|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,052,190.00 | $6,685.79 | $761.54 | $1,051,428.46 | $6,685.79 | $7,447.34 |
| 2 | $1,051,428.46 | $6,680.95 | $766.38 | $1,050,662.07 | $13,366.74 | $14,894.67 |
| 3 | $1,050,662.07 | $6,676.08 | $771.25 | $1,049,890.82 | $20,042.82 | $22,342.01 |
| 4 | $1,049,890.82 | $6,671.18 | $776.15 | $1,049,114.67 | $26,714.01 | $29,789.34 |
| 5 | $1,049,114.67 | $6,666.25 | $781.09 | $1,048,333.58 | $33,380.25 | $37,236.68 |
| 6 | $1,048,333.58 | $6,661.29 | $786.05 | $1,047,547.53 | $40,041.54 | $44,684.01 |
| 7 | $1,047,547.53 | $6,656.29 | $791.04 | $1,046,756.49 | $46,697.83 | $52,131.35 |
| 8 | $1,046,756.49 | $6,651.27 | $796.07 | $1,045,960.42 | $53,349.10 | $59,578.68 |
| 9 | $1,045,960.42 | $6,646.21 | $801.13 | $1,045,159.29 | $59,995.30 | $67,026.02 |
| 10 | $1,045,159.29 | $6,641.12 | $806.22 | $1,044,353.07 | $66,636.42 | $74,473.35 |
| 11 | $1,044,353.07 | $6,635.99 | $811.34 | $1,043,541.73 | $73,272.41 | $81,920.69 |
| 12 | $1,043,541.73 | $6,630.84 | $816.50 | $1,042,725.23 | $79,903.25 | $89,368.02 |
| 13 | $1,042,725.23 | $6,625.65 | $821.69 | $1,041,903.55 | $86,528.90 | $96,815.36 |
| 14 | $1,041,903.55 | $6,620.43 | $826.91 | $1,041,076.64 | $93,149.33 | $104,262.69 |
| 15 | $1,041,076.64 | $6,615.17 | $832.16 | $1,040,244.48 | $99,764.51 | $111,710.03 |
| 16 | $1,040,244.48 | $6,609.89 | $837.45 | $1,039,407.03 | $106,374.39 | $119,157.36 |
| 17 | $1,039,407.03 | $6,604.57 | $842.77 | $1,038,564.26 | $112,978.96 | $126,604.70 |
| 18 | $1,038,564.26 | $6,599.21 | $848.12 | $1,037,716.14 | $119,578.17 | $134,052.03 |
| 19 | $1,037,716.14 | $6,593.82 | $853.51 | $1,036,862.62 | $126,171.99 | $141,499.37 |
| 20 | $1,036,862.62 | $6,588.40 | $858.94 | $1,036,003.69 | $132,760.39 | $148,946.70 |
| 21 | $1,036,003.69 | $6,582.94 | $864.39 | $1,035,139.29 | $139,343.33 | $156,394.04 |
| 22 | $1,035,139.29 | $6,577.45 | $869.89 | $1,034,269.41 | $145,920.78 | $163,841.37 |
| 23 | $1,034,269.41 | $6,571.92 | $875.41 | $1,033,393.99 | $152,492.70 | $171,288.71 |
| 24 | $1,033,393.99 | $6,566.36 | $880.98 | $1,032,513.01 | $159,059.05 | $178,736.04 |
| 25 | $1,032,513.01 | $6,560.76 | $886.58 | $1,031,626.44 | $165,619.81 | $186,183.38 |
| 26 | $1,031,626.44 | $6,555.13 | $892.21 | $1,030,734.23 | $172,174.94 | $193,630.71 |
| 27 | $1,030,734.23 | $6,549.46 | $897.88 | $1,029,836.35 | $178,724.40 | $201,078.05 |
| 28 | $1,029,836.35 | $6,543.75 | $903.58 | $1,028,932.77 | $185,268.15 | $208,525.38 |
| 29 | $1,028,932.77 | $6,538.01 | $909.32 | $1,028,023.44 | $191,806.16 | $215,972.72 |
| 30 | $1,028,023.44 | $6,532.23 | $915.10 | $1,027,108.34 | $198,338.39 | $223,420.05 |
| 31 | $1,027,108.34 | $6,526.42 | $920.92 | $1,026,187.42 | $204,864.81 | $230,867.39 |
| 32 | $1,026,187.42 | $6,520.57 | $926.77 | $1,025,260.65 | $211,385.37 | $238,314.72 |
| 33 | $1,025,260.65 | $6,514.68 | $932.66 | $1,024,328.00 | $217,900.05 | $245,762.06 |
| 34 | $1,024,328.00 | $6,508.75 | $938.58 | $1,023,389.41 | $224,408.80 | $253,209.39 |
| 35 | $1,023,389.41 | $6,502.79 | $944.55 | $1,022,444.86 | $230,911.59 | $260,656.73 |
| 36 | $1,022,444.86 | $6,496.79 | $950.55 | $1,021,494.31 | $237,408.37 | $268,104.06 |
| 37 | $1,021,494.31 | $6,490.75 | $956.59 | $1,020,537.72 | $243,899.12 | $275,551.40 |
| 38 | $1,020,537.72 | $6,484.67 | $962.67 | $1,019,575.06 | $250,383.79 | $282,998.73 |
| 39 | $1,019,575.06 | $6,478.55 | $968.79 | $1,018,606.27 | $256,862.34 | $290,446.07 |
| 40 | $1,018,606.27 | $6,472.39 | $974.94 | $1,017,631.33 | $263,334.73 | $297,893.40 |
| 41 | $1,017,631.33 | $6,466.20 | $981.14 | $1,016,650.19 | $269,800.93 | $305,340.74 |
| 42 | $1,016,650.19 | $6,459.96 | $987.37 | $1,015,662.82 | $276,260.89 | $312,788.07 |
| 43 | $1,015,662.82 | $6,453.69 | $993.64 | $1,014,669.18 | $282,714.58 | $320,235.41 |
| 44 | $1,014,669.18 | $6,447.38 | $999.96 | $1,013,669.22 | $289,161.96 | $327,682.74 |
| 45 | $1,013,669.22 | $6,441.02 | $1,006.31 | $1,012,662.91 | $295,602.98 | $335,130.08 |
| 46 | $1,012,662.91 | $6,434.63 | $1,012.71 | $1,011,650.20 | $302,037.61 | $342,577.41 |
