|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,008,000.00 | $5,670.00 | $867.87 | $1,007,132.13 | $5,670.00 | $6,537.87 |
| 2 | $1,007,132.13 | $5,665.12 | $872.75 | $1,006,259.38 | $11,335.12 | $13,075.74 |
| 3 | $1,006,259.38 | $5,660.21 | $877.66 | $1,005,381.72 | $16,995.33 | $19,613.61 |
| 4 | $1,005,381.72 | $5,655.27 | $882.60 | $1,004,499.12 | $22,650.60 | $26,151.48 |
| 5 | $1,004,499.12 | $5,650.31 | $887.56 | $1,003,611.56 | $28,300.91 | $32,689.34 |
| 6 | $1,003,611.56 | $5,645.32 | $892.55 | $1,002,719.01 | $33,946.22 | $39,227.21 |
| 7 | $1,002,719.01 | $5,640.29 | $897.57 | $1,001,821.43 | $39,586.52 | $45,765.08 |
| 8 | $1,001,821.43 | $5,635.25 | $902.62 | $1,000,918.81 | $45,221.76 | $52,302.95 |
| 9 | $1,000,918.81 | $5,630.17 | $907.70 | $1,000,011.11 | $50,851.93 | $58,840.82 |
| 10 | $1,000,011.11 | $5,625.06 | $912.81 | $999,098.30 | $56,476.99 | $65,378.69 |
| 11 | $999,098.30 | $5,619.93 | $917.94 | $998,180.36 | $62,096.92 | $71,916.56 |
| 12 | $998,180.36 | $5,614.76 | $923.10 | $997,257.26 | $67,711.69 | $78,454.43 |
| 13 | $997,257.26 | $5,609.57 | $928.30 | $996,328.96 | $73,321.26 | $84,992.29 |
| 14 | $996,328.96 | $5,604.35 | $933.52 | $995,395.44 | $78,925.61 | $91,530.16 |
| 15 | $995,395.44 | $5,599.10 | $938.77 | $994,456.68 | $84,524.71 | $98,068.03 |
| 16 | $994,456.68 | $5,593.82 | $944.05 | $993,512.63 | $90,118.53 | $104,605.90 |
| 17 | $993,512.63 | $5,588.51 | $949.36 | $992,563.26 | $95,707.03 | $111,143.77 |
| 18 | $992,563.26 | $5,583.17 | $954.70 | $991,608.56 | $101,290.20 | $117,681.64 |
| 19 | $991,608.56 | $5,577.80 | $960.07 | $990,648.49 | $106,868.00 | $124,219.51 |
| 20 | $990,648.49 | $5,572.40 | $965.47 | $989,683.02 | $112,440.40 | $130,757.38 |
| 21 | $989,683.02 | $5,566.97 | $970.90 | $988,712.12 | $118,007.37 | $137,295.25 |
| 22 | $988,712.12 | $5,561.51 | $976.36 | $987,735.76 | $123,568.87 | $143,833.11 |
| 23 | $987,735.76 | $5,556.01 | $981.86 | $986,753.90 | $129,124.89 | $150,370.98 |
| 24 | $986,753.90 | $5,550.49 | $987.38 | $985,766.52 | $134,675.38 | $156,908.85 |
| 25 | $985,766.52 | $5,544.94 | $992.93 | $984,773.59 | $140,220.31 | $163,446.72 |
| 26 | $984,773.59 | $5,539.35 | $998.52 | $983,775.07 | $145,759.66 | $169,984.59 |
| 27 | $983,775.07 | $5,533.73 | $1,004.13 | $982,770.94 | $151,293.40 | $176,522.46 |
| 28 | $982,770.94 | $5,528.09 | $1,009.78 | $981,761.16 | $156,821.49 | $183,060.33 |
| 29 | $981,761.16 | $5,522.41 | $1,015.46 | $980,745.70 | $162,343.89 | $189,598.20 |
| 30 | $980,745.70 | $5,516.69 | $1,021.17 | $979,724.52 | $167,860.59 | $196,136.06 |
| 31 | $979,724.52 | $5,510.95 | $1,026.92 | $978,697.60 | $173,371.54 | $202,673.93 |
| 32 | $978,697.60 | $5,505.17 | $1,032.69 | $977,664.91 | $178,876.71 | $209,211.80 |
| 33 | $977,664.91 | $5,499.37 | $1,038.50 | $976,626.41 | $184,376.08 | $215,749.67 |
| 34 | $976,626.41 | $5,493.52 | $1,044.35 | $975,582.06 | $189,869.60 | $222,287.54 |
| 35 | $975,582.06 | $5,487.65 | $1,050.22 | $974,531.84 | $195,357.25 | $228,825.41 |
| 36 | $974,531.84 | $5,481.74 | $1,056.13 | $973,475.71 | $200,838.99 | $235,363.28 |
| 37 | $973,475.71 | $5,475.80 | $1,062.07 | $972,413.65 | $206,314.79 | $241,901.15 |
| 38 | $972,413.65 | $5,469.83 | $1,068.04 | $971,345.60 | $211,784.62 | $248,439.01 |
| 39 | $971,345.60 | $5,463.82 | $1,074.05 | $970,271.55 | $217,248.44 | $254,976.88 |
| 40 | $970,271.55 | $5,457.78 | $1,080.09 | $969,191.46 | $222,706.21 | $261,514.75 |
| 41 | $969,191.46 | $5,451.70 | $1,086.17 | $968,105.30 | $228,157.92 | $268,052.62 |
| 42 | $968,105.30 | $5,445.59 | $1,092.28 | $967,013.02 | $233,603.51 | $274,590.49 |
| 43 | $967,013.02 | $5,439.45 | $1,098.42 | $965,914.60 | $239,042.96 | $281,128.36 |
| 44 | $965,914.60 | $5,433.27 | $1,104.60 | $964,810.00 | $244,476.23 | $287,666.23 |
| 45 | $964,810.00 | $5,427.06 | $1,110.81 | $963,699.19 | $249,903.28 | $294,204.10 |
| 46 | $963,699.19 | $5,420.81 | $1,117.06 | $962,582.13 | $255,324.09 | $300,741.97 |
