|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,138,500.00 | $5,218.13 | $1,246.15 | $1,137,253.85 | $5,218.13 | $6,464.28 |
| 2 | $1,137,253.85 | $5,212.41 | $1,251.86 | $1,136,001.98 | $10,430.54 | $12,928.56 |
| 3 | $1,136,001.98 | $5,206.68 | $1,257.60 | $1,134,744.38 | $15,637.21 | $19,392.83 |
| 4 | $1,134,744.38 | $5,200.91 | $1,263.37 | $1,133,481.01 | $20,838.13 | $25,857.11 |
| 5 | $1,133,481.01 | $5,195.12 | $1,269.16 | $1,132,211.86 | $26,033.25 | $32,321.39 |
| 6 | $1,132,211.86 | $5,189.30 | $1,274.97 | $1,130,936.88 | $31,222.55 | $38,785.67 |
| 7 | $1,130,936.88 | $5,183.46 | $1,280.82 | $1,129,656.07 | $36,406.01 | $45,249.94 |
| 8 | $1,129,656.07 | $5,177.59 | $1,286.69 | $1,128,369.38 | $41,583.60 | $51,714.22 |
| 9 | $1,128,369.38 | $5,171.69 | $1,292.58 | $1,127,076.80 | $46,755.30 | $58,178.50 |
| 10 | $1,127,076.80 | $5,165.77 | $1,298.51 | $1,125,778.29 | $51,921.06 | $64,642.78 |
| 11 | $1,125,778.29 | $5,159.82 | $1,304.46 | $1,124,473.83 | $57,080.88 | $71,107.06 |
| 12 | $1,124,473.83 | $5,153.84 | $1,310.44 | $1,123,163.39 | $62,234.72 | $77,571.33 |
| 13 | $1,123,163.39 | $5,147.83 | $1,316.45 | $1,121,846.94 | $67,382.55 | $84,035.61 |
| 14 | $1,121,846.94 | $5,141.80 | $1,322.48 | $1,120,524.46 | $72,524.35 | $90,499.89 |
| 15 | $1,120,524.46 | $5,135.74 | $1,328.54 | $1,119,195.92 | $77,660.09 | $96,964.17 |
| 16 | $1,119,195.92 | $5,129.65 | $1,334.63 | $1,117,861.29 | $82,789.74 | $103,428.44 |
| 17 | $1,117,861.29 | $5,123.53 | $1,340.75 | $1,116,520.54 | $87,913.27 | $109,892.72 |
| 18 | $1,116,520.54 | $5,117.39 | $1,346.89 | $1,115,173.65 | $93,030.65 | $116,357.00 |
| 19 | $1,115,173.65 | $5,111.21 | $1,353.07 | $1,113,820.59 | $98,141.86 | $122,821.28 |
| 20 | $1,113,820.59 | $5,105.01 | $1,359.27 | $1,112,461.32 | $103,246.88 | $129,285.56 |
| 21 | $1,112,461.32 | $5,098.78 | $1,365.50 | $1,111,095.82 | $108,345.66 | $135,749.83 |
| 22 | $1,111,095.82 | $5,092.52 | $1,371.76 | $1,109,724.07 | $113,438.18 | $142,214.11 |
| 23 | $1,109,724.07 | $5,086.24 | $1,378.04 | $1,108,346.03 | $118,524.41 | $148,678.39 |
| 24 | $1,108,346.03 | $5,079.92 | $1,384.36 | $1,106,961.67 | $123,604.33 | $155,142.67 |
| 25 | $1,106,961.67 | $5,073.57 | $1,390.70 | $1,105,570.96 | $128,677.91 | $161,606.94 |
| 26 | $1,105,570.96 | $5,067.20 | $1,397.08 | $1,104,173.89 | $133,745.11 | $168,071.22 |
| 27 | $1,104,173.89 | $5,060.80 | $1,403.48 | $1,102,770.41 | $138,805.91 | $174,535.50 |
| 28 | $1,102,770.41 | $5,054.36 | $1,409.91 | $1,101,360.49 | $143,860.27 | $180,999.78 |
| 29 | $1,101,360.49 | $5,047.90 | $1,416.38 | $1,099,944.12 | $148,908.17 | $187,464.06 |
| 30 | $1,099,944.12 | $5,041.41 | $1,422.87 | $1,098,521.25 | $153,949.58 | $193,928.33 |
| 31 | $1,098,521.25 | $5,034.89 | $1,429.39 | $1,097,091.86 | $158,984.47 | $200,392.61 |
| 32 | $1,097,091.86 | $5,028.34 | $1,435.94 | $1,095,655.92 | $164,012.81 | $206,856.89 |
| 33 | $1,095,655.92 | $5,021.76 | $1,442.52 | $1,094,213.40 | $169,034.57 | $213,321.17 |
| 34 | $1,094,213.40 | $5,015.14 | $1,449.13 | $1,092,764.27 | $174,049.71 | $219,785.44 |
| 35 | $1,092,764.27 | $5,008.50 | $1,455.77 | $1,091,308.49 | $179,058.21 | $226,249.72 |
| 36 | $1,091,308.49 | $5,001.83 | $1,462.45 | $1,089,846.04 | $184,060.04 | $232,714.00 |
| 37 | $1,089,846.04 | $4,995.13 | $1,469.15 | $1,088,376.89 | $189,055.17 | $239,178.28 |
| 38 | $1,088,376.89 | $4,988.39 | $1,475.88 | $1,086,901.01 | $194,043.57 | $245,642.56 |
| 39 | $1,086,901.01 | $4,981.63 | $1,482.65 | $1,085,418.36 | $199,025.20 | $252,106.83 |
| 40 | $1,085,418.36 | $4,974.83 | $1,489.44 | $1,083,928.92 | $204,000.03 | $258,571.11 |
| 41 | $1,083,928.92 | $4,968.01 | $1,496.27 | $1,082,432.65 | $208,968.04 | $265,035.39 |
| 42 | $1,082,432.65 | $4,961.15 | $1,503.13 | $1,080,929.52 | $213,929.19 | $271,499.67 |
| 43 | $1,080,929.52 | $4,954.26 | $1,510.02 | $1,079,419.50 | $218,883.45 | $277,963.94 |
| 44 | $1,079,419.50 | $4,947.34 | $1,516.94 | $1,077,902.56 | $223,830.79 | $284,428.22 |
| 45 | $1,077,902.56 | $4,940.39 | $1,523.89 | $1,076,378.67 | $228,771.17 | $290,892.50 |
