|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $921,500.00 | $6,527.29 | $558.25 | $920,941.75 | $6,527.29 | $7,085.54 |
| 2 | $920,941.75 | $6,523.34 | $562.20 | $920,379.55 | $13,050.63 | $14,171.08 |
| 3 | $920,379.55 | $6,519.36 | $566.18 | $919,813.37 | $19,569.98 | $21,256.61 |
| 4 | $919,813.37 | $6,515.34 | $570.19 | $919,243.18 | $26,085.33 | $28,342.15 |
| 5 | $919,243.18 | $6,511.31 | $574.23 | $918,668.95 | $32,596.63 | $35,427.69 |
| 6 | $918,668.95 | $6,507.24 | $578.30 | $918,090.65 | $39,103.87 | $42,513.23 |
| 7 | $918,090.65 | $6,503.14 | $582.40 | $917,508.25 | $45,607.02 | $49,598.76 |
| 8 | $917,508.25 | $6,499.02 | $586.52 | $916,921.73 | $52,106.03 | $56,684.30 |
| 9 | $916,921.73 | $6,494.86 | $590.68 | $916,331.05 | $58,600.89 | $63,769.84 |
| 10 | $916,331.05 | $6,490.68 | $594.86 | $915,736.20 | $65,091.57 | $70,855.38 |
| 11 | $915,736.20 | $6,486.46 | $599.07 | $915,137.12 | $71,578.04 | $77,940.92 |
| 12 | $915,137.12 | $6,482.22 | $603.32 | $914,533.81 | $78,060.26 | $85,026.45 |
| 13 | $914,533.81 | $6,477.95 | $607.59 | $913,926.22 | $84,538.21 | $92,111.99 |
| 14 | $913,926.22 | $6,473.64 | $611.89 | $913,314.32 | $91,011.85 | $99,197.53 |
| 15 | $913,314.32 | $6,469.31 | $616.23 | $912,698.09 | $97,481.16 | $106,283.07 |
| 16 | $912,698.09 | $6,464.94 | $620.59 | $912,077.50 | $103,946.11 | $113,368.60 |
| 17 | $912,077.50 | $6,460.55 | $624.99 | $911,452.51 | $110,406.65 | $120,454.14 |
| 18 | $911,452.51 | $6,456.12 | $629.42 | $910,823.10 | $116,862.78 | $127,539.68 |
| 19 | $910,823.10 | $6,451.66 | $633.87 | $910,189.22 | $123,314.44 | $134,625.22 |
| 20 | $910,189.22 | $6,447.17 | $638.36 | $909,550.86 | $129,761.61 | $141,710.76 |
| 21 | $909,550.86 | $6,442.65 | $642.89 | $908,907.97 | $136,204.27 | $148,796.29 |
| 22 | $908,907.97 | $6,438.10 | $647.44 | $908,260.53 | $142,642.36 | $155,881.83 |
| 23 | $908,260.53 | $6,433.51 | $652.03 | $907,608.51 | $149,075.88 | $162,967.37 |
| 24 | $907,608.51 | $6,428.89 | $656.64 | $906,951.86 | $155,504.77 | $170,052.91 |
| 25 | $906,951.86 | $6,424.24 | $661.30 | $906,290.57 | $161,929.01 | $177,138.44 |
| 26 | $906,290.57 | $6,419.56 | $665.98 | $905,624.59 | $168,348.57 | $184,223.98 |
| 27 | $905,624.59 | $6,414.84 | $670.70 | $904,953.89 | $174,763.41 | $191,309.52 |
| 28 | $904,953.89 | $6,410.09 | $675.45 | $904,278.44 | $181,173.50 | $198,395.06 |
| 29 | $904,278.44 | $6,405.31 | $680.23 | $903,598.21 | $187,578.81 | $205,480.59 |
| 30 | $903,598.21 | $6,400.49 | $685.05 | $902,913.16 | $193,979.29 | $212,566.13 |
| 31 | $902,913.16 | $6,395.63 | $689.90 | $902,223.26 | $200,374.93 | $219,651.67 |
| 32 | $902,223.26 | $6,390.75 | $694.79 | $901,528.47 | $206,765.68 | $226,737.21 |
| 33 | $901,528.47 | $6,385.83 | $699.71 | $900,828.76 | $213,151.50 | $233,822.75 |
| 34 | $900,828.76 | $6,380.87 | $704.67 | $900,124.09 | $219,532.37 | $240,908.28 |
| 35 | $900,124.09 | $6,375.88 | $709.66 | $899,414.43 | $225,908.25 | $247,993.82 |
| 36 | $899,414.43 | $6,370.85 | $714.69 | $898,699.75 | $232,279.10 | $255,079.36 |
| 37 | $898,699.75 | $6,365.79 | $719.75 | $897,980.00 | $238,644.89 | $262,164.90 |
| 38 | $897,980.00 | $6,360.69 | $724.85 | $897,255.15 | $245,005.59 | $269,250.43 |
| 39 | $897,255.15 | $6,355.56 | $729.98 | $896,525.17 | $251,361.14 | $276,335.97 |
| 40 | $896,525.17 | $6,350.39 | $735.15 | $895,790.02 | $257,711.53 | $283,421.51 |
| 41 | $895,790.02 | $6,345.18 | $740.36 | $895,049.66 | $264,056.71 | $290,507.05 |
| 42 | $895,049.66 | $6,339.94 | $745.60 | $894,304.06 | $270,396.64 | $297,592.59 |
| 43 | $894,304.06 | $6,334.65 | $750.88 | $893,553.17 | $276,731.30 | $304,678.12 |
| 44 | $893,553.17 | $6,329.33 | $756.20 | $892,796.97 | $283,060.63 | $311,763.66 |
| 45 | $892,796.97 | $6,323.98 | $761.56 | $892,035.41 | $289,384.61 | $318,849.20 |
| 46 | $892,035.41 | $6,318.58 | $766.95 | $891,268.46 | $295,703.20 | $325,934.74 |
| 47 | $891,268.46 | $6,313.15 | $772.39 | $890,496.07 | $302,016.35 | $333,020.27 |
