|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,104,150.00 | $3,565.48 | $1,626.64 | $1,102,523.36 | $3,565.48 | $5,192.12 |
| 2 | $1,102,523.36 | $3,560.23 | $1,631.89 | $1,100,891.47 | $7,125.72 | $10,384.25 |
| 3 | $1,100,891.47 | $3,554.96 | $1,637.16 | $1,099,254.31 | $10,680.68 | $15,576.37 |
| 4 | $1,099,254.31 | $3,549.68 | $1,642.45 | $1,097,611.86 | $14,230.35 | $20,768.49 |
| 5 | $1,097,611.86 | $3,544.37 | $1,647.75 | $1,095,964.11 | $17,774.73 | $25,960.61 |
| 6 | $1,095,964.11 | $3,539.05 | $1,653.07 | $1,094,311.04 | $21,313.78 | $31,152.74 |
| 7 | $1,094,311.04 | $3,533.71 | $1,658.41 | $1,092,652.63 | $24,847.49 | $36,344.86 |
| 8 | $1,092,652.63 | $3,528.36 | $1,663.77 | $1,090,988.86 | $28,375.85 | $41,536.98 |
| 9 | $1,090,988.86 | $3,522.98 | $1,669.14 | $1,089,319.73 | $31,898.83 | $46,729.10 |
| 10 | $1,089,319.73 | $3,517.59 | $1,674.53 | $1,087,645.20 | $35,416.43 | $51,921.23 |
| 11 | $1,087,645.20 | $3,512.19 | $1,679.94 | $1,085,965.26 | $38,928.61 | $57,113.35 |
| 12 | $1,085,965.26 | $3,506.76 | $1,685.36 | $1,084,279.90 | $42,435.38 | $62,305.47 |
| 13 | $1,084,279.90 | $3,501.32 | $1,690.80 | $1,082,589.10 | $45,936.70 | $67,497.60 |
| 14 | $1,082,589.10 | $3,495.86 | $1,696.26 | $1,080,892.84 | $49,432.56 | $72,689.72 |
| 15 | $1,080,892.84 | $3,490.38 | $1,701.74 | $1,079,191.10 | $52,922.94 | $77,881.84 |
| 16 | $1,079,191.10 | $3,484.89 | $1,707.23 | $1,077,483.86 | $56,407.83 | $83,073.96 |
| 17 | $1,077,483.86 | $3,479.37 | $1,712.75 | $1,075,771.12 | $59,887.20 | $88,266.09 |
| 18 | $1,075,771.12 | $3,473.84 | $1,718.28 | $1,074,052.84 | $63,361.05 | $93,458.21 |
| 19 | $1,074,052.84 | $3,468.30 | $1,723.83 | $1,072,329.01 | $66,829.34 | $98,650.33 |
| 20 | $1,072,329.01 | $3,462.73 | $1,729.39 | $1,070,599.62 | $70,292.07 | $103,842.46 |
| 21 | $1,070,599.62 | $3,457.14 | $1,734.98 | $1,068,864.64 | $73,749.22 | $109,034.58 |
| 22 | $1,068,864.64 | $3,451.54 | $1,740.58 | $1,067,124.06 | $77,200.76 | $114,226.70 |
| 23 | $1,067,124.06 | $3,445.92 | $1,746.20 | $1,065,377.86 | $80,646.68 | $119,418.82 |
| 24 | $1,065,377.86 | $3,440.28 | $1,751.84 | $1,063,626.02 | $84,086.96 | $124,610.95 |
| 25 | $1,063,626.02 | $3,434.63 | $1,757.50 | $1,061,868.52 | $87,521.59 | $129,803.07 |
| 26 | $1,061,868.52 | $3,428.95 | $1,763.17 | $1,060,105.35 | $90,950.54 | $134,995.19 |
| 27 | $1,060,105.35 | $3,423.26 | $1,768.87 | $1,058,336.48 | $94,373.80 | $140,187.31 |
| 28 | $1,058,336.48 | $3,417.54 | $1,774.58 | $1,056,561.90 | $97,791.34 | $145,379.44 |
| 29 | $1,056,561.90 | $3,411.81 | $1,780.31 | $1,054,781.60 | $101,203.16 | $150,571.56 |
| 30 | $1,054,781.60 | $3,406.07 | $1,786.06 | $1,052,995.54 | $104,609.22 | $155,763.68 |
| 31 | $1,052,995.54 | $3,400.30 | $1,791.82 | $1,051,203.71 | $108,009.52 | $160,955.81 |
| 32 | $1,051,203.71 | $3,394.51 | $1,797.61 | $1,049,406.10 | $111,404.03 | $166,147.93 |
| 33 | $1,049,406.10 | $3,388.71 | $1,803.42 | $1,047,602.69 | $114,792.74 | $171,340.05 |
| 34 | $1,047,602.69 | $3,382.88 | $1,809.24 | $1,045,793.45 | $118,175.62 | $176,532.17 |
| 35 | $1,045,793.45 | $3,377.04 | $1,815.08 | $1,043,978.37 | $121,552.66 | $181,724.30 |
| 36 | $1,043,978.37 | $3,371.18 | $1,820.94 | $1,042,157.42 | $124,923.84 | $186,916.42 |
| 37 | $1,042,157.42 | $3,365.30 | $1,826.82 | $1,040,330.60 | $128,289.14 | $192,108.54 |
| 38 | $1,040,330.60 | $3,359.40 | $1,832.72 | $1,038,497.88 | $131,648.54 | $197,300.66 |
| 39 | $1,038,497.88 | $3,353.48 | $1,838.64 | $1,036,659.24 | $135,002.03 | $202,492.79 |
| 40 | $1,036,659.24 | $3,347.55 | $1,844.58 | $1,034,814.66 | $138,349.57 | $207,684.91 |
| 41 | $1,034,814.66 | $3,341.59 | $1,850.53 | $1,032,964.13 | $141,691.16 | $212,877.03 |
| 42 | $1,032,964.13 | $3,335.61 | $1,856.51 | $1,031,107.62 | $145,026.78 | $218,069.16 |
| 43 | $1,031,107.62 | $3,329.62 | $1,862.50 | $1,029,245.11 | $148,356.39 | $223,261.28 |
| 44 | $1,029,245.11 | $3,323.60 | $1,868.52 | $1,027,376.60 | $151,680.00 | $228,453.40 |
