|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,012,000.00 | $3,900.42 | $1,302.68 | $1,010,697.32 | $3,900.42 | $5,203.09 |
| 2 | $1,010,697.32 | $3,895.40 | $1,307.70 | $1,009,389.63 | $7,795.81 | $10,406.18 |
| 3 | $1,009,389.63 | $3,890.36 | $1,312.74 | $1,008,076.89 | $11,686.17 | $15,609.28 |
| 4 | $1,008,076.89 | $3,885.30 | $1,317.80 | $1,006,759.10 | $15,571.46 | $20,812.37 |
| 5 | $1,006,759.10 | $3,880.22 | $1,322.87 | $1,005,436.22 | $19,451.68 | $26,015.46 |
| 6 | $1,005,436.22 | $3,875.12 | $1,327.97 | $1,004,108.25 | $23,326.80 | $31,218.55 |
| 7 | $1,004,108.25 | $3,870.00 | $1,333.09 | $1,002,775.16 | $27,196.80 | $36,421.64 |
| 8 | $1,002,775.16 | $3,864.86 | $1,338.23 | $1,001,436.93 | $31,061.66 | $41,624.74 |
| 9 | $1,001,436.93 | $3,859.70 | $1,343.39 | $1,000,093.54 | $34,921.37 | $46,827.83 |
| 10 | $1,000,093.54 | $3,854.53 | $1,348.56 | $998,744.98 | $38,775.90 | $52,030.92 |
| 11 | $998,744.98 | $3,849.33 | $1,353.76 | $997,391.21 | $42,625.23 | $57,234.01 |
| 12 | $997,391.21 | $3,844.11 | $1,358.98 | $996,032.23 | $46,469.34 | $62,437.10 |
| 13 | $996,032.23 | $3,838.87 | $1,364.22 | $994,668.02 | $50,308.21 | $67,640.19 |
| 14 | $994,668.02 | $3,833.62 | $1,369.48 | $993,298.54 | $54,141.83 | $72,843.29 |
| 15 | $993,298.54 | $3,828.34 | $1,374.75 | $991,923.79 | $57,970.17 | $78,046.38 |
| 16 | $991,923.79 | $3,823.04 | $1,380.05 | $990,543.74 | $61,793.21 | $83,249.47 |
| 17 | $990,543.74 | $3,817.72 | $1,385.37 | $989,158.36 | $65,610.93 | $88,452.56 |
| 18 | $989,158.36 | $3,812.38 | $1,390.71 | $987,767.65 | $69,423.31 | $93,655.65 |
| 19 | $987,767.65 | $3,807.02 | $1,396.07 | $986,371.58 | $73,230.33 | $98,858.75 |
| 20 | $986,371.58 | $3,801.64 | $1,401.45 | $984,970.13 | $77,031.97 | $104,061.84 |
| 21 | $984,970.13 | $3,796.24 | $1,406.85 | $983,563.28 | $80,828.21 | $109,264.93 |
| 22 | $983,563.28 | $3,790.82 | $1,412.28 | $982,151.00 | $84,619.03 | $114,468.02 |
| 23 | $982,151.00 | $3,785.37 | $1,417.72 | $980,733.29 | $88,404.40 | $119,671.11 |
| 24 | $980,733.29 | $3,779.91 | $1,423.18 | $979,310.10 | $92,184.31 | $124,874.21 |
| 25 | $979,310.10 | $3,774.42 | $1,428.67 | $977,881.44 | $95,958.73 | $130,077.30 |
| 26 | $977,881.44 | $3,768.92 | $1,434.17 | $976,447.26 | $99,727.65 | $135,280.39 |
| 27 | $976,447.26 | $3,763.39 | $1,439.70 | $975,007.56 | $103,491.04 | $140,483.48 |
| 28 | $975,007.56 | $3,757.84 | $1,445.25 | $973,562.31 | $107,248.88 | $145,686.57 |
| 29 | $973,562.31 | $3,752.27 | $1,450.82 | $972,111.49 | $111,001.15 | $150,889.67 |
| 30 | $972,111.49 | $3,746.68 | $1,456.41 | $970,655.08 | $114,747.83 | $156,092.76 |
| 31 | $970,655.08 | $3,741.07 | $1,462.03 | $969,193.05 | $118,488.90 | $161,295.85 |
| 32 | $969,193.05 | $3,735.43 | $1,467.66 | $967,725.39 | $122,224.33 | $166,498.94 |
| 33 | $967,725.39 | $3,729.77 | $1,473.32 | $966,252.07 | $125,954.11 | $171,702.03 |
| 34 | $966,252.07 | $3,724.10 | $1,479.00 | $964,773.08 | $129,678.20 | $176,905.12 |
| 35 | $964,773.08 | $3,718.40 | $1,484.70 | $963,288.38 | $133,396.60 | $182,108.22 |
| 36 | $963,288.38 | $3,712.67 | $1,490.42 | $961,797.97 | $137,109.27 | $187,311.31 |
| 37 | $961,797.97 | $3,706.93 | $1,496.16 | $960,301.80 | $140,816.20 | $192,514.40 |
| 38 | $960,301.80 | $3,701.16 | $1,501.93 | $958,799.87 | $144,517.37 | $197,717.49 |
| 39 | $958,799.87 | $3,695.37 | $1,507.72 | $957,292.16 | $148,212.74 | $202,920.58 |
| 40 | $957,292.16 | $3,689.56 | $1,513.53 | $955,778.63 | $151,902.30 | $208,123.68 |
| 41 | $955,778.63 | $3,683.73 | $1,519.36 | $954,259.27 | $155,586.03 | $213,326.77 |
| 42 | $954,259.27 | $3,677.87 | $1,525.22 | $952,734.05 | $159,263.91 | $218,529.86 |
| 43 | $952,734.05 | $3,672.00 | $1,531.10 | $951,202.95 | $162,935.90 | $223,732.95 |
| 44 | $951,202.95 | $3,666.09 | $1,537.00 | $949,665.96 | $166,602.00 | $228,936.04 |
| 45 | $949,665.96 | $3,660.17 | $1,542.92 | $948,123.03 | $170,262.17 | $234,139.14 |
