|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,002,240.00 | $4,280.40 | $1,176.67 | $1,001,063.33 | $4,280.40 | $5,457.07 |
| 2 | $1,001,063.33 | $4,275.37 | $1,181.69 | $999,881.64 | $8,555.77 | $10,914.13 |
| 3 | $999,881.64 | $4,270.33 | $1,186.74 | $998,694.90 | $12,826.10 | $16,371.20 |
| 4 | $998,694.90 | $4,265.26 | $1,191.81 | $997,503.10 | $17,091.36 | $21,828.26 |
| 5 | $997,503.10 | $4,260.17 | $1,196.90 | $996,306.20 | $21,351.53 | $27,285.33 |
| 6 | $996,306.20 | $4,255.06 | $1,202.01 | $995,104.19 | $25,606.59 | $32,742.40 |
| 7 | $995,104.19 | $4,249.92 | $1,207.14 | $993,897.05 | $29,856.51 | $38,199.46 |
| 8 | $993,897.05 | $4,244.77 | $1,212.30 | $992,684.75 | $34,101.28 | $43,656.53 |
| 9 | $992,684.75 | $4,239.59 | $1,217.48 | $991,467.28 | $38,340.87 | $49,113.60 |
| 10 | $991,467.28 | $4,234.39 | $1,222.67 | $990,244.60 | $42,575.26 | $54,570.66 |
| 11 | $990,244.60 | $4,229.17 | $1,227.90 | $989,016.71 | $46,804.43 | $60,027.73 |
| 12 | $989,016.71 | $4,223.93 | $1,233.14 | $987,783.57 | $51,028.36 | $65,484.79 |
| 13 | $987,783.57 | $4,218.66 | $1,238.41 | $986,545.16 | $55,247.02 | $70,941.86 |
| 14 | $986,545.16 | $4,213.37 | $1,243.70 | $985,301.46 | $59,460.39 | $76,398.93 |
| 15 | $985,301.46 | $4,208.06 | $1,249.01 | $984,052.45 | $63,668.45 | $81,855.99 |
| 16 | $984,052.45 | $4,202.72 | $1,254.34 | $982,798.11 | $67,871.17 | $87,313.06 |
| 17 | $982,798.11 | $4,197.37 | $1,259.70 | $981,538.41 | $72,068.54 | $92,770.13 |
| 18 | $981,538.41 | $4,191.99 | $1,265.08 | $980,273.33 | $76,260.52 | $98,227.19 |
| 19 | $980,273.33 | $4,186.58 | $1,270.48 | $979,002.85 | $80,447.11 | $103,684.26 |
| 20 | $979,002.85 | $4,181.16 | $1,275.91 | $977,726.94 | $84,628.27 | $109,141.32 |
| 21 | $977,726.94 | $4,175.71 | $1,281.36 | $976,445.59 | $88,803.98 | $114,598.39 |
| 22 | $976,445.59 | $4,170.24 | $1,286.83 | $975,158.76 | $92,974.21 | $120,055.46 |
| 23 | $975,158.76 | $4,164.74 | $1,292.33 | $973,866.43 | $97,138.95 | $125,512.52 |
| 24 | $973,866.43 | $4,159.22 | $1,297.85 | $972,568.58 | $101,298.17 | $130,969.59 |
| 25 | $972,568.58 | $4,153.68 | $1,303.39 | $971,265.20 | $105,451.85 | $136,426.66 |
| 26 | $971,265.20 | $4,148.11 | $1,308.95 | $969,956.24 | $109,599.96 | $141,883.72 |
| 27 | $969,956.24 | $4,142.52 | $1,314.54 | $968,641.70 | $113,742.49 | $147,340.79 |
| 28 | $968,641.70 | $4,136.91 | $1,320.16 | $967,321.54 | $117,879.39 | $152,797.85 |
| 29 | $967,321.54 | $4,131.27 | $1,325.80 | $965,995.74 | $122,010.66 | $158,254.92 |
| 30 | $965,995.74 | $4,125.61 | $1,331.46 | $964,664.28 | $126,136.27 | $163,711.99 |
| 31 | $964,664.28 | $4,119.92 | $1,337.15 | $963,327.14 | $130,256.19 | $169,169.05 |
| 32 | $963,327.14 | $4,114.21 | $1,342.86 | $961,984.28 | $134,370.40 | $174,626.12 |
| 33 | $961,984.28 | $4,108.47 | $1,348.59 | $960,635.69 | $138,478.87 | $180,083.19 |
| 34 | $960,635.69 | $4,102.71 | $1,354.35 | $959,281.34 | $142,581.59 | $185,540.25 |
| 35 | $959,281.34 | $4,096.93 | $1,360.14 | $957,921.20 | $146,678.52 | $190,997.32 |
| 36 | $957,921.20 | $4,091.12 | $1,365.94 | $956,555.26 | $150,769.64 | $196,454.38 |
| 37 | $956,555.26 | $4,085.29 | $1,371.78 | $955,183.48 | $154,854.93 | $201,911.45 |
| 38 | $955,183.48 | $4,079.43 | $1,377.64 | $953,805.84 | $158,934.36 | $207,368.52 |
| 39 | $953,805.84 | $4,073.55 | $1,383.52 | $952,422.32 | $163,007.90 | $212,825.58 |
| 40 | $952,422.32 | $4,067.64 | $1,389.43 | $951,032.89 | $167,075.54 | $218,282.65 |
| 41 | $951,032.89 | $4,061.70 | $1,395.36 | $949,637.53 | $171,137.24 | $223,739.72 |
| 42 | $949,637.53 | $4,055.74 | $1,401.32 | $948,236.21 | $175,192.99 | $229,196.78 |
| 43 | $948,236.21 | $4,049.76 | $1,407.31 | $946,828.90 | $179,242.75 | $234,653.85 |
| 44 | $946,828.90 | $4,043.75 | $1,413.32 | $945,415.58 | $183,286.49 | $240,110.91 |
| 45 | $945,415.58 | $4,037.71 | $1,419.35 | $943,996.23 | $187,324.21 | $245,567.98 |
| 46 | $943,996.23 | $4,031.65 | $1,425.42 | $942,570.81 | $191,355.86 | $251,025.05 |
