 261 | $445,840.34 | $1,532.58 | $3,743.51 | $442,096.83 | $730,516.54 | $1,377,059.71 |
| 262 | $442,096.83 | $1,519.71 | $3,756.38 | $438,340.44 | $732,036.24 | $1,382,335.80 |
| 263 | $438,340.44 | $1,506.80 | $3,769.30 | $434,571.15 | $733,543.04 | $1,387,611.89 |
| 264 | $434,571.15 | $1,493.84 | $3,782.25 | $430,788.89 | $735,036.88 | $1,392,887.98 |
| 265 | $430,788.89 | $1,480.84 | $3,795.25 | $426,993.64 | $736,517.72 | $1,398,164.07 |
| 266 | $426,993.64 | $1,467.79 | $3,808.30 | $423,185.34 | $737,985.51 | $1,403,440.17 |
| 267 | $423,185.34 | $1,454.70 | $3,821.39 | $419,363.95 | $739,440.21 | $1,408,716.26 |
| 268 | $419,363.95 | $1,441.56 | $3,834.53 | $415,529.42 | $740,881.77 | $1,413,992.35 |
| 269 | $415,529.42 | $1,428.38 | $3,847.71 | $411,681.71 | $742,310.15 | $1,419,268.44 |
| 270 | $411,681.71 | $1,415.16 | $3,860.93 | $407,820.78 | $743,725.31 | $1,424,544.53 |
| 271 | $407,820.78 | $1,401.88 | $3,874.21 | $403,946.57 | $745,127.19 | $1,429,820.62 |
| 272 | $403,946.57 | $1,388.57 | $3,887.52 | $400,059.05 | $746,515.76 | $1,435,096.71 |
| 273 | $400,059.05 | $1,375.20 | $3,900.89 | $396,158.16 | $747,890.96 | $1,440,372.80 |
| 274 | $396,158.16 | $1,361.79 | $3,914.30 | $392,243.86 | $749,252.75 | $1,445,648.89 |
| 275 | $392,243.86 | $1,348.34 | $3,927.75 | $388,316.11 | $750,601.09 | $1,450,924.98 |
| 276 | $388,316.11 | $1,334.84 | $3,941.25 | $384,374.86 | $751,935.93 | $1,456,201.07 |
| 277 | $384,374.86 | $1,321.29 | $3,954.80 | $380,420.05 | $753,257.22 | $1,461,477.16 |
| 278 | $380,420.05 | $1,307.69 | $3,968.40 | $376,451.66 | $754,564.91 | $1,466,753.26 |
| 279 | $376,451.66 | $1,294.05 | $3,982.04 | $372,469.62 | $755,858.96 | $1,472,029.35 |
| 280 | $372,469.62 | $1,280.36 | $3,995.73 | $368,473.89 | $757,139.33 | $1,477,305.44 |
| 281 | $368,473.89 | $1,266.63 | $4,009.46 | $364,464.43 | $758,405.96 | $1,482,581.53 |
| 282 | $364,464.43 | $1,252.85 | $4,023.24 | $360,441.18 | $759,658.80 | $1,487,857.62 |
| 283 | $360,441.18 | $1,239.02 | $4,037.07 | $356,404.11 | $760,897.82 | $1,493,133.71 |
| 284 | $356,404.11 | $1,225.14 | $4,050.95 | $352,353.16 | $762,122.96 | $1,498,409.80 |
| 285 | $352,353.16 | $1,211.21 | $4,064.88 | $348,288.28 | $763,334.17 | $1,503,685.89 |
| 286 | $348,288.28 | $1,197.24 | $4,078.85 | $344,209.43 | $764,531.41 | $1,508,961.98 |
| 287 | $344,209.43 | $1,183.22 | $4,092.87 | $340,116.56 | $765,714.63 | $1,514,238.07 |
| 288 | $340,116.56 | $1,169.15 | $4,106.94 | $336,009.62 | $766,883.79 | $1,519,514.16 |
| 289 | $336,009.62 | $1,155.03 | $4,121.06 | $331,888.56 | $768,038.82 | $1,524,790.26 |
| 290 | $331,888.56 | $1,140.87 | $4,135.22 | $327,753.34 | $769,179.69 | $1,530,066.35 |
| 291 | $327,753.34 | $1,126.65 | $4,149.44 | $323,603.90 | $770,306.34 | $1,535,342.44 |
| 292 | $323,603.90 | $1,112.39 | $4,163.70 | $319,440.20 | $771,418.73 | $1,540,618.53 |
| 293 | $319,440.20 | $1,098.08 | $4,178.02 | $315,262.18 | $772,516.80 | $1,545,894.62 |
