|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,050.00 | $4,166.88 | $1,201.61 | $998,848.39 | $4,166.88 | $5,368.48 |
| 2 | $998,848.39 | $4,161.87 | $1,206.62 | $997,641.77 | $8,328.74 | $10,736.97 |
| 3 | $997,641.77 | $4,156.84 | $1,211.64 | $996,430.13 | $12,485.58 | $16,105.45 |
| 4 | $996,430.13 | $4,151.79 | $1,216.69 | $995,213.44 | $16,637.38 | $21,473.94 |
| 5 | $995,213.44 | $4,146.72 | $1,221.76 | $993,991.68 | $20,784.10 | $26,842.42 |
| 6 | $993,991.68 | $4,141.63 | $1,226.85 | $992,764.82 | $24,925.73 | $32,210.91 |
| 7 | $992,764.82 | $4,136.52 | $1,231.96 | $991,532.86 | $29,062.25 | $37,579.39 |
| 8 | $991,532.86 | $4,131.39 | $1,237.10 | $990,295.76 | $33,193.64 | $42,947.88 |
| 9 | $990,295.76 | $4,126.23 | $1,242.25 | $989,053.51 | $37,319.87 | $48,316.36 |
| 10 | $989,053.51 | $4,121.06 | $1,247.43 | $987,806.08 | $41,440.93 | $53,684.85 |
| 11 | $987,806.08 | $4,115.86 | $1,252.63 | $986,553.45 | $45,556.79 | $59,053.33 |
| 12 | $986,553.45 | $4,110.64 | $1,257.85 | $985,295.61 | $49,667.42 | $64,421.82 |
| 13 | $985,295.61 | $4,105.40 | $1,263.09 | $984,032.52 | $53,772.82 | $69,790.30 |
| 14 | $984,032.52 | $4,100.14 | $1,268.35 | $982,764.17 | $57,872.96 | $75,158.78 |
| 15 | $982,764.17 | $4,094.85 | $1,273.63 | $981,490.54 | $61,967.81 | $80,527.27 |
| 16 | $981,490.54 | $4,089.54 | $1,278.94 | $980,211.60 | $66,057.35 | $85,895.75 |
| 17 | $980,211.60 | $4,084.21 | $1,284.27 | $978,927.33 | $70,141.57 | $91,264.24 |
| 18 | $978,927.33 | $4,078.86 | $1,289.62 | $977,637.71 | $74,220.43 | $96,632.72 |
| 19 | $977,637.71 | $4,073.49 | $1,294.99 | $976,342.71 | $78,293.92 | $102,001.21 |
| 20 | $976,342.71 | $4,068.09 | $1,300.39 | $975,042.32 | $82,362.02 | $107,369.69 |
| 21 | $975,042.32 | $4,062.68 | $1,305.81 | $973,736.52 | $86,424.69 | $112,738.18 |
| 22 | $973,736.52 | $4,057.24 | $1,311.25 | $972,425.27 | $90,481.93 | $118,106.66 |
| 23 | $972,425.27 | $4,051.77 | $1,316.71 | $971,108.55 | $94,533.70 | $123,475.15 |
| 24 | $971,108.55 | $4,046.29 | $1,322.20 | $969,786.36 | $98,579.99 | $128,843.63 |
| 25 | $969,786.36 | $4,040.78 | $1,327.71 | $968,458.65 | $102,620.76 | $134,212.12 |
| 26 | $968,458.65 | $4,035.24 | $1,333.24 | $967,125.41 | $106,656.01 | $139,580.60 |
| 27 | $967,125.41 | $4,029.69 | $1,338.80 | $965,786.61 | $110,685.70 | $144,949.09 |
| 28 | $965,786.61 | $4,024.11 | $1,344.37 | $964,442.24 | $114,709.81 | $150,317.57 |
| 29 | $964,442.24 | $4,018.51 | $1,349.98 | $963,092.26 | $118,728.32 | $155,686.05 |
| 30 | $963,092.26 | $4,012.88 | $1,355.60 | $961,736.66 | $122,741.20 | $161,054.54 |
| 31 | $961,736.66 | $4,007.24 | $1,361.25 | $960,375.41 | $126,748.44 | $166,423.02 |
| 32 | $960,375.41 | $4,001.56 | $1,366.92 | $959,008.49 | $130,750.00 | $171,791.51 |
| 33 | $959,008.49 | $3,995.87 | $1,372.62 | $957,635.88 | $134,745.87 | $177,159.99 |
| 34 | $957,635.88 | $3,990.15 | $1,378.34 | $956,257.54 | $138,736.02 | $182,528.48 |
| 35 | $956,257.54 | $3,984.41 | $1,384.08 | $954,873.46 | $142,720.43 | $187,896.96 |
| 36 | $954,873.46 | $3,978.64 | $1,389.85 | $953,483.62 | $146,699.07 | $193,265.45 |
| 37 | $953,483.62 | $3,972.85 | $1,395.64 | $952,087.98 | $150,671.91 | $198,633.93 |
| 38 | $952,087.98 | $3,967.03 | $1,401.45 | $950,686.53 | $154,638.95 | $204,002.42 |
| 39 | $950,686.53 | $3,961.19 | $1,407.29 | $949,279.24 | $158,600.14 | $209,370.90 |
| 40 | $949,279.24 | $3,955.33 | $1,413.15 | $947,866.09 | $162,555.47 | $214,739.39 |
| 41 | $947,866.09 | $3,949.44 | $1,419.04 | $946,447.04 | $166,504.91 | $220,107.87 |
| 42 | $946,447.04 | $3,943.53 | $1,424.96 | $945,022.09 | $170,448.44 | $225,476.35 |
| 43 | $945,022.09 | $3,937.59 | $1,430.89 | $943,591.20 | $174,386.03 | $230,844.84 |
| 44 | $943,591.20 | $3,931.63 | $1,436.85 | $942,154.34 | $178,317.66 | $236,213.32 |
| 45 | $942,154.34 | $3,925.64 | $1,442.84 | $940,711.50 | $182,243.31 | $241,581.81 |
| 46 | $940,711.50 | $3,919.63 | $1,448.85 | $939,262.65 | $186,162.94 | $246,950.29 |
