|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $100,188.00 | $41.75 | $258.01 | $99,929.99 | $41.75 | $299.75 |
| 2 | $99,929.99 | $41.64 | $258.11 | $99,671.88 | $83.38 | $599.50 |
| 3 | $99,671.88 | $41.53 | $258.22 | $99,413.66 | $124.91 | $899.26 |
| 4 | $99,413.66 | $41.42 | $258.33 | $99,155.33 | $166.33 | $1,199.01 |
| 5 | $99,155.33 | $41.31 | $258.44 | $98,896.89 | $207.65 | $1,498.76 |
| 6 | $98,896.89 | $41.21 | $258.54 | $98,638.34 | $248.86 | $1,798.51 |
| 7 | $98,638.34 | $41.10 | $258.65 | $98,379.69 | $289.96 | $2,098.26 |
| 8 | $98,379.69 | $40.99 | $258.76 | $98,120.93 | $330.95 | $2,398.02 |
| 9 | $98,120.93 | $40.88 | $258.87 | $97,862.06 | $371.83 | $2,697.77 |
| 10 | $97,862.06 | $40.78 | $258.98 | $97,603.09 | $412.61 | $2,997.52 |
| 11 | $97,603.09 | $40.67 | $259.08 | $97,344.00 | $453.27 | $3,297.27 |
| 12 | $97,344.00 | $40.56 | $259.19 | $97,084.81 | $493.83 | $3,597.02 |
| 13 | $97,084.81 | $40.45 | $259.30 | $96,825.51 | $534.29 | $3,896.78 |
| 14 | $96,825.51 | $40.34 | $259.41 | $96,566.10 | $574.63 | $4,196.53 |
| 15 | $96,566.10 | $40.24 | $259.52 | $96,306.59 | $614.87 | $4,496.28 |
| 16 | $96,306.59 | $40.13 | $259.62 | $96,046.96 | $654.99 | $4,796.03 |
| 17 | $96,046.96 | $40.02 | $259.73 | $95,787.23 | $695.01 | $5,095.78 |
| 18 | $95,787.23 | $39.91 | $259.84 | $95,527.39 | $734.93 | $5,395.54 |
| 19 | $95,527.39 | $39.80 | $259.95 | $95,267.44 | $774.73 | $5,695.29 |
| 20 | $95,267.44 | $39.69 | $260.06 | $95,007.38 | $814.42 | $5,995.04 |
| 21 | $95,007.38 | $39.59 | $260.17 | $94,747.22 | $854.01 | $6,294.79 |
| 22 | $94,747.22 | $39.48 | $260.27 | $94,486.94 | $893.49 | $6,594.54 |
| 23 | $94,486.94 | $39.37 | $260.38 | $94,226.56 | $932.86 | $6,894.30 |
| 24 | $94,226.56 | $39.26 | $260.49 | $93,966.07 | $972.12 | $7,194.05 |
| 25 | $93,966.07 | $39.15 | $260.60 | $93,705.47 | $1,011.27 | $7,493.80 |
| 26 | $93,705.47 | $39.04 | $260.71 | $93,444.76 | $1,050.31 | $7,793.55 |
| 27 | $93,444.76 | $38.94 | $260.82 | $93,183.95 | $1,089.25 | $8,093.30 |
| 28 | $93,183.95 | $38.83 | $260.93 | $92,923.02 | $1,128.08 | $8,393.06 |
| 29 | $92,923.02 | $38.72 | $261.03 | $92,661.99 | $1,166.79 | $8,692.81 |
| 30 | $92,661.99 | $38.61 | $261.14 | $92,400.84 | $1,205.40 | $8,992.56 |
| 31 | $92,400.84 | $38.50 | $261.25 | $92,139.59 | $1,243.90 | $9,292.31 |
| 32 | $92,139.59 | $38.39 | $261.36 | $91,878.23 | $1,282.30 | $9,592.06 |
| 33 | $91,878.23 | $38.28 | $261.47 | $91,616.76 | $1,320.58 | $9,891.82 |
| 34 | $91,616.76 | $38.17 | $261.58 | $91,355.18 | $1,358.75 | $10,191.57 |
| 35 | $91,355.18 | $38.06 | $261.69 | $91,093.50 | $1,396.82 | $10,491.32 |
| 36 | $91,093.50 | $37.96 | $261.80 | $90,831.70 | $1,434.77 | $10,791.07 |
| 37 | $90,831.70 | $37.85 | $261.91 | $90,569.80 | $1,472.62 | $11,090.82 |
| 38 | $90,569.80 | $37.74 | $262.01 | $90,307.78 | $1,510.36 | $11,390.58 |
| 39 | $90,307.78 | $37.63 | $262.12 | $90,045.66 | $1,547.98 | $11,690.33 |
| 40 | $90,045.66 | $37.52 | $262.23 | $89,783.42 | $1,585.50 | $11,990.08 |
| 41 | $89,783.42 | $37.41 | $262.34 | $89,521.08 | $1,622.91 | $12,289.83 |
| 42 | $89,521.08 | $37.30 | $262.45 | $89,258.63 | $1,660.21 | $12,589.58 |
| 43 | $89,258.63 | $37.19 | $262.56 | $88,996.07 | $1,697.40 | $12,889.34 |
| 44 | $88,996.07 | $37.08 | $262.67 | $88,733.40 | $1,734.49 | $13,189.09 |
| 45 | $88,733.40 | $36.97 | $262.78 | $88,470.62 | $1,771.46 | $13,488.84 |
| 46 | $88,470.62 | $36.86 | $262.89 | $88,207.73 | $1,808.32 | $13,788.59 |
