|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,027,700.00 | $6,101.97 | $821.84 | $1,026,878.16 | $6,101.97 | $6,923.81 |
| 2 | $1,026,878.16 | $6,097.09 | $826.72 | $1,026,051.45 | $12,199.06 | $13,847.61 |
| 3 | $1,026,051.45 | $6,092.18 | $831.62 | $1,025,219.82 | $18,291.24 | $20,771.42 |
| 4 | $1,025,219.82 | $6,087.24 | $836.56 | $1,024,383.26 | $24,378.48 | $27,695.22 |
| 5 | $1,024,383.26 | $6,082.28 | $841.53 | $1,023,541.73 | $30,460.76 | $34,619.03 |
| 6 | $1,023,541.73 | $6,077.28 | $846.53 | $1,022,695.20 | $36,538.04 | $41,542.83 |
| 7 | $1,022,695.20 | $6,072.25 | $851.55 | $1,021,843.65 | $42,610.29 | $48,466.64 |
| 8 | $1,021,843.65 | $6,067.20 | $856.61 | $1,020,987.04 | $48,677.49 | $55,390.44 |
| 9 | $1,020,987.04 | $6,062.11 | $861.69 | $1,020,125.35 | $54,739.60 | $62,314.25 |
| 10 | $1,020,125.35 | $6,056.99 | $866.81 | $1,019,258.54 | $60,796.59 | $69,238.05 |
| 11 | $1,019,258.54 | $6,051.85 | $871.96 | $1,018,386.58 | $66,848.44 | $76,161.86 |
| 12 | $1,018,386.58 | $6,046.67 | $877.13 | $1,017,509.44 | $72,895.11 | $83,085.66 |
| 13 | $1,017,509.44 | $6,041.46 | $882.34 | $1,016,627.10 | $78,936.57 | $90,009.47 |
| 14 | $1,016,627.10 | $6,036.22 | $887.58 | $1,015,739.52 | $84,972.79 | $96,933.27 |
| 15 | $1,015,739.52 | $6,030.95 | $892.85 | $1,014,846.67 | $91,003.75 | $103,857.08 |
| 16 | $1,014,846.67 | $6,025.65 | $898.15 | $1,013,948.51 | $97,029.40 | $110,780.88 |
| 17 | $1,013,948.51 | $6,020.32 | $903.49 | $1,013,045.03 | $103,049.72 | $117,704.69 |
| 18 | $1,013,045.03 | $6,014.95 | $908.85 | $1,012,136.18 | $109,064.67 | $124,628.49 |
| 19 | $1,012,136.18 | $6,009.56 | $914.25 | $1,011,221.93 | $115,074.23 | $131,552.30 |
| 20 | $1,011,221.93 | $6,004.13 | $919.68 | $1,010,302.26 | $121,078.36 | $138,476.11 |
| 21 | $1,010,302.26 | $5,998.67 | $925.14 | $1,009,377.12 | $127,077.03 | $145,399.91 |
| 22 | $1,009,377.12 | $5,993.18 | $930.63 | $1,008,446.49 | $133,070.21 | $152,323.72 |
| 23 | $1,008,446.49 | $5,987.65 | $936.15 | $1,007,510.34 | $139,057.86 | $159,247.52 |
| 24 | $1,007,510.34 | $5,982.09 | $941.71 | $1,006,568.63 | $145,039.95 | $166,171.33 |
| 25 | $1,006,568.63 | $5,976.50 | $947.30 | $1,005,621.32 | $151,016.45 | $173,095.13 |
| 26 | $1,005,621.32 | $5,970.88 | $952.93 | $1,004,668.39 | $156,987.33 | $180,018.94 |
| 27 | $1,004,668.39 | $5,965.22 | $958.59 | $1,003,709.81 | $162,952.55 | $186,942.74 |
| 28 | $1,003,709.81 | $5,959.53 | $964.28 | $1,002,745.53 | $168,912.08 | $193,866.55 |
| 29 | $1,002,745.53 | $5,953.80 | $970.00 | $1,001,775.52 | $174,865.88 | $200,790.35 |
| 30 | $1,001,775.52 | $5,948.04 | $975.76 | $1,000,799.76 | $180,813.92 | $207,714.16 |
| 31 | $1,000,799.76 | $5,942.25 | $981.56 | $999,818.20 | $186,756.17 | $214,637.96 |
| 32 | $999,818.20 | $5,936.42 | $987.38 | $998,830.82 | $192,692.59 | $221,561.77 |
| 33 | $998,830.82 | $5,930.56 | $993.25 | $997,837.57 | $198,623.15 | $228,485.57 |
| 34 | $997,837.57 | $5,924.66 | $999.14 | $996,838.43 | $204,547.81 | $235,409.38 |
| 35 | $996,838.43 | $5,918.73 | $1,005.08 | $995,833.35 | $210,466.53 | $242,333.18 |
| 36 | $995,833.35 | $5,912.76 | $1,011.04 | $994,822.31 | $216,379.30 | $249,256.99 |
| 37 | $994,822.31 | $5,906.76 | $1,017.05 | $993,805.26 | $222,286.05 | $256,180.79 |
| 38 | $993,805.26 | $5,900.72 | $1,023.09 | $992,782.17 | $228,186.77 | $263,104.60 |
| 39 | $992,782.17 | $5,894.64 | $1,029.16 | $991,753.01 | $234,081.42 | $270,028.41 |
| 40 | $991,753.01 | $5,888.53 | $1,035.27 | $990,717.74 | $239,969.95 | $276,952.21 |
| 41 | $990,717.74 | $5,882.39 | $1,041.42 | $989,676.32 | $245,852.34 | $283,876.02 |
| 42 | $989,676.32 | $5,876.20 | $1,047.60 | $988,628.72 | $251,728.54 | $290,799.82 |
| 43 | $988,628.72 | $5,869.98 | $1,053.82 | $987,574.90 | $257,598.52 | $297,723.63 |
| 44 | $987,574.90 | $5,863.73 | $1,060.08 | $986,514.82 | $263,462.25 | $304,647.43 |
| 45 | $986,514.82 | $5,857.43 | $1,066.37 | $985,448.44 | $269,319.68 | $311,571.24 |
| 46 | $985,448.44 | $5,851.10 | $1,072.71 | $984,375.74 | $275,170.78 | $318,495.04 |
