|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,500.00 | $3,751.88 | $1,317.51 | $999,182.49 | $3,751.88 | $5,069.39 |
| 2 | $999,182.49 | $3,746.93 | $1,322.45 | $997,860.04 | $7,498.81 | $10,138.77 |
| 3 | $997,860.04 | $3,741.98 | $1,327.41 | $996,532.62 | $11,240.78 | $15,208.16 |
| 4 | $996,532.62 | $3,737.00 | $1,332.39 | $995,200.24 | $14,977.78 | $20,277.55 |
| 5 | $995,200.24 | $3,732.00 | $1,337.39 | $993,862.85 | $18,709.78 | $25,346.93 |
| 6 | $993,862.85 | $3,726.99 | $1,342.40 | $992,520.45 | $22,436.77 | $30,416.32 |
| 7 | $992,520.45 | $3,721.95 | $1,347.43 | $991,173.01 | $26,158.72 | $35,485.71 |
| 8 | $991,173.01 | $3,716.90 | $1,352.49 | $989,820.53 | $29,875.62 | $40,555.09 |
| 9 | $989,820.53 | $3,711.83 | $1,357.56 | $988,462.97 | $33,587.45 | $45,624.48 |
| 10 | $988,462.97 | $3,706.74 | $1,362.65 | $987,100.32 | $37,294.18 | $50,693.87 |
| 11 | $987,100.32 | $3,701.63 | $1,367.76 | $985,732.56 | $40,995.81 | $55,763.25 |
| 12 | $985,732.56 | $3,696.50 | $1,372.89 | $984,359.67 | $44,692.31 | $60,832.64 |
| 13 | $984,359.67 | $3,691.35 | $1,378.04 | $982,981.63 | $48,383.65 | $65,902.02 |
| 14 | $982,981.63 | $3,686.18 | $1,383.21 | $981,598.42 | $52,069.84 | $70,971.41 |
| 15 | $981,598.42 | $3,680.99 | $1,388.39 | $980,210.03 | $55,750.83 | $76,040.80 |
| 16 | $980,210.03 | $3,675.79 | $1,393.60 | $978,816.43 | $59,426.62 | $81,110.18 |
| 17 | $978,816.43 | $3,670.56 | $1,398.82 | $977,417.61 | $63,097.18 | $86,179.57 |
| 18 | $977,417.61 | $3,665.32 | $1,404.07 | $976,013.54 | $66,762.49 | $91,248.96 |
| 19 | $976,013.54 | $3,660.05 | $1,409.34 | $974,604.20 | $70,422.55 | $96,318.34 |
| 20 | $974,604.20 | $3,654.77 | $1,414.62 | $973,189.58 | $74,077.31 | $101,387.73 |
| 21 | $973,189.58 | $3,649.46 | $1,419.93 | $971,769.65 | $77,726.77 | $106,457.12 |
| 22 | $971,769.65 | $3,644.14 | $1,425.25 | $970,344.40 | $81,370.91 | $111,526.50 |
| 23 | $970,344.40 | $3,638.79 | $1,430.60 | $968,913.81 | $85,009.70 | $116,595.89 |
| 24 | $968,913.81 | $3,633.43 | $1,435.96 | $967,477.85 | $88,643.13 | $121,665.28 |
| 25 | $967,477.85 | $3,628.04 | $1,441.34 | $966,036.51 | $92,271.17 | $126,734.66 |
| 26 | $966,036.51 | $3,622.64 | $1,446.75 | $964,589.76 | $95,893.81 | $131,804.05 |
| 27 | $964,589.76 | $3,617.21 | $1,452.17 | $963,137.58 | $99,511.02 | $136,873.44 |
| 28 | $963,137.58 | $3,611.77 | $1,457.62 | $961,679.96 | $103,122.78 | $141,942.82 |
| 29 | $961,679.96 | $3,606.30 | $1,463.09 | $960,216.87 | $106,729.08 | $147,012.21 |
| 30 | $960,216.87 | $3,600.81 | $1,468.57 | $958,748.30 | $110,329.90 | $152,081.60 |
| 31 | $958,748.30 | $3,595.31 | $1,474.08 | $957,274.22 | $113,925.20 | $157,150.98 |
| 32 | $957,274.22 | $3,589.78 | $1,479.61 | $955,794.61 | $117,514.98 | $162,220.37 |
| 33 | $955,794.61 | $3,584.23 | $1,485.16 | $954,309.45 | $121,099.21 | $167,289.76 |
| 34 | $954,309.45 | $3,578.66 | $1,490.73 | $952,818.73 | $124,677.87 | $172,359.14 |
| 35 | $952,818.73 | $3,573.07 | $1,496.32 | $951,322.41 | $128,250.94 | $177,428.53 |
| 36 | $951,322.41 | $3,567.46 | $1,501.93 | $949,820.48 | $131,818.40 | $182,497.91 |
| 37 | $949,820.48 | $3,561.83 | $1,507.56 | $948,312.93 | $135,380.23 | $187,567.30 |
| 38 | $948,312.93 | $3,556.17 | $1,513.21 | $946,799.71 | $138,936.40 | $192,636.69 |
| 39 | $946,799.71 | $3,550.50 | $1,518.89 | $945,280.82 | $142,486.90 | $197,706.07 |
| 40 | $945,280.82 | $3,544.80 | $1,524.58 | $943,756.24 | $146,031.70 | $202,775.46 |
| 41 | $943,756.24 | $3,539.09 | $1,530.30 | $942,225.94 | $149,570.79 | $207,844.85 |
| 42 | $942,225.94 | $3,533.35 | $1,536.04 | $940,689.90 | $153,104.14 | $212,914.23 |
| 43 | $940,689.90 | $3,527.59 | $1,541.80 | $939,148.10 | $156,631.72 | $217,983.62 |
| 44 | $939,148.10 | $3,521.81 | $1,547.58 | $937,600.52 | $160,153.53 | $223,053.01 |
| 45 | $937,600.52 | $3,516.00 | $1,553.38 | $936,047.14 | $163,669.53 | $228,122.39 |
| 46 | $936,047.14 | $3,510.18 | $1,559.21 | $934,487.93 | $167,179.71 | $233,191.78 |
