|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,038,000.00 | $6,163.13 | $830.07 | $1,037,169.93 | $6,163.13 | $6,993.20 |
| 2 | $1,037,169.93 | $6,158.20 | $835.00 | $1,036,334.92 | $12,321.32 | $13,986.40 |
| 3 | $1,036,334.92 | $6,153.24 | $839.96 | $1,035,494.97 | $18,474.56 | $20,979.59 |
| 4 | $1,035,494.97 | $6,148.25 | $844.95 | $1,034,650.02 | $24,622.81 | $27,972.79 |
| 5 | $1,034,650.02 | $6,143.23 | $849.96 | $1,033,800.05 | $30,766.05 | $34,965.99 |
| 6 | $1,033,800.05 | $6,138.19 | $855.01 | $1,032,945.04 | $36,904.23 | $41,959.19 |
| 7 | $1,032,945.04 | $6,133.11 | $860.09 | $1,032,084.96 | $43,037.34 | $48,952.39 |
| 8 | $1,032,084.96 | $6,128.00 | $865.19 | $1,031,219.76 | $49,165.35 | $55,945.59 |
| 9 | $1,031,219.76 | $6,122.87 | $870.33 | $1,030,349.43 | $55,288.22 | $62,938.78 |
| 10 | $1,030,349.43 | $6,117.70 | $875.50 | $1,029,473.93 | $61,405.92 | $69,931.98 |
| 11 | $1,029,473.93 | $6,112.50 | $880.70 | $1,028,593.24 | $67,518.42 | $76,925.18 |
| 12 | $1,028,593.24 | $6,107.27 | $885.93 | $1,027,707.31 | $73,625.69 | $83,918.38 |
| 13 | $1,027,707.31 | $6,102.01 | $891.19 | $1,026,816.12 | $79,727.70 | $90,911.58 |
| 14 | $1,026,816.12 | $6,096.72 | $896.48 | $1,025,919.65 | $85,824.42 | $97,904.78 |
| 15 | $1,025,919.65 | $6,091.40 | $901.80 | $1,025,017.85 | $91,915.82 | $104,897.97 |
| 16 | $1,025,017.85 | $6,086.04 | $907.15 | $1,024,110.69 | $98,001.86 | $111,891.17 |
| 17 | $1,024,110.69 | $6,080.66 | $912.54 | $1,023,198.15 | $104,082.52 | $118,884.37 |
| 18 | $1,023,198.15 | $6,075.24 | $917.96 | $1,022,280.19 | $110,157.76 | $125,877.57 |
| 19 | $1,022,280.19 | $6,069.79 | $923.41 | $1,021,356.78 | $116,227.55 | $132,870.77 |
| 20 | $1,021,356.78 | $6,064.31 | $928.89 | $1,020,427.89 | $122,291.86 | $139,863.97 |
| 21 | $1,020,427.89 | $6,058.79 | $934.41 | $1,019,493.48 | $128,350.65 | $146,857.16 |
| 22 | $1,019,493.48 | $6,053.24 | $939.96 | $1,018,553.53 | $134,403.89 | $153,850.36 |
| 23 | $1,018,553.53 | $6,047.66 | $945.54 | $1,017,607.99 | $140,451.55 | $160,843.56 |
| 24 | $1,017,607.99 | $6,042.05 | $951.15 | $1,016,656.84 | $146,493.60 | $167,836.76 |
| 25 | $1,016,656.84 | $6,036.40 | $956.80 | $1,015,700.04 | $152,530.00 | $174,829.96 |
| 26 | $1,015,700.04 | $6,030.72 | $962.48 | $1,014,737.56 | $158,560.72 | $181,823.16 |
| 27 | $1,014,737.56 | $6,025.00 | $968.19 | $1,013,769.37 | $164,585.72 | $188,816.35 |
| 28 | $1,013,769.37 | $6,019.26 | $973.94 | $1,012,795.42 | $170,604.98 | $195,809.55 |
| 29 | $1,012,795.42 | $6,013.47 | $979.73 | $1,011,815.70 | $176,618.45 | $202,802.75 |
| 30 | $1,011,815.70 | $6,007.66 | $985.54 | $1,010,830.16 | $182,626.10 | $209,795.95 |
| 31 | $1,010,830.16 | $6,001.80 | $991.39 | $1,009,838.76 | $188,627.91 | $216,789.15 |
| 32 | $1,009,838.76 | $5,995.92 | $997.28 | $1,008,841.48 | $194,623.83 | $223,782.34 |
| 33 | $1,008,841.48 | $5,990.00 | $1,003.20 | $1,007,838.28 | $200,613.82 | $230,775.54 |
| 34 | $1,007,838.28 | $5,984.04 | $1,009.16 | $1,006,829.12 | $206,597.86 | $237,768.74 |
| 35 | $1,006,829.12 | $5,978.05 | $1,015.15 | $1,005,813.97 | $212,575.91 | $244,761.94 |
| 36 | $1,005,813.97 | $5,972.02 | $1,021.18 | $1,004,792.79 | $218,547.93 | $251,755.14 |
| 37 | $1,004,792.79 | $5,965.96 | $1,027.24 | $1,003,765.55 | $224,513.89 | $258,748.34 |
| 38 | $1,003,765.55 | $5,959.86 | $1,033.34 | $1,002,732.21 | $230,473.75 | $265,741.53 |
| 39 | $1,002,732.21 | $5,953.72 | $1,039.48 | $1,001,692.74 | $236,427.47 | $272,734.73 |
| 40 | $1,001,692.74 | $5,947.55 | $1,045.65 | $1,000,647.09 | $242,375.02 | $279,727.93 |
| 41 | $1,000,647.09 | $5,941.34 | $1,051.86 | $999,595.23 | $248,316.36 | $286,721.13 |
| 42 | $999,595.23 | $5,935.10 | $1,058.10 | $998,537.13 | $254,251.46 | $293,714.33 |
| 43 | $998,537.13 | $5,928.81 | $1,064.38 | $997,472.75 | $260,180.27 | $300,707.53 |
| 44 | $997,472.75 | $5,922.49 | $1,070.70 | $996,402.04 | $266,102.77 | $307,700.72 |
| 45 | $996,402.04 | $5,916.14 | $1,077.06 | $995,324.98 | $272,018.90 | $314,693.92 |
