|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,007,780.00 | $4,514.01 | $1,129.26 | $1,006,650.74 | $4,514.01 | $5,643.28 |
| 2 | $1,006,650.74 | $4,508.96 | $1,134.32 | $1,005,516.41 | $9,022.97 | $11,286.56 |
| 3 | $1,005,516.41 | $4,503.88 | $1,139.40 | $1,004,377.01 | $13,526.85 | $16,929.83 |
| 4 | $1,004,377.01 | $4,498.77 | $1,144.51 | $1,003,232.51 | $18,025.62 | $22,573.11 |
| 5 | $1,003,232.51 | $4,493.65 | $1,149.63 | $1,002,082.87 | $22,519.26 | $28,216.39 |
| 6 | $1,002,082.87 | $4,488.50 | $1,154.78 | $1,000,928.09 | $27,007.76 | $33,859.67 |
| 7 | $1,000,928.09 | $4,483.32 | $1,159.95 | $999,768.14 | $31,491.08 | $39,502.95 |
| 8 | $999,768.14 | $4,478.13 | $1,165.15 | $998,602.99 | $35,969.21 | $45,146.23 |
| 9 | $998,602.99 | $4,472.91 | $1,170.37 | $997,432.62 | $40,442.12 | $50,789.50 |
| 10 | $997,432.62 | $4,467.67 | $1,175.61 | $996,257.01 | $44,909.79 | $56,432.78 |
| 11 | $996,257.01 | $4,462.40 | $1,180.88 | $995,076.13 | $49,372.19 | $62,076.06 |
| 12 | $995,076.13 | $4,457.11 | $1,186.17 | $993,889.96 | $53,829.30 | $67,719.34 |
| 13 | $993,889.96 | $4,451.80 | $1,191.48 | $992,698.48 | $58,281.10 | $73,362.62 |
| 14 | $992,698.48 | $4,446.46 | $1,196.82 | $991,501.67 | $62,727.56 | $79,005.89 |
| 15 | $991,501.67 | $4,441.10 | $1,202.18 | $990,299.49 | $67,168.66 | $84,649.17 |
| 16 | $990,299.49 | $4,435.72 | $1,207.56 | $989,091.93 | $71,604.38 | $90,292.45 |
| 17 | $989,091.93 | $4,430.31 | $1,212.97 | $987,878.96 | $76,034.69 | $95,935.73 |
| 18 | $987,878.96 | $4,424.87 | $1,218.40 | $986,660.56 | $80,459.56 | $101,579.01 |
| 19 | $986,660.56 | $4,419.42 | $1,223.86 | $985,436.69 | $84,878.98 | $107,222.28 |
| 20 | $985,436.69 | $4,413.94 | $1,229.34 | $984,207.35 | $89,292.91 | $112,865.56 |
| 21 | $984,207.35 | $4,408.43 | $1,234.85 | $982,972.50 | $93,701.34 | $118,508.84 |
| 22 | $982,972.50 | $4,402.90 | $1,240.38 | $981,732.12 | $98,104.24 | $124,152.12 |
| 23 | $981,732.12 | $4,397.34 | $1,245.94 | $980,486.19 | $102,501.58 | $129,795.40 |
| 24 | $980,486.19 | $4,391.76 | $1,251.52 | $979,234.67 | $106,893.34 | $135,438.68 |
| 25 | $979,234.67 | $4,386.16 | $1,257.12 | $977,977.55 | $111,279.50 | $141,081.95 |
| 26 | $977,977.55 | $4,380.52 | $1,262.75 | $976,714.79 | $115,660.02 | $146,725.23 |
| 27 | $976,714.79 | $4,374.87 | $1,268.41 | $975,446.38 | $120,034.89 | $152,368.51 |
| 28 | $975,446.38 | $4,369.19 | $1,274.09 | $974,172.29 | $124,404.08 | $158,011.79 |
| 29 | $974,172.29 | $4,363.48 | $1,279.80 | $972,892.49 | $128,767.56 | $163,655.07 |
| 30 | $972,892.49 | $4,357.75 | $1,285.53 | $971,606.96 | $133,125.31 | $169,298.34 |
| 31 | $971,606.96 | $4,351.99 | $1,291.29 | $970,315.67 | $137,477.30 | $174,941.62 |
| 32 | $970,315.67 | $4,346.21 | $1,297.07 | $969,018.60 | $141,823.50 | $180,584.90 |
| 33 | $969,018.60 | $4,340.40 | $1,302.88 | $967,715.72 | $146,163.90 | $186,228.18 |
| 34 | $967,715.72 | $4,334.56 | $1,308.72 | $966,407.00 | $150,498.46 | $191,871.46 |
| 35 | $966,407.00 | $4,328.70 | $1,314.58 | $965,092.42 | $154,827.16 | $197,514.74 |
| 36 | $965,092.42 | $4,322.81 | $1,320.47 | $963,771.95 | $159,149.96 | $203,158.01 |
| 37 | $963,771.95 | $4,316.90 | $1,326.38 | $962,445.57 | $163,466.86 | $208,801.29 |
| 38 | $962,445.57 | $4,310.95 | $1,332.32 | $961,113.24 | $167,777.81 | $214,444.57 |
| 39 | $961,113.24 | $4,304.99 | $1,338.29 | $959,774.95 | $172,082.80 | $220,087.85 |
| 40 | $959,774.95 | $4,298.99 | $1,344.29 | $958,430.67 | $176,381.79 | $225,731.13 |
| 41 | $958,430.67 | $4,292.97 | $1,350.31 | $957,080.36 | $180,674.76 | $231,374.40 |
| 42 | $957,080.36 | $4,286.92 | $1,356.36 | $955,724.00 | $184,961.69 | $237,017.68 |
| 43 | $955,724.00 | $4,280.85 | $1,362.43 | $954,361.57 | $189,242.53 | $242,660.96 |
| 44 | $954,361.57 | $4,274.74 | $1,368.53 | $952,993.04 | $193,517.28 | $248,304.24 |
| 45 | $952,993.04 | $4,268.61 | $1,374.66 | $951,618.38 | $197,785.89 | $253,947.52 |
| 46 | $951,618.38 | $4,262.46 | $1,380.82 | $950,237.55 | $202,048.35 | $259,590.79 |
