|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,133,860.00 | $4,488.20 | $1,426.55 | $1,132,433.45 | $4,488.20 | $5,914.75 |
| 2 | $1,132,433.45 | $4,482.55 | $1,432.20 | $1,131,001.24 | $8,970.74 | $11,829.50 |
| 3 | $1,131,001.24 | $4,476.88 | $1,437.87 | $1,129,563.37 | $13,447.62 | $17,744.25 |
| 4 | $1,129,563.37 | $4,471.19 | $1,443.56 | $1,128,119.81 | $17,918.81 | $23,659.00 |
| 5 | $1,128,119.81 | $4,465.47 | $1,449.28 | $1,126,670.53 | $22,384.29 | $29,573.75 |
| 6 | $1,126,670.53 | $4,459.74 | $1,455.01 | $1,125,215.52 | $26,844.02 | $35,488.50 |
| 7 | $1,125,215.52 | $4,453.98 | $1,460.77 | $1,123,754.75 | $31,298.00 | $41,403.25 |
| 8 | $1,123,754.75 | $4,448.20 | $1,466.55 | $1,122,288.20 | $35,746.20 | $47,318.00 |
| 9 | $1,122,288.20 | $4,442.39 | $1,472.36 | $1,120,815.84 | $40,188.59 | $53,232.75 |
| 10 | $1,120,815.84 | $4,436.56 | $1,478.19 | $1,119,337.65 | $44,625.15 | $59,147.50 |
| 11 | $1,119,337.65 | $4,430.71 | $1,484.04 | $1,117,853.61 | $49,055.86 | $65,062.26 |
| 12 | $1,117,853.61 | $4,424.84 | $1,489.91 | $1,116,363.70 | $53,480.70 | $70,977.01 |
| 13 | $1,116,363.70 | $4,418.94 | $1,495.81 | $1,114,867.88 | $57,899.64 | $76,891.76 |
| 14 | $1,114,867.88 | $4,413.02 | $1,501.73 | $1,113,366.15 | $62,312.66 | $82,806.51 |
| 15 | $1,113,366.15 | $4,407.07 | $1,507.68 | $1,111,858.48 | $66,719.73 | $88,721.26 |
| 16 | $1,111,858.48 | $4,401.11 | $1,513.64 | $1,110,344.83 | $71,120.84 | $94,636.01 |
| 17 | $1,110,344.83 | $4,395.11 | $1,519.64 | $1,108,825.20 | $75,515.96 | $100,550.76 |
| 18 | $1,108,825.20 | $4,389.10 | $1,525.65 | $1,107,299.55 | $79,905.05 | $106,465.51 |
| 19 | $1,107,299.55 | $4,383.06 | $1,531.69 | $1,105,767.86 | $84,288.12 | $112,380.26 |
| 20 | $1,105,767.86 | $4,377.00 | $1,537.75 | $1,104,230.10 | $88,665.11 | $118,295.01 |
| 21 | $1,104,230.10 | $4,370.91 | $1,543.84 | $1,102,686.26 | $93,036.02 | $124,209.76 |
| 22 | $1,102,686.26 | $4,364.80 | $1,549.95 | $1,101,136.31 | $97,400.82 | $130,124.51 |
| 23 | $1,101,136.31 | $4,358.66 | $1,556.09 | $1,099,580.23 | $101,759.49 | $136,039.26 |
| 24 | $1,099,580.23 | $4,352.51 | $1,562.25 | $1,098,017.98 | $106,111.99 | $141,954.01 |
| 25 | $1,098,017.98 | $4,346.32 | $1,568.43 | $1,096,449.55 | $110,458.31 | $147,868.76 |
| 26 | $1,096,449.55 | $4,340.11 | $1,574.64 | $1,094,874.91 | $114,798.43 | $153,783.51 |
| 27 | $1,094,874.91 | $4,333.88 | $1,580.87 | $1,093,294.04 | $119,132.31 | $159,698.26 |
| 28 | $1,093,294.04 | $4,327.62 | $1,587.13 | $1,091,706.92 | $123,459.93 | $165,613.01 |
| 29 | $1,091,706.92 | $4,321.34 | $1,593.41 | $1,090,113.51 | $127,781.27 | $171,527.76 |
| 30 | $1,090,113.51 | $4,315.03 | $1,599.72 | $1,088,513.79 | $132,096.30 | $177,442.51 |
| 31 | $1,088,513.79 | $4,308.70 | $1,606.05 | $1,086,907.74 | $136,405.00 | $183,357.27 |
| 32 | $1,086,907.74 | $4,302.34 | $1,612.41 | $1,085,295.33 | $140,707.35 | $189,272.02 |
| 33 | $1,085,295.33 | $4,295.96 | $1,618.79 | $1,083,676.54 | $145,003.31 | $195,186.77 |
| 34 | $1,083,676.54 | $4,289.55 | $1,625.20 | $1,082,051.34 | $149,292.86 | $201,101.52 |
| 35 | $1,082,051.34 | $4,283.12 | $1,631.63 | $1,080,419.71 | $153,575.98 | $207,016.27 |
| 36 | $1,080,419.71 | $4,276.66 | $1,638.09 | $1,078,781.62 | $157,852.64 | $212,931.02 |
| 37 | $1,078,781.62 | $4,270.18 | $1,644.57 | $1,077,137.05 | $162,122.82 | $218,845.77 |
| 38 | $1,077,137.05 | $4,263.67 | $1,651.08 | $1,075,485.97 | $166,386.49 | $224,760.52 |
| 39 | $1,075,485.97 | $4,257.13 | $1,657.62 | $1,073,828.35 | $170,643.62 | $230,675.27 |
| 40 | $1,073,828.35 | $4,250.57 | $1,664.18 | $1,072,164.17 | $174,894.19 | $236,590.02 |
| 41 | $1,072,164.17 | $4,243.98 | $1,670.77 | $1,070,493.40 | $179,138.17 | $242,504.77 |
| 42 | $1,070,493.40 | $4,237.37 | $1,677.38 | $1,068,816.02 | $183,375.54 | $248,419.52 |
| 43 | $1,068,816.02 | $4,230.73 | $1,684.02 | $1,067,132.00 | $187,606.27 | $254,334.27 |
| 44 | $1,067,132.00 | $4,224.06 | $1,690.69 | $1,065,441.31 | $191,830.34 | $260,249.02 |
