|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,057,080.00 | $6,386.53 | $824.62 | $1,056,255.38 | $6,386.53 | $7,211.15 |
| 2 | $1,056,255.38 | $6,381.54 | $829.61 | $1,055,425.77 | $12,768.07 | $14,422.30 |
| 3 | $1,055,425.77 | $6,376.53 | $834.62 | $1,054,591.15 | $19,144.60 | $21,633.45 |
| 4 | $1,054,591.15 | $6,371.49 | $839.66 | $1,053,751.49 | $25,516.09 | $28,844.60 |
| 5 | $1,053,751.49 | $6,366.42 | $844.73 | $1,052,906.76 | $31,882.50 | $36,055.75 |
| 6 | $1,052,906.76 | $6,361.31 | $849.84 | $1,052,056.92 | $38,243.81 | $43,266.89 |
| 7 | $1,052,056.92 | $6,356.18 | $854.97 | $1,051,201.95 | $44,599.99 | $50,478.04 |
| 8 | $1,051,201.95 | $6,351.01 | $860.14 | $1,050,341.81 | $50,951.00 | $57,689.19 |
| 9 | $1,050,341.81 | $6,345.82 | $865.33 | $1,049,476.48 | $57,296.82 | $64,900.34 |
| 10 | $1,049,476.48 | $6,340.59 | $870.56 | $1,048,605.91 | $63,637.40 | $72,111.49 |
| 11 | $1,048,605.91 | $6,335.33 | $875.82 | $1,047,730.09 | $69,972.73 | $79,322.64 |
| 12 | $1,047,730.09 | $6,330.04 | $881.11 | $1,046,848.98 | $76,302.77 | $86,533.79 |
| 13 | $1,046,848.98 | $6,324.71 | $886.44 | $1,045,962.54 | $82,627.48 | $93,744.94 |
| 14 | $1,045,962.54 | $6,319.36 | $891.79 | $1,045,070.75 | $88,946.84 | $100,956.09 |
| 15 | $1,045,070.75 | $6,313.97 | $897.18 | $1,044,173.57 | $95,260.81 | $108,167.24 |
| 16 | $1,044,173.57 | $6,308.55 | $902.60 | $1,043,270.97 | $101,569.36 | $115,378.38 |
| 17 | $1,043,270.97 | $6,303.10 | $908.05 | $1,042,362.92 | $107,872.45 | $122,589.53 |
| 18 | $1,042,362.92 | $6,297.61 | $913.54 | $1,041,449.38 | $114,170.06 | $129,800.68 |
| 19 | $1,041,449.38 | $6,292.09 | $919.06 | $1,040,530.32 | $120,462.15 | $137,011.83 |
| 20 | $1,040,530.32 | $6,286.54 | $924.61 | $1,039,605.71 | $126,748.69 | $144,222.98 |
| 21 | $1,039,605.71 | $6,280.95 | $930.20 | $1,038,675.51 | $133,029.64 | $151,434.13 |
| 22 | $1,038,675.51 | $6,275.33 | $935.82 | $1,037,739.69 | $139,304.97 | $158,645.28 |
| 23 | $1,037,739.69 | $6,269.68 | $941.47 | $1,036,798.22 | $145,574.65 | $165,856.43 |
| 24 | $1,036,798.22 | $6,263.99 | $947.16 | $1,035,851.06 | $151,838.64 | $173,067.58 |
| 25 | $1,035,851.06 | $6,258.27 | $952.88 | $1,034,898.18 | $158,096.90 | $180,278.73 |
| 26 | $1,034,898.18 | $6,252.51 | $958.64 | $1,033,939.54 | $164,349.41 | $187,489.87 |
| 27 | $1,033,939.54 | $6,246.72 | $964.43 | $1,032,975.11 | $170,596.13 | $194,701.02 |
| 28 | $1,032,975.11 | $6,240.89 | $970.26 | $1,032,004.85 | $176,837.02 | $201,912.17 |
| 29 | $1,032,004.85 | $6,235.03 | $976.12 | $1,031,028.73 | $183,072.05 | $209,123.32 |
| 30 | $1,031,028.73 | $6,229.13 | $982.02 | $1,030,046.71 | $189,301.18 | $216,334.47 |
| 31 | $1,030,046.71 | $6,223.20 | $987.95 | $1,029,058.76 | $195,524.38 | $223,545.62 |
| 32 | $1,029,058.76 | $6,217.23 | $993.92 | $1,028,064.84 | $201,741.61 | $230,756.77 |
| 33 | $1,028,064.84 | $6,211.23 | $999.92 | $1,027,064.92 | $207,952.84 | $237,967.92 |
| 34 | $1,027,064.92 | $6,205.18 | $1,005.97 | $1,026,058.95 | $214,158.02 | $245,179.07 |
| 35 | $1,026,058.95 | $6,199.11 | $1,012.04 | $1,025,046.91 | $220,357.13 | $252,390.22 |
| 36 | $1,025,046.91 | $6,192.99 | $1,018.16 | $1,024,028.75 | $226,550.12 | $259,601.36 |
| 37 | $1,024,028.75 | $6,186.84 | $1,024.31 | $1,023,004.45 | $232,736.96 | $266,812.51 |
| 38 | $1,023,004.45 | $6,180.65 | $1,030.50 | $1,021,973.95 | $238,917.61 | $274,023.66 |
| 39 | $1,021,973.95 | $6,174.43 | $1,036.72 | $1,020,937.23 | $245,092.04 | $281,234.81 |
| 40 | $1,020,937.23 | $6,168.16 | $1,042.99 | $1,019,894.24 | $251,260.20 | $288,445.96 |
| 41 | $1,019,894.24 | $6,161.86 | $1,049.29 | $1,018,844.95 | $257,422.06 | $295,657.11 |
| 42 | $1,018,844.95 | $6,155.52 | $1,055.63 | $1,017,789.32 | $263,577.58 | $302,868.26 |
| 43 | $1,017,789.32 | $6,149.14 | $1,062.01 | $1,016,727.32 | $269,726.73 | $310,079.41 |
| 44 | $1,016,727.32 | $6,142.73 | $1,068.42 | $1,015,658.90 | $275,869.45 | $317,290.56 |
| 45 | $1,015,658.90 | $6,136.27 | $1,074.88 | $1,014,584.02 | $282,005.73 | $324,501.71 |
