|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,018,500.00 | $5,622.97 | $898.60 | $1,017,601.40 | $5,622.97 | $6,521.57 |
| 2 | $1,017,601.40 | $5,618.01 | $903.56 | $1,016,697.84 | $11,240.98 | $13,043.13 |
| 3 | $1,016,697.84 | $5,613.02 | $908.55 | $1,015,789.29 | $16,854.00 | $19,564.70 |
| 4 | $1,015,789.29 | $5,608.00 | $913.56 | $1,014,875.73 | $22,462.00 | $26,086.27 |
| 5 | $1,014,875.73 | $5,602.96 | $918.61 | $1,013,957.12 | $28,064.96 | $32,607.84 |
| 6 | $1,013,957.12 | $5,597.89 | $923.68 | $1,013,033.44 | $33,662.85 | $39,129.40 |
| 7 | $1,013,033.44 | $5,592.79 | $928.78 | $1,012,104.67 | $39,255.64 | $45,650.97 |
| 8 | $1,012,104.67 | $5,587.66 | $933.91 | $1,011,170.76 | $44,843.30 | $52,172.54 |
| 9 | $1,011,170.76 | $5,582.51 | $939.06 | $1,010,231.70 | $50,425.80 | $58,694.10 |
| 10 | $1,010,231.70 | $5,577.32 | $944.25 | $1,009,287.45 | $56,003.12 | $65,215.67 |
| 11 | $1,009,287.45 | $5,572.11 | $949.46 | $1,008,337.99 | $61,575.23 | $71,737.24 |
| 12 | $1,008,337.99 | $5,566.87 | $954.70 | $1,007,383.29 | $67,142.10 | $78,258.81 |
| 13 | $1,007,383.29 | $5,561.60 | $959.97 | $1,006,423.32 | $72,703.69 | $84,780.37 |
| 14 | $1,006,423.32 | $5,556.30 | $965.27 | $1,005,458.05 | $78,259.99 | $91,301.94 |
| 15 | $1,005,458.05 | $5,550.97 | $970.60 | $1,004,487.45 | $83,810.95 | $97,823.51 |
| 16 | $1,004,487.45 | $5,545.61 | $975.96 | $1,003,511.49 | $89,356.56 | $104,345.07 |
| 17 | $1,003,511.49 | $5,540.22 | $981.35 | $1,002,530.14 | $94,896.78 | $110,866.64 |
| 18 | $1,002,530.14 | $5,534.80 | $986.77 | $1,001,543.37 | $100,431.58 | $117,388.21 |
| 19 | $1,001,543.37 | $5,529.35 | $992.21 | $1,000,551.16 | $105,960.94 | $123,909.78 |
| 20 | $1,000,551.16 | $5,523.88 | $997.69 | $999,553.47 | $111,484.81 | $130,431.34 |
| 21 | $999,553.47 | $5,518.37 | $1,003.20 | $998,550.27 | $117,003.18 | $136,952.91 |
| 22 | $998,550.27 | $5,512.83 | $1,008.74 | $997,541.53 | $122,516.01 | $143,474.48 |
| 23 | $997,541.53 | $5,507.26 | $1,014.31 | $996,527.23 | $128,023.27 | $149,996.04 |
| 24 | $996,527.23 | $5,501.66 | $1,019.91 | $995,507.32 | $133,524.93 | $156,517.61 |
| 25 | $995,507.32 | $5,496.03 | $1,025.54 | $994,481.78 | $139,020.96 | $163,039.18 |
| 26 | $994,481.78 | $5,490.37 | $1,031.20 | $993,450.59 | $144,511.33 | $169,560.75 |
| 27 | $993,450.59 | $5,484.68 | $1,036.89 | $992,413.69 | $149,996.01 | $176,082.31 |
| 28 | $992,413.69 | $5,478.95 | $1,042.62 | $991,371.08 | $155,474.96 | $182,603.88 |
| 29 | $991,371.08 | $5,473.19 | $1,048.37 | $990,322.70 | $160,948.15 | $189,125.45 |
| 30 | $990,322.70 | $5,467.41 | $1,054.16 | $989,268.54 | $166,415.56 | $195,647.01 |
| 31 | $989,268.54 | $5,461.59 | $1,059.98 | $988,208.56 | $171,877.14 | $202,168.58 |
| 32 | $988,208.56 | $5,455.73 | $1,065.83 | $987,142.73 | $177,332.88 | $208,690.15 |
| 33 | $987,142.73 | $5,449.85 | $1,071.72 | $986,071.01 | $182,782.73 | $215,211.72 |
| 34 | $986,071.01 | $5,443.93 | $1,077.63 | $984,993.38 | $188,226.66 | $221,733.28 |
| 35 | $984,993.38 | $5,437.98 | $1,083.58 | $983,909.80 | $193,664.65 | $228,254.85 |
| 36 | $983,909.80 | $5,432.00 | $1,089.57 | $982,820.23 | $199,096.65 | $234,776.42 |
| 37 | $982,820.23 | $5,425.99 | $1,095.58 | $981,724.65 | $204,522.64 | $241,297.98 |
| 38 | $981,724.65 | $5,419.94 | $1,101.63 | $980,623.02 | $209,942.57 | $247,819.55 |
| 39 | $980,623.02 | $5,413.86 | $1,107.71 | $979,515.31 | $215,356.43 | $254,341.12 |
| 40 | $979,515.31 | $5,407.74 | $1,113.83 | $978,401.49 | $220,764.17 | $260,862.69 |
| 41 | $978,401.49 | $5,401.59 | $1,119.98 | $977,281.51 | $226,165.76 | $267,384.25 |
| 42 | $977,281.51 | $5,395.41 | $1,126.16 | $976,155.35 | $231,561.17 | $273,905.82 |
| 43 | $976,155.35 | $5,389.19 | $1,132.38 | $975,022.98 | $236,950.36 | $280,427.39 |
| 44 | $975,022.98 | $5,382.94 | $1,138.63 | $973,884.35 | $242,333.30 | $286,948.95 |
| 45 | $973,884.35 | $5,376.65 | $1,144.91 | $972,739.43 | $247,709.96 | $293,470.52 |
| 46 | $972,739.43 | $5,370.33 | $1,151.23 | $971,588.20 | $253,080.29 | $299,992.09 |