| 47 | $88,207.73 | $36.75 | $263.00 | $87,944.73 | $1,845.07 | $14,088.34 |
| 48 | $87,944.73 | $36.64 | $263.11 | $87,681.62 | $1,881.72 | $14,388.10 |
| 49 | $87,681.62 | $36.53 | $263.22 | $87,418.41 | $1,918.25 | $14,687.85 |
| 50 | $87,418.41 | $36.42 | $263.33 | $87,155.08 | $1,954.68 | $14,987.60 |
| 51 | $87,155.08 | $36.31 | $263.44 | $86,891.64 | $1,990.99 | $15,287.35 |
| 52 | $86,891.64 | $36.20 | $263.55 | $86,628.09 | $2,027.20 | $15,587.10 |
| 53 | $86,628.09 | $36.10 | $263.66 | $86,364.44 | $2,063.29 | $15,886.86 |
| 54 | $86,364.44 | $35.99 | $263.77 | $86,100.67 | $2,099.28 | $16,186.61 |
| 55 | $86,100.67 | $35.88 | $263.88 | $85,836.79 | $2,135.15 | $16,486.36 |
| 56 | $85,836.79 | $35.77 | $263.99 | $85,572.81 | $2,170.92 | $16,786.11 |
| 57 | $85,572.81 | $35.66 | $264.10 | $85,308.71 | $2,206.57 | $17,085.86 |
| 58 | $85,308.71 | $35.55 | $264.21 | $85,044.50 | $2,242.12 | $17,385.62 |
| 59 | $85,044.50 | $35.44 | $264.32 | $84,780.19 | $2,277.55 | $17,685.37 |
| 60 | $84,780.19 | $35.33 | $264.43 | $84,515.76 | $2,312.88 | $17,985.12 |
| 61 | $84,515.76 | $35.21 | $264.54 | $84,251.22 | $2,348.09 | $18,284.87 |
| 62 | $84,251.22 | $35.10 | $264.65 | $83,986.57 | $2,383.20 | $18,584.62 |
| 63 | $83,986.57 | $34.99 | $264.76 | $83,721.82 | $2,418.19 | $18,884.37 |
| 64 | $83,721.82 | $34.88 | $264.87 | $83,456.95 | $2,453.08 | $19,184.13 |
| 65 | $83,456.95 | $34.77 | $264.98 | $83,191.97 | $2,487.85 | $19,483.88 |
| 66 | $83,191.97 | $34.66 | $265.09 | $82,926.88 | $2,522.51 | $19,783.63 |
| 67 | $82,926.88 | $34.55 | $265.20 | $82,661.68 | $2,557.07 | $20,083.38 |
| 68 | $82,661.68 | $34.44 | $265.31 | $82,396.37 | $2,591.51 | $20,383.13 |
| 69 | $82,396.37 | $34.33 | $265.42 | $82,130.95 | $2,625.84 | $20,682.89 |
| 70 | $82,130.95 | $34.22 | $265.53 | $81,865.42 | $2,660.06 | $20,982.64 |
| 71 | $81,865.42 | $34.11 | $265.64 | $81,599.78 | $2,694.17 | $21,282.39 |
| 72 | $81,599.78 | $34.00 | $265.75 | $81,334.03 | $2,728.17 | $21,582.14 |
| 73 | $81,334.03 | $33.89 | $265.86 | $81,068.17 | $2,762.06 | $21,881.89 |
| 74 | $81,068.17 | $33.78 | $265.97 | $80,802.19 | $2,795.84 | $22,181.65 |
| 75 | $80,802.19 | $33.67 | $266.08 | $80,536.11 | $2,829.51 | $22,481.40 |
| 76 | $80,536.11 | $33.56 | $266.20 | $80,269.91 | $2,863.06 | $22,781.15 |
| 77 | $80,269.91 | $33.45 | $266.31 | $80,003.61 | $2,896.51 | $23,080.90 |
| 78 | $80,003.61 | $33.33 | $266.42 | $79,737.19 | $2,929.84 | $23,380.65 |
| 79 | $79,737.19 | $33.22 | $266.53 | $79,470.66 | $2,963.07 | $23,680.41 |
| 80 | $79,470.66 | $33.11 | $266.64 | $79,204.02 | $2,996.18 | $23,980.16 |
| 81 | $79,204.02 | $33.00 | $266.75 | $78,937.27 | $3,029.18 | $24,279.91 |
| 82 | $78,937.27 | $32.89 | $266.86 | $78,670.41 | $3,062.07 | $24,579.66 |
| 83 | $78,670.41 | $32.78 | $266.97 | $78,403.44 | $3,094.85 | $24,879.41 |
| 84 | $78,403.44 | $32.67 | $267.08 | $78,136.35 | $3,127.52 | $25,179.17 |
| 85 | $78,136.35 | $32.56 | $267.20 | $77,869.16 | $3,160.08 | $25,478.92 |
| 86 | $77,869.16 | $32.45 | $267.31 | $77,601.85 | $3,192.52 | $25,778.67 |
| 87 | $77,601.85 | $32.33 | $267.42 | $77,334.43 | $3,224.86 | $26,078.42 |
| 88 | $77,334.43 | $32.22 | $267.53 | $77,066.91 | $3,257.08 | $26,378.17 |
| 89 | $77,066.91 | $32.11 | $267.64 | $76,799.26 | $3,289.19 | $26,677.93 |
| 90 | $76,799.26 | $32.00 | $267.75 | $76,531.51 | $3,321.19 | $26,977.68 |
| 91 | $76,531.51 | $31.89 | $267.86 | $76,263.65 | $3,353.08 | $27,277.43 |