| 46 | $1,014,584.02 | $6,129.78 | $1,081.37 | $1,013,502.65 | $288,135.51 | $331,712.85 |
| 47 | $1,013,502.65 | $6,123.25 | $1,087.90 | $1,012,414.75 | $294,258.75 | $338,924.00 |
| 48 | $1,012,414.75 | $6,116.67 | $1,094.48 | $1,011,320.27 | $300,375.42 | $346,135.15 |
| 49 | $1,011,320.27 | $6,110.06 | $1,101.09 | $1,010,219.18 | $306,485.48 | $353,346.30 |
| 50 | $1,010,219.18 | $6,103.41 | $1,107.74 | $1,009,111.44 | $312,588.89 | $360,557.45 |
| 51 | $1,009,111.44 | $6,096.71 | $1,114.43 | $1,007,997.01 | $318,685.61 | $367,768.60 |
| 52 | $1,007,997.01 | $6,089.98 | $1,121.17 | $1,006,875.84 | $324,775.59 | $374,979.75 |
| 53 | $1,006,875.84 | $6,083.21 | $1,127.94 | $1,005,747.90 | $330,858.80 | $382,190.90 |
| 54 | $1,005,747.90 | $6,076.39 | $1,134.76 | $1,004,613.14 | $336,935.19 | $389,402.05 |
| 55 | $1,004,613.14 | $6,069.54 | $1,141.61 | $1,003,471.53 | $343,004.73 | $396,613.20 |
| 56 | $1,003,471.53 | $6,062.64 | $1,148.51 | $1,002,323.02 | $349,067.37 | $403,824.35 |
| 57 | $1,002,323.02 | $6,055.70 | $1,155.45 | $1,001,167.57 | $355,123.07 | $411,035.49 |
| 58 | $1,001,167.57 | $6,048.72 | $1,162.43 | $1,000,005.15 | $361,171.79 | $418,246.64 |
| 59 | $1,000,005.15 | $6,041.70 | $1,169.45 | $998,835.70 | $367,213.49 | $425,457.79 |
| 60 | $998,835.70 | $6,034.63 | $1,176.52 | $997,659.18 | $373,248.12 | $432,668.94 |
| 61 | $997,659.18 | $6,027.52 | $1,183.62 | $996,475.55 | $379,275.64 | $439,880.09 |
| 62 | $996,475.55 | $6,020.37 | $1,190.78 | $995,284.78 | $385,296.02 | $447,091.24 |
| 63 | $995,284.78 | $6,013.18 | $1,197.97 | $994,086.81 | $391,309.20 | $454,302.39 |
| 64 | $994,086.81 | $6,005.94 | $1,205.21 | $992,881.60 | $397,315.14 | $461,513.54 |
| 65 | $992,881.60 | $5,998.66 | $1,212.49 | $991,669.11 | $403,313.80 | $468,724.69 |
| 66 | $991,669.11 | $5,991.33 | $1,219.81 | $990,449.30 | $409,305.13 | $475,935.84 |
| 67 | $990,449.30 | $5,983.96 | $1,227.18 | $989,222.11 | $415,289.10 | $483,146.98 |
| 68 | $989,222.11 | $5,976.55 | $1,234.60 | $987,987.51 | $421,265.65 | $490,358.13 |
| 69 | $987,987.51 | $5,969.09 | $1,242.06 | $986,745.45 | $427,234.74 | $497,569.28 |
| 70 | $986,745.45 | $5,961.59 | $1,249.56 | $985,495.89 | $433,196.32 | $504,780.43 |
| 71 | $985,495.89 | $5,954.04 | $1,257.11 | $984,238.78 | $439,150.36 | $511,991.58 |
| 72 | $984,238.78 | $5,946.44 | $1,264.71 | $982,974.07 | $445,096.80 | $519,202.73 |
| 73 | $982,974.07 | $5,938.80 | $1,272.35 | $981,701.73 | $451,035.61 | $526,413.88 |
| 74 | $981,701.73 | $5,931.11 | $1,280.03 | $980,421.69 | $456,966.72 | $533,625.03 |
| 75 | $980,421.69 | $5,923.38 | $1,287.77 | $979,133.92 | $462,890.10 | $540,836.18 |
| 76 | $979,133.92 | $5,915.60 | $1,295.55 | $977,838.38 | $468,805.70 | $548,047.33 |
| 77 | $977,838.38 | $5,907.77 | $1,303.38 | $976,535.00 | $474,713.48 | $555,258.47 |
| 78 | $976,535.00 | $5,899.90 | $1,311.25 | $975,223.75 | $480,613.37 | $562,469.62 |
| 79 | $975,223.75 | $5,891.98 | $1,319.17 | $973,904.58 | $486,505.35 | $569,680.77 |
| 80 | $973,904.58 | $5,884.01 | $1,327.14 | $972,577.44 | $492,389.36 | $576,891.92 |
| 81 | $972,577.44 | $5,875.99 | $1,335.16 | $971,242.28 | $498,265.35 | $584,103.07 |
| 82 | $971,242.28 | $5,867.92 | $1,343.23 | $969,899.05 | $504,133.27 | $591,314.22 |
| 83 | $969,899.05 | $5,859.81 | $1,351.34 | $968,547.71 | $509,993.08 | $598,525.37 |
| 84 | $968,547.71 | $5,851.64 | $1,359.51 | $967,188.20 | $515,844.72 | $605,736.52 |
| 85 | $967,188.20 | $5,843.43 | $1,367.72 | $965,820.48 | $521,688.15 | $612,947.67 |
| 86 | $965,820.48 | $5,835.17 | $1,375.98 | $964,444.50 | $527,523.31 | $620,158.82 |
| 87 | $964,444.50 | $5,826.85 | $1,384.30 | $963,060.20 | $533,350.16 | $627,369.96 |
| 88 | $963,060.20 | $5,818.49 | $1,392.66 | $961,667.54 | $539,168.65 | $634,581.11 |
| 89 | $961,667.54 | $5,810.07 | $1,401.07 | $960,266.47 | $544,978.73 | $641,792.26 |
| 90 | $960,266.47 | $5,801.61 | $1,409.54 | $958,856.93 | $550,780.34 | $649,003.41 |
| 91 | $958,856.93 | $5,793.09 | $1,418.06 | $957,438.87 | $556,573.43 | $656,214.56 |
