|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,100,000.00 | $3,895.83 | $1,515.51 | $1,098,484.49 | $3,895.83 | $5,411.34 |
| 2 | $1,098,484.49 | $3,890.47 | $1,520.87 | $1,096,963.62 | $7,786.30 | $10,822.68 |
| 3 | $1,096,963.62 | $3,885.08 | $1,526.26 | $1,095,437.36 | $11,671.38 | $16,234.02 |
| 4 | $1,095,437.36 | $3,879.67 | $1,531.66 | $1,093,905.70 | $15,551.05 | $21,645.36 |
| 5 | $1,093,905.70 | $3,874.25 | $1,537.09 | $1,092,368.61 | $19,425.30 | $27,056.69 |
| 6 | $1,092,368.61 | $3,868.81 | $1,542.53 | $1,090,826.07 | $23,294.11 | $32,468.03 |
| 7 | $1,090,826.07 | $3,863.34 | $1,548.00 | $1,089,278.08 | $27,157.45 | $37,879.37 |
| 8 | $1,089,278.08 | $3,857.86 | $1,553.48 | $1,087,724.60 | $31,015.31 | $43,290.71 |
| 9 | $1,087,724.60 | $3,852.36 | $1,558.98 | $1,086,165.62 | $34,867.67 | $48,702.05 |
| 10 | $1,086,165.62 | $3,846.84 | $1,564.50 | $1,084,601.12 | $38,714.50 | $54,113.39 |
| 11 | $1,084,601.12 | $3,841.30 | $1,570.04 | $1,083,031.07 | $42,555.80 | $59,524.73 |
| 12 | $1,083,031.07 | $3,835.74 | $1,575.60 | $1,081,455.47 | $46,391.53 | $64,936.07 |
| 13 | $1,081,455.47 | $3,830.15 | $1,581.18 | $1,079,874.29 | $50,221.69 | $70,347.40 |
| 14 | $1,079,874.29 | $3,824.55 | $1,586.78 | $1,078,287.50 | $54,046.24 | $75,758.74 |
| 15 | $1,078,287.50 | $3,818.93 | $1,592.40 | $1,076,695.10 | $57,865.18 | $81,170.08 |
| 16 | $1,076,695.10 | $3,813.30 | $1,598.04 | $1,075,097.05 | $61,678.47 | $86,581.42 |
| 17 | $1,075,097.05 | $3,807.64 | $1,603.70 | $1,073,493.35 | $65,486.11 | $91,992.76 |
| 18 | $1,073,493.35 | $3,801.96 | $1,609.38 | $1,071,883.97 | $69,288.07 | $97,404.10 |
| 19 | $1,071,883.97 | $3,796.26 | $1,615.08 | $1,070,268.88 | $73,084.32 | $102,815.44 |
| 20 | $1,070,268.88 | $3,790.54 | $1,620.80 | $1,068,648.08 | $76,874.86 | $108,226.78 |
| 21 | $1,068,648.08 | $3,784.80 | $1,626.54 | $1,067,021.54 | $80,659.65 | $113,638.11 |
| 22 | $1,067,021.54 | $3,779.03 | $1,632.30 | $1,065,389.23 | $84,438.69 | $119,049.45 |
| 23 | $1,065,389.23 | $3,773.25 | $1,638.09 | $1,063,751.15 | $88,211.94 | $124,460.79 |
| 24 | $1,063,751.15 | $3,767.45 | $1,643.89 | $1,062,107.26 | $91,979.39 | $129,872.13 |
| 25 | $1,062,107.26 | $3,761.63 | $1,649.71 | $1,060,457.55 | $95,741.02 | $135,283.47 |
| 26 | $1,060,457.55 | $3,755.79 | $1,655.55 | $1,058,802.00 | $99,496.81 | $140,694.81 |
| 27 | $1,058,802.00 | $3,749.92 | $1,661.42 | $1,057,140.59 | $103,246.73 | $146,106.15 |
| 28 | $1,057,140.59 | $3,744.04 | $1,667.30 | $1,055,473.29 | $106,990.77 | $151,517.49 |
| 29 | $1,055,473.29 | $3,738.13 | $1,673.20 | $1,053,800.08 | $110,728.91 | $156,928.83 |
| 30 | $1,053,800.08 | $3,732.21 | $1,679.13 | $1,052,120.95 | $114,461.12 | $162,340.16 |
| 31 | $1,052,120.95 | $3,726.26 | $1,685.08 | $1,050,435.87 | $118,187.38 | $167,751.50 |
| 32 | $1,050,435.87 | $3,720.29 | $1,691.05 | $1,048,744.83 | $121,907.67 | $173,162.84 |
| 33 | $1,048,744.83 | $3,714.30 | $1,697.03 | $1,047,047.80 | $125,621.98 | $178,574.18 |
| 34 | $1,047,047.80 | $3,708.29 | $1,703.04 | $1,045,344.75 | $129,330.27 | $183,985.52 |
| 35 | $1,045,344.75 | $3,702.26 | $1,709.08 | $1,043,635.67 | $133,032.53 | $189,396.86 |
| 36 | $1,043,635.67 | $3,696.21 | $1,715.13 | $1,041,920.55 | $136,728.74 | $194,808.20 |
| 37 | $1,041,920.55 | $3,690.14 | $1,721.20 | $1,040,199.34 | $140,418.88 | $200,219.54 |
| 38 | $1,040,199.34 | $3,684.04 | $1,727.30 | $1,038,472.04 | $144,102.92 | $205,630.87 |
| 39 | $1,038,472.04 | $3,677.92 | $1,733.42 | $1,036,738.63 | $147,780.84 | $211,042.21 |
| 40 | $1,036,738.63 | $3,671.78 | $1,739.56 | $1,034,999.07 | $151,452.62 | $216,453.55 |
| 41 | $1,034,999.07 | $3,665.62 | $1,745.72 | $1,033,253.35 | $155,118.24 | $221,864.89 |
| 42 | $1,033,253.35 | $3,659.44 | $1,751.90 | $1,031,501.45 | $158,777.68 | $227,276.23 |
| 43 | $1,031,501.45 | $3,653.23 | $1,758.10 | $1,029,743.35 | $162,430.92 | $232,687.57 |
| 44 | $1,029,743.35 | $3,647.01 | $1,764.33 | $1,027,979.02 | $166,077.92 | $238,098.91 |
