|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,115,500.00 | $5,809.90 | $1,058.43 | $1,114,441.57 | $5,809.90 | $6,868.33 |
| 2 | $1,114,441.57 | $5,804.38 | $1,063.94 | $1,113,377.63 | $11,614.28 | $13,736.65 |
| 3 | $1,113,377.63 | $5,798.84 | $1,069.48 | $1,112,308.14 | $17,413.12 | $20,604.98 |
| 4 | $1,112,308.14 | $5,793.27 | $1,075.05 | $1,111,233.09 | $23,206.39 | $27,473.30 |
| 5 | $1,111,233.09 | $5,787.67 | $1,080.65 | $1,110,152.44 | $28,994.06 | $34,341.63 |
| 6 | $1,110,152.44 | $5,782.04 | $1,086.28 | $1,109,066.16 | $34,776.11 | $41,209.95 |
| 7 | $1,109,066.16 | $5,776.39 | $1,091.94 | $1,107,974.22 | $40,552.49 | $48,078.28 |
| 8 | $1,107,974.22 | $5,770.70 | $1,097.63 | $1,106,876.59 | $46,323.19 | $54,946.60 |
| 9 | $1,106,876.59 | $5,764.98 | $1,103.34 | $1,105,773.25 | $52,088.18 | $61,814.93 |
| 10 | $1,105,773.25 | $5,759.24 | $1,109.09 | $1,104,664.16 | $57,847.41 | $68,683.25 |
| 11 | $1,104,664.16 | $5,753.46 | $1,114.87 | $1,103,549.29 | $63,600.87 | $75,551.58 |
| 12 | $1,103,549.29 | $5,747.65 | $1,120.67 | $1,102,428.62 | $69,348.52 | $82,419.90 |
| 13 | $1,102,428.62 | $5,741.82 | $1,126.51 | $1,101,302.11 | $75,090.34 | $89,288.23 |
| 14 | $1,101,302.11 | $5,735.95 | $1,132.38 | $1,100,169.73 | $80,826.29 | $96,156.56 |
| 15 | $1,100,169.73 | $5,730.05 | $1,138.27 | $1,099,031.46 | $86,556.34 | $103,024.88 |
| 16 | $1,099,031.46 | $5,724.12 | $1,144.20 | $1,097,887.25 | $92,280.46 | $109,893.21 |
| 17 | $1,097,887.25 | $5,718.16 | $1,150.16 | $1,096,737.09 | $97,998.62 | $116,761.53 |
| 18 | $1,096,737.09 | $5,712.17 | $1,156.15 | $1,095,580.94 | $103,710.80 | $123,629.86 |
| 19 | $1,095,580.94 | $5,706.15 | $1,162.17 | $1,094,418.76 | $109,416.95 | $130,498.18 |
| 20 | $1,094,418.76 | $5,700.10 | $1,168.23 | $1,093,250.54 | $115,117.04 | $137,366.51 |
| 21 | $1,093,250.54 | $5,694.01 | $1,174.31 | $1,092,076.22 | $120,811.06 | $144,234.83 |
| 22 | $1,092,076.22 | $5,687.90 | $1,180.43 | $1,090,895.80 | $126,498.95 | $151,103.16 |
| 23 | $1,090,895.80 | $5,681.75 | $1,186.58 | $1,089,709.22 | $132,180.70 | $157,971.48 |
| 24 | $1,089,709.22 | $5,675.57 | $1,192.76 | $1,088,516.46 | $137,856.27 | $164,839.81 |
| 25 | $1,088,516.46 | $5,669.36 | $1,198.97 | $1,087,317.49 | $143,525.63 | $171,708.13 |
| 26 | $1,087,317.49 | $5,663.11 | $1,205.21 | $1,086,112.28 | $149,188.74 | $178,576.46 |
| 27 | $1,086,112.28 | $5,656.83 | $1,211.49 | $1,084,900.79 | $154,845.58 | $185,444.79 |
| 28 | $1,084,900.79 | $5,650.52 | $1,217.80 | $1,083,682.99 | $160,496.10 | $192,313.11 |
| 29 | $1,083,682.99 | $5,644.18 | $1,224.14 | $1,082,458.85 | $166,140.28 | $199,181.44 |
| 30 | $1,082,458.85 | $5,637.81 | $1,230.52 | $1,081,228.33 | $171,778.09 | $206,049.76 |
| 31 | $1,081,228.33 | $5,631.40 | $1,236.93 | $1,079,991.40 | $177,409.49 | $212,918.09 |
| 32 | $1,079,991.40 | $5,624.96 | $1,243.37 | $1,078,748.03 | $183,034.44 | $219,786.41 |
| 33 | $1,078,748.03 | $5,618.48 | $1,249.85 | $1,077,498.18 | $188,652.92 | $226,654.74 |
| 34 | $1,077,498.18 | $5,611.97 | $1,256.36 | $1,076,241.83 | $194,264.89 | $233,523.06 |
| 35 | $1,076,241.83 | $5,605.43 | $1,262.90 | $1,074,978.93 | $199,870.32 | $240,391.39 |
| 36 | $1,074,978.93 | $5,598.85 | $1,269.48 | $1,073,709.45 | $205,469.17 | $247,259.71 |
| 37 | $1,073,709.45 | $5,592.24 | $1,276.09 | $1,072,433.36 | $211,061.40 | $254,128.04 |
| 38 | $1,072,433.36 | $5,585.59 | $1,282.73 | $1,071,150.63 | $216,646.99 | $260,996.36 |
| 39 | $1,071,150.63 | $5,578.91 | $1,289.42 | $1,069,861.21 | $222,225.90 | $267,864.69 |
| 40 | $1,069,861.21 | $5,572.19 | $1,296.13 | $1,068,565.08 | $227,798.10 | $274,733.01 |
| 41 | $1,068,565.08 | $5,565.44 | $1,302.88 | $1,067,262.20 | $233,363.54 | $281,601.34 |
| 42 | $1,067,262.20 | $5,558.66 | $1,309.67 | $1,065,952.53 | $238,922.20 | $288,469.67 |
| 43 | $1,065,952.53 | $5,551.84 | $1,316.49 | $1,064,636.04 | $244,474.03 | $295,337.99 |
| 44 | $1,064,636.04 | $5,544.98 | $1,323.35 | $1,063,312.70 | $250,019.01 | $302,206.32 |
| 45 | $1,063,312.70 | $5,538.09 | $1,330.24 | $1,061,982.46 | $255,557.10 | $309,074.64 |
