|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,013,760.00 | $3,484.80 | $1,428.39 | $1,012,331.61 | $3,484.80 | $4,913.19 |
| 2 | $1,012,331.61 | $3,479.89 | $1,433.30 | $1,010,898.32 | $6,964.69 | $9,826.37 |
| 3 | $1,010,898.32 | $3,474.96 | $1,438.22 | $1,009,460.10 | $10,439.65 | $14,739.56 |
| 4 | $1,009,460.10 | $3,470.02 | $1,443.17 | $1,008,016.93 | $13,909.67 | $19,652.74 |
| 5 | $1,008,016.93 | $3,465.06 | $1,448.13 | $1,006,568.80 | $17,374.73 | $24,565.93 |
| 6 | $1,006,568.80 | $3,460.08 | $1,453.10 | $1,005,115.70 | $20,834.81 | $29,479.11 |
| 7 | $1,005,115.70 | $3,455.09 | $1,458.10 | $1,003,657.60 | $24,289.90 | $34,392.30 |
| 8 | $1,003,657.60 | $3,450.07 | $1,463.11 | $1,002,194.49 | $27,739.97 | $39,305.48 |
| 9 | $1,002,194.49 | $3,445.04 | $1,468.14 | $1,000,726.35 | $31,185.01 | $44,218.67 |
| 10 | $1,000,726.35 | $3,440.00 | $1,473.19 | $999,253.16 | $34,625.01 | $49,131.85 |
| 11 | $999,253.16 | $3,434.93 | $1,478.25 | $997,774.91 | $38,059.94 | $54,045.04 |
| 12 | $997,774.91 | $3,429.85 | $1,483.33 | $996,291.57 | $41,489.79 | $58,958.22 |
| 13 | $996,291.57 | $3,424.75 | $1,488.43 | $994,803.14 | $44,914.55 | $63,871.41 |
| 14 | $994,803.14 | $3,419.64 | $1,493.55 | $993,309.59 | $48,334.18 | $68,784.59 |
| 15 | $993,309.59 | $3,414.50 | $1,498.68 | $991,810.91 | $51,748.68 | $73,697.78 |
| 16 | $991,810.91 | $3,409.35 | $1,503.84 | $990,307.07 | $55,158.03 | $78,610.96 |
| 17 | $990,307.07 | $3,404.18 | $1,509.00 | $988,798.07 | $58,562.21 | $83,524.15 |
| 18 | $988,798.07 | $3,398.99 | $1,514.19 | $987,283.87 | $61,961.21 | $88,437.33 |
| 19 | $987,283.87 | $3,393.79 | $1,519.40 | $985,764.48 | $65,354.99 | $93,350.52 |
| 20 | $985,764.48 | $3,388.57 | $1,524.62 | $984,239.86 | $68,743.56 | $98,263.70 |
| 21 | $984,239.86 | $3,383.32 | $1,529.86 | $982,710.00 | $72,126.88 | $103,176.89 |
| 22 | $982,710.00 | $3,378.07 | $1,535.12 | $981,174.88 | $75,504.95 | $108,090.07 |
| 23 | $981,174.88 | $3,372.79 | $1,540.40 | $979,634.48 | $78,877.74 | $113,003.26 |
| 24 | $979,634.48 | $3,367.49 | $1,545.69 | $978,088.79 | $82,245.23 | $117,916.44 |
| 25 | $978,088.79 | $3,362.18 | $1,551.00 | $976,537.78 | $85,607.41 | $122,829.63 |
| 26 | $976,537.78 | $3,356.85 | $1,556.34 | $974,981.45 | $88,964.26 | $127,742.81 |
| 27 | $974,981.45 | $3,351.50 | $1,561.69 | $973,419.76 | $92,315.76 | $132,656.00 |
| 28 | $973,419.76 | $3,346.13 | $1,567.05 | $971,852.71 | $95,661.89 | $137,569.18 |
| 29 | $971,852.71 | $3,340.74 | $1,572.44 | $970,280.27 | $99,002.63 | $142,482.37 |
| 30 | $970,280.27 | $3,335.34 | $1,577.85 | $968,702.42 | $102,337.97 | $147,395.55 |
| 31 | $968,702.42 | $3,329.91 | $1,583.27 | $967,119.15 | $105,667.89 | $152,308.74 |
| 32 | $967,119.15 | $3,324.47 | $1,588.71 | $965,530.44 | $108,992.36 | $157,221.92 |
| 33 | $965,530.44 | $3,319.01 | $1,594.17 | $963,936.26 | $112,311.37 | $162,135.11 |
| 34 | $963,936.26 | $3,313.53 | $1,599.65 | $962,336.61 | $115,624.90 | $167,048.29 |
| 35 | $962,336.61 | $3,308.03 | $1,605.15 | $960,731.45 | $118,932.93 | $171,961.48 |
| 36 | $960,731.45 | $3,302.51 | $1,610.67 | $959,120.78 | $122,235.45 | $176,874.66 |
| 37 | $959,120.78 | $3,296.98 | $1,616.21 | $957,504.58 | $125,532.43 | $181,787.85 |
| 38 | $957,504.58 | $3,291.42 | $1,621.76 | $955,882.81 | $128,823.85 | $186,701.03 |
| 39 | $955,882.81 | $3,285.85 | $1,627.34 | $954,255.47 | $132,109.69 | $191,614.22 |
| 40 | $954,255.47 | $3,280.25 | $1,632.93 | $952,622.54 | $135,389.95 | $196,527.41 |
| 41 | $952,622.54 | $3,274.64 | $1,638.55 | $950,984.00 | $138,664.59 | $201,440.59 |
| 42 | $950,984.00 | $3,269.01 | $1,644.18 | $949,339.82 | $141,933.60 | $206,353.78 |
| 43 | $949,339.82 | $3,263.36 | $1,649.83 | $947,689.99 | $145,196.95 | $211,266.96 |
| 44 | $947,689.99 | $3,257.68 | $1,655.50 | $946,034.49 | $148,454.64 | $216,180.15 |
| 45 | $946,034.49 | $3,251.99 | $1,661.19 | $944,373.30 | $151,706.63 | $221,093.33 |
