|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,045,000.00 | $6,640.10 | $756.34 | $1,044,243.66 | $6,640.10 | $7,396.44 |
| 2 | $1,044,243.66 | $6,635.30 | $761.15 | $1,043,482.51 | $13,275.40 | $14,792.89 |
| 3 | $1,043,482.51 | $6,630.46 | $765.98 | $1,042,716.53 | $19,905.86 | $22,189.33 |
| 4 | $1,042,716.53 | $6,625.59 | $770.85 | $1,041,945.68 | $26,531.46 | $29,585.78 |
| 5 | $1,041,945.68 | $6,620.70 | $775.75 | $1,041,169.93 | $33,152.16 | $36,982.22 |
| 6 | $1,041,169.93 | $6,615.77 | $780.68 | $1,040,389.25 | $39,767.92 | $44,378.67 |
| 7 | $1,040,389.25 | $6,610.81 | $785.64 | $1,039,603.62 | $46,378.73 | $51,775.11 |
| 8 | $1,039,603.62 | $6,605.81 | $790.63 | $1,038,812.99 | $52,984.54 | $59,171.56 |
| 9 | $1,038,812.99 | $6,600.79 | $795.65 | $1,038,017.33 | $59,585.33 | $66,568.00 |
| 10 | $1,038,017.33 | $6,595.74 | $800.71 | $1,037,216.62 | $66,181.07 | $73,964.45 |
| 11 | $1,037,216.62 | $6,590.65 | $805.80 | $1,036,410.83 | $72,771.72 | $81,360.89 |
| 12 | $1,036,410.83 | $6,585.53 | $810.92 | $1,035,599.91 | $79,357.24 | $88,757.34 |
| 13 | $1,035,599.91 | $6,580.37 | $816.07 | $1,034,783.84 | $85,937.62 | $96,153.78 |
| 14 | $1,034,783.84 | $6,575.19 | $821.26 | $1,033,962.58 | $92,512.81 | $103,550.23 |
| 15 | $1,033,962.58 | $6,569.97 | $826.47 | $1,033,136.11 | $99,082.78 | $110,946.67 |
| 16 | $1,033,136.11 | $6,564.72 | $831.73 | $1,032,304.38 | $105,647.50 | $118,343.11 |
| 17 | $1,032,304.38 | $6,559.43 | $837.01 | $1,031,467.37 | $112,206.93 | $125,739.56 |
| 18 | $1,031,467.37 | $6,554.12 | $842.33 | $1,030,625.04 | $118,761.05 | $133,136.00 |
| 19 | $1,030,625.04 | $6,548.76 | $847.68 | $1,029,777.36 | $125,309.81 | $140,532.45 |
| 20 | $1,029,777.36 | $6,543.38 | $853.07 | $1,028,924.29 | $131,853.19 | $147,928.89 |
| 21 | $1,028,924.29 | $6,537.96 | $858.49 | $1,028,065.81 | $138,391.14 | $155,325.34 |
| 22 | $1,028,065.81 | $6,532.50 | $863.94 | $1,027,201.86 | $144,923.65 | $162,721.78 |
| 23 | $1,027,201.86 | $6,527.01 | $869.43 | $1,026,332.43 | $151,450.66 | $170,118.23 |
| 24 | $1,026,332.43 | $6,521.49 | $874.96 | $1,025,457.47 | $157,972.14 | $177,514.67 |
| 25 | $1,025,457.47 | $6,515.93 | $880.52 | $1,024,576.96 | $164,488.07 | $184,911.12 |
| 26 | $1,024,576.96 | $6,510.33 | $886.11 | $1,023,690.84 | $170,998.40 | $192,307.56 |
| 27 | $1,023,690.84 | $6,504.70 | $891.74 | $1,022,799.10 | $177,503.11 | $199,704.01 |
| 28 | $1,022,799.10 | $6,499.04 | $897.41 | $1,021,901.69 | $184,002.14 | $207,100.45 |
| 29 | $1,021,901.69 | $6,493.33 | $903.11 | $1,020,998.58 | $190,495.48 | $214,496.89 |
| 30 | $1,020,998.58 | $6,487.60 | $908.85 | $1,020,089.73 | $196,983.07 | $221,893.34 |
| 31 | $1,020,089.73 | $6,481.82 | $914.62 | $1,019,175.11 | $203,464.89 | $229,289.78 |
| 32 | $1,019,175.11 | $6,476.01 | $920.44 | $1,018,254.67 | $209,940.90 | $236,686.23 |
| 33 | $1,018,254.67 | $6,470.16 | $926.28 | $1,017,328.39 | $216,411.06 | $244,082.67 |
| 34 | $1,017,328.39 | $6,464.27 | $932.17 | $1,016,396.22 | $222,875.33 | $251,479.12 |
| 35 | $1,016,396.22 | $6,458.35 | $938.09 | $1,015,458.12 | $229,333.69 | $258,875.56 |
| 36 | $1,015,458.12 | $6,452.39 | $944.05 | $1,014,514.07 | $235,786.08 | $266,272.01 |
| 37 | $1,014,514.07 | $6,446.39 | $950.05 | $1,013,564.02 | $242,232.47 | $273,668.45 |
| 38 | $1,013,564.02 | $6,440.35 | $956.09 | $1,012,607.93 | $248,672.82 | $281,064.90 |
| 39 | $1,012,607.93 | $6,434.28 | $962.17 | $1,011,645.76 | $255,107.10 | $288,461.34 |
| 40 | $1,011,645.76 | $6,428.17 | $968.28 | $1,010,677.48 | $261,535.27 | $295,857.79 |
| 41 | $1,010,677.48 | $6,422.01 | $974.43 | $1,009,703.05 | $267,957.28 | $303,254.23 |
| 42 | $1,009,703.05 | $6,415.82 | $980.62 | $1,008,722.43 | $274,373.10 | $310,650.68 |
| 43 | $1,008,722.43 | $6,409.59 | $986.85 | $1,007,735.57 | $280,782.69 | $318,047.12 |
| 44 | $1,007,735.57 | $6,403.32 | $993.12 | $1,006,742.45 | $287,186.01 | $325,443.56 |
| 45 | $1,006,742.45 | $6,397.01 | $999.44 | $1,005,743.01 | $293,583.02 | $332,840.01 |