| 92 | $957,438.87 | $5,784.53 | $1,426.62 | $956,012.25 | $562,357.96 | $663,425.71 |
| 93 | $956,012.25 | $5,775.91 | $1,435.24 | $954,577.01 | $568,133.87 | $670,636.86 |
| 94 | $954,577.01 | $5,767.24 | $1,443.91 | $953,133.09 | $573,901.10 | $677,848.01 |
| 95 | $953,133.09 | $5,758.51 | $1,452.64 | $951,680.46 | $579,659.61 | $685,059.16 |
| 96 | $951,680.46 | $5,749.74 | $1,461.41 | $950,219.04 | $585,409.35 | $692,270.31 |
| 97 | $950,219.04 | $5,740.91 | $1,470.24 | $948,748.80 | $591,150.26 | $699,481.46 |
| 98 | $948,748.80 | $5,732.02 | $1,479.13 | $947,269.68 | $596,882.28 | $706,692.60 |
| 99 | $947,269.68 | $5,723.09 | $1,488.06 | $945,781.62 | $602,605.37 | $713,903.75 |
| 100 | $945,781.62 | $5,714.10 | $1,497.05 | $944,284.56 | $608,319.47 | $721,114.90 |
| 101 | $944,284.56 | $5,705.05 | $1,506.10 | $942,778.47 | $614,024.52 | $728,326.05 |
| 102 | $942,778.47 | $5,695.95 | $1,515.20 | $941,263.27 | $619,720.47 | $735,537.20 |
| 103 | $941,263.27 | $5,686.80 | $1,524.35 | $939,738.92 | $625,407.27 | $742,748.35 |
| 104 | $939,738.92 | $5,677.59 | $1,533.56 | $938,205.36 | $631,084.86 | $749,959.50 |
| 105 | $938,205.36 | $5,668.32 | $1,542.82 | $936,662.54 | $636,753.18 | $757,170.65 |
| 106 | $936,662.54 | $5,659.00 | $1,552.15 | $935,110.39 | $642,412.19 | $764,381.80 |
| 107 | $935,110.39 | $5,649.63 | $1,561.52 | $933,548.87 | $648,061.81 | $771,592.95 |
| 108 | $933,548.87 | $5,640.19 | $1,570.96 | $931,977.91 | $653,702.00 | $778,804.09 |
| 109 | $931,977.91 | $5,630.70 | $1,580.45 | $930,397.46 | $659,332.70 | $786,015.24 |
| 110 | $930,397.46 | $5,621.15 | $1,590.00 | $928,807.46 | $664,953.85 | $793,226.39 |
| 111 | $928,807.46 | $5,611.55 | $1,599.60 | $927,207.86 | $670,565.40 | $800,437.54 |
| 112 | $927,207.86 | $5,601.88 | $1,609.27 | $925,598.59 | $676,167.28 | $807,648.69 |
| 113 | $925,598.59 | $5,592.16 | $1,618.99 | $923,979.60 | $681,759.44 | $814,859.84 |
| 114 | $923,979.60 | $5,582.38 | $1,628.77 | $922,350.83 | $687,341.82 | $822,070.99 |
| 115 | $922,350.83 | $5,572.54 | $1,638.61 | $920,712.21 | $692,914.35 | $829,282.14 |
| 116 | $920,712.21 | $5,562.64 | $1,648.51 | $919,063.70 | $698,476.99 | $836,493.29 |
| 117 | $919,063.70 | $5,552.68 | $1,658.47 | $917,405.23 | $704,029.66 | $843,704.44 |
| 118 | $917,405.23 | $5,542.66 | $1,668.49 | $915,736.74 | $709,572.32 | $850,915.58 |
| 119 | $915,736.74 | $5,532.58 | $1,678.57 | $914,058.16 | $715,104.90 | $858,126.73 |
| 120 | $914,058.16 | $5,522.43 | $1,688.71 | $912,369.45 | $720,627.33 | $865,337.88 |
| 121 | $912,369.45 | $5,512.23 | $1,698.92 | $910,670.53 | $726,139.56 | $872,549.03 |
| 122 | $910,670.53 | $5,501.97 | $1,709.18 | $908,961.35 | $731,641.53 | $879,760.18 |
| 123 | $908,961.35 | $5,491.64 | $1,719.51 | $907,241.84 | $737,133.17 | $886,971.33 |
| 124 | $907,241.84 | $5,481.25 | $1,729.90 | $905,511.95 | $742,614.43 | $894,182.48 |
| 125 | $905,511.95 | $5,470.80 | $1,740.35 | $903,771.60 | $748,085.23 | $901,393.63 |
| 126 | $903,771.60 | $5,460.29 | $1,750.86 | $902,020.74 | $753,545.51 | $908,604.78 |
| 127 | $902,020.74 | $5,449.71 | $1,761.44 | $900,259.30 | $758,995.22 | $915,815.93 |
| 128 | $900,259.30 | $5,439.07 | $1,772.08 | $898,487.21 | $764,434.29 | $923,027.07 |
| 129 | $898,487.21 | $5,428.36 | $1,782.79 | $896,704.43 | $769,862.65 | $930,238.22 |
| 130 | $896,704.43 | $5,417.59 | $1,793.56 | $894,910.87 | $775,280.24 | $937,449.37 |
| 131 | $894,910.87 | $5,406.75 | $1,804.40 | $893,106.47 | $780,686.99 | $944,660.52 |
| 132 | $893,106.47 | $5,395.85 | $1,815.30 | $891,291.17 | $786,082.84 | $951,871.67 |
| 133 | $891,291.17 | $5,384.88 | $1,826.26 | $889,464.91 | $791,467.73 | $959,082.82 |
| 134 | $889,464.91 | $5,373.85 | $1,837.30 | $887,627.61 | $796,841.58 | $966,293.97 |
| 135 | $887,627.61 | $5,362.75 | $1,848.40 | $885,779.21 | $802,204.33 | $973,505.12 |
| 136 | $885,779.21 | $5,351.58 | $1,859.57 | $883,919.64 | $807,555.91 | $980,716.27 |
| 137 | $883,919.64 | $5,340.35 | $1,870.80 | $882,048.84 | $812,896.26 | $987,927.42 |
| 138 | $882,048.84 | $5,329.05 | $1,882.10 | $880,166.74 | $818,225.30 | $995,138.56 |
