|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,088,640.00 | $4,195.80 | $1,401.33 | $1,087,238.67 | $4,195.80 | $5,597.13 |
| 2 | $1,087,238.67 | $4,190.40 | $1,406.73 | $1,085,831.94 | $8,386.20 | $11,194.26 |
| 3 | $1,085,831.94 | $4,184.98 | $1,412.15 | $1,084,419.79 | $12,571.18 | $16,791.39 |
| 4 | $1,084,419.79 | $4,179.53 | $1,417.59 | $1,083,002.20 | $16,750.71 | $22,388.51 |
| 5 | $1,083,002.20 | $4,174.07 | $1,423.06 | $1,081,579.14 | $20,924.78 | $27,985.64 |
| 6 | $1,081,579.14 | $4,168.59 | $1,428.54 | $1,080,150.60 | $25,093.37 | $33,582.77 |
| 7 | $1,080,150.60 | $4,163.08 | $1,434.05 | $1,078,716.55 | $29,256.45 | $39,179.90 |
| 8 | $1,078,716.55 | $4,157.55 | $1,439.58 | $1,077,276.97 | $33,414.00 | $44,777.03 |
| 9 | $1,077,276.97 | $4,152.01 | $1,445.12 | $1,075,831.85 | $37,566.01 | $50,374.16 |
| 10 | $1,075,831.85 | $4,146.44 | $1,450.69 | $1,074,381.16 | $41,712.44 | $55,971.28 |
| 11 | $1,074,381.16 | $4,140.84 | $1,456.28 | $1,072,924.87 | $45,853.29 | $61,568.41 |
| 12 | $1,072,924.87 | $4,135.23 | $1,461.90 | $1,071,462.98 | $49,988.52 | $67,165.54 |
| 13 | $1,071,462.98 | $4,129.60 | $1,467.53 | $1,069,995.44 | $54,118.11 | $72,762.67 |
| 14 | $1,069,995.44 | $4,123.94 | $1,473.19 | $1,068,522.26 | $58,242.06 | $78,359.80 |
| 15 | $1,068,522.26 | $4,118.26 | $1,478.87 | $1,067,043.39 | $62,360.32 | $83,956.93 |
| 16 | $1,067,043.39 | $4,112.56 | $1,484.57 | $1,065,558.83 | $66,472.88 | $89,554.05 |
| 17 | $1,065,558.83 | $4,106.84 | $1,490.29 | $1,064,068.54 | $70,579.72 | $95,151.18 |
| 18 | $1,064,068.54 | $4,101.10 | $1,496.03 | $1,062,572.51 | $74,680.82 | $100,748.31 |
| 19 | $1,062,572.51 | $4,095.33 | $1,501.80 | $1,061,070.71 | $78,776.15 | $106,345.44 |
| 20 | $1,061,070.71 | $4,089.54 | $1,507.59 | $1,059,563.13 | $82,865.69 | $111,942.57 |
| 21 | $1,059,563.13 | $4,083.73 | $1,513.40 | $1,058,049.73 | $86,949.43 | $117,539.70 |
| 22 | $1,058,049.73 | $4,077.90 | $1,519.23 | $1,056,530.50 | $91,027.33 | $123,136.83 |
| 23 | $1,056,530.50 | $4,072.04 | $1,525.08 | $1,055,005.42 | $95,099.37 | $128,733.95 |
| 24 | $1,055,005.42 | $4,066.17 | $1,530.96 | $1,053,474.46 | $99,165.54 | $134,331.08 |
| 25 | $1,053,474.46 | $4,060.27 | $1,536.86 | $1,051,937.59 | $103,225.81 | $139,928.21 |
| 26 | $1,051,937.59 | $4,054.34 | $1,542.79 | $1,050,394.81 | $107,280.15 | $145,525.34 |
| 27 | $1,050,394.81 | $4,048.40 | $1,548.73 | $1,048,846.08 | $111,328.54 | $151,122.47 |
| 28 | $1,048,846.08 | $4,042.43 | $1,554.70 | $1,047,291.38 | $115,370.97 | $156,719.60 |
| 29 | $1,047,291.38 | $4,036.44 | $1,560.69 | $1,045,730.68 | $119,407.41 | $162,316.72 |
| 30 | $1,045,730.68 | $4,030.42 | $1,566.71 | $1,044,163.98 | $123,437.83 | $167,913.85 |
| 31 | $1,044,163.98 | $4,024.38 | $1,572.75 | $1,042,591.23 | $127,462.21 | $173,510.98 |
| 32 | $1,042,591.23 | $4,018.32 | $1,578.81 | $1,041,012.42 | $131,480.53 | $179,108.11 |
| 33 | $1,041,012.42 | $4,012.24 | $1,584.89 | $1,039,427.53 | $135,492.77 | $184,705.24 |
| 34 | $1,039,427.53 | $4,006.13 | $1,591.00 | $1,037,836.53 | $139,498.89 | $190,302.37 |
| 35 | $1,037,836.53 | $3,999.99 | $1,597.13 | $1,036,239.39 | $143,498.89 | $195,899.49 |
| 36 | $1,036,239.39 | $3,993.84 | $1,603.29 | $1,034,636.10 | $147,492.73 | $201,496.62 |
| 37 | $1,034,636.10 | $3,987.66 | $1,609.47 | $1,033,026.64 | $151,480.39 | $207,093.75 |
| 38 | $1,033,026.64 | $3,981.46 | $1,615.67 | $1,031,410.96 | $155,461.84 | $212,690.88 |
| 39 | $1,031,410.96 | $3,975.23 | $1,621.90 | $1,029,789.07 | $159,437.07 | $218,288.01 |
| 40 | $1,029,789.07 | $3,968.98 | $1,628.15 | $1,028,160.92 | $163,406.05 | $223,885.14 |
| 41 | $1,028,160.92 | $3,962.70 | $1,634.42 | $1,026,526.49 | $167,368.76 | $229,482.27 |
| 42 | $1,026,526.49 | $3,956.40 | $1,640.72 | $1,024,885.77 | $171,325.16 | $235,079.39 |
| 43 | $1,024,885.77 | $3,950.08 | $1,647.05 | $1,023,238.72 | $175,275.24 | $240,676.52 |
| 44 | $1,023,238.72 | $3,943.73 | $1,653.40 | $1,021,585.32 | $179,218.97 | $246,273.65 |
