|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,010,880.00 | $6,528.60 | $713.47 | $1,010,166.53 | $6,528.60 | $7,242.07 |
| 2 | $1,010,166.53 | $6,523.99 | $718.08 | $1,009,448.46 | $13,052.59 | $14,484.14 |
| 3 | $1,009,448.46 | $6,519.35 | $722.71 | $1,008,725.74 | $19,571.95 | $21,726.20 |
| 4 | $1,008,725.74 | $6,514.69 | $727.38 | $1,007,998.36 | $26,086.63 | $28,968.27 |
| 5 | $1,007,998.36 | $6,509.99 | $732.08 | $1,007,266.28 | $32,596.62 | $36,210.34 |
| 6 | $1,007,266.28 | $6,505.26 | $736.81 | $1,006,529.48 | $39,101.88 | $43,452.41 |
| 7 | $1,006,529.48 | $6,500.50 | $741.57 | $1,005,787.91 | $45,602.39 | $50,694.48 |
| 8 | $1,005,787.91 | $6,495.71 | $746.35 | $1,005,041.56 | $52,098.10 | $57,936.54 |
| 9 | $1,005,041.56 | $6,490.89 | $751.17 | $1,004,290.38 | $58,588.99 | $65,178.61 |
| 10 | $1,004,290.38 | $6,486.04 | $756.03 | $1,003,534.36 | $65,075.04 | $72,420.68 |
| 11 | $1,003,534.36 | $6,481.16 | $760.91 | $1,002,773.45 | $71,556.20 | $79,662.75 |
| 12 | $1,002,773.45 | $6,476.25 | $765.82 | $1,002,007.62 | $78,032.44 | $86,904.82 |
| 13 | $1,002,007.62 | $6,471.30 | $770.77 | $1,001,236.85 | $84,503.74 | $94,146.89 |
| 14 | $1,001,236.85 | $6,466.32 | $775.75 | $1,000,461.11 | $90,970.06 | $101,388.95 |
| 15 | $1,000,461.11 | $6,461.31 | $780.76 | $999,680.35 | $97,431.37 | $108,631.02 |
| 16 | $999,680.35 | $6,456.27 | $785.80 | $998,894.55 | $103,887.64 | $115,873.09 |
| 17 | $998,894.55 | $6,451.19 | $790.87 | $998,103.68 | $110,338.84 | $123,115.16 |
| 18 | $998,103.68 | $6,446.09 | $795.98 | $997,307.70 | $116,784.92 | $130,357.23 |
| 19 | $997,307.70 | $6,440.95 | $801.12 | $996,506.57 | $123,225.87 | $137,599.29 |
| 20 | $996,506.57 | $6,435.77 | $806.30 | $995,700.28 | $129,661.64 | $144,841.36 |
| 21 | $995,700.28 | $6,430.56 | $811.50 | $994,888.77 | $136,092.20 | $152,083.43 |
| 22 | $994,888.77 | $6,425.32 | $816.74 | $994,072.03 | $142,517.53 | $159,325.50 |
| 23 | $994,072.03 | $6,420.05 | $822.02 | $993,250.01 | $148,937.58 | $166,567.57 |
| 24 | $993,250.01 | $6,414.74 | $827.33 | $992,422.68 | $155,352.32 | $173,809.63 |
| 25 | $992,422.68 | $6,409.40 | $832.67 | $991,590.01 | $161,761.71 | $181,051.70 |
| 26 | $991,590.01 | $6,404.02 | $838.05 | $990,751.96 | $168,165.73 | $188,293.77 |
| 27 | $990,751.96 | $6,398.61 | $843.46 | $989,908.50 | $174,564.34 | $195,535.84 |
| 28 | $989,908.50 | $6,393.16 | $848.91 | $989,059.59 | $180,957.50 | $202,777.91 |
| 29 | $989,059.59 | $6,387.68 | $854.39 | $988,205.20 | $187,345.17 | $210,019.98 |
| 30 | $988,205.20 | $6,382.16 | $859.91 | $987,345.29 | $193,727.33 | $217,262.04 |
| 31 | $987,345.29 | $6,376.60 | $865.46 | $986,479.82 | $200,103.94 | $224,504.11 |
| 32 | $986,479.82 | $6,371.02 | $871.05 | $985,608.77 | $206,474.95 | $231,746.18 |
| 33 | $985,608.77 | $6,365.39 | $876.68 | $984,732.09 | $212,840.34 | $238,988.25 |
| 34 | $984,732.09 | $6,359.73 | $882.34 | $983,849.75 | $219,200.07 | $246,230.32 |
| 35 | $983,849.75 | $6,354.03 | $888.04 | $982,961.72 | $225,554.10 | $253,472.38 |
| 36 | $982,961.72 | $6,348.29 | $893.77 | $982,067.94 | $231,902.39 | $260,714.45 |
| 37 | $982,067.94 | $6,342.52 | $899.55 | $981,168.40 | $238,244.92 | $267,956.52 |
| 38 | $981,168.40 | $6,336.71 | $905.36 | $980,263.04 | $244,581.63 | $275,198.59 |
| 39 | $980,263.04 | $6,330.87 | $911.20 | $979,351.84 | $250,912.49 | $282,440.66 |
| 40 | $979,351.84 | $6,324.98 | $917.09 | $978,434.75 | $257,237.47 | $289,682.72 |
| 41 | $978,434.75 | $6,319.06 | $923.01 | $977,511.74 | $263,556.53 | $296,924.79 |
| 42 | $977,511.74 | $6,313.10 | $928.97 | $976,582.77 | $269,869.63 | $304,166.86 |
| 43 | $976,582.77 | $6,307.10 | $934.97 | $975,647.80 | $276,176.73 | $311,408.93 |
| 44 | $975,647.80 | $6,301.06 | $941.01 | $974,706.79 | $282,477.78 | $318,651.00 |
| 45 | $974,706.79 | $6,294.98 | $947.09 | $973,759.70 | $288,772.77 | $325,893.06 |
| 46 | $973,759.70 | $6,288.86 | $953.20 | $972,806.50 | $295,061.63 | $333,135.13 |
| 47 | $972,806.50 | $6,282.71 | $959.36 | $971,847.14 | $301,344.34 | $340,377.20 |
