|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $106,875.00 | $44.53 | $275.23 | $106,599.77 | $44.53 | $319.76 |
| 2 | $106,599.77 | $44.42 | $275.34 | $106,324.43 | $88.95 | $639.52 |
| 3 | $106,324.43 | $44.30 | $275.46 | $106,048.97 | $133.25 | $959.28 |
| 4 | $106,048.97 | $44.19 | $275.57 | $105,773.40 | $177.44 | $1,279.04 |
| 5 | $105,773.40 | $44.07 | $275.69 | $105,497.72 | $221.51 | $1,598.79 |
| 6 | $105,497.72 | $43.96 | $275.80 | $105,221.91 | $265.47 | $1,918.55 |
| 7 | $105,221.91 | $43.84 | $275.92 | $104,946.00 | $309.31 | $2,238.31 |
| 8 | $104,946.00 | $43.73 | $276.03 | $104,669.97 | $353.04 | $2,558.07 |
| 9 | $104,669.97 | $43.61 | $276.15 | $104,393.82 | $396.65 | $2,877.83 |
| 10 | $104,393.82 | $43.50 | $276.26 | $104,117.56 | $440.15 | $3,197.59 |
| 11 | $104,117.56 | $43.38 | $276.38 | $103,841.18 | $483.53 | $3,517.35 |
| 12 | $103,841.18 | $43.27 | $276.49 | $103,564.69 | $526.80 | $3,837.11 |
| 13 | $103,564.69 | $43.15 | $276.61 | $103,288.08 | $569.95 | $4,156.86 |
| 14 | $103,288.08 | $43.04 | $276.72 | $103,011.36 | $612.98 | $4,476.62 |
| 15 | $103,011.36 | $42.92 | $276.84 | $102,734.52 | $655.91 | $4,796.38 |
| 16 | $102,734.52 | $42.81 | $276.95 | $102,457.57 | $698.71 | $5,116.14 |
| 17 | $102,457.57 | $42.69 | $277.07 | $102,180.50 | $741.40 | $5,435.90 |
| 18 | $102,180.50 | $42.58 | $277.18 | $101,903.32 | $783.98 | $5,755.66 |
| 19 | $101,903.32 | $42.46 | $277.30 | $101,626.02 | $826.44 | $6,075.42 |
| 20 | $101,626.02 | $42.34 | $277.41 | $101,348.61 | $868.78 | $6,395.18 |
| 21 | $101,348.61 | $42.23 | $277.53 | $101,071.08 | $911.01 | $6,714.93 |
| 22 | $101,071.08 | $42.11 | $277.65 | $100,793.43 | $953.12 | $7,034.69 |
| 23 | $100,793.43 | $42.00 | $277.76 | $100,515.67 | $995.12 | $7,354.45 |
| 24 | $100,515.67 | $41.88 | $277.88 | $100,237.79 | $1,037.00 | $7,674.21 |
| 25 | $100,237.79 | $41.77 | $277.99 | $99,959.80 | $1,078.77 | $7,993.97 |
| 26 | $99,959.80 | $41.65 | $278.11 | $99,681.69 | $1,120.42 | $8,313.73 |
| 27 | $99,681.69 | $41.53 | $278.22 | $99,403.46 | $1,161.95 | $8,633.49 |
| 28 | $99,403.46 | $41.42 | $278.34 | $99,125.12 | $1,203.37 | $8,953.25 |
| 29 | $99,125.12 | $41.30 | $278.46 | $98,846.67 | $1,244.67 | $9,273.00 |
| 30 | $98,846.67 | $41.19 | $278.57 | $98,568.09 | $1,285.86 | $9,592.76 |
| 31 | $98,568.09 | $41.07 | $278.69 | $98,289.41 | $1,326.93 | $9,912.52 |
| 32 | $98,289.41 | $40.95 | $278.80 | $98,010.60 | $1,367.88 | $10,232.28 |
| 33 | $98,010.60 | $40.84 | $278.92 | $97,731.68 | $1,408.72 | $10,552.04 |
| 34 | $97,731.68 | $40.72 | $279.04 | $97,452.64 | $1,449.44 | $10,871.80 |
| 35 | $97,452.64 | $40.61 | $279.15 | $97,173.49 | $1,490.05 | $11,191.56 |
| 36 | $97,173.49 | $40.49 | $279.27 | $96,894.22 | $1,530.54 | $11,511.32 |
| 37 | $96,894.22 | $40.37 | $279.39 | $96,614.83 | $1,570.91 | $11,831.08 |
| 38 | $96,614.83 | $40.26 | $279.50 | $96,335.33 | $1,611.16 | $12,150.83 |
| 39 | $96,335.33 | $40.14 | $279.62 | $96,055.71 | $1,651.30 | $12,470.59 |
| 40 | $96,055.71 | $40.02 | $279.74 | $95,775.98 | $1,691.33 | $12,790.35 |
| 41 | $95,775.98 | $39.91 | $279.85 | $95,496.12 | $1,731.23 | $13,110.11 |
| 42 | $95,496.12 | $39.79 | $279.97 | $95,216.15 | $1,771.02 | $13,429.87 |
