|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $2,491.67 | $1,718.98 | $998,281.02 | $2,491.67 | $4,210.65 |
| 2 | $998,281.02 | $2,487.38 | $1,723.27 | $996,557.75 | $4,979.05 | $8,421.30 |
| 3 | $996,557.75 | $2,483.09 | $1,727.56 | $994,830.19 | $7,462.14 | $12,631.95 |
| 4 | $994,830.19 | $2,478.79 | $1,731.86 | $993,098.33 | $9,940.93 | $16,842.60 |
| 5 | $993,098.33 | $2,474.47 | $1,736.18 | $991,362.15 | $12,415.40 | $21,053.25 |
| 6 | $991,362.15 | $2,470.14 | $1,740.50 | $989,621.65 | $14,885.54 | $25,263.89 |
| 7 | $989,621.65 | $2,465.81 | $1,744.84 | $987,876.80 | $17,351.35 | $29,474.54 |
| 8 | $987,876.80 | $2,461.46 | $1,749.19 | $986,127.61 | $19,812.81 | $33,685.19 |
| 9 | $986,127.61 | $2,457.10 | $1,753.55 | $984,374.07 | $22,269.91 | $37,895.84 |
| 10 | $984,374.07 | $2,452.73 | $1,757.92 | $982,616.15 | $24,722.64 | $42,106.49 |
| 11 | $982,616.15 | $2,448.35 | $1,762.30 | $980,853.85 | $27,170.99 | $46,317.14 |
| 12 | $980,853.85 | $2,443.96 | $1,766.69 | $979,087.16 | $29,614.95 | $50,527.79 |
| 13 | $979,087.16 | $2,439.56 | $1,771.09 | $977,316.07 | $32,054.51 | $54,738.44 |
| 14 | $977,316.07 | $2,435.15 | $1,775.50 | $975,540.57 | $34,489.66 | $58,949.09 |
| 15 | $975,540.57 | $2,430.72 | $1,779.93 | $973,760.64 | $36,920.38 | $63,159.74 |
| 16 | $973,760.64 | $2,426.29 | $1,784.36 | $971,976.28 | $39,346.67 | $67,370.38 |
| 17 | $971,976.28 | $2,421.84 | $1,788.81 | $970,187.47 | $41,768.51 | $71,581.03 |
| 18 | $970,187.47 | $2,417.38 | $1,793.27 | $968,394.21 | $44,185.89 | $75,791.68 |
| 19 | $968,394.21 | $2,412.92 | $1,797.73 | $966,596.47 | $46,598.81 | $80,002.33 |
| 20 | $966,596.47 | $2,408.44 | $1,802.21 | $964,794.26 | $49,007.24 | $84,212.98 |
| 21 | $964,794.26 | $2,403.95 | $1,806.70 | $962,987.56 | $51,411.19 | $88,423.63 |
| 22 | $962,987.56 | $2,399.44 | $1,811.21 | $961,176.35 | $53,810.63 | $92,634.28 |
| 23 | $961,176.35 | $2,394.93 | $1,815.72 | $959,360.64 | $56,205.56 | $96,844.93 |
| 24 | $959,360.64 | $2,390.41 | $1,820.24 | $957,540.39 | $58,595.97 | $101,055.58 |
| 25 | $957,540.39 | $2,385.87 | $1,824.78 | $955,715.62 | $60,981.84 | $105,266.23 |
| 26 | $955,715.62 | $2,381.32 | $1,829.32 | $953,886.29 | $63,363.17 | $109,476.87 |
| 27 | $953,886.29 | $2,376.77 | $1,833.88 | $952,052.41 | $65,739.93 | $113,687.52 |
| 28 | $952,052.41 | $2,372.20 | $1,838.45 | $950,213.96 | $68,112.13 | $117,898.17 |
| 29 | $950,213.96 | $2,367.62 | $1,843.03 | $948,370.93 | $70,479.75 | $122,108.82 |
| 30 | $948,370.93 | $2,363.02 | $1,847.62 | $946,523.30 | $72,842.77 | $126,319.47 |
| 31 | $946,523.30 | $2,358.42 | $1,852.23 | $944,671.07 | $75,201.19 | $130,530.12 |
| 32 | $944,671.07 | $2,353.81 | $1,856.84 | $942,814.23 | $77,555.00 | $134,740.77 |
| 33 | $942,814.23 | $2,349.18 | $1,861.47 | $940,952.76 | $79,904.18 | $138,951.42 |
| 34 | $940,952.76 | $2,344.54 | $1,866.11 | $939,086.65 | $82,248.72 | $143,162.07 |
| 35 | $939,086.65 | $2,339.89 | $1,870.76 | $937,215.89 | $84,588.61 | $147,372.72 |
| 36 | $937,215.89 | $2,335.23 | $1,875.42 | $935,340.47 | $86,923.84 | $151,583.36 |
| 37 | $935,340.47 | $2,330.56 | $1,880.09 | $933,460.38 | $89,254.39 | $155,794.01 |
| 38 | $933,460.38 | $2,325.87 | $1,884.78 | $931,575.60 | $91,580.27 | $160,004.66 |
| 39 | $931,575.60 | $2,321.18 | $1,889.47 | $929,686.13 | $93,901.44 | $164,215.31 |
| 40 | $929,686.13 | $2,316.47 | $1,894.18 | $927,791.95 | $96,217.91 | $168,425.96 |
| 41 | $927,791.95 | $2,311.75 | $1,898.90 | $925,893.05 | $98,529.66 | $172,636.61 |
| 42 | $925,893.05 | $2,307.02 | $1,903.63 | $923,989.42 | $100,836.67 | $176,847.26 |
| 43 | $923,989.42 | $2,302.27 | $1,908.38 | $922,081.04 | $103,138.95 | $181,057.91 |
| 44 | $922,081.04 | $2,297.52 | $1,913.13 | $920,167.91 | $105,436.47 | $185,268.56 |
| 45 | $920,167.91 | $2,292.75 | $1,917.90 | $918,250.01 | $107,729.22 | $189,479.21 |
| 46 | $918,250.01 | $2,287.97 | $1,922.68 | $916,327.34 | $110,017.19 | $193,689.85 |
