|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,106,100.00 | $5,530.50 | $1,101.13 | $1,104,998.87 | $5,530.50 | $6,631.63 |
| 2 | $1,104,998.87 | $5,524.99 | $1,106.63 | $1,103,892.24 | $11,055.49 | $13,263.26 |
| 3 | $1,103,892.24 | $5,519.46 | $1,112.17 | $1,102,780.07 | $16,574.96 | $19,894.89 |
| 4 | $1,102,780.07 | $5,513.90 | $1,117.73 | $1,101,662.34 | $22,088.86 | $26,526.51 |
| 5 | $1,101,662.34 | $5,508.31 | $1,123.32 | $1,100,539.03 | $27,597.17 | $33,158.14 |
| 6 | $1,100,539.03 | $5,502.70 | $1,128.93 | $1,099,410.09 | $33,099.86 | $39,789.77 |
| 7 | $1,099,410.09 | $5,497.05 | $1,134.58 | $1,098,275.51 | $38,596.91 | $46,421.40 |
| 8 | $1,098,275.51 | $5,491.38 | $1,140.25 | $1,097,135.26 | $44,088.29 | $53,053.03 |
| 9 | $1,097,135.26 | $5,485.68 | $1,145.95 | $1,095,989.31 | $49,573.97 | $59,684.66 |
| 10 | $1,095,989.31 | $5,479.95 | $1,151.68 | $1,094,837.63 | $55,053.91 | $66,316.28 |
| 11 | $1,094,837.63 | $5,474.19 | $1,157.44 | $1,093,680.19 | $60,528.10 | $72,947.91 |
| 12 | $1,093,680.19 | $5,468.40 | $1,163.23 | $1,092,516.96 | $65,996.50 | $79,579.54 |
| 13 | $1,092,516.96 | $5,462.58 | $1,169.04 | $1,091,347.92 | $71,459.09 | $86,211.17 |
| 14 | $1,091,347.92 | $5,456.74 | $1,174.89 | $1,090,173.03 | $76,915.83 | $92,842.80 |
| 15 | $1,090,173.03 | $5,450.87 | $1,180.76 | $1,088,992.27 | $82,366.69 | $99,474.43 |
| 16 | $1,088,992.27 | $5,444.96 | $1,186.67 | $1,087,805.60 | $87,811.65 | $106,106.05 |
| 17 | $1,087,805.60 | $5,439.03 | $1,192.60 | $1,086,613.00 | $93,250.68 | $112,737.68 |
| 18 | $1,086,613.00 | $5,433.06 | $1,198.56 | $1,085,414.44 | $98,683.75 | $119,369.31 |
| 19 | $1,085,414.44 | $5,427.07 | $1,204.56 | $1,084,209.88 | $104,110.82 | $126,000.94 |
| 20 | $1,084,209.88 | $5,421.05 | $1,210.58 | $1,082,999.30 | $109,531.87 | $132,632.57 |
| 21 | $1,082,999.30 | $5,415.00 | $1,216.63 | $1,081,782.67 | $114,946.86 | $139,264.20 |
| 22 | $1,081,782.67 | $5,408.91 | $1,222.72 | $1,080,559.95 | $120,355.78 | $145,895.82 |
| 23 | $1,080,559.95 | $5,402.80 | $1,228.83 | $1,079,331.13 | $125,758.58 | $152,527.45 |
| 24 | $1,079,331.13 | $5,396.66 | $1,234.97 | $1,078,096.15 | $131,155.23 | $159,159.08 |
| 25 | $1,078,096.15 | $5,390.48 | $1,241.15 | $1,076,855.01 | $136,545.71 | $165,790.71 |
| 26 | $1,076,855.01 | $5,384.28 | $1,247.35 | $1,075,607.65 | $141,929.99 | $172,422.34 |
| 27 | $1,075,607.65 | $5,378.04 | $1,253.59 | $1,074,354.06 | $147,308.03 | $179,053.97 |
| 28 | $1,074,354.06 | $5,371.77 | $1,259.86 | $1,073,094.20 | $152,679.80 | $185,685.59 |
| 29 | $1,073,094.20 | $5,365.47 | $1,266.16 | $1,071,828.05 | $158,045.27 | $192,317.22 |
| 30 | $1,071,828.05 | $5,359.14 | $1,272.49 | $1,070,555.56 | $163,404.41 | $198,948.85 |
| 31 | $1,070,555.56 | $5,352.78 | $1,278.85 | $1,069,276.71 | $168,757.19 | $205,580.48 |
| 32 | $1,069,276.71 | $5,346.38 | $1,285.24 | $1,067,991.46 | $174,103.57 | $212,212.11 |
| 33 | $1,067,991.46 | $5,339.96 | $1,291.67 | $1,066,699.79 | $179,443.53 | $218,843.74 |
| 34 | $1,066,699.79 | $5,333.50 | $1,298.13 | $1,065,401.66 | $184,777.03 | $225,475.36 |
| 35 | $1,065,401.66 | $5,327.01 | $1,304.62 | $1,064,097.04 | $190,104.04 | $232,106.99 |
| 36 | $1,064,097.04 | $5,320.49 | $1,311.14 | $1,062,785.90 | $195,424.52 | $238,738.62 |
| 37 | $1,062,785.90 | $5,313.93 | $1,317.70 | $1,061,468.20 | $200,738.45 | $245,370.25 |
| 38 | $1,061,468.20 | $5,307.34 | $1,324.29 | $1,060,143.91 | $206,045.79 | $252,001.88 |
| 39 | $1,060,143.91 | $5,300.72 | $1,330.91 | $1,058,813.00 | $211,346.51 | $258,633.51 |
| 40 | $1,058,813.00 | $5,294.07 | $1,337.56 | $1,057,475.44 | $216,640.58 | $265,265.13 |
| 41 | $1,057,475.44 | $5,287.38 | $1,344.25 | $1,056,131.19 | $221,927.95 | $271,896.76 |
| 42 | $1,056,131.19 | $5,280.66 | $1,350.97 | $1,054,780.22 | $227,208.61 | $278,528.39 |
| 43 | $1,054,780.22 | $5,273.90 | $1,357.73 | $1,053,422.49 | $232,482.51 | $285,160.02 |
| 44 | $1,053,422.49 | $5,267.11 | $1,364.52 | $1,052,057.97 | $237,749.62 | $291,791.65 |
| 45 | $1,052,057.97 | $5,260.29 | $1,371.34 | $1,050,686.64 | $243,009.91 | $298,423.28 |