| 45 | $1,021,585.32 | $3,937.36 | $1,659.77 | $1,019,925.55 | $183,156.33 | $251,870.78 |
| 46 | $1,019,925.55 | $3,930.96 | $1,666.17 | $1,018,259.39 | $187,087.30 | $257,467.91 |
| 47 | $1,018,259.39 | $3,924.54 | $1,672.59 | $1,016,586.80 | $191,011.84 | $263,065.04 |
| 48 | $1,016,586.80 | $3,918.09 | $1,679.03 | $1,014,907.77 | $194,929.93 | $268,662.16 |
| 49 | $1,014,907.77 | $3,911.62 | $1,685.50 | $1,013,222.26 | $198,841.56 | $274,259.29 |
| 50 | $1,013,222.26 | $3,905.13 | $1,692.00 | $1,011,530.26 | $202,746.68 | $279,856.42 |
| 51 | $1,011,530.26 | $3,898.61 | $1,698.52 | $1,009,831.74 | $206,645.29 | $285,453.55 |
| 52 | $1,009,831.74 | $3,892.06 | $1,705.07 | $1,008,126.67 | $210,537.35 | $291,050.68 |
| 53 | $1,008,126.67 | $3,885.49 | $1,711.64 | $1,006,415.03 | $214,422.84 | $296,647.81 |
| 54 | $1,006,415.03 | $3,878.89 | $1,718.24 | $1,004,696.79 | $218,301.73 | $302,244.94 |
| 55 | $1,004,696.79 | $3,872.27 | $1,724.86 | $1,002,971.93 | $222,174.00 | $307,842.06 |
| 56 | $1,002,971.93 | $3,865.62 | $1,731.51 | $1,001,240.43 | $226,039.62 | $313,439.19 |
| 57 | $1,001,240.43 | $3,858.95 | $1,738.18 | $999,502.25 | $229,898.57 | $319,036.32 |
| 58 | $999,502.25 | $3,852.25 | $1,744.88 | $997,757.37 | $233,750.82 | $324,633.45 |
| 59 | $997,757.37 | $3,845.52 | $1,751.61 | $996,005.76 | $237,596.34 | $330,230.58 |
| 60 | $996,005.76 | $3,838.77 | $1,758.36 | $994,247.40 | $241,435.11 | $335,827.71 |
| 61 | $994,247.40 | $3,832.00 | $1,765.13 | $992,482.27 | $245,267.11 | $341,424.83 |
| 62 | $992,482.27 | $3,825.19 | $1,771.94 | $990,710.34 | $249,092.30 | $347,021.96 |
| 63 | $990,710.34 | $3,818.36 | $1,778.77 | $988,931.57 | $252,910.66 | $352,619.09 |
| 64 | $988,931.57 | $3,811.51 | $1,785.62 | $987,145.95 | $256,722.17 | $358,216.22 |
| 65 | $987,145.95 | $3,804.63 | $1,792.50 | $985,353.44 | $260,526.79 | $363,813.35 |
| 66 | $985,353.44 | $3,797.72 | $1,799.41 | $983,554.03 | $264,324.51 | $369,410.48 |
| 67 | $983,554.03 | $3,790.78 | $1,806.35 | $981,747.69 | $268,115.29 | $375,007.60 |
| 68 | $981,747.69 | $3,783.82 | $1,813.31 | $979,934.38 | $271,899.11 | $380,604.73 |
| 69 | $979,934.38 | $3,776.83 | $1,820.30 | $978,114.08 | $275,675.94 | $386,201.86 |
| 70 | $978,114.08 | $3,769.81 | $1,827.31 | $976,286.76 | $279,445.75 | $391,798.99 |
| 71 | $976,286.76 | $3,762.77 | $1,834.36 | $974,452.41 | $283,208.53 | $397,396.12 |
| 72 | $974,452.41 | $3,755.70 | $1,841.43 | $972,610.98 | $286,964.23 | $402,993.25 |
| 73 | $972,610.98 | $3,748.60 | $1,848.52 | $970,762.46 | $290,712.83 | $408,590.38 |
| 74 | $970,762.46 | $3,741.48 | $1,855.65 | $968,906.81 | $294,454.31 | $414,187.50 |
| 75 | $968,906.81 | $3,734.33 | $1,862.80 | $967,044.01 | $298,188.64 | $419,784.63 |
| 76 | $967,044.01 | $3,727.15 | $1,869.98 | $965,174.03 | $301,915.79 | $425,381.76 |
| 77 | $965,174.03 | $3,719.94 | $1,877.19 | $963,296.84 | $305,635.73 | $430,978.89 |
| 78 | $963,296.84 | $3,712.71 | $1,884.42 | $961,412.42 | $309,348.44 | $436,576.02 |
| 79 | $961,412.42 | $3,705.44 | $1,891.68 | $959,520.74 | $313,053.88 | $442,173.15 |
| 80 | $959,520.74 | $3,698.15 | $1,898.98 | $957,621.76 | $316,752.04 | $447,770.27 |
| 81 | $957,621.76 | $3,690.83 | $1,906.29 | $955,715.47 | $320,442.87 | $453,367.40 |
| 82 | $955,715.47 | $3,683.49 | $1,913.64 | $953,801.82 | $324,126.36 | $458,964.53 |
| 83 | $953,801.82 | $3,676.11 | $1,921.02 | $951,880.81 | $327,802.47 | $464,561.66 |
| 84 | $951,880.81 | $3,668.71 | $1,928.42 | $949,952.39 | $331,471.17 | $470,158.79 |
| 85 | $949,952.39 | $3,661.27 | $1,935.85 | $948,016.53 | $335,132.45 | $475,755.92 |
| 86 | $948,016.53 | $3,653.81 | $1,943.31 | $946,073.22 | $338,786.26 | $481,353.04 |
| 87 | $946,073.22 | $3,646.32 | $1,950.80 | $944,122.41 | $342,432.59 | $486,950.17 |
| 88 | $944,122.41 | $3,638.81 | $1,958.32 | $942,164.09 | $346,071.39 | $492,547.30 |
| 89 | $942,164.09 | $3,631.26 | $1,965.87 | $940,198.22 | $349,702.65 | $498,144.43 |
