|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,475,000.00 | $5,838.54 | $1,855.76 | $1,473,144.24 | $5,838.54 | $7,694.30 |
| 2 | $1,473,144.24 | $5,831.20 | $1,863.10 | $1,471,281.14 | $11,669.74 | $15,388.60 |
| 3 | $1,471,281.14 | $5,823.82 | $1,870.48 | $1,469,410.66 | $17,493.56 | $23,082.89 |
| 4 | $1,469,410.66 | $5,816.42 | $1,877.88 | $1,467,532.78 | $23,309.98 | $30,777.19 |
| 5 | $1,467,532.78 | $5,808.98 | $1,885.31 | $1,465,647.47 | $29,118.96 | $38,471.49 |
| 6 | $1,465,647.47 | $5,801.52 | $1,892.78 | $1,463,754.69 | $34,920.48 | $46,165.79 |
| 7 | $1,463,754.69 | $5,794.03 | $1,900.27 | $1,461,854.42 | $40,714.51 | $53,860.09 |
| 8 | $1,461,854.42 | $5,786.51 | $1,907.79 | $1,459,946.63 | $46,501.02 | $61,554.39 |
| 9 | $1,459,946.63 | $5,778.96 | $1,915.34 | $1,458,031.29 | $52,279.97 | $69,248.68 |
| 10 | $1,458,031.29 | $5,771.37 | $1,922.92 | $1,456,108.36 | $58,051.35 | $76,942.98 |
| 11 | $1,456,108.36 | $5,763.76 | $1,930.54 | $1,454,177.83 | $63,815.11 | $84,637.28 |
| 12 | $1,454,177.83 | $5,756.12 | $1,938.18 | $1,452,239.65 | $69,571.23 | $92,331.58 |
| 13 | $1,452,239.65 | $5,748.45 | $1,945.85 | $1,450,293.80 | $75,319.68 | $100,025.88 |
| 14 | $1,450,293.80 | $5,740.75 | $1,953.55 | $1,448,340.25 | $81,060.42 | $107,720.17 |
| 15 | $1,448,340.25 | $5,733.01 | $1,961.28 | $1,446,378.96 | $86,793.44 | $115,414.47 |
| 16 | $1,446,378.96 | $5,725.25 | $1,969.05 | $1,444,409.92 | $92,518.69 | $123,108.77 |
| 17 | $1,444,409.92 | $5,717.46 | $1,976.84 | $1,442,433.07 | $98,236.14 | $130,803.07 |
| 18 | $1,442,433.07 | $5,709.63 | $1,984.67 | $1,440,448.41 | $103,945.77 | $138,497.37 |
| 19 | $1,440,448.41 | $5,701.77 | $1,992.52 | $1,438,455.88 | $109,647.55 | $146,191.67 |
| 20 | $1,438,455.88 | $5,693.89 | $2,000.41 | $1,436,455.47 | $115,341.44 | $153,885.96 |
| 21 | $1,436,455.47 | $5,685.97 | $2,008.33 | $1,434,447.14 | $121,027.41 | $161,580.26 |
| 22 | $1,434,447.14 | $5,678.02 | $2,016.28 | $1,432,430.87 | $126,705.43 | $169,274.56 |
| 23 | $1,432,430.87 | $5,670.04 | $2,024.26 | $1,430,406.61 | $132,375.47 | $176,968.86 |
| 24 | $1,430,406.61 | $5,662.03 | $2,032.27 | $1,428,374.33 | $138,037.49 | $184,663.16 |
| 25 | $1,428,374.33 | $5,653.98 | $2,040.32 | $1,426,334.02 | $143,691.47 | $192,357.46 |
| 26 | $1,426,334.02 | $5,645.91 | $2,048.39 | $1,424,285.63 | $149,337.38 | $200,051.75 |
| 27 | $1,424,285.63 | $5,637.80 | $2,056.50 | $1,422,229.12 | $154,975.18 | $207,746.05 |
| 28 | $1,422,229.12 | $5,629.66 | $2,064.64 | $1,420,164.48 | $160,604.83 | $215,440.35 |
| 29 | $1,420,164.48 | $5,621.48 | $2,072.81 | $1,418,091.67 | $166,226.32 | $223,134.65 |
| 30 | $1,418,091.67 | $5,613.28 | $2,081.02 | $1,416,010.65 | $171,839.60 | $230,828.95 |
| 31 | $1,416,010.65 | $5,605.04 | $2,089.26 | $1,413,921.39 | $177,444.64 | $238,523.24 |
| 32 | $1,413,921.39 | $5,596.77 | $2,097.53 | $1,411,823.87 | $183,041.41 | $246,217.54 |
| 33 | $1,411,823.87 | $5,588.47 | $2,105.83 | $1,409,718.04 | $188,629.88 | $253,911.84 |
| 34 | $1,409,718.04 | $5,580.13 | $2,114.16 | $1,407,603.88 | $194,210.02 | $261,606.14 |
| 35 | $1,407,603.88 | $5,571.77 | $2,122.53 | $1,405,481.34 | $199,781.78 | $269,300.44 |
| 36 | $1,405,481.34 | $5,563.36 | $2,130.93 | $1,403,350.41 | $205,345.14 | $276,994.74 |
| 37 | $1,403,350.41 | $5,554.93 | $2,139.37 | $1,401,211.04 | $210,900.07 | $284,689.03 |
| 38 | $1,401,211.04 | $5,546.46 | $2,147.84 | $1,399,063.20 | $216,446.53 | $292,383.33 |
| 39 | $1,399,063.20 | $5,537.96 | $2,156.34 | $1,396,906.86 | $221,984.49 | $300,077.63 |
| 40 | $1,396,906.86 | $5,529.42 | $2,164.88 | $1,394,741.99 | $227,513.91 | $307,771.93 |
| 41 | $1,394,741.99 | $5,520.85 | $2,173.44 | $1,392,568.54 | $233,034.77 | $315,466.23 |
| 42 | $1,392,568.54 | $5,512.25 | $2,182.05 | $1,390,386.49 | $238,547.02 | $323,160.52 |
| 43 | $1,390,386.49 | $5,503.61 | $2,190.69 | $1,388,195.81 | $244,050.63 | $330,854.82 |
| 44 | $1,388,195.81 | $5,494.94 | $2,199.36 | $1,385,996.45 | $249,545.57 | $338,549.12 |
| 45 | $1,385,996.45 | $5,486.24 | $2,208.06 | $1,383,788.39 | $255,031.81 | $346,243.42 |
