|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,051,600.00 | $6,462.96 | $800.18 | $1,050,799.82 | $6,462.96 | $7,263.14 |
| 2 | $1,050,799.82 | $6,458.04 | $805.10 | $1,049,994.72 | $12,921.00 | $14,526.28 |
| 3 | $1,049,994.72 | $6,453.09 | $810.05 | $1,049,184.67 | $19,374.09 | $21,789.42 |
| 4 | $1,049,184.67 | $6,448.11 | $815.03 | $1,048,369.65 | $25,822.21 | $29,052.56 |
| 5 | $1,048,369.65 | $6,443.11 | $820.03 | $1,047,549.61 | $32,265.31 | $36,315.70 |
| 6 | $1,047,549.61 | $6,438.07 | $825.07 | $1,046,724.54 | $38,703.38 | $43,578.84 |
| 7 | $1,046,724.54 | $6,432.99 | $830.15 | $1,045,894.39 | $45,136.37 | $50,841.98 |
| 8 | $1,045,894.39 | $6,427.89 | $835.25 | $1,045,059.14 | $51,564.26 | $58,105.12 |
| 9 | $1,045,059.14 | $6,422.76 | $840.38 | $1,044,218.76 | $57,987.02 | $65,368.26 |
| 10 | $1,044,218.76 | $6,417.59 | $845.55 | $1,043,373.22 | $64,404.62 | $72,631.40 |
| 11 | $1,043,373.22 | $6,412.40 | $850.74 | $1,042,522.48 | $70,817.01 | $79,894.54 |
| 12 | $1,042,522.48 | $6,407.17 | $855.97 | $1,041,666.51 | $77,224.18 | $87,157.68 |
| 13 | $1,041,666.51 | $6,401.91 | $861.23 | $1,040,805.27 | $83,626.09 | $94,420.82 |
| 14 | $1,040,805.27 | $6,396.62 | $866.52 | $1,039,938.75 | $90,022.71 | $101,683.96 |
| 15 | $1,039,938.75 | $6,391.29 | $871.85 | $1,039,066.90 | $96,414.00 | $108,947.10 |
| 16 | $1,039,066.90 | $6,385.93 | $877.21 | $1,038,189.69 | $102,799.93 | $116,210.24 |
| 17 | $1,038,189.69 | $6,380.54 | $882.60 | $1,037,307.09 | $109,180.47 | $123,473.38 |
| 18 | $1,037,307.09 | $6,375.12 | $888.02 | $1,036,419.07 | $115,555.59 | $130,736.52 |
| 19 | $1,036,419.07 | $6,369.66 | $893.48 | $1,035,525.59 | $121,925.25 | $137,999.66 |
| 20 | $1,035,525.59 | $6,364.17 | $898.97 | $1,034,626.62 | $128,289.41 | $145,262.80 |
| 21 | $1,034,626.62 | $6,358.64 | $904.50 | $1,033,722.12 | $134,648.06 | $152,525.94 |
| 22 | $1,033,722.12 | $6,353.08 | $910.06 | $1,032,812.06 | $141,001.14 | $159,789.08 |
| 23 | $1,032,812.06 | $6,347.49 | $915.65 | $1,031,896.42 | $147,348.63 | $167,052.22 |
| 24 | $1,031,896.42 | $6,341.86 | $921.28 | $1,030,975.14 | $153,690.50 | $174,315.36 |
| 25 | $1,030,975.14 | $6,336.20 | $926.94 | $1,030,048.20 | $160,026.70 | $181,578.50 |
| 26 | $1,030,048.20 | $6,330.50 | $932.64 | $1,029,115.57 | $166,357.20 | $188,841.64 |
| 27 | $1,029,115.57 | $6,324.77 | $938.37 | $1,028,177.20 | $172,681.97 | $196,104.78 |
| 28 | $1,028,177.20 | $6,319.01 | $944.13 | $1,027,233.06 | $179,000.98 | $203,367.92 |
| 29 | $1,027,233.06 | $6,313.20 | $949.94 | $1,026,283.13 | $185,314.18 | $210,631.06 |
| 30 | $1,026,283.13 | $6,307.37 | $955.77 | $1,025,327.35 | $191,621.55 | $217,894.20 |
| 31 | $1,025,327.35 | $6,301.49 | $961.65 | $1,024,365.70 | $197,923.04 | $225,157.34 |
| 32 | $1,024,365.70 | $6,295.58 | $967.56 | $1,023,398.15 | $204,218.62 | $232,420.48 |
| 33 | $1,023,398.15 | $6,289.63 | $973.51 | $1,022,424.64 | $210,508.25 | $239,683.62 |
| 34 | $1,022,424.64 | $6,283.65 | $979.49 | $1,021,445.15 | $216,791.91 | $246,946.75 |
| 35 | $1,021,445.15 | $6,277.63 | $985.51 | $1,020,459.64 | $223,069.54 | $254,209.89 |
| 36 | $1,020,459.64 | $6,271.57 | $991.56 | $1,019,468.08 | $229,341.11 | $261,473.03 |
| 37 | $1,019,468.08 | $6,265.48 | $997.66 | $1,018,470.42 | $235,606.59 | $268,736.17 |
| 38 | $1,018,470.42 | $6,259.35 | $1,003.79 | $1,017,466.63 | $241,865.94 | $275,999.31 |
| 39 | $1,017,466.63 | $6,253.18 | $1,009.96 | $1,016,456.67 | $248,119.12 | $283,262.45 |
| 40 | $1,016,456.67 | $6,246.97 | $1,016.17 | $1,015,440.50 | $254,366.10 | $290,525.59 |
| 41 | $1,015,440.50 | $6,240.73 | $1,022.41 | $1,014,418.09 | $260,606.82 | $297,788.73 |
| 42 | $1,014,418.09 | $6,234.44 | $1,028.70 | $1,013,389.40 | $266,841.27 | $305,051.87 |
| 43 | $1,013,389.40 | $6,228.12 | $1,035.02 | $1,012,354.38 | $273,069.39 | $312,315.01 |
| 44 | $1,012,354.38 | $6,221.76 | $1,041.38 | $1,011,313.00 | $279,291.15 | $319,578.15 |
| 45 | $1,011,313.00 | $6,215.36 | $1,047.78 | $1,010,265.22 | $285,506.51 | $326,841.29 |
