|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,007,995.80 | $3,989.98 | $1,268.20 | $1,006,727.60 | $3,989.98 | $5,258.18 |
| 2 | $1,006,727.60 | $3,984.96 | $1,273.22 | $1,005,454.38 | $7,974.95 | $10,516.37 |
| 3 | $1,005,454.38 | $3,979.92 | $1,278.26 | $1,004,176.12 | $11,954.87 | $15,774.55 |
| 4 | $1,004,176.12 | $3,974.86 | $1,283.32 | $1,002,892.80 | $15,929.73 | $21,032.73 |
| 5 | $1,002,892.80 | $3,969.78 | $1,288.40 | $1,001,604.40 | $19,899.52 | $26,290.92 |
| 6 | $1,001,604.40 | $3,964.68 | $1,293.50 | $1,000,310.90 | $23,864.20 | $31,549.10 |
| 7 | $1,000,310.90 | $3,959.56 | $1,298.62 | $999,012.28 | $27,823.77 | $36,807.28 |
| 8 | $999,012.28 | $3,954.42 | $1,303.76 | $997,708.52 | $31,778.19 | $42,065.47 |
| 9 | $997,708.52 | $3,949.26 | $1,308.92 | $996,399.60 | $35,727.45 | $47,323.65 |
| 10 | $996,399.60 | $3,944.08 | $1,314.10 | $995,085.50 | $39,671.53 | $52,581.83 |
| 11 | $995,085.50 | $3,938.88 | $1,319.30 | $993,766.20 | $43,610.41 | $57,840.02 |
| 12 | $993,766.20 | $3,933.66 | $1,324.53 | $992,441.67 | $47,544.07 | $63,098.20 |
| 13 | $992,441.67 | $3,928.41 | $1,329.77 | $991,111.91 | $51,472.49 | $68,356.38 |
| 14 | $991,111.91 | $3,923.15 | $1,335.03 | $989,776.87 | $55,395.64 | $73,614.57 |
| 15 | $989,776.87 | $3,917.87 | $1,340.32 | $988,436.56 | $59,313.51 | $78,872.75 |
| 16 | $988,436.56 | $3,912.56 | $1,345.62 | $987,090.94 | $63,226.07 | $84,130.93 |
| 17 | $987,090.94 | $3,907.23 | $1,350.95 | $985,739.99 | $67,133.30 | $89,389.12 |
| 18 | $985,739.99 | $3,901.89 | $1,356.30 | $984,383.69 | $71,035.19 | $94,647.30 |
| 19 | $984,383.69 | $3,896.52 | $1,361.66 | $983,022.03 | $74,931.71 | $99,905.48 |
| 20 | $983,022.03 | $3,891.13 | $1,367.05 | $981,654.97 | $78,822.84 | $105,163.66 |
| 21 | $981,654.97 | $3,885.72 | $1,372.47 | $980,282.51 | $82,708.55 | $110,421.85 |
| 22 | $980,282.51 | $3,880.28 | $1,377.90 | $978,904.61 | $86,588.84 | $115,680.03 |
| 23 | $978,904.61 | $3,874.83 | $1,383.35 | $977,521.26 | $90,463.67 | $120,938.21 |
| 24 | $977,521.26 | $3,869.35 | $1,388.83 | $976,132.43 | $94,333.03 | $126,196.40 |
| 25 | $976,132.43 | $3,863.86 | $1,394.33 | $974,738.10 | $98,196.88 | $131,454.58 |
| 26 | $974,738.10 | $3,858.34 | $1,399.84 | $973,338.26 | $102,055.22 | $136,712.76 |
| 27 | $973,338.26 | $3,852.80 | $1,405.39 | $971,932.87 | $105,908.02 | $141,970.95 |
| 28 | $971,932.87 | $3,847.23 | $1,410.95 | $970,521.92 | $109,755.25 | $147,229.13 |
| 29 | $970,521.92 | $3,841.65 | $1,416.53 | $969,105.39 | $113,596.90 | $152,487.31 |
| 30 | $969,105.39 | $3,836.04 | $1,422.14 | $967,683.25 | $117,432.94 | $157,745.50 |
| 31 | $967,683.25 | $3,830.41 | $1,427.77 | $966,255.48 | $121,263.36 | $163,003.68 |
| 32 | $966,255.48 | $3,824.76 | $1,433.42 | $964,822.05 | $125,088.12 | $168,261.86 |
| 33 | $964,822.05 | $3,819.09 | $1,439.10 | $963,382.96 | $128,907.21 | $173,520.05 |
| 34 | $963,382.96 | $3,813.39 | $1,444.79 | $961,938.17 | $132,720.60 | $178,778.23 |
| 35 | $961,938.17 | $3,807.67 | $1,450.51 | $960,487.65 | $136,528.27 | $184,036.41 |
| 36 | $960,487.65 | $3,801.93 | $1,456.25 | $959,031.40 | $140,330.20 | $189,294.60 |
| 37 | $959,031.40 | $3,796.17 | $1,462.02 | $957,569.38 | $144,126.36 | $194,552.78 |
| 38 | $957,569.38 | $3,790.38 | $1,467.80 | $956,101.58 | $147,916.74 | $199,810.96 |
| 39 | $956,101.58 | $3,784.57 | $1,473.61 | $954,627.97 | $151,701.31 | $205,069.15 |
| 40 | $954,627.97 | $3,778.74 | $1,479.45 | $953,148.52 | $155,480.05 | $210,327.33 |
| 41 | $953,148.52 | $3,772.88 | $1,485.30 | $951,663.21 | $159,252.93 | $215,585.51 |
| 42 | $951,663.21 | $3,767.00 | $1,491.18 | $950,172.03 | $163,019.93 | $220,843.70 |
| 43 | $950,172.03 | $3,761.10 | $1,497.09 | $948,674.95 | $166,781.03 | $226,101.88 |
| 44 | $948,674.95 | $3,755.17 | $1,503.01 | $947,171.93 | $170,536.20 | $231,360.06 |
| 45 | $947,171.93 | $3,749.22 | $1,508.96 | $945,662.97 | $174,285.42 | $236,618.25 |