| 46 | $1,050,686.64 | $5,253.43 | $1,378.20 | $1,049,308.44 | $248,263.35 | $305,054.90 |
| 47 | $1,049,308.44 | $5,246.54 | $1,385.09 | $1,047,923.35 | $253,509.89 | $311,686.53 |
| 48 | $1,047,923.35 | $5,239.62 | $1,392.01 | $1,046,531.34 | $258,749.50 | $318,318.16 |
| 49 | $1,046,531.34 | $5,232.66 | $1,398.97 | $1,045,132.37 | $263,982.16 | $324,949.79 |
| 50 | $1,045,132.37 | $5,225.66 | $1,405.97 | $1,043,726.40 | $269,207.82 | $331,581.42 |
| 51 | $1,043,726.40 | $5,218.63 | $1,413.00 | $1,042,313.41 | $274,426.45 | $338,213.05 |
| 52 | $1,042,313.41 | $5,211.57 | $1,420.06 | $1,040,893.35 | $279,638.02 | $344,844.67 |
| 53 | $1,040,893.35 | $5,204.47 | $1,427.16 | $1,039,466.19 | $284,842.49 | $351,476.30 |
| 54 | $1,039,466.19 | $5,197.33 | $1,434.30 | $1,038,031.89 | $290,039.82 | $358,107.93 |
| 55 | $1,038,031.89 | $5,190.16 | $1,441.47 | $1,036,590.42 | $295,229.98 | $364,739.56 |
| 56 | $1,036,590.42 | $5,182.95 | $1,448.68 | $1,035,141.74 | $300,412.93 | $371,371.19 |
| 57 | $1,035,141.74 | $5,175.71 | $1,455.92 | $1,033,685.82 | $305,588.64 | $378,002.82 |
| 58 | $1,033,685.82 | $5,168.43 | $1,463.20 | $1,032,222.62 | $310,757.07 | $384,634.44 |
| 59 | $1,032,222.62 | $5,161.11 | $1,470.52 | $1,030,752.11 | $315,918.18 | $391,266.07 |
| 60 | $1,030,752.11 | $5,153.76 | $1,477.87 | $1,029,274.24 | $321,071.94 | $397,897.70 |
| 61 | $1,029,274.24 | $5,146.37 | $1,485.26 | $1,027,788.98 | $326,218.31 | $404,529.33 |
| 62 | $1,027,788.98 | $5,138.94 | $1,492.68 | $1,026,296.30 | $331,357.26 | $411,160.96 |
| 63 | $1,026,296.30 | $5,131.48 | $1,500.15 | $1,024,796.15 | $336,488.74 | $417,792.59 |
| 64 | $1,024,796.15 | $5,123.98 | $1,507.65 | $1,023,288.51 | $341,612.72 | $424,424.21 |
| 65 | $1,023,288.51 | $5,116.44 | $1,515.19 | $1,021,773.32 | $346,729.16 | $431,055.84 |
| 66 | $1,021,773.32 | $5,108.87 | $1,522.76 | $1,020,250.56 | $351,838.03 | $437,687.47 |
| 67 | $1,020,250.56 | $5,101.25 | $1,530.38 | $1,018,720.18 | $356,939.28 | $444,319.10 |
| 68 | $1,018,720.18 | $5,093.60 | $1,538.03 | $1,017,182.16 | $362,032.88 | $450,950.73 |
| 69 | $1,017,182.16 | $5,085.91 | $1,545.72 | $1,015,636.44 | $367,118.79 | $457,582.36 |
| 70 | $1,015,636.44 | $5,078.18 | $1,553.45 | $1,014,082.99 | $372,196.98 | $464,213.99 |
| 71 | $1,014,082.99 | $5,070.41 | $1,561.21 | $1,012,521.78 | $377,267.39 | $470,845.61 |
| 72 | $1,012,521.78 | $5,062.61 | $1,569.02 | $1,010,952.76 | $382,330.00 | $477,477.24 |
| 73 | $1,010,952.76 | $5,054.76 | $1,576.86 | $1,009,375.89 | $387,384.76 | $484,108.87 |
| 74 | $1,009,375.89 | $5,046.88 | $1,584.75 | $1,007,791.15 | $392,431.64 | $490,740.50 |
| 75 | $1,007,791.15 | $5,038.96 | $1,592.67 | $1,006,198.47 | $397,470.60 | $497,372.13 |
| 76 | $1,006,198.47 | $5,030.99 | $1,600.64 | $1,004,597.84 | $402,501.59 | $504,003.76 |
| 77 | $1,004,597.84 | $5,022.99 | $1,608.64 | $1,002,989.20 | $407,524.58 | $510,635.38 |
| 78 | $1,002,989.20 | $5,014.95 | $1,616.68 | $1,001,372.51 | $412,539.53 | $517,267.01 |
| 79 | $1,001,372.51 | $5,006.86 | $1,624.77 | $999,747.75 | $417,546.39 | $523,898.64 |
| 80 | $999,747.75 | $4,998.74 | $1,632.89 | $998,114.86 | $422,545.13 | $530,530.27 |
| 81 | $998,114.86 | $4,990.57 | $1,641.05 | $996,473.81 | $427,535.70 | $537,161.90 |
| 82 | $996,473.81 | $4,982.37 | $1,649.26 | $994,824.55 | $432,518.07 | $543,793.53 |
| 83 | $994,824.55 | $4,974.12 | $1,657.51 | $993,167.04 | $437,492.19 | $550,425.15 |
| 84 | $993,167.04 | $4,965.84 | $1,665.79 | $991,501.25 | $442,458.03 | $557,056.78 |
| 85 | $991,501.25 | $4,957.51 | $1,674.12 | $989,827.13 | $447,415.54 | $563,688.41 |
| 86 | $989,827.13 | $4,949.14 | $1,682.49 | $988,144.63 | $452,364.67 | $570,320.04 |
| 87 | $988,144.63 | $4,940.72 | $1,690.91 | $986,453.73 | $457,305.39 | $576,951.67 |
| 88 | $986,453.73 | $4,932.27 | $1,699.36 | $984,754.37 | $462,237.66 | $583,583.30 |
| 89 | $984,754.37 | $4,923.77 | $1,707.86 | $983,046.51 | $467,161.43 | $590,214.92 |
| 90 | $983,046.51 | $4,915.23 | $1,716.40 | $981,330.12 | $472,076.67 | $596,846.55 |
