|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,040,000.00 | $6,175.00 | $831.67 | $1,039,168.33 | $6,175.00 | $7,006.67 |
| 2 | $1,039,168.33 | $6,170.06 | $836.61 | $1,038,331.72 | $12,345.06 | $14,013.35 |
| 3 | $1,038,331.72 | $6,165.09 | $841.58 | $1,037,490.14 | $18,510.16 | $21,020.02 |
| 4 | $1,037,490.14 | $6,160.10 | $846.57 | $1,036,643.56 | $24,670.25 | $28,026.69 |
| 5 | $1,036,643.56 | $6,155.07 | $851.60 | $1,035,791.96 | $30,825.33 | $35,033.36 |
| 6 | $1,035,791.96 | $6,150.01 | $856.66 | $1,034,935.30 | $36,975.34 | $42,040.04 |
| 7 | $1,034,935.30 | $6,144.93 | $861.74 | $1,034,073.56 | $43,120.27 | $49,046.71 |
| 8 | $1,034,073.56 | $6,139.81 | $866.86 | $1,033,206.70 | $49,260.08 | $56,053.38 |
| 9 | $1,033,206.70 | $6,134.66 | $872.01 | $1,032,334.69 | $55,394.75 | $63,060.05 |
| 10 | $1,032,334.69 | $6,129.49 | $877.19 | $1,031,457.51 | $61,524.23 | $70,066.73 |
| 11 | $1,031,457.51 | $6,124.28 | $882.39 | $1,030,575.11 | $67,648.51 | $77,073.40 |
| 12 | $1,030,575.11 | $6,119.04 | $887.63 | $1,029,687.48 | $73,767.55 | $84,080.07 |
| 13 | $1,029,687.48 | $6,113.77 | $892.90 | $1,028,794.58 | $79,881.32 | $91,086.74 |
| 14 | $1,028,794.58 | $6,108.47 | $898.20 | $1,027,896.37 | $85,989.79 | $98,093.42 |
| 15 | $1,027,896.37 | $6,103.13 | $903.54 | $1,026,992.83 | $92,092.92 | $105,100.09 |
| 16 | $1,026,992.83 | $6,097.77 | $908.90 | $1,026,083.93 | $98,190.69 | $112,106.76 |
| 17 | $1,026,083.93 | $6,092.37 | $914.30 | $1,025,169.63 | $104,283.07 | $119,113.43 |
| 18 | $1,025,169.63 | $6,086.94 | $919.73 | $1,024,249.90 | $110,370.01 | $126,120.11 |
| 19 | $1,024,249.90 | $6,081.48 | $925.19 | $1,023,324.71 | $116,451.49 | $133,126.78 |
| 20 | $1,023,324.71 | $6,075.99 | $930.68 | $1,022,394.03 | $122,527.49 | $140,133.45 |
| 21 | $1,022,394.03 | $6,070.46 | $936.21 | $1,021,457.82 | $128,597.95 | $147,140.13 |
| 22 | $1,021,457.82 | $6,064.91 | $941.77 | $1,020,516.06 | $134,662.86 | $154,146.80 |
| 23 | $1,020,516.06 | $6,059.31 | $947.36 | $1,019,568.70 | $140,722.17 | $161,153.47 |
| 24 | $1,019,568.70 | $6,053.69 | $952.98 | $1,018,615.72 | $146,775.86 | $168,160.14 |
| 25 | $1,018,615.72 | $6,048.03 | $958.64 | $1,017,657.07 | $152,823.89 | $175,166.82 |
| 26 | $1,017,657.07 | $6,042.34 | $964.33 | $1,016,692.74 | $158,866.23 | $182,173.49 |
| 27 | $1,016,692.74 | $6,036.61 | $970.06 | $1,015,722.68 | $164,902.84 | $189,180.16 |
| 28 | $1,015,722.68 | $6,030.85 | $975.82 | $1,014,746.86 | $170,933.69 | $196,186.83 |
| 29 | $1,014,746.86 | $6,025.06 | $981.61 | $1,013,765.25 | $176,958.75 | $203,193.51 |
| 30 | $1,013,765.25 | $6,019.23 | $987.44 | $1,012,777.81 | $182,977.99 | $210,200.18 |
| 31 | $1,012,777.81 | $6,013.37 | $993.30 | $1,011,784.50 | $188,991.35 | $217,206.85 |
| 32 | $1,011,784.50 | $6,007.47 | $999.20 | $1,010,785.30 | $194,998.82 | $224,213.52 |
| 33 | $1,010,785.30 | $6,001.54 | $1,005.13 | $1,009,780.16 | $201,000.36 | $231,220.20 |
| 34 | $1,009,780.16 | $5,995.57 | $1,011.10 | $1,008,769.06 | $206,995.93 | $238,226.87 |
| 35 | $1,008,769.06 | $5,989.57 | $1,017.11 | $1,007,751.96 | $212,985.50 | $245,233.54 |
| 36 | $1,007,751.96 | $5,983.53 | $1,023.15 | $1,006,728.81 | $218,969.03 | $252,240.22 |
| 37 | $1,006,728.81 | $5,977.45 | $1,029.22 | $1,005,699.59 | $224,946.48 | $259,246.89 |
| 38 | $1,005,699.59 | $5,971.34 | $1,035.33 | $1,004,664.26 | $230,917.82 | $266,253.56 |
| 39 | $1,004,664.26 | $5,965.19 | $1,041.48 | $1,003,622.78 | $236,883.01 | $273,260.23 |
| 40 | $1,003,622.78 | $5,959.01 | $1,047.66 | $1,002,575.12 | $242,842.02 | $280,266.91 |
| 41 | $1,002,575.12 | $5,952.79 | $1,053.88 | $1,001,521.23 | $248,794.81 | $287,273.58 |
| 42 | $1,001,521.23 | $5,946.53 | $1,060.14 | $1,000,461.09 | $254,741.35 | $294,280.25 |
| 43 | $1,000,461.09 | $5,940.24 | $1,066.43 | $999,394.66 | $260,681.58 | $301,286.92 |
| 44 | $999,394.66 | $5,933.91 | $1,072.77 | $998,321.89 | $266,615.49 | $308,293.60 |
| 45 | $998,321.89 | $5,927.54 | $1,079.14 | $997,242.76 | $272,543.03 | $315,300.27 |