| 46 | $995,324.98 | $5,909.74 | $1,083.46 | $994,241.53 | $277,928.65 | $321,687.12 |
| 47 | $994,241.53 | $5,903.31 | $1,089.89 | $993,151.64 | $283,831.96 | $328,680.32 |
| 48 | $993,151.64 | $5,896.84 | $1,096.36 | $992,055.28 | $289,728.79 | $335,673.52 |
| 49 | $992,055.28 | $5,890.33 | $1,102.87 | $990,952.41 | $295,619.12 | $342,666.72 |
| 50 | $990,952.41 | $5,883.78 | $1,109.42 | $989,842.99 | $301,502.90 | $349,659.91 |
| 51 | $989,842.99 | $5,877.19 | $1,116.01 | $988,726.98 | $307,380.09 | $356,653.11 |
| 52 | $988,726.98 | $5,870.57 | $1,122.63 | $987,604.35 | $313,250.66 | $363,646.31 |
| 53 | $987,604.35 | $5,863.90 | $1,129.30 | $986,475.05 | $319,114.56 | $370,639.51 |
| 54 | $986,475.05 | $5,857.20 | $1,136.00 | $985,339.05 | $324,971.76 | $377,632.71 |
| 55 | $985,339.05 | $5,850.45 | $1,142.75 | $984,196.30 | $330,822.21 | $384,625.90 |
| 56 | $984,196.30 | $5,843.67 | $1,149.53 | $983,046.77 | $336,665.87 | $391,619.10 |
| 57 | $983,046.77 | $5,836.84 | $1,156.36 | $981,890.41 | $342,502.71 | $398,612.30 |
| 58 | $981,890.41 | $5,829.97 | $1,163.22 | $980,727.19 | $348,332.69 | $405,605.50 |
| 59 | $980,727.19 | $5,823.07 | $1,170.13 | $979,557.06 | $354,155.75 | $412,598.70 |
| 60 | $979,557.06 | $5,816.12 | $1,177.08 | $978,379.98 | $359,971.88 | $419,591.90 |
| 61 | $978,379.98 | $5,809.13 | $1,184.07 | $977,195.91 | $365,781.01 | $426,585.09 |
| 62 | $977,195.91 | $5,802.10 | $1,191.10 | $976,004.81 | $371,583.11 | $433,578.29 |
| 63 | $976,004.81 | $5,795.03 | $1,198.17 | $974,806.64 | $377,378.14 | $440,571.49 |
| 64 | $974,806.64 | $5,787.91 | $1,205.28 | $973,601.36 | $383,166.05 | $447,564.69 |
| 65 | $973,601.36 | $5,780.76 | $1,212.44 | $972,388.92 | $388,946.81 | $454,557.89 |
| 66 | $972,388.92 | $5,773.56 | $1,219.64 | $971,169.28 | $394,720.37 | $461,551.09 |
| 67 | $971,169.28 | $5,766.32 | $1,226.88 | $969,942.40 | $400,486.68 | $468,544.28 |
| 68 | $969,942.40 | $5,759.03 | $1,234.17 | $968,708.24 | $406,245.72 | $475,537.48 |
| 69 | $968,708.24 | $5,751.71 | $1,241.49 | $967,466.74 | $411,997.42 | $482,530.68 |
| 70 | $967,466.74 | $5,744.33 | $1,248.86 | $966,217.88 | $417,741.76 | $489,523.88 |
| 71 | $966,217.88 | $5,736.92 | $1,256.28 | $964,961.60 | $423,478.68 | $496,517.08 |
| 72 | $964,961.60 | $5,729.46 | $1,263.74 | $963,697.86 | $429,208.13 | $503,510.28 |
| 73 | $963,697.86 | $5,721.96 | $1,271.24 | $962,426.62 | $434,930.09 | $510,503.47 |
| 74 | $962,426.62 | $5,714.41 | $1,278.79 | $961,147.83 | $440,644.50 | $517,496.67 |
| 75 | $961,147.83 | $5,706.82 | $1,286.38 | $959,861.44 | $446,351.31 | $524,489.87 |
| 76 | $959,861.44 | $5,699.18 | $1,294.02 | $958,567.42 | $452,050.49 | $531,483.07 |
| 77 | $958,567.42 | $5,691.49 | $1,301.70 | $957,265.72 | $457,741.99 | $538,476.27 |
| 78 | $957,265.72 | $5,683.77 | $1,309.43 | $955,956.29 | $463,425.75 | $545,469.47 |
| 79 | $955,956.29 | $5,675.99 | $1,317.21 | $954,639.08 | $469,101.74 | $552,462.66 |
| 80 | $954,639.08 | $5,668.17 | $1,325.03 | $953,314.05 | $474,769.91 | $559,455.86 |
| 81 | $953,314.05 | $5,660.30 | $1,332.90 | $951,981.15 | $480,430.21 | $566,449.06 |
| 82 | $951,981.15 | $5,652.39 | $1,340.81 | $950,640.34 | $486,082.60 | $573,442.26 |
| 83 | $950,640.34 | $5,644.43 | $1,348.77 | $949,291.57 | $491,727.03 | $580,435.46 |
| 84 | $949,291.57 | $5,636.42 | $1,356.78 | $947,934.79 | $497,363.45 | $587,428.65 |
| 85 | $947,934.79 | $5,628.36 | $1,364.84 | $946,569.96 | $502,991.81 | $594,421.85 |
| 86 | $946,569.96 | $5,620.26 | $1,372.94 | $945,197.02 | $508,612.07 | $601,415.05 |
| 87 | $945,197.02 | $5,612.11 | $1,381.09 | $943,815.93 | $514,224.18 | $608,408.25 |
| 88 | $943,815.93 | $5,603.91 | $1,389.29 | $942,426.64 | $519,828.08 | $615,401.45 |
| 89 | $942,426.64 | $5,595.66 | $1,397.54 | $941,029.09 | $525,423.74 | $622,394.65 |
| 90 | $941,029.09 | $5,587.36 | $1,405.84 | $939,623.26 | $531,011.10 | $629,387.84 |
| 91 | $939,623.26 | $5,579.01 | $1,414.19 | $938,209.07 | $536,590.11 | $636,381.04 |
| 92 | $938,209.07 | $5,570.62 | $1,422.58 | $936,786.49 | $542,160.73 | $643,374.24 |