| 46 | $944,373.30 | $3,246.28 | $1,666.90 | $942,706.40 | $154,952.91 | $226,006.52 |
| 47 | $942,706.40 | $3,240.55 | $1,672.63 | $941,033.76 | $158,193.47 | $230,919.70 |
| 48 | $941,033.76 | $3,234.80 | $1,678.38 | $939,355.38 | $161,428.27 | $235,832.89 |
| 49 | $939,355.38 | $3,229.03 | $1,684.15 | $937,671.23 | $164,657.30 | $240,746.07 |
| 50 | $937,671.23 | $3,223.24 | $1,689.94 | $935,981.29 | $167,880.55 | $245,659.26 |
| 51 | $935,981.29 | $3,217.44 | $1,695.75 | $934,285.54 | $171,097.98 | $250,572.44 |
| 52 | $934,285.54 | $3,211.61 | $1,701.58 | $932,583.96 | $174,309.59 | $255,485.63 |
| 53 | $932,583.96 | $3,205.76 | $1,707.43 | $930,876.54 | $177,515.35 | $260,398.81 |
| 54 | $930,876.54 | $3,199.89 | $1,713.30 | $929,163.24 | $180,715.24 | $265,312.00 |
| 55 | $929,163.24 | $3,194.00 | $1,719.19 | $927,444.05 | $183,909.23 | $270,225.18 |
| 56 | $927,444.05 | $3,188.09 | $1,725.10 | $925,718.96 | $187,097.32 | $275,138.37 |
| 57 | $925,718.96 | $3,182.16 | $1,731.03 | $923,987.93 | $190,279.48 | $280,051.55 |
| 58 | $923,987.93 | $3,176.21 | $1,736.98 | $922,250.95 | $193,455.69 | $284,964.74 |
| 59 | $922,250.95 | $3,170.24 | $1,742.95 | $920,508.01 | $196,625.93 | $289,877.92 |
| 60 | $920,508.01 | $3,164.25 | $1,748.94 | $918,759.07 | $199,790.17 | $294,791.11 |
| 61 | $918,759.07 | $3,158.23 | $1,754.95 | $917,004.12 | $202,948.41 | $299,704.29 |
| 62 | $917,004.12 | $3,152.20 | $1,760.98 | $915,243.13 | $206,100.61 | $304,617.48 |
| 63 | $915,243.13 | $3,146.15 | $1,767.04 | $913,476.10 | $209,246.76 | $309,530.66 |
| 64 | $913,476.10 | $3,140.07 | $1,773.11 | $911,702.98 | $212,386.83 | $314,443.85 |
| 65 | $911,702.98 | $3,133.98 | $1,779.21 | $909,923.78 | $215,520.81 | $319,357.03 |
| 66 | $909,923.78 | $3,127.86 | $1,785.32 | $908,138.46 | $218,648.67 | $324,270.22 |
| 67 | $908,138.46 | $3,121.73 | $1,791.46 | $906,347.00 | $221,770.40 | $329,183.40 |
| 68 | $906,347.00 | $3,115.57 | $1,797.62 | $904,549.38 | $224,885.97 | $334,096.59 |
| 69 | $904,549.38 | $3,109.39 | $1,803.80 | $902,745.58 | $227,995.36 | $339,009.77 |
| 70 | $902,745.58 | $3,103.19 | $1,810.00 | $900,935.59 | $231,098.54 | $343,922.96 |
| 71 | $900,935.59 | $3,096.97 | $1,816.22 | $899,119.37 | $234,195.51 | $348,836.14 |
| 72 | $899,119.37 | $3,090.72 | $1,822.46 | $897,296.90 | $237,286.23 | $353,749.33 |
| 73 | $897,296.90 | $3,084.46 | $1,828.73 | $895,468.18 | $240,370.69 | $358,662.51 |
| 74 | $895,468.18 | $3,078.17 | $1,835.01 | $893,633.16 | $243,448.86 | $363,575.70 |
| 75 | $893,633.16 | $3,071.86 | $1,841.32 | $891,791.84 | $246,520.73 | $368,488.88 |
| 76 | $891,791.84 | $3,065.53 | $1,847.65 | $889,944.19 | $249,586.26 | $373,402.07 |
| 77 | $889,944.19 | $3,059.18 | $1,854.00 | $888,090.19 | $252,645.45 | $378,315.25 |
| 78 | $888,090.19 | $3,052.81 | $1,860.38 | $886,229.82 | $255,698.26 | $383,228.44 |
| 79 | $886,229.82 | $3,046.41 | $1,866.77 | $884,363.05 | $258,744.67 | $388,141.63 |
| 80 | $884,363.05 | $3,040.00 | $1,873.19 | $882,489.86 | $261,784.67 | $393,054.81 |
| 81 | $882,489.86 | $3,033.56 | $1,879.63 | $880,610.23 | $264,818.23 | $397,968.00 |
| 82 | $880,610.23 | $3,027.10 | $1,886.09 | $878,724.14 | $267,845.32 | $402,881.18 |
| 83 | $878,724.14 | $3,020.61 | $1,892.57 | $876,831.57 | $270,865.94 | $407,794.37 |
| 84 | $876,831.57 | $3,014.11 | $1,899.08 | $874,932.50 | $273,880.05 | $412,707.55 |
| 85 | $874,932.50 | $3,007.58 | $1,905.60 | $873,026.89 | $276,887.63 | $417,620.74 |
| 86 | $873,026.89 | $3,001.03 | $1,912.16 | $871,114.74 | $279,888.66 | $422,533.92 |
| 87 | $871,114.74 | $2,994.46 | $1,918.73 | $869,196.01 | $282,883.11 | $427,447.11 |
| 88 | $869,196.01 | $2,987.86 | $1,925.32 | $867,270.68 | $285,870.98 | $432,360.29 |
| 89 | $867,270.68 | $2,981.24 | $1,931.94 | $865,338.74 | $288,852.22 | $437,273.48 |
| 90 | $865,338.74 | $2,974.60 | $1,938.58 | $863,400.16 | $291,826.82 | $442,186.66 |
| 91 | $863,400.16 | $2,967.94 | $1,945.25 | $861,454.91 | $294,794.76 | $447,099.85 |