| 47 | $916,327.34 | $2,283.18 | $1,927.47 | $914,399.87 | $112,300.37 | $197,900.50 |
| 48 | $914,399.87 | $2,278.38 | $1,932.27 | $912,467.60 | $114,578.75 | $202,111.15 |
| 49 | $912,467.60 | $2,273.57 | $1,937.08 | $910,530.52 | $116,852.32 | $206,321.80 |
| 50 | $910,530.52 | $2,268.74 | $1,941.91 | $908,588.61 | $119,121.06 | $210,532.45 |
| 51 | $908,588.61 | $2,263.90 | $1,946.75 | $906,641.86 | $121,384.96 | $214,743.10 |
| 52 | $906,641.86 | $2,259.05 | $1,951.60 | $904,690.26 | $123,644.01 | $218,953.75 |
| 53 | $904,690.26 | $2,254.19 | $1,956.46 | $902,733.80 | $125,898.19 | $223,164.40 |
| 54 | $902,733.80 | $2,249.31 | $1,961.34 | $900,772.46 | $128,147.50 | $227,375.05 |
| 55 | $900,772.46 | $2,244.42 | $1,966.22 | $898,806.23 | $130,391.93 | $231,585.70 |
| 56 | $898,806.23 | $2,239.53 | $1,971.12 | $896,835.11 | $132,631.45 | $235,796.34 |
| 57 | $896,835.11 | $2,234.61 | $1,976.03 | $894,859.08 | $134,866.07 | $240,006.99 |
| 58 | $894,859.08 | $2,229.69 | $1,980.96 | $892,878.12 | $137,095.76 | $244,217.64 |
| 59 | $892,878.12 | $2,224.75 | $1,985.89 | $890,892.22 | $139,320.51 | $248,428.29 |
| 60 | $890,892.22 | $2,219.81 | $1,990.84 | $888,901.38 | $141,540.32 | $252,638.94 |
| 61 | $888,901.38 | $2,214.85 | $1,995.80 | $886,905.58 | $143,755.17 | $256,849.59 |
| 62 | $886,905.58 | $2,209.87 | $2,000.78 | $884,904.80 | $145,965.04 | $261,060.24 |
| 63 | $884,904.80 | $2,204.89 | $2,005.76 | $882,899.04 | $148,169.93 | $265,270.89 |
| 64 | $882,899.04 | $2,199.89 | $2,010.76 | $880,888.28 | $150,369.82 | $269,481.54 |
| 65 | $880,888.28 | $2,194.88 | $2,015.77 | $878,872.51 | $152,564.70 | $273,692.19 |
| 66 | $878,872.51 | $2,189.86 | $2,020.79 | $876,851.72 | $154,754.55 | $277,902.83 |
| 67 | $876,851.72 | $2,184.82 | $2,025.83 | $874,825.89 | $156,939.38 | $282,113.48 |
| 68 | $874,825.89 | $2,179.77 | $2,030.87 | $872,795.02 | $159,119.15 | $286,324.13 |
| 69 | $872,795.02 | $2,174.71 | $2,035.93 | $870,759.08 | $161,293.87 | $290,534.78 |
| 70 | $870,759.08 | $2,169.64 | $2,041.01 | $868,718.08 | $163,463.51 | $294,745.43 |
| 71 | $868,718.08 | $2,164.56 | $2,046.09 | $866,671.98 | $165,628.06 | $298,956.08 |
| 72 | $866,671.98 | $2,159.46 | $2,051.19 | $864,620.79 | $167,787.52 | $303,166.73 |
| 73 | $864,620.79 | $2,154.35 | $2,056.30 | $862,564.49 | $169,941.87 | $307,377.38 |
| 74 | $862,564.49 | $2,149.22 | $2,061.43 | $860,503.06 | $172,091.09 | $311,588.03 |
| 75 | $860,503.06 | $2,144.09 | $2,066.56 | $858,436.50 | $174,235.18 | $315,798.68 |
| 76 | $858,436.50 | $2,138.94 | $2,071.71 | $856,364.79 | $176,374.12 | $320,009.32 |
| 77 | $856,364.79 | $2,133.78 | $2,076.87 | $854,287.92 | $178,507.89 | $324,219.97 |
| 78 | $854,287.92 | $2,128.60 | $2,082.05 | $852,205.87 | $180,636.49 | $328,430.62 |
| 79 | $852,205.87 | $2,123.41 | $2,087.24 | $850,118.63 | $182,759.90 | $332,641.27 |
| 80 | $850,118.63 | $2,118.21 | $2,092.44 | $848,026.20 | $184,878.12 | $336,851.92 |
| 81 | $848,026.20 | $2,113.00 | $2,097.65 | $845,928.55 | $186,991.12 | $341,062.57 |
| 82 | $845,928.55 | $2,107.77 | $2,102.88 | $843,825.67 | $189,098.89 | $345,273.22 |
| 83 | $843,825.67 | $2,102.53 | $2,108.12 | $841,717.55 | $191,201.42 | $349,483.87 |
| 84 | $841,717.55 | $2,097.28 | $2,113.37 | $839,604.18 | $193,298.70 | $353,694.52 |
| 85 | $839,604.18 | $2,092.01 | $2,118.64 | $837,485.55 | $195,390.71 | $357,905.17 |
| 86 | $837,485.55 | $2,086.73 | $2,123.91 | $835,361.63 | $197,477.45 | $362,115.81 |
| 87 | $835,361.63 | $2,081.44 | $2,129.21 | $833,232.43 | $199,558.89 | $366,326.46 |
| 88 | $833,232.43 | $2,076.14 | $2,134.51 | $831,097.91 | $201,635.03 | $370,537.11 |
| 89 | $831,097.91 | $2,070.82 | $2,139.83 | $828,958.08 | $203,705.85 | $374,747.76 |
| 90 | $828,958.08 | $2,065.49 | $2,145.16 | $826,812.92 | $205,771.33 | $378,958.41 |
| 91 | $826,812.92 | $2,060.14 | $2,150.51 | $824,662.42 | $207,831.48 | $383,169.06 |