| 46 | $1,010,265.22 | $6,208.92 | $1,054.22 | $1,009,211.00 | $291,715.44 | $334,104.43 |
| 47 | $1,009,211.00 | $6,202.44 | $1,060.70 | $1,008,150.31 | $297,917.88 | $341,367.57 |
| 48 | $1,008,150.31 | $6,195.92 | $1,067.22 | $1,007,083.09 | $304,113.80 | $348,630.71 |
| 49 | $1,007,083.09 | $6,189.36 | $1,073.78 | $1,006,009.31 | $310,303.17 | $355,893.85 |
| 50 | $1,006,009.31 | $6,182.77 | $1,080.37 | $1,004,928.94 | $316,485.93 | $363,156.99 |
| 51 | $1,004,928.94 | $6,176.13 | $1,087.01 | $1,003,841.93 | $322,662.06 | $370,420.13 |
| 52 | $1,003,841.93 | $6,169.45 | $1,093.69 | $1,002,748.23 | $328,831.50 | $377,683.27 |
| 53 | $1,002,748.23 | $6,162.72 | $1,100.42 | $1,001,647.81 | $334,994.23 | $384,946.41 |
| 54 | $1,001,647.81 | $6,155.96 | $1,107.18 | $1,000,540.64 | $341,150.19 | $392,209.55 |
| 55 | $1,000,540.64 | $6,149.16 | $1,113.98 | $999,426.65 | $347,299.34 | $399,472.69 |
| 56 | $999,426.65 | $6,142.31 | $1,120.83 | $998,305.82 | $353,441.65 | $406,735.83 |
| 57 | $998,305.82 | $6,135.42 | $1,127.72 | $997,178.10 | $359,577.07 | $413,998.97 |
| 58 | $997,178.10 | $6,128.49 | $1,134.65 | $996,043.45 | $365,705.56 | $421,262.11 |
| 59 | $996,043.45 | $6,121.52 | $1,141.62 | $994,901.83 | $371,827.08 | $428,525.25 |
| 60 | $994,901.83 | $6,114.50 | $1,148.64 | $993,753.19 | $377,941.58 | $435,788.39 |
| 61 | $993,753.19 | $6,107.44 | $1,155.70 | $992,597.49 | $384,049.02 | $443,051.53 |
| 62 | $992,597.49 | $6,100.34 | $1,162.80 | $991,434.69 | $390,149.36 | $450,314.67 |
| 63 | $991,434.69 | $6,093.19 | $1,169.95 | $990,264.74 | $396,242.56 | $457,577.81 |
| 64 | $990,264.74 | $6,086.00 | $1,177.14 | $989,087.61 | $402,328.56 | $464,840.95 |
| 65 | $989,087.61 | $6,078.77 | $1,184.37 | $987,903.23 | $408,407.32 | $472,104.09 |
| 66 | $987,903.23 | $6,071.49 | $1,191.65 | $986,711.58 | $414,478.81 | $479,367.23 |
| 67 | $986,711.58 | $6,064.16 | $1,198.97 | $985,512.61 | $420,542.98 | $486,630.37 |
| 68 | $985,512.61 | $6,056.80 | $1,206.34 | $984,306.26 | $426,599.77 | $493,893.51 |
| 69 | $984,306.26 | $6,049.38 | $1,213.76 | $983,092.51 | $432,649.16 | $501,156.65 |
| 70 | $983,092.51 | $6,041.92 | $1,221.22 | $981,871.29 | $438,691.08 | $508,419.79 |
| 71 | $981,871.29 | $6,034.42 | $1,228.72 | $980,642.57 | $444,725.50 | $515,682.93 |
| 72 | $980,642.57 | $6,026.87 | $1,236.27 | $979,406.29 | $450,752.36 | $522,946.07 |
| 73 | $979,406.29 | $6,019.27 | $1,243.87 | $978,162.42 | $456,771.63 | $530,209.21 |
| 74 | $978,162.42 | $6,011.62 | $1,251.52 | $976,910.90 | $462,783.25 | $537,472.35 |
| 75 | $976,910.90 | $6,003.93 | $1,259.21 | $975,651.70 | $468,787.19 | $544,735.49 |
| 76 | $975,651.70 | $5,996.19 | $1,266.95 | $974,384.75 | $474,783.38 | $551,998.63 |
| 77 | $974,384.75 | $5,988.41 | $1,274.73 | $973,110.02 | $480,771.78 | $559,261.77 |
| 78 | $973,110.02 | $5,980.57 | $1,282.57 | $971,827.45 | $486,752.36 | $566,524.91 |
| 79 | $971,827.45 | $5,972.69 | $1,290.45 | $970,537.00 | $492,725.05 | $573,788.05 |
| 80 | $970,537.00 | $5,964.76 | $1,298.38 | $969,238.62 | $498,689.80 | $581,051.19 |
| 81 | $969,238.62 | $5,956.78 | $1,306.36 | $967,932.26 | $504,646.58 | $588,314.33 |
| 82 | $967,932.26 | $5,948.75 | $1,314.39 | $966,617.87 | $510,595.33 | $595,577.47 |
| 83 | $966,617.87 | $5,940.67 | $1,322.47 | $965,295.40 | $516,536.01 | $602,840.61 |
| 84 | $965,295.40 | $5,932.54 | $1,330.60 | $963,964.80 | $522,468.55 | $610,103.75 |
| 85 | $963,964.80 | $5,924.37 | $1,338.77 | $962,626.03 | $528,392.92 | $617,366.89 |
| 86 | $962,626.03 | $5,916.14 | $1,347.00 | $961,279.03 | $534,309.06 | $624,630.03 |
| 87 | $961,279.03 | $5,907.86 | $1,355.28 | $959,923.75 | $540,216.92 | $631,893.17 |
| 88 | $959,923.75 | $5,899.53 | $1,363.61 | $958,560.14 | $546,116.45 | $639,156.31 |
| 89 | $958,560.14 | $5,891.15 | $1,371.99 | $957,188.15 | $552,007.60 | $646,419.45 |
| 90 | $957,188.15 | $5,882.72 | $1,380.42 | $955,807.73 | $557,890.32 | $653,682.59 |
| 91 | $955,807.73 | $5,874.24 | $1,388.90 | $954,418.83 | $563,764.55 | $660,945.73 |
| 92 | $954,418.83 | $5,865.70 | $1,397.44 | $953,021.39 | $569,630.25 | $668,208.87 |