| 43 | $95,216.15 | $39.67 | $280.09 | $94,936.07 | $1,810.70 | $13,749.63 |
| 44 | $94,936.07 | $39.56 | $280.20 | $94,655.87 | $1,850.25 | $14,069.39 |
| 45 | $94,655.87 | $39.44 | $280.32 | $94,375.55 | $1,889.69 | $14,389.15 |
| 46 | $94,375.55 | $39.32 | $280.44 | $94,095.11 | $1,929.02 | $14,708.90 |
| 47 | $94,095.11 | $39.21 | $280.55 | $93,814.56 | $1,968.22 | $15,028.66 |
| 48 | $93,814.56 | $39.09 | $280.67 | $93,533.89 | $2,007.31 | $15,348.42 |
| 49 | $93,533.89 | $38.97 | $280.79 | $93,253.10 | $2,046.29 | $15,668.18 |
| 50 | $93,253.10 | $38.86 | $280.90 | $92,972.20 | $2,085.14 | $15,987.94 |
| 51 | $92,972.20 | $38.74 | $281.02 | $92,691.18 | $2,123.88 | $16,307.70 |
| 52 | $92,691.18 | $38.62 | $281.14 | $92,410.04 | $2,162.50 | $16,627.46 |
| 53 | $92,410.04 | $38.50 | $281.25 | $92,128.79 | $2,201.00 | $16,947.22 |
| 54 | $92,128.79 | $38.39 | $281.37 | $91,847.42 | $2,239.39 | $17,266.97 |
| 55 | $91,847.42 | $38.27 | $281.49 | $91,565.93 | $2,277.66 | $17,586.73 |
| 56 | $91,565.93 | $38.15 | $281.61 | $91,284.32 | $2,315.81 | $17,906.49 |
| 57 | $91,284.32 | $38.04 | $281.72 | $91,002.60 | $2,353.85 | $18,226.25 |
| 58 | $91,002.60 | $37.92 | $281.84 | $90,720.76 | $2,391.77 | $18,546.01 |
| 59 | $90,720.76 | $37.80 | $281.96 | $90,438.80 | $2,429.57 | $18,865.77 |
| 60 | $90,438.80 | $37.68 | $282.08 | $90,156.72 | $2,467.25 | $19,185.53 |
| 61 | $90,156.72 | $37.57 | $282.19 | $89,874.53 | $2,504.82 | $19,505.29 |
| 62 | $89,874.53 | $37.45 | $282.31 | $89,592.22 | $2,542.26 | $19,825.04 |
| 63 | $89,592.22 | $37.33 | $282.43 | $89,309.79 | $2,579.59 | $20,144.80 |
| 64 | $89,309.79 | $37.21 | $282.55 | $89,027.24 | $2,616.81 | $20,464.56 |
| 65 | $89,027.24 | $37.09 | $282.66 | $88,744.58 | $2,653.90 | $20,784.32 |
| 66 | $88,744.58 | $36.98 | $282.78 | $88,461.80 | $2,690.88 | $21,104.08 |
| 67 | $88,461.80 | $36.86 | $282.90 | $88,178.90 | $2,727.74 | $21,423.84 |
| 68 | $88,178.90 | $36.74 | $283.02 | $87,895.88 | $2,764.48 | $21,743.60 |
| 69 | $87,895.88 | $36.62 | $283.14 | $87,612.74 | $2,801.10 | $22,063.36 |
| 70 | $87,612.74 | $36.51 | $283.25 | $87,329.49 | $2,837.61 | $22,383.12 |
| 71 | $87,329.49 | $36.39 | $283.37 | $87,046.12 | $2,873.99 | $22,702.87 |
| 72 | $87,046.12 | $36.27 | $283.49 | $86,762.63 | $2,910.26 | $23,022.63 |
| 73 | $86,762.63 | $36.15 | $283.61 | $86,479.02 | $2,946.41 | $23,342.39 |
| 74 | $86,479.02 | $36.03 | $283.73 | $86,195.30 | $2,982.45 | $23,662.15 |
| 75 | $86,195.30 | $35.91 | $283.84 | $85,911.45 | $3,018.36 | $23,981.91 |
| 76 | $85,911.45 | $35.80 | $283.96 | $85,627.49 | $3,054.16 | $24,301.67 |
| 77 | $85,627.49 | $35.68 | $284.08 | $85,343.41 | $3,089.84 | $24,621.43 |
| 78 | $85,343.41 | $35.56 | $284.20 | $85,059.21 | $3,125.40 | $24,941.19 |
| 79 | $85,059.21 | $35.44 | $284.32 | $84,774.89 | $3,160.84 | $25,260.94 |
| 80 | $84,774.89 | $35.32 | $284.44 | $84,490.46 | $3,196.16 | $25,580.70 |
| 81 | $84,490.46 | $35.20 | $284.55 | $84,205.90 | $3,231.36 | $25,900.46 |
| 82 | $84,205.90 | $35.09 | $284.67 | $83,921.23 | $3,266.45 | $26,220.22 |
| 83 | $83,921.23 | $34.97 | $284.79 | $83,636.44 | $3,301.42 | $26,539.98 |