| 45 | $1,027,376.60 | $3,317.57 | $1,874.55 | $1,025,502.04 | $154,997.57 | $233,645.52 |
| 46 | $1,025,502.04 | $3,311.52 | $1,880.61 | $1,023,621.44 | $158,309.08 | $238,837.65 |
| 47 | $1,023,621.44 | $3,305.44 | $1,886.68 | $1,021,734.76 | $161,614.53 | $244,029.77 |
| 48 | $1,021,734.76 | $3,299.35 | $1,892.77 | $1,019,841.99 | $164,913.88 | $249,221.89 |
| 49 | $1,019,841.99 | $3,293.24 | $1,898.88 | $1,017,943.11 | $168,207.12 | $254,414.02 |
| 50 | $1,017,943.11 | $3,287.11 | $1,905.01 | $1,016,038.09 | $171,494.23 | $259,606.14 |
| 51 | $1,016,038.09 | $3,280.96 | $1,911.17 | $1,014,126.92 | $174,775.18 | $264,798.26 |
| 52 | $1,014,126.92 | $3,274.78 | $1,917.34 | $1,012,209.59 | $178,049.97 | $269,990.38 |
| 53 | $1,012,209.59 | $3,268.59 | $1,923.53 | $1,010,286.06 | $181,318.56 | $275,182.51 |
| 54 | $1,010,286.06 | $3,262.38 | $1,929.74 | $1,008,356.32 | $184,580.95 | $280,374.63 |
| 55 | $1,008,356.32 | $3,256.15 | $1,935.97 | $1,006,420.34 | $187,837.10 | $285,566.75 |
| 56 | $1,006,420.34 | $3,249.90 | $1,942.22 | $1,004,478.12 | $191,086.99 | $290,758.87 |
| 57 | $1,004,478.12 | $3,243.63 | $1,948.50 | $1,002,529.62 | $194,330.62 | $295,951.00 |
| 58 | $1,002,529.62 | $3,237.34 | $1,954.79 | $1,000,574.84 | $197,567.96 | $301,143.12 |
| 59 | $1,000,574.84 | $3,231.02 | $1,961.10 | $998,613.74 | $200,798.98 | $306,335.24 |
| 60 | $998,613.74 | $3,224.69 | $1,967.43 | $996,646.30 | $204,023.67 | $311,527.37 |
| 61 | $996,646.30 | $3,218.34 | $1,973.79 | $994,672.52 | $207,242.01 | $316,719.49 |
| 62 | $994,672.52 | $3,211.96 | $1,980.16 | $992,692.36 | $210,453.97 | $321,911.61 |
| 63 | $992,692.36 | $3,205.57 | $1,986.55 | $990,705.81 | $213,659.54 | $327,103.73 |
| 64 | $990,705.81 | $3,199.15 | $1,992.97 | $988,712.84 | $216,858.69 | $332,295.86 |
| 65 | $988,712.84 | $3,192.72 | $1,999.40 | $986,713.43 | $220,051.41 | $337,487.98 |
| 66 | $986,713.43 | $3,186.26 | $2,005.86 | $984,707.57 | $223,237.67 | $342,680.10 |
| 67 | $984,707.57 | $3,179.78 | $2,012.34 | $982,695.23 | $226,417.46 | $347,872.23 |
| 68 | $982,695.23 | $3,173.29 | $2,018.84 | $980,676.40 | $229,590.75 | $353,064.35 |
| 69 | $980,676.40 | $3,166.77 | $2,025.36 | $978,651.04 | $232,757.51 | $358,256.47 |
| 70 | $978,651.04 | $3,160.23 | $2,031.90 | $976,619.15 | $235,917.74 | $363,448.59 |
| 71 | $976,619.15 | $3,153.67 | $2,038.46 | $974,580.69 | $239,071.41 | $368,640.72 |
| 72 | $974,580.69 | $3,147.08 | $2,045.04 | $972,535.65 | $242,218.49 | $373,832.84 |
| 73 | $972,535.65 | $3,140.48 | $2,051.64 | $970,484.01 | $245,358.97 | $379,024.96 |
| 74 | $970,484.01 | $3,133.85 | $2,058.27 | $968,425.74 | $248,492.82 | $384,217.08 |
| 75 | $968,425.74 | $3,127.21 | $2,064.91 | $966,360.83 | $251,620.03 | $389,409.21 |
| 76 | $966,360.83 | $3,120.54 | $2,071.58 | $964,289.24 | $254,740.57 | $394,601.33 |
| 77 | $964,289.24 | $3,113.85 | $2,078.27 | $962,210.97 | $257,854.42 | $399,793.45 |
| 78 | $962,210.97 | $3,107.14 | $2,084.98 | $960,125.99 | $260,961.56 | $404,985.58 |
| 79 | $960,125.99 | $3,100.41 | $2,091.72 | $958,034.27 | $264,061.97 | $410,177.70 |
| 80 | $958,034.27 | $3,093.65 | $2,098.47 | $955,935.80 | $267,155.62 | $415,369.82 |
| 81 | $955,935.80 | $3,086.88 | $2,105.25 | $953,830.55 | $270,242.50 | $420,561.94 |
| 82 | $953,830.55 | $3,080.08 | $2,112.04 | $951,718.51 | $273,322.58 | $425,754.07 |
| 83 | $951,718.51 | $3,073.26 | $2,118.87 | $949,599.64 | $276,395.83 | $430,946.19 |
| 84 | $949,599.64 | $3,066.42 | $2,125.71 | $947,473.94 | $279,462.25 | $436,138.31 |
| 85 | $947,473.94 | $3,059.55 | $2,132.57 | $945,341.37 | $282,521.80 | $441,330.43 |
| 86 | $945,341.37 | $3,052.66 | $2,139.46 | $943,201.91 | $285,574.47 | $446,522.56 |
| 87 | $943,201.91 | $3,045.76 | $2,146.37 | $941,055.54 | $288,620.22 | $451,714.68 |
| 88 | $941,055.54 | $3,038.83 | $2,153.30 | $938,902.24 | $291,659.05 | $456,906.80 |
| 89 | $938,902.24 | $3,031.87 | $2,160.25 | $936,741.99 | $294,690.92 | $462,098.93 |