| 93 | $953,021.39 | $5,857.11 | $1,406.03 | $951,615.36 | $575,487.36 | $675,472.01 |
| 94 | $951,615.36 | $5,848.47 | $1,414.67 | $950,200.69 | $581,335.83 | $682,735.15 |
| 95 | $950,200.69 | $5,839.78 | $1,423.36 | $948,777.32 | $587,175.61 | $689,998.29 |
| 96 | $948,777.32 | $5,831.03 | $1,432.11 | $947,345.21 | $593,006.64 | $697,261.43 |
| 97 | $947,345.21 | $5,822.23 | $1,440.91 | $945,904.30 | $598,828.86 | $704,524.57 |
| 98 | $945,904.30 | $5,813.37 | $1,449.77 | $944,454.53 | $604,642.23 | $711,787.71 |
| 99 | $944,454.53 | $5,804.46 | $1,458.68 | $942,995.85 | $610,446.69 | $719,050.85 |
| 100 | $942,995.85 | $5,795.50 | $1,467.64 | $941,528.20 | $616,242.19 | $726,313.99 |
| 101 | $941,528.20 | $5,786.48 | $1,476.66 | $940,051.54 | $622,028.66 | $733,577.13 |
| 102 | $940,051.54 | $5,777.40 | $1,485.74 | $938,565.80 | $627,806.06 | $740,840.26 |
| 103 | $938,565.80 | $5,768.27 | $1,494.87 | $937,070.93 | $633,574.33 | $748,103.40 |
| 104 | $937,070.93 | $5,759.08 | $1,504.06 | $935,566.87 | $639,333.41 | $755,366.54 |
| 105 | $935,566.87 | $5,749.84 | $1,513.30 | $934,053.57 | $645,083.25 | $762,629.68 |
| 106 | $934,053.57 | $5,740.54 | $1,522.60 | $932,530.96 | $650,823.79 | $769,892.82 |
| 107 | $932,530.96 | $5,731.18 | $1,531.96 | $930,999.00 | $656,554.97 | $777,155.96 |
| 108 | $930,999.00 | $5,721.76 | $1,541.38 | $929,457.63 | $662,276.73 | $784,419.10 |
| 109 | $929,457.63 | $5,712.29 | $1,550.85 | $927,906.78 | $667,989.02 | $791,682.24 |
| 110 | $927,906.78 | $5,702.76 | $1,560.38 | $926,346.40 | $673,691.78 | $798,945.38 |
| 111 | $926,346.40 | $5,693.17 | $1,569.97 | $924,776.43 | $679,384.96 | $806,208.52 |
| 112 | $924,776.43 | $5,683.52 | $1,579.62 | $923,196.81 | $685,068.48 | $813,471.66 |
| 113 | $923,196.81 | $5,673.81 | $1,589.33 | $921,607.49 | $690,742.29 | $820,734.80 |
| 114 | $921,607.49 | $5,664.05 | $1,599.09 | $920,008.39 | $696,406.34 | $827,997.94 |
| 115 | $920,008.39 | $5,654.22 | $1,608.92 | $918,399.47 | $702,060.56 | $835,261.08 |
| 116 | $918,399.47 | $5,644.33 | $1,618.81 | $916,780.66 | $707,704.89 | $842,524.22 |
| 117 | $916,780.66 | $5,634.38 | $1,628.76 | $915,151.90 | $713,339.27 | $849,787.36 |
| 118 | $915,151.90 | $5,624.37 | $1,638.77 | $913,513.13 | $718,963.64 | $857,050.50 |
| 119 | $913,513.13 | $5,614.30 | $1,648.84 | $911,864.29 | $724,577.94 | $864,313.64 |
| 120 | $911,864.29 | $5,604.17 | $1,658.97 | $910,205.32 | $730,182.10 | $871,576.78 |
| 121 | $910,205.32 | $5,593.97 | $1,669.17 | $908,536.15 | $735,776.07 | $878,839.92 |
| 122 | $908,536.15 | $5,583.71 | $1,679.43 | $906,856.72 | $741,359.78 | $886,103.06 |
| 123 | $906,856.72 | $5,573.39 | $1,689.75 | $905,166.97 | $746,933.18 | $893,366.20 |
| 124 | $905,166.97 | $5,563.01 | $1,700.13 | $903,466.84 | $752,496.18 | $900,629.34 |
| 125 | $903,466.84 | $5,552.56 | $1,710.58 | $901,756.26 | $758,048.74 | $907,892.48 |
| 126 | $901,756.26 | $5,542.04 | $1,721.10 | $900,035.16 | $763,590.78 | $915,155.62 |
| 127 | $900,035.16 | $5,531.47 | $1,731.67 | $898,303.49 | $769,122.25 | $922,418.76 |
| 128 | $898,303.49 | $5,520.82 | $1,742.32 | $896,561.17 | $774,643.07 | $929,681.90 |
| 129 | $896,561.17 | $5,510.12 | $1,753.02 | $894,808.15 | $780,153.19 | $936,945.04 |
| 130 | $894,808.15 | $5,499.34 | $1,763.80 | $893,044.35 | $785,652.53 | $944,208.18 |
| 131 | $893,044.35 | $5,488.50 | $1,774.64 | $891,269.71 | $791,141.03 | $951,471.32 |
| 132 | $891,269.71 | $5,477.60 | $1,785.54 | $889,484.16 | $796,618.62 | $958,734.46 |
| 133 | $889,484.16 | $5,466.62 | $1,796.52 | $887,687.65 | $802,085.25 | $965,997.60 |
| 134 | $887,687.65 | $5,455.58 | $1,807.56 | $885,880.09 | $807,540.83 | $973,260.74 |
| 135 | $885,880.09 | $5,444.47 | $1,818.67 | $884,061.42 | $812,985.30 | $980,523.88 |
| 136 | $884,061.42 | $5,433.29 | $1,829.85 | $882,231.57 | $818,418.59 | $987,787.02 |
| 137 | $882,231.57 | $5,422.05 | $1,841.09 | $880,390.48 | $823,840.64 | $995,050.16 |
| 138 | $880,390.48 | $5,410.73 | $1,852.41 | $878,538.07 | $829,251.37 | $1,002,313.30 |