| 47 | $971,588.20 | $5,363.98 | $1,157.59 | $970,430.61 | $258,444.26 | $306,513.66 |
| 48 | $970,430.61 | $5,357.59 | $1,163.98 | $969,266.63 | $263,801.85 | $313,035.22 |
| 49 | $969,266.63 | $5,351.16 | $1,170.41 | $968,096.22 | $269,153.01 | $319,556.79 |
| 50 | $968,096.22 | $5,344.70 | $1,176.87 | $966,919.35 | $274,497.71 | $326,078.36 |
| 51 | $966,919.35 | $5,338.20 | $1,183.37 | $965,735.98 | $279,835.91 | $332,599.92 |
| 52 | $965,735.98 | $5,331.67 | $1,189.90 | $964,546.08 | $285,167.57 | $339,121.49 |
| 53 | $964,546.08 | $5,325.10 | $1,196.47 | $963,349.61 | $290,492.67 | $345,643.06 |
| 54 | $963,349.61 | $5,318.49 | $1,203.07 | $962,146.54 | $295,811.17 | $352,164.63 |
| 55 | $962,146.54 | $5,311.85 | $1,209.72 | $960,936.82 | $301,123.02 | $358,686.19 |
| 56 | $960,936.82 | $5,305.17 | $1,216.40 | $959,720.43 | $306,428.19 | $365,207.76 |
| 57 | $959,720.43 | $5,298.46 | $1,223.11 | $958,497.32 | $311,726.64 | $371,729.33 |
| 58 | $958,497.32 | $5,291.70 | $1,229.86 | $957,267.45 | $317,018.35 | $378,250.89 |
| 59 | $957,267.45 | $5,284.91 | $1,236.65 | $956,030.80 | $322,303.26 | $384,772.46 |
| 60 | $956,030.80 | $5,278.09 | $1,243.48 | $954,787.32 | $327,581.35 | $391,294.03 |
| 61 | $954,787.32 | $5,271.22 | $1,250.35 | $953,536.98 | $332,852.57 | $397,815.60 |
| 62 | $953,536.98 | $5,264.32 | $1,257.25 | $952,279.73 | $338,116.89 | $404,337.16 |
| 63 | $952,279.73 | $5,257.38 | $1,264.19 | $951,015.54 | $343,374.27 | $410,858.73 |
| 64 | $951,015.54 | $5,250.40 | $1,271.17 | $949,744.37 | $348,624.67 | $417,380.30 |
| 65 | $949,744.37 | $5,243.38 | $1,278.19 | $948,466.18 | $353,868.05 | $423,901.86 |
| 66 | $948,466.18 | $5,236.32 | $1,285.24 | $947,180.94 | $359,104.37 | $430,423.43 |
| 67 | $947,180.94 | $5,229.23 | $1,292.34 | $945,888.60 | $364,333.60 | $436,945.00 |
| 68 | $945,888.60 | $5,222.09 | $1,299.47 | $944,589.13 | $369,555.69 | $443,466.57 |
| 69 | $944,589.13 | $5,214.92 | $1,306.65 | $943,282.48 | $374,770.61 | $449,988.13 |
| 70 | $943,282.48 | $5,207.71 | $1,313.86 | $941,968.62 | $379,978.32 | $456,509.70 |
| 71 | $941,968.62 | $5,200.45 | $1,321.12 | $940,647.50 | $385,178.77 | $463,031.27 |
| 72 | $940,647.50 | $5,193.16 | $1,328.41 | $939,319.09 | $390,371.93 | $469,552.83 |
| 73 | $939,319.09 | $5,185.82 | $1,335.74 | $937,983.35 | $395,557.75 | $476,074.40 |
| 74 | $937,983.35 | $5,178.45 | $1,343.12 | $936,640.23 | $400,736.20 | $482,595.97 |
| 75 | $936,640.23 | $5,171.03 | $1,350.53 | $935,289.70 | $405,907.23 | $489,117.54 |
| 76 | $935,289.70 | $5,163.58 | $1,357.99 | $933,931.71 | $411,070.81 | $495,639.10 |
| 77 | $933,931.71 | $5,156.08 | $1,365.49 | $932,566.22 | $416,226.89 | $502,160.67 |
| 78 | $932,566.22 | $5,148.54 | $1,373.02 | $931,193.20 | $421,375.44 | $508,682.24 |
| 79 | $931,193.20 | $5,140.96 | $1,380.60 | $929,812.60 | $426,516.40 | $515,203.80 |
| 80 | $929,812.60 | $5,133.34 | $1,388.23 | $928,424.37 | $431,649.74 | $521,725.37 |
| 81 | $928,424.37 | $5,125.68 | $1,395.89 | $927,028.48 | $436,775.42 | $528,246.94 |
| 82 | $927,028.48 | $5,117.97 | $1,403.60 | $925,624.88 | $441,893.39 | $534,768.51 |
| 83 | $925,624.88 | $5,110.22 | $1,411.35 | $924,213.53 | $447,003.61 | $541,290.07 |
| 84 | $924,213.53 | $5,102.43 | $1,419.14 | $922,794.40 | $452,106.04 | $547,811.64 |
| 85 | $922,794.40 | $5,094.59 | $1,426.97 | $921,367.42 | $457,200.63 | $554,333.21 |
| 86 | $921,367.42 | $5,086.72 | $1,434.85 | $919,932.57 | $462,287.35 | $560,854.77 |
| 87 | $919,932.57 | $5,078.79 | $1,442.77 | $918,489.80 | $467,366.14 | $567,376.34 |
| 88 | $918,489.80 | $5,070.83 | $1,450.74 | $917,039.06 | $472,436.97 | $573,897.91 |
| 89 | $917,039.06 | $5,062.82 | $1,458.75 | $915,580.31 | $477,499.79 | $580,419.48 |
| 90 | $915,580.31 | $5,054.77 | $1,466.80 | $914,113.51 | $482,554.55 | $586,941.04 |
| 91 | $914,113.51 | $5,046.67 | $1,474.90 | $912,638.61 | $487,601.22 | $593,462.61 |
| 92 | $912,638.61 | $5,038.53 | $1,483.04 | $911,155.57 | $492,639.75 | $599,984.18 |