| 90 | $936,741.99 | $3,024.90 | $2,167.23 | $934,574.77 | $297,715.81 | $467,291.05 |
| 91 | $934,574.77 | $3,017.90 | $2,174.23 | $932,400.54 | $300,733.71 | $472,483.17 |
| 92 | $932,400.54 | $3,010.88 | $2,181.25 | $930,219.30 | $303,744.59 | $477,675.29 |
| 93 | $930,219.30 | $3,003.83 | $2,188.29 | $928,031.01 | $306,748.42 | $482,867.42 |
| 94 | $928,031.01 | $2,996.77 | $2,195.36 | $925,835.65 | $309,745.19 | $488,059.54 |
| 95 | $925,835.65 | $2,989.68 | $2,202.45 | $923,633.20 | $312,734.87 | $493,251.66 |
| 96 | $923,633.20 | $2,982.57 | $2,209.56 | $921,423.65 | $315,717.43 | $498,443.79 |
| 97 | $921,423.65 | $2,975.43 | $2,216.69 | $919,206.96 | $318,692.86 | $503,635.91 |
| 98 | $919,206.96 | $2,968.27 | $2,223.85 | $916,983.10 | $321,661.14 | $508,828.03 |
| 99 | $916,983.10 | $2,961.09 | $2,231.03 | $914,752.07 | $324,622.23 | $514,020.15 |
| 100 | $914,752.07 | $2,953.89 | $2,238.24 | $912,513.84 | $327,576.11 | $519,212.28 |
| 101 | $912,513.84 | $2,946.66 | $2,245.46 | $910,268.37 | $330,522.77 | $524,404.40 |
| 102 | $910,268.37 | $2,939.41 | $2,252.71 | $908,015.66 | $333,462.18 | $529,596.52 |
| 103 | $908,015.66 | $2,932.13 | $2,259.99 | $905,755.67 | $336,394.32 | $534,788.64 |
| 104 | $905,755.67 | $2,924.84 | $2,267.29 | $903,488.38 | $339,319.15 | $539,980.77 |
| 105 | $903,488.38 | $2,917.51 | $2,274.61 | $901,213.78 | $342,236.67 | $545,172.89 |
| 106 | $901,213.78 | $2,910.17 | $2,281.95 | $898,931.82 | $345,146.84 | $550,365.01 |
| 107 | $898,931.82 | $2,902.80 | $2,289.32 | $896,642.50 | $348,049.64 | $555,557.14 |
| 108 | $896,642.50 | $2,895.41 | $2,296.71 | $894,345.79 | $350,945.04 | $560,749.26 |
| 109 | $894,345.79 | $2,887.99 | $2,304.13 | $892,041.65 | $353,833.04 | $565,941.38 |
| 110 | $892,041.65 | $2,880.55 | $2,311.57 | $889,730.08 | $356,713.59 | $571,133.50 |
| 111 | $889,730.08 | $2,873.09 | $2,319.04 | $887,411.05 | $359,586.67 | $576,325.63 |
| 112 | $887,411.05 | $2,865.60 | $2,326.52 | $885,084.52 | $362,452.27 | $581,517.75 |
| 113 | $885,084.52 | $2,858.09 | $2,334.04 | $882,750.49 | $365,310.36 | $586,709.87 |
| 114 | $882,750.49 | $2,850.55 | $2,341.57 | $880,408.91 | $368,160.91 | $591,901.99 |
| 115 | $880,408.91 | $2,842.99 | $2,349.14 | $878,059.78 | $371,003.89 | $597,094.12 |
| 116 | $878,059.78 | $2,835.40 | $2,356.72 | $875,703.05 | $373,839.29 | $602,286.24 |
| 117 | $875,703.05 | $2,827.79 | $2,364.33 | $873,338.72 | $376,667.09 | $607,478.36 |
| 118 | $873,338.72 | $2,820.16 | $2,371.97 | $870,966.76 | $379,487.24 | $612,670.49 |
| 119 | $870,966.76 | $2,812.50 | $2,379.63 | $868,587.13 | $382,299.74 | $617,862.61 |
| 120 | $868,587.13 | $2,804.81 | $2,387.31 | $866,199.82 | $385,104.55 | $623,054.73 |
| 121 | $866,199.82 | $2,797.10 | $2,395.02 | $863,804.80 | $387,901.65 | $628,246.85 |
| 122 | $863,804.80 | $2,789.37 | $2,402.75 | $861,402.05 | $390,691.02 | $633,438.98 |
| 123 | $861,402.05 | $2,781.61 | $2,410.51 | $858,991.54 | $393,472.63 | $638,631.10 |
| 124 | $858,991.54 | $2,773.83 | $2,418.30 | $856,573.24 | $396,246.46 | $643,823.22 |
| 125 | $856,573.24 | $2,766.02 | $2,426.11 | $854,147.13 | $399,012.48 | $649,015.35 |
| 126 | $854,147.13 | $2,758.18 | $2,433.94 | $851,713.19 | $401,770.66 | $654,207.47 |
| 127 | $851,713.19 | $2,750.32 | $2,441.80 | $849,271.40 | $404,520.99 | $659,399.59 |
| 128 | $849,271.40 | $2,742.44 | $2,449.68 | $846,821.71 | $407,263.43 | $664,591.71 |
| 129 | $846,821.71 | $2,734.53 | $2,457.59 | $844,364.12 | $409,997.95 | $669,783.84 |
| 130 | $844,364.12 | $2,726.59 | $2,465.53 | $841,898.59 | $412,724.55 | $674,975.96 |
| 131 | $841,898.59 | $2,718.63 | $2,473.49 | $839,425.10 | $415,443.18 | $680,168.08 |
| 132 | $839,425.10 | $2,710.64 | $2,481.48 | $836,943.62 | $418,153.82 | $685,360.20 |
| 133 | $836,943.62 | $2,702.63 | $2,489.49 | $834,454.12 | $420,856.45 | $690,552.33 |
| 134 | $834,454.12 | $2,694.59 | $2,497.53 | $831,956.59 | $423,551.04 | $695,744.45 |
| 135 | $831,956.59 | $2,686.53 | $2,505.60 | $829,451.00 | $426,237.57 | $700,936.57 |