| 92 | $76,263.65 | $31.78 | $267.98 | $75,995.67 | $3,384.86 | $27,577.18 |
| 93 | $75,995.67 | $31.66 | $268.09 | $75,727.59 | $3,416.52 | $27,876.93 |
| 94 | $75,727.59 | $31.55 | $268.20 | $75,459.39 | $3,448.07 | $28,176.69 |
| 95 | $75,459.39 | $31.44 | $268.31 | $75,191.08 | $3,479.51 | $28,476.44 |
| 96 | $75,191.08 | $31.33 | $268.42 | $74,922.65 | $3,510.84 | $28,776.19 |
| 97 | $74,922.65 | $31.22 | $268.53 | $74,654.12 | $3,542.06 | $29,075.94 |
| 98 | $74,654.12 | $31.11 | $268.65 | $74,385.47 | $3,573.17 | $29,375.69 |
| 99 | $74,385.47 | $30.99 | $268.76 | $74,116.72 | $3,604.16 | $29,675.45 |
| 100 | $74,116.72 | $30.88 | $268.87 | $73,847.85 | $3,635.04 | $29,975.20 |
| 101 | $73,847.85 | $30.77 | $268.98 | $73,578.86 | $3,665.81 | $30,274.95 |
| 102 | $73,578.86 | $30.66 | $269.09 | $73,309.77 | $3,696.47 | $30,574.70 |
| 103 | $73,309.77 | $30.55 | $269.21 | $73,040.56 | $3,727.02 | $30,874.45 |
| 104 | $73,040.56 | $30.43 | $269.32 | $72,771.24 | $3,757.45 | $31,174.21 |
| 105 | $72,771.24 | $30.32 | $269.43 | $72,501.81 | $3,787.77 | $31,473.96 |
| 106 | $72,501.81 | $30.21 | $269.54 | $72,232.27 | $3,817.98 | $31,773.71 |
| 107 | $72,232.27 | $30.10 | $269.66 | $71,962.62 | $3,848.08 | $32,073.46 |
| 108 | $71,962.62 | $29.98 | $269.77 | $71,692.85 | $3,878.06 | $32,373.21 |
| 109 | $71,692.85 | $29.87 | $269.88 | $71,422.97 | $3,907.93 | $32,672.97 |
| 110 | $71,422.97 | $29.76 | $269.99 | $71,152.98 | $3,937.69 | $32,972.72 |
| 111 | $71,152.98 | $29.65 | $270.10 | $70,882.87 | $3,967.34 | $33,272.47 |
| 112 | $70,882.87 | $29.53 | $270.22 | $70,612.65 | $3,996.88 | $33,572.22 |
| 113 | $70,612.65 | $29.42 | $270.33 | $70,342.32 | $4,026.30 | $33,871.97 |
| 114 | $70,342.32 | $29.31 | $270.44 | $70,071.88 | $4,055.61 | $34,171.73 |
| 115 | $70,071.88 | $29.20 | $270.56 | $69,801.33 | $4,084.80 | $34,471.48 |
| 116 | $69,801.33 | $29.08 | $270.67 | $69,530.66 | $4,113.89 | $34,771.23 |
| 117 | $69,530.66 | $28.97 | $270.78 | $69,259.88 | $4,142.86 | $35,070.98 |
| 118 | $69,259.88 | $28.86 | $270.89 | $68,988.98 | $4,171.72 | $35,370.73 |
| 119 | $68,988.98 | $28.75 | $271.01 | $68,717.98 | $4,200.46 | $35,670.49 |
| 120 | $68,717.98 | $28.63 | $271.12 | $68,446.86 | $4,229.09 | $35,970.24 |
| 121 | $68,446.86 | $28.52 | $271.23 | $68,175.62 | $4,257.61 | $36,269.99 |
| 122 | $68,175.62 | $28.41 | $271.35 | $67,904.28 | $4,286.02 | $36,569.74 |
| 123 | $67,904.28 | $28.29 | $271.46 | $67,632.82 | $4,314.31 | $36,869.49 |
| 124 | $67,632.82 | $28.18 | $271.57 | $67,361.25 | $4,342.49 | $37,169.25 |
| 125 | $67,361.25 | $28.07 | $271.68 | $67,089.56 | $4,370.56 | $37,469.00 |
| 126 | $67,089.56 | $27.95 | $271.80 | $66,817.77 | $4,398.52 | $37,768.75 |
| 127 | $66,817.77 | $27.84 | $271.91 | $66,545.85 | $4,426.36 | $38,068.50 |
| 128 | $66,545.85 | $27.73 | $272.02 | $66,273.83 | $4,454.08 | $38,368.25 |
| 129 | $66,273.83 | $27.61 | $272.14 | $66,001.69 | $4,481.70 | $38,668.01 |
| 130 | $66,001.69 | $27.50 | $272.25 | $65,729.44 | $4,509.20 | $38,967.76 |
| 131 | $65,729.44 | $27.39 | $272.36 | $65,457.08 | $4,536.59 | $39,267.51 |
| 132 | $65,457.08 | $27.27 | $272.48 | $65,184.60 | $4,563.86 | $39,567.26 |
| 133 | $65,184.60 | $27.16 | $272.59 | $64,912.01 | $4,591.02 | $39,867.01 |
| 134 | $64,912.01 | $27.05 | $272.71 | $64,639.30 | $4,618.07 | $40,166.77 |
| 135 | $64,639.30 | $26.93 | $272.82 | $64,366.48 | $4,645.00 | $40,466.52 |
| 136 | $64,366.48 | $26.82 | $272.93 | $64,093.55 | $4,671.82 | $40,766.27 |