| 46 | $1,076,378.67 | $4,933.40 | $1,530.88 | $1,074,847.80 | $233,704.58 | $297,356.78 |
| 47 | $1,074,847.80 | $4,926.39 | $1,537.89 | $1,073,309.91 | $238,630.96 | $303,821.06 |
| 48 | $1,073,309.91 | $4,919.34 | $1,544.94 | $1,071,764.96 | $243,550.30 | $310,285.33 |
| 49 | $1,071,764.96 | $4,912.26 | $1,552.02 | $1,070,212.94 | $248,462.55 | $316,749.61 |
| 50 | $1,070,212.94 | $4,905.14 | $1,559.14 | $1,068,653.81 | $253,367.70 | $323,213.89 |
| 51 | $1,068,653.81 | $4,898.00 | $1,566.28 | $1,067,087.53 | $258,265.69 | $329,678.17 |
| 52 | $1,067,087.53 | $4,890.82 | $1,573.46 | $1,065,514.07 | $263,156.51 | $336,142.44 |
| 53 | $1,065,514.07 | $4,883.61 | $1,580.67 | $1,063,933.40 | $268,040.12 | $342,606.72 |
| 54 | $1,063,933.40 | $4,876.36 | $1,587.92 | $1,062,345.48 | $272,916.48 | $349,071.00 |
| 55 | $1,062,345.48 | $4,869.08 | $1,595.19 | $1,060,750.28 | $277,785.56 | $355,535.28 |
| 56 | $1,060,750.28 | $4,861.77 | $1,602.51 | $1,059,147.78 | $282,647.33 | $361,999.56 |
| 57 | $1,059,147.78 | $4,854.43 | $1,609.85 | $1,057,537.93 | $287,501.76 | $368,463.83 |
| 58 | $1,057,537.93 | $4,847.05 | $1,617.23 | $1,055,920.70 | $292,348.81 | $374,928.11 |
| 59 | $1,055,920.70 | $4,839.64 | $1,624.64 | $1,054,296.06 | $297,188.45 | $381,392.39 |
| 60 | $1,054,296.06 | $4,832.19 | $1,632.09 | $1,052,663.97 | $302,020.64 | $387,856.67 |
| 61 | $1,052,663.97 | $4,824.71 | $1,639.57 | $1,051,024.40 | $306,845.35 | $394,320.94 |
| 62 | $1,051,024.40 | $4,817.20 | $1,647.08 | $1,049,377.32 | $311,662.54 | $400,785.22 |
| 63 | $1,049,377.32 | $4,809.65 | $1,654.63 | $1,047,722.69 | $316,472.19 | $407,249.50 |
| 64 | $1,047,722.69 | $4,802.06 | $1,662.22 | $1,046,060.47 | $321,274.25 | $413,713.78 |
| 65 | $1,046,060.47 | $4,794.44 | $1,669.83 | $1,044,390.64 | $326,068.69 | $420,178.06 |
| 66 | $1,044,390.64 | $4,786.79 | $1,677.49 | $1,042,713.15 | $330,855.49 | $426,642.33 |
| 67 | $1,042,713.15 | $4,779.10 | $1,685.18 | $1,041,027.98 | $335,634.59 | $433,106.61 |
| 68 | $1,041,027.98 | $4,771.38 | $1,692.90 | $1,039,335.08 | $340,405.97 | $439,570.89 |
| 69 | $1,039,335.08 | $4,763.62 | $1,700.66 | $1,037,634.42 | $345,169.58 | $446,035.17 |
| 70 | $1,037,634.42 | $4,755.82 | $1,708.45 | $1,035,925.96 | $349,925.41 | $452,499.44 |
| 71 | $1,035,925.96 | $4,747.99 | $1,716.28 | $1,034,209.68 | $354,673.40 | $458,963.72 |
| 72 | $1,034,209.68 | $4,740.13 | $1,724.15 | $1,032,485.53 | $359,413.53 | $465,428.00 |
| 73 | $1,032,485.53 | $4,732.23 | $1,732.05 | $1,030,753.48 | $364,145.76 | $471,892.28 |
| 74 | $1,030,753.48 | $4,724.29 | $1,739.99 | $1,029,013.49 | $368,870.04 | $478,356.56 |
| 75 | $1,029,013.49 | $4,716.31 | $1,747.97 | $1,027,265.52 | $373,586.35 | $484,820.83 |
| 76 | $1,027,265.52 | $4,708.30 | $1,755.98 | $1,025,509.54 | $378,294.65 | $491,285.11 |
| 77 | $1,025,509.54 | $4,700.25 | $1,764.03 | $1,023,745.52 | $382,994.91 | $497,749.39 |
| 78 | $1,023,745.52 | $4,692.17 | $1,772.11 | $1,021,973.41 | $387,687.07 | $504,213.67 |
| 79 | $1,021,973.41 | $4,684.04 | $1,780.23 | $1,020,193.17 | $392,371.12 | $510,677.94 |
| 80 | $1,020,193.17 | $4,675.89 | $1,788.39 | $1,018,404.78 | $397,047.00 | $517,142.22 |
| 81 | $1,018,404.78 | $4,667.69 | $1,796.59 | $1,016,608.19 | $401,714.69 | $523,606.50 |
| 82 | $1,016,608.19 | $4,659.45 | $1,804.82 | $1,014,803.37 | $406,374.15 | $530,070.78 |
| 83 | $1,014,803.37 | $4,651.18 | $1,813.10 | $1,012,990.27 | $411,025.33 | $536,535.06 |
| 84 | $1,012,990.27 | $4,642.87 | $1,821.41 | $1,011,168.87 | $415,668.20 | $542,999.33 |
| 85 | $1,011,168.87 | $4,634.52 | $1,829.75 | $1,009,339.11 | $420,302.73 | $549,463.61 |
| 86 | $1,009,339.11 | $4,626.14 | $1,838.14 | $1,007,500.97 | $424,928.86 | $555,927.89 |
| 87 | $1,007,500.97 | $4,617.71 | $1,846.56 | $1,005,654.41 | $429,546.58 | $562,392.17 |
| 88 | $1,005,654.41 | $4,609.25 | $1,855.03 | $1,003,799.38 | $434,155.82 | $568,856.44 |
| 89 | $1,003,799.38 | $4,600.75 | $1,863.53 | $1,001,935.85 | $438,756.57 | $575,320.72 |