| 45 | $1,027,979.02 | $3,640.76 | $1,770.58 | $1,026,208.44 | $169,718.68 | $243,510.25 |
| 46 | $1,026,208.44 | $3,634.49 | $1,776.85 | $1,024,431.59 | $173,353.17 | $248,921.58 |
| 47 | $1,024,431.59 | $3,628.20 | $1,783.14 | $1,022,648.44 | $176,981.37 | $254,332.92 |
| 48 | $1,022,648.44 | $3,621.88 | $1,789.46 | $1,020,858.98 | $180,603.25 | $259,744.26 |
| 49 | $1,020,858.98 | $3,615.54 | $1,795.80 | $1,019,063.19 | $184,218.79 | $265,155.60 |
| 50 | $1,019,063.19 | $3,609.18 | $1,802.16 | $1,017,261.03 | $187,827.97 | $270,566.94 |
| 51 | $1,017,261.03 | $3,602.80 | $1,808.54 | $1,015,452.49 | $191,430.77 | $275,978.28 |
| 52 | $1,015,452.49 | $3,596.39 | $1,814.94 | $1,013,637.55 | $195,027.16 | $281,389.62 |
| 53 | $1,013,637.55 | $3,589.97 | $1,821.37 | $1,011,816.17 | $198,617.13 | $286,800.96 |
| 54 | $1,011,816.17 | $3,583.52 | $1,827.82 | $1,009,988.35 | $202,200.65 | $292,212.30 |
| 55 | $1,009,988.35 | $3,577.04 | $1,834.30 | $1,008,154.05 | $205,777.69 | $297,623.63 |
| 56 | $1,008,154.05 | $3,570.55 | $1,840.79 | $1,006,313.26 | $209,348.23 | $303,034.97 |
| 57 | $1,006,313.26 | $3,564.03 | $1,847.31 | $1,004,465.95 | $212,912.26 | $308,446.31 |
| 58 | $1,004,465.95 | $3,557.48 | $1,853.86 | $1,002,612.09 | $216,469.74 | $313,857.65 |
| 59 | $1,002,612.09 | $3,550.92 | $1,860.42 | $1,000,751.67 | $220,020.66 | $319,268.99 |
| 60 | $1,000,751.67 | $3,544.33 | $1,867.01 | $998,884.66 | $223,564.99 | $324,680.33 |
| 61 | $998,884.66 | $3,537.72 | $1,873.62 | $997,011.04 | $227,102.71 | $330,091.67 |
| 62 | $997,011.04 | $3,531.08 | $1,880.26 | $995,130.78 | $230,633.79 | $335,503.01 |
| 63 | $995,130.78 | $3,524.42 | $1,886.92 | $993,243.86 | $234,158.21 | $340,914.34 |
| 64 | $993,243.86 | $3,517.74 | $1,893.60 | $991,350.26 | $237,675.95 | $346,325.68 |
| 65 | $991,350.26 | $3,511.03 | $1,900.31 | $989,449.96 | $241,186.98 | $351,737.02 |
| 66 | $989,449.96 | $3,504.30 | $1,907.04 | $987,542.92 | $244,691.28 | $357,148.36 |
| 67 | $987,542.92 | $3,497.55 | $1,913.79 | $985,629.13 | $248,188.83 | $362,559.70 |
| 68 | $985,629.13 | $3,490.77 | $1,920.57 | $983,708.56 | $251,679.60 | $367,971.04 |
| 69 | $983,708.56 | $3,483.97 | $1,927.37 | $981,781.19 | $255,163.57 | $373,382.38 |
| 70 | $981,781.19 | $3,477.14 | $1,934.20 | $979,846.99 | $258,640.71 | $378,793.72 |
| 71 | $979,846.99 | $3,470.29 | $1,941.05 | $977,905.95 | $262,111.00 | $384,205.05 |
| 72 | $977,905.95 | $3,463.42 | $1,947.92 | $975,958.02 | $265,574.42 | $389,616.39 |
| 73 | $975,958.02 | $3,456.52 | $1,954.82 | $974,003.20 | $269,030.94 | $395,027.73 |
| 74 | $974,003.20 | $3,449.59 | $1,961.74 | $972,041.46 | $272,480.53 | $400,439.07 |
| 75 | $972,041.46 | $3,442.65 | $1,968.69 | $970,072.77 | $275,923.18 | $405,850.41 |
| 76 | $970,072.77 | $3,435.67 | $1,975.66 | $968,097.10 | $279,358.85 | $411,261.75 |
| 77 | $968,097.10 | $3,428.68 | $1,982.66 | $966,114.44 | $282,787.53 | $416,673.09 |
| 78 | $966,114.44 | $3,421.66 | $1,989.68 | $964,124.76 | $286,209.18 | $422,084.43 |
| 79 | $964,124.76 | $3,414.61 | $1,996.73 | $962,128.03 | $289,623.79 | $427,495.77 |
| 80 | $962,128.03 | $3,407.54 | $2,003.80 | $960,124.23 | $293,031.33 | $432,907.10 |
| 81 | $960,124.23 | $3,400.44 | $2,010.90 | $958,113.33 | $296,431.77 | $438,318.44 |
| 82 | $958,113.33 | $3,393.32 | $2,018.02 | $956,095.31 | $299,825.09 | $443,729.78 |
| 83 | $956,095.31 | $3,386.17 | $2,025.17 | $954,070.14 | $303,211.26 | $449,141.12 |
| 84 | $954,070.14 | $3,379.00 | $2,032.34 | $952,037.80 | $306,590.26 | $454,552.46 |
| 85 | $952,037.80 | $3,371.80 | $2,039.54 | $949,998.26 | $309,962.06 | $459,963.80 |
| 86 | $949,998.26 | $3,364.58 | $2,046.76 | $947,951.50 | $313,326.63 | $465,375.14 |
| 87 | $947,951.50 | $3,357.33 | $2,054.01 | $945,897.49 | $316,683.96 | $470,786.48 |
| 88 | $945,897.49 | $3,350.05 | $2,061.29 | $943,836.20 | $320,034.02 | $476,197.81 |
| 89 | $943,836.20 | $3,342.75 | $2,068.59 | $941,767.62 | $323,376.77 | $481,609.15 |