| 46 | $1,005,743.01 | $6,390.66 | $1,005.79 | $1,004,737.23 | $299,973.68 | $340,236.45 |
| 47 | $1,004,737.23 | $6,384.27 | $1,012.18 | $1,003,725.05 | $306,357.95 | $347,632.90 |
| 48 | $1,003,725.05 | $6,377.84 | $1,018.61 | $1,002,706.44 | $312,735.78 | $355,029.34 |
| 49 | $1,002,706.44 | $6,371.36 | $1,025.08 | $1,001,681.36 | $319,107.15 | $362,425.79 |
| 50 | $1,001,681.36 | $6,364.85 | $1,031.59 | $1,000,649.77 | $325,472.00 | $369,822.23 |
| 51 | $1,000,649.77 | $6,358.30 | $1,038.15 | $999,611.62 | $331,830.29 | $377,218.68 |
| 52 | $999,611.62 | $6,351.70 | $1,044.75 | $998,566.87 | $338,181.99 | $384,615.12 |
| 53 | $998,566.87 | $6,345.06 | $1,051.38 | $997,515.49 | $344,527.05 | $392,011.57 |
| 54 | $997,515.49 | $6,338.38 | $1,058.06 | $996,457.42 | $350,865.43 | $399,408.01 |
| 55 | $996,457.42 | $6,331.66 | $1,064.79 | $995,392.63 | $357,197.09 | $406,804.46 |
| 56 | $995,392.63 | $6,324.89 | $1,071.55 | $994,321.08 | $363,521.98 | $414,200.90 |
| 57 | $994,321.08 | $6,318.08 | $1,078.36 | $993,242.72 | $369,840.06 | $421,597.35 |
| 58 | $993,242.72 | $6,311.23 | $1,085.21 | $992,157.50 | $376,151.29 | $428,993.79 |
| 59 | $992,157.50 | $6,304.33 | $1,092.11 | $991,065.39 | $382,455.63 | $436,390.23 |
| 60 | $991,065.39 | $6,297.39 | $1,099.05 | $989,966.34 | $388,753.02 | $443,786.68 |
| 61 | $989,966.34 | $6,290.41 | $1,106.03 | $988,860.31 | $395,043.43 | $451,183.12 |
| 62 | $988,860.31 | $6,283.38 | $1,113.06 | $987,747.25 | $401,326.81 | $458,579.57 |
| 63 | $987,747.25 | $6,276.31 | $1,120.13 | $986,627.11 | $407,603.12 | $465,976.01 |
| 64 | $986,627.11 | $6,269.19 | $1,127.25 | $985,499.86 | $413,872.32 | $473,372.46 |
| 65 | $985,499.86 | $6,262.03 | $1,134.41 | $984,365.45 | $420,134.35 | $480,768.90 |
| 66 | $984,365.45 | $6,254.82 | $1,141.62 | $983,223.82 | $426,389.17 | $488,165.35 |
| 67 | $983,223.82 | $6,247.57 | $1,148.88 | $982,074.95 | $432,636.74 | $495,561.79 |
| 68 | $982,074.95 | $6,240.27 | $1,156.18 | $980,918.77 | $438,877.01 | $502,958.24 |
| 69 | $980,918.77 | $6,232.92 | $1,163.52 | $979,755.25 | $445,109.93 | $510,354.68 |
| 70 | $979,755.25 | $6,225.53 | $1,170.92 | $978,584.33 | $451,335.46 | $517,751.13 |
| 71 | $978,584.33 | $6,218.09 | $1,178.36 | $977,405.97 | $457,553.54 | $525,147.57 |
| 72 | $977,405.97 | $6,210.60 | $1,185.84 | $976,220.13 | $463,764.14 | $532,544.01 |
| 73 | $976,220.13 | $6,203.07 | $1,193.38 | $975,026.75 | $469,967.21 | $539,940.46 |
| 74 | $975,026.75 | $6,195.48 | $1,200.96 | $973,825.79 | $476,162.69 | $547,336.90 |
| 75 | $973,825.79 | $6,187.85 | $1,208.59 | $972,617.19 | $482,350.54 | $554,733.35 |
| 76 | $972,617.19 | $6,180.17 | $1,216.27 | $971,400.92 | $488,530.72 | $562,129.79 |
| 77 | $971,400.92 | $6,172.44 | $1,224.00 | $970,176.92 | $494,703.16 | $569,526.24 |
| 78 | $970,176.92 | $6,164.67 | $1,231.78 | $968,945.14 | $500,867.82 | $576,922.68 |
| 79 | $968,945.14 | $6,156.84 | $1,239.61 | $967,705.54 | $507,024.66 | $584,319.13 |
| 80 | $967,705.54 | $6,148.96 | $1,247.48 | $966,458.05 | $513,173.63 | $591,715.57 |
| 81 | $966,458.05 | $6,141.04 | $1,255.41 | $965,202.64 | $519,314.66 | $599,112.02 |
| 82 | $965,202.64 | $6,133.06 | $1,263.39 | $963,939.26 | $525,447.72 | $606,508.46 |
| 83 | $963,939.26 | $6,125.03 | $1,271.41 | $962,667.84 | $531,572.75 | $613,904.91 |
| 84 | $962,667.84 | $6,116.95 | $1,279.49 | $961,388.35 | $537,689.70 | $621,301.35 |
| 85 | $961,388.35 | $6,108.82 | $1,287.62 | $960,100.73 | $543,798.52 | $628,697.80 |
| 86 | $960,100.73 | $6,100.64 | $1,295.80 | $958,804.92 | $549,899.16 | $636,094.24 |
| 87 | $958,804.92 | $6,092.41 | $1,304.04 | $957,500.89 | $555,991.57 | $643,490.68 |
| 88 | $957,500.89 | $6,084.12 | $1,312.32 | $956,188.56 | $562,075.69 | $650,887.13 |
| 89 | $956,188.56 | $6,075.78 | $1,320.66 | $954,867.90 | $568,151.47 | $658,283.57 |
| 90 | $954,867.90 | $6,067.39 | $1,329.05 | $953,538.84 | $574,218.86 | $665,680.02 |
| 91 | $953,538.84 | $6,058.94 | $1,337.50 | $952,201.34 | $580,277.81 | $673,076.46 |
| 92 | $952,201.34 | $6,050.45 | $1,346.00 | $950,855.35 | $586,328.25 | $680,472.91 |