| 47 | $950,237.55 | $4,256.27 | $1,387.01 | $948,850.55 | $206,304.62 | $265,234.07 |
| 48 | $948,850.55 | $4,250.06 | $1,393.22 | $947,457.33 | $210,554.68 | $270,877.35 |
| 49 | $947,457.33 | $4,243.82 | $1,399.46 | $946,057.87 | $214,798.50 | $276,520.63 |
| 50 | $946,057.87 | $4,237.55 | $1,405.73 | $944,652.14 | $219,036.05 | $282,163.91 |
| 51 | $944,652.14 | $4,231.25 | $1,412.02 | $943,240.12 | $223,267.31 | $287,807.19 |
| 52 | $943,240.12 | $4,224.93 | $1,418.35 | $941,821.77 | $227,492.24 | $293,450.46 |
| 53 | $941,821.77 | $4,218.58 | $1,424.70 | $940,397.07 | $231,710.81 | $299,093.74 |
| 54 | $940,397.07 | $4,212.20 | $1,431.08 | $938,965.99 | $235,923.01 | $304,737.02 |
| 55 | $938,965.99 | $4,205.79 | $1,437.49 | $937,528.49 | $240,128.79 | $310,380.30 |
| 56 | $937,528.49 | $4,199.35 | $1,443.93 | $936,084.56 | $244,328.14 | $316,023.58 |
| 57 | $936,084.56 | $4,192.88 | $1,450.40 | $934,634.16 | $248,521.02 | $321,666.85 |
| 58 | $934,634.16 | $4,186.38 | $1,456.90 | $933,177.27 | $252,707.40 | $327,310.13 |
| 59 | $933,177.27 | $4,179.86 | $1,463.42 | $931,713.85 | $256,887.26 | $332,953.41 |
| 60 | $931,713.85 | $4,173.30 | $1,469.98 | $930,243.87 | $261,060.56 | $338,596.69 |
| 61 | $930,243.87 | $4,166.72 | $1,476.56 | $928,767.31 | $265,227.28 | $344,239.97 |
| 62 | $928,767.31 | $4,160.10 | $1,483.17 | $927,284.13 | $269,387.38 | $349,883.25 |
| 63 | $927,284.13 | $4,153.46 | $1,489.82 | $925,794.32 | $273,540.84 | $355,526.52 |
| 64 | $925,794.32 | $4,146.79 | $1,496.49 | $924,297.82 | $277,687.63 | $361,169.80 |
| 65 | $924,297.82 | $4,140.08 | $1,503.19 | $922,794.63 | $281,827.71 | $366,813.08 |
| 66 | $922,794.63 | $4,133.35 | $1,509.93 | $921,284.70 | $285,961.06 | $372,456.36 |
| 67 | $921,284.70 | $4,126.59 | $1,516.69 | $919,768.01 | $290,087.65 | $378,099.64 |
| 68 | $919,768.01 | $4,119.79 | $1,523.48 | $918,244.53 | $294,207.44 | $383,742.91 |
| 69 | $918,244.53 | $4,112.97 | $1,530.31 | $916,714.22 | $298,320.41 | $389,386.19 |
| 70 | $916,714.22 | $4,106.12 | $1,537.16 | $915,177.06 | $302,426.53 | $395,029.47 |
| 71 | $915,177.06 | $4,099.23 | $1,544.05 | $913,633.01 | $306,525.76 | $400,672.75 |
| 72 | $913,633.01 | $4,092.31 | $1,550.96 | $912,082.05 | $310,618.07 | $406,316.03 |
| 73 | $912,082.05 | $4,085.37 | $1,557.91 | $910,524.14 | $314,703.44 | $411,959.30 |
| 74 | $910,524.14 | $4,078.39 | $1,564.89 | $908,959.25 | $318,781.83 | $417,602.58 |
| 75 | $908,959.25 | $4,071.38 | $1,571.90 | $907,387.35 | $322,853.21 | $423,245.86 |
| 76 | $907,387.35 | $4,064.34 | $1,578.94 | $905,808.41 | $326,917.55 | $428,889.14 |
| 77 | $905,808.41 | $4,057.27 | $1,586.01 | $904,222.40 | $330,974.82 | $434,532.42 |
| 78 | $904,222.40 | $4,050.16 | $1,593.12 | $902,629.28 | $335,024.98 | $440,175.70 |
| 79 | $902,629.28 | $4,043.03 | $1,600.25 | $901,029.03 | $339,068.01 | $445,818.97 |
| 80 | $901,029.03 | $4,035.86 | $1,607.42 | $899,421.61 | $343,103.87 | $451,462.25 |
| 81 | $899,421.61 | $4,028.66 | $1,614.62 | $897,807.00 | $347,132.53 | $457,105.53 |
| 82 | $897,807.00 | $4,021.43 | $1,621.85 | $896,185.14 | $351,153.95 | $462,748.81 |
| 83 | $896,185.14 | $4,014.16 | $1,629.12 | $894,556.03 | $355,168.12 | $468,392.09 |
| 84 | $894,556.03 | $4,006.87 | $1,636.41 | $892,919.62 | $359,174.98 | $474,035.36 |
| 85 | $892,919.62 | $3,999.54 | $1,643.74 | $891,275.87 | $363,174.52 | $479,678.64 |
| 86 | $891,275.87 | $3,992.17 | $1,651.10 | $889,624.77 | $367,166.69 | $485,321.92 |
| 87 | $889,624.77 | $3,984.78 | $1,658.50 | $887,966.27 | $371,151.47 | $490,965.20 |
| 88 | $887,966.27 | $3,977.35 | $1,665.93 | $886,300.34 | $375,128.82 | $496,608.48 |
| 89 | $886,300.34 | $3,969.89 | $1,673.39 | $884,626.95 | $379,098.70 | $502,251.76 |
| 90 | $884,626.95 | $3,962.39 | $1,680.89 | $882,946.06 | $383,061.09 | $507,895.03 |
| 91 | $882,946.06 | $3,954.86 | $1,688.42 | $881,257.65 | $387,015.96 | $513,538.31 |
