|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $102,418.00 | $42.67 | $263.75 | $102,154.25 | $42.67 | $306.42 |
| 2 | $102,154.25 | $42.56 | $263.86 | $101,890.39 | $85.24 | $612.85 |
| 3 | $101,890.39 | $42.45 | $263.97 | $101,626.42 | $127.69 | $919.27 |
| 4 | $101,626.42 | $42.34 | $264.08 | $101,362.34 | $170.04 | $1,225.70 |
| 5 | $101,362.34 | $42.23 | $264.19 | $101,098.15 | $212.27 | $1,532.12 |
| 6 | $101,098.15 | $42.12 | $264.30 | $100,833.85 | $254.40 | $1,838.54 |
| 7 | $100,833.85 | $42.01 | $264.41 | $100,569.44 | $296.41 | $2,144.97 |
| 8 | $100,569.44 | $41.90 | $264.52 | $100,304.92 | $338.31 | $2,451.39 |
| 9 | $100,304.92 | $41.79 | $264.63 | $100,040.29 | $380.11 | $2,757.82 |
| 10 | $100,040.29 | $41.68 | $264.74 | $99,775.55 | $421.79 | $3,064.24 |
| 11 | $99,775.55 | $41.57 | $264.85 | $99,510.70 | $463.36 | $3,370.66 |
| 12 | $99,510.70 | $41.46 | $264.96 | $99,245.74 | $504.83 | $3,677.09 |
| 13 | $99,245.74 | $41.35 | $265.07 | $98,980.67 | $546.18 | $3,983.51 |
| 14 | $98,980.67 | $41.24 | $265.18 | $98,715.49 | $587.42 | $4,289.93 |
| 15 | $98,715.49 | $41.13 | $265.29 | $98,450.19 | $628.55 | $4,596.36 |
| 16 | $98,450.19 | $41.02 | $265.40 | $98,184.79 | $669.57 | $4,902.78 |
| 17 | $98,184.79 | $40.91 | $265.51 | $97,919.28 | $710.48 | $5,209.21 |
| 18 | $97,919.28 | $40.80 | $265.62 | $97,653.65 | $751.28 | $5,515.63 |
| 19 | $97,653.65 | $40.69 | $265.73 | $97,387.92 | $791.97 | $5,822.05 |
| 20 | $97,387.92 | $40.58 | $265.85 | $97,122.07 | $832.55 | $6,128.48 |
| 21 | $97,122.07 | $40.47 | $265.96 | $96,856.12 | $873.02 | $6,434.90 |
| 22 | $96,856.12 | $40.36 | $266.07 | $96,590.05 | $913.38 | $6,741.33 |
| 23 | $96,590.05 | $40.25 | $266.18 | $96,323.87 | $953.62 | $7,047.75 |
| 24 | $96,323.87 | $40.13 | $266.29 | $96,057.58 | $993.76 | $7,354.17 |
| 25 | $96,057.58 | $40.02 | $266.40 | $95,791.18 | $1,033.78 | $7,660.60 |
| 26 | $95,791.18 | $39.91 | $266.51 | $95,524.67 | $1,073.69 | $7,967.02 |
| 27 | $95,524.67 | $39.80 | $266.62 | $95,258.05 | $1,113.49 | $8,273.45 |
| 28 | $95,258.05 | $39.69 | $266.73 | $94,991.32 | $1,153.19 | $8,579.87 |
| 29 | $94,991.32 | $39.58 | $266.84 | $94,724.47 | $1,192.77 | $8,886.29 |
| 30 | $94,724.47 | $39.47 | $266.96 | $94,457.52 | $1,232.23 | $9,192.72 |
| 31 | $94,457.52 | $39.36 | $267.07 | $94,190.45 | $1,271.59 | $9,499.14 |
| 32 | $94,190.45 | $39.25 | $267.18 | $93,923.27 | $1,310.84 | $9,805.57 |
| 33 | $93,923.27 | $39.13 | $267.29 | $93,655.98 | $1,349.97 | $10,111.99 |
| 34 | $93,655.98 | $39.02 | $267.40 | $93,388.58 | $1,389.00 | $10,418.41 |
| 35 | $93,388.58 | $38.91 | $267.51 | $93,121.07 | $1,427.91 | $10,724.84 |
| 36 | $93,121.07 | $38.80 | $267.62 | $92,853.45 | $1,466.71 | $11,031.26 |
| 37 | $92,853.45 | $38.69 | $267.73 | $92,585.71 | $1,505.40 | $11,337.68 |
| 38 | $92,585.71 | $38.58 | $267.85 | $92,317.87 | $1,543.97 | $11,644.11 |
| 39 | $92,317.87 | $38.47 | $267.96 | $92,049.91 | $1,582.44 | $11,950.53 |
| 40 | $92,049.91 | $38.35 | $268.07 | $91,781.84 | $1,620.79 | $12,256.96 |
| 41 | $91,781.84 | $38.24 | $268.18 | $91,513.66 | $1,659.04 | $12,563.38 |
| 42 | $91,513.66 | $38.13 | $268.29 | $91,245.36 | $1,697.17 | $12,869.80 |
| 43 | $91,245.36 | $38.02 | $268.41 | $90,976.96 | $1,735.19 | $13,176.23 |
| 44 | $90,976.96 | $37.91 | $268.52 | $90,708.44 | $1,773.09 | $13,482.65 |
| 45 | $90,708.44 | $37.80 | $268.63 | $90,439.81 | $1,810.89 | $13,789.08 |
| 46 | $90,439.81 | $37.68 | $268.74 | $90,171.07 | $1,848.57 | $14,095.50 |
