|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,058,000.00 | $5,841.04 | $933.45 | $1,057,066.55 | $5,841.04 | $6,774.49 |
| 2 | $1,057,066.55 | $5,835.89 | $938.60 | $1,056,127.95 | $11,676.93 | $13,548.98 |
| 3 | $1,056,127.95 | $5,830.71 | $943.78 | $1,055,184.17 | $17,507.64 | $20,323.47 |
| 4 | $1,055,184.17 | $5,825.50 | $948.99 | $1,054,235.17 | $23,333.13 | $27,097.96 |
| 5 | $1,054,235.17 | $5,820.26 | $954.23 | $1,053,280.94 | $29,153.39 | $33,872.45 |
| 6 | $1,053,280.94 | $5,814.99 | $959.50 | $1,052,321.44 | $34,968.38 | $40,646.94 |
| 7 | $1,052,321.44 | $5,809.69 | $964.80 | $1,051,356.64 | $40,778.07 | $47,421.43 |
| 8 | $1,051,356.64 | $5,804.36 | $970.13 | $1,050,386.51 | $46,582.43 | $54,195.92 |
| 9 | $1,050,386.51 | $5,799.01 | $975.48 | $1,049,411.03 | $52,381.44 | $60,970.41 |
| 10 | $1,049,411.03 | $5,793.62 | $980.87 | $1,048,430.17 | $58,175.07 | $67,744.90 |
| 11 | $1,048,430.17 | $5,788.21 | $986.28 | $1,047,443.88 | $63,963.27 | $74,519.39 |
| 12 | $1,047,443.88 | $5,782.76 | $991.73 | $1,046,452.16 | $69,746.04 | $81,293.88 |
| 13 | $1,046,452.16 | $5,777.29 | $997.20 | $1,045,454.96 | $75,523.33 | $88,068.37 |
| 14 | $1,045,454.96 | $5,771.78 | $1,002.71 | $1,044,452.25 | $81,295.11 | $94,842.86 |
| 15 | $1,044,452.25 | $5,766.25 | $1,008.24 | $1,043,444.00 | $87,061.35 | $101,617.35 |
| 16 | $1,043,444.00 | $5,760.68 | $1,013.81 | $1,042,430.20 | $92,822.03 | $108,391.84 |
| 17 | $1,042,430.20 | $5,755.08 | $1,019.41 | $1,041,410.79 | $98,577.12 | $115,166.33 |
| 18 | $1,041,410.79 | $5,749.46 | $1,025.03 | $1,040,385.75 | $104,326.57 | $121,940.82 |
| 19 | $1,040,385.75 | $5,743.80 | $1,030.69 | $1,039,355.06 | $110,070.37 | $128,715.31 |
| 20 | $1,039,355.06 | $5,738.11 | $1,036.38 | $1,038,318.68 | $115,808.48 | $135,489.80 |
| 21 | $1,038,318.68 | $5,732.38 | $1,042.11 | $1,037,276.57 | $121,540.86 | $142,264.29 |
| 22 | $1,037,276.57 | $5,726.63 | $1,047.86 | $1,036,228.71 | $127,267.49 | $149,038.78 |
| 23 | $1,036,228.71 | $5,720.85 | $1,053.64 | $1,035,175.07 | $132,988.34 | $155,813.27 |
| 24 | $1,035,175.07 | $5,715.03 | $1,059.46 | $1,034,115.61 | $138,703.37 | $162,587.76 |
| 25 | $1,034,115.61 | $5,709.18 | $1,065.31 | $1,033,050.30 | $144,412.55 | $169,362.25 |
| 26 | $1,033,050.30 | $5,703.30 | $1,071.19 | $1,031,979.11 | $150,115.84 | $176,136.74 |
| 27 | $1,031,979.11 | $5,697.38 | $1,077.11 | $1,030,902.00 | $155,813.23 | $182,911.23 |
| 28 | $1,030,902.00 | $5,691.44 | $1,083.05 | $1,029,818.95 | $161,504.67 | $189,685.72 |
| 29 | $1,029,818.95 | $5,685.46 | $1,089.03 | $1,028,729.92 | $167,190.13 | $196,460.21 |
| 30 | $1,028,729.92 | $5,679.45 | $1,095.04 | $1,027,634.87 | $172,869.57 | $203,234.70 |
| 31 | $1,027,634.87 | $5,673.40 | $1,101.09 | $1,026,533.78 | $178,542.97 | $210,009.19 |
| 32 | $1,026,533.78 | $5,667.32 | $1,107.17 | $1,025,426.62 | $184,210.30 | $216,783.68 |
| 33 | $1,025,426.62 | $5,661.21 | $1,113.28 | $1,024,313.34 | $189,871.51 | $223,558.17 |
| 34 | $1,024,313.34 | $5,655.06 | $1,119.43 | $1,023,193.91 | $195,526.57 | $230,332.66 |
| 35 | $1,023,193.91 | $5,648.88 | $1,125.61 | $1,022,068.30 | $201,175.45 | $237,107.15 |
| 36 | $1,022,068.30 | $5,642.67 | $1,131.82 | $1,020,936.48 | $206,818.12 | $243,881.64 |
| 37 | $1,020,936.48 | $5,636.42 | $1,138.07 | $1,019,798.41 | $212,454.54 | $250,656.13 |
| 38 | $1,019,798.41 | $5,630.14 | $1,144.35 | $1,018,654.06 | $218,084.68 | $257,430.62 |
| 39 | $1,018,654.06 | $5,623.82 | $1,150.67 | $1,017,503.39 | $223,708.50 | $264,205.11 |
| 40 | $1,017,503.39 | $5,617.47 | $1,157.02 | $1,016,346.36 | $229,325.96 | $270,979.60 |
| 41 | $1,016,346.36 | $5,611.08 | $1,163.41 | $1,015,182.95 | $234,937.04 | $277,754.09 |
| 42 | $1,015,182.95 | $5,604.66 | $1,169.83 | $1,014,013.12 | $240,541.70 | $284,528.58 |
| 43 | $1,014,013.12 | $5,598.20 | $1,176.29 | $1,012,836.83 | $246,139.90 | $291,303.07 |
| 44 | $1,012,836.83 | $5,591.70 | $1,182.79 | $1,011,654.04 | $251,731.60 | $298,077.56 |
| 45 | $1,011,654.04 | $5,585.17 | $1,189.32 | $1,010,464.72 | $257,316.77 | $304,852.05 |