| 90 | $941,767.62 | $3,335.43 | $2,075.91 | $939,691.70 | $326,712.20 | $487,020.49 |
| 91 | $939,691.70 | $3,328.07 | $2,083.26 | $937,608.44 | $330,040.27 | $492,431.83 |
| 92 | $937,608.44 | $3,320.70 | $2,090.64 | $935,517.80 | $333,360.97 | $497,843.17 |
| 93 | $935,517.80 | $3,313.29 | $2,098.05 | $933,419.75 | $336,674.26 | $503,254.51 |
| 94 | $933,419.75 | $3,305.86 | $2,105.48 | $931,314.27 | $339,980.12 | $508,665.85 |
| 95 | $931,314.27 | $3,298.40 | $2,112.93 | $929,201.34 | $343,278.53 | $514,077.19 |
| 96 | $929,201.34 | $3,290.92 | $2,120.42 | $927,080.92 | $346,569.45 | $519,488.52 |
| 97 | $927,080.92 | $3,283.41 | $2,127.93 | $924,953.00 | $349,852.86 | $524,899.86 |
| 98 | $924,953.00 | $3,275.88 | $2,135.46 | $922,817.53 | $353,128.73 | $530,311.20 |
| 99 | $922,817.53 | $3,268.31 | $2,143.03 | $920,674.51 | $356,397.05 | $535,722.54 |
| 100 | $920,674.51 | $3,260.72 | $2,150.62 | $918,523.89 | $359,657.77 | $541,133.88 |
| 101 | $918,523.89 | $3,253.11 | $2,158.23 | $916,365.66 | $362,910.87 | $546,545.22 |
| 102 | $916,365.66 | $3,245.46 | $2,165.88 | $914,199.78 | $366,156.34 | $551,956.56 |
| 103 | $914,199.78 | $3,237.79 | $2,173.55 | $912,026.23 | $369,394.13 | $557,367.90 |
| 104 | $912,026.23 | $3,230.09 | $2,181.25 | $909,844.98 | $372,624.22 | $562,779.24 |
| 105 | $909,844.98 | $3,222.37 | $2,188.97 | $907,656.01 | $375,846.59 | $568,190.57 |
| 106 | $907,656.01 | $3,214.62 | $2,196.72 | $905,459.29 | $379,061.20 | $573,601.91 |
| 107 | $905,459.29 | $3,206.83 | $2,204.50 | $903,254.79 | $382,268.04 | $579,013.25 |
| 108 | $903,254.79 | $3,199.03 | $2,212.31 | $901,042.47 | $385,467.06 | $584,424.59 |
| 109 | $901,042.47 | $3,191.19 | $2,220.15 | $898,822.33 | $388,658.26 | $589,835.93 |
| 110 | $898,822.33 | $3,183.33 | $2,228.01 | $896,594.32 | $391,841.59 | $595,247.27 |
| 111 | $896,594.32 | $3,175.44 | $2,235.90 | $894,358.42 | $395,017.02 | $600,658.61 |
| 112 | $894,358.42 | $3,167.52 | $2,243.82 | $892,114.60 | $398,184.54 | $606,069.95 |
| 113 | $892,114.60 | $3,159.57 | $2,251.77 | $889,862.83 | $401,344.12 | $611,481.28 |
| 114 | $889,862.83 | $3,151.60 | $2,259.74 | $887,603.09 | $404,495.71 | $616,892.62 |
| 115 | $887,603.09 | $3,143.59 | $2,267.74 | $885,335.35 | $407,639.31 | $622,303.96 |
| 116 | $885,335.35 | $3,135.56 | $2,275.78 | $883,059.57 | $410,774.87 | $627,715.30 |
| 117 | $883,059.57 | $3,127.50 | $2,283.84 | $880,775.73 | $413,902.37 | $633,126.64 |
| 118 | $880,775.73 | $3,119.41 | $2,291.92 | $878,483.81 | $417,021.79 | $638,537.98 |
| 119 | $878,483.81 | $3,111.30 | $2,300.04 | $876,183.77 | $420,133.08 | $643,949.32 |
| 120 | $876,183.77 | $3,103.15 | $2,308.19 | $873,875.58 | $423,236.24 | $649,360.66 |
| 121 | $873,875.58 | $3,094.98 | $2,316.36 | $871,559.22 | $426,331.21 | $654,772.00 |
| 122 | $871,559.22 | $3,086.77 | $2,324.57 | $869,234.65 | $429,417.98 | $660,183.33 |
| 123 | $869,234.65 | $3,078.54 | $2,332.80 | $866,901.85 | $432,496.52 | $665,594.67 |
| 124 | $866,901.85 | $3,070.28 | $2,341.06 | $864,560.79 | $435,566.80 | $671,006.01 |
| 125 | $864,560.79 | $3,061.99 | $2,349.35 | $862,211.44 | $438,628.79 | $676,417.35 |
| 126 | $862,211.44 | $3,053.67 | $2,357.67 | $859,853.76 | $441,682.45 | $681,828.69 |
| 127 | $859,853.76 | $3,045.32 | $2,366.02 | $857,487.74 | $444,727.77 | $687,240.03 |
| 128 | $857,487.74 | $3,036.94 | $2,374.40 | $855,113.34 | $447,764.70 | $692,651.37 |
| 129 | $855,113.34 | $3,028.53 | $2,382.81 | $852,730.52 | $450,793.23 | $698,062.71 |
| 130 | $852,730.52 | $3,020.09 | $2,391.25 | $850,339.27 | $453,813.32 | $703,474.04 |
| 131 | $850,339.27 | $3,011.62 | $2,399.72 | $847,939.55 | $456,824.93 | $708,885.38 |
| 132 | $847,939.55 | $3,003.12 | $2,408.22 | $845,531.33 | $459,828.05 | $714,296.72 |
| 133 | $845,531.33 | $2,994.59 | $2,416.75 | $843,114.58 | $462,822.64 | $719,708.06 |
| 134 | $843,114.58 | $2,986.03 | $2,425.31 | $840,689.28 | $465,808.67 | $725,119.40 |
| 135 | $840,689.28 | $2,977.44 | $2,433.90 | $838,255.38 | $468,786.12 | $730,530.74 |