| 137 | $64,093.55 | $26.71 | $273.05 | $63,820.50 | $4,698.52 | $41,066.02 |
| 138 | $63,820.50 | $26.59 | $273.16 | $63,547.34 | $4,725.12 | $41,365.77 |
| 139 | $63,547.34 | $26.48 | $273.27 | $63,274.07 | $4,751.59 | $41,665.53 |
| 140 | $63,274.07 | $26.36 | $273.39 | $63,000.68 | $4,777.96 | $41,965.28 |
| 141 | $63,000.68 | $26.25 | $273.50 | $62,727.18 | $4,804.21 | $42,265.03 |
| 142 | $62,727.18 | $26.14 | $273.62 | $62,453.56 | $4,830.35 | $42,564.78 |
| 143 | $62,453.56 | $26.02 | $273.73 | $62,179.83 | $4,856.37 | $42,864.53 |
| 144 | $62,179.83 | $25.91 | $273.84 | $61,905.99 | $4,882.28 | $43,164.29 |
| 145 | $61,905.99 | $25.79 | $273.96 | $61,632.03 | $4,908.07 | $43,464.04 |
| 146 | $61,632.03 | $25.68 | $274.07 | $61,357.96 | $4,933.75 | $43,763.79 |
| 147 | $61,357.96 | $25.57 | $274.19 | $61,083.77 | $4,959.32 | $44,063.54 |
| 148 | $61,083.77 | $25.45 | $274.30 | $60,809.47 | $4,984.77 | $44,363.29 |
| 149 | $60,809.47 | $25.34 | $274.41 | $60,535.06 | $5,010.10 | $44,663.05 |
| 150 | $60,535.06 | $25.22 | $274.53 | $60,260.53 | $5,035.33 | $44,962.80 |
| 151 | $60,260.53 | $25.11 | $274.64 | $59,985.89 | $5,060.44 | $45,262.55 |
| 152 | $59,985.89 | $24.99 | $274.76 | $59,711.13 | $5,085.43 | $45,562.30 |
| 153 | $59,711.13 | $24.88 | $274.87 | $59,436.26 | $5,110.31 | $45,862.05 |
| 154 | $59,436.26 | $24.77 | $274.99 | $59,161.27 | $5,135.08 | $46,161.81 |
| 155 | $59,161.27 | $24.65 | $275.10 | $58,886.17 | $5,159.73 | $46,461.56 |
| 156 | $58,886.17 | $24.54 | $275.22 | $58,610.95 | $5,184.26 | $46,761.31 |
| 157 | $58,610.95 | $24.42 | $275.33 | $58,335.62 | $5,208.68 | $47,061.06 |
| 158 | $58,335.62 | $24.31 | $275.45 | $58,060.18 | $5,232.99 | $47,360.81 |
| 159 | $58,060.18 | $24.19 | $275.56 | $57,784.62 | $5,257.18 | $47,660.57 |
| 160 | $57,784.62 | $24.08 | $275.68 | $57,508.94 | $5,281.26 | $47,960.32 |
| 161 | $57,508.94 | $23.96 | $275.79 | $57,233.15 | $5,305.22 | $48,260.07 |
| 162 | $57,233.15 | $23.85 | $275.90 | $56,957.25 | $5,329.07 | $48,559.82 |
| 163 | $56,957.25 | $23.73 | $276.02 | $56,681.23 | $5,352.80 | $48,859.57 |
| 164 | $56,681.23 | $23.62 | $276.13 | $56,405.09 | $5,376.42 | $49,159.33 |
| 165 | $56,405.09 | $23.50 | $276.25 | $56,128.84 | $5,399.92 | $49,459.08 |
| 166 | $56,128.84 | $23.39 | $276.36 | $55,852.48 | $5,423.31 | $49,758.83 |
| 167 | $55,852.48 | $23.27 | $276.48 | $55,576.00 | $5,446.58 | $50,058.58 |
| 168 | $55,576.00 | $23.16 | $276.60 | $55,299.40 | $5,469.73 | $50,358.33 |
| 169 | $55,299.40 | $23.04 | $276.71 | $55,022.69 | $5,492.78 | $50,658.09 |
| 170 | $55,022.69 | $22.93 | $276.83 | $54,745.86 | $5,515.70 | $50,957.84 |
| 171 | $54,745.86 | $22.81 | $276.94 | $54,468.92 | $5,538.51 | $51,257.59 |
| 172 | $54,468.92 | $22.70 | $277.06 | $54,191.87 | $5,561.21 | $51,557.34 |
| 173 | $54,191.87 | $22.58 | $277.17 | $53,914.69 | $5,583.79 | $51,857.09 |
| 174 | $53,914.69 | $22.46 | $277.29 | $53,637.41 | $5,606.25 | $52,156.85 |
| 175 | $53,637.41 | $22.35 | $277.40 | $53,360.00 | $5,628.60 | $52,456.60 |
| 176 | $53,360.00 | $22.23 | $277.52 | $53,082.49 | $5,650.83 | $52,756.35 |
| 177 | $53,082.49 | $22.12 | $277.63 | $52,804.85 | $5,672.95 | $53,056.10 |
| 178 | $52,804.85 | $22.00 | $277.75 | $52,527.10 | $5,694.95 | $53,355.85 |
| 179 | $52,527.10 | $21.89 | $277.87 | $52,249.24 | $5,716.84 | $53,655.61 |
| 180 | $52,249.24 | $21.77 | $277.98 | $51,971.25 | $5,738.61 | $53,955.36 |
