|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $5,625.00 | $860.98 | $999,139.02 | $5,625.00 | $6,485.98 |
| 2 | $999,139.02 | $5,620.16 | $865.82 | $998,273.20 | $11,245.16 | $12,971.96 |
| 3 | $998,273.20 | $5,615.29 | $870.69 | $997,402.50 | $16,860.44 | $19,457.94 |
| 4 | $997,402.50 | $5,610.39 | $875.59 | $996,526.91 | $22,470.83 | $25,943.92 |
| 5 | $996,526.91 | $5,605.46 | $880.52 | $995,646.39 | $28,076.30 | $32,429.90 |
| 6 | $995,646.39 | $5,600.51 | $885.47 | $994,760.92 | $33,676.81 | $38,915.89 |
| 7 | $994,760.92 | $5,595.53 | $890.45 | $993,870.47 | $39,272.34 | $45,401.87 |
| 8 | $993,870.47 | $5,590.52 | $895.46 | $992,975.01 | $44,862.86 | $51,887.85 |
| 9 | $992,975.01 | $5,585.48 | $900.50 | $992,074.51 | $50,448.34 | $58,373.83 |
| 10 | $992,074.51 | $5,580.42 | $905.56 | $991,168.95 | $56,028.76 | $64,859.81 |
| 11 | $991,168.95 | $5,575.33 | $910.66 | $990,258.30 | $61,604.09 | $71,345.79 |
| 12 | $990,258.30 | $5,570.20 | $915.78 | $989,342.52 | $67,174.29 | $77,831.77 |
| 13 | $989,342.52 | $5,565.05 | $920.93 | $988,421.59 | $72,739.34 | $84,317.75 |
| 14 | $988,421.59 | $5,559.87 | $926.11 | $987,495.48 | $78,299.21 | $90,803.73 |
| 15 | $987,495.48 | $5,554.66 | $931.32 | $986,564.16 | $83,853.88 | $97,289.71 |
| 16 | $986,564.16 | $5,549.42 | $936.56 | $985,627.60 | $89,403.30 | $103,775.70 |
| 17 | $985,627.60 | $5,544.16 | $941.83 | $984,685.78 | $94,947.45 | $110,261.68 |
| 18 | $984,685.78 | $5,538.86 | $947.12 | $983,738.66 | $100,486.31 | $116,747.66 |
| 19 | $983,738.66 | $5,533.53 | $952.45 | $982,786.20 | $106,019.84 | $123,233.64 |
| 20 | $982,786.20 | $5,528.17 | $957.81 | $981,828.40 | $111,548.01 | $129,719.62 |
| 21 | $981,828.40 | $5,522.78 | $963.20 | $980,865.20 | $117,070.80 | $136,205.60 |
| 22 | $980,865.20 | $5,517.37 | $968.61 | $979,896.58 | $122,588.17 | $142,691.58 |
| 23 | $979,896.58 | $5,511.92 | $974.06 | $978,922.52 | $128,100.08 | $149,177.56 |
| 24 | $978,922.52 | $5,506.44 | $979.54 | $977,942.98 | $133,606.52 | $155,663.54 |
| 25 | $977,942.98 | $5,500.93 | $985.05 | $976,957.93 | $139,107.45 | $162,149.52 |
| 26 | $976,957.93 | $5,495.39 | $990.59 | $975,967.34 | $144,602.84 | $168,635.51 |
| 27 | $975,967.34 | $5,489.82 | $996.16 | $974,971.17 | $150,092.66 | $175,121.49 |
| 28 | $974,971.17 | $5,484.21 | $1,001.77 | $973,969.40 | $155,576.87 | $181,607.47 |
| 29 | $973,969.40 | $5,478.58 | $1,007.40 | $972,962.00 | $161,055.45 | $188,093.45 |
| 30 | $972,962.00 | $5,472.91 | $1,013.07 | $971,948.93 | $166,528.36 | $194,579.43 |
| 31 | $971,948.93 | $5,467.21 | $1,018.77 | $970,930.16 | $171,995.57 | $201,065.41 |
| 32 | $970,930.16 | $5,461.48 | $1,024.50 | $969,905.66 | $177,457.05 | $207,551.39 |
| 33 | $969,905.66 | $5,455.72 | $1,030.26 | $968,875.40 | $182,912.77 | $214,037.37 |
| 34 | $968,875.40 | $5,449.92 | $1,036.06 | $967,839.35 | $188,362.70 | $220,523.35 |
| 35 | $967,839.35 | $5,444.10 | $1,041.88 | $966,797.46 | $193,806.79 | $227,009.33 |
| 36 | $966,797.46 | $5,438.24 | $1,047.75 | $965,749.72 | $199,245.03 | $233,495.31 |
| 37 | $965,749.72 | $5,432.34 | $1,053.64 | $964,696.08 | $204,677.37 | $239,981.30 |
| 38 | $964,696.08 | $5,426.42 | $1,059.57 | $963,636.51 | $210,103.79 | $246,467.28 |
| 39 | $963,636.51 | $5,420.46 | $1,065.53 | $962,570.99 | $215,524.24 | $252,953.26 |
| 40 | $962,570.99 | $5,414.46 | $1,071.52 | $961,499.47 | $220,938.70 | $259,439.24 |
| 41 | $961,499.47 | $5,408.43 | $1,077.55 | $960,421.92 | $226,347.14 | $265,925.22 |
| 42 | $960,421.92 | $5,402.37 | $1,083.61 | $959,338.31 | $231,749.51 | $272,411.20 |
| 43 | $959,338.31 | $5,396.28 | $1,089.70 | $958,248.61 | $237,145.79 | $278,897.18 |
| 44 | $958,248.61 | $5,390.15 | $1,095.83 | $957,152.78 | $242,535.94 | $285,383.16 |
| 45 | $957,152.78 | $5,383.98 | $1,102.00 | $956,050.78 | $247,919.92 | $291,869.14 |
| 46 | $956,050.78 | $5,377.79 | $1,108.20 | $954,942.58 | $253,297.71 | $298,355.12 |
| 47 | $954,942.58 | $5,371.55 | $1,114.43 | $953,828.16 | $258,669.26 | $304,841.11 |