| 93 | $911,155.57 | $5,030.34 | $1,491.23 | $909,664.34 | $497,670.09 | $606,505.74 |
| 94 | $909,664.34 | $5,022.11 | $1,499.46 | $908,164.88 | $502,692.19 | $613,027.31 |
| 95 | $908,164.88 | $5,013.83 | $1,507.74 | $906,657.14 | $507,706.02 | $619,548.88 |
| 96 | $906,657.14 | $5,005.50 | $1,516.06 | $905,141.08 | $512,711.52 | $626,070.45 |
| 97 | $905,141.08 | $4,997.13 | $1,524.43 | $903,616.64 | $517,708.66 | $632,592.01 |
| 98 | $903,616.64 | $4,988.72 | $1,532.85 | $902,083.79 | $522,697.37 | $639,113.58 |
| 99 | $902,083.79 | $4,980.25 | $1,541.31 | $900,542.48 | $527,677.63 | $645,635.15 |
| 100 | $900,542.48 | $4,971.74 | $1,549.82 | $898,992.66 | $532,649.37 | $652,156.71 |
| 101 | $898,992.66 | $4,963.19 | $1,558.38 | $897,434.28 | $537,612.56 | $658,678.28 |
| 102 | $897,434.28 | $4,954.59 | $1,566.98 | $895,867.30 | $542,567.14 | $665,199.85 |
| 103 | $895,867.30 | $4,945.93 | $1,575.63 | $894,291.66 | $547,513.08 | $671,721.42 |
| 104 | $894,291.66 | $4,937.24 | $1,584.33 | $892,707.33 | $552,450.31 | $678,242.98 |
| 105 | $892,707.33 | $4,928.49 | $1,593.08 | $891,114.25 | $557,378.80 | $684,764.55 |
| 106 | $891,114.25 | $4,919.69 | $1,601.87 | $889,512.38 | $562,298.50 | $691,286.12 |
| 107 | $889,512.38 | $4,910.85 | $1,610.72 | $887,901.66 | $567,209.35 | $697,807.68 |
| 108 | $887,901.66 | $4,901.96 | $1,619.61 | $886,282.05 | $572,111.30 | $704,329.25 |
| 109 | $886,282.05 | $4,893.02 | $1,628.55 | $884,653.50 | $577,004.32 | $710,850.82 |
| 110 | $884,653.50 | $4,884.02 | $1,637.54 | $883,015.96 | $581,888.34 | $717,372.39 |
| 111 | $883,015.96 | $4,874.98 | $1,646.58 | $881,369.37 | $586,763.33 | $723,893.95 |
| 112 | $881,369.37 | $4,865.89 | $1,655.67 | $879,713.70 | $591,629.22 | $730,415.52 |
| 113 | $879,713.70 | $4,856.75 | $1,664.81 | $878,048.89 | $596,485.97 | $736,937.09 |
| 114 | $878,048.89 | $4,847.56 | $1,674.01 | $876,374.88 | $601,333.53 | $743,458.65 |
| 115 | $876,374.88 | $4,838.32 | $1,683.25 | $874,691.63 | $606,171.85 | $749,980.22 |
| 116 | $874,691.63 | $4,829.03 | $1,692.54 | $872,999.09 | $611,000.88 | $756,501.79 |
| 117 | $872,999.09 | $4,819.68 | $1,701.88 | $871,297.21 | $615,820.56 | $763,023.36 |
| 118 | $871,297.21 | $4,810.29 | $1,711.28 | $869,585.93 | $620,630.85 | $769,544.92 |
| 119 | $869,585.93 | $4,800.84 | $1,720.73 | $867,865.20 | $625,431.69 | $776,066.49 |
| 120 | $867,865.20 | $4,791.34 | $1,730.23 | $866,134.97 | $630,223.03 | $782,588.06 |
| 121 | $866,134.97 | $4,781.79 | $1,739.78 | $864,395.19 | $635,004.81 | $789,109.62 |
| 122 | $864,395.19 | $4,772.18 | $1,749.39 | $862,645.81 | $639,777.00 | $795,631.19 |
| 123 | $862,645.81 | $4,762.52 | $1,759.04 | $860,886.76 | $644,539.52 | $802,152.76 |
| 124 | $860,886.76 | $4,752.81 | $1,768.75 | $859,118.01 | $649,292.33 | $808,674.33 |
| 125 | $859,118.01 | $4,743.05 | $1,778.52 | $857,339.49 | $654,035.38 | $815,195.89 |
| 126 | $857,339.49 | $4,733.23 | $1,788.34 | $855,551.15 | $658,768.61 | $821,717.46 |
| 127 | $855,551.15 | $4,723.36 | $1,798.21 | $853,752.94 | $663,491.96 | $828,239.03 |
| 128 | $853,752.94 | $4,713.43 | $1,808.14 | $851,944.80 | $668,205.39 | $834,760.59 |
| 129 | $851,944.80 | $4,703.45 | $1,818.12 | $850,126.68 | $672,908.84 | $841,282.16 |
| 130 | $850,126.68 | $4,693.41 | $1,828.16 | $848,298.52 | $677,602.24 | $847,803.73 |
| 131 | $848,298.52 | $4,683.31 | $1,838.25 | $846,460.26 | $682,285.56 | $854,325.30 |
| 132 | $846,460.26 | $4,673.17 | $1,848.40 | $844,611.86 | $686,958.72 | $860,846.86 |
| 133 | $844,611.86 | $4,662.96 | $1,858.61 | $842,753.26 | $691,621.69 | $867,368.43 |
| 134 | $842,753.26 | $4,652.70 | $1,868.87 | $840,884.39 | $696,274.39 | $873,890.00 |
| 135 | $840,884.39 | $4,642.38 | $1,879.18 | $839,005.21 | $700,916.77 | $880,411.56 |
| 136 | $839,005.21 | $4,632.01 | $1,889.56 | $837,115.65 | $705,548.78 | $886,933.13 |
| 137 | $837,115.65 | $4,621.58 | $1,899.99 | $835,215.65 | $710,170.35 | $893,454.70 |
| 138 | $835,215.65 | $4,611.09 | $1,910.48 | $833,305.17 | $714,781.44 | $899,976.27 |
