|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000.00 | $4,250.00 | $1,179.50 | $998,820.50 | $4,250.00 | $5,429.50 |
| 2 | $998,820.50 | $4,244.99 | $1,184.51 | $997,635.99 | $8,494.99 | $10,859.00 |
| 3 | $997,635.99 | $4,239.95 | $1,189.54 | $996,446.45 | $12,734.94 | $16,288.49 |
| 4 | $996,446.45 | $4,234.90 | $1,194.60 | $995,251.85 | $16,969.84 | $21,717.99 |
| 5 | $995,251.85 | $4,229.82 | $1,199.68 | $994,052.17 | $21,199.66 | $27,147.49 |
| 6 | $994,052.17 | $4,224.72 | $1,204.78 | $992,847.39 | $25,424.38 | $32,576.99 |
| 7 | $992,847.39 | $4,219.60 | $1,209.90 | $991,637.50 | $29,643.98 | $38,006.48 |
| 8 | $991,637.50 | $4,214.46 | $1,215.04 | $990,422.46 | $33,858.44 | $43,435.98 |
| 9 | $990,422.46 | $4,209.30 | $1,220.20 | $989,202.26 | $38,067.74 | $48,865.48 |
| 10 | $989,202.26 | $4,204.11 | $1,225.39 | $987,976.87 | $42,271.85 | $54,294.98 |
| 11 | $987,976.87 | $4,198.90 | $1,230.60 | $986,746.27 | $46,470.75 | $59,724.48 |
| 12 | $986,746.27 | $4,193.67 | $1,235.83 | $985,510.45 | $50,664.42 | $65,153.97 |
| 13 | $985,510.45 | $4,188.42 | $1,241.08 | $984,269.37 | $54,852.84 | $70,583.47 |
| 14 | $984,269.37 | $4,183.14 | $1,246.35 | $983,023.01 | $59,035.98 | $76,012.97 |
| 15 | $983,023.01 | $4,177.85 | $1,251.65 | $981,771.36 | $63,213.83 | $81,442.47 |
| 16 | $981,771.36 | $4,172.53 | $1,256.97 | $980,514.40 | $67,386.36 | $86,871.96 |
| 17 | $980,514.40 | $4,167.19 | $1,262.31 | $979,252.08 | $71,553.55 | $92,301.46 |
| 18 | $979,252.08 | $4,161.82 | $1,267.68 | $977,984.41 | $75,715.37 | $97,730.96 |
| 19 | $977,984.41 | $4,156.43 | $1,273.06 | $976,711.34 | $79,871.80 | $103,160.46 |
| 20 | $976,711.34 | $4,151.02 | $1,278.47 | $975,432.87 | $84,022.82 | $108,589.95 |
| 21 | $975,432.87 | $4,145.59 | $1,283.91 | $974,148.96 | $88,168.41 | $114,019.45 |
| 22 | $974,148.96 | $4,140.13 | $1,289.36 | $972,859.60 | $92,308.55 | $119,448.95 |
| 23 | $972,859.60 | $4,134.65 | $1,294.84 | $971,564.75 | $96,443.20 | $124,878.45 |
| 24 | $971,564.75 | $4,129.15 | $1,300.35 | $970,264.40 | $100,572.35 | $130,307.95 |
| 25 | $970,264.40 | $4,123.62 | $1,305.87 | $968,958.53 | $104,695.97 | $135,737.44 |
| 26 | $968,958.53 | $4,118.07 | $1,311.42 | $967,647.11 | $108,814.05 | $141,166.94 |
| 27 | $967,647.11 | $4,112.50 | $1,317.00 | $966,330.11 | $112,926.55 | $146,596.44 |
| 28 | $966,330.11 | $4,106.90 | $1,322.59 | $965,007.51 | $117,033.45 | $152,025.94 |
| 29 | $965,007.51 | $4,101.28 | $1,328.22 | $963,679.30 | $121,134.73 | $157,455.43 |
| 30 | $963,679.30 | $4,095.64 | $1,333.86 | $962,345.44 | $125,230.37 | $162,884.93 |
| 31 | $962,345.44 | $4,089.97 | $1,339.53 | $961,005.91 | $129,320.34 | $168,314.43 |
| 32 | $961,005.91 | $4,084.28 | $1,345.22 | $959,660.69 | $133,404.61 | $173,743.93 |
| 33 | $959,660.69 | $4,078.56 | $1,350.94 | $958,309.75 | $137,483.17 | $179,173.43 |
| 34 | $958,309.75 | $4,072.82 | $1,356.68 | $956,953.06 | $141,555.99 | $184,602.92 |
| 35 | $956,953.06 | $4,067.05 | $1,362.45 | $955,590.62 | $145,623.04 | $190,032.42 |
| 36 | $955,590.62 | $4,061.26 | $1,368.24 | $954,222.38 | $149,684.30 | $195,461.92 |
| 37 | $954,222.38 | $4,055.45 | $1,374.05 | $952,848.33 | $153,739.74 | $200,891.42 |
| 38 | $952,848.33 | $4,049.61 | $1,379.89 | $951,468.43 | $157,789.35 | $206,320.91 |
| 39 | $951,468.43 | $4,043.74 | $1,385.76 | $950,082.68 | $161,833.09 | $211,750.41 |
| 40 | $950,082.68 | $4,037.85 | $1,391.65 | $948,691.03 | $165,870.94 | $217,179.91 |
| 41 | $948,691.03 | $4,031.94 | $1,397.56 | $947,293.47 | $169,902.88 | $222,609.41 |
| 42 | $947,293.47 | $4,026.00 | $1,403.50 | $945,889.97 | $173,928.87 | $228,038.90 |
| 43 | $945,889.97 | $4,020.03 | $1,409.47 | $944,480.50 | $177,948.91 | $233,468.40 |
| 44 | $944,480.50 | $4,014.04 | $1,415.46 | $943,065.05 | $181,962.95 | $238,897.90 |
| 45 | $943,065.05 | $4,008.03 | $1,421.47 | $941,643.58 | $185,970.98 | $244,327.40 |
| 46 | $941,643.58 | $4,001.99 | $1,427.51 | $940,216.06 | $189,972.96 | $249,756.90 |
