|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $8,750.00 | $1,233.80 | $998,766.20 | $8,750.00 | $9,983.80 |
| 2 | $998,766.20 | $8,739.20 | $1,244.59 | $997,521.61 | $17,489.20 | $19,967.60 |
| 3 | $997,521.61 | $8,728.31 | $1,255.48 | $996,266.12 | $26,217.52 | $29,951.40 |
| 4 | $996,266.12 | $8,717.33 | $1,266.47 | $994,999.65 | $34,934.85 | $39,935.20 |
| 5 | $994,999.65 | $8,706.25 | $1,277.55 | $993,722.10 | $43,641.09 | $49,918.99 |
| 6 | $993,722.10 | $8,695.07 | $1,288.73 | $992,433.37 | $52,336.16 | $59,902.79 |
| 7 | $992,433.37 | $8,683.79 | $1,300.01 | $991,133.36 | $61,019.95 | $69,886.59 |
| 8 | $991,133.36 | $8,672.42 | $1,311.38 | $989,821.98 | $69,692.37 | $79,870.39 |
| 9 | $989,821.98 | $8,660.94 | $1,322.86 | $988,499.12 | $78,353.31 | $89,854.19 |
| 10 | $988,499.12 | $8,649.37 | $1,334.43 | $987,164.69 | $87,002.68 | $99,837.99 |
| 11 | $987,164.69 | $8,637.69 | $1,346.11 | $985,818.58 | $95,640.37 | $109,821.79 |
| 12 | $985,818.58 | $8,625.91 | $1,357.89 | $984,460.70 | $104,266.28 | $119,805.59 |
| 13 | $984,460.70 | $8,614.03 | $1,369.77 | $983,090.93 | $112,880.32 | $129,789.39 |
| 14 | $983,090.93 | $8,602.05 | $1,381.75 | $981,709.18 | $121,482.36 | $139,773.18 |
| 15 | $981,709.18 | $8,589.96 | $1,393.84 | $980,315.33 | $130,072.32 | $149,756.98 |
| 16 | $980,315.33 | $8,577.76 | $1,406.04 | $978,909.29 | $138,650.08 | $159,740.78 |
| 17 | $978,909.29 | $8,565.46 | $1,418.34 | $977,490.95 | $147,215.53 | $169,724.58 |
| 18 | $977,490.95 | $8,553.05 | $1,430.75 | $976,060.20 | $155,768.58 | $179,708.38 |
| 19 | $976,060.20 | $8,540.53 | $1,443.27 | $974,616.93 | $164,309.10 | $189,692.18 |
| 20 | $974,616.93 | $8,527.90 | $1,455.90 | $973,161.03 | $172,837.00 | $199,675.98 |
| 21 | $973,161.03 | $8,515.16 | $1,468.64 | $971,692.39 | $181,352.16 | $209,659.78 |
| 22 | $971,692.39 | $8,502.31 | $1,481.49 | $970,210.89 | $189,854.47 | $219,643.58 |
| 23 | $970,210.89 | $8,489.35 | $1,494.45 | $968,716.44 | $198,343.82 | $229,627.37 |
| 24 | $968,716.44 | $8,476.27 | $1,507.53 | $967,208.91 | $206,820.08 | $239,611.17 |
| 25 | $967,208.91 | $8,463.08 | $1,520.72 | $965,688.19 | $215,283.16 | $249,594.97 |
| 26 | $965,688.19 | $8,449.77 | $1,534.03 | $964,154.16 | $223,732.93 | $259,578.77 |
| 27 | $964,154.16 | $8,436.35 | $1,547.45 | $962,606.71 | $232,169.28 | $269,562.57 |
| 28 | $962,606.71 | $8,422.81 | $1,560.99 | $961,045.72 | $240,592.09 | $279,546.37 |
| 29 | $961,045.72 | $8,409.15 | $1,574.65 | $959,471.07 | $249,001.24 | $289,530.17 |
| 30 | $959,471.07 | $8,395.37 | $1,588.43 | $957,882.65 | $257,396.61 | $299,513.97 |
| 31 | $957,882.65 | $8,381.47 | $1,602.33 | $956,280.32 | $265,778.09 | $309,497.76 |
