|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,053,500.00 | $6,694.11 | $762.49 | $1,052,737.51 | $6,694.11 | $7,456.61 |
| 2 | $1,052,737.51 | $6,689.27 | $767.34 | $1,051,970.17 | $13,383.38 | $14,913.21 |
| 3 | $1,051,970.17 | $6,684.39 | $772.21 | $1,051,197.96 | $20,067.78 | $22,369.82 |
| 4 | $1,051,197.96 | $6,679.49 | $777.12 | $1,050,420.84 | $26,747.26 | $29,826.43 |
| 5 | $1,050,420.84 | $6,674.55 | $782.06 | $1,049,638.78 | $33,421.81 | $37,283.04 |
| 6 | $1,049,638.78 | $6,669.58 | $787.03 | $1,048,851.75 | $40,091.39 | $44,739.64 |
| 7 | $1,048,851.75 | $6,664.58 | $792.03 | $1,048,059.72 | $46,755.97 | $52,196.25 |
| 8 | $1,048,059.72 | $6,659.55 | $797.06 | $1,047,262.66 | $53,415.52 | $59,652.86 |
| 9 | $1,047,262.66 | $6,654.48 | $802.13 | $1,046,460.54 | $60,070.00 | $67,109.46 |
| 10 | $1,046,460.54 | $6,649.38 | $807.22 | $1,045,653.31 | $66,719.38 | $74,566.07 |
| 11 | $1,045,653.31 | $6,644.26 | $812.35 | $1,044,840.96 | $73,363.64 | $82,022.68 |
| 12 | $1,044,840.96 | $6,639.09 | $817.51 | $1,044,023.45 | $80,002.73 | $89,479.29 |
| 13 | $1,044,023.45 | $6,633.90 | $822.71 | $1,043,200.74 | $86,636.63 | $96,935.89 |
| 14 | $1,043,200.74 | $6,628.67 | $827.94 | $1,042,372.80 | $93,265.30 | $104,392.50 |
| 15 | $1,042,372.80 | $6,623.41 | $833.20 | $1,041,539.61 | $99,888.71 | $111,849.11 |
| 16 | $1,041,539.61 | $6,618.12 | $838.49 | $1,040,701.12 | $106,506.83 | $119,305.71 |
| 17 | $1,040,701.12 | $6,612.79 | $843.82 | $1,039,857.30 | $113,119.62 | $126,762.32 |
| 18 | $1,039,857.30 | $6,607.43 | $849.18 | $1,039,008.12 | $119,727.05 | $134,218.93 |
| 19 | $1,039,008.12 | $6,602.03 | $854.58 | $1,038,153.54 | $126,329.08 | $141,675.54 |
| 20 | $1,038,153.54 | $6,596.60 | $860.01 | $1,037,293.54 | $132,925.68 | $149,132.14 |
| 21 | $1,037,293.54 | $6,591.14 | $865.47 | $1,036,428.06 | $139,516.81 | $156,588.75 |
| 22 | $1,036,428.06 | $6,585.64 | $870.97 | $1,035,557.09 | $146,102.45 | $164,045.36 |
| 23 | $1,035,557.09 | $6,580.10 | $876.50 | $1,034,680.59 | $152,682.55 | $171,501.96 |
| 24 | $1,034,680.59 | $6,574.53 | $882.07 | $1,033,798.51 | $159,257.09 | $178,958.57 |
| 25 | $1,033,798.51 | $6,568.93 | $887.68 | $1,032,910.84 | $165,826.01 | $186,415.18 |
| 26 | $1,032,910.84 | $6,563.29 | $893.32 | $1,032,017.52 | $172,389.30 | $193,871.79 |
| 27 | $1,032,017.52 | $6,557.61 | $899.00 | $1,031,118.52 | $178,946.91 | $201,328.39 |
| 28 | $1,031,118.52 | $6,551.90 | $904.71 | $1,030,213.81 | $185,498.81 | $208,785.00 |
| 29 | $1,030,213.81 | $6,546.15 | $910.46 | $1,029,303.36 | $192,044.96 | $216,241.61 |
| 30 | $1,029,303.36 | $6,540.37 | $916.24 | $1,028,387.11 | $198,585.33 | $223,698.21 |
| 31 | $1,028,387.11 | $6,534.54 | $922.06 | $1,027,465.05 | $205,119.87 | $231,154.82 |
| 32 | $1,027,465.05 | $6,528.68 | $927.92 | $1,026,537.13 | $211,648.55 | $238,611.43 |
| 33 | $1,026,537.13 | $6,522.79 | $933.82 | $1,025,603.31 | $218,171.34 | $246,068.03 |
| 34 | $1,025,603.31 | $6,516.85 | $939.75 | $1,024,663.55 | $224,688.20 | $253,524.64 |
| 35 | $1,024,663.55 | $6,510.88 | $945.72 | $1,023,717.83 | $231,199.08 | $260,981.25 |
| 36 | $1,023,717.83 | $6,504.87 | $951.73 | $1,022,766.10 | $237,703.95 | $268,437.86 |
| 37 | $1,022,766.10 | $6,498.83 | $957.78 | $1,021,808.32 | $244,202.78 | $275,894.46 |
| 38 | $1,021,808.32 | $6,492.74 | $963.87 | $1,020,844.45 | $250,695.52 | $283,351.07 |
| 39 | $1,020,844.45 | $6,486.62 | $969.99 | $1,019,874.46 | $257,182.14 | $290,807.68 |
| 40 | $1,019,874.46 | $6,480.45 | $976.15 | $1,018,898.30 | $263,662.59 | $298,264.28 |
| 41 | $1,018,898.30 | $6,474.25 | $982.36 | $1,017,915.95 | $270,136.84 | $305,720.89 |
| 42 | $1,017,915.95 | $6,468.01 | $988.60 | $1,016,927.35 | $276,604.84 | $313,177.50 |
| 43 | $1,016,927.35 | $6,461.73 | $994.88 | $1,015,932.46 | $283,066.57 | $320,634.11 |
| 44 | $1,015,932.46 | $6,455.40 | $1,001.20 | $1,014,931.26 | $289,521.97 | $328,090.71 |
| 45 | $1,014,931.26 | $6,449.04 | $1,007.56 | $1,013,923.70 | $295,971.02 | $335,547.32 |
| 46 | $1,013,923.70 | $6,442.64 | $1,013.97 | $1,012,909.73 | $302,413.66 | $343,003.93 |
