|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $3,541.67 | $1,377.73 | $998,622.27 | $3,541.67 | $4,919.40 |
| 2 | $998,622.27 | $3,536.79 | $1,382.61 | $997,239.66 | $7,078.45 | $9,838.80 |
| 3 | $997,239.66 | $3,531.89 | $1,387.51 | $995,852.15 | $10,610.34 | $14,758.20 |
| 4 | $995,852.15 | $3,526.98 | $1,392.42 | $994,459.73 | $14,137.32 | $19,677.60 |
| 5 | $994,459.73 | $3,522.04 | $1,397.35 | $993,062.37 | $17,659.37 | $24,596.99 |
| 6 | $993,062.37 | $3,517.10 | $1,402.30 | $991,660.07 | $21,176.46 | $29,516.39 |
| 7 | $991,660.07 | $3,512.13 | $1,407.27 | $990,252.80 | $24,688.59 | $34,435.79 |
| 8 | $990,252.80 | $3,507.15 | $1,412.25 | $988,840.54 | $28,195.74 | $39,355.19 |
| 9 | $988,840.54 | $3,502.14 | $1,417.26 | $987,423.29 | $31,697.88 | $44,274.59 |
| 10 | $987,423.29 | $3,497.12 | $1,422.27 | $986,001.01 | $35,195.00 | $49,193.99 |
| 11 | $986,001.01 | $3,492.09 | $1,427.31 | $984,573.70 | $38,687.09 | $54,113.39 |
| 12 | $984,573.70 | $3,487.03 | $1,432.37 | $983,141.34 | $42,174.12 | $59,032.79 |
| 13 | $983,141.34 | $3,481.96 | $1,437.44 | $981,703.90 | $45,656.08 | $63,952.19 |
| 14 | $981,703.90 | $3,476.87 | $1,442.53 | $980,261.36 | $49,132.95 | $68,871.58 |
| 15 | $980,261.36 | $3,471.76 | $1,447.64 | $978,813.72 | $52,604.71 | $73,790.98 |
| 16 | $978,813.72 | $3,466.63 | $1,452.77 | $977,360.96 | $56,071.34 | $78,710.38 |
| 17 | $977,360.96 | $3,461.49 | $1,457.91 | $975,903.05 | $59,532.83 | $83,629.78 |
| 18 | $975,903.05 | $3,456.32 | $1,463.08 | $974,439.97 | $62,989.15 | $88,549.18 |
| 19 | $974,439.97 | $3,451.14 | $1,468.26 | $972,971.71 | $66,440.29 | $93,468.58 |
| 20 | $972,971.71 | $3,445.94 | $1,473.46 | $971,498.26 | $69,886.23 | $98,387.98 |
| 21 | $971,498.26 | $3,440.72 | $1,478.68 | $970,019.58 | $73,326.96 | $103,307.38 |
| 22 | $970,019.58 | $3,435.49 | $1,483.91 | $968,535.67 | $76,762.44 | $108,226.78 |
| 23 | $968,535.67 | $3,430.23 | $1,489.17 | $967,046.50 | $80,192.67 | $113,146.17 |
| 24 | $967,046.50 | $3,424.96 | $1,494.44 | $965,552.06 | $83,617.63 | $118,065.57 |
| 25 | $965,552.06 | $3,419.66 | $1,499.74 | $964,052.32 | $87,037.29 | $122,984.97 |
| 26 | $964,052.32 | $3,414.35 | $1,505.05 | $962,547.27 | $90,451.64 | $127,904.37 |
| 27 | $962,547.27 | $3,409.02 | $1,510.38 | $961,036.90 | $93,860.67 | $132,823.77 |
| 28 | $961,036.90 | $3,403.67 | $1,515.73 | $959,521.17 | $97,264.34 | $137,743.17 |
| 29 | $959,521.17 | $3,398.30 | $1,521.09 | $958,000.07 | $100,662.64 | $142,662.57 |
| 30 | $958,000.07 | $3,392.92 | $1,526.48 | $956,473.59 | $104,055.56 | $147,581.97 |
| 31 | $956,473.59 | $3,387.51 | $1,531.89 | $954,941.70 | $107,443.07 | $152,501.37 |
| 32 | $954,941.70 | $3,382.09 | $1,537.31 | $953,404.39 | $110,825.16 | $157,420.77 |
| 33 | $953,404.39 | $3,376.64 | $1,542.76 | $951,861.63 | $114,201.80 | $162,340.16 |
| 34 | $951,861.63 | $3,371.18 | $1,548.22 | $950,313.41 | $117,572.97 | $167,259.56 |
| 35 | $950,313.41 | $3,365.69 | $1,553.71 | $948,759.70 | $120,938.67 | $172,178.96 |
| 36 | $948,759.70 | $3,360.19 | $1,559.21 | $947,200.50 | $124,298.86 | $177,098.36 |
| 37 | $947,200.50 | $3,354.67 | $1,564.73 | $945,635.77 | $127,653.53 | $182,017.76 |
| 38 | $945,635.77 | $3,349.13 | $1,570.27 | $944,065.49 | $131,002.65 | $186,937.16 |
| 39 | $944,065.49 | $3,343.57 | $1,575.83 | $942,489.66 | $134,346.22 | $191,856.56 |
| 40 | $942,489.66 | $3,337.98 | $1,581.41 | $940,908.25 | $137,684.20 | $196,775.96 |
| 41 | $940,908.25 | $3,332.38 | $1,587.02 | $939,321.23 | $141,016.58 | $201,695.36 |
| 42 | $939,321.23 | $3,326.76 | $1,592.64 | $937,728.59 | $144,343.35 | $206,614.75 |
| 43 | $937,728.59 | $3,321.12 | $1,598.28 | $936,130.32 | $147,664.47 | $211,534.15 |
| 44 | $936,130.32 | $3,315.46 | $1,603.94 | $934,526.38 | $150,979.93 | $216,453.55 |
| 45 | $934,526.38 | $3,309.78 | $1,609.62 | $932,916.76 | $154,289.71 | $221,372.95 |
| 46 | $932,916.76 | $3,304.08 | $1,615.32 | $931,301.44 | $157,593.79 | $226,292.35 |