| 47 | $934,487.93 | $3,504.33 | $1,565.06 | $932,922.87 | $170,684.04 | $238,261.17 |
| 48 | $932,922.87 | $3,498.46 | $1,570.93 | $931,351.94 | $174,182.50 | $243,330.55 |
| 49 | $931,351.94 | $3,492.57 | $1,576.82 | $929,775.13 | $177,675.07 | $248,399.94 |
| 50 | $929,775.13 | $3,486.66 | $1,582.73 | $928,192.40 | $181,161.72 | $253,469.33 |
| 51 | $928,192.40 | $3,480.72 | $1,588.67 | $926,603.73 | $184,642.45 | $258,538.71 |
| 52 | $926,603.73 | $3,474.76 | $1,594.62 | $925,009.11 | $188,117.21 | $263,608.10 |
| 53 | $925,009.11 | $3,468.78 | $1,600.60 | $923,408.51 | $191,585.99 | $268,677.49 |
| 54 | $923,408.51 | $3,462.78 | $1,606.60 | $921,801.90 | $195,048.78 | $273,746.87 |
| 55 | $921,801.90 | $3,456.76 | $1,612.63 | $920,189.27 | $198,505.53 | $278,816.26 |
| 56 | $920,189.27 | $3,450.71 | $1,618.68 | $918,570.60 | $201,956.24 | $283,885.65 |
| 57 | $918,570.60 | $3,444.64 | $1,624.75 | $916,945.85 | $205,400.88 | $288,955.03 |
| 58 | $916,945.85 | $3,438.55 | $1,630.84 | $915,315.01 | $208,839.43 | $294,024.42 |
| 59 | $915,315.01 | $3,432.43 | $1,636.96 | $913,678.06 | $212,271.86 | $299,093.80 |
| 60 | $913,678.06 | $3,426.29 | $1,643.09 | $912,034.96 | $215,698.15 | $304,163.19 |
| 61 | $912,034.96 | $3,420.13 | $1,649.26 | $910,385.71 | $219,118.28 | $309,232.58 |
| 62 | $910,385.71 | $3,413.95 | $1,655.44 | $908,730.27 | $222,532.23 | $314,301.96 |
| 63 | $908,730.27 | $3,407.74 | $1,661.65 | $907,068.62 | $225,939.97 | $319,371.35 |
| 64 | $907,068.62 | $3,401.51 | $1,667.88 | $905,400.74 | $229,341.48 | $324,440.74 |
| 65 | $905,400.74 | $3,395.25 | $1,674.13 | $903,726.60 | $232,736.73 | $329,510.12 |
| 66 | $903,726.60 | $3,388.97 | $1,680.41 | $902,046.19 | $236,125.70 | $334,579.51 |
| 67 | $902,046.19 | $3,382.67 | $1,686.71 | $900,359.48 | $239,508.38 | $339,648.90 |
| 68 | $900,359.48 | $3,376.35 | $1,693.04 | $898,666.44 | $242,884.72 | $344,718.28 |
| 69 | $898,666.44 | $3,370.00 | $1,699.39 | $896,967.05 | $246,254.72 | $349,787.67 |
| 70 | $896,967.05 | $3,363.63 | $1,705.76 | $895,261.29 | $249,618.35 | $354,857.06 |
| 71 | $895,261.29 | $3,357.23 | $1,712.16 | $893,549.14 | $252,975.58 | $359,926.44 |
| 72 | $893,549.14 | $3,350.81 | $1,718.58 | $891,830.56 | $256,326.39 | $364,995.83 |
| 73 | $891,830.56 | $3,344.36 | $1,725.02 | $890,105.54 | $259,670.75 | $370,065.22 |
| 74 | $890,105.54 | $3,337.90 | $1,731.49 | $888,374.05 | $263,008.65 | $375,134.60 |
| 75 | $888,374.05 | $3,331.40 | $1,737.98 | $886,636.06 | $266,340.05 | $380,203.99 |
| 76 | $886,636.06 | $3,324.89 | $1,744.50 | $884,891.56 | $269,664.94 | $385,273.38 |
| 77 | $884,891.56 | $3,318.34 | $1,751.04 | $883,140.52 | $272,983.28 | $390,342.76 |
| 78 | $883,140.52 | $3,311.78 | $1,757.61 | $881,382.91 | $276,295.06 | $395,412.15 |
| 79 | $881,382.91 | $3,305.19 | $1,764.20 | $879,618.71 | $279,600.24 | $400,481.54 |
| 80 | $879,618.71 | $3,298.57 | $1,770.82 | $877,847.89 | $282,898.81 | $405,550.92 |
| 81 | $877,847.89 | $3,291.93 | $1,777.46 | $876,070.44 | $286,190.74 | $410,620.31 |
| 82 | $876,070.44 | $3,285.26 | $1,784.12 | $874,286.31 | $289,476.01 | $415,689.70 |
| 83 | $874,286.31 | $3,278.57 | $1,790.81 | $872,495.50 | $292,754.58 | $420,759.08 |
| 84 | $872,495.50 | $3,271.86 | $1,797.53 | $870,697.97 | $296,026.44 | $425,828.47 |
| 85 | $870,697.97 | $3,265.12 | $1,804.27 | $868,893.70 | $299,291.56 | $430,897.85 |
| 86 | $868,893.70 | $3,258.35 | $1,811.04 | $867,082.67 | $302,549.91 | $435,967.24 |
| 87 | $867,082.67 | $3,251.56 | $1,817.83 | $865,264.84 | $305,801.47 | $441,036.63 |
| 88 | $865,264.84 | $3,244.74 | $1,824.64 | $863,440.20 | $309,046.21 | $446,106.01 |
| 89 | $863,440.20 | $3,237.90 | $1,831.49 | $861,608.71 | $312,284.11 | $451,175.40 |
| 90 | $861,608.71 | $3,231.03 | $1,838.35 | $859,770.36 | $315,515.15 | $456,244.79 |
| 91 | $859,770.36 | $3,224.14 | $1,845.25 | $857,925.11 | $318,739.28 | $461,314.17 |