| 46 | $1,061,982.46 | $5,531.16 | $1,337.17 | $1,060,645.29 | $261,088.26 | $315,942.97 |
| 47 | $1,060,645.29 | $5,524.19 | $1,344.13 | $1,059,301.16 | $266,612.45 | $322,811.29 |
| 48 | $1,059,301.16 | $5,517.19 | $1,351.13 | $1,057,950.03 | $272,129.65 | $329,679.62 |
| 49 | $1,057,950.03 | $5,510.16 | $1,358.17 | $1,056,591.86 | $277,639.80 | $336,547.94 |
| 50 | $1,056,591.86 | $5,503.08 | $1,365.24 | $1,055,226.62 | $283,142.88 | $343,416.27 |
| 51 | $1,055,226.62 | $5,495.97 | $1,372.35 | $1,053,854.26 | $288,638.86 | $350,284.59 |
| 52 | $1,053,854.26 | $5,488.82 | $1,379.50 | $1,052,474.76 | $294,127.68 | $357,152.92 |
| 53 | $1,052,474.76 | $5,481.64 | $1,386.69 | $1,051,088.08 | $299,609.32 | $364,021.24 |
| 54 | $1,051,088.08 | $5,474.42 | $1,393.91 | $1,049,694.17 | $305,083.74 | $370,889.57 |
| 55 | $1,049,694.17 | $5,467.16 | $1,401.17 | $1,048,293.00 | $310,550.89 | $377,757.90 |
| 56 | $1,048,293.00 | $5,459.86 | $1,408.47 | $1,046,884.53 | $316,010.75 | $384,626.22 |
| 57 | $1,046,884.53 | $5,452.52 | $1,415.80 | $1,045,468.73 | $321,463.28 | $391,494.55 |
| 58 | $1,045,468.73 | $5,445.15 | $1,423.18 | $1,044,045.56 | $326,908.43 | $398,362.87 |
| 59 | $1,044,045.56 | $5,437.74 | $1,430.59 | $1,042,614.97 | $332,346.16 | $405,231.20 |
| 60 | $1,042,614.97 | $5,430.29 | $1,438.04 | $1,041,176.93 | $337,776.45 | $412,099.52 |
| 61 | $1,041,176.93 | $5,422.80 | $1,445.53 | $1,039,731.40 | $343,199.25 | $418,967.85 |
| 62 | $1,039,731.40 | $5,415.27 | $1,453.06 | $1,038,278.34 | $348,614.51 | $425,836.17 |
| 63 | $1,038,278.34 | $5,407.70 | $1,460.63 | $1,036,817.72 | $354,022.21 | $432,704.50 |
| 64 | $1,036,817.72 | $5,400.09 | $1,468.23 | $1,035,349.48 | $359,422.31 | $439,572.82 |
| 65 | $1,035,349.48 | $5,392.45 | $1,475.88 | $1,033,873.60 | $364,814.75 | $446,441.15 |
| 66 | $1,033,873.60 | $5,384.76 | $1,483.57 | $1,032,390.04 | $370,199.51 | $453,309.47 |
| 67 | $1,032,390.04 | $5,377.03 | $1,491.29 | $1,030,898.74 | $375,576.54 | $460,177.80 |
| 68 | $1,030,898.74 | $5,369.26 | $1,499.06 | $1,029,399.68 | $380,945.81 | $467,046.13 |
| 69 | $1,029,399.68 | $5,361.46 | $1,506.87 | $1,027,892.81 | $386,307.26 | $473,914.45 |
| 70 | $1,027,892.81 | $5,353.61 | $1,514.72 | $1,026,378.10 | $391,660.87 | $480,782.78 |
| 71 | $1,026,378.10 | $5,345.72 | $1,522.61 | $1,024,855.49 | $397,006.59 | $487,651.10 |
| 72 | $1,024,855.49 | $5,337.79 | $1,530.54 | $1,023,324.95 | $402,344.38 | $494,519.43 |
| 73 | $1,023,324.95 | $5,329.82 | $1,538.51 | $1,021,786.44 | $407,674.20 | $501,387.75 |
| 74 | $1,021,786.44 | $5,321.80 | $1,546.52 | $1,020,239.92 | $412,996.00 | $508,256.08 |
| 75 | $1,020,239.92 | $5,313.75 | $1,554.58 | $1,018,685.35 | $418,309.75 | $515,124.40 |
| 76 | $1,018,685.35 | $5,305.65 | $1,562.67 | $1,017,122.68 | $423,615.40 | $521,992.73 |
| 77 | $1,017,122.68 | $5,297.51 | $1,570.81 | $1,015,551.86 | $428,912.92 | $528,861.05 |
| 78 | $1,015,551.86 | $5,289.33 | $1,578.99 | $1,013,972.87 | $434,202.25 | $535,729.38 |
| 79 | $1,013,972.87 | $5,281.11 | $1,587.22 | $1,012,385.65 | $439,483.36 | $542,597.70 |
| 80 | $1,012,385.65 | $5,272.84 | $1,595.48 | $1,010,790.17 | $444,756.20 | $549,466.03 |
| 81 | $1,010,790.17 | $5,264.53 | $1,603.79 | $1,009,186.38 | $450,020.73 | $556,334.36 |
| 82 | $1,009,186.38 | $5,256.18 | $1,612.15 | $1,007,574.23 | $455,276.91 | $563,202.68 |
| 83 | $1,007,574.23 | $5,247.78 | $1,620.54 | $1,005,953.69 | $460,524.69 | $570,071.01 |
| 84 | $1,005,953.69 | $5,239.34 | $1,628.98 | $1,004,324.71 | $465,764.04 | $576,939.33 |
| 85 | $1,004,324.71 | $5,230.86 | $1,637.47 | $1,002,687.24 | $470,994.89 | $583,807.66 |
| 86 | $1,002,687.24 | $5,222.33 | $1,646.00 | $1,001,041.24 | $476,217.22 | $590,675.98 |
| 87 | $1,001,041.24 | $5,213.76 | $1,654.57 | $999,386.67 | $481,430.98 | $597,544.31 |
| 88 | $999,386.67 | $5,205.14 | $1,663.19 | $997,723.49 | $486,636.12 | $604,412.63 |
| 89 | $997,723.49 | $5,196.48 | $1,671.85 | $996,051.64 | $491,832.60 | $611,280.96 |
| 90 | $996,051.64 | $5,187.77 | $1,680.56 | $994,371.08 | $497,020.36 | $618,149.28 |
