|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,025,000.00 | $6,406.25 | $760.70 | $1,024,239.30 | $6,406.25 | $7,166.95 |
| 2 | $1,024,239.30 | $6,401.50 | $765.45 | $1,023,473.85 | $12,807.75 | $14,333.90 |
| 3 | $1,023,473.85 | $6,396.71 | $770.24 | $1,022,703.61 | $19,204.46 | $21,500.85 |
| 4 | $1,022,703.61 | $6,391.90 | $775.05 | $1,021,928.56 | $25,596.35 | $28,667.79 |
| 5 | $1,021,928.56 | $6,387.05 | $779.90 | $1,021,148.66 | $31,983.41 | $35,834.74 |
| 6 | $1,021,148.66 | $6,382.18 | $784.77 | $1,020,363.90 | $38,365.59 | $43,001.69 |
| 7 | $1,020,363.90 | $6,377.27 | $789.67 | $1,019,574.22 | $44,742.86 | $50,168.64 |
| 8 | $1,019,574.22 | $6,372.34 | $794.61 | $1,018,779.61 | $51,115.20 | $57,335.59 |
| 9 | $1,018,779.61 | $6,367.37 | $799.58 | $1,017,980.03 | $57,482.57 | $64,502.54 |
| 10 | $1,017,980.03 | $6,362.38 | $804.57 | $1,017,175.46 | $63,844.95 | $71,669.49 |
| 11 | $1,017,175.46 | $6,357.35 | $809.60 | $1,016,365.86 | $70,202.30 | $78,836.44 |
| 12 | $1,016,365.86 | $6,352.29 | $814.66 | $1,015,551.20 | $76,554.58 | $86,003.38 |
| 13 | $1,015,551.20 | $6,347.19 | $819.75 | $1,014,731.44 | $82,901.78 | $93,170.33 |
| 14 | $1,014,731.44 | $6,342.07 | $824.88 | $1,013,906.57 | $89,243.85 | $100,337.28 |
| 15 | $1,013,906.57 | $6,336.92 | $830.03 | $1,013,076.53 | $95,580.76 | $107,504.23 |
| 16 | $1,013,076.53 | $6,331.73 | $835.22 | $1,012,241.31 | $101,912.49 | $114,671.18 |
| 17 | $1,012,241.31 | $6,326.51 | $840.44 | $1,011,400.87 | $108,239.00 | $121,838.13 |
| 18 | $1,011,400.87 | $6,321.26 | $845.69 | $1,010,555.18 | $114,560.26 | $129,005.08 |
| 19 | $1,010,555.18 | $6,315.97 | $850.98 | $1,009,704.20 | $120,876.23 | $136,172.03 |
| 20 | $1,009,704.20 | $6,310.65 | $856.30 | $1,008,847.90 | $127,186.88 | $143,338.97 |
| 21 | $1,008,847.90 | $6,305.30 | $861.65 | $1,007,986.25 | $133,492.18 | $150,505.92 |
| 22 | $1,007,986.25 | $6,299.91 | $867.03 | $1,007,119.22 | $139,792.09 | $157,672.87 |
| 23 | $1,007,119.22 | $6,294.50 | $872.45 | $1,006,246.77 | $146,086.59 | $164,839.82 |
| 24 | $1,006,246.77 | $6,289.04 | $877.91 | $1,005,368.86 | $152,375.63 | $172,006.77 |
| 25 | $1,005,368.86 | $6,283.56 | $883.39 | $1,004,485.47 | $158,659.18 | $179,173.72 |
| 26 | $1,004,485.47 | $6,278.03 | $888.91 | $1,003,596.55 | $164,937.22 | $186,340.67 |
| 27 | $1,003,596.55 | $6,272.48 | $894.47 | $1,002,702.08 | $171,209.70 | $193,507.62 |
| 28 | $1,002,702.08 | $6,266.89 | $900.06 | $1,001,802.02 | $177,476.58 | $200,674.56 |
| 29 | $1,001,802.02 | $6,261.26 | $905.69 | $1,000,896.33 | $183,737.85 | $207,841.51 |
| 30 | $1,000,896.33 | $6,255.60 | $911.35 | $999,984.99 | $189,993.45 | $215,008.46 |
| 31 | $999,984.99 | $6,249.91 | $917.04 | $999,067.94 | $196,243.36 | $222,175.41 |
| 32 | $999,067.94 | $6,244.17 | $922.77 | $998,145.17 | $202,487.53 | $229,342.36 |
| 33 | $998,145.17 | $6,238.41 | $928.54 | $997,216.63 | $208,725.94 | $236,509.31 |
| 34 | $997,216.63 | $6,232.60 | $934.34 | $996,282.28 | $214,958.54 | $243,676.26 |
| 35 | $996,282.28 | $6,226.76 | $940.18 | $995,342.10 | $221,185.31 | $250,843.20 |
| 36 | $995,342.10 | $6,220.89 | $946.06 | $994,396.04 | $227,406.19 | $258,010.15 |
| 37 | $994,396.04 | $6,214.98 | $951.97 | $993,444.07 | $233,621.17 | $265,177.10 |
| 38 | $993,444.07 | $6,209.03 | $957.92 | $992,486.14 | $239,830.19 | $272,344.05 |
| 39 | $992,486.14 | $6,203.04 | $963.91 | $991,522.23 | $246,033.23 | $279,511.00 |
| 40 | $991,522.23 | $6,197.01 | $969.93 | $990,552.30 | $252,230.25 | $286,677.95 |
| 41 | $990,552.30 | $6,190.95 | $976.00 | $989,576.30 | $258,421.20 | $293,844.90 |
| 42 | $989,576.30 | $6,184.85 | $982.10 | $988,594.20 | $264,606.05 | $301,011.85 |
| 43 | $988,594.20 | $6,178.71 | $988.23 | $987,605.97 | $270,784.76 | $308,178.79 |
| 44 | $987,605.97 | $6,172.54 | $994.41 | $986,611.56 | $276,957.30 | $315,345.74 |
| 45 | $986,611.56 | $6,166.32 | $1,000.63 | $985,610.93 | $283,123.62 | $322,512.69 |
| 46 | $985,610.93 | $6,160.07 | $1,006.88 | $984,604.05 | $289,283.69 | $329,679.64 |
