|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $4,166.67 | $1,201.55 | $998,798.45 | $4,166.67 | $5,368.22 |
| 2 | $998,798.45 | $4,161.66 | $1,206.56 | $997,591.89 | $8,328.33 | $10,736.43 |
| 3 | $997,591.89 | $4,156.63 | $1,211.58 | $996,380.31 | $12,484.96 | $16,104.65 |
| 4 | $996,380.31 | $4,151.58 | $1,216.63 | $995,163.68 | $16,636.54 | $21,472.86 |
| 5 | $995,163.68 | $4,146.52 | $1,221.70 | $993,941.98 | $20,783.06 | $26,841.08 |
| 6 | $993,941.98 | $4,141.42 | $1,226.79 | $992,715.19 | $24,924.48 | $32,209.30 |
| 7 | $992,715.19 | $4,136.31 | $1,231.90 | $991,483.28 | $29,060.80 | $37,577.51 |
| 8 | $991,483.28 | $4,131.18 | $1,237.04 | $990,246.25 | $33,191.98 | $42,945.73 |
| 9 | $990,246.25 | $4,126.03 | $1,242.19 | $989,004.06 | $37,318.00 | $48,313.95 |
| 10 | $989,004.06 | $4,120.85 | $1,247.37 | $987,756.69 | $41,438.85 | $53,682.16 |
| 11 | $987,756.69 | $4,115.65 | $1,252.56 | $986,504.13 | $45,554.51 | $59,050.38 |
| 12 | $986,504.13 | $4,110.43 | $1,257.78 | $985,246.35 | $49,664.94 | $64,418.59 |
| 13 | $985,246.35 | $4,105.19 | $1,263.02 | $983,983.32 | $53,770.13 | $69,786.81 |
| 14 | $983,983.32 | $4,099.93 | $1,268.29 | $982,715.04 | $57,870.06 | $75,155.03 |
| 15 | $982,715.04 | $4,094.65 | $1,273.57 | $981,441.47 | $61,964.71 | $80,523.24 |
| 16 | $981,441.47 | $4,089.34 | $1,278.88 | $980,162.59 | $66,054.05 | $85,891.46 |
| 17 | $980,162.59 | $4,084.01 | $1,284.21 | $978,878.39 | $70,138.06 | $91,259.68 |
| 18 | $978,878.39 | $4,078.66 | $1,289.56 | $977,588.83 | $74,216.72 | $96,627.89 |
| 19 | $977,588.83 | $4,073.29 | $1,294.93 | $976,293.90 | $78,290.01 | $101,996.11 |
| 20 | $976,293.90 | $4,067.89 | $1,300.32 | $974,993.57 | $82,357.90 | $107,364.32 |
| 21 | $974,993.57 | $4,062.47 | $1,305.74 | $973,687.83 | $86,420.37 | $112,732.54 |
| 22 | $973,687.83 | $4,057.03 | $1,311.18 | $972,376.65 | $90,477.40 | $118,100.76 |
| 23 | $972,376.65 | $4,051.57 | $1,316.65 | $971,060.00 | $94,528.97 | $123,468.97 |
| 24 | $971,060.00 | $4,046.08 | $1,322.13 | $969,737.87 | $98,575.06 | $128,837.19 |
| 25 | $969,737.87 | $4,040.57 | $1,327.64 | $968,410.23 | $102,615.63 | $134,205.41 |
| 26 | $968,410.23 | $4,035.04 | $1,333.17 | $967,077.05 | $106,650.67 | $139,573.62 |
| 27 | $967,077.05 | $4,029.49 | $1,338.73 | $965,738.32 | $110,680.16 | $144,941.84 |
| 28 | $965,738.32 | $4,023.91 | $1,344.31 | $964,394.02 | $114,704.07 | $150,310.05 |
| 29 | $964,394.02 | $4,018.31 | $1,349.91 | $963,044.11 | $118,722.38 | $155,678.27 |
| 30 | $963,044.11 | $4,012.68 | $1,355.53 | $961,688.58 | $122,735.06 | $161,046.49 |
| 31 | $961,688.58 | $4,007.04 | $1,361.18 | $960,327.40 | $126,742.10 | $166,414.70 |
| 32 | $960,327.40 | $4,001.36 | $1,366.85 | $958,960.54 | $130,743.46 | $171,782.92 |
| 33 | $958,960.54 | $3,995.67 | $1,372.55 | $957,588.00 | $134,739.13 | $177,151.14 |
| 34 | $957,588.00 | $3,989.95 | $1,378.27 | $956,209.73 | $138,729.08 | $182,519.35 |
| 35 | $956,209.73 | $3,984.21 | $1,384.01 | $954,825.72 | $142,713.29 | $187,887.57 |
| 36 | $954,825.72 | $3,978.44 | $1,389.78 | $953,435.95 | $146,691.73 | $193,255.78 |
| 37 | $953,435.95 | $3,972.65 | $1,395.57 | $952,040.38 | $150,664.38 | $198,624.00 |
| 38 | $952,040.38 | $3,966.83 | $1,401.38 | $950,639.00 | $154,631.22 | $203,992.22 |
| 39 | $950,639.00 | $3,961.00 | $1,407.22 | $949,231.78 | $158,592.21 | $209,360.43 |
| 40 | $949,231.78 | $3,955.13 | $1,413.08 | $947,818.69 | $162,547.34 | $214,728.65 |
| 41 | $947,818.69 | $3,949.24 | $1,418.97 | $946,399.72 | $166,496.59 | $220,096.87 |
| 42 | $946,399.72 | $3,943.33 | $1,424.88 | $944,974.84 | $170,439.92 | $225,465.08 |
| 43 | $944,974.84 | $3,937.40 | $1,430.82 | $943,544.02 | $174,377.32 | $230,833.30 |
| 44 | $943,544.02 | $3,931.43 | $1,436.78 | $942,107.24 | $178,308.75 | $236,201.51 |
| 45 | $942,107.24 | $3,925.45 | $1,442.77 | $940,664.47 | $182,234.20 | $241,569.73 |
| 46 | $940,664.47 | $3,919.44 | $1,448.78 | $939,215.68 | $186,153.63 | $246,937.95 |
