|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,010,880.00 | $4,422.60 | $1,159.52 | $1,009,720.48 | $4,422.60 | $5,582.12 |
| 2 | $1,009,720.48 | $4,417.53 | $1,164.59 | $1,008,555.89 | $8,840.13 | $11,164.23 |
| 3 | $1,008,555.89 | $4,412.43 | $1,169.68 | $1,007,386.21 | $13,252.56 | $16,746.35 |
| 4 | $1,007,386.21 | $4,407.31 | $1,174.80 | $1,006,211.41 | $17,659.87 | $22,328.47 |
| 5 | $1,006,211.41 | $4,402.17 | $1,179.94 | $1,005,031.46 | $22,062.05 | $27,910.58 |
| 6 | $1,005,031.46 | $4,397.01 | $1,185.10 | $1,003,846.36 | $26,459.06 | $33,492.70 |
| 7 | $1,003,846.36 | $4,391.83 | $1,190.29 | $1,002,656.07 | $30,850.89 | $39,074.82 |
| 8 | $1,002,656.07 | $4,386.62 | $1,195.50 | $1,001,460.58 | $35,237.51 | $44,656.93 |
| 9 | $1,001,460.58 | $4,381.39 | $1,200.73 | $1,000,259.85 | $39,618.90 | $50,239.05 |
| 10 | $1,000,259.85 | $4,376.14 | $1,205.98 | $999,053.87 | $43,995.04 | $55,821.17 |
| 11 | $999,053.87 | $4,370.86 | $1,211.26 | $997,842.61 | $48,365.90 | $61,403.28 |
| 12 | $997,842.61 | $4,365.56 | $1,216.56 | $996,626.06 | $52,731.46 | $66,985.40 |
| 13 | $996,626.06 | $4,360.24 | $1,221.88 | $995,404.18 | $57,091.70 | $72,567.52 |
| 14 | $995,404.18 | $4,354.89 | $1,227.22 | $994,176.96 | $61,446.59 | $78,149.63 |
| 15 | $994,176.96 | $4,349.52 | $1,232.59 | $992,944.36 | $65,796.11 | $83,731.75 |
| 16 | $992,944.36 | $4,344.13 | $1,237.99 | $991,706.38 | $70,140.25 | $89,313.87 |
| 17 | $991,706.38 | $4,338.72 | $1,243.40 | $990,462.98 | $74,478.96 | $94,895.99 |
| 18 | $990,462.98 | $4,333.28 | $1,248.84 | $989,214.14 | $78,812.24 | $100,478.10 |
| 19 | $989,214.14 | $4,327.81 | $1,254.30 | $987,959.83 | $83,140.05 | $106,060.22 |
| 20 | $987,959.83 | $4,322.32 | $1,259.79 | $986,700.04 | $87,462.37 | $111,642.34 |
| 21 | $986,700.04 | $4,316.81 | $1,265.30 | $985,434.73 | $91,779.19 | $117,224.45 |
| 22 | $985,434.73 | $4,311.28 | $1,270.84 | $984,163.89 | $96,090.46 | $122,806.57 |
| 23 | $984,163.89 | $4,305.72 | $1,276.40 | $982,887.49 | $100,396.18 | $128,388.69 |
| 24 | $982,887.49 | $4,300.13 | $1,281.98 | $981,605.51 | $104,696.31 | $133,970.80 |
| 25 | $981,605.51 | $4,294.52 | $1,287.59 | $980,317.92 | $108,990.84 | $139,552.92 |
| 26 | $980,317.92 | $4,288.89 | $1,293.23 | $979,024.69 | $113,279.73 | $145,135.04 |
| 27 | $979,024.69 | $4,283.23 | $1,298.88 | $977,725.81 | $117,562.96 | $150,717.15 |
| 28 | $977,725.81 | $4,277.55 | $1,304.57 | $976,421.24 | $121,840.51 | $156,299.27 |
| 29 | $976,421.24 | $4,271.84 | $1,310.27 | $975,110.97 | $126,112.35 | $161,881.39 |
| 30 | $975,110.97 | $4,266.11 | $1,316.01 | $973,794.96 | $130,378.46 | $167,463.50 |
| 31 | $973,794.96 | $4,260.35 | $1,321.76 | $972,473.20 | $134,638.82 | $173,045.62 |
| 32 | $972,473.20 | $4,254.57 | $1,327.55 | $971,145.65 | $138,893.39 | $178,627.74 |
| 33 | $971,145.65 | $4,248.76 | $1,333.35 | $969,812.30 | $143,142.15 | $184,209.85 |
| 34 | $969,812.30 | $4,242.93 | $1,339.19 | $968,473.11 | $147,385.08 | $189,791.97 |
| 35 | $968,473.11 | $4,237.07 | $1,345.05 | $967,128.06 | $151,622.15 | $195,374.09 |
| 36 | $967,128.06 | $4,231.19 | $1,350.93 | $965,777.13 | $155,853.33 | $200,956.20 |
| 37 | $965,777.13 | $4,225.27 | $1,356.84 | $964,420.29 | $160,078.61 | $206,538.32 |
| 38 | $964,420.29 | $4,219.34 | $1,362.78 | $963,057.51 | $164,297.95 | $212,120.44 |
| 39 | $963,057.51 | $4,213.38 | $1,368.74 | $961,688.77 | $168,511.32 | $217,702.55 |
| 40 | $961,688.77 | $4,207.39 | $1,374.73 | $960,314.04 | $172,718.71 | $223,284.67 |
| 41 | $960,314.04 | $4,201.37 | $1,380.74 | $958,933.30 | $176,920.09 | $228,866.79 |
| 42 | $958,933.30 | $4,195.33 | $1,386.78 | $957,546.52 | $181,115.42 | $234,448.90 |
| 43 | $957,546.52 | $4,189.27 | $1,392.85 | $956,153.66 | $185,304.69 | $240,031.02 |
| 44 | $956,153.66 | $4,183.17 | $1,398.94 | $954,754.72 | $189,487.86 | $245,613.14 |
| 45 | $954,754.72 | $4,177.05 | $1,405.06 | $953,349.65 | $193,664.91 | $251,195.26 |
