|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,002,240.00 | $3,862.80 | $1,290.11 | $1,000,949.89 | $3,862.80 | $5,152.91 |
| 2 | $1,000,949.89 | $3,857.83 | $1,295.08 | $999,654.80 | $7,720.63 | $10,305.82 |
| 3 | $999,654.80 | $3,852.84 | $1,300.08 | $998,354.73 | $11,573.46 | $15,458.74 |
| 4 | $998,354.73 | $3,847.83 | $1,305.09 | $997,049.64 | $15,421.29 | $20,611.65 |
| 5 | $997,049.64 | $3,842.80 | $1,310.12 | $995,739.53 | $19,264.08 | $25,764.56 |
| 6 | $995,739.53 | $3,837.75 | $1,315.17 | $994,424.36 | $23,101.83 | $30,917.47 |
| 7 | $994,424.36 | $3,832.68 | $1,320.23 | $993,104.13 | $26,934.51 | $36,070.38 |
| 8 | $993,104.13 | $3,827.59 | $1,325.32 | $991,778.80 | $30,762.10 | $41,223.30 |
| 9 | $991,778.80 | $3,822.48 | $1,330.43 | $990,448.37 | $34,584.58 | $46,376.21 |
| 10 | $990,448.37 | $3,817.35 | $1,335.56 | $989,112.81 | $38,401.93 | $51,529.12 |
| 11 | $989,112.81 | $3,812.21 | $1,340.71 | $987,772.11 | $42,214.14 | $56,682.03 |
| 12 | $987,772.11 | $3,807.04 | $1,345.87 | $986,426.23 | $46,021.17 | $61,834.94 |
| 13 | $986,426.23 | $3,801.85 | $1,351.06 | $985,075.17 | $49,823.03 | $66,987.85 |
| 14 | $985,075.17 | $3,796.64 | $1,356.27 | $983,718.90 | $53,619.67 | $72,140.77 |
| 15 | $983,718.90 | $3,791.42 | $1,361.50 | $982,357.41 | $57,411.09 | $77,293.68 |
| 16 | $982,357.41 | $3,786.17 | $1,366.74 | $980,990.67 | $61,197.26 | $82,446.59 |
| 17 | $980,990.67 | $3,780.90 | $1,372.01 | $979,618.66 | $64,978.16 | $87,599.50 |
| 18 | $979,618.66 | $3,775.61 | $1,377.30 | $978,241.36 | $68,753.77 | $92,752.41 |
| 19 | $978,241.36 | $3,770.31 | $1,382.61 | $976,858.75 | $72,524.08 | $97,905.33 |
| 20 | $976,858.75 | $3,764.98 | $1,387.94 | $975,470.81 | $76,289.05 | $103,058.24 |
| 21 | $975,470.81 | $3,759.63 | $1,393.28 | $974,077.53 | $80,048.68 | $108,211.15 |
| 22 | $974,077.53 | $3,754.26 | $1,398.65 | $972,678.88 | $83,802.94 | $113,364.06 |
| 23 | $972,678.88 | $3,748.87 | $1,404.05 | $971,274.83 | $87,551.80 | $118,516.97 |
| 24 | $971,274.83 | $3,743.46 | $1,409.46 | $969,865.37 | $91,295.26 | $123,669.89 |
| 25 | $969,865.37 | $3,738.02 | $1,414.89 | $968,450.48 | $95,033.28 | $128,822.80 |
| 26 | $968,450.48 | $3,732.57 | $1,420.34 | $967,030.14 | $98,765.85 | $133,975.71 |
| 27 | $967,030.14 | $3,727.10 | $1,425.82 | $965,604.33 | $102,492.95 | $139,128.62 |
| 28 | $965,604.33 | $3,721.60 | $1,431.31 | $964,173.01 | $106,214.55 | $144,281.53 |
| 29 | $964,173.01 | $3,716.08 | $1,436.83 | $962,736.18 | $109,930.63 | $149,434.44 |
| 30 | $962,736.18 | $3,710.55 | $1,442.37 | $961,293.82 | $113,641.18 | $154,587.36 |
| 31 | $961,293.82 | $3,704.99 | $1,447.93 | $959,845.89 | $117,346.16 | $159,740.27 |
| 32 | $959,845.89 | $3,699.41 | $1,453.51 | $958,392.39 | $121,045.57 | $164,893.18 |
| 33 | $958,392.39 | $3,693.80 | $1,459.11 | $956,933.28 | $124,739.37 | $170,046.09 |
| 34 | $956,933.28 | $3,688.18 | $1,464.73 | $955,468.55 | $128,427.55 | $175,199.00 |
| 35 | $955,468.55 | $3,682.54 | $1,470.38 | $953,998.17 | $132,110.09 | $180,351.92 |
| 36 | $953,998.17 | $3,676.87 | $1,476.04 | $952,522.13 | $135,786.96 | $185,504.83 |
| 37 | $952,522.13 | $3,671.18 | $1,481.73 | $951,040.39 | $139,458.13 | $190,657.74 |
| 38 | $951,040.39 | $3,665.47 | $1,487.44 | $949,552.95 | $143,123.60 | $195,810.65 |
| 39 | $949,552.95 | $3,659.74 | $1,493.18 | $948,059.77 | $146,783.34 | $200,963.56 |
| 40 | $948,059.77 | $3,653.98 | $1,498.93 | $946,560.84 | $150,437.32 | $206,116.48 |
| 41 | $946,560.84 | $3,648.20 | $1,504.71 | $945,056.13 | $154,085.52 | $211,269.39 |
| 42 | $945,056.13 | $3,642.40 | $1,510.51 | $943,545.63 | $157,727.93 | $216,422.30 |
| 43 | $943,545.63 | $3,636.58 | $1,516.33 | $942,029.30 | $161,364.51 | $221,575.21 |
| 44 | $942,029.30 | $3,630.74 | $1,522.17 | $940,507.12 | $164,995.25 | $226,728.12 |
| 45 | $940,507.12 | $3,624.87 | $1,528.04 | $938,979.08 | $168,620.12 | $231,881.03 |
| 46 | $938,979.08 | $3,618.98 | $1,533.93 | $937,445.15 | $172,239.10 | $237,033.95 |