| 93 | $936,786.49 | $5,562.17 | $1,431.03 | $935,355.46 | $547,722.90 | $650,367.44 |
| 94 | $935,355.46 | $5,553.67 | $1,439.53 | $933,915.94 | $553,276.57 | $657,360.64 |
| 95 | $933,915.94 | $5,545.13 | $1,448.07 | $932,467.86 | $558,821.70 | $664,353.84 |
| 96 | $932,467.86 | $5,536.53 | $1,456.67 | $931,011.19 | $564,358.23 | $671,347.03 |
| 97 | $931,011.19 | $5,527.88 | $1,465.32 | $929,545.87 | $569,886.11 | $678,340.23 |
| 98 | $929,545.87 | $5,519.18 | $1,474.02 | $928,071.85 | $575,405.29 | $685,333.43 |
| 99 | $928,071.85 | $5,510.43 | $1,482.77 | $926,589.08 | $580,915.71 | $692,326.63 |
| 100 | $926,589.08 | $5,501.62 | $1,491.58 | $925,097.51 | $586,417.33 | $699,319.83 |
| 101 | $925,097.51 | $5,492.77 | $1,500.43 | $923,597.08 | $591,910.10 | $706,313.03 |
| 102 | $923,597.08 | $5,483.86 | $1,509.34 | $922,087.73 | $597,393.96 | $713,306.22 |
| 103 | $922,087.73 | $5,474.90 | $1,518.30 | $920,569.43 | $602,868.85 | $720,299.42 |
| 104 | $920,569.43 | $5,465.88 | $1,527.32 | $919,042.12 | $608,334.74 | $727,292.62 |
| 105 | $919,042.12 | $5,456.81 | $1,536.39 | $917,505.73 | $613,791.55 | $734,285.82 |
| 106 | $917,505.73 | $5,447.69 | $1,545.51 | $915,960.22 | $619,239.24 | $741,279.02 |
| 107 | $915,960.22 | $5,438.51 | $1,554.68 | $914,405.54 | $624,677.75 | $748,272.22 |
| 108 | $914,405.54 | $5,429.28 | $1,563.92 | $912,841.62 | $630,107.03 | $755,265.41 |
| 109 | $912,841.62 | $5,420.00 | $1,573.20 | $911,268.42 | $635,527.03 | $762,258.61 |
| 110 | $911,268.42 | $5,410.66 | $1,582.54 | $909,685.88 | $640,937.69 | $769,251.81 |
| 111 | $909,685.88 | $5,401.26 | $1,591.94 | $908,093.94 | $646,338.95 | $776,245.01 |
| 112 | $908,093.94 | $5,391.81 | $1,601.39 | $906,492.55 | $651,730.76 | $783,238.21 |
| 113 | $906,492.55 | $5,382.30 | $1,610.90 | $904,881.65 | $657,113.06 | $790,231.40 |
| 114 | $904,881.65 | $5,372.73 | $1,620.46 | $903,261.19 | $662,485.79 | $797,224.60 |
| 115 | $903,261.19 | $5,363.11 | $1,630.08 | $901,631.10 | $667,848.90 | $804,217.80 |
| 116 | $901,631.10 | $5,353.43 | $1,639.76 | $899,991.34 | $673,202.34 | $811,211.00 |
| 117 | $899,991.34 | $5,343.70 | $1,649.50 | $898,341.84 | $678,546.04 | $818,204.20 |
| 118 | $898,341.84 | $5,333.90 | $1,659.29 | $896,682.55 | $683,879.94 | $825,197.40 |
| 119 | $896,682.55 | $5,324.05 | $1,669.15 | $895,013.40 | $689,203.99 | $832,190.59 |
| 120 | $895,013.40 | $5,314.14 | $1,679.06 | $893,334.34 | $694,518.14 | $839,183.79 |
| 121 | $893,334.34 | $5,304.17 | $1,689.03 | $891,645.32 | $699,822.31 | $846,176.99 |
| 122 | $891,645.32 | $5,294.14 | $1,699.05 | $889,946.26 | $705,116.45 | $853,170.19 |
| 123 | $889,946.26 | $5,284.06 | $1,709.14 | $888,237.12 | $710,400.51 | $860,163.39 |
| 124 | $888,237.12 | $5,273.91 | $1,719.29 | $886,517.83 | $715,674.42 | $867,156.59 |
| 125 | $886,517.83 | $5,263.70 | $1,729.50 | $884,788.33 | $720,938.12 | $874,149.78 |
| 126 | $884,788.33 | $5,253.43 | $1,739.77 | $883,048.56 | $726,191.55 | $881,142.98 |
| 127 | $883,048.56 | $5,243.10 | $1,750.10 | $881,298.47 | $731,434.65 | $888,136.18 |
| 128 | $881,298.47 | $5,232.71 | $1,760.49 | $879,537.98 | $736,667.36 | $895,129.38 |
| 129 | $879,537.98 | $5,222.26 | $1,770.94 | $877,767.04 | $741,889.61 | $902,122.58 |
| 130 | $877,767.04 | $5,211.74 | $1,781.46 | $875,985.58 | $747,101.36 | $909,115.78 |
| 131 | $875,985.58 | $5,201.16 | $1,792.03 | $874,193.55 | $752,302.52 | $916,108.97 |
| 132 | $874,193.55 | $5,190.52 | $1,802.67 | $872,390.87 | $757,493.04 | $923,102.17 |
| 133 | $872,390.87 | $5,179.82 | $1,813.38 | $870,577.50 | $762,672.87 | $930,095.37 |
| 134 | $870,577.50 | $5,169.05 | $1,824.14 | $868,753.35 | $767,841.92 | $937,088.57 |
| 135 | $868,753.35 | $5,158.22 | $1,834.98 | $866,918.38 | $773,000.14 | $944,081.77 |
| 136 | $866,918.38 | $5,147.33 | $1,845.87 | $865,072.51 | $778,147.47 | $951,074.96 |
| 137 | $865,072.51 | $5,136.37 | $1,856.83 | $863,215.68 | $783,283.84 | $958,068.16 |
| 138 | $863,215.68 | $5,125.34 | $1,867.86 | $861,347.82 | $788,409.18 | $965,061.36 |