| 93 | $950,855.35 | $6,041.89 | $1,354.55 | $949,500.79 | $592,370.15 | $687,869.35 |
| 94 | $949,500.79 | $6,033.29 | $1,363.16 | $948,137.64 | $598,403.43 | $695,265.80 |
| 95 | $948,137.64 | $6,024.62 | $1,371.82 | $946,765.82 | $604,428.06 | $702,662.24 |
| 96 | $946,765.82 | $6,015.91 | $1,380.54 | $945,385.28 | $610,443.96 | $710,058.69 |
| 97 | $945,385.28 | $6,007.14 | $1,389.31 | $943,995.97 | $616,451.10 | $717,455.13 |
| 98 | $943,995.97 | $5,998.31 | $1,398.14 | $942,597.83 | $622,449.41 | $724,851.58 |
| 99 | $942,597.83 | $5,989.42 | $1,407.02 | $941,190.81 | $628,438.83 | $732,248.02 |
| 100 | $941,190.81 | $5,980.48 | $1,415.96 | $939,774.85 | $634,419.32 | $739,644.46 |
| 101 | $939,774.85 | $5,971.49 | $1,424.96 | $938,349.89 | $640,390.80 | $747,040.91 |
| 102 | $938,349.89 | $5,962.43 | $1,434.01 | $936,915.88 | $646,353.23 | $754,437.35 |
| 103 | $936,915.88 | $5,953.32 | $1,443.13 | $935,472.75 | $652,306.55 | $761,833.80 |
| 104 | $935,472.75 | $5,944.15 | $1,452.29 | $934,020.46 | $658,250.70 | $769,230.24 |
| 105 | $934,020.46 | $5,934.92 | $1,461.52 | $932,558.94 | $664,185.62 | $776,626.69 |
| 106 | $932,558.94 | $5,925.63 | $1,470.81 | $931,088.13 | $670,111.26 | $784,023.13 |
| 107 | $931,088.13 | $5,916.29 | $1,480.16 | $929,607.97 | $676,027.55 | $791,419.58 |
| 108 | $929,607.97 | $5,906.88 | $1,489.56 | $928,118.41 | $681,934.43 | $798,816.02 |
| 109 | $928,118.41 | $5,897.42 | $1,499.03 | $926,619.38 | $687,831.85 | $806,212.47 |
| 110 | $926,619.38 | $5,887.89 | $1,508.55 | $925,110.83 | $693,719.74 | $813,608.91 |
| 111 | $925,110.83 | $5,878.31 | $1,518.14 | $923,592.70 | $699,598.05 | $821,005.36 |
| 112 | $923,592.70 | $5,868.66 | $1,527.78 | $922,064.91 | $705,466.72 | $828,401.80 |
| 113 | $922,064.91 | $5,858.95 | $1,537.49 | $920,527.42 | $711,325.67 | $835,798.25 |
| 114 | $920,527.42 | $5,849.18 | $1,547.26 | $918,980.16 | $717,174.85 | $843,194.69 |
| 115 | $918,980.16 | $5,839.35 | $1,557.09 | $917,423.07 | $723,014.21 | $850,591.13 |
| 116 | $917,423.07 | $5,829.46 | $1,566.99 | $915,856.09 | $728,843.67 | $857,987.58 |
| 117 | $915,856.09 | $5,819.50 | $1,576.94 | $914,279.14 | $734,663.17 | $865,384.02 |
| 118 | $914,279.14 | $5,809.48 | $1,586.96 | $912,692.18 | $740,472.65 | $872,780.47 |
| 119 | $912,692.18 | $5,799.40 | $1,597.05 | $911,095.14 | $746,272.05 | $880,176.91 |
| 120 | $911,095.14 | $5,789.25 | $1,607.19 | $909,487.94 | $752,061.30 | $887,573.36 |
| 121 | $909,487.94 | $5,779.04 | $1,617.41 | $907,870.53 | $757,840.34 | $894,969.80 |
| 122 | $907,870.53 | $5,768.76 | $1,627.68 | $906,242.85 | $763,609.10 | $902,366.25 |
| 123 | $906,242.85 | $5,758.42 | $1,638.03 | $904,604.82 | $769,367.52 | $909,762.69 |
| 124 | $904,604.82 | $5,748.01 | $1,648.43 | $902,956.39 | $775,115.53 | $917,159.14 |
| 125 | $902,956.39 | $5,737.54 | $1,658.91 | $901,297.48 | $780,853.06 | $924,555.58 |
| 126 | $901,297.48 | $5,726.99 | $1,669.45 | $899,628.03 | $786,580.06 | $931,952.03 |
| 127 | $899,628.03 | $5,716.39 | $1,680.06 | $897,947.97 | $792,296.44 | $939,348.47 |
| 128 | $897,947.97 | $5,705.71 | $1,690.73 | $896,257.24 | $798,002.15 | $946,744.92 |
| 129 | $896,257.24 | $5,694.97 | $1,701.48 | $894,555.76 | $803,697.12 | $954,141.36 |
| 130 | $894,555.76 | $5,684.16 | $1,712.29 | $892,843.47 | $809,381.28 | $961,537.80 |
| 131 | $892,843.47 | $5,673.28 | $1,723.17 | $891,120.30 | $815,054.55 | $968,934.25 |
| 132 | $891,120.30 | $5,662.33 | $1,734.12 | $889,386.19 | $820,716.88 | $976,330.69 |
| 133 | $889,386.19 | $5,651.31 | $1,745.14 | $887,641.05 | $826,368.19 | $983,727.14 |
| 134 | $887,641.05 | $5,640.22 | $1,756.23 | $885,884.82 | $832,008.41 | $991,123.58 |
| 135 | $885,884.82 | $5,629.06 | $1,767.38 | $884,117.44 | $837,637.47 | $998,520.03 |
| 136 | $884,117.44 | $5,617.83 | $1,778.62 | $882,338.82 | $843,255.30 | $1,005,916.47 |
| 137 | $882,338.82 | $5,606.53 | $1,789.92 | $880,548.91 | $848,861.83 | $1,013,312.92 |
| 138 | $880,548.91 | $5,595.15 | $1,801.29 | $878,747.62 | $854,456.98 | $1,020,709.36 |