| 47 | $1,011,650.20 | $6,428.19 | $1,019.14 | $1,010,631.06 | $308,465.81 | $350,024.75 |
| 48 | $1,010,631.06 | $6,421.72 | $1,025.62 | $1,009,605.45 | $314,887.53 | $357,472.08 |
| 49 | $1,009,605.45 | $6,415.20 | $1,032.13 | $1,008,573.31 | $321,302.73 | $364,919.42 |
| 50 | $1,008,573.31 | $6,408.64 | $1,038.69 | $1,007,534.62 | $327,711.37 | $372,366.75 |
| 51 | $1,007,534.62 | $6,402.04 | $1,045.29 | $1,006,489.33 | $334,113.41 | $379,814.09 |
| 52 | $1,006,489.33 | $6,395.40 | $1,051.93 | $1,005,437.39 | $340,508.81 | $387,261.42 |
| 53 | $1,005,437.39 | $6,388.72 | $1,058.62 | $1,004,378.77 | $346,897.53 | $394,708.76 |
| 54 | $1,004,378.77 | $6,381.99 | $1,065.34 | $1,003,313.43 | $353,279.52 | $402,156.09 |
| 55 | $1,003,313.43 | $6,375.22 | $1,072.11 | $1,002,241.32 | $359,654.74 | $409,603.43 |
| 56 | $1,002,241.32 | $6,368.41 | $1,078.93 | $1,001,162.39 | $366,023.15 | $417,050.76 |
| 57 | $1,001,162.39 | $6,361.55 | $1,085.78 | $1,000,076.61 | $372,384.70 | $424,498.10 |
| 58 | $1,000,076.61 | $6,354.65 | $1,092.68 | $998,983.92 | $378,739.36 | $431,945.43 |
| 59 | $998,983.92 | $6,347.71 | $1,099.62 | $997,884.30 | $385,087.07 | $439,392.77 |
| 60 | $997,884.30 | $6,340.72 | $1,106.61 | $996,777.69 | $391,427.79 | $446,840.10 |
| 61 | $996,777.69 | $6,333.69 | $1,113.64 | $995,664.04 | $397,761.48 | $454,287.44 |
| 62 | $995,664.04 | $6,326.62 | $1,120.72 | $994,543.33 | $404,088.10 | $461,734.77 |
| 63 | $994,543.33 | $6,319.49 | $1,127.84 | $993,415.48 | $410,407.59 | $469,182.11 |
| 64 | $993,415.48 | $6,312.33 | $1,135.01 | $992,280.48 | $416,719.92 | $476,629.44 |
| 65 | $992,280.48 | $6,305.12 | $1,142.22 | $991,138.26 | $423,025.03 | $484,076.78 |
| 66 | $991,138.26 | $6,297.86 | $1,149.48 | $989,988.78 | $429,322.89 | $491,524.11 |
| 67 | $989,988.78 | $6,290.55 | $1,156.78 | $988,832.00 | $435,613.44 | $498,971.45 |
| 68 | $988,832.00 | $6,283.20 | $1,164.13 | $987,667.87 | $441,896.65 | $506,418.78 |
| 69 | $987,667.87 | $6,275.81 | $1,171.53 | $986,496.34 | $448,172.45 | $513,866.12 |
| 70 | $986,496.34 | $6,268.36 | $1,178.97 | $985,317.37 | $454,440.82 | $521,313.45 |
| 71 | $985,317.37 | $6,260.87 | $1,186.46 | $984,130.90 | $460,701.69 | $528,760.79 |
| 72 | $984,130.90 | $6,253.33 | $1,194.00 | $982,936.90 | $466,955.02 | $536,208.12 |
| 73 | $982,936.90 | $6,245.74 | $1,201.59 | $981,735.31 | $473,200.76 | $543,655.46 |
| 74 | $981,735.31 | $6,238.11 | $1,209.23 | $980,526.08 | $479,438.87 | $551,102.79 |
| 75 | $980,526.08 | $6,230.43 | $1,216.91 | $979,309.17 | $485,669.30 | $558,550.13 |
| 76 | $979,309.17 | $6,222.69 | $1,224.64 | $978,084.53 | $491,891.99 | $565,997.46 |
| 77 | $978,084.53 | $6,214.91 | $1,232.42 | $976,852.11 | $498,106.91 | $573,444.80 |
| 78 | $976,852.11 | $6,207.08 | $1,240.25 | $975,611.86 | $504,313.99 | $580,892.13 |
| 79 | $975,611.86 | $6,199.20 | $1,248.13 | $974,363.72 | $510,513.19 | $588,339.47 |
| 80 | $974,363.72 | $6,191.27 | $1,256.07 | $973,107.66 | $516,704.46 | $595,786.80 |
| 81 | $973,107.66 | $6,183.29 | $1,264.05 | $971,843.61 | $522,887.74 | $603,234.14 |
| 82 | $971,843.61 | $6,175.26 | $1,272.08 | $970,571.53 | $529,063.00 | $610,681.47 |
| 83 | $970,571.53 | $6,167.17 | $1,280.16 | $969,291.37 | $535,230.17 | $618,128.81 |
| 84 | $969,291.37 | $6,159.04 | $1,288.30 | $968,003.07 | $541,389.21 | $625,576.14 |
| 85 | $968,003.07 | $6,150.85 | $1,296.48 | $966,706.59 | $547,540.07 | $633,023.48 |
| 86 | $966,706.59 | $6,142.61 | $1,304.72 | $965,401.87 | $553,682.68 | $640,470.81 |
| 87 | $965,401.87 | $6,134.32 | $1,313.01 | $964,088.86 | $559,817.01 | $647,918.15 |
| 88 | $964,088.86 | $6,125.98 | $1,321.35 | $962,767.50 | $565,942.99 | $655,365.48 |
| 89 | $962,767.50 | $6,117.59 | $1,329.75 | $961,437.76 | $572,060.57 | $662,812.82 |
| 90 | $961,437.76 | $6,109.14 | $1,338.20 | $960,099.56 | $578,169.71 | $670,260.15 |
| 91 | $960,099.56 | $6,100.63 | $1,346.70 | $958,752.85 | $584,270.34 | $677,707.49 |
| 92 | $958,752.85 | $6,092.08 | $1,355.26 | $957,397.59 | $590,362.42 | $685,154.82 |