| 32 | $956,280.32 | $8,367.45 | $1,616.35 | $954,663.98 | $274,145.54 | $319,481.56 |
| 33 | $954,663.98 | $8,353.31 | $1,630.49 | $953,033.49 | $282,498.85 | $329,465.36 |
| 34 | $953,033.49 | $8,339.04 | $1,644.76 | $951,388.73 | $290,837.89 | $339,449.16 |
| 35 | $951,388.73 | $8,324.65 | $1,659.15 | $949,729.58 | $299,162.54 | $349,432.96 |
| 36 | $949,729.58 | $8,310.13 | $1,673.67 | $948,055.92 | $307,472.68 | $359,416.76 |
| 37 | $948,055.92 | $8,295.49 | $1,688.31 | $946,367.61 | $315,768.17 | $369,400.56 |
| 38 | $946,367.61 | $8,280.72 | $1,703.08 | $944,664.53 | $324,048.88 | $379,384.36 |
| 39 | $944,664.53 | $8,265.81 | $1,717.98 | $942,946.54 | $332,314.70 | $389,368.16 |
| 40 | $942,946.54 | $8,250.78 | $1,733.02 | $941,213.53 | $340,565.48 | $399,351.95 |
| 41 | $941,213.53 | $8,235.62 | $1,748.18 | $939,465.34 | $348,801.10 | $409,335.75 |
| 42 | $939,465.34 | $8,220.32 | $1,763.48 | $937,701.87 | $357,021.42 | $419,319.55 |
| 43 | $937,701.87 | $8,204.89 | $1,778.91 | $935,922.96 | $365,226.31 | $429,303.35 |
| 44 | $935,922.96 | $8,189.33 | $1,794.47 | $934,128.49 | $373,415.64 | $439,287.15 |
| 45 | $934,128.49 | $8,173.62 | $1,810.17 | $932,318.31 | $381,589.26 | $449,270.95 |
| 46 | $932,318.31 | $8,157.79 | $1,826.01 | $930,492.30 | $389,747.05 | $459,254.75 |
| 47 | $930,492.30 | $8,141.81 | $1,841.99 | $928,650.31 | $397,888.85 | $469,238.55 |
| 48 | $928,650.31 | $8,125.69 | $1,858.11 | $926,792.20 | $406,014.54 | $479,222.35 |
| 49 | $926,792.20 | $8,109.43 | $1,874.37 | $924,917.83 | $414,123.98 | $489,206.14 |
| 50 | $924,917.83 | $8,093.03 | $1,890.77 | $923,027.06 | $422,217.01 | $499,189.94 |
| 51 | $923,027.06 | $8,076.49 | $1,907.31 | $921,119.75 | $430,293.49 | $509,173.74 |
| 52 | $921,119.75 | $8,059.80 | $1,924.00 | $919,195.75 | $438,353.29 | $519,157.54 |
| 53 | $919,195.75 | $8,042.96 | $1,940.84 | $917,254.91 | $446,396.26 | $529,141.34 |
| 54 | $917,254.91 | $8,025.98 | $1,957.82 | $915,297.10 | $454,422.24 | $539,125.14 |
| 55 | $915,297.10 | $8,008.85 | $1,974.95 | $913,322.15 | $462,431.09 | $549,108.94 |
| 56 | $913,322.15 | $7,991.57 | $1,992.23 | $911,329.92 | $470,422.65 | $559,092.74 |
| 57 | $911,329.92 | $7,974.14 | $2,009.66 | $909,320.26 | $478,396.79 | $569,076.54 |
| 58 | $909,320.26 | $7,956.55 | $2,027.25 | $907,293.01 | $486,353.34 | $579,060.33 |
| 59 | $907,293.01 | $7,938.81 | $2,044.99 | $905,248.02 | $494,292.16 | $589,044.13 |
| 60 | $905,248.02 | $7,920.92 | $2,062.88 | $903,185.14 | $502,213.08 | $599,027.93 |
| 61 | $903,185.14 | $7,902.87 | $2,080.93 | $901,104.22 | $510,115.95 | $609,011.73 |
| 62 | $901,104.22 | $7,884.66 | $2,099.14 | $899,005.08 | $518,000.61 | $618,995.53 |