| 84 | $83,636.44 | $34.85 | $284.91 | $83,351.53 | $3,336.27 | $26,859.74 |
| 85 | $83,351.53 | $34.73 | $285.03 | $83,066.50 | $3,371.00 | $27,179.50 |
| 86 | $83,066.50 | $34.61 | $285.15 | $82,781.35 | $3,405.61 | $27,499.26 |
| 87 | $82,781.35 | $34.49 | $285.27 | $82,496.08 | $3,440.10 | $27,819.01 |
| 88 | $82,496.08 | $34.37 | $285.39 | $82,210.70 | $3,474.47 | $28,138.77 |
| 89 | $82,210.70 | $34.25 | $285.50 | $81,925.19 | $3,508.73 | $28,458.53 |
| 90 | $81,925.19 | $34.14 | $285.62 | $81,639.57 | $3,542.86 | $28,778.29 |
| 91 | $81,639.57 | $34.02 | $285.74 | $81,353.83 | $3,576.88 | $29,098.05 |
| 92 | $81,353.83 | $33.90 | $285.86 | $81,067.97 | $3,610.78 | $29,417.81 |
| 93 | $81,067.97 | $33.78 | $285.98 | $80,781.99 | $3,644.55 | $29,737.57 |
| 94 | $80,781.99 | $33.66 | $286.10 | $80,495.89 | $3,678.21 | $30,057.33 |
| 95 | $80,495.89 | $33.54 | $286.22 | $80,209.67 | $3,711.75 | $30,377.08 |
| 96 | $80,209.67 | $33.42 | $286.34 | $79,923.33 | $3,745.17 | $30,696.84 |
| 97 | $79,923.33 | $33.30 | $286.46 | $79,636.87 | $3,778.48 | $31,016.60 |
| 98 | $79,636.87 | $33.18 | $286.58 | $79,350.30 | $3,811.66 | $31,336.36 |
| 99 | $79,350.30 | $33.06 | $286.70 | $79,063.60 | $3,844.72 | $31,656.12 |
| 100 | $79,063.60 | $32.94 | $286.82 | $78,776.78 | $3,877.66 | $31,975.88 |
| 101 | $78,776.78 | $32.82 | $286.94 | $78,489.85 | $3,910.49 | $32,295.64 |
| 102 | $78,489.85 | $32.70 | $287.05 | $78,202.79 | $3,943.19 | $32,615.40 |
| 103 | $78,202.79 | $32.58 | $287.17 | $77,915.62 | $3,975.78 | $32,935.15 |
| 104 | $77,915.62 | $32.46 | $287.29 | $77,628.33 | $4,008.24 | $33,254.91 |
| 105 | $77,628.33 | $32.35 | $287.41 | $77,340.91 | $4,040.59 | $33,574.67 |
| 106 | $77,340.91 | $32.23 | $287.53 | $77,053.38 | $4,072.81 | $33,894.43 |
| 107 | $77,053.38 | $32.11 | $287.65 | $76,765.73 | $4,104.92 | $34,214.19 |
| 108 | $76,765.73 | $31.99 | $287.77 | $76,477.95 | $4,136.90 | $34,533.95 |
| 109 | $76,477.95 | $31.87 | $287.89 | $76,190.06 | $4,168.77 | $34,853.71 |
| 110 | $76,190.06 | $31.75 | $288.01 | $75,902.05 | $4,200.51 | $35,173.47 |
| 111 | $75,902.05 | $31.63 | $288.13 | $75,613.91 | $4,232.14 | $35,493.23 |
| 112 | $75,613.91 | $31.51 | $288.25 | $75,325.66 | $4,263.65 | $35,812.98 |
| 113 | $75,325.66 | $31.39 | $288.37 | $75,037.29 | $4,295.03 | $36,132.74 |
| 114 | $75,037.29 | $31.27 | $288.49 | $74,748.79 | $4,326.30 | $36,452.50 |
| 115 | $74,748.79 | $31.15 | $288.61 | $74,460.18 | $4,357.44 | $36,772.26 |
| 116 | $74,460.18 | $31.03 | $288.73 | $74,171.45 | $4,388.47 | $37,092.02 |
| 117 | $74,171.45 | $30.90 | $288.85 | $73,882.59 | $4,419.37 | $37,411.78 |
| 118 | $73,882.59 | $30.78 | $288.97 | $73,593.62 | $4,450.16 | $37,731.54 |
| 119 | $73,593.62 | $30.66 | $289.09 | $73,304.52 | $4,480.82 | $38,051.30 |
| 120 | $73,304.52 | $30.54 | $289.22 | $73,015.31 | $4,511.36 | $38,371.05 |
| 121 | $73,015.31 | $30.42 | $289.34 | $72,725.97 | $4,541.79 | $38,690.81 |
| 122 | $72,725.97 | $30.30 | $289.46 | $72,436.52 | $4,572.09 | $39,010.57 |
| 123 | $72,436.52 | $30.18 | $289.58 | $72,146.94 | $4,602.27 | $39,330.33 |
| 124 | $72,146.94 | $30.06 | $289.70 | $71,857.24 | $4,632.33 | $39,650.09 |
| 125 | $71,857.24 | $29.94 | $289.82 | $71,567.42 | $4,662.27 | $39,969.85 |
