|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,039,200.00 | $6,495.00 | $771.24 | $1,038,428.76 | $6,495.00 | $7,266.24 |
| 2 | $1,038,428.76 | $6,490.18 | $776.06 | $1,037,652.71 | $12,985.18 | $14,532.47 |
| 3 | $1,037,652.71 | $6,485.33 | $780.91 | $1,036,871.80 | $19,470.51 | $21,798.71 |
| 4 | $1,036,871.80 | $6,480.45 | $785.79 | $1,036,086.01 | $25,950.96 | $29,064.95 |
| 5 | $1,036,086.01 | $6,475.54 | $790.70 | $1,035,295.31 | $32,426.50 | $36,331.19 |
| 6 | $1,035,295.31 | $6,470.60 | $795.64 | $1,034,499.67 | $38,897.09 | $43,597.42 |
| 7 | $1,034,499.67 | $6,465.62 | $800.61 | $1,033,699.05 | $45,362.71 | $50,863.66 |
| 8 | $1,033,699.05 | $6,460.62 | $805.62 | $1,032,893.44 | $51,823.33 | $58,129.90 |
| 9 | $1,032,893.44 | $6,455.58 | $810.65 | $1,032,082.78 | $58,278.92 | $65,396.13 |
| 10 | $1,032,082.78 | $6,450.52 | $815.72 | $1,031,267.06 | $64,729.43 | $72,662.37 |
| 11 | $1,031,267.06 | $6,445.42 | $820.82 | $1,030,446.24 | $71,174.85 | $79,928.61 |
| 12 | $1,030,446.24 | $6,440.29 | $825.95 | $1,029,620.30 | $77,615.14 | $87,194.85 |
| 13 | $1,029,620.30 | $6,435.13 | $831.11 | $1,028,789.19 | $84,050.27 | $94,461.08 |
| 14 | $1,028,789.19 | $6,429.93 | $836.30 | $1,027,952.88 | $90,480.20 | $101,727.32 |
| 15 | $1,027,952.88 | $6,424.71 | $841.53 | $1,027,111.35 | $96,904.91 | $108,993.56 |
| 16 | $1,027,111.35 | $6,419.45 | $846.79 | $1,026,264.56 | $103,324.35 | $116,259.79 |
| 17 | $1,026,264.56 | $6,414.15 | $852.08 | $1,025,412.47 | $109,738.51 | $123,526.03 |
| 18 | $1,025,412.47 | $6,408.83 | $857.41 | $1,024,555.07 | $116,147.33 | $130,792.27 |
| 19 | $1,024,555.07 | $6,403.47 | $862.77 | $1,023,692.30 | $122,550.80 | $138,058.51 |
| 20 | $1,023,692.30 | $6,398.08 | $868.16 | $1,022,824.14 | $128,948.88 | $145,324.74 |
| 21 | $1,022,824.14 | $6,392.65 | $873.59 | $1,021,950.55 | $135,341.53 | $152,590.98 |
| 22 | $1,021,950.55 | $6,387.19 | $879.05 | $1,021,071.50 | $141,728.72 | $159,857.22 |
| 23 | $1,021,071.50 | $6,381.70 | $884.54 | $1,020,186.96 | $148,110.42 | $167,123.45 |
| 24 | $1,020,186.96 | $6,376.17 | $890.07 | $1,019,296.90 | $154,486.59 | $174,389.69 |
| 25 | $1,019,296.90 | $6,370.61 | $895.63 | $1,018,401.26 | $160,857.19 | $181,655.93 |
| 26 | $1,018,401.26 | $6,365.01 | $901.23 | $1,017,500.04 | $167,222.20 | $188,922.17 |
| 27 | $1,017,500.04 | $6,359.38 | $906.86 | $1,016,593.17 | $173,581.58 | $196,188.40 |
| 28 | $1,016,593.17 | $6,353.71 | $912.53 | $1,015,680.64 | $179,935.28 | $203,454.64 |
| 29 | $1,015,680.64 | $6,348.00 | $918.23 | $1,014,762.41 | $186,283.29 | $210,720.88 |
| 30 | $1,014,762.41 | $6,342.27 | $923.97 | $1,013,838.44 | $192,625.55 | $217,987.12 |
| 31 | $1,013,838.44 | $6,336.49 | $929.75 | $1,012,908.69 | $198,962.04 | $225,253.35 |
| 32 | $1,012,908.69 | $6,330.68 | $935.56 | $1,011,973.13 | $205,292.72 | $232,519.59 |
| 33 | $1,011,973.13 | $6,324.83 | $941.41 | $1,011,031.73 | $211,617.55 | $239,785.83 |
| 34 | $1,011,031.73 | $6,318.95 | $947.29 | $1,010,084.44 | $217,936.50 | $247,052.06 |
| 35 | $1,010,084.44 | $6,313.03 | $953.21 | $1,009,131.23 | $224,249.53 | $254,318.30 |
| 36 | $1,009,131.23 | $6,307.07 | $959.17 | $1,008,172.06 | $230,556.60 | $261,584.54 |
| 37 | $1,008,172.06 | $6,301.08 | $965.16 | $1,007,206.90 | $236,857.68 | $268,850.78 |
| 38 | $1,007,206.90 | $6,295.04 | $971.19 | $1,006,235.71 | $243,152.72 | $276,117.01 |
| 39 | $1,006,235.71 | $6,288.97 | $977.26 | $1,005,258.44 | $249,441.69 | $283,383.25 |
| 40 | $1,005,258.44 | $6,282.87 | $983.37 | $1,004,275.07 | $255,724.56 | $290,649.49 |
| 41 | $1,004,275.07 | $6,276.72 | $989.52 | $1,003,285.55 | $262,001.28 | $297,915.72 |
| 42 | $1,003,285.55 | $6,270.53 | $995.70 | $1,002,289.85 | $268,271.81 | $305,181.96 |
| 43 | $1,002,289.85 | $6,264.31 | $1,001.93 | $1,001,287.93 | $274,536.12 | $312,448.20 |
| 44 | $1,001,287.93 | $6,258.05 | $1,008.19 | $1,000,279.74 | $280,794.17 | $319,714.44 |
| 45 | $1,000,279.74 | $6,251.75 | $1,014.49 | $999,265.25 | $287,045.92 | $326,980.67 |