| 47 | $90,171.07 | $37.57 | $268.85 | $89,902.22 | $1,886.14 | $14,401.92 |
| 48 | $89,902.22 | $37.46 | $268.96 | $89,633.25 | $1,923.60 | $14,708.35 |
| 49 | $89,633.25 | $37.35 | $269.08 | $89,364.18 | $1,960.95 | $15,014.77 |
| 50 | $89,364.18 | $37.24 | $269.19 | $89,094.99 | $1,998.18 | $15,321.20 |
| 51 | $89,094.99 | $37.12 | $269.30 | $88,825.69 | $2,035.31 | $15,627.62 |
| 52 | $88,825.69 | $37.01 | $269.41 | $88,556.27 | $2,072.32 | $15,934.04 |
| 53 | $88,556.27 | $36.90 | $269.53 | $88,286.75 | $2,109.22 | $16,240.47 |
| 54 | $88,286.75 | $36.79 | $269.64 | $88,017.11 | $2,146.00 | $16,546.89 |
| 55 | $88,017.11 | $36.67 | $269.75 | $87,747.36 | $2,182.68 | $16,853.32 |
| 56 | $87,747.36 | $36.56 | $269.86 | $87,477.50 | $2,219.24 | $17,159.74 |
| 57 | $87,477.50 | $36.45 | $269.97 | $87,207.52 | $2,255.69 | $17,466.16 |
| 58 | $87,207.52 | $36.34 | $270.09 | $86,937.44 | $2,292.02 | $17,772.59 |
| 59 | $86,937.44 | $36.22 | $270.20 | $86,667.24 | $2,328.25 | $18,079.01 |
| 60 | $86,667.24 | $36.11 | $270.31 | $86,396.92 | $2,364.36 | $18,385.43 |
| 61 | $86,396.92 | $36.00 | $270.43 | $86,126.50 | $2,400.36 | $18,691.86 |
| 62 | $86,126.50 | $35.89 | $270.54 | $85,855.96 | $2,436.24 | $18,998.28 |
| 63 | $85,855.96 | $35.77 | $270.65 | $85,585.31 | $2,472.02 | $19,304.71 |
| 64 | $85,585.31 | $35.66 | $270.76 | $85,314.55 | $2,507.68 | $19,611.13 |
| 65 | $85,314.55 | $35.55 | $270.88 | $85,043.67 | $2,543.22 | $19,917.55 |
| 66 | $85,043.67 | $35.43 | $270.99 | $84,772.68 | $2,578.66 | $20,223.98 |
| 67 | $84,772.68 | $35.32 | $271.10 | $84,501.58 | $2,613.98 | $20,530.40 |
| 68 | $84,501.58 | $35.21 | $271.21 | $84,230.36 | $2,649.19 | $20,836.83 |
| 69 | $84,230.36 | $35.10 | $271.33 | $83,959.04 | $2,684.29 | $21,143.25 |
| 70 | $83,959.04 | $34.98 | $271.44 | $83,687.60 | $2,719.27 | $21,449.67 |
| 71 | $83,687.60 | $34.87 | $271.55 | $83,416.04 | $2,754.14 | $21,756.10 |
| 72 | $83,416.04 | $34.76 | $271.67 | $83,144.37 | $2,788.90 | $22,062.52 |
| 73 | $83,144.37 | $34.64 | $271.78 | $82,872.59 | $2,823.54 | $22,368.95 |
| 74 | $82,872.59 | $34.53 | $271.89 | $82,600.70 | $2,858.07 | $22,675.37 |
| 75 | $82,600.70 | $34.42 | $272.01 | $82,328.69 | $2,892.49 | $22,981.79 |
| 76 | $82,328.69 | $34.30 | $272.12 | $82,056.57 | $2,926.79 | $23,288.22 |
| 77 | $82,056.57 | $34.19 | $272.23 | $81,784.34 | $2,960.98 | $23,594.64 |
| 78 | $81,784.34 | $34.08 | $272.35 | $81,511.99 | $2,995.06 | $23,901.06 |
| 79 | $81,511.99 | $33.96 | $272.46 | $81,239.53 | $3,029.02 | $24,207.49 |
| 80 | $81,239.53 | $33.85 | $272.57 | $80,966.96 | $3,062.87 | $24,513.91 |
| 81 | $80,966.96 | $33.74 | $272.69 | $80,694.27 | $3,096.61 | $24,820.34 |
| 82 | $80,694.27 | $33.62 | $272.80 | $80,421.47 | $3,130.23 | $25,126.76 |
| 83 | $80,421.47 | $33.51 | $272.91 | $80,148.55 | $3,163.74 | $25,433.18 |
| 84 | $80,148.55 | $33.40 | $273.03 | $79,875.52 | $3,197.13 | $25,739.61 |
| 85 | $79,875.52 | $33.28 | $273.14 | $79,602.38 | $3,230.41 | $26,046.03 |
| 86 | $79,602.38 | $33.17 | $273.26 | $79,329.13 | $3,263.58 | $26,352.46 |
| 87 | $79,329.13 | $33.05 | $273.37 | $79,055.76 | $3,296.64 | $26,658.88 |
| 88 | $79,055.76 | $32.94 | $273.48 | $78,782.27 | $3,329.58 | $26,965.30 |
| 89 | $78,782.27 | $32.83 | $273.60 | $78,508.67 | $3,362.40 | $27,271.73 |
| 90 | $78,508.67 | $32.71 | $273.71 | $78,234.96 | $3,395.11 | $27,578.15 |
| 91 | $78,234.96 | $32.60 | $273.83 | $77,961.14 | $3,427.71 | $27,884.58 |
