|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $3,333.33 | $1,440.82 | $998,559.18 | $3,333.33 | $4,774.15 |
| 2 | $998,559.18 | $3,328.53 | $1,445.62 | $997,113.56 | $6,661.86 | $9,548.31 |
| 3 | $997,113.56 | $3,323.71 | $1,450.44 | $995,663.12 | $9,985.58 | $14,322.46 |
| 4 | $995,663.12 | $3,318.88 | $1,455.28 | $994,207.84 | $13,304.45 | $19,096.61 |
| 5 | $994,207.84 | $3,314.03 | $1,460.13 | $992,747.71 | $16,618.48 | $23,870.76 |
| 6 | $992,747.71 | $3,309.16 | $1,464.99 | $991,282.72 | $19,927.64 | $28,644.92 |
| 7 | $991,282.72 | $3,304.28 | $1,469.88 | $989,812.84 | $23,231.91 | $33,419.07 |
| 8 | $989,812.84 | $3,299.38 | $1,474.78 | $988,338.07 | $26,531.29 | $38,193.22 |
| 9 | $988,338.07 | $3,294.46 | $1,479.69 | $986,858.37 | $29,825.75 | $42,967.38 |
| 10 | $986,858.37 | $3,289.53 | $1,484.63 | $985,373.75 | $33,115.28 | $47,741.53 |
| 11 | $985,373.75 | $3,284.58 | $1,489.57 | $983,884.17 | $36,399.86 | $52,515.68 |
| 12 | $983,884.17 | $3,279.61 | $1,494.54 | $982,389.64 | $39,679.47 | $57,289.84 |
| 13 | $982,389.64 | $3,274.63 | $1,499.52 | $980,890.11 | $42,954.10 | $62,063.99 |
| 14 | $980,890.11 | $3,269.63 | $1,504.52 | $979,385.60 | $46,223.74 | $66,838.14 |
| 15 | $979,385.60 | $3,264.62 | $1,509.53 | $977,876.06 | $49,488.36 | $71,612.29 |
| 16 | $977,876.06 | $3,259.59 | $1,514.57 | $976,361.50 | $52,747.94 | $76,386.45 |
| 17 | $976,361.50 | $3,254.54 | $1,519.61 | $974,841.88 | $56,002.48 | $81,160.60 |
| 18 | $974,841.88 | $3,249.47 | $1,524.68 | $973,317.20 | $59,251.95 | $85,934.75 |
| 19 | $973,317.20 | $3,244.39 | $1,529.76 | $971,787.44 | $62,496.34 | $90,708.91 |
| 20 | $971,787.44 | $3,239.29 | $1,534.86 | $970,252.58 | $65,735.64 | $95,483.06 |
| 21 | $970,252.58 | $3,234.18 | $1,539.98 | $968,712.60 | $68,969.81 | $100,257.21 |
| 22 | $968,712.60 | $3,229.04 | $1,545.11 | $967,167.49 | $72,198.85 | $105,031.37 |
| 23 | $967,167.49 | $3,223.89 | $1,550.26 | $965,617.23 | $75,422.74 | $109,805.52 |
| 24 | $965,617.23 | $3,218.72 | $1,555.43 | $964,061.80 | $78,641.47 | $114,579.67 |
| 25 | $964,061.80 | $3,213.54 | $1,560.61 | $962,501.18 | $81,855.01 | $119,353.82 |
| 26 | $962,501.18 | $3,208.34 | $1,565.82 | $960,935.37 | $85,063.35 | $124,127.98 |
| 27 | $960,935.37 | $3,203.12 | $1,571.04 | $959,364.33 | $88,266.46 | $128,902.13 |
| 28 | $959,364.33 | $3,197.88 | $1,576.27 | $957,788.06 | $91,464.34 | $133,676.28 |
| 29 | $957,788.06 | $3,192.63 | $1,581.53 | $956,206.54 | $94,656.97 | $138,450.44 |
| 30 | $956,206.54 | $3,187.36 | $1,586.80 | $954,619.74 | $97,844.33 | $143,224.59 |
| 31 | $954,619.74 | $3,182.07 | $1,592.09 | $953,027.65 | $101,026.39 | $147,998.74 |
| 32 | $953,027.65 | $3,176.76 | $1,597.39 | $951,430.26 | $104,203.15 | $152,772.89 |
| 33 | $951,430.26 | $3,171.43 | $1,602.72 | $949,827.54 | $107,374.59 | $157,547.05 |
| 34 | $949,827.54 | $3,166.09 | $1,608.06 | $948,219.48 | $110,540.68 | $162,321.20 |
| 35 | $948,219.48 | $3,160.73 | $1,613.42 | $946,606.06 | $113,701.41 | $167,095.35 |
| 36 | $946,606.06 | $3,155.35 | $1,618.80 | $944,987.26 | $116,856.76 | $171,869.51 |
| 37 | $944,987.26 | $3,149.96 | $1,624.20 | $943,363.06 | $120,006.72 | $176,643.66 |
| 38 | $943,363.06 | $3,144.54 | $1,629.61 | $941,733.45 | $123,151.26 | $181,417.81 |
| 39 | $941,733.45 | $3,139.11 | $1,635.04 | $940,098.41 | $126,290.37 | $186,191.97 |
| 40 | $940,098.41 | $3,133.66 | $1,640.49 | $938,457.92 | $129,424.04 | $190,966.12 |
| 41 | $938,457.92 | $3,128.19 | $1,645.96 | $936,811.96 | $132,552.23 | $195,740.27 |
| 42 | $936,811.96 | $3,122.71 | $1,651.45 | $935,160.51 | $135,674.94 | $200,514.42 |
| 43 | $935,160.51 | $3,117.20 | $1,656.95 | $933,503.56 | $138,792.14 | $205,288.58 |
| 44 | $933,503.56 | $3,111.68 | $1,662.47 | $931,841.09 | $141,903.82 | $210,062.73 |
| 45 | $931,841.09 | $3,106.14 | $1,668.02 | $930,173.07 | $145,009.95 | $214,836.88 |
| 46 | $930,173.07 | $3,100.58 | $1,673.58 | $928,499.49 | $148,110.53 | $219,611.04 |