| 47 | $937,445.15 | $3,613.07 | $1,539.84 | $935,905.31 | $175,852.17 | $242,186.86 |
| 48 | $935,905.31 | $3,607.14 | $1,545.78 | $934,359.53 | $179,459.30 | $247,339.77 |
| 49 | $934,359.53 | $3,601.18 | $1,551.73 | $932,807.80 | $183,060.48 | $252,492.68 |
| 50 | $932,807.80 | $3,595.20 | $1,557.72 | $931,250.08 | $186,655.68 | $257,645.59 |
| 51 | $931,250.08 | $3,589.19 | $1,563.72 | $929,686.36 | $190,244.87 | $262,798.51 |
| 52 | $929,686.36 | $3,583.17 | $1,569.75 | $928,116.62 | $193,828.04 | $267,951.42 |
| 53 | $928,116.62 | $3,577.12 | $1,575.80 | $926,540.82 | $197,405.15 | $273,104.33 |
| 54 | $926,540.82 | $3,571.04 | $1,581.87 | $924,958.95 | $200,976.20 | $278,257.24 |
| 55 | $924,958.95 | $3,564.95 | $1,587.97 | $923,370.99 | $204,541.14 | $283,410.15 |
| 56 | $923,370.99 | $3,558.83 | $1,594.09 | $921,776.90 | $208,099.97 | $288,563.07 |
| 57 | $921,776.90 | $3,552.68 | $1,600.23 | $920,176.67 | $211,652.65 | $293,715.98 |
| 58 | $920,176.67 | $3,546.51 | $1,606.40 | $918,570.27 | $215,199.16 | $298,868.89 |
| 59 | $918,570.27 | $3,540.32 | $1,612.59 | $916,957.68 | $218,739.49 | $304,021.80 |
| 60 | $916,957.68 | $3,534.11 | $1,618.80 | $915,338.88 | $222,273.59 | $309,174.71 |
| 61 | $915,338.88 | $3,527.87 | $1,625.04 | $913,713.84 | $225,801.46 | $314,327.62 |
| 62 | $913,713.84 | $3,521.61 | $1,631.31 | $912,082.53 | $229,323.07 | $319,480.54 |
| 63 | $912,082.53 | $3,515.32 | $1,637.59 | $910,444.94 | $232,838.39 | $324,633.45 |
| 64 | $910,444.94 | $3,509.01 | $1,643.91 | $908,801.03 | $236,347.39 | $329,786.36 |
| 65 | $908,801.03 | $3,502.67 | $1,650.24 | $907,150.79 | $239,850.06 | $334,939.27 |
| 66 | $907,150.79 | $3,496.31 | $1,656.60 | $905,494.19 | $243,346.37 | $340,092.18 |
| 67 | $905,494.19 | $3,489.93 | $1,662.99 | $903,831.20 | $246,836.30 | $345,245.10 |
| 68 | $903,831.20 | $3,483.52 | $1,669.40 | $902,161.81 | $250,319.81 | $350,398.01 |
| 69 | $902,161.81 | $3,477.08 | $1,675.83 | $900,485.98 | $253,796.90 | $355,550.92 |
| 70 | $900,485.98 | $3,470.62 | $1,682.29 | $898,803.69 | $257,267.52 | $360,703.83 |
| 71 | $898,803.69 | $3,464.14 | $1,688.77 | $897,114.92 | $260,731.66 | $365,856.74 |
| 72 | $897,114.92 | $3,457.63 | $1,695.28 | $895,419.63 | $264,189.29 | $371,009.66 |
| 73 | $895,419.63 | $3,451.10 | $1,701.82 | $893,717.82 | $267,640.39 | $376,162.57 |
| 74 | $893,717.82 | $3,444.54 | $1,708.37 | $892,009.44 | $271,084.92 | $381,315.48 |
| 75 | $892,009.44 | $3,437.95 | $1,714.96 | $890,294.49 | $274,522.88 | $386,468.39 |
| 76 | $890,294.49 | $3,431.34 | $1,721.57 | $888,572.92 | $277,954.22 | $391,621.30 |
| 77 | $888,572.92 | $3,424.71 | $1,728.20 | $886,844.71 | $281,378.93 | $396,774.22 |
| 78 | $886,844.71 | $3,418.05 | $1,734.86 | $885,109.85 | $284,796.98 | $401,927.13 |
| 79 | $885,109.85 | $3,411.36 | $1,741.55 | $883,368.30 | $288,208.34 | $407,080.04 |
| 80 | $883,368.30 | $3,404.65 | $1,748.26 | $881,620.03 | $291,612.98 | $412,232.95 |
| 81 | $881,620.03 | $3,397.91 | $1,755.00 | $879,865.03 | $295,010.90 | $417,385.86 |
| 82 | $879,865.03 | $3,391.15 | $1,761.77 | $878,103.27 | $298,402.04 | $422,538.77 |
| 83 | $878,103.27 | $3,384.36 | $1,768.56 | $876,334.71 | $301,786.40 | $427,691.69 |
| 84 | $876,334.71 | $3,377.54 | $1,775.37 | $874,559.34 | $305,163.94 | $432,844.60 |
| 85 | $874,559.34 | $3,370.70 | $1,782.21 | $872,777.13 | $308,534.64 | $437,997.51 |
| 86 | $872,777.13 | $3,363.83 | $1,789.08 | $870,988.04 | $311,898.46 | $443,150.42 |
| 87 | $870,988.04 | $3,356.93 | $1,795.98 | $869,192.06 | $315,255.40 | $448,303.33 |
| 88 | $869,192.06 | $3,350.01 | $1,802.90 | $867,389.16 | $318,605.41 | $453,456.25 |
| 89 | $867,389.16 | $3,343.06 | $1,809.85 | $865,579.31 | $321,948.47 | $458,609.16 |
| 90 | $865,579.31 | $3,336.09 | $1,816.82 | $863,762.49 | $325,284.56 | $463,762.07 |
| 91 | $863,762.49 | $3,329.08 | $1,823.83 | $861,938.66 | $328,613.64 | $468,914.98 |