| 136 | $829,451.00 | $2,678.44 | $2,513.69 | $826,937.31 | $428,916.00 | $706,128.70 |
| 137 | $826,937.31 | $2,670.32 | $2,521.80 | $824,415.50 | $431,586.32 | $711,320.82 |
| 138 | $824,415.50 | $2,662.18 | $2,529.95 | $821,885.56 | $434,248.50 | $716,512.94 |
| 139 | $821,885.56 | $2,654.01 | $2,538.12 | $819,347.44 | $436,902.50 | $721,705.06 |
| 140 | $819,347.44 | $2,645.81 | $2,546.31 | $816,801.13 | $439,548.31 | $726,897.19 |
| 141 | $816,801.13 | $2,637.59 | $2,554.54 | $814,246.59 | $442,185.90 | $732,089.31 |
| 142 | $814,246.59 | $2,629.34 | $2,562.78 | $811,683.81 | $444,815.24 | $737,281.43 |
| 143 | $811,683.81 | $2,621.06 | $2,571.06 | $809,112.75 | $447,436.30 | $742,473.55 |
| 144 | $809,112.75 | $2,612.76 | $2,579.36 | $806,533.38 | $450,049.06 | $747,665.68 |
| 145 | $806,533.38 | $2,604.43 | $2,587.69 | $803,945.69 | $452,653.49 | $752,857.80 |
| 146 | $803,945.69 | $2,596.07 | $2,596.05 | $801,349.64 | $455,249.57 | $758,049.92 |
| 147 | $801,349.64 | $2,587.69 | $2,604.43 | $798,745.21 | $457,837.26 | $763,242.05 |
| 148 | $798,745.21 | $2,579.28 | $2,612.84 | $796,132.37 | $460,416.54 | $768,434.17 |
| 149 | $796,132.37 | $2,570.84 | $2,621.28 | $793,511.09 | $462,987.38 | $773,626.29 |
| 150 | $793,511.09 | $2,562.38 | $2,629.74 | $790,881.35 | $465,549.76 | $778,818.41 |
| 151 | $790,881.35 | $2,553.89 | $2,638.24 | $788,243.11 | $468,103.65 | $784,010.54 |
| 152 | $788,243.11 | $2,545.37 | $2,646.75 | $785,596.36 | $470,649.02 | $789,202.66 |
| 153 | $785,596.36 | $2,536.82 | $2,655.30 | $782,941.06 | $473,185.84 | $794,394.78 |
| 154 | $782,941.06 | $2,528.25 | $2,663.88 | $780,277.18 | $475,714.09 | $799,586.91 |
| 155 | $780,277.18 | $2,519.65 | $2,672.48 | $777,604.70 | $478,233.73 | $804,779.03 |
| 156 | $777,604.70 | $2,511.02 | $2,681.11 | $774,923.60 | $480,744.75 | $809,971.15 |
| 157 | $774,923.60 | $2,502.36 | $2,689.77 | $772,233.83 | $483,247.10 | $815,163.27 |
| 158 | $772,233.83 | $2,493.67 | $2,698.45 | $769,535.38 | $485,740.78 | $820,355.40 |
| 159 | $769,535.38 | $2,484.96 | $2,707.16 | $766,828.22 | $488,225.73 | $825,547.52 |
| 160 | $766,828.22 | $2,476.22 | $2,715.91 | $764,112.31 | $490,701.95 | $830,739.64 |
| 161 | $764,112.31 | $2,467.45 | $2,724.68 | $761,387.63 | $493,169.40 | $835,931.76 |
| 162 | $761,387.63 | $2,458.65 | $2,733.48 | $758,654.16 | $495,628.04 | $841,123.89 |
| 163 | $758,654.16 | $2,449.82 | $2,742.30 | $755,911.85 | $498,077.86 | $846,316.01 |
| 164 | $755,911.85 | $2,440.97 | $2,751.16 | $753,160.70 | $500,518.83 | $851,508.13 |
| 165 | $753,160.70 | $2,432.08 | $2,760.04 | $750,400.66 | $502,950.91 | $856,700.26 |
| 166 | $750,400.66 | $2,423.17 | $2,768.95 | $747,631.70 | $505,374.08 | $861,892.38 |
| 167 | $747,631.70 | $2,414.23 | $2,777.90 | $744,853.81 | $507,788.31 | $867,084.50 |
| 168 | $744,853.81 | $2,405.26 | $2,786.87 | $742,066.94 | $510,193.56 | $872,276.62 |
| 169 | $742,066.94 | $2,396.26 | $2,795.86 | $739,271.08 | $512,589.82 | $877,468.75 |
| 170 | $739,271.08 | $2,387.23 | $2,804.89 | $736,466.18 | $514,977.05 | $882,660.87 |
| 171 | $736,466.18 | $2,378.17 | $2,813.95 | $733,652.23 | $517,355.22 | $887,852.99 |
| 172 | $733,652.23 | $2,369.09 | $2,823.04 | $730,829.19 | $519,724.31 | $893,045.11 |
| 173 | $730,829.19 | $2,359.97 | $2,832.15 | $727,997.04 | $522,084.28 | $898,237.24 |
| 174 | $727,997.04 | $2,350.82 | $2,841.30 | $725,155.74 | $524,435.10 | $903,429.36 |
| 175 | $725,155.74 | $2,341.65 | $2,850.47 | $722,305.27 | $526,776.75 | $908,621.48 |
| 176 | $722,305.27 | $2,332.44 | $2,859.68 | $719,445.59 | $529,109.20 | $913,813.61 |
| 177 | $719,445.59 | $2,323.21 | $2,868.91 | $716,576.68 | $531,432.41 | $919,005.73 |
| 178 | $716,576.68 | $2,313.95 | $2,878.18 | $713,698.50 | $533,746.35 | $924,197.85 |
| 179 | $713,698.50 | $2,304.65 | $2,887.47 | $710,811.03 | $536,051.00 | $929,389.97 |
| 180 | $710,811.03 | $2,295.33 | $2,896.80 | $707,914.23 | $538,346.33 | $934,582.10 |