| 47 | $928,499.49 | $3,095.00 | $1,679.15 | $926,820.34 | $151,205.53 | $224,385.19 |
| 48 | $926,820.34 | $3,089.40 | $1,684.75 | $925,135.59 | $154,294.93 | $229,159.34 |
| 49 | $925,135.59 | $3,083.79 | $1,690.37 | $923,445.22 | $157,378.71 | $233,933.49 |
| 50 | $923,445.22 | $3,078.15 | $1,696.00 | $921,749.22 | $160,456.87 | $238,707.65 |
| 51 | $921,749.22 | $3,072.50 | $1,701.66 | $920,047.56 | $163,529.36 | $243,481.80 |
| 52 | $920,047.56 | $3,066.83 | $1,707.33 | $918,340.23 | $166,596.19 | $248,255.95 |
| 53 | $918,340.23 | $3,061.13 | $1,713.02 | $916,627.22 | $169,657.32 | $253,030.11 |
| 54 | $916,627.22 | $3,055.42 | $1,718.73 | $914,908.49 | $172,712.75 | $257,804.26 |
| 55 | $914,908.49 | $3,049.69 | $1,724.46 | $913,184.03 | $175,762.44 | $262,578.41 |
| 56 | $913,184.03 | $3,043.95 | $1,730.21 | $911,453.82 | $178,806.39 | $267,352.57 |
| 57 | $911,453.82 | $3,038.18 | $1,735.97 | $909,717.85 | $181,844.57 | $272,126.72 |
| 58 | $909,717.85 | $3,032.39 | $1,741.76 | $907,976.09 | $184,876.96 | $276,900.87 |
| 59 | $907,976.09 | $3,026.59 | $1,747.57 | $906,228.52 | $187,903.55 | $281,675.02 |
| 60 | $906,228.52 | $3,020.76 | $1,753.39 | $904,475.13 | $190,924.31 | $286,449.18 |
| 61 | $904,475.13 | $3,014.92 | $1,759.24 | $902,715.90 | $193,939.23 | $291,223.33 |
| 62 | $902,715.90 | $3,009.05 | $1,765.10 | $900,950.80 | $196,948.28 | $295,997.48 |
| 63 | $900,950.80 | $3,003.17 | $1,770.98 | $899,179.81 | $199,951.45 | $300,771.64 |
| 64 | $899,179.81 | $2,997.27 | $1,776.89 | $897,402.92 | $202,948.71 | $305,545.79 |
| 65 | $897,402.92 | $2,991.34 | $1,782.81 | $895,620.12 | $205,940.06 | $310,319.94 |
| 66 | $895,620.12 | $2,985.40 | $1,788.75 | $893,831.36 | $208,925.46 | $315,094.10 |
| 67 | $893,831.36 | $2,979.44 | $1,794.72 | $892,036.65 | $211,904.90 | $319,868.25 |
| 68 | $892,036.65 | $2,973.46 | $1,800.70 | $890,235.95 | $214,878.35 | $324,642.40 |
| 69 | $890,235.95 | $2,967.45 | $1,806.70 | $888,429.25 | $217,845.80 | $329,416.55 |
| 70 | $888,429.25 | $2,961.43 | $1,812.72 | $886,616.53 | $220,807.23 | $334,190.71 |
| 71 | $886,616.53 | $2,955.39 | $1,818.76 | $884,797.76 | $223,762.62 | $338,964.86 |
| 72 | $884,797.76 | $2,949.33 | $1,824.83 | $882,972.94 | $226,711.95 | $343,739.01 |
| 73 | $882,972.94 | $2,943.24 | $1,830.91 | $881,142.03 | $229,655.19 | $348,513.17 |
| 74 | $881,142.03 | $2,937.14 | $1,837.01 | $879,305.01 | $232,592.33 | $353,287.32 |
| 75 | $879,305.01 | $2,931.02 | $1,843.14 | $877,461.88 | $235,523.35 | $358,061.47 |
| 76 | $877,461.88 | $2,924.87 | $1,849.28 | $875,612.60 | $238,448.22 | $362,835.62 |
| 77 | $875,612.60 | $2,918.71 | $1,855.44 | $873,757.15 | $241,366.93 | $367,609.78 |
| 78 | $873,757.15 | $2,912.52 | $1,861.63 | $871,895.52 | $244,279.45 | $372,383.93 |
| 79 | $871,895.52 | $2,906.32 | $1,867.83 | $870,027.69 | $247,185.77 | $377,158.08 |
| 80 | $870,027.69 | $2,900.09 | $1,874.06 | $868,153.63 | $250,085.87 | $381,932.24 |
| 81 | $868,153.63 | $2,893.85 | $1,880.31 | $866,273.32 | $252,979.71 | $386,706.39 |
| 82 | $866,273.32 | $2,887.58 | $1,886.58 | $864,386.75 | $255,867.29 | $391,480.54 |
| 83 | $864,386.75 | $2,881.29 | $1,892.86 | $862,493.88 | $258,748.58 | $396,254.70 |
| 84 | $862,493.88 | $2,874.98 | $1,899.17 | $860,594.71 | $261,623.56 | $401,028.85 |
| 85 | $860,594.71 | $2,868.65 | $1,905.50 | $858,689.21 | $264,492.21 | $405,803.00 |
| 86 | $858,689.21 | $2,862.30 | $1,911.86 | $856,777.35 | $267,354.50 | $410,577.15 |
| 87 | $856,777.35 | $2,855.92 | $1,918.23 | $854,859.12 | $270,210.43 | $415,351.31 |
| 88 | $854,859.12 | $2,849.53 | $1,924.62 | $852,934.50 | $273,059.96 | $420,125.46 |
| 89 | $852,934.50 | $2,843.11 | $1,931.04 | $851,003.46 | $275,903.07 | $424,899.61 |
| 90 | $851,003.46 | $2,836.68 | $1,937.47 | $849,065.99 | $278,739.75 | $429,673.77 |
| 91 | $849,065.99 | $2,830.22 | $1,943.93 | $847,122.05 | $281,569.97 | $434,447.92 |