| 48 | $953,828.16 | $5,365.28 | $1,120.70 | $952,707.46 | $264,034.54 | $311,327.09 |
| 49 | $952,707.46 | $5,358.98 | $1,127.00 | $951,580.46 | $269,393.52 | $317,813.07 |
| 50 | $951,580.46 | $5,352.64 | $1,133.34 | $950,447.12 | $274,746.16 | $324,299.05 |
| 51 | $950,447.12 | $5,346.27 | $1,139.72 | $949,307.40 | $280,092.43 | $330,785.03 |
| 52 | $949,307.40 | $5,339.85 | $1,146.13 | $948,161.27 | $285,432.28 | $337,271.01 |
| 53 | $948,161.27 | $5,333.41 | $1,152.57 | $947,008.70 | $290,765.69 | $343,756.99 |
| 54 | $947,008.70 | $5,326.92 | $1,159.06 | $945,849.64 | $296,092.61 | $350,242.97 |
| 55 | $945,849.64 | $5,320.40 | $1,165.58 | $944,684.07 | $301,413.02 | $356,728.95 |
| 56 | $944,684.07 | $5,313.85 | $1,172.13 | $943,511.93 | $306,726.87 | $363,214.93 |
| 57 | $943,511.93 | $5,307.25 | $1,178.73 | $942,333.21 | $312,034.12 | $369,700.92 |
| 58 | $942,333.21 | $5,300.62 | $1,185.36 | $941,147.85 | $317,334.75 | $376,186.90 |
| 59 | $941,147.85 | $5,293.96 | $1,192.02 | $939,955.82 | $322,628.70 | $382,672.88 |
| 60 | $939,955.82 | $5,287.25 | $1,198.73 | $938,757.10 | $327,915.95 | $389,158.86 |
| 61 | $938,757.10 | $5,280.51 | $1,205.47 | $937,551.62 | $333,196.46 | $395,644.84 |
| 62 | $937,551.62 | $5,273.73 | $1,212.25 | $936,339.37 | $338,470.19 | $402,130.82 |
| 63 | $936,339.37 | $5,266.91 | $1,219.07 | $935,120.30 | $343,737.10 | $408,616.80 |
| 64 | $935,120.30 | $5,260.05 | $1,225.93 | $933,894.37 | $348,997.15 | $415,102.78 |
| 65 | $933,894.37 | $5,253.16 | $1,232.83 | $932,661.54 | $354,250.31 | $421,588.76 |
| 66 | $932,661.54 | $5,246.22 | $1,239.76 | $931,421.78 | $359,496.53 | $428,074.74 |
| 67 | $931,421.78 | $5,239.25 | $1,246.73 | $930,175.05 | $364,735.78 | $434,560.72 |
| 68 | $930,175.05 | $5,232.23 | $1,253.75 | $928,921.30 | $369,968.01 | $441,046.71 |
| 69 | $928,921.30 | $5,225.18 | $1,260.80 | $927,660.51 | $375,193.19 | $447,532.69 |
| 70 | $927,660.51 | $5,218.09 | $1,267.89 | $926,392.61 | $380,411.28 | $454,018.67 |
| 71 | $926,392.61 | $5,210.96 | $1,275.02 | $925,117.59 | $385,622.24 | $460,504.65 |
| 72 | $925,117.59 | $5,203.79 | $1,282.19 | $923,835.40 | $390,826.03 | $466,990.63 |
| 73 | $923,835.40 | $5,196.57 | $1,289.41 | $922,545.99 | $396,022.60 | $473,476.61 |
| 74 | $922,545.99 | $5,189.32 | $1,296.66 | $921,249.33 | $401,211.92 | $479,962.59 |
| 75 | $921,249.33 | $5,182.03 | $1,303.95 | $919,945.38 | $406,393.95 | $486,448.57 |
| 76 | $919,945.38 | $5,174.69 | $1,311.29 | $918,634.09 | $411,568.64 | $492,934.55 |
| 77 | $918,634.09 | $5,167.32 | $1,318.66 | $917,315.43 | $416,735.96 | $499,420.53 |
| 78 | $917,315.43 | $5,159.90 | $1,326.08 | $915,989.34 | $421,895.86 | $505,906.52 |
| 79 | $915,989.34 | $5,152.44 | $1,333.54 | $914,655.80 | $427,048.30 | $512,392.50 |
| 80 | $914,655.80 | $5,144.94 | $1,341.04 | $913,314.76 | $432,193.24 | $518,878.48 |
| 81 | $913,314.76 | $5,137.40 | $1,348.59 | $911,966.18 | $437,330.63 | $525,364.46 |
| 82 | $911,966.18 | $5,129.81 | $1,356.17 | $910,610.00 | $442,460.44 | $531,850.44 |
| 83 | $910,610.00 | $5,122.18 | $1,363.80 | $909,246.20 | $447,582.62 | $538,336.42 |
| 84 | $909,246.20 | $5,114.51 | $1,371.47 | $907,874.73 | $452,697.13 | $544,822.40 |
| 85 | $907,874.73 | $5,106.80 | $1,379.19 | $906,495.55 | $457,803.93 | $551,308.38 |
| 86 | $906,495.55 | $5,099.04 | $1,386.94 | $905,108.60 | $462,902.97 | $557,794.36 |
| 87 | $905,108.60 | $5,091.24 | $1,394.75 | $903,713.86 | $467,994.20 | $564,280.34 |
| 88 | $903,713.86 | $5,083.39 | $1,402.59 | $902,311.27 | $473,077.59 | $570,766.32 |
| 89 | $902,311.27 | $5,075.50 | $1,410.48 | $900,900.79 | $478,153.09 | $577,252.31 |
| 90 | $900,900.79 | $5,067.57 | $1,418.41 | $899,482.37 | $483,220.66 | $583,738.29 |
| 91 | $899,482.37 | $5,059.59 | $1,426.39 | $898,055.98 | $488,280.25 | $590,224.27 |
| 92 | $898,055.98 | $5,051.56 | $1,434.42 | $896,621.57 | $493,331.81 | $596,710.25 |
| 93 | $896,621.57 | $5,043.50 | $1,442.48 | $895,179.08 | $498,375.31 | $603,196.23 |