| 47 | $939,215.68 | $3,913.40 | $1,454.82 | $937,760.87 | $190,067.03 | $252,306.16 |
| 48 | $937,760.87 | $3,907.34 | $1,460.88 | $936,299.99 | $193,974.37 | $257,674.38 |
| 49 | $936,299.99 | $3,901.25 | $1,466.97 | $934,833.02 | $197,875.62 | $263,042.60 |
| 50 | $934,833.02 | $3,895.14 | $1,473.08 | $933,359.94 | $201,770.75 | $268,410.81 |
| 51 | $933,359.94 | $3,889.00 | $1,479.22 | $931,880.73 | $205,659.75 | $273,779.03 |
| 52 | $931,880.73 | $3,882.84 | $1,485.38 | $930,395.35 | $209,542.59 | $279,147.24 |
| 53 | $930,395.35 | $3,876.65 | $1,491.57 | $928,903.78 | $213,419.24 | $284,515.46 |
| 54 | $928,903.78 | $3,870.43 | $1,497.78 | $927,405.99 | $217,289.67 | $289,883.68 |
| 55 | $927,405.99 | $3,864.19 | $1,504.02 | $925,901.97 | $221,153.86 | $295,251.89 |
| 56 | $925,901.97 | $3,857.92 | $1,510.29 | $924,391.68 | $225,011.79 | $300,620.11 |
| 57 | $924,391.68 | $3,851.63 | $1,516.58 | $922,875.09 | $228,863.42 | $305,988.33 |
| 58 | $922,875.09 | $3,845.31 | $1,522.90 | $921,352.19 | $232,708.73 | $311,356.54 |
| 59 | $921,352.19 | $3,838.97 | $1,529.25 | $919,822.94 | $236,547.70 | $316,724.76 |
| 60 | $919,822.94 | $3,832.60 | $1,535.62 | $918,287.32 | $240,380.29 | $322,092.97 |
| 61 | $918,287.32 | $3,826.20 | $1,542.02 | $916,745.30 | $244,206.49 | $327,461.19 |
| 62 | $916,745.30 | $3,819.77 | $1,548.44 | $915,196.86 | $248,026.26 | $332,829.41 |
| 63 | $915,196.86 | $3,813.32 | $1,554.90 | $913,641.96 | $251,839.58 | $338,197.62 |
| 64 | $913,641.96 | $3,806.84 | $1,561.37 | $912,080.59 | $255,646.43 | $343,565.84 |
| 65 | $912,080.59 | $3,800.34 | $1,567.88 | $910,512.71 | $259,446.76 | $348,934.05 |
| 66 | $910,512.71 | $3,793.80 | $1,574.41 | $908,938.29 | $263,240.56 | $354,302.27 |
| 67 | $908,938.29 | $3,787.24 | $1,580.97 | $907,357.32 | $267,027.81 | $359,670.49 |
| 68 | $907,357.32 | $3,780.66 | $1,587.56 | $905,769.76 | $270,808.46 | $365,038.70 |
| 69 | $905,769.76 | $3,774.04 | $1,594.18 | $904,175.58 | $274,582.50 | $370,406.92 |
| 70 | $904,175.58 | $3,767.40 | $1,600.82 | $902,574.77 | $278,349.90 | $375,775.14 |
| 71 | $902,574.77 | $3,760.73 | $1,607.49 | $900,967.28 | $282,110.63 | $381,143.35 |
| 72 | $900,967.28 | $3,754.03 | $1,614.19 | $899,353.09 | $285,864.66 | $386,511.57 |
| 73 | $899,353.09 | $3,747.30 | $1,620.91 | $897,732.18 | $289,611.96 | $391,879.78 |
| 74 | $897,732.18 | $3,740.55 | $1,627.67 | $896,104.51 | $293,352.52 | $397,248.00 |
| 75 | $896,104.51 | $3,733.77 | $1,634.45 | $894,470.07 | $297,086.28 | $402,616.22 |
| 76 | $894,470.07 | $3,726.96 | $1,641.26 | $892,828.81 | $300,813.24 | $407,984.43 |
| 77 | $892,828.81 | $3,720.12 | $1,648.10 | $891,180.71 | $304,533.36 | $413,352.65 |
| 78 | $891,180.71 | $3,713.25 | $1,654.96 | $889,525.75 | $308,246.62 | $418,720.87 |
| 79 | $889,525.75 | $3,706.36 | $1,661.86 | $887,863.89 | $311,952.97 | $424,089.08 |
| 80 | $887,863.89 | $3,699.43 | $1,668.78 | $886,195.11 | $315,652.41 | $429,457.30 |
| 81 | $886,195.11 | $3,692.48 | $1,675.74 | $884,519.37 | $319,344.89 | $434,825.51 |
| 82 | $884,519.37 | $3,685.50 | $1,682.72 | $882,836.65 | $323,030.38 | $440,193.73 |
| 83 | $882,836.65 | $3,678.49 | $1,689.73 | $881,146.92 | $326,708.87 | $445,561.95 |
| 84 | $881,146.92 | $3,671.45 | $1,696.77 | $879,450.15 | $330,380.31 | $450,930.16 |
| 85 | $879,450.15 | $3,664.38 | $1,703.84 | $877,746.31 | $334,044.69 | $456,298.38 |
| 86 | $877,746.31 | $3,657.28 | $1,710.94 | $876,035.37 | $337,701.97 | $461,666.60 |
| 87 | $876,035.37 | $3,650.15 | $1,718.07 | $874,317.30 | $341,352.11 | $467,034.81 |
| 88 | $874,317.30 | $3,642.99 | $1,725.23 | $872,592.07 | $344,995.10 | $472,403.03 |
| 89 | $872,592.07 | $3,635.80 | $1,732.42 | $870,859.66 | $348,630.90 | $477,771.24 |
| 90 | $870,859.66 | $3,628.58 | $1,739.63 | $869,120.02 | $352,259.48 | $483,139.46 |
| 91 | $869,120.02 | $3,621.33 | $1,746.88 | $867,373.14 | $355,880.82 | $488,507.68 |
