|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,012,500.00 | $6,011.72 | $809.68 | $1,011,690.32 | $6,011.72 | $6,821.40 |
| 2 | $1,011,690.32 | $6,006.91 | $814.49 | $1,010,875.83 | $12,018.63 | $13,642.80 |
| 3 | $1,010,875.83 | $6,002.08 | $819.32 | $1,010,056.51 | $18,020.71 | $20,464.20 |
| 4 | $1,010,056.51 | $5,997.21 | $824.19 | $1,009,232.32 | $24,017.92 | $27,285.60 |
| 5 | $1,009,232.32 | $5,992.32 | $829.08 | $1,008,403.23 | $30,010.23 | $34,107.00 |
| 6 | $1,008,403.23 | $5,987.39 | $834.01 | $1,007,569.23 | $35,997.63 | $40,928.40 |
| 7 | $1,007,569.23 | $5,982.44 | $838.96 | $1,006,730.27 | $41,980.07 | $47,749.80 |
| 8 | $1,006,730.27 | $5,977.46 | $843.94 | $1,005,886.33 | $47,957.53 | $54,571.20 |
| 9 | $1,005,886.33 | $5,972.45 | $848.95 | $1,005,037.38 | $53,929.98 | $61,392.60 |
| 10 | $1,005,037.38 | $5,967.41 | $853.99 | $1,004,183.39 | $59,897.39 | $68,214.00 |
| 11 | $1,004,183.39 | $5,962.34 | $859.06 | $1,003,324.33 | $65,859.73 | $75,035.40 |
| 12 | $1,003,324.33 | $5,957.24 | $864.16 | $1,002,460.17 | $71,816.97 | $81,856.80 |
| 13 | $1,002,460.17 | $5,952.11 | $869.29 | $1,001,590.87 | $77,769.07 | $88,678.20 |
| 14 | $1,001,590.87 | $5,946.95 | $874.45 | $1,000,716.42 | $83,716.02 | $95,499.60 |
| 15 | $1,000,716.42 | $5,941.75 | $879.65 | $999,836.77 | $89,657.77 | $102,321.00 |
| 16 | $999,836.77 | $5,936.53 | $884.87 | $998,951.90 | $95,594.30 | $109,142.40 |
| 17 | $998,951.90 | $5,931.28 | $890.12 | $998,061.78 | $101,525.58 | $115,963.80 |
| 18 | $998,061.78 | $5,925.99 | $895.41 | $997,166.37 | $107,451.57 | $122,785.20 |
| 19 | $997,166.37 | $5,920.68 | $900.72 | $996,265.65 | $113,372.25 | $129,606.60 |
| 20 | $996,265.65 | $5,915.33 | $906.07 | $995,359.57 | $119,287.58 | $136,428.00 |
| 21 | $995,359.57 | $5,909.95 | $911.45 | $994,448.12 | $125,197.52 | $143,249.40 |
| 22 | $994,448.12 | $5,904.54 | $916.86 | $993,531.26 | $131,102.06 | $150,070.80 |
| 23 | $993,531.26 | $5,899.09 | $922.31 | $992,608.95 | $137,001.15 | $156,892.20 |
| 24 | $992,608.95 | $5,893.62 | $927.78 | $991,681.17 | $142,894.77 | $163,713.60 |
| 25 | $991,681.17 | $5,888.11 | $933.29 | $990,747.87 | $148,782.87 | $170,535.00 |
| 26 | $990,747.87 | $5,882.57 | $938.83 | $989,809.04 | $154,665.44 | $177,356.40 |
| 27 | $989,809.04 | $5,876.99 | $944.41 | $988,864.63 | $160,542.43 | $184,177.80 |
| 28 | $988,864.63 | $5,871.38 | $950.02 | $987,914.61 | $166,413.81 | $190,999.20 |
| 29 | $987,914.61 | $5,865.74 | $955.66 | $986,958.96 | $172,279.56 | $197,820.60 |
| 30 | $986,958.96 | $5,860.07 | $961.33 | $985,997.62 | $178,139.63 | $204,642.00 |
| 31 | $985,997.62 | $5,854.36 | $967.04 | $985,030.58 | $183,993.99 | $211,463.40 |
| 32 | $985,030.58 | $5,848.62 | $972.78 | $984,057.80 | $189,842.61 | $218,284.80 |
| 33 | $984,057.80 | $5,842.84 | $978.56 | $983,079.25 | $195,685.45 | $225,106.20 |
| 34 | $983,079.25 | $5,837.03 | $984.37 | $982,094.88 | $201,522.48 | $231,927.60 |
| 35 | $982,094.88 | $5,831.19 | $990.21 | $981,104.67 | $207,353.67 | $238,749.00 |
| 36 | $981,104.67 | $5,825.31 | $996.09 | $980,108.58 | $213,178.98 | $245,570.40 |
| 37 | $980,108.58 | $5,819.39 | $1,002.01 | $979,106.57 | $218,998.37 | $252,391.80 |
| 38 | $979,106.57 | $5,813.45 | $1,007.95 | $978,098.62 | $224,811.82 | $259,213.20 |
| 39 | $978,098.62 | $5,807.46 | $1,013.94 | $977,084.68 | $230,619.28 | $266,034.60 |
| 40 | $977,084.68 | $5,801.44 | $1,019.96 | $976,064.72 | $236,420.72 | $272,856.00 |
| 41 | $976,064.72 | $5,795.38 | $1,026.02 | $975,038.70 | $242,216.10 | $279,677.40 |
| 42 | $975,038.70 | $5,789.29 | $1,032.11 | $974,006.59 | $248,005.40 | $286,498.80 |
| 43 | $974,006.59 | $5,783.16 | $1,038.24 | $972,968.36 | $253,788.56 | $293,320.20 |
| 44 | $972,968.36 | $5,777.00 | $1,044.40 | $971,923.96 | $259,565.56 | $300,141.60 |
| 45 | $971,923.96 | $5,770.80 | $1,050.60 | $970,873.36 | $265,336.36 | $306,963.00 |
| 46 | $970,873.36 | $5,764.56 | $1,056.84 | $969,816.52 | $271,100.92 | $313,784.40 |
