|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $104,625.00 | $119.88 | $234.96 | $104,390.04 | $119.88 | $354.84 |
| 2 | $104,390.04 | $119.61 | $235.23 | $104,154.82 | $239.50 | $709.68 |
| 3 | $104,154.82 | $119.34 | $235.50 | $103,919.32 | $358.84 | $1,064.52 |
| 4 | $103,919.32 | $119.07 | $235.77 | $103,683.56 | $477.91 | $1,419.36 |
| 5 | $103,683.56 | $118.80 | $236.04 | $103,447.52 | $596.72 | $1,774.20 |
| 6 | $103,447.52 | $118.53 | $236.31 | $103,211.21 | $715.25 | $2,129.04 |
| 7 | $103,211.21 | $118.26 | $236.58 | $102,974.64 | $833.52 | $2,483.88 |
| 8 | $102,974.64 | $117.99 | $236.85 | $102,737.79 | $951.51 | $2,838.72 |
| 9 | $102,737.79 | $117.72 | $237.12 | $102,500.67 | $1,069.23 | $3,193.56 |
| 10 | $102,500.67 | $117.45 | $237.39 | $102,263.28 | $1,186.68 | $3,548.40 |
| 11 | $102,263.28 | $117.18 | $237.66 | $102,025.61 | $1,303.85 | $3,903.24 |
| 12 | $102,025.61 | $116.90 | $237.94 | $101,787.68 | $1,420.76 | $4,258.08 |
| 13 | $101,787.68 | $116.63 | $238.21 | $101,549.47 | $1,537.39 | $4,612.92 |
| 14 | $101,549.47 | $116.36 | $238.48 | $101,310.99 | $1,653.75 | $4,967.76 |
| 15 | $101,310.99 | $116.09 | $238.75 | $101,072.24 | $1,769.83 | $5,322.60 |
| 16 | $101,072.24 | $115.81 | $239.03 | $100,833.21 | $1,885.65 | $5,677.44 |
| 17 | $100,833.21 | $115.54 | $239.30 | $100,593.91 | $2,001.18 | $6,032.28 |
| 18 | $100,593.91 | $115.26 | $239.58 | $100,354.33 | $2,116.45 | $6,387.12 |
| 19 | $100,354.33 | $114.99 | $239.85 | $100,114.48 | $2,231.44 | $6,741.96 |
| 20 | $100,114.48 | $114.71 | $240.13 | $99,874.35 | $2,346.15 | $7,096.80 |
| 21 | $99,874.35 | $114.44 | $240.40 | $99,633.95 | $2,460.59 | $7,451.64 |
| 22 | $99,633.95 | $114.16 | $240.68 | $99,393.28 | $2,574.75 | $7,806.48 |
| 23 | $99,393.28 | $113.89 | $240.95 | $99,152.33 | $2,688.64 | $8,161.32 |
| 24 | $99,152.33 | $113.61 | $241.23 | $98,911.10 | $2,802.25 | $8,516.16 |
| 25 | $98,911.10 | $113.34 | $241.50 | $98,669.59 | $2,915.59 | $8,871.00 |
| 26 | $98,669.59 | $113.06 | $241.78 | $98,427.81 | $3,028.65 | $9,225.84 |
| 27 | $98,427.81 | $112.78 | $242.06 | $98,185.75 | $3,141.43 | $9,580.68 |
| 28 | $98,185.75 | $112.50 | $242.34 | $97,943.42 | $3,253.94 | $9,935.52 |
| 29 | $97,943.42 | $112.23 | $242.61 | $97,700.81 | $3,366.16 | $10,290.36 |
| 30 | $97,700.81 | $111.95 | $242.89 | $97,457.91 | $3,478.11 | $10,645.20 |
| 31 | $97,457.91 | $111.67 | $243.17 | $97,214.75 | $3,589.78 | $11,000.04 |
| 32 | $97,214.75 | $111.39 | $243.45 | $96,971.30 | $3,701.17 | $11,354.88 |
| 33 | $96,971.30 | $111.11 | $243.73 | $96,727.57 | $3,812.29 | $11,709.72 |
| 34 | $96,727.57 | $110.83 | $244.01 | $96,483.56 | $3,923.12 | $12,064.56 |
| 35 | $96,483.56 | $110.55 | $244.29 | $96,239.28 | $4,033.67 | $12,419.40 |
| 36 | $96,239.28 | $110.27 | $244.57 | $95,994.71 | $4,143.95 | $12,774.24 |
| 37 | $95,994.71 | $109.99 | $244.85 | $95,749.87 | $4,253.94 | $13,129.08 |
| 38 | $95,749.87 | $109.71 | $245.13 | $95,504.74 | $4,363.66 | $13,483.92 |
| 39 | $95,504.74 | $109.43 | $245.41 | $95,259.33 | $4,473.09 | $13,838.75 |
| 40 | $95,259.33 | $109.15 | $245.69 | $95,013.64 | $4,582.24 | $14,193.59 |
| 41 | $95,013.64 | $108.87 | $245.97 | $94,767.67 | $4,691.11 | $14,548.43 |
| 42 | $94,767.67 | $108.59 | $246.25 | $94,521.42 | $4,799.70 | $14,903.27 |
| 43 | $94,521.42 | $108.31 | $246.53 | $94,274.89 | $4,908.00 | $15,258.11 |
| 44 | $94,274.89 | $108.02 | $246.82 | $94,028.07 | $5,016.03 | $15,612.95 |
| 45 | $94,028.07 | $107.74 | $247.10 | $93,780.97 | $5,123.77 | $15,967.79 |