| 45 | $1,065,441.31 | $4,217.37 | $1,697.38 | $1,063,743.93 | $196,047.71 | $266,163.77 |
| 46 | $1,063,743.93 | $4,210.65 | $1,704.10 | $1,062,039.84 | $200,258.36 | $272,078.52 |
| 47 | $1,062,039.84 | $4,203.91 | $1,710.84 | $1,060,328.99 | $204,462.27 | $277,993.27 |
| 48 | $1,060,328.99 | $4,197.14 | $1,717.61 | $1,058,611.38 | $208,659.40 | $283,908.02 |
| 49 | $1,058,611.38 | $4,190.34 | $1,724.41 | $1,056,886.97 | $212,849.74 | $289,822.77 |
| 50 | $1,056,886.97 | $4,183.51 | $1,731.24 | $1,055,155.73 | $217,033.25 | $295,737.52 |
| 51 | $1,055,155.73 | $4,176.66 | $1,738.09 | $1,053,417.63 | $221,209.91 | $301,652.27 |
| 52 | $1,053,417.63 | $4,169.78 | $1,744.97 | $1,051,672.66 | $225,379.69 | $307,567.03 |
| 53 | $1,051,672.66 | $4,162.87 | $1,751.88 | $1,049,920.78 | $229,542.56 | $313,481.78 |
| 54 | $1,049,920.78 | $4,155.94 | $1,758.81 | $1,048,161.97 | $233,698.49 | $319,396.53 |
| 55 | $1,048,161.97 | $4,148.97 | $1,765.78 | $1,046,396.19 | $237,847.47 | $325,311.28 |
| 56 | $1,046,396.19 | $4,141.98 | $1,772.77 | $1,044,623.43 | $241,989.45 | $331,226.03 |
| 57 | $1,044,623.43 | $4,134.97 | $1,779.78 | $1,042,843.64 | $246,124.42 | $337,140.78 |
| 58 | $1,042,843.64 | $4,127.92 | $1,786.83 | $1,041,056.82 | $250,252.34 | $343,055.53 |
| 59 | $1,041,056.82 | $4,120.85 | $1,793.90 | $1,039,262.92 | $254,373.19 | $348,970.28 |
| 60 | $1,039,262.92 | $4,113.75 | $1,801.00 | $1,037,461.91 | $258,486.94 | $354,885.03 |
| 61 | $1,037,461.91 | $4,106.62 | $1,808.13 | $1,035,653.78 | $262,593.56 | $360,799.78 |
| 62 | $1,035,653.78 | $4,099.46 | $1,815.29 | $1,033,838.50 | $266,693.03 | $366,714.53 |
| 63 | $1,033,838.50 | $4,092.28 | $1,822.47 | $1,032,016.02 | $270,785.30 | $372,629.28 |
| 64 | $1,032,016.02 | $4,085.06 | $1,829.69 | $1,030,186.34 | $274,870.37 | $378,544.03 |
| 65 | $1,030,186.34 | $4,077.82 | $1,836.93 | $1,028,349.41 | $278,948.19 | $384,458.78 |
| 66 | $1,028,349.41 | $4,070.55 | $1,844.20 | $1,026,505.21 | $283,018.74 | $390,373.53 |
| 67 | $1,026,505.21 | $4,063.25 | $1,851.50 | $1,024,653.70 | $287,081.99 | $396,288.28 |
| 68 | $1,024,653.70 | $4,055.92 | $1,858.83 | $1,022,794.88 | $291,137.91 | $402,203.03 |
| 69 | $1,022,794.88 | $4,048.56 | $1,866.19 | $1,020,928.69 | $295,186.47 | $408,117.78 |
| 70 | $1,020,928.69 | $4,041.18 | $1,873.57 | $1,019,055.11 | $299,227.65 | $414,032.53 |
| 71 | $1,019,055.11 | $4,033.76 | $1,880.99 | $1,017,174.12 | $303,261.41 | $419,947.28 |
| 72 | $1,017,174.12 | $4,026.31 | $1,888.44 | $1,015,285.69 | $307,287.72 | $425,862.04 |
| 73 | $1,015,285.69 | $4,018.84 | $1,895.91 | $1,013,389.78 | $311,306.56 | $431,776.79 |
| 74 | $1,013,389.78 | $4,011.33 | $1,903.42 | $1,011,486.36 | $315,317.90 | $437,691.54 |
| 75 | $1,011,486.36 | $4,003.80 | $1,910.95 | $1,009,575.41 | $319,321.70 | $443,606.29 |
| 76 | $1,009,575.41 | $3,996.24 | $1,918.51 | $1,007,656.89 | $323,317.93 | $449,521.04 |
| 77 | $1,007,656.89 | $3,988.64 | $1,926.11 | $1,005,730.79 | $327,306.57 | $455,435.79 |
| 78 | $1,005,730.79 | $3,981.02 | $1,933.73 | $1,003,797.05 | $331,287.59 | $461,350.54 |
| 79 | $1,003,797.05 | $3,973.36 | $1,941.39 | $1,001,855.67 | $335,260.95 | $467,265.29 |
| 80 | $1,001,855.67 | $3,965.68 | $1,949.07 | $999,906.59 | $339,226.63 | $473,180.04 |
| 81 | $999,906.59 | $3,957.96 | $1,956.79 | $997,949.81 | $343,184.60 | $479,094.79 |
| 82 | $997,949.81 | $3,950.22 | $1,964.53 | $995,985.27 | $347,134.81 | $485,009.54 |
| 83 | $995,985.27 | $3,942.44 | $1,972.31 | $994,012.97 | $351,077.26 | $490,924.29 |
| 84 | $994,012.97 | $3,934.63 | $1,980.12 | $992,032.85 | $355,011.89 | $496,839.04 |
| 85 | $992,032.85 | $3,926.80 | $1,987.95 | $990,044.90 | $358,938.69 | $502,753.79 |
| 86 | $990,044.90 | $3,918.93 | $1,995.82 | $988,049.07 | $362,857.62 | $508,668.54 |
| 87 | $988,049.07 | $3,911.03 | $2,003.72 | $986,045.35 | $366,768.64 | $514,583.29 |
| 88 | $986,045.35 | $3,903.10 | $2,011.65 | $984,033.70 | $370,671.74 | $520,498.04 |
| 89 | $984,033.70 | $3,895.13 | $2,019.62 | $982,014.08 | $374,566.87 | $526,412.79 |