| 294 | $315,262.18 | $1,083.71 | $4,192.38 | $311,069.81 | $773,600.52 | $1,551,170.71 |
| 295 | $311,069.81 | $1,069.30 | $4,206.79 | $306,863.02 | $774,669.82 | $1,556,446.80 |
| 296 | $306,863.02 | $1,054.84 | $4,221.25 | $302,641.77 | $775,724.66 | $1,561,722.89 |
| 297 | $302,641.77 | $1,040.33 | $4,235.76 | $298,406.01 | $776,764.99 | $1,566,998.98 |
| 298 | $298,406.01 | $1,025.77 | $4,250.32 | $294,155.69 | $777,790.76 | $1,572,275.07 |
| 299 | $294,155.69 | $1,011.16 | $4,264.93 | $289,890.76 | $778,801.92 | $1,577,551.16 |
| 300 | $289,890.76 | $996.50 | $4,279.59 | $285,611.17 | $779,798.42 | $1,582,827.25 |
| 301 | $285,611.17 | $981.79 | $4,294.30 | $281,316.86 | $780,780.21 | $1,588,103.35 |
| 302 | $281,316.86 | $967.03 | $4,309.06 | $277,007.80 | $781,747.24 | $1,593,379.44 |
| 303 | $277,007.80 | $952.21 | $4,323.88 | $272,683.92 | $782,699.45 | $1,598,655.53 |
| 304 | $272,683.92 | $937.35 | $4,338.74 | $268,345.18 | $783,636.80 | $1,603,931.62 |
| 305 | $268,345.18 | $922.44 | $4,353.65 | $263,991.53 | $784,559.24 | $1,609,207.71 |
| 306 | $263,991.53 | $907.47 | $4,368.62 | $259,622.91 | $785,466.71 | $1,614,483.80 |
| 307 | $259,622.91 | $892.45 | $4,383.64 | $255,239.27 | $786,359.16 | $1,619,759.89 |
| 308 | $255,239.27 | $877.38 | $4,398.71 | $250,840.57 | $787,236.55 | $1,625,035.98 |
| 309 | $250,840.57 | $862.26 | $4,413.83 | $246,426.74 | $788,098.81 | $1,630,312.07 |
| 310 | $246,426.74 | $847.09 | $4,429.00 | $241,997.74 | $788,945.90 | $1,635,588.16 |
| 311 | $241,997.74 | $831.87 | $4,444.22 | $237,553.52 | $789,777.77 | $1,640,864.25 |
| 312 | $237,553.52 | $816.59 | $4,459.50 | $233,094.02 | $790,594.36 | $1,646,140.34 |
| 313 | $233,094.02 | $801.26 | $4,474.83 | $228,619.19 | $791,395.62 | $1,651,416.44 |
| 314 | $228,619.19 | $785.88 | $4,490.21 | $224,128.97 | $792,181.50 | $1,656,692.53 |
| 315 | $224,128.97 | $770.44 | $4,505.65 | $219,623.33 | $792,951.94 | $1,661,968.62 |
| 316 | $219,623.33 | $754.96 | $4,521.14 | $215,102.19 | $793,706.90 | $1,667,244.71 |
| 317 | $215,102.19 | $739.41 | $4,536.68 | $210,565.51 | $794,446.31 | $1,672,520.80 |
| 318 | $210,565.51 | $723.82 | $4,552.27 | $206,013.24 | $795,170.13 | $1,677,796.89 |
| 319 | $206,013.24 | $708.17 | $4,567.92 | $201,445.32 | $795,878.30 | $1,683,072.98 |
| 320 | $201,445.32 | $692.47 | $4,583.62 | $196,861.70 | $796,570.77 | $1,688,349.07 |
| 321 | $196,861.70 | $676.71 | $4,599.38 | $192,262.32 | $797,247.48 | $1,693,625.16 |
| 322 | $192,262.32 | $660.90 | $4,615.19 | $187,647.13 | $797,908.38 | $1,698,901.25 |
| 323 | $187,647.13 | $645.04 | $4,631.05 | $183,016.08 | $798,553.42 | $1,704,177.34 |
| 324 | $183,016.08 | $629.12 | $4,646.97 | $178,369.10 | $799,182.54 | $1,709,453.43 |
| 325 | $178,369.10 | $613.14 | $4,662.95 | $173,706.16 | $799,795.68 | $1,714,729.53 |
| 326 | $173,706.16 | $597.11 | $4,678.98 | $169,027.18 | $800,392.80 | $1,720,005.62 |