| 136 | $838,255.38 | $2,968.82 | $2,442.52 | $835,812.86 | $471,754.94 | $735,942.08 |
| 137 | $835,812.86 | $2,960.17 | $2,451.17 | $833,361.69 | $474,715.11 | $741,353.42 |
| 138 | $833,361.69 | $2,951.49 | $2,459.85 | $830,901.84 | $477,666.60 | $746,764.75 |
| 139 | $830,901.84 | $2,942.78 | $2,468.56 | $828,433.28 | $480,609.37 | $752,176.09 |
| 140 | $828,433.28 | $2,934.03 | $2,477.30 | $825,955.98 | $483,543.41 | $757,587.43 |
| 141 | $825,955.98 | $2,925.26 | $2,486.08 | $823,469.90 | $486,468.67 | $762,998.77 |
| 142 | $823,469.90 | $2,916.46 | $2,494.88 | $820,975.02 | $489,385.13 | $768,410.11 |
| 143 | $820,975.02 | $2,907.62 | $2,503.72 | $818,471.30 | $492,292.75 | $773,821.45 |
| 144 | $818,471.30 | $2,898.75 | $2,512.59 | $815,958.71 | $495,191.50 | $779,232.79 |
| 145 | $815,958.71 | $2,889.85 | $2,521.49 | $813,437.23 | $498,081.35 | $784,644.13 |
| 146 | $813,437.23 | $2,880.92 | $2,530.42 | $810,906.81 | $500,962.28 | $790,055.47 |
| 147 | $810,906.81 | $2,871.96 | $2,539.38 | $808,367.43 | $503,834.24 | $795,466.80 |
| 148 | $808,367.43 | $2,862.97 | $2,548.37 | $805,819.06 | $506,697.20 | $800,878.14 |
| 149 | $805,819.06 | $2,853.94 | $2,557.40 | $803,261.67 | $509,551.15 | $806,289.48 |
| 150 | $803,261.67 | $2,844.89 | $2,566.45 | $800,695.21 | $512,396.03 | $811,700.82 |
| 151 | $800,695.21 | $2,835.80 | $2,575.54 | $798,119.67 | $515,231.83 | $817,112.16 |
| 152 | $798,119.67 | $2,826.67 | $2,584.66 | $795,535.00 | $518,058.50 | $822,523.50 |
| 153 | $795,535.00 | $2,817.52 | $2,593.82 | $792,941.19 | $520,876.02 | $827,934.84 |
| 154 | $792,941.19 | $2,808.33 | $2,603.01 | $790,338.18 | $523,684.36 | $833,346.18 |
| 155 | $790,338.18 | $2,799.11 | $2,612.22 | $787,725.96 | $526,483.47 | $838,757.51 |
| 156 | $787,725.96 | $2,789.86 | $2,621.48 | $785,104.48 | $529,273.33 | $844,168.85 |
| 157 | $785,104.48 | $2,780.58 | $2,630.76 | $782,473.72 | $532,053.91 | $849,580.19 |
| 158 | $782,473.72 | $2,771.26 | $2,640.08 | $779,833.64 | $534,825.17 | $854,991.53 |
| 159 | $779,833.64 | $2,761.91 | $2,649.43 | $777,184.21 | $537,587.08 | $860,402.87 |
| 160 | $777,184.21 | $2,752.53 | $2,658.81 | $774,525.40 | $540,339.61 | $865,814.21 |
| 161 | $774,525.40 | $2,743.11 | $2,668.23 | $771,857.17 | $543,082.72 | $871,225.55 |
| 162 | $771,857.17 | $2,733.66 | $2,677.68 | $769,179.50 | $545,816.38 | $876,636.89 |
| 163 | $769,179.50 | $2,724.18 | $2,687.16 | $766,492.33 | $548,540.56 | $882,048.22 |
| 164 | $766,492.33 | $2,714.66 | $2,696.68 | $763,795.66 | $551,255.22 | $887,459.56 |
| 165 | $763,795.66 | $2,705.11 | $2,706.23 | $761,089.43 | $553,960.33 | $892,870.90 |
| 166 | $761,089.43 | $2,695.53 | $2,715.81 | $758,373.61 | $556,655.85 | $898,282.24 |
| 167 | $758,373.61 | $2,685.91 | $2,725.43 | $755,648.18 | $559,341.76 | $903,693.58 |
| 168 | $755,648.18 | $2,676.25 | $2,735.08 | $752,913.10 | $562,018.01 | $909,104.92 |
| 169 | $752,913.10 | $2,666.57 | $2,744.77 | $750,168.32 | $564,684.58 | $914,516.26 |
| 170 | $750,168.32 | $2,656.85 | $2,754.49 | $747,413.83 | $567,341.43 | $919,927.60 |
| 171 | $747,413.83 | $2,647.09 | $2,764.25 | $744,649.58 | $569,988.52 | $925,338.94 |
| 172 | $744,649.58 | $2,637.30 | $2,774.04 | $741,875.55 | $572,625.82 | $930,750.27 |
| 173 | $741,875.55 | $2,627.48 | $2,783.86 | $739,091.68 | $575,253.29 | $936,161.61 |
| 174 | $739,091.68 | $2,617.62 | $2,793.72 | $736,297.96 | $577,870.91 | $941,572.95 |
| 175 | $736,297.96 | $2,607.72 | $2,803.62 | $733,494.34 | $580,478.63 | $946,984.29 |
| 176 | $733,494.34 | $2,597.79 | $2,813.55 | $730,680.80 | $583,076.43 | $952,395.63 |
| 177 | $730,680.80 | $2,587.83 | $2,823.51 | $727,857.29 | $585,664.25 | $957,806.97 |
| 178 | $727,857.29 | $2,577.83 | $2,833.51 | $725,023.77 | $588,242.08 | $963,218.31 |
| 179 | $725,023.77 | $2,567.79 | $2,843.55 | $722,180.23 | $590,809.87 | $968,629.65 |
| 180 | $722,180.23 | $2,557.72 | $2,853.62 | $719,326.61 | $593,367.60 | $974,040.98 |