| 47 | $939,262.65 | $3,913.59 | $1,454.89 | $937,807.76 | $190,076.53 | $252,318.78 |
| 48 | $937,807.76 | $3,907.53 | $1,460.95 | $936,346.80 | $193,984.07 | $257,687.26 |
| 49 | $936,346.80 | $3,901.45 | $1,467.04 | $934,879.76 | $197,885.51 | $263,055.75 |
| 50 | $934,879.76 | $3,895.33 | $1,473.15 | $933,406.61 | $201,780.84 | $268,424.23 |
| 51 | $933,406.61 | $3,889.19 | $1,479.29 | $931,927.32 | $205,670.04 | $273,792.72 |
| 52 | $931,927.32 | $3,883.03 | $1,485.45 | $930,441.87 | $209,553.07 | $279,161.20 |
| 53 | $930,441.87 | $3,876.84 | $1,491.64 | $928,950.22 | $213,429.91 | $284,529.69 |
| 54 | $928,950.22 | $3,870.63 | $1,497.86 | $927,452.36 | $217,300.53 | $289,898.17 |
| 55 | $927,452.36 | $3,864.38 | $1,504.10 | $925,948.26 | $221,164.92 | $295,266.66 |
| 56 | $925,948.26 | $3,858.12 | $1,510.37 | $924,437.90 | $225,023.04 | $300,635.14 |
| 57 | $924,437.90 | $3,851.82 | $1,516.66 | $922,921.24 | $228,874.86 | $306,003.62 |
| 58 | $922,921.24 | $3,845.51 | $1,522.98 | $921,398.26 | $232,720.37 | $311,372.11 |
| 59 | $921,398.26 | $3,839.16 | $1,529.33 | $919,868.93 | $236,559.53 | $316,740.59 |
| 60 | $919,868.93 | $3,832.79 | $1,535.70 | $918,333.24 | $240,392.31 | $322,109.08 |
| 61 | $918,333.24 | $3,826.39 | $1,542.10 | $916,791.14 | $244,218.70 | $327,477.56 |
| 62 | $916,791.14 | $3,819.96 | $1,548.52 | $915,242.62 | $248,038.67 | $332,846.05 |
| 63 | $915,242.62 | $3,813.51 | $1,554.97 | $913,687.64 | $251,852.18 | $338,214.53 |
| 64 | $913,687.64 | $3,807.03 | $1,561.45 | $912,126.19 | $255,659.21 | $343,583.02 |
| 65 | $912,126.19 | $3,800.53 | $1,567.96 | $910,558.23 | $259,459.73 | $348,951.50 |
| 66 | $910,558.23 | $3,793.99 | $1,574.49 | $908,983.74 | $263,253.73 | $354,319.99 |
| 67 | $908,983.74 | $3,787.43 | $1,581.05 | $907,402.69 | $267,041.16 | $359,688.47 |
| 68 | $907,402.69 | $3,780.84 | $1,587.64 | $905,815.05 | $270,822.00 | $365,056.96 |
| 69 | $905,815.05 | $3,774.23 | $1,594.26 | $904,220.79 | $274,596.23 | $370,425.44 |
| 70 | $904,220.79 | $3,767.59 | $1,600.90 | $902,619.89 | $278,363.82 | $375,793.92 |
| 71 | $902,619.89 | $3,760.92 | $1,607.57 | $901,012.33 | $282,124.74 | $381,162.41 |
| 72 | $901,012.33 | $3,754.22 | $1,614.27 | $899,398.06 | $285,878.95 | $386,530.89 |
| 73 | $899,398.06 | $3,747.49 | $1,620.99 | $897,777.07 | $289,626.45 | $391,899.38 |
| 74 | $897,777.07 | $3,740.74 | $1,627.75 | $896,149.32 | $293,367.18 | $397,267.86 |
| 75 | $896,149.32 | $3,733.96 | $1,634.53 | $894,514.79 | $297,101.14 | $402,636.35 |
| 76 | $894,514.79 | $3,727.14 | $1,641.34 | $892,873.45 | $300,828.28 | $408,004.83 |
| 77 | $892,873.45 | $3,720.31 | $1,648.18 | $891,225.27 | $304,548.59 | $413,373.32 |
| 78 | $891,225.27 | $3,713.44 | $1,655.05 | $889,570.23 | $308,262.03 | $418,741.80 |
| 79 | $889,570.23 | $3,706.54 | $1,661.94 | $887,908.28 | $311,968.57 | $424,110.29 |
| 80 | $887,908.28 | $3,699.62 | $1,668.87 | $886,239.42 | $315,668.19 | $429,478.77 |
| 81 | $886,239.42 | $3,692.66 | $1,675.82 | $884,563.60 | $319,360.85 | $434,847.26 |
| 82 | $884,563.60 | $3,685.68 | $1,682.80 | $882,880.79 | $323,046.53 | $440,215.74 |
| 83 | $882,880.79 | $3,678.67 | $1,689.81 | $881,190.98 | $326,725.20 | $445,584.23 |
| 84 | $881,190.98 | $3,671.63 | $1,696.86 | $879,494.12 | $330,396.83 | $450,952.71 |
| 85 | $879,494.12 | $3,664.56 | $1,703.93 | $877,790.20 | $334,061.39 | $456,321.19 |
| 86 | $877,790.20 | $3,657.46 | $1,711.03 | $876,079.17 | $337,718.85 | $461,689.68 |
| 87 | $876,079.17 | $3,650.33 | $1,718.15 | $874,361.02 | $341,369.18 | $467,058.16 |
| 88 | $874,361.02 | $3,643.17 | $1,725.31 | $872,635.70 | $345,012.35 | $472,426.65 |
| 89 | $872,635.70 | $3,635.98 | $1,732.50 | $870,903.20 | $348,648.33 | $477,795.13 |
| 90 | $870,903.20 | $3,628.76 | $1,739.72 | $869,163.48 | $352,277.10 | $483,163.62 |
| 91 | $869,163.48 | $3,621.51 | $1,746.97 | $867,416.51 | $355,898.61 | $488,532.10 |