| 91 | $994,371.08 | $5,179.02 | $1,689.31 | $992,681.77 | $502,199.38 | $625,017.61 |
| 92 | $992,681.77 | $5,170.22 | $1,698.11 | $990,983.66 | $507,369.60 | $631,885.93 |
| 93 | $990,983.66 | $5,161.37 | $1,706.95 | $989,276.71 | $512,530.97 | $638,754.26 |
| 94 | $989,276.71 | $5,152.48 | $1,715.84 | $987,560.87 | $517,683.45 | $645,622.58 |
| 95 | $987,560.87 | $5,143.55 | $1,724.78 | $985,836.09 | $522,827.00 | $652,490.91 |
| 96 | $985,836.09 | $5,134.56 | $1,733.76 | $984,102.33 | $527,961.56 | $659,359.24 |
| 97 | $984,102.33 | $5,125.53 | $1,742.79 | $982,359.54 | $533,087.10 | $666,227.56 |
| 98 | $982,359.54 | $5,116.46 | $1,751.87 | $980,607.67 | $538,203.55 | $673,095.89 |
| 99 | $980,607.67 | $5,107.33 | $1,760.99 | $978,846.67 | $543,310.88 | $679,964.21 |
| 100 | $978,846.67 | $5,098.16 | $1,770.17 | $977,076.51 | $548,409.04 | $686,832.54 |
| 101 | $977,076.51 | $5,088.94 | $1,779.39 | $975,297.12 | $553,497.98 | $693,700.86 |
| 102 | $975,297.12 | $5,079.67 | $1,788.65 | $973,508.47 | $558,577.66 | $700,569.19 |
| 103 | $973,508.47 | $5,070.36 | $1,797.97 | $971,710.50 | $563,648.01 | $707,437.51 |
| 104 | $971,710.50 | $5,060.99 | $1,807.33 | $969,903.17 | $568,709.01 | $714,305.84 |
| 105 | $969,903.17 | $5,051.58 | $1,816.75 | $968,086.42 | $573,760.58 | $721,174.16 |
| 106 | $968,086.42 | $5,042.12 | $1,826.21 | $966,260.21 | $578,802.70 | $728,042.49 |
| 107 | $966,260.21 | $5,032.61 | $1,835.72 | $964,424.49 | $583,835.31 | $734,910.81 |
| 108 | $964,424.49 | $5,023.04 | $1,845.28 | $962,579.21 | $588,858.35 | $741,779.14 |
| 109 | $962,579.21 | $5,013.43 | $1,854.89 | $960,724.32 | $593,871.78 | $748,647.47 |
| 110 | $960,724.32 | $5,003.77 | $1,864.55 | $958,859.77 | $598,875.56 | $755,515.79 |
| 111 | $958,859.77 | $4,994.06 | $1,874.26 | $956,985.50 | $603,869.62 | $762,384.12 |
| 112 | $956,985.50 | $4,984.30 | $1,884.03 | $955,101.48 | $608,853.92 | $769,252.44 |
| 113 | $955,101.48 | $4,974.49 | $1,893.84 | $953,207.64 | $613,828.40 | $776,120.77 |
| 114 | $953,207.64 | $4,964.62 | $1,903.70 | $951,303.93 | $618,793.03 | $782,989.09 |
| 115 | $951,303.93 | $4,954.71 | $1,913.62 | $949,390.32 | $623,747.74 | $789,857.42 |
| 116 | $949,390.32 | $4,944.74 | $1,923.58 | $947,466.73 | $628,692.48 | $796,725.74 |
| 117 | $947,466.73 | $4,934.72 | $1,933.60 | $945,533.13 | $633,627.20 | $803,594.07 |
| 118 | $945,533.13 | $4,924.65 | $1,943.67 | $943,589.46 | $638,551.85 | $810,462.39 |
| 119 | $943,589.46 | $4,914.53 | $1,953.80 | $941,635.66 | $643,466.38 | $817,330.72 |
| 120 | $941,635.66 | $4,904.35 | $1,963.97 | $939,671.69 | $648,370.73 | $824,199.04 |
| 121 | $939,671.69 | $4,894.12 | $1,974.20 | $937,697.49 | $653,264.85 | $831,067.37 |
| 122 | $937,697.49 | $4,883.84 | $1,984.48 | $935,713.00 | $658,148.70 | $837,935.70 |
| 123 | $935,713.00 | $4,873.51 | $1,994.82 | $933,718.18 | $663,022.20 | $844,804.02 |
| 124 | $933,718.18 | $4,863.12 | $2,005.21 | $931,712.97 | $667,885.32 | $851,672.35 |
| 125 | $931,712.97 | $4,852.67 | $2,015.65 | $929,697.32 | $672,737.99 | $858,540.67 |
| 126 | $929,697.32 | $4,842.17 | $2,026.15 | $927,671.17 | $677,580.16 | $865,409.00 |
| 127 | $927,671.17 | $4,831.62 | $2,036.70 | $925,634.46 | $682,411.78 | $872,277.32 |
| 128 | $925,634.46 | $4,821.01 | $2,047.31 | $923,587.15 | $687,232.80 | $879,145.65 |
| 129 | $923,587.15 | $4,810.35 | $2,057.98 | $921,529.17 | $692,043.15 | $886,013.97 |
| 130 | $921,529.17 | $4,799.63 | $2,068.69 | $919,460.48 | $696,842.78 | $892,882.30 |
| 131 | $919,460.48 | $4,788.86 | $2,079.47 | $917,381.01 | $701,631.63 | $899,750.62 |
| 132 | $917,381.01 | $4,778.03 | $2,090.30 | $915,290.71 | $706,409.66 | $906,618.95 |
| 133 | $915,290.71 | $4,767.14 | $2,101.19 | $913,189.52 | $711,176.80 | $913,487.27 |
| 134 | $913,189.52 | $4,756.20 | $2,112.13 | $911,077.39 | $715,932.99 | $920,355.60 |
| 135 | $911,077.39 | $4,745.19 | $2,123.13 | $908,954.26 | $720,678.19 | $927,223.93 |
| 136 | $908,954.26 | $4,734.14 | $2,134.19 | $906,820.07 | $725,412.33 | $934,092.25 |