| 92 | $824,662.42 | $2,054.78 | $2,155.87 | $822,506.55 | $209,886.26 | $387,379.71 |
| 93 | $822,506.55 | $2,049.41 | $2,161.24 | $820,345.31 | $211,935.67 | $391,590.36 |
| 94 | $820,345.31 | $2,044.03 | $2,166.62 | $818,178.69 | $213,979.70 | $395,801.01 |
| 95 | $818,178.69 | $2,038.63 | $2,172.02 | $816,006.67 | $216,018.33 | $400,011.66 |
| 96 | $816,006.67 | $2,033.22 | $2,177.43 | $813,829.24 | $218,051.54 | $404,222.30 |
| 97 | $813,829.24 | $2,027.79 | $2,182.86 | $811,646.38 | $220,079.34 | $408,432.95 |
| 98 | $811,646.38 | $2,022.35 | $2,188.30 | $809,458.08 | $222,101.69 | $412,643.60 |
| 99 | $809,458.08 | $2,016.90 | $2,193.75 | $807,264.34 | $224,118.59 | $416,854.25 |
| 100 | $807,264.34 | $2,011.43 | $2,199.22 | $805,065.12 | $226,130.02 | $421,064.90 |
| 101 | $805,065.12 | $2,005.95 | $2,204.70 | $802,860.43 | $228,135.98 | $425,275.55 |
| 102 | $802,860.43 | $2,000.46 | $2,210.19 | $800,650.24 | $230,136.44 | $429,486.20 |
| 103 | $800,650.24 | $1,994.95 | $2,215.70 | $798,434.54 | $232,131.39 | $433,696.85 |
| 104 | $798,434.54 | $1,989.43 | $2,221.22 | $796,213.33 | $234,120.82 | $437,907.50 |
| 105 | $796,213.33 | $1,983.90 | $2,226.75 | $793,986.57 | $236,104.72 | $442,118.15 |
| 106 | $793,986.57 | $1,978.35 | $2,232.30 | $791,754.28 | $238,083.07 | $446,328.79 |
| 107 | $791,754.28 | $1,972.79 | $2,237.86 | $789,516.41 | $240,055.86 | $450,539.44 |
| 108 | $789,516.41 | $1,967.21 | $2,243.44 | $787,272.98 | $242,023.07 | $454,750.09 |
| 109 | $787,272.98 | $1,961.62 | $2,249.03 | $785,023.95 | $243,984.69 | $458,960.74 |
| 110 | $785,023.95 | $1,956.02 | $2,254.63 | $782,769.32 | $245,940.71 | $463,171.39 |
| 111 | $782,769.32 | $1,950.40 | $2,260.25 | $780,509.07 | $247,891.11 | $467,382.04 |
| 112 | $780,509.07 | $1,944.77 | $2,265.88 | $778,243.19 | $249,835.88 | $471,592.69 |
| 113 | $778,243.19 | $1,939.12 | $2,271.53 | $775,971.66 | $251,775.00 | $475,803.34 |
| 114 | $775,971.66 | $1,933.46 | $2,277.19 | $773,694.48 | $253,708.46 | $480,013.99 |
| 115 | $773,694.48 | $1,927.79 | $2,282.86 | $771,411.62 | $255,636.25 | $484,224.64 |
| 116 | $771,411.62 | $1,922.10 | $2,288.55 | $769,123.07 | $257,558.35 | $488,435.29 |
| 117 | $769,123.07 | $1,916.40 | $2,294.25 | $766,828.82 | $259,474.75 | $492,645.93 |
| 118 | $766,828.82 | $1,910.68 | $2,299.97 | $764,528.85 | $261,385.43 | $496,856.58 |
| 119 | $764,528.85 | $1,904.95 | $2,305.70 | $762,223.15 | $263,290.38 | $501,067.23 |
| 120 | $762,223.15 | $1,899.21 | $2,311.44 | $759,911.71 | $265,189.59 | $505,277.88 |
| 121 | $759,911.71 | $1,893.45 | $2,317.20 | $757,594.51 | $267,083.04 | $509,488.53 |
| 122 | $757,594.51 | $1,887.67 | $2,322.98 | $755,271.53 | $268,970.71 | $513,699.18 |
| 123 | $755,271.53 | $1,881.88 | $2,328.76 | $752,942.77 | $270,852.59 | $517,909.83 |
| 124 | $752,942.77 | $1,876.08 | $2,334.57 | $750,608.20 | $272,728.68 | $522,120.48 |
| 125 | $750,608.20 | $1,870.27 | $2,340.38 | $748,267.82 | $274,598.94 | $526,331.13 |
| 126 | $748,267.82 | $1,864.43 | $2,346.22 | $745,921.60 | $276,463.38 | $530,541.78 |
| 127 | $745,921.60 | $1,858.59 | $2,352.06 | $743,569.54 | $278,321.96 | $534,752.42 |
| 128 | $743,569.54 | $1,852.73 | $2,357.92 | $741,211.62 | $280,174.69 | $538,963.07 |
| 129 | $741,211.62 | $1,846.85 | $2,363.80 | $738,847.82 | $282,021.54 | $543,173.72 |
| 130 | $738,847.82 | $1,840.96 | $2,369.69 | $736,478.14 | $283,862.51 | $547,384.37 |
| 131 | $736,478.14 | $1,835.06 | $2,375.59 | $734,102.54 | $285,697.56 | $551,595.02 |
| 132 | $734,102.54 | $1,829.14 | $2,381.51 | $731,721.03 | $287,526.70 | $555,805.67 |
| 133 | $731,721.03 | $1,823.20 | $2,387.44 | $729,333.59 | $289,349.91 | $560,016.32 |
| 134 | $729,333.59 | $1,817.26 | $2,393.39 | $726,940.20 | $291,167.16 | $564,226.97 |
| 135 | $726,940.20 | $1,811.29 | $2,399.36 | $724,540.84 | $292,978.46 | $568,437.62 |
| 136 | $724,540.84 | $1,805.31 | $2,405.33 | $722,135.51 | $294,783.77 | $572,648.27 |