| 47 | $984,604.05 | $6,153.78 | $1,013.17 | $983,590.88 | $295,437.47 | $336,846.59 |
| 48 | $983,590.88 | $6,147.44 | $1,019.51 | $982,571.37 | $301,584.91 | $344,013.54 |
| 49 | $982,571.37 | $6,141.07 | $1,025.88 | $981,545.49 | $307,725.98 | $351,180.49 |
| 50 | $981,545.49 | $6,134.66 | $1,032.29 | $980,513.20 | $313,860.64 | $358,347.44 |
| 51 | $980,513.20 | $6,128.21 | $1,038.74 | $979,474.46 | $319,988.85 | $365,514.38 |
| 52 | $979,474.46 | $6,121.72 | $1,045.23 | $978,429.23 | $326,110.56 | $372,681.33 |
| 53 | $978,429.23 | $6,115.18 | $1,051.77 | $977,377.46 | $332,225.75 | $379,848.28 |
| 54 | $977,377.46 | $6,108.61 | $1,058.34 | $976,319.12 | $338,334.36 | $387,015.23 |
| 55 | $976,319.12 | $6,101.99 | $1,064.95 | $975,254.17 | $344,436.35 | $394,182.18 |
| 56 | $975,254.17 | $6,095.34 | $1,071.61 | $974,182.56 | $350,531.69 | $401,349.13 |
| 57 | $974,182.56 | $6,088.64 | $1,078.31 | $973,104.25 | $356,620.33 | $408,516.08 |
| 58 | $973,104.25 | $6,081.90 | $1,085.05 | $972,019.21 | $362,702.23 | $415,683.03 |
| 59 | $972,019.21 | $6,075.12 | $1,091.83 | $970,927.38 | $368,777.35 | $422,849.97 |
| 60 | $970,927.38 | $6,068.30 | $1,098.65 | $969,828.72 | $374,845.65 | $430,016.92 |
| 61 | $969,828.72 | $6,061.43 | $1,105.52 | $968,723.21 | $380,907.08 | $437,183.87 |
| 62 | $968,723.21 | $6,054.52 | $1,112.43 | $967,610.78 | $386,961.60 | $444,350.82 |
| 63 | $967,610.78 | $6,047.57 | $1,119.38 | $966,491.40 | $393,009.16 | $451,517.77 |
| 64 | $966,491.40 | $6,040.57 | $1,126.38 | $965,365.02 | $399,049.74 | $458,684.72 |
| 65 | $965,365.02 | $6,033.53 | $1,133.42 | $964,231.60 | $405,083.27 | $465,851.67 |
| 66 | $964,231.60 | $6,026.45 | $1,140.50 | $963,091.10 | $411,109.71 | $473,018.62 |
| 67 | $963,091.10 | $6,019.32 | $1,147.63 | $961,943.47 | $417,129.03 | $480,185.56 |
| 68 | $961,943.47 | $6,012.15 | $1,154.80 | $960,788.67 | $423,141.18 | $487,352.51 |
| 69 | $960,788.67 | $6,004.93 | $1,162.02 | $959,626.65 | $429,146.11 | $494,519.46 |
| 70 | $959,626.65 | $5,997.67 | $1,169.28 | $958,457.37 | $435,143.78 | $501,686.41 |
| 71 | $958,457.37 | $5,990.36 | $1,176.59 | $957,280.78 | $441,134.13 | $508,853.36 |
| 72 | $957,280.78 | $5,983.00 | $1,183.94 | $956,096.83 | $447,117.14 | $516,020.31 |
| 73 | $956,096.83 | $5,975.61 | $1,191.34 | $954,905.49 | $453,092.74 | $523,187.26 |
| 74 | $954,905.49 | $5,968.16 | $1,198.79 | $953,706.70 | $459,060.90 | $530,354.20 |
| 75 | $953,706.70 | $5,960.67 | $1,206.28 | $952,500.42 | $465,021.57 | $537,521.15 |
| 76 | $952,500.42 | $5,953.13 | $1,213.82 | $951,286.60 | $470,974.70 | $544,688.10 |
| 77 | $951,286.60 | $5,945.54 | $1,221.41 | $950,065.19 | $476,920.24 | $551,855.05 |
| 78 | $950,065.19 | $5,937.91 | $1,229.04 | $948,836.15 | $482,858.15 | $559,022.00 |
| 79 | $948,836.15 | $5,930.23 | $1,236.72 | $947,599.42 | $488,788.37 | $566,188.95 |
| 80 | $947,599.42 | $5,922.50 | $1,244.45 | $946,354.97 | $494,710.87 | $573,355.90 |
| 81 | $946,354.97 | $5,914.72 | $1,252.23 | $945,102.74 | $500,625.59 | $580,522.85 |
| 82 | $945,102.74 | $5,906.89 | $1,260.06 | $943,842.69 | $506,532.48 | $587,689.79 |
| 83 | $943,842.69 | $5,899.02 | $1,267.93 | $942,574.75 | $512,431.50 | $594,856.74 |
| 84 | $942,574.75 | $5,891.09 | $1,275.86 | $941,298.90 | $518,322.59 | $602,023.69 |
| 85 | $941,298.90 | $5,883.12 | $1,283.83 | $940,015.07 | $524,205.71 | $609,190.64 |
| 86 | $940,015.07 | $5,875.09 | $1,291.85 | $938,723.21 | $530,080.80 | $616,357.59 |
| 87 | $938,723.21 | $5,867.02 | $1,299.93 | $937,423.28 | $535,947.82 | $623,524.54 |
| 88 | $937,423.28 | $5,858.90 | $1,308.05 | $936,115.23 | $541,806.72 | $630,691.49 |
| 89 | $936,115.23 | $5,850.72 | $1,316.23 | $934,799.00 | $547,657.44 | $637,858.44 |
| 90 | $934,799.00 | $5,842.49 | $1,324.45 | $933,474.55 | $553,499.93 | $645,025.38 |
| 91 | $933,474.55 | $5,834.22 | $1,332.73 | $932,141.81 | $559,334.15 | $652,192.33 |
| 92 | $932,141.81 | $5,825.89 | $1,341.06 | $930,800.75 | $565,160.03 | $659,359.28 |
| 93 | $930,800.75 | $5,817.50 | $1,349.44 | $929,451.31 | $570,977.54 | $666,526.23 |