| 47 | $940,216.06 | $3,995.92 | $1,433.58 | $938,782.49 | $193,968.88 | $255,186.39 |
| 48 | $938,782.49 | $3,989.83 | $1,439.67 | $937,342.81 | $197,958.70 | $260,615.89 |
| 49 | $937,342.81 | $3,983.71 | $1,445.79 | $935,897.02 | $201,942.41 | $266,045.39 |
| 50 | $935,897.02 | $3,977.56 | $1,451.94 | $934,445.09 | $205,919.97 | $271,474.89 |
| 51 | $934,445.09 | $3,971.39 | $1,458.11 | $932,986.98 | $209,891.37 | $276,904.38 |
| 52 | $932,986.98 | $3,965.19 | $1,464.30 | $931,522.68 | $213,856.56 | $282,333.88 |
| 53 | $931,522.68 | $3,958.97 | $1,470.53 | $930,052.15 | $217,815.53 | $287,763.38 |
| 54 | $930,052.15 | $3,952.72 | $1,476.78 | $928,575.38 | $221,768.25 | $293,192.88 |
| 55 | $928,575.38 | $3,946.45 | $1,483.05 | $927,092.32 | $225,714.70 | $298,622.38 |
| 56 | $927,092.32 | $3,940.14 | $1,489.36 | $925,602.97 | $229,654.84 | $304,051.87 |
| 57 | $925,602.97 | $3,933.81 | $1,495.69 | $924,107.28 | $233,588.65 | $309,481.37 |
| 58 | $924,107.28 | $3,927.46 | $1,502.04 | $922,605.24 | $237,516.11 | $314,910.87 |
| 59 | $922,605.24 | $3,921.07 | $1,508.43 | $921,096.82 | $241,437.18 | $320,340.37 |
| 60 | $921,096.82 | $3,914.66 | $1,514.84 | $919,581.98 | $245,351.84 | $325,769.86 |
| 61 | $919,581.98 | $3,908.22 | $1,521.27 | $918,060.70 | $249,260.07 | $331,199.36 |
| 62 | $918,060.70 | $3,901.76 | $1,527.74 | $916,532.96 | $253,161.82 | $336,628.86 |
| 63 | $916,532.96 | $3,895.27 | $1,534.23 | $914,998.73 | $257,057.09 | $342,058.36 |
| 64 | $914,998.73 | $3,888.74 | $1,540.75 | $913,457.98 | $260,945.83 | $347,487.85 |
| 65 | $913,457.98 | $3,882.20 | $1,547.30 | $911,910.68 | $264,828.03 | $352,917.35 |
| 66 | $911,910.68 | $3,875.62 | $1,553.88 | $910,356.80 | $268,703.65 | $358,346.85 |
| 67 | $910,356.80 | $3,869.02 | $1,560.48 | $908,796.32 | $272,572.67 | $363,776.35 |
| 68 | $908,796.32 | $3,862.38 | $1,567.11 | $907,229.21 | $276,435.05 | $369,205.85 |
| 69 | $907,229.21 | $3,855.72 | $1,573.77 | $905,655.43 | $280,290.78 | $374,635.34 |
| 70 | $905,655.43 | $3,849.04 | $1,580.46 | $904,074.97 | $284,139.81 | $380,064.84 |
| 71 | $904,074.97 | $3,842.32 | $1,587.18 | $902,487.79 | $287,982.13 | $385,494.34 |
| 72 | $902,487.79 | $3,835.57 | $1,593.92 | $900,893.87 | $291,817.70 | $390,923.84 |
| 73 | $900,893.87 | $3,828.80 | $1,600.70 | $899,293.17 | $295,646.50 | $396,353.33 |
| 74 | $899,293.17 | $3,822.00 | $1,607.50 | $897,685.67 | $299,468.50 | $401,782.83 |
| 75 | $897,685.67 | $3,815.16 | $1,614.33 | $896,071.33 | $303,283.66 | $407,212.33 |
| 76 | $896,071.33 | $3,808.30 | $1,621.19 | $894,450.14 | $307,091.97 | $412,641.83 |
| 77 | $894,450.14 | $3,801.41 | $1,628.08 | $892,822.05 | $310,893.38 | $418,071.33 |
| 78 | $892,822.05 | $3,794.49 | $1,635.00 | $891,187.05 | $314,687.87 | $423,500.82 |
| 79 | $891,187.05 | $3,787.54 | $1,641.95 | $889,545.10 | $318,475.42 | $428,930.32 |
| 80 | $889,545.10 | $3,780.57 | $1,648.93 | $887,896.17 | $322,255.98 | $434,359.82 |
| 81 | $887,896.17 | $3,773.56 | $1,655.94 | $886,240.23 | $326,029.54 | $439,789.32 |
| 82 | $886,240.23 | $3,766.52 | $1,662.98 | $884,577.25 | $329,796.06 | $445,218.81 |
| 83 | $884,577.25 | $3,759.45 | $1,670.04 | $882,907.20 | $333,555.52 | $450,648.31 |
| 84 | $882,907.20 | $3,752.36 | $1,677.14 | $881,230.06 | $337,307.87 | $456,077.81 |
| 85 | $881,230.06 | $3,745.23 | $1,684.27 | $879,545.79 | $341,053.10 | $461,507.31 |
| 86 | $879,545.79 | $3,738.07 | $1,691.43 | $877,854.36 | $344,791.17 | $466,936.81 |
| 87 | $877,854.36 | $3,730.88 | $1,698.62 | $876,155.75 | $348,522.05 | $472,366.30 |
| 88 | $876,155.75 | $3,723.66 | $1,705.84 | $874,449.91 | $352,245.71 | $477,795.80 |
| 89 | $874,449.91 | $3,716.41 | $1,713.09 | $872,736.83 | $355,962.12 | $483,225.30 |
| 90 | $872,736.83 | $3,709.13 | $1,720.37 | $871,016.46 | $359,671.26 | $488,654.80 |
| 91 | $871,016.46 | $3,701.82 | $1,727.68 | $869,288.78 | $363,373.08 | $494,084.29 |