| 92 | $867,373.14 | $3,614.05 | $1,754.16 | $865,618.98 | $359,494.87 | $493,875.89 |
| 93 | $865,618.98 | $3,606.75 | $1,761.47 | $863,857.51 | $363,101.62 | $499,244.11 |
| 94 | $863,857.51 | $3,599.41 | $1,768.81 | $862,088.70 | $366,701.03 | $504,612.33 |
| 95 | $862,088.70 | $3,592.04 | $1,776.18 | $860,312.52 | $370,293.06 | $509,980.54 |
| 96 | $860,312.52 | $3,584.64 | $1,783.58 | $858,528.94 | $373,877.70 | $515,348.76 |
| 97 | $858,528.94 | $3,577.20 | $1,791.01 | $856,737.93 | $377,454.90 | $520,716.97 |
| 98 | $856,737.93 | $3,569.74 | $1,798.47 | $854,939.45 | $381,024.64 | $526,085.19 |
| 99 | $854,939.45 | $3,562.25 | $1,805.97 | $853,133.48 | $384,586.89 | $531,453.41 |
| 100 | $853,133.48 | $3,554.72 | $1,813.49 | $851,319.99 | $388,141.61 | $536,821.62 |
| 101 | $851,319.99 | $3,547.17 | $1,821.05 | $849,498.94 | $391,688.78 | $542,189.84 |
| 102 | $849,498.94 | $3,539.58 | $1,828.64 | $847,670.30 | $395,228.36 | $547,558.06 |
| 103 | $847,670.30 | $3,531.96 | $1,836.26 | $845,834.05 | $398,760.32 | $552,926.27 |
| 104 | $845,834.05 | $3,524.31 | $1,843.91 | $843,990.14 | $402,284.63 | $558,294.49 |
| 105 | $843,990.14 | $3,516.63 | $1,851.59 | $842,138.55 | $405,801.25 | $563,662.70 |
| 106 | $842,138.55 | $3,508.91 | $1,859.31 | $840,279.24 | $409,310.16 | $569,030.92 |
| 107 | $840,279.24 | $3,501.16 | $1,867.05 | $838,412.19 | $412,811.33 | $574,399.14 |
| 108 | $838,412.19 | $3,493.38 | $1,874.83 | $836,537.36 | $416,304.71 | $579,767.35 |
| 109 | $836,537.36 | $3,485.57 | $1,882.64 | $834,654.71 | $419,790.28 | $585,135.57 |
| 110 | $834,654.71 | $3,477.73 | $1,890.49 | $832,764.23 | $423,268.01 | $590,503.79 |
| 111 | $832,764.23 | $3,469.85 | $1,898.37 | $830,865.86 | $426,737.86 | $595,872.00 |
| 112 | $830,865.86 | $3,461.94 | $1,906.28 | $828,959.58 | $430,199.80 | $601,240.22 |
| 113 | $828,959.58 | $3,454.00 | $1,914.22 | $827,045.37 | $433,653.80 | $606,608.43 |
| 114 | $827,045.37 | $3,446.02 | $1,922.19 | $825,123.17 | $437,099.82 | $611,976.65 |
| 115 | $825,123.17 | $3,438.01 | $1,930.20 | $823,192.97 | $440,537.84 | $617,344.87 |
| 116 | $823,192.97 | $3,429.97 | $1,938.25 | $821,254.72 | $443,967.81 | $622,713.08 |
| 117 | $821,254.72 | $3,421.89 | $1,946.32 | $819,308.40 | $447,389.70 | $628,081.30 |
| 118 | $819,308.40 | $3,413.79 | $1,954.43 | $817,353.97 | $450,803.49 | $633,449.52 |
| 119 | $817,353.97 | $3,405.64 | $1,962.57 | $815,391.40 | $454,209.13 | $638,817.73 |
| 120 | $815,391.40 | $3,397.46 | $1,970.75 | $813,420.64 | $457,606.59 | $644,185.95 |
| 121 | $813,420.64 | $3,389.25 | $1,978.96 | $811,441.68 | $460,995.85 | $649,554.16 |
| 122 | $811,441.68 | $3,381.01 | $1,987.21 | $809,454.47 | $464,376.85 | $654,922.38 |
| 123 | $809,454.47 | $3,372.73 | $1,995.49 | $807,458.98 | $467,749.58 | $660,290.60 |
| 124 | $807,458.98 | $3,364.41 | $2,003.80 | $805,455.18 | $471,113.99 | $665,658.81 |
| 125 | $805,455.18 | $3,356.06 | $2,012.15 | $803,443.03 | $474,470.05 | $671,027.03 |
| 126 | $803,443.03 | $3,347.68 | $2,020.54 | $801,422.49 | $477,817.73 | $676,395.24 |
| 127 | $801,422.49 | $3,339.26 | $2,028.96 | $799,393.53 | $481,156.99 | $681,763.46 |
| 128 | $799,393.53 | $3,330.81 | $2,037.41 | $797,356.12 | $484,487.80 | $687,131.68 |
| 129 | $797,356.12 | $3,322.32 | $2,045.90 | $795,310.22 | $487,810.12 | $692,499.89 |
| 130 | $795,310.22 | $3,313.79 | $2,054.42 | $793,255.80 | $491,123.91 | $697,868.11 |
| 131 | $793,255.80 | $3,305.23 | $2,062.98 | $791,192.82 | $494,429.14 | $703,236.33 |
| 132 | $791,192.82 | $3,296.64 | $2,071.58 | $789,121.24 | $497,725.78 | $708,604.54 |
| 133 | $789,121.24 | $3,288.01 | $2,080.21 | $787,041.03 | $501,013.79 | $713,972.76 |
| 134 | $787,041.03 | $3,279.34 | $2,088.88 | $784,952.15 | $504,293.12 | $719,340.97 |
| 135 | $784,952.15 | $3,270.63 | $2,097.58 | $782,854.57 | $507,563.76 | $724,709.19 |
| 136 | $782,854.57 | $3,261.89 | $2,106.32 | $780,748.24 | $510,825.65 | $730,077.41 |
| 137 | $780,748.24 | $3,253.12 | $2,115.10 | $778,633.14 | $514,078.77 | $735,445.62 |