| 46 | $999,265.25 | $6,245.41 | $1,020.83 | $998,244.42 | $293,291.33 | $334,246.91 |
| 47 | $998,244.42 | $6,239.03 | $1,027.21 | $997,217.21 | $299,530.36 | $341,513.15 |
| 48 | $997,217.21 | $6,232.61 | $1,033.63 | $996,183.58 | $305,762.96 | $348,779.38 |
| 49 | $996,183.58 | $6,226.15 | $1,040.09 | $995,143.49 | $311,989.11 | $356,045.62 |
| 50 | $995,143.49 | $6,219.65 | $1,046.59 | $994,096.90 | $318,208.76 | $363,311.86 |
| 51 | $994,096.90 | $6,213.11 | $1,053.13 | $993,043.77 | $324,421.86 | $370,578.10 |
| 52 | $993,043.77 | $6,206.52 | $1,059.71 | $991,984.05 | $330,628.39 | $377,844.33 |
| 53 | $991,984.05 | $6,199.90 | $1,066.34 | $990,917.72 | $336,828.29 | $385,110.57 |
| 54 | $990,917.72 | $6,193.24 | $1,073.00 | $989,844.72 | $343,021.52 | $392,376.81 |
| 55 | $989,844.72 | $6,186.53 | $1,079.71 | $988,765.01 | $349,208.05 | $399,643.04 |
| 56 | $988,765.01 | $6,179.78 | $1,086.46 | $987,678.55 | $355,387.83 | $406,909.28 |
| 57 | $987,678.55 | $6,172.99 | $1,093.25 | $986,585.31 | $361,560.83 | $414,175.52 |
| 58 | $986,585.31 | $6,166.16 | $1,100.08 | $985,485.23 | $367,726.98 | $421,441.76 |
| 59 | $985,485.23 | $6,159.28 | $1,106.95 | $984,378.27 | $373,886.27 | $428,707.99 |
| 60 | $984,378.27 | $6,152.36 | $1,113.87 | $983,264.40 | $380,038.63 | $435,974.23 |
| 61 | $983,264.40 | $6,145.40 | $1,120.83 | $982,143.57 | $386,184.03 | $443,240.47 |
| 62 | $982,143.57 | $6,138.40 | $1,127.84 | $981,015.73 | $392,322.43 | $450,506.70 |
| 63 | $981,015.73 | $6,131.35 | $1,134.89 | $979,880.84 | $398,453.78 | $457,772.94 |
| 64 | $979,880.84 | $6,124.26 | $1,141.98 | $978,738.85 | $404,578.03 | $465,039.18 |
| 65 | $978,738.85 | $6,117.12 | $1,149.12 | $977,589.74 | $410,695.15 | $472,305.42 |
| 66 | $977,589.74 | $6,109.94 | $1,156.30 | $976,433.43 | $416,805.09 | $479,571.65 |
| 67 | $976,433.43 | $6,102.71 | $1,163.53 | $975,269.91 | $422,907.80 | $486,837.89 |
| 68 | $975,269.91 | $6,095.44 | $1,170.80 | $974,099.11 | $429,003.23 | $494,104.13 |
| 69 | $974,099.11 | $6,088.12 | $1,178.12 | $972,920.99 | $435,091.35 | $501,370.36 |
| 70 | $972,920.99 | $6,080.76 | $1,185.48 | $971,735.51 | $441,172.11 | $508,636.60 |
| 71 | $971,735.51 | $6,073.35 | $1,192.89 | $970,542.62 | $447,245.46 | $515,902.84 |
| 72 | $970,542.62 | $6,065.89 | $1,200.35 | $969,342.27 | $453,311.35 | $523,169.08 |
| 73 | $969,342.27 | $6,058.39 | $1,207.85 | $968,134.42 | $459,369.74 | $530,435.31 |
| 74 | $968,134.42 | $6,050.84 | $1,215.40 | $966,919.03 | $465,420.58 | $537,701.55 |
| 75 | $966,919.03 | $6,043.24 | $1,222.99 | $965,696.03 | $471,463.82 | $544,967.79 |
| 76 | $965,696.03 | $6,035.60 | $1,230.64 | $964,465.40 | $477,499.42 | $552,234.03 |
| 77 | $964,465.40 | $6,027.91 | $1,238.33 | $963,227.07 | $483,527.33 | $559,500.26 |
| 78 | $963,227.07 | $6,020.17 | $1,246.07 | $961,981.00 | $489,547.50 | $566,766.50 |
| 79 | $961,981.00 | $6,012.38 | $1,253.86 | $960,727.14 | $495,559.88 | $574,032.74 |
| 80 | $960,727.14 | $6,004.54 | $1,261.69 | $959,465.45 | $501,564.42 | $581,298.97 |
| 81 | $959,465.45 | $5,996.66 | $1,269.58 | $958,195.87 | $507,561.08 | $588,565.21 |
| 82 | $958,195.87 | $5,988.72 | $1,277.51 | $956,918.36 | $513,549.81 | $595,831.45 |
| 83 | $956,918.36 | $5,980.74 | $1,285.50 | $955,632.86 | $519,530.55 | $603,097.69 |
| 84 | $955,632.86 | $5,972.71 | $1,293.53 | $954,339.33 | $525,503.25 | $610,363.92 |
| 85 | $954,339.33 | $5,964.62 | $1,301.62 | $953,037.71 | $531,467.87 | $617,630.16 |
| 86 | $953,037.71 | $5,956.49 | $1,309.75 | $951,727.96 | $537,424.36 | $624,896.40 |
| 87 | $951,727.96 | $5,948.30 | $1,317.94 | $950,410.03 | $543,372.66 | $632,162.63 |
| 88 | $950,410.03 | $5,940.06 | $1,326.17 | $949,083.85 | $549,312.72 | $639,428.87 |
| 89 | $949,083.85 | $5,931.77 | $1,334.46 | $947,749.39 | $555,244.50 | $646,695.11 |
| 90 | $947,749.39 | $5,923.43 | $1,342.80 | $946,406.58 | $561,167.93 | $653,961.35 |
| 91 | $946,406.58 | $5,915.04 | $1,351.20 | $945,055.39 | $567,082.97 | $661,227.58 |
| 92 | $945,055.39 | $5,906.60 | $1,359.64 | $943,695.75 | $572,989.57 | $668,493.82 |
