|
|
|
|
Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
---|---|---|---|---|---|---|
1 | $1,137,500.00 | $7,346.35 | $802.84 | $1,136,697.16 | $7,346.35 | $8,149.19 |
2 | $1,136,697.16 | $7,341.17 | $808.02 | $1,135,889.14 | $14,687.52 | $16,298.38 |
3 | $1,135,889.14 | $7,335.95 | $813.24 | $1,135,075.91 | $22,023.47 | $24,447.57 |
4 | $1,135,075.91 | $7,330.70 | $818.49 | $1,134,257.42 | $29,354.17 | $32,596.76 |
5 | $1,134,257.42 | $7,325.41 | $823.78 | $1,133,433.64 | $36,679.59 | $40,745.95 |
6 | $1,133,433.64 | $7,320.09 | $829.10 | $1,132,604.54 | $43,999.68 | $48,895.14 |
7 | $1,132,604.54 | $7,314.74 | $834.45 | $1,131,770.09 | $51,314.42 | $57,044.33 |
8 | $1,131,770.09 | $7,309.35 | $839.84 | $1,130,930.25 | $58,623.76 | $65,193.51 |
9 | $1,130,930.25 | $7,303.92 | $845.26 | $1,130,084.98 | $65,927.69 | $73,342.70 |
10 | $1,130,084.98 | $7,298.47 | $850.72 | $1,129,234.26 | $73,226.15 | $81,491.89 |
11 | $1,129,234.26 | $7,292.97 | $856.22 | $1,128,378.04 | $80,519.12 | $89,641.08 |
12 | $1,128,378.04 | $7,287.44 | $861.75 | $1,127,516.29 | $87,806.57 | $97,790.27 |
13 | $1,127,516.29 | $7,281.88 | $867.31 | $1,126,648.98 | $95,088.44 | $105,939.46 |
14 | $1,126,648.98 | $7,276.27 | $872.91 | $1,125,776.07 | $102,364.72 | $114,088.65 |
15 | $1,125,776.07 | $7,270.64 | $878.55 | $1,124,897.51 | $109,635.35 | $122,237.84 |
16 | $1,124,897.51 | $7,264.96 | $884.23 | $1,124,013.29 | $116,900.32 | $130,387.03 |
17 | $1,124,013.29 | $7,259.25 | $889.94 | $1,123,123.35 | $124,159.57 | $138,536.22 |
18 | $1,123,123.35 | $7,253.50 | $895.68 | $1,122,227.67 | $131,413.07 | $146,685.41 |
19 | $1,122,227.67 | $7,247.72 | $901.47 | $1,121,326.20 | $138,660.80 | $154,834.60 |
20 | $1,121,326.20 | $7,241.90 | $907.29 | $1,120,418.91 | $145,902.69 | $162,983.79 |
21 | $1,120,418.91 | $7,236.04 | $913.15 | $1,119,505.76 | $153,138.73 | $171,132.98 |
22 | $1,119,505.76 | $7,230.14 | $919.05 | $1,118,586.71 | $160,368.87 | $179,282.16 |
23 | $1,118,586.71 | $7,224.21 | $924.98 | $1,117,661.73 | $167,593.08 | $187,431.35 |
24 | $1,117,661.73 | $7,218.23 | $930.96 | $1,116,730.77 | $174,811.31 | $195,580.54 |
25 | $1,116,730.77 | $7,212.22 | $936.97 | $1,115,793.80 | $182,023.53 | $203,729.73 |
26 | $1,115,793.80 | $7,206.17 | $943.02 | $1,114,850.78 | $189,229.70 | $211,878.92 |
27 | $1,114,850.78 | $7,200.08 | $949.11 | $1,113,901.67 | $196,429.78 | $220,028.11 |
28 | $1,113,901.67 | $7,193.95 | $955.24 | $1,112,946.43 | $203,623.73 | $228,177.30 |
29 | $1,112,946.43 | $7,187.78 | $961.41 | $1,111,985.01 | $210,811.50 | $236,326.49 |
30 | $1,111,985.01 | $7,181.57 | $967.62 | $1,111,017.40 | $217,993.07 | $244,475.68 |
31 | $1,111,017.40 | $7,175.32 | $973.87 | $1,110,043.53 | $225,168.40 | $252,624.87 |
32 | $1,110,043.53 | $7,169.03 | $980.16 | $1,109,063.37 | $232,337.43 | $260,774.06 |
33 | $1,109,063.37 | $7,162.70 | $986.49 | $1,108,076.88 | $239,500.13 | $268,923.25 |
34 | $1,108,076.88 | $7,156.33 | $992.86 | $1,107,084.02 | $246,656.46 | $277,072.44 |
35 | $1,107,084.02 | $7,149.92 | $999.27 | $1,106,084.75 | $253,806.37 | $285,221.63 |
36 | $1,106,084.75 | $7,143.46 | $1,005.73 | $1,105,079.02 | $260,949.84 | $293,370.81 |
37 | $1,105,079.02 | $7,136.97 | $1,012.22 | $1,104,066.80 | $268,086.81 | $301,520.00 |
38 | $1,104,066.80 | $7,130.43 | $1,018.76 | $1,103,048.05 | $275,217.24 | $309,669.19 |
39 | $1,103,048.05 | $7,123.85 | $1,025.34 | $1,102,022.71 | $282,341.09 | $317,818.38 |
40 | $1,102,022.71 | $7,117.23 | $1,031.96 | $1,100,990.75 | $289,458.32 | $325,967.57 |
41 | $1,100,990.75 | $7,110.57 | $1,038.62 | $1,099,952.12 | $296,568.89 | $334,116.76 |
42 | $1,099,952.12 | $7,103.86 | $1,045.33 | $1,098,906.79 | $303,672.74 | $342,265.95 |
43 | $1,098,906.79 | $7,097.11 | $1,052.08 | $1,097,854.71 | $310,769.85 | $350,415.14 |
44 | $1,097,854.71 | $7,090.31 | $1,058.88 | $1,096,795.83 | $317,860.16 | $358,564.33 |
45 | $1,096,795.83 | $7,083.47 | $1,065.72 | $1,095,730.12 | $324,943.63 | $366,713.52 |