| 92 | $847,122.05 | $2,823.74 | $1,950.41 | $845,171.64 | $284,393.71 | $439,222.07 |
| 93 | $845,171.64 | $2,817.24 | $1,956.91 | $843,214.73 | $287,210.95 | $443,996.22 |
| 94 | $843,214.73 | $2,810.72 | $1,963.44 | $841,251.29 | $290,021.67 | $448,770.38 |
| 95 | $841,251.29 | $2,804.17 | $1,969.98 | $839,281.31 | $292,825.84 | $453,544.53 |
| 96 | $839,281.31 | $2,797.60 | $1,976.55 | $837,304.76 | $295,623.44 | $458,318.68 |
| 97 | $837,304.76 | $2,791.02 | $1,983.14 | $835,321.62 | $298,414.46 | $463,092.84 |
| 98 | $835,321.62 | $2,784.41 | $1,989.75 | $833,331.87 | $301,198.86 | $467,866.99 |
| 99 | $833,331.87 | $2,777.77 | $1,996.38 | $831,335.49 | $303,976.64 | $472,641.14 |
| 100 | $831,335.49 | $2,771.12 | $2,003.03 | $829,332.46 | $306,747.75 | $477,415.30 |
| 101 | $829,332.46 | $2,764.44 | $2,009.71 | $827,322.75 | $309,512.20 | $482,189.45 |
| 102 | $827,322.75 | $2,757.74 | $2,016.41 | $825,306.34 | $312,269.94 | $486,963.60 |
| 103 | $825,306.34 | $2,751.02 | $2,023.13 | $823,283.20 | $315,020.96 | $491,737.75 |
| 104 | $823,283.20 | $2,744.28 | $2,029.88 | $821,253.33 | $317,765.24 | $496,511.91 |
| 105 | $821,253.33 | $2,737.51 | $2,036.64 | $819,216.69 | $320,502.75 | $501,286.06 |
| 106 | $819,216.69 | $2,730.72 | $2,043.43 | $817,173.26 | $323,233.47 | $506,060.21 |
| 107 | $817,173.26 | $2,723.91 | $2,050.24 | $815,123.01 | $325,957.38 | $510,834.37 |
| 108 | $815,123.01 | $2,717.08 | $2,057.08 | $813,065.94 | $328,674.46 | $515,608.52 |
| 109 | $813,065.94 | $2,710.22 | $2,063.93 | $811,002.01 | $331,384.68 | $520,382.67 |
| 110 | $811,002.01 | $2,703.34 | $2,070.81 | $808,931.19 | $334,088.02 | $525,156.83 |
| 111 | $808,931.19 | $2,696.44 | $2,077.72 | $806,853.48 | $336,784.45 | $529,930.98 |
| 112 | $806,853.48 | $2,689.51 | $2,084.64 | $804,768.84 | $339,473.97 | $534,705.13 |
| 113 | $804,768.84 | $2,682.56 | $2,091.59 | $802,677.25 | $342,156.53 | $539,479.28 |
| 114 | $802,677.25 | $2,675.59 | $2,098.56 | $800,578.68 | $344,832.12 | $544,253.44 |
| 115 | $800,578.68 | $2,668.60 | $2,105.56 | $798,473.13 | $347,500.72 | $549,027.59 |
| 116 | $798,473.13 | $2,661.58 | $2,112.58 | $796,360.55 | $350,162.29 | $553,801.74 |
| 117 | $796,360.55 | $2,654.54 | $2,119.62 | $794,240.93 | $352,816.83 | $558,575.90 |
| 118 | $794,240.93 | $2,647.47 | $2,126.68 | $792,114.25 | $355,464.30 | $563,350.05 |
| 119 | $792,114.25 | $2,640.38 | $2,133.77 | $789,980.48 | $358,104.68 | $568,124.20 |
| 120 | $789,980.48 | $2,633.27 | $2,140.88 | $787,839.59 | $360,737.95 | $572,898.35 |
| 121 | $787,839.59 | $2,626.13 | $2,148.02 | $785,691.57 | $363,364.08 | $577,672.51 |
| 122 | $785,691.57 | $2,618.97 | $2,155.18 | $783,536.39 | $365,983.05 | $582,446.66 |
| 123 | $783,536.39 | $2,611.79 | $2,162.36 | $781,374.03 | $368,594.84 | $587,220.81 |
| 124 | $781,374.03 | $2,604.58 | $2,169.57 | $779,204.45 | $371,199.42 | $591,994.97 |
| 125 | $779,204.45 | $2,597.35 | $2,176.80 | $777,027.65 | $373,796.77 | $596,769.12 |
| 126 | $777,027.65 | $2,590.09 | $2,184.06 | $774,843.59 | $376,386.86 | $601,543.27 |
| 127 | $774,843.59 | $2,582.81 | $2,191.34 | $772,652.25 | $378,969.67 | $606,317.43 |
| 128 | $772,652.25 | $2,575.51 | $2,198.65 | $770,453.60 | $381,545.18 | $611,091.58 |
| 129 | $770,453.60 | $2,568.18 | $2,205.97 | $768,247.63 | $384,113.36 | $615,865.73 |
| 130 | $768,247.63 | $2,560.83 | $2,213.33 | $766,034.30 | $386,674.18 | $620,639.88 |
| 131 | $766,034.30 | $2,553.45 | $2,220.71 | $763,813.59 | $389,227.63 | $625,414.04 |
| 132 | $763,813.59 | $2,546.05 | $2,228.11 | $761,585.49 | $391,773.68 | $630,188.19 |
| 133 | $761,585.49 | $2,538.62 | $2,235.53 | $759,349.95 | $394,312.29 | $634,962.34 |
| 134 | $759,349.95 | $2,531.17 | $2,242.99 | $757,106.96 | $396,843.46 | $639,736.50 |
| 135 | $757,106.96 | $2,523.69 | $2,250.46 | $754,856.50 | $399,367.15 | $644,510.65 |
| 136 | $754,856.50 | $2,516.19 | $2,257.96 | $752,598.54 | $401,883.34 | $649,284.80 |