| 63 | $899,005.08 | $7,866.29 | $2,117.50 | $896,887.57 | $525,866.90 | $628,979.33 |
| 64 | $896,887.57 | $7,847.77 | $2,136.03 | $894,751.54 | $533,714.67 | $638,963.13 |
| 65 | $894,751.54 | $7,829.08 | $2,154.72 | $892,596.82 | $541,543.75 | $648,946.93 |
| 66 | $892,596.82 | $7,810.22 | $2,173.58 | $890,423.24 | $549,353.97 | $658,930.73 |
| 67 | $890,423.24 | $7,791.20 | $2,192.60 | $888,230.65 | $557,145.17 | $668,914.52 |
| 68 | $888,230.65 | $7,772.02 | $2,211.78 | $886,018.87 | $564,917.19 | $678,898.32 |
| 69 | $886,018.87 | $7,752.67 | $2,231.13 | $883,787.73 | $572,669.85 | $688,882.12 |
| 70 | $883,787.73 | $7,733.14 | $2,250.66 | $881,537.08 | $580,403.00 | $698,865.92 |
| 71 | $881,537.08 | $7,713.45 | $2,270.35 | $879,266.73 | $588,116.45 | $708,849.72 |
| 72 | $879,266.73 | $7,693.58 | $2,290.22 | $876,976.51 | $595,810.03 | $718,833.52 |
| 73 | $876,976.51 | $7,673.54 | $2,310.25 | $874,666.26 | $603,483.57 | $728,817.32 |
| 74 | $874,666.26 | $7,653.33 | $2,330.47 | $872,335.79 | $611,136.90 | $738,801.12 |
| 75 | $872,335.79 | $7,632.94 | $2,350.86 | $869,984.93 | $618,769.84 | $748,784.92 |
| 76 | $869,984.93 | $7,612.37 | $2,371.43 | $867,613.50 | $626,382.21 | $758,768.71 |
| 77 | $867,613.50 | $7,591.62 | $2,392.18 | $865,221.32 | $633,973.83 | $768,752.51 |
| 78 | $865,221.32 | $7,570.69 | $2,413.11 | $862,808.20 | $641,544.52 | $778,736.31 |
| 79 | $862,808.20 | $7,549.57 | $2,434.23 | $860,373.98 | $649,094.09 | $788,720.11 |
| 80 | $860,373.98 | $7,528.27 | $2,455.53 | $857,918.45 | $656,622.36 | $798,703.91 |
| 81 | $857,918.45 | $7,506.79 | $2,477.01 | $855,441.44 | $664,129.15 | $808,687.71 |
| 82 | $855,441.44 | $7,485.11 | $2,498.69 | $852,942.75 | $671,614.26 | $818,671.51 |
| 83 | $852,942.75 | $7,463.25 | $2,520.55 | $850,422.20 | $679,077.51 | $828,655.31 |
| 84 | $850,422.20 | $7,441.19 | $2,542.60 | $847,879.60 | $686,518.70 | $838,639.11 |
| 85 | $847,879.60 | $7,418.95 | $2,564.85 | $845,314.74 | $693,937.65 | $848,622.90 |
| 86 | $845,314.74 | $7,396.50 | $2,587.29 | $842,727.45 | $701,334.15 | $858,606.70 |
| 87 | $842,727.45 | $7,373.87 | $2,609.93 | $840,117.52 | $708,708.02 | $868,590.50 |
| 88 | $840,117.52 | $7,351.03 | $2,632.77 | $837,484.75 | $716,059.05 | $878,574.30 |
| 89 | $837,484.75 | $7,327.99 | $2,655.81 | $834,828.94 | $723,387.04 | $888,558.10 |
| 90 | $834,828.94 | $7,304.75 | $2,679.05 | $832,149.89 | $730,691.79 | $898,541.90 |
| 91 | $832,149.89 | $7,281.31 | $2,702.49 | $829,447.40 | $737,973.10 | $908,525.70 |
| 92 | $829,447.40 | $7,257.66 | $2,726.13 | $826,721.27 | $745,230.77 | $918,509.50 |
| 93 | $826,721.27 | $7,233.81 | $2,749.99 | $823,971.28 | $752,464.58 | $928,493.29 |