| 48 | $971,847.14 | $6,276.51 | $965.56 | $970,881.58 | $307,620.85 | $347,619.27 |
| 49 | $970,881.58 | $6,270.28 | $971.79 | $969,909.79 | $313,891.13 | $354,861.34 |
| 50 | $969,909.79 | $6,264.00 | $978.07 | $968,931.72 | $320,155.13 | $362,103.41 |
| 51 | $968,931.72 | $6,257.68 | $984.38 | $967,947.34 | $326,412.81 | $369,345.47 |
| 52 | $967,947.34 | $6,251.33 | $990.74 | $966,956.60 | $332,664.14 | $376,587.54 |
| 53 | $966,956.60 | $6,244.93 | $997.14 | $965,959.46 | $338,909.07 | $383,829.61 |
| 54 | $965,959.46 | $6,238.49 | $1,003.58 | $964,955.88 | $345,147.56 | $391,071.68 |
| 55 | $964,955.88 | $6,232.01 | $1,010.06 | $963,945.82 | $351,379.56 | $398,313.75 |
| 56 | $963,945.82 | $6,225.48 | $1,016.58 | $962,929.23 | $357,605.05 | $405,555.81 |
| 57 | $962,929.23 | $6,218.92 | $1,023.15 | $961,906.08 | $363,823.96 | $412,797.88 |
| 58 | $961,906.08 | $6,212.31 | $1,029.76 | $960,876.32 | $370,036.27 | $420,039.95 |
| 59 | $960,876.32 | $6,205.66 | $1,036.41 | $959,839.92 | $376,241.93 | $427,282.02 |
| 60 | $959,839.92 | $6,198.97 | $1,043.10 | $958,796.81 | $382,440.90 | $434,524.09 |
| 61 | $958,796.81 | $6,192.23 | $1,049.84 | $957,746.98 | $388,633.13 | $441,766.15 |
| 62 | $957,746.98 | $6,185.45 | $1,056.62 | $956,690.36 | $394,818.58 | $449,008.22 |
| 63 | $956,690.36 | $6,178.63 | $1,063.44 | $955,626.91 | $400,997.20 | $456,250.29 |
| 64 | $955,626.91 | $6,171.76 | $1,070.31 | $954,556.60 | $407,168.96 | $463,492.36 |
| 65 | $954,556.60 | $6,164.84 | $1,077.22 | $953,479.38 | $413,333.81 | $470,734.43 |
| 66 | $953,479.38 | $6,157.89 | $1,084.18 | $952,395.20 | $419,491.69 | $477,976.50 |
| 67 | $952,395.20 | $6,150.89 | $1,091.18 | $951,304.02 | $425,642.58 | $485,218.56 |
| 68 | $951,304.02 | $6,143.84 | $1,098.23 | $950,205.79 | $431,786.42 | $492,460.63 |
| 69 | $950,205.79 | $6,136.75 | $1,105.32 | $949,100.46 | $437,923.16 | $499,702.70 |
| 70 | $949,100.46 | $6,129.61 | $1,112.46 | $947,988.00 | $444,052.77 | $506,944.77 |
| 71 | $947,988.00 | $6,122.42 | $1,119.65 | $946,868.36 | $450,175.19 | $514,186.84 |
| 72 | $946,868.36 | $6,115.19 | $1,126.88 | $945,741.48 | $456,290.38 | $521,428.90 |
| 73 | $945,741.48 | $6,107.91 | $1,134.15 | $944,607.33 | $462,398.30 | $528,670.97 |
| 74 | $944,607.33 | $6,100.59 | $1,141.48 | $943,465.85 | $468,498.89 | $535,913.04 |
| 75 | $943,465.85 | $6,093.22 | $1,148.85 | $942,317.00 | $474,592.10 | $543,155.11 |
| 76 | $942,317.00 | $6,085.80 | $1,156.27 | $941,160.73 | $480,677.90 | $550,397.18 |
| 77 | $941,160.73 | $6,078.33 | $1,163.74 | $939,996.99 | $486,756.23 | $557,639.24 |
| 78 | $939,996.99 | $6,070.81 | $1,171.25 | $938,825.73 | $492,827.05 | $564,881.31 |
| 79 | $938,825.73 | $6,063.25 | $1,178.82 | $937,646.91 | $498,890.29 | $572,123.38 |
| 80 | $937,646.91 | $6,055.64 | $1,186.43 | $936,460.48 | $504,945.93 | $579,365.45 |
| 81 | $936,460.48 | $6,047.97 | $1,194.09 | $935,266.39 | $510,993.91 | $586,607.52 |
| 82 | $935,266.39 | $6,040.26 | $1,201.81 | $934,064.58 | $517,034.17 | $593,849.58 |
| 83 | $934,064.58 | $6,032.50 | $1,209.57 | $932,855.01 | $523,066.67 | $601,091.65 |
| 84 | $932,855.01 | $6,024.69 | $1,217.38 | $931,637.64 | $529,091.36 | $608,333.72 |
| 85 | $931,637.64 | $6,016.83 | $1,225.24 | $930,412.39 | $535,108.18 | $615,575.79 |
| 86 | $930,412.39 | $6,008.91 | $1,233.15 | $929,179.24 | $541,117.10 | $622,817.86 |
| 87 | $929,179.24 | $6,000.95 | $1,241.12 | $927,938.12 | $547,118.05 | $630,059.93 |
| 88 | $927,938.12 | $5,992.93 | $1,249.13 | $926,688.99 | $553,110.98 | $637,301.99 |
| 89 | $926,688.99 | $5,984.87 | $1,257.20 | $925,431.78 | $559,095.85 | $644,544.06 |
| 90 | $925,431.78 | $5,976.75 | $1,265.32 | $924,166.46 | $565,072.59 | $651,786.13 |
| 91 | $924,166.46 | $5,968.58 | $1,273.49 | $922,892.97 | $571,041.17 | $659,028.20 |
| 92 | $922,892.97 | $5,960.35 | $1,281.72 | $921,611.25 | $577,001.52 | $666,270.27 |
| 93 | $921,611.25 | $5,952.07 | $1,290.00 | $920,321.26 | $582,953.59 | $673,512.33 |