| 46 | $1,383,788.39 | $5,477.50 | $2,216.80 | $1,381,571.59 | $260,509.31 | $353,937.72 |
| 47 | $1,381,571.59 | $5,468.72 | $2,225.58 | $1,379,346.01 | $265,978.03 | $361,632.02 |
| 48 | $1,379,346.01 | $5,459.91 | $2,234.39 | $1,377,111.62 | $271,437.94 | $369,326.31 |
| 49 | $1,377,111.62 | $5,451.07 | $2,243.23 | $1,374,868.39 | $276,889.00 | $377,020.61 |
| 50 | $1,374,868.39 | $5,442.19 | $2,252.11 | $1,372,616.28 | $282,331.19 | $384,714.91 |
| 51 | $1,372,616.28 | $5,433.27 | $2,261.03 | $1,370,355.26 | $287,764.46 | $392,409.21 |
| 52 | $1,370,355.26 | $5,424.32 | $2,269.98 | $1,368,085.28 | $293,188.79 | $400,103.51 |
| 53 | $1,368,085.28 | $5,415.34 | $2,278.96 | $1,365,806.32 | $298,604.13 | $407,797.81 |
| 54 | $1,365,806.32 | $5,406.32 | $2,287.98 | $1,363,518.34 | $304,010.44 | $415,492.10 |
| 55 | $1,363,518.34 | $5,397.26 | $2,297.04 | $1,361,221.30 | $309,407.70 | $423,186.40 |
| 56 | $1,361,221.30 | $5,388.17 | $2,306.13 | $1,358,915.17 | $314,795.87 | $430,880.70 |
| 57 | $1,358,915.17 | $5,379.04 | $2,315.26 | $1,356,599.91 | $320,174.91 | $438,575.00 |
| 58 | $1,356,599.91 | $5,369.87 | $2,324.42 | $1,354,275.49 | $325,544.78 | $446,269.30 |
| 59 | $1,354,275.49 | $5,360.67 | $2,333.62 | $1,351,941.86 | $330,905.46 | $453,963.59 |
| 60 | $1,351,941.86 | $5,351.44 | $2,342.86 | $1,349,599.00 | $336,256.89 | $461,657.89 |
| 61 | $1,349,599.00 | $5,342.16 | $2,352.14 | $1,347,246.87 | $341,599.06 | $469,352.19 |
| 62 | $1,347,246.87 | $5,332.85 | $2,361.45 | $1,344,885.42 | $346,931.91 | $477,046.49 |
| 63 | $1,344,885.42 | $5,323.50 | $2,370.79 | $1,342,514.63 | $352,255.41 | $484,740.79 |
| 64 | $1,342,514.63 | $5,314.12 | $2,380.18 | $1,340,134.45 | $357,569.53 | $492,435.09 |
| 65 | $1,340,134.45 | $5,304.70 | $2,389.60 | $1,337,744.85 | $362,874.23 | $500,129.38 |
| 66 | $1,337,744.85 | $5,295.24 | $2,399.06 | $1,335,345.79 | $368,169.47 | $507,823.68 |
| 67 | $1,335,345.79 | $5,285.74 | $2,408.55 | $1,332,937.24 | $373,455.22 | $515,517.98 |
| 68 | $1,332,937.24 | $5,276.21 | $2,418.09 | $1,330,519.15 | $378,731.43 | $523,212.28 |
| 69 | $1,330,519.15 | $5,266.64 | $2,427.66 | $1,328,091.49 | $383,998.06 | $530,906.58 |
| 70 | $1,328,091.49 | $5,257.03 | $2,437.27 | $1,325,654.22 | $389,255.09 | $538,600.87 |
| 71 | $1,325,654.22 | $5,247.38 | $2,446.92 | $1,323,207.30 | $394,502.47 | $546,295.17 |
| 72 | $1,323,207.30 | $5,237.70 | $2,456.60 | $1,320,750.70 | $399,740.17 | $553,989.47 |
| 73 | $1,320,750.70 | $5,227.97 | $2,466.33 | $1,318,284.37 | $404,968.14 | $561,683.77 |
| 74 | $1,318,284.37 | $5,218.21 | $2,476.09 | $1,315,808.28 | $410,186.35 | $569,378.07 |
| 75 | $1,315,808.28 | $5,208.41 | $2,485.89 | $1,313,322.39 | $415,394.76 | $577,072.37 |
| 76 | $1,313,322.39 | $5,198.57 | $2,495.73 | $1,310,826.66 | $420,593.33 | $584,766.66 |
| 77 | $1,310,826.66 | $5,188.69 | $2,505.61 | $1,308,321.05 | $425,782.02 | $592,460.96 |
| 78 | $1,308,321.05 | $5,178.77 | $2,515.53 | $1,305,805.53 | $430,960.79 | $600,155.26 |
| 79 | $1,305,805.53 | $5,168.81 | $2,525.48 | $1,303,280.04 | $436,129.60 | $607,849.56 |
| 80 | $1,303,280.04 | $5,158.82 | $2,535.48 | $1,300,744.56 | $441,288.42 | $615,543.86 |
| 81 | $1,300,744.56 | $5,148.78 | $2,545.52 | $1,298,199.04 | $446,437.20 | $623,238.16 |
| 82 | $1,298,199.04 | $5,138.70 | $2,555.59 | $1,295,643.45 | $451,575.90 | $630,932.45 |
| 83 | $1,295,643.45 | $5,128.59 | $2,565.71 | $1,293,077.74 | $456,704.49 | $638,626.75 |
| 84 | $1,293,077.74 | $5,118.43 | $2,575.87 | $1,290,501.87 | $461,822.92 | $646,321.05 |
| 85 | $1,290,501.87 | $5,108.24 | $2,586.06 | $1,287,915.81 | $466,931.16 | $654,015.35 |
| 86 | $1,287,915.81 | $5,098.00 | $2,596.30 | $1,285,319.51 | $472,029.16 | $661,709.65 |
| 87 | $1,285,319.51 | $5,087.72 | $2,606.58 | $1,282,712.94 | $477,116.88 | $669,403.94 |
| 88 | $1,282,712.94 | $5,077.41 | $2,616.89 | $1,280,096.05 | $482,194.29 | $677,098.24 |
| 89 | $1,280,096.05 | $5,067.05 | $2,627.25 | $1,277,468.79 | $487,261.33 | $684,792.54 |
| 90 | $1,277,468.79 | $5,056.65 | $2,637.65 | $1,274,831.14 | $492,317.98 | $692,486.84 |