| 91 | $981,330.12 | $4,906.65 | $1,724.98 | $979,605.14 | $476,983.32 | $603,478.18 |
| 92 | $979,605.14 | $4,898.03 | $1,733.60 | $977,871.53 | $481,881.34 | $610,109.81 |
| 93 | $977,871.53 | $4,889.36 | $1,742.27 | $976,129.26 | $486,770.70 | $616,741.44 |
| 94 | $976,129.26 | $4,880.65 | $1,750.98 | $974,378.28 | $491,651.35 | $623,373.07 |
| 95 | $974,378.28 | $4,871.89 | $1,759.74 | $972,618.55 | $496,523.24 | $630,004.69 |
| 96 | $972,618.55 | $4,863.09 | $1,768.54 | $970,850.01 | $501,386.33 | $636,636.32 |
| 97 | $970,850.01 | $4,854.25 | $1,777.38 | $969,072.63 | $506,240.58 | $643,267.95 |
| 98 | $969,072.63 | $4,845.36 | $1,786.27 | $967,286.37 | $511,085.95 | $649,899.58 |
| 99 | $967,286.37 | $4,836.43 | $1,795.20 | $965,491.17 | $515,922.38 | $656,531.21 |
| 100 | $965,491.17 | $4,827.46 | $1,804.17 | $963,687.00 | $520,749.83 | $663,162.84 |
| 101 | $963,687.00 | $4,818.43 | $1,813.19 | $961,873.80 | $525,568.27 | $669,794.46 |
| 102 | $961,873.80 | $4,809.37 | $1,822.26 | $960,051.54 | $530,377.64 | $676,426.09 |
| 103 | $960,051.54 | $4,800.26 | $1,831.37 | $958,220.17 | $535,177.89 | $683,057.72 |
| 104 | $958,220.17 | $4,791.10 | $1,840.53 | $956,379.65 | $539,969.00 | $689,689.35 |
| 105 | $956,379.65 | $4,781.90 | $1,849.73 | $954,529.92 | $544,750.89 | $696,320.98 |
| 106 | $954,529.92 | $4,772.65 | $1,858.98 | $952,670.94 | $549,523.54 | $702,952.61 |
| 107 | $952,670.94 | $4,763.35 | $1,868.27 | $950,802.66 | $554,286.90 | $709,584.23 |
| 108 | $950,802.66 | $4,754.01 | $1,877.62 | $948,925.05 | $559,040.91 | $716,215.86 |
| 109 | $948,925.05 | $4,744.63 | $1,887.00 | $947,038.05 | $563,785.54 | $722,847.49 |
| 110 | $947,038.05 | $4,735.19 | $1,896.44 | $945,141.61 | $568,520.73 | $729,479.12 |
| 111 | $945,141.61 | $4,725.71 | $1,905.92 | $943,235.69 | $573,246.43 | $736,110.75 |
| 112 | $943,235.69 | $4,716.18 | $1,915.45 | $941,320.24 | $577,962.61 | $742,742.38 |
| 113 | $941,320.24 | $4,706.60 | $1,925.03 | $939,395.21 | $582,669.21 | $749,374.00 |
| 114 | $939,395.21 | $4,696.98 | $1,934.65 | $937,460.56 | $587,366.19 | $756,005.63 |
| 115 | $937,460.56 | $4,687.30 | $1,944.33 | $935,516.23 | $592,053.49 | $762,637.26 |
| 116 | $935,516.23 | $4,677.58 | $1,954.05 | $933,562.18 | $596,731.07 | $769,268.89 |
| 117 | $933,562.18 | $4,667.81 | $1,963.82 | $931,598.37 | $601,398.89 | $775,900.52 |
| 118 | $931,598.37 | $4,657.99 | $1,973.64 | $929,624.73 | $606,056.88 | $782,532.15 |
| 119 | $929,624.73 | $4,648.12 | $1,983.50 | $927,641.23 | $610,705.00 | $789,163.77 |
| 120 | $927,641.23 | $4,638.21 | $1,993.42 | $925,647.80 | $615,343.21 | $795,795.40 |
| 121 | $925,647.80 | $4,628.24 | $2,003.39 | $923,644.41 | $619,971.45 | $802,427.03 |
| 122 | $923,644.41 | $4,618.22 | $2,013.41 | $921,631.01 | $624,589.67 | $809,058.66 |
| 123 | $921,631.01 | $4,608.16 | $2,023.47 | $919,607.53 | $629,197.82 | $815,690.29 |
| 124 | $919,607.53 | $4,598.04 | $2,033.59 | $917,573.94 | $633,795.86 | $822,321.92 |
| 125 | $917,573.94 | $4,587.87 | $2,043.76 | $915,530.19 | $638,383.73 | $828,953.54 |
| 126 | $915,530.19 | $4,577.65 | $2,053.98 | $913,476.21 | $642,961.38 | $835,585.17 |
| 127 | $913,476.21 | $4,567.38 | $2,064.25 | $911,411.96 | $647,528.76 | $842,216.80 |
| 128 | $911,411.96 | $4,557.06 | $2,074.57 | $909,337.39 | $652,085.82 | $848,848.43 |
| 129 | $909,337.39 | $4,546.69 | $2,084.94 | $907,252.45 | $656,632.51 | $855,480.06 |
| 130 | $907,252.45 | $4,536.26 | $2,095.37 | $905,157.08 | $661,168.77 | $862,111.69 |
| 131 | $905,157.08 | $4,525.79 | $2,105.84 | $903,051.24 | $665,694.56 | $868,743.31 |
| 132 | $903,051.24 | $4,515.26 | $2,116.37 | $900,934.87 | $670,209.81 | $875,374.94 |
| 133 | $900,934.87 | $4,504.67 | $2,126.95 | $898,807.92 | $674,714.49 | $882,006.57 |
| 134 | $898,807.92 | $4,494.04 | $2,137.59 | $896,670.33 | $679,208.53 | $888,638.20 |
| 135 | $896,670.33 | $4,483.35 | $2,148.28 | $894,522.05 | $683,691.88 | $895,269.83 |
| 136 | $894,522.05 | $4,472.61 | $2,159.02 | $892,363.03 | $688,164.49 | $901,901.46 |