| 137 | $752,598.54 | $2,508.66 | $2,265.49 | $750,333.05 | $404,392.00 | $654,058.95 |
| 138 | $750,333.05 | $2,501.11 | $2,273.04 | $748,060.00 | $406,893.11 | $658,833.11 |
| 139 | $748,060.00 | $2,493.53 | $2,280.62 | $745,779.38 | $409,386.64 | $663,607.26 |
| 140 | $745,779.38 | $2,485.93 | $2,288.22 | $743,491.16 | $411,872.57 | $668,381.41 |
| 141 | $743,491.16 | $2,478.30 | $2,295.85 | $741,195.31 | $414,350.88 | $673,155.57 |
| 142 | $741,195.31 | $2,470.65 | $2,303.50 | $738,891.81 | $416,821.53 | $677,929.72 |
| 143 | $738,891.81 | $2,462.97 | $2,311.18 | $736,580.63 | $419,284.50 | $682,703.87 |
| 144 | $736,580.63 | $2,455.27 | $2,318.88 | $734,261.75 | $421,739.77 | $687,478.03 |
| 145 | $734,261.75 | $2,447.54 | $2,326.61 | $731,935.13 | $424,187.31 | $692,252.18 |
| 146 | $731,935.13 | $2,439.78 | $2,334.37 | $729,600.76 | $426,627.09 | $697,026.33 |
| 147 | $729,600.76 | $2,432.00 | $2,342.15 | $727,258.61 | $429,059.10 | $701,800.48 |
| 148 | $727,258.61 | $2,424.20 | $2,349.96 | $724,908.65 | $431,483.29 | $706,574.64 |
| 149 | $724,908.65 | $2,416.36 | $2,357.79 | $722,550.86 | $433,899.65 | $711,348.79 |
| 150 | $722,550.86 | $2,408.50 | $2,365.65 | $720,185.21 | $436,308.16 | $716,122.94 |
| 151 | $720,185.21 | $2,400.62 | $2,373.54 | $717,811.68 | $438,708.77 | $720,897.10 |
| 152 | $717,811.68 | $2,392.71 | $2,381.45 | $715,430.23 | $441,101.48 | $725,671.25 |
| 153 | $715,430.23 | $2,384.77 | $2,389.39 | $713,040.85 | $443,486.25 | $730,445.40 |
| 154 | $713,040.85 | $2,376.80 | $2,397.35 | $710,643.50 | $445,863.05 | $735,219.56 |
| 155 | $710,643.50 | $2,368.81 | $2,405.34 | $708,238.15 | $448,231.86 | $739,993.71 |
| 156 | $708,238.15 | $2,360.79 | $2,413.36 | $705,824.80 | $450,592.66 | $744,767.86 |
| 157 | $705,824.80 | $2,352.75 | $2,421.40 | $703,403.39 | $452,945.41 | $749,542.01 |
| 158 | $703,403.39 | $2,344.68 | $2,429.47 | $700,973.92 | $455,290.08 | $754,316.17 |
| 159 | $700,973.92 | $2,336.58 | $2,437.57 | $698,536.34 | $457,626.66 | $759,090.32 |
| 160 | $698,536.34 | $2,328.45 | $2,445.70 | $696,090.64 | $459,955.12 | $763,864.47 |
| 161 | $696,090.64 | $2,320.30 | $2,453.85 | $693,636.79 | $462,275.42 | $768,638.63 |
| 162 | $693,636.79 | $2,312.12 | $2,462.03 | $691,174.76 | $464,587.54 | $773,412.78 |
| 163 | $691,174.76 | $2,303.92 | $2,470.24 | $688,704.53 | $466,891.46 | $778,186.93 |
| 164 | $688,704.53 | $2,295.68 | $2,478.47 | $686,226.06 | $469,187.14 | $782,961.08 |
| 165 | $686,226.06 | $2,287.42 | $2,486.73 | $683,739.32 | $471,474.56 | $787,735.24 |
| 166 | $683,739.32 | $2,279.13 | $2,495.02 | $681,244.30 | $473,753.69 | $792,509.39 |
| 167 | $681,244.30 | $2,270.81 | $2,503.34 | $678,740.96 | $476,024.51 | $797,283.54 |
| 168 | $678,740.96 | $2,262.47 | $2,511.68 | $676,229.28 | $478,286.98 | $802,057.70 |
| 169 | $676,229.28 | $2,254.10 | $2,520.06 | $673,709.22 | $480,541.07 | $806,831.85 |
| 170 | $673,709.22 | $2,245.70 | $2,528.46 | $671,180.77 | $482,786.77 | $811,606.00 |
| 171 | $671,180.77 | $2,237.27 | $2,536.88 | $668,643.88 | $485,024.04 | $816,380.16 |
| 172 | $668,643.88 | $2,228.81 | $2,545.34 | $666,098.54 | $487,252.85 | $821,154.31 |
| 173 | $666,098.54 | $2,220.33 | $2,553.82 | $663,544.72 | $489,473.18 | $825,928.46 |
| 174 | $663,544.72 | $2,211.82 | $2,562.34 | $660,982.38 | $491,685.00 | $830,702.61 |
| 175 | $660,982.38 | $2,203.27 | $2,570.88 | $658,411.50 | $493,888.27 | $835,476.77 |
| 176 | $658,411.50 | $2,194.71 | $2,579.45 | $655,832.06 | $496,082.98 | $840,250.92 |
| 177 | $655,832.06 | $2,186.11 | $2,588.05 | $653,244.01 | $498,269.08 | $845,025.07 |
| 178 | $653,244.01 | $2,177.48 | $2,596.67 | $650,647.34 | $500,446.56 | $849,799.23 |
| 179 | $650,647.34 | $2,168.82 | $2,605.33 | $648,042.01 | $502,615.39 | $854,573.38 |
| 180 | $648,042.01 | $2,160.14 | $2,614.01 | $645,428.00 | $504,775.53 | $859,347.53 |
| 181 | $645,428.00 | $2,151.43 | $2,622.73 | $642,805.27 | $506,926.95 | $864,121.68 |