| 139 | $878,538.07 | $5,399.35 | $1,863.79 | $876,674.28 | $834,650.72 | $1,009,576.44 |
| 140 | $876,674.28 | $5,387.89 | $1,875.25 | $874,799.04 | $840,038.62 | $1,016,839.58 |
| 141 | $874,799.04 | $5,376.37 | $1,886.77 | $872,912.27 | $845,414.98 | $1,024,102.72 |
| 142 | $872,912.27 | $5,364.77 | $1,898.37 | $871,013.90 | $850,779.76 | $1,031,365.86 |
| 143 | $871,013.90 | $5,353.11 | $1,910.03 | $869,103.87 | $856,132.86 | $1,038,629.00 |
| 144 | $869,103.87 | $5,341.37 | $1,921.77 | $867,182.09 | $861,474.23 | $1,045,892.14 |
| 145 | $867,182.09 | $5,329.56 | $1,933.58 | $865,248.51 | $866,803.79 | $1,053,155.28 |
| 146 | $865,248.51 | $5,317.67 | $1,945.47 | $863,303.04 | $872,121.46 | $1,060,418.42 |
| 147 | $863,303.04 | $5,305.72 | $1,957.42 | $861,345.62 | $877,427.18 | $1,067,681.56 |
| 148 | $861,345.62 | $5,293.69 | $1,969.45 | $859,376.17 | $882,720.86 | $1,074,944.70 |
| 149 | $859,376.17 | $5,281.58 | $1,981.56 | $857,394.61 | $888,002.45 | $1,082,207.84 |
| 150 | $857,394.61 | $5,269.40 | $1,993.74 | $855,400.87 | $893,271.85 | $1,089,470.98 |
| 151 | $855,400.87 | $5,257.15 | $2,005.99 | $853,394.89 | $898,529.00 | $1,096,734.12 |
| 152 | $853,394.89 | $5,244.82 | $2,018.32 | $851,376.57 | $903,773.83 | $1,103,997.26 |
| 153 | $851,376.57 | $5,232.42 | $2,030.72 | $849,345.85 | $909,006.24 | $1,111,260.40 |
| 154 | $849,345.85 | $5,219.94 | $2,043.20 | $847,302.65 | $914,226.18 | $1,118,523.54 |
| 155 | $847,302.65 | $5,207.38 | $2,055.76 | $845,246.89 | $919,433.56 | $1,125,786.68 |
| 156 | $845,246.89 | $5,194.75 | $2,068.39 | $843,178.49 | $924,628.31 | $1,133,049.82 |
| 157 | $843,178.49 | $5,182.03 | $2,081.11 | $841,097.39 | $929,810.34 | $1,140,312.96 |
| 158 | $841,097.39 | $5,169.24 | $2,093.90 | $839,003.49 | $934,979.59 | $1,147,576.10 |
| 159 | $839,003.49 | $5,156.38 | $2,106.76 | $836,896.73 | $940,135.96 | $1,154,839.24 |
| 160 | $836,896.73 | $5,143.43 | $2,119.71 | $834,777.02 | $945,279.39 | $1,162,102.38 |
| 161 | $834,777.02 | $5,130.40 | $2,132.74 | $832,644.28 | $950,409.79 | $1,169,365.52 |
| 162 | $832,644.28 | $5,117.29 | $2,145.85 | $830,498.43 | $955,527.09 | $1,176,628.66 |
| 163 | $830,498.43 | $5,104.10 | $2,159.03 | $828,339.39 | $960,631.19 | $1,183,891.80 |
| 164 | $828,339.39 | $5,090.84 | $2,172.30 | $826,167.09 | $965,722.03 | $1,191,154.94 |
| 165 | $826,167.09 | $5,077.49 | $2,185.65 | $823,981.44 | $970,799.51 | $1,198,418.08 |
| 166 | $823,981.44 | $5,064.05 | $2,199.09 | $821,782.35 | $975,863.56 | $1,205,681.22 |
| 167 | $821,782.35 | $5,050.54 | $2,212.60 | $819,569.75 | $980,914.10 | $1,212,944.36 |
| 168 | $819,569.75 | $5,036.94 | $2,226.20 | $817,343.55 | $985,951.04 | $1,220,207.50 |
| 169 | $817,343.55 | $5,023.26 | $2,239.88 | $815,103.66 | $990,974.30 | $1,227,470.64 |
| 170 | $815,103.66 | $5,009.49 | $2,253.65 | $812,850.01 | $995,983.79 | $1,234,733.77 |
| 171 | $812,850.01 | $4,995.64 | $2,267.50 | $810,582.51 | $1,000,979.43 | $1,241,996.91 |
| 172 | $810,582.51 | $4,981.71 | $2,281.43 | $808,301.08 | $1,005,961.13 | $1,249,260.05 |
| 173 | $808,301.08 | $4,967.68 | $2,295.46 | $806,005.62 | $1,010,928.82 | $1,256,523.19 |
| 174 | $806,005.62 | $4,953.58 | $2,309.56 | $803,696.06 | $1,015,882.39 | $1,263,786.33 |
| 175 | $803,696.06 | $4,939.38 | $2,323.76 | $801,372.30 | $1,020,821.78 | $1,271,049.47 |
| 176 | $801,372.30 | $4,925.10 | $2,338.04 | $799,034.26 | $1,025,746.88 | $1,278,312.61 |
| 177 | $799,034.26 | $4,910.73 | $2,352.41 | $796,681.85 | $1,030,657.61 | $1,285,575.75 |
| 178 | $796,681.85 | $4,896.27 | $2,366.87 | $794,314.99 | $1,035,553.88 | $1,292,838.89 |
| 179 | $794,314.99 | $4,881.73 | $2,381.41 | $791,933.58 | $1,040,435.61 | $1,300,102.03 |
| 180 | $791,933.58 | $4,867.09 | $2,396.05 | $789,537.53 | $1,045,302.70 | $1,307,365.17 |
| 181 | $789,537.53 | $4,852.37 | $2,410.77 | $787,126.75 | $1,050,155.07 | $1,314,628.31 |
| 182 | $787,126.75 | $4,837.55 | $2,425.59 | $784,701.16 | $1,054,992.62 | $1,321,891.45 |
| 183 | $784,701.16 | $4,822.64 | $2,440.50 | $782,260.67 | $1,059,815.26 | $1,329,154.59 |