| 46 | $93,780.97 | $107.46 | $247.38 | $93,533.59 | $5,231.22 | $16,322.63 |
| 47 | $93,533.59 | $107.17 | $247.67 | $93,285.92 | $5,338.40 | $16,677.47 |
| 48 | $93,285.92 | $106.89 | $247.95 | $93,037.97 | $5,445.29 | $17,032.31 |
| 49 | $93,037.97 | $106.61 | $248.23 | $92,789.74 | $5,551.89 | $17,387.15 |
| 50 | $92,789.74 | $106.32 | $248.52 | $92,541.22 | $5,658.22 | $17,741.99 |
| 51 | $92,541.22 | $106.04 | $248.80 | $92,292.42 | $5,764.25 | $18,096.83 |
| 52 | $92,292.42 | $105.75 | $249.09 | $92,043.33 | $5,870.00 | $18,451.67 |
| 53 | $92,043.33 | $105.47 | $249.37 | $91,793.96 | $5,975.47 | $18,806.51 |
| 54 | $91,793.96 | $105.18 | $249.66 | $91,544.30 | $6,080.65 | $19,161.35 |
| 55 | $91,544.30 | $104.89 | $249.95 | $91,294.35 | $6,185.55 | $19,516.19 |
| 56 | $91,294.35 | $104.61 | $250.23 | $91,044.12 | $6,290.15 | $19,871.03 |
| 57 | $91,044.12 | $104.32 | $250.52 | $90,793.60 | $6,394.48 | $20,225.87 |
| 58 | $90,793.60 | $104.03 | $250.81 | $90,542.80 | $6,498.51 | $20,580.71 |
| 59 | $90,542.80 | $103.75 | $251.09 | $90,291.70 | $6,602.26 | $20,935.55 |
| 60 | $90,291.70 | $103.46 | $251.38 | $90,040.32 | $6,705.72 | $21,290.39 |
| 61 | $90,040.32 | $103.17 | $251.67 | $89,788.65 | $6,808.89 | $21,645.23 |
| 62 | $89,788.65 | $102.88 | $251.96 | $89,536.70 | $6,911.77 | $22,000.07 |
| 63 | $89,536.70 | $102.59 | $252.25 | $89,284.45 | $7,014.36 | $22,354.91 |
| 64 | $89,284.45 | $102.31 | $252.53 | $89,031.92 | $7,116.67 | $22,709.75 |
| 65 | $89,031.92 | $102.02 | $252.82 | $88,779.09 | $7,218.68 | $23,064.59 |
| 66 | $88,779.09 | $101.73 | $253.11 | $88,525.98 | $7,320.41 | $23,419.43 |
| 67 | $88,525.98 | $101.44 | $253.40 | $88,272.58 | $7,421.85 | $23,774.27 |
| 68 | $88,272.58 | $101.15 | $253.69 | $88,018.88 | $7,522.99 | $24,129.11 |
| 69 | $88,018.88 | $100.85 | $253.98 | $87,764.90 | $7,623.85 | $24,483.95 |
| 70 | $87,764.90 | $100.56 | $254.28 | $87,510.62 | $7,724.41 | $24,838.79 |
| 71 | $87,510.62 | $100.27 | $254.57 | $87,256.05 | $7,824.68 | $25,193.63 |
| 72 | $87,256.05 | $99.98 | $254.86 | $87,001.19 | $7,924.66 | $25,548.47 |
| 73 | $87,001.19 | $99.69 | $255.15 | $86,746.04 | $8,024.35 | $25,903.31 |
| 74 | $86,746.04 | $99.40 | $255.44 | $86,490.60 | $8,123.75 | $26,258.15 |
| 75 | $86,490.60 | $99.10 | $255.74 | $86,234.86 | $8,222.85 | $26,612.99 |
| 76 | $86,234.86 | $98.81 | $256.03 | $85,978.83 | $8,321.66 | $26,967.83 |
| 77 | $85,978.83 | $98.52 | $256.32 | $85,722.51 | $8,420.18 | $27,322.67 |
| 78 | $85,722.51 | $98.22 | $256.62 | $85,465.90 | $8,518.41 | $27,677.51 |
| 79 | $85,465.90 | $97.93 | $256.91 | $85,208.99 | $8,616.34 | $28,032.35 |
| 80 | $85,208.99 | $97.64 | $257.20 | $84,951.78 | $8,713.97 | $28,387.19 |
| 81 | $84,951.78 | $97.34 | $257.50 | $84,694.28 | $8,811.31 | $28,742.03 |
| 82 | $84,694.28 | $97.05 | $257.79 | $84,436.49 | $8,908.36 | $29,096.87 |
| 83 | $84,436.49 | $96.75 | $258.09 | $84,178.40 | $9,005.11 | $29,451.71 |
| 84 | $84,178.40 | $96.45 | $258.39 | $83,920.01 | $9,101.56 | $29,806.55 |
| 85 | $83,920.01 | $96.16 | $258.68 | $83,661.33 | $9,197.72 | $30,161.39 |
| 86 | $83,661.33 | $95.86 | $258.98 | $83,402.35 | $9,293.58 | $30,516.23 |
| 87 | $83,402.35 | $95.57 | $259.27 | $83,143.08 | $9,389.15 | $30,871.07 |
| 88 | $83,143.08 | $95.27 | $259.57 | $82,883.51 | $9,484.42 | $31,225.91 |
| 89 | $82,883.51 | $94.97 | $259.87 | $82,623.64 | $9,579.39 | $31,580.75 |
| 90 | $82,623.64 | $94.67 | $260.17 | $82,363.47 | $9,674.06 | $31,935.59 |
| 91 | $82,363.47 | $94.37 | $260.47 | $82,103.01 | $9,768.43 | $32,290.43 |
