|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $105,160.00 | $54.77 | $265.66 | $104,894.34 | $54.77 | $320.43 |
| 2 | $104,894.34 | $54.63 | $265.80 | $104,628.55 | $109.40 | $640.86 |
| 3 | $104,628.55 | $54.49 | $265.93 | $104,362.61 | $163.90 | $961.28 |
| 4 | $104,362.61 | $54.36 | $266.07 | $104,096.54 | $218.25 | $1,281.71 |
| 5 | $104,096.54 | $54.22 | $266.21 | $103,830.33 | $272.47 | $1,602.14 |
| 6 | $103,830.33 | $54.08 | $266.35 | $103,563.98 | $326.55 | $1,922.57 |
| 7 | $103,563.98 | $53.94 | $266.49 | $103,297.49 | $380.49 | $2,242.99 |
| 8 | $103,297.49 | $53.80 | $266.63 | $103,030.87 | $434.29 | $2,563.42 |
| 9 | $103,030.87 | $53.66 | $266.77 | $102,764.10 | $487.95 | $2,883.85 |
| 10 | $102,764.10 | $53.52 | $266.90 | $102,497.20 | $541.47 | $3,204.28 |
| 11 | $102,497.20 | $53.38 | $267.04 | $102,230.15 | $594.86 | $3,524.70 |
| 12 | $102,230.15 | $53.24 | $267.18 | $101,962.97 | $648.10 | $3,845.13 |
| 13 | $101,962.97 | $53.11 | $267.32 | $101,695.65 | $701.21 | $4,165.56 |
| 14 | $101,695.65 | $52.97 | $267.46 | $101,428.19 | $754.17 | $4,485.99 |
| 15 | $101,428.19 | $52.83 | $267.60 | $101,160.59 | $807.00 | $4,806.41 |
| 16 | $101,160.59 | $52.69 | $267.74 | $100,892.85 | $859.69 | $5,126.84 |
| 17 | $100,892.85 | $52.55 | $267.88 | $100,624.97 | $912.24 | $5,447.27 |
| 18 | $100,624.97 | $52.41 | $268.02 | $100,356.95 | $964.65 | $5,767.70 |
| 19 | $100,356.95 | $52.27 | $268.16 | $100,088.79 | $1,016.92 | $6,088.13 |
| 20 | $100,088.79 | $52.13 | $268.30 | $99,820.49 | $1,069.05 | $6,408.55 |
| 21 | $99,820.49 | $51.99 | $268.44 | $99,552.05 | $1,121.04 | $6,728.98 |
| 22 | $99,552.05 | $51.85 | $268.58 | $99,283.48 | $1,172.89 | $7,049.41 |
| 23 | $99,283.48 | $51.71 | $268.72 | $99,014.76 | $1,224.60 | $7,369.84 |
| 24 | $99,014.76 | $51.57 | $268.86 | $98,745.90 | $1,276.17 | $7,690.26 |
| 25 | $98,745.90 | $51.43 | $269.00 | $98,476.90 | $1,327.60 | $8,010.69 |
| 26 | $98,476.90 | $51.29 | $269.14 | $98,207.77 | $1,378.89 | $8,331.12 |
| 27 | $98,207.77 | $51.15 | $269.28 | $97,938.49 | $1,430.04 | $8,651.55 |
| 28 | $97,938.49 | $51.01 | $269.42 | $97,669.07 | $1,481.05 | $8,971.97 |
| 29 | $97,669.07 | $50.87 | $269.56 | $97,399.51 | $1,531.91 | $9,292.40 |
| 30 | $97,399.51 | $50.73 | $269.70 | $97,129.81 | $1,582.64 | $9,612.83 |
| 31 | $97,129.81 | $50.59 | $269.84 | $96,859.97 | $1,633.23 | $9,933.26 |
| 32 | $96,859.97 | $50.45 | $269.98 | $96,589.99 | $1,683.68 | $10,253.69 |
| 33 | $96,589.99 | $50.31 | $270.12 | $96,319.87 | $1,733.99 | $10,574.11 |
| 34 | $96,319.87 | $50.17 | $270.26 | $96,049.61 | $1,784.15 | $10,894.54 |
| 35 | $96,049.61 | $50.03 | $270.40 | $95,779.21 | $1,834.18 | $11,214.97 |
| 36 | $95,779.21 | $49.89 | $270.54 | $95,508.67 | $1,884.06 | $11,535.40 |
| 37 | $95,508.67 | $49.74 | $270.68 | $95,237.99 | $1,933.81 | $11,855.82 |
| 38 | $95,237.99 | $49.60 | $270.82 | $94,967.16 | $1,983.41 | $12,176.25 |
| 39 | $94,967.16 | $49.46 | $270.97 | $94,696.20 | $2,032.87 | $12,496.68 |
| 40 | $94,696.20 | $49.32 | $271.11 | $94,425.09 | $2,082.19 | $12,817.11 |
| 41 | $94,425.09 | $49.18 | $271.25 | $94,153.84 | $2,131.37 | $13,137.53 |
| 42 | $94,153.84 | $49.04 | $271.39 | $93,882.45 | $2,180.41 | $13,457.96 |
| 43 | $93,882.45 | $48.90 | $271.53 | $93,610.92 | $2,229.31 | $13,778.39 |
| 44 | $93,610.92 | $48.76 | $271.67 | $93,339.25 | $2,278.07 | $14,098.82 |
| 45 | $93,339.25 | $48.61 | $271.81 | $93,067.44 | $2,326.68 | $14,419.24 |