| 92 | $861,454.91 | $2,961.25 | $1,951.93 | $859,502.98 | $297,756.01 | $452,013.03 |
| 93 | $859,502.98 | $2,954.54 | $1,958.64 | $857,544.33 | $300,710.55 | $456,926.22 |
| 94 | $857,544.33 | $2,947.81 | $1,965.38 | $855,578.96 | $303,658.36 | $461,839.40 |
| 95 | $855,578.96 | $2,941.05 | $1,972.13 | $853,606.83 | $306,599.41 | $466,752.59 |
| 96 | $853,606.83 | $2,934.27 | $1,978.91 | $851,627.91 | $309,533.69 | $471,665.77 |
| 97 | $851,627.91 | $2,927.47 | $1,985.71 | $849,642.20 | $312,461.16 | $476,578.96 |
| 98 | $849,642.20 | $2,920.65 | $1,992.54 | $847,649.66 | $315,381.80 | $481,492.14 |
| 99 | $847,649.66 | $2,913.80 | $1,999.39 | $845,650.27 | $318,295.60 | $486,405.33 |
| 100 | $845,650.27 | $2,906.92 | $2,006.26 | $843,644.01 | $321,202.52 | $491,318.51 |
| 101 | $843,644.01 | $2,900.03 | $2,013.16 | $841,630.85 | $324,102.55 | $496,231.70 |
| 102 | $841,630.85 | $2,893.11 | $2,020.08 | $839,610.77 | $326,995.65 | $501,144.88 |
| 103 | $839,610.77 | $2,886.16 | $2,027.02 | $837,583.75 | $329,881.82 | $506,058.07 |
| 104 | $837,583.75 | $2,879.19 | $2,033.99 | $835,549.76 | $332,761.01 | $510,971.25 |
| 105 | $835,549.76 | $2,872.20 | $2,040.98 | $833,508.77 | $335,633.21 | $515,884.44 |
| 106 | $833,508.77 | $2,865.19 | $2,048.00 | $831,460.77 | $338,498.40 | $520,797.62 |
| 107 | $831,460.77 | $2,858.15 | $2,055.04 | $829,405.74 | $341,356.54 | $525,710.81 |
| 108 | $829,405.74 | $2,851.08 | $2,062.10 | $827,343.63 | $344,207.63 | $530,623.99 |
| 109 | $827,343.63 | $2,843.99 | $2,069.19 | $825,274.44 | $347,051.62 | $535,537.18 |
| 110 | $825,274.44 | $2,836.88 | $2,076.30 | $823,198.14 | $349,888.50 | $540,450.36 |
| 111 | $823,198.14 | $2,829.74 | $2,083.44 | $821,114.70 | $352,718.25 | $545,363.55 |
| 112 | $821,114.70 | $2,822.58 | $2,090.60 | $819,024.09 | $355,540.83 | $550,276.73 |
| 113 | $819,024.09 | $2,815.40 | $2,097.79 | $816,926.30 | $358,356.22 | $555,189.92 |
| 114 | $816,926.30 | $2,808.18 | $2,105.00 | $814,821.30 | $361,164.41 | $560,103.10 |
| 115 | $814,821.30 | $2,800.95 | $2,112.24 | $812,709.06 | $363,965.35 | $565,016.29 |
| 116 | $812,709.06 | $2,793.69 | $2,119.50 | $810,589.57 | $366,759.04 | $569,929.47 |
| 117 | $810,589.57 | $2,786.40 | $2,126.78 | $808,462.78 | $369,545.44 | $574,842.66 |
| 118 | $808,462.78 | $2,779.09 | $2,134.09 | $806,328.69 | $372,324.53 | $579,755.85 |
| 119 | $806,328.69 | $2,771.75 | $2,141.43 | $804,187.26 | $375,096.29 | $584,669.03 |
| 120 | $804,187.26 | $2,764.39 | $2,148.79 | $802,038.47 | $377,860.68 | $589,582.22 |
| 121 | $802,038.47 | $2,757.01 | $2,156.18 | $799,882.29 | $380,617.69 | $594,495.40 |
| 122 | $799,882.29 | $2,749.60 | $2,163.59 | $797,718.70 | $383,367.29 | $599,408.59 |
| 123 | $797,718.70 | $2,742.16 | $2,171.03 | $795,547.67 | $386,109.44 | $604,321.77 |
| 124 | $795,547.67 | $2,734.70 | $2,178.49 | $793,369.18 | $388,844.14 | $609,234.96 |
| 125 | $793,369.18 | $2,727.21 | $2,185.98 | $791,183.20 | $391,571.35 | $614,148.14 |
| 126 | $791,183.20 | $2,719.69 | $2,193.49 | $788,989.71 | $394,291.04 | $619,061.33 |
| 127 | $788,989.71 | $2,712.15 | $2,201.03 | $786,788.68 | $397,003.19 | $623,974.51 |
| 128 | $786,788.68 | $2,704.59 | $2,208.60 | $784,580.08 | $399,707.78 | $628,887.70 |
| 129 | $784,580.08 | $2,696.99 | $2,216.19 | $782,363.89 | $402,404.77 | $633,800.88 |
| 130 | $782,363.89 | $2,689.38 | $2,223.81 | $780,140.08 | $405,094.15 | $638,714.07 |
| 131 | $780,140.08 | $2,681.73 | $2,231.45 | $777,908.63 | $407,775.88 | $643,627.25 |
| 132 | $777,908.63 | $2,674.06 | $2,239.12 | $775,669.50 | $410,449.94 | $648,540.44 |
| 133 | $775,669.50 | $2,666.36 | $2,246.82 | $773,422.68 | $413,116.30 | $653,453.62 |
| 134 | $773,422.68 | $2,658.64 | $2,254.54 | $771,168.14 | $415,774.94 | $658,366.81 |
| 135 | $771,168.14 | $2,650.89 | $2,262.29 | $768,905.84 | $418,425.83 | $663,279.99 |
| 136 | $768,905.84 | $2,643.11 | $2,270.07 | $766,635.77 | $421,068.95 | $668,193.18 |