| 94 | $823,971.28 | $7,209.75 | $2,774.05 | $821,197.23 | $759,674.33 | $938,477.09 |
| 95 | $821,197.23 | $7,185.48 | $2,798.32 | $818,398.91 | $766,859.80 | $948,460.89 |
| 96 | $818,398.91 | $7,160.99 | $2,822.81 | $815,576.10 | $774,020.79 | $958,444.69 |
| 97 | $815,576.10 | $7,136.29 | $2,847.51 | $812,728.59 | $781,157.08 | $968,428.49 |
| 98 | $812,728.59 | $7,111.38 | $2,872.42 | $809,856.17 | $788,268.46 | $978,412.29 |
| 99 | $809,856.17 | $7,086.24 | $2,897.56 | $806,958.61 | $795,354.70 | $988,396.09 |
| 100 | $806,958.61 | $7,060.89 | $2,922.91 | $804,035.70 | $802,415.59 | $998,379.89 |
| 101 | $804,035.70 | $7,035.31 | $2,948.49 | $801,087.21 | $809,450.90 | $1,008,363.69 |
| 102 | $801,087.21 | $7,009.51 | $2,974.29 | $798,112.93 | $816,460.41 | $1,018,347.48 |
| 103 | $798,112.93 | $6,983.49 | $3,000.31 | $795,112.62 | $823,443.90 | $1,028,331.28 |
| 104 | $795,112.62 | $6,957.24 | $3,026.56 | $792,086.05 | $830,401.14 | $1,038,315.08 |
| 105 | $792,086.05 | $6,930.75 | $3,053.05 | $789,033.01 | $837,331.89 | $1,048,298.88 |
| 106 | $789,033.01 | $6,904.04 | $3,079.76 | $785,953.25 | $844,235.93 | $1,058,282.68 |
| 107 | $785,953.25 | $6,877.09 | $3,106.71 | $782,846.54 | $851,113.02 | $1,068,266.48 |
| 108 | $782,846.54 | $6,849.91 | $3,133.89 | $779,712.65 | $857,962.93 | $1,078,250.28 |
| 109 | $779,712.65 | $6,822.49 | $3,161.31 | $776,551.34 | $864,785.41 | $1,088,234.08 |
| 110 | $776,551.34 | $6,794.82 | $3,188.97 | $773,362.36 | $871,580.24 | $1,098,217.88 |
| 111 | $773,362.36 | $6,766.92 | $3,216.88 | $770,145.48 | $878,347.16 | $1,108,201.67 |
| 112 | $770,145.48 | $6,738.77 | $3,245.03 | $766,900.46 | $885,085.93 | $1,118,185.47 |
| 113 | $766,900.46 | $6,710.38 | $3,273.42 | $763,627.04 | $891,796.31 | $1,128,169.27 |
| 114 | $763,627.04 | $6,681.74 | $3,302.06 | $760,324.98 | $898,478.05 | $1,138,153.07 |
| 115 | $760,324.98 | $6,652.84 | $3,330.96 | $756,994.02 | $905,130.89 | $1,148,136.87 |
| 116 | $756,994.02 | $6,623.70 | $3,360.10 | $753,633.92 | $911,754.59 | $1,158,120.67 |
| 117 | $753,633.92 | $6,594.30 | $3,389.50 | $750,244.42 | $918,348.88 | $1,168,104.47 |
| 118 | $750,244.42 | $6,564.64 | $3,419.16 | $746,825.26 | $924,913.52 | $1,178,088.27 |
| 119 | $746,825.26 | $6,534.72 | $3,449.08 | $743,376.18 | $931,448.24 | $1,188,072.07 |
| 120 | $743,376.18 | $6,504.54 | $3,479.26 | $739,896.92 | $937,952.79 | $1,198,055.86 |
| 121 | $739,896.92 | $6,474.10 | $3,509.70 | $736,387.22 | $944,426.88 | $1,208,039.66 |
| 122 | $736,387.22 | $6,443.39 | $3,540.41 | $732,846.81 | $950,870.27 | $1,218,023.46 |
| 123 | $732,846.81 | $6,412.41 | $3,571.39 | $729,275.42 | $957,282.68 | $1,228,007.26 |
