|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,093,810.00 | $4,671.48 | $1,284.17 | $1,092,525.83 | $4,671.48 | $5,955.65 |
| 2 | $1,092,525.83 | $4,666.00 | $1,289.66 | $1,091,236.17 | $9,337.48 | $11,911.31 |
| 3 | $1,091,236.17 | $4,660.49 | $1,295.17 | $1,089,941.00 | $13,997.96 | $17,866.96 |
| 4 | $1,089,941.00 | $4,654.96 | $1,300.70 | $1,088,640.31 | $18,652.92 | $23,822.61 |
| 5 | $1,088,640.31 | $4,649.40 | $1,306.25 | $1,087,334.06 | $23,302.32 | $29,778.26 |
| 6 | $1,087,334.06 | $4,643.82 | $1,311.83 | $1,086,022.23 | $27,946.14 | $35,733.92 |
| 7 | $1,086,022.23 | $4,638.22 | $1,317.43 | $1,084,704.79 | $32,584.36 | $41,689.57 |
| 8 | $1,084,704.79 | $4,632.59 | $1,323.06 | $1,083,381.73 | $37,216.96 | $47,645.22 |
| 9 | $1,083,381.73 | $4,626.94 | $1,328.71 | $1,082,053.02 | $41,843.90 | $53,600.88 |
| 10 | $1,082,053.02 | $4,621.27 | $1,334.38 | $1,080,718.64 | $46,465.17 | $59,556.53 |
| 11 | $1,080,718.64 | $4,615.57 | $1,340.08 | $1,079,378.55 | $51,080.74 | $65,512.18 |
| 12 | $1,079,378.55 | $4,609.85 | $1,345.81 | $1,078,032.75 | $55,690.58 | $71,467.84 |
| 13 | $1,078,032.75 | $4,604.10 | $1,351.55 | $1,076,681.19 | $60,294.68 | $77,423.49 |
| 14 | $1,076,681.19 | $4,598.33 | $1,357.33 | $1,075,323.87 | $64,893.01 | $83,379.14 |
| 15 | $1,075,323.87 | $4,592.53 | $1,363.12 | $1,073,960.74 | $69,485.54 | $89,334.79 |
| 16 | $1,073,960.74 | $4,586.71 | $1,368.95 | $1,072,591.80 | $74,072.24 | $95,290.45 |
| 17 | $1,072,591.80 | $4,580.86 | $1,374.79 | $1,071,217.00 | $78,653.10 | $101,246.10 |
| 18 | $1,071,217.00 | $4,574.99 | $1,380.66 | $1,069,836.34 | $83,228.09 | $107,201.75 |
| 19 | $1,069,836.34 | $4,569.09 | $1,386.56 | $1,068,449.78 | $87,797.19 | $113,157.41 |
| 20 | $1,068,449.78 | $4,563.17 | $1,392.48 | $1,067,057.30 | $92,360.36 | $119,113.06 |
| 21 | $1,067,057.30 | $4,557.22 | $1,398.43 | $1,065,658.87 | $96,917.58 | $125,068.71 |
| 22 | $1,065,658.87 | $4,551.25 | $1,404.40 | $1,064,254.47 | $101,468.83 | $131,024.36 |
| 23 | $1,064,254.47 | $4,545.25 | $1,410.40 | $1,062,844.07 | $106,014.09 | $136,980.02 |
| 24 | $1,062,844.07 | $4,539.23 | $1,416.42 | $1,061,427.65 | $110,553.32 | $142,935.67 |
| 25 | $1,061,427.65 | $4,533.18 | $1,422.47 | $1,060,005.17 | $115,086.50 | $148,891.32 |
| 26 | $1,060,005.17 | $4,527.11 | $1,428.55 | $1,058,576.63 | $119,613.60 | $154,846.98 |
| 27 | $1,058,576.63 | $4,521.00 | $1,434.65 | $1,057,141.98 | $124,134.61 | $160,802.63 |
| 28 | $1,057,141.98 | $4,514.88 | $1,440.78 | $1,055,701.20 | $128,649.48 | $166,758.28 |
| 29 | $1,055,701.20 | $4,508.72 | $1,446.93 | $1,054,254.27 | $133,158.21 | $172,713.94 |
| 30 | $1,054,254.27 | $4,502.54 | $1,453.11 | $1,052,801.16 | $137,660.75 | $178,669.59 |
| 31 | $1,052,801.16 | $4,496.34 | $1,459.31 | $1,051,341.85 | $142,157.09 | $184,625.24 |
| 32 | $1,051,341.85 | $4,490.11 | $1,465.55 | $1,049,876.30 | $146,647.20 | $190,580.89 |
| 33 | $1,049,876.30 | $4,483.85 | $1,471.81 | $1,048,404.50 | $151,131.04 | $196,536.55 |
| 34 | $1,048,404.50 | $4,477.56 | $1,478.09 | $1,046,926.40 | $155,608.60 | $202,492.20 |
| 35 | $1,046,926.40 | $4,471.25 | $1,484.40 | $1,045,442.00 | $160,079.85 | $208,447.85 |
| 36 | $1,045,442.00 | $4,464.91 | $1,490.74 | $1,043,951.25 | $164,544.76 | $214,403.51 |
| 37 | $1,043,951.25 | $4,458.54 | $1,497.11 | $1,042,454.14 | $169,003.30 | $220,359.16 |
| 38 | $1,042,454.14 | $4,452.15 | $1,503.51 | $1,040,950.64 | $173,455.45 | $226,314.81 |
| 39 | $1,040,950.64 | $4,445.73 | $1,509.93 | $1,039,440.71 | $177,901.18 | $232,270.46 |
| 40 | $1,039,440.71 | $4,439.28 | $1,516.37 | $1,037,924.34 | $182,340.45 | $238,226.12 |
| 41 | $1,037,924.34 | $4,432.80 | $1,522.85 | $1,036,401.49 | $186,773.26 | $244,181.77 |
| 42 | $1,036,401.49 | $4,426.30 | $1,529.35 | $1,034,872.13 | $191,199.55 | $250,137.42 |
| 43 | $1,034,872.13 | $4,419.77 | $1,535.89 | $1,033,336.24 | $195,619.32 | $256,093.08 |
| 44 | $1,033,336.24 | $4,413.21 | $1,542.45 | $1,031,793.80 | $200,032.53 | $262,048.73 |