| 90 | $940,198.22 | $3,623.68 | $1,973.45 | $938,224.77 | $353,326.33 | $503,741.56 |
| 91 | $938,224.77 | $3,616.07 | $1,981.05 | $936,243.72 | $356,942.40 | $509,338.69 |
| 92 | $936,243.72 | $3,608.44 | $1,988.69 | $934,255.03 | $360,550.84 | $514,935.82 |
| 93 | $934,255.03 | $3,600.77 | $1,996.35 | $932,258.67 | $364,151.62 | $520,532.94 |
| 94 | $932,258.67 | $3,593.08 | $2,004.05 | $930,254.63 | $367,744.70 | $526,130.07 |
| 95 | $930,254.63 | $3,585.36 | $2,011.77 | $928,242.85 | $371,330.06 | $531,727.20 |
| 96 | $928,242.85 | $3,577.60 | $2,019.53 | $926,223.33 | $374,907.66 | $537,324.33 |
| 97 | $926,223.33 | $3,569.82 | $2,027.31 | $924,196.02 | $378,477.48 | $542,921.46 |
| 98 | $924,196.02 | $3,562.01 | $2,035.12 | $922,160.90 | $382,039.48 | $548,518.59 |
| 99 | $922,160.90 | $3,554.16 | $2,042.97 | $920,117.93 | $385,593.64 | $554,115.71 |
| 100 | $920,117.93 | $3,546.29 | $2,050.84 | $918,067.09 | $389,139.93 | $559,712.84 |
| 101 | $918,067.09 | $3,538.38 | $2,058.74 | $916,008.34 | $392,678.32 | $565,309.97 |
| 102 | $916,008.34 | $3,530.45 | $2,066.68 | $913,941.66 | $396,208.76 | $570,907.10 |
| 103 | $913,941.66 | $3,522.48 | $2,074.64 | $911,867.02 | $399,731.25 | $576,504.23 |
| 104 | $911,867.02 | $3,514.49 | $2,082.64 | $909,784.38 | $403,245.74 | $582,101.36 |
| 105 | $909,784.38 | $3,506.46 | $2,090.67 | $907,693.71 | $406,752.20 | $587,698.48 |
| 106 | $907,693.71 | $3,498.40 | $2,098.73 | $905,594.99 | $410,250.60 | $593,295.61 |
| 107 | $905,594.99 | $3,490.31 | $2,106.81 | $903,488.17 | $413,740.91 | $598,892.74 |
| 108 | $903,488.17 | $3,482.19 | $2,114.93 | $901,373.24 | $417,223.11 | $604,489.87 |
| 109 | $901,373.24 | $3,474.04 | $2,123.09 | $899,250.15 | $420,697.15 | $610,087.00 |
| 110 | $899,250.15 | $3,465.86 | $2,131.27 | $897,118.88 | $424,163.01 | $615,684.13 |
| 111 | $897,118.88 | $3,457.65 | $2,139.48 | $894,979.40 | $427,620.66 | $621,281.26 |
| 112 | $894,979.40 | $3,449.40 | $2,147.73 | $892,831.67 | $431,070.06 | $626,878.38 |
| 113 | $892,831.67 | $3,441.12 | $2,156.01 | $890,675.66 | $434,511.18 | $632,475.51 |
| 114 | $890,675.66 | $3,432.81 | $2,164.32 | $888,511.35 | $437,943.99 | $638,072.64 |
| 115 | $888,511.35 | $3,424.47 | $2,172.66 | $886,338.69 | $441,368.46 | $643,669.77 |
| 116 | $886,338.69 | $3,416.10 | $2,181.03 | $884,157.66 | $444,784.56 | $649,266.90 |
| 117 | $884,157.66 | $3,407.69 | $2,189.44 | $881,968.22 | $448,192.25 | $654,864.03 |
| 118 | $881,968.22 | $3,399.25 | $2,197.88 | $879,770.35 | $451,591.50 | $660,461.15 |
| 119 | $879,770.35 | $3,390.78 | $2,206.35 | $877,564.00 | $454,982.28 | $666,058.28 |
| 120 | $877,564.00 | $3,382.28 | $2,214.85 | $875,349.15 | $458,364.56 | $671,655.41 |
| 121 | $875,349.15 | $3,373.74 | $2,223.39 | $873,125.76 | $461,738.30 | $677,252.54 |
| 122 | $873,125.76 | $3,365.17 | $2,231.96 | $870,893.81 | $465,103.47 | $682,849.67 |
| 123 | $870,893.81 | $3,356.57 | $2,240.56 | $868,653.25 | $468,460.04 | $688,446.80 |
| 124 | $868,653.25 | $3,347.93 | $2,249.19 | $866,404.05 | $471,807.98 | $694,043.92 |
| 125 | $866,404.05 | $3,339.27 | $2,257.86 | $864,146.19 | $475,147.24 | $699,641.05 |
| 126 | $864,146.19 | $3,330.56 | $2,266.56 | $861,879.63 | $478,477.81 | $705,238.18 |
| 127 | $861,879.63 | $3,321.83 | $2,275.30 | $859,604.32 | $481,799.64 | $710,835.31 |
| 128 | $859,604.32 | $3,313.06 | $2,284.07 | $857,320.25 | $485,112.69 | $716,432.44 |
| 129 | $857,320.25 | $3,304.26 | $2,292.87 | $855,027.38 | $488,416.95 | $722,029.57 |
| 130 | $855,027.38 | $3,295.42 | $2,301.71 | $852,725.67 | $491,712.37 | $727,626.70 |
| 131 | $852,725.67 | $3,286.55 | $2,310.58 | $850,415.09 | $494,998.91 | $733,223.82 |
| 132 | $850,415.09 | $3,277.64 | $2,319.49 | $848,095.60 | $498,276.55 | $738,820.95 |
| 133 | $848,095.60 | $3,268.70 | $2,328.43 | $845,767.18 | $501,545.26 | $744,418.08 |
| 134 | $845,767.18 | $3,259.73 | $2,337.40 | $843,429.78 | $504,804.98 | $750,015.21 |
| 135 | $843,429.78 | $3,250.72 | $2,346.41 | $841,083.37 | $508,055.70 | $755,612.34 |