| 47 | $962,582.13 | $5,414.52 | $1,123.34 | $961,458.78 | $260,738.62 | $307,279.83 |
| 48 | $961,458.78 | $5,408.21 | $1,129.66 | $960,329.12 | $266,146.82 | $313,817.70 |
| 49 | $960,329.12 | $5,401.85 | $1,136.02 | $959,193.10 | $271,548.67 | $320,355.57 |
| 50 | $959,193.10 | $5,395.46 | $1,142.41 | $958,050.69 | $276,944.13 | $326,893.44 |
| 51 | $958,050.69 | $5,389.04 | $1,148.83 | $956,901.86 | $282,333.17 | $333,431.31 |
| 52 | $956,901.86 | $5,382.57 | $1,155.30 | $955,746.56 | $287,715.74 | $339,969.18 |
| 53 | $955,746.56 | $5,376.07 | $1,161.79 | $954,584.77 | $293,091.82 | $346,507.05 |
| 54 | $954,584.77 | $5,369.54 | $1,168.33 | $953,416.44 | $298,461.36 | $353,044.92 |
| 55 | $953,416.44 | $5,362.97 | $1,174.90 | $952,241.54 | $303,824.32 | $359,582.78 |
| 56 | $952,241.54 | $5,356.36 | $1,181.51 | $951,060.03 | $309,180.68 | $366,120.65 |
| 57 | $951,060.03 | $5,349.71 | $1,188.16 | $949,871.87 | $314,530.39 | $372,658.52 |
| 58 | $949,871.87 | $5,343.03 | $1,194.84 | $948,677.03 | $319,873.42 | $379,196.39 |
| 59 | $948,677.03 | $5,336.31 | $1,201.56 | $947,475.47 | $325,209.73 | $385,734.26 |
| 60 | $947,475.47 | $5,329.55 | $1,208.32 | $946,267.15 | $330,539.28 | $392,272.13 |
| 61 | $946,267.15 | $5,322.75 | $1,215.12 | $945,052.04 | $335,862.03 | $398,810.00 |
| 62 | $945,052.04 | $5,315.92 | $1,221.95 | $943,830.08 | $341,177.95 | $405,347.87 |
| 63 | $943,830.08 | $5,309.04 | $1,228.82 | $942,601.26 | $346,487.00 | $411,885.74 |
| 64 | $942,601.26 | $5,302.13 | $1,235.74 | $941,365.52 | $351,789.13 | $418,423.60 |
| 65 | $941,365.52 | $5,295.18 | $1,242.69 | $940,122.84 | $357,084.31 | $424,961.47 |
| 66 | $940,122.84 | $5,288.19 | $1,249.68 | $938,873.16 | $362,372.50 | $431,499.34 |
| 67 | $938,873.16 | $5,281.16 | $1,256.71 | $937,616.45 | $367,653.66 | $438,037.21 |
| 68 | $937,616.45 | $5,274.09 | $1,263.78 | $936,352.67 | $372,927.75 | $444,575.08 |
| 69 | $936,352.67 | $5,266.98 | $1,270.89 | $935,081.79 | $378,194.74 | $451,112.95 |
| 70 | $935,081.79 | $5,259.84 | $1,278.03 | $933,803.76 | $383,454.57 | $457,650.82 |
| 71 | $933,803.76 | $5,252.65 | $1,285.22 | $932,518.53 | $388,707.22 | $464,188.69 |
| 72 | $932,518.53 | $5,245.42 | $1,292.45 | $931,226.08 | $393,952.64 | $470,726.55 |
| 73 | $931,226.08 | $5,238.15 | $1,299.72 | $929,926.36 | $399,190.78 | $477,264.42 |
| 74 | $929,926.36 | $5,230.84 | $1,307.03 | $928,619.33 | $404,421.62 | $483,802.29 |
| 75 | $928,619.33 | $5,223.48 | $1,314.39 | $927,304.94 | $409,645.10 | $490,340.16 |
| 76 | $927,304.94 | $5,216.09 | $1,321.78 | $925,983.16 | $414,861.19 | $496,878.03 |
| 77 | $925,983.16 | $5,208.66 | $1,329.21 | $924,653.95 | $420,069.85 | $503,415.90 |
| 78 | $924,653.95 | $5,201.18 | $1,336.69 | $923,317.26 | $425,271.03 | $509,953.77 |
| 79 | $923,317.26 | $5,193.66 | $1,344.21 | $921,973.05 | $430,464.69 | $516,491.64 |
| 80 | $921,973.05 | $5,186.10 | $1,351.77 | $920,621.28 | $435,650.78 | $523,029.51 |
| 81 | $920,621.28 | $5,178.49 | $1,359.37 | $919,261.90 | $440,829.28 | $529,567.37 |
| 82 | $919,261.90 | $5,170.85 | $1,367.02 | $917,894.88 | $446,000.13 | $536,105.24 |
| 83 | $917,894.88 | $5,163.16 | $1,374.71 | $916,520.17 | $451,163.29 | $542,643.11 |
| 84 | $916,520.17 | $5,155.43 | $1,382.44 | $915,137.73 | $456,318.71 | $549,180.98 |
| 85 | $915,137.73 | $5,147.65 | $1,390.22 | $913,747.51 | $461,466.36 | $555,718.85 |
| 86 | $913,747.51 | $5,139.83 | $1,398.04 | $912,349.47 | $466,606.19 | $562,256.72 |
| 87 | $912,349.47 | $5,131.97 | $1,405.90 | $910,943.57 | $471,738.16 | $568,794.59 |
| 88 | $910,943.57 | $5,124.06 | $1,413.81 | $909,529.76 | $476,862.21 | $575,332.46 |
| 89 | $909,529.76 | $5,116.10 | $1,421.76 | $908,107.99 | $481,978.32 | $581,870.32 |
| 90 | $908,107.99 | $5,108.11 | $1,429.76 | $906,678.23 | $487,086.43 | $588,408.19 |
| 91 | $906,678.23 | $5,100.07 | $1,437.80 | $905,240.43 | $492,186.49 | $594,946.06 |
| 92 | $905,240.43 | $5,091.98 | $1,445.89 | $903,794.54 | $497,278.47 | $601,483.93 |
| 93 | $903,794.54 | $5,083.84 | $1,454.02 | $902,340.51 | $502,362.31 | $608,021.80 |
