|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,050,000.00 | $6,234.38 | $839.67 | $1,049,160.33 | $6,234.38 | $7,074.04 |
| 2 | $1,049,160.33 | $6,229.39 | $844.66 | $1,048,315.68 | $12,463.76 | $14,148.09 |
| 3 | $1,048,315.68 | $6,224.37 | $849.67 | $1,047,466.01 | $18,688.14 | $21,222.13 |
| 4 | $1,047,466.01 | $6,219.33 | $854.72 | $1,046,611.29 | $24,907.47 | $28,296.18 |
| 5 | $1,046,611.29 | $6,214.25 | $859.79 | $1,045,751.50 | $31,121.72 | $35,370.22 |
| 6 | $1,045,751.50 | $6,209.15 | $864.89 | $1,044,886.61 | $37,330.87 | $42,444.27 |
| 7 | $1,044,886.61 | $6,204.01 | $870.03 | $1,044,016.58 | $43,534.89 | $49,518.31 |
| 8 | $1,044,016.58 | $6,198.85 | $875.20 | $1,043,141.38 | $49,733.73 | $56,592.36 |
| 9 | $1,043,141.38 | $6,193.65 | $880.39 | $1,042,260.99 | $55,927.39 | $63,666.40 |
| 10 | $1,042,260.99 | $6,188.42 | $885.62 | $1,041,375.37 | $62,115.81 | $70,740.44 |
| 11 | $1,041,375.37 | $6,183.17 | $890.88 | $1,040,484.49 | $68,298.98 | $77,814.49 |
| 12 | $1,040,484.49 | $6,177.88 | $896.17 | $1,039,588.32 | $74,476.85 | $84,888.53 |
| 13 | $1,039,588.32 | $6,172.56 | $901.49 | $1,038,686.83 | $80,649.41 | $91,962.58 |
| 14 | $1,038,686.83 | $6,167.20 | $906.84 | $1,037,779.99 | $86,816.61 | $99,036.62 |
| 15 | $1,037,779.99 | $6,161.82 | $912.23 | $1,036,867.76 | $92,978.43 | $106,110.67 |
| 16 | $1,036,867.76 | $6,156.40 | $917.64 | $1,035,950.12 | $99,134.83 | $113,184.71 |
| 17 | $1,035,950.12 | $6,150.95 | $923.09 | $1,035,027.03 | $105,285.79 | $120,258.76 |
| 18 | $1,035,027.03 | $6,145.47 | $928.57 | $1,034,098.46 | $111,431.26 | $127,332.80 |
| 19 | $1,034,098.46 | $6,139.96 | $934.08 | $1,033,164.38 | $117,571.22 | $134,406.85 |
| 20 | $1,033,164.38 | $6,134.41 | $939.63 | $1,032,224.74 | $123,705.63 | $141,480.89 |
| 21 | $1,032,224.74 | $6,128.83 | $945.21 | $1,031,279.53 | $129,834.47 | $148,554.93 |
| 22 | $1,031,279.53 | $6,123.22 | $950.82 | $1,030,328.71 | $135,957.69 | $155,628.98 |
| 23 | $1,030,328.71 | $6,117.58 | $956.47 | $1,029,372.24 | $142,075.27 | $162,703.02 |
| 24 | $1,029,372.24 | $6,111.90 | $962.15 | $1,028,410.10 | $148,187.17 | $169,777.07 |
| 25 | $1,028,410.10 | $6,106.18 | $967.86 | $1,027,442.24 | $154,293.35 | $176,851.11 |
| 26 | $1,027,442.24 | $6,100.44 | $973.61 | $1,026,468.63 | $160,393.79 | $183,925.16 |
| 27 | $1,026,468.63 | $6,094.66 | $979.39 | $1,025,489.24 | $166,488.45 | $190,999.20 |
| 28 | $1,025,489.24 | $6,088.84 | $985.20 | $1,024,504.04 | $172,577.29 | $198,073.25 |
| 29 | $1,024,504.04 | $6,082.99 | $991.05 | $1,023,512.99 | $178,660.28 | $205,147.29 |
| 30 | $1,023,512.99 | $6,077.11 | $996.94 | $1,022,516.05 | $184,737.39 | $212,221.33 |
| 31 | $1,022,516.05 | $6,071.19 | $1,002.86 | $1,021,513.20 | $190,808.58 | $219,295.38 |
| 32 | $1,021,513.20 | $6,065.23 | $1,008.81 | $1,020,504.39 | $196,873.81 | $226,369.42 |
| 33 | $1,020,504.39 | $6,059.24 | $1,014.80 | $1,019,489.59 | $202,933.06 | $233,443.47 |
| 34 | $1,019,489.59 | $6,053.22 | $1,020.83 | $1,018,468.76 | $208,986.28 | $240,517.51 |
| 35 | $1,018,468.76 | $6,047.16 | $1,026.89 | $1,017,441.88 | $215,033.44 | $247,591.56 |
| 36 | $1,017,441.88 | $6,041.06 | $1,032.98 | $1,016,408.89 | $221,074.50 | $254,665.60 |
| 37 | $1,016,408.89 | $6,034.93 | $1,039.12 | $1,015,369.78 | $227,109.42 | $261,739.65 |
| 38 | $1,015,369.78 | $6,028.76 | $1,045.29 | $1,014,324.49 | $233,138.18 | $268,813.69 |
| 39 | $1,014,324.49 | $6,022.55 | $1,051.49 | $1,013,273.00 | $239,160.73 | $275,887.74 |
| 40 | $1,013,273.00 | $6,016.31 | $1,057.74 | $1,012,215.26 | $245,177.04 | $282,961.78 |
| 41 | $1,012,215.26 | $6,010.03 | $1,064.02 | $1,011,151.25 | $251,187.07 | $290,035.82 |
| 42 | $1,011,151.25 | $6,003.71 | $1,070.33 | $1,010,080.91 | $257,190.78 | $297,109.87 |
| 43 | $1,010,080.91 | $5,997.36 | $1,076.69 | $1,009,004.22 | $263,188.14 | $304,183.91 |
| 44 | $1,009,004.22 | $5,990.96 | $1,083.08 | $1,007,921.14 | $269,179.10 | $311,257.96 |
| 45 | $1,007,921.14 | $5,984.53 | $1,089.51 | $1,006,831.63 | $275,163.63 | $318,332.00 |