| 92 | $857,925.11 | $3,217.22 | $1,852.17 | $856,072.94 | $321,956.50 | $466,383.56 |
| 93 | $856,072.94 | $3,210.27 | $1,859.11 | $854,213.83 | $325,166.78 | $471,452.95 |
| 94 | $854,213.83 | $3,203.30 | $1,866.08 | $852,347.75 | $328,370.08 | $476,522.33 |
| 95 | $852,347.75 | $3,196.30 | $1,873.08 | $850,474.66 | $331,566.38 | $481,591.72 |
| 96 | $850,474.66 | $3,189.28 | $1,880.11 | $848,594.56 | $334,755.66 | $486,661.11 |
| 97 | $848,594.56 | $3,182.23 | $1,887.16 | $846,707.40 | $337,937.89 | $491,730.49 |
| 98 | $846,707.40 | $3,175.15 | $1,894.23 | $844,813.17 | $341,113.04 | $496,799.88 |
| 99 | $844,813.17 | $3,168.05 | $1,901.34 | $842,911.83 | $344,281.09 | $501,869.27 |
| 100 | $842,911.83 | $3,160.92 | $1,908.47 | $841,003.36 | $347,442.01 | $506,938.65 |
| 101 | $841,003.36 | $3,153.76 | $1,915.62 | $839,087.74 | $350,595.78 | $512,008.04 |
| 102 | $839,087.74 | $3,146.58 | $1,922.81 | $837,164.93 | $353,742.36 | $517,077.43 |
| 103 | $837,164.93 | $3,139.37 | $1,930.02 | $835,234.91 | $356,881.72 | $522,146.81 |
| 104 | $835,234.91 | $3,132.13 | $1,937.26 | $833,297.66 | $360,013.85 | $527,216.20 |
| 105 | $833,297.66 | $3,124.87 | $1,944.52 | $831,353.14 | $363,138.72 | $532,285.59 |
| 106 | $831,353.14 | $3,117.57 | $1,951.81 | $829,401.32 | $366,256.30 | $537,354.97 |
| 107 | $829,401.32 | $3,110.25 | $1,959.13 | $827,442.19 | $369,366.55 | $542,424.36 |
| 108 | $827,442.19 | $3,102.91 | $1,966.48 | $825,475.71 | $372,469.46 | $547,493.74 |
| 109 | $825,475.71 | $3,095.53 | $1,973.85 | $823,501.86 | $375,564.99 | $552,563.13 |
| 110 | $823,501.86 | $3,088.13 | $1,981.25 | $821,520.61 | $378,653.12 | $557,632.52 |
| 111 | $821,520.61 | $3,080.70 | $1,988.68 | $819,531.92 | $381,733.83 | $562,701.90 |
| 112 | $819,531.92 | $3,073.24 | $1,996.14 | $817,535.78 | $384,807.07 | $567,771.29 |
| 113 | $817,535.78 | $3,065.76 | $2,003.63 | $815,532.15 | $387,872.83 | $572,840.68 |
| 114 | $815,532.15 | $3,058.25 | $2,011.14 | $813,521.01 | $390,931.08 | $577,910.06 |
| 115 | $813,521.01 | $3,050.70 | $2,018.68 | $811,502.33 | $393,981.78 | $582,979.45 |
| 116 | $811,502.33 | $3,043.13 | $2,026.25 | $809,476.08 | $397,024.91 | $588,048.84 |
| 117 | $809,476.08 | $3,035.54 | $2,033.85 | $807,442.23 | $400,060.45 | $593,118.22 |
| 118 | $807,442.23 | $3,027.91 | $2,041.48 | $805,400.75 | $403,088.36 | $598,187.61 |
| 119 | $805,400.75 | $3,020.25 | $2,049.13 | $803,351.61 | $406,108.61 | $603,257.00 |
| 120 | $803,351.61 | $3,012.57 | $2,056.82 | $801,294.80 | $409,121.18 | $608,326.38 |
| 121 | $801,294.80 | $3,004.86 | $2,064.53 | $799,230.26 | $412,126.03 | $613,395.77 |
| 122 | $799,230.26 | $2,997.11 | $2,072.27 | $797,157.99 | $415,123.15 | $618,465.16 |
| 123 | $797,157.99 | $2,989.34 | $2,080.04 | $795,077.95 | $418,112.49 | $623,534.54 |
| 124 | $795,077.95 | $2,981.54 | $2,087.84 | $792,990.10 | $421,094.03 | $628,603.93 |
| 125 | $792,990.10 | $2,973.71 | $2,095.67 | $790,894.43 | $424,067.75 | $633,673.32 |
| 126 | $790,894.43 | $2,965.85 | $2,103.53 | $788,790.90 | $427,033.60 | $638,742.70 |
| 127 | $788,790.90 | $2,957.97 | $2,111.42 | $786,679.48 | $429,991.56 | $643,812.09 |
| 128 | $786,679.48 | $2,950.05 | $2,119.34 | $784,560.14 | $432,941.61 | $648,881.48 |
| 129 | $784,560.14 | $2,942.10 | $2,127.29 | $782,432.85 | $435,883.71 | $653,950.86 |
| 130 | $782,432.85 | $2,934.12 | $2,135.26 | $780,297.59 | $438,817.84 | $659,020.25 |
| 131 | $780,297.59 | $2,926.12 | $2,143.27 | $778,154.32 | $441,743.95 | $664,089.63 |
| 132 | $778,154.32 | $2,918.08 | $2,151.31 | $776,003.01 | $444,662.03 | $669,159.02 |
| 133 | $776,003.01 | $2,910.01 | $2,159.38 | $773,843.63 | $447,572.04 | $674,228.41 |
| 134 | $773,843.63 | $2,901.91 | $2,167.47 | $771,676.16 | $450,473.96 | $679,297.79 |
| 135 | $771,676.16 | $2,893.79 | $2,175.60 | $769,500.56 | $453,367.74 | $684,367.18 |
| 136 | $769,500.56 | $2,885.63 | $2,183.76 | $767,316.80 | $456,253.37 | $689,436.57 |