| 137 | $722,135.51 | $1,799.32 | $2,411.33 | $719,724.18 | $296,583.09 | $576,858.91 |
| 138 | $719,724.18 | $1,793.31 | $2,417.34 | $717,306.84 | $298,376.41 | $581,069.56 |
| 139 | $717,306.84 | $1,787.29 | $2,423.36 | $714,883.48 | $300,163.69 | $585,280.21 |
| 140 | $714,883.48 | $1,781.25 | $2,429.40 | $712,454.08 | $301,944.95 | $589,490.86 |
| 141 | $712,454.08 | $1,775.20 | $2,435.45 | $710,018.63 | $303,720.14 | $593,701.51 |
| 142 | $710,018.63 | $1,769.13 | $2,441.52 | $707,577.11 | $305,489.27 | $597,912.16 |
| 143 | $707,577.11 | $1,763.05 | $2,447.60 | $705,129.51 | $307,252.32 | $602,122.81 |
| 144 | $705,129.51 | $1,756.95 | $2,453.70 | $702,675.81 | $309,009.27 | $606,333.46 |
| 145 | $702,675.81 | $1,750.83 | $2,459.82 | $700,216.00 | $310,760.10 | $610,544.11 |
| 146 | $700,216.00 | $1,744.70 | $2,465.94 | $697,750.05 | $312,504.81 | $614,754.76 |
| 147 | $697,750.05 | $1,738.56 | $2,472.09 | $695,277.96 | $314,243.37 | $618,965.40 |
| 148 | $695,277.96 | $1,732.40 | $2,478.25 | $692,799.71 | $315,975.77 | $623,176.05 |
| 149 | $692,799.71 | $1,726.23 | $2,484.42 | $690,315.29 | $317,701.99 | $627,386.70 |
| 150 | $690,315.29 | $1,720.04 | $2,490.61 | $687,824.68 | $319,422.03 | $631,597.35 |
| 151 | $687,824.68 | $1,713.83 | $2,496.82 | $685,327.86 | $321,135.86 | $635,808.00 |
| 152 | $685,327.86 | $1,707.61 | $2,503.04 | $682,824.82 | $322,843.47 | $640,018.65 |
| 153 | $682,824.82 | $1,701.37 | $2,509.28 | $680,315.54 | $324,544.84 | $644,229.30 |
| 154 | $680,315.54 | $1,695.12 | $2,515.53 | $677,800.01 | $326,239.96 | $648,439.95 |
| 155 | $677,800.01 | $1,688.85 | $2,521.80 | $675,278.21 | $327,928.81 | $652,650.60 |
| 156 | $675,278.21 | $1,682.57 | $2,528.08 | $672,750.13 | $329,611.38 | $656,861.25 |
| 157 | $672,750.13 | $1,676.27 | $2,534.38 | $670,215.75 | $331,287.65 | $661,071.89 |
| 158 | $670,215.75 | $1,669.95 | $2,540.69 | $667,675.06 | $332,957.60 | $665,282.54 |
| 159 | $667,675.06 | $1,663.62 | $2,547.03 | $665,128.03 | $334,621.23 | $669,493.19 |
| 160 | $665,128.03 | $1,657.28 | $2,553.37 | $662,574.66 | $336,278.50 | $673,703.84 |
| 161 | $662,574.66 | $1,650.92 | $2,559.73 | $660,014.93 | $337,929.42 | $677,914.49 |
| 162 | $660,014.93 | $1,644.54 | $2,566.11 | $657,448.82 | $339,573.96 | $682,125.14 |
| 163 | $657,448.82 | $1,638.14 | $2,572.51 | $654,876.31 | $341,212.10 | $686,335.79 |
| 164 | $654,876.31 | $1,631.73 | $2,578.92 | $652,297.40 | $342,843.83 | $690,546.44 |
| 165 | $652,297.40 | $1,625.31 | $2,585.34 | $649,712.05 | $344,469.14 | $694,757.09 |
| 166 | $649,712.05 | $1,618.87 | $2,591.78 | $647,120.27 | $346,088.01 | $698,967.74 |
| 167 | $647,120.27 | $1,612.41 | $2,598.24 | $644,522.03 | $347,700.41 | $703,178.38 |
| 168 | $644,522.03 | $1,605.93 | $2,604.71 | $641,917.31 | $349,306.35 | $707,389.03 |
| 169 | $641,917.31 | $1,599.44 | $2,611.21 | $639,306.11 | $350,905.79 | $711,599.68 |
| 170 | $639,306.11 | $1,592.94 | $2,617.71 | $636,688.40 | $352,498.73 | $715,810.33 |
| 171 | $636,688.40 | $1,586.42 | $2,624.23 | $634,064.16 | $354,085.15 | $720,020.98 |
| 172 | $634,064.16 | $1,579.88 | $2,630.77 | $631,433.39 | $355,665.02 | $724,231.63 |
| 173 | $631,433.39 | $1,573.32 | $2,637.33 | $628,796.06 | $357,238.34 | $728,442.28 |
| 174 | $628,796.06 | $1,566.75 | $2,643.90 | $626,152.17 | $358,805.09 | $732,652.93 |
| 175 | $626,152.17 | $1,560.16 | $2,650.49 | $623,501.68 | $360,365.26 | $736,863.58 |
| 176 | $623,501.68 | $1,553.56 | $2,657.09 | $620,844.59 | $361,918.81 | $741,074.23 |
| 177 | $620,844.59 | $1,546.94 | $2,663.71 | $618,180.88 | $363,465.75 | $745,284.87 |
| 178 | $618,180.88 | $1,540.30 | $2,670.35 | $615,510.53 | $365,006.05 | $749,495.52 |
| 179 | $615,510.53 | $1,533.65 | $2,677.00 | $612,833.53 | $366,539.70 | $753,706.17 |
| 180 | $612,833.53 | $1,526.98 | $2,683.67 | $610,149.86 | $368,066.68 | $757,916.82 |
| 181 | $610,149.86 | $1,520.29 | $2,690.36 | $607,459.50 | $369,586.97 | $762,127.47 |