| 47 | $1,012,909.73 | $6,436.20 | $1,020.41 | $1,011,889.32 | $308,849.85 | $350,460.53 |
| 48 | $1,011,889.32 | $6,429.71 | $1,026.89 | $1,010,862.43 | $315,279.57 | $357,917.14 |
| 49 | $1,010,862.43 | $6,423.19 | $1,033.42 | $1,009,829.01 | $321,702.76 | $365,373.75 |
| 50 | $1,009,829.01 | $6,416.62 | $1,039.99 | $1,008,789.02 | $328,119.38 | $372,830.36 |
| 51 | $1,008,789.02 | $6,410.01 | $1,046.59 | $1,007,742.43 | $334,529.39 | $380,286.96 |
| 52 | $1,007,742.43 | $6,403.36 | $1,053.24 | $1,006,689.18 | $340,932.76 | $387,743.57 |
| 53 | $1,006,689.18 | $6,396.67 | $1,059.94 | $1,005,629.25 | $347,329.43 | $395,200.18 |
| 54 | $1,005,629.25 | $6,389.94 | $1,066.67 | $1,004,562.58 | $353,719.36 | $402,656.78 |
| 55 | $1,004,562.58 | $6,383.16 | $1,073.45 | $1,003,489.13 | $360,102.52 | $410,113.39 |
| 56 | $1,003,489.13 | $6,376.34 | $1,080.27 | $1,002,408.86 | $366,478.86 | $417,570.00 |
| 57 | $1,002,408.86 | $6,369.47 | $1,087.13 | $1,001,321.72 | $372,848.33 | $425,026.61 |
| 58 | $1,001,321.72 | $6,362.57 | $1,094.04 | $1,000,227.68 | $379,210.90 | $432,483.21 |
| 59 | $1,000,227.68 | $6,355.61 | $1,100.99 | $999,126.69 | $385,566.51 | $439,939.82 |
| 60 | $999,126.69 | $6,348.62 | $1,107.99 | $998,018.70 | $391,915.13 | $447,396.43 |
| 61 | $998,018.70 | $6,341.58 | $1,115.03 | $996,903.67 | $398,256.70 | $454,853.03 |
| 62 | $996,903.67 | $6,334.49 | $1,122.12 | $995,781.55 | $404,591.20 | $462,309.64 |
| 63 | $995,781.55 | $6,327.36 | $1,129.25 | $994,652.31 | $410,918.56 | $469,766.25 |
| 64 | $994,652.31 | $6,320.19 | $1,136.42 | $993,515.89 | $417,238.74 | $477,222.86 |
| 65 | $993,515.89 | $6,312.97 | $1,143.64 | $992,372.25 | $423,551.71 | $484,679.46 |
| 66 | $992,372.25 | $6,305.70 | $1,150.91 | $991,221.34 | $429,857.41 | $492,136.07 |
| 67 | $991,221.34 | $6,298.39 | $1,158.22 | $990,063.12 | $436,155.79 | $499,592.68 |
| 68 | $990,063.12 | $6,291.03 | $1,165.58 | $988,897.54 | $442,446.82 | $507,049.28 |
| 69 | $988,897.54 | $6,283.62 | $1,172.99 | $987,724.55 | $448,730.44 | $514,505.89 |
| 70 | $987,724.55 | $6,276.17 | $1,180.44 | $986,544.11 | $455,006.61 | $521,962.50 |
| 71 | $986,544.11 | $6,268.67 | $1,187.94 | $985,356.17 | $461,275.27 | $529,419.11 |
| 72 | $985,356.17 | $6,261.12 | $1,195.49 | $984,160.68 | $467,536.39 | $536,875.71 |
| 73 | $984,160.68 | $6,253.52 | $1,203.09 | $982,957.59 | $473,789.91 | $544,332.32 |
| 74 | $982,957.59 | $6,245.88 | $1,210.73 | $981,746.86 | $480,035.79 | $551,788.93 |
| 75 | $981,746.86 | $6,238.18 | $1,218.42 | $980,528.44 | $486,273.97 | $559,245.53 |
| 76 | $980,528.44 | $6,230.44 | $1,226.17 | $979,302.27 | $492,504.41 | $566,702.14 |
| 77 | $979,302.27 | $6,222.65 | $1,233.96 | $978,068.31 | $498,727.06 | $574,158.75 |
| 78 | $978,068.31 | $6,214.81 | $1,241.80 | $976,826.51 | $504,941.87 | $581,615.36 |
| 79 | $976,826.51 | $6,206.92 | $1,249.69 | $975,576.83 | $511,148.79 | $589,071.96 |
| 80 | $975,576.83 | $6,198.98 | $1,257.63 | $974,319.20 | $517,347.77 | $596,528.57 |
| 81 | $974,319.20 | $6,190.99 | $1,265.62 | $973,053.58 | $523,538.75 | $603,985.18 |
| 82 | $973,053.58 | $6,182.94 | $1,273.66 | $971,779.91 | $529,721.70 | $611,441.78 |
| 83 | $971,779.91 | $6,174.85 | $1,281.76 | $970,498.16 | $535,896.55 | $618,898.39 |
| 84 | $970,498.16 | $6,166.71 | $1,289.90 | $969,208.26 | $542,063.26 | $626,355.00 |
| 85 | $969,208.26 | $6,158.51 | $1,298.10 | $967,910.16 | $548,221.77 | $633,811.61 |
| 86 | $967,910.16 | $6,150.26 | $1,306.34 | $966,603.82 | $554,372.03 | $641,268.21 |
| 87 | $966,603.82 | $6,141.96 | $1,314.65 | $965,289.17 | $560,513.99 | $648,724.82 |
| 88 | $965,289.17 | $6,133.61 | $1,323.00 | $963,966.17 | $566,647.60 | $656,181.43 |
| 89 | $963,966.17 | $6,125.20 | $1,331.41 | $962,634.77 | $572,772.80 | $663,638.03 |
| 90 | $962,634.77 | $6,116.74 | $1,339.87 | $961,294.90 | $578,889.54 | $671,094.64 |
| 91 | $961,294.90 | $6,108.23 | $1,348.38 | $959,946.52 | $584,997.77 | $678,551.25 |
| 92 | $959,946.52 | $6,099.66 | $1,356.95 | $958,589.58 | $591,097.43 | $686,007.85 |