| 139 | $880,166.74 | $5,317.67 | $1,893.47 | $878,273.26 | $823,542.98 | $1,002,349.71 |
| 140 | $878,273.26 | $5,306.23 | $1,904.91 | $876,368.35 | $828,849.21 | $1,009,560.86 |
| 141 | $876,368.35 | $5,294.73 | $1,916.42 | $874,451.93 | $834,143.94 | $1,016,772.01 |
| 142 | $874,451.93 | $5,283.15 | $1,928.00 | $872,523.92 | $839,427.08 | $1,023,983.16 |
| 143 | $872,523.92 | $5,271.50 | $1,939.65 | $870,584.27 | $844,698.58 | $1,031,194.31 |
| 144 | $870,584.27 | $5,259.78 | $1,951.37 | $868,632.90 | $849,958.36 | $1,038,405.46 |
| 145 | $868,632.90 | $5,247.99 | $1,963.16 | $866,669.75 | $855,206.35 | $1,045,616.61 |
| 146 | $866,669.75 | $5,236.13 | $1,975.02 | $864,694.73 | $860,442.48 | $1,052,827.76 |
| 147 | $864,694.73 | $5,224.20 | $1,986.95 | $862,707.77 | $865,666.68 | $1,060,038.91 |
| 148 | $862,707.77 | $5,212.19 | $1,998.96 | $860,708.82 | $870,878.87 | $1,067,250.06 |
| 149 | $860,708.82 | $5,200.12 | $2,011.03 | $858,697.79 | $876,078.99 | $1,074,461.20 |
| 150 | $858,697.79 | $5,187.97 | $2,023.18 | $856,674.60 | $881,266.96 | $1,081,672.35 |
| 151 | $856,674.60 | $5,175.74 | $2,035.41 | $854,639.20 | $886,442.70 | $1,088,883.50 |
| 152 | $854,639.20 | $5,163.45 | $2,047.70 | $852,591.49 | $891,606.14 | $1,096,094.65 |
| 153 | $852,591.49 | $5,151.07 | $2,060.08 | $850,531.42 | $896,757.22 | $1,103,305.80 |
| 154 | $850,531.42 | $5,138.63 | $2,072.52 | $848,458.89 | $901,895.84 | $1,110,516.95 |
| 155 | $848,458.89 | $5,126.11 | $2,085.04 | $846,373.85 | $907,021.95 | $1,117,728.10 |
| 156 | $846,373.85 | $5,113.51 | $2,097.64 | $844,276.21 | $912,135.46 | $1,124,939.25 |
| 157 | $844,276.21 | $5,100.84 | $2,110.31 | $842,165.90 | $917,236.29 | $1,132,150.40 |
| 158 | $842,165.90 | $5,088.09 | $2,123.06 | $840,042.83 | $922,324.38 | $1,139,361.55 |
| 159 | $840,042.83 | $5,075.26 | $2,135.89 | $837,906.94 | $927,399.64 | $1,146,572.69 |
| 160 | $837,906.94 | $5,062.35 | $2,148.79 | $835,758.15 | $932,461.99 | $1,153,783.84 |
| 161 | $835,758.15 | $5,049.37 | $2,161.78 | $833,596.37 | $937,511.36 | $1,160,994.99 |
| 162 | $833,596.37 | $5,036.31 | $2,174.84 | $831,421.53 | $942,547.68 | $1,168,206.14 |
| 163 | $831,421.53 | $5,023.17 | $2,187.98 | $829,233.56 | $947,570.85 | $1,175,417.29 |
| 164 | $829,233.56 | $5,009.95 | $2,201.20 | $827,032.36 | $952,580.80 | $1,182,628.44 |
| 165 | $827,032.36 | $4,996.65 | $2,214.50 | $824,817.87 | $957,577.45 | $1,189,839.59 |
| 166 | $824,817.87 | $4,983.27 | $2,227.87 | $822,589.99 | $962,560.73 | $1,197,050.74 |
| 167 | $822,589.99 | $4,969.81 | $2,241.33 | $820,348.66 | $967,530.54 | $1,204,261.89 |
| 168 | $820,348.66 | $4,956.27 | $2,254.88 | $818,093.78 | $972,486.82 | $1,211,473.04 |
| 169 | $818,093.78 | $4,942.65 | $2,268.50 | $815,825.28 | $977,429.47 | $1,218,684.18 |
| 170 | $815,825.28 | $4,928.94 | $2,282.20 | $813,543.08 | $982,358.41 | $1,225,895.33 |
| 171 | $813,543.08 | $4,915.16 | $2,295.99 | $811,247.08 | $987,273.57 | $1,233,106.48 |
| 172 | $811,247.08 | $4,901.28 | $2,309.86 | $808,937.22 | $992,174.85 | $1,240,317.63 |
| 173 | $808,937.22 | $4,887.33 | $2,323.82 | $806,613.40 | $997,062.18 | $1,247,528.78 |
| 174 | $806,613.40 | $4,873.29 | $2,337.86 | $804,275.54 | $1,001,935.47 | $1,254,739.93 |
| 175 | $804,275.54 | $4,859.16 | $2,351.98 | $801,923.56 | $1,006,794.63 | $1,261,951.08 |
| 176 | $801,923.56 | $4,844.95 | $2,366.19 | $799,557.36 | $1,011,639.59 | $1,269,162.23 |
| 177 | $799,557.36 | $4,830.66 | $2,380.49 | $797,176.87 | $1,016,470.25 | $1,276,373.38 |
| 178 | $797,176.87 | $4,816.28 | $2,394.87 | $794,782.00 | $1,021,286.53 | $1,283,584.53 |
| 179 | $794,782.00 | $4,801.81 | $2,409.34 | $792,372.66 | $1,026,088.33 | $1,290,795.67 |
| 180 | $792,372.66 | $4,787.25 | $2,423.90 | $789,948.76 | $1,030,875.59 | $1,298,006.82 |
| 181 | $789,948.76 | $4,772.61 | $2,438.54 | $787,510.22 | $1,035,648.19 | $1,305,217.97 |
| 182 | $787,510.22 | $4,757.87 | $2,453.27 | $785,056.94 | $1,040,406.07 | $1,312,429.12 |