| 139 | $833,305.17 | $4,600.54 | $1,921.03 | $831,384.15 | $719,381.98 | $906,497.83 |
| 140 | $831,384.15 | $4,589.93 | $1,931.63 | $829,452.51 | $723,971.91 | $913,019.40 |
| 141 | $829,452.51 | $4,579.27 | $1,942.30 | $827,510.21 | $728,551.18 | $919,540.97 |
| 142 | $827,510.21 | $4,568.55 | $1,953.02 | $825,557.19 | $733,119.73 | $926,062.53 |
| 143 | $825,557.19 | $4,557.76 | $1,963.80 | $823,593.39 | $737,677.49 | $932,584.10 |
| 144 | $823,593.39 | $4,546.92 | $1,974.65 | $821,618.74 | $742,224.41 | $939,105.67 |
| 145 | $821,618.74 | $4,536.02 | $1,985.55 | $819,633.20 | $746,760.43 | $945,627.24 |
| 146 | $819,633.20 | $4,525.06 | $1,996.51 | $817,636.69 | $751,285.49 | $952,148.80 |
| 147 | $817,636.69 | $4,514.04 | $2,007.53 | $815,629.16 | $755,799.53 | $958,670.37 |
| 148 | $815,629.16 | $4,502.95 | $2,018.61 | $813,610.54 | $760,302.48 | $965,191.94 |
| 149 | $813,610.54 | $4,491.81 | $2,029.76 | $811,580.78 | $764,794.29 | $971,713.50 |
| 150 | $811,580.78 | $4,480.60 | $2,040.96 | $809,539.82 | $769,274.89 | $978,235.07 |
| 151 | $809,539.82 | $4,469.33 | $2,052.23 | $807,487.59 | $773,744.22 | $984,756.64 |
| 152 | $807,487.59 | $4,458.00 | $2,063.56 | $805,424.02 | $778,202.23 | $991,278.21 |
| 153 | $805,424.02 | $4,446.61 | $2,074.96 | $803,349.07 | $782,648.84 | $997,799.77 |
| 154 | $803,349.07 | $4,435.16 | $2,086.41 | $801,262.66 | $787,084.00 | $1,004,321.34 |
| 155 | $801,262.66 | $4,423.64 | $2,097.93 | $799,164.73 | $791,507.63 | $1,010,842.91 |
| 156 | $799,164.73 | $4,412.06 | $2,109.51 | $797,055.22 | $795,919.69 | $1,017,364.47 |
| 157 | $797,055.22 | $4,400.41 | $2,121.16 | $794,934.06 | $800,320.10 | $1,023,886.04 |
| 158 | $794,934.06 | $4,388.70 | $2,132.87 | $792,801.19 | $804,708.80 | $1,030,407.61 |
| 159 | $792,801.19 | $4,376.92 | $2,144.64 | $790,656.54 | $809,085.72 | $1,036,929.18 |
| 160 | $790,656.54 | $4,365.08 | $2,156.48 | $788,500.06 | $813,450.80 | $1,043,450.74 |
| 161 | $788,500.06 | $4,353.18 | $2,168.39 | $786,331.67 | $817,803.98 | $1,049,972.31 |
| 162 | $786,331.67 | $4,341.21 | $2,180.36 | $784,151.31 | $822,145.19 | $1,056,493.88 |
| 163 | $784,151.31 | $4,329.17 | $2,192.40 | $781,958.91 | $826,474.36 | $1,063,015.44 |
| 164 | $781,958.91 | $4,317.06 | $2,204.50 | $779,754.41 | $830,791.42 | $1,069,537.01 |
| 165 | $779,754.41 | $4,304.89 | $2,216.67 | $777,537.74 | $835,096.31 | $1,076,058.58 |
| 166 | $777,537.74 | $4,292.66 | $2,228.91 | $775,308.83 | $839,388.97 | $1,082,580.14 |
| 167 | $775,308.83 | $4,280.35 | $2,241.22 | $773,067.61 | $843,669.32 | $1,089,101.71 |
| 168 | $773,067.61 | $4,267.98 | $2,253.59 | $770,814.02 | $847,937.30 | $1,095,623.28 |
| 169 | $770,814.02 | $4,255.54 | $2,266.03 | $768,547.99 | $852,192.83 | $1,102,144.85 |
| 170 | $768,547.99 | $4,243.03 | $2,278.54 | $766,269.45 | $856,435.86 | $1,108,666.41 |
| 171 | $766,269.45 | $4,230.45 | $2,291.12 | $763,978.32 | $860,666.31 | $1,115,187.98 |
| 172 | $763,978.32 | $4,217.80 | $2,303.77 | $761,674.55 | $864,884.10 | $1,121,709.55 |
| 173 | $761,674.55 | $4,205.08 | $2,316.49 | $759,358.07 | $869,089.18 | $1,128,231.11 |
| 174 | $759,358.07 | $4,192.29 | $2,329.28 | $757,028.79 | $873,281.47 | $1,134,752.68 |
| 175 | $757,028.79 | $4,179.43 | $2,342.14 | $754,686.65 | $877,460.90 | $1,141,274.25 |
| 176 | $754,686.65 | $4,166.50 | $2,355.07 | $752,331.58 | $881,627.40 | $1,147,795.82 |
| 177 | $752,331.58 | $4,153.50 | $2,368.07 | $749,963.51 | $885,780.90 | $1,154,317.38 |
| 178 | $749,963.51 | $4,140.42 | $2,381.14 | $747,582.37 | $889,921.32 | $1,160,838.95 |
| 179 | $747,582.37 | $4,127.28 | $2,394.29 | $745,188.08 | $894,048.60 | $1,167,360.52 |
| 180 | $745,188.08 | $4,114.06 | $2,407.51 | $742,780.57 | $898,162.66 | $1,173,882.08 |
| 181 | $742,780.57 | $4,100.77 | $2,420.80 | $740,359.77 | $902,263.42 | $1,180,403.65 |
| 182 | $740,359.77 | $4,087.40 | $2,434.16 | $737,925.61 | $906,350.83 | $1,186,925.22 |
| 183 | $737,925.61 | $4,073.96 | $2,447.60 | $735,478.01 | $910,424.79 | $1,193,446.79 |