| 46 | $997,242.76 | $5,921.13 | $1,085.54 | $996,157.21 | $278,464.15 | $322,306.94 |
| 47 | $996,157.21 | $5,914.68 | $1,091.99 | $995,065.22 | $284,378.84 | $329,313.61 |
| 48 | $995,065.22 | $5,908.20 | $1,098.47 | $993,966.75 | $290,287.04 | $336,320.29 |
| 49 | $993,966.75 | $5,901.68 | $1,105.00 | $992,861.76 | $296,188.71 | $343,326.96 |
| 50 | $992,861.76 | $5,895.12 | $1,111.56 | $991,750.20 | $302,083.83 | $350,333.63 |
| 51 | $991,750.20 | $5,888.52 | $1,118.16 | $990,632.04 | $307,972.35 | $357,340.30 |
| 52 | $990,632.04 | $5,881.88 | $1,124.79 | $989,507.25 | $313,854.23 | $364,346.98 |
| 53 | $989,507.25 | $5,875.20 | $1,131.47 | $988,375.78 | $319,729.43 | $371,353.65 |
| 54 | $988,375.78 | $5,868.48 | $1,138.19 | $987,237.58 | $325,597.91 | $378,360.32 |
| 55 | $987,237.58 | $5,861.72 | $1,144.95 | $986,092.63 | $331,459.63 | $385,367.00 |
| 56 | $986,092.63 | $5,854.93 | $1,151.75 | $984,940.89 | $337,314.55 | $392,373.67 |
| 57 | $984,940.89 | $5,848.09 | $1,158.59 | $983,782.30 | $343,162.64 | $399,380.34 |
| 58 | $983,782.30 | $5,841.21 | $1,165.47 | $982,616.84 | $349,003.85 | $406,387.01 |
| 59 | $982,616.84 | $5,834.29 | $1,172.39 | $981,444.45 | $354,838.14 | $413,393.69 |
| 60 | $981,444.45 | $5,827.33 | $1,179.35 | $980,265.10 | $360,665.46 | $420,400.36 |
| 61 | $980,265.10 | $5,820.32 | $1,186.35 | $979,078.76 | $366,485.79 | $427,407.03 |
| 62 | $979,078.76 | $5,813.28 | $1,193.39 | $977,885.36 | $372,299.07 | $434,413.70 |
| 63 | $977,885.36 | $5,806.19 | $1,200.48 | $976,684.88 | $378,105.26 | $441,420.38 |
| 64 | $976,684.88 | $5,799.07 | $1,207.61 | $975,477.28 | $383,904.33 | $448,427.05 |
| 65 | $975,477.28 | $5,791.90 | $1,214.78 | $974,262.50 | $389,696.22 | $455,433.72 |
| 66 | $974,262.50 | $5,784.68 | $1,221.99 | $973,040.51 | $395,480.91 | $462,440.39 |
| 67 | $973,040.51 | $5,777.43 | $1,229.24 | $971,811.27 | $401,258.34 | $469,447.07 |
| 68 | $971,811.27 | $5,770.13 | $1,236.54 | $970,574.73 | $407,028.46 | $476,453.74 |
| 69 | $970,574.73 | $5,762.79 | $1,243.89 | $969,330.84 | $412,791.25 | $483,460.41 |
| 70 | $969,330.84 | $5,755.40 | $1,251.27 | $968,079.57 | $418,546.65 | $490,467.08 |
| 71 | $968,079.57 | $5,747.97 | $1,258.70 | $966,820.87 | $424,294.63 | $497,473.76 |
| 72 | $966,820.87 | $5,740.50 | $1,266.17 | $965,554.70 | $430,035.13 | $504,480.43 |
| 73 | $965,554.70 | $5,732.98 | $1,273.69 | $964,281.00 | $435,768.11 | $511,487.10 |
| 74 | $964,281.00 | $5,725.42 | $1,281.25 | $962,999.75 | $441,493.52 | $518,493.78 |
| 75 | $962,999.75 | $5,717.81 | $1,288.86 | $961,710.89 | $447,211.34 | $525,500.45 |
| 76 | $961,710.89 | $5,710.16 | $1,296.51 | $960,414.37 | $452,921.49 | $532,507.12 |
| 77 | $960,414.37 | $5,702.46 | $1,304.21 | $959,110.16 | $458,623.95 | $539,513.79 |
| 78 | $959,110.16 | $5,694.72 | $1,311.96 | $957,798.21 | $464,318.67 | $546,520.47 |
| 79 | $957,798.21 | $5,686.93 | $1,319.75 | $956,478.46 | $470,005.60 | $553,527.14 |
| 80 | $956,478.46 | $5,679.09 | $1,327.58 | $955,150.88 | $475,684.69 | $560,533.81 |
| 81 | $955,150.88 | $5,671.21 | $1,335.46 | $953,815.41 | $481,355.90 | $567,540.48 |
| 82 | $953,815.41 | $5,663.28 | $1,343.39 | $952,472.02 | $487,019.18 | $574,547.16 |
| 83 | $952,472.02 | $5,655.30 | $1,351.37 | $951,120.65 | $492,674.48 | $581,553.83 |
| 84 | $951,120.65 | $5,647.28 | $1,359.39 | $949,761.26 | $498,321.76 | $588,560.50 |
| 85 | $949,761.26 | $5,639.21 | $1,367.47 | $948,393.79 | $503,960.97 | $595,567.17 |
| 86 | $948,393.79 | $5,631.09 | $1,375.58 | $947,018.21 | $509,592.05 | $602,573.85 |
| 87 | $947,018.21 | $5,622.92 | $1,383.75 | $945,634.45 | $515,214.97 | $609,580.52 |
| 88 | $945,634.45 | $5,614.70 | $1,391.97 | $944,242.49 | $520,829.68 | $616,587.19 |
| 89 | $944,242.49 | $5,606.44 | $1,400.23 | $942,842.25 | $526,436.12 | $623,593.87 |
| 90 | $942,842.25 | $5,598.13 | $1,408.55 | $941,433.71 | $532,034.24 | $630,600.54 |
| 91 | $941,433.71 | $5,589.76 | $1,416.91 | $940,016.80 | $537,624.01 | $637,607.21 |
| 92 | $940,016.80 | $5,581.35 | $1,425.32 | $938,591.47 | $543,205.36 | $644,613.88 |