| 90 | $1,001,935.85 | $4,592.21 | $1,872.07 | $1,000,063.78 | $443,348.78 | $581,785.00 |
| 91 | $1,000,063.78 | $4,583.63 | $1,880.65 | $998,183.13 | $447,932.40 | $588,249.28 |
| 92 | $998,183.13 | $4,575.01 | $1,889.27 | $996,293.85 | $452,507.41 | $594,713.56 |
| 93 | $996,293.85 | $4,566.35 | $1,897.93 | $994,395.92 | $457,073.76 | $601,177.83 |
| 94 | $994,395.92 | $4,557.65 | $1,906.63 | $992,489.29 | $461,631.40 | $607,642.11 |
| 95 | $992,489.29 | $4,548.91 | $1,915.37 | $990,573.92 | $466,180.31 | $614,106.39 |
| 96 | $990,573.92 | $4,540.13 | $1,924.15 | $988,649.78 | $470,720.44 | $620,570.67 |
| 97 | $988,649.78 | $4,531.31 | $1,932.97 | $986,716.81 | $475,251.76 | $627,034.94 |
| 98 | $986,716.81 | $4,522.45 | $1,941.83 | $984,774.99 | $479,774.21 | $633,499.22 |
| 99 | $984,774.99 | $4,513.55 | $1,950.73 | $982,824.26 | $484,287.76 | $639,963.50 |
| 100 | $982,824.26 | $4,504.61 | $1,959.67 | $980,864.59 | $488,792.37 | $646,427.78 |
| 101 | $980,864.59 | $4,495.63 | $1,968.65 | $978,895.94 | $493,288.00 | $652,892.06 |
| 102 | $978,895.94 | $4,486.61 | $1,977.67 | $976,918.27 | $497,774.61 | $659,356.33 |
| 103 | $976,918.27 | $4,477.54 | $1,986.74 | $974,931.54 | $502,252.15 | $665,820.61 |
| 104 | $974,931.54 | $4,468.44 | $1,995.84 | $972,935.70 | $506,720.59 | $672,284.89 |
| 105 | $972,935.70 | $4,459.29 | $2,004.99 | $970,930.71 | $511,179.87 | $678,749.17 |
| 106 | $970,930.71 | $4,450.10 | $2,014.18 | $968,916.53 | $515,629.97 | $685,213.44 |
| 107 | $968,916.53 | $4,440.87 | $2,023.41 | $966,893.12 | $520,070.84 | $691,677.72 |
| 108 | $966,893.12 | $4,431.59 | $2,032.68 | $964,860.43 | $524,502.43 | $698,142.00 |
| 109 | $964,860.43 | $4,422.28 | $2,042.00 | $962,818.43 | $528,924.71 | $704,606.28 |
| 110 | $962,818.43 | $4,412.92 | $2,051.36 | $960,767.07 | $533,337.63 | $711,070.56 |
| 111 | $960,767.07 | $4,403.52 | $2,060.76 | $958,706.31 | $537,741.14 | $717,534.83 |
| 112 | $958,706.31 | $4,394.07 | $2,070.21 | $956,636.10 | $542,135.21 | $723,999.11 |
| 113 | $956,636.10 | $4,384.58 | $2,079.70 | $954,556.41 | $546,519.80 | $730,463.39 |
| 114 | $954,556.41 | $4,375.05 | $2,089.23 | $952,467.18 | $550,894.85 | $736,927.67 |
| 115 | $952,467.18 | $4,365.47 | $2,098.80 | $950,368.38 | $555,260.32 | $743,391.94 |
| 116 | $950,368.38 | $4,355.86 | $2,108.42 | $948,259.95 | $559,616.18 | $749,856.22 |
| 117 | $948,259.95 | $4,346.19 | $2,118.09 | $946,141.87 | $563,962.37 | $756,320.50 |
| 118 | $946,141.87 | $4,336.48 | $2,127.79 | $944,014.07 | $568,298.85 | $762,784.78 |
| 119 | $944,014.07 | $4,326.73 | $2,137.55 | $941,876.53 | $572,625.58 | $769,249.06 |
| 120 | $941,876.53 | $4,316.93 | $2,147.34 | $939,729.18 | $576,942.52 | $775,713.33 |
| 121 | $939,729.18 | $4,307.09 | $2,157.19 | $937,572.00 | $581,249.61 | $782,177.61 |
| 122 | $937,572.00 | $4,297.20 | $2,167.07 | $935,404.92 | $585,546.81 | $788,641.89 |
| 123 | $935,404.92 | $4,287.27 | $2,177.01 | $933,227.92 | $589,834.09 | $795,106.17 |
| 124 | $933,227.92 | $4,277.29 | $2,186.98 | $931,040.94 | $594,111.38 | $801,570.44 |
| 125 | $931,040.94 | $4,267.27 | $2,197.01 | $928,843.93 | $598,378.65 | $808,034.72 |
| 126 | $928,843.93 | $4,257.20 | $2,207.08 | $926,636.85 | $602,635.85 | $814,499.00 |
| 127 | $926,636.85 | $4,247.09 | $2,217.19 | $924,419.66 | $606,882.94 | $820,963.28 |
| 128 | $924,419.66 | $4,236.92 | $2,227.35 | $922,192.31 | $611,119.86 | $827,427.56 |
| 129 | $922,192.31 | $4,226.71 | $2,237.56 | $919,954.74 | $615,346.58 | $833,891.83 |
| 130 | $919,954.74 | $4,216.46 | $2,247.82 | $917,706.93 | $619,563.04 | $840,356.11 |
| 131 | $917,706.93 | $4,206.16 | $2,258.12 | $915,448.80 | $623,769.19 | $846,820.39 |
| 132 | $915,448.80 | $4,195.81 | $2,268.47 | $913,180.33 | $627,965.00 | $853,284.67 |
| 133 | $913,180.33 | $4,185.41 | $2,278.87 | $910,901.47 | $632,150.41 | $859,748.94 |
| 134 | $910,901.47 | $4,174.97 | $2,289.31 | $908,612.15 | $636,325.38 | $866,213.22 |
| 135 | $908,612.15 | $4,164.47 | $2,299.81 | $906,312.35 | $640,489.85 | $872,677.50 |