| 92 | $861,938.66 | $3,322.06 | $1,830.86 | $860,107.80 | $331,935.70 | $474,067.89 |
| 93 | $860,107.80 | $3,315.00 | $1,837.91 | $858,269.89 | $335,250.70 | $479,220.81 |
| 94 | $858,269.89 | $3,307.92 | $1,845.00 | $856,424.89 | $338,558.61 | $484,373.72 |
| 95 | $856,424.89 | $3,300.80 | $1,852.11 | $854,572.79 | $341,859.42 | $489,526.63 |
| 96 | $854,572.79 | $3,293.67 | $1,859.25 | $852,713.54 | $345,153.08 | $494,679.54 |
| 97 | $852,713.54 | $3,286.50 | $1,866.41 | $850,847.13 | $348,439.58 | $499,832.45 |
| 98 | $850,847.13 | $3,279.31 | $1,873.61 | $848,973.52 | $351,718.89 | $504,985.36 |
| 99 | $848,973.52 | $3,272.09 | $1,880.83 | $847,092.70 | $354,990.97 | $510,138.28 |
| 100 | $847,092.70 | $3,264.84 | $1,888.08 | $845,204.62 | $358,255.81 | $515,291.19 |
| 101 | $845,204.62 | $3,257.56 | $1,895.35 | $843,309.27 | $361,513.37 | $520,444.10 |
| 102 | $843,309.27 | $3,250.25 | $1,902.66 | $841,406.61 | $364,763.62 | $525,597.01 |
| 103 | $841,406.61 | $3,242.92 | $1,909.99 | $839,496.62 | $368,006.55 | $530,749.92 |
| 104 | $839,496.62 | $3,235.56 | $1,917.35 | $837,579.27 | $371,242.11 | $535,902.84 |
| 105 | $837,579.27 | $3,228.17 | $1,924.74 | $835,654.53 | $374,470.28 | $541,055.75 |
| 106 | $835,654.53 | $3,220.75 | $1,932.16 | $833,722.37 | $377,691.03 | $546,208.66 |
| 107 | $833,722.37 | $3,213.30 | $1,939.61 | $831,782.76 | $380,904.33 | $551,361.57 |
| 108 | $831,782.76 | $3,205.83 | $1,947.08 | $829,835.68 | $384,110.16 | $556,514.48 |
| 109 | $829,835.68 | $3,198.33 | $1,954.59 | $827,881.09 | $387,308.49 | $561,667.40 |
| 110 | $827,881.09 | $3,190.79 | $1,962.12 | $825,918.97 | $390,499.28 | $566,820.31 |
| 111 | $825,918.97 | $3,183.23 | $1,969.68 | $823,949.29 | $393,682.51 | $571,973.22 |
| 112 | $823,949.29 | $3,175.64 | $1,977.27 | $821,972.01 | $396,858.15 | $577,126.13 |
| 113 | $821,972.01 | $3,168.02 | $1,984.89 | $819,987.12 | $400,026.16 | $582,279.04 |
| 114 | $819,987.12 | $3,160.37 | $1,992.54 | $817,994.58 | $403,186.53 | $587,431.95 |
| 115 | $817,994.58 | $3,152.69 | $2,000.22 | $815,994.35 | $406,339.22 | $592,584.87 |
| 116 | $815,994.35 | $3,144.98 | $2,007.93 | $813,986.42 | $409,484.20 | $597,737.78 |
| 117 | $813,986.42 | $3,137.24 | $2,015.67 | $811,970.74 | $412,621.44 | $602,890.69 |
| 118 | $811,970.74 | $3,129.47 | $2,023.44 | $809,947.30 | $415,750.91 | $608,043.60 |
| 119 | $809,947.30 | $3,121.67 | $2,031.24 | $807,916.06 | $418,872.58 | $613,196.51 |
| 120 | $807,916.06 | $3,113.84 | $2,039.07 | $805,876.99 | $421,986.42 | $618,349.43 |
| 121 | $805,876.99 | $3,105.98 | $2,046.93 | $803,830.07 | $425,092.40 | $623,502.34 |
| 122 | $803,830.07 | $3,098.10 | $2,054.82 | $801,775.25 | $428,190.50 | $628,655.25 |
| 123 | $801,775.25 | $3,090.18 | $2,062.74 | $799,712.51 | $431,280.68 | $633,808.16 |
| 124 | $799,712.51 | $3,082.23 | $2,070.69 | $797,641.83 | $434,362.90 | $638,961.07 |
| 125 | $797,641.83 | $3,074.24 | $2,078.67 | $795,563.16 | $437,437.15 | $644,113.99 |
| 126 | $795,563.16 | $3,066.23 | $2,086.68 | $793,476.48 | $440,503.38 | $649,266.90 |
| 127 | $793,476.48 | $3,058.19 | $2,094.72 | $791,381.76 | $443,561.57 | $654,419.81 |
| 128 | $791,381.76 | $3,050.12 | $2,102.79 | $789,278.96 | $446,611.69 | $659,572.72 |
| 129 | $789,278.96 | $3,042.01 | $2,110.90 | $787,168.07 | $449,653.70 | $664,725.63 |
| 130 | $787,168.07 | $3,033.88 | $2,119.03 | $785,049.03 | $452,687.58 | $669,878.55 |
| 131 | $785,049.03 | $3,025.71 | $2,127.20 | $782,921.83 | $455,713.29 | $675,031.46 |
| 132 | $782,921.83 | $3,017.51 | $2,135.40 | $780,786.43 | $458,730.80 | $680,184.37 |
| 133 | $780,786.43 | $3,009.28 | $2,143.63 | $778,642.80 | $461,740.08 | $685,337.28 |
| 134 | $778,642.80 | $3,001.02 | $2,151.89 | $776,490.90 | $464,741.10 | $690,490.19 |
| 135 | $776,490.90 | $2,992.73 | $2,160.19 | $774,330.72 | $467,733.82 | $695,643.10 |
| 136 | $774,330.72 | $2,984.40 | $2,168.51 | $772,162.21 | $470,718.22 | $700,796.02 |