| 137 | $766,635.77 | $2,635.31 | $2,277.87 | $764,357.89 | $423,704.26 | $673,106.36 |
| 138 | $764,357.89 | $2,627.48 | $2,285.70 | $762,072.19 | $426,331.74 | $678,019.55 |
| 139 | $762,072.19 | $2,619.62 | $2,293.56 | $759,778.63 | $428,951.36 | $682,932.73 |
| 140 | $759,778.63 | $2,611.74 | $2,301.45 | $757,477.18 | $431,563.10 | $687,845.92 |
| 141 | $757,477.18 | $2,603.83 | $2,309.36 | $755,167.82 | $434,166.93 | $692,759.10 |
| 142 | $755,167.82 | $2,595.89 | $2,317.30 | $752,850.53 | $436,762.82 | $697,672.29 |
| 143 | $752,850.53 | $2,587.92 | $2,325.26 | $750,525.27 | $439,350.74 | $702,585.47 |
| 144 | $750,525.27 | $2,579.93 | $2,333.25 | $748,192.01 | $441,930.67 | $707,498.66 |
| 145 | $748,192.01 | $2,571.91 | $2,341.28 | $745,850.74 | $444,502.58 | $712,411.84 |
| 146 | $745,850.74 | $2,563.86 | $2,349.32 | $743,501.41 | $447,066.44 | $717,325.03 |
| 147 | $743,501.41 | $2,555.79 | $2,357.40 | $741,144.02 | $449,622.23 | $722,238.21 |
| 148 | $741,144.02 | $2,547.68 | $2,365.50 | $738,778.51 | $452,169.91 | $727,151.40 |
| 149 | $738,778.51 | $2,539.55 | $2,373.63 | $736,404.88 | $454,709.46 | $732,064.58 |
| 150 | $736,404.88 | $2,531.39 | $2,381.79 | $734,023.09 | $457,240.85 | $736,977.77 |
| 151 | $734,023.09 | $2,523.20 | $2,389.98 | $731,633.10 | $459,764.06 | $741,890.95 |
| 152 | $731,633.10 | $2,514.99 | $2,398.20 | $729,234.91 | $462,279.05 | $746,804.14 |
| 153 | $729,234.91 | $2,506.74 | $2,406.44 | $726,828.47 | $464,785.79 | $751,717.32 |
| 154 | $726,828.47 | $2,498.47 | $2,414.71 | $724,413.76 | $467,284.27 | $756,630.51 |
| 155 | $724,413.76 | $2,490.17 | $2,423.01 | $721,990.74 | $469,774.44 | $761,543.69 |
| 156 | $721,990.74 | $2,481.84 | $2,431.34 | $719,559.40 | $472,256.28 | $766,456.88 |
| 157 | $719,559.40 | $2,473.49 | $2,439.70 | $717,119.70 | $474,729.77 | $771,370.07 |
| 158 | $717,119.70 | $2,465.10 | $2,448.09 | $714,671.62 | $477,194.87 | $776,283.25 |
| 159 | $714,671.62 | $2,456.68 | $2,456.50 | $712,215.11 | $479,651.55 | $781,196.44 |
| 160 | $712,215.11 | $2,448.24 | $2,464.95 | $709,750.17 | $482,099.79 | $786,109.62 |
| 161 | $709,750.17 | $2,439.77 | $2,473.42 | $707,276.75 | $484,539.56 | $791,022.81 |
| 162 | $707,276.75 | $2,431.26 | $2,481.92 | $704,794.83 | $486,970.82 | $795,935.99 |
| 163 | $704,794.83 | $2,422.73 | $2,490.45 | $702,304.38 | $489,393.55 | $800,849.18 |
| 164 | $702,304.38 | $2,414.17 | $2,499.01 | $699,805.36 | $491,807.72 | $805,762.36 |
| 165 | $699,805.36 | $2,405.58 | $2,507.60 | $697,297.76 | $494,213.30 | $810,675.55 |
| 166 | $697,297.76 | $2,396.96 | $2,516.22 | $694,781.53 | $496,610.26 | $815,588.73 |
| 167 | $694,781.53 | $2,388.31 | $2,524.87 | $692,256.66 | $498,998.58 | $820,501.92 |
| 168 | $692,256.66 | $2,379.63 | $2,533.55 | $689,723.11 | $501,378.21 | $825,415.10 |
| 169 | $689,723.11 | $2,370.92 | $2,542.26 | $687,180.84 | $503,749.13 | $830,328.29 |
| 170 | $687,180.84 | $2,362.18 | $2,551.00 | $684,629.84 | $506,111.32 | $835,241.47 |
| 171 | $684,629.84 | $2,353.42 | $2,559.77 | $682,070.07 | $508,464.73 | $840,154.66 |
| 172 | $682,070.07 | $2,344.62 | $2,568.57 | $679,501.50 | $510,809.35 | $845,067.84 |
| 173 | $679,501.50 | $2,335.79 | $2,577.40 | $676,924.11 | $513,145.13 | $849,981.03 |
| 174 | $676,924.11 | $2,326.93 | $2,586.26 | $674,337.85 | $515,472.06 | $854,894.21 |
| 175 | $674,337.85 | $2,318.04 | $2,595.15 | $671,742.70 | $517,790.10 | $859,807.40 |
| 176 | $671,742.70 | $2,309.12 | $2,604.07 | $669,138.63 | $520,099.21 | $864,720.58 |
| 177 | $669,138.63 | $2,300.16 | $2,613.02 | $666,525.61 | $522,399.38 | $869,633.77 |
| 178 | $666,525.61 | $2,291.18 | $2,622.00 | $663,903.60 | $524,690.56 | $874,546.95 |
| 179 | $663,903.60 | $2,282.17 | $2,631.02 | $661,272.59 | $526,972.73 | $879,460.14 |
| 180 | $661,272.59 | $2,273.12 | $2,640.06 | $658,632.53 | $529,245.85 | $884,373.32 |
| 181 | $658,632.53 | $2,264.05 | $2,649.14 | $655,983.39 | $531,509.90 | $889,286.51 |