| 47 | $931,301.44 | $3,298.36 | $1,621.04 | $929,680.40 | $160,892.15 | $231,211.75 |
| 48 | $929,680.40 | $3,292.62 | $1,626.78 | $928,053.62 | $164,184.77 | $236,131.15 |
| 49 | $928,053.62 | $3,286.86 | $1,632.54 | $926,421.08 | $167,471.63 | $241,050.55 |
| 50 | $926,421.08 | $3,281.07 | $1,638.32 | $924,782.76 | $170,752.70 | $245,969.95 |
| 51 | $924,782.76 | $3,275.27 | $1,644.13 | $923,138.63 | $174,027.97 | $250,889.34 |
| 52 | $923,138.63 | $3,269.45 | $1,649.95 | $921,488.68 | $177,297.42 | $255,808.74 |
| 53 | $921,488.68 | $3,263.61 | $1,655.79 | $919,832.89 | $180,561.03 | $260,728.14 |
| 54 | $919,832.89 | $3,257.74 | $1,661.66 | $918,171.23 | $183,818.77 | $265,647.54 |
| 55 | $918,171.23 | $3,251.86 | $1,667.54 | $916,503.69 | $187,070.63 | $270,566.94 |
| 56 | $916,503.69 | $3,245.95 | $1,673.45 | $914,830.24 | $190,316.58 | $275,486.34 |
| 57 | $914,830.24 | $3,240.02 | $1,679.38 | $913,150.86 | $193,556.60 | $280,405.74 |
| 58 | $913,150.86 | $3,234.08 | $1,685.32 | $911,465.54 | $196,790.68 | $285,325.14 |
| 59 | $911,465.54 | $3,228.11 | $1,691.29 | $909,774.25 | $200,018.78 | $290,244.54 |
| 60 | $909,774.25 | $3,222.12 | $1,697.28 | $908,076.97 | $203,240.90 | $295,163.93 |
| 61 | $908,076.97 | $3,216.11 | $1,703.29 | $906,373.67 | $206,457.01 | $300,083.33 |
| 62 | $906,373.67 | $3,210.07 | $1,709.33 | $904,664.35 | $209,667.08 | $305,002.73 |
| 63 | $904,664.35 | $3,204.02 | $1,715.38 | $902,948.97 | $212,871.10 | $309,922.13 |
| 64 | $902,948.97 | $3,197.94 | $1,721.45 | $901,227.51 | $216,069.04 | $314,841.53 |
| 65 | $901,227.51 | $3,191.85 | $1,727.55 | $899,499.96 | $219,260.89 | $319,760.93 |
| 66 | $899,499.96 | $3,185.73 | $1,733.67 | $897,766.29 | $222,446.62 | $324,680.33 |
| 67 | $897,766.29 | $3,179.59 | $1,739.81 | $896,026.48 | $225,626.21 | $329,599.73 |
| 68 | $896,026.48 | $3,173.43 | $1,745.97 | $894,280.51 | $228,799.64 | $334,519.13 |
| 69 | $894,280.51 | $3,167.24 | $1,752.16 | $892,528.35 | $231,966.88 | $339,438.52 |
| 70 | $892,528.35 | $3,161.04 | $1,758.36 | $890,769.99 | $235,127.92 | $344,357.92 |
| 71 | $890,769.99 | $3,154.81 | $1,764.59 | $889,005.41 | $238,282.73 | $349,277.32 |
| 72 | $889,005.41 | $3,148.56 | $1,770.84 | $887,234.57 | $241,431.29 | $354,196.72 |
| 73 | $887,234.57 | $3,142.29 | $1,777.11 | $885,457.46 | $244,573.58 | $359,116.12 |
| 74 | $885,457.46 | $3,136.00 | $1,783.40 | $883,674.05 | $247,709.57 | $364,035.52 |
| 75 | $883,674.05 | $3,129.68 | $1,789.72 | $881,884.33 | $250,839.25 | $368,954.92 |
| 76 | $881,884.33 | $3,123.34 | $1,796.06 | $880,088.28 | $253,962.59 | $373,874.32 |
| 77 | $880,088.28 | $3,116.98 | $1,802.42 | $878,285.86 | $257,079.57 | $378,793.72 |
| 78 | $878,285.86 | $3,110.60 | $1,808.80 | $876,477.05 | $260,190.17 | $383,713.12 |
| 79 | $876,477.05 | $3,104.19 | $1,815.21 | $874,661.84 | $263,294.36 | $388,632.51 |
| 80 | $874,661.84 | $3,097.76 | $1,821.64 | $872,840.20 | $266,392.12 | $393,551.91 |
| 81 | $872,840.20 | $3,091.31 | $1,828.09 | $871,012.12 | $269,483.43 | $398,471.31 |
| 82 | $871,012.12 | $3,084.83 | $1,834.56 | $869,177.55 | $272,568.26 | $403,390.71 |
| 83 | $869,177.55 | $3,078.34 | $1,841.06 | $867,336.49 | $275,646.60 | $408,310.11 |
| 84 | $867,336.49 | $3,071.82 | $1,847.58 | $865,488.91 | $278,718.42 | $413,229.51 |
| 85 | $865,488.91 | $3,065.27 | $1,854.13 | $863,634.78 | $281,783.69 | $418,148.91 |
| 86 | $863,634.78 | $3,058.71 | $1,860.69 | $861,774.09 | $284,842.40 | $423,068.31 |
| 87 | $861,774.09 | $3,052.12 | $1,867.28 | $859,906.81 | $287,894.51 | $427,987.71 |
| 88 | $859,906.81 | $3,045.50 | $1,873.90 | $858,032.91 | $290,940.01 | $432,907.10 |
| 89 | $858,032.91 | $3,038.87 | $1,880.53 | $856,152.38 | $293,978.88 | $437,826.50 |
| 90 | $856,152.38 | $3,032.21 | $1,887.19 | $854,265.19 | $297,011.09 | $442,745.90 |
| 91 | $854,265.19 | $3,025.52 | $1,893.88 | $852,371.31 | $300,036.61 | $447,665.30 |