| 183 | $785,056.94 | $4,743.05 | $2,468.10 | $782,588.85 | $1,045,149.12 | $1,319,640.27 |
| 184 | $782,588.85 | $4,728.14 | $2,483.01 | $780,105.84 | $1,049,877.26 | $1,326,851.42 |
| 185 | $780,105.84 | $4,713.14 | $2,498.01 | $777,607.83 | $1,054,590.40 | $1,334,062.57 |
| 186 | $777,607.83 | $4,698.05 | $2,513.10 | $775,094.73 | $1,059,288.45 | $1,341,273.72 |
| 187 | $775,094.73 | $4,682.86 | $2,528.29 | $772,566.44 | $1,063,971.31 | $1,348,484.87 |
| 188 | $772,566.44 | $4,667.59 | $2,543.56 | $770,022.88 | $1,068,638.90 | $1,355,696.02 |
| 189 | $770,022.88 | $4,652.22 | $2,558.93 | $767,463.96 | $1,073,291.12 | $1,362,907.17 |
| 190 | $767,463.96 | $4,636.76 | $2,574.39 | $764,889.57 | $1,077,927.88 | $1,370,118.31 |
| 191 | $764,889.57 | $4,621.21 | $2,589.94 | $762,299.63 | $1,082,549.09 | $1,377,329.46 |
| 192 | $762,299.63 | $4,605.56 | $2,605.59 | $759,694.04 | $1,087,154.65 | $1,384,540.61 |
| 193 | $759,694.04 | $4,589.82 | $2,621.33 | $757,072.71 | $1,091,744.47 | $1,391,751.76 |
| 194 | $757,072.71 | $4,573.98 | $2,637.17 | $754,435.54 | $1,096,318.45 | $1,398,962.91 |
| 195 | $754,435.54 | $4,558.05 | $2,653.10 | $751,782.44 | $1,100,876.50 | $1,406,174.06 |
| 196 | $751,782.44 | $4,542.02 | $2,669.13 | $749,113.31 | $1,105,418.52 | $1,413,385.21 |
| 197 | $749,113.31 | $4,525.89 | $2,685.26 | $746,428.05 | $1,109,944.41 | $1,420,596.36 |
| 198 | $746,428.05 | $4,509.67 | $2,701.48 | $743,726.57 | $1,114,454.08 | $1,427,807.51 |
| 199 | $743,726.57 | $4,493.35 | $2,717.80 | $741,008.77 | $1,118,947.43 | $1,435,018.66 |
| 200 | $741,008.77 | $4,476.93 | $2,734.22 | $738,274.55 | $1,123,424.35 | $1,442,229.80 |
| 201 | $738,274.55 | $4,460.41 | $2,750.74 | $735,523.81 | $1,127,884.76 | $1,449,440.95 |
| 202 | $735,523.81 | $4,443.79 | $2,767.36 | $732,756.45 | $1,132,328.55 | $1,456,652.10 |
| 203 | $732,756.45 | $4,427.07 | $2,784.08 | $729,972.37 | $1,136,755.62 | $1,463,863.25 |
| 204 | $729,972.37 | $4,410.25 | $2,800.90 | $727,171.47 | $1,141,165.87 | $1,471,074.40 |
| 205 | $727,171.47 | $4,393.33 | $2,817.82 | $724,353.65 | $1,145,559.20 | $1,478,285.55 |
| 206 | $724,353.65 | $4,376.30 | $2,834.85 | $721,518.81 | $1,149,935.50 | $1,485,496.70 |
| 207 | $721,518.81 | $4,359.18 | $2,851.97 | $718,666.83 | $1,154,294.68 | $1,492,707.85 |
| 208 | $718,666.83 | $4,341.95 | $2,869.20 | $715,797.63 | $1,158,636.63 | $1,499,919.00 |
| 209 | $715,797.63 | $4,324.61 | $2,886.54 | $712,911.09 | $1,162,961.24 | $1,507,130.15 |
| 210 | $712,911.09 | $4,307.17 | $2,903.98 | $710,007.11 | $1,167,268.41 | $1,514,341.29 |
| 211 | $710,007.11 | $4,289.63 | $2,921.52 | $707,085.59 | $1,171,558.03 | $1,521,552.44 |
| 212 | $707,085.59 | $4,271.98 | $2,939.17 | $704,146.42 | $1,175,830.01 | $1,528,763.59 |
| 213 | $704,146.42 | $4,254.22 | $2,956.93 | $701,189.49 | $1,180,084.23 | $1,535,974.74 |
| 214 | $701,189.49 | $4,236.35 | $2,974.80 | $698,214.69 | $1,184,320.58 | $1,543,185.89 |
| 215 | $698,214.69 | $4,218.38 | $2,992.77 | $695,221.92 | $1,188,538.96 | $1,550,397.04 |
| 216 | $695,221.92 | $4,200.30 | $3,010.85 | $692,211.07 | $1,192,739.26 | $1,557,608.19 |
| 217 | $692,211.07 | $4,182.11 | $3,029.04 | $689,182.03 | $1,196,921.37 | $1,564,819.34 |
| 218 | $689,182.03 | $4,163.81 | $3,047.34 | $686,134.69 | $1,201,085.18 | $1,572,030.49 |
| 219 | $686,134.69 | $4,145.40 | $3,065.75 | $683,068.94 | $1,205,230.57 | $1,579,241.64 |
| 220 | $683,068.94 | $4,126.87 | $3,084.27 | $679,984.66 | $1,209,357.45 | $1,586,452.78 |
| 221 | $679,984.66 | $4,108.24 | $3,102.91 | $676,881.76 | $1,213,465.69 | $1,593,663.93 |
| 222 | $676,881.76 | $4,089.49 | $3,121.66 | $673,760.10 | $1,217,555.18 | $1,600,875.08 |
| 223 | $673,760.10 | $4,070.63 | $3,140.52 | $670,619.59 | $1,221,625.82 | $1,608,086.23 |
| 224 | $670,619.59 | $4,051.66 | $3,159.49 | $667,460.10 | $1,225,677.48 | $1,615,297.38 |
| 225 | $667,460.10 | $4,032.57 | $3,178.58 | $664,281.52 | $1,229,710.05 | $1,622,508.53 |
| 226 | $664,281.52 | $4,013.37 | $3,197.78 | $661,083.74 | $1,233,723.42 | $1,629,719.68 |
| 227 | $661,083.74 | $3,994.05 | $3,217.10 | $657,866.64 | $1,237,717.46 | $1,636,930.83 |