| 47 | $942,570.81 | $4,025.56 | $1,431.50 | $941,139.31 | $195,381.42 | $256,482.11 |
| 48 | $941,139.31 | $4,019.45 | $1,437.62 | $939,701.69 | $199,400.87 | $261,939.18 |
| 49 | $939,701.69 | $4,013.31 | $1,443.76 | $938,257.93 | $203,414.18 | $267,396.25 |
| 50 | $938,257.93 | $4,007.14 | $1,449.92 | $936,808.01 | $207,421.32 | $272,853.31 |
| 51 | $936,808.01 | $4,000.95 | $1,456.12 | $935,351.90 | $211,422.27 | $278,310.38 |
| 52 | $935,351.90 | $3,994.73 | $1,462.33 | $933,889.56 | $215,417.01 | $283,767.44 |
| 53 | $933,889.56 | $3,988.49 | $1,468.58 | $932,420.98 | $219,405.49 | $289,224.51 |
| 54 | $932,420.98 | $3,982.21 | $1,474.85 | $930,946.13 | $223,387.71 | $294,681.58 |
| 55 | $930,946.13 | $3,975.92 | $1,481.15 | $929,464.98 | $227,363.62 | $300,138.64 |
| 56 | $929,464.98 | $3,969.59 | $1,487.48 | $927,977.50 | $231,333.21 | $305,595.71 |
| 57 | $927,977.50 | $3,963.24 | $1,493.83 | $926,483.67 | $235,296.45 | $311,052.77 |
| 58 | $926,483.67 | $3,956.86 | $1,500.21 | $924,983.47 | $239,253.31 | $316,509.84 |
| 59 | $924,983.47 | $3,950.45 | $1,506.62 | $923,476.85 | $243,203.76 | $321,966.91 |
| 60 | $923,476.85 | $3,944.02 | $1,513.05 | $921,963.80 | $247,147.77 | $327,423.97 |
| 61 | $921,963.80 | $3,937.55 | $1,519.51 | $920,444.29 | $251,085.33 | $332,881.04 |
| 62 | $920,444.29 | $3,931.06 | $1,526.00 | $918,918.28 | $255,016.39 | $338,338.11 |
| 63 | $918,918.28 | $3,924.55 | $1,532.52 | $917,385.76 | $258,940.94 | $343,795.17 |
| 64 | $917,385.76 | $3,918.00 | $1,539.06 | $915,846.70 | $262,858.94 | $349,252.24 |
| 65 | $915,846.70 | $3,911.43 | $1,545.64 | $914,301.06 | $266,770.37 | $354,709.30 |
| 66 | $914,301.06 | $3,904.83 | $1,552.24 | $912,748.82 | $270,675.20 | $360,166.37 |
| 67 | $912,748.82 | $3,898.20 | $1,558.87 | $911,189.96 | $274,573.39 | $365,623.44 |
| 68 | $911,189.96 | $3,891.54 | $1,565.53 | $909,624.43 | $278,464.93 | $371,080.50 |
| 69 | $909,624.43 | $3,884.85 | $1,572.21 | $908,052.22 | $282,349.79 | $376,537.57 |
| 70 | $908,052.22 | $3,878.14 | $1,578.93 | $906,473.29 | $286,227.93 | $381,994.64 |
| 71 | $906,473.29 | $3,871.40 | $1,585.67 | $904,887.62 | $290,099.32 | $387,451.70 |
| 72 | $904,887.62 | $3,864.62 | $1,592.44 | $903,295.18 | $293,963.95 | $392,908.77 |
| 73 | $903,295.18 | $3,857.82 | $1,599.24 | $901,695.94 | $297,821.77 | $398,365.83 |
| 74 | $901,695.94 | $3,850.99 | $1,606.07 | $900,089.86 | $301,672.76 | $403,822.90 |
| 75 | $900,089.86 | $3,844.13 | $1,612.93 | $898,476.93 | $305,516.90 | $409,279.97 |
| 76 | $898,476.93 | $3,837.25 | $1,619.82 | $896,857.11 | $309,354.14 | $414,737.03 |
| 77 | $896,857.11 | $3,830.33 | $1,626.74 | $895,230.37 | $313,184.47 | $420,194.10 |
| 78 | $895,230.37 | $3,823.38 | $1,633.69 | $893,596.68 | $317,007.85 | $425,651.17 |
| 79 | $893,596.68 | $3,816.40 | $1,640.66 | $891,956.02 | $320,824.25 | $431,108.23 |
| 80 | $891,956.02 | $3,809.40 | $1,647.67 | $890,308.35 | $324,633.65 | $436,565.30 |
| 81 | $890,308.35 | $3,802.36 | $1,654.71 | $888,653.64 | $328,436.01 | $442,022.36 |
| 82 | $888,653.64 | $3,795.29 | $1,661.77 | $886,991.87 | $332,231.30 | $447,479.43 |
| 83 | $886,991.87 | $3,788.19 | $1,668.87 | $885,323.00 | $336,019.49 | $452,936.50 |
| 84 | $885,323.00 | $3,781.07 | $1,676.00 | $883,647.00 | $339,800.56 | $458,393.56 |
| 85 | $883,647.00 | $3,773.91 | $1,683.16 | $881,963.84 | $343,574.47 | $463,850.63 |
| 86 | $881,963.84 | $3,766.72 | $1,690.35 | $880,273.49 | $347,341.19 | $469,307.70 |
| 87 | $880,273.49 | $3,759.50 | $1,697.56 | $878,575.93 | $351,100.69 | $474,764.76 |
| 88 | $878,575.93 | $3,752.25 | $1,704.81 | $876,871.11 | $354,852.94 | $480,221.83 |
| 89 | $876,871.11 | $3,744.97 | $1,712.10 | $875,159.02 | $358,597.91 | $485,678.89 |
| 90 | $875,159.02 | $3,737.66 | $1,719.41 | $873,439.61 | $362,335.57 | $491,135.96 |
| 91 | $873,439.61 | $3,730.32 | $1,726.75 | $871,712.86 | $366,065.89 | $496,593.03 |