| 138 | $778,633.14 | $3,244.30 | $2,123.91 | $776,509.23 | $517,323.07 | $740,813.84 |
| 139 | $776,509.23 | $3,235.46 | $2,132.76 | $774,376.47 | $520,558.53 | $746,182.06 |
| 140 | $774,376.47 | $3,226.57 | $2,141.65 | $772,234.82 | $523,785.10 | $751,550.27 |
| 141 | $772,234.82 | $3,217.65 | $2,150.57 | $770,084.25 | $527,002.74 | $756,918.49 |
| 142 | $770,084.25 | $3,208.68 | $2,159.53 | $767,924.72 | $530,211.43 | $762,286.70 |
| 143 | $767,924.72 | $3,199.69 | $2,168.53 | $765,756.19 | $533,411.11 | $767,654.92 |
| 144 | $765,756.19 | $3,190.65 | $2,177.57 | $763,578.63 | $536,601.76 | $773,023.14 |
| 145 | $763,578.63 | $3,181.58 | $2,186.64 | $761,391.99 | $539,783.34 | $778,391.35 |
| 146 | $761,391.99 | $3,172.47 | $2,195.75 | $759,196.24 | $542,955.81 | $783,759.57 |
| 147 | $759,196.24 | $3,163.32 | $2,204.90 | $756,991.34 | $546,119.13 | $789,127.79 |
| 148 | $756,991.34 | $3,154.13 | $2,214.09 | $754,777.25 | $549,273.26 | $794,496.00 |
| 149 | $754,777.25 | $3,144.91 | $2,223.31 | $752,553.94 | $552,418.16 | $799,864.22 |
| 150 | $752,553.94 | $3,135.64 | $2,232.57 | $750,321.37 | $555,553.80 | $805,232.43 |
| 151 | $750,321.37 | $3,126.34 | $2,241.88 | $748,079.49 | $558,680.14 | $810,600.65 |
| 152 | $748,079.49 | $3,117.00 | $2,251.22 | $745,828.27 | $561,797.14 | $815,968.87 |
| 153 | $745,828.27 | $3,107.62 | $2,260.60 | $743,567.67 | $564,904.76 | $821,337.08 |
| 154 | $743,567.67 | $3,098.20 | $2,270.02 | $741,297.66 | $568,002.96 | $826,705.30 |
| 155 | $741,297.66 | $3,088.74 | $2,279.48 | $739,018.18 | $571,091.70 | $832,073.52 |
| 156 | $739,018.18 | $3,079.24 | $2,288.97 | $736,729.21 | $574,170.94 | $837,441.73 |
| 157 | $736,729.21 | $3,069.71 | $2,298.51 | $734,430.70 | $577,240.64 | $842,809.95 |
| 158 | $734,430.70 | $3,060.13 | $2,308.09 | $732,122.61 | $580,300.77 | $848,178.16 |
| 159 | $732,122.61 | $3,050.51 | $2,317.71 | $729,804.90 | $583,351.28 | $853,546.38 |
| 160 | $729,804.90 | $3,040.85 | $2,327.36 | $727,477.54 | $586,392.14 | $858,914.60 |
| 161 | $727,477.54 | $3,031.16 | $2,337.06 | $725,140.48 | $589,423.29 | $864,282.81 |
| 162 | $725,140.48 | $3,021.42 | $2,346.80 | $722,793.68 | $592,444.71 | $869,651.03 |
| 163 | $722,793.68 | $3,011.64 | $2,356.58 | $720,437.11 | $595,456.35 | $875,019.25 |
| 164 | $720,437.11 | $3,001.82 | $2,366.39 | $718,070.71 | $598,458.17 | $880,387.46 |
| 165 | $718,070.71 | $2,991.96 | $2,376.25 | $715,694.46 | $601,450.13 | $885,755.68 |
| 166 | $715,694.46 | $2,982.06 | $2,386.16 | $713,308.30 | $604,432.19 | $891,123.89 |
| 167 | $713,308.30 | $2,972.12 | $2,396.10 | $710,912.20 | $607,404.31 | $896,492.11 |
| 168 | $710,912.20 | $2,962.13 | $2,406.08 | $708,506.12 | $610,366.45 | $901,860.33 |
| 169 | $708,506.12 | $2,952.11 | $2,416.11 | $706,090.01 | $613,318.56 | $907,228.54 |
| 170 | $706,090.01 | $2,942.04 | $2,426.17 | $703,663.84 | $616,260.60 | $912,596.76 |
| 171 | $703,663.84 | $2,931.93 | $2,436.28 | $701,227.55 | $619,192.53 | $917,964.98 |
| 172 | $701,227.55 | $2,921.78 | $2,446.43 | $698,781.12 | $622,114.31 | $923,333.19 |
| 173 | $698,781.12 | $2,911.59 | $2,456.63 | $696,324.49 | $625,025.90 | $928,701.41 |
| 174 | $696,324.49 | $2,901.35 | $2,466.86 | $693,857.63 | $627,927.25 | $934,069.62 |
| 175 | $693,857.63 | $2,891.07 | $2,477.14 | $691,380.48 | $630,818.32 | $939,437.84 |
| 176 | $691,380.48 | $2,880.75 | $2,487.46 | $688,893.02 | $633,699.08 | $944,806.06 |
| 177 | $688,893.02 | $2,870.39 | $2,497.83 | $686,395.19 | $636,569.46 | $950,174.27 |
| 178 | $686,395.19 | $2,859.98 | $2,508.24 | $683,886.96 | $639,429.44 | $955,542.49 |
| 179 | $683,886.96 | $2,849.53 | $2,518.69 | $681,368.27 | $642,278.97 | $960,910.71 |
| 180 | $681,368.27 | $2,839.03 | $2,529.18 | $678,839.09 | $645,118.01 | $966,278.92 |
| 181 | $678,839.09 | $2,828.50 | $2,539.72 | $676,299.37 | $647,946.50 | $971,647.14 |
| 182 | $676,299.37 | $2,817.91 | $2,550.30 | $673,749.06 | $650,764.42 | $977,015.35 |