| 94 | $920,321.26 | $5,943.74 | $1,298.33 | $919,022.93 | $588,897.33 | $680,754.40 |
| 95 | $919,022.93 | $5,935.36 | $1,306.71 | $917,716.22 | $594,832.69 | $687,996.47 |
| 96 | $917,716.22 | $5,926.92 | $1,315.15 | $916,401.07 | $600,759.61 | $695,238.54 |
| 97 | $916,401.07 | $5,918.42 | $1,323.64 | $915,077.42 | $606,678.03 | $702,480.61 |
| 98 | $915,077.42 | $5,909.88 | $1,332.19 | $913,745.23 | $612,587.90 | $709,722.67 |
| 99 | $913,745.23 | $5,901.27 | $1,340.80 | $912,404.43 | $618,489.18 | $716,964.74 |
| 100 | $912,404.43 | $5,892.61 | $1,349.46 | $911,054.98 | $624,381.79 | $724,206.81 |
| 101 | $911,054.98 | $5,883.90 | $1,358.17 | $909,696.81 | $630,265.68 | $731,448.88 |
| 102 | $909,696.81 | $5,875.13 | $1,366.94 | $908,329.86 | $636,140.81 | $738,690.95 |
| 103 | $908,329.86 | $5,866.30 | $1,375.77 | $906,954.09 | $642,007.11 | $745,933.02 |
| 104 | $906,954.09 | $5,857.41 | $1,384.66 | $905,569.43 | $647,864.52 | $753,175.08 |
| 105 | $905,569.43 | $5,848.47 | $1,393.60 | $904,175.84 | $653,712.99 | $760,417.15 |
| 106 | $904,175.84 | $5,839.47 | $1,402.60 | $902,773.24 | $659,552.46 | $767,659.22 |
| 107 | $902,773.24 | $5,830.41 | $1,411.66 | $901,361.58 | $665,382.87 | $774,901.29 |
| 108 | $901,361.58 | $5,821.29 | $1,420.77 | $899,940.80 | $671,204.16 | $782,143.36 |
| 109 | $899,940.80 | $5,812.12 | $1,429.95 | $898,510.85 | $677,016.28 | $789,385.42 |
| 110 | $898,510.85 | $5,802.88 | $1,439.19 | $897,071.67 | $682,819.16 | $796,627.49 |
| 111 | $897,071.67 | $5,793.59 | $1,448.48 | $895,623.19 | $688,612.75 | $803,869.56 |
| 112 | $895,623.19 | $5,784.23 | $1,457.84 | $894,165.35 | $694,396.98 | $811,111.63 |
| 113 | $894,165.35 | $5,774.82 | $1,467.25 | $892,698.10 | $700,171.80 | $818,353.70 |
| 114 | $892,698.10 | $5,765.34 | $1,476.73 | $891,221.38 | $705,937.14 | $825,595.76 |
| 115 | $891,221.38 | $5,755.80 | $1,486.26 | $889,735.11 | $711,692.95 | $832,837.83 |
| 116 | $889,735.11 | $5,746.21 | $1,495.86 | $888,239.25 | $717,439.15 | $840,079.90 |
| 117 | $888,239.25 | $5,736.55 | $1,505.52 | $886,733.73 | $723,175.70 | $847,321.97 |
| 118 | $886,733.73 | $5,726.82 | $1,515.25 | $885,218.48 | $728,902.52 | $854,564.04 |
| 119 | $885,218.48 | $5,717.04 | $1,525.03 | $883,693.45 | $734,619.56 | $861,806.10 |
| 120 | $883,693.45 | $5,707.19 | $1,534.88 | $882,158.57 | $740,326.74 | $869,048.17 |
| 121 | $882,158.57 | $5,697.27 | $1,544.79 | $880,613.78 | $746,024.02 | $876,290.24 |
| 122 | $880,613.78 | $5,687.30 | $1,554.77 | $879,059.00 | $751,711.31 | $883,532.31 |
| 123 | $879,059.00 | $5,677.26 | $1,564.81 | $877,494.19 | $757,388.57 | $890,774.38 |
| 124 | $877,494.19 | $5,667.15 | $1,574.92 | $875,919.27 | $763,055.72 | $898,016.45 |
| 125 | $875,919.27 | $5,656.98 | $1,585.09 | $874,334.18 | $768,712.70 | $905,258.51 |
| 126 | $874,334.18 | $5,646.74 | $1,595.33 | $872,738.86 | $774,359.44 | $912,500.58 |
| 127 | $872,738.86 | $5,636.44 | $1,605.63 | $871,133.23 | $779,995.88 | $919,742.65 |
| 128 | $871,133.23 | $5,626.07 | $1,616.00 | $869,517.23 | $785,621.95 | $926,984.72 |
| 129 | $869,517.23 | $5,615.63 | $1,626.44 | $867,890.79 | $791,237.58 | $934,226.79 |
| 130 | $867,890.79 | $5,605.13 | $1,636.94 | $866,253.85 | $796,842.71 | $941,468.85 |
| 131 | $866,253.85 | $5,594.56 | $1,647.51 | $864,606.34 | $802,437.26 | $948,710.92 |
| 132 | $864,606.34 | $5,583.92 | $1,658.15 | $862,948.19 | $808,021.18 | $955,952.99 |
| 133 | $862,948.19 | $5,573.21 | $1,668.86 | $861,279.33 | $813,594.39 | $963,195.06 |
| 134 | $861,279.33 | $5,562.43 | $1,679.64 | $859,599.69 | $819,156.82 | $970,437.13 |
| 135 | $859,599.69 | $5,551.58 | $1,690.49 | $857,909.20 | $824,708.40 | $977,679.19 |
| 136 | $857,909.20 | $5,540.66 | $1,701.40 | $856,207.80 | $830,249.06 | $984,921.26 |
| 137 | $856,207.80 | $5,529.68 | $1,712.39 | $854,495.40 | $835,778.74 | $992,163.33 |
| 138 | $854,495.40 | $5,518.62 | $1,723.45 | $852,771.95 | $841,297.35 | $999,405.40 |
| 139 | $852,771.95 | $5,507.49 | $1,734.58 | $851,037.37 | $846,804.84 | $1,006,647.47 |