| 47 | $969,816.52 | $5,758.29 | $1,063.11 | $968,753.40 | $276,859.20 | $320,605.80 |
| 48 | $968,753.40 | $5,751.97 | $1,069.43 | $967,683.98 | $282,611.18 | $327,427.20 |
| 49 | $967,683.98 | $5,745.62 | $1,075.78 | $966,608.20 | $288,356.80 | $334,248.60 |
| 50 | $966,608.20 | $5,739.24 | $1,082.16 | $965,526.04 | $294,096.04 | $341,070.00 |
| 51 | $965,526.04 | $5,732.81 | $1,088.59 | $964,437.45 | $299,828.85 | $347,891.40 |
| 52 | $964,437.45 | $5,726.35 | $1,095.05 | $963,342.39 | $305,555.20 | $354,712.80 |
| 53 | $963,342.39 | $5,719.85 | $1,101.55 | $962,240.84 | $311,275.04 | $361,534.20 |
| 54 | $962,240.84 | $5,713.30 | $1,108.10 | $961,132.74 | $316,988.35 | $368,355.60 |
| 55 | $961,132.74 | $5,706.73 | $1,114.67 | $960,018.07 | $322,695.07 | $375,177.00 |
| 56 | $960,018.07 | $5,700.11 | $1,121.29 | $958,896.78 | $328,395.18 | $381,998.40 |
| 57 | $958,896.78 | $5,693.45 | $1,127.95 | $957,768.83 | $334,088.63 | $388,819.80 |
| 58 | $957,768.83 | $5,686.75 | $1,134.65 | $956,634.18 | $339,775.38 | $395,641.20 |
| 59 | $956,634.18 | $5,680.02 | $1,141.38 | $955,492.79 | $345,455.40 | $402,462.60 |
| 60 | $955,492.79 | $5,673.24 | $1,148.16 | $954,344.63 | $351,128.64 | $409,284.00 |
| 61 | $954,344.63 | $5,666.42 | $1,154.98 | $953,189.65 | $356,795.06 | $416,105.40 |
| 62 | $953,189.65 | $5,659.56 | $1,161.84 | $952,027.82 | $362,454.62 | $422,926.80 |
| 63 | $952,027.82 | $5,652.67 | $1,168.73 | $950,859.08 | $368,107.29 | $429,748.20 |
| 64 | $950,859.08 | $5,645.73 | $1,175.67 | $949,683.41 | $373,753.01 | $436,569.60 |
| 65 | $949,683.41 | $5,638.75 | $1,182.65 | $948,500.75 | $379,391.76 | $443,391.00 |
| 66 | $948,500.75 | $5,631.72 | $1,189.68 | $947,311.08 | $385,023.48 | $450,212.40 |
| 67 | $947,311.08 | $5,624.66 | $1,196.74 | $946,114.34 | $390,648.14 | $457,033.80 |
| 68 | $946,114.34 | $5,617.55 | $1,203.85 | $944,910.49 | $396,265.69 | $463,855.20 |
| 69 | $944,910.49 | $5,610.41 | $1,210.99 | $943,699.50 | $401,876.10 | $470,676.60 |
| 70 | $943,699.50 | $5,603.22 | $1,218.18 | $942,481.31 | $407,479.31 | $477,498.00 |
| 71 | $942,481.31 | $5,595.98 | $1,225.42 | $941,255.89 | $413,075.30 | $484,319.40 |
| 72 | $941,255.89 | $5,588.71 | $1,232.69 | $940,023.20 | $418,664.00 | $491,140.80 |
| 73 | $940,023.20 | $5,581.39 | $1,240.01 | $938,783.19 | $424,245.39 | $497,962.20 |
| 74 | $938,783.19 | $5,574.03 | $1,247.37 | $937,535.81 | $429,819.42 | $504,783.60 |
| 75 | $937,535.81 | $5,566.62 | $1,254.78 | $936,281.03 | $435,386.04 | $511,605.00 |
| 76 | $936,281.03 | $5,559.17 | $1,262.23 | $935,018.80 | $440,945.20 | $518,426.40 |
| 77 | $935,018.80 | $5,551.67 | $1,269.73 | $933,749.08 | $446,496.88 | $525,247.80 |
| 78 | $933,749.08 | $5,544.14 | $1,277.26 | $932,471.81 | $452,041.01 | $532,069.20 |
| 79 | $932,471.81 | $5,536.55 | $1,284.85 | $931,186.96 | $457,577.57 | $538,890.60 |
| 80 | $931,186.96 | $5,528.92 | $1,292.48 | $929,894.48 | $463,106.49 | $545,712.00 |
| 81 | $929,894.48 | $5,521.25 | $1,300.15 | $928,594.33 | $468,627.74 | $552,533.40 |
| 82 | $928,594.33 | $5,513.53 | $1,307.87 | $927,286.46 | $474,141.27 | $559,354.80 |
| 83 | $927,286.46 | $5,505.76 | $1,315.64 | $925,970.82 | $479,647.03 | $566,176.20 |
| 84 | $925,970.82 | $5,497.95 | $1,323.45 | $924,647.38 | $485,144.98 | $572,997.60 |
| 85 | $924,647.38 | $5,490.09 | $1,331.31 | $923,316.07 | $490,635.07 | $579,819.00 |
| 86 | $923,316.07 | $5,482.19 | $1,339.21 | $921,976.86 | $496,117.26 | $586,640.40 |
| 87 | $921,976.86 | $5,474.24 | $1,347.16 | $920,629.70 | $501,591.50 | $593,461.80 |
| 88 | $920,629.70 | $5,466.24 | $1,355.16 | $919,274.54 | $507,057.74 | $600,283.20 |
| 89 | $919,274.54 | $5,458.19 | $1,363.21 | $917,911.33 | $512,515.93 | $607,104.60 |
| 90 | $917,911.33 | $5,450.10 | $1,371.30 | $916,540.03 | $517,966.03 | $613,926.00 |
| 91 | $916,540.03 | $5,441.96 | $1,379.44 | $915,160.58 | $523,407.99 | $620,747.40 |
| 92 | $915,160.58 | $5,433.77 | $1,387.63 | $913,772.95 | $528,841.75 | $627,568.80 |
| 93 | $913,772.95 | $5,425.53 | $1,395.87 | $912,377.08 | $534,267.28 | $634,390.20 |