| 92 | $869,288.78 | $3,694.48 | $1,735.02 | $867,553.76 | $367,067.55 | $499,513.79 |
| 93 | $867,553.76 | $3,687.10 | $1,742.39 | $865,811.37 | $370,754.66 | $504,943.29 |
| 94 | $865,811.37 | $3,679.70 | $1,749.80 | $864,061.57 | $374,434.36 | $510,372.79 |
| 95 | $864,061.57 | $3,672.26 | $1,757.24 | $862,304.33 | $378,106.62 | $515,802.28 |
| 96 | $862,304.33 | $3,664.79 | $1,764.70 | $860,539.63 | $381,771.41 | $521,231.78 |
| 97 | $860,539.63 | $3,657.29 | $1,772.20 | $858,767.42 | $385,428.70 | $526,661.28 |
| 98 | $858,767.42 | $3,649.76 | $1,779.74 | $856,987.69 | $389,078.47 | $532,090.78 |
| 99 | $856,987.69 | $3,642.20 | $1,787.30 | $855,200.39 | $392,720.66 | $537,520.28 |
| 100 | $855,200.39 | $3,634.60 | $1,794.90 | $853,405.49 | $396,355.26 | $542,949.77 |
| 101 | $853,405.49 | $3,626.97 | $1,802.52 | $851,602.97 | $399,982.24 | $548,379.27 |
| 102 | $851,602.97 | $3,619.31 | $1,810.19 | $849,792.78 | $403,601.55 | $553,808.77 |
| 103 | $849,792.78 | $3,611.62 | $1,817.88 | $847,974.90 | $407,213.17 | $559,238.27 |
| 104 | $847,974.90 | $3,603.89 | $1,825.60 | $846,149.30 | $410,817.06 | $564,667.76 |
| 105 | $846,149.30 | $3,596.13 | $1,833.36 | $844,315.94 | $414,413.20 | $570,097.26 |
| 106 | $844,315.94 | $3,588.34 | $1,841.16 | $842,474.78 | $418,001.54 | $575,526.76 |
| 107 | $842,474.78 | $3,580.52 | $1,848.98 | $840,625.80 | $421,582.06 | $580,956.26 |
| 108 | $840,625.80 | $3,572.66 | $1,856.84 | $838,768.96 | $425,154.72 | $586,385.76 |
| 109 | $838,768.96 | $3,564.77 | $1,864.73 | $836,904.23 | $428,719.49 | $591,815.25 |
| 110 | $836,904.23 | $3,556.84 | $1,872.65 | $835,031.58 | $432,276.33 | $597,244.75 |
| 111 | $835,031.58 | $3,548.88 | $1,880.61 | $833,150.96 | $435,825.21 | $602,674.25 |
| 112 | $833,150.96 | $3,540.89 | $1,888.61 | $831,262.36 | $439,366.10 | $608,103.75 |
| 113 | $831,262.36 | $3,532.87 | $1,896.63 | $829,365.73 | $442,898.97 | $613,533.24 |
| 114 | $829,365.73 | $3,524.80 | $1,904.69 | $827,461.03 | $446,423.77 | $618,962.74 |
| 115 | $827,461.03 | $3,516.71 | $1,912.79 | $825,548.24 | $449,940.48 | $624,392.24 |
| 116 | $825,548.24 | $3,508.58 | $1,920.92 | $823,627.33 | $453,449.06 | $629,821.74 |
| 117 | $823,627.33 | $3,500.42 | $1,929.08 | $821,698.25 | $456,949.48 | $635,251.23 |
| 118 | $821,698.25 | $3,492.22 | $1,937.28 | $819,760.96 | $460,441.70 | $640,680.73 |
| 119 | $819,760.96 | $3,483.98 | $1,945.51 | $817,815.45 | $463,925.68 | $646,110.23 |
| 120 | $817,815.45 | $3,475.72 | $1,953.78 | $815,861.67 | $467,401.40 | $651,539.73 |
| 121 | $815,861.67 | $3,467.41 | $1,962.09 | $813,899.58 | $470,868.81 | $656,969.23 |
| 122 | $813,899.58 | $3,459.07 | $1,970.42 | $811,929.16 | $474,327.88 | $662,398.72 |
| 123 | $811,929.16 | $3,450.70 | $1,978.80 | $809,950.36 | $477,778.58 | $667,828.22 |
| 124 | $809,950.36 | $3,442.29 | $1,987.21 | $807,963.15 | $481,220.87 | $673,257.72 |
| 125 | $807,963.15 | $3,433.84 | $1,995.65 | $805,967.50 | $484,654.71 | $678,687.22 |
| 126 | $805,967.50 | $3,425.36 | $2,004.14 | $803,963.36 | $488,080.08 | $684,116.71 |
| 127 | $803,963.36 | $3,416.84 | $2,012.65 | $801,950.71 | $491,496.92 | $689,546.21 |
| 128 | $801,950.71 | $3,408.29 | $2,021.21 | $799,929.50 | $494,905.21 | $694,975.71 |
| 129 | $799,929.50 | $3,399.70 | $2,029.80 | $797,899.70 | $498,304.91 | $700,405.21 |
| 130 | $797,899.70 | $3,391.07 | $2,038.42 | $795,861.28 | $501,695.98 | $705,834.71 |
| 131 | $795,861.28 | $3,382.41 | $2,047.09 | $793,814.19 | $505,078.40 | $711,264.20 |
| 132 | $793,814.19 | $3,373.71 | $2,055.79 | $791,758.40 | $508,452.11 | $716,693.70 |
| 133 | $791,758.40 | $3,364.97 | $2,064.52 | $789,693.88 | $511,817.08 | $722,123.20 |
| 134 | $789,693.88 | $3,356.20 | $2,073.30 | $787,620.58 | $515,173.28 | $727,552.70 |
| 135 | $787,620.58 | $3,347.39 | $2,082.11 | $785,538.47 | $518,520.67 | $732,982.19 |
| 136 | $785,538.47 | $3,338.54 | $2,090.96 | $783,447.51 | $521,859.20 | $738,411.69 |
| 137 | $783,447.51 | $3,329.65 | $2,099.85 | $781,347.67 | $525,188.86 | $743,841.19 |