| 46 | $93,067.44 | $48.47 | $271.96 | $92,795.48 | $2,375.15 | $14,739.67 |
| 47 | $92,795.48 | $48.33 | $272.10 | $92,523.38 | $2,423.48 | $15,060.10 |
| 48 | $92,523.38 | $48.19 | $272.24 | $92,251.15 | $2,471.67 | $15,380.53 |
| 49 | $92,251.15 | $48.05 | $272.38 | $91,978.76 | $2,519.72 | $15,700.96 |
| 50 | $91,978.76 | $47.91 | $272.52 | $91,706.24 | $2,567.63 | $16,021.38 |
| 51 | $91,706.24 | $47.76 | $272.66 | $91,433.58 | $2,615.39 | $16,341.81 |
| 52 | $91,433.58 | $47.62 | $272.81 | $91,160.77 | $2,663.01 | $16,662.24 |
| 53 | $91,160.77 | $47.48 | $272.95 | $90,887.82 | $2,710.49 | $16,982.67 |
| 54 | $90,887.82 | $47.34 | $273.09 | $90,614.73 | $2,757.83 | $17,303.09 |
| 55 | $90,614.73 | $47.20 | $273.23 | $90,341.50 | $2,805.02 | $17,623.52 |
| 56 | $90,341.50 | $47.05 | $273.37 | $90,068.13 | $2,852.08 | $17,943.95 |
| 57 | $90,068.13 | $46.91 | $273.52 | $89,794.61 | $2,898.99 | $18,264.38 |
| 58 | $89,794.61 | $46.77 | $273.66 | $89,520.95 | $2,945.75 | $18,584.80 |
| 59 | $89,520.95 | $46.63 | $273.80 | $89,247.15 | $2,992.38 | $18,905.23 |
| 60 | $89,247.15 | $46.48 | $273.94 | $88,973.20 | $3,038.86 | $19,225.66 |
| 61 | $88,973.20 | $46.34 | $274.09 | $88,699.12 | $3,085.20 | $19,546.09 |
| 62 | $88,699.12 | $46.20 | $274.23 | $88,424.89 | $3,131.40 | $19,866.52 |
| 63 | $88,424.89 | $46.05 | $274.37 | $88,150.51 | $3,177.46 | $20,186.94 |
| 64 | $88,150.51 | $45.91 | $274.52 | $87,876.00 | $3,223.37 | $20,507.37 |
| 65 | $87,876.00 | $45.77 | $274.66 | $87,601.34 | $3,269.14 | $20,827.80 |
| 66 | $87,601.34 | $45.63 | $274.80 | $87,326.54 | $3,314.76 | $21,148.23 |
| 67 | $87,326.54 | $45.48 | $274.95 | $87,051.59 | $3,360.24 | $21,468.65 |
| 68 | $87,051.59 | $45.34 | $275.09 | $86,776.50 | $3,405.58 | $21,789.08 |
| 69 | $86,776.50 | $45.20 | $275.23 | $86,501.27 | $3,450.78 | $22,109.51 |
| 70 | $86,501.27 | $45.05 | $275.37 | $86,225.90 | $3,495.83 | $22,429.94 |
| 71 | $86,225.90 | $44.91 | $275.52 | $85,950.38 | $3,540.74 | $22,750.36 |
| 72 | $85,950.38 | $44.77 | $275.66 | $85,674.72 | $3,585.51 | $23,070.79 |
| 73 | $85,674.72 | $44.62 | $275.81 | $85,398.91 | $3,630.13 | $23,391.22 |
| 74 | $85,398.91 | $44.48 | $275.95 | $85,122.96 | $3,674.61 | $23,711.65 |
| 75 | $85,122.96 | $44.33 | $276.09 | $84,846.87 | $3,718.94 | $24,032.07 |
| 76 | $84,846.87 | $44.19 | $276.24 | $84,570.63 | $3,763.13 | $24,352.50 |
| 77 | $84,570.63 | $44.05 | $276.38 | $84,294.25 | $3,807.18 | $24,672.93 |
| 78 | $84,294.25 | $43.90 | $276.52 | $84,017.73 | $3,851.08 | $24,993.36 |
| 79 | $84,017.73 | $43.76 | $276.67 | $83,741.06 | $3,894.84 | $25,313.79 |
| 80 | $83,741.06 | $43.62 | $276.81 | $83,464.25 | $3,938.46 | $25,634.21 |
| 81 | $83,464.25 | $43.47 | $276.96 | $83,187.29 | $3,981.93 | $25,954.64 |
| 82 | $83,187.29 | $43.33 | $277.10 | $82,910.19 | $4,025.26 | $26,275.07 |
| 83 | $82,910.19 | $43.18 | $277.25 | $82,632.94 | $4,068.44 | $26,595.50 |
| 84 | $82,632.94 | $43.04 | $277.39 | $82,355.55 | $4,111.48 | $26,915.92 |
| 85 | $82,355.55 | $42.89 | $277.53 | $82,078.02 | $4,154.37 | $27,236.35 |
| 86 | $82,078.02 | $42.75 | $277.68 | $81,800.34 | $4,197.12 | $27,556.78 |
| 87 | $81,800.34 | $42.60 | $277.82 | $81,522.52 | $4,239.72 | $27,877.21 |
| 88 | $81,522.52 | $42.46 | $277.97 | $81,244.55 | $4,282.18 | $28,197.63 |
| 89 | $81,244.55 | $42.31 | $278.11 | $80,966.44 | $4,324.50 | $28,518.06 |
| 90 | $80,966.44 | $42.17 | $278.26 | $80,688.18 | $4,366.67 | $28,838.49 |
| 91 | $80,688.18 | $42.03 | $278.40 | $80,409.78 | $4,408.69 | $29,158.92 |