| 94 | $912,377.08 | $5,417.24 | $1,404.16 | $910,972.91 | $539,684.52 | $641,211.60 |
| 95 | $910,972.91 | $5,408.90 | $1,412.50 | $909,560.42 | $545,093.42 | $648,033.00 |
| 96 | $909,560.42 | $5,400.51 | $1,420.89 | $908,139.53 | $550,493.94 | $654,854.40 |
| 97 | $908,139.53 | $5,392.08 | $1,429.32 | $906,710.21 | $555,886.01 | $661,675.80 |
| 98 | $906,710.21 | $5,383.59 | $1,437.81 | $905,272.40 | $561,269.61 | $668,497.20 |
| 99 | $905,272.40 | $5,375.05 | $1,446.35 | $903,826.06 | $566,644.66 | $675,318.60 |
| 100 | $903,826.06 | $5,366.47 | $1,454.93 | $902,371.12 | $572,011.13 | $682,140.00 |
| 101 | $902,371.12 | $5,357.83 | $1,463.57 | $900,907.55 | $577,368.96 | $688,961.40 |
| 102 | $900,907.55 | $5,349.14 | $1,472.26 | $899,435.29 | $582,718.10 | $695,782.80 |
| 103 | $899,435.29 | $5,340.40 | $1,481.00 | $897,954.29 | $588,058.49 | $702,604.20 |
| 104 | $897,954.29 | $5,331.60 | $1,489.80 | $896,464.49 | $593,390.10 | $709,425.61 |
| 105 | $896,464.49 | $5,322.76 | $1,498.64 | $894,965.85 | $598,712.85 | $716,247.01 |
| 106 | $894,965.85 | $5,313.86 | $1,507.54 | $893,458.31 | $604,026.71 | $723,068.41 |
| 107 | $893,458.31 | $5,304.91 | $1,516.49 | $891,941.82 | $609,331.62 | $729,889.81 |
| 108 | $891,941.82 | $5,295.90 | $1,525.50 | $890,416.32 | $614,627.53 | $736,711.21 |
| 109 | $890,416.32 | $5,286.85 | $1,534.55 | $888,881.77 | $619,914.37 | $743,532.61 |
| 110 | $888,881.77 | $5,277.74 | $1,543.66 | $887,338.10 | $625,192.11 | $750,354.01 |
| 111 | $887,338.10 | $5,268.57 | $1,552.83 | $885,785.27 | $630,460.68 | $757,175.41 |
| 112 | $885,785.27 | $5,259.35 | $1,562.05 | $884,223.22 | $635,720.03 | $763,996.81 |
| 113 | $884,223.22 | $5,250.08 | $1,571.32 | $882,651.90 | $640,970.10 | $770,818.21 |
| 114 | $882,651.90 | $5,240.75 | $1,580.65 | $881,071.24 | $646,210.85 | $777,639.61 |
| 115 | $881,071.24 | $5,231.36 | $1,590.04 | $879,481.21 | $651,442.21 | $784,461.01 |
| 116 | $879,481.21 | $5,221.92 | $1,599.48 | $877,881.72 | $656,664.13 | $791,282.41 |
| 117 | $877,881.72 | $5,212.42 | $1,608.98 | $876,272.75 | $661,876.55 | $798,103.81 |
| 118 | $876,272.75 | $5,202.87 | $1,618.53 | $874,654.22 | $667,079.42 | $804,925.21 |
| 119 | $874,654.22 | $5,193.26 | $1,628.14 | $873,026.08 | $672,272.68 | $811,746.61 |
| 120 | $873,026.08 | $5,183.59 | $1,637.81 | $871,388.27 | $677,456.27 | $818,568.01 |
| 121 | $871,388.27 | $5,173.87 | $1,647.53 | $869,740.74 | $682,630.14 | $825,389.41 |
| 122 | $869,740.74 | $5,164.09 | $1,657.31 | $868,083.42 | $687,794.23 | $832,210.81 |
| 123 | $868,083.42 | $5,154.25 | $1,667.15 | $866,416.27 | $692,948.47 | $839,032.21 |
| 124 | $866,416.27 | $5,144.35 | $1,677.05 | $864,739.21 | $698,092.82 | $845,853.61 |
| 125 | $864,739.21 | $5,134.39 | $1,687.01 | $863,052.20 | $703,227.21 | $852,675.01 |
| 126 | $863,052.20 | $5,124.37 | $1,697.03 | $861,355.18 | $708,351.58 | $859,496.41 |
| 127 | $861,355.18 | $5,114.30 | $1,707.10 | $859,648.07 | $713,465.88 | $866,317.81 |
| 128 | $859,648.07 | $5,104.16 | $1,717.24 | $857,930.83 | $718,570.04 | $873,139.21 |
| 129 | $857,930.83 | $5,093.96 | $1,727.44 | $856,203.40 | $723,664.00 | $879,960.61 |
| 130 | $856,203.40 | $5,083.71 | $1,737.69 | $854,465.70 | $728,747.71 | $886,782.01 |
| 131 | $854,465.70 | $5,073.39 | $1,748.01 | $852,717.69 | $733,821.10 | $893,603.41 |
| 132 | $852,717.69 | $5,063.01 | $1,758.39 | $850,959.31 | $738,884.11 | $900,424.81 |
| 133 | $850,959.31 | $5,052.57 | $1,768.83 | $849,190.48 | $743,936.68 | $907,246.21 |
| 134 | $849,190.48 | $5,042.07 | $1,779.33 | $847,411.14 | $748,978.75 | $914,067.61 |
| 135 | $847,411.14 | $5,031.50 | $1,789.90 | $845,621.25 | $754,010.25 | $920,889.01 |
| 136 | $845,621.25 | $5,020.88 | $1,800.52 | $843,820.72 | $759,031.13 | $927,710.41 |
| 137 | $843,820.72 | $5,010.19 | $1,811.21 | $842,009.51 | $764,041.32 | $934,531.81 |
| 138 | $842,009.51 | $4,999.43 | $1,821.97 | $840,187.54 | $769,040.75 | $941,353.21 |
| 139 | $840,187.54 | $4,988.61 | $1,832.79 | $838,354.75 | $774,029.36 | $948,174.61 |