| 137 | $767,316.80 | $2,877.44 | $2,191.95 | $765,124.85 | $459,130.81 | $694,505.95 |
| 138 | $765,124.85 | $2,869.22 | $2,200.17 | $762,924.68 | $462,000.03 | $699,575.34 |
| 139 | $762,924.68 | $2,860.97 | $2,208.42 | $760,716.27 | $464,860.99 | $704,644.73 |
| 140 | $760,716.27 | $2,852.69 | $2,216.70 | $758,499.57 | $467,713.68 | $709,714.11 |
| 141 | $758,499.57 | $2,844.37 | $2,225.01 | $756,274.55 | $470,558.05 | $714,783.50 |
| 142 | $756,274.55 | $2,836.03 | $2,233.36 | $754,041.20 | $473,394.08 | $719,852.89 |
| 143 | $754,041.20 | $2,827.65 | $2,241.73 | $751,799.46 | $476,221.74 | $724,922.27 |
| 144 | $751,799.46 | $2,819.25 | $2,250.14 | $749,549.32 | $479,040.98 | $729,991.66 |
| 145 | $749,549.32 | $2,810.81 | $2,258.58 | $747,290.75 | $481,851.79 | $735,061.05 |
| 146 | $747,290.75 | $2,802.34 | $2,267.05 | $745,023.70 | $484,654.13 | $740,130.43 |
| 147 | $745,023.70 | $2,793.84 | $2,275.55 | $742,748.15 | $487,447.97 | $745,199.82 |
| 148 | $742,748.15 | $2,785.31 | $2,284.08 | $740,464.07 | $490,233.28 | $750,269.21 |
| 149 | $740,464.07 | $2,776.74 | $2,292.65 | $738,171.43 | $493,010.02 | $755,338.59 |
| 150 | $738,171.43 | $2,768.14 | $2,301.24 | $735,870.18 | $495,778.16 | $760,407.98 |
| 151 | $735,870.18 | $2,759.51 | $2,309.87 | $733,560.31 | $498,537.68 | $765,477.37 |
| 152 | $733,560.31 | $2,750.85 | $2,318.54 | $731,241.77 | $501,288.53 | $770,546.75 |
| 153 | $731,241.77 | $2,742.16 | $2,327.23 | $728,914.54 | $504,030.68 | $775,616.14 |
| 154 | $728,914.54 | $2,733.43 | $2,335.96 | $726,578.59 | $506,764.11 | $780,685.52 |
| 155 | $726,578.59 | $2,724.67 | $2,344.72 | $724,233.87 | $509,488.78 | $785,754.91 |
| 156 | $724,233.87 | $2,715.88 | $2,353.51 | $721,880.36 | $512,204.66 | $790,824.30 |
| 157 | $721,880.36 | $2,707.05 | $2,362.34 | $719,518.03 | $514,911.71 | $795,893.68 |
| 158 | $719,518.03 | $2,698.19 | $2,371.19 | $717,146.83 | $517,609.90 | $800,963.07 |
| 159 | $717,146.83 | $2,689.30 | $2,380.09 | $714,766.75 | $520,299.20 | $806,032.46 |
| 160 | $714,766.75 | $2,680.38 | $2,389.01 | $712,377.74 | $522,979.58 | $811,101.84 |
| 161 | $712,377.74 | $2,671.42 | $2,397.97 | $709,979.77 | $525,651.00 | $816,171.23 |
| 162 | $709,979.77 | $2,662.42 | $2,406.96 | $707,572.80 | $528,313.42 | $821,240.62 |
| 163 | $707,572.80 | $2,653.40 | $2,415.99 | $705,156.81 | $530,966.82 | $826,310.00 |
| 164 | $705,156.81 | $2,644.34 | $2,425.05 | $702,731.77 | $533,611.16 | $831,379.39 |
| 165 | $702,731.77 | $2,635.24 | $2,434.14 | $700,297.62 | $536,246.40 | $836,448.78 |
| 166 | $700,297.62 | $2,626.12 | $2,443.27 | $697,854.35 | $538,872.52 | $841,518.16 |
| 167 | $697,854.35 | $2,616.95 | $2,452.43 | $695,401.92 | $541,489.47 | $846,587.55 |
| 168 | $695,401.92 | $2,607.76 | $2,461.63 | $692,940.29 | $544,097.23 | $851,656.94 |
| 169 | $692,940.29 | $2,598.53 | $2,470.86 | $690,469.43 | $546,695.75 | $856,726.32 |
| 170 | $690,469.43 | $2,589.26 | $2,480.13 | $687,989.30 | $549,285.01 | $861,795.71 |
| 171 | $687,989.30 | $2,579.96 | $2,489.43 | $685,499.88 | $551,864.97 | $866,865.10 |
| 172 | $685,499.88 | $2,570.62 | $2,498.76 | $683,001.12 | $554,435.60 | $871,934.48 |
| 173 | $683,001.12 | $2,561.25 | $2,508.13 | $680,492.98 | $556,996.85 | $877,003.87 |
| 174 | $680,492.98 | $2,551.85 | $2,517.54 | $677,975.45 | $559,548.70 | $882,073.26 |
| 175 | $677,975.45 | $2,542.41 | $2,526.98 | $675,448.47 | $562,091.11 | $887,142.64 |
| 176 | $675,448.47 | $2,532.93 | $2,536.45 | $672,912.01 | $564,624.04 | $892,212.03 |
| 177 | $672,912.01 | $2,523.42 | $2,545.97 | $670,366.05 | $567,147.46 | $897,281.41 |
| 178 | $670,366.05 | $2,513.87 | $2,555.51 | $667,810.53 | $569,661.33 | $902,350.80 |
| 179 | $667,810.53 | $2,504.29 | $2,565.10 | $665,245.43 | $572,165.62 | $907,420.19 |
| 180 | $665,245.43 | $2,494.67 | $2,574.72 | $662,670.72 | $574,660.29 | $912,489.57 |
| 181 | $662,670.72 | $2,485.02 | $2,584.37 | $660,086.35 | $577,145.31 | $917,558.96 |
| 182 | $660,086.35 | $2,475.32 | $2,594.06 | $657,492.28 | $579,620.63 | $922,628.35 |
