|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,009,050.00 | $4,099.27 | $1,240.71 | $1,007,809.29 | $4,099.27 | $5,339.98 |
| 2 | $1,007,809.29 | $4,094.23 | $1,245.75 | $1,006,563.54 | $8,193.49 | $10,679.95 |
| 3 | $1,006,563.54 | $4,089.16 | $1,250.81 | $1,005,312.73 | $12,282.66 | $16,019.93 |
| 4 | $1,005,312.73 | $4,084.08 | $1,255.89 | $1,004,056.84 | $16,366.74 | $21,359.90 |
| 5 | $1,004,056.84 | $4,078.98 | $1,260.99 | $1,002,795.84 | $20,445.72 | $26,699.88 |
| 6 | $1,002,795.84 | $4,073.86 | $1,266.12 | $1,001,529.72 | $24,519.58 | $32,039.85 |
| 7 | $1,001,529.72 | $4,068.71 | $1,271.26 | $1,000,258.46 | $28,588.29 | $37,379.83 |
| 8 | $1,000,258.46 | $4,063.55 | $1,276.43 | $998,982.04 | $32,651.84 | $42,719.80 |
| 9 | $998,982.04 | $4,058.36 | $1,281.61 | $997,700.43 | $36,710.21 | $48,059.78 |
| 10 | $997,700.43 | $4,053.16 | $1,286.82 | $996,413.61 | $40,763.36 | $53,399.76 |
| 11 | $996,413.61 | $4,047.93 | $1,292.05 | $995,121.56 | $44,811.29 | $58,739.73 |
| 12 | $995,121.56 | $4,042.68 | $1,297.29 | $993,824.27 | $48,853.98 | $64,079.71 |
| 13 | $993,824.27 | $4,037.41 | $1,302.56 | $992,521.70 | $52,891.39 | $69,419.68 |
| 14 | $992,521.70 | $4,032.12 | $1,307.86 | $991,213.85 | $56,923.51 | $74,759.66 |
| 15 | $991,213.85 | $4,026.81 | $1,313.17 | $989,900.68 | $60,950.31 | $80,099.63 |
| 16 | $989,900.68 | $4,021.47 | $1,318.50 | $988,582.17 | $64,971.78 | $85,439.61 |
| 17 | $988,582.17 | $4,016.12 | $1,323.86 | $987,258.31 | $68,987.90 | $90,779.58 |
| 18 | $987,258.31 | $4,010.74 | $1,329.24 | $985,929.08 | $72,998.64 | $96,119.56 |
| 19 | $985,929.08 | $4,005.34 | $1,334.64 | $984,594.44 | $77,003.97 | $101,459.54 |
| 20 | $984,594.44 | $3,999.91 | $1,340.06 | $983,254.38 | $81,003.89 | $106,799.51 |
| 21 | $983,254.38 | $3,994.47 | $1,345.50 | $981,908.87 | $84,998.36 | $112,139.49 |
| 22 | $981,908.87 | $3,989.00 | $1,350.97 | $980,557.90 | $88,987.36 | $117,479.46 |
| 23 | $980,557.90 | $3,983.52 | $1,356.46 | $979,201.44 | $92,970.88 | $122,819.44 |
| 24 | $979,201.44 | $3,978.01 | $1,361.97 | $977,839.47 | $96,948.89 | $128,159.41 |
| 25 | $977,839.47 | $3,972.47 | $1,367.50 | $976,471.97 | $100,921.36 | $133,499.39 |
| 26 | $976,471.97 | $3,966.92 | $1,373.06 | $975,098.91 | $104,888.28 | $138,839.37 |
| 27 | $975,098.91 | $3,961.34 | $1,378.64 | $973,720.27 | $108,849.62 | $144,179.34 |
| 28 | $973,720.27 | $3,955.74 | $1,384.24 | $972,336.04 | $112,805.35 | $149,519.32 |
| 29 | $972,336.04 | $3,950.12 | $1,389.86 | $970,946.18 | $116,755.47 | $154,859.29 |
| 30 | $970,946.18 | $3,944.47 | $1,395.51 | $969,550.67 | $120,699.94 | $160,199.27 |
| 31 | $969,550.67 | $3,938.80 | $1,401.18 | $968,149.49 | $124,638.74 | $165,539.24 |
| 32 | $968,149.49 | $3,933.11 | $1,406.87 | $966,742.63 | $128,571.85 | $170,879.22 |
| 33 | $966,742.63 | $3,927.39 | $1,412.58 | $965,330.04 | $132,499.24 | $176,219.19 |
| 34 | $965,330.04 | $3,921.65 | $1,418.32 | $963,911.72 | $136,420.89 | $181,559.17 |
| 35 | $963,911.72 | $3,915.89 | $1,424.08 | $962,487.64 | $140,336.78 | $186,899.15 |
| 36 | $962,487.64 | $3,910.11 | $1,429.87 | $961,057.77 | $144,246.89 | $192,239.12 |
| 37 | $961,057.77 | $3,904.30 | $1,435.68 | $959,622.09 | $148,151.18 | $197,579.10 |
| 38 | $959,622.09 | $3,898.46 | $1,441.51 | $958,180.58 | $152,049.65 | $202,919.07 |
| 39 | $958,180.58 | $3,892.61 | $1,447.37 | $956,733.21 | $155,942.26 | $208,259.05 |
| 40 | $956,733.21 | $3,886.73 | $1,453.25 | $955,279.96 | $159,828.99 | $213,599.02 |
| 41 | $955,279.96 | $3,880.82 | $1,459.15 | $953,820.81 | $163,709.81 | $218,939.00 |
| 42 | $953,820.81 | $3,874.90 | $1,465.08 | $952,355.73 | $167,584.71 | $224,278.97 |
| 43 | $952,355.73 | $3,868.95 | $1,471.03 | $950,884.70 | $171,453.65 | $229,618.95 |
| 44 | $950,884.70 | $3,862.97 | $1,477.01 | $949,407.70 | $175,316.62 | $234,958.93 |
| 45 | $949,407.70 | $3,856.97 | $1,483.01 | $947,924.69 | $179,173.59 | $240,298.90 |