| 136 | $906,312.35 | $4,153.93 | $2,310.35 | $904,002.00 | $644,643.78 | $879,141.78 |
| 137 | $904,002.00 | $4,143.34 | $2,320.94 | $901,681.07 | $648,787.12 | $885,606.06 |
| 138 | $901,681.07 | $4,132.70 | $2,331.57 | $899,349.49 | $652,919.83 | $892,070.33 |
| 139 | $899,349.49 | $4,122.02 | $2,342.26 | $897,007.23 | $657,041.85 | $898,534.61 |
| 140 | $897,007.23 | $4,111.28 | $2,352.99 | $894,654.24 | $661,153.13 | $904,998.89 |
| 141 | $894,654.24 | $4,100.50 | $2,363.78 | $892,290.46 | $665,253.63 | $911,463.17 |
| 142 | $892,290.46 | $4,089.66 | $2,374.61 | $889,915.85 | $669,343.29 | $917,927.44 |
| 143 | $889,915.85 | $4,078.78 | $2,385.50 | $887,530.35 | $673,422.07 | $924,391.72 |
| 144 | $887,530.35 | $4,067.85 | $2,396.43 | $885,133.92 | $677,489.92 | $930,856.00 |
| 145 | $885,133.92 | $4,056.86 | $2,407.41 | $882,726.51 | $681,546.78 | $937,320.28 |
| 146 | $882,726.51 | $4,045.83 | $2,418.45 | $880,308.06 | $685,592.61 | $943,784.56 |
| 147 | $880,308.06 | $4,034.75 | $2,429.53 | $877,878.53 | $689,627.36 | $950,248.83 |
| 148 | $877,878.53 | $4,023.61 | $2,440.67 | $875,437.86 | $693,650.97 | $956,713.11 |
| 149 | $875,437.86 | $4,012.42 | $2,451.85 | $872,986.00 | $697,663.39 | $963,177.39 |
| 150 | $872,986.00 | $4,001.19 | $2,463.09 | $870,522.91 | $701,664.58 | $969,641.67 |
| 151 | $870,522.91 | $3,989.90 | $2,474.38 | $868,048.53 | $705,654.47 | $976,105.94 |
| 152 | $868,048.53 | $3,978.56 | $2,485.72 | $865,562.81 | $709,633.03 | $982,570.22 |
| 153 | $865,562.81 | $3,967.16 | $2,497.11 | $863,065.69 | $713,600.19 | $989,034.50 |
| 154 | $863,065.69 | $3,955.72 | $2,508.56 | $860,557.13 | $717,555.91 | $995,498.78 |
| 155 | $860,557.13 | $3,944.22 | $2,520.06 | $858,037.08 | $721,500.13 | $1,001,963.06 |
| 156 | $858,037.08 | $3,932.67 | $2,531.61 | $855,505.47 | $725,432.80 | $1,008,427.33 |
| 157 | $855,505.47 | $3,921.07 | $2,543.21 | $852,962.26 | $729,353.87 | $1,014,891.61 |
| 158 | $852,962.26 | $3,909.41 | $2,554.87 | $850,407.39 | $733,263.28 | $1,021,355.89 |
| 159 | $850,407.39 | $3,897.70 | $2,566.58 | $847,840.81 | $737,160.98 | $1,027,820.17 |
| 160 | $847,840.81 | $3,885.94 | $2,578.34 | $845,262.47 | $741,046.92 | $1,034,284.44 |
| 161 | $845,262.47 | $3,874.12 | $2,590.16 | $842,672.31 | $744,921.04 | $1,040,748.72 |
| 162 | $842,672.31 | $3,862.25 | $2,602.03 | $840,070.28 | $748,783.28 | $1,047,213.00 |
| 163 | $840,070.28 | $3,850.32 | $2,613.96 | $837,456.33 | $752,633.61 | $1,053,677.28 |
| 164 | $837,456.33 | $3,838.34 | $2,625.94 | $834,830.39 | $756,471.95 | $1,060,141.56 |
| 165 | $834,830.39 | $3,826.31 | $2,637.97 | $832,192.42 | $760,298.25 | $1,066,605.83 |
| 166 | $832,192.42 | $3,814.22 | $2,650.06 | $829,542.36 | $764,112.47 | $1,073,070.11 |
| 167 | $829,542.36 | $3,802.07 | $2,662.21 | $826,880.15 | $767,914.54 | $1,079,534.39 |
| 168 | $826,880.15 | $3,789.87 | $2,674.41 | $824,205.74 | $771,704.40 | $1,085,998.67 |
| 169 | $824,205.74 | $3,777.61 | $2,686.67 | $821,519.07 | $775,482.01 | $1,092,462.94 |
| 170 | $821,519.07 | $3,765.30 | $2,698.98 | $818,820.09 | $779,247.31 | $1,098,927.22 |
| 171 | $818,820.09 | $3,752.93 | $2,711.35 | $816,108.74 | $783,000.24 | $1,105,391.50 |
| 172 | $816,108.74 | $3,740.50 | $2,723.78 | $813,384.96 | $786,740.73 | $1,111,855.78 |
| 173 | $813,384.96 | $3,728.01 | $2,736.26 | $810,648.69 | $790,468.75 | $1,118,320.06 |
| 174 | $810,648.69 | $3,715.47 | $2,748.80 | $807,899.89 | $794,184.22 | $1,124,784.33 |
| 175 | $807,899.89 | $3,702.87 | $2,761.40 | $805,138.48 | $797,887.10 | $1,131,248.61 |
| 176 | $805,138.48 | $3,690.22 | $2,774.06 | $802,364.42 | $801,577.31 | $1,137,712.89 |
| 177 | $802,364.42 | $3,677.50 | $2,786.77 | $799,577.65 | $805,254.82 | $1,144,177.17 |
| 178 | $799,577.65 | $3,664.73 | $2,799.55 | $796,778.10 | $808,919.55 | $1,150,641.44 |
| 179 | $796,778.10 | $3,651.90 | $2,812.38 | $793,965.73 | $812,571.45 | $1,157,105.72 |
| 180 | $793,965.73 | $3,639.01 | $2,825.27 | $791,140.46 | $816,210.46 | $1,163,570.00 |
| 181 | $791,140.46 | $3,626.06 | $2,838.22 | $788,302.24 | $819,836.52 | $1,170,034.28 |