| 137 | $772,162.21 | $2,976.04 | $2,176.87 | $769,985.34 | $473,694.26 | $705,948.93 |
| 138 | $769,985.34 | $2,967.65 | $2,185.26 | $767,800.08 | $476,661.92 | $711,101.84 |
| 139 | $767,800.08 | $2,959.23 | $2,193.68 | $765,606.39 | $479,621.14 | $716,254.75 |
| 140 | $765,606.39 | $2,950.77 | $2,202.14 | $763,404.26 | $482,571.92 | $721,407.66 |
| 141 | $763,404.26 | $2,942.29 | $2,210.62 | $761,193.63 | $485,514.21 | $726,560.58 |
| 142 | $761,193.63 | $2,933.77 | $2,219.14 | $758,974.49 | $488,447.97 | $731,713.49 |
| 143 | $758,974.49 | $2,925.21 | $2,227.70 | $756,746.79 | $491,373.19 | $736,866.40 |
| 144 | $756,746.79 | $2,916.63 | $2,236.28 | $754,510.50 | $494,289.82 | $742,019.31 |
| 145 | $754,510.50 | $2,908.01 | $2,244.90 | $752,265.60 | $497,197.83 | $747,172.22 |
| 146 | $752,265.60 | $2,899.36 | $2,253.55 | $750,012.05 | $500,097.18 | $752,325.14 |
| 147 | $750,012.05 | $2,890.67 | $2,262.24 | $747,749.81 | $502,987.85 | $757,478.05 |
| 148 | $747,749.81 | $2,881.95 | $2,270.96 | $745,478.85 | $505,869.81 | $762,630.96 |
| 149 | $745,478.85 | $2,873.20 | $2,279.71 | $743,199.14 | $508,743.01 | $767,783.87 |
| 150 | $743,199.14 | $2,864.41 | $2,288.50 | $740,910.64 | $511,607.42 | $772,936.78 |
| 151 | $740,910.64 | $2,855.59 | $2,297.32 | $738,613.32 | $514,463.01 | $778,089.69 |
| 152 | $738,613.32 | $2,846.74 | $2,306.17 | $736,307.14 | $517,309.75 | $783,242.61 |
| 153 | $736,307.14 | $2,837.85 | $2,315.06 | $733,992.08 | $520,147.60 | $788,395.52 |
| 154 | $733,992.08 | $2,828.93 | $2,323.98 | $731,668.10 | $522,976.53 | $793,548.43 |
| 155 | $731,668.10 | $2,819.97 | $2,332.94 | $729,335.16 | $525,796.50 | $798,701.34 |
| 156 | $729,335.16 | $2,810.98 | $2,341.93 | $726,993.23 | $528,607.48 | $803,854.25 |
| 157 | $726,993.23 | $2,801.95 | $2,350.96 | $724,642.27 | $531,409.43 | $809,007.17 |
| 158 | $724,642.27 | $2,792.89 | $2,360.02 | $722,282.25 | $534,202.32 | $814,160.08 |
| 159 | $722,282.25 | $2,783.80 | $2,369.12 | $719,913.13 | $536,986.12 | $819,312.99 |
| 160 | $719,913.13 | $2,774.67 | $2,378.25 | $717,534.88 | $539,760.79 | $824,465.90 |
| 161 | $717,534.88 | $2,765.50 | $2,387.41 | $715,147.47 | $542,526.29 | $829,618.81 |
| 162 | $715,147.47 | $2,756.30 | $2,396.61 | $712,750.86 | $545,282.58 | $834,771.73 |
| 163 | $712,750.86 | $2,747.06 | $2,405.85 | $710,345.01 | $548,029.64 | $839,924.64 |
| 164 | $710,345.01 | $2,737.79 | $2,415.12 | $707,929.88 | $550,767.43 | $845,077.55 |
| 165 | $707,929.88 | $2,728.48 | $2,424.43 | $705,505.45 | $553,495.91 | $850,230.46 |
| 166 | $705,505.45 | $2,719.14 | $2,433.78 | $703,071.67 | $556,215.05 | $855,383.37 |
| 167 | $703,071.67 | $2,709.76 | $2,443.16 | $700,628.52 | $558,924.80 | $860,536.28 |
| 168 | $700,628.52 | $2,700.34 | $2,452.57 | $698,175.94 | $561,625.14 | $865,689.20 |
| 169 | $698,175.94 | $2,690.89 | $2,462.03 | $695,713.92 | $564,316.03 | $870,842.11 |
| 170 | $695,713.92 | $2,681.40 | $2,471.51 | $693,242.40 | $566,997.43 | $875,995.02 |
| 171 | $693,242.40 | $2,671.87 | $2,481.04 | $690,761.36 | $569,669.30 | $881,147.93 |
| 172 | $690,761.36 | $2,662.31 | $2,490.60 | $688,270.76 | $572,331.61 | $886,300.84 |
| 173 | $688,270.76 | $2,652.71 | $2,500.20 | $685,770.56 | $574,984.32 | $891,453.76 |
| 174 | $685,770.56 | $2,643.07 | $2,509.84 | $683,260.72 | $577,627.39 | $896,606.67 |
| 175 | $683,260.72 | $2,633.40 | $2,519.51 | $680,741.21 | $580,260.79 | $901,759.58 |
| 176 | $680,741.21 | $2,623.69 | $2,529.22 | $678,211.99 | $582,884.48 | $906,912.49 |
| 177 | $678,211.99 | $2,613.94 | $2,538.97 | $675,673.02 | $585,498.42 | $912,065.40 |
| 178 | $675,673.02 | $2,604.16 | $2,548.76 | $673,124.26 | $588,102.58 | $917,218.32 |
| 179 | $673,124.26 | $2,594.33 | $2,558.58 | $670,565.69 | $590,696.91 | $922,371.23 |
| 180 | $670,565.69 | $2,584.47 | $2,568.44 | $667,997.25 | $593,281.38 | $927,524.14 |
| 181 | $667,997.25 | $2,574.57 | $2,578.34 | $665,418.91 | $595,855.96 | $932,677.05 |
| 182 | $665,418.91 | $2,564.64 | $2,588.28 | $662,830.63 | $598,420.59 | $937,829.96 |