| 48 | $890,496.07 | $6,307.68 | $777.86 | $889,718.22 | $308,324.03 | $340,105.81 |
| 49 | $889,718.22 | $6,302.17 | $783.37 | $888,934.85 | $314,626.20 | $347,191.35 |
| 50 | $888,934.85 | $6,296.62 | $788.92 | $888,145.93 | $320,922.82 | $354,276.89 |
| 51 | $888,145.93 | $6,291.03 | $794.50 | $887,351.43 | $327,213.85 | $361,362.43 |
| 52 | $887,351.43 | $6,285.41 | $800.13 | $886,551.30 | $333,499.26 | $368,447.96 |
| 53 | $886,551.30 | $6,279.74 | $805.80 | $885,745.50 | $339,779.00 | $375,533.50 |
| 54 | $885,745.50 | $6,274.03 | $811.51 | $884,933.99 | $346,053.03 | $382,619.04 |
| 55 | $884,933.99 | $6,268.28 | $817.26 | $884,116.74 | $352,321.31 | $389,704.58 |
| 56 | $884,116.74 | $6,262.49 | $823.04 | $883,293.69 | $358,583.81 | $396,790.11 |
| 57 | $883,293.69 | $6,256.66 | $828.87 | $882,464.82 | $364,840.47 | $403,875.65 |
| 58 | $882,464.82 | $6,250.79 | $834.75 | $881,630.07 | $371,091.26 | $410,961.19 |
| 59 | $881,630.07 | $6,244.88 | $840.66 | $880,789.41 | $377,336.14 | $418,046.73 |
| 60 | $880,789.41 | $6,238.93 | $846.61 | $879,942.80 | $383,575.07 | $425,132.27 |
| 61 | $879,942.80 | $6,232.93 | $852.61 | $879,090.19 | $389,807.99 | $432,217.80 |
| 62 | $879,090.19 | $6,226.89 | $858.65 | $878,231.54 | $396,034.88 | $439,303.34 |
| 63 | $878,231.54 | $6,220.81 | $864.73 | $877,366.81 | $402,255.69 | $446,388.88 |
| 64 | $877,366.81 | $6,214.68 | $870.86 | $876,495.96 | $408,470.37 | $453,474.42 |
| 65 | $876,495.96 | $6,208.51 | $877.02 | $875,618.93 | $414,678.88 | $460,559.95 |
| 66 | $875,618.93 | $6,202.30 | $883.24 | $874,735.69 | $420,881.19 | $467,645.49 |
| 67 | $874,735.69 | $6,196.04 | $889.49 | $873,846.20 | $427,077.23 | $474,731.03 |
| 68 | $873,846.20 | $6,189.74 | $895.79 | $872,950.41 | $433,266.97 | $481,816.57 |
| 69 | $872,950.41 | $6,183.40 | $902.14 | $872,048.27 | $439,450.37 | $488,902.10 |
| 70 | $872,048.27 | $6,177.01 | $908.53 | $871,139.74 | $445,627.38 | $495,987.64 |
| 71 | $871,139.74 | $6,170.57 | $914.96 | $870,224.77 | $451,797.95 | $503,073.18 |
| 72 | $870,224.77 | $6,164.09 | $921.45 | $869,303.33 | $457,962.05 | $510,158.72 |
| 73 | $869,303.33 | $6,157.57 | $927.97 | $868,375.36 | $464,119.61 | $517,244.26 |
| 74 | $868,375.36 | $6,150.99 | $934.55 | $867,440.81 | $470,270.60 | $524,329.79 |
| 75 | $867,440.81 | $6,144.37 | $941.17 | $866,499.64 | $476,414.98 | $531,415.33 |
| 76 | $866,499.64 | $6,137.71 | $947.83 | $865,551.81 | $482,552.68 | $538,500.87 |
| 77 | $865,551.81 | $6,130.99 | $954.55 | $864,597.27 | $488,683.67 | $545,586.41 |
| 78 | $864,597.27 | $6,124.23 | $961.31 | $863,635.96 | $494,807.90 | $552,671.94 |
| 79 | $863,635.96 | $6,117.42 | $968.12 | $862,667.84 | $500,925.33 | $559,757.48 |
| 80 | $862,667.84 | $6,110.56 | $974.97 | $861,692.87 | $507,035.89 | $566,843.02 |
| 81 | $861,692.87 | $6,103.66 | $981.88 | $860,710.99 | $513,139.55 | $573,928.56 |
| 82 | $860,710.99 | $6,096.70 | $988.83 | $859,722.15 | $519,236.25 | $581,014.10 |
| 83 | $859,722.15 | $6,089.70 | $995.84 | $858,726.32 | $525,325.95 | $588,099.63 |
| 84 | $858,726.32 | $6,082.64 | $1,002.89 | $857,723.42 | $531,408.59 | $595,185.17 |
| 85 | $857,723.42 | $6,075.54 | $1,010.00 | $856,713.43 | $537,484.13 | $602,270.71 |
| 86 | $856,713.43 | $6,068.39 | $1,017.15 | $855,696.27 | $543,552.52 | $609,356.25 |
| 87 | $855,696.27 | $6,061.18 | $1,024.36 | $854,671.92 | $549,613.70 | $616,441.78 |
| 88 | $854,671.92 | $6,053.93 | $1,031.61 | $853,640.31 | $555,667.63 | $623,527.32 |
| 89 | $853,640.31 | $6,046.62 | $1,038.92 | $852,601.39 | $561,714.25 | $630,612.86 |
| 90 | $852,601.39 | $6,039.26 | $1,046.28 | $851,555.11 | $567,753.51 | $637,698.40 |
| 91 | $851,555.11 | $6,031.85 | $1,053.69 | $850,501.42 | $573,785.36 | $644,783.94 |
| 92 | $850,501.42 | $6,024.39 | $1,061.15 | $849,440.27 | $579,809.74 | $651,869.47 |
| 93 | $849,440.27 | $6,016.87 | $1,068.67 | $848,371.60 | $585,826.61 | $658,955.01 |
| 94 | $848,371.60 | $6,009.30 | $1,076.24 | $847,295.36 | $591,835.91 | $666,040.55 |