| 138 | $781,347.67 | $3,320.73 | $2,108.77 | $779,238.90 | $528,509.58 | $749,270.69 |
| 139 | $779,238.90 | $3,311.77 | $2,117.73 | $777,121.16 | $531,821.35 | $754,700.19 |
| 140 | $777,121.16 | $3,302.76 | $2,126.73 | $774,994.43 | $535,124.11 | $760,129.68 |
| 141 | $774,994.43 | $3,293.73 | $2,135.77 | $772,858.66 | $538,417.84 | $765,559.18 |
| 142 | $772,858.66 | $3,284.65 | $2,144.85 | $770,713.81 | $541,702.49 | $770,988.68 |
| 143 | $770,713.81 | $3,275.53 | $2,153.96 | $768,559.85 | $544,978.02 | $776,418.18 |
| 144 | $768,559.85 | $3,266.38 | $2,163.12 | $766,396.73 | $548,244.40 | $781,847.67 |
| 145 | $766,396.73 | $3,257.19 | $2,172.31 | $764,224.42 | $551,501.59 | $787,277.17 |
| 146 | $764,224.42 | $3,247.95 | $2,181.54 | $762,042.87 | $554,749.54 | $792,706.67 |
| 147 | $762,042.87 | $3,238.68 | $2,190.82 | $759,852.06 | $557,988.22 | $798,136.17 |
| 148 | $759,852.06 | $3,229.37 | $2,200.13 | $757,651.93 | $561,217.60 | $803,565.66 |
| 149 | $757,651.93 | $3,220.02 | $2,209.48 | $755,442.45 | $564,437.62 | $808,995.16 |
| 150 | $755,442.45 | $3,210.63 | $2,218.87 | $753,223.59 | $567,648.25 | $814,424.66 |
| 151 | $753,223.59 | $3,201.20 | $2,228.30 | $750,995.29 | $570,849.45 | $819,854.16 |
| 152 | $750,995.29 | $3,191.73 | $2,237.77 | $748,757.52 | $574,041.18 | $825,283.66 |
| 153 | $748,757.52 | $3,182.22 | $2,247.28 | $746,510.24 | $577,223.40 | $830,713.15 |
| 154 | $746,510.24 | $3,172.67 | $2,256.83 | $744,253.41 | $580,396.06 | $836,142.65 |
| 155 | $744,253.41 | $3,163.08 | $2,266.42 | $741,986.99 | $583,559.14 | $841,572.15 |
| 156 | $741,986.99 | $3,153.44 | $2,276.05 | $739,710.94 | $586,712.59 | $847,001.65 |
| 157 | $739,710.94 | $3,143.77 | $2,285.73 | $737,425.21 | $589,856.36 | $852,431.14 |
| 158 | $737,425.21 | $3,134.06 | $2,295.44 | $735,129.77 | $592,990.42 | $857,860.64 |
| 159 | $735,129.77 | $3,124.30 | $2,305.20 | $732,824.58 | $596,114.72 | $863,290.14 |
| 160 | $732,824.58 | $3,114.50 | $2,314.99 | $730,509.58 | $599,229.22 | $868,719.64 |
| 161 | $730,509.58 | $3,104.67 | $2,324.83 | $728,184.75 | $602,333.89 | $874,149.14 |
| 162 | $728,184.75 | $3,094.79 | $2,334.71 | $725,850.04 | $605,428.67 | $879,578.63 |
| 163 | $725,850.04 | $3,084.86 | $2,344.64 | $723,505.40 | $608,513.53 | $885,008.13 |
| 164 | $723,505.40 | $3,074.90 | $2,354.60 | $721,150.80 | $611,588.43 | $890,437.63 |
| 165 | $721,150.80 | $3,064.89 | $2,364.61 | $718,786.20 | $614,653.32 | $895,867.13 |
| 166 | $718,786.20 | $3,054.84 | $2,374.66 | $716,411.54 | $617,708.16 | $901,296.62 |
| 167 | $716,411.54 | $3,044.75 | $2,384.75 | $714,026.79 | $620,752.91 | $906,726.12 |
| 168 | $714,026.79 | $3,034.61 | $2,394.88 | $711,631.91 | $623,787.53 | $912,155.62 |
| 169 | $711,631.91 | $3,024.44 | $2,405.06 | $709,226.85 | $626,811.96 | $917,585.12 |
| 170 | $709,226.85 | $3,014.21 | $2,415.28 | $706,811.56 | $629,826.18 | $923,014.61 |
| 171 | $706,811.56 | $3,003.95 | $2,425.55 | $704,386.01 | $632,830.13 | $928,444.11 |
| 172 | $704,386.01 | $2,993.64 | $2,435.86 | $701,950.16 | $635,823.77 | $933,873.61 |
| 173 | $701,950.16 | $2,983.29 | $2,446.21 | $699,503.95 | $638,807.06 | $939,303.11 |
| 174 | $699,503.95 | $2,972.89 | $2,456.61 | $697,047.34 | $641,779.95 | $944,732.61 |
| 175 | $697,047.34 | $2,962.45 | $2,467.05 | $694,580.29 | $644,742.40 | $950,162.10 |
| 176 | $694,580.29 | $2,951.97 | $2,477.53 | $692,102.76 | $647,694.36 | $955,591.60 |
| 177 | $692,102.76 | $2,941.44 | $2,488.06 | $689,614.70 | $650,635.80 | $961,021.10 |
| 178 | $689,614.70 | $2,930.86 | $2,498.64 | $687,116.07 | $653,566.66 | $966,450.60 |
| 179 | $687,116.07 | $2,920.24 | $2,509.25 | $684,606.81 | $656,486.91 | $971,880.09 |
| 180 | $684,606.81 | $2,909.58 | $2,519.92 | $682,086.89 | $659,396.49 | $977,309.59 |
| 181 | $682,086.89 | $2,898.87 | $2,530.63 | $679,556.27 | $662,295.36 | $982,739.09 |
| 182 | $679,556.27 | $2,888.11 | $2,541.38 | $677,014.88 | $665,183.47 | $988,168.59 |