| 181 | $719,326.61 | $2,547.62 | $2,863.72 | $716,462.89 | $595,915.21 | $979,452.32 |
| 182 | $716,462.89 | $2,537.47 | $2,873.87 | $713,589.02 | $598,452.68 | $984,863.66 |
| 183 | $713,589.02 | $2,527.29 | $2,884.04 | $710,704.98 | $600,979.98 | $990,275.00 |
| 184 | $710,704.98 | $2,517.08 | $2,894.26 | $707,810.72 | $603,497.06 | $995,686.34 |
| 185 | $707,810.72 | $2,506.83 | $2,904.51 | $704,906.21 | $606,003.89 | $1,001,097.68 |
| 186 | $704,906.21 | $2,496.54 | $2,914.80 | $701,991.41 | $608,500.43 | $1,006,509.02 |
| 187 | $701,991.41 | $2,486.22 | $2,925.12 | $699,066.29 | $610,986.65 | $1,011,920.36 |
| 188 | $699,066.29 | $2,475.86 | $2,935.48 | $696,130.82 | $613,462.51 | $1,017,331.69 |
| 189 | $696,130.82 | $2,465.46 | $2,945.88 | $693,184.94 | $615,927.97 | $1,022,743.03 |
| 190 | $693,184.94 | $2,455.03 | $2,956.31 | $690,228.63 | $618,383.00 | $1,028,154.37 |
| 191 | $690,228.63 | $2,444.56 | $2,966.78 | $687,261.85 | $620,827.56 | $1,033,565.71 |
| 192 | $687,261.85 | $2,434.05 | $2,977.29 | $684,284.57 | $623,261.62 | $1,038,977.05 |
| 193 | $684,284.57 | $2,423.51 | $2,987.83 | $681,296.73 | $625,685.12 | $1,044,388.39 |
| 194 | $681,296.73 | $2,412.93 | $2,998.41 | $678,298.32 | $628,098.05 | $1,049,799.73 |
| 195 | $678,298.32 | $2,402.31 | $3,009.03 | $675,289.29 | $630,500.36 | $1,055,211.07 |
| 196 | $675,289.29 | $2,391.65 | $3,019.69 | $672,269.60 | $632,892.01 | $1,060,622.41 |
| 197 | $672,269.60 | $2,380.95 | $3,030.38 | $669,239.22 | $635,272.96 | $1,066,033.74 |
| 198 | $669,239.22 | $2,370.22 | $3,041.12 | $666,198.10 | $637,643.18 | $1,071,445.08 |
| 199 | $666,198.10 | $2,359.45 | $3,051.89 | $663,146.21 | $640,002.63 | $1,076,856.42 |
| 200 | $663,146.21 | $2,348.64 | $3,062.70 | $660,083.52 | $642,351.28 | $1,082,267.76 |
| 201 | $660,083.52 | $2,337.80 | $3,073.54 | $657,009.97 | $644,689.07 | $1,087,679.10 |
| 202 | $657,009.97 | $2,326.91 | $3,084.43 | $653,925.54 | $647,015.98 | $1,093,090.44 |
| 203 | $653,925.54 | $2,315.99 | $3,095.35 | $650,830.19 | $649,331.97 | $1,098,501.78 |
| 204 | $650,830.19 | $2,305.02 | $3,106.32 | $647,723.88 | $651,636.99 | $1,103,913.12 |
| 205 | $647,723.88 | $2,294.02 | $3,117.32 | $644,606.56 | $653,931.01 | $1,109,324.45 |
| 206 | $644,606.56 | $2,282.98 | $3,128.36 | $641,478.20 | $656,214.00 | $1,114,735.79 |
| 207 | $641,478.20 | $2,271.90 | $3,139.44 | $638,338.77 | $658,485.90 | $1,120,147.13 |
| 208 | $638,338.77 | $2,260.78 | $3,150.56 | $635,188.21 | $660,746.68 | $1,125,558.47 |
| 209 | $635,188.21 | $2,249.62 | $3,161.71 | $632,026.50 | $662,996.31 | $1,130,969.81 |
| 210 | $632,026.50 | $2,238.43 | $3,172.91 | $628,853.59 | $665,234.73 | $1,136,381.15 |
| 211 | $628,853.59 | $2,227.19 | $3,184.15 | $625,669.44 | $667,461.92 | $1,141,792.49 |
| 212 | $625,669.44 | $2,215.91 | $3,195.43 | $622,474.01 | $669,677.84 | $1,147,203.83 |
| 213 | $622,474.01 | $2,204.60 | $3,206.74 | $619,267.27 | $671,882.43 | $1,152,615.16 |
| 214 | $619,267.27 | $2,193.24 | $3,218.10 | $616,049.17 | $674,075.67 | $1,158,026.50 |
| 215 | $616,049.17 | $2,181.84 | $3,229.50 | $612,819.67 | $676,257.51 | $1,163,437.84 |
| 216 | $612,819.67 | $2,170.40 | $3,240.94 | $609,578.73 | $678,427.91 | $1,168,849.18 |
| 217 | $609,578.73 | $2,158.92 | $3,252.41 | $606,326.32 | $680,586.84 | $1,174,260.52 |
| 218 | $606,326.32 | $2,147.41 | $3,263.93 | $603,062.38 | $682,734.24 | $1,179,671.86 |
| 219 | $603,062.38 | $2,135.85 | $3,275.49 | $599,786.89 | $684,870.09 | $1,185,083.20 |
| 220 | $599,786.89 | $2,124.25 | $3,287.09 | $596,499.80 | $686,994.33 | $1,190,494.54 |
| 221 | $596,499.80 | $2,112.60 | $3,298.74 | $593,201.06 | $689,106.94 | $1,195,905.88 |
| 222 | $593,201.06 | $2,100.92 | $3,310.42 | $589,890.64 | $691,207.86 | $1,201,317.21 |
| 223 | $589,890.64 | $2,089.20 | $3,322.14 | $586,568.50 | $693,297.05 | $1,206,728.55 |
| 224 | $586,568.50 | $2,077.43 | $3,333.91 | $583,234.59 | $695,374.48 | $1,212,139.89 |
| 225 | $583,234.59 | $2,065.62 | $3,345.72 | $579,888.88 | $697,440.11 | $1,217,551.23 |