| 92 | $80,409.78 | $41.88 | $278.55 | $80,131.23 | $4,450.57 | $29,479.34 |
| 93 | $80,131.23 | $41.74 | $278.69 | $79,852.54 | $4,492.31 | $29,799.77 |
| 94 | $79,852.54 | $41.59 | $278.84 | $79,573.70 | $4,533.90 | $30,120.20 |
| 95 | $79,573.70 | $41.44 | $278.98 | $79,294.72 | $4,575.34 | $30,440.63 |
| 96 | $79,294.72 | $41.30 | $279.13 | $79,015.59 | $4,616.64 | $30,761.06 |
| 97 | $79,015.59 | $41.15 | $279.27 | $78,736.31 | $4,657.80 | $31,081.48 |
| 98 | $78,736.31 | $41.01 | $279.42 | $78,456.89 | $4,698.81 | $31,401.91 |
| 99 | $78,456.89 | $40.86 | $279.56 | $78,177.33 | $4,739.67 | $31,722.34 |
| 100 | $78,177.33 | $40.72 | $279.71 | $77,897.62 | $4,780.39 | $32,042.77 |
| 101 | $77,897.62 | $40.57 | $279.86 | $77,617.76 | $4,820.96 | $32,363.19 |
| 102 | $77,617.76 | $40.43 | $280.00 | $77,337.76 | $4,861.38 | $32,683.62 |
| 103 | $77,337.76 | $40.28 | $280.15 | $77,057.61 | $4,901.66 | $33,004.05 |
| 104 | $77,057.61 | $40.13 | $280.29 | $76,777.32 | $4,941.80 | $33,324.48 |
| 105 | $76,777.32 | $39.99 | $280.44 | $76,496.88 | $4,981.79 | $33,644.90 |
| 106 | $76,496.88 | $39.84 | $280.59 | $76,216.30 | $5,021.63 | $33,965.33 |
| 107 | $76,216.30 | $39.70 | $280.73 | $75,935.56 | $5,061.32 | $34,285.76 |
| 108 | $75,935.56 | $39.55 | $280.88 | $75,654.69 | $5,100.87 | $34,606.19 |
| 109 | $75,654.69 | $39.40 | $281.02 | $75,373.66 | $5,140.28 | $34,926.62 |
| 110 | $75,373.66 | $39.26 | $281.17 | $75,092.49 | $5,179.53 | $35,247.04 |
| 111 | $75,092.49 | $39.11 | $281.32 | $74,811.17 | $5,218.64 | $35,567.47 |
| 112 | $74,811.17 | $38.96 | $281.46 | $74,529.71 | $5,257.61 | $35,887.90 |
| 113 | $74,529.71 | $38.82 | $281.61 | $74,248.10 | $5,296.43 | $36,208.33 |
| 114 | $74,248.10 | $38.67 | $281.76 | $73,966.34 | $5,335.10 | $36,528.75 |
| 115 | $73,966.34 | $38.52 | $281.90 | $73,684.44 | $5,373.62 | $36,849.18 |
| 116 | $73,684.44 | $38.38 | $282.05 | $73,402.39 | $5,412.00 | $37,169.61 |
| 117 | $73,402.39 | $38.23 | $282.20 | $73,120.19 | $5,450.23 | $37,490.04 |
| 118 | $73,120.19 | $38.08 | $282.34 | $72,837.85 | $5,488.31 | $37,810.46 |
| 119 | $72,837.85 | $37.94 | $282.49 | $72,555.36 | $5,526.25 | $38,130.89 |
| 120 | $72,555.36 | $37.79 | $282.64 | $72,272.72 | $5,564.04 | $38,451.32 |
| 121 | $72,272.72 | $37.64 | $282.79 | $71,989.93 | $5,601.68 | $38,771.75 |
| 122 | $71,989.93 | $37.49 | $282.93 | $71,707.00 | $5,639.17 | $39,092.17 |
| 123 | $71,707.00 | $37.35 | $283.08 | $71,423.92 | $5,676.52 | $39,412.60 |
| 124 | $71,423.92 | $37.20 | $283.23 | $71,140.69 | $5,713.72 | $39,733.03 |
| 125 | $71,140.69 | $37.05 | $283.38 | $70,857.32 | $5,750.77 | $40,053.46 |
| 126 | $70,857.32 | $36.90 | $283.52 | $70,573.79 | $5,787.68 | $40,373.89 |
| 127 | $70,573.79 | $36.76 | $283.67 | $70,290.12 | $5,824.44 | $40,694.31 |
| 128 | $70,290.12 | $36.61 | $283.82 | $70,006.31 | $5,861.05 | $41,014.74 |
| 129 | $70,006.31 | $36.46 | $283.97 | $69,722.34 | $5,897.51 | $41,335.17 |
| 130 | $69,722.34 | $36.31 | $284.11 | $69,438.23 | $5,933.82 | $41,655.60 |
| 131 | $69,438.23 | $36.17 | $284.26 | $69,153.96 | $5,969.99 | $41,976.02 |
| 132 | $69,153.96 | $36.02 | $284.41 | $68,869.55 | $6,006.00 | $42,296.45 |
| 133 | $68,869.55 | $35.87 | $284.56 | $68,585.00 | $6,041.87 | $42,616.88 |
| 134 | $68,585.00 | $35.72 | $284.71 | $68,300.29 | $6,077.60 | $42,937.31 |
| 135 | $68,300.29 | $35.57 | $284.85 | $68,015.43 | $6,113.17 | $43,257.73 |
| 136 | $68,015.43 | $35.42 | $285.00 | $67,730.43 | $6,148.59 | $43,578.16 |