| 46 | $945,662.97 | $3,743.25 | $1,514.93 | $944,148.04 | $178,028.67 | $241,876.43 |
| 47 | $944,148.04 | $3,737.25 | $1,520.93 | $942,627.11 | $181,765.92 | $247,134.61 |
| 48 | $942,627.11 | $3,731.23 | $1,526.95 | $941,100.16 | $185,497.15 | $252,392.80 |
| 49 | $941,100.16 | $3,725.19 | $1,533.00 | $939,567.16 | $189,222.34 | $257,650.98 |
| 50 | $939,567.16 | $3,719.12 | $1,539.06 | $938,028.10 | $192,941.46 | $262,909.16 |
| 51 | $938,028.10 | $3,713.03 | $1,545.16 | $936,482.94 | $196,654.49 | $268,167.35 |
| 52 | $936,482.94 | $3,706.91 | $1,551.27 | $934,931.67 | $200,361.40 | $273,425.53 |
| 53 | $934,931.67 | $3,700.77 | $1,557.41 | $933,374.26 | $204,062.17 | $278,683.71 |
| 54 | $933,374.26 | $3,694.61 | $1,563.58 | $931,810.68 | $207,756.78 | $283,941.90 |
| 55 | $931,810.68 | $3,688.42 | $1,569.77 | $930,240.92 | $211,445.20 | $289,200.08 |
| 56 | $930,240.92 | $3,682.20 | $1,575.98 | $928,664.94 | $215,127.40 | $294,458.26 |
| 57 | $928,664.94 | $3,675.97 | $1,582.22 | $927,082.72 | $218,803.36 | $299,716.44 |
| 58 | $927,082.72 | $3,669.70 | $1,588.48 | $925,494.24 | $222,473.07 | $304,974.63 |
| 59 | $925,494.24 | $3,663.41 | $1,594.77 | $923,899.47 | $226,136.48 | $310,232.81 |
| 60 | $923,899.47 | $3,657.10 | $1,601.08 | $922,298.39 | $229,793.58 | $315,490.99 |
| 61 | $922,298.39 | $3,650.76 | $1,607.42 | $920,690.97 | $233,444.35 | $320,749.18 |
| 62 | $920,690.97 | $3,644.40 | $1,613.78 | $919,077.19 | $237,088.75 | $326,007.36 |
| 63 | $919,077.19 | $3,638.01 | $1,620.17 | $917,457.02 | $240,726.76 | $331,265.54 |
| 64 | $917,457.02 | $3,631.60 | $1,626.58 | $915,830.44 | $244,358.36 | $336,523.73 |
| 65 | $915,830.44 | $3,625.16 | $1,633.02 | $914,197.42 | $247,983.53 | $341,781.91 |
| 66 | $914,197.42 | $3,618.70 | $1,639.49 | $912,557.93 | $251,602.23 | $347,040.09 |
| 67 | $912,557.93 | $3,612.21 | $1,645.97 | $910,911.96 | $255,214.43 | $352,298.28 |
| 68 | $910,911.96 | $3,605.69 | $1,652.49 | $909,259.47 | $258,820.13 | $357,556.46 |
| 69 | $909,259.47 | $3,599.15 | $1,659.03 | $907,600.44 | $262,419.28 | $362,814.64 |
| 70 | $907,600.44 | $3,592.59 | $1,665.60 | $905,934.84 | $266,011.86 | $368,072.83 |
| 71 | $905,934.84 | $3,585.99 | $1,672.19 | $904,262.65 | $269,597.86 | $373,331.01 |
| 72 | $904,262.65 | $3,579.37 | $1,678.81 | $902,583.84 | $273,177.23 | $378,589.19 |
| 73 | $902,583.84 | $3,572.73 | $1,685.46 | $900,898.38 | $276,749.96 | $383,847.38 |
| 74 | $900,898.38 | $3,566.06 | $1,692.13 | $899,206.25 | $280,316.01 | $389,105.56 |
| 75 | $899,206.25 | $3,559.36 | $1,698.83 | $897,507.43 | $283,875.37 | $394,363.74 |
| 76 | $897,507.43 | $3,552.63 | $1,705.55 | $895,801.88 | $287,428.00 | $399,621.93 |
| 77 | $895,801.88 | $3,545.88 | $1,712.30 | $894,089.58 | $290,973.89 | $404,880.11 |
| 78 | $894,089.58 | $3,539.10 | $1,719.08 | $892,370.50 | $294,512.99 | $410,138.29 |
| 79 | $892,370.50 | $3,532.30 | $1,725.88 | $890,644.62 | $298,045.29 | $415,396.48 |
| 80 | $890,644.62 | $3,525.47 | $1,732.71 | $888,911.90 | $301,570.76 | $420,654.66 |
| 81 | $888,911.90 | $3,518.61 | $1,739.57 | $887,172.33 | $305,089.37 | $425,912.84 |
| 82 | $887,172.33 | $3,511.72 | $1,746.46 | $885,425.87 | $308,601.09 | $431,171.03 |
| 83 | $885,425.87 | $3,504.81 | $1,753.37 | $883,672.49 | $312,105.90 | $436,429.21 |
| 84 | $883,672.49 | $3,497.87 | $1,760.31 | $881,912.18 | $315,603.77 | $441,687.39 |
| 85 | $881,912.18 | $3,490.90 | $1,767.28 | $880,144.90 | $319,094.68 | $446,945.58 |
| 86 | $880,144.90 | $3,483.91 | $1,774.28 | $878,370.62 | $322,578.58 | $452,203.76 |
| 87 | $878,370.62 | $3,476.88 | $1,781.30 | $876,589.32 | $326,055.47 | $457,461.94 |
| 88 | $876,589.32 | $3,469.83 | $1,788.35 | $874,800.97 | $329,525.30 | $462,720.13 |
| 89 | $874,800.97 | $3,462.75 | $1,795.43 | $873,005.54 | $332,988.05 | $467,978.31 |
| 90 | $873,005.54 | $3,455.65 | $1,802.54 | $871,203.01 | $336,443.70 | $473,236.49 |
| 91 | $871,203.01 | $3,448.51 | $1,809.67 | $869,393.34 | $339,892.21 | $478,494.68 |