| 184 | $782,260.67 | $4,807.64 | $2,455.50 | $779,805.17 | $1,064,622.90 | $1,336,417.73 |
| 185 | $779,805.17 | $4,792.55 | $2,470.59 | $777,334.58 | $1,069,415.46 | $1,343,680.87 |
| 186 | $777,334.58 | $4,777.37 | $2,485.77 | $774,848.81 | $1,074,192.83 | $1,350,944.01 |
| 187 | $774,848.81 | $4,762.09 | $2,501.05 | $772,347.76 | $1,078,954.92 | $1,358,207.15 |
| 188 | $772,347.76 | $4,746.72 | $2,516.42 | $769,831.35 | $1,083,701.64 | $1,365,470.29 |
| 189 | $769,831.35 | $4,731.26 | $2,531.88 | $767,299.46 | $1,088,432.89 | $1,372,733.43 |
| 190 | $767,299.46 | $4,715.69 | $2,547.45 | $764,752.02 | $1,093,148.59 | $1,379,996.57 |
| 191 | $764,752.02 | $4,700.04 | $2,563.10 | $762,188.91 | $1,097,848.63 | $1,387,259.71 |
| 192 | $762,188.91 | $4,684.29 | $2,578.85 | $759,610.06 | $1,102,532.91 | $1,394,522.85 |
| 193 | $759,610.06 | $4,668.44 | $2,594.70 | $757,015.36 | $1,107,201.35 | $1,401,785.99 |
| 194 | $757,015.36 | $4,652.49 | $2,610.65 | $754,404.71 | $1,111,853.84 | $1,409,049.13 |
| 195 | $754,404.71 | $4,636.45 | $2,626.69 | $751,778.01 | $1,116,490.28 | $1,416,312.27 |
| 196 | $751,778.01 | $4,620.30 | $2,642.84 | $749,135.18 | $1,121,110.59 | $1,423,575.41 |
| 197 | $749,135.18 | $4,604.06 | $2,659.08 | $746,476.10 | $1,125,714.65 | $1,430,838.55 |
| 198 | $746,476.10 | $4,587.72 | $2,675.42 | $743,800.67 | $1,130,302.36 | $1,438,101.69 |
| 199 | $743,800.67 | $4,571.27 | $2,691.86 | $741,108.81 | $1,134,873.64 | $1,445,364.83 |
| 200 | $741,108.81 | $4,554.73 | $2,708.41 | $738,400.40 | $1,139,428.37 | $1,452,627.97 |
| 201 | $738,400.40 | $4,538.09 | $2,725.05 | $735,675.35 | $1,143,966.46 | $1,459,891.11 |
| 202 | $735,675.35 | $4,521.34 | $2,741.80 | $732,933.54 | $1,148,487.79 | $1,467,154.25 |
| 203 | $732,933.54 | $4,504.49 | $2,758.65 | $730,174.89 | $1,152,992.28 | $1,474,417.39 |
| 204 | $730,174.89 | $4,487.53 | $2,775.61 | $727,399.29 | $1,157,479.82 | $1,481,680.53 |
| 205 | $727,399.29 | $4,470.47 | $2,792.67 | $724,606.62 | $1,161,950.29 | $1,488,943.67 |
| 206 | $724,606.62 | $4,453.31 | $2,809.83 | $721,796.79 | $1,166,403.60 | $1,496,206.81 |
| 207 | $721,796.79 | $4,436.04 | $2,827.10 | $718,969.69 | $1,170,839.64 | $1,503,469.95 |
| 208 | $718,969.69 | $4,418.67 | $2,844.47 | $716,125.22 | $1,175,258.31 | $1,510,733.09 |
| 209 | $716,125.22 | $4,401.19 | $2,861.95 | $713,263.27 | $1,179,659.50 | $1,517,996.23 |
| 210 | $713,263.27 | $4,383.60 | $2,879.54 | $710,383.73 | $1,184,043.10 | $1,525,259.37 |
| 211 | $710,383.73 | $4,365.90 | $2,897.24 | $707,486.49 | $1,188,409.00 | $1,532,522.51 |
| 212 | $707,486.49 | $4,348.09 | $2,915.05 | $704,571.44 | $1,192,757.09 | $1,539,785.65 |
| 213 | $704,571.44 | $4,330.18 | $2,932.96 | $701,638.48 | $1,197,087.27 | $1,547,048.79 |
| 214 | $701,638.48 | $4,312.15 | $2,950.99 | $698,687.49 | $1,201,399.42 | $1,554,311.93 |
| 215 | $698,687.49 | $4,294.02 | $2,969.12 | $695,718.37 | $1,205,693.44 | $1,561,575.07 |
| 216 | $695,718.37 | $4,275.77 | $2,987.37 | $692,731.00 | $1,209,969.21 | $1,568,838.21 |
| 217 | $692,731.00 | $4,257.41 | $3,005.73 | $689,725.27 | $1,214,226.62 | $1,576,101.35 |
| 218 | $689,725.27 | $4,238.94 | $3,024.20 | $686,701.07 | $1,218,465.55 | $1,583,364.49 |
| 219 | $686,701.07 | $4,220.35 | $3,042.79 | $683,658.28 | $1,222,685.90 | $1,590,627.63 |
| 220 | $683,658.28 | $4,201.65 | $3,061.49 | $680,596.79 | $1,226,887.55 | $1,597,890.77 |
| 221 | $680,596.79 | $4,182.83 | $3,080.31 | $677,516.48 | $1,231,070.39 | $1,605,153.91 |
| 222 | $677,516.48 | $4,163.90 | $3,099.24 | $674,417.24 | $1,235,234.29 | $1,612,417.05 |
| 223 | $674,417.24 | $4,144.86 | $3,118.28 | $671,298.96 | $1,239,379.15 | $1,619,680.19 |
| 224 | $671,298.96 | $4,125.69 | $3,137.45 | $668,161.51 | $1,243,504.84 | $1,626,943.33 |
| 225 | $668,161.51 | $4,106.41 | $3,156.73 | $665,004.78 | $1,247,611.25 | $1,634,206.47 |
| 226 | $665,004.78 | $4,087.01 | $3,176.13 | $661,828.65 | $1,251,698.26 | $1,641,469.61 |
| 227 | $661,828.65 | $4,067.49 | $3,195.65 | $658,633.00 | $1,255,765.75 | $1,648,732.75 |