| 137 | $892,363.03 | $4,461.82 | $2,169.81 | $890,193.22 | $692,626.30 | $908,533.09 |
| 138 | $890,193.22 | $4,450.97 | $2,180.66 | $888,012.56 | $697,077.27 | $915,164.71 |
| 139 | $888,012.56 | $4,440.06 | $2,191.57 | $885,820.99 | $701,517.33 | $921,796.34 |
| 140 | $885,820.99 | $4,429.10 | $2,202.52 | $883,618.47 | $705,946.44 | $928,427.97 |
| 141 | $883,618.47 | $4,418.09 | $2,213.54 | $881,404.93 | $710,364.53 | $935,059.60 |
| 142 | $881,404.93 | $4,407.02 | $2,224.60 | $879,180.33 | $714,771.55 | $941,691.23 |
| 143 | $879,180.33 | $4,395.90 | $2,235.73 | $876,944.60 | $719,167.46 | $948,322.86 |
| 144 | $876,944.60 | $4,384.72 | $2,246.91 | $874,697.70 | $723,552.18 | $954,954.48 |
| 145 | $874,697.70 | $4,373.49 | $2,258.14 | $872,439.56 | $727,925.67 | $961,586.11 |
| 146 | $872,439.56 | $4,362.20 | $2,269.43 | $870,170.13 | $732,287.87 | $968,217.74 |
| 147 | $870,170.13 | $4,350.85 | $2,280.78 | $867,889.35 | $736,638.72 | $974,849.37 |
| 148 | $867,889.35 | $4,339.45 | $2,292.18 | $865,597.17 | $740,978.16 | $981,481.00 |
| 149 | $865,597.17 | $4,327.99 | $2,303.64 | $863,293.52 | $745,306.15 | $988,112.63 |
| 150 | $863,293.52 | $4,316.47 | $2,315.16 | $860,978.36 | $749,622.62 | $994,744.25 |
| 151 | $860,978.36 | $4,304.89 | $2,326.74 | $858,651.63 | $753,927.51 | $1,001,375.88 |
| 152 | $858,651.63 | $4,293.26 | $2,338.37 | $856,313.26 | $758,220.77 | $1,008,007.51 |
| 153 | $856,313.26 | $4,281.57 | $2,350.06 | $853,963.19 | $762,502.33 | $1,014,639.14 |
| 154 | $853,963.19 | $4,269.82 | $2,361.81 | $851,601.38 | $766,772.15 | $1,021,270.77 |
| 155 | $851,601.38 | $4,258.01 | $2,373.62 | $849,227.76 | $771,030.16 | $1,027,902.40 |
| 156 | $849,227.76 | $4,246.14 | $2,385.49 | $846,842.27 | $775,276.29 | $1,034,534.02 |
| 157 | $846,842.27 | $4,234.21 | $2,397.42 | $844,444.85 | $779,510.51 | $1,041,165.65 |
| 158 | $844,444.85 | $4,222.22 | $2,409.40 | $842,035.45 | $783,732.73 | $1,047,797.28 |
| 159 | $842,035.45 | $4,210.18 | $2,421.45 | $839,614.00 | $787,942.91 | $1,054,428.91 |
| 160 | $839,614.00 | $4,198.07 | $2,433.56 | $837,180.44 | $792,140.98 | $1,061,060.54 |
| 161 | $837,180.44 | $4,185.90 | $2,445.73 | $834,734.71 | $796,326.88 | $1,067,692.17 |
| 162 | $834,734.71 | $4,173.67 | $2,457.95 | $832,276.76 | $800,500.55 | $1,074,323.79 |
| 163 | $832,276.76 | $4,161.38 | $2,470.24 | $829,806.51 | $804,661.94 | $1,080,955.42 |
| 164 | $829,806.51 | $4,149.03 | $2,482.60 | $827,323.92 | $808,810.97 | $1,087,587.05 |
| 165 | $827,323.92 | $4,136.62 | $2,495.01 | $824,828.91 | $812,947.59 | $1,094,218.68 |
| 166 | $824,828.91 | $4,124.14 | $2,507.48 | $822,321.43 | $817,071.73 | $1,100,850.31 |
| 167 | $822,321.43 | $4,111.61 | $2,520.02 | $819,801.40 | $821,183.34 | $1,107,481.94 |
| 168 | $819,801.40 | $4,099.01 | $2,532.62 | $817,268.78 | $825,282.35 | $1,114,113.56 |
| 169 | $817,268.78 | $4,086.34 | $2,545.28 | $814,723.50 | $829,368.69 | $1,120,745.19 |
| 170 | $814,723.50 | $4,073.62 | $2,558.01 | $812,165.49 | $833,442.31 | $1,127,376.82 |
| 171 | $812,165.49 | $4,060.83 | $2,570.80 | $809,594.69 | $837,503.14 | $1,134,008.45 |
| 172 | $809,594.69 | $4,047.97 | $2,583.65 | $807,011.03 | $841,551.11 | $1,140,640.08 |
| 173 | $807,011.03 | $4,035.06 | $2,596.57 | $804,414.46 | $845,586.17 | $1,147,271.71 |
| 174 | $804,414.46 | $4,022.07 | $2,609.56 | $801,804.90 | $849,608.24 | $1,153,903.33 |
| 175 | $801,804.90 | $4,009.02 | $2,622.60 | $799,182.30 | $853,617.26 | $1,160,534.96 |
| 176 | $799,182.30 | $3,995.91 | $2,635.72 | $796,546.58 | $857,613.17 | $1,167,166.59 |
| 177 | $796,546.58 | $3,982.73 | $2,648.90 | $793,897.69 | $861,595.91 | $1,173,798.22 |
| 178 | $793,897.69 | $3,969.49 | $2,662.14 | $791,235.55 | $865,565.39 | $1,180,429.85 |
| 179 | $791,235.55 | $3,956.18 | $2,675.45 | $788,560.10 | $869,521.57 | $1,187,061.48 |
| 180 | $788,560.10 | $3,942.80 | $2,688.83 | $785,871.27 | $873,464.37 | $1,193,693.10 |
| 181 | $785,871.27 | $3,929.36 | $2,702.27 | $783,169.00 | $877,393.73 | $1,200,324.73 |