| 46 | $1,010,464.72 | $5,578.61 | $1,195.88 | $1,009,268.84 | $262,895.38 | $311,626.54 |
| 47 | $1,009,268.84 | $5,572.01 | $1,202.48 | $1,008,066.36 | $268,467.38 | $318,401.03 |
| 48 | $1,008,066.36 | $5,565.37 | $1,209.12 | $1,006,857.23 | $274,032.75 | $325,175.52 |
| 49 | $1,006,857.23 | $5,558.69 | $1,215.80 | $1,005,641.43 | $279,591.44 | $331,950.01 |
| 50 | $1,005,641.43 | $5,551.98 | $1,222.51 | $1,004,418.92 | $285,143.42 | $338,724.50 |
| 51 | $1,004,418.92 | $5,545.23 | $1,229.26 | $1,003,189.66 | $290,688.65 | $345,498.99 |
| 52 | $1,003,189.66 | $5,538.44 | $1,236.05 | $1,001,953.61 | $296,227.09 | $352,273.48 |
| 53 | $1,001,953.61 | $5,531.62 | $1,242.87 | $1,000,710.74 | $301,758.71 | $359,047.97 |
| 54 | $1,000,710.74 | $5,524.76 | $1,249.73 | $999,461.01 | $307,283.47 | $365,822.46 |
| 55 | $999,461.01 | $5,517.86 | $1,256.63 | $998,204.38 | $312,801.33 | $372,596.95 |
| 56 | $998,204.38 | $5,510.92 | $1,263.57 | $996,940.81 | $318,312.25 | $379,371.44 |
| 57 | $996,940.81 | $5,503.94 | $1,270.55 | $995,670.26 | $323,816.19 | $386,145.93 |
| 58 | $995,670.26 | $5,496.93 | $1,277.56 | $994,392.70 | $329,313.12 | $392,920.42 |
| 59 | $994,392.70 | $5,489.88 | $1,284.61 | $993,108.09 | $334,803.00 | $399,694.91 |
| 60 | $993,108.09 | $5,482.78 | $1,291.71 | $991,816.38 | $340,285.78 | $406,469.40 |
| 61 | $991,816.38 | $5,475.65 | $1,298.84 | $990,517.55 | $345,761.43 | $413,243.89 |
| 62 | $990,517.55 | $5,468.48 | $1,306.01 | $989,211.54 | $351,229.92 | $420,018.38 |
| 63 | $989,211.54 | $5,461.27 | $1,313.22 | $987,898.32 | $356,691.19 | $426,792.87 |
| 64 | $987,898.32 | $5,454.02 | $1,320.47 | $986,577.85 | $362,145.21 | $433,567.36 |
| 65 | $986,577.85 | $5,446.73 | $1,327.76 | $985,250.09 | $367,591.94 | $440,341.85 |
| 66 | $985,250.09 | $5,439.40 | $1,335.09 | $983,915.01 | $373,031.34 | $447,116.34 |
| 67 | $983,915.01 | $5,432.03 | $1,342.46 | $982,572.55 | $378,463.37 | $453,890.83 |
| 68 | $982,572.55 | $5,424.62 | $1,349.87 | $981,222.68 | $383,887.99 | $460,665.32 |
| 69 | $981,222.68 | $5,417.17 | $1,357.32 | $979,865.35 | $389,305.16 | $467,439.81 |
| 70 | $979,865.35 | $5,409.67 | $1,364.82 | $978,500.54 | $394,714.83 | $474,214.30 |
| 71 | $978,500.54 | $5,402.14 | $1,372.35 | $977,128.18 | $400,116.97 | $480,988.79 |
| 72 | $977,128.18 | $5,394.56 | $1,379.93 | $975,748.26 | $405,511.53 | $487,763.28 |
| 73 | $975,748.26 | $5,386.94 | $1,387.55 | $974,360.71 | $410,898.48 | $494,537.77 |
| 74 | $974,360.71 | $5,379.28 | $1,395.21 | $972,965.50 | $416,277.76 | $501,312.26 |
| 75 | $972,965.50 | $5,371.58 | $1,402.91 | $971,562.59 | $421,649.34 | $508,086.75 |
| 76 | $971,562.59 | $5,363.84 | $1,410.65 | $970,151.94 | $427,013.18 | $514,861.24 |
| 77 | $970,151.94 | $5,356.05 | $1,418.44 | $968,733.50 | $432,369.22 | $521,635.73 |
| 78 | $968,733.50 | $5,348.22 | $1,426.27 | $967,307.22 | $437,717.44 | $528,410.22 |
| 79 | $967,307.22 | $5,340.34 | $1,434.15 | $965,873.07 | $443,057.78 | $535,184.71 |
| 80 | $965,873.07 | $5,332.42 | $1,442.07 | $964,431.01 | $448,390.21 | $541,959.20 |
| 81 | $964,431.01 | $5,324.46 | $1,450.03 | $962,980.98 | $453,714.67 | $548,733.69 |
| 82 | $962,980.98 | $5,316.46 | $1,458.03 | $961,522.95 | $459,031.13 | $555,508.18 |
| 83 | $961,522.95 | $5,308.41 | $1,466.08 | $960,056.87 | $464,339.53 | $562,282.67 |
| 84 | $960,056.87 | $5,300.31 | $1,474.18 | $958,582.69 | $469,639.85 | $569,057.16 |
| 85 | $958,582.69 | $5,292.18 | $1,482.31 | $957,100.38 | $474,932.02 | $575,831.65 |
| 86 | $957,100.38 | $5,283.99 | $1,490.50 | $955,609.88 | $480,216.01 | $582,606.14 |
| 87 | $955,609.88 | $5,275.76 | $1,498.73 | $954,111.15 | $485,491.78 | $589,380.63 |
| 88 | $954,111.15 | $5,267.49 | $1,507.00 | $952,604.15 | $490,759.27 | $596,155.12 |
| 89 | $952,604.15 | $5,259.17 | $1,515.32 | $951,088.83 | $496,018.44 | $602,929.61 |
| 90 | $951,088.83 | $5,250.80 | $1,523.69 | $949,565.14 | $501,269.24 | $609,704.10 |
| 91 | $949,565.14 | $5,242.39 | $1,532.10 | $948,033.04 | $506,511.63 | $616,478.59 |
