|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,067,000.00 | $6,001.88 | $918.67 | $1,066,081.33 | $6,001.88 | $6,920.54 |
| 2 | $1,066,081.33 | $5,996.71 | $923.83 | $1,065,157.50 | $11,998.58 | $13,841.08 |
| 3 | $1,065,157.50 | $5,991.51 | $929.03 | $1,064,228.47 | $17,990.09 | $20,761.63 |
| 4 | $1,064,228.47 | $5,986.29 | $934.26 | $1,063,294.21 | $23,976.38 | $27,682.17 |
| 5 | $1,063,294.21 | $5,981.03 | $939.51 | $1,062,354.70 | $29,957.41 | $34,602.71 |
| 6 | $1,062,354.70 | $5,975.75 | $944.80 | $1,061,409.90 | $35,933.15 | $41,523.25 |
| 7 | $1,061,409.90 | $5,970.43 | $950.11 | $1,060,459.79 | $41,903.58 | $48,443.79 |
| 8 | $1,060,459.79 | $5,965.09 | $955.46 | $1,059,504.34 | $47,868.67 | $55,364.33 |
| 9 | $1,059,504.34 | $5,959.71 | $960.83 | $1,058,543.51 | $53,828.38 | $62,284.88 |
| 10 | $1,058,543.51 | $5,954.31 | $966.23 | $1,057,577.27 | $59,782.69 | $69,205.42 |
| 11 | $1,057,577.27 | $5,948.87 | $971.67 | $1,056,605.60 | $65,731.56 | $76,125.96 |
| 12 | $1,056,605.60 | $5,943.41 | $977.14 | $1,055,628.47 | $71,674.97 | $83,046.50 |
| 13 | $1,055,628.47 | $5,937.91 | $982.63 | $1,054,645.84 | $77,612.88 | $89,967.04 |
| 14 | $1,054,645.84 | $5,932.38 | $988.16 | $1,053,657.68 | $83,545.26 | $96,887.58 |
| 15 | $1,053,657.68 | $5,926.82 | $993.72 | $1,052,663.96 | $89,472.09 | $103,808.13 |
| 16 | $1,052,663.96 | $5,921.23 | $999.31 | $1,051,664.65 | $95,393.32 | $110,728.67 |
| 17 | $1,051,664.65 | $5,915.61 | $1,004.93 | $1,050,659.73 | $101,308.93 | $117,649.21 |
| 18 | $1,050,659.73 | $5,909.96 | $1,010.58 | $1,049,649.14 | $107,218.90 | $124,569.75 |
| 19 | $1,049,649.14 | $5,904.28 | $1,016.27 | $1,048,632.88 | $113,123.17 | $131,490.29 |
| 20 | $1,048,632.88 | $5,898.56 | $1,021.98 | $1,047,610.90 | $119,021.73 | $138,410.83 |
| 21 | $1,047,610.90 | $5,892.81 | $1,027.73 | $1,046,583.17 | $124,914.54 | $145,331.38 |
| 22 | $1,046,583.17 | $5,887.03 | $1,033.51 | $1,045,549.66 | $130,801.57 | $152,251.92 |
| 23 | $1,045,549.66 | $5,881.22 | $1,039.32 | $1,044,510.33 | $136,682.79 | $159,172.46 |
| 24 | $1,044,510.33 | $5,875.37 | $1,045.17 | $1,043,465.16 | $142,558.16 | $166,093.00 |
| 25 | $1,043,465.16 | $5,869.49 | $1,051.05 | $1,042,414.11 | $148,427.65 | $173,013.54 |
| 26 | $1,042,414.11 | $5,863.58 | $1,056.96 | $1,041,357.15 | $154,291.23 | $179,934.08 |
| 27 | $1,041,357.15 | $5,857.63 | $1,062.91 | $1,040,294.24 | $160,148.87 | $186,854.63 |
| 28 | $1,040,294.24 | $5,851.66 | $1,068.89 | $1,039,225.35 | $166,000.52 | $193,775.17 |
| 29 | $1,039,225.35 | $5,845.64 | $1,074.90 | $1,038,150.45 | $171,846.16 | $200,695.71 |
| 30 | $1,038,150.45 | $5,839.60 | $1,080.95 | $1,037,069.51 | $177,685.76 | $207,616.25 |
| 31 | $1,037,069.51 | $5,833.52 | $1,087.03 | $1,035,982.48 | $183,519.28 | $214,536.79 |
| 32 | $1,035,982.48 | $5,827.40 | $1,093.14 | $1,034,889.34 | $189,346.68 | $221,457.33 |
| 33 | $1,034,889.34 | $5,821.25 | $1,099.29 | $1,033,790.05 | $195,167.93 | $228,377.88 |
| 34 | $1,033,790.05 | $5,815.07 | $1,105.47 | $1,032,684.58 | $200,983.00 | $235,298.42 |
| 35 | $1,032,684.58 | $5,808.85 | $1,111.69 | $1,031,572.89 | $206,791.85 | $242,218.96 |
| 36 | $1,031,572.89 | $5,802.60 | $1,117.94 | $1,030,454.95 | $212,594.45 | $249,139.50 |
| 37 | $1,030,454.95 | $5,796.31 | $1,124.23 | $1,029,330.71 | $218,390.76 | $256,060.04 |
| 38 | $1,029,330.71 | $5,789.99 | $1,130.56 | $1,028,200.16 | $224,180.74 | $262,980.58 |
| 39 | $1,028,200.16 | $5,783.63 | $1,136.92 | $1,027,063.24 | $229,964.37 | $269,901.13 |
| 40 | $1,027,063.24 | $5,777.23 | $1,143.31 | $1,025,919.93 | $235,741.60 | $276,821.67 |
| 41 | $1,025,919.93 | $5,770.80 | $1,149.74 | $1,024,770.19 | $241,512.40 | $283,742.21 |
| 42 | $1,024,770.19 | $5,764.33 | $1,156.21 | $1,023,613.98 | $247,276.73 | $290,662.75 |
| 43 | $1,023,613.98 | $5,757.83 | $1,162.71 | $1,022,451.27 | $253,034.56 | $297,583.29 |
| 44 | $1,022,451.27 | $5,751.29 | $1,169.25 | $1,021,282.01 | $258,785.85 | $304,503.83 |
| 45 | $1,021,282.01 | $5,744.71 | $1,175.83 | $1,020,106.18 | $264,530.56 | $311,424.38 |