| 139 | $878,747.62 | $5,583.71 | $1,812.74 | $876,934.88 | $860,040.69 | $1,028,105.81 |
| 140 | $876,934.88 | $5,572.19 | $1,824.25 | $875,110.63 | $865,612.88 | $1,035,502.25 |
| 141 | $875,110.63 | $5,560.60 | $1,835.85 | $873,274.78 | $871,173.48 | $1,042,898.70 |
| 142 | $873,274.78 | $5,548.93 | $1,847.51 | $871,427.27 | $876,722.41 | $1,050,295.14 |
| 143 | $871,427.27 | $5,537.19 | $1,859.25 | $869,568.02 | $882,259.61 | $1,057,691.58 |
| 144 | $869,568.02 | $5,525.38 | $1,871.06 | $867,696.96 | $887,784.99 | $1,065,088.03 |
| 145 | $867,696.96 | $5,513.49 | $1,882.95 | $865,814.00 | $893,298.48 | $1,072,484.47 |
| 146 | $865,814.00 | $5,501.53 | $1,894.92 | $863,919.08 | $898,800.00 | $1,079,880.92 |
| 147 | $863,919.08 | $5,489.49 | $1,906.96 | $862,012.13 | $904,289.49 | $1,087,277.36 |
| 148 | $862,012.13 | $5,477.37 | $1,919.08 | $860,093.05 | $909,766.86 | $1,094,673.81 |
| 149 | $860,093.05 | $5,465.17 | $1,931.27 | $858,161.78 | $915,232.03 | $1,102,070.25 |
| 150 | $858,161.78 | $5,452.90 | $1,943.54 | $856,218.24 | $920,684.94 | $1,109,466.70 |
| 151 | $856,218.24 | $5,440.55 | $1,955.89 | $854,262.35 | $926,125.49 | $1,116,863.14 |
| 152 | $854,262.35 | $5,428.13 | $1,968.32 | $852,294.03 | $931,553.61 | $1,124,259.59 |
| 153 | $852,294.03 | $5,415.62 | $1,980.83 | $850,313.20 | $936,969.23 | $1,131,656.03 |
| 154 | $850,313.20 | $5,403.03 | $1,993.41 | $848,319.79 | $942,372.26 | $1,139,052.48 |
| 155 | $848,319.79 | $5,390.37 | $2,006.08 | $846,313.71 | $947,762.63 | $1,146,448.92 |
| 156 | $846,313.71 | $5,377.62 | $2,018.83 | $844,294.88 | $953,140.25 | $1,153,845.37 |
| 157 | $844,294.88 | $5,364.79 | $2,031.65 | $842,263.23 | $958,505.04 | $1,161,241.81 |
| 158 | $842,263.23 | $5,351.88 | $2,044.56 | $840,218.66 | $963,856.92 | $1,168,638.25 |
| 159 | $840,218.66 | $5,338.89 | $2,057.56 | $838,161.11 | $969,195.81 | $1,176,034.70 |
| 160 | $838,161.11 | $5,325.82 | $2,070.63 | $836,090.48 | $974,521.62 | $1,183,431.14 |
| 161 | $836,090.48 | $5,312.66 | $2,083.79 | $834,006.69 | $979,834.28 | $1,190,827.59 |
| 162 | $834,006.69 | $5,299.42 | $2,097.03 | $831,909.67 | $985,133.70 | $1,198,224.03 |
| 163 | $831,909.67 | $5,286.09 | $2,110.35 | $829,799.31 | $990,419.79 | $1,205,620.48 |
| 164 | $829,799.31 | $5,272.68 | $2,123.76 | $827,675.55 | $995,692.48 | $1,213,016.92 |
| 165 | $827,675.55 | $5,259.19 | $2,137.26 | $825,538.30 | $1,000,951.66 | $1,220,413.37 |
| 166 | $825,538.30 | $5,245.61 | $2,150.84 | $823,387.46 | $1,006,197.27 | $1,227,809.81 |
| 167 | $823,387.46 | $5,231.94 | $2,164.50 | $821,222.96 | $1,011,429.21 | $1,235,206.26 |
| 168 | $821,222.96 | $5,218.19 | $2,178.26 | $819,044.70 | $1,016,647.40 | $1,242,602.70 |
| 169 | $819,044.70 | $5,204.35 | $2,192.10 | $816,852.60 | $1,021,851.75 | $1,249,999.15 |
| 170 | $816,852.60 | $5,190.42 | $2,206.03 | $814,646.57 | $1,027,042.16 | $1,257,395.59 |
| 171 | $814,646.57 | $5,176.40 | $2,220.04 | $812,426.53 | $1,032,218.56 | $1,264,792.04 |
| 172 | $812,426.53 | $5,162.29 | $2,234.15 | $810,192.38 | $1,037,380.86 | $1,272,188.48 |
| 173 | $810,192.38 | $5,148.10 | $2,248.35 | $807,944.03 | $1,042,528.96 | $1,279,584.92 |
| 174 | $807,944.03 | $5,133.81 | $2,262.63 | $805,681.40 | $1,047,662.77 | $1,286,981.37 |
| 175 | $805,681.40 | $5,119.43 | $2,277.01 | $803,404.39 | $1,052,782.20 | $1,294,377.81 |
| 176 | $803,404.39 | $5,104.97 | $2,291.48 | $801,112.91 | $1,057,887.17 | $1,301,774.26 |
| 177 | $801,112.91 | $5,090.40 | $2,306.04 | $798,806.87 | $1,062,977.57 | $1,309,170.70 |
| 178 | $798,806.87 | $5,075.75 | $2,320.69 | $796,486.18 | $1,068,053.32 | $1,316,567.15 |
| 179 | $796,486.18 | $5,061.01 | $2,335.44 | $794,150.74 | $1,073,114.33 | $1,323,963.59 |
| 180 | $794,150.74 | $5,046.17 | $2,350.28 | $791,800.46 | $1,078,160.49 | $1,331,360.04 |
| 181 | $791,800.46 | $5,031.23 | $2,365.21 | $789,435.25 | $1,083,191.73 | $1,338,756.48 |
| 182 | $789,435.25 | $5,016.20 | $2,380.24 | $787,055.00 | $1,088,207.93 | $1,346,152.93 |
| 183 | $787,055.00 | $5,001.08 | $2,395.37 | $784,659.64 | $1,093,209.01 | $1,353,549.37 |