| 92 | $867,416.51 | $3,614.24 | $1,754.25 | $865,662.26 | $359,512.85 | $493,900.59 |
| 93 | $865,662.26 | $3,606.93 | $1,761.56 | $863,900.70 | $363,119.77 | $499,269.07 |
| 94 | $863,900.70 | $3,599.59 | $1,768.90 | $862,131.80 | $366,719.36 | $504,637.56 |
| 95 | $862,131.80 | $3,592.22 | $1,776.27 | $860,355.54 | $370,311.58 | $510,006.04 |
| 96 | $860,355.54 | $3,584.81 | $1,783.67 | $858,571.87 | $373,896.39 | $515,374.53 |
| 97 | $858,571.87 | $3,577.38 | $1,791.10 | $856,780.76 | $377,473.77 | $520,743.01 |
| 98 | $856,780.76 | $3,569.92 | $1,798.56 | $854,982.20 | $381,043.69 | $526,111.49 |
| 99 | $854,982.20 | $3,562.43 | $1,806.06 | $853,176.14 | $384,606.12 | $531,479.98 |
| 100 | $853,176.14 | $3,554.90 | $1,813.58 | $851,362.56 | $388,161.02 | $536,848.46 |
| 101 | $851,362.56 | $3,547.34 | $1,821.14 | $849,541.42 | $391,708.36 | $542,216.95 |
| 102 | $849,541.42 | $3,539.76 | $1,828.73 | $847,712.69 | $395,248.12 | $547,585.43 |
| 103 | $847,712.69 | $3,532.14 | $1,836.35 | $845,876.34 | $398,780.26 | $552,953.92 |
| 104 | $845,876.34 | $3,524.48 | $1,844.00 | $844,032.34 | $402,304.74 | $558,322.40 |
| 105 | $844,032.34 | $3,516.80 | $1,851.68 | $842,180.65 | $405,821.54 | $563,690.89 |
| 106 | $842,180.65 | $3,509.09 | $1,859.40 | $840,321.26 | $409,330.63 | $569,059.37 |
| 107 | $840,321.26 | $3,501.34 | $1,867.15 | $838,454.11 | $412,831.97 | $574,427.86 |
| 108 | $838,454.11 | $3,493.56 | $1,874.93 | $836,579.18 | $416,325.53 | $579,796.34 |
| 109 | $836,579.18 | $3,485.75 | $1,882.74 | $834,696.45 | $419,811.27 | $585,164.83 |
| 110 | $834,696.45 | $3,477.90 | $1,890.58 | $832,805.86 | $423,289.17 | $590,533.31 |
| 111 | $832,805.86 | $3,470.02 | $1,898.46 | $830,907.40 | $426,759.20 | $595,901.80 |
| 112 | $830,907.40 | $3,462.11 | $1,906.37 | $829,001.03 | $430,221.31 | $601,270.28 |
| 113 | $829,001.03 | $3,454.17 | $1,914.31 | $827,086.72 | $433,675.48 | $606,638.76 |
| 114 | $827,086.72 | $3,446.19 | $1,922.29 | $825,164.43 | $437,121.68 | $612,007.25 |
| 115 | $825,164.43 | $3,438.19 | $1,930.30 | $823,234.13 | $440,559.86 | $617,375.73 |
| 116 | $823,234.13 | $3,430.14 | $1,938.34 | $821,295.79 | $443,990.01 | $622,744.22 |
| 117 | $821,295.79 | $3,422.07 | $1,946.42 | $819,349.37 | $447,412.07 | $628,112.70 |
| 118 | $819,349.37 | $3,413.96 | $1,954.53 | $817,394.84 | $450,826.03 | $633,481.19 |
| 119 | $817,394.84 | $3,405.81 | $1,962.67 | $815,432.17 | $454,231.84 | $638,849.67 |
| 120 | $815,432.17 | $3,397.63 | $1,970.85 | $813,461.32 | $457,629.47 | $644,218.16 |
| 121 | $813,461.32 | $3,389.42 | $1,979.06 | $811,482.25 | $461,018.90 | $649,586.64 |
| 122 | $811,482.25 | $3,381.18 | $1,987.31 | $809,494.94 | $464,400.07 | $654,955.13 |
| 123 | $809,494.94 | $3,372.90 | $1,995.59 | $807,499.36 | $467,772.97 | $660,323.61 |
| 124 | $807,499.36 | $3,364.58 | $2,003.90 | $805,495.45 | $471,137.55 | $665,692.10 |
| 125 | $805,495.45 | $3,356.23 | $2,012.25 | $803,483.20 | $474,493.78 | $671,060.58 |
| 126 | $803,483.20 | $3,347.85 | $2,020.64 | $801,462.56 | $477,841.63 | $676,429.06 |
| 127 | $801,462.56 | $3,339.43 | $2,029.06 | $799,433.50 | $481,181.05 | $681,797.55 |
| 128 | $799,433.50 | $3,330.97 | $2,037.51 | $797,395.99 | $484,512.03 | $687,166.03 |
| 129 | $797,395.99 | $3,322.48 | $2,046.00 | $795,349.99 | $487,834.51 | $692,534.52 |
| 130 | $795,349.99 | $3,313.96 | $2,054.53 | $793,295.46 | $491,148.47 | $697,903.00 |
| 131 | $793,295.46 | $3,305.40 | $2,063.09 | $791,232.38 | $494,453.86 | $703,271.49 |
| 132 | $791,232.38 | $3,296.80 | $2,071.68 | $789,160.69 | $497,750.67 | $708,639.97 |
| 133 | $789,160.69 | $3,288.17 | $2,080.32 | $787,080.38 | $501,038.84 | $714,008.46 |
| 134 | $787,080.38 | $3,279.50 | $2,088.98 | $784,991.40 | $504,318.34 | $719,376.94 |
| 135 | $784,991.40 | $3,270.80 | $2,097.69 | $782,893.71 | $507,589.13 | $724,745.43 |
| 136 | $782,893.71 | $3,262.06 | $2,106.43 | $780,787.28 | $510,851.19 | $730,113.91 |
| 137 | $780,787.28 | $3,253.28 | $2,115.20 | $778,672.08 | $514,104.47 | $735,482.40 |