| 137 | $906,820.07 | $4,723.02 | $2,145.30 | $904,674.77 | $730,135.35 | $940,960.58 |
| 138 | $904,674.77 | $4,711.85 | $2,156.48 | $902,518.29 | $734,847.19 | $947,828.90 |
| 139 | $902,518.29 | $4,700.62 | $2,167.71 | $900,350.58 | $739,547.81 | $954,697.23 |
| 140 | $900,350.58 | $4,689.33 | $2,179.00 | $898,171.58 | $744,237.14 | $961,565.55 |
| 141 | $898,171.58 | $4,677.98 | $2,190.35 | $895,981.24 | $748,915.11 | $968,433.88 |
| 142 | $895,981.24 | $4,666.57 | $2,201.76 | $893,779.48 | $753,581.68 | $975,302.20 |
| 143 | $893,779.48 | $4,655.10 | $2,213.22 | $891,566.26 | $758,236.78 | $982,170.53 |
| 144 | $891,566.26 | $4,643.57 | $2,224.75 | $889,341.50 | $762,880.36 | $989,038.85 |
| 145 | $889,341.50 | $4,631.99 | $2,236.34 | $887,105.17 | $767,512.34 | $995,907.18 |
| 146 | $887,105.17 | $4,620.34 | $2,247.99 | $884,857.18 | $772,132.68 | $1,002,775.50 |
| 147 | $884,857.18 | $4,608.63 | $2,259.69 | $882,597.49 | $776,741.32 | $1,009,643.83 |
| 148 | $882,597.49 | $4,596.86 | $2,271.46 | $880,326.02 | $781,338.18 | $1,016,512.15 |
| 149 | $880,326.02 | $4,585.03 | $2,283.29 | $878,042.73 | $785,923.21 | $1,023,380.48 |
| 150 | $878,042.73 | $4,573.14 | $2,295.19 | $875,747.54 | $790,496.35 | $1,030,248.81 |
| 151 | $875,747.54 | $4,561.19 | $2,307.14 | $873,440.40 | $795,057.53 | $1,037,117.13 |
| 152 | $873,440.40 | $4,549.17 | $2,319.16 | $871,121.25 | $799,606.70 | $1,043,985.46 |
| 153 | $871,121.25 | $4,537.09 | $2,331.24 | $868,790.01 | $804,143.79 | $1,050,853.78 |
| 154 | $868,790.01 | $4,524.95 | $2,343.38 | $866,446.63 | $808,668.74 | $1,057,722.11 |
| 155 | $866,446.63 | $4,512.74 | $2,355.58 | $864,091.05 | $813,181.48 | $1,064,590.43 |
| 156 | $864,091.05 | $4,500.47 | $2,367.85 | $861,723.20 | $817,681.96 | $1,071,458.76 |
| 157 | $861,723.20 | $4,488.14 | $2,380.18 | $859,343.02 | $822,170.10 | $1,078,327.08 |
| 158 | $859,343.02 | $4,475.74 | $2,392.58 | $856,950.43 | $826,645.84 | $1,085,195.41 |
| 159 | $856,950.43 | $4,463.28 | $2,405.04 | $854,545.39 | $831,109.13 | $1,092,063.73 |
| 160 | $854,545.39 | $4,450.76 | $2,417.57 | $852,127.82 | $835,559.88 | $1,098,932.06 |
| 161 | $852,127.82 | $4,438.17 | $2,430.16 | $849,697.67 | $839,998.05 | $1,105,800.38 |
| 162 | $849,697.67 | $4,425.51 | $2,442.82 | $847,254.85 | $844,423.56 | $1,112,668.71 |
| 163 | $847,254.85 | $4,412.79 | $2,455.54 | $844,799.31 | $848,836.34 | $1,119,537.04 |
| 164 | $844,799.31 | $4,400.00 | $2,468.33 | $842,330.98 | $853,236.34 | $1,126,405.36 |
| 165 | $842,330.98 | $4,387.14 | $2,481.18 | $839,849.79 | $857,623.48 | $1,133,273.69 |
| 166 | $839,849.79 | $4,374.22 | $2,494.11 | $837,355.69 | $861,997.70 | $1,140,142.01 |
| 167 | $837,355.69 | $4,361.23 | $2,507.10 | $834,848.59 | $866,358.93 | $1,147,010.34 |
| 168 | $834,848.59 | $4,348.17 | $2,520.16 | $832,328.43 | $870,707.10 | $1,153,878.66 |
| 169 | $832,328.43 | $4,335.04 | $2,533.28 | $829,795.15 | $875,042.14 | $1,160,746.99 |
| 170 | $829,795.15 | $4,321.85 | $2,546.48 | $827,248.68 | $879,363.99 | $1,167,615.31 |
| 171 | $827,248.68 | $4,308.59 | $2,559.74 | $824,688.94 | $883,672.58 | $1,174,483.64 |
| 172 | $824,688.94 | $4,295.25 | $2,573.07 | $822,115.87 | $887,967.83 | $1,181,351.96 |
| 173 | $822,115.87 | $4,281.85 | $2,586.47 | $819,529.40 | $892,249.68 | $1,188,220.29 |
| 174 | $819,529.40 | $4,268.38 | $2,599.94 | $816,929.45 | $896,518.07 | $1,195,088.61 |
| 175 | $816,929.45 | $4,254.84 | $2,613.48 | $814,315.97 | $900,772.91 | $1,201,956.94 |
| 176 | $814,315.97 | $4,241.23 | $2,627.10 | $811,688.87 | $905,014.14 | $1,208,825.27 |
| 177 | $811,688.87 | $4,227.55 | $2,640.78 | $809,048.09 | $909,241.68 | $1,215,693.59 |
| 178 | $809,048.09 | $4,213.79 | $2,654.53 | $806,393.56 | $913,455.48 | $1,222,561.92 |
| 179 | $806,393.56 | $4,199.97 | $2,668.36 | $803,725.20 | $917,655.44 | $1,229,430.24 |
| 180 | $803,725.20 | $4,186.07 | $2,682.26 | $801,042.94 | $921,841.51 | $1,236,298.57 |
| 181 | $801,042.94 | $4,172.10 | $2,696.23 | $798,346.72 | $926,013.61 | $1,243,166.89 |
