|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,093,500.00 | $2,961.56 | $1,797.42 | $1,091,702.58 | $2,961.56 | $4,758.98 |
| 2 | $1,091,702.58 | $2,956.69 | $1,802.29 | $1,089,900.29 | $5,918.26 | $9,517.96 |
| 3 | $1,089,900.29 | $2,951.81 | $1,807.17 | $1,088,093.13 | $8,870.07 | $14,276.94 |
| 4 | $1,088,093.13 | $2,946.92 | $1,812.06 | $1,086,281.06 | $11,816.99 | $19,035.92 |
| 5 | $1,086,281.06 | $2,942.01 | $1,816.97 | $1,084,464.09 | $14,759.00 | $23,794.91 |
| 6 | $1,084,464.09 | $2,937.09 | $1,821.89 | $1,082,642.20 | $17,696.09 | $28,553.89 |
| 7 | $1,082,642.20 | $2,932.16 | $1,826.83 | $1,080,815.38 | $20,628.25 | $33,312.87 |
| 8 | $1,080,815.38 | $2,927.21 | $1,831.77 | $1,078,983.61 | $23,555.45 | $38,071.85 |
| 9 | $1,078,983.61 | $2,922.25 | $1,836.73 | $1,077,146.87 | $26,477.70 | $42,830.83 |
| 10 | $1,077,146.87 | $2,917.27 | $1,841.71 | $1,075,305.16 | $29,394.97 | $47,589.81 |
| 11 | $1,075,305.16 | $2,912.28 | $1,846.70 | $1,073,458.47 | $32,307.26 | $52,348.79 |
| 12 | $1,073,458.47 | $2,907.28 | $1,851.70 | $1,071,606.77 | $35,214.54 | $57,107.77 |
| 13 | $1,071,606.77 | $2,902.27 | $1,856.71 | $1,069,750.06 | $38,116.81 | $61,866.75 |
| 14 | $1,069,750.06 | $2,897.24 | $1,861.74 | $1,067,888.32 | $41,014.05 | $66,625.74 |
| 15 | $1,067,888.32 | $2,892.20 | $1,866.78 | $1,066,021.53 | $43,906.25 | $71,384.72 |
| 16 | $1,066,021.53 | $2,887.14 | $1,871.84 | $1,064,149.69 | $46,793.39 | $76,143.70 |
| 17 | $1,064,149.69 | $2,882.07 | $1,876.91 | $1,062,272.78 | $49,675.46 | $80,902.68 |
| 18 | $1,062,272.78 | $2,876.99 | $1,881.99 | $1,060,390.79 | $52,552.45 | $85,661.66 |
| 19 | $1,060,390.79 | $2,871.89 | $1,887.09 | $1,058,503.70 | $55,424.34 | $90,420.64 |
| 20 | $1,058,503.70 | $2,866.78 | $1,892.20 | $1,056,611.50 | $58,291.12 | $95,179.62 |
| 21 | $1,056,611.50 | $2,861.66 | $1,897.32 | $1,054,714.18 | $61,152.78 | $99,938.60 |
| 22 | $1,054,714.18 | $2,856.52 | $1,902.46 | $1,052,811.71 | $64,009.30 | $104,697.58 |
| 23 | $1,052,811.71 | $2,851.37 | $1,907.62 | $1,050,904.10 | $66,860.66 | $109,456.57 |
| 24 | $1,050,904.10 | $2,846.20 | $1,912.78 | $1,048,991.31 | $69,706.86 | $114,215.55 |
| 25 | $1,048,991.31 | $2,841.02 | $1,917.96 | $1,047,073.35 | $72,547.88 | $118,974.53 |
| 26 | $1,047,073.35 | $2,835.82 | $1,923.16 | $1,045,150.19 | $75,383.70 | $123,733.51 |
| 27 | $1,045,150.19 | $2,830.62 | $1,928.37 | $1,043,221.83 | $78,214.32 | $128,492.49 |
| 28 | $1,043,221.83 | $2,825.39 | $1,933.59 | $1,041,288.24 | $81,039.71 | $133,251.47 |
| 29 | $1,041,288.24 | $2,820.16 | $1,938.83 | $1,039,349.41 | $83,859.87 | $138,010.45 |
| 30 | $1,039,349.41 | $2,814.90 | $1,944.08 | $1,037,405.34 | $86,674.77 | $142,769.43 |
| 31 | $1,037,405.34 | $2,809.64 | $1,949.34 | $1,035,456.00 | $89,484.41 | $147,528.41 |
| 32 | $1,035,456.00 | $2,804.36 | $1,954.62 | $1,033,501.38 | $92,288.77 | $152,287.40 |
| 33 | $1,033,501.38 | $2,799.07 | $1,959.91 | $1,031,541.46 | $95,087.84 | $157,046.38 |
| 34 | $1,031,541.46 | $2,793.76 | $1,965.22 | $1,029,576.24 | $97,881.59 | $161,805.36 |
| 35 | $1,029,576.24 | $2,788.44 | $1,970.55 | $1,027,605.69 | $100,670.03 | $166,564.34 |
| 36 | $1,027,605.69 | $2,783.10 | $1,975.88 | $1,025,629.81 | $103,453.13 | $171,323.32 |
| 37 | $1,025,629.81 | $2,777.75 | $1,981.23 | $1,023,648.58 | $106,230.88 | $176,082.30 |
| 38 | $1,023,648.58 | $2,772.38 | $1,986.60 | $1,021,661.98 | $109,003.26 | $180,841.28 |
| 39 | $1,021,661.98 | $2,767.00 | $1,991.98 | $1,019,670.00 | $111,770.26 | $185,600.26 |
| 40 | $1,019,670.00 | $2,761.61 | $1,997.37 | $1,017,672.62 | $114,531.87 | $190,359.24 |
| 41 | $1,017,672.62 | $2,756.20 | $2,002.78 | $1,015,669.84 | $117,288.06 | $195,118.23 |
| 42 | $1,015,669.84 | $2,750.77 | $2,008.21 | $1,013,661.63 | $120,038.83 | $199,877.21 |
| 43 | $1,013,661.63 | $2,745.33 | $2,013.65 | $1,011,647.98 | $122,784.17 | $204,636.19 |
| 44 | $1,011,647.98 | $2,739.88 | $2,019.10 | $1,009,628.88 | $125,524.05 | $209,395.17 |