| 126 | $71,567.42 | $29.82 | $289.94 | $71,277.49 | $4,692.09 | $40,289.61 |
| 127 | $71,277.49 | $29.70 | $290.06 | $70,987.43 | $4,721.79 | $40,609.37 |
| 128 | $70,987.43 | $29.58 | $290.18 | $70,697.25 | $4,751.37 | $40,929.12 |
| 129 | $70,697.25 | $29.46 | $290.30 | $70,406.94 | $4,780.83 | $41,248.88 |
| 130 | $70,406.94 | $29.34 | $290.42 | $70,116.52 | $4,810.16 | $41,568.64 |
| 131 | $70,116.52 | $29.22 | $290.54 | $69,825.98 | $4,839.38 | $41,888.40 |
| 132 | $69,825.98 | $29.09 | $290.66 | $69,535.31 | $4,868.47 | $42,208.16 |
| 133 | $69,535.31 | $28.97 | $290.79 | $69,244.53 | $4,897.45 | $42,527.92 |
| 134 | $69,244.53 | $28.85 | $290.91 | $68,953.62 | $4,926.30 | $42,847.68 |
| 135 | $68,953.62 | $28.73 | $291.03 | $68,662.59 | $4,955.03 | $43,167.44 |
| 136 | $68,662.59 | $28.61 | $291.15 | $68,371.44 | $4,983.64 | $43,487.19 |
| 137 | $68,371.44 | $28.49 | $291.27 | $68,080.17 | $5,012.13 | $43,806.95 |
| 138 | $68,080.17 | $28.37 | $291.39 | $67,788.78 | $5,040.49 | $44,126.71 |
| 139 | $67,788.78 | $28.25 | $291.51 | $67,497.27 | $5,068.74 | $44,446.47 |
| 140 | $67,497.27 | $28.12 | $291.63 | $67,205.63 | $5,096.86 | $44,766.23 |
| 141 | $67,205.63 | $28.00 | $291.76 | $66,913.88 | $5,124.86 | $45,085.99 |
| 142 | $66,913.88 | $27.88 | $291.88 | $66,622.00 | $5,152.74 | $45,405.75 |
| 143 | $66,622.00 | $27.76 | $292.00 | $66,330.00 | $5,180.50 | $45,725.51 |
| 144 | $66,330.00 | $27.64 | $292.12 | $66,037.88 | $5,208.14 | $46,045.27 |
| 145 | $66,037.88 | $27.52 | $292.24 | $65,745.63 | $5,235.66 | $46,365.02 |
| 146 | $65,745.63 | $27.39 | $292.36 | $65,453.27 | $5,263.05 | $46,684.78 |
| 147 | $65,453.27 | $27.27 | $292.49 | $65,160.78 | $5,290.32 | $47,004.54 |
| 148 | $65,160.78 | $27.15 | $292.61 | $64,868.17 | $5,317.47 | $47,324.30 |
| 149 | $64,868.17 | $27.03 | $292.73 | $64,575.44 | $5,344.50 | $47,644.06 |
| 150 | $64,575.44 | $26.91 | $292.85 | $64,282.59 | $5,371.41 | $47,963.82 |
| 151 | $64,282.59 | $26.78 | $292.97 | $63,989.62 | $5,398.19 | $48,283.58 |
| 152 | $63,989.62 | $26.66 | $293.10 | $63,696.52 | $5,424.86 | $48,603.34 |
| 153 | $63,696.52 | $26.54 | $293.22 | $63,403.30 | $5,451.40 | $48,923.09 |
| 154 | $63,403.30 | $26.42 | $293.34 | $63,109.96 | $5,477.81 | $49,242.85 |
| 155 | $63,109.96 | $26.30 | $293.46 | $62,816.50 | $5,504.11 | $49,562.61 |
| 156 | $62,816.50 | $26.17 | $293.59 | $62,522.91 | $5,530.28 | $49,882.37 |
| 157 | $62,522.91 | $26.05 | $293.71 | $62,229.20 | $5,556.33 | $50,202.13 |
| 158 | $62,229.20 | $25.93 | $293.83 | $61,935.37 | $5,582.26 | $50,521.89 |
| 159 | $61,935.37 | $25.81 | $293.95 | $61,641.42 | $5,608.07 | $50,841.65 |
| 160 | $61,641.42 | $25.68 | $294.07 | $61,347.35 | $5,633.75 | $51,161.41 |
| 161 | $61,347.35 | $25.56 | $294.20 | $61,053.15 | $5,659.31 | $51,481.16 |
| 162 | $61,053.15 | $25.44 | $294.32 | $60,758.83 | $5,684.75 | $51,800.92 |
| 163 | $60,758.83 | $25.32 | $294.44 | $60,464.39 | $5,710.07 | $52,120.68 |
| 164 | $60,464.39 | $25.19 | $294.57 | $60,169.82 | $5,735.26 | $52,440.44 |
| 165 | $60,169.82 | $25.07 | $294.69 | $59,875.13 | $5,760.33 | $52,760.20 |
| 166 | $59,875.13 | $24.95 | $294.81 | $59,580.32 | $5,785.28 | $53,079.96 |