| 182 | $798,346.72 | $4,158.06 | $2,710.27 | $795,636.45 | $930,171.67 | $1,250,035.22 |
| 183 | $795,636.45 | $4,143.94 | $2,724.39 | $792,912.06 | $934,315.60 | $1,256,903.54 |
| 184 | $792,912.06 | $4,129.75 | $2,738.58 | $790,173.49 | $938,445.36 | $1,263,771.87 |
| 185 | $790,173.49 | $4,115.49 | $2,752.84 | $787,420.65 | $942,560.84 | $1,270,640.19 |
| 186 | $787,420.65 | $4,101.15 | $2,767.18 | $784,653.47 | $946,661.99 | $1,277,508.52 |
| 187 | $784,653.47 | $4,086.74 | $2,781.59 | $781,871.88 | $950,748.73 | $1,284,376.84 |
| 188 | $781,871.88 | $4,072.25 | $2,796.08 | $779,075.81 | $954,820.98 | $1,291,245.17 |
| 189 | $779,075.81 | $4,057.69 | $2,810.64 | $776,265.17 | $958,878.66 | $1,298,113.50 |
| 190 | $776,265.17 | $4,043.05 | $2,825.28 | $773,439.89 | $962,921.71 | $1,304,981.82 |
| 191 | $773,439.89 | $4,028.33 | $2,839.99 | $770,599.90 | $966,950.04 | $1,311,850.15 |
| 192 | $770,599.90 | $4,013.54 | $2,854.78 | $767,745.11 | $970,963.59 | $1,318,718.47 |
| 193 | $767,745.11 | $3,998.67 | $2,869.65 | $764,875.46 | $974,962.26 | $1,325,586.80 |
| 194 | $764,875.46 | $3,983.73 | $2,884.60 | $761,990.86 | $978,945.98 | $1,332,455.12 |
| 195 | $761,990.86 | $3,968.70 | $2,899.62 | $759,091.24 | $982,914.69 | $1,339,323.45 |
| 196 | $759,091.24 | $3,953.60 | $2,914.73 | $756,176.51 | $986,868.29 | $1,346,191.77 |
| 197 | $756,176.51 | $3,938.42 | $2,929.91 | $753,246.61 | $990,806.71 | $1,353,060.10 |
| 198 | $753,246.61 | $3,923.16 | $2,945.17 | $750,301.44 | $994,729.87 | $1,359,928.42 |
| 199 | $750,301.44 | $3,907.82 | $2,960.51 | $747,340.94 | $998,637.69 | $1,366,796.75 |
| 200 | $747,340.94 | $3,892.40 | $2,975.92 | $744,365.01 | $1,002,530.09 | $1,373,665.07 |
| 201 | $744,365.01 | $3,876.90 | $2,991.42 | $741,373.59 | $1,006,406.99 | $1,380,533.40 |
| 202 | $741,373.59 | $3,861.32 | $3,007.00 | $738,366.58 | $1,010,268.31 | $1,387,401.72 |
| 203 | $738,366.58 | $3,845.66 | $3,022.67 | $735,343.92 | $1,014,113.97 | $1,394,270.05 |
| 204 | $735,343.92 | $3,829.92 | $3,038.41 | $732,305.51 | $1,017,943.88 | $1,401,138.38 |
| 205 | $732,305.51 | $3,814.09 | $3,054.23 | $729,251.27 | $1,021,757.98 | $1,408,006.70 |
| 206 | $729,251.27 | $3,798.18 | $3,070.14 | $726,181.13 | $1,025,556.16 | $1,414,875.03 |
| 207 | $726,181.13 | $3,782.19 | $3,086.13 | $723,095.00 | $1,029,338.35 | $1,421,743.35 |
| 208 | $723,095.00 | $3,766.12 | $3,102.21 | $719,992.80 | $1,033,104.47 | $1,428,611.68 |
| 209 | $719,992.80 | $3,749.96 | $3,118.36 | $716,874.43 | $1,036,854.43 | $1,435,480.00 |
| 210 | $716,874.43 | $3,733.72 | $3,134.60 | $713,739.83 | $1,040,588.16 | $1,442,348.33 |
| 211 | $713,739.83 | $3,717.39 | $3,150.93 | $710,588.90 | $1,044,305.55 | $1,449,216.65 |
| 212 | $710,588.90 | $3,700.98 | $3,167.34 | $707,421.56 | $1,048,006.53 | $1,456,084.98 |
| 213 | $707,421.56 | $3,684.49 | $3,183.84 | $704,237.72 | $1,051,691.02 | $1,462,953.30 |
| 214 | $704,237.72 | $3,667.90 | $3,200.42 | $701,037.30 | $1,055,358.93 | $1,469,821.63 |
| 215 | $701,037.30 | $3,651.24 | $3,217.09 | $697,820.21 | $1,059,010.16 | $1,476,689.95 |
| 216 | $697,820.21 | $3,634.48 | $3,233.85 | $694,586.36 | $1,062,644.64 | $1,483,558.28 |
| 217 | $694,586.36 | $3,617.64 | $3,250.69 | $691,335.67 | $1,066,262.28 | $1,490,426.61 |
| 218 | $691,335.67 | $3,600.71 | $3,267.62 | $688,068.06 | $1,069,862.99 | $1,497,294.93 |
| 219 | $688,068.06 | $3,583.69 | $3,284.64 | $684,783.42 | $1,073,446.67 | $1,504,163.26 |
| 220 | $684,783.42 | $3,566.58 | $3,301.75 | $681,481.67 | $1,077,013.25 | $1,511,031.58 |
| 221 | $681,481.67 | $3,549.38 | $3,318.94 | $678,162.73 | $1,080,562.64 | $1,517,899.91 |
| 222 | $678,162.73 | $3,532.10 | $3,336.23 | $674,826.50 | $1,084,094.74 | $1,524,768.23 |
| 223 | $674,826.50 | $3,514.72 | $3,353.60 | $671,472.90 | $1,087,609.46 | $1,531,636.56 |
| 224 | $671,472.90 | $3,497.25 | $3,371.07 | $668,101.83 | $1,091,106.71 | $1,538,504.88 |
| 225 | $668,101.83 | $3,479.70 | $3,388.63 | $664,713.20 | $1,094,586.41 | $1,545,373.21 |
| 226 | $664,713.20 | $3,462.05 | $3,406.28 | $661,306.92 | $1,098,048.46 | $1,552,241.53 |