| 92 | $852,371.31 | $3,018.82 | $1,900.58 | $850,470.73 | $303,055.43 | $452,584.70 |
| 93 | $850,470.73 | $3,012.08 | $1,907.32 | $848,563.41 | $306,067.51 | $457,504.10 |
| 94 | $848,563.41 | $3,005.33 | $1,914.07 | $846,649.34 | $309,072.84 | $462,423.50 |
| 95 | $846,649.34 | $2,998.55 | $1,920.85 | $844,728.49 | $312,071.39 | $467,342.90 |
| 96 | $844,728.49 | $2,991.75 | $1,927.65 | $842,800.84 | $315,063.13 | $472,262.30 |
| 97 | $842,800.84 | $2,984.92 | $1,934.48 | $840,866.36 | $318,048.05 | $477,181.69 |
| 98 | $840,866.36 | $2,978.07 | $1,941.33 | $838,925.03 | $321,026.12 | $482,101.09 |
| 99 | $838,925.03 | $2,971.19 | $1,948.21 | $836,976.82 | $323,997.32 | $487,020.49 |
| 100 | $836,976.82 | $2,964.29 | $1,955.11 | $835,021.72 | $326,961.61 | $491,939.89 |
| 101 | $835,021.72 | $2,957.37 | $1,962.03 | $833,059.69 | $329,918.98 | $496,859.29 |
| 102 | $833,059.69 | $2,950.42 | $1,968.98 | $831,090.71 | $332,869.40 | $501,778.69 |
| 103 | $831,090.71 | $2,943.45 | $1,975.95 | $829,114.75 | $335,812.84 | $506,698.09 |
| 104 | $829,114.75 | $2,936.45 | $1,982.95 | $827,131.80 | $338,749.29 | $511,617.49 |
| 105 | $827,131.80 | $2,929.43 | $1,989.97 | $825,141.83 | $341,678.72 | $516,536.89 |
| 106 | $825,141.83 | $2,922.38 | $1,997.02 | $823,144.81 | $344,601.09 | $521,456.28 |
| 107 | $823,144.81 | $2,915.30 | $2,004.09 | $821,140.71 | $347,516.40 | $526,375.68 |
| 108 | $821,140.71 | $2,908.21 | $2,011.19 | $819,129.52 | $350,424.60 | $531,295.08 |
| 109 | $819,129.52 | $2,901.08 | $2,018.32 | $817,111.21 | $353,325.69 | $536,214.48 |
| 110 | $817,111.21 | $2,893.94 | $2,025.46 | $815,085.74 | $356,219.62 | $541,133.88 |
| 111 | $815,085.74 | $2,886.76 | $2,032.64 | $813,053.11 | $359,106.39 | $546,053.28 |
| 112 | $813,053.11 | $2,879.56 | $2,039.84 | $811,013.27 | $361,985.95 | $550,972.68 |
| 113 | $811,013.27 | $2,872.34 | $2,047.06 | $808,966.21 | $364,858.29 | $555,892.08 |
| 114 | $808,966.21 | $2,865.09 | $2,054.31 | $806,911.90 | $367,723.38 | $560,811.48 |
| 115 | $806,911.90 | $2,857.81 | $2,061.59 | $804,850.31 | $370,581.19 | $565,730.87 |
| 116 | $804,850.31 | $2,850.51 | $2,068.89 | $802,781.43 | $373,431.70 | $570,650.27 |
| 117 | $802,781.43 | $2,843.18 | $2,076.21 | $800,705.21 | $376,274.88 | $575,569.67 |
| 118 | $800,705.21 | $2,835.83 | $2,083.57 | $798,621.64 | $379,110.72 | $580,489.07 |
| 119 | $798,621.64 | $2,828.45 | $2,090.95 | $796,530.70 | $381,939.17 | $585,408.47 |
| 120 | $796,530.70 | $2,821.05 | $2,098.35 | $794,432.34 | $384,760.21 | $590,327.87 |
| 121 | $794,432.34 | $2,813.61 | $2,105.78 | $792,326.56 | $387,573.83 | $595,247.27 |
| 122 | $792,326.56 | $2,806.16 | $2,113.24 | $790,213.32 | $390,379.98 | $600,166.67 |
| 123 | $790,213.32 | $2,798.67 | $2,120.73 | $788,092.59 | $393,178.66 | $605,086.07 |
| 124 | $788,092.59 | $2,791.16 | $2,128.24 | $785,964.35 | $395,969.82 | $610,005.46 |
| 125 | $785,964.35 | $2,783.62 | $2,135.78 | $783,828.58 | $398,753.44 | $614,924.86 |
| 126 | $783,828.58 | $2,776.06 | $2,143.34 | $781,685.24 | $401,529.50 | $619,844.26 |
| 127 | $781,685.24 | $2,768.47 | $2,150.93 | $779,534.31 | $404,297.97 | $624,763.66 |
| 128 | $779,534.31 | $2,760.85 | $2,158.55 | $777,375.76 | $407,058.82 | $629,683.06 |
| 129 | $777,375.76 | $2,753.21 | $2,166.19 | $775,209.57 | $409,812.03 | $634,602.46 |
| 130 | $775,209.57 | $2,745.53 | $2,173.87 | $773,035.70 | $412,557.56 | $639,521.86 |
| 131 | $773,035.70 | $2,737.83 | $2,181.56 | $770,854.14 | $415,295.40 | $644,441.26 |
| 132 | $770,854.14 | $2,730.11 | $2,189.29 | $768,664.85 | $418,025.50 | $649,360.66 |
| 133 | $768,664.85 | $2,722.35 | $2,197.04 | $766,467.80 | $420,747.86 | $654,280.06 |
| 134 | $766,467.80 | $2,714.57 | $2,204.83 | $764,262.98 | $423,462.43 | $659,199.45 |
| 135 | $764,262.98 | $2,706.76 | $2,212.63 | $762,050.34 | $426,169.20 | $664,118.85 |
| 136 | $762,050.34 | $2,698.93 | $2,220.47 | $759,829.87 | $428,868.12 | $669,038.25 |