| 183 | $677,014.88 | $2,877.31 | $2,552.18 | $674,462.70 | $668,060.78 | $993,598.09 |
| 184 | $674,462.70 | $2,866.47 | $2,563.03 | $671,899.67 | $670,927.25 | $999,027.58 |
| 185 | $671,899.67 | $2,855.57 | $2,573.92 | $669,325.74 | $673,782.82 | $1,004,457.08 |
| 186 | $669,325.74 | $2,844.63 | $2,584.86 | $666,740.88 | $676,627.46 | $1,009,886.58 |
| 187 | $666,740.88 | $2,833.65 | $2,595.85 | $664,145.03 | $679,461.11 | $1,015,316.08 |
| 188 | $664,145.03 | $2,822.62 | $2,606.88 | $661,538.15 | $682,283.72 | $1,020,745.57 |
| 189 | $661,538.15 | $2,811.54 | $2,617.96 | $658,920.19 | $685,095.26 | $1,026,175.07 |
| 190 | $658,920.19 | $2,800.41 | $2,629.09 | $656,291.10 | $687,895.67 | $1,031,604.57 |
| 191 | $656,291.10 | $2,789.24 | $2,640.26 | $653,650.84 | $690,684.91 | $1,037,034.07 |
| 192 | $653,650.84 | $2,778.02 | $2,651.48 | $650,999.36 | $693,462.92 | $1,042,463.56 |
| 193 | $650,999.36 | $2,766.75 | $2,662.75 | $648,336.61 | $696,229.67 | $1,047,893.06 |
| 194 | $648,336.61 | $2,755.43 | $2,674.07 | $645,662.54 | $698,985.10 | $1,053,322.56 |
| 195 | $645,662.54 | $2,744.07 | $2,685.43 | $642,977.11 | $701,729.17 | $1,058,752.06 |
| 196 | $642,977.11 | $2,732.65 | $2,696.85 | $640,280.26 | $704,461.82 | $1,064,181.56 |
| 197 | $640,280.26 | $2,721.19 | $2,708.31 | $637,571.96 | $707,183.01 | $1,069,611.05 |
| 198 | $637,571.96 | $2,709.68 | $2,719.82 | $634,852.14 | $709,892.69 | $1,075,040.55 |
| 199 | $634,852.14 | $2,698.12 | $2,731.38 | $632,120.76 | $712,590.81 | $1,080,470.05 |
| 200 | $632,120.76 | $2,686.51 | $2,742.98 | $629,377.78 | $715,277.33 | $1,085,899.55 |
| 201 | $629,377.78 | $2,674.86 | $2,754.64 | $626,623.14 | $717,952.18 | $1,091,329.04 |
| 202 | $626,623.14 | $2,663.15 | $2,766.35 | $623,856.79 | $720,615.33 | $1,096,758.54 |
| 203 | $623,856.79 | $2,651.39 | $2,778.11 | $621,078.68 | $723,266.72 | $1,102,188.04 |
| 204 | $621,078.68 | $2,639.58 | $2,789.91 | $618,288.77 | $725,906.31 | $1,107,617.54 |
| 205 | $618,288.77 | $2,627.73 | $2,801.77 | $615,487.00 | $728,534.03 | $1,113,047.04 |
| 206 | $615,487.00 | $2,615.82 | $2,813.68 | $612,673.32 | $731,149.85 | $1,118,476.53 |
| 207 | $612,673.32 | $2,603.86 | $2,825.64 | $609,847.68 | $733,753.71 | $1,123,906.03 |
| 208 | $609,847.68 | $2,591.85 | $2,837.65 | $607,010.04 | $736,345.57 | $1,129,335.53 |
| 209 | $607,010.04 | $2,579.79 | $2,849.71 | $604,160.33 | $738,925.36 | $1,134,765.03 |
| 210 | $604,160.33 | $2,567.68 | $2,861.82 | $601,298.52 | $741,493.04 | $1,140,194.52 |
| 211 | $601,298.52 | $2,555.52 | $2,873.98 | $598,424.54 | $744,048.56 | $1,145,624.02 |
| 212 | $598,424.54 | $2,543.30 | $2,886.19 | $595,538.35 | $746,591.86 | $1,151,053.52 |
| 213 | $595,538.35 | $2,531.04 | $2,898.46 | $592,639.89 | $749,122.90 | $1,156,483.02 |
| 214 | $592,639.89 | $2,518.72 | $2,910.78 | $589,729.11 | $751,641.62 | $1,161,912.52 |
| 215 | $589,729.11 | $2,506.35 | $2,923.15 | $586,805.96 | $754,147.97 | $1,167,342.01 |
| 216 | $586,805.96 | $2,493.93 | $2,935.57 | $583,870.39 | $756,641.90 | $1,172,771.51 |
| 217 | $583,870.39 | $2,481.45 | $2,948.05 | $580,922.34 | $759,123.35 | $1,178,201.01 |
| 218 | $580,922.34 | $2,468.92 | $2,960.58 | $577,961.76 | $761,592.27 | $1,183,630.51 |
| 219 | $577,961.76 | $2,456.34 | $2,973.16 | $574,988.60 | $764,048.60 | $1,189,060.00 |
| 220 | $574,988.60 | $2,443.70 | $2,985.80 | $572,002.80 | $766,492.30 | $1,194,489.50 |
| 221 | $572,002.80 | $2,431.01 | $2,998.49 | $569,004.32 | $768,923.32 | $1,199,919.00 |
| 222 | $569,004.32 | $2,418.27 | $3,011.23 | $565,993.09 | $771,341.58 | $1,205,348.50 |
| 223 | $565,993.09 | $2,405.47 | $3,024.03 | $562,969.06 | $773,747.06 | $1,210,777.99 |
| 224 | $562,969.06 | $2,392.62 | $3,036.88 | $559,932.18 | $776,139.67 | $1,216,207.49 |
| 225 | $559,932.18 | $2,379.71 | $3,049.79 | $556,882.40 | $778,519.39 | $1,221,636.99 |
| 226 | $556,882.40 | $2,366.75 | $3,062.75 | $553,819.65 | $780,886.14 | $1,227,066.49 |