| 47 | $984,375.74 | $5,844.73 | $1,079.07 | $983,296.66 | $281,015.51 | $325,418.85 |
| 48 | $983,296.66 | $5,838.32 | $1,085.48 | $982,211.18 | $286,853.83 | $332,342.65 |
| 49 | $982,211.18 | $5,831.88 | $1,091.93 | $981,119.26 | $292,685.71 | $339,266.46 |
| 50 | $981,119.26 | $5,825.40 | $1,098.41 | $980,020.85 | $298,511.11 | $346,190.26 |
| 51 | $980,020.85 | $5,818.87 | $1,104.93 | $978,915.91 | $304,329.98 | $353,114.07 |
| 52 | $978,915.91 | $5,812.31 | $1,111.49 | $977,804.42 | $310,142.30 | $360,037.87 |
| 53 | $977,804.42 | $5,805.71 | $1,118.09 | $976,686.33 | $315,948.01 | $366,961.68 |
| 54 | $976,686.33 | $5,799.08 | $1,124.73 | $975,561.60 | $321,747.09 | $373,885.48 |
| 55 | $975,561.60 | $5,792.40 | $1,131.41 | $974,430.19 | $327,539.48 | $380,809.29 |
| 56 | $974,430.19 | $5,785.68 | $1,138.13 | $973,292.07 | $333,325.16 | $387,733.09 |
| 57 | $973,292.07 | $5,778.92 | $1,144.88 | $972,147.18 | $339,104.08 | $394,656.90 |
| 58 | $972,147.18 | $5,772.12 | $1,151.68 | $970,995.50 | $344,876.21 | $401,580.71 |
| 59 | $970,995.50 | $5,765.29 | $1,158.52 | $969,836.98 | $350,641.49 | $408,504.51 |
| 60 | $969,836.98 | $5,758.41 | $1,165.40 | $968,671.58 | $356,399.90 | $415,428.32 |
| 61 | $968,671.58 | $5,751.49 | $1,172.32 | $967,499.27 | $362,151.39 | $422,352.12 |
| 62 | $967,499.27 | $5,744.53 | $1,179.28 | $966,319.99 | $367,895.91 | $429,275.93 |
| 63 | $966,319.99 | $5,737.52 | $1,186.28 | $965,133.71 | $373,633.44 | $436,199.73 |
| 64 | $965,133.71 | $5,730.48 | $1,193.32 | $963,940.38 | $379,363.92 | $443,123.54 |
| 65 | $963,940.38 | $5,723.40 | $1,200.41 | $962,739.97 | $385,087.32 | $450,047.34 |
| 66 | $962,739.97 | $5,716.27 | $1,207.54 | $961,532.44 | $390,803.59 | $456,971.15 |
| 67 | $961,532.44 | $5,709.10 | $1,214.71 | $960,317.73 | $396,512.68 | $463,894.95 |
| 68 | $960,317.73 | $5,701.89 | $1,221.92 | $959,095.81 | $402,214.57 | $470,818.76 |
| 69 | $959,095.81 | $5,694.63 | $1,229.17 | $957,866.64 | $407,909.20 | $477,742.56 |
| 70 | $957,866.64 | $5,687.33 | $1,236.47 | $956,630.17 | $413,596.54 | $484,666.37 |
| 71 | $956,630.17 | $5,679.99 | $1,243.81 | $955,386.35 | $419,276.53 | $491,590.17 |
| 72 | $955,386.35 | $5,672.61 | $1,251.20 | $954,135.15 | $424,949.13 | $498,513.98 |
| 73 | $954,135.15 | $5,665.18 | $1,258.63 | $952,876.53 | $430,614.31 | $505,437.78 |
| 74 | $952,876.53 | $5,657.70 | $1,266.10 | $951,610.43 | $436,272.02 | $512,361.59 |
| 75 | $951,610.43 | $5,650.19 | $1,273.62 | $950,336.81 | $441,922.20 | $519,285.39 |
| 76 | $950,336.81 | $5,642.62 | $1,281.18 | $949,055.63 | $447,564.83 | $526,209.20 |
| 77 | $949,055.63 | $5,635.02 | $1,288.79 | $947,766.84 | $453,199.84 | $533,133.01 |
| 78 | $947,766.84 | $5,627.37 | $1,296.44 | $946,470.40 | $458,827.21 | $540,056.81 |
| 79 | $946,470.40 | $5,619.67 | $1,304.14 | $945,166.26 | $464,446.88 | $546,980.62 |
| 80 | $945,166.26 | $5,611.92 | $1,311.88 | $943,854.38 | $470,058.80 | $553,904.42 |
| 81 | $943,854.38 | $5,604.14 | $1,319.67 | $942,534.71 | $475,662.94 | $560,828.23 |
| 82 | $942,534.71 | $5,596.30 | $1,327.51 | $941,207.21 | $481,259.24 | $567,752.03 |
| 83 | $941,207.21 | $5,588.42 | $1,335.39 | $939,871.82 | $486,847.66 | $574,675.84 |
| 84 | $939,871.82 | $5,580.49 | $1,343.32 | $938,528.50 | $492,428.14 | $581,599.64 |
| 85 | $938,528.50 | $5,572.51 | $1,351.29 | $937,177.21 | $498,000.66 | $588,523.45 |
| 86 | $937,177.21 | $5,564.49 | $1,359.32 | $935,817.89 | $503,565.15 | $595,447.25 |
| 87 | $935,817.89 | $5,556.42 | $1,367.39 | $934,450.51 | $509,121.57 | $602,371.06 |
| 88 | $934,450.51 | $5,548.30 | $1,375.51 | $933,075.00 | $514,669.87 | $609,294.86 |
| 89 | $933,075.00 | $5,540.13 | $1,383.67 | $931,691.33 | $520,210.00 | $616,218.67 |
| 90 | $931,691.33 | $5,531.92 | $1,391.89 | $930,299.44 | $525,741.92 | $623,142.47 |
| 91 | $930,299.44 | $5,523.65 | $1,400.15 | $928,899.29 | $531,265.57 | $630,066.28 |
| 92 | $928,899.29 | $5,515.34 | $1,408.47 | $927,490.82 | $536,780.91 | $636,990.08 |