| 45 | $1,009,628.88 | $2,734.41 | $2,024.57 | $1,007,604.31 | $128,258.46 | $214,154.15 |
| 46 | $1,007,604.31 | $2,728.93 | $2,030.05 | $1,005,574.26 | $130,987.39 | $218,913.13 |
| 47 | $1,005,574.26 | $2,723.43 | $2,035.55 | $1,003,538.71 | $133,710.82 | $223,672.11 |
| 48 | $1,003,538.71 | $2,717.92 | $2,041.06 | $1,001,497.64 | $136,428.74 | $228,431.09 |
| 49 | $1,001,497.64 | $2,712.39 | $2,046.59 | $999,451.05 | $139,141.13 | $233,190.07 |
| 50 | $999,451.05 | $2,706.85 | $2,052.13 | $997,398.92 | $141,847.97 | $237,949.05 |
| 51 | $997,398.92 | $2,701.29 | $2,057.69 | $995,341.22 | $144,549.26 | $242,708.04 |
| 52 | $995,341.22 | $2,695.72 | $2,063.27 | $993,277.96 | $147,244.98 | $247,467.02 |
| 53 | $993,277.96 | $2,690.13 | $2,068.85 | $991,209.11 | $149,935.10 | $252,226.00 |
| 54 | $991,209.11 | $2,684.52 | $2,074.46 | $989,134.65 | $152,619.63 | $256,984.98 |
| 55 | $989,134.65 | $2,678.91 | $2,080.07 | $987,054.57 | $155,298.54 | $261,743.96 |
| 56 | $987,054.57 | $2,673.27 | $2,085.71 | $984,968.87 | $157,971.81 | $266,502.94 |
| 57 | $984,968.87 | $2,667.62 | $2,091.36 | $982,877.51 | $160,639.43 | $271,261.92 |
| 58 | $982,877.51 | $2,661.96 | $2,097.02 | $980,780.49 | $163,301.39 | $276,020.90 |
| 59 | $980,780.49 | $2,656.28 | $2,102.70 | $978,677.79 | $165,957.67 | $280,779.88 |
| 60 | $978,677.79 | $2,650.59 | $2,108.40 | $976,569.39 | $168,608.26 | $285,538.87 |
| 61 | $976,569.39 | $2,644.88 | $2,114.11 | $974,455.29 | $171,253.13 | $290,297.85 |
| 62 | $974,455.29 | $2,639.15 | $2,119.83 | $972,335.46 | $173,892.28 | $295,056.83 |
| 63 | $972,335.46 | $2,633.41 | $2,125.57 | $970,209.88 | $176,525.69 | $299,815.81 |
| 64 | $970,209.88 | $2,627.65 | $2,131.33 | $968,078.55 | $179,153.34 | $304,574.79 |
| 65 | $968,078.55 | $2,621.88 | $2,137.10 | $965,941.45 | $181,775.22 | $309,333.77 |
| 66 | $965,941.45 | $2,616.09 | $2,142.89 | $963,798.56 | $184,391.31 | $314,092.75 |
| 67 | $963,798.56 | $2,610.29 | $2,148.69 | $961,649.87 | $187,001.60 | $318,851.73 |
| 68 | $961,649.87 | $2,604.47 | $2,154.51 | $959,495.36 | $189,606.07 | $323,610.71 |
| 69 | $959,495.36 | $2,598.63 | $2,160.35 | $957,335.01 | $192,204.70 | $328,369.70 |
| 70 | $957,335.01 | $2,592.78 | $2,166.20 | $955,168.81 | $194,797.49 | $333,128.68 |
| 71 | $955,168.81 | $2,586.92 | $2,172.07 | $952,996.74 | $197,384.40 | $337,887.66 |
| 72 | $952,996.74 | $2,581.03 | $2,177.95 | $950,818.80 | $199,965.43 | $342,646.64 |
| 73 | $950,818.80 | $2,575.13 | $2,183.85 | $948,634.95 | $202,540.57 | $347,405.62 |
| 74 | $948,634.95 | $2,569.22 | $2,189.76 | $946,445.19 | $205,109.79 | $352,164.60 |
| 75 | $946,445.19 | $2,563.29 | $2,195.69 | $944,249.49 | $207,673.08 | $356,923.58 |
| 76 | $944,249.49 | $2,557.34 | $2,201.64 | $942,047.86 | $210,230.42 | $361,682.56 |
| 77 | $942,047.86 | $2,551.38 | $2,207.60 | $939,840.25 | $212,781.80 | $366,441.54 |
| 78 | $939,840.25 | $2,545.40 | $2,213.58 | $937,626.67 | $215,327.20 | $371,200.53 |
| 79 | $937,626.67 | $2,539.41 | $2,219.58 | $935,407.10 | $217,866.61 | $375,959.51 |
| 80 | $935,407.10 | $2,533.39 | $2,225.59 | $933,181.51 | $220,400.00 | $380,718.49 |
| 81 | $933,181.51 | $2,527.37 | $2,231.61 | $930,949.90 | $222,927.37 | $385,477.47 |
| 82 | $930,949.90 | $2,521.32 | $2,237.66 | $928,712.24 | $225,448.69 | $390,236.45 |
| 83 | $928,712.24 | $2,515.26 | $2,243.72 | $926,468.52 | $227,963.95 | $394,995.43 |
| 84 | $926,468.52 | $2,509.19 | $2,249.80 | $924,218.72 | $230,473.14 | $399,754.41 |
| 85 | $924,218.72 | $2,503.09 | $2,255.89 | $921,962.84 | $232,976.23 | $404,513.39 |
| 86 | $921,962.84 | $2,496.98 | $2,262.00 | $919,700.84 | $235,473.21 | $409,272.37 |
| 87 | $919,700.84 | $2,490.86 | $2,268.12 | $917,432.71 | $237,964.07 | $414,031.36 |
| 88 | $917,432.71 | $2,484.71 | $2,274.27 | $915,158.45 | $240,448.78 | $418,790.34 |
| 89 | $915,158.45 | $2,478.55 | $2,280.43 | $912,878.02 | $242,927.34 | $423,549.32 |