| 90 | $982,014.08 | $3,887.14 | $2,027.61 | $979,986.47 | $378,454.01 | $532,327.54 |
| 91 | $979,986.47 | $3,879.11 | $2,035.64 | $977,950.83 | $382,333.12 | $538,242.29 |
| 92 | $977,950.83 | $3,871.06 | $2,043.70 | $975,907.14 | $386,204.18 | $544,157.05 |
| 93 | $975,907.14 | $3,862.97 | $2,051.78 | $973,855.35 | $390,067.15 | $550,071.80 |
| 94 | $973,855.35 | $3,854.84 | $2,059.91 | $971,795.44 | $393,921.99 | $555,986.55 |
| 95 | $971,795.44 | $3,846.69 | $2,068.06 | $969,727.38 | $397,768.68 | $561,901.30 |
| 96 | $969,727.38 | $3,838.50 | $2,076.25 | $967,651.14 | $401,607.18 | $567,816.05 |
| 97 | $967,651.14 | $3,830.29 | $2,084.46 | $965,566.67 | $405,437.47 | $573,730.80 |
| 98 | $965,566.67 | $3,822.03 | $2,092.72 | $963,473.96 | $409,259.51 | $579,645.55 |
| 99 | $963,473.96 | $3,813.75 | $2,101.00 | $961,372.96 | $413,073.26 | $585,560.30 |
| 100 | $961,372.96 | $3,805.43 | $2,109.32 | $959,263.64 | $416,878.69 | $591,475.05 |
| 101 | $959,263.64 | $3,797.09 | $2,117.67 | $957,145.98 | $420,675.78 | $597,389.80 |
| 102 | $957,145.98 | $3,788.70 | $2,126.05 | $955,019.93 | $424,464.48 | $603,304.55 |
| 103 | $955,019.93 | $3,780.29 | $2,134.46 | $952,885.47 | $428,244.77 | $609,219.30 |
| 104 | $952,885.47 | $3,771.84 | $2,142.91 | $950,742.55 | $432,016.60 | $615,134.05 |
| 105 | $950,742.55 | $3,763.36 | $2,151.39 | $948,591.16 | $435,779.96 | $621,048.80 |
| 106 | $948,591.16 | $3,754.84 | $2,159.91 | $946,431.25 | $439,534.80 | $626,963.55 |
| 107 | $946,431.25 | $3,746.29 | $2,168.46 | $944,262.79 | $443,281.09 | $632,878.30 |
| 108 | $944,262.79 | $3,737.71 | $2,177.04 | $942,085.74 | $447,018.80 | $638,793.05 |
| 109 | $942,085.74 | $3,729.09 | $2,185.66 | $939,900.08 | $450,747.89 | $644,707.80 |
| 110 | $939,900.08 | $3,720.44 | $2,194.31 | $937,705.77 | $454,468.32 | $650,622.55 |
| 111 | $937,705.77 | $3,711.75 | $2,203.00 | $935,502.77 | $458,180.08 | $656,537.30 |
| 112 | $935,502.77 | $3,703.03 | $2,211.72 | $933,291.05 | $461,883.11 | $662,452.05 |
| 113 | $933,291.05 | $3,694.28 | $2,220.47 | $931,070.58 | $465,577.39 | $668,366.81 |
| 114 | $931,070.58 | $3,685.49 | $2,229.26 | $928,841.32 | $469,262.87 | $674,281.56 |
| 115 | $928,841.32 | $3,676.66 | $2,238.09 | $926,603.23 | $472,939.54 | $680,196.31 |
| 116 | $926,603.23 | $3,667.80 | $2,246.95 | $924,356.28 | $476,607.34 | $686,111.06 |
| 117 | $924,356.28 | $3,658.91 | $2,255.84 | $922,100.44 | $480,266.25 | $692,025.81 |
| 118 | $922,100.44 | $3,649.98 | $2,264.77 | $919,835.67 | $483,916.23 | $697,940.56 |
| 119 | $919,835.67 | $3,641.02 | $2,273.73 | $917,561.94 | $487,557.25 | $703,855.31 |
| 120 | $917,561.94 | $3,632.02 | $2,282.73 | $915,279.21 | $491,189.26 | $709,770.06 |
| 121 | $915,279.21 | $3,622.98 | $2,291.77 | $912,987.44 | $494,812.25 | $715,684.81 |
| 122 | $912,987.44 | $3,613.91 | $2,300.84 | $910,686.59 | $498,426.15 | $721,599.56 |
| 123 | $910,686.59 | $3,604.80 | $2,309.95 | $908,376.64 | $502,030.95 | $727,514.31 |
| 124 | $908,376.64 | $3,595.66 | $2,319.09 | $906,057.55 | $505,626.61 | $733,429.06 |
| 125 | $906,057.55 | $3,586.48 | $2,328.27 | $903,729.28 | $509,213.09 | $739,343.81 |
| 126 | $903,729.28 | $3,577.26 | $2,337.49 | $901,391.79 | $512,790.35 | $745,258.56 |
| 127 | $901,391.79 | $3,568.01 | $2,346.74 | $899,045.05 | $516,358.36 | $751,173.31 |
| 128 | $899,045.05 | $3,558.72 | $2,356.03 | $896,689.02 | $519,917.08 | $757,088.06 |
| 129 | $896,689.02 | $3,549.39 | $2,365.36 | $894,323.66 | $523,466.47 | $763,002.81 |
| 130 | $894,323.66 | $3,540.03 | $2,374.72 | $891,948.94 | $527,006.51 | $768,917.56 |
| 131 | $891,948.94 | $3,530.63 | $2,384.12 | $889,564.82 | $530,537.14 | $774,832.31 |
| 132 | $889,564.82 | $3,521.19 | $2,393.56 | $887,171.27 | $534,058.33 | $780,747.06 |
| 133 | $887,171.27 | $3,511.72 | $2,403.03 | $884,768.24 | $537,570.05 | $786,661.82 |
| 134 | $884,768.24 | $3,502.21 | $2,412.54 | $882,355.69 | $541,072.26 | $792,576.57 |
| 135 | $882,355.69 | $3,492.66 | $2,422.09 | $879,933.60 | $544,564.92 | $798,491.32 |