| 181 | $51,971.25 | $21.65 | $278.10 | $51,693.16 | $5,760.27 | $54,255.11 |
| 182 | $51,693.16 | $21.54 | $278.21 | $51,414.94 | $5,781.80 | $54,554.86 |
| 183 | $51,414.94 | $21.42 | $278.33 | $51,136.61 | $5,803.23 | $54,854.61 |
| 184 | $51,136.61 | $21.31 | $278.45 | $50,858.17 | $5,824.53 | $55,154.36 |
| 185 | $50,858.17 | $21.19 | $278.56 | $50,579.61 | $5,845.73 | $55,454.12 |
| 186 | $50,579.61 | $21.07 | $278.68 | $50,300.93 | $5,866.80 | $55,753.87 |
| 187 | $50,300.93 | $20.96 | $278.79 | $50,022.14 | $5,887.76 | $56,053.62 |
| 188 | $50,022.14 | $20.84 | $278.91 | $49,743.23 | $5,908.60 | $56,353.37 |
| 189 | $49,743.23 | $20.73 | $279.03 | $49,464.20 | $5,929.33 | $56,653.12 |
| 190 | $49,464.20 | $20.61 | $279.14 | $49,185.06 | $5,949.94 | $56,952.88 |
| 191 | $49,185.06 | $20.49 | $279.26 | $48,905.80 | $5,970.43 | $57,252.63 |
| 192 | $48,905.80 | $20.38 | $279.37 | $48,626.43 | $5,990.81 | $57,552.38 |
| 193 | $48,626.43 | $20.26 | $279.49 | $48,346.94 | $6,011.07 | $57,852.13 |
| 194 | $48,346.94 | $20.14 | $279.61 | $48,067.33 | $6,031.21 | $58,151.88 |
| 195 | $48,067.33 | $20.03 | $279.72 | $47,787.61 | $6,051.24 | $58,451.64 |
| 196 | $47,787.61 | $19.91 | $279.84 | $47,507.77 | $6,071.15 | $58,751.39 |
| 197 | $47,507.77 | $19.79 | $279.96 | $47,227.81 | $6,090.95 | $59,051.14 |
| 198 | $47,227.81 | $19.68 | $280.07 | $46,947.73 | $6,110.63 | $59,350.89 |
| 199 | $46,947.73 | $19.56 | $280.19 | $46,667.54 | $6,130.19 | $59,650.64 |
| 200 | $46,667.54 | $19.44 | $280.31 | $46,387.24 | $6,149.63 | $59,950.40 |
| 201 | $46,387.24 | $19.33 | $280.42 | $46,106.81 | $6,168.96 | $60,250.15 |
| 202 | $46,106.81 | $19.21 | $280.54 | $45,826.27 | $6,188.17 | $60,549.90 |
| 203 | $45,826.27 | $19.09 | $280.66 | $45,545.61 | $6,207.27 | $60,849.65 |
| 204 | $45,545.61 | $18.98 | $280.77 | $45,264.84 | $6,226.24 | $61,149.40 |
| 205 | $45,264.84 | $18.86 | $280.89 | $44,983.95 | $6,245.11 | $61,449.16 |
| 206 | $44,983.95 | $18.74 | $281.01 | $44,702.94 | $6,263.85 | $61,748.91 |
| 207 | $44,702.94 | $18.63 | $281.13 | $44,421.81 | $6,282.47 | $62,048.66 |
| 208 | $44,421.81 | $18.51 | $281.24 | $44,140.57 | $6,300.98 | $62,348.41 |
| 209 | $44,140.57 | $18.39 | $281.36 | $43,859.21 | $6,319.38 | $62,648.16 |
| 210 | $43,859.21 | $18.27 | $281.48 | $43,577.73 | $6,337.65 | $62,947.92 |
| 211 | $43,577.73 | $18.16 | $281.59 | $43,296.14 | $6,355.81 | $63,247.67 |
| 212 | $43,296.14 | $18.04 | $281.71 | $43,014.43 | $6,373.85 | $63,547.42 |
| 213 | $43,014.43 | $17.92 | $281.83 | $42,732.60 | $6,391.77 | $63,847.17 |
| 214 | $42,732.60 | $17.81 | $281.95 | $42,450.65 | $6,409.58 | $64,146.92 |
| 215 | $42,450.65 | $17.69 | $282.06 | $42,168.59 | $6,427.26 | $64,446.68 |
| 216 | $42,168.59 | $17.57 | $282.18 | $41,886.41 | $6,444.83 | $64,746.43 |
| 217 | $41,886.41 | $17.45 | $282.30 | $41,604.11 | $6,462.29 | $65,046.18 |
| 218 | $41,604.11 | $17.34 | $282.42 | $41,321.69 | $6,479.62 | $65,345.93 |
| 219 | $41,321.69 | $17.22 | $282.53 | $41,039.15 | $6,496.84 | $65,645.68 |
| 220 | $41,039.15 | $17.10 | $282.65 | $40,756.50 | $6,513.94 | $65,945.44 |
| 221 | $40,756.50 | $16.98 | $282.77 | $40,473.73 | $6,530.92 | $66,245.19 |
| 222 | $40,473.73 | $16.86 | $282.89 | $40,190.84 | $6,547.78 | $66,544.94 |
| 223 | $40,190.84 | $16.75 | $283.01 | $39,907.84 | $6,564.53 | $66,844.69 |
| 224 | $39,907.84 | $16.63 | $283.12 | $39,624.71 | $6,581.16 | $67,144.44 |
| 225 | $39,624.71 | $16.51 | $283.24 | $39,341.47 | $6,597.67 | $67,444.20 |