| 92 | $869,393.34 | $3,441.35 | $1,816.83 | $867,576.50 | $343,333.56 | $483,752.86 |
| 93 | $867,576.50 | $3,434.16 | $1,824.03 | $865,752.48 | $346,767.72 | $489,011.04 |
| 94 | $865,752.48 | $3,426.94 | $1,831.25 | $863,921.23 | $350,194.65 | $494,269.22 |
| 95 | $863,921.23 | $3,419.69 | $1,838.50 | $862,082.74 | $353,614.34 | $499,527.41 |
| 96 | $862,082.74 | $3,412.41 | $1,845.77 | $860,236.96 | $357,026.75 | $504,785.59 |
| 97 | $860,236.96 | $3,405.10 | $1,853.08 | $858,383.88 | $360,431.86 | $510,043.77 |
| 98 | $858,383.88 | $3,397.77 | $1,860.41 | $856,523.47 | $363,829.63 | $515,301.96 |
| 99 | $856,523.47 | $3,390.41 | $1,867.78 | $854,655.69 | $367,220.03 | $520,560.14 |
| 100 | $854,655.69 | $3,383.01 | $1,875.17 | $852,780.52 | $370,603.05 | $525,818.32 |
| 101 | $852,780.52 | $3,375.59 | $1,882.59 | $850,897.93 | $373,978.64 | $531,076.51 |
| 102 | $850,897.93 | $3,368.14 | $1,890.05 | $849,007.88 | $377,346.77 | $536,334.69 |
| 103 | $849,007.88 | $3,360.66 | $1,897.53 | $847,110.36 | $380,707.43 | $541,592.87 |
| 104 | $847,110.36 | $3,353.15 | $1,905.04 | $845,205.32 | $384,060.57 | $546,851.06 |
| 105 | $845,205.32 | $3,345.60 | $1,912.58 | $843,292.74 | $387,406.18 | $552,109.24 |
| 106 | $843,292.74 | $3,338.03 | $1,920.15 | $841,372.59 | $390,744.21 | $557,367.42 |
| 107 | $841,372.59 | $3,330.43 | $1,927.75 | $839,444.84 | $394,074.65 | $562,625.61 |
| 108 | $839,444.84 | $3,322.80 | $1,935.38 | $837,509.46 | $397,397.45 | $567,883.79 |
| 109 | $837,509.46 | $3,315.14 | $1,943.04 | $835,566.42 | $400,712.59 | $573,141.97 |
| 110 | $835,566.42 | $3,307.45 | $1,950.73 | $833,615.68 | $404,020.04 | $578,400.16 |
| 111 | $833,615.68 | $3,299.73 | $1,958.45 | $831,657.23 | $407,319.77 | $583,658.34 |
| 112 | $831,657.23 | $3,291.98 | $1,966.21 | $829,691.02 | $410,611.75 | $588,916.52 |
| 113 | $829,691.02 | $3,284.19 | $1,973.99 | $827,717.03 | $413,895.94 | $594,174.71 |
| 114 | $827,717.03 | $3,276.38 | $1,981.80 | $825,735.23 | $417,172.32 | $599,432.89 |
| 115 | $825,735.23 | $3,268.54 | $1,989.65 | $823,745.58 | $420,440.85 | $604,691.07 |
| 116 | $823,745.58 | $3,260.66 | $1,997.52 | $821,748.06 | $423,701.51 | $609,949.26 |
| 117 | $821,748.06 | $3,252.75 | $2,005.43 | $819,742.63 | $426,954.27 | $615,207.44 |
| 118 | $819,742.63 | $3,244.81 | $2,013.37 | $817,729.26 | $430,199.08 | $620,465.62 |
| 119 | $817,729.26 | $3,236.84 | $2,021.34 | $815,707.92 | $433,435.93 | $625,723.81 |
| 120 | $815,707.92 | $3,228.84 | $2,029.34 | $813,678.58 | $436,664.77 | $630,981.99 |
| 121 | $813,678.58 | $3,220.81 | $2,037.37 | $811,641.21 | $439,885.58 | $636,240.17 |
| 122 | $811,641.21 | $3,212.75 | $2,045.44 | $809,595.77 | $443,098.33 | $641,498.36 |
| 123 | $809,595.77 | $3,204.65 | $2,053.53 | $807,542.24 | $446,302.98 | $646,756.54 |
| 124 | $807,542.24 | $3,196.52 | $2,061.66 | $805,480.58 | $449,499.50 | $652,014.72 |
| 125 | $805,480.58 | $3,188.36 | $2,069.82 | $803,410.75 | $452,687.86 | $657,272.91 |
| 126 | $803,410.75 | $3,180.17 | $2,078.02 | $801,332.74 | $455,868.03 | $662,531.09 |
| 127 | $801,332.74 | $3,171.94 | $2,086.24 | $799,246.50 | $459,039.97 | $667,789.27 |
| 128 | $799,246.50 | $3,163.68 | $2,094.50 | $797,152.00 | $462,203.65 | $673,047.46 |
| 129 | $797,152.00 | $3,155.39 | $2,102.79 | $795,049.21 | $465,359.05 | $678,305.64 |
| 130 | $795,049.21 | $3,147.07 | $2,111.11 | $792,938.09 | $468,506.12 | $683,563.82 |
| 131 | $792,938.09 | $3,138.71 | $2,119.47 | $790,818.62 | $471,644.83 | $688,822.00 |
| 132 | $790,818.62 | $3,130.32 | $2,127.86 | $788,690.77 | $474,775.15 | $694,080.19 |
| 133 | $788,690.77 | $3,121.90 | $2,136.28 | $786,554.48 | $477,897.05 | $699,338.37 |
| 134 | $786,554.48 | $3,113.44 | $2,144.74 | $784,409.74 | $481,010.50 | $704,596.55 |
| 135 | $784,409.74 | $3,104.96 | $2,153.23 | $782,256.52 | $484,115.45 | $709,854.74 |
| 136 | $782,256.52 | $3,096.43 | $2,161.75 | $780,094.77 | $487,211.89 | $715,112.92 |