| 139 | $861,347.82 | $5,114.25 | $1,878.95 | $859,468.87 | $793,523.43 | $972,054.56 |
| 140 | $859,468.87 | $5,103.10 | $1,890.10 | $857,578.77 | $798,626.53 | $979,047.76 |
| 141 | $857,578.77 | $5,091.87 | $1,901.32 | $855,677.45 | $803,718.40 | $986,040.96 |
| 142 | $855,677.45 | $5,080.58 | $1,912.61 | $853,764.83 | $808,798.99 | $993,034.15 |
| 143 | $853,764.83 | $5,069.23 | $1,923.97 | $851,840.87 | $813,868.22 | $1,000,027.35 |
| 144 | $851,840.87 | $5,057.81 | $1,935.39 | $849,905.47 | $818,926.02 | $1,007,020.55 |
| 145 | $849,905.47 | $5,046.31 | $1,946.88 | $847,958.59 | $823,972.34 | $1,014,013.75 |
| 146 | $847,958.59 | $5,034.75 | $1,958.44 | $846,000.14 | $829,007.09 | $1,021,006.95 |
| 147 | $846,000.14 | $5,023.13 | $1,970.07 | $844,030.07 | $834,030.22 | $1,028,000.15 |
| 148 | $844,030.07 | $5,011.43 | $1,981.77 | $842,048.30 | $839,041.65 | $1,034,993.34 |
| 149 | $842,048.30 | $4,999.66 | $1,993.54 | $840,054.76 | $844,041.31 | $1,041,986.54 |
| 150 | $840,054.76 | $4,987.83 | $2,005.37 | $838,049.39 | $849,029.13 | $1,048,979.74 |
| 151 | $838,049.39 | $4,975.92 | $2,017.28 | $836,032.11 | $854,005.05 | $1,055,972.94 |
| 152 | $836,032.11 | $4,963.94 | $2,029.26 | $834,002.85 | $858,968.99 | $1,062,966.14 |
| 153 | $834,002.85 | $4,951.89 | $2,041.31 | $831,961.55 | $863,920.88 | $1,069,959.34 |
| 154 | $831,961.55 | $4,939.77 | $2,053.43 | $829,908.12 | $868,860.65 | $1,076,952.53 |
| 155 | $829,908.12 | $4,927.58 | $2,065.62 | $827,842.50 | $873,788.23 | $1,083,945.73 |
| 156 | $827,842.50 | $4,915.31 | $2,077.88 | $825,764.62 | $878,703.55 | $1,090,938.93 |
| 157 | $825,764.62 | $4,902.98 | $2,090.22 | $823,674.40 | $883,606.53 | $1,097,932.13 |
| 158 | $823,674.40 | $4,890.57 | $2,102.63 | $821,571.77 | $888,497.09 | $1,104,925.33 |
| 159 | $821,571.77 | $4,878.08 | $2,115.12 | $819,456.65 | $893,375.18 | $1,111,918.53 |
| 160 | $819,456.65 | $4,865.52 | $2,127.67 | $817,328.98 | $898,240.70 | $1,118,911.72 |
| 161 | $817,328.98 | $4,852.89 | $2,140.31 | $815,188.67 | $903,093.59 | $1,125,904.92 |
| 162 | $815,188.67 | $4,840.18 | $2,153.02 | $813,035.65 | $907,933.77 | $1,132,898.12 |
| 163 | $813,035.65 | $4,827.40 | $2,165.80 | $810,869.85 | $912,761.17 | $1,139,891.32 |
| 164 | $810,869.85 | $4,814.54 | $2,178.66 | $808,691.20 | $917,575.71 | $1,146,884.52 |
| 165 | $808,691.20 | $4,801.60 | $2,191.59 | $806,499.60 | $922,377.32 | $1,153,877.71 |
| 166 | $806,499.60 | $4,788.59 | $2,204.61 | $804,294.99 | $927,165.91 | $1,160,870.91 |
| 167 | $804,294.99 | $4,775.50 | $2,217.70 | $802,077.30 | $931,941.41 | $1,167,864.11 |
| 168 | $802,077.30 | $4,762.33 | $2,230.86 | $799,846.43 | $936,703.74 | $1,174,857.31 |
| 169 | $799,846.43 | $4,749.09 | $2,244.11 | $797,602.32 | $941,452.83 | $1,181,850.51 |
| 170 | $797,602.32 | $4,735.76 | $2,257.43 | $795,344.89 | $946,188.59 | $1,188,843.71 |
| 171 | $795,344.89 | $4,722.36 | $2,270.84 | $793,074.05 | $950,910.96 | $1,195,836.90 |
| 172 | $793,074.05 | $4,708.88 | $2,284.32 | $790,789.73 | $955,619.83 | $1,202,830.10 |
| 173 | $790,789.73 | $4,695.31 | $2,297.88 | $788,491.85 | $960,315.15 | $1,209,823.30 |
| 174 | $788,491.85 | $4,681.67 | $2,311.53 | $786,180.32 | $964,996.82 | $1,216,816.50 |
| 175 | $786,180.32 | $4,667.95 | $2,325.25 | $783,855.06 | $969,664.76 | $1,223,809.70 |
| 176 | $783,855.06 | $4,654.14 | $2,339.06 | $781,516.01 | $974,318.90 | $1,230,802.90 |
| 177 | $781,516.01 | $4,640.25 | $2,352.95 | $779,163.06 | $978,959.15 | $1,237,796.09 |
| 178 | $779,163.06 | $4,626.28 | $2,366.92 | $776,796.14 | $983,585.43 | $1,244,789.29 |
| 179 | $776,796.14 | $4,612.23 | $2,380.97 | $774,415.17 | $988,197.66 | $1,251,782.49 |
| 180 | $774,415.17 | $4,598.09 | $2,395.11 | $772,020.06 | $992,795.75 | $1,258,775.69 |
| 181 | $772,020.06 | $4,583.87 | $2,409.33 | $769,610.73 | $997,379.62 | $1,265,768.89 |
| 182 | $769,610.73 | $4,569.56 | $2,423.63 | $767,187.10 | $1,001,949.18 | $1,272,762.09 |
| 183 | $767,187.10 | $4,555.17 | $2,438.02 | $764,749.07 | $1,006,504.36 | $1,279,755.28 |