| 182 | $655,983.39 | $2,254.94 | $2,658.24 | $653,325.15 | $533,764.84 | $894,199.69 |
| 183 | $653,325.15 | $2,245.81 | $2,667.38 | $650,657.77 | $536,010.65 | $899,112.88 |
| 184 | $650,657.77 | $2,236.64 | $2,676.55 | $647,981.22 | $538,247.28 | $904,026.06 |
| 185 | $647,981.22 | $2,227.44 | $2,685.75 | $645,295.47 | $540,474.72 | $908,939.25 |
| 186 | $645,295.47 | $2,218.20 | $2,694.98 | $642,600.49 | $542,692.92 | $913,852.43 |
| 187 | $642,600.49 | $2,208.94 | $2,704.25 | $639,896.24 | $544,901.86 | $918,765.62 |
| 188 | $639,896.24 | $2,199.64 | $2,713.54 | $637,182.70 | $547,101.51 | $923,678.80 |
| 189 | $637,182.70 | $2,190.32 | $2,722.87 | $634,459.83 | $549,291.82 | $928,591.99 |
| 190 | $634,459.83 | $2,180.96 | $2,732.23 | $631,727.60 | $551,472.78 | $933,505.17 |
| 191 | $631,727.60 | $2,171.56 | $2,741.62 | $628,985.98 | $553,644.34 | $938,418.36 |
| 192 | $628,985.98 | $2,162.14 | $2,751.05 | $626,234.93 | $555,806.48 | $943,331.54 |
| 193 | $626,234.93 | $2,152.68 | $2,760.50 | $623,474.43 | $557,959.16 | $948,244.73 |
| 194 | $623,474.43 | $2,143.19 | $2,769.99 | $620,704.44 | $560,102.36 | $953,157.91 |
| 195 | $620,704.44 | $2,133.67 | $2,779.51 | $617,924.93 | $562,236.03 | $958,071.10 |
| 196 | $617,924.93 | $2,124.12 | $2,789.07 | $615,135.86 | $564,360.14 | $962,984.29 |
| 197 | $615,135.86 | $2,114.53 | $2,798.66 | $612,337.20 | $566,474.67 | $967,897.47 |
| 198 | $612,337.20 | $2,104.91 | $2,808.28 | $609,528.93 | $568,579.58 | $972,810.66 |
| 199 | $609,528.93 | $2,095.26 | $2,817.93 | $606,711.00 | $570,674.84 | $977,723.84 |
| 200 | $606,711.00 | $2,085.57 | $2,827.62 | $603,883.38 | $572,760.41 | $982,637.03 |
| 201 | $603,883.38 | $2,075.85 | $2,837.34 | $601,046.05 | $574,836.26 | $987,550.21 |
| 202 | $601,046.05 | $2,066.10 | $2,847.09 | $598,198.96 | $576,902.35 | $992,463.40 |
| 203 | $598,198.96 | $2,056.31 | $2,856.88 | $595,342.08 | $578,958.66 | $997,376.58 |
| 204 | $595,342.08 | $2,046.49 | $2,866.70 | $592,475.38 | $581,005.15 | $1,002,289.77 |
| 205 | $592,475.38 | $2,036.63 | $2,876.55 | $589,598.83 | $583,041.78 | $1,007,202.95 |
| 206 | $589,598.83 | $2,026.75 | $2,886.44 | $586,712.39 | $585,068.53 | $1,012,116.14 |
| 207 | $586,712.39 | $2,016.82 | $2,896.36 | $583,816.03 | $587,085.35 | $1,017,029.32 |
| 208 | $583,816.03 | $2,006.87 | $2,906.32 | $580,909.71 | $589,092.22 | $1,021,942.51 |
| 209 | $580,909.71 | $1,996.88 | $2,916.31 | $577,993.41 | $591,089.10 | $1,026,855.69 |
| 210 | $577,993.41 | $1,986.85 | $2,926.33 | $575,067.07 | $593,075.95 | $1,031,768.88 |
| 211 | $575,067.07 | $1,976.79 | $2,936.39 | $572,130.68 | $595,052.74 | $1,036,682.06 |
| 212 | $572,130.68 | $1,966.70 | $2,946.49 | $569,184.20 | $597,019.44 | $1,041,595.25 |
| 213 | $569,184.20 | $1,956.57 | $2,956.61 | $566,227.58 | $598,976.01 | $1,046,508.43 |
| 214 | $566,227.58 | $1,946.41 | $2,966.78 | $563,260.80 | $600,922.42 | $1,051,421.62 |
| 215 | $563,260.80 | $1,936.21 | $2,976.98 | $560,283.83 | $602,858.63 | $1,056,334.80 |
| 216 | $560,283.83 | $1,925.98 | $2,987.21 | $557,296.62 | $604,784.61 | $1,061,247.99 |
| 217 | $557,296.62 | $1,915.71 | $2,997.48 | $554,299.14 | $606,700.31 | $1,066,161.17 |
| 218 | $554,299.14 | $1,905.40 | $3,007.78 | $551,291.36 | $608,605.72 | $1,071,074.36 |
| 219 | $551,291.36 | $1,895.06 | $3,018.12 | $548,273.24 | $610,500.78 | $1,075,987.54 |
| 220 | $548,273.24 | $1,884.69 | $3,028.50 | $545,244.74 | $612,385.47 | $1,080,900.73 |
| 221 | $545,244.74 | $1,874.28 | $3,038.91 | $542,205.83 | $614,259.75 | $1,085,813.91 |
| 222 | $542,205.83 | $1,863.83 | $3,049.35 | $539,156.48 | $616,123.58 | $1,090,727.10 |
| 223 | $539,156.48 | $1,853.35 | $3,059.83 | $536,096.65 | $617,976.93 | $1,095,640.28 |
| 224 | $536,096.65 | $1,842.83 | $3,070.35 | $533,026.29 | $619,819.76 | $1,100,553.47 |
| 225 | $533,026.29 | $1,832.28 | $3,080.91 | $529,945.39 | $621,652.04 | $1,105,466.65 |
| 226 | $529,945.39 | $1,821.69 | $3,091.50 | $526,853.89 | $623,473.73 | $1,110,379.84 |