| 228 | $657,866.64 | $3,974.61 | $3,236.54 | $654,630.10 | $1,241,692.07 | $1,644,141.98 |
| 229 | $654,630.10 | $3,955.06 | $3,256.09 | $651,374.01 | $1,245,647.13 | $1,651,353.13 |
| 230 | $651,374.01 | $3,935.38 | $3,275.76 | $648,098.24 | $1,249,582.52 | $1,658,564.27 |
| 231 | $648,098.24 | $3,915.59 | $3,295.56 | $644,802.69 | $1,253,498.11 | $1,665,775.42 |
| 232 | $644,802.69 | $3,895.68 | $3,315.47 | $641,487.22 | $1,257,393.79 | $1,672,986.57 |
| 233 | $641,487.22 | $3,875.65 | $3,335.50 | $638,151.72 | $1,261,269.44 | $1,680,197.72 |
| 234 | $638,151.72 | $3,855.50 | $3,355.65 | $634,796.07 | $1,265,124.94 | $1,687,408.87 |
| 235 | $634,796.07 | $3,835.23 | $3,375.92 | $631,420.15 | $1,268,960.17 | $1,694,620.02 |
| 236 | $631,420.15 | $3,814.83 | $3,396.32 | $628,023.83 | $1,272,775.00 | $1,701,831.17 |
| 237 | $628,023.83 | $3,794.31 | $3,416.84 | $624,606.99 | $1,276,569.31 | $1,709,042.32 |
| 238 | $624,606.99 | $3,773.67 | $3,437.48 | $621,169.51 | $1,280,342.98 | $1,716,253.47 |
| 239 | $621,169.51 | $3,752.90 | $3,458.25 | $617,711.26 | $1,284,095.88 | $1,723,464.62 |
| 240 | $617,711.26 | $3,732.01 | $3,479.14 | $614,232.12 | $1,287,827.88 | $1,730,675.77 |
| 241 | $614,232.12 | $3,710.99 | $3,500.16 | $610,731.96 | $1,291,538.87 | $1,737,886.91 |
| 242 | $610,731.96 | $3,689.84 | $3,521.31 | $607,210.64 | $1,295,228.71 | $1,745,098.06 |
| 243 | $607,210.64 | $3,668.56 | $3,542.58 | $603,668.06 | $1,298,897.27 | $1,752,309.21 |
| 244 | $603,668.06 | $3,647.16 | $3,563.99 | $600,104.07 | $1,302,544.43 | $1,759,520.36 |
| 245 | $600,104.07 | $3,625.63 | $3,585.52 | $596,518.55 | $1,306,170.06 | $1,766,731.51 |
| 246 | $596,518.55 | $3,603.97 | $3,607.18 | $592,911.37 | $1,309,774.03 | $1,773,942.66 |
| 247 | $592,911.37 | $3,582.17 | $3,628.98 | $589,282.39 | $1,313,356.20 | $1,781,153.81 |
| 248 | $589,282.39 | $3,560.25 | $3,650.90 | $585,631.49 | $1,316,916.45 | $1,788,364.96 |
| 249 | $585,631.49 | $3,538.19 | $3,672.96 | $581,958.53 | $1,320,454.64 | $1,795,576.11 |
| 250 | $581,958.53 | $3,516.00 | $3,695.15 | $578,263.38 | $1,323,970.64 | $1,802,787.26 |
| 251 | $578,263.38 | $3,493.67 | $3,717.47 | $574,545.91 | $1,327,464.31 | $1,809,998.40 |
| 252 | $574,545.91 | $3,471.21 | $3,739.93 | $570,805.98 | $1,330,935.53 | $1,817,209.55 |
| 253 | $570,805.98 | $3,448.62 | $3,762.53 | $567,043.45 | $1,334,384.15 | $1,824,420.70 |
| 254 | $567,043.45 | $3,425.89 | $3,785.26 | $563,258.18 | $1,337,810.04 | $1,831,631.85 |
| 255 | $563,258.18 | $3,403.02 | $3,808.13 | $559,450.05 | $1,341,213.05 | $1,838,843.00 |
| 256 | $559,450.05 | $3,380.01 | $3,831.14 | $555,618.91 | $1,344,593.06 | $1,846,054.15 |
| 257 | $555,618.91 | $3,356.86 | $3,854.28 | $551,764.63 | $1,347,949.93 | $1,853,265.30 |
| 258 | $551,764.63 | $3,333.58 | $3,877.57 | $547,887.06 | $1,351,283.51 | $1,860,476.45 |
| 259 | $547,887.06 | $3,310.15 | $3,901.00 | $543,986.06 | $1,354,593.66 | $1,867,687.60 |
| 260 | $543,986.06 | $3,286.58 | $3,924.57 | $540,061.49 | $1,357,880.24 | $1,874,898.75 |
| 261 | $540,061.49 | $3,262.87 | $3,948.28 | $536,113.22 | $1,361,143.11 | $1,882,109.89 |
| 262 | $536,113.22 | $3,239.02 | $3,972.13 | $532,141.09 | $1,364,382.13 | $1,889,321.04 |
| 263 | $532,141.09 | $3,215.02 | $3,996.13 | $528,144.96 | $1,367,597.15 | $1,896,532.19 |
| 264 | $528,144.96 | $3,190.88 | $4,020.27 | $524,124.68 | $1,370,788.02 | $1,903,743.34 |
| 265 | $524,124.68 | $3,166.59 | $4,044.56 | $520,080.12 | $1,373,954.61 | $1,910,954.49 |
| 266 | $520,080.12 | $3,142.15 | $4,069.00 | $516,011.12 | $1,377,096.76 | $1,918,165.64 |
| 267 | $516,011.12 | $3,117.57 | $4,093.58 | $511,917.54 | $1,380,214.33 | $1,925,376.79 |
| 268 | $511,917.54 | $3,092.84 | $4,118.31 | $507,799.23 | $1,383,307.16 | $1,932,587.94 |
| 269 | $507,799.23 | $3,067.95 | $4,143.20 | $503,656.03 | $1,386,375.12 | $1,939,799.09 |
| 270 | $503,656.03 | $3,042.92 | $4,168.23 | $499,487.80 | $1,389,418.04 | $1,947,010.24 |
| 271 | $499,487.80 | $3,017.74 | $4,193.41 | $495,294.39 | $1,392,435.78 | $1,954,221.38 |