| 137 | $67,730.43 | $35.28 | $285.15 | $67,445.28 | $6,183.87 | $43,898.59 |
| 138 | $67,445.28 | $35.13 | $285.30 | $67,159.98 | $6,219.00 | $44,219.02 |
| 139 | $67,159.98 | $34.98 | $285.45 | $66,874.53 | $6,253.98 | $44,539.45 |
| 140 | $66,874.53 | $34.83 | $285.60 | $66,588.93 | $6,288.81 | $44,859.87 |
| 141 | $66,588.93 | $34.68 | $285.75 | $66,303.19 | $6,323.49 | $45,180.30 |
| 142 | $66,303.19 | $34.53 | $285.89 | $66,017.29 | $6,358.02 | $45,500.73 |
| 143 | $66,017.29 | $34.38 | $286.04 | $65,731.25 | $6,392.41 | $45,821.16 |
| 144 | $65,731.25 | $34.24 | $286.19 | $65,445.06 | $6,426.64 | $46,141.58 |
| 145 | $65,445.06 | $34.09 | $286.34 | $65,158.72 | $6,460.73 | $46,462.01 |
| 146 | $65,158.72 | $33.94 | $286.49 | $64,872.23 | $6,494.66 | $46,782.44 |
| 147 | $64,872.23 | $33.79 | $286.64 | $64,585.58 | $6,528.45 | $47,102.87 |
| 148 | $64,585.58 | $33.64 | $286.79 | $64,298.80 | $6,562.09 | $47,423.29 |
| 149 | $64,298.80 | $33.49 | $286.94 | $64,011.86 | $6,595.58 | $47,743.72 |
| 150 | $64,011.86 | $33.34 | $287.09 | $63,724.77 | $6,628.92 | $48,064.15 |
| 151 | $63,724.77 | $33.19 | $287.24 | $63,437.53 | $6,662.11 | $48,384.58 |
| 152 | $63,437.53 | $33.04 | $287.39 | $63,150.14 | $6,695.15 | $48,705.00 |
| 153 | $63,150.14 | $32.89 | $287.54 | $62,862.61 | $6,728.04 | $49,025.43 |
| 154 | $62,862.61 | $32.74 | $287.69 | $62,574.92 | $6,760.78 | $49,345.86 |
| 155 | $62,574.92 | $32.59 | $287.84 | $62,287.08 | $6,793.37 | $49,666.29 |
| 156 | $62,287.08 | $32.44 | $287.99 | $61,999.10 | $6,825.81 | $49,986.72 |
| 157 | $61,999.10 | $32.29 | $288.14 | $61,710.96 | $6,858.10 | $50,307.14 |
| 158 | $61,710.96 | $32.14 | $288.29 | $61,422.67 | $6,890.24 | $50,627.57 |
| 159 | $61,422.67 | $31.99 | $288.44 | $61,134.24 | $6,922.24 | $50,948.00 |
| 160 | $61,134.24 | $31.84 | $288.59 | $60,845.65 | $6,954.08 | $51,268.43 |
| 161 | $60,845.65 | $31.69 | $288.74 | $60,556.91 | $6,985.77 | $51,588.85 |
| 162 | $60,556.91 | $31.54 | $288.89 | $60,268.03 | $7,017.31 | $51,909.28 |
| 163 | $60,268.03 | $31.39 | $289.04 | $59,978.99 | $7,048.70 | $52,229.71 |
| 164 | $59,978.99 | $31.24 | $289.19 | $59,689.80 | $7,079.94 | $52,550.14 |
| 165 | $59,689.80 | $31.09 | $289.34 | $59,400.46 | $7,111.02 | $52,870.56 |
| 166 | $59,400.46 | $30.94 | $289.49 | $59,110.97 | $7,141.96 | $53,190.99 |
| 167 | $59,110.97 | $30.79 | $289.64 | $58,821.33 | $7,172.75 | $53,511.42 |
| 168 | $58,821.33 | $30.64 | $289.79 | $58,531.54 | $7,203.38 | $53,831.85 |
| 169 | $58,531.54 | $30.49 | $289.94 | $58,241.60 | $7,233.87 | $54,152.27 |
| 170 | $58,241.60 | $30.33 | $290.09 | $57,951.50 | $7,264.20 | $54,472.70 |
| 171 | $57,951.50 | $30.18 | $290.24 | $57,661.26 | $7,294.39 | $54,793.13 |
| 172 | $57,661.26 | $30.03 | $290.40 | $57,370.86 | $7,324.42 | $55,113.56 |
| 173 | $57,370.86 | $29.88 | $290.55 | $57,080.31 | $7,354.30 | $55,433.99 |
| 174 | $57,080.31 | $29.73 | $290.70 | $56,789.62 | $7,384.03 | $55,754.41 |
| 175 | $56,789.62 | $29.58 | $290.85 | $56,498.77 | $7,413.61 | $56,074.84 |
| 176 | $56,498.77 | $29.43 | $291.00 | $56,207.76 | $7,443.03 | $56,395.27 |
| 177 | $56,207.76 | $29.27 | $291.15 | $55,916.61 | $7,472.31 | $56,715.70 |
| 178 | $55,916.61 | $29.12 | $291.30 | $55,625.31 | $7,501.43 | $57,036.12 |
| 179 | $55,625.31 | $28.97 | $291.46 | $55,333.85 | $7,530.40 | $57,356.55 |
| 180 | $55,333.85 | $28.82 | $291.61 | $55,042.24 | $7,559.22 | $57,676.98 |