| 138 | $778,672.08 | $3,244.47 | $2,124.02 | $776,548.06 | $517,348.94 | $740,850.88 |
| 139 | $776,548.06 | $3,235.62 | $2,132.87 | $774,415.19 | $520,584.56 | $746,219.37 |
| 140 | $774,415.19 | $3,226.73 | $2,141.75 | $772,273.44 | $523,811.29 | $751,587.85 |
| 141 | $772,273.44 | $3,217.81 | $2,150.68 | $770,122.76 | $527,029.09 | $756,956.33 |
| 142 | $770,122.76 | $3,208.84 | $2,159.64 | $767,963.12 | $530,237.94 | $762,324.82 |
| 143 | $767,963.12 | $3,199.85 | $2,168.64 | $765,794.48 | $533,437.78 | $767,693.30 |
| 144 | $765,794.48 | $3,190.81 | $2,177.67 | $763,616.81 | $536,628.59 | $773,061.79 |
| 145 | $763,616.81 | $3,181.74 | $2,186.75 | $761,430.06 | $539,810.33 | $778,430.27 |
| 146 | $761,430.06 | $3,172.63 | $2,195.86 | $759,234.20 | $542,982.96 | $783,798.76 |
| 147 | $759,234.20 | $3,163.48 | $2,205.01 | $757,029.19 | $546,146.43 | $789,167.24 |
| 148 | $757,029.19 | $3,154.29 | $2,214.20 | $754,814.99 | $549,300.72 | $794,535.73 |
| 149 | $754,814.99 | $3,145.06 | $2,223.42 | $752,591.57 | $552,445.78 | $799,904.21 |
| 150 | $752,591.57 | $3,135.80 | $2,232.69 | $750,358.88 | $555,581.58 | $805,272.70 |
| 151 | $750,358.88 | $3,126.50 | $2,241.99 | $748,116.89 | $558,708.08 | $810,641.18 |
| 152 | $748,116.89 | $3,117.15 | $2,251.33 | $745,865.56 | $561,825.23 | $816,009.67 |
| 153 | $745,865.56 | $3,107.77 | $2,260.71 | $743,604.85 | $564,933.00 | $821,378.15 |
| 154 | $743,604.85 | $3,098.35 | $2,270.13 | $741,334.72 | $568,031.36 | $826,746.63 |
| 155 | $741,334.72 | $3,088.89 | $2,279.59 | $739,055.13 | $571,120.25 | $832,115.12 |
| 156 | $739,055.13 | $3,079.40 | $2,289.09 | $736,766.04 | $574,199.65 | $837,483.60 |
| 157 | $736,766.04 | $3,069.86 | $2,298.63 | $734,467.42 | $577,269.51 | $842,852.09 |
| 158 | $734,467.42 | $3,060.28 | $2,308.20 | $732,159.21 | $580,329.79 | $848,220.57 |
| 159 | $732,159.21 | $3,050.66 | $2,317.82 | $729,841.39 | $583,380.45 | $853,589.06 |
| 160 | $729,841.39 | $3,041.01 | $2,327.48 | $727,513.91 | $586,421.46 | $858,957.54 |
| 161 | $727,513.91 | $3,031.31 | $2,337.18 | $725,176.74 | $589,452.76 | $864,326.03 |
| 162 | $725,176.74 | $3,021.57 | $2,346.91 | $722,829.82 | $592,474.33 | $869,694.51 |
| 163 | $722,829.82 | $3,011.79 | $2,356.69 | $720,473.13 | $595,486.12 | $875,063.00 |
| 164 | $720,473.13 | $3,001.97 | $2,366.51 | $718,106.61 | $598,488.10 | $880,431.48 |
| 165 | $718,106.61 | $2,992.11 | $2,376.37 | $715,730.24 | $601,480.21 | $885,799.97 |
| 166 | $715,730.24 | $2,982.21 | $2,386.28 | $713,343.97 | $604,462.42 | $891,168.45 |
| 167 | $713,343.97 | $2,972.27 | $2,396.22 | $710,947.75 | $607,434.68 | $896,536.94 |
| 168 | $710,947.75 | $2,962.28 | $2,406.20 | $708,541.55 | $610,396.96 | $901,905.42 |
| 169 | $708,541.55 | $2,952.26 | $2,416.23 | $706,125.32 | $613,349.22 | $907,273.90 |
| 170 | $706,125.32 | $2,942.19 | $2,426.30 | $703,699.02 | $616,291.41 | $912,642.39 |
| 171 | $703,699.02 | $2,932.08 | $2,436.41 | $701,262.62 | $619,223.49 | $918,010.87 |
| 172 | $701,262.62 | $2,921.93 | $2,446.56 | $698,816.06 | $622,145.42 | $923,379.36 |
| 173 | $698,816.06 | $2,911.73 | $2,456.75 | $696,359.31 | $625,057.15 | $928,747.84 |
| 174 | $696,359.31 | $2,901.50 | $2,466.99 | $693,892.32 | $627,958.65 | $934,116.33 |
| 175 | $693,892.32 | $2,891.22 | $2,477.27 | $691,415.05 | $630,849.87 | $939,484.81 |
| 176 | $691,415.05 | $2,880.90 | $2,487.59 | $688,927.46 | $633,730.76 | $944,853.30 |
| 177 | $688,927.46 | $2,870.53 | $2,497.95 | $686,429.51 | $636,601.29 | $950,221.78 |
| 178 | $686,429.51 | $2,860.12 | $2,508.36 | $683,921.15 | $639,461.42 | $955,590.27 |
| 179 | $683,921.15 | $2,849.67 | $2,518.81 | $681,402.34 | $642,311.09 | $960,958.75 |
| 180 | $681,402.34 | $2,839.18 | $2,529.31 | $678,873.03 | $645,150.26 | $966,327.24 |
| 181 | $678,873.03 | $2,828.64 | $2,539.85 | $676,333.18 | $647,978.90 | $971,695.72 |
| 182 | $676,333.18 | $2,818.05 | $2,550.43 | $673,782.75 | $650,796.96 | $977,064.20 |