| 94 | $895,179.08 | $5,035.38 | $1,450.60 | $893,728.48 | $503,410.69 | $609,682.21 |
| 95 | $893,728.48 | $5,027.22 | $1,458.76 | $892,269.72 | $508,437.92 | $616,168.19 |
| 96 | $892,269.72 | $5,019.02 | $1,466.96 | $890,802.76 | $513,456.93 | $622,654.17 |
| 97 | $890,802.76 | $5,010.77 | $1,475.22 | $889,327.54 | $518,467.70 | $629,140.15 |
| 98 | $889,327.54 | $5,002.47 | $1,483.51 | $887,844.03 | $523,470.17 | $635,626.13 |
| 99 | $887,844.03 | $4,994.12 | $1,491.86 | $886,352.17 | $528,464.29 | $642,112.12 |
| 100 | $886,352.17 | $4,985.73 | $1,500.25 | $884,851.92 | $533,450.02 | $648,598.10 |
| 101 | $884,851.92 | $4,977.29 | $1,508.69 | $883,343.23 | $538,427.31 | $655,084.08 |
| 102 | $883,343.23 | $4,968.81 | $1,517.18 | $881,826.06 | $543,396.12 | $661,570.06 |
| 103 | $881,826.06 | $4,960.27 | $1,525.71 | $880,300.35 | $548,356.39 | $668,056.04 |
| 104 | $880,300.35 | $4,951.69 | $1,534.29 | $878,766.06 | $553,308.08 | $674,542.02 |
| 105 | $878,766.06 | $4,943.06 | $1,542.92 | $877,223.14 | $558,251.14 | $681,028.00 |
| 106 | $877,223.14 | $4,934.38 | $1,551.60 | $875,671.54 | $563,185.52 | $687,513.98 |
| 107 | $875,671.54 | $4,925.65 | $1,560.33 | $874,111.21 | $568,111.17 | $693,999.96 |
| 108 | $874,111.21 | $4,916.88 | $1,569.11 | $872,542.10 | $573,028.05 | $700,485.94 |
| 109 | $872,542.10 | $4,908.05 | $1,577.93 | $870,964.17 | $577,936.09 | $706,971.93 |
| 110 | $870,964.17 | $4,899.17 | $1,586.81 | $869,377.36 | $582,835.27 | $713,457.91 |
| 111 | $869,377.36 | $4,890.25 | $1,595.73 | $867,781.63 | $587,725.52 | $719,943.89 |
| 112 | $867,781.63 | $4,881.27 | $1,604.71 | $866,176.92 | $592,606.79 | $726,429.87 |
| 113 | $866,176.92 | $4,872.25 | $1,613.74 | $864,563.18 | $597,479.03 | $732,915.85 |
| 114 | $864,563.18 | $4,863.17 | $1,622.81 | $862,940.37 | $602,342.20 | $739,401.83 |
| 115 | $862,940.37 | $4,854.04 | $1,631.94 | $861,308.43 | $607,196.24 | $745,887.81 |
| 116 | $861,308.43 | $4,844.86 | $1,641.12 | $859,667.31 | $612,041.10 | $752,373.79 |
| 117 | $859,667.31 | $4,835.63 | $1,650.35 | $858,016.96 | $616,876.73 | $758,859.77 |
| 118 | $858,016.96 | $4,826.35 | $1,659.64 | $856,357.32 | $621,703.07 | $765,345.75 |
| 119 | $856,357.32 | $4,817.01 | $1,668.97 | $854,688.35 | $626,520.08 | $771,831.73 |
| 120 | $854,688.35 | $4,807.62 | $1,678.36 | $853,009.99 | $631,327.71 | $778,317.72 |
| 121 | $853,009.99 | $4,798.18 | $1,687.80 | $851,322.19 | $636,125.89 | $784,803.70 |
| 122 | $851,322.19 | $4,788.69 | $1,697.29 | $849,624.90 | $640,914.57 | $791,289.68 |
| 123 | $849,624.90 | $4,779.14 | $1,706.84 | $847,918.06 | $645,693.71 | $797,775.66 |
| 124 | $847,918.06 | $4,769.54 | $1,716.44 | $846,201.61 | $650,463.25 | $804,261.64 |
| 125 | $846,201.61 | $4,759.88 | $1,726.10 | $844,475.52 | $655,223.14 | $810,747.62 |
| 126 | $844,475.52 | $4,750.17 | $1,735.81 | $842,739.71 | $659,973.31 | $817,233.60 |
| 127 | $842,739.71 | $4,740.41 | $1,745.57 | $840,994.14 | $664,713.72 | $823,719.58 |
| 128 | $840,994.14 | $4,730.59 | $1,755.39 | $839,238.75 | $669,444.32 | $830,205.56 |
| 129 | $839,238.75 | $4,720.72 | $1,765.26 | $837,473.49 | $674,165.03 | $836,691.54 |
| 130 | $837,473.49 | $4,710.79 | $1,775.19 | $835,698.30 | $678,875.82 | $843,177.53 |
| 131 | $835,698.30 | $4,700.80 | $1,785.18 | $833,913.12 | $683,576.62 | $849,663.51 |
| 132 | $833,913.12 | $4,690.76 | $1,795.22 | $832,117.90 | $688,267.39 | $856,149.49 |
| 133 | $832,117.90 | $4,680.66 | $1,805.32 | $830,312.58 | $692,948.05 | $862,635.47 |
| 134 | $830,312.58 | $4,670.51 | $1,815.47 | $828,497.11 | $697,618.56 | $869,121.45 |
| 135 | $828,497.11 | $4,660.30 | $1,825.68 | $826,671.42 | $702,278.85 | $875,607.43 |
| 136 | $826,671.42 | $4,650.03 | $1,835.95 | $824,835.47 | $706,928.88 | $882,093.41 |
| 137 | $824,835.47 | $4,639.70 | $1,846.28 | $822,989.19 | $711,568.58 | $888,579.39 |
| 138 | $822,989.19 | $4,629.31 | $1,856.67 | $821,132.52 | $716,197.89 | $895,065.37 |
| 139 | $821,132.52 | $4,618.87 | $1,867.11 | $819,265.41 | $720,816.76 | $901,551.35 |