| 93 | $927,490.82 | $5,506.98 | $1,416.83 | $926,074.00 | $542,287.89 | $643,913.89 |
| 94 | $926,074.00 | $5,498.56 | $1,425.24 | $924,648.75 | $547,786.45 | $650,837.69 |
| 95 | $924,648.75 | $5,490.10 | $1,433.70 | $923,215.05 | $553,276.55 | $657,761.50 |
| 96 | $923,215.05 | $5,481.59 | $1,442.22 | $921,772.84 | $558,758.14 | $664,685.31 |
| 97 | $921,772.84 | $5,473.03 | $1,450.78 | $920,322.06 | $564,231.17 | $671,609.11 |
| 98 | $920,322.06 | $5,464.41 | $1,459.39 | $918,862.66 | $569,695.58 | $678,532.92 |
| 99 | $918,862.66 | $5,455.75 | $1,468.06 | $917,394.61 | $575,151.33 | $685,456.72 |
| 100 | $917,394.61 | $5,447.03 | $1,476.77 | $915,917.83 | $580,598.36 | $692,380.53 |
| 101 | $915,917.83 | $5,438.26 | $1,485.54 | $914,432.29 | $586,036.62 | $699,304.33 |
| 102 | $914,432.29 | $5,429.44 | $1,494.36 | $912,937.92 | $591,466.06 | $706,228.14 |
| 103 | $912,937.92 | $5,420.57 | $1,503.24 | $911,434.69 | $596,886.63 | $713,151.94 |
| 104 | $911,434.69 | $5,411.64 | $1,512.16 | $909,922.53 | $602,298.27 | $720,075.75 |
| 105 | $909,922.53 | $5,402.66 | $1,521.14 | $908,401.39 | $607,700.94 | $726,999.55 |
| 106 | $908,401.39 | $5,393.63 | $1,530.17 | $906,871.21 | $613,094.57 | $733,923.36 |
| 107 | $906,871.21 | $5,384.55 | $1,539.26 | $905,331.96 | $618,479.12 | $740,847.16 |
| 108 | $905,331.96 | $5,375.41 | $1,548.40 | $903,783.56 | $623,854.53 | $747,770.97 |
| 109 | $903,783.56 | $5,366.21 | $1,557.59 | $902,225.97 | $629,220.74 | $754,694.77 |
| 110 | $902,225.97 | $5,356.97 | $1,566.84 | $900,659.13 | $634,577.71 | $761,618.58 |
| 111 | $900,659.13 | $5,347.66 | $1,576.14 | $899,082.99 | $639,925.37 | $768,542.38 |
| 112 | $899,082.99 | $5,338.31 | $1,585.50 | $897,497.49 | $645,263.68 | $775,466.19 |
| 113 | $897,497.49 | $5,328.89 | $1,594.91 | $895,902.57 | $650,592.57 | $782,389.99 |
| 114 | $895,902.57 | $5,319.42 | $1,604.38 | $894,298.19 | $655,911.99 | $789,313.80 |
| 115 | $894,298.19 | $5,309.90 | $1,613.91 | $892,684.28 | $661,221.89 | $796,237.61 |
| 116 | $892,684.28 | $5,300.31 | $1,623.49 | $891,060.79 | $666,522.20 | $803,161.41 |
| 117 | $891,060.79 | $5,290.67 | $1,633.13 | $889,427.66 | $671,812.87 | $810,085.22 |
| 118 | $889,427.66 | $5,280.98 | $1,642.83 | $887,784.83 | $677,093.85 | $817,009.02 |
| 119 | $887,784.83 | $5,271.22 | $1,652.58 | $886,132.25 | $682,365.07 | $823,932.83 |
| 120 | $886,132.25 | $5,261.41 | $1,662.40 | $884,469.85 | $687,626.48 | $830,856.63 |
| 121 | $884,469.85 | $5,251.54 | $1,672.27 | $882,797.59 | $692,878.02 | $837,780.44 |
| 122 | $882,797.59 | $5,241.61 | $1,682.19 | $881,115.39 | $698,119.63 | $844,704.24 |
| 123 | $881,115.39 | $5,231.62 | $1,692.18 | $879,423.21 | $703,351.26 | $851,628.05 |
| 124 | $879,423.21 | $5,221.58 | $1,702.23 | $877,720.98 | $708,572.83 | $858,551.85 |
| 125 | $877,720.98 | $5,211.47 | $1,712.34 | $876,008.64 | $713,784.30 | $865,475.66 |
| 126 | $876,008.64 | $5,201.30 | $1,722.50 | $874,286.14 | $718,985.60 | $872,399.46 |
| 127 | $874,286.14 | $5,191.07 | $1,732.73 | $872,553.41 | $724,176.67 | $879,323.27 |
| 128 | $872,553.41 | $5,180.79 | $1,743.02 | $870,810.39 | $729,357.46 | $886,247.07 |
| 129 | $870,810.39 | $5,170.44 | $1,753.37 | $869,057.02 | $734,527.90 | $893,170.88 |
| 130 | $869,057.02 | $5,160.03 | $1,763.78 | $867,293.24 | $739,687.92 | $900,094.68 |
| 131 | $867,293.24 | $5,149.55 | $1,774.25 | $865,518.99 | $744,837.48 | $907,018.49 |
| 132 | $865,518.99 | $5,139.02 | $1,784.79 | $863,734.20 | $749,976.50 | $913,942.29 |
| 133 | $863,734.20 | $5,128.42 | $1,795.38 | $861,938.82 | $755,104.92 | $920,866.10 |
| 134 | $861,938.82 | $5,117.76 | $1,806.04 | $860,132.77 | $760,222.68 | $927,789.91 |
| 135 | $860,132.77 | $5,107.04 | $1,816.77 | $858,316.01 | $765,329.72 | $934,713.71 |
| 136 | $858,316.01 | $5,096.25 | $1,827.55 | $856,488.45 | $770,425.97 | $941,637.52 |
| 137 | $856,488.45 | $5,085.40 | $1,838.41 | $854,650.05 | $775,511.37 | $948,561.32 |
| 138 | $854,650.05 | $5,074.48 | $1,849.32 | $852,800.73 | $780,585.85 | $955,485.13 |