46 | $1,095,730.12 | $7,076.59 | $1,072.60 | $1,094,657.52 | $332,020.22 | $374,862.71 |
47 | $1,094,657.52 | $7,069.66 | $1,079.53 | $1,093,577.99 | $339,089.89 | $383,011.90 |
48 | $1,093,577.99 | $7,062.69 | $1,086.50 | $1,092,491.49 | $346,152.58 | $391,161.09 |
49 | $1,092,491.49 | $7,055.67 | $1,093.52 | $1,091,397.98 | $353,208.25 | $399,310.28 |
50 | $1,091,397.98 | $7,048.61 | $1,100.58 | $1,090,297.40 | $360,256.87 | $407,459.46 |
51 | $1,090,297.40 | $7,041.50 | $1,107.69 | $1,089,189.72 | $367,298.37 | $415,608.65 |
52 | $1,089,189.72 | $7,034.35 | $1,114.84 | $1,088,074.88 | $374,332.72 | $423,757.84 |
53 | $1,088,074.88 | $7,027.15 | $1,122.04 | $1,086,952.84 | $381,359.87 | $431,907.03 |
54 | $1,086,952.84 | $7,019.90 | $1,129.29 | $1,085,823.55 | $388,379.77 | $440,056.22 |
55 | $1,085,823.55 | $7,012.61 | $1,136.58 | $1,084,686.97 | $395,392.38 | $448,205.41 |
56 | $1,084,686.97 | $7,005.27 | $1,143.92 | $1,083,543.05 | $402,397.65 | $456,354.60 |
57 | $1,083,543.05 | $6,997.88 | $1,151.31 | $1,082,391.75 | $409,395.54 | $464,503.79 |
58 | $1,082,391.75 | $6,990.45 | $1,158.74 | $1,081,233.00 | $416,385.98 | $472,652.98 |
59 | $1,081,233.00 | $6,982.96 | $1,166.23 | $1,080,066.78 | $423,368.95 | $480,802.17 |
60 | $1,080,066.78 | $6,975.43 | $1,173.76 | $1,078,893.02 | $430,344.38 | $488,951.36 |
61 | $1,078,893.02 | $6,967.85 | $1,181.34 | $1,077,711.68 | $437,312.23 | $497,100.55 |
62 | $1,077,711.68 | $6,960.22 | $1,188.97 | $1,076,522.71 | $444,272.45 | $505,249.74 |
63 | $1,076,522.71 | $6,952.54 | $1,196.65 | $1,075,326.07 | $451,224.99 | $513,398.93 |
64 | $1,075,326.07 | $6,944.81 | $1,204.38 | $1,074,121.69 | $458,169.81 | $521,548.11 |
65 | $1,074,121.69 | $6,937.04 | $1,212.15 | $1,072,909.54 | $465,106.84 | $529,697.30 |
66 | $1,072,909.54 | $6,929.21 | $1,219.98 | $1,071,689.56 | $472,036.05 | $537,846.49 |
67 | $1,071,689.56 | $6,921.33 | $1,227.86 | $1,070,461.70 | $478,957.38 | $545,995.68 |
68 | $1,070,461.70 | $6,913.40 | $1,235.79 | $1,069,225.90 | $485,870.78 | $554,144.87 |
69 | $1,069,225.90 | $6,905.42 | $1,243.77 | $1,067,982.13 | $492,776.19 | $562,294.06 |
70 | $1,067,982.13 | $6,897.38 | $1,251.80 | $1,066,730.33 | $499,673.58 | $570,443.25 |
71 | $1,066,730.33 | $6,889.30 | $1,259.89 | $1,065,470.44 | $506,562.88 | $578,592.44 |
72 | $1,065,470.44 | $6,881.16 | $1,268.03 | $1,064,202.41 | $513,444.04 | $586,741.63 |
73 | $1,064,202.41 | $6,872.97 | $1,276.22 | $1,062,926.20 | $520,317.02 | $594,890.82 |
74 | $1,062,926.20 | $6,864.73 | $1,284.46 | $1,061,641.74 | $527,181.75 | $603,040.01 |
75 | $1,061,641.74 | $6,856.44 | $1,292.75 | $1,060,348.99 | $534,038.18 | $611,189.20 |
76 | $1,060,348.99 | $6,848.09 | $1,301.10 | $1,059,047.88 | $540,886.27 | $619,338.39 |
77 | $1,059,047.88 | $6,839.68 | $1,309.51 | $1,057,738.38 | $547,725.95 | $627,487.58 |
78 | $1,057,738.38 | $6,831.23 | $1,317.96 | $1,056,420.42 | $554,557.18 | $635,636.76 |
79 | $1,056,420.42 | $6,822.72 | $1,326.47 | $1,055,093.94 | $561,379.90 | $643,785.95 |
80 | $1,055,093.94 | $6,814.15 | $1,335.04 | $1,053,758.90 | $568,194.05 | $651,935.14 |
81 | $1,053,758.90 | $6,805.53 | $1,343.66 | $1,052,415.24 | $574,999.57 | $660,084.33 |
82 | $1,052,415.24 | $6,796.85 | $1,352.34 | $1,051,062.90 | $581,796.42 | $668,233.52 |
83 | $1,051,062.90 | $6,788.11 | $1,361.07 | $1,049,701.82 | $588,584.53 | $676,382.71 |
84 | $1,049,701.82 | $6,779.32 | $1,369.87 | $1,048,331.96 | $595,363.86 | $684,531.90 |
85 | $1,048,331.96 | $6,770.48 | $1,378.71 | $1,046,953.25 | $602,134.34 | $692,681.09 |
86 | $1,046,953.25 | $6,761.57 | $1,387.62 | $1,045,565.63 | $608,895.91 | $700,830.28 |
87 | $1,045,565.63 | $6,752.61 | $1,396.58 | $1,044,169.05 | $615,648.52 | $708,979.47 |
88 | $1,044,169.05 | $6,743.59 | $1,405.60 | $1,042,763.45 | $622,392.11 | $717,128.66 |
89 | $1,042,763.45 | $6,734.51 | $1,414.68 | $1,041,348.78 | $629,126.63 | $725,277.85 |
90 | $1,041,348.78 | $6,725.38 | $1,423.81 | $1,039,924.97 | $635,852.00 | $733,427.04 |