| 90 | $912,878.02 | $2,472.38 | $2,286.60 | $910,591.42 | $245,399.71 | $428,308.30 |
| 91 | $910,591.42 | $2,466.19 | $2,292.80 | $908,298.62 | $247,865.90 | $433,067.28 |
| 92 | $908,298.62 | $2,459.98 | $2,299.01 | $905,999.61 | $250,325.87 | $437,826.26 |
| 93 | $905,999.61 | $2,453.75 | $2,305.23 | $903,694.38 | $252,779.62 | $442,585.24 |
| 94 | $903,694.38 | $2,447.51 | $2,311.48 | $901,382.91 | $255,227.13 | $447,344.22 |
| 95 | $901,382.91 | $2,441.25 | $2,317.74 | $899,065.17 | $257,668.37 | $452,103.20 |
| 96 | $899,065.17 | $2,434.97 | $2,324.01 | $896,741.16 | $260,103.34 | $456,862.19 |
| 97 | $896,741.16 | $2,428.67 | $2,330.31 | $894,410.85 | $262,532.02 | $461,621.17 |
| 98 | $894,410.85 | $2,422.36 | $2,336.62 | $892,074.23 | $264,954.38 | $466,380.15 |
| 99 | $892,074.23 | $2,416.03 | $2,342.95 | $889,731.28 | $267,370.41 | $471,139.13 |
| 100 | $889,731.28 | $2,409.69 | $2,349.29 | $887,381.99 | $269,780.10 | $475,898.11 |
| 101 | $887,381.99 | $2,403.33 | $2,355.65 | $885,026.34 | $272,183.43 | $480,657.09 |
| 102 | $885,026.34 | $2,396.95 | $2,362.03 | $882,664.30 | $274,580.38 | $485,416.07 |
| 103 | $882,664.30 | $2,390.55 | $2,368.43 | $880,295.87 | $276,970.92 | $490,175.05 |
| 104 | $880,295.87 | $2,384.13 | $2,374.85 | $877,921.02 | $279,355.06 | $494,934.03 |
| 105 | $877,921.02 | $2,377.70 | $2,381.28 | $875,539.75 | $281,732.76 | $499,693.02 |
| 106 | $875,539.75 | $2,371.25 | $2,387.73 | $873,152.02 | $284,104.02 | $504,452.00 |
| 107 | $873,152.02 | $2,364.79 | $2,394.19 | $870,757.82 | $286,468.80 | $509,210.98 |
| 108 | $870,757.82 | $2,358.30 | $2,400.68 | $868,357.15 | $288,827.10 | $513,969.96 |
| 109 | $868,357.15 | $2,351.80 | $2,407.18 | $865,949.97 | $291,178.91 | $518,728.94 |
| 110 | $865,949.97 | $2,345.28 | $2,413.70 | $863,536.27 | $293,524.19 | $523,487.92 |
| 111 | $863,536.27 | $2,338.74 | $2,420.24 | $861,116.03 | $295,862.93 | $528,246.90 |
| 112 | $861,116.03 | $2,332.19 | $2,426.79 | $858,689.24 | $298,195.12 | $533,005.88 |
| 113 | $858,689.24 | $2,325.62 | $2,433.36 | $856,255.87 | $300,520.74 | $537,764.86 |
| 114 | $856,255.87 | $2,319.03 | $2,439.95 | $853,815.92 | $302,839.76 | $542,523.85 |
| 115 | $853,815.92 | $2,312.42 | $2,446.56 | $851,369.35 | $305,152.18 | $547,282.83 |
| 116 | $851,369.35 | $2,305.79 | $2,453.19 | $848,916.17 | $307,457.97 | $552,041.81 |
| 117 | $848,916.17 | $2,299.15 | $2,459.83 | $846,456.33 | $309,757.12 | $556,800.79 |
| 118 | $846,456.33 | $2,292.49 | $2,466.50 | $843,989.84 | $312,049.61 | $561,559.77 |
| 119 | $843,989.84 | $2,285.81 | $2,473.18 | $841,516.66 | $314,335.41 | $566,318.75 |
| 120 | $841,516.66 | $2,279.11 | $2,479.87 | $839,036.79 | $316,614.52 | $571,077.73 |
| 121 | $839,036.79 | $2,272.39 | $2,486.59 | $836,550.20 | $318,886.91 | $575,836.71 |
| 122 | $836,550.20 | $2,265.66 | $2,493.32 | $834,056.87 | $321,152.57 | $580,595.69 |
| 123 | $834,056.87 | $2,258.90 | $2,500.08 | $831,556.80 | $323,411.47 | $585,354.68 |
| 124 | $831,556.80 | $2,252.13 | $2,506.85 | $829,049.95 | $325,663.61 | $590,113.66 |
| 125 | $829,049.95 | $2,245.34 | $2,513.64 | $826,536.31 | $327,908.95 | $594,872.64 |
| 126 | $826,536.31 | $2,238.54 | $2,520.45 | $824,015.87 | $330,147.48 | $599,631.62 |
| 127 | $824,015.87 | $2,231.71 | $2,527.27 | $821,488.59 | $332,379.19 | $604,390.60 |
| 128 | $821,488.59 | $2,224.86 | $2,534.12 | $818,954.48 | $334,604.06 | $609,149.58 |
| 129 | $818,954.48 | $2,218.00 | $2,540.98 | $816,413.50 | $336,822.06 | $613,908.56 |
| 130 | $816,413.50 | $2,211.12 | $2,547.86 | $813,865.64 | $339,033.18 | $618,667.54 |
| 131 | $813,865.64 | $2,204.22 | $2,554.76 | $811,310.88 | $341,237.40 | $623,426.52 |
| 132 | $811,310.88 | $2,197.30 | $2,561.68 | $808,749.20 | $343,434.70 | $628,185.51 |
| 133 | $808,749.20 | $2,190.36 | $2,568.62 | $806,180.58 | $345,625.06 | $632,944.49 |
| 134 | $806,180.58 | $2,183.41 | $2,575.58 | $803,605.00 | $347,808.47 | $637,703.47 |
| 135 | $803,605.00 | $2,176.43 | $2,582.55 | $801,022.45 | $349,984.90 | $642,462.45 |