| 183 | $673,782.75 | $2,807.43 | $2,561.06 | $671,221.69 | $653,604.38 | $982,432.69 |
| 184 | $671,221.69 | $2,796.76 | $2,571.73 | $668,649.97 | $656,401.14 | $987,801.17 |
| 185 | $668,649.97 | $2,786.04 | $2,582.44 | $666,067.52 | $659,187.18 | $993,169.66 |
| 186 | $666,067.52 | $2,775.28 | $2,593.20 | $663,474.32 | $661,962.46 | $998,538.14 |
| 187 | $663,474.32 | $2,764.48 | $2,604.01 | $660,870.31 | $664,726.94 | $1,003,906.63 |
| 188 | $660,870.31 | $2,753.63 | $2,614.86 | $658,255.45 | $667,480.57 | $1,009,275.11 |
| 189 | $658,255.45 | $2,742.73 | $2,625.75 | $655,629.70 | $670,223.30 | $1,014,643.60 |
| 190 | $655,629.70 | $2,731.79 | $2,636.69 | $652,993.01 | $672,955.09 | $1,020,012.08 |
| 191 | $652,993.01 | $2,720.80 | $2,647.68 | $650,345.33 | $675,675.89 | $1,025,380.57 |
| 192 | $650,345.33 | $2,709.77 | $2,658.71 | $647,686.61 | $678,385.66 | $1,030,749.05 |
| 193 | $647,686.61 | $2,698.69 | $2,669.79 | $645,016.82 | $681,084.36 | $1,036,117.54 |
| 194 | $645,016.82 | $2,687.57 | $2,680.91 | $642,335.91 | $683,771.93 | $1,041,486.02 |
| 195 | $642,335.91 | $2,676.40 | $2,692.09 | $639,643.82 | $686,448.33 | $1,046,854.50 |
| 196 | $639,643.82 | $2,665.18 | $2,703.30 | $636,940.52 | $689,113.51 | $1,052,222.99 |
| 197 | $636,940.52 | $2,653.92 | $2,714.57 | $634,225.96 | $691,767.43 | $1,057,591.47 |
| 198 | $634,225.96 | $2,642.61 | $2,725.88 | $631,500.08 | $694,410.04 | $1,062,959.96 |
| 199 | $631,500.08 | $2,631.25 | $2,737.23 | $628,762.85 | $697,041.29 | $1,068,328.44 |
| 200 | $628,762.85 | $2,619.85 | $2,748.64 | $626,014.21 | $699,661.13 | $1,073,696.93 |
| 201 | $626,014.21 | $2,608.39 | $2,760.09 | $623,254.11 | $702,269.53 | $1,079,065.41 |
| 202 | $623,254.11 | $2,596.89 | $2,771.59 | $620,482.52 | $704,866.42 | $1,084,433.90 |
| 203 | $620,482.52 | $2,585.34 | $2,783.14 | $617,699.38 | $707,451.76 | $1,089,802.38 |
| 204 | $617,699.38 | $2,573.75 | $2,794.74 | $614,904.64 | $710,025.51 | $1,095,170.87 |
| 205 | $614,904.64 | $2,562.10 | $2,806.38 | $612,098.26 | $712,587.61 | $1,100,539.35 |
| 206 | $612,098.26 | $2,550.41 | $2,818.08 | $609,280.19 | $715,138.02 | $1,105,907.84 |
| 207 | $609,280.19 | $2,538.67 | $2,829.82 | $606,450.37 | $717,676.69 | $1,111,276.32 |
| 208 | $606,450.37 | $2,526.88 | $2,841.61 | $603,608.76 | $720,203.57 | $1,116,644.81 |
| 209 | $603,608.76 | $2,515.04 | $2,853.45 | $600,755.31 | $722,718.60 | $1,122,013.29 |
| 210 | $600,755.31 | $2,503.15 | $2,865.34 | $597,889.97 | $725,221.75 | $1,127,381.77 |
| 211 | $597,889.97 | $2,491.21 | $2,877.28 | $595,012.70 | $727,712.96 | $1,132,750.26 |
| 212 | $595,012.70 | $2,479.22 | $2,889.27 | $592,123.43 | $730,192.18 | $1,138,118.74 |
| 213 | $592,123.43 | $2,467.18 | $2,901.30 | $589,222.13 | $732,659.36 | $1,143,487.23 |
| 214 | $589,222.13 | $2,455.09 | $2,913.39 | $586,308.74 | $735,114.45 | $1,148,855.71 |
| 215 | $586,308.74 | $2,442.95 | $2,925.53 | $583,383.21 | $737,557.40 | $1,154,224.20 |
| 216 | $583,383.21 | $2,430.76 | $2,937.72 | $580,445.48 | $739,988.17 | $1,159,592.68 |
| 217 | $580,445.48 | $2,418.52 | $2,949.96 | $577,495.52 | $742,406.69 | $1,164,961.17 |
| 218 | $577,495.52 | $2,406.23 | $2,962.25 | $574,533.27 | $744,812.92 | $1,170,329.65 |
| 219 | $574,533.27 | $2,393.89 | $2,974.60 | $571,558.67 | $747,206.81 | $1,175,698.14 |
| 220 | $571,558.67 | $2,381.49 | $2,986.99 | $568,571.68 | $749,588.30 | $1,181,066.62 |
| 221 | $568,571.68 | $2,369.05 | $2,999.44 | $565,572.25 | $751,957.35 | $1,186,435.11 |
| 222 | $565,572.25 | $2,356.55 | $3,011.93 | $562,560.31 | $754,313.90 | $1,191,803.59 |
| 223 | $562,560.31 | $2,344.00 | $3,024.48 | $559,535.83 | $756,657.91 | $1,197,172.07 |
| 224 | $559,535.83 | $2,331.40 | $3,037.09 | $556,498.74 | $758,989.30 | $1,202,540.56 |
| 225 | $556,498.74 | $2,318.74 | $3,049.74 | $553,449.00 | $761,308.05 | $1,207,909.04 |
| 226 | $553,449.00 | $2,306.04 | $3,062.45 | $550,386.56 | $763,614.09 | $1,213,277.53 |