| 167 | $59,580.32 | $24.83 | $294.93 | $59,285.39 | $5,810.11 | $53,399.72 |
| 168 | $59,285.39 | $24.70 | $295.06 | $58,990.33 | $5,834.81 | $53,719.48 |
| 169 | $58,990.33 | $24.58 | $295.18 | $58,695.15 | $5,859.39 | $54,039.23 |
| 170 | $58,695.15 | $24.46 | $295.30 | $58,399.85 | $5,883.84 | $54,358.99 |
| 171 | $58,399.85 | $24.33 | $295.43 | $58,104.43 | $5,908.18 | $54,678.75 |
| 172 | $58,104.43 | $24.21 | $295.55 | $57,808.88 | $5,932.39 | $54,998.51 |
| 173 | $57,808.88 | $24.09 | $295.67 | $57,513.21 | $5,956.48 | $55,318.27 |
| 174 | $57,513.21 | $23.96 | $295.79 | $57,217.41 | $5,980.44 | $55,638.03 |
| 175 | $57,217.41 | $23.84 | $295.92 | $56,921.49 | $6,004.28 | $55,957.79 |
| 176 | $56,921.49 | $23.72 | $296.04 | $56,625.45 | $6,028.00 | $56,277.55 |
| 177 | $56,625.45 | $23.59 | $296.16 | $56,329.29 | $6,051.59 | $56,597.31 |
| 178 | $56,329.29 | $23.47 | $296.29 | $56,033.00 | $6,075.06 | $56,917.06 |
| 179 | $56,033.00 | $23.35 | $296.41 | $55,736.59 | $6,098.41 | $57,236.82 |
| 180 | $55,736.59 | $23.22 | $296.54 | $55,440.05 | $6,121.63 | $57,556.58 |
| 181 | $55,440.05 | $23.10 | $296.66 | $55,143.39 | $6,144.73 | $57,876.34 |
| 182 | $55,143.39 | $22.98 | $296.78 | $54,846.61 | $6,167.71 | $58,196.10 |
| 183 | $54,846.61 | $22.85 | $296.91 | $54,549.70 | $6,190.56 | $58,515.86 |
| 184 | $54,549.70 | $22.73 | $297.03 | $54,252.67 | $6,213.29 | $58,835.62 |
| 185 | $54,252.67 | $22.61 | $297.15 | $53,955.52 | $6,235.90 | $59,155.38 |
| 186 | $53,955.52 | $22.48 | $297.28 | $53,658.24 | $6,258.38 | $59,475.13 |
| 187 | $53,658.24 | $22.36 | $297.40 | $53,360.84 | $6,280.73 | $59,794.89 |
| 188 | $53,360.84 | $22.23 | $297.53 | $53,063.32 | $6,302.97 | $60,114.65 |
| 189 | $53,063.32 | $22.11 | $297.65 | $52,765.67 | $6,325.08 | $60,434.41 |
| 190 | $52,765.67 | $21.99 | $297.77 | $52,467.89 | $6,347.06 | $60,754.17 |
| 191 | $52,467.89 | $21.86 | $297.90 | $52,170.00 | $6,368.93 | $61,073.93 |
| 192 | $52,170.00 | $21.74 | $298.02 | $51,871.98 | $6,390.66 | $61,393.69 |
| 193 | $51,871.98 | $21.61 | $298.15 | $51,573.83 | $6,412.28 | $61,713.45 |
| 194 | $51,573.83 | $21.49 | $298.27 | $51,275.56 | $6,433.77 | $62,033.20 |
| 195 | $51,275.56 | $21.36 | $298.39 | $50,977.17 | $6,455.13 | $62,352.96 |
| 196 | $50,977.17 | $21.24 | $298.52 | $50,678.65 | $6,476.37 | $62,672.72 |
| 197 | $50,678.65 | $21.12 | $298.64 | $50,380.01 | $6,497.49 | $62,992.48 |
| 198 | $50,380.01 | $20.99 | $298.77 | $50,081.24 | $6,518.48 | $63,312.24 |
| 199 | $50,081.24 | $20.87 | $298.89 | $49,782.35 | $6,539.35 | $63,632.00 |
| 200 | $49,782.35 | $20.74 | $299.02 | $49,483.33 | $6,560.09 | $63,951.76 |
| 201 | $49,483.33 | $20.62 | $299.14 | $49,184.19 | $6,580.71 | $64,271.52 |
| 202 | $49,184.19 | $20.49 | $299.27 | $48,884.92 | $6,601.20 | $64,591.27 |
| 203 | $48,884.92 | $20.37 | $299.39 | $48,585.53 | $6,621.57 | $64,911.03 |
| 204 | $48,585.53 | $20.24 | $299.51 | $48,286.02 | $6,641.81 | $65,230.79 |
| 205 | $48,286.02 | $20.12 | $299.64 | $47,986.38 | $6,661.93 | $65,550.55 |
| 206 | $47,986.38 | $19.99 | $299.76 | $47,686.62 | $6,681.93 | $65,870.31 |
| 207 | $47,686.62 | $19.87 | $299.89 | $47,386.73 | $6,701.80 | $66,190.07 |