| 183 | $662,830.63 | $2,554.66 | $2,598.25 | $660,232.38 | $600,975.25 | $942,982.87 |
| 184 | $660,232.38 | $2,544.65 | $2,608.27 | $657,624.11 | $603,519.90 | $948,135.79 |
| 185 | $657,624.11 | $2,534.59 | $2,618.32 | $655,005.79 | $606,054.49 | $953,288.70 |
| 186 | $655,005.79 | $2,524.50 | $2,628.41 | $652,377.38 | $608,578.99 | $958,441.61 |
| 187 | $652,377.38 | $2,514.37 | $2,638.54 | $649,738.84 | $611,093.36 | $963,594.52 |
| 188 | $649,738.84 | $2,504.20 | $2,648.71 | $647,090.13 | $613,597.57 | $968,747.43 |
| 189 | $647,090.13 | $2,493.99 | $2,658.92 | $644,431.21 | $616,091.56 | $973,900.35 |
| 190 | $644,431.21 | $2,483.75 | $2,669.17 | $641,762.05 | $618,575.30 | $979,053.26 |
| 191 | $641,762.05 | $2,473.46 | $2,679.45 | $639,082.59 | $621,048.76 | $984,206.17 |
| 192 | $639,082.59 | $2,463.13 | $2,689.78 | $636,392.81 | $623,511.89 | $989,359.08 |
| 193 | $636,392.81 | $2,452.76 | $2,700.15 | $633,692.66 | $625,964.66 | $994,511.99 |
| 194 | $633,692.66 | $2,442.36 | $2,710.55 | $630,982.11 | $628,407.01 | $999,664.91 |
| 195 | $630,982.11 | $2,431.91 | $2,721.00 | $628,261.11 | $630,838.92 | $1,004,817.82 |
| 196 | $628,261.11 | $2,421.42 | $2,731.49 | $625,529.62 | $633,260.35 | $1,009,970.73 |
| 197 | $625,529.62 | $2,410.90 | $2,742.02 | $622,787.60 | $635,671.24 | $1,015,123.64 |
| 198 | $622,787.60 | $2,400.33 | $2,752.58 | $620,035.02 | $638,071.57 | $1,020,276.55 |
| 199 | $620,035.02 | $2,389.72 | $2,763.19 | $617,271.82 | $640,461.29 | $1,025,429.47 |
| 200 | $617,271.82 | $2,379.07 | $2,773.84 | $614,497.98 | $642,840.36 | $1,030,582.38 |
| 201 | $614,497.98 | $2,368.38 | $2,784.53 | $611,713.45 | $645,208.73 | $1,035,735.29 |
| 202 | $611,713.45 | $2,357.65 | $2,795.27 | $608,918.18 | $647,566.38 | $1,040,888.20 |
| 203 | $608,918.18 | $2,346.87 | $2,806.04 | $606,112.14 | $649,913.25 | $1,046,041.11 |
| 204 | $606,112.14 | $2,336.06 | $2,816.85 | $603,295.28 | $652,249.31 | $1,051,194.02 |
| 205 | $603,295.28 | $2,325.20 | $2,827.71 | $600,467.57 | $654,574.51 | $1,056,346.94 |
| 206 | $600,467.57 | $2,314.30 | $2,838.61 | $597,628.96 | $656,888.81 | $1,061,499.85 |
| 207 | $597,628.96 | $2,303.36 | $2,849.55 | $594,779.41 | $659,192.17 | $1,066,652.76 |
| 208 | $594,779.41 | $2,292.38 | $2,860.53 | $591,918.88 | $661,484.55 | $1,071,805.67 |
| 209 | $591,918.88 | $2,281.35 | $2,871.56 | $589,047.32 | $663,765.91 | $1,076,958.58 |
| 210 | $589,047.32 | $2,270.29 | $2,882.63 | $586,164.70 | $666,036.19 | $1,082,111.50 |
| 211 | $586,164.70 | $2,259.18 | $2,893.74 | $583,270.96 | $668,295.37 | $1,087,264.41 |
| 212 | $583,270.96 | $2,248.02 | $2,904.89 | $580,366.07 | $670,543.39 | $1,092,417.32 |
| 213 | $580,366.07 | $2,236.83 | $2,916.08 | $577,449.99 | $672,780.22 | $1,097,570.23 |
| 214 | $577,449.99 | $2,225.59 | $2,927.32 | $574,522.67 | $675,005.81 | $1,102,723.14 |
| 215 | $574,522.67 | $2,214.31 | $2,938.61 | $571,584.06 | $677,220.12 | $1,107,876.06 |
| 216 | $571,584.06 | $2,202.98 | $2,949.93 | $568,634.13 | $679,423.10 | $1,113,028.97 |
| 217 | $568,634.13 | $2,191.61 | $2,961.30 | $565,672.83 | $681,614.71 | $1,118,181.88 |
| 218 | $565,672.83 | $2,180.20 | $2,972.71 | $562,700.11 | $683,794.90 | $1,123,334.79 |
| 219 | $562,700.11 | $2,168.74 | $2,984.17 | $559,715.94 | $685,963.64 | $1,128,487.70 |
| 220 | $559,715.94 | $2,157.24 | $2,995.67 | $556,720.27 | $688,120.88 | $1,133,640.61 |
| 221 | $556,720.27 | $2,145.69 | $3,007.22 | $553,713.05 | $690,266.57 | $1,138,793.53 |
| 222 | $553,713.05 | $2,134.10 | $3,018.81 | $550,694.24 | $692,400.68 | $1,143,946.44 |
| 223 | $550,694.24 | $2,122.47 | $3,030.44 | $547,663.79 | $694,523.14 | $1,149,099.35 |
| 224 | $547,663.79 | $2,110.79 | $3,042.12 | $544,621.67 | $696,633.93 | $1,154,252.26 |
| 225 | $544,621.67 | $2,099.06 | $3,053.85 | $541,567.82 | $698,732.99 | $1,159,405.17 |
| 226 | $541,567.82 | $2,087.29 | $3,065.62 | $538,502.20 | $700,820.29 | $1,164,558.09 |