| 46 | $1,006,831.63 | $5,978.06 | $1,095.98 | $1,005,735.65 | $281,141.69 | $325,406.05 |
| 47 | $1,005,735.65 | $5,971.56 | $1,102.49 | $1,004,633.16 | $287,113.25 | $332,480.09 |
| 48 | $1,004,633.16 | $5,965.01 | $1,109.04 | $1,003,524.12 | $293,078.26 | $339,554.14 |
| 49 | $1,003,524.12 | $5,958.42 | $1,115.62 | $1,002,408.50 | $299,036.68 | $346,628.18 |
| 50 | $1,002,408.50 | $5,951.80 | $1,122.24 | $1,001,286.26 | $304,988.48 | $353,702.22 |
| 51 | $1,001,286.26 | $5,945.14 | $1,128.91 | $1,000,157.35 | $310,933.62 | $360,776.27 |
| 52 | $1,000,157.35 | $5,938.43 | $1,135.61 | $999,021.74 | $316,872.06 | $367,850.31 |
| 53 | $999,021.74 | $5,931.69 | $1,142.35 | $997,879.39 | $322,803.75 | $374,924.36 |
| 54 | $997,879.39 | $5,924.91 | $1,149.14 | $996,730.25 | $328,728.66 | $381,998.40 |
| 55 | $996,730.25 | $5,918.09 | $1,155.96 | $995,574.29 | $334,646.74 | $389,072.45 |
| 56 | $995,574.29 | $5,911.22 | $1,162.82 | $994,411.47 | $340,557.96 | $396,146.49 |
| 57 | $994,411.47 | $5,904.32 | $1,169.73 | $993,241.75 | $346,462.28 | $403,220.54 |
| 58 | $993,241.75 | $5,897.37 | $1,176.67 | $992,065.07 | $352,359.65 | $410,294.58 |
| 59 | $992,065.07 | $5,890.39 | $1,183.66 | $990,881.42 | $358,250.04 | $417,368.63 |
| 60 | $990,881.42 | $5,883.36 | $1,190.69 | $989,690.73 | $364,133.40 | $424,442.67 |
| 61 | $989,690.73 | $5,876.29 | $1,197.76 | $988,492.97 | $370,009.69 | $431,516.71 |
| 62 | $988,492.97 | $5,869.18 | $1,204.87 | $987,288.11 | $375,878.87 | $438,590.76 |
| 63 | $987,288.11 | $5,862.02 | $1,212.02 | $986,076.09 | $381,740.89 | $445,664.80 |
| 64 | $986,076.09 | $5,854.83 | $1,219.22 | $984,856.87 | $387,595.72 | $452,738.85 |
| 65 | $984,856.87 | $5,847.59 | $1,226.46 | $983,630.41 | $393,443.30 | $459,812.89 |
| 66 | $983,630.41 | $5,840.31 | $1,233.74 | $982,396.67 | $399,283.61 | $466,886.94 |
| 67 | $982,396.67 | $5,832.98 | $1,241.06 | $981,155.61 | $405,116.59 | $473,960.98 |
| 68 | $981,155.61 | $5,825.61 | $1,248.43 | $979,907.17 | $410,942.20 | $481,035.03 |
| 69 | $979,907.17 | $5,818.20 | $1,255.85 | $978,651.33 | $416,760.40 | $488,109.07 |
| 70 | $978,651.33 | $5,810.74 | $1,263.30 | $977,388.03 | $422,571.14 | $495,183.11 |
| 71 | $977,388.03 | $5,803.24 | $1,270.80 | $976,117.22 | $428,374.38 | $502,257.16 |
| 72 | $976,117.22 | $5,795.70 | $1,278.35 | $974,838.88 | $434,170.08 | $509,331.20 |
| 73 | $974,838.88 | $5,788.11 | $1,285.94 | $973,552.94 | $439,958.18 | $516,405.25 |
| 74 | $973,552.94 | $5,780.47 | $1,293.57 | $972,259.36 | $445,738.66 | $523,479.29 |
| 75 | $972,259.36 | $5,772.79 | $1,301.25 | $970,958.11 | $451,511.44 | $530,553.34 |
| 76 | $970,958.11 | $5,765.06 | $1,308.98 | $969,649.13 | $457,276.51 | $537,627.38 |
| 77 | $969,649.13 | $5,757.29 | $1,316.75 | $968,332.37 | $463,033.80 | $544,701.43 |
| 78 | $968,332.37 | $5,749.47 | $1,324.57 | $967,007.80 | $468,783.27 | $551,775.47 |
| 79 | $967,007.80 | $5,741.61 | $1,332.44 | $965,675.37 | $474,524.88 | $558,849.52 |
| 80 | $965,675.37 | $5,733.70 | $1,340.35 | $964,335.02 | $480,258.58 | $565,923.56 |
| 81 | $964,335.02 | $5,725.74 | $1,348.31 | $962,986.72 | $485,984.32 | $572,997.60 |
| 82 | $962,986.72 | $5,717.73 | $1,356.31 | $961,630.40 | $491,702.05 | $580,071.65 |
| 83 | $961,630.40 | $5,709.68 | $1,364.36 | $960,266.04 | $497,411.73 | $587,145.69 |
| 84 | $960,266.04 | $5,701.58 | $1,372.46 | $958,893.58 | $503,113.31 | $594,219.74 |
| 85 | $958,893.58 | $5,693.43 | $1,380.61 | $957,512.96 | $508,806.74 | $601,293.78 |
| 86 | $957,512.96 | $5,685.23 | $1,388.81 | $956,124.15 | $514,491.98 | $608,367.83 |
| 87 | $956,124.15 | $5,676.99 | $1,397.06 | $954,727.09 | $520,168.96 | $615,441.87 |
| 88 | $954,727.09 | $5,668.69 | $1,405.35 | $953,321.74 | $525,837.66 | $622,515.92 |
| 89 | $953,321.74 | $5,660.35 | $1,413.70 | $951,908.04 | $531,498.00 | $629,589.96 |
| 90 | $951,908.04 | $5,651.95 | $1,422.09 | $950,485.95 | $537,149.96 | $636,664.00 |
| 91 | $950,485.95 | $5,643.51 | $1,430.53 | $949,055.42 | $542,793.47 | $643,738.05 |