| 208 | $47,386.73 | $19.74 | $300.01 | $47,086.71 | $6,721.54 | $66,509.83 |
| 209 | $47,086.71 | $19.62 | $300.14 | $46,786.57 | $6,741.16 | $66,829.59 |
| 210 | $46,786.57 | $19.49 | $300.26 | $46,486.31 | $6,760.65 | $67,149.35 |
| 211 | $46,486.31 | $19.37 | $300.39 | $46,185.92 | $6,780.02 | $67,469.10 |
| 212 | $46,185.92 | $19.24 | $300.51 | $45,885.40 | $6,799.27 | $67,788.86 |
| 213 | $45,885.40 | $19.12 | $300.64 | $45,584.76 | $6,818.39 | $68,108.62 |
| 214 | $45,584.76 | $18.99 | $300.77 | $45,284.00 | $6,837.38 | $68,428.38 |
| 215 | $45,284.00 | $18.87 | $300.89 | $44,983.11 | $6,856.25 | $68,748.14 |
| 216 | $44,983.11 | $18.74 | $301.02 | $44,682.09 | $6,874.99 | $69,067.90 |
| 217 | $44,682.09 | $18.62 | $301.14 | $44,380.95 | $6,893.61 | $69,387.66 |
| 218 | $44,380.95 | $18.49 | $301.27 | $44,079.69 | $6,912.10 | $69,707.42 |
| 219 | $44,079.69 | $18.37 | $301.39 | $43,778.29 | $6,930.47 | $70,027.17 |
| 220 | $43,778.29 | $18.24 | $301.52 | $43,476.78 | $6,948.71 | $70,346.93 |
| 221 | $43,476.78 | $18.12 | $301.64 | $43,175.13 | $6,966.82 | $70,666.69 |
| 222 | $43,175.13 | $17.99 | $301.77 | $42,873.36 | $6,984.81 | $70,986.45 |
| 223 | $42,873.36 | $17.86 | $301.89 | $42,571.47 | $7,002.68 | $71,306.21 |
| 224 | $42,571.47 | $17.74 | $302.02 | $42,269.45 | $7,020.42 | $71,625.97 |
| 225 | $42,269.45 | $17.61 | $302.15 | $41,967.30 | $7,038.03 | $71,945.73 |
| 226 | $41,967.30 | $17.49 | $302.27 | $41,665.03 | $7,055.51 | $72,265.49 |
| 227 | $41,665.03 | $17.36 | $302.40 | $41,362.63 | $7,072.87 | $72,585.24 |
| 228 | $41,362.63 | $17.23 | $302.52 | $41,060.11 | $7,090.11 | $72,905.00 |
| 229 | $41,060.11 | $17.11 | $302.65 | $40,757.45 | $7,107.22 | $73,224.76 |
| 230 | $40,757.45 | $16.98 | $302.78 | $40,454.68 | $7,124.20 | $73,544.52 |
| 231 | $40,454.68 | $16.86 | $302.90 | $40,151.78 | $7,141.06 | $73,864.28 |
| 232 | $40,151.78 | $16.73 | $303.03 | $39,848.75 | $7,157.79 | $74,184.04 |
| 233 | $39,848.75 | $16.60 | $303.16 | $39,545.59 | $7,174.39 | $74,503.80 |
| 234 | $39,545.59 | $16.48 | $303.28 | $39,242.31 | $7,190.87 | $74,823.56 |
| 235 | $39,242.31 | $16.35 | $303.41 | $38,938.90 | $7,207.22 | $75,143.31 |
| 236 | $38,938.90 | $16.22 | $303.53 | $38,635.37 | $7,223.44 | $75,463.07 |
| 237 | $38,635.37 | $16.10 | $303.66 | $38,331.71 | $7,239.54 | $75,782.83 |
| 238 | $38,331.71 | $15.97 | $303.79 | $38,027.92 | $7,255.51 | $76,102.59 |
| 239 | $38,027.92 | $15.84 | $303.91 | $37,724.01 | $7,271.36 | $76,422.35 |
| 240 | $37,724.01 | $15.72 | $304.04 | $37,419.97 | $7,287.07 | $76,742.11 |
| 241 | $37,419.97 | $15.59 | $304.17 | $37,115.80 | $7,302.67 | $77,061.87 |
| 242 | $37,115.80 | $15.46 | $304.29 | $36,811.50 | $7,318.13 | $77,381.63 |
| 243 | $36,811.50 | $15.34 | $304.42 | $36,507.08 | $7,333.47 | $77,701.38 |
| 244 | $36,507.08 | $15.21 | $304.55 | $36,202.54 | $7,348.68 | $78,021.14 |
| 245 | $36,202.54 | $15.08 | $304.67 | $35,897.86 | $7,363.76 | $78,340.90 |
| 246 | $35,897.86 | $14.96 | $304.80 | $35,593.06 | $7,378.72 | $78,660.66 |
| 247 | $35,593.06 | $14.83 | $304.93 | $35,288.13 | $7,393.55 | $78,980.42 |
| 248 | $35,288.13 | $14.70 | $305.06 | $34,983.08 | $7,408.26 | $79,300.18 |