| 183 | $657,492.28 | $2,465.60 | $2,603.79 | $654,888.49 | $582,086.23 | $927,697.73 |
| 184 | $654,888.49 | $2,455.83 | $2,613.55 | $652,274.94 | $584,542.06 | $932,767.12 |
| 185 | $652,274.94 | $2,446.03 | $2,623.36 | $649,651.58 | $586,988.09 | $937,836.51 |
| 186 | $649,651.58 | $2,436.19 | $2,633.19 | $647,018.39 | $589,424.28 | $942,905.89 |
| 187 | $647,018.39 | $2,426.32 | $2,643.07 | $644,375.32 | $591,850.60 | $947,975.28 |
| 188 | $644,375.32 | $2,416.41 | $2,652.98 | $641,722.34 | $594,267.01 | $953,044.67 |
| 189 | $641,722.34 | $2,406.46 | $2,662.93 | $639,059.42 | $596,673.47 | $958,114.05 |
| 190 | $639,059.42 | $2,396.47 | $2,672.91 | $636,386.50 | $599,069.94 | $963,183.44 |
| 191 | $636,386.50 | $2,386.45 | $2,682.94 | $633,703.57 | $601,456.39 | $968,252.83 |
| 192 | $633,703.57 | $2,376.39 | $2,693.00 | $631,010.57 | $603,832.78 | $973,322.21 |
| 193 | $631,010.57 | $2,366.29 | $2,703.10 | $628,307.47 | $606,199.07 | $978,391.60 |
| 194 | $628,307.47 | $2,356.15 | $2,713.23 | $625,594.24 | $608,555.22 | $983,460.99 |
| 195 | $625,594.24 | $2,345.98 | $2,723.41 | $622,870.83 | $610,901.20 | $988,530.37 |
| 196 | $622,870.83 | $2,335.77 | $2,733.62 | $620,137.21 | $613,236.97 | $993,599.76 |
| 197 | $620,137.21 | $2,325.51 | $2,743.87 | $617,393.34 | $615,562.48 | $998,669.15 |
| 198 | $617,393.34 | $2,315.23 | $2,754.16 | $614,639.17 | $617,877.71 | $1,003,738.53 |
| 199 | $614,639.17 | $2,304.90 | $2,764.49 | $611,874.68 | $620,182.60 | $1,008,807.92 |
| 200 | $611,874.68 | $2,294.53 | $2,774.86 | $609,099.83 | $622,477.13 | $1,013,877.30 |
| 201 | $609,099.83 | $2,284.12 | $2,785.26 | $606,314.57 | $624,761.26 | $1,018,946.69 |
| 202 | $606,314.57 | $2,273.68 | $2,795.71 | $603,518.86 | $627,034.94 | $1,024,016.08 |
| 203 | $603,518.86 | $2,263.20 | $2,806.19 | $600,712.67 | $629,298.13 | $1,029,085.46 |
| 204 | $600,712.67 | $2,252.67 | $2,816.71 | $597,895.95 | $631,550.81 | $1,034,154.85 |
| 205 | $597,895.95 | $2,242.11 | $2,827.28 | $595,068.68 | $633,792.92 | $1,039,224.24 |
| 206 | $595,068.68 | $2,231.51 | $2,837.88 | $592,230.80 | $636,024.42 | $1,044,293.62 |
| 207 | $592,230.80 | $2,220.87 | $2,848.52 | $589,382.28 | $638,245.29 | $1,049,363.01 |
| 208 | $589,382.28 | $2,210.18 | $2,859.20 | $586,523.07 | $640,455.47 | $1,054,432.40 |
| 209 | $586,523.07 | $2,199.46 | $2,869.92 | $583,653.15 | $642,654.93 | $1,059,501.78 |
| 210 | $583,653.15 | $2,188.70 | $2,880.69 | $580,772.46 | $644,843.63 | $1,064,571.17 |
| 211 | $580,772.46 | $2,177.90 | $2,891.49 | $577,880.97 | $647,021.53 | $1,069,640.56 |
| 212 | $577,880.97 | $2,167.05 | $2,902.33 | $574,978.64 | $649,188.58 | $1,074,709.94 |
| 213 | $574,978.64 | $2,156.17 | $2,913.22 | $572,065.42 | $651,344.75 | $1,079,779.33 |
| 214 | $572,065.42 | $2,145.25 | $2,924.14 | $569,141.28 | $653,490.00 | $1,084,848.72 |
| 215 | $569,141.28 | $2,134.28 | $2,935.11 | $566,206.18 | $655,624.28 | $1,089,918.10 |
| 216 | $566,206.18 | $2,123.27 | $2,946.11 | $563,260.06 | $657,747.55 | $1,094,987.49 |
| 217 | $563,260.06 | $2,112.23 | $2,957.16 | $560,302.90 | $659,859.78 | $1,100,056.88 |
| 218 | $560,302.90 | $2,101.14 | $2,968.25 | $557,334.65 | $661,960.91 | $1,105,126.26 |
| 219 | $557,334.65 | $2,090.00 | $2,979.38 | $554,355.27 | $664,050.92 | $1,110,195.65 |
| 220 | $554,355.27 | $2,078.83 | $2,990.55 | $551,364.71 | $666,129.75 | $1,115,265.04 |
| 221 | $551,364.71 | $2,067.62 | $3,001.77 | $548,362.95 | $668,197.37 | $1,120,334.42 |
| 222 | $548,362.95 | $2,056.36 | $3,013.03 | $545,349.92 | $670,253.73 | $1,125,403.81 |
| 223 | $545,349.92 | $2,045.06 | $3,024.32 | $542,325.60 | $672,298.79 | $1,130,473.20 |
| 224 | $542,325.60 | $2,033.72 | $3,035.67 | $539,289.93 | $674,332.51 | $1,135,542.58 |
| 225 | $539,289.93 | $2,022.34 | $3,047.05 | $536,242.88 | $676,354.85 | $1,140,611.97 |
| 226 | $536,242.88 | $2,010.91 | $3,058.48 | $533,184.41 | $678,365.76 | $1,145,681.35 |