| 182 | $788,302.24 | $3,613.05 | $2,851.23 | $785,451.01 | $823,449.57 | $1,176,498.56 |
| 183 | $785,451.01 | $3,599.98 | $2,864.29 | $782,586.72 | $827,049.55 | $1,182,962.83 |
| 184 | $782,586.72 | $3,586.86 | $2,877.42 | $779,709.30 | $830,636.41 | $1,189,427.11 |
| 185 | $779,709.30 | $3,573.67 | $2,890.61 | $776,818.69 | $834,210.08 | $1,195,891.39 |
| 186 | $776,818.69 | $3,560.42 | $2,903.86 | $773,914.83 | $837,770.50 | $1,202,355.67 |
| 187 | $773,914.83 | $3,547.11 | $2,917.17 | $770,997.66 | $841,317.61 | $1,208,819.94 |
| 188 | $770,997.66 | $3,533.74 | $2,930.54 | $768,067.12 | $844,851.35 | $1,215,284.22 |
| 189 | $768,067.12 | $3,520.31 | $2,943.97 | $765,123.15 | $848,371.65 | $1,221,748.50 |
| 190 | $765,123.15 | $3,506.81 | $2,957.46 | $762,165.69 | $851,878.47 | $1,228,212.78 |
| 191 | $762,165.69 | $3,493.26 | $2,971.02 | $759,194.67 | $855,371.73 | $1,234,677.06 |
| 192 | $759,194.67 | $3,479.64 | $2,984.64 | $756,210.04 | $858,851.37 | $1,241,141.33 |
| 193 | $756,210.04 | $3,465.96 | $2,998.32 | $753,211.72 | $862,317.33 | $1,247,605.61 |
| 194 | $753,211.72 | $3,452.22 | $3,012.06 | $750,199.66 | $865,769.55 | $1,254,069.89 |
| 195 | $750,199.66 | $3,438.42 | $3,025.86 | $747,173.80 | $869,207.97 | $1,260,534.17 |
| 196 | $747,173.80 | $3,424.55 | $3,039.73 | $744,134.07 | $872,632.51 | $1,266,998.44 |
| 197 | $744,134.07 | $3,410.61 | $3,053.66 | $741,080.41 | $876,043.13 | $1,273,462.72 |
| 198 | $741,080.41 | $3,396.62 | $3,067.66 | $738,012.75 | $879,439.75 | $1,279,927.00 |
| 199 | $738,012.75 | $3,382.56 | $3,081.72 | $734,931.03 | $882,822.31 | $1,286,391.28 |
| 200 | $734,931.03 | $3,368.43 | $3,095.84 | $731,835.18 | $886,190.74 | $1,292,855.56 |
| 201 | $731,835.18 | $3,354.24 | $3,110.03 | $728,725.15 | $889,544.98 | $1,299,319.83 |
| 202 | $728,725.15 | $3,339.99 | $3,124.29 | $725,600.86 | $892,884.97 | $1,305,784.11 |
| 203 | $725,600.86 | $3,325.67 | $3,138.61 | $722,462.26 | $896,210.64 | $1,312,248.39 |
| 204 | $722,462.26 | $3,311.29 | $3,152.99 | $719,309.26 | $899,521.93 | $1,318,712.67 |
| 205 | $719,309.26 | $3,296.83 | $3,167.44 | $716,141.82 | $902,818.76 | $1,325,176.94 |
| 206 | $716,141.82 | $3,282.32 | $3,181.96 | $712,959.86 | $906,101.08 | $1,331,641.22 |
| 207 | $712,959.86 | $3,267.73 | $3,196.55 | $709,763.31 | $909,368.81 | $1,338,105.50 |
| 208 | $709,763.31 | $3,253.08 | $3,211.20 | $706,552.12 | $912,621.90 | $1,344,569.78 |
| 209 | $706,552.12 | $3,238.36 | $3,225.91 | $703,326.20 | $915,860.26 | $1,351,034.06 |
| 210 | $703,326.20 | $3,223.58 | $3,240.70 | $700,085.50 | $919,083.84 | $1,357,498.33 |
| 211 | $700,085.50 | $3,208.73 | $3,255.55 | $696,829.95 | $922,292.56 | $1,363,962.61 |
| 212 | $696,829.95 | $3,193.80 | $3,270.47 | $693,559.48 | $925,486.37 | $1,370,426.89 |
| 213 | $693,559.48 | $3,178.81 | $3,285.46 | $690,274.01 | $928,665.18 | $1,376,891.17 |
| 214 | $690,274.01 | $3,163.76 | $3,300.52 | $686,973.49 | $931,828.94 | $1,383,355.44 |
| 215 | $686,973.49 | $3,148.63 | $3,315.65 | $683,657.84 | $934,977.57 | $1,389,819.72 |
| 216 | $683,657.84 | $3,133.43 | $3,330.85 | $680,327.00 | $938,111.00 | $1,396,284.00 |
| 217 | $680,327.00 | $3,118.17 | $3,346.11 | $676,980.88 | $941,229.16 | $1,402,748.28 |
| 218 | $676,980.88 | $3,102.83 | $3,361.45 | $673,619.44 | $944,331.99 | $1,409,212.56 |
| 219 | $673,619.44 | $3,087.42 | $3,376.86 | $670,242.58 | $947,419.41 | $1,415,676.83 |
| 220 | $670,242.58 | $3,071.95 | $3,392.33 | $666,850.25 | $950,491.36 | $1,422,141.11 |
| 221 | $666,850.25 | $3,056.40 | $3,407.88 | $663,442.37 | $953,547.76 | $1,428,605.39 |
| 222 | $663,442.37 | $3,040.78 | $3,423.50 | $660,018.87 | $956,588.53 | $1,435,069.67 |
| 223 | $660,018.87 | $3,025.09 | $3,439.19 | $656,579.68 | $959,613.62 | $1,441,533.95 |
| 224 | $656,579.68 | $3,009.32 | $3,454.95 | $653,124.72 | $962,622.94 | $1,447,998.22 |
| 225 | $653,124.72 | $2,993.49 | $3,470.79 | $649,653.93 | $965,616.43 | $1,454,462.50 |
| 226 | $649,653.93 | $2,977.58 | $3,486.70 | $646,167.23 | $968,594.01 | $1,460,926.78 |