| 92 | $949,055.42 | $5,635.02 | $1,439.03 | $947,616.39 | $548,428.49 | $650,812.09 |
| 93 | $947,616.39 | $5,626.47 | $1,447.57 | $946,168.82 | $554,054.96 | $657,886.14 |
| 94 | $946,168.82 | $5,617.88 | $1,456.17 | $944,712.65 | $559,672.83 | $664,960.18 |
| 95 | $944,712.65 | $5,609.23 | $1,464.81 | $943,247.84 | $565,282.07 | $672,034.23 |
| 96 | $943,247.84 | $5,600.53 | $1,473.51 | $941,774.33 | $570,882.60 | $679,108.27 |
| 97 | $941,774.33 | $5,591.79 | $1,482.26 | $940,292.07 | $576,474.39 | $686,182.32 |
| 98 | $940,292.07 | $5,582.98 | $1,491.06 | $938,801.01 | $582,057.37 | $693,256.36 |
| 99 | $938,801.01 | $5,574.13 | $1,499.91 | $937,301.10 | $587,631.50 | $700,330.40 |
| 100 | $937,301.10 | $5,565.23 | $1,508.82 | $935,792.28 | $593,196.73 | $707,404.45 |
| 101 | $935,792.28 | $5,556.27 | $1,517.78 | $934,274.50 | $598,752.99 | $714,478.49 |
| 102 | $934,274.50 | $5,547.25 | $1,526.79 | $932,747.71 | $604,300.25 | $721,552.54 |
| 103 | $932,747.71 | $5,538.19 | $1,535.85 | $931,211.85 | $609,838.44 | $728,626.58 |
| 104 | $931,211.85 | $5,529.07 | $1,544.97 | $929,666.88 | $615,367.51 | $735,700.63 |
| 105 | $929,666.88 | $5,519.90 | $1,554.15 | $928,112.73 | $620,887.40 | $742,774.67 |
| 106 | $928,112.73 | $5,510.67 | $1,563.38 | $926,549.36 | $626,398.07 | $749,848.72 |
| 107 | $926,549.36 | $5,501.39 | $1,572.66 | $924,976.70 | $631,899.46 | $756,922.76 |
| 108 | $924,976.70 | $5,492.05 | $1,582.00 | $923,394.70 | $637,391.51 | $763,996.81 |
| 109 | $923,394.70 | $5,482.66 | $1,591.39 | $921,803.32 | $642,874.17 | $771,070.85 |
| 110 | $921,803.32 | $5,473.21 | $1,600.84 | $920,202.48 | $648,347.37 | $778,144.89 |
| 111 | $920,202.48 | $5,463.70 | $1,610.34 | $918,592.14 | $653,811.07 | $785,218.94 |
| 112 | $918,592.14 | $5,454.14 | $1,619.90 | $916,972.23 | $659,265.22 | $792,292.98 |
| 113 | $916,972.23 | $5,444.52 | $1,629.52 | $915,342.71 | $664,709.74 | $799,367.03 |
| 114 | $915,342.71 | $5,434.85 | $1,639.20 | $913,703.51 | $670,144.59 | $806,441.07 |
| 115 | $913,703.51 | $5,425.11 | $1,648.93 | $912,054.58 | $675,569.70 | $813,515.12 |
| 116 | $912,054.58 | $5,415.32 | $1,658.72 | $910,395.86 | $680,985.02 | $820,589.16 |
| 117 | $910,395.86 | $5,405.48 | $1,668.57 | $908,727.29 | $686,390.50 | $827,663.21 |
| 118 | $908,727.29 | $5,395.57 | $1,678.48 | $907,048.82 | $691,786.07 | $834,737.25 |
| 119 | $907,048.82 | $5,385.60 | $1,688.44 | $905,360.38 | $697,171.67 | $841,811.29 |
| 120 | $905,360.38 | $5,375.58 | $1,698.47 | $903,661.91 | $702,547.25 | $848,885.34 |
| 121 | $903,661.91 | $5,365.49 | $1,708.55 | $901,953.36 | $707,912.74 | $855,959.38 |
| 122 | $901,953.36 | $5,355.35 | $1,718.70 | $900,234.66 | $713,268.09 | $863,033.43 |
| 123 | $900,234.66 | $5,345.14 | $1,728.90 | $898,505.76 | $718,613.23 | $870,107.47 |
| 124 | $898,505.76 | $5,334.88 | $1,739.17 | $896,766.59 | $723,948.11 | $877,181.52 |
| 125 | $896,766.59 | $5,324.55 | $1,749.49 | $895,017.10 | $729,272.66 | $884,255.56 |
| 126 | $895,017.10 | $5,314.16 | $1,759.88 | $893,257.22 | $734,586.83 | $891,329.61 |
| 127 | $893,257.22 | $5,303.71 | $1,770.33 | $891,486.89 | $739,890.54 | $898,403.65 |
| 128 | $891,486.89 | $5,293.20 | $1,780.84 | $889,706.05 | $745,183.74 | $905,477.70 |
| 129 | $889,706.05 | $5,282.63 | $1,791.41 | $887,914.63 | $750,466.37 | $912,551.74 |
| 130 | $887,914.63 | $5,271.99 | $1,802.05 | $886,112.58 | $755,738.37 | $919,625.78 |
| 131 | $886,112.58 | $5,261.29 | $1,812.75 | $884,299.83 | $760,999.66 | $926,699.83 |
| 132 | $884,299.83 | $5,250.53 | $1,823.51 | $882,476.32 | $766,250.19 | $933,773.87 |
| 133 | $882,476.32 | $5,239.70 | $1,834.34 | $880,641.98 | $771,489.89 | $940,847.92 |
| 134 | $880,641.98 | $5,228.81 | $1,845.23 | $878,796.74 | $776,718.70 | $947,921.96 |
| 135 | $878,796.74 | $5,217.86 | $1,856.19 | $876,940.55 | $781,936.56 | $954,996.01 |
| 136 | $876,940.55 | $5,206.83 | $1,867.21 | $875,073.34 | $787,143.39 | $962,070.05 |
| 137 | $875,073.34 | $5,195.75 | $1,878.30 | $873,195.05 | $792,339.14 | $969,144.10 |
| 138 | $873,195.05 | $5,184.60 | $1,889.45 | $871,305.60 | $797,523.74 | $976,218.14 |