| 94 | $929,451.31 | $5,809.07 | $1,357.88 | $928,093.43 | $576,786.61 | $673,693.18 |
| 95 | $928,093.43 | $5,800.58 | $1,366.36 | $926,727.06 | $582,587.19 | $680,860.13 |
| 96 | $926,727.06 | $5,792.04 | $1,374.90 | $925,352.16 | $588,379.24 | $688,027.08 |
| 97 | $925,352.16 | $5,783.45 | $1,383.50 | $923,968.66 | $594,162.69 | $695,194.03 |
| 98 | $923,968.66 | $5,774.80 | $1,392.14 | $922,576.52 | $599,937.49 | $702,360.97 |
| 99 | $922,576.52 | $5,766.10 | $1,400.85 | $921,175.67 | $605,703.59 | $709,527.92 |
| 100 | $921,175.67 | $5,757.35 | $1,409.60 | $919,766.07 | $611,460.94 | $716,694.87 |
| 101 | $919,766.07 | $5,748.54 | $1,418.41 | $918,347.66 | $617,209.48 | $723,861.82 |
| 102 | $918,347.66 | $5,739.67 | $1,427.28 | $916,920.38 | $622,949.15 | $731,028.77 |
| 103 | $916,920.38 | $5,730.75 | $1,436.20 | $915,484.19 | $628,679.91 | $738,195.72 |
| 104 | $915,484.19 | $5,721.78 | $1,445.17 | $914,039.02 | $634,401.68 | $745,362.67 |
| 105 | $914,039.02 | $5,712.74 | $1,454.20 | $912,584.81 | $640,114.43 | $752,529.61 |
| 106 | $912,584.81 | $5,703.66 | $1,463.29 | $911,121.52 | $645,818.08 | $759,696.56 |
| 107 | $911,121.52 | $5,694.51 | $1,472.44 | $909,649.08 | $651,512.59 | $766,863.51 |
| 108 | $909,649.08 | $5,685.31 | $1,481.64 | $908,167.44 | $657,197.90 | $774,030.46 |
| 109 | $908,167.44 | $5,676.05 | $1,490.90 | $906,676.53 | $662,873.94 | $781,197.41 |
| 110 | $906,676.53 | $5,666.73 | $1,500.22 | $905,176.31 | $668,540.67 | $788,364.36 |
| 111 | $905,176.31 | $5,657.35 | $1,509.60 | $903,666.72 | $674,198.02 | $795,531.31 |
| 112 | $903,666.72 | $5,647.92 | $1,519.03 | $902,147.69 | $679,845.94 | $802,698.26 |
| 113 | $902,147.69 | $5,638.42 | $1,528.53 | $900,619.16 | $685,484.36 | $809,865.20 |
| 114 | $900,619.16 | $5,628.87 | $1,538.08 | $899,081.08 | $691,113.23 | $817,032.15 |
| 115 | $899,081.08 | $5,619.26 | $1,547.69 | $897,533.39 | $696,732.49 | $824,199.10 |
| 116 | $897,533.39 | $5,609.58 | $1,557.37 | $895,976.02 | $702,342.07 | $831,366.05 |
| 117 | $895,976.02 | $5,599.85 | $1,567.10 | $894,408.93 | $707,941.92 | $838,533.00 |
| 118 | $894,408.93 | $5,590.06 | $1,576.89 | $892,832.03 | $713,531.98 | $845,699.95 |
| 119 | $892,832.03 | $5,580.20 | $1,586.75 | $891,245.28 | $719,112.18 | $852,866.90 |
| 120 | $891,245.28 | $5,570.28 | $1,596.67 | $889,648.62 | $724,682.46 | $860,033.85 |
| 121 | $889,648.62 | $5,560.30 | $1,606.64 | $888,041.97 | $730,242.77 | $867,200.79 |
| 122 | $888,041.97 | $5,550.26 | $1,616.69 | $886,425.29 | $735,793.03 | $874,367.74 |
| 123 | $886,425.29 | $5,540.16 | $1,626.79 | $884,798.50 | $741,333.19 | $881,534.69 |
| 124 | $884,798.50 | $5,529.99 | $1,636.96 | $883,161.54 | $746,863.18 | $888,701.64 |
| 125 | $883,161.54 | $5,519.76 | $1,647.19 | $881,514.35 | $752,382.94 | $895,868.59 |
| 126 | $881,514.35 | $5,509.46 | $1,657.48 | $879,856.86 | $757,892.40 | $903,035.54 |
| 127 | $879,856.86 | $5,499.11 | $1,667.84 | $878,189.02 | $763,391.51 | $910,202.49 |
| 128 | $878,189.02 | $5,488.68 | $1,678.27 | $876,510.75 | $768,880.19 | $917,369.44 |
| 129 | $876,510.75 | $5,478.19 | $1,688.76 | $874,822.00 | $774,358.38 | $924,536.38 |
| 130 | $874,822.00 | $5,467.64 | $1,699.31 | $873,122.69 | $779,826.02 | $931,703.33 |
| 131 | $873,122.69 | $5,457.02 | $1,709.93 | $871,412.75 | $785,283.04 | $938,870.28 |
| 132 | $871,412.75 | $5,446.33 | $1,720.62 | $869,692.14 | $790,729.37 | $946,037.23 |
| 133 | $869,692.14 | $5,435.58 | $1,731.37 | $867,960.76 | $796,164.94 | $953,204.18 |
| 134 | $867,960.76 | $5,424.75 | $1,742.19 | $866,218.57 | $801,589.70 | $960,371.13 |
| 135 | $866,218.57 | $5,413.87 | $1,753.08 | $864,465.49 | $807,003.56 | $967,538.08 |
| 136 | $864,465.49 | $5,402.91 | $1,764.04 | $862,701.45 | $812,406.47 | $974,705.02 |
| 137 | $862,701.45 | $5,391.88 | $1,775.06 | $860,926.38 | $817,798.36 | $981,871.97 |
| 138 | $860,926.38 | $5,380.79 | $1,786.16 | $859,140.22 | $823,179.15 | $989,038.92 |
| 139 | $859,140.22 | $5,369.63 | $1,797.32 | $857,342.90 | $828,548.77 | $996,205.87 |