| 182 | $642,805.27 | $2,142.68 | $2,631.47 | $640,173.80 | $509,069.64 | $868,895.84 |
| 183 | $640,173.80 | $2,133.91 | $2,640.24 | $637,533.56 | $511,203.55 | $873,669.99 |
| 184 | $637,533.56 | $2,125.11 | $2,649.04 | $634,884.52 | $513,328.66 | $878,444.14 |
| 185 | $634,884.52 | $2,116.28 | $2,657.87 | $632,226.65 | $515,444.94 | $883,218.30 |
| 186 | $632,226.65 | $2,107.42 | $2,666.73 | $629,559.92 | $517,552.37 | $887,992.45 |
| 187 | $629,559.92 | $2,098.53 | $2,675.62 | $626,884.30 | $519,650.90 | $892,766.60 |
| 188 | $626,884.30 | $2,089.61 | $2,684.54 | $624,199.76 | $521,740.51 | $897,540.76 |
| 189 | $624,199.76 | $2,080.67 | $2,693.49 | $621,506.27 | $523,821.18 | $902,314.91 |
| 190 | $621,506.27 | $2,071.69 | $2,702.47 | $618,803.81 | $525,892.87 | $907,089.06 |
| 191 | $618,803.81 | $2,062.68 | $2,711.47 | $616,092.33 | $527,955.55 | $911,863.21 |
| 192 | $616,092.33 | $2,053.64 | $2,720.51 | $613,371.82 | $530,009.19 | $916,637.37 |
| 193 | $613,371.82 | $2,044.57 | $2,729.58 | $610,642.24 | $532,053.76 | $921,411.52 |
| 194 | $610,642.24 | $2,035.47 | $2,738.68 | $607,903.56 | $534,089.24 | $926,185.67 |
| 195 | $607,903.56 | $2,026.35 | $2,747.81 | $605,155.75 | $536,115.58 | $930,959.83 |
| 196 | $605,155.75 | $2,017.19 | $2,756.97 | $602,398.79 | $538,132.77 | $935,733.98 |
| 197 | $602,398.79 | $2,008.00 | $2,766.16 | $599,632.63 | $540,140.76 | $940,508.13 |
| 198 | $599,632.63 | $1,998.78 | $2,775.38 | $596,857.25 | $542,139.54 | $945,282.29 |
| 199 | $596,857.25 | $1,989.52 | $2,784.63 | $594,072.62 | $544,129.06 | $950,056.44 |
| 200 | $594,072.62 | $1,980.24 | $2,793.91 | $591,278.71 | $546,109.30 | $954,830.59 |
| 201 | $591,278.71 | $1,970.93 | $2,803.22 | $588,475.49 | $548,080.23 | $959,604.74 |
| 202 | $588,475.49 | $1,961.58 | $2,812.57 | $585,662.92 | $550,041.82 | $964,378.90 |
| 203 | $585,662.92 | $1,952.21 | $2,821.94 | $582,840.98 | $551,994.03 | $969,153.05 |
| 204 | $582,840.98 | $1,942.80 | $2,831.35 | $580,009.63 | $553,936.83 | $973,927.20 |
| 205 | $580,009.63 | $1,933.37 | $2,840.79 | $577,168.84 | $555,870.20 | $978,701.36 |
| 206 | $577,168.84 | $1,923.90 | $2,850.26 | $574,318.58 | $557,794.09 | $983,475.51 |
| 207 | $574,318.58 | $1,914.40 | $2,859.76 | $571,458.83 | $559,708.49 | $988,249.66 |
| 208 | $571,458.83 | $1,904.86 | $2,869.29 | $568,589.54 | $561,613.35 | $993,023.81 |
| 209 | $568,589.54 | $1,895.30 | $2,878.85 | $565,710.68 | $563,508.65 | $997,797.97 |
| 210 | $565,710.68 | $1,885.70 | $2,888.45 | $562,822.23 | $565,394.35 | $1,002,572.12 |
| 211 | $562,822.23 | $1,876.07 | $2,898.08 | $559,924.15 | $567,270.43 | $1,007,346.27 |
| 212 | $559,924.15 | $1,866.41 | $2,907.74 | $557,016.41 | $569,136.84 | $1,012,120.43 |
| 213 | $557,016.41 | $1,856.72 | $2,917.43 | $554,098.98 | $570,993.56 | $1,016,894.58 |
| 214 | $554,098.98 | $1,847.00 | $2,927.16 | $551,171.82 | $572,840.56 | $1,021,668.73 |
| 215 | $551,171.82 | $1,837.24 | $2,936.91 | $548,234.91 | $574,677.80 | $1,026,442.89 |
| 216 | $548,234.91 | $1,827.45 | $2,946.70 | $545,288.21 | $576,505.25 | $1,031,217.04 |
| 217 | $545,288.21 | $1,817.63 | $2,956.53 | $542,331.68 | $578,322.87 | $1,035,991.19 |
| 218 | $542,331.68 | $1,807.77 | $2,966.38 | $539,365.30 | $580,130.65 | $1,040,765.34 |
| 219 | $539,365.30 | $1,797.88 | $2,976.27 | $536,389.03 | $581,928.53 | $1,045,539.50 |
| 220 | $536,389.03 | $1,787.96 | $2,986.19 | $533,402.84 | $583,716.49 | $1,050,313.65 |
| 221 | $533,402.84 | $1,778.01 | $2,996.14 | $530,406.70 | $585,494.50 | $1,055,087.80 |
| 222 | $530,406.70 | $1,768.02 | $3,006.13 | $527,400.57 | $587,262.53 | $1,059,861.96 |
| 223 | $527,400.57 | $1,758.00 | $3,016.15 | $524,384.42 | $589,020.53 | $1,064,636.11 |
| 224 | $524,384.42 | $1,747.95 | $3,026.20 | $521,358.21 | $590,768.48 | $1,069,410.26 |
| 225 | $521,358.21 | $1,737.86 | $3,036.29 | $518,321.92 | $592,506.34 | $1,074,184.41 |
| 226 | $518,321.92 | $1,727.74 | $3,046.41 | $515,275.51 | $594,234.08 | $1,078,958.57 |