| 137 | $759,829.87 | $2,691.06 | $2,228.33 | $757,601.54 | $431,559.19 | $673,957.65 |
| 138 | $757,601.54 | $2,683.17 | $2,236.23 | $755,365.31 | $434,242.36 | $678,877.05 |
| 139 | $755,365.31 | $2,675.25 | $2,244.15 | $753,121.16 | $436,917.61 | $683,796.45 |
| 140 | $753,121.16 | $2,667.30 | $2,252.09 | $750,869.07 | $439,584.92 | $688,715.85 |
| 141 | $750,869.07 | $2,659.33 | $2,260.07 | $748,609.00 | $442,244.25 | $693,635.25 |
| 142 | $748,609.00 | $2,651.32 | $2,268.08 | $746,340.92 | $444,895.57 | $698,554.65 |
| 143 | $746,340.92 | $2,643.29 | $2,276.11 | $744,064.82 | $447,538.86 | $703,474.04 |
| 144 | $744,064.82 | $2,635.23 | $2,284.17 | $741,780.65 | $450,174.09 | $708,393.44 |
| 145 | $741,780.65 | $2,627.14 | $2,292.26 | $739,488.39 | $452,801.23 | $713,312.84 |
| 146 | $739,488.39 | $2,619.02 | $2,300.38 | $737,188.01 | $455,420.25 | $718,232.24 |
| 147 | $737,188.01 | $2,610.87 | $2,308.52 | $734,879.48 | $458,031.12 | $723,151.64 |
| 148 | $734,879.48 | $2,602.70 | $2,316.70 | $732,562.78 | $460,633.82 | $728,071.04 |
| 149 | $732,562.78 | $2,594.49 | $2,324.91 | $730,237.88 | $463,228.32 | $732,990.44 |
| 150 | $730,237.88 | $2,586.26 | $2,333.14 | $727,904.74 | $465,814.58 | $737,909.84 |
| 151 | $727,904.74 | $2,578.00 | $2,341.40 | $725,563.34 | $468,392.57 | $742,829.24 |
| 152 | $725,563.34 | $2,569.70 | $2,349.70 | $723,213.64 | $470,962.27 | $747,748.63 |
| 153 | $723,213.64 | $2,561.38 | $2,358.02 | $720,855.62 | $473,523.66 | $752,668.03 |
| 154 | $720,855.62 | $2,553.03 | $2,366.37 | $718,489.25 | $476,076.69 | $757,587.43 |
| 155 | $718,489.25 | $2,544.65 | $2,374.75 | $716,114.50 | $478,621.34 | $762,506.83 |
| 156 | $716,114.50 | $2,536.24 | $2,383.16 | $713,731.34 | $481,157.57 | $767,426.23 |
| 157 | $713,731.34 | $2,527.80 | $2,391.60 | $711,339.74 | $483,685.37 | $772,345.63 |
| 158 | $711,339.74 | $2,519.33 | $2,400.07 | $708,939.67 | $486,204.70 | $777,265.03 |
| 159 | $708,939.67 | $2,510.83 | $2,408.57 | $706,531.10 | $488,715.53 | $782,184.43 |
| 160 | $706,531.10 | $2,502.30 | $2,417.10 | $704,114.00 | $491,217.83 | $787,103.83 |
| 161 | $704,114.00 | $2,493.74 | $2,425.66 | $701,688.34 | $493,711.56 | $792,023.22 |
| 162 | $701,688.34 | $2,485.15 | $2,434.25 | $699,254.09 | $496,196.71 | $796,942.62 |
| 163 | $699,254.09 | $2,476.52 | $2,442.87 | $696,811.21 | $498,673.24 | $801,862.02 |
| 164 | $696,811.21 | $2,467.87 | $2,451.53 | $694,359.69 | $501,141.11 | $806,781.42 |
| 165 | $694,359.69 | $2,459.19 | $2,460.21 | $691,899.48 | $503,600.30 | $811,700.82 |
| 166 | $691,899.48 | $2,450.48 | $2,468.92 | $689,430.56 | $506,050.78 | $816,620.22 |
| 167 | $689,430.56 | $2,441.73 | $2,477.67 | $686,952.89 | $508,492.51 | $821,539.62 |
| 168 | $686,952.89 | $2,432.96 | $2,486.44 | $684,466.45 | $510,925.47 | $826,459.02 |
| 169 | $684,466.45 | $2,424.15 | $2,495.25 | $681,971.20 | $513,349.62 | $831,378.42 |
| 170 | $681,971.20 | $2,415.31 | $2,504.08 | $679,467.12 | $515,764.93 | $836,297.81 |
| 171 | $679,467.12 | $2,406.45 | $2,512.95 | $676,954.17 | $518,171.38 | $841,217.21 |
| 172 | $676,954.17 | $2,397.55 | $2,521.85 | $674,432.31 | $520,568.93 | $846,136.61 |
| 173 | $674,432.31 | $2,388.61 | $2,530.78 | $671,901.53 | $522,957.54 | $851,056.01 |
| 174 | $671,901.53 | $2,379.65 | $2,539.75 | $669,361.78 | $525,337.19 | $855,975.41 |
| 175 | $669,361.78 | $2,370.66 | $2,548.74 | $666,813.04 | $527,707.85 | $860,894.81 |
| 176 | $666,813.04 | $2,361.63 | $2,557.77 | $664,255.27 | $530,069.48 | $865,814.21 |
| 177 | $664,255.27 | $2,352.57 | $2,566.83 | $661,688.44 | $532,422.05 | $870,733.61 |
| 178 | $661,688.44 | $2,343.48 | $2,575.92 | $659,112.52 | $534,765.53 | $875,653.01 |
| 179 | $659,112.52 | $2,334.36 | $2,585.04 | $656,527.48 | $537,099.89 | $880,572.41 |
| 180 | $656,527.48 | $2,325.20 | $2,594.20 | $653,933.28 | $539,425.09 | $885,491.80 |
| 181 | $653,933.28 | $2,316.01 | $2,603.39 | $651,329.90 | $541,741.10 | $890,411.20 |