| 139 | $871,305.60 | $5,173.38 | $1,900.67 | $869,404.93 | $802,697.12 | $983,292.18 |
| 140 | $869,404.93 | $5,162.09 | $1,911.95 | $867,492.98 | $807,859.21 | $990,366.23 |
| 141 | $867,492.98 | $5,150.74 | $1,923.30 | $865,569.67 | $813,009.95 | $997,440.27 |
| 142 | $865,569.67 | $5,139.32 | $1,934.72 | $863,634.95 | $818,149.27 | $1,004,514.32 |
| 143 | $863,634.95 | $5,127.83 | $1,946.21 | $861,688.74 | $823,277.10 | $1,011,588.36 |
| 144 | $861,688.74 | $5,116.28 | $1,957.77 | $859,730.97 | $828,393.38 | $1,018,662.41 |
| 145 | $859,730.97 | $5,104.65 | $1,969.39 | $857,761.58 | $833,498.03 | $1,025,736.45 |
| 146 | $857,761.58 | $5,092.96 | $1,981.09 | $855,780.49 | $838,590.99 | $1,032,810.50 |
| 147 | $855,780.49 | $5,081.20 | $1,992.85 | $853,787.64 | $843,672.18 | $1,039,884.54 |
| 148 | $853,787.64 | $5,069.36 | $2,004.68 | $851,782.96 | $848,741.55 | $1,046,958.59 |
| 149 | $851,782.96 | $5,057.46 | $2,016.58 | $849,766.38 | $853,799.01 | $1,054,032.63 |
| 150 | $849,766.38 | $5,045.49 | $2,028.56 | $847,737.82 | $858,844.50 | $1,061,106.67 |
| 151 | $847,737.82 | $5,033.44 | $2,040.60 | $845,697.22 | $863,877.94 | $1,068,180.72 |
| 152 | $845,697.22 | $5,021.33 | $2,052.72 | $843,644.51 | $868,899.27 | $1,075,254.76 |
| 153 | $843,644.51 | $5,009.14 | $2,064.91 | $841,579.60 | $873,908.41 | $1,082,328.81 |
| 154 | $841,579.60 | $4,996.88 | $2,077.17 | $839,502.43 | $878,905.29 | $1,089,402.85 |
| 155 | $839,502.43 | $4,984.55 | $2,089.50 | $837,412.94 | $883,889.83 | $1,096,476.90 |
| 156 | $837,412.94 | $4,972.14 | $2,101.91 | $835,311.03 | $888,861.97 | $1,103,550.94 |
| 157 | $835,311.03 | $4,959.66 | $2,114.39 | $833,196.65 | $893,821.63 | $1,110,624.99 |
| 158 | $833,196.65 | $4,947.11 | $2,126.94 | $831,069.71 | $898,768.74 | $1,117,699.03 |
| 159 | $831,069.71 | $4,934.48 | $2,139.57 | $828,930.14 | $903,703.21 | $1,124,773.07 |
| 160 | $828,930.14 | $4,921.77 | $2,152.27 | $826,777.87 | $908,624.99 | $1,131,847.12 |
| 161 | $826,777.87 | $4,908.99 | $2,165.05 | $824,612.82 | $913,533.98 | $1,138,921.16 |
| 162 | $824,612.82 | $4,896.14 | $2,177.91 | $822,434.91 | $918,430.12 | $1,145,995.21 |
| 163 | $822,434.91 | $4,883.21 | $2,190.84 | $820,244.07 | $923,313.32 | $1,153,069.25 |
| 164 | $820,244.07 | $4,870.20 | $2,203.85 | $818,040.23 | $928,183.52 | $1,160,143.30 |
| 165 | $818,040.23 | $4,857.11 | $2,216.93 | $815,823.30 | $933,040.64 | $1,167,217.34 |
| 166 | $815,823.30 | $4,843.95 | $2,230.09 | $813,593.20 | $937,884.59 | $1,174,291.39 |
| 167 | $813,593.20 | $4,830.71 | $2,243.33 | $811,349.87 | $942,715.30 | $1,181,365.43 |
| 168 | $811,349.87 | $4,817.39 | $2,256.65 | $809,093.21 | $947,532.69 | $1,188,439.48 |
| 169 | $809,093.21 | $4,803.99 | $2,270.05 | $806,823.16 | $952,336.68 | $1,195,513.52 |
| 170 | $806,823.16 | $4,790.51 | $2,283.53 | $804,539.63 | $957,127.19 | $1,202,587.56 |
| 171 | $804,539.63 | $4,776.95 | $2,297.09 | $802,242.54 | $961,904.15 | $1,209,661.61 |
| 172 | $802,242.54 | $4,763.32 | $2,310.73 | $799,931.81 | $966,667.46 | $1,216,735.65 |
| 173 | $799,931.81 | $4,749.60 | $2,324.45 | $797,607.36 | $971,417.06 | $1,223,809.70 |
| 174 | $797,607.36 | $4,735.79 | $2,338.25 | $795,269.11 | $976,152.85 | $1,230,883.74 |
| 175 | $795,269.11 | $4,721.91 | $2,352.13 | $792,916.97 | $980,874.76 | $1,237,957.79 |
| 176 | $792,916.97 | $4,707.94 | $2,366.10 | $790,550.87 | $985,582.70 | $1,245,031.83 |
| 177 | $790,550.87 | $4,693.90 | $2,380.15 | $788,170.72 | $990,276.60 | $1,252,105.88 |
| 178 | $788,170.72 | $4,679.76 | $2,394.28 | $785,776.44 | $994,956.36 | $1,259,179.92 |
| 179 | $785,776.44 | $4,665.55 | $2,408.50 | $783,367.95 | $999,621.91 | $1,266,253.96 |
| 180 | $783,367.95 | $4,651.25 | $2,422.80 | $780,945.15 | $1,004,273.16 | $1,273,328.01 |
| 181 | $780,945.15 | $4,636.86 | $2,437.18 | $778,507.97 | $1,008,910.02 | $1,280,402.05 |
| 182 | $778,507.97 | $4,622.39 | $2,451.65 | $776,056.31 | $1,013,532.41 | $1,287,476.10 |
| 183 | $776,056.31 | $4,607.83 | $2,466.21 | $773,590.10 | $1,018,140.25 | $1,294,550.14 |