| 93 | $938,591.47 | $5,572.89 | $1,433.79 | $937,157.69 | $548,778.24 | $651,620.56 |
| 94 | $937,157.69 | $5,564.37 | $1,442.30 | $935,715.39 | $554,342.62 | $658,627.23 |
| 95 | $935,715.39 | $5,555.81 | $1,450.86 | $934,264.53 | $559,898.43 | $665,633.90 |
| 96 | $934,264.53 | $5,547.20 | $1,459.48 | $932,805.05 | $565,445.62 | $672,640.57 |
| 97 | $932,805.05 | $5,538.53 | $1,468.14 | $931,336.91 | $570,984.15 | $679,647.25 |
| 98 | $931,336.91 | $5,529.81 | $1,476.86 | $929,860.05 | $576,513.97 | $686,653.92 |
| 99 | $929,860.05 | $5,521.04 | $1,485.63 | $928,374.42 | $582,035.01 | $693,660.59 |
| 100 | $928,374.42 | $5,512.22 | $1,494.45 | $926,879.97 | $587,547.23 | $700,667.26 |
| 101 | $926,879.97 | $5,503.35 | $1,503.32 | $925,376.65 | $593,050.58 | $707,673.94 |
| 102 | $925,376.65 | $5,494.42 | $1,512.25 | $923,864.40 | $598,545.01 | $714,680.61 |
| 103 | $923,864.40 | $5,485.44 | $1,521.23 | $922,343.17 | $604,030.45 | $721,687.28 |
| 104 | $922,343.17 | $5,476.41 | $1,530.26 | $920,812.91 | $609,506.86 | $728,693.95 |
| 105 | $920,812.91 | $5,467.33 | $1,539.35 | $919,273.56 | $614,974.19 | $735,700.63 |
| 106 | $919,273.56 | $5,458.19 | $1,548.49 | $917,725.08 | $620,432.38 | $742,707.30 |
| 107 | $917,725.08 | $5,448.99 | $1,557.68 | $916,167.40 | $625,881.37 | $749,713.97 |
| 108 | $916,167.40 | $5,439.74 | $1,566.93 | $914,600.47 | $631,321.11 | $756,720.65 |
| 109 | $914,600.47 | $5,430.44 | $1,576.23 | $913,024.24 | $636,751.55 | $763,727.32 |
| 110 | $913,024.24 | $5,421.08 | $1,585.59 | $911,438.65 | $642,172.64 | $770,733.99 |
| 111 | $911,438.65 | $5,411.67 | $1,595.01 | $909,843.64 | $647,584.30 | $777,740.66 |
| 112 | $909,843.64 | $5,402.20 | $1,604.48 | $908,239.16 | $652,986.50 | $784,747.34 |
| 113 | $908,239.16 | $5,392.67 | $1,614.00 | $906,625.16 | $658,379.17 | $791,754.01 |
| 114 | $906,625.16 | $5,383.09 | $1,623.59 | $905,001.57 | $663,762.26 | $798,760.68 |
| 115 | $905,001.57 | $5,373.45 | $1,633.23 | $903,368.35 | $669,135.70 | $805,767.35 |
| 116 | $903,368.35 | $5,363.75 | $1,642.92 | $901,725.43 | $674,499.45 | $812,774.03 |
| 117 | $901,725.43 | $5,353.99 | $1,652.68 | $900,072.75 | $679,853.45 | $819,780.70 |
| 118 | $900,072.75 | $5,344.18 | $1,662.49 | $898,410.26 | $685,197.63 | $826,787.37 |
| 119 | $898,410.26 | $5,334.31 | $1,672.36 | $896,737.90 | $690,531.94 | $833,794.04 |
| 120 | $896,737.90 | $5,324.38 | $1,682.29 | $895,055.60 | $695,856.32 | $840,800.72 |
| 121 | $895,055.60 | $5,314.39 | $1,692.28 | $893,363.32 | $701,170.71 | $847,807.39 |
| 122 | $893,363.32 | $5,304.34 | $1,702.33 | $891,661.00 | $706,475.06 | $854,814.06 |
| 123 | $891,661.00 | $5,294.24 | $1,712.44 | $889,948.56 | $711,769.30 | $861,820.74 |
| 124 | $889,948.56 | $5,284.07 | $1,722.60 | $888,225.96 | $717,053.37 | $868,827.41 |
| 125 | $888,225.96 | $5,273.84 | $1,732.83 | $886,493.13 | $722,327.21 | $875,834.08 |
| 126 | $886,493.13 | $5,263.55 | $1,743.12 | $884,750.01 | $727,590.76 | $882,840.75 |
| 127 | $884,750.01 | $5,253.20 | $1,753.47 | $882,996.54 | $732,843.96 | $889,847.43 |
| 128 | $882,996.54 | $5,242.79 | $1,763.88 | $881,232.66 | $738,086.76 | $896,854.10 |
| 129 | $881,232.66 | $5,232.32 | $1,774.35 | $879,458.30 | $743,319.07 | $903,860.77 |
| 130 | $879,458.30 | $5,221.78 | $1,784.89 | $877,673.41 | $748,540.86 | $910,867.44 |
| 131 | $877,673.41 | $5,211.19 | $1,795.49 | $875,877.93 | $753,752.04 | $917,874.12 |
| 132 | $875,877.93 | $5,200.53 | $1,806.15 | $874,071.78 | $758,952.57 | $924,880.79 |
| 133 | $874,071.78 | $5,189.80 | $1,816.87 | $872,254.91 | $764,142.37 | $931,887.46 |
| 134 | $872,254.91 | $5,179.01 | $1,827.66 | $870,427.25 | $769,321.38 | $938,894.13 |
| 135 | $870,427.25 | $5,168.16 | $1,838.51 | $868,588.74 | $774,489.55 | $945,900.81 |
| 136 | $868,588.74 | $5,157.25 | $1,849.43 | $866,739.31 | $779,646.79 | $952,907.48 |
| 137 | $866,739.31 | $5,146.26 | $1,860.41 | $864,878.90 | $784,793.06 | $959,914.15 |
| 138 | $864,878.90 | $5,135.22 | $1,871.45 | $863,007.45 | $789,928.27 | $966,920.82 |