| 227 | $661,306.92 | $3,444.31 | $3,424.02 | $657,882.90 | $1,101,492.76 | $1,559,109.86 |
| 228 | $657,882.90 | $3,426.47 | $3,441.85 | $654,441.05 | $1,104,919.24 | $1,565,978.18 |
| 229 | $654,441.05 | $3,408.55 | $3,459.78 | $650,981.27 | $1,108,327.78 | $1,572,846.51 |
| 230 | $650,981.27 | $3,390.53 | $3,477.80 | $647,503.48 | $1,111,718.31 | $1,579,714.84 |
| 231 | $647,503.48 | $3,372.41 | $3,495.91 | $644,007.57 | $1,115,090.73 | $1,586,583.16 |
| 232 | $644,007.57 | $3,354.21 | $3,514.12 | $640,493.45 | $1,118,444.93 | $1,593,451.49 |
| 233 | $640,493.45 | $3,335.90 | $3,532.42 | $636,961.02 | $1,121,780.84 | $1,600,319.81 |
| 234 | $636,961.02 | $3,317.51 | $3,550.82 | $633,410.20 | $1,125,098.34 | $1,607,188.14 |
| 235 | $633,410.20 | $3,299.01 | $3,569.31 | $629,840.89 | $1,128,397.35 | $1,614,056.46 |
| 236 | $629,840.89 | $3,280.42 | $3,587.90 | $626,252.99 | $1,131,677.77 | $1,620,924.79 |
| 237 | $626,252.99 | $3,261.73 | $3,606.59 | $622,646.39 | $1,134,939.51 | $1,627,793.11 |
| 238 | $622,646.39 | $3,242.95 | $3,625.38 | $619,021.02 | $1,138,182.46 | $1,634,661.44 |
| 239 | $619,021.02 | $3,224.07 | $3,644.26 | $615,376.76 | $1,141,406.53 | $1,641,529.76 |
| 240 | $615,376.76 | $3,205.09 | $3,663.24 | $611,713.52 | $1,144,611.61 | $1,648,398.09 |
| 241 | $611,713.52 | $3,186.01 | $3,682.32 | $608,031.21 | $1,147,797.62 | $1,655,266.41 |
| 242 | $608,031.21 | $3,166.83 | $3,701.50 | $604,329.71 | $1,150,964.45 | $1,662,134.74 |
| 243 | $604,329.71 | $3,147.55 | $3,720.77 | $600,608.94 | $1,154,112.00 | $1,669,003.07 |
| 244 | $600,608.94 | $3,128.17 | $3,740.15 | $596,868.78 | $1,157,240.17 | $1,675,871.39 |
| 245 | $596,868.78 | $3,108.69 | $3,759.63 | $593,109.15 | $1,160,348.86 | $1,682,739.72 |
| 246 | $593,109.15 | $3,089.11 | $3,779.22 | $589,329.93 | $1,163,437.97 | $1,689,608.04 |
| 247 | $589,329.93 | $3,069.43 | $3,798.90 | $585,531.03 | $1,166,507.40 | $1,696,476.37 |
| 248 | $585,531.03 | $3,049.64 | $3,818.68 | $581,712.35 | $1,169,557.04 | $1,703,344.69 |
| 249 | $581,712.35 | $3,029.75 | $3,838.57 | $577,873.78 | $1,172,586.79 | $1,710,213.02 |
| 250 | $577,873.78 | $3,009.76 | $3,858.57 | $574,015.21 | $1,175,596.55 | $1,717,081.34 |
| 251 | $574,015.21 | $2,989.66 | $3,878.66 | $570,136.55 | $1,178,586.21 | $1,723,949.67 |
| 252 | $570,136.55 | $2,969.46 | $3,898.86 | $566,237.68 | $1,181,555.68 | $1,730,817.99 |
| 253 | $566,237.68 | $2,949.15 | $3,919.17 | $562,318.51 | $1,184,504.83 | $1,737,686.32 |
| 254 | $562,318.51 | $2,928.74 | $3,939.58 | $558,378.93 | $1,187,433.57 | $1,744,554.64 |
| 255 | $558,378.93 | $2,908.22 | $3,960.10 | $554,418.83 | $1,190,341.80 | $1,751,422.97 |
| 256 | $554,418.83 | $2,887.60 | $3,980.73 | $550,438.10 | $1,193,229.39 | $1,758,291.29 |
| 257 | $550,438.10 | $2,866.87 | $4,001.46 | $546,436.64 | $1,196,096.26 | $1,765,159.62 |
| 258 | $546,436.64 | $2,846.02 | $4,022.30 | $542,414.34 | $1,198,942.28 | $1,772,027.95 |
| 259 | $542,414.34 | $2,825.07 | $4,043.25 | $538,371.09 | $1,201,767.36 | $1,778,896.27 |
| 260 | $538,371.09 | $2,804.02 | $4,064.31 | $534,306.78 | $1,204,571.37 | $1,785,764.60 |
| 261 | $534,306.78 | $2,782.85 | $4,085.48 | $530,221.30 | $1,207,354.22 | $1,792,632.92 |
| 262 | $530,221.30 | $2,761.57 | $4,106.76 | $526,114.54 | $1,210,115.79 | $1,799,501.25 |
| 263 | $526,114.54 | $2,740.18 | $4,128.15 | $521,986.40 | $1,212,855.97 | $1,806,369.57 |
| 264 | $521,986.40 | $2,718.68 | $4,149.65 | $517,836.75 | $1,215,574.65 | $1,813,237.90 |
| 265 | $517,836.75 | $2,697.07 | $4,171.26 | $513,665.49 | $1,218,271.72 | $1,820,106.22 |
| 266 | $513,665.49 | $2,675.34 | $4,192.98 | $509,472.51 | $1,220,947.06 | $1,826,974.55 |
| 267 | $509,472.51 | $2,653.50 | $4,214.82 | $505,257.69 | $1,223,600.56 | $1,833,842.87 |
| 268 | $505,257.69 | $2,631.55 | $4,236.77 | $501,020.91 | $1,226,232.11 | $1,840,711.20 |
| 269 | $501,020.91 | $2,609.48 | $4,258.84 | $496,762.07 | $1,228,841.60 | $1,847,579.52 |
| 270 | $496,762.07 | $2,587.30 | $4,281.02 | $492,481.05 | $1,231,428.90 | $1,854,447.85 |