| 136 | $879,933.60 | $3,483.07 | $2,431.68 | $877,501.92 | $548,047.99 | $804,406.07 |
| 137 | $877,501.92 | $3,473.45 | $2,441.31 | $875,060.62 | $551,521.43 | $810,320.82 |
| 138 | $875,060.62 | $3,463.78 | $2,450.97 | $872,609.65 | $554,985.21 | $816,235.57 |
| 139 | $872,609.65 | $3,454.08 | $2,460.67 | $870,148.98 | $558,439.29 | $822,150.32 |
| 140 | $870,148.98 | $3,444.34 | $2,470.41 | $867,678.56 | $561,883.63 | $828,065.07 |
| 141 | $867,678.56 | $3,434.56 | $2,480.19 | $865,198.38 | $565,318.19 | $833,979.82 |
| 142 | $865,198.38 | $3,424.74 | $2,490.01 | $862,708.37 | $568,742.94 | $839,894.57 |
| 143 | $862,708.37 | $3,414.89 | $2,499.86 | $860,208.51 | $572,157.83 | $845,809.32 |
| 144 | $860,208.51 | $3,404.99 | $2,509.76 | $857,698.75 | $575,562.82 | $851,724.07 |
| 145 | $857,698.75 | $3,395.06 | $2,519.69 | $855,179.05 | $578,957.87 | $857,638.82 |
| 146 | $855,179.05 | $3,385.08 | $2,529.67 | $852,649.39 | $582,342.96 | $863,553.57 |
| 147 | $852,649.39 | $3,375.07 | $2,539.68 | $850,109.71 | $585,718.03 | $869,468.32 |
| 148 | $850,109.71 | $3,365.02 | $2,549.73 | $847,559.97 | $589,083.05 | $875,383.07 |
| 149 | $847,559.97 | $3,354.92 | $2,559.83 | $845,000.15 | $592,437.97 | $881,297.82 |
| 150 | $845,000.15 | $3,344.79 | $2,569.96 | $842,430.19 | $595,782.76 | $887,212.57 |
| 151 | $842,430.19 | $3,334.62 | $2,580.13 | $839,850.06 | $599,117.38 | $893,127.32 |
| 152 | $839,850.06 | $3,324.41 | $2,590.34 | $837,259.72 | $602,441.79 | $899,042.07 |
| 153 | $837,259.72 | $3,314.15 | $2,600.60 | $834,659.12 | $605,755.94 | $904,956.82 |
| 154 | $834,659.12 | $3,303.86 | $2,610.89 | $832,048.23 | $609,059.80 | $910,871.58 |
| 155 | $832,048.23 | $3,293.52 | $2,621.23 | $829,427.00 | $612,353.33 | $916,786.33 |
| 156 | $829,427.00 | $3,283.15 | $2,631.60 | $826,795.40 | $615,636.47 | $922,701.08 |
| 157 | $826,795.40 | $3,272.73 | $2,642.02 | $824,153.38 | $618,909.21 | $928,615.83 |
| 158 | $824,153.38 | $3,262.27 | $2,652.48 | $821,500.90 | $622,171.48 | $934,530.58 |
| 159 | $821,500.90 | $3,251.77 | $2,662.98 | $818,837.93 | $625,423.25 | $940,445.33 |
| 160 | $818,837.93 | $3,241.23 | $2,673.52 | $816,164.41 | $628,664.49 | $946,360.08 |
| 161 | $816,164.41 | $3,230.65 | $2,684.10 | $813,480.31 | $631,895.14 | $952,274.83 |
| 162 | $813,480.31 | $3,220.03 | $2,694.72 | $810,785.59 | $635,115.17 | $958,189.58 |
| 163 | $810,785.59 | $3,209.36 | $2,705.39 | $808,080.19 | $638,324.52 | $964,104.33 |
| 164 | $808,080.19 | $3,198.65 | $2,716.10 | $805,364.10 | $641,523.18 | $970,019.08 |
| 165 | $805,364.10 | $3,187.90 | $2,726.85 | $802,637.24 | $644,711.07 | $975,933.83 |
| 166 | $802,637.24 | $3,177.11 | $2,737.64 | $799,899.60 | $647,888.18 | $981,848.58 |
| 167 | $799,899.60 | $3,166.27 | $2,748.48 | $797,151.12 | $651,054.45 | $987,763.33 |
| 168 | $797,151.12 | $3,155.39 | $2,759.36 | $794,391.76 | $654,209.84 | $993,678.08 |
| 169 | $794,391.76 | $3,144.47 | $2,770.28 | $791,621.47 | $657,354.31 | $999,592.83 |
| 170 | $791,621.47 | $3,133.50 | $2,781.25 | $788,840.23 | $660,487.81 | $1,005,507.58 |
| 171 | $788,840.23 | $3,122.49 | $2,792.26 | $786,047.97 | $663,610.30 | $1,011,422.33 |
| 172 | $786,047.97 | $3,111.44 | $2,803.31 | $783,244.66 | $666,721.74 | $1,017,337.08 |
| 173 | $783,244.66 | $3,100.34 | $2,814.41 | $780,430.25 | $669,822.08 | $1,023,251.83 |
| 174 | $780,430.25 | $3,089.20 | $2,825.55 | $777,604.70 | $672,911.29 | $1,029,166.59 |
| 175 | $777,604.70 | $3,078.02 | $2,836.73 | $774,767.97 | $675,989.31 | $1,035,081.34 |
| 176 | $774,767.97 | $3,066.79 | $2,847.96 | $771,920.01 | $679,056.10 | $1,040,996.09 |
| 177 | $771,920.01 | $3,055.52 | $2,859.23 | $769,060.78 | $682,111.61 | $1,046,910.84 |
| 178 | $769,060.78 | $3,044.20 | $2,870.55 | $766,190.22 | $685,155.81 | $1,052,825.59 |
| 179 | $766,190.22 | $3,032.84 | $2,881.91 | $763,308.31 | $688,188.65 | $1,058,740.34 |
| 180 | $763,308.31 | $3,021.43 | $2,893.32 | $760,414.99 | $691,210.08 | $1,064,655.09 |