| 95 | $847,295.36 | $6,001.68 | $1,083.86 | $846,211.50 | $597,837.58 | $673,126.09 |
| 96 | $846,211.50 | $5,994.00 | $1,091.54 | $845,119.96 | $603,831.58 | $680,211.62 |
| 97 | $845,119.96 | $5,986.27 | $1,099.27 | $844,020.69 | $609,817.85 | $687,297.16 |
| 98 | $844,020.69 | $5,978.48 | $1,107.06 | $842,913.63 | $615,796.33 | $694,382.70 |
| 99 | $842,913.63 | $5,970.64 | $1,114.90 | $841,798.73 | $621,766.97 | $701,468.24 |
| 100 | $841,798.73 | $5,962.74 | $1,122.80 | $840,675.93 | $627,729.71 | $708,553.78 |
| 101 | $840,675.93 | $5,954.79 | $1,130.75 | $839,545.18 | $633,684.50 | $715,639.31 |
| 102 | $839,545.18 | $5,946.78 | $1,138.76 | $838,406.42 | $639,631.27 | $722,724.85 |
| 103 | $838,406.42 | $5,938.71 | $1,146.83 | $837,259.60 | $645,569.99 | $729,810.39 |
| 104 | $837,259.60 | $5,930.59 | $1,154.95 | $836,104.65 | $651,500.58 | $736,895.93 |
| 105 | $836,104.65 | $5,922.41 | $1,163.13 | $834,941.52 | $657,422.98 | $743,981.46 |
| 106 | $834,941.52 | $5,914.17 | $1,171.37 | $833,770.15 | $663,337.15 | $751,067.00 |
| 107 | $833,770.15 | $5,905.87 | $1,179.67 | $832,590.48 | $669,243.02 | $758,152.54 |
| 108 | $832,590.48 | $5,897.52 | $1,188.02 | $831,402.46 | $675,140.54 | $765,238.08 |
| 109 | $831,402.46 | $5,889.10 | $1,196.44 | $830,206.03 | $681,029.64 | $772,323.61 |
| 110 | $830,206.03 | $5,880.63 | $1,204.91 | $829,001.11 | $686,910.27 | $779,409.15 |
| 111 | $829,001.11 | $5,872.09 | $1,213.45 | $827,787.67 | $692,782.36 | $786,494.69 |
| 112 | $827,787.67 | $5,863.50 | $1,222.04 | $826,565.63 | $698,645.85 | $793,580.23 |
| 113 | $826,565.63 | $5,854.84 | $1,230.70 | $825,334.93 | $704,500.69 | $800,665.77 |
| 114 | $825,334.93 | $5,846.12 | $1,239.42 | $824,095.51 | $710,346.82 | $807,751.30 |
| 115 | $824,095.51 | $5,837.34 | $1,248.19 | $822,847.32 | $716,184.16 | $814,836.84 |
| 116 | $822,847.32 | $5,828.50 | $1,257.04 | $821,590.28 | $722,012.66 | $821,922.38 |
| 117 | $821,590.28 | $5,819.60 | $1,265.94 | $820,324.34 | $727,832.26 | $829,007.92 |
| 118 | $820,324.34 | $5,810.63 | $1,274.91 | $819,049.44 | $733,642.89 | $836,093.45 |
| 119 | $819,049.44 | $5,801.60 | $1,283.94 | $817,765.50 | $739,444.49 | $843,178.99 |
| 120 | $817,765.50 | $5,792.51 | $1,293.03 | $816,472.47 | $745,237.00 | $850,264.53 |
| 121 | $816,472.47 | $5,783.35 | $1,302.19 | $815,170.27 | $751,020.34 | $857,350.07 |
| 122 | $815,170.27 | $5,774.12 | $1,311.41 | $813,858.86 | $756,794.47 | $864,435.61 |
| 123 | $813,858.86 | $5,764.83 | $1,320.70 | $812,538.16 | $762,559.30 | $871,521.14 |
| 124 | $812,538.16 | $5,755.48 | $1,330.06 | $811,208.10 | $768,314.78 | $878,606.68 |
| 125 | $811,208.10 | $5,746.06 | $1,339.48 | $809,868.62 | $774,060.83 | $885,692.22 |
| 126 | $809,868.62 | $5,736.57 | $1,348.97 | $808,519.65 | $779,797.40 | $892,777.76 |
| 127 | $808,519.65 | $5,727.01 | $1,358.52 | $807,161.12 | $785,524.42 | $899,863.29 |
| 128 | $807,161.12 | $5,717.39 | $1,368.15 | $805,792.98 | $791,241.81 | $906,948.83 |
| 129 | $805,792.98 | $5,707.70 | $1,377.84 | $804,415.14 | $796,949.51 | $914,034.37 |
| 130 | $804,415.14 | $5,697.94 | $1,387.60 | $803,027.54 | $802,647.45 | $921,119.91 |
| 131 | $803,027.54 | $5,688.11 | $1,397.43 | $801,630.12 | $808,335.56 | $928,205.45 |
| 132 | $801,630.12 | $5,678.21 | $1,407.32 | $800,222.79 | $814,013.78 | $935,290.98 |
| 133 | $800,222.79 | $5,668.24 | $1,417.29 | $798,805.50 | $819,682.02 | $942,376.52 |
| 134 | $798,805.50 | $5,658.21 | $1,427.33 | $797,378.17 | $825,340.23 | $949,462.06 |
| 135 | $797,378.17 | $5,648.10 | $1,437.44 | $795,940.72 | $830,988.32 | $956,547.60 |
| 136 | $795,940.72 | $5,637.91 | $1,447.62 | $794,493.10 | $836,626.23 | $963,633.13 |
| 137 | $794,493.10 | $5,627.66 | $1,457.88 | $793,035.22 | $842,253.89 | $970,718.67 |
| 138 | $793,035.22 | $5,617.33 | $1,468.20 | $791,567.02 | $847,871.23 | $977,804.21 |
| 139 | $791,567.02 | $5,606.93 | $1,478.60 | $790,088.41 | $853,478.16 | $984,889.75 |
| 140 | $790,088.41 | $5,596.46 | $1,489.08 | $788,599.33 | $859,074.62 | $991,975.29 |