| 227 | $533,184.41 | $1,999.44 | $3,069.95 | $530,114.46 | $680,365.20 | $1,150,750.74 |
| 228 | $530,114.46 | $1,987.93 | $3,081.46 | $527,033.00 | $682,353.13 | $1,155,820.13 |
| 229 | $527,033.00 | $1,976.37 | $3,093.01 | $523,939.99 | $684,329.50 | $1,160,889.51 |
| 230 | $523,939.99 | $1,964.77 | $3,104.61 | $520,835.38 | $686,294.28 | $1,165,958.90 |
| 231 | $520,835.38 | $1,953.13 | $3,116.25 | $517,719.12 | $688,247.41 | $1,171,028.29 |
| 232 | $517,719.12 | $1,941.45 | $3,127.94 | $514,591.18 | $690,188.86 | $1,176,097.67 |
| 233 | $514,591.18 | $1,929.72 | $3,139.67 | $511,451.52 | $692,118.58 | $1,181,167.06 |
| 234 | $511,451.52 | $1,917.94 | $3,151.44 | $508,300.07 | $694,036.52 | $1,186,236.45 |
| 235 | $508,300.07 | $1,906.13 | $3,163.26 | $505,136.81 | $695,942.64 | $1,191,305.83 |
| 236 | $505,136.81 | $1,894.26 | $3,175.12 | $501,961.69 | $697,836.91 | $1,196,375.22 |
| 237 | $501,961.69 | $1,882.36 | $3,187.03 | $498,774.66 | $699,719.26 | $1,201,444.61 |
| 238 | $498,774.66 | $1,870.40 | $3,198.98 | $495,575.68 | $701,589.67 | $1,206,513.99 |
| 239 | $495,575.68 | $1,858.41 | $3,210.98 | $492,364.70 | $703,448.08 | $1,211,583.38 |
| 240 | $492,364.70 | $1,846.37 | $3,223.02 | $489,141.68 | $705,294.44 | $1,216,652.77 |
| 241 | $489,141.68 | $1,834.28 | $3,235.11 | $485,906.57 | $707,128.73 | $1,221,722.15 |
| 242 | $485,906.57 | $1,822.15 | $3,247.24 | $482,659.34 | $708,950.88 | $1,226,791.54 |
| 243 | $482,659.34 | $1,809.97 | $3,259.41 | $479,399.92 | $710,760.85 | $1,231,860.93 |
| 244 | $479,399.92 | $1,797.75 | $3,271.64 | $476,128.29 | $712,558.60 | $1,236,930.31 |
| 245 | $476,128.29 | $1,785.48 | $3,283.91 | $472,844.38 | $714,344.08 | $1,241,999.70 |
| 246 | $472,844.38 | $1,773.17 | $3,296.22 | $469,548.16 | $716,117.25 | $1,247,069.09 |
| 247 | $469,548.16 | $1,760.81 | $3,308.58 | $466,239.58 | $717,878.05 | $1,252,138.47 |
| 248 | $466,239.58 | $1,748.40 | $3,320.99 | $462,918.59 | $719,626.45 | $1,257,207.86 |
| 249 | $462,918.59 | $1,735.94 | $3,333.44 | $459,585.15 | $721,362.39 | $1,262,277.24 |
| 250 | $459,585.15 | $1,723.44 | $3,345.94 | $456,239.21 | $723,085.84 | $1,267,346.63 |
| 251 | $456,239.21 | $1,710.90 | $3,358.49 | $452,880.72 | $724,796.74 | $1,272,416.02 |
| 252 | $452,880.72 | $1,698.30 | $3,371.08 | $449,509.63 | $726,495.04 | $1,277,485.40 |
| 253 | $449,509.63 | $1,685.66 | $3,383.73 | $446,125.91 | $728,180.70 | $1,282,554.79 |
| 254 | $446,125.91 | $1,672.97 | $3,396.41 | $442,729.49 | $729,853.67 | $1,287,624.18 |
| 255 | $442,729.49 | $1,660.24 | $3,409.15 | $439,320.34 | $731,513.91 | $1,292,693.56 |
| 256 | $439,320.34 | $1,647.45 | $3,421.94 | $435,898.41 | $733,161.36 | $1,297,762.95 |
| 257 | $435,898.41 | $1,634.62 | $3,434.77 | $432,463.64 | $734,795.98 | $1,302,832.34 |
| 258 | $432,463.64 | $1,621.74 | $3,447.65 | $429,015.99 | $736,417.72 | $1,307,901.72 |
| 259 | $429,015.99 | $1,608.81 | $3,460.58 | $425,555.42 | $738,026.53 | $1,312,971.11 |
| 260 | $425,555.42 | $1,595.83 | $3,473.55 | $422,081.86 | $739,622.36 | $1,318,040.50 |
| 261 | $422,081.86 | $1,582.81 | $3,486.58 | $418,595.28 | $741,205.17 | $1,323,109.88 |
| 262 | $418,595.28 | $1,569.73 | $3,499.65 | $415,095.63 | $742,774.90 | $1,328,179.27 |
| 263 | $415,095.63 | $1,556.61 | $3,512.78 | $411,582.85 | $744,331.51 | $1,333,248.66 |
| 264 | $411,582.85 | $1,543.44 | $3,525.95 | $408,056.90 | $745,874.94 | $1,338,318.04 |
| 265 | $408,056.90 | $1,530.21 | $3,539.17 | $404,517.73 | $747,405.16 | $1,343,387.43 |
| 266 | $404,517.73 | $1,516.94 | $3,552.45 | $400,965.28 | $748,922.10 | $1,348,456.82 |
| 267 | $400,965.28 | $1,503.62 | $3,565.77 | $397,399.51 | $750,425.72 | $1,353,526.20 |
| 268 | $397,399.51 | $1,490.25 | $3,579.14 | $393,820.38 | $751,915.97 | $1,358,595.59 |
| 269 | $393,820.38 | $1,476.83 | $3,592.56 | $390,227.82 | $753,392.79 | $1,363,664.98 |
| 270 | $390,227.82 | $1,463.35 | $3,606.03 | $386,621.78 | $754,856.15 | $1,368,734.36 |