| 249 | $34,983.08 | $14.58 | $305.18 | $34,677.89 | $7,422.83 | $79,619.94 |
| 250 | $34,677.89 | $14.45 | $305.31 | $34,372.59 | $7,437.28 | $79,939.70 |
| 251 | $34,372.59 | $14.32 | $305.44 | $34,067.15 | $7,451.60 | $80,259.46 |
| 252 | $34,067.15 | $14.19 | $305.56 | $33,761.58 | $7,465.80 | $80,579.21 |
| 253 | $33,761.58 | $14.07 | $305.69 | $33,455.89 | $7,479.87 | $80,898.97 |
| 254 | $33,455.89 | $13.94 | $305.82 | $33,150.07 | $7,493.81 | $81,218.73 |
| 255 | $33,150.07 | $13.81 | $305.95 | $32,844.13 | $7,507.62 | $81,538.49 |
| 256 | $32,844.13 | $13.69 | $306.07 | $32,538.05 | $7,521.30 | $81,858.25 |
| 257 | $32,538.05 | $13.56 | $306.20 | $32,231.85 | $7,534.86 | $82,178.01 |
| 258 | $32,231.85 | $13.43 | $306.33 | $31,925.52 | $7,548.29 | $82,497.77 |
| 259 | $31,925.52 | $13.30 | $306.46 | $31,619.07 | $7,561.59 | $82,817.53 |
| 260 | $31,619.07 | $13.17 | $306.58 | $31,312.48 | $7,574.77 | $83,137.28 |
| 261 | $31,312.48 | $13.05 | $306.71 | $31,005.77 | $7,587.81 | $83,457.04 |
| 262 | $31,005.77 | $12.92 | $306.84 | $30,698.93 | $7,600.73 | $83,776.80 |
| 263 | $30,698.93 | $12.79 | $306.97 | $30,391.96 | $7,613.52 | $84,096.56 |
| 264 | $30,391.96 | $12.66 | $307.10 | $30,084.87 | $7,626.19 | $84,416.32 |
| 265 | $30,084.87 | $12.54 | $307.22 | $29,777.65 | $7,638.72 | $84,736.08 |
| 266 | $29,777.65 | $12.41 | $307.35 | $29,470.29 | $7,651.13 | $85,055.84 |
| 267 | $29,470.29 | $12.28 | $307.48 | $29,162.81 | $7,663.41 | $85,375.60 |
| 268 | $29,162.81 | $12.15 | $307.61 | $28,855.21 | $7,675.56 | $85,695.35 |
| 269 | $28,855.21 | $12.02 | $307.74 | $28,547.47 | $7,687.58 | $86,015.11 |
| 270 | $28,547.47 | $11.89 | $307.86 | $28,239.61 | $7,699.48 | $86,334.87 |
| 271 | $28,239.61 | $11.77 | $307.99 | $27,931.61 | $7,711.25 | $86,654.63 |
| 272 | $27,931.61 | $11.64 | $308.12 | $27,623.49 | $7,722.88 | $86,974.39 |
| 273 | $27,623.49 | $11.51 | $308.25 | $27,315.24 | $7,734.39 | $87,294.15 |
| 274 | $27,315.24 | $11.38 | $308.38 | $27,006.87 | $7,745.77 | $87,613.91 |
| 275 | $27,006.87 | $11.25 | $308.51 | $26,698.36 | $7,757.03 | $87,933.67 |
| 276 | $26,698.36 | $11.12 | $308.63 | $26,389.73 | $7,768.15 | $88,253.42 |
| 277 | $26,389.73 | $11.00 | $308.76 | $26,080.96 | $7,779.15 | $88,573.18 |
| 278 | $26,080.96 | $10.87 | $308.89 | $25,772.07 | $7,790.01 | $88,892.94 |
| 279 | $25,772.07 | $10.74 | $309.02 | $25,463.05 | $7,800.75 | $89,212.70 |
| 280 | $25,463.05 | $10.61 | $309.15 | $25,153.90 | $7,811.36 | $89,532.46 |
| 281 | $25,153.90 | $10.48 | $309.28 | $24,844.62 | $7,821.84 | $89,852.22 |
| 282 | $24,844.62 | $10.35 | $309.41 | $24,535.22 | $7,832.20 | $90,171.98 |
| 283 | $24,535.22 | $10.22 | $309.54 | $24,225.68 | $7,842.42 | $90,491.74 |
| 284 | $24,225.68 | $10.09 | $309.66 | $23,916.02 | $7,852.51 | $90,811.50 |
| 285 | $23,916.02 | $9.97 | $309.79 | $23,606.22 | $7,862.48 | $91,131.25 |
| 286 | $23,606.22 | $9.84 | $309.92 | $23,296.30 | $7,872.31 | $91,451.01 |
| 287 | $23,296.30 | $9.71 | $310.05 | $22,986.25 | $7,882.02 | $91,770.77 |
| 288 | $22,986.25 | $9.58 | $310.18 | $22,676.07 | $7,891.60 | $92,090.53 |
| 289 | $22,676.07 | $9.45 | $310.31 | $22,365.76 | $7,901.05 | $92,410.29 |