| 94 | $902,340.51 | $5,075.67 | $1,462.20 | $900,878.31 | $507,437.98 | $614,559.67 |
| 95 | $900,878.31 | $5,067.44 | $1,470.43 | $899,407.88 | $512,505.42 | $621,097.54 |
| 96 | $899,407.88 | $5,059.17 | $1,478.70 | $897,929.18 | $517,564.59 | $627,635.41 |
| 97 | $897,929.18 | $5,050.85 | $1,487.02 | $896,442.17 | $522,615.44 | $634,173.27 |
| 98 | $896,442.17 | $5,042.49 | $1,495.38 | $894,946.78 | $527,657.93 | $640,711.14 |
| 99 | $894,946.78 | $5,034.08 | $1,503.79 | $893,442.99 | $532,692.00 | $647,249.01 |
| 100 | $893,442.99 | $5,025.62 | $1,512.25 | $891,930.74 | $537,717.62 | $653,786.88 |
| 101 | $891,930.74 | $5,017.11 | $1,520.76 | $890,409.98 | $542,734.73 | $660,324.75 |
| 102 | $890,409.98 | $5,008.56 | $1,529.31 | $888,880.67 | $547,743.29 | $666,862.62 |
| 103 | $888,880.67 | $4,999.95 | $1,537.92 | $887,342.75 | $552,743.24 | $673,400.49 |
| 104 | $887,342.75 | $4,991.30 | $1,546.57 | $885,796.19 | $557,734.54 | $679,938.36 |
| 105 | $885,796.19 | $4,982.60 | $1,555.27 | $884,240.92 | $562,717.15 | $686,476.23 |
| 106 | $884,240.92 | $4,973.86 | $1,564.01 | $882,676.91 | $567,691.00 | $693,014.09 |
| 107 | $882,676.91 | $4,965.06 | $1,572.81 | $881,104.10 | $572,656.06 | $699,551.96 |
| 108 | $881,104.10 | $4,956.21 | $1,581.66 | $879,522.44 | $577,612.27 | $706,089.83 |
| 109 | $879,522.44 | $4,947.31 | $1,590.56 | $877,931.88 | $582,559.58 | $712,627.70 |
| 110 | $877,931.88 | $4,938.37 | $1,599.50 | $876,332.38 | $587,497.95 | $719,165.57 |
| 111 | $876,332.38 | $4,929.37 | $1,608.50 | $874,723.88 | $592,427.32 | $725,703.44 |
| 112 | $874,723.88 | $4,920.32 | $1,617.55 | $873,106.33 | $597,347.64 | $732,241.31 |
| 113 | $873,106.33 | $4,911.22 | $1,626.65 | $871,479.69 | $602,258.87 | $738,779.18 |
| 114 | $871,479.69 | $4,902.07 | $1,635.80 | $869,843.89 | $607,160.94 | $745,317.04 |
| 115 | $869,843.89 | $4,892.87 | $1,645.00 | $868,198.90 | $612,053.81 | $751,854.91 |
| 116 | $868,198.90 | $4,883.62 | $1,654.25 | $866,544.65 | $616,937.43 | $758,392.78 |
| 117 | $866,544.65 | $4,874.31 | $1,663.56 | $864,881.09 | $621,811.74 | $764,930.65 |
| 118 | $864,881.09 | $4,864.96 | $1,672.91 | $863,208.18 | $626,676.70 | $771,468.52 |
| 119 | $863,208.18 | $4,855.55 | $1,682.32 | $861,525.86 | $631,532.24 | $778,006.39 |
| 120 | $861,525.86 | $4,846.08 | $1,691.79 | $859,834.07 | $636,378.33 | $784,544.26 |
| 121 | $859,834.07 | $4,836.57 | $1,701.30 | $858,132.77 | $641,214.89 | $791,082.13 |
| 122 | $858,132.77 | $4,827.00 | $1,710.87 | $856,421.90 | $646,041.89 | $797,620.00 |
| 123 | $856,421.90 | $4,817.37 | $1,720.50 | $854,701.40 | $650,859.26 | $804,157.86 |
| 124 | $854,701.40 | $4,807.70 | $1,730.17 | $852,971.23 | $655,666.96 | $810,695.73 |
| 125 | $852,971.23 | $4,797.96 | $1,739.91 | $851,231.32 | $660,464.92 | $817,233.60 |
| 126 | $851,231.32 | $4,788.18 | $1,749.69 | $849,481.63 | $665,253.10 | $823,771.47 |
| 127 | $849,481.63 | $4,778.33 | $1,759.53 | $847,722.09 | $670,031.43 | $830,309.34 |
| 128 | $847,722.09 | $4,768.44 | $1,769.43 | $845,952.66 | $674,799.87 | $836,847.21 |
| 129 | $845,952.66 | $4,758.48 | $1,779.39 | $844,173.28 | $679,558.35 | $843,385.08 |
| 130 | $844,173.28 | $4,748.47 | $1,789.39 | $842,383.88 | $684,306.83 | $849,922.95 |
| 131 | $842,383.88 | $4,738.41 | $1,799.46 | $840,584.42 | $689,045.24 | $856,460.81 |
| 132 | $840,584.42 | $4,728.29 | $1,809.58 | $838,774.84 | $693,773.53 | $862,998.68 |
| 133 | $838,774.84 | $4,718.11 | $1,819.76 | $836,955.08 | $698,491.63 | $869,536.55 |
| 134 | $836,955.08 | $4,707.87 | $1,830.00 | $835,125.09 | $703,199.51 | $876,074.42 |
| 135 | $835,125.09 | $4,697.58 | $1,840.29 | $833,284.79 | $707,897.08 | $882,612.29 |
| 136 | $833,284.79 | $4,687.23 | $1,850.64 | $831,434.15 | $712,584.31 | $889,150.16 |
| 137 | $831,434.15 | $4,676.82 | $1,861.05 | $829,573.10 | $717,261.13 | $895,688.03 |
| 138 | $829,573.10 | $4,666.35 | $1,871.52 | $827,701.58 | $721,927.48 | $902,225.90 |