| 183 | $673,749.06 | $2,807.29 | $2,560.93 | $671,188.14 | $653,571.71 | $982,383.57 |
| 184 | $671,188.14 | $2,796.62 | $2,571.60 | $668,616.54 | $656,368.32 | $987,751.79 |
| 185 | $668,616.54 | $2,785.90 | $2,582.31 | $666,034.22 | $659,154.23 | $993,120.00 |
| 186 | $666,034.22 | $2,775.14 | $2,593.07 | $663,441.15 | $661,929.37 | $998,488.22 |
| 187 | $663,441.15 | $2,764.34 | $2,603.88 | $660,837.27 | $664,693.71 | $1,003,856.44 |
| 188 | $660,837.27 | $2,753.49 | $2,614.73 | $658,222.54 | $667,447.19 | $1,009,224.65 |
| 189 | $658,222.54 | $2,742.59 | $2,625.62 | $655,596.92 | $670,189.79 | $1,014,592.87 |
| 190 | $655,596.92 | $2,731.65 | $2,636.56 | $652,960.36 | $672,921.44 | $1,019,961.08 |
| 191 | $652,960.36 | $2,720.67 | $2,647.55 | $650,312.81 | $675,642.11 | $1,025,329.30 |
| 192 | $650,312.81 | $2,709.64 | $2,658.58 | $647,654.23 | $678,351.75 | $1,030,697.52 |
| 193 | $647,654.23 | $2,698.56 | $2,669.66 | $644,984.57 | $681,050.31 | $1,036,065.73 |
| 194 | $644,984.57 | $2,687.44 | $2,680.78 | $642,303.79 | $683,737.74 | $1,041,433.95 |
| 195 | $642,303.79 | $2,676.27 | $2,691.95 | $639,611.84 | $686,414.01 | $1,046,802.16 |
| 196 | $639,611.84 | $2,665.05 | $2,703.17 | $636,908.68 | $689,079.06 | $1,052,170.38 |
| 197 | $636,908.68 | $2,653.79 | $2,714.43 | $634,194.25 | $691,732.84 | $1,057,538.60 |
| 198 | $634,194.25 | $2,642.48 | $2,725.74 | $631,468.51 | $694,375.32 | $1,062,906.81 |
| 199 | $631,468.51 | $2,631.12 | $2,737.10 | $628,731.41 | $697,006.44 | $1,068,275.03 |
| 200 | $628,731.41 | $2,619.71 | $2,748.50 | $625,982.91 | $699,626.15 | $1,073,643.25 |
| 201 | $625,982.91 | $2,608.26 | $2,759.95 | $623,222.95 | $702,234.41 | $1,079,011.46 |
| 202 | $623,222.95 | $2,596.76 | $2,771.45 | $620,451.50 | $704,831.18 | $1,084,379.68 |
| 203 | $620,451.50 | $2,585.21 | $2,783.00 | $617,668.50 | $707,416.39 | $1,089,747.89 |
| 204 | $617,668.50 | $2,573.62 | $2,794.60 | $614,873.90 | $709,990.01 | $1,095,116.11 |
| 205 | $614,873.90 | $2,561.97 | $2,806.24 | $612,067.66 | $712,551.98 | $1,100,484.33 |
| 206 | $612,067.66 | $2,550.28 | $2,817.93 | $609,249.72 | $715,102.27 | $1,105,852.54 |
| 207 | $609,249.72 | $2,538.54 | $2,829.68 | $606,420.05 | $717,640.81 | $1,111,220.76 |
| 208 | $606,420.05 | $2,526.75 | $2,841.47 | $603,578.58 | $720,167.56 | $1,116,588.98 |
| 209 | $603,578.58 | $2,514.91 | $2,853.31 | $600,725.28 | $722,682.47 | $1,121,957.19 |
| 210 | $600,725.28 | $2,503.02 | $2,865.19 | $597,860.08 | $725,185.49 | $1,127,325.41 |
| 211 | $597,860.08 | $2,491.08 | $2,877.13 | $594,982.95 | $727,676.57 | $1,132,693.62 |
| 212 | $594,982.95 | $2,479.10 | $2,889.12 | $592,093.83 | $730,155.67 | $1,138,061.84 |
| 213 | $592,093.83 | $2,467.06 | $2,901.16 | $589,192.67 | $732,622.73 | $1,143,430.06 |
| 214 | $589,192.67 | $2,454.97 | $2,913.25 | $586,279.42 | $735,077.70 | $1,148,798.27 |
| 215 | $586,279.42 | $2,442.83 | $2,925.39 | $583,354.04 | $737,520.53 | $1,154,166.49 |
| 216 | $583,354.04 | $2,430.64 | $2,937.57 | $580,416.46 | $739,951.17 | $1,159,534.71 |
| 217 | $580,416.46 | $2,418.40 | $2,949.81 | $577,466.65 | $742,369.57 | $1,164,902.92 |
| 218 | $577,466.65 | $2,406.11 | $2,962.11 | $574,504.54 | $744,775.68 | $1,170,271.14 |
| 219 | $574,504.54 | $2,393.77 | $2,974.45 | $571,530.10 | $747,169.45 | $1,175,639.35 |
| 220 | $571,530.10 | $2,381.38 | $2,986.84 | $568,543.26 | $749,550.83 | $1,181,007.57 |
| 221 | $568,543.26 | $2,368.93 | $2,999.29 | $565,543.97 | $751,919.76 | $1,186,375.79 |
| 222 | $565,543.97 | $2,356.43 | $3,011.78 | $562,532.19 | $754,276.19 | $1,191,744.00 |
| 223 | $562,532.19 | $2,343.88 | $3,024.33 | $559,507.85 | $756,620.07 | $1,197,112.22 |
| 224 | $559,507.85 | $2,331.28 | $3,036.93 | $556,470.92 | $758,951.36 | $1,202,480.44 |
| 225 | $556,470.92 | $2,318.63 | $3,049.59 | $553,421.33 | $761,269.99 | $1,207,848.65 |
| 226 | $553,421.33 | $2,305.92 | $3,062.29 | $550,359.04 | $763,575.91 | $1,213,216.87 |