| 93 | $958,589.58 | $6,091.04 | $1,365.57 | $957,224.01 | $597,188.47 | $693,464.46 |
| 94 | $957,224.01 | $6,082.36 | $1,374.25 | $955,849.76 | $603,270.83 | $700,921.07 |
| 95 | $955,849.76 | $6,073.63 | $1,382.98 | $954,466.78 | $609,344.46 | $708,377.68 |
| 96 | $954,466.78 | $6,064.84 | $1,391.77 | $953,075.02 | $615,409.30 | $715,834.28 |
| 97 | $953,075.02 | $6,056.00 | $1,400.61 | $951,674.41 | $621,465.30 | $723,290.89 |
| 98 | $951,674.41 | $6,047.10 | $1,409.51 | $950,264.90 | $627,512.39 | $730,747.50 |
| 99 | $950,264.90 | $6,038.14 | $1,418.47 | $948,846.43 | $633,550.54 | $738,204.10 |
| 100 | $948,846.43 | $6,029.13 | $1,427.48 | $947,418.95 | $639,579.66 | $745,660.71 |
| 101 | $947,418.95 | $6,020.06 | $1,436.55 | $945,982.40 | $645,599.72 | $753,117.32 |
| 102 | $945,982.40 | $6,010.93 | $1,445.68 | $944,536.73 | $651,610.65 | $760,573.93 |
| 103 | $944,536.73 | $6,001.74 | $1,454.86 | $943,081.86 | $657,612.40 | $768,030.53 |
| 104 | $943,081.86 | $5,992.50 | $1,464.11 | $941,617.75 | $663,604.89 | $775,487.14 |
| 105 | $941,617.75 | $5,983.20 | $1,473.41 | $940,144.34 | $669,588.09 | $782,943.75 |
| 106 | $940,144.34 | $5,973.83 | $1,482.77 | $938,661.57 | $675,561.92 | $790,400.35 |
| 107 | $938,661.57 | $5,964.41 | $1,492.20 | $937,169.38 | $681,526.34 | $797,856.96 |
| 108 | $937,169.38 | $5,954.93 | $1,501.68 | $935,667.70 | $687,481.27 | $805,313.57 |
| 109 | $935,667.70 | $5,945.39 | $1,511.22 | $934,156.48 | $693,426.66 | $812,770.18 |
| 110 | $934,156.48 | $5,935.79 | $1,520.82 | $932,635.66 | $699,362.44 | $820,226.78 |
| 111 | $932,635.66 | $5,926.12 | $1,530.48 | $931,105.17 | $705,288.56 | $827,683.39 |
| 112 | $931,105.17 | $5,916.40 | $1,540.21 | $929,564.96 | $711,204.96 | $835,140.00 |
| 113 | $929,564.96 | $5,906.61 | $1,550.00 | $928,014.97 | $717,111.57 | $842,596.60 |
| 114 | $928,014.97 | $5,896.76 | $1,559.85 | $926,455.12 | $723,008.33 | $850,053.21 |
| 115 | $926,455.12 | $5,886.85 | $1,569.76 | $924,885.37 | $728,895.18 | $857,509.82 |
| 116 | $924,885.37 | $5,876.88 | $1,579.73 | $923,305.63 | $734,772.06 | $864,966.43 |
| 117 | $923,305.63 | $5,866.84 | $1,589.77 | $921,715.86 | $740,638.90 | $872,423.03 |
| 118 | $921,715.86 | $5,856.74 | $1,599.87 | $920,115.99 | $746,495.63 | $879,879.64 |
| 119 | $920,115.99 | $5,846.57 | $1,610.04 | $918,505.96 | $752,342.20 | $887,336.25 |
| 120 | $918,505.96 | $5,836.34 | $1,620.27 | $916,885.69 | $758,178.54 | $894,792.85 |
| 121 | $916,885.69 | $5,826.04 | $1,630.56 | $915,255.13 | $764,004.59 | $902,249.46 |
| 122 | $915,255.13 | $5,815.68 | $1,640.92 | $913,614.20 | $769,820.27 | $909,706.07 |
| 123 | $913,614.20 | $5,805.26 | $1,651.35 | $911,962.85 | $775,625.53 | $917,162.68 |
| 124 | $911,962.85 | $5,794.76 | $1,661.84 | $910,301.01 | $781,420.29 | $924,619.28 |
| 125 | $910,301.01 | $5,784.20 | $1,672.40 | $908,628.61 | $787,204.50 | $932,075.89 |
| 126 | $908,628.61 | $5,773.58 | $1,683.03 | $906,945.58 | $792,978.08 | $939,532.50 |
| 127 | $906,945.58 | $5,762.88 | $1,693.72 | $905,251.85 | $798,740.96 | $946,989.10 |
| 128 | $905,251.85 | $5,752.12 | $1,704.49 | $903,547.37 | $804,493.08 | $954,445.71 |
| 129 | $903,547.37 | $5,741.29 | $1,715.32 | $901,832.05 | $810,234.37 | $961,902.32 |
| 130 | $901,832.05 | $5,730.39 | $1,726.22 | $900,105.84 | $815,964.76 | $969,358.93 |
| 131 | $900,105.84 | $5,719.42 | $1,737.18 | $898,368.65 | $821,684.18 | $976,815.53 |
| 132 | $898,368.65 | $5,708.38 | $1,748.22 | $896,620.43 | $827,392.57 | $984,272.14 |
| 133 | $896,620.43 | $5,697.28 | $1,759.33 | $894,861.10 | $833,089.84 | $991,728.75 |
| 134 | $894,861.10 | $5,686.10 | $1,770.51 | $893,090.59 | $838,775.94 | $999,185.35 |
| 135 | $893,090.59 | $5,674.85 | $1,781.76 | $891,308.83 | $844,450.79 | $1,006,641.96 |
| 136 | $891,308.83 | $5,663.52 | $1,793.08 | $889,515.74 | $850,114.31 | $1,014,098.57 |
| 137 | $889,515.74 | $5,652.13 | $1,804.48 | $887,711.27 | $855,766.44 | $1,021,555.18 |
| 138 | $887,711.27 | $5,640.67 | $1,815.94 | $885,895.33 | $861,407.11 | $1,029,011.78 |