| 140 | $857,342.90 | $5,358.39 | $1,808.56 | $855,534.35 | $833,907.16 | $1,003,372.82 |
| 141 | $855,534.35 | $5,347.09 | $1,819.86 | $853,714.49 | $839,254.25 | $1,010,539.77 |
| 142 | $853,714.49 | $5,335.72 | $1,831.23 | $851,883.25 | $844,589.97 | $1,017,706.72 |
| 143 | $851,883.25 | $5,324.27 | $1,842.68 | $850,040.57 | $849,914.24 | $1,024,873.67 |
| 144 | $850,040.57 | $5,312.75 | $1,854.20 | $848,186.38 | $855,226.99 | $1,032,040.61 |
| 145 | $848,186.38 | $5,301.16 | $1,865.78 | $846,320.60 | $860,528.16 | $1,039,207.56 |
| 146 | $846,320.60 | $5,289.50 | $1,877.44 | $844,443.15 | $865,817.66 | $1,046,374.51 |
| 147 | $844,443.15 | $5,277.77 | $1,889.18 | $842,553.97 | $871,095.43 | $1,053,541.46 |
| 148 | $842,553.97 | $5,265.96 | $1,900.99 | $840,652.99 | $876,361.39 | $1,060,708.41 |
| 149 | $840,652.99 | $5,254.08 | $1,912.87 | $838,740.12 | $881,615.48 | $1,067,875.36 |
| 150 | $838,740.12 | $5,242.13 | $1,924.82 | $836,815.29 | $886,857.60 | $1,075,042.31 |
| 151 | $836,815.29 | $5,230.10 | $1,936.85 | $834,878.44 | $892,087.70 | $1,082,209.26 |
| 152 | $834,878.44 | $5,217.99 | $1,948.96 | $832,929.48 | $897,305.69 | $1,089,376.20 |
| 153 | $832,929.48 | $5,205.81 | $1,961.14 | $830,968.34 | $902,511.50 | $1,096,543.15 |
| 154 | $830,968.34 | $5,193.55 | $1,973.40 | $828,994.95 | $907,705.05 | $1,103,710.10 |
| 155 | $828,994.95 | $5,181.22 | $1,985.73 | $827,009.22 | $912,886.27 | $1,110,877.05 |
| 156 | $827,009.22 | $5,168.81 | $1,998.14 | $825,011.08 | $918,055.07 | $1,118,044.00 |
| 157 | $825,011.08 | $5,156.32 | $2,010.63 | $823,000.45 | $923,211.39 | $1,125,210.95 |
| 158 | $823,000.45 | $5,143.75 | $2,023.20 | $820,977.25 | $928,355.15 | $1,132,377.90 |
| 159 | $820,977.25 | $5,131.11 | $2,035.84 | $818,941.41 | $933,486.25 | $1,139,544.85 |
| 160 | $818,941.41 | $5,118.38 | $2,048.56 | $816,892.84 | $938,604.64 | $1,146,711.79 |
| 161 | $816,892.84 | $5,105.58 | $2,061.37 | $814,831.48 | $943,710.22 | $1,153,878.74 |
| 162 | $814,831.48 | $5,092.70 | $2,074.25 | $812,757.22 | $948,802.92 | $1,161,045.69 |
| 163 | $812,757.22 | $5,079.73 | $2,087.22 | $810,670.01 | $953,882.65 | $1,168,212.64 |
| 164 | $810,670.01 | $5,066.69 | $2,100.26 | $808,569.75 | $958,949.34 | $1,175,379.59 |
| 165 | $808,569.75 | $5,053.56 | $2,113.39 | $806,456.36 | $964,002.90 | $1,182,546.54 |
| 166 | $806,456.36 | $5,040.35 | $2,126.60 | $804,329.76 | $969,043.25 | $1,189,713.49 |
| 167 | $804,329.76 | $5,027.06 | $2,139.89 | $802,189.87 | $974,070.31 | $1,196,880.44 |
| 168 | $802,189.87 | $5,013.69 | $2,153.26 | $800,036.61 | $979,084.00 | $1,204,047.38 |
| 169 | $800,036.61 | $5,000.23 | $2,166.72 | $797,869.89 | $984,084.23 | $1,211,214.33 |
| 170 | $797,869.89 | $4,986.69 | $2,180.26 | $795,689.63 | $989,070.91 | $1,218,381.28 |
| 171 | $795,689.63 | $4,973.06 | $2,193.89 | $793,495.74 | $994,043.97 | $1,225,548.23 |
| 172 | $793,495.74 | $4,959.35 | $2,207.60 | $791,288.14 | $999,003.32 | $1,232,715.18 |
| 173 | $791,288.14 | $4,945.55 | $2,221.40 | $789,066.74 | $1,003,948.87 | $1,239,882.13 |
| 174 | $789,066.74 | $4,931.67 | $2,235.28 | $786,831.46 | $1,008,880.54 | $1,247,049.08 |
| 175 | $786,831.46 | $4,917.70 | $2,249.25 | $784,582.21 | $1,013,798.24 | $1,254,216.02 |
| 176 | $784,582.21 | $4,903.64 | $2,263.31 | $782,318.90 | $1,018,701.87 | $1,261,382.97 |
| 177 | $782,318.90 | $4,889.49 | $2,277.46 | $780,041.45 | $1,023,591.37 | $1,268,549.92 |
| 178 | $780,041.45 | $4,875.26 | $2,291.69 | $777,749.76 | $1,028,466.63 | $1,275,716.87 |
| 179 | $777,749.76 | $4,860.94 | $2,306.01 | $775,443.74 | $1,033,327.56 | $1,282,883.82 |
| 180 | $775,443.74 | $4,846.52 | $2,320.43 | $773,123.32 | $1,038,174.09 | $1,290,050.77 |
| 181 | $773,123.32 | $4,832.02 | $2,334.93 | $770,788.39 | $1,043,006.11 | $1,297,217.72 |
| 182 | $770,788.39 | $4,817.43 | $2,349.52 | $768,438.87 | $1,047,823.53 | $1,304,384.67 |
| 183 | $768,438.87 | $4,802.74 | $2,364.21 | $766,074.66 | $1,052,626.28 | $1,311,551.61 |