| 327 | $169,027.18 | $581.03 | $4,695.06 | $164,332.12 | $800,973.83 | $1,725,281.71 |
| 328 | $164,332.12 | $564.89 | $4,711.20 | $159,620.92 | $801,538.72 | $1,730,557.80 |
| 329 | $159,620.92 | $548.70 | $4,727.39 | $154,893.53 | $802,087.42 | $1,735,833.89 |
| 330 | $154,893.53 | $532.45 | $4,743.64 | $150,149.88 | $802,619.86 | $1,741,109.98 |
| 331 | $150,149.88 | $516.14 | $4,759.95 | $145,389.93 | $803,136.00 | $1,746,386.07 |
| 332 | $145,389.93 | $499.78 | $4,776.31 | $140,613.62 | $803,635.78 | $1,751,662.16 |
| 333 | $140,613.62 | $483.36 | $4,792.73 | $135,820.89 | $804,119.14 | $1,756,938.25 |
| 334 | $135,820.89 | $466.88 | $4,809.21 | $131,011.68 | $804,586.03 | $1,762,214.34 |
| 335 | $131,011.68 | $450.35 | $4,825.74 | $126,185.94 | $805,036.38 | $1,767,490.43 |
| 336 | $126,185.94 | $433.76 | $4,842.33 | $121,343.62 | $805,470.14 | $1,772,766.52 |
| 337 | $121,343.62 | $417.12 | $4,858.97 | $116,484.65 | $805,887.26 | $1,778,042.62 |
| 338 | $116,484.65 | $400.42 | $4,875.67 | $111,608.97 | $806,287.68 | $1,783,318.71 |
| 339 | $111,608.97 | $383.66 | $4,892.44 | $106,716.54 | $806,671.33 | $1,788,594.80 |
| 340 | $106,716.54 | $366.84 | $4,909.25 | $101,807.28 | $807,038.17 | $1,793,870.89 |
| 341 | $101,807.28 | $349.96 | $4,926.13 | $96,881.15 | $807,388.13 | $1,799,146.98 |
| 342 | $96,881.15 | $333.03 | $4,943.06 | $91,938.09 | $807,721.16 | $1,804,423.07 |
| 343 | $91,938.09 | $316.04 | $4,960.05 | $86,978.04 | $808,037.20 | $1,809,699.16 |
| 344 | $86,978.04 | $298.99 | $4,977.10 | $82,000.93 | $808,336.19 | $1,814,975.25 |
| 345 | $82,000.93 | $281.88 | $4,994.21 | $77,006.72 | $808,618.06 | $1,820,251.34 |
| 346 | $77,006.72 | $264.71 | $5,011.38 | $71,995.34 | $808,882.78 | $1,825,527.43 |
| 347 | $71,995.34 | $247.48 | $5,028.61 | $66,966.74 | $809,130.26 | $1,830,803.52 |
| 348 | $66,966.74 | $230.20 | $5,045.89 | $61,920.84 | $809,360.46 | $1,836,079.62 |
| 349 | $61,920.84 | $212.85 | $5,063.24 | $56,857.60 | $809,573.31 | $1,841,355.71 |
| 350 | $56,857.60 | $195.45 | $5,080.64 | $51,776.96 | $809,768.76 | $1,846,631.80 |
| 351 | $51,776.96 | $177.98 | $5,098.11 | $46,678.85 | $809,946.74 | $1,851,907.89 |
| 352 | $46,678.85 | $160.46 | $5,115.63 | $41,563.22 | $810,107.20 | $1,857,183.98 |
| 353 | $41,563.22 | $142.87 | $5,133.22 | $36,430.00 | $810,250.07 | $1,862,460.07 |
| 354 | $36,430.00 | $125.23 | $5,150.86 | $31,279.14 | $810,375.30 | $1,867,736.16 |
| 355 | $31,279.14 | $107.52 | $5,168.57 | $26,110.57 | $810,482.82 | $1,873,012.25 |
| 356 | $26,110.57 | $89.76 | $5,186.34 | $20,924.24 | $810,572.58 | $1,878,288.34 |
| 357 | $20,924.24 | $71.93 | $5,204.16 | $15,720.07 | $810,644.51 | $1,883,564.43 |
| 358 | $15,720.07 | $54.04 | $5,222.05 | $10,498.02 | $810,698.54 | $1,888,840.52 |
| 359 | $10,498.02 | $36.09 | $5,240.00 | $5,258.02 | $810,734.63 | $1,894,116.61 |
| 360 | $5,258.02 | $18.07 | $5,258.02 | $-0.00 | $810,752.71 | $1,899,392.71 |