| 92 | $77,961.14 | $32.48 | $273.94 | $77,687.20 | $3,460.20 | $28,191.00 |
| 93 | $77,687.20 | $32.37 | $274.05 | $77,413.14 | $3,492.57 | $28,497.42 |
| 94 | $77,413.14 | $32.26 | $274.17 | $77,138.97 | $3,524.82 | $28,803.85 |
| 95 | $77,138.97 | $32.14 | $274.28 | $76,864.69 | $3,556.96 | $29,110.27 |
| 96 | $76,864.69 | $32.03 | $274.40 | $76,590.29 | $3,588.99 | $29,416.70 |
| 97 | $76,590.29 | $31.91 | $274.51 | $76,315.78 | $3,620.90 | $29,723.12 |
| 98 | $76,315.78 | $31.80 | $274.63 | $76,041.16 | $3,652.70 | $30,029.54 |
| 99 | $76,041.16 | $31.68 | $274.74 | $75,766.42 | $3,684.38 | $30,335.97 |
| 100 | $75,766.42 | $31.57 | $274.85 | $75,491.56 | $3,715.95 | $30,642.39 |
| 101 | $75,491.56 | $31.45 | $274.97 | $75,216.59 | $3,747.41 | $30,948.81 |
| 102 | $75,216.59 | $31.34 | $275.08 | $74,941.51 | $3,778.75 | $31,255.24 |
| 103 | $74,941.51 | $31.23 | $275.20 | $74,666.31 | $3,809.97 | $31,561.66 |
| 104 | $74,666.31 | $31.11 | $275.31 | $74,391.00 | $3,841.08 | $31,868.09 |
| 105 | $74,391.00 | $31.00 | $275.43 | $74,115.57 | $3,872.08 | $32,174.51 |
| 106 | $74,115.57 | $30.88 | $275.54 | $73,840.03 | $3,902.96 | $32,480.93 |
| 107 | $73,840.03 | $30.77 | $275.66 | $73,564.37 | $3,933.73 | $32,787.36 |
| 108 | $73,564.37 | $30.65 | $275.77 | $73,288.60 | $3,964.38 | $33,093.78 |
| 109 | $73,288.60 | $30.54 | $275.89 | $73,012.71 | $3,994.92 | $33,400.21 |
| 110 | $73,012.71 | $30.42 | $276.00 | $72,736.71 | $4,025.34 | $33,706.63 |
| 111 | $72,736.71 | $30.31 | $276.12 | $72,460.59 | $4,055.65 | $34,013.05 |
| 112 | $72,460.59 | $30.19 | $276.23 | $72,184.36 | $4,085.84 | $34,319.48 |
| 113 | $72,184.36 | $30.08 | $276.35 | $71,908.01 | $4,115.92 | $34,625.90 |
| 114 | $71,908.01 | $29.96 | $276.46 | $71,631.55 | $4,145.88 | $34,932.33 |
| 115 | $71,631.55 | $29.85 | $276.58 | $71,354.97 | $4,175.72 | $35,238.75 |
| 116 | $71,354.97 | $29.73 | $276.69 | $71,078.28 | $4,205.46 | $35,545.17 |
| 117 | $71,078.28 | $29.62 | $276.81 | $70,801.47 | $4,235.07 | $35,851.60 |
| 118 | $70,801.47 | $29.50 | $276.92 | $70,524.55 | $4,264.57 | $36,158.02 |
| 119 | $70,524.55 | $29.39 | $277.04 | $70,247.51 | $4,293.96 | $36,464.45 |
| 120 | $70,247.51 | $29.27 | $277.15 | $69,970.36 | $4,323.23 | $36,770.87 |
| 121 | $69,970.36 | $29.15 | $277.27 | $69,693.09 | $4,352.38 | $37,077.29 |
| 122 | $69,693.09 | $29.04 | $277.39 | $69,415.70 | $4,381.42 | $37,383.72 |
| 123 | $69,415.70 | $28.92 | $277.50 | $69,138.20 | $4,410.34 | $37,690.14 |
| 124 | $69,138.20 | $28.81 | $277.62 | $68,860.59 | $4,439.15 | $37,996.56 |
| 125 | $68,860.59 | $28.69 | $277.73 | $68,582.85 | $4,467.84 | $38,302.99 |
| 126 | $68,582.85 | $28.58 | $277.85 | $68,305.01 | $4,496.42 | $38,609.41 |
| 127 | $68,305.01 | $28.46 | $277.96 | $68,027.04 | $4,524.88 | $38,915.84 |
| 128 | $68,027.04 | $28.34 | $278.08 | $67,748.96 | $4,553.22 | $39,222.26 |
| 129 | $67,748.96 | $28.23 | $278.20 | $67,470.77 | $4,581.45 | $39,528.68 |
| 130 | $67,470.77 | $28.11 | $278.31 | $67,192.46 | $4,609.57 | $39,835.11 |
| 131 | $67,192.46 | $28.00 | $278.43 | $66,914.03 | $4,637.56 | $40,141.53 |
| 132 | $66,914.03 | $27.88 | $278.54 | $66,635.49 | $4,665.44 | $40,447.96 |
| 133 | $66,635.49 | $27.76 | $278.66 | $66,356.83 | $4,693.21 | $40,754.38 |
| 134 | $66,356.83 | $27.65 | $278.78 | $66,078.05 | $4,720.86 | $41,060.80 |
| 135 | $66,078.05 | $27.53 | $278.89 | $65,799.16 | $4,748.39 | $41,367.23 |