| 184 | $773,590.10 | $4,593.19 | $2,480.85 | $771,109.25 | $1,022,733.44 | $1,301,624.19 |
| 185 | $771,109.25 | $4,578.46 | $2,495.58 | $768,613.67 | $1,027,311.90 | $1,308,698.23 |
| 186 | $768,613.67 | $4,563.64 | $2,510.40 | $766,103.27 | $1,031,875.54 | $1,315,772.28 |
| 187 | $766,103.27 | $4,548.74 | $2,525.31 | $763,577.96 | $1,036,424.28 | $1,322,846.32 |
| 188 | $763,577.96 | $4,533.74 | $2,540.30 | $761,037.66 | $1,040,958.02 | $1,329,920.36 |
| 189 | $761,037.66 | $4,518.66 | $2,555.38 | $758,482.28 | $1,045,476.69 | $1,336,994.41 |
| 190 | $758,482.28 | $4,503.49 | $2,570.56 | $755,911.72 | $1,049,980.17 | $1,344,068.45 |
| 191 | $755,911.72 | $4,488.23 | $2,585.82 | $753,325.90 | $1,054,468.40 | $1,351,142.50 |
| 192 | $753,325.90 | $4,472.87 | $2,601.17 | $750,724.73 | $1,058,941.27 | $1,358,216.54 |
| 193 | $750,724.73 | $4,457.43 | $2,616.62 | $748,108.11 | $1,063,398.70 | $1,365,290.59 |
| 194 | $748,108.11 | $4,441.89 | $2,632.15 | $745,475.96 | $1,067,840.59 | $1,372,364.63 |
| 195 | $745,475.96 | $4,426.26 | $2,647.78 | $742,828.18 | $1,072,266.86 | $1,379,438.68 |
| 196 | $742,828.18 | $4,410.54 | $2,663.50 | $740,164.68 | $1,076,677.40 | $1,386,512.72 |
| 197 | $740,164.68 | $4,394.73 | $2,679.32 | $737,485.36 | $1,081,072.13 | $1,393,586.77 |
| 198 | $737,485.36 | $4,378.82 | $2,695.23 | $734,790.14 | $1,085,450.94 | $1,400,660.81 |
| 199 | $734,790.14 | $4,362.82 | $2,711.23 | $732,078.91 | $1,089,813.76 | $1,407,734.85 |
| 200 | $732,078.91 | $4,346.72 | $2,727.33 | $729,351.58 | $1,094,160.48 | $1,414,808.90 |
| 201 | $729,351.58 | $4,330.53 | $2,743.52 | $726,608.06 | $1,098,491.00 | $1,421,882.94 |
| 202 | $726,608.06 | $4,314.24 | $2,759.81 | $723,848.25 | $1,102,805.24 | $1,428,956.99 |
| 203 | $723,848.25 | $4,297.85 | $2,776.20 | $721,072.06 | $1,107,103.09 | $1,436,031.03 |
| 204 | $721,072.06 | $4,281.37 | $2,792.68 | $718,279.38 | $1,111,384.45 | $1,443,105.08 |
| 205 | $718,279.38 | $4,264.78 | $2,809.26 | $715,470.12 | $1,115,649.24 | $1,450,179.12 |
| 206 | $715,470.12 | $4,248.10 | $2,825.94 | $712,644.18 | $1,119,897.34 | $1,457,253.17 |
| 207 | $712,644.18 | $4,231.32 | $2,842.72 | $709,801.46 | $1,124,128.67 | $1,464,327.21 |
| 208 | $709,801.46 | $4,214.45 | $2,859.60 | $706,941.86 | $1,128,343.11 | $1,471,401.25 |
| 209 | $706,941.86 | $4,197.47 | $2,876.58 | $704,065.28 | $1,132,540.58 | $1,478,475.30 |
| 210 | $704,065.28 | $4,180.39 | $2,893.66 | $701,171.62 | $1,136,720.97 | $1,485,549.34 |
| 211 | $701,171.62 | $4,163.21 | $2,910.84 | $698,260.79 | $1,140,884.17 | $1,492,623.39 |
| 212 | $698,260.79 | $4,145.92 | $2,928.12 | $695,332.67 | $1,145,030.10 | $1,499,697.43 |
| 213 | $695,332.67 | $4,128.54 | $2,945.51 | $692,387.16 | $1,149,158.64 | $1,506,771.48 |
| 214 | $692,387.16 | $4,111.05 | $2,963.00 | $689,424.16 | $1,153,269.68 | $1,513,845.52 |
| 215 | $689,424.16 | $4,093.46 | $2,980.59 | $686,443.57 | $1,157,363.14 | $1,520,919.57 |
| 216 | $686,443.57 | $4,075.76 | $2,998.29 | $683,445.29 | $1,161,438.90 | $1,527,993.61 |
| 217 | $683,445.29 | $4,057.96 | $3,016.09 | $680,429.20 | $1,165,496.86 | $1,535,067.66 |
| 218 | $680,429.20 | $4,040.05 | $3,034.00 | $677,395.20 | $1,169,536.90 | $1,542,141.70 |
| 219 | $677,395.20 | $4,022.03 | $3,052.01 | $674,343.19 | $1,173,558.94 | $1,549,215.74 |
| 220 | $674,343.19 | $4,003.91 | $3,070.13 | $671,273.06 | $1,177,562.85 | $1,556,289.79 |
| 221 | $671,273.06 | $3,985.68 | $3,088.36 | $668,184.70 | $1,181,548.53 | $1,563,363.83 |
| 222 | $668,184.70 | $3,967.35 | $3,106.70 | $665,078.00 | $1,185,515.88 | $1,570,437.88 |
| 223 | $665,078.00 | $3,948.90 | $3,125.14 | $661,952.86 | $1,189,464.78 | $1,577,511.92 |
| 224 | $661,952.86 | $3,930.35 | $3,143.70 | $658,809.16 | $1,193,395.13 | $1,584,585.97 |
| 225 | $658,809.16 | $3,911.68 | $3,162.37 | $655,646.79 | $1,197,306.81 | $1,591,660.01 |
| 226 | $655,646.79 | $3,892.90 | $3,181.14 | $652,465.65 | $1,201,199.71 | $1,598,734.06 |
| 227 | $652,465.65 | $3,874.01 | $3,200.03 | $649,265.62 | $1,205,073.72 | $1,605,808.10 |