| 181 | $707,914.23 | $2,285.97 | $2,906.15 | $705,008.08 | $540,632.30 | $939,774.22 |
| 182 | $705,008.08 | $2,276.59 | $2,915.53 | $702,092.55 | $542,908.89 | $944,966.34 |
| 183 | $702,092.55 | $2,267.17 | $2,924.95 | $699,167.60 | $545,176.06 | $950,158.47 |
| 184 | $699,167.60 | $2,257.73 | $2,934.39 | $696,233.21 | $547,433.79 | $955,350.59 |
| 185 | $696,233.21 | $2,248.25 | $2,943.87 | $693,289.34 | $549,682.05 | $960,542.71 |
| 186 | $693,289.34 | $2,238.75 | $2,953.38 | $690,335.96 | $551,920.79 | $965,734.83 |
| 187 | $690,335.96 | $2,229.21 | $2,962.91 | $687,373.05 | $554,150.00 | $970,926.96 |
| 188 | $687,373.05 | $2,219.64 | $2,972.48 | $684,400.57 | $556,369.65 | $976,119.08 |
| 189 | $684,400.57 | $2,210.04 | $2,982.08 | $681,418.49 | $558,579.69 | $981,311.20 |
| 190 | $681,418.49 | $2,200.41 | $2,991.71 | $678,426.78 | $560,780.10 | $986,503.32 |
| 191 | $678,426.78 | $2,190.75 | $3,001.37 | $675,425.41 | $562,970.86 | $991,695.45 |
| 192 | $675,425.41 | $2,181.06 | $3,011.06 | $672,414.35 | $565,151.92 | $996,887.57 |
| 193 | $672,414.35 | $2,171.34 | $3,020.78 | $669,393.56 | $567,323.26 | $1,002,079.69 |
| 194 | $669,393.56 | $2,161.58 | $3,030.54 | $666,363.02 | $569,484.84 | $1,007,271.82 |
| 195 | $666,363.02 | $2,151.80 | $3,040.33 | $663,322.70 | $571,636.64 | $1,012,463.94 |
| 196 | $663,322.70 | $2,141.98 | $3,050.14 | $660,272.55 | $573,778.62 | $1,017,656.06 |
| 197 | $660,272.55 | $2,132.13 | $3,059.99 | $657,212.56 | $575,910.75 | $1,022,848.18 |
| 198 | $657,212.56 | $2,122.25 | $3,069.87 | $654,142.69 | $578,032.99 | $1,028,040.31 |
| 199 | $654,142.69 | $2,112.34 | $3,079.79 | $651,062.90 | $580,145.33 | $1,033,232.43 |
| 200 | $651,062.90 | $2,102.39 | $3,089.73 | $647,973.17 | $582,247.72 | $1,038,424.55 |
| 201 | $647,973.17 | $2,092.41 | $3,099.71 | $644,873.46 | $584,340.13 | $1,043,616.68 |
| 202 | $644,873.46 | $2,082.40 | $3,109.72 | $641,763.74 | $586,422.54 | $1,048,808.80 |
| 203 | $641,763.74 | $2,072.36 | $3,119.76 | $638,643.98 | $588,494.90 | $1,054,000.92 |
| 204 | $638,643.98 | $2,062.29 | $3,129.83 | $635,514.14 | $590,557.19 | $1,059,193.04 |
| 205 | $635,514.14 | $2,052.18 | $3,139.94 | $632,374.20 | $592,609.37 | $1,064,385.17 |
| 206 | $632,374.20 | $2,042.04 | $3,150.08 | $629,224.12 | $594,651.41 | $1,069,577.29 |
| 207 | $629,224.12 | $2,031.87 | $3,160.25 | $626,063.87 | $596,683.28 | $1,074,769.41 |
| 208 | $626,063.87 | $2,021.66 | $3,170.46 | $622,893.41 | $598,704.94 | $1,079,961.53 |
| 209 | $622,893.41 | $2,011.43 | $3,180.70 | $619,712.71 | $600,716.37 | $1,085,153.66 |
| 210 | $619,712.71 | $2,001.16 | $3,190.97 | $616,521.75 | $602,717.53 | $1,090,345.78 |
| 211 | $616,521.75 | $1,990.85 | $3,201.27 | $613,320.48 | $604,708.38 | $1,095,537.90 |
| 212 | $613,320.48 | $1,980.51 | $3,211.61 | $610,108.87 | $606,688.89 | $1,100,730.03 |
| 213 | $610,108.87 | $1,970.14 | $3,221.98 | $606,886.89 | $608,659.04 | $1,105,922.15 |
| 214 | $606,886.89 | $1,959.74 | $3,232.38 | $603,654.50 | $610,618.77 | $1,111,114.27 |
| 215 | $603,654.50 | $1,949.30 | $3,242.82 | $600,411.68 | $612,568.08 | $1,116,306.39 |
| 216 | $600,411.68 | $1,938.83 | $3,253.29 | $597,158.39 | $614,506.91 | $1,121,498.52 |
| 217 | $597,158.39 | $1,928.32 | $3,263.80 | $593,894.59 | $616,435.23 | $1,126,690.64 |
| 218 | $593,894.59 | $1,917.78 | $3,274.34 | $590,620.25 | $618,353.01 | $1,131,882.76 |
| 219 | $590,620.25 | $1,907.21 | $3,284.91 | $587,335.34 | $620,260.23 | $1,137,074.88 |
| 220 | $587,335.34 | $1,896.60 | $3,295.52 | $584,039.82 | $622,156.83 | $1,142,267.01 |
| 221 | $584,039.82 | $1,885.96 | $3,306.16 | $580,733.66 | $624,042.79 | $1,147,459.13 |
| 222 | $580,733.66 | $1,875.29 | $3,316.84 | $577,416.82 | $625,918.08 | $1,152,651.25 |
| 223 | $577,416.82 | $1,864.58 | $3,327.55 | $574,089.28 | $627,782.65 | $1,157,843.38 |
| 224 | $574,089.28 | $1,853.83 | $3,338.29 | $570,750.98 | $629,636.48 | $1,163,035.50 |
| 225 | $570,750.98 | $1,843.05 | $3,349.07 | $567,401.91 | $631,479.53 | $1,168,227.62 |