| 45 | $1,031,793.80 | $4,406.62 | $1,549.03 | $1,030,244.76 | $204,439.15 | $268,004.38 |
| 46 | $1,030,244.76 | $4,400.00 | $1,555.65 | $1,028,689.12 | $208,839.15 | $273,960.04 |
| 47 | $1,028,689.12 | $4,393.36 | $1,562.29 | $1,027,126.82 | $213,232.51 | $279,915.69 |
| 48 | $1,027,126.82 | $4,386.69 | $1,568.97 | $1,025,557.86 | $217,619.20 | $285,871.34 |
| 49 | $1,025,557.86 | $4,379.99 | $1,575.67 | $1,023,982.19 | $221,999.18 | $291,826.99 |
| 50 | $1,023,982.19 | $4,373.26 | $1,582.40 | $1,022,399.79 | $226,372.44 | $297,782.65 |
| 51 | $1,022,399.79 | $4,366.50 | $1,589.15 | $1,020,810.64 | $230,738.94 | $303,738.30 |
| 52 | $1,020,810.64 | $4,359.71 | $1,595.94 | $1,019,214.70 | $235,098.65 | $309,693.95 |
| 53 | $1,019,214.70 | $4,352.90 | $1,602.76 | $1,017,611.94 | $239,451.55 | $315,649.61 |
| 54 | $1,017,611.94 | $4,346.05 | $1,609.60 | $1,016,002.34 | $243,797.60 | $321,605.26 |
| 55 | $1,016,002.34 | $4,339.18 | $1,616.48 | $1,014,385.86 | $248,136.78 | $327,560.91 |
| 56 | $1,014,385.86 | $4,332.27 | $1,623.38 | $1,012,762.48 | $252,469.05 | $333,516.57 |
| 57 | $1,012,762.48 | $4,325.34 | $1,630.31 | $1,011,132.17 | $256,794.39 | $339,472.22 |
| 58 | $1,011,132.17 | $4,318.38 | $1,637.28 | $1,009,494.90 | $261,112.77 | $345,427.87 |
| 59 | $1,009,494.90 | $4,311.38 | $1,644.27 | $1,007,850.63 | $265,424.15 | $351,383.52 |
| 60 | $1,007,850.63 | $4,304.36 | $1,651.29 | $1,006,199.34 | $269,728.51 | $357,339.18 |
| 61 | $1,006,199.34 | $4,297.31 | $1,658.34 | $1,004,540.99 | $274,025.82 | $363,294.83 |
| 62 | $1,004,540.99 | $4,290.23 | $1,665.43 | $1,002,875.57 | $278,316.05 | $369,250.48 |
| 63 | $1,002,875.57 | $4,283.11 | $1,672.54 | $1,001,203.03 | $282,599.16 | $375,206.14 |
| 64 | $1,001,203.03 | $4,275.97 | $1,679.68 | $999,523.35 | $286,875.14 | $381,161.79 |
| 65 | $999,523.35 | $4,268.80 | $1,686.86 | $997,836.49 | $291,143.93 | $387,117.44 |
| 66 | $997,836.49 | $4,261.59 | $1,694.06 | $996,142.43 | $295,405.53 | $393,073.09 |
| 67 | $996,142.43 | $4,254.36 | $1,701.29 | $994,441.14 | $299,659.89 | $399,028.75 |
| 68 | $994,441.14 | $4,247.09 | $1,708.56 | $992,732.58 | $303,906.98 | $404,984.40 |
| 69 | $992,732.58 | $4,239.80 | $1,715.86 | $991,016.72 | $308,146.77 | $410,940.05 |
| 70 | $991,016.72 | $4,232.47 | $1,723.19 | $989,293.53 | $312,379.24 | $416,895.71 |
| 71 | $989,293.53 | $4,225.11 | $1,730.55 | $987,562.99 | $316,604.35 | $422,851.36 |
| 72 | $987,562.99 | $4,217.72 | $1,737.94 | $985,825.05 | $320,822.06 | $428,807.01 |
| 73 | $985,825.05 | $4,210.29 | $1,745.36 | $984,079.69 | $325,032.36 | $434,762.67 |
| 74 | $984,079.69 | $4,202.84 | $1,752.81 | $982,326.88 | $329,235.20 | $440,718.32 |
| 75 | $982,326.88 | $4,195.35 | $1,760.30 | $980,566.58 | $333,430.55 | $446,673.97 |
| 76 | $980,566.58 | $4,187.84 | $1,767.82 | $978,798.77 | $337,618.39 | $452,629.62 |
| 77 | $978,798.77 | $4,180.29 | $1,775.37 | $977,023.40 | $341,798.68 | $458,585.28 |
| 78 | $977,023.40 | $4,172.70 | $1,782.95 | $975,240.45 | $345,971.38 | $464,540.93 |
| 79 | $975,240.45 | $4,165.09 | $1,790.56 | $973,449.89 | $350,136.47 | $470,496.58 |
| 80 | $973,449.89 | $4,157.44 | $1,798.21 | $971,651.68 | $354,293.91 | $476,452.24 |
| 81 | $971,651.68 | $4,149.76 | $1,805.89 | $969,845.79 | $358,443.67 | $482,407.89 |
| 82 | $969,845.79 | $4,142.05 | $1,813.60 | $968,032.18 | $362,585.72 | $488,363.54 |
| 83 | $968,032.18 | $4,134.30 | $1,821.35 | $966,210.83 | $366,720.03 | $494,319.19 |
| 84 | $966,210.83 | $4,126.53 | $1,829.13 | $964,381.71 | $370,846.55 | $500,274.85 |
| 85 | $964,381.71 | $4,118.71 | $1,836.94 | $962,544.77 | $374,965.27 | $506,230.50 |
| 86 | $962,544.77 | $4,110.87 | $1,844.78 | $960,699.98 | $379,076.14 | $512,186.15 |
| 87 | $960,699.98 | $4,102.99 | $1,852.66 | $958,847.32 | $383,179.13 | $518,141.81 |
| 88 | $958,847.32 | $4,095.08 | $1,860.58 | $956,986.74 | $387,274.20 | $524,097.46 |
| 89 | $956,986.74 | $4,087.13 | $1,868.52 | $955,118.22 | $391,361.33 | $530,053.11 |
| 90 | $955,118.22 | $4,079.15 | $1,876.50 | $953,241.72 | $395,440.48 | $536,008.77 |