| 93 | $943,695.75 | $5,898.10 | $1,368.14 | $942,327.61 | $578,887.67 | $675,760.06 |
| 94 | $942,327.61 | $5,889.55 | $1,376.69 | $940,950.92 | $584,777.21 | $683,026.29 |
| 95 | $940,950.92 | $5,880.94 | $1,385.29 | $939,565.62 | $590,658.16 | $690,292.53 |
| 96 | $939,565.62 | $5,872.29 | $1,393.95 | $938,171.67 | $596,530.44 | $697,558.77 |
| 97 | $938,171.67 | $5,863.57 | $1,402.66 | $936,769.01 | $602,394.01 | $704,825.01 |
| 98 | $936,769.01 | $5,854.81 | $1,411.43 | $935,357.58 | $608,248.82 | $712,091.24 |
| 99 | $935,357.58 | $5,845.98 | $1,420.25 | $933,937.33 | $614,094.81 | $719,357.48 |
| 100 | $933,937.33 | $5,837.11 | $1,429.13 | $932,508.20 | $619,931.91 | $726,623.72 |
| 101 | $932,508.20 | $5,828.18 | $1,438.06 | $931,070.14 | $625,760.09 | $733,889.95 |
| 102 | $931,070.14 | $5,819.19 | $1,447.05 | $929,623.09 | $631,579.28 | $741,156.19 |
| 103 | $929,623.09 | $5,810.14 | $1,456.09 | $928,166.99 | $637,389.42 | $748,422.43 |
| 104 | $928,166.99 | $5,801.04 | $1,465.19 | $926,701.80 | $643,190.47 | $755,688.67 |
| 105 | $926,701.80 | $5,791.89 | $1,474.35 | $925,227.45 | $648,982.35 | $762,954.90 |
| 106 | $925,227.45 | $5,782.67 | $1,483.57 | $923,743.88 | $654,765.02 | $770,221.14 |
| 107 | $923,743.88 | $5,773.40 | $1,492.84 | $922,251.05 | $660,538.42 | $777,487.38 |
| 108 | $922,251.05 | $5,764.07 | $1,502.17 | $920,748.88 | $666,302.49 | $784,753.61 |
| 109 | $920,748.88 | $5,754.68 | $1,511.56 | $919,237.32 | $672,057.17 | $792,019.85 |
| 110 | $919,237.32 | $5,745.23 | $1,521.00 | $917,716.32 | $677,802.41 | $799,286.09 |
| 111 | $917,716.32 | $5,735.73 | $1,530.51 | $916,185.81 | $683,538.13 | $806,552.33 |
| 112 | $916,185.81 | $5,726.16 | $1,540.08 | $914,645.73 | $689,264.29 | $813,818.56 |
| 113 | $914,645.73 | $5,716.54 | $1,549.70 | $913,096.03 | $694,980.83 | $821,084.80 |
| 114 | $913,096.03 | $5,706.85 | $1,559.39 | $911,536.64 | $700,687.68 | $828,351.04 |
| 115 | $911,536.64 | $5,697.10 | $1,569.13 | $909,967.51 | $706,384.78 | $835,617.27 |
| 116 | $909,967.51 | $5,687.30 | $1,578.94 | $908,388.57 | $712,072.08 | $842,883.51 |
| 117 | $908,388.57 | $5,677.43 | $1,588.81 | $906,799.76 | $717,749.51 | $850,149.75 |
| 118 | $906,799.76 | $5,667.50 | $1,598.74 | $905,201.02 | $723,417.01 | $857,415.99 |
| 119 | $905,201.02 | $5,657.51 | $1,608.73 | $903,592.29 | $729,074.52 | $864,682.22 |
| 120 | $903,592.29 | $5,647.45 | $1,618.79 | $901,973.51 | $734,721.97 | $871,948.46 |
| 121 | $901,973.51 | $5,637.33 | $1,628.90 | $900,344.60 | $740,359.30 | $879,214.70 |
| 122 | $900,344.60 | $5,627.15 | $1,639.08 | $898,705.52 | $745,986.46 | $886,480.94 |
| 123 | $898,705.52 | $5,616.91 | $1,649.33 | $897,056.19 | $751,603.36 | $893,747.17 |
| 124 | $897,056.19 | $5,606.60 | $1,659.64 | $895,396.56 | $757,209.97 | $901,013.41 |
| 125 | $895,396.56 | $5,596.23 | $1,670.01 | $893,726.55 | $762,806.19 | $908,279.65 |
| 126 | $893,726.55 | $5,585.79 | $1,680.45 | $892,046.10 | $768,391.99 | $915,545.88 |
| 127 | $892,046.10 | $5,575.29 | $1,690.95 | $890,355.15 | $773,967.27 | $922,812.12 |
| 128 | $890,355.15 | $5,564.72 | $1,701.52 | $888,653.63 | $779,531.99 | $930,078.36 |
| 129 | $888,653.63 | $5,554.09 | $1,712.15 | $886,941.48 | $785,086.08 | $937,344.60 |
| 130 | $886,941.48 | $5,543.38 | $1,722.85 | $885,218.63 | $790,629.46 | $944,610.83 |
| 131 | $885,218.63 | $5,532.62 | $1,733.62 | $883,485.01 | $796,162.08 | $951,877.07 |
| 132 | $883,485.01 | $5,521.78 | $1,744.46 | $881,740.55 | $801,683.86 | $959,143.31 |
| 133 | $881,740.55 | $5,510.88 | $1,755.36 | $879,985.19 | $807,194.74 | $966,409.54 |
| 134 | $879,985.19 | $5,499.91 | $1,766.33 | $878,218.86 | $812,694.65 | $973,675.78 |
| 135 | $878,218.86 | $5,488.87 | $1,777.37 | $876,441.50 | $818,183.51 | $980,942.02 |
| 136 | $876,441.50 | $5,477.76 | $1,788.48 | $874,653.02 | $823,661.27 | $988,208.26 |
| 137 | $874,653.02 | $5,466.58 | $1,799.66 | $872,853.36 | $829,127.85 | $995,474.49 |
| 138 | $872,853.36 | $5,455.33 | $1,810.90 | $871,042.46 | $834,583.19 | $1,002,740.73 |
