|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,010,500.00 | $3,999.90 | $1,271.35 | $1,009,228.65 | $3,999.90 | $5,271.25 |
| 2 | $1,009,228.65 | $3,994.86 | $1,276.38 | $1,007,952.27 | $7,994.76 | $10,542.49 |
| 3 | $1,007,952.27 | $3,989.81 | $1,281.44 | $1,006,670.83 | $11,984.57 | $15,813.74 |
| 4 | $1,006,670.83 | $3,984.74 | $1,286.51 | $1,005,384.32 | $15,969.31 | $21,084.99 |
| 5 | $1,005,384.32 | $3,979.65 | $1,291.60 | $1,004,092.72 | $19,948.96 | $26,356.23 |
| 6 | $1,004,092.72 | $3,974.53 | $1,296.71 | $1,002,796.01 | $23,923.49 | $31,627.48 |
| 7 | $1,002,796.01 | $3,969.40 | $1,301.85 | $1,001,494.17 | $27,892.89 | $36,898.72 |
| 8 | $1,001,494.17 | $3,964.25 | $1,307.00 | $1,000,187.17 | $31,857.14 | $42,169.97 |
| 9 | $1,000,187.17 | $3,959.07 | $1,312.17 | $998,874.99 | $35,816.21 | $47,441.22 |
| 10 | $998,874.99 | $3,953.88 | $1,317.37 | $997,557.63 | $39,770.09 | $52,712.46 |
| 11 | $997,557.63 | $3,948.67 | $1,322.58 | $996,235.05 | $43,718.76 | $57,983.71 |
| 12 | $996,235.05 | $3,943.43 | $1,327.82 | $994,907.23 | $47,662.19 | $63,254.96 |
| 13 | $994,907.23 | $3,938.17 | $1,333.07 | $993,574.16 | $51,600.36 | $68,526.20 |
| 14 | $993,574.16 | $3,932.90 | $1,338.35 | $992,235.81 | $55,533.26 | $73,797.45 |
| 15 | $992,235.81 | $3,927.60 | $1,343.65 | $990,892.17 | $59,460.86 | $79,068.70 |
| 16 | $990,892.17 | $3,922.28 | $1,348.96 | $989,543.20 | $63,383.14 | $84,339.94 |
| 17 | $989,543.20 | $3,916.94 | $1,354.30 | $988,188.90 | $67,300.08 | $89,611.19 |
| 18 | $988,188.90 | $3,911.58 | $1,359.67 | $986,829.23 | $71,211.66 | $94,882.43 |
| 19 | $986,829.23 | $3,906.20 | $1,365.05 | $985,464.18 | $75,117.86 | $100,153.68 |
| 20 | $985,464.18 | $3,900.80 | $1,370.45 | $984,093.73 | $79,018.66 | $105,424.93 |
| 21 | $984,093.73 | $3,895.37 | $1,375.88 | $982,717.86 | $82,914.03 | $110,696.17 |
| 22 | $982,717.86 | $3,889.92 | $1,381.32 | $981,336.54 | $86,803.96 | $115,967.42 |
| 23 | $981,336.54 | $3,884.46 | $1,386.79 | $979,949.75 | $90,688.41 | $121,238.67 |
| 24 | $979,949.75 | $3,878.97 | $1,392.28 | $978,557.47 | $94,567.38 | $126,509.91 |
| 25 | $978,557.47 | $3,873.46 | $1,397.79 | $977,159.68 | $98,440.84 | $131,781.16 |
| 26 | $977,159.68 | $3,867.92 | $1,403.32 | $975,756.36 | $102,308.76 | $137,052.40 |
| 27 | $975,756.36 | $3,862.37 | $1,408.88 | $974,347.48 | $106,171.13 | $142,323.65 |
| 28 | $974,347.48 | $3,856.79 | $1,414.45 | $972,933.02 | $110,027.92 | $147,594.90 |
| 29 | $972,933.02 | $3,851.19 | $1,420.05 | $971,512.97 | $113,879.11 | $152,866.14 |
| 30 | $971,512.97 | $3,845.57 | $1,425.67 | $970,087.30 | $117,724.69 | $158,137.39 |
| 31 | $970,087.30 | $3,839.93 | $1,431.32 | $968,655.98 | $121,564.62 | $163,408.64 |
| 32 | $968,655.98 | $3,834.26 | $1,436.98 | $967,219.00 | $125,398.88 | $168,679.88 |
| 33 | $967,219.00 | $3,828.58 | $1,442.67 | $965,776.33 | $129,227.45 | $173,951.13 |
| 34 | $965,776.33 | $3,822.86 | $1,448.38 | $964,327.94 | $133,050.32 | $179,222.38 |
| 35 | $964,327.94 | $3,817.13 | $1,454.11 | $962,873.83 | $136,867.45 | $184,493.62 |
| 36 | $962,873.83 | $3,811.38 | $1,459.87 | $961,413.96 | $140,678.83 | $189,764.87 |
| 37 | $961,413.96 | $3,805.60 | $1,465.65 | $959,948.31 | $144,484.42 | $195,036.11 |
| 38 | $959,948.31 | $3,799.80 | $1,471.45 | $958,476.86 | $148,284.22 | $200,307.36 |
| 39 | $958,476.86 | $3,793.97 | $1,477.28 | $956,999.58 | $152,078.19 | $205,578.61 |
| 40 | $956,999.58 | $3,788.12 | $1,483.12 | $955,516.46 | $155,866.31 | $210,849.85 |
| 41 | $955,516.46 | $3,782.25 | $1,488.99 | $954,027.47 | $159,648.57 | $216,121.10 |
| 42 | $954,027.47 | $3,776.36 | $1,494.89 | $952,532.58 | $163,424.92 | $221,392.35 |
| 43 | $952,532.58 | $3,770.44 | $1,500.80 | $951,031.77 | $167,195.37 | $226,663.59 |
| 44 | $951,031.77 | $3,764.50 | $1,506.75 | $949,525.03 | $170,959.87 | $231,934.84 |
| 45 | $949,525.03 | $3,758.54 | $1,512.71 | $948,012.32 | $174,718.40 | $237,206.09 |