| 46 | $947,924.69 | $3,850.94 | $1,489.03 | $946,435.66 | $183,024.54 | $245,638.88 |
| 47 | $946,435.66 | $3,844.89 | $1,495.08 | $944,940.58 | $186,869.43 | $250,978.85 |
| 48 | $944,940.58 | $3,838.82 | $1,501.15 | $943,439.42 | $190,708.25 | $256,318.83 |
| 49 | $943,439.42 | $3,832.72 | $1,507.25 | $941,932.17 | $194,540.97 | $261,658.80 |
| 50 | $941,932.17 | $3,826.60 | $1,513.38 | $940,418.79 | $198,367.57 | $266,998.78 |
| 51 | $940,418.79 | $3,820.45 | $1,519.52 | $938,899.27 | $202,188.03 | $272,338.75 |
| 52 | $938,899.27 | $3,814.28 | $1,525.70 | $937,373.57 | $206,002.30 | $277,678.73 |
| 53 | $937,373.57 | $3,808.08 | $1,531.90 | $935,841.68 | $209,810.38 | $283,018.71 |
| 54 | $935,841.68 | $3,801.86 | $1,538.12 | $934,303.56 | $213,612.24 | $288,358.68 |
| 55 | $934,303.56 | $3,795.61 | $1,544.37 | $932,759.19 | $217,407.85 | $293,698.66 |
| 56 | $932,759.19 | $3,789.33 | $1,550.64 | $931,208.55 | $221,197.18 | $299,038.63 |
| 57 | $931,208.55 | $3,783.03 | $1,556.94 | $929,651.61 | $224,980.22 | $304,378.61 |
| 58 | $929,651.61 | $3,776.71 | $1,563.27 | $928,088.34 | $228,756.93 | $309,718.58 |
| 59 | $928,088.34 | $3,770.36 | $1,569.62 | $926,518.73 | $232,527.29 | $315,058.56 |
| 60 | $926,518.73 | $3,763.98 | $1,575.99 | $924,942.73 | $236,291.27 | $320,398.53 |
| 61 | $924,942.73 | $3,757.58 | $1,582.40 | $923,360.34 | $240,048.85 | $325,738.51 |
| 62 | $923,360.34 | $3,751.15 | $1,588.82 | $921,771.51 | $243,800.00 | $331,078.49 |
| 63 | $921,771.51 | $3,744.70 | $1,595.28 | $920,176.23 | $247,544.70 | $336,418.46 |
| 64 | $920,176.23 | $3,738.22 | $1,601.76 | $918,574.48 | $251,282.91 | $341,758.44 |
| 65 | $918,574.48 | $3,731.71 | $1,608.27 | $916,966.21 | $255,014.62 | $347,098.41 |
| 66 | $916,966.21 | $3,725.18 | $1,614.80 | $915,351.41 | $258,739.80 | $352,438.39 |
| 67 | $915,351.41 | $3,718.62 | $1,621.36 | $913,730.05 | $262,458.41 | $357,778.36 |
| 68 | $913,730.05 | $3,712.03 | $1,627.95 | $912,102.10 | $266,170.44 | $363,118.34 |
| 69 | $912,102.10 | $3,705.41 | $1,634.56 | $910,467.54 | $269,875.85 | $368,458.32 |
| 70 | $910,467.54 | $3,698.77 | $1,641.20 | $908,826.34 | $273,574.63 | $373,798.29 |
| 71 | $908,826.34 | $3,692.11 | $1,647.87 | $907,178.47 | $277,266.74 | $379,138.27 |
| 72 | $907,178.47 | $3,685.41 | $1,654.56 | $905,523.91 | $280,952.15 | $384,478.24 |
| 73 | $905,523.91 | $3,678.69 | $1,661.28 | $903,862.62 | $284,630.84 | $389,818.22 |
| 74 | $903,862.62 | $3,671.94 | $1,668.03 | $902,194.59 | $288,302.78 | $395,158.19 |
| 75 | $902,194.59 | $3,665.17 | $1,674.81 | $900,519.78 | $291,967.95 | $400,498.17 |
| 76 | $900,519.78 | $3,658.36 | $1,681.61 | $898,838.16 | $295,626.31 | $405,838.14 |
| 77 | $898,838.16 | $3,651.53 | $1,688.45 | $897,149.72 | $299,277.84 | $411,178.12 |
| 78 | $897,149.72 | $3,644.67 | $1,695.30 | $895,454.41 | $302,922.51 | $416,518.10 |
| 79 | $895,454.41 | $3,637.78 | $1,702.19 | $893,752.22 | $306,560.29 | $421,858.07 |
| 80 | $893,752.22 | $3,630.87 | $1,709.11 | $892,043.11 | $310,191.16 | $427,198.05 |
| 81 | $892,043.11 | $3,623.93 | $1,716.05 | $890,327.06 | $313,815.09 | $432,538.02 |
| 82 | $890,327.06 | $3,616.95 | $1,723.02 | $888,604.04 | $317,432.04 | $437,878.00 |
| 83 | $888,604.04 | $3,609.95 | $1,730.02 | $886,874.02 | $321,041.99 | $443,217.97 |
| 84 | $886,874.02 | $3,602.93 | $1,737.05 | $885,136.97 | $324,644.92 | $448,557.95 |
| 85 | $885,136.97 | $3,595.87 | $1,744.11 | $883,392.86 | $328,240.79 | $453,897.92 |
| 86 | $883,392.86 | $3,588.78 | $1,751.19 | $881,641.67 | $331,829.57 | $459,237.90 |
| 87 | $881,641.67 | $3,581.67 | $1,758.31 | $879,883.37 | $335,411.24 | $464,577.88 |
| 88 | $879,883.37 | $3,574.53 | $1,765.45 | $878,117.92 | $338,985.77 | $469,917.85 |
| 89 | $878,117.92 | $3,567.35 | $1,772.62 | $876,345.29 | $342,553.12 | $475,257.83 |
| 90 | $876,345.29 | $3,560.15 | $1,779.82 | $874,565.47 | $346,113.27 | $480,597.80 |
| 91 | $874,565.47 | $3,552.92 | $1,787.05 | $872,778.42 | $349,666.20 | $485,937.78 |