| 139 | $885,895.33 | $5,629.13 | $1,827.48 | $884,067.85 | $867,036.23 | $1,036,468.39 |
| 140 | $884,067.85 | $5,617.51 | $1,839.09 | $882,228.75 | $872,653.75 | $1,043,925.00 |
| 141 | $882,228.75 | $5,605.83 | $1,850.78 | $880,377.97 | $878,259.58 | $1,051,381.60 |
| 142 | $880,377.97 | $5,594.07 | $1,862.54 | $878,515.44 | $883,853.65 | $1,058,838.21 |
| 143 | $878,515.44 | $5,582.23 | $1,874.37 | $876,641.06 | $889,435.88 | $1,066,294.82 |
| 144 | $876,641.06 | $5,570.32 | $1,886.28 | $874,754.78 | $895,006.20 | $1,073,751.42 |
| 145 | $874,754.78 | $5,558.34 | $1,898.27 | $872,856.51 | $900,564.54 | $1,081,208.03 |
| 146 | $872,856.51 | $5,546.28 | $1,910.33 | $870,946.18 | $906,110.82 | $1,088,664.64 |
| 147 | $870,946.18 | $5,534.14 | $1,922.47 | $869,023.71 | $911,644.95 | $1,096,121.25 |
| 148 | $869,023.71 | $5,521.92 | $1,934.69 | $867,089.02 | $917,166.88 | $1,103,577.85 |
| 149 | $867,089.02 | $5,509.63 | $1,946.98 | $865,142.04 | $922,676.50 | $1,111,034.46 |
| 150 | $865,142.04 | $5,497.26 | $1,959.35 | $863,182.69 | $928,173.76 | $1,118,491.07 |
| 151 | $863,182.69 | $5,484.81 | $1,971.80 | $861,210.89 | $933,658.57 | $1,125,947.67 |
| 152 | $861,210.89 | $5,472.28 | $1,984.33 | $859,226.56 | $939,130.84 | $1,133,404.28 |
| 153 | $859,226.56 | $5,459.67 | $1,996.94 | $857,229.62 | $944,590.51 | $1,140,860.89 |
| 154 | $857,229.62 | $5,446.98 | $2,009.63 | $855,220.00 | $950,037.49 | $1,148,317.50 |
| 155 | $855,220.00 | $5,434.21 | $2,022.40 | $853,197.60 | $955,471.70 | $1,155,774.10 |
| 156 | $853,197.60 | $5,421.36 | $2,035.25 | $851,162.35 | $960,893.06 | $1,163,230.71 |
| 157 | $851,162.35 | $5,408.43 | $2,048.18 | $849,114.17 | $966,301.49 | $1,170,687.32 |
| 158 | $849,114.17 | $5,395.41 | $2,061.19 | $847,052.98 | $971,696.90 | $1,178,143.92 |
| 159 | $847,052.98 | $5,382.32 | $2,074.29 | $844,978.69 | $977,079.22 | $1,185,600.53 |
| 160 | $844,978.69 | $5,369.14 | $2,087.47 | $842,891.22 | $982,448.35 | $1,193,057.14 |
| 161 | $842,891.22 | $5,355.87 | $2,100.74 | $840,790.48 | $987,804.23 | $1,200,513.75 |
| 162 | $840,790.48 | $5,342.52 | $2,114.08 | $838,676.40 | $993,146.75 | $1,207,970.35 |
| 163 | $838,676.40 | $5,329.09 | $2,127.52 | $836,548.88 | $998,475.84 | $1,215,426.96 |
| 164 | $836,548.88 | $5,315.57 | $2,141.04 | $834,407.84 | $1,003,791.41 | $1,222,883.57 |
| 165 | $834,407.84 | $5,301.97 | $2,154.64 | $832,253.20 | $1,009,093.38 | $1,230,340.17 |
| 166 | $832,253.20 | $5,288.28 | $2,168.33 | $830,084.87 | $1,014,381.65 | $1,237,796.78 |
| 167 | $830,084.87 | $5,274.50 | $2,182.11 | $827,902.76 | $1,019,656.15 | $1,245,253.39 |
| 168 | $827,902.76 | $5,260.63 | $2,195.97 | $825,706.79 | $1,024,916.78 | $1,252,710.00 |
| 169 | $825,706.79 | $5,246.68 | $2,209.93 | $823,496.86 | $1,030,163.46 | $1,260,166.60 |
| 170 | $823,496.86 | $5,232.64 | $2,223.97 | $821,272.89 | $1,035,396.10 | $1,267,623.21 |
| 171 | $821,272.89 | $5,218.50 | $2,238.10 | $819,034.78 | $1,040,614.60 | $1,275,079.82 |
| 172 | $819,034.78 | $5,204.28 | $2,252.32 | $816,782.46 | $1,045,818.88 | $1,282,536.42 |
| 173 | $816,782.46 | $5,189.97 | $2,266.64 | $814,515.82 | $1,051,008.86 | $1,289,993.03 |
| 174 | $814,515.82 | $5,175.57 | $2,281.04 | $812,234.79 | $1,056,184.43 | $1,297,449.64 |
| 175 | $812,234.79 | $5,161.08 | $2,295.53 | $809,939.26 | $1,061,345.50 | $1,304,906.25 |
| 176 | $809,939.26 | $5,146.49 | $2,310.12 | $807,629.14 | $1,066,491.99 | $1,312,362.85 |
| 177 | $807,629.14 | $5,131.81 | $2,324.80 | $805,304.34 | $1,071,623.80 | $1,319,819.46 |
| 178 | $805,304.34 | $5,117.04 | $2,339.57 | $802,964.77 | $1,076,740.84 | $1,327,276.07 |
| 179 | $802,964.77 | $5,102.17 | $2,354.44 | $800,610.34 | $1,081,843.01 | $1,334,732.67 |
| 180 | $800,610.34 | $5,087.21 | $2,369.40 | $798,240.94 | $1,086,930.22 | $1,342,189.28 |
| 181 | $798,240.94 | $5,072.16 | $2,384.45 | $795,856.49 | $1,092,002.38 | $1,349,645.89 |
| 182 | $795,856.49 | $5,057.00 | $2,399.60 | $793,456.89 | $1,097,059.38 | $1,357,102.50 |