| 141 | $788,599.33 | $5,585.91 | $1,499.63 | $787,099.71 | $864,660.53 | $999,060.82 |
| 142 | $787,099.71 | $5,575.29 | $1,510.25 | $785,589.46 | $870,235.82 | $1,006,146.36 |
| 143 | $785,589.46 | $5,564.59 | $1,520.95 | $784,068.51 | $875,800.41 | $1,013,231.90 |
| 144 | $784,068.51 | $5,553.82 | $1,531.72 | $782,536.80 | $881,354.23 | $1,020,317.44 |
| 145 | $782,536.80 | $5,542.97 | $1,542.57 | $780,994.23 | $886,897.20 | $1,027,402.97 |
| 146 | $780,994.23 | $5,532.04 | $1,553.50 | $779,440.73 | $892,429.24 | $1,034,488.51 |
| 147 | $779,440.73 | $5,521.04 | $1,564.50 | $777,876.23 | $897,950.28 | $1,041,574.05 |
| 148 | $777,876.23 | $5,509.96 | $1,575.58 | $776,300.65 | $903,460.24 | $1,048,659.59 |
| 149 | $776,300.65 | $5,498.80 | $1,586.74 | $774,713.91 | $908,959.03 | $1,055,745.12 |
| 150 | $774,713.91 | $5,487.56 | $1,597.98 | $773,115.93 | $914,446.59 | $1,062,830.66 |
| 151 | $773,115.93 | $5,476.24 | $1,609.30 | $771,506.63 | $919,922.83 | $1,069,916.20 |
| 152 | $771,506.63 | $5,464.84 | $1,620.70 | $769,885.93 | $925,387.67 | $1,077,001.74 |
| 153 | $769,885.93 | $5,453.36 | $1,632.18 | $768,253.75 | $930,841.03 | $1,084,087.28 |
| 154 | $768,253.75 | $5,441.80 | $1,643.74 | $766,610.01 | $936,282.82 | $1,091,172.81 |
| 155 | $766,610.01 | $5,430.15 | $1,655.38 | $764,954.63 | $941,712.98 | $1,098,258.35 |
| 156 | $764,954.63 | $5,418.43 | $1,667.11 | $763,287.52 | $947,131.41 | $1,105,343.89 |
| 157 | $763,287.52 | $5,406.62 | $1,678.92 | $761,608.60 | $952,538.03 | $1,112,429.43 |
| 158 | $761,608.60 | $5,394.73 | $1,690.81 | $759,917.79 | $957,932.75 | $1,119,514.96 |
| 159 | $759,917.79 | $5,382.75 | $1,702.79 | $758,215.00 | $963,315.51 | $1,126,600.50 |
| 160 | $758,215.00 | $5,370.69 | $1,714.85 | $756,500.15 | $968,686.20 | $1,133,686.04 |
| 161 | $756,500.15 | $5,358.54 | $1,726.99 | $754,773.16 | $974,044.74 | $1,140,771.58 |
| 162 | $754,773.16 | $5,346.31 | $1,739.23 | $753,033.93 | $979,391.05 | $1,147,857.12 |
| 163 | $753,033.93 | $5,333.99 | $1,751.55 | $751,282.38 | $984,725.04 | $1,154,942.65 |
| 164 | $751,282.38 | $5,321.58 | $1,763.95 | $749,518.43 | $990,046.62 | $1,162,028.19 |
| 165 | $749,518.43 | $5,309.09 | $1,776.45 | $747,741.98 | $995,355.71 | $1,169,113.73 |
| 166 | $747,741.98 | $5,296.51 | $1,789.03 | $745,952.95 | $1,000,652.22 | $1,176,199.27 |
| 167 | $745,952.95 | $5,283.83 | $1,801.70 | $744,151.25 | $1,005,936.05 | $1,183,284.80 |
| 168 | $744,151.25 | $5,271.07 | $1,814.47 | $742,336.78 | $1,011,207.12 | $1,190,370.34 |
| 169 | $742,336.78 | $5,258.22 | $1,827.32 | $740,509.46 | $1,016,465.34 | $1,197,455.88 |
| 170 | $740,509.46 | $5,245.28 | $1,840.26 | $738,669.20 | $1,021,710.62 | $1,204,541.42 |
| 171 | $738,669.20 | $5,232.24 | $1,853.30 | $736,815.90 | $1,026,942.86 | $1,211,626.96 |
| 172 | $736,815.90 | $5,219.11 | $1,866.43 | $734,949.47 | $1,032,161.97 | $1,218,712.49 |
| 173 | $734,949.47 | $5,205.89 | $1,879.65 | $733,069.83 | $1,037,367.86 | $1,225,798.03 |
| 174 | $733,069.83 | $5,192.58 | $1,892.96 | $731,176.87 | $1,042,560.44 | $1,232,883.57 |
| 175 | $731,176.87 | $5,179.17 | $1,906.37 | $729,270.50 | $1,047,739.61 | $1,239,969.11 |
| 176 | $729,270.50 | $5,165.67 | $1,919.87 | $727,350.63 | $1,052,905.27 | $1,247,054.64 |
| 177 | $727,350.63 | $5,152.07 | $1,933.47 | $725,417.16 | $1,058,057.34 | $1,254,140.18 |
| 178 | $725,417.16 | $5,138.37 | $1,947.17 | $723,469.99 | $1,063,195.71 | $1,261,225.72 |
| 179 | $723,469.99 | $5,124.58 | $1,960.96 | $721,509.03 | $1,068,320.29 | $1,268,311.26 |
| 180 | $721,509.03 | $5,110.69 | $1,974.85 | $719,534.18 | $1,073,430.98 | $1,275,396.80 |
| 181 | $719,534.18 | $5,096.70 | $1,988.84 | $717,545.35 | $1,078,527.68 | $1,282,482.33 |
| 182 | $717,545.35 | $5,082.61 | $2,002.92 | $715,542.42 | $1,083,610.29 | $1,289,567.87 |
| 183 | $715,542.42 | $5,068.43 | $2,017.11 | $713,525.31 | $1,088,678.72 | $1,296,653.41 |
| 184 | $713,525.31 | $5,054.14 | $2,031.40 | $711,493.91 | $1,093,732.86 | $1,303,738.95 |