| 92 | $82,103.01 | $94.08 | $260.76 | $81,842.24 | $9,862.51 | $32,645.27 |
| 93 | $81,842.24 | $93.78 | $261.06 | $81,581.18 | $9,956.29 | $33,000.11 |
| 94 | $81,581.18 | $93.48 | $261.36 | $81,319.82 | $10,049.77 | $33,354.95 |
| 95 | $81,319.82 | $93.18 | $261.66 | $81,058.16 | $10,142.94 | $33,709.79 |
| 96 | $81,058.16 | $92.88 | $261.96 | $80,796.20 | $10,235.82 | $34,064.63 |
| 97 | $80,796.20 | $92.58 | $262.26 | $80,533.94 | $10,328.40 | $34,419.47 |
| 98 | $80,533.94 | $92.28 | $262.56 | $80,271.37 | $10,420.68 | $34,774.31 |
| 99 | $80,271.37 | $91.98 | $262.86 | $80,008.51 | $10,512.66 | $35,129.15 |
| 100 | $80,008.51 | $91.68 | $263.16 | $79,745.35 | $10,604.34 | $35,483.99 |
| 101 | $79,745.35 | $91.37 | $263.46 | $79,481.88 | $10,695.71 | $35,838.83 |
| 102 | $79,481.88 | $91.07 | $263.77 | $79,218.12 | $10,786.78 | $36,193.67 |
| 103 | $79,218.12 | $90.77 | $264.07 | $78,954.05 | $10,877.55 | $36,548.51 |
| 104 | $78,954.05 | $90.47 | $264.37 | $78,689.68 | $10,968.02 | $36,903.35 |
| 105 | $78,689.68 | $90.17 | $264.67 | $78,425.00 | $11,058.19 | $37,258.19 |
| 106 | $78,425.00 | $89.86 | $264.98 | $78,160.02 | $11,148.05 | $37,613.03 |
| 107 | $78,160.02 | $89.56 | $265.28 | $77,894.74 | $11,237.61 | $37,967.87 |
| 108 | $77,894.74 | $89.25 | $265.59 | $77,629.16 | $11,326.86 | $38,322.71 |
| 109 | $77,629.16 | $88.95 | $265.89 | $77,363.27 | $11,415.81 | $38,677.55 |
| 110 | $77,363.27 | $88.65 | $266.19 | $77,097.07 | $11,504.46 | $39,032.39 |
| 111 | $77,097.07 | $88.34 | $266.50 | $76,830.57 | $11,592.80 | $39,387.23 |
| 112 | $76,830.57 | $88.04 | $266.80 | $76,563.77 | $11,680.83 | $39,742.07 |
| 113 | $76,563.77 | $87.73 | $267.11 | $76,296.66 | $11,768.56 | $40,096.91 |
| 114 | $76,296.66 | $87.42 | $267.42 | $76,029.24 | $11,855.99 | $40,451.75 |
| 115 | $76,029.24 | $87.12 | $267.72 | $75,761.52 | $11,943.10 | $40,806.59 |
| 116 | $75,761.52 | $86.81 | $268.03 | $75,493.49 | $12,029.91 | $41,161.43 |
| 117 | $75,493.49 | $86.50 | $268.34 | $75,225.15 | $12,116.42 | $41,516.26 |
| 118 | $75,225.15 | $86.20 | $268.64 | $74,956.51 | $12,202.61 | $41,871.10 |
| 119 | $74,956.51 | $85.89 | $268.95 | $74,687.55 | $12,288.50 | $42,225.94 |
| 120 | $74,687.55 | $85.58 | $269.26 | $74,418.29 | $12,374.08 | $42,580.78 |
| 121 | $74,418.29 | $85.27 | $269.57 | $74,148.72 | $12,459.35 | $42,935.62 |
| 122 | $74,148.72 | $84.96 | $269.88 | $73,878.85 | $12,544.31 | $43,290.46 |
| 123 | $73,878.85 | $84.65 | $270.19 | $73,608.66 | $12,628.96 | $43,645.30 |
| 124 | $73,608.66 | $84.34 | $270.50 | $73,338.16 | $12,713.31 | $44,000.14 |
| 125 | $73,338.16 | $84.03 | $270.81 | $73,067.36 | $12,797.34 | $44,354.98 |
| 126 | $73,067.36 | $83.72 | $271.12 | $72,796.24 | $12,881.06 | $44,709.82 |
| 127 | $72,796.24 | $83.41 | $271.43 | $72,524.81 | $12,964.48 | $45,064.66 |
| 128 | $72,524.81 | $83.10 | $271.74 | $72,253.07 | $13,047.58 | $45,419.50 |
| 129 | $72,253.07 | $82.79 | $272.05 | $71,981.02 | $13,130.37 | $45,774.34 |
| 130 | $71,981.02 | $82.48 | $272.36 | $71,708.66 | $13,212.85 | $46,129.18 |
| 131 | $71,708.66 | $82.17 | $272.67 | $71,435.99 | $13,295.01 | $46,484.02 |
| 132 | $71,435.99 | $81.85 | $272.99 | $71,163.00 | $13,376.87 | $46,838.86 |
| 133 | $71,163.00 | $81.54 | $273.30 | $70,889.70 | $13,458.41 | $47,193.70 |
| 134 | $70,889.70 | $81.23 | $273.61 | $70,616.09 | $13,539.63 | $47,548.54 |
| 135 | $70,616.09 | $80.91 | $273.93 | $70,342.17 | $13,620.55 | $47,903.38 |
| 136 | $70,342.17 | $80.60 | $274.24 | $70,067.93 | $13,701.15 | $48,258.22 |