| 92 | $871,712.86 | $3,722.94 | $1,734.13 | $869,978.73 | $369,788.83 | $502,050.09 |
| 93 | $869,978.73 | $3,715.53 | $1,741.53 | $868,237.20 | $373,504.36 | $507,507.16 |
| 94 | $868,237.20 | $3,708.10 | $1,748.97 | $866,488.23 | $377,212.46 | $512,964.23 |
| 95 | $866,488.23 | $3,700.63 | $1,756.44 | $864,731.79 | $380,913.08 | $518,421.29 |
| 96 | $864,731.79 | $3,693.13 | $1,763.94 | $862,967.85 | $384,606.21 | $523,878.36 |
| 97 | $862,967.85 | $3,685.59 | $1,771.47 | $861,196.38 | $388,291.80 | $529,335.42 |
| 98 | $861,196.38 | $3,678.03 | $1,779.04 | $859,417.34 | $391,969.83 | $534,792.49 |
| 99 | $859,417.34 | $3,670.43 | $1,786.64 | $857,630.70 | $395,640.26 | $540,249.56 |
| 100 | $857,630.70 | $3,662.80 | $1,794.27 | $855,836.43 | $399,303.05 | $545,706.62 |
| 101 | $855,836.43 | $3,655.13 | $1,801.93 | $854,034.50 | $402,958.19 | $551,163.69 |
| 102 | $854,034.50 | $3,647.44 | $1,809.63 | $852,224.87 | $406,605.63 | $556,620.76 |
| 103 | $852,224.87 | $3,639.71 | $1,817.36 | $850,407.52 | $410,245.34 | $562,077.82 |
| 104 | $850,407.52 | $3,631.95 | $1,825.12 | $848,582.40 | $413,877.29 | $567,534.89 |
| 105 | $848,582.40 | $3,624.15 | $1,832.91 | $846,749.49 | $417,501.44 | $572,991.95 |
| 106 | $846,749.49 | $3,616.33 | $1,840.74 | $844,908.75 | $421,117.77 | $578,449.02 |
| 107 | $844,908.75 | $3,608.46 | $1,848.60 | $843,060.14 | $424,726.23 | $583,906.09 |
| 108 | $843,060.14 | $3,600.57 | $1,856.50 | $841,203.65 | $428,326.80 | $589,363.15 |
| 109 | $841,203.65 | $3,592.64 | $1,864.43 | $839,339.22 | $431,919.44 | $594,820.22 |
| 110 | $839,339.22 | $3,584.68 | $1,872.39 | $837,466.83 | $435,504.12 | $600,277.29 |
| 111 | $837,466.83 | $3,576.68 | $1,880.38 | $835,586.45 | $439,080.80 | $605,734.35 |
| 112 | $835,586.45 | $3,568.65 | $1,888.42 | $833,698.03 | $442,649.45 | $611,191.42 |
| 113 | $833,698.03 | $3,560.59 | $1,896.48 | $831,801.55 | $446,210.04 | $616,648.48 |
| 114 | $831,801.55 | $3,552.49 | $1,904.58 | $829,896.97 | $449,762.52 | $622,105.55 |
| 115 | $829,896.97 | $3,544.35 | $1,912.71 | $827,984.26 | $453,306.87 | $627,562.62 |
| 116 | $827,984.26 | $3,536.18 | $1,920.88 | $826,063.37 | $456,843.06 | $633,019.68 |
| 117 | $826,063.37 | $3,527.98 | $1,929.09 | $824,134.29 | $460,371.03 | $638,476.75 |
| 118 | $824,134.29 | $3,519.74 | $1,937.33 | $822,196.96 | $463,890.77 | $643,933.81 |
| 119 | $822,196.96 | $3,511.47 | $1,945.60 | $820,251.36 | $467,402.24 | $649,390.88 |
| 120 | $820,251.36 | $3,503.16 | $1,953.91 | $818,297.45 | $470,905.40 | $654,847.95 |
| 121 | $818,297.45 | $3,494.81 | $1,962.25 | $816,335.20 | $474,400.21 | $660,305.01 |
| 122 | $816,335.20 | $3,486.43 | $1,970.63 | $814,364.56 | $477,886.64 | $665,762.08 |
| 123 | $814,364.56 | $3,478.02 | $1,979.05 | $812,385.51 | $481,364.66 | $671,219.15 |
| 124 | $812,385.51 | $3,469.56 | $1,987.50 | $810,398.01 | $484,834.22 | $676,676.21 |
| 125 | $810,398.01 | $3,461.07 | $1,995.99 | $808,402.02 | $488,295.29 | $682,133.28 |
| 126 | $808,402.02 | $3,452.55 | $2,004.52 | $806,397.50 | $491,747.84 | $687,590.34 |
| 127 | $806,397.50 | $3,443.99 | $2,013.08 | $804,384.42 | $495,191.83 | $693,047.41 |
| 128 | $804,384.42 | $3,435.39 | $2,021.67 | $802,362.75 | $498,627.23 | $698,504.48 |
| 129 | $802,362.75 | $3,426.76 | $2,030.31 | $800,332.44 | $502,053.98 | $703,961.54 |
| 130 | $800,332.44 | $3,418.09 | $2,038.98 | $798,293.46 | $505,472.07 | $709,418.61 |
| 131 | $798,293.46 | $3,409.38 | $2,047.69 | $796,245.77 | $508,881.45 | $714,875.68 |
| 132 | $796,245.77 | $3,400.63 | $2,056.43 | $794,189.34 | $512,282.08 | $720,332.74 |
| 133 | $794,189.34 | $3,391.85 | $2,065.22 | $792,124.12 | $515,673.93 | $725,789.81 |
| 134 | $792,124.12 | $3,383.03 | $2,074.04 | $790,050.09 | $519,056.96 | $731,246.87 |
| 135 | $790,050.09 | $3,374.17 | $2,082.89 | $787,967.19 | $522,431.13 | $736,703.94 |
| 136 | $787,967.19 | $3,365.28 | $2,091.79 | $785,875.40 | $525,796.41 | $742,161.01 |
| 137 | $785,875.40 | $3,356.34 | $2,100.72 | $783,774.68 | $529,152.75 | $747,618.07 |