| 91 | $1,274,831.14 | $5,046.21 | $2,648.09 | $1,272,183.05 | $497,364.19 | $700,181.14 |
| 92 | $1,272,183.05 | $5,035.72 | $2,658.57 | $1,269,524.48 | $502,399.91 | $707,875.44 |
| 93 | $1,269,524.48 | $5,025.20 | $2,669.10 | $1,266,855.38 | $507,425.11 | $715,569.73 |
| 94 | $1,266,855.38 | $5,014.64 | $2,679.66 | $1,264,175.72 | $512,439.75 | $723,264.03 |
| 95 | $1,264,175.72 | $5,004.03 | $2,690.27 | $1,261,485.45 | $517,443.78 | $730,958.33 |
| 96 | $1,261,485.45 | $4,993.38 | $2,700.92 | $1,258,784.53 | $522,437.16 | $738,652.63 |
| 97 | $1,258,784.53 | $4,982.69 | $2,711.61 | $1,256,072.92 | $527,419.85 | $746,346.93 |
| 98 | $1,256,072.92 | $4,971.96 | $2,722.34 | $1,253,350.58 | $532,391.80 | $754,041.22 |
| 99 | $1,253,350.58 | $4,961.18 | $2,733.12 | $1,250,617.46 | $537,352.98 | $761,735.52 |
| 100 | $1,250,617.46 | $4,950.36 | $2,743.94 | $1,247,873.52 | $542,303.34 | $769,429.82 |
| 101 | $1,247,873.52 | $4,939.50 | $2,754.80 | $1,245,118.72 | $547,242.84 | $777,124.12 |
| 102 | $1,245,118.72 | $4,928.59 | $2,765.70 | $1,242,353.02 | $552,171.44 | $784,818.42 |
| 103 | $1,242,353.02 | $4,917.65 | $2,776.65 | $1,239,576.37 | $557,089.08 | $792,512.72 |
| 104 | $1,239,576.37 | $4,906.66 | $2,787.64 | $1,236,788.73 | $561,995.74 | $800,207.01 |
| 105 | $1,236,788.73 | $4,895.62 | $2,798.68 | $1,233,990.05 | $566,891.36 | $807,901.31 |
| 106 | $1,233,990.05 | $4,884.54 | $2,809.75 | $1,231,180.30 | $571,775.91 | $815,595.61 |
| 107 | $1,231,180.30 | $4,873.42 | $2,820.88 | $1,228,359.42 | $576,649.33 | $823,289.91 |
| 108 | $1,228,359.42 | $4,862.26 | $2,832.04 | $1,225,527.38 | $581,511.59 | $830,984.21 |
| 109 | $1,225,527.38 | $4,851.05 | $2,843.25 | $1,222,684.13 | $586,362.63 | $838,678.51 |
| 110 | $1,222,684.13 | $4,839.79 | $2,854.51 | $1,219,829.62 | $591,202.42 | $846,372.80 |
| 111 | $1,219,829.62 | $4,828.49 | $2,865.81 | $1,216,963.81 | $596,030.91 | $854,067.10 |
| 112 | $1,216,963.81 | $4,817.15 | $2,877.15 | $1,214,086.66 | $600,848.06 | $861,761.40 |
| 113 | $1,214,086.66 | $4,805.76 | $2,888.54 | $1,211,198.12 | $605,653.82 | $869,455.70 |
| 114 | $1,211,198.12 | $4,794.33 | $2,899.97 | $1,208,298.15 | $610,448.15 | $877,150.00 |
| 115 | $1,208,298.15 | $4,782.85 | $2,911.45 | $1,205,386.70 | $615,231.00 | $884,844.29 |
| 116 | $1,205,386.70 | $4,771.32 | $2,922.98 | $1,202,463.73 | $620,002.32 | $892,538.59 |
| 117 | $1,202,463.73 | $4,759.75 | $2,934.55 | $1,199,529.18 | $624,762.07 | $900,232.89 |
| 118 | $1,199,529.18 | $4,748.14 | $2,946.16 | $1,196,583.02 | $629,510.21 | $907,927.19 |
| 119 | $1,196,583.02 | $4,736.47 | $2,957.82 | $1,193,625.19 | $634,246.68 | $915,621.49 |
| 120 | $1,193,625.19 | $4,724.77 | $2,969.53 | $1,190,655.66 | $638,971.45 | $923,315.79 |
| 121 | $1,190,655.66 | $4,713.01 | $2,981.29 | $1,187,674.38 | $643,684.46 | $931,010.08 |
| 122 | $1,187,674.38 | $4,701.21 | $2,993.09 | $1,184,681.29 | $648,385.67 | $938,704.38 |
| 123 | $1,184,681.29 | $4,689.36 | $3,004.93 | $1,181,676.35 | $653,075.03 | $946,398.68 |
| 124 | $1,181,676.35 | $4,677.47 | $3,016.83 | $1,178,659.52 | $657,752.50 | $954,092.98 |
| 125 | $1,178,659.52 | $4,665.53 | $3,028.77 | $1,175,630.75 | $662,418.03 | $961,787.28 |
| 126 | $1,175,630.75 | $4,653.54 | $3,040.76 | $1,172,589.99 | $667,071.57 | $969,481.57 |
| 127 | $1,172,589.99 | $4,641.50 | $3,052.80 | $1,169,537.20 | $671,713.07 | $977,175.87 |
| 128 | $1,169,537.20 | $4,629.42 | $3,064.88 | $1,166,472.32 | $676,342.49 | $984,870.17 |
| 129 | $1,166,472.32 | $4,617.29 | $3,077.01 | $1,163,395.31 | $680,959.78 | $992,564.47 |
| 130 | $1,163,395.31 | $4,605.11 | $3,089.19 | $1,160,306.11 | $685,564.88 | $1,000,258.77 |
| 131 | $1,160,306.11 | $4,592.88 | $3,101.42 | $1,157,204.69 | $690,157.76 | $1,007,953.07 |
| 132 | $1,157,204.69 | $4,580.60 | $3,113.70 | $1,154,091.00 | $694,738.36 | $1,015,647.36 |
| 133 | $1,154,091.00 | $4,568.28 | $3,126.02 | $1,150,964.98 | $699,306.64 | $1,023,341.66 |
| 134 | $1,150,964.98 | $4,555.90 | $3,138.40 | $1,147,826.58 | $703,862.54 | $1,031,035.96 |
| 135 | $1,147,826.58 | $4,543.48 | $3,150.82 | $1,144,675.76 | $708,406.02 | $1,038,730.26 |