| 92 | $948,033.04 | $5,233.93 | $1,540.56 | $946,492.48 | $511,745.56 | $623,253.08 |
| 93 | $946,492.48 | $5,225.43 | $1,549.06 | $944,943.42 | $516,970.99 | $630,027.57 |
| 94 | $944,943.42 | $5,216.88 | $1,557.61 | $943,385.81 | $522,187.86 | $636,802.06 |
| 95 | $943,385.81 | $5,208.28 | $1,566.21 | $941,819.59 | $527,396.14 | $643,576.55 |
| 96 | $941,819.59 | $5,199.63 | $1,574.86 | $940,244.73 | $532,595.77 | $650,351.04 |
| 97 | $940,244.73 | $5,190.93 | $1,583.56 | $938,661.18 | $537,786.70 | $657,125.53 |
| 98 | $938,661.18 | $5,182.19 | $1,592.30 | $937,068.88 | $542,968.90 | $663,900.02 |
| 99 | $937,068.88 | $5,173.40 | $1,601.09 | $935,467.79 | $548,142.30 | $670,674.51 |
| 100 | $935,467.79 | $5,164.56 | $1,609.93 | $933,857.86 | $553,306.86 | $677,449.00 |
| 101 | $933,857.86 | $5,155.67 | $1,618.82 | $932,239.04 | $558,462.53 | $684,223.49 |
| 102 | $932,239.04 | $5,146.74 | $1,627.75 | $930,611.29 | $563,609.27 | $690,997.98 |
| 103 | $930,611.29 | $5,137.75 | $1,636.74 | $928,974.55 | $568,747.02 | $697,772.47 |
| 104 | $928,974.55 | $5,128.71 | $1,645.78 | $927,328.77 | $573,875.73 | $704,546.96 |
| 105 | $927,328.77 | $5,119.63 | $1,654.86 | $925,673.91 | $578,995.36 | $711,321.45 |
| 106 | $925,673.91 | $5,110.49 | $1,664.00 | $924,009.91 | $584,105.85 | $718,095.94 |
| 107 | $924,009.91 | $5,101.30 | $1,673.19 | $922,336.73 | $589,207.16 | $724,870.43 |
| 108 | $922,336.73 | $5,092.07 | $1,682.42 | $920,654.31 | $594,299.22 | $731,644.92 |
| 109 | $920,654.31 | $5,082.78 | $1,691.71 | $918,962.59 | $599,382.00 | $738,419.41 |
| 110 | $918,962.59 | $5,073.44 | $1,701.05 | $917,261.54 | $604,455.44 | $745,193.90 |
| 111 | $917,261.54 | $5,064.05 | $1,710.44 | $915,551.10 | $609,519.49 | $751,968.39 |
| 112 | $915,551.10 | $5,054.61 | $1,719.88 | $913,831.22 | $614,574.09 | $758,742.88 |
| 113 | $913,831.22 | $5,045.11 | $1,729.38 | $912,101.84 | $619,619.20 | $765,517.37 |
| 114 | $912,101.84 | $5,035.56 | $1,738.93 | $910,362.91 | $624,654.77 | $772,291.86 |
| 115 | $910,362.91 | $5,025.96 | $1,748.53 | $908,614.38 | $629,680.73 | $779,066.35 |
| 116 | $908,614.38 | $5,016.31 | $1,758.18 | $906,856.20 | $634,697.04 | $785,840.84 |
| 117 | $906,856.20 | $5,006.60 | $1,767.89 | $905,088.31 | $639,703.64 | $792,615.33 |
| 118 | $905,088.31 | $4,996.84 | $1,777.65 | $903,310.66 | $644,700.48 | $799,389.82 |
| 119 | $903,310.66 | $4,987.03 | $1,787.46 | $901,523.20 | $649,687.51 | $806,164.31 |
| 120 | $901,523.20 | $4,977.16 | $1,797.33 | $899,725.87 | $654,664.67 | $812,938.80 |
| 121 | $899,725.87 | $4,967.24 | $1,807.25 | $897,918.62 | $659,631.90 | $819,713.29 |
| 122 | $897,918.62 | $4,957.26 | $1,817.23 | $896,101.39 | $664,589.16 | $826,487.78 |
| 123 | $896,101.39 | $4,947.23 | $1,827.26 | $894,274.12 | $669,536.39 | $833,262.27 |
| 124 | $894,274.12 | $4,937.14 | $1,837.35 | $892,436.77 | $674,473.53 | $840,036.76 |
| 125 | $892,436.77 | $4,926.99 | $1,847.50 | $890,589.28 | $679,400.52 | $846,811.25 |
| 126 | $890,589.28 | $4,916.79 | $1,857.70 | $888,731.58 | $684,317.32 | $853,585.74 |
| 127 | $888,731.58 | $4,906.54 | $1,867.95 | $886,863.63 | $689,223.86 | $860,360.23 |
| 128 | $886,863.63 | $4,896.23 | $1,878.26 | $884,985.37 | $694,120.08 | $867,134.72 |
| 129 | $884,985.37 | $4,885.86 | $1,888.63 | $883,096.73 | $699,005.94 | $873,909.21 |
| 130 | $883,096.73 | $4,875.43 | $1,899.06 | $881,197.67 | $703,881.37 | $880,683.70 |
| 131 | $881,197.67 | $4,864.95 | $1,909.54 | $879,288.13 | $708,746.31 | $887,458.19 |
| 132 | $879,288.13 | $4,854.40 | $1,920.09 | $877,368.04 | $713,600.72 | $894,232.68 |
| 133 | $877,368.04 | $4,843.80 | $1,930.69 | $875,437.35 | $718,444.52 | $901,007.17 |
| 134 | $875,437.35 | $4,833.14 | $1,941.35 | $873,496.01 | $723,277.66 | $907,781.66 |
| 135 | $873,496.01 | $4,822.43 | $1,952.06 | $871,543.94 | $728,100.09 | $914,556.15 |
| 136 | $871,543.94 | $4,811.65 | $1,962.84 | $869,581.10 | $732,911.74 | $921,330.64 |
| 137 | $869,581.10 | $4,800.81 | $1,973.68 | $867,607.43 | $737,712.55 | $928,105.13 |