| 184 | $784,659.64 | $4,985.86 | $2,410.59 | $782,249.05 | $1,098,194.87 | $1,360,945.82 |
| 185 | $782,249.05 | $4,970.54 | $2,425.90 | $779,823.15 | $1,103,165.41 | $1,368,342.26 |
| 186 | $779,823.15 | $4,955.13 | $2,441.32 | $777,381.83 | $1,108,120.53 | $1,375,738.70 |
| 187 | $777,381.83 | $4,939.61 | $2,456.83 | $774,925.00 | $1,113,060.15 | $1,383,135.15 |
| 188 | $774,925.00 | $4,924.00 | $2,472.44 | $772,452.56 | $1,117,984.15 | $1,390,531.59 |
| 189 | $772,452.56 | $4,908.29 | $2,488.15 | $769,964.40 | $1,122,892.44 | $1,397,928.04 |
| 190 | $769,964.40 | $4,892.48 | $2,503.96 | $767,460.44 | $1,127,784.92 | $1,405,324.48 |
| 191 | $767,460.44 | $4,876.57 | $2,519.87 | $764,940.57 | $1,132,661.50 | $1,412,720.93 |
| 192 | $764,940.57 | $4,860.56 | $2,535.88 | $762,404.68 | $1,137,522.06 | $1,420,117.37 |
| 193 | $762,404.68 | $4,844.45 | $2,552.00 | $759,852.69 | $1,142,366.50 | $1,427,513.82 |
| 194 | $759,852.69 | $4,828.23 | $2,568.21 | $757,284.47 | $1,147,194.73 | $1,434,910.26 |
| 195 | $757,284.47 | $4,811.91 | $2,584.53 | $754,699.94 | $1,152,006.64 | $1,442,306.71 |
| 196 | $754,699.94 | $4,795.49 | $2,600.96 | $752,098.98 | $1,156,802.13 | $1,449,703.15 |
| 197 | $752,098.98 | $4,778.96 | $2,617.48 | $749,481.50 | $1,161,581.10 | $1,457,099.60 |
| 198 | $749,481.50 | $4,762.33 | $2,634.11 | $746,847.39 | $1,166,343.43 | $1,464,496.04 |
| 199 | $746,847.39 | $4,745.59 | $2,650.85 | $744,196.53 | $1,171,089.02 | $1,471,892.49 |
| 200 | $744,196.53 | $4,728.75 | $2,667.70 | $741,528.84 | $1,175,817.77 | $1,479,288.93 |
| 201 | $741,528.84 | $4,711.80 | $2,684.65 | $738,844.19 | $1,180,529.57 | $1,486,685.37 |
| 202 | $738,844.19 | $4,694.74 | $2,701.71 | $736,142.49 | $1,185,224.31 | $1,494,081.82 |
| 203 | $736,142.49 | $4,677.57 | $2,718.87 | $733,423.61 | $1,189,901.88 | $1,501,478.26 |
| 204 | $733,423.61 | $4,660.30 | $2,736.15 | $730,687.46 | $1,194,562.17 | $1,508,874.71 |
| 205 | $730,687.46 | $4,642.91 | $2,753.53 | $727,933.93 | $1,199,205.08 | $1,516,271.15 |
| 206 | $727,933.93 | $4,625.41 | $2,771.03 | $725,162.90 | $1,203,830.50 | $1,523,667.60 |
| 207 | $725,162.90 | $4,607.81 | $2,788.64 | $722,374.26 | $1,208,438.30 | $1,531,064.04 |
| 208 | $722,374.26 | $4,590.09 | $2,806.36 | $719,567.90 | $1,213,028.39 | $1,538,460.49 |
| 209 | $719,567.90 | $4,572.25 | $2,824.19 | $716,743.71 | $1,217,600.64 | $1,545,856.93 |
| 210 | $716,743.71 | $4,554.31 | $2,842.14 | $713,901.58 | $1,222,154.95 | $1,553,253.38 |
| 211 | $713,901.58 | $4,536.25 | $2,860.20 | $711,041.38 | $1,226,691.20 | $1,560,649.82 |
| 212 | $711,041.38 | $4,518.08 | $2,878.37 | $708,163.01 | $1,231,209.28 | $1,568,046.27 |
| 213 | $708,163.01 | $4,499.79 | $2,896.66 | $705,266.35 | $1,235,709.06 | $1,575,442.71 |
| 214 | $705,266.35 | $4,481.38 | $2,915.06 | $702,351.29 | $1,240,190.44 | $1,582,839.15 |
| 215 | $702,351.29 | $4,462.86 | $2,933.59 | $699,417.70 | $1,244,653.30 | $1,590,235.60 |
| 216 | $699,417.70 | $4,444.22 | $2,952.23 | $696,465.47 | $1,249,097.52 | $1,597,632.04 |
| 217 | $696,465.47 | $4,425.46 | $2,970.99 | $693,494.49 | $1,253,522.97 | $1,605,028.49 |
| 218 | $693,494.49 | $4,406.58 | $2,989.87 | $690,504.62 | $1,257,929.55 | $1,612,424.93 |
| 219 | $690,504.62 | $4,387.58 | $3,008.86 | $687,495.76 | $1,262,317.14 | $1,619,821.38 |
| 220 | $687,495.76 | $4,368.46 | $3,027.98 | $684,467.78 | $1,266,685.60 | $1,627,217.82 |
| 221 | $684,467.78 | $4,349.22 | $3,047.22 | $681,420.55 | $1,271,034.82 | $1,634,614.27 |
| 222 | $681,420.55 | $4,329.86 | $3,066.58 | $678,353.97 | $1,275,364.68 | $1,642,010.71 |
| 223 | $678,353.97 | $4,310.37 | $3,086.07 | $675,267.90 | $1,279,675.05 | $1,649,407.16 |
| 224 | $675,267.90 | $4,290.76 | $3,105.68 | $672,162.22 | $1,283,965.82 | $1,656,803.60 |
| 225 | $672,162.22 | $4,271.03 | $3,125.41 | $669,036.80 | $1,288,236.85 | $1,664,200.05 |
| 226 | $669,036.80 | $4,251.17 | $3,145.27 | $665,891.53 | $1,292,488.02 | $1,671,596.49 |
| 227 | $665,891.53 | $4,231.19 | $3,165.26 | $662,726.27 | $1,296,719.21 | $1,678,992.94 |