| 140 | $819,265.41 | $4,608.37 | $1,877.61 | $817,387.80 | $725,425.13 | $908,037.34 |
| 141 | $817,387.80 | $4,597.81 | $1,888.17 | $815,499.62 | $730,022.94 | $914,523.32 |
| 142 | $815,499.62 | $4,587.19 | $1,898.80 | $813,600.83 | $734,610.12 | $921,009.30 |
| 143 | $813,600.83 | $4,576.50 | $1,909.48 | $811,691.35 | $739,186.63 | $927,495.28 |
| 144 | $811,691.35 | $4,565.76 | $1,920.22 | $809,771.13 | $743,752.39 | $933,981.26 |
| 145 | $809,771.13 | $4,554.96 | $1,931.02 | $807,840.12 | $748,307.36 | $940,467.24 |
| 146 | $807,840.12 | $4,544.10 | $1,941.88 | $805,898.24 | $752,851.46 | $946,953.22 |
| 147 | $805,898.24 | $4,533.18 | $1,952.80 | $803,945.43 | $757,384.63 | $953,439.20 |
| 148 | $803,945.43 | $4,522.19 | $1,963.79 | $801,981.64 | $761,906.83 | $959,925.18 |
| 149 | $801,981.64 | $4,511.15 | $1,974.83 | $800,006.81 | $766,417.97 | $966,411.16 |
| 150 | $800,006.81 | $4,500.04 | $1,985.94 | $798,020.87 | $770,918.01 | $972,897.14 |
| 151 | $798,020.87 | $4,488.87 | $1,997.11 | $796,023.75 | $775,406.88 | $979,383.13 |
| 152 | $796,023.75 | $4,477.63 | $2,008.35 | $794,015.41 | $779,884.51 | $985,869.11 |
| 153 | $794,015.41 | $4,466.34 | $2,019.64 | $791,995.76 | $784,350.85 | $992,355.09 |
| 154 | $791,995.76 | $4,454.98 | $2,031.00 | $789,964.76 | $788,805.83 | $998,841.07 |
| 155 | $789,964.76 | $4,443.55 | $2,042.43 | $787,922.33 | $793,249.38 | $1,005,327.05 |
| 156 | $787,922.33 | $4,432.06 | $2,053.92 | $785,868.41 | $797,681.44 | $1,011,813.03 |
| 157 | $785,868.41 | $4,420.51 | $2,065.47 | $783,802.94 | $802,101.95 | $1,018,299.01 |
| 158 | $783,802.94 | $4,408.89 | $2,077.09 | $781,725.85 | $806,510.84 | $1,024,784.99 |
| 159 | $781,725.85 | $4,397.21 | $2,088.77 | $779,637.08 | $810,908.05 | $1,031,270.97 |
| 160 | $779,637.08 | $4,385.46 | $2,100.52 | $777,536.55 | $815,293.51 | $1,037,756.95 |
| 161 | $777,536.55 | $4,373.64 | $2,112.34 | $775,424.22 | $819,667.15 | $1,044,242.94 |
| 162 | $775,424.22 | $4,361.76 | $2,124.22 | $773,300.00 | $824,028.91 | $1,050,728.92 |
| 163 | $773,300.00 | $4,349.81 | $2,136.17 | $771,163.83 | $828,378.73 | $1,057,214.90 |
| 164 | $771,163.83 | $4,337.80 | $2,148.18 | $769,015.64 | $832,716.52 | $1,063,700.88 |
| 165 | $769,015.64 | $4,325.71 | $2,160.27 | $766,855.38 | $837,042.23 | $1,070,186.86 |
| 166 | $766,855.38 | $4,313.56 | $2,172.42 | $764,682.96 | $841,355.80 | $1,076,672.84 |
| 167 | $764,682.96 | $4,301.34 | $2,184.64 | $762,498.32 | $845,657.14 | $1,083,158.82 |
| 168 | $762,498.32 | $4,289.05 | $2,196.93 | $760,301.39 | $849,946.19 | $1,089,644.80 |
| 169 | $760,301.39 | $4,276.70 | $2,209.29 | $758,092.10 | $854,222.89 | $1,096,130.78 |
| 170 | $758,092.10 | $4,264.27 | $2,221.71 | $755,870.39 | $858,487.15 | $1,102,616.76 |
| 171 | $755,870.39 | $4,251.77 | $2,234.21 | $753,636.18 | $862,738.93 | $1,109,102.75 |
| 172 | $753,636.18 | $4,239.20 | $2,246.78 | $751,389.40 | $866,978.13 | $1,115,588.73 |
| 173 | $751,389.40 | $4,226.57 | $2,259.42 | $749,129.99 | $871,204.69 | $1,122,074.71 |
| 174 | $749,129.99 | $4,213.86 | $2,272.12 | $746,857.86 | $875,418.55 | $1,128,560.69 |
| 175 | $746,857.86 | $4,201.08 | $2,284.91 | $744,572.96 | $879,619.63 | $1,135,046.67 |
| 176 | $744,572.96 | $4,188.22 | $2,297.76 | $742,275.20 | $883,807.85 | $1,141,532.65 |
| 177 | $742,275.20 | $4,175.30 | $2,310.68 | $739,964.52 | $887,983.15 | $1,148,018.63 |
| 178 | $739,964.52 | $4,162.30 | $2,323.68 | $737,640.83 | $892,145.45 | $1,154,504.61 |
| 179 | $737,640.83 | $4,149.23 | $2,336.75 | $735,304.08 | $896,294.68 | $1,160,990.59 |
| 180 | $735,304.08 | $4,136.09 | $2,349.90 | $732,954.19 | $900,430.76 | $1,167,476.57 |
| 181 | $732,954.19 | $4,122.87 | $2,363.11 | $730,591.07 | $904,553.63 | $1,173,962.55 |
| 182 | $730,591.07 | $4,109.57 | $2,376.41 | $728,214.67 | $908,663.20 | $1,180,448.54 |
| 183 | $728,214.67 | $4,096.21 | $2,389.77 | $725,824.89 | $912,759.41 | $1,186,934.52 |
| 184 | $725,824.89 | $4,082.77 | $2,403.22 | $723,421.68 | $916,842.18 | $1,193,420.50 |