| 136 | $801,022.45 | $2,169.44 | $2,589.55 | $798,432.91 | $352,154.33 | $647,221.43 |
| 137 | $798,432.91 | $2,162.42 | $2,596.56 | $795,836.35 | $354,316.76 | $651,980.41 |
| 138 | $795,836.35 | $2,155.39 | $2,603.59 | $793,232.76 | $356,472.15 | $656,739.39 |
| 139 | $793,232.76 | $2,148.34 | $2,610.64 | $790,622.11 | $358,620.49 | $661,498.37 |
| 140 | $790,622.11 | $2,141.27 | $2,617.71 | $788,004.40 | $360,761.75 | $666,257.35 |
| 141 | $788,004.40 | $2,134.18 | $2,624.80 | $785,379.60 | $362,895.93 | $671,016.33 |
| 142 | $785,379.60 | $2,127.07 | $2,631.91 | $782,747.69 | $365,023.00 | $675,775.32 |
| 143 | $782,747.69 | $2,119.94 | $2,639.04 | $780,108.65 | $367,142.94 | $680,534.30 |
| 144 | $780,108.65 | $2,112.79 | $2,646.19 | $777,462.46 | $369,255.74 | $685,293.28 |
| 145 | $777,462.46 | $2,105.63 | $2,653.35 | $774,809.11 | $371,361.37 | $690,052.26 |
| 146 | $774,809.11 | $2,098.44 | $2,660.54 | $772,148.57 | $373,459.81 | $694,811.24 |
| 147 | $772,148.57 | $2,091.24 | $2,667.75 | $769,480.82 | $375,551.04 | $699,570.22 |
| 148 | $769,480.82 | $2,084.01 | $2,674.97 | $766,805.85 | $377,635.05 | $704,329.20 |
| 149 | $766,805.85 | $2,076.77 | $2,682.22 | $764,123.64 | $379,711.82 | $709,088.18 |
| 150 | $764,123.64 | $2,069.50 | $2,689.48 | $761,434.16 | $381,781.32 | $713,847.16 |
| 151 | $761,434.16 | $2,062.22 | $2,696.76 | $758,737.39 | $383,843.54 | $718,606.15 |
| 152 | $758,737.39 | $2,054.91 | $2,704.07 | $756,033.32 | $385,898.45 | $723,365.13 |
| 153 | $756,033.32 | $2,047.59 | $2,711.39 | $753,321.93 | $387,946.04 | $728,124.11 |
| 154 | $753,321.93 | $2,040.25 | $2,718.73 | $750,603.20 | $389,986.29 | $732,883.09 |
| 155 | $750,603.20 | $2,032.88 | $2,726.10 | $747,877.10 | $392,019.17 | $737,642.07 |
| 156 | $747,877.10 | $2,025.50 | $2,733.48 | $745,143.62 | $394,044.67 | $742,401.05 |
| 157 | $745,143.62 | $2,018.10 | $2,740.88 | $742,402.74 | $396,062.77 | $747,160.03 |
| 158 | $742,402.74 | $2,010.67 | $2,748.31 | $739,654.43 | $398,073.44 | $751,919.01 |
| 159 | $739,654.43 | $2,003.23 | $2,755.75 | $736,898.68 | $400,076.68 | $756,677.99 |
| 160 | $736,898.68 | $1,995.77 | $2,763.21 | $734,135.47 | $402,072.44 | $761,436.98 |
| 161 | $734,135.47 | $1,988.28 | $2,770.70 | $731,364.77 | $404,060.73 | $766,195.96 |
| 162 | $731,364.77 | $1,980.78 | $2,778.20 | $728,586.57 | $406,041.51 | $770,954.94 |
| 163 | $728,586.57 | $1,973.26 | $2,785.73 | $725,800.84 | $408,014.76 | $775,713.92 |
| 164 | $725,800.84 | $1,965.71 | $2,793.27 | $723,007.57 | $409,980.47 | $780,472.90 |
| 165 | $723,007.57 | $1,958.15 | $2,800.84 | $720,206.74 | $411,938.62 | $785,231.88 |
| 166 | $720,206.74 | $1,950.56 | $2,808.42 | $717,398.31 | $413,889.18 | $789,990.86 |
| 167 | $717,398.31 | $1,942.95 | $2,816.03 | $714,582.29 | $415,832.13 | $794,749.84 |
| 168 | $714,582.29 | $1,935.33 | $2,823.65 | $711,758.63 | $417,767.46 | $799,508.82 |
| 169 | $711,758.63 | $1,927.68 | $2,831.30 | $708,927.33 | $419,695.14 | $804,267.81 |
| 170 | $708,927.33 | $1,920.01 | $2,838.97 | $706,088.36 | $421,615.15 | $809,026.79 |
| 171 | $706,088.36 | $1,912.32 | $2,846.66 | $703,241.70 | $423,527.47 | $813,785.77 |
| 172 | $703,241.70 | $1,904.61 | $2,854.37 | $700,387.34 | $425,432.08 | $818,544.75 |
| 173 | $700,387.34 | $1,896.88 | $2,862.10 | $697,525.24 | $427,328.97 | $823,303.73 |
| 174 | $697,525.24 | $1,889.13 | $2,869.85 | $694,655.39 | $429,218.10 | $828,062.71 |
| 175 | $694,655.39 | $1,881.36 | $2,877.62 | $691,777.76 | $431,099.46 | $832,821.69 |
| 176 | $691,777.76 | $1,873.56 | $2,885.42 | $688,892.35 | $432,973.02 | $837,580.67 |
| 177 | $688,892.35 | $1,865.75 | $2,893.23 | $685,999.12 | $434,838.77 | $842,339.65 |
| 178 | $685,999.12 | $1,857.91 | $2,901.07 | $683,098.05 | $436,696.69 | $847,098.64 |
| 179 | $683,098.05 | $1,850.06 | $2,908.92 | $680,189.13 | $438,546.74 | $851,857.62 |
| 180 | $680,189.13 | $1,842.18 | $2,916.80 | $677,272.32 | $440,388.92 | $856,616.60 |