| 227 | $515,275.51 | $1,717.59 | $3,056.57 | $512,218.94 | $595,951.66 | $1,083,732.72 |
| 228 | $512,218.94 | $1,707.40 | $3,066.76 | $509,152.18 | $597,659.06 | $1,088,506.87 |
| 229 | $509,152.18 | $1,697.17 | $3,076.98 | $506,075.20 | $599,356.23 | $1,093,281.03 |
| 230 | $506,075.20 | $1,686.92 | $3,087.24 | $502,987.97 | $601,043.15 | $1,098,055.18 |
| 231 | $502,987.97 | $1,676.63 | $3,097.53 | $499,890.44 | $602,719.78 | $1,102,829.33 |
| 232 | $499,890.44 | $1,666.30 | $3,107.85 | $496,782.59 | $604,386.08 | $1,107,603.49 |
| 233 | $496,782.59 | $1,655.94 | $3,118.21 | $493,664.38 | $606,042.02 | $1,112,377.64 |
| 234 | $493,664.38 | $1,645.55 | $3,128.61 | $490,535.78 | $607,687.57 | $1,117,151.79 |
| 235 | $490,535.78 | $1,635.12 | $3,139.03 | $487,396.74 | $609,322.69 | $1,121,925.94 |
| 236 | $487,396.74 | $1,624.66 | $3,149.50 | $484,247.24 | $610,947.34 | $1,126,700.10 |
| 237 | $484,247.24 | $1,614.16 | $3,160.00 | $481,087.25 | $612,561.50 | $1,131,474.25 |
| 238 | $481,087.25 | $1,603.62 | $3,170.53 | $477,916.72 | $614,165.12 | $1,136,248.40 |
| 239 | $477,916.72 | $1,593.06 | $3,181.10 | $474,735.62 | $615,758.18 | $1,141,022.56 |
| 240 | $474,735.62 | $1,582.45 | $3,191.70 | $471,543.92 | $617,340.63 | $1,145,796.71 |
| 241 | $471,543.92 | $1,571.81 | $3,202.34 | $468,341.58 | $618,912.44 | $1,150,570.86 |
| 242 | $468,341.58 | $1,561.14 | $3,213.01 | $465,128.57 | $620,473.58 | $1,155,345.02 |
| 243 | $465,128.57 | $1,550.43 | $3,223.72 | $461,904.84 | $622,024.01 | $1,160,119.17 |
| 244 | $461,904.84 | $1,539.68 | $3,234.47 | $458,670.37 | $623,563.69 | $1,164,893.32 |
| 245 | $458,670.37 | $1,528.90 | $3,245.25 | $455,425.12 | $625,092.60 | $1,169,667.47 |
| 246 | $455,425.12 | $1,518.08 | $3,256.07 | $452,169.05 | $626,610.68 | $1,174,441.63 |
| 247 | $452,169.05 | $1,507.23 | $3,266.92 | $448,902.13 | $628,117.91 | $1,179,215.78 |
| 248 | $448,902.13 | $1,496.34 | $3,277.81 | $445,624.32 | $629,614.25 | $1,183,989.93 |
| 249 | $445,624.32 | $1,485.41 | $3,288.74 | $442,335.58 | $631,099.66 | $1,188,764.09 |
| 250 | $442,335.58 | $1,474.45 | $3,299.70 | $439,035.88 | $632,574.12 | $1,193,538.24 |
| 251 | $439,035.88 | $1,463.45 | $3,310.70 | $435,725.18 | $634,037.57 | $1,198,312.39 |
| 252 | $435,725.18 | $1,452.42 | $3,321.74 | $432,403.44 | $635,489.99 | $1,203,086.54 |
| 253 | $432,403.44 | $1,441.34 | $3,332.81 | $429,070.63 | $636,931.33 | $1,207,860.70 |
| 254 | $429,070.63 | $1,430.24 | $3,343.92 | $425,726.72 | $638,361.57 | $1,212,634.85 |
| 255 | $425,726.72 | $1,419.09 | $3,355.06 | $422,371.65 | $639,780.66 | $1,217,409.00 |
| 256 | $422,371.65 | $1,407.91 | $3,366.25 | $419,005.40 | $641,188.56 | $1,222,183.16 |
| 257 | $419,005.40 | $1,396.68 | $3,377.47 | $415,627.94 | $642,585.25 | $1,226,957.31 |
| 258 | $415,627.94 | $1,385.43 | $3,388.73 | $412,239.21 | $643,970.67 | $1,231,731.46 |
| 259 | $412,239.21 | $1,374.13 | $3,400.02 | $408,839.19 | $645,344.80 | $1,236,505.62 |
| 260 | $408,839.19 | $1,362.80 | $3,411.36 | $405,427.83 | $646,707.60 | $1,241,279.77 |
| 261 | $405,427.83 | $1,351.43 | $3,422.73 | $402,005.11 | $648,059.03 | $1,246,053.92 |
| 262 | $402,005.11 | $1,340.02 | $3,434.14 | $398,570.97 | $649,399.04 | $1,250,828.07 |
| 263 | $398,570.97 | $1,328.57 | $3,445.58 | $395,125.39 | $650,727.61 | $1,255,602.23 |
| 264 | $395,125.39 | $1,317.08 | $3,457.07 | $391,668.32 | $652,044.70 | $1,260,376.38 |
| 265 | $391,668.32 | $1,305.56 | $3,468.59 | $388,199.73 | $653,350.26 | $1,265,150.53 |
| 266 | $388,199.73 | $1,294.00 | $3,480.15 | $384,719.57 | $654,644.26 | $1,269,924.69 |
| 267 | $384,719.57 | $1,282.40 | $3,491.75 | $381,227.82 | $655,926.66 | $1,274,698.84 |
| 268 | $381,227.82 | $1,270.76 | $3,503.39 | $377,724.42 | $657,197.42 | $1,279,472.99 |
| 269 | $377,724.42 | $1,259.08 | $3,515.07 | $374,209.35 | $658,456.50 | $1,284,247.14 |
| 270 | $374,209.35 | $1,247.36 | $3,526.79 | $370,682.56 | $659,703.86 | $1,289,021.30 |