| 183 | $793,456.89 | $5,041.76 | $2,414.85 | $791,042.04 | $1,102,101.14 | $1,364,559.10 |
| 184 | $791,042.04 | $5,026.41 | $2,430.19 | $788,611.84 | $1,107,127.55 | $1,372,015.71 |
| 185 | $788,611.84 | $5,010.97 | $2,445.64 | $786,166.21 | $1,112,138.52 | $1,379,472.32 |
| 186 | $786,166.21 | $4,995.43 | $2,461.18 | $783,705.03 | $1,117,133.95 | $1,386,928.92 |
| 187 | $783,705.03 | $4,979.79 | $2,476.81 | $781,228.22 | $1,122,113.75 | $1,394,385.53 |
| 188 | $781,228.22 | $4,964.05 | $2,492.55 | $778,735.66 | $1,127,077.80 | $1,401,842.14 |
| 189 | $778,735.66 | $4,948.22 | $2,508.39 | $776,227.27 | $1,132,026.02 | $1,409,298.75 |
| 190 | $776,227.27 | $4,932.28 | $2,524.33 | $773,702.94 | $1,136,958.29 | $1,416,755.35 |
| 191 | $773,702.94 | $4,916.24 | $2,540.37 | $771,162.57 | $1,141,874.53 | $1,424,211.96 |
| 192 | $771,162.57 | $4,900.10 | $2,556.51 | $768,606.06 | $1,146,774.63 | $1,431,668.57 |
| 193 | $768,606.06 | $4,883.85 | $2,572.76 | $766,033.31 | $1,151,658.48 | $1,439,125.17 |
| 194 | $766,033.31 | $4,867.50 | $2,589.10 | $763,444.20 | $1,156,525.98 | $1,446,581.78 |
| 195 | $763,444.20 | $4,851.05 | $2,605.56 | $760,838.65 | $1,161,377.03 | $1,454,038.39 |
| 196 | $760,838.65 | $4,834.50 | $2,622.11 | $758,216.53 | $1,166,211.53 | $1,461,495.00 |
| 197 | $758,216.53 | $4,817.83 | $2,638.77 | $755,577.76 | $1,171,029.36 | $1,468,951.60 |
| 198 | $755,577.76 | $4,801.07 | $2,655.54 | $752,922.22 | $1,175,830.43 | $1,476,408.21 |
| 199 | $752,922.22 | $4,784.19 | $2,672.41 | $750,249.81 | $1,180,614.62 | $1,483,864.82 |
| 200 | $750,249.81 | $4,767.21 | $2,689.39 | $747,560.41 | $1,185,381.84 | $1,491,321.42 |
| 201 | $747,560.41 | $4,750.12 | $2,706.48 | $744,853.93 | $1,190,131.96 | $1,498,778.03 |
| 202 | $744,853.93 | $4,732.93 | $2,723.68 | $742,130.25 | $1,194,864.89 | $1,506,234.64 |
| 203 | $742,130.25 | $4,715.62 | $2,740.99 | $739,389.26 | $1,199,580.50 | $1,513,691.24 |
| 204 | $739,389.26 | $4,698.20 | $2,758.40 | $736,630.86 | $1,204,278.71 | $1,521,147.85 |
| 205 | $736,630.86 | $4,680.68 | $2,775.93 | $733,854.92 | $1,208,959.38 | $1,528,604.46 |
| 206 | $733,854.92 | $4,663.04 | $2,793.57 | $731,061.35 | $1,213,622.42 | $1,536,061.07 |
| 207 | $731,061.35 | $4,645.29 | $2,811.32 | $728,250.03 | $1,218,267.70 | $1,543,517.67 |
| 208 | $728,250.03 | $4,627.42 | $2,829.19 | $725,420.85 | $1,222,895.13 | $1,550,974.28 |
| 209 | $725,420.85 | $4,609.44 | $2,847.16 | $722,573.68 | $1,227,504.57 | $1,558,430.89 |
| 210 | $722,573.68 | $4,591.35 | $2,865.25 | $719,708.43 | $1,232,095.93 | $1,565,887.49 |
| 211 | $719,708.43 | $4,573.15 | $2,883.46 | $716,824.97 | $1,236,669.07 | $1,573,344.10 |
| 212 | $716,824.97 | $4,554.83 | $2,901.78 | $713,923.19 | $1,241,223.90 | $1,580,800.71 |
| 213 | $713,923.19 | $4,536.39 | $2,920.22 | $711,002.97 | $1,245,760.29 | $1,588,257.32 |
| 214 | $711,002.97 | $4,517.83 | $2,938.78 | $708,064.19 | $1,250,278.12 | $1,595,713.92 |
| 215 | $708,064.19 | $4,499.16 | $2,957.45 | $705,106.74 | $1,254,777.27 | $1,603,170.53 |
| 216 | $705,106.74 | $4,480.37 | $2,976.24 | $702,130.50 | $1,259,257.64 | $1,610,627.14 |
| 217 | $702,130.50 | $4,461.45 | $2,995.15 | $699,135.35 | $1,263,719.09 | $1,618,083.74 |
| 218 | $699,135.35 | $4,442.42 | $3,014.18 | $696,121.17 | $1,268,161.52 | $1,625,540.35 |
| 219 | $696,121.17 | $4,423.27 | $3,033.34 | $693,087.83 | $1,272,584.79 | $1,632,996.96 |
| 220 | $693,087.83 | $4,404.00 | $3,052.61 | $690,035.22 | $1,276,988.78 | $1,640,453.57 |
| 221 | $690,035.22 | $4,384.60 | $3,072.01 | $686,963.21 | $1,281,373.38 | $1,647,910.17 |
| 222 | $686,963.21 | $4,365.08 | $3,091.53 | $683,871.68 | $1,285,738.46 | $1,655,366.78 |
| 223 | $683,871.68 | $4,345.43 | $3,111.17 | $680,760.51 | $1,290,083.89 | $1,662,823.39 |
| 224 | $680,760.51 | $4,325.67 | $3,130.94 | $677,629.57 | $1,294,409.56 | $1,670,279.99 |
| 225 | $677,629.57 | $4,305.77 | $3,150.84 | $674,478.73 | $1,298,715.33 | $1,677,736.60 |
| 226 | $674,478.73 | $4,285.75 | $3,170.86 | $671,307.87 | $1,303,001.08 | $1,685,193.21 |
| 227 | $671,307.87 | $4,265.60 | $3,191.01 | $668,116.87 | $1,307,266.68 | $1,692,649.82 |