| 228 | $662,726.27 | $4,211.07 | $3,185.37 | $659,540.90 | $1,300,930.28 | $1,686,389.38 |
| 229 | $659,540.90 | $4,190.83 | $3,205.61 | $656,335.29 | $1,305,121.11 | $1,693,785.82 |
| 230 | $656,335.29 | $4,170.46 | $3,225.98 | $653,109.31 | $1,309,291.58 | $1,701,182.27 |
| 231 | $653,109.31 | $4,149.97 | $3,246.48 | $649,862.83 | $1,313,441.54 | $1,708,578.71 |
| 232 | $649,862.83 | $4,129.34 | $3,267.11 | $646,595.72 | $1,317,570.88 | $1,715,975.16 |
| 233 | $646,595.72 | $4,108.58 | $3,287.87 | $643,307.85 | $1,321,679.46 | $1,723,371.60 |
| 234 | $643,307.85 | $4,087.69 | $3,308.76 | $639,999.09 | $1,325,767.14 | $1,730,768.05 |
| 235 | $639,999.09 | $4,066.66 | $3,329.78 | $636,669.31 | $1,329,833.80 | $1,738,164.49 |
| 236 | $636,669.31 | $4,045.50 | $3,350.94 | $633,318.37 | $1,333,879.31 | $1,745,560.94 |
| 237 | $633,318.37 | $4,024.21 | $3,372.23 | $629,946.13 | $1,337,903.52 | $1,752,957.38 |
| 238 | $629,946.13 | $4,002.78 | $3,393.66 | $626,552.47 | $1,341,906.30 | $1,760,353.83 |
| 239 | $626,552.47 | $3,981.22 | $3,415.23 | $623,137.25 | $1,345,887.52 | $1,767,750.27 |
| 240 | $623,137.25 | $3,959.52 | $3,436.93 | $619,700.32 | $1,349,847.03 | $1,775,146.72 |
| 241 | $619,700.32 | $3,937.68 | $3,458.77 | $616,241.55 | $1,353,784.71 | $1,782,543.16 |
| 242 | $616,241.55 | $3,915.70 | $3,480.74 | $612,760.81 | $1,357,700.42 | $1,789,939.61 |
| 243 | $612,760.81 | $3,893.58 | $3,502.86 | $609,257.95 | $1,361,594.00 | $1,797,336.05 |
| 244 | $609,257.95 | $3,871.33 | $3,525.12 | $605,732.83 | $1,365,465.33 | $1,804,732.49 |
| 245 | $605,732.83 | $3,848.93 | $3,547.52 | $602,185.31 | $1,369,314.25 | $1,812,128.94 |
| 246 | $602,185.31 | $3,826.39 | $3,570.06 | $598,615.26 | $1,373,140.64 | $1,819,525.38 |
| 247 | $598,615.26 | $3,803.70 | $3,592.74 | $595,022.51 | $1,376,944.34 | $1,826,921.83 |
| 248 | $595,022.51 | $3,780.87 | $3,615.57 | $591,406.94 | $1,380,725.21 | $1,834,318.27 |
| 249 | $591,406.94 | $3,757.90 | $3,638.55 | $587,768.39 | $1,384,483.11 | $1,841,714.72 |
| 250 | $587,768.39 | $3,734.78 | $3,661.67 | $584,106.73 | $1,388,217.89 | $1,849,111.16 |
| 251 | $584,106.73 | $3,711.51 | $3,684.93 | $580,421.79 | $1,391,929.40 | $1,856,507.61 |
| 252 | $580,421.79 | $3,688.10 | $3,708.35 | $576,713.45 | $1,395,617.50 | $1,863,904.05 |
| 253 | $576,713.45 | $3,664.53 | $3,731.91 | $572,981.54 | $1,399,282.03 | $1,871,300.50 |
| 254 | $572,981.54 | $3,640.82 | $3,755.62 | $569,225.91 | $1,402,922.85 | $1,878,696.94 |
| 255 | $569,225.91 | $3,616.96 | $3,779.49 | $565,446.42 | $1,406,539.81 | $1,886,093.39 |
| 256 | $565,446.42 | $3,592.94 | $3,803.50 | $561,642.92 | $1,410,132.75 | $1,893,489.83 |
| 257 | $561,642.92 | $3,568.77 | $3,827.67 | $557,815.25 | $1,413,701.52 | $1,900,886.27 |
| 258 | $557,815.25 | $3,544.45 | $3,851.99 | $553,963.25 | $1,417,245.97 | $1,908,282.72 |
| 259 | $553,963.25 | $3,519.97 | $3,876.47 | $550,086.78 | $1,420,765.95 | $1,915,679.16 |
| 260 | $550,086.78 | $3,495.34 | $3,901.10 | $546,185.68 | $1,424,261.29 | $1,923,075.61 |
| 261 | $546,185.68 | $3,470.55 | $3,925.89 | $542,259.79 | $1,427,731.85 | $1,930,472.05 |
| 262 | $542,259.79 | $3,445.61 | $3,950.84 | $538,308.96 | $1,431,177.45 | $1,937,868.50 |
| 263 | $538,308.96 | $3,420.50 | $3,975.94 | $534,333.02 | $1,434,597.96 | $1,945,264.94 |
| 264 | $534,333.02 | $3,395.24 | $4,001.20 | $530,331.81 | $1,437,993.20 | $1,952,661.39 |
| 265 | $530,331.81 | $3,369.82 | $4,026.63 | $526,305.18 | $1,441,363.02 | $1,960,057.83 |
| 266 | $526,305.18 | $3,344.23 | $4,052.21 | $522,252.97 | $1,444,707.25 | $1,967,454.28 |
| 267 | $522,252.97 | $3,318.48 | $4,077.96 | $518,175.01 | $1,448,025.73 | $1,974,850.72 |
| 268 | $518,175.01 | $3,292.57 | $4,103.87 | $514,071.13 | $1,451,318.30 | $1,982,247.17 |
| 269 | $514,071.13 | $3,266.49 | $4,129.95 | $509,941.18 | $1,454,584.79 | $1,989,643.61 |
| 270 | $509,941.18 | $3,240.25 | $4,156.19 | $505,784.99 | $1,457,825.05 | $1,997,040.06 |
| 271 | $505,784.99 | $3,213.84 | $4,182.60 | $501,602.39 | $1,461,038.89 | $2,004,436.50 |