| 184 | $766,074.66 | $4,787.97 | $2,378.98 | $763,695.68 | $1,057,414.24 | $1,318,718.56 |
| 185 | $763,695.68 | $4,773.10 | $2,393.85 | $761,301.83 | $1,062,187.34 | $1,325,885.51 |
| 186 | $761,301.83 | $4,758.14 | $2,408.81 | $758,893.02 | $1,066,945.48 | $1,333,052.46 |
| 187 | $758,893.02 | $4,743.08 | $2,423.87 | $756,469.15 | $1,071,688.56 | $1,340,219.41 |
| 188 | $756,469.15 | $4,727.93 | $2,439.02 | $754,030.13 | $1,076,416.49 | $1,347,386.36 |
| 189 | $754,030.13 | $4,712.69 | $2,454.26 | $751,575.87 | $1,081,129.18 | $1,354,553.31 |
| 190 | $751,575.87 | $4,697.35 | $2,469.60 | $749,106.27 | $1,085,826.53 | $1,361,720.26 |
| 191 | $749,106.27 | $4,681.91 | $2,485.03 | $746,621.24 | $1,090,508.44 | $1,368,887.20 |
| 192 | $746,621.24 | $4,666.38 | $2,500.57 | $744,120.67 | $1,095,174.83 | $1,376,054.15 |
| 193 | $744,120.67 | $4,650.75 | $2,516.19 | $741,604.48 | $1,099,825.58 | $1,383,221.10 |
| 194 | $741,604.48 | $4,635.03 | $2,531.92 | $739,072.56 | $1,104,460.61 | $1,390,388.05 |
| 195 | $739,072.56 | $4,619.20 | $2,547.75 | $736,524.81 | $1,109,079.81 | $1,397,555.00 |
| 196 | $736,524.81 | $4,603.28 | $2,563.67 | $733,961.14 | $1,113,683.09 | $1,404,721.95 |
| 197 | $733,961.14 | $4,587.26 | $2,579.69 | $731,381.45 | $1,118,270.35 | $1,411,888.90 |
| 198 | $731,381.45 | $4,571.13 | $2,595.81 | $728,785.64 | $1,122,841.48 | $1,419,055.85 |
| 199 | $728,785.64 | $4,554.91 | $2,612.04 | $726,173.60 | $1,127,396.39 | $1,426,222.79 |
| 200 | $726,173.60 | $4,538.58 | $2,628.36 | $723,545.24 | $1,131,934.98 | $1,433,389.74 |
| 201 | $723,545.24 | $4,522.16 | $2,644.79 | $720,900.44 | $1,136,457.14 | $1,440,556.69 |
| 202 | $720,900.44 | $4,505.63 | $2,661.32 | $718,239.12 | $1,140,962.76 | $1,447,723.64 |
| 203 | $718,239.12 | $4,488.99 | $2,677.95 | $715,561.17 | $1,145,451.76 | $1,454,890.59 |
| 204 | $715,561.17 | $4,472.26 | $2,694.69 | $712,866.48 | $1,149,924.02 | $1,462,057.54 |
| 205 | $712,866.48 | $4,455.42 | $2,711.53 | $710,154.95 | $1,154,379.43 | $1,469,224.49 |
| 206 | $710,154.95 | $4,438.47 | $2,728.48 | $707,426.46 | $1,158,817.90 | $1,476,391.43 |
| 207 | $707,426.46 | $4,421.42 | $2,745.53 | $704,680.93 | $1,163,239.32 | $1,483,558.38 |
| 208 | $704,680.93 | $4,404.26 | $2,762.69 | $701,918.24 | $1,167,643.57 | $1,490,725.33 |
| 209 | $701,918.24 | $4,386.99 | $2,779.96 | $699,138.28 | $1,172,030.56 | $1,497,892.28 |
| 210 | $699,138.28 | $4,369.61 | $2,797.33 | $696,340.94 | $1,176,400.17 | $1,505,059.23 |
| 211 | $696,340.94 | $4,352.13 | $2,814.82 | $693,526.13 | $1,180,752.30 | $1,512,226.18 |
| 212 | $693,526.13 | $4,334.54 | $2,832.41 | $690,693.72 | $1,185,086.84 | $1,519,393.13 |
| 213 | $690,693.72 | $4,316.84 | $2,850.11 | $687,843.60 | $1,189,403.68 | $1,526,560.08 |
| 214 | $687,843.60 | $4,299.02 | $2,867.93 | $684,975.68 | $1,193,702.70 | $1,533,727.02 |
| 215 | $684,975.68 | $4,281.10 | $2,885.85 | $682,089.83 | $1,197,983.80 | $1,540,893.97 |
| 216 | $682,089.83 | $4,263.06 | $2,903.89 | $679,185.94 | $1,202,246.86 | $1,548,060.92 |
| 217 | $679,185.94 | $4,244.91 | $2,922.04 | $676,263.90 | $1,206,491.77 | $1,555,227.87 |
| 218 | $676,263.90 | $4,226.65 | $2,940.30 | $673,323.60 | $1,210,718.42 | $1,562,394.82 |
| 219 | $673,323.60 | $4,208.27 | $2,958.68 | $670,364.93 | $1,214,926.69 | $1,569,561.77 |
| 220 | $670,364.93 | $4,189.78 | $2,977.17 | $667,387.76 | $1,219,116.48 | $1,576,728.72 |
| 221 | $667,387.76 | $4,171.17 | $2,995.78 | $664,391.98 | $1,223,287.65 | $1,583,895.67 |
| 222 | $664,391.98 | $4,152.45 | $3,014.50 | $661,377.48 | $1,227,440.10 | $1,591,062.61 |
| 223 | $661,377.48 | $4,133.61 | $3,033.34 | $658,344.15 | $1,231,573.71 | $1,598,229.56 |
| 224 | $658,344.15 | $4,114.65 | $3,052.30 | $655,291.85 | $1,235,688.36 | $1,605,396.51 |
| 225 | $655,291.85 | $4,095.57 | $3,071.37 | $652,220.47 | $1,239,783.93 | $1,612,563.46 |
| 226 | $652,220.47 | $4,076.38 | $3,090.57 | $649,129.90 | $1,243,860.31 | $1,619,730.41 |
| 227 | $649,129.90 | $4,057.06 | $3,109.89 | $646,020.02 | $1,247,917.37 | $1,626,897.36 |