| 227 | $538,502.20 | $2,075.48 | $3,077.43 | $535,424.77 | $702,895.76 | $1,169,711.00 |
| 228 | $535,424.77 | $2,063.62 | $3,089.30 | $532,335.47 | $704,959.38 | $1,174,863.91 |
| 229 | $532,335.47 | $2,051.71 | $3,101.20 | $529,234.27 | $707,011.09 | $1,180,016.82 |
| 230 | $529,234.27 | $2,039.76 | $3,113.15 | $526,121.11 | $709,050.85 | $1,185,169.73 |
| 231 | $526,121.11 | $2,027.76 | $3,125.15 | $522,995.96 | $711,078.61 | $1,190,322.65 |
| 232 | $522,995.96 | $2,015.71 | $3,137.20 | $519,858.76 | $713,094.32 | $1,195,475.56 |
| 233 | $519,858.76 | $2,003.62 | $3,149.29 | $516,709.47 | $715,097.94 | $1,200,628.47 |
| 234 | $516,709.47 | $1,991.48 | $3,161.43 | $513,548.05 | $717,089.43 | $1,205,781.38 |
| 235 | $513,548.05 | $1,979.30 | $3,173.61 | $510,374.43 | $719,068.73 | $1,210,934.29 |
| 236 | $510,374.43 | $1,967.07 | $3,185.84 | $507,188.59 | $721,035.79 | $1,216,087.20 |
| 237 | $507,188.59 | $1,954.79 | $3,198.12 | $503,990.47 | $722,990.58 | $1,221,240.12 |
| 238 | $503,990.47 | $1,942.46 | $3,210.45 | $500,780.02 | $724,933.05 | $1,226,393.03 |
| 239 | $500,780.02 | $1,930.09 | $3,222.82 | $497,557.20 | $726,863.14 | $1,231,545.94 |
| 240 | $497,557.20 | $1,917.67 | $3,235.24 | $494,321.95 | $728,780.80 | $1,236,698.85 |
| 241 | $494,321.95 | $1,905.20 | $3,247.71 | $491,074.24 | $730,686.00 | $1,241,851.76 |
| 242 | $491,074.24 | $1,892.68 | $3,260.23 | $487,814.01 | $732,578.69 | $1,247,004.68 |
| 243 | $487,814.01 | $1,880.12 | $3,272.80 | $484,541.21 | $734,458.80 | $1,252,157.59 |
| 244 | $484,541.21 | $1,867.50 | $3,285.41 | $481,255.81 | $736,326.30 | $1,257,310.50 |
| 245 | $481,255.81 | $1,854.84 | $3,298.07 | $477,957.73 | $738,181.15 | $1,262,463.41 |
| 246 | $477,957.73 | $1,842.13 | $3,310.78 | $474,646.95 | $740,023.27 | $1,267,616.32 |
| 247 | $474,646.95 | $1,829.37 | $3,323.54 | $471,323.41 | $741,852.64 | $1,272,769.24 |
| 248 | $471,323.41 | $1,816.56 | $3,336.35 | $467,987.05 | $743,669.20 | $1,277,922.15 |
| 249 | $467,987.05 | $1,803.70 | $3,349.21 | $464,637.84 | $745,472.90 | $1,283,075.06 |
| 250 | $464,637.84 | $1,790.79 | $3,362.12 | $461,275.72 | $747,263.69 | $1,288,227.97 |
| 251 | $461,275.72 | $1,777.83 | $3,375.08 | $457,900.64 | $749,041.53 | $1,293,380.88 |
| 252 | $457,900.64 | $1,764.83 | $3,388.09 | $454,512.56 | $750,806.35 | $1,298,533.79 |
| 253 | $454,512.56 | $1,751.77 | $3,401.14 | $451,111.41 | $752,558.12 | $1,303,686.71 |
| 254 | $451,111.41 | $1,738.66 | $3,414.25 | $447,697.16 | $754,296.78 | $1,308,839.62 |
| 255 | $447,697.16 | $1,725.50 | $3,427.41 | $444,269.75 | $756,022.28 | $1,313,992.53 |
| 256 | $444,269.75 | $1,712.29 | $3,440.62 | $440,829.12 | $757,734.57 | $1,319,145.44 |
| 257 | $440,829.12 | $1,699.03 | $3,453.88 | $437,375.24 | $759,433.60 | $1,324,298.35 |
| 258 | $437,375.24 | $1,685.72 | $3,467.19 | $433,908.05 | $761,119.31 | $1,329,451.27 |
| 259 | $433,908.05 | $1,672.35 | $3,480.56 | $430,427.49 | $762,791.67 | $1,334,604.18 |
| 260 | $430,427.49 | $1,658.94 | $3,493.97 | $426,933.52 | $764,450.61 | $1,339,757.09 |
| 261 | $426,933.52 | $1,645.47 | $3,507.44 | $423,426.08 | $766,096.08 | $1,344,910.00 |
| 262 | $423,426.08 | $1,631.95 | $3,520.96 | $419,905.12 | $767,728.03 | $1,350,062.91 |
| 263 | $419,905.12 | $1,618.38 | $3,534.53 | $416,370.59 | $769,346.42 | $1,355,215.83 |
| 264 | $416,370.59 | $1,604.76 | $3,548.15 | $412,822.44 | $770,951.18 | $1,360,368.74 |
| 265 | $412,822.44 | $1,591.09 | $3,561.83 | $409,260.62 | $772,542.27 | $1,365,521.65 |
| 266 | $409,260.62 | $1,577.36 | $3,575.55 | $405,685.06 | $774,119.62 | $1,370,674.56 |
| 267 | $405,685.06 | $1,563.58 | $3,589.33 | $402,095.73 | $775,683.20 | $1,375,827.47 |
| 268 | $402,095.73 | $1,549.74 | $3,603.17 | $398,492.56 | $777,232.95 | $1,380,980.39 |
| 269 | $398,492.56 | $1,535.86 | $3,617.06 | $394,875.51 | $778,768.80 | $1,386,133.30 |
| 270 | $394,875.51 | $1,521.92 | $3,631.00 | $391,244.51 | $780,290.72 | $1,391,286.21 |