| 140 | $851,037.37 | $5,496.28 | $1,745.79 | $849,291.59 | $852,301.12 | $1,013,889.54 |
| 141 | $849,291.59 | $5,485.01 | $1,757.06 | $847,534.53 | $857,786.13 | $1,021,131.60 |
| 142 | $847,534.53 | $5,473.66 | $1,768.41 | $845,766.12 | $863,259.79 | $1,028,373.67 |
| 143 | $845,766.12 | $5,462.24 | $1,779.83 | $843,986.29 | $868,722.03 | $1,035,615.74 |
| 144 | $843,986.29 | $5,450.74 | $1,791.32 | $842,194.97 | $874,172.77 | $1,042,857.81 |
| 145 | $842,194.97 | $5,439.18 | $1,802.89 | $840,392.07 | $879,611.95 | $1,050,099.88 |
| 146 | $840,392.07 | $5,427.53 | $1,814.54 | $838,577.54 | $885,039.48 | $1,057,341.94 |
| 147 | $838,577.54 | $5,415.81 | $1,826.25 | $836,751.28 | $890,455.29 | $1,064,584.01 |
| 148 | $836,751.28 | $5,404.02 | $1,838.05 | $834,913.23 | $895,859.31 | $1,071,826.08 |
| 149 | $834,913.23 | $5,392.15 | $1,849.92 | $833,063.31 | $901,251.46 | $1,079,068.15 |
| 150 | $833,063.31 | $5,380.20 | $1,861.87 | $831,201.45 | $906,631.66 | $1,086,310.22 |
| 151 | $831,201.45 | $5,368.18 | $1,873.89 | $829,327.55 | $911,999.84 | $1,093,552.28 |
| 152 | $829,327.55 | $5,356.07 | $1,885.99 | $827,441.56 | $917,355.91 | $1,100,794.35 |
| 153 | $827,441.56 | $5,343.89 | $1,898.17 | $825,543.38 | $922,699.80 | $1,108,036.42 |
| 154 | $825,543.38 | $5,331.63 | $1,910.43 | $823,632.95 | $928,031.44 | $1,115,278.49 |
| 155 | $823,632.95 | $5,319.30 | $1,922.77 | $821,710.18 | $933,350.74 | $1,122,520.56 |
| 156 | $821,710.18 | $5,306.88 | $1,935.19 | $819,774.99 | $938,657.61 | $1,129,762.62 |
| 157 | $819,774.99 | $5,294.38 | $1,947.69 | $817,827.30 | $943,951.99 | $1,137,004.69 |
| 158 | $817,827.30 | $5,281.80 | $1,960.27 | $815,867.03 | $949,233.80 | $1,144,246.76 |
| 159 | $815,867.03 | $5,269.14 | $1,972.93 | $813,894.11 | $954,502.94 | $1,151,488.83 |
| 160 | $813,894.11 | $5,256.40 | $1,985.67 | $811,908.44 | $959,759.34 | $1,158,730.90 |
| 161 | $811,908.44 | $5,243.58 | $1,998.49 | $809,909.95 | $965,002.91 | $1,165,972.97 |
| 162 | $809,909.95 | $5,230.67 | $2,011.40 | $807,898.55 | $970,233.58 | $1,173,215.03 |
| 163 | $807,898.55 | $5,217.68 | $2,024.39 | $805,874.16 | $975,451.26 | $1,180,457.10 |
| 164 | $805,874.16 | $5,204.60 | $2,037.46 | $803,836.69 | $980,655.86 | $1,187,699.17 |
| 165 | $803,836.69 | $5,191.45 | $2,050.62 | $801,786.07 | $985,847.31 | $1,194,941.24 |
| 166 | $801,786.07 | $5,178.20 | $2,063.87 | $799,722.20 | $991,025.51 | $1,202,183.31 |
| 167 | $799,722.20 | $5,164.87 | $2,077.20 | $797,645.01 | $996,190.38 | $1,209,425.37 |
| 168 | $797,645.01 | $5,151.46 | $2,090.61 | $795,554.40 | $1,001,341.84 | $1,216,667.44 |
| 169 | $795,554.40 | $5,137.96 | $2,104.11 | $793,450.28 | $1,006,479.79 | $1,223,909.51 |
| 170 | $793,450.28 | $5,124.37 | $2,117.70 | $791,332.58 | $1,011,604.16 | $1,231,151.58 |
| 171 | $791,332.58 | $5,110.69 | $2,131.38 | $789,201.20 | $1,016,714.85 | $1,238,393.65 |
| 172 | $789,201.20 | $5,096.92 | $2,145.14 | $787,056.06 | $1,021,811.77 | $1,245,635.71 |
| 173 | $787,056.06 | $5,083.07 | $2,159.00 | $784,897.06 | $1,026,894.84 | $1,252,877.78 |
| 174 | $784,897.06 | $5,069.13 | $2,172.94 | $782,724.12 | $1,031,963.97 | $1,260,119.85 |
| 175 | $782,724.12 | $5,055.09 | $2,186.97 | $780,537.15 | $1,037,019.06 | $1,267,361.92 |
| 176 | $780,537.15 | $5,040.97 | $2,201.10 | $778,336.05 | $1,042,060.03 | $1,274,603.99 |
| 177 | $778,336.05 | $5,026.75 | $2,215.31 | $776,120.73 | $1,047,086.79 | $1,281,846.06 |
| 178 | $776,120.73 | $5,012.45 | $2,229.62 | $773,891.11 | $1,052,099.23 | $1,289,088.12 |
| 179 | $773,891.11 | $4,998.05 | $2,244.02 | $771,647.09 | $1,057,097.28 | $1,296,330.19 |
| 180 | $771,647.09 | $4,983.55 | $2,258.51 | $769,388.58 | $1,062,080.83 | $1,303,572.26 |
| 181 | $769,388.58 | $4,968.97 | $2,273.10 | $767,115.48 | $1,067,049.80 | $1,310,814.33 |
| 182 | $767,115.48 | $4,954.29 | $2,287.78 | $764,827.69 | $1,072,004.09 | $1,318,056.40 |
| 183 | $764,827.69 | $4,939.51 | $2,302.56 | $762,525.14 | $1,076,943.60 | $1,325,298.46 |
| 184 | $762,525.14 | $4,924.64 | $2,317.43 | $760,207.71 | $1,081,868.24 | $1,332,540.53 |