| 184 | $735,478.01 | $4,060.45 | $2,461.12 | $733,016.89 | $914,485.24 | $1,199,968.35 |
| 185 | $733,016.89 | $4,046.86 | $2,474.70 | $730,542.19 | $918,532.11 | $1,206,489.92 |
| 186 | $730,542.19 | $4,033.20 | $2,488.37 | $728,053.82 | $922,565.31 | $1,213,011.49 |
| 187 | $728,053.82 | $4,019.46 | $2,502.10 | $725,551.72 | $926,584.77 | $1,219,533.05 |
| 188 | $725,551.72 | $4,005.65 | $2,515.92 | $723,035.80 | $930,590.42 | $1,226,054.62 |
| 189 | $723,035.80 | $3,991.76 | $2,529.81 | $720,505.99 | $934,582.18 | $1,232,576.19 |
| 190 | $720,505.99 | $3,977.79 | $2,543.77 | $717,962.22 | $938,559.98 | $1,239,097.76 |
| 191 | $717,962.22 | $3,963.75 | $2,557.82 | $715,404.40 | $942,523.73 | $1,245,619.32 |
| 192 | $715,404.40 | $3,949.63 | $2,571.94 | $712,832.46 | $946,473.35 | $1,252,140.89 |
| 193 | $712,832.46 | $3,935.43 | $2,586.14 | $710,246.33 | $950,408.78 | $1,258,662.46 |
| 194 | $710,246.33 | $3,921.15 | $2,600.42 | $707,645.91 | $954,329.94 | $1,265,184.02 |
| 195 | $707,645.91 | $3,906.80 | $2,614.77 | $705,031.14 | $958,236.73 | $1,271,705.59 |
| 196 | $705,031.14 | $3,892.36 | $2,629.21 | $702,401.93 | $962,129.09 | $1,278,227.16 |
| 197 | $702,401.93 | $3,877.84 | $2,643.72 | $699,758.21 | $966,006.93 | $1,284,748.73 |
| 198 | $699,758.21 | $3,863.25 | $2,658.32 | $697,099.89 | $969,870.18 | $1,291,270.29 |
| 199 | $697,099.89 | $3,848.57 | $2,672.99 | $694,426.89 | $973,718.76 | $1,297,791.86 |
| 200 | $694,426.89 | $3,833.82 | $2,687.75 | $691,739.14 | $977,552.57 | $1,304,313.43 |
| 201 | $691,739.14 | $3,818.98 | $2,702.59 | $689,036.55 | $981,371.55 | $1,310,834.99 |
| 202 | $689,036.55 | $3,804.06 | $2,717.51 | $686,319.04 | $985,175.60 | $1,317,356.56 |
| 203 | $686,319.04 | $3,789.05 | $2,732.51 | $683,586.53 | $988,964.66 | $1,323,878.13 |
| 204 | $683,586.53 | $3,773.97 | $2,747.60 | $680,838.93 | $992,738.62 | $1,330,399.70 |
| 205 | $680,838.93 | $3,758.80 | $2,762.77 | $678,076.16 | $996,497.42 | $1,336,921.26 |
| 206 | $678,076.16 | $3,743.55 | $2,778.02 | $675,298.14 | $1,000,240.97 | $1,343,442.83 |
| 207 | $675,298.14 | $3,728.21 | $2,793.36 | $672,504.78 | $1,003,969.18 | $1,349,964.40 |
| 208 | $672,504.78 | $3,712.79 | $2,808.78 | $669,696.00 | $1,007,681.96 | $1,356,485.96 |
| 209 | $669,696.00 | $3,697.28 | $2,824.29 | $666,871.71 | $1,011,379.24 | $1,363,007.53 |
| 210 | $666,871.71 | $3,681.69 | $2,839.88 | $664,031.83 | $1,015,060.93 | $1,369,529.10 |
| 211 | $664,031.83 | $3,666.01 | $2,855.56 | $661,176.27 | $1,018,726.94 | $1,376,050.67 |
| 212 | $661,176.27 | $3,650.24 | $2,871.32 | $658,304.95 | $1,022,377.18 | $1,382,572.23 |
| 213 | $658,304.95 | $3,634.39 | $2,887.18 | $655,417.77 | $1,026,011.57 | $1,389,093.80 |
| 214 | $655,417.77 | $3,618.45 | $2,903.11 | $652,514.66 | $1,029,630.03 | $1,395,615.37 |
| 215 | $652,514.66 | $3,602.42 | $2,919.14 | $649,595.52 | $1,033,232.45 | $1,402,136.93 |
| 216 | $649,595.52 | $3,586.31 | $2,935.26 | $646,660.26 | $1,036,818.76 | $1,408,658.50 |
| 217 | $646,660.26 | $3,570.10 | $2,951.46 | $643,708.79 | $1,040,388.86 | $1,415,180.07 |
| 218 | $643,708.79 | $3,553.81 | $2,967.76 | $640,741.04 | $1,043,942.67 | $1,421,701.64 |
| 219 | $640,741.04 | $3,537.42 | $2,984.14 | $637,756.89 | $1,047,480.10 | $1,428,223.20 |
| 220 | $637,756.89 | $3,520.95 | $3,000.62 | $634,756.28 | $1,051,001.05 | $1,434,744.77 |
| 221 | $634,756.28 | $3,504.38 | $3,017.18 | $631,739.09 | $1,054,505.43 | $1,441,266.34 |
| 222 | $631,739.09 | $3,487.73 | $3,033.84 | $628,705.25 | $1,057,993.16 | $1,447,787.90 |
| 223 | $628,705.25 | $3,470.98 | $3,050.59 | $625,654.66 | $1,061,464.13 | $1,454,309.47 |
| 224 | $625,654.66 | $3,454.14 | $3,067.43 | $622,587.23 | $1,064,918.27 | $1,460,831.04 |
| 225 | $622,587.23 | $3,437.20 | $3,084.37 | $619,502.86 | $1,068,355.47 | $1,467,352.61 |
| 226 | $619,502.86 | $3,420.17 | $3,101.40 | $616,401.47 | $1,071,775.64 | $1,473,874.17 |
| 227 | $616,401.47 | $3,403.05 | $3,118.52 | $613,282.95 | $1,075,178.69 | $1,480,395.74 |