| 46 | $1,020,106.18 | $5,738.10 | $1,182.44 | $1,018,923.74 | $270,268.66 | $318,344.92 |
| 47 | $1,018,923.74 | $5,731.45 | $1,189.10 | $1,017,734.64 | $276,000.10 | $325,265.46 |
| 48 | $1,017,734.64 | $5,724.76 | $1,195.78 | $1,016,538.86 | $281,724.86 | $332,186.00 |
| 49 | $1,016,538.86 | $5,718.03 | $1,202.51 | $1,015,336.35 | $287,442.89 | $339,106.54 |
| 50 | $1,015,336.35 | $5,711.27 | $1,209.27 | $1,014,127.07 | $293,154.16 | $346,027.08 |
| 51 | $1,014,127.07 | $5,704.46 | $1,216.08 | $1,012,911.00 | $298,858.62 | $352,947.63 |
| 52 | $1,012,911.00 | $5,697.62 | $1,222.92 | $1,011,688.08 | $304,556.25 | $359,868.17 |
| 53 | $1,011,688.08 | $5,690.75 | $1,229.80 | $1,010,458.28 | $310,246.99 | $366,788.71 |
| 54 | $1,010,458.28 | $5,683.83 | $1,236.71 | $1,009,221.57 | $315,930.82 | $373,709.25 |
| 55 | $1,009,221.57 | $5,676.87 | $1,243.67 | $1,007,977.90 | $321,607.69 | $380,629.79 |
| 56 | $1,007,977.90 | $5,669.88 | $1,250.67 | $1,006,727.23 | $327,277.57 | $387,550.33 |
| 57 | $1,006,727.23 | $5,662.84 | $1,257.70 | $1,005,469.53 | $332,940.41 | $394,470.88 |
| 58 | $1,005,469.53 | $5,655.77 | $1,264.78 | $1,004,204.76 | $338,596.17 | $401,391.42 |
| 59 | $1,004,204.76 | $5,648.65 | $1,271.89 | $1,002,932.87 | $344,244.82 | $408,311.96 |
| 60 | $1,002,932.87 | $5,641.50 | $1,279.04 | $1,001,653.82 | $349,886.32 | $415,232.50 |
| 61 | $1,001,653.82 | $5,634.30 | $1,286.24 | $1,000,367.58 | $355,520.62 | $422,153.04 |
| 62 | $1,000,367.58 | $5,627.07 | $1,293.47 | $999,074.11 | $361,147.69 | $429,073.58 |
| 63 | $999,074.11 | $5,619.79 | $1,300.75 | $997,773.36 | $366,767.48 | $435,994.13 |
| 64 | $997,773.36 | $5,612.48 | $1,308.07 | $996,465.29 | $372,379.96 | $442,914.67 |
| 65 | $996,465.29 | $5,605.12 | $1,315.42 | $995,149.87 | $377,985.08 | $449,835.21 |
| 66 | $995,149.87 | $5,597.72 | $1,322.82 | $993,827.04 | $383,582.79 | $456,755.75 |
| 67 | $993,827.04 | $5,590.28 | $1,330.26 | $992,496.78 | $389,173.07 | $463,676.29 |
| 68 | $992,496.78 | $5,582.79 | $1,337.75 | $991,159.03 | $394,755.87 | $470,596.83 |
| 69 | $991,159.03 | $5,575.27 | $1,345.27 | $989,813.76 | $400,331.14 | $477,517.38 |
| 70 | $989,813.76 | $5,567.70 | $1,352.84 | $988,460.92 | $405,898.84 | $484,437.92 |
| 71 | $988,460.92 | $5,560.09 | $1,360.45 | $987,100.47 | $411,458.93 | $491,358.46 |
| 72 | $987,100.47 | $5,552.44 | $1,368.10 | $985,732.37 | $417,011.37 | $498,279.00 |
| 73 | $985,732.37 | $5,544.74 | $1,375.80 | $984,356.57 | $422,556.12 | $505,199.54 |
| 74 | $984,356.57 | $5,537.01 | $1,383.54 | $982,973.04 | $428,093.12 | $512,120.09 |
| 75 | $982,973.04 | $5,529.22 | $1,391.32 | $981,581.72 | $433,622.34 | $519,040.63 |
| 76 | $981,581.72 | $5,521.40 | $1,399.14 | $980,182.57 | $439,143.74 | $525,961.17 |
| 77 | $980,182.57 | $5,513.53 | $1,407.01 | $978,775.56 | $444,657.27 | $532,881.71 |
| 78 | $978,775.56 | $5,505.61 | $1,414.93 | $977,360.63 | $450,162.88 | $539,802.25 |
| 79 | $977,360.63 | $5,497.65 | $1,422.89 | $975,937.74 | $455,660.53 | $546,722.79 |
| 80 | $975,937.74 | $5,489.65 | $1,430.89 | $974,506.85 | $461,150.18 | $553,643.34 |
| 81 | $974,506.85 | $5,481.60 | $1,438.94 | $973,067.91 | $466,631.79 | $560,563.88 |
| 82 | $973,067.91 | $5,473.51 | $1,447.03 | $971,620.87 | $472,105.29 | $567,484.42 |
| 83 | $971,620.87 | $5,465.37 | $1,455.17 | $970,165.70 | $477,570.66 | $574,404.96 |
| 84 | $970,165.70 | $5,457.18 | $1,463.36 | $968,702.34 | $483,027.84 | $581,325.50 |
| 85 | $968,702.34 | $5,448.95 | $1,471.59 | $967,230.75 | $488,476.79 | $588,246.04 |
| 86 | $967,230.75 | $5,440.67 | $1,479.87 | $965,750.88 | $493,917.47 | $595,166.59 |
| 87 | $965,750.88 | $5,432.35 | $1,488.19 | $964,262.69 | $499,349.81 | $602,087.13 |
| 88 | $964,262.69 | $5,423.98 | $1,496.56 | $962,766.12 | $504,773.79 | $609,007.67 |
| 89 | $962,766.12 | $5,415.56 | $1,504.98 | $961,261.14 | $510,189.35 | $615,928.21 |
| 90 | $961,261.14 | $5,407.09 | $1,513.45 | $959,747.69 | $515,596.45 | $622,848.75 |
| 91 | $959,747.69 | $5,398.58 | $1,521.96 | $958,225.73 | $520,995.03 | $629,769.29 |