| 92 | $881,257.65 | $3,947.30 | $1,695.98 | $879,561.67 | $390,963.26 | $519,181.59 |
| 93 | $879,561.67 | $3,939.70 | $1,703.57 | $877,858.09 | $394,902.96 | $524,824.87 |
| 94 | $877,858.09 | $3,932.07 | $1,711.21 | $876,146.89 | $398,835.03 | $530,468.15 |
| 95 | $876,146.89 | $3,924.41 | $1,718.87 | $874,428.02 | $402,759.44 | $536,111.42 |
| 96 | $874,428.02 | $3,916.71 | $1,726.57 | $872,701.45 | $406,676.15 | $541,754.70 |
| 97 | $872,701.45 | $3,908.98 | $1,734.30 | $870,967.14 | $410,585.13 | $547,397.98 |
| 98 | $870,967.14 | $3,901.21 | $1,742.07 | $869,225.07 | $414,486.33 | $553,041.26 |
| 99 | $869,225.07 | $3,893.40 | $1,749.87 | $867,475.20 | $418,379.74 | $558,684.54 |
| 100 | $867,475.20 | $3,885.57 | $1,757.71 | $865,717.49 | $422,265.30 | $564,327.81 |
| 101 | $865,717.49 | $3,877.69 | $1,765.59 | $863,951.90 | $426,143.00 | $569,971.09 |
| 102 | $863,951.90 | $3,869.78 | $1,773.49 | $862,178.41 | $430,012.78 | $575,614.37 |
| 103 | $862,178.41 | $3,861.84 | $1,781.44 | $860,396.97 | $433,874.62 | $581,257.65 |
| 104 | $860,396.97 | $3,853.86 | $1,789.42 | $858,607.55 | $437,728.48 | $586,900.93 |
| 105 | $858,607.55 | $3,845.85 | $1,797.43 | $856,810.12 | $441,574.33 | $592,544.21 |
| 106 | $856,810.12 | $3,837.80 | $1,805.48 | $855,004.64 | $445,412.12 | $598,187.48 |
| 107 | $855,004.64 | $3,829.71 | $1,813.57 | $853,191.07 | $449,241.83 | $603,830.76 |
| 108 | $853,191.07 | $3,821.59 | $1,821.69 | $851,369.38 | $453,063.42 | $609,474.04 |
| 109 | $851,369.38 | $3,813.43 | $1,829.85 | $849,539.52 | $456,876.84 | $615,117.32 |
| 110 | $849,539.52 | $3,805.23 | $1,838.05 | $847,701.48 | $460,682.07 | $620,760.60 |
| 111 | $847,701.48 | $3,797.00 | $1,846.28 | $845,855.19 | $464,479.07 | $626,403.87 |
| 112 | $845,855.19 | $3,788.73 | $1,854.55 | $844,000.64 | $468,267.79 | $632,047.15 |
| 113 | $844,000.64 | $3,780.42 | $1,862.86 | $842,137.78 | $472,048.21 | $637,690.43 |
| 114 | $842,137.78 | $3,772.08 | $1,871.20 | $840,266.58 | $475,820.29 | $643,333.71 |
| 115 | $840,266.58 | $3,763.69 | $1,879.58 | $838,387.00 | $479,583.98 | $648,976.99 |
| 116 | $838,387.00 | $3,755.28 | $1,888.00 | $836,498.99 | $483,339.26 | $654,620.27 |
| 117 | $836,498.99 | $3,746.82 | $1,896.46 | $834,602.53 | $487,086.08 | $660,263.54 |
| 118 | $834,602.53 | $3,738.32 | $1,904.95 | $832,697.58 | $490,824.40 | $665,906.82 |
| 119 | $832,697.58 | $3,729.79 | $1,913.49 | $830,784.09 | $494,554.19 | $671,550.10 |
| 120 | $830,784.09 | $3,721.22 | $1,922.06 | $828,862.03 | $498,275.41 | $677,193.38 |
| 121 | $828,862.03 | $3,712.61 | $1,930.67 | $826,931.37 | $501,988.02 | $682,836.66 |
| 122 | $826,931.37 | $3,703.96 | $1,939.31 | $824,992.05 | $505,691.99 | $688,479.93 |
| 123 | $824,992.05 | $3,695.28 | $1,948.00 | $823,044.05 | $509,387.26 | $694,123.21 |
| 124 | $823,044.05 | $3,686.55 | $1,956.73 | $821,087.32 | $513,073.82 | $699,766.49 |
| 125 | $821,087.32 | $3,677.79 | $1,965.49 | $819,121.83 | $516,751.60 | $705,409.77 |
| 126 | $819,121.83 | $3,668.98 | $1,974.29 | $817,147.54 | $520,420.59 | $711,053.05 |
| 127 | $817,147.54 | $3,660.14 | $1,983.14 | $815,164.40 | $524,080.73 | $716,696.33 |
| 128 | $815,164.40 | $3,651.26 | $1,992.02 | $813,172.38 | $527,731.98 | $722,339.60 |
| 129 | $813,172.38 | $3,642.33 | $2,000.94 | $811,171.44 | $531,374.32 | $727,982.88 |
| 130 | $811,171.44 | $3,633.37 | $2,009.91 | $809,161.53 | $535,007.69 | $733,626.16 |
| 131 | $809,161.53 | $3,624.37 | $2,018.91 | $807,142.62 | $538,632.06 | $739,269.44 |
| 132 | $807,142.62 | $3,615.33 | $2,027.95 | $805,114.67 | $542,247.38 | $744,912.72 |
| 133 | $805,114.67 | $3,606.24 | $2,037.04 | $803,077.63 | $545,853.63 | $750,555.99 |
| 134 | $803,077.63 | $3,597.12 | $2,046.16 | $801,031.47 | $549,450.75 | $756,199.27 |
| 135 | $801,031.47 | $3,587.95 | $2,055.32 | $798,976.15 | $553,038.70 | $761,842.55 |
| 136 | $798,976.15 | $3,578.75 | $2,064.53 | $796,911.62 | $556,617.45 | $767,485.83 |
| 137 | $796,911.62 | $3,569.50 | $2,073.78 | $794,837.84 | $560,186.95 | $773,129.11 |