| 228 | $646,020.02 | $4,037.63 | $3,129.32 | $642,890.69 | $1,251,955.00 | $1,634,064.31 |
| 229 | $642,890.69 | $4,018.07 | $3,148.88 | $639,741.81 | $1,255,973.07 | $1,641,231.26 |
| 230 | $639,741.81 | $3,998.39 | $3,168.56 | $636,573.25 | $1,259,971.45 | $1,648,398.20 |
| 231 | $636,573.25 | $3,978.58 | $3,188.37 | $633,384.88 | $1,263,950.03 | $1,655,565.15 |
| 232 | $633,384.88 | $3,958.66 | $3,208.29 | $630,176.59 | $1,267,908.69 | $1,662,732.10 |
| 233 | $630,176.59 | $3,938.60 | $3,228.35 | $626,948.24 | $1,271,847.29 | $1,669,899.05 |
| 234 | $626,948.24 | $3,918.43 | $3,248.52 | $623,699.72 | $1,275,765.72 | $1,677,066.00 |
| 235 | $623,699.72 | $3,898.12 | $3,268.83 | $620,430.90 | $1,279,663.84 | $1,684,232.95 |
| 236 | $620,430.90 | $3,877.69 | $3,289.26 | $617,141.64 | $1,283,541.54 | $1,691,399.90 |
| 237 | $617,141.64 | $3,857.14 | $3,309.81 | $613,831.83 | $1,287,398.67 | $1,698,566.84 |
| 238 | $613,831.83 | $3,836.45 | $3,330.50 | $610,501.33 | $1,291,235.12 | $1,705,733.79 |
| 239 | $610,501.33 | $3,815.63 | $3,351.32 | $607,150.01 | $1,295,050.75 | $1,712,900.74 |
| 240 | $607,150.01 | $3,794.69 | $3,372.26 | $603,777.75 | $1,298,845.44 | $1,720,067.69 |
| 241 | $603,777.75 | $3,773.61 | $3,393.34 | $600,384.41 | $1,302,619.05 | $1,727,234.64 |
| 242 | $600,384.41 | $3,752.40 | $3,414.55 | $596,969.87 | $1,306,371.45 | $1,734,401.59 |
| 243 | $596,969.87 | $3,731.06 | $3,435.89 | $593,533.98 | $1,310,102.52 | $1,741,568.54 |
| 244 | $593,533.98 | $3,709.59 | $3,457.36 | $590,076.62 | $1,313,812.10 | $1,748,735.49 |
| 245 | $590,076.62 | $3,687.98 | $3,478.97 | $586,597.65 | $1,317,500.08 | $1,755,902.43 |
| 246 | $586,597.65 | $3,666.24 | $3,500.71 | $583,096.93 | $1,321,166.32 | $1,763,069.38 |
| 247 | $583,096.93 | $3,644.36 | $3,522.59 | $579,574.34 | $1,324,810.67 | $1,770,236.33 |
| 248 | $579,574.34 | $3,622.34 | $3,544.61 | $576,029.73 | $1,328,433.01 | $1,777,403.28 |
| 249 | $576,029.73 | $3,600.19 | $3,566.76 | $572,462.97 | $1,332,033.20 | $1,784,570.23 |
| 250 | $572,462.97 | $3,577.89 | $3,589.06 | $568,873.91 | $1,335,611.09 | $1,791,737.18 |
| 251 | $568,873.91 | $3,555.46 | $3,611.49 | $565,262.43 | $1,339,166.55 | $1,798,904.13 |
| 252 | $565,262.43 | $3,532.89 | $3,634.06 | $561,628.37 | $1,342,699.45 | $1,806,071.08 |
| 253 | $561,628.37 | $3,510.18 | $3,656.77 | $557,971.60 | $1,346,209.62 | $1,813,238.02 |
| 254 | $557,971.60 | $3,487.32 | $3,679.63 | $554,291.97 | $1,349,696.94 | $1,820,404.97 |
| 255 | $554,291.97 | $3,464.32 | $3,702.62 | $550,589.35 | $1,353,161.27 | $1,827,571.92 |
| 256 | $550,589.35 | $3,441.18 | $3,725.77 | $546,863.58 | $1,356,602.45 | $1,834,738.87 |
| 257 | $546,863.58 | $3,417.90 | $3,749.05 | $543,114.53 | $1,360,020.35 | $1,841,905.82 |
| 258 | $543,114.53 | $3,394.47 | $3,772.48 | $539,342.05 | $1,363,414.82 | $1,849,072.77 |
| 259 | $539,342.05 | $3,370.89 | $3,796.06 | $535,545.99 | $1,366,785.70 | $1,856,239.72 |
| 260 | $535,545.99 | $3,347.16 | $3,819.79 | $531,726.20 | $1,370,132.87 | $1,863,406.67 |
| 261 | $531,726.20 | $3,323.29 | $3,843.66 | $527,882.54 | $1,373,456.16 | $1,870,573.61 |
| 262 | $527,882.54 | $3,299.27 | $3,867.68 | $524,014.86 | $1,376,755.42 | $1,877,740.56 |
| 263 | $524,014.86 | $3,275.09 | $3,891.86 | $520,123.00 | $1,380,030.51 | $1,884,907.51 |
| 264 | $520,123.00 | $3,250.77 | $3,916.18 | $516,206.82 | $1,383,281.28 | $1,892,074.46 |
| 265 | $516,206.82 | $3,226.29 | $3,940.66 | $512,266.17 | $1,386,507.58 | $1,899,241.41 |
| 266 | $512,266.17 | $3,201.66 | $3,965.29 | $508,300.88 | $1,389,709.24 | $1,906,408.36 |
| 267 | $508,300.88 | $3,176.88 | $3,990.07 | $504,310.81 | $1,392,886.12 | $1,913,575.31 |
| 268 | $504,310.81 | $3,151.94 | $4,015.01 | $500,295.81 | $1,396,038.06 | $1,920,742.25 |
| 269 | $500,295.81 | $3,126.85 | $4,040.10 | $496,255.71 | $1,399,164.91 | $1,927,909.20 |
| 270 | $496,255.71 | $3,101.60 | $4,065.35 | $492,190.36 | $1,402,266.51 | $1,935,076.15 |
| 271 | $492,190.36 | $3,076.19 | $4,090.76 | $488,099.60 | $1,405,342.70 | $1,942,243.10 |