| 136 | $1,144,675.76 | $4,531.01 | $3,163.29 | $1,141,512.47 | $712,937.03 | $1,046,424.56 |
| 137 | $1,141,512.47 | $4,518.49 | $3,175.81 | $1,138,336.66 | $717,455.52 | $1,054,118.86 |
| 138 | $1,138,336.66 | $4,505.92 | $3,188.38 | $1,135,148.28 | $721,961.43 | $1,061,813.15 |
| 139 | $1,135,148.28 | $4,493.30 | $3,201.00 | $1,131,947.28 | $726,454.73 | $1,069,507.45 |
| 140 | $1,131,947.28 | $4,480.62 | $3,213.67 | $1,128,733.60 | $730,935.35 | $1,077,201.75 |
| 141 | $1,128,733.60 | $4,467.90 | $3,226.39 | $1,125,507.21 | $735,403.26 | $1,084,896.05 |
| 142 | $1,125,507.21 | $4,455.13 | $3,239.17 | $1,122,268.04 | $739,858.39 | $1,092,590.35 |
| 143 | $1,122,268.04 | $4,442.31 | $3,251.99 | $1,119,016.06 | $744,300.70 | $1,100,284.64 |
| 144 | $1,119,016.06 | $4,429.44 | $3,264.86 | $1,115,751.20 | $748,730.14 | $1,107,978.94 |
| 145 | $1,115,751.20 | $4,416.52 | $3,277.78 | $1,112,473.41 | $753,146.65 | $1,115,673.24 |
| 146 | $1,112,473.41 | $4,403.54 | $3,290.76 | $1,109,182.66 | $757,550.19 | $1,123,367.54 |
| 147 | $1,109,182.66 | $4,390.51 | $3,303.78 | $1,105,878.87 | $761,940.71 | $1,131,061.84 |
| 148 | $1,105,878.87 | $4,377.44 | $3,316.86 | $1,102,562.01 | $766,318.15 | $1,138,756.14 |
| 149 | $1,102,562.01 | $4,364.31 | $3,329.99 | $1,099,232.02 | $770,682.45 | $1,146,450.43 |
| 150 | $1,099,232.02 | $4,351.13 | $3,343.17 | $1,095,888.85 | $775,033.58 | $1,154,144.73 |
| 151 | $1,095,888.85 | $4,337.89 | $3,356.40 | $1,092,532.44 | $779,371.47 | $1,161,839.03 |
| 152 | $1,092,532.44 | $4,324.61 | $3,369.69 | $1,089,162.75 | $783,696.08 | $1,169,533.33 |
| 153 | $1,089,162.75 | $4,311.27 | $3,383.03 | $1,085,779.72 | $788,007.35 | $1,177,227.63 |
| 154 | $1,085,779.72 | $4,297.88 | $3,396.42 | $1,082,383.30 | $792,305.23 | $1,184,921.92 |
| 155 | $1,082,383.30 | $4,284.43 | $3,409.86 | $1,078,973.44 | $796,589.66 | $1,192,616.22 |
| 156 | $1,078,973.44 | $4,270.94 | $3,423.36 | $1,075,550.08 | $800,860.60 | $1,200,310.52 |
| 157 | $1,075,550.08 | $4,257.39 | $3,436.91 | $1,072,113.17 | $805,117.99 | $1,208,004.82 |
| 158 | $1,072,113.17 | $4,243.78 | $3,450.52 | $1,068,662.65 | $809,361.77 | $1,215,699.12 |
| 159 | $1,068,662.65 | $4,230.12 | $3,464.18 | $1,065,198.47 | $813,591.89 | $1,223,393.42 |
| 160 | $1,065,198.47 | $4,216.41 | $3,477.89 | $1,061,720.59 | $817,808.30 | $1,231,087.71 |
| 161 | $1,061,720.59 | $4,202.64 | $3,491.65 | $1,058,228.93 | $822,010.94 | $1,238,782.01 |
| 162 | $1,058,228.93 | $4,188.82 | $3,505.48 | $1,054,723.46 | $826,199.77 | $1,246,476.31 |
| 163 | $1,054,723.46 | $4,174.95 | $3,519.35 | $1,051,204.11 | $830,374.71 | $1,254,170.61 |
| 164 | $1,051,204.11 | $4,161.02 | $3,533.28 | $1,047,670.82 | $834,535.73 | $1,261,864.91 |
| 165 | $1,047,670.82 | $4,147.03 | $3,547.27 | $1,044,123.56 | $838,682.76 | $1,269,559.21 |
| 166 | $1,044,123.56 | $4,132.99 | $3,561.31 | $1,040,562.25 | $842,815.75 | $1,277,253.50 |
| 167 | $1,040,562.25 | $4,118.89 | $3,575.41 | $1,036,986.84 | $846,934.64 | $1,284,947.80 |
| 168 | $1,036,986.84 | $4,104.74 | $3,589.56 | $1,033,397.28 | $851,039.38 | $1,292,642.10 |
| 169 | $1,033,397.28 | $4,090.53 | $3,603.77 | $1,029,793.51 | $855,129.91 | $1,300,336.40 |
| 170 | $1,029,793.51 | $4,076.27 | $3,618.03 | $1,026,175.48 | $859,206.18 | $1,308,030.70 |
| 171 | $1,026,175.48 | $4,061.94 | $3,632.35 | $1,022,543.13 | $863,268.12 | $1,315,724.99 |
| 172 | $1,022,543.13 | $4,047.57 | $3,646.73 | $1,018,896.40 | $867,315.69 | $1,323,419.29 |
| 173 | $1,018,896.40 | $4,033.13 | $3,661.17 | $1,015,235.23 | $871,348.82 | $1,331,113.59 |
| 174 | $1,015,235.23 | $4,018.64 | $3,675.66 | $1,011,559.57 | $875,367.46 | $1,338,807.89 |
| 175 | $1,011,559.57 | $4,004.09 | $3,690.21 | $1,007,869.36 | $879,371.55 | $1,346,502.19 |
| 176 | $1,007,869.36 | $3,989.48 | $3,704.82 | $1,004,164.55 | $883,361.03 | $1,354,196.49 |
| 177 | $1,004,164.55 | $3,974.82 | $3,719.48 | $1,000,445.07 | $887,335.85 | $1,361,890.78 |
| 178 | $1,000,445.07 | $3,960.10 | $3,734.20 | $996,710.87 | $891,295.95 | $1,369,585.08 |
| 179 | $996,710.87 | $3,945.31 | $3,748.98 | $992,961.88 | $895,241.26 | $1,377,279.38 |