| 46 | $948,012.32 | $3,752.55 | $1,518.70 | $946,493.62 | $178,470.95 | $242,477.33 |
| 47 | $946,493.62 | $3,746.54 | $1,524.71 | $944,968.91 | $182,217.49 | $247,748.58 |
| 48 | $944,968.91 | $3,740.50 | $1,530.74 | $943,438.17 | $185,957.99 | $253,019.82 |
| 49 | $943,438.17 | $3,734.44 | $1,536.80 | $941,901.36 | $189,692.43 | $258,291.07 |
| 50 | $941,901.36 | $3,728.36 | $1,542.89 | $940,358.48 | $193,420.79 | $263,562.32 |
| 51 | $940,358.48 | $3,722.25 | $1,548.99 | $938,809.48 | $197,143.05 | $268,833.56 |
| 52 | $938,809.48 | $3,716.12 | $1,555.13 | $937,254.36 | $200,859.17 | $274,104.81 |
| 53 | $937,254.36 | $3,709.97 | $1,561.28 | $935,693.08 | $204,569.13 | $279,376.06 |
| 54 | $935,693.08 | $3,703.79 | $1,567.46 | $934,125.61 | $208,272.92 | $284,647.30 |
| 55 | $934,125.61 | $3,697.58 | $1,573.67 | $932,551.95 | $211,970.50 | $289,918.55 |
| 56 | $932,551.95 | $3,691.35 | $1,579.89 | $930,972.05 | $215,661.85 | $295,189.79 |
| 57 | $930,972.05 | $3,685.10 | $1,586.15 | $929,385.90 | $219,346.95 | $300,461.04 |
| 58 | $929,385.90 | $3,678.82 | $1,592.43 | $927,793.48 | $223,025.77 | $305,732.29 |
| 59 | $927,793.48 | $3,672.52 | $1,598.73 | $926,194.75 | $226,698.28 | $311,003.53 |
| 60 | $926,194.75 | $3,666.19 | $1,605.06 | $924,589.69 | $230,364.47 | $316,274.78 |
| 61 | $924,589.69 | $3,659.83 | $1,611.41 | $922,978.28 | $234,024.30 | $321,546.03 |
| 62 | $922,978.28 | $3,653.46 | $1,617.79 | $921,360.49 | $237,677.76 | $326,817.27 |
| 63 | $921,360.49 | $3,647.05 | $1,624.19 | $919,736.29 | $241,324.81 | $332,088.52 |
| 64 | $919,736.29 | $3,640.62 | $1,630.62 | $918,105.67 | $244,965.43 | $337,359.77 |
| 65 | $918,105.67 | $3,634.17 | $1,637.08 | $916,468.59 | $248,599.60 | $342,631.01 |
| 66 | $916,468.59 | $3,627.69 | $1,643.56 | $914,825.03 | $252,227.29 | $347,902.26 |
| 67 | $914,825.03 | $3,621.18 | $1,650.06 | $913,174.97 | $255,848.47 | $353,173.50 |
| 68 | $913,174.97 | $3,614.65 | $1,656.60 | $911,518.37 | $259,463.12 | $358,444.75 |
| 69 | $911,518.37 | $3,608.09 | $1,663.15 | $909,855.22 | $263,071.22 | $363,716.00 |
| 70 | $909,855.22 | $3,601.51 | $1,669.74 | $908,185.48 | $266,672.73 | $368,987.24 |
| 71 | $908,185.48 | $3,594.90 | $1,676.35 | $906,509.14 | $270,267.63 | $374,258.49 |
| 72 | $906,509.14 | $3,588.27 | $1,682.98 | $904,826.16 | $273,855.89 | $379,529.74 |
| 73 | $904,826.16 | $3,581.60 | $1,689.64 | $903,136.51 | $277,437.50 | $384,800.98 |
| 74 | $903,136.51 | $3,574.92 | $1,696.33 | $901,440.18 | $281,012.41 | $390,072.23 |
| 75 | $901,440.18 | $3,568.20 | $1,703.05 | $899,737.14 | $284,580.61 | $395,343.48 |
| 76 | $899,737.14 | $3,561.46 | $1,709.79 | $898,027.35 | $288,142.07 | $400,614.72 |
| 77 | $898,027.35 | $3,554.69 | $1,716.55 | $896,310.80 | $291,696.76 | $405,885.97 |
| 78 | $896,310.80 | $3,547.90 | $1,723.35 | $894,587.45 | $295,244.66 | $411,157.21 |
| 79 | $894,587.45 | $3,541.08 | $1,730.17 | $892,857.28 | $298,785.74 | $416,428.46 |
| 80 | $892,857.28 | $3,534.23 | $1,737.02 | $891,120.26 | $302,319.96 | $421,699.71 |
| 81 | $891,120.26 | $3,527.35 | $1,743.90 | $889,376.36 | $305,847.31 | $426,970.95 |
| 82 | $889,376.36 | $3,520.45 | $1,750.80 | $887,625.56 | $309,367.76 | $432,242.20 |
| 83 | $887,625.56 | $3,513.52 | $1,757.73 | $885,867.83 | $312,881.28 | $437,513.45 |
| 84 | $885,867.83 | $3,506.56 | $1,764.69 | $884,103.15 | $316,387.84 | $442,784.69 |
| 85 | $884,103.15 | $3,499.57 | $1,771.67 | $882,331.48 | $319,887.41 | $448,055.94 |
| 86 | $882,331.48 | $3,492.56 | $1,778.68 | $880,552.79 | $323,379.98 | $453,327.18 |
| 87 | $880,552.79 | $3,485.52 | $1,785.72 | $878,767.07 | $326,865.50 | $458,598.43 |
| 88 | $878,767.07 | $3,478.45 | $1,792.79 | $876,974.27 | $330,343.95 | $463,869.68 |
| 89 | $876,974.27 | $3,471.36 | $1,799.89 | $875,174.38 | $333,815.31 | $469,140.92 |
| 90 | $875,174.38 | $3,464.23 | $1,807.01 | $873,367.37 | $337,279.54 | $474,412.17 |
| 91 | $873,367.37 | $3,457.08 | $1,814.17 | $871,553.20 | $340,736.62 | $479,683.42 |