| 136 | $65,799.16 | $27.42 | $279.01 | $65,520.15 | $4,775.81 | $41,673.65 |
| 137 | $65,520.15 | $27.30 | $279.12 | $65,241.03 | $4,803.11 | $41,980.08 |
| 138 | $65,241.03 | $27.18 | $279.24 | $64,961.79 | $4,830.29 | $42,286.50 |
| 139 | $64,961.79 | $27.07 | $279.36 | $64,682.43 | $4,857.36 | $42,592.92 |
| 140 | $64,682.43 | $26.95 | $279.47 | $64,402.96 | $4,884.31 | $42,899.35 |
| 141 | $64,402.96 | $26.83 | $279.59 | $64,123.37 | $4,911.14 | $43,205.77 |
| 142 | $64,123.37 | $26.72 | $279.71 | $63,843.66 | $4,937.86 | $43,512.20 |
| 143 | $63,843.66 | $26.60 | $279.82 | $63,563.84 | $4,964.46 | $43,818.62 |
| 144 | $63,563.84 | $26.48 | $279.94 | $63,283.90 | $4,990.95 | $44,125.04 |
| 145 | $63,283.90 | $26.37 | $280.06 | $63,003.85 | $5,017.31 | $44,431.47 |
| 146 | $63,003.85 | $26.25 | $280.17 | $62,723.68 | $5,043.57 | $44,737.89 |
| 147 | $62,723.68 | $26.13 | $280.29 | $62,443.39 | $5,069.70 | $45,044.31 |
| 148 | $62,443.39 | $26.02 | $280.41 | $62,162.98 | $5,095.72 | $45,350.74 |
| 149 | $62,162.98 | $25.90 | $280.52 | $61,882.46 | $5,121.62 | $45,657.16 |
| 150 | $61,882.46 | $25.78 | $280.64 | $61,601.82 | $5,147.40 | $45,963.59 |
| 151 | $61,601.82 | $25.67 | $280.76 | $61,321.06 | $5,173.07 | $46,270.01 |
| 152 | $61,321.06 | $25.55 | $280.87 | $61,040.19 | $5,198.62 | $46,576.43 |
| 153 | $61,040.19 | $25.43 | $280.99 | $60,759.20 | $5,224.06 | $46,882.86 |
| 154 | $60,759.20 | $25.32 | $281.11 | $60,478.09 | $5,249.37 | $47,189.28 |
| 155 | $60,478.09 | $25.20 | $281.22 | $60,196.87 | $5,274.57 | $47,495.71 |
| 156 | $60,196.87 | $25.08 | $281.34 | $59,915.52 | $5,299.65 | $47,802.13 |
| 157 | $59,915.52 | $24.96 | $281.46 | $59,634.06 | $5,324.62 | $48,108.55 |
| 158 | $59,634.06 | $24.85 | $281.58 | $59,352.49 | $5,349.47 | $48,414.98 |
| 159 | $59,352.49 | $24.73 | $281.69 | $59,070.79 | $5,374.20 | $48,721.40 |
| 160 | $59,070.79 | $24.61 | $281.81 | $58,788.98 | $5,398.81 | $49,027.83 |
| 161 | $58,788.98 | $24.50 | $281.93 | $58,507.06 | $5,423.30 | $49,334.25 |
| 162 | $58,507.06 | $24.38 | $282.05 | $58,225.01 | $5,447.68 | $49,640.67 |
| 163 | $58,225.01 | $24.26 | $282.16 | $57,942.85 | $5,471.94 | $49,947.10 |
| 164 | $57,942.85 | $24.14 | $282.28 | $57,660.56 | $5,496.09 | $50,253.52 |
| 165 | $57,660.56 | $24.03 | $282.40 | $57,378.17 | $5,520.11 | $50,559.95 |
| 166 | $57,378.17 | $23.91 | $282.52 | $57,095.65 | $5,544.02 | $50,866.37 |
| 167 | $57,095.65 | $23.79 | $282.63 | $56,813.02 | $5,567.81 | $51,172.79 |
| 168 | $56,813.02 | $23.67 | $282.75 | $56,530.26 | $5,591.48 | $51,479.22 |
| 169 | $56,530.26 | $23.55 | $282.87 | $56,247.39 | $5,615.03 | $51,785.64 |
| 170 | $56,247.39 | $23.44 | $282.99 | $55,964.41 | $5,638.47 | $52,092.06 |
| 171 | $55,964.41 | $23.32 | $283.11 | $55,681.30 | $5,661.79 | $52,398.49 |
| 172 | $55,681.30 | $23.20 | $283.22 | $55,398.08 | $5,684.99 | $52,704.91 |
| 173 | $55,398.08 | $23.08 | $283.34 | $55,114.74 | $5,708.07 | $53,011.34 |
| 174 | $55,114.74 | $22.96 | $283.46 | $54,831.28 | $5,731.04 | $53,317.76 |
| 175 | $54,831.28 | $22.85 | $283.58 | $54,547.70 | $5,753.88 | $53,624.18 |
| 176 | $54,547.70 | $22.73 | $283.70 | $54,264.00 | $5,776.61 | $53,930.61 |
| 177 | $54,264.00 | $22.61 | $283.81 | $53,980.19 | $5,799.22 | $54,237.03 |
| 178 | $53,980.19 | $22.49 | $283.93 | $53,696.26 | $5,821.71 | $54,543.46 |
| 179 | $53,696.26 | $22.37 | $284.05 | $53,412.21 | $5,844.09 | $54,849.88 |
| 180 | $53,412.21 | $22.26 | $284.17 | $53,128.04 | $5,866.34 | $55,156.30 |