| 92 | $958,225.73 | $5,390.02 | $1,530.52 | $956,695.21 | $526,385.05 | $636,689.84 |
| 93 | $956,695.21 | $5,381.41 | $1,539.13 | $955,156.08 | $531,766.46 | $643,610.38 |
| 94 | $955,156.08 | $5,372.75 | $1,547.79 | $953,608.29 | $537,139.21 | $650,530.92 |
| 95 | $953,608.29 | $5,364.05 | $1,556.50 | $952,051.80 | $542,503.26 | $657,451.46 |
| 96 | $952,051.80 | $5,355.29 | $1,565.25 | $950,486.55 | $547,858.55 | $664,372.00 |
| 97 | $950,486.55 | $5,346.49 | $1,574.05 | $948,912.49 | $553,205.03 | $671,292.54 |
| 98 | $948,912.49 | $5,337.63 | $1,582.91 | $947,329.58 | $558,542.67 | $678,213.09 |
| 99 | $947,329.58 | $5,328.73 | $1,591.81 | $945,737.77 | $563,871.40 | $685,133.63 |
| 100 | $945,737.77 | $5,319.77 | $1,600.77 | $944,137.00 | $569,191.17 | $692,054.17 |
| 101 | $944,137.00 | $5,310.77 | $1,609.77 | $942,527.23 | $574,501.94 | $698,974.71 |
| 102 | $942,527.23 | $5,301.72 | $1,618.83 | $940,908.40 | $579,803.66 | $705,895.25 |
| 103 | $940,908.40 | $5,292.61 | $1,627.93 | $939,280.47 | $585,096.27 | $712,815.79 |
| 104 | $939,280.47 | $5,283.45 | $1,637.09 | $937,643.38 | $590,379.72 | $719,736.34 |
| 105 | $937,643.38 | $5,274.24 | $1,646.30 | $935,997.09 | $595,653.96 | $726,656.88 |
| 106 | $935,997.09 | $5,264.98 | $1,655.56 | $934,341.53 | $600,918.95 | $733,577.42 |
| 107 | $934,341.53 | $5,255.67 | $1,664.87 | $932,676.66 | $606,174.62 | $740,497.96 |
| 108 | $932,676.66 | $5,246.31 | $1,674.24 | $931,002.42 | $611,420.92 | $747,418.50 |
| 109 | $931,002.42 | $5,236.89 | $1,683.65 | $929,318.77 | $616,657.81 | $754,339.04 |
| 110 | $929,318.77 | $5,227.42 | $1,693.12 | $927,625.65 | $621,885.23 | $761,259.59 |
| 111 | $927,625.65 | $5,217.89 | $1,702.65 | $925,923.00 | $627,103.13 | $768,180.13 |
| 112 | $925,923.00 | $5,208.32 | $1,712.22 | $924,210.77 | $632,311.44 | $775,100.67 |
| 113 | $924,210.77 | $5,198.69 | $1,721.86 | $922,488.92 | $637,510.13 | $782,021.21 |
| 114 | $922,488.92 | $5,189.00 | $1,731.54 | $920,757.38 | $642,699.13 | $788,941.75 |
| 115 | $920,757.38 | $5,179.26 | $1,741.28 | $919,016.09 | $647,878.39 | $795,862.29 |
| 116 | $919,016.09 | $5,169.47 | $1,751.08 | $917,265.02 | $653,047.85 | $802,782.84 |
| 117 | $917,265.02 | $5,159.62 | $1,760.93 | $915,504.09 | $658,207.47 | $809,703.38 |
| 118 | $915,504.09 | $5,149.71 | $1,770.83 | $913,733.26 | $663,357.18 | $816,623.92 |
| 119 | $913,733.26 | $5,139.75 | $1,780.79 | $911,952.47 | $668,496.93 | $823,544.46 |
| 120 | $911,952.47 | $5,129.73 | $1,790.81 | $910,161.66 | $673,626.66 | $830,465.00 |
| 121 | $910,161.66 | $5,119.66 | $1,800.88 | $908,360.78 | $678,746.32 | $837,385.54 |
| 122 | $908,360.78 | $5,109.53 | $1,811.01 | $906,549.76 | $683,855.85 | $844,306.09 |
| 123 | $906,549.76 | $5,099.34 | $1,821.20 | $904,728.57 | $688,955.19 | $851,226.63 |
| 124 | $904,728.57 | $5,089.10 | $1,831.44 | $902,897.12 | $694,044.29 | $858,147.17 |
| 125 | $902,897.12 | $5,078.80 | $1,841.75 | $901,055.38 | $699,123.09 | $865,067.71 |
| 126 | $901,055.38 | $5,068.44 | $1,852.11 | $899,203.27 | $704,191.52 | $871,988.25 |
| 127 | $899,203.27 | $5,058.02 | $1,862.52 | $897,340.75 | $709,249.54 | $878,908.79 |
| 128 | $897,340.75 | $5,047.54 | $1,873.00 | $895,467.75 | $714,297.08 | $885,829.34 |
| 129 | $895,467.75 | $5,037.01 | $1,883.54 | $893,584.21 | $719,334.09 | $892,749.88 |
| 130 | $893,584.21 | $5,026.41 | $1,894.13 | $891,690.08 | $724,360.50 | $899,670.42 |
| 131 | $891,690.08 | $5,015.76 | $1,904.78 | $889,785.30 | $729,376.26 | $906,590.96 |
| 132 | $889,785.30 | $5,005.04 | $1,915.50 | $887,869.80 | $734,381.30 | $913,511.50 |
| 133 | $887,869.80 | $4,994.27 | $1,926.27 | $885,943.52 | $739,375.57 | $920,432.04 |
| 134 | $885,943.52 | $4,983.43 | $1,937.11 | $884,006.41 | $744,359.00 | $927,352.59 |
| 135 | $884,006.41 | $4,972.54 | $1,948.01 | $882,058.41 | $749,331.54 | $934,273.13 |
| 136 | $882,058.41 | $4,961.58 | $1,958.96 | $880,099.45 | $754,293.12 | $941,193.67 |
| 137 | $880,099.45 | $4,950.56 | $1,969.98 | $878,129.46 | $759,243.67 | $948,114.21 |