| 185 | $760,207.71 | $4,909.67 | $2,332.39 | $757,875.32 | $1,086,777.92 | $1,339,782.60 |
| 186 | $757,875.32 | $4,894.61 | $2,347.46 | $755,527.86 | $1,091,672.53 | $1,347,024.67 |
| 187 | $755,527.86 | $4,879.45 | $2,362.62 | $753,165.24 | $1,096,551.98 | $1,354,266.74 |
| 188 | $753,165.24 | $4,864.19 | $2,377.88 | $750,787.37 | $1,101,416.17 | $1,361,508.80 |
| 189 | $750,787.37 | $4,848.84 | $2,393.23 | $748,394.14 | $1,106,265.01 | $1,368,750.87 |
| 190 | $748,394.14 | $4,833.38 | $2,408.69 | $745,985.45 | $1,111,098.39 | $1,375,992.94 |
| 191 | $745,985.45 | $4,817.82 | $2,424.25 | $743,561.20 | $1,115,916.21 | $1,383,235.01 |
| 192 | $743,561.20 | $4,802.17 | $2,439.90 | $741,121.30 | $1,120,718.38 | $1,390,477.08 |
| 193 | $741,121.30 | $4,786.41 | $2,455.66 | $738,665.64 | $1,125,504.78 | $1,397,719.14 |
| 194 | $738,665.64 | $4,770.55 | $2,471.52 | $736,194.12 | $1,130,275.33 | $1,404,961.21 |
| 195 | $736,194.12 | $4,754.59 | $2,487.48 | $733,706.64 | $1,135,029.92 | $1,412,203.28 |
| 196 | $733,706.64 | $4,738.52 | $2,503.55 | $731,203.09 | $1,139,768.44 | $1,419,445.35 |
| 197 | $731,203.09 | $4,722.35 | $2,519.71 | $728,683.38 | $1,144,490.80 | $1,426,687.42 |
| 198 | $728,683.38 | $4,706.08 | $2,535.99 | $726,147.39 | $1,149,196.88 | $1,433,929.49 |
| 199 | $726,147.39 | $4,689.70 | $2,552.37 | $723,595.02 | $1,153,886.58 | $1,441,171.55 |
| 200 | $723,595.02 | $4,673.22 | $2,568.85 | $721,026.17 | $1,158,559.80 | $1,448,413.62 |
| 201 | $721,026.17 | $4,656.63 | $2,585.44 | $718,440.73 | $1,163,216.42 | $1,455,655.69 |
| 202 | $718,440.73 | $4,639.93 | $2,602.14 | $715,838.59 | $1,167,856.35 | $1,462,897.76 |
| 203 | $715,838.59 | $4,623.12 | $2,618.94 | $713,219.65 | $1,172,479.48 | $1,470,139.83 |
| 204 | $713,219.65 | $4,606.21 | $2,635.86 | $710,583.79 | $1,177,085.69 | $1,477,381.89 |
| 205 | $710,583.79 | $4,589.19 | $2,652.88 | $707,930.91 | $1,181,674.87 | $1,484,623.96 |
| 206 | $707,930.91 | $4,572.05 | $2,670.01 | $705,260.90 | $1,186,246.93 | $1,491,866.03 |
| 207 | $705,260.90 | $4,554.81 | $2,687.26 | $702,573.64 | $1,190,801.74 | $1,499,108.10 |
| 208 | $702,573.64 | $4,537.45 | $2,704.61 | $699,869.03 | $1,195,339.19 | $1,506,350.17 |
| 209 | $699,869.03 | $4,519.99 | $2,722.08 | $697,146.95 | $1,199,859.18 | $1,513,592.23 |
| 210 | $697,146.95 | $4,502.41 | $2,739.66 | $694,407.28 | $1,204,361.59 | $1,520,834.30 |
| 211 | $694,407.28 | $4,484.71 | $2,757.35 | $691,649.93 | $1,208,846.30 | $1,528,076.37 |
| 212 | $691,649.93 | $4,466.91 | $2,775.16 | $688,874.77 | $1,213,313.21 | $1,535,318.44 |
| 213 | $688,874.77 | $4,448.98 | $2,793.09 | $686,081.68 | $1,217,762.19 | $1,542,560.51 |
| 214 | $686,081.68 | $4,430.94 | $2,811.12 | $683,270.56 | $1,222,193.13 | $1,549,802.58 |
| 215 | $683,270.56 | $4,412.79 | $2,829.28 | $680,441.28 | $1,226,605.92 | $1,557,044.64 |
| 216 | $680,441.28 | $4,394.52 | $2,847.55 | $677,593.73 | $1,231,000.44 | $1,564,286.71 |
| 217 | $677,593.73 | $4,376.13 | $2,865.94 | $674,727.79 | $1,235,376.57 | $1,571,528.78 |
| 218 | $674,727.79 | $4,357.62 | $2,884.45 | $671,843.34 | $1,239,734.18 | $1,578,770.85 |
| 219 | $671,843.34 | $4,338.99 | $2,903.08 | $668,940.26 | $1,244,073.17 | $1,586,012.92 |
| 220 | $668,940.26 | $4,320.24 | $2,921.83 | $666,018.43 | $1,248,393.41 | $1,593,254.98 |
| 221 | $666,018.43 | $4,301.37 | $2,940.70 | $663,077.73 | $1,252,694.78 | $1,600,497.05 |
| 222 | $663,077.73 | $4,282.38 | $2,959.69 | $660,118.04 | $1,256,977.16 | $1,607,739.12 |
| 223 | $660,118.04 | $4,263.26 | $2,978.81 | $657,139.23 | $1,261,240.42 | $1,614,981.19 |
| 224 | $657,139.23 | $4,244.02 | $2,998.04 | $654,141.19 | $1,265,484.44 | $1,622,223.26 |
| 225 | $654,141.19 | $4,224.66 | $3,017.41 | $651,123.78 | $1,269,709.10 | $1,629,465.32 |
| 226 | $651,123.78 | $4,205.17 | $3,036.89 | $648,086.89 | $1,273,914.28 | $1,636,707.39 |
| 227 | $648,086.89 | $4,185.56 | $3,056.51 | $645,030.38 | $1,278,099.84 | $1,643,949.46 |