| 139 | $863,007.45 | $5,124.11 | $1,882.57 | $861,124.88 | $795,052.38 | $973,927.50 |
| 140 | $861,124.88 | $5,112.93 | $1,893.74 | $859,231.14 | $800,165.31 | $980,934.17 |
| 141 | $859,231.14 | $5,101.68 | $1,904.99 | $857,326.15 | $805,266.99 | $987,940.84 |
| 142 | $857,326.15 | $5,090.37 | $1,916.30 | $855,409.85 | $810,357.37 | $994,947.52 |
| 143 | $855,409.85 | $5,079.00 | $1,927.68 | $853,482.18 | $815,436.36 | $1,001,954.19 |
| 144 | $853,482.18 | $5,067.55 | $1,939.12 | $851,543.05 | $820,503.92 | $1,008,960.86 |
| 145 | $851,543.05 | $5,056.04 | $1,950.64 | $849,592.42 | $825,559.95 | $1,015,967.53 |
| 146 | $849,592.42 | $5,044.45 | $1,962.22 | $847,630.20 | $830,604.41 | $1,022,974.21 |
| 147 | $847,630.20 | $5,032.80 | $1,973.87 | $845,656.33 | $835,637.21 | $1,029,980.88 |
| 148 | $845,656.33 | $5,021.08 | $1,985.59 | $843,670.74 | $840,658.30 | $1,036,987.55 |
| 149 | $843,670.74 | $5,009.30 | $1,997.38 | $841,673.37 | $845,667.59 | $1,043,994.22 |
| 150 | $841,673.37 | $4,997.44 | $2,009.24 | $839,664.13 | $850,665.03 | $1,051,000.90 |
| 151 | $839,664.13 | $4,985.51 | $2,021.17 | $837,642.96 | $855,650.53 | $1,058,007.57 |
| 152 | $837,642.96 | $4,973.51 | $2,033.17 | $835,609.80 | $860,624.04 | $1,065,014.24 |
| 153 | $835,609.80 | $4,961.43 | $2,045.24 | $833,564.56 | $865,585.47 | $1,072,020.91 |
| 154 | $833,564.56 | $4,949.29 | $2,057.38 | $831,507.17 | $870,534.76 | $1,079,027.59 |
| 155 | $831,507.17 | $4,937.07 | $2,069.60 | $829,437.57 | $875,471.83 | $1,086,034.26 |
| 156 | $829,437.57 | $4,924.79 | $2,081.89 | $827,355.69 | $880,396.62 | $1,093,040.93 |
| 157 | $827,355.69 | $4,912.42 | $2,094.25 | $825,261.44 | $885,309.04 | $1,100,047.60 |
| 158 | $825,261.44 | $4,899.99 | $2,106.68 | $823,154.76 | $890,209.03 | $1,107,054.28 |
| 159 | $823,154.76 | $4,887.48 | $2,119.19 | $821,035.57 | $895,096.52 | $1,114,060.95 |
| 160 | $821,035.57 | $4,874.90 | $2,131.77 | $818,903.79 | $899,971.41 | $1,121,067.62 |
| 161 | $818,903.79 | $4,862.24 | $2,144.43 | $816,759.36 | $904,833.66 | $1,128,074.30 |
| 162 | $816,759.36 | $4,849.51 | $2,157.16 | $814,602.20 | $909,683.16 | $1,135,080.97 |
| 163 | $814,602.20 | $4,836.70 | $2,169.97 | $812,432.22 | $914,519.86 | $1,142,087.64 |
| 164 | $812,432.22 | $4,823.82 | $2,182.86 | $810,249.37 | $919,343.68 | $1,149,094.31 |
| 165 | $810,249.37 | $4,810.86 | $2,195.82 | $808,053.55 | $924,154.54 | $1,156,100.99 |
| 166 | $808,053.55 | $4,797.82 | $2,208.85 | $805,844.70 | $928,952.35 | $1,163,107.66 |
| 167 | $805,844.70 | $4,784.70 | $2,221.97 | $803,622.73 | $933,737.06 | $1,170,114.33 |
| 168 | $803,622.73 | $4,771.51 | $2,235.16 | $801,387.56 | $938,508.57 | $1,177,121.00 |
| 169 | $801,387.56 | $4,758.24 | $2,248.43 | $799,139.13 | $943,266.81 | $1,184,127.68 |
| 170 | $799,139.13 | $4,744.89 | $2,261.78 | $796,877.35 | $948,011.69 | $1,191,134.35 |
| 171 | $796,877.35 | $4,731.46 | $2,275.21 | $794,602.13 | $952,743.15 | $1,198,141.02 |
| 172 | $794,602.13 | $4,717.95 | $2,288.72 | $792,313.41 | $957,461.10 | $1,205,147.69 |
| 173 | $792,313.41 | $4,704.36 | $2,302.31 | $790,011.10 | $962,165.46 | $1,212,154.37 |
| 174 | $790,011.10 | $4,690.69 | $2,315.98 | $787,695.12 | $966,856.16 | $1,219,161.04 |
| 175 | $787,695.12 | $4,676.94 | $2,329.73 | $785,365.38 | $971,533.10 | $1,226,167.71 |
| 176 | $785,365.38 | $4,663.11 | $2,343.57 | $783,021.82 | $976,196.20 | $1,233,174.39 |
| 177 | $783,021.82 | $4,649.19 | $2,357.48 | $780,664.34 | $980,845.39 | $1,240,181.06 |
| 178 | $780,664.34 | $4,635.19 | $2,371.48 | $778,292.86 | $985,480.59 | $1,247,187.73 |
| 179 | $778,292.86 | $4,621.11 | $2,385.56 | $775,907.30 | $990,101.70 | $1,254,194.40 |
| 180 | $775,907.30 | $4,606.95 | $2,399.72 | $773,507.58 | $994,708.65 | $1,261,201.08 |
| 181 | $773,507.58 | $4,592.70 | $2,413.97 | $771,093.61 | $999,301.35 | $1,268,207.75 |
| 182 | $771,093.61 | $4,578.37 | $2,428.30 | $768,665.30 | $1,003,879.72 | $1,275,214.42 |
| 183 | $768,665.30 | $4,563.95 | $2,442.72 | $766,222.58 | $1,008,443.67 | $1,282,221.09 |