91 | $1,039,924.97 | $6,716.18 | $1,433.01 | $1,038,491.96 | $642,568.19 | $741,576.23 |
92 | $1,038,491.96 | $6,706.93 | $1,442.26 | $1,037,049.70 | $649,275.11 | $749,725.41 |
93 | $1,037,049.70 | $6,697.61 | $1,451.58 | $1,035,598.12 | $655,972.73 | $757,874.60 |
94 | $1,035,598.12 | $6,688.24 | $1,460.95 | $1,034,137.17 | $662,660.96 | $766,023.79 |
95 | $1,034,137.17 | $6,678.80 | $1,470.39 | $1,032,666.78 | $669,339.77 | $774,172.98 |
96 | $1,032,666.78 | $6,669.31 | $1,479.88 | $1,031,186.90 | $676,009.07 | $782,322.17 |
97 | $1,031,186.90 | $6,659.75 | $1,489.44 | $1,029,697.46 | $682,668.82 | $790,471.36 |
98 | $1,029,697.46 | $6,650.13 | $1,499.06 | $1,028,198.40 | $689,318.95 | $798,620.55 |
99 | $1,028,198.40 | $6,640.45 | $1,508.74 | $1,026,689.66 | $695,959.40 | $806,769.74 |
100 | $1,026,689.66 | $6,630.70 | $1,518.49 | $1,025,171.17 | $702,590.10 | $814,918.93 |
101 | $1,025,171.17 | $6,620.90 | $1,528.29 | $1,023,642.88 | $709,211.00 | $823,068.12 |
102 | $1,023,642.88 | $6,611.03 | $1,538.16 | $1,022,104.72 | $715,822.03 | $831,217.31 |
103 | $1,022,104.72 | $6,601.09 | $1,548.10 | $1,020,556.62 | $722,423.12 | $839,366.50 |
104 | $1,020,556.62 | $6,591.09 | $1,558.09 | $1,018,998.53 | $729,014.21 | $847,515.69 |
105 | $1,018,998.53 | $6,581.03 | $1,568.16 | $1,017,430.37 | $735,595.25 | $855,664.88 |
106 | $1,017,430.37 | $6,570.90 | $1,578.28 | $1,015,852.09 | $742,166.15 | $863,814.07 |
107 | $1,015,852.09 | $6,560.71 | $1,588.48 | $1,014,263.61 | $748,726.86 | $871,963.25 |
108 | $1,014,263.61 | $6,550.45 | $1,598.74 | $1,012,664.87 | $755,277.32 | $880,112.44 |
109 | $1,012,664.87 | $6,540.13 | $1,609.06 | $1,011,055.81 | $761,817.44 | $888,261.63 |
110 | $1,011,055.81 | $6,529.74 | $1,619.45 | $1,009,436.36 | $768,347.18 | $896,410.82 |
111 | $1,009,436.36 | $6,519.28 | $1,629.91 | $1,007,806.44 | $774,866.45 | $904,560.01 |
112 | $1,007,806.44 | $6,508.75 | $1,640.44 | $1,006,166.00 | $781,375.20 | $912,709.20 |
113 | $1,006,166.00 | $6,498.16 | $1,651.03 | $1,004,514.97 | $787,873.36 | $920,858.39 |
114 | $1,004,514.97 | $6,487.49 | $1,661.70 | $1,002,853.27 | $794,360.85 | $929,007.58 |
115 | $1,002,853.27 | $6,476.76 | $1,672.43 | $1,001,180.84 | $800,837.61 | $937,156.77 |
116 | $1,001,180.84 | $6,465.96 | $1,683.23 | $999,497.61 | $807,303.57 | $945,305.96 |
117 | $999,497.61 | $6,455.09 | $1,694.10 | $997,803.51 | $813,758.66 | $953,455.15 |
118 | $997,803.51 | $6,444.15 | $1,705.04 | $996,098.47 | $820,202.81 | $961,604.34 |
119 | $996,098.47 | $6,433.14 | $1,716.05 | $994,382.42 | $826,635.95 | $969,753.53 |
120 | $994,382.42 | $6,422.05 | $1,727.14 | $992,655.28 | $833,058.00 | $977,902.72 |
121 | $992,655.28 | $6,410.90 | $1,738.29 | $990,916.99 | $839,468.90 | $986,051.90 |
122 | $990,916.99 | $6,399.67 | $1,749.52 | $989,167.48 | $845,868.57 | $994,201.09 |
123 | $989,167.48 | $6,388.37 | $1,760.82 | $987,406.66 | $852,256.94 | $1,002,350.28 |
124 | $987,406.66 | $6,377.00 | $1,772.19 | $985,634.47 | $858,633.94 | $1,010,499.47 |
125 | $985,634.47 | $6,365.56 | $1,783.63 | $983,850.84 | $864,999.50 | $1,018,648.66 |
126 | $983,850.84 | $6,354.04 | $1,795.15 | $982,055.69 | $871,353.54 | $1,026,797.85 |
127 | $982,055.69 | $6,342.44 | $1,806.75 | $980,248.94 | $877,695.98 | $1,034,947.04 |
128 | $980,248.94 | $6,330.77 | $1,818.41 | $978,430.52 | $884,026.75 | $1,043,096.23 |
129 | $978,430.52 | $6,319.03 | $1,830.16 | $976,600.37 | $890,345.78 | $1,051,245.42 |
130 | $976,600.37 | $6,307.21 | $1,841.98 | $974,758.39 | $896,652.99 | $1,059,394.61 |
131 | $974,758.39 | $6,295.31 | $1,853.87 | $972,904.51 | $902,948.31 | $1,067,543.80 |
132 | $972,904.51 | $6,283.34 | $1,865.85 | $971,038.66 | $909,231.65 | $1,075,692.99 |
133 | $971,038.66 | $6,271.29 | $1,877.90 | $969,160.77 | $915,502.94 | $1,083,842.18 |
134 | $969,160.77 | $6,259.16 | $1,890.03 | $967,270.74 | $921,762.11 | $1,091,991.37 |
135 | $967,270.74 | $6,246.96 | $1,902.23 | $965,368.51 | $928,009.06 | $1,100,140.55 |
136 | $965,368.51 | $6,234.67 | $1,914.52 | $963,453.99 | $934,243.73 | $1,108,289.74 |