| 138 | $783,774.68 | $3,347.37 | $2,109.70 | $781,664.99 | $532,500.12 | $753,075.14 |
| 139 | $781,664.99 | $3,338.36 | $2,118.71 | $779,546.28 | $535,838.49 | $758,532.21 |
| 140 | $779,546.28 | $3,329.31 | $2,127.75 | $777,418.53 | $539,167.80 | $763,989.27 |
| 141 | $777,418.53 | $3,320.22 | $2,136.84 | $775,281.68 | $542,488.02 | $769,446.34 |
| 142 | $775,281.68 | $3,311.10 | $2,145.97 | $773,135.72 | $545,799.12 | $774,903.40 |
| 143 | $773,135.72 | $3,301.93 | $2,155.13 | $770,980.58 | $549,101.06 | $780,360.47 |
| 144 | $770,980.58 | $3,292.73 | $2,164.34 | $768,816.25 | $552,393.78 | $785,817.54 |
| 145 | $768,816.25 | $3,283.49 | $2,173.58 | $766,642.67 | $555,677.27 | $791,274.60 |
| 146 | $766,642.67 | $3,274.20 | $2,182.86 | $764,459.80 | $558,951.47 | $796,731.67 |
| 147 | $764,459.80 | $3,264.88 | $2,192.19 | $762,267.62 | $562,216.35 | $802,188.74 |
| 148 | $762,267.62 | $3,255.52 | $2,201.55 | $760,066.07 | $565,471.87 | $807,645.80 |
| 149 | $760,066.07 | $3,246.12 | $2,210.95 | $757,855.12 | $568,717.99 | $813,102.87 |
| 150 | $757,855.12 | $3,236.67 | $2,220.39 | $755,634.73 | $571,954.66 | $818,559.93 |
| 151 | $755,634.73 | $3,227.19 | $2,229.88 | $753,404.85 | $575,181.85 | $824,017.00 |
| 152 | $753,404.85 | $3,217.67 | $2,239.40 | $751,165.45 | $578,399.52 | $829,474.07 |
| 153 | $751,165.45 | $3,208.10 | $2,248.96 | $748,916.49 | $581,607.62 | $834,931.13 |
| 154 | $748,916.49 | $3,198.50 | $2,258.57 | $746,657.92 | $584,806.12 | $840,388.20 |
| 155 | $746,657.92 | $3,188.85 | $2,268.21 | $744,389.70 | $587,994.97 | $845,845.27 |
| 156 | $744,389.70 | $3,179.16 | $2,277.90 | $742,111.80 | $591,174.13 | $851,302.33 |
| 157 | $742,111.80 | $3,169.44 | $2,287.63 | $739,824.17 | $594,343.57 | $856,759.40 |
| 158 | $739,824.17 | $3,159.67 | $2,297.40 | $737,526.77 | $597,503.23 | $862,216.46 |
| 159 | $737,526.77 | $3,149.85 | $2,307.21 | $735,219.56 | $600,653.09 | $867,673.53 |
| 160 | $735,219.56 | $3,140.00 | $2,317.07 | $732,902.49 | $603,793.09 | $873,130.60 |
| 161 | $732,902.49 | $3,130.10 | $2,326.96 | $730,575.53 | $606,923.19 | $878,587.66 |
| 162 | $730,575.53 | $3,120.17 | $2,336.90 | $728,238.63 | $610,043.36 | $884,044.73 |
| 163 | $728,238.63 | $3,110.19 | $2,346.88 | $725,891.75 | $613,153.55 | $889,501.80 |
| 164 | $725,891.75 | $3,100.16 | $2,356.90 | $723,534.85 | $616,253.71 | $894,958.86 |
| 165 | $723,534.85 | $3,090.10 | $2,366.97 | $721,167.88 | $619,343.80 | $900,415.93 |
| 166 | $721,167.88 | $3,079.99 | $2,377.08 | $718,790.80 | $622,423.79 | $905,872.99 |
| 167 | $718,790.80 | $3,069.84 | $2,387.23 | $716,403.57 | $625,493.63 | $911,330.06 |
| 168 | $716,403.57 | $3,059.64 | $2,397.43 | $714,006.14 | $628,553.27 | $916,787.13 |
| 169 | $714,006.14 | $3,049.40 | $2,407.66 | $711,598.48 | $631,602.67 | $922,244.19 |
| 170 | $711,598.48 | $3,039.12 | $2,417.95 | $709,180.53 | $634,641.79 | $927,701.26 |
| 171 | $709,180.53 | $3,028.79 | $2,428.27 | $706,752.26 | $637,670.58 | $933,158.32 |
| 172 | $706,752.26 | $3,018.42 | $2,438.65 | $704,313.61 | $640,689.00 | $938,615.39 |
| 173 | $704,313.61 | $3,008.01 | $2,449.06 | $701,864.55 | $643,697.01 | $944,072.46 |
| 174 | $701,864.55 | $2,997.55 | $2,459.52 | $699,405.03 | $646,694.55 | $949,529.52 |
| 175 | $699,405.03 | $2,987.04 | $2,470.02 | $696,935.01 | $649,681.60 | $954,986.59 |
| 176 | $696,935.01 | $2,976.49 | $2,480.57 | $694,454.43 | $652,658.09 | $960,443.66 |
| 177 | $694,454.43 | $2,965.90 | $2,491.17 | $691,963.27 | $655,623.99 | $965,900.72 |
| 178 | $691,963.27 | $2,955.26 | $2,501.81 | $689,461.46 | $658,579.25 | $971,357.79 |
| 179 | $689,461.46 | $2,944.57 | $2,512.49 | $686,948.97 | $661,523.82 | $976,814.85 |
| 180 | $686,948.97 | $2,933.84 | $2,523.22 | $684,425.75 | $664,457.67 | $982,271.92 |
| 181 | $684,425.75 | $2,923.07 | $2,534.00 | $681,891.75 | $667,380.74 | $987,728.99 |
| 182 | $681,891.75 | $2,912.25 | $2,544.82 | $679,346.93 | $670,292.98 | $993,186.05 |