| 137 | $70,067.93 | $80.29 | $274.55 | $69,793.37 | $13,781.44 | $48,613.06 |
| 138 | $69,793.37 | $79.97 | $274.87 | $69,518.50 | $13,861.41 | $48,967.90 |
| 139 | $69,518.50 | $79.66 | $275.18 | $69,243.32 | $13,941.06 | $49,322.74 |
| 140 | $69,243.32 | $79.34 | $275.50 | $68,967.82 | $14,020.40 | $49,677.58 |
| 141 | $68,967.82 | $79.03 | $275.81 | $68,692.01 | $14,099.43 | $50,032.42 |
| 142 | $68,692.01 | $78.71 | $276.13 | $68,415.88 | $14,178.14 | $50,387.26 |
| 143 | $68,415.88 | $78.39 | $276.45 | $68,139.43 | $14,256.53 | $50,742.10 |
| 144 | $68,139.43 | $78.08 | $276.76 | $67,862.67 | $14,334.61 | $51,096.94 |
| 145 | $67,862.67 | $77.76 | $277.08 | $67,585.59 | $14,412.37 | $51,451.78 |
| 146 | $67,585.59 | $77.44 | $277.40 | $67,308.19 | $14,489.81 | $51,806.62 |
| 147 | $67,308.19 | $77.12 | $277.72 | $67,030.47 | $14,566.93 | $52,161.46 |
| 148 | $67,030.47 | $76.81 | $278.03 | $66,752.44 | $14,643.74 | $52,516.30 |
| 149 | $66,752.44 | $76.49 | $278.35 | $66,474.09 | $14,720.23 | $52,871.14 |
| 150 | $66,474.09 | $76.17 | $278.67 | $66,195.41 | $14,796.40 | $53,225.98 |
| 151 | $66,195.41 | $75.85 | $278.99 | $65,916.42 | $14,872.24 | $53,580.82 |
| 152 | $65,916.42 | $75.53 | $279.31 | $65,637.11 | $14,947.77 | $53,935.66 |
| 153 | $65,637.11 | $75.21 | $279.63 | $65,357.48 | $15,022.98 | $54,290.50 |
| 154 | $65,357.48 | $74.89 | $279.95 | $65,077.53 | $15,097.87 | $54,645.34 |
| 155 | $65,077.53 | $74.57 | $280.27 | $64,797.26 | $15,172.44 | $55,000.18 |
| 156 | $64,797.26 | $74.25 | $280.59 | $64,516.67 | $15,246.69 | $55,355.02 |
| 157 | $64,516.67 | $73.93 | $280.91 | $64,235.75 | $15,320.61 | $55,709.86 |
| 158 | $64,235.75 | $73.60 | $281.24 | $63,954.52 | $15,394.22 | $56,064.70 |
| 159 | $63,954.52 | $73.28 | $281.56 | $63,672.96 | $15,467.50 | $56,419.54 |
| 160 | $63,672.96 | $72.96 | $281.88 | $63,391.08 | $15,540.46 | $56,774.38 |
| 161 | $63,391.08 | $72.64 | $282.20 | $63,108.87 | $15,613.09 | $57,129.22 |
| 162 | $63,108.87 | $72.31 | $282.53 | $62,826.34 | $15,685.40 | $57,484.06 |
| 163 | $62,826.34 | $71.99 | $282.85 | $62,543.49 | $15,757.39 | $57,838.90 |
| 164 | $62,543.49 | $71.66 | $283.18 | $62,260.32 | $15,829.06 | $58,193.74 |
| 165 | $62,260.32 | $71.34 | $283.50 | $61,976.82 | $15,900.40 | $58,548.58 |
| 166 | $61,976.82 | $71.02 | $283.82 | $61,692.99 | $15,971.41 | $58,903.42 |
| 167 | $61,692.99 | $70.69 | $284.15 | $61,408.84 | $16,042.10 | $59,258.26 |
| 168 | $61,408.84 | $70.36 | $284.48 | $61,124.37 | $16,112.47 | $59,613.10 |
| 169 | $61,124.37 | $70.04 | $284.80 | $60,839.57 | $16,182.50 | $59,967.94 |
| 170 | $60,839.57 | $69.71 | $285.13 | $60,554.44 | $16,252.22 | $60,322.78 |
| 171 | $60,554.44 | $69.39 | $285.45 | $60,268.98 | $16,321.60 | $60,677.62 |
| 172 | $60,268.98 | $69.06 | $285.78 | $59,983.20 | $16,390.66 | $61,032.46 |
| 173 | $59,983.20 | $68.73 | $286.11 | $59,697.09 | $16,459.39 | $61,387.30 |
| 174 | $59,697.09 | $68.40 | $286.44 | $59,410.66 | $16,527.79 | $61,742.14 |
| 175 | $59,410.66 | $68.07 | $286.77 | $59,123.89 | $16,595.87 | $62,096.98 |
| 176 | $59,123.89 | $67.75 | $287.09 | $58,836.80 | $16,663.61 | $62,451.82 |
| 177 | $58,836.80 | $67.42 | $287.42 | $58,549.37 | $16,731.03 | $62,806.66 |
| 178 | $58,549.37 | $67.09 | $287.75 | $58,261.62 | $16,798.12 | $63,161.50 |
| 179 | $58,261.62 | $66.76 | $288.08 | $57,973.54 | $16,864.88 | $63,516.34 |
| 180 | $57,973.54 | $66.43 | $288.41 | $57,685.13 | $16,931.30 | $63,871.18 |