| 227 | $550,359.04 | $2,293.16 | $3,075.05 | $547,283.99 | $765,869.07 | $1,218,585.08 |
| 228 | $547,283.99 | $2,280.35 | $3,087.87 | $544,196.12 | $768,149.42 | $1,223,953.30 |
| 229 | $544,196.12 | $2,267.48 | $3,100.73 | $541,095.39 | $770,416.90 | $1,229,321.52 |
| 230 | $541,095.39 | $2,254.56 | $3,113.65 | $537,981.74 | $772,671.47 | $1,234,689.73 |
| 231 | $537,981.74 | $2,241.59 | $3,126.63 | $534,855.11 | $774,913.06 | $1,240,057.95 |
| 232 | $534,855.11 | $2,228.56 | $3,139.65 | $531,715.46 | $777,141.62 | $1,245,426.17 |
| 233 | $531,715.46 | $2,215.48 | $3,152.74 | $528,562.72 | $779,357.10 | $1,250,794.38 |
| 234 | $528,562.72 | $2,202.34 | $3,165.87 | $525,396.85 | $781,559.45 | $1,256,162.60 |
| 235 | $525,396.85 | $2,189.15 | $3,179.06 | $522,217.79 | $783,748.60 | $1,261,530.81 |
| 236 | $522,217.79 | $2,175.91 | $3,192.31 | $519,025.48 | $785,924.51 | $1,266,899.03 |
| 237 | $519,025.48 | $2,162.61 | $3,205.61 | $515,819.87 | $788,087.11 | $1,272,267.25 |
| 238 | $515,819.87 | $2,149.25 | $3,218.97 | $512,600.90 | $790,236.36 | $1,277,635.46 |
| 239 | $512,600.90 | $2,135.84 | $3,232.38 | $509,368.52 | $792,372.20 | $1,283,003.68 |
| 240 | $509,368.52 | $2,122.37 | $3,245.85 | $506,122.68 | $794,494.57 | $1,288,371.90 |
| 241 | $506,122.68 | $2,108.84 | $3,259.37 | $502,863.30 | $796,603.41 | $1,293,740.11 |
| 242 | $502,863.30 | $2,095.26 | $3,272.95 | $499,590.35 | $798,698.68 | $1,299,108.33 |
| 243 | $499,590.35 | $2,081.63 | $3,286.59 | $496,303.76 | $800,780.30 | $1,304,476.54 |
| 244 | $496,303.76 | $2,067.93 | $3,300.28 | $493,003.48 | $802,848.24 | $1,309,844.76 |
| 245 | $493,003.48 | $2,054.18 | $3,314.04 | $489,689.44 | $804,902.42 | $1,315,212.98 |
| 246 | $489,689.44 | $2,040.37 | $3,327.84 | $486,361.60 | $806,942.79 | $1,320,581.19 |
| 247 | $486,361.60 | $2,026.51 | $3,341.71 | $483,019.89 | $808,969.30 | $1,325,949.41 |
| 248 | $483,019.89 | $2,012.58 | $3,355.63 | $479,664.26 | $810,981.88 | $1,331,317.63 |
| 249 | $479,664.26 | $1,998.60 | $3,369.62 | $476,294.64 | $812,980.48 | $1,336,685.84 |
| 250 | $476,294.64 | $1,984.56 | $3,383.66 | $472,910.99 | $814,965.04 | $1,342,054.06 |
| 251 | $472,910.99 | $1,970.46 | $3,397.75 | $469,513.23 | $816,935.51 | $1,347,422.27 |
| 252 | $469,513.23 | $1,956.31 | $3,411.91 | $466,101.32 | $818,891.81 | $1,352,790.49 |
| 253 | $466,101.32 | $1,942.09 | $3,426.13 | $462,675.19 | $820,833.90 | $1,358,158.71 |
| 254 | $462,675.19 | $1,927.81 | $3,440.40 | $459,234.79 | $822,761.71 | $1,363,526.92 |
| 255 | $459,234.79 | $1,913.48 | $3,454.74 | $455,780.05 | $824,675.19 | $1,368,895.14 |
| 256 | $455,780.05 | $1,899.08 | $3,469.13 | $452,310.92 | $826,574.27 | $1,374,263.35 |
| 257 | $452,310.92 | $1,884.63 | $3,483.59 | $448,827.33 | $828,458.90 | $1,379,631.57 |
| 258 | $448,827.33 | $1,870.11 | $3,498.10 | $445,329.23 | $830,329.02 | $1,384,999.79 |
| 259 | $445,329.23 | $1,855.54 | $3,512.68 | $441,816.55 | $832,184.56 | $1,390,368.00 |
| 260 | $441,816.55 | $1,840.90 | $3,527.31 | $438,289.24 | $834,025.46 | $1,395,736.22 |
| 261 | $438,289.24 | $1,826.21 | $3,542.01 | $434,747.23 | $835,851.66 | $1,401,104.44 |
| 262 | $434,747.23 | $1,811.45 | $3,556.77 | $431,190.46 | $837,663.11 | $1,406,472.65 |
| 263 | $431,190.46 | $1,796.63 | $3,571.59 | $427,618.87 | $839,459.74 | $1,411,840.87 |
| 264 | $427,618.87 | $1,781.75 | $3,586.47 | $424,032.40 | $841,241.48 | $1,417,209.08 |
| 265 | $424,032.40 | $1,766.80 | $3,601.41 | $420,430.98 | $843,008.28 | $1,422,577.30 |
| 266 | $420,430.98 | $1,751.80 | $3,616.42 | $416,814.56 | $844,760.08 | $1,427,945.52 |
| 267 | $416,814.56 | $1,736.73 | $3,631.49 | $413,183.07 | $846,496.81 | $1,433,313.73 |
| 268 | $413,183.07 | $1,721.60 | $3,646.62 | $409,536.45 | $848,218.40 | $1,438,681.95 |
| 269 | $409,536.45 | $1,706.40 | $3,661.81 | $405,874.64 | $849,924.80 | $1,444,050.17 |
| 270 | $405,874.64 | $1,691.14 | $3,677.07 | $402,197.57 | $851,615.95 | $1,449,418.38 |