| 228 | $649,265.62 | $3,855.01 | $3,219.03 | $646,046.59 | $1,208,928.74 | $1,612,882.14 |
| 229 | $646,046.59 | $3,835.90 | $3,238.14 | $642,808.45 | $1,212,764.64 | $1,619,956.19 |
| 230 | $642,808.45 | $3,816.68 | $3,257.37 | $639,551.08 | $1,216,581.32 | $1,627,030.23 |
| 231 | $639,551.08 | $3,797.33 | $3,276.71 | $636,274.37 | $1,220,378.65 | $1,634,104.28 |
| 232 | $636,274.37 | $3,777.88 | $3,296.17 | $632,978.21 | $1,224,156.53 | $1,641,178.32 |
| 233 | $632,978.21 | $3,758.31 | $3,315.74 | $629,662.47 | $1,227,914.84 | $1,648,252.37 |
| 234 | $629,662.47 | $3,738.62 | $3,335.42 | $626,327.05 | $1,231,653.46 | $1,655,326.41 |
| 235 | $626,327.05 | $3,718.82 | $3,355.23 | $622,971.82 | $1,235,372.27 | $1,662,400.46 |
| 236 | $622,971.82 | $3,698.90 | $3,375.15 | $619,596.67 | $1,239,071.17 | $1,669,474.50 |
| 237 | $619,596.67 | $3,678.86 | $3,395.19 | $616,201.48 | $1,242,750.03 | $1,676,548.55 |
| 238 | $616,201.48 | $3,658.70 | $3,415.35 | $612,786.13 | $1,246,408.72 | $1,683,622.59 |
| 239 | $612,786.13 | $3,638.42 | $3,435.63 | $609,350.50 | $1,250,047.14 | $1,690,696.63 |
| 240 | $609,350.50 | $3,618.02 | $3,456.03 | $605,894.48 | $1,253,665.16 | $1,697,770.68 |
| 241 | $605,894.48 | $3,597.50 | $3,476.55 | $602,417.93 | $1,257,262.66 | $1,704,844.72 |
| 242 | $602,417.93 | $3,576.86 | $3,497.19 | $598,920.75 | $1,260,839.51 | $1,711,918.77 |
| 243 | $598,920.75 | $3,556.09 | $3,517.95 | $595,402.79 | $1,264,395.60 | $1,718,992.81 |
| 244 | $595,402.79 | $3,535.20 | $3,538.84 | $591,863.95 | $1,267,930.81 | $1,726,066.86 |
| 245 | $591,863.95 | $3,514.19 | $3,559.85 | $588,304.10 | $1,271,445.00 | $1,733,140.90 |
| 246 | $588,304.10 | $3,493.06 | $3,580.99 | $584,723.11 | $1,274,938.06 | $1,740,214.95 |
| 247 | $584,723.11 | $3,471.79 | $3,602.25 | $581,120.86 | $1,278,409.85 | $1,747,288.99 |
| 248 | $581,120.86 | $3,450.41 | $3,623.64 | $577,497.22 | $1,281,860.26 | $1,754,363.03 |
| 249 | $577,497.22 | $3,428.89 | $3,645.15 | $573,852.07 | $1,285,289.14 | $1,761,437.08 |
| 250 | $573,852.07 | $3,407.25 | $3,666.80 | $570,185.27 | $1,288,696.39 | $1,768,511.12 |
| 251 | $570,185.27 | $3,385.48 | $3,688.57 | $566,496.70 | $1,292,081.87 | $1,775,585.17 |
| 252 | $566,496.70 | $3,363.57 | $3,710.47 | $562,786.23 | $1,295,445.44 | $1,782,659.21 |
| 253 | $562,786.23 | $3,341.54 | $3,732.50 | $559,053.73 | $1,298,786.98 | $1,789,733.26 |
| 254 | $559,053.73 | $3,319.38 | $3,754.66 | $555,299.06 | $1,302,106.37 | $1,796,807.30 |
| 255 | $555,299.06 | $3,297.09 | $3,776.96 | $551,522.11 | $1,305,403.45 | $1,803,881.35 |
| 256 | $551,522.11 | $3,274.66 | $3,799.38 | $547,722.73 | $1,308,678.12 | $1,810,955.39 |
| 257 | $547,722.73 | $3,252.10 | $3,821.94 | $543,900.78 | $1,311,930.22 | $1,818,029.44 |
| 258 | $543,900.78 | $3,229.41 | $3,844.63 | $540,056.15 | $1,315,159.63 | $1,825,103.48 |
| 259 | $540,056.15 | $3,206.58 | $3,867.46 | $536,188.69 | $1,318,366.21 | $1,832,177.52 |
| 260 | $536,188.69 | $3,183.62 | $3,890.42 | $532,298.27 | $1,321,549.83 | $1,839,251.57 |
| 261 | $532,298.27 | $3,160.52 | $3,913.52 | $528,384.74 | $1,324,710.36 | $1,846,325.61 |
| 262 | $528,384.74 | $3,137.28 | $3,936.76 | $524,447.98 | $1,327,847.64 | $1,853,399.66 |
| 263 | $524,447.98 | $3,113.91 | $3,960.13 | $520,487.85 | $1,330,961.55 | $1,860,473.70 |
| 264 | $520,487.85 | $3,090.40 | $3,983.65 | $516,504.20 | $1,334,051.95 | $1,867,547.75 |
| 265 | $516,504.20 | $3,066.74 | $4,007.30 | $512,496.90 | $1,337,118.69 | $1,874,621.79 |
| 266 | $512,496.90 | $3,042.95 | $4,031.09 | $508,465.80 | $1,340,161.64 | $1,881,695.84 |
| 267 | $508,465.80 | $3,019.02 | $4,055.03 | $504,410.78 | $1,343,180.66 | $1,888,769.88 |
| 268 | $504,410.78 | $2,994.94 | $4,079.11 | $500,331.67 | $1,346,175.60 | $1,895,843.92 |
| 269 | $500,331.67 | $2,970.72 | $4,103.33 | $496,228.35 | $1,349,146.31 | $1,902,917.97 |
| 270 | $496,228.35 | $2,946.36 | $4,127.69 | $492,100.66 | $1,352,092.67 | $1,909,992.01 |
| 271 | $492,100.66 | $2,921.85 | $4,152.20 | $487,948.46 | $1,355,014.52 | $1,917,066.06 |