| 184 | $764,749.07 | $4,540.70 | $2,452.50 | $762,296.57 | $1,011,045.05 | $1,286,748.48 |
| 185 | $762,296.57 | $4,526.14 | $2,467.06 | $759,829.51 | $1,015,571.19 | $1,293,741.68 |
| 186 | $759,829.51 | $4,511.49 | $2,481.71 | $757,347.80 | $1,020,082.68 | $1,300,734.88 |
| 187 | $757,347.80 | $4,496.75 | $2,496.45 | $754,851.35 | $1,024,579.43 | $1,307,728.08 |
| 188 | $754,851.35 | $4,481.93 | $2,511.27 | $752,340.09 | $1,029,061.36 | $1,314,721.28 |
| 189 | $752,340.09 | $4,467.02 | $2,526.18 | $749,813.91 | $1,033,528.38 | $1,321,714.47 |
| 190 | $749,813.91 | $4,452.02 | $2,541.18 | $747,272.73 | $1,037,980.40 | $1,328,707.67 |
| 191 | $747,272.73 | $4,436.93 | $2,556.27 | $744,716.46 | $1,042,417.33 | $1,335,700.87 |
| 192 | $744,716.46 | $4,421.75 | $2,571.44 | $742,145.02 | $1,046,839.09 | $1,342,694.07 |
| 193 | $742,145.02 | $4,406.49 | $2,586.71 | $739,558.31 | $1,051,245.57 | $1,349,687.27 |
| 194 | $739,558.31 | $4,391.13 | $2,602.07 | $736,956.23 | $1,055,636.70 | $1,356,680.46 |
| 195 | $736,956.23 | $4,375.68 | $2,617.52 | $734,338.71 | $1,060,012.38 | $1,363,673.66 |
| 196 | $734,338.71 | $4,360.14 | $2,633.06 | $731,705.65 | $1,064,372.51 | $1,370,666.86 |
| 197 | $731,705.65 | $4,344.50 | $2,648.70 | $729,056.96 | $1,068,717.02 | $1,377,660.06 |
| 198 | $729,056.96 | $4,328.78 | $2,664.42 | $726,392.53 | $1,073,045.79 | $1,384,653.26 |
| 199 | $726,392.53 | $4,312.96 | $2,680.24 | $723,712.29 | $1,077,358.75 | $1,391,646.46 |
| 200 | $723,712.29 | $4,297.04 | $2,696.16 | $721,016.13 | $1,081,655.79 | $1,398,639.65 |
| 201 | $721,016.13 | $4,281.03 | $2,712.16 | $718,303.97 | $1,085,936.82 | $1,405,632.85 |
| 202 | $718,303.97 | $4,264.93 | $2,728.27 | $715,575.70 | $1,090,201.75 | $1,412,626.05 |
| 203 | $715,575.70 | $4,248.73 | $2,744.47 | $712,831.23 | $1,094,450.48 | $1,419,619.25 |
| 204 | $712,831.23 | $4,232.44 | $2,760.76 | $710,070.47 | $1,098,682.92 | $1,426,612.45 |
| 205 | $710,070.47 | $4,216.04 | $2,777.15 | $707,293.32 | $1,102,898.96 | $1,433,605.65 |
| 206 | $707,293.32 | $4,199.55 | $2,793.64 | $704,499.67 | $1,107,098.52 | $1,440,598.84 |
| 207 | $704,499.67 | $4,182.97 | $2,810.23 | $701,689.44 | $1,111,281.48 | $1,447,592.04 |
| 208 | $701,689.44 | $4,166.28 | $2,826.92 | $698,862.52 | $1,115,447.76 | $1,454,585.24 |
| 209 | $698,862.52 | $4,149.50 | $2,843.70 | $696,018.82 | $1,119,597.26 | $1,461,578.44 |
| 210 | $696,018.82 | $4,132.61 | $2,860.59 | $693,158.23 | $1,123,729.87 | $1,468,571.64 |
| 211 | $693,158.23 | $4,115.63 | $2,877.57 | $690,280.66 | $1,127,845.50 | $1,475,564.84 |
| 212 | $690,280.66 | $4,098.54 | $2,894.66 | $687,386.01 | $1,131,944.04 | $1,482,558.03 |
| 213 | $687,386.01 | $4,081.35 | $2,911.84 | $684,474.16 | $1,136,025.39 | $1,489,551.23 |
| 214 | $684,474.16 | $4,064.07 | $2,929.13 | $681,545.03 | $1,140,089.46 | $1,496,544.43 |
| 215 | $681,545.03 | $4,046.67 | $2,946.52 | $678,598.50 | $1,144,136.13 | $1,503,537.63 |
| 216 | $678,598.50 | $4,029.18 | $2,964.02 | $675,634.49 | $1,148,165.31 | $1,510,530.83 |
| 217 | $675,634.49 | $4,011.58 | $2,981.62 | $672,652.87 | $1,152,176.89 | $1,517,524.02 |
| 218 | $672,652.87 | $3,993.88 | $2,999.32 | $669,653.54 | $1,156,170.77 | $1,524,517.22 |
| 219 | $669,653.54 | $3,976.07 | $3,017.13 | $666,636.41 | $1,160,146.84 | $1,531,510.42 |
| 220 | $666,636.41 | $3,958.15 | $3,035.04 | $663,601.37 | $1,164,104.99 | $1,538,503.62 |
| 221 | $663,601.37 | $3,940.13 | $3,053.07 | $660,548.30 | $1,168,045.12 | $1,545,496.82 |
| 222 | $660,548.30 | $3,922.01 | $3,071.19 | $657,477.11 | $1,171,967.13 | $1,552,490.02 |
| 223 | $657,477.11 | $3,903.77 | $3,089.43 | $654,387.68 | $1,175,870.90 | $1,559,483.21 |
| 224 | $654,387.68 | $3,885.43 | $3,107.77 | $651,279.91 | $1,179,756.33 | $1,566,476.41 |
| 225 | $651,279.91 | $3,866.97 | $3,126.22 | $648,153.69 | $1,183,623.30 | $1,573,469.61 |
| 226 | $648,153.69 | $3,848.41 | $3,144.79 | $645,008.90 | $1,187,471.71 | $1,580,462.81 |
| 227 | $645,008.90 | $3,829.74 | $3,163.46 | $641,845.45 | $1,191,301.45 | $1,587,456.01 |