| 138 | $867,607.43 | $4,789.92 | $1,984.57 | $865,622.85 | $742,502.47 | $934,879.62 |
| 139 | $865,622.85 | $4,778.96 | $1,995.53 | $863,627.32 | $747,281.43 | $941,654.11 |
| 140 | $863,627.32 | $4,767.94 | $2,006.55 | $861,620.77 | $752,049.37 | $948,428.60 |
| 141 | $861,620.77 | $4,756.86 | $2,017.63 | $859,603.15 | $756,806.23 | $955,203.09 |
| 142 | $859,603.15 | $4,745.73 | $2,028.76 | $857,574.38 | $761,551.96 | $961,977.58 |
| 143 | $857,574.38 | $4,734.53 | $2,039.96 | $855,534.42 | $766,286.48 | $968,752.07 |
| 144 | $855,534.42 | $4,723.26 | $2,051.23 | $853,483.19 | $771,009.75 | $975,526.56 |
| 145 | $853,483.19 | $4,711.94 | $2,062.55 | $851,420.64 | $775,721.69 | $982,301.05 |
| 146 | $851,420.64 | $4,700.55 | $2,073.94 | $849,346.70 | $780,422.24 | $989,075.54 |
| 147 | $849,346.70 | $4,689.10 | $2,085.39 | $847,261.31 | $785,111.34 | $995,850.03 |
| 148 | $847,261.31 | $4,677.59 | $2,096.90 | $845,164.41 | $789,788.93 | $1,002,624.52 |
| 149 | $845,164.41 | $4,666.01 | $2,108.48 | $843,055.93 | $794,454.94 | $1,009,399.01 |
| 150 | $843,055.93 | $4,654.37 | $2,120.12 | $840,935.82 | $799,109.31 | $1,016,173.50 |
| 151 | $840,935.82 | $4,642.67 | $2,131.82 | $838,803.99 | $803,751.98 | $1,022,947.99 |
| 152 | $838,803.99 | $4,630.90 | $2,143.59 | $836,660.40 | $808,382.87 | $1,029,722.48 |
| 153 | $836,660.40 | $4,619.06 | $2,155.43 | $834,504.97 | $813,001.94 | $1,036,496.97 |
| 154 | $834,504.97 | $4,607.16 | $2,167.33 | $832,337.64 | $817,609.10 | $1,043,271.46 |
| 155 | $832,337.64 | $4,595.20 | $2,179.29 | $830,158.35 | $822,204.30 | $1,050,045.95 |
| 156 | $830,158.35 | $4,583.17 | $2,191.32 | $827,967.03 | $826,787.46 | $1,056,820.44 |
| 157 | $827,967.03 | $4,571.07 | $2,203.42 | $825,763.61 | $831,358.53 | $1,063,594.93 |
| 158 | $825,763.61 | $4,558.90 | $2,215.59 | $823,548.02 | $835,917.43 | $1,070,369.41 |
| 159 | $823,548.02 | $4,546.67 | $2,227.82 | $821,320.20 | $840,464.11 | $1,077,143.90 |
| 160 | $821,320.20 | $4,534.37 | $2,240.12 | $819,080.08 | $844,998.48 | $1,083,918.39 |
| 161 | $819,080.08 | $4,522.00 | $2,252.49 | $816,827.60 | $849,520.48 | $1,090,692.88 |
| 162 | $816,827.60 | $4,509.57 | $2,264.92 | $814,562.68 | $854,030.05 | $1,097,467.37 |
| 163 | $814,562.68 | $4,497.06 | $2,277.43 | $812,285.25 | $858,527.12 | $1,104,241.86 |
| 164 | $812,285.25 | $4,484.49 | $2,290.00 | $809,995.25 | $863,011.61 | $1,111,016.35 |
| 165 | $809,995.25 | $4,471.85 | $2,302.64 | $807,692.61 | $867,483.46 | $1,117,790.84 |
| 166 | $807,692.61 | $4,459.14 | $2,315.35 | $805,377.26 | $871,942.59 | $1,124,565.33 |
| 167 | $805,377.26 | $4,446.35 | $2,328.14 | $803,049.12 | $876,388.95 | $1,131,339.82 |
| 168 | $803,049.12 | $4,433.50 | $2,340.99 | $800,708.13 | $880,822.45 | $1,138,114.31 |
| 169 | $800,708.13 | $4,420.58 | $2,353.91 | $798,354.22 | $885,243.02 | $1,144,888.80 |
| 170 | $798,354.22 | $4,407.58 | $2,366.91 | $795,987.31 | $889,650.60 | $1,151,663.29 |
| 171 | $795,987.31 | $4,394.51 | $2,379.98 | $793,607.33 | $894,045.12 | $1,158,437.78 |
| 172 | $793,607.33 | $4,381.37 | $2,393.12 | $791,214.22 | $898,426.49 | $1,165,212.27 |
| 173 | $791,214.22 | $4,368.16 | $2,406.33 | $788,807.89 | $902,794.65 | $1,171,986.76 |
| 174 | $788,807.89 | $4,354.88 | $2,419.61 | $786,388.27 | $907,149.53 | $1,178,761.25 |
| 175 | $786,388.27 | $4,341.52 | $2,432.97 | $783,955.30 | $911,491.05 | $1,185,535.74 |
| 176 | $783,955.30 | $4,328.09 | $2,446.40 | $781,508.90 | $915,819.13 | $1,192,310.23 |
| 177 | $781,508.90 | $4,314.58 | $2,459.91 | $779,048.99 | $920,133.71 | $1,199,084.72 |
| 178 | $779,048.99 | $4,301.00 | $2,473.49 | $776,575.50 | $924,434.71 | $1,205,859.21 |
| 179 | $776,575.50 | $4,287.34 | $2,487.15 | $774,088.35 | $928,722.06 | $1,212,633.70 |
| 180 | $774,088.35 | $4,273.61 | $2,500.88 | $771,587.48 | $932,995.67 | $1,219,408.19 |
| 181 | $771,587.48 | $4,259.81 | $2,514.68 | $769,072.79 | $937,255.48 | $1,226,182.68 |
| 182 | $769,072.79 | $4,245.92 | $2,528.57 | $766,544.23 | $941,501.40 | $1,232,957.17 |