| 272 | $487,948.46 | $2,897.19 | $4,176.85 | $483,771.61 | $1,357,911.71 | $1,924,140.10 |
| 273 | $483,771.61 | $2,872.39 | $4,201.65 | $479,569.96 | $1,360,784.11 | $1,931,214.15 |
| 274 | $479,569.96 | $2,847.45 | $4,226.60 | $475,343.36 | $1,363,631.55 | $1,938,288.19 |
| 275 | $475,343.36 | $2,822.35 | $4,251.69 | $471,091.67 | $1,366,453.90 | $1,945,362.24 |
| 276 | $471,091.67 | $2,797.11 | $4,276.94 | $466,814.73 | $1,369,251.01 | $1,952,436.28 |
| 277 | $466,814.73 | $2,771.71 | $4,302.33 | $462,512.40 | $1,372,022.72 | $1,959,510.33 |
| 278 | $462,512.40 | $2,746.17 | $4,327.88 | $458,184.52 | $1,374,768.89 | $1,966,584.37 |
| 279 | $458,184.52 | $2,720.47 | $4,353.57 | $453,830.95 | $1,377,489.36 | $1,973,658.41 |
| 280 | $453,830.95 | $2,694.62 | $4,379.42 | $449,451.52 | $1,380,183.98 | $1,980,732.46 |
| 281 | $449,451.52 | $2,668.62 | $4,405.43 | $445,046.10 | $1,382,852.60 | $1,987,806.50 |
| 282 | $445,046.10 | $2,642.46 | $4,431.58 | $440,614.51 | $1,385,495.06 | $1,994,880.55 |
| 283 | $440,614.51 | $2,616.15 | $4,457.90 | $436,156.62 | $1,388,111.21 | $2,001,954.59 |
| 284 | $436,156.62 | $2,589.68 | $4,484.36 | $431,672.25 | $1,390,700.89 | $2,009,028.64 |
| 285 | $431,672.25 | $2,563.05 | $4,510.99 | $427,161.26 | $1,393,263.94 | $2,016,102.68 |
| 286 | $427,161.26 | $2,536.27 | $4,537.77 | $422,623.49 | $1,395,800.21 | $2,023,176.73 |
| 287 | $422,623.49 | $2,509.33 | $4,564.72 | $418,058.77 | $1,398,309.54 | $2,030,250.77 |
| 288 | $418,058.77 | $2,482.22 | $4,591.82 | $413,466.95 | $1,400,791.77 | $2,037,324.81 |
| 289 | $413,466.95 | $2,454.96 | $4,619.08 | $408,847.87 | $1,403,246.73 | $2,044,398.86 |
| 290 | $408,847.87 | $2,427.53 | $4,646.51 | $404,201.36 | $1,405,674.26 | $2,051,472.90 |
| 291 | $404,201.36 | $2,399.95 | $4,674.10 | $399,527.26 | $1,408,074.20 | $2,058,546.95 |
| 292 | $399,527.26 | $2,372.19 | $4,701.85 | $394,825.41 | $1,410,446.40 | $2,065,620.99 |
| 293 | $394,825.41 | $2,344.28 | $4,729.77 | $390,095.64 | $1,412,790.67 | $2,072,695.04 |
| 294 | $390,095.64 | $2,316.19 | $4,757.85 | $385,337.79 | $1,415,106.87 | $2,079,769.08 |
| 295 | $385,337.79 | $2,287.94 | $4,786.10 | $380,551.68 | $1,417,394.81 | $2,086,843.13 |
| 296 | $380,551.68 | $2,259.53 | $4,814.52 | $375,737.17 | $1,419,654.34 | $2,093,917.17 |
| 297 | $375,737.17 | $2,230.94 | $4,843.11 | $370,894.06 | $1,421,885.27 | $2,100,991.21 |
| 298 | $370,894.06 | $2,202.18 | $4,871.86 | $366,022.20 | $1,424,087.46 | $2,108,065.26 |
| 299 | $366,022.20 | $2,173.26 | $4,900.79 | $361,121.41 | $1,426,260.72 | $2,115,139.30 |
| 300 | $361,121.41 | $2,144.16 | $4,929.89 | $356,191.53 | $1,428,404.87 | $2,122,213.35 |
| 301 | $356,191.53 | $2,114.89 | $4,959.16 | $351,232.37 | $1,430,519.76 | $2,129,287.39 |
| 302 | $351,232.37 | $2,085.44 | $4,988.60 | $346,243.77 | $1,432,605.20 | $2,136,361.44 |
| 303 | $346,243.77 | $2,055.82 | $5,018.22 | $341,225.54 | $1,434,661.03 | $2,143,435.48 |
| 304 | $341,225.54 | $2,026.03 | $5,048.02 | $336,177.53 | $1,436,687.05 | $2,150,509.53 |
| 305 | $336,177.53 | $1,996.05 | $5,077.99 | $331,099.54 | $1,438,683.11 | $2,157,583.57 |
| 306 | $331,099.54 | $1,965.90 | $5,108.14 | $325,991.39 | $1,440,649.01 | $2,164,657.62 |
| 307 | $325,991.39 | $1,935.57 | $5,138.47 | $320,852.92 | $1,442,584.58 | $2,171,731.66 |
| 308 | $320,852.92 | $1,905.06 | $5,168.98 | $315,683.94 | $1,444,489.65 | $2,178,805.70 |
| 309 | $315,683.94 | $1,874.37 | $5,199.67 | $310,484.27 | $1,446,364.02 | $2,185,879.75 |
| 310 | $310,484.27 | $1,843.50 | $5,230.54 | $305,253.73 | $1,448,207.52 | $2,192,953.79 |
| 311 | $305,253.73 | $1,812.44 | $5,261.60 | $299,992.13 | $1,450,019.97 | $2,200,027.84 |
| 312 | $299,992.13 | $1,781.20 | $5,292.84 | $294,699.29 | $1,451,801.17 | $2,207,101.88 |
| 313 | $294,699.29 | $1,749.78 | $5,324.27 | $289,375.02 | $1,453,550.95 | $2,214,175.93 |
| 314 | $289,375.02 | $1,718.16 | $5,355.88 | $284,019.14 | $1,455,269.11 | $2,221,249.97 |
| 315 | $284,019.14 | $1,686.36 | $5,387.68 | $278,631.46 | $1,456,955.47 | $2,228,324.02 |