| 184 | $766,222.58 | $4,549.45 | $2,457.23 | $763,765.35 | $1,012,993.12 | $1,289,227.77 |
| 185 | $763,765.35 | $4,534.86 | $2,471.82 | $761,293.54 | $1,017,527.98 | $1,296,234.44 |
| 186 | $761,293.54 | $4,520.18 | $2,486.49 | $758,807.04 | $1,022,048.16 | $1,303,241.11 |
| 187 | $758,807.04 | $4,505.42 | $2,501.26 | $756,305.79 | $1,026,553.57 | $1,310,247.78 |
| 188 | $756,305.79 | $4,490.57 | $2,516.11 | $753,789.68 | $1,031,044.14 | $1,317,254.46 |
| 189 | $753,789.68 | $4,475.63 | $2,531.05 | $751,258.63 | $1,035,519.76 | $1,324,261.13 |
| 190 | $751,258.63 | $4,460.60 | $2,546.07 | $748,712.56 | $1,039,980.36 | $1,331,267.80 |
| 191 | $748,712.56 | $4,445.48 | $2,561.19 | $746,151.37 | $1,044,425.84 | $1,338,274.47 |
| 192 | $746,151.37 | $4,430.27 | $2,576.40 | $743,574.97 | $1,048,856.12 | $1,345,281.15 |
| 193 | $743,574.97 | $4,414.98 | $2,591.70 | $740,983.27 | $1,053,271.09 | $1,352,287.82 |
| 194 | $740,983.27 | $4,399.59 | $2,607.08 | $738,376.19 | $1,057,670.68 | $1,359,294.49 |
| 195 | $738,376.19 | $4,384.11 | $2,622.56 | $735,753.63 | $1,062,054.79 | $1,366,301.17 |
| 196 | $735,753.63 | $4,368.54 | $2,638.14 | $733,115.49 | $1,066,423.33 | $1,373,307.84 |
| 197 | $733,115.49 | $4,352.87 | $2,653.80 | $730,461.69 | $1,070,776.20 | $1,380,314.51 |
| 198 | $730,461.69 | $4,337.12 | $2,669.56 | $727,792.13 | $1,075,113.32 | $1,387,321.18 |
| 199 | $727,792.13 | $4,321.27 | $2,685.41 | $725,106.73 | $1,079,434.58 | $1,394,327.86 |
| 200 | $725,106.73 | $4,305.32 | $2,701.35 | $722,405.38 | $1,083,739.90 | $1,401,334.53 |
| 201 | $722,405.38 | $4,289.28 | $2,717.39 | $719,687.98 | $1,088,029.19 | $1,408,341.20 |
| 202 | $719,687.98 | $4,273.15 | $2,733.53 | $716,954.46 | $1,092,302.33 | $1,415,347.87 |
| 203 | $716,954.46 | $4,256.92 | $2,749.76 | $714,204.70 | $1,096,559.25 | $1,422,354.55 |
| 204 | $714,204.70 | $4,240.59 | $2,766.08 | $711,438.62 | $1,100,799.84 | $1,429,361.22 |
| 205 | $711,438.62 | $4,224.17 | $2,782.51 | $708,656.12 | $1,105,024.01 | $1,436,367.89 |
| 206 | $708,656.12 | $4,207.65 | $2,799.03 | $705,857.09 | $1,109,231.65 | $1,443,374.56 |
| 207 | $705,857.09 | $4,191.03 | $2,815.65 | $703,041.44 | $1,113,422.68 | $1,450,381.24 |
| 208 | $703,041.44 | $4,174.31 | $2,832.36 | $700,209.08 | $1,117,596.99 | $1,457,387.91 |
| 209 | $700,209.08 | $4,157.49 | $2,849.18 | $697,359.90 | $1,121,754.48 | $1,464,394.58 |
| 210 | $697,359.90 | $4,140.57 | $2,866.10 | $694,493.80 | $1,125,895.05 | $1,471,401.25 |
| 211 | $694,493.80 | $4,123.56 | $2,883.12 | $691,610.68 | $1,130,018.61 | $1,478,407.93 |
| 212 | $691,610.68 | $4,106.44 | $2,900.23 | $688,710.45 | $1,134,125.05 | $1,485,414.60 |
| 213 | $688,710.45 | $4,089.22 | $2,917.45 | $685,792.99 | $1,138,214.27 | $1,492,421.27 |
| 214 | $685,792.99 | $4,071.90 | $2,934.78 | $682,858.22 | $1,142,286.16 | $1,499,427.95 |
| 215 | $682,858.22 | $4,054.47 | $2,952.20 | $679,906.02 | $1,146,340.63 | $1,506,434.62 |
| 216 | $679,906.02 | $4,036.94 | $2,969.73 | $676,936.29 | $1,150,377.58 | $1,513,441.29 |
| 217 | $676,936.29 | $4,019.31 | $2,987.36 | $673,948.92 | $1,154,396.89 | $1,520,447.96 |
| 218 | $673,948.92 | $4,001.57 | $3,005.10 | $670,943.82 | $1,158,398.46 | $1,527,454.64 |
| 219 | $670,943.82 | $3,983.73 | $3,022.94 | $667,920.88 | $1,162,382.19 | $1,534,461.31 |
| 220 | $667,920.88 | $3,965.78 | $3,040.89 | $664,879.99 | $1,166,347.97 | $1,541,467.98 |
| 221 | $664,879.99 | $3,947.72 | $3,058.95 | $661,821.04 | $1,170,295.69 | $1,548,474.65 |
| 222 | $661,821.04 | $3,929.56 | $3,077.11 | $658,743.93 | $1,174,225.25 | $1,555,481.33 |
| 223 | $658,743.93 | $3,911.29 | $3,095.38 | $655,648.55 | $1,178,136.55 | $1,562,488.00 |
| 224 | $655,648.55 | $3,892.91 | $3,113.76 | $652,534.79 | $1,182,029.46 | $1,569,494.67 |
| 225 | $652,534.79 | $3,874.43 | $3,132.25 | $649,402.54 | $1,185,903.88 | $1,576,501.34 |
| 226 | $649,402.54 | $3,855.83 | $3,150.85 | $646,251.69 | $1,189,759.71 | $1,583,508.02 |
| 227 | $646,251.69 | $3,837.12 | $3,169.55 | $643,082.14 | $1,193,596.83 | $1,590,514.69 |