| 182 | $783,169.00 | $3,915.84 | $2,715.78 | $780,453.21 | $881,309.57 | $1,206,956.36 |
| 183 | $780,453.21 | $3,902.27 | $2,729.36 | $777,723.85 | $885,211.84 | $1,213,587.99 |
| 184 | $777,723.85 | $3,888.62 | $2,743.01 | $774,980.84 | $889,100.46 | $1,220,219.62 |
| 185 | $774,980.84 | $3,874.90 | $2,756.72 | $772,224.12 | $892,975.36 | $1,226,851.25 |
| 186 | $772,224.12 | $3,861.12 | $2,770.51 | $769,453.61 | $896,836.48 | $1,233,482.87 |
| 187 | $769,453.61 | $3,847.27 | $2,784.36 | $766,669.25 | $900,683.75 | $1,240,114.50 |
| 188 | $766,669.25 | $3,833.35 | $2,798.28 | $763,870.97 | $904,517.10 | $1,246,746.13 |
| 189 | $763,870.97 | $3,819.35 | $2,812.27 | $761,058.69 | $908,336.45 | $1,253,377.76 |
| 190 | $761,058.69 | $3,805.29 | $2,826.33 | $758,232.36 | $912,141.75 | $1,260,009.39 |
| 191 | $758,232.36 | $3,791.16 | $2,840.47 | $755,391.89 | $915,932.91 | $1,266,641.02 |
| 192 | $755,391.89 | $3,776.96 | $2,854.67 | $752,537.22 | $919,709.87 | $1,273,272.64 |
| 193 | $752,537.22 | $3,762.69 | $2,868.94 | $749,668.28 | $923,472.55 | $1,279,904.27 |
| 194 | $749,668.28 | $3,748.34 | $2,883.29 | $746,784.99 | $927,220.90 | $1,286,535.90 |
| 195 | $746,784.99 | $3,733.92 | $2,897.70 | $743,887.29 | $930,954.82 | $1,293,167.53 |
| 196 | $743,887.29 | $3,719.44 | $2,912.19 | $740,975.10 | $934,674.26 | $1,299,799.16 |
| 197 | $740,975.10 | $3,704.88 | $2,926.75 | $738,048.35 | $938,379.13 | $1,306,430.79 |
| 198 | $738,048.35 | $3,690.24 | $2,941.39 | $735,106.96 | $942,069.37 | $1,313,062.42 |
| 199 | $735,106.96 | $3,675.53 | $2,956.09 | $732,150.87 | $945,744.91 | $1,319,694.04 |
| 200 | $732,150.87 | $3,660.75 | $2,970.87 | $729,179.99 | $949,405.66 | $1,326,325.67 |
| 201 | $729,179.99 | $3,645.90 | $2,985.73 | $726,194.26 | $953,051.56 | $1,332,957.30 |
| 202 | $726,194.26 | $3,630.97 | $3,000.66 | $723,193.61 | $956,682.53 | $1,339,588.93 |
| 203 | $723,193.61 | $3,615.97 | $3,015.66 | $720,177.95 | $960,298.50 | $1,346,220.56 |
| 204 | $720,177.95 | $3,600.89 | $3,030.74 | $717,147.21 | $963,899.39 | $1,352,852.19 |
| 205 | $717,147.21 | $3,585.74 | $3,045.89 | $714,101.32 | $967,485.13 | $1,359,483.81 |
| 206 | $714,101.32 | $3,570.51 | $3,061.12 | $711,040.19 | $971,055.64 | $1,366,115.44 |
| 207 | $711,040.19 | $3,555.20 | $3,076.43 | $707,963.77 | $974,610.84 | $1,372,747.07 |
| 208 | $707,963.77 | $3,539.82 | $3,091.81 | $704,871.96 | $978,150.66 | $1,379,378.70 |
| 209 | $704,871.96 | $3,524.36 | $3,107.27 | $701,764.69 | $981,675.01 | $1,386,010.33 |
| 210 | $701,764.69 | $3,508.82 | $3,122.80 | $698,641.88 | $985,183.84 | $1,392,641.96 |
| 211 | $698,641.88 | $3,493.21 | $3,138.42 | $695,503.46 | $988,677.05 | $1,399,273.58 |
| 212 | $695,503.46 | $3,477.52 | $3,154.11 | $692,349.35 | $992,154.57 | $1,405,905.21 |
| 213 | $692,349.35 | $3,461.75 | $3,169.88 | $689,179.47 | $995,616.31 | $1,412,536.84 |
| 214 | $689,179.47 | $3,445.90 | $3,185.73 | $685,993.74 | $999,062.21 | $1,419,168.47 |
| 215 | $685,993.74 | $3,429.97 | $3,201.66 | $682,792.08 | $1,002,492.18 | $1,425,800.10 |
| 216 | $682,792.08 | $3,413.96 | $3,217.67 | $679,574.41 | $1,005,906.14 | $1,432,431.73 |
| 217 | $679,574.41 | $3,397.87 | $3,233.76 | $676,340.66 | $1,009,304.01 | $1,439,063.35 |
| 218 | $676,340.66 | $3,381.70 | $3,249.93 | $673,090.73 | $1,012,685.71 | $1,445,694.98 |
| 219 | $673,090.73 | $3,365.45 | $3,266.17 | $669,824.56 | $1,016,051.17 | $1,452,326.61 |
| 220 | $669,824.56 | $3,349.12 | $3,282.51 | $666,542.05 | $1,019,400.29 | $1,458,958.24 |
| 221 | $666,542.05 | $3,332.71 | $3,298.92 | $663,243.13 | $1,022,733.00 | $1,465,589.87 |
| 222 | $663,243.13 | $3,316.22 | $3,315.41 | $659,927.72 | $1,026,049.22 | $1,472,221.50 |
| 223 | $659,927.72 | $3,299.64 | $3,331.99 | $656,595.73 | $1,029,348.85 | $1,478,853.12 |
| 224 | $656,595.73 | $3,282.98 | $3,348.65 | $653,247.08 | $1,032,631.83 | $1,485,484.75 |
| 225 | $653,247.08 | $3,266.24 | $3,365.39 | $649,881.69 | $1,035,898.07 | $1,492,116.38 |
| 226 | $649,881.69 | $3,249.41 | $3,382.22 | $646,499.47 | $1,039,147.48 | $1,498,748.01 |
