|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $8,333.33 | $442.38 | $999,557.62 | $8,333.33 | $8,775.72 |
| 2 | $999,557.62 | $8,329.65 | $446.07 | $999,111.55 | $16,662.98 | $17,551.43 |
| 3 | $999,111.55 | $8,325.93 | $449.79 | $998,661.76 | $24,988.91 | $26,327.15 |
| 4 | $998,661.76 | $8,322.18 | $453.53 | $998,208.23 | $33,311.09 | $35,102.86 |
| 5 | $998,208.23 | $8,318.40 | $457.31 | $997,750.91 | $41,629.49 | $43,878.58 |
| 6 | $997,750.91 | $8,314.59 | $461.12 | $997,289.79 | $49,944.08 | $52,654.29 |
| 7 | $997,289.79 | $8,310.75 | $464.97 | $996,824.82 | $58,254.83 | $61,430.01 |
| 8 | $996,824.82 | $8,306.87 | $468.84 | $996,355.98 | $66,561.71 | $70,205.73 |
| 9 | $996,355.98 | $8,302.97 | $472.75 | $995,883.23 | $74,864.67 | $78,981.44 |
| 10 | $995,883.23 | $8,299.03 | $476.69 | $995,406.54 | $83,163.70 | $87,757.16 |
| 11 | $995,406.54 | $8,295.05 | $480.66 | $994,925.88 | $91,458.75 | $96,532.87 |
| 12 | $994,925.88 | $8,291.05 | $484.67 | $994,441.21 | $99,749.80 | $105,308.59 |
| 13 | $994,441.21 | $8,287.01 | $488.71 | $993,952.51 | $108,036.81 | $114,084.30 |
| 14 | $993,952.51 | $8,282.94 | $492.78 | $993,459.73 | $116,319.75 | $122,860.02 |
| 15 | $993,459.73 | $8,278.83 | $496.88 | $992,962.85 | $124,598.58 | $131,635.74 |
| 16 | $992,962.85 | $8,274.69 | $501.03 | $992,461.82 | $132,873.27 | $140,411.45 |
| 17 | $992,461.82 | $8,270.52 | $505.20 | $991,956.62 | $141,143.79 | $149,187.17 |
| 18 | $991,956.62 | $8,266.31 | $509.41 | $991,447.21 | $149,410.09 | $157,962.88 |
| 19 | $991,447.21 | $8,262.06 | $513.66 | $990,933.55 | $157,672.15 | $166,738.60 |
| 20 | $990,933.55 | $8,257.78 | $517.94 | $990,415.62 | $165,929.93 | $175,514.31 |
| 21 | $990,415.62 | $8,253.46 | $522.25 | $989,893.37 | $174,183.40 | $184,290.03 |
| 22 | $989,893.37 | $8,249.11 | $526.60 | $989,366.76 | $182,432.51 | $193,065.75 |
| 23 | $989,366.76 | $8,244.72 | $530.99 | $988,835.77 | $190,677.23 | $201,841.46 |
| 24 | $988,835.77 | $8,240.30 | $535.42 | $988,300.35 | $198,917.53 | $210,617.18 |
| 25 | $988,300.35 | $8,235.84 | $539.88 | $987,760.47 | $207,153.36 | $219,392.89 |
| 26 | $987,760.47 | $8,231.34 | $544.38 | $987,216.09 | $215,384.70 | $228,168.61 |
| 27 | $987,216.09 | $8,226.80 | $548.91 | $986,667.18 | $223,611.50 | $236,944.32 |
| 28 | $986,667.18 | $8,222.23 | $553.49 | $986,113.69 | $231,833.73 | $245,720.04 |
| 29 | $986,113.69 | $8,217.61 | $558.10 | $985,555.59 | $240,051.34 | $254,495.76 |
| 30 | $985,555.59 | $8,212.96 | $562.75 | $984,992.83 | $248,264.31 | $263,271.47 |
| 31 | $984,992.83 | $8,208.27 | $567.44 | $984,425.39 | $256,472.58 | $272,047.19 |
| 32 | $984,425.39 | $8,203.54 | $572.17 | $983,853.22 | $264,676.12 | $280,822.90 |
| 33 | $983,853.22 | $8,198.78 | $576.94 | $983,276.28 | $272,874.90 | $289,598.62 |
| 34 | $983,276.28 | $8,193.97 | $581.75 | $982,694.54 | $281,068.87 | $298,374.33 |
| 35 | $982,694.54 | $8,189.12 | $586.59 | $982,107.94 | $289,257.99 | $307,150.05 |
| 36 | $982,107.94 | $8,184.23 | $591.48 | $981,516.46 | $297,442.22 | $315,925.77 |
| 37 | $981,516.46 | $8,179.30 | $596.41 | $980,920.05 | $305,621.53 | $324,701.48 |
| 38 | $980,920.05 | $8,174.33 | $601.38 | $980,318.67 | $313,795.86 | $333,477.20 |
| 39 | $980,318.67 | $8,169.32 | $606.39 | $979,712.27 | $321,965.18 | $342,252.91 |
| 40 | $979,712.27 | $8,164.27 | $611.45 | $979,100.82 | $330,129.45 | $351,028.63 |
| 41 | $979,100.82 | $8,159.17 | $616.54 | $978,484.28 | $338,288.63 | $359,804.34 |
| 42 | $978,484.28 | $8,154.04 | $621.68 | $977,862.60 | $346,442.66 | $368,580.06 |
| 43 | $977,862.60 | $8,148.86 | $626.86 | $977,235.74 | $354,591.52 | $377,355.78 |
| 44 | $977,235.74 | $8,143.63 | $632.08 | $976,603.66 | $362,735.15 | $386,131.49 |
| 45 | $976,603.66 | $8,138.36 | $637.35 | $975,966.31 | $370,873.51 | $394,907.21 |
| 46 | $975,966.31 | $8,133.05 | $642.66 | $975,323.64 | $379,006.56 | $403,682.92 |
| 47 | $975,323.64 | $8,127.70 | $648.02 | $974,675.62 | $387,134.26 | $412,458.64 |