| 272 | $501,602.39 | $3,187.27 | $4,209.18 | $497,393.21 | $1,464,226.15 | $2,011,832.94 |
| 273 | $497,393.21 | $3,160.52 | $4,235.93 | $493,157.28 | $1,467,386.67 | $2,019,229.39 |
| 274 | $493,157.28 | $3,133.60 | $4,262.84 | $488,894.44 | $1,470,520.28 | $2,026,625.83 |
| 275 | $488,894.44 | $3,106.52 | $4,289.93 | $484,604.51 | $1,473,626.79 | $2,034,022.28 |
| 276 | $484,604.51 | $3,079.26 | $4,317.19 | $480,287.33 | $1,476,706.05 | $2,041,418.72 |
| 277 | $480,287.33 | $3,051.83 | $4,344.62 | $475,942.71 | $1,479,757.88 | $2,048,815.17 |
| 278 | $475,942.71 | $3,024.22 | $4,372.23 | $471,570.48 | $1,482,782.10 | $2,056,211.61 |
| 279 | $471,570.48 | $2,996.44 | $4,400.01 | $467,170.48 | $1,485,778.53 | $2,063,608.06 |
| 280 | $467,170.48 | $2,968.48 | $4,427.97 | $462,742.51 | $1,488,747.01 | $2,071,004.50 |
| 281 | $462,742.51 | $2,940.34 | $4,456.10 | $458,286.41 | $1,491,687.35 | $2,078,400.95 |
| 282 | $458,286.41 | $2,912.03 | $4,484.42 | $453,801.99 | $1,494,599.38 | $2,085,797.39 |
| 283 | $453,801.99 | $2,883.53 | $4,512.91 | $449,289.08 | $1,497,482.92 | $2,093,193.84 |
| 284 | $449,289.08 | $2,854.86 | $4,541.59 | $444,747.49 | $1,500,337.77 | $2,100,590.28 |
| 285 | $444,747.49 | $2,826.00 | $4,570.44 | $440,177.05 | $1,503,163.77 | $2,107,986.73 |
| 286 | $440,177.05 | $2,796.96 | $4,599.49 | $435,577.56 | $1,505,960.73 | $2,115,383.17 |
| 287 | $435,577.56 | $2,767.73 | $4,628.71 | $430,948.85 | $1,508,728.46 | $2,122,779.61 |
| 288 | $430,948.85 | $2,738.32 | $4,658.12 | $426,290.73 | $1,511,466.79 | $2,130,176.06 |
| 289 | $426,290.73 | $2,708.72 | $4,687.72 | $421,603.00 | $1,514,175.51 | $2,137,572.50 |
| 290 | $421,603.00 | $2,678.94 | $4,717.51 | $416,885.50 | $1,516,854.44 | $2,144,968.95 |
| 291 | $416,885.50 | $2,648.96 | $4,747.48 | $412,138.01 | $1,519,503.40 | $2,152,365.39 |
| 292 | $412,138.01 | $2,618.79 | $4,777.65 | $407,360.36 | $1,522,122.20 | $2,159,761.84 |
| 293 | $407,360.36 | $2,588.44 | $4,808.01 | $402,552.35 | $1,524,710.63 | $2,167,158.28 |
| 294 | $402,552.35 | $2,557.88 | $4,838.56 | $397,713.79 | $1,527,268.52 | $2,174,554.73 |
| 295 | $397,713.79 | $2,527.14 | $4,869.30 | $392,844.49 | $1,529,795.66 | $2,181,951.17 |
| 296 | $392,844.49 | $2,496.20 | $4,900.25 | $387,944.24 | $1,532,291.86 | $2,189,347.62 |
| 297 | $387,944.24 | $2,465.06 | $4,931.38 | $383,012.86 | $1,534,756.92 | $2,196,744.06 |
| 298 | $383,012.86 | $2,433.73 | $4,962.72 | $378,050.14 | $1,537,190.65 | $2,204,140.51 |
| 299 | $378,050.14 | $2,402.19 | $4,994.25 | $373,055.89 | $1,539,592.84 | $2,211,536.95 |
| 300 | $373,055.89 | $2,370.46 | $5,025.99 | $368,029.90 | $1,541,963.30 | $2,218,933.39 |
| 301 | $368,029.90 | $2,338.52 | $5,057.92 | $362,971.98 | $1,544,301.82 | $2,226,329.84 |
| 302 | $362,971.98 | $2,306.38 | $5,090.06 | $357,881.92 | $1,546,608.21 | $2,233,726.28 |
| 303 | $357,881.92 | $2,274.04 | $5,122.40 | $352,759.52 | $1,548,882.25 | $2,241,122.73 |
| 304 | $352,759.52 | $2,241.49 | $5,154.95 | $347,604.57 | $1,551,123.74 | $2,248,519.17 |
| 305 | $347,604.57 | $2,208.74 | $5,187.71 | $342,416.86 | $1,553,332.48 | $2,255,915.62 |
| 306 | $342,416.86 | $2,175.77 | $5,220.67 | $337,196.19 | $1,555,508.25 | $2,263,312.06 |
| 307 | $337,196.19 | $2,142.60 | $5,253.84 | $331,942.35 | $1,557,650.85 | $2,270,708.51 |
| 308 | $331,942.35 | $2,109.22 | $5,287.23 | $326,655.12 | $1,559,760.07 | $2,278,104.95 |
| 309 | $326,655.12 | $2,075.62 | $5,320.82 | $321,334.29 | $1,561,835.69 | $2,285,501.40 |
| 310 | $321,334.29 | $2,041.81 | $5,354.63 | $315,979.66 | $1,563,877.50 | $2,292,897.84 |
| 311 | $315,979.66 | $2,007.79 | $5,388.66 | $310,591.00 | $1,565,885.29 | $2,300,294.29 |
| 312 | $310,591.00 | $1,973.55 | $5,422.90 | $305,168.11 | $1,567,858.84 | $2,307,690.73 |
| 313 | $305,168.11 | $1,939.09 | $5,457.36 | $299,710.75 | $1,569,797.93 | $2,315,087.18 |
| 314 | $299,710.75 | $1,904.41 | $5,492.03 | $294,218.72 | $1,571,702.34 | $2,322,483.62 |
| 315 | $294,218.72 | $1,869.51 | $5,526.93 | $288,691.79 | $1,573,571.85 | $2,329,880.06 |