| 227 | $526,853.89 | $1,811.06 | $3,102.12 | $523,751.76 | $625,284.79 | $1,115,293.02 |
| 228 | $523,751.76 | $1,800.40 | $3,112.79 | $520,638.98 | $627,085.18 | $1,120,206.21 |
| 229 | $520,638.98 | $1,789.70 | $3,123.49 | $517,515.49 | $628,874.88 | $1,125,119.39 |
| 230 | $517,515.49 | $1,778.96 | $3,134.23 | $514,381.26 | $630,653.84 | $1,130,032.58 |
| 231 | $514,381.26 | $1,768.19 | $3,145.00 | $511,236.26 | $632,422.03 | $1,134,945.76 |
| 232 | $511,236.26 | $1,757.37 | $3,155.81 | $508,080.45 | $634,179.40 | $1,139,858.95 |
| 233 | $508,080.45 | $1,746.53 | $3,166.66 | $504,913.79 | $635,925.93 | $1,144,772.13 |
| 234 | $504,913.79 | $1,735.64 | $3,177.54 | $501,736.25 | $637,661.57 | $1,149,685.32 |
| 235 | $501,736.25 | $1,724.72 | $3,188.47 | $498,547.78 | $639,386.29 | $1,154,598.51 |
| 236 | $498,547.78 | $1,713.76 | $3,199.43 | $495,348.35 | $641,100.05 | $1,159,511.69 |
| 237 | $495,348.35 | $1,702.76 | $3,210.43 | $492,137.93 | $642,802.81 | $1,164,424.88 |
| 238 | $492,137.93 | $1,691.72 | $3,221.46 | $488,916.47 | $644,494.53 | $1,169,338.06 |
| 239 | $488,916.47 | $1,680.65 | $3,232.53 | $485,683.93 | $646,175.18 | $1,174,251.25 |
| 240 | $485,683.93 | $1,669.54 | $3,243.65 | $482,440.29 | $647,844.72 | $1,179,164.43 |
| 241 | $482,440.29 | $1,658.39 | $3,254.80 | $479,185.49 | $649,503.11 | $1,184,077.62 |
| 242 | $479,185.49 | $1,647.20 | $3,265.99 | $475,919.51 | $651,150.31 | $1,188,990.80 |
| 243 | $475,919.51 | $1,635.97 | $3,277.21 | $472,642.29 | $652,786.28 | $1,193,903.99 |
| 244 | $472,642.29 | $1,624.71 | $3,288.48 | $469,353.82 | $654,410.99 | $1,198,817.17 |
| 245 | $469,353.82 | $1,613.40 | $3,299.78 | $466,054.04 | $656,024.39 | $1,203,730.36 |
| 246 | $466,054.04 | $1,602.06 | $3,311.12 | $462,742.91 | $657,626.45 | $1,208,643.54 |
| 247 | $462,742.91 | $1,590.68 | $3,322.51 | $459,420.40 | $659,217.13 | $1,213,556.73 |
| 248 | $459,420.40 | $1,579.26 | $3,333.93 | $456,086.48 | $660,796.39 | $1,218,469.91 |
| 249 | $456,086.48 | $1,567.80 | $3,345.39 | $452,741.09 | $662,364.19 | $1,223,383.10 |
| 250 | $452,741.09 | $1,556.30 | $3,356.89 | $449,384.20 | $663,920.48 | $1,228,296.28 |
| 251 | $449,384.20 | $1,544.76 | $3,368.43 | $446,015.77 | $665,465.24 | $1,233,209.47 |
| 252 | $446,015.77 | $1,533.18 | $3,380.01 | $442,635.77 | $666,998.42 | $1,238,122.65 |
| 253 | $442,635.77 | $1,521.56 | $3,391.62 | $439,244.14 | $668,519.98 | $1,243,035.84 |
| 254 | $439,244.14 | $1,509.90 | $3,403.28 | $435,840.86 | $670,029.88 | $1,247,949.02 |
| 255 | $435,840.86 | $1,498.20 | $3,414.98 | $432,425.88 | $671,528.09 | $1,252,862.21 |
| 256 | $432,425.88 | $1,486.46 | $3,426.72 | $428,999.16 | $673,014.55 | $1,257,775.39 |
| 257 | $428,999.16 | $1,474.68 | $3,438.50 | $425,560.66 | $674,489.23 | $1,262,688.58 |
| 258 | $425,560.66 | $1,462.86 | $3,450.32 | $422,110.34 | $675,952.10 | $1,267,601.76 |
| 259 | $422,110.34 | $1,451.00 | $3,462.18 | $418,648.16 | $677,403.10 | $1,272,514.95 |
| 260 | $418,648.16 | $1,439.10 | $3,474.08 | $415,174.07 | $678,842.21 | $1,277,428.13 |
| 261 | $415,174.07 | $1,427.16 | $3,486.02 | $411,688.05 | $680,269.37 | $1,282,341.32 |
| 262 | $411,688.05 | $1,415.18 | $3,498.01 | $408,190.04 | $681,684.55 | $1,287,254.50 |
| 263 | $408,190.04 | $1,403.15 | $3,510.03 | $404,680.01 | $683,087.70 | $1,292,167.69 |
| 264 | $404,680.01 | $1,391.09 | $3,522.10 | $401,157.91 | $684,478.79 | $1,297,080.87 |
| 265 | $401,157.91 | $1,378.98 | $3,534.20 | $397,623.71 | $685,857.77 | $1,301,994.06 |
| 266 | $397,623.71 | $1,366.83 | $3,546.35 | $394,077.35 | $687,224.60 | $1,306,907.24 |
| 267 | $394,077.35 | $1,354.64 | $3,558.54 | $390,518.81 | $688,579.24 | $1,311,820.43 |
| 268 | $390,518.81 | $1,342.41 | $3,570.78 | $386,948.03 | $689,921.65 | $1,316,733.61 |
| 269 | $386,948.03 | $1,330.13 | $3,583.05 | $383,364.98 | $691,251.78 | $1,321,646.80 |
| 270 | $383,364.98 | $1,317.82 | $3,595.37 | $379,769.61 | $692,569.60 | $1,326,559.98 |