| 48 | $974,675.62 | $8,122.30 | $653.42 | $974,022.21 | $395,256.56 | $421,234.35 |
| 49 | $974,022.21 | $8,116.85 | $658.86 | $973,363.34 | $403,373.41 | $430,010.07 |
| 50 | $973,363.34 | $8,111.36 | $664.35 | $972,698.99 | $411,484.77 | $438,785.79 |
| 51 | $972,698.99 | $8,105.82 | $669.89 | $972,029.10 | $419,590.60 | $447,561.50 |
| 52 | $972,029.10 | $8,100.24 | $675.47 | $971,353.62 | $427,690.84 | $456,337.22 |
| 53 | $971,353.62 | $8,094.61 | $681.10 | $970,672.52 | $435,785.45 | $465,112.93 |
| 54 | $970,672.52 | $8,088.94 | $686.78 | $969,985.74 | $443,874.39 | $473,888.65 |
| 55 | $969,985.74 | $8,083.21 | $692.50 | $969,293.24 | $451,957.60 | $482,664.36 |
| 56 | $969,293.24 | $8,077.44 | $698.27 | $968,594.97 | $460,035.05 | $491,440.08 |
| 57 | $968,594.97 | $8,071.62 | $704.09 | $967,890.88 | $468,106.67 | $500,215.79 |
| 58 | $967,890.88 | $8,065.76 | $709.96 | $967,180.92 | $476,172.43 | $508,991.51 |
| 59 | $967,180.92 | $8,059.84 | $715.87 | $966,465.05 | $484,232.27 | $517,767.23 |
| 60 | $966,465.05 | $8,053.88 | $721.84 | $965,743.20 | $492,286.15 | $526,542.94 |
| 61 | $965,743.20 | $8,047.86 | $727.86 | $965,015.35 | $500,334.01 | $535,318.66 |
| 62 | $965,015.35 | $8,041.79 | $733.92 | $964,281.43 | $508,375.80 | $544,094.37 |
| 63 | $964,281.43 | $8,035.68 | $740.04 | $963,541.39 | $516,411.48 | $552,870.09 |
| 64 | $963,541.39 | $8,029.51 | $746.20 | $962,795.19 | $524,440.99 | $561,645.80 |
| 65 | $962,795.19 | $8,023.29 | $752.42 | $962,042.76 | $532,464.28 | $570,421.52 |
| 66 | $962,042.76 | $8,017.02 | $758.69 | $961,284.07 | $540,481.31 | $579,197.24 |
| 67 | $961,284.07 | $8,010.70 | $765.02 | $960,519.06 | $548,492.01 | $587,972.95 |
| 68 | $960,519.06 | $8,004.33 | $771.39 | $959,747.67 | $556,496.33 | $596,748.67 |
| 69 | $959,747.67 | $7,997.90 | $777.82 | $958,969.85 | $564,494.23 | $605,524.38 |
| 70 | $958,969.85 | $7,991.42 | $784.30 | $958,185.55 | $572,485.65 | $614,300.10 |
| 71 | $958,185.55 | $7,984.88 | $790.84 | $957,394.71 | $580,470.53 | $623,075.81 |
| 72 | $957,394.71 | $7,978.29 | $797.43 | $956,597.28 | $588,448.82 | $631,851.53 |
| 73 | $956,597.28 | $7,971.64 | $804.07 | $955,793.21 | $596,420.46 | $640,627.25 |
| 74 | $955,793.21 | $7,964.94 | $810.77 | $954,982.44 | $604,385.40 | $649,402.96 |
| 75 | $954,982.44 | $7,958.19 | $817.53 | $954,164.91 | $612,343.59 | $658,178.68 |
| 76 | $954,164.91 | $7,951.37 | $824.34 | $953,340.57 | $620,294.96 | $666,954.39 |
| 77 | $953,340.57 | $7,944.50 | $831.21 | $952,509.36 | $628,239.47 | $675,730.11 |
| 78 | $952,509.36 | $7,937.58 | $838.14 | $951,671.22 | $636,177.05 | $684,505.82 |
| 79 | $951,671.22 | $7,930.59 | $845.12 | $950,826.10 | $644,107.64 | $693,281.54 |
| 80 | $950,826.10 | $7,923.55 | $852.16 | $949,973.94 | $652,031.19 | $702,057.26 |
| 81 | $949,973.94 | $7,916.45 | $859.27 | $949,114.67 | $659,947.64 | $710,832.97 |
| 82 | $949,114.67 | $7,909.29 | $866.43 | $948,248.24 | $667,856.93 | $719,608.69 |
| 83 | $948,248.24 | $7,902.07 | $873.65 | $947,374.59 | $675,759.00 | $728,384.40 |
| 84 | $947,374.59 | $7,894.79 | $880.93 | $946,493.67 | $683,653.79 | $737,160.12 |
| 85 | $946,493.67 | $7,887.45 | $888.27 | $945,605.40 | $691,541.23 | $745,935.83 |
| 86 | $945,605.40 | $7,880.04 | $895.67 | $944,709.73 | $699,421.28 | $754,711.55 |
| 87 | $944,709.73 | $7,872.58 | $903.13 | $943,806.59 | $707,293.86 | $763,487.27 |
| 88 | $943,806.59 | $7,865.05 | $910.66 | $942,895.93 | $715,158.91 | $772,262.98 |
| 89 | $942,895.93 | $7,857.47 | $918.25 | $941,977.68 | $723,016.38 | $781,038.70 |
| 90 | $941,977.68 | $7,849.81 | $925.90 | $941,051.78 | $730,866.19 | $789,814.41 |
| 91 | $941,051.78 | $7,842.10 | $933.62 | $940,118.16 | $738,708.29 | $798,590.13 |
| 92 | $940,118.16 | $7,834.32 | $941.40 | $939,176.77 | $746,542.61 | $807,365.84 |
| 93 | $939,176.77 | $7,826.47 | $949.24 | $938,227.52 | $754,369.08 | $816,141.56 |
| 94 | $938,227.52 | $7,818.56 | $957.15 | $937,270.37 | $762,187.65 | $824,917.28 |
| 95 | $937,270.37 | $7,810.59 | $965.13 | $936,305.24 | $769,998.23 | $833,692.99 |