| 228 | $658,633.00 | $4,047.85 | $3,215.29 | $655,417.71 | $1,259,813.59 | $1,655,995.89 |
| 229 | $655,417.71 | $4,028.09 | $3,235.05 | $652,182.66 | $1,263,841.68 | $1,663,259.03 |
| 230 | $652,182.66 | $4,008.21 | $3,254.93 | $648,927.72 | $1,267,849.89 | $1,670,522.17 |
| 231 | $648,927.72 | $3,988.20 | $3,274.94 | $645,652.78 | $1,271,838.09 | $1,677,785.31 |
| 232 | $645,652.78 | $3,968.07 | $3,295.07 | $642,357.72 | $1,275,806.16 | $1,685,048.45 |
| 233 | $642,357.72 | $3,947.82 | $3,315.32 | $639,042.40 | $1,279,753.99 | $1,692,311.59 |
| 234 | $639,042.40 | $3,927.45 | $3,335.69 | $635,706.71 | $1,283,681.44 | $1,699,574.73 |
| 235 | $635,706.71 | $3,906.95 | $3,356.19 | $632,350.52 | $1,287,588.38 | $1,706,837.87 |
| 236 | $632,350.52 | $3,886.32 | $3,376.82 | $628,973.70 | $1,291,474.70 | $1,714,101.01 |
| 237 | $628,973.70 | $3,865.57 | $3,397.57 | $625,576.13 | $1,295,340.27 | $1,721,364.14 |
| 238 | $625,576.13 | $3,844.69 | $3,418.45 | $622,157.67 | $1,299,184.96 | $1,728,627.28 |
| 239 | $622,157.67 | $3,823.68 | $3,439.46 | $618,718.21 | $1,303,008.64 | $1,735,890.42 |
| 240 | $618,718.21 | $3,802.54 | $3,460.60 | $615,257.61 | $1,306,811.17 | $1,743,153.56 |
| 241 | $615,257.61 | $3,781.27 | $3,481.87 | $611,775.74 | $1,310,592.44 | $1,750,416.70 |
| 242 | $611,775.74 | $3,759.87 | $3,503.27 | $608,272.47 | $1,314,352.32 | $1,757,679.84 |
| 243 | $608,272.47 | $3,738.34 | $3,524.80 | $604,747.67 | $1,318,090.66 | $1,764,942.98 |
| 244 | $604,747.67 | $3,716.68 | $3,546.46 | $601,201.21 | $1,321,807.34 | $1,772,206.12 |
| 245 | $601,201.21 | $3,694.88 | $3,568.26 | $597,632.95 | $1,325,502.22 | $1,779,469.26 |
| 246 | $597,632.95 | $3,672.95 | $3,590.19 | $594,042.77 | $1,329,175.17 | $1,786,732.40 |
| 247 | $594,042.77 | $3,650.89 | $3,612.25 | $590,430.52 | $1,332,826.06 | $1,793,995.54 |
| 248 | $590,430.52 | $3,628.69 | $3,634.45 | $586,796.06 | $1,336,454.75 | $1,801,258.68 |
| 249 | $586,796.06 | $3,606.35 | $3,656.79 | $583,139.27 | $1,340,061.10 | $1,808,521.82 |
| 250 | $583,139.27 | $3,583.88 | $3,679.26 | $579,460.01 | $1,343,644.97 | $1,815,784.96 |
| 251 | $579,460.01 | $3,561.26 | $3,701.88 | $575,758.14 | $1,347,206.24 | $1,823,048.10 |
| 252 | $575,758.14 | $3,538.51 | $3,724.63 | $572,033.51 | $1,350,744.75 | $1,830,311.24 |
| 253 | $572,033.51 | $3,515.62 | $3,747.52 | $568,285.99 | $1,354,260.37 | $1,837,574.38 |
| 254 | $568,285.99 | $3,492.59 | $3,770.55 | $564,515.44 | $1,357,752.97 | $1,844,837.52 |
| 255 | $564,515.44 | $3,469.42 | $3,793.72 | $560,721.72 | $1,361,222.38 | $1,852,100.66 |
| 256 | $560,721.72 | $3,446.10 | $3,817.04 | $556,904.68 | $1,364,668.49 | $1,859,363.80 |
| 257 | $556,904.68 | $3,422.64 | $3,840.50 | $553,064.19 | $1,368,091.13 | $1,866,626.94 |
| 258 | $553,064.19 | $3,399.04 | $3,864.10 | $549,200.09 | $1,371,490.17 | $1,873,890.08 |
| 259 | $549,200.09 | $3,375.29 | $3,887.85 | $545,312.24 | $1,374,865.46 | $1,881,153.22 |
| 260 | $545,312.24 | $3,351.40 | $3,911.74 | $541,400.50 | $1,378,216.86 | $1,888,416.36 |
| 261 | $541,400.50 | $3,327.36 | $3,935.78 | $537,464.72 | $1,381,544.22 | $1,895,679.50 |
| 262 | $537,464.72 | $3,303.17 | $3,959.97 | $533,504.74 | $1,384,847.39 | $1,902,942.64 |
| 263 | $533,504.74 | $3,278.83 | $3,984.31 | $529,520.44 | $1,388,126.22 | $1,910,205.78 |
| 264 | $529,520.44 | $3,254.34 | $4,008.80 | $525,511.64 | $1,391,380.56 | $1,917,468.92 |
| 265 | $525,511.64 | $3,229.71 | $4,033.43 | $521,478.21 | $1,394,610.27 | $1,924,732.06 |
| 266 | $521,478.21 | $3,204.92 | $4,058.22 | $517,419.99 | $1,397,815.19 | $1,931,995.20 |
| 267 | $517,419.99 | $3,179.98 | $4,083.16 | $513,336.82 | $1,400,995.16 | $1,939,258.34 |
| 268 | $513,336.82 | $3,154.88 | $4,108.26 | $509,228.57 | $1,404,150.05 | $1,946,521.48 |
| 269 | $509,228.57 | $3,129.63 | $4,133.51 | $505,095.06 | $1,407,279.68 | $1,953,784.62 |
| 270 | $505,095.06 | $3,104.23 | $4,158.91 | $500,936.15 | $1,410,383.91 | $1,961,047.76 |
| 271 | $500,936.15 | $3,078.67 | $4,184.47 | $496,751.68 | $1,413,462.58 | $1,968,310.90 |