| 138 | $878,129.46 | $4,939.48 | $1,981.06 | $876,148.40 | $764,183.15 | $955,034.75 |
| 139 | $876,148.40 | $4,928.33 | $1,992.21 | $874,156.19 | $769,111.49 | $961,955.29 |
| 140 | $874,156.19 | $4,917.13 | $2,003.41 | $872,152.78 | $774,028.62 | $968,875.84 |
| 141 | $872,152.78 | $4,905.86 | $2,014.68 | $870,138.10 | $778,934.48 | $975,796.38 |
| 142 | $870,138.10 | $4,894.53 | $2,026.01 | $868,112.08 | $783,829.00 | $982,716.92 |
| 143 | $868,112.08 | $4,883.13 | $2,037.41 | $866,074.67 | $788,712.13 | $989,637.46 |
| 144 | $866,074.67 | $4,871.67 | $2,048.87 | $864,025.80 | $793,583.80 | $996,558.00 |
| 145 | $864,025.80 | $4,860.15 | $2,060.40 | $861,965.40 | $798,443.95 | $1,003,478.55 |
| 146 | $861,965.40 | $4,848.56 | $2,071.99 | $859,893.42 | $803,292.50 | $1,010,399.09 |
| 147 | $859,893.42 | $4,836.90 | $2,083.64 | $857,809.78 | $808,129.40 | $1,017,319.63 |
| 148 | $857,809.78 | $4,825.18 | $2,095.36 | $855,714.41 | $812,954.58 | $1,024,240.17 |
| 149 | $855,714.41 | $4,813.39 | $2,107.15 | $853,607.27 | $817,767.98 | $1,031,160.71 |
| 150 | $853,607.27 | $4,801.54 | $2,119.00 | $851,488.27 | $822,569.52 | $1,038,081.25 |
| 151 | $851,488.27 | $4,789.62 | $2,130.92 | $849,357.34 | $827,359.14 | $1,045,001.80 |
| 152 | $849,357.34 | $4,777.64 | $2,142.91 | $847,214.44 | $832,136.78 | $1,051,922.34 |
| 153 | $847,214.44 | $4,765.58 | $2,154.96 | $845,059.48 | $836,902.36 | $1,058,842.88 |
| 154 | $845,059.48 | $4,753.46 | $2,167.08 | $842,892.40 | $841,655.82 | $1,065,763.42 |
| 155 | $842,892.40 | $4,741.27 | $2,179.27 | $840,713.12 | $846,397.09 | $1,072,683.96 |
| 156 | $840,713.12 | $4,729.01 | $2,191.53 | $838,521.59 | $851,126.10 | $1,079,604.50 |
| 157 | $838,521.59 | $4,716.68 | $2,203.86 | $836,317.74 | $855,842.78 | $1,086,525.05 |
| 158 | $836,317.74 | $4,704.29 | $2,216.25 | $834,101.48 | $860,547.07 | $1,093,445.59 |
| 159 | $834,101.48 | $4,691.82 | $2,228.72 | $831,872.76 | $865,238.89 | $1,100,366.13 |
| 160 | $831,872.76 | $4,679.28 | $2,241.26 | $829,631.50 | $869,918.17 | $1,107,286.67 |
| 161 | $829,631.50 | $4,666.68 | $2,253.86 | $827,377.64 | $874,584.85 | $1,114,207.21 |
| 162 | $827,377.64 | $4,654.00 | $2,266.54 | $825,111.10 | $879,238.85 | $1,121,127.75 |
| 163 | $825,111.10 | $4,641.25 | $2,279.29 | $822,831.80 | $883,880.10 | $1,128,048.30 |
| 164 | $822,831.80 | $4,628.43 | $2,292.11 | $820,539.69 | $888,508.53 | $1,134,968.84 |
| 165 | $820,539.69 | $4,615.54 | $2,305.01 | $818,234.69 | $893,124.06 | $1,141,889.38 |
| 166 | $818,234.69 | $4,602.57 | $2,317.97 | $815,916.71 | $897,726.63 | $1,148,809.92 |
| 167 | $815,916.71 | $4,589.53 | $2,331.01 | $813,585.70 | $902,316.17 | $1,155,730.46 |
| 168 | $813,585.70 | $4,576.42 | $2,344.12 | $811,241.58 | $906,892.59 | $1,162,651.00 |
| 169 | $811,241.58 | $4,563.23 | $2,357.31 | $808,884.27 | $911,455.82 | $1,169,571.55 |
| 170 | $808,884.27 | $4,549.97 | $2,370.57 | $806,513.71 | $916,005.79 | $1,176,492.09 |
| 171 | $806,513.71 | $4,536.64 | $2,383.90 | $804,129.80 | $920,542.43 | $1,183,412.63 |
| 172 | $804,129.80 | $4,523.23 | $2,397.31 | $801,732.49 | $925,065.66 | $1,190,333.17 |
| 173 | $801,732.49 | $4,509.75 | $2,410.80 | $799,321.70 | $929,575.41 | $1,197,253.71 |
| 174 | $799,321.70 | $4,496.18 | $2,424.36 | $796,897.34 | $934,071.59 | $1,204,174.25 |
| 175 | $796,897.34 | $4,482.55 | $2,437.99 | $794,459.34 | $938,554.14 | $1,211,094.80 |
| 176 | $794,459.34 | $4,468.83 | $2,451.71 | $792,007.64 | $943,022.97 | $1,218,015.34 |
| 177 | $792,007.64 | $4,455.04 | $2,465.50 | $789,542.14 | $947,478.02 | $1,224,935.88 |
| 178 | $789,542.14 | $4,441.17 | $2,479.37 | $787,062.77 | $951,919.19 | $1,231,856.42 |
| 179 | $787,062.77 | $4,427.23 | $2,493.31 | $784,569.46 | $956,346.42 | $1,238,776.96 |
| 180 | $784,569.46 | $4,413.20 | $2,507.34 | $782,062.12 | $960,759.62 | $1,245,697.50 |
| 181 | $782,062.12 | $4,399.10 | $2,521.44 | $779,540.68 | $965,158.72 | $1,252,618.05 |
| 182 | $779,540.68 | $4,384.92 | $2,535.63 | $777,005.05 | $969,543.64 | $1,259,538.59 |