| 140 | $838,354.75 | $4,977.73 | $1,843.67 | $836,511.09 | $779,007.09 | $954,996.01 |
| 141 | $836,511.09 | $4,966.78 | $1,854.62 | $834,656.47 | $783,973.88 | $961,817.41 |
| 142 | $834,656.47 | $4,955.77 | $1,865.63 | $832,790.84 | $788,929.65 | $968,638.81 |
| 143 | $832,790.84 | $4,944.70 | $1,876.70 | $830,914.14 | $793,874.35 | $975,460.21 |
| 144 | $830,914.14 | $4,933.55 | $1,887.85 | $829,026.29 | $798,807.90 | $982,281.61 |
| 145 | $829,026.29 | $4,922.34 | $1,899.06 | $827,127.23 | $803,730.24 | $989,103.01 |
| 146 | $827,127.23 | $4,911.07 | $1,910.33 | $825,216.90 | $808,641.31 | $995,924.41 |
| 147 | $825,216.90 | $4,899.73 | $1,921.67 | $823,295.23 | $813,541.04 | $1,002,745.81 |
| 148 | $823,295.23 | $4,888.32 | $1,933.08 | $821,362.14 | $818,429.35 | $1,009,567.21 |
| 149 | $821,362.14 | $4,876.84 | $1,944.56 | $819,417.58 | $823,306.19 | $1,016,388.61 |
| 150 | $819,417.58 | $4,865.29 | $1,956.11 | $817,461.47 | $828,171.48 | $1,023,210.01 |
| 151 | $817,461.47 | $4,853.68 | $1,967.72 | $815,493.75 | $833,025.16 | $1,030,031.41 |
| 152 | $815,493.75 | $4,841.99 | $1,979.41 | $813,514.34 | $837,867.15 | $1,036,852.81 |
| 153 | $813,514.34 | $4,830.24 | $1,991.16 | $811,523.19 | $842,697.39 | $1,043,674.21 |
| 154 | $811,523.19 | $4,818.42 | $2,002.98 | $809,520.20 | $847,515.81 | $1,050,495.61 |
| 155 | $809,520.20 | $4,806.53 | $2,014.87 | $807,505.33 | $852,322.34 | $1,057,317.01 |
| 156 | $807,505.33 | $4,794.56 | $2,026.84 | $805,478.49 | $857,116.90 | $1,064,138.41 |
| 157 | $805,478.49 | $4,782.53 | $2,038.87 | $803,439.62 | $861,899.43 | $1,070,959.81 |
| 158 | $803,439.62 | $4,770.42 | $2,050.98 | $801,388.65 | $866,669.85 | $1,077,781.21 |
| 159 | $801,388.65 | $4,758.25 | $2,063.15 | $799,325.49 | $871,428.10 | $1,084,602.61 |
| 160 | $799,325.49 | $4,746.00 | $2,075.40 | $797,250.09 | $876,174.09 | $1,091,424.01 |
| 161 | $797,250.09 | $4,733.67 | $2,087.73 | $795,162.36 | $880,907.77 | $1,098,245.41 |
| 162 | $795,162.36 | $4,721.28 | $2,100.12 | $793,062.23 | $885,629.04 | $1,105,066.81 |
| 163 | $793,062.23 | $4,708.81 | $2,112.59 | $790,949.64 | $890,337.85 | $1,111,888.21 |
| 164 | $790,949.64 | $4,696.26 | $2,125.14 | $788,824.50 | $895,034.11 | $1,118,709.61 |
| 165 | $788,824.50 | $4,683.65 | $2,137.75 | $786,686.75 | $899,717.76 | $1,125,531.01 |
| 166 | $786,686.75 | $4,670.95 | $2,150.45 | $784,536.30 | $904,388.71 | $1,132,352.41 |
| 167 | $784,536.30 | $4,658.18 | $2,163.22 | $782,373.09 | $909,046.89 | $1,139,173.81 |
| 168 | $782,373.09 | $4,645.34 | $2,176.06 | $780,197.03 | $913,692.23 | $1,145,995.21 |
| 169 | $780,197.03 | $4,632.42 | $2,188.98 | $778,008.05 | $918,324.65 | $1,152,816.61 |
| 170 | $778,008.05 | $4,619.42 | $2,201.98 | $775,806.07 | $922,944.08 | $1,159,638.01 |
| 171 | $775,806.07 | $4,606.35 | $2,215.05 | $773,591.02 | $927,550.43 | $1,166,459.41 |
| 172 | $773,591.02 | $4,593.20 | $2,228.20 | $771,362.81 | $932,143.62 | $1,173,280.81 |
| 173 | $771,362.81 | $4,579.97 | $2,241.43 | $769,121.38 | $936,723.59 | $1,180,102.21 |
| 174 | $769,121.38 | $4,566.66 | $2,254.74 | $766,866.64 | $941,290.25 | $1,186,923.61 |
| 175 | $766,866.64 | $4,553.27 | $2,268.13 | $764,598.51 | $945,843.52 | $1,193,745.01 |
| 176 | $764,598.51 | $4,539.80 | $2,281.60 | $762,316.91 | $950,383.32 | $1,200,566.41 |
| 177 | $762,316.91 | $4,526.26 | $2,295.14 | $760,021.77 | $954,909.58 | $1,207,387.81 |
| 178 | $760,021.77 | $4,512.63 | $2,308.77 | $757,713.00 | $959,422.21 | $1,214,209.21 |
| 179 | $757,713.00 | $4,498.92 | $2,322.48 | $755,390.52 | $963,921.13 | $1,221,030.61 |
| 180 | $755,390.52 | $4,485.13 | $2,336.27 | $753,054.25 | $968,406.26 | $1,227,852.01 |
| 181 | $753,054.25 | $4,471.26 | $2,350.14 | $750,704.11 | $972,877.52 | $1,234,673.41 |
| 182 | $750,704.11 | $4,457.31 | $2,364.09 | $748,340.02 | $977,334.83 | $1,241,494.81 |
| 183 | $748,340.02 | $4,443.27 | $2,378.13 | $745,961.89 | $981,778.09 | $1,248,316.21 |
| 184 | $745,961.89 | $4,429.15 | $2,392.25 | $743,569.63 | $986,207.24 | $1,255,137.61 |