| 180 | $992,961.88 | $3,930.47 | $3,763.82 | $989,198.06 | $899,171.73 | $1,384,973.68 |
| 181 | $989,198.06 | $3,915.58 | $3,778.72 | $985,419.33 | $903,087.31 | $1,392,667.98 |
| 182 | $985,419.33 | $3,900.62 | $3,793.68 | $981,625.65 | $906,987.93 | $1,400,362.27 |
| 183 | $981,625.65 | $3,885.60 | $3,808.70 | $977,816.96 | $910,873.53 | $1,408,056.57 |
| 184 | $977,816.96 | $3,870.53 | $3,823.77 | $973,993.18 | $914,744.06 | $1,415,750.87 |
| 185 | $973,993.18 | $3,855.39 | $3,838.91 | $970,154.28 | $918,599.45 | $1,423,445.17 |
| 186 | $970,154.28 | $3,840.19 | $3,854.10 | $966,300.17 | $922,439.64 | $1,431,139.47 |
| 187 | $966,300.17 | $3,824.94 | $3,869.36 | $962,430.81 | $926,264.58 | $1,438,833.77 |
| 188 | $962,430.81 | $3,809.62 | $3,884.68 | $958,546.14 | $930,074.20 | $1,446,528.06 |
| 189 | $958,546.14 | $3,794.25 | $3,900.05 | $954,646.08 | $933,868.44 | $1,454,222.36 |
| 190 | $954,646.08 | $3,778.81 | $3,915.49 | $950,730.59 | $937,647.25 | $1,461,916.66 |
| 191 | $950,730.59 | $3,763.31 | $3,930.99 | $946,799.60 | $941,410.56 | $1,469,610.96 |
| 192 | $946,799.60 | $3,747.75 | $3,946.55 | $942,853.05 | $945,158.31 | $1,477,305.26 |
| 193 | $942,853.05 | $3,732.13 | $3,962.17 | $938,890.88 | $948,890.44 | $1,484,999.56 |
| 194 | $938,890.88 | $3,716.44 | $3,977.86 | $934,913.03 | $952,606.88 | $1,492,693.85 |
| 195 | $934,913.03 | $3,700.70 | $3,993.60 | $930,919.42 | $956,307.58 | $1,500,388.15 |
| 196 | $930,919.42 | $3,684.89 | $4,009.41 | $926,910.02 | $959,992.47 | $1,508,082.45 |
| 197 | $926,910.02 | $3,669.02 | $4,025.28 | $922,884.74 | $963,661.48 | $1,515,776.75 |
| 198 | $922,884.74 | $3,653.09 | $4,041.21 | $918,843.52 | $967,314.57 | $1,523,471.05 |
| 199 | $918,843.52 | $3,637.09 | $4,057.21 | $914,786.31 | $970,951.66 | $1,531,165.34 |
| 200 | $914,786.31 | $3,621.03 | $4,073.27 | $910,713.05 | $974,572.69 | $1,538,859.64 |
| 201 | $910,713.05 | $3,604.91 | $4,089.39 | $906,623.65 | $978,177.59 | $1,546,553.94 |
| 202 | $906,623.65 | $3,588.72 | $4,105.58 | $902,518.07 | $981,766.31 | $1,554,248.24 |
| 203 | $902,518.07 | $3,572.47 | $4,121.83 | $898,396.24 | $985,338.78 | $1,561,942.54 |
| 204 | $898,396.24 | $3,556.15 | $4,138.15 | $894,258.10 | $988,894.93 | $1,569,636.84 |
| 205 | $894,258.10 | $3,539.77 | $4,154.53 | $890,103.57 | $992,434.70 | $1,577,331.13 |
| 206 | $890,103.57 | $3,523.33 | $4,170.97 | $885,932.60 | $995,958.03 | $1,585,025.43 |
| 207 | $885,932.60 | $3,506.82 | $4,187.48 | $881,745.12 | $999,464.85 | $1,592,719.73 |
| 208 | $881,745.12 | $3,490.24 | $4,204.06 | $877,541.06 | $1,002,955.09 | $1,600,414.03 |
| 209 | $877,541.06 | $3,473.60 | $4,220.70 | $873,320.36 | $1,006,428.69 | $1,608,108.33 |
| 210 | $873,320.36 | $3,456.89 | $4,237.41 | $869,082.96 | $1,009,885.58 | $1,615,802.62 |
| 211 | $869,082.96 | $3,440.12 | $4,254.18 | $864,828.78 | $1,013,325.70 | $1,623,496.92 |
| 212 | $864,828.78 | $3,423.28 | $4,271.02 | $860,557.76 | $1,016,748.98 | $1,631,191.22 |
| 213 | $860,557.76 | $3,406.37 | $4,287.92 | $856,269.84 | $1,020,155.36 | $1,638,885.52 |
| 214 | $856,269.84 | $3,389.40 | $4,304.90 | $851,964.94 | $1,023,544.76 | $1,646,579.82 |
| 215 | $851,964.94 | $3,372.36 | $4,321.94 | $847,643.00 | $1,026,917.12 | $1,654,274.12 |
| 216 | $847,643.00 | $3,355.25 | $4,339.04 | $843,303.96 | $1,030,272.37 | $1,661,968.41 |
| 217 | $843,303.96 | $3,338.08 | $4,356.22 | $838,947.74 | $1,033,610.45 | $1,669,662.71 |
| 218 | $838,947.74 | $3,320.83 | $4,373.46 | $834,574.27 | $1,036,931.28 | $1,677,357.01 |
| 219 | $834,574.27 | $3,303.52 | $4,390.78 | $830,183.50 | $1,040,234.81 | $1,685,051.31 |
| 220 | $830,183.50 | $3,286.14 | $4,408.16 | $825,775.34 | $1,043,520.95 | $1,692,745.61 |
| 221 | $825,775.34 | $3,268.69 | $4,425.60 | $821,349.74 | $1,046,789.65 | $1,700,439.91 |
| 222 | $821,349.74 | $3,251.18 | $4,443.12 | $816,906.62 | $1,050,040.82 | $1,708,134.20 |
| 223 | $816,906.62 | $3,233.59 | $4,460.71 | $812,445.91 | $1,053,274.41 | $1,715,828.50 |
| 224 | $812,445.91 | $3,215.93 | $4,478.37 | $807,967.54 | $1,056,490.34 | $1,723,522.80 |