| 137 | $780,094.77 | $3,087.88 | $2,170.31 | $777,924.46 | $490,299.76 | $720,371.10 |
| 138 | $777,924.46 | $3,079.28 | $2,178.90 | $775,745.56 | $493,379.05 | $725,629.29 |
| 139 | $775,745.56 | $3,070.66 | $2,187.52 | $773,558.03 | $496,449.71 | $730,887.47 |
| 140 | $773,558.03 | $3,062.00 | $2,196.18 | $771,361.85 | $499,511.71 | $736,145.65 |
| 141 | $771,361.85 | $3,053.31 | $2,204.88 | $769,156.98 | $502,565.01 | $741,403.84 |
| 142 | $769,156.98 | $3,044.58 | $2,213.60 | $766,943.37 | $505,609.59 | $746,662.02 |
| 143 | $766,943.37 | $3,035.82 | $2,222.37 | $764,721.01 | $508,645.41 | $751,920.20 |
| 144 | $764,721.01 | $3,027.02 | $2,231.16 | $762,489.84 | $511,672.43 | $757,178.39 |
| 145 | $762,489.84 | $3,018.19 | $2,239.99 | $760,249.85 | $514,690.62 | $762,436.57 |
| 146 | $760,249.85 | $3,009.32 | $2,248.86 | $758,000.99 | $517,699.94 | $767,694.75 |
| 147 | $758,000.99 | $3,000.42 | $2,257.76 | $755,743.23 | $520,700.36 | $772,952.94 |
| 148 | $755,743.23 | $2,991.48 | $2,266.70 | $753,476.53 | $523,691.85 | $778,211.12 |
| 149 | $753,476.53 | $2,982.51 | $2,275.67 | $751,200.85 | $526,674.36 | $783,469.30 |
| 150 | $751,200.85 | $2,973.50 | $2,284.68 | $748,916.17 | $529,647.86 | $788,727.49 |
| 151 | $748,916.17 | $2,964.46 | $2,293.72 | $746,622.45 | $532,612.32 | $793,985.67 |
| 152 | $746,622.45 | $2,955.38 | $2,302.80 | $744,319.65 | $535,567.70 | $799,243.85 |
| 153 | $744,319.65 | $2,946.27 | $2,311.92 | $742,007.73 | $538,513.97 | $804,502.04 |
| 154 | $742,007.73 | $2,937.11 | $2,321.07 | $739,686.66 | $541,451.08 | $809,760.22 |
| 155 | $739,686.66 | $2,927.93 | $2,330.26 | $737,356.40 | $544,379.01 | $815,018.40 |
| 156 | $737,356.40 | $2,918.70 | $2,339.48 | $735,016.92 | $547,297.71 | $820,276.59 |
| 157 | $735,016.92 | $2,909.44 | $2,348.74 | $732,668.18 | $550,207.15 | $825,534.77 |
| 158 | $732,668.18 | $2,900.14 | $2,358.04 | $730,310.14 | $553,107.30 | $830,792.95 |
| 159 | $730,310.14 | $2,890.81 | $2,367.37 | $727,942.77 | $555,998.11 | $836,051.14 |
| 160 | $727,942.77 | $2,881.44 | $2,376.74 | $725,566.03 | $558,879.55 | $841,309.32 |
| 161 | $725,566.03 | $2,872.03 | $2,386.15 | $723,179.88 | $561,751.58 | $846,567.50 |
| 162 | $723,179.88 | $2,862.59 | $2,395.60 | $720,784.28 | $564,614.17 | $851,825.69 |
| 163 | $720,784.28 | $2,853.10 | $2,405.08 | $718,379.20 | $567,467.27 | $857,083.87 |
| 164 | $718,379.20 | $2,843.58 | $2,414.60 | $715,964.60 | $570,310.86 | $862,342.05 |
| 165 | $715,964.60 | $2,834.03 | $2,424.16 | $713,540.45 | $573,144.88 | $867,600.24 |
| 166 | $713,540.45 | $2,824.43 | $2,433.75 | $711,106.69 | $575,969.31 | $872,858.42 |
| 167 | $711,106.69 | $2,814.80 | $2,443.39 | $708,663.31 | $578,784.11 | $878,116.60 |
| 168 | $708,663.31 | $2,805.13 | $2,453.06 | $706,210.25 | $581,589.24 | $883,374.78 |
| 169 | $706,210.25 | $2,795.42 | $2,462.77 | $703,747.48 | $584,384.65 | $888,632.97 |
| 170 | $703,747.48 | $2,785.67 | $2,472.52 | $701,274.97 | $587,170.32 | $893,891.15 |
| 171 | $701,274.97 | $2,775.88 | $2,482.30 | $698,792.66 | $589,946.20 | $899,149.33 |
| 172 | $698,792.66 | $2,766.05 | $2,492.13 | $696,300.54 | $592,712.25 | $904,407.52 |
| 173 | $696,300.54 | $2,756.19 | $2,501.99 | $693,798.54 | $595,468.44 | $909,665.70 |
| 174 | $693,798.54 | $2,746.29 | $2,511.90 | $691,286.64 | $598,214.73 | $914,923.88 |
| 175 | $691,286.64 | $2,736.34 | $2,521.84 | $688,764.80 | $600,951.07 | $920,182.07 |
| 176 | $688,764.80 | $2,726.36 | $2,531.82 | $686,232.98 | $603,677.43 | $925,440.25 |
| 177 | $686,232.98 | $2,716.34 | $2,541.84 | $683,691.14 | $606,393.77 | $930,698.43 |
| 178 | $683,691.14 | $2,706.28 | $2,551.91 | $681,139.23 | $609,100.05 | $935,956.62 |
| 179 | $681,139.23 | $2,696.18 | $2,562.01 | $678,577.22 | $611,796.22 | $941,214.80 |
| 180 | $678,577.22 | $2,686.03 | $2,572.15 | $676,005.08 | $614,482.26 | $946,472.98 |
| 181 | $676,005.08 | $2,675.85 | $2,582.33 | $673,422.75 | $617,158.11 | $951,731.17 |
| 182 | $673,422.75 | $2,665.63 | $2,592.55 | $670,830.19 | $619,823.74 | $956,989.35 |