| 227 | $646,167.23 | $2,961.60 | $3,502.68 | $642,664.56 | $971,555.61 | $1,467,391.06 |
| 228 | $642,664.56 | $2,945.55 | $3,518.73 | $639,145.82 | $974,501.16 | $1,473,855.33 |
| 229 | $639,145.82 | $2,929.42 | $3,534.86 | $635,610.96 | $977,430.58 | $1,480,319.61 |
| 230 | $635,610.96 | $2,913.22 | $3,551.06 | $632,059.90 | $980,343.79 | $1,486,783.89 |
| 231 | $632,059.90 | $2,896.94 | $3,567.34 | $628,492.57 | $983,240.73 | $1,493,248.17 |
| 232 | $628,492.57 | $2,880.59 | $3,583.69 | $624,908.88 | $986,121.33 | $1,499,712.45 |
| 233 | $624,908.88 | $2,864.17 | $3,600.11 | $621,308.77 | $988,985.49 | $1,506,176.72 |
| 234 | $621,308.77 | $2,847.67 | $3,616.61 | $617,692.16 | $991,833.16 | $1,512,641.00 |
| 235 | $617,692.16 | $2,831.09 | $3,633.19 | $614,058.97 | $994,664.25 | $1,519,105.28 |
| 236 | $614,058.97 | $2,814.44 | $3,649.84 | $610,409.13 | $997,478.68 | $1,525,569.56 |
| 237 | $610,409.13 | $2,797.71 | $3,666.57 | $606,742.56 | $1,000,276.39 | $1,532,033.83 |
| 238 | $606,742.56 | $2,780.90 | $3,683.37 | $603,059.18 | $1,003,057.29 | $1,538,498.11 |
| 239 | $603,059.18 | $2,764.02 | $3,700.26 | $599,358.93 | $1,005,821.32 | $1,544,962.39 |
| 240 | $599,358.93 | $2,747.06 | $3,717.22 | $595,641.71 | $1,008,568.38 | $1,551,426.67 |
| 241 | $595,641.71 | $2,730.02 | $3,734.25 | $591,907.46 | $1,011,298.40 | $1,557,890.95 |
| 242 | $591,907.46 | $2,712.91 | $3,751.37 | $588,156.09 | $1,014,011.31 | $1,564,355.22 |
| 243 | $588,156.09 | $2,695.72 | $3,768.56 | $584,387.53 | $1,016,707.03 | $1,570,819.50 |
| 244 | $584,387.53 | $2,678.44 | $3,785.83 | $580,601.69 | $1,019,385.47 | $1,577,283.78 |
| 245 | $580,601.69 | $2,661.09 | $3,803.19 | $576,798.50 | $1,022,046.56 | $1,583,748.06 |
| 246 | $576,798.50 | $2,643.66 | $3,820.62 | $572,977.89 | $1,024,690.22 | $1,590,212.33 |
| 247 | $572,977.89 | $2,626.15 | $3,838.13 | $569,139.76 | $1,027,316.37 | $1,596,676.61 |
| 248 | $569,139.76 | $2,608.56 | $3,855.72 | $565,284.04 | $1,029,924.93 | $1,603,140.89 |
| 249 | $565,284.04 | $2,590.89 | $3,873.39 | $561,410.64 | $1,032,515.81 | $1,609,605.17 |
| 250 | $561,410.64 | $2,573.13 | $3,891.15 | $557,519.50 | $1,035,088.94 | $1,616,069.45 |
| 251 | $557,519.50 | $2,555.30 | $3,908.98 | $553,610.52 | $1,037,644.24 | $1,622,533.72 |
| 252 | $553,610.52 | $2,537.38 | $3,926.90 | $549,683.62 | $1,040,181.62 | $1,628,998.00 |
| 253 | $549,683.62 | $2,519.38 | $3,944.89 | $545,738.73 | $1,042,701.01 | $1,635,462.28 |
| 254 | $545,738.73 | $2,501.30 | $3,962.98 | $541,775.75 | $1,045,202.31 | $1,641,926.56 |
| 255 | $541,775.75 | $2,483.14 | $3,981.14 | $537,794.61 | $1,047,685.45 | $1,648,390.83 |
| 256 | $537,794.61 | $2,464.89 | $3,999.39 | $533,795.23 | $1,050,150.34 | $1,654,855.11 |
| 257 | $533,795.23 | $2,446.56 | $4,017.72 | $529,777.51 | $1,052,596.90 | $1,661,319.39 |
| 258 | $529,777.51 | $2,428.15 | $4,036.13 | $525,741.38 | $1,055,025.05 | $1,667,783.67 |
| 259 | $525,741.38 | $2,409.65 | $4,054.63 | $521,686.75 | $1,057,434.70 | $1,674,247.95 |
| 260 | $521,686.75 | $2,391.06 | $4,073.21 | $517,613.54 | $1,059,825.76 | $1,680,712.22 |
| 261 | $517,613.54 | $2,372.40 | $4,091.88 | $513,521.65 | $1,062,198.16 | $1,687,176.50 |
| 262 | $513,521.65 | $2,353.64 | $4,110.64 | $509,411.02 | $1,064,551.80 | $1,693,640.78 |
| 263 | $509,411.02 | $2,334.80 | $4,129.48 | $505,281.54 | $1,066,886.60 | $1,700,105.06 |
| 264 | $505,281.54 | $2,315.87 | $4,148.40 | $501,133.14 | $1,069,202.47 | $1,706,569.33 |
| 265 | $501,133.14 | $2,296.86 | $4,167.42 | $496,965.72 | $1,071,499.33 | $1,713,033.61 |
| 266 | $496,965.72 | $2,277.76 | $4,186.52 | $492,779.20 | $1,073,777.09 | $1,719,497.89 |
| 267 | $492,779.20 | $2,258.57 | $4,205.71 | $488,573.49 | $1,076,035.66 | $1,725,962.17 |
| 268 | $488,573.49 | $2,239.30 | $4,224.98 | $484,348.51 | $1,078,274.96 | $1,732,426.45 |
| 269 | $484,348.51 | $2,219.93 | $4,244.35 | $480,104.16 | $1,080,494.89 | $1,738,890.72 |
| 270 | $480,104.16 | $2,200.48 | $4,263.80 | $475,840.36 | $1,082,695.36 | $1,745,355.00 |