| 136 | $841,083.37 | $3,241.68 | $2,355.45 | $838,727.91 | $511,297.38 | $761,209.47 |
| 137 | $838,727.91 | $3,232.60 | $2,364.53 | $836,363.38 | $514,529.98 | $766,806.59 |
| 138 | $836,363.38 | $3,223.48 | $2,373.64 | $833,989.74 | $517,753.46 | $772,403.72 |
| 139 | $833,989.74 | $3,214.34 | $2,382.79 | $831,606.94 | $520,967.80 | $778,000.85 |
| 140 | $831,606.94 | $3,205.15 | $2,391.98 | $829,214.97 | $524,172.95 | $783,597.98 |
| 141 | $829,214.97 | $3,195.93 | $2,401.20 | $826,813.77 | $527,368.88 | $789,195.11 |
| 142 | $826,813.77 | $3,186.68 | $2,410.45 | $824,403.32 | $530,555.56 | $794,792.24 |
| 143 | $824,403.32 | $3,177.39 | $2,419.74 | $821,983.58 | $533,732.95 | $800,389.37 |
| 144 | $821,983.58 | $3,168.06 | $2,429.07 | $819,554.51 | $536,901.01 | $805,986.49 |
| 145 | $819,554.51 | $3,158.70 | $2,438.43 | $817,116.09 | $540,059.71 | $811,583.62 |
| 146 | $817,116.09 | $3,149.30 | $2,447.83 | $814,668.26 | $543,209.01 | $817,180.75 |
| 147 | $814,668.26 | $3,139.87 | $2,457.26 | $812,211.00 | $546,348.88 | $822,777.88 |
| 148 | $812,211.00 | $3,130.40 | $2,466.73 | $809,744.27 | $549,479.27 | $828,375.01 |
| 149 | $809,744.27 | $3,120.89 | $2,476.24 | $807,268.03 | $552,600.16 | $833,972.14 |
| 150 | $807,268.03 | $3,111.35 | $2,485.78 | $804,782.24 | $555,711.51 | $839,569.26 |
| 151 | $804,782.24 | $3,101.76 | $2,495.36 | $802,286.88 | $558,813.27 | $845,166.39 |
| 152 | $802,286.88 | $3,092.15 | $2,504.98 | $799,781.90 | $561,905.42 | $850,763.52 |
| 153 | $799,781.90 | $3,082.49 | $2,514.64 | $797,267.26 | $564,987.91 | $856,360.65 |
| 154 | $797,267.26 | $3,072.80 | $2,524.33 | $794,742.94 | $568,060.71 | $861,957.78 |
| 155 | $794,742.94 | $3,063.07 | $2,534.06 | $792,208.88 | $571,123.78 | $867,554.91 |
| 156 | $792,208.88 | $3,053.31 | $2,543.82 | $789,665.06 | $574,177.09 | $873,152.03 |
| 157 | $789,665.06 | $3,043.50 | $2,553.63 | $787,111.43 | $577,220.59 | $878,749.16 |
| 158 | $787,111.43 | $3,033.66 | $2,563.47 | $784,547.96 | $580,254.25 | $884,346.29 |
| 159 | $784,547.96 | $3,023.78 | $2,573.35 | $781,974.61 | $583,278.03 | $889,943.42 |
| 160 | $781,974.61 | $3,013.86 | $2,583.27 | $779,391.34 | $586,291.89 | $895,540.55 |
| 161 | $779,391.34 | $3,003.90 | $2,593.22 | $776,798.12 | $589,295.79 | $901,137.68 |
| 162 | $776,798.12 | $2,993.91 | $2,603.22 | $774,194.90 | $592,289.70 | $906,734.81 |
| 163 | $774,194.90 | $2,983.88 | $2,613.25 | $771,581.64 | $595,273.58 | $912,331.93 |
| 164 | $771,581.64 | $2,973.80 | $2,623.32 | $768,958.32 | $598,247.38 | $917,929.06 |
| 165 | $768,958.32 | $2,963.69 | $2,633.43 | $766,324.89 | $601,211.08 | $923,526.19 |
| 166 | $766,324.89 | $2,953.54 | $2,643.58 | $763,681.30 | $604,164.62 | $929,123.32 |
| 167 | $763,681.30 | $2,943.36 | $2,653.77 | $761,027.53 | $607,107.97 | $934,720.45 |
| 168 | $761,027.53 | $2,933.13 | $2,664.00 | $758,363.53 | $610,041.10 | $940,317.58 |
| 169 | $758,363.53 | $2,922.86 | $2,674.27 | $755,689.26 | $612,963.96 | $945,914.70 |
| 170 | $755,689.26 | $2,912.55 | $2,684.58 | $753,004.68 | $615,876.51 | $951,511.83 |
| 171 | $753,004.68 | $2,902.21 | $2,694.92 | $750,309.76 | $618,778.72 | $957,108.96 |
| 172 | $750,309.76 | $2,891.82 | $2,705.31 | $747,604.45 | $621,670.54 | $962,706.09 |
| 173 | $747,604.45 | $2,881.39 | $2,715.74 | $744,888.71 | $624,551.93 | $968,303.22 |
| 174 | $744,888.71 | $2,870.93 | $2,726.20 | $742,162.51 | $627,422.86 | $973,900.35 |
| 175 | $742,162.51 | $2,860.42 | $2,736.71 | $739,425.80 | $630,283.27 | $979,497.47 |
| 176 | $739,425.80 | $2,849.87 | $2,747.26 | $736,678.54 | $633,133.14 | $985,094.60 |
| 177 | $736,678.54 | $2,839.28 | $2,757.85 | $733,920.69 | $635,972.43 | $990,691.73 |
| 178 | $733,920.69 | $2,828.65 | $2,768.48 | $731,152.22 | $638,801.08 | $996,288.86 |
| 179 | $731,152.22 | $2,817.98 | $2,779.15 | $728,373.07 | $641,619.06 | $1,001,885.99 |
| 180 | $728,373.07 | $2,807.27 | $2,789.86 | $725,583.21 | $644,426.33 | $1,007,483.12 |