| 139 | $871,042.46 | $5,444.02 | $1,822.22 | $869,220.24 | $840,027.20 | $1,010,006.97 |
| 140 | $869,220.24 | $5,432.63 | $1,833.61 | $867,386.63 | $845,459.83 | $1,017,273.20 |
| 141 | $867,386.63 | $5,421.17 | $1,845.07 | $865,541.56 | $850,881.00 | $1,024,539.44 |
| 142 | $865,541.56 | $5,409.63 | $1,856.60 | $863,684.95 | $856,290.63 | $1,031,805.68 |
| 143 | $863,684.95 | $5,398.03 | $1,868.21 | $861,816.75 | $861,688.66 | $1,039,071.92 |
| 144 | $861,816.75 | $5,386.35 | $1,879.88 | $859,936.86 | $867,075.02 | $1,046,338.15 |
| 145 | $859,936.86 | $5,374.61 | $1,891.63 | $858,045.23 | $872,449.62 | $1,053,604.39 |
| 146 | $858,045.23 | $5,362.78 | $1,903.45 | $856,141.78 | $877,812.40 | $1,060,870.63 |
| 147 | $856,141.78 | $5,350.89 | $1,915.35 | $854,226.43 | $883,163.29 | $1,068,136.86 |
| 148 | $854,226.43 | $5,338.92 | $1,927.32 | $852,299.10 | $888,502.21 | $1,075,403.10 |
| 149 | $852,299.10 | $5,326.87 | $1,939.37 | $850,359.74 | $893,829.08 | $1,082,669.34 |
| 150 | $850,359.74 | $5,314.75 | $1,951.49 | $848,408.25 | $899,143.82 | $1,089,935.58 |
| 151 | $848,408.25 | $5,302.55 | $1,963.69 | $846,444.56 | $904,446.38 | $1,097,201.81 |
| 152 | $846,444.56 | $5,290.28 | $1,975.96 | $844,468.60 | $909,736.65 | $1,104,468.05 |
| 153 | $844,468.60 | $5,277.93 | $1,988.31 | $842,480.30 | $915,014.58 | $1,111,734.29 |
| 154 | $842,480.30 | $5,265.50 | $2,000.74 | $840,479.56 | $920,280.08 | $1,119,000.52 |
| 155 | $840,479.56 | $5,253.00 | $2,013.24 | $838,466.32 | $925,533.08 | $1,126,266.76 |
| 156 | $838,466.32 | $5,240.41 | $2,025.82 | $836,440.50 | $930,773.50 | $1,133,533.00 |
| 157 | $836,440.50 | $5,227.75 | $2,038.48 | $834,402.01 | $936,001.25 | $1,140,799.24 |
| 158 | $834,402.01 | $5,215.01 | $2,051.22 | $832,350.79 | $941,216.26 | $1,148,065.47 |
| 159 | $832,350.79 | $5,202.19 | $2,064.04 | $830,286.74 | $946,418.45 | $1,155,331.71 |
| 160 | $830,286.74 | $5,189.29 | $2,076.95 | $828,209.80 | $951,607.75 | $1,162,597.95 |
| 161 | $828,209.80 | $5,176.31 | $2,089.93 | $826,119.87 | $956,784.06 | $1,169,864.18 |
| 162 | $826,119.87 | $5,163.25 | $2,102.99 | $824,016.89 | $961,947.31 | $1,177,130.42 |
| 163 | $824,016.89 | $5,150.11 | $2,116.13 | $821,900.75 | $967,097.41 | $1,184,396.66 |
| 164 | $821,900.75 | $5,136.88 | $2,129.36 | $819,771.40 | $972,234.29 | $1,191,662.90 |
| 165 | $819,771.40 | $5,123.57 | $2,142.67 | $817,628.73 | $977,357.86 | $1,198,929.13 |
| 166 | $817,628.73 | $5,110.18 | $2,156.06 | $815,472.67 | $982,468.04 | $1,206,195.37 |
| 167 | $815,472.67 | $5,096.70 | $2,169.53 | $813,303.14 | $987,564.75 | $1,213,461.61 |
| 168 | $813,303.14 | $5,083.14 | $2,183.09 | $811,120.05 | $992,647.89 | $1,220,727.85 |
| 169 | $811,120.05 | $5,069.50 | $2,196.74 | $808,923.31 | $997,717.39 | $1,227,994.08 |
| 170 | $808,923.31 | $5,055.77 | $2,210.47 | $806,712.84 | $1,002,773.16 | $1,235,260.32 |
| 171 | $806,712.84 | $5,041.96 | $2,224.28 | $804,488.56 | $1,007,815.12 | $1,242,526.56 |
| 172 | $804,488.56 | $5,028.05 | $2,238.18 | $802,250.38 | $1,012,843.17 | $1,249,792.79 |
| 173 | $802,250.38 | $5,014.06 | $2,252.17 | $799,998.21 | $1,017,857.24 | $1,257,059.03 |
| 174 | $799,998.21 | $4,999.99 | $2,266.25 | $797,731.96 | $1,022,857.23 | $1,264,325.27 |
| 175 | $797,731.96 | $4,985.82 | $2,280.41 | $795,451.54 | $1,027,843.05 | $1,271,591.51 |
| 176 | $795,451.54 | $4,971.57 | $2,294.67 | $793,156.88 | $1,032,814.62 | $1,278,857.74 |
| 177 | $793,156.88 | $4,957.23 | $2,309.01 | $790,847.87 | $1,037,771.85 | $1,286,123.98 |
| 178 | $790,847.87 | $4,942.80 | $2,323.44 | $788,524.44 | $1,042,714.65 | $1,293,390.22 |
| 179 | $788,524.44 | $4,928.28 | $2,337.96 | $786,186.48 | $1,047,642.93 | $1,300,656.45 |
| 180 | $786,186.48 | $4,913.67 | $2,352.57 | $783,833.90 | $1,052,556.60 | $1,307,922.69 |
| 181 | $783,833.90 | $4,898.96 | $2,367.28 | $781,466.63 | $1,057,455.56 | $1,315,188.93 |
| 182 | $781,466.63 | $4,884.17 | $2,382.07 | $779,084.56 | $1,062,339.72 | $1,322,455.17 |
| 183 | $779,084.56 | $4,869.28 | $2,396.96 | $776,687.60 | $1,067,209.00 | $1,329,721.40 |