| 46 | $948,123.03 | $3,654.22 | $1,548.87 | $946,574.17 | $173,916.39 | $239,342.23 |
| 47 | $946,574.17 | $3,648.25 | $1,554.84 | $945,019.33 | $177,564.65 | $244,545.32 |
| 48 | $945,019.33 | $3,642.26 | $1,560.83 | $943,458.50 | $181,206.91 | $249,748.41 |
| 49 | $943,458.50 | $3,636.25 | $1,566.85 | $941,891.65 | $184,843.16 | $254,951.50 |
| 50 | $941,891.65 | $3,630.21 | $1,572.88 | $940,318.77 | $188,473.37 | $260,154.60 |
| 51 | $940,318.77 | $3,624.15 | $1,578.95 | $938,739.82 | $192,097.51 | $265,357.69 |
| 52 | $938,739.82 | $3,618.06 | $1,585.03 | $937,154.79 | $195,715.57 | $270,560.78 |
| 53 | $937,154.79 | $3,611.95 | $1,591.14 | $935,563.65 | $199,327.52 | $275,763.87 |
| 54 | $935,563.65 | $3,605.82 | $1,597.27 | $933,966.38 | $202,933.34 | $280,966.96 |
| 55 | $933,966.38 | $3,599.66 | $1,603.43 | $932,362.95 | $206,533.00 | $286,170.05 |
| 56 | $932,362.95 | $3,593.48 | $1,609.61 | $930,753.34 | $210,126.48 | $291,373.15 |
| 57 | $930,753.34 | $3,587.28 | $1,615.81 | $929,137.52 | $213,713.76 | $296,576.24 |
| 58 | $929,137.52 | $3,581.05 | $1,622.04 | $927,515.48 | $217,294.81 | $301,779.33 |
| 59 | $927,515.48 | $3,574.80 | $1,628.29 | $925,887.19 | $220,869.61 | $306,982.42 |
| 60 | $925,887.19 | $3,568.52 | $1,634.57 | $924,252.62 | $224,438.14 | $312,185.51 |
| 61 | $924,252.62 | $3,562.22 | $1,640.87 | $922,611.75 | $228,000.36 | $317,388.61 |
| 62 | $922,611.75 | $3,555.90 | $1,647.19 | $920,964.56 | $231,556.26 | $322,591.70 |
| 63 | $920,964.56 | $3,549.55 | $1,653.54 | $919,311.02 | $235,105.81 | $327,794.79 |
| 64 | $919,311.02 | $3,543.18 | $1,659.91 | $917,651.11 | $238,648.99 | $332,997.88 |
| 65 | $917,651.11 | $3,536.78 | $1,666.31 | $915,984.79 | $242,185.77 | $338,200.97 |
| 66 | $915,984.79 | $3,530.36 | $1,672.73 | $914,312.06 | $245,716.13 | $343,404.07 |
| 67 | $914,312.06 | $3,523.91 | $1,679.18 | $912,632.88 | $249,240.04 | $348,607.16 |
| 68 | $912,632.88 | $3,517.44 | $1,685.65 | $910,947.23 | $252,757.48 | $353,810.25 |
| 69 | $910,947.23 | $3,510.94 | $1,692.15 | $909,255.08 | $256,268.42 | $359,013.34 |
| 70 | $909,255.08 | $3,504.42 | $1,698.67 | $907,556.41 | $259,772.84 | $364,216.43 |
| 71 | $907,556.41 | $3,497.87 | $1,705.22 | $905,851.19 | $263,270.71 | $369,419.53 |
| 72 | $905,851.19 | $3,491.30 | $1,711.79 | $904,139.40 | $266,762.01 | $374,622.62 |
| 73 | $904,139.40 | $3,484.70 | $1,718.39 | $902,421.01 | $270,246.72 | $379,825.71 |
| 74 | $902,421.01 | $3,478.08 | $1,725.01 | $900,696.00 | $273,724.80 | $385,028.80 |
| 75 | $900,696.00 | $3,471.43 | $1,731.66 | $898,964.34 | $277,196.23 | $390,231.89 |
| 76 | $898,964.34 | $3,464.76 | $1,738.33 | $897,226.01 | $280,660.99 | $395,434.98 |
| 77 | $897,226.01 | $3,458.06 | $1,745.03 | $895,480.97 | $284,119.05 | $400,638.08 |
| 78 | $895,480.97 | $3,451.33 | $1,751.76 | $893,729.21 | $287,570.38 | $405,841.17 |
| 79 | $893,729.21 | $3,444.58 | $1,758.51 | $891,970.70 | $291,014.96 | $411,044.26 |
| 80 | $891,970.70 | $3,437.80 | $1,765.29 | $890,205.41 | $294,452.77 | $416,247.35 |
| 81 | $890,205.41 | $3,431.00 | $1,772.09 | $888,433.32 | $297,883.77 | $421,450.44 |
| 82 | $888,433.32 | $3,424.17 | $1,778.92 | $886,654.40 | $301,307.94 | $426,653.54 |
| 83 | $886,654.40 | $3,417.31 | $1,785.78 | $884,868.62 | $304,725.25 | $431,856.63 |
| 84 | $884,868.62 | $3,410.43 | $1,792.66 | $883,075.96 | $308,135.68 | $437,059.72 |
| 85 | $883,075.96 | $3,403.52 | $1,799.57 | $881,276.39 | $311,539.20 | $442,262.81 |
| 86 | $881,276.39 | $3,396.59 | $1,806.51 | $879,469.89 | $314,935.79 | $447,465.90 |
| 87 | $879,469.89 | $3,389.62 | $1,813.47 | $877,656.42 | $318,325.41 | $452,669.00 |
| 88 | $877,656.42 | $3,382.63 | $1,820.46 | $875,835.96 | $321,708.05 | $457,872.09 |
| 89 | $875,835.96 | $3,375.62 | $1,827.47 | $874,008.49 | $325,083.67 | $463,075.18 |
| 90 | $874,008.49 | $3,368.57 | $1,834.52 | $872,173.97 | $328,452.24 | $468,278.27 |
| 91 | $872,173.97 | $3,361.50 | $1,841.59 | $870,332.38 | $331,813.74 | $473,481.36 |