| 181 | $725,583.21 | $2,796.52 | $2,800.61 | $722,782.61 | $647,222.85 | $1,013,080.25 |
| 182 | $722,782.61 | $2,785.72 | $2,811.40 | $719,971.20 | $650,008.58 | $1,018,677.37 |
| 183 | $719,971.20 | $2,774.89 | $2,822.24 | $717,148.96 | $652,783.46 | $1,024,274.50 |
| 184 | $717,148.96 | $2,764.01 | $2,833.12 | $714,315.85 | $655,547.48 | $1,029,871.63 |
| 185 | $714,315.85 | $2,753.09 | $2,844.04 | $711,471.81 | $658,300.57 | $1,035,468.76 |
| 186 | $711,471.81 | $2,742.13 | $2,855.00 | $708,616.81 | $661,042.70 | $1,041,065.89 |
| 187 | $708,616.81 | $2,731.13 | $2,866.00 | $705,750.81 | $663,773.83 | $1,046,663.02 |
| 188 | $705,750.81 | $2,720.08 | $2,877.05 | $702,873.76 | $666,493.91 | $1,052,260.14 |
| 189 | $702,873.76 | $2,708.99 | $2,888.14 | $699,985.63 | $669,202.90 | $1,057,857.27 |
| 190 | $699,985.63 | $2,697.86 | $2,899.27 | $697,086.36 | $671,900.76 | $1,063,454.40 |
| 191 | $697,086.36 | $2,686.69 | $2,910.44 | $694,175.92 | $674,587.45 | $1,069,051.53 |
| 192 | $694,175.92 | $2,675.47 | $2,921.66 | $691,254.26 | $677,262.92 | $1,074,648.66 |
| 193 | $691,254.26 | $2,664.21 | $2,932.92 | $688,321.34 | $679,927.13 | $1,080,245.79 |
| 194 | $688,321.34 | $2,652.91 | $2,944.22 | $685,377.12 | $682,580.03 | $1,085,842.91 |
| 195 | $685,377.12 | $2,641.56 | $2,955.57 | $682,421.55 | $685,221.59 | $1,091,440.04 |
| 196 | $682,421.55 | $2,630.17 | $2,966.96 | $679,454.58 | $687,851.76 | $1,097,037.17 |
| 197 | $679,454.58 | $2,618.73 | $2,978.40 | $676,476.19 | $690,470.49 | $1,102,634.30 |
| 198 | $676,476.19 | $2,607.25 | $2,989.88 | $673,486.31 | $693,077.74 | $1,108,231.43 |
| 199 | $673,486.31 | $2,595.73 | $3,001.40 | $670,484.91 | $695,673.47 | $1,113,828.56 |
| 200 | $670,484.91 | $2,584.16 | $3,012.97 | $667,471.94 | $698,257.63 | $1,119,425.69 |
| 201 | $667,471.94 | $2,572.55 | $3,024.58 | $664,447.36 | $700,830.18 | $1,125,022.81 |
| 202 | $664,447.36 | $2,560.89 | $3,036.24 | $661,411.13 | $703,391.07 | $1,130,619.94 |
| 203 | $661,411.13 | $2,549.19 | $3,047.94 | $658,363.19 | $705,940.26 | $1,136,217.07 |
| 204 | $658,363.19 | $2,537.44 | $3,059.69 | $655,303.50 | $708,477.70 | $1,141,814.20 |
| 205 | $655,303.50 | $2,525.65 | $3,071.48 | $652,232.02 | $711,003.35 | $1,147,411.33 |
| 206 | $652,232.02 | $2,513.81 | $3,083.32 | $649,148.70 | $713,517.16 | $1,153,008.46 |
| 207 | $649,148.70 | $2,501.93 | $3,095.20 | $646,053.50 | $716,019.08 | $1,158,605.58 |
| 208 | $646,053.50 | $2,490.00 | $3,107.13 | $642,946.37 | $718,509.08 | $1,164,202.71 |
| 209 | $642,946.37 | $2,478.02 | $3,119.11 | $639,827.26 | $720,987.11 | $1,169,799.84 |
| 210 | $639,827.26 | $2,466.00 | $3,131.13 | $636,696.14 | $723,453.11 | $1,175,396.97 |
| 211 | $636,696.14 | $2,453.93 | $3,143.20 | $633,552.94 | $725,907.04 | $1,180,994.10 |
| 212 | $633,552.94 | $2,441.82 | $3,155.31 | $630,397.63 | $728,348.86 | $1,186,591.23 |
| 213 | $630,397.63 | $2,429.66 | $3,167.47 | $627,230.16 | $730,778.52 | $1,192,188.35 |
| 214 | $627,230.16 | $2,417.45 | $3,179.68 | $624,050.48 | $733,195.96 | $1,197,785.48 |
| 215 | $624,050.48 | $2,405.19 | $3,191.93 | $620,858.55 | $735,601.16 | $1,203,382.61 |
| 216 | $620,858.55 | $2,392.89 | $3,204.24 | $617,654.31 | $737,994.05 | $1,208,979.74 |
| 217 | $617,654.31 | $2,380.54 | $3,216.59 | $614,437.73 | $740,374.59 | $1,214,576.87 |
| 218 | $614,437.73 | $2,368.15 | $3,228.98 | $611,208.74 | $742,742.74 | $1,220,174.00 |
| 219 | $611,208.74 | $2,355.70 | $3,241.43 | $607,967.31 | $745,098.44 | $1,225,771.13 |
| 220 | $607,967.31 | $2,343.21 | $3,253.92 | $604,713.39 | $747,441.65 | $1,231,368.25 |
| 221 | $604,713.39 | $2,330.67 | $3,266.46 | $601,446.93 | $749,772.31 | $1,236,965.38 |
| 222 | $601,446.93 | $2,318.08 | $3,279.05 | $598,167.88 | $752,090.39 | $1,242,562.51 |
| 223 | $598,167.88 | $2,305.44 | $3,291.69 | $594,876.19 | $754,395.83 | $1,248,159.64 |
| 224 | $594,876.19 | $2,292.75 | $3,304.38 | $591,571.81 | $756,688.58 | $1,253,756.77 |
| 225 | $591,571.81 | $2,280.02 | $3,317.11 | $588,254.70 | $758,968.60 | $1,259,353.90 |