| 96 | $936,305.24 | $7,802.54 | $973.17 | $935,332.07 | $777,800.78 | $842,468.71 |
| 97 | $935,332.07 | $7,794.43 | $981.28 | $934,350.79 | $785,595.21 | $851,244.42 |
| 98 | $934,350.79 | $7,786.26 | $989.46 | $933,361.33 | $793,381.47 | $860,020.14 |
| 99 | $933,361.33 | $7,778.01 | $997.70 | $932,363.62 | $801,159.48 | $868,795.85 |
| 100 | $932,363.62 | $7,769.70 | $1,006.02 | $931,357.61 | $808,929.18 | $877,571.57 |
| 101 | $931,357.61 | $7,761.31 | $1,014.40 | $930,343.20 | $816,690.49 | $886,347.29 |
| 102 | $930,343.20 | $7,752.86 | $1,022.86 | $929,320.35 | $824,443.35 | $895,123.00 |
| 103 | $929,320.35 | $7,744.34 | $1,031.38 | $928,288.97 | $832,187.68 | $903,898.72 |
| 104 | $928,288.97 | $7,735.74 | $1,039.97 | $927,248.99 | $839,923.43 | $912,674.43 |
| 105 | $927,248.99 | $7,727.07 | $1,048.64 | $926,200.35 | $847,650.50 | $921,450.15 |
| 106 | $926,200.35 | $7,718.34 | $1,057.38 | $925,142.97 | $855,368.84 | $930,225.86 |
| 107 | $925,142.97 | $7,709.52 | $1,066.19 | $924,076.78 | $863,078.36 | $939,001.58 |
| 108 | $924,076.78 | $7,700.64 | $1,075.08 | $923,001.71 | $870,779.00 | $947,777.30 |
| 109 | $923,001.71 | $7,691.68 | $1,084.03 | $921,917.67 | $878,470.68 | $956,553.01 |
| 110 | $921,917.67 | $7,682.65 | $1,093.07 | $920,824.60 | $886,153.33 | $965,328.73 |
| 111 | $920,824.60 | $7,673.54 | $1,102.18 | $919,722.43 | $893,826.87 | $974,104.44 |
| 112 | $919,722.43 | $7,664.35 | $1,111.36 | $918,611.06 | $901,491.22 | $982,880.16 |
| 113 | $918,611.06 | $7,655.09 | $1,120.62 | $917,490.44 | $909,146.31 | $991,655.87 |
| 114 | $917,490.44 | $7,645.75 | $1,129.96 | $916,360.48 | $916,792.07 | $1,000,431.59 |
| 115 | $916,360.48 | $7,636.34 | $1,139.38 | $915,221.10 | $924,428.41 | $1,009,207.31 |
| 116 | $915,221.10 | $7,626.84 | $1,148.87 | $914,072.23 | $932,055.25 | $1,017,983.02 |
| 117 | $914,072.23 | $7,617.27 | $1,158.45 | $912,913.78 | $939,672.52 | $1,026,758.74 |
| 118 | $912,913.78 | $7,607.61 | $1,168.10 | $911,745.68 | $947,280.13 | $1,035,534.45 |
| 119 | $911,745.68 | $7,597.88 | $1,177.84 | $910,567.84 | $954,878.01 | $1,044,310.17 |
| 120 | $910,567.84 | $7,588.07 | $1,187.65 | $909,380.19 | $962,466.08 | $1,053,085.88 |
| 121 | $909,380.19 | $7,578.17 | $1,197.55 | $908,182.65 | $970,044.25 | $1,061,861.60 |
| 122 | $908,182.65 | $7,568.19 | $1,207.53 | $906,975.12 | $977,612.43 | $1,070,637.32 |
| 123 | $906,975.12 | $7,558.13 | $1,217.59 | $905,757.53 | $985,170.56 | $1,079,413.03 |
| 124 | $905,757.53 | $7,547.98 | $1,227.74 | $904,529.79 | $992,718.54 | $1,088,188.75 |
| 125 | $904,529.79 | $7,537.75 | $1,237.97 | $903,291.83 | $1,000,256.29 | $1,096,964.46 |
| 126 | $903,291.83 | $7,527.43 | $1,248.28 | $902,043.54 | $1,007,783.72 | $1,105,740.18 |
| 127 | $902,043.54 | $7,517.03 | $1,258.69 | $900,784.86 | $1,015,300.75 | $1,114,515.89 |
| 128 | $900,784.86 | $7,506.54 | $1,269.18 | $899,515.68 | $1,022,807.29 | $1,123,291.61 |
| 129 | $899,515.68 | $7,495.96 | $1,279.75 | $898,235.93 | $1,030,303.25 | $1,132,067.33 |
| 130 | $898,235.93 | $7,485.30 | $1,290.42 | $896,945.51 | $1,037,788.55 | $1,140,843.04 |
| 131 | $896,945.51 | $7,474.55 | $1,301.17 | $895,644.34 | $1,045,263.10 | $1,149,618.76 |
| 132 | $895,644.34 | $7,463.70 | $1,312.01 | $894,332.33 | $1,052,726.80 | $1,158,394.47 |
| 133 | $894,332.33 | $7,452.77 | $1,322.95 | $893,009.38 | $1,060,179.57 | $1,167,170.19 |
| 134 | $893,009.38 | $7,441.74 | $1,333.97 | $891,675.41 | $1,067,621.32 | $1,175,945.90 |
| 135 | $891,675.41 | $7,430.63 | $1,345.09 | $890,330.33 | $1,075,051.94 | $1,184,721.62 |
| 136 | $890,330.33 | $7,419.42 | $1,356.30 | $888,974.03 | $1,082,471.36 | $1,193,497.34 |
| 137 | $888,974.03 | $7,408.12 | $1,367.60 | $887,606.43 | $1,089,879.48 | $1,202,273.05 |
| 138 | $887,606.43 | $7,396.72 | $1,379.00 | $886,227.43 | $1,097,276.20 | $1,211,048.77 |
| 139 | $886,227.43 | $7,385.23 | $1,390.49 | $884,836.95 | $1,104,661.43 | $1,219,824.48 |
| 140 | $884,836.95 | $7,373.64 | $1,402.07 | $883,434.87 | $1,112,035.07 | $1,228,600.20 |