| 228 | $613,282.95 | $3,385.83 | $3,135.73 | $610,147.22 | $1,078,564.52 | $1,486,917.31 |
| 229 | $610,147.22 | $3,368.52 | $3,153.05 | $606,994.17 | $1,081,933.04 | $1,493,438.87 |
| 230 | $606,994.17 | $3,351.11 | $3,170.45 | $603,823.72 | $1,085,284.16 | $1,499,960.44 |
| 231 | $603,823.72 | $3,333.61 | $3,187.96 | $600,635.76 | $1,088,617.77 | $1,506,482.01 |
| 232 | $600,635.76 | $3,316.01 | $3,205.56 | $597,430.20 | $1,091,933.78 | $1,513,003.58 |
| 233 | $597,430.20 | $3,298.31 | $3,223.25 | $594,206.95 | $1,095,232.09 | $1,519,525.14 |
| 234 | $594,206.95 | $3,280.52 | $3,241.05 | $590,965.90 | $1,098,512.61 | $1,526,046.71 |
| 235 | $590,965.90 | $3,262.62 | $3,258.94 | $587,706.95 | $1,101,775.23 | $1,532,568.28 |
| 236 | $587,706.95 | $3,244.63 | $3,276.93 | $584,430.02 | $1,105,019.86 | $1,539,089.84 |
| 237 | $584,430.02 | $3,226.54 | $3,295.03 | $581,134.99 | $1,108,246.41 | $1,545,611.41 |
| 238 | $581,134.99 | $3,208.35 | $3,313.22 | $577,821.78 | $1,111,454.75 | $1,552,132.98 |
| 239 | $577,821.78 | $3,190.06 | $3,331.51 | $574,490.27 | $1,114,644.81 | $1,558,654.55 |
| 240 | $574,490.27 | $3,171.67 | $3,349.90 | $571,140.36 | $1,117,816.48 | $1,565,176.11 |
| 241 | $571,140.36 | $3,153.17 | $3,368.40 | $567,771.97 | $1,120,969.65 | $1,571,697.68 |
| 242 | $567,771.97 | $3,134.57 | $3,386.99 | $564,384.98 | $1,124,104.22 | $1,578,219.25 |
| 243 | $564,384.98 | $3,115.88 | $3,405.69 | $560,979.28 | $1,127,220.10 | $1,584,740.81 |
| 244 | $560,979.28 | $3,097.07 | $3,424.49 | $557,554.79 | $1,130,317.17 | $1,591,262.38 |
| 245 | $557,554.79 | $3,078.17 | $3,443.40 | $554,111.39 | $1,133,395.34 | $1,597,783.95 |
| 246 | $554,111.39 | $3,059.16 | $3,462.41 | $550,648.98 | $1,136,454.49 | $1,604,305.52 |
| 247 | $550,648.98 | $3,040.04 | $3,481.53 | $547,167.45 | $1,139,494.54 | $1,610,827.08 |
| 248 | $547,167.45 | $3,020.82 | $3,500.75 | $543,666.71 | $1,142,515.36 | $1,617,348.65 |
| 249 | $543,666.71 | $3,001.49 | $3,520.07 | $540,146.63 | $1,145,516.85 | $1,623,870.22 |
| 250 | $540,146.63 | $2,982.06 | $3,539.51 | $536,607.12 | $1,148,498.91 | $1,630,391.78 |
| 251 | $536,607.12 | $2,962.52 | $3,559.05 | $533,048.08 | $1,151,461.43 | $1,636,913.35 |
| 252 | $533,048.08 | $2,942.87 | $3,578.70 | $529,469.38 | $1,154,404.30 | $1,643,434.92 |
| 253 | $529,469.38 | $2,923.11 | $3,598.45 | $525,870.92 | $1,157,327.41 | $1,649,956.49 |
| 254 | $525,870.92 | $2,903.25 | $3,618.32 | $522,252.60 | $1,160,230.66 | $1,656,478.05 |
| 255 | $522,252.60 | $2,883.27 | $3,638.30 | $518,614.30 | $1,163,113.92 | $1,662,999.62 |
| 256 | $518,614.30 | $2,863.18 | $3,658.38 | $514,955.92 | $1,165,977.11 | $1,669,521.19 |
| 257 | $514,955.92 | $2,842.99 | $3,678.58 | $511,277.34 | $1,168,820.09 | $1,676,042.75 |
| 258 | $511,277.34 | $2,822.68 | $3,698.89 | $507,578.45 | $1,171,642.77 | $1,682,564.32 |
| 259 | $507,578.45 | $2,802.26 | $3,719.31 | $503,859.14 | $1,174,445.03 | $1,689,085.89 |
| 260 | $503,859.14 | $2,781.72 | $3,739.84 | $500,119.29 | $1,177,226.75 | $1,695,607.46 |
| 261 | $500,119.29 | $2,761.08 | $3,760.49 | $496,358.80 | $1,179,987.82 | $1,702,129.02 |
| 262 | $496,358.80 | $2,740.31 | $3,781.25 | $492,577.55 | $1,182,728.14 | $1,708,650.59 |
| 263 | $492,577.55 | $2,719.44 | $3,802.13 | $488,775.42 | $1,185,447.58 | $1,715,172.16 |
| 264 | $488,775.42 | $2,698.45 | $3,823.12 | $484,952.30 | $1,188,146.02 | $1,721,693.72 |
| 265 | $484,952.30 | $2,677.34 | $3,844.23 | $481,108.07 | $1,190,823.37 | $1,728,215.29 |
| 266 | $481,108.07 | $2,656.12 | $3,865.45 | $477,242.62 | $1,193,479.48 | $1,734,736.86 |
| 267 | $477,242.62 | $2,634.78 | $3,886.79 | $473,355.83 | $1,196,114.26 | $1,741,258.43 |
| 268 | $473,355.83 | $2,613.32 | $3,908.25 | $469,447.59 | $1,198,727.58 | $1,747,779.99 |
| 269 | $469,447.59 | $2,591.74 | $3,929.83 | $465,517.76 | $1,201,319.32 | $1,754,301.56 |
| 270 | $465,517.76 | $2,570.05 | $3,951.52 | $461,566.24 | $1,203,889.37 | $1,760,823.13 |
| 271 | $461,566.24 | $2,548.23 | $3,973.34 | $457,592.90 | $1,206,437.60 | $1,767,344.69 |