| 226 | $39,341.47 | $16.39 | $283.36 | $39,058.11 | $6,614.06 | $67,743.95 |
| 227 | $39,058.11 | $16.27 | $283.48 | $38,774.64 | $6,630.34 | $68,043.70 |
| 228 | $38,774.64 | $16.16 | $283.60 | $38,491.04 | $6,646.49 | $68,343.45 |
| 229 | $38,491.04 | $16.04 | $283.71 | $38,207.33 | $6,662.53 | $68,643.20 |
| 230 | $38,207.33 | $15.92 | $283.83 | $37,923.49 | $6,678.45 | $68,942.96 |
| 231 | $37,923.49 | $15.80 | $283.95 | $37,639.54 | $6,694.25 | $69,242.71 |
| 232 | $37,639.54 | $15.68 | $284.07 | $37,355.47 | $6,709.93 | $69,542.46 |
| 233 | $37,355.47 | $15.56 | $284.19 | $37,071.29 | $6,725.50 | $69,842.21 |
| 234 | $37,071.29 | $15.45 | $284.31 | $36,786.98 | $6,740.95 | $70,141.96 |
| 235 | $36,786.98 | $15.33 | $284.42 | $36,502.56 | $6,756.27 | $70,441.72 |
| 236 | $36,502.56 | $15.21 | $284.54 | $36,218.01 | $6,771.48 | $70,741.47 |
| 237 | $36,218.01 | $15.09 | $284.66 | $35,933.35 | $6,786.57 | $71,041.22 |
| 238 | $35,933.35 | $14.97 | $284.78 | $35,648.57 | $6,801.55 | $71,340.97 |
| 239 | $35,648.57 | $14.85 | $284.90 | $35,363.67 | $6,816.40 | $71,640.72 |
| 240 | $35,363.67 | $14.73 | $285.02 | $35,078.66 | $6,831.13 | $71,940.48 |
| 241 | $35,078.66 | $14.62 | $285.14 | $34,793.52 | $6,845.75 | $72,240.23 |
| 242 | $34,793.52 | $14.50 | $285.25 | $34,508.27 | $6,860.25 | $72,539.98 |
| 243 | $34,508.27 | $14.38 | $285.37 | $34,222.89 | $6,874.63 | $72,839.73 |
| 244 | $34,222.89 | $14.26 | $285.49 | $33,937.40 | $6,888.89 | $73,139.48 |
| 245 | $33,937.40 | $14.14 | $285.61 | $33,651.79 | $6,903.03 | $73,439.24 |
| 246 | $33,651.79 | $14.02 | $285.73 | $33,366.06 | $6,917.05 | $73,738.99 |
| 247 | $33,366.06 | $13.90 | $285.85 | $33,080.21 | $6,930.95 | $74,038.74 |
| 248 | $33,080.21 | $13.78 | $285.97 | $32,794.24 | $6,944.73 | $74,338.49 |
| 249 | $32,794.24 | $13.66 | $286.09 | $32,508.15 | $6,958.40 | $74,638.24 |
| 250 | $32,508.15 | $13.55 | $286.21 | $32,221.95 | $6,971.94 | $74,938.00 |
| 251 | $32,221.95 | $13.43 | $286.33 | $31,935.62 | $6,985.37 | $75,237.75 |
| 252 | $31,935.62 | $13.31 | $286.45 | $31,649.18 | $6,998.67 | $75,537.50 |
| 253 | $31,649.18 | $13.19 | $286.56 | $31,362.61 | $7,011.86 | $75,837.25 |
| 254 | $31,362.61 | $13.07 | $286.68 | $31,075.93 | $7,024.93 | $76,137.00 |
| 255 | $31,075.93 | $12.95 | $286.80 | $30,789.12 | $7,037.88 | $76,436.76 |
| 256 | $30,789.12 | $12.83 | $286.92 | $30,502.20 | $7,050.71 | $76,736.51 |
| 257 | $30,502.20 | $12.71 | $287.04 | $30,215.16 | $7,063.42 | $77,036.26 |
| 258 | $30,215.16 | $12.59 | $287.16 | $29,927.99 | $7,076.01 | $77,336.01 |
| 259 | $29,927.99 | $12.47 | $287.28 | $29,640.71 | $7,088.48 | $77,635.76 |
| 260 | $29,640.71 | $12.35 | $287.40 | $29,353.31 | $7,100.83 | $77,935.52 |
| 261 | $29,353.31 | $12.23 | $287.52 | $29,065.79 | $7,113.06 | $78,235.27 |
| 262 | $29,065.79 | $12.11 | $287.64 | $28,778.15 | $7,125.17 | $78,535.02 |
| 263 | $28,778.15 | $11.99 | $287.76 | $28,490.39 | $7,137.16 | $78,834.77 |
| 264 | $28,490.39 | $11.87 | $287.88 | $28,202.51 | $7,149.03 | $79,134.52 |
| 265 | $28,202.51 | $11.75 | $288.00 | $27,914.50 | $7,160.78 | $79,434.28 |
| 266 | $27,914.50 | $11.63 | $288.12 | $27,626.38 | $7,172.41 | $79,734.03 |
| 267 | $27,626.38 | $11.51 | $288.24 | $27,338.14 | $7,183.92 | $80,033.78 |
| 268 | $27,338.14 | $11.39 | $288.36 | $27,049.78 | $7,195.31 | $80,333.53 |
| 269 | $27,049.78 | $11.27 | $288.48 | $26,761.30 | $7,206.58 | $80,633.28 |