| 185 | $743,569.63 | $4,414.94 | $2,406.46 | $741,163.18 | $990,622.19 | $1,261,959.01 |
| 186 | $741,163.18 | $4,400.66 | $2,420.74 | $738,742.43 | $995,022.84 | $1,268,780.41 |
| 187 | $738,742.43 | $4,386.28 | $2,435.12 | $736,307.32 | $999,409.13 | $1,275,601.81 |
| 188 | $736,307.32 | $4,371.82 | $2,449.58 | $733,857.74 | $1,003,780.95 | $1,282,423.21 |
| 189 | $733,857.74 | $4,357.28 | $2,464.12 | $731,393.62 | $1,008,138.23 | $1,289,244.61 |
| 190 | $731,393.62 | $4,342.65 | $2,478.75 | $728,914.87 | $1,012,480.88 | $1,296,066.01 |
| 191 | $728,914.87 | $4,327.93 | $2,493.47 | $726,421.40 | $1,016,808.81 | $1,302,887.41 |
| 192 | $726,421.40 | $4,313.13 | $2,508.27 | $723,913.13 | $1,021,121.94 | $1,309,708.81 |
| 193 | $723,913.13 | $4,298.23 | $2,523.17 | $721,389.97 | $1,025,420.18 | $1,316,530.21 |
| 194 | $721,389.97 | $4,283.25 | $2,538.15 | $718,851.82 | $1,029,703.43 | $1,323,351.61 |
| 195 | $718,851.82 | $4,268.18 | $2,553.22 | $716,298.60 | $1,033,971.61 | $1,330,173.01 |
| 196 | $716,298.60 | $4,253.02 | $2,568.38 | $713,730.22 | $1,038,224.63 | $1,336,994.41 |
| 197 | $713,730.22 | $4,237.77 | $2,583.63 | $711,146.60 | $1,042,462.41 | $1,343,815.81 |
| 198 | $711,146.60 | $4,222.43 | $2,598.97 | $708,547.63 | $1,046,684.84 | $1,350,637.21 |
| 199 | $708,547.63 | $4,207.00 | $2,614.40 | $705,933.23 | $1,050,891.84 | $1,357,458.61 |
| 200 | $705,933.23 | $4,191.48 | $2,629.92 | $703,303.31 | $1,055,083.32 | $1,364,280.01 |
| 201 | $703,303.31 | $4,175.86 | $2,645.54 | $700,657.77 | $1,059,259.18 | $1,371,101.41 |
| 202 | $700,657.77 | $4,160.16 | $2,661.24 | $697,996.53 | $1,063,419.34 | $1,377,922.81 |
| 203 | $697,996.53 | $4,144.35 | $2,677.05 | $695,319.48 | $1,067,563.69 | $1,384,744.21 |
| 204 | $695,319.48 | $4,128.46 | $2,692.94 | $692,626.54 | $1,071,692.15 | $1,391,565.61 |
| 205 | $692,626.54 | $4,112.47 | $2,708.93 | $689,917.61 | $1,075,804.62 | $1,398,387.01 |
| 206 | $689,917.61 | $4,096.39 | $2,725.01 | $687,192.60 | $1,079,901.01 | $1,405,208.41 |
| 207 | $687,192.60 | $4,080.21 | $2,741.19 | $684,451.40 | $1,083,981.21 | $1,412,029.81 |
| 208 | $684,451.40 | $4,063.93 | $2,757.47 | $681,693.93 | $1,088,045.14 | $1,418,851.21 |
| 209 | $681,693.93 | $4,047.56 | $2,773.84 | $678,920.09 | $1,092,092.70 | $1,425,672.61 |
| 210 | $678,920.09 | $4,031.09 | $2,790.31 | $676,129.78 | $1,096,123.79 | $1,432,494.01 |
| 211 | $676,129.78 | $4,014.52 | $2,806.88 | $673,322.90 | $1,100,138.31 | $1,439,315.41 |
| 212 | $673,322.90 | $3,997.85 | $2,823.55 | $670,499.36 | $1,104,136.17 | $1,446,136.81 |
| 213 | $670,499.36 | $3,981.09 | $2,840.31 | $667,659.05 | $1,108,117.26 | $1,452,958.21 |
| 214 | $667,659.05 | $3,964.23 | $2,857.17 | $664,801.87 | $1,112,081.48 | $1,459,779.61 |
| 215 | $664,801.87 | $3,947.26 | $2,874.14 | $661,927.73 | $1,116,028.74 | $1,466,601.01 |
| 216 | $661,927.73 | $3,930.20 | $2,891.20 | $659,036.53 | $1,119,958.94 | $1,473,422.41 |
| 217 | $659,036.53 | $3,913.03 | $2,908.37 | $656,128.16 | $1,123,871.97 | $1,480,243.81 |
| 218 | $656,128.16 | $3,895.76 | $2,925.64 | $653,202.52 | $1,127,767.73 | $1,487,065.21 |
| 219 | $653,202.52 | $3,878.39 | $2,943.01 | $650,259.51 | $1,131,646.12 | $1,493,886.61 |
| 220 | $650,259.51 | $3,860.92 | $2,960.48 | $647,299.02 | $1,135,507.03 | $1,500,708.01 |
| 221 | $647,299.02 | $3,843.34 | $2,978.06 | $644,320.96 | $1,139,350.37 | $1,507,529.41 |
| 222 | $644,320.96 | $3,825.66 | $2,995.74 | $641,325.22 | $1,143,176.03 | $1,514,350.81 |
| 223 | $641,325.22 | $3,807.87 | $3,013.53 | $638,311.69 | $1,146,983.90 | $1,521,172.21 |
| 224 | $638,311.69 | $3,789.98 | $3,031.42 | $635,280.26 | $1,150,773.87 | $1,527,993.61 |
| 225 | $635,280.26 | $3,771.98 | $3,049.42 | $632,230.84 | $1,154,545.85 | $1,534,815.01 |
| 226 | $632,230.84 | $3,753.87 | $3,067.53 | $629,163.31 | $1,158,299.72 | $1,541,636.41 |
| 227 | $629,163.31 | $3,735.66 | $3,085.74 | $626,077.57 | $1,162,035.38 | $1,548,457.81 |
| 228 | $626,077.57 | $3,717.34 | $3,104.06 | $622,973.50 | $1,165,752.71 | $1,555,279.21 |