| 181 | $57,685.13 | $66.10 | $288.74 | $57,396.39 | $16,997.40 | $64,226.02 |
| 182 | $57,396.39 | $65.77 | $289.07 | $57,107.31 | $17,063.17 | $64,580.86 |
| 183 | $57,107.31 | $65.44 | $289.40 | $56,817.91 | $17,128.60 | $64,935.70 |
| 184 | $56,817.91 | $65.10 | $289.74 | $56,528.17 | $17,193.71 | $65,290.54 |
| 185 | $56,528.17 | $64.77 | $290.07 | $56,238.10 | $17,258.48 | $65,645.38 |
| 186 | $56,238.10 | $64.44 | $290.40 | $55,947.70 | $17,322.92 | $66,000.22 |
| 187 | $55,947.70 | $64.11 | $290.73 | $55,656.97 | $17,387.03 | $66,355.06 |
| 188 | $55,656.97 | $63.77 | $291.07 | $55,365.90 | $17,450.80 | $66,709.90 |
| 189 | $55,365.90 | $63.44 | $291.40 | $55,074.50 | $17,514.24 | $67,064.74 |
| 190 | $55,074.50 | $63.11 | $291.73 | $54,782.77 | $17,577.35 | $67,419.58 |
| 191 | $54,782.77 | $62.77 | $292.07 | $54,490.70 | $17,640.12 | $67,774.42 |
| 192 | $54,490.70 | $62.44 | $292.40 | $54,198.30 | $17,702.56 | $68,129.26 |
| 193 | $54,198.30 | $62.10 | $292.74 | $53,905.56 | $17,764.66 | $68,484.10 |
| 194 | $53,905.56 | $61.77 | $293.07 | $53,612.49 | $17,826.42 | $68,838.94 |
| 195 | $53,612.49 | $61.43 | $293.41 | $53,319.08 | $17,887.86 | $69,193.77 |
| 196 | $53,319.08 | $61.09 | $293.75 | $53,025.34 | $17,948.95 | $69,548.61 |
| 197 | $53,025.34 | $60.76 | $294.08 | $52,731.25 | $18,009.71 | $69,903.45 |
| 198 | $52,731.25 | $60.42 | $294.42 | $52,436.84 | $18,070.13 | $70,258.29 |
| 199 | $52,436.84 | $60.08 | $294.76 | $52,142.08 | $18,130.21 | $70,613.13 |
| 200 | $52,142.08 | $59.75 | $295.09 | $51,846.99 | $18,189.96 | $70,967.97 |
| 201 | $51,846.99 | $59.41 | $295.43 | $51,551.55 | $18,249.37 | $71,322.81 |
| 202 | $51,551.55 | $59.07 | $295.77 | $51,255.78 | $18,308.44 | $71,677.65 |
| 203 | $51,255.78 | $58.73 | $296.11 | $50,959.67 | $18,367.17 | $72,032.49 |
| 204 | $50,959.67 | $58.39 | $296.45 | $50,663.23 | $18,425.56 | $72,387.33 |
| 205 | $50,663.23 | $58.05 | $296.79 | $50,366.44 | $18,483.61 | $72,742.17 |
| 206 | $50,366.44 | $57.71 | $297.13 | $50,069.31 | $18,541.32 | $73,097.01 |
| 207 | $50,069.31 | $57.37 | $297.47 | $49,771.84 | $18,598.69 | $73,451.85 |
| 208 | $49,771.84 | $57.03 | $297.81 | $49,474.03 | $18,655.72 | $73,806.69 |
| 209 | $49,474.03 | $56.69 | $298.15 | $49,175.88 | $18,712.41 | $74,161.53 |
| 210 | $49,175.88 | $56.35 | $298.49 | $48,877.39 | $18,768.76 | $74,516.37 |
| 211 | $48,877.39 | $56.01 | $298.83 | $48,578.55 | $18,824.77 | $74,871.21 |
| 212 | $48,578.55 | $55.66 | $299.18 | $48,279.38 | $18,880.43 | $75,226.05 |
| 213 | $48,279.38 | $55.32 | $299.52 | $47,979.86 | $18,935.75 | $75,580.89 |
| 214 | $47,979.86 | $54.98 | $299.86 | $47,679.99 | $18,990.73 | $75,935.73 |
| 215 | $47,679.99 | $54.63 | $300.21 | $47,379.79 | $19,045.36 | $76,290.57 |
| 216 | $47,379.79 | $54.29 | $300.55 | $47,079.24 | $19,099.65 | $76,645.41 |
| 217 | $47,079.24 | $53.94 | $300.89 | $46,778.34 | $19,153.59 | $77,000.25 |
| 218 | $46,778.34 | $53.60 | $301.24 | $46,477.10 | $19,207.19 | $77,355.09 |
| 219 | $46,477.10 | $53.26 | $301.58 | $46,175.52 | $19,260.45 | $77,709.93 |
| 220 | $46,175.52 | $52.91 | $301.93 | $45,873.59 | $19,313.36 | $78,064.77 |
| 221 | $45,873.59 | $52.56 | $302.28 | $45,571.31 | $19,365.92 | $78,419.61 |
| 222 | $45,571.31 | $52.22 | $302.62 | $45,268.69 | $19,418.14 | $78,774.45 |
| 223 | $45,268.69 | $51.87 | $302.97 | $44,965.72 | $19,470.01 | $79,129.29 |
| 224 | $44,965.72 | $51.52 | $303.32 | $44,662.40 | $19,521.53 | $79,484.13 |
| 225 | $44,662.40 | $51.18 | $303.66 | $44,358.74 | $19,572.71 | $79,838.97 |