| 139 | $827,701.58 | $4,655.82 | $1,882.05 | $825,819.53 | $726,583.30 | $908,763.77 |
| 140 | $825,819.53 | $4,645.23 | $1,892.63 | $823,926.90 | $731,228.53 | $915,301.63 |
| 141 | $823,926.90 | $4,634.59 | $1,903.28 | $822,023.62 | $735,863.12 | $921,839.50 |
| 142 | $822,023.62 | $4,623.88 | $1,913.99 | $820,109.63 | $740,487.01 | $928,377.37 |
| 143 | $820,109.63 | $4,613.12 | $1,924.75 | $818,184.88 | $745,100.12 | $934,915.24 |
| 144 | $818,184.88 | $4,602.29 | $1,935.58 | $816,249.30 | $749,702.41 | $941,453.11 |
| 145 | $816,249.30 | $4,591.40 | $1,946.47 | $814,302.84 | $754,293.81 | $947,990.98 |
| 146 | $814,302.84 | $4,580.45 | $1,957.42 | $812,345.42 | $758,874.27 | $954,528.85 |
| 147 | $812,345.42 | $4,569.44 | $1,968.43 | $810,377.00 | $763,443.71 | $961,066.72 |
| 148 | $810,377.00 | $4,558.37 | $1,979.50 | $808,397.50 | $768,002.08 | $967,604.58 |
| 149 | $808,397.50 | $4,547.24 | $1,990.63 | $806,406.86 | $772,549.32 | $974,142.45 |
| 150 | $806,406.86 | $4,536.04 | $2,001.83 | $804,405.03 | $777,085.36 | $980,680.32 |
| 151 | $804,405.03 | $4,524.78 | $2,013.09 | $802,391.94 | $781,610.13 | $987,218.19 |
| 152 | $802,391.94 | $4,513.45 | $2,024.41 | $800,367.53 | $786,123.59 | $993,756.06 |
| 153 | $800,367.53 | $4,502.07 | $2,035.80 | $798,331.73 | $790,625.66 | $1,000,293.93 |
| 154 | $798,331.73 | $4,490.62 | $2,047.25 | $796,284.47 | $795,116.27 | $1,006,831.80 |
| 155 | $796,284.47 | $4,479.10 | $2,058.77 | $794,225.71 | $799,595.37 | $1,013,369.67 |
| 156 | $794,225.71 | $4,467.52 | $2,070.35 | $792,155.36 | $804,062.89 | $1,019,907.53 |
| 157 | $792,155.36 | $4,455.87 | $2,081.99 | $790,073.36 | $808,518.77 | $1,026,445.40 |
| 158 | $790,073.36 | $4,444.16 | $2,093.71 | $787,979.66 | $812,962.93 | $1,032,983.27 |
| 159 | $787,979.66 | $4,432.39 | $2,105.48 | $785,874.17 | $817,395.31 | $1,039,521.14 |
| 160 | $785,874.17 | $4,420.54 | $2,117.33 | $783,756.85 | $821,815.86 | $1,046,059.01 |
| 161 | $783,756.85 | $4,408.63 | $2,129.24 | $781,627.61 | $826,224.49 | $1,052,596.88 |
| 162 | $781,627.61 | $4,396.66 | $2,141.21 | $779,486.40 | $830,621.14 | $1,059,134.75 |
| 163 | $779,486.40 | $4,384.61 | $2,153.26 | $777,333.14 | $835,005.75 | $1,065,672.62 |
| 164 | $777,333.14 | $4,372.50 | $2,165.37 | $775,167.77 | $839,378.25 | $1,072,210.49 |
| 165 | $775,167.77 | $4,360.32 | $2,177.55 | $772,990.22 | $843,738.57 | $1,078,748.35 |
| 166 | $772,990.22 | $4,348.07 | $2,189.80 | $770,800.42 | $848,086.64 | $1,085,286.22 |
| 167 | $770,800.42 | $4,335.75 | $2,202.12 | $768,598.30 | $852,422.39 | $1,091,824.09 |
| 168 | $768,598.30 | $4,323.37 | $2,214.50 | $766,383.80 | $856,745.76 | $1,098,361.96 |
| 169 | $766,383.80 | $4,310.91 | $2,226.96 | $764,156.84 | $861,056.67 | $1,104,899.83 |
| 170 | $764,156.84 | $4,298.38 | $2,239.49 | $761,917.35 | $865,355.05 | $1,111,437.70 |
| 171 | $761,917.35 | $4,285.79 | $2,252.08 | $759,665.27 | $869,640.84 | $1,117,975.57 |
| 172 | $759,665.27 | $4,273.12 | $2,264.75 | $757,400.52 | $873,913.95 | $1,124,513.44 |
| 173 | $757,400.52 | $4,260.38 | $2,277.49 | $755,123.03 | $878,174.33 | $1,131,051.30 |
| 174 | $755,123.03 | $4,247.57 | $2,290.30 | $752,832.73 | $882,421.90 | $1,137,589.17 |
| 175 | $752,832.73 | $4,234.68 | $2,303.18 | $750,529.54 | $886,656.58 | $1,144,127.04 |
| 176 | $750,529.54 | $4,221.73 | $2,316.14 | $748,213.40 | $890,878.31 | $1,150,664.91 |
| 177 | $748,213.40 | $4,208.70 | $2,329.17 | $745,884.23 | $895,087.01 | $1,157,202.78 |
| 178 | $745,884.23 | $4,195.60 | $2,342.27 | $743,541.96 | $899,282.61 | $1,163,740.65 |
| 179 | $743,541.96 | $4,182.42 | $2,355.45 | $741,186.52 | $903,465.03 | $1,170,278.52 |
| 180 | $741,186.52 | $4,169.17 | $2,368.69 | $738,817.82 | $907,634.21 | $1,176,816.39 |
| 181 | $738,817.82 | $4,155.85 | $2,382.02 | $736,435.80 | $911,790.06 | $1,183,354.26 |
| 182 | $736,435.80 | $4,142.45 | $2,395.42 | $734,040.39 | $915,932.51 | $1,189,892.12 |
| 183 | $734,040.39 | $4,128.98 | $2,408.89 | $731,631.49 | $920,061.49 | $1,196,429.99 |