| 272 | $496,751.68 | $3,052.95 | $4,210.19 | $492,541.49 | $1,416,515.53 | $1,975,574.04 |
| 273 | $492,541.49 | $3,027.08 | $4,236.06 | $488,305.43 | $1,419,542.61 | $1,982,837.18 |
| 274 | $488,305.43 | $3,001.04 | $4,262.10 | $484,043.34 | $1,422,543.65 | $1,990,100.32 |
| 275 | $484,043.34 | $2,974.85 | $4,288.29 | $479,755.05 | $1,425,518.50 | $1,997,363.46 |
| 276 | $479,755.05 | $2,948.49 | $4,314.65 | $475,440.40 | $1,428,467.00 | $2,004,626.60 |
| 277 | $475,440.40 | $2,921.98 | $4,341.16 | $471,099.24 | $1,431,388.98 | $2,011,889.74 |
| 278 | $471,099.24 | $2,895.30 | $4,367.84 | $466,731.40 | $1,434,284.27 | $2,019,152.88 |
| 279 | $466,731.40 | $2,868.45 | $4,394.69 | $462,336.71 | $1,437,152.73 | $2,026,416.02 |
| 280 | $462,336.71 | $2,841.44 | $4,421.70 | $457,915.01 | $1,439,994.17 | $2,033,679.16 |
| 281 | $457,915.01 | $2,814.27 | $4,448.87 | $453,466.14 | $1,442,808.44 | $2,040,942.30 |
| 282 | $453,466.14 | $2,786.93 | $4,476.21 | $448,989.93 | $1,445,595.37 | $2,048,205.44 |
| 283 | $448,989.93 | $2,759.42 | $4,503.72 | $444,486.21 | $1,448,354.79 | $2,055,468.58 |
| 284 | $444,486.21 | $2,731.74 | $4,531.40 | $439,954.81 | $1,451,086.52 | $2,062,731.72 |
| 285 | $439,954.81 | $2,703.89 | $4,559.25 | $435,395.55 | $1,453,790.41 | $2,069,994.86 |
| 286 | $435,395.55 | $2,675.87 | $4,587.27 | $430,808.28 | $1,456,466.28 | $2,077,258.00 |
| 287 | $430,808.28 | $2,647.68 | $4,615.46 | $426,192.82 | $1,459,113.96 | $2,084,521.14 |
| 288 | $426,192.82 | $2,619.31 | $4,643.83 | $421,548.99 | $1,461,733.27 | $2,091,784.28 |
| 289 | $421,548.99 | $2,590.77 | $4,672.37 | $416,876.62 | $1,464,324.04 | $2,099,047.42 |
| 290 | $416,876.62 | $2,562.05 | $4,701.09 | $412,175.53 | $1,466,886.09 | $2,106,310.56 |
| 291 | $412,175.53 | $2,533.16 | $4,729.98 | $407,445.56 | $1,469,419.25 | $2,113,573.70 |
| 292 | $407,445.56 | $2,504.09 | $4,759.05 | $402,686.51 | $1,471,923.35 | $2,120,836.84 |
| 293 | $402,686.51 | $2,474.84 | $4,788.30 | $397,898.21 | $1,474,398.19 | $2,128,099.98 |
| 294 | $397,898.21 | $2,445.42 | $4,817.72 | $393,080.49 | $1,476,843.61 | $2,135,363.12 |
| 295 | $393,080.49 | $2,415.81 | $4,847.33 | $388,233.16 | $1,479,259.41 | $2,142,626.26 |
| 296 | $388,233.16 | $2,386.02 | $4,877.12 | $383,356.03 | $1,481,645.43 | $2,149,889.40 |
| 297 | $383,356.03 | $2,356.04 | $4,907.10 | $378,448.94 | $1,484,001.47 | $2,157,152.54 |
| 298 | $378,448.94 | $2,325.88 | $4,937.26 | $373,511.68 | $1,486,327.36 | $2,164,415.68 |
| 299 | $373,511.68 | $2,295.54 | $4,967.60 | $368,544.08 | $1,488,622.90 | $2,171,678.82 |
| 300 | $368,544.08 | $2,265.01 | $4,998.13 | $363,545.95 | $1,490,887.91 | $2,178,941.96 |
| 301 | $363,545.95 | $2,234.29 | $5,028.85 | $358,517.10 | $1,493,122.20 | $2,186,205.10 |
| 302 | $358,517.10 | $2,203.39 | $5,059.75 | $353,457.35 | $1,495,325.59 | $2,193,468.24 |
| 303 | $353,457.35 | $2,172.29 | $5,090.85 | $348,366.50 | $1,497,497.88 | $2,200,731.38 |
| 304 | $348,366.50 | $2,141.00 | $5,122.14 | $343,244.36 | $1,499,638.88 | $2,207,994.52 |
| 305 | $343,244.36 | $2,109.52 | $5,153.62 | $338,090.75 | $1,501,748.40 | $2,215,257.65 |
| 306 | $338,090.75 | $2,077.85 | $5,185.29 | $332,905.46 | $1,503,826.25 | $2,222,520.79 |
| 307 | $332,905.46 | $2,045.98 | $5,217.16 | $327,688.30 | $1,505,872.23 | $2,229,783.93 |
| 308 | $327,688.30 | $2,013.92 | $5,249.22 | $322,439.08 | $1,507,886.15 | $2,237,047.07 |
| 309 | $322,439.08 | $1,981.66 | $5,281.48 | $317,157.59 | $1,509,867.81 | $2,244,310.21 |
| 310 | $317,157.59 | $1,949.20 | $5,313.94 | $311,843.65 | $1,511,817.00 | $2,251,573.35 |
| 311 | $311,843.65 | $1,916.54 | $5,346.60 | $306,497.05 | $1,513,733.54 | $2,258,836.49 |
| 312 | $306,497.05 | $1,883.68 | $5,379.46 | $301,117.59 | $1,515,617.22 | $2,266,099.63 |
| 313 | $301,117.59 | $1,850.62 | $5,412.52 | $295,705.07 | $1,517,467.84 | $2,273,362.77 |
| 314 | $295,705.07 | $1,817.35 | $5,445.79 | $290,259.28 | $1,519,285.20 | $2,280,625.91 |
| 315 | $290,259.28 | $1,783.89 | $5,479.25 | $284,780.03 | $1,521,069.08 | $2,287,889.05 |