| 181 | $677,272.32 | $1,834.28 | $2,924.70 | $674,347.62 | $442,223.20 | $861,375.58 |
| 182 | $674,347.62 | $1,826.36 | $2,932.62 | $671,415.00 | $444,049.56 | $866,134.56 |
| 183 | $671,415.00 | $1,818.42 | $2,940.57 | $668,474.43 | $445,867.97 | $870,893.54 |
| 184 | $668,474.43 | $1,810.45 | $2,948.53 | $665,525.90 | $447,678.43 | $875,652.52 |
| 185 | $665,525.90 | $1,802.47 | $2,956.52 | $662,569.39 | $449,480.89 | $880,411.50 |
| 186 | $662,569.39 | $1,794.46 | $2,964.52 | $659,604.87 | $451,275.35 | $885,170.48 |
| 187 | $659,604.87 | $1,786.43 | $2,972.55 | $656,632.32 | $453,061.78 | $889,929.47 |
| 188 | $656,632.32 | $1,778.38 | $2,980.60 | $653,651.71 | $454,840.16 | $894,688.45 |
| 189 | $653,651.71 | $1,770.31 | $2,988.67 | $650,663.04 | $456,610.47 | $899,447.43 |
| 190 | $650,663.04 | $1,762.21 | $2,996.77 | $647,666.27 | $458,372.68 | $904,206.41 |
| 191 | $647,666.27 | $1,754.10 | $3,004.88 | $644,661.39 | $460,126.78 | $908,965.39 |
| 192 | $644,661.39 | $1,745.96 | $3,013.02 | $641,648.36 | $461,872.73 | $913,724.37 |
| 193 | $641,648.36 | $1,737.80 | $3,021.18 | $638,627.18 | $463,610.53 | $918,483.35 |
| 194 | $638,627.18 | $1,729.62 | $3,029.37 | $635,597.81 | $465,340.15 | $923,242.33 |
| 195 | $635,597.81 | $1,721.41 | $3,037.57 | $632,560.24 | $467,061.56 | $928,001.31 |
| 196 | $632,560.24 | $1,713.18 | $3,045.80 | $629,514.45 | $468,774.74 | $932,760.30 |
| 197 | $629,514.45 | $1,704.93 | $3,054.05 | $626,460.40 | $470,479.68 | $937,519.28 |
| 198 | $626,460.40 | $1,696.66 | $3,062.32 | $623,398.08 | $472,176.34 | $942,278.26 |
| 199 | $623,398.08 | $1,688.37 | $3,070.61 | $620,327.47 | $473,864.71 | $947,037.24 |
| 200 | $620,327.47 | $1,680.05 | $3,078.93 | $617,248.54 | $475,544.76 | $951,796.22 |
| 201 | $617,248.54 | $1,671.71 | $3,087.27 | $614,161.28 | $477,216.48 | $956,555.20 |
| 202 | $614,161.28 | $1,663.35 | $3,095.63 | $611,065.65 | $478,879.83 | $961,314.18 |
| 203 | $611,065.65 | $1,654.97 | $3,104.01 | $607,961.64 | $480,534.80 | $966,073.16 |
| 204 | $607,961.64 | $1,646.56 | $3,112.42 | $604,849.22 | $482,181.36 | $970,832.14 |
| 205 | $604,849.22 | $1,638.13 | $3,120.85 | $601,728.37 | $483,819.50 | $975,591.13 |
| 206 | $601,728.37 | $1,629.68 | $3,129.30 | $598,599.07 | $485,449.18 | $980,350.11 |
| 207 | $598,599.07 | $1,621.21 | $3,137.78 | $595,461.30 | $487,070.38 | $985,109.09 |
| 208 | $595,461.30 | $1,612.71 | $3,146.27 | $592,315.02 | $488,683.09 | $989,868.07 |
| 209 | $592,315.02 | $1,604.19 | $3,154.79 | $589,160.23 | $490,287.28 | $994,627.05 |
| 210 | $589,160.23 | $1,595.64 | $3,163.34 | $585,996.89 | $491,882.92 | $999,386.03 |
| 211 | $585,996.89 | $1,587.07 | $3,171.91 | $582,824.98 | $493,469.99 | $1,004,145.01 |
| 212 | $582,824.98 | $1,578.48 | $3,180.50 | $579,644.49 | $495,048.48 | $1,008,903.99 |
| 213 | $579,644.49 | $1,569.87 | $3,189.11 | $576,455.38 | $496,618.35 | $1,013,662.97 |
| 214 | $576,455.38 | $1,561.23 | $3,197.75 | $573,257.63 | $498,179.58 | $1,018,421.96 |
| 215 | $573,257.63 | $1,552.57 | $3,206.41 | $570,051.22 | $499,732.16 | $1,023,180.94 |
| 216 | $570,051.22 | $1,543.89 | $3,215.09 | $566,836.13 | $501,276.04 | $1,027,939.92 |
| 217 | $566,836.13 | $1,535.18 | $3,223.80 | $563,612.33 | $502,811.23 | $1,032,698.90 |
| 218 | $563,612.33 | $1,526.45 | $3,232.53 | $560,379.80 | $504,337.68 | $1,037,457.88 |
| 219 | $560,379.80 | $1,517.70 | $3,241.29 | $557,138.51 | $505,855.37 | $1,042,216.86 |
| 220 | $557,138.51 | $1,508.92 | $3,250.06 | $553,888.45 | $507,364.29 | $1,046,975.84 |
| 221 | $553,888.45 | $1,500.11 | $3,258.87 | $550,629.58 | $508,864.40 | $1,051,734.82 |
| 222 | $550,629.58 | $1,491.29 | $3,267.69 | $547,361.89 | $510,355.69 | $1,056,493.80 |
| 223 | $547,361.89 | $1,482.44 | $3,276.54 | $544,085.34 | $511,838.13 | $1,061,252.79 |
| 224 | $544,085.34 | $1,473.56 | $3,285.42 | $540,799.93 | $513,311.69 | $1,066,011.77 |
| 225 | $540,799.93 | $1,464.67 | $3,294.31 | $537,505.61 | $514,776.36 | $1,070,770.75 |