| 138 | $794,837.84 | $3,560.21 | $2,083.07 | $792,754.77 | $563,747.16 | $778,772.38 |
| 139 | $792,754.77 | $3,550.88 | $2,092.40 | $790,662.38 | $567,298.04 | $784,415.66 |
| 140 | $790,662.38 | $3,541.51 | $2,101.77 | $788,560.61 | $570,839.55 | $790,058.94 |
| 141 | $788,560.61 | $3,532.09 | $2,111.18 | $786,449.42 | $574,371.64 | $795,702.22 |
| 142 | $786,449.42 | $3,522.64 | $2,120.64 | $784,328.78 | $577,894.28 | $801,345.50 |
| 143 | $784,328.78 | $3,513.14 | $2,130.14 | $782,198.64 | $581,407.42 | $806,988.78 |
| 144 | $782,198.64 | $3,503.60 | $2,139.68 | $780,058.96 | $584,911.02 | $812,632.05 |
| 145 | $780,058.96 | $3,494.01 | $2,149.26 | $777,909.70 | $588,405.03 | $818,275.33 |
| 146 | $777,909.70 | $3,484.39 | $2,158.89 | $775,750.81 | $591,889.42 | $823,918.61 |
| 147 | $775,750.81 | $3,474.72 | $2,168.56 | $773,582.25 | $595,364.14 | $829,561.89 |
| 148 | $773,582.25 | $3,465.00 | $2,178.27 | $771,403.97 | $598,829.14 | $835,205.17 |
| 149 | $771,403.97 | $3,455.25 | $2,188.03 | $769,215.94 | $602,284.39 | $840,848.44 |
| 150 | $769,215.94 | $3,445.45 | $2,197.83 | $767,018.11 | $605,729.83 | $846,491.72 |
| 151 | $767,018.11 | $3,435.60 | $2,207.68 | $764,810.43 | $609,165.44 | $852,135.00 |
| 152 | $764,810.43 | $3,425.71 | $2,217.56 | $762,592.87 | $612,591.15 | $857,778.28 |
| 153 | $762,592.87 | $3,415.78 | $2,227.50 | $760,365.37 | $616,006.93 | $863,421.56 |
| 154 | $760,365.37 | $3,405.80 | $2,237.47 | $758,127.90 | $619,412.73 | $869,064.84 |
| 155 | $758,127.90 | $3,395.78 | $2,247.50 | $755,880.40 | $622,808.51 | $874,708.11 |
| 156 | $755,880.40 | $3,385.71 | $2,257.56 | $753,622.84 | $626,194.23 | $880,351.39 |
| 157 | $753,622.84 | $3,375.60 | $2,267.68 | $751,355.16 | $629,569.83 | $885,994.67 |
| 158 | $751,355.16 | $3,365.44 | $2,277.83 | $749,077.33 | $632,935.27 | $891,637.95 |
| 159 | $749,077.33 | $3,355.24 | $2,288.04 | $746,789.29 | $636,290.52 | $897,281.23 |
| 160 | $746,789.29 | $3,344.99 | $2,298.28 | $744,491.01 | $639,635.51 | $902,924.50 |
| 161 | $744,491.01 | $3,334.70 | $2,308.58 | $742,182.43 | $642,970.21 | $908,567.78 |
| 162 | $742,182.43 | $3,324.36 | $2,318.92 | $739,863.51 | $646,294.57 | $914,211.06 |
| 163 | $739,863.51 | $3,313.97 | $2,329.31 | $737,534.20 | $649,608.54 | $919,854.34 |
| 164 | $737,534.20 | $3,303.54 | $2,339.74 | $735,194.46 | $652,912.08 | $925,497.62 |
| 165 | $735,194.46 | $3,293.06 | $2,350.22 | $732,844.24 | $656,205.14 | $931,140.89 |
| 166 | $732,844.24 | $3,282.53 | $2,360.75 | $730,483.50 | $659,487.67 | $936,784.17 |
| 167 | $730,483.50 | $3,271.96 | $2,371.32 | $728,112.18 | $662,759.63 | $942,427.45 |
| 168 | $728,112.18 | $3,261.34 | $2,381.94 | $725,730.23 | $666,020.96 | $948,070.73 |
| 169 | $725,730.23 | $3,250.67 | $2,392.61 | $723,337.62 | $669,271.63 | $953,714.01 |
| 170 | $723,337.62 | $3,239.95 | $2,403.33 | $720,934.29 | $672,511.58 | $959,357.29 |
| 171 | $720,934.29 | $3,229.18 | $2,414.09 | $718,520.20 | $675,740.76 | $965,000.56 |
| 172 | $718,520.20 | $3,218.37 | $2,424.91 | $716,095.29 | $678,959.14 | $970,643.84 |
| 173 | $716,095.29 | $3,207.51 | $2,435.77 | $713,659.53 | $682,166.65 | $976,287.12 |
| 174 | $713,659.53 | $3,196.60 | $2,446.68 | $711,212.85 | $685,363.25 | $981,930.40 |
| 175 | $711,212.85 | $3,185.64 | $2,457.64 | $708,755.21 | $688,548.89 | $987,573.68 |
| 176 | $708,755.21 | $3,174.63 | $2,468.65 | $706,286.57 | $691,723.52 | $993,216.95 |
| 177 | $706,286.57 | $3,163.58 | $2,479.70 | $703,806.86 | $694,887.09 | $998,860.23 |
| 178 | $703,806.86 | $3,152.47 | $2,490.81 | $701,316.05 | $698,039.56 | $1,004,503.51 |
| 179 | $701,316.05 | $3,141.31 | $2,501.97 | $698,814.09 | $701,180.87 | $1,010,146.79 |
| 180 | $698,814.09 | $3,130.10 | $2,513.17 | $696,300.91 | $704,310.98 | $1,015,790.07 |
| 181 | $696,300.91 | $3,118.85 | $2,524.43 | $693,776.48 | $707,429.83 | $1,021,433.35 |
| 182 | $693,776.48 | $3,107.54 | $2,535.74 | $691,240.74 | $710,537.37 | $1,027,076.62 |