| 181 | $55,042.24 | $28.67 | $291.76 | $54,750.48 | $7,587.89 | $57,997.41 |
| 182 | $54,750.48 | $28.52 | $291.91 | $54,458.57 | $7,616.41 | $58,317.83 |
| 183 | $54,458.57 | $28.36 | $292.06 | $54,166.51 | $7,644.77 | $58,638.26 |
| 184 | $54,166.51 | $28.21 | $292.22 | $53,874.29 | $7,672.98 | $58,958.69 |
| 185 | $53,874.29 | $28.06 | $292.37 | $53,581.92 | $7,701.04 | $59,279.12 |
| 186 | $53,581.92 | $27.91 | $292.52 | $53,289.40 | $7,728.95 | $59,599.55 |
| 187 | $53,289.40 | $27.75 | $292.67 | $52,996.73 | $7,756.70 | $59,919.97 |
| 188 | $52,996.73 | $27.60 | $292.83 | $52,703.91 | $7,784.31 | $60,240.40 |
| 189 | $52,703.91 | $27.45 | $292.98 | $52,410.93 | $7,811.76 | $60,560.83 |
| 190 | $52,410.93 | $27.30 | $293.13 | $52,117.80 | $7,839.05 | $60,881.26 |
| 191 | $52,117.80 | $27.14 | $293.28 | $51,824.51 | $7,866.20 | $61,201.68 |
| 192 | $51,824.51 | $26.99 | $293.44 | $51,531.08 | $7,893.19 | $61,522.11 |
| 193 | $51,531.08 | $26.84 | $293.59 | $51,237.49 | $7,920.03 | $61,842.54 |
| 194 | $51,237.49 | $26.69 | $293.74 | $50,943.75 | $7,946.72 | $62,162.97 |
| 195 | $50,943.75 | $26.53 | $293.89 | $50,649.85 | $7,973.25 | $62,483.39 |
| 196 | $50,649.85 | $26.38 | $294.05 | $50,355.81 | $7,999.63 | $62,803.82 |
| 197 | $50,355.81 | $26.23 | $294.20 | $50,061.61 | $8,025.86 | $63,124.25 |
| 198 | $50,061.61 | $26.07 | $294.35 | $49,767.25 | $8,051.93 | $63,444.68 |
| 199 | $49,767.25 | $25.92 | $294.51 | $49,472.75 | $8,077.85 | $63,765.10 |
| 200 | $49,472.75 | $25.77 | $294.66 | $49,178.08 | $8,103.62 | $64,085.53 |
| 201 | $49,178.08 | $25.61 | $294.81 | $48,883.27 | $8,129.23 | $64,405.96 |
| 202 | $48,883.27 | $25.46 | $294.97 | $48,588.30 | $8,154.69 | $64,726.39 |
| 203 | $48,588.30 | $25.31 | $295.12 | $48,293.18 | $8,180.00 | $65,046.82 |
| 204 | $48,293.18 | $25.15 | $295.27 | $47,997.91 | $8,205.15 | $65,367.24 |
| 205 | $47,997.91 | $25.00 | $295.43 | $47,702.48 | $8,230.15 | $65,687.67 |
| 206 | $47,702.48 | $24.85 | $295.58 | $47,406.90 | $8,254.99 | $66,008.10 |
| 207 | $47,406.90 | $24.69 | $295.74 | $47,111.16 | $8,279.68 | $66,328.53 |
| 208 | $47,111.16 | $24.54 | $295.89 | $46,815.27 | $8,304.22 | $66,648.95 |
| 209 | $46,815.27 | $24.38 | $296.04 | $46,519.22 | $8,328.60 | $66,969.38 |
| 210 | $46,519.22 | $24.23 | $296.20 | $46,223.02 | $8,352.83 | $67,289.81 |
| 211 | $46,223.02 | $24.07 | $296.35 | $45,926.67 | $8,376.91 | $67,610.24 |
| 212 | $45,926.67 | $23.92 | $296.51 | $45,630.16 | $8,400.83 | $67,930.66 |
| 213 | $45,630.16 | $23.77 | $296.66 | $45,333.50 | $8,424.59 | $68,251.09 |
| 214 | $45,333.50 | $23.61 | $296.82 | $45,036.69 | $8,448.21 | $68,571.52 |
| 215 | $45,036.69 | $23.46 | $296.97 | $44,739.71 | $8,471.66 | $68,891.95 |
| 216 | $44,739.71 | $23.30 | $297.13 | $44,442.59 | $8,494.96 | $69,212.38 |
| 217 | $44,442.59 | $23.15 | $297.28 | $44,145.31 | $8,518.11 | $69,532.80 |
| 218 | $44,145.31 | $22.99 | $297.44 | $43,847.87 | $8,541.10 | $69,853.23 |
| 219 | $43,847.87 | $22.84 | $297.59 | $43,550.28 | $8,563.94 | $70,173.66 |
| 220 | $43,550.28 | $22.68 | $297.75 | $43,252.54 | $8,586.62 | $70,494.09 |
| 221 | $43,252.54 | $22.53 | $297.90 | $42,954.64 | $8,609.15 | $70,814.51 |
| 222 | $42,954.64 | $22.37 | $298.06 | $42,656.58 | $8,631.52 | $71,134.94 |
| 223 | $42,656.58 | $22.22 | $298.21 | $42,358.37 | $8,653.74 | $71,455.37 |
| 224 | $42,358.37 | $22.06 | $298.37 | $42,060.00 | $8,675.80 | $71,775.80 |
| 225 | $42,060.00 | $21.91 | $298.52 | $41,761.48 | $8,697.71 | $72,096.22 |