| 182 | $607,459.50 | $1,513.59 | $2,697.06 | $604,762.43 | $371,100.55 | $766,338.12 |
| 183 | $604,762.43 | $1,506.87 | $2,703.78 | $602,058.65 | $372,607.42 | $770,548.77 |
| 184 | $602,058.65 | $1,500.13 | $2,710.52 | $599,348.13 | $374,107.55 | $774,759.42 |
| 185 | $599,348.13 | $1,493.38 | $2,717.27 | $596,630.86 | $375,600.93 | $778,970.07 |
| 186 | $596,630.86 | $1,486.61 | $2,724.04 | $593,906.81 | $377,087.53 | $783,180.72 |
| 187 | $593,906.81 | $1,479.82 | $2,730.83 | $591,175.98 | $378,567.35 | $787,391.36 |
| 188 | $591,175.98 | $1,473.01 | $2,737.64 | $588,438.35 | $380,040.36 | $791,602.01 |
| 189 | $588,438.35 | $1,466.19 | $2,744.46 | $585,693.89 | $381,506.55 | $795,812.66 |
| 190 | $585,693.89 | $1,459.35 | $2,751.30 | $582,942.60 | $382,965.91 | $800,023.31 |
| 191 | $582,942.60 | $1,452.50 | $2,758.15 | $580,184.45 | $384,418.41 | $804,233.96 |
| 192 | $580,184.45 | $1,445.63 | $2,765.02 | $577,419.42 | $385,864.03 | $808,444.61 |
| 193 | $577,419.42 | $1,438.74 | $2,771.91 | $574,647.51 | $387,302.77 | $812,655.26 |
| 194 | $574,647.51 | $1,431.83 | $2,778.82 | $571,868.69 | $388,734.60 | $816,865.91 |
| 195 | $571,868.69 | $1,424.91 | $2,785.74 | $569,082.95 | $390,159.51 | $821,076.56 |
| 196 | $569,082.95 | $1,417.97 | $2,792.68 | $566,290.26 | $391,577.47 | $825,287.21 |
| 197 | $566,290.26 | $1,411.01 | $2,799.64 | $563,490.62 | $392,988.48 | $829,497.85 |
| 198 | $563,490.62 | $1,404.03 | $2,806.62 | $560,684.00 | $394,392.51 | $833,708.50 |
| 199 | $560,684.00 | $1,397.04 | $2,813.61 | $557,870.39 | $395,789.55 | $837,919.15 |
| 200 | $557,870.39 | $1,390.03 | $2,820.62 | $555,049.77 | $397,179.57 | $842,129.80 |
| 201 | $555,049.77 | $1,383.00 | $2,827.65 | $552,222.12 | $398,562.57 | $846,340.45 |
| 202 | $552,222.12 | $1,375.95 | $2,834.70 | $549,387.43 | $399,938.53 | $850,551.10 |
| 203 | $549,387.43 | $1,368.89 | $2,841.76 | $546,545.67 | $401,307.42 | $854,761.75 |
| 204 | $546,545.67 | $1,361.81 | $2,848.84 | $543,696.83 | $402,669.23 | $858,972.40 |
| 205 | $543,696.83 | $1,354.71 | $2,855.94 | $540,840.89 | $404,023.94 | $863,183.05 |
| 206 | $540,840.89 | $1,347.60 | $2,863.05 | $537,977.84 | $405,371.53 | $867,393.70 |
| 207 | $537,977.84 | $1,340.46 | $2,870.19 | $535,107.65 | $406,711.99 | $871,604.34 |
| 208 | $535,107.65 | $1,333.31 | $2,877.34 | $532,230.31 | $408,045.30 | $875,814.99 |
| 209 | $532,230.31 | $1,326.14 | $2,884.51 | $529,345.80 | $409,371.44 | $880,025.64 |
| 210 | $529,345.80 | $1,318.95 | $2,891.70 | $526,454.10 | $410,690.40 | $884,236.29 |
| 211 | $526,454.10 | $1,311.75 | $2,898.90 | $523,555.20 | $412,002.14 | $888,446.94 |
| 212 | $523,555.20 | $1,304.53 | $2,906.12 | $520,649.08 | $413,306.67 | $892,657.59 |
| 213 | $520,649.08 | $1,297.28 | $2,913.37 | $517,735.71 | $414,603.95 | $896,868.24 |
| 214 | $517,735.71 | $1,290.02 | $2,920.62 | $514,815.09 | $415,893.98 | $901,078.89 |
| 215 | $514,815.09 | $1,282.75 | $2,927.90 | $511,887.19 | $417,176.73 | $905,289.54 |
| 216 | $511,887.19 | $1,275.45 | $2,935.20 | $508,951.99 | $418,452.18 | $909,500.19 |
| 217 | $508,951.99 | $1,268.14 | $2,942.51 | $506,009.48 | $419,720.32 | $913,710.84 |
| 218 | $506,009.48 | $1,260.81 | $2,949.84 | $503,059.64 | $420,981.12 | $917,921.48 |
| 219 | $503,059.64 | $1,253.46 | $2,957.19 | $500,102.45 | $422,234.58 | $922,132.13 |
| 220 | $500,102.45 | $1,246.09 | $2,964.56 | $497,137.89 | $423,480.67 | $926,342.78 |
| 221 | $497,137.89 | $1,238.70 | $2,971.95 | $494,165.94 | $424,719.37 | $930,553.43 |
| 222 | $494,165.94 | $1,231.30 | $2,979.35 | $491,186.59 | $425,950.67 | $934,764.08 |
| 223 | $491,186.59 | $1,223.87 | $2,986.78 | $488,199.81 | $427,174.54 | $938,974.73 |
| 224 | $488,199.81 | $1,216.43 | $2,994.22 | $485,205.59 | $428,390.97 | $943,185.38 |
| 225 | $485,205.59 | $1,208.97 | $3,001.68 | $482,203.92 | $429,599.94 | $947,396.03 |