| 92 | $870,332.38 | $3,354.41 | $1,848.69 | $868,483.69 | $335,168.15 | $478,684.45 |
| 93 | $868,483.69 | $3,347.28 | $1,855.81 | $866,627.88 | $338,515.43 | $483,887.55 |
| 94 | $866,627.88 | $3,340.13 | $1,862.96 | $864,764.92 | $341,855.56 | $489,090.64 |
| 95 | $864,764.92 | $3,332.95 | $1,870.14 | $862,894.78 | $345,188.51 | $494,293.73 |
| 96 | $862,894.78 | $3,325.74 | $1,877.35 | $861,017.42 | $348,514.25 | $499,496.82 |
| 97 | $861,017.42 | $3,318.50 | $1,884.59 | $859,132.84 | $351,832.75 | $504,699.91 |
| 98 | $859,132.84 | $3,311.24 | $1,891.85 | $857,240.99 | $355,143.99 | $509,903.01 |
| 99 | $857,240.99 | $3,303.95 | $1,899.14 | $855,341.84 | $358,447.94 | $515,106.10 |
| 100 | $855,341.84 | $3,296.63 | $1,906.46 | $853,435.38 | $361,744.57 | $520,309.19 |
| 101 | $853,435.38 | $3,289.28 | $1,913.81 | $851,521.57 | $365,033.85 | $525,512.28 |
| 102 | $851,521.57 | $3,281.91 | $1,921.19 | $849,600.39 | $368,315.76 | $530,715.37 |
| 103 | $849,600.39 | $3,274.50 | $1,928.59 | $847,671.80 | $371,590.26 | $535,918.47 |
| 104 | $847,671.80 | $3,267.07 | $1,936.02 | $845,735.77 | $374,857.33 | $541,121.56 |
| 105 | $845,735.77 | $3,259.61 | $1,943.49 | $843,792.29 | $378,116.94 | $546,324.65 |
| 106 | $843,792.29 | $3,252.12 | $1,950.98 | $841,841.31 | $381,369.05 | $551,527.74 |
| 107 | $841,841.31 | $3,244.60 | $1,958.50 | $839,882.82 | $384,613.65 | $556,730.83 |
| 108 | $839,882.82 | $3,237.05 | $1,966.04 | $837,916.77 | $387,850.70 | $561,933.93 |
| 109 | $837,916.77 | $3,229.47 | $1,973.62 | $835,943.15 | $391,080.17 | $567,137.02 |
| 110 | $835,943.15 | $3,221.86 | $1,981.23 | $833,961.92 | $394,302.03 | $572,340.11 |
| 111 | $833,961.92 | $3,214.23 | $1,988.86 | $831,973.06 | $397,516.26 | $577,543.20 |
| 112 | $831,973.06 | $3,206.56 | $1,996.53 | $829,976.53 | $400,722.82 | $582,746.29 |
| 113 | $829,976.53 | $3,198.87 | $2,004.22 | $827,972.31 | $403,921.69 | $587,949.38 |
| 114 | $827,972.31 | $3,191.14 | $2,011.95 | $825,960.36 | $407,112.84 | $593,152.48 |
| 115 | $825,960.36 | $3,183.39 | $2,019.70 | $823,940.66 | $410,296.22 | $598,355.57 |
| 116 | $823,940.66 | $3,175.60 | $2,027.49 | $821,913.17 | $413,471.83 | $603,558.66 |
| 117 | $821,913.17 | $3,167.79 | $2,035.30 | $819,877.87 | $416,639.62 | $608,761.75 |
| 118 | $819,877.87 | $3,159.95 | $2,043.15 | $817,834.72 | $419,799.57 | $613,964.84 |
| 119 | $817,834.72 | $3,152.07 | $2,051.02 | $815,783.70 | $422,951.64 | $619,167.94 |
| 120 | $815,783.70 | $3,144.17 | $2,058.93 | $813,724.77 | $426,095.80 | $624,371.03 |
| 121 | $813,724.77 | $3,136.23 | $2,066.86 | $811,657.91 | $429,232.03 | $629,574.12 |
| 122 | $811,657.91 | $3,128.26 | $2,074.83 | $809,583.09 | $432,360.30 | $634,777.21 |
| 123 | $809,583.09 | $3,120.27 | $2,082.82 | $807,500.26 | $435,480.57 | $639,980.30 |
| 124 | $807,500.26 | $3,112.24 | $2,090.85 | $805,409.41 | $438,592.81 | $645,183.40 |
| 125 | $805,409.41 | $3,104.18 | $2,098.91 | $803,310.50 | $441,696.99 | $650,386.49 |
| 126 | $803,310.50 | $3,096.09 | $2,107.00 | $801,203.50 | $444,793.08 | $655,589.58 |
| 127 | $801,203.50 | $3,087.97 | $2,115.12 | $799,088.38 | $447,881.05 | $660,792.67 |
| 128 | $799,088.38 | $3,079.82 | $2,123.27 | $796,965.11 | $450,960.87 | $665,995.76 |
| 129 | $796,965.11 | $3,071.64 | $2,131.46 | $794,833.65 | $454,032.51 | $671,198.86 |
| 130 | $794,833.65 | $3,063.42 | $2,139.67 | $792,693.98 | $457,095.93 | $676,401.95 |
| 131 | $792,693.98 | $3,055.17 | $2,147.92 | $790,546.07 | $460,151.11 | $681,605.04 |
| 132 | $790,546.07 | $3,046.90 | $2,156.20 | $788,389.87 | $463,198.00 | $686,808.13 |
| 133 | $788,389.87 | $3,038.59 | $2,164.51 | $786,225.37 | $466,236.59 | $692,011.22 |
| 134 | $786,225.37 | $3,030.24 | $2,172.85 | $784,052.52 | $469,266.83 | $697,214.31 |
| 135 | $784,052.52 | $3,021.87 | $2,181.22 | $781,871.29 | $472,288.70 | $702,417.41 |
| 136 | $781,871.29 | $3,013.46 | $2,189.63 | $779,681.66 | $475,302.16 | $707,620.50 |