| 93 | $957,397.59 | $6,083.46 | $1,363.87 | $956,033.72 | $596,445.88 | $692,602.16 |
| 94 | $956,033.72 | $6,074.80 | $1,372.54 | $954,661.19 | $602,520.68 | $700,049.49 |
| 95 | $954,661.19 | $6,066.08 | $1,381.26 | $953,279.93 | $608,586.75 | $707,496.83 |
| 96 | $953,279.93 | $6,057.30 | $1,390.04 | $951,889.89 | $614,644.05 | $714,944.16 |
| 97 | $951,889.89 | $6,048.47 | $1,398.87 | $950,491.02 | $620,692.52 | $722,391.50 |
| 98 | $950,491.02 | $6,039.58 | $1,407.76 | $949,083.27 | $626,732.10 | $729,838.83 |
| 99 | $949,083.27 | $6,030.63 | $1,416.70 | $947,666.56 | $632,762.73 | $737,286.17 |
| 100 | $947,666.56 | $6,021.63 | $1,425.70 | $946,240.86 | $638,784.36 | $744,733.50 |
| 101 | $946,240.86 | $6,012.57 | $1,434.76 | $944,806.10 | $644,796.94 | $752,180.84 |
| 102 | $944,806.10 | $6,003.46 | $1,443.88 | $943,362.22 | $650,800.39 | $759,628.17 |
| 103 | $943,362.22 | $5,994.28 | $1,453.05 | $941,909.16 | $656,794.67 | $767,075.51 |
| 104 | $941,909.16 | $5,985.05 | $1,462.29 | $940,446.88 | $662,779.72 | $774,522.84 |
| 105 | $940,446.88 | $5,975.76 | $1,471.58 | $938,975.30 | $668,755.48 | $781,970.18 |
| 106 | $938,975.30 | $5,966.41 | $1,480.93 | $937,494.37 | $674,721.88 | $789,417.51 |
| 107 | $937,494.37 | $5,957.00 | $1,490.34 | $936,004.03 | $680,678.88 | $796,864.85 |
| 108 | $936,004.03 | $5,947.53 | $1,499.81 | $934,504.22 | $686,626.40 | $804,312.18 |
| 109 | $934,504.22 | $5,938.00 | $1,509.34 | $932,994.88 | $692,564.40 | $811,759.52 |
| 110 | $932,994.88 | $5,928.40 | $1,518.93 | $931,475.95 | $698,492.80 | $819,206.85 |
| 111 | $931,475.95 | $5,918.75 | $1,528.58 | $929,947.37 | $704,411.56 | $826,654.19 |
| 112 | $929,947.37 | $5,909.04 | $1,538.29 | $928,409.07 | $710,320.60 | $834,101.52 |
| 113 | $928,409.07 | $5,899.27 | $1,548.07 | $926,861.01 | $716,219.86 | $841,548.86 |
| 114 | $926,861.01 | $5,889.43 | $1,557.91 | $925,303.10 | $722,109.29 | $848,996.19 |
| 115 | $925,303.10 | $5,879.53 | $1,567.80 | $923,735.29 | $727,988.82 | $856,443.53 |
| 116 | $923,735.29 | $5,869.57 | $1,577.77 | $922,157.53 | $733,858.39 | $863,890.86 |
| 117 | $922,157.53 | $5,859.54 | $1,587.79 | $920,569.74 | $739,717.93 | $871,338.20 |
| 118 | $920,569.74 | $5,849.45 | $1,597.88 | $918,971.85 | $745,567.39 | $878,785.53 |
| 119 | $918,971.85 | $5,839.30 | $1,608.03 | $917,363.82 | $751,406.69 | $886,232.87 |
| 120 | $917,363.82 | $5,829.08 | $1,618.25 | $915,745.57 | $757,235.77 | $893,680.20 |
| 121 | $915,745.57 | $5,818.80 | $1,628.54 | $914,117.03 | $763,054.57 | $901,127.54 |
| 122 | $914,117.03 | $5,808.45 | $1,638.88 | $912,478.15 | $768,863.02 | $908,574.87 |
| 123 | $912,478.15 | $5,798.04 | $1,649.30 | $910,828.85 | $774,661.06 | $916,022.21 |
| 124 | $910,828.85 | $5,787.56 | $1,659.78 | $909,169.07 | $780,448.62 | $923,469.54 |
| 125 | $909,169.07 | $5,777.01 | $1,670.32 | $907,498.75 | $786,225.63 | $930,916.88 |
| 126 | $907,498.75 | $5,766.40 | $1,680.94 | $905,817.82 | $791,992.03 | $938,364.21 |
| 127 | $905,817.82 | $5,755.72 | $1,691.62 | $904,126.20 | $797,747.74 | $945,811.55 |
| 128 | $904,126.20 | $5,744.97 | $1,702.37 | $902,423.83 | $803,492.71 | $953,258.88 |
| 129 | $902,423.83 | $5,734.15 | $1,713.18 | $900,710.65 | $809,226.86 | $960,706.22 |
| 130 | $900,710.65 | $5,723.27 | $1,724.07 | $898,986.58 | $814,950.13 | $968,153.55 |
| 131 | $898,986.58 | $5,712.31 | $1,735.02 | $897,251.55 | $820,662.44 | $975,600.89 |
| 132 | $897,251.55 | $5,701.29 | $1,746.05 | $895,505.50 | $826,363.73 | $983,048.22 |
| 133 | $895,505.50 | $5,690.19 | $1,757.14 | $893,748.36 | $832,053.92 | $990,495.56 |
| 134 | $893,748.36 | $5,679.03 | $1,768.31 | $891,980.05 | $837,732.94 | $997,942.89 |
| 135 | $891,980.05 | $5,667.79 | $1,779.55 | $890,200.51 | $843,400.73 | $1,005,390.23 |
| 136 | $890,200.51 | $5,656.48 | $1,790.85 | $888,409.65 | $849,057.22 | $1,012,837.56 |
| 137 | $888,409.65 | $5,645.10 | $1,802.23 | $886,607.42 | $854,702.32 | $1,020,284.90 |
| 138 | $886,607.42 | $5,633.65 | $1,813.68 | $884,793.74 | $860,335.97 | $1,027,732.23 |