| 271 | $492,481.05 | $2,565.01 | $4,303.32 | $488,177.73 | $1,233,993.90 | $1,861,316.18 |
| 272 | $488,177.73 | $2,542.59 | $4,325.73 | $483,851.99 | $1,236,536.50 | $1,868,184.50 |
| 273 | $483,851.99 | $2,520.06 | $4,348.26 | $479,503.73 | $1,239,056.56 | $1,875,052.83 |
| 274 | $479,503.73 | $2,497.42 | $4,370.91 | $475,132.82 | $1,241,553.97 | $1,881,921.15 |
| 275 | $475,132.82 | $2,474.65 | $4,393.68 | $470,739.15 | $1,244,028.62 | $1,888,789.48 |
| 276 | $470,739.15 | $2,451.77 | $4,416.56 | $466,322.59 | $1,246,480.39 | $1,895,657.80 |
| 277 | $466,322.59 | $2,428.76 | $4,439.56 | $461,883.03 | $1,248,909.15 | $1,902,526.13 |
| 278 | $461,883.03 | $2,405.64 | $4,462.68 | $457,420.34 | $1,251,314.79 | $1,909,394.45 |
| 279 | $457,420.34 | $2,382.40 | $4,485.93 | $452,934.41 | $1,253,697.19 | $1,916,262.78 |
| 280 | $452,934.41 | $2,359.03 | $4,509.29 | $448,425.12 | $1,256,056.23 | $1,923,131.10 |
| 281 | $448,425.12 | $2,335.55 | $4,532.78 | $443,892.34 | $1,258,391.77 | $1,929,999.43 |
| 282 | $443,892.34 | $2,311.94 | $4,556.39 | $439,335.96 | $1,260,703.71 | $1,936,867.75 |
| 283 | $439,335.96 | $2,288.21 | $4,580.12 | $434,755.84 | $1,262,991.92 | $1,943,736.08 |
| 284 | $434,755.84 | $2,264.35 | $4,603.97 | $430,151.87 | $1,265,256.27 | $1,950,604.41 |
| 285 | $430,151.87 | $2,240.37 | $4,627.95 | $425,523.92 | $1,267,496.65 | $1,957,472.73 |
| 286 | $425,523.92 | $2,216.27 | $4,652.05 | $420,871.86 | $1,269,712.92 | $1,964,341.06 |
| 287 | $420,871.86 | $2,192.04 | $4,676.28 | $416,195.58 | $1,271,904.96 | $1,971,209.38 |
| 288 | $416,195.58 | $2,167.69 | $4,700.64 | $411,494.94 | $1,274,072.64 | $1,978,077.71 |
| 289 | $411,494.94 | $2,143.20 | $4,725.12 | $406,769.81 | $1,276,215.85 | $1,984,946.03 |
| 290 | $406,769.81 | $2,118.59 | $4,749.73 | $402,020.08 | $1,278,334.44 | $1,991,814.36 |
| 291 | $402,020.08 | $2,093.85 | $4,774.47 | $397,245.61 | $1,280,428.29 | $1,998,682.68 |
| 292 | $397,245.61 | $2,068.99 | $4,799.34 | $392,446.27 | $1,282,497.28 | $2,005,551.01 |
| 293 | $392,446.27 | $2,043.99 | $4,824.33 | $387,621.94 | $1,284,541.27 | $2,012,419.33 |
| 294 | $387,621.94 | $2,018.86 | $4,849.46 | $382,772.48 | $1,286,560.14 | $2,019,287.66 |
| 295 | $382,772.48 | $1,993.61 | $4,874.72 | $377,897.76 | $1,288,553.74 | $2,026,155.98 |
| 296 | $377,897.76 | $1,968.22 | $4,900.11 | $372,997.65 | $1,290,521.96 | $2,033,024.31 |
| 297 | $372,997.65 | $1,942.70 | $4,925.63 | $368,072.02 | $1,292,464.66 | $2,039,892.64 |
| 298 | $368,072.02 | $1,917.04 | $4,951.28 | $363,120.74 | $1,294,381.70 | $2,046,760.96 |
| 299 | $363,120.74 | $1,891.25 | $4,977.07 | $358,143.67 | $1,296,272.95 | $2,053,629.29 |
| 300 | $358,143.67 | $1,865.33 | $5,002.99 | $353,140.67 | $1,298,138.28 | $2,060,497.61 |
| 301 | $353,140.67 | $1,839.27 | $5,029.05 | $348,111.62 | $1,299,977.56 | $2,067,365.94 |
| 302 | $348,111.62 | $1,813.08 | $5,055.24 | $343,056.38 | $1,301,790.64 | $2,074,234.26 |
| 303 | $343,056.38 | $1,786.75 | $5,081.57 | $337,974.81 | $1,303,577.39 | $2,081,102.59 |
| 304 | $337,974.81 | $1,760.29 | $5,108.04 | $332,866.77 | $1,305,337.68 | $2,087,970.91 |
| 305 | $332,866.77 | $1,733.68 | $5,134.64 | $327,732.12 | $1,307,071.36 | $2,094,839.24 |
| 306 | $327,732.12 | $1,706.94 | $5,161.39 | $322,570.73 | $1,308,778.30 | $2,101,707.56 |
| 307 | $322,570.73 | $1,680.06 | $5,188.27 | $317,382.46 | $1,310,458.35 | $2,108,575.89 |
| 308 | $317,382.46 | $1,653.03 | $5,215.29 | $312,167.17 | $1,312,111.39 | $2,115,444.21 |
| 309 | $312,167.17 | $1,625.87 | $5,242.45 | $306,924.72 | $1,313,737.26 | $2,122,312.54 |
| 310 | $306,924.72 | $1,598.57 | $5,269.76 | $301,654.96 | $1,315,335.82 | $2,129,180.86 |
| 311 | $301,654.96 | $1,571.12 | $5,297.21 | $296,357.75 | $1,316,906.94 | $2,136,049.19 |
| 312 | $296,357.75 | $1,543.53 | $5,324.80 | $291,032.96 | $1,318,450.47 | $2,142,917.52 |
| 313 | $291,032.96 | $1,515.80 | $5,352.53 | $285,680.43 | $1,319,966.27 | $2,149,785.84 |
| 314 | $285,680.43 | $1,487.92 | $5,380.41 | $280,300.02 | $1,321,454.19 | $2,156,654.17 |
| 315 | $280,300.02 | $1,459.90 | $5,408.43 | $274,891.59 | $1,322,914.08 | $2,163,522.49 |