| 181 | $760,414.99 | $3,009.98 | $2,904.77 | $757,510.21 | $694,220.05 | $1,070,569.84 |
| 182 | $757,510.21 | $2,998.48 | $2,916.27 | $754,593.94 | $697,218.53 | $1,076,484.59 |
| 183 | $754,593.94 | $2,986.93 | $2,927.82 | $751,666.13 | $700,205.47 | $1,082,399.34 |
| 184 | $751,666.13 | $2,975.35 | $2,939.41 | $748,726.72 | $703,180.81 | $1,088,314.09 |
| 185 | $748,726.72 | $2,963.71 | $2,951.04 | $745,775.68 | $706,144.52 | $1,094,228.84 |
| 186 | $745,775.68 | $2,952.03 | $2,962.72 | $742,812.96 | $709,096.55 | $1,100,143.59 |
| 187 | $742,812.96 | $2,940.30 | $2,974.45 | $739,838.51 | $712,036.85 | $1,106,058.34 |
| 188 | $739,838.51 | $2,928.53 | $2,986.22 | $736,852.29 | $714,965.38 | $1,111,973.09 |
| 189 | $736,852.29 | $2,916.71 | $2,998.04 | $733,854.24 | $717,882.08 | $1,117,887.84 |
| 190 | $733,854.24 | $2,904.84 | $3,009.91 | $730,844.33 | $720,786.92 | $1,123,802.59 |
| 191 | $730,844.33 | $2,892.93 | $3,021.83 | $727,822.51 | $723,679.85 | $1,129,717.34 |
| 192 | $727,822.51 | $2,880.96 | $3,033.79 | $724,788.72 | $726,560.81 | $1,135,632.09 |
| 193 | $724,788.72 | $2,868.96 | $3,045.80 | $721,742.92 | $729,429.77 | $1,141,546.84 |
| 194 | $721,742.92 | $2,856.90 | $3,057.85 | $718,685.07 | $732,286.67 | $1,147,461.59 |
| 195 | $718,685.07 | $2,844.80 | $3,069.96 | $715,615.12 | $735,131.46 | $1,153,376.35 |
| 196 | $715,615.12 | $2,832.64 | $3,082.11 | $712,533.01 | $737,964.11 | $1,159,291.10 |
| 197 | $712,533.01 | $2,820.44 | $3,094.31 | $709,438.70 | $740,784.55 | $1,165,205.85 |
| 198 | $709,438.70 | $2,808.19 | $3,106.56 | $706,332.15 | $743,592.74 | $1,171,120.60 |
| 199 | $706,332.15 | $2,795.90 | $3,118.85 | $703,213.30 | $746,388.64 | $1,177,035.35 |
| 200 | $703,213.30 | $2,783.55 | $3,131.20 | $700,082.10 | $749,172.20 | $1,182,950.10 |
| 201 | $700,082.10 | $2,771.16 | $3,143.59 | $696,938.51 | $751,943.35 | $1,188,864.85 |
| 202 | $696,938.51 | $2,758.71 | $3,156.04 | $693,782.47 | $754,702.07 | $1,194,779.60 |
| 203 | $693,782.47 | $2,746.22 | $3,168.53 | $690,613.94 | $757,448.29 | $1,200,694.35 |
| 204 | $690,613.94 | $2,733.68 | $3,181.07 | $687,432.87 | $760,181.97 | $1,206,609.10 |
| 205 | $687,432.87 | $2,721.09 | $3,193.66 | $684,239.21 | $762,903.06 | $1,212,523.85 |
| 206 | $684,239.21 | $2,708.45 | $3,206.30 | $681,032.91 | $765,611.51 | $1,218,438.60 |
| 207 | $681,032.91 | $2,695.76 | $3,219.00 | $677,813.91 | $768,307.26 | $1,224,353.35 |
| 208 | $677,813.91 | $2,683.01 | $3,231.74 | $674,582.17 | $770,990.27 | $1,230,268.10 |
| 209 | $674,582.17 | $2,670.22 | $3,244.53 | $671,337.64 | $773,660.50 | $1,236,182.85 |
| 210 | $671,337.64 | $2,657.38 | $3,257.37 | $668,080.27 | $776,317.87 | $1,242,097.60 |
| 211 | $668,080.27 | $2,644.48 | $3,270.27 | $664,810.01 | $778,962.36 | $1,248,012.35 |
| 212 | $664,810.01 | $2,631.54 | $3,283.21 | $661,526.79 | $781,593.90 | $1,253,927.10 |
| 213 | $661,526.79 | $2,618.54 | $3,296.21 | $658,230.59 | $784,212.44 | $1,259,841.85 |
| 214 | $658,230.59 | $2,605.50 | $3,309.25 | $654,921.33 | $786,817.94 | $1,265,756.60 |
| 215 | $654,921.33 | $2,592.40 | $3,322.35 | $651,598.98 | $789,410.33 | $1,271,671.36 |
| 216 | $651,598.98 | $2,579.25 | $3,335.50 | $648,263.48 | $791,989.58 | $1,277,586.11 |
| 217 | $648,263.48 | $2,566.04 | $3,348.71 | $644,914.77 | $794,555.62 | $1,283,500.86 |
| 218 | $644,914.77 | $2,552.79 | $3,361.96 | $641,552.80 | $797,108.41 | $1,289,415.61 |
| 219 | $641,552.80 | $2,539.48 | $3,375.27 | $638,177.53 | $799,647.89 | $1,295,330.36 |
| 220 | $638,177.53 | $2,526.12 | $3,388.63 | $634,788.90 | $802,174.01 | $1,301,245.11 |
| 221 | $634,788.90 | $2,512.71 | $3,402.04 | $631,386.86 | $804,686.72 | $1,307,159.86 |
| 222 | $631,386.86 | $2,499.24 | $3,415.51 | $627,971.35 | $807,185.96 | $1,313,074.61 |
| 223 | $627,971.35 | $2,485.72 | $3,429.03 | $624,542.32 | $809,671.68 | $1,318,989.36 |
| 224 | $624,542.32 | $2,472.15 | $3,442.60 | $621,099.71 | $812,143.82 | $1,324,904.11 |
| 225 | $621,099.71 | $2,458.52 | $3,456.23 | $617,643.48 | $814,602.34 | $1,330,818.86 |