| 139 | $884,793.74 | $5,622.13 | $1,825.21 | $882,968.53 | $865,958.10 | $1,035,179.57 |
| 140 | $882,968.53 | $5,610.53 | $1,836.81 | $881,131.72 | $871,568.63 | $1,042,626.90 |
| 141 | $881,131.72 | $5,598.86 | $1,848.48 | $879,283.25 | $877,167.48 | $1,050,074.24 |
| 142 | $879,283.25 | $5,587.11 | $1,860.22 | $877,423.02 | $882,754.60 | $1,057,521.57 |
| 143 | $877,423.02 | $5,575.29 | $1,872.04 | $875,550.98 | $888,329.89 | $1,064,968.91 |
| 144 | $875,550.98 | $5,563.40 | $1,883.94 | $873,667.04 | $893,893.29 | $1,072,416.24 |
| 145 | $873,667.04 | $5,551.43 | $1,895.91 | $871,771.13 | $899,444.71 | $1,079,863.58 |
| 146 | $871,771.13 | $5,539.38 | $1,907.96 | $869,863.18 | $904,984.09 | $1,087,310.91 |
| 147 | $869,863.18 | $5,527.26 | $1,920.08 | $867,943.10 | $910,511.35 | $1,094,758.25 |
| 148 | $867,943.10 | $5,515.06 | $1,932.28 | $866,010.82 | $916,026.40 | $1,102,205.58 |
| 149 | $866,010.82 | $5,502.78 | $1,944.56 | $864,066.26 | $921,529.18 | $1,109,652.92 |
| 150 | $864,066.26 | $5,490.42 | $1,956.91 | $862,109.35 | $927,019.60 | $1,117,100.25 |
| 151 | $862,109.35 | $5,477.99 | $1,969.35 | $860,140.00 | $932,497.59 | $1,124,547.59 |
| 152 | $860,140.00 | $5,465.47 | $1,981.86 | $858,158.14 | $937,963.06 | $1,131,994.92 |
| 153 | $858,158.14 | $5,452.88 | $1,994.46 | $856,163.68 | $943,415.94 | $1,139,442.26 |
| 154 | $856,163.68 | $5,440.21 | $2,007.13 | $854,156.55 | $948,856.15 | $1,146,889.59 |
| 155 | $854,156.55 | $5,427.45 | $2,019.88 | $852,136.67 | $954,283.60 | $1,154,336.93 |
| 156 | $852,136.67 | $5,414.62 | $2,032.72 | $850,103.95 | $959,698.22 | $1,161,784.26 |
| 157 | $850,103.95 | $5,401.70 | $2,045.63 | $848,058.32 | $965,099.92 | $1,169,231.60 |
| 158 | $848,058.32 | $5,388.70 | $2,058.63 | $845,999.69 | $970,488.62 | $1,176,678.93 |
| 159 | $845,999.69 | $5,375.62 | $2,071.71 | $843,927.98 | $975,864.25 | $1,184,126.27 |
| 160 | $843,927.98 | $5,362.46 | $2,084.88 | $841,843.10 | $981,226.71 | $1,191,573.60 |
| 161 | $841,843.10 | $5,349.21 | $2,098.12 | $839,744.98 | $986,575.92 | $1,199,020.94 |
| 162 | $839,744.98 | $5,335.88 | $2,111.46 | $837,633.52 | $991,911.80 | $1,206,468.27 |
| 163 | $837,633.52 | $5,322.46 | $2,124.87 | $835,508.65 | $997,234.26 | $1,213,915.61 |
| 164 | $835,508.65 | $5,308.96 | $2,138.37 | $833,370.28 | $1,002,543.22 | $1,221,362.94 |
| 165 | $833,370.28 | $5,295.37 | $2,151.96 | $831,218.32 | $1,007,838.59 | $1,228,810.28 |
| 166 | $831,218.32 | $5,281.70 | $2,165.64 | $829,052.68 | $1,013,120.29 | $1,236,257.61 |
| 167 | $829,052.68 | $5,267.94 | $2,179.40 | $826,873.28 | $1,018,388.23 | $1,243,704.95 |
| 168 | $826,873.28 | $5,254.09 | $2,193.24 | $824,680.04 | $1,023,642.32 | $1,251,152.28 |
| 169 | $824,680.04 | $5,240.15 | $2,207.18 | $822,472.86 | $1,028,882.48 | $1,258,599.62 |
| 170 | $822,472.86 | $5,226.13 | $2,221.21 | $820,251.65 | $1,034,108.61 | $1,266,046.95 |
| 171 | $820,251.65 | $5,212.02 | $2,235.32 | $818,016.34 | $1,039,320.62 | $1,273,494.29 |
| 172 | $818,016.34 | $5,197.81 | $2,249.52 | $815,766.81 | $1,044,518.44 | $1,280,941.62 |
| 173 | $815,766.81 | $5,183.52 | $2,263.82 | $813,503.00 | $1,049,701.95 | $1,288,388.96 |
| 174 | $813,503.00 | $5,169.13 | $2,278.20 | $811,224.79 | $1,054,871.09 | $1,295,836.29 |
| 175 | $811,224.79 | $5,154.66 | $2,292.68 | $808,932.12 | $1,060,025.74 | $1,303,283.63 |
| 176 | $808,932.12 | $5,140.09 | $2,307.25 | $806,624.87 | $1,065,165.83 | $1,310,730.96 |
| 177 | $806,624.87 | $5,125.43 | $2,321.91 | $804,302.96 | $1,070,291.26 | $1,318,178.30 |
| 178 | $804,302.96 | $5,110.68 | $2,336.66 | $801,966.30 | $1,075,401.94 | $1,325,625.63 |
| 179 | $801,966.30 | $5,095.83 | $2,351.51 | $799,614.80 | $1,080,497.77 | $1,333,072.97 |
| 180 | $799,614.80 | $5,080.89 | $2,366.45 | $797,248.35 | $1,085,578.65 | $1,340,520.30 |
| 181 | $797,248.35 | $5,065.85 | $2,381.49 | $794,866.86 | $1,090,644.50 | $1,347,967.64 |
| 182 | $794,866.86 | $5,050.72 | $2,396.62 | $792,470.24 | $1,095,695.22 | $1,355,414.97 |
| 183 | $792,470.24 | $5,035.49 | $2,411.85 | $790,058.40 | $1,100,730.71 | $1,362,862.31 |