| 183 | $766,544.23 | $4,231.96 | $2,542.53 | $764,001.70 | $945,733.36 | $1,239,731.66 |
| 184 | $764,001.70 | $4,217.93 | $2,556.56 | $761,445.13 | $949,951.29 | $1,246,506.15 |
| 185 | $761,445.13 | $4,203.81 | $2,570.68 | $758,874.46 | $954,155.10 | $1,253,280.64 |
| 186 | $758,874.46 | $4,189.62 | $2,584.87 | $756,289.59 | $958,344.72 | $1,260,055.13 |
| 187 | $756,289.59 | $4,175.35 | $2,599.14 | $753,690.44 | $962,520.07 | $1,266,829.62 |
| 188 | $753,690.44 | $4,161.00 | $2,613.49 | $751,076.95 | $966,681.07 | $1,273,604.11 |
| 189 | $751,076.95 | $4,146.57 | $2,627.92 | $748,449.03 | $970,827.64 | $1,280,378.60 |
| 190 | $748,449.03 | $4,132.06 | $2,642.43 | $745,806.61 | $974,959.70 | $1,287,153.09 |
| 191 | $745,806.61 | $4,117.47 | $2,657.02 | $743,149.59 | $979,077.17 | $1,293,927.58 |
| 192 | $743,149.59 | $4,102.81 | $2,671.68 | $740,477.91 | $983,179.98 | $1,300,702.07 |
| 193 | $740,477.91 | $4,088.06 | $2,686.43 | $737,791.47 | $987,268.04 | $1,307,476.56 |
| 194 | $737,791.47 | $4,073.22 | $2,701.27 | $735,090.20 | $991,341.26 | $1,314,251.05 |
| 195 | $735,090.20 | $4,058.31 | $2,716.18 | $732,374.03 | $995,399.57 | $1,321,025.54 |
| 196 | $732,374.03 | $4,043.31 | $2,731.18 | $729,642.85 | $999,442.88 | $1,327,800.03 |
| 197 | $729,642.85 | $4,028.24 | $2,746.25 | $726,896.60 | $1,003,471.12 | $1,334,574.52 |
| 198 | $726,896.60 | $4,013.07 | $2,761.42 | $724,135.18 | $1,007,484.20 | $1,341,349.01 |
| 199 | $724,135.18 | $3,997.83 | $2,776.66 | $721,358.52 | $1,011,482.03 | $1,348,123.50 |
| 200 | $721,358.52 | $3,982.50 | $2,791.99 | $718,566.53 | $1,015,464.53 | $1,354,897.99 |
| 201 | $718,566.53 | $3,967.09 | $2,807.40 | $715,759.13 | $1,019,431.61 | $1,361,672.48 |
| 202 | $715,759.13 | $3,951.59 | $2,822.90 | $712,936.22 | $1,023,383.20 | $1,368,446.97 |
| 203 | $712,936.22 | $3,936.00 | $2,838.49 | $710,097.74 | $1,027,319.20 | $1,375,221.46 |
| 204 | $710,097.74 | $3,920.33 | $2,854.16 | $707,243.58 | $1,031,239.53 | $1,381,995.95 |
| 205 | $707,243.58 | $3,904.57 | $2,869.92 | $704,373.66 | $1,035,144.11 | $1,388,770.44 |
| 206 | $704,373.66 | $3,888.73 | $2,885.76 | $701,487.90 | $1,039,032.84 | $1,395,544.93 |
| 207 | $701,487.90 | $3,872.80 | $2,901.69 | $698,586.21 | $1,042,905.63 | $1,402,319.42 |
| 208 | $698,586.21 | $3,856.78 | $2,917.71 | $695,668.50 | $1,046,762.41 | $1,409,093.91 |
| 209 | $695,668.50 | $3,840.67 | $2,933.82 | $692,734.68 | $1,050,603.08 | $1,415,868.40 |
| 210 | $692,734.68 | $3,824.47 | $2,950.02 | $689,784.66 | $1,054,427.55 | $1,422,642.89 |
| 211 | $689,784.66 | $3,808.19 | $2,966.30 | $686,818.36 | $1,058,235.74 | $1,429,417.38 |
| 212 | $686,818.36 | $3,791.81 | $2,982.68 | $683,835.68 | $1,062,027.55 | $1,436,191.87 |
| 213 | $683,835.68 | $3,775.34 | $2,999.15 | $680,836.53 | $1,065,802.89 | $1,442,966.36 |
| 214 | $680,836.53 | $3,758.79 | $3,015.70 | $677,820.82 | $1,069,561.68 | $1,449,740.85 |
| 215 | $677,820.82 | $3,742.14 | $3,032.35 | $674,788.47 | $1,073,303.81 | $1,456,515.34 |
| 216 | $674,788.47 | $3,725.39 | $3,049.10 | $671,739.37 | $1,077,029.21 | $1,463,289.83 |
| 217 | $671,739.37 | $3,708.56 | $3,065.93 | $668,673.45 | $1,080,737.77 | $1,470,064.32 |
| 218 | $668,673.45 | $3,691.63 | $3,082.86 | $665,590.59 | $1,084,429.40 | $1,476,838.81 |
| 219 | $665,590.59 | $3,674.61 | $3,099.88 | $662,490.72 | $1,088,104.02 | $1,483,613.30 |
| 220 | $662,490.72 | $3,657.50 | $3,116.99 | $659,373.73 | $1,091,761.52 | $1,490,387.79 |
| 221 | $659,373.73 | $3,640.29 | $3,134.20 | $656,239.53 | $1,095,401.81 | $1,497,162.28 |
| 222 | $656,239.53 | $3,622.99 | $3,151.50 | $653,088.03 | $1,099,024.80 | $1,503,936.77 |
| 223 | $653,088.03 | $3,605.59 | $3,168.90 | $649,919.13 | $1,102,630.39 | $1,510,711.26 |
| 224 | $649,919.13 | $3,588.10 | $3,186.39 | $646,732.73 | $1,106,218.49 | $1,517,485.75 |
| 225 | $646,732.73 | $3,570.50 | $3,203.99 | $643,528.75 | $1,109,788.99 | $1,524,260.24 |
| 226 | $643,528.75 | $3,552.81 | $3,221.68 | $640,307.07 | $1,113,341.80 | $1,531,034.73 |
| 227 | $640,307.07 | $3,535.03 | $3,239.46 | $637,067.61 | $1,116,876.83 | $1,537,809.22 |