| 226 | $579,888.88 | $2,053.77 | $3,357.57 | $576,531.31 | $699,493.88 | $1,222,962.57 |
| 227 | $576,531.31 | $2,041.88 | $3,369.46 | $573,161.85 | $701,535.76 | $1,228,373.91 |
| 228 | $573,161.85 | $2,029.95 | $3,381.39 | $569,780.46 | $703,565.71 | $1,233,785.25 |
| 229 | $569,780.46 | $2,017.97 | $3,393.37 | $566,387.10 | $705,583.68 | $1,239,196.59 |
| 230 | $566,387.10 | $2,005.95 | $3,405.38 | $562,981.71 | $707,589.64 | $1,244,607.92 |
| 231 | $562,981.71 | $1,993.89 | $3,417.45 | $559,564.27 | $709,583.53 | $1,250,019.26 |
| 232 | $559,564.27 | $1,981.79 | $3,429.55 | $556,134.72 | $711,565.32 | $1,255,430.60 |
| 233 | $556,134.72 | $1,969.64 | $3,441.70 | $552,693.02 | $713,534.96 | $1,260,841.94 |
| 234 | $552,693.02 | $1,957.45 | $3,453.88 | $549,239.14 | $715,492.42 | $1,266,253.28 |
| 235 | $549,239.14 | $1,945.22 | $3,466.12 | $545,773.02 | $717,437.64 | $1,271,664.62 |
| 236 | $545,773.02 | $1,932.95 | $3,478.39 | $542,294.63 | $719,370.59 | $1,277,075.96 |
| 237 | $542,294.63 | $1,920.63 | $3,490.71 | $538,803.92 | $721,291.21 | $1,282,487.30 |
| 238 | $538,803.92 | $1,908.26 | $3,503.07 | $535,300.84 | $723,199.48 | $1,287,898.63 |
| 239 | $535,300.84 | $1,895.86 | $3,515.48 | $531,785.36 | $725,095.34 | $1,293,309.97 |
| 240 | $531,785.36 | $1,883.41 | $3,527.93 | $528,257.43 | $726,978.74 | $1,298,721.31 |
| 241 | $528,257.43 | $1,870.91 | $3,540.43 | $524,717.00 | $728,849.65 | $1,304,132.65 |
| 242 | $524,717.00 | $1,858.37 | $3,552.97 | $521,164.04 | $730,708.03 | $1,309,543.99 |
| 243 | $521,164.04 | $1,845.79 | $3,565.55 | $517,598.49 | $732,553.82 | $1,314,955.33 |
| 244 | $517,598.49 | $1,833.16 | $3,578.18 | $514,020.31 | $734,386.98 | $1,320,366.67 |
| 245 | $514,020.31 | $1,820.49 | $3,590.85 | $510,429.46 | $736,207.47 | $1,325,778.01 |
| 246 | $510,429.46 | $1,807.77 | $3,603.57 | $506,825.89 | $738,015.24 | $1,331,189.35 |
| 247 | $506,825.89 | $1,795.01 | $3,616.33 | $503,209.56 | $739,810.24 | $1,336,600.68 |
| 248 | $503,209.56 | $1,782.20 | $3,629.14 | $499,580.42 | $741,592.45 | $1,342,012.02 |
| 249 | $499,580.42 | $1,769.35 | $3,641.99 | $495,938.43 | $743,361.79 | $1,347,423.36 |
| 250 | $495,938.43 | $1,756.45 | $3,654.89 | $492,283.54 | $745,118.24 | $1,352,834.70 |
| 251 | $492,283.54 | $1,743.50 | $3,667.83 | $488,615.71 | $746,861.75 | $1,358,246.04 |
| 252 | $488,615.71 | $1,730.51 | $3,680.82 | $484,934.88 | $748,592.26 | $1,363,657.38 |
| 253 | $484,934.88 | $1,717.48 | $3,693.86 | $481,241.02 | $750,309.74 | $1,369,068.72 |
| 254 | $481,241.02 | $1,704.40 | $3,706.94 | $477,534.08 | $752,014.13 | $1,374,480.06 |
| 255 | $477,534.08 | $1,691.27 | $3,720.07 | $473,814.00 | $753,705.40 | $1,379,891.39 |
| 256 | $473,814.00 | $1,678.09 | $3,733.25 | $470,080.76 | $755,383.49 | $1,385,302.73 |
| 257 | $470,080.76 | $1,664.87 | $3,746.47 | $466,334.29 | $757,048.36 | $1,390,714.07 |
| 258 | $466,334.29 | $1,651.60 | $3,759.74 | $462,574.55 | $758,699.96 | $1,396,125.41 |
| 259 | $462,574.55 | $1,638.28 | $3,773.05 | $458,801.50 | $760,338.24 | $1,401,536.75 |
| 260 | $458,801.50 | $1,624.92 | $3,786.42 | $455,015.08 | $761,963.17 | $1,406,948.09 |
| 261 | $455,015.08 | $1,611.51 | $3,799.83 | $451,215.25 | $763,574.68 | $1,412,359.43 |
| 262 | $451,215.25 | $1,598.05 | $3,813.28 | $447,401.97 | $765,172.73 | $1,417,770.77 |
| 263 | $447,401.97 | $1,584.55 | $3,826.79 | $443,575.18 | $766,757.28 | $1,423,182.10 |
| 264 | $443,575.18 | $1,571.00 | $3,840.34 | $439,734.83 | $768,328.28 | $1,428,593.44 |
| 265 | $439,734.83 | $1,557.39 | $3,853.94 | $435,880.89 | $769,885.67 | $1,434,004.78 |
| 266 | $435,880.89 | $1,543.74 | $3,867.59 | $432,013.29 | $771,429.42 | $1,439,416.12 |
| 267 | $432,013.29 | $1,530.05 | $3,881.29 | $428,132.00 | $772,959.46 | $1,444,827.46 |
| 268 | $428,132.00 | $1,516.30 | $3,895.04 | $424,236.96 | $774,475.76 | $1,450,238.80 |
| 269 | $424,236.96 | $1,502.51 | $3,908.83 | $420,328.13 | $775,978.27 | $1,455,650.14 |