| 184 | $790,058.40 | $5,020.16 | $2,427.17 | $787,631.22 | $1,105,750.87 | $1,370,309.64 |
| 185 | $787,631.22 | $5,004.74 | $2,442.59 | $785,188.63 | $1,110,755.61 | $1,377,756.98 |
| 186 | $785,188.63 | $4,989.22 | $2,458.12 | $782,730.51 | $1,115,744.83 | $1,385,204.31 |
| 187 | $782,730.51 | $4,973.60 | $2,473.73 | $780,256.78 | $1,120,718.43 | $1,392,651.65 |
| 188 | $780,256.78 | $4,957.88 | $2,489.45 | $777,767.33 | $1,125,676.31 | $1,400,098.98 |
| 189 | $777,767.33 | $4,942.06 | $2,505.27 | $775,262.05 | $1,130,618.37 | $1,407,546.32 |
| 190 | $775,262.05 | $4,926.14 | $2,521.19 | $772,740.86 | $1,135,544.52 | $1,414,993.65 |
| 191 | $772,740.86 | $4,910.12 | $2,537.21 | $770,203.65 | $1,140,454.64 | $1,422,440.99 |
| 192 | $770,203.65 | $4,894.00 | $2,553.33 | $767,650.32 | $1,145,348.64 | $1,429,888.32 |
| 193 | $767,650.32 | $4,877.78 | $2,569.56 | $765,080.76 | $1,150,226.42 | $1,437,335.66 |
| 194 | $765,080.76 | $4,861.45 | $2,585.88 | $762,494.88 | $1,155,087.87 | $1,444,782.99 |
| 195 | $762,494.88 | $4,845.02 | $2,602.32 | $759,892.56 | $1,159,932.89 | $1,452,230.33 |
| 196 | $759,892.56 | $4,828.48 | $2,618.85 | $757,273.71 | $1,164,761.38 | $1,459,677.66 |
| 197 | $757,273.71 | $4,811.84 | $2,635.49 | $754,638.22 | $1,169,573.22 | $1,467,125.00 |
| 198 | $754,638.22 | $4,795.10 | $2,652.24 | $751,985.98 | $1,174,368.32 | $1,474,572.33 |
| 199 | $751,985.98 | $4,778.24 | $2,669.09 | $749,316.89 | $1,179,146.56 | $1,482,019.67 |
| 200 | $749,316.89 | $4,761.28 | $2,686.05 | $746,630.84 | $1,183,907.84 | $1,489,467.00 |
| 201 | $746,630.84 | $4,744.22 | $2,703.12 | $743,927.72 | $1,188,652.06 | $1,496,914.34 |
| 202 | $743,927.72 | $4,727.04 | $2,720.29 | $741,207.43 | $1,193,379.10 | $1,504,361.67 |
| 203 | $741,207.43 | $4,709.76 | $2,737.58 | $738,469.85 | $1,198,088.86 | $1,511,809.01 |
| 204 | $738,469.85 | $4,692.36 | $2,754.97 | $735,714.87 | $1,202,781.22 | $1,519,256.34 |
| 205 | $735,714.87 | $4,674.85 | $2,772.48 | $732,942.39 | $1,207,456.07 | $1,526,703.68 |
| 206 | $732,942.39 | $4,657.24 | $2,790.10 | $730,152.30 | $1,212,113.31 | $1,534,151.01 |
| 207 | $730,152.30 | $4,639.51 | $2,807.83 | $727,344.47 | $1,216,752.82 | $1,541,598.35 |
| 208 | $727,344.47 | $4,621.67 | $2,825.67 | $724,518.80 | $1,221,374.49 | $1,549,045.68 |
| 209 | $724,518.80 | $4,603.71 | $2,843.62 | $721,675.18 | $1,225,978.20 | $1,556,493.02 |
| 210 | $721,675.18 | $4,585.64 | $2,861.69 | $718,813.49 | $1,230,563.85 | $1,563,940.35 |
| 211 | $718,813.49 | $4,567.46 | $2,879.87 | $715,933.62 | $1,235,131.31 | $1,571,387.69 |
| 212 | $715,933.62 | $4,549.16 | $2,898.17 | $713,035.44 | $1,239,680.47 | $1,578,835.02 |
| 213 | $713,035.44 | $4,530.75 | $2,916.59 | $710,118.86 | $1,244,211.21 | $1,586,282.36 |
| 214 | $710,118.86 | $4,512.21 | $2,935.12 | $707,183.73 | $1,248,723.43 | $1,593,729.69 |
| 215 | $707,183.73 | $4,493.56 | $2,953.77 | $704,229.96 | $1,253,216.99 | $1,601,177.03 |
| 216 | $704,229.96 | $4,474.79 | $2,972.54 | $701,257.42 | $1,257,691.79 | $1,608,624.36 |
| 217 | $701,257.42 | $4,455.91 | $2,991.43 | $698,265.99 | $1,262,147.69 | $1,616,071.70 |
| 218 | $698,265.99 | $4,436.90 | $3,010.44 | $695,255.56 | $1,266,584.59 | $1,623,519.03 |
| 219 | $695,255.56 | $4,417.77 | $3,029.57 | $692,225.99 | $1,271,002.36 | $1,630,966.37 |
| 220 | $692,225.99 | $4,398.52 | $3,048.82 | $689,177.18 | $1,275,400.88 | $1,638,413.70 |
| 221 | $689,177.18 | $4,379.15 | $3,068.19 | $686,108.99 | $1,279,780.03 | $1,645,861.04 |
| 222 | $686,108.99 | $4,359.65 | $3,087.68 | $683,021.30 | $1,284,139.68 | $1,653,308.37 |
| 223 | $683,021.30 | $4,340.03 | $3,107.30 | $679,914.00 | $1,288,479.71 | $1,660,755.71 |
| 224 | $679,914.00 | $4,320.29 | $3,127.05 | $676,786.95 | $1,292,800.00 | $1,668,203.04 |
| 225 | $676,786.95 | $4,300.42 | $3,146.92 | $673,640.03 | $1,297,100.41 | $1,675,650.38 |
| 226 | $673,640.03 | $4,280.42 | $3,166.91 | $670,473.12 | $1,301,380.83 | $1,683,097.71 |
| 227 | $670,473.12 | $4,260.30 | $3,187.04 | $667,286.08 | $1,305,641.13 | $1,690,545.05 |