| 137 | $779,681.66 | $3,005.02 | $2,198.07 | $777,483.60 | $478,307.19 | $712,823.59 |
| 138 | $777,483.60 | $2,996.55 | $2,206.54 | $775,277.06 | $481,303.74 | $718,026.68 |
| 139 | $775,277.06 | $2,988.05 | $2,215.04 | $773,062.01 | $484,291.79 | $723,229.77 |
| 140 | $773,062.01 | $2,979.51 | $2,223.58 | $770,838.43 | $487,271.29 | $728,432.87 |
| 141 | $770,838.43 | $2,970.94 | $2,232.15 | $768,606.28 | $490,242.23 | $733,635.96 |
| 142 | $768,606.28 | $2,962.34 | $2,240.76 | $766,365.52 | $493,204.57 | $738,839.05 |
| 143 | $766,365.52 | $2,953.70 | $2,249.39 | $764,116.13 | $496,158.27 | $744,042.14 |
| 144 | $764,116.13 | $2,945.03 | $2,258.06 | $761,858.07 | $499,103.30 | $749,245.23 |
| 145 | $761,858.07 | $2,936.33 | $2,266.76 | $759,591.30 | $502,039.63 | $754,448.33 |
| 146 | $759,591.30 | $2,927.59 | $2,275.50 | $757,315.80 | $504,967.22 | $759,651.42 |
| 147 | $757,315.80 | $2,918.82 | $2,284.27 | $755,031.53 | $507,886.04 | $764,854.51 |
| 148 | $755,031.53 | $2,910.02 | $2,293.07 | $752,738.46 | $510,796.06 | $770,057.60 |
| 149 | $752,738.46 | $2,901.18 | $2,301.91 | $750,436.55 | $513,697.24 | $775,260.69 |
| 150 | $750,436.55 | $2,892.31 | $2,310.78 | $748,125.76 | $516,589.55 | $780,463.79 |
| 151 | $748,125.76 | $2,883.40 | $2,319.69 | $745,806.07 | $519,472.95 | $785,666.88 |
| 152 | $745,806.07 | $2,874.46 | $2,328.63 | $743,477.44 | $522,347.41 | $790,869.97 |
| 153 | $743,477.44 | $2,865.49 | $2,337.61 | $741,139.84 | $525,212.90 | $796,073.06 |
| 154 | $741,139.84 | $2,856.48 | $2,346.62 | $738,793.22 | $528,069.37 | $801,276.15 |
| 155 | $738,793.22 | $2,847.43 | $2,355.66 | $736,437.56 | $530,916.80 | $806,479.24 |
| 156 | $736,437.56 | $2,838.35 | $2,364.74 | $734,072.82 | $533,755.16 | $811,682.34 |
| 157 | $734,072.82 | $2,829.24 | $2,373.85 | $731,698.97 | $536,584.40 | $816,885.43 |
| 158 | $731,698.97 | $2,820.09 | $2,383.00 | $729,315.97 | $539,404.49 | $822,088.52 |
| 159 | $729,315.97 | $2,810.91 | $2,392.19 | $726,923.78 | $542,215.39 | $827,291.61 |
| 160 | $726,923.78 | $2,801.69 | $2,401.41 | $724,522.37 | $545,017.08 | $832,494.70 |
| 161 | $724,522.37 | $2,792.43 | $2,410.66 | $722,111.71 | $547,809.51 | $837,697.80 |
| 162 | $722,111.71 | $2,783.14 | $2,419.95 | $719,691.76 | $550,592.65 | $842,900.89 |
| 163 | $719,691.76 | $2,773.81 | $2,429.28 | $717,262.48 | $553,366.46 | $848,103.98 |
| 164 | $717,262.48 | $2,764.45 | $2,438.64 | $714,823.84 | $556,130.91 | $853,307.07 |
| 165 | $714,823.84 | $2,755.05 | $2,448.04 | $712,375.79 | $558,885.96 | $858,510.16 |
| 166 | $712,375.79 | $2,745.62 | $2,457.48 | $709,918.32 | $561,631.57 | $863,713.26 |
| 167 | $709,918.32 | $2,736.14 | $2,466.95 | $707,451.37 | $564,367.72 | $868,916.35 |
| 168 | $707,451.37 | $2,726.64 | $2,476.46 | $704,974.91 | $567,094.35 | $874,119.44 |
| 169 | $704,974.91 | $2,717.09 | $2,486.00 | $702,488.91 | $569,811.44 | $879,322.53 |
| 170 | $702,488.91 | $2,707.51 | $2,495.58 | $699,993.33 | $572,518.95 | $884,525.62 |
| 171 | $699,993.33 | $2,697.89 | $2,505.20 | $697,488.13 | $575,216.84 | $889,728.72 |
| 172 | $697,488.13 | $2,688.24 | $2,514.86 | $694,973.27 | $577,905.08 | $894,931.81 |
| 173 | $694,973.27 | $2,678.54 | $2,524.55 | $692,448.72 | $580,583.62 | $900,134.90 |
| 174 | $692,448.72 | $2,668.81 | $2,534.28 | $689,914.44 | $583,252.43 | $905,337.99 |
| 175 | $689,914.44 | $2,659.05 | $2,544.05 | $687,370.40 | $585,911.48 | $910,541.08 |
| 176 | $687,370.40 | $2,649.24 | $2,553.85 | $684,816.54 | $588,560.72 | $915,744.17 |
| 177 | $684,816.54 | $2,639.40 | $2,563.69 | $682,252.85 | $591,200.12 | $920,947.27 |
| 178 | $682,252.85 | $2,629.52 | $2,573.58 | $679,679.27 | $593,829.63 | $926,150.36 |
| 179 | $679,679.27 | $2,619.60 | $2,583.49 | $677,095.78 | $596,449.23 | $931,353.45 |
| 180 | $677,095.78 | $2,609.64 | $2,593.45 | $674,502.33 | $599,058.87 | $936,556.54 |
| 181 | $674,502.33 | $2,599.64 | $2,603.45 | $671,898.88 | $601,658.51 | $941,759.63 |