| 183 | $691,240.74 | $3,096.18 | $2,547.10 | $688,693.65 | $713,633.55 | $1,032,719.90 |
| 184 | $688,693.65 | $3,084.77 | $2,558.50 | $686,135.14 | $716,718.32 | $1,038,363.18 |
| 185 | $686,135.14 | $3,073.31 | $2,569.96 | $683,565.18 | $719,791.64 | $1,044,006.46 |
| 186 | $683,565.18 | $3,061.80 | $2,581.48 | $680,983.70 | $722,853.44 | $1,049,649.74 |
| 187 | $680,983.70 | $3,050.24 | $2,593.04 | $678,390.67 | $725,903.68 | $1,055,293.01 |
| 188 | $678,390.67 | $3,038.62 | $2,604.65 | $675,786.01 | $728,942.30 | $1,060,936.29 |
| 189 | $675,786.01 | $3,026.96 | $2,616.32 | $673,169.69 | $731,969.26 | $1,066,579.57 |
| 190 | $673,169.69 | $3,015.24 | $2,628.04 | $670,541.65 | $734,984.50 | $1,072,222.85 |
| 191 | $670,541.65 | $3,003.47 | $2,639.81 | $667,901.84 | $737,987.97 | $1,077,866.13 |
| 192 | $667,901.84 | $2,991.64 | $2,651.63 | $665,250.21 | $740,979.61 | $1,083,509.40 |
| 193 | $665,250.21 | $2,979.77 | $2,663.51 | $662,586.70 | $743,959.38 | $1,089,152.68 |
| 194 | $662,586.70 | $2,967.84 | $2,675.44 | $659,911.25 | $746,927.22 | $1,094,795.96 |
| 195 | $659,911.25 | $2,955.85 | $2,687.43 | $657,223.83 | $749,883.07 | $1,100,439.24 |
| 196 | $657,223.83 | $2,943.82 | $2,699.46 | $654,524.37 | $752,826.88 | $1,106,082.52 |
| 197 | $654,524.37 | $2,931.72 | $2,711.55 | $651,812.81 | $755,758.61 | $1,111,725.80 |
| 198 | $651,812.81 | $2,919.58 | $2,723.70 | $649,089.11 | $758,678.19 | $1,117,369.07 |
| 199 | $649,089.11 | $2,907.38 | $2,735.90 | $646,353.21 | $761,585.56 | $1,123,012.35 |
| 200 | $646,353.21 | $2,895.12 | $2,748.15 | $643,605.06 | $764,480.69 | $1,128,655.63 |
| 201 | $643,605.06 | $2,882.81 | $2,760.46 | $640,844.59 | $767,363.50 | $1,134,298.91 |
| 202 | $640,844.59 | $2,870.45 | $2,772.83 | $638,071.77 | $770,233.95 | $1,139,942.19 |
| 203 | $638,071.77 | $2,858.03 | $2,785.25 | $635,286.52 | $773,091.98 | $1,145,585.46 |
| 204 | $635,286.52 | $2,845.55 | $2,797.72 | $632,488.79 | $775,937.54 | $1,151,228.74 |
| 205 | $632,488.79 | $2,833.02 | $2,810.26 | $629,678.54 | $778,770.56 | $1,156,872.02 |
| 206 | $629,678.54 | $2,820.44 | $2,822.84 | $626,855.69 | $781,590.99 | $1,162,515.30 |
| 207 | $626,855.69 | $2,807.79 | $2,835.49 | $624,020.21 | $784,398.78 | $1,168,158.58 |
| 208 | $624,020.21 | $2,795.09 | $2,848.19 | $621,172.02 | $787,193.87 | $1,173,801.86 |
| 209 | $621,172.02 | $2,782.33 | $2,860.95 | $618,311.07 | $789,976.21 | $1,179,445.13 |
| 210 | $618,311.07 | $2,769.52 | $2,873.76 | $615,437.31 | $792,745.73 | $1,185,088.41 |
| 211 | $615,437.31 | $2,756.65 | $2,886.63 | $612,550.68 | $795,502.37 | $1,190,731.69 |
| 212 | $612,550.68 | $2,743.72 | $2,899.56 | $609,651.12 | $798,246.09 | $1,196,374.97 |
| 213 | $609,651.12 | $2,730.73 | $2,912.55 | $606,738.57 | $800,976.82 | $1,202,018.25 |
| 214 | $606,738.57 | $2,717.68 | $2,925.59 | $603,812.98 | $803,694.50 | $1,207,661.52 |
| 215 | $603,812.98 | $2,704.58 | $2,938.70 | $600,874.28 | $806,399.08 | $1,213,304.80 |
| 216 | $600,874.28 | $2,691.42 | $2,951.86 | $597,922.42 | $809,090.50 | $1,218,948.08 |
| 217 | $597,922.42 | $2,678.19 | $2,965.08 | $594,957.33 | $811,768.69 | $1,224,591.36 |
| 218 | $594,957.33 | $2,664.91 | $2,978.37 | $591,978.97 | $814,433.60 | $1,230,234.64 |
| 219 | $591,978.97 | $2,651.57 | $2,991.71 | $588,987.26 | $817,085.18 | $1,235,877.91 |
| 220 | $588,987.26 | $2,638.17 | $3,005.11 | $585,982.16 | $819,723.35 | $1,241,521.19 |
| 221 | $585,982.16 | $2,624.71 | $3,018.57 | $582,963.59 | $822,348.06 | $1,247,164.47 |
| 222 | $582,963.59 | $2,611.19 | $3,032.09 | $579,931.50 | $824,959.25 | $1,252,807.75 |
| 223 | $579,931.50 | $2,597.61 | $3,045.67 | $576,885.83 | $827,556.86 | $1,258,451.03 |
| 224 | $576,885.83 | $2,583.97 | $3,059.31 | $573,826.52 | $830,140.83 | $1,264,094.31 |
| 225 | $573,826.52 | $2,570.26 | $3,073.01 | $570,753.51 | $832,711.09 | $1,269,737.58 |
| 226 | $570,753.51 | $2,556.50 | $3,086.78 | $567,666.73 | $835,267.59 | $1,275,380.86 |