| 226 | $537,505.61 | $1,455.74 | $3,303.24 | $534,202.38 | $516,232.10 | $1,075,529.73 |
| 227 | $534,202.38 | $1,446.80 | $3,312.18 | $530,890.19 | $517,678.90 | $1,080,288.71 |
| 228 | $530,890.19 | $1,437.83 | $3,321.15 | $527,569.04 | $519,116.73 | $1,085,047.69 |
| 229 | $527,569.04 | $1,428.83 | $3,330.15 | $524,238.89 | $520,545.56 | $1,089,806.67 |
| 230 | $524,238.89 | $1,419.81 | $3,339.17 | $520,899.72 | $521,965.38 | $1,094,565.65 |
| 231 | $520,899.72 | $1,410.77 | $3,348.21 | $517,551.51 | $523,376.15 | $1,099,324.63 |
| 232 | $517,551.51 | $1,401.70 | $3,357.28 | $514,194.23 | $524,777.85 | $1,104,083.61 |
| 233 | $514,194.23 | $1,392.61 | $3,366.37 | $510,827.86 | $526,170.46 | $1,108,842.60 |
| 234 | $510,827.86 | $1,383.49 | $3,375.49 | $507,452.37 | $527,553.95 | $1,113,601.58 |
| 235 | $507,452.37 | $1,374.35 | $3,384.63 | $504,067.74 | $528,928.30 | $1,118,360.56 |
| 236 | $504,067.74 | $1,365.18 | $3,393.80 | $500,673.94 | $530,293.48 | $1,123,119.54 |
| 237 | $500,673.94 | $1,355.99 | $3,402.99 | $497,270.96 | $531,649.48 | $1,127,878.52 |
| 238 | $497,270.96 | $1,346.78 | $3,412.21 | $493,858.75 | $532,996.25 | $1,132,637.50 |
| 239 | $493,858.75 | $1,337.53 | $3,421.45 | $490,437.30 | $534,333.79 | $1,137,396.48 |
| 240 | $490,437.30 | $1,328.27 | $3,430.71 | $487,006.59 | $535,662.05 | $1,142,155.46 |
| 241 | $487,006.59 | $1,318.98 | $3,440.00 | $483,566.58 | $536,981.03 | $1,146,914.44 |
| 242 | $483,566.58 | $1,309.66 | $3,449.32 | $480,117.26 | $538,290.69 | $1,151,673.43 |
| 243 | $480,117.26 | $1,300.32 | $3,458.66 | $476,658.60 | $539,591.01 | $1,156,432.41 |
| 244 | $476,658.60 | $1,290.95 | $3,468.03 | $473,190.57 | $540,881.96 | $1,161,191.39 |
| 245 | $473,190.57 | $1,281.56 | $3,477.42 | $469,713.15 | $542,163.51 | $1,165,950.37 |
| 246 | $469,713.15 | $1,272.14 | $3,486.84 | $466,226.30 | $543,435.65 | $1,170,709.35 |
| 247 | $466,226.30 | $1,262.70 | $3,496.28 | $462,730.02 | $544,698.35 | $1,175,468.33 |
| 248 | $462,730.02 | $1,253.23 | $3,505.75 | $459,224.26 | $545,951.58 | $1,180,227.31 |
| 249 | $459,224.26 | $1,243.73 | $3,515.25 | $455,709.02 | $547,195.31 | $1,184,986.29 |
| 250 | $455,709.02 | $1,234.21 | $3,524.77 | $452,184.25 | $548,429.52 | $1,189,745.27 |
| 251 | $452,184.25 | $1,224.67 | $3,534.32 | $448,649.93 | $549,654.19 | $1,194,504.26 |
| 252 | $448,649.93 | $1,215.09 | $3,543.89 | $445,106.04 | $550,869.28 | $1,199,263.24 |
| 253 | $445,106.04 | $1,205.50 | $3,553.49 | $441,552.56 | $552,074.78 | $1,204,022.22 |
| 254 | $441,552.56 | $1,195.87 | $3,563.11 | $437,989.45 | $553,270.65 | $1,208,781.20 |
| 255 | $437,989.45 | $1,186.22 | $3,572.76 | $434,416.69 | $554,456.87 | $1,213,540.18 |
| 256 | $434,416.69 | $1,176.55 | $3,582.44 | $430,834.25 | $555,633.41 | $1,218,299.16 |
| 257 | $430,834.25 | $1,166.84 | $3,592.14 | $427,242.12 | $556,800.26 | $1,223,058.14 |
| 258 | $427,242.12 | $1,157.11 | $3,601.87 | $423,640.25 | $557,957.37 | $1,227,817.12 |
| 259 | $423,640.25 | $1,147.36 | $3,611.62 | $420,028.63 | $559,104.73 | $1,232,576.10 |
| 260 | $420,028.63 | $1,137.58 | $3,621.40 | $416,407.22 | $560,242.31 | $1,237,335.09 |
| 261 | $416,407.22 | $1,127.77 | $3,631.21 | $412,776.01 | $561,370.08 | $1,242,094.07 |
| 262 | $412,776.01 | $1,117.94 | $3,641.05 | $409,134.96 | $562,488.01 | $1,246,853.05 |
| 263 | $409,134.96 | $1,108.07 | $3,650.91 | $405,484.06 | $563,596.09 | $1,251,612.03 |
| 264 | $405,484.06 | $1,098.19 | $3,660.80 | $401,823.26 | $564,694.27 | $1,256,371.01 |
| 265 | $401,823.26 | $1,088.27 | $3,670.71 | $398,152.55 | $565,782.54 | $1,261,129.99 |
| 266 | $398,152.55 | $1,078.33 | $3,680.65 | $394,471.90 | $566,860.87 | $1,265,888.97 |
| 267 | $394,471.90 | $1,068.36 | $3,690.62 | $390,781.28 | $567,929.24 | $1,270,647.95 |
| 268 | $390,781.28 | $1,058.37 | $3,700.62 | $387,080.67 | $568,987.60 | $1,275,406.93 |
| 269 | $387,080.67 | $1,048.34 | $3,710.64 | $383,370.03 | $570,035.94 | $1,280,165.92 |