| 228 | $643,082.14 | $3,818.30 | $3,188.37 | $639,893.77 | $1,197,415.13 | $1,597,521.36 |
| 229 | $639,893.77 | $3,799.37 | $3,207.30 | $636,686.47 | $1,201,214.50 | $1,604,528.04 |
| 230 | $636,686.47 | $3,780.33 | $3,226.35 | $633,460.12 | $1,204,994.83 | $1,611,534.71 |
| 231 | $633,460.12 | $3,761.17 | $3,245.50 | $630,214.62 | $1,208,756.00 | $1,618,541.38 |
| 232 | $630,214.62 | $3,741.90 | $3,264.77 | $626,949.84 | $1,212,497.90 | $1,625,548.05 |
| 233 | $626,949.84 | $3,722.51 | $3,284.16 | $623,665.68 | $1,216,220.41 | $1,632,554.73 |
| 234 | $623,665.68 | $3,703.02 | $3,303.66 | $620,362.03 | $1,219,923.43 | $1,639,561.40 |
| 235 | $620,362.03 | $3,683.40 | $3,323.27 | $617,038.75 | $1,223,606.82 | $1,646,568.07 |
| 236 | $617,038.75 | $3,663.67 | $3,343.01 | $613,695.75 | $1,227,270.49 | $1,653,574.74 |
| 237 | $613,695.75 | $3,643.82 | $3,362.85 | $610,332.89 | $1,230,914.31 | $1,660,581.42 |
| 238 | $610,332.89 | $3,623.85 | $3,382.82 | $606,950.07 | $1,234,538.16 | $1,667,588.09 |
| 239 | $606,950.07 | $3,603.77 | $3,402.91 | $603,547.17 | $1,238,141.93 | $1,674,594.76 |
| 240 | $603,547.17 | $3,583.56 | $3,423.11 | $600,124.06 | $1,241,725.49 | $1,681,601.43 |
| 241 | $600,124.06 | $3,563.24 | $3,443.44 | $596,680.62 | $1,245,288.73 | $1,688,608.11 |
| 242 | $596,680.62 | $3,542.79 | $3,463.88 | $593,216.74 | $1,248,831.52 | $1,695,614.78 |
| 243 | $593,216.74 | $3,522.22 | $3,484.45 | $589,732.29 | $1,252,353.74 | $1,702,621.45 |
| 244 | $589,732.29 | $3,501.54 | $3,505.14 | $586,227.15 | $1,255,855.28 | $1,709,628.12 |
| 245 | $586,227.15 | $3,480.72 | $3,525.95 | $582,701.20 | $1,259,336.00 | $1,716,634.80 |
| 246 | $582,701.20 | $3,459.79 | $3,546.88 | $579,154.32 | $1,262,795.79 | $1,723,641.47 |
| 247 | $579,154.32 | $3,438.73 | $3,567.94 | $575,586.38 | $1,266,234.52 | $1,730,648.14 |
| 248 | $575,586.38 | $3,417.54 | $3,589.13 | $571,997.25 | $1,269,652.06 | $1,737,654.82 |
| 249 | $571,997.25 | $3,396.23 | $3,610.44 | $568,386.81 | $1,273,048.30 | $1,744,661.49 |
| 250 | $568,386.81 | $3,374.80 | $3,631.88 | $564,754.93 | $1,276,423.09 | $1,751,668.16 |
| 251 | $564,754.93 | $3,353.23 | $3,653.44 | $561,101.49 | $1,279,776.33 | $1,758,674.83 |
| 252 | $561,101.49 | $3,331.54 | $3,675.13 | $557,426.36 | $1,283,107.87 | $1,765,681.51 |
| 253 | $557,426.36 | $3,309.72 | $3,696.95 | $553,729.41 | $1,286,417.58 | $1,772,688.18 |
| 254 | $553,729.41 | $3,287.77 | $3,718.90 | $550,010.50 | $1,289,705.35 | $1,779,694.85 |
| 255 | $550,010.50 | $3,265.69 | $3,740.99 | $546,269.52 | $1,292,971.04 | $1,786,701.52 |
| 256 | $546,269.52 | $3,243.48 | $3,763.20 | $542,506.32 | $1,296,214.52 | $1,793,708.20 |
| 257 | $542,506.32 | $3,221.13 | $3,785.54 | $538,720.78 | $1,299,435.65 | $1,800,714.87 |
| 258 | $538,720.78 | $3,198.65 | $3,808.02 | $534,912.76 | $1,302,634.30 | $1,807,721.54 |
| 259 | $534,912.76 | $3,176.04 | $3,830.63 | $531,082.13 | $1,305,810.35 | $1,814,728.21 |
| 260 | $531,082.13 | $3,153.30 | $3,853.37 | $527,228.76 | $1,308,963.65 | $1,821,734.89 |
| 261 | $527,228.76 | $3,130.42 | $3,876.25 | $523,352.51 | $1,312,094.07 | $1,828,741.56 |
| 262 | $523,352.51 | $3,107.41 | $3,899.27 | $519,453.24 | $1,315,201.47 | $1,835,748.23 |
| 263 | $519,453.24 | $3,084.25 | $3,922.42 | $515,530.82 | $1,318,285.73 | $1,842,754.90 |
| 264 | $515,530.82 | $3,060.96 | $3,945.71 | $511,585.11 | $1,321,346.69 | $1,849,761.58 |
| 265 | $511,585.11 | $3,037.54 | $3,969.14 | $507,615.98 | $1,324,384.23 | $1,856,768.25 |
| 266 | $507,615.98 | $3,013.97 | $3,992.70 | $503,623.27 | $1,327,398.20 | $1,863,774.92 |
| 267 | $503,623.27 | $2,990.26 | $4,016.41 | $499,606.86 | $1,330,388.46 | $1,870,781.60 |
| 268 | $499,606.86 | $2,966.42 | $4,040.26 | $495,566.61 | $1,333,354.88 | $1,877,788.27 |
| 269 | $495,566.61 | $2,942.43 | $4,064.25 | $491,502.36 | $1,336,297.30 | $1,884,794.94 |
| 270 | $491,502.36 | $2,918.30 | $4,088.38 | $487,413.98 | $1,339,215.60 | $1,891,801.61 |
| 271 | $487,413.98 | $2,894.02 | $4,112.65 | $483,301.33 | $1,342,109.62 | $1,898,808.29 |