| 226 | $617,643.48 | $2,444.84 | $3,469.91 | $614,173.57 | $817,047.18 | $1,336,733.61 |
| 227 | $614,173.57 | $2,431.10 | $3,483.65 | $610,689.92 | $819,478.29 | $1,342,648.36 |
| 228 | $610,689.92 | $2,417.31 | $3,497.44 | $607,192.49 | $821,895.60 | $1,348,563.11 |
| 229 | $607,192.49 | $2,403.47 | $3,511.28 | $603,681.21 | $824,299.07 | $1,354,477.86 |
| 230 | $603,681.21 | $2,389.57 | $3,525.18 | $600,156.03 | $826,688.64 | $1,360,392.61 |
| 231 | $600,156.03 | $2,375.62 | $3,539.13 | $596,616.90 | $829,064.26 | $1,366,307.36 |
| 232 | $596,616.90 | $2,361.61 | $3,553.14 | $593,063.75 | $831,425.87 | $1,372,222.11 |
| 233 | $593,063.75 | $2,347.54 | $3,567.21 | $589,496.55 | $833,773.41 | $1,378,136.86 |
| 234 | $589,496.55 | $2,333.42 | $3,581.33 | $585,915.22 | $836,106.84 | $1,384,051.61 |
| 235 | $585,915.22 | $2,319.25 | $3,595.50 | $582,319.72 | $838,426.08 | $1,389,966.37 |
| 236 | $582,319.72 | $2,305.02 | $3,609.73 | $578,709.98 | $840,731.10 | $1,395,881.12 |
| 237 | $578,709.98 | $2,290.73 | $3,624.02 | $575,085.96 | $843,021.83 | $1,401,795.87 |
| 238 | $575,085.96 | $2,276.38 | $3,638.37 | $571,447.59 | $845,298.21 | $1,407,710.62 |
| 239 | $571,447.59 | $2,261.98 | $3,652.77 | $567,794.82 | $847,560.19 | $1,413,625.37 |
| 240 | $567,794.82 | $2,247.52 | $3,667.23 | $564,127.59 | $849,807.71 | $1,419,540.12 |
| 241 | $564,127.59 | $2,233.01 | $3,681.75 | $560,445.85 | $852,040.71 | $1,425,454.87 |
| 242 | $560,445.85 | $2,218.43 | $3,696.32 | $556,749.53 | $854,259.15 | $1,431,369.62 |
| 243 | $556,749.53 | $2,203.80 | $3,710.95 | $553,038.58 | $856,462.95 | $1,437,284.37 |
| 244 | $553,038.58 | $2,189.11 | $3,725.64 | $549,312.94 | $858,652.06 | $1,443,199.12 |
| 245 | $549,312.94 | $2,174.36 | $3,740.39 | $545,572.55 | $860,826.42 | $1,449,113.87 |
| 246 | $545,572.55 | $2,159.56 | $3,755.19 | $541,817.36 | $862,985.98 | $1,455,028.62 |
| 247 | $541,817.36 | $2,144.69 | $3,770.06 | $538,047.30 | $865,130.67 | $1,460,943.37 |
| 248 | $538,047.30 | $2,129.77 | $3,784.98 | $534,262.32 | $867,260.44 | $1,466,858.12 |
| 249 | $534,262.32 | $2,114.79 | $3,799.96 | $530,462.36 | $869,375.23 | $1,472,772.87 |
| 250 | $530,462.36 | $2,099.75 | $3,815.00 | $526,647.36 | $871,474.98 | $1,478,687.62 |
| 251 | $526,647.36 | $2,084.65 | $3,830.10 | $522,817.25 | $873,559.62 | $1,484,602.37 |
| 252 | $522,817.25 | $2,069.48 | $3,845.27 | $518,971.98 | $875,629.11 | $1,490,517.12 |
| 253 | $518,971.98 | $2,054.26 | $3,860.49 | $515,111.50 | $877,683.37 | $1,496,431.87 |
| 254 | $515,111.50 | $2,038.98 | $3,875.77 | $511,235.73 | $879,722.36 | $1,502,346.62 |
| 255 | $511,235.73 | $2,023.64 | $3,891.11 | $507,344.62 | $881,746.00 | $1,508,261.37 |
| 256 | $507,344.62 | $2,008.24 | $3,906.51 | $503,438.11 | $883,754.24 | $1,514,176.13 |
| 257 | $503,438.11 | $1,992.78 | $3,921.97 | $499,516.14 | $885,747.01 | $1,520,090.88 |
| 258 | $499,516.14 | $1,977.25 | $3,937.50 | $495,578.64 | $887,724.26 | $1,526,005.63 |
| 259 | $495,578.64 | $1,961.67 | $3,953.09 | $491,625.55 | $889,685.93 | $1,531,920.38 |
| 260 | $491,625.55 | $1,946.02 | $3,968.73 | $487,656.82 | $891,631.95 | $1,537,835.13 |
| 261 | $487,656.82 | $1,930.31 | $3,984.44 | $483,672.38 | $893,562.25 | $1,543,749.88 |
| 262 | $483,672.38 | $1,914.54 | $4,000.21 | $479,672.16 | $895,476.79 | $1,549,664.63 |
| 263 | $479,672.16 | $1,898.70 | $4,016.05 | $475,656.11 | $897,375.49 | $1,555,579.38 |
| 264 | $475,656.11 | $1,882.81 | $4,031.95 | $471,624.17 | $899,258.30 | $1,561,494.13 |
| 265 | $471,624.17 | $1,866.85 | $4,047.90 | $467,576.26 | $901,125.14 | $1,567,408.88 |
| 266 | $467,576.26 | $1,850.82 | $4,063.93 | $463,512.34 | $902,975.97 | $1,573,323.63 |
| 267 | $463,512.34 | $1,834.74 | $4,080.01 | $459,432.32 | $904,810.70 | $1,579,238.38 |
| 268 | $459,432.32 | $1,818.59 | $4,096.16 | $455,336.16 | $906,629.29 | $1,585,153.13 |
| 269 | $455,336.16 | $1,802.37 | $4,112.38 | $451,223.78 | $908,431.66 | $1,591,067.88 |