| 92 | $872,778.42 | $3,545.66 | $1,794.31 | $870,984.11 | $353,211.86 | $491,277.75 |
| 93 | $870,984.11 | $3,538.37 | $1,801.60 | $869,182.50 | $356,750.23 | $496,617.73 |
| 94 | $869,182.50 | $3,531.05 | $1,808.92 | $867,373.58 | $360,281.29 | $501,957.70 |
| 95 | $867,373.58 | $3,523.71 | $1,816.27 | $865,557.31 | $363,804.99 | $507,297.68 |
| 96 | $865,557.31 | $3,516.33 | $1,823.65 | $863,733.66 | $367,321.32 | $512,637.66 |
| 97 | $863,733.66 | $3,508.92 | $1,831.06 | $861,902.60 | $370,830.24 | $517,977.63 |
| 98 | $861,902.60 | $3,501.48 | $1,838.50 | $860,064.11 | $374,331.71 | $523,317.61 |
| 99 | $860,064.11 | $3,494.01 | $1,845.97 | $858,218.14 | $377,825.73 | $528,657.58 |
| 100 | $858,218.14 | $3,486.51 | $1,853.46 | $856,364.68 | $381,312.24 | $533,997.56 |
| 101 | $856,364.68 | $3,478.98 | $1,860.99 | $854,503.68 | $384,791.22 | $539,337.53 |
| 102 | $854,503.68 | $3,471.42 | $1,868.55 | $852,635.13 | $388,262.64 | $544,677.51 |
| 103 | $852,635.13 | $3,463.83 | $1,876.15 | $850,758.98 | $391,726.47 | $550,017.49 |
| 104 | $850,758.98 | $3,456.21 | $1,883.77 | $848,875.22 | $395,182.68 | $555,357.46 |
| 105 | $848,875.22 | $3,448.56 | $1,891.42 | $846,983.80 | $398,631.23 | $560,697.44 |
| 106 | $846,983.80 | $3,440.87 | $1,899.10 | $845,084.69 | $402,072.11 | $566,037.41 |
| 107 | $845,084.69 | $3,433.16 | $1,906.82 | $843,177.87 | $405,505.26 | $571,377.39 |
| 108 | $843,177.87 | $3,425.41 | $1,914.57 | $841,263.31 | $408,930.67 | $576,717.36 |
| 109 | $841,263.31 | $3,417.63 | $1,922.34 | $839,340.97 | $412,348.30 | $582,057.34 |
| 110 | $839,340.97 | $3,409.82 | $1,930.15 | $837,410.81 | $415,758.13 | $587,397.31 |
| 111 | $837,410.81 | $3,401.98 | $1,937.99 | $835,472.82 | $419,160.11 | $592,737.29 |
| 112 | $835,472.82 | $3,394.11 | $1,945.87 | $833,526.95 | $422,554.22 | $598,077.27 |
| 113 | $833,526.95 | $3,386.20 | $1,953.77 | $831,573.18 | $425,940.42 | $603,417.24 |
| 114 | $831,573.18 | $3,378.27 | $1,961.71 | $829,611.47 | $429,318.69 | $608,757.22 |
| 115 | $829,611.47 | $3,370.30 | $1,969.68 | $827,641.79 | $432,688.98 | $614,097.19 |
| 116 | $827,641.79 | $3,362.29 | $1,977.68 | $825,664.11 | $436,051.28 | $619,437.17 |
| 117 | $825,664.11 | $3,354.26 | $1,985.72 | $823,678.39 | $439,405.54 | $624,777.14 |
| 118 | $823,678.39 | $3,346.19 | $1,993.78 | $821,684.61 | $442,751.73 | $630,117.12 |
| 119 | $821,684.61 | $3,338.09 | $2,001.88 | $819,682.73 | $446,089.82 | $635,457.09 |
| 120 | $819,682.73 | $3,329.96 | $2,010.01 | $817,672.72 | $449,419.79 | $640,797.07 |
| 121 | $817,672.72 | $3,321.80 | $2,018.18 | $815,654.54 | $452,741.58 | $646,137.05 |
| 122 | $815,654.54 | $3,313.60 | $2,026.38 | $813,628.16 | $456,055.18 | $651,477.02 |
| 123 | $813,628.16 | $3,305.36 | $2,034.61 | $811,593.55 | $459,360.54 | $656,817.00 |
| 124 | $811,593.55 | $3,297.10 | $2,042.88 | $809,550.67 | $462,657.64 | $662,156.97 |
| 125 | $809,550.67 | $3,288.80 | $2,051.18 | $807,499.49 | $465,946.44 | $667,496.95 |
| 126 | $807,499.49 | $3,280.47 | $2,059.51 | $805,439.98 | $469,226.91 | $672,836.92 |
| 127 | $805,439.98 | $3,272.10 | $2,067.88 | $803,372.11 | $472,499.01 | $678,176.90 |
| 128 | $803,372.11 | $3,263.70 | $2,076.28 | $801,295.83 | $475,762.71 | $683,516.87 |
| 129 | $801,295.83 | $3,255.26 | $2,084.71 | $799,211.12 | $479,017.97 | $688,856.85 |
| 130 | $799,211.12 | $3,246.80 | $2,093.18 | $797,117.94 | $482,264.77 | $694,196.83 |
| 131 | $797,117.94 | $3,238.29 | $2,101.68 | $795,016.26 | $485,503.06 | $699,536.80 |
| 132 | $795,016.26 | $3,229.75 | $2,110.22 | $792,906.03 | $488,732.81 | $704,876.78 |
| 133 | $792,906.03 | $3,221.18 | $2,118.79 | $790,787.24 | $491,953.99 | $710,216.75 |
| 134 | $790,787.24 | $3,212.57 | $2,127.40 | $788,659.84 | $495,166.56 | $715,556.73 |
| 135 | $788,659.84 | $3,203.93 | $2,136.04 | $786,523.79 | $498,370.50 | $720,896.70 |
| 136 | $786,523.79 | $3,195.25 | $2,144.72 | $784,379.07 | $501,565.75 | $726,236.68 |