| 181 | $53,128.04 | $22.14 | $284.29 | $52,843.75 | $5,888.48 | $55,462.73 |
| 182 | $52,843.75 | $22.02 | $284.41 | $52,559.35 | $5,910.50 | $55,769.15 |
| 183 | $52,559.35 | $21.90 | $284.52 | $52,274.82 | $5,932.40 | $56,075.58 |
| 184 | $52,274.82 | $21.78 | $284.64 | $51,990.18 | $5,954.18 | $56,382.00 |
| 185 | $51,990.18 | $21.66 | $284.76 | $51,705.42 | $5,975.84 | $56,688.42 |
| 186 | $51,705.42 | $21.54 | $284.88 | $51,420.54 | $5,997.38 | $56,994.85 |
| 187 | $51,420.54 | $21.43 | $285.00 | $51,135.54 | $6,018.81 | $57,301.27 |
| 188 | $51,135.54 | $21.31 | $285.12 | $50,850.42 | $6,040.12 | $57,607.69 |
| 189 | $50,850.42 | $21.19 | $285.24 | $50,565.18 | $6,061.30 | $57,914.12 |
| 190 | $50,565.18 | $21.07 | $285.36 | $50,279.83 | $6,082.37 | $58,220.54 |
| 191 | $50,279.83 | $20.95 | $285.47 | $49,994.36 | $6,103.32 | $58,526.97 |
| 192 | $49,994.36 | $20.83 | $285.59 | $49,708.76 | $6,124.15 | $58,833.39 |
| 193 | $49,708.76 | $20.71 | $285.71 | $49,423.05 | $6,144.87 | $59,139.81 |
| 194 | $49,423.05 | $20.59 | $285.83 | $49,137.22 | $6,165.46 | $59,446.24 |
| 195 | $49,137.22 | $20.47 | $285.95 | $48,851.27 | $6,185.93 | $59,752.66 |
| 196 | $48,851.27 | $20.35 | $286.07 | $48,565.20 | $6,206.29 | $60,059.09 |
| 197 | $48,565.20 | $20.24 | $286.19 | $48,279.01 | $6,226.52 | $60,365.51 |
| 198 | $48,279.01 | $20.12 | $286.31 | $47,992.70 | $6,246.64 | $60,671.93 |
| 199 | $47,992.70 | $20.00 | $286.43 | $47,706.28 | $6,266.64 | $60,978.36 |
| 200 | $47,706.28 | $19.88 | $286.55 | $47,419.73 | $6,286.51 | $61,284.78 |
| 201 | $47,419.73 | $19.76 | $286.67 | $47,133.07 | $6,306.27 | $61,591.21 |
| 202 | $47,133.07 | $19.64 | $286.79 | $46,846.28 | $6,325.91 | $61,897.63 |
| 203 | $46,846.28 | $19.52 | $286.90 | $46,559.38 | $6,345.43 | $62,204.05 |
| 204 | $46,559.38 | $19.40 | $287.02 | $46,272.35 | $6,364.83 | $62,510.48 |
| 205 | $46,272.35 | $19.28 | $287.14 | $45,985.21 | $6,384.11 | $62,816.90 |
| 206 | $45,985.21 | $19.16 | $287.26 | $45,697.94 | $6,403.27 | $63,123.33 |
| 207 | $45,697.94 | $19.04 | $287.38 | $45,410.56 | $6,422.31 | $63,429.75 |
| 208 | $45,410.56 | $18.92 | $287.50 | $45,123.06 | $6,441.23 | $63,736.17 |
| 209 | $45,123.06 | $18.80 | $287.62 | $44,835.44 | $6,460.03 | $64,042.60 |
| 210 | $44,835.44 | $18.68 | $287.74 | $44,547.69 | $6,478.71 | $64,349.02 |
| 211 | $44,547.69 | $18.56 | $287.86 | $44,259.83 | $6,497.28 | $64,655.44 |
| 212 | $44,259.83 | $18.44 | $287.98 | $43,971.85 | $6,515.72 | $64,961.87 |
| 213 | $43,971.85 | $18.32 | $288.10 | $43,683.75 | $6,534.04 | $65,268.29 |
| 214 | $43,683.75 | $18.20 | $288.22 | $43,395.52 | $6,552.24 | $65,574.72 |
| 215 | $43,395.52 | $18.08 | $288.34 | $43,107.18 | $6,570.32 | $65,881.14 |
| 216 | $43,107.18 | $17.96 | $288.46 | $42,818.72 | $6,588.28 | $66,187.56 |
| 217 | $42,818.72 | $17.84 | $288.58 | $42,530.14 | $6,606.12 | $66,493.99 |
| 218 | $42,530.14 | $17.72 | $288.70 | $42,241.43 | $6,623.85 | $66,800.41 |
| 219 | $42,241.43 | $17.60 | $288.82 | $41,952.61 | $6,641.45 | $67,106.84 |
| 220 | $41,952.61 | $17.48 | $288.94 | $41,663.67 | $6,658.93 | $67,413.26 |
| 221 | $41,663.67 | $17.36 | $289.06 | $41,374.60 | $6,676.29 | $67,719.68 |
| 222 | $41,374.60 | $17.24 | $289.18 | $41,085.42 | $6,693.53 | $68,026.11 |
| 223 | $41,085.42 | $17.12 | $289.30 | $40,796.11 | $6,710.64 | $68,332.53 |
| 224 | $40,796.11 | $17.00 | $289.43 | $40,506.69 | $6,727.64 | $68,638.96 |
| 225 | $40,506.69 | $16.88 | $289.55 | $40,217.14 | $6,744.52 | $68,945.38 |