| 227 | $567,666.73 | $2,542.67 | $3,100.60 | $564,566.13 | $837,810.27 | $1,281,024.14 |
| 228 | $564,566.13 | $2,528.79 | $3,114.49 | $561,451.63 | $840,339.05 | $1,286,667.42 |
| 229 | $561,451.63 | $2,514.84 | $3,128.44 | $558,323.19 | $842,853.89 | $1,292,310.70 |
| 230 | $558,323.19 | $2,500.82 | $3,142.46 | $555,180.74 | $845,354.71 | $1,297,953.97 |
| 231 | $555,180.74 | $2,486.75 | $3,156.53 | $552,024.21 | $847,841.46 | $1,303,597.25 |
| 232 | $552,024.21 | $2,472.61 | $3,170.67 | $548,853.54 | $850,314.07 | $1,309,240.53 |
| 233 | $548,853.54 | $2,458.41 | $3,184.87 | $545,668.66 | $852,772.47 | $1,314,883.81 |
| 234 | $545,668.66 | $2,444.14 | $3,199.14 | $542,469.53 | $855,216.61 | $1,320,527.09 |
| 235 | $542,469.53 | $2,429.81 | $3,213.47 | $539,256.06 | $857,646.43 | $1,326,170.37 |
| 236 | $539,256.06 | $2,415.42 | $3,227.86 | $536,028.20 | $860,061.84 | $1,331,813.64 |
| 237 | $536,028.20 | $2,400.96 | $3,242.32 | $532,785.88 | $862,462.80 | $1,337,456.92 |
| 238 | $532,785.88 | $2,386.44 | $3,256.84 | $529,529.04 | $864,849.24 | $1,343,100.20 |
| 239 | $529,529.04 | $2,371.85 | $3,271.43 | $526,257.61 | $867,221.09 | $1,348,743.48 |
| 240 | $526,257.61 | $2,357.20 | $3,286.08 | $522,971.53 | $869,578.28 | $1,354,386.76 |
| 241 | $522,971.53 | $2,342.48 | $3,300.80 | $519,670.73 | $871,920.76 | $1,360,030.03 |
| 242 | $519,670.73 | $2,327.69 | $3,315.59 | $516,355.14 | $874,248.45 | $1,365,673.31 |
| 243 | $516,355.14 | $2,312.84 | $3,330.44 | $513,024.70 | $876,561.29 | $1,371,316.59 |
| 244 | $513,024.70 | $2,297.92 | $3,345.36 | $509,679.35 | $878,859.22 | $1,376,959.87 |
| 245 | $509,679.35 | $2,282.94 | $3,360.34 | $506,319.01 | $881,142.15 | $1,382,603.15 |
| 246 | $506,319.01 | $2,267.89 | $3,375.39 | $502,943.62 | $883,410.04 | $1,388,246.42 |
| 247 | $502,943.62 | $2,252.77 | $3,390.51 | $499,553.11 | $885,662.81 | $1,393,889.70 |
| 248 | $499,553.11 | $2,237.58 | $3,405.70 | $496,147.41 | $887,900.39 | $1,399,532.98 |
| 249 | $496,147.41 | $2,222.33 | $3,420.95 | $492,726.46 | $890,122.72 | $1,405,176.26 |
| 250 | $492,726.46 | $2,207.00 | $3,436.27 | $489,290.19 | $892,329.72 | $1,410,819.54 |
| 251 | $489,290.19 | $2,191.61 | $3,451.67 | $485,838.52 | $894,521.34 | $1,416,462.82 |
| 252 | $485,838.52 | $2,176.15 | $3,467.13 | $482,371.39 | $896,697.49 | $1,422,106.09 |
| 253 | $482,371.39 | $2,160.62 | $3,482.66 | $478,888.74 | $898,858.11 | $1,427,749.37 |
| 254 | $478,888.74 | $2,145.02 | $3,498.26 | $475,390.48 | $901,003.13 | $1,433,392.65 |
| 255 | $475,390.48 | $2,129.35 | $3,513.92 | $471,876.56 | $903,132.48 | $1,439,035.93 |
| 256 | $471,876.56 | $2,113.61 | $3,529.66 | $468,346.89 | $905,246.10 | $1,444,679.21 |
| 257 | $468,346.89 | $2,097.80 | $3,545.47 | $464,801.42 | $907,343.90 | $1,450,322.48 |
| 258 | $464,801.42 | $2,081.92 | $3,561.36 | $461,240.06 | $909,425.82 | $1,455,965.76 |
| 259 | $461,240.06 | $2,065.97 | $3,577.31 | $457,662.76 | $911,491.80 | $1,461,609.04 |
| 260 | $457,662.76 | $2,049.95 | $3,593.33 | $454,069.42 | $913,541.74 | $1,467,252.32 |
| 261 | $454,069.42 | $2,033.85 | $3,609.43 | $450,460.00 | $915,575.60 | $1,472,895.60 |
| 262 | $450,460.00 | $2,017.69 | $3,625.59 | $446,834.41 | $917,593.28 | $1,478,538.88 |
| 263 | $446,834.41 | $2,001.45 | $3,641.83 | $443,192.57 | $919,594.73 | $1,484,182.15 |
| 264 | $443,192.57 | $1,985.13 | $3,658.14 | $439,534.43 | $921,579.86 | $1,489,825.43 |
| 265 | $439,534.43 | $1,968.75 | $3,674.53 | $435,859.90 | $923,548.61 | $1,495,468.71 |
| 266 | $435,859.90 | $1,952.29 | $3,690.99 | $432,168.91 | $925,500.90 | $1,501,111.99 |
| 267 | $432,168.91 | $1,935.76 | $3,707.52 | $428,461.39 | $927,436.65 | $1,506,755.27 |
| 268 | $428,461.39 | $1,919.15 | $3,724.13 | $424,737.26 | $929,355.80 | $1,512,398.54 |
| 269 | $424,737.26 | $1,902.47 | $3,740.81 | $420,996.45 | $931,258.27 | $1,518,041.82 |
| 270 | $420,996.45 | $1,885.71 | $3,757.56 | $417,238.89 | $933,143.99 | $1,523,685.10 |
| 271 | $417,238.89 | $1,868.88 | $3,774.40 | $413,464.49 | $935,012.87 | $1,529,328.38 |