| 137 | $784,379.07 | $3,186.54 | $2,153.44 | $782,225.63 | $504,752.29 | $731,576.65 |
| 138 | $782,225.63 | $3,177.79 | $2,162.18 | $780,063.45 | $507,930.08 | $736,916.63 |
| 139 | $780,063.45 | $3,169.01 | $2,170.97 | $777,892.48 | $511,099.09 | $742,256.61 |
| 140 | $777,892.48 | $3,160.19 | $2,179.79 | $775,712.69 | $514,259.28 | $747,596.58 |
| 141 | $775,712.69 | $3,151.33 | $2,188.64 | $773,524.05 | $517,410.61 | $752,936.56 |
| 142 | $773,524.05 | $3,142.44 | $2,197.53 | $771,326.52 | $520,553.05 | $758,276.53 |
| 143 | $771,326.52 | $3,133.51 | $2,206.46 | $769,120.06 | $523,686.56 | $763,616.51 |
| 144 | $769,120.06 | $3,124.55 | $2,215.43 | $766,904.63 | $526,811.11 | $768,956.48 |
| 145 | $766,904.63 | $3,115.55 | $2,224.43 | $764,680.21 | $529,926.66 | $774,296.46 |
| 146 | $764,680.21 | $3,106.51 | $2,233.46 | $762,446.74 | $533,033.18 | $779,636.44 |
| 147 | $762,446.74 | $3,097.44 | $2,242.54 | $760,204.21 | $536,130.62 | $784,976.41 |
| 148 | $760,204.21 | $3,088.33 | $2,251.65 | $757,952.56 | $539,218.95 | $790,316.39 |
| 149 | $757,952.56 | $3,079.18 | $2,260.79 | $755,691.77 | $542,298.13 | $795,656.36 |
| 150 | $755,691.77 | $3,070.00 | $2,269.98 | $753,421.79 | $545,368.13 | $800,996.34 |
| 151 | $753,421.79 | $3,060.78 | $2,279.20 | $751,142.59 | $548,428.90 | $806,336.31 |
| 152 | $751,142.59 | $3,051.52 | $2,288.46 | $748,854.13 | $551,480.42 | $811,676.29 |
| 153 | $748,854.13 | $3,042.22 | $2,297.76 | $746,556.38 | $554,522.64 | $817,016.26 |
| 154 | $746,556.38 | $3,032.89 | $2,307.09 | $744,249.29 | $557,555.53 | $822,356.24 |
| 155 | $744,249.29 | $3,023.51 | $2,316.46 | $741,932.82 | $560,579.04 | $827,696.22 |
| 156 | $741,932.82 | $3,014.10 | $2,325.87 | $739,606.95 | $563,593.14 | $833,036.19 |
| 157 | $739,606.95 | $3,004.65 | $2,335.32 | $737,271.63 | $566,597.79 | $838,376.17 |
| 158 | $737,271.63 | $2,995.17 | $2,344.81 | $734,926.82 | $569,592.96 | $843,716.14 |
| 159 | $734,926.82 | $2,985.64 | $2,354.34 | $732,572.48 | $572,578.60 | $849,056.12 |
| 160 | $732,572.48 | $2,976.08 | $2,363.90 | $730,208.58 | $575,554.68 | $854,396.09 |
| 161 | $730,208.58 | $2,966.47 | $2,373.50 | $727,835.08 | $578,521.15 | $859,736.07 |
| 162 | $727,835.08 | $2,956.83 | $2,383.15 | $725,451.93 | $581,477.98 | $865,076.04 |
| 163 | $725,451.93 | $2,947.15 | $2,392.83 | $723,059.11 | $584,425.13 | $870,416.02 |
| 164 | $723,059.11 | $2,937.43 | $2,402.55 | $720,656.56 | $587,362.55 | $875,756.00 |
| 165 | $720,656.56 | $2,927.67 | $2,412.31 | $718,244.25 | $590,290.22 | $881,095.97 |
| 166 | $718,244.25 | $2,917.87 | $2,422.11 | $715,822.14 | $593,208.09 | $886,435.95 |
| 167 | $715,822.14 | $2,908.03 | $2,431.95 | $713,390.19 | $596,116.12 | $891,775.92 |
| 168 | $713,390.19 | $2,898.15 | $2,441.83 | $710,948.37 | $599,014.26 | $897,115.90 |
| 169 | $710,948.37 | $2,888.23 | $2,451.75 | $708,496.62 | $601,902.49 | $902,455.87 |
| 170 | $708,496.62 | $2,878.27 | $2,461.71 | $706,034.91 | $604,780.76 | $907,795.85 |
| 171 | $706,034.91 | $2,868.27 | $2,471.71 | $703,563.20 | $607,649.03 | $913,135.82 |
| 172 | $703,563.20 | $2,858.23 | $2,481.75 | $701,081.45 | $610,507.25 | $918,475.80 |
| 173 | $701,081.45 | $2,848.14 | $2,491.83 | $698,589.62 | $613,355.39 | $923,815.78 |
| 174 | $698,589.62 | $2,838.02 | $2,501.96 | $696,087.66 | $616,193.41 | $929,155.75 |
| 175 | $696,087.66 | $2,827.86 | $2,512.12 | $693,575.54 | $619,021.27 | $934,495.73 |
| 176 | $693,575.54 | $2,817.65 | $2,522.32 | $691,053.22 | $621,838.92 | $939,835.70 |
| 177 | $691,053.22 | $2,807.40 | $2,532.57 | $688,520.65 | $624,646.33 | $945,175.68 |
| 178 | $688,520.65 | $2,797.12 | $2,542.86 | $685,977.79 | $627,443.44 | $950,515.65 |
| 179 | $685,977.79 | $2,786.78 | $2,553.19 | $683,424.60 | $630,230.23 | $955,855.63 |
| 180 | $683,424.60 | $2,776.41 | $2,563.56 | $680,861.03 | $633,006.64 | $961,195.60 |
| 181 | $680,861.03 | $2,766.00 | $2,573.98 | $678,287.05 | $635,772.64 | $966,535.58 |
| 182 | $678,287.05 | $2,755.54 | $2,584.43 | $675,702.62 | $638,528.18 | $971,875.56 |