| 46 | $953,349.65 | $4,170.90 | $1,411.21 | $951,938.44 | $197,835.81 | $256,777.37 |
| 47 | $951,938.44 | $4,164.73 | $1,417.39 | $950,521.06 | $202,000.55 | $262,359.49 |
| 48 | $950,521.06 | $4,158.53 | $1,423.59 | $949,097.47 | $206,159.08 | $267,941.61 |
| 49 | $949,097.47 | $4,152.30 | $1,429.82 | $947,667.65 | $210,311.38 | $273,523.72 |
| 50 | $947,667.65 | $4,146.05 | $1,436.07 | $946,231.58 | $214,457.42 | $279,105.84 |
| 51 | $946,231.58 | $4,139.76 | $1,442.35 | $944,789.23 | $218,597.19 | $284,687.96 |
| 52 | $944,789.23 | $4,133.45 | $1,448.66 | $943,340.57 | $222,730.64 | $290,270.07 |
| 53 | $943,340.57 | $4,127.11 | $1,455.00 | $941,885.56 | $226,857.75 | $295,852.19 |
| 54 | $941,885.56 | $4,120.75 | $1,461.37 | $940,424.20 | $230,978.50 | $301,434.31 |
| 55 | $940,424.20 | $4,114.36 | $1,467.76 | $938,956.44 | $235,092.86 | $307,016.42 |
| 56 | $938,956.44 | $4,107.93 | $1,474.18 | $937,482.25 | $239,200.79 | $312,598.54 |
| 57 | $937,482.25 | $4,101.48 | $1,480.63 | $936,001.62 | $243,302.28 | $318,180.66 |
| 58 | $936,001.62 | $4,095.01 | $1,487.11 | $934,514.51 | $247,397.29 | $323,762.77 |
| 59 | $934,514.51 | $4,088.50 | $1,493.62 | $933,020.90 | $251,485.79 | $329,344.89 |
| 60 | $933,020.90 | $4,081.97 | $1,500.15 | $931,520.75 | $255,567.75 | $334,927.01 |
| 61 | $931,520.75 | $4,075.40 | $1,506.71 | $930,014.03 | $259,643.16 | $340,509.12 |
| 62 | $930,014.03 | $4,068.81 | $1,513.31 | $928,500.73 | $263,711.97 | $346,091.24 |
| 63 | $928,500.73 | $4,062.19 | $1,519.93 | $926,980.80 | $267,774.16 | $351,673.36 |
| 64 | $926,980.80 | $4,055.54 | $1,526.58 | $925,454.22 | $271,829.70 | $357,255.47 |
| 65 | $925,454.22 | $4,048.86 | $1,533.25 | $923,920.97 | $275,878.56 | $362,837.59 |
| 66 | $923,920.97 | $4,042.15 | $1,539.96 | $922,381.01 | $279,920.72 | $368,419.71 |
| 67 | $922,381.01 | $4,035.42 | $1,546.70 | $920,834.31 | $283,956.13 | $374,001.82 |
| 68 | $920,834.31 | $4,028.65 | $1,553.47 | $919,280.84 | $287,984.78 | $379,583.94 |
| 69 | $919,280.84 | $4,021.85 | $1,560.26 | $917,720.58 | $292,006.64 | $385,166.06 |
| 70 | $917,720.58 | $4,015.03 | $1,567.09 | $916,153.49 | $296,021.66 | $390,748.17 |
| 71 | $916,153.49 | $4,008.17 | $1,573.95 | $914,579.54 | $300,029.84 | $396,330.29 |
| 72 | $914,579.54 | $4,001.29 | $1,580.83 | $912,998.71 | $304,031.12 | $401,912.41 |
| 73 | $912,998.71 | $3,994.37 | $1,587.75 | $911,410.96 | $308,025.49 | $407,494.53 |
| 74 | $911,410.96 | $3,987.42 | $1,594.69 | $909,816.27 | $312,012.91 | $413,076.64 |
| 75 | $909,816.27 | $3,980.45 | $1,601.67 | $908,214.60 | $315,993.36 | $418,658.76 |
| 76 | $908,214.60 | $3,973.44 | $1,608.68 | $906,605.92 | $319,966.80 | $424,240.88 |
| 77 | $906,605.92 | $3,966.40 | $1,615.72 | $904,990.21 | $323,933.20 | $429,822.99 |
| 78 | $904,990.21 | $3,959.33 | $1,622.78 | $903,367.42 | $327,892.53 | $435,405.11 |
| 79 | $903,367.42 | $3,952.23 | $1,629.88 | $901,737.54 | $331,844.76 | $440,987.23 |
| 80 | $901,737.54 | $3,945.10 | $1,637.02 | $900,100.52 | $335,789.87 | $446,569.34 |
| 81 | $900,100.52 | $3,937.94 | $1,644.18 | $898,456.35 | $339,727.81 | $452,151.46 |
| 82 | $898,456.35 | $3,930.75 | $1,651.37 | $896,804.98 | $343,658.55 | $457,733.58 |
| 83 | $896,804.98 | $3,923.52 | $1,658.60 | $895,146.38 | $347,582.07 | $463,315.69 |
| 84 | $895,146.38 | $3,916.27 | $1,665.85 | $893,480.53 | $351,498.34 | $468,897.81 |
| 85 | $893,480.53 | $3,908.98 | $1,673.14 | $891,807.39 | $355,407.32 | $474,479.93 |
| 86 | $891,807.39 | $3,901.66 | $1,680.46 | $890,126.93 | $359,308.97 | $480,062.04 |
| 87 | $890,126.93 | $3,894.31 | $1,687.81 | $888,439.12 | $363,203.28 | $485,644.16 |
| 88 | $888,439.12 | $3,886.92 | $1,695.20 | $886,743.92 | $367,090.20 | $491,226.28 |
| 89 | $886,743.92 | $3,879.50 | $1,702.61 | $885,041.31 | $370,969.70 | $496,808.39 |
| 90 | $885,041.31 | $3,872.06 | $1,710.06 | $883,331.25 | $374,841.76 | $502,390.51 |
| 91 | $883,331.25 | $3,864.57 | $1,717.54 | $881,613.71 | $378,706.33 | $507,972.63 |