| 228 | $645,030.38 | $4,165.82 | $3,076.25 | $641,954.13 | $1,282,265.66 | $1,651,191.53 |
| 229 | $641,954.13 | $4,145.95 | $3,096.11 | $638,858.02 | $1,286,411.61 | $1,658,433.60 |
| 230 | $638,858.02 | $4,125.96 | $3,116.11 | $635,741.91 | $1,290,537.57 | $1,665,675.66 |
| 231 | $635,741.91 | $4,105.83 | $3,136.23 | $632,605.67 | $1,294,643.41 | $1,672,917.73 |
| 232 | $632,605.67 | $4,085.58 | $3,156.49 | $629,449.18 | $1,298,728.98 | $1,680,159.80 |
| 233 | $629,449.18 | $4,065.19 | $3,176.88 | $626,272.31 | $1,302,794.18 | $1,687,401.87 |
| 234 | $626,272.31 | $4,044.68 | $3,197.39 | $623,074.92 | $1,306,838.85 | $1,694,643.94 |
| 235 | $623,074.92 | $4,024.03 | $3,218.04 | $619,856.87 | $1,310,862.88 | $1,701,886.01 |
| 236 | $619,856.87 | $4,003.24 | $3,238.83 | $616,618.05 | $1,314,866.12 | $1,709,128.07 |
| 237 | $616,618.05 | $3,982.32 | $3,259.74 | $613,358.30 | $1,318,848.45 | $1,716,370.14 |
| 238 | $613,358.30 | $3,961.27 | $3,280.80 | $610,077.51 | $1,322,809.72 | $1,723,612.21 |
| 239 | $610,077.51 | $3,940.08 | $3,301.98 | $606,775.52 | $1,326,749.80 | $1,730,854.28 |
| 240 | $606,775.52 | $3,918.76 | $3,323.31 | $603,452.21 | $1,330,668.56 | $1,738,096.35 |
| 241 | $603,452.21 | $3,897.30 | $3,344.77 | $600,107.44 | $1,334,565.86 | $1,745,338.41 |
| 242 | $600,107.44 | $3,875.69 | $3,366.37 | $596,741.07 | $1,338,441.55 | $1,752,580.48 |
| 243 | $596,741.07 | $3,853.95 | $3,388.12 | $593,352.95 | $1,342,295.50 | $1,759,822.55 |
| 244 | $593,352.95 | $3,832.07 | $3,410.00 | $589,942.95 | $1,346,127.57 | $1,767,064.62 |
| 245 | $589,942.95 | $3,810.05 | $3,432.02 | $586,510.94 | $1,349,937.62 | $1,774,306.69 |
| 246 | $586,510.94 | $3,787.88 | $3,454.18 | $583,056.75 | $1,353,725.50 | $1,781,548.75 |
| 247 | $583,056.75 | $3,765.57 | $3,476.49 | $579,580.26 | $1,357,491.08 | $1,788,790.82 |
| 248 | $579,580.26 | $3,743.12 | $3,498.95 | $576,081.31 | $1,361,234.20 | $1,796,032.89 |
| 249 | $576,081.31 | $3,720.53 | $3,521.54 | $572,559.77 | $1,364,954.73 | $1,803,274.96 |
| 250 | $572,559.77 | $3,697.78 | $3,544.29 | $569,015.48 | $1,368,652.51 | $1,810,517.03 |
| 251 | $569,015.48 | $3,674.89 | $3,567.18 | $565,448.31 | $1,372,327.40 | $1,817,759.10 |
| 252 | $565,448.31 | $3,651.85 | $3,590.21 | $561,858.09 | $1,375,979.25 | $1,825,001.16 |
| 253 | $561,858.09 | $3,628.67 | $3,613.40 | $558,244.69 | $1,379,607.92 | $1,832,243.23 |
| 254 | $558,244.69 | $3,605.33 | $3,636.74 | $554,607.95 | $1,383,213.25 | $1,839,485.30 |
| 255 | $554,607.95 | $3,581.84 | $3,660.23 | $550,947.73 | $1,386,795.09 | $1,846,727.37 |
| 256 | $550,947.73 | $3,558.20 | $3,683.86 | $547,263.86 | $1,390,353.30 | $1,853,969.44 |
| 257 | $547,263.86 | $3,534.41 | $3,707.66 | $543,556.21 | $1,393,887.71 | $1,861,211.50 |
| 258 | $543,556.21 | $3,510.47 | $3,731.60 | $539,824.61 | $1,397,398.18 | $1,868,453.57 |
| 259 | $539,824.61 | $3,486.37 | $3,755.70 | $536,068.91 | $1,400,884.55 | $1,875,695.64 |
| 260 | $536,068.91 | $3,462.11 | $3,779.96 | $532,288.95 | $1,404,346.66 | $1,882,937.71 |
| 261 | $532,288.95 | $3,437.70 | $3,804.37 | $528,484.58 | $1,407,784.36 | $1,890,179.78 |
| 262 | $528,484.58 | $3,413.13 | $3,828.94 | $524,655.64 | $1,411,197.49 | $1,897,421.84 |
| 263 | $524,655.64 | $3,388.40 | $3,853.67 | $520,801.97 | $1,414,585.89 | $1,904,663.91 |
| 264 | $520,801.97 | $3,363.51 | $3,878.56 | $516,923.42 | $1,417,949.40 | $1,911,905.98 |
| 265 | $516,923.42 | $3,338.46 | $3,903.60 | $513,019.81 | $1,421,287.86 | $1,919,148.05 |
| 266 | $513,019.81 | $3,313.25 | $3,928.82 | $509,091.00 | $1,424,601.12 | $1,926,390.12 |
| 267 | $509,091.00 | $3,287.88 | $3,954.19 | $505,136.81 | $1,427,889.00 | $1,933,632.18 |
| 268 | $505,136.81 | $3,262.34 | $3,979.73 | $501,157.08 | $1,431,151.34 | $1,940,874.25 |
| 269 | $501,157.08 | $3,236.64 | $4,005.43 | $497,151.66 | $1,434,387.98 | $1,948,116.32 |
| 270 | $497,151.66 | $3,210.77 | $4,031.30 | $493,120.36 | $1,437,598.75 | $1,955,358.39 |
| 271 | $493,120.36 | $3,184.74 | $4,057.33 | $489,063.03 | $1,440,783.48 | $1,962,600.46 |