| 316 | $278,631.46 | $1,654.37 | $5,419.67 | $273,211.79 | $1,458,609.85 | $2,235,398.06 |
| 317 | $273,211.79 | $1,622.19 | $5,451.85 | $267,759.94 | $1,460,232.04 | $2,242,472.10 |
| 318 | $267,759.94 | $1,589.82 | $5,484.22 | $262,275.72 | $1,461,821.87 | $2,249,546.15 |
| 319 | $262,275.72 | $1,557.26 | $5,516.78 | $256,758.94 | $1,463,379.13 | $2,256,620.19 |
| 320 | $256,758.94 | $1,524.51 | $5,549.54 | $251,209.40 | $1,464,903.64 | $2,263,694.24 |
| 321 | $251,209.40 | $1,491.56 | $5,582.49 | $245,626.91 | $1,466,395.19 | $2,270,768.28 |
| 322 | $245,626.91 | $1,458.41 | $5,615.63 | $240,011.27 | $1,467,853.60 | $2,277,842.33 |
| 323 | $240,011.27 | $1,425.07 | $5,648.98 | $234,362.30 | $1,469,278.67 | $2,284,916.37 |
| 324 | $234,362.30 | $1,391.53 | $5,682.52 | $228,679.78 | $1,470,670.19 | $2,291,990.42 |
| 325 | $228,679.78 | $1,357.79 | $5,716.26 | $222,963.52 | $1,472,027.98 | $2,299,064.46 |
| 326 | $222,963.52 | $1,323.85 | $5,750.20 | $217,213.32 | $1,473,351.83 | $2,306,138.51 |
| 327 | $217,213.32 | $1,289.70 | $5,784.34 | $211,428.98 | $1,474,641.53 | $2,313,212.55 |
| 328 | $211,428.98 | $1,255.36 | $5,818.68 | $205,610.30 | $1,475,896.89 | $2,320,286.59 |
| 329 | $205,610.30 | $1,220.81 | $5,853.23 | $199,757.06 | $1,477,117.70 | $2,327,360.64 |
| 330 | $199,757.06 | $1,186.06 | $5,887.99 | $193,869.08 | $1,478,303.76 | $2,334,434.68 |
| 331 | $193,869.08 | $1,151.10 | $5,922.95 | $187,946.13 | $1,479,454.86 | $2,341,508.73 |
| 332 | $187,946.13 | $1,115.93 | $5,958.11 | $181,988.01 | $1,480,570.79 | $2,348,582.77 |
| 333 | $181,988.01 | $1,080.55 | $5,993.49 | $175,994.52 | $1,481,651.34 | $2,355,656.82 |
| 334 | $175,994.52 | $1,044.97 | $6,029.08 | $169,965.45 | $1,482,696.31 | $2,362,730.86 |
| 335 | $169,965.45 | $1,009.17 | $6,064.87 | $163,900.57 | $1,483,705.48 | $2,369,804.91 |
| 336 | $163,900.57 | $973.16 | $6,100.88 | $157,799.69 | $1,484,678.64 | $2,376,878.95 |
| 337 | $157,799.69 | $936.94 | $6,137.11 | $151,662.58 | $1,485,615.57 | $2,383,952.99 |
| 338 | $151,662.58 | $900.50 | $6,173.55 | $145,489.03 | $1,486,516.07 | $2,391,027.04 |
| 339 | $145,489.03 | $863.84 | $6,210.20 | $139,278.83 | $1,487,379.91 | $2,398,101.08 |
| 340 | $139,278.83 | $826.97 | $6,247.08 | $133,031.75 | $1,488,206.88 | $2,405,175.13 |
| 341 | $133,031.75 | $789.88 | $6,284.17 | $126,747.58 | $1,488,996.75 | $2,412,249.17 |
| 342 | $126,747.58 | $752.56 | $6,321.48 | $120,426.10 | $1,489,749.32 | $2,419,323.22 |
| 343 | $120,426.10 | $715.03 | $6,359.01 | $114,067.09 | $1,490,464.35 | $2,426,397.26 |
| 344 | $114,067.09 | $677.27 | $6,396.77 | $107,670.32 | $1,491,141.62 | $2,433,471.31 |
| 345 | $107,670.32 | $639.29 | $6,434.75 | $101,235.56 | $1,491,780.91 | $2,440,545.35 |
| 346 | $101,235.56 | $601.09 | $6,472.96 | $94,762.61 | $1,492,382.00 | $2,447,619.40 |
| 347 | $94,762.61 | $562.65 | $6,511.39 | $88,251.21 | $1,492,944.65 | $2,454,693.44 |
| 348 | $88,251.21 | $523.99 | $6,550.05 | $81,701.16 | $1,493,468.64 | $2,461,767.48 |
| 349 | $81,701.16 | $485.10 | $6,588.94 | $75,112.22 | $1,493,953.75 | $2,468,841.53 |
| 350 | $75,112.22 | $445.98 | $6,628.07 | $68,484.15 | $1,494,399.72 | $2,475,915.57 |
| 351 | $68,484.15 | $406.62 | $6,667.42 | $61,816.73 | $1,494,806.35 | $2,482,989.62 |
| 352 | $61,816.73 | $367.04 | $6,707.01 | $55,109.72 | $1,495,173.39 | $2,490,063.66 |
| 353 | $55,109.72 | $327.21 | $6,746.83 | $48,362.89 | $1,495,500.60 | $2,497,137.71 |
| 354 | $48,362.89 | $287.15 | $6,786.89 | $41,576.00 | $1,495,787.75 | $2,504,211.75 |
| 355 | $41,576.00 | $246.86 | $6,827.19 | $34,748.82 | $1,496,034.61 | $2,511,285.80 |
| 356 | $34,748.82 | $206.32 | $6,867.72 | $27,881.09 | $1,496,240.93 | $2,518,359.84 |
| 357 | $27,881.09 | $165.54 | $6,908.50 | $20,972.59 | $1,496,406.48 | $2,525,433.88 |
| 358 | $20,972.59 | $124.52 | $6,949.52 | $14,023.07 | $1,496,531.00 | $2,532,507.93 |
| 359 | $14,023.07 | $83.26 | $6,990.78 | $7,032.29 | $1,496,614.26 | $2,539,581.97 |
| 360 | $7,032.29 | $41.75 | $7,032.29 | $-0.00 | $1,496,656.02 | $2,546,656.02 |