| 228 | $637,067.61 | $3,517.14 | $3,257.35 | $633,810.26 | $1,120,393.98 | $1,544,583.71 |
| 229 | $633,810.26 | $3,499.16 | $3,275.33 | $630,534.94 | $1,123,893.14 | $1,551,358.20 |
| 230 | $630,534.94 | $3,481.08 | $3,293.41 | $627,241.52 | $1,127,374.22 | $1,558,132.69 |
| 231 | $627,241.52 | $3,462.90 | $3,311.59 | $623,929.93 | $1,130,837.11 | $1,564,907.18 |
| 232 | $623,929.93 | $3,444.61 | $3,329.88 | $620,600.05 | $1,134,281.73 | $1,571,681.67 |
| 233 | $620,600.05 | $3,426.23 | $3,348.26 | $617,251.79 | $1,137,707.95 | $1,578,456.16 |
| 234 | $617,251.79 | $3,407.74 | $3,366.75 | $613,885.05 | $1,141,115.70 | $1,585,230.65 |
| 235 | $613,885.05 | $3,389.16 | $3,385.33 | $610,499.71 | $1,144,504.86 | $1,592,005.14 |
| 236 | $610,499.71 | $3,370.47 | $3,404.02 | $607,095.69 | $1,147,875.32 | $1,598,779.63 |
| 237 | $607,095.69 | $3,351.67 | $3,422.82 | $603,672.88 | $1,151,227.00 | $1,605,554.12 |
| 238 | $603,672.88 | $3,332.78 | $3,441.71 | $600,231.16 | $1,154,559.77 | $1,612,328.61 |
| 239 | $600,231.16 | $3,313.78 | $3,460.71 | $596,770.45 | $1,157,873.55 | $1,619,103.10 |
| 240 | $596,770.45 | $3,294.67 | $3,479.82 | $593,290.63 | $1,161,168.22 | $1,625,877.59 |
| 241 | $593,290.63 | $3,275.46 | $3,499.03 | $589,791.60 | $1,164,443.68 | $1,632,652.08 |
| 242 | $589,791.60 | $3,256.14 | $3,518.35 | $586,273.25 | $1,167,699.82 | $1,639,426.57 |
| 243 | $586,273.25 | $3,236.72 | $3,537.77 | $582,735.48 | $1,170,936.54 | $1,646,201.06 |
| 244 | $582,735.48 | $3,217.19 | $3,557.30 | $579,178.17 | $1,174,153.72 | $1,652,975.55 |
| 245 | $579,178.17 | $3,197.55 | $3,576.94 | $575,601.23 | $1,177,351.27 | $1,659,750.04 |
| 246 | $575,601.23 | $3,177.80 | $3,596.69 | $572,004.54 | $1,180,529.07 | $1,666,524.53 |
| 247 | $572,004.54 | $3,157.94 | $3,616.55 | $568,387.99 | $1,183,687.01 | $1,673,299.02 |
| 248 | $568,387.99 | $3,137.98 | $3,636.51 | $564,751.47 | $1,186,824.98 | $1,680,073.51 |
| 249 | $564,751.47 | $3,117.90 | $3,656.59 | $561,094.88 | $1,189,942.88 | $1,686,848.00 |
| 250 | $561,094.88 | $3,097.71 | $3,676.78 | $557,418.10 | $1,193,040.60 | $1,693,622.49 |
| 251 | $557,418.10 | $3,077.41 | $3,697.08 | $553,721.03 | $1,196,118.01 | $1,700,396.98 |
| 252 | $553,721.03 | $3,057.00 | $3,717.49 | $550,003.54 | $1,199,175.01 | $1,707,171.47 |
| 253 | $550,003.54 | $3,036.48 | $3,738.01 | $546,265.52 | $1,202,211.49 | $1,713,945.96 |
| 254 | $546,265.52 | $3,015.84 | $3,758.65 | $542,506.88 | $1,205,227.33 | $1,720,720.45 |
| 255 | $542,506.88 | $2,995.09 | $3,779.40 | $538,727.48 | $1,208,222.42 | $1,727,494.94 |
| 256 | $538,727.48 | $2,974.22 | $3,800.27 | $534,927.21 | $1,211,196.64 | $1,734,269.43 |
| 257 | $534,927.21 | $2,953.24 | $3,821.25 | $531,105.96 | $1,214,149.89 | $1,741,043.92 |
| 258 | $531,105.96 | $2,932.15 | $3,842.34 | $527,263.62 | $1,217,082.03 | $1,747,818.41 |
| 259 | $527,263.62 | $2,910.93 | $3,863.56 | $523,400.07 | $1,219,992.97 | $1,754,592.90 |
| 260 | $523,400.07 | $2,889.60 | $3,884.89 | $519,515.18 | $1,222,882.57 | $1,761,367.39 |
| 261 | $519,515.18 | $2,868.16 | $3,906.33 | $515,608.85 | $1,225,750.73 | $1,768,141.88 |
| 262 | $515,608.85 | $2,846.59 | $3,927.90 | $511,680.95 | $1,228,597.32 | $1,774,916.37 |
| 263 | $511,680.95 | $2,824.91 | $3,949.58 | $507,731.36 | $1,231,422.23 | $1,781,690.86 |
| 264 | $507,731.36 | $2,803.10 | $3,971.39 | $503,759.97 | $1,234,225.33 | $1,788,465.35 |
| 265 | $503,759.97 | $2,781.17 | $3,993.32 | $499,766.66 | $1,237,006.50 | $1,795,239.84 |
| 266 | $499,766.66 | $2,759.13 | $4,015.36 | $495,751.30 | $1,239,765.63 | $1,802,014.33 |
| 267 | $495,751.30 | $2,736.96 | $4,037.53 | $491,713.77 | $1,242,502.59 | $1,808,788.82 |
| 268 | $491,713.77 | $2,714.67 | $4,059.82 | $487,653.95 | $1,245,217.26 | $1,815,563.31 |
| 269 | $487,653.95 | $2,692.26 | $4,082.23 | $483,571.71 | $1,247,909.52 | $1,822,337.80 |
| 270 | $483,571.71 | $2,669.72 | $4,104.77 | $479,466.94 | $1,250,579.23 | $1,829,112.29 |
| 271 | $479,466.94 | $2,647.06 | $4,127.43 | $475,339.51 | $1,253,226.29 | $1,835,886.78 |