| 227 | $553,819.65 | $2,353.73 | $3,075.76 | $550,743.88 | $783,239.87 | $1,232,495.99 |
| 228 | $550,743.88 | $2,340.66 | $3,088.84 | $547,655.05 | $785,580.53 | $1,237,925.48 |
| 229 | $547,655.05 | $2,327.53 | $3,101.96 | $544,553.08 | $787,908.06 | $1,243,354.98 |
| 230 | $544,553.08 | $2,314.35 | $3,115.15 | $541,437.94 | $790,222.42 | $1,248,784.48 |
| 231 | $541,437.94 | $2,301.11 | $3,128.39 | $538,309.55 | $792,523.53 | $1,254,213.98 |
| 232 | $538,309.55 | $2,287.82 | $3,141.68 | $535,167.87 | $794,811.34 | $1,259,643.47 |
| 233 | $535,167.87 | $2,274.46 | $3,155.03 | $532,012.83 | $797,085.81 | $1,265,072.97 |
| 234 | $532,012.83 | $2,261.05 | $3,168.44 | $528,844.39 | $799,346.86 | $1,270,502.47 |
| 235 | $528,844.39 | $2,247.59 | $3,181.91 | $525,662.48 | $801,594.45 | $1,275,931.97 |
| 236 | $525,662.48 | $2,234.07 | $3,195.43 | $522,467.05 | $803,828.51 | $1,281,361.47 |
| 237 | $522,467.05 | $2,220.48 | $3,209.01 | $519,258.04 | $806,049.00 | $1,286,790.96 |
| 238 | $519,258.04 | $2,206.85 | $3,222.65 | $516,035.39 | $808,255.85 | $1,292,220.46 |
| 239 | $516,035.39 | $2,193.15 | $3,236.35 | $512,799.04 | $810,449.00 | $1,297,649.96 |
| 240 | $512,799.04 | $2,179.40 | $3,250.10 | $509,548.94 | $812,628.39 | $1,303,079.46 |
| 241 | $509,548.94 | $2,165.58 | $3,263.91 | $506,285.02 | $814,793.98 | $1,308,508.95 |
| 242 | $506,285.02 | $2,151.71 | $3,277.79 | $503,007.23 | $816,945.69 | $1,313,938.45 |
| 243 | $503,007.23 | $2,137.78 | $3,291.72 | $499,715.52 | $819,083.47 | $1,319,367.95 |
| 244 | $499,715.52 | $2,123.79 | $3,305.71 | $496,409.81 | $821,207.26 | $1,324,797.45 |
| 245 | $496,409.81 | $2,109.74 | $3,319.76 | $493,090.05 | $823,317.00 | $1,330,226.94 |
| 246 | $493,090.05 | $2,095.63 | $3,333.87 | $489,756.19 | $825,412.63 | $1,335,656.44 |
| 247 | $489,756.19 | $2,081.46 | $3,348.03 | $486,408.16 | $827,494.10 | $1,341,085.94 |
| 248 | $486,408.16 | $2,067.23 | $3,362.26 | $483,045.89 | $829,561.33 | $1,346,515.44 |
| 249 | $483,045.89 | $2,052.95 | $3,376.55 | $479,669.34 | $831,614.28 | $1,351,944.94 |
| 250 | $479,669.34 | $2,038.59 | $3,390.90 | $476,278.44 | $833,652.87 | $1,357,374.43 |
| 251 | $476,278.44 | $2,024.18 | $3,405.31 | $472,873.12 | $835,677.05 | $1,362,803.93 |
| 252 | $472,873.12 | $2,009.71 | $3,419.79 | $469,453.34 | $837,686.76 | $1,368,233.43 |
| 253 | $469,453.34 | $1,995.18 | $3,434.32 | $466,019.01 | $839,681.94 | $1,373,662.93 |
| 254 | $466,019.01 | $1,980.58 | $3,448.92 | $462,570.10 | $841,662.52 | $1,379,092.42 |
| 255 | $462,570.10 | $1,965.92 | $3,463.57 | $459,106.52 | $843,628.45 | $1,384,521.92 |
| 256 | $459,106.52 | $1,951.20 | $3,478.30 | $455,628.23 | $845,579.65 | $1,389,951.42 |
| 257 | $455,628.23 | $1,936.42 | $3,493.08 | $452,135.15 | $847,516.07 | $1,395,380.92 |
| 258 | $452,135.15 | $1,921.57 | $3,507.92 | $448,627.23 | $849,437.64 | $1,400,810.42 |
| 259 | $448,627.23 | $1,906.67 | $3,522.83 | $445,104.39 | $851,344.31 | $1,406,239.91 |
| 260 | $445,104.39 | $1,891.69 | $3,537.80 | $441,566.59 | $853,236.00 | $1,411,669.41 |
| 261 | $441,566.59 | $1,876.66 | $3,552.84 | $438,013.75 | $855,112.66 | $1,417,098.91 |
| 262 | $438,013.75 | $1,861.56 | $3,567.94 | $434,445.81 | $856,974.22 | $1,422,528.41 |
| 263 | $434,445.81 | $1,846.39 | $3,583.10 | $430,862.71 | $858,820.61 | $1,427,957.90 |
| 264 | $430,862.71 | $1,831.17 | $3,598.33 | $427,264.38 | $860,651.78 | $1,433,387.40 |
| 265 | $427,264.38 | $1,815.87 | $3,613.62 | $423,650.75 | $862,467.65 | $1,438,816.90 |
| 266 | $423,650.75 | $1,800.52 | $3,628.98 | $420,021.77 | $864,268.17 | $1,444,246.40 |
| 267 | $420,021.77 | $1,785.09 | $3,644.41 | $416,377.37 | $866,053.26 | $1,449,675.89 |
| 268 | $416,377.37 | $1,769.60 | $3,659.89 | $412,717.47 | $867,822.87 | $1,455,105.39 |
| 269 | $412,717.47 | $1,754.05 | $3,675.45 | $409,042.02 | $869,576.91 | $1,460,534.89 |
| 270 | $409,042.02 | $1,738.43 | $3,691.07 | $405,350.95 | $871,315.34 | $1,465,964.39 |