| 182 | $671,898.88 | $2,589.61 | $2,613.48 | $669,285.40 | $604,248.12 | $946,962.73 |
| 183 | $669,285.40 | $2,579.54 | $2,623.55 | $666,661.84 | $606,827.66 | $952,165.82 |
| 184 | $666,661.84 | $2,569.43 | $2,633.67 | $664,028.18 | $609,397.09 | $957,368.91 |
| 185 | $664,028.18 | $2,559.28 | $2,643.82 | $661,384.36 | $611,956.36 | $962,572.00 |
| 186 | $661,384.36 | $2,549.09 | $2,654.01 | $658,730.35 | $614,505.45 | $967,775.09 |
| 187 | $658,730.35 | $2,538.86 | $2,664.24 | $656,066.12 | $617,044.30 | $972,978.19 |
| 188 | $656,066.12 | $2,528.59 | $2,674.50 | $653,391.62 | $619,572.89 | $978,181.28 |
| 189 | $653,391.62 | $2,518.28 | $2,684.81 | $650,706.80 | $622,091.17 | $983,384.37 |
| 190 | $650,706.80 | $2,507.93 | $2,695.16 | $648,011.64 | $624,599.11 | $988,587.46 |
| 191 | $648,011.64 | $2,497.54 | $2,705.55 | $645,306.10 | $627,096.65 | $993,790.55 |
| 192 | $645,306.10 | $2,487.12 | $2,715.97 | $642,590.12 | $629,583.77 | $998,993.65 |
| 193 | $642,590.12 | $2,476.65 | $2,726.44 | $639,863.68 | $632,060.42 | $1,004,196.74 |
| 194 | $639,863.68 | $2,466.14 | $2,736.95 | $637,126.73 | $634,526.56 | $1,009,399.83 |
| 195 | $637,126.73 | $2,455.59 | $2,747.50 | $634,379.23 | $636,982.15 | $1,014,602.92 |
| 196 | $634,379.23 | $2,445.00 | $2,758.09 | $631,621.14 | $639,427.15 | $1,019,806.01 |
| 197 | $631,621.14 | $2,434.37 | $2,768.72 | $628,852.42 | $641,861.53 | $1,025,009.10 |
| 198 | $628,852.42 | $2,423.70 | $2,779.39 | $626,073.03 | $644,285.23 | $1,030,212.20 |
| 199 | $626,073.03 | $2,412.99 | $2,790.10 | $623,282.93 | $646,698.22 | $1,035,415.29 |
| 200 | $623,282.93 | $2,402.24 | $2,800.86 | $620,482.08 | $649,100.46 | $1,040,618.38 |
| 201 | $620,482.08 | $2,391.44 | $2,811.65 | $617,670.42 | $651,491.90 | $1,045,821.47 |
| 202 | $617,670.42 | $2,380.60 | $2,822.49 | $614,847.94 | $653,872.50 | $1,051,024.56 |
| 203 | $614,847.94 | $2,369.73 | $2,833.37 | $612,014.57 | $656,242.23 | $1,056,227.66 |
| 204 | $612,014.57 | $2,358.81 | $2,844.29 | $609,170.29 | $658,601.03 | $1,061,430.75 |
| 205 | $609,170.29 | $2,347.84 | $2,855.25 | $606,315.04 | $660,948.88 | $1,066,633.84 |
| 206 | $606,315.04 | $2,336.84 | $2,866.25 | $603,448.79 | $663,285.72 | $1,071,836.93 |
| 207 | $603,448.79 | $2,325.79 | $2,877.30 | $600,571.49 | $665,611.51 | $1,077,040.02 |
| 208 | $600,571.49 | $2,314.70 | $2,888.39 | $597,683.10 | $667,926.21 | $1,082,243.12 |
| 209 | $597,683.10 | $2,303.57 | $2,899.52 | $594,783.58 | $670,229.78 | $1,087,446.21 |
| 210 | $594,783.58 | $2,292.40 | $2,910.70 | $591,872.88 | $672,522.18 | $1,092,649.30 |
| 211 | $591,872.88 | $2,281.18 | $2,921.92 | $588,950.96 | $674,803.35 | $1,097,852.39 |
| 212 | $588,950.96 | $2,269.92 | $2,933.18 | $586,017.79 | $677,073.27 | $1,103,055.48 |
| 213 | $586,017.79 | $2,258.61 | $2,944.48 | $583,073.30 | $679,331.88 | $1,108,258.58 |
| 214 | $583,073.30 | $2,247.26 | $2,955.83 | $580,117.47 | $681,579.14 | $1,113,461.67 |
| 215 | $580,117.47 | $2,235.87 | $2,967.22 | $577,150.25 | $683,815.01 | $1,118,664.76 |
| 216 | $577,150.25 | $2,224.43 | $2,978.66 | $574,171.59 | $686,039.44 | $1,123,867.85 |
| 217 | $574,171.59 | $2,212.95 | $2,990.14 | $571,181.45 | $688,252.40 | $1,129,070.94 |
| 218 | $571,181.45 | $2,201.43 | $3,001.66 | $568,179.79 | $690,453.83 | $1,134,274.03 |
| 219 | $568,179.79 | $2,189.86 | $3,013.23 | $565,166.56 | $692,643.69 | $1,139,477.13 |
| 220 | $565,166.56 | $2,178.25 | $3,024.85 | $562,141.71 | $694,821.93 | $1,144,680.22 |
| 221 | $562,141.71 | $2,166.59 | $3,036.50 | $559,105.21 | $696,988.52 | $1,149,883.31 |
| 222 | $559,105.21 | $2,154.88 | $3,048.21 | $556,057.00 | $699,143.40 | $1,155,086.40 |
| 223 | $556,057.00 | $2,143.14 | $3,059.96 | $552,997.05 | $701,286.54 | $1,160,289.49 |
| 224 | $552,997.05 | $2,131.34 | $3,071.75 | $549,925.30 | $703,417.88 | $1,165,492.59 |
| 225 | $549,925.30 | $2,119.50 | $3,083.59 | $546,841.71 | $705,537.39 | $1,170,695.68 |
| 226 | $546,841.71 | $2,107.62 | $3,095.47 | $543,746.24 | $707,645.01 | $1,175,898.77 |