| 226 | $588,254.70 | $2,267.23 | $3,329.90 | $584,924.80 | $761,235.83 | $1,264,951.02 |
| 227 | $584,924.80 | $2,254.40 | $3,342.73 | $581,582.07 | $763,490.23 | $1,270,548.15 |
| 228 | $581,582.07 | $2,241.51 | $3,355.61 | $578,226.46 | $765,731.74 | $1,276,145.28 |
| 229 | $578,226.46 | $2,228.58 | $3,368.55 | $574,857.91 | $767,960.32 | $1,281,742.41 |
| 230 | $574,857.91 | $2,215.60 | $3,381.53 | $571,476.38 | $770,175.92 | $1,287,339.54 |
| 231 | $571,476.38 | $2,202.57 | $3,394.56 | $568,081.82 | $772,378.49 | $1,292,936.67 |
| 232 | $568,081.82 | $2,189.48 | $3,407.65 | $564,674.17 | $774,567.97 | $1,298,533.79 |
| 233 | $564,674.17 | $2,176.35 | $3,420.78 | $561,253.39 | $776,744.32 | $1,304,130.92 |
| 234 | $561,253.39 | $2,163.16 | $3,433.96 | $557,819.43 | $778,907.48 | $1,309,728.05 |
| 235 | $557,819.43 | $2,149.93 | $3,447.20 | $554,372.23 | $781,057.41 | $1,315,325.18 |
| 236 | $554,372.23 | $2,136.64 | $3,460.49 | $550,911.74 | $783,194.05 | $1,320,922.31 |
| 237 | $550,911.74 | $2,123.31 | $3,473.82 | $547,437.92 | $785,317.36 | $1,326,519.44 |
| 238 | $547,437.92 | $2,109.92 | $3,487.21 | $543,950.71 | $787,427.27 | $1,332,116.57 |
| 239 | $543,950.71 | $2,096.48 | $3,500.65 | $540,450.06 | $789,523.75 | $1,337,713.69 |
| 240 | $540,450.06 | $2,082.98 | $3,514.14 | $536,935.91 | $791,606.74 | $1,343,310.82 |
| 241 | $536,935.91 | $2,069.44 | $3,527.69 | $533,408.23 | $793,676.18 | $1,348,907.95 |
| 242 | $533,408.23 | $2,055.84 | $3,541.28 | $529,866.94 | $795,732.02 | $1,354,505.08 |
| 243 | $529,866.94 | $2,042.20 | $3,554.93 | $526,312.01 | $797,774.22 | $1,360,102.21 |
| 244 | $526,312.01 | $2,028.49 | $3,568.63 | $522,743.37 | $799,802.71 | $1,365,699.34 |
| 245 | $522,743.37 | $2,014.74 | $3,582.39 | $519,160.99 | $801,817.45 | $1,371,296.46 |
| 246 | $519,160.99 | $2,000.93 | $3,596.20 | $515,564.79 | $803,818.38 | $1,376,893.59 |
| 247 | $515,564.79 | $1,987.07 | $3,610.06 | $511,954.73 | $805,805.46 | $1,382,490.72 |
| 248 | $511,954.73 | $1,973.16 | $3,623.97 | $508,330.77 | $807,778.62 | $1,388,087.85 |
| 249 | $508,330.77 | $1,959.19 | $3,637.94 | $504,692.83 | $809,737.81 | $1,393,684.98 |
| 250 | $504,692.83 | $1,945.17 | $3,651.96 | $501,040.87 | $811,682.98 | $1,399,282.11 |
| 251 | $501,040.87 | $1,931.10 | $3,666.03 | $497,374.84 | $813,614.07 | $1,404,879.24 |
| 252 | $497,374.84 | $1,916.97 | $3,680.16 | $493,694.67 | $815,531.04 | $1,410,476.36 |
| 253 | $493,694.67 | $1,902.78 | $3,694.35 | $490,000.33 | $817,433.82 | $1,416,073.49 |
| 254 | $490,000.33 | $1,888.54 | $3,708.59 | $486,291.74 | $819,322.36 | $1,421,670.62 |
| 255 | $486,291.74 | $1,874.25 | $3,722.88 | $482,568.86 | $821,196.61 | $1,427,267.75 |
| 256 | $482,568.86 | $1,859.90 | $3,737.23 | $478,831.63 | $823,056.51 | $1,432,864.88 |
| 257 | $478,831.63 | $1,845.50 | $3,751.63 | $475,080.00 | $824,902.01 | $1,438,462.01 |
| 258 | $475,080.00 | $1,831.04 | $3,766.09 | $471,313.91 | $826,733.05 | $1,444,059.13 |
| 259 | $471,313.91 | $1,816.52 | $3,780.61 | $467,533.31 | $828,549.57 | $1,449,656.26 |
| 260 | $467,533.31 | $1,801.95 | $3,795.18 | $463,738.13 | $830,351.52 | $1,455,253.39 |
| 261 | $463,738.13 | $1,787.32 | $3,809.80 | $459,928.32 | $832,138.84 | $1,460,850.52 |
| 262 | $459,928.32 | $1,772.64 | $3,824.49 | $456,103.84 | $833,911.48 | $1,466,447.65 |
| 263 | $456,103.84 | $1,757.90 | $3,839.23 | $452,264.61 | $835,669.38 | $1,472,044.78 |
| 264 | $452,264.61 | $1,743.10 | $3,854.03 | $448,410.58 | $837,412.49 | $1,477,641.90 |
| 265 | $448,410.58 | $1,728.25 | $3,868.88 | $444,541.70 | $839,140.74 | $1,483,239.03 |
| 266 | $444,541.70 | $1,713.34 | $3,883.79 | $440,657.91 | $840,854.08 | $1,488,836.16 |
| 267 | $440,657.91 | $1,698.37 | $3,898.76 | $436,759.15 | $842,552.44 | $1,494,433.29 |
| 268 | $436,759.15 | $1,683.34 | $3,913.79 | $432,845.37 | $844,235.79 | $1,500,030.42 |
| 269 | $432,845.37 | $1,668.26 | $3,928.87 | $428,916.50 | $845,904.04 | $1,505,627.55 |