| 271 | $405,350.95 | $1,722.74 | $3,706.76 | $401,644.20 | $873,038.08 | $1,471,393.89 |
| 272 | $401,644.20 | $1,706.99 | $3,722.51 | $397,921.69 | $874,745.07 | $1,476,823.38 |
| 273 | $397,921.69 | $1,691.17 | $3,738.33 | $394,183.36 | $876,436.24 | $1,482,252.88 |
| 274 | $394,183.36 | $1,675.28 | $3,754.22 | $390,429.14 | $878,111.52 | $1,487,682.38 |
| 275 | $390,429.14 | $1,659.32 | $3,770.17 | $386,658.97 | $879,770.84 | $1,493,111.88 |
| 276 | $386,658.97 | $1,643.30 | $3,786.20 | $382,872.77 | $881,414.14 | $1,498,541.37 |
| 277 | $382,872.77 | $1,627.21 | $3,802.29 | $379,070.48 | $883,041.35 | $1,503,970.87 |
| 278 | $379,070.48 | $1,611.05 | $3,818.45 | $375,252.03 | $884,652.40 | $1,509,400.37 |
| 279 | $375,252.03 | $1,594.82 | $3,834.68 | $371,417.36 | $886,247.22 | $1,514,829.87 |
| 280 | $371,417.36 | $1,578.52 | $3,850.97 | $367,566.38 | $887,825.75 | $1,520,259.37 |
| 281 | $367,566.38 | $1,562.16 | $3,867.34 | $363,699.04 | $889,387.90 | $1,525,688.86 |
| 282 | $363,699.04 | $1,545.72 | $3,883.78 | $359,815.26 | $890,933.62 | $1,531,118.36 |
| 283 | $359,815.26 | $1,529.21 | $3,900.28 | $355,914.98 | $892,462.84 | $1,536,547.86 |
| 284 | $355,914.98 | $1,512.64 | $3,916.86 | $351,998.12 | $893,975.48 | $1,541,977.36 |
| 285 | $351,998.12 | $1,495.99 | $3,933.51 | $348,064.62 | $895,471.47 | $1,547,406.85 |
| 286 | $348,064.62 | $1,479.27 | $3,950.22 | $344,114.39 | $896,950.75 | $1,552,836.35 |
| 287 | $344,114.39 | $1,462.49 | $3,967.01 | $340,147.38 | $898,413.23 | $1,558,265.85 |
| 288 | $340,147.38 | $1,445.63 | $3,983.87 | $336,163.51 | $899,858.86 | $1,563,695.35 |
| 289 | $336,163.51 | $1,428.69 | $4,000.80 | $332,162.71 | $901,287.55 | $1,569,124.85 |
| 290 | $332,162.71 | $1,411.69 | $4,017.81 | $328,144.90 | $902,699.24 | $1,574,554.34 |
| 291 | $328,144.90 | $1,394.62 | $4,034.88 | $324,110.02 | $904,093.86 | $1,579,983.84 |
| 292 | $324,110.02 | $1,377.47 | $4,052.03 | $320,057.99 | $905,471.33 | $1,585,413.34 |
| 293 | $320,057.99 | $1,360.25 | $4,069.25 | $315,988.74 | $906,831.57 | $1,590,842.84 |
| 294 | $315,988.74 | $1,342.95 | $4,086.55 | $311,902.19 | $908,174.53 | $1,596,272.33 |
| 295 | $311,902.19 | $1,325.58 | $4,103.91 | $307,798.28 | $909,500.11 | $1,601,701.83 |
| 296 | $307,798.28 | $1,308.14 | $4,121.36 | $303,676.92 | $910,808.25 | $1,607,131.33 |
| 297 | $303,676.92 | $1,290.63 | $4,138.87 | $299,538.05 | $912,098.88 | $1,612,560.83 |
| 298 | $299,538.05 | $1,273.04 | $4,156.46 | $295,381.59 | $913,371.92 | $1,617,990.32 |
| 299 | $295,381.59 | $1,255.37 | $4,174.13 | $291,207.47 | $914,627.29 | $1,623,419.82 |
| 300 | $291,207.47 | $1,237.63 | $4,191.87 | $287,015.60 | $915,864.92 | $1,628,849.32 |
| 301 | $287,015.60 | $1,219.82 | $4,209.68 | $282,805.92 | $917,084.74 | $1,634,278.82 |
| 302 | $282,805.92 | $1,201.93 | $4,227.57 | $278,578.35 | $918,286.66 | $1,639,708.32 |
| 303 | $278,578.35 | $1,183.96 | $4,245.54 | $274,332.81 | $919,470.62 | $1,645,137.81 |
| 304 | $274,332.81 | $1,165.91 | $4,263.58 | $270,069.22 | $920,636.53 | $1,650,567.31 |
| 305 | $270,069.22 | $1,147.79 | $4,281.70 | $265,787.52 | $921,784.33 | $1,655,996.81 |
| 306 | $265,787.52 | $1,129.60 | $4,299.90 | $261,487.62 | $922,913.93 | $1,661,426.31 |
| 307 | $261,487.62 | $1,111.32 | $4,318.18 | $257,169.44 | $924,025.25 | $1,666,855.80 |
| 308 | $257,169.44 | $1,092.97 | $4,336.53 | $252,832.92 | $925,118.22 | $1,672,285.30 |
| 309 | $252,832.92 | $1,074.54 | $4,354.96 | $248,477.96 | $926,192.76 | $1,677,714.80 |
| 310 | $248,477.96 | $1,056.03 | $4,373.47 | $244,104.49 | $927,248.79 | $1,683,144.30 |
| 311 | $244,104.49 | $1,037.44 | $4,392.05 | $239,712.44 | $928,286.23 | $1,688,573.80 |
| 312 | $239,712.44 | $1,018.78 | $4,410.72 | $235,301.72 | $929,305.01 | $1,694,003.29 |
| 313 | $235,301.72 | $1,000.03 | $4,429.47 | $230,872.25 | $930,305.04 | $1,699,432.79 |
| 314 | $230,872.25 | $981.21 | $4,448.29 | $226,423.96 | $931,286.25 | $1,704,862.29 |