137 | $963,453.99 | $6,222.31 | $1,926.88 | $961,527.11 | $940,466.04 | $1,116,438.93 |
138 | $961,527.11 | $6,209.86 | $1,939.33 | $959,587.78 | $946,675.90 | $1,124,588.12 |
139 | $959,587.78 | $6,197.34 | $1,951.85 | $957,635.93 | $952,873.24 | $1,132,737.31 |
140 | $957,635.93 | $6,184.73 | $1,964.46 | $955,671.47 | $959,057.97 | $1,140,886.50 |
141 | $955,671.47 | $6,172.04 | $1,977.14 | $953,694.33 | $965,230.02 | $1,149,035.69 |
142 | $953,694.33 | $6,159.28 | $1,989.91 | $951,704.41 | $971,389.29 | $1,157,184.88 |
143 | $951,704.41 | $6,146.42 | $2,002.76 | $949,701.65 | $977,535.72 | $1,165,334.07 |
144 | $949,701.65 | $6,133.49 | $2,015.70 | $947,685.95 | $983,669.21 | $1,173,483.26 |
145 | $947,685.95 | $6,120.47 | $2,028.72 | $945,657.23 | $989,789.68 | $1,181,632.45 |
146 | $945,657.23 | $6,107.37 | $2,041.82 | $943,615.41 | $995,897.05 | $1,189,781.64 |
147 | $943,615.41 | $6,094.18 | $2,055.01 | $941,560.41 | $1,001,991.23 | $1,197,930.83 |
148 | $941,560.41 | $6,080.91 | $2,068.28 | $939,492.13 | $1,008,072.14 | $1,206,080.02 |
149 | $939,492.13 | $6,067.55 | $2,081.64 | $937,410.49 | $1,014,139.70 | $1,214,229.20 |
150 | $937,410.49 | $6,054.11 | $2,095.08 | $935,315.41 | $1,020,193.81 | $1,222,378.39 |
151 | $935,315.41 | $6,040.58 | $2,108.61 | $933,206.80 | $1,026,234.39 | $1,230,527.58 |
152 | $933,206.80 | $6,026.96 | $2,122.23 | $931,084.57 | $1,032,261.35 | $1,238,676.77 |
153 | $931,084.57 | $6,013.25 | $2,135.93 | $928,948.64 | $1,038,274.60 | $1,246,825.96 |
154 | $928,948.64 | $5,999.46 | $2,149.73 | $926,798.91 | $1,044,274.06 | $1,254,975.15 |
155 | $926,798.91 | $5,985.58 | $2,163.61 | $924,635.30 | $1,050,259.64 | $1,263,124.34 |
156 | $924,635.30 | $5,971.60 | $2,177.59 | $922,457.71 | $1,056,231.24 | $1,271,273.53 |
157 | $922,457.71 | $5,957.54 | $2,191.65 | $920,266.06 | $1,062,188.78 | $1,279,422.72 |
158 | $920,266.06 | $5,943.38 | $2,205.80 | $918,060.26 | $1,068,132.16 | $1,287,571.91 |
159 | $918,060.26 | $5,929.14 | $2,220.05 | $915,840.21 | $1,074,061.30 | $1,295,721.10 |
160 | $915,840.21 | $5,914.80 | $2,234.39 | $913,605.82 | $1,079,976.10 | $1,303,870.29 |
161 | $913,605.82 | $5,900.37 | $2,248.82 | $911,357.00 | $1,085,876.48 | $1,312,019.48 |
162 | $911,357.00 | $5,885.85 | $2,263.34 | $909,093.66 | $1,091,762.32 | $1,320,168.67 |
163 | $909,093.66 | $5,871.23 | $2,277.96 | $906,815.70 | $1,097,633.55 | $1,328,317.85 |
164 | $906,815.70 | $5,856.52 | $2,292.67 | $904,523.03 | $1,103,490.07 | $1,336,467.04 |
165 | $904,523.03 | $5,841.71 | $2,307.48 | $902,215.55 | $1,109,331.78 | $1,344,616.23 |
166 | $902,215.55 | $5,826.81 | $2,322.38 | $899,893.17 | $1,115,158.59 | $1,352,765.42 |
167 | $899,893.17 | $5,811.81 | $2,337.38 | $897,555.79 | $1,120,970.40 | $1,360,914.61 |
168 | $897,555.79 | $5,796.71 | $2,352.47 | $895,203.31 | $1,126,767.12 | $1,369,063.80 |
169 | $895,203.31 | $5,781.52 | $2,367.67 | $892,835.65 | $1,132,548.64 | $1,377,212.99 |
170 | $892,835.65 | $5,766.23 | $2,382.96 | $890,452.69 | $1,138,314.87 | $1,385,362.18 |
171 | $890,452.69 | $5,750.84 | $2,398.35 | $888,054.34 | $1,144,065.71 | $1,393,511.37 |
172 | $888,054.34 | $5,735.35 | $2,413.84 | $885,640.50 | $1,149,801.06 | $1,401,660.56 |
173 | $885,640.50 | $5,719.76 | $2,429.43 | $883,211.07 | $1,155,520.82 | $1,409,809.75 |
174 | $883,211.07 | $5,704.07 | $2,445.12 | $880,765.95 | $1,161,224.89 | $1,417,958.94 |
175 | $880,765.95 | $5,688.28 | $2,460.91 | $878,305.04 | $1,166,913.17 | $1,426,108.13 |
176 | $878,305.04 | $5,672.39 | $2,476.80 | $875,828.24 | $1,172,585.56 | $1,434,257.32 |
177 | $875,828.24 | $5,656.39 | $2,492.80 | $873,335.44 | $1,178,241.95 | $1,442,406.50 |
178 | $873,335.44 | $5,640.29 | $2,508.90 | $870,826.55 | $1,183,882.24 | $1,450,555.69 |
179 | $870,826.55 | $5,624.09 | $2,525.10 | $868,301.44 | $1,189,506.33 | $1,458,704.88 |
180 | $868,301.44 | $5,607.78 | $2,541.41 | $865,760.04 | $1,195,114.11 | $1,466,854.07 |
181 | $865,760.04 | $5,591.37 | $2,557.82 | $863,202.21 | $1,200,705.48 | $1,475,003.26 |