| 92 | $881,613.71 | $3,857.06 | $1,725.06 | $879,888.65 | $382,563.39 | $513,554.74 |
| 93 | $879,888.65 | $3,849.51 | $1,732.60 | $878,156.05 | $386,412.91 | $519,136.86 |
| 94 | $878,156.05 | $3,841.93 | $1,740.18 | $876,415.86 | $390,254.84 | $524,718.98 |
| 95 | $876,415.86 | $3,834.32 | $1,747.80 | $874,668.06 | $394,089.16 | $530,301.09 |
| 96 | $874,668.06 | $3,826.67 | $1,755.44 | $872,912.62 | $397,915.83 | $535,883.21 |
| 97 | $872,912.62 | $3,818.99 | $1,763.12 | $871,149.50 | $401,734.82 | $541,465.33 |
| 98 | $871,149.50 | $3,811.28 | $1,770.84 | $869,378.66 | $405,546.10 | $547,047.44 |
| 99 | $869,378.66 | $3,803.53 | $1,778.59 | $867,600.07 | $409,349.64 | $552,629.56 |
| 100 | $867,600.07 | $3,795.75 | $1,786.37 | $865,813.71 | $413,145.39 | $558,211.68 |
| 101 | $865,813.71 | $3,787.93 | $1,794.18 | $864,019.53 | $416,933.32 | $563,793.80 |
| 102 | $864,019.53 | $3,780.09 | $1,802.03 | $862,217.49 | $420,713.41 | $569,375.91 |
| 103 | $862,217.49 | $3,772.20 | $1,809.92 | $860,407.58 | $424,485.61 | $574,958.03 |
| 104 | $860,407.58 | $3,764.28 | $1,817.83 | $858,589.75 | $428,249.89 | $580,540.15 |
| 105 | $858,589.75 | $3,756.33 | $1,825.79 | $856,763.96 | $432,006.22 | $586,122.26 |
| 106 | $856,763.96 | $3,748.34 | $1,833.77 | $854,930.18 | $435,754.56 | $591,704.38 |
| 107 | $854,930.18 | $3,740.32 | $1,841.80 | $853,088.39 | $439,494.88 | $597,286.50 |
| 108 | $853,088.39 | $3,732.26 | $1,849.86 | $851,238.53 | $443,227.14 | $602,868.61 |
| 109 | $851,238.53 | $3,724.17 | $1,857.95 | $849,380.58 | $446,951.31 | $608,450.73 |
| 110 | $849,380.58 | $3,716.04 | $1,866.08 | $847,514.51 | $450,667.35 | $614,032.85 |
| 111 | $847,514.51 | $3,707.88 | $1,874.24 | $845,640.27 | $454,375.23 | $619,614.96 |
| 112 | $845,640.27 | $3,699.68 | $1,882.44 | $843,757.83 | $458,074.91 | $625,197.08 |
| 113 | $843,757.83 | $3,691.44 | $1,890.68 | $841,867.15 | $461,766.35 | $630,779.20 |
| 114 | $841,867.15 | $3,683.17 | $1,898.95 | $839,968.20 | $465,449.51 | $636,361.31 |
| 115 | $839,968.20 | $3,674.86 | $1,907.26 | $838,060.95 | $469,124.38 | $641,943.43 |
| 116 | $838,060.95 | $3,666.52 | $1,915.60 | $836,145.35 | $472,790.89 | $647,525.55 |
| 117 | $836,145.35 | $3,658.14 | $1,923.98 | $834,221.36 | $476,449.03 | $653,107.66 |
| 118 | $834,221.36 | $3,649.72 | $1,932.40 | $832,288.97 | $480,098.75 | $658,689.78 |
| 119 | $832,288.97 | $3,641.26 | $1,940.85 | $830,348.11 | $483,740.01 | $664,271.90 |
| 120 | $830,348.11 | $3,632.77 | $1,949.34 | $828,398.77 | $487,372.78 | $669,854.01 |
| 121 | $828,398.77 | $3,624.24 | $1,957.87 | $826,440.90 | $490,997.03 | $675,436.13 |
| 122 | $826,440.90 | $3,615.68 | $1,966.44 | $824,474.46 | $494,612.71 | $681,018.25 |
| 123 | $824,474.46 | $3,607.08 | $1,975.04 | $822,499.42 | $498,219.78 | $686,600.36 |
| 124 | $822,499.42 | $3,598.43 | $1,983.68 | $820,515.74 | $501,818.22 | $692,182.48 |
| 125 | $820,515.74 | $3,589.76 | $1,992.36 | $818,523.38 | $505,407.97 | $697,764.60 |
| 126 | $818,523.38 | $3,581.04 | $2,001.08 | $816,522.30 | $508,989.01 | $703,346.71 |
| 127 | $816,522.30 | $3,572.29 | $2,009.83 | $814,512.47 | $512,561.30 | $708,928.83 |
| 128 | $814,512.47 | $3,563.49 | $2,018.62 | $812,493.84 | $516,124.79 | $714,510.95 |
| 129 | $812,493.84 | $3,554.66 | $2,027.46 | $810,466.39 | $519,679.45 | $720,093.07 |
| 130 | $810,466.39 | $3,545.79 | $2,036.33 | $808,430.06 | $523,225.24 | $725,675.18 |
| 131 | $808,430.06 | $3,536.88 | $2,045.24 | $806,384.83 | $526,762.12 | $731,257.30 |
| 132 | $806,384.83 | $3,527.93 | $2,054.18 | $804,330.64 | $530,290.06 | $736,839.42 |
| 133 | $804,330.64 | $3,518.95 | $2,063.17 | $802,267.47 | $533,809.00 | $742,421.53 |
| 134 | $802,267.47 | $3,509.92 | $2,072.20 | $800,195.28 | $537,318.92 | $748,003.65 |
| 135 | $800,195.28 | $3,500.85 | $2,081.26 | $798,114.01 | $540,819.78 | $753,585.77 |
| 136 | $798,114.01 | $3,491.75 | $2,090.37 | $796,023.64 | $544,311.53 | $759,167.88 |