| 272 | $495,294.39 | $2,992.40 | $4,218.75 | $491,075.65 | $1,395,428.18 | $1,961,432.53 |
| 273 | $491,075.65 | $2,966.92 | $4,244.23 | $486,831.41 | $1,398,395.10 | $1,968,643.68 |
| 274 | $486,831.41 | $2,941.27 | $4,269.88 | $482,561.54 | $1,401,336.37 | $1,975,854.83 |
| 275 | $482,561.54 | $2,915.48 | $4,295.67 | $478,265.86 | $1,404,251.85 | $1,983,065.98 |
| 276 | $478,265.86 | $2,889.52 | $4,321.63 | $473,944.24 | $1,407,141.37 | $1,990,277.13 |
| 277 | $473,944.24 | $2,863.41 | $4,347.74 | $469,596.50 | $1,410,004.78 | $1,997,488.28 |
| 278 | $469,596.50 | $2,837.15 | $4,374.00 | $465,222.50 | $1,412,841.93 | $2,004,699.43 |
| 279 | $465,222.50 | $2,810.72 | $4,400.43 | $460,822.07 | $1,415,652.65 | $2,011,910.58 |
| 280 | $460,822.07 | $2,784.13 | $4,427.02 | $456,395.05 | $1,418,436.78 | $2,019,121.73 |
| 281 | $456,395.05 | $2,757.39 | $4,453.76 | $451,941.29 | $1,421,194.17 | $2,026,332.87 |
| 282 | $451,941.29 | $2,730.48 | $4,480.67 | $447,460.62 | $1,423,924.65 | $2,033,544.02 |
| 283 | $447,460.62 | $2,703.41 | $4,507.74 | $442,952.88 | $1,426,628.05 | $2,040,755.17 |
| 284 | $442,952.88 | $2,676.17 | $4,534.98 | $438,417.90 | $1,429,304.23 | $2,047,966.32 |
| 285 | $438,417.90 | $2,648.77 | $4,562.37 | $433,855.53 | $1,431,953.00 | $2,055,177.47 |
| 286 | $433,855.53 | $2,621.21 | $4,589.94 | $429,265.59 | $1,434,574.21 | $2,062,388.62 |
| 287 | $429,265.59 | $2,593.48 | $4,617.67 | $424,647.92 | $1,437,167.69 | $2,069,599.77 |
| 288 | $424,647.92 | $2,565.58 | $4,645.57 | $420,002.36 | $1,439,733.27 | $2,076,810.92 |
| 289 | $420,002.36 | $2,537.51 | $4,673.63 | $415,328.72 | $1,442,270.79 | $2,084,022.07 |
| 290 | $415,328.72 | $2,509.28 | $4,701.87 | $410,626.85 | $1,444,780.07 | $2,091,233.22 |
| 291 | $410,626.85 | $2,480.87 | $4,730.28 | $405,896.57 | $1,447,260.94 | $2,098,444.37 |
| 292 | $405,896.57 | $2,452.29 | $4,758.86 | $401,137.71 | $1,449,713.23 | $2,105,655.51 |
| 293 | $401,137.71 | $2,423.54 | $4,787.61 | $396,350.10 | $1,452,136.77 | $2,112,866.66 |
| 294 | $396,350.10 | $2,394.62 | $4,816.53 | $391,533.57 | $1,454,531.38 | $2,120,077.81 |
| 295 | $391,533.57 | $2,365.52 | $4,845.63 | $386,687.94 | $1,456,896.90 | $2,127,288.96 |
| 296 | $386,687.94 | $2,336.24 | $4,874.91 | $381,813.03 | $1,459,233.14 | $2,134,500.11 |
| 297 | $381,813.03 | $2,306.79 | $4,904.36 | $376,908.67 | $1,461,539.92 | $2,141,711.26 |
| 298 | $376,908.67 | $2,277.16 | $4,933.99 | $371,974.67 | $1,463,817.08 | $2,148,922.41 |
| 299 | $371,974.67 | $2,247.35 | $4,963.80 | $367,010.87 | $1,466,064.43 | $2,156,133.56 |
| 300 | $367,010.87 | $2,217.36 | $4,993.79 | $362,017.08 | $1,468,281.79 | $2,163,344.71 |
| 301 | $362,017.08 | $2,187.19 | $5,023.96 | $356,993.12 | $1,470,468.97 | $2,170,555.86 |
| 302 | $356,993.12 | $2,156.83 | $5,054.32 | $351,938.80 | $1,472,625.81 | $2,177,767.00 |
| 303 | $351,938.80 | $2,126.30 | $5,084.85 | $346,853.95 | $1,474,752.10 | $2,184,978.15 |
| 304 | $346,853.95 | $2,095.58 | $5,115.57 | $341,738.38 | $1,476,847.68 | $2,192,189.30 |
| 305 | $341,738.38 | $2,064.67 | $5,146.48 | $336,591.90 | $1,478,912.35 | $2,199,400.45 |
| 306 | $336,591.90 | $2,033.58 | $5,177.57 | $331,414.32 | $1,480,945.92 | $2,206,611.60 |
| 307 | $331,414.32 | $2,002.29 | $5,208.85 | $326,205.47 | $1,482,948.22 | $2,213,822.75 |
| 308 | $326,205.47 | $1,970.82 | $5,240.32 | $320,965.15 | $1,484,919.04 | $2,221,033.90 |
| 309 | $320,965.15 | $1,939.16 | $5,271.98 | $315,693.16 | $1,486,858.21 | $2,228,245.05 |
| 310 | $315,693.16 | $1,907.31 | $5,303.84 | $310,389.32 | $1,488,765.52 | $2,235,456.20 |
| 311 | $310,389.32 | $1,875.27 | $5,335.88 | $305,053.44 | $1,490,640.79 | $2,242,667.35 |
| 312 | $305,053.44 | $1,843.03 | $5,368.12 | $299,685.33 | $1,492,483.82 | $2,249,878.49 |
| 313 | $299,685.33 | $1,810.60 | $5,400.55 | $294,284.78 | $1,494,294.42 | $2,257,089.64 |
| 314 | $294,284.78 | $1,777.97 | $5,433.18 | $288,851.60 | $1,496,072.39 | $2,264,300.79 |
| 315 | $288,851.60 | $1,745.15 | $5,466.00 | $283,385.59 | $1,497,817.54 | $2,271,511.94 |