| 185 | $711,493.91 | $5,039.75 | $2,045.79 | $709,448.12 | $1,098,772.61 | $1,310,824.48 |
| 186 | $709,448.12 | $5,025.26 | $2,060.28 | $707,387.84 | $1,103,797.86 | $1,317,910.02 |
| 187 | $707,387.84 | $5,010.66 | $2,074.87 | $705,312.97 | $1,108,808.53 | $1,324,995.56 |
| 188 | $705,312.97 | $4,995.97 | $2,089.57 | $703,223.40 | $1,113,804.49 | $1,332,081.10 |
| 189 | $703,223.40 | $4,981.17 | $2,104.37 | $701,119.02 | $1,118,785.66 | $1,339,166.63 |
| 190 | $701,119.02 | $4,966.26 | $2,119.28 | $698,999.75 | $1,123,751.92 | $1,346,252.17 |
| 191 | $698,999.75 | $4,951.25 | $2,134.29 | $696,865.46 | $1,128,703.17 | $1,353,337.71 |
| 192 | $696,865.46 | $4,936.13 | $2,149.41 | $694,716.05 | $1,133,639.30 | $1,360,423.25 |
| 193 | $694,716.05 | $4,920.91 | $2,164.63 | $692,551.42 | $1,138,560.20 | $1,367,508.79 |
| 194 | $692,551.42 | $4,905.57 | $2,179.97 | $690,371.45 | $1,143,465.78 | $1,374,594.32 |
| 195 | $690,371.45 | $4,890.13 | $2,195.41 | $688,176.04 | $1,148,355.91 | $1,381,679.86 |
| 196 | $688,176.04 | $4,874.58 | $2,210.96 | $685,965.09 | $1,153,230.49 | $1,388,765.40 |
| 197 | $685,965.09 | $4,858.92 | $2,226.62 | $683,738.47 | $1,158,089.41 | $1,395,850.94 |
| 198 | $683,738.47 | $4,843.15 | $2,242.39 | $681,496.08 | $1,162,932.55 | $1,402,936.47 |
| 199 | $681,496.08 | $4,827.26 | $2,258.27 | $679,237.80 | $1,167,759.82 | $1,410,022.01 |
| 200 | $679,237.80 | $4,811.27 | $2,274.27 | $676,963.53 | $1,172,571.09 | $1,417,107.55 |
| 201 | $676,963.53 | $4,795.16 | $2,290.38 | $674,673.16 | $1,177,366.24 | $1,424,193.09 |
| 202 | $674,673.16 | $4,778.93 | $2,306.60 | $672,366.55 | $1,182,145.18 | $1,431,278.63 |
| 203 | $672,366.55 | $4,762.60 | $2,322.94 | $670,043.61 | $1,186,907.77 | $1,438,364.16 |
| 204 | $670,043.61 | $4,746.14 | $2,339.40 | $667,704.22 | $1,191,653.92 | $1,445,449.70 |
| 205 | $667,704.22 | $4,729.57 | $2,355.97 | $665,348.25 | $1,196,383.49 | $1,452,535.24 |
| 206 | $665,348.25 | $4,712.88 | $2,372.65 | $662,975.60 | $1,201,096.37 | $1,459,620.78 |
| 207 | $662,975.60 | $4,696.08 | $2,389.46 | $660,586.13 | $1,205,792.45 | $1,466,706.31 |
| 208 | $660,586.13 | $4,679.15 | $2,406.39 | $658,179.75 | $1,210,471.60 | $1,473,791.85 |
| 209 | $658,179.75 | $4,662.11 | $2,423.43 | $655,756.32 | $1,215,133.71 | $1,480,877.39 |
| 210 | $655,756.32 | $4,644.94 | $2,440.60 | $653,315.72 | $1,219,778.65 | $1,487,962.93 |
| 211 | $653,315.72 | $4,627.65 | $2,457.88 | $650,857.84 | $1,224,406.30 | $1,495,048.47 |
| 212 | $650,857.84 | $4,610.24 | $2,475.29 | $648,382.54 | $1,229,016.54 | $1,502,134.00 |
| 213 | $648,382.54 | $4,592.71 | $2,492.83 | $645,889.71 | $1,233,609.25 | $1,509,219.54 |
| 214 | $645,889.71 | $4,575.05 | $2,510.49 | $643,379.23 | $1,238,184.31 | $1,516,305.08 |
| 215 | $643,379.23 | $4,557.27 | $2,528.27 | $640,850.96 | $1,242,741.58 | $1,523,390.62 |
| 216 | $640,850.96 | $4,539.36 | $2,546.18 | $638,304.78 | $1,247,280.94 | $1,530,476.15 |
| 217 | $638,304.78 | $4,521.33 | $2,564.21 | $635,740.57 | $1,251,802.26 | $1,537,561.69 |
| 218 | $635,740.57 | $4,503.16 | $2,582.38 | $633,158.19 | $1,256,305.42 | $1,544,647.23 |
| 219 | $633,158.19 | $4,484.87 | $2,600.67 | $630,557.53 | $1,260,790.29 | $1,551,732.77 |
| 220 | $630,557.53 | $4,466.45 | $2,619.09 | $627,938.44 | $1,265,256.74 | $1,558,818.31 |
| 221 | $627,938.44 | $4,447.90 | $2,637.64 | $625,300.80 | $1,269,704.64 | $1,565,903.84 |
| 222 | $625,300.80 | $4,429.21 | $2,656.32 | $622,644.47 | $1,274,133.86 | $1,572,989.38 |
| 223 | $622,644.47 | $4,410.40 | $2,675.14 | $619,969.34 | $1,278,544.25 | $1,580,074.92 |
| 224 | $619,969.34 | $4,391.45 | $2,694.09 | $617,275.25 | $1,282,935.70 | $1,587,160.46 |
| 225 | $617,275.25 | $4,372.37 | $2,713.17 | $614,562.08 | $1,287,308.07 | $1,594,245.99 |
| 226 | $614,562.08 | $4,353.15 | $2,732.39 | $611,829.69 | $1,291,661.22 | $1,601,331.53 |
| 227 | $611,829.69 | $4,333.79 | $2,751.74 | $609,077.94 | $1,295,995.01 | $1,608,417.07 |
| 228 | $609,077.94 | $4,314.30 | $2,771.24 | $606,306.71 | $1,300,309.31 | $1,615,502.61 |