| 228 | $667,286.08 | $4,240.05 | $3,207.29 | $664,078.79 | $1,309,881.18 | $1,697,992.38 |
| 229 | $664,078.79 | $4,219.67 | $3,227.67 | $660,851.13 | $1,314,100.85 | $1,705,439.72 |
| 230 | $660,851.13 | $4,199.16 | $3,248.18 | $657,602.95 | $1,318,300.00 | $1,712,887.05 |
| 231 | $657,602.95 | $4,178.52 | $3,268.82 | $654,334.13 | $1,322,478.52 | $1,720,334.39 |
| 232 | $654,334.13 | $4,157.75 | $3,289.59 | $651,044.55 | $1,326,636.27 | $1,727,781.72 |
| 233 | $651,044.55 | $4,136.85 | $3,310.49 | $647,734.06 | $1,330,773.12 | $1,735,229.06 |
| 234 | $647,734.06 | $4,115.81 | $3,331.52 | $644,402.53 | $1,334,888.93 | $1,742,676.39 |
| 235 | $644,402.53 | $4,094.64 | $3,352.69 | $641,049.84 | $1,338,983.57 | $1,750,123.73 |
| 236 | $641,049.84 | $4,073.34 | $3,374.00 | $637,675.84 | $1,343,056.91 | $1,757,571.06 |
| 237 | $637,675.84 | $4,051.90 | $3,395.44 | $634,280.40 | $1,347,108.80 | $1,765,018.40 |
| 238 | $634,280.40 | $4,030.32 | $3,417.01 | $630,863.39 | $1,351,139.13 | $1,772,465.73 |
| 239 | $630,863.39 | $4,008.61 | $3,438.72 | $627,424.67 | $1,355,147.74 | $1,779,913.07 |
| 240 | $627,424.67 | $3,986.76 | $3,460.57 | $623,964.09 | $1,359,134.50 | $1,787,360.40 |
| 241 | $623,964.09 | $3,964.77 | $3,482.56 | $620,481.53 | $1,363,099.27 | $1,794,807.74 |
| 242 | $620,481.53 | $3,942.64 | $3,504.69 | $616,976.84 | $1,367,041.91 | $1,802,255.07 |
| 243 | $616,976.84 | $3,920.37 | $3,526.96 | $613,449.88 | $1,370,962.29 | $1,809,702.41 |
| 244 | $613,449.88 | $3,897.96 | $3,549.37 | $609,900.51 | $1,374,860.25 | $1,817,149.74 |
| 245 | $609,900.51 | $3,875.41 | $3,571.93 | $606,328.58 | $1,378,735.66 | $1,824,597.08 |
| 246 | $606,328.58 | $3,852.71 | $3,594.62 | $602,733.96 | $1,382,588.37 | $1,832,044.41 |
| 247 | $602,733.96 | $3,829.87 | $3,617.46 | $599,116.50 | $1,386,418.24 | $1,839,491.75 |
| 248 | $599,116.50 | $3,806.89 | $3,640.45 | $595,476.05 | $1,390,225.13 | $1,846,939.08 |
| 249 | $595,476.05 | $3,783.75 | $3,663.58 | $591,812.47 | $1,394,008.89 | $1,854,386.42 |
| 250 | $591,812.47 | $3,760.48 | $3,686.86 | $588,125.61 | $1,397,769.36 | $1,861,833.75 |
| 251 | $588,125.61 | $3,737.05 | $3,710.29 | $584,415.32 | $1,401,506.41 | $1,869,281.09 |
| 252 | $584,415.32 | $3,713.47 | $3,733.86 | $580,681.46 | $1,405,219.88 | $1,876,728.42 |
| 253 | $580,681.46 | $3,689.75 | $3,757.59 | $576,923.87 | $1,408,909.63 | $1,884,175.76 |
| 254 | $576,923.87 | $3,665.87 | $3,781.46 | $573,142.40 | $1,412,575.50 | $1,891,623.10 |
| 255 | $573,142.40 | $3,641.84 | $3,805.49 | $569,336.91 | $1,416,217.34 | $1,899,070.43 |
| 256 | $569,336.91 | $3,617.66 | $3,829.67 | $565,507.24 | $1,419,835.00 | $1,906,517.77 |
| 257 | $565,507.24 | $3,593.33 | $3,854.01 | $561,653.23 | $1,423,428.33 | $1,913,965.10 |
| 258 | $561,653.23 | $3,568.84 | $3,878.50 | $557,774.73 | $1,426,997.17 | $1,921,412.44 |
| 259 | $557,774.73 | $3,544.19 | $3,903.14 | $553,871.59 | $1,430,541.36 | $1,928,859.77 |
| 260 | $553,871.59 | $3,519.39 | $3,927.94 | $549,943.65 | $1,434,060.75 | $1,936,307.11 |
| 261 | $549,943.65 | $3,494.43 | $3,952.90 | $545,990.75 | $1,437,555.19 | $1,943,754.44 |
| 262 | $545,990.75 | $3,469.32 | $3,978.02 | $542,012.73 | $1,441,024.50 | $1,951,201.78 |
| 263 | $542,012.73 | $3,444.04 | $4,003.30 | $538,009.43 | $1,444,468.54 | $1,958,649.11 |
| 264 | $538,009.43 | $3,418.60 | $4,028.73 | $533,980.70 | $1,447,887.14 | $1,966,096.45 |
| 265 | $533,980.70 | $3,393.00 | $4,054.33 | $529,926.37 | $1,451,280.15 | $1,973,543.78 |
| 266 | $529,926.37 | $3,367.24 | $4,080.09 | $525,846.27 | $1,454,647.39 | $1,980,991.12 |
| 267 | $525,846.27 | $3,341.31 | $4,106.02 | $521,740.25 | $1,457,988.70 | $1,988,438.45 |
| 268 | $521,740.25 | $3,315.22 | $4,132.11 | $517,608.14 | $1,461,303.93 | $1,995,885.79 |
| 269 | $517,608.14 | $3,288.97 | $4,158.37 | $513,449.77 | $1,464,592.89 | $2,003,333.12 |
| 270 | $513,449.77 | $3,262.55 | $4,184.79 | $509,264.98 | $1,467,855.44 | $2,010,780.46 |
| 271 | $509,264.98 | $3,235.95 | $4,211.38 | $505,053.60 | $1,471,091.39 | $2,018,227.79 |