| 316 | $274,891.59 | $1,431.73 | $5,436.60 | $269,454.99 | $1,324,345.81 | $2,170,390.82 |
| 317 | $269,454.99 | $1,403.41 | $5,464.91 | $263,990.08 | $1,325,749.22 | $2,177,259.14 |
| 318 | $263,990.08 | $1,374.95 | $5,493.38 | $258,496.70 | $1,327,124.17 | $2,184,127.47 |
| 319 | $258,496.70 | $1,346.34 | $5,521.99 | $252,974.72 | $1,328,470.51 | $2,190,995.79 |
| 320 | $252,974.72 | $1,317.58 | $5,550.75 | $247,423.97 | $1,329,788.09 | $2,197,864.12 |
| 321 | $247,423.97 | $1,288.67 | $5,579.66 | $241,844.31 | $1,331,076.75 | $2,204,732.44 |
| 322 | $241,844.31 | $1,259.61 | $5,608.72 | $236,235.59 | $1,332,336.36 | $2,211,600.77 |
| 323 | $236,235.59 | $1,230.39 | $5,637.93 | $230,597.66 | $1,333,566.75 | $2,218,469.09 |
| 324 | $230,597.66 | $1,201.03 | $5,667.30 | $224,930.36 | $1,334,767.78 | $2,225,337.42 |
| 325 | $224,930.36 | $1,171.51 | $5,696.81 | $219,233.55 | $1,335,939.29 | $2,232,205.75 |
| 326 | $219,233.55 | $1,141.84 | $5,726.48 | $213,507.06 | $1,337,081.13 | $2,239,074.07 |
| 327 | $213,507.06 | $1,112.02 | $5,756.31 | $207,750.75 | $1,338,193.15 | $2,245,942.40 |
| 328 | $207,750.75 | $1,082.04 | $5,786.29 | $201,964.46 | $1,339,275.19 | $2,252,810.72 |
| 329 | $201,964.46 | $1,051.90 | $5,816.43 | $196,148.04 | $1,340,327.08 | $2,259,679.05 |
| 330 | $196,148.04 | $1,021.60 | $5,846.72 | $190,301.32 | $1,341,348.69 | $2,266,547.37 |
| 331 | $190,301.32 | $991.15 | $5,877.17 | $184,424.14 | $1,342,339.84 | $2,273,415.70 |
| 332 | $184,424.14 | $960.54 | $5,907.78 | $178,516.36 | $1,343,300.38 | $2,280,284.02 |
| 333 | $178,516.36 | $929.77 | $5,938.55 | $172,577.81 | $1,344,230.16 | $2,287,152.35 |
| 334 | $172,577.81 | $898.84 | $5,969.48 | $166,608.32 | $1,345,129.00 | $2,294,020.67 |
| 335 | $166,608.32 | $867.75 | $6,000.57 | $160,607.75 | $1,345,996.75 | $2,300,889.00 |
| 336 | $160,607.75 | $836.50 | $6,031.83 | $154,575.92 | $1,346,833.25 | $2,307,757.32 |
| 337 | $154,575.92 | $805.08 | $6,063.24 | $148,512.68 | $1,347,638.33 | $2,314,625.65 |
| 338 | $148,512.68 | $773.50 | $6,094.82 | $142,417.86 | $1,348,411.84 | $2,321,493.98 |
| 339 | $142,417.86 | $741.76 | $6,126.57 | $136,291.29 | $1,349,153.60 | $2,328,362.30 |
| 340 | $136,291.29 | $709.85 | $6,158.47 | $130,132.82 | $1,349,863.45 | $2,335,230.63 |
| 341 | $130,132.82 | $677.78 | $6,190.55 | $123,942.27 | $1,350,541.22 | $2,342,098.95 |
| 342 | $123,942.27 | $645.53 | $6,222.79 | $117,719.48 | $1,351,186.75 | $2,348,967.28 |
| 343 | $117,719.48 | $613.12 | $6,255.20 | $111,464.27 | $1,351,799.88 | $2,355,835.60 |
| 344 | $111,464.27 | $580.54 | $6,287.78 | $105,176.49 | $1,352,380.42 | $2,362,703.93 |
| 345 | $105,176.49 | $547.79 | $6,320.53 | $98,855.96 | $1,352,928.21 | $2,369,572.25 |
| 346 | $98,855.96 | $514.87 | $6,353.45 | $92,502.51 | $1,353,443.09 | $2,376,440.58 |
| 347 | $92,502.51 | $481.78 | $6,386.54 | $86,115.97 | $1,353,924.87 | $2,383,308.90 |
| 348 | $86,115.97 | $448.52 | $6,419.80 | $79,696.16 | $1,354,373.39 | $2,390,177.23 |
| 349 | $79,696.16 | $415.08 | $6,453.24 | $73,242.92 | $1,354,788.48 | $2,397,045.55 |
| 350 | $73,242.92 | $381.47 | $6,486.85 | $66,756.07 | $1,355,169.95 | $2,403,913.88 |
| 351 | $66,756.07 | $347.69 | $6,520.64 | $60,235.43 | $1,355,517.64 | $2,410,782.21 |
| 352 | $60,235.43 | $313.73 | $6,554.60 | $53,680.83 | $1,355,831.36 | $2,417,650.53 |
| 353 | $53,680.83 | $279.59 | $6,588.74 | $47,092.10 | $1,356,110.95 | $2,424,518.86 |
| 354 | $47,092.10 | $245.27 | $6,623.05 | $40,469.04 | $1,356,356.22 | $2,431,387.18 |
| 355 | $40,469.04 | $210.78 | $6,657.55 | $33,811.49 | $1,356,567.00 | $2,438,255.51 |
| 356 | $33,811.49 | $176.10 | $6,692.22 | $27,119.27 | $1,356,743.10 | $2,445,123.83 |
| 357 | $27,119.27 | $141.25 | $6,727.08 | $20,392.19 | $1,356,884.35 | $2,451,992.16 |
| 358 | $20,392.19 | $106.21 | $6,762.12 | $13,630.07 | $1,356,990.56 | $2,458,860.48 |
| 359 | $13,630.07 | $70.99 | $6,797.34 | $6,832.74 | $1,357,061.55 | $2,465,728.81 |
| 360 | $6,832.74 | $35.59 | $6,832.74 | $-0.00 | $1,357,097.13 | $2,472,597.13 |