| 137 | $796,023.64 | $3,482.60 | $2,099.51 | $793,924.13 | $547,794.13 | $764,750.00 |
| 138 | $793,924.13 | $3,473.42 | $2,108.70 | $791,815.43 | $551,267.55 | $770,332.12 |
| 139 | $791,815.43 | $3,464.19 | $2,117.92 | $789,697.51 | $554,731.74 | $775,914.23 |
| 140 | $789,697.51 | $3,454.93 | $2,127.19 | $787,570.32 | $558,186.67 | $781,496.35 |
| 141 | $787,570.32 | $3,445.62 | $2,136.50 | $785,433.82 | $561,632.29 | $787,078.47 |
| 142 | $785,433.82 | $3,436.27 | $2,145.84 | $783,287.98 | $565,068.56 | $792,660.58 |
| 143 | $783,287.98 | $3,426.88 | $2,155.23 | $781,132.75 | $568,495.45 | $798,242.70 |
| 144 | $781,132.75 | $3,417.46 | $2,164.66 | $778,968.08 | $571,912.90 | $803,824.82 |
| 145 | $778,968.08 | $3,407.99 | $2,174.13 | $776,793.95 | $575,320.89 | $809,406.93 |
| 146 | $776,793.95 | $3,398.47 | $2,183.64 | $774,610.31 | $578,719.36 | $814,989.05 |
| 147 | $774,610.31 | $3,388.92 | $2,193.20 | $772,417.11 | $582,108.28 | $820,571.17 |
| 148 | $772,417.11 | $3,379.32 | $2,202.79 | $770,214.32 | $585,487.61 | $826,153.28 |
| 149 | $770,214.32 | $3,369.69 | $2,212.43 | $768,001.89 | $588,857.29 | $831,735.40 |
| 150 | $768,001.89 | $3,360.01 | $2,222.11 | $765,779.78 | $592,217.30 | $837,317.52 |
| 151 | $765,779.78 | $3,350.29 | $2,231.83 | $763,547.95 | $595,567.59 | $842,899.63 |
| 152 | $763,547.95 | $3,340.52 | $2,241.59 | $761,306.36 | $598,908.11 | $848,481.75 |
| 153 | $761,306.36 | $3,330.72 | $2,251.40 | $759,054.96 | $602,238.83 | $854,063.87 |
| 154 | $759,054.96 | $3,320.87 | $2,261.25 | $756,793.71 | $605,559.69 | $859,645.98 |
| 155 | $756,793.71 | $3,310.97 | $2,271.14 | $754,522.56 | $608,870.66 | $865,228.10 |
| 156 | $754,522.56 | $3,301.04 | $2,281.08 | $752,241.48 | $612,171.70 | $870,810.22 |
| 157 | $752,241.48 | $3,291.06 | $2,291.06 | $749,950.42 | $615,462.76 | $876,392.34 |
| 158 | $749,950.42 | $3,281.03 | $2,301.08 | $747,649.34 | $618,743.79 | $881,974.45 |
| 159 | $747,649.34 | $3,270.97 | $2,311.15 | $745,338.19 | $622,014.76 | $887,556.57 |
| 160 | $745,338.19 | $3,260.85 | $2,321.26 | $743,016.92 | $625,275.61 | $893,138.69 |
| 161 | $743,016.92 | $3,250.70 | $2,331.42 | $740,685.51 | $628,526.31 | $898,720.80 |
| 162 | $740,685.51 | $3,240.50 | $2,341.62 | $738,343.89 | $631,766.81 | $904,302.92 |
| 163 | $738,343.89 | $3,230.25 | $2,351.86 | $735,992.03 | $634,997.06 | $909,885.04 |
| 164 | $735,992.03 | $3,219.97 | $2,362.15 | $733,629.88 | $638,217.03 | $915,467.15 |
| 165 | $733,629.88 | $3,209.63 | $2,372.49 | $731,257.39 | $641,426.66 | $921,049.27 |
| 166 | $731,257.39 | $3,199.25 | $2,382.87 | $728,874.52 | $644,625.91 | $926,631.39 |
| 167 | $728,874.52 | $3,188.83 | $2,393.29 | $726,481.23 | $647,814.74 | $932,213.50 |
| 168 | $726,481.23 | $3,178.36 | $2,403.76 | $724,077.47 | $650,993.09 | $937,795.62 |
| 169 | $724,077.47 | $3,167.84 | $2,414.28 | $721,663.19 | $654,160.93 | $943,377.74 |
| 170 | $721,663.19 | $3,157.28 | $2,424.84 | $719,238.35 | $657,318.21 | $948,959.85 |
| 171 | $719,238.35 | $3,146.67 | $2,435.45 | $716,802.90 | $660,464.87 | $954,541.97 |
| 172 | $716,802.90 | $3,136.01 | $2,446.10 | $714,356.80 | $663,600.89 | $960,124.09 |
| 173 | $714,356.80 | $3,125.31 | $2,456.81 | $711,899.99 | $666,726.20 | $965,706.20 |
| 174 | $711,899.99 | $3,114.56 | $2,467.55 | $709,432.44 | $669,840.76 | $971,288.32 |
| 175 | $709,432.44 | $3,103.77 | $2,478.35 | $706,954.09 | $672,944.53 | $976,870.44 |
| 176 | $706,954.09 | $3,092.92 | $2,489.19 | $704,464.90 | $676,037.45 | $982,452.55 |
| 177 | $704,464.90 | $3,082.03 | $2,500.08 | $701,964.81 | $679,119.49 | $988,034.67 |
| 178 | $701,964.81 | $3,071.10 | $2,511.02 | $699,453.79 | $682,190.58 | $993,616.79 |
| 179 | $699,453.79 | $3,060.11 | $2,522.01 | $696,931.79 | $685,250.69 | $999,198.90 |
| 180 | $696,931.79 | $3,049.08 | $2,533.04 | $694,398.75 | $688,299.77 | $1,004,781.02 |
| 181 | $694,398.75 | $3,037.99 | $2,544.12 | $691,854.62 | $691,337.76 | $1,010,363.14 |
| 182 | $691,854.62 | $3,026.86 | $2,555.25 | $689,299.37 | $694,364.63 | $1,015,945.25 |