| 270 | $420,328.13 | $1,488.66 | $3,922.68 | $416,405.46 | $777,466.93 | $1,461,061.48 |
| 271 | $416,405.46 | $1,474.77 | $3,936.57 | $412,468.89 | $778,941.70 | $1,466,472.82 |
| 272 | $412,468.89 | $1,460.83 | $3,950.51 | $408,518.37 | $780,402.53 | $1,471,884.15 |
| 273 | $408,518.37 | $1,446.84 | $3,964.50 | $404,553.87 | $781,849.36 | $1,477,295.49 |
| 274 | $404,553.87 | $1,432.79 | $3,978.54 | $400,575.33 | $783,282.16 | $1,482,706.83 |
| 275 | $400,575.33 | $1,418.70 | $3,992.63 | $396,582.69 | $784,700.86 | $1,488,118.17 |
| 276 | $396,582.69 | $1,404.56 | $4,006.78 | $392,575.92 | $786,105.43 | $1,493,529.51 |
| 277 | $392,575.92 | $1,390.37 | $4,020.97 | $388,554.95 | $787,495.80 | $1,498,940.85 |
| 278 | $388,554.95 | $1,376.13 | $4,035.21 | $384,519.75 | $788,871.93 | $1,504,352.19 |
| 279 | $384,519.75 | $1,361.84 | $4,049.50 | $380,470.25 | $790,233.77 | $1,509,763.53 |
| 280 | $380,470.25 | $1,347.50 | $4,063.84 | $376,406.41 | $791,581.27 | $1,515,174.86 |
| 281 | $376,406.41 | $1,333.11 | $4,078.23 | $372,328.17 | $792,914.38 | $1,520,586.20 |
| 282 | $372,328.17 | $1,318.66 | $4,092.68 | $368,235.50 | $794,233.04 | $1,525,997.54 |
| 283 | $368,235.50 | $1,304.17 | $4,107.17 | $364,128.33 | $795,537.21 | $1,531,408.88 |
| 284 | $364,128.33 | $1,289.62 | $4,121.72 | $360,006.61 | $796,826.83 | $1,536,820.22 |
| 285 | $360,006.61 | $1,275.02 | $4,136.32 | $355,870.29 | $798,101.85 | $1,542,231.56 |
| 286 | $355,870.29 | $1,260.37 | $4,150.96 | $351,719.33 | $799,362.23 | $1,547,642.90 |
| 287 | $351,719.33 | $1,245.67 | $4,165.67 | $347,553.66 | $800,607.90 | $1,553,054.24 |
| 288 | $347,553.66 | $1,230.92 | $4,180.42 | $343,373.24 | $801,838.82 | $1,558,465.57 |
| 289 | $343,373.24 | $1,216.11 | $4,195.23 | $339,178.02 | $803,054.93 | $1,563,876.91 |
| 290 | $339,178.02 | $1,201.26 | $4,210.08 | $334,967.93 | $804,256.19 | $1,569,288.25 |
| 291 | $334,967.93 | $1,186.34 | $4,224.99 | $330,742.94 | $805,442.53 | $1,574,699.59 |
| 292 | $330,742.94 | $1,171.38 | $4,239.96 | $326,502.98 | $806,613.91 | $1,580,110.93 |
| 293 | $326,502.98 | $1,156.36 | $4,254.97 | $322,248.01 | $807,770.28 | $1,585,522.27 |
| 294 | $322,248.01 | $1,141.30 | $4,270.04 | $317,977.96 | $808,911.57 | $1,590,933.61 |
| 295 | $317,977.96 | $1,126.17 | $4,285.17 | $313,692.80 | $810,037.74 | $1,596,344.95 |
| 296 | $313,692.80 | $1,111.00 | $4,300.34 | $309,392.45 | $811,148.74 | $1,601,756.29 |
| 297 | $309,392.45 | $1,095.76 | $4,315.57 | $305,076.88 | $812,244.50 | $1,607,167.62 |
| 298 | $305,076.88 | $1,080.48 | $4,330.86 | $300,746.02 | $813,324.99 | $1,612,578.96 |
| 299 | $300,746.02 | $1,065.14 | $4,346.20 | $296,399.83 | $814,390.13 | $1,617,990.30 |
| 300 | $296,399.83 | $1,049.75 | $4,361.59 | $292,038.24 | $815,439.88 | $1,623,401.64 |
| 301 | $292,038.24 | $1,034.30 | $4,377.04 | $287,661.20 | $816,474.18 | $1,628,812.98 |
| 302 | $287,661.20 | $1,018.80 | $4,392.54 | $283,268.66 | $817,492.98 | $1,634,224.32 |
| 303 | $283,268.66 | $1,003.24 | $4,408.10 | $278,860.57 | $818,496.22 | $1,639,635.66 |
| 304 | $278,860.57 | $987.63 | $4,423.71 | $274,436.86 | $819,483.85 | $1,645,047.00 |
| 305 | $274,436.86 | $971.96 | $4,439.37 | $269,997.48 | $820,455.82 | $1,650,458.33 |
| 306 | $269,997.48 | $956.24 | $4,455.10 | $265,542.39 | $821,412.06 | $1,655,869.67 |
| 307 | $265,542.39 | $940.46 | $4,470.88 | $261,071.51 | $822,352.52 | $1,661,281.01 |
| 308 | $261,071.51 | $924.63 | $4,486.71 | $256,584.80 | $823,277.15 | $1,666,692.35 |
| 309 | $256,584.80 | $908.74 | $4,502.60 | $252,082.20 | $824,185.89 | $1,672,103.69 |
| 310 | $252,082.20 | $892.79 | $4,518.55 | $247,563.65 | $825,078.68 | $1,677,515.03 |
| 311 | $247,563.65 | $876.79 | $4,534.55 | $243,029.10 | $825,955.47 | $1,682,926.37 |
| 312 | $243,029.10 | $860.73 | $4,550.61 | $238,478.49 | $826,816.19 | $1,688,337.71 |
| 313 | $238,478.49 | $844.61 | $4,566.73 | $233,911.76 | $827,660.81 | $1,693,749.04 |
| 314 | $233,911.76 | $828.44 | $4,582.90 | $229,328.86 | $828,489.24 | $1,699,160.38 |