| 139 | $852,800.73 | $5,063.50 | $1,860.30 | $850,940.43 | $785,649.36 | $962,408.93 |
| 140 | $850,940.43 | $5,052.46 | $1,871.35 | $849,069.08 | $790,701.82 | $969,332.74 |
| 141 | $849,069.08 | $5,041.35 | $1,882.46 | $847,186.62 | $795,743.16 | $976,256.54 |
| 142 | $847,186.62 | $5,030.17 | $1,893.63 | $845,292.99 | $800,773.33 | $983,180.35 |
| 143 | $845,292.99 | $5,018.93 | $1,904.88 | $843,388.11 | $805,792.26 | $990,104.15 |
| 144 | $843,388.11 | $5,007.62 | $1,916.19 | $841,471.92 | $810,799.88 | $997,027.96 |
| 145 | $841,471.92 | $4,996.24 | $1,927.57 | $839,544.35 | $815,796.12 | $1,003,951.76 |
| 146 | $839,544.35 | $4,984.79 | $1,939.01 | $837,605.34 | $820,780.91 | $1,010,875.57 |
| 147 | $837,605.34 | $4,973.28 | $1,950.52 | $835,654.82 | $825,754.19 | $1,017,799.37 |
| 148 | $835,654.82 | $4,961.70 | $1,962.10 | $833,692.72 | $830,715.90 | $1,024,723.18 |
| 149 | $833,692.72 | $4,950.05 | $1,973.75 | $831,718.96 | $835,665.95 | $1,031,646.98 |
| 150 | $831,718.96 | $4,938.33 | $1,985.47 | $829,733.49 | $840,604.28 | $1,038,570.79 |
| 151 | $829,733.49 | $4,926.54 | $1,997.26 | $827,736.22 | $845,530.82 | $1,045,494.59 |
| 152 | $827,736.22 | $4,914.68 | $2,009.12 | $825,727.10 | $850,445.50 | $1,052,418.40 |
| 153 | $825,727.10 | $4,902.75 | $2,021.05 | $823,706.05 | $855,348.26 | $1,059,342.21 |
| 154 | $823,706.05 | $4,890.75 | $2,033.05 | $821,673.00 | $860,239.01 | $1,066,266.01 |
| 155 | $821,673.00 | $4,878.68 | $2,045.12 | $819,627.88 | $865,117.70 | $1,073,189.82 |
| 156 | $819,627.88 | $4,866.54 | $2,057.26 | $817,570.62 | $869,984.24 | $1,080,113.62 |
| 157 | $817,570.62 | $4,854.33 | $2,069.48 | $815,501.14 | $874,838.56 | $1,087,037.43 |
| 158 | $815,501.14 | $4,842.04 | $2,081.77 | $813,419.37 | $879,680.60 | $1,093,961.23 |
| 159 | $813,419.37 | $4,829.68 | $2,094.13 | $811,325.24 | $884,510.28 | $1,100,885.04 |
| 160 | $811,325.24 | $4,817.24 | $2,106.56 | $809,218.68 | $889,327.52 | $1,107,808.84 |
| 161 | $809,218.68 | $4,804.74 | $2,119.07 | $807,099.61 | $894,132.26 | $1,114,732.65 |
| 162 | $807,099.61 | $4,792.15 | $2,131.65 | $804,967.96 | $898,924.41 | $1,121,656.45 |
| 163 | $804,967.96 | $4,779.50 | $2,144.31 | $802,823.65 | $903,703.91 | $1,128,580.26 |
| 164 | $802,823.65 | $4,766.77 | $2,157.04 | $800,666.61 | $908,470.67 | $1,135,504.06 |
| 165 | $800,666.61 | $4,753.96 | $2,169.85 | $798,496.76 | $913,224.63 | $1,142,427.87 |
| 166 | $798,496.76 | $4,741.07 | $2,182.73 | $796,314.03 | $917,965.71 | $1,149,351.67 |
| 167 | $796,314.03 | $4,728.11 | $2,195.69 | $794,118.34 | $922,693.82 | $1,156,275.48 |
| 168 | $794,118.34 | $4,715.08 | $2,208.73 | $791,909.61 | $927,408.90 | $1,163,199.28 |
| 169 | $791,909.61 | $4,701.96 | $2,221.84 | $789,687.77 | $932,110.86 | $1,170,123.09 |
| 170 | $789,687.77 | $4,688.77 | $2,235.03 | $787,452.74 | $936,799.63 | $1,177,046.89 |
| 171 | $787,452.74 | $4,675.50 | $2,248.30 | $785,204.43 | $941,475.13 | $1,183,970.70 |
| 172 | $785,204.43 | $4,662.15 | $2,261.65 | $782,942.78 | $946,137.28 | $1,190,894.51 |
| 173 | $782,942.78 | $4,648.72 | $2,275.08 | $780,667.70 | $950,786.01 | $1,197,818.31 |
| 174 | $780,667.70 | $4,635.21 | $2,288.59 | $778,379.11 | $955,421.22 | $1,204,742.12 |
| 175 | $778,379.11 | $4,621.63 | $2,302.18 | $776,076.93 | $960,042.85 | $1,211,665.92 |
| 176 | $776,076.93 | $4,607.96 | $2,315.85 | $773,761.08 | $964,650.80 | $1,218,589.73 |
| 177 | $773,761.08 | $4,594.21 | $2,329.60 | $771,431.48 | $969,245.01 | $1,225,513.53 |
| 178 | $771,431.48 | $4,580.37 | $2,343.43 | $769,088.05 | $973,825.39 | $1,232,437.34 |
| 179 | $769,088.05 | $4,566.46 | $2,357.34 | $766,730.70 | $978,391.85 | $1,239,361.14 |
| 180 | $766,730.70 | $4,552.46 | $2,371.34 | $764,359.36 | $982,944.31 | $1,246,284.95 |
| 181 | $764,359.36 | $4,538.38 | $2,385.42 | $761,973.94 | $987,482.69 | $1,253,208.75 |
| 182 | $761,973.94 | $4,524.22 | $2,399.58 | $759,574.36 | $992,006.91 | $1,260,132.56 |
| 183 | $759,574.36 | $4,509.97 | $2,413.83 | $757,160.52 | $996,516.89 | $1,267,056.36 |