| 227 | $543,746.24 | $2,095.69 | $3,107.40 | $540,638.83 | $709,740.69 | $1,181,101.86 |
| 228 | $540,638.83 | $2,083.71 | $3,119.38 | $537,519.45 | $711,824.41 | $1,186,304.95 |
| 229 | $537,519.45 | $2,071.69 | $3,131.40 | $534,388.05 | $713,896.10 | $1,191,508.05 |
| 230 | $534,388.05 | $2,059.62 | $3,143.47 | $531,244.58 | $715,955.72 | $1,196,711.14 |
| 231 | $531,244.58 | $2,047.51 | $3,155.59 | $528,088.99 | $718,003.22 | $1,201,914.23 |
| 232 | $528,088.99 | $2,035.34 | $3,167.75 | $524,921.24 | $720,038.56 | $1,207,117.32 |
| 233 | $524,921.24 | $2,023.13 | $3,179.96 | $521,741.29 | $722,061.70 | $1,212,320.41 |
| 234 | $521,741.29 | $2,010.88 | $3,192.21 | $518,549.07 | $724,072.58 | $1,217,523.50 |
| 235 | $518,549.07 | $1,998.57 | $3,204.52 | $515,344.55 | $726,071.15 | $1,222,726.60 |
| 236 | $515,344.55 | $1,986.22 | $3,216.87 | $512,127.69 | $728,057.38 | $1,227,929.69 |
| 237 | $512,127.69 | $1,973.83 | $3,229.27 | $508,898.42 | $730,031.20 | $1,233,132.78 |
| 238 | $508,898.42 | $1,961.38 | $3,241.71 | $505,656.71 | $731,992.58 | $1,238,335.87 |
| 239 | $505,656.71 | $1,948.89 | $3,254.21 | $502,402.50 | $733,941.47 | $1,243,538.96 |
| 240 | $502,402.50 | $1,936.34 | $3,266.75 | $499,135.75 | $735,877.81 | $1,248,742.06 |
| 241 | $499,135.75 | $1,923.75 | $3,279.34 | $495,856.41 | $737,801.56 | $1,253,945.15 |
| 242 | $495,856.41 | $1,911.11 | $3,291.98 | $492,564.43 | $739,712.67 | $1,259,148.24 |
| 243 | $492,564.43 | $1,898.43 | $3,304.67 | $489,259.77 | $741,611.10 | $1,264,351.33 |
| 244 | $489,259.77 | $1,885.69 | $3,317.40 | $485,942.36 | $743,496.79 | $1,269,554.42 |
| 245 | $485,942.36 | $1,872.90 | $3,330.19 | $482,612.17 | $745,369.69 | $1,274,757.52 |
| 246 | $482,612.17 | $1,860.07 | $3,343.02 | $479,269.15 | $747,229.76 | $1,279,960.61 |
| 247 | $479,269.15 | $1,847.18 | $3,355.91 | $475,913.24 | $749,076.94 | $1,285,163.70 |
| 248 | $475,913.24 | $1,834.25 | $3,368.84 | $472,544.40 | $750,911.19 | $1,290,366.79 |
| 249 | $472,544.40 | $1,821.26 | $3,381.83 | $469,162.57 | $752,732.46 | $1,295,569.88 |
| 250 | $469,162.57 | $1,808.23 | $3,394.86 | $465,767.71 | $754,540.69 | $1,300,772.98 |
| 251 | $465,767.71 | $1,795.15 | $3,407.95 | $462,359.77 | $756,335.83 | $1,305,976.07 |
| 252 | $462,359.77 | $1,782.01 | $3,421.08 | $458,938.68 | $758,117.84 | $1,311,179.16 |
| 253 | $458,938.68 | $1,768.83 | $3,434.27 | $455,504.42 | $759,886.67 | $1,316,382.25 |
| 254 | $455,504.42 | $1,755.59 | $3,447.50 | $452,056.92 | $761,642.26 | $1,321,585.34 |
| 255 | $452,056.92 | $1,742.30 | $3,460.79 | $448,596.13 | $763,384.56 | $1,326,788.43 |
| 256 | $448,596.13 | $1,728.96 | $3,474.13 | $445,122.00 | $765,113.53 | $1,331,991.53 |
| 257 | $445,122.00 | $1,715.57 | $3,487.52 | $441,634.48 | $766,829.10 | $1,337,194.62 |
| 258 | $441,634.48 | $1,702.13 | $3,500.96 | $438,133.52 | $768,531.23 | $1,342,397.71 |
| 259 | $438,133.52 | $1,688.64 | $3,514.45 | $434,619.07 | $770,219.87 | $1,347,600.80 |
| 260 | $434,619.07 | $1,675.09 | $3,528.00 | $431,091.07 | $771,894.97 | $1,352,803.89 |
| 261 | $431,091.07 | $1,661.50 | $3,541.60 | $427,549.48 | $773,556.47 | $1,358,006.99 |
| 262 | $427,549.48 | $1,647.85 | $3,555.24 | $423,994.23 | $775,204.31 | $1,363,210.08 |
| 263 | $423,994.23 | $1,634.14 | $3,568.95 | $420,425.29 | $776,838.46 | $1,368,413.17 |
| 264 | $420,425.29 | $1,620.39 | $3,582.70 | $416,842.58 | $778,458.85 | $1,373,616.26 |
| 265 | $416,842.58 | $1,606.58 | $3,596.51 | $413,246.07 | $780,065.43 | $1,378,819.35 |
| 266 | $413,246.07 | $1,592.72 | $3,610.37 | $409,635.70 | $781,658.15 | $1,384,022.45 |
| 267 | $409,635.70 | $1,578.80 | $3,624.29 | $406,011.41 | $783,236.95 | $1,389,225.54 |
| 268 | $406,011.41 | $1,564.84 | $3,638.26 | $402,373.16 | $784,801.79 | $1,394,428.63 |
| 269 | $402,373.16 | $1,550.81 | $3,652.28 | $398,720.88 | $786,352.60 | $1,399,631.72 |
| 270 | $398,720.88 | $1,536.74 | $3,666.36 | $395,054.52 | $787,889.34 | $1,404,834.81 |