| 271 | $370,682.56 | $1,235.61 | $3,538.54 | $367,144.02 | $660,939.47 | $1,293,795.45 |
| 272 | $367,144.02 | $1,223.81 | $3,550.34 | $363,593.68 | $662,163.28 | $1,298,569.60 |
| 273 | $363,593.68 | $1,211.98 | $3,562.17 | $360,031.51 | $663,375.26 | $1,303,343.76 |
| 274 | $360,031.51 | $1,200.11 | $3,574.05 | $356,457.46 | $664,575.37 | $1,308,117.91 |
| 275 | $356,457.46 | $1,188.19 | $3,585.96 | $352,871.50 | $665,763.56 | $1,312,892.06 |
| 276 | $352,871.50 | $1,176.24 | $3,597.91 | $349,273.58 | $666,939.80 | $1,317,666.22 |
| 277 | $349,273.58 | $1,164.25 | $3,609.91 | $345,663.67 | $668,104.04 | $1,322,440.37 |
| 278 | $345,663.67 | $1,152.21 | $3,621.94 | $342,041.73 | $669,256.26 | $1,327,214.52 |
| 279 | $342,041.73 | $1,140.14 | $3,634.01 | $338,407.72 | $670,396.39 | $1,331,988.67 |
| 280 | $338,407.72 | $1,128.03 | $3,646.13 | $334,761.59 | $671,524.42 | $1,336,762.83 |
| 281 | $334,761.59 | $1,115.87 | $3,658.28 | $331,103.31 | $672,640.29 | $1,341,536.98 |
| 282 | $331,103.31 | $1,103.68 | $3,670.48 | $327,432.84 | $673,743.97 | $1,346,311.13 |
| 283 | $327,432.84 | $1,091.44 | $3,682.71 | $323,750.13 | $674,835.41 | $1,351,085.29 |
| 284 | $323,750.13 | $1,079.17 | $3,694.99 | $320,055.14 | $675,914.58 | $1,355,859.44 |
| 285 | $320,055.14 | $1,066.85 | $3,707.30 | $316,347.84 | $676,981.43 | $1,360,633.59 |
| 286 | $316,347.84 | $1,054.49 | $3,719.66 | $312,628.18 | $678,035.92 | $1,365,407.75 |
| 287 | $312,628.18 | $1,042.09 | $3,732.06 | $308,896.12 | $679,078.02 | $1,370,181.90 |
| 288 | $308,896.12 | $1,029.65 | $3,744.50 | $305,151.62 | $680,107.67 | $1,374,956.05 |
| 289 | $305,151.62 | $1,017.17 | $3,756.98 | $301,394.64 | $681,124.84 | $1,379,730.20 |
| 290 | $301,394.64 | $1,004.65 | $3,769.50 | $297,625.13 | $682,129.49 | $1,384,504.36 |
| 291 | $297,625.13 | $992.08 | $3,782.07 | $293,843.07 | $683,121.58 | $1,389,278.51 |
| 292 | $293,843.07 | $979.48 | $3,794.68 | $290,048.39 | $684,101.05 | $1,394,052.66 |
| 293 | $290,048.39 | $966.83 | $3,807.32 | $286,241.06 | $685,067.88 | $1,398,826.82 |
| 294 | $286,241.06 | $954.14 | $3,820.02 | $282,421.05 | $686,022.02 | $1,403,600.97 |
| 295 | $282,421.05 | $941.40 | $3,832.75 | $278,588.30 | $686,963.42 | $1,408,375.12 |
| 296 | $278,588.30 | $928.63 | $3,845.53 | $274,742.77 | $687,892.05 | $1,413,149.27 |
| 297 | $274,742.77 | $915.81 | $3,858.34 | $270,884.43 | $688,807.86 | $1,417,923.43 |
| 298 | $270,884.43 | $902.95 | $3,871.20 | $267,013.23 | $689,710.81 | $1,422,697.58 |
| 299 | $267,013.23 | $890.04 | $3,884.11 | $263,129.12 | $690,600.85 | $1,427,471.73 |
| 300 | $263,129.12 | $877.10 | $3,897.06 | $259,232.06 | $691,477.95 | $1,432,245.89 |
| 301 | $259,232.06 | $864.11 | $3,910.05 | $255,322.01 | $692,342.05 | $1,437,020.04 |
| 302 | $255,322.01 | $851.07 | $3,923.08 | $251,398.93 | $693,193.13 | $1,441,794.19 |
| 303 | $251,398.93 | $838.00 | $3,936.16 | $247,462.78 | $694,031.12 | $1,446,568.35 |
| 304 | $247,462.78 | $824.88 | $3,949.28 | $243,513.50 | $694,856.00 | $1,451,342.50 |
| 305 | $243,513.50 | $811.71 | $3,962.44 | $239,551.06 | $695,667.71 | $1,456,116.65 |
| 306 | $239,551.06 | $798.50 | $3,975.65 | $235,575.41 | $696,466.21 | $1,460,890.80 |
| 307 | $235,575.41 | $785.25 | $3,988.90 | $231,586.51 | $697,251.47 | $1,465,664.96 |
| 308 | $231,586.51 | $771.96 | $4,002.20 | $227,584.31 | $698,023.42 | $1,470,439.11 |
| 309 | $227,584.31 | $758.61 | $4,015.54 | $223,568.77 | $698,782.04 | $1,475,213.26 |
| 310 | $223,568.77 | $745.23 | $4,028.92 | $219,539.85 | $699,527.26 | $1,479,987.42 |
| 311 | $219,539.85 | $731.80 | $4,042.35 | $215,497.50 | $700,259.06 | $1,484,761.57 |
| 312 | $215,497.50 | $718.32 | $4,055.83 | $211,441.67 | $700,977.39 | $1,489,535.72 |
| 313 | $211,441.67 | $704.81 | $4,069.35 | $207,372.32 | $701,682.19 | $1,494,309.87 |
| 314 | $207,372.32 | $691.24 | $4,082.91 | $203,289.41 | $702,373.44 | $1,499,084.03 |