| 229 | $606,306.71 | $4,294.67 | $2,790.87 | $603,515.84 | $1,304,603.99 | $1,622,588.15 |
| 230 | $603,515.84 | $4,274.90 | $2,810.63 | $600,705.21 | $1,308,878.89 | $1,629,673.68 |
| 231 | $600,705.21 | $4,255.00 | $2,830.54 | $597,874.66 | $1,313,133.88 | $1,636,759.22 |
| 232 | $597,874.66 | $4,234.95 | $2,850.59 | $595,024.07 | $1,317,368.83 | $1,643,844.76 |
| 233 | $595,024.07 | $4,214.75 | $2,870.78 | $592,153.29 | $1,321,583.58 | $1,650,930.30 |
| 234 | $592,153.29 | $4,194.42 | $2,891.12 | $589,262.17 | $1,325,778.00 | $1,658,015.83 |
| 235 | $589,262.17 | $4,173.94 | $2,911.60 | $586,350.57 | $1,329,951.94 | $1,665,101.37 |
| 236 | $586,350.57 | $4,153.32 | $2,932.22 | $583,418.35 | $1,334,105.26 | $1,672,186.91 |
| 237 | $583,418.35 | $4,132.55 | $2,952.99 | $580,465.36 | $1,338,237.81 | $1,679,272.45 |
| 238 | $580,465.36 | $4,111.63 | $2,973.91 | $577,491.45 | $1,342,349.44 | $1,686,357.98 |
| 239 | $577,491.45 | $4,090.56 | $2,994.97 | $574,496.48 | $1,346,440.00 | $1,693,443.52 |
| 240 | $574,496.48 | $4,069.35 | $3,016.19 | $571,480.29 | $1,350,509.35 | $1,700,529.06 |
| 241 | $571,480.29 | $4,047.99 | $3,037.55 | $568,442.74 | $1,354,557.34 | $1,707,614.60 |
| 242 | $568,442.74 | $4,026.47 | $3,059.07 | $565,383.67 | $1,358,583.81 | $1,714,700.14 |
| 243 | $565,383.67 | $4,004.80 | $3,080.74 | $562,302.93 | $1,362,588.61 | $1,721,785.67 |
| 244 | $562,302.93 | $3,982.98 | $3,102.56 | $559,200.37 | $1,366,571.59 | $1,728,871.21 |
| 245 | $559,200.37 | $3,961.00 | $3,124.54 | $556,075.84 | $1,370,532.59 | $1,735,956.75 |
| 246 | $556,075.84 | $3,938.87 | $3,146.67 | $552,929.17 | $1,374,471.46 | $1,743,042.29 |
| 247 | $552,929.17 | $3,916.58 | $3,168.96 | $549,760.22 | $1,378,388.04 | $1,750,127.82 |
| 248 | $549,760.22 | $3,894.13 | $3,191.40 | $546,568.81 | $1,382,282.18 | $1,757,213.36 |
| 249 | $546,568.81 | $3,871.53 | $3,214.01 | $543,354.80 | $1,386,153.70 | $1,764,298.90 |
| 250 | $543,354.80 | $3,848.76 | $3,236.77 | $540,118.03 | $1,390,002.47 | $1,771,384.44 |
| 251 | $540,118.03 | $3,825.84 | $3,259.70 | $536,858.33 | $1,393,828.30 | $1,778,469.98 |
| 252 | $536,858.33 | $3,802.75 | $3,282.79 | $533,575.54 | $1,397,631.05 | $1,785,555.51 |
| 253 | $533,575.54 | $3,779.49 | $3,306.04 | $530,269.49 | $1,401,410.54 | $1,792,641.05 |
| 254 | $530,269.49 | $3,756.08 | $3,329.46 | $526,940.03 | $1,405,166.62 | $1,799,726.59 |
| 255 | $526,940.03 | $3,732.49 | $3,353.05 | $523,586.98 | $1,408,899.11 | $1,806,812.13 |
| 256 | $523,586.98 | $3,708.74 | $3,376.80 | $520,210.19 | $1,412,607.85 | $1,813,897.66 |
| 257 | $520,210.19 | $3,684.82 | $3,400.72 | $516,809.47 | $1,416,292.67 | $1,820,983.20 |
| 258 | $516,809.47 | $3,660.73 | $3,424.80 | $513,384.67 | $1,419,953.41 | $1,828,068.74 |
| 259 | $513,384.67 | $3,636.47 | $3,449.06 | $509,935.61 | $1,423,589.88 | $1,835,154.28 |
| 260 | $509,935.61 | $3,612.04 | $3,473.49 | $506,462.11 | $1,427,201.93 | $1,842,239.82 |
| 261 | $506,462.11 | $3,587.44 | $3,498.10 | $502,964.01 | $1,430,789.37 | $1,849,325.35 |
| 262 | $502,964.01 | $3,562.66 | $3,522.88 | $499,441.14 | $1,434,352.03 | $1,856,410.89 |
| 263 | $499,441.14 | $3,537.71 | $3,547.83 | $495,893.31 | $1,437,889.74 | $1,863,496.43 |
| 264 | $495,893.31 | $3,512.58 | $3,572.96 | $492,320.35 | $1,441,402.31 | $1,870,581.97 |
| 265 | $492,320.35 | $3,487.27 | $3,598.27 | $488,722.08 | $1,444,889.58 | $1,877,667.50 |
| 266 | $488,722.08 | $3,461.78 | $3,623.76 | $485,098.32 | $1,448,351.36 | $1,884,753.04 |
| 267 | $485,098.32 | $3,436.11 | $3,649.42 | $481,448.90 | $1,451,787.48 | $1,891,838.58 |
| 268 | $481,448.90 | $3,410.26 | $3,675.27 | $477,773.62 | $1,455,197.74 | $1,898,924.12 |
| 269 | $477,773.62 | $3,384.23 | $3,701.31 | $474,072.32 | $1,458,581.97 | $1,906,009.66 |
| 270 | $474,072.32 | $3,358.01 | $3,727.53 | $470,344.79 | $1,461,939.98 | $1,913,095.19 |
| 271 | $470,344.79 | $3,331.61 | $3,753.93 | $466,590.86 | $1,465,271.59 | $1,920,180.73 |
| 272 | $466,590.86 | $3,305.02 | $3,780.52 | $462,810.34 | $1,468,576.61 | $1,927,266.27 |