| 226 | $40,217.14 | $16.76 | $289.67 | $39,927.47 | $6,761.28 | $69,251.80 |
| 227 | $39,927.47 | $16.64 | $289.79 | $39,637.69 | $6,777.91 | $69,558.23 |
| 228 | $39,637.69 | $16.52 | $289.91 | $39,347.78 | $6,794.43 | $69,864.65 |
| 229 | $39,347.78 | $16.39 | $290.03 | $39,057.75 | $6,810.83 | $70,171.08 |
| 230 | $39,057.75 | $16.27 | $290.15 | $38,767.60 | $6,827.10 | $70,477.50 |
| 231 | $38,767.60 | $16.15 | $290.27 | $38,477.33 | $6,843.25 | $70,783.92 |
| 232 | $38,477.33 | $16.03 | $290.39 | $38,186.94 | $6,859.28 | $71,090.35 |
| 233 | $38,186.94 | $15.91 | $290.51 | $37,896.42 | $6,875.20 | $71,396.77 |
| 234 | $37,896.42 | $15.79 | $290.63 | $37,605.79 | $6,890.99 | $71,703.19 |
| 235 | $37,605.79 | $15.67 | $290.75 | $37,315.04 | $6,906.66 | $72,009.62 |
| 236 | $37,315.04 | $15.55 | $290.88 | $37,024.16 | $6,922.20 | $72,316.04 |
| 237 | $37,024.16 | $15.43 | $291.00 | $36,733.16 | $6,937.63 | $72,622.47 |
| 238 | $36,733.16 | $15.31 | $291.12 | $36,442.04 | $6,952.94 | $72,928.89 |
| 239 | $36,442.04 | $15.18 | $291.24 | $36,150.81 | $6,968.12 | $73,235.31 |
| 240 | $36,150.81 | $15.06 | $291.36 | $35,859.44 | $6,983.18 | $73,541.74 |
| 241 | $35,859.44 | $14.94 | $291.48 | $35,567.96 | $6,998.12 | $73,848.16 |
| 242 | $35,567.96 | $14.82 | $291.60 | $35,276.36 | $7,012.94 | $74,154.59 |
| 243 | $35,276.36 | $14.70 | $291.73 | $34,984.63 | $7,027.64 | $74,461.01 |
| 244 | $34,984.63 | $14.58 | $291.85 | $34,692.79 | $7,042.22 | $74,767.43 |
| 245 | $34,692.79 | $14.46 | $291.97 | $34,400.82 | $7,056.67 | $75,073.86 |
| 246 | $34,400.82 | $14.33 | $292.09 | $34,108.73 | $7,071.01 | $75,380.28 |
| 247 | $34,108.73 | $14.21 | $292.21 | $33,816.51 | $7,085.22 | $75,686.71 |
| 248 | $33,816.51 | $14.09 | $292.33 | $33,524.18 | $7,099.31 | $75,993.13 |
| 249 | $33,524.18 | $13.97 | $292.46 | $33,231.73 | $7,113.28 | $76,299.55 |
| 250 | $33,231.73 | $13.85 | $292.58 | $32,939.15 | $7,127.13 | $76,605.98 |
| 251 | $32,939.15 | $13.72 | $292.70 | $32,646.45 | $7,140.85 | $76,912.40 |
| 252 | $32,646.45 | $13.60 | $292.82 | $32,353.63 | $7,154.45 | $77,218.83 |
| 253 | $32,353.63 | $13.48 | $292.94 | $32,060.68 | $7,167.93 | $77,525.25 |
| 254 | $32,060.68 | $13.36 | $293.07 | $31,767.62 | $7,181.29 | $77,831.67 |
| 255 | $31,767.62 | $13.24 | $293.19 | $31,474.43 | $7,194.53 | $78,138.10 |
| 256 | $31,474.43 | $13.11 | $293.31 | $31,181.12 | $7,207.64 | $78,444.52 |
| 257 | $31,181.12 | $12.99 | $293.43 | $30,887.69 | $7,220.63 | $78,750.94 |
| 258 | $30,887.69 | $12.87 | $293.55 | $30,594.14 | $7,233.50 | $79,057.37 |
| 259 | $30,594.14 | $12.75 | $293.68 | $30,300.46 | $7,246.25 | $79,363.79 |
| 260 | $30,300.46 | $12.63 | $293.80 | $30,006.66 | $7,258.88 | $79,670.22 |
| 261 | $30,006.66 | $12.50 | $293.92 | $29,712.74 | $7,271.38 | $79,976.64 |
| 262 | $29,712.74 | $12.38 | $294.04 | $29,418.70 | $7,283.76 | $80,283.06 |
| 263 | $29,418.70 | $12.26 | $294.17 | $29,124.53 | $7,296.02 | $80,589.49 |
| 264 | $29,124.53 | $12.14 | $294.29 | $28,830.24 | $7,308.15 | $80,895.91 |
| 265 | $28,830.24 | $12.01 | $294.41 | $28,535.83 | $7,320.17 | $81,202.34 |
| 266 | $28,535.83 | $11.89 | $294.53 | $28,241.30 | $7,332.06 | $81,508.76 |
| 267 | $28,241.30 | $11.77 | $294.66 | $27,946.64 | $7,343.82 | $81,815.18 |
| 268 | $27,946.64 | $11.64 | $294.78 | $27,651.86 | $7,355.47 | $82,121.61 |
| 269 | $27,651.86 | $11.52 | $294.90 | $27,356.96 | $7,366.99 | $82,428.03 |