| 316 | $283,385.59 | $1,712.12 | $5,499.03 | $277,886.57 | $1,499,529.66 | $2,278,723.09 |
| 317 | $277,886.57 | $1,678.90 | $5,532.25 | $272,354.31 | $1,501,208.55 | $2,285,934.24 |
| 318 | $272,354.31 | $1,645.47 | $5,565.68 | $266,788.64 | $1,502,854.03 | $2,293,145.39 |
| 319 | $266,788.64 | $1,611.85 | $5,599.30 | $261,189.34 | $1,504,465.88 | $2,300,356.54 |
| 320 | $261,189.34 | $1,578.02 | $5,633.13 | $255,556.21 | $1,506,043.90 | $2,307,567.69 |
| 321 | $255,556.21 | $1,543.99 | $5,667.16 | $249,889.05 | $1,507,587.88 | $2,314,778.84 |
| 322 | $249,889.05 | $1,509.75 | $5,701.40 | $244,187.64 | $1,509,097.63 | $2,321,989.98 |
| 323 | $244,187.64 | $1,475.30 | $5,735.85 | $238,451.79 | $1,510,572.93 | $2,329,201.13 |
| 324 | $238,451.79 | $1,440.65 | $5,770.50 | $232,681.29 | $1,512,013.57 | $2,336,412.28 |
| 325 | $232,681.29 | $1,405.78 | $5,805.37 | $226,875.92 | $1,513,419.36 | $2,343,623.43 |
| 326 | $226,875.92 | $1,370.71 | $5,840.44 | $221,035.48 | $1,514,790.07 | $2,350,834.58 |
| 327 | $221,035.48 | $1,335.42 | $5,875.73 | $215,159.76 | $1,516,125.49 | $2,358,045.73 |
| 328 | $215,159.76 | $1,299.92 | $5,911.23 | $209,248.53 | $1,517,425.41 | $2,365,256.88 |
| 329 | $209,248.53 | $1,264.21 | $5,946.94 | $203,301.59 | $1,518,689.62 | $2,372,468.03 |
| 330 | $203,301.59 | $1,228.28 | $5,982.87 | $197,318.73 | $1,519,917.90 | $2,379,679.18 |
| 331 | $197,318.73 | $1,192.13 | $6,019.02 | $191,299.71 | $1,521,110.04 | $2,386,890.33 |
| 332 | $191,299.71 | $1,155.77 | $6,055.38 | $185,244.33 | $1,522,265.81 | $2,394,101.48 |
| 333 | $185,244.33 | $1,119.18 | $6,091.96 | $179,152.37 | $1,523,384.99 | $2,401,312.62 |
| 334 | $179,152.37 | $1,082.38 | $6,128.77 | $173,023.60 | $1,524,467.37 | $2,408,523.77 |
| 335 | $173,023.60 | $1,045.35 | $6,165.80 | $166,857.80 | $1,525,512.72 | $2,415,734.92 |
| 336 | $166,857.80 | $1,008.10 | $6,203.05 | $160,654.75 | $1,526,520.82 | $2,422,946.07 |
| 337 | $160,654.75 | $970.62 | $6,240.53 | $154,414.22 | $1,527,491.44 | $2,430,157.22 |
| 338 | $154,414.22 | $932.92 | $6,278.23 | $148,135.99 | $1,528,424.36 | $2,437,368.37 |
| 339 | $148,135.99 | $894.99 | $6,316.16 | $141,819.83 | $1,529,319.35 | $2,444,579.52 |
| 340 | $141,819.83 | $856.83 | $6,354.32 | $135,465.51 | $1,530,176.18 | $2,451,790.67 |
| 341 | $135,465.51 | $818.44 | $6,392.71 | $129,072.80 | $1,530,994.61 | $2,459,001.82 |
| 342 | $129,072.80 | $779.81 | $6,431.33 | $122,641.46 | $1,531,774.43 | $2,466,212.97 |
| 343 | $122,641.46 | $740.96 | $6,470.19 | $116,171.27 | $1,532,515.39 | $2,473,424.11 |
| 344 | $116,171.27 | $701.87 | $6,509.28 | $109,661.99 | $1,533,217.26 | $2,480,635.26 |
| 345 | $109,661.99 | $662.54 | $6,548.61 | $103,113.38 | $1,533,879.80 | $2,487,846.41 |
| 346 | $103,113.38 | $622.98 | $6,588.17 | $96,525.21 | $1,534,502.77 | $2,495,057.56 |
| 347 | $96,525.21 | $583.17 | $6,627.98 | $89,897.24 | $1,535,085.95 | $2,502,268.71 |
| 348 | $89,897.24 | $543.13 | $6,668.02 | $83,229.22 | $1,535,629.08 | $2,509,479.86 |
| 349 | $83,229.22 | $502.84 | $6,708.31 | $76,520.91 | $1,536,131.92 | $2,516,691.01 |
| 350 | $76,520.91 | $462.31 | $6,748.84 | $69,772.08 | $1,536,594.23 | $2,523,902.16 |
| 351 | $69,772.08 | $421.54 | $6,789.61 | $62,982.47 | $1,537,015.77 | $2,531,113.31 |
| 352 | $62,982.47 | $380.52 | $6,830.63 | $56,151.84 | $1,537,396.29 | $2,538,324.46 |
| 353 | $56,151.84 | $339.25 | $6,871.90 | $49,279.94 | $1,537,735.54 | $2,545,535.60 |
| 354 | $49,279.94 | $297.73 | $6,913.42 | $42,366.52 | $1,538,033.28 | $2,552,746.75 |
| 355 | $42,366.52 | $255.96 | $6,955.18 | $35,411.34 | $1,538,289.24 | $2,559,957.90 |
| 356 | $35,411.34 | $213.94 | $6,997.21 | $28,414.13 | $1,538,503.18 | $2,567,169.05 |
| 357 | $28,414.13 | $171.67 | $7,039.48 | $21,374.65 | $1,538,674.85 | $2,574,380.20 |
| 358 | $21,374.65 | $129.14 | $7,082.01 | $14,292.64 | $1,538,803.99 | $2,581,591.35 |
| 359 | $14,292.64 | $86.35 | $7,124.80 | $7,167.84 | $1,538,890.34 | $2,588,802.50 |
| 360 | $7,167.84 | $43.31 | $7,167.84 | $0.00 | $1,538,933.65 | $2,596,013.65 |