| 225 | $807,967.54 | $3,198.20 | $4,496.09 | $803,471.45 | $1,059,688.55 | $1,731,217.10 |
| 226 | $803,471.45 | $3,180.41 | $4,513.89 | $798,957.56 | $1,062,868.95 | $1,738,911.40 |
| 227 | $798,957.56 | $3,162.54 | $4,531.76 | $794,425.80 | $1,066,031.49 | $1,746,605.69 |
| 228 | $794,425.80 | $3,144.60 | $4,549.70 | $789,876.10 | $1,069,176.10 | $1,754,299.99 |
| 229 | $789,876.10 | $3,126.59 | $4,567.71 | $785,308.40 | $1,072,302.69 | $1,761,994.29 |
| 230 | $785,308.40 | $3,108.51 | $4,585.79 | $780,722.61 | $1,075,411.20 | $1,769,688.59 |
| 231 | $780,722.61 | $3,090.36 | $4,603.94 | $776,118.68 | $1,078,501.56 | $1,777,382.89 |
| 232 | $776,118.68 | $3,072.14 | $4,622.16 | $771,496.51 | $1,081,573.70 | $1,785,077.19 |
| 233 | $771,496.51 | $3,053.84 | $4,640.46 | $766,856.06 | $1,084,627.54 | $1,792,771.48 |
| 234 | $766,856.06 | $3,035.47 | $4,658.83 | $762,197.23 | $1,087,663.01 | $1,800,465.78 |
| 235 | $762,197.23 | $3,017.03 | $4,677.27 | $757,519.96 | $1,090,680.04 | $1,808,160.08 |
| 236 | $757,519.96 | $2,998.52 | $4,695.78 | $752,824.18 | $1,093,678.56 | $1,815,854.38 |
| 237 | $752,824.18 | $2,979.93 | $4,714.37 | $748,109.81 | $1,096,658.49 | $1,823,548.68 |
| 238 | $748,109.81 | $2,961.27 | $4,733.03 | $743,376.78 | $1,099,619.76 | $1,831,242.97 |
| 239 | $743,376.78 | $2,942.53 | $4,751.77 | $738,625.02 | $1,102,562.29 | $1,838,937.27 |
| 240 | $738,625.02 | $2,923.72 | $4,770.57 | $733,854.44 | $1,105,486.01 | $1,846,631.57 |
| 241 | $733,854.44 | $2,904.84 | $4,789.46 | $729,064.98 | $1,108,390.85 | $1,854,325.87 |
| 242 | $729,064.98 | $2,885.88 | $4,808.42 | $724,256.57 | $1,111,276.74 | $1,862,020.17 |
| 243 | $724,256.57 | $2,866.85 | $4,827.45 | $719,429.12 | $1,114,143.58 | $1,869,714.47 |
| 244 | $719,429.12 | $2,847.74 | $4,846.56 | $714,582.56 | $1,116,991.32 | $1,877,408.76 |
| 245 | $714,582.56 | $2,828.56 | $4,865.74 | $709,716.82 | $1,119,819.88 | $1,885,103.06 |
| 246 | $709,716.82 | $2,809.30 | $4,885.00 | $704,831.82 | $1,122,629.18 | $1,892,797.36 |
| 247 | $704,831.82 | $2,789.96 | $4,904.34 | $699,927.48 | $1,125,419.14 | $1,900,491.66 |
| 248 | $699,927.48 | $2,770.55 | $4,923.75 | $695,003.72 | $1,128,189.68 | $1,908,185.96 |
| 249 | $695,003.72 | $2,751.06 | $4,943.24 | $690,060.48 | $1,130,940.74 | $1,915,880.26 |
| 250 | $690,060.48 | $2,731.49 | $4,962.81 | $685,097.67 | $1,133,672.23 | $1,923,574.55 |
| 251 | $685,097.67 | $2,711.84 | $4,982.45 | $680,115.22 | $1,136,384.07 | $1,931,268.85 |
| 252 | $680,115.22 | $2,692.12 | $5,002.18 | $675,113.05 | $1,139,076.20 | $1,938,963.15 |
| 253 | $675,113.05 | $2,672.32 | $5,021.98 | $670,091.07 | $1,141,748.52 | $1,946,657.45 |
| 254 | $670,091.07 | $2,652.44 | $5,041.85 | $665,049.22 | $1,144,400.96 | $1,954,351.75 |
| 255 | $665,049.22 | $2,632.49 | $5,061.81 | $659,987.40 | $1,147,033.45 | $1,962,046.04 |
| 256 | $659,987.40 | $2,612.45 | $5,081.85 | $654,905.56 | $1,149,645.90 | $1,969,740.34 |
| 257 | $654,905.56 | $2,592.33 | $5,101.96 | $649,803.59 | $1,152,238.23 | $1,977,434.64 |
| 258 | $649,803.59 | $2,572.14 | $5,122.16 | $644,681.43 | $1,154,810.37 | $1,985,128.94 |
| 259 | $644,681.43 | $2,551.86 | $5,142.43 | $639,539.00 | $1,157,362.24 | $1,992,823.24 |
| 260 | $639,539.00 | $2,531.51 | $5,162.79 | $634,376.21 | $1,159,893.74 | $2,000,517.54 |
| 261 | $634,376.21 | $2,511.07 | $5,183.23 | $629,192.98 | $1,162,404.82 | $2,008,211.83 |
| 262 | $629,192.98 | $2,490.56 | $5,203.74 | $623,989.24 | $1,164,895.37 | $2,015,906.13 |
| 263 | $623,989.24 | $2,469.96 | $5,224.34 | $618,764.90 | $1,167,365.33 | $2,023,600.43 |
| 264 | $618,764.90 | $2,449.28 | $5,245.02 | $613,519.88 | $1,169,814.61 | $2,031,294.73 |
| 265 | $613,519.88 | $2,428.52 | $5,265.78 | $608,254.10 | $1,172,243.12 | $2,038,989.03 |
| 266 | $608,254.10 | $2,407.67 | $5,286.63 | $602,967.47 | $1,174,650.80 | $2,046,683.32 |
| 267 | $602,967.47 | $2,386.75 | $5,307.55 | $597,659.92 | $1,177,037.54 | $2,054,377.62 |
| 268 | $597,659.92 | $2,365.74 | $5,328.56 | $592,331.36 | $1,179,403.28 | $2,062,071.92 |
| 269 | $592,331.36 | $2,344.64 | $5,349.65 | $586,981.71 | $1,181,747.92 | $2,069,766.22 |