| 228 | $668,116.87 | $4,245.33 | $3,211.28 | $664,905.59 | $1,311,512.01 | $1,700,106.42 |
| 229 | $664,905.59 | $4,224.92 | $3,231.69 | $661,673.90 | $1,315,736.93 | $1,707,563.03 |
| 230 | $661,673.90 | $4,204.39 | $3,252.22 | $658,421.68 | $1,319,941.32 | $1,715,019.64 |
| 231 | $658,421.68 | $4,183.72 | $3,272.89 | $655,148.79 | $1,324,125.04 | $1,722,476.24 |
| 232 | $655,148.79 | $4,162.92 | $3,293.68 | $651,855.11 | $1,328,287.96 | $1,729,932.85 |
| 233 | $651,855.11 | $4,142.00 | $3,314.61 | $648,540.50 | $1,332,429.96 | $1,737,389.46 |
| 234 | $648,540.50 | $4,120.93 | $3,335.67 | $645,204.83 | $1,336,550.89 | $1,744,846.07 |
| 235 | $645,204.83 | $4,099.74 | $3,356.87 | $641,847.96 | $1,340,650.63 | $1,752,302.67 |
| 236 | $641,847.96 | $4,078.41 | $3,378.20 | $638,469.76 | $1,344,729.04 | $1,759,759.28 |
| 237 | $638,469.76 | $4,056.94 | $3,399.66 | $635,070.10 | $1,348,785.98 | $1,767,215.89 |
| 238 | $635,070.10 | $4,035.34 | $3,421.27 | $631,648.83 | $1,352,821.33 | $1,774,672.49 |
| 239 | $631,648.83 | $4,013.60 | $3,443.01 | $628,205.83 | $1,356,834.93 | $1,782,129.10 |
| 240 | $628,205.83 | $3,991.72 | $3,464.88 | $624,740.94 | $1,360,826.65 | $1,789,585.71 |
| 241 | $624,740.94 | $3,969.71 | $3,486.90 | $621,254.04 | $1,364,796.36 | $1,797,042.32 |
| 242 | $621,254.04 | $3,947.55 | $3,509.06 | $617,744.99 | $1,368,743.91 | $1,804,498.92 |
| 243 | $617,744.99 | $3,925.25 | $3,531.35 | $614,213.64 | $1,372,669.17 | $1,811,955.53 |
| 244 | $614,213.64 | $3,902.82 | $3,553.79 | $610,659.85 | $1,376,571.98 | $1,819,412.14 |
| 245 | $610,659.85 | $3,880.23 | $3,576.37 | $607,083.47 | $1,380,452.22 | $1,826,868.74 |
| 246 | $607,083.47 | $3,857.51 | $3,599.10 | $603,484.38 | $1,384,309.73 | $1,834,325.35 |
| 247 | $603,484.38 | $3,834.64 | $3,621.97 | $599,862.41 | $1,388,144.37 | $1,841,781.96 |
| 248 | $599,862.41 | $3,811.63 | $3,644.98 | $596,217.43 | $1,391,955.99 | $1,849,238.57 |
| 249 | $596,217.43 | $3,788.46 | $3,668.14 | $592,549.28 | $1,395,744.46 | $1,856,695.17 |
| 250 | $592,549.28 | $3,765.16 | $3,691.45 | $588,857.83 | $1,399,509.61 | $1,864,151.78 |
| 251 | $588,857.83 | $3,741.70 | $3,714.91 | $585,142.93 | $1,403,251.31 | $1,871,608.39 |
| 252 | $585,142.93 | $3,718.10 | $3,738.51 | $581,404.42 | $1,406,969.41 | $1,879,064.99 |
| 253 | $581,404.42 | $3,694.34 | $3,762.27 | $577,642.15 | $1,410,663.75 | $1,886,521.60 |
| 254 | $577,642.15 | $3,670.43 | $3,786.17 | $573,855.98 | $1,414,334.19 | $1,893,978.21 |
| 255 | $573,855.98 | $3,646.38 | $3,810.23 | $570,045.75 | $1,417,980.56 | $1,901,434.82 |
| 256 | $570,045.75 | $3,622.17 | $3,834.44 | $566,211.31 | $1,421,602.73 | $1,908,891.42 |
| 257 | $566,211.31 | $3,597.80 | $3,858.81 | $562,352.50 | $1,425,200.53 | $1,916,348.03 |
| 258 | $562,352.50 | $3,573.28 | $3,883.33 | $558,469.17 | $1,428,773.81 | $1,923,804.64 |
| 259 | $558,469.17 | $3,548.61 | $3,908.00 | $554,561.17 | $1,432,322.42 | $1,931,261.24 |
| 260 | $554,561.17 | $3,523.77 | $3,932.83 | $550,628.34 | $1,435,846.19 | $1,938,717.85 |
| 261 | $550,628.34 | $3,498.78 | $3,957.82 | $546,670.52 | $1,439,344.97 | $1,946,174.46 |
| 262 | $546,670.52 | $3,473.64 | $3,982.97 | $542,687.55 | $1,442,818.61 | $1,953,631.06 |
| 263 | $542,687.55 | $3,448.33 | $4,008.28 | $538,679.27 | $1,446,266.94 | $1,961,087.67 |
| 264 | $538,679.27 | $3,422.86 | $4,033.75 | $534,645.52 | $1,449,689.80 | $1,968,544.28 |
| 265 | $534,645.52 | $3,397.23 | $4,059.38 | $530,586.14 | $1,453,087.02 | $1,976,000.89 |
| 266 | $530,586.14 | $3,371.43 | $4,085.17 | $526,500.96 | $1,456,458.45 | $1,983,457.49 |
| 267 | $526,500.96 | $3,345.47 | $4,111.13 | $522,389.83 | $1,459,803.93 | $1,990,914.10 |
| 268 | $522,389.83 | $3,319.35 | $4,137.26 | $518,252.57 | $1,463,123.28 | $1,998,370.71 |
| 269 | $518,252.57 | $3,293.06 | $4,163.54 | $514,089.03 | $1,466,416.35 | $2,005,827.31 |
| 270 | $514,089.03 | $3,266.61 | $4,190.00 | $509,899.03 | $1,469,682.95 | $2,013,283.92 |
| 271 | $509,899.03 | $3,239.98 | $4,216.62 | $505,682.41 | $1,472,922.94 | $2,020,740.53 |