| 183 | $689,299.37 | $3,015.68 | $2,566.43 | $686,732.94 | $697,380.31 | $1,021,527.37 |
| 184 | $686,732.94 | $3,004.46 | $2,577.66 | $684,155.28 | $700,384.77 | $1,027,109.49 |
| 185 | $684,155.28 | $2,993.18 | $2,588.94 | $681,566.34 | $703,377.95 | $1,032,691.61 |
| 186 | $681,566.34 | $2,981.85 | $2,600.26 | $678,966.08 | $706,359.80 | $1,038,273.72 |
| 187 | $678,966.08 | $2,970.48 | $2,611.64 | $676,354.44 | $709,330.28 | $1,043,855.84 |
| 188 | $676,354.44 | $2,959.05 | $2,623.07 | $673,731.37 | $712,289.33 | $1,049,437.96 |
| 189 | $673,731.37 | $2,947.57 | $2,634.54 | $671,096.83 | $715,236.90 | $1,055,020.07 |
| 190 | $671,096.83 | $2,936.05 | $2,646.07 | $668,450.76 | $718,172.95 | $1,060,602.19 |
| 191 | $668,450.76 | $2,924.47 | $2,657.64 | $665,793.12 | $721,097.42 | $1,066,184.31 |
| 192 | $665,793.12 | $2,912.84 | $2,669.27 | $663,123.85 | $724,010.27 | $1,071,766.42 |
| 193 | $663,123.85 | $2,901.17 | $2,680.95 | $660,442.90 | $726,911.43 | $1,077,348.54 |
| 194 | $660,442.90 | $2,889.44 | $2,692.68 | $657,750.22 | $729,800.87 | $1,082,930.66 |
| 195 | $657,750.22 | $2,877.66 | $2,704.46 | $655,045.76 | $732,678.53 | $1,088,512.77 |
| 196 | $655,045.76 | $2,865.83 | $2,716.29 | $652,329.46 | $735,544.35 | $1,094,094.89 |
| 197 | $652,329.46 | $2,853.94 | $2,728.18 | $649,601.29 | $738,398.30 | $1,099,677.01 |
| 198 | $649,601.29 | $2,842.01 | $2,740.11 | $646,861.18 | $741,240.30 | $1,105,259.12 |
| 199 | $646,861.18 | $2,830.02 | $2,752.10 | $644,109.08 | $744,070.32 | $1,110,841.24 |
| 200 | $644,109.08 | $2,817.98 | $2,764.14 | $641,344.94 | $746,888.30 | $1,116,423.36 |
| 201 | $641,344.94 | $2,805.88 | $2,776.23 | $638,568.71 | $749,694.18 | $1,122,005.47 |
| 202 | $638,568.71 | $2,793.74 | $2,788.38 | $635,780.33 | $752,487.92 | $1,127,587.59 |
| 203 | $635,780.33 | $2,781.54 | $2,800.58 | $632,979.75 | $755,269.46 | $1,133,169.71 |
| 204 | $632,979.75 | $2,769.29 | $2,812.83 | $630,166.92 | $758,038.74 | $1,138,751.82 |
| 205 | $630,166.92 | $2,756.98 | $2,825.14 | $627,341.78 | $760,795.72 | $1,144,333.94 |
| 206 | $627,341.78 | $2,744.62 | $2,837.50 | $624,504.29 | $763,540.34 | $1,149,916.06 |
| 207 | $624,504.29 | $2,732.21 | $2,849.91 | $621,654.38 | $766,272.55 | $1,155,498.17 |
| 208 | $621,654.38 | $2,719.74 | $2,862.38 | $618,792.00 | $768,992.29 | $1,161,080.29 |
| 209 | $618,792.00 | $2,707.21 | $2,874.90 | $615,917.10 | $771,699.50 | $1,166,662.41 |
| 210 | $615,917.10 | $2,694.64 | $2,887.48 | $613,029.62 | $774,394.14 | $1,172,244.52 |
| 211 | $613,029.62 | $2,682.00 | $2,900.11 | $610,129.50 | $777,076.15 | $1,177,826.64 |
| 212 | $610,129.50 | $2,669.32 | $2,912.80 | $607,216.70 | $779,745.46 | $1,183,408.76 |
| 213 | $607,216.70 | $2,656.57 | $2,925.54 | $604,291.16 | $782,402.04 | $1,188,990.88 |
| 214 | $604,291.16 | $2,643.77 | $2,938.34 | $601,352.82 | $785,045.81 | $1,194,572.99 |
| 215 | $601,352.82 | $2,630.92 | $2,951.20 | $598,401.62 | $787,676.73 | $1,200,155.11 |
| 216 | $598,401.62 | $2,618.01 | $2,964.11 | $595,437.51 | $790,294.73 | $1,205,737.23 |
| 217 | $595,437.51 | $2,605.04 | $2,977.08 | $592,460.43 | $792,899.77 | $1,211,319.34 |
| 218 | $592,460.43 | $2,592.01 | $2,990.10 | $589,470.33 | $795,491.79 | $1,216,901.46 |
| 219 | $589,470.33 | $2,578.93 | $3,003.18 | $586,467.15 | $798,070.72 | $1,222,483.58 |
| 220 | $586,467.15 | $2,565.79 | $3,016.32 | $583,450.82 | $800,636.51 | $1,228,065.69 |
| 221 | $583,450.82 | $2,552.60 | $3,029.52 | $580,421.30 | $803,189.11 | $1,233,647.81 |
| 222 | $580,421.30 | $2,539.34 | $3,042.77 | $577,378.53 | $805,728.46 | $1,239,229.93 |
| 223 | $577,378.53 | $2,526.03 | $3,056.09 | $574,322.44 | $808,254.49 | $1,244,812.04 |
| 224 | $574,322.44 | $2,512.66 | $3,069.46 | $571,252.99 | $810,767.15 | $1,250,394.16 |
| 225 | $571,252.99 | $2,499.23 | $3,082.88 | $568,170.10 | $813,266.38 | $1,255,976.28 |
| 226 | $568,170.10 | $2,485.74 | $3,096.37 | $565,073.73 | $815,752.12 | $1,261,558.39 |