| 185 | $723,421.68 | $4,069.25 | $2,416.73 | $721,004.94 | $920,911.42 | $1,199,906.48 |
| 186 | $721,004.94 | $4,055.65 | $2,430.33 | $718,574.62 | $924,967.08 | $1,206,392.46 |
| 187 | $718,574.62 | $4,041.98 | $2,444.00 | $716,130.62 | $929,009.06 | $1,212,878.44 |
| 188 | $716,130.62 | $4,028.23 | $2,457.75 | $713,672.87 | $933,037.29 | $1,219,364.42 |
| 189 | $713,672.87 | $4,014.41 | $2,471.57 | $711,201.30 | $937,051.70 | $1,225,850.40 |
| 190 | $711,201.30 | $4,000.51 | $2,485.47 | $708,715.83 | $941,052.21 | $1,232,336.38 |
| 191 | $708,715.83 | $3,986.53 | $2,499.45 | $706,216.37 | $945,038.74 | $1,238,822.36 |
| 192 | $706,216.37 | $3,972.47 | $2,513.51 | $703,702.86 | $949,011.20 | $1,245,308.35 |
| 193 | $703,702.86 | $3,958.33 | $2,527.65 | $701,175.21 | $952,969.53 | $1,251,794.33 |
| 194 | $701,175.21 | $3,944.11 | $2,541.87 | $698,633.34 | $956,913.64 | $1,258,280.31 |
| 195 | $698,633.34 | $3,929.81 | $2,556.17 | $696,077.17 | $960,843.46 | $1,264,766.29 |
| 196 | $696,077.17 | $3,915.43 | $2,570.55 | $693,506.62 | $964,758.89 | $1,271,252.27 |
| 197 | $693,506.62 | $3,900.97 | $2,585.01 | $690,921.61 | $968,659.86 | $1,277,738.25 |
| 198 | $690,921.61 | $3,886.43 | $2,599.55 | $688,322.07 | $972,546.30 | $1,284,224.23 |
| 199 | $688,322.07 | $3,871.81 | $2,614.17 | $685,707.90 | $976,418.11 | $1,290,710.21 |
| 200 | $685,707.90 | $3,857.11 | $2,628.87 | $683,079.02 | $980,275.22 | $1,297,196.19 |
| 201 | $683,079.02 | $3,842.32 | $2,643.66 | $680,435.36 | $984,117.54 | $1,303,682.17 |
| 202 | $680,435.36 | $3,827.45 | $2,658.53 | $677,776.83 | $987,944.99 | $1,310,168.16 |
| 203 | $677,776.83 | $3,812.49 | $2,673.49 | $675,103.34 | $991,757.48 | $1,316,654.14 |
| 204 | $675,103.34 | $3,797.46 | $2,688.52 | $672,414.82 | $995,554.94 | $1,323,140.12 |
| 205 | $672,414.82 | $3,782.33 | $2,703.65 | $669,711.17 | $999,337.27 | $1,329,626.10 |
| 206 | $669,711.17 | $3,767.13 | $2,718.86 | $666,992.32 | $1,003,104.40 | $1,336,112.08 |
| 207 | $666,992.32 | $3,751.83 | $2,734.15 | $664,258.17 | $1,006,856.23 | $1,342,598.06 |
| 208 | $664,258.17 | $3,736.45 | $2,749.53 | $661,508.64 | $1,010,592.68 | $1,349,084.04 |
| 209 | $661,508.64 | $3,720.99 | $2,764.99 | $658,743.64 | $1,014,313.67 | $1,355,570.02 |
| 210 | $658,743.64 | $3,705.43 | $2,780.55 | $655,963.10 | $1,018,019.10 | $1,362,056.00 |
| 211 | $655,963.10 | $3,689.79 | $2,796.19 | $653,166.91 | $1,021,708.89 | $1,368,541.98 |
| 212 | $653,166.91 | $3,674.06 | $2,811.92 | $650,354.99 | $1,025,382.95 | $1,375,027.96 |
| 213 | $650,354.99 | $3,658.25 | $2,827.73 | $647,527.26 | $1,029,041.20 | $1,381,513.95 |
| 214 | $647,527.26 | $3,642.34 | $2,843.64 | $644,683.62 | $1,032,683.54 | $1,387,999.93 |
| 215 | $644,683.62 | $3,626.35 | $2,859.64 | $641,823.98 | $1,036,309.89 | $1,394,485.91 |
| 216 | $641,823.98 | $3,610.26 | $2,875.72 | $638,948.26 | $1,039,920.15 | $1,400,971.89 |
| 217 | $638,948.26 | $3,594.08 | $2,891.90 | $636,056.36 | $1,043,514.23 | $1,407,457.87 |
| 218 | $636,056.36 | $3,577.82 | $2,908.16 | $633,148.20 | $1,047,092.05 | $1,413,943.85 |
| 219 | $633,148.20 | $3,561.46 | $2,924.52 | $630,223.68 | $1,050,653.51 | $1,420,429.83 |
| 220 | $630,223.68 | $3,545.01 | $2,940.97 | $627,282.70 | $1,054,198.52 | $1,426,915.81 |
| 221 | $627,282.70 | $3,528.47 | $2,957.52 | $624,325.19 | $1,057,726.98 | $1,433,401.79 |
| 222 | $624,325.19 | $3,511.83 | $2,974.15 | $621,351.04 | $1,061,238.81 | $1,439,887.77 |
| 223 | $621,351.04 | $3,495.10 | $2,990.88 | $618,360.15 | $1,064,733.91 | $1,446,373.76 |
| 224 | $618,360.15 | $3,478.28 | $3,007.71 | $615,352.45 | $1,068,212.19 | $1,452,859.74 |
| 225 | $615,352.45 | $3,461.36 | $3,024.62 | $612,327.83 | $1,071,673.54 | $1,459,345.72 |
| 226 | $612,327.83 | $3,444.34 | $3,041.64 | $609,286.19 | $1,075,117.89 | $1,465,831.70 |
| 227 | $609,286.19 | $3,427.23 | $3,058.75 | $606,227.44 | $1,078,545.12 | $1,472,317.68 |
| 228 | $606,227.44 | $3,410.03 | $3,075.95 | $603,151.49 | $1,081,955.15 | $1,478,803.66 |