| 183 | $777,005.05 | $4,370.65 | $2,549.89 | $774,455.16 | $973,914.29 | $1,266,459.13 |
| 184 | $774,455.16 | $4,356.31 | $2,564.23 | $771,890.93 | $978,270.60 | $1,273,379.67 |
| 185 | $771,890.93 | $4,341.89 | $2,578.66 | $769,312.28 | $982,612.49 | $1,280,300.21 |
| 186 | $769,312.28 | $4,327.38 | $2,593.16 | $766,719.12 | $986,939.87 | $1,287,220.75 |
| 187 | $766,719.12 | $4,312.80 | $2,607.75 | $764,111.37 | $991,252.67 | $1,294,141.30 |
| 188 | $764,111.37 | $4,298.13 | $2,622.42 | $761,488.95 | $995,550.79 | $1,301,061.84 |
| 189 | $761,488.95 | $4,283.38 | $2,637.17 | $758,851.79 | $999,834.17 | $1,307,982.38 |
| 190 | $758,851.79 | $4,268.54 | $2,652.00 | $756,199.79 | $1,004,102.71 | $1,314,902.92 |
| 191 | $756,199.79 | $4,253.62 | $2,666.92 | $753,532.87 | $1,008,356.33 | $1,321,823.46 |
| 192 | $753,532.87 | $4,238.62 | $2,681.92 | $750,850.95 | $1,012,594.95 | $1,328,744.00 |
| 193 | $750,850.95 | $4,223.54 | $2,697.01 | $748,153.95 | $1,016,818.49 | $1,335,664.55 |
| 194 | $748,153.95 | $4,208.37 | $2,712.18 | $745,441.77 | $1,021,026.86 | $1,342,585.09 |
| 195 | $745,441.77 | $4,193.11 | $2,727.43 | $742,714.34 | $1,025,219.97 | $1,349,505.63 |
| 196 | $742,714.34 | $4,177.77 | $2,742.77 | $739,971.56 | $1,029,397.74 | $1,356,426.17 |
| 197 | $739,971.56 | $4,162.34 | $2,758.20 | $737,213.36 | $1,033,560.08 | $1,363,346.71 |
| 198 | $737,213.36 | $4,146.83 | $2,773.72 | $734,439.65 | $1,037,706.90 | $1,370,267.25 |
| 199 | $734,439.65 | $4,131.22 | $2,789.32 | $731,650.33 | $1,041,838.12 | $1,377,187.80 |
| 200 | $731,650.33 | $4,115.53 | $2,805.01 | $728,845.32 | $1,045,953.66 | $1,384,108.34 |
| 201 | $728,845.32 | $4,099.75 | $2,820.79 | $726,024.53 | $1,050,053.41 | $1,391,028.88 |
| 202 | $726,024.53 | $4,083.89 | $2,836.65 | $723,187.88 | $1,054,137.30 | $1,397,949.42 |
| 203 | $723,187.88 | $4,067.93 | $2,852.61 | $720,335.27 | $1,058,205.23 | $1,404,869.96 |
| 204 | $720,335.27 | $4,051.89 | $2,868.66 | $717,466.61 | $1,062,257.12 | $1,411,790.50 |
| 205 | $717,466.61 | $4,035.75 | $2,884.79 | $714,581.82 | $1,066,292.87 | $1,418,711.05 |
| 206 | $714,581.82 | $4,019.52 | $2,901.02 | $711,680.80 | $1,070,312.39 | $1,425,631.59 |
| 207 | $711,680.80 | $4,003.20 | $2,917.34 | $708,763.46 | $1,074,315.59 | $1,432,552.13 |
| 208 | $708,763.46 | $3,986.79 | $2,933.75 | $705,829.72 | $1,078,302.39 | $1,439,472.67 |
| 209 | $705,829.72 | $3,970.29 | $2,950.25 | $702,879.47 | $1,082,272.68 | $1,446,393.21 |
| 210 | $702,879.47 | $3,953.70 | $2,966.84 | $699,912.62 | $1,086,226.38 | $1,453,313.75 |
| 211 | $699,912.62 | $3,937.01 | $2,983.53 | $696,929.09 | $1,090,163.39 | $1,460,234.30 |
| 212 | $696,929.09 | $3,920.23 | $3,000.32 | $693,928.77 | $1,094,083.61 | $1,467,154.84 |
| 213 | $693,928.77 | $3,903.35 | $3,017.19 | $690,911.58 | $1,097,986.96 | $1,474,075.38 |
| 214 | $690,911.58 | $3,886.38 | $3,034.16 | $687,877.42 | $1,101,873.34 | $1,480,995.92 |
| 215 | $687,877.42 | $3,869.31 | $3,051.23 | $684,826.19 | $1,105,742.65 | $1,487,916.46 |
| 216 | $684,826.19 | $3,852.15 | $3,068.39 | $681,757.79 | $1,109,594.80 | $1,494,837.01 |
| 217 | $681,757.79 | $3,834.89 | $3,085.65 | $678,672.14 | $1,113,429.69 | $1,501,757.55 |
| 218 | $678,672.14 | $3,817.53 | $3,103.01 | $675,569.13 | $1,117,247.22 | $1,508,678.09 |
| 219 | $675,569.13 | $3,800.08 | $3,120.47 | $672,448.66 | $1,121,047.29 | $1,515,598.63 |
| 220 | $672,448.66 | $3,782.52 | $3,138.02 | $669,310.64 | $1,124,829.82 | $1,522,519.17 |
| 221 | $669,310.64 | $3,764.87 | $3,155.67 | $666,154.97 | $1,128,594.69 | $1,529,439.71 |
| 222 | $666,154.97 | $3,747.12 | $3,173.42 | $662,981.55 | $1,132,341.81 | $1,536,360.26 |
| 223 | $662,981.55 | $3,729.27 | $3,191.27 | $659,790.28 | $1,136,071.08 | $1,543,280.80 |
| 224 | $659,790.28 | $3,711.32 | $3,209.22 | $656,581.06 | $1,139,782.40 | $1,550,201.34 |
| 225 | $656,581.06 | $3,693.27 | $3,227.27 | $653,353.79 | $1,143,475.67 | $1,557,121.88 |
| 226 | $653,353.79 | $3,675.12 | $3,245.43 | $650,108.36 | $1,147,150.79 | $1,564,042.42 |
| 227 | $650,108.36 | $3,656.86 | $3,263.68 | $646,844.68 | $1,150,807.64 | $1,570,962.96 |