| 184 | $757,160.52 | $4,495.64 | $2,428.16 | $754,732.36 | $1,001,012.53 | $1,273,980.17 |
| 185 | $754,732.36 | $4,481.22 | $2,442.58 | $752,289.78 | $1,005,493.75 | $1,280,903.97 |
| 186 | $752,289.78 | $4,466.72 | $2,457.08 | $749,832.69 | $1,009,960.47 | $1,287,827.78 |
| 187 | $749,832.69 | $4,452.13 | $2,471.67 | $747,361.02 | $1,014,412.60 | $1,294,751.58 |
| 188 | $747,361.02 | $4,437.46 | $2,486.35 | $744,874.67 | $1,018,850.06 | $1,301,675.39 |
| 189 | $744,874.67 | $4,422.69 | $2,501.11 | $742,373.56 | $1,023,272.75 | $1,308,599.19 |
| 190 | $742,373.56 | $4,407.84 | $2,515.96 | $739,857.59 | $1,027,680.59 | $1,315,523.00 |
| 191 | $739,857.59 | $4,392.90 | $2,530.90 | $737,326.69 | $1,032,073.50 | $1,322,446.81 |
| 192 | $737,326.69 | $4,377.88 | $2,545.93 | $734,780.77 | $1,036,451.38 | $1,329,370.61 |
| 193 | $734,780.77 | $4,362.76 | $2,561.04 | $732,219.72 | $1,040,814.14 | $1,336,294.42 |
| 194 | $732,219.72 | $4,347.55 | $2,576.25 | $729,643.47 | $1,045,161.69 | $1,343,218.22 |
| 195 | $729,643.47 | $4,332.26 | $2,591.55 | $727,051.92 | $1,049,493.95 | $1,350,142.03 |
| 196 | $727,051.92 | $4,316.87 | $2,606.93 | $724,444.99 | $1,053,810.82 | $1,357,065.83 |
| 197 | $724,444.99 | $4,301.39 | $2,622.41 | $721,822.58 | $1,058,112.21 | $1,363,989.64 |
| 198 | $721,822.58 | $4,285.82 | $2,637.98 | $719,184.59 | $1,062,398.03 | $1,370,913.44 |
| 199 | $719,184.59 | $4,270.16 | $2,653.65 | $716,530.95 | $1,066,668.19 | $1,377,837.25 |
| 200 | $716,530.95 | $4,254.40 | $2,669.40 | $713,861.54 | $1,070,922.60 | $1,384,761.05 |
| 201 | $713,861.54 | $4,238.55 | $2,685.25 | $711,176.29 | $1,075,161.15 | $1,391,684.86 |
| 202 | $711,176.29 | $4,222.61 | $2,701.20 | $708,475.09 | $1,079,383.76 | $1,398,608.66 |
| 203 | $708,475.09 | $4,206.57 | $2,717.23 | $705,757.86 | $1,083,590.33 | $1,405,532.47 |
| 204 | $705,757.86 | $4,190.44 | $2,733.37 | $703,024.49 | $1,087,780.77 | $1,412,456.27 |
| 205 | $703,024.49 | $4,174.21 | $2,749.60 | $700,274.89 | $1,091,954.97 | $1,419,380.08 |
| 206 | $700,274.89 | $4,157.88 | $2,765.92 | $697,508.97 | $1,096,112.86 | $1,426,303.88 |
| 207 | $697,508.97 | $4,141.46 | $2,782.35 | $694,726.63 | $1,100,254.32 | $1,433,227.69 |
| 208 | $694,726.63 | $4,124.94 | $2,798.87 | $691,927.76 | $1,104,379.25 | $1,440,151.49 |
| 209 | $691,927.76 | $4,108.32 | $2,815.48 | $689,112.28 | $1,108,487.58 | $1,447,075.30 |
| 210 | $689,112.28 | $4,091.60 | $2,832.20 | $686,280.07 | $1,112,579.18 | $1,453,999.11 |
| 211 | $686,280.07 | $4,074.79 | $2,849.02 | $683,431.06 | $1,116,653.97 | $1,460,922.91 |
| 212 | $683,431.06 | $4,057.87 | $2,865.93 | $680,565.12 | $1,120,711.84 | $1,467,846.72 |
| 213 | $680,565.12 | $4,040.86 | $2,882.95 | $677,682.17 | $1,124,752.70 | $1,474,770.52 |
| 214 | $677,682.17 | $4,023.74 | $2,900.07 | $674,782.11 | $1,128,776.43 | $1,481,694.33 |
| 215 | $674,782.11 | $4,006.52 | $2,917.29 | $671,864.82 | $1,132,782.95 | $1,488,618.13 |
| 216 | $671,864.82 | $3,989.20 | $2,934.61 | $668,930.21 | $1,136,772.15 | $1,495,541.94 |
| 217 | $668,930.21 | $3,971.77 | $2,952.03 | $665,978.18 | $1,140,743.92 | $1,502,465.74 |
| 218 | $665,978.18 | $3,954.25 | $2,969.56 | $663,008.62 | $1,144,698.17 | $1,509,389.55 |
| 219 | $663,008.62 | $3,936.61 | $2,987.19 | $660,021.43 | $1,148,634.78 | $1,516,313.35 |
| 220 | $660,021.43 | $3,918.88 | $3,004.93 | $657,016.50 | $1,152,553.66 | $1,523,237.16 |
| 221 | $657,016.50 | $3,901.04 | $3,022.77 | $653,993.73 | $1,156,454.69 | $1,530,160.96 |
| 222 | $653,993.73 | $3,883.09 | $3,040.72 | $650,953.01 | $1,160,337.78 | $1,537,084.77 |
| 223 | $650,953.01 | $3,865.03 | $3,058.77 | $647,894.24 | $1,164,202.82 | $1,544,008.57 |
| 224 | $647,894.24 | $3,846.87 | $3,076.93 | $644,817.31 | $1,168,049.69 | $1,550,932.38 |
| 225 | $644,817.31 | $3,828.60 | $3,095.20 | $641,722.11 | $1,171,878.29 | $1,557,856.18 |
| 226 | $641,722.11 | $3,810.23 | $3,113.58 | $638,608.53 | $1,175,688.52 | $1,564,779.99 |
| 227 | $638,608.53 | $3,791.74 | $3,132.07 | $635,476.46 | $1,179,480.25 | $1,571,703.79 |