| 271 | $395,054.52 | $1,522.61 | $3,680.49 | $391,374.04 | $789,411.94 | $1,410,037.91 |
| 272 | $391,374.04 | $1,508.42 | $3,694.67 | $387,679.37 | $790,920.36 | $1,415,241.00 |
| 273 | $387,679.37 | $1,494.18 | $3,708.91 | $383,970.45 | $792,414.54 | $1,420,444.09 |
| 274 | $383,970.45 | $1,479.89 | $3,723.21 | $380,247.25 | $793,894.43 | $1,425,647.18 |
| 275 | $380,247.25 | $1,465.54 | $3,737.56 | $376,509.69 | $795,359.97 | $1,430,850.27 |
| 276 | $376,509.69 | $1,451.13 | $3,751.96 | $372,757.73 | $796,811.10 | $1,436,053.36 |
| 277 | $372,757.73 | $1,436.67 | $3,766.42 | $368,991.31 | $798,247.77 | $1,441,256.46 |
| 278 | $368,991.31 | $1,422.15 | $3,780.94 | $365,210.37 | $799,669.92 | $1,446,459.55 |
| 279 | $365,210.37 | $1,407.58 | $3,795.51 | $361,414.86 | $801,077.50 | $1,451,662.64 |
| 280 | $361,414.86 | $1,392.95 | $3,810.14 | $357,604.72 | $802,470.46 | $1,456,865.73 |
| 281 | $357,604.72 | $1,378.27 | $3,824.82 | $353,779.90 | $803,848.72 | $1,462,068.82 |
| 282 | $353,779.90 | $1,363.53 | $3,839.57 | $349,940.33 | $805,212.25 | $1,467,271.92 |
| 283 | $349,940.33 | $1,348.73 | $3,854.36 | $346,085.97 | $806,560.98 | $1,472,475.01 |
| 284 | $346,085.97 | $1,333.87 | $3,869.22 | $342,216.75 | $807,894.85 | $1,477,678.10 |
| 285 | $342,216.75 | $1,318.96 | $3,884.13 | $338,332.62 | $809,213.81 | $1,482,881.19 |
| 286 | $338,332.62 | $1,303.99 | $3,899.10 | $334,433.52 | $810,517.80 | $1,488,084.28 |
| 287 | $334,433.52 | $1,288.96 | $3,914.13 | $330,519.39 | $811,806.77 | $1,493,287.38 |
| 288 | $330,519.39 | $1,273.88 | $3,929.22 | $326,590.17 | $813,080.64 | $1,498,490.47 |
| 289 | $326,590.17 | $1,258.73 | $3,944.36 | $322,645.82 | $814,339.38 | $1,503,693.56 |
| 290 | $322,645.82 | $1,243.53 | $3,959.56 | $318,686.25 | $815,582.91 | $1,508,896.65 |
| 291 | $318,686.25 | $1,228.27 | $3,974.82 | $314,711.43 | $816,811.18 | $1,514,099.74 |
| 292 | $314,711.43 | $1,212.95 | $3,990.14 | $310,721.29 | $818,024.13 | $1,519,302.84 |
| 293 | $310,721.29 | $1,197.57 | $4,005.52 | $306,715.77 | $819,221.70 | $1,524,505.93 |
| 294 | $306,715.77 | $1,182.13 | $4,020.96 | $302,694.81 | $820,403.83 | $1,529,709.02 |
| 295 | $302,694.81 | $1,166.64 | $4,036.46 | $298,658.36 | $821,570.47 | $1,534,912.11 |
| 296 | $298,658.36 | $1,151.08 | $4,052.01 | $294,606.34 | $822,721.55 | $1,540,115.20 |
| 297 | $294,606.34 | $1,135.46 | $4,067.63 | $290,538.71 | $823,857.01 | $1,545,318.29 |
| 298 | $290,538.71 | $1,119.78 | $4,083.31 | $286,455.41 | $824,976.79 | $1,550,521.39 |
| 299 | $286,455.41 | $1,104.05 | $4,099.05 | $282,356.36 | $826,080.84 | $1,555,724.48 |
| 300 | $282,356.36 | $1,088.25 | $4,114.84 | $278,241.52 | $827,169.09 | $1,560,927.57 |
| 301 | $278,241.52 | $1,072.39 | $4,130.70 | $274,110.82 | $828,241.48 | $1,566,130.66 |
| 302 | $274,110.82 | $1,056.47 | $4,146.62 | $269,964.19 | $829,297.95 | $1,571,333.75 |
| 303 | $269,964.19 | $1,040.49 | $4,162.60 | $265,801.59 | $830,338.43 | $1,576,536.85 |
| 304 | $265,801.59 | $1,024.44 | $4,178.65 | $261,622.94 | $831,362.88 | $1,581,739.94 |
| 305 | $261,622.94 | $1,008.34 | $4,194.75 | $257,428.19 | $832,371.22 | $1,586,943.03 |
| 306 | $257,428.19 | $992.17 | $4,210.92 | $253,217.27 | $833,363.39 | $1,592,146.12 |
| 307 | $253,217.27 | $975.94 | $4,227.15 | $248,990.11 | $834,339.33 | $1,597,349.21 |
| 308 | $248,990.11 | $959.65 | $4,243.44 | $244,746.67 | $835,298.98 | $1,602,552.31 |
| 309 | $244,746.67 | $943.29 | $4,259.80 | $240,486.87 | $836,242.27 | $1,607,755.40 |
| 310 | $240,486.87 | $926.88 | $4,276.22 | $236,210.66 | $837,169.15 | $1,612,958.49 |
| 311 | $236,210.66 | $910.40 | $4,292.70 | $231,917.96 | $838,079.54 | $1,618,161.58 |
| 312 | $231,917.96 | $893.85 | $4,309.24 | $227,608.72 | $838,973.39 | $1,623,364.67 |
| 313 | $227,608.72 | $877.24 | $4,325.85 | $223,282.87 | $839,850.64 | $1,628,567.77 |
| 314 | $223,282.87 | $860.57 | $4,342.52 | $218,940.35 | $840,711.21 | $1,633,770.86 |