| 184 | $776,687.60 | $4,854.30 | $2,411.94 | $774,275.66 | $1,072,063.30 | $1,336,987.64 |
| 185 | $774,275.66 | $4,839.22 | $2,427.01 | $771,848.65 | $1,076,902.52 | $1,344,253.88 |
| 186 | $771,848.65 | $4,824.05 | $2,442.18 | $769,406.46 | $1,081,726.58 | $1,351,520.11 |
| 187 | $769,406.46 | $4,808.79 | $2,457.45 | $766,949.02 | $1,086,535.37 | $1,358,786.35 |
| 188 | $766,949.02 | $4,793.43 | $2,472.81 | $764,476.21 | $1,091,328.80 | $1,366,052.59 |
| 189 | $764,476.21 | $4,777.98 | $2,488.26 | $761,987.95 | $1,096,106.77 | $1,373,318.83 |
| 190 | $761,987.95 | $4,762.42 | $2,503.81 | $759,484.14 | $1,100,869.20 | $1,380,585.06 |
| 191 | $759,484.14 | $4,746.78 | $2,519.46 | $756,964.67 | $1,105,615.98 | $1,387,851.30 |
| 192 | $756,964.67 | $4,731.03 | $2,535.21 | $754,429.47 | $1,110,347.00 | $1,395,117.54 |
| 193 | $754,429.47 | $4,715.18 | $2,551.05 | $751,878.41 | $1,115,062.19 | $1,402,383.77 |
| 194 | $751,878.41 | $4,699.24 | $2,567.00 | $749,311.42 | $1,119,761.43 | $1,409,650.01 |
| 195 | $749,311.42 | $4,683.20 | $2,583.04 | $746,728.38 | $1,124,444.62 | $1,416,916.25 |
| 196 | $746,728.38 | $4,667.05 | $2,599.18 | $744,129.19 | $1,129,111.68 | $1,424,182.49 |
| 197 | $744,129.19 | $4,650.81 | $2,615.43 | $741,513.76 | $1,133,762.48 | $1,431,448.72 |
| 198 | $741,513.76 | $4,634.46 | $2,631.78 | $738,881.99 | $1,138,396.95 | $1,438,714.96 |
| 199 | $738,881.99 | $4,618.01 | $2,648.22 | $736,233.76 | $1,143,014.96 | $1,445,981.20 |
| 200 | $736,233.76 | $4,601.46 | $2,664.78 | $733,568.98 | $1,147,616.42 | $1,453,247.43 |
| 201 | $733,568.98 | $4,584.81 | $2,681.43 | $730,887.55 | $1,152,201.23 | $1,460,513.67 |
| 202 | $730,887.55 | $4,568.05 | $2,698.19 | $728,189.36 | $1,156,769.27 | $1,467,779.91 |
| 203 | $728,189.36 | $4,551.18 | $2,715.05 | $725,474.31 | $1,161,320.46 | $1,475,046.15 |
| 204 | $725,474.31 | $4,534.21 | $2,732.02 | $722,742.29 | $1,165,854.67 | $1,482,312.38 |
| 205 | $722,742.29 | $4,517.14 | $2,749.10 | $719,993.19 | $1,170,371.81 | $1,489,578.62 |
| 206 | $719,993.19 | $4,499.96 | $2,766.28 | $717,226.91 | $1,174,871.77 | $1,496,844.86 |
| 207 | $717,226.91 | $4,482.67 | $2,783.57 | $714,443.34 | $1,179,354.44 | $1,504,111.09 |
| 208 | $714,443.34 | $4,465.27 | $2,800.97 | $711,642.37 | $1,183,819.71 | $1,511,377.33 |
| 209 | $711,642.37 | $4,447.76 | $2,818.47 | $708,823.90 | $1,188,267.47 | $1,518,643.57 |
| 210 | $708,823.90 | $4,430.15 | $2,836.09 | $705,987.81 | $1,192,697.62 | $1,525,909.81 |
| 211 | $705,987.81 | $4,412.42 | $2,853.81 | $703,134.00 | $1,197,110.04 | $1,533,176.04 |
| 212 | $703,134.00 | $4,394.59 | $2,871.65 | $700,262.35 | $1,201,504.63 | $1,540,442.28 |
| 213 | $700,262.35 | $4,376.64 | $2,889.60 | $697,372.75 | $1,205,881.27 | $1,547,708.52 |
| 214 | $697,372.75 | $4,358.58 | $2,907.66 | $694,465.10 | $1,210,239.85 | $1,554,974.75 |
| 215 | $694,465.10 | $4,340.41 | $2,925.83 | $691,539.27 | $1,214,580.26 | $1,562,240.99 |
| 216 | $691,539.27 | $4,322.12 | $2,944.12 | $688,595.15 | $1,218,902.38 | $1,569,507.23 |
| 217 | $688,595.15 | $4,303.72 | $2,962.52 | $685,632.63 | $1,223,206.10 | $1,576,773.47 |
| 218 | $685,632.63 | $4,285.20 | $2,981.03 | $682,651.60 | $1,227,491.30 | $1,584,039.70 |
| 219 | $682,651.60 | $4,266.57 | $2,999.66 | $679,651.93 | $1,231,757.87 | $1,591,305.94 |
| 220 | $679,651.93 | $4,247.82 | $3,018.41 | $676,633.52 | $1,236,005.70 | $1,598,572.18 |
| 221 | $676,633.52 | $4,228.96 | $3,037.28 | $673,596.24 | $1,240,234.66 | $1,605,838.42 |
| 222 | $673,596.24 | $4,209.98 | $3,056.26 | $670,539.98 | $1,244,444.64 | $1,613,104.65 |
| 223 | $670,539.98 | $4,190.87 | $3,075.36 | $667,464.62 | $1,248,635.51 | $1,620,370.89 |
| 224 | $667,464.62 | $4,171.65 | $3,094.58 | $664,370.04 | $1,252,807.16 | $1,627,637.13 |
| 225 | $664,370.04 | $4,152.31 | $3,113.92 | $661,256.11 | $1,256,959.48 | $1,634,903.36 |
| 226 | $661,256.11 | $4,132.85 | $3,133.39 | $658,122.73 | $1,261,092.33 | $1,642,169.60 |
| 227 | $658,122.73 | $4,113.27 | $3,152.97 | $654,969.76 | $1,265,205.59 | $1,649,435.84 |