| 271 | $386,621.78 | $1,449.83 | $3,619.55 | $383,002.23 | $756,305.98 | $1,373,803.75 |
| 272 | $383,002.23 | $1,436.26 | $3,633.13 | $379,369.10 | $757,742.24 | $1,378,873.13 |
| 273 | $379,369.10 | $1,422.63 | $3,646.75 | $375,722.35 | $759,164.87 | $1,383,942.52 |
| 274 | $375,722.35 | $1,408.96 | $3,660.43 | $372,061.92 | $760,573.83 | $1,389,011.91 |
| 275 | $372,061.92 | $1,395.23 | $3,674.15 | $368,387.77 | $761,969.06 | $1,394,081.29 |
| 276 | $368,387.77 | $1,381.45 | $3,687.93 | $364,699.83 | $763,350.52 | $1,399,150.68 |
| 277 | $364,699.83 | $1,367.62 | $3,701.76 | $360,998.07 | $764,718.14 | $1,404,220.07 |
| 278 | $360,998.07 | $1,353.74 | $3,715.64 | $357,282.43 | $766,071.88 | $1,409,289.45 |
| 279 | $357,282.43 | $1,339.81 | $3,729.58 | $353,552.85 | $767,411.69 | $1,414,358.84 |
| 280 | $353,552.85 | $1,325.82 | $3,743.56 | $349,809.29 | $768,737.51 | $1,419,428.23 |
| 281 | $349,809.29 | $1,311.78 | $3,757.60 | $346,051.69 | $770,049.30 | $1,424,497.61 |
| 282 | $346,051.69 | $1,297.69 | $3,771.69 | $342,279.99 | $771,346.99 | $1,429,567.00 |
| 283 | $342,279.99 | $1,283.55 | $3,785.84 | $338,494.16 | $772,630.54 | $1,434,636.39 |
| 284 | $338,494.16 | $1,269.35 | $3,800.03 | $334,694.12 | $773,899.90 | $1,439,705.77 |
| 285 | $334,694.12 | $1,255.10 | $3,814.28 | $330,879.84 | $775,155.00 | $1,444,775.16 |
| 286 | $330,879.84 | $1,240.80 | $3,828.59 | $327,051.25 | $776,395.80 | $1,449,844.55 |
| 287 | $327,051.25 | $1,226.44 | $3,842.94 | $323,208.31 | $777,622.24 | $1,454,913.93 |
| 288 | $323,208.31 | $1,212.03 | $3,857.36 | $319,350.95 | $778,834.27 | $1,459,983.32 |
| 289 | $319,350.95 | $1,197.57 | $3,871.82 | $315,479.13 | $780,031.84 | $1,465,052.71 |
| 290 | $315,479.13 | $1,183.05 | $3,886.34 | $311,592.79 | $781,214.89 | $1,470,122.09 |
| 291 | $311,592.79 | $1,168.47 | $3,900.91 | $307,691.88 | $782,383.36 | $1,475,191.48 |
| 292 | $307,691.88 | $1,153.84 | $3,915.54 | $303,776.34 | $783,537.20 | $1,480,260.87 |
| 293 | $303,776.34 | $1,139.16 | $3,930.23 | $299,846.11 | $784,676.36 | $1,485,330.25 |
| 294 | $299,846.11 | $1,124.42 | $3,944.96 | $295,901.15 | $785,800.79 | $1,490,399.64 |
| 295 | $295,901.15 | $1,109.63 | $3,959.76 | $291,941.39 | $786,910.42 | $1,495,469.02 |
| 296 | $291,941.39 | $1,094.78 | $3,974.61 | $287,966.78 | $788,005.20 | $1,500,538.41 |
| 297 | $287,966.78 | $1,079.88 | $3,989.51 | $283,977.27 | $789,085.07 | $1,505,607.80 |
| 298 | $283,977.27 | $1,064.91 | $4,004.47 | $279,972.80 | $790,149.99 | $1,510,677.18 |
| 299 | $279,972.80 | $1,049.90 | $4,019.49 | $275,953.31 | $791,199.88 | $1,515,746.57 |
| 300 | $275,953.31 | $1,034.82 | $4,034.56 | $271,918.75 | $792,234.71 | $1,520,815.96 |
| 301 | $271,918.75 | $1,019.70 | $4,049.69 | $267,869.06 | $793,254.40 | $1,525,885.34 |
| 302 | $267,869.06 | $1,004.51 | $4,064.88 | $263,804.18 | $794,258.91 | $1,530,954.73 |
| 303 | $263,804.18 | $989.27 | $4,080.12 | $259,724.06 | $795,248.18 | $1,536,024.12 |
| 304 | $259,724.06 | $973.97 | $4,095.42 | $255,628.64 | $796,222.14 | $1,541,093.50 |
| 305 | $255,628.64 | $958.61 | $4,110.78 | $251,517.86 | $797,180.75 | $1,546,162.89 |
| 306 | $251,517.86 | $943.19 | $4,126.19 | $247,391.67 | $798,123.94 | $1,551,232.28 |
| 307 | $247,391.67 | $927.72 | $4,141.67 | $243,250.00 | $799,051.66 | $1,556,301.66 |
| 308 | $243,250.00 | $912.19 | $4,157.20 | $239,092.80 | $799,963.85 | $1,561,371.05 |
| 309 | $239,092.80 | $896.60 | $4,172.79 | $234,920.01 | $800,860.45 | $1,566,440.44 |
| 310 | $234,920.01 | $880.95 | $4,188.44 | $230,731.58 | $801,741.40 | $1,571,509.82 |
| 311 | $230,731.58 | $865.24 | $4,204.14 | $226,527.43 | $802,606.64 | $1,576,579.21 |
| 312 | $226,527.43 | $849.48 | $4,219.91 | $222,307.52 | $803,456.12 | $1,581,648.60 |
| 313 | $222,307.52 | $833.65 | $4,235.73 | $218,071.79 | $804,289.77 | $1,586,717.98 |
| 314 | $218,071.79 | $817.77 | $4,251.62 | $213,820.17 | $805,107.54 | $1,591,787.37 |