| 91 | $953,241.72 | $4,071.14 | $1,884.52 | $951,357.20 | $399,511.62 | $541,964.42 |
| 92 | $951,357.20 | $4,063.09 | $1,892.56 | $949,464.64 | $403,574.71 | $547,920.07 |
| 93 | $949,464.64 | $4,055.01 | $1,900.65 | $947,563.99 | $407,629.71 | $553,875.72 |
| 94 | $947,563.99 | $4,046.89 | $1,908.77 | $945,655.22 | $411,676.60 | $559,831.38 |
| 95 | $945,655.22 | $4,038.74 | $1,916.92 | $943,738.31 | $415,715.34 | $565,787.03 |
| 96 | $943,738.31 | $4,030.55 | $1,925.10 | $941,813.20 | $419,745.89 | $571,742.68 |
| 97 | $941,813.20 | $4,022.33 | $1,933.33 | $939,879.88 | $423,768.21 | $577,698.34 |
| 98 | $939,879.88 | $4,014.07 | $1,941.58 | $937,938.30 | $427,782.28 | $583,653.99 |
| 99 | $937,938.30 | $4,005.78 | $1,949.87 | $935,988.42 | $431,788.06 | $589,609.64 |
| 100 | $935,988.42 | $3,997.45 | $1,958.20 | $934,030.22 | $435,785.51 | $595,565.29 |
| 101 | $934,030.22 | $3,989.09 | $1,966.57 | $932,063.65 | $439,774.60 | $601,520.95 |
| 102 | $932,063.65 | $3,980.69 | $1,974.96 | $930,088.69 | $443,755.29 | $607,476.60 |
| 103 | $930,088.69 | $3,972.25 | $1,983.40 | $928,105.29 | $447,727.54 | $613,432.25 |
| 104 | $928,105.29 | $3,963.78 | $1,991.87 | $926,113.42 | $451,691.33 | $619,387.91 |
| 105 | $926,113.42 | $3,955.28 | $2,000.38 | $924,113.04 | $455,646.60 | $625,343.56 |
| 106 | $924,113.04 | $3,946.73 | $2,008.92 | $922,104.12 | $459,593.33 | $631,299.21 |
| 107 | $922,104.12 | $3,938.15 | $2,017.50 | $920,086.62 | $463,531.49 | $637,254.87 |
| 108 | $920,086.62 | $3,929.54 | $2,026.12 | $918,060.51 | $467,461.02 | $643,210.52 |
| 109 | $918,060.51 | $3,920.88 | $2,034.77 | $916,025.74 | $471,381.91 | $649,166.17 |
| 110 | $916,025.74 | $3,912.19 | $2,043.46 | $913,982.28 | $475,294.10 | $655,121.82 |
| 111 | $913,982.28 | $3,903.47 | $2,052.19 | $911,930.09 | $479,197.57 | $661,077.48 |
| 112 | $911,930.09 | $3,894.70 | $2,060.95 | $909,869.14 | $483,092.27 | $667,033.13 |
| 113 | $909,869.14 | $3,885.90 | $2,069.75 | $907,799.38 | $486,978.17 | $672,988.78 |
| 114 | $907,799.38 | $3,877.06 | $2,078.59 | $905,720.79 | $490,855.23 | $678,944.44 |
| 115 | $905,720.79 | $3,868.18 | $2,087.47 | $903,633.32 | $494,723.41 | $684,900.09 |
| 116 | $903,633.32 | $3,859.27 | $2,096.39 | $901,536.94 | $498,582.68 | $690,855.74 |
| 117 | $901,536.94 | $3,850.31 | $2,105.34 | $899,431.60 | $502,432.99 | $696,811.39 |
| 118 | $899,431.60 | $3,841.32 | $2,114.33 | $897,317.27 | $506,274.31 | $702,767.05 |
| 119 | $897,317.27 | $3,832.29 | $2,123.36 | $895,193.91 | $510,106.61 | $708,722.70 |
| 120 | $895,193.91 | $3,823.22 | $2,132.43 | $893,061.48 | $513,929.83 | $714,678.35 |
| 121 | $893,061.48 | $3,814.12 | $2,141.54 | $890,919.94 | $517,743.95 | $720,634.01 |
| 122 | $890,919.94 | $3,804.97 | $2,150.68 | $888,769.26 | $521,548.92 | $726,589.66 |
| 123 | $888,769.26 | $3,795.79 | $2,159.87 | $886,609.39 | $525,344.70 | $732,545.31 |
| 124 | $886,609.39 | $3,786.56 | $2,169.09 | $884,440.30 | $529,131.26 | $738,500.97 |
| 125 | $884,440.30 | $3,777.30 | $2,178.36 | $882,261.94 | $532,908.56 | $744,456.62 |
| 126 | $882,261.94 | $3,767.99 | $2,187.66 | $880,074.28 | $536,676.55 | $750,412.27 |
| 127 | $880,074.28 | $3,758.65 | $2,197.00 | $877,877.28 | $540,435.21 | $756,367.92 |
| 128 | $877,877.28 | $3,749.27 | $2,206.39 | $875,670.90 | $544,184.47 | $762,323.58 |
| 129 | $875,670.90 | $3,739.84 | $2,215.81 | $873,455.09 | $547,924.32 | $768,279.23 |
| 130 | $873,455.09 | $3,730.38 | $2,225.27 | $871,229.82 | $551,654.70 | $774,234.88 |
| 131 | $871,229.82 | $3,720.88 | $2,234.78 | $868,995.04 | $555,375.58 | $780,190.54 |
| 132 | $868,995.04 | $3,711.33 | $2,244.32 | $866,750.72 | $559,086.91 | $786,146.19 |
| 133 | $866,750.72 | $3,701.75 | $2,253.91 | $864,496.81 | $562,788.66 | $792,101.84 |
| 134 | $864,496.81 | $3,692.12 | $2,263.53 | $862,233.28 | $566,480.78 | $798,057.50 |
| 135 | $862,233.28 | $3,682.45 | $2,273.20 | $859,960.09 | $570,163.23 | $804,013.15 |
| 136 | $859,960.09 | $3,672.75 | $2,282.91 | $857,677.18 | $573,835.98 | $809,968.80 |