| 315 | $226,423.96 | $962.30 | $4,467.20 | $221,956.77 | $932,248.55 | $1,710,291.79 |
| 316 | $221,956.77 | $943.32 | $4,486.18 | $217,470.58 | $933,191.87 | $1,715,721.28 |
| 317 | $217,470.58 | $924.25 | $4,505.25 | $212,965.34 | $934,116.12 | $1,721,150.78 |
| 318 | $212,965.34 | $905.10 | $4,524.40 | $208,440.94 | $935,021.22 | $1,726,580.28 |
| 319 | $208,440.94 | $885.87 | $4,543.62 | $203,897.32 | $935,907.10 | $1,732,009.78 |
| 320 | $203,897.32 | $866.56 | $4,562.93 | $199,334.38 | $936,773.66 | $1,737,439.27 |
| 321 | $199,334.38 | $847.17 | $4,582.33 | $194,752.06 | $937,620.83 | $1,742,868.77 |
| 322 | $194,752.06 | $827.70 | $4,601.80 | $190,150.26 | $938,448.53 | $1,748,298.27 |
| 323 | $190,150.26 | $808.14 | $4,621.36 | $185,528.90 | $939,256.66 | $1,753,727.77 |
| 324 | $185,528.90 | $788.50 | $4,641.00 | $180,887.90 | $940,045.16 | $1,759,157.27 |
| 325 | $180,887.90 | $768.77 | $4,660.72 | $176,227.17 | $940,813.94 | $1,764,586.76 |
| 326 | $176,227.17 | $748.97 | $4,680.53 | $171,546.64 | $941,562.90 | $1,770,016.26 |
| 327 | $171,546.64 | $729.07 | $4,700.42 | $166,846.22 | $942,291.97 | $1,775,445.76 |
| 328 | $166,846.22 | $709.10 | $4,720.40 | $162,125.81 | $943,001.07 | $1,780,875.26 |
| 329 | $162,125.81 | $689.03 | $4,740.46 | $157,385.35 | $943,690.11 | $1,786,304.75 |
| 330 | $157,385.35 | $668.89 | $4,760.61 | $152,624.74 | $944,358.99 | $1,791,734.25 |
| 331 | $152,624.74 | $648.66 | $4,780.84 | $147,843.90 | $945,007.65 | $1,797,163.75 |
| 332 | $147,843.90 | $628.34 | $4,801.16 | $143,042.74 | $945,635.99 | $1,802,593.25 |
| 333 | $143,042.74 | $607.93 | $4,821.57 | $138,221.17 | $946,243.92 | $1,808,022.75 |
| 334 | $138,221.17 | $587.44 | $4,842.06 | $133,379.11 | $946,831.36 | $1,813,452.24 |
| 335 | $133,379.11 | $566.86 | $4,862.64 | $128,516.48 | $947,398.22 | $1,818,881.74 |
| 336 | $128,516.48 | $546.20 | $4,883.30 | $123,633.17 | $947,944.41 | $1,824,311.24 |
| 337 | $123,633.17 | $525.44 | $4,904.06 | $118,729.12 | $948,469.85 | $1,829,740.74 |
| 338 | $118,729.12 | $504.60 | $4,924.90 | $113,804.22 | $948,974.45 | $1,835,170.23 |
| 339 | $113,804.22 | $483.67 | $4,945.83 | $108,858.39 | $949,458.12 | $1,840,599.73 |
| 340 | $108,858.39 | $462.65 | $4,966.85 | $103,891.54 | $949,920.77 | $1,846,029.23 |
| 341 | $103,891.54 | $441.54 | $4,987.96 | $98,903.58 | $950,362.31 | $1,851,458.73 |
| 342 | $98,903.58 | $420.34 | $5,009.16 | $93,894.42 | $950,782.65 | $1,856,888.23 |
| 343 | $93,894.42 | $399.05 | $5,030.45 | $88,863.98 | $951,181.70 | $1,862,317.72 |
| 344 | $88,863.98 | $377.67 | $5,051.83 | $83,812.15 | $951,559.37 | $1,867,747.22 |
| 345 | $83,812.15 | $356.20 | $5,073.30 | $78,738.85 | $951,915.57 | $1,873,176.72 |
| 346 | $78,738.85 | $334.64 | $5,094.86 | $73,644.00 | $952,250.21 | $1,878,606.22 |
| 347 | $73,644.00 | $312.99 | $5,116.51 | $68,527.49 | $952,563.20 | $1,884,035.71 |
| 348 | $68,527.49 | $291.24 | $5,138.26 | $63,389.23 | $952,854.44 | $1,889,465.21 |
| 349 | $63,389.23 | $269.40 | $5,160.09 | $58,229.14 | $953,123.85 | $1,894,894.71 |
| 350 | $58,229.14 | $247.47 | $5,182.02 | $53,047.11 | $953,371.32 | $1,900,324.21 |
| 351 | $53,047.11 | $225.45 | $5,204.05 | $47,843.07 | $953,596.77 | $1,905,753.70 |
| 352 | $47,843.07 | $203.33 | $5,226.16 | $42,616.90 | $953,800.10 | $1,911,183.20 |
| 353 | $42,616.90 | $181.12 | $5,248.38 | $37,368.53 | $953,981.23 | $1,916,612.70 |
| 354 | $37,368.53 | $158.82 | $5,270.68 | $32,097.84 | $954,140.04 | $1,922,042.20 |
| 355 | $32,097.84 | $136.42 | $5,293.08 | $26,804.76 | $954,276.46 | $1,927,471.70 |
| 356 | $26,804.76 | $113.92 | $5,315.58 | $21,489.18 | $954,390.38 | $1,932,901.19 |
| 357 | $21,489.18 | $91.33 | $5,338.17 | $16,151.02 | $954,481.71 | $1,938,330.69 |
| 358 | $16,151.02 | $68.64 | $5,360.86 | $10,790.16 | $954,550.35 | $1,943,760.19 |
| 359 | $10,790.16 | $45.86 | $5,383.64 | $5,406.52 | $954,596.21 | $1,949,189.69 |
| 360 | $5,406.52 | $22.98 | $5,406.52 | $0.00 | $954,619.18 | $1,954,619.18 |