| 272 | $413,464.49 | $1,851.98 | $3,791.30 | $409,673.19 | $936,864.85 | $1,534,971.66 |
| 273 | $409,673.19 | $1,834.99 | $3,808.28 | $405,864.91 | $938,699.84 | $1,540,614.93 |
| 274 | $405,864.91 | $1,817.94 | $3,825.34 | $402,039.56 | $940,517.78 | $1,546,258.21 |
| 275 | $402,039.56 | $1,800.80 | $3,842.48 | $398,197.09 | $942,318.58 | $1,551,901.49 |
| 276 | $398,197.09 | $1,783.59 | $3,859.69 | $394,337.40 | $944,102.17 | $1,557,544.77 |
| 277 | $394,337.40 | $1,766.30 | $3,876.98 | $390,460.43 | $945,868.47 | $1,563,188.05 |
| 278 | $390,460.43 | $1,748.94 | $3,894.34 | $386,566.08 | $947,617.41 | $1,568,831.33 |
| 279 | $386,566.08 | $1,731.49 | $3,911.78 | $382,654.30 | $949,348.90 | $1,574,474.60 |
| 280 | $382,654.30 | $1,713.97 | $3,929.31 | $378,724.99 | $951,062.88 | $1,580,117.88 |
| 281 | $378,724.99 | $1,696.37 | $3,946.91 | $374,778.09 | $952,759.25 | $1,585,761.16 |
| 282 | $374,778.09 | $1,678.69 | $3,964.58 | $370,813.50 | $954,437.94 | $1,591,404.44 |
| 283 | $370,813.50 | $1,660.94 | $3,982.34 | $366,831.16 | $956,098.88 | $1,597,047.72 |
| 284 | $366,831.16 | $1,643.10 | $4,000.18 | $362,830.98 | $957,741.98 | $1,602,690.99 |
| 285 | $362,830.98 | $1,625.18 | $4,018.10 | $358,812.88 | $959,367.16 | $1,608,334.27 |
| 286 | $358,812.88 | $1,607.18 | $4,036.10 | $354,776.79 | $960,974.34 | $1,613,977.55 |
| 287 | $354,776.79 | $1,589.10 | $4,054.17 | $350,722.61 | $962,563.44 | $1,619,620.83 |
| 288 | $350,722.61 | $1,570.95 | $4,072.33 | $346,650.28 | $964,134.39 | $1,625,264.11 |
| 289 | $346,650.28 | $1,552.70 | $4,090.57 | $342,559.71 | $965,687.09 | $1,630,907.39 |
| 290 | $342,559.71 | $1,534.38 | $4,108.90 | $338,450.81 | $967,221.47 | $1,636,550.66 |
| 291 | $338,450.81 | $1,515.98 | $4,127.30 | $334,323.51 | $968,737.45 | $1,642,193.94 |
| 292 | $334,323.51 | $1,497.49 | $4,145.79 | $330,177.72 | $970,234.94 | $1,647,837.22 |
| 293 | $330,177.72 | $1,478.92 | $4,164.36 | $326,013.37 | $971,713.86 | $1,653,480.50 |
| 294 | $326,013.37 | $1,460.27 | $4,183.01 | $321,830.36 | $973,174.13 | $1,659,123.78 |
| 295 | $321,830.36 | $1,441.53 | $4,201.75 | $317,628.61 | $974,615.66 | $1,664,767.05 |
| 296 | $317,628.61 | $1,422.71 | $4,220.57 | $313,408.04 | $976,038.38 | $1,670,410.33 |
| 297 | $313,408.04 | $1,403.81 | $4,239.47 | $309,168.57 | $977,442.18 | $1,676,053.61 |
| 298 | $309,168.57 | $1,384.82 | $4,258.46 | $304,910.11 | $978,827.00 | $1,681,696.89 |
| 299 | $304,910.11 | $1,365.74 | $4,277.53 | $300,632.58 | $980,192.74 | $1,687,340.17 |
| 300 | $300,632.58 | $1,346.58 | $4,296.69 | $296,335.88 | $981,539.33 | $1,692,983.44 |
| 301 | $296,335.88 | $1,327.34 | $4,315.94 | $292,019.94 | $982,866.66 | $1,698,626.72 |
| 302 | $292,019.94 | $1,308.01 | $4,335.27 | $287,684.67 | $984,174.67 | $1,704,270.00 |
| 303 | $287,684.67 | $1,288.59 | $4,354.69 | $283,329.98 | $985,463.26 | $1,709,913.28 |
| 304 | $283,329.98 | $1,269.08 | $4,374.20 | $278,955.78 | $986,732.34 | $1,715,556.56 |
| 305 | $278,955.78 | $1,249.49 | $4,393.79 | $274,561.99 | $987,981.83 | $1,721,199.84 |
| 306 | $274,561.99 | $1,229.81 | $4,413.47 | $270,148.52 | $989,211.64 | $1,726,843.11 |
| 307 | $270,148.52 | $1,210.04 | $4,433.24 | $265,715.29 | $990,421.68 | $1,732,486.39 |
| 308 | $265,715.29 | $1,190.18 | $4,453.10 | $261,262.19 | $991,611.86 | $1,738,129.67 |
| 309 | $261,262.19 | $1,170.24 | $4,473.04 | $256,789.15 | $992,782.10 | $1,743,772.95 |
| 310 | $256,789.15 | $1,150.20 | $4,493.08 | $252,296.07 | $993,932.30 | $1,749,416.23 |
| 311 | $252,296.07 | $1,130.08 | $4,513.20 | $247,782.87 | $995,062.38 | $1,755,059.50 |
| 312 | $247,782.87 | $1,109.86 | $4,533.42 | $243,249.45 | $996,172.24 | $1,760,702.78 |
| 313 | $243,249.45 | $1,089.55 | $4,553.72 | $238,695.73 | $997,261.79 | $1,766,346.06 |
| 314 | $238,695.73 | $1,069.16 | $4,574.12 | $234,121.61 | $998,330.95 | $1,771,989.34 |
| 315 | $234,121.61 | $1,048.67 | $4,594.61 | $229,527.00 | $999,379.62 | $1,777,632.62 |