| 184 | $731,631.49 | $4,115.43 | $2,422.44 | $729,209.05 | $924,176.91 | $1,202,967.86 |
| 185 | $729,209.05 | $4,101.80 | $2,436.07 | $726,772.98 | $928,278.72 | $1,209,505.73 |
| 186 | $726,772.98 | $4,088.10 | $2,449.77 | $724,323.21 | $932,366.81 | $1,216,043.60 |
| 187 | $724,323.21 | $4,074.32 | $2,463.55 | $721,859.66 | $936,441.13 | $1,222,581.47 |
| 188 | $721,859.66 | $4,060.46 | $2,477.41 | $719,382.25 | $940,501.59 | $1,229,119.34 |
| 189 | $719,382.25 | $4,046.53 | $2,491.34 | $716,890.91 | $944,548.12 | $1,235,657.21 |
| 190 | $716,890.91 | $4,032.51 | $2,505.36 | $714,385.55 | $948,580.63 | $1,242,195.07 |
| 191 | $714,385.55 | $4,018.42 | $2,519.45 | $711,866.10 | $952,599.05 | $1,248,732.94 |
| 192 | $711,866.10 | $4,004.25 | $2,533.62 | $709,332.48 | $956,603.29 | $1,255,270.81 |
| 193 | $709,332.48 | $3,990.00 | $2,547.87 | $706,784.61 | $960,593.29 | $1,261,808.68 |
| 194 | $706,784.61 | $3,975.66 | $2,562.21 | $704,222.40 | $964,568.95 | $1,268,346.55 |
| 195 | $704,222.40 | $3,961.25 | $2,576.62 | $701,645.78 | $968,530.20 | $1,274,884.42 |
| 196 | $701,645.78 | $3,946.76 | $2,591.11 | $699,054.67 | $972,476.96 | $1,281,422.29 |
| 197 | $699,054.67 | $3,932.18 | $2,605.69 | $696,448.99 | $976,409.14 | $1,287,960.16 |
| 198 | $696,448.99 | $3,917.53 | $2,620.34 | $693,828.64 | $980,326.67 | $1,294,498.03 |
| 199 | $693,828.64 | $3,902.79 | $2,635.08 | $691,193.56 | $984,229.46 | $1,301,035.89 |
| 200 | $691,193.56 | $3,887.96 | $2,649.91 | $688,543.66 | $988,117.42 | $1,307,573.76 |
| 201 | $688,543.66 | $3,873.06 | $2,664.81 | $685,878.85 | $991,990.48 | $1,314,111.63 |
| 202 | $685,878.85 | $3,858.07 | $2,679.80 | $683,199.05 | $995,848.55 | $1,320,649.50 |
| 203 | $683,199.05 | $3,842.99 | $2,694.87 | $680,504.17 | $999,691.54 | $1,327,187.37 |
| 204 | $680,504.17 | $3,827.84 | $2,710.03 | $677,794.14 | $1,003,519.38 | $1,333,725.24 |
| 205 | $677,794.14 | $3,812.59 | $2,725.28 | $675,068.86 | $1,007,331.97 | $1,340,263.11 |
| 206 | $675,068.86 | $3,797.26 | $2,740.61 | $672,328.26 | $1,011,129.23 | $1,346,800.98 |
| 207 | $672,328.26 | $3,781.85 | $2,756.02 | $669,572.23 | $1,014,911.08 | $1,353,338.84 |
| 208 | $669,572.23 | $3,766.34 | $2,771.53 | $666,800.71 | $1,018,677.42 | $1,359,876.71 |
| 209 | $666,800.71 | $3,750.75 | $2,787.11 | $664,013.59 | $1,022,428.17 | $1,366,414.58 |
| 210 | $664,013.59 | $3,735.08 | $2,802.79 | $661,210.80 | $1,026,163.25 | $1,372,952.45 |
| 211 | $661,210.80 | $3,719.31 | $2,818.56 | $658,392.24 | $1,029,882.56 | $1,379,490.32 |
| 212 | $658,392.24 | $3,703.46 | $2,834.41 | $655,557.83 | $1,033,586.02 | $1,386,028.19 |
| 213 | $655,557.83 | $3,687.51 | $2,850.36 | $652,707.47 | $1,037,273.53 | $1,392,566.06 |
| 214 | $652,707.47 | $3,671.48 | $2,866.39 | $649,841.08 | $1,040,945.01 | $1,399,103.93 |
| 215 | $649,841.08 | $3,655.36 | $2,882.51 | $646,958.57 | $1,044,600.37 | $1,405,641.79 |
| 216 | $646,958.57 | $3,639.14 | $2,898.73 | $644,059.85 | $1,048,239.51 | $1,412,179.66 |
| 217 | $644,059.85 | $3,622.84 | $2,915.03 | $641,144.81 | $1,051,862.35 | $1,418,717.53 |
| 218 | $641,144.81 | $3,606.44 | $2,931.43 | $638,213.38 | $1,055,468.79 | $1,425,255.40 |
| 219 | $638,213.38 | $3,589.95 | $2,947.92 | $635,265.47 | $1,059,058.74 | $1,431,793.27 |
| 220 | $635,265.47 | $3,573.37 | $2,964.50 | $632,300.96 | $1,062,632.10 | $1,438,331.14 |
| 221 | $632,300.96 | $3,556.69 | $2,981.18 | $629,319.79 | $1,066,188.80 | $1,444,869.01 |
| 222 | $629,319.79 | $3,539.92 | $2,997.95 | $626,321.84 | $1,069,728.72 | $1,451,406.88 |
| 223 | $626,321.84 | $3,523.06 | $3,014.81 | $623,307.04 | $1,073,251.78 | $1,457,944.75 |
| 224 | $623,307.04 | $3,506.10 | $3,031.77 | $620,275.27 | $1,076,757.88 | $1,464,482.61 |
| 225 | $620,275.27 | $3,489.05 | $3,048.82 | $617,226.45 | $1,080,246.93 | $1,471,020.48 |
| 226 | $617,226.45 | $3,471.90 | $3,065.97 | $614,160.48 | $1,083,718.83 | $1,477,558.35 |
| 227 | $614,160.48 | $3,454.65 | $3,083.22 | $611,077.26 | $1,087,173.48 | $1,484,096.22 |
| 228 | $611,077.26 | $3,437.31 | $3,100.56 | $607,976.70 | $1,090,610.79 | $1,490,634.09 |