| 272 | $505,053.60 | $3,209.19 | $4,238.14 | $500,815.46 | $1,474,300.59 | $2,025,675.13 |
| 273 | $500,815.46 | $3,182.26 | $4,265.07 | $496,550.39 | $1,477,482.85 | $2,033,122.46 |
| 274 | $496,550.39 | $3,155.16 | $4,292.17 | $492,258.22 | $1,480,638.02 | $2,040,569.80 |
| 275 | $492,258.22 | $3,127.89 | $4,319.44 | $487,938.78 | $1,483,765.91 | $2,048,017.13 |
| 276 | $487,938.78 | $3,100.44 | $4,346.89 | $483,591.89 | $1,486,866.35 | $2,055,464.47 |
| 277 | $483,591.89 | $3,072.82 | $4,374.51 | $479,217.38 | $1,489,939.18 | $2,062,911.80 |
| 278 | $479,217.38 | $3,045.03 | $4,402.31 | $474,815.07 | $1,492,984.20 | $2,070,359.14 |
| 279 | $474,815.07 | $3,017.05 | $4,430.28 | $470,384.79 | $1,496,001.26 | $2,077,806.47 |
| 280 | $470,384.79 | $2,988.90 | $4,458.43 | $465,926.36 | $1,498,990.16 | $2,085,253.81 |
| 281 | $465,926.36 | $2,960.57 | $4,486.76 | $461,439.59 | $1,501,950.73 | $2,092,701.14 |
| 282 | $461,439.59 | $2,932.06 | $4,515.27 | $456,924.32 | $1,504,882.80 | $2,100,148.48 |
| 283 | $456,924.32 | $2,903.37 | $4,543.96 | $452,380.36 | $1,507,786.17 | $2,107,595.81 |
| 284 | $452,380.36 | $2,874.50 | $4,572.83 | $447,807.53 | $1,510,660.67 | $2,115,043.15 |
| 285 | $447,807.53 | $2,845.44 | $4,601.89 | $443,205.64 | $1,513,506.12 | $2,122,490.48 |
| 286 | $443,205.64 | $2,816.20 | $4,631.13 | $438,574.50 | $1,516,322.32 | $2,129,937.82 |
| 287 | $438,574.50 | $2,786.78 | $4,660.56 | $433,913.94 | $1,519,109.09 | $2,137,385.15 |
| 288 | $433,913.94 | $2,757.16 | $4,690.17 | $429,223.77 | $1,521,866.26 | $2,144,832.49 |
| 289 | $429,223.77 | $2,727.36 | $4,719.98 | $424,503.79 | $1,524,593.61 | $2,152,279.82 |
| 290 | $424,503.79 | $2,697.37 | $4,749.97 | $419,753.83 | $1,527,290.98 | $2,159,727.16 |
| 291 | $419,753.83 | $2,667.19 | $4,780.15 | $414,973.68 | $1,529,958.17 | $2,167,174.49 |
| 292 | $414,973.68 | $2,636.81 | $4,810.52 | $410,163.15 | $1,532,594.98 | $2,174,621.83 |
| 293 | $410,163.15 | $2,606.25 | $4,841.09 | $405,322.06 | $1,535,201.23 | $2,182,069.16 |
| 294 | $405,322.06 | $2,575.48 | $4,871.85 | $400,450.21 | $1,537,776.71 | $2,189,516.50 |
| 295 | $400,450.21 | $2,544.53 | $4,902.81 | $395,547.41 | $1,540,321.24 | $2,196,963.83 |
| 296 | $395,547.41 | $2,513.37 | $4,933.96 | $390,613.45 | $1,542,834.61 | $2,204,411.17 |
| 297 | $390,613.45 | $2,482.02 | $4,965.31 | $385,648.13 | $1,545,316.63 | $2,211,858.50 |
| 298 | $385,648.13 | $2,450.47 | $4,996.86 | $380,651.27 | $1,547,767.11 | $2,219,305.84 |
| 299 | $380,651.27 | $2,418.72 | $5,028.61 | $375,622.66 | $1,550,185.83 | $2,226,753.17 |
| 300 | $375,622.66 | $2,386.77 | $5,060.57 | $370,562.09 | $1,552,572.60 | $2,234,200.51 |
| 301 | $370,562.09 | $2,354.61 | $5,092.72 | $365,469.37 | $1,554,927.21 | $2,241,647.84 |
| 302 | $365,469.37 | $2,322.25 | $5,125.08 | $360,344.29 | $1,557,249.46 | $2,249,095.18 |
| 303 | $360,344.29 | $2,289.69 | $5,157.65 | $355,186.64 | $1,559,539.15 | $2,256,542.51 |
| 304 | $355,186.64 | $2,256.92 | $5,190.42 | $349,996.22 | $1,561,796.07 | $2,263,989.85 |
| 305 | $349,996.22 | $2,223.93 | $5,223.40 | $344,772.82 | $1,564,020.00 | $2,271,437.18 |
| 306 | $344,772.82 | $2,190.74 | $5,256.59 | $339,516.23 | $1,566,210.74 | $2,278,884.52 |
| 307 | $339,516.23 | $2,157.34 | $5,289.99 | $334,226.24 | $1,568,368.09 | $2,286,331.85 |
| 308 | $334,226.24 | $2,123.73 | $5,323.61 | $328,902.63 | $1,570,491.82 | $2,293,779.19 |
| 309 | $328,902.63 | $2,089.90 | $5,357.43 | $323,545.20 | $1,572,581.72 | $2,301,226.52 |
| 310 | $323,545.20 | $2,055.86 | $5,391.47 | $318,153.72 | $1,574,637.58 | $2,308,673.86 |
| 311 | $318,153.72 | $2,021.60 | $5,425.73 | $312,727.99 | $1,576,659.18 | $2,316,121.19 |
| 312 | $312,727.99 | $1,987.13 | $5,460.21 | $307,267.78 | $1,578,646.31 | $2,323,568.53 |
| 313 | $307,267.78 | $1,952.43 | $5,494.90 | $301,772.88 | $1,580,598.74 | $2,331,015.86 |
| 314 | $301,772.88 | $1,917.52 | $5,529.82 | $296,243.06 | $1,582,516.25 | $2,338,463.20 |
| 315 | $296,243.06 | $1,882.38 | $5,564.96 | $290,678.10 | $1,584,398.63 | $2,345,910.53 |