| 137 | $857,677.18 | $3,663.00 | $2,292.66 | $855,384.52 | $577,498.98 | $815,924.45 |
| 138 | $855,384.52 | $3,653.20 | $2,302.45 | $853,082.07 | $581,152.18 | $821,880.11 |
| 139 | $853,082.07 | $3,643.37 | $2,312.28 | $850,769.79 | $584,795.55 | $827,835.76 |
| 140 | $850,769.79 | $3,633.50 | $2,322.16 | $848,447.63 | $588,429.05 | $833,791.41 |
| 141 | $848,447.63 | $3,623.58 | $2,332.07 | $846,115.56 | $592,052.63 | $839,747.07 |
| 142 | $846,115.56 | $3,613.62 | $2,342.03 | $843,773.53 | $595,666.24 | $845,702.72 |
| 143 | $843,773.53 | $3,603.62 | $2,352.04 | $841,421.49 | $599,269.86 | $851,658.37 |
| 144 | $841,421.49 | $3,593.57 | $2,362.08 | $839,059.41 | $602,863.43 | $857,614.02 |
| 145 | $839,059.41 | $3,583.48 | $2,372.17 | $836,687.24 | $606,446.91 | $863,569.68 |
| 146 | $836,687.24 | $3,573.35 | $2,382.30 | $834,304.94 | $610,020.27 | $869,525.33 |
| 147 | $834,304.94 | $3,563.18 | $2,392.48 | $831,912.46 | $613,583.44 | $875,480.98 |
| 148 | $831,912.46 | $3,552.96 | $2,402.69 | $829,509.77 | $617,136.40 | $881,436.64 |
| 149 | $829,509.77 | $3,542.70 | $2,412.95 | $827,096.81 | $620,679.10 | $887,392.29 |
| 150 | $827,096.81 | $3,532.39 | $2,423.26 | $824,673.55 | $624,211.49 | $893,347.94 |
| 151 | $824,673.55 | $3,522.04 | $2,433.61 | $822,239.94 | $627,733.54 | $899,303.60 |
| 152 | $822,239.94 | $3,511.65 | $2,444.00 | $819,795.94 | $631,245.19 | $905,259.25 |
| 153 | $819,795.94 | $3,501.21 | $2,454.44 | $817,341.50 | $634,746.40 | $911,214.90 |
| 154 | $817,341.50 | $3,490.73 | $2,464.92 | $814,876.57 | $638,237.13 | $917,170.55 |
| 155 | $814,876.57 | $3,480.20 | $2,475.45 | $812,401.12 | $641,717.33 | $923,126.21 |
| 156 | $812,401.12 | $3,469.63 | $2,486.02 | $809,915.10 | $645,186.96 | $929,081.86 |
| 157 | $809,915.10 | $3,459.01 | $2,496.64 | $807,418.46 | $648,645.97 | $935,037.51 |
| 158 | $807,418.46 | $3,448.35 | $2,507.30 | $804,911.16 | $652,094.32 | $940,993.17 |
| 159 | $804,911.16 | $3,437.64 | $2,518.01 | $802,393.14 | $655,531.96 | $946,948.82 |
| 160 | $802,393.14 | $3,426.89 | $2,528.77 | $799,864.38 | $658,958.85 | $952,904.47 |
| 161 | $799,864.38 | $3,416.09 | $2,539.57 | $797,324.81 | $662,374.94 | $958,860.12 |
| 162 | $797,324.81 | $3,405.24 | $2,550.41 | $794,774.40 | $665,780.18 | $964,815.78 |
| 163 | $794,774.40 | $3,394.35 | $2,561.30 | $792,213.10 | $669,174.53 | $970,771.43 |
| 164 | $792,213.10 | $3,383.41 | $2,572.24 | $789,640.86 | $672,557.94 | $976,727.08 |
| 165 | $789,640.86 | $3,372.42 | $2,583.23 | $787,057.63 | $675,930.36 | $982,682.74 |
| 166 | $787,057.63 | $3,361.39 | $2,594.26 | $784,463.37 | $679,291.75 | $988,638.39 |
| 167 | $784,463.37 | $3,350.31 | $2,605.34 | $781,858.02 | $682,642.07 | $994,594.04 |
| 168 | $781,858.02 | $3,339.19 | $2,616.47 | $779,241.56 | $685,981.25 | $1,000,549.70 |
| 169 | $779,241.56 | $3,328.01 | $2,627.64 | $776,613.92 | $689,309.26 | $1,006,505.35 |
| 170 | $776,613.92 | $3,316.79 | $2,638.86 | $773,975.05 | $692,626.05 | $1,012,461.00 |
| 171 | $773,975.05 | $3,305.52 | $2,650.13 | $771,324.92 | $695,931.57 | $1,018,416.65 |
| 172 | $771,324.92 | $3,294.20 | $2,661.45 | $768,663.46 | $699,225.77 | $1,024,372.31 |
| 173 | $768,663.46 | $3,282.83 | $2,672.82 | $765,990.64 | $702,508.60 | $1,030,327.96 |
| 174 | $765,990.64 | $3,271.42 | $2,684.23 | $763,306.41 | $705,780.02 | $1,036,283.61 |
| 175 | $763,306.41 | $3,259.95 | $2,695.70 | $760,610.71 | $709,039.98 | $1,042,239.27 |
| 176 | $760,610.71 | $3,248.44 | $2,707.21 | $757,903.50 | $712,288.42 | $1,048,194.92 |
| 177 | $757,903.50 | $3,236.88 | $2,718.77 | $755,184.73 | $715,525.30 | $1,054,150.57 |
| 178 | $755,184.73 | $3,225.27 | $2,730.38 | $752,454.34 | $718,750.57 | $1,060,106.22 |
| 179 | $752,454.34 | $3,213.61 | $2,742.05 | $749,712.30 | $721,964.17 | $1,066,061.88 |
| 180 | $749,712.30 | $3,201.90 | $2,753.76 | $746,958.54 | $725,166.07 | $1,072,017.53 |
| 181 | $746,958.54 | $3,190.14 | $2,765.52 | $744,193.02 | $728,356.20 | $1,077,973.18 |