| 228 | $635,476.46 | $3,773.14 | $3,150.66 | $632,325.79 | $1,183,253.39 | $1,578,627.60 |
| 229 | $632,325.79 | $3,754.43 | $3,169.37 | $629,156.42 | $1,187,007.83 | $1,585,551.41 |
| 230 | $629,156.42 | $3,735.62 | $3,188.19 | $625,968.23 | $1,190,743.45 | $1,592,475.21 |
| 231 | $625,968.23 | $3,716.69 | $3,207.12 | $622,761.12 | $1,194,460.13 | $1,599,399.02 |
| 232 | $622,761.12 | $3,697.64 | $3,226.16 | $619,534.95 | $1,198,157.78 | $1,606,322.82 |
| 233 | $619,534.95 | $3,678.49 | $3,245.32 | $616,289.64 | $1,201,836.26 | $1,613,246.63 |
| 234 | $616,289.64 | $3,659.22 | $3,264.59 | $613,025.05 | $1,205,495.48 | $1,620,170.43 |
| 235 | $613,025.05 | $3,639.84 | $3,283.97 | $609,741.08 | $1,209,135.32 | $1,627,094.24 |
| 236 | $609,741.08 | $3,620.34 | $3,303.47 | $606,437.62 | $1,212,755.66 | $1,634,018.04 |
| 237 | $606,437.62 | $3,600.72 | $3,323.08 | $603,114.53 | $1,216,356.38 | $1,640,941.85 |
| 238 | $603,114.53 | $3,580.99 | $3,342.81 | $599,771.72 | $1,219,937.37 | $1,647,865.65 |
| 239 | $599,771.72 | $3,561.14 | $3,362.66 | $596,409.06 | $1,223,498.52 | $1,654,789.46 |
| 240 | $596,409.06 | $3,541.18 | $3,382.63 | $593,026.43 | $1,227,039.70 | $1,661,713.26 |
| 241 | $593,026.43 | $3,521.09 | $3,402.71 | $589,623.72 | $1,230,560.79 | $1,668,637.07 |
| 242 | $589,623.72 | $3,500.89 | $3,422.91 | $586,200.81 | $1,234,061.68 | $1,675,560.87 |
| 243 | $586,200.81 | $3,480.57 | $3,443.24 | $582,757.57 | $1,237,542.25 | $1,682,484.68 |
| 244 | $582,757.57 | $3,460.12 | $3,463.68 | $579,293.89 | $1,241,002.37 | $1,689,408.48 |
| 245 | $579,293.89 | $3,439.56 | $3,484.25 | $575,809.64 | $1,244,441.93 | $1,696,332.29 |
| 246 | $575,809.64 | $3,418.87 | $3,504.94 | $572,304.71 | $1,247,860.80 | $1,703,256.09 |
| 247 | $572,304.71 | $3,398.06 | $3,525.75 | $568,778.96 | $1,251,258.86 | $1,710,179.90 |
| 248 | $568,778.96 | $3,377.13 | $3,546.68 | $565,232.28 | $1,254,635.98 | $1,717,103.71 |
| 249 | $565,232.28 | $3,356.07 | $3,567.74 | $561,664.54 | $1,257,992.05 | $1,724,027.51 |
| 250 | $561,664.54 | $3,334.88 | $3,588.92 | $558,075.62 | $1,261,326.93 | $1,730,951.32 |
| 251 | $558,075.62 | $3,313.57 | $3,610.23 | $554,465.39 | $1,264,640.51 | $1,737,875.12 |
| 252 | $554,465.39 | $3,292.14 | $3,631.67 | $550,833.72 | $1,267,932.65 | $1,744,798.93 |
| 253 | $550,833.72 | $3,270.58 | $3,653.23 | $547,180.49 | $1,271,203.22 | $1,751,722.73 |
| 254 | $547,180.49 | $3,248.88 | $3,674.92 | $543,505.57 | $1,274,452.11 | $1,758,646.54 |
| 255 | $543,505.57 | $3,227.06 | $3,696.74 | $539,808.83 | $1,277,679.17 | $1,765,570.34 |
| 256 | $539,808.83 | $3,205.11 | $3,718.69 | $536,090.14 | $1,280,884.29 | $1,772,494.15 |
| 257 | $536,090.14 | $3,183.04 | $3,740.77 | $532,349.37 | $1,284,067.32 | $1,779,417.95 |
| 258 | $532,349.37 | $3,160.82 | $3,762.98 | $528,586.39 | $1,287,228.15 | $1,786,341.76 |
| 259 | $528,586.39 | $3,138.48 | $3,785.32 | $524,801.06 | $1,290,366.63 | $1,793,265.56 |
| 260 | $524,801.06 | $3,116.01 | $3,807.80 | $520,993.26 | $1,293,482.63 | $1,800,189.37 |
| 261 | $520,993.26 | $3,093.40 | $3,830.41 | $517,162.86 | $1,296,576.03 | $1,807,113.17 |
| 262 | $517,162.86 | $3,070.65 | $3,853.15 | $513,309.71 | $1,299,646.69 | $1,814,036.98 |
| 263 | $513,309.71 | $3,047.78 | $3,876.03 | $509,433.68 | $1,302,694.46 | $1,820,960.78 |
| 264 | $509,433.68 | $3,024.76 | $3,899.04 | $505,534.63 | $1,305,719.22 | $1,827,884.59 |
| 265 | $505,534.63 | $3,001.61 | $3,922.19 | $501,612.44 | $1,308,720.84 | $1,834,808.39 |
| 266 | $501,612.44 | $2,978.32 | $3,945.48 | $497,666.96 | $1,311,699.16 | $1,841,732.20 |
| 267 | $497,666.96 | $2,954.90 | $3,968.91 | $493,698.05 | $1,314,654.06 | $1,848,656.01 |
| 268 | $493,698.05 | $2,931.33 | $3,992.47 | $489,705.58 | $1,317,585.39 | $1,855,579.81 |
| 269 | $489,705.58 | $2,907.63 | $4,016.18 | $485,689.40 | $1,320,493.02 | $1,862,503.62 |
| 270 | $485,689.40 | $2,883.78 | $4,040.02 | $481,649.38 | $1,323,376.80 | $1,869,427.42 |
| 271 | $481,649.38 | $2,859.79 | $4,064.01 | $477,585.36 | $1,326,236.59 | $1,876,351.23 |