| 315 | $229,328.86 | $812.21 | $4,599.13 | $224,729.73 | $829,301.45 | $1,704,571.72 |
| 316 | $224,729.73 | $795.92 | $4,615.42 | $220,114.31 | $830,097.37 | $1,709,983.06 |
| 317 | $220,114.31 | $779.57 | $4,631.77 | $215,482.54 | $830,876.94 | $1,715,394.40 |
| 318 | $215,482.54 | $763.17 | $4,648.17 | $210,834.37 | $831,640.11 | $1,720,805.74 |
| 319 | $210,834.37 | $746.71 | $4,664.63 | $206,169.73 | $832,386.81 | $1,726,217.08 |
| 320 | $206,169.73 | $730.18 | $4,681.15 | $201,488.58 | $833,117.00 | $1,731,628.42 |
| 321 | $201,488.58 | $713.61 | $4,697.73 | $196,790.85 | $833,830.60 | $1,737,039.76 |
| 322 | $196,790.85 | $696.97 | $4,714.37 | $192,076.47 | $834,527.57 | $1,742,451.09 |
| 323 | $192,076.47 | $680.27 | $4,731.07 | $187,345.41 | $835,207.84 | $1,747,862.43 |
| 324 | $187,345.41 | $663.51 | $4,747.82 | $182,597.58 | $835,871.35 | $1,753,273.77 |
| 325 | $182,597.58 | $646.70 | $4,764.64 | $177,832.94 | $836,518.05 | $1,758,685.11 |
| 326 | $177,832.94 | $629.83 | $4,781.51 | $173,051.43 | $837,147.88 | $1,764,096.45 |
| 327 | $173,051.43 | $612.89 | $4,798.45 | $168,252.98 | $837,760.77 | $1,769,507.79 |
| 328 | $168,252.98 | $595.90 | $4,815.44 | $163,437.54 | $838,356.67 | $1,774,919.13 |
| 329 | $163,437.54 | $578.84 | $4,832.50 | $158,605.04 | $838,935.51 | $1,780,330.47 |
| 330 | $158,605.04 | $561.73 | $4,849.61 | $153,755.43 | $839,497.23 | $1,785,741.80 |
| 331 | $153,755.43 | $544.55 | $4,866.79 | $148,888.64 | $840,041.78 | $1,791,153.14 |
| 332 | $148,888.64 | $527.31 | $4,884.02 | $144,004.62 | $840,569.10 | $1,796,564.48 |
| 333 | $144,004.62 | $510.02 | $4,901.32 | $139,103.29 | $841,079.11 | $1,801,975.82 |
| 334 | $139,103.29 | $492.66 | $4,918.68 | $134,184.61 | $841,571.77 | $1,807,387.16 |
| 335 | $134,184.61 | $475.24 | $4,936.10 | $129,248.51 | $842,047.01 | $1,812,798.50 |
| 336 | $129,248.51 | $457.76 | $4,953.58 | $124,294.93 | $842,504.76 | $1,818,209.84 |
| 337 | $124,294.93 | $440.21 | $4,971.13 | $119,323.80 | $842,944.97 | $1,823,621.18 |
| 338 | $119,323.80 | $422.61 | $4,988.73 | $114,335.06 | $843,367.58 | $1,829,032.52 |
| 339 | $114,335.06 | $404.94 | $5,006.40 | $109,328.66 | $843,772.52 | $1,834,443.85 |
| 340 | $109,328.66 | $387.21 | $5,024.13 | $104,304.53 | $844,159.72 | $1,839,855.19 |
| 341 | $104,304.53 | $369.41 | $5,041.93 | $99,262.60 | $844,529.13 | $1,845,266.53 |
| 342 | $99,262.60 | $351.56 | $5,059.78 | $94,202.82 | $844,880.69 | $1,850,677.87 |
| 343 | $94,202.82 | $333.63 | $5,077.70 | $89,125.12 | $845,214.32 | $1,856,089.21 |
| 344 | $89,125.12 | $315.65 | $5,095.69 | $84,029.43 | $845,529.98 | $1,861,500.55 |
| 345 | $84,029.43 | $297.60 | $5,113.73 | $78,915.69 | $845,827.58 | $1,866,911.89 |
| 346 | $78,915.69 | $279.49 | $5,131.85 | $73,783.85 | $846,107.07 | $1,872,323.23 |
| 347 | $73,783.85 | $261.32 | $5,150.02 | $68,633.83 | $846,368.39 | $1,877,734.56 |
| 348 | $68,633.83 | $243.08 | $5,168.26 | $63,465.57 | $846,611.47 | $1,883,145.90 |
| 349 | $63,465.57 | $224.77 | $5,186.56 | $58,279.00 | $846,836.24 | $1,888,557.24 |
| 350 | $58,279.00 | $206.40 | $5,204.93 | $53,074.07 | $847,042.65 | $1,893,968.58 |
| 351 | $53,074.07 | $187.97 | $5,223.37 | $47,850.70 | $847,230.62 | $1,899,379.92 |
| 352 | $47,850.70 | $169.47 | $5,241.87 | $42,608.83 | $847,400.09 | $1,904,791.26 |
| 353 | $42,608.83 | $150.91 | $5,260.43 | $37,348.40 | $847,551.00 | $1,910,202.60 |
| 354 | $37,348.40 | $132.28 | $5,279.06 | $32,069.34 | $847,683.27 | $1,915,613.94 |
| 355 | $32,069.34 | $113.58 | $5,297.76 | $26,771.58 | $847,796.85 | $1,921,025.27 |
| 356 | $26,771.58 | $94.82 | $5,316.52 | $21,455.05 | $847,891.67 | $1,926,436.61 |
| 357 | $21,455.05 | $75.99 | $5,335.35 | $16,119.70 | $847,967.65 | $1,931,847.95 |
| 358 | $16,119.70 | $57.09 | $5,354.25 | $10,765.45 | $848,024.74 | $1,937,259.29 |
| 359 | $10,765.45 | $38.13 | $5,373.21 | $5,392.24 | $848,062.87 | $1,942,670.63 |
| 360 | $5,392.24 | $19.10 | $5,392.24 | $0.00 | $848,081.97 | $1,948,081.97 |