| 182 | $744,193.02 | $3,178.32 | $2,777.33 | $741,415.69 | $731,534.53 | $1,083,928.84 |
| 183 | $741,415.69 | $3,166.46 | $2,789.19 | $738,626.50 | $734,700.99 | $1,089,884.49 |
| 184 | $738,626.50 | $3,154.55 | $2,801.10 | $735,825.40 | $737,855.54 | $1,095,840.14 |
| 185 | $735,825.40 | $3,142.59 | $2,813.07 | $733,012.34 | $740,998.13 | $1,101,795.80 |
| 186 | $733,012.34 | $3,130.57 | $2,825.08 | $730,187.26 | $744,128.70 | $1,107,751.45 |
| 187 | $730,187.26 | $3,118.51 | $2,837.14 | $727,350.11 | $747,247.21 | $1,113,707.10 |
| 188 | $727,350.11 | $3,106.39 | $2,849.26 | $724,500.85 | $750,353.60 | $1,119,662.75 |
| 189 | $724,500.85 | $3,094.22 | $2,861.43 | $721,639.42 | $753,447.83 | $1,125,618.41 |
| 190 | $721,639.42 | $3,082.00 | $2,873.65 | $718,765.77 | $756,529.83 | $1,131,574.06 |
| 191 | $718,765.77 | $3,069.73 | $2,885.92 | $715,879.84 | $759,599.56 | $1,137,529.71 |
| 192 | $715,879.84 | $3,057.40 | $2,898.25 | $712,981.59 | $762,656.96 | $1,143,485.37 |
| 193 | $712,981.59 | $3,045.03 | $2,910.63 | $710,070.97 | $765,701.99 | $1,149,441.02 |
| 194 | $710,070.97 | $3,032.59 | $2,923.06 | $707,147.91 | $768,734.58 | $1,155,396.67 |
| 195 | $707,147.91 | $3,020.11 | $2,935.54 | $704,212.37 | $771,754.69 | $1,161,352.32 |
| 196 | $704,212.37 | $3,007.57 | $2,948.08 | $701,264.29 | $774,762.26 | $1,167,307.98 |
| 197 | $701,264.29 | $2,994.98 | $2,960.67 | $698,303.62 | $777,757.25 | $1,173,263.63 |
| 198 | $698,303.62 | $2,982.34 | $2,973.31 | $695,330.30 | $780,739.59 | $1,179,219.28 |
| 199 | $695,330.30 | $2,969.64 | $2,986.01 | $692,344.29 | $783,709.23 | $1,185,174.94 |
| 200 | $692,344.29 | $2,956.89 | $2,998.77 | $689,345.52 | $786,666.11 | $1,191,130.59 |
| 201 | $689,345.52 | $2,944.08 | $3,011.57 | $686,333.95 | $789,610.19 | $1,197,086.24 |
| 202 | $686,333.95 | $2,931.22 | $3,024.44 | $683,309.51 | $792,541.41 | $1,203,041.90 |
| 203 | $683,309.51 | $2,918.30 | $3,037.35 | $680,272.16 | $795,459.71 | $1,208,997.55 |
| 204 | $680,272.16 | $2,905.33 | $3,050.32 | $677,221.84 | $798,365.04 | $1,214,953.20 |
| 205 | $677,221.84 | $2,892.30 | $3,063.35 | $674,158.49 | $801,257.34 | $1,220,908.85 |
| 206 | $674,158.49 | $2,879.22 | $3,076.43 | $671,082.05 | $804,136.56 | $1,226,864.51 |
| 207 | $671,082.05 | $2,866.08 | $3,089.57 | $667,992.48 | $807,002.64 | $1,232,820.16 |
| 208 | $667,992.48 | $2,852.88 | $3,102.77 | $664,889.71 | $809,855.52 | $1,238,775.81 |
| 209 | $664,889.71 | $2,839.63 | $3,116.02 | $661,773.69 | $812,695.16 | $1,244,731.47 |
| 210 | $661,773.69 | $2,826.33 | $3,129.33 | $658,644.36 | $815,521.48 | $1,250,687.12 |
| 211 | $658,644.36 | $2,812.96 | $3,142.69 | $655,501.67 | $818,334.44 | $1,256,642.77 |
| 212 | $655,501.67 | $2,799.54 | $3,156.11 | $652,345.56 | $821,133.98 | $1,262,598.43 |
| 213 | $652,345.56 | $2,786.06 | $3,169.59 | $649,175.96 | $823,920.04 | $1,268,554.08 |
| 214 | $649,175.96 | $2,772.52 | $3,183.13 | $645,992.83 | $826,692.56 | $1,274,509.73 |
| 215 | $645,992.83 | $2,758.93 | $3,196.73 | $642,796.11 | $829,451.49 | $1,280,465.38 |
| 216 | $642,796.11 | $2,745.28 | $3,210.38 | $639,585.73 | $832,196.77 | $1,286,421.04 |
| 217 | $639,585.73 | $2,731.56 | $3,224.09 | $636,361.64 | $834,928.33 | $1,292,376.69 |
| 218 | $636,361.64 | $2,717.79 | $3,237.86 | $633,123.78 | $837,646.12 | $1,298,332.34 |
| 219 | $633,123.78 | $2,703.97 | $3,251.69 | $629,872.09 | $840,350.09 | $1,304,288.00 |
| 220 | $629,872.09 | $2,690.08 | $3,265.57 | $626,606.52 | $843,040.17 | $1,310,243.65 |
| 221 | $626,606.52 | $2,676.13 | $3,279.52 | $623,327.00 | $845,716.30 | $1,316,199.30 |
| 222 | $623,327.00 | $2,662.13 | $3,293.53 | $620,033.47 | $848,378.43 | $1,322,154.95 |
| 223 | $620,033.47 | $2,648.06 | $3,307.59 | $616,725.88 | $851,026.49 | $1,328,110.61 |
| 224 | $616,725.88 | $2,633.93 | $3,321.72 | $613,404.16 | $853,660.42 | $1,334,066.26 |
| 225 | $613,404.16 | $2,619.75 | $3,335.91 | $610,068.25 | $856,280.17 | $1,340,021.91 |
| 226 | $610,068.25 | $2,605.50 | $3,350.15 | $606,718.10 | $858,885.67 | $1,345,977.57 |