| 92 | $871,553.20 | $3,449.90 | $1,821.35 | $869,731.85 | $344,186.52 | $484,954.66 |
| 93 | $869,731.85 | $3,442.69 | $1,828.56 | $867,903.30 | $347,629.21 | $490,225.91 |
| 94 | $867,903.30 | $3,435.45 | $1,835.80 | $866,067.50 | $351,064.66 | $495,497.16 |
| 95 | $866,067.50 | $3,428.18 | $1,843.06 | $864,224.44 | $354,492.84 | $500,768.40 |
| 96 | $864,224.44 | $3,420.89 | $1,850.36 | $862,374.08 | $357,913.73 | $506,039.65 |
| 97 | $862,374.08 | $3,413.56 | $1,857.68 | $860,516.40 | $361,327.29 | $511,310.89 |
| 98 | $860,516.40 | $3,406.21 | $1,865.04 | $858,651.36 | $364,733.50 | $516,582.14 |
| 99 | $858,651.36 | $3,398.83 | $1,872.42 | $856,778.94 | $368,132.33 | $521,853.39 |
| 100 | $856,778.94 | $3,391.42 | $1,879.83 | $854,899.11 | $371,523.75 | $527,124.63 |
| 101 | $854,899.11 | $3,383.98 | $1,887.27 | $853,011.84 | $374,907.72 | $532,395.88 |
| 102 | $853,011.84 | $3,376.51 | $1,894.74 | $851,117.10 | $378,284.23 | $537,667.13 |
| 103 | $851,117.10 | $3,369.01 | $1,902.24 | $849,214.86 | $381,653.23 | $542,938.37 |
| 104 | $849,214.86 | $3,361.48 | $1,909.77 | $847,305.09 | $385,014.71 | $548,209.62 |
| 105 | $847,305.09 | $3,353.92 | $1,917.33 | $845,387.76 | $388,368.63 | $553,480.87 |
| 106 | $845,387.76 | $3,346.33 | $1,924.92 | $843,462.84 | $391,714.95 | $558,752.11 |
| 107 | $843,462.84 | $3,338.71 | $1,932.54 | $841,530.30 | $395,053.66 | $564,023.36 |
| 108 | $841,530.30 | $3,331.06 | $1,940.19 | $839,590.11 | $398,384.72 | $569,294.60 |
| 109 | $839,590.11 | $3,323.38 | $1,947.87 | $837,642.24 | $401,708.09 | $574,565.85 |
| 110 | $837,642.24 | $3,315.67 | $1,955.58 | $835,686.66 | $405,023.76 | $579,837.10 |
| 111 | $835,686.66 | $3,307.93 | $1,963.32 | $833,723.34 | $408,331.69 | $585,108.34 |
| 112 | $833,723.34 | $3,300.15 | $1,971.09 | $831,752.25 | $411,631.84 | $590,379.59 |
| 113 | $831,752.25 | $3,292.35 | $1,978.89 | $829,773.36 | $414,924.20 | $595,650.84 |
| 114 | $829,773.36 | $3,284.52 | $1,986.73 | $827,786.63 | $418,208.71 | $600,922.08 |
| 115 | $827,786.63 | $3,276.66 | $1,994.59 | $825,792.04 | $421,485.37 | $606,193.33 |
| 116 | $825,792.04 | $3,268.76 | $2,002.49 | $823,789.56 | $424,754.13 | $611,464.57 |
| 117 | $823,789.56 | $3,260.83 | $2,010.41 | $821,779.14 | $428,014.96 | $616,735.82 |
| 118 | $821,779.14 | $3,252.88 | $2,018.37 | $819,760.77 | $431,267.84 | $622,007.07 |
| 119 | $819,760.77 | $3,244.89 | $2,026.36 | $817,734.41 | $434,512.73 | $627,278.31 |
| 120 | $817,734.41 | $3,236.87 | $2,034.38 | $815,700.03 | $437,749.59 | $632,549.56 |
| 121 | $815,700.03 | $3,228.81 | $2,042.43 | $813,657.60 | $440,978.40 | $637,820.81 |
| 122 | $813,657.60 | $3,220.73 | $2,050.52 | $811,607.08 | $444,199.13 | $643,092.05 |
| 123 | $811,607.08 | $3,212.61 | $2,058.63 | $809,548.44 | $447,411.74 | $648,363.30 |
| 124 | $809,548.44 | $3,204.46 | $2,066.78 | $807,481.66 | $450,616.21 | $653,634.55 |
| 125 | $807,481.66 | $3,196.28 | $2,074.96 | $805,406.70 | $453,812.49 | $658,905.79 |
| 126 | $805,406.70 | $3,188.07 | $2,083.18 | $803,323.52 | $457,000.56 | $664,177.04 |
| 127 | $803,323.52 | $3,179.82 | $2,091.42 | $801,232.09 | $460,180.38 | $669,448.28 |
| 128 | $801,232.09 | $3,171.54 | $2,099.70 | $799,132.39 | $463,351.92 | $674,719.53 |
| 129 | $799,132.39 | $3,163.23 | $2,108.01 | $797,024.38 | $466,515.15 | $679,990.78 |
| 130 | $797,024.38 | $3,154.89 | $2,116.36 | $794,908.02 | $469,670.04 | $685,262.02 |
| 131 | $794,908.02 | $3,146.51 | $2,124.74 | $792,783.28 | $472,816.55 | $690,533.27 |
| 132 | $792,783.28 | $3,138.10 | $2,133.15 | $790,650.14 | $475,954.65 | $695,804.52 |
| 133 | $790,650.14 | $3,129.66 | $2,141.59 | $788,508.55 | $479,084.31 | $701,075.76 |
| 134 | $788,508.55 | $3,121.18 | $2,150.07 | $786,358.48 | $482,205.49 | $706,347.01 |
| 135 | $786,358.48 | $3,112.67 | $2,158.58 | $784,199.90 | $485,318.16 | $711,618.26 |
| 136 | $784,199.90 | $3,104.12 | $2,167.12 | $782,032.78 | $488,422.28 | $716,889.50 |