| 226 | $567,401.91 | $1,832.24 | $3,359.89 | $564,042.02 | $633,311.77 | $1,173,419.74 |
| 227 | $564,042.02 | $1,821.39 | $3,370.74 | $560,671.29 | $635,133.15 | $1,178,611.87 |
| 228 | $560,671.29 | $1,810.50 | $3,381.62 | $557,289.66 | $636,943.65 | $1,183,803.99 |
| 229 | $557,289.66 | $1,799.58 | $3,392.54 | $553,897.12 | $638,743.23 | $1,188,996.11 |
| 230 | $553,897.12 | $1,788.63 | $3,403.50 | $550,493.63 | $640,531.86 | $1,194,188.24 |
| 231 | $550,493.63 | $1,777.64 | $3,414.49 | $547,079.14 | $642,309.50 | $1,199,380.36 |
| 232 | $547,079.14 | $1,766.61 | $3,425.51 | $543,653.63 | $644,076.11 | $1,204,572.48 |
| 233 | $543,653.63 | $1,755.55 | $3,436.57 | $540,217.05 | $645,831.65 | $1,209,764.60 |
| 234 | $540,217.05 | $1,744.45 | $3,447.67 | $536,769.38 | $647,576.11 | $1,214,956.73 |
| 235 | $536,769.38 | $1,733.32 | $3,458.80 | $533,310.57 | $649,309.42 | $1,220,148.85 |
| 236 | $533,310.57 | $1,722.15 | $3,469.97 | $529,840.60 | $651,031.57 | $1,225,340.97 |
| 237 | $529,840.60 | $1,710.94 | $3,481.18 | $526,359.42 | $652,742.52 | $1,230,533.09 |
| 238 | $526,359.42 | $1,699.70 | $3,492.42 | $522,867.00 | $654,442.22 | $1,235,725.22 |
| 239 | $522,867.00 | $1,688.42 | $3,503.70 | $519,363.30 | $656,130.64 | $1,240,917.34 |
| 240 | $519,363.30 | $1,677.11 | $3,515.01 | $515,848.29 | $657,807.75 | $1,246,109.46 |
| 241 | $515,848.29 | $1,665.76 | $3,526.36 | $512,321.93 | $659,473.51 | $1,251,301.59 |
| 242 | $512,321.93 | $1,654.37 | $3,537.75 | $508,784.18 | $661,127.89 | $1,256,493.71 |
| 243 | $508,784.18 | $1,642.95 | $3,549.17 | $505,235.00 | $662,770.84 | $1,261,685.83 |
| 244 | $505,235.00 | $1,631.49 | $3,560.63 | $501,674.37 | $664,402.32 | $1,266,877.95 |
| 245 | $501,674.37 | $1,619.99 | $3,572.13 | $498,102.24 | $666,022.31 | $1,272,070.08 |
| 246 | $498,102.24 | $1,608.46 | $3,583.67 | $494,518.57 | $667,630.77 | $1,277,262.20 |
| 247 | $494,518.57 | $1,596.88 | $3,595.24 | $490,923.33 | $669,227.65 | $1,282,454.32 |
| 248 | $490,923.33 | $1,585.27 | $3,606.85 | $487,316.48 | $670,812.92 | $1,287,646.44 |
| 249 | $487,316.48 | $1,573.63 | $3,618.50 | $483,697.98 | $672,386.55 | $1,292,838.57 |
| 250 | $483,697.98 | $1,561.94 | $3,630.18 | $480,067.80 | $673,948.49 | $1,298,030.69 |
| 251 | $480,067.80 | $1,550.22 | $3,641.90 | $476,425.90 | $675,498.71 | $1,303,222.81 |
| 252 | $476,425.90 | $1,538.46 | $3,653.66 | $472,772.23 | $677,037.17 | $1,308,414.94 |
| 253 | $472,772.23 | $1,526.66 | $3,665.46 | $469,106.77 | $678,563.83 | $1,313,607.06 |
| 254 | $469,106.77 | $1,514.82 | $3,677.30 | $465,429.47 | $680,078.65 | $1,318,799.18 |
| 255 | $465,429.47 | $1,502.95 | $3,689.17 | $461,740.30 | $681,581.60 | $1,323,991.30 |
| 256 | $461,740.30 | $1,491.04 | $3,701.09 | $458,039.21 | $683,072.64 | $1,329,183.43 |
| 257 | $458,039.21 | $1,479.08 | $3,713.04 | $454,326.17 | $684,551.72 | $1,334,375.55 |
| 258 | $454,326.17 | $1,467.09 | $3,725.03 | $450,601.15 | $686,018.82 | $1,339,567.67 |
| 259 | $450,601.15 | $1,455.07 | $3,737.06 | $446,864.09 | $687,473.89 | $1,344,759.80 |
| 260 | $446,864.09 | $1,443.00 | $3,749.12 | $443,114.97 | $688,916.88 | $1,349,951.92 |
| 261 | $443,114.97 | $1,430.89 | $3,761.23 | $439,353.74 | $690,347.78 | $1,355,144.04 |
| 262 | $439,353.74 | $1,418.75 | $3,773.38 | $435,580.36 | $691,766.52 | $1,360,336.16 |
| 263 | $435,580.36 | $1,406.56 | $3,785.56 | $431,794.80 | $693,173.08 | $1,365,528.29 |
| 264 | $431,794.80 | $1,394.34 | $3,797.79 | $427,997.01 | $694,567.42 | $1,370,720.41 |
| 265 | $427,997.01 | $1,382.07 | $3,810.05 | $424,186.96 | $695,949.50 | $1,375,912.53 |
| 266 | $424,186.96 | $1,369.77 | $3,822.35 | $420,364.61 | $697,319.27 | $1,381,104.65 |
| 267 | $420,364.61 | $1,357.43 | $3,834.70 | $416,529.92 | $698,676.69 | $1,386,296.78 |
| 268 | $416,529.92 | $1,345.04 | $3,847.08 | $412,682.84 | $700,021.74 | $1,391,488.90 |
| 269 | $412,682.84 | $1,332.62 | $3,859.50 | $408,823.34 | $701,354.36 | $1,396,681.02 |