| 229 | $607,976.70 | $3,419.87 | $3,118.00 | $604,858.70 | $1,094,030.66 | $1,497,171.96 |
| 230 | $604,858.70 | $3,402.33 | $3,135.54 | $601,723.16 | $1,097,432.99 | $1,503,709.83 |
| 231 | $601,723.16 | $3,384.69 | $3,153.18 | $598,569.99 | $1,100,817.68 | $1,510,247.70 |
| 232 | $598,569.99 | $3,366.96 | $3,170.91 | $595,399.08 | $1,104,184.64 | $1,516,785.56 |
| 233 | $595,399.08 | $3,349.12 | $3,188.75 | $592,210.33 | $1,107,533.76 | $1,523,323.43 |
| 234 | $592,210.33 | $3,331.18 | $3,206.69 | $589,003.64 | $1,110,864.94 | $1,529,861.30 |
| 235 | $589,003.64 | $3,313.15 | $3,224.72 | $585,778.92 | $1,114,178.09 | $1,536,399.17 |
| 236 | $585,778.92 | $3,295.01 | $3,242.86 | $582,536.06 | $1,117,473.10 | $1,542,937.04 |
| 237 | $582,536.06 | $3,276.77 | $3,261.10 | $579,274.95 | $1,120,749.86 | $1,549,474.91 |
| 238 | $579,274.95 | $3,258.42 | $3,279.45 | $575,995.50 | $1,124,008.28 | $1,556,012.78 |
| 239 | $575,995.50 | $3,239.97 | $3,297.89 | $572,697.61 | $1,127,248.26 | $1,562,550.65 |
| 240 | $572,697.61 | $3,221.42 | $3,316.44 | $569,381.17 | $1,130,469.68 | $1,569,088.52 |
| 241 | $569,381.17 | $3,202.77 | $3,335.10 | $566,046.07 | $1,133,672.45 | $1,575,626.38 |
| 242 | $566,046.07 | $3,184.01 | $3,353.86 | $562,692.21 | $1,136,856.46 | $1,582,164.25 |
| 243 | $562,692.21 | $3,165.14 | $3,372.73 | $559,319.48 | $1,140,021.60 | $1,588,702.12 |
| 244 | $559,319.48 | $3,146.17 | $3,391.70 | $555,927.78 | $1,143,167.77 | $1,595,239.99 |
| 245 | $555,927.78 | $3,127.09 | $3,410.78 | $552,517.01 | $1,146,294.87 | $1,601,777.86 |
| 246 | $552,517.01 | $3,107.91 | $3,429.96 | $549,087.05 | $1,149,402.78 | $1,608,315.73 |
| 247 | $549,087.05 | $3,088.61 | $3,449.25 | $545,637.79 | $1,152,491.39 | $1,614,853.60 |
| 248 | $545,637.79 | $3,069.21 | $3,468.66 | $542,169.14 | $1,155,560.60 | $1,621,391.47 |
| 249 | $542,169.14 | $3,049.70 | $3,488.17 | $538,680.97 | $1,158,610.31 | $1,627,929.33 |
| 250 | $538,680.97 | $3,030.08 | $3,507.79 | $535,173.18 | $1,161,640.39 | $1,634,467.20 |
| 251 | $535,173.18 | $3,010.35 | $3,527.52 | $531,645.66 | $1,164,650.73 | $1,641,005.07 |
| 252 | $531,645.66 | $2,990.51 | $3,547.36 | $528,098.30 | $1,167,641.24 | $1,647,542.94 |
| 253 | $528,098.30 | $2,970.55 | $3,567.32 | $524,530.98 | $1,170,611.79 | $1,654,080.81 |
| 254 | $524,530.98 | $2,950.49 | $3,587.38 | $520,943.60 | $1,173,562.28 | $1,660,618.68 |
| 255 | $520,943.60 | $2,930.31 | $3,607.56 | $517,336.04 | $1,176,492.59 | $1,667,156.55 |
| 256 | $517,336.04 | $2,910.02 | $3,627.85 | $513,708.19 | $1,179,402.60 | $1,673,694.42 |
| 257 | $513,708.19 | $2,889.61 | $3,648.26 | $510,059.93 | $1,182,292.21 | $1,680,232.29 |
| 258 | $510,059.93 | $2,869.09 | $3,668.78 | $506,391.15 | $1,185,161.30 | $1,686,770.15 |
| 259 | $506,391.15 | $2,848.45 | $3,689.42 | $502,701.73 | $1,188,009.75 | $1,693,308.02 |
| 260 | $502,701.73 | $2,827.70 | $3,710.17 | $498,991.56 | $1,190,837.45 | $1,699,845.89 |
| 261 | $498,991.56 | $2,806.83 | $3,731.04 | $495,260.51 | $1,193,644.28 | $1,706,383.76 |
| 262 | $495,260.51 | $2,785.84 | $3,752.03 | $491,508.49 | $1,196,430.12 | $1,712,921.63 |
| 263 | $491,508.49 | $2,764.74 | $3,773.13 | $487,735.35 | $1,199,194.85 | $1,719,459.50 |
| 264 | $487,735.35 | $2,743.51 | $3,794.36 | $483,941.00 | $1,201,938.36 | $1,725,997.37 |
| 265 | $483,941.00 | $2,722.17 | $3,815.70 | $480,125.29 | $1,204,660.53 | $1,732,535.24 |
| 266 | $480,125.29 | $2,700.70 | $3,837.16 | $476,288.13 | $1,207,361.23 | $1,739,073.10 |
| 267 | $476,288.13 | $2,679.12 | $3,858.75 | $472,429.38 | $1,210,040.36 | $1,745,610.97 |
| 268 | $472,429.38 | $2,657.42 | $3,880.45 | $468,548.93 | $1,212,697.77 | $1,752,148.84 |
| 269 | $468,548.93 | $2,635.59 | $3,902.28 | $464,646.65 | $1,215,333.36 | $1,758,686.71 |
| 270 | $464,646.65 | $2,613.64 | $3,924.23 | $460,722.42 | $1,217,947.00 | $1,765,224.58 |
| 271 | $460,722.42 | $2,591.56 | $3,946.31 | $456,776.11 | $1,220,538.56 | $1,771,762.45 |