| 227 | $550,386.56 | $2,293.28 | $3,075.21 | $547,311.35 | $765,907.36 | $1,218,646.01 |
| 228 | $547,311.35 | $2,280.46 | $3,088.02 | $544,223.33 | $768,187.83 | $1,224,014.50 |
| 229 | $544,223.33 | $2,267.60 | $3,100.89 | $541,122.44 | $770,455.43 | $1,229,382.98 |
| 230 | $541,122.44 | $2,254.68 | $3,113.81 | $538,008.63 | $772,710.10 | $1,234,751.47 |
| 231 | $538,008.63 | $2,241.70 | $3,126.78 | $534,881.85 | $774,951.80 | $1,240,119.95 |
| 232 | $534,881.85 | $2,228.67 | $3,139.81 | $531,742.04 | $777,180.48 | $1,245,488.44 |
| 233 | $531,742.04 | $2,215.59 | $3,152.89 | $528,589.15 | $779,396.07 | $1,250,856.92 |
| 234 | $528,589.15 | $2,202.45 | $3,166.03 | $525,423.12 | $781,598.53 | $1,256,225.41 |
| 235 | $525,423.12 | $2,189.26 | $3,179.22 | $522,243.90 | $783,787.79 | $1,261,593.89 |
| 236 | $522,243.90 | $2,176.02 | $3,192.47 | $519,051.43 | $785,963.80 | $1,266,962.38 |
| 237 | $519,051.43 | $2,162.71 | $3,205.77 | $515,845.66 | $788,126.52 | $1,272,330.86 |
| 238 | $515,845.66 | $2,149.36 | $3,219.13 | $512,626.53 | $790,275.88 | $1,277,699.34 |
| 239 | $512,626.53 | $2,135.94 | $3,232.54 | $509,393.99 | $792,411.82 | $1,283,067.83 |
| 240 | $509,393.99 | $2,122.47 | $3,246.01 | $506,147.98 | $794,534.29 | $1,288,436.31 |
| 241 | $506,147.98 | $2,108.95 | $3,259.53 | $502,888.45 | $796,643.24 | $1,293,804.80 |
| 242 | $502,888.45 | $2,095.37 | $3,273.12 | $499,615.33 | $798,738.61 | $1,299,173.28 |
| 243 | $499,615.33 | $2,081.73 | $3,286.75 | $496,328.58 | $800,820.34 | $1,304,541.77 |
| 244 | $496,328.58 | $2,068.04 | $3,300.45 | $493,028.13 | $802,888.38 | $1,309,910.25 |
| 245 | $493,028.13 | $2,054.28 | $3,314.20 | $489,713.93 | $804,942.66 | $1,315,278.74 |
| 246 | $489,713.93 | $2,040.47 | $3,328.01 | $486,385.92 | $806,983.14 | $1,320,647.22 |
| 247 | $486,385.92 | $2,026.61 | $3,341.88 | $483,044.04 | $809,009.75 | $1,326,015.71 |
| 248 | $483,044.04 | $2,012.68 | $3,355.80 | $479,688.24 | $811,022.43 | $1,331,384.19 |
| 249 | $479,688.24 | $1,998.70 | $3,369.78 | $476,318.46 | $813,021.13 | $1,336,752.68 |
| 250 | $476,318.46 | $1,984.66 | $3,383.82 | $472,934.63 | $815,005.79 | $1,342,121.16 |
| 251 | $472,934.63 | $1,970.56 | $3,397.92 | $469,536.71 | $816,976.35 | $1,347,489.64 |
| 252 | $469,536.71 | $1,956.40 | $3,412.08 | $466,124.63 | $818,932.75 | $1,352,858.13 |
| 253 | $466,124.63 | $1,942.19 | $3,426.30 | $462,698.33 | $820,874.94 | $1,358,226.61 |
| 254 | $462,698.33 | $1,927.91 | $3,440.57 | $459,257.75 | $822,802.85 | $1,363,595.10 |
| 255 | $459,257.75 | $1,913.57 | $3,454.91 | $455,802.84 | $824,716.42 | $1,368,963.58 |
| 256 | $455,802.84 | $1,899.18 | $3,469.31 | $452,333.53 | $826,615.60 | $1,374,332.07 |
| 257 | $452,333.53 | $1,884.72 | $3,483.76 | $448,849.77 | $828,500.33 | $1,379,700.55 |
| 258 | $448,849.77 | $1,870.21 | $3,498.28 | $445,351.50 | $830,370.53 | $1,385,069.04 |
| 259 | $445,351.50 | $1,855.63 | $3,512.85 | $441,838.64 | $832,226.16 | $1,390,437.52 |
| 260 | $441,838.64 | $1,840.99 | $3,527.49 | $438,311.15 | $834,067.16 | $1,395,806.01 |
| 261 | $438,311.15 | $1,826.30 | $3,542.19 | $434,768.96 | $835,893.46 | $1,401,174.49 |
| 262 | $434,768.96 | $1,811.54 | $3,556.95 | $431,212.02 | $837,704.99 | $1,406,542.98 |
| 263 | $431,212.02 | $1,796.72 | $3,571.77 | $427,640.25 | $839,501.71 | $1,411,911.46 |
| 264 | $427,640.25 | $1,781.83 | $3,586.65 | $424,053.60 | $841,283.54 | $1,417,279.95 |
| 265 | $424,053.60 | $1,766.89 | $3,601.59 | $420,452.00 | $843,050.43 | $1,422,648.43 |
| 266 | $420,452.00 | $1,751.88 | $3,616.60 | $416,835.40 | $844,802.32 | $1,428,016.91 |
| 267 | $416,835.40 | $1,736.81 | $3,631.67 | $413,203.73 | $846,539.13 | $1,433,385.40 |
| 268 | $413,203.73 | $1,721.68 | $3,646.80 | $409,556.93 | $848,260.81 | $1,438,753.88 |
| 269 | $409,556.93 | $1,706.49 | $3,662.00 | $405,894.93 | $849,967.30 | $1,444,122.37 |
| 270 | $405,894.93 | $1,691.23 | $3,677.26 | $402,217.68 | $851,658.53 | $1,449,490.85 |