| 270 | $408,823.34 | $1,320.16 | $3,871.96 | $404,951.37 | $702,674.52 | $1,401,873.15 |
| 271 | $404,951.37 | $1,307.66 | $3,884.47 | $401,066.91 | $703,982.17 | $1,407,065.27 |
| 272 | $401,066.91 | $1,295.11 | $3,897.01 | $397,169.89 | $705,277.29 | $1,412,257.39 |
| 273 | $397,169.89 | $1,282.53 | $3,909.59 | $393,260.30 | $706,559.81 | $1,417,449.51 |
| 274 | $393,260.30 | $1,269.90 | $3,922.22 | $389,338.08 | $707,829.72 | $1,422,641.64 |
| 275 | $389,338.08 | $1,257.24 | $3,934.89 | $385,403.19 | $709,086.95 | $1,427,833.76 |
| 276 | $385,403.19 | $1,244.53 | $3,947.59 | $381,455.60 | $710,331.49 | $1,433,025.88 |
| 277 | $381,455.60 | $1,231.78 | $3,960.34 | $377,495.26 | $711,563.27 | $1,438,218.00 |
| 278 | $377,495.26 | $1,219.00 | $3,973.13 | $373,522.14 | $712,782.26 | $1,443,410.13 |
| 279 | $373,522.14 | $1,206.17 | $3,985.96 | $369,536.18 | $713,988.43 | $1,448,602.25 |
| 280 | $369,536.18 | $1,193.29 | $3,998.83 | $365,537.35 | $715,181.72 | $1,453,794.37 |
| 281 | $365,537.35 | $1,180.38 | $4,011.74 | $361,525.61 | $716,362.10 | $1,458,986.50 |
| 282 | $361,525.61 | $1,167.43 | $4,024.70 | $357,500.91 | $717,529.53 | $1,464,178.62 |
| 283 | $357,500.91 | $1,154.43 | $4,037.69 | $353,463.22 | $718,683.96 | $1,469,370.74 |
| 284 | $353,463.22 | $1,141.39 | $4,050.73 | $349,412.49 | $719,825.35 | $1,474,562.86 |
| 285 | $349,412.49 | $1,128.31 | $4,063.81 | $345,348.68 | $720,953.66 | $1,479,754.99 |
| 286 | $345,348.68 | $1,115.19 | $4,076.93 | $341,271.74 | $722,068.85 | $1,484,947.11 |
| 287 | $341,271.74 | $1,102.02 | $4,090.10 | $337,181.64 | $723,170.88 | $1,490,139.23 |
| 288 | $337,181.64 | $1,088.82 | $4,103.31 | $333,078.34 | $724,259.69 | $1,495,331.36 |
| 289 | $333,078.34 | $1,075.57 | $4,116.56 | $328,961.78 | $725,335.26 | $1,500,523.48 |
| 290 | $328,961.78 | $1,062.27 | $4,129.85 | $324,831.93 | $726,397.53 | $1,505,715.60 |
| 291 | $324,831.93 | $1,048.94 | $4,143.19 | $320,688.74 | $727,446.47 | $1,510,907.72 |
| 292 | $320,688.74 | $1,035.56 | $4,156.57 | $316,532.18 | $728,482.02 | $1,516,099.85 |
| 293 | $316,532.18 | $1,022.14 | $4,169.99 | $312,362.19 | $729,504.16 | $1,521,291.97 |
| 294 | $312,362.19 | $1,008.67 | $4,183.45 | $308,178.74 | $730,512.83 | $1,526,484.09 |
| 295 | $308,178.74 | $995.16 | $4,196.96 | $303,981.77 | $731,507.99 | $1,531,676.21 |
| 296 | $303,981.77 | $981.61 | $4,210.51 | $299,771.26 | $732,489.60 | $1,536,868.34 |
| 297 | $299,771.26 | $968.01 | $4,224.11 | $295,547.15 | $733,457.61 | $1,542,060.46 |
| 298 | $295,547.15 | $954.37 | $4,237.75 | $291,309.40 | $734,411.98 | $1,547,252.58 |
| 299 | $291,309.40 | $940.69 | $4,251.44 | $287,057.96 | $735,352.66 | $1,552,444.71 |
| 300 | $287,057.96 | $926.96 | $4,265.16 | $282,792.79 | $736,279.62 | $1,557,636.83 |
| 301 | $282,792.79 | $913.19 | $4,278.94 | $278,513.86 | $737,192.81 | $1,562,828.95 |
| 302 | $278,513.86 | $899.37 | $4,292.76 | $274,221.10 | $738,092.18 | $1,568,021.07 |
| 303 | $274,221.10 | $885.51 | $4,306.62 | $269,914.48 | $738,977.68 | $1,573,213.20 |
| 304 | $269,914.48 | $871.60 | $4,320.52 | $265,593.96 | $739,849.28 | $1,578,405.32 |
| 305 | $265,593.96 | $857.65 | $4,334.48 | $261,259.48 | $740,706.93 | $1,583,597.44 |
| 306 | $261,259.48 | $843.65 | $4,348.47 | $256,911.01 | $741,550.58 | $1,588,789.57 |
| 307 | $256,911.01 | $829.61 | $4,362.51 | $252,548.50 | $742,380.19 | $1,593,981.69 |
| 308 | $252,548.50 | $815.52 | $4,376.60 | $248,171.90 | $743,195.71 | $1,599,173.81 |
| 309 | $248,171.90 | $801.39 | $4,390.73 | $243,781.16 | $743,997.10 | $1,604,365.93 |
| 310 | $243,781.16 | $787.21 | $4,404.91 | $239,376.25 | $744,784.31 | $1,609,558.06 |
| 311 | $239,376.25 | $772.99 | $4,419.14 | $234,957.11 | $745,557.29 | $1,614,750.18 |
| 312 | $234,957.11 | $758.72 | $4,433.41 | $230,523.71 | $746,316.01 | $1,619,942.30 |
| 313 | $230,523.71 | $744.40 | $4,447.72 | $226,075.98 | $747,060.41 | $1,625,134.42 |
| 314 | $226,075.98 | $730.04 | $4,462.09 | $221,613.90 | $747,790.44 | $1,630,326.55 |