| 182 | $651,329.90 | $2,306.79 | $2,612.61 | $648,717.29 | $544,047.89 | $895,330.60 |
| 183 | $648,717.29 | $2,297.54 | $2,621.86 | $646,095.43 | $546,345.43 | $900,250.00 |
| 184 | $646,095.43 | $2,288.25 | $2,631.14 | $643,464.29 | $548,633.69 | $905,169.40 |
| 185 | $643,464.29 | $2,278.94 | $2,640.46 | $640,823.83 | $550,912.63 | $910,088.80 |
| 186 | $640,823.83 | $2,269.58 | $2,649.81 | $638,174.01 | $553,182.21 | $915,008.20 |
| 187 | $638,174.01 | $2,260.20 | $2,659.20 | $635,514.81 | $555,442.41 | $919,927.60 |
| 188 | $635,514.81 | $2,250.78 | $2,668.62 | $632,846.20 | $557,693.19 | $924,847.00 |
| 189 | $632,846.20 | $2,241.33 | $2,678.07 | $630,168.13 | $559,934.52 | $929,766.39 |
| 190 | $630,168.13 | $2,231.85 | $2,687.55 | $627,480.57 | $562,166.37 | $934,685.79 |
| 191 | $627,480.57 | $2,222.33 | $2,697.07 | $624,783.50 | $564,388.69 | $939,605.19 |
| 192 | $624,783.50 | $2,212.77 | $2,706.62 | $622,076.88 | $566,601.47 | $944,524.59 |
| 193 | $622,076.88 | $2,203.19 | $2,716.21 | $619,360.67 | $568,804.66 | $949,443.99 |
| 194 | $619,360.67 | $2,193.57 | $2,725.83 | $616,634.84 | $570,998.23 | $954,363.39 |
| 195 | $616,634.84 | $2,183.92 | $2,735.48 | $613,899.35 | $573,182.14 | $959,282.79 |
| 196 | $613,899.35 | $2,174.23 | $2,745.17 | $611,154.18 | $575,356.37 | $964,202.19 |
| 197 | $611,154.18 | $2,164.50 | $2,754.89 | $608,399.29 | $577,520.87 | $969,121.59 |
| 198 | $608,399.29 | $2,154.75 | $2,764.65 | $605,634.64 | $579,675.62 | $974,040.98 |
| 199 | $605,634.64 | $2,144.96 | $2,774.44 | $602,860.19 | $581,820.58 | $978,960.38 |
| 200 | $602,860.19 | $2,135.13 | $2,784.27 | $600,075.92 | $583,955.71 | $983,879.78 |
| 201 | $600,075.92 | $2,125.27 | $2,794.13 | $597,281.79 | $586,080.97 | $988,799.18 |
| 202 | $597,281.79 | $2,115.37 | $2,804.03 | $594,477.77 | $588,196.35 | $993,718.58 |
| 203 | $594,477.77 | $2,105.44 | $2,813.96 | $591,663.81 | $590,301.79 | $998,637.98 |
| 204 | $591,663.81 | $2,095.48 | $2,823.92 | $588,839.89 | $592,397.27 | $1,003,557.38 |
| 205 | $588,839.89 | $2,085.47 | $2,833.92 | $586,005.96 | $594,482.74 | $1,008,476.78 |
| 206 | $586,005.96 | $2,075.44 | $2,843.96 | $583,162.00 | $596,558.18 | $1,013,396.18 |
| 207 | $583,162.00 | $2,065.37 | $2,854.03 | $580,307.97 | $598,623.54 | $1,018,315.57 |
| 208 | $580,307.97 | $2,055.26 | $2,864.14 | $577,443.83 | $600,678.80 | $1,023,234.97 |
| 209 | $577,443.83 | $2,045.11 | $2,874.29 | $574,569.54 | $602,723.91 | $1,028,154.37 |
| 210 | $574,569.54 | $2,034.93 | $2,884.47 | $571,685.08 | $604,758.85 | $1,033,073.77 |
| 211 | $571,685.08 | $2,024.72 | $2,894.68 | $568,790.40 | $606,783.57 | $1,037,993.17 |
| 212 | $568,790.40 | $2,014.47 | $2,904.93 | $565,885.46 | $608,798.03 | $1,042,912.57 |
| 213 | $565,885.46 | $2,004.18 | $2,915.22 | $562,970.24 | $610,802.21 | $1,047,831.97 |
| 214 | $562,970.24 | $1,993.85 | $2,925.55 | $560,044.70 | $612,796.06 | $1,052,751.37 |
| 215 | $560,044.70 | $1,983.49 | $2,935.91 | $557,108.79 | $614,779.55 | $1,057,670.77 |
| 216 | $557,108.79 | $1,973.09 | $2,946.31 | $554,162.48 | $616,752.65 | $1,062,590.16 |
| 217 | $554,162.48 | $1,962.66 | $2,956.74 | $551,205.74 | $618,715.31 | $1,067,509.56 |
| 218 | $551,205.74 | $1,952.19 | $2,967.21 | $548,238.53 | $620,667.49 | $1,072,428.96 |
| 219 | $548,238.53 | $1,941.68 | $2,977.72 | $545,260.81 | $622,609.17 | $1,077,348.36 |
| 220 | $545,260.81 | $1,931.13 | $2,988.27 | $542,272.54 | $624,540.30 | $1,082,267.76 |
| 221 | $542,272.54 | $1,920.55 | $2,998.85 | $539,273.69 | $626,460.85 | $1,087,187.16 |
| 222 | $539,273.69 | $1,909.93 | $3,009.47 | $536,264.22 | $628,370.78 | $1,092,106.56 |
| 223 | $536,264.22 | $1,899.27 | $3,020.13 | $533,244.09 | $630,270.05 | $1,097,025.96 |
| 224 | $533,244.09 | $1,888.57 | $3,030.83 | $530,213.27 | $632,158.62 | $1,101,945.36 |
| 225 | $530,213.27 | $1,877.84 | $3,041.56 | $527,171.71 | $634,036.46 | $1,106,864.75 |
| 226 | $527,171.71 | $1,867.07 | $3,052.33 | $524,119.37 | $635,903.53 | $1,111,784.15 |