| 227 | $646,499.47 | $3,232.50 | $3,399.13 | $643,100.34 | $1,042,379.97 | $1,505,379.64 |
| 228 | $643,100.34 | $3,215.50 | $3,416.13 | $639,684.21 | $1,045,595.48 | $1,512,011.27 |
| 229 | $639,684.21 | $3,198.42 | $3,433.21 | $636,251.00 | $1,048,793.90 | $1,518,642.89 |
| 230 | $636,251.00 | $3,181.26 | $3,450.37 | $632,800.63 | $1,051,975.15 | $1,525,274.52 |
| 231 | $632,800.63 | $3,164.00 | $3,467.63 | $629,333.00 | $1,055,139.16 | $1,531,906.15 |
| 232 | $629,333.00 | $3,146.67 | $3,484.96 | $625,848.04 | $1,058,285.82 | $1,538,537.78 |
| 233 | $625,848.04 | $3,129.24 | $3,502.39 | $622,345.65 | $1,061,415.06 | $1,545,169.41 |
| 234 | $622,345.65 | $3,111.73 | $3,519.90 | $618,825.75 | $1,064,526.79 | $1,551,801.04 |
| 235 | $618,825.75 | $3,094.13 | $3,537.50 | $615,288.25 | $1,067,620.92 | $1,558,432.66 |
| 236 | $615,288.25 | $3,076.44 | $3,555.19 | $611,733.07 | $1,070,697.36 | $1,565,064.29 |
| 237 | $611,733.07 | $3,058.67 | $3,572.96 | $608,160.10 | $1,073,756.02 | $1,571,695.92 |
| 238 | $608,160.10 | $3,040.80 | $3,590.83 | $604,569.28 | $1,076,796.82 | $1,578,327.55 |
| 239 | $604,569.28 | $3,022.85 | $3,608.78 | $600,960.49 | $1,079,819.67 | $1,584,959.18 |
| 240 | $600,960.49 | $3,004.80 | $3,626.83 | $597,333.67 | $1,082,824.47 | $1,591,590.81 |
| 241 | $597,333.67 | $2,986.67 | $3,644.96 | $593,688.71 | $1,085,811.14 | $1,598,222.43 |
| 242 | $593,688.71 | $2,968.44 | $3,663.18 | $590,025.52 | $1,088,779.59 | $1,604,854.06 |
| 243 | $590,025.52 | $2,950.13 | $3,681.50 | $586,344.02 | $1,091,729.71 | $1,611,485.69 |
| 244 | $586,344.02 | $2,931.72 | $3,699.91 | $582,644.11 | $1,094,661.43 | $1,618,117.32 |
| 245 | $582,644.11 | $2,913.22 | $3,718.41 | $578,925.71 | $1,097,574.65 | $1,624,748.95 |
| 246 | $578,925.71 | $2,894.63 | $3,737.00 | $575,188.71 | $1,100,469.28 | $1,631,380.58 |
| 247 | $575,188.71 | $2,875.94 | $3,755.68 | $571,433.02 | $1,103,345.23 | $1,638,012.20 |
| 248 | $571,433.02 | $2,857.17 | $3,774.46 | $567,658.56 | $1,106,202.39 | $1,644,643.83 |
| 249 | $567,658.56 | $2,838.29 | $3,793.34 | $563,865.22 | $1,109,040.68 | $1,651,275.46 |
| 250 | $563,865.22 | $2,819.33 | $3,812.30 | $560,052.92 | $1,111,860.01 | $1,657,907.09 |
| 251 | $560,052.92 | $2,800.26 | $3,831.36 | $556,221.56 | $1,114,660.27 | $1,664,538.72 |
| 252 | $556,221.56 | $2,781.11 | $3,850.52 | $552,371.04 | $1,117,441.38 | $1,671,170.35 |
| 253 | $552,371.04 | $2,761.86 | $3,869.77 | $548,501.26 | $1,120,203.24 | $1,677,801.97 |
| 254 | $548,501.26 | $2,742.51 | $3,889.12 | $544,612.14 | $1,122,945.74 | $1,684,433.60 |
| 255 | $544,612.14 | $2,723.06 | $3,908.57 | $540,703.57 | $1,125,668.80 | $1,691,065.23 |
| 256 | $540,703.57 | $2,703.52 | $3,928.11 | $536,775.46 | $1,128,372.32 | $1,697,696.86 |
| 257 | $536,775.46 | $2,683.88 | $3,947.75 | $532,827.71 | $1,131,056.20 | $1,704,328.49 |
| 258 | $532,827.71 | $2,664.14 | $3,967.49 | $528,860.22 | $1,133,720.34 | $1,710,960.12 |
| 259 | $528,860.22 | $2,644.30 | $3,987.33 | $524,872.89 | $1,136,364.64 | $1,717,591.74 |
| 260 | $524,872.89 | $2,624.36 | $4,007.26 | $520,865.63 | $1,138,989.00 | $1,724,223.37 |
| 261 | $520,865.63 | $2,604.33 | $4,027.30 | $516,838.33 | $1,141,593.33 | $1,730,855.00 |
| 262 | $516,838.33 | $2,584.19 | $4,047.44 | $512,790.89 | $1,144,177.52 | $1,737,486.63 |
| 263 | $512,790.89 | $2,563.95 | $4,067.67 | $508,723.22 | $1,146,741.48 | $1,744,118.26 |
| 264 | $508,723.22 | $2,543.62 | $4,088.01 | $504,635.21 | $1,149,285.09 | $1,750,749.89 |
| 265 | $504,635.21 | $2,523.18 | $4,108.45 | $500,526.76 | $1,151,808.27 | $1,757,381.52 |
| 266 | $500,526.76 | $2,502.63 | $4,128.99 | $496,397.76 | $1,154,310.90 | $1,764,013.14 |
| 267 | $496,397.76 | $2,481.99 | $4,149.64 | $492,248.12 | $1,156,792.89 | $1,770,644.77 |
| 268 | $492,248.12 | $2,461.24 | $4,170.39 | $488,077.73 | $1,159,254.13 | $1,777,276.40 |
| 269 | $488,077.73 | $2,440.39 | $4,191.24 | $483,886.49 | $1,161,694.52 | $1,783,908.03 |
| 270 | $483,886.49 | $2,419.43 | $4,212.20 | $479,674.30 | $1,164,113.95 | $1,790,539.66 |
| 271 | $479,674.30 | $2,398.37 | $4,233.26 | $475,441.04 | $1,166,512.33 | $1,797,171.29 |