| 227 | $565,073.73 | $2,472.20 | $3,109.92 | $561,963.81 | $818,224.32 | $1,267,140.51 |
| 228 | $561,963.81 | $2,458.59 | $3,123.53 | $558,840.29 | $820,682.91 | $1,272,722.63 |
| 229 | $558,840.29 | $2,444.93 | $3,137.19 | $555,703.10 | $823,127.84 | $1,278,304.74 |
| 230 | $555,703.10 | $2,431.20 | $3,150.92 | $552,552.18 | $825,559.04 | $1,283,886.86 |
| 231 | $552,552.18 | $2,417.42 | $3,164.70 | $549,387.48 | $827,976.46 | $1,289,468.98 |
| 232 | $549,387.48 | $2,403.57 | $3,178.55 | $546,208.93 | $830,380.03 | $1,295,051.09 |
| 233 | $546,208.93 | $2,389.66 | $3,192.45 | $543,016.48 | $832,769.69 | $1,300,633.21 |
| 234 | $543,016.48 | $2,375.70 | $3,206.42 | $539,810.06 | $835,145.39 | $1,306,215.33 |
| 235 | $539,810.06 | $2,361.67 | $3,220.45 | $536,589.61 | $837,507.06 | $1,311,797.44 |
| 236 | $536,589.61 | $2,347.58 | $3,234.54 | $533,355.07 | $839,854.64 | $1,317,379.56 |
| 237 | $533,355.07 | $2,333.43 | $3,248.69 | $530,106.39 | $842,188.06 | $1,322,961.68 |
| 238 | $530,106.39 | $2,319.22 | $3,262.90 | $526,843.48 | $844,507.28 | $1,328,543.79 |
| 239 | $526,843.48 | $2,304.94 | $3,277.18 | $523,566.31 | $846,812.22 | $1,334,125.91 |
| 240 | $523,566.31 | $2,290.60 | $3,291.51 | $520,274.79 | $849,102.82 | $1,339,708.03 |
| 241 | $520,274.79 | $2,276.20 | $3,305.91 | $516,968.88 | $851,379.02 | $1,345,290.14 |
| 242 | $516,968.88 | $2,261.74 | $3,320.38 | $513,648.50 | $853,640.76 | $1,350,872.26 |
| 243 | $513,648.50 | $2,247.21 | $3,334.90 | $510,313.60 | $855,887.98 | $1,356,454.38 |
| 244 | $510,313.60 | $2,232.62 | $3,349.49 | $506,964.10 | $858,120.60 | $1,362,036.50 |
| 245 | $506,964.10 | $2,217.97 | $3,364.15 | $503,599.95 | $860,338.57 | $1,367,618.61 |
| 246 | $503,599.95 | $2,203.25 | $3,378.87 | $500,221.09 | $862,541.82 | $1,373,200.73 |
| 247 | $500,221.09 | $2,188.47 | $3,393.65 | $496,827.44 | $864,730.28 | $1,378,782.85 |
| 248 | $496,827.44 | $2,173.62 | $3,408.50 | $493,418.94 | $866,903.90 | $1,384,364.96 |
| 249 | $493,418.94 | $2,158.71 | $3,423.41 | $489,995.53 | $869,062.61 | $1,389,947.08 |
| 250 | $489,995.53 | $2,143.73 | $3,438.39 | $486,557.14 | $871,206.34 | $1,395,529.20 |
| 251 | $486,557.14 | $2,128.69 | $3,453.43 | $483,103.72 | $873,335.03 | $1,401,111.31 |
| 252 | $483,103.72 | $2,113.58 | $3,468.54 | $479,635.18 | $875,448.61 | $1,406,693.43 |
| 253 | $479,635.18 | $2,098.40 | $3,483.71 | $476,151.46 | $877,547.01 | $1,412,275.55 |
| 254 | $476,151.46 | $2,083.16 | $3,498.95 | $472,652.51 | $879,630.17 | $1,417,857.66 |
| 255 | $472,652.51 | $2,067.85 | $3,514.26 | $469,138.25 | $881,698.03 | $1,423,439.78 |
| 256 | $469,138.25 | $2,052.48 | $3,529.64 | $465,608.61 | $883,750.51 | $1,429,021.90 |
| 257 | $465,608.61 | $2,037.04 | $3,545.08 | $462,063.53 | $885,787.55 | $1,434,604.01 |
| 258 | $462,063.53 | $2,021.53 | $3,560.59 | $458,502.94 | $887,809.07 | $1,440,186.13 |
| 259 | $458,502.94 | $2,005.95 | $3,576.17 | $454,926.78 | $889,815.02 | $1,445,768.25 |
| 260 | $454,926.78 | $1,990.30 | $3,591.81 | $451,334.96 | $891,805.33 | $1,451,350.36 |
| 261 | $451,334.96 | $1,974.59 | $3,607.53 | $447,727.44 | $893,779.92 | $1,456,932.48 |
| 262 | $447,727.44 | $1,958.81 | $3,623.31 | $444,104.13 | $895,738.73 | $1,462,514.60 |
| 263 | $444,104.13 | $1,942.96 | $3,639.16 | $440,464.97 | $897,681.68 | $1,468,096.71 |
| 264 | $440,464.97 | $1,927.03 | $3,655.08 | $436,809.89 | $899,608.72 | $1,473,678.83 |
| 265 | $436,809.89 | $1,911.04 | $3,671.07 | $433,138.81 | $901,519.76 | $1,479,260.95 |
| 266 | $433,138.81 | $1,894.98 | $3,687.13 | $429,451.68 | $903,414.74 | $1,484,843.06 |
| 267 | $429,451.68 | $1,878.85 | $3,703.27 | $425,748.41 | $905,293.59 | $1,490,425.18 |
| 268 | $425,748.41 | $1,862.65 | $3,719.47 | $422,028.94 | $907,156.24 | $1,496,007.30 |
| 269 | $422,028.94 | $1,846.38 | $3,735.74 | $418,293.20 | $909,002.62 | $1,501,589.41 |
| 270 | $418,293.20 | $1,830.03 | $3,752.08 | $414,541.12 | $910,832.65 | $1,507,171.53 |