| 227 | $524,119.37 | $1,856.26 | $3,063.14 | $521,056.23 | $637,759.78 | $1,116,703.55 |
| 228 | $521,056.23 | $1,845.41 | $3,073.99 | $517,982.24 | $639,605.19 | $1,121,622.95 |
| 229 | $517,982.24 | $1,834.52 | $3,084.88 | $514,897.36 | $641,439.71 | $1,126,542.35 |
| 230 | $514,897.36 | $1,823.59 | $3,095.80 | $511,801.56 | $643,263.31 | $1,131,461.75 |
| 231 | $511,801.56 | $1,812.63 | $3,106.77 | $508,694.79 | $645,075.94 | $1,136,381.15 |
| 232 | $508,694.79 | $1,801.63 | $3,117.77 | $505,577.02 | $646,877.56 | $1,141,300.55 |
| 233 | $505,577.02 | $1,790.59 | $3,128.81 | $502,448.20 | $648,668.15 | $1,146,219.95 |
| 234 | $502,448.20 | $1,779.50 | $3,139.89 | $499,308.31 | $650,447.65 | $1,151,139.35 |
| 235 | $499,308.31 | $1,768.38 | $3,151.02 | $496,157.29 | $652,216.04 | $1,156,058.74 |
| 236 | $496,157.29 | $1,757.22 | $3,162.18 | $492,995.12 | $653,973.26 | $1,160,978.14 |
| 237 | $492,995.12 | $1,746.02 | $3,173.37 | $489,821.74 | $655,719.29 | $1,165,897.54 |
| 238 | $489,821.74 | $1,734.79 | $3,184.61 | $486,637.13 | $657,454.07 | $1,170,816.94 |
| 239 | $486,637.13 | $1,723.51 | $3,195.89 | $483,441.24 | $659,177.58 | $1,175,736.34 |
| 240 | $483,441.24 | $1,712.19 | $3,207.21 | $480,234.03 | $660,889.77 | $1,180,655.74 |
| 241 | $480,234.03 | $1,700.83 | $3,218.57 | $477,015.46 | $662,590.59 | $1,185,575.14 |
| 242 | $477,015.46 | $1,689.43 | $3,229.97 | $473,785.49 | $664,280.02 | $1,190,494.54 |
| 243 | $473,785.49 | $1,677.99 | $3,241.41 | $470,544.08 | $665,958.01 | $1,195,413.94 |
| 244 | $470,544.08 | $1,666.51 | $3,252.89 | $467,291.19 | $667,624.52 | $1,200,333.33 |
| 245 | $467,291.19 | $1,654.99 | $3,264.41 | $464,026.78 | $669,279.51 | $1,205,252.73 |
| 246 | $464,026.78 | $1,643.43 | $3,275.97 | $460,750.81 | $670,922.94 | $1,210,172.13 |
| 247 | $460,750.81 | $1,631.83 | $3,287.57 | $457,463.24 | $672,554.77 | $1,215,091.53 |
| 248 | $457,463.24 | $1,620.18 | $3,299.22 | $454,164.02 | $674,174.95 | $1,220,010.93 |
| 249 | $454,164.02 | $1,608.50 | $3,310.90 | $450,853.12 | $675,783.45 | $1,224,930.33 |
| 250 | $450,853.12 | $1,596.77 | $3,322.63 | $447,530.49 | $677,380.22 | $1,229,849.73 |
| 251 | $447,530.49 | $1,585.00 | $3,334.40 | $444,196.10 | $678,965.22 | $1,234,769.13 |
| 252 | $444,196.10 | $1,573.19 | $3,346.20 | $440,849.89 | $680,538.42 | $1,239,688.53 |
| 253 | $440,849.89 | $1,561.34 | $3,358.06 | $437,491.84 | $682,099.76 | $1,244,607.92 |
| 254 | $437,491.84 | $1,549.45 | $3,369.95 | $434,121.89 | $683,649.21 | $1,249,527.32 |
| 255 | $434,121.89 | $1,537.52 | $3,381.88 | $430,740.00 | $685,186.73 | $1,254,446.72 |
| 256 | $430,740.00 | $1,525.54 | $3,393.86 | $427,346.14 | $686,712.26 | $1,259,366.12 |
| 257 | $427,346.14 | $1,513.52 | $3,405.88 | $423,940.26 | $688,225.78 | $1,264,285.52 |
| 258 | $423,940.26 | $1,501.46 | $3,417.94 | $420,522.32 | $689,727.24 | $1,269,204.92 |
| 259 | $420,522.32 | $1,489.35 | $3,430.05 | $417,092.27 | $691,216.59 | $1,274,124.32 |
| 260 | $417,092.27 | $1,477.20 | $3,442.20 | $413,650.07 | $692,693.79 | $1,279,043.72 |
| 261 | $413,650.07 | $1,465.01 | $3,454.39 | $410,195.68 | $694,158.80 | $1,283,963.12 |
| 262 | $410,195.68 | $1,452.78 | $3,466.62 | $406,729.06 | $695,611.58 | $1,288,882.51 |
| 263 | $406,729.06 | $1,440.50 | $3,478.90 | $403,250.16 | $697,052.07 | $1,293,801.91 |
| 264 | $403,250.16 | $1,428.18 | $3,491.22 | $399,758.94 | $698,480.25 | $1,298,721.31 |
| 265 | $399,758.94 | $1,415.81 | $3,503.59 | $396,255.35 | $699,896.06 | $1,303,640.71 |
| 266 | $396,255.35 | $1,403.40 | $3,515.99 | $392,739.36 | $701,299.47 | $1,308,560.11 |
| 267 | $392,739.36 | $1,390.95 | $3,528.45 | $389,210.91 | $702,690.42 | $1,313,479.51 |
| 268 | $389,210.91 | $1,378.46 | $3,540.94 | $385,669.97 | $704,068.88 | $1,318,398.91 |
| 269 | $385,669.97 | $1,365.91 | $3,553.48 | $382,116.48 | $705,434.79 | $1,323,318.31 |
| 270 | $382,116.48 | $1,353.33 | $3,566.07 | $378,550.41 | $706,788.12 | $1,328,237.71 |