| 228 | $641,845.45 | $3,810.96 | $3,182.24 | $638,663.20 | $1,195,112.41 | $1,594,449.21 |
| 229 | $638,663.20 | $3,792.06 | $3,201.14 | $635,462.07 | $1,198,904.47 | $1,601,442.40 |
| 230 | $635,462.07 | $3,773.06 | $3,220.14 | $632,241.93 | $1,202,677.53 | $1,608,435.60 |
| 231 | $632,241.93 | $3,753.94 | $3,239.26 | $629,002.66 | $1,206,431.47 | $1,615,428.80 |
| 232 | $629,002.66 | $3,734.70 | $3,258.49 | $625,744.17 | $1,210,166.17 | $1,622,422.00 |
| 233 | $625,744.17 | $3,715.36 | $3,277.84 | $622,466.33 | $1,213,881.52 | $1,629,415.20 |
| 234 | $622,466.33 | $3,695.89 | $3,297.30 | $619,169.02 | $1,217,577.42 | $1,636,408.40 |
| 235 | $619,169.02 | $3,676.32 | $3,316.88 | $615,852.14 | $1,221,253.73 | $1,643,401.59 |
| 236 | $615,852.14 | $3,656.62 | $3,336.58 | $612,515.56 | $1,224,910.36 | $1,650,394.79 |
| 237 | $612,515.56 | $3,636.81 | $3,356.39 | $609,159.18 | $1,228,547.17 | $1,657,387.99 |
| 238 | $609,159.18 | $3,616.88 | $3,376.32 | $605,782.86 | $1,232,164.05 | $1,664,381.19 |
| 239 | $605,782.86 | $3,596.84 | $3,396.36 | $602,386.50 | $1,235,760.89 | $1,671,374.39 |
| 240 | $602,386.50 | $3,576.67 | $3,416.53 | $598,969.97 | $1,239,337.56 | $1,678,367.59 |
| 241 | $598,969.97 | $3,556.38 | $3,436.81 | $595,533.16 | $1,242,893.94 | $1,685,360.78 |
| 242 | $595,533.16 | $3,535.98 | $3,457.22 | $592,075.94 | $1,246,429.92 | $1,692,353.98 |
| 243 | $592,075.94 | $3,515.45 | $3,477.75 | $588,598.19 | $1,249,945.37 | $1,699,347.18 |
| 244 | $588,598.19 | $3,494.80 | $3,498.40 | $585,099.79 | $1,253,440.17 | $1,706,340.38 |
| 245 | $585,099.79 | $3,474.03 | $3,519.17 | $581,580.62 | $1,256,914.20 | $1,713,333.58 |
| 246 | $581,580.62 | $3,453.13 | $3,540.06 | $578,040.56 | $1,260,367.34 | $1,720,326.77 |
| 247 | $578,040.56 | $3,432.12 | $3,561.08 | $574,479.48 | $1,263,799.45 | $1,727,319.97 |
| 248 | $574,479.48 | $3,410.97 | $3,582.23 | $570,897.25 | $1,267,210.42 | $1,734,313.17 |
| 249 | $570,897.25 | $3,389.70 | $3,603.50 | $567,293.76 | $1,270,600.13 | $1,741,306.37 |
| 250 | $567,293.76 | $3,368.31 | $3,624.89 | $563,668.86 | $1,273,968.43 | $1,748,299.57 |
| 251 | $563,668.86 | $3,346.78 | $3,646.41 | $560,022.45 | $1,277,315.22 | $1,755,292.77 |
| 252 | $560,022.45 | $3,325.13 | $3,668.06 | $556,354.39 | $1,280,640.35 | $1,762,285.96 |
| 253 | $556,354.39 | $3,303.35 | $3,689.84 | $552,664.54 | $1,283,943.70 | $1,769,279.16 |
| 254 | $552,664.54 | $3,281.45 | $3,711.75 | $548,952.79 | $1,287,225.15 | $1,776,272.36 |
| 255 | $548,952.79 | $3,259.41 | $3,733.79 | $545,219.00 | $1,290,484.56 | $1,783,265.56 |
| 256 | $545,219.00 | $3,237.24 | $3,755.96 | $541,463.04 | $1,293,721.79 | $1,790,258.76 |
| 257 | $541,463.04 | $3,214.94 | $3,778.26 | $537,684.78 | $1,296,936.73 | $1,797,251.96 |
| 258 | $537,684.78 | $3,192.50 | $3,800.69 | $533,884.08 | $1,300,129.23 | $1,804,245.15 |
| 259 | $533,884.08 | $3,169.94 | $3,823.26 | $530,060.82 | $1,303,299.17 | $1,811,238.35 |
| 260 | $530,060.82 | $3,147.24 | $3,845.96 | $526,214.86 | $1,306,446.41 | $1,818,231.55 |
| 261 | $526,214.86 | $3,124.40 | $3,868.80 | $522,346.06 | $1,309,570.81 | $1,825,224.75 |
| 262 | $522,346.06 | $3,101.43 | $3,891.77 | $518,454.29 | $1,312,672.24 | $1,832,217.95 |
| 263 | $518,454.29 | $3,078.32 | $3,914.88 | $514,539.42 | $1,315,750.56 | $1,839,211.15 |
| 264 | $514,539.42 | $3,055.08 | $3,938.12 | $510,601.29 | $1,318,805.64 | $1,846,204.34 |
| 265 | $510,601.29 | $3,031.70 | $3,961.50 | $506,639.79 | $1,321,837.33 | $1,853,197.54 |
| 266 | $506,639.79 | $3,008.17 | $3,985.02 | $502,654.77 | $1,324,845.51 | $1,860,190.74 |
| 267 | $502,654.77 | $2,984.51 | $4,008.69 | $498,646.08 | $1,327,830.02 | $1,867,183.94 |
| 268 | $498,646.08 | $2,960.71 | $4,032.49 | $494,613.59 | $1,330,790.73 | $1,874,177.14 |
| 269 | $494,613.59 | $2,936.77 | $4,056.43 | $490,557.16 | $1,333,727.50 | $1,881,170.34 |
| 270 | $490,557.16 | $2,912.68 | $4,080.52 | $486,476.65 | $1,336,640.18 | $1,888,163.53 |
| 271 | $486,476.65 | $2,888.46 | $4,104.74 | $482,371.91 | $1,339,528.64 | $1,895,156.73 |