| 270 | $383,370.03 | $1,038.29 | $3,720.69 | $379,649.34 | $571,074.24 | $1,284,924.90 |
| 271 | $379,649.34 | $1,028.22 | $3,730.76 | $375,918.58 | $572,102.46 | $1,289,683.88 |
| 272 | $375,918.58 | $1,018.11 | $3,740.87 | $372,177.71 | $573,120.57 | $1,294,442.86 |
| 273 | $372,177.71 | $1,007.98 | $3,751.00 | $368,426.71 | $574,128.55 | $1,299,201.84 |
| 274 | $368,426.71 | $997.82 | $3,761.16 | $364,665.55 | $575,126.37 | $1,303,960.82 |
| 275 | $364,665.55 | $987.64 | $3,771.35 | $360,894.21 | $576,114.01 | $1,308,719.80 |
| 276 | $360,894.21 | $977.42 | $3,781.56 | $357,112.65 | $577,091.43 | $1,313,478.78 |
| 277 | $357,112.65 | $967.18 | $3,791.80 | $353,320.85 | $578,058.61 | $1,318,237.76 |
| 278 | $353,320.85 | $956.91 | $3,802.07 | $349,518.77 | $579,015.52 | $1,322,996.75 |
| 279 | $349,518.77 | $946.61 | $3,812.37 | $345,706.41 | $579,962.13 | $1,327,755.73 |
| 280 | $345,706.41 | $936.29 | $3,822.69 | $341,883.71 | $580,898.42 | $1,332,514.71 |
| 281 | $341,883.71 | $925.94 | $3,833.05 | $338,050.67 | $581,824.36 | $1,337,273.69 |
| 282 | $338,050.67 | $915.55 | $3,843.43 | $334,207.24 | $582,739.91 | $1,342,032.67 |
| 283 | $334,207.24 | $905.14 | $3,853.84 | $330,353.40 | $583,645.06 | $1,346,791.65 |
| 284 | $330,353.40 | $894.71 | $3,864.27 | $326,489.13 | $584,539.76 | $1,351,550.63 |
| 285 | $326,489.13 | $884.24 | $3,874.74 | $322,614.39 | $585,424.00 | $1,356,309.61 |
| 286 | $322,614.39 | $873.75 | $3,885.23 | $318,729.16 | $586,297.75 | $1,361,068.59 |
| 287 | $318,729.16 | $863.22 | $3,895.76 | $314,833.40 | $587,160.98 | $1,365,827.58 |
| 288 | $314,833.40 | $852.67 | $3,906.31 | $310,927.09 | $588,013.65 | $1,370,586.56 |
| 289 | $310,927.09 | $842.09 | $3,916.89 | $307,010.21 | $588,855.74 | $1,375,345.54 |
| 290 | $307,010.21 | $831.49 | $3,927.50 | $303,082.71 | $589,687.23 | $1,380,104.52 |
| 291 | $303,082.71 | $820.85 | $3,938.13 | $299,144.58 | $590,508.08 | $1,384,863.50 |
| 292 | $299,144.58 | $810.18 | $3,948.80 | $295,195.78 | $591,318.26 | $1,389,622.48 |
| 293 | $295,195.78 | $799.49 | $3,959.49 | $291,236.29 | $592,117.75 | $1,394,381.46 |
| 294 | $291,236.29 | $788.76 | $3,970.22 | $287,266.07 | $592,906.52 | $1,399,140.44 |
| 295 | $287,266.07 | $778.01 | $3,980.97 | $283,285.10 | $593,684.53 | $1,403,899.42 |
| 296 | $283,285.10 | $767.23 | $3,991.75 | $279,293.35 | $594,451.76 | $1,408,658.41 |
| 297 | $279,293.35 | $756.42 | $4,002.56 | $275,290.79 | $595,208.18 | $1,413,417.39 |
| 298 | $275,290.79 | $745.58 | $4,013.40 | $271,277.39 | $595,953.76 | $1,418,176.37 |
| 299 | $271,277.39 | $734.71 | $4,024.27 | $267,253.12 | $596,688.47 | $1,422,935.35 |
| 300 | $267,253.12 | $723.81 | $4,035.17 | $263,217.95 | $597,412.28 | $1,427,694.33 |
| 301 | $263,217.95 | $712.88 | $4,046.10 | $259,171.85 | $598,125.16 | $1,432,453.31 |
| 302 | $259,171.85 | $701.92 | $4,057.06 | $255,114.79 | $598,827.08 | $1,437,212.29 |
| 303 | $255,114.79 | $690.94 | $4,068.05 | $251,046.75 | $599,518.02 | $1,441,971.27 |
| 304 | $251,046.75 | $679.92 | $4,079.06 | $246,967.68 | $600,197.94 | $1,446,730.25 |
| 305 | $246,967.68 | $668.87 | $4,090.11 | $242,877.57 | $600,866.81 | $1,451,489.24 |
| 306 | $242,877.57 | $657.79 | $4,101.19 | $238,776.39 | $601,524.60 | $1,456,248.22 |
| 307 | $238,776.39 | $646.69 | $4,112.30 | $234,664.09 | $602,171.29 | $1,461,007.20 |
| 308 | $234,664.09 | $635.55 | $4,123.43 | $230,540.66 | $602,806.84 | $1,465,766.18 |
| 309 | $230,540.66 | $624.38 | $4,134.60 | $226,406.06 | $603,431.22 | $1,470,525.16 |
| 310 | $226,406.06 | $613.18 | $4,145.80 | $222,260.26 | $604,044.40 | $1,475,284.14 |
| 311 | $222,260.26 | $601.95 | $4,157.03 | $218,103.23 | $604,646.35 | $1,480,043.12 |
| 312 | $218,103.23 | $590.70 | $4,168.28 | $213,934.95 | $605,237.05 | $1,484,802.10 |
| 313 | $213,934.95 | $579.41 | $4,179.57 | $209,755.37 | $605,816.46 | $1,489,561.08 |
| 314 | $209,755.37 | $568.09 | $4,190.89 | $205,564.48 | $606,384.55 | $1,494,320.07 |