| 124 | $729,275.42 | $6,381.16 | $3,602.64 | $725,672.78 | $963,663.84 | $1,237,991.06 |
| 125 | $725,672.78 | $6,349.64 | $3,634.16 | $722,038.62 | $970,013.48 | $1,247,974.86 |
| 126 | $722,038.62 | $6,317.84 | $3,665.96 | $718,372.66 | $976,331.32 | $1,257,958.66 |
| 127 | $718,372.66 | $6,285.76 | $3,698.04 | $714,674.62 | $982,617.08 | $1,267,942.46 |
| 128 | $714,674.62 | $6,253.40 | $3,730.40 | $710,944.22 | $988,870.48 | $1,277,926.26 |
| 129 | $710,944.22 | $6,220.76 | $3,763.04 | $707,181.19 | $995,091.24 | $1,287,910.05 |
| 130 | $707,181.19 | $6,187.84 | $3,795.96 | $703,385.22 | $1,001,279.08 | $1,297,893.85 |
| 131 | $703,385.22 | $6,154.62 | $3,829.18 | $699,556.05 | $1,007,433.70 | $1,307,877.65 |
| 132 | $699,556.05 | $6,121.12 | $3,862.68 | $695,693.36 | $1,013,554.81 | $1,317,861.45 |
| 133 | $695,693.36 | $6,087.32 | $3,896.48 | $691,796.88 | $1,019,642.13 | $1,327,845.25 |
| 134 | $691,796.88 | $6,053.22 | $3,930.58 | $687,866.30 | $1,025,695.35 | $1,337,829.05 |
| 135 | $687,866.30 | $6,018.83 | $3,964.97 | $683,901.34 | $1,031,714.18 | $1,347,812.85 |
| 136 | $683,901.34 | $5,984.14 | $3,999.66 | $679,901.67 | $1,037,698.32 | $1,357,796.65 |
| 137 | $679,901.67 | $5,949.14 | $4,034.66 | $675,867.01 | $1,043,647.46 | $1,367,780.45 |
| 138 | $675,867.01 | $5,913.84 | $4,069.96 | $671,797.05 | $1,049,561.30 | $1,377,764.24 |
| 139 | $671,797.05 | $5,878.22 | $4,105.57 | $667,691.48 | $1,055,439.52 | $1,387,748.04 |
| 140 | $667,691.48 | $5,842.30 | $4,141.50 | $663,549.98 | $1,061,281.82 | $1,397,731.84 |
| 141 | $663,549.98 | $5,806.06 | $4,177.74 | $659,372.24 | $1,067,087.88 | $1,407,715.64 |
| 142 | $659,372.24 | $5,769.51 | $4,214.29 | $655,157.95 | $1,072,857.39 | $1,417,699.44 |
| 143 | $655,157.95 | $5,732.63 | $4,251.17 | $650,906.78 | $1,078,590.02 | $1,427,683.24 |
| 144 | $650,906.78 | $5,695.43 | $4,288.36 | $646,618.42 | $1,084,285.46 | $1,437,667.04 |
| 145 | $646,618.42 | $5,657.91 | $4,325.89 | $642,292.53 | $1,089,943.37 | $1,447,650.84 |
| 146 | $642,292.53 | $5,620.06 | $4,363.74 | $637,928.79 | $1,095,563.43 | $1,457,634.63 |
| 147 | $637,928.79 | $5,581.88 | $4,401.92 | $633,526.87 | $1,101,145.30 | $1,467,618.43 |
| 148 | $633,526.87 | $5,543.36 | $4,440.44 | $629,086.43 | $1,106,688.66 | $1,477,602.23 |
| 149 | $629,086.43 | $5,504.51 | $4,479.29 | $624,607.14 | $1,112,193.17 | $1,487,586.03 |
| 150 | $624,607.14 | $5,465.31 | $4,518.49 | $620,088.65 | $1,117,658.48 | $1,497,569.83 |
| 151 | $620,088.65 | $5,425.78 | $4,558.02 | $615,530.63 | $1,123,084.26 | $1,507,553.63 |
| 152 | $615,530.63 | $5,385.89 | $4,597.91 | $610,932.72 | $1,128,470.15 | $1,517,537.43 |