| 316 | $284,780.03 | $1,750.21 | $5,512.93 | $279,267.10 | $1,522,819.29 | $2,295,152.19 |
| 317 | $279,267.10 | $1,716.33 | $5,546.81 | $273,720.29 | $1,524,535.62 | $2,302,415.33 |
| 318 | $273,720.29 | $1,682.24 | $5,580.90 | $268,139.39 | $1,526,217.86 | $2,309,678.47 |
| 319 | $268,139.39 | $1,647.94 | $5,615.20 | $262,524.19 | $1,527,865.80 | $2,316,941.61 |
| 320 | $262,524.19 | $1,613.43 | $5,649.71 | $256,874.48 | $1,529,479.23 | $2,324,204.75 |
| 321 | $256,874.48 | $1,578.71 | $5,684.43 | $251,190.04 | $1,531,057.94 | $2,331,467.89 |
| 322 | $251,190.04 | $1,543.77 | $5,719.37 | $245,470.68 | $1,532,601.71 | $2,338,731.03 |
| 323 | $245,470.68 | $1,508.62 | $5,754.52 | $239,716.16 | $1,534,110.33 | $2,345,994.17 |
| 324 | $239,716.16 | $1,473.26 | $5,789.88 | $233,926.27 | $1,535,583.59 | $2,353,257.31 |
| 325 | $233,926.27 | $1,437.67 | $5,825.47 | $228,100.81 | $1,537,021.26 | $2,360,520.45 |
| 326 | $228,100.81 | $1,401.87 | $5,861.27 | $222,239.54 | $1,538,423.13 | $2,367,783.59 |
| 327 | $222,239.54 | $1,365.85 | $5,897.29 | $216,342.24 | $1,539,788.98 | $2,375,046.73 |
| 328 | $216,342.24 | $1,329.60 | $5,933.54 | $210,408.71 | $1,541,118.58 | $2,382,309.87 |
| 329 | $210,408.71 | $1,293.14 | $5,970.00 | $204,438.70 | $1,542,411.72 | $2,389,573.01 |
| 330 | $204,438.70 | $1,256.45 | $6,006.69 | $198,432.01 | $1,543,668.16 | $2,396,836.15 |
| 331 | $198,432.01 | $1,219.53 | $6,043.61 | $192,388.40 | $1,544,887.69 | $2,404,099.29 |
| 332 | $192,388.40 | $1,182.39 | $6,080.75 | $186,307.65 | $1,546,070.08 | $2,411,362.43 |
| 333 | $186,307.65 | $1,145.02 | $6,118.12 | $180,189.52 | $1,547,215.09 | $2,418,625.57 |
| 334 | $180,189.52 | $1,107.41 | $6,155.73 | $174,033.80 | $1,548,322.51 | $2,425,888.71 |
| 335 | $174,033.80 | $1,069.58 | $6,193.56 | $167,840.24 | $1,549,392.09 | $2,433,151.85 |
| 336 | $167,840.24 | $1,031.52 | $6,231.62 | $161,608.62 | $1,550,423.61 | $2,440,414.99 |
| 337 | $161,608.62 | $993.22 | $6,269.92 | $155,338.70 | $1,551,416.83 | $2,447,678.13 |
| 338 | $155,338.70 | $954.69 | $6,308.45 | $149,030.25 | $1,552,371.52 | $2,454,941.27 |
| 339 | $149,030.25 | $915.92 | $6,347.22 | $142,683.02 | $1,553,287.43 | $2,462,204.41 |
| 340 | $142,683.02 | $876.91 | $6,386.23 | $136,296.79 | $1,554,164.34 | $2,469,467.55 |
| 341 | $136,296.79 | $837.66 | $6,425.48 | $129,871.30 | $1,555,001.99 | $2,476,730.69 |
| 342 | $129,871.30 | $798.17 | $6,464.97 | $123,406.33 | $1,555,800.16 | $2,483,993.83 |
| 343 | $123,406.33 | $758.43 | $6,504.71 | $116,901.63 | $1,556,558.60 | $2,491,256.97 |
| 344 | $116,901.63 | $718.46 | $6,544.68 | $110,356.95 | $1,557,277.05 | $2,498,520.11 |
| 345 | $110,356.95 | $678.24 | $6,584.90 | $103,772.04 | $1,557,955.29 | $2,505,783.25 |
| 346 | $103,772.04 | $637.77 | $6,625.37 | $97,146.67 | $1,558,593.06 | $2,513,046.39 |
| 347 | $97,146.67 | $597.05 | $6,666.09 | $90,480.57 | $1,559,190.10 | $2,520,309.53 |
| 348 | $90,480.57 | $556.08 | $6,707.06 | $83,773.51 | $1,559,746.18 | $2,527,572.67 |
| 349 | $83,773.51 | $514.86 | $6,748.28 | $77,025.23 | $1,560,261.04 | $2,534,835.81 |
| 350 | $77,025.23 | $473.38 | $6,789.76 | $70,235.48 | $1,560,734.42 | $2,542,098.95 |
| 351 | $70,235.48 | $431.66 | $6,831.48 | $63,403.99 | $1,561,166.08 | $2,549,362.09 |
| 352 | $63,403.99 | $389.67 | $6,873.47 | $56,530.52 | $1,561,555.75 | $2,556,625.23 |
| 353 | $56,530.52 | $347.43 | $6,915.71 | $49,614.81 | $1,561,903.18 | $2,563,888.37 |
| 354 | $49,614.81 | $304.92 | $6,958.22 | $42,656.59 | $1,562,208.10 | $2,571,151.51 |
| 355 | $42,656.59 | $262.16 | $7,000.98 | $35,655.61 | $1,562,470.26 | $2,578,414.65 |
| 356 | $35,655.61 | $219.13 | $7,044.01 | $28,611.61 | $1,562,689.39 | $2,585,677.79 |
| 357 | $28,611.61 | $175.84 | $7,087.30 | $21,524.31 | $1,562,865.24 | $2,592,940.93 |
| 358 | $21,524.31 | $132.28 | $7,130.86 | $14,393.45 | $1,562,997.52 | $2,600,204.07 |
| 359 | $14,393.45 | $88.46 | $7,174.68 | $7,218.77 | $1,563,085.98 | $2,607,467.21 |
| 360 | $7,218.77 | $44.37 | $7,218.77 | $-0.00 | $1,563,130.35 | $2,614,730.35 |