| 271 | $475,840.36 | $2,180.94 | $4,283.34 | $471,557.02 | $1,084,876.30 | $1,751,819.28 |
| 272 | $471,557.02 | $2,161.30 | $4,302.97 | $467,254.05 | $1,087,037.60 | $1,758,283.56 |
| 273 | $467,254.05 | $2,141.58 | $4,322.70 | $462,931.35 | $1,089,179.18 | $1,764,747.83 |
| 274 | $462,931.35 | $2,121.77 | $4,342.51 | $458,588.84 | $1,091,300.95 | $1,771,212.11 |
| 275 | $458,588.84 | $2,101.87 | $4,362.41 | $454,226.43 | $1,093,402.82 | $1,777,676.39 |
| 276 | $454,226.43 | $2,081.87 | $4,382.41 | $449,844.02 | $1,095,484.69 | $1,784,140.67 |
| 277 | $449,844.02 | $2,061.79 | $4,402.49 | $445,441.53 | $1,097,546.47 | $1,790,604.95 |
| 278 | $445,441.53 | $2,041.61 | $4,422.67 | $441,018.86 | $1,099,588.08 | $1,797,069.22 |
| 279 | $441,018.86 | $2,021.34 | $4,442.94 | $436,575.92 | $1,101,609.42 | $1,803,533.50 |
| 280 | $436,575.92 | $2,000.97 | $4,463.30 | $432,112.61 | $1,103,610.39 | $1,809,997.78 |
| 281 | $432,112.61 | $1,980.52 | $4,483.76 | $427,628.85 | $1,105,590.91 | $1,816,462.06 |
| 282 | $427,628.85 | $1,959.97 | $4,504.31 | $423,124.54 | $1,107,550.87 | $1,822,926.33 |
| 283 | $423,124.54 | $1,939.32 | $4,524.96 | $418,599.58 | $1,109,490.19 | $1,829,390.61 |
| 284 | $418,599.58 | $1,918.58 | $4,545.70 | $414,053.89 | $1,111,408.77 | $1,835,854.89 |
| 285 | $414,053.89 | $1,897.75 | $4,566.53 | $409,487.35 | $1,113,306.52 | $1,842,319.17 |
| 286 | $409,487.35 | $1,876.82 | $4,587.46 | $404,899.89 | $1,115,183.34 | $1,848,783.45 |
| 287 | $404,899.89 | $1,855.79 | $4,608.49 | $400,291.41 | $1,117,039.13 | $1,855,247.72 |
| 288 | $400,291.41 | $1,834.67 | $4,629.61 | $395,661.80 | $1,118,873.80 | $1,861,712.00 |
| 289 | $395,661.80 | $1,813.45 | $4,650.83 | $391,010.97 | $1,120,687.25 | $1,868,176.28 |
| 290 | $391,010.97 | $1,792.13 | $4,672.14 | $386,338.83 | $1,122,479.38 | $1,874,640.56 |
| 291 | $386,338.83 | $1,770.72 | $4,693.56 | $381,645.27 | $1,124,250.10 | $1,881,104.83 |
| 292 | $381,645.27 | $1,749.21 | $4,715.07 | $376,930.20 | $1,125,999.31 | $1,887,569.11 |
| 293 | $376,930.20 | $1,727.60 | $4,736.68 | $372,193.52 | $1,127,726.91 | $1,894,033.39 |
| 294 | $372,193.52 | $1,705.89 | $4,758.39 | $367,435.13 | $1,129,432.79 | $1,900,497.67 |
| 295 | $367,435.13 | $1,684.08 | $4,780.20 | $362,654.93 | $1,131,116.87 | $1,906,961.95 |
| 296 | $362,654.93 | $1,662.17 | $4,802.11 | $357,852.82 | $1,132,779.04 | $1,913,426.22 |
| 297 | $357,852.82 | $1,640.16 | $4,824.12 | $353,028.70 | $1,134,419.20 | $1,919,890.50 |
| 298 | $353,028.70 | $1,618.05 | $4,846.23 | $348,182.47 | $1,136,037.25 | $1,926,354.78 |
| 299 | $348,182.47 | $1,595.84 | $4,868.44 | $343,314.03 | $1,137,633.08 | $1,932,819.06 |
| 300 | $343,314.03 | $1,573.52 | $4,890.76 | $338,423.27 | $1,139,206.61 | $1,939,283.33 |
| 301 | $338,423.27 | $1,551.11 | $4,913.17 | $333,510.10 | $1,140,757.71 | $1,945,747.61 |
| 302 | $333,510.10 | $1,528.59 | $4,935.69 | $328,574.41 | $1,142,286.30 | $1,952,211.89 |
| 303 | $328,574.41 | $1,505.97 | $4,958.31 | $323,616.10 | $1,143,792.27 | $1,958,676.17 |
| 304 | $323,616.10 | $1,483.24 | $4,981.04 | $318,635.06 | $1,145,275.51 | $1,965,140.45 |
| 305 | $318,635.06 | $1,460.41 | $5,003.87 | $313,631.19 | $1,146,735.92 | $1,971,604.72 |
| 306 | $313,631.19 | $1,437.48 | $5,026.80 | $308,604.39 | $1,148,173.39 | $1,978,069.00 |
| 307 | $308,604.39 | $1,414.44 | $5,049.84 | $303,554.55 | $1,149,587.83 | $1,984,533.28 |
| 308 | $303,554.55 | $1,391.29 | $5,072.99 | $298,481.57 | $1,150,979.12 | $1,990,997.56 |
| 309 | $298,481.57 | $1,368.04 | $5,096.24 | $293,385.33 | $1,152,347.16 | $1,997,461.83 |
| 310 | $293,385.33 | $1,344.68 | $5,119.60 | $288,265.73 | $1,153,691.84 | $2,003,926.11 |
| 311 | $288,265.73 | $1,321.22 | $5,143.06 | $283,122.67 | $1,155,013.06 | $2,010,390.39 |
| 312 | $283,122.67 | $1,297.65 | $5,166.63 | $277,956.04 | $1,156,310.71 | $2,016,854.67 |
| 313 | $277,956.04 | $1,273.97 | $5,190.31 | $272,765.73 | $1,157,584.67 | $2,023,318.95 |
| 314 | $272,765.73 | $1,250.18 | $5,214.10 | $267,551.63 | $1,158,834.85 | $2,029,783.22 |
| 315 | $267,551.63 | $1,226.28 | $5,238.00 | $262,313.63 | $1,160,061.13 | $2,036,247.50 |