182 | $863,202.21 | $5,574.85 | $2,574.34 | $860,627.87 | $1,206,280.32 | $1,483,152.45 |
183 | $860,627.87 | $5,558.22 | $2,590.97 | $858,036.90 | $1,211,838.54 | $1,491,301.64 |
184 | $858,036.90 | $5,541.49 | $2,607.70 | $855,429.20 | $1,217,380.03 | $1,499,450.83 |
185 | $855,429.20 | $5,524.65 | $2,624.54 | $852,804.66 | $1,222,904.68 | $1,507,600.02 |
186 | $852,804.66 | $5,507.70 | $2,641.49 | $850,163.17 | $1,228,412.38 | $1,515,749.21 |
187 | $850,163.17 | $5,490.64 | $2,658.55 | $847,504.62 | $1,233,903.01 | $1,523,898.40 |
188 | $847,504.62 | $5,473.47 | $2,675.72 | $844,828.89 | $1,239,376.48 | $1,532,047.59 |
189 | $844,828.89 | $5,456.19 | $2,693.00 | $842,135.89 | $1,244,832.67 | $1,540,196.78 |
190 | $842,135.89 | $5,438.79 | $2,710.39 | $839,425.50 | $1,250,271.46 | $1,548,345.97 |
191 | $839,425.50 | $5,421.29 | $2,727.90 | $836,697.60 | $1,255,692.75 | $1,556,495.16 |
192 | $836,697.60 | $5,403.67 | $2,745.52 | $833,952.08 | $1,261,096.42 | $1,564,644.34 |
193 | $833,952.08 | $5,385.94 | $2,763.25 | $831,188.83 | $1,266,482.36 | $1,572,793.53 |
194 | $831,188.83 | $5,368.09 | $2,781.09 | $828,407.74 | $1,271,850.46 | $1,580,942.72 |
195 | $828,407.74 | $5,350.13 | $2,799.06 | $825,608.68 | $1,277,200.59 | $1,589,091.91 |
196 | $825,608.68 | $5,332.06 | $2,817.13 | $822,791.55 | $1,282,532.65 | $1,597,241.10 |
197 | $822,791.55 | $5,313.86 | $2,835.33 | $819,956.22 | $1,287,846.51 | $1,605,390.29 |
198 | $819,956.22 | $5,295.55 | $2,853.64 | $817,102.58 | $1,293,142.06 | $1,613,539.48 |
199 | $817,102.58 | $5,277.12 | $2,872.07 | $814,230.51 | $1,298,419.18 | $1,621,688.67 |
200 | $814,230.51 | $5,258.57 | $2,890.62 | $811,339.89 | $1,303,677.75 | $1,629,837.86 |
201 | $811,339.89 | $5,239.90 | $2,909.29 | $808,430.61 | $1,308,917.66 | $1,637,987.05 |
202 | $808,430.61 | $5,221.11 | $2,928.07 | $805,502.53 | $1,314,138.77 | $1,646,136.24 |
203 | $805,502.53 | $5,202.20 | $2,946.99 | $802,555.55 | $1,319,340.98 | $1,654,285.43 |
204 | $802,555.55 | $5,183.17 | $2,966.02 | $799,589.53 | $1,324,524.15 | $1,662,434.62 |
205 | $799,589.53 | $5,164.02 | $2,985.17 | $796,604.36 | $1,329,688.16 | $1,670,583.81 |
206 | $796,604.36 | $5,144.74 | $3,004.45 | $793,599.90 | $1,334,832.90 | $1,678,732.99 |
207 | $793,599.90 | $5,125.33 | $3,023.86 | $790,576.05 | $1,339,958.23 | $1,686,882.18 |
208 | $790,576.05 | $5,105.80 | $3,043.39 | $787,532.66 | $1,345,064.03 | $1,695,031.37 |
209 | $787,532.66 | $5,086.15 | $3,063.04 | $784,469.62 | $1,350,150.18 | $1,703,180.56 |
210 | $784,469.62 | $5,066.37 | $3,082.82 | $781,386.80 | $1,355,216.55 | $1,711,329.75 |
211 | $781,386.80 | $5,046.46 | $3,102.73 | $778,284.07 | $1,360,263.01 | $1,719,478.94 |
212 | $778,284.07 | $5,026.42 | $3,122.77 | $775,161.29 | $1,365,289.42 | $1,727,628.13 |
213 | $775,161.29 | $5,006.25 | $3,142.94 | $772,018.35 | $1,370,295.67 | $1,735,777.32 |
214 | $772,018.35 | $4,985.95 | $3,163.24 | $768,855.12 | $1,375,281.63 | $1,743,926.51 |
215 | $768,855.12 | $4,965.52 | $3,183.67 | $765,671.45 | $1,380,247.15 | $1,752,075.70 |
216 | $765,671.45 | $4,944.96 | $3,204.23 | $762,467.22 | $1,385,192.11 | $1,760,224.89 |
217 | $762,467.22 | $4,924.27 | $3,224.92 | $759,242.30 | $1,390,116.38 | $1,768,374.08 |
218 | $759,242.30 | $4,903.44 | $3,245.75 | $755,996.55 | $1,395,019.82 | $1,776,523.27 |
219 | $755,996.55 | $4,882.48 | $3,266.71 | $752,729.84 | $1,399,902.29 | $1,784,672.46 |
220 | $752,729.84 | $4,861.38 | $3,287.81 | $749,442.03 | $1,404,763.68 | $1,792,821.64 |
221 | $749,442.03 | $4,840.15 | $3,309.04 | $746,132.99 | $1,409,603.82 | $1,800,970.83 |
222 | $746,132.99 | $4,818.78 | $3,330.41 | $742,802.57 | $1,414,422.60 | $1,809,120.02 |
223 | $742,802.57 | $4,797.27 | $3,351.92 | $739,450.65 | $1,419,219.86 | $1,817,269.21 |
224 | $739,450.65 | $4,775.62 | $3,373.57 | $736,077.08 | $1,423,995.48 | $1,825,418.40 |
225 | $736,077.08 | $4,753.83 | $3,395.36 | $732,681.72 | $1,428,749.31 | $1,833,567.59 |