| 271 | $391,244.51 | $1,507.92 | $3,644.99 | $387,599.52 | $781,798.64 | $1,396,439.12 |
| 272 | $387,599.52 | $1,493.87 | $3,659.04 | $383,940.48 | $783,292.51 | $1,401,592.03 |
| 273 | $383,940.48 | $1,479.77 | $3,673.14 | $380,267.34 | $784,772.28 | $1,406,744.94 |
| 274 | $380,267.34 | $1,465.61 | $3,687.30 | $376,580.04 | $786,237.90 | $1,411,897.86 |
| 275 | $376,580.04 | $1,451.40 | $3,701.51 | $372,878.53 | $787,689.30 | $1,417,050.77 |
| 276 | $372,878.53 | $1,437.14 | $3,715.78 | $369,162.76 | $789,126.44 | $1,422,203.68 |
| 277 | $369,162.76 | $1,422.81 | $3,730.10 | $365,432.66 | $790,549.25 | $1,427,356.59 |
| 278 | $365,432.66 | $1,408.44 | $3,744.47 | $361,688.19 | $791,957.69 | $1,432,509.50 |
| 279 | $361,688.19 | $1,394.01 | $3,758.91 | $357,929.28 | $793,351.70 | $1,437,662.42 |
| 280 | $357,929.28 | $1,379.52 | $3,773.39 | $354,155.89 | $794,731.22 | $1,442,815.33 |
| 281 | $354,155.89 | $1,364.98 | $3,787.94 | $350,367.95 | $796,096.19 | $1,447,968.24 |
| 282 | $350,367.95 | $1,350.38 | $3,802.54 | $346,565.42 | $797,446.57 | $1,453,121.15 |
| 283 | $346,565.42 | $1,335.72 | $3,817.19 | $342,748.23 | $798,782.29 | $1,458,274.06 |
| 284 | $342,748.23 | $1,321.01 | $3,831.90 | $338,916.32 | $800,103.30 | $1,463,426.98 |
| 285 | $338,916.32 | $1,306.24 | $3,846.67 | $335,069.65 | $801,409.54 | $1,468,579.89 |
| 286 | $335,069.65 | $1,291.41 | $3,861.50 | $331,208.15 | $802,700.95 | $1,473,732.80 |
| 287 | $331,208.15 | $1,276.53 | $3,876.38 | $327,331.77 | $803,977.48 | $1,478,885.71 |
| 288 | $327,331.77 | $1,261.59 | $3,891.32 | $323,440.45 | $805,239.07 | $1,484,038.62 |
| 289 | $323,440.45 | $1,246.59 | $3,906.32 | $319,534.13 | $806,485.67 | $1,489,191.53 |
| 290 | $319,534.13 | $1,231.54 | $3,921.37 | $315,612.76 | $807,717.21 | $1,494,344.45 |
| 291 | $315,612.76 | $1,216.42 | $3,936.49 | $311,676.27 | $808,933.63 | $1,499,497.36 |
| 292 | $311,676.27 | $1,201.25 | $3,951.66 | $307,724.61 | $810,134.88 | $1,504,650.27 |
| 293 | $307,724.61 | $1,186.02 | $3,966.89 | $303,757.72 | $811,320.90 | $1,509,803.18 |
| 294 | $303,757.72 | $1,170.73 | $3,982.18 | $299,775.54 | $812,491.64 | $1,514,956.09 |
| 295 | $299,775.54 | $1,155.38 | $3,997.53 | $295,778.02 | $813,647.02 | $1,520,109.01 |
| 296 | $295,778.02 | $1,139.98 | $4,012.93 | $291,765.08 | $814,787.00 | $1,525,261.92 |
| 297 | $291,765.08 | $1,124.51 | $4,028.40 | $287,736.68 | $815,911.51 | $1,530,414.83 |
| 298 | $287,736.68 | $1,108.99 | $4,043.93 | $283,692.75 | $817,020.50 | $1,535,567.74 |
| 299 | $283,692.75 | $1,093.40 | $4,059.51 | $279,633.24 | $818,113.89 | $1,540,720.65 |
| 300 | $279,633.24 | $1,077.75 | $4,075.16 | $275,558.08 | $819,191.65 | $1,545,873.57 |
| 301 | $275,558.08 | $1,062.05 | $4,090.87 | $271,467.22 | $820,253.69 | $1,551,026.48 |
| 302 | $271,467.22 | $1,046.28 | $4,106.63 | $267,360.59 | $821,299.97 | $1,556,179.39 |
| 303 | $267,360.59 | $1,030.45 | $4,122.46 | $263,238.13 | $822,330.43 | $1,561,332.30 |
| 304 | $263,238.13 | $1,014.56 | $4,138.35 | $259,099.78 | $823,344.99 | $1,566,485.21 |
| 305 | $259,099.78 | $998.61 | $4,154.30 | $254,945.48 | $824,343.60 | $1,571,638.12 |
| 306 | $254,945.48 | $982.60 | $4,170.31 | $250,775.17 | $825,326.21 | $1,576,791.04 |
| 307 | $250,775.17 | $966.53 | $4,186.38 | $246,588.79 | $826,292.74 | $1,581,943.95 |
| 308 | $246,588.79 | $950.39 | $4,202.52 | $242,386.27 | $827,243.13 | $1,587,096.86 |
| 309 | $242,386.27 | $934.20 | $4,218.71 | $238,167.55 | $828,177.33 | $1,592,249.77 |
| 310 | $238,167.55 | $917.94 | $4,234.97 | $233,932.58 | $829,095.26 | $1,597,402.68 |
| 311 | $233,932.58 | $901.62 | $4,251.30 | $229,681.28 | $829,996.88 | $1,602,555.60 |
| 312 | $229,681.28 | $885.23 | $4,267.68 | $225,413.60 | $830,882.11 | $1,607,708.51 |
| 313 | $225,413.60 | $868.78 | $4,284.13 | $221,129.47 | $831,750.89 | $1,612,861.42 |
| 314 | $221,129.47 | $852.27 | $4,300.64 | $216,828.83 | $832,603.16 | $1,618,014.33 |