| 183 | $679,346.93 | $2,901.38 | $2,555.69 | $676,791.24 | $673,194.36 | $998,643.12 |
| 184 | $676,791.24 | $2,890.46 | $2,566.60 | $674,224.64 | $676,084.82 | $1,004,100.19 |
| 185 | $674,224.64 | $2,879.50 | $2,577.57 | $671,647.07 | $678,964.32 | $1,009,557.25 |
| 186 | $671,647.07 | $2,868.49 | $2,588.57 | $669,058.50 | $681,832.82 | $1,015,014.32 |
| 187 | $669,058.50 | $2,857.44 | $2,599.63 | $666,458.87 | $684,690.25 | $1,020,471.38 |
| 188 | $666,458.87 | $2,846.33 | $2,610.73 | $663,848.14 | $687,536.59 | $1,025,928.45 |
| 189 | $663,848.14 | $2,835.18 | $2,621.88 | $661,226.26 | $690,371.77 | $1,031,385.52 |
| 190 | $661,226.26 | $2,823.99 | $2,633.08 | $658,593.18 | $693,195.76 | $1,036,842.58 |
| 191 | $658,593.18 | $2,812.74 | $2,644.32 | $655,948.85 | $696,008.50 | $1,042,299.65 |
| 192 | $655,948.85 | $2,801.45 | $2,655.62 | $653,293.23 | $698,809.95 | $1,047,756.72 |
| 193 | $653,293.23 | $2,790.11 | $2,666.96 | $650,626.27 | $701,600.06 | $1,053,213.78 |
| 194 | $650,626.27 | $2,778.72 | $2,678.35 | $647,947.92 | $704,378.77 | $1,058,670.85 |
| 195 | $647,947.92 | $2,767.28 | $2,689.79 | $645,258.14 | $707,146.05 | $1,064,127.91 |
| 196 | $645,258.14 | $2,755.79 | $2,701.28 | $642,556.86 | $709,901.84 | $1,069,584.98 |
| 197 | $642,556.86 | $2,744.25 | $2,712.81 | $639,844.05 | $712,646.09 | $1,075,042.05 |
| 198 | $639,844.05 | $2,732.67 | $2,724.40 | $637,119.65 | $715,378.76 | $1,080,499.11 |
| 199 | $637,119.65 | $2,721.03 | $2,736.03 | $634,383.61 | $718,099.79 | $1,085,956.18 |
| 200 | $634,383.61 | $2,709.35 | $2,747.72 | $631,635.89 | $720,809.14 | $1,091,413.25 |
| 201 | $631,635.89 | $2,697.61 | $2,759.45 | $628,876.44 | $723,506.75 | $1,096,870.31 |
| 202 | $628,876.44 | $2,685.83 | $2,771.24 | $626,105.20 | $726,192.58 | $1,102,327.38 |
| 203 | $626,105.20 | $2,673.99 | $2,783.08 | $623,322.12 | $728,866.57 | $1,107,784.44 |
| 204 | $623,322.12 | $2,662.10 | $2,794.96 | $620,527.16 | $731,528.67 | $1,113,241.51 |
| 205 | $620,527.16 | $2,650.17 | $2,806.90 | $617,720.26 | $734,178.84 | $1,118,698.58 |
| 206 | $617,720.26 | $2,638.18 | $2,818.89 | $614,901.38 | $736,817.02 | $1,124,155.64 |
| 207 | $614,901.38 | $2,626.14 | $2,830.92 | $612,070.45 | $739,443.16 | $1,129,612.71 |
| 208 | $612,070.45 | $2,614.05 | $2,843.02 | $609,227.44 | $742,057.21 | $1,135,069.78 |
| 209 | $609,227.44 | $2,601.91 | $2,855.16 | $606,372.28 | $744,659.12 | $1,140,526.84 |
| 210 | $606,372.28 | $2,589.71 | $2,867.35 | $603,504.93 | $747,248.84 | $1,145,983.91 |
| 211 | $603,504.93 | $2,577.47 | $2,879.60 | $600,625.33 | $749,826.31 | $1,151,440.97 |
| 212 | $600,625.33 | $2,565.17 | $2,891.90 | $597,733.44 | $752,391.48 | $1,156,898.04 |
| 213 | $597,733.44 | $2,552.82 | $2,904.25 | $594,829.19 | $754,944.30 | $1,162,355.11 |
| 214 | $594,829.19 | $2,540.42 | $2,916.65 | $591,912.54 | $757,484.71 | $1,167,812.17 |
| 215 | $591,912.54 | $2,527.96 | $2,929.11 | $588,983.43 | $760,012.67 | $1,173,269.24 |
| 216 | $588,983.43 | $2,515.45 | $2,941.62 | $586,041.82 | $762,528.12 | $1,178,726.31 |
| 217 | $586,041.82 | $2,502.89 | $2,954.18 | $583,087.64 | $765,031.01 | $1,184,183.37 |
| 218 | $583,087.64 | $2,490.27 | $2,966.80 | $580,120.84 | $767,521.28 | $1,189,640.44 |
| 219 | $580,120.84 | $2,477.60 | $2,979.47 | $577,141.38 | $769,998.88 | $1,195,097.50 |
| 220 | $577,141.38 | $2,464.87 | $2,992.19 | $574,149.18 | $772,463.75 | $1,200,554.57 |
| 221 | $574,149.18 | $2,452.10 | $3,004.97 | $571,144.21 | $774,915.85 | $1,206,011.64 |
| 222 | $571,144.21 | $2,439.26 | $3,017.80 | $568,126.41 | $777,355.11 | $1,211,468.70 |
| 223 | $568,126.41 | $2,426.37 | $3,030.69 | $565,095.72 | $779,781.48 | $1,216,925.77 |
| 224 | $565,095.72 | $2,413.43 | $3,043.64 | $562,052.08 | $782,194.91 | $1,222,382.84 |
| 225 | $562,052.08 | $2,400.43 | $3,056.64 | $558,995.44 | $784,595.35 | $1,227,839.90 |
| 226 | $558,995.44 | $2,387.38 | $3,069.69 | $555,925.75 | $786,982.72 | $1,233,296.97 |