| 272 | $456,776.11 | $2,569.37 | $3,968.50 | $452,807.61 | $1,223,107.93 | $1,778,300.32 |
| 273 | $452,807.61 | $2,547.04 | $3,990.83 | $448,816.78 | $1,225,654.97 | $1,784,838.19 |
| 274 | $448,816.78 | $2,524.59 | $4,013.27 | $444,803.51 | $1,228,179.56 | $1,791,376.05 |
| 275 | $444,803.51 | $2,502.02 | $4,035.85 | $440,767.66 | $1,230,681.58 | $1,797,913.92 |
| 276 | $440,767.66 | $2,479.32 | $4,058.55 | $436,709.11 | $1,233,160.90 | $1,804,451.79 |
| 277 | $436,709.11 | $2,456.49 | $4,081.38 | $432,627.73 | $1,235,617.39 | $1,810,989.66 |
| 278 | $432,627.73 | $2,433.53 | $4,104.34 | $428,523.39 | $1,238,050.92 | $1,817,527.53 |
| 279 | $428,523.39 | $2,410.44 | $4,127.42 | $424,395.97 | $1,240,461.36 | $1,824,065.40 |
| 280 | $424,395.97 | $2,387.23 | $4,150.64 | $420,245.32 | $1,242,848.59 | $1,830,603.27 |
| 281 | $420,245.32 | $2,363.88 | $4,173.99 | $416,071.33 | $1,245,212.47 | $1,837,141.14 |
| 282 | $416,071.33 | $2,340.40 | $4,197.47 | $411,873.87 | $1,247,552.87 | $1,843,679.01 |
| 283 | $411,873.87 | $2,316.79 | $4,221.08 | $407,652.79 | $1,249,869.66 | $1,850,216.87 |
| 284 | $407,652.79 | $2,293.05 | $4,244.82 | $403,407.97 | $1,252,162.71 | $1,856,754.74 |
| 285 | $403,407.97 | $2,269.17 | $4,268.70 | $399,139.27 | $1,254,431.88 | $1,863,292.61 |
| 286 | $399,139.27 | $2,245.16 | $4,292.71 | $394,846.56 | $1,256,677.04 | $1,869,830.48 |
| 287 | $394,846.56 | $2,221.01 | $4,316.86 | $390,529.70 | $1,258,898.05 | $1,876,368.35 |
| 288 | $390,529.70 | $2,196.73 | $4,341.14 | $386,188.56 | $1,261,094.78 | $1,882,906.22 |
| 289 | $386,188.56 | $2,172.31 | $4,365.56 | $381,823.00 | $1,263,267.09 | $1,889,444.09 |
| 290 | $381,823.00 | $2,147.75 | $4,390.11 | $377,432.89 | $1,265,414.84 | $1,895,981.96 |
| 291 | $377,432.89 | $2,123.06 | $4,414.81 | $373,018.08 | $1,267,537.90 | $1,902,519.82 |
| 292 | $373,018.08 | $2,098.23 | $4,439.64 | $368,578.44 | $1,269,636.13 | $1,909,057.69 |
| 293 | $368,578.44 | $2,073.25 | $4,464.62 | $364,113.82 | $1,271,709.39 | $1,915,595.56 |
| 294 | $364,113.82 | $2,048.14 | $4,489.73 | $359,624.09 | $1,273,757.53 | $1,922,133.43 |
| 295 | $359,624.09 | $2,022.89 | $4,514.98 | $355,109.11 | $1,275,780.41 | $1,928,671.30 |
| 296 | $355,109.11 | $1,997.49 | $4,540.38 | $350,568.73 | $1,277,777.90 | $1,935,209.17 |
| 297 | $350,568.73 | $1,971.95 | $4,565.92 | $346,002.81 | $1,279,749.85 | $1,941,747.04 |
| 298 | $346,002.81 | $1,946.27 | $4,591.60 | $341,411.21 | $1,281,696.11 | $1,948,284.91 |
| 299 | $341,411.21 | $1,920.44 | $4,617.43 | $336,793.78 | $1,283,616.55 | $1,954,822.78 |
| 300 | $336,793.78 | $1,894.46 | $4,643.40 | $332,150.37 | $1,285,511.02 | $1,961,360.64 |
| 301 | $332,150.37 | $1,868.35 | $4,669.52 | $327,480.85 | $1,287,379.36 | $1,967,898.51 |
| 302 | $327,480.85 | $1,842.08 | $4,695.79 | $322,785.06 | $1,289,221.44 | $1,974,436.38 |
| 303 | $322,785.06 | $1,815.67 | $4,722.20 | $318,062.86 | $1,291,037.11 | $1,980,974.25 |
| 304 | $318,062.86 | $1,789.10 | $4,748.77 | $313,314.09 | $1,292,826.21 | $1,987,512.12 |
| 305 | $313,314.09 | $1,762.39 | $4,775.48 | $308,538.62 | $1,294,588.60 | $1,994,049.99 |
| 306 | $308,538.62 | $1,735.53 | $4,802.34 | $303,736.28 | $1,296,324.13 | $2,000,587.86 |
| 307 | $303,736.28 | $1,708.52 | $4,829.35 | $298,906.93 | $1,298,032.65 | $2,007,125.73 |
| 308 | $298,906.93 | $1,681.35 | $4,856.52 | $294,050.41 | $1,299,714.00 | $2,013,663.59 |
| 309 | $294,050.41 | $1,654.03 | $4,883.84 | $289,166.57 | $1,301,368.04 | $2,020,201.46 |
| 310 | $289,166.57 | $1,626.56 | $4,911.31 | $284,255.27 | $1,302,994.60 | $2,026,739.33 |
| 311 | $284,255.27 | $1,598.94 | $4,938.93 | $279,316.33 | $1,304,593.53 | $2,033,277.20 |
| 312 | $279,316.33 | $1,571.15 | $4,966.71 | $274,349.62 | $1,306,164.69 | $2,039,815.07 |
| 313 | $274,349.62 | $1,543.22 | $4,994.65 | $269,354.97 | $1,307,707.90 | $2,046,352.94 |
| 314 | $269,354.97 | $1,515.12 | $5,022.75 | $264,332.22 | $1,309,223.03 | $2,052,890.81 |
| 315 | $264,332.22 | $1,486.87 | $5,051.00 | $259,281.22 | $1,310,709.90 | $2,059,428.68 |