| 315 | $216,828.83 | $835.69 | $4,317.22 | $212,511.61 | $833,438.86 | $1,623,167.24 |
| 316 | $212,511.61 | $819.06 | $4,333.86 | $208,177.76 | $834,257.91 | $1,628,320.16 |
| 317 | $208,177.76 | $802.35 | $4,350.56 | $203,827.20 | $835,060.26 | $1,633,473.07 |
| 318 | $203,827.20 | $785.58 | $4,367.33 | $199,459.87 | $835,845.85 | $1,638,625.98 |
| 319 | $199,459.87 | $768.75 | $4,384.16 | $195,075.71 | $836,614.60 | $1,643,778.89 |
| 320 | $195,075.71 | $751.85 | $4,401.06 | $190,674.65 | $837,366.45 | $1,648,931.80 |
| 321 | $190,674.65 | $734.89 | $4,418.02 | $186,256.63 | $838,101.34 | $1,654,084.72 |
| 322 | $186,256.63 | $717.86 | $4,435.05 | $181,821.58 | $838,819.21 | $1,659,237.63 |
| 323 | $181,821.58 | $700.77 | $4,452.14 | $177,369.44 | $839,519.98 | $1,664,390.54 |
| 324 | $177,369.44 | $683.61 | $4,469.30 | $172,900.14 | $840,203.59 | $1,669,543.45 |
| 325 | $172,900.14 | $666.39 | $4,486.53 | $168,413.61 | $840,869.98 | $1,674,696.36 |
| 326 | $168,413.61 | $649.09 | $4,503.82 | $163,909.80 | $841,519.07 | $1,679,849.27 |
| 327 | $163,909.80 | $631.74 | $4,521.18 | $159,388.62 | $842,150.81 | $1,685,002.19 |
| 328 | $159,388.62 | $614.31 | $4,538.60 | $154,850.02 | $842,765.12 | $1,690,155.10 |
| 329 | $154,850.02 | $596.82 | $4,556.09 | $150,293.92 | $843,361.93 | $1,695,308.01 |
| 330 | $150,293.92 | $579.26 | $4,573.65 | $145,720.27 | $843,941.19 | $1,700,460.92 |
| 331 | $145,720.27 | $561.63 | $4,591.28 | $141,128.99 | $844,502.82 | $1,705,613.83 |
| 332 | $141,128.99 | $543.93 | $4,608.98 | $136,520.01 | $845,046.76 | $1,710,766.75 |
| 333 | $136,520.01 | $526.17 | $4,626.74 | $131,893.27 | $845,572.93 | $1,715,919.66 |
| 334 | $131,893.27 | $508.34 | $4,644.57 | $127,248.70 | $846,081.27 | $1,721,072.57 |
| 335 | $127,248.70 | $490.44 | $4,662.47 | $122,586.22 | $846,571.70 | $1,726,225.48 |
| 336 | $122,586.22 | $472.47 | $4,680.44 | $117,905.78 | $847,044.17 | $1,731,378.39 |
| 337 | $117,905.78 | $454.43 | $4,698.48 | $113,207.30 | $847,498.60 | $1,736,531.31 |
| 338 | $113,207.30 | $436.32 | $4,716.59 | $108,490.70 | $847,934.92 | $1,741,684.22 |
| 339 | $108,490.70 | $418.14 | $4,734.77 | $103,755.93 | $848,353.06 | $1,746,837.13 |
| 340 | $103,755.93 | $399.89 | $4,753.02 | $99,002.91 | $848,752.95 | $1,751,990.04 |
| 341 | $99,002.91 | $381.57 | $4,771.34 | $94,231.58 | $849,134.53 | $1,757,142.95 |
| 342 | $94,231.58 | $363.18 | $4,789.73 | $89,441.85 | $849,497.71 | $1,762,295.86 |
| 343 | $89,441.85 | $344.72 | $4,808.19 | $84,633.66 | $849,842.44 | $1,767,448.78 |
| 344 | $84,633.66 | $326.19 | $4,826.72 | $79,806.94 | $850,168.63 | $1,772,601.69 |
| 345 | $79,806.94 | $307.59 | $4,845.32 | $74,961.62 | $850,476.22 | $1,777,754.60 |
| 346 | $74,961.62 | $288.91 | $4,864.00 | $70,097.62 | $850,765.13 | $1,782,907.51 |
| 347 | $70,097.62 | $270.17 | $4,882.74 | $65,214.88 | $851,035.30 | $1,788,060.42 |
| 348 | $65,214.88 | $251.35 | $4,901.56 | $60,313.31 | $851,286.65 | $1,793,213.34 |
| 349 | $60,313.31 | $232.46 | $4,920.45 | $55,392.86 | $851,519.11 | $1,798,366.25 |
| 350 | $55,392.86 | $213.49 | $4,939.42 | $50,453.44 | $851,732.60 | $1,803,519.16 |
| 351 | $50,453.44 | $194.46 | $4,958.46 | $45,494.98 | $851,927.06 | $1,808,672.07 |
| 352 | $45,494.98 | $175.35 | $4,977.57 | $40,517.42 | $852,102.40 | $1,813,824.98 |
| 353 | $40,517.42 | $156.16 | $4,996.75 | $35,520.67 | $852,258.56 | $1,818,977.90 |
| 354 | $35,520.67 | $136.90 | $5,016.01 | $30,504.66 | $852,395.46 | $1,824,130.81 |
| 355 | $30,504.66 | $117.57 | $5,035.34 | $25,469.32 | $852,513.03 | $1,829,283.72 |
| 356 | $25,469.32 | $98.16 | $5,054.75 | $20,414.57 | $852,611.20 | $1,834,436.63 |
| 357 | $20,414.57 | $78.68 | $5,074.23 | $15,340.34 | $852,689.88 | $1,839,589.54 |
| 358 | $15,340.34 | $59.12 | $5,093.79 | $10,246.55 | $852,749.00 | $1,844,742.45 |
| 359 | $10,246.55 | $39.49 | $5,113.42 | $5,133.13 | $852,788.49 | $1,849,895.37 |
| 360 | $5,133.13 | $19.78 | $5,133.13 | $0.00 | $852,808.28 | $1,855,048.28 |