| 271 | $402,217.68 | $1,675.91 | $3,692.58 | $398,525.10 | $853,334.44 | $1,454,859.34 |
| 272 | $398,525.10 | $1,660.52 | $3,707.96 | $394,817.14 | $854,994.96 | $1,460,227.82 |
| 273 | $394,817.14 | $1,645.07 | $3,723.41 | $391,093.72 | $856,640.03 | $1,465,596.31 |
| 274 | $391,093.72 | $1,629.56 | $3,738.93 | $387,354.79 | $858,269.59 | $1,470,964.79 |
| 275 | $387,354.79 | $1,613.98 | $3,754.51 | $383,600.29 | $859,883.56 | $1,476,333.28 |
| 276 | $383,600.29 | $1,598.33 | $3,770.15 | $379,830.14 | $861,481.90 | $1,481,701.76 |
| 277 | $379,830.14 | $1,582.63 | $3,785.86 | $376,044.28 | $863,064.53 | $1,487,070.25 |
| 278 | $376,044.28 | $1,566.85 | $3,801.63 | $372,242.65 | $864,631.38 | $1,492,438.73 |
| 279 | $372,242.65 | $1,551.01 | $3,817.47 | $368,425.17 | $866,182.39 | $1,497,807.21 |
| 280 | $368,425.17 | $1,535.10 | $3,833.38 | $364,591.79 | $867,717.49 | $1,503,175.70 |
| 281 | $364,591.79 | $1,519.13 | $3,849.35 | $360,742.44 | $869,236.62 | $1,508,544.18 |
| 282 | $360,742.44 | $1,503.09 | $3,865.39 | $356,877.05 | $870,739.72 | $1,513,912.67 |
| 283 | $356,877.05 | $1,486.99 | $3,881.50 | $352,995.55 | $872,226.71 | $1,519,281.15 |
| 284 | $352,995.55 | $1,470.81 | $3,897.67 | $349,097.88 | $873,697.52 | $1,524,649.64 |
| 285 | $349,097.88 | $1,454.57 | $3,913.91 | $345,183.97 | $875,152.10 | $1,530,018.12 |
| 286 | $345,183.97 | $1,438.27 | $3,930.22 | $341,253.75 | $876,590.36 | $1,535,386.61 |
| 287 | $341,253.75 | $1,421.89 | $3,946.59 | $337,307.16 | $878,012.25 | $1,540,755.09 |
| 288 | $337,307.16 | $1,405.45 | $3,963.04 | $333,344.12 | $879,417.70 | $1,546,123.58 |
| 289 | $333,344.12 | $1,388.93 | $3,979.55 | $329,364.57 | $880,806.63 | $1,551,492.06 |
| 290 | $329,364.57 | $1,372.35 | $3,996.13 | $325,368.44 | $882,178.99 | $1,556,860.55 |
| 291 | $325,368.44 | $1,355.70 | $4,012.78 | $321,355.66 | $883,534.69 | $1,562,229.03 |
| 292 | $321,355.66 | $1,338.98 | $4,029.50 | $317,326.15 | $884,873.67 | $1,567,597.52 |
| 293 | $317,326.15 | $1,322.19 | $4,046.29 | $313,279.86 | $886,195.86 | $1,572,966.00 |
| 294 | $313,279.86 | $1,305.33 | $4,063.15 | $309,216.71 | $887,501.19 | $1,578,334.48 |
| 295 | $309,216.71 | $1,288.40 | $4,080.08 | $305,136.63 | $888,789.60 | $1,583,702.97 |
| 296 | $305,136.63 | $1,271.40 | $4,097.08 | $301,039.55 | $890,061.00 | $1,589,071.45 |
| 297 | $301,039.55 | $1,254.33 | $4,114.15 | $296,925.39 | $891,315.33 | $1,594,439.94 |
| 298 | $296,925.39 | $1,237.19 | $4,131.30 | $292,794.10 | $892,552.52 | $1,599,808.42 |
| 299 | $292,794.10 | $1,219.98 | $4,148.51 | $288,645.59 | $893,772.50 | $1,605,176.91 |
| 300 | $288,645.59 | $1,202.69 | $4,165.79 | $284,479.79 | $894,975.19 | $1,610,545.39 |
| 301 | $284,479.79 | $1,185.33 | $4,183.15 | $280,296.64 | $896,160.52 | $1,615,913.88 |
| 302 | $280,296.64 | $1,167.90 | $4,200.58 | $276,096.06 | $897,328.42 | $1,621,282.36 |
| 303 | $276,096.06 | $1,150.40 | $4,218.08 | $271,877.97 | $898,478.82 | $1,626,650.85 |
| 304 | $271,877.97 | $1,132.82 | $4,235.66 | $267,642.31 | $899,611.65 | $1,632,019.33 |
| 305 | $267,642.31 | $1,115.18 | $4,253.31 | $263,389.01 | $900,726.82 | $1,637,387.82 |
| 306 | $263,389.01 | $1,097.45 | $4,271.03 | $259,117.98 | $901,824.28 | $1,642,756.30 |
| 307 | $259,117.98 | $1,079.66 | $4,288.83 | $254,829.15 | $902,903.93 | $1,648,124.78 |
| 308 | $254,829.15 | $1,061.79 | $4,306.70 | $250,522.45 | $903,965.72 | $1,653,493.27 |
| 309 | $250,522.45 | $1,043.84 | $4,324.64 | $246,197.81 | $905,009.57 | $1,658,861.75 |
| 310 | $246,197.81 | $1,025.82 | $4,342.66 | $241,855.15 | $906,035.39 | $1,664,230.24 |
| 311 | $241,855.15 | $1,007.73 | $4,360.75 | $237,494.40 | $907,043.12 | $1,669,598.72 |
| 312 | $237,494.40 | $989.56 | $4,378.92 | $233,115.47 | $908,032.68 | $1,674,967.21 |
| 313 | $233,115.47 | $971.31 | $4,397.17 | $228,718.30 | $909,003.99 | $1,680,335.69 |
| 314 | $228,718.30 | $952.99 | $4,415.49 | $224,302.81 | $909,956.99 | $1,685,704.18 |