| 226 | $41,761.48 | $21.75 | $298.68 | $41,462.81 | $8,719.46 | $72,416.65 |
| 227 | $41,462.81 | $21.60 | $298.83 | $41,163.97 | $8,741.05 | $72,737.08 |
| 228 | $41,163.97 | $21.44 | $298.99 | $40,864.99 | $8,762.49 | $73,057.51 |
| 229 | $40,864.99 | $21.28 | $299.14 | $40,565.84 | $8,783.78 | $73,377.93 |
| 230 | $40,565.84 | $21.13 | $299.30 | $40,266.54 | $8,804.91 | $73,698.36 |
| 231 | $40,266.54 | $20.97 | $299.46 | $39,967.09 | $8,825.88 | $74,018.79 |
| 232 | $39,967.09 | $20.82 | $299.61 | $39,667.48 | $8,846.69 | $74,339.22 |
| 233 | $39,667.48 | $20.66 | $299.77 | $39,367.71 | $8,867.35 | $74,659.65 |
| 234 | $39,367.71 | $20.50 | $299.92 | $39,067.78 | $8,887.86 | $74,980.07 |
| 235 | $39,067.78 | $20.35 | $300.08 | $38,767.70 | $8,908.21 | $75,300.50 |
| 236 | $38,767.70 | $20.19 | $300.24 | $38,467.47 | $8,928.40 | $75,620.93 |
| 237 | $38,467.47 | $20.04 | $300.39 | $38,167.08 | $8,948.43 | $75,941.36 |
| 238 | $38,167.08 | $19.88 | $300.55 | $37,866.53 | $8,968.31 | $76,261.78 |
| 239 | $37,866.53 | $19.72 | $300.71 | $37,565.82 | $8,988.03 | $76,582.21 |
| 240 | $37,565.82 | $19.57 | $300.86 | $37,264.96 | $9,007.60 | $76,902.64 |
| 241 | $37,264.96 | $19.41 | $301.02 | $36,963.94 | $9,027.01 | $77,223.07 |
| 242 | $36,963.94 | $19.25 | $301.18 | $36,662.76 | $9,046.26 | $77,543.49 |
| 243 | $36,662.76 | $19.10 | $301.33 | $36,361.43 | $9,065.35 | $77,863.92 |
| 244 | $36,361.43 | $18.94 | $301.49 | $36,059.94 | $9,084.29 | $78,184.35 |
| 245 | $36,059.94 | $18.78 | $301.65 | $35,758.30 | $9,103.07 | $78,504.78 |
| 246 | $35,758.30 | $18.62 | $301.80 | $35,456.49 | $9,121.70 | $78,825.21 |
| 247 | $35,456.49 | $18.47 | $301.96 | $35,154.53 | $9,140.16 | $79,145.63 |
| 248 | $35,154.53 | $18.31 | $302.12 | $34,852.41 | $9,158.47 | $79,466.06 |
| 249 | $34,852.41 | $18.15 | $302.28 | $34,550.14 | $9,176.63 | $79,786.49 |
| 250 | $34,550.14 | $17.99 | $302.43 | $34,247.71 | $9,194.62 | $80,106.92 |
| 251 | $34,247.71 | $17.84 | $302.59 | $33,945.12 | $9,212.46 | $80,427.34 |
| 252 | $33,945.12 | $17.68 | $302.75 | $33,642.37 | $9,230.14 | $80,747.77 |
| 253 | $33,642.37 | $17.52 | $302.91 | $33,339.46 | $9,247.66 | $81,068.20 |
| 254 | $33,339.46 | $17.36 | $303.06 | $33,036.40 | $9,265.03 | $81,388.63 |
| 255 | $33,036.40 | $17.21 | $303.22 | $32,733.18 | $9,282.23 | $81,709.05 |
| 256 | $32,733.18 | $17.05 | $303.38 | $32,429.80 | $9,299.28 | $82,029.48 |
| 257 | $32,429.80 | $16.89 | $303.54 | $32,126.26 | $9,316.17 | $82,349.91 |
| 258 | $32,126.26 | $16.73 | $303.70 | $31,822.57 | $9,332.90 | $82,670.34 |
| 259 | $31,822.57 | $16.57 | $303.85 | $31,518.71 | $9,349.48 | $82,990.76 |
| 260 | $31,518.71 | $16.42 | $304.01 | $31,214.70 | $9,365.89 | $83,311.19 |
| 261 | $31,214.70 | $16.26 | $304.17 | $30,910.53 | $9,382.15 | $83,631.62 |
| 262 | $30,910.53 | $16.10 | $304.33 | $30,606.20 | $9,398.25 | $83,952.05 |
| 263 | $30,606.20 | $15.94 | $304.49 | $30,301.72 | $9,414.19 | $84,272.48 |
| 264 | $30,301.72 | $15.78 | $304.65 | $29,997.07 | $9,429.97 | $84,592.90 |
| 265 | $29,997.07 | $15.62 | $304.80 | $29,692.27 | $9,445.60 | $84,913.33 |
| 266 | $29,692.27 | $15.46 | $304.96 | $29,387.30 | $9,461.06 | $85,233.76 |
| 267 | $29,387.30 | $15.31 | $305.12 | $29,082.18 | $9,476.37 | $85,554.19 |
| 268 | $29,082.18 | $15.15 | $305.28 | $28,776.90 | $9,491.51 | $85,874.61 |
| 269 | $28,776.90 | $14.99 | $305.44 | $28,471.46 | $9,506.50 | $86,195.04 |
| 270 | $28,471.46 | $14.83 | $305.60 | $28,165.86 | $9,521.33 | $86,515.47 |