| 272 | $483,301.33 | $2,869.60 | $4,137.07 | $479,164.26 | $1,344,979.22 | $1,905,814.96 |
| 273 | $479,164.26 | $2,845.04 | $4,161.63 | $475,002.63 | $1,347,824.26 | $1,912,821.63 |
| 274 | $475,002.63 | $2,820.33 | $4,186.34 | $470,816.28 | $1,350,644.59 | $1,919,828.30 |
| 275 | $470,816.28 | $2,795.47 | $4,211.20 | $466,605.08 | $1,353,440.06 | $1,926,834.98 |
| 276 | $466,605.08 | $2,770.47 | $4,236.20 | $462,368.88 | $1,356,210.52 | $1,933,841.65 |
| 277 | $462,368.88 | $2,745.32 | $4,261.36 | $458,107.52 | $1,358,955.84 | $1,940,848.32 |
| 278 | $458,107.52 | $2,720.01 | $4,286.66 | $453,820.86 | $1,361,675.85 | $1,947,854.99 |
| 279 | $453,820.86 | $2,694.56 | $4,312.11 | $449,508.75 | $1,364,370.41 | $1,954,861.67 |
| 280 | $449,508.75 | $2,668.96 | $4,337.71 | $445,171.03 | $1,367,039.37 | $1,961,868.34 |
| 281 | $445,171.03 | $2,643.20 | $4,363.47 | $440,807.56 | $1,369,682.58 | $1,968,875.01 |
| 282 | $440,807.56 | $2,617.29 | $4,389.38 | $436,418.19 | $1,372,299.87 | $1,975,881.69 |
| 283 | $436,418.19 | $2,591.23 | $4,415.44 | $432,002.75 | $1,374,891.10 | $1,982,888.36 |
| 284 | $432,002.75 | $2,565.02 | $4,441.66 | $427,561.09 | $1,377,456.12 | $1,989,895.03 |
| 285 | $427,561.09 | $2,538.64 | $4,468.03 | $423,093.06 | $1,379,994.76 | $1,996,901.70 |
| 286 | $423,093.06 | $2,512.12 | $4,494.56 | $418,598.50 | $1,382,506.88 | $2,003,908.38 |
| 287 | $418,598.50 | $2,485.43 | $4,521.24 | $414,077.26 | $1,384,992.31 | $2,010,915.05 |
| 288 | $414,077.26 | $2,458.58 | $4,548.09 | $409,529.17 | $1,387,450.89 | $2,017,921.72 |
| 289 | $409,529.17 | $2,431.58 | $4,575.09 | $404,954.08 | $1,389,882.47 | $2,024,928.39 |
| 290 | $404,954.08 | $2,404.41 | $4,602.26 | $400,351.82 | $1,392,286.89 | $2,031,935.07 |
| 291 | $400,351.82 | $2,377.09 | $4,629.58 | $395,722.24 | $1,394,663.97 | $2,038,941.74 |
| 292 | $395,722.24 | $2,349.60 | $4,657.07 | $391,065.16 | $1,397,013.58 | $2,045,948.41 |
| 293 | $391,065.16 | $2,321.95 | $4,684.72 | $386,380.44 | $1,399,335.52 | $2,052,955.08 |
| 294 | $386,380.44 | $2,294.13 | $4,712.54 | $381,667.90 | $1,401,629.66 | $2,059,961.76 |
| 295 | $381,667.90 | $2,266.15 | $4,740.52 | $376,927.38 | $1,403,895.81 | $2,066,968.43 |
| 296 | $376,927.38 | $2,238.01 | $4,768.67 | $372,158.72 | $1,406,133.82 | $2,073,975.10 |
| 297 | $372,158.72 | $2,209.69 | $4,796.98 | $367,361.74 | $1,408,343.51 | $2,080,981.77 |
| 298 | $367,361.74 | $2,181.21 | $4,825.46 | $362,536.27 | $1,410,524.72 | $2,087,988.45 |
| 299 | $362,536.27 | $2,152.56 | $4,854.11 | $357,682.16 | $1,412,677.28 | $2,094,995.12 |
| 300 | $357,682.16 | $2,123.74 | $4,882.93 | $352,799.22 | $1,414,801.02 | $2,102,001.79 |
| 301 | $352,799.22 | $2,094.75 | $4,911.93 | $347,887.30 | $1,416,895.76 | $2,109,008.47 |
| 302 | $347,887.30 | $2,065.58 | $4,941.09 | $342,946.21 | $1,418,961.34 | $2,116,015.14 |
| 303 | $342,946.21 | $2,036.24 | $4,970.43 | $337,975.78 | $1,420,997.59 | $2,123,021.81 |
| 304 | $337,975.78 | $2,006.73 | $4,999.94 | $332,975.83 | $1,423,004.32 | $2,130,028.48 |
| 305 | $332,975.83 | $1,977.04 | $5,029.63 | $327,946.21 | $1,424,981.36 | $2,137,035.16 |
| 306 | $327,946.21 | $1,947.18 | $5,059.49 | $322,886.71 | $1,426,928.54 | $2,144,041.83 |
| 307 | $322,886.71 | $1,917.14 | $5,089.53 | $317,797.18 | $1,428,845.68 | $2,151,048.50 |
| 308 | $317,797.18 | $1,886.92 | $5,119.75 | $312,677.43 | $1,430,732.60 | $2,158,055.17 |
| 309 | $312,677.43 | $1,856.52 | $5,150.15 | $307,527.28 | $1,432,589.13 | $2,165,061.85 |
| 310 | $307,527.28 | $1,825.94 | $5,180.73 | $302,346.55 | $1,434,415.07 | $2,172,068.52 |
| 311 | $302,346.55 | $1,795.18 | $5,211.49 | $297,135.06 | $1,436,210.25 | $2,179,075.19 |
| 312 | $297,135.06 | $1,764.24 | $5,242.43 | $291,892.63 | $1,437,974.49 | $2,186,081.86 |
| 313 | $291,892.63 | $1,733.11 | $5,273.56 | $286,619.07 | $1,439,707.60 | $2,193,088.54 |
| 314 | $286,619.07 | $1,701.80 | $5,304.87 | $281,314.19 | $1,441,409.40 | $2,200,095.21 |
| 315 | $281,314.19 | $1,670.30 | $5,336.37 | $275,977.82 | $1,443,079.71 | $2,207,101.88 |