| 316 | $290,678.10 | $1,847.02 | $5,600.32 | $285,077.78 | $1,586,245.65 | $2,353,357.87 |
| 317 | $285,077.78 | $1,811.43 | $5,635.90 | $279,441.88 | $1,588,057.08 | $2,360,805.20 |
| 318 | $279,441.88 | $1,775.62 | $5,671.71 | $273,770.16 | $1,589,832.70 | $2,368,252.54 |
| 319 | $273,770.16 | $1,739.58 | $5,707.75 | $268,062.41 | $1,591,572.28 | $2,375,699.87 |
| 320 | $268,062.41 | $1,703.31 | $5,744.02 | $262,318.39 | $1,593,275.59 | $2,383,147.21 |
| 321 | $262,318.39 | $1,666.81 | $5,780.52 | $256,537.87 | $1,594,942.41 | $2,390,594.54 |
| 322 | $256,537.87 | $1,630.08 | $5,817.25 | $250,720.62 | $1,596,572.49 | $2,398,041.88 |
| 323 | $250,720.62 | $1,593.12 | $5,854.21 | $244,866.40 | $1,598,165.61 | $2,405,489.21 |
| 324 | $244,866.40 | $1,555.92 | $5,891.41 | $238,974.99 | $1,599,721.54 | $2,412,936.55 |
| 325 | $238,974.99 | $1,518.49 | $5,928.85 | $233,046.14 | $1,601,240.02 | $2,420,383.88 |
| 326 | $233,046.14 | $1,480.81 | $5,966.52 | $227,079.62 | $1,602,720.84 | $2,427,831.22 |
| 327 | $227,079.62 | $1,442.90 | $6,004.43 | $221,075.19 | $1,604,163.74 | $2,435,278.55 |
| 328 | $221,075.19 | $1,404.75 | $6,042.59 | $215,032.60 | $1,605,568.49 | $2,442,725.89 |
| 329 | $215,032.60 | $1,366.35 | $6,080.98 | $208,951.62 | $1,606,934.84 | $2,450,173.22 |
| 330 | $208,951.62 | $1,327.71 | $6,119.62 | $202,832.00 | $1,608,262.55 | $2,457,620.56 |
| 331 | $202,832.00 | $1,288.83 | $6,158.51 | $196,673.49 | $1,609,551.38 | $2,465,067.89 |
| 332 | $196,673.49 | $1,249.70 | $6,197.64 | $190,475.85 | $1,610,801.08 | $2,472,515.23 |
| 333 | $190,475.85 | $1,210.32 | $6,237.02 | $184,238.83 | $1,612,011.39 | $2,479,962.56 |
| 334 | $184,238.83 | $1,170.68 | $6,276.65 | $177,962.18 | $1,613,182.08 | $2,487,409.90 |
| 335 | $177,962.18 | $1,130.80 | $6,316.53 | $171,645.65 | $1,614,312.88 | $2,494,857.23 |
| 336 | $171,645.65 | $1,090.67 | $6,356.67 | $165,288.98 | $1,615,403.54 | $2,502,304.57 |
| 337 | $165,288.98 | $1,050.27 | $6,397.06 | $158,891.92 | $1,616,453.82 | $2,509,751.90 |
| 338 | $158,891.92 | $1,009.63 | $6,437.71 | $152,454.21 | $1,617,463.44 | $2,517,199.24 |
| 339 | $152,454.21 | $968.72 | $6,478.62 | $145,975.59 | $1,618,432.16 | $2,524,646.57 |
| 340 | $145,975.59 | $927.55 | $6,519.78 | $139,455.81 | $1,619,359.72 | $2,532,093.91 |
| 341 | $139,455.81 | $886.13 | $6,561.21 | $132,894.60 | $1,620,245.84 | $2,539,541.24 |
| 342 | $132,894.60 | $844.43 | $6,602.90 | $126,291.70 | $1,621,090.28 | $2,546,988.58 |
| 343 | $126,291.70 | $802.48 | $6,644.86 | $119,646.84 | $1,621,892.75 | $2,554,435.91 |
| 344 | $119,646.84 | $760.26 | $6,687.08 | $112,959.76 | $1,622,653.01 | $2,561,883.25 |
| 345 | $112,959.76 | $717.77 | $6,729.57 | $106,230.19 | $1,623,370.77 | $2,569,330.58 |
| 346 | $106,230.19 | $675.00 | $6,772.33 | $99,457.86 | $1,624,045.78 | $2,576,777.92 |
| 347 | $99,457.86 | $631.97 | $6,815.36 | $92,642.50 | $1,624,677.75 | $2,584,225.25 |
| 348 | $92,642.50 | $588.67 | $6,858.67 | $85,783.83 | $1,625,266.42 | $2,591,672.59 |
| 349 | $85,783.83 | $545.08 | $6,902.25 | $78,881.58 | $1,625,811.50 | $2,599,119.92 |
| 350 | $78,881.58 | $501.23 | $6,946.11 | $71,935.47 | $1,626,312.73 | $2,606,567.26 |
| 351 | $71,935.47 | $457.09 | $6,990.25 | $64,945.23 | $1,626,769.82 | $2,614,014.59 |
| 352 | $64,945.23 | $412.67 | $7,034.66 | $57,910.56 | $1,627,182.49 | $2,621,461.93 |
| 353 | $57,910.56 | $367.97 | $7,079.36 | $50,831.20 | $1,627,550.46 | $2,628,909.26 |
| 354 | $50,831.20 | $322.99 | $7,124.35 | $43,706.86 | $1,627,873.45 | $2,636,356.60 |
| 355 | $43,706.86 | $277.72 | $7,169.61 | $36,537.24 | $1,628,151.17 | $2,643,803.93 |
| 356 | $36,537.24 | $232.16 | $7,215.17 | $29,322.07 | $1,628,383.34 | $2,651,251.27 |
| 357 | $29,322.07 | $186.32 | $7,261.02 | $22,061.05 | $1,628,569.66 | $2,658,698.60 |
| 358 | $22,061.05 | $140.18 | $7,307.16 | $14,753.90 | $1,628,709.84 | $2,666,145.94 |
| 359 | $14,753.90 | $93.75 | $7,353.59 | $7,400.31 | $1,628,803.58 | $2,673,593.27 |
| 360 | $7,400.31 | $47.02 | $7,400.31 | $0.00 | $1,628,850.61 | $2,681,040.61 |