| 272 | $488,099.60 | $3,050.62 | $4,116.33 | $483,983.27 | $1,408,393.32 | $1,949,410.05 |
| 273 | $483,983.27 | $3,024.90 | $4,142.05 | $479,841.22 | $1,411,418.22 | $1,956,577.00 |
| 274 | $479,841.22 | $2,999.01 | $4,167.94 | $475,673.28 | $1,414,417.22 | $1,963,743.95 |
| 275 | $475,673.28 | $2,972.96 | $4,193.99 | $471,479.29 | $1,417,390.18 | $1,970,910.90 |
| 276 | $471,479.29 | $2,946.75 | $4,220.20 | $467,259.08 | $1,420,336.93 | $1,978,077.84 |
| 277 | $467,259.08 | $2,920.37 | $4,246.58 | $463,012.50 | $1,423,257.30 | $1,985,244.79 |
| 278 | $463,012.50 | $2,893.83 | $4,273.12 | $458,739.38 | $1,426,151.13 | $1,992,411.74 |
| 279 | $458,739.38 | $2,867.12 | $4,299.83 | $454,439.56 | $1,429,018.25 | $1,999,578.69 |
| 280 | $454,439.56 | $2,840.25 | $4,326.70 | $450,112.85 | $1,431,858.49 | $2,006,745.64 |
| 281 | $450,112.85 | $2,813.21 | $4,353.74 | $445,759.11 | $1,434,671.70 | $2,013,912.59 |
| 282 | $445,759.11 | $2,785.99 | $4,380.95 | $441,378.16 | $1,437,457.69 | $2,021,079.54 |
| 283 | $441,378.16 | $2,758.61 | $4,408.34 | $436,969.82 | $1,440,216.31 | $2,028,246.49 |
| 284 | $436,969.82 | $2,731.06 | $4,435.89 | $432,533.93 | $1,442,947.37 | $2,035,413.43 |
| 285 | $432,533.93 | $2,703.34 | $4,463.61 | $428,070.32 | $1,445,650.71 | $2,042,580.38 |
| 286 | $428,070.32 | $2,675.44 | $4,491.51 | $423,578.81 | $1,448,326.14 | $2,049,747.33 |
| 287 | $423,578.81 | $2,647.37 | $4,519.58 | $419,059.23 | $1,450,973.51 | $2,056,914.28 |
| 288 | $419,059.23 | $2,619.12 | $4,547.83 | $414,511.40 | $1,453,592.63 | $2,064,081.23 |
| 289 | $414,511.40 | $2,590.70 | $4,576.25 | $409,935.15 | $1,456,183.33 | $2,071,248.18 |
| 290 | $409,935.15 | $2,562.09 | $4,604.85 | $405,330.30 | $1,458,745.42 | $2,078,415.13 |
| 291 | $405,330.30 | $2,533.31 | $4,633.63 | $400,696.66 | $1,461,278.74 | $2,085,582.08 |
| 292 | $400,696.66 | $2,504.35 | $4,662.59 | $396,034.07 | $1,463,783.09 | $2,092,749.02 |
| 293 | $396,034.07 | $2,475.21 | $4,691.74 | $391,342.33 | $1,466,258.31 | $2,099,915.97 |
| 294 | $391,342.33 | $2,445.89 | $4,721.06 | $386,621.27 | $1,468,704.19 | $2,107,082.92 |
| 295 | $386,621.27 | $2,416.38 | $4,750.57 | $381,870.71 | $1,471,120.58 | $2,114,249.87 |
| 296 | $381,870.71 | $2,386.69 | $4,780.26 | $377,090.45 | $1,473,507.27 | $2,121,416.82 |
| 297 | $377,090.45 | $2,356.82 | $4,810.13 | $372,280.32 | $1,475,864.08 | $2,128,583.77 |
| 298 | $372,280.32 | $2,326.75 | $4,840.20 | $367,440.12 | $1,478,190.84 | $2,135,750.72 |
| 299 | $367,440.12 | $2,296.50 | $4,870.45 | $362,569.67 | $1,480,487.34 | $2,142,917.67 |
| 300 | $362,569.67 | $2,266.06 | $4,900.89 | $357,668.78 | $1,482,753.40 | $2,150,084.61 |
| 301 | $357,668.78 | $2,235.43 | $4,931.52 | $352,737.27 | $1,484,988.83 | $2,157,251.56 |
| 302 | $352,737.27 | $2,204.61 | $4,962.34 | $347,774.92 | $1,487,193.44 | $2,164,418.51 |
| 303 | $347,774.92 | $2,173.59 | $4,993.36 | $342,781.57 | $1,489,367.03 | $2,171,585.46 |
| 304 | $342,781.57 | $2,142.38 | $5,024.56 | $337,757.01 | $1,491,509.41 | $2,178,752.41 |
| 305 | $337,757.01 | $2,110.98 | $5,055.97 | $332,701.04 | $1,493,620.40 | $2,185,919.36 |
| 306 | $332,701.04 | $2,079.38 | $5,087.57 | $327,613.47 | $1,495,699.78 | $2,193,086.31 |
| 307 | $327,613.47 | $2,047.58 | $5,119.36 | $322,494.11 | $1,497,747.36 | $2,200,253.25 |
| 308 | $322,494.11 | $2,015.59 | $5,151.36 | $317,342.75 | $1,499,762.95 | $2,207,420.20 |
| 309 | $317,342.75 | $1,983.39 | $5,183.56 | $312,159.19 | $1,501,746.34 | $2,214,587.15 |
| 310 | $312,159.19 | $1,950.99 | $5,215.95 | $306,943.24 | $1,503,697.34 | $2,221,754.10 |
| 311 | $306,943.24 | $1,918.40 | $5,248.55 | $301,694.68 | $1,505,615.73 | $2,228,921.05 |
| 312 | $301,694.68 | $1,885.59 | $5,281.36 | $296,413.32 | $1,507,501.32 | $2,236,088.00 |
| 313 | $296,413.32 | $1,852.58 | $5,314.37 | $291,098.96 | $1,509,353.91 | $2,243,254.95 |
| 314 | $291,098.96 | $1,819.37 | $5,347.58 | $285,751.38 | $1,511,173.27 | $2,250,421.90 |
| 315 | $285,751.38 | $1,785.95 | $5,381.00 | $280,370.38 | $1,512,959.22 | $2,257,588.84 |