| 228 | $646,844.68 | $3,638.50 | $3,282.04 | $643,562.64 | $1,154,446.15 | $1,577,883.51 |
| 229 | $643,562.64 | $3,620.04 | $3,300.50 | $640,262.14 | $1,158,066.19 | $1,584,804.05 |
| 230 | $640,262.14 | $3,601.47 | $3,319.07 | $636,943.07 | $1,161,667.66 | $1,591,724.59 |
| 231 | $636,943.07 | $3,582.80 | $3,337.74 | $633,605.33 | $1,165,250.47 | $1,598,645.13 |
| 232 | $633,605.33 | $3,564.03 | $3,356.51 | $630,248.82 | $1,168,814.50 | $1,605,565.67 |
| 233 | $630,248.82 | $3,545.15 | $3,375.39 | $626,873.43 | $1,172,359.64 | $1,612,486.21 |
| 234 | $626,873.43 | $3,526.16 | $3,394.38 | $623,479.05 | $1,175,885.81 | $1,619,406.76 |
| 235 | $623,479.05 | $3,507.07 | $3,413.47 | $620,065.58 | $1,179,392.88 | $1,626,327.30 |
| 236 | $620,065.58 | $3,487.87 | $3,432.67 | $616,632.91 | $1,182,880.75 | $1,633,247.84 |
| 237 | $616,632.91 | $3,468.56 | $3,451.98 | $613,180.93 | $1,186,349.31 | $1,640,168.38 |
| 238 | $613,180.93 | $3,449.14 | $3,471.40 | $609,709.53 | $1,189,798.45 | $1,647,088.92 |
| 239 | $609,709.53 | $3,429.62 | $3,490.93 | $606,218.60 | $1,193,228.07 | $1,654,009.46 |
| 240 | $606,218.60 | $3,409.98 | $3,510.56 | $602,708.04 | $1,196,638.05 | $1,660,930.01 |
| 241 | $602,708.04 | $3,390.23 | $3,530.31 | $599,177.73 | $1,200,028.28 | $1,667,850.55 |
| 242 | $599,177.73 | $3,370.37 | $3,550.17 | $595,627.56 | $1,203,398.65 | $1,674,771.09 |
| 243 | $595,627.56 | $3,350.41 | $3,570.14 | $592,057.43 | $1,206,749.06 | $1,681,691.63 |
| 244 | $592,057.43 | $3,330.32 | $3,590.22 | $588,467.21 | $1,210,079.38 | $1,688,612.17 |
| 245 | $588,467.21 | $3,310.13 | $3,610.41 | $584,856.79 | $1,213,389.51 | $1,695,532.71 |
| 246 | $584,856.79 | $3,289.82 | $3,630.72 | $581,226.07 | $1,216,679.33 | $1,702,453.26 |
| 247 | $581,226.07 | $3,269.40 | $3,651.15 | $577,574.93 | $1,219,948.72 | $1,709,373.80 |
| 248 | $577,574.93 | $3,248.86 | $3,671.68 | $573,903.24 | $1,223,197.58 | $1,716,294.34 |
| 249 | $573,903.24 | $3,228.21 | $3,692.34 | $570,210.91 | $1,226,425.79 | $1,723,214.88 |
| 250 | $570,210.91 | $3,207.44 | $3,713.11 | $566,497.80 | $1,229,633.23 | $1,730,135.42 |
| 251 | $566,497.80 | $3,186.55 | $3,733.99 | $562,763.81 | $1,232,819.78 | $1,737,055.96 |
| 252 | $562,763.81 | $3,165.55 | $3,755.00 | $559,008.82 | $1,235,985.32 | $1,743,976.51 |
| 253 | $559,008.82 | $3,144.42 | $3,776.12 | $555,232.70 | $1,239,129.75 | $1,750,897.05 |
| 254 | $555,232.70 | $3,123.18 | $3,797.36 | $551,435.34 | $1,242,252.93 | $1,757,817.59 |
| 255 | $551,435.34 | $3,101.82 | $3,818.72 | $547,616.62 | $1,245,354.75 | $1,764,738.13 |
| 256 | $547,616.62 | $3,080.34 | $3,840.20 | $543,776.43 | $1,248,435.10 | $1,771,658.67 |
| 257 | $543,776.43 | $3,058.74 | $3,861.80 | $539,914.63 | $1,251,493.84 | $1,778,579.21 |
| 258 | $539,914.63 | $3,037.02 | $3,883.52 | $536,031.10 | $1,254,530.86 | $1,785,499.76 |
| 259 | $536,031.10 | $3,015.17 | $3,905.37 | $532,125.74 | $1,257,546.04 | $1,792,420.30 |
| 260 | $532,125.74 | $2,993.21 | $3,927.33 | $528,198.40 | $1,260,539.24 | $1,799,340.84 |
| 261 | $528,198.40 | $2,971.12 | $3,949.43 | $524,248.98 | $1,263,510.36 | $1,806,261.38 |
| 262 | $524,248.98 | $2,948.90 | $3,971.64 | $520,277.34 | $1,266,459.26 | $1,813,181.92 |
| 263 | $520,277.34 | $2,926.56 | $3,993.98 | $516,283.35 | $1,269,385.82 | $1,820,102.46 |
| 264 | $516,283.35 | $2,904.09 | $4,016.45 | $512,266.91 | $1,272,289.91 | $1,827,023.01 |
| 265 | $512,266.91 | $2,881.50 | $4,039.04 | $508,227.87 | $1,275,171.41 | $1,833,943.55 |
| 266 | $508,227.87 | $2,858.78 | $4,061.76 | $504,166.11 | $1,278,030.20 | $1,840,864.09 |
| 267 | $504,166.11 | $2,835.93 | $4,084.61 | $500,081.50 | $1,280,866.13 | $1,847,784.63 |
| 268 | $500,081.50 | $2,812.96 | $4,107.58 | $495,973.92 | $1,283,679.09 | $1,854,705.17 |
| 269 | $495,973.92 | $2,789.85 | $4,130.69 | $491,843.23 | $1,286,468.94 | $1,861,625.71 |
| 270 | $491,843.23 | $2,766.62 | $4,153.92 | $487,689.30 | $1,289,235.56 | $1,868,546.26 |
| 271 | $487,689.30 | $2,743.25 | $4,177.29 | $483,512.01 | $1,291,978.81 | $1,875,466.80 |