| 270 | $451,223.78 | $1,786.09 | $4,128.66 | $447,095.12 | $910,217.76 | $1,596,982.63 |
| 271 | $447,095.12 | $1,769.75 | $4,145.00 | $442,950.13 | $911,987.51 | $1,602,897.38 |
| 272 | $442,950.13 | $1,753.34 | $4,161.41 | $438,788.72 | $913,740.85 | $1,608,812.13 |
| 273 | $438,788.72 | $1,736.87 | $4,177.88 | $434,610.84 | $915,477.72 | $1,614,726.88 |
| 274 | $434,610.84 | $1,720.33 | $4,194.42 | $430,416.42 | $917,198.06 | $1,620,641.63 |
| 275 | $430,416.42 | $1,703.73 | $4,211.02 | $426,205.41 | $918,901.79 | $1,626,556.38 |
| 276 | $426,205.41 | $1,687.06 | $4,227.69 | $421,977.72 | $920,588.85 | $1,632,471.14 |
| 277 | $421,977.72 | $1,670.33 | $4,244.42 | $417,733.30 | $922,259.18 | $1,638,385.89 |
| 278 | $417,733.30 | $1,653.53 | $4,261.22 | $413,472.07 | $923,912.71 | $1,644,300.64 |
| 279 | $413,472.07 | $1,636.66 | $4,278.09 | $409,193.98 | $925,549.37 | $1,650,215.39 |
| 280 | $409,193.98 | $1,619.73 | $4,295.02 | $404,898.96 | $927,169.10 | $1,656,130.14 |
| 281 | $404,898.96 | $1,602.73 | $4,312.03 | $400,586.93 | $928,771.82 | $1,662,044.89 |
| 282 | $400,586.93 | $1,585.66 | $4,329.09 | $396,257.84 | $930,357.48 | $1,667,959.64 |
| 283 | $396,257.84 | $1,568.52 | $4,346.23 | $391,911.61 | $931,926.00 | $1,673,874.39 |
| 284 | $391,911.61 | $1,551.32 | $4,363.43 | $387,548.18 | $933,477.32 | $1,679,789.14 |
| 285 | $387,548.18 | $1,534.04 | $4,380.71 | $383,167.47 | $935,011.36 | $1,685,703.89 |
| 286 | $383,167.47 | $1,516.70 | $4,398.05 | $378,769.42 | $936,528.06 | $1,691,618.64 |
| 287 | $378,769.42 | $1,499.30 | $4,415.45 | $374,353.97 | $938,027.36 | $1,697,533.39 |
| 288 | $374,353.97 | $1,481.82 | $4,432.93 | $369,921.04 | $939,509.18 | $1,703,448.14 |
| 289 | $369,921.04 | $1,464.27 | $4,450.48 | $365,470.56 | $940,973.45 | $1,709,362.89 |
| 290 | $365,470.56 | $1,446.65 | $4,468.10 | $361,002.46 | $942,420.10 | $1,715,277.64 |
| 291 | $361,002.46 | $1,428.97 | $4,485.78 | $356,516.68 | $943,849.07 | $1,721,192.39 |
| 292 | $356,516.68 | $1,411.21 | $4,503.54 | $352,013.14 | $945,260.28 | $1,727,107.14 |
| 293 | $352,013.14 | $1,393.39 | $4,521.37 | $347,491.77 | $946,653.67 | $1,733,021.89 |
| 294 | $347,491.77 | $1,375.49 | $4,539.26 | $342,952.51 | $948,029.16 | $1,738,936.64 |
| 295 | $342,952.51 | $1,357.52 | $4,557.23 | $338,395.28 | $949,386.68 | $1,744,851.39 |
| 296 | $338,395.28 | $1,339.48 | $4,575.27 | $333,820.01 | $950,726.16 | $1,750,766.14 |
| 297 | $333,820.01 | $1,321.37 | $4,593.38 | $329,226.63 | $952,047.53 | $1,756,680.90 |
| 298 | $329,226.63 | $1,303.19 | $4,611.56 | $324,615.07 | $953,350.72 | $1,762,595.65 |
| 299 | $324,615.07 | $1,284.93 | $4,629.82 | $319,985.26 | $954,635.65 | $1,768,510.40 |
| 300 | $319,985.26 | $1,266.61 | $4,648.14 | $315,337.11 | $955,902.26 | $1,774,425.15 |
| 301 | $315,337.11 | $1,248.21 | $4,666.54 | $310,670.57 | $957,150.47 | $1,780,339.90 |
| 302 | $310,670.57 | $1,229.74 | $4,685.01 | $305,985.56 | $958,380.21 | $1,786,254.65 |
| 303 | $305,985.56 | $1,211.19 | $4,703.56 | $301,282.00 | $959,591.40 | $1,792,169.40 |
| 304 | $301,282.00 | $1,192.57 | $4,722.18 | $296,559.83 | $960,783.98 | $1,798,084.15 |
| 305 | $296,559.83 | $1,173.88 | $4,740.87 | $291,818.96 | $961,957.86 | $1,803,998.90 |
| 306 | $291,818.96 | $1,155.12 | $4,759.63 | $287,059.32 | $963,112.97 | $1,809,913.65 |
| 307 | $287,059.32 | $1,136.28 | $4,778.47 | $282,280.85 | $964,249.25 | $1,815,828.40 |
| 308 | $282,280.85 | $1,117.36 | $4,797.39 | $277,483.46 | $965,366.61 | $1,821,743.15 |
| 309 | $277,483.46 | $1,098.37 | $4,816.38 | $272,667.08 | $966,464.98 | $1,827,657.90 |
| 310 | $272,667.08 | $1,079.31 | $4,835.44 | $267,831.64 | $967,544.29 | $1,833,572.65 |
| 311 | $267,831.64 | $1,060.17 | $4,854.58 | $262,977.06 | $968,604.46 | $1,839,487.40 |
| 312 | $262,977.06 | $1,040.95 | $4,873.80 | $258,103.26 | $969,645.41 | $1,845,402.15 |
| 313 | $258,103.26 | $1,021.66 | $4,893.09 | $253,210.17 | $970,667.07 | $1,851,316.90 |
| 314 | $253,210.17 | $1,002.29 | $4,912.46 | $248,297.71 | $971,669.36 | $1,857,231.65 |