| 272 | $457,592.90 | $2,526.29 | $3,995.27 | $453,597.63 | $1,208,963.89 | $1,773,866.26 |
| 273 | $453,597.63 | $2,504.24 | $4,017.33 | $449,580.30 | $1,211,468.13 | $1,780,387.83 |
| 274 | $449,580.30 | $2,482.06 | $4,039.51 | $445,540.79 | $1,213,950.19 | $1,786,909.40 |
| 275 | $445,540.79 | $2,459.76 | $4,061.81 | $441,478.98 | $1,216,409.94 | $1,793,430.96 |
| 276 | $441,478.98 | $2,437.33 | $4,084.24 | $437,394.74 | $1,218,847.27 | $1,799,952.53 |
| 277 | $437,394.74 | $2,414.78 | $4,106.78 | $433,287.96 | $1,221,262.06 | $1,806,474.10 |
| 278 | $433,287.96 | $2,392.11 | $4,129.46 | $429,158.50 | $1,223,654.17 | $1,812,995.66 |
| 279 | $429,158.50 | $2,369.31 | $4,152.25 | $425,006.25 | $1,226,023.48 | $1,819,517.23 |
| 280 | $425,006.25 | $2,346.39 | $4,175.18 | $420,831.07 | $1,228,369.87 | $1,826,038.80 |
| 281 | $420,831.07 | $2,323.34 | $4,198.23 | $416,632.84 | $1,230,693.21 | $1,832,560.37 |
| 282 | $416,632.84 | $2,300.16 | $4,221.41 | $412,411.44 | $1,232,993.37 | $1,839,081.93 |
| 283 | $412,411.44 | $2,276.85 | $4,244.71 | $408,166.72 | $1,235,270.22 | $1,845,603.50 |
| 284 | $408,166.72 | $2,253.42 | $4,268.15 | $403,898.58 | $1,237,523.64 | $1,852,125.07 |
| 285 | $403,898.58 | $2,229.86 | $4,291.71 | $399,606.87 | $1,239,753.50 | $1,858,646.63 |
| 286 | $399,606.87 | $2,206.16 | $4,315.40 | $395,291.46 | $1,241,959.66 | $1,865,168.20 |
| 287 | $395,291.46 | $2,182.34 | $4,339.23 | $390,952.23 | $1,244,142.00 | $1,871,689.77 |
| 288 | $390,952.23 | $2,158.38 | $4,363.19 | $386,589.05 | $1,246,300.38 | $1,878,211.34 |
| 289 | $386,589.05 | $2,134.29 | $4,387.27 | $382,201.77 | $1,248,434.68 | $1,884,732.90 |
| 290 | $382,201.77 | $2,110.07 | $4,411.49 | $377,790.28 | $1,250,544.75 | $1,891,254.47 |
| 291 | $377,790.28 | $2,085.72 | $4,435.85 | $373,354.43 | $1,252,630.47 | $1,897,776.04 |
| 292 | $373,354.43 | $2,061.23 | $4,460.34 | $368,894.09 | $1,254,691.69 | $1,904,297.60 |
| 293 | $368,894.09 | $2,036.60 | $4,484.96 | $364,409.13 | $1,256,728.30 | $1,910,819.17 |
| 294 | $364,409.13 | $2,011.84 | $4,509.73 | $359,899.40 | $1,258,740.14 | $1,917,340.74 |
| 295 | $359,899.40 | $1,986.94 | $4,534.62 | $355,364.78 | $1,260,727.08 | $1,923,862.31 |
| 296 | $355,364.78 | $1,961.91 | $4,559.66 | $350,805.12 | $1,262,688.99 | $1,930,383.87 |
| 297 | $350,805.12 | $1,936.74 | $4,584.83 | $346,220.29 | $1,264,625.73 | $1,936,905.44 |
| 298 | $346,220.29 | $1,911.42 | $4,610.14 | $341,610.15 | $1,266,537.15 | $1,943,427.01 |
| 299 | $341,610.15 | $1,885.97 | $4,635.59 | $336,974.55 | $1,268,423.13 | $1,949,948.57 |
| 300 | $336,974.55 | $1,860.38 | $4,661.19 | $332,313.37 | $1,270,283.51 | $1,956,470.14 |
| 301 | $332,313.37 | $1,834.65 | $4,686.92 | $327,626.45 | $1,272,118.15 | $1,962,991.71 |
| 302 | $327,626.45 | $1,808.77 | $4,712.80 | $322,913.65 | $1,273,926.93 | $1,969,513.28 |
| 303 | $322,913.65 | $1,782.75 | $4,738.81 | $318,174.83 | $1,275,709.68 | $1,976,034.84 |
| 304 | $318,174.83 | $1,756.59 | $4,764.98 | $313,409.86 | $1,277,466.27 | $1,982,556.41 |
| 305 | $313,409.86 | $1,730.28 | $4,791.28 | $308,618.57 | $1,279,196.55 | $1,989,077.98 |
| 306 | $308,618.57 | $1,703.83 | $4,817.74 | $303,800.84 | $1,280,900.38 | $1,995,599.54 |
| 307 | $303,800.84 | $1,677.23 | $4,844.33 | $298,956.51 | $1,282,577.62 | $2,002,121.11 |
| 308 | $298,956.51 | $1,650.49 | $4,871.08 | $294,085.43 | $1,284,228.11 | $2,008,642.68 |
| 309 | $294,085.43 | $1,623.60 | $4,897.97 | $289,187.46 | $1,285,851.70 | $2,015,164.25 |
| 310 | $289,187.46 | $1,596.56 | $4,925.01 | $284,262.45 | $1,287,448.26 | $2,021,685.81 |
| 311 | $284,262.45 | $1,569.37 | $4,952.20 | $279,310.24 | $1,289,017.62 | $2,028,207.38 |
| 312 | $279,310.24 | $1,542.03 | $4,979.54 | $274,330.70 | $1,290,559.65 | $2,034,728.95 |
| 313 | $274,330.70 | $1,514.53 | $5,007.03 | $269,323.67 | $1,292,074.18 | $2,041,250.51 |
| 314 | $269,323.67 | $1,486.89 | $5,034.68 | $264,288.99 | $1,293,561.07 | $2,047,772.08 |
| 315 | $264,288.99 | $1,459.10 | $5,062.47 | $259,226.52 | $1,295,020.17 | $2,054,293.65 |