| 272 | $483,512.01 | $2,719.76 | $4,200.79 | $479,311.23 | $1,294,698.57 | $1,882,387.34 |
| 273 | $479,311.23 | $2,696.13 | $4,224.42 | $475,086.81 | $1,297,394.69 | $1,889,307.88 |
| 274 | $475,086.81 | $2,672.36 | $4,248.18 | $470,838.63 | $1,300,067.06 | $1,896,228.42 |
| 275 | $470,838.63 | $2,648.47 | $4,272.07 | $466,566.56 | $1,302,715.52 | $1,903,148.96 |
| 276 | $466,566.56 | $2,624.44 | $4,296.10 | $462,270.45 | $1,305,339.96 | $1,910,069.51 |
| 277 | $462,270.45 | $2,600.27 | $4,320.27 | $457,950.18 | $1,307,940.23 | $1,916,990.05 |
| 278 | $457,950.18 | $2,575.97 | $4,344.57 | $453,605.61 | $1,310,516.20 | $1,923,910.59 |
| 279 | $453,605.61 | $2,551.53 | $4,369.01 | $449,236.60 | $1,313,067.73 | $1,930,831.13 |
| 280 | $449,236.60 | $2,526.96 | $4,393.59 | $444,843.02 | $1,315,594.69 | $1,937,751.67 |
| 281 | $444,843.02 | $2,502.24 | $4,418.30 | $440,424.72 | $1,318,096.93 | $1,944,672.21 |
| 282 | $440,424.72 | $2,477.39 | $4,443.15 | $435,981.56 | $1,320,574.32 | $1,951,592.76 |
| 283 | $435,981.56 | $2,452.40 | $4,468.15 | $431,513.42 | $1,323,026.72 | $1,958,513.30 |
| 284 | $431,513.42 | $2,427.26 | $4,493.28 | $427,020.14 | $1,325,453.98 | $1,965,433.84 |
| 285 | $427,020.14 | $2,401.99 | $4,518.55 | $422,501.59 | $1,327,855.97 | $1,972,354.38 |
| 286 | $422,501.59 | $2,376.57 | $4,543.97 | $417,957.62 | $1,330,232.54 | $1,979,274.92 |
| 287 | $417,957.62 | $2,351.01 | $4,569.53 | $413,388.09 | $1,332,583.55 | $1,986,195.47 |
| 288 | $413,388.09 | $2,325.31 | $4,595.23 | $408,792.85 | $1,334,908.86 | $1,993,116.01 |
| 289 | $408,792.85 | $2,299.46 | $4,621.08 | $404,171.77 | $1,337,208.32 | $2,000,036.55 |
| 290 | $404,171.77 | $2,273.47 | $4,647.08 | $399,524.69 | $1,339,481.79 | $2,006,957.09 |
| 291 | $399,524.69 | $2,247.33 | $4,673.22 | $394,851.48 | $1,341,729.11 | $2,013,877.63 |
| 292 | $394,851.48 | $2,221.04 | $4,699.50 | $390,151.98 | $1,343,950.15 | $2,020,798.17 |
| 293 | $390,151.98 | $2,194.60 | $4,725.94 | $385,426.04 | $1,346,144.76 | $2,027,718.72 |
| 294 | $385,426.04 | $2,168.02 | $4,752.52 | $380,673.52 | $1,348,312.78 | $2,034,639.26 |
| 295 | $380,673.52 | $2,141.29 | $4,779.25 | $375,894.27 | $1,350,454.07 | $2,041,559.80 |
| 296 | $375,894.27 | $2,114.41 | $4,806.14 | $371,088.13 | $1,352,568.47 | $2,048,480.34 |
| 297 | $371,088.13 | $2,087.37 | $4,833.17 | $366,254.96 | $1,354,655.84 | $2,055,400.88 |
| 298 | $366,254.96 | $2,060.18 | $4,860.36 | $361,394.60 | $1,356,716.03 | $2,062,321.42 |
| 299 | $361,394.60 | $2,032.84 | $4,887.70 | $356,506.91 | $1,358,748.87 | $2,069,241.97 |
| 300 | $356,506.91 | $2,005.35 | $4,915.19 | $351,591.71 | $1,360,754.22 | $2,076,162.51 |
| 301 | $351,591.71 | $1,977.70 | $4,942.84 | $346,648.88 | $1,362,731.93 | $2,083,083.05 |
| 302 | $346,648.88 | $1,949.90 | $4,970.64 | $341,678.23 | $1,364,681.83 | $2,090,003.59 |
| 303 | $341,678.23 | $1,921.94 | $4,998.60 | $336,679.63 | $1,366,603.77 | $2,096,924.13 |
| 304 | $336,679.63 | $1,893.82 | $5,026.72 | $331,652.91 | $1,368,497.59 | $2,103,844.67 |
| 305 | $331,652.91 | $1,865.55 | $5,054.99 | $326,597.92 | $1,370,363.14 | $2,110,765.22 |
| 306 | $326,597.92 | $1,837.11 | $5,083.43 | $321,514.49 | $1,372,200.25 | $2,117,685.76 |
| 307 | $321,514.49 | $1,808.52 | $5,112.02 | $316,402.47 | $1,374,008.77 | $2,124,606.30 |
| 308 | $316,402.47 | $1,779.76 | $5,140.78 | $311,261.69 | $1,375,788.53 | $2,131,526.84 |
| 309 | $311,261.69 | $1,750.85 | $5,169.69 | $306,092.00 | $1,377,539.38 | $2,138,447.38 |
| 310 | $306,092.00 | $1,721.77 | $5,198.77 | $300,893.22 | $1,379,261.15 | $2,145,367.92 |
| 311 | $300,893.22 | $1,692.52 | $5,228.02 | $295,665.21 | $1,380,953.67 | $2,152,288.47 |
| 312 | $295,665.21 | $1,663.12 | $5,257.42 | $290,407.78 | $1,382,616.79 | $2,159,209.01 |
| 313 | $290,407.78 | $1,633.54 | $5,287.00 | $285,120.78 | $1,384,250.33 | $2,166,129.55 |
| 314 | $285,120.78 | $1,603.80 | $5,316.74 | $279,804.05 | $1,385,854.14 | $2,173,050.09 |
| 315 | $279,804.05 | $1,573.90 | $5,346.64 | $274,457.40 | $1,387,428.03 | $2,179,970.63 |