| 229 | $622,973.50 | $3,698.91 | $3,122.49 | $619,851.01 | $1,169,451.62 | $1,562,100.61 |
| 230 | $619,851.01 | $3,680.37 | $3,141.03 | $616,709.97 | $1,173,131.98 | $1,568,922.01 |
| 231 | $616,709.97 | $3,661.72 | $3,159.68 | $613,550.29 | $1,176,793.70 | $1,575,743.41 |
| 232 | $613,550.29 | $3,642.95 | $3,178.45 | $610,371.84 | $1,180,436.65 | $1,582,564.81 |
| 233 | $610,371.84 | $3,624.08 | $3,197.32 | $607,174.52 | $1,184,060.74 | $1,589,386.21 |
| 234 | $607,174.52 | $3,605.10 | $3,216.30 | $603,958.22 | $1,187,665.83 | $1,596,207.61 |
| 235 | $603,958.22 | $3,586.00 | $3,235.40 | $600,722.83 | $1,191,251.84 | $1,603,029.01 |
| 236 | $600,722.83 | $3,566.79 | $3,254.61 | $597,468.22 | $1,194,818.63 | $1,609,850.41 |
| 237 | $597,468.22 | $3,547.47 | $3,273.93 | $594,194.28 | $1,198,366.10 | $1,616,671.81 |
| 238 | $594,194.28 | $3,528.03 | $3,293.37 | $590,900.91 | $1,201,894.12 | $1,623,493.21 |
| 239 | $590,900.91 | $3,508.47 | $3,312.93 | $587,587.99 | $1,205,402.60 | $1,630,314.61 |
| 240 | $587,587.99 | $3,488.80 | $3,332.60 | $584,255.39 | $1,208,891.40 | $1,637,136.01 |
| 241 | $584,255.39 | $3,469.02 | $3,352.38 | $580,903.01 | $1,212,360.42 | $1,643,957.41 |
| 242 | $580,903.01 | $3,449.11 | $3,372.29 | $577,530.72 | $1,215,809.53 | $1,650,778.81 |
| 243 | $577,530.72 | $3,429.09 | $3,392.31 | $574,138.41 | $1,219,238.62 | $1,657,600.21 |
| 244 | $574,138.41 | $3,408.95 | $3,412.45 | $570,725.95 | $1,222,647.57 | $1,664,421.61 |
| 245 | $570,725.95 | $3,388.69 | $3,432.71 | $567,293.24 | $1,226,036.25 | $1,671,243.01 |
| 246 | $567,293.24 | $3,368.30 | $3,453.10 | $563,840.14 | $1,229,404.55 | $1,678,064.41 |
| 247 | $563,840.14 | $3,347.80 | $3,473.60 | $560,366.54 | $1,232,752.36 | $1,684,885.81 |
| 248 | $560,366.54 | $3,327.18 | $3,494.22 | $556,872.32 | $1,236,079.53 | $1,691,707.21 |
| 249 | $556,872.32 | $3,306.43 | $3,514.97 | $553,357.35 | $1,239,385.96 | $1,698,528.61 |
| 250 | $553,357.35 | $3,285.56 | $3,535.84 | $549,821.51 | $1,242,671.52 | $1,705,350.01 |
| 251 | $549,821.51 | $3,264.57 | $3,556.83 | $546,264.67 | $1,245,936.09 | $1,712,171.41 |
| 252 | $546,264.67 | $3,243.45 | $3,577.95 | $542,686.72 | $1,249,179.53 | $1,718,992.81 |
| 253 | $542,686.72 | $3,222.20 | $3,599.20 | $539,087.52 | $1,252,401.73 | $1,725,814.21 |
| 254 | $539,087.52 | $3,200.83 | $3,620.57 | $535,466.95 | $1,255,602.57 | $1,732,635.61 |
| 255 | $535,466.95 | $3,179.34 | $3,642.07 | $531,824.89 | $1,258,781.90 | $1,739,457.01 |
| 256 | $531,824.89 | $3,157.71 | $3,663.69 | $528,161.20 | $1,261,939.61 | $1,746,278.41 |
| 257 | $528,161.20 | $3,135.96 | $3,685.44 | $524,475.76 | $1,265,075.57 | $1,753,099.81 |
| 258 | $524,475.76 | $3,114.07 | $3,707.33 | $520,768.43 | $1,268,189.64 | $1,759,921.21 |
| 259 | $520,768.43 | $3,092.06 | $3,729.34 | $517,039.09 | $1,271,281.71 | $1,766,742.61 |
| 260 | $517,039.09 | $3,069.92 | $3,751.48 | $513,287.61 | $1,274,351.63 | $1,773,564.01 |
| 261 | $513,287.61 | $3,047.65 | $3,773.75 | $509,513.86 | $1,277,399.27 | $1,780,385.41 |
| 262 | $509,513.86 | $3,025.24 | $3,796.16 | $505,717.70 | $1,280,424.51 | $1,787,206.81 |
| 263 | $505,717.70 | $3,002.70 | $3,818.70 | $501,899.00 | $1,283,427.21 | $1,794,028.21 |
| 264 | $501,899.00 | $2,980.03 | $3,841.37 | $498,057.62 | $1,286,407.23 | $1,800,849.61 |
| 265 | $498,057.62 | $2,957.22 | $3,864.18 | $494,193.44 | $1,289,364.45 | $1,807,671.01 |
| 266 | $494,193.44 | $2,934.27 | $3,887.13 | $490,306.31 | $1,292,298.72 | $1,814,492.41 |
| 267 | $490,306.31 | $2,911.19 | $3,910.21 | $486,396.11 | $1,295,209.92 | $1,821,313.81 |
| 268 | $486,396.11 | $2,887.98 | $3,933.42 | $482,462.68 | $1,298,097.90 | $1,828,135.21 |
| 269 | $482,462.68 | $2,864.62 | $3,956.78 | $478,505.90 | $1,300,962.52 | $1,834,956.61 |
| 270 | $478,505.90 | $2,841.13 | $3,980.27 | $474,525.63 | $1,303,803.65 | $1,841,778.01 |
| 271 | $474,525.63 | $2,817.50 | $4,003.90 | $470,521.73 | $1,306,621.14 | $1,848,599.41 |