| 183 | $670,830.19 | $2,655.37 | $2,602.81 | $668,227.38 | $622,479.11 | $962,247.53 |
| 184 | $668,227.38 | $2,645.07 | $2,613.12 | $665,614.26 | $625,124.18 | $967,505.72 |
| 185 | $665,614.26 | $2,634.72 | $2,623.46 | $662,990.80 | $627,758.90 | $972,763.90 |
| 186 | $662,990.80 | $2,624.34 | $2,633.84 | $660,356.96 | $630,383.24 | $978,022.08 |
| 187 | $660,356.96 | $2,613.91 | $2,644.27 | $657,712.69 | $632,997.16 | $983,280.27 |
| 188 | $657,712.69 | $2,603.45 | $2,654.74 | $655,057.95 | $635,600.60 | $988,538.45 |
| 189 | $655,057.95 | $2,592.94 | $2,665.25 | $652,392.71 | $638,193.54 | $993,796.63 |
| 190 | $652,392.71 | $2,582.39 | $2,675.80 | $649,716.91 | $640,775.93 | $999,054.82 |
| 191 | $649,716.91 | $2,571.80 | $2,686.39 | $647,030.52 | $643,347.72 | $1,004,313.00 |
| 192 | $647,030.52 | $2,561.16 | $2,697.02 | $644,333.50 | $645,908.89 | $1,009,571.18 |
| 193 | $644,333.50 | $2,550.49 | $2,707.70 | $641,625.81 | $648,459.37 | $1,014,829.37 |
| 194 | $641,625.81 | $2,539.77 | $2,718.41 | $638,907.39 | $650,999.14 | $1,020,087.55 |
| 195 | $638,907.39 | $2,529.01 | $2,729.17 | $636,178.22 | $653,528.15 | $1,025,345.73 |
| 196 | $636,178.22 | $2,518.21 | $2,739.98 | $633,438.24 | $656,046.35 | $1,030,603.92 |
| 197 | $633,438.24 | $2,507.36 | $2,750.82 | $630,687.42 | $658,553.71 | $1,035,862.10 |
| 198 | $630,687.42 | $2,496.47 | $2,761.71 | $627,925.70 | $661,050.19 | $1,041,120.28 |
| 199 | $627,925.70 | $2,485.54 | $2,772.64 | $625,153.06 | $663,535.72 | $1,046,378.47 |
| 200 | $625,153.06 | $2,474.56 | $2,783.62 | $622,369.44 | $666,010.29 | $1,051,636.65 |
| 201 | $622,369.44 | $2,463.55 | $2,794.64 | $619,574.80 | $668,473.83 | $1,056,894.83 |
| 202 | $619,574.80 | $2,452.48 | $2,805.70 | $616,769.10 | $670,926.32 | $1,062,153.02 |
| 203 | $616,769.10 | $2,441.38 | $2,816.81 | $613,952.30 | $673,367.70 | $1,067,411.20 |
| 204 | $613,952.30 | $2,430.23 | $2,827.96 | $611,124.34 | $675,797.92 | $1,072,669.38 |
| 205 | $611,124.34 | $2,419.03 | $2,839.15 | $608,285.19 | $678,216.96 | $1,077,927.56 |
| 206 | $608,285.19 | $2,407.80 | $2,850.39 | $605,434.81 | $680,624.75 | $1,083,185.75 |
| 207 | $605,434.81 | $2,396.51 | $2,861.67 | $602,573.13 | $683,021.27 | $1,088,443.93 |
| 208 | $602,573.13 | $2,385.19 | $2,873.00 | $599,700.14 | $685,406.45 | $1,093,702.11 |
| 209 | $599,700.14 | $2,373.81 | $2,884.37 | $596,815.77 | $687,780.26 | $1,098,960.30 |
| 210 | $596,815.77 | $2,362.40 | $2,895.79 | $593,919.98 | $690,142.66 | $1,104,218.48 |
| 211 | $593,919.98 | $2,350.93 | $2,907.25 | $591,012.73 | $692,493.59 | $1,109,476.66 |
| 212 | $591,012.73 | $2,339.43 | $2,918.76 | $588,093.97 | $694,833.02 | $1,114,734.85 |
| 213 | $588,093.97 | $2,327.87 | $2,930.31 | $585,163.66 | $697,160.89 | $1,119,993.03 |
| 214 | $585,163.66 | $2,316.27 | $2,941.91 | $582,221.75 | $699,477.16 | $1,125,251.21 |
| 215 | $582,221.75 | $2,304.63 | $2,953.56 | $579,268.19 | $701,781.79 | $1,130,509.40 |
| 216 | $579,268.19 | $2,292.94 | $2,965.25 | $576,302.95 | $704,074.73 | $1,135,767.58 |
| 217 | $576,302.95 | $2,281.20 | $2,976.98 | $573,325.96 | $706,355.93 | $1,141,025.76 |
| 218 | $573,325.96 | $2,269.42 | $2,988.77 | $570,337.20 | $708,625.34 | $1,146,283.95 |
| 219 | $570,337.20 | $2,257.58 | $3,000.60 | $567,336.60 | $710,882.93 | $1,151,542.13 |
| 220 | $567,336.60 | $2,245.71 | $3,012.48 | $564,324.12 | $713,128.63 | $1,156,800.31 |
| 221 | $564,324.12 | $2,233.78 | $3,024.40 | $561,299.72 | $715,362.42 | $1,162,058.50 |
| 222 | $561,299.72 | $2,221.81 | $3,036.37 | $558,263.35 | $717,584.23 | $1,167,316.68 |
| 223 | $558,263.35 | $2,209.79 | $3,048.39 | $555,214.96 | $719,794.02 | $1,172,574.86 |
| 224 | $555,214.96 | $2,197.73 | $3,060.46 | $552,154.50 | $721,991.75 | $1,177,833.05 |
| 225 | $552,154.50 | $2,185.61 | $3,072.57 | $549,081.93 | $724,177.36 | $1,183,091.23 |
| 226 | $549,081.93 | $2,173.45 | $3,084.73 | $545,997.20 | $726,350.81 | $1,188,349.41 |