| 137 | $782,032.78 | $3,095.55 | $2,175.70 | $779,857.08 | $491,517.83 | $722,160.75 |
| 138 | $779,857.08 | $3,086.93 | $2,184.31 | $777,672.77 | $494,604.76 | $727,431.99 |
| 139 | $777,672.77 | $3,078.29 | $2,192.96 | $775,479.81 | $497,683.05 | $732,703.24 |
| 140 | $775,479.81 | $3,069.61 | $2,201.64 | $773,278.17 | $500,752.66 | $737,974.49 |
| 141 | $773,278.17 | $3,060.89 | $2,210.35 | $771,067.82 | $503,813.55 | $743,245.73 |
| 142 | $771,067.82 | $3,052.14 | $2,219.10 | $768,848.72 | $506,865.70 | $748,516.98 |
| 143 | $768,848.72 | $3,043.36 | $2,227.89 | $766,620.83 | $509,909.06 | $753,788.23 |
| 144 | $766,620.83 | $3,034.54 | $2,236.71 | $764,384.12 | $512,943.60 | $759,059.47 |
| 145 | $764,384.12 | $3,025.69 | $2,245.56 | $762,138.57 | $515,969.28 | $764,330.72 |
| 146 | $762,138.57 | $3,016.80 | $2,254.45 | $759,884.12 | $518,986.08 | $769,601.96 |
| 147 | $759,884.12 | $3,007.87 | $2,263.37 | $757,620.75 | $521,993.96 | $774,873.21 |
| 148 | $757,620.75 | $2,998.92 | $2,272.33 | $755,348.42 | $524,992.87 | $780,144.46 |
| 149 | $755,348.42 | $2,989.92 | $2,281.33 | $753,067.09 | $527,982.79 | $785,415.70 |
| 150 | $753,067.09 | $2,980.89 | $2,290.36 | $750,776.73 | $530,963.68 | $790,686.95 |
| 151 | $750,776.73 | $2,971.82 | $2,299.42 | $748,477.31 | $533,935.51 | $795,958.20 |
| 152 | $748,477.31 | $2,962.72 | $2,308.52 | $746,168.79 | $536,898.23 | $801,229.44 |
| 153 | $746,168.79 | $2,953.58 | $2,317.66 | $743,851.13 | $539,851.82 | $806,500.69 |
| 154 | $743,851.13 | $2,944.41 | $2,326.84 | $741,524.29 | $542,796.23 | $811,771.94 |
| 155 | $741,524.29 | $2,935.20 | $2,336.05 | $739,188.25 | $545,731.43 | $817,043.18 |
| 156 | $739,188.25 | $2,925.95 | $2,345.29 | $736,842.95 | $548,657.38 | $822,314.43 |
| 157 | $736,842.95 | $2,916.67 | $2,354.58 | $734,488.38 | $551,574.05 | $827,585.67 |
| 158 | $734,488.38 | $2,907.35 | $2,363.90 | $732,124.48 | $554,481.40 | $832,856.92 |
| 159 | $732,124.48 | $2,897.99 | $2,373.25 | $729,751.23 | $557,379.39 | $838,128.17 |
| 160 | $729,751.23 | $2,888.60 | $2,382.65 | $727,368.58 | $560,267.99 | $843,399.41 |
| 161 | $727,368.58 | $2,879.17 | $2,392.08 | $724,976.50 | $563,147.16 | $848,670.66 |
| 162 | $724,976.50 | $2,869.70 | $2,401.55 | $722,574.95 | $566,016.86 | $853,941.91 |
| 163 | $722,574.95 | $2,860.19 | $2,411.05 | $720,163.90 | $568,877.05 | $859,213.15 |
| 164 | $720,163.90 | $2,850.65 | $2,420.60 | $717,743.30 | $571,727.70 | $864,484.40 |
| 165 | $717,743.30 | $2,841.07 | $2,430.18 | $715,313.12 | $574,568.77 | $869,755.65 |
| 166 | $715,313.12 | $2,831.45 | $2,439.80 | $712,873.32 | $577,400.21 | $875,026.89 |
| 167 | $712,873.32 | $2,821.79 | $2,449.46 | $710,423.87 | $580,222.00 | $880,298.14 |
| 168 | $710,423.87 | $2,812.09 | $2,459.15 | $707,964.71 | $583,034.10 | $885,569.38 |
| 169 | $707,964.71 | $2,802.36 | $2,468.89 | $705,495.83 | $585,836.46 | $890,840.63 |
| 170 | $705,495.83 | $2,792.59 | $2,478.66 | $703,017.17 | $588,629.05 | $896,111.88 |
| 171 | $703,017.17 | $2,782.78 | $2,488.47 | $700,528.70 | $591,411.82 | $901,383.12 |
| 172 | $700,528.70 | $2,772.93 | $2,498.32 | $698,030.38 | $594,184.75 | $906,654.37 |
| 173 | $698,030.38 | $2,763.04 | $2,508.21 | $695,522.17 | $596,947.79 | $911,925.62 |
| 174 | $695,522.17 | $2,753.11 | $2,518.14 | $693,004.03 | $599,700.89 | $917,196.86 |
| 175 | $693,004.03 | $2,743.14 | $2,528.11 | $690,475.93 | $602,444.04 | $922,468.11 |
| 176 | $690,475.93 | $2,733.13 | $2,538.11 | $687,937.81 | $605,177.17 | $927,739.36 |
| 177 | $687,937.81 | $2,723.09 | $2,548.16 | $685,389.66 | $607,900.26 | $933,010.60 |
| 178 | $685,389.66 | $2,713.00 | $2,558.25 | $682,831.41 | $610,613.26 | $938,281.85 |
| 179 | $682,831.41 | $2,702.87 | $2,568.37 | $680,263.04 | $613,316.13 | $943,553.09 |
| 180 | $680,263.04 | $2,692.71 | $2,578.54 | $677,684.50 | $616,008.84 | $948,824.34 |
| 181 | $677,684.50 | $2,682.50 | $2,588.75 | $675,095.75 | $618,691.34 | $954,095.59 |