| 270 | $586,981.71 | $2,323.47 | $5,370.83 | $581,610.88 | $1,184,071.39 | $2,077,460.52 |
| 271 | $581,610.88 | $2,302.21 | $5,392.09 | $576,218.79 | $1,186,373.60 | $2,085,154.82 |
| 272 | $576,218.79 | $2,280.87 | $5,413.43 | $570,805.36 | $1,188,654.47 | $2,092,849.11 |
| 273 | $570,805.36 | $2,259.44 | $5,434.86 | $565,370.50 | $1,190,913.91 | $2,100,543.41 |
| 274 | $565,370.50 | $2,237.92 | $5,456.37 | $559,914.12 | $1,193,151.83 | $2,108,237.71 |
| 275 | $559,914.12 | $2,216.33 | $5,477.97 | $554,436.15 | $1,195,368.16 | $2,115,932.01 |
| 276 | $554,436.15 | $2,194.64 | $5,499.66 | $548,936.50 | $1,197,562.80 | $2,123,626.31 |
| 277 | $548,936.50 | $2,172.87 | $5,521.42 | $543,415.07 | $1,199,735.68 | $2,131,320.61 |
| 278 | $543,415.07 | $2,151.02 | $5,543.28 | $537,871.79 | $1,201,886.69 | $2,139,014.90 |
| 279 | $537,871.79 | $2,129.08 | $5,565.22 | $532,306.57 | $1,204,015.77 | $2,146,709.20 |
| 280 | $532,306.57 | $2,107.05 | $5,587.25 | $526,719.32 | $1,206,122.82 | $2,154,403.50 |
| 281 | $526,719.32 | $2,084.93 | $5,609.37 | $521,109.95 | $1,208,207.75 | $2,162,097.80 |
| 282 | $521,109.95 | $2,062.73 | $5,631.57 | $515,478.38 | $1,210,270.47 | $2,169,792.10 |
| 283 | $515,478.38 | $2,040.44 | $5,653.86 | $509,824.51 | $1,212,310.91 | $2,177,486.39 |
| 284 | $509,824.51 | $2,018.06 | $5,676.24 | $504,148.27 | $1,214,328.96 | $2,185,180.69 |
| 285 | $504,148.27 | $1,995.59 | $5,698.71 | $498,449.56 | $1,216,324.55 | $2,192,874.99 |
| 286 | $498,449.56 | $1,973.03 | $5,721.27 | $492,728.29 | $1,218,297.58 | $2,200,569.29 |
| 287 | $492,728.29 | $1,950.38 | $5,743.92 | $486,984.38 | $1,220,247.96 | $2,208,263.59 |
| 288 | $486,984.38 | $1,927.65 | $5,766.65 | $481,217.72 | $1,222,175.61 | $2,215,957.89 |
| 289 | $481,217.72 | $1,904.82 | $5,789.48 | $475,428.25 | $1,224,080.43 | $2,223,652.18 |
| 290 | $475,428.25 | $1,881.90 | $5,812.39 | $469,615.85 | $1,225,962.33 | $2,231,346.48 |
| 291 | $469,615.85 | $1,858.90 | $5,835.40 | $463,780.45 | $1,227,821.23 | $2,239,040.78 |
| 292 | $463,780.45 | $1,835.80 | $5,858.50 | $457,921.95 | $1,229,657.03 | $2,246,735.08 |
| 293 | $457,921.95 | $1,812.61 | $5,881.69 | $452,040.26 | $1,231,469.64 | $2,254,429.38 |
| 294 | $452,040.26 | $1,789.33 | $5,904.97 | $446,135.29 | $1,233,258.96 | $2,262,123.67 |
| 295 | $446,135.29 | $1,765.95 | $5,928.35 | $440,206.94 | $1,235,024.91 | $2,269,817.97 |
| 296 | $440,206.94 | $1,742.49 | $5,951.81 | $434,255.13 | $1,236,767.40 | $2,277,512.27 |
| 297 | $434,255.13 | $1,718.93 | $5,975.37 | $428,279.76 | $1,238,486.33 | $2,285,206.57 |
| 298 | $428,279.76 | $1,695.27 | $5,999.02 | $422,280.73 | $1,240,181.60 | $2,292,900.87 |
| 299 | $422,280.73 | $1,671.53 | $6,022.77 | $416,257.96 | $1,241,853.13 | $2,300,595.17 |
| 300 | $416,257.96 | $1,647.69 | $6,046.61 | $410,211.35 | $1,243,500.82 | $2,308,289.46 |
| 301 | $410,211.35 | $1,623.75 | $6,070.54 | $404,140.81 | $1,245,124.57 | $2,315,983.76 |
| 302 | $404,140.81 | $1,599.72 | $6,094.57 | $398,046.23 | $1,246,724.29 | $2,323,678.06 |
| 303 | $398,046.23 | $1,575.60 | $6,118.70 | $391,927.53 | $1,248,299.89 | $2,331,372.36 |
| 304 | $391,927.53 | $1,551.38 | $6,142.92 | $385,784.62 | $1,249,851.27 | $2,339,066.66 |
| 305 | $385,784.62 | $1,527.06 | $6,167.23 | $379,617.38 | $1,251,378.34 | $2,346,760.96 |
| 306 | $379,617.38 | $1,502.65 | $6,191.65 | $373,425.74 | $1,252,880.99 | $2,354,455.25 |
| 307 | $373,425.74 | $1,478.14 | $6,216.15 | $367,209.58 | $1,254,359.13 | $2,362,149.55 |
| 308 | $367,209.58 | $1,453.54 | $6,240.76 | $360,968.82 | $1,255,812.67 | $2,369,843.85 |
| 309 | $360,968.82 | $1,428.83 | $6,265.46 | $354,703.36 | $1,257,241.50 | $2,377,538.15 |
| 310 | $354,703.36 | $1,404.03 | $6,290.26 | $348,413.09 | $1,258,645.54 | $2,385,232.45 |
| 311 | $348,413.09 | $1,379.14 | $6,315.16 | $342,097.93 | $1,260,024.67 | $2,392,926.74 |
| 312 | $342,097.93 | $1,354.14 | $6,340.16 | $335,757.77 | $1,261,378.81 | $2,400,621.04 |
| 313 | $335,757.77 | $1,329.04 | $6,365.26 | $329,392.51 | $1,262,707.85 | $2,408,315.34 |
| 314 | $329,392.51 | $1,303.85 | $6,390.45 | $323,002.06 | $1,264,011.70 | $2,416,009.64 |