| 227 | $555,925.75 | $2,374.27 | $3,082.80 | $552,842.95 | $789,356.99 | $1,238,754.03 |
| 228 | $552,842.95 | $2,361.10 | $3,095.97 | $549,746.99 | $791,718.09 | $1,244,211.10 |
| 229 | $549,746.99 | $2,347.88 | $3,109.19 | $546,637.80 | $794,065.97 | $1,249,668.17 |
| 230 | $546,637.80 | $2,334.60 | $3,122.47 | $543,515.33 | $796,400.56 | $1,255,125.23 |
| 231 | $543,515.33 | $2,321.26 | $3,135.80 | $540,379.53 | $798,721.83 | $1,260,582.30 |
| 232 | $540,379.53 | $2,307.87 | $3,149.20 | $537,230.33 | $801,029.70 | $1,266,039.36 |
| 233 | $537,230.33 | $2,294.42 | $3,162.65 | $534,067.69 | $803,324.12 | $1,271,496.43 |
| 234 | $534,067.69 | $2,280.91 | $3,176.15 | $530,891.54 | $805,605.03 | $1,276,953.50 |
| 235 | $530,891.54 | $2,267.35 | $3,189.72 | $527,701.82 | $807,872.38 | $1,282,410.56 |
| 236 | $527,701.82 | $2,253.73 | $3,203.34 | $524,498.48 | $810,126.11 | $1,287,867.63 |
| 237 | $524,498.48 | $2,240.05 | $3,217.02 | $521,281.46 | $812,366.16 | $1,293,324.70 |
| 238 | $521,281.46 | $2,226.31 | $3,230.76 | $518,050.70 | $814,592.46 | $1,298,781.76 |
| 239 | $518,050.70 | $2,212.51 | $3,244.56 | $514,806.14 | $816,804.97 | $1,304,238.83 |
| 240 | $514,806.14 | $2,198.65 | $3,258.41 | $511,547.73 | $819,003.62 | $1,309,695.89 |
| 241 | $511,547.73 | $2,184.74 | $3,272.33 | $508,275.40 | $821,188.36 | $1,315,152.96 |
| 242 | $508,275.40 | $2,170.76 | $3,286.31 | $504,989.09 | $823,359.12 | $1,320,610.03 |
| 243 | $504,989.09 | $2,156.72 | $3,300.34 | $501,688.75 | $825,515.84 | $1,326,067.09 |
| 244 | $501,688.75 | $2,142.63 | $3,314.44 | $498,374.31 | $827,658.47 | $1,331,524.16 |
| 245 | $498,374.31 | $2,128.47 | $3,328.59 | $495,045.72 | $829,786.94 | $1,336,981.23 |
| 246 | $495,045.72 | $2,114.26 | $3,342.81 | $491,702.91 | $831,901.20 | $1,342,438.29 |
| 247 | $491,702.91 | $2,099.98 | $3,357.09 | $488,345.82 | $834,001.18 | $1,347,895.36 |
| 248 | $488,345.82 | $2,085.64 | $3,371.42 | $484,974.40 | $836,086.83 | $1,353,352.42 |
| 249 | $484,974.40 | $2,071.24 | $3,385.82 | $481,588.58 | $838,158.07 | $1,358,809.49 |
| 250 | $481,588.58 | $2,056.78 | $3,400.28 | $478,188.30 | $840,214.85 | $1,364,266.56 |
| 251 | $478,188.30 | $2,042.26 | $3,414.80 | $474,773.49 | $842,257.12 | $1,369,723.62 |
| 252 | $474,773.49 | $2,027.68 | $3,429.39 | $471,344.11 | $844,284.80 | $1,375,180.69 |
| 253 | $471,344.11 | $2,013.03 | $3,444.03 | $467,900.07 | $846,297.83 | $1,380,637.76 |
| 254 | $467,900.07 | $1,998.32 | $3,458.74 | $464,441.33 | $848,296.15 | $1,386,094.82 |
| 255 | $464,441.33 | $1,983.55 | $3,473.51 | $460,967.81 | $850,279.70 | $1,391,551.89 |
| 256 | $460,967.81 | $1,968.72 | $3,488.35 | $457,479.46 | $852,248.42 | $1,397,008.95 |
| 257 | $457,479.46 | $1,953.82 | $3,503.25 | $453,976.22 | $854,202.24 | $1,402,466.02 |
| 258 | $453,976.22 | $1,938.86 | $3,518.21 | $450,458.01 | $856,141.09 | $1,407,923.09 |
| 259 | $450,458.01 | $1,923.83 | $3,533.24 | $446,924.77 | $858,064.93 | $1,413,380.15 |
| 260 | $446,924.77 | $1,908.74 | $3,548.33 | $443,376.45 | $859,973.67 | $1,418,837.22 |
| 261 | $443,376.45 | $1,893.59 | $3,563.48 | $439,812.97 | $861,867.25 | $1,424,294.29 |
| 262 | $439,812.97 | $1,878.37 | $3,578.70 | $436,234.27 | $863,745.62 | $1,429,751.35 |
| 263 | $436,234.27 | $1,863.08 | $3,593.98 | $432,640.29 | $865,608.71 | $1,435,208.42 |
| 264 | $432,640.29 | $1,847.73 | $3,609.33 | $429,030.96 | $867,456.44 | $1,440,665.48 |
| 265 | $429,030.96 | $1,832.32 | $3,624.75 | $425,406.21 | $869,288.76 | $1,446,122.55 |
| 266 | $425,406.21 | $1,816.84 | $3,640.23 | $421,765.98 | $871,105.60 | $1,451,579.62 |
| 267 | $421,765.98 | $1,801.29 | $3,655.77 | $418,110.21 | $872,906.89 | $1,457,036.68 |
| 268 | $418,110.21 | $1,785.68 | $3,671.39 | $414,438.82 | $874,692.57 | $1,462,493.75 |
| 269 | $414,438.82 | $1,770.00 | $3,687.07 | $410,751.75 | $876,462.57 | $1,467,950.82 |
| 270 | $410,751.75 | $1,754.25 | $3,702.81 | $407,048.94 | $878,216.82 | $1,473,407.88 |