| 316 | $259,226.52 | $1,431.15 | $5,090.42 | $254,136.10 | $1,296,451.32 | $2,060,815.22 |
| 317 | $254,136.10 | $1,403.04 | $5,118.52 | $249,017.58 | $1,297,854.36 | $2,067,336.78 |
| 318 | $249,017.58 | $1,374.78 | $5,146.78 | $243,870.79 | $1,299,229.14 | $2,073,858.35 |
| 319 | $243,870.79 | $1,346.37 | $5,175.20 | $238,695.60 | $1,300,575.51 | $2,080,379.92 |
| 320 | $238,695.60 | $1,317.80 | $5,203.77 | $233,491.83 | $1,301,893.31 | $2,086,901.48 |
| 321 | $233,491.83 | $1,289.07 | $5,232.50 | $228,259.33 | $1,303,182.38 | $2,093,423.05 |
| 322 | $228,259.33 | $1,260.18 | $5,261.39 | $222,997.95 | $1,304,442.56 | $2,099,944.62 |
| 323 | $222,997.95 | $1,231.13 | $5,290.43 | $217,707.51 | $1,305,673.70 | $2,106,466.19 |
| 324 | $217,707.51 | $1,201.93 | $5,319.64 | $212,387.87 | $1,306,875.63 | $2,112,987.75 |
| 325 | $212,387.87 | $1,172.56 | $5,349.01 | $207,038.86 | $1,308,048.18 | $2,119,509.32 |
| 326 | $207,038.86 | $1,143.03 | $5,378.54 | $201,660.32 | $1,309,191.21 | $2,126,030.89 |
| 327 | $201,660.32 | $1,113.33 | $5,408.23 | $196,252.09 | $1,310,304.54 | $2,132,552.45 |
| 328 | $196,252.09 | $1,083.48 | $5,438.09 | $190,814.00 | $1,311,388.02 | $2,139,074.02 |
| 329 | $190,814.00 | $1,053.45 | $5,468.11 | $185,345.88 | $1,312,441.47 | $2,145,595.59 |
| 330 | $185,345.88 | $1,023.26 | $5,498.30 | $179,847.58 | $1,313,464.73 | $2,152,117.16 |
| 331 | $179,847.58 | $992.91 | $5,528.66 | $174,318.92 | $1,314,457.64 | $2,158,638.72 |
| 332 | $174,318.92 | $962.39 | $5,559.18 | $168,759.74 | $1,315,420.03 | $2,165,160.29 |
| 333 | $168,759.74 | $931.69 | $5,589.87 | $163,169.87 | $1,316,351.72 | $2,171,681.86 |
| 334 | $163,169.87 | $900.83 | $5,620.73 | $157,549.13 | $1,317,252.56 | $2,178,203.42 |
| 335 | $157,549.13 | $869.80 | $5,651.76 | $151,897.37 | $1,318,122.36 | $2,184,724.99 |
| 336 | $151,897.37 | $838.60 | $5,682.97 | $146,214.40 | $1,318,960.96 | $2,191,246.56 |
| 337 | $146,214.40 | $807.23 | $5,714.34 | $140,500.06 | $1,319,768.18 | $2,197,768.13 |
| 338 | $140,500.06 | $775.68 | $5,745.89 | $134,754.17 | $1,320,543.86 | $2,204,289.69 |
| 339 | $134,754.17 | $743.96 | $5,777.61 | $128,976.56 | $1,321,287.82 | $2,210,811.26 |
| 340 | $128,976.56 | $712.06 | $5,809.51 | $123,167.05 | $1,321,999.88 | $2,217,332.83 |
| 341 | $123,167.05 | $679.98 | $5,841.58 | $117,325.47 | $1,322,679.86 | $2,223,854.39 |
| 342 | $117,325.47 | $647.73 | $5,873.83 | $111,451.63 | $1,323,327.59 | $2,230,375.96 |
| 343 | $111,451.63 | $615.31 | $5,906.26 | $105,545.37 | $1,323,942.90 | $2,236,897.53 |
| 344 | $105,545.37 | $582.70 | $5,938.87 | $99,606.50 | $1,324,525.60 | $2,243,419.10 |
| 345 | $99,606.50 | $549.91 | $5,971.66 | $93,634.85 | $1,325,075.51 | $2,249,940.66 |
| 346 | $93,634.85 | $516.94 | $6,004.62 | $87,630.22 | $1,325,592.45 | $2,256,462.23 |
| 347 | $87,630.22 | $483.79 | $6,037.78 | $81,592.45 | $1,326,076.24 | $2,262,983.80 |
| 348 | $81,592.45 | $450.46 | $6,071.11 | $75,521.34 | $1,326,526.70 | $2,269,505.36 |
| 349 | $75,521.34 | $416.94 | $6,104.63 | $69,416.71 | $1,326,943.64 | $2,276,026.93 |
| 350 | $69,416.71 | $383.24 | $6,138.33 | $63,278.38 | $1,327,326.88 | $2,282,548.50 |
| 351 | $63,278.38 | $349.35 | $6,172.22 | $57,106.16 | $1,327,676.23 | $2,289,070.07 |
| 352 | $57,106.16 | $315.27 | $6,206.29 | $50,899.87 | $1,327,991.50 | $2,295,591.63 |
| 353 | $50,899.87 | $281.01 | $6,240.56 | $44,659.31 | $1,328,272.51 | $2,302,113.20 |
| 354 | $44,659.31 | $246.56 | $6,275.01 | $38,384.30 | $1,328,519.07 | $2,308,634.77 |
| 355 | $38,384.30 | $211.91 | $6,309.65 | $32,074.65 | $1,328,730.98 | $2,315,156.33 |
| 356 | $32,074.65 | $177.08 | $6,344.49 | $25,730.16 | $1,328,908.06 | $2,321,677.90 |
| 357 | $25,730.16 | $142.05 | $6,379.52 | $19,350.65 | $1,329,050.11 | $2,328,199.47 |
| 358 | $19,350.65 | $106.83 | $6,414.74 | $12,935.91 | $1,329,156.95 | $2,334,721.04 |
| 359 | $12,935.91 | $71.42 | $6,450.15 | $6,485.76 | $1,329,228.36 | $2,341,242.60 |
| 360 | $6,485.76 | $35.81 | $6,485.76 | $0.00 | $1,329,264.17 | $2,347,764.17 |