| 271 | $28,165.86 | $14.67 | $305.76 | $27,860.10 | $9,536.00 | $86,835.90 |
| 272 | $27,860.10 | $14.51 | $305.92 | $27,554.19 | $9,550.51 | $87,156.32 |
| 273 | $27,554.19 | $14.35 | $306.08 | $27,248.11 | $9,564.86 | $87,476.75 |
| 274 | $27,248.11 | $14.19 | $306.24 | $26,941.87 | $9,579.05 | $87,797.18 |
| 275 | $26,941.87 | $14.03 | $306.40 | $26,635.48 | $9,593.09 | $88,117.61 |
| 276 | $26,635.48 | $13.87 | $306.56 | $26,328.92 | $9,606.96 | $88,438.03 |
| 277 | $26,328.92 | $13.71 | $306.71 | $26,022.21 | $9,620.67 | $88,758.46 |
| 278 | $26,022.21 | $13.55 | $306.87 | $25,715.34 | $9,634.23 | $89,078.89 |
| 279 | $25,715.34 | $13.39 | $307.03 | $25,408.30 | $9,647.62 | $89,399.32 |
| 280 | $25,408.30 | $13.23 | $307.19 | $25,101.11 | $9,660.85 | $89,719.75 |
| 281 | $25,101.11 | $13.07 | $307.35 | $24,793.75 | $9,673.93 | $90,040.17 |
| 282 | $24,793.75 | $12.91 | $307.51 | $24,486.24 | $9,686.84 | $90,360.60 |
| 283 | $24,486.24 | $12.75 | $307.67 | $24,178.56 | $9,699.59 | $90,681.03 |
| 284 | $24,178.56 | $12.59 | $307.83 | $23,870.73 | $9,712.19 | $91,001.46 |
| 285 | $23,870.73 | $12.43 | $307.99 | $23,562.73 | $9,724.62 | $91,321.88 |
| 286 | $23,562.73 | $12.27 | $308.16 | $23,254.58 | $9,736.89 | $91,642.31 |
| 287 | $23,254.58 | $12.11 | $308.32 | $22,946.26 | $9,749.00 | $91,962.74 |
| 288 | $22,946.26 | $11.95 | $308.48 | $22,637.79 | $9,760.95 | $92,283.17 |
| 289 | $22,637.79 | $11.79 | $308.64 | $22,329.15 | $9,772.74 | $92,603.59 |
| 290 | $22,329.15 | $11.63 | $308.80 | $22,020.35 | $9,784.37 | $92,924.02 |
| 291 | $22,020.35 | $11.47 | $308.96 | $21,711.39 | $9,795.84 | $93,244.45 |
| 292 | $21,711.39 | $11.31 | $309.12 | $21,402.27 | $9,807.15 | $93,564.88 |
| 293 | $21,402.27 | $11.15 | $309.28 | $21,092.99 | $9,818.30 | $93,885.31 |
| 294 | $21,092.99 | $10.99 | $309.44 | $20,783.55 | $9,829.28 | $94,205.73 |
| 295 | $20,783.55 | $10.82 | $309.60 | $20,473.95 | $9,840.11 | $94,526.16 |
| 296 | $20,473.95 | $10.66 | $309.76 | $20,164.18 | $9,850.77 | $94,846.59 |
| 297 | $20,164.18 | $10.50 | $309.93 | $19,854.26 | $9,861.27 | $95,167.02 |
| 298 | $19,854.26 | $10.34 | $310.09 | $19,544.17 | $9,871.61 | $95,487.44 |
| 299 | $19,544.17 | $10.18 | $310.25 | $19,233.92 | $9,881.79 | $95,807.87 |
| 300 | $19,233.92 | $10.02 | $310.41 | $18,923.51 | $9,891.81 | $96,128.30 |
| 301 | $18,923.51 | $9.86 | $310.57 | $18,612.94 | $9,901.67 | $96,448.73 |
| 302 | $18,612.94 | $9.69 | $310.73 | $18,302.21 | $9,911.36 | $96,769.15 |
| 303 | $18,302.21 | $9.53 | $310.90 | $17,991.31 | $9,920.89 | $97,089.58 |
| 304 | $17,991.31 | $9.37 | $311.06 | $17,680.26 | $9,930.26 | $97,410.01 |
| 305 | $17,680.26 | $9.21 | $311.22 | $17,369.04 | $9,939.47 | $97,730.44 |
| 306 | $17,369.04 | $9.05 | $311.38 | $17,057.65 | $9,948.52 | $98,050.86 |
| 307 | $17,057.65 | $8.88 | $311.54 | $16,746.11 | $9,957.40 | $98,371.29 |
| 308 | $16,746.11 | $8.72 | $311.71 | $16,434.41 | $9,966.13 | $98,691.72 |
| 309 | $16,434.41 | $8.56 | $311.87 | $16,122.54 | $9,974.69 | $99,012.15 |
| 310 | $16,122.54 | $8.40 | $312.03 | $15,810.51 | $9,983.08 | $99,332.58 |
| 311 | $15,810.51 | $8.23 | $312.19 | $15,498.31 | $9,991.32 | $99,653.00 |
| 312 | $15,498.31 | $8.07 | $312.36 | $15,185.96 | $9,999.39 | $99,973.43 |
| 313 | $15,185.96 | $7.91 | $312.52 | $14,873.44 | $10,007.30 | $100,293.86 |
| 314 | $14,873.44 | $7.75 | $312.68 | $14,560.76 | $10,015.04 | $100,614.29 |
| 315 | $14,560.76 | $7.58 | $312.84 | $14,247.91 | $10,022.63 | $100,934.71 |