| 315 | $224,302.81 | $934.60 | $4,433.89 | $219,868.92 | $910,891.58 | $1,691,072.66 |
| 316 | $219,868.92 | $916.12 | $4,452.36 | $215,416.56 | $911,807.70 | $1,696,441.15 |
| 317 | $215,416.56 | $897.57 | $4,470.92 | $210,945.64 | $912,705.27 | $1,701,809.63 |
| 318 | $210,945.64 | $878.94 | $4,489.54 | $206,456.10 | $913,584.21 | $1,707,178.12 |
| 319 | $206,456.10 | $860.23 | $4,508.25 | $201,947.85 | $914,444.45 | $1,712,546.60 |
| 320 | $201,947.85 | $841.45 | $4,527.04 | $197,420.81 | $915,285.90 | $1,717,915.09 |
| 321 | $197,420.81 | $822.59 | $4,545.90 | $192,874.91 | $916,108.48 | $1,723,283.57 |
| 322 | $192,874.91 | $803.65 | $4,564.84 | $188,310.07 | $916,912.13 | $1,728,652.05 |
| 323 | $188,310.07 | $784.63 | $4,583.86 | $183,726.21 | $917,696.75 | $1,734,020.54 |
| 324 | $183,726.21 | $765.53 | $4,602.96 | $179,123.25 | $918,462.28 | $1,739,389.02 |
| 325 | $179,123.25 | $746.35 | $4,622.14 | $174,501.12 | $919,208.63 | $1,744,757.51 |
| 326 | $174,501.12 | $727.09 | $4,641.40 | $169,859.72 | $919,935.71 | $1,750,125.99 |
| 327 | $169,859.72 | $707.75 | $4,660.74 | $165,198.98 | $920,643.46 | $1,755,494.48 |
| 328 | $165,198.98 | $688.33 | $4,680.16 | $160,518.83 | $921,331.79 | $1,760,862.96 |
| 329 | $160,518.83 | $668.83 | $4,699.66 | $155,819.17 | $922,000.62 | $1,766,231.45 |
| 330 | $155,819.17 | $649.25 | $4,719.24 | $151,099.93 | $922,649.87 | $1,771,599.93 |
| 331 | $151,099.93 | $629.58 | $4,738.90 | $146,361.03 | $923,279.45 | $1,776,968.42 |
| 332 | $146,361.03 | $609.84 | $4,758.65 | $141,602.39 | $923,889.29 | $1,782,336.90 |
| 333 | $141,602.39 | $590.01 | $4,778.47 | $136,823.91 | $924,479.30 | $1,787,705.39 |
| 334 | $136,823.91 | $570.10 | $4,798.39 | $132,025.53 | $925,049.40 | $1,793,073.87 |
| 335 | $132,025.53 | $550.11 | $4,818.38 | $127,207.15 | $925,599.50 | $1,798,442.35 |
| 336 | $127,207.15 | $530.03 | $4,838.45 | $122,368.69 | $926,129.53 | $1,803,810.84 |
| 337 | $122,368.69 | $509.87 | $4,858.62 | $117,510.08 | $926,639.40 | $1,809,179.32 |
| 338 | $117,510.08 | $489.63 | $4,878.86 | $112,631.22 | $927,129.03 | $1,814,547.81 |
| 339 | $112,631.22 | $469.30 | $4,899.19 | $107,732.03 | $927,598.32 | $1,819,916.29 |
| 340 | $107,732.03 | $448.88 | $4,919.60 | $102,812.43 | $928,047.21 | $1,825,284.78 |
| 341 | $102,812.43 | $428.39 | $4,940.10 | $97,872.33 | $928,475.59 | $1,830,653.26 |
| 342 | $97,872.33 | $407.80 | $4,960.68 | $92,911.65 | $928,883.39 | $1,836,021.75 |
| 343 | $92,911.65 | $387.13 | $4,981.35 | $87,930.29 | $929,270.53 | $1,841,390.23 |
| 344 | $87,930.29 | $366.38 | $5,002.11 | $82,928.19 | $929,636.90 | $1,846,758.72 |
| 345 | $82,928.19 | $345.53 | $5,022.95 | $77,905.24 | $929,982.44 | $1,852,127.20 |
| 346 | $77,905.24 | $324.61 | $5,043.88 | $72,861.36 | $930,307.04 | $1,857,495.69 |
| 347 | $72,861.36 | $303.59 | $5,064.90 | $67,796.46 | $930,610.63 | $1,862,864.17 |
| 348 | $67,796.46 | $282.49 | $5,086.00 | $62,710.46 | $930,893.12 | $1,868,232.66 |
| 349 | $62,710.46 | $261.29 | $5,107.19 | $57,603.27 | $931,154.41 | $1,873,601.14 |
| 350 | $57,603.27 | $240.01 | $5,128.47 | $52,474.80 | $931,394.42 | $1,878,969.62 |
| 351 | $52,474.80 | $218.64 | $5,149.84 | $47,324.96 | $931,613.07 | $1,884,338.11 |
| 352 | $47,324.96 | $197.19 | $5,171.30 | $42,153.66 | $931,810.26 | $1,889,706.59 |
| 353 | $42,153.66 | $175.64 | $5,192.84 | $36,960.82 | $931,985.90 | $1,895,075.08 |
| 354 | $36,960.82 | $154.00 | $5,214.48 | $31,746.34 | $932,139.90 | $1,900,443.56 |
| 355 | $31,746.34 | $132.28 | $5,236.21 | $26,510.13 | $932,272.18 | $1,905,812.05 |
| 356 | $26,510.13 | $110.46 | $5,258.03 | $21,252.10 | $932,382.63 | $1,911,180.53 |
| 357 | $21,252.10 | $88.55 | $5,279.93 | $15,972.17 | $932,471.18 | $1,916,549.02 |
| 358 | $15,972.17 | $66.55 | $5,301.93 | $10,670.23 | $932,537.74 | $1,921,917.50 |
| 359 | $10,670.23 | $44.46 | $5,324.03 | $5,346.21 | $932,582.19 | $1,927,285.99 |
| 360 | $5,346.21 | $22.28 | $5,346.21 | $-0.00 | $932,604.47 | $1,932,654.47 |