| 316 | $288,691.79 | $1,834.40 | $5,562.05 | $283,129.74 | $1,575,406.25 | $2,337,276.51 |
| 317 | $283,129.74 | $1,799.05 | $5,597.39 | $277,532.35 | $1,577,205.30 | $2,344,672.95 |
| 318 | $277,532.35 | $1,763.49 | $5,632.96 | $271,899.39 | $1,578,968.79 | $2,352,069.40 |
| 319 | $271,899.39 | $1,727.69 | $5,668.75 | $266,230.64 | $1,580,696.48 | $2,359,465.84 |
| 320 | $266,230.64 | $1,691.67 | $5,704.77 | $260,525.87 | $1,582,388.16 | $2,366,862.29 |
| 321 | $260,525.87 | $1,655.42 | $5,741.02 | $254,784.85 | $1,584,043.58 | $2,374,258.73 |
| 322 | $254,784.85 | $1,618.95 | $5,777.50 | $249,007.35 | $1,585,662.53 | $2,381,655.18 |
| 323 | $249,007.35 | $1,582.23 | $5,814.21 | $243,193.14 | $1,587,244.76 | $2,389,051.62 |
| 324 | $243,193.14 | $1,545.29 | $5,851.15 | $237,341.98 | $1,588,790.05 | $2,396,448.07 |
| 325 | $237,341.98 | $1,508.11 | $5,888.33 | $231,453.65 | $1,590,298.16 | $2,403,844.51 |
| 326 | $231,453.65 | $1,470.70 | $5,925.75 | $225,527.90 | $1,591,768.86 | $2,411,240.96 |
| 327 | $225,527.90 | $1,433.04 | $5,963.40 | $219,564.50 | $1,593,201.90 | $2,418,637.40 |
| 328 | $219,564.50 | $1,395.15 | $6,001.30 | $213,563.20 | $1,594,597.05 | $2,426,033.85 |
| 329 | $213,563.20 | $1,357.02 | $6,039.43 | $207,523.77 | $1,595,954.06 | $2,433,430.29 |
| 330 | $207,523.77 | $1,318.64 | $6,077.80 | $201,445.97 | $1,597,272.71 | $2,440,826.73 |
| 331 | $201,445.97 | $1,280.02 | $6,116.42 | $195,329.55 | $1,598,552.73 | $2,448,223.18 |
| 332 | $195,329.55 | $1,241.16 | $6,155.29 | $189,174.26 | $1,599,793.88 | $2,455,619.62 |
| 333 | $189,174.26 | $1,202.04 | $6,194.40 | $182,979.86 | $1,600,995.93 | $2,463,016.07 |
| 334 | $182,979.86 | $1,162.68 | $6,233.76 | $176,746.10 | $1,602,158.61 | $2,470,412.51 |
| 335 | $176,746.10 | $1,123.07 | $6,273.37 | $170,472.73 | $1,603,281.69 | $2,477,808.96 |
| 336 | $170,472.73 | $1,083.21 | $6,313.23 | $164,159.50 | $1,604,364.90 | $2,485,205.40 |
| 337 | $164,159.50 | $1,043.10 | $6,353.35 | $157,806.15 | $1,605,408.00 | $2,492,601.85 |
| 338 | $157,806.15 | $1,002.73 | $6,393.72 | $151,412.43 | $1,606,410.72 | $2,499,998.29 |
| 339 | $151,412.43 | $962.10 | $6,434.34 | $144,978.09 | $1,607,372.82 | $2,507,394.74 |
| 340 | $144,978.09 | $921.21 | $6,475.23 | $138,502.86 | $1,608,294.04 | $2,514,791.18 |
| 341 | $138,502.86 | $880.07 | $6,516.37 | $131,986.48 | $1,609,174.11 | $2,522,187.63 |
| 342 | $131,986.48 | $838.66 | $6,557.78 | $125,428.70 | $1,610,012.77 | $2,529,584.07 |
| 343 | $125,428.70 | $796.99 | $6,599.45 | $118,829.25 | $1,610,809.77 | $2,536,980.51 |
| 344 | $118,829.25 | $755.06 | $6,641.38 | $112,187.87 | $1,611,564.83 | $2,544,376.96 |
| 345 | $112,187.87 | $712.86 | $6,683.58 | $105,504.28 | $1,612,277.69 | $2,551,773.40 |
| 346 | $105,504.28 | $670.39 | $6,726.05 | $98,778.23 | $1,612,948.08 | $2,559,169.85 |
| 347 | $98,778.23 | $627.65 | $6,768.79 | $92,009.44 | $1,613,575.73 | $2,566,566.29 |
| 348 | $92,009.44 | $584.64 | $6,811.80 | $85,197.64 | $1,614,160.38 | $2,573,962.74 |
| 349 | $85,197.64 | $541.36 | $6,855.08 | $78,342.55 | $1,614,701.74 | $2,581,359.18 |
| 350 | $78,342.55 | $497.80 | $6,898.64 | $71,443.91 | $1,615,199.54 | $2,588,755.63 |
| 351 | $71,443.91 | $453.97 | $6,942.48 | $64,501.43 | $1,615,653.50 | $2,596,152.07 |
| 352 | $64,501.43 | $409.85 | $6,986.59 | $57,514.84 | $1,616,063.36 | $2,603,548.52 |
| 353 | $57,514.84 | $365.46 | $7,030.99 | $50,483.85 | $1,616,428.82 | $2,610,944.96 |
| 354 | $50,483.85 | $320.78 | $7,075.66 | $43,408.19 | $1,616,749.60 | $2,618,341.41 |
| 355 | $43,408.19 | $275.82 | $7,120.62 | $36,287.57 | $1,617,025.42 | $2,625,737.85 |
| 356 | $36,287.57 | $230.58 | $7,165.87 | $29,121.70 | $1,617,256.00 | $2,633,134.30 |
| 357 | $29,121.70 | $185.04 | $7,211.40 | $21,910.30 | $1,617,441.04 | $2,640,530.74 |
| 358 | $21,910.30 | $139.22 | $7,257.22 | $14,653.08 | $1,617,580.26 | $2,647,927.18 |
| 359 | $14,653.08 | $93.11 | $7,303.34 | $7,349.74 | $1,617,673.37 | $2,655,323.63 |
| 360 | $7,349.74 | $46.70 | $7,349.74 | $-0.00 | $1,617,720.07 | $2,662,720.07 |