226 | $732,681.72 | $4,731.90 | $3,417.29 | $729,264.44 | $1,433,481.22 | $1,841,716.78 |
227 | $729,264.44 | $4,709.83 | $3,439.36 | $725,825.08 | $1,438,191.05 | $1,849,865.97 |
228 | $725,825.08 | $4,687.62 | $3,461.57 | $722,363.51 | $1,442,878.67 | $1,858,015.16 |
229 | $722,363.51 | $4,665.26 | $3,483.92 | $718,879.59 | $1,447,543.93 | $1,866,164.35 |
230 | $718,879.59 | $4,642.76 | $3,506.43 | $715,373.16 | $1,452,186.70 | $1,874,313.54 |
231 | $715,373.16 | $4,620.12 | $3,529.07 | $711,844.09 | $1,456,806.82 | $1,882,462.73 |
232 | $711,844.09 | $4,597.33 | $3,551.86 | $708,292.23 | $1,461,404.14 | $1,890,611.92 |
233 | $708,292.23 | $4,574.39 | $3,574.80 | $704,717.42 | $1,465,978.53 | $1,898,761.11 |
234 | $704,717.42 | $4,551.30 | $3,597.89 | $701,119.54 | $1,470,529.83 | $1,906,910.29 |
235 | $701,119.54 | $4,528.06 | $3,621.13 | $697,498.41 | $1,475,057.89 | $1,915,059.48 |
236 | $697,498.41 | $4,504.68 | $3,644.51 | $693,853.90 | $1,479,562.57 | $1,923,208.67 |
237 | $693,853.90 | $4,481.14 | $3,668.05 | $690,185.85 | $1,484,043.71 | $1,931,357.86 |
238 | $690,185.85 | $4,457.45 | $3,691.74 | $686,494.11 | $1,488,501.16 | $1,939,507.05 |
239 | $686,494.11 | $4,433.61 | $3,715.58 | $682,778.53 | $1,492,934.77 | $1,947,656.24 |
240 | $682,778.53 | $4,409.61 | $3,739.58 | $679,038.95 | $1,497,344.38 | $1,955,805.43 |
241 | $679,038.95 | $4,385.46 | $3,763.73 | $675,275.22 | $1,501,729.84 | $1,963,954.62 |
242 | $675,275.22 | $4,361.15 | $3,788.04 | $671,487.18 | $1,506,090.99 | $1,972,103.81 |
243 | $671,487.18 | $4,336.69 | $3,812.50 | $667,674.68 | $1,510,427.68 | $1,980,253.00 |
244 | $667,674.68 | $4,312.07 | $3,837.12 | $663,837.56 | $1,514,739.75 | $1,988,402.19 |
245 | $663,837.56 | $4,287.28 | $3,861.91 | $659,975.65 | $1,519,027.03 | $1,996,551.38 |
246 | $659,975.65 | $4,262.34 | $3,886.85 | $656,088.81 | $1,523,289.37 | $2,004,700.57 |
247 | $656,088.81 | $4,237.24 | $3,911.95 | $652,176.86 | $1,527,526.61 | $2,012,849.76 |
248 | $652,176.86 | $4,211.98 | $3,937.21 | $648,239.64 | $1,531,738.59 | $2,020,998.94 |
249 | $648,239.64 | $4,186.55 | $3,962.64 | $644,277.00 | $1,535,925.14 | $2,029,148.13 |
250 | $644,277.00 | $4,160.96 | $3,988.23 | $640,288.77 | $1,540,086.09 | $2,037,297.32 |
251 | $640,288.77 | $4,135.20 | $4,013.99 | $636,274.78 | $1,544,221.29 | $2,045,446.51 |
252 | $636,274.78 | $4,109.27 | $4,039.91 | $632,234.86 | $1,548,330.57 | $2,053,595.70 |
253 | $632,234.86 | $4,083.18 | $4,066.01 | $628,168.86 | $1,552,413.75 | $2,061,744.89 |
254 | $628,168.86 | $4,056.92 | $4,092.27 | $624,076.59 | $1,556,470.67 | $2,069,894.08 |
255 | $624,076.59 | $4,030.49 | $4,118.69 | $619,957.90 | $1,560,501.17 | $2,078,043.27 |
256 | $619,957.90 | $4,003.89 | $4,145.29 | $615,812.60 | $1,564,505.06 | $2,086,192.46 |
257 | $615,812.60 | $3,977.12 | $4,172.07 | $611,640.54 | $1,568,482.19 | $2,094,341.65 |
258 | $611,640.54 | $3,950.18 | $4,199.01 | $607,441.53 | $1,572,432.36 | $2,102,490.84 |
259 | $607,441.53 | $3,923.06 | $4,226.13 | $603,215.40 | $1,576,355.42 | $2,110,640.03 |
260 | $603,215.40 | $3,895.77 | $4,253.42 | $598,961.97 | $1,580,251.19 | $2,118,789.22 |
261 | $598,961.97 | $3,868.30 | $4,280.89 | $594,681.08 | $1,584,119.49 | $2,126,938.41 |
262 | $594,681.08 | $3,840.65 | $4,308.54 | $590,372.54 | $1,587,960.13 | $2,135,087.59 |
263 | $590,372.54 | $3,812.82 | $4,336.37 | $586,036.17 | $1,591,772.96 | $2,143,236.78 |
264 | $586,036.17 | $3,784.82 | $4,364.37 | $581,671.80 | $1,595,557.77 | $2,151,385.97 |
265 | $581,671.80 | $3,756.63 | $4,392.56 | $577,279.24 | $1,599,314.40 | $2,159,535.16 |
266 | $577,279.24 | $3,728.26 | $4,420.93 | $572,858.31 | $1,603,042.67 | $2,167,684.35 |
267 | $572,858.31 | $3,699.71 | $4,449.48 | $568,408.83 | $1,606,742.38 | $2,175,833.54 |
268 | $568,408.83 | $3,670.97 | $4,478.22 | $563,930.62 | $1,610,413.35 | $2,183,982.73 |
269 | $563,930.62 | $3,642.05 | $4,507.14 | $559,423.48 | $1,614,055.40 | $2,192,131.92 |
270 | $559,423.48 | $3,612.94 | $4,536.25 | $554,887.24 | $1,617,668.34 | $2,200,281.11 |