| 226 | $44,358.74 | $50.83 | $304.01 | $44,054.72 | $19,623.53 | $80,193.81 |
| 227 | $44,054.72 | $50.48 | $304.36 | $43,750.36 | $19,674.01 | $80,548.65 |
| 228 | $43,750.36 | $50.13 | $304.71 | $43,445.65 | $19,724.14 | $80,903.49 |
| 229 | $43,445.65 | $49.78 | $305.06 | $43,140.60 | $19,773.93 | $81,258.33 |
| 230 | $43,140.60 | $49.43 | $305.41 | $42,835.19 | $19,823.36 | $81,613.17 |
| 231 | $42,835.19 | $49.08 | $305.76 | $42,529.43 | $19,872.44 | $81,968.01 |
| 232 | $42,529.43 | $48.73 | $306.11 | $42,223.32 | $19,921.17 | $82,322.85 |
| 233 | $42,223.32 | $48.38 | $306.46 | $41,916.86 | $19,969.55 | $82,677.69 |
| 234 | $41,916.86 | $48.03 | $306.81 | $41,610.05 | $20,017.58 | $83,032.53 |
| 235 | $41,610.05 | $47.68 | $307.16 | $41,302.89 | $20,065.26 | $83,387.37 |
| 236 | $41,302.89 | $47.33 | $307.51 | $40,995.38 | $20,112.59 | $83,742.21 |
| 237 | $40,995.38 | $46.97 | $307.87 | $40,687.51 | $20,159.56 | $84,097.05 |
| 238 | $40,687.51 | $46.62 | $308.22 | $40,379.29 | $20,206.18 | $84,451.89 |
| 239 | $40,379.29 | $46.27 | $308.57 | $40,070.72 | $20,252.45 | $84,806.73 |
| 240 | $40,070.72 | $45.91 | $308.93 | $39,761.80 | $20,298.36 | $85,161.57 |
| 241 | $39,761.80 | $45.56 | $309.28 | $39,452.52 | $20,343.92 | $85,516.41 |
| 242 | $39,452.52 | $45.21 | $309.63 | $39,142.88 | $20,389.13 | $85,871.25 |
| 243 | $39,142.88 | $44.85 | $309.99 | $38,832.89 | $20,433.98 | $86,226.09 |
| 244 | $38,832.89 | $44.50 | $310.34 | $38,522.55 | $20,478.48 | $86,580.93 |
| 245 | $38,522.55 | $44.14 | $310.70 | $38,211.85 | $20,522.62 | $86,935.77 |
| 246 | $38,211.85 | $43.78 | $311.06 | $37,900.79 | $20,566.40 | $87,290.61 |
| 247 | $37,900.79 | $43.43 | $311.41 | $37,589.38 | $20,609.83 | $87,645.45 |
| 248 | $37,589.38 | $43.07 | $311.77 | $37,277.61 | $20,652.90 | $88,000.29 |
| 249 | $37,277.61 | $42.71 | $312.13 | $36,965.49 | $20,695.62 | $88,355.13 |
| 250 | $36,965.49 | $42.36 | $312.48 | $36,653.00 | $20,737.97 | $88,709.97 |
| 251 | $36,653.00 | $42.00 | $312.84 | $36,340.16 | $20,779.97 | $89,064.81 |
| 252 | $36,340.16 | $41.64 | $313.20 | $36,026.96 | $20,821.61 | $89,419.65 |
| 253 | $36,026.96 | $41.28 | $313.56 | $35,713.40 | $20,862.89 | $89,774.49 |
| 254 | $35,713.40 | $40.92 | $313.92 | $35,399.49 | $20,903.81 | $90,129.33 |
| 255 | $35,399.49 | $40.56 | $314.28 | $35,085.21 | $20,944.37 | $90,484.17 |
| 256 | $35,085.21 | $40.20 | $314.64 | $34,770.57 | $20,984.58 | $90,839.01 |
| 257 | $34,770.57 | $39.84 | $315.00 | $34,455.57 | $21,024.42 | $91,193.85 |
| 258 | $34,455.57 | $39.48 | $315.36 | $34,140.21 | $21,063.90 | $91,548.69 |
| 259 | $34,140.21 | $39.12 | $315.72 | $33,824.49 | $21,103.02 | $91,903.53 |
| 260 | $33,824.49 | $38.76 | $316.08 | $33,508.41 | $21,141.77 | $92,258.37 |
| 261 | $33,508.41 | $38.40 | $316.44 | $33,191.96 | $21,180.17 | $92,613.21 |
| 262 | $33,191.96 | $38.03 | $316.81 | $32,875.16 | $21,218.20 | $92,968.05 |
| 263 | $32,875.16 | $37.67 | $317.17 | $32,557.99 | $21,255.87 | $93,322.89 |
| 264 | $32,557.99 | $37.31 | $317.53 | $32,240.45 | $21,293.18 | $93,677.73 |
| 265 | $32,240.45 | $36.94 | $317.90 | $31,922.55 | $21,330.12 | $94,032.57 |
| 266 | $31,922.55 | $36.58 | $318.26 | $31,604.29 | $21,366.70 | $94,387.41 |
| 267 | $31,604.29 | $36.21 | $318.63 | $31,285.67 | $21,402.91 | $94,742.25 |
| 268 | $31,285.67 | $35.85 | $318.99 | $30,966.67 | $21,438.76 | $95,097.09 |
| 269 | $30,966.67 | $35.48 | $319.36 | $30,647.32 | $21,474.24 | $95,451.93 |
| 270 | $30,647.32 | $35.12 | $319.72 | $30,327.59 | $21,509.36 | $95,806.77 |