| 315 | $323,002.06 | $1,278.55 | $6,415.75 | $316,586.31 | $1,265,290.25 | $2,423,703.94 |
| 316 | $316,586.31 | $1,253.15 | $6,441.14 | $310,145.17 | $1,266,543.40 | $2,431,398.24 |
| 317 | $310,145.17 | $1,227.66 | $6,466.64 | $303,678.53 | $1,267,771.06 | $2,439,092.53 |
| 318 | $303,678.53 | $1,202.06 | $6,492.24 | $297,186.29 | $1,268,973.12 | $2,446,786.83 |
| 319 | $297,186.29 | $1,176.36 | $6,517.94 | $290,668.35 | $1,270,149.48 | $2,454,481.13 |
| 320 | $290,668.35 | $1,150.56 | $6,543.74 | $284,124.62 | $1,271,300.05 | $2,462,175.43 |
| 321 | $284,124.62 | $1,124.66 | $6,569.64 | $277,554.98 | $1,272,424.71 | $2,469,869.73 |
| 322 | $277,554.98 | $1,098.66 | $6,595.64 | $270,959.34 | $1,273,523.36 | $2,477,564.02 |
| 323 | $270,959.34 | $1,072.55 | $6,621.75 | $264,337.59 | $1,274,595.91 | $2,485,258.32 |
| 324 | $264,337.59 | $1,046.34 | $6,647.96 | $257,689.62 | $1,275,642.24 | $2,492,952.62 |
| 325 | $257,689.62 | $1,020.02 | $6,674.28 | $251,015.35 | $1,276,662.27 | $2,500,646.92 |
| 326 | $251,015.35 | $993.60 | $6,700.70 | $244,314.65 | $1,277,655.87 | $2,508,341.22 |
| 327 | $244,314.65 | $967.08 | $6,727.22 | $237,587.43 | $1,278,622.95 | $2,516,035.52 |
| 328 | $237,587.43 | $940.45 | $6,753.85 | $230,833.58 | $1,279,563.40 | $2,523,729.81 |
| 329 | $230,833.58 | $913.72 | $6,780.58 | $224,053.00 | $1,280,477.11 | $2,531,424.11 |
| 330 | $224,053.00 | $886.88 | $6,807.42 | $217,245.58 | $1,281,363.99 | $2,539,118.41 |
| 331 | $217,245.58 | $859.93 | $6,834.37 | $210,411.21 | $1,282,223.92 | $2,546,812.71 |
| 332 | $210,411.21 | $832.88 | $6,861.42 | $203,549.79 | $1,283,056.80 | $2,554,507.01 |
| 333 | $203,549.79 | $805.72 | $6,888.58 | $196,661.21 | $1,283,862.52 | $2,562,201.31 |
| 334 | $196,661.21 | $778.45 | $6,915.85 | $189,745.36 | $1,284,640.97 | $2,569,895.60 |
| 335 | $189,745.36 | $751.08 | $6,943.22 | $182,802.14 | $1,285,392.04 | $2,577,589.90 |
| 336 | $182,802.14 | $723.59 | $6,970.71 | $175,831.43 | $1,286,115.63 | $2,585,284.20 |
| 337 | $175,831.43 | $696.00 | $6,998.30 | $168,833.14 | $1,286,811.63 | $2,592,978.50 |
| 338 | $168,833.14 | $668.30 | $7,026.00 | $161,807.14 | $1,287,479.93 | $2,600,672.80 |
| 339 | $161,807.14 | $640.49 | $7,053.81 | $154,753.32 | $1,288,120.42 | $2,608,367.09 |
| 340 | $154,753.32 | $612.57 | $7,081.73 | $147,671.59 | $1,288,732.98 | $2,616,061.39 |
| 341 | $147,671.59 | $584.53 | $7,109.76 | $140,561.83 | $1,289,317.52 | $2,623,755.69 |
| 342 | $140,561.83 | $556.39 | $7,137.91 | $133,423.92 | $1,289,873.91 | $2,631,449.99 |
| 343 | $133,423.92 | $528.14 | $7,166.16 | $126,257.76 | $1,290,402.04 | $2,639,144.29 |
| 344 | $126,257.76 | $499.77 | $7,194.53 | $119,063.23 | $1,290,901.81 | $2,646,838.59 |
| 345 | $119,063.23 | $471.29 | $7,223.01 | $111,840.22 | $1,291,373.11 | $2,654,532.88 |
| 346 | $111,840.22 | $442.70 | $7,251.60 | $104,588.62 | $1,291,815.81 | $2,662,227.18 |
| 347 | $104,588.62 | $414.00 | $7,280.30 | $97,308.32 | $1,292,229.80 | $2,669,921.48 |
| 348 | $97,308.32 | $385.18 | $7,309.12 | $89,999.20 | $1,292,614.98 | $2,677,615.78 |
| 349 | $89,999.20 | $356.25 | $7,338.05 | $82,661.15 | $1,292,971.23 | $2,685,310.08 |
| 350 | $82,661.15 | $327.20 | $7,367.10 | $75,294.05 | $1,293,298.43 | $2,693,004.37 |
| 351 | $75,294.05 | $298.04 | $7,396.26 | $67,897.80 | $1,293,596.47 | $2,700,698.67 |
| 352 | $67,897.80 | $268.76 | $7,425.54 | $60,472.26 | $1,293,865.23 | $2,708,392.97 |
| 353 | $60,472.26 | $239.37 | $7,454.93 | $53,017.33 | $1,294,104.60 | $2,716,087.27 |
| 354 | $53,017.33 | $209.86 | $7,484.44 | $45,532.89 | $1,294,314.46 | $2,723,781.57 |
| 355 | $45,532.89 | $180.23 | $7,514.06 | $38,018.83 | $1,294,494.69 | $2,731,475.87 |
| 356 | $38,018.83 | $150.49 | $7,543.81 | $30,475.02 | $1,294,645.19 | $2,739,170.16 |
| 357 | $30,475.02 | $120.63 | $7,573.67 | $22,901.35 | $1,294,765.82 | $2,746,864.46 |
| 358 | $22,901.35 | $90.65 | $7,603.65 | $15,297.71 | $1,294,856.47 | $2,754,558.76 |
| 359 | $15,297.71 | $60.55 | $7,633.74 | $7,663.96 | $1,294,917.02 | $2,762,253.06 |
| 360 | $7,663.96 | $30.34 | $7,663.96 | $-0.00 | $1,294,947.36 | $2,769,947.36 |