| 315 | $203,289.41 | $677.63 | $4,096.52 | $199,192.89 | $703,051.07 | $1,503,858.18 |
| 316 | $199,192.89 | $663.98 | $4,110.18 | $195,082.71 | $703,715.04 | $1,508,632.33 |
| 317 | $195,082.71 | $650.28 | $4,123.88 | $190,958.83 | $704,365.32 | $1,513,406.49 |
| 318 | $190,958.83 | $636.53 | $4,137.62 | $186,821.21 | $705,001.85 | $1,518,180.64 |
| 319 | $186,821.21 | $622.74 | $4,151.42 | $182,669.79 | $705,624.59 | $1,522,954.79 |
| 320 | $182,669.79 | $608.90 | $4,165.25 | $178,504.54 | $706,233.49 | $1,527,728.95 |
| 321 | $178,504.54 | $595.02 | $4,179.14 | $174,325.40 | $706,828.50 | $1,532,503.10 |
| 322 | $174,325.40 | $581.08 | $4,193.07 | $170,132.33 | $707,409.58 | $1,537,277.25 |
| 323 | $170,132.33 | $567.11 | $4,207.05 | $165,925.29 | $707,976.69 | $1,542,051.40 |
| 324 | $165,925.29 | $553.08 | $4,221.07 | $161,704.22 | $708,529.78 | $1,546,825.56 |
| 325 | $161,704.22 | $539.01 | $4,235.14 | $157,469.08 | $709,068.79 | $1,551,599.71 |
| 326 | $157,469.08 | $524.90 | $4,249.26 | $153,219.82 | $709,593.69 | $1,556,373.86 |
| 327 | $153,219.82 | $510.73 | $4,263.42 | $148,956.40 | $710,104.42 | $1,561,148.02 |
| 328 | $148,956.40 | $496.52 | $4,277.63 | $144,678.77 | $710,600.94 | $1,565,922.17 |
| 329 | $144,678.77 | $482.26 | $4,291.89 | $140,386.88 | $711,083.20 | $1,570,696.32 |
| 330 | $140,386.88 | $467.96 | $4,306.20 | $136,080.69 | $711,551.16 | $1,575,470.48 |
| 331 | $136,080.69 | $453.60 | $4,320.55 | $131,760.14 | $712,004.76 | $1,580,244.63 |
| 332 | $131,760.14 | $439.20 | $4,334.95 | $127,425.18 | $712,443.96 | $1,585,018.78 |
| 333 | $127,425.18 | $424.75 | $4,349.40 | $123,075.78 | $712,868.71 | $1,589,792.93 |
| 334 | $123,075.78 | $410.25 | $4,363.90 | $118,711.88 | $713,278.97 | $1,594,567.09 |
| 335 | $118,711.88 | $395.71 | $4,378.45 | $114,333.43 | $713,674.67 | $1,599,341.24 |
| 336 | $114,333.43 | $381.11 | $4,393.04 | $109,940.39 | $714,055.78 | $1,604,115.39 |
| 337 | $109,940.39 | $366.47 | $4,407.68 | $105,532.71 | $714,422.25 | $1,608,889.55 |
| 338 | $105,532.71 | $351.78 | $4,422.38 | $101,110.33 | $714,774.03 | $1,613,663.70 |
| 339 | $101,110.33 | $337.03 | $4,437.12 | $96,673.21 | $715,111.06 | $1,618,437.85 |
| 340 | $96,673.21 | $322.24 | $4,451.91 | $92,221.30 | $715,433.31 | $1,623,212.00 |
| 341 | $92,221.30 | $307.40 | $4,466.75 | $87,754.55 | $715,740.71 | $1,627,986.16 |
| 342 | $87,754.55 | $292.52 | $4,481.64 | $83,272.92 | $716,033.23 | $1,632,760.31 |
| 343 | $83,272.92 | $277.58 | $4,496.58 | $78,776.34 | $716,310.80 | $1,637,534.46 |
| 344 | $78,776.34 | $262.59 | $4,511.57 | $74,264.77 | $716,573.39 | $1,642,308.62 |
| 345 | $74,264.77 | $247.55 | $4,526.60 | $69,738.17 | $716,820.94 | $1,647,082.77 |
| 346 | $69,738.17 | $232.46 | $4,541.69 | $65,196.48 | $717,053.40 | $1,651,856.92 |
| 347 | $65,196.48 | $217.32 | $4,556.83 | $60,639.65 | $717,270.72 | $1,656,631.08 |
| 348 | $60,639.65 | $202.13 | $4,572.02 | $56,067.63 | $717,472.85 | $1,661,405.23 |
| 349 | $56,067.63 | $186.89 | $4,587.26 | $51,480.36 | $717,659.75 | $1,666,179.38 |
| 350 | $51,480.36 | $171.60 | $4,602.55 | $46,877.81 | $717,831.35 | $1,670,953.53 |
| 351 | $46,877.81 | $156.26 | $4,617.89 | $42,259.92 | $717,987.61 | $1,675,727.69 |
| 352 | $42,259.92 | $140.87 | $4,633.29 | $37,626.63 | $718,128.47 | $1,680,501.84 |
| 353 | $37,626.63 | $125.42 | $4,648.73 | $32,977.90 | $718,253.90 | $1,685,275.99 |
| 354 | $32,977.90 | $109.93 | $4,664.23 | $28,313.68 | $718,363.82 | $1,690,050.15 |
| 355 | $28,313.68 | $94.38 | $4,679.77 | $23,633.90 | $718,458.20 | $1,694,824.30 |
| 356 | $23,633.90 | $78.78 | $4,695.37 | $18,938.53 | $718,536.98 | $1,699,598.45 |
| 357 | $18,938.53 | $63.13 | $4,711.02 | $14,227.50 | $718,600.11 | $1,704,372.60 |
| 358 | $14,227.50 | $47.43 | $4,726.73 | $9,500.78 | $718,647.53 | $1,709,146.76 |
| 359 | $9,500.78 | $31.67 | $4,742.48 | $4,758.29 | $718,679.20 | $1,713,920.91 |
| 360 | $4,758.29 | $15.86 | $4,758.29 | $0.00 | $718,695.06 | $1,718,695.06 |