| 227 | $545,997.20 | $2,161.24 | $3,096.94 | $542,900.25 | $728,512.05 | $1,193,607.60 |
| 228 | $542,900.25 | $2,148.98 | $3,109.20 | $539,791.05 | $730,661.03 | $1,198,865.78 |
| 229 | $539,791.05 | $2,136.67 | $3,121.51 | $536,669.54 | $732,797.70 | $1,204,123.96 |
| 230 | $536,669.54 | $2,124.32 | $3,133.87 | $533,535.67 | $734,922.02 | $1,209,382.15 |
| 231 | $533,535.67 | $2,111.91 | $3,146.27 | $530,389.40 | $737,033.93 | $1,214,640.33 |
| 232 | $530,389.40 | $2,099.46 | $3,158.73 | $527,230.67 | $739,133.39 | $1,219,898.51 |
| 233 | $527,230.67 | $2,086.95 | $3,171.23 | $524,059.45 | $741,220.34 | $1,225,156.70 |
| 234 | $524,059.45 | $2,074.40 | $3,183.78 | $520,875.66 | $743,294.74 | $1,230,414.88 |
| 235 | $520,875.66 | $2,061.80 | $3,196.38 | $517,679.28 | $745,356.54 | $1,235,673.06 |
| 236 | $517,679.28 | $2,049.15 | $3,209.04 | $514,470.25 | $747,405.69 | $1,240,931.25 |
| 237 | $514,470.25 | $2,036.44 | $3,221.74 | $511,248.51 | $749,442.14 | $1,246,189.43 |
| 238 | $511,248.51 | $2,023.69 | $3,234.49 | $508,014.02 | $751,465.83 | $1,251,447.61 |
| 239 | $508,014.02 | $2,010.89 | $3,247.29 | $504,766.72 | $753,476.72 | $1,256,705.80 |
| 240 | $504,766.72 | $1,998.03 | $3,260.15 | $501,506.57 | $755,474.75 | $1,261,963.98 |
| 241 | $501,506.57 | $1,985.13 | $3,273.05 | $498,233.52 | $757,459.88 | $1,267,222.16 |
| 242 | $498,233.52 | $1,972.17 | $3,286.01 | $494,947.51 | $759,432.06 | $1,272,480.34 |
| 243 | $494,947.51 | $1,959.17 | $3,299.02 | $491,648.49 | $761,391.22 | $1,277,738.53 |
| 244 | $491,648.49 | $1,946.11 | $3,312.07 | $488,336.42 | $763,337.33 | $1,282,996.71 |
| 245 | $488,336.42 | $1,933.00 | $3,325.18 | $485,011.24 | $765,270.33 | $1,288,254.89 |
| 246 | $485,011.24 | $1,919.84 | $3,338.35 | $481,672.89 | $767,190.17 | $1,293,513.08 |
| 247 | $481,672.89 | $1,906.62 | $3,351.56 | $478,321.33 | $769,096.79 | $1,298,771.26 |
| 248 | $478,321.33 | $1,893.36 | $3,364.83 | $474,956.50 | $770,990.14 | $1,304,029.44 |
| 249 | $474,956.50 | $1,880.04 | $3,378.15 | $471,578.35 | $772,870.18 | $1,309,287.63 |
| 250 | $471,578.35 | $1,866.66 | $3,391.52 | $468,186.83 | $774,736.84 | $1,314,545.81 |
| 251 | $468,186.83 | $1,853.24 | $3,404.94 | $464,781.89 | $776,590.08 | $1,319,803.99 |
| 252 | $464,781.89 | $1,839.76 | $3,418.42 | $461,363.47 | $778,429.84 | $1,325,062.18 |
| 253 | $461,363.47 | $1,826.23 | $3,431.95 | $457,931.51 | $780,256.07 | $1,330,320.36 |
| 254 | $457,931.51 | $1,812.65 | $3,445.54 | $454,485.98 | $782,068.72 | $1,335,578.54 |
| 255 | $454,485.98 | $1,799.01 | $3,459.18 | $451,026.80 | $783,867.73 | $1,340,836.73 |
| 256 | $451,026.80 | $1,785.31 | $3,472.87 | $447,553.93 | $785,653.04 | $1,346,094.91 |
| 257 | $447,553.93 | $1,771.57 | $3,486.62 | $444,067.32 | $787,424.61 | $1,351,353.09 |
| 258 | $444,067.32 | $1,757.77 | $3,500.42 | $440,566.90 | $789,182.38 | $1,356,611.28 |
| 259 | $440,566.90 | $1,743.91 | $3,514.27 | $437,052.63 | $790,926.29 | $1,361,869.46 |
| 260 | $437,052.63 | $1,730.00 | $3,528.18 | $433,524.44 | $792,656.29 | $1,367,127.64 |
| 261 | $433,524.44 | $1,716.03 | $3,542.15 | $429,982.29 | $794,372.32 | $1,372,385.83 |
| 262 | $429,982.29 | $1,702.01 | $3,556.17 | $426,426.12 | $796,074.33 | $1,377,644.01 |
| 263 | $426,426.12 | $1,687.94 | $3,570.25 | $422,855.88 | $797,762.27 | $1,382,902.19 |
| 264 | $422,855.88 | $1,673.80 | $3,584.38 | $419,271.50 | $799,436.08 | $1,388,160.38 |
| 265 | $419,271.50 | $1,659.62 | $3,598.57 | $415,672.93 | $801,095.69 | $1,393,418.56 |
| 266 | $415,672.93 | $1,645.37 | $3,612.81 | $412,060.12 | $802,741.06 | $1,398,676.74 |
| 267 | $412,060.12 | $1,631.07 | $3,627.11 | $408,433.01 | $804,372.14 | $1,403,934.93 |
| 268 | $408,433.01 | $1,616.71 | $3,641.47 | $404,791.54 | $805,988.85 | $1,409,193.11 |
| 269 | $404,791.54 | $1,602.30 | $3,655.88 | $401,135.66 | $807,591.15 | $1,414,451.29 |
| 270 | $401,135.66 | $1,587.83 | $3,670.35 | $397,465.30 | $809,178.98 | $1,419,709.48 |