| 182 | $675,095.75 | $2,672.25 | $2,598.99 | $672,496.76 | $621,363.59 | $959,366.83 |
| 183 | $672,496.76 | $2,661.97 | $2,609.28 | $669,887.48 | $624,025.56 | $964,638.08 |
| 184 | $669,887.48 | $2,651.64 | $2,619.61 | $667,267.87 | $626,677.20 | $969,909.33 |
| 185 | $667,267.87 | $2,641.27 | $2,629.98 | $664,637.90 | $629,318.47 | $975,180.57 |
| 186 | $664,637.90 | $2,630.86 | $2,640.39 | $661,997.51 | $631,949.33 | $980,451.82 |
| 187 | $661,997.51 | $2,620.41 | $2,650.84 | $659,346.67 | $634,569.73 | $985,723.06 |
| 188 | $659,346.67 | $2,609.91 | $2,661.33 | $656,685.34 | $637,179.65 | $990,994.31 |
| 189 | $656,685.34 | $2,599.38 | $2,671.87 | $654,013.47 | $639,779.03 | $996,265.56 |
| 190 | $654,013.47 | $2,588.80 | $2,682.44 | $651,331.03 | $642,367.83 | $1,001,536.80 |
| 191 | $651,331.03 | $2,578.19 | $2,693.06 | $648,637.96 | $644,946.01 | $1,006,808.05 |
| 192 | $648,637.96 | $2,567.53 | $2,703.72 | $645,934.24 | $647,513.54 | $1,012,079.30 |
| 193 | $645,934.24 | $2,556.82 | $2,714.42 | $643,219.82 | $650,070.36 | $1,017,350.54 |
| 194 | $643,219.82 | $2,546.08 | $2,725.17 | $640,494.65 | $652,616.44 | $1,022,621.79 |
| 195 | $640,494.65 | $2,535.29 | $2,735.96 | $637,758.70 | $655,151.73 | $1,027,893.04 |
| 196 | $637,758.70 | $2,524.46 | $2,746.78 | $635,011.91 | $657,676.19 | $1,033,164.28 |
| 197 | $635,011.91 | $2,513.59 | $2,757.66 | $632,254.26 | $660,189.78 | $1,038,435.53 |
| 198 | $632,254.26 | $2,502.67 | $2,768.57 | $629,485.68 | $662,692.46 | $1,043,706.77 |
| 199 | $629,485.68 | $2,491.71 | $2,779.53 | $626,706.15 | $665,184.17 | $1,048,978.02 |
| 200 | $626,706.15 | $2,480.71 | $2,790.53 | $623,915.62 | $667,664.88 | $1,054,249.27 |
| 201 | $623,915.62 | $2,469.67 | $2,801.58 | $621,114.03 | $670,134.55 | $1,059,520.51 |
| 202 | $621,114.03 | $2,458.58 | $2,812.67 | $618,301.36 | $672,593.12 | $1,064,791.76 |
| 203 | $618,301.36 | $2,447.44 | $2,823.80 | $615,477.56 | $675,040.57 | $1,070,063.01 |
| 204 | $615,477.56 | $2,436.27 | $2,834.98 | $612,642.58 | $677,476.83 | $1,075,334.25 |
| 205 | $612,642.58 | $2,425.04 | $2,846.20 | $609,796.38 | $679,901.88 | $1,080,605.50 |
| 206 | $609,796.38 | $2,413.78 | $2,857.47 | $606,938.91 | $682,315.65 | $1,085,876.75 |
| 207 | $606,938.91 | $2,402.47 | $2,868.78 | $604,070.13 | $684,718.12 | $1,091,147.99 |
| 208 | $604,070.13 | $2,391.11 | $2,880.14 | $601,189.99 | $687,109.23 | $1,096,419.24 |
| 209 | $601,189.99 | $2,379.71 | $2,891.54 | $598,298.46 | $689,488.94 | $1,101,690.48 |
| 210 | $598,298.46 | $2,368.26 | $2,902.98 | $595,395.48 | $691,857.21 | $1,106,961.73 |
| 211 | $595,395.48 | $2,356.77 | $2,914.47 | $592,481.00 | $694,213.98 | $1,112,232.98 |
| 212 | $592,481.00 | $2,345.24 | $2,926.01 | $589,554.99 | $696,559.22 | $1,117,504.22 |
| 213 | $589,554.99 | $2,333.66 | $2,937.59 | $586,617.40 | $698,892.87 | $1,122,775.47 |
| 214 | $586,617.40 | $2,322.03 | $2,949.22 | $583,668.18 | $701,214.90 | $1,128,046.72 |
| 215 | $583,668.18 | $2,310.35 | $2,960.89 | $580,707.29 | $703,525.25 | $1,133,317.96 |
| 216 | $580,707.29 | $2,298.63 | $2,972.61 | $577,734.68 | $705,823.89 | $1,138,589.21 |
| 217 | $577,734.68 | $2,286.87 | $2,984.38 | $574,750.30 | $708,110.75 | $1,143,860.45 |
| 218 | $574,750.30 | $2,275.05 | $2,996.19 | $571,754.10 | $710,385.81 | $1,149,131.70 |
| 219 | $571,754.10 | $2,263.19 | $3,008.05 | $568,746.05 | $712,649.00 | $1,154,402.95 |
| 220 | $568,746.05 | $2,251.29 | $3,019.96 | $565,726.09 | $714,900.29 | $1,159,674.19 |
| 221 | $565,726.09 | $2,239.33 | $3,031.91 | $562,694.18 | $717,139.62 | $1,164,945.44 |
| 222 | $562,694.18 | $2,227.33 | $3,043.92 | $559,650.26 | $719,366.95 | $1,170,216.69 |
| 223 | $559,650.26 | $2,215.28 | $3,055.96 | $556,594.30 | $721,582.23 | $1,175,487.93 |
| 224 | $556,594.30 | $2,203.19 | $3,068.06 | $553,526.24 | $723,785.42 | $1,180,759.18 |
| 225 | $553,526.24 | $2,191.04 | $3,080.20 | $550,446.03 | $725,976.46 | $1,186,030.43 |
| 226 | $550,446.03 | $2,178.85 | $3,092.40 | $547,353.64 | $728,155.31 | $1,191,301.67 |