| 272 | $489,063.03 | $3,158.53 | $4,083.54 | $484,979.49 | $1,443,942.02 | $1,969,842.53 |
| 273 | $484,979.49 | $3,132.16 | $4,109.91 | $480,869.58 | $1,447,074.18 | $1,977,084.59 |
| 274 | $480,869.58 | $3,105.62 | $4,136.45 | $476,733.13 | $1,450,179.79 | $1,984,326.66 |
| 275 | $476,733.13 | $3,078.90 | $4,163.17 | $472,569.96 | $1,453,258.69 | $1,991,568.73 |
| 276 | $472,569.96 | $3,052.01 | $4,190.05 | $468,379.91 | $1,456,310.71 | $1,998,810.80 |
| 277 | $468,379.91 | $3,024.95 | $4,217.11 | $464,162.79 | $1,459,335.66 | $2,006,052.87 |
| 278 | $464,162.79 | $2,997.72 | $4,244.35 | $459,918.44 | $1,462,333.38 | $2,013,294.93 |
| 279 | $459,918.44 | $2,970.31 | $4,271.76 | $455,646.68 | $1,465,303.69 | $2,020,537.00 |
| 280 | $455,646.68 | $2,942.72 | $4,299.35 | $451,347.33 | $1,468,246.40 | $2,027,779.07 |
| 281 | $451,347.33 | $2,914.95 | $4,327.12 | $447,020.22 | $1,471,161.36 | $2,035,021.14 |
| 282 | $447,020.22 | $2,887.01 | $4,355.06 | $442,665.15 | $1,474,048.36 | $2,042,263.21 |
| 283 | $442,665.15 | $2,858.88 | $4,383.19 | $438,281.97 | $1,476,907.24 | $2,049,505.27 |
| 284 | $438,281.97 | $2,830.57 | $4,411.50 | $433,870.47 | $1,479,737.81 | $2,056,747.34 |
| 285 | $433,870.47 | $2,802.08 | $4,439.99 | $429,430.48 | $1,482,539.89 | $2,063,989.41 |
| 286 | $429,430.48 | $2,773.41 | $4,468.66 | $424,961.82 | $1,485,313.30 | $2,071,231.48 |
| 287 | $424,961.82 | $2,744.55 | $4,497.52 | $420,464.29 | $1,488,057.84 | $2,078,473.55 |
| 288 | $420,464.29 | $2,715.50 | $4,526.57 | $415,937.72 | $1,490,773.34 | $2,085,715.62 |
| 289 | $415,937.72 | $2,686.26 | $4,555.80 | $411,381.92 | $1,493,459.60 | $2,092,957.68 |
| 290 | $411,381.92 | $2,656.84 | $4,585.23 | $406,796.69 | $1,496,116.45 | $2,100,199.75 |
| 291 | $406,796.69 | $2,627.23 | $4,614.84 | $402,181.86 | $1,498,743.67 | $2,107,441.82 |
| 292 | $402,181.86 | $2,597.42 | $4,644.64 | $397,537.21 | $1,501,341.10 | $2,114,683.89 |
| 293 | $397,537.21 | $2,567.43 | $4,674.64 | $392,862.57 | $1,503,908.53 | $2,121,925.96 |
| 294 | $392,862.57 | $2,537.24 | $4,704.83 | $388,157.74 | $1,506,445.76 | $2,129,168.02 |
| 295 | $388,157.74 | $2,506.85 | $4,735.22 | $383,422.52 | $1,508,952.62 | $2,136,410.09 |
| 296 | $383,422.52 | $2,476.27 | $4,765.80 | $378,656.73 | $1,511,428.89 | $2,143,652.16 |
| 297 | $378,656.73 | $2,445.49 | $4,796.58 | $373,860.15 | $1,513,874.38 | $2,150,894.23 |
| 298 | $373,860.15 | $2,414.51 | $4,827.55 | $369,032.60 | $1,516,288.89 | $2,158,136.30 |
| 299 | $369,032.60 | $2,383.34 | $4,858.73 | $364,173.86 | $1,518,672.23 | $2,165,378.36 |
| 300 | $364,173.86 | $2,351.96 | $4,890.11 | $359,283.75 | $1,521,024.18 | $2,172,620.43 |
| 301 | $359,283.75 | $2,320.37 | $4,921.69 | $354,362.06 | $1,523,344.56 | $2,179,862.50 |
| 302 | $354,362.06 | $2,288.59 | $4,953.48 | $349,408.58 | $1,525,633.15 | $2,187,104.57 |
| 303 | $349,408.58 | $2,256.60 | $4,985.47 | $344,423.11 | $1,527,889.74 | $2,194,346.64 |
| 304 | $344,423.11 | $2,224.40 | $5,017.67 | $339,405.44 | $1,530,114.14 | $2,201,588.70 |
| 305 | $339,405.44 | $2,191.99 | $5,050.07 | $334,355.36 | $1,532,306.14 | $2,208,830.77 |
| 306 | $334,355.36 | $2,159.38 | $5,082.69 | $329,272.67 | $1,534,465.51 | $2,216,072.84 |
| 307 | $329,272.67 | $2,126.55 | $5,115.52 | $324,157.16 | $1,536,592.07 | $2,223,314.91 |
| 308 | $324,157.16 | $2,093.51 | $5,148.55 | $319,008.60 | $1,538,685.58 | $2,230,556.98 |
| 309 | $319,008.60 | $2,060.26 | $5,181.80 | $313,826.80 | $1,540,745.85 | $2,237,799.05 |
| 310 | $313,826.80 | $2,026.80 | $5,215.27 | $308,611.53 | $1,542,772.64 | $2,245,041.11 |
| 311 | $308,611.53 | $1,993.12 | $5,248.95 | $303,362.58 | $1,544,765.76 | $2,252,283.18 |
| 312 | $303,362.58 | $1,959.22 | $5,282.85 | $298,079.73 | $1,546,724.98 | $2,259,525.25 |
| 313 | $298,079.73 | $1,925.10 | $5,316.97 | $292,762.76 | $1,548,650.07 | $2,266,767.32 |
| 314 | $292,762.76 | $1,890.76 | $5,351.31 | $287,411.45 | $1,550,540.83 | $2,274,009.39 |
| 315 | $287,411.45 | $1,856.20 | $5,385.87 | $282,025.58 | $1,552,397.03 | $2,281,251.45 |