| 271 | $402,197.57 | $1,675.82 | $3,692.39 | $398,505.17 | $853,291.77 | $1,454,786.60 |
| 272 | $398,505.17 | $1,660.44 | $3,707.78 | $394,797.40 | $854,952.21 | $1,460,154.81 |
| 273 | $394,797.40 | $1,644.99 | $3,723.23 | $391,074.17 | $856,597.20 | $1,465,523.03 |
| 274 | $391,074.17 | $1,629.48 | $3,738.74 | $387,335.43 | $858,226.68 | $1,470,891.25 |
| 275 | $387,335.43 | $1,613.90 | $3,754.32 | $383,581.11 | $859,840.57 | $1,476,259.46 |
| 276 | $383,581.11 | $1,598.25 | $3,769.96 | $379,811.15 | $861,438.83 | $1,481,627.68 |
| 277 | $379,811.15 | $1,582.55 | $3,785.67 | $376,025.48 | $863,021.37 | $1,486,995.90 |
| 278 | $376,025.48 | $1,566.77 | $3,801.44 | $372,224.03 | $864,588.15 | $1,492,364.11 |
| 279 | $372,224.03 | $1,550.93 | $3,817.28 | $368,406.75 | $866,139.08 | $1,497,732.33 |
| 280 | $368,406.75 | $1,535.03 | $3,833.19 | $364,573.56 | $867,674.11 | $1,503,100.54 |
| 281 | $364,573.56 | $1,519.06 | $3,849.16 | $360,724.40 | $869,193.16 | $1,508,468.76 |
| 282 | $360,724.40 | $1,503.02 | $3,865.20 | $356,859.21 | $870,696.18 | $1,513,836.98 |
| 283 | $356,859.21 | $1,486.91 | $3,881.30 | $352,977.90 | $872,183.10 | $1,519,205.19 |
| 284 | $352,977.90 | $1,470.74 | $3,897.47 | $349,080.43 | $873,653.84 | $1,524,573.41 |
| 285 | $349,080.43 | $1,454.50 | $3,913.71 | $345,166.71 | $875,108.34 | $1,529,941.63 |
| 286 | $345,166.71 | $1,438.19 | $3,930.02 | $341,236.69 | $876,546.53 | $1,535,309.84 |
| 287 | $341,236.69 | $1,421.82 | $3,946.40 | $337,290.30 | $877,968.35 | $1,540,678.06 |
| 288 | $337,290.30 | $1,405.38 | $3,962.84 | $333,327.46 | $879,373.73 | $1,546,046.27 |
| 289 | $333,327.46 | $1,388.86 | $3,979.35 | $329,348.10 | $880,762.59 | $1,551,414.49 |
| 290 | $329,348.10 | $1,372.28 | $3,995.93 | $325,352.17 | $882,134.88 | $1,556,782.71 |
| 291 | $325,352.17 | $1,355.63 | $4,012.58 | $321,339.59 | $883,490.51 | $1,562,150.92 |
| 292 | $321,339.59 | $1,338.91 | $4,029.30 | $317,310.29 | $884,829.43 | $1,567,519.14 |
| 293 | $317,310.29 | $1,322.13 | $4,046.09 | $313,264.20 | $886,151.55 | $1,572,887.36 |
| 294 | $313,264.20 | $1,305.27 | $4,062.95 | $309,201.25 | $887,456.82 | $1,578,255.57 |
| 295 | $309,201.25 | $1,288.34 | $4,079.88 | $305,121.37 | $888,745.16 | $1,583,623.79 |
| 296 | $305,121.37 | $1,271.34 | $4,096.88 | $301,024.49 | $890,016.50 | $1,588,992.00 |
| 297 | $301,024.49 | $1,254.27 | $4,113.95 | $296,910.55 | $891,270.77 | $1,594,360.22 |
| 298 | $296,910.55 | $1,237.13 | $4,131.09 | $292,779.46 | $892,507.89 | $1,599,728.44 |
| 299 | $292,779.46 | $1,219.91 | $4,148.30 | $288,631.16 | $893,727.81 | $1,605,096.65 |
| 300 | $288,631.16 | $1,202.63 | $4,165.59 | $284,465.57 | $894,930.44 | $1,610,464.87 |
| 301 | $284,465.57 | $1,185.27 | $4,182.94 | $280,282.63 | $896,115.71 | $1,615,833.09 |
| 302 | $280,282.63 | $1,167.84 | $4,200.37 | $276,082.25 | $897,283.56 | $1,621,201.30 |
| 303 | $276,082.25 | $1,150.34 | $4,217.87 | $271,864.38 | $898,433.90 | $1,626,569.52 |
| 304 | $271,864.38 | $1,132.77 | $4,235.45 | $267,628.93 | $899,566.67 | $1,631,937.73 |
| 305 | $267,628.93 | $1,115.12 | $4,253.10 | $263,375.84 | $900,681.79 | $1,637,305.95 |
| 306 | $263,375.84 | $1,097.40 | $4,270.82 | $259,105.02 | $901,779.19 | $1,642,674.17 |
| 307 | $259,105.02 | $1,079.60 | $4,288.61 | $254,816.41 | $902,858.79 | $1,648,042.38 |
| 308 | $254,816.41 | $1,061.74 | $4,306.48 | $250,509.93 | $903,920.53 | $1,653,410.60 |
| 309 | $250,509.93 | $1,043.79 | $4,324.42 | $246,185.50 | $904,964.32 | $1,658,778.82 |
| 310 | $246,185.50 | $1,025.77 | $4,342.44 | $241,843.06 | $905,990.09 | $1,664,147.03 |
| 311 | $241,843.06 | $1,007.68 | $4,360.54 | $237,482.52 | $906,997.77 | $1,669,515.25 |
| 312 | $237,482.52 | $989.51 | $4,378.71 | $233,103.82 | $907,987.28 | $1,674,883.46 |
| 313 | $233,103.82 | $971.27 | $4,396.95 | $228,706.87 | $908,958.55 | $1,680,251.68 |
| 314 | $228,706.87 | $952.95 | $4,415.27 | $224,291.60 | $909,911.49 | $1,685,619.90 |