| 183 | $675,702.62 | $2,745.04 | $2,594.93 | $673,107.69 | $641,273.22 | $977,215.53 |
| 184 | $673,107.69 | $2,734.50 | $2,605.48 | $670,502.21 | $644,007.72 | $982,555.51 |
| 185 | $670,502.21 | $2,723.92 | $2,616.06 | $667,886.15 | $646,731.63 | $987,895.48 |
| 186 | $667,886.15 | $2,713.29 | $2,626.69 | $665,259.46 | $649,444.92 | $993,235.46 |
| 187 | $665,259.46 | $2,702.62 | $2,637.36 | $662,622.10 | $652,147.54 | $998,575.43 |
| 188 | $662,622.10 | $2,691.90 | $2,648.07 | $659,974.03 | $654,839.44 | $1,003,915.41 |
| 189 | $659,974.03 | $2,681.14 | $2,658.83 | $657,315.20 | $657,520.58 | $1,009,255.39 |
| 190 | $657,315.20 | $2,670.34 | $2,669.63 | $654,645.57 | $660,190.93 | $1,014,595.36 |
| 191 | $654,645.57 | $2,659.50 | $2,680.48 | $651,965.09 | $662,850.43 | $1,019,935.34 |
| 192 | $651,965.09 | $2,648.61 | $2,691.37 | $649,273.72 | $665,499.03 | $1,025,275.31 |
| 193 | $649,273.72 | $2,637.67 | $2,702.30 | $646,571.42 | $668,136.71 | $1,030,615.29 |
| 194 | $646,571.42 | $2,626.70 | $2,713.28 | $643,858.14 | $670,763.40 | $1,035,955.26 |
| 195 | $643,858.14 | $2,615.67 | $2,724.30 | $641,133.84 | $673,379.08 | $1,041,295.24 |
| 196 | $641,133.84 | $2,604.61 | $2,735.37 | $638,398.47 | $675,983.68 | $1,046,635.21 |
| 197 | $638,398.47 | $2,593.49 | $2,746.48 | $635,651.99 | $678,577.18 | $1,051,975.19 |
| 198 | $635,651.99 | $2,582.34 | $2,757.64 | $632,894.35 | $681,159.51 | $1,057,315.17 |
| 199 | $632,894.35 | $2,571.13 | $2,768.84 | $630,125.51 | $683,730.65 | $1,062,655.14 |
| 200 | $630,125.51 | $2,559.88 | $2,780.09 | $627,345.42 | $686,290.53 | $1,067,995.12 |
| 201 | $627,345.42 | $2,548.59 | $2,791.38 | $624,554.03 | $688,839.12 | $1,073,335.09 |
| 202 | $624,554.03 | $2,537.25 | $2,802.72 | $621,751.31 | $691,376.37 | $1,078,675.07 |
| 203 | $621,751.31 | $2,525.86 | $2,814.11 | $618,937.20 | $693,902.24 | $1,084,015.04 |
| 204 | $618,937.20 | $2,514.43 | $2,825.54 | $616,111.65 | $696,416.67 | $1,089,355.02 |
| 205 | $616,111.65 | $2,502.95 | $2,837.02 | $613,274.63 | $698,919.62 | $1,094,694.99 |
| 206 | $613,274.63 | $2,491.43 | $2,848.55 | $610,426.08 | $701,411.05 | $1,100,034.97 |
| 207 | $610,426.08 | $2,479.86 | $2,860.12 | $607,565.96 | $703,890.91 | $1,105,374.95 |
| 208 | $607,565.96 | $2,468.24 | $2,871.74 | $604,694.22 | $706,359.15 | $1,110,714.92 |
| 209 | $604,694.22 | $2,456.57 | $2,883.41 | $601,810.82 | $708,815.72 | $1,116,054.90 |
| 210 | $601,810.82 | $2,444.86 | $2,895.12 | $598,915.70 | $711,260.57 | $1,121,394.87 |
| 211 | $598,915.70 | $2,433.10 | $2,906.88 | $596,008.82 | $713,693.67 | $1,126,734.85 |
| 212 | $596,008.82 | $2,421.29 | $2,918.69 | $593,090.13 | $716,114.95 | $1,132,074.82 |
| 213 | $593,090.13 | $2,409.43 | $2,930.55 | $590,159.58 | $718,524.38 | $1,137,414.80 |
| 214 | $590,159.58 | $2,397.52 | $2,942.45 | $587,217.13 | $720,921.90 | $1,142,754.77 |
| 215 | $587,217.13 | $2,385.57 | $2,954.41 | $584,262.72 | $723,307.47 | $1,148,094.75 |
| 216 | $584,262.72 | $2,373.57 | $2,966.41 | $581,296.32 | $725,681.04 | $1,153,434.73 |
| 217 | $581,296.32 | $2,361.52 | $2,978.46 | $578,317.86 | $728,042.56 | $1,158,774.70 |
| 218 | $578,317.86 | $2,349.42 | $2,990.56 | $575,327.30 | $730,391.97 | $1,164,114.68 |
| 219 | $575,327.30 | $2,337.27 | $3,002.71 | $572,324.59 | $732,729.24 | $1,169,454.65 |
| 220 | $572,324.59 | $2,325.07 | $3,014.91 | $569,309.68 | $735,054.31 | $1,174,794.63 |
| 221 | $569,309.68 | $2,312.82 | $3,027.15 | $566,282.53 | $737,367.13 | $1,180,134.60 |
| 222 | $566,282.53 | $2,300.52 | $3,039.45 | $563,243.07 | $739,667.65 | $1,185,474.58 |
| 223 | $563,243.07 | $2,288.17 | $3,051.80 | $560,191.27 | $741,955.83 | $1,190,814.55 |
| 224 | $560,191.27 | $2,275.78 | $3,064.20 | $557,127.07 | $744,231.61 | $1,196,154.53 |
| 225 | $557,127.07 | $2,263.33 | $3,076.65 | $554,050.43 | $746,494.93 | $1,201,494.51 |
| 226 | $554,050.43 | $2,250.83 | $3,089.15 | $550,961.28 | $748,745.76 | $1,206,834.48 |