| 271 | $379,769.61 | $1,305.46 | $3,607.73 | $376,161.89 | $693,875.06 | $1,331,473.17 |
| 272 | $376,161.89 | $1,293.06 | $3,620.13 | $372,541.76 | $695,168.11 | $1,336,386.35 |
| 273 | $372,541.76 | $1,280.61 | $3,632.57 | $368,909.19 | $696,448.73 | $1,341,299.54 |
| 274 | $368,909.19 | $1,268.13 | $3,645.06 | $365,264.13 | $697,716.85 | $1,346,212.73 |
| 275 | $365,264.13 | $1,255.60 | $3,657.59 | $361,606.54 | $698,972.45 | $1,351,125.91 |
| 276 | $361,606.54 | $1,243.02 | $3,670.16 | $357,936.37 | $700,215.47 | $1,356,039.10 |
| 277 | $357,936.37 | $1,230.41 | $3,682.78 | $354,253.59 | $701,445.87 | $1,360,952.28 |
| 278 | $354,253.59 | $1,217.75 | $3,695.44 | $350,558.16 | $702,663.62 | $1,365,865.47 |
| 279 | $350,558.16 | $1,205.04 | $3,708.14 | $346,850.01 | $703,868.67 | $1,370,778.65 |
| 280 | $346,850.01 | $1,192.30 | $3,720.89 | $343,129.13 | $705,060.96 | $1,375,691.84 |
| 281 | $343,129.13 | $1,179.51 | $3,733.68 | $339,395.45 | $706,240.47 | $1,380,605.02 |
| 282 | $339,395.45 | $1,166.67 | $3,746.51 | $335,648.93 | $707,407.14 | $1,385,518.21 |
| 283 | $335,648.93 | $1,153.79 | $3,759.39 | $331,889.54 | $708,560.93 | $1,390,431.39 |
| 284 | $331,889.54 | $1,140.87 | $3,772.31 | $328,117.23 | $709,701.80 | $1,395,344.58 |
| 285 | $328,117.23 | $1,127.90 | $3,785.28 | $324,331.95 | $710,829.71 | $1,400,257.76 |
| 286 | $324,331.95 | $1,114.89 | $3,798.29 | $320,533.65 | $711,944.60 | $1,405,170.95 |
| 287 | $320,533.65 | $1,101.83 | $3,811.35 | $316,722.30 | $713,046.43 | $1,410,084.13 |
| 288 | $316,722.30 | $1,088.73 | $3,824.45 | $312,897.85 | $714,135.17 | $1,414,997.32 |
| 289 | $312,897.85 | $1,075.59 | $3,837.60 | $309,060.25 | $715,210.75 | $1,419,910.50 |
| 290 | $309,060.25 | $1,062.39 | $3,850.79 | $305,209.46 | $716,273.15 | $1,424,823.69 |
| 291 | $305,209.46 | $1,049.16 | $3,864.03 | $301,345.43 | $717,322.30 | $1,429,736.87 |
| 292 | $301,345.43 | $1,035.87 | $3,877.31 | $297,468.12 | $718,358.18 | $1,434,650.06 |
| 293 | $297,468.12 | $1,022.55 | $3,890.64 | $293,577.48 | $719,380.73 | $1,439,563.24 |
| 294 | $293,577.48 | $1,009.17 | $3,904.01 | $289,673.47 | $720,389.90 | $1,444,476.43 |
| 295 | $289,673.47 | $995.75 | $3,917.43 | $285,756.04 | $721,385.65 | $1,449,389.61 |
| 296 | $285,756.04 | $982.29 | $3,930.90 | $281,825.14 | $722,367.94 | $1,454,302.80 |
| 297 | $281,825.14 | $968.77 | $3,944.41 | $277,880.73 | $723,336.71 | $1,459,215.98 |
| 298 | $277,880.73 | $955.22 | $3,957.97 | $273,922.76 | $724,291.93 | $1,464,129.17 |
| 299 | $273,922.76 | $941.61 | $3,971.58 | $269,951.18 | $725,233.54 | $1,469,042.35 |
| 300 | $269,951.18 | $927.96 | $3,985.23 | $265,965.95 | $726,161.49 | $1,473,955.54 |
| 301 | $265,965.95 | $914.26 | $3,998.93 | $261,967.03 | $727,075.75 | $1,478,868.72 |
| 302 | $261,967.03 | $900.51 | $4,012.67 | $257,954.35 | $727,976.26 | $1,483,781.91 |
| 303 | $257,954.35 | $886.72 | $4,026.47 | $253,927.89 | $728,862.98 | $1,488,695.09 |
| 304 | $253,927.89 | $872.88 | $4,040.31 | $249,887.58 | $729,735.86 | $1,493,608.28 |
| 305 | $249,887.58 | $858.99 | $4,054.20 | $245,833.38 | $730,594.85 | $1,498,521.46 |
| 306 | $245,833.38 | $845.05 | $4,068.13 | $241,765.25 | $731,439.90 | $1,503,434.65 |
| 307 | $241,765.25 | $831.07 | $4,082.12 | $237,683.13 | $732,270.97 | $1,508,347.83 |
| 308 | $237,683.13 | $817.04 | $4,096.15 | $233,586.98 | $733,088.00 | $1,513,261.02 |
| 309 | $233,586.98 | $802.96 | $4,110.23 | $229,476.75 | $733,890.96 | $1,518,174.20 |
| 310 | $229,476.75 | $788.83 | $4,124.36 | $225,352.39 | $734,679.78 | $1,523,087.39 |
| 311 | $225,352.39 | $774.65 | $4,138.54 | $221,213.86 | $735,454.43 | $1,528,000.57 |
| 312 | $221,213.86 | $760.42 | $4,152.76 | $217,061.09 | $736,214.85 | $1,532,913.76 |
| 313 | $217,061.09 | $746.15 | $4,167.04 | $212,894.06 | $736,961.00 | $1,537,826.95 |
| 314 | $212,894.06 | $731.82 | $4,181.36 | $208,712.70 | $737,692.83 | $1,542,740.13 |