| 141 | $883,434.87 | $7,361.96 | $1,413.76 | $882,021.11 | $1,119,397.03 | $1,237,375.91 |
| 142 | $882,021.11 | $7,350.18 | $1,425.54 | $880,595.57 | $1,126,747.20 | $1,246,151.63 |
| 143 | $880,595.57 | $7,338.30 | $1,437.42 | $879,158.16 | $1,134,085.50 | $1,254,927.35 |
| 144 | $879,158.16 | $7,326.32 | $1,449.40 | $877,708.76 | $1,141,411.82 | $1,263,703.06 |
| 145 | $877,708.76 | $7,314.24 | $1,461.48 | $876,247.28 | $1,148,726.06 | $1,272,478.78 |
| 146 | $876,247.28 | $7,302.06 | $1,473.66 | $874,773.63 | $1,156,028.12 | $1,281,254.49 |
| 147 | $874,773.63 | $7,289.78 | $1,485.94 | $873,287.69 | $1,163,317.90 | $1,290,030.21 |
| 148 | $873,287.69 | $7,277.40 | $1,498.32 | $871,789.37 | $1,170,595.30 | $1,298,805.92 |
| 149 | $871,789.37 | $7,264.91 | $1,510.80 | $870,278.57 | $1,177,860.21 | $1,307,581.64 |
| 150 | $870,278.57 | $7,252.32 | $1,523.39 | $868,755.17 | $1,185,112.53 | $1,316,357.36 |
| 151 | $868,755.17 | $7,239.63 | $1,536.09 | $867,219.09 | $1,192,352.16 | $1,325,133.07 |
| 152 | $867,219.09 | $7,226.83 | $1,548.89 | $865,670.20 | $1,199,578.98 | $1,333,908.79 |
| 153 | $865,670.20 | $7,213.92 | $1,561.80 | $864,108.40 | $1,206,792.90 | $1,342,684.50 |
| 154 | $864,108.40 | $7,200.90 | $1,574.81 | $862,533.59 | $1,213,993.80 | $1,351,460.22 |
| 155 | $862,533.59 | $7,187.78 | $1,587.94 | $860,945.65 | $1,221,181.58 | $1,360,235.93 |
| 156 | $860,945.65 | $7,174.55 | $1,601.17 | $859,344.48 | $1,228,356.13 | $1,369,011.65 |
| 157 | $859,344.48 | $7,161.20 | $1,614.51 | $857,729.97 | $1,235,517.33 | $1,377,787.37 |
| 158 | $857,729.97 | $7,147.75 | $1,627.97 | $856,102.00 | $1,242,665.08 | $1,386,563.08 |
| 159 | $856,102.00 | $7,134.18 | $1,641.53 | $854,460.47 | $1,249,799.27 | $1,395,338.80 |
| 160 | $854,460.47 | $7,120.50 | $1,655.21 | $852,805.26 | $1,256,919.77 | $1,404,114.51 |
| 161 | $852,805.26 | $7,106.71 | $1,669.01 | $851,136.25 | $1,264,026.48 | $1,412,890.23 |
| 162 | $851,136.25 | $7,092.80 | $1,682.91 | $849,453.34 | $1,271,119.28 | $1,421,665.94 |
| 163 | $849,453.34 | $7,078.78 | $1,696.94 | $847,756.40 | $1,278,198.06 | $1,430,441.66 |
| 164 | $847,756.40 | $7,064.64 | $1,711.08 | $846,045.32 | $1,285,262.70 | $1,439,217.37 |
| 165 | $846,045.32 | $7,050.38 | $1,725.34 | $844,319.99 | $1,292,313.08 | $1,447,993.09 |
| 166 | $844,319.99 | $7,036.00 | $1,739.72 | $842,580.27 | $1,299,349.08 | $1,456,768.81 |
| 167 | $842,580.27 | $7,021.50 | $1,754.21 | $840,826.06 | $1,306,370.58 | $1,465,544.52 |
| 168 | $840,826.06 | $7,006.88 | $1,768.83 | $839,057.22 | $1,313,377.46 | $1,474,320.24 |
| 169 | $839,057.22 | $6,992.14 | $1,783.57 | $837,273.65 | $1,320,369.61 | $1,483,095.95 |
| 170 | $837,273.65 | $6,977.28 | $1,798.44 | $835,475.22 | $1,327,346.89 | $1,491,871.67 |
| 171 | $835,475.22 | $6,962.29 | $1,813.42 | $833,661.79 | $1,334,309.18 | $1,500,647.38 |
| 172 | $833,661.79 | $6,947.18 | $1,828.53 | $831,833.26 | $1,341,256.36 | $1,509,423.10 |
| 173 | $831,833.26 | $6,931.94 | $1,843.77 | $829,989.49 | $1,348,188.31 | $1,518,198.82 |
| 174 | $829,989.49 | $6,916.58 | $1,859.14 | $828,130.35 | $1,355,104.88 | $1,526,974.53 |
| 175 | $828,130.35 | $6,901.09 | $1,874.63 | $826,255.72 | $1,362,005.97 | $1,535,750.25 |
| 176 | $826,255.72 | $6,885.46 | $1,890.25 | $824,365.47 | $1,368,891.43 | $1,544,525.96 |
| 177 | $824,365.47 | $6,869.71 | $1,906.00 | $822,459.47 | $1,375,761.15 | $1,553,301.68 |
| 178 | $822,459.47 | $6,853.83 | $1,921.89 | $820,537.58 | $1,382,614.98 | $1,562,077.39 |
| 179 | $820,537.58 | $6,837.81 | $1,937.90 | $818,599.68 | $1,389,452.79 | $1,570,853.11 |
| 180 | $818,599.68 | $6,821.66 | $1,954.05 | $816,645.63 | $1,396,274.45 | $1,579,628.83 |
| 181 | $816,645.63 | $6,805.38 | $1,970.34 | $814,675.29 | $1,403,079.83 | $1,588,404.54 |
| 182 | $814,675.29 | $6,788.96 | $1,986.75 | $812,688.54 | $1,409,868.79 | $1,597,180.26 |
| 183 | $812,688.54 | $6,772.40 | $2,003.31 | $810,685.23 | $1,416,641.20 | $1,605,955.97 |
| 184 | $810,685.23 | $6,755.71 | $2,020.01 | $808,665.22 | $1,423,396.91 | $1,614,731.69 |