| 226 | $482,203.92 | $1,201.49 | $3,009.16 | $479,194.76 | $430,801.44 | $951,606.68 |
| 227 | $479,194.76 | $1,193.99 | $3,016.66 | $476,178.10 | $431,995.43 | $955,817.33 |
| 228 | $476,178.10 | $1,186.48 | $3,024.17 | $473,153.93 | $433,181.91 | $960,027.97 |
| 229 | $473,153.93 | $1,178.94 | $3,031.71 | $470,122.22 | $434,360.85 | $964,238.62 |
| 230 | $470,122.22 | $1,171.39 | $3,039.26 | $467,082.96 | $435,532.24 | $968,449.27 |
| 231 | $467,082.96 | $1,163.82 | $3,046.83 | $464,036.13 | $436,696.05 | $972,659.92 |
| 232 | $464,036.13 | $1,156.22 | $3,054.43 | $460,981.70 | $437,852.27 | $976,870.57 |
| 233 | $460,981.70 | $1,148.61 | $3,062.04 | $457,919.67 | $439,000.89 | $981,081.22 |
| 234 | $457,919.67 | $1,140.98 | $3,069.67 | $454,850.00 | $440,141.87 | $985,291.87 |
| 235 | $454,850.00 | $1,133.33 | $3,077.31 | $451,772.69 | $441,275.20 | $989,502.52 |
| 236 | $451,772.69 | $1,125.67 | $3,084.98 | $448,687.71 | $442,400.87 | $993,713.17 |
| 237 | $448,687.71 | $1,117.98 | $3,092.67 | $445,595.04 | $443,518.85 | $997,923.82 |
| 238 | $445,595.04 | $1,110.27 | $3,100.37 | $442,494.66 | $444,629.13 | $1,002,134.46 |
| 239 | $442,494.66 | $1,102.55 | $3,108.10 | $439,386.56 | $445,731.68 | $1,006,345.11 |
| 240 | $439,386.56 | $1,094.80 | $3,115.84 | $436,270.72 | $446,826.48 | $1,010,555.76 |
| 241 | $436,270.72 | $1,087.04 | $3,123.61 | $433,147.11 | $447,913.52 | $1,014,766.41 |
| 242 | $433,147.11 | $1,079.26 | $3,131.39 | $430,015.72 | $448,992.78 | $1,018,977.06 |
| 243 | $430,015.72 | $1,071.46 | $3,139.19 | $426,876.53 | $450,064.24 | $1,023,187.71 |
| 244 | $426,876.53 | $1,063.63 | $3,147.01 | $423,729.51 | $451,127.87 | $1,027,398.36 |
| 245 | $423,729.51 | $1,055.79 | $3,154.86 | $420,574.65 | $452,183.66 | $1,031,609.01 |
| 246 | $420,574.65 | $1,047.93 | $3,162.72 | $417,411.94 | $453,231.59 | $1,035,819.66 |
| 247 | $417,411.94 | $1,040.05 | $3,170.60 | $414,241.34 | $454,271.65 | $1,040,030.31 |
| 248 | $414,241.34 | $1,032.15 | $3,178.50 | $411,062.84 | $455,303.80 | $1,044,240.95 |
| 249 | $411,062.84 | $1,024.23 | $3,186.42 | $407,876.42 | $456,328.03 | $1,048,451.60 |
| 250 | $407,876.42 | $1,016.29 | $3,194.36 | $404,682.07 | $457,344.32 | $1,052,662.25 |
| 251 | $404,682.07 | $1,008.33 | $3,202.32 | $401,479.75 | $458,352.65 | $1,056,872.90 |
| 252 | $401,479.75 | $1,000.35 | $3,210.30 | $398,269.46 | $459,353.01 | $1,061,083.55 |
| 253 | $398,269.46 | $992.35 | $3,218.29 | $395,051.16 | $460,345.36 | $1,065,294.20 |
| 254 | $395,051.16 | $984.34 | $3,226.31 | $391,824.85 | $461,329.70 | $1,069,504.85 |
| 255 | $391,824.85 | $976.30 | $3,234.35 | $388,590.50 | $462,305.99 | $1,073,715.50 |
| 256 | $388,590.50 | $968.24 | $3,242.41 | $385,348.09 | $463,274.23 | $1,077,926.15 |
| 257 | $385,348.09 | $960.16 | $3,250.49 | $382,097.60 | $464,234.39 | $1,082,136.80 |
| 258 | $382,097.60 | $952.06 | $3,258.59 | $378,839.01 | $465,186.45 | $1,086,347.44 |
| 259 | $378,839.01 | $943.94 | $3,266.71 | $375,572.30 | $466,130.39 | $1,090,558.09 |
| 260 | $375,572.30 | $935.80 | $3,274.85 | $372,297.45 | $467,066.19 | $1,094,768.74 |
| 261 | $372,297.45 | $927.64 | $3,283.01 | $369,014.44 | $467,993.83 | $1,098,979.39 |
| 262 | $369,014.44 | $919.46 | $3,291.19 | $365,723.25 | $468,913.29 | $1,103,190.04 |
| 263 | $365,723.25 | $911.26 | $3,299.39 | $362,423.87 | $469,824.55 | $1,107,400.69 |
| 264 | $362,423.87 | $903.04 | $3,307.61 | $359,116.26 | $470,727.59 | $1,111,611.34 |
| 265 | $359,116.26 | $894.80 | $3,315.85 | $355,800.41 | $471,622.39 | $1,115,821.99 |
| 266 | $355,800.41 | $886.54 | $3,324.11 | $352,476.29 | $472,508.93 | $1,120,032.64 |
| 267 | $352,476.29 | $878.25 | $3,332.40 | $349,143.90 | $473,387.18 | $1,124,243.29 |
| 268 | $349,143.90 | $869.95 | $3,340.70 | $345,803.20 | $474,257.13 | $1,128,453.93 |
| 269 | $345,803.20 | $861.63 | $3,349.02 | $342,454.17 | $475,118.76 | $1,132,664.58 |
| 270 | $342,454.17 | $853.28 | $3,357.37 | $339,096.81 | $475,972.04 | $1,136,875.23 |