| 229 | $603,151.49 | $3,392.73 | $3,093.25 | $600,058.24 | $1,085,347.88 | $1,485,289.64 |
| 230 | $600,058.24 | $3,375.33 | $3,110.65 | $596,947.58 | $1,088,723.21 | $1,491,775.62 |
| 231 | $596,947.58 | $3,357.83 | $3,128.15 | $593,819.43 | $1,092,081.04 | $1,498,261.60 |
| 232 | $593,819.43 | $3,340.23 | $3,145.75 | $590,673.69 | $1,095,421.27 | $1,504,747.58 |
| 233 | $590,673.69 | $3,322.54 | $3,163.44 | $587,510.24 | $1,098,743.81 | $1,511,233.57 |
| 234 | $587,510.24 | $3,304.75 | $3,181.24 | $584,329.01 | $1,102,048.55 | $1,517,719.55 |
| 235 | $584,329.01 | $3,286.85 | $3,199.13 | $581,129.88 | $1,105,335.41 | $1,524,205.53 |
| 236 | $581,129.88 | $3,268.86 | $3,217.13 | $577,912.75 | $1,108,604.26 | $1,530,691.51 |
| 237 | $577,912.75 | $3,250.76 | $3,235.22 | $574,677.53 | $1,111,855.02 | $1,537,177.49 |
| 238 | $574,677.53 | $3,232.56 | $3,253.42 | $571,424.11 | $1,115,087.58 | $1,543,663.47 |
| 239 | $571,424.11 | $3,214.26 | $3,271.72 | $568,152.39 | $1,118,301.84 | $1,550,149.45 |
| 240 | $568,152.39 | $3,195.86 | $3,290.12 | $564,862.27 | $1,121,497.70 | $1,556,635.43 |
| 241 | $564,862.27 | $3,177.35 | $3,308.63 | $561,553.64 | $1,124,675.05 | $1,563,121.41 |
| 242 | $561,553.64 | $3,158.74 | $3,327.24 | $558,226.39 | $1,127,833.79 | $1,569,607.39 |
| 243 | $558,226.39 | $3,140.02 | $3,345.96 | $554,880.44 | $1,130,973.81 | $1,576,093.37 |
| 244 | $554,880.44 | $3,121.20 | $3,364.78 | $551,515.66 | $1,134,095.01 | $1,582,579.36 |
| 245 | $551,515.66 | $3,102.28 | $3,383.71 | $548,131.95 | $1,137,197.29 | $1,589,065.34 |
| 246 | $548,131.95 | $3,083.24 | $3,402.74 | $544,729.21 | $1,140,280.53 | $1,595,551.32 |
| 247 | $544,729.21 | $3,064.10 | $3,421.88 | $541,307.34 | $1,143,344.63 | $1,602,037.30 |
| 248 | $541,307.34 | $3,044.85 | $3,441.13 | $537,866.21 | $1,146,389.49 | $1,608,523.28 |
| 249 | $537,866.21 | $3,025.50 | $3,460.48 | $534,405.72 | $1,149,414.99 | $1,615,009.26 |
| 250 | $534,405.72 | $3,006.03 | $3,479.95 | $530,925.78 | $1,152,421.02 | $1,621,495.24 |
| 251 | $530,925.78 | $2,986.46 | $3,499.52 | $527,426.25 | $1,155,407.48 | $1,627,981.22 |
| 252 | $527,426.25 | $2,966.77 | $3,519.21 | $523,907.04 | $1,158,374.25 | $1,634,467.20 |
| 253 | $523,907.04 | $2,946.98 | $3,539.00 | $520,368.04 | $1,161,321.22 | $1,640,953.18 |
| 254 | $520,368.04 | $2,927.07 | $3,558.91 | $516,809.13 | $1,164,248.30 | $1,647,439.17 |
| 255 | $516,809.13 | $2,907.05 | $3,578.93 | $513,230.20 | $1,167,155.35 | $1,653,925.15 |
| 256 | $513,230.20 | $2,886.92 | $3,599.06 | $509,631.14 | $1,170,042.27 | $1,660,411.13 |
| 257 | $509,631.14 | $2,866.68 | $3,619.31 | $506,011.83 | $1,172,908.94 | $1,666,897.11 |
| 258 | $506,011.83 | $2,846.32 | $3,639.66 | $502,372.17 | $1,175,755.26 | $1,673,383.09 |
| 259 | $502,372.17 | $2,825.84 | $3,660.14 | $498,712.03 | $1,178,581.10 | $1,679,869.07 |
| 260 | $498,712.03 | $2,805.26 | $3,680.73 | $495,031.31 | $1,181,386.36 | $1,686,355.05 |
| 261 | $495,031.31 | $2,784.55 | $3,701.43 | $491,329.88 | $1,184,170.91 | $1,692,841.03 |
| 262 | $491,329.88 | $2,763.73 | $3,722.25 | $487,607.63 | $1,186,934.64 | $1,699,327.01 |
| 263 | $487,607.63 | $2,742.79 | $3,743.19 | $483,864.44 | $1,189,677.43 | $1,705,812.99 |
| 264 | $483,864.44 | $2,721.74 | $3,764.24 | $480,100.19 | $1,192,399.17 | $1,712,298.97 |
| 265 | $480,100.19 | $2,700.56 | $3,785.42 | $476,314.78 | $1,195,099.73 | $1,718,784.96 |
| 266 | $476,314.78 | $2,679.27 | $3,806.71 | $472,508.07 | $1,197,779.00 | $1,725,270.94 |
| 267 | $472,508.07 | $2,657.86 | $3,828.12 | $468,679.94 | $1,200,436.86 | $1,731,756.92 |
| 268 | $468,679.94 | $2,636.32 | $3,849.66 | $464,830.29 | $1,203,073.19 | $1,738,242.90 |
| 269 | $464,830.29 | $2,614.67 | $3,871.31 | $460,958.98 | $1,205,687.86 | $1,744,728.88 |
| 270 | $460,958.98 | $2,592.89 | $3,893.09 | $457,065.89 | $1,208,280.75 | $1,751,214.86 |
| 271 | $457,065.89 | $2,571.00 | $3,914.99 | $453,150.90 | $1,210,851.75 | $1,757,700.84 |
| 272 | $453,150.90 | $2,548.97 | $3,937.01 | $449,213.90 | $1,213,400.72 | $1,764,186.82 |