| 272 | $475,339.51 | $2,624.27 | $4,150.22 | $471,189.29 | $1,255,850.56 | $1,842,661.27 |
| 273 | $471,189.29 | $2,601.36 | $4,173.13 | $467,016.16 | $1,258,451.92 | $1,849,435.76 |
| 274 | $467,016.16 | $2,578.32 | $4,196.17 | $462,819.99 | $1,261,030.24 | $1,856,210.25 |
| 275 | $462,819.99 | $2,555.15 | $4,219.34 | $458,600.65 | $1,263,585.39 | $1,862,984.74 |
| 276 | $458,600.65 | $2,531.86 | $4,242.63 | $454,358.02 | $1,266,117.25 | $1,869,759.23 |
| 277 | $454,358.02 | $2,508.43 | $4,266.06 | $450,091.96 | $1,268,625.68 | $1,876,533.72 |
| 278 | $450,091.96 | $2,484.88 | $4,289.61 | $445,802.35 | $1,271,110.56 | $1,883,308.21 |
| 279 | $445,802.35 | $2,461.20 | $4,313.29 | $441,489.06 | $1,273,571.77 | $1,890,082.70 |
| 280 | $441,489.06 | $2,437.39 | $4,337.10 | $437,151.96 | $1,276,009.15 | $1,896,857.19 |
| 281 | $437,151.96 | $2,413.44 | $4,361.05 | $432,790.91 | $1,278,422.60 | $1,903,631.68 |
| 282 | $432,790.91 | $2,389.37 | $4,385.12 | $428,405.79 | $1,280,811.96 | $1,910,406.17 |
| 283 | $428,405.79 | $2,365.16 | $4,409.33 | $423,996.46 | $1,283,177.12 | $1,917,180.66 |
| 284 | $423,996.46 | $2,340.81 | $4,433.68 | $419,562.78 | $1,285,517.93 | $1,923,955.15 |
| 285 | $419,562.78 | $2,316.34 | $4,458.15 | $415,104.63 | $1,287,834.27 | $1,930,729.64 |
| 286 | $415,104.63 | $2,291.72 | $4,482.77 | $410,621.86 | $1,290,125.99 | $1,937,504.13 |
| 287 | $410,621.86 | $2,266.97 | $4,507.52 | $406,114.35 | $1,292,392.97 | $1,944,278.62 |
| 288 | $406,114.35 | $2,242.09 | $4,532.40 | $401,581.95 | $1,294,635.06 | $1,951,053.11 |
| 289 | $401,581.95 | $2,217.07 | $4,557.42 | $397,024.52 | $1,296,852.12 | $1,957,827.60 |
| 290 | $397,024.52 | $2,191.91 | $4,582.58 | $392,441.94 | $1,299,044.03 | $1,964,602.09 |
| 291 | $392,441.94 | $2,166.61 | $4,607.88 | $387,834.06 | $1,301,210.64 | $1,971,376.58 |
| 292 | $387,834.06 | $2,141.17 | $4,633.32 | $383,200.73 | $1,303,351.80 | $1,978,151.07 |
| 293 | $383,200.73 | $2,115.59 | $4,658.90 | $378,541.83 | $1,305,467.39 | $1,984,925.56 |
| 294 | $378,541.83 | $2,089.87 | $4,684.62 | $373,857.21 | $1,307,557.26 | $1,991,700.05 |
| 295 | $373,857.21 | $2,064.00 | $4,710.49 | $369,146.72 | $1,309,621.26 | $1,998,474.54 |
| 296 | $369,146.72 | $2,038.00 | $4,736.49 | $364,410.23 | $1,311,659.26 | $2,005,249.03 |
| 297 | $364,410.23 | $2,011.85 | $4,762.64 | $359,647.59 | $1,313,671.11 | $2,012,023.52 |
| 298 | $359,647.59 | $1,985.55 | $4,788.94 | $354,858.65 | $1,315,656.66 | $2,018,798.01 |
| 299 | $354,858.65 | $1,959.12 | $4,815.37 | $350,043.28 | $1,317,615.78 | $2,025,572.50 |
| 300 | $350,043.28 | $1,932.53 | $4,841.96 | $345,201.32 | $1,319,548.31 | $2,032,346.99 |
| 301 | $345,201.32 | $1,905.80 | $4,868.69 | $340,332.63 | $1,321,454.11 | $2,039,121.48 |
| 302 | $340,332.63 | $1,878.92 | $4,895.57 | $335,437.06 | $1,323,333.03 | $2,045,895.97 |
| 303 | $335,437.06 | $1,851.89 | $4,922.60 | $330,514.46 | $1,325,184.92 | $2,052,670.46 |
| 304 | $330,514.46 | $1,824.72 | $4,949.77 | $325,564.68 | $1,327,009.63 | $2,059,444.95 |
| 305 | $325,564.68 | $1,797.39 | $4,977.10 | $320,587.58 | $1,328,807.02 | $2,066,219.44 |
| 306 | $320,587.58 | $1,769.91 | $5,004.58 | $315,583.00 | $1,330,576.93 | $2,072,993.93 |
| 307 | $315,583.00 | $1,742.28 | $5,032.21 | $310,550.79 | $1,332,319.21 | $2,079,768.42 |
| 308 | $310,550.79 | $1,714.50 | $5,059.99 | $305,490.80 | $1,334,033.71 | $2,086,542.91 |
| 309 | $305,490.80 | $1,686.56 | $5,087.93 | $300,402.88 | $1,335,720.28 | $2,093,317.40 |
| 310 | $300,402.88 | $1,658.47 | $5,116.02 | $295,286.86 | $1,337,378.75 | $2,100,091.89 |
| 311 | $295,286.86 | $1,630.23 | $5,144.26 | $290,142.60 | $1,339,008.98 | $2,106,866.38 |
| 312 | $290,142.60 | $1,601.83 | $5,172.66 | $284,969.94 | $1,340,610.81 | $2,113,640.87 |
| 313 | $284,969.94 | $1,573.27 | $5,201.22 | $279,768.72 | $1,342,184.08 | $2,120,415.36 |
| 314 | $279,768.72 | $1,544.56 | $5,229.93 | $274,538.79 | $1,343,728.64 | $2,127,189.85 |
| 315 | $274,538.79 | $1,515.68 | $5,258.81 | $269,279.98 | $1,345,244.32 | $2,133,964.34 |