271 | $554,887.24 | $3,583.65 | $4,565.54 | $550,321.69 | $1,621,251.99 | $2,208,430.30 |
272 | $550,321.69 | $3,554.16 | $4,595.03 | $545,726.66 | $1,624,806.15 | $2,216,579.49 |
273 | $545,726.66 | $3,524.48 | $4,624.70 | $541,101.96 | $1,628,330.64 | $2,224,728.68 |
274 | $541,101.96 | $3,494.62 | $4,654.57 | $536,447.39 | $1,631,825.25 | $2,232,877.87 |
275 | $536,447.39 | $3,464.56 | $4,684.63 | $531,762.75 | $1,635,289.81 | $2,241,027.06 |
276 | $531,762.75 | $3,434.30 | $4,714.89 | $527,047.87 | $1,638,724.11 | $2,249,176.24 |
277 | $527,047.87 | $3,403.85 | $4,745.34 | $522,302.53 | $1,642,127.96 | $2,257,325.43 |
278 | $522,302.53 | $3,373.20 | $4,775.99 | $517,526.54 | $1,645,501.17 | $2,265,474.62 |
279 | $517,526.54 | $3,342.36 | $4,806.83 | $512,719.71 | $1,648,843.52 | $2,273,623.81 |
280 | $512,719.71 | $3,311.31 | $4,837.87 | $507,881.84 | $1,652,154.84 | $2,281,773.00 |
281 | $507,881.84 | $3,280.07 | $4,869.12 | $503,012.72 | $1,655,434.91 | $2,289,922.19 |
282 | $503,012.72 | $3,248.62 | $4,900.57 | $498,112.15 | $1,658,683.53 | $2,298,071.38 |
283 | $498,112.15 | $3,216.97 | $4,932.21 | $493,179.94 | $1,661,900.51 | $2,306,220.57 |
284 | $493,179.94 | $3,185.12 | $4,964.07 | $488,215.87 | $1,665,085.63 | $2,314,369.76 |
285 | $488,215.87 | $3,153.06 | $4,996.13 | $483,219.74 | $1,668,238.69 | $2,322,518.95 |
286 | $483,219.74 | $3,120.79 | $5,028.40 | $478,191.35 | $1,671,359.48 | $2,330,668.14 |
287 | $478,191.35 | $3,088.32 | $5,060.87 | $473,130.48 | $1,674,447.80 | $2,338,817.33 |
288 | $473,130.48 | $3,055.63 | $5,093.55 | $468,036.92 | $1,677,503.44 | $2,346,966.52 |
289 | $468,036.92 | $3,022.74 | $5,126.45 | $462,910.47 | $1,680,526.18 | $2,355,115.71 |
290 | $462,910.47 | $2,989.63 | $5,159.56 | $457,750.91 | $1,683,515.81 | $2,363,264.90 |
291 | $457,750.91 | $2,956.31 | $5,192.88 | $452,558.03 | $1,686,472.11 | $2,371,414.08 |
292 | $452,558.03 | $2,922.77 | $5,226.42 | $447,331.61 | $1,689,394.88 | $2,379,563.27 |
293 | $447,331.61 | $2,889.02 | $5,260.17 | $442,071.44 | $1,692,283.90 | $2,387,712.46 |
294 | $442,071.44 | $2,855.04 | $5,294.14 | $436,777.29 | $1,695,138.95 | $2,395,861.65 |
295 | $436,777.29 | $2,820.85 | $5,328.34 | $431,448.96 | $1,697,959.80 | $2,404,010.84 |
296 | $431,448.96 | $2,786.44 | $5,362.75 | $426,086.21 | $1,700,746.24 | $2,412,160.03 |
297 | $426,086.21 | $2,751.81 | $5,397.38 | $420,688.83 | $1,703,498.05 | $2,420,309.22 |
298 | $420,688.83 | $2,716.95 | $5,432.24 | $415,256.59 | $1,706,215.00 | $2,428,458.41 |
299 | $415,256.59 | $2,681.87 | $5,467.32 | $409,789.26 | $1,708,896.86 | $2,436,607.60 |
300 | $409,789.26 | $2,646.56 | $5,502.63 | $404,286.63 | $1,711,543.42 | $2,444,756.79 |
301 | $404,286.63 | $2,611.02 | $5,538.17 | $398,748.46 | $1,714,154.43 | $2,452,905.98 |
302 | $398,748.46 | $2,575.25 | $5,573.94 | $393,174.52 | $1,716,729.68 | $2,461,055.17 |
303 | $393,174.52 | $2,539.25 | $5,609.94 | $387,564.58 | $1,719,268.94 | $2,469,204.36 |
304 | $387,564.58 | $2,503.02 | $5,646.17 | $381,918.41 | $1,721,771.96 | $2,477,353.55 |
305 | $381,918.41 | $2,466.56 | $5,682.63 | $376,235.78 | $1,724,238.51 | $2,485,502.73 |
306 | $376,235.78 | $2,429.86 | $5,719.33 | $370,516.45 | $1,726,668.37 | $2,493,651.92 |
307 | $370,516.45 | $2,392.92 | $5,756.27 | $364,760.18 | $1,729,061.29 | $2,501,801.11 |
308 | $364,760.18 | $2,355.74 | $5,793.45 | $358,966.73 | $1,731,417.03 | $2,509,950.30 |
309 | $358,966.73 | $2,318.33 | $5,830.86 | $353,135.87 | $1,733,735.36 | $2,518,099.49 |
310 | $353,135.87 | $2,280.67 | $5,868.52 | $347,267.35 | $1,736,016.03 | $2,526,248.68 |
311 | $347,267.35 | $2,242.77 | $5,906.42 | $341,360.93 | $1,738,258.80 | $2,534,397.87 |
312 | $341,360.93 | $2,204.62 | $5,944.57 | $335,416.36 | $1,740,463.42 | $2,542,547.06 |
313 | $335,416.36 | $2,166.23 | $5,982.96 | $329,433.40 | $1,742,629.65 | $2,550,696.25 |
314 | $329,433.40 | $2,127.59 | $6,021.60 | $323,411.80 | $1,744,757.24 | $2,558,845.44 |
315 | $323,411.80 | $2,088.70 | $6,060.49 | $317,351.31 | $1,746,845.94 | $2,566,994.63 |