| 273 | $449,213.90 | $2,526.83 | $3,959.15 | $445,254.74 | $1,215,927.55 | $1,770,672.80 |
| 274 | $445,254.74 | $2,504.56 | $3,981.42 | $441,273.32 | $1,218,432.11 | $1,777,158.78 |
| 275 | $441,273.32 | $2,482.16 | $4,003.82 | $437,269.50 | $1,220,914.27 | $1,783,644.77 |
| 276 | $437,269.50 | $2,459.64 | $4,026.34 | $433,243.16 | $1,223,373.91 | $1,790,130.75 |
| 277 | $433,243.16 | $2,436.99 | $4,048.99 | $429,194.17 | $1,225,810.90 | $1,796,616.73 |
| 278 | $429,194.17 | $2,414.22 | $4,071.76 | $425,122.41 | $1,228,225.12 | $1,803,102.71 |
| 279 | $425,122.41 | $2,391.31 | $4,094.67 | $421,027.74 | $1,230,616.43 | $1,809,588.69 |
| 280 | $421,027.74 | $2,368.28 | $4,117.70 | $416,910.04 | $1,232,984.71 | $1,816,074.67 |
| 281 | $416,910.04 | $2,345.12 | $4,140.86 | $412,769.18 | $1,235,329.83 | $1,822,560.65 |
| 282 | $412,769.18 | $2,321.83 | $4,164.15 | $408,605.03 | $1,237,651.66 | $1,829,046.63 |
| 283 | $408,605.03 | $2,298.40 | $4,187.58 | $404,417.45 | $1,239,950.06 | $1,835,532.61 |
| 284 | $404,417.45 | $2,274.85 | $4,211.13 | $400,206.32 | $1,242,224.91 | $1,842,018.59 |
| 285 | $400,206.32 | $2,251.16 | $4,234.82 | $395,971.50 | $1,244,476.07 | $1,848,504.58 |
| 286 | $395,971.50 | $2,227.34 | $4,258.64 | $391,712.85 | $1,246,703.41 | $1,854,990.56 |
| 287 | $391,712.85 | $2,203.38 | $4,282.60 | $387,430.26 | $1,248,906.80 | $1,861,476.54 |
| 288 | $387,430.26 | $2,179.30 | $4,306.69 | $383,123.57 | $1,251,086.09 | $1,867,962.52 |
| 289 | $383,123.57 | $2,155.07 | $4,330.91 | $378,792.66 | $1,253,241.16 | $1,874,448.50 |
| 290 | $378,792.66 | $2,130.71 | $4,355.27 | $374,437.39 | $1,255,371.87 | $1,880,934.48 |
| 291 | $374,437.39 | $2,106.21 | $4,379.77 | $370,057.62 | $1,257,478.08 | $1,887,420.46 |
| 292 | $370,057.62 | $2,081.57 | $4,404.41 | $365,653.21 | $1,259,559.65 | $1,893,906.44 |
| 293 | $365,653.21 | $2,056.80 | $4,429.18 | $361,224.03 | $1,261,616.45 | $1,900,392.42 |
| 294 | $361,224.03 | $2,031.89 | $4,454.10 | $356,769.93 | $1,263,648.34 | $1,906,878.40 |
| 295 | $356,769.93 | $2,006.83 | $4,479.15 | $352,290.78 | $1,265,655.17 | $1,913,364.38 |
| 296 | $352,290.78 | $1,981.64 | $4,504.35 | $347,786.44 | $1,267,636.81 | $1,919,850.37 |
| 297 | $347,786.44 | $1,956.30 | $4,529.68 | $343,256.76 | $1,269,593.10 | $1,926,336.35 |
| 298 | $343,256.76 | $1,930.82 | $4,555.16 | $338,701.60 | $1,271,523.92 | $1,932,822.33 |
| 299 | $338,701.60 | $1,905.20 | $4,580.78 | $334,120.81 | $1,273,429.12 | $1,939,308.31 |
| 300 | $334,120.81 | $1,879.43 | $4,606.55 | $329,514.26 | $1,275,308.55 | $1,945,794.29 |
| 301 | $329,514.26 | $1,853.52 | $4,632.46 | $324,881.80 | $1,277,162.07 | $1,952,280.27 |
| 302 | $324,881.80 | $1,827.46 | $4,658.52 | $320,223.28 | $1,278,989.53 | $1,958,766.25 |
| 303 | $320,223.28 | $1,801.26 | $4,684.73 | $315,538.55 | $1,280,790.78 | $1,965,252.23 |
| 304 | $315,538.55 | $1,774.90 | $4,711.08 | $310,827.47 | $1,282,565.69 | $1,971,738.21 |
| 305 | $310,827.47 | $1,748.40 | $4,737.58 | $306,089.90 | $1,284,314.09 | $1,978,224.19 |
| 306 | $306,089.90 | $1,721.76 | $4,764.23 | $301,325.67 | $1,286,035.85 | $1,984,710.18 |
| 307 | $301,325.67 | $1,694.96 | $4,791.02 | $296,534.65 | $1,287,730.80 | $1,991,196.16 |
| 308 | $296,534.65 | $1,668.01 | $4,817.97 | $291,716.67 | $1,289,398.81 | $1,997,682.14 |
| 309 | $291,716.67 | $1,640.91 | $4,845.07 | $286,871.60 | $1,291,039.72 | $2,004,168.12 |
| 310 | $286,871.60 | $1,613.65 | $4,872.33 | $281,999.27 | $1,292,653.37 | $2,010,654.10 |
| 311 | $281,999.27 | $1,586.25 | $4,899.74 | $277,099.54 | $1,294,239.62 | $2,017,140.08 |
| 312 | $277,099.54 | $1,558.68 | $4,927.30 | $272,172.24 | $1,295,798.30 | $2,023,626.06 |
| 313 | $272,172.24 | $1,530.97 | $4,955.01 | $267,217.23 | $1,297,329.27 | $2,030,112.04 |
| 314 | $267,217.23 | $1,503.10 | $4,982.88 | $262,234.34 | $1,298,832.37 | $2,036,598.02 |
| 315 | $262,234.34 | $1,475.07 | $5,010.91 | $257,223.43 | $1,300,307.44 | $2,043,084.00 |