| 227 | $547,353.64 | $2,166.61 | $3,104.64 | $544,249.00 | $730,321.92 | $1,196,572.92 |
| 228 | $544,249.00 | $2,154.32 | $3,116.93 | $541,132.07 | $732,476.23 | $1,201,844.16 |
| 229 | $541,132.07 | $2,141.98 | $3,129.27 | $538,002.80 | $734,618.22 | $1,207,115.41 |
| 230 | $538,002.80 | $2,129.59 | $3,141.65 | $534,861.15 | $736,747.81 | $1,212,386.66 |
| 231 | $534,861.15 | $2,117.16 | $3,154.09 | $531,707.07 | $738,864.97 | $1,217,657.90 |
| 232 | $531,707.07 | $2,104.67 | $3,166.57 | $528,540.49 | $740,969.64 | $1,222,929.15 |
| 233 | $528,540.49 | $2,092.14 | $3,179.11 | $525,361.39 | $743,061.78 | $1,228,200.40 |
| 234 | $525,361.39 | $2,079.56 | $3,191.69 | $522,169.69 | $745,141.34 | $1,233,471.64 |
| 235 | $522,169.69 | $2,066.92 | $3,204.32 | $518,965.37 | $747,208.26 | $1,238,742.89 |
| 236 | $518,965.37 | $2,054.24 | $3,217.01 | $515,748.36 | $749,262.50 | $1,244,014.14 |
| 237 | $515,748.36 | $2,041.50 | $3,229.74 | $512,518.62 | $751,304.00 | $1,249,285.38 |
| 238 | $512,518.62 | $2,028.72 | $3,242.53 | $509,276.09 | $753,332.72 | $1,254,556.63 |
| 239 | $509,276.09 | $2,015.88 | $3,255.36 | $506,020.73 | $755,348.61 | $1,259,827.87 |
| 240 | $506,020.73 | $2,003.00 | $3,268.25 | $502,752.48 | $757,351.60 | $1,265,099.12 |
| 241 | $502,752.48 | $1,990.06 | $3,281.18 | $499,471.30 | $759,341.67 | $1,270,370.37 |
| 242 | $499,471.30 | $1,977.07 | $3,294.17 | $496,177.13 | $761,318.74 | $1,275,641.61 |
| 243 | $496,177.13 | $1,964.03 | $3,307.21 | $492,869.91 | $763,282.77 | $1,280,912.86 |
| 244 | $492,869.91 | $1,950.94 | $3,320.30 | $489,549.61 | $765,233.72 | $1,286,184.11 |
| 245 | $489,549.61 | $1,937.80 | $3,333.45 | $486,216.17 | $767,171.52 | $1,291,455.35 |
| 246 | $486,216.17 | $1,924.61 | $3,346.64 | $482,869.53 | $769,096.12 | $1,296,726.60 |
| 247 | $482,869.53 | $1,911.36 | $3,359.89 | $479,509.64 | $771,007.48 | $1,301,997.84 |
| 248 | $479,509.64 | $1,898.06 | $3,373.19 | $476,136.45 | $772,905.54 | $1,307,269.09 |
| 249 | $476,136.45 | $1,884.71 | $3,386.54 | $472,749.91 | $774,790.25 | $1,312,540.34 |
| 250 | $472,749.91 | $1,871.30 | $3,399.94 | $469,349.97 | $776,661.55 | $1,317,811.58 |
| 251 | $469,349.97 | $1,857.84 | $3,413.40 | $465,936.56 | $778,519.39 | $1,323,082.83 |
| 252 | $465,936.56 | $1,844.33 | $3,426.91 | $462,509.65 | $780,363.73 | $1,328,354.08 |
| 253 | $462,509.65 | $1,830.77 | $3,440.48 | $459,069.17 | $782,194.49 | $1,333,625.32 |
| 254 | $459,069.17 | $1,817.15 | $3,454.10 | $455,615.07 | $784,011.64 | $1,338,896.57 |
| 255 | $455,615.07 | $1,803.48 | $3,467.77 | $452,147.30 | $785,815.12 | $1,344,167.82 |
| 256 | $452,147.30 | $1,789.75 | $3,481.50 | $448,665.81 | $787,604.87 | $1,349,439.06 |
| 257 | $448,665.81 | $1,775.97 | $3,495.28 | $445,170.53 | $789,380.84 | $1,354,710.31 |
| 258 | $445,170.53 | $1,762.13 | $3,509.11 | $441,661.42 | $791,142.97 | $1,359,981.55 |
| 259 | $441,661.42 | $1,748.24 | $3,523.00 | $438,138.41 | $792,891.21 | $1,365,252.80 |
| 260 | $438,138.41 | $1,734.30 | $3,536.95 | $434,601.46 | $794,625.51 | $1,370,524.05 |
| 261 | $434,601.46 | $1,720.30 | $3,550.95 | $431,050.51 | $796,345.81 | $1,375,795.29 |
| 262 | $431,050.51 | $1,706.24 | $3,565.00 | $427,485.51 | $798,052.05 | $1,381,066.54 |
| 263 | $427,485.51 | $1,692.13 | $3,579.12 | $423,906.39 | $799,744.18 | $1,386,337.79 |
| 264 | $423,906.39 | $1,677.96 | $3,593.28 | $420,313.11 | $801,422.14 | $1,391,609.03 |
| 265 | $420,313.11 | $1,663.74 | $3,607.51 | $416,705.60 | $803,085.88 | $1,396,880.28 |
| 266 | $416,705.60 | $1,649.46 | $3,621.79 | $413,083.82 | $804,735.34 | $1,402,151.53 |
| 267 | $413,083.82 | $1,635.12 | $3,636.12 | $409,447.69 | $806,370.47 | $1,407,422.77 |
| 268 | $409,447.69 | $1,620.73 | $3,650.52 | $405,797.18 | $807,991.20 | $1,412,694.02 |
| 269 | $405,797.18 | $1,606.28 | $3,664.97 | $402,132.21 | $809,597.48 | $1,417,965.26 |
| 270 | $402,132.21 | $1,591.77 | $3,679.47 | $398,452.74 | $811,189.25 | $1,423,236.51 |