| 272 | $477,585.36 | $2,835.66 | $4,088.14 | $473,497.22 | $1,329,072.25 | $1,883,275.03 |
| 273 | $473,497.22 | $2,811.39 | $4,112.42 | $469,384.81 | $1,331,883.64 | $1,890,198.84 |
| 274 | $469,384.81 | $2,786.97 | $4,136.83 | $465,247.97 | $1,334,670.62 | $1,897,122.64 |
| 275 | $465,247.97 | $2,762.41 | $4,161.40 | $461,086.58 | $1,337,433.03 | $1,904,046.45 |
| 276 | $461,086.58 | $2,737.70 | $4,186.10 | $456,900.47 | $1,340,170.73 | $1,910,970.25 |
| 277 | $456,900.47 | $2,712.85 | $4,210.96 | $452,689.52 | $1,342,883.57 | $1,917,894.06 |
| 278 | $452,689.52 | $2,687.84 | $4,235.96 | $448,453.55 | $1,345,571.42 | $1,924,817.86 |
| 279 | $448,453.55 | $2,662.69 | $4,261.11 | $444,192.44 | $1,348,234.11 | $1,931,741.67 |
| 280 | $444,192.44 | $2,637.39 | $4,286.41 | $439,906.03 | $1,350,871.50 | $1,938,665.47 |
| 281 | $439,906.03 | $2,611.94 | $4,311.86 | $435,594.17 | $1,353,483.45 | $1,945,589.28 |
| 282 | $435,594.17 | $2,586.34 | $4,337.46 | $431,256.70 | $1,356,069.79 | $1,952,513.08 |
| 283 | $431,256.70 | $2,560.59 | $4,363.22 | $426,893.48 | $1,358,630.37 | $1,959,436.89 |
| 284 | $426,893.48 | $2,534.68 | $4,389.13 | $422,504.36 | $1,361,165.05 | $1,966,360.69 |
| 285 | $422,504.36 | $2,508.62 | $4,415.19 | $418,089.17 | $1,363,673.67 | $1,973,284.50 |
| 286 | $418,089.17 | $2,482.40 | $4,441.40 | $413,647.77 | $1,366,156.08 | $1,980,208.31 |
| 287 | $413,647.77 | $2,456.03 | $4,467.77 | $409,180.00 | $1,368,612.11 | $1,987,132.11 |
| 288 | $409,180.00 | $2,429.51 | $4,494.30 | $404,685.70 | $1,371,041.62 | $1,994,055.92 |
| 289 | $404,685.70 | $2,402.82 | $4,520.98 | $400,164.72 | $1,373,444.44 | $2,000,979.72 |
| 290 | $400,164.72 | $2,375.98 | $4,547.83 | $395,616.89 | $1,375,820.42 | $2,007,903.53 |
| 291 | $395,616.89 | $2,348.98 | $4,574.83 | $391,042.06 | $1,378,169.39 | $2,014,827.33 |
| 292 | $391,042.06 | $2,321.81 | $4,601.99 | $386,440.07 | $1,380,491.20 | $2,021,751.14 |
| 293 | $386,440.07 | $2,294.49 | $4,629.32 | $381,810.75 | $1,382,785.69 | $2,028,674.94 |
| 294 | $381,810.75 | $2,267.00 | $4,656.80 | $377,153.94 | $1,385,052.69 | $2,035,598.75 |
| 295 | $377,153.94 | $2,239.35 | $4,684.45 | $372,469.49 | $1,387,292.04 | $2,042,522.55 |
| 296 | $372,469.49 | $2,211.54 | $4,712.27 | $367,757.22 | $1,389,503.58 | $2,049,446.36 |
| 297 | $367,757.22 | $2,183.56 | $4,740.25 | $363,016.98 | $1,391,687.14 | $2,056,370.16 |
| 298 | $363,016.98 | $2,155.41 | $4,768.39 | $358,248.58 | $1,393,842.55 | $2,063,293.97 |
| 299 | $358,248.58 | $2,127.10 | $4,796.70 | $353,451.88 | $1,395,969.65 | $2,070,217.77 |
| 300 | $353,451.88 | $2,098.62 | $4,825.18 | $348,626.70 | $1,398,068.27 | $2,077,141.58 |
| 301 | $348,626.70 | $2,069.97 | $4,853.83 | $343,772.86 | $1,400,138.25 | $2,084,065.38 |
| 302 | $343,772.86 | $2,041.15 | $4,882.65 | $338,890.21 | $1,402,179.40 | $2,090,989.19 |
| 303 | $338,890.21 | $2,012.16 | $4,911.64 | $333,978.56 | $1,404,191.56 | $2,097,912.99 |
| 304 | $333,978.56 | $1,983.00 | $4,940.81 | $329,037.76 | $1,406,174.56 | $2,104,836.80 |
| 305 | $329,037.76 | $1,953.66 | $4,970.14 | $324,067.61 | $1,408,128.22 | $2,111,760.61 |
| 306 | $324,067.61 | $1,924.15 | $4,999.65 | $319,067.96 | $1,410,052.37 | $2,118,684.41 |
| 307 | $319,067.96 | $1,894.47 | $5,029.34 | $314,038.62 | $1,411,946.83 | $2,125,608.22 |
| 308 | $314,038.62 | $1,864.60 | $5,059.20 | $308,979.42 | $1,413,811.44 | $2,132,532.02 |
| 309 | $308,979.42 | $1,834.57 | $5,089.24 | $303,890.18 | $1,415,646.00 | $2,139,455.83 |
| 310 | $303,890.18 | $1,804.35 | $5,119.46 | $298,770.72 | $1,417,450.35 | $2,146,379.63 |
| 311 | $298,770.72 | $1,773.95 | $5,149.85 | $293,620.87 | $1,419,224.30 | $2,153,303.44 |
| 312 | $293,620.87 | $1,743.37 | $5,180.43 | $288,440.43 | $1,420,967.68 | $2,160,227.24 |
| 313 | $288,440.43 | $1,712.62 | $5,211.19 | $283,229.24 | $1,422,680.29 | $2,167,151.05 |
| 314 | $283,229.24 | $1,681.67 | $5,242.13 | $277,987.11 | $1,424,361.97 | $2,174,074.85 |
| 315 | $277,987.11 | $1,650.55 | $5,273.26 | $272,713.86 | $1,426,012.51 | $2,180,998.66 |