| 185 | $808,665.22 | $6,738.88 | $2,036.84 | $806,628.38 | $1,430,135.79 | $1,623,507.40 |
| 186 | $806,628.38 | $6,721.90 | $2,053.81 | $804,574.57 | $1,436,857.69 | $1,632,283.12 |
| 187 | $804,574.57 | $6,704.79 | $2,070.93 | $802,503.64 | $1,443,562.48 | $1,641,058.84 |
| 188 | $802,503.64 | $6,687.53 | $2,088.19 | $800,415.46 | $1,450,250.01 | $1,649,834.55 |
| 189 | $800,415.46 | $6,670.13 | $2,105.59 | $798,309.87 | $1,456,920.14 | $1,658,610.27 |
| 190 | $798,309.87 | $6,652.58 | $2,123.13 | $796,186.74 | $1,463,572.72 | $1,667,385.98 |
| 191 | $796,186.74 | $6,634.89 | $2,140.83 | $794,045.91 | $1,470,207.61 | $1,676,161.70 |
| 192 | $794,045.91 | $6,617.05 | $2,158.67 | $791,887.24 | $1,476,824.66 | $1,684,937.41 |
| 193 | $791,887.24 | $6,599.06 | $2,176.66 | $789,710.59 | $1,483,423.72 | $1,693,713.13 |
| 194 | $789,710.59 | $6,580.92 | $2,194.79 | $787,515.79 | $1,490,004.64 | $1,702,488.85 |
| 195 | $787,515.79 | $6,562.63 | $2,213.08 | $785,302.71 | $1,496,567.27 | $1,711,264.56 |
| 196 | $785,302.71 | $6,544.19 | $2,231.53 | $783,071.18 | $1,503,111.46 | $1,720,040.28 |
| 197 | $783,071.18 | $6,525.59 | $2,250.12 | $780,821.06 | $1,509,637.05 | $1,728,815.99 |
| 198 | $780,821.06 | $6,506.84 | $2,268.87 | $778,552.19 | $1,516,143.90 | $1,737,591.71 |
| 199 | $778,552.19 | $6,487.93 | $2,287.78 | $776,264.41 | $1,522,631.83 | $1,746,367.42 |
| 200 | $776,264.41 | $6,468.87 | $2,306.85 | $773,957.56 | $1,529,100.70 | $1,755,143.14 |
| 201 | $773,957.56 | $6,449.65 | $2,326.07 | $771,631.49 | $1,535,550.35 | $1,763,918.86 |
| 202 | $771,631.49 | $6,430.26 | $2,345.45 | $769,286.04 | $1,541,980.61 | $1,772,694.57 |
| 203 | $769,286.04 | $6,410.72 | $2,365.00 | $766,921.04 | $1,548,391.33 | $1,781,470.29 |
| 204 | $766,921.04 | $6,391.01 | $2,384.71 | $764,536.33 | $1,554,782.33 | $1,790,246.00 |
| 205 | $764,536.33 | $6,371.14 | $2,404.58 | $762,131.75 | $1,561,153.47 | $1,799,021.72 |
| 206 | $762,131.75 | $6,351.10 | $2,424.62 | $759,707.13 | $1,567,504.57 | $1,807,797.43 |
| 207 | $759,707.13 | $6,330.89 | $2,444.82 | $757,262.31 | $1,573,835.46 | $1,816,573.15 |
| 208 | $757,262.31 | $6,310.52 | $2,465.20 | $754,797.11 | $1,580,145.98 | $1,825,348.87 |
| 209 | $754,797.11 | $6,289.98 | $2,485.74 | $752,311.37 | $1,586,435.96 | $1,834,124.58 |
| 210 | $752,311.37 | $6,269.26 | $2,506.45 | $749,804.92 | $1,592,705.22 | $1,842,900.30 |
| 211 | $749,804.92 | $6,248.37 | $2,527.34 | $747,277.58 | $1,598,953.59 | $1,851,676.01 |
| 212 | $747,277.58 | $6,227.31 | $2,548.40 | $744,729.18 | $1,605,180.91 | $1,860,451.73 |
| 213 | $744,729.18 | $6,206.08 | $2,569.64 | $742,159.54 | $1,611,386.98 | $1,869,227.44 |
| 214 | $742,159.54 | $6,184.66 | $2,591.05 | $739,568.48 | $1,617,571.64 | $1,878,003.16 |
| 215 | $739,568.48 | $6,163.07 | $2,612.64 | $736,955.84 | $1,623,734.72 | $1,886,778.88 |
| 216 | $736,955.84 | $6,141.30 | $2,634.42 | $734,321.42 | $1,629,876.01 | $1,895,554.59 |
| 217 | $734,321.42 | $6,119.35 | $2,656.37 | $731,665.05 | $1,635,995.36 | $1,904,330.31 |
| 218 | $731,665.05 | $6,097.21 | $2,678.51 | $728,986.55 | $1,642,092.57 | $1,913,106.02 |
| 219 | $728,986.55 | $6,074.89 | $2,700.83 | $726,285.72 | $1,648,167.46 | $1,921,881.74 |
| 220 | $726,285.72 | $6,052.38 | $2,723.33 | $723,562.38 | $1,654,219.84 | $1,930,657.45 |
| 221 | $723,562.38 | $6,029.69 | $2,746.03 | $720,816.35 | $1,660,249.52 | $1,939,433.17 |
| 222 | $720,816.35 | $6,006.80 | $2,768.91 | $718,047.44 | $1,666,256.33 | $1,948,208.89 |
| 223 | $718,047.44 | $5,983.73 | $2,791.99 | $715,255.45 | $1,672,240.05 | $1,956,984.60 |
| 224 | $715,255.45 | $5,960.46 | $2,815.25 | $712,440.20 | $1,678,200.52 | $1,965,760.32 |
| 225 | $712,440.20 | $5,937.00 | $2,838.71 | $709,601.49 | $1,684,137.52 | $1,974,536.03 |
| 226 | $709,601.49 | $5,913.35 | $2,862.37 | $706,739.12 | $1,690,050.86 | $1,983,311.75 |
| 227 | $706,739.12 | $5,889.49 | $2,886.22 | $703,852.89 | $1,695,940.36 | $1,992,087.46 |
| 228 | $703,852.89 | $5,865.44 | $2,910.27 | $700,942.62 | $1,701,805.80 | $2,000,863.18 |