| 271 | $407,048.94 | $1,738.44 | $3,718.63 | $403,330.31 | $879,955.26 | $1,478,864.95 |
| 272 | $403,330.31 | $1,722.56 | $3,734.51 | $399,595.80 | $881,677.82 | $1,484,322.01 |
| 273 | $399,595.80 | $1,706.61 | $3,750.46 | $395,845.34 | $883,384.42 | $1,489,779.08 |
| 274 | $395,845.34 | $1,690.59 | $3,766.48 | $392,078.87 | $885,075.01 | $1,495,236.15 |
| 275 | $392,078.87 | $1,674.50 | $3,782.56 | $388,296.30 | $886,749.52 | $1,500,693.21 |
| 276 | $388,296.30 | $1,658.35 | $3,798.72 | $384,497.59 | $888,407.87 | $1,506,150.28 |
| 277 | $384,497.59 | $1,642.13 | $3,814.94 | $380,682.64 | $890,049.99 | $1,511,607.35 |
| 278 | $380,682.64 | $1,625.83 | $3,831.23 | $376,851.41 | $891,675.82 | $1,517,064.41 |
| 279 | $376,851.41 | $1,609.47 | $3,847.60 | $373,003.81 | $893,285.29 | $1,522,521.48 |
| 280 | $373,003.81 | $1,593.04 | $3,864.03 | $369,139.79 | $894,878.33 | $1,527,978.54 |
| 281 | $369,139.79 | $1,576.53 | $3,880.53 | $365,259.25 | $896,454.86 | $1,533,435.61 |
| 282 | $365,259.25 | $1,559.96 | $3,897.10 | $361,362.15 | $898,014.82 | $1,538,892.68 |
| 283 | $361,362.15 | $1,543.32 | $3,913.75 | $357,448.40 | $899,558.14 | $1,544,349.74 |
| 284 | $357,448.40 | $1,526.60 | $3,930.46 | $353,517.94 | $901,084.74 | $1,549,806.81 |
| 285 | $353,517.94 | $1,509.82 | $3,947.25 | $349,570.69 | $902,594.56 | $1,555,263.87 |
| 286 | $349,570.69 | $1,492.96 | $3,964.11 | $345,606.58 | $904,087.52 | $1,560,720.94 |
| 287 | $345,606.58 | $1,476.03 | $3,981.04 | $341,625.54 | $905,563.55 | $1,566,178.01 |
| 288 | $341,625.54 | $1,459.03 | $3,998.04 | $337,627.50 | $907,022.57 | $1,571,635.07 |
| 289 | $337,627.50 | $1,441.95 | $4,015.12 | $333,612.38 | $908,464.52 | $1,577,092.14 |
| 290 | $333,612.38 | $1,424.80 | $4,032.26 | $329,580.12 | $909,889.33 | $1,582,549.21 |
| 291 | $329,580.12 | $1,407.58 | $4,049.48 | $325,530.64 | $911,296.91 | $1,588,006.27 |
| 292 | $325,530.64 | $1,390.29 | $4,066.78 | $321,463.86 | $912,687.20 | $1,593,463.34 |
| 293 | $321,463.86 | $1,372.92 | $4,084.15 | $317,379.71 | $914,060.11 | $1,598,920.40 |
| 294 | $317,379.71 | $1,355.48 | $4,101.59 | $313,278.12 | $915,415.59 | $1,604,377.47 |
| 295 | $313,278.12 | $1,337.96 | $4,119.11 | $309,159.01 | $916,753.55 | $1,609,834.54 |
| 296 | $309,159.01 | $1,320.37 | $4,136.70 | $305,022.31 | $918,073.92 | $1,615,291.60 |
| 297 | $305,022.31 | $1,302.70 | $4,154.37 | $300,867.94 | $919,376.61 | $1,620,748.67 |
| 298 | $300,867.94 | $1,284.96 | $4,172.11 | $296,695.84 | $920,661.57 | $1,626,205.74 |
| 299 | $296,695.84 | $1,267.14 | $4,189.93 | $292,505.91 | $921,928.71 | $1,631,662.80 |
| 300 | $292,505.91 | $1,249.24 | $4,207.82 | $288,298.09 | $923,177.95 | $1,637,119.87 |
| 301 | $288,298.09 | $1,231.27 | $4,225.79 | $284,072.29 | $924,409.23 | $1,642,576.93 |
| 302 | $284,072.29 | $1,213.23 | $4,243.84 | $279,828.45 | $925,622.45 | $1,648,034.00 |
| 303 | $279,828.45 | $1,195.10 | $4,261.97 | $275,566.49 | $926,817.55 | $1,653,491.07 |
| 304 | $275,566.49 | $1,176.90 | $4,280.17 | $271,286.32 | $927,994.45 | $1,658,948.13 |
| 305 | $271,286.32 | $1,158.62 | $4,298.45 | $266,987.87 | $929,153.07 | $1,664,405.20 |
| 306 | $266,987.87 | $1,140.26 | $4,316.81 | $262,671.07 | $930,293.33 | $1,669,862.27 |
| 307 | $262,671.07 | $1,121.82 | $4,335.24 | $258,335.82 | $931,415.16 | $1,675,319.33 |
| 308 | $258,335.82 | $1,103.31 | $4,353.76 | $253,982.07 | $932,518.46 | $1,680,776.40 |
| 309 | $253,982.07 | $1,084.72 | $4,372.35 | $249,609.72 | $933,603.18 | $1,686,233.46 |
| 310 | $249,609.72 | $1,066.04 | $4,391.02 | $245,218.69 | $934,669.22 | $1,691,690.53 |
| 311 | $245,218.69 | $1,047.29 | $4,409.78 | $240,808.91 | $935,716.51 | $1,697,147.60 |
| 312 | $240,808.91 | $1,028.45 | $4,428.61 | $236,380.30 | $936,744.96 | $1,702,604.66 |
| 313 | $236,380.30 | $1,009.54 | $4,447.53 | $231,932.78 | $937,754.50 | $1,708,061.73 |
| 314 | $231,932.78 | $990.55 | $4,466.52 | $227,466.26 | $938,745.05 | $1,713,518.80 |