| 272 | $505,682.41 | $3,213.19 | $4,243.42 | $501,438.99 | $1,476,136.13 | $2,028,197.14 |
| 273 | $501,438.99 | $3,186.23 | $4,270.38 | $497,168.61 | $1,479,322.35 | $2,035,653.74 |
| 274 | $497,168.61 | $3,159.09 | $4,297.51 | $492,871.10 | $1,482,481.45 | $2,043,110.35 |
| 275 | $492,871.10 | $3,131.79 | $4,324.82 | $488,546.27 | $1,485,613.23 | $2,050,566.96 |
| 276 | $488,546.27 | $3,104.30 | $4,352.30 | $484,193.97 | $1,488,717.53 | $2,058,023.56 |
| 277 | $484,193.97 | $3,076.65 | $4,379.96 | $479,814.01 | $1,491,794.18 | $2,065,480.17 |
| 278 | $479,814.01 | $3,048.82 | $4,407.79 | $475,406.22 | $1,494,843.00 | $2,072,936.78 |
| 279 | $475,406.22 | $3,020.81 | $4,435.80 | $470,970.43 | $1,497,863.81 | $2,080,393.39 |
| 280 | $470,970.43 | $2,992.62 | $4,463.98 | $466,506.44 | $1,500,856.44 | $2,087,849.99 |
| 281 | $466,506.44 | $2,964.26 | $4,492.35 | $462,014.10 | $1,503,820.70 | $2,095,306.60 |
| 282 | $462,014.10 | $2,935.71 | $4,520.89 | $457,493.20 | $1,506,756.41 | $2,102,763.21 |
| 283 | $457,493.20 | $2,906.99 | $4,549.62 | $452,943.59 | $1,509,663.40 | $2,110,219.81 |
| 284 | $452,943.59 | $2,878.08 | $4,578.53 | $448,365.06 | $1,512,541.48 | $2,117,676.42 |
| 285 | $448,365.06 | $2,848.99 | $4,607.62 | $443,757.44 | $1,515,390.46 | $2,125,133.03 |
| 286 | $443,757.44 | $2,819.71 | $4,636.90 | $439,120.54 | $1,518,210.17 | $2,132,589.64 |
| 287 | $439,120.54 | $2,790.25 | $4,666.36 | $434,454.18 | $1,521,000.42 | $2,140,046.24 |
| 288 | $434,454.18 | $2,760.59 | $4,696.01 | $429,758.16 | $1,523,761.01 | $2,147,502.85 |
| 289 | $429,758.16 | $2,730.75 | $4,725.85 | $425,032.31 | $1,526,491.77 | $2,154,959.46 |
| 290 | $425,032.31 | $2,700.73 | $4,755.88 | $420,276.43 | $1,529,192.49 | $2,162,416.06 |
| 291 | $420,276.43 | $2,670.51 | $4,786.10 | $415,490.33 | $1,531,863.00 | $2,169,872.67 |
| 292 | $415,490.33 | $2,640.09 | $4,816.51 | $410,673.82 | $1,534,503.10 | $2,177,329.28 |
| 293 | $410,673.82 | $2,609.49 | $4,847.12 | $405,826.70 | $1,537,112.59 | $2,184,785.89 |
| 294 | $405,826.70 | $2,578.69 | $4,877.92 | $400,948.78 | $1,539,691.28 | $2,192,242.49 |
| 295 | $400,948.78 | $2,547.70 | $4,908.91 | $396,039.87 | $1,542,238.97 | $2,199,699.10 |
| 296 | $396,039.87 | $2,516.50 | $4,940.10 | $391,099.77 | $1,544,755.47 | $2,207,155.71 |
| 297 | $391,099.77 | $2,485.11 | $4,971.49 | $386,128.27 | $1,547,240.59 | $2,214,612.31 |
| 298 | $386,128.27 | $2,453.52 | $5,003.08 | $381,125.19 | $1,549,694.11 | $2,222,068.92 |
| 299 | $381,125.19 | $2,421.73 | $5,034.87 | $376,090.32 | $1,552,115.84 | $2,229,525.53 |
| 300 | $376,090.32 | $2,389.74 | $5,066.87 | $371,023.45 | $1,554,505.58 | $2,236,982.14 |
| 301 | $371,023.45 | $2,357.54 | $5,099.06 | $365,924.39 | $1,556,863.13 | $2,244,438.74 |
| 302 | $365,924.39 | $2,325.14 | $5,131.46 | $360,792.92 | $1,559,188.27 | $2,251,895.35 |
| 303 | $360,792.92 | $2,292.54 | $5,164.07 | $355,628.86 | $1,561,480.81 | $2,259,351.96 |
| 304 | $355,628.86 | $2,259.73 | $5,196.88 | $350,431.97 | $1,563,740.54 | $2,266,808.56 |
| 305 | $350,431.97 | $2,226.70 | $5,229.90 | $345,202.07 | $1,565,967.24 | $2,274,265.17 |
| 306 | $345,202.07 | $2,193.47 | $5,263.14 | $339,938.93 | $1,568,160.71 | $2,281,721.78 |
| 307 | $339,938.93 | $2,160.03 | $5,296.58 | $334,642.36 | $1,570,320.74 | $2,289,178.39 |
| 308 | $334,642.36 | $2,126.37 | $5,330.23 | $329,312.12 | $1,572,447.11 | $2,296,634.99 |
| 309 | $329,312.12 | $2,092.50 | $5,364.10 | $323,948.02 | $1,574,539.62 | $2,304,091.60 |
| 310 | $323,948.02 | $2,058.42 | $5,398.19 | $318,549.83 | $1,576,598.04 | $2,311,548.21 |
| 311 | $318,549.83 | $2,024.12 | $5,432.49 | $313,117.34 | $1,578,622.16 | $2,319,004.81 |
| 312 | $313,117.34 | $1,989.60 | $5,467.01 | $307,650.34 | $1,580,611.76 | $2,326,461.42 |
| 313 | $307,650.34 | $1,954.86 | $5,501.75 | $302,148.59 | $1,582,566.62 | $2,333,918.03 |
| 314 | $302,148.59 | $1,919.90 | $5,536.70 | $296,611.89 | $1,584,486.52 | $2,341,374.64 |
| 315 | $296,611.89 | $1,884.72 | $5,571.89 | $291,040.00 | $1,586,371.24 | $2,348,831.24 |