| 229 | $700,942.62 | $5,841.19 | $2,934.53 | $698,008.09 | $1,707,646.99 | $2,009,638.90 |
| 230 | $698,008.09 | $5,816.73 | $2,958.98 | $695,049.11 | $1,713,463.72 | $2,018,414.61 |
| 231 | $695,049.11 | $5,792.08 | $2,983.64 | $692,065.47 | $1,719,255.80 | $2,027,190.33 |
| 232 | $692,065.47 | $5,767.21 | $3,008.50 | $689,056.97 | $1,725,023.01 | $2,035,966.04 |
| 233 | $689,056.97 | $5,742.14 | $3,033.57 | $686,023.39 | $1,730,765.15 | $2,044,741.76 |
| 234 | $686,023.39 | $5,716.86 | $3,058.85 | $682,964.54 | $1,736,482.01 | $2,053,517.47 |
| 235 | $682,964.54 | $5,691.37 | $3,084.34 | $679,880.19 | $1,742,173.38 | $2,062,293.19 |
| 236 | $679,880.19 | $5,665.67 | $3,110.05 | $676,770.15 | $1,747,839.05 | $2,071,068.91 |
| 237 | $676,770.15 | $5,639.75 | $3,135.96 | $673,634.18 | $1,753,478.80 | $2,079,844.62 |
| 238 | $673,634.18 | $5,613.62 | $3,162.10 | $670,472.08 | $1,759,092.42 | $2,088,620.34 |
| 239 | $670,472.08 | $5,587.27 | $3,188.45 | $667,283.64 | $1,764,679.69 | $2,097,396.05 |
| 240 | $667,283.64 | $5,560.70 | $3,215.02 | $664,068.62 | $1,770,240.38 | $2,106,171.77 |
| 241 | $664,068.62 | $5,533.91 | $3,241.81 | $660,826.81 | $1,775,774.29 | $2,114,947.48 |
| 242 | $660,826.81 | $5,506.89 | $3,268.83 | $657,557.98 | $1,781,281.18 | $2,123,723.20 |
| 243 | $657,557.98 | $5,479.65 | $3,296.07 | $654,261.91 | $1,786,760.83 | $2,132,498.92 |
| 244 | $654,261.91 | $5,452.18 | $3,323.53 | $650,938.38 | $1,792,213.01 | $2,141,274.63 |
| 245 | $650,938.38 | $5,424.49 | $3,351.23 | $647,587.15 | $1,797,637.50 | $2,150,050.35 |
| 246 | $647,587.15 | $5,396.56 | $3,379.16 | $644,208.00 | $1,803,034.06 | $2,158,826.06 |
| 247 | $644,208.00 | $5,368.40 | $3,407.32 | $640,800.68 | $1,808,402.46 | $2,167,601.78 |
| 248 | $640,800.68 | $5,340.01 | $3,435.71 | $637,364.97 | $1,813,742.46 | $2,176,377.49 |
| 249 | $637,364.97 | $5,311.37 | $3,464.34 | $633,900.63 | $1,819,053.84 | $2,185,153.21 |
| 250 | $633,900.63 | $5,282.51 | $3,493.21 | $630,407.42 | $1,824,336.34 | $2,193,928.93 |
| 251 | $630,407.42 | $5,253.40 | $3,522.32 | $626,885.10 | $1,829,589.74 | $2,202,704.64 |
| 252 | $626,885.10 | $5,224.04 | $3,551.67 | $623,333.43 | $1,834,813.78 | $2,211,480.36 |
| 253 | $623,333.43 | $5,194.45 | $3,581.27 | $619,752.15 | $1,840,008.23 | $2,220,256.07 |
| 254 | $619,752.15 | $5,164.60 | $3,611.11 | $616,141.04 | $1,845,172.83 | $2,229,031.79 |
| 255 | $616,141.04 | $5,134.51 | $3,641.21 | $612,499.83 | $1,850,307.34 | $2,237,807.50 |
| 256 | $612,499.83 | $5,104.17 | $3,671.55 | $608,828.28 | $1,855,411.50 | $2,246,583.22 |
| 257 | $608,828.28 | $5,073.57 | $3,702.15 | $605,126.14 | $1,860,485.07 | $2,255,358.94 |
| 258 | $605,126.14 | $5,042.72 | $3,733.00 | $601,393.14 | $1,865,527.79 | $2,264,134.65 |
| 259 | $601,393.14 | $5,011.61 | $3,764.11 | $597,629.03 | $1,870,539.40 | $2,272,910.37 |
| 260 | $597,629.03 | $4,980.24 | $3,795.47 | $593,833.56 | $1,875,519.64 | $2,281,686.08 |
| 261 | $593,833.56 | $4,948.61 | $3,827.10 | $590,006.46 | $1,880,468.25 | $2,290,461.80 |
| 262 | $590,006.46 | $4,916.72 | $3,859.00 | $586,147.46 | $1,885,384.97 | $2,299,237.51 |
| 263 | $586,147.46 | $4,884.56 | $3,891.15 | $582,256.31 | $1,890,269.54 | $2,308,013.23 |
| 264 | $582,256.31 | $4,852.14 | $3,923.58 | $578,332.73 | $1,895,121.67 | $2,316,788.95 |
| 265 | $578,332.73 | $4,819.44 | $3,956.28 | $574,376.45 | $1,899,941.11 | $2,325,564.66 |
| 266 | $574,376.45 | $4,786.47 | $3,989.25 | $570,387.21 | $1,904,727.58 | $2,334,340.38 |
| 267 | $570,387.21 | $4,753.23 | $4,022.49 | $566,364.72 | $1,909,480.81 | $2,343,116.09 |
| 268 | $566,364.72 | $4,719.71 | $4,056.01 | $562,308.71 | $1,914,200.51 | $2,351,891.81 |
| 269 | $562,308.71 | $4,685.91 | $4,089.81 | $558,218.90 | $1,918,886.42 | $2,360,667.52 |
| 270 | $558,218.90 | $4,651.82 | $4,123.89 | $554,095.01 | $1,923,538.24 | $2,369,443.24 |
| 271 | $554,095.01 | $4,617.46 | $4,158.26 | $549,936.75 | $1,928,155.70 | $2,378,218.95 |
| 272 | $549,936.75 | $4,582.81 | $4,192.91 | $545,743.84 | $1,932,738.51 | $2,386,994.67 |