| 227 | $606,718.10 | $2,591.19 | $3,364.46 | $603,353.64 | $861,476.86 | $1,351,933.22 |
| 228 | $603,353.64 | $2,576.82 | $3,378.83 | $599,974.81 | $864,053.68 | $1,357,888.87 |
| 229 | $599,974.81 | $2,562.39 | $3,393.26 | $596,581.55 | $866,616.07 | $1,363,844.53 |
| 230 | $596,581.55 | $2,547.90 | $3,407.75 | $593,173.80 | $869,163.97 | $1,369,800.18 |
| 231 | $593,173.80 | $2,533.35 | $3,422.31 | $589,751.49 | $871,697.32 | $1,375,755.83 |
| 232 | $589,751.49 | $2,518.73 | $3,436.92 | $586,314.57 | $874,216.05 | $1,381,711.48 |
| 233 | $586,314.57 | $2,504.05 | $3,451.60 | $582,862.97 | $876,720.10 | $1,387,667.14 |
| 234 | $582,862.97 | $2,489.31 | $3,466.34 | $579,396.62 | $879,209.41 | $1,393,622.79 |
| 235 | $579,396.62 | $2,474.51 | $3,481.15 | $575,915.48 | $881,683.92 | $1,399,578.44 |
| 236 | $575,915.48 | $2,459.64 | $3,496.01 | $572,419.46 | $884,143.56 | $1,405,534.10 |
| 237 | $572,419.46 | $2,444.71 | $3,510.94 | $568,908.52 | $886,588.27 | $1,411,489.75 |
| 238 | $568,908.52 | $2,429.71 | $3,525.94 | $565,382.58 | $889,017.98 | $1,417,445.40 |
| 239 | $565,382.58 | $2,414.65 | $3,541.00 | $561,841.58 | $891,432.64 | $1,423,401.05 |
| 240 | $561,841.58 | $2,399.53 | $3,556.12 | $558,285.46 | $893,832.17 | $1,429,356.71 |
| 241 | $558,285.46 | $2,384.34 | $3,571.31 | $554,714.15 | $896,216.51 | $1,435,312.36 |
| 242 | $554,714.15 | $2,369.09 | $3,586.56 | $551,127.59 | $898,585.60 | $1,441,268.01 |
| 243 | $551,127.59 | $2,353.77 | $3,601.88 | $547,525.71 | $900,939.38 | $1,447,223.67 |
| 244 | $547,525.71 | $2,338.39 | $3,617.26 | $543,908.45 | $903,277.77 | $1,453,179.32 |
| 245 | $543,908.45 | $2,322.94 | $3,632.71 | $540,275.74 | $905,600.71 | $1,459,134.97 |
| 246 | $540,275.74 | $2,307.43 | $3,648.23 | $536,627.51 | $907,908.14 | $1,465,090.63 |
| 247 | $536,627.51 | $2,291.85 | $3,663.81 | $532,963.71 | $910,199.98 | $1,471,046.28 |
| 248 | $532,963.71 | $2,276.20 | $3,679.45 | $529,284.25 | $912,476.18 | $1,477,001.93 |
| 249 | $529,284.25 | $2,260.48 | $3,695.17 | $525,589.08 | $914,736.67 | $1,482,957.58 |
| 250 | $525,589.08 | $2,244.70 | $3,710.95 | $521,878.13 | $916,981.37 | $1,488,913.24 |
| 251 | $521,878.13 | $2,228.85 | $3,726.80 | $518,151.34 | $919,210.23 | $1,494,868.89 |
| 252 | $518,151.34 | $2,212.94 | $3,742.71 | $514,408.62 | $921,423.16 | $1,500,824.54 |
| 253 | $514,408.62 | $2,196.95 | $3,758.70 | $510,649.92 | $923,620.12 | $1,506,780.20 |
| 254 | $510,649.92 | $2,180.90 | $3,774.75 | $506,875.17 | $925,801.02 | $1,512,735.85 |
| 255 | $506,875.17 | $2,164.78 | $3,790.87 | $503,084.30 | $927,965.80 | $1,518,691.50 |
| 256 | $503,084.30 | $2,148.59 | $3,807.06 | $499,277.23 | $930,114.39 | $1,524,647.15 |
| 257 | $499,277.23 | $2,132.33 | $3,823.32 | $495,453.91 | $932,246.72 | $1,530,602.81 |
| 258 | $495,453.91 | $2,116.00 | $3,839.65 | $491,614.26 | $934,362.72 | $1,536,558.46 |
| 259 | $491,614.26 | $2,099.60 | $3,856.05 | $487,758.21 | $936,462.32 | $1,542,514.11 |
| 260 | $487,758.21 | $2,083.13 | $3,872.52 | $483,885.69 | $938,545.45 | $1,548,469.77 |
| 261 | $483,885.69 | $2,066.60 | $3,889.06 | $479,996.63 | $940,612.05 | $1,554,425.42 |
| 262 | $479,996.63 | $2,049.99 | $3,905.67 | $476,090.96 | $942,662.04 | $1,560,381.07 |
| 263 | $476,090.96 | $2,033.31 | $3,922.35 | $472,168.62 | $944,695.34 | $1,566,336.73 |
| 264 | $472,168.62 | $2,016.55 | $3,939.10 | $468,229.52 | $946,711.89 | $1,572,292.38 |
| 265 | $468,229.52 | $1,999.73 | $3,955.92 | $464,273.59 | $948,711.62 | $1,578,248.03 |
| 266 | $464,273.59 | $1,982.84 | $3,972.82 | $460,300.78 | $950,694.46 | $1,584,203.68 |
| 267 | $460,300.78 | $1,965.87 | $3,989.79 | $456,310.99 | $952,660.33 | $1,590,159.34 |
| 268 | $456,310.99 | $1,948.83 | $4,006.82 | $452,304.17 | $954,609.16 | $1,596,114.99 |
| 269 | $452,304.17 | $1,931.72 | $4,023.94 | $448,280.23 | $956,540.87 | $1,602,070.64 |
| 270 | $448,280.23 | $1,914.53 | $4,041.12 | $444,239.11 | $958,455.40 | $1,608,026.30 |
| 271 | $444,239.11 | $1,897.27 | $4,058.38 | $440,180.72 | $960,352.67 | $1,613,981.95 |