| 315 | $205,564.48 | $556.74 | $4,202.24 | $201,362.24 | $606,941.28 | $1,499,079.05 |
| 316 | $201,362.24 | $545.36 | $4,213.63 | $197,148.61 | $607,486.64 | $1,503,838.03 |
| 317 | $197,148.61 | $533.94 | $4,225.04 | $192,923.57 | $608,020.58 | $1,508,597.01 |
| 318 | $192,923.57 | $522.50 | $4,236.48 | $188,687.09 | $608,543.08 | $1,513,355.99 |
| 319 | $188,687.09 | $511.03 | $4,247.95 | $184,439.14 | $609,054.11 | $1,518,114.97 |
| 320 | $184,439.14 | $499.52 | $4,259.46 | $180,179.68 | $609,553.63 | $1,522,873.95 |
| 321 | $180,179.68 | $487.99 | $4,270.99 | $175,908.69 | $610,041.62 | $1,527,632.93 |
| 322 | $175,908.69 | $476.42 | $4,282.56 | $171,626.13 | $610,518.04 | $1,532,391.91 |
| 323 | $171,626.13 | $464.82 | $4,294.16 | $167,331.97 | $610,982.86 | $1,537,150.89 |
| 324 | $167,331.97 | $453.19 | $4,305.79 | $163,026.18 | $611,436.05 | $1,541,909.88 |
| 325 | $163,026.18 | $441.53 | $4,317.45 | $158,708.72 | $611,877.58 | $1,546,668.86 |
| 326 | $158,708.72 | $429.84 | $4,329.14 | $154,379.58 | $612,307.42 | $1,551,427.84 |
| 327 | $154,379.58 | $418.11 | $4,340.87 | $150,038.71 | $612,725.53 | $1,556,186.82 |
| 328 | $150,038.71 | $406.35 | $4,352.63 | $145,686.08 | $613,131.88 | $1,560,945.80 |
| 329 | $145,686.08 | $394.57 | $4,364.41 | $141,321.67 | $613,526.45 | $1,565,704.78 |
| 330 | $141,321.67 | $382.75 | $4,376.23 | $136,945.43 | $613,909.20 | $1,570,463.76 |
| 331 | $136,945.43 | $370.89 | $4,388.09 | $132,557.35 | $614,280.09 | $1,575,222.74 |
| 332 | $132,557.35 | $359.01 | $4,399.97 | $128,157.37 | $614,639.10 | $1,579,981.72 |
| 333 | $128,157.37 | $347.09 | $4,411.89 | $123,745.49 | $614,986.19 | $1,584,740.71 |
| 334 | $123,745.49 | $335.14 | $4,423.84 | $119,321.65 | $615,321.34 | $1,589,499.69 |
| 335 | $119,321.65 | $323.16 | $4,435.82 | $114,885.83 | $615,644.50 | $1,594,258.67 |
| 336 | $114,885.83 | $311.15 | $4,447.83 | $110,438.00 | $615,955.65 | $1,599,017.65 |
| 337 | $110,438.00 | $299.10 | $4,459.88 | $105,978.12 | $616,254.75 | $1,603,776.63 |
| 338 | $105,978.12 | $287.02 | $4,471.96 | $101,506.16 | $616,541.78 | $1,608,535.61 |
| 339 | $101,506.16 | $274.91 | $4,484.07 | $97,022.10 | $616,816.69 | $1,613,294.59 |
| 340 | $97,022.10 | $262.77 | $4,496.21 | $92,525.88 | $617,079.46 | $1,618,053.57 |
| 341 | $92,525.88 | $250.59 | $4,508.39 | $88,017.49 | $617,330.05 | $1,622,812.55 |
| 342 | $88,017.49 | $238.38 | $4,520.60 | $83,496.89 | $617,568.43 | $1,627,571.54 |
| 343 | $83,496.89 | $226.14 | $4,532.84 | $78,964.05 | $617,794.57 | $1,632,330.52 |
| 344 | $78,964.05 | $213.86 | $4,545.12 | $74,418.93 | $618,008.43 | $1,637,089.50 |
| 345 | $74,418.93 | $201.55 | $4,557.43 | $69,861.50 | $618,209.98 | $1,641,848.48 |
| 346 | $69,861.50 | $189.21 | $4,569.77 | $65,291.73 | $618,399.19 | $1,646,607.46 |
| 347 | $65,291.73 | $176.83 | $4,582.15 | $60,709.58 | $618,576.02 | $1,651,366.44 |
| 348 | $60,709.58 | $164.42 | $4,594.56 | $56,115.02 | $618,740.44 | $1,656,125.42 |
| 349 | $56,115.02 | $151.98 | $4,607.00 | $51,508.01 | $618,892.42 | $1,660,884.40 |
| 350 | $51,508.01 | $139.50 | $4,619.48 | $46,888.53 | $619,031.92 | $1,665,643.38 |
| 351 | $46,888.53 | $126.99 | $4,631.99 | $42,256.54 | $619,158.91 | $1,670,402.37 |
| 352 | $42,256.54 | $114.44 | $4,644.54 | $37,612.01 | $619,273.35 | $1,675,161.35 |
| 353 | $37,612.01 | $101.87 | $4,657.12 | $32,954.89 | $619,375.22 | $1,679,920.33 |
| 354 | $32,954.89 | $89.25 | $4,669.73 | $28,285.16 | $619,464.47 | $1,684,679.31 |
| 355 | $28,285.16 | $76.61 | $4,682.38 | $23,602.79 | $619,541.08 | $1,689,438.29 |
| 356 | $23,602.79 | $63.92 | $4,695.06 | $18,907.73 | $619,605.00 | $1,694,197.27 |
| 357 | $18,907.73 | $51.21 | $4,707.77 | $14,199.96 | $619,656.21 | $1,698,956.25 |
| 358 | $14,199.96 | $38.46 | $4,720.52 | $9,479.43 | $619,694.67 | $1,703,715.23 |
| 359 | $9,479.43 | $25.67 | $4,733.31 | $4,746.13 | $619,720.34 | $1,708,474.21 |
| 360 | $4,746.13 | $12.85 | $4,746.13 | $-0.00 | $619,733.20 | $1,713,233.20 |