| 315 | $208,712.70 | $717.45 | $4,195.74 | $204,516.96 | $738,410.28 | $1,547,653.32 |
| 316 | $204,516.96 | $703.03 | $4,210.16 | $200,306.80 | $739,113.30 | $1,552,566.50 |
| 317 | $200,306.80 | $688.55 | $4,224.63 | $196,082.17 | $739,801.86 | $1,557,479.69 |
| 318 | $196,082.17 | $674.03 | $4,239.15 | $191,843.02 | $740,475.89 | $1,562,392.87 |
| 319 | $191,843.02 | $659.46 | $4,253.72 | $187,589.29 | $741,135.35 | $1,567,306.06 |
| 320 | $187,589.29 | $644.84 | $4,268.35 | $183,320.95 | $741,780.19 | $1,572,219.24 |
| 321 | $183,320.95 | $630.17 | $4,283.02 | $179,037.93 | $742,410.35 | $1,577,132.43 |
| 322 | $179,037.93 | $615.44 | $4,297.74 | $174,740.19 | $743,025.80 | $1,582,045.61 |
| 323 | $174,740.19 | $600.67 | $4,312.52 | $170,427.67 | $743,626.47 | $1,586,958.80 |
| 324 | $170,427.67 | $585.85 | $4,327.34 | $166,100.33 | $744,212.31 | $1,591,871.98 |
| 325 | $166,100.33 | $570.97 | $4,342.22 | $161,758.11 | $744,783.28 | $1,596,785.17 |
| 326 | $161,758.11 | $556.04 | $4,357.14 | $157,400.97 | $745,339.32 | $1,601,698.35 |
| 327 | $157,400.97 | $541.07 | $4,372.12 | $153,028.85 | $745,880.39 | $1,606,611.54 |
| 328 | $153,028.85 | $526.04 | $4,387.15 | $148,641.71 | $746,406.43 | $1,611,524.72 |
| 329 | $148,641.71 | $510.96 | $4,402.23 | $144,239.48 | $746,917.38 | $1,616,437.91 |
| 330 | $144,239.48 | $495.82 | $4,417.36 | $139,822.11 | $747,413.21 | $1,621,351.09 |
| 331 | $139,822.11 | $480.64 | $4,432.55 | $135,389.57 | $747,893.84 | $1,626,264.28 |
| 332 | $135,389.57 | $465.40 | $4,447.78 | $130,941.78 | $748,359.25 | $1,631,177.46 |
| 333 | $130,941.78 | $450.11 | $4,463.07 | $126,478.71 | $748,809.36 | $1,636,090.65 |
| 334 | $126,478.71 | $434.77 | $4,478.41 | $122,000.30 | $749,244.13 | $1,641,003.83 |
| 335 | $122,000.30 | $419.38 | $4,493.81 | $117,506.49 | $749,663.51 | $1,645,917.02 |
| 336 | $117,506.49 | $403.93 | $4,509.26 | $112,997.23 | $750,067.43 | $1,650,830.20 |
| 337 | $112,997.23 | $388.43 | $4,524.76 | $108,472.47 | $750,455.86 | $1,655,743.39 |
| 338 | $108,472.47 | $372.87 | $4,540.31 | $103,932.16 | $750,828.74 | $1,660,656.57 |
| 339 | $103,932.16 | $357.27 | $4,555.92 | $99,376.24 | $751,186.00 | $1,665,569.76 |
| 340 | $99,376.24 | $341.61 | $4,571.58 | $94,804.67 | $751,527.61 | $1,670,482.94 |
| 341 | $94,804.67 | $325.89 | $4,587.29 | $90,217.37 | $751,853.50 | $1,675,396.13 |
| 342 | $90,217.37 | $310.12 | $4,603.06 | $85,614.31 | $752,163.62 | $1,680,309.31 |
| 343 | $85,614.31 | $294.30 | $4,618.89 | $80,995.42 | $752,457.92 | $1,685,222.50 |
| 344 | $80,995.42 | $278.42 | $4,634.76 | $76,360.66 | $752,736.34 | $1,690,135.68 |
| 345 | $76,360.66 | $262.49 | $4,650.70 | $71,709.96 | $752,998.83 | $1,695,048.87 |
| 346 | $71,709.96 | $246.50 | $4,666.68 | $67,043.28 | $753,245.34 | $1,699,962.05 |
| 347 | $67,043.28 | $230.46 | $4,682.72 | $62,360.56 | $753,475.80 | $1,704,875.24 |
| 348 | $62,360.56 | $214.36 | $4,698.82 | $57,661.74 | $753,690.16 | $1,709,788.42 |
| 349 | $57,661.74 | $198.21 | $4,714.97 | $52,946.76 | $753,888.37 | $1,714,701.61 |
| 350 | $52,946.76 | $182.00 | $4,731.18 | $48,215.58 | $754,070.38 | $1,719,614.79 |
| 351 | $48,215.58 | $165.74 | $4,747.44 | $43,468.14 | $754,236.12 | $1,724,527.98 |
| 352 | $43,468.14 | $149.42 | $4,763.76 | $38,704.38 | $754,385.54 | $1,729,441.17 |
| 353 | $38,704.38 | $133.05 | $4,780.14 | $33,924.24 | $754,518.59 | $1,734,354.35 |
| 354 | $33,924.24 | $116.61 | $4,796.57 | $29,127.67 | $754,635.20 | $1,739,267.54 |
| 355 | $29,127.67 | $100.13 | $4,813.06 | $24,314.61 | $754,735.33 | $1,744,180.72 |
| 356 | $24,314.61 | $83.58 | $4,829.60 | $19,485.00 | $754,818.91 | $1,749,093.91 |
| 357 | $19,485.00 | $66.98 | $4,846.21 | $14,638.80 | $754,885.89 | $1,754,007.09 |
| 358 | $14,638.80 | $50.32 | $4,862.86 | $9,775.93 | $754,936.21 | $1,758,920.28 |
| 359 | $9,775.93 | $33.60 | $4,879.58 | $4,896.35 | $754,969.81 | $1,763,833.46 |
| 360 | $4,896.35 | $16.83 | $4,896.35 | $-0.00 | $754,986.65 | $1,768,746.65 |