| 316 | $262,313.63 | $1,202.27 | $5,262.01 | $257,051.62 | $1,161,263.40 | $2,042,711.78 |
| 317 | $257,051.62 | $1,178.15 | $5,286.12 | $251,765.50 | $1,162,441.55 | $2,049,176.06 |
| 318 | $251,765.50 | $1,153.93 | $5,310.35 | $246,455.14 | $1,163,595.48 | $2,055,640.33 |
| 319 | $246,455.14 | $1,129.59 | $5,334.69 | $241,120.45 | $1,164,725.06 | $2,062,104.61 |
| 320 | $241,120.45 | $1,105.14 | $5,359.14 | $235,761.31 | $1,165,830.20 | $2,068,568.89 |
| 321 | $235,761.31 | $1,080.57 | $5,383.71 | $230,377.60 | $1,166,910.77 | $2,075,033.17 |
| 322 | $230,377.60 | $1,055.90 | $5,408.38 | $224,969.22 | $1,167,966.67 | $2,081,497.45 |
| 323 | $224,969.22 | $1,031.11 | $5,433.17 | $219,536.05 | $1,168,997.78 | $2,087,961.72 |
| 324 | $219,536.05 | $1,006.21 | $5,458.07 | $214,077.98 | $1,170,003.98 | $2,094,426.00 |
| 325 | $214,077.98 | $981.19 | $5,483.09 | $208,594.90 | $1,170,985.18 | $2,100,890.28 |
| 326 | $208,594.90 | $956.06 | $5,508.22 | $203,086.68 | $1,171,941.24 | $2,107,354.56 |
| 327 | $203,086.68 | $930.81 | $5,533.46 | $197,553.22 | $1,172,872.05 | $2,113,818.83 |
| 328 | $197,553.22 | $905.45 | $5,558.83 | $191,994.39 | $1,173,777.50 | $2,120,283.11 |
| 329 | $191,994.39 | $879.97 | $5,584.30 | $186,410.09 | $1,174,657.48 | $2,126,747.39 |
| 330 | $186,410.09 | $854.38 | $5,609.90 | $180,800.19 | $1,175,511.86 | $2,133,211.67 |
| 331 | $180,800.19 | $828.67 | $5,635.61 | $175,164.58 | $1,176,340.52 | $2,139,675.95 |
| 332 | $175,164.58 | $802.84 | $5,661.44 | $169,503.14 | $1,177,143.36 | $2,146,140.22 |
| 333 | $169,503.14 | $776.89 | $5,687.39 | $163,815.75 | $1,177,920.25 | $2,152,604.50 |
| 334 | $163,815.75 | $750.82 | $5,713.46 | $158,102.29 | $1,178,671.07 | $2,159,068.78 |
| 335 | $158,102.29 | $724.64 | $5,739.64 | $152,362.65 | $1,179,395.71 | $2,165,533.06 |
| 336 | $152,362.65 | $698.33 | $5,765.95 | $146,596.70 | $1,180,094.04 | $2,171,997.33 |
| 337 | $146,596.70 | $671.90 | $5,792.38 | $140,804.33 | $1,180,765.94 | $2,178,461.61 |
| 338 | $140,804.33 | $645.35 | $5,818.92 | $134,985.40 | $1,181,411.29 | $2,184,925.89 |
| 339 | $134,985.40 | $618.68 | $5,845.59 | $129,139.81 | $1,182,029.97 | $2,191,390.17 |
| 340 | $129,139.81 | $591.89 | $5,872.39 | $123,267.42 | $1,182,621.87 | $2,197,854.45 |
| 341 | $123,267.42 | $564.98 | $5,899.30 | $117,368.12 | $1,183,186.84 | $2,204,318.72 |
| 342 | $117,368.12 | $537.94 | $5,926.34 | $111,441.78 | $1,183,724.78 | $2,210,783.00 |
| 343 | $111,441.78 | $510.77 | $5,953.50 | $105,488.27 | $1,184,235.55 | $2,217,247.28 |
| 344 | $105,488.27 | $483.49 | $5,980.79 | $99,507.48 | $1,184,719.04 | $2,223,711.56 |
| 345 | $99,507.48 | $456.08 | $6,008.20 | $93,499.28 | $1,185,175.12 | $2,230,175.83 |
| 346 | $93,499.28 | $428.54 | $6,035.74 | $87,463.54 | $1,185,603.66 | $2,236,640.11 |
| 347 | $87,463.54 | $400.87 | $6,063.40 | $81,400.14 | $1,186,004.53 | $2,243,104.39 |
| 348 | $81,400.14 | $373.08 | $6,091.19 | $75,308.95 | $1,186,377.61 | $2,249,568.67 |
| 349 | $75,308.95 | $345.17 | $6,119.11 | $69,189.83 | $1,186,722.78 | $2,256,032.95 |
| 350 | $69,189.83 | $317.12 | $6,147.16 | $63,042.68 | $1,187,039.90 | $2,262,497.22 |
| 351 | $63,042.68 | $288.95 | $6,175.33 | $56,867.34 | $1,187,328.85 | $2,268,961.50 |
| 352 | $56,867.34 | $260.64 | $6,203.64 | $50,663.71 | $1,187,589.49 | $2,275,425.78 |
| 353 | $50,663.71 | $232.21 | $6,232.07 | $44,431.64 | $1,187,821.70 | $2,281,890.06 |
| 354 | $44,431.64 | $203.65 | $6,260.63 | $38,171.01 | $1,188,025.34 | $2,288,354.33 |
| 355 | $38,171.01 | $174.95 | $6,289.33 | $31,881.68 | $1,188,200.29 | $2,294,818.61 |
| 356 | $31,881.68 | $146.12 | $6,318.15 | $25,563.53 | $1,188,346.42 | $2,301,282.89 |
| 357 | $25,563.53 | $117.17 | $6,347.11 | $19,216.41 | $1,188,463.58 | $2,307,747.17 |
| 358 | $19,216.41 | $88.08 | $6,376.20 | $12,840.21 | $1,188,551.66 | $2,314,211.45 |
| 359 | $12,840.21 | $58.85 | $6,405.43 | $6,434.79 | $1,188,610.51 | $2,320,675.72 |
| 360 | $6,434.79 | $29.49 | $6,434.79 | $0.00 | $1,188,640.00 | $2,327,140.00 |