| 316 | $282,025.58 | $1,821.42 | $5,420.65 | $276,604.93 | $1,554,218.45 | $2,288,493.52 |
| 317 | $276,604.93 | $1,786.41 | $5,455.66 | $271,149.26 | $1,556,004.86 | $2,295,735.59 |
| 318 | $271,149.26 | $1,751.17 | $5,490.90 | $265,658.37 | $1,557,756.03 | $2,302,977.66 |
| 319 | $265,658.37 | $1,715.71 | $5,526.36 | $260,132.01 | $1,559,471.74 | $2,310,219.73 |
| 320 | $260,132.01 | $1,680.02 | $5,562.05 | $254,569.96 | $1,561,151.76 | $2,317,461.79 |
| 321 | $254,569.96 | $1,644.10 | $5,597.97 | $248,971.99 | $1,562,795.85 | $2,324,703.86 |
| 322 | $248,971.99 | $1,607.94 | $5,634.12 | $243,337.87 | $1,564,403.80 | $2,331,945.93 |
| 323 | $243,337.87 | $1,571.56 | $5,670.51 | $237,667.36 | $1,565,975.36 | $2,339,188.00 |
| 324 | $237,667.36 | $1,534.94 | $5,707.13 | $231,960.22 | $1,567,510.29 | $2,346,430.07 |
| 325 | $231,960.22 | $1,498.08 | $5,743.99 | $226,216.23 | $1,569,008.37 | $2,353,672.14 |
| 326 | $226,216.23 | $1,460.98 | $5,781.09 | $220,435.14 | $1,570,469.35 | $2,360,914.20 |
| 327 | $220,435.14 | $1,423.64 | $5,818.42 | $214,616.72 | $1,571,892.99 | $2,368,156.27 |
| 328 | $214,616.72 | $1,386.07 | $5,856.00 | $208,760.72 | $1,573,279.06 | $2,375,398.34 |
| 329 | $208,760.72 | $1,348.25 | $5,893.82 | $202,866.90 | $1,574,627.30 | $2,382,640.41 |
| 330 | $202,866.90 | $1,310.18 | $5,931.89 | $196,935.01 | $1,575,937.49 | $2,389,882.48 |
| 331 | $196,935.01 | $1,271.87 | $5,970.20 | $190,964.81 | $1,577,209.36 | $2,397,124.54 |
| 332 | $190,964.81 | $1,233.31 | $6,008.75 | $184,956.06 | $1,578,442.67 | $2,404,366.61 |
| 333 | $184,956.06 | $1,194.51 | $6,047.56 | $178,908.50 | $1,579,637.18 | $2,411,608.68 |
| 334 | $178,908.50 | $1,155.45 | $6,086.62 | $172,821.88 | $1,580,792.63 | $2,418,850.75 |
| 335 | $172,821.88 | $1,116.14 | $6,125.93 | $166,695.96 | $1,581,908.77 | $2,426,092.82 |
| 336 | $166,695.96 | $1,076.58 | $6,165.49 | $160,530.47 | $1,582,985.35 | $2,433,334.88 |
| 337 | $160,530.47 | $1,036.76 | $6,205.31 | $154,325.16 | $1,584,022.11 | $2,440,576.95 |
| 338 | $154,325.16 | $996.68 | $6,245.38 | $148,079.77 | $1,585,018.79 | $2,447,819.02 |
| 339 | $148,079.77 | $956.35 | $6,285.72 | $141,794.05 | $1,585,975.14 | $2,455,061.09 |
| 340 | $141,794.05 | $915.75 | $6,326.31 | $135,467.74 | $1,586,890.89 | $2,462,303.16 |
| 341 | $135,467.74 | $874.90 | $6,367.17 | $129,100.57 | $1,587,765.79 | $2,469,545.22 |
| 342 | $129,100.57 | $833.77 | $6,408.29 | $122,692.27 | $1,588,599.56 | $2,476,787.29 |
| 343 | $122,692.27 | $792.39 | $6,449.68 | $116,242.59 | $1,589,391.95 | $2,484,029.36 |
| 344 | $116,242.59 | $750.73 | $6,491.33 | $109,751.26 | $1,590,142.69 | $2,491,271.43 |
| 345 | $109,751.26 | $708.81 | $6,533.26 | $103,218.00 | $1,590,851.50 | $2,498,513.50 |
| 346 | $103,218.00 | $666.62 | $6,575.45 | $96,642.55 | $1,591,518.11 | $2,505,755.57 |
| 347 | $96,642.55 | $624.15 | $6,617.92 | $90,024.63 | $1,592,142.26 | $2,512,997.63 |
| 348 | $90,024.63 | $581.41 | $6,660.66 | $83,363.97 | $1,592,723.67 | $2,520,239.70 |
| 349 | $83,363.97 | $538.39 | $6,703.68 | $76,660.29 | $1,593,262.06 | $2,527,481.77 |
| 350 | $76,660.29 | $495.10 | $6,746.97 | $69,913.32 | $1,593,757.16 | $2,534,723.84 |
| 351 | $69,913.32 | $451.52 | $6,790.54 | $63,122.78 | $1,594,208.68 | $2,541,965.91 |
| 352 | $63,122.78 | $407.67 | $6,834.40 | $56,288.38 | $1,594,616.35 | $2,549,207.97 |
| 353 | $56,288.38 | $363.53 | $6,878.54 | $49,409.84 | $1,594,979.88 | $2,556,450.04 |
| 354 | $49,409.84 | $319.11 | $6,922.96 | $42,486.88 | $1,595,298.99 | $2,563,692.11 |
| 355 | $42,486.88 | $274.39 | $6,967.67 | $35,519.20 | $1,595,573.38 | $2,570,934.18 |
| 356 | $35,519.20 | $229.39 | $7,012.67 | $28,506.53 | $1,595,802.78 | $2,578,176.25 |
| 357 | $28,506.53 | $184.10 | $7,057.96 | $21,448.57 | $1,595,986.88 | $2,585,418.31 |
| 358 | $21,448.57 | $138.52 | $7,103.55 | $14,345.02 | $1,596,125.40 | $2,592,660.38 |
| 359 | $14,345.02 | $92.64 | $7,149.42 | $7,195.60 | $1,596,218.05 | $2,599,902.45 |
| 360 | $7,195.60 | $46.47 | $7,195.60 | $-0.00 | $1,596,264.52 | $2,607,144.52 |