| 272 | $475,441.04 | $2,377.21 | $4,254.42 | $471,186.62 | $1,168,889.53 | $1,803,802.91 |
| 273 | $471,186.62 | $2,355.93 | $4,275.70 | $466,910.92 | $1,171,245.46 | $1,810,434.54 |
| 274 | $466,910.92 | $2,334.55 | $4,297.07 | $462,613.85 | $1,173,580.02 | $1,817,066.17 |
| 275 | $462,613.85 | $2,313.07 | $4,318.56 | $458,295.29 | $1,175,893.09 | $1,823,697.80 |
| 276 | $458,295.29 | $2,291.48 | $4,340.15 | $453,955.14 | $1,178,184.56 | $1,830,329.43 |
| 277 | $453,955.14 | $2,269.78 | $4,361.85 | $449,593.28 | $1,180,454.34 | $1,836,961.06 |
| 278 | $449,593.28 | $2,247.97 | $4,383.66 | $445,209.62 | $1,182,702.31 | $1,843,592.68 |
| 279 | $445,209.62 | $2,226.05 | $4,405.58 | $440,804.04 | $1,184,928.35 | $1,850,224.31 |
| 280 | $440,804.04 | $2,204.02 | $4,427.61 | $436,376.43 | $1,187,132.37 | $1,856,855.94 |
| 281 | $436,376.43 | $2,181.88 | $4,449.75 | $431,926.69 | $1,189,314.26 | $1,863,487.57 |
| 282 | $431,926.69 | $2,159.63 | $4,471.99 | $427,454.69 | $1,191,473.89 | $1,870,119.20 |
| 283 | $427,454.69 | $2,137.27 | $4,494.35 | $422,960.34 | $1,193,611.16 | $1,876,750.83 |
| 284 | $422,960.34 | $2,114.80 | $4,516.83 | $418,443.51 | $1,195,725.97 | $1,883,382.45 |
| 285 | $418,443.51 | $2,092.22 | $4,539.41 | $413,904.10 | $1,197,818.18 | $1,890,014.08 |
| 286 | $413,904.10 | $2,069.52 | $4,562.11 | $409,341.99 | $1,199,887.70 | $1,896,645.71 |
| 287 | $409,341.99 | $2,046.71 | $4,584.92 | $404,757.07 | $1,201,934.41 | $1,903,277.34 |
| 288 | $404,757.07 | $2,023.79 | $4,607.84 | $400,149.23 | $1,203,958.20 | $1,909,908.97 |
| 289 | $400,149.23 | $2,000.75 | $4,630.88 | $395,518.35 | $1,205,958.95 | $1,916,540.60 |
| 290 | $395,518.35 | $1,977.59 | $4,654.04 | $390,864.31 | $1,207,936.54 | $1,923,172.22 |
| 291 | $390,864.31 | $1,954.32 | $4,677.31 | $386,187.01 | $1,209,890.86 | $1,929,803.85 |
| 292 | $386,187.01 | $1,930.94 | $4,700.69 | $381,486.31 | $1,211,821.79 | $1,936,435.48 |
| 293 | $381,486.31 | $1,907.43 | $4,724.20 | $376,762.12 | $1,213,729.23 | $1,943,067.11 |
| 294 | $376,762.12 | $1,883.81 | $4,747.82 | $372,014.30 | $1,215,613.04 | $1,949,698.74 |
| 295 | $372,014.30 | $1,860.07 | $4,771.56 | $367,242.74 | $1,217,473.11 | $1,956,330.37 |
| 296 | $367,242.74 | $1,836.21 | $4,795.41 | $362,447.33 | $1,219,309.32 | $1,962,961.99 |
| 297 | $362,447.33 | $1,812.24 | $4,819.39 | $357,627.94 | $1,221,121.56 | $1,969,593.62 |
| 298 | $357,627.94 | $1,788.14 | $4,843.49 | $352,784.45 | $1,222,909.70 | $1,976,225.25 |
| 299 | $352,784.45 | $1,763.92 | $4,867.71 | $347,916.74 | $1,224,673.62 | $1,982,856.88 |
| 300 | $347,916.74 | $1,739.58 | $4,892.04 | $343,024.70 | $1,226,413.20 | $1,989,488.51 |
| 301 | $343,024.70 | $1,715.12 | $4,916.50 | $338,108.19 | $1,228,128.33 | $1,996,120.14 |
| 302 | $338,108.19 | $1,690.54 | $4,941.09 | $333,167.10 | $1,229,818.87 | $2,002,751.76 |
| 303 | $333,167.10 | $1,665.84 | $4,965.79 | $328,201.31 | $1,231,484.70 | $2,009,383.39 |
| 304 | $328,201.31 | $1,641.01 | $4,990.62 | $323,210.69 | $1,233,125.71 | $2,016,015.02 |
| 305 | $323,210.69 | $1,616.05 | $5,015.57 | $318,195.11 | $1,234,741.76 | $2,022,646.65 |
| 306 | $318,195.11 | $1,590.98 | $5,040.65 | $313,154.46 | $1,236,332.74 | $2,029,278.28 |
| 307 | $313,154.46 | $1,565.77 | $5,065.86 | $308,088.60 | $1,237,898.51 | $2,035,909.91 |
| 308 | $308,088.60 | $1,540.44 | $5,091.19 | $302,997.42 | $1,239,438.95 | $2,042,541.53 |
| 309 | $302,997.42 | $1,514.99 | $5,116.64 | $297,880.78 | $1,240,953.94 | $2,049,173.16 |
| 310 | $297,880.78 | $1,489.40 | $5,142.22 | $292,738.55 | $1,242,443.34 | $2,055,804.79 |
| 311 | $292,738.55 | $1,463.69 | $5,167.94 | $287,570.62 | $1,243,907.04 | $2,062,436.42 |
| 312 | $287,570.62 | $1,437.85 | $5,193.78 | $282,376.84 | $1,245,344.89 | $2,069,068.05 |
| 313 | $282,376.84 | $1,411.88 | $5,219.74 | $277,157.10 | $1,246,756.78 | $2,075,699.68 |
| 314 | $277,157.10 | $1,385.79 | $5,245.84 | $271,911.26 | $1,248,142.56 | $2,082,331.30 |
| 315 | $271,911.26 | $1,359.56 | $5,272.07 | $266,639.18 | $1,249,502.12 | $2,088,962.93 |