| 270 | $27,356.96 | $11.40 | $295.03 | $27,061.93 | $7,378.39 | $82,734.46 |
| 271 | $27,061.93 | $11.28 | $295.15 | $26,766.78 | $7,389.66 | $83,040.88 |
| 272 | $26,766.78 | $11.15 | $295.27 | $26,471.51 | $7,400.82 | $83,347.30 |
| 273 | $26,471.51 | $11.03 | $295.39 | $26,176.12 | $7,411.85 | $83,653.73 |
| 274 | $26,176.12 | $10.91 | $295.52 | $25,880.60 | $7,422.75 | $83,960.15 |
| 275 | $25,880.60 | $10.78 | $295.64 | $25,584.96 | $7,433.54 | $84,266.58 |
| 276 | $25,584.96 | $10.66 | $295.76 | $25,289.20 | $7,444.20 | $84,573.00 |
| 277 | $25,289.20 | $10.54 | $295.89 | $24,993.31 | $7,454.73 | $84,879.42 |
| 278 | $24,993.31 | $10.41 | $296.01 | $24,697.30 | $7,465.15 | $85,185.85 |
| 279 | $24,697.30 | $10.29 | $296.13 | $24,401.17 | $7,475.44 | $85,492.27 |
| 280 | $24,401.17 | $10.17 | $296.26 | $24,104.91 | $7,485.61 | $85,798.69 |
| 281 | $24,104.91 | $10.04 | $296.38 | $23,808.53 | $7,495.65 | $86,105.12 |
| 282 | $23,808.53 | $9.92 | $296.50 | $23,512.03 | $7,505.57 | $86,411.54 |
| 283 | $23,512.03 | $9.80 | $296.63 | $23,215.40 | $7,515.37 | $86,717.97 |
| 284 | $23,215.40 | $9.67 | $296.75 | $22,918.65 | $7,525.04 | $87,024.39 |
| 285 | $22,918.65 | $9.55 | $296.87 | $22,621.77 | $7,534.59 | $87,330.81 |
| 286 | $22,621.77 | $9.43 | $297.00 | $22,324.78 | $7,544.01 | $87,637.24 |
| 287 | $22,324.78 | $9.30 | $297.12 | $22,027.65 | $7,553.32 | $87,943.66 |
| 288 | $22,027.65 | $9.18 | $297.25 | $21,730.41 | $7,562.50 | $88,250.09 |
| 289 | $21,730.41 | $9.05 | $297.37 | $21,433.04 | $7,571.55 | $88,556.51 |
| 290 | $21,433.04 | $8.93 | $297.49 | $21,135.55 | $7,580.48 | $88,862.93 |
| 291 | $21,135.55 | $8.81 | $297.62 | $20,837.93 | $7,589.29 | $89,169.36 |
| 292 | $20,837.93 | $8.68 | $297.74 | $20,540.19 | $7,597.97 | $89,475.78 |
| 293 | $20,540.19 | $8.56 | $297.87 | $20,242.32 | $7,606.53 | $89,782.21 |
| 294 | $20,242.32 | $8.43 | $297.99 | $19,944.33 | $7,614.96 | $90,088.63 |
| 295 | $19,944.33 | $8.31 | $298.11 | $19,646.22 | $7,623.27 | $90,395.05 |
| 296 | $19,646.22 | $8.19 | $298.24 | $19,347.98 | $7,631.46 | $90,701.48 |
| 297 | $19,347.98 | $8.06 | $298.36 | $19,049.62 | $7,639.52 | $91,007.90 |
| 298 | $19,049.62 | $7.94 | $298.49 | $18,751.13 | $7,647.46 | $91,314.33 |
| 299 | $18,751.13 | $7.81 | $298.61 | $18,452.52 | $7,655.27 | $91,620.75 |
| 300 | $18,452.52 | $7.69 | $298.74 | $18,153.79 | $7,662.96 | $91,927.17 |
| 301 | $18,153.79 | $7.56 | $298.86 | $17,854.93 | $7,670.52 | $92,233.60 |
| 302 | $17,854.93 | $7.44 | $298.98 | $17,555.94 | $7,677.96 | $92,540.02 |
| 303 | $17,555.94 | $7.31 | $299.11 | $17,256.83 | $7,685.28 | $92,846.44 |
| 304 | $17,256.83 | $7.19 | $299.23 | $16,957.60 | $7,692.47 | $93,152.87 |
| 305 | $16,957.60 | $7.07 | $299.36 | $16,658.24 | $7,699.53 | $93,459.29 |
| 306 | $16,658.24 | $6.94 | $299.48 | $16,358.76 | $7,706.47 | $93,765.72 |
| 307 | $16,358.76 | $6.82 | $299.61 | $16,059.15 | $7,713.29 | $94,072.14 |
| 308 | $16,059.15 | $6.69 | $299.73 | $15,759.42 | $7,719.98 | $94,378.56 |
| 309 | $15,759.42 | $6.57 | $299.86 | $15,459.56 | $7,726.55 | $94,684.99 |
| 310 | $15,459.56 | $6.44 | $299.98 | $15,159.58 | $7,732.99 | $94,991.41 |
| 311 | $15,159.58 | $6.32 | $300.11 | $14,859.47 | $7,739.31 | $95,297.84 |
| 312 | $14,859.47 | $6.19 | $300.23 | $14,559.24 | $7,745.50 | $95,604.26 |
| 313 | $14,559.24 | $6.07 | $300.36 | $14,258.88 | $7,751.56 | $95,910.68 |
| 314 | $14,258.88 | $5.94 | $300.48 | $13,958.40 | $7,757.50 | $96,217.11 |