| 272 | $482,371.91 | $2,864.08 | $4,129.12 | $478,242.79 | $1,342,392.72 | $1,902,149.93 |
| 273 | $478,242.79 | $2,839.57 | $4,153.63 | $474,089.16 | $1,345,232.29 | $1,909,143.13 |
| 274 | $474,089.16 | $2,814.90 | $4,178.29 | $469,910.87 | $1,348,047.19 | $1,916,136.33 |
| 275 | $469,910.87 | $2,790.10 | $4,203.10 | $465,707.76 | $1,350,837.29 | $1,923,129.52 |
| 276 | $465,707.76 | $2,765.14 | $4,228.06 | $461,479.70 | $1,353,602.43 | $1,930,122.72 |
| 277 | $461,479.70 | $2,740.04 | $4,253.16 | $457,226.54 | $1,356,342.46 | $1,937,115.92 |
| 278 | $457,226.54 | $2,714.78 | $4,278.42 | $452,948.13 | $1,359,057.25 | $1,944,109.12 |
| 279 | $452,948.13 | $2,689.38 | $4,303.82 | $448,644.31 | $1,361,746.63 | $1,951,102.32 |
| 280 | $448,644.31 | $2,663.83 | $4,329.37 | $444,314.93 | $1,364,410.45 | $1,958,095.52 |
| 281 | $444,314.93 | $2,638.12 | $4,355.08 | $439,959.86 | $1,367,048.57 | $1,965,088.71 |
| 282 | $439,959.86 | $2,612.26 | $4,380.94 | $435,578.92 | $1,369,660.83 | $1,972,081.91 |
| 283 | $435,578.92 | $2,586.25 | $4,406.95 | $431,171.97 | $1,372,247.08 | $1,979,075.11 |
| 284 | $431,171.97 | $2,560.08 | $4,433.11 | $426,738.86 | $1,374,807.17 | $1,986,068.31 |
| 285 | $426,738.86 | $2,533.76 | $4,459.44 | $422,279.42 | $1,377,340.93 | $1,993,061.51 |
| 286 | $422,279.42 | $2,507.28 | $4,485.91 | $417,793.51 | $1,379,848.21 | $2,000,054.71 |
| 287 | $417,793.51 | $2,480.65 | $4,512.55 | $413,280.96 | $1,382,328.86 | $2,007,047.90 |
| 288 | $413,280.96 | $2,453.86 | $4,539.34 | $408,741.61 | $1,384,782.72 | $2,014,041.10 |
| 289 | $408,741.61 | $2,426.90 | $4,566.29 | $404,175.32 | $1,387,209.62 | $2,021,034.30 |
| 290 | $404,175.32 | $2,399.79 | $4,593.41 | $399,581.91 | $1,389,609.41 | $2,028,027.50 |
| 291 | $399,581.91 | $2,372.52 | $4,620.68 | $394,961.23 | $1,391,981.93 | $2,035,020.70 |
| 292 | $394,961.23 | $2,345.08 | $4,648.12 | $390,313.12 | $1,394,327.01 | $2,042,013.90 |
| 293 | $390,313.12 | $2,317.48 | $4,675.71 | $385,637.40 | $1,396,644.49 | $2,049,007.09 |
| 294 | $385,637.40 | $2,289.72 | $4,703.48 | $380,933.92 | $1,398,934.22 | $2,056,000.29 |
| 295 | $380,933.92 | $2,261.80 | $4,731.40 | $376,202.52 | $1,401,196.01 | $2,062,993.49 |
| 296 | $376,202.52 | $2,233.70 | $4,759.50 | $371,443.03 | $1,403,429.71 | $2,069,986.69 |
| 297 | $371,443.03 | $2,205.44 | $4,787.76 | $366,655.27 | $1,405,635.16 | $2,076,979.89 |
| 298 | $366,655.27 | $2,177.02 | $4,816.18 | $361,839.09 | $1,407,812.17 | $2,083,973.09 |
| 299 | $361,839.09 | $2,148.42 | $4,844.78 | $356,994.31 | $1,409,960.59 | $2,090,966.28 |
| 300 | $356,994.31 | $2,119.65 | $4,873.54 | $352,120.76 | $1,412,080.25 | $2,097,959.48 |
| 301 | $352,120.76 | $2,090.72 | $4,902.48 | $347,218.28 | $1,414,170.96 | $2,104,952.68 |
| 302 | $347,218.28 | $2,061.61 | $4,931.59 | $342,286.69 | $1,416,232.57 | $2,111,945.88 |
| 303 | $342,286.69 | $2,032.33 | $4,960.87 | $337,325.82 | $1,418,264.90 | $2,118,939.08 |
| 304 | $337,325.82 | $2,002.87 | $4,990.33 | $332,335.50 | $1,420,267.77 | $2,125,932.27 |
| 305 | $332,335.50 | $1,973.24 | $5,019.96 | $327,315.54 | $1,422,241.01 | $2,132,925.47 |
| 306 | $327,315.54 | $1,943.44 | $5,049.76 | $322,265.78 | $1,424,184.45 | $2,139,918.67 |
| 307 | $322,265.78 | $1,913.45 | $5,079.75 | $317,186.03 | $1,426,097.90 | $2,146,911.87 |
| 308 | $317,186.03 | $1,883.29 | $5,109.91 | $312,076.13 | $1,427,981.19 | $2,153,905.07 |
| 309 | $312,076.13 | $1,852.95 | $5,140.25 | $306,935.88 | $1,429,834.15 | $2,160,898.27 |
| 310 | $306,935.88 | $1,822.43 | $5,170.77 | $301,765.11 | $1,431,656.58 | $2,167,891.46 |
| 311 | $301,765.11 | $1,791.73 | $5,201.47 | $296,563.65 | $1,433,448.31 | $2,174,884.66 |
| 312 | $296,563.65 | $1,760.85 | $5,232.35 | $291,331.29 | $1,435,209.16 | $2,181,877.86 |
| 313 | $291,331.29 | $1,729.78 | $5,263.42 | $286,067.88 | $1,436,938.93 | $2,188,871.06 |
| 314 | $286,067.88 | $1,698.53 | $5,294.67 | $280,773.21 | $1,438,637.46 | $2,195,864.26 |
| 315 | $280,773.21 | $1,667.09 | $5,326.11 | $275,447.10 | $1,440,304.55 | $2,202,857.46 |