| 153 | $610,932.72 | $5,345.66 | $4,638.14 | $606,294.59 | $1,133,815.81 | $1,527,521.23 |
| 154 | $606,294.59 | $5,305.08 | $4,678.72 | $601,615.86 | $1,139,120.89 | $1,537,505.03 |
| 155 | $601,615.86 | $5,264.14 | $4,719.66 | $596,896.20 | $1,144,385.03 | $1,547,488.82 |
| 156 | $596,896.20 | $5,222.84 | $4,760.96 | $592,135.25 | $1,149,607.87 | $1,557,472.62 |
| 157 | $592,135.25 | $5,181.18 | $4,802.62 | $587,332.63 | $1,154,789.05 | $1,567,456.42 |
| 158 | $587,332.63 | $5,139.16 | $4,844.64 | $582,487.99 | $1,159,928.22 | $1,577,440.22 |
| 159 | $582,487.99 | $5,096.77 | $4,887.03 | $577,600.96 | $1,165,024.99 | $1,587,424.02 |
| 160 | $577,600.96 | $5,054.01 | $4,929.79 | $572,671.17 | $1,170,078.99 | $1,597,407.82 |
| 161 | $572,671.17 | $5,010.87 | $4,972.93 | $567,698.25 | $1,175,089.87 | $1,607,391.62 |
| 162 | $567,698.25 | $4,967.36 | $5,016.44 | $562,681.81 | $1,180,057.23 | $1,617,375.42 |
| 163 | $562,681.81 | $4,923.47 | $5,060.33 | $557,621.48 | $1,184,980.69 | $1,627,359.22 |
| 164 | $557,621.48 | $4,879.19 | $5,104.61 | $552,516.87 | $1,189,859.88 | $1,637,343.01 |
| 165 | $552,516.87 | $4,834.52 | $5,149.28 | $547,367.59 | $1,194,694.40 | $1,647,326.81 |
| 166 | $547,367.59 | $4,789.47 | $5,194.33 | $542,173.26 | $1,199,483.87 | $1,657,310.61 |
| 167 | $542,173.26 | $4,744.02 | $5,239.78 | $536,933.47 | $1,204,227.88 | $1,667,294.41 |
| 168 | $536,933.47 | $4,698.17 | $5,285.63 | $531,647.84 | $1,208,926.05 | $1,677,278.21 |
| 169 | $531,647.84 | $4,651.92 | $5,331.88 | $526,315.96 | $1,213,577.97 | $1,687,262.01 |
| 170 | $526,315.96 | $4,605.26 | $5,378.53 | $520,937.43 | $1,218,183.24 | $1,697,245.81 |
| 171 | $520,937.43 | $4,558.20 | $5,425.60 | $515,511.83 | $1,222,741.44 | $1,707,229.61 |
| 172 | $515,511.83 | $4,510.73 | $5,473.07 | $510,038.76 | $1,227,252.17 | $1,717,213.41 |
| 173 | $510,038.76 | $4,462.84 | $5,520.96 | $504,517.80 | $1,231,715.01 | $1,727,197.20 |
| 174 | $504,517.80 | $4,414.53 | $5,569.27 | $498,948.53 | $1,236,129.54 | $1,737,181.00 |
| 175 | $498,948.53 | $4,365.80 | $5,618.00 | $493,330.53 | $1,240,495.34 | $1,747,164.80 |
| 176 | $493,330.53 | $4,316.64 | $5,667.16 | $487,663.38 | $1,244,811.98 | $1,757,148.60 |
| 177 | $487,663.38 | $4,267.05 | $5,716.74 | $481,946.63 | $1,249,079.03 | $1,767,132.40 |
| 178 | $481,946.63 | $4,217.03 | $5,766.77 | $476,179.87 | $1,253,296.07 | $1,777,116.20 |
| 179 | $476,179.87 | $4,166.57 | $5,817.23 | $470,362.64 | $1,257,462.64 | $1,787,100.00 |
| 180 | $470,362.64 | $4,115.67 | $5,868.13 | $464,494.52 | $1,261,578.31 | $1,797,083.80 |
| 181 | $464,494.52 | $4,064.33 | $5,919.47 | $458,575.04 | $1,265,642.64 | $1,807,067.60 |