| 316 | $280,370.38 | $1,752.31 | $5,414.63 | $274,955.74 | $1,514,711.54 | $2,264,755.79 |
| 317 | $274,955.74 | $1,718.47 | $5,448.48 | $269,507.27 | $1,516,430.01 | $2,271,922.74 |
| 318 | $269,507.27 | $1,684.42 | $5,482.53 | $264,024.74 | $1,518,114.43 | $2,279,089.69 |
| 319 | $264,024.74 | $1,650.15 | $5,516.79 | $258,507.94 | $1,519,764.58 | $2,286,256.64 |
| 320 | $258,507.94 | $1,615.67 | $5,551.27 | $252,956.67 | $1,521,380.26 | $2,293,423.59 |
| 321 | $252,956.67 | $1,580.98 | $5,585.97 | $247,370.70 | $1,522,961.24 | $2,300,590.54 |
| 322 | $247,370.70 | $1,546.07 | $5,620.88 | $241,749.82 | $1,524,507.31 | $2,307,757.49 |
| 323 | $241,749.82 | $1,510.94 | $5,656.01 | $236,093.81 | $1,526,018.24 | $2,314,924.43 |
| 324 | $236,093.81 | $1,475.59 | $5,691.36 | $230,402.44 | $1,527,493.83 | $2,322,091.38 |
| 325 | $230,402.44 | $1,440.02 | $5,726.93 | $224,675.51 | $1,528,933.84 | $2,329,258.33 |
| 326 | $224,675.51 | $1,404.22 | $5,762.73 | $218,912.78 | $1,530,338.06 | $2,336,425.28 |
| 327 | $218,912.78 | $1,368.20 | $5,798.74 | $213,114.04 | $1,531,706.27 | $2,343,592.23 |
| 328 | $213,114.04 | $1,331.96 | $5,834.99 | $207,279.05 | $1,533,038.23 | $2,350,759.18 |
| 329 | $207,279.05 | $1,295.49 | $5,871.45 | $201,407.60 | $1,534,333.73 | $2,357,926.13 |
| 330 | $201,407.60 | $1,258.80 | $5,908.15 | $195,499.45 | $1,535,592.52 | $2,365,093.08 |
| 331 | $195,499.45 | $1,221.87 | $5,945.08 | $189,554.37 | $1,536,814.40 | $2,372,260.02 |
| 332 | $189,554.37 | $1,184.71 | $5,982.23 | $183,572.14 | $1,537,999.11 | $2,379,426.97 |
| 333 | $183,572.14 | $1,147.33 | $6,019.62 | $177,552.52 | $1,539,146.44 | $2,386,593.92 |
| 334 | $177,552.52 | $1,109.70 | $6,057.25 | $171,495.27 | $1,540,256.14 | $2,393,760.87 |
| 335 | $171,495.27 | $1,071.85 | $6,095.10 | $165,400.17 | $1,541,327.99 | $2,400,927.82 |
| 336 | $165,400.17 | $1,033.75 | $6,133.20 | $159,266.97 | $1,542,361.74 | $2,408,094.77 |
| 337 | $159,266.97 | $995.42 | $6,171.53 | $153,095.44 | $1,543,357.15 | $2,415,261.72 |
| 338 | $153,095.44 | $956.85 | $6,210.10 | $146,885.34 | $1,544,314.00 | $2,422,428.66 |
| 339 | $146,885.34 | $918.03 | $6,248.92 | $140,636.42 | $1,545,232.03 | $2,429,595.61 |
| 340 | $140,636.42 | $878.98 | $6,287.97 | $134,348.45 | $1,546,111.01 | $2,436,762.56 |
| 341 | $134,348.45 | $839.68 | $6,327.27 | $128,021.18 | $1,546,950.69 | $2,443,929.51 |
| 342 | $128,021.18 | $800.13 | $6,366.82 | $121,654.36 | $1,547,750.82 | $2,451,096.46 |
| 343 | $121,654.36 | $760.34 | $6,406.61 | $115,247.75 | $1,548,511.16 | $2,458,263.41 |
| 344 | $115,247.75 | $720.30 | $6,446.65 | $108,801.10 | $1,549,231.46 | $2,465,430.36 |
| 345 | $108,801.10 | $680.01 | $6,486.94 | $102,314.16 | $1,549,911.47 | $2,472,597.31 |
| 346 | $102,314.16 | $639.46 | $6,527.49 | $95,786.68 | $1,550,550.93 | $2,479,764.25 |
| 347 | $95,786.68 | $598.67 | $6,568.28 | $89,218.39 | $1,551,149.60 | $2,486,931.20 |
| 348 | $89,218.39 | $557.61 | $6,609.33 | $82,609.06 | $1,551,707.21 | $2,494,098.15 |
| 349 | $82,609.06 | $516.31 | $6,650.64 | $75,958.42 | $1,552,223.52 | $2,501,265.10 |
| 350 | $75,958.42 | $474.74 | $6,692.21 | $69,266.21 | $1,552,698.26 | $2,508,432.05 |
| 351 | $69,266.21 | $432.91 | $6,734.03 | $62,532.18 | $1,553,131.17 | $2,515,599.00 |
| 352 | $62,532.18 | $390.83 | $6,776.12 | $55,756.05 | $1,553,522.00 | $2,522,765.95 |
| 353 | $55,756.05 | $348.48 | $6,818.47 | $48,937.58 | $1,553,870.47 | $2,529,932.90 |
| 354 | $48,937.58 | $305.86 | $6,861.09 | $42,076.49 | $1,554,176.33 | $2,537,099.84 |
| 355 | $42,076.49 | $262.98 | $6,903.97 | $35,172.52 | $1,554,439.31 | $2,544,266.79 |
| 356 | $35,172.52 | $219.83 | $6,947.12 | $28,225.40 | $1,554,659.14 | $2,551,433.74 |
| 357 | $28,225.40 | $176.41 | $6,990.54 | $21,234.86 | $1,554,835.55 | $2,558,600.69 |
| 358 | $21,234.86 | $132.72 | $7,034.23 | $14,200.63 | $1,554,968.27 | $2,565,767.64 |
| 359 | $14,200.63 | $88.75 | $7,078.19 | $7,122.43 | $1,555,057.02 | $2,572,934.59 |
| 360 | $7,122.43 | $44.52 | $7,122.43 | $0.00 | $1,555,101.54 | $2,580,101.54 |