| 228 | $654,969.76 | $4,093.56 | $3,172.68 | $651,797.08 | $1,269,299.16 | $1,656,702.08 |
| 229 | $651,797.08 | $4,073.73 | $3,192.51 | $648,604.57 | $1,273,372.89 | $1,663,968.31 |
| 230 | $648,604.57 | $4,053.78 | $3,212.46 | $645,392.12 | $1,277,426.67 | $1,671,234.55 |
| 231 | $645,392.12 | $4,033.70 | $3,232.54 | $642,159.58 | $1,281,460.37 | $1,678,500.79 |
| 232 | $642,159.58 | $4,013.50 | $3,252.74 | $638,906.84 | $1,285,473.86 | $1,685,767.02 |
| 233 | $638,906.84 | $3,993.17 | $3,273.07 | $635,633.77 | $1,289,467.03 | $1,693,033.26 |
| 234 | $635,633.77 | $3,972.71 | $3,293.53 | $632,340.24 | $1,293,439.74 | $1,700,299.50 |
| 235 | $632,340.24 | $3,952.13 | $3,314.11 | $629,026.13 | $1,297,391.87 | $1,707,565.74 |
| 236 | $629,026.13 | $3,931.41 | $3,334.82 | $625,691.31 | $1,301,323.28 | $1,714,831.97 |
| 237 | $625,691.31 | $3,910.57 | $3,355.67 | $622,335.64 | $1,305,233.85 | $1,722,098.21 |
| 238 | $622,335.64 | $3,889.60 | $3,376.64 | $618,959.00 | $1,309,123.45 | $1,729,364.45 |
| 239 | $618,959.00 | $3,868.49 | $3,397.74 | $615,561.26 | $1,312,991.94 | $1,736,630.68 |
| 240 | $615,561.26 | $3,847.26 | $3,418.98 | $612,142.28 | $1,316,839.20 | $1,743,896.92 |
| 241 | $612,142.28 | $3,825.89 | $3,440.35 | $608,701.93 | $1,320,665.09 | $1,751,163.16 |
| 242 | $608,701.93 | $3,804.39 | $3,461.85 | $605,240.08 | $1,324,469.48 | $1,758,429.40 |
| 243 | $605,240.08 | $3,782.75 | $3,483.49 | $601,756.60 | $1,328,252.23 | $1,765,695.63 |
| 244 | $601,756.60 | $3,760.98 | $3,505.26 | $598,251.34 | $1,332,013.21 | $1,772,961.87 |
| 245 | $598,251.34 | $3,739.07 | $3,527.17 | $594,724.17 | $1,335,752.28 | $1,780,228.11 |
| 246 | $594,724.17 | $3,717.03 | $3,549.21 | $591,174.96 | $1,339,469.31 | $1,787,494.34 |
| 247 | $591,174.96 | $3,694.84 | $3,571.39 | $587,603.57 | $1,343,164.15 | $1,794,760.58 |
| 248 | $587,603.57 | $3,672.52 | $3,593.71 | $584,009.85 | $1,346,836.67 | $1,802,026.82 |
| 249 | $584,009.85 | $3,650.06 | $3,616.18 | $580,393.68 | $1,350,486.73 | $1,809,293.06 |
| 250 | $580,393.68 | $3,627.46 | $3,638.78 | $576,754.90 | $1,354,114.19 | $1,816,559.29 |
| 251 | $576,754.90 | $3,604.72 | $3,661.52 | $573,093.38 | $1,357,718.91 | $1,823,825.53 |
| 252 | $573,093.38 | $3,581.83 | $3,684.40 | $569,408.98 | $1,361,300.74 | $1,831,091.77 |
| 253 | $569,408.98 | $3,558.81 | $3,707.43 | $565,701.55 | $1,364,859.55 | $1,838,358.00 |
| 254 | $565,701.55 | $3,535.63 | $3,730.60 | $561,970.94 | $1,368,395.19 | $1,845,624.24 |
| 255 | $561,970.94 | $3,512.32 | $3,753.92 | $558,217.02 | $1,371,907.50 | $1,852,890.48 |
| 256 | $558,217.02 | $3,488.86 | $3,777.38 | $554,439.64 | $1,375,396.36 | $1,860,156.72 |
| 257 | $554,439.64 | $3,465.25 | $3,800.99 | $550,638.65 | $1,378,861.61 | $1,867,422.95 |
| 258 | $550,638.65 | $3,441.49 | $3,824.75 | $546,813.91 | $1,382,303.10 | $1,874,689.19 |
| 259 | $546,813.91 | $3,417.59 | $3,848.65 | $542,965.26 | $1,385,720.69 | $1,881,955.43 |
| 260 | $542,965.26 | $3,393.53 | $3,872.70 | $539,092.55 | $1,389,114.22 | $1,889,221.66 |
| 261 | $539,092.55 | $3,369.33 | $3,896.91 | $535,195.65 | $1,392,483.55 | $1,896,487.90 |
| 262 | $535,195.65 | $3,344.97 | $3,921.26 | $531,274.38 | $1,395,828.52 | $1,903,754.14 |
| 263 | $531,274.38 | $3,320.46 | $3,945.77 | $527,328.61 | $1,399,148.99 | $1,911,020.38 |
| 264 | $527,328.61 | $3,295.80 | $3,970.43 | $523,358.18 | $1,402,444.79 | $1,918,286.61 |
| 265 | $523,358.18 | $3,270.99 | $3,995.25 | $519,362.93 | $1,405,715.78 | $1,925,552.85 |
| 266 | $519,362.93 | $3,246.02 | $4,020.22 | $515,342.71 | $1,408,961.80 | $1,932,819.09 |
| 267 | $515,342.71 | $3,220.89 | $4,045.35 | $511,297.36 | $1,412,182.69 | $1,940,085.33 |
| 268 | $511,297.36 | $3,195.61 | $4,070.63 | $507,226.73 | $1,415,378.30 | $1,947,351.56 |
| 269 | $507,226.73 | $3,170.17 | $4,096.07 | $503,130.66 | $1,418,548.46 | $1,954,617.80 |
| 270 | $503,130.66 | $3,144.57 | $4,121.67 | $499,008.99 | $1,421,693.03 | $1,961,884.04 |
| 271 | $499,008.99 | $3,118.81 | $4,147.43 | $494,861.56 | $1,424,811.84 | $1,969,150.27 |