| 272 | $470,521.73 | $2,793.72 | $4,027.68 | $466,494.05 | $1,309,414.86 | $1,855,420.81 |
| 273 | $466,494.05 | $2,769.81 | $4,051.59 | $462,442.46 | $1,312,184.67 | $1,862,242.21 |
| 274 | $462,442.46 | $2,745.75 | $4,075.65 | $458,366.81 | $1,314,930.43 | $1,869,063.61 |
| 275 | $458,366.81 | $2,721.55 | $4,099.85 | $454,266.97 | $1,317,651.98 | $1,875,885.01 |
| 276 | $454,266.97 | $2,697.21 | $4,124.19 | $450,142.78 | $1,320,349.19 | $1,882,706.41 |
| 277 | $450,142.78 | $2,672.72 | $4,148.68 | $445,994.10 | $1,323,021.91 | $1,889,527.81 |
| 278 | $445,994.10 | $2,648.09 | $4,173.31 | $441,820.79 | $1,325,670.00 | $1,896,349.21 |
| 279 | $441,820.79 | $2,623.31 | $4,198.09 | $437,622.70 | $1,328,293.31 | $1,903,170.61 |
| 280 | $437,622.70 | $2,598.38 | $4,223.02 | $433,399.68 | $1,330,891.70 | $1,909,992.01 |
| 281 | $433,399.68 | $2,573.31 | $4,248.09 | $429,151.59 | $1,333,465.01 | $1,916,813.41 |
| 282 | $429,151.59 | $2,548.09 | $4,273.31 | $424,878.28 | $1,336,013.10 | $1,923,634.81 |
| 283 | $424,878.28 | $2,522.71 | $4,298.69 | $420,579.60 | $1,338,535.81 | $1,930,456.21 |
| 284 | $420,579.60 | $2,497.19 | $4,324.21 | $416,255.39 | $1,341,033.00 | $1,937,277.61 |
| 285 | $416,255.39 | $2,471.52 | $4,349.88 | $411,905.50 | $1,343,504.52 | $1,944,099.01 |
| 286 | $411,905.50 | $2,445.69 | $4,375.71 | $407,529.79 | $1,345,950.21 | $1,950,920.41 |
| 287 | $407,529.79 | $2,419.71 | $4,401.69 | $403,128.10 | $1,348,369.91 | $1,957,741.81 |
| 288 | $403,128.10 | $2,393.57 | $4,427.83 | $398,700.27 | $1,350,763.49 | $1,964,563.21 |
| 289 | $398,700.27 | $2,367.28 | $4,454.12 | $394,246.16 | $1,353,130.77 | $1,971,384.61 |
| 290 | $394,246.16 | $2,340.84 | $4,480.56 | $389,765.59 | $1,355,471.61 | $1,978,206.01 |
| 291 | $389,765.59 | $2,314.23 | $4,507.17 | $385,258.43 | $1,357,785.84 | $1,985,027.41 |
| 292 | $385,258.43 | $2,287.47 | $4,533.93 | $380,724.50 | $1,360,073.31 | $1,991,848.81 |
| 293 | $380,724.50 | $2,260.55 | $4,560.85 | $376,163.65 | $1,362,333.86 | $1,998,670.21 |
| 294 | $376,163.65 | $2,233.47 | $4,587.93 | $371,575.72 | $1,364,567.34 | $2,005,491.61 |
| 295 | $371,575.72 | $2,206.23 | $4,615.17 | $366,960.55 | $1,366,773.57 | $2,012,313.01 |
| 296 | $366,960.55 | $2,178.83 | $4,642.57 | $362,317.98 | $1,368,952.39 | $2,019,134.41 |
| 297 | $362,317.98 | $2,151.26 | $4,670.14 | $357,647.84 | $1,371,103.66 | $2,025,955.81 |
| 298 | $357,647.84 | $2,123.53 | $4,697.87 | $352,949.98 | $1,373,227.19 | $2,032,777.21 |
| 299 | $352,949.98 | $2,095.64 | $4,725.76 | $348,224.22 | $1,375,322.83 | $2,039,598.61 |
| 300 | $348,224.22 | $2,067.58 | $4,753.82 | $343,470.40 | $1,377,390.41 | $2,046,420.01 |
| 301 | $343,470.40 | $2,039.36 | $4,782.04 | $338,688.35 | $1,379,429.77 | $2,053,241.41 |
| 302 | $338,688.35 | $2,010.96 | $4,810.44 | $333,877.92 | $1,381,440.73 | $2,060,062.81 |
| 303 | $333,877.92 | $1,982.40 | $4,839.00 | $329,038.92 | $1,383,423.13 | $2,066,884.21 |
| 304 | $329,038.92 | $1,953.67 | $4,867.73 | $324,171.19 | $1,385,376.80 | $2,073,705.61 |
| 305 | $324,171.19 | $1,924.77 | $4,896.63 | $319,274.55 | $1,387,301.57 | $2,080,527.01 |
| 306 | $319,274.55 | $1,895.69 | $4,925.71 | $314,348.84 | $1,389,197.26 | $2,087,348.41 |
| 307 | $314,348.84 | $1,866.45 | $4,954.95 | $309,393.89 | $1,391,063.71 | $2,094,169.81 |
| 308 | $309,393.89 | $1,837.03 | $4,984.37 | $304,409.52 | $1,392,900.73 | $2,100,991.21 |
| 309 | $304,409.52 | $1,807.43 | $5,013.97 | $299,395.55 | $1,394,708.16 | $2,107,812.61 |
| 310 | $299,395.55 | $1,777.66 | $5,043.74 | $294,351.81 | $1,396,485.82 | $2,114,634.02 |
| 311 | $294,351.81 | $1,747.71 | $5,073.69 | $289,278.12 | $1,398,233.54 | $2,121,455.42 |
| 312 | $289,278.12 | $1,717.59 | $5,103.81 | $284,174.31 | $1,399,951.13 | $2,128,276.82 |
| 313 | $284,174.31 | $1,687.28 | $5,134.12 | $279,040.20 | $1,401,638.41 | $2,135,098.22 |
| 314 | $279,040.20 | $1,656.80 | $5,164.60 | $273,875.60 | $1,403,295.21 | $2,141,919.62 |
| 315 | $273,875.60 | $1,626.14 | $5,195.26 | $268,680.33 | $1,404,921.35 | $2,148,741.02 |