| 315 | $13,958.40 | $5.82 | $300.61 | $13,657.79 | $7,763.32 | $96,523.53 |
| 316 | $13,657.79 | $5.69 | $300.73 | $13,357.06 | $7,769.01 | $96,829.96 |
| 317 | $13,357.06 | $5.57 | $300.86 | $13,056.20 | $7,774.58 | $97,136.38 |
| 318 | $13,056.20 | $5.44 | $300.98 | $12,755.21 | $7,780.02 | $97,442.80 |
| 319 | $12,755.21 | $5.31 | $301.11 | $12,454.10 | $7,785.33 | $97,749.23 |
| 320 | $12,454.10 | $5.19 | $301.23 | $12,152.87 | $7,790.52 | $98,055.65 |
| 321 | $12,152.87 | $5.06 | $301.36 | $11,851.51 | $7,795.58 | $98,362.07 |
| 322 | $11,851.51 | $4.94 | $301.49 | $11,550.02 | $7,800.52 | $98,668.50 |
| 323 | $11,550.02 | $4.81 | $301.61 | $11,248.41 | $7,805.33 | $98,974.92 |
| 324 | $11,248.41 | $4.69 | $301.74 | $10,946.68 | $7,810.02 | $99,281.35 |
| 325 | $10,946.68 | $4.56 | $301.86 | $10,644.81 | $7,814.58 | $99,587.77 |
| 326 | $10,644.81 | $4.44 | $301.99 | $10,342.82 | $7,819.02 | $99,894.19 |
| 327 | $10,342.82 | $4.31 | $302.11 | $10,040.71 | $7,823.33 | $100,200.62 |
| 328 | $10,040.71 | $4.18 | $302.24 | $9,738.47 | $7,827.51 | $100,507.04 |
| 329 | $9,738.47 | $4.06 | $302.37 | $9,436.10 | $7,831.57 | $100,813.47 |
| 330 | $9,436.10 | $3.93 | $302.49 | $9,133.61 | $7,835.50 | $101,119.89 |
| 331 | $9,133.61 | $3.81 | $302.62 | $8,830.99 | $7,839.31 | $101,426.31 |
| 332 | $8,830.99 | $3.68 | $302.74 | $8,528.25 | $7,842.99 | $101,732.74 |
| 333 | $8,528.25 | $3.55 | $302.87 | $8,225.38 | $7,846.54 | $102,039.16 |
| 334 | $8,225.38 | $3.43 | $303.00 | $7,922.38 | $7,849.97 | $102,345.59 |
| 335 | $7,922.38 | $3.30 | $303.12 | $7,619.26 | $7,853.27 | $102,652.01 |
| 336 | $7,619.26 | $3.17 | $303.25 | $7,316.01 | $7,856.44 | $102,958.43 |
| 337 | $7,316.01 | $3.05 | $303.38 | $7,012.63 | $7,859.49 | $103,264.86 |
| 338 | $7,012.63 | $2.92 | $303.50 | $6,709.13 | $7,862.41 | $103,571.28 |
| 339 | $6,709.13 | $2.80 | $303.63 | $6,405.50 | $7,865.21 | $103,877.71 |
| 340 | $6,405.50 | $2.67 | $303.75 | $6,101.75 | $7,867.88 | $104,184.13 |
| 341 | $6,101.75 | $2.54 | $303.88 | $5,797.87 | $7,870.42 | $104,490.55 |
| 342 | $5,797.87 | $2.42 | $304.01 | $5,493.86 | $7,872.84 | $104,796.98 |
| 343 | $5,493.86 | $2.29 | $304.13 | $5,189.72 | $7,875.12 | $105,103.40 |
| 344 | $5,189.72 | $2.16 | $304.26 | $4,885.46 | $7,877.29 | $105,409.82 |
| 345 | $4,885.46 | $2.04 | $304.39 | $4,581.07 | $7,879.32 | $105,716.25 |
| 346 | $4,581.07 | $1.91 | $304.52 | $4,276.56 | $7,881.23 | $106,022.67 |
| 347 | $4,276.56 | $1.78 | $304.64 | $3,971.92 | $7,883.01 | $106,329.10 |
| 348 | $3,971.92 | $1.65 | $304.77 | $3,667.15 | $7,884.67 | $106,635.52 |
| 349 | $3,667.15 | $1.53 | $304.90 | $3,362.25 | $7,886.20 | $106,941.94 |
| 350 | $3,362.25 | $1.40 | $305.02 | $3,057.23 | $7,887.60 | $107,248.37 |
| 351 | $3,057.23 | $1.27 | $305.15 | $2,752.08 | $7,888.87 | $107,554.79 |
| 352 | $2,752.08 | $1.15 | $305.28 | $2,446.80 | $7,890.02 | $107,861.22 |
| 353 | $2,446.80 | $1.02 | $305.40 | $2,141.40 | $7,891.04 | $108,167.64 |
| 354 | $2,141.40 | $0.89 | $305.53 | $1,835.87 | $7,891.93 | $108,474.06 |
| 355 | $1,835.87 | $0.76 | $305.66 | $1,530.21 | $7,892.69 | $108,780.49 |
| 356 | $1,530.21 | $0.64 | $305.79 | $1,224.42 | $7,893.33 | $109,086.91 |
| 357 | $1,224.42 | $0.51 | $305.91 | $918.51 | $7,893.84 | $109,393.34 |
| 358 | $918.51 | $0.38 | $306.04 | $612.47 | $7,894.22 | $109,699.76 |
| 359 | $612.47 | $0.26 | $306.17 | $306.30 | $7,894.48 | $110,006.18 |
| 360 | $306.30 | $0.13 | $306.30 | $0.00 | $7,894.61 | $110,312.61 |