| 270 | $428,916.50 | $1,653.12 | $3,944.01 | $424,972.49 | $847,557.16 | $1,511,224.68 |
| 271 | $424,972.49 | $1,637.91 | $3,959.21 | $421,013.27 | $849,195.08 | $1,516,821.80 |
| 272 | $421,013.27 | $1,622.66 | $3,974.47 | $417,038.80 | $850,817.73 | $1,522,418.93 |
| 273 | $417,038.80 | $1,607.34 | $3,989.79 | $413,049.01 | $852,425.07 | $1,528,016.06 |
| 274 | $413,049.01 | $1,591.96 | $4,005.17 | $409,043.84 | $854,017.03 | $1,533,613.19 |
| 275 | $409,043.84 | $1,576.52 | $4,020.61 | $405,023.23 | $855,593.55 | $1,539,210.32 |
| 276 | $405,023.23 | $1,561.03 | $4,036.10 | $400,987.13 | $857,154.58 | $1,544,807.45 |
| 277 | $400,987.13 | $1,545.47 | $4,051.66 | $396,935.47 | $858,700.05 | $1,550,404.57 |
| 278 | $396,935.47 | $1,529.86 | $4,067.27 | $392,868.20 | $860,229.90 | $1,556,001.70 |
| 279 | $392,868.20 | $1,514.18 | $4,082.95 | $388,785.25 | $861,744.08 | $1,561,598.83 |
| 280 | $388,785.25 | $1,498.44 | $4,098.69 | $384,686.57 | $863,242.53 | $1,567,195.96 |
| 281 | $384,686.57 | $1,482.65 | $4,114.48 | $380,572.09 | $864,725.17 | $1,572,793.09 |
| 282 | $380,572.09 | $1,466.79 | $4,130.34 | $376,441.74 | $866,191.96 | $1,578,390.22 |
| 283 | $376,441.74 | $1,450.87 | $4,146.26 | $372,295.49 | $867,642.83 | $1,583,987.34 |
| 284 | $372,295.49 | $1,434.89 | $4,162.24 | $368,133.25 | $869,077.72 | $1,589,584.47 |
| 285 | $368,133.25 | $1,418.85 | $4,178.28 | $363,954.96 | $870,496.57 | $1,595,181.60 |
| 286 | $363,954.96 | $1,402.74 | $4,194.39 | $359,760.58 | $871,899.31 | $1,600,778.73 |
| 287 | $359,760.58 | $1,386.58 | $4,210.55 | $355,550.03 | $873,285.89 | $1,606,375.86 |
| 288 | $355,550.03 | $1,370.35 | $4,226.78 | $351,323.25 | $874,656.24 | $1,611,972.99 |
| 289 | $351,323.25 | $1,354.06 | $4,243.07 | $347,080.18 | $876,010.29 | $1,617,570.12 |
| 290 | $347,080.18 | $1,337.70 | $4,259.42 | $342,820.76 | $877,348.00 | $1,623,167.24 |
| 291 | $342,820.76 | $1,321.29 | $4,275.84 | $338,544.92 | $878,669.29 | $1,628,764.37 |
| 292 | $338,544.92 | $1,304.81 | $4,292.32 | $334,252.60 | $879,974.10 | $1,634,361.50 |
| 293 | $334,252.60 | $1,288.27 | $4,308.86 | $329,943.73 | $881,262.36 | $1,639,958.63 |
| 294 | $329,943.73 | $1,271.66 | $4,325.47 | $325,618.26 | $882,534.02 | $1,645,555.76 |
| 295 | $325,618.26 | $1,254.99 | $4,342.14 | $321,276.12 | $883,789.01 | $1,651,152.89 |
| 296 | $321,276.12 | $1,238.25 | $4,358.88 | $316,917.24 | $885,027.26 | $1,656,750.01 |
| 297 | $316,917.24 | $1,221.45 | $4,375.68 | $312,541.57 | $886,248.71 | $1,662,347.14 |
| 298 | $312,541.57 | $1,204.59 | $4,392.54 | $308,149.03 | $887,453.30 | $1,667,944.27 |
| 299 | $308,149.03 | $1,187.66 | $4,409.47 | $303,739.56 | $888,640.95 | $1,673,541.40 |
| 300 | $303,739.56 | $1,170.66 | $4,426.47 | $299,313.09 | $889,811.62 | $1,679,138.53 |
| 301 | $299,313.09 | $1,153.60 | $4,443.53 | $294,869.56 | $890,965.22 | $1,684,735.66 |
| 302 | $294,869.56 | $1,136.48 | $4,460.65 | $290,408.91 | $892,101.70 | $1,690,332.78 |
| 303 | $290,408.91 | $1,119.28 | $4,477.84 | $285,931.07 | $893,220.98 | $1,695,929.91 |
| 304 | $285,931.07 | $1,102.03 | $4,495.10 | $281,435.97 | $894,323.01 | $1,701,527.04 |
| 305 | $281,435.97 | $1,084.70 | $4,512.43 | $276,923.54 | $895,407.71 | $1,707,124.17 |
| 306 | $276,923.54 | $1,067.31 | $4,529.82 | $272,393.72 | $896,475.02 | $1,712,721.30 |
| 307 | $272,393.72 | $1,049.85 | $4,547.28 | $267,846.44 | $897,524.87 | $1,718,318.43 |
| 308 | $267,846.44 | $1,032.32 | $4,564.80 | $263,281.64 | $898,557.19 | $1,723,915.56 |
| 309 | $263,281.64 | $1,014.73 | $4,582.40 | $258,699.24 | $899,571.92 | $1,729,512.68 |
| 310 | $258,699.24 | $997.07 | $4,600.06 | $254,099.18 | $900,568.99 | $1,735,109.81 |
| 311 | $254,099.18 | $979.34 | $4,617.79 | $249,481.39 | $901,548.34 | $1,740,706.94 |
| 312 | $249,481.39 | $961.54 | $4,635.59 | $244,845.81 | $902,509.88 | $1,746,304.07 |
| 313 | $244,845.81 | $943.68 | $4,653.45 | $240,192.36 | $903,453.55 | $1,751,901.20 |
| 314 | $240,192.36 | $925.74 | $4,671.39 | $235,520.97 | $904,379.30 | $1,757,498.33 |