| 316 | $268,680.33 | $1,595.29 | $5,226.11 | $263,454.22 | $1,406,516.64 | $2,155,562.42 |
| 317 | $263,454.22 | $1,564.26 | $5,257.14 | $258,197.08 | $1,408,080.90 | $2,162,383.82 |
| 318 | $258,197.08 | $1,533.05 | $5,288.35 | $252,908.73 | $1,409,613.94 | $2,169,205.22 |
| 319 | $252,908.73 | $1,501.65 | $5,319.75 | $247,588.97 | $1,411,115.59 | $2,176,026.62 |
| 320 | $247,588.97 | $1,470.06 | $5,351.34 | $242,237.63 | $1,412,585.65 | $2,182,848.02 |
| 321 | $242,237.63 | $1,438.29 | $5,383.11 | $236,854.52 | $1,414,023.93 | $2,189,669.42 |
| 322 | $236,854.52 | $1,406.32 | $5,415.08 | $231,439.44 | $1,415,430.26 | $2,196,490.82 |
| 323 | $231,439.44 | $1,374.17 | $5,447.23 | $225,992.21 | $1,416,804.43 | $2,203,312.22 |
| 324 | $225,992.21 | $1,341.83 | $5,479.57 | $220,512.64 | $1,418,146.26 | $2,210,133.62 |
| 325 | $220,512.64 | $1,309.29 | $5,512.11 | $215,000.54 | $1,419,455.55 | $2,216,955.02 |
| 326 | $215,000.54 | $1,276.57 | $5,544.83 | $209,455.70 | $1,420,732.12 | $2,223,776.42 |
| 327 | $209,455.70 | $1,243.64 | $5,577.76 | $203,877.95 | $1,421,975.76 | $2,230,597.82 |
| 328 | $203,877.95 | $1,210.53 | $5,610.87 | $198,267.07 | $1,423,186.29 | $2,237,419.22 |
| 329 | $198,267.07 | $1,177.21 | $5,644.19 | $192,622.88 | $1,424,363.50 | $2,244,240.62 |
| 330 | $192,622.88 | $1,143.70 | $5,677.70 | $186,945.18 | $1,425,507.20 | $2,251,062.02 |
| 331 | $186,945.18 | $1,109.99 | $5,711.41 | $181,233.77 | $1,426,617.18 | $2,257,883.42 |
| 332 | $181,233.77 | $1,076.08 | $5,745.32 | $175,488.44 | $1,427,693.26 | $2,264,704.82 |
| 333 | $175,488.44 | $1,041.96 | $5,779.44 | $169,709.00 | $1,428,735.22 | $2,271,526.22 |
| 334 | $169,709.00 | $1,007.65 | $5,813.75 | $163,895.25 | $1,429,742.87 | $2,278,347.62 |
| 335 | $163,895.25 | $973.13 | $5,848.27 | $158,046.98 | $1,430,716.00 | $2,285,169.02 |
| 336 | $158,046.98 | $938.40 | $5,883.00 | $152,163.98 | $1,431,654.40 | $2,291,990.42 |
| 337 | $152,163.98 | $903.47 | $5,917.93 | $146,246.06 | $1,432,557.87 | $2,298,811.82 |
| 338 | $146,246.06 | $868.34 | $5,953.06 | $140,292.99 | $1,433,426.21 | $2,305,633.22 |
| 339 | $140,292.99 | $832.99 | $5,988.41 | $134,304.58 | $1,434,259.20 | $2,312,454.62 |
| 340 | $134,304.58 | $797.43 | $6,023.97 | $128,280.62 | $1,435,056.63 | $2,319,276.02 |
| 341 | $128,280.62 | $761.67 | $6,059.73 | $122,220.88 | $1,435,818.30 | $2,326,097.42 |
| 342 | $122,220.88 | $725.69 | $6,095.71 | $116,125.17 | $1,436,543.99 | $2,332,918.82 |
| 343 | $116,125.17 | $689.49 | $6,131.91 | $109,993.26 | $1,437,233.48 | $2,339,740.22 |
| 344 | $109,993.26 | $653.08 | $6,168.32 | $103,824.95 | $1,437,886.56 | $2,346,561.62 |
| 345 | $103,824.95 | $616.46 | $6,204.94 | $97,620.01 | $1,438,503.02 | $2,353,383.02 |
| 346 | $97,620.01 | $579.62 | $6,241.78 | $91,378.23 | $1,439,082.64 | $2,360,204.42 |
| 347 | $91,378.23 | $542.56 | $6,278.84 | $85,099.38 | $1,439,625.20 | $2,367,025.82 |
| 348 | $85,099.38 | $505.28 | $6,316.12 | $78,783.26 | $1,440,130.48 | $2,373,847.22 |
| 349 | $78,783.26 | $467.78 | $6,353.62 | $72,429.64 | $1,440,598.25 | $2,380,668.62 |
| 350 | $72,429.64 | $430.05 | $6,391.35 | $66,038.29 | $1,441,028.31 | $2,387,490.02 |
| 351 | $66,038.29 | $392.10 | $6,429.30 | $59,608.99 | $1,441,420.41 | $2,394,311.42 |
| 352 | $59,608.99 | $353.93 | $6,467.47 | $53,141.52 | $1,441,774.34 | $2,401,132.82 |
| 353 | $53,141.52 | $315.53 | $6,505.87 | $46,635.65 | $1,442,089.86 | $2,407,954.22 |
| 354 | $46,635.65 | $276.90 | $6,544.50 | $40,091.15 | $1,442,366.76 | $2,414,775.62 |
| 355 | $40,091.15 | $238.04 | $6,583.36 | $33,507.79 | $1,442,604.80 | $2,421,597.02 |
| 356 | $33,507.79 | $198.95 | $6,622.45 | $26,885.34 | $1,442,803.76 | $2,428,418.42 |
| 357 | $26,885.34 | $159.63 | $6,661.77 | $20,223.57 | $1,442,963.39 | $2,435,239.82 |
| 358 | $20,223.57 | $120.08 | $6,701.32 | $13,522.25 | $1,443,083.47 | $2,442,061.22 |
| 359 | $13,522.25 | $80.29 | $6,741.11 | $6,781.14 | $1,443,163.75 | $2,448,882.62 |
| 360 | $6,781.14 | $40.26 | $6,781.14 | $-0.00 | $1,443,204.02 | $2,455,704.02 |