| 315 | $218,940.35 | $843.83 | $4,359.26 | $214,581.09 | $841,555.04 | $1,638,973.95 |
| 316 | $214,581.09 | $827.03 | $4,376.06 | $210,205.03 | $842,382.07 | $1,644,177.04 |
| 317 | $210,205.03 | $810.17 | $4,392.93 | $205,812.10 | $843,192.24 | $1,649,380.13 |
| 318 | $205,812.10 | $793.23 | $4,409.86 | $201,402.24 | $843,985.47 | $1,654,583.22 |
| 319 | $201,402.24 | $776.24 | $4,426.85 | $196,975.39 | $844,761.71 | $1,659,786.32 |
| 320 | $196,975.39 | $759.18 | $4,443.92 | $192,531.47 | $845,520.88 | $1,664,989.41 |
| 321 | $192,531.47 | $742.05 | $4,461.04 | $188,070.43 | $846,262.93 | $1,670,192.50 |
| 322 | $188,070.43 | $724.85 | $4,478.24 | $183,592.19 | $846,987.79 | $1,675,395.59 |
| 323 | $183,592.19 | $707.59 | $4,495.50 | $179,096.70 | $847,695.38 | $1,680,598.68 |
| 324 | $179,096.70 | $690.27 | $4,512.82 | $174,583.87 | $848,385.65 | $1,685,801.78 |
| 325 | $174,583.87 | $672.88 | $4,530.22 | $170,053.66 | $849,058.53 | $1,691,004.87 |
| 326 | $170,053.66 | $655.42 | $4,547.68 | $165,505.98 | $849,713.94 | $1,696,207.96 |
| 327 | $165,505.98 | $637.89 | $4,565.20 | $160,940.78 | $850,351.83 | $1,701,411.05 |
| 328 | $160,940.78 | $620.29 | $4,582.80 | $156,357.98 | $850,972.12 | $1,706,614.14 |
| 329 | $156,357.98 | $602.63 | $4,600.46 | $151,757.51 | $851,574.75 | $1,711,817.24 |
| 330 | $151,757.51 | $584.90 | $4,618.19 | $147,139.32 | $852,159.65 | $1,717,020.33 |
| 331 | $147,139.32 | $567.10 | $4,635.99 | $142,503.33 | $852,726.75 | $1,722,223.42 |
| 332 | $142,503.33 | $549.23 | $4,653.86 | $137,849.47 | $853,275.98 | $1,727,426.51 |
| 333 | $137,849.47 | $531.29 | $4,671.80 | $133,177.67 | $853,807.27 | $1,732,629.60 |
| 334 | $133,177.67 | $513.29 | $4,689.80 | $128,487.87 | $854,320.56 | $1,737,832.70 |
| 335 | $128,487.87 | $495.21 | $4,707.88 | $123,779.99 | $854,815.78 | $1,743,035.79 |
| 336 | $123,779.99 | $477.07 | $4,726.02 | $119,053.97 | $855,292.85 | $1,748,238.88 |
| 337 | $119,053.97 | $458.85 | $4,744.24 | $114,309.73 | $855,751.70 | $1,753,441.97 |
| 338 | $114,309.73 | $440.57 | $4,762.52 | $109,547.21 | $856,192.27 | $1,758,645.06 |
| 339 | $109,547.21 | $422.21 | $4,780.88 | $104,766.33 | $856,614.48 | $1,763,848.15 |
| 340 | $104,766.33 | $403.79 | $4,799.31 | $99,967.02 | $857,018.27 | $1,769,051.25 |
| 341 | $99,967.02 | $385.29 | $4,817.80 | $95,149.22 | $857,403.56 | $1,774,254.34 |
| 342 | $95,149.22 | $366.72 | $4,836.37 | $90,312.85 | $857,770.28 | $1,779,457.43 |
| 343 | $90,312.85 | $348.08 | $4,855.01 | $85,457.84 | $858,118.36 | $1,784,660.52 |
| 344 | $85,457.84 | $329.37 | $4,873.72 | $80,584.11 | $858,447.73 | $1,789,863.61 |
| 345 | $80,584.11 | $310.58 | $4,892.51 | $75,691.61 | $858,758.31 | $1,795,066.71 |
| 346 | $75,691.61 | $291.73 | $4,911.36 | $70,780.24 | $859,050.04 | $1,800,269.80 |
| 347 | $70,780.24 | $272.80 | $4,930.29 | $65,849.95 | $859,322.84 | $1,805,472.89 |
| 348 | $65,849.95 | $253.80 | $4,949.30 | $60,900.66 | $859,576.64 | $1,810,675.98 |
| 349 | $60,900.66 | $234.72 | $4,968.37 | $55,932.28 | $859,811.36 | $1,815,879.07 |
| 350 | $55,932.28 | $215.57 | $4,987.52 | $50,944.76 | $860,026.93 | $1,821,082.17 |
| 351 | $50,944.76 | $196.35 | $5,006.74 | $45,938.02 | $860,223.28 | $1,826,285.26 |
| 352 | $45,938.02 | $177.05 | $5,026.04 | $40,911.98 | $860,400.33 | $1,831,488.35 |
| 353 | $40,911.98 | $157.68 | $5,045.41 | $35,866.57 | $860,558.01 | $1,836,691.44 |
| 354 | $35,866.57 | $138.24 | $5,064.86 | $30,801.72 | $860,696.25 | $1,841,894.53 |
| 355 | $30,801.72 | $118.71 | $5,084.38 | $25,717.34 | $860,814.97 | $1,847,097.63 |
| 356 | $25,717.34 | $99.12 | $5,103.97 | $20,613.37 | $860,914.08 | $1,852,300.72 |
| 357 | $20,613.37 | $79.45 | $5,123.64 | $15,489.72 | $860,993.53 | $1,857,503.81 |
| 358 | $15,489.72 | $59.70 | $5,143.39 | $10,346.33 | $861,053.23 | $1,862,706.90 |
| 359 | $10,346.33 | $39.88 | $5,163.22 | $5,183.12 | $861,093.11 | $1,867,909.99 |
| 360 | $5,183.12 | $19.98 | $5,183.12 | $0.00 | $861,113.08 | $1,873,113.08 |