| 271 | $30,327.59 | $34.75 | $320.09 | $30,007.50 | $21,544.11 | $96,161.61 |
| 272 | $30,007.50 | $34.38 | $320.46 | $29,687.05 | $21,578.49 | $96,516.44 |
| 273 | $29,687.05 | $34.02 | $320.82 | $29,366.22 | $21,612.51 | $96,871.28 |
| 274 | $29,366.22 | $33.65 | $321.19 | $29,045.03 | $21,646.16 | $97,226.12 |
| 275 | $29,045.03 | $33.28 | $321.56 | $28,723.47 | $21,679.44 | $97,580.96 |
| 276 | $28,723.47 | $32.91 | $321.93 | $28,401.55 | $21,712.35 | $97,935.80 |
| 277 | $28,401.55 | $32.54 | $322.30 | $28,079.25 | $21,744.89 | $98,290.64 |
| 278 | $28,079.25 | $32.17 | $322.67 | $27,756.58 | $21,777.07 | $98,645.48 |
| 279 | $27,756.58 | $31.80 | $323.04 | $27,433.55 | $21,808.87 | $99,000.32 |
| 280 | $27,433.55 | $31.43 | $323.41 | $27,110.14 | $21,840.31 | $99,355.16 |
| 281 | $27,110.14 | $31.06 | $323.78 | $26,786.37 | $21,871.37 | $99,710.00 |
| 282 | $26,786.37 | $30.69 | $324.15 | $26,462.22 | $21,902.06 | $100,064.84 |
| 283 | $26,462.22 | $30.32 | $324.52 | $26,137.70 | $21,932.38 | $100,419.68 |
| 284 | $26,137.70 | $29.95 | $324.89 | $25,812.81 | $21,962.33 | $100,774.52 |
| 285 | $25,812.81 | $29.58 | $325.26 | $25,487.55 | $21,991.91 | $101,129.36 |
| 286 | $25,487.55 | $29.20 | $325.64 | $25,161.91 | $22,021.12 | $101,484.20 |
| 287 | $25,161.91 | $28.83 | $326.01 | $24,835.90 | $22,049.95 | $101,839.04 |
| 288 | $24,835.90 | $28.46 | $326.38 | $24,509.52 | $22,078.40 | $102,193.88 |
| 289 | $24,509.52 | $28.08 | $326.76 | $24,182.77 | $22,106.49 | $102,548.72 |
| 290 | $24,182.77 | $27.71 | $327.13 | $23,855.64 | $22,134.20 | $102,903.56 |
| 291 | $23,855.64 | $27.33 | $327.51 | $23,528.13 | $22,161.53 | $103,258.40 |
| 292 | $23,528.13 | $26.96 | $327.88 | $23,200.25 | $22,188.49 | $103,613.24 |
| 293 | $23,200.25 | $26.58 | $328.26 | $22,871.99 | $22,215.08 | $103,968.08 |
| 294 | $22,871.99 | $26.21 | $328.63 | $22,543.36 | $22,241.28 | $104,322.92 |
| 295 | $22,543.36 | $25.83 | $329.01 | $22,214.35 | $22,267.11 | $104,677.76 |
| 296 | $22,214.35 | $25.45 | $329.39 | $21,884.97 | $22,292.57 | $105,032.60 |
| 297 | $21,884.97 | $25.08 | $329.76 | $21,555.20 | $22,317.64 | $105,387.44 |
| 298 | $21,555.20 | $24.70 | $330.14 | $21,225.06 | $22,342.34 | $105,742.28 |
| 299 | $21,225.06 | $24.32 | $330.52 | $20,894.54 | $22,366.66 | $106,097.12 |
| 300 | $20,894.54 | $23.94 | $330.90 | $20,563.64 | $22,390.61 | $106,451.96 |
| 301 | $20,563.64 | $23.56 | $331.28 | $20,232.37 | $22,414.17 | $106,806.80 |
| 302 | $20,232.37 | $23.18 | $331.66 | $19,900.71 | $22,437.35 | $107,161.64 |
| 303 | $19,900.71 | $22.80 | $332.04 | $19,568.67 | $22,460.15 | $107,516.48 |
| 304 | $19,568.67 | $22.42 | $332.42 | $19,236.25 | $22,482.58 | $107,871.32 |
| 305 | $19,236.25 | $22.04 | $332.80 | $18,903.46 | $22,504.62 | $108,226.16 |
| 306 | $18,903.46 | $21.66 | $333.18 | $18,570.28 | $22,526.28 | $108,581.00 |
| 307 | $18,570.28 | $21.28 | $333.56 | $18,236.72 | $22,547.56 | $108,935.84 |
| 308 | $18,236.72 | $20.90 | $333.94 | $17,902.77 | $22,568.45 | $109,290.68 |
| 309 | $17,902.77 | $20.51 | $334.33 | $17,568.45 | $22,588.97 | $109,645.52 |
| 310 | $17,568.45 | $20.13 | $334.71 | $17,233.74 | $22,609.10 | $110,000.36 |
| 311 | $17,233.74 | $19.75 | $335.09 | $16,898.64 | $22,628.84 | $110,355.20 |
| 312 | $16,898.64 | $19.36 | $335.48 | $16,563.17 | $22,648.21 | $110,710.04 |
| 313 | $16,563.17 | $18.98 | $335.86 | $16,227.31 | $22,667.18 | $111,064.88 |
| 314 | $16,227.31 | $18.59 | $336.25 | $15,891.06 | $22,685.78 | $111,419.72 |
| 315 | $15,891.06 | $18.21 | $336.63 | $15,554.43 | $22,703.99 | $111,774.56 |