| 316 | $257,223.43 | $1,446.88 | $5,039.10 | $252,184.33 | $1,301,754.32 | $2,049,569.99 |
| 317 | $252,184.33 | $1,418.54 | $5,067.44 | $247,116.89 | $1,303,172.85 | $2,056,055.97 |
| 318 | $247,116.89 | $1,390.03 | $5,095.95 | $242,020.94 | $1,304,562.89 | $2,062,541.95 |
| 319 | $242,020.94 | $1,361.37 | $5,124.61 | $236,896.33 | $1,305,924.25 | $2,069,027.93 |
| 320 | $236,896.33 | $1,332.54 | $5,153.44 | $231,742.89 | $1,307,256.80 | $2,075,513.91 |
| 321 | $231,742.89 | $1,303.55 | $5,182.43 | $226,560.46 | $1,308,560.35 | $2,081,999.89 |
| 322 | $226,560.46 | $1,274.40 | $5,211.58 | $221,348.88 | $1,309,834.75 | $2,088,485.87 |
| 323 | $221,348.88 | $1,245.09 | $5,240.89 | $216,107.99 | $1,311,079.84 | $2,094,971.85 |
| 324 | $216,107.99 | $1,215.61 | $5,270.37 | $210,837.61 | $1,312,295.45 | $2,101,457.83 |
| 325 | $210,837.61 | $1,185.96 | $5,300.02 | $205,537.60 | $1,313,481.41 | $2,107,943.81 |
| 326 | $205,537.60 | $1,156.15 | $5,329.83 | $200,207.76 | $1,314,637.56 | $2,114,429.79 |
| 327 | $200,207.76 | $1,126.17 | $5,359.81 | $194,847.95 | $1,315,763.73 | $2,120,915.78 |
| 328 | $194,847.95 | $1,096.02 | $5,389.96 | $189,457.99 | $1,316,859.75 | $2,127,401.76 |
| 329 | $189,457.99 | $1,065.70 | $5,420.28 | $184,037.71 | $1,317,925.45 | $2,133,887.74 |
| 330 | $184,037.71 | $1,035.21 | $5,450.77 | $178,586.94 | $1,318,960.66 | $2,140,373.72 |
| 331 | $178,586.94 | $1,004.55 | $5,481.43 | $173,105.51 | $1,319,965.21 | $2,146,859.70 |
| 332 | $173,105.51 | $973.72 | $5,512.26 | $167,593.25 | $1,320,938.93 | $2,153,345.68 |
| 333 | $167,593.25 | $942.71 | $5,543.27 | $162,049.98 | $1,321,881.64 | $2,159,831.66 |
| 334 | $162,049.98 | $911.53 | $5,574.45 | $156,475.53 | $1,322,793.17 | $2,166,317.64 |
| 335 | $156,475.53 | $880.17 | $5,605.81 | $150,869.72 | $1,323,673.35 | $2,172,803.62 |
| 336 | $150,869.72 | $848.64 | $5,637.34 | $145,232.39 | $1,324,521.99 | $2,179,289.60 |
| 337 | $145,232.39 | $816.93 | $5,669.05 | $139,563.34 | $1,325,338.92 | $2,185,775.59 |
| 338 | $139,563.34 | $785.04 | $5,700.94 | $133,862.40 | $1,326,123.97 | $2,192,261.57 |
| 339 | $133,862.40 | $752.98 | $5,733.00 | $128,129.39 | $1,326,876.94 | $2,198,747.55 |
| 340 | $128,129.39 | $720.73 | $5,765.25 | $122,364.14 | $1,327,597.67 | $2,205,233.53 |
| 341 | $122,364.14 | $688.30 | $5,797.68 | $116,566.46 | $1,328,285.97 | $2,211,719.51 |
| 342 | $116,566.46 | $655.69 | $5,830.29 | $110,736.16 | $1,328,941.65 | $2,218,205.49 |
| 343 | $110,736.16 | $622.89 | $5,863.09 | $104,873.07 | $1,329,564.55 | $2,224,691.47 |
| 344 | $104,873.07 | $589.91 | $5,896.07 | $98,977.00 | $1,330,154.46 | $2,231,177.45 |
| 345 | $98,977.00 | $556.75 | $5,929.24 | $93,047.77 | $1,330,711.20 | $2,237,663.43 |
| 346 | $93,047.77 | $523.39 | $5,962.59 | $87,085.18 | $1,331,234.60 | $2,244,149.41 |
| 347 | $87,085.18 | $489.85 | $5,996.13 | $81,089.05 | $1,331,724.45 | $2,250,635.40 |
| 348 | $81,089.05 | $456.13 | $6,029.86 | $75,059.20 | $1,332,180.58 | $2,257,121.38 |
| 349 | $75,059.20 | $422.21 | $6,063.77 | $68,995.43 | $1,332,602.78 | $2,263,607.36 |
| 350 | $68,995.43 | $388.10 | $6,097.88 | $62,897.55 | $1,332,990.88 | $2,270,093.34 |
| 351 | $62,897.55 | $353.80 | $6,132.18 | $56,765.36 | $1,333,344.68 | $2,276,579.32 |
| 352 | $56,765.36 | $319.31 | $6,166.68 | $50,598.69 | $1,333,663.99 | $2,283,065.30 |
| 353 | $50,598.69 | $284.62 | $6,201.36 | $44,397.32 | $1,333,948.60 | $2,289,551.28 |
| 354 | $44,397.32 | $249.73 | $6,236.25 | $38,161.08 | $1,334,198.34 | $2,296,037.26 |
| 355 | $38,161.08 | $214.66 | $6,271.32 | $31,889.75 | $1,334,413.00 | $2,302,523.24 |
| 356 | $31,889.75 | $179.38 | $6,306.60 | $25,583.15 | $1,334,592.38 | $2,309,009.22 |
| 357 | $25,583.15 | $143.91 | $6,342.08 | $19,241.08 | $1,334,736.28 | $2,315,495.20 |
| 358 | $19,241.08 | $108.23 | $6,377.75 | $12,863.33 | $1,334,844.51 | $2,321,981.19 |
| 359 | $12,863.33 | $72.36 | $6,413.62 | $6,449.70 | $1,334,916.87 | $2,328,467.17 |
| 360 | $6,449.70 | $36.28 | $6,449.70 | $-0.00 | $1,334,953.15 | $2,334,953.15 |