| 227 | $550,961.28 | $2,238.28 | $3,101.70 | $547,859.59 | $750,984.04 | $1,212,174.46 |
| 228 | $547,859.59 | $2,225.68 | $3,114.30 | $544,745.29 | $753,209.72 | $1,217,514.43 |
| 229 | $544,745.29 | $2,213.03 | $3,126.95 | $541,618.34 | $755,422.75 | $1,222,854.41 |
| 230 | $541,618.34 | $2,200.32 | $3,139.65 | $538,478.69 | $757,623.08 | $1,228,194.38 |
| 231 | $538,478.69 | $2,187.57 | $3,152.41 | $535,326.29 | $759,810.65 | $1,233,534.36 |
| 232 | $535,326.29 | $2,174.76 | $3,165.21 | $532,161.07 | $761,985.41 | $1,238,874.34 |
| 233 | $532,161.07 | $2,161.90 | $3,178.07 | $528,983.00 | $764,147.31 | $1,244,214.31 |
| 234 | $528,983.00 | $2,148.99 | $3,190.98 | $525,792.02 | $766,296.31 | $1,249,554.29 |
| 235 | $525,792.02 | $2,136.03 | $3,203.95 | $522,588.07 | $768,432.34 | $1,254,894.26 |
| 236 | $522,588.07 | $2,123.01 | $3,216.96 | $519,371.11 | $770,555.35 | $1,260,234.24 |
| 237 | $519,371.11 | $2,109.95 | $3,230.03 | $516,141.08 | $772,665.30 | $1,265,574.21 |
| 238 | $516,141.08 | $2,096.82 | $3,243.15 | $512,897.93 | $774,762.12 | $1,270,914.19 |
| 239 | $512,897.93 | $2,083.65 | $3,256.33 | $509,641.60 | $776,845.77 | $1,276,254.16 |
| 240 | $509,641.60 | $2,070.42 | $3,269.56 | $506,372.05 | $778,916.19 | $1,281,594.14 |
| 241 | $506,372.05 | $2,057.14 | $3,282.84 | $503,089.21 | $780,973.32 | $1,286,934.12 |
| 242 | $503,089.21 | $2,043.80 | $3,296.18 | $499,793.03 | $783,017.12 | $1,292,274.09 |
| 243 | $499,793.03 | $2,030.41 | $3,309.57 | $496,483.46 | $785,047.53 | $1,297,614.07 |
| 244 | $496,483.46 | $2,016.96 | $3,323.01 | $493,160.45 | $787,064.50 | $1,302,954.04 |
| 245 | $493,160.45 | $2,003.46 | $3,336.51 | $489,823.94 | $789,067.96 | $1,308,294.02 |
| 246 | $489,823.94 | $1,989.91 | $3,350.07 | $486,473.88 | $791,057.87 | $1,313,633.99 |
| 247 | $486,473.88 | $1,976.30 | $3,363.68 | $483,110.20 | $793,034.17 | $1,318,973.97 |
| 248 | $483,110.20 | $1,962.64 | $3,377.34 | $479,732.86 | $794,996.81 | $1,324,313.94 |
| 249 | $479,732.86 | $1,948.91 | $3,391.06 | $476,341.80 | $796,945.72 | $1,329,653.92 |
| 250 | $476,341.80 | $1,935.14 | $3,404.84 | $472,936.96 | $798,880.86 | $1,334,993.90 |
| 251 | $472,936.96 | $1,921.31 | $3,418.67 | $469,518.29 | $800,802.16 | $1,340,333.87 |
| 252 | $469,518.29 | $1,907.42 | $3,432.56 | $466,085.74 | $802,709.58 | $1,345,673.85 |
| 253 | $466,085.74 | $1,893.47 | $3,446.50 | $462,639.23 | $804,603.06 | $1,351,013.82 |
| 254 | $462,639.23 | $1,879.47 | $3,460.50 | $459,178.73 | $806,482.53 | $1,356,353.80 |
| 255 | $459,178.73 | $1,865.41 | $3,474.56 | $455,704.17 | $808,347.94 | $1,361,693.77 |
| 256 | $455,704.17 | $1,851.30 | $3,488.68 | $452,215.49 | $810,199.24 | $1,367,033.75 |
| 257 | $452,215.49 | $1,837.13 | $3,502.85 | $448,712.64 | $812,036.37 | $1,372,373.72 |
| 258 | $448,712.64 | $1,822.90 | $3,517.08 | $445,195.56 | $813,859.26 | $1,377,713.70 |
| 259 | $445,195.56 | $1,808.61 | $3,531.37 | $441,664.19 | $815,667.87 | $1,383,053.68 |
| 260 | $441,664.19 | $1,794.26 | $3,545.71 | $438,118.48 | $817,462.13 | $1,388,393.65 |
| 261 | $438,118.48 | $1,779.86 | $3,560.12 | $434,558.36 | $819,241.98 | $1,393,733.63 |
| 262 | $434,558.36 | $1,765.39 | $3,574.58 | $430,983.77 | $821,007.38 | $1,399,073.60 |
| 263 | $430,983.77 | $1,750.87 | $3,589.10 | $427,394.67 | $822,758.25 | $1,404,413.58 |
| 264 | $427,394.67 | $1,736.29 | $3,603.68 | $423,790.99 | $824,494.54 | $1,409,753.55 |
| 265 | $423,790.99 | $1,721.65 | $3,618.32 | $420,172.66 | $826,216.19 | $1,415,093.53 |
| 266 | $420,172.66 | $1,706.95 | $3,633.02 | $416,539.64 | $827,923.14 | $1,420,433.51 |
| 267 | $416,539.64 | $1,692.19 | $3,647.78 | $412,891.85 | $829,615.33 | $1,425,773.48 |
| 268 | $412,891.85 | $1,677.37 | $3,662.60 | $409,229.25 | $831,292.71 | $1,431,113.46 |
| 269 | $409,229.25 | $1,662.49 | $3,677.48 | $405,551.77 | $832,955.20 | $1,436,453.43 |
| 270 | $405,551.77 | $1,647.55 | $3,692.42 | $401,859.35 | $834,602.76 | $1,441,793.41 |