| 271 | $378,550.41 | $1,340.70 | $3,578.70 | $374,971.71 | $708,128.82 | $1,333,157.10 |
| 272 | $374,971.71 | $1,328.02 | $3,591.37 | $371,380.34 | $709,456.84 | $1,338,076.50 |
| 273 | $371,380.34 | $1,315.31 | $3,604.09 | $367,776.25 | $710,772.15 | $1,342,995.90 |
| 274 | $367,776.25 | $1,302.54 | $3,616.86 | $364,159.39 | $712,074.69 | $1,347,915.30 |
| 275 | $364,159.39 | $1,289.73 | $3,629.67 | $360,529.72 | $713,364.42 | $1,352,834.70 |
| 276 | $360,529.72 | $1,276.88 | $3,642.52 | $356,887.20 | $714,641.30 | $1,357,754.10 |
| 277 | $356,887.20 | $1,263.98 | $3,655.42 | $353,231.77 | $715,905.27 | $1,362,673.50 |
| 278 | $353,231.77 | $1,251.03 | $3,668.37 | $349,563.40 | $717,156.30 | $1,367,592.90 |
| 279 | $349,563.40 | $1,238.04 | $3,681.36 | $345,882.04 | $718,394.34 | $1,372,512.30 |
| 280 | $345,882.04 | $1,225.00 | $3,694.40 | $342,187.64 | $719,619.34 | $1,377,431.70 |
| 281 | $342,187.64 | $1,211.91 | $3,707.48 | $338,480.16 | $720,831.25 | $1,382,351.09 |
| 282 | $338,480.16 | $1,198.78 | $3,720.62 | $334,759.54 | $722,030.04 | $1,387,270.49 |
| 283 | $334,759.54 | $1,185.61 | $3,733.79 | $331,025.75 | $723,215.64 | $1,392,189.89 |
| 284 | $331,025.75 | $1,172.38 | $3,747.02 | $327,278.74 | $724,388.03 | $1,397,109.29 |
| 285 | $327,278.74 | $1,159.11 | $3,760.29 | $323,518.45 | $725,547.14 | $1,402,028.69 |
| 286 | $323,518.45 | $1,145.79 | $3,773.60 | $319,744.84 | $726,692.93 | $1,406,948.09 |
| 287 | $319,744.84 | $1,132.43 | $3,786.97 | $315,957.87 | $727,825.36 | $1,411,867.49 |
| 288 | $315,957.87 | $1,119.02 | $3,800.38 | $312,157.49 | $728,944.38 | $1,416,786.89 |
| 289 | $312,157.49 | $1,105.56 | $3,813.84 | $308,343.65 | $730,049.94 | $1,421,706.29 |
| 290 | $308,343.65 | $1,092.05 | $3,827.35 | $304,516.30 | $731,141.99 | $1,426,625.68 |
| 291 | $304,516.30 | $1,078.50 | $3,840.90 | $300,675.40 | $732,220.48 | $1,431,545.08 |
| 292 | $300,675.40 | $1,064.89 | $3,854.51 | $296,820.89 | $733,285.38 | $1,436,464.48 |
| 293 | $296,820.89 | $1,051.24 | $3,868.16 | $292,952.74 | $734,336.62 | $1,441,383.88 |
| 294 | $292,952.74 | $1,037.54 | $3,881.86 | $289,070.88 | $735,374.16 | $1,446,303.28 |
| 295 | $289,070.88 | $1,023.79 | $3,895.61 | $285,175.27 | $736,397.95 | $1,451,222.68 |
| 296 | $285,175.27 | $1,010.00 | $3,909.40 | $281,265.87 | $737,407.95 | $1,456,142.08 |
| 297 | $281,265.87 | $996.15 | $3,923.25 | $277,342.62 | $738,404.10 | $1,461,061.48 |
| 298 | $277,342.62 | $982.26 | $3,937.14 | $273,405.48 | $739,386.35 | $1,465,980.88 |
| 299 | $273,405.48 | $968.31 | $3,951.09 | $269,454.39 | $740,354.66 | $1,470,900.27 |
| 300 | $269,454.39 | $954.32 | $3,965.08 | $265,489.31 | $741,308.98 | $1,475,819.67 |
| 301 | $265,489.31 | $940.27 | $3,979.12 | $261,510.18 | $742,249.25 | $1,480,739.07 |
| 302 | $261,510.18 | $926.18 | $3,993.22 | $257,516.96 | $743,175.44 | $1,485,658.47 |
| 303 | $257,516.96 | $912.04 | $4,007.36 | $253,509.60 | $744,087.47 | $1,490,577.87 |
| 304 | $253,509.60 | $897.85 | $4,021.55 | $249,488.05 | $744,985.32 | $1,495,497.27 |
| 305 | $249,488.05 | $883.60 | $4,035.80 | $245,452.26 | $745,868.92 | $1,500,416.67 |
| 306 | $245,452.26 | $869.31 | $4,050.09 | $241,402.17 | $746,738.24 | $1,505,336.07 |
| 307 | $241,402.17 | $854.97 | $4,064.43 | $237,337.74 | $747,593.20 | $1,510,255.47 |
| 308 | $237,337.74 | $840.57 | $4,078.83 | $233,258.91 | $748,433.77 | $1,515,174.86 |
| 309 | $233,258.91 | $826.13 | $4,093.27 | $229,165.63 | $749,259.90 | $1,520,094.26 |
| 310 | $229,165.63 | $811.63 | $4,107.77 | $225,057.86 | $750,071.53 | $1,525,013.66 |
| 311 | $225,057.86 | $797.08 | $4,122.32 | $220,935.54 | $750,868.61 | $1,529,933.06 |
| 312 | $220,935.54 | $782.48 | $4,136.92 | $216,798.63 | $751,651.09 | $1,534,852.46 |
| 313 | $216,798.63 | $767.83 | $4,151.57 | $212,647.06 | $752,418.91 | $1,539,771.86 |
| 314 | $212,647.06 | $753.12 | $4,166.27 | $208,480.78 | $753,172.04 | $1,544,691.26 |