| 315 | $248,297.71 | $982.85 | $4,931.91 | $243,365.80 | $972,652.20 | $1,863,146.40 |
| 316 | $243,365.80 | $963.32 | $4,951.43 | $238,414.37 | $973,615.53 | $1,869,061.15 |
| 317 | $238,414.37 | $943.72 | $4,971.03 | $233,443.35 | $974,559.25 | $1,874,975.91 |
| 318 | $233,443.35 | $924.05 | $4,990.70 | $228,452.64 | $975,483.30 | $1,880,890.66 |
| 319 | $228,452.64 | $904.29 | $5,010.46 | $223,442.18 | $976,387.59 | $1,886,805.41 |
| 320 | $223,442.18 | $884.46 | $5,030.29 | $218,411.89 | $977,272.05 | $1,892,720.16 |
| 321 | $218,411.89 | $864.55 | $5,050.20 | $213,361.69 | $978,136.59 | $1,898,634.91 |
| 322 | $213,361.69 | $844.56 | $5,070.19 | $208,291.49 | $978,981.15 | $1,904,549.66 |
| 323 | $208,291.49 | $824.49 | $5,090.26 | $203,201.23 | $979,805.64 | $1,910,464.41 |
| 324 | $203,201.23 | $804.34 | $5,110.41 | $198,090.82 | $980,609.98 | $1,916,379.16 |
| 325 | $198,090.82 | $784.11 | $5,130.64 | $192,960.18 | $981,394.09 | $1,922,293.91 |
| 326 | $192,960.18 | $763.80 | $5,150.95 | $187,809.23 | $982,157.89 | $1,928,208.66 |
| 327 | $187,809.23 | $743.41 | $5,171.34 | $182,637.89 | $982,901.30 | $1,934,123.41 |
| 328 | $182,637.89 | $722.94 | $5,191.81 | $177,446.08 | $983,624.24 | $1,940,038.16 |
| 329 | $177,446.08 | $702.39 | $5,212.36 | $172,233.72 | $984,326.63 | $1,945,952.91 |
| 330 | $172,233.72 | $681.76 | $5,232.99 | $167,000.73 | $985,008.39 | $1,951,867.66 |
| 331 | $167,000.73 | $661.04 | $5,253.71 | $161,747.02 | $985,669.43 | $1,957,782.41 |
| 332 | $161,747.02 | $640.25 | $5,274.50 | $156,472.52 | $986,309.68 | $1,963,697.16 |
| 333 | $156,472.52 | $619.37 | $5,295.38 | $151,177.14 | $986,929.05 | $1,969,611.91 |
| 334 | $151,177.14 | $598.41 | $5,316.34 | $145,860.80 | $987,527.46 | $1,975,526.66 |
| 335 | $145,860.80 | $577.37 | $5,337.38 | $140,523.41 | $988,104.83 | $1,981,441.41 |
| 336 | $140,523.41 | $556.24 | $5,358.51 | $135,164.90 | $988,661.07 | $1,987,356.16 |
| 337 | $135,164.90 | $535.03 | $5,379.72 | $129,785.18 | $989,196.09 | $1,993,270.92 |
| 338 | $129,785.18 | $513.73 | $5,401.02 | $124,384.16 | $989,709.83 | $1,999,185.67 |
| 339 | $124,384.16 | $492.35 | $5,422.40 | $118,961.77 | $990,202.18 | $2,005,100.42 |
| 340 | $118,961.77 | $470.89 | $5,443.86 | $113,517.90 | $990,673.07 | $2,011,015.17 |
| 341 | $113,517.90 | $449.34 | $5,465.41 | $108,052.50 | $991,122.41 | $2,016,929.92 |
| 342 | $108,052.50 | $427.71 | $5,487.04 | $102,565.45 | $991,550.12 | $2,022,844.67 |
| 343 | $102,565.45 | $405.99 | $5,508.76 | $97,056.69 | $991,956.11 | $2,028,759.42 |
| 344 | $97,056.69 | $384.18 | $5,530.57 | $91,526.12 | $992,340.29 | $2,034,674.17 |
| 345 | $91,526.12 | $362.29 | $5,552.46 | $85,973.66 | $992,702.58 | $2,040,588.92 |
| 346 | $85,973.66 | $340.31 | $5,574.44 | $80,399.23 | $993,042.90 | $2,046,503.67 |
| 347 | $80,399.23 | $318.25 | $5,596.50 | $74,802.72 | $993,361.14 | $2,052,418.42 |
| 348 | $74,802.72 | $296.09 | $5,618.66 | $69,184.07 | $993,657.24 | $2,058,333.17 |
| 349 | $69,184.07 | $273.85 | $5,640.90 | $63,543.17 | $993,931.09 | $2,064,247.92 |
| 350 | $63,543.17 | $251.53 | $5,663.23 | $57,879.94 | $994,182.61 | $2,070,162.67 |
| 351 | $57,879.94 | $229.11 | $5,685.64 | $52,194.30 | $994,411.72 | $2,076,077.42 |
| 352 | $52,194.30 | $206.60 | $5,708.15 | $46,486.15 | $994,618.33 | $2,081,992.17 |
| 353 | $46,486.15 | $184.01 | $5,730.74 | $40,755.41 | $994,802.33 | $2,087,906.92 |
| 354 | $40,755.41 | $161.32 | $5,753.43 | $35,001.98 | $994,963.66 | $2,093,821.67 |
| 355 | $35,001.98 | $138.55 | $5,776.20 | $29,225.78 | $995,102.21 | $2,099,736.42 |
| 356 | $29,225.78 | $115.69 | $5,799.07 | $23,426.72 | $995,217.89 | $2,105,651.17 |
| 357 | $23,426.72 | $92.73 | $5,822.02 | $17,604.70 | $995,310.62 | $2,111,565.92 |
| 358 | $17,604.70 | $69.69 | $5,845.07 | $11,759.63 | $995,380.31 | $2,117,480.68 |
| 359 | $11,759.63 | $46.55 | $5,868.20 | $5,891.43 | $995,426.86 | $2,123,395.43 |
| 360 | $5,891.43 | $23.32 | $5,891.43 | $-0.00 | $995,450.18 | $2,129,310.18 |