| 315 | $213,820.17 | $801.83 | $4,267.56 | $209,552.61 | $805,909.37 | $1,596,856.76 |
| 316 | $209,552.61 | $785.82 | $4,283.56 | $205,269.05 | $806,695.19 | $1,601,926.14 |
| 317 | $205,269.05 | $769.76 | $4,299.63 | $200,969.42 | $807,464.95 | $1,606,995.53 |
| 318 | $200,969.42 | $753.64 | $4,315.75 | $196,653.67 | $808,218.58 | $1,612,064.91 |
| 319 | $196,653.67 | $737.45 | $4,331.94 | $192,321.73 | $808,956.04 | $1,617,134.30 |
| 320 | $192,321.73 | $721.21 | $4,348.18 | $187,973.55 | $809,677.24 | $1,622,203.69 |
| 321 | $187,973.55 | $704.90 | $4,364.49 | $183,609.07 | $810,382.14 | $1,627,273.07 |
| 322 | $183,609.07 | $688.53 | $4,380.85 | $179,228.22 | $811,070.68 | $1,632,342.46 |
| 323 | $179,228.22 | $672.11 | $4,397.28 | $174,830.94 | $811,742.78 | $1,637,411.85 |
| 324 | $174,830.94 | $655.62 | $4,413.77 | $170,417.16 | $812,398.40 | $1,642,481.23 |
| 325 | $170,417.16 | $639.06 | $4,430.32 | $165,986.84 | $813,037.46 | $1,647,550.62 |
| 326 | $165,986.84 | $622.45 | $4,446.94 | $161,539.91 | $813,659.91 | $1,652,620.01 |
| 327 | $161,539.91 | $605.77 | $4,463.61 | $157,076.29 | $814,265.69 | $1,657,689.39 |
| 328 | $157,076.29 | $589.04 | $4,480.35 | $152,595.94 | $814,854.72 | $1,662,758.78 |
| 329 | $152,595.94 | $572.23 | $4,497.15 | $148,098.79 | $815,426.96 | $1,667,828.17 |
| 330 | $148,098.79 | $555.37 | $4,514.02 | $143,584.78 | $815,982.33 | $1,672,897.55 |
| 331 | $143,584.78 | $538.44 | $4,530.94 | $139,053.83 | $816,520.77 | $1,677,966.94 |
| 332 | $139,053.83 | $521.45 | $4,547.93 | $134,505.90 | $817,042.22 | $1,683,036.33 |
| 333 | $134,505.90 | $504.40 | $4,564.99 | $129,940.91 | $817,546.62 | $1,688,105.71 |
| 334 | $129,940.91 | $487.28 | $4,582.11 | $125,358.80 | $818,033.90 | $1,693,175.10 |
| 335 | $125,358.80 | $470.10 | $4,599.29 | $120,759.51 | $818,504.00 | $1,698,244.49 |
| 336 | $120,759.51 | $452.85 | $4,616.54 | $116,142.97 | $818,956.84 | $1,703,313.87 |
| 337 | $116,142.97 | $435.54 | $4,633.85 | $111,509.12 | $819,392.38 | $1,708,383.26 |
| 338 | $111,509.12 | $418.16 | $4,651.23 | $106,857.89 | $819,810.54 | $1,713,452.65 |
| 339 | $106,857.89 | $400.72 | $4,668.67 | $102,189.22 | $820,211.26 | $1,718,522.03 |
| 340 | $102,189.22 | $383.21 | $4,686.18 | $97,503.05 | $820,594.47 | $1,723,591.42 |
| 341 | $97,503.05 | $365.64 | $4,703.75 | $92,799.30 | $820,960.10 | $1,728,660.80 |
| 342 | $92,799.30 | $348.00 | $4,721.39 | $88,077.91 | $821,308.10 | $1,733,730.19 |
| 343 | $88,077.91 | $330.29 | $4,739.09 | $83,338.81 | $821,638.39 | $1,738,799.58 |
| 344 | $83,338.81 | $312.52 | $4,756.87 | $78,581.95 | $821,950.91 | $1,743,868.96 |
| 345 | $78,581.95 | $294.68 | $4,774.70 | $73,807.24 | $822,245.59 | $1,748,938.35 |
| 346 | $73,807.24 | $276.78 | $4,792.61 | $69,014.63 | $822,522.37 | $1,754,007.74 |
| 347 | $69,014.63 | $258.80 | $4,810.58 | $64,204.05 | $822,781.18 | $1,759,077.12 |
| 348 | $64,204.05 | $240.77 | $4,828.62 | $59,375.43 | $823,021.94 | $1,764,146.51 |
| 349 | $59,375.43 | $222.66 | $4,846.73 | $54,528.70 | $823,244.60 | $1,769,215.90 |
| 350 | $54,528.70 | $204.48 | $4,864.90 | $49,663.80 | $823,449.08 | $1,774,285.28 |
| 351 | $49,663.80 | $186.24 | $4,883.15 | $44,780.65 | $823,635.32 | $1,779,354.67 |
| 352 | $44,780.65 | $167.93 | $4,901.46 | $39,879.19 | $823,803.25 | $1,784,424.06 |
| 353 | $39,879.19 | $149.55 | $4,919.84 | $34,959.35 | $823,952.80 | $1,789,493.44 |
| 354 | $34,959.35 | $131.10 | $4,938.29 | $30,021.06 | $824,083.89 | $1,794,562.83 |
| 355 | $30,021.06 | $112.58 | $4,956.81 | $25,064.26 | $824,196.47 | $1,799,632.22 |
| 356 | $25,064.26 | $93.99 | $4,975.40 | $20,088.86 | $824,290.46 | $1,804,701.60 |
| 357 | $20,088.86 | $75.33 | $4,994.05 | $15,094.81 | $824,365.80 | $1,809,770.99 |
| 358 | $15,094.81 | $56.61 | $5,012.78 | $10,082.03 | $824,422.40 | $1,814,840.38 |
| 359 | $10,082.03 | $37.81 | $5,031.58 | $5,050.45 | $824,460.21 | $1,819,909.76 |
| 360 | $5,050.45 | $18.94 | $5,050.45 | $-0.00 | $824,479.15 | $1,824,979.15 |