| 270 | $26,761.30 | $11.15 | $288.60 | $26,472.70 | $7,217.73 | $80,933.04 |
| 271 | $26,472.70 | $11.03 | $288.72 | $26,183.98 | $7,228.76 | $81,232.79 |
| 272 | $26,183.98 | $10.91 | $288.84 | $25,895.14 | $7,239.67 | $81,532.54 |
| 273 | $25,895.14 | $10.79 | $288.96 | $25,606.17 | $7,250.46 | $81,832.29 |
| 274 | $25,606.17 | $10.67 | $289.08 | $25,317.09 | $7,261.13 | $82,132.04 |
| 275 | $25,317.09 | $10.55 | $289.20 | $25,027.89 | $7,271.68 | $82,431.80 |
| 276 | $25,027.89 | $10.43 | $289.32 | $24,738.56 | $7,282.11 | $82,731.55 |
| 277 | $24,738.56 | $10.31 | $289.44 | $24,449.12 | $7,292.42 | $83,031.30 |
| 278 | $24,449.12 | $10.19 | $289.56 | $24,159.55 | $7,302.61 | $83,331.05 |
| 279 | $24,159.55 | $10.07 | $289.69 | $23,869.87 | $7,312.67 | $83,630.80 |
| 280 | $23,869.87 | $9.95 | $289.81 | $23,580.06 | $7,322.62 | $83,930.56 |
| 281 | $23,580.06 | $9.83 | $289.93 | $23,290.14 | $7,332.44 | $84,230.31 |
| 282 | $23,290.14 | $9.70 | $290.05 | $23,000.09 | $7,342.15 | $84,530.06 |
| 283 | $23,000.09 | $9.58 | $290.17 | $22,709.92 | $7,351.73 | $84,829.81 |
| 284 | $22,709.92 | $9.46 | $290.29 | $22,419.63 | $7,361.19 | $85,129.56 |
| 285 | $22,419.63 | $9.34 | $290.41 | $22,129.22 | $7,370.53 | $85,429.32 |
| 286 | $22,129.22 | $9.22 | $290.53 | $21,838.69 | $7,379.76 | $85,729.07 |
| 287 | $21,838.69 | $9.10 | $290.65 | $21,548.04 | $7,388.85 | $86,028.82 |
| 288 | $21,548.04 | $8.98 | $290.77 | $21,257.26 | $7,397.83 | $86,328.57 |
| 289 | $21,257.26 | $8.86 | $290.89 | $20,966.37 | $7,406.69 | $86,628.32 |
| 290 | $20,966.37 | $8.74 | $291.02 | $20,675.35 | $7,415.43 | $86,928.08 |
| 291 | $20,675.35 | $8.61 | $291.14 | $20,384.21 | $7,424.04 | $87,227.83 |
| 292 | $20,384.21 | $8.49 | $291.26 | $20,092.96 | $7,432.53 | $87,527.58 |
| 293 | $20,092.96 | $8.37 | $291.38 | $19,801.58 | $7,440.91 | $87,827.33 |
| 294 | $19,801.58 | $8.25 | $291.50 | $19,510.07 | $7,449.16 | $88,127.08 |
| 295 | $19,510.07 | $8.13 | $291.62 | $19,218.45 | $7,457.29 | $88,426.84 |
| 296 | $19,218.45 | $8.01 | $291.74 | $18,926.71 | $7,465.29 | $88,726.59 |
| 297 | $18,926.71 | $7.89 | $291.87 | $18,634.84 | $7,473.18 | $89,026.34 |
| 298 | $18,634.84 | $7.76 | $291.99 | $18,342.85 | $7,480.94 | $89,326.09 |
| 299 | $18,342.85 | $7.64 | $292.11 | $18,050.74 | $7,488.59 | $89,625.84 |
| 300 | $18,050.74 | $7.52 | $292.23 | $17,758.51 | $7,496.11 | $89,925.60 |
| 301 | $17,758.51 | $7.40 | $292.35 | $17,466.16 | $7,503.51 | $90,225.35 |
| 302 | $17,466.16 | $7.28 | $292.47 | $17,173.69 | $7,510.79 | $90,525.10 |
| 303 | $17,173.69 | $7.16 | $292.60 | $16,881.09 | $7,517.94 | $90,824.85 |
| 304 | $16,881.09 | $7.03 | $292.72 | $16,588.37 | $7,524.97 | $91,124.60 |
| 305 | $16,588.37 | $6.91 | $292.84 | $16,295.53 | $7,531.89 | $91,424.35 |
| 306 | $16,295.53 | $6.79 | $292.96 | $16,002.57 | $7,538.68 | $91,724.11 |
| 307 | $16,002.57 | $6.67 | $293.08 | $15,709.49 | $7,545.34 | $92,023.86 |
| 308 | $15,709.49 | $6.55 | $293.21 | $15,416.28 | $7,551.89 | $92,323.61 |
| 309 | $15,416.28 | $6.42 | $293.33 | $15,122.95 | $7,558.31 | $92,623.36 |
| 310 | $15,122.95 | $6.30 | $293.45 | $14,829.50 | $7,564.61 | $92,923.11 |
| 311 | $14,829.50 | $6.18 | $293.57 | $14,535.93 | $7,570.79 | $93,222.87 |
| 312 | $14,535.93 | $6.06 | $293.70 | $14,242.23 | $7,576.85 | $93,522.62 |
| 313 | $14,242.23 | $5.93 | $293.82 | $13,948.41 | $7,582.78 | $93,822.37 |
| 314 | $13,948.41 | $5.81 | $293.94 | $13,654.47 | $7,588.60 | $94,122.12 |