| 316 | $269,279.98 | $1,486.65 | $5,287.84 | $263,992.14 | $1,346,730.97 | $2,140,738.83 |
| 317 | $263,992.14 | $1,457.46 | $5,317.03 | $258,675.11 | $1,348,188.43 | $2,147,513.32 |
| 318 | $258,675.11 | $1,428.10 | $5,346.39 | $253,328.72 | $1,349,616.53 | $2,154,287.81 |
| 319 | $253,328.72 | $1,398.59 | $5,375.90 | $247,952.81 | $1,351,015.11 | $2,161,062.30 |
| 320 | $247,952.81 | $1,368.91 | $5,405.58 | $242,547.23 | $1,352,384.02 | $2,167,836.79 |
| 321 | $242,547.23 | $1,339.06 | $5,435.43 | $237,111.80 | $1,353,723.08 | $2,174,611.28 |
| 322 | $237,111.80 | $1,309.05 | $5,465.44 | $231,646.37 | $1,355,032.14 | $2,181,385.77 |
| 323 | $231,646.37 | $1,278.88 | $5,495.61 | $226,150.76 | $1,356,311.02 | $2,188,160.26 |
| 324 | $226,150.76 | $1,248.54 | $5,525.95 | $220,624.81 | $1,357,559.56 | $2,194,934.75 |
| 325 | $220,624.81 | $1,218.03 | $5,556.46 | $215,068.35 | $1,358,777.59 | $2,201,709.24 |
| 326 | $215,068.35 | $1,187.36 | $5,587.13 | $209,481.22 | $1,359,964.95 | $2,208,483.73 |
| 327 | $209,481.22 | $1,156.51 | $5,617.98 | $203,863.24 | $1,361,121.46 | $2,215,258.22 |
| 328 | $203,863.24 | $1,125.49 | $5,648.99 | $198,214.25 | $1,362,246.95 | $2,222,032.71 |
| 329 | $198,214.25 | $1,094.31 | $5,680.18 | $192,534.06 | $1,363,341.26 | $2,228,807.20 |
| 330 | $192,534.06 | $1,062.95 | $5,711.54 | $186,822.52 | $1,364,404.21 | $2,235,581.69 |
| 331 | $186,822.52 | $1,031.42 | $5,743.07 | $181,079.45 | $1,365,435.63 | $2,242,356.18 |
| 332 | $181,079.45 | $999.71 | $5,774.78 | $175,304.67 | $1,366,435.34 | $2,249,130.67 |
| 333 | $175,304.67 | $967.83 | $5,806.66 | $169,498.00 | $1,367,403.16 | $2,255,905.16 |
| 334 | $169,498.00 | $935.77 | $5,838.72 | $163,659.29 | $1,368,338.93 | $2,262,679.65 |
| 335 | $163,659.29 | $903.54 | $5,870.95 | $157,788.33 | $1,369,242.47 | $2,269,454.14 |
| 336 | $157,788.33 | $871.12 | $5,903.37 | $151,884.96 | $1,370,113.59 | $2,276,228.63 |
| 337 | $151,884.96 | $838.53 | $5,935.96 | $145,949.01 | $1,370,952.12 | $2,283,003.12 |
| 338 | $145,949.01 | $805.76 | $5,968.73 | $139,980.28 | $1,371,757.89 | $2,289,777.61 |
| 339 | $139,980.28 | $772.81 | $6,001.68 | $133,978.59 | $1,372,530.69 | $2,296,552.10 |
| 340 | $133,978.59 | $739.67 | $6,034.82 | $127,943.78 | $1,373,270.37 | $2,303,326.59 |
| 341 | $127,943.78 | $706.36 | $6,068.13 | $121,875.64 | $1,373,976.72 | $2,310,101.08 |
| 342 | $121,875.64 | $672.86 | $6,101.63 | $115,774.01 | $1,374,649.58 | $2,316,875.57 |
| 343 | $115,774.01 | $639.17 | $6,135.32 | $109,638.69 | $1,375,288.75 | $2,323,650.06 |
| 344 | $109,638.69 | $605.30 | $6,169.19 | $103,469.49 | $1,375,894.04 | $2,330,424.55 |
| 345 | $103,469.49 | $571.24 | $6,203.25 | $97,266.24 | $1,376,465.28 | $2,337,199.04 |
| 346 | $97,266.24 | $536.99 | $6,237.50 | $91,028.74 | $1,377,002.27 | $2,343,973.53 |
| 347 | $91,028.74 | $502.55 | $6,271.94 | $84,756.81 | $1,377,504.83 | $2,350,748.02 |
| 348 | $84,756.81 | $467.93 | $6,306.56 | $78,450.25 | $1,377,972.75 | $2,357,522.51 |
| 349 | $78,450.25 | $433.11 | $6,341.38 | $72,108.87 | $1,378,405.87 | $2,364,297.00 |
| 350 | $72,108.87 | $398.10 | $6,376.39 | $65,732.48 | $1,378,803.97 | $2,371,071.49 |
| 351 | $65,732.48 | $362.90 | $6,411.59 | $59,320.89 | $1,379,166.86 | $2,377,845.98 |
| 352 | $59,320.89 | $327.50 | $6,446.99 | $52,873.90 | $1,379,494.37 | $2,384,620.47 |
| 353 | $52,873.90 | $291.91 | $6,482.58 | $46,391.31 | $1,379,786.27 | $2,391,394.96 |
| 354 | $46,391.31 | $256.12 | $6,518.37 | $39,872.94 | $1,380,042.39 | $2,398,169.45 |
| 355 | $39,872.94 | $220.13 | $6,554.36 | $33,318.59 | $1,380,262.52 | $2,404,943.94 |
| 356 | $33,318.59 | $183.95 | $6,590.54 | $26,728.04 | $1,380,446.47 | $2,411,718.43 |
| 357 | $26,728.04 | $147.56 | $6,626.93 | $20,101.11 | $1,380,594.03 | $2,418,492.92 |
| 358 | $20,101.11 | $110.97 | $6,663.52 | $13,437.60 | $1,380,705.01 | $2,425,267.41 |
| 359 | $13,437.60 | $74.19 | $6,700.30 | $6,737.29 | $1,380,779.19 | $2,432,041.90 |
| 360 | $6,737.29 | $37.20 | $6,737.29 | $0.00 | $1,380,816.39 | $2,438,816.39 |