| 271 | $397,465.30 | $1,573.30 | $3,684.88 | $393,780.42 | $810,752.28 | $1,424,967.66 |
| 272 | $393,780.42 | $1,558.71 | $3,699.47 | $390,080.95 | $812,310.99 | $1,430,225.84 |
| 273 | $390,080.95 | $1,544.07 | $3,714.11 | $386,366.84 | $813,855.06 | $1,435,484.03 |
| 274 | $386,366.84 | $1,529.37 | $3,728.81 | $382,638.02 | $815,384.43 | $1,440,742.21 |
| 275 | $382,638.02 | $1,514.61 | $3,743.57 | $378,894.45 | $816,899.04 | $1,446,000.39 |
| 276 | $378,894.45 | $1,499.79 | $3,758.39 | $375,136.06 | $818,398.83 | $1,451,258.58 |
| 277 | $375,136.06 | $1,484.91 | $3,773.27 | $371,362.79 | $819,883.74 | $1,456,516.76 |
| 278 | $371,362.79 | $1,469.98 | $3,788.21 | $367,574.58 | $821,353.72 | $1,461,774.94 |
| 279 | $367,574.58 | $1,454.98 | $3,803.20 | $363,771.38 | $822,808.70 | $1,467,033.12 |
| 280 | $363,771.38 | $1,439.93 | $3,818.25 | $359,953.12 | $824,248.63 | $1,472,291.31 |
| 281 | $359,953.12 | $1,424.81 | $3,833.37 | $356,119.76 | $825,673.45 | $1,477,549.49 |
| 282 | $356,119.76 | $1,409.64 | $3,848.54 | $352,271.21 | $827,083.09 | $1,482,807.67 |
| 283 | $352,271.21 | $1,394.41 | $3,863.78 | $348,407.44 | $828,477.49 | $1,488,065.86 |
| 284 | $348,407.44 | $1,379.11 | $3,879.07 | $344,528.37 | $829,856.61 | $1,493,324.04 |
| 285 | $344,528.37 | $1,363.76 | $3,894.43 | $340,633.94 | $831,220.37 | $1,498,582.22 |
| 286 | $340,633.94 | $1,348.34 | $3,909.84 | $336,724.10 | $832,568.71 | $1,503,840.41 |
| 287 | $336,724.10 | $1,332.87 | $3,925.32 | $332,798.78 | $833,901.57 | $1,509,098.59 |
| 288 | $332,798.78 | $1,317.33 | $3,940.85 | $328,857.93 | $835,218.90 | $1,514,356.77 |
| 289 | $328,857.93 | $1,301.73 | $3,956.45 | $324,901.48 | $836,520.63 | $1,519,614.96 |
| 290 | $324,901.48 | $1,286.07 | $3,972.11 | $320,929.36 | $837,806.70 | $1,524,873.14 |
| 291 | $320,929.36 | $1,270.35 | $3,987.84 | $316,941.52 | $839,077.05 | $1,530,131.32 |
| 292 | $316,941.52 | $1,254.56 | $4,003.62 | $312,937.90 | $840,331.61 | $1,535,389.51 |
| 293 | $312,937.90 | $1,238.71 | $4,019.47 | $308,918.43 | $841,570.32 | $1,540,647.69 |
| 294 | $308,918.43 | $1,222.80 | $4,035.38 | $304,883.05 | $842,793.12 | $1,545,905.87 |
| 295 | $304,883.05 | $1,206.83 | $4,051.35 | $300,831.69 | $843,999.95 | $1,551,164.06 |
| 296 | $300,831.69 | $1,190.79 | $4,067.39 | $296,764.30 | $845,190.74 | $1,556,422.24 |
| 297 | $296,764.30 | $1,174.69 | $4,083.49 | $292,680.81 | $846,365.43 | $1,561,680.42 |
| 298 | $292,680.81 | $1,158.53 | $4,099.66 | $288,581.16 | $847,523.96 | $1,566,938.61 |
| 299 | $288,581.16 | $1,142.30 | $4,115.88 | $284,465.27 | $848,666.26 | $1,572,196.79 |
| 300 | $284,465.27 | $1,126.01 | $4,132.17 | $280,333.10 | $849,792.27 | $1,577,454.97 |
| 301 | $280,333.10 | $1,109.65 | $4,148.53 | $276,184.57 | $850,901.92 | $1,582,713.16 |
| 302 | $276,184.57 | $1,093.23 | $4,164.95 | $272,019.61 | $851,995.15 | $1,587,971.34 |
| 303 | $272,019.61 | $1,076.74 | $4,181.44 | $267,838.17 | $853,071.90 | $1,593,229.52 |
| 304 | $267,838.17 | $1,060.19 | $4,197.99 | $263,640.18 | $854,132.09 | $1,598,487.71 |
| 305 | $263,640.18 | $1,043.58 | $4,214.61 | $259,425.58 | $855,175.67 | $1,603,745.89 |
| 306 | $259,425.58 | $1,026.89 | $4,231.29 | $255,194.29 | $856,202.56 | $1,609,004.07 |
| 307 | $255,194.29 | $1,010.14 | $4,248.04 | $250,946.25 | $857,212.70 | $1,614,262.26 |
| 308 | $250,946.25 | $993.33 | $4,264.85 | $246,681.39 | $858,206.03 | $1,619,520.44 |
| 309 | $246,681.39 | $976.45 | $4,281.74 | $242,399.66 | $859,182.48 | $1,624,778.62 |
| 310 | $242,399.66 | $959.50 | $4,298.68 | $238,100.97 | $860,141.98 | $1,630,036.81 |
| 311 | $238,100.97 | $942.48 | $4,315.70 | $233,785.27 | $861,084.46 | $1,635,294.99 |
| 312 | $233,785.27 | $925.40 | $4,332.78 | $229,452.49 | $862,009.86 | $1,640,553.17 |
| 313 | $229,452.49 | $908.25 | $4,349.93 | $225,102.56 | $862,918.11 | $1,645,811.35 |
| 314 | $225,102.56 | $891.03 | $4,367.15 | $220,735.40 | $863,809.14 | $1,651,069.54 |