| 316 | $275,447.10 | $1,635.47 | $5,357.73 | $270,089.37 | $1,441,940.02 | $2,209,850.65 |
| 317 | $270,089.37 | $1,603.66 | $5,389.54 | $264,699.82 | $1,443,543.68 | $2,216,843.85 |
| 318 | $264,699.82 | $1,571.66 | $5,421.54 | $259,278.28 | $1,445,115.33 | $2,223,837.05 |
| 319 | $259,278.28 | $1,539.46 | $5,453.73 | $253,824.55 | $1,446,654.80 | $2,230,830.25 |
| 320 | $253,824.55 | $1,507.08 | $5,486.12 | $248,338.43 | $1,448,161.88 | $2,237,823.45 |
| 321 | $248,338.43 | $1,474.51 | $5,518.69 | $242,819.74 | $1,449,636.39 | $2,244,816.65 |
| 322 | $242,819.74 | $1,441.74 | $5,551.46 | $237,268.29 | $1,451,078.13 | $2,251,809.84 |
| 323 | $237,268.29 | $1,408.78 | $5,584.42 | $231,683.87 | $1,452,486.91 | $2,258,803.04 |
| 324 | $231,683.87 | $1,375.62 | $5,617.58 | $226,066.29 | $1,453,862.53 | $2,265,796.24 |
| 325 | $226,066.29 | $1,342.27 | $5,650.93 | $220,415.37 | $1,455,204.80 | $2,272,789.44 |
| 326 | $220,415.37 | $1,308.72 | $5,684.48 | $214,730.88 | $1,456,513.52 | $2,279,782.64 |
| 327 | $214,730.88 | $1,274.96 | $5,718.23 | $209,012.65 | $1,457,788.48 | $2,286,775.83 |
| 328 | $209,012.65 | $1,241.01 | $5,752.19 | $203,260.46 | $1,459,029.50 | $2,293,769.03 |
| 329 | $203,260.46 | $1,206.86 | $5,786.34 | $197,474.12 | $1,460,236.36 | $2,300,762.23 |
| 330 | $197,474.12 | $1,172.50 | $5,820.70 | $191,653.43 | $1,461,408.86 | $2,307,755.43 |
| 331 | $191,653.43 | $1,137.94 | $5,855.26 | $185,798.17 | $1,462,546.80 | $2,314,748.63 |
| 332 | $185,798.17 | $1,103.18 | $5,890.02 | $179,908.15 | $1,463,649.98 | $2,321,741.83 |
| 333 | $179,908.15 | $1,068.20 | $5,924.99 | $173,983.16 | $1,464,718.18 | $2,328,735.02 |
| 334 | $173,983.16 | $1,033.02 | $5,960.17 | $168,022.98 | $1,465,751.21 | $2,335,728.22 |
| 335 | $168,022.98 | $997.64 | $5,995.56 | $162,027.42 | $1,466,748.84 | $2,342,721.42 |
| 336 | $162,027.42 | $962.04 | $6,031.16 | $155,996.26 | $1,467,710.88 | $2,349,714.62 |
| 337 | $155,996.26 | $926.23 | $6,066.97 | $149,929.29 | $1,468,637.11 | $2,356,707.82 |
| 338 | $149,929.29 | $890.21 | $6,102.99 | $143,826.30 | $1,469,527.31 | $2,363,701.02 |
| 339 | $143,826.30 | $853.97 | $6,139.23 | $137,687.07 | $1,470,381.28 | $2,370,694.21 |
| 340 | $137,687.07 | $817.52 | $6,175.68 | $131,511.39 | $1,471,198.80 | $2,377,687.41 |
| 341 | $131,511.39 | $780.85 | $6,212.35 | $125,299.04 | $1,471,979.65 | $2,384,680.61 |
| 342 | $125,299.04 | $743.96 | $6,249.24 | $119,049.80 | $1,472,723.61 | $2,391,673.81 |
| 343 | $119,049.80 | $706.86 | $6,286.34 | $112,763.46 | $1,473,430.47 | $2,398,667.01 |
| 344 | $112,763.46 | $669.53 | $6,323.67 | $106,439.80 | $1,474,100.00 | $2,405,660.21 |
| 345 | $106,439.80 | $631.99 | $6,361.21 | $100,078.59 | $1,474,731.99 | $2,412,653.40 |
| 346 | $100,078.59 | $594.22 | $6,398.98 | $93,679.60 | $1,475,326.21 | $2,419,646.60 |
| 347 | $93,679.60 | $556.22 | $6,436.98 | $87,242.63 | $1,475,882.43 | $2,426,639.80 |
| 348 | $87,242.63 | $518.00 | $6,475.20 | $80,767.43 | $1,476,400.43 | $2,433,633.00 |
| 349 | $80,767.43 | $479.56 | $6,513.64 | $74,253.79 | $1,476,879.99 | $2,440,626.20 |
| 350 | $74,253.79 | $440.88 | $6,552.32 | $67,701.48 | $1,477,320.87 | $2,447,619.40 |
| 351 | $67,701.48 | $401.98 | $6,591.22 | $61,110.25 | $1,477,722.85 | $2,454,612.59 |
| 352 | $61,110.25 | $362.84 | $6,630.36 | $54,479.90 | $1,478,085.69 | $2,461,605.79 |
| 353 | $54,479.90 | $323.47 | $6,669.72 | $47,810.17 | $1,478,409.16 | $2,468,598.99 |
| 354 | $47,810.17 | $283.87 | $6,709.33 | $41,100.85 | $1,478,693.04 | $2,475,592.19 |
| 355 | $41,100.85 | $244.04 | $6,749.16 | $34,351.69 | $1,478,937.07 | $2,482,585.39 |
| 356 | $34,351.69 | $203.96 | $6,789.24 | $27,562.45 | $1,479,141.04 | $2,489,578.58 |
| 357 | $27,562.45 | $163.65 | $6,829.55 | $20,732.91 | $1,479,304.69 | $2,496,571.78 |
| 358 | $20,732.91 | $123.10 | $6,870.10 | $13,862.81 | $1,479,427.79 | $2,503,564.98 |
| 359 | $13,862.81 | $82.31 | $6,910.89 | $6,951.92 | $1,479,510.10 | $2,510,558.18 |
| 360 | $6,951.92 | $41.28 | $6,951.92 | $-0.00 | $1,479,551.38 | $2,517,551.38 |