| 316 | $272,713.86 | $1,619.24 | $5,304.57 | $267,409.29 | $1,427,631.75 | $2,187,922.46 |
| 317 | $267,409.29 | $1,587.74 | $5,336.06 | $262,073.23 | $1,429,219.50 | $2,194,846.27 |
| 318 | $262,073.23 | $1,556.06 | $5,367.75 | $256,705.48 | $1,430,775.56 | $2,201,770.07 |
| 319 | $256,705.48 | $1,524.19 | $5,399.62 | $251,305.86 | $1,432,299.74 | $2,208,693.88 |
| 320 | $251,305.86 | $1,492.13 | $5,431.68 | $245,874.19 | $1,433,791.87 | $2,215,617.68 |
| 321 | $245,874.19 | $1,459.88 | $5,463.93 | $240,410.26 | $1,435,251.75 | $2,222,541.49 |
| 322 | $240,410.26 | $1,427.44 | $5,496.37 | $234,913.89 | $1,436,679.19 | $2,229,465.29 |
| 323 | $234,913.89 | $1,394.80 | $5,529.00 | $229,384.89 | $1,438,073.99 | $2,236,389.10 |
| 324 | $229,384.89 | $1,361.97 | $5,561.83 | $223,823.06 | $1,439,435.96 | $2,243,312.91 |
| 325 | $223,823.06 | $1,328.95 | $5,594.86 | $218,228.20 | $1,440,764.91 | $2,250,236.71 |
| 326 | $218,228.20 | $1,295.73 | $5,628.08 | $212,600.12 | $1,442,060.64 | $2,257,160.52 |
| 327 | $212,600.12 | $1,262.31 | $5,661.49 | $206,938.63 | $1,443,322.95 | $2,264,084.32 |
| 328 | $206,938.63 | $1,228.70 | $5,695.11 | $201,243.52 | $1,444,551.65 | $2,271,008.13 |
| 329 | $201,243.52 | $1,194.88 | $5,728.92 | $195,514.60 | $1,445,746.53 | $2,277,931.93 |
| 330 | $195,514.60 | $1,160.87 | $5,762.94 | $189,751.67 | $1,446,907.40 | $2,284,855.74 |
| 331 | $189,751.67 | $1,126.65 | $5,797.15 | $183,954.51 | $1,448,034.05 | $2,291,779.54 |
| 332 | $183,954.51 | $1,092.23 | $5,831.58 | $178,122.94 | $1,449,126.28 | $2,298,703.35 |
| 333 | $178,122.94 | $1,057.60 | $5,866.20 | $172,256.74 | $1,450,183.89 | $2,305,627.15 |
| 334 | $172,256.74 | $1,022.77 | $5,901.03 | $166,355.70 | $1,451,206.66 | $2,312,550.96 |
| 335 | $166,355.70 | $987.74 | $5,936.07 | $160,419.64 | $1,452,194.40 | $2,319,474.76 |
| 336 | $160,419.64 | $952.49 | $5,971.31 | $154,448.32 | $1,453,146.89 | $2,326,398.57 |
| 337 | $154,448.32 | $917.04 | $6,006.77 | $148,441.55 | $1,454,063.93 | $2,333,322.37 |
| 338 | $148,441.55 | $881.37 | $6,042.43 | $142,399.12 | $1,454,945.30 | $2,340,246.18 |
| 339 | $142,399.12 | $845.49 | $6,078.31 | $136,320.81 | $1,455,790.79 | $2,347,169.98 |
| 340 | $136,320.81 | $809.40 | $6,114.40 | $130,206.41 | $1,456,600.20 | $2,354,093.79 |
| 341 | $130,206.41 | $773.10 | $6,150.70 | $124,055.70 | $1,457,373.30 | $2,361,017.60 |
| 342 | $124,055.70 | $736.58 | $6,187.22 | $117,868.48 | $1,458,109.88 | $2,367,941.40 |
| 343 | $117,868.48 | $699.84 | $6,223.96 | $111,644.52 | $1,458,809.72 | $2,374,865.21 |
| 344 | $111,644.52 | $662.89 | $6,260.92 | $105,383.60 | $1,459,472.61 | $2,381,789.01 |
| 345 | $105,383.60 | $625.72 | $6,298.09 | $99,085.51 | $1,460,098.33 | $2,388,712.82 |
| 346 | $99,085.51 | $588.32 | $6,335.49 | $92,750.03 | $1,460,686.65 | $2,395,636.62 |
| 347 | $92,750.03 | $550.70 | $6,373.10 | $86,376.93 | $1,461,237.35 | $2,402,560.43 |
| 348 | $86,376.93 | $512.86 | $6,410.94 | $79,965.98 | $1,461,750.22 | $2,409,484.23 |
| 349 | $79,965.98 | $474.80 | $6,449.01 | $73,516.98 | $1,462,225.01 | $2,416,408.04 |
| 350 | $73,516.98 | $436.51 | $6,487.30 | $67,029.68 | $1,462,661.52 | $2,423,331.84 |
| 351 | $67,029.68 | $397.99 | $6,525.82 | $60,503.86 | $1,463,059.51 | $2,430,255.65 |
| 352 | $60,503.86 | $359.24 | $6,564.56 | $53,939.30 | $1,463,418.75 | $2,437,179.45 |
| 353 | $53,939.30 | $320.26 | $6,603.54 | $47,335.76 | $1,463,739.02 | $2,444,103.26 |
| 354 | $47,335.76 | $281.06 | $6,642.75 | $40,693.01 | $1,464,020.07 | $2,451,027.06 |
| 355 | $40,693.01 | $241.61 | $6,682.19 | $34,010.82 | $1,464,261.69 | $2,457,950.87 |
| 356 | $34,010.82 | $201.94 | $6,721.87 | $27,288.95 | $1,464,463.63 | $2,464,874.67 |
| 357 | $27,288.95 | $162.03 | $6,761.78 | $20,527.17 | $1,464,625.65 | $2,471,798.48 |
| 358 | $20,527.17 | $121.88 | $6,801.93 | $13,725.25 | $1,464,747.53 | $2,478,722.28 |
| 359 | $13,725.25 | $81.49 | $6,842.31 | $6,882.94 | $1,464,829.03 | $2,485,646.09 |
| 360 | $6,882.94 | $40.87 | $6,882.94 | $-0.00 | $1,464,869.90 | $2,492,569.90 |