| 182 | $458,575.04 | $4,012.53 | $5,971.27 | $452,603.78 | $1,269,655.17 | $1,817,051.39 |
| 183 | $452,603.78 | $3,960.28 | $6,023.52 | $446,580.26 | $1,273,615.46 | $1,827,035.19 |
| 184 | $446,580.26 | $3,907.58 | $6,076.22 | $440,504.04 | $1,277,523.03 | $1,837,018.99 |
| 185 | $440,504.04 | $3,854.41 | $6,129.39 | $434,374.65 | $1,281,377.44 | $1,847,002.79 |
| 186 | $434,374.65 | $3,800.78 | $6,183.02 | $428,191.63 | $1,285,178.22 | $1,856,986.59 |
| 187 | $428,191.63 | $3,746.68 | $6,237.12 | $421,954.51 | $1,288,924.90 | $1,866,970.39 |
| 188 | $421,954.51 | $3,692.10 | $6,291.70 | $415,662.81 | $1,292,617.00 | $1,876,954.19 |
| 189 | $415,662.81 | $3,637.05 | $6,346.75 | $409,316.06 | $1,296,254.05 | $1,886,937.99 |
| 190 | $409,316.06 | $3,581.52 | $6,402.28 | $402,913.78 | $1,299,835.56 | $1,896,921.79 |
| 191 | $402,913.78 | $3,525.50 | $6,458.30 | $396,455.48 | $1,303,361.06 | $1,906,905.58 |
| 192 | $396,455.48 | $3,468.99 | $6,514.81 | $389,940.66 | $1,306,830.05 | $1,916,889.38 |
| 193 | $389,940.66 | $3,411.98 | $6,571.82 | $383,368.84 | $1,310,242.03 | $1,926,873.18 |
| 194 | $383,368.84 | $3,354.48 | $6,629.32 | $376,739.52 | $1,313,596.50 | $1,936,856.98 |
| 195 | $376,739.52 | $3,296.47 | $6,687.33 | $370,052.20 | $1,316,892.97 | $1,946,840.78 |
| 196 | $370,052.20 | $3,237.96 | $6,745.84 | $363,306.35 | $1,320,130.93 | $1,956,824.58 |
| 197 | $363,306.35 | $3,178.93 | $6,804.87 | $356,501.48 | $1,323,309.86 | $1,966,808.38 |
| 198 | $356,501.48 | $3,119.39 | $6,864.41 | $349,637.07 | $1,326,429.25 | $1,976,792.18 |
| 199 | $349,637.07 | $3,059.32 | $6,924.47 | $342,712.60 | $1,329,488.57 | $1,986,775.98 |
| 200 | $342,712.60 | $2,998.74 | $6,985.06 | $335,727.54 | $1,332,487.31 | $1,996,759.77 |
| 201 | $335,727.54 | $2,937.62 | $7,046.18 | $328,681.35 | $1,335,424.93 | $2,006,743.57 |
| 202 | $328,681.35 | $2,875.96 | $7,107.84 | $321,573.52 | $1,338,300.89 | $2,016,727.37 |
| 203 | $321,573.52 | $2,813.77 | $7,170.03 | $314,403.49 | $1,341,114.66 | $2,026,711.17 |
| 204 | $314,403.49 | $2,751.03 | $7,232.77 | $307,170.72 | $1,343,865.69 | $2,036,694.97 |
| 205 | $307,170.72 | $2,687.74 | $7,296.06 | $299,874.66 | $1,346,553.43 | $2,046,678.77 |
| 206 | $299,874.66 | $2,623.90 | $7,359.90 | $292,514.77 | $1,349,177.33 | $2,056,662.57 |
| 207 | $292,514.77 | $2,559.50 | $7,424.29 | $285,090.47 | $1,351,736.84 | $2,066,646.37 |
| 208 | $285,090.47 | $2,494.54 | $7,489.26 | $277,601.21 | $1,354,231.38 | $2,076,630.16 |
| 209 | $277,601.21 | $2,429.01 | $7,554.79 | $270,046.43 | $1,356,660.39 | $2,086,613.96 |
| 210 | $270,046.43 | $2,362.91 | $7,620.89 | $262,425.53 | $1,359,023.30 | $2,096,597.76 |