| 272 | $494,861.56 | $3,092.88 | $4,173.35 | $490,688.21 | $1,427,904.72 | $1,976,416.51 |
| 273 | $490,688.21 | $3,066.80 | $4,199.44 | $486,488.77 | $1,430,971.52 | $1,983,682.75 |
| 274 | $486,488.77 | $3,040.55 | $4,225.68 | $482,263.09 | $1,434,012.08 | $1,990,948.99 |
| 275 | $482,263.09 | $3,014.14 | $4,252.09 | $478,011.00 | $1,437,026.22 | $1,998,215.22 |
| 276 | $478,011.00 | $2,987.57 | $4,278.67 | $473,732.33 | $1,440,013.79 | $2,005,481.46 |
| 277 | $473,732.33 | $2,960.83 | $4,305.41 | $469,426.92 | $1,442,974.62 | $2,012,747.70 |
| 278 | $469,426.92 | $2,933.92 | $4,332.32 | $465,094.60 | $1,445,908.54 | $2,020,013.93 |
| 279 | $465,094.60 | $2,906.84 | $4,359.40 | $460,735.21 | $1,448,815.38 | $2,027,280.17 |
| 280 | $460,735.21 | $2,879.60 | $4,386.64 | $456,348.56 | $1,451,694.97 | $2,034,546.41 |
| 281 | $456,348.56 | $2,852.18 | $4,414.06 | $451,934.51 | $1,454,547.15 | $2,041,812.65 |
| 282 | $451,934.51 | $2,824.59 | $4,441.65 | $447,492.86 | $1,457,371.74 | $2,049,078.88 |
| 283 | $447,492.86 | $2,796.83 | $4,469.41 | $443,023.45 | $1,460,168.57 | $2,056,345.12 |
| 284 | $443,023.45 | $2,768.90 | $4,497.34 | $438,526.11 | $1,462,937.47 | $2,063,611.36 |
| 285 | $438,526.11 | $2,740.79 | $4,525.45 | $434,000.66 | $1,465,678.26 | $2,070,877.59 |
| 286 | $434,000.66 | $2,712.50 | $4,553.73 | $429,446.93 | $1,468,390.76 | $2,078,143.83 |
| 287 | $429,446.93 | $2,684.04 | $4,582.19 | $424,864.74 | $1,471,074.80 | $2,085,410.07 |
| 288 | $424,864.74 | $2,655.40 | $4,610.83 | $420,253.90 | $1,473,730.21 | $2,092,676.31 |
| 289 | $420,253.90 | $2,626.59 | $4,639.65 | $415,614.25 | $1,476,356.80 | $2,099,942.54 |
| 290 | $415,614.25 | $2,597.59 | $4,668.65 | $410,945.60 | $1,478,954.38 | $2,107,208.78 |
| 291 | $410,945.60 | $2,568.41 | $4,697.83 | $406,247.78 | $1,481,522.79 | $2,114,475.02 |
| 292 | $406,247.78 | $2,539.05 | $4,727.19 | $401,520.59 | $1,484,061.84 | $2,121,741.25 |
| 293 | $401,520.59 | $2,509.50 | $4,756.73 | $396,763.86 | $1,486,571.35 | $2,129,007.49 |
| 294 | $396,763.86 | $2,479.77 | $4,786.46 | $391,977.39 | $1,489,051.12 | $2,136,273.73 |
| 295 | $391,977.39 | $2,449.86 | $4,816.38 | $387,161.01 | $1,491,500.98 | $2,143,539.97 |
| 296 | $387,161.01 | $2,419.76 | $4,846.48 | $382,314.53 | $1,493,920.74 | $2,150,806.20 |
| 297 | $382,314.53 | $2,389.47 | $4,876.77 | $377,437.76 | $1,496,310.20 | $2,158,072.44 |
| 298 | $377,437.76 | $2,358.99 | $4,907.25 | $372,530.51 | $1,498,669.19 | $2,165,338.68 |
| 299 | $372,530.51 | $2,328.32 | $4,937.92 | $367,592.59 | $1,500,997.50 | $2,172,604.91 |
| 300 | $367,592.59 | $2,297.45 | $4,968.78 | $362,623.81 | $1,503,294.96 | $2,179,871.15 |
| 301 | $362,623.81 | $2,266.40 | $4,999.84 | $357,623.97 | $1,505,561.36 | $2,187,137.39 |
| 302 | $357,623.97 | $2,235.15 | $5,031.09 | $352,592.88 | $1,507,796.51 | $2,194,403.63 |
| 303 | $352,592.88 | $2,203.71 | $5,062.53 | $347,530.35 | $1,510,000.21 | $2,201,669.86 |
| 304 | $347,530.35 | $2,172.06 | $5,094.17 | $342,436.18 | $1,512,172.28 | $2,208,936.10 |
| 305 | $342,436.18 | $2,140.23 | $5,126.01 | $337,310.16 | $1,514,312.50 | $2,216,202.34 |
| 306 | $337,310.16 | $2,108.19 | $5,158.05 | $332,152.12 | $1,516,420.69 | $2,223,468.57 |
| 307 | $332,152.12 | $2,075.95 | $5,190.29 | $326,961.83 | $1,518,496.64 | $2,230,734.81 |
| 308 | $326,961.83 | $2,043.51 | $5,222.73 | $321,739.10 | $1,520,540.15 | $2,238,001.05 |
| 309 | $321,739.10 | $2,010.87 | $5,255.37 | $316,483.74 | $1,522,551.02 | $2,245,267.29 |
| 310 | $316,483.74 | $1,978.02 | $5,288.21 | $311,195.52 | $1,524,529.05 | $2,252,533.52 |
| 311 | $311,195.52 | $1,944.97 | $5,321.27 | $305,874.26 | $1,526,474.02 | $2,259,799.76 |
| 312 | $305,874.26 | $1,911.71 | $5,354.52 | $300,519.73 | $1,528,385.73 | $2,267,066.00 |
| 313 | $300,519.73 | $1,878.25 | $5,387.99 | $295,131.74 | $1,530,263.98 | $2,274,332.24 |
| 314 | $295,131.74 | $1,844.57 | $5,421.66 | $289,710.08 | $1,532,108.55 | $2,281,598.47 |
| 315 | $289,710.08 | $1,810.69 | $5,455.55 | $284,254.53 | $1,533,919.24 | $2,288,864.71 |