| 272 | $440,180.72 | $1,879.94 | $4,075.71 | $436,105.01 | $962,232.61 | $1,619,937.60 |
| 273 | $436,105.01 | $1,862.53 | $4,093.12 | $432,011.89 | $964,095.14 | $1,625,893.25 |
| 274 | $432,011.89 | $1,845.05 | $4,110.60 | $427,901.29 | $965,940.19 | $1,631,848.91 |
| 275 | $427,901.29 | $1,827.50 | $4,128.16 | $423,773.13 | $967,767.69 | $1,637,804.56 |
| 276 | $423,773.13 | $1,809.86 | $4,145.79 | $419,627.34 | $969,577.55 | $1,643,760.21 |
| 277 | $419,627.34 | $1,792.16 | $4,163.49 | $415,463.84 | $971,369.71 | $1,649,715.87 |
| 278 | $415,463.84 | $1,774.38 | $4,181.28 | $411,282.57 | $973,144.09 | $1,655,671.52 |
| 279 | $411,282.57 | $1,756.52 | $4,199.13 | $407,083.44 | $974,900.61 | $1,661,627.17 |
| 280 | $407,083.44 | $1,738.59 | $4,217.07 | $402,866.37 | $976,639.19 | $1,667,582.83 |
| 281 | $402,866.37 | $1,720.58 | $4,235.08 | $398,631.29 | $978,359.77 | $1,673,538.48 |
| 282 | $398,631.29 | $1,702.49 | $4,253.17 | $394,378.12 | $980,062.26 | $1,679,494.13 |
| 283 | $394,378.12 | $1,684.32 | $4,271.33 | $390,106.80 | $981,746.58 | $1,685,449.78 |
| 284 | $390,106.80 | $1,666.08 | $4,289.57 | $385,817.22 | $983,412.66 | $1,691,405.44 |
| 285 | $385,817.22 | $1,647.76 | $4,307.89 | $381,509.33 | $985,060.42 | $1,697,361.09 |
| 286 | $381,509.33 | $1,629.36 | $4,326.29 | $377,183.04 | $986,689.78 | $1,703,316.74 |
| 287 | $377,183.04 | $1,610.89 | $4,344.77 | $372,838.27 | $988,300.67 | $1,709,272.40 |
| 288 | $372,838.27 | $1,592.33 | $4,363.32 | $368,474.95 | $989,893.00 | $1,715,228.05 |
| 289 | $368,474.95 | $1,573.70 | $4,381.96 | $364,092.99 | $991,466.70 | $1,721,183.70 |
| 290 | $364,092.99 | $1,554.98 | $4,400.67 | $359,692.32 | $993,021.68 | $1,727,139.35 |
| 291 | $359,692.32 | $1,536.19 | $4,419.47 | $355,272.85 | $994,557.86 | $1,733,095.01 |
| 292 | $355,272.85 | $1,517.31 | $4,438.34 | $350,834.51 | $996,075.17 | $1,739,050.66 |
| 293 | $350,834.51 | $1,498.36 | $4,457.30 | $346,377.21 | $997,573.53 | $1,745,006.31 |
| 294 | $346,377.21 | $1,479.32 | $4,476.33 | $341,900.88 | $999,052.85 | $1,750,961.97 |
| 295 | $341,900.88 | $1,460.20 | $4,495.45 | $337,405.43 | $1,000,513.05 | $1,756,917.62 |
| 296 | $337,405.43 | $1,441.00 | $4,514.65 | $332,890.78 | $1,001,954.05 | $1,762,873.27 |
| 297 | $332,890.78 | $1,421.72 | $4,533.93 | $328,356.85 | $1,003,375.77 | $1,768,828.93 |
| 298 | $328,356.85 | $1,402.36 | $4,553.30 | $323,803.55 | $1,004,778.13 | $1,774,784.58 |
| 299 | $323,803.55 | $1,382.91 | $4,572.74 | $319,230.81 | $1,006,161.04 | $1,780,740.23 |
| 300 | $319,230.81 | $1,363.38 | $4,592.27 | $314,638.54 | $1,007,524.42 | $1,786,695.88 |
| 301 | $314,638.54 | $1,343.77 | $4,611.88 | $310,026.65 | $1,008,868.19 | $1,792,651.54 |
| 302 | $310,026.65 | $1,324.07 | $4,631.58 | $305,395.07 | $1,010,192.26 | $1,798,607.19 |
| 303 | $305,395.07 | $1,304.29 | $4,651.36 | $300,743.71 | $1,011,496.56 | $1,804,562.84 |
| 304 | $300,743.71 | $1,284.43 | $4,671.23 | $296,072.49 | $1,012,780.98 | $1,810,518.50 |
| 305 | $296,072.49 | $1,264.48 | $4,691.18 | $291,381.31 | $1,014,045.46 | $1,816,474.15 |
| 306 | $291,381.31 | $1,244.44 | $4,711.21 | $286,670.10 | $1,015,289.90 | $1,822,429.80 |
| 307 | $286,670.10 | $1,224.32 | $4,731.33 | $281,938.76 | $1,016,514.22 | $1,828,385.46 |
| 308 | $281,938.76 | $1,204.11 | $4,751.54 | $277,187.22 | $1,017,718.33 | $1,834,341.11 |
| 309 | $277,187.22 | $1,183.82 | $4,771.83 | $272,415.39 | $1,018,902.15 | $1,840,296.76 |
| 310 | $272,415.39 | $1,163.44 | $4,792.21 | $267,623.18 | $1,020,065.59 | $1,846,252.41 |
| 311 | $267,623.18 | $1,142.97 | $4,812.68 | $262,810.50 | $1,021,208.57 | $1,852,208.07 |
| 312 | $262,810.50 | $1,122.42 | $4,833.23 | $257,977.27 | $1,022,330.99 | $1,858,163.72 |
| 313 | $257,977.27 | $1,101.78 | $4,853.88 | $253,123.39 | $1,023,432.77 | $1,864,119.37 |
| 314 | $253,123.39 | $1,081.05 | $4,874.61 | $248,248.79 | $1,024,513.81 | $1,870,075.03 |
| 315 | $248,248.79 | $1,060.23 | $4,895.42 | $243,353.36 | $1,025,574.04 | $1,876,030.68 |