| 316 | $266,639.18 | $1,333.20 | $5,298.43 | $261,340.75 | $1,250,835.31 | $2,095,594.56 |
| 317 | $261,340.75 | $1,306.70 | $5,324.92 | $256,015.83 | $1,252,142.02 | $2,102,226.19 |
| 318 | $256,015.83 | $1,280.08 | $5,351.55 | $250,664.28 | $1,253,422.10 | $2,108,857.82 |
| 319 | $250,664.28 | $1,253.32 | $5,378.31 | $245,285.97 | $1,254,675.42 | $2,115,489.45 |
| 320 | $245,285.97 | $1,226.43 | $5,405.20 | $239,880.77 | $1,255,901.85 | $2,122,121.07 |
| 321 | $239,880.77 | $1,199.40 | $5,432.22 | $234,448.55 | $1,257,101.25 | $2,128,752.70 |
| 322 | $234,448.55 | $1,172.24 | $5,459.39 | $228,989.16 | $1,258,273.49 | $2,135,384.33 |
| 323 | $228,989.16 | $1,144.95 | $5,486.68 | $223,502.48 | $1,259,418.44 | $2,142,015.96 |
| 324 | $223,502.48 | $1,117.51 | $5,514.12 | $217,988.36 | $1,260,535.95 | $2,148,647.59 |
| 325 | $217,988.36 | $1,089.94 | $5,541.69 | $212,446.68 | $1,261,625.89 | $2,155,279.22 |
| 326 | $212,446.68 | $1,062.23 | $5,569.39 | $206,877.28 | $1,262,688.13 | $2,161,910.84 |
| 327 | $206,877.28 | $1,034.39 | $5,597.24 | $201,280.04 | $1,263,722.51 | $2,168,542.47 |
| 328 | $201,280.04 | $1,006.40 | $5,625.23 | $195,654.81 | $1,264,728.91 | $2,175,174.10 |
| 329 | $195,654.81 | $978.27 | $5,653.35 | $190,001.46 | $1,265,707.19 | $2,181,805.73 |
| 330 | $190,001.46 | $950.01 | $5,681.62 | $184,319.84 | $1,266,657.19 | $2,188,437.36 |
| 331 | $184,319.84 | $921.60 | $5,710.03 | $178,609.81 | $1,267,578.79 | $2,195,068.99 |
| 332 | $178,609.81 | $893.05 | $5,738.58 | $172,871.23 | $1,268,471.84 | $2,201,700.62 |
| 333 | $172,871.23 | $864.36 | $5,767.27 | $167,103.96 | $1,269,336.20 | $2,208,332.24 |
| 334 | $167,103.96 | $835.52 | $5,796.11 | $161,307.85 | $1,270,171.72 | $2,214,963.87 |
| 335 | $161,307.85 | $806.54 | $5,825.09 | $155,482.76 | $1,270,978.26 | $2,221,595.50 |
| 336 | $155,482.76 | $777.41 | $5,854.21 | $149,628.54 | $1,271,755.67 | $2,228,227.13 |
| 337 | $149,628.54 | $748.14 | $5,883.49 | $143,745.06 | $1,272,503.81 | $2,234,858.76 |
| 338 | $143,745.06 | $718.73 | $5,912.90 | $137,832.15 | $1,273,222.54 | $2,241,490.39 |
| 339 | $137,832.15 | $689.16 | $5,942.47 | $131,889.69 | $1,273,911.70 | $2,248,122.01 |
| 340 | $131,889.69 | $659.45 | $5,972.18 | $125,917.51 | $1,274,571.15 | $2,254,753.64 |
| 341 | $125,917.51 | $629.59 | $6,002.04 | $119,915.47 | $1,275,200.74 | $2,261,385.27 |
| 342 | $119,915.47 | $599.58 | $6,032.05 | $113,883.42 | $1,275,800.31 | $2,268,016.90 |
| 343 | $113,883.42 | $569.42 | $6,062.21 | $107,821.20 | $1,276,369.73 | $2,274,648.53 |
| 344 | $107,821.20 | $539.11 | $6,092.52 | $101,728.68 | $1,276,908.84 | $2,281,280.16 |
| 345 | $101,728.68 | $508.64 | $6,122.98 | $95,605.70 | $1,277,417.48 | $2,287,911.78 |
| 346 | $95,605.70 | $478.03 | $6,153.60 | $89,452.10 | $1,277,895.51 | $2,294,543.41 |
| 347 | $89,452.10 | $447.26 | $6,184.37 | $83,267.73 | $1,278,342.77 | $2,301,175.04 |
| 348 | $83,267.73 | $416.34 | $6,215.29 | $77,052.44 | $1,278,759.11 | $2,307,806.67 |
| 349 | $77,052.44 | $385.26 | $6,246.37 | $70,806.07 | $1,279,144.37 | $2,314,438.30 |
| 350 | $70,806.07 | $354.03 | $6,277.60 | $64,528.48 | $1,279,498.40 | $2,321,069.93 |
| 351 | $64,528.48 | $322.64 | $6,308.99 | $58,219.49 | $1,279,821.04 | $2,327,701.55 |
| 352 | $58,219.49 | $291.10 | $6,340.53 | $51,878.96 | $1,280,112.14 | $2,334,333.18 |
| 353 | $51,878.96 | $259.39 | $6,372.23 | $45,506.72 | $1,280,371.54 | $2,340,964.81 |
| 354 | $45,506.72 | $227.53 | $6,404.09 | $39,102.63 | $1,280,599.07 | $2,347,596.44 |
| 355 | $39,102.63 | $195.51 | $6,436.12 | $32,666.51 | $1,280,794.58 | $2,354,228.07 |
| 356 | $32,666.51 | $163.33 | $6,468.30 | $26,198.22 | $1,280,957.91 | $2,360,859.70 |
| 357 | $26,198.22 | $130.99 | $6,500.64 | $19,697.58 | $1,281,088.91 | $2,367,491.32 |
| 358 | $19,697.58 | $98.49 | $6,533.14 | $13,164.44 | $1,281,187.39 | $2,374,122.95 |
| 359 | $13,164.44 | $65.82 | $6,565.81 | $6,598.64 | $1,281,253.22 | $2,380,754.58 |
| 360 | $6,598.64 | $32.99 | $6,598.64 | $-0.00 | $1,281,286.21 | $2,387,386.21 |