| 271 | $339,096.81 | $844.92 | $3,365.73 | $335,731.07 | $476,816.96 | $1,141,085.88 |
| 272 | $335,731.07 | $836.53 | $3,374.12 | $332,356.96 | $477,653.49 | $1,145,296.53 |
| 273 | $332,356.96 | $828.12 | $3,382.53 | $328,974.43 | $478,481.61 | $1,149,507.18 |
| 274 | $328,974.43 | $819.69 | $3,390.95 | $325,583.48 | $479,301.30 | $1,153,717.83 |
| 275 | $325,583.48 | $811.25 | $3,399.40 | $322,184.07 | $480,112.55 | $1,157,928.48 |
| 276 | $322,184.07 | $802.78 | $3,407.87 | $318,776.20 | $480,915.32 | $1,162,139.13 |
| 277 | $318,776.20 | $794.28 | $3,416.36 | $315,359.83 | $481,709.61 | $1,166,349.78 |
| 278 | $315,359.83 | $785.77 | $3,424.88 | $311,934.96 | $482,495.38 | $1,170,560.42 |
| 279 | $311,934.96 | $777.24 | $3,433.41 | $308,501.54 | $483,272.62 | $1,174,771.07 |
| 280 | $308,501.54 | $768.68 | $3,441.97 | $305,059.58 | $484,041.30 | $1,178,981.72 |
| 281 | $305,059.58 | $760.11 | $3,450.54 | $301,609.04 | $484,801.41 | $1,183,192.37 |
| 282 | $301,609.04 | $751.51 | $3,459.14 | $298,149.90 | $485,552.92 | $1,187,403.02 |
| 283 | $298,149.90 | $742.89 | $3,467.76 | $294,682.14 | $486,295.81 | $1,191,613.67 |
| 284 | $294,682.14 | $734.25 | $3,476.40 | $291,205.74 | $487,030.06 | $1,195,824.32 |
| 285 | $291,205.74 | $725.59 | $3,485.06 | $287,720.68 | $487,755.64 | $1,200,034.97 |
| 286 | $287,720.68 | $716.90 | $3,493.74 | $284,226.93 | $488,472.55 | $1,204,245.62 |
| 287 | $284,226.93 | $708.20 | $3,502.45 | $280,724.48 | $489,180.75 | $1,208,456.27 |
| 288 | $280,724.48 | $699.47 | $3,511.18 | $277,213.30 | $489,880.22 | $1,212,666.91 |
| 289 | $277,213.30 | $690.72 | $3,519.93 | $273,693.38 | $490,570.94 | $1,216,877.56 |
| 290 | $273,693.38 | $681.95 | $3,528.70 | $270,164.68 | $491,252.89 | $1,221,088.21 |
| 291 | $270,164.68 | $673.16 | $3,537.49 | $266,627.19 | $491,926.06 | $1,225,298.86 |
| 292 | $266,627.19 | $664.35 | $3,546.30 | $263,080.89 | $492,590.40 | $1,229,509.51 |
| 293 | $263,080.89 | $655.51 | $3,555.14 | $259,525.75 | $493,245.91 | $1,233,720.16 |
| 294 | $259,525.75 | $646.65 | $3,564.00 | $255,961.75 | $493,892.56 | $1,237,930.81 |
| 295 | $255,961.75 | $637.77 | $3,572.88 | $252,388.88 | $494,530.33 | $1,242,141.46 |
| 296 | $252,388.88 | $628.87 | $3,581.78 | $248,807.10 | $495,159.20 | $1,246,352.11 |
| 297 | $248,807.10 | $619.94 | $3,590.70 | $245,216.39 | $495,779.15 | $1,250,562.76 |
| 298 | $245,216.39 | $611.00 | $3,599.65 | $241,616.74 | $496,390.14 | $1,254,773.40 |
| 299 | $241,616.74 | $602.03 | $3,608.62 | $238,008.12 | $496,992.17 | $1,258,984.05 |
| 300 | $238,008.12 | $593.04 | $3,617.61 | $234,390.51 | $497,585.21 | $1,263,194.70 |
| 301 | $234,390.51 | $584.02 | $3,626.63 | $230,763.88 | $498,169.23 | $1,267,405.35 |
| 302 | $230,763.88 | $574.99 | $3,635.66 | $227,128.22 | $498,744.22 | $1,271,616.00 |
| 303 | $227,128.22 | $565.93 | $3,644.72 | $223,483.50 | $499,310.15 | $1,275,826.65 |
| 304 | $223,483.50 | $556.85 | $3,653.80 | $219,829.70 | $499,866.99 | $1,280,037.30 |
| 305 | $219,829.70 | $547.74 | $3,662.91 | $216,166.79 | $500,414.74 | $1,284,247.95 |
| 306 | $216,166.79 | $538.62 | $3,672.03 | $212,494.76 | $500,953.35 | $1,288,458.60 |
| 307 | $212,494.76 | $529.47 | $3,681.18 | $208,813.57 | $501,482.82 | $1,292,669.25 |
| 308 | $208,813.57 | $520.29 | $3,690.36 | $205,123.22 | $502,003.11 | $1,296,879.89 |
| 309 | $205,123.22 | $511.10 | $3,699.55 | $201,423.67 | $502,514.21 | $1,301,090.54 |
| 310 | $201,423.67 | $501.88 | $3,708.77 | $197,714.90 | $503,016.09 | $1,305,301.19 |
| 311 | $197,714.90 | $492.64 | $3,718.01 | $193,996.89 | $503,508.73 | $1,309,511.84 |
| 312 | $193,996.89 | $483.38 | $3,727.27 | $190,269.62 | $503,992.11 | $1,313,722.49 |
| 313 | $190,269.62 | $474.09 | $3,736.56 | $186,533.05 | $504,466.19 | $1,317,933.14 |
| 314 | $186,533.05 | $464.78 | $3,745.87 | $182,787.18 | $504,930.97 | $1,322,143.79 |