| 315 | $220,735.40 | $873.74 | $4,384.44 | $216,350.96 | $864,682.89 | $1,656,327.72 |
| 316 | $216,350.96 | $856.39 | $4,401.79 | $211,949.17 | $865,539.27 | $1,661,585.90 |
| 317 | $211,949.17 | $838.97 | $4,419.22 | $207,529.95 | $866,378.24 | $1,666,844.09 |
| 318 | $207,529.95 | $821.47 | $4,436.71 | $203,093.24 | $867,199.71 | $1,672,102.27 |
| 319 | $203,093.24 | $803.91 | $4,454.27 | $198,638.97 | $868,003.62 | $1,677,360.45 |
| 320 | $198,638.97 | $786.28 | $4,471.90 | $194,167.07 | $868,789.90 | $1,682,618.64 |
| 321 | $194,167.07 | $768.58 | $4,489.61 | $189,677.46 | $869,558.48 | $1,687,876.82 |
| 322 | $189,677.46 | $750.81 | $4,507.38 | $185,170.08 | $870,309.29 | $1,693,135.00 |
| 323 | $185,170.08 | $732.96 | $4,525.22 | $180,644.86 | $871,042.25 | $1,698,393.19 |
| 324 | $180,644.86 | $715.05 | $4,543.13 | $176,101.73 | $871,757.30 | $1,703,651.37 |
| 325 | $176,101.73 | $697.07 | $4,561.11 | $171,540.62 | $872,454.37 | $1,708,909.55 |
| 326 | $171,540.62 | $679.01 | $4,579.17 | $166,961.45 | $873,133.39 | $1,714,167.74 |
| 327 | $166,961.45 | $660.89 | $4,597.29 | $162,364.16 | $873,794.28 | $1,719,425.92 |
| 328 | $162,364.16 | $642.69 | $4,615.49 | $157,748.67 | $874,436.97 | $1,724,684.10 |
| 329 | $157,748.67 | $624.42 | $4,633.76 | $153,114.90 | $875,061.39 | $1,729,942.29 |
| 330 | $153,114.90 | $606.08 | $4,652.10 | $148,462.80 | $875,667.47 | $1,735,200.47 |
| 331 | $148,462.80 | $587.67 | $4,670.52 | $143,792.28 | $876,255.14 | $1,740,458.65 |
| 332 | $143,792.28 | $569.18 | $4,689.01 | $139,103.28 | $876,824.31 | $1,745,716.84 |
| 333 | $139,103.28 | $550.62 | $4,707.57 | $134,395.71 | $877,374.93 | $1,750,975.02 |
| 334 | $134,395.71 | $531.98 | $4,726.20 | $129,669.51 | $877,906.91 | $1,756,233.20 |
| 335 | $129,669.51 | $513.28 | $4,744.91 | $124,924.60 | $878,420.19 | $1,761,491.39 |
| 336 | $124,924.60 | $494.49 | $4,763.69 | $120,160.91 | $878,914.68 | $1,766,749.57 |
| 337 | $120,160.91 | $475.64 | $4,782.55 | $115,378.37 | $879,390.32 | $1,772,007.75 |
| 338 | $115,378.37 | $456.71 | $4,801.48 | $110,576.89 | $879,847.03 | $1,777,265.94 |
| 339 | $110,576.89 | $437.70 | $4,820.48 | $105,756.41 | $880,284.73 | $1,782,524.12 |
| 340 | $105,756.41 | $418.62 | $4,839.56 | $100,916.84 | $880,703.35 | $1,787,782.30 |
| 341 | $100,916.84 | $399.46 | $4,858.72 | $96,058.12 | $881,102.81 | $1,793,040.49 |
| 342 | $96,058.12 | $380.23 | $4,877.95 | $91,180.17 | $881,483.04 | $1,798,298.67 |
| 343 | $91,180.17 | $360.92 | $4,897.26 | $86,282.91 | $881,843.96 | $1,803,556.85 |
| 344 | $86,282.91 | $341.54 | $4,916.65 | $81,366.26 | $882,185.50 | $1,808,815.04 |
| 345 | $81,366.26 | $322.07 | $4,936.11 | $76,430.15 | $882,507.57 | $1,814,073.22 |
| 346 | $76,430.15 | $302.54 | $4,955.65 | $71,474.50 | $882,810.11 | $1,819,331.40 |
| 347 | $71,474.50 | $282.92 | $4,975.26 | $66,499.24 | $883,093.03 | $1,824,589.59 |
| 348 | $66,499.24 | $263.23 | $4,994.96 | $61,504.28 | $883,356.25 | $1,829,847.77 |
| 349 | $61,504.28 | $243.45 | $5,014.73 | $56,489.56 | $883,599.71 | $1,835,105.95 |
| 350 | $56,489.56 | $223.60 | $5,034.58 | $51,454.98 | $883,823.31 | $1,840,364.13 |
| 351 | $51,454.98 | $203.68 | $5,054.51 | $46,400.47 | $884,026.99 | $1,845,622.32 |
| 352 | $46,400.47 | $183.67 | $5,074.51 | $41,325.95 | $884,210.66 | $1,850,880.50 |
| 353 | $41,325.95 | $163.58 | $5,094.60 | $36,231.35 | $884,374.24 | $1,856,138.68 |
| 354 | $36,231.35 | $143.42 | $5,114.77 | $31,116.59 | $884,517.65 | $1,861,396.87 |
| 355 | $31,116.59 | $123.17 | $5,135.01 | $25,981.57 | $884,640.82 | $1,866,655.05 |
| 356 | $25,981.57 | $102.84 | $5,155.34 | $20,826.23 | $884,743.67 | $1,871,913.23 |
| 357 | $20,826.23 | $82.44 | $5,175.75 | $15,650.49 | $884,826.10 | $1,877,171.42 |
| 358 | $15,650.49 | $61.95 | $5,196.23 | $10,454.25 | $884,888.05 | $1,882,429.60 |
| 359 | $10,454.25 | $41.38 | $5,216.80 | $5,237.45 | $884,929.44 | $1,887,687.78 |
| 360 | $5,237.45 | $20.73 | $5,237.45 | $-0.00 | $884,950.17 | $1,892,945.97 |