| 273 | $545,743.84 | $4,547.87 | $4,227.85 | $541,515.99 | $1,937,286.37 | $2,395,770.39 |
| 274 | $541,515.99 | $4,512.63 | $4,263.08 | $537,252.91 | $1,941,799.01 | $2,404,546.10 |
| 275 | $537,252.91 | $4,477.11 | $4,298.61 | $532,954.30 | $1,946,276.12 | $2,413,321.82 |
| 276 | $532,954.30 | $4,441.29 | $4,334.43 | $528,619.87 | $1,950,717.40 | $2,422,097.53 |
| 277 | $528,619.87 | $4,405.17 | $4,370.55 | $524,249.32 | $1,955,122.57 | $2,430,873.25 |
| 278 | $524,249.32 | $4,368.74 | $4,406.97 | $519,842.35 | $1,959,491.31 | $2,439,648.96 |
| 279 | $519,842.35 | $4,332.02 | $4,443.70 | $515,398.65 | $1,963,823.33 | $2,448,424.68 |
| 280 | $515,398.65 | $4,294.99 | $4,480.73 | $510,917.92 | $1,968,118.32 | $2,457,200.40 |
| 281 | $510,917.92 | $4,257.65 | $4,518.07 | $506,399.86 | $1,972,375.97 | $2,465,976.11 |
| 282 | $506,399.86 | $4,220.00 | $4,555.72 | $501,844.14 | $1,976,595.97 | $2,474,751.83 |
| 283 | $501,844.14 | $4,182.03 | $4,593.68 | $497,250.46 | $1,980,778.00 | $2,483,527.54 |
| 284 | $497,250.46 | $4,143.75 | $4,631.96 | $492,618.50 | $1,984,921.76 | $2,492,303.26 |
| 285 | $492,618.50 | $4,105.15 | $4,670.56 | $487,947.93 | $1,989,026.91 | $2,501,078.97 |
| 286 | $487,947.93 | $4,066.23 | $4,709.48 | $483,238.45 | $1,993,093.14 | $2,509,854.69 |
| 287 | $483,238.45 | $4,026.99 | $4,748.73 | $478,489.72 | $1,997,120.13 | $2,518,630.41 |
| 288 | $478,489.72 | $3,987.41 | $4,788.30 | $473,701.42 | $2,001,107.54 | $2,527,406.12 |
| 289 | $473,701.42 | $3,947.51 | $4,828.20 | $468,873.22 | $2,005,055.06 | $2,536,181.84 |
| 290 | $468,873.22 | $3,907.28 | $4,868.44 | $464,004.78 | $2,008,962.33 | $2,544,957.55 |
| 291 | $464,004.78 | $3,866.71 | $4,909.01 | $459,095.77 | $2,012,829.04 | $2,553,733.27 |
| 292 | $459,095.77 | $3,825.80 | $4,949.92 | $454,145.85 | $2,016,654.84 | $2,562,508.98 |
| 293 | $454,145.85 | $3,784.55 | $4,991.17 | $449,154.69 | $2,020,439.39 | $2,571,284.70 |
| 294 | $449,154.69 | $3,742.96 | $5,032.76 | $444,121.93 | $2,024,182.34 | $2,580,060.42 |
| 295 | $444,121.93 | $3,701.02 | $5,074.70 | $439,047.23 | $2,027,883.36 | $2,588,836.13 |
| 296 | $439,047.23 | $3,658.73 | $5,116.99 | $433,930.24 | $2,031,542.08 | $2,597,611.85 |
| 297 | $433,930.24 | $3,616.09 | $5,159.63 | $428,770.61 | $2,035,158.17 | $2,606,387.56 |
| 298 | $428,770.61 | $3,573.09 | $5,202.63 | $423,567.98 | $2,038,731.26 | $2,615,163.28 |
| 299 | $423,567.98 | $3,529.73 | $5,245.98 | $418,322.00 | $2,042,260.99 | $2,623,938.99 |
| 300 | $418,322.00 | $3,486.02 | $5,289.70 | $413,032.30 | $2,045,747.01 | $2,632,714.71 |
| 301 | $413,032.30 | $3,441.94 | $5,333.78 | $407,698.52 | $2,049,188.94 | $2,641,490.43 |
| 302 | $407,698.52 | $3,397.49 | $5,378.23 | $402,320.29 | $2,052,586.43 | $2,650,266.14 |
| 303 | $402,320.29 | $3,352.67 | $5,423.05 | $396,897.24 | $2,055,939.10 | $2,659,041.86 |
| 304 | $396,897.24 | $3,307.48 | $5,468.24 | $391,429.00 | $2,059,246.58 | $2,667,817.57 |
| 305 | $391,429.00 | $3,261.91 | $5,513.81 | $385,915.20 | $2,062,508.49 | $2,676,593.29 |
| 306 | $385,915.20 | $3,215.96 | $5,559.76 | $380,355.44 | $2,065,724.45 | $2,685,369.00 |
| 307 | $380,355.44 | $3,169.63 | $5,606.09 | $374,749.35 | $2,068,894.07 | $2,694,144.72 |
| 308 | $374,749.35 | $3,122.91 | $5,652.80 | $369,096.55 | $2,072,016.99 | $2,702,920.44 |
| 309 | $369,096.55 | $3,075.80 | $5,699.91 | $363,396.64 | $2,075,092.79 | $2,711,696.15 |
| 310 | $363,396.64 | $3,028.31 | $5,747.41 | $357,649.23 | $2,078,121.10 | $2,720,471.87 |
| 311 | $357,649.23 | $2,980.41 | $5,795.31 | $351,853.92 | $2,081,101.51 | $2,729,247.58 |
| 312 | $351,853.92 | $2,932.12 | $5,843.60 | $346,010.32 | $2,084,033.62 | $2,738,023.30 |
| 313 | $346,010.32 | $2,883.42 | $5,892.30 | $340,118.03 | $2,086,917.04 | $2,746,799.01 |
| 314 | $340,118.03 | $2,834.32 | $5,941.40 | $334,176.63 | $2,089,751.36 | $2,755,574.73 |
| 315 | $334,176.63 | $2,784.81 | $5,990.91 | $328,185.72 | $2,092,536.16 | $2,764,350.45 |