| 315 | $182,787.18 | $455.44 | $3,755.20 | $179,031.98 | $505,386.42 | $1,326,354.44 |
| 316 | $179,031.98 | $446.09 | $3,764.56 | $175,267.42 | $505,832.51 | $1,330,565.09 |
| 317 | $175,267.42 | $436.71 | $3,773.94 | $171,493.48 | $506,269.21 | $1,334,775.74 |
| 318 | $171,493.48 | $427.30 | $3,783.34 | $167,710.13 | $506,696.52 | $1,338,986.38 |
| 319 | $167,710.13 | $417.88 | $3,792.77 | $163,917.36 | $507,114.40 | $1,343,197.03 |
| 320 | $163,917.36 | $408.43 | $3,802.22 | $160,115.14 | $507,522.82 | $1,347,407.68 |
| 321 | $160,115.14 | $398.95 | $3,811.70 | $156,303.45 | $507,921.78 | $1,351,618.33 |
| 322 | $156,303.45 | $389.46 | $3,821.19 | $152,482.25 | $508,311.23 | $1,355,828.98 |
| 323 | $152,482.25 | $379.93 | $3,830.71 | $148,651.54 | $508,691.17 | $1,360,039.63 |
| 324 | $148,651.54 | $370.39 | $3,840.26 | $144,811.28 | $509,061.56 | $1,364,250.28 |
| 325 | $144,811.28 | $360.82 | $3,849.83 | $140,961.45 | $509,422.38 | $1,368,460.93 |
| 326 | $140,961.45 | $351.23 | $3,859.42 | $137,102.03 | $509,773.61 | $1,372,671.58 |
| 327 | $137,102.03 | $341.61 | $3,869.04 | $133,233.00 | $510,115.22 | $1,376,882.23 |
| 328 | $133,233.00 | $331.97 | $3,878.68 | $129,354.32 | $510,447.19 | $1,381,092.88 |
| 329 | $129,354.32 | $322.31 | $3,888.34 | $125,465.98 | $510,769.50 | $1,385,303.52 |
| 330 | $125,465.98 | $312.62 | $3,898.03 | $121,567.95 | $511,082.12 | $1,389,514.17 |
| 331 | $121,567.95 | $302.91 | $3,907.74 | $117,660.21 | $511,385.03 | $1,393,724.82 |
| 332 | $117,660.21 | $293.17 | $3,917.48 | $113,742.73 | $511,678.20 | $1,397,935.47 |
| 333 | $113,742.73 | $283.41 | $3,927.24 | $109,815.49 | $511,961.61 | $1,402,146.12 |
| 334 | $109,815.49 | $273.62 | $3,937.03 | $105,878.46 | $512,235.23 | $1,406,356.77 |
| 335 | $105,878.46 | $263.81 | $3,946.84 | $101,931.63 | $512,499.04 | $1,410,567.42 |
| 336 | $101,931.63 | $253.98 | $3,956.67 | $97,974.96 | $512,753.02 | $1,414,778.07 |
| 337 | $97,974.96 | $244.12 | $3,966.53 | $94,008.43 | $512,997.14 | $1,418,988.72 |
| 338 | $94,008.43 | $234.24 | $3,976.41 | $90,032.02 | $513,231.38 | $1,423,199.37 |
| 339 | $90,032.02 | $224.33 | $3,986.32 | $86,045.70 | $513,455.71 | $1,427,410.01 |
| 340 | $86,045.70 | $214.40 | $3,996.25 | $82,049.45 | $513,670.11 | $1,431,620.66 |
| 341 | $82,049.45 | $204.44 | $4,006.21 | $78,043.24 | $513,874.55 | $1,435,831.31 |
| 342 | $78,043.24 | $194.46 | $4,016.19 | $74,027.05 | $514,069.01 | $1,440,041.96 |
| 343 | $74,027.05 | $184.45 | $4,026.20 | $70,000.85 | $514,253.46 | $1,444,252.61 |
| 344 | $70,000.85 | $174.42 | $4,036.23 | $65,964.62 | $514,427.88 | $1,448,463.26 |
| 345 | $65,964.62 | $164.36 | $4,046.29 | $61,918.33 | $514,592.24 | $1,452,673.91 |
| 346 | $61,918.33 | $154.28 | $4,056.37 | $57,861.96 | $514,746.52 | $1,456,884.56 |
| 347 | $57,861.96 | $144.17 | $4,066.48 | $53,795.48 | $514,890.69 | $1,461,095.21 |
| 348 | $53,795.48 | $134.04 | $4,076.61 | $49,718.88 | $515,024.73 | $1,465,305.86 |
| 349 | $49,718.88 | $123.88 | $4,086.77 | $45,632.11 | $515,148.61 | $1,469,516.50 |
| 350 | $45,632.11 | $113.70 | $4,096.95 | $41,535.16 | $515,262.31 | $1,473,727.15 |
| 351 | $41,535.16 | $103.49 | $4,107.16 | $37,428.00 | $515,365.81 | $1,477,937.80 |
| 352 | $37,428.00 | $93.26 | $4,117.39 | $33,310.61 | $515,459.06 | $1,482,148.45 |
| 353 | $33,310.61 | $83.00 | $4,127.65 | $29,182.96 | $515,542.06 | $1,486,359.10 |
| 354 | $29,182.96 | $72.71 | $4,137.93 | $25,045.03 | $515,614.78 | $1,490,569.75 |
| 355 | $25,045.03 | $62.40 | $4,148.25 | $20,896.78 | $515,677.18 | $1,494,780.40 |
| 356 | $20,896.78 | $52.07 | $4,158.58 | $16,738.20 | $515,729.25 | $1,498,991.05 |
| 357 | $16,738.20 | $41.71 | $4,168.94 | $12,569.26 | $515,770.95 | $1,503,201.70 |
| 358 | $12,569.26 | $31.32 | $4,179.33 | $8,389.93 | $515,802.27 | $1,507,412.35 |
| 359 | $8,389.93 | $20.90 | $4,189.74 | $4,200.18 | $515,823.18 | $1,511,622.99 |
| 360 | $4,200.18 | $10.47 | $4,200.18 | $-0.00 | $515,833.64 | $1,515,833.64 |