| 315 | $13,654.47 | $5.69 | $294.06 | $13,360.41 | $7,594.29 | $94,421.87 |
| 316 | $13,360.41 | $5.57 | $294.19 | $13,066.23 | $7,599.85 | $94,721.63 |
| 317 | $13,066.23 | $5.44 | $294.31 | $12,771.92 | $7,605.30 | $95,021.38 |
| 318 | $12,771.92 | $5.32 | $294.43 | $12,477.49 | $7,610.62 | $95,321.13 |
| 319 | $12,477.49 | $5.20 | $294.55 | $12,182.93 | $7,615.82 | $95,620.88 |
| 320 | $12,182.93 | $5.08 | $294.68 | $11,888.26 | $7,620.89 | $95,920.63 |
| 321 | $11,888.26 | $4.95 | $294.80 | $11,593.46 | $7,625.85 | $96,220.39 |
| 322 | $11,593.46 | $4.83 | $294.92 | $11,298.54 | $7,630.68 | $96,520.14 |
| 323 | $11,298.54 | $4.71 | $295.04 | $11,003.49 | $7,635.39 | $96,819.89 |
| 324 | $11,003.49 | $4.58 | $295.17 | $10,708.33 | $7,639.97 | $97,119.64 |
| 325 | $10,708.33 | $4.46 | $295.29 | $10,413.04 | $7,644.43 | $97,419.39 |
| 326 | $10,413.04 | $4.34 | $295.41 | $10,117.62 | $7,648.77 | $97,719.15 |
| 327 | $10,117.62 | $4.22 | $295.54 | $9,822.09 | $7,652.99 | $98,018.90 |
| 328 | $9,822.09 | $4.09 | $295.66 | $9,526.43 | $7,657.08 | $98,318.65 |
| 329 | $9,526.43 | $3.97 | $295.78 | $9,230.65 | $7,661.05 | $98,618.40 |
| 330 | $9,230.65 | $3.85 | $295.91 | $8,934.74 | $7,664.89 | $98,918.15 |
| 331 | $8,934.74 | $3.72 | $296.03 | $8,638.71 | $7,668.62 | $99,217.91 |
| 332 | $8,638.71 | $3.60 | $296.15 | $8,342.56 | $7,672.22 | $99,517.66 |
| 333 | $8,342.56 | $3.48 | $296.28 | $8,046.28 | $7,675.69 | $99,817.41 |
| 334 | $8,046.28 | $3.35 | $296.40 | $7,749.88 | $7,679.05 | $100,117.16 |
| 335 | $7,749.88 | $3.23 | $296.52 | $7,453.36 | $7,682.27 | $100,416.91 |
| 336 | $7,453.36 | $3.11 | $296.65 | $7,156.71 | $7,685.38 | $100,716.67 |
| 337 | $7,156.71 | $2.98 | $296.77 | $6,859.94 | $7,688.36 | $101,016.42 |
| 338 | $6,859.94 | $2.86 | $296.89 | $6,563.05 | $7,691.22 | $101,316.17 |
| 339 | $6,563.05 | $2.73 | $297.02 | $6,266.03 | $7,693.95 | $101,615.92 |
| 340 | $6,266.03 | $2.61 | $297.14 | $5,968.89 | $7,696.57 | $101,915.67 |
| 341 | $5,968.89 | $2.49 | $297.26 | $5,671.63 | $7,699.05 | $102,215.43 |
| 342 | $5,671.63 | $2.36 | $297.39 | $5,374.24 | $7,701.42 | $102,515.18 |
| 343 | $5,374.24 | $2.24 | $297.51 | $5,076.72 | $7,703.66 | $102,814.93 |
| 344 | $5,076.72 | $2.12 | $297.64 | $4,779.09 | $7,705.77 | $103,114.68 |
| 345 | $4,779.09 | $1.99 | $297.76 | $4,481.33 | $7,707.76 | $103,414.43 |
| 346 | $4,481.33 | $1.87 | $297.88 | $4,183.44 | $7,709.63 | $103,714.19 |
| 347 | $4,183.44 | $1.74 | $298.01 | $3,885.43 | $7,711.37 | $104,013.94 |
| 348 | $3,885.43 | $1.62 | $298.13 | $3,587.30 | $7,712.99 | $104,313.69 |
| 349 | $3,587.30 | $1.49 | $298.26 | $3,289.04 | $7,714.49 | $104,613.44 |
| 350 | $3,289.04 | $1.37 | $298.38 | $2,990.66 | $7,715.86 | $104,913.19 |
| 351 | $2,990.66 | $1.25 | $298.51 | $2,692.16 | $7,717.10 | $105,212.95 |
| 352 | $2,692.16 | $1.12 | $298.63 | $2,393.53 | $7,718.22 | $105,512.70 |
| 353 | $2,393.53 | $1.00 | $298.75 | $2,094.77 | $7,719.22 | $105,812.45 |
| 354 | $2,094.77 | $0.87 | $298.88 | $1,795.89 | $7,720.09 | $106,112.20 |
| 355 | $1,795.89 | $0.75 | $299.00 | $1,496.89 | $7,720.84 | $106,411.95 |
| 356 | $1,496.89 | $0.62 | $299.13 | $1,197.76 | $7,721.47 | $106,711.71 |
| 357 | $1,197.76 | $0.50 | $299.25 | $898.51 | $7,721.97 | $107,011.46 |
| 358 | $898.51 | $0.37 | $299.38 | $599.13 | $7,722.34 | $107,311.21 |
| 359 | $599.13 | $0.25 | $299.50 | $299.63 | $7,722.59 | $107,610.96 |
| 360 | $299.63 | $0.12 | $299.63 | $0.00 | $7,722.71 | $107,910.71 |