| 316 | $259,281.22 | $1,458.46 | $5,079.41 | $254,201.81 | $1,312,168.35 | $2,065,966.55 |
| 317 | $254,201.81 | $1,429.89 | $5,107.98 | $249,093.82 | $1,313,598.24 | $2,072,504.41 |
| 318 | $249,093.82 | $1,401.15 | $5,136.72 | $243,957.11 | $1,314,999.39 | $2,079,042.28 |
| 319 | $243,957.11 | $1,372.26 | $5,165.61 | $238,791.50 | $1,316,371.65 | $2,085,580.15 |
| 320 | $238,791.50 | $1,343.20 | $5,194.67 | $233,596.83 | $1,317,714.85 | $2,092,118.02 |
| 321 | $233,596.83 | $1,313.98 | $5,223.89 | $228,372.94 | $1,319,028.83 | $2,098,655.89 |
| 322 | $228,372.94 | $1,284.60 | $5,253.27 | $223,119.67 | $1,320,313.43 | $2,105,193.76 |
| 323 | $223,119.67 | $1,255.05 | $5,282.82 | $217,836.85 | $1,321,568.48 | $2,111,731.63 |
| 324 | $217,836.85 | $1,225.33 | $5,312.54 | $212,524.32 | $1,322,793.81 | $2,118,269.50 |
| 325 | $212,524.32 | $1,195.45 | $5,342.42 | $207,181.90 | $1,323,989.26 | $2,124,807.36 |
| 326 | $207,181.90 | $1,165.40 | $5,372.47 | $201,809.43 | $1,325,154.66 | $2,131,345.23 |
| 327 | $201,809.43 | $1,135.18 | $5,402.69 | $196,406.73 | $1,326,289.84 | $2,137,883.10 |
| 328 | $196,406.73 | $1,104.79 | $5,433.08 | $190,973.65 | $1,327,394.62 | $2,144,420.97 |
| 329 | $190,973.65 | $1,074.23 | $5,463.64 | $185,510.01 | $1,328,468.85 | $2,150,958.84 |
| 330 | $185,510.01 | $1,043.49 | $5,494.37 | $180,015.64 | $1,329,512.35 | $2,157,496.71 |
| 331 | $180,015.64 | $1,012.59 | $5,525.28 | $174,490.36 | $1,330,524.93 | $2,164,034.58 |
| 332 | $174,490.36 | $981.51 | $5,556.36 | $168,934.00 | $1,331,506.44 | $2,170,572.45 |
| 333 | $168,934.00 | $950.25 | $5,587.62 | $163,346.38 | $1,332,456.70 | $2,177,110.31 |
| 334 | $163,346.38 | $918.82 | $5,619.05 | $157,727.33 | $1,333,375.52 | $2,183,648.18 |
| 335 | $157,727.33 | $887.22 | $5,650.65 | $152,076.68 | $1,334,262.73 | $2,190,186.05 |
| 336 | $152,076.68 | $855.43 | $5,682.44 | $146,394.24 | $1,335,118.17 | $2,196,723.92 |
| 337 | $146,394.24 | $823.47 | $5,714.40 | $140,679.84 | $1,335,941.63 | $2,203,261.79 |
| 338 | $140,679.84 | $791.32 | $5,746.54 | $134,933.30 | $1,336,732.96 | $2,209,799.66 |
| 339 | $134,933.30 | $759.00 | $5,778.87 | $129,154.43 | $1,337,491.96 | $2,216,337.53 |
| 340 | $129,154.43 | $726.49 | $5,811.38 | $123,343.05 | $1,338,218.45 | $2,222,875.40 |
| 341 | $123,343.05 | $693.80 | $5,844.06 | $117,498.99 | $1,338,912.26 | $2,229,413.27 |
| 342 | $117,498.99 | $660.93 | $5,876.94 | $111,622.05 | $1,339,573.19 | $2,235,951.13 |
| 343 | $111,622.05 | $627.87 | $5,909.99 | $105,712.06 | $1,340,201.06 | $2,242,489.00 |
| 344 | $105,712.06 | $594.63 | $5,943.24 | $99,768.82 | $1,340,795.69 | $2,249,026.87 |
| 345 | $99,768.82 | $561.20 | $5,976.67 | $93,792.15 | $1,341,356.89 | $2,255,564.74 |
| 346 | $93,792.15 | $527.58 | $6,010.29 | $87,781.86 | $1,341,884.47 | $2,262,102.61 |
| 347 | $87,781.86 | $493.77 | $6,044.10 | $81,737.77 | $1,342,378.25 | $2,268,640.48 |
| 348 | $81,737.77 | $459.77 | $6,078.09 | $75,659.67 | $1,342,838.02 | $2,275,178.35 |
| 349 | $75,659.67 | $425.59 | $6,112.28 | $69,547.39 | $1,343,263.61 | $2,281,716.22 |
| 350 | $69,547.39 | $391.20 | $6,146.66 | $63,400.73 | $1,343,654.81 | $2,288,254.08 |
| 351 | $63,400.73 | $356.63 | $6,181.24 | $57,219.49 | $1,344,011.44 | $2,294,791.95 |
| 352 | $57,219.49 | $321.86 | $6,216.01 | $51,003.48 | $1,344,333.30 | $2,301,329.82 |
| 353 | $51,003.48 | $286.89 | $6,250.97 | $44,752.50 | $1,344,620.19 | $2,307,867.69 |
| 354 | $44,752.50 | $251.73 | $6,286.14 | $38,466.37 | $1,344,871.93 | $2,314,405.56 |
| 355 | $38,466.37 | $216.37 | $6,321.50 | $32,144.87 | $1,345,088.30 | $2,320,943.43 |
| 356 | $32,144.87 | $180.81 | $6,357.05 | $25,787.82 | $1,345,269.11 | $2,327,481.30 |
| 357 | $25,787.82 | $145.06 | $6,392.81 | $19,395.00 | $1,345,414.17 | $2,334,019.17 |
| 358 | $19,395.00 | $109.10 | $6,428.77 | $12,966.23 | $1,345,523.27 | $2,340,557.04 |
| 359 | $12,966.23 | $72.94 | $6,464.93 | $6,501.30 | $1,345,596.20 | $2,347,094.90 |
| 360 | $6,501.30 | $36.57 | $6,501.30 | $-0.00 | $1,345,632.77 | $2,353,632.77 |