| 315 | $235,520.97 | $907.74 | $4,689.39 | $230,831.58 | $905,287.03 | $1,763,095.45 |
| 316 | $230,831.58 | $889.66 | $4,707.47 | $226,124.11 | $906,176.70 | $1,768,692.58 |
| 317 | $226,124.11 | $871.52 | $4,725.61 | $221,398.51 | $907,048.22 | $1,774,289.71 |
| 318 | $221,398.51 | $853.31 | $4,743.82 | $216,654.68 | $907,901.52 | $1,779,886.84 |
| 319 | $216,654.68 | $835.02 | $4,762.11 | $211,892.58 | $908,736.55 | $1,785,483.97 |
| 320 | $211,892.58 | $816.67 | $4,780.46 | $207,112.12 | $909,553.22 | $1,791,081.10 |
| 321 | $207,112.12 | $798.24 | $4,798.88 | $202,313.24 | $910,351.46 | $1,796,678.22 |
| 322 | $202,313.24 | $779.75 | $4,817.38 | $197,495.86 | $911,131.21 | $1,802,275.35 |
| 323 | $197,495.86 | $761.18 | $4,835.95 | $192,659.91 | $911,892.39 | $1,807,872.48 |
| 324 | $192,659.91 | $742.54 | $4,854.59 | $187,805.32 | $912,634.93 | $1,813,469.61 |
| 325 | $187,805.32 | $723.83 | $4,873.30 | $182,932.03 | $913,358.77 | $1,819,066.74 |
| 326 | $182,932.03 | $705.05 | $4,892.08 | $178,039.95 | $914,063.82 | $1,824,663.87 |
| 327 | $178,039.95 | $686.20 | $4,910.93 | $173,129.02 | $914,750.01 | $1,830,261.00 |
| 328 | $173,129.02 | $667.27 | $4,929.86 | $168,199.16 | $915,417.28 | $1,835,858.12 |
| 329 | $168,199.16 | $648.27 | $4,948.86 | $163,250.30 | $916,065.55 | $1,841,455.25 |
| 330 | $163,250.30 | $629.19 | $4,967.93 | $158,282.36 | $916,694.74 | $1,847,052.38 |
| 331 | $158,282.36 | $610.05 | $4,987.08 | $153,295.28 | $917,304.79 | $1,852,649.51 |
| 332 | $153,295.28 | $590.83 | $5,006.30 | $148,288.98 | $917,895.62 | $1,858,246.64 |
| 333 | $148,288.98 | $571.53 | $5,025.60 | $143,263.38 | $918,467.15 | $1,863,843.77 |
| 334 | $143,263.38 | $552.16 | $5,044.97 | $138,218.41 | $919,019.31 | $1,869,440.89 |
| 335 | $138,218.41 | $532.72 | $5,064.41 | $133,154.00 | $919,552.02 | $1,875,038.02 |
| 336 | $133,154.00 | $513.20 | $5,083.93 | $128,070.07 | $920,065.22 | $1,880,635.15 |
| 337 | $128,070.07 | $493.60 | $5,103.53 | $122,966.54 | $920,558.82 | $1,886,232.28 |
| 338 | $122,966.54 | $473.93 | $5,123.19 | $117,843.35 | $921,032.76 | $1,891,829.41 |
| 339 | $117,843.35 | $454.19 | $5,142.94 | $112,700.41 | $921,486.95 | $1,897,426.54 |
| 340 | $112,700.41 | $434.37 | $5,162.76 | $107,537.65 | $921,921.31 | $1,903,023.67 |
| 341 | $107,537.65 | $414.47 | $5,182.66 | $102,354.99 | $922,335.78 | $1,908,620.79 |
| 342 | $102,354.99 | $394.49 | $5,202.64 | $97,152.35 | $922,730.27 | $1,914,217.92 |
| 343 | $97,152.35 | $374.44 | $5,222.69 | $91,929.66 | $923,104.71 | $1,919,815.05 |
| 344 | $91,929.66 | $354.31 | $5,242.82 | $86,686.85 | $923,459.03 | $1,925,412.18 |
| 345 | $86,686.85 | $334.11 | $5,263.02 | $81,423.83 | $923,793.13 | $1,931,009.31 |
| 346 | $81,423.83 | $313.82 | $5,283.31 | $76,140.52 | $924,106.95 | $1,936,606.44 |
| 347 | $76,140.52 | $293.46 | $5,303.67 | $70,836.85 | $924,400.41 | $1,942,203.56 |
| 348 | $70,836.85 | $273.02 | $5,324.11 | $65,512.74 | $924,673.43 | $1,947,800.69 |
| 349 | $65,512.74 | $252.50 | $5,344.63 | $60,168.10 | $924,925.93 | $1,953,397.82 |
| 350 | $60,168.10 | $231.90 | $5,365.23 | $54,802.87 | $925,157.82 | $1,958,994.95 |
| 351 | $54,802.87 | $211.22 | $5,385.91 | $49,416.97 | $925,369.04 | $1,964,592.08 |
| 352 | $49,416.97 | $190.46 | $5,406.67 | $44,010.30 | $925,559.50 | $1,970,189.21 |
| 353 | $44,010.30 | $169.62 | $5,427.51 | $38,582.79 | $925,729.13 | $1,975,786.33 |
| 354 | $38,582.79 | $148.70 | $5,448.42 | $33,134.37 | $925,877.83 | $1,981,383.46 |
| 355 | $33,134.37 | $127.71 | $5,469.42 | $27,664.95 | $926,005.54 | $1,986,980.59 |
| 356 | $27,664.95 | $106.63 | $5,490.50 | $22,174.44 | $926,112.16 | $1,992,577.72 |
| 357 | $22,174.44 | $85.46 | $5,511.66 | $16,662.78 | $926,197.63 | $1,998,174.85 |
| 358 | $16,662.78 | $64.22 | $5,532.91 | $11,129.87 | $926,261.85 | $2,003,771.98 |
| 359 | $11,129.87 | $42.90 | $5,554.23 | $5,575.64 | $926,304.74 | $2,009,369.11 |
| 360 | $5,575.64 | $21.49 | $5,575.64 | $0.00 | $926,326.23 | $2,014,966.23 |