| 316 | $328,185.72 | $2,734.88 | $6,040.83 | $322,144.88 | $2,095,271.04 | $2,773,126.16 |
| 317 | $322,144.88 | $2,684.54 | $6,091.18 | $316,053.71 | $2,097,955.59 | $2,781,901.88 |
| 318 | $316,053.71 | $2,633.78 | $6,141.93 | $309,911.77 | $2,100,589.37 | $2,790,677.59 |
| 319 | $309,911.77 | $2,582.60 | $6,193.12 | $303,718.66 | $2,103,171.96 | $2,799,453.31 |
| 320 | $303,718.66 | $2,530.99 | $6,244.73 | $297,473.93 | $2,105,702.95 | $2,808,229.02 |
| 321 | $297,473.93 | $2,478.95 | $6,296.77 | $291,177.16 | $2,108,181.90 | $2,817,004.74 |
| 322 | $291,177.16 | $2,426.48 | $6,349.24 | $284,827.92 | $2,110,608.38 | $2,825,780.46 |
| 323 | $284,827.92 | $2,373.57 | $6,402.15 | $278,425.77 | $2,112,981.95 | $2,834,556.17 |
| 324 | $278,425.77 | $2,320.21 | $6,455.50 | $271,970.27 | $2,115,302.16 | $2,843,331.89 |
| 325 | $271,970.27 | $2,266.42 | $6,509.30 | $265,460.98 | $2,117,568.58 | $2,852,107.60 |
| 326 | $265,460.98 | $2,212.17 | $6,563.54 | $258,897.44 | $2,119,780.75 | $2,860,883.32 |
| 327 | $258,897.44 | $2,157.48 | $6,618.24 | $252,279.20 | $2,121,938.23 | $2,869,659.03 |
| 328 | $252,279.20 | $2,102.33 | $6,673.39 | $245,605.81 | $2,124,040.56 | $2,878,434.75 |
| 329 | $245,605.81 | $2,046.72 | $6,729.00 | $238,876.81 | $2,126,087.27 | $2,887,210.47 |
| 330 | $238,876.81 | $1,990.64 | $6,785.08 | $232,091.73 | $2,128,077.91 | $2,895,986.18 |
| 331 | $232,091.73 | $1,934.10 | $6,841.62 | $225,250.11 | $2,130,012.01 | $2,904,761.90 |
| 332 | $225,250.11 | $1,877.08 | $6,898.63 | $218,351.48 | $2,131,889.10 | $2,913,537.61 |
| 333 | $218,351.48 | $1,819.60 | $6,956.12 | $211,395.36 | $2,133,708.69 | $2,922,313.33 |
| 334 | $211,395.36 | $1,761.63 | $7,014.09 | $204,381.28 | $2,135,470.32 | $2,931,089.04 |
| 335 | $204,381.28 | $1,703.18 | $7,072.54 | $197,308.74 | $2,137,173.50 | $2,939,864.76 |
| 336 | $197,308.74 | $1,644.24 | $7,131.48 | $190,177.26 | $2,138,817.74 | $2,948,640.48 |
| 337 | $190,177.26 | $1,584.81 | $7,190.91 | $182,986.36 | $2,140,402.55 | $2,957,416.19 |
| 338 | $182,986.36 | $1,524.89 | $7,250.83 | $175,735.53 | $2,141,927.43 | $2,966,191.91 |
| 339 | $175,735.53 | $1,464.46 | $7,311.25 | $168,424.27 | $2,143,391.90 | $2,974,967.62 |
| 340 | $168,424.27 | $1,403.54 | $7,372.18 | $161,052.09 | $2,144,795.43 | $2,983,743.34 |
| 341 | $161,052.09 | $1,342.10 | $7,433.61 | $153,618.48 | $2,146,137.53 | $2,992,519.05 |
| 342 | $153,618.48 | $1,280.15 | $7,495.56 | $146,122.92 | $2,147,417.69 | $3,001,294.77 |
| 343 | $146,122.92 | $1,217.69 | $7,558.02 | $138,564.89 | $2,148,635.38 | $3,010,070.49 |
| 344 | $138,564.89 | $1,154.71 | $7,621.01 | $130,943.88 | $2,149,790.08 | $3,018,846.20 |
| 345 | $130,943.88 | $1,091.20 | $7,684.52 | $123,259.37 | $2,150,881.28 | $3,027,621.92 |
| 346 | $123,259.37 | $1,027.16 | $7,748.55 | $115,510.81 | $2,151,908.45 | $3,036,397.63 |
| 347 | $115,510.81 | $962.59 | $7,813.13 | $107,697.69 | $2,152,871.04 | $3,045,173.35 |
| 348 | $107,697.69 | $897.48 | $7,878.23 | $99,819.45 | $2,153,768.52 | $3,053,949.06 |
| 349 | $99,819.45 | $831.83 | $7,943.89 | $91,875.57 | $2,154,600.34 | $3,062,724.78 |
| 350 | $91,875.57 | $765.63 | $8,010.09 | $83,865.48 | $2,155,365.97 | $3,071,500.50 |
| 351 | $83,865.48 | $698.88 | $8,076.84 | $75,788.64 | $2,156,064.85 | $3,080,276.21 |
| 352 | $75,788.64 | $631.57 | $8,144.14 | $67,644.50 | $2,156,696.43 | $3,089,051.93 |
| 353 | $67,644.50 | $563.70 | $8,212.01 | $59,432.49 | $2,157,260.13 | $3,097,827.64 |
| 354 | $59,432.49 | $495.27 | $8,280.44 | $51,152.04 | $2,157,755.40 | $3,106,603.36 |
| 355 | $51,152.04 | $426.27 | $8,349.45 | $42,802.59 | $2,158,181.67 | $3,115,379.07 |
| 356 | $42,802.59 | $356.69 | $8,419.03 | $34,383.57 | $2,158,538.36 | $3,124,154.79 |
| 357 | $34,383.57 | $286.53 | $8,489.19 | $25,894.38 | $2,158,824.89 | $3,132,930.51 |
| 358 | $25,894.38 | $215.79 | $8,559.93 | $17,334.45 | $2,159,040.67 | $3,141,706.22 |
| 359 | $17,334.45 | $144.45 | $8,631.26 | $8,703.19 | $2,159,185.13 | $3,150,481.94 |
| 360 | $8,703.19 | $72.53 | $8,703.19 | $-0.00 | $2,159,257.65 | $3,159,257.65 |