| 271 | $398,452.74 | $1,577.21 | $3,694.04 | $394,758.70 | $812,766.46 | $1,428,507.76 |
| 272 | $394,758.70 | $1,562.59 | $3,708.66 | $391,050.04 | $814,329.05 | $1,433,779.00 |
| 273 | $391,050.04 | $1,547.91 | $3,723.34 | $387,326.70 | $815,876.95 | $1,439,050.25 |
| 274 | $387,326.70 | $1,533.17 | $3,738.08 | $383,588.62 | $817,410.12 | $1,444,321.50 |
| 275 | $383,588.62 | $1,518.37 | $3,752.87 | $379,835.75 | $818,928.49 | $1,449,592.74 |
| 276 | $379,835.75 | $1,503.52 | $3,767.73 | $376,068.02 | $820,432.01 | $1,454,863.99 |
| 277 | $376,068.02 | $1,488.60 | $3,782.64 | $372,285.38 | $821,920.61 | $1,460,135.23 |
| 278 | $372,285.38 | $1,473.63 | $3,797.62 | $368,487.76 | $823,394.24 | $1,465,406.48 |
| 279 | $368,487.76 | $1,458.60 | $3,812.65 | $364,675.11 | $824,852.84 | $1,470,677.73 |
| 280 | $364,675.11 | $1,443.51 | $3,827.74 | $360,847.37 | $826,296.34 | $1,475,948.97 |
| 281 | $360,847.37 | $1,428.35 | $3,842.89 | $357,004.48 | $827,724.70 | $1,481,220.22 |
| 282 | $357,004.48 | $1,413.14 | $3,858.10 | $353,146.37 | $829,137.84 | $1,486,491.47 |
| 283 | $353,146.37 | $1,397.87 | $3,873.38 | $349,273.00 | $830,535.71 | $1,491,762.71 |
| 284 | $349,273.00 | $1,382.54 | $3,888.71 | $345,384.29 | $831,918.25 | $1,497,033.96 |
| 285 | $345,384.29 | $1,367.15 | $3,904.10 | $341,480.19 | $833,285.40 | $1,502,305.21 |
| 286 | $341,480.19 | $1,351.69 | $3,919.55 | $337,560.64 | $834,637.09 | $1,507,576.45 |
| 287 | $337,560.64 | $1,336.18 | $3,935.07 | $333,625.57 | $835,973.27 | $1,512,847.70 |
| 288 | $333,625.57 | $1,320.60 | $3,950.65 | $329,674.92 | $837,293.87 | $1,518,118.94 |
| 289 | $329,674.92 | $1,304.96 | $3,966.28 | $325,708.64 | $838,598.83 | $1,523,390.19 |
| 290 | $325,708.64 | $1,289.26 | $3,981.98 | $321,726.66 | $839,888.09 | $1,528,661.44 |
| 291 | $321,726.66 | $1,273.50 | $3,997.74 | $317,728.91 | $841,161.60 | $1,533,932.68 |
| 292 | $317,728.91 | $1,257.68 | $4,013.57 | $313,715.34 | $842,419.27 | $1,539,203.93 |
| 293 | $313,715.34 | $1,241.79 | $4,029.46 | $309,685.89 | $843,661.06 | $1,544,475.18 |
| 294 | $309,685.89 | $1,225.84 | $4,045.41 | $305,640.48 | $844,886.90 | $1,549,746.42 |
| 295 | $305,640.48 | $1,209.83 | $4,061.42 | $301,579.06 | $846,096.73 | $1,555,017.67 |
| 296 | $301,579.06 | $1,193.75 | $4,077.50 | $297,501.56 | $847,290.48 | $1,560,288.92 |
| 297 | $297,501.56 | $1,177.61 | $4,093.64 | $293,407.93 | $848,468.09 | $1,565,560.16 |
| 298 | $293,407.93 | $1,161.41 | $4,109.84 | $289,298.09 | $849,629.50 | $1,570,831.41 |
| 299 | $289,298.09 | $1,145.14 | $4,126.11 | $285,171.98 | $850,774.63 | $1,576,102.65 |
| 300 | $285,171.98 | $1,128.81 | $4,142.44 | $281,029.54 | $851,903.44 | $1,581,373.90 |
| 301 | $281,029.54 | $1,112.41 | $4,158.84 | $276,870.70 | $853,015.85 | $1,586,645.15 |
| 302 | $276,870.70 | $1,095.95 | $4,175.30 | $272,695.40 | $854,111.80 | $1,591,916.39 |
| 303 | $272,695.40 | $1,079.42 | $4,191.83 | $268,503.57 | $855,191.21 | $1,597,187.64 |
| 304 | $268,503.57 | $1,062.83 | $4,208.42 | $264,295.16 | $856,254.04 | $1,602,458.89 |
| 305 | $264,295.16 | $1,046.17 | $4,225.08 | $260,070.08 | $857,300.21 | $1,607,730.13 |
| 306 | $260,070.08 | $1,029.44 | $4,241.80 | $255,828.27 | $858,329.65 | $1,613,001.38 |
| 307 | $255,828.27 | $1,012.65 | $4,258.59 | $251,569.68 | $859,342.31 | $1,618,272.62 |
| 308 | $251,569.68 | $995.80 | $4,275.45 | $247,294.23 | $860,338.10 | $1,623,543.87 |
| 309 | $247,294.23 | $978.87 | $4,292.37 | $243,001.86 | $861,316.98 | $1,628,815.12 |
| 310 | $243,001.86 | $961.88 | $4,309.36 | $238,692.50 | $862,278.86 | $1,634,086.36 |
| 311 | $238,692.50 | $944.82 | $4,326.42 | $234,366.07 | $863,223.68 | $1,639,357.61 |
| 312 | $234,366.07 | $927.70 | $4,343.55 | $230,022.53 | $864,151.38 | $1,644,628.86 |
| 313 | $230,022.53 | $910.51 | $4,360.74 | $225,661.79 | $865,061.89 | $1,649,900.10 |
| 314 | $225,661.79 | $893.24 | $4,378.00 | $221,283.78 | $865,955.13 | $1,655,171.35 |