| 271 | $414,541.12 | $1,813.62 | $3,768.50 | $410,772.62 | $912,646.27 | $1,512,753.65 |
| 272 | $410,772.62 | $1,797.13 | $3,784.99 | $406,987.63 | $914,443.40 | $1,518,335.77 |
| 273 | $406,987.63 | $1,780.57 | $3,801.55 | $403,186.09 | $916,223.97 | $1,523,917.88 |
| 274 | $403,186.09 | $1,763.94 | $3,818.18 | $399,367.91 | $917,987.91 | $1,529,500.00 |
| 275 | $399,367.91 | $1,747.23 | $3,834.88 | $395,533.03 | $919,735.14 | $1,535,082.12 |
| 276 | $395,533.03 | $1,730.46 | $3,851.66 | $391,681.37 | $921,465.60 | $1,540,664.23 |
| 277 | $391,681.37 | $1,713.61 | $3,868.51 | $387,812.86 | $923,179.21 | $1,546,246.35 |
| 278 | $387,812.86 | $1,696.68 | $3,885.44 | $383,927.42 | $924,875.89 | $1,551,828.47 |
| 279 | $383,927.42 | $1,679.68 | $3,902.43 | $380,024.99 | $926,555.57 | $1,557,410.58 |
| 280 | $380,024.99 | $1,662.61 | $3,919.51 | $376,105.48 | $928,218.18 | $1,562,992.70 |
| 281 | $376,105.48 | $1,645.46 | $3,936.66 | $372,168.83 | $929,863.64 | $1,568,574.82 |
| 282 | $372,168.83 | $1,628.24 | $3,953.88 | $368,214.95 | $931,491.88 | $1,574,156.93 |
| 283 | $368,214.95 | $1,610.94 | $3,971.18 | $364,243.77 | $933,102.82 | $1,579,739.05 |
| 284 | $364,243.77 | $1,593.57 | $3,988.55 | $360,255.22 | $934,696.39 | $1,585,321.17 |
| 285 | $360,255.22 | $1,576.12 | $4,006.00 | $356,249.22 | $936,272.50 | $1,590,903.28 |
| 286 | $356,249.22 | $1,558.59 | $4,023.53 | $352,225.69 | $937,831.09 | $1,596,485.40 |
| 287 | $352,225.69 | $1,540.99 | $4,041.13 | $348,184.56 | $939,372.08 | $1,602,067.52 |
| 288 | $348,184.56 | $1,523.31 | $4,058.81 | $344,125.76 | $940,895.39 | $1,607,649.63 |
| 289 | $344,125.76 | $1,505.55 | $4,076.57 | $340,049.19 | $942,400.94 | $1,613,231.75 |
| 290 | $340,049.19 | $1,487.72 | $4,094.40 | $335,954.79 | $943,888.65 | $1,618,813.87 |
| 291 | $335,954.79 | $1,469.80 | $4,112.31 | $331,842.47 | $945,358.46 | $1,624,395.98 |
| 292 | $331,842.47 | $1,451.81 | $4,130.31 | $327,712.17 | $946,810.27 | $1,629,978.10 |
| 293 | $327,712.17 | $1,433.74 | $4,148.38 | $323,563.79 | $948,244.01 | $1,635,560.22 |
| 294 | $323,563.79 | $1,415.59 | $4,166.53 | $319,397.27 | $949,659.60 | $1,641,142.33 |
| 295 | $319,397.27 | $1,397.36 | $4,184.75 | $315,212.51 | $951,056.96 | $1,646,724.45 |
| 296 | $315,212.51 | $1,379.05 | $4,203.06 | $311,009.45 | $952,436.02 | $1,652,306.57 |
| 297 | $311,009.45 | $1,360.67 | $4,221.45 | $306,788.00 | $953,796.68 | $1,657,888.68 |
| 298 | $306,788.00 | $1,342.20 | $4,239.92 | $302,548.08 | $955,138.88 | $1,663,470.80 |
| 299 | $302,548.08 | $1,323.65 | $4,258.47 | $298,289.61 | $956,462.53 | $1,669,052.92 |
| 300 | $298,289.61 | $1,305.02 | $4,277.10 | $294,012.51 | $957,767.55 | $1,674,635.04 |
| 301 | $294,012.51 | $1,286.30 | $4,295.81 | $289,716.70 | $959,053.85 | $1,680,217.15 |
| 302 | $289,716.70 | $1,267.51 | $4,314.61 | $285,402.09 | $960,321.36 | $1,685,799.27 |
| 303 | $285,402.09 | $1,248.63 | $4,333.48 | $281,068.61 | $961,570.00 | $1,691,381.39 |
| 304 | $281,068.61 | $1,229.68 | $4,352.44 | $276,716.17 | $962,799.67 | $1,696,963.50 |
| 305 | $276,716.17 | $1,210.63 | $4,371.48 | $272,344.68 | $964,010.30 | $1,702,545.62 |
| 306 | $272,344.68 | $1,191.51 | $4,390.61 | $267,954.08 | $965,201.81 | $1,708,127.74 |
| 307 | $267,954.08 | $1,172.30 | $4,409.82 | $263,544.26 | $966,374.11 | $1,713,709.85 |
| 308 | $263,544.26 | $1,153.01 | $4,429.11 | $259,115.15 | $967,527.12 | $1,719,291.97 |
| 309 | $259,115.15 | $1,133.63 | $4,448.49 | $254,666.66 | $968,660.75 | $1,724,874.09 |
| 310 | $254,666.66 | $1,114.17 | $4,467.95 | $250,198.71 | $969,774.91 | $1,730,456.20 |
| 311 | $250,198.71 | $1,094.62 | $4,487.50 | $245,711.21 | $970,869.53 | $1,736,038.32 |
| 312 | $245,711.21 | $1,074.99 | $4,507.13 | $241,204.08 | $971,944.52 | $1,741,620.44 |
| 313 | $241,204.08 | $1,055.27 | $4,526.85 | $236,677.23 | $972,999.79 | $1,747,202.55 |
| 314 | $236,677.23 | $1,035.46 | $4,546.65 | $232,130.58 | $974,035.25 | $1,752,784.67 |