| 316 | $229,527.00 | $1,028.09 | $4,615.19 | $224,911.81 | $1,000,407.71 | $1,783,275.90 |
| 317 | $224,911.81 | $1,007.42 | $4,635.86 | $220,275.95 | $1,001,415.13 | $1,788,919.17 |
| 318 | $220,275.95 | $986.65 | $4,656.63 | $215,619.33 | $1,002,401.78 | $1,794,562.45 |
| 319 | $215,619.33 | $965.79 | $4,677.48 | $210,941.84 | $1,003,367.57 | $1,800,205.73 |
| 320 | $210,941.84 | $944.84 | $4,698.43 | $206,243.41 | $1,004,312.42 | $1,805,849.01 |
| 321 | $206,243.41 | $923.80 | $4,719.48 | $201,523.93 | $1,005,236.22 | $1,811,492.29 |
| 322 | $201,523.93 | $902.66 | $4,740.62 | $196,783.31 | $1,006,138.88 | $1,817,135.56 |
| 323 | $196,783.31 | $881.43 | $4,761.85 | $192,021.46 | $1,007,020.30 | $1,822,778.84 |
| 324 | $192,021.46 | $860.10 | $4,783.18 | $187,238.28 | $1,007,880.40 | $1,828,422.12 |
| 325 | $187,238.28 | $838.67 | $4,804.61 | $182,433.67 | $1,008,719.07 | $1,834,065.40 |
| 326 | $182,433.67 | $817.15 | $4,826.13 | $177,607.54 | $1,009,536.22 | $1,839,708.68 |
| 327 | $177,607.54 | $795.53 | $4,847.74 | $172,759.80 | $1,010,331.75 | $1,845,351.96 |
| 328 | $172,759.80 | $773.82 | $4,869.46 | $167,890.34 | $1,011,105.57 | $1,850,995.23 |
| 329 | $167,890.34 | $752.01 | $4,891.27 | $162,999.07 | $1,011,857.58 | $1,856,638.51 |
| 330 | $162,999.07 | $730.10 | $4,913.18 | $158,085.89 | $1,012,587.68 | $1,862,281.79 |
| 331 | $158,085.89 | $708.09 | $4,935.19 | $153,150.71 | $1,013,295.78 | $1,867,925.07 |
| 332 | $153,150.71 | $685.99 | $4,957.29 | $148,193.42 | $1,013,981.76 | $1,873,568.35 |
| 333 | $148,193.42 | $663.78 | $4,979.50 | $143,213.92 | $1,014,645.55 | $1,879,211.62 |
| 334 | $143,213.92 | $641.48 | $5,001.80 | $138,212.12 | $1,015,287.03 | $1,884,854.90 |
| 335 | $138,212.12 | $619.08 | $5,024.20 | $133,187.92 | $1,015,906.10 | $1,890,498.18 |
| 336 | $133,187.92 | $596.57 | $5,046.71 | $128,141.21 | $1,016,502.67 | $1,896,141.46 |
| 337 | $128,141.21 | $573.97 | $5,069.31 | $123,071.90 | $1,017,076.64 | $1,901,784.74 |
| 338 | $123,071.90 | $551.26 | $5,092.02 | $117,979.88 | $1,017,627.90 | $1,907,428.01 |
| 339 | $117,979.88 | $528.45 | $5,114.83 | $112,865.06 | $1,018,156.35 | $1,913,071.29 |
| 340 | $112,865.06 | $505.54 | $5,137.74 | $107,727.32 | $1,018,661.89 | $1,918,714.57 |
| 341 | $107,727.32 | $482.53 | $5,160.75 | $102,566.57 | $1,019,144.42 | $1,924,357.85 |
| 342 | $102,566.57 | $459.41 | $5,183.87 | $97,382.70 | $1,019,603.83 | $1,930,001.13 |
| 343 | $97,382.70 | $436.19 | $5,207.08 | $92,175.62 | $1,020,040.02 | $1,935,644.41 |
| 344 | $92,175.62 | $412.87 | $5,230.41 | $86,945.21 | $1,020,452.89 | $1,941,287.68 |
| 345 | $86,945.21 | $389.44 | $5,253.84 | $81,691.37 | $1,020,842.34 | $1,946,930.96 |
| 346 | $81,691.37 | $365.91 | $5,277.37 | $76,414.01 | $1,021,208.25 | $1,952,574.24 |
| 347 | $76,414.01 | $342.27 | $5,301.01 | $71,113.00 | $1,021,550.52 | $1,958,217.52 |
| 348 | $71,113.00 | $318.53 | $5,324.75 | $65,788.25 | $1,021,869.04 | $1,963,860.80 |
| 349 | $65,788.25 | $294.68 | $5,348.60 | $60,439.65 | $1,022,163.72 | $1,969,504.07 |
| 350 | $60,439.65 | $270.72 | $5,372.56 | $55,067.09 | $1,022,434.44 | $1,975,147.35 |
| 351 | $55,067.09 | $246.65 | $5,396.62 | $49,670.46 | $1,022,681.09 | $1,980,790.63 |
| 352 | $49,670.46 | $222.48 | $5,420.80 | $44,249.67 | $1,022,903.58 | $1,986,433.91 |
| 353 | $44,249.67 | $198.20 | $5,445.08 | $38,804.59 | $1,023,101.78 | $1,992,077.19 |
| 354 | $38,804.59 | $173.81 | $5,469.47 | $33,335.13 | $1,023,275.59 | $1,997,720.47 |
| 355 | $33,335.13 | $149.31 | $5,493.96 | $27,841.16 | $1,023,424.90 | $2,003,363.74 |
| 356 | $27,841.16 | $124.71 | $5,518.57 | $22,322.59 | $1,023,549.61 | $2,009,007.02 |
| 357 | $22,322.59 | $99.99 | $5,543.29 | $16,779.30 | $1,023,649.60 | $2,014,650.30 |
| 358 | $16,779.30 | $75.16 | $5,568.12 | $11,211.18 | $1,023,724.75 | $2,020,293.58 |
| 359 | $11,211.18 | $50.22 | $5,593.06 | $5,618.11 | $1,023,774.97 | $2,025,936.86 |
| 360 | $5,618.11 | $25.16 | $5,618.11 | $-0.00 | $1,023,800.13 | $2,031,580.13 |