| 315 | $221,283.78 | $875.91 | $4,395.33 | $216,888.45 | $866,831.05 | $1,660,442.60 |
| 316 | $216,888.45 | $858.52 | $4,412.73 | $212,475.72 | $867,689.56 | $1,665,713.84 |
| 317 | $212,475.72 | $841.05 | $4,430.20 | $208,045.53 | $868,530.61 | $1,670,985.09 |
| 318 | $208,045.53 | $823.51 | $4,447.73 | $203,597.79 | $869,354.13 | $1,676,256.33 |
| 319 | $203,597.79 | $805.91 | $4,465.34 | $199,132.46 | $870,160.04 | $1,681,527.58 |
| 320 | $199,132.46 | $788.23 | $4,483.01 | $194,649.44 | $870,948.27 | $1,686,798.83 |
| 321 | $194,649.44 | $770.49 | $4,500.76 | $190,148.68 | $871,718.76 | $1,692,070.07 |
| 322 | $190,148.68 | $752.67 | $4,518.57 | $185,630.11 | $872,471.43 | $1,697,341.32 |
| 323 | $185,630.11 | $734.79 | $4,536.46 | $181,093.65 | $873,206.21 | $1,702,612.57 |
| 324 | $181,093.65 | $716.83 | $4,554.42 | $176,539.23 | $873,923.04 | $1,707,883.81 |
| 325 | $176,539.23 | $698.80 | $4,572.45 | $171,966.78 | $874,621.84 | $1,713,155.06 |
| 326 | $171,966.78 | $680.70 | $4,590.54 | $167,376.24 | $875,302.55 | $1,718,426.31 |
| 327 | $167,376.24 | $662.53 | $4,608.72 | $162,767.53 | $875,965.08 | $1,723,697.55 |
| 328 | $162,767.53 | $644.29 | $4,626.96 | $158,140.57 | $876,609.36 | $1,728,968.80 |
| 329 | $158,140.57 | $625.97 | $4,645.27 | $153,495.29 | $877,235.34 | $1,734,240.04 |
| 330 | $153,495.29 | $607.59 | $4,663.66 | $148,831.63 | $877,842.92 | $1,739,511.29 |
| 331 | $148,831.63 | $589.13 | $4,682.12 | $144,149.51 | $878,432.05 | $1,744,782.54 |
| 332 | $144,149.51 | $570.59 | $4,700.65 | $139,448.86 | $879,002.64 | $1,750,053.78 |
| 333 | $139,448.86 | $551.99 | $4,719.26 | $134,729.60 | $879,554.63 | $1,755,325.03 |
| 334 | $134,729.60 | $533.30 | $4,737.94 | $129,991.65 | $880,087.93 | $1,760,596.28 |
| 335 | $129,991.65 | $514.55 | $4,756.70 | $125,234.96 | $880,602.48 | $1,765,867.52 |
| 336 | $125,234.96 | $495.72 | $4,775.52 | $120,459.43 | $881,098.20 | $1,771,138.77 |
| 337 | $120,459.43 | $476.82 | $4,794.43 | $115,665.01 | $881,575.02 | $1,776,410.02 |
| 338 | $115,665.01 | $457.84 | $4,813.41 | $110,851.60 | $882,032.86 | $1,781,681.26 |
| 339 | $110,851.60 | $438.79 | $4,832.46 | $106,019.14 | $882,471.65 | $1,786,952.51 |
| 340 | $106,019.14 | $419.66 | $4,851.59 | $101,167.55 | $882,891.31 | $1,792,223.75 |
| 341 | $101,167.55 | $400.45 | $4,870.79 | $96,296.76 | $883,291.76 | $1,797,495.00 |
| 342 | $96,296.76 | $381.17 | $4,890.07 | $91,406.69 | $883,672.94 | $1,802,766.25 |
| 343 | $91,406.69 | $361.82 | $4,909.43 | $86,497.26 | $884,034.76 | $1,808,037.49 |
| 344 | $86,497.26 | $342.38 | $4,928.86 | $81,568.40 | $884,377.14 | $1,813,308.74 |
| 345 | $81,568.40 | $322.87 | $4,948.37 | $76,620.03 | $884,700.02 | $1,818,579.99 |
| 346 | $76,620.03 | $303.29 | $4,967.96 | $71,652.07 | $885,003.30 | $1,823,851.23 |
| 347 | $71,652.07 | $283.62 | $4,987.62 | $66,664.45 | $885,286.93 | $1,829,122.48 |
| 348 | $66,664.45 | $263.88 | $5,007.37 | $61,657.08 | $885,550.81 | $1,834,393.72 |
| 349 | $61,657.08 | $244.06 | $5,027.19 | $56,629.89 | $885,794.87 | $1,839,664.97 |
| 350 | $56,629.89 | $224.16 | $5,047.09 | $51,582.81 | $886,019.03 | $1,844,936.22 |
| 351 | $51,582.81 | $204.18 | $5,067.06 | $46,515.74 | $886,223.21 | $1,850,207.46 |
| 352 | $46,515.74 | $184.12 | $5,087.12 | $41,428.62 | $886,407.33 | $1,855,478.71 |
| 353 | $41,428.62 | $163.99 | $5,107.26 | $36,321.36 | $886,571.32 | $1,860,749.96 |
| 354 | $36,321.36 | $143.77 | $5,127.47 | $31,193.89 | $886,715.09 | $1,866,021.20 |
| 355 | $31,193.89 | $123.48 | $5,147.77 | $26,046.12 | $886,838.57 | $1,871,292.45 |
| 356 | $26,046.12 | $103.10 | $5,168.15 | $20,877.97 | $886,941.67 | $1,876,563.70 |
| 357 | $20,877.97 | $82.64 | $5,188.60 | $15,689.37 | $887,024.31 | $1,881,834.94 |
| 358 | $15,689.37 | $62.10 | $5,209.14 | $10,480.23 | $887,086.41 | $1,887,106.19 |
| 359 | $10,480.23 | $41.48 | $5,229.76 | $5,250.46 | $887,127.90 | $1,892,377.43 |
| 360 | $5,250.46 | $20.78 | $5,250.46 | $-0.00 | $887,148.68 | $1,897,648.68 |