316 | $317,351.31 | $2,049.56 | $6,099.63 | $311,251.69 | $1,748,895.50 | $2,575,143.82 |
317 | $311,251.69 | $2,010.17 | $6,139.02 | $305,112.66 | $1,750,905.67 | $2,583,293.01 |
318 | $305,112.66 | $1,970.52 | $6,178.67 | $298,933.99 | $1,752,876.19 | $2,591,442.20 |
319 | $298,933.99 | $1,930.62 | $6,218.57 | $292,715.42 | $1,754,806.80 | $2,599,591.38 |
320 | $292,715.42 | $1,890.45 | $6,258.74 | $286,456.68 | $1,756,697.26 | $2,607,740.57 |
321 | $286,456.68 | $1,850.03 | $6,299.16 | $280,157.53 | $1,758,547.29 | $2,615,889.76 |
322 | $280,157.53 | $1,809.35 | $6,339.84 | $273,817.69 | $1,760,356.64 | $2,624,038.95 |
323 | $273,817.69 | $1,768.41 | $6,380.78 | $267,436.91 | $1,762,125.05 | $2,632,188.14 |
324 | $267,436.91 | $1,727.20 | $6,421.99 | $261,014.91 | $1,763,852.24 | $2,640,337.33 |
325 | $261,014.91 | $1,685.72 | $6,463.47 | $254,551.44 | $1,765,537.96 | $2,648,486.52 |
326 | $254,551.44 | $1,643.98 | $6,505.21 | $248,046.23 | $1,767,181.94 | $2,656,635.71 |
327 | $248,046.23 | $1,601.97 | $6,547.22 | $241,499.01 | $1,768,783.91 | $2,664,784.90 |
328 | $241,499.01 | $1,559.68 | $6,589.51 | $234,909.50 | $1,770,343.59 | $2,672,934.09 |
329 | $234,909.50 | $1,517.12 | $6,632.07 | $228,277.44 | $1,771,860.71 | $2,681,083.28 |
330 | $228,277.44 | $1,474.29 | $6,674.90 | $221,602.54 | $1,773,335.00 | $2,689,232.47 |
331 | $221,602.54 | $1,431.18 | $6,718.01 | $214,884.53 | $1,774,766.19 | $2,697,381.66 |
332 | $214,884.53 | $1,387.80 | $6,761.39 | $208,123.14 | $1,776,153.98 | $2,705,530.85 |
333 | $208,123.14 | $1,344.13 | $6,805.06 | $201,318.08 | $1,777,498.11 | $2,713,680.03 |
334 | $201,318.08 | $1,300.18 | $6,849.01 | $194,469.07 | $1,778,798.29 | $2,721,829.22 |
335 | $194,469.07 | $1,255.95 | $6,893.24 | $187,575.82 | $1,780,054.24 | $2,729,978.41 |
336 | $187,575.82 | $1,211.43 | $6,937.76 | $180,638.06 | $1,781,265.66 | $2,738,127.60 |
337 | $180,638.06 | $1,166.62 | $6,982.57 | $173,655.49 | $1,782,432.29 | $2,746,276.79 |
338 | $173,655.49 | $1,121.53 | $7,027.66 | $166,627.83 | $1,783,553.81 | $2,754,425.98 |
339 | $166,627.83 | $1,076.14 | $7,073.05 | $159,554.78 | $1,784,629.95 | $2,762,575.17 |
340 | $159,554.78 | $1,030.46 | $7,118.73 | $152,436.05 | $1,785,660.41 | $2,770,724.36 |
341 | $152,436.05 | $984.48 | $7,164.71 | $145,271.34 | $1,786,644.89 | $2,778,873.55 |
342 | $145,271.34 | $938.21 | $7,210.98 | $138,060.36 | $1,787,583.10 | $2,787,022.74 |
343 | $138,060.36 | $891.64 | $7,257.55 | $130,802.81 | $1,788,474.74 | $2,795,171.93 |
344 | $130,802.81 | $844.77 | $7,304.42 | $123,498.39 | $1,789,319.51 | $2,803,321.12 |
345 | $123,498.39 | $797.59 | $7,351.60 | $116,146.80 | $1,790,117.10 | $2,811,470.31 |
346 | $116,146.80 | $750.11 | $7,399.07 | $108,747.72 | $1,790,867.22 | $2,819,619.50 |
347 | $108,747.72 | $702.33 | $7,446.86 | $101,300.86 | $1,791,569.55 | $2,827,768.68 |
348 | $101,300.86 | $654.23 | $7,494.95 | $93,805.91 | $1,792,223.78 | $2,835,917.87 |
349 | $93,805.91 | $605.83 | $7,543.36 | $86,262.55 | $1,792,829.61 | $2,844,067.06 |
350 | $86,262.55 | $557.11 | $7,592.08 | $78,670.47 | $1,793,386.72 | $2,852,216.25 |
351 | $78,670.47 | $508.08 | $7,641.11 | $71,029.36 | $1,793,894.80 | $2,860,365.44 |
352 | $71,029.36 | $458.73 | $7,690.46 | $63,338.90 | $1,794,353.53 | $2,868,514.63 |
353 | $63,338.90 | $409.06 | $7,740.13 | $55,598.78 | $1,794,762.60 | $2,876,663.82 |
354 | $55,598.78 | $359.08 | $7,790.11 | $47,808.66 | $1,795,121.67 | $2,884,813.01 |
355 | $47,808.66 | $308.76 | $7,840.43 | $39,968.24 | $1,795,430.44 | $2,892,962.20 |
356 | $39,968.24 | $258.13 | $7,891.06 | $32,077.18 | $1,795,688.57 | $2,901,111.39 |
357 | $32,077.18 | $207.17 | $7,942.02 | $24,135.15 | $1,795,895.73 | $2,909,260.58 |
358 | $24,135.15 | $155.87 | $7,993.32 | $16,141.84 | $1,796,051.60 | $2,917,409.77 |
359 | $16,141.84 | $104.25 | $8,044.94 | $8,096.90 | $1,796,155.85 | $2,925,558.96 |
360 | $8,096.90 | $52.29 | $8,096.90 | $-0.00 | $1,796,208.15 | $2,933,708.15 |