| 316 | $274,457.40 | $1,543.82 | $5,376.72 | $269,080.68 | $1,388,971.86 | $2,186,891.17 |
| 317 | $269,080.68 | $1,513.58 | $5,406.96 | $263,673.72 | $1,390,485.44 | $2,193,811.72 |
| 318 | $263,673.72 | $1,483.16 | $5,437.38 | $258,236.34 | $1,391,968.60 | $2,200,732.26 |
| 319 | $258,236.34 | $1,452.58 | $5,467.96 | $252,768.38 | $1,393,421.18 | $2,207,652.80 |
| 320 | $252,768.38 | $1,421.82 | $5,498.72 | $247,269.66 | $1,394,843.00 | $2,214,573.34 |
| 321 | $247,269.66 | $1,390.89 | $5,529.65 | $241,740.01 | $1,396,233.89 | $2,221,493.88 |
| 322 | $241,740.01 | $1,359.79 | $5,560.75 | $236,179.26 | $1,397,593.68 | $2,228,414.42 |
| 323 | $236,179.26 | $1,328.51 | $5,592.03 | $230,587.22 | $1,398,922.19 | $2,235,334.97 |
| 324 | $230,587.22 | $1,297.05 | $5,623.49 | $224,963.73 | $1,400,219.24 | $2,242,255.51 |
| 325 | $224,963.73 | $1,265.42 | $5,655.12 | $219,308.61 | $1,401,484.66 | $2,249,176.05 |
| 326 | $219,308.61 | $1,233.61 | $5,686.93 | $213,621.68 | $1,402,718.27 | $2,256,096.59 |
| 327 | $213,621.68 | $1,201.62 | $5,718.92 | $207,902.76 | $1,403,919.90 | $2,263,017.13 |
| 328 | $207,902.76 | $1,169.45 | $5,751.09 | $202,151.68 | $1,405,089.35 | $2,269,937.67 |
| 329 | $202,151.68 | $1,137.10 | $5,783.44 | $196,368.24 | $1,406,226.45 | $2,276,858.22 |
| 330 | $196,368.24 | $1,104.57 | $5,815.97 | $190,552.27 | $1,407,331.02 | $2,283,778.76 |
| 331 | $190,552.27 | $1,071.86 | $5,848.69 | $184,703.58 | $1,408,402.88 | $2,290,699.30 |
| 332 | $184,703.58 | $1,038.96 | $5,881.58 | $178,822.00 | $1,409,441.84 | $2,297,619.84 |
| 333 | $178,822.00 | $1,005.87 | $5,914.67 | $172,907.33 | $1,410,447.71 | $2,304,540.38 |
| 334 | $172,907.33 | $972.60 | $5,947.94 | $166,959.39 | $1,411,420.32 | $2,311,460.92 |
| 335 | $166,959.39 | $939.15 | $5,981.40 | $160,978.00 | $1,412,359.46 | $2,318,381.47 |
| 336 | $160,978.00 | $905.50 | $6,015.04 | $154,962.96 | $1,413,264.96 | $2,325,302.01 |
| 337 | $154,962.96 | $871.67 | $6,048.88 | $148,914.08 | $1,414,136.63 | $2,332,222.55 |
| 338 | $148,914.08 | $837.64 | $6,082.90 | $142,831.18 | $1,414,974.27 | $2,339,143.09 |
| 339 | $142,831.18 | $803.43 | $6,117.12 | $136,714.06 | $1,415,777.70 | $2,346,063.63 |
| 340 | $136,714.06 | $769.02 | $6,151.53 | $130,562.54 | $1,416,546.71 | $2,352,984.17 |
| 341 | $130,562.54 | $734.41 | $6,186.13 | $124,376.41 | $1,417,281.13 | $2,359,904.72 |
| 342 | $124,376.41 | $699.62 | $6,220.92 | $118,155.49 | $1,417,980.75 | $2,366,825.26 |
| 343 | $118,155.49 | $664.62 | $6,255.92 | $111,899.57 | $1,418,645.37 | $2,373,745.80 |
| 344 | $111,899.57 | $629.44 | $6,291.11 | $105,608.46 | $1,419,274.81 | $2,380,666.34 |
| 345 | $105,608.46 | $594.05 | $6,326.49 | $99,281.97 | $1,419,868.85 | $2,387,586.88 |
| 346 | $99,281.97 | $558.46 | $6,362.08 | $92,919.89 | $1,420,427.31 | $2,394,507.42 |
| 347 | $92,919.89 | $522.67 | $6,397.87 | $86,522.02 | $1,420,949.99 | $2,401,427.97 |
| 348 | $86,522.02 | $486.69 | $6,433.86 | $80,088.17 | $1,421,436.67 | $2,408,348.51 |
| 349 | $80,088.17 | $450.50 | $6,470.05 | $73,618.12 | $1,421,887.17 | $2,415,269.05 |
| 350 | $73,618.12 | $414.10 | $6,506.44 | $67,111.68 | $1,422,301.27 | $2,422,189.59 |
| 351 | $67,111.68 | $377.50 | $6,543.04 | $60,568.64 | $1,422,678.78 | $2,429,110.13 |
| 352 | $60,568.64 | $340.70 | $6,579.84 | $53,988.80 | $1,423,019.47 | $2,436,030.68 |
| 353 | $53,988.80 | $303.69 | $6,616.85 | $47,371.94 | $1,423,323.16 | $2,442,951.22 |
| 354 | $47,371.94 | $266.47 | $6,654.07 | $40,717.87 | $1,423,589.63 | $2,449,871.76 |
| 355 | $40,717.87 | $229.04 | $6,691.50 | $34,026.37 | $1,423,818.67 | $2,456,792.30 |
| 356 | $34,026.37 | $191.40 | $6,729.14 | $27,297.22 | $1,424,010.06 | $2,463,712.84 |
| 357 | $27,297.22 | $153.55 | $6,766.99 | $20,530.23 | $1,424,163.61 | $2,470,633.38 |
| 358 | $20,530.23 | $115.48 | $6,805.06 | $13,725.17 | $1,424,279.09 | $2,477,553.93 |
| 359 | $13,725.17 | $77.20 | $6,843.34 | $6,881.83 | $1,424,356.30 | $2,484,474.47 |
| 360 | $6,881.83 | $38.71 | $6,881.83 | $-0.00 | $1,424,395.01 | $2,491,395.01 |