| 273 | $462,810.34 | $3,278.24 | $3,807.30 | $459,003.04 | $1,471,854.85 | $1,934,351.81 |
| 274 | $459,003.04 | $3,251.27 | $3,834.27 | $455,168.78 | $1,475,106.12 | $1,941,437.34 |
| 275 | $455,168.78 | $3,224.11 | $3,861.43 | $451,307.35 | $1,478,330.23 | $1,948,522.88 |
| 276 | $451,307.35 | $3,196.76 | $3,888.78 | $447,418.58 | $1,481,526.99 | $1,955,608.42 |
| 277 | $447,418.58 | $3,169.21 | $3,916.32 | $443,502.25 | $1,484,696.21 | $1,962,693.96 |
| 278 | $443,502.25 | $3,141.47 | $3,944.06 | $439,558.19 | $1,487,837.68 | $1,969,779.49 |
| 279 | $439,558.19 | $3,113.54 | $3,972.00 | $435,586.19 | $1,490,951.22 | $1,976,865.03 |
| 280 | $435,586.19 | $3,085.40 | $4,000.14 | $431,586.05 | $1,494,036.62 | $1,983,950.57 |
| 281 | $431,586.05 | $3,057.07 | $4,028.47 | $427,557.58 | $1,497,093.69 | $1,991,036.11 |
| 282 | $427,557.58 | $3,028.53 | $4,057.00 | $423,500.58 | $1,500,122.22 | $1,998,121.65 |
| 283 | $423,500.58 | $2,999.80 | $4,085.74 | $419,414.84 | $1,503,122.02 | $2,005,207.18 |
| 284 | $419,414.84 | $2,970.86 | $4,114.68 | $415,300.15 | $1,506,092.87 | $2,012,292.72 |
| 285 | $415,300.15 | $2,941.71 | $4,143.83 | $411,156.33 | $1,509,034.58 | $2,019,378.26 |
| 286 | $411,156.33 | $2,912.36 | $4,173.18 | $406,983.14 | $1,511,946.94 | $2,026,463.80 |
| 287 | $406,983.14 | $2,882.80 | $4,202.74 | $402,780.40 | $1,514,829.74 | $2,033,549.33 |
| 288 | $402,780.40 | $2,853.03 | $4,232.51 | $398,547.89 | $1,517,682.77 | $2,040,634.87 |
| 289 | $398,547.89 | $2,823.05 | $4,262.49 | $394,285.40 | $1,520,505.81 | $2,047,720.41 |
| 290 | $394,285.40 | $2,792.85 | $4,292.68 | $389,992.72 | $1,523,298.67 | $2,054,805.95 |
| 291 | $389,992.72 | $2,762.45 | $4,323.09 | $385,669.63 | $1,526,061.12 | $2,061,891.49 |
| 292 | $385,669.63 | $2,731.83 | $4,353.71 | $381,315.92 | $1,528,792.94 | $2,068,977.02 |
| 293 | $381,315.92 | $2,700.99 | $4,384.55 | $376,931.37 | $1,531,493.93 | $2,076,062.56 |
| 294 | $376,931.37 | $2,669.93 | $4,415.61 | $372,515.76 | $1,534,163.86 | $2,083,148.10 |
| 295 | $372,515.76 | $2,638.65 | $4,446.88 | $368,068.88 | $1,536,802.52 | $2,090,233.64 |
| 296 | $368,068.88 | $2,607.15 | $4,478.38 | $363,590.50 | $1,539,409.67 | $2,097,319.17 |
| 297 | $363,590.50 | $2,575.43 | $4,510.11 | $359,080.39 | $1,541,985.10 | $2,104,404.71 |
| 298 | $359,080.39 | $2,543.49 | $4,542.05 | $354,538.34 | $1,544,528.59 | $2,111,490.25 |
| 299 | $354,538.34 | $2,511.31 | $4,574.22 | $349,964.11 | $1,547,039.90 | $2,118,575.79 |
| 300 | $349,964.11 | $2,478.91 | $4,606.63 | $345,357.49 | $1,549,518.81 | $2,125,661.33 |
| 301 | $345,357.49 | $2,446.28 | $4,639.26 | $340,718.23 | $1,551,965.10 | $2,132,746.86 |
| 302 | $340,718.23 | $2,413.42 | $4,672.12 | $336,046.12 | $1,554,378.52 | $2,139,832.40 |
| 303 | $336,046.12 | $2,380.33 | $4,705.21 | $331,340.91 | $1,556,758.84 | $2,146,917.94 |
| 304 | $331,340.91 | $2,347.00 | $4,738.54 | $326,602.37 | $1,559,105.84 | $2,154,003.48 |
| 305 | $326,602.37 | $2,313.43 | $4,772.10 | $321,830.26 | $1,561,419.28 | $2,161,089.01 |
| 306 | $321,830.26 | $2,279.63 | $4,805.91 | $317,024.36 | $1,563,698.91 | $2,168,174.55 |
| 307 | $317,024.36 | $2,245.59 | $4,839.95 | $312,184.41 | $1,565,944.50 | $2,175,260.09 |
| 308 | $312,184.41 | $2,211.31 | $4,874.23 | $307,310.18 | $1,568,155.80 | $2,182,345.63 |
| 309 | $307,310.18 | $2,176.78 | $4,908.76 | $302,401.42 | $1,570,332.58 | $2,189,431.17 |
| 310 | $302,401.42 | $2,142.01 | $4,943.53 | $297,457.89 | $1,572,474.59 | $2,196,516.70 |
| 311 | $297,457.89 | $2,106.99 | $4,978.54 | $292,479.35 | $1,574,581.59 | $2,203,602.24 |
| 312 | $292,479.35 | $2,071.73 | $5,013.81 | $287,465.54 | $1,576,653.31 | $2,210,687.78 |
| 313 | $287,465.54 | $2,036.21 | $5,049.32 | $282,416.21 | $1,578,689.53 | $2,217,773.32 |
| 314 | $282,416.21 | $2,000.45 | $5,085.09 | $277,331.12 | $1,580,689.98 | $2,224,858.85 |
| 315 | $277,331.12 | $1,964.43 | $5,121.11 | $272,210.01 | $1,582,654.41 | $2,231,944.39 |