| 316 | $14,247.91 | $7.42 | $313.01 | $13,934.91 | $10,030.05 | $101,255.14 |
| 317 | $13,934.91 | $7.26 | $313.17 | $13,621.74 | $10,037.31 | $101,575.57 |
| 318 | $13,621.74 | $7.09 | $313.33 | $13,308.41 | $10,044.40 | $101,896.00 |
| 319 | $13,308.41 | $6.93 | $313.50 | $12,994.91 | $10,051.33 | $102,216.42 |
| 320 | $12,994.91 | $6.77 | $313.66 | $12,681.25 | $10,058.10 | $102,536.85 |
| 321 | $12,681.25 | $6.60 | $313.82 | $12,367.43 | $10,064.71 | $102,857.28 |
| 322 | $12,367.43 | $6.44 | $313.99 | $12,053.44 | $10,071.15 | $103,177.71 |
| 323 | $12,053.44 | $6.28 | $314.15 | $11,739.29 | $10,077.43 | $103,498.14 |
| 324 | $11,739.29 | $6.11 | $314.31 | $11,424.98 | $10,083.54 | $103,818.56 |
| 325 | $11,424.98 | $5.95 | $314.48 | $11,110.50 | $10,089.49 | $104,138.99 |
| 326 | $11,110.50 | $5.79 | $314.64 | $10,795.86 | $10,095.28 | $104,459.42 |
| 327 | $10,795.86 | $5.62 | $314.80 | $10,481.05 | $10,100.90 | $104,779.85 |
| 328 | $10,481.05 | $5.46 | $314.97 | $10,166.09 | $10,106.36 | $105,100.27 |
| 329 | $10,166.09 | $5.29 | $315.13 | $9,850.95 | $10,111.65 | $105,420.70 |
| 330 | $9,850.95 | $5.13 | $315.30 | $9,535.66 | $10,116.78 | $105,741.13 |
| 331 | $9,535.66 | $4.97 | $315.46 | $9,220.19 | $10,121.75 | $106,061.56 |
| 332 | $9,220.19 | $4.80 | $315.63 | $8,904.57 | $10,126.55 | $106,381.98 |
| 333 | $8,904.57 | $4.64 | $315.79 | $8,588.78 | $10,131.19 | $106,702.41 |
| 334 | $8,588.78 | $4.47 | $315.95 | $8,272.82 | $10,135.66 | $107,022.84 |
| 335 | $8,272.82 | $4.31 | $316.12 | $7,956.71 | $10,139.97 | $107,343.27 |
| 336 | $7,956.71 | $4.14 | $316.28 | $7,640.42 | $10,144.12 | $107,663.69 |
| 337 | $7,640.42 | $3.98 | $316.45 | $7,323.97 | $10,148.10 | $107,984.12 |
| 338 | $7,323.97 | $3.81 | $316.61 | $7,007.36 | $10,151.91 | $108,304.55 |
| 339 | $7,007.36 | $3.65 | $316.78 | $6,690.58 | $10,155.56 | $108,624.98 |
| 340 | $6,690.58 | $3.48 | $316.94 | $6,373.64 | $10,159.05 | $108,945.41 |
| 341 | $6,373.64 | $3.32 | $317.11 | $6,056.53 | $10,162.36 | $109,265.83 |
| 342 | $6,056.53 | $3.15 | $317.27 | $5,739.26 | $10,165.52 | $109,586.26 |
| 343 | $5,739.26 | $2.99 | $317.44 | $5,421.82 | $10,168.51 | $109,906.69 |
| 344 | $5,421.82 | $2.82 | $317.60 | $5,104.22 | $10,171.33 | $110,227.12 |
| 345 | $5,104.22 | $2.66 | $317.77 | $4,786.45 | $10,173.99 | $110,547.54 |
| 346 | $4,786.45 | $2.49 | $317.93 | $4,468.51 | $10,176.48 | $110,867.97 |
| 347 | $4,468.51 | $2.33 | $318.10 | $4,150.41 | $10,178.81 | $111,188.40 |
| 348 | $4,150.41 | $2.16 | $318.27 | $3,832.15 | $10,180.97 | $111,508.83 |
| 349 | $3,832.15 | $2.00 | $318.43 | $3,513.71 | $10,182.97 | $111,829.25 |
| 350 | $3,513.71 | $1.83 | $318.60 | $3,195.12 | $10,184.80 | $112,149.68 |
| 351 | $3,195.12 | $1.66 | $318.76 | $2,876.35 | $10,186.46 | $112,470.11 |
| 352 | $2,876.35 | $1.50 | $318.93 | $2,557.42 | $10,187.96 | $112,790.54 |
| 353 | $2,557.42 | $1.33 | $319.10 | $2,238.33 | $10,189.29 | $113,110.96 |
| 354 | $2,238.33 | $1.17 | $319.26 | $1,919.07 | $10,190.46 | $113,431.39 |
| 355 | $1,919.07 | $1.00 | $319.43 | $1,599.64 | $10,191.46 | $113,751.82 |
| 356 | $1,599.64 | $0.83 | $319.59 | $1,280.04 | $10,192.29 | $114,072.25 |
| 357 | $1,280.04 | $0.67 | $319.76 | $960.28 | $10,192.96 | $114,392.68 |
| 358 | $960.28 | $0.50 | $319.93 | $640.36 | $10,193.46 | $114,713.10 |
| 359 | $640.36 | $0.33 | $320.09 | $320.26 | $10,193.79 | $115,033.53 |
| 360 | $320.26 | $0.17 | $320.26 | $-0.00 | $10,193.96 | $115,353.96 |