| 315 | $208,480.78 | $738.37 | $4,181.03 | $204,299.75 | $753,910.41 | $1,549,610.66 |
| 316 | $204,299.75 | $723.56 | $4,195.84 | $200,103.91 | $754,633.97 | $1,554,530.06 |
| 317 | $200,103.91 | $708.70 | $4,210.70 | $195,893.22 | $755,342.67 | $1,559,449.45 |
| 318 | $195,893.22 | $693.79 | $4,225.61 | $191,667.61 | $756,036.46 | $1,564,368.85 |
| 319 | $191,667.61 | $678.82 | $4,240.58 | $187,427.03 | $756,715.28 | $1,569,288.25 |
| 320 | $187,427.03 | $663.80 | $4,255.59 | $183,171.44 | $757,379.09 | $1,574,207.65 |
| 321 | $183,171.44 | $648.73 | $4,270.67 | $178,900.77 | $758,027.82 | $1,579,127.05 |
| 322 | $178,900.77 | $633.61 | $4,285.79 | $174,614.98 | $758,661.43 | $1,584,046.45 |
| 323 | $174,614.98 | $618.43 | $4,300.97 | $170,314.01 | $759,279.85 | $1,588,965.85 |
| 324 | $170,314.01 | $603.20 | $4,316.20 | $165,997.80 | $759,883.05 | $1,593,885.25 |
| 325 | $165,997.80 | $587.91 | $4,331.49 | $161,666.31 | $760,470.96 | $1,598,804.65 |
| 326 | $161,666.31 | $572.57 | $4,346.83 | $157,319.48 | $761,043.53 | $1,603,724.04 |
| 327 | $157,319.48 | $557.17 | $4,362.23 | $152,957.26 | $761,600.70 | $1,608,643.44 |
| 328 | $152,957.26 | $541.72 | $4,377.68 | $148,579.58 | $762,142.42 | $1,613,562.84 |
| 329 | $148,579.58 | $526.22 | $4,393.18 | $144,186.40 | $762,668.64 | $1,618,482.24 |
| 330 | $144,186.40 | $510.66 | $4,408.74 | $139,777.66 | $763,179.30 | $1,623,401.64 |
| 331 | $139,777.66 | $495.05 | $4,424.35 | $135,353.31 | $763,674.35 | $1,628,321.04 |
| 332 | $135,353.31 | $479.38 | $4,440.02 | $130,913.29 | $764,153.73 | $1,633,240.44 |
| 333 | $130,913.29 | $463.65 | $4,455.75 | $126,457.54 | $764,617.38 | $1,638,159.84 |
| 334 | $126,457.54 | $447.87 | $4,471.53 | $121,986.01 | $765,065.25 | $1,643,079.24 |
| 335 | $121,986.01 | $432.03 | $4,487.37 | $117,498.65 | $765,497.28 | $1,647,998.64 |
| 336 | $117,498.65 | $416.14 | $4,503.26 | $112,995.39 | $765,913.42 | $1,652,918.03 |
| 337 | $112,995.39 | $400.19 | $4,519.21 | $108,476.18 | $766,313.61 | $1,657,837.43 |
| 338 | $108,476.18 | $384.19 | $4,535.21 | $103,940.97 | $766,697.80 | $1,662,756.83 |
| 339 | $103,940.97 | $368.12 | $4,551.27 | $99,389.69 | $767,065.92 | $1,667,676.23 |
| 340 | $99,389.69 | $352.01 | $4,567.39 | $94,822.30 | $767,417.93 | $1,672,595.63 |
| 341 | $94,822.30 | $335.83 | $4,583.57 | $90,238.73 | $767,753.76 | $1,677,515.03 |
| 342 | $90,238.73 | $319.60 | $4,599.80 | $85,638.93 | $768,073.35 | $1,682,434.43 |
| 343 | $85,638.93 | $303.30 | $4,616.09 | $81,022.83 | $768,376.66 | $1,687,353.83 |
| 344 | $81,022.83 | $286.96 | $4,632.44 | $76,390.39 | $768,663.61 | $1,692,273.23 |
| 345 | $76,390.39 | $270.55 | $4,648.85 | $71,741.54 | $768,934.16 | $1,697,192.62 |
| 346 | $71,741.54 | $254.08 | $4,665.31 | $67,076.23 | $769,188.25 | $1,702,112.02 |
| 347 | $67,076.23 | $237.56 | $4,681.84 | $62,394.39 | $769,425.81 | $1,707,031.42 |
| 348 | $62,394.39 | $220.98 | $4,698.42 | $57,695.97 | $769,646.79 | $1,711,950.82 |
| 349 | $57,695.97 | $204.34 | $4,715.06 | $52,980.91 | $769,851.13 | $1,716,870.22 |
| 350 | $52,980.91 | $187.64 | $4,731.76 | $48,249.15 | $770,038.77 | $1,721,789.62 |
| 351 | $48,249.15 | $170.88 | $4,748.52 | $43,500.64 | $770,209.65 | $1,726,709.02 |
| 352 | $43,500.64 | $154.06 | $4,765.33 | $38,735.30 | $770,363.72 | $1,731,628.42 |
| 353 | $38,735.30 | $137.19 | $4,782.21 | $33,953.09 | $770,500.91 | $1,736,547.82 |
| 354 | $33,953.09 | $120.25 | $4,799.15 | $29,153.94 | $770,621.16 | $1,741,467.21 |
| 355 | $29,153.94 | $103.25 | $4,816.15 | $24,337.80 | $770,724.41 | $1,746,386.61 |
| 356 | $24,337.80 | $86.20 | $4,833.20 | $19,504.59 | $770,810.61 | $1,751,306.01 |
| 357 | $19,504.59 | $69.08 | $4,850.32 | $14,654.27 | $770,879.68 | $1,756,225.41 |
| 358 | $14,654.27 | $51.90 | $4,867.50 | $9,786.77 | $770,931.59 | $1,761,144.81 |
| 359 | $9,786.77 | $34.66 | $4,884.74 | $4,902.04 | $770,966.25 | $1,766,064.21 |
| 360 | $4,902.04 | $17.36 | $4,902.04 | $0.00 | $770,983.61 | $1,770,983.61 |