| 211 | $262,425.53 | $2,296.22 | $7,687.58 | $254,737.96 | $1,361,319.52 | $2,106,581.56 |
| 212 | $254,737.96 | $2,228.96 | $7,754.84 | $246,983.12 | $1,363,548.48 | $2,116,565.36 |
| 213 | $246,983.12 | $2,161.10 | $7,822.70 | $239,160.42 | $1,365,709.58 | $2,126,549.16 |
| 214 | $239,160.42 | $2,092.65 | $7,891.15 | $231,269.27 | $1,367,802.23 | $2,136,532.96 |
| 215 | $231,269.27 | $2,023.61 | $7,960.19 | $223,309.08 | $1,369,825.84 | $2,146,516.76 |
| 216 | $223,309.08 | $1,953.95 | $8,029.84 | $215,279.24 | $1,371,779.79 | $2,156,500.56 |
| 217 | $215,279.24 | $1,883.69 | $8,100.11 | $207,179.13 | $1,373,663.49 | $2,166,484.35 |
| 218 | $207,179.13 | $1,812.82 | $8,170.98 | $199,008.15 | $1,375,476.30 | $2,176,468.15 |
| 219 | $199,008.15 | $1,741.32 | $8,242.48 | $190,765.67 | $1,377,217.63 | $2,186,451.95 |
| 220 | $190,765.67 | $1,669.20 | $8,314.60 | $182,451.07 | $1,378,886.82 | $2,196,435.75 |
| 221 | $182,451.07 | $1,596.45 | $8,387.35 | $174,063.72 | $1,380,483.27 | $2,206,419.55 |
| 222 | $174,063.72 | $1,523.06 | $8,460.74 | $165,602.98 | $1,382,006.33 | $2,216,403.35 |
| 223 | $165,602.98 | $1,449.03 | $8,534.77 | $157,068.21 | $1,383,455.36 | $2,226,387.15 |
| 224 | $157,068.21 | $1,374.35 | $8,609.45 | $148,458.76 | $1,384,829.70 | $2,236,370.95 |
| 225 | $148,458.76 | $1,299.01 | $8,684.78 | $139,773.97 | $1,386,128.72 | $2,246,354.75 |
| 226 | $139,773.97 | $1,223.02 | $8,760.78 | $131,013.19 | $1,387,351.74 | $2,256,338.54 |
| 227 | $131,013.19 | $1,146.37 | $8,837.43 | $122,175.76 | $1,388,498.10 | $2,266,322.34 |
| 228 | $122,175.76 | $1,069.04 | $8,914.76 | $113,261.00 | $1,389,567.14 | $2,276,306.14 |
| 229 | $113,261.00 | $991.03 | $8,992.77 | $104,268.23 | $1,390,558.18 | $2,286,289.94 |
| 230 | $104,268.23 | $912.35 | $9,071.45 | $95,196.78 | $1,391,470.52 | $2,296,273.74 |
| 231 | $95,196.78 | $832.97 | $9,150.83 | $86,045.96 | $1,392,303.49 | $2,306,257.54 |
| 232 | $86,045.96 | $752.90 | $9,230.90 | $76,815.06 | $1,393,056.40 | $2,316,241.34 |
| 233 | $76,815.06 | $672.13 | $9,311.67 | $67,503.39 | $1,393,728.53 | $2,326,225.14 |
| 234 | $67,503.39 | $590.65 | $9,393.14 | $58,110.25 | $1,394,319.18 | $2,336,208.94 |
| 235 | $58,110.25 | $508.46 | $9,475.33 | $48,634.91 | $1,394,827.65 | $2,346,192.73 |
| 236 | $48,634.91 | $425.56 | $9,558.24 | $39,076.67 | $1,395,253.20 | $2,356,176.53 |
| 237 | $39,076.67 | $341.92 | $9,641.88 | $29,434.79 | $1,395,595.12 | $2,366,160.33 |
| 238 | $29,434.79 | $257.55 | $9,726.24 | $19,708.55 | $1,395,852.68 | $2,376,144.13 |
| 239 | $19,708.55 | $172.45 | $9,811.35 | $9,897.20 | $1,396,025.13 | $2,386,127.93 |
| 240 | $9,897.20 | $86.60 | $9,897.20 | $0.00 | $1,396,111.73 | $2,396,111.73 |