| 315 | $224,291.60 | $934.55 | $4,433.67 | $219,857.93 | $910,846.04 | $1,690,988.11 |
| 316 | $219,857.93 | $916.07 | $4,452.14 | $215,405.79 | $911,762.11 | $1,696,356.33 |
| 317 | $215,405.79 | $897.52 | $4,470.69 | $210,935.09 | $912,659.64 | $1,701,724.54 |
| 318 | $210,935.09 | $878.90 | $4,489.32 | $206,445.77 | $913,538.54 | $1,707,092.76 |
| 319 | $206,445.77 | $860.19 | $4,508.03 | $201,937.75 | $914,398.73 | $1,712,460.98 |
| 320 | $201,937.75 | $841.41 | $4,526.81 | $197,410.94 | $915,240.13 | $1,717,829.19 |
| 321 | $197,410.94 | $822.55 | $4,545.67 | $192,865.27 | $916,062.68 | $1,723,197.41 |
| 322 | $192,865.27 | $803.61 | $4,564.61 | $188,300.66 | $916,866.28 | $1,728,565.63 |
| 323 | $188,300.66 | $784.59 | $4,583.63 | $183,717.03 | $917,650.87 | $1,733,933.84 |
| 324 | $183,717.03 | $765.49 | $4,602.73 | $179,114.30 | $918,416.36 | $1,739,302.06 |
| 325 | $179,114.30 | $746.31 | $4,621.91 | $174,492.39 | $919,162.67 | $1,744,670.27 |
| 326 | $174,492.39 | $727.05 | $4,641.16 | $169,851.23 | $919,889.72 | $1,750,038.49 |
| 327 | $169,851.23 | $707.71 | $4,660.50 | $165,190.73 | $920,597.43 | $1,755,406.71 |
| 328 | $165,190.73 | $688.29 | $4,679.92 | $160,510.80 | $921,285.73 | $1,760,774.92 |
| 329 | $160,510.80 | $668.80 | $4,699.42 | $155,811.38 | $921,954.52 | $1,766,143.14 |
| 330 | $155,811.38 | $649.21 | $4,719.00 | $151,092.38 | $922,603.74 | $1,771,511.36 |
| 331 | $151,092.38 | $629.55 | $4,738.66 | $146,353.72 | $923,233.29 | $1,776,879.57 |
| 332 | $146,353.72 | $609.81 | $4,758.41 | $141,595.31 | $923,843.09 | $1,782,247.79 |
| 333 | $141,595.31 | $589.98 | $4,778.24 | $136,817.07 | $924,433.08 | $1,787,616.00 |
| 334 | $136,817.07 | $570.07 | $4,798.15 | $132,018.93 | $925,003.15 | $1,792,984.22 |
| 335 | $132,018.93 | $550.08 | $4,818.14 | $127,200.79 | $925,553.23 | $1,798,352.44 |
| 336 | $127,200.79 | $530.00 | $4,838.21 | $122,362.58 | $926,083.23 | $1,803,720.65 |
| 337 | $122,362.58 | $509.84 | $4,858.37 | $117,504.20 | $926,593.07 | $1,809,088.87 |
| 338 | $117,504.20 | $489.60 | $4,878.62 | $112,625.59 | $927,082.67 | $1,814,457.09 |
| 339 | $112,625.59 | $469.27 | $4,898.94 | $107,726.64 | $927,551.95 | $1,819,825.30 |
| 340 | $107,726.64 | $448.86 | $4,919.36 | $102,807.29 | $928,000.81 | $1,825,193.52 |
| 341 | $102,807.29 | $428.36 | $4,939.85 | $97,867.44 | $928,429.17 | $1,830,561.73 |
| 342 | $97,867.44 | $407.78 | $4,960.44 | $92,907.00 | $928,836.95 | $1,835,929.95 |
| 343 | $92,907.00 | $387.11 | $4,981.10 | $87,925.90 | $929,224.07 | $1,841,298.17 |
| 344 | $87,925.90 | $366.36 | $5,001.86 | $82,924.04 | $929,590.42 | $1,846,666.38 |
| 345 | $82,924.04 | $345.52 | $5,022.70 | $77,901.34 | $929,935.94 | $1,852,034.60 |
| 346 | $77,901.34 | $324.59 | $5,043.63 | $72,857.71 | $930,260.53 | $1,857,402.82 |
| 347 | $72,857.71 | $303.57 | $5,064.64 | $67,793.07 | $930,564.10 | $1,862,771.03 |
| 348 | $67,793.07 | $282.47 | $5,085.75 | $62,707.33 | $930,846.57 | $1,868,139.25 |
| 349 | $62,707.33 | $261.28 | $5,106.94 | $57,600.39 | $931,107.85 | $1,873,507.46 |
| 350 | $57,600.39 | $240.00 | $5,128.21 | $52,472.18 | $931,347.86 | $1,878,875.68 |
| 351 | $52,472.18 | $218.63 | $5,149.58 | $47,322.59 | $931,566.49 | $1,884,243.90 |
| 352 | $47,322.59 | $197.18 | $5,171.04 | $42,151.55 | $931,763.67 | $1,889,612.11 |
| 353 | $42,151.55 | $175.63 | $5,192.58 | $36,958.97 | $931,939.30 | $1,894,980.33 |
| 354 | $36,958.97 | $154.00 | $5,214.22 | $31,744.75 | $932,093.29 | $1,900,348.55 |
| 355 | $31,744.75 | $132.27 | $5,235.95 | $26,508.80 | $932,225.56 | $1,905,716.76 |
| 356 | $26,508.80 | $110.45 | $5,257.76 | $21,251.04 | $932,336.02 | $1,911,084.98 |
| 357 | $21,251.04 | $88.55 | $5,279.67 | $15,971.37 | $932,424.56 | $1,916,453.19 |
| 358 | $15,971.37 | $66.55 | $5,301.67 | $10,669.70 | $932,491.11 | $1,921,821.41 |
| 359 | $10,669.70 | $44.46 | $5,323.76 | $5,345.94 | $932,535.57 | $1,927,189.63 |
| 360 | $5,345.94 | $22.27 | $5,345.94 | $-0.00 | $932,557.84 | $1,932,557.84 |