| 316 | $272,210.01 | $1,928.15 | $5,157.38 | $267,052.63 | $1,584,582.56 | $2,239,029.93 |
| 317 | $267,052.63 | $1,891.62 | $5,193.91 | $261,858.72 | $1,586,474.18 | $2,246,115.47 |
| 318 | $261,858.72 | $1,854.83 | $5,230.71 | $256,628.01 | $1,588,329.02 | $2,253,201.00 |
| 319 | $256,628.01 | $1,817.78 | $5,267.76 | $251,360.25 | $1,590,146.80 | $2,260,286.54 |
| 320 | $251,360.25 | $1,780.47 | $5,305.07 | $246,055.19 | $1,591,927.27 | $2,267,372.08 |
| 321 | $246,055.19 | $1,742.89 | $5,342.65 | $240,712.54 | $1,593,670.16 | $2,274,457.62 |
| 322 | $240,712.54 | $1,705.05 | $5,380.49 | $235,332.05 | $1,595,375.20 | $2,281,543.16 |
| 323 | $235,332.05 | $1,666.94 | $5,418.60 | $229,913.45 | $1,597,042.14 | $2,288,628.69 |
| 324 | $229,913.45 | $1,628.55 | $5,456.98 | $224,456.46 | $1,598,670.69 | $2,295,714.23 |
| 325 | $224,456.46 | $1,589.90 | $5,495.64 | $218,960.82 | $1,600,260.59 | $2,302,799.77 |
| 326 | $218,960.82 | $1,550.97 | $5,534.57 | $213,426.26 | $1,601,811.57 | $2,309,885.31 |
| 327 | $213,426.26 | $1,511.77 | $5,573.77 | $207,852.49 | $1,603,323.33 | $2,316,970.84 |
| 328 | $207,852.49 | $1,472.29 | $5,613.25 | $202,239.24 | $1,604,795.62 | $2,324,056.38 |
| 329 | $202,239.24 | $1,432.53 | $5,653.01 | $196,586.23 | $1,606,228.15 | $2,331,141.92 |
| 330 | $196,586.23 | $1,392.49 | $5,693.05 | $190,893.18 | $1,607,620.64 | $2,338,227.46 |
| 331 | $190,893.18 | $1,352.16 | $5,733.38 | $185,159.80 | $1,608,972.80 | $2,345,313.00 |
| 332 | $185,159.80 | $1,311.55 | $5,773.99 | $179,385.81 | $1,610,284.35 | $2,352,398.53 |
| 333 | $179,385.81 | $1,270.65 | $5,814.89 | $173,570.92 | $1,611,555.00 | $2,359,484.07 |
| 334 | $173,570.92 | $1,229.46 | $5,856.08 | $167,714.85 | $1,612,784.46 | $2,366,569.61 |
| 335 | $167,714.85 | $1,187.98 | $5,897.56 | $161,817.29 | $1,613,972.44 | $2,373,655.15 |
| 336 | $161,817.29 | $1,146.21 | $5,939.33 | $155,877.96 | $1,615,118.64 | $2,380,740.68 |
| 337 | $155,877.96 | $1,104.14 | $5,981.40 | $149,896.56 | $1,616,222.78 | $2,387,826.22 |
| 338 | $149,896.56 | $1,061.77 | $6,023.77 | $143,872.78 | $1,617,284.54 | $2,394,911.76 |
| 339 | $143,872.78 | $1,019.10 | $6,066.44 | $137,806.35 | $1,618,303.64 | $2,401,997.30 |
| 340 | $137,806.35 | $976.13 | $6,109.41 | $131,696.94 | $1,619,279.77 | $2,409,082.84 |
| 341 | $131,696.94 | $932.85 | $6,152.68 | $125,544.25 | $1,620,212.63 | $2,416,168.37 |
| 342 | $125,544.25 | $889.27 | $6,196.27 | $119,347.99 | $1,621,101.90 | $2,423,253.91 |
| 343 | $119,347.99 | $845.38 | $6,240.16 | $113,107.83 | $1,621,947.28 | $2,430,339.45 |
| 344 | $113,107.83 | $801.18 | $6,284.36 | $106,823.47 | $1,622,748.46 | $2,437,424.99 |
| 345 | $106,823.47 | $756.67 | $6,328.87 | $100,494.60 | $1,623,505.13 | $2,444,510.52 |
| 346 | $100,494.60 | $711.84 | $6,373.70 | $94,120.90 | $1,624,216.96 | $2,451,596.06 |
| 347 | $94,120.90 | $666.69 | $6,418.85 | $87,702.05 | $1,624,883.65 | $2,458,681.60 |
| 348 | $87,702.05 | $621.22 | $6,464.31 | $81,237.74 | $1,625,504.87 | $2,465,767.14 |
| 349 | $81,237.74 | $575.43 | $6,510.10 | $74,727.63 | $1,626,080.31 | $2,472,852.68 |
| 350 | $74,727.63 | $529.32 | $6,556.22 | $68,171.42 | $1,626,609.63 | $2,479,938.21 |
| 351 | $68,171.42 | $482.88 | $6,602.66 | $61,568.76 | $1,627,092.51 | $2,487,023.75 |
| 352 | $61,568.76 | $436.11 | $6,649.43 | $54,919.33 | $1,627,528.62 | $2,494,109.29 |
| 353 | $54,919.33 | $389.01 | $6,696.53 | $48,222.81 | $1,627,917.63 | $2,501,194.83 |
| 354 | $48,222.81 | $341.58 | $6,743.96 | $41,478.85 | $1,628,259.21 | $2,508,280.36 |
| 355 | $41,478.85 | $293.81 | $6,791.73 | $34,687.12 | $1,628,553.02 | $2,515,365.90 |
| 356 | $34,687.12 | $245.70 | $6,839.84 | $27,847.28 | $1,628,798.72 | $2,522,451.44 |
| 357 | $27,847.28 | $197.25 | $6,888.29 | $20,959.00 | $1,628,995.97 | $2,529,536.98 |
| 358 | $20,959.00 | $148.46 | $6,937.08 | $14,021.92 | $1,629,144.43 | $2,536,622.51 |
| 359 | $14,021.92 | $99.32 | $6,986.22 | $7,035.70 | $1,629,243.75 | $2,543,708.05 |
| 360 | $7,035.70 | $49.84 | $7,035.70 | $0.00 | $1,629,293.59 | $2,550,793.59 |