| 316 | $275,977.82 | $1,638.62 | $5,368.05 | $270,609.77 | $1,444,718.33 | $2,214,108.55 |
| 317 | $270,609.77 | $1,606.75 | $5,399.93 | $265,209.84 | $1,446,325.07 | $2,221,115.23 |
| 318 | $265,209.84 | $1,574.68 | $5,431.99 | $259,777.85 | $1,447,899.75 | $2,228,121.90 |
| 319 | $259,777.85 | $1,542.43 | $5,464.24 | $254,313.61 | $1,449,442.19 | $2,235,128.57 |
| 320 | $254,313.61 | $1,509.99 | $5,496.69 | $248,816.93 | $1,450,952.17 | $2,242,135.25 |
| 321 | $248,816.93 | $1,477.35 | $5,529.32 | $243,287.60 | $1,452,429.52 | $2,249,141.92 |
| 322 | $243,287.60 | $1,444.52 | $5,562.15 | $237,725.45 | $1,453,874.04 | $2,256,148.59 |
| 323 | $237,725.45 | $1,411.49 | $5,595.18 | $232,130.27 | $1,455,285.54 | $2,263,155.26 |
| 324 | $232,130.27 | $1,378.27 | $5,628.40 | $226,501.88 | $1,456,663.81 | $2,270,161.94 |
| 325 | $226,501.88 | $1,344.85 | $5,661.82 | $220,840.06 | $1,458,008.67 | $2,277,168.61 |
| 326 | $220,840.06 | $1,311.24 | $5,695.43 | $215,144.62 | $1,459,319.90 | $2,284,175.28 |
| 327 | $215,144.62 | $1,277.42 | $5,729.25 | $209,415.37 | $1,460,597.33 | $2,291,181.95 |
| 328 | $209,415.37 | $1,243.40 | $5,763.27 | $203,652.10 | $1,461,840.73 | $2,298,188.63 |
| 329 | $203,652.10 | $1,209.18 | $5,797.49 | $197,854.61 | $1,463,049.91 | $2,305,195.30 |
| 330 | $197,854.61 | $1,174.76 | $5,831.91 | $192,022.70 | $1,464,224.68 | $2,312,201.97 |
| 331 | $192,022.70 | $1,140.13 | $5,866.54 | $186,156.17 | $1,465,364.81 | $2,319,208.64 |
| 332 | $186,156.17 | $1,105.30 | $5,901.37 | $180,254.80 | $1,466,470.11 | $2,326,215.32 |
| 333 | $180,254.80 | $1,070.26 | $5,936.41 | $174,318.39 | $1,467,540.38 | $2,333,221.99 |
| 334 | $174,318.39 | $1,035.02 | $5,971.66 | $168,346.73 | $1,468,575.39 | $2,340,228.66 |
| 335 | $168,346.73 | $999.56 | $6,007.11 | $162,339.61 | $1,469,574.95 | $2,347,235.34 |
| 336 | $162,339.61 | $963.89 | $6,042.78 | $156,296.83 | $1,470,538.84 | $2,354,242.01 |
| 337 | $156,296.83 | $928.01 | $6,078.66 | $150,218.17 | $1,471,466.85 | $2,361,248.68 |
| 338 | $150,218.17 | $891.92 | $6,114.75 | $144,103.42 | $1,472,358.77 | $2,368,255.35 |
| 339 | $144,103.42 | $855.61 | $6,151.06 | $137,952.36 | $1,473,214.39 | $2,375,262.03 |
| 340 | $137,952.36 | $819.09 | $6,187.58 | $131,764.78 | $1,474,033.48 | $2,382,268.70 |
| 341 | $131,764.78 | $782.35 | $6,224.32 | $125,540.46 | $1,474,815.83 | $2,389,275.37 |
| 342 | $125,540.46 | $745.40 | $6,261.28 | $119,279.19 | $1,475,561.23 | $2,396,282.04 |
| 343 | $119,279.19 | $708.22 | $6,298.45 | $112,980.73 | $1,476,269.45 | $2,403,288.72 |
| 344 | $112,980.73 | $670.82 | $6,335.85 | $106,644.88 | $1,476,940.27 | $2,410,295.39 |
| 345 | $106,644.88 | $633.20 | $6,373.47 | $100,271.42 | $1,477,573.48 | $2,417,302.06 |
| 346 | $100,271.42 | $595.36 | $6,411.31 | $93,860.10 | $1,478,168.84 | $2,424,308.73 |
| 347 | $93,860.10 | $557.29 | $6,449.38 | $87,410.73 | $1,478,726.13 | $2,431,315.41 |
| 348 | $87,410.73 | $519.00 | $6,487.67 | $80,923.05 | $1,479,245.13 | $2,438,322.08 |
| 349 | $80,923.05 | $480.48 | $6,526.19 | $74,396.86 | $1,479,725.61 | $2,445,328.75 |
| 350 | $74,396.86 | $441.73 | $6,564.94 | $67,831.92 | $1,480,167.35 | $2,452,335.42 |
| 351 | $67,831.92 | $402.75 | $6,603.92 | $61,228.00 | $1,480,570.10 | $2,459,342.10 |
| 352 | $61,228.00 | $363.54 | $6,643.13 | $54,584.87 | $1,480,933.64 | $2,466,348.77 |
| 353 | $54,584.87 | $324.10 | $6,682.57 | $47,902.29 | $1,481,257.74 | $2,473,355.44 |
| 354 | $47,902.29 | $284.42 | $6,722.25 | $41,180.04 | $1,481,542.16 | $2,480,362.12 |
| 355 | $41,180.04 | $244.51 | $6,762.17 | $34,417.88 | $1,481,786.66 | $2,487,368.79 |
| 356 | $34,417.88 | $204.36 | $6,802.32 | $27,615.56 | $1,481,991.02 | $2,494,375.46 |
| 357 | $27,615.56 | $163.97 | $6,842.71 | $20,772.85 | $1,482,154.99 | $2,501,382.13 |
| 358 | $20,772.85 | $123.34 | $6,883.33 | $13,889.52 | $1,482,278.33 | $2,508,388.81 |
| 359 | $13,889.52 | $82.47 | $6,924.20 | $6,965.32 | $1,482,360.79 | $2,515,395.48 |
| 360 | $6,965.32 | $41.36 | $6,965.32 | $-0.00 | $1,482,402.15 | $2,522,402.15 |