| 316 | $15,554.43 | $17.82 | $337.02 | $15,217.41 | $22,721.81 | $112,129.40 |
| 317 | $15,217.41 | $17.44 | $337.40 | $14,880.01 | $22,739.25 | $112,484.24 |
| 318 | $14,880.01 | $17.05 | $337.79 | $14,542.22 | $22,756.30 | $112,839.08 |
| 319 | $14,542.22 | $16.66 | $338.18 | $14,204.04 | $22,772.96 | $113,193.92 |
| 320 | $14,204.04 | $16.28 | $338.56 | $13,865.48 | $22,789.24 | $113,548.76 |
| 321 | $13,865.48 | $15.89 | $338.95 | $13,526.52 | $22,805.12 | $113,903.60 |
| 322 | $13,526.52 | $15.50 | $339.34 | $13,187.18 | $22,820.62 | $114,258.44 |
| 323 | $13,187.18 | $15.11 | $339.73 | $12,847.45 | $22,835.73 | $114,613.28 |
| 324 | $12,847.45 | $14.72 | $340.12 | $12,507.33 | $22,850.45 | $114,968.12 |
| 325 | $12,507.33 | $14.33 | $340.51 | $12,166.83 | $22,864.78 | $115,322.96 |
| 326 | $12,166.83 | $13.94 | $340.90 | $11,825.93 | $22,878.73 | $115,677.80 |
| 327 | $11,825.93 | $13.55 | $341.29 | $11,484.64 | $22,892.28 | $116,032.64 |
| 328 | $11,484.64 | $13.16 | $341.68 | $11,142.96 | $22,905.44 | $116,387.48 |
| 329 | $11,142.96 | $12.77 | $342.07 | $10,800.89 | $22,918.20 | $116,742.32 |
| 330 | $10,800.89 | $12.38 | $342.46 | $10,458.42 | $22,930.58 | $117,097.16 |
| 331 | $10,458.42 | $11.98 | $342.86 | $10,115.57 | $22,942.56 | $117,452.00 |
| 332 | $10,115.57 | $11.59 | $343.25 | $9,772.32 | $22,954.15 | $117,806.84 |
| 333 | $9,772.32 | $11.20 | $343.64 | $9,428.67 | $22,965.35 | $118,161.68 |
| 334 | $9,428.67 | $10.80 | $344.04 | $9,084.64 | $22,976.16 | $118,516.52 |
| 335 | $9,084.64 | $10.41 | $344.43 | $8,740.21 | $22,986.56 | $118,871.36 |
| 336 | $8,740.21 | $10.01 | $344.83 | $8,395.38 | $22,996.58 | $119,226.20 |
| 337 | $8,395.38 | $9.62 | $345.22 | $8,050.16 | $23,006.20 | $119,581.04 |
| 338 | $8,050.16 | $9.22 | $345.62 | $7,704.55 | $23,015.42 | $119,935.88 |
| 339 | $7,704.55 | $8.83 | $346.01 | $7,358.54 | $23,024.25 | $120,290.72 |
| 340 | $7,358.54 | $8.43 | $346.41 | $7,012.13 | $23,032.68 | $120,645.56 |
| 341 | $7,012.13 | $8.03 | $346.81 | $6,665.32 | $23,040.72 | $121,000.40 |
| 342 | $6,665.32 | $7.64 | $347.20 | $6,318.12 | $23,048.36 | $121,355.24 |
| 343 | $6,318.12 | $7.24 | $347.60 | $5,970.52 | $23,055.59 | $121,710.08 |
| 344 | $5,970.52 | $6.84 | $348.00 | $5,622.52 | $23,062.44 | $122,064.92 |
| 345 | $5,622.52 | $6.44 | $348.40 | $5,274.12 | $23,068.88 | $122,419.76 |
| 346 | $5,274.12 | $6.04 | $348.80 | $4,925.33 | $23,074.92 | $122,774.60 |
| 347 | $4,925.33 | $5.64 | $349.20 | $4,576.13 | $23,080.57 | $123,129.44 |
| 348 | $4,576.13 | $5.24 | $349.60 | $4,226.53 | $23,085.81 | $123,484.28 |
| 349 | $4,226.53 | $4.84 | $350.00 | $3,876.54 | $23,090.65 | $123,839.12 |
| 350 | $3,876.54 | $4.44 | $350.40 | $3,526.14 | $23,095.09 | $124,193.95 |
| 351 | $3,526.14 | $4.04 | $350.80 | $3,175.34 | $23,099.13 | $124,548.79 |
| 352 | $3,175.34 | $3.64 | $351.20 | $2,824.14 | $23,102.77 | $124,903.63 |
| 353 | $2,824.14 | $3.24 | $351.60 | $2,472.53 | $23,106.01 | $125,258.47 |
| 354 | $2,472.53 | $2.83 | $352.01 | $2,120.53 | $23,108.84 | $125,613.31 |
| 355 | $2,120.53 | $2.43 | $352.41 | $1,768.12 | $23,111.27 | $125,968.15 |
| 356 | $1,768.12 | $2.03 | $352.81 | $1,415.30 | $23,113.30 | $126,322.99 |
| 357 | $1,415.30 | $1.62 | $353.22 | $1,062.08 | $23,114.92 | $126,677.83 |
| 358 | $1,062.08 | $1.22 | $353.62 | $708.46 | $23,116.14 | $127,032.67 |
| 359 | $708.46 | $0.81 | $354.03 | $354.43 | $23,116.95 | $127,387.51 |
| 360 | $354.43 | $0.41 | $354.43 | $0.00 | $23,117.35 | $127,742.35 |