| 315 | $232,130.58 | $1,015.57 | $4,566.55 | $227,564.03 | $975,050.82 | $1,758,366.79 |
| 316 | $227,564.03 | $995.59 | $4,586.52 | $222,977.51 | $976,046.41 | $1,763,948.90 |
| 317 | $222,977.51 | $975.53 | $4,606.59 | $218,370.92 | $977,021.94 | $1,769,531.02 |
| 318 | $218,370.92 | $955.37 | $4,626.74 | $213,744.18 | $977,977.31 | $1,775,113.14 |
| 319 | $213,744.18 | $935.13 | $4,646.99 | $209,097.19 | $978,912.44 | $1,780,695.25 |
| 320 | $209,097.19 | $914.80 | $4,667.32 | $204,429.87 | $979,827.24 | $1,786,277.37 |
| 321 | $204,429.87 | $894.38 | $4,687.74 | $199,742.14 | $980,721.62 | $1,791,859.49 |
| 322 | $199,742.14 | $873.87 | $4,708.24 | $195,033.89 | $981,595.50 | $1,797,441.60 |
| 323 | $195,033.89 | $853.27 | $4,728.84 | $190,305.05 | $982,448.77 | $1,803,023.72 |
| 324 | $190,305.05 | $832.58 | $4,749.53 | $185,555.52 | $983,281.35 | $1,808,605.84 |
| 325 | $185,555.52 | $811.81 | $4,770.31 | $180,785.20 | $984,093.16 | $1,814,187.95 |
| 326 | $180,785.20 | $790.94 | $4,791.18 | $175,994.02 | $984,884.09 | $1,819,770.07 |
| 327 | $175,994.02 | $769.97 | $4,812.14 | $171,181.88 | $985,654.07 | $1,825,352.19 |
| 328 | $171,181.88 | $748.92 | $4,833.20 | $166,348.68 | $986,402.99 | $1,830,934.31 |
| 329 | $166,348.68 | $727.78 | $4,854.34 | $161,494.34 | $987,130.76 | $1,836,516.42 |
| 330 | $161,494.34 | $706.54 | $4,875.58 | $156,618.76 | $987,837.30 | $1,842,098.54 |
| 331 | $156,618.76 | $685.21 | $4,896.91 | $151,721.85 | $988,522.51 | $1,847,680.66 |
| 332 | $151,721.85 | $663.78 | $4,918.33 | $146,803.52 | $989,186.29 | $1,853,262.77 |
| 333 | $146,803.52 | $642.27 | $4,939.85 | $141,863.67 | $989,828.56 | $1,858,844.89 |
| 334 | $141,863.67 | $620.65 | $4,961.46 | $136,902.21 | $990,449.21 | $1,864,427.01 |
| 335 | $136,902.21 | $598.95 | $4,983.17 | $131,919.04 | $991,048.16 | $1,870,009.12 |
| 336 | $131,919.04 | $577.15 | $5,004.97 | $126,914.07 | $991,625.30 | $1,875,591.24 |
| 337 | $126,914.07 | $555.25 | $5,026.87 | $121,887.20 | $992,180.55 | $1,881,173.36 |
| 338 | $121,887.20 | $533.26 | $5,048.86 | $116,838.34 | $992,713.81 | $1,886,755.47 |
| 339 | $116,838.34 | $511.17 | $5,070.95 | $111,767.39 | $993,224.98 | $1,892,337.59 |
| 340 | $111,767.39 | $488.98 | $5,093.13 | $106,674.25 | $993,713.96 | $1,897,919.71 |
| 341 | $106,674.25 | $466.70 | $5,115.42 | $101,558.84 | $994,180.66 | $1,903,501.82 |
| 342 | $101,558.84 | $444.32 | $5,137.80 | $96,421.04 | $994,624.98 | $1,909,083.94 |
| 343 | $96,421.04 | $421.84 | $5,160.27 | $91,260.77 | $995,046.82 | $1,914,666.06 |
| 344 | $91,260.77 | $399.27 | $5,182.85 | $86,077.91 | $995,446.09 | $1,920,248.17 |
| 345 | $86,077.91 | $376.59 | $5,205.53 | $80,872.39 | $995,822.68 | $1,925,830.29 |
| 346 | $80,872.39 | $353.82 | $5,228.30 | $75,644.09 | $996,176.50 | $1,931,412.41 |
| 347 | $75,644.09 | $330.94 | $5,251.17 | $70,392.91 | $996,507.44 | $1,936,994.52 |
| 348 | $70,392.91 | $307.97 | $5,274.15 | $65,118.77 | $996,815.41 | $1,942,576.64 |
| 349 | $65,118.77 | $284.89 | $5,297.22 | $59,821.54 | $997,100.30 | $1,948,158.76 |
| 350 | $59,821.54 | $261.72 | $5,320.40 | $54,501.15 | $997,362.02 | $1,953,740.87 |
| 351 | $54,501.15 | $238.44 | $5,343.67 | $49,157.47 | $997,600.46 | $1,959,322.99 |
| 352 | $49,157.47 | $215.06 | $5,367.05 | $43,790.42 | $997,815.53 | $1,964,905.11 |
| 353 | $43,790.42 | $191.58 | $5,390.53 | $38,399.89 | $998,007.11 | $1,970,487.22 |
| 354 | $38,399.89 | $168.00 | $5,414.12 | $32,985.77 | $998,175.11 | $1,976,069.34 |
| 355 | $32,985.77 | $144.31 | $5,437.80 | $27,547.96 | $998,319.42 | $1,981,651.46 |
| 356 | $27,547.96 | $120.52 | $5,461.59 | $22,086.37 | $998,439.95 | $1,987,233.58 |
| 357 | $22,086.37 | $96.63 | $5,485.49 | $16,600.88 | $998,536.57 | $1,992,815.69 |
| 358 | $16,600.88 | $72.63 | $5,509.49 | $11,091.39 | $998,609.20 | $1,998,397.81 |
| 359 | $11,091.39 | $48.52 | $5,533.59 | $5,557.80 | $998,657.73 | $2,003,979.93 |
| 360 | $5,557.80 | $24.32 | $5,557.80 | $0.00 | $998,682.04 | $2,009,562.04 |