| 316 | $291,040.00 | $1,849.32 | $5,607.29 | $285,432.71 | $1,588,220.56 | $2,356,287.85 |
| 317 | $285,432.71 | $1,813.69 | $5,642.92 | $279,789.79 | $1,590,034.25 | $2,363,744.46 |
| 318 | $279,789.79 | $1,777.83 | $5,678.78 | $274,111.01 | $1,591,812.08 | $2,371,201.06 |
| 319 | $274,111.01 | $1,741.75 | $5,714.86 | $268,396.15 | $1,593,553.82 | $2,378,657.67 |
| 320 | $268,396.15 | $1,705.43 | $5,751.17 | $262,644.98 | $1,595,259.26 | $2,386,114.28 |
| 321 | $262,644.98 | $1,668.89 | $5,787.72 | $256,857.26 | $1,596,928.15 | $2,393,570.88 |
| 322 | $256,857.26 | $1,632.11 | $5,824.49 | $251,032.77 | $1,598,560.26 | $2,401,027.49 |
| 323 | $251,032.77 | $1,595.10 | $5,861.50 | $245,171.27 | $1,600,155.36 | $2,408,484.10 |
| 324 | $245,171.27 | $1,557.86 | $5,898.75 | $239,272.52 | $1,601,713.22 | $2,415,940.71 |
| 325 | $239,272.52 | $1,520.38 | $5,936.23 | $233,336.29 | $1,603,233.60 | $2,423,397.31 |
| 326 | $233,336.29 | $1,482.66 | $5,973.95 | $227,362.34 | $1,604,716.26 | $2,430,853.92 |
| 327 | $227,362.34 | $1,444.70 | $6,011.91 | $221,350.43 | $1,606,160.96 | $2,438,310.53 |
| 328 | $221,350.43 | $1,406.50 | $6,050.11 | $215,300.32 | $1,607,567.45 | $2,445,767.13 |
| 329 | $215,300.32 | $1,368.05 | $6,088.55 | $209,211.77 | $1,608,935.51 | $2,453,223.74 |
| 330 | $209,211.77 | $1,329.37 | $6,127.24 | $203,084.53 | $1,610,264.88 | $2,460,680.35 |
| 331 | $203,084.53 | $1,290.43 | $6,166.17 | $196,918.35 | $1,611,555.31 | $2,468,136.96 |
| 332 | $196,918.35 | $1,251.25 | $6,205.36 | $190,713.00 | $1,612,806.56 | $2,475,593.56 |
| 333 | $190,713.00 | $1,211.82 | $6,244.78 | $184,468.21 | $1,614,018.38 | $2,483,050.17 |
| 334 | $184,468.21 | $1,172.14 | $6,284.47 | $178,183.75 | $1,615,190.52 | $2,490,506.78 |
| 335 | $178,183.75 | $1,132.21 | $6,324.40 | $171,859.35 | $1,616,322.73 | $2,497,963.38 |
| 336 | $171,859.35 | $1,092.02 | $6,364.58 | $165,494.76 | $1,617,414.76 | $2,505,419.99 |
| 337 | $165,494.76 | $1,051.58 | $6,405.03 | $159,089.74 | $1,618,466.34 | $2,512,876.60 |
| 338 | $159,089.74 | $1,010.88 | $6,445.72 | $152,644.01 | $1,619,477.22 | $2,520,333.21 |
| 339 | $152,644.01 | $969.93 | $6,486.68 | $146,157.33 | $1,620,447.15 | $2,527,789.81 |
| 340 | $146,157.33 | $928.71 | $6,527.90 | $139,629.43 | $1,621,375.85 | $2,535,246.42 |
| 341 | $139,629.43 | $887.23 | $6,569.38 | $133,060.06 | $1,622,263.08 | $2,542,703.03 |
| 342 | $133,060.06 | $845.49 | $6,611.12 | $126,448.93 | $1,623,108.57 | $2,550,159.63 |
| 343 | $126,448.93 | $803.48 | $6,653.13 | $119,795.80 | $1,623,912.05 | $2,557,616.24 |
| 344 | $119,795.80 | $761.20 | $6,695.40 | $113,100.40 | $1,624,673.25 | $2,565,072.85 |
| 345 | $113,100.40 | $718.66 | $6,737.95 | $106,362.45 | $1,625,391.91 | $2,572,529.46 |
| 346 | $106,362.45 | $675.84 | $6,780.76 | $99,581.69 | $1,626,067.75 | $2,579,986.06 |
| 347 | $99,581.69 | $632.76 | $6,823.85 | $92,757.84 | $1,626,700.51 | $2,587,442.67 |
| 348 | $92,757.84 | $589.40 | $6,867.21 | $85,890.63 | $1,627,289.91 | $2,594,899.28 |
| 349 | $85,890.63 | $545.76 | $6,910.84 | $78,979.79 | $1,627,835.67 | $2,602,355.88 |
| 350 | $78,979.79 | $501.85 | $6,954.76 | $72,025.03 | $1,628,337.52 | $2,609,812.49 |
| 351 | $72,025.03 | $457.66 | $6,998.95 | $65,026.08 | $1,628,795.18 | $2,617,269.10 |
| 352 | $65,026.08 | $413.19 | $7,043.42 | $57,982.66 | $1,629,208.37 | $2,624,725.71 |
| 353 | $57,982.66 | $368.43 | $7,088.18 | $50,894.49 | $1,629,576.80 | $2,632,182.31 |
| 354 | $50,894.49 | $323.39 | $7,133.22 | $43,761.27 | $1,629,900.19 | $2,639,638.92 |
| 355 | $43,761.27 | $278.07 | $7,178.54 | $36,582.73 | $1,630,178.26 | $2,647,095.53 |
| 356 | $36,582.73 | $232.45 | $7,224.15 | $29,358.58 | $1,630,410.71 | $2,654,552.13 |
| 357 | $29,358.58 | $186.55 | $7,270.06 | $22,088.52 | $1,630,597.26 | $2,662,008.74 |
| 358 | $22,088.52 | $140.35 | $7,316.25 | $14,772.27 | $1,630,737.62 | $2,669,465.35 |
| 359 | $14,772.27 | $93.87 | $7,362.74 | $7,409.53 | $1,630,831.48 | $2,676,921.96 |
| 360 | $7,409.53 | $47.08 | $7,409.53 | $-0.00 | $1,630,878.56 | $2,684,378.56 |