| 315 | $221,613.90 | $715.63 | $4,476.49 | $217,137.40 | $748,506.07 | $1,635,518.67 |
| 316 | $217,137.40 | $701.17 | $4,490.95 | $212,646.45 | $749,207.24 | $1,640,710.79 |
| 317 | $212,646.45 | $686.67 | $4,505.45 | $208,141.00 | $749,893.92 | $1,645,902.92 |
| 318 | $208,141.00 | $672.12 | $4,520.00 | $203,621.00 | $750,566.04 | $1,651,095.04 |
| 319 | $203,621.00 | $657.53 | $4,534.60 | $199,086.40 | $751,223.56 | $1,656,287.16 |
| 320 | $199,086.40 | $642.88 | $4,549.24 | $194,537.16 | $751,866.45 | $1,661,479.28 |
| 321 | $194,537.16 | $628.19 | $4,563.93 | $189,973.23 | $752,494.64 | $1,666,671.41 |
| 322 | $189,973.23 | $613.46 | $4,578.67 | $185,394.57 | $753,108.09 | $1,671,863.53 |
| 323 | $185,394.57 | $598.67 | $4,593.45 | $180,801.11 | $753,706.76 | $1,677,055.65 |
| 324 | $180,801.11 | $583.84 | $4,608.29 | $176,192.83 | $754,290.60 | $1,682,247.77 |
| 325 | $176,192.83 | $568.96 | $4,623.17 | $171,569.66 | $754,859.56 | $1,687,439.90 |
| 326 | $171,569.66 | $554.03 | $4,638.10 | $166,931.56 | $755,413.58 | $1,692,632.02 |
| 327 | $166,931.56 | $539.05 | $4,653.07 | $162,278.49 | $755,952.63 | $1,697,824.14 |
| 328 | $162,278.49 | $524.02 | $4,668.10 | $157,610.39 | $756,476.66 | $1,703,016.27 |
| 329 | $157,610.39 | $508.95 | $4,683.17 | $152,927.22 | $756,985.61 | $1,708,208.39 |
| 330 | $152,927.22 | $493.83 | $4,698.30 | $148,228.93 | $757,479.44 | $1,713,400.51 |
| 331 | $148,228.93 | $478.66 | $4,713.47 | $143,515.46 | $757,958.09 | $1,718,592.63 |
| 332 | $143,515.46 | $463.44 | $4,728.69 | $138,786.77 | $758,421.53 | $1,723,784.76 |
| 333 | $138,786.77 | $448.17 | $4,743.96 | $134,042.81 | $758,869.69 | $1,728,976.88 |
| 334 | $134,042.81 | $432.85 | $4,759.28 | $129,283.54 | $759,302.54 | $1,734,169.00 |
| 335 | $129,283.54 | $417.48 | $4,774.64 | $124,508.89 | $759,720.02 | $1,739,361.13 |
| 336 | $124,508.89 | $402.06 | $4,790.06 | $119,718.83 | $760,122.08 | $1,744,553.25 |
| 337 | $119,718.83 | $386.59 | $4,805.53 | $114,913.30 | $760,508.67 | $1,749,745.37 |
| 338 | $114,913.30 | $371.07 | $4,821.05 | $110,092.25 | $760,879.74 | $1,754,937.49 |
| 339 | $110,092.25 | $355.51 | $4,836.62 | $105,255.63 | $761,235.25 | $1,760,129.62 |
| 340 | $105,255.63 | $339.89 | $4,852.23 | $100,403.40 | $761,575.14 | $1,765,321.74 |
| 341 | $100,403.40 | $324.22 | $4,867.90 | $95,535.50 | $761,899.36 | $1,770,513.86 |
| 342 | $95,535.50 | $308.50 | $4,883.62 | $90,651.87 | $762,207.86 | $1,775,705.98 |
| 343 | $90,651.87 | $292.73 | $4,899.39 | $85,752.48 | $762,500.59 | $1,780,898.11 |
| 344 | $85,752.48 | $276.91 | $4,915.21 | $80,837.27 | $762,777.50 | $1,786,090.23 |
| 345 | $80,837.27 | $261.04 | $4,931.09 | $75,906.18 | $763,038.53 | $1,791,282.35 |
| 346 | $75,906.18 | $245.11 | $4,947.01 | $70,959.17 | $763,283.65 | $1,796,474.48 |
| 347 | $70,959.17 | $229.14 | $4,962.98 | $65,996.19 | $763,512.79 | $1,801,666.60 |
| 348 | $65,996.19 | $213.11 | $4,979.01 | $61,017.18 | $763,725.90 | $1,806,858.72 |
| 349 | $61,017.18 | $197.03 | $4,995.09 | $56,022.09 | $763,922.93 | $1,812,050.84 |
| 350 | $56,022.09 | $180.90 | $5,011.22 | $51,010.87 | $764,103.84 | $1,817,242.97 |
| 351 | $51,010.87 | $164.72 | $5,027.40 | $45,983.47 | $764,268.56 | $1,822,435.09 |
| 352 | $45,983.47 | $148.49 | $5,043.63 | $40,939.84 | $764,417.05 | $1,827,627.21 |
| 353 | $40,939.84 | $132.20 | $5,059.92 | $35,879.92 | $764,549.25 | $1,832,819.33 |
| 354 | $35,879.92 | $115.86 | $5,076.26 | $30,803.66 | $764,665.11 | $1,838,011.46 |
| 355 | $30,803.66 | $99.47 | $5,092.65 | $25,711.00 | $764,764.58 | $1,843,203.58 |
| 356 | $25,711.00 | $83.03 | $5,109.10 | $20,601.91 | $764,847.61 | $1,848,395.70 |
| 357 | $20,601.91 | $66.53 | $5,125.60 | $15,476.31 | $764,914.14 | $1,853,587.83 |
| 358 | $15,476.31 | $49.98 | $5,142.15 | $10,334.16 | $764,964.11 | $1,858,779.95 |
| 359 | $10,334.16 | $33.37 | $5,158.75 | $5,175.41 | $764,997.48 | $1,863,972.07 |
| 360 | $5,175.41 | $16.71 | $5,175.41 | $-0.00 | $765,014.19 | $1,869,164.19 |