| 315 | $227,466.26 | $971.47 | $4,485.60 | $222,980.66 | $939,716.52 | $1,718,975.86 |
| 316 | $222,980.66 | $952.31 | $4,504.75 | $218,475.91 | $940,668.83 | $1,724,432.93 |
| 317 | $218,475.91 | $933.07 | $4,523.99 | $213,951.91 | $941,601.91 | $1,729,889.99 |
| 318 | $213,951.91 | $913.75 | $4,543.31 | $209,408.60 | $942,515.66 | $1,735,347.06 |
| 319 | $209,408.60 | $894.35 | $4,562.72 | $204,845.88 | $943,410.01 | $1,740,804.13 |
| 320 | $204,845.88 | $874.86 | $4,582.20 | $200,263.68 | $944,284.87 | $1,746,261.19 |
| 321 | $200,263.68 | $855.29 | $4,601.77 | $195,661.91 | $945,140.17 | $1,751,718.26 |
| 322 | $195,661.91 | $835.64 | $4,621.43 | $191,040.48 | $945,975.81 | $1,757,175.33 |
| 323 | $191,040.48 | $815.90 | $4,641.16 | $186,399.32 | $946,791.71 | $1,762,632.39 |
| 324 | $186,399.32 | $796.08 | $4,660.99 | $181,738.33 | $947,587.79 | $1,768,089.46 |
| 325 | $181,738.33 | $776.17 | $4,680.89 | $177,057.44 | $948,363.96 | $1,773,546.52 |
| 326 | $177,057.44 | $756.18 | $4,700.88 | $172,356.56 | $949,120.15 | $1,779,003.59 |
| 327 | $172,356.56 | $736.11 | $4,720.96 | $167,635.60 | $949,856.25 | $1,784,460.66 |
| 328 | $167,635.60 | $715.94 | $4,741.12 | $162,894.47 | $950,572.20 | $1,789,917.72 |
| 329 | $162,894.47 | $695.70 | $4,761.37 | $158,133.10 | $951,267.89 | $1,795,374.79 |
| 330 | $158,133.10 | $675.36 | $4,781.71 | $153,351.40 | $951,943.25 | $1,800,831.86 |
| 331 | $153,351.40 | $654.94 | $4,802.13 | $148,549.27 | $952,598.19 | $1,806,288.92 |
| 332 | $148,549.27 | $634.43 | $4,822.64 | $143,726.63 | $953,232.62 | $1,811,745.99 |
| 333 | $143,726.63 | $613.83 | $4,843.23 | $138,883.40 | $953,846.45 | $1,817,203.05 |
| 334 | $138,883.40 | $593.15 | $4,863.92 | $134,019.48 | $954,439.60 | $1,822,660.12 |
| 335 | $134,019.48 | $572.37 | $4,884.69 | $129,134.79 | $955,011.97 | $1,828,117.19 |
| 336 | $129,134.79 | $551.51 | $4,905.55 | $124,229.23 | $955,563.49 | $1,833,574.25 |
| 337 | $124,229.23 | $530.56 | $4,926.50 | $119,302.73 | $956,094.05 | $1,839,031.32 |
| 338 | $119,302.73 | $509.52 | $4,947.54 | $114,355.19 | $956,603.57 | $1,844,488.39 |
| 339 | $114,355.19 | $488.39 | $4,968.67 | $109,386.51 | $957,091.96 | $1,849,945.45 |
| 340 | $109,386.51 | $467.17 | $4,989.89 | $104,396.62 | $957,559.13 | $1,855,402.52 |
| 341 | $104,396.62 | $445.86 | $5,011.21 | $99,385.41 | $958,004.99 | $1,860,859.58 |
| 342 | $99,385.41 | $424.46 | $5,032.61 | $94,352.80 | $958,429.45 | $1,866,316.65 |
| 343 | $94,352.80 | $402.97 | $5,054.10 | $89,298.70 | $958,832.42 | $1,871,773.72 |
| 344 | $89,298.70 | $381.38 | $5,075.69 | $84,223.02 | $959,213.80 | $1,877,230.78 |
| 345 | $84,223.02 | $359.70 | $5,097.36 | $79,125.65 | $959,573.50 | $1,882,687.85 |
| 346 | $79,125.65 | $337.93 | $5,119.13 | $74,006.52 | $959,911.43 | $1,888,144.91 |
| 347 | $74,006.52 | $316.07 | $5,141.00 | $68,865.52 | $960,227.50 | $1,893,601.98 |
| 348 | $68,865.52 | $294.11 | $5,162.95 | $63,702.57 | $960,521.62 | $1,899,059.05 |
| 349 | $63,702.57 | $272.06 | $5,185.00 | $58,517.57 | $960,793.68 | $1,904,516.11 |
| 350 | $58,517.57 | $249.92 | $5,207.15 | $53,310.42 | $961,043.60 | $1,909,973.18 |
| 351 | $53,310.42 | $227.68 | $5,229.39 | $48,081.03 | $961,271.28 | $1,915,430.25 |
| 352 | $48,081.03 | $205.35 | $5,251.72 | $42,829.31 | $961,476.62 | $1,920,887.31 |
| 353 | $42,829.31 | $182.92 | $5,274.15 | $37,555.16 | $961,659.54 | $1,926,344.38 |
| 354 | $37,555.16 | $160.39 | $5,296.67 | $32,258.49 | $961,819.93 | $1,931,801.44 |
| 355 | $32,258.49 | $137.77 | $5,319.30 | $26,939.19 | $961,957.70 | $1,937,258.51 |
| 356 | $26,939.19 | $115.05 | $5,342.01 | $21,597.18 | $962,072.76 | $1,942,715.58 |
| 357 | $21,597.18 | $92.24 | $5,364.83 | $16,232.35 | $962,164.99 | $1,948,172.64 |
| 358 | $16,232.35 | $69.33 | $5,387.74 | $10,844.61 | $962,234.32 | $1,953,629.71 |
| 359 | $10,844.61 | $46.32 | $5,410.75 | $5,433.86 | $962,280.63 | $1,959,086.78 |
| 360 | $5,433.86 | $23.21 | $5,433.86 | $-0.00 | $962,303.84 | $1,964,543.84 |