| 271 | $401,859.35 | $1,632.55 | $3,707.42 | $398,151.93 | $836,235.31 | $1,447,133.38 |
| 272 | $398,151.93 | $1,617.49 | $3,722.48 | $394,429.44 | $837,852.80 | $1,452,473.36 |
| 273 | $394,429.44 | $1,602.37 | $3,737.61 | $390,691.84 | $839,455.17 | $1,457,813.33 |
| 274 | $390,691.84 | $1,587.19 | $3,752.79 | $386,939.05 | $841,042.36 | $1,463,153.31 |
| 275 | $386,939.05 | $1,571.94 | $3,768.04 | $383,171.01 | $842,614.30 | $1,468,493.29 |
| 276 | $383,171.01 | $1,556.63 | $3,783.34 | $379,387.67 | $844,170.93 | $1,473,833.26 |
| 277 | $379,387.67 | $1,541.26 | $3,798.71 | $375,588.95 | $845,712.19 | $1,479,173.24 |
| 278 | $375,588.95 | $1,525.83 | $3,814.15 | $371,774.81 | $847,238.02 | $1,484,513.21 |
| 279 | $371,774.81 | $1,510.34 | $3,829.64 | $367,945.17 | $848,748.36 | $1,489,853.19 |
| 280 | $367,945.17 | $1,494.78 | $3,845.20 | $364,099.97 | $850,243.13 | $1,495,193.16 |
| 281 | $364,099.97 | $1,479.16 | $3,860.82 | $360,239.15 | $851,722.29 | $1,500,533.14 |
| 282 | $360,239.15 | $1,463.47 | $3,876.50 | $356,362.65 | $853,185.76 | $1,505,873.11 |
| 283 | $356,362.65 | $1,447.72 | $3,892.25 | $352,470.39 | $854,633.48 | $1,511,213.09 |
| 284 | $352,470.39 | $1,431.91 | $3,908.06 | $348,562.33 | $856,065.40 | $1,516,553.07 |
| 285 | $348,562.33 | $1,416.03 | $3,923.94 | $344,638.39 | $857,481.43 | $1,521,893.04 |
| 286 | $344,638.39 | $1,400.09 | $3,939.88 | $340,698.51 | $858,881.52 | $1,527,233.02 |
| 287 | $340,698.51 | $1,384.09 | $3,955.89 | $336,742.62 | $860,265.61 | $1,532,572.99 |
| 288 | $336,742.62 | $1,368.02 | $3,971.96 | $332,770.66 | $861,633.63 | $1,537,912.97 |
| 289 | $332,770.66 | $1,351.88 | $3,988.09 | $328,782.57 | $862,985.51 | $1,543,252.94 |
| 290 | $328,782.57 | $1,335.68 | $4,004.30 | $324,778.27 | $864,321.19 | $1,548,592.92 |
| 291 | $324,778.27 | $1,319.41 | $4,020.56 | $320,757.71 | $865,640.60 | $1,553,932.89 |
| 292 | $320,757.71 | $1,303.08 | $4,036.90 | $316,720.81 | $866,943.68 | $1,559,272.87 |
| 293 | $316,720.81 | $1,286.68 | $4,053.30 | $312,667.51 | $868,230.36 | $1,564,612.85 |
| 294 | $312,667.51 | $1,270.21 | $4,069.76 | $308,597.75 | $869,500.57 | $1,569,952.82 |
| 295 | $308,597.75 | $1,253.68 | $4,086.30 | $304,511.45 | $870,754.25 | $1,575,292.80 |
| 296 | $304,511.45 | $1,237.08 | $4,102.90 | $300,408.55 | $871,991.32 | $1,580,632.77 |
| 297 | $300,408.55 | $1,220.41 | $4,119.57 | $296,288.99 | $873,211.73 | $1,585,972.75 |
| 298 | $296,288.99 | $1,203.67 | $4,136.30 | $292,152.68 | $874,415.41 | $1,591,312.72 |
| 299 | $292,152.68 | $1,186.87 | $4,153.11 | $287,999.58 | $875,602.28 | $1,596,652.70 |
| 300 | $287,999.58 | $1,170.00 | $4,169.98 | $283,829.60 | $876,772.28 | $1,601,992.67 |
| 301 | $283,829.60 | $1,153.06 | $4,186.92 | $279,642.68 | $877,925.33 | $1,607,332.65 |
| 302 | $279,642.68 | $1,136.05 | $4,203.93 | $275,438.76 | $879,061.38 | $1,612,672.63 |
| 303 | $275,438.76 | $1,118.97 | $4,221.01 | $271,217.75 | $880,180.35 | $1,618,012.60 |
| 304 | $271,217.75 | $1,101.82 | $4,238.15 | $266,979.60 | $881,282.17 | $1,623,352.58 |
| 305 | $266,979.60 | $1,084.60 | $4,255.37 | $262,724.23 | $882,366.78 | $1,628,692.55 |
| 306 | $262,724.23 | $1,067.32 | $4,272.66 | $258,451.57 | $883,434.10 | $1,634,032.53 |
| 307 | $258,451.57 | $1,049.96 | $4,290.02 | $254,161.55 | $884,484.06 | $1,639,372.50 |
| 308 | $254,161.55 | $1,032.53 | $4,307.44 | $249,854.11 | $885,516.59 | $1,644,712.48 |
| 309 | $249,854.11 | $1,015.03 | $4,324.94 | $245,529.16 | $886,531.62 | $1,650,052.46 |
| 310 | $245,529.16 | $997.46 | $4,342.51 | $241,186.65 | $887,529.08 | $1,655,392.43 |
| 311 | $241,186.65 | $979.82 | $4,360.15 | $236,826.50 | $888,508.90 | $1,660,732.41 |
| 312 | $236,826.50 | $962.11 | $4,377.87 | $232,448.63 | $889,471.01 | $1,666,072.38 |
| 313 | $232,448.63 | $944.32 | $4,395.65 | $228,052.98 | $890,415.33 | $1,671,412.36 |
| 314 | $228,052.98 | $926.47 | $4,413.51 | $223,639.47 | $891,341.80 | $1,676,752.33 |