| 316 | $243,353.36 | $1,039.32 | $4,916.33 | $238,437.03 | $1,026,613.36 | $1,881,986.33 |
| 317 | $238,437.03 | $1,018.32 | $4,937.33 | $233,499.70 | $1,027,631.69 | $1,887,941.98 |
| 318 | $233,499.70 | $997.24 | $4,958.41 | $228,541.29 | $1,028,628.93 | $1,893,897.64 |
| 319 | $228,541.29 | $976.06 | $4,979.59 | $223,561.70 | $1,029,604.99 | $1,899,853.29 |
| 320 | $223,561.70 | $954.79 | $5,000.86 | $218,560.84 | $1,030,559.78 | $1,905,808.94 |
| 321 | $218,560.84 | $933.44 | $5,022.22 | $213,538.62 | $1,031,493.22 | $1,911,764.60 |
| 322 | $213,538.62 | $911.99 | $5,043.67 | $208,494.96 | $1,032,405.21 | $1,917,720.25 |
| 323 | $208,494.96 | $890.45 | $5,065.21 | $203,429.75 | $1,033,295.66 | $1,923,675.90 |
| 324 | $203,429.75 | $868.81 | $5,086.84 | $198,342.92 | $1,034,164.47 | $1,929,631.56 |
| 325 | $198,342.92 | $847.09 | $5,108.56 | $193,234.35 | $1,035,011.56 | $1,935,587.21 |
| 326 | $193,234.35 | $825.27 | $5,130.38 | $188,103.97 | $1,035,836.83 | $1,941,542.86 |
| 327 | $188,103.97 | $803.36 | $5,152.29 | $182,951.68 | $1,036,640.19 | $1,947,498.51 |
| 328 | $182,951.68 | $781.36 | $5,174.30 | $177,777.38 | $1,037,421.55 | $1,953,454.17 |
| 329 | $177,777.38 | $759.26 | $5,196.40 | $172,580.99 | $1,038,180.81 | $1,959,409.82 |
| 330 | $172,580.99 | $737.06 | $5,218.59 | $167,362.40 | $1,038,917.87 | $1,965,365.47 |
| 331 | $167,362.40 | $714.78 | $5,240.88 | $162,121.52 | $1,039,632.65 | $1,971,321.13 |
| 332 | $162,121.52 | $692.39 | $5,263.26 | $156,858.26 | $1,040,325.04 | $1,977,276.78 |
| 333 | $156,858.26 | $669.92 | $5,285.74 | $151,572.53 | $1,040,994.96 | $1,983,232.43 |
| 334 | $151,572.53 | $647.34 | $5,308.31 | $146,264.21 | $1,041,642.30 | $1,989,188.08 |
| 335 | $146,264.21 | $624.67 | $5,330.98 | $140,933.23 | $1,042,266.97 | $1,995,143.74 |
| 336 | $140,933.23 | $601.90 | $5,353.75 | $135,579.48 | $1,042,868.87 | $2,001,099.39 |
| 337 | $135,579.48 | $579.04 | $5,376.62 | $130,202.86 | $1,043,447.91 | $2,007,055.04 |
| 338 | $130,202.86 | $556.07 | $5,399.58 | $124,803.29 | $1,044,003.98 | $2,013,010.70 |
| 339 | $124,803.29 | $533.01 | $5,422.64 | $119,380.65 | $1,044,537.00 | $2,018,966.35 |
| 340 | $119,380.65 | $509.85 | $5,445.80 | $113,934.85 | $1,045,046.85 | $2,024,922.00 |
| 341 | $113,934.85 | $486.60 | $5,469.06 | $108,465.79 | $1,045,533.45 | $2,030,877.66 |
| 342 | $108,465.79 | $463.24 | $5,492.41 | $102,973.38 | $1,045,996.69 | $2,036,833.31 |
| 343 | $102,973.38 | $439.78 | $5,515.87 | $97,457.51 | $1,046,436.47 | $2,042,788.96 |
| 344 | $97,457.51 | $416.22 | $5,539.43 | $91,918.08 | $1,046,852.69 | $2,048,744.61 |
| 345 | $91,918.08 | $392.57 | $5,563.09 | $86,354.99 | $1,047,245.26 | $2,054,700.27 |
| 346 | $86,354.99 | $368.81 | $5,586.85 | $80,768.15 | $1,047,614.07 | $2,060,655.92 |
| 347 | $80,768.15 | $344.95 | $5,610.71 | $75,157.44 | $1,047,959.02 | $2,066,611.57 |
| 348 | $75,157.44 | $320.98 | $5,634.67 | $69,522.78 | $1,048,280.00 | $2,072,567.23 |
| 349 | $69,522.78 | $296.92 | $5,658.73 | $63,864.04 | $1,048,576.92 | $2,078,522.88 |
| 350 | $63,864.04 | $272.75 | $5,682.90 | $58,181.14 | $1,048,849.67 | $2,084,478.53 |
| 351 | $58,181.14 | $248.48 | $5,707.17 | $52,473.97 | $1,049,098.16 | $2,090,434.18 |
| 352 | $52,473.97 | $224.11 | $5,731.55 | $46,742.43 | $1,049,322.26 | $2,096,389.84 |
| 353 | $46,742.43 | $199.63 | $5,756.02 | $40,986.40 | $1,049,521.89 | $2,102,345.49 |
| 354 | $40,986.40 | $175.05 | $5,780.61 | $35,205.80 | $1,049,696.94 | $2,108,301.14 |
| 355 | $35,205.80 | $150.36 | $5,805.29 | $29,400.50 | $1,049,847.30 | $2,114,256.80 |
| 356 | $29,400.50 | $125.56 | $5,830.09 | $23,570.41 | $1,049,972.86 | $2,120,212.45 |
| 357 | $23,570.41 | $100.67 | $5,854.99 | $17,715.42 | $1,050,073.53 | $2,126,168.10 |
| 358 | $17,715.42 | $75.66 | $5,879.99 | $11,835.43 | $1,050,149.19 | $2,132,123.76 |
| 359 | $11,835.43 | $50.55 | $5,905.11 | $5,930.33 | $1,050,199.73 | $2,138,079.41 |
| 360 | $5,930.33 | $25.33 | $5,930.33 | $-0.00 | $1,050,225.06 | $2,144,035.06 |