| 316 | $284,254.53 | $1,776.59 | $5,489.65 | $278,764.89 | $1,535,695.83 | $2,296,130.95 |
| 317 | $278,764.89 | $1,742.28 | $5,523.96 | $273,240.93 | $1,537,438.11 | $2,303,397.18 |
| 318 | $273,240.93 | $1,707.76 | $5,558.48 | $267,682.45 | $1,539,145.87 | $2,310,663.42 |
| 319 | $267,682.45 | $1,673.02 | $5,593.22 | $262,089.23 | $1,540,818.88 | $2,317,929.66 |
| 320 | $262,089.23 | $1,638.06 | $5,628.18 | $256,461.05 | $1,542,456.94 | $2,325,195.90 |
| 321 | $256,461.05 | $1,602.88 | $5,663.36 | $250,797.69 | $1,544,059.82 | $2,332,462.13 |
| 322 | $250,797.69 | $1,567.49 | $5,698.75 | $245,098.94 | $1,545,627.31 | $2,339,728.37 |
| 323 | $245,098.94 | $1,531.87 | $5,734.37 | $239,364.57 | $1,547,159.18 | $2,346,994.61 |
| 324 | $239,364.57 | $1,496.03 | $5,770.21 | $233,594.36 | $1,548,655.21 | $2,354,260.84 |
| 325 | $233,594.36 | $1,459.96 | $5,806.27 | $227,788.09 | $1,550,115.17 | $2,361,527.08 |
| 326 | $227,788.09 | $1,423.68 | $5,842.56 | $221,945.53 | $1,551,538.85 | $2,368,793.32 |
| 327 | $221,945.53 | $1,387.16 | $5,879.08 | $216,066.45 | $1,552,926.01 | $2,376,059.56 |
| 328 | $216,066.45 | $1,350.42 | $5,915.82 | $210,150.63 | $1,554,276.42 | $2,383,325.79 |
| 329 | $210,150.63 | $1,313.44 | $5,952.80 | $204,197.83 | $1,555,589.86 | $2,390,592.03 |
| 330 | $204,197.83 | $1,276.24 | $5,990.00 | $198,207.83 | $1,556,866.10 | $2,397,858.27 |
| 331 | $198,207.83 | $1,238.80 | $6,027.44 | $192,180.39 | $1,558,104.90 | $2,405,124.50 |
| 332 | $192,180.39 | $1,201.13 | $6,065.11 | $186,115.28 | $1,559,306.03 | $2,412,390.74 |
| 333 | $186,115.28 | $1,163.22 | $6,103.02 | $180,012.27 | $1,560,469.25 | $2,419,656.98 |
| 334 | $180,012.27 | $1,125.08 | $6,141.16 | $173,871.11 | $1,561,594.32 | $2,426,923.22 |
| 335 | $173,871.11 | $1,086.69 | $6,179.54 | $167,691.56 | $1,562,681.02 | $2,434,189.45 |
| 336 | $167,691.56 | $1,048.07 | $6,218.16 | $161,473.40 | $1,563,729.09 | $2,441,455.69 |
| 337 | $161,473.40 | $1,009.21 | $6,257.03 | $155,216.37 | $1,564,738.30 | $2,448,721.93 |
| 338 | $155,216.37 | $970.10 | $6,296.13 | $148,920.24 | $1,565,708.40 | $2,455,988.16 |
| 339 | $148,920.24 | $930.75 | $6,335.49 | $142,584.75 | $1,566,639.15 | $2,463,254.40 |
| 340 | $142,584.75 | $891.15 | $6,375.08 | $136,209.67 | $1,567,530.31 | $2,470,520.64 |
| 341 | $136,209.67 | $851.31 | $6,414.93 | $129,794.74 | $1,568,381.62 | $2,477,786.88 |
| 342 | $129,794.74 | $811.22 | $6,455.02 | $123,339.72 | $1,569,192.83 | $2,485,053.11 |
| 343 | $123,339.72 | $770.87 | $6,495.36 | $116,844.36 | $1,569,963.71 | $2,492,319.35 |
| 344 | $116,844.36 | $730.28 | $6,535.96 | $110,308.40 | $1,570,693.98 | $2,499,585.59 |
| 345 | $110,308.40 | $689.43 | $6,576.81 | $103,731.59 | $1,571,383.41 | $2,506,851.82 |
| 346 | $103,731.59 | $648.32 | $6,617.91 | $97,113.67 | $1,572,031.73 | $2,514,118.06 |
| 347 | $97,113.67 | $606.96 | $6,659.28 | $90,454.40 | $1,572,638.69 | $2,521,384.30 |
| 348 | $90,454.40 | $565.34 | $6,700.90 | $83,753.50 | $1,573,204.03 | $2,528,650.54 |
| 349 | $83,753.50 | $523.46 | $6,742.78 | $77,010.72 | $1,573,727.49 | $2,535,916.77 |
| 350 | $77,010.72 | $481.32 | $6,784.92 | $70,225.80 | $1,574,208.81 | $2,543,183.01 |
| 351 | $70,225.80 | $438.91 | $6,827.33 | $63,398.47 | $1,574,647.72 | $2,550,449.25 |
| 352 | $63,398.47 | $396.24 | $6,870.00 | $56,528.48 | $1,575,043.96 | $2,557,715.48 |
| 353 | $56,528.48 | $353.30 | $6,912.93 | $49,615.54 | $1,575,397.27 | $2,564,981.72 |
| 354 | $49,615.54 | $310.10 | $6,956.14 | $42,659.40 | $1,575,707.36 | $2,572,247.96 |
| 355 | $42,659.40 | $266.62 | $6,999.62 | $35,659.79 | $1,575,973.98 | $2,579,514.20 |
| 356 | $35,659.79 | $222.87 | $7,043.36 | $28,616.42 | $1,576,196.86 | $2,586,780.43 |
| 357 | $28,616.42 | $178.85 | $7,087.38 | $21,529.04 | $1,576,375.71 | $2,594,046.67 |
| 358 | $21,529.04 | $134.56 | $7,131.68 | $14,397.36 | $1,576,510.27 | $2,601,312.91 |
| 359 | $14,397.36 | $89.98 | $7,176.25 | $7,221.11 | $1,576,600.25 | $2,608,579.15 |
| 360 | $7,221.11 | $45.13 | $7,221.11 | $0.00 | $1,576,645.38 | $2,615,845.38 |