| 315 | $223,639.47 | $908.54 | $4,431.44 | $219,208.02 | $892,250.33 | $1,682,092.31 |
| 316 | $219,208.02 | $890.53 | $4,449.44 | $214,758.58 | $893,140.87 | $1,687,432.28 |
| 317 | $214,758.58 | $872.46 | $4,467.52 | $210,291.06 | $894,013.32 | $1,692,772.26 |
| 318 | $210,291.06 | $854.31 | $4,485.67 | $205,805.39 | $894,867.63 | $1,698,112.24 |
| 319 | $205,805.39 | $836.08 | $4,503.89 | $201,301.50 | $895,703.71 | $1,703,452.21 |
| 320 | $201,301.50 | $817.79 | $4,522.19 | $196,779.32 | $896,521.50 | $1,708,792.19 |
| 321 | $196,779.32 | $799.42 | $4,540.56 | $192,238.76 | $897,320.92 | $1,714,132.16 |
| 322 | $192,238.76 | $780.97 | $4,559.01 | $187,679.75 | $898,101.89 | $1,719,472.14 |
| 323 | $187,679.75 | $762.45 | $4,577.53 | $183,102.22 | $898,864.34 | $1,724,812.11 |
| 324 | $183,102.22 | $743.85 | $4,596.12 | $178,506.10 | $899,608.19 | $1,730,152.09 |
| 325 | $178,506.10 | $725.18 | $4,614.79 | $173,891.31 | $900,333.37 | $1,735,492.06 |
| 326 | $173,891.31 | $706.43 | $4,633.54 | $169,257.76 | $901,039.80 | $1,740,832.04 |
| 327 | $169,257.76 | $687.61 | $4,652.37 | $164,605.40 | $901,727.41 | $1,746,172.02 |
| 328 | $164,605.40 | $668.71 | $4,671.27 | $159,934.13 | $902,396.12 | $1,751,511.99 |
| 329 | $159,934.13 | $649.73 | $4,690.24 | $155,243.89 | $903,045.86 | $1,756,851.97 |
| 330 | $155,243.89 | $630.68 | $4,709.30 | $150,534.59 | $903,676.53 | $1,762,191.94 |
| 331 | $150,534.59 | $611.55 | $4,728.43 | $145,806.16 | $904,288.08 | $1,767,531.92 |
| 332 | $145,806.16 | $592.34 | $4,747.64 | $141,058.52 | $904,880.42 | $1,772,871.89 |
| 333 | $141,058.52 | $573.05 | $4,766.93 | $136,291.60 | $905,453.47 | $1,778,211.87 |
| 334 | $136,291.60 | $553.68 | $4,786.29 | $131,505.31 | $906,007.15 | $1,783,551.84 |
| 335 | $131,505.31 | $534.24 | $4,805.74 | $126,699.57 | $906,541.39 | $1,788,891.82 |
| 336 | $126,699.57 | $514.72 | $4,825.26 | $121,874.31 | $907,056.11 | $1,794,231.80 |
| 337 | $121,874.31 | $495.11 | $4,844.86 | $117,029.45 | $907,551.22 | $1,799,571.77 |
| 338 | $117,029.45 | $475.43 | $4,864.54 | $112,164.91 | $908,026.66 | $1,804,911.75 |
| 339 | $112,164.91 | $455.67 | $4,884.31 | $107,280.60 | $908,482.33 | $1,810,251.72 |
| 340 | $107,280.60 | $435.83 | $4,904.15 | $102,376.46 | $908,918.15 | $1,815,591.70 |
| 341 | $102,376.46 | $415.90 | $4,924.07 | $97,452.39 | $909,334.06 | $1,820,931.67 |
| 342 | $97,452.39 | $395.90 | $4,944.08 | $92,508.31 | $909,729.96 | $1,826,271.65 |
| 343 | $92,508.31 | $375.82 | $4,964.16 | $87,544.15 | $910,105.77 | $1,831,611.62 |
| 344 | $87,544.15 | $355.65 | $4,984.33 | $82,559.82 | $910,461.42 | $1,836,951.60 |
| 345 | $82,559.82 | $335.40 | $5,004.58 | $77,555.25 | $910,796.82 | $1,842,291.58 |
| 346 | $77,555.25 | $315.07 | $5,024.91 | $72,530.34 | $911,111.89 | $1,847,631.55 |
| 347 | $72,530.34 | $294.65 | $5,045.32 | $67,485.02 | $911,406.54 | $1,852,971.53 |
| 348 | $67,485.02 | $274.16 | $5,065.82 | $62,419.20 | $911,680.70 | $1,858,311.50 |
| 349 | $62,419.20 | $253.58 | $5,086.40 | $57,332.80 | $911,934.28 | $1,863,651.48 |
| 350 | $57,332.80 | $232.91 | $5,107.06 | $52,225.74 | $912,167.19 | $1,868,991.45 |
| 351 | $52,225.74 | $212.17 | $5,127.81 | $47,097.93 | $912,379.36 | $1,874,331.43 |
| 352 | $47,097.93 | $191.34 | $5,148.64 | $41,949.29 | $912,570.70 | $1,879,671.41 |
| 353 | $41,949.29 | $170.42 | $5,169.56 | $36,779.74 | $912,741.12 | $1,885,011.38 |
| 354 | $36,779.74 | $149.42 | $5,190.56 | $31,589.18 | $912,890.53 | $1,890,351.36 |
| 355 | $31,589.18 | $128.33 | $5,211.64 | $26,377.53 | $913,018.86 | $1,895,691.33 |
| 356 | $26,377.53 | $107.16 | $5,232.82 | $21,144.72 | $913,126.02 | $1,901,031.31 |
| 357 | $21,144.72 | $85.90 | $5,254.08 | $15,890.64 | $913,211.92 | $1,906,371.28 |
| 358 | $15,890.64 | $64.56 | $5,275.42 | $10,615.22 | $913,276.48 | $1,911,711.26 |
| 359 | $10,615.22 | $43.12 | $5,296.85 | $5,318.37 | $913,319.60 | $1,917,051.23 |
| 360 | $5,318.37 | $21.61 | $5,318.37 | $0.00 | $913,341.21 | $1,922,391.21 |