| 290 | $22,365.76 | $9.32 | $310.44 | $22,055.32 | $7,910.37 | $92,730.05 |
| 291 | $22,055.32 | $9.19 | $310.57 | $21,744.75 | $7,919.55 | $93,049.81 |
| 292 | $21,744.75 | $9.06 | $310.70 | $21,434.05 | $7,928.62 | $93,369.57 |
| 293 | $21,434.05 | $8.93 | $310.83 | $21,123.22 | $7,937.55 | $93,689.32 |
| 294 | $21,123.22 | $8.80 | $310.96 | $20,812.26 | $7,946.35 | $94,009.08 |
| 295 | $20,812.26 | $8.67 | $311.09 | $20,501.18 | $7,955.02 | $94,328.84 |
| 296 | $20,501.18 | $8.54 | $311.22 | $20,189.96 | $7,963.56 | $94,648.60 |
| 297 | $20,189.96 | $8.41 | $311.35 | $19,878.61 | $7,971.97 | $94,968.36 |
| 298 | $19,878.61 | $8.28 | $311.48 | $19,567.14 | $7,980.26 | $95,288.12 |
| 299 | $19,567.14 | $8.15 | $311.61 | $19,255.53 | $7,988.41 | $95,607.88 |
| 300 | $19,255.53 | $8.02 | $311.74 | $18,943.80 | $7,996.43 | $95,927.64 |
| 301 | $18,943.80 | $7.89 | $311.87 | $18,631.93 | $8,004.33 | $96,247.39 |
| 302 | $18,631.93 | $7.76 | $312.00 | $18,319.94 | $8,012.09 | $96,567.15 |
| 303 | $18,319.94 | $7.63 | $312.13 | $18,007.81 | $8,019.72 | $96,886.91 |
| 304 | $18,007.81 | $7.50 | $312.26 | $17,695.55 | $8,027.23 | $97,206.67 |
| 305 | $17,695.55 | $7.37 | $312.39 | $17,383.17 | $8,034.60 | $97,526.43 |
| 306 | $17,383.17 | $7.24 | $312.52 | $17,070.65 | $8,041.84 | $97,846.19 |
| 307 | $17,070.65 | $7.11 | $312.65 | $16,758.01 | $8,048.95 | $98,165.95 |
| 308 | $16,758.01 | $6.98 | $312.78 | $16,445.23 | $8,055.94 | $98,485.71 |
| 309 | $16,445.23 | $6.85 | $312.91 | $16,132.32 | $8,062.79 | $98,805.46 |
| 310 | $16,132.32 | $6.72 | $313.04 | $15,819.29 | $8,069.51 | $99,125.22 |
| 311 | $15,819.29 | $6.59 | $313.17 | $15,506.12 | $8,076.10 | $99,444.98 |
| 312 | $15,506.12 | $6.46 | $313.30 | $15,192.82 | $8,082.56 | $99,764.74 |
| 313 | $15,192.82 | $6.33 | $313.43 | $14,879.39 | $8,088.89 | $100,084.50 |
| 314 | $14,879.39 | $6.20 | $313.56 | $14,565.83 | $8,095.09 | $100,404.26 |
| 315 | $14,565.83 | $6.07 | $313.69 | $14,252.15 | $8,101.16 | $100,724.02 |
| 316 | $14,252.15 | $5.94 | $313.82 | $13,938.32 | $8,107.10 | $101,043.78 |
| 317 | $13,938.32 | $5.81 | $313.95 | $13,624.37 | $8,112.91 | $101,363.54 |
| 318 | $13,624.37 | $5.68 | $314.08 | $13,310.29 | $8,118.59 | $101,683.29 |
| 319 | $13,310.29 | $5.55 | $314.21 | $12,996.08 | $8,124.13 | $102,003.05 |
| 320 | $12,996.08 | $5.42 | $314.34 | $12,681.73 | $8,129.55 | $102,322.81 |
| 321 | $12,681.73 | $5.28 | $314.47 | $12,367.26 | $8,134.83 | $102,642.57 |
| 322 | $12,367.26 | $5.15 | $314.61 | $12,052.65 | $8,139.98 | $102,962.33 |
| 323 | $12,052.65 | $5.02 | $314.74 | $11,737.92 | $8,145.01 | $103,282.09 |
| 324 | $11,737.92 | $4.89 | $314.87 | $11,423.05 | $8,149.90 | $103,601.85 |
| 325 | $11,423.05 | $4.76 | $315.00 | $11,108.05 | $8,154.66 | $103,921.61 |
| 326 | $11,108.05 | $4.63 | $315.13 | $10,792.92 | $8,159.28 | $104,241.36 |
| 327 | $10,792.92 | $4.50 | $315.26 | $10,477.66 | $8,163.78 | $104,561.12 |
| 328 | $10,477.66 | $4.37 | $315.39 | $10,162.27 | $8,168.15 | $104,880.88 |
| 329 | $10,162.27 | $4.23 | $315.52 | $9,846.74 | $8,172.38 | $105,200.64 |
| 330 | $9,846.74 | $4.10 | $315.66 | $9,531.08 | $8,176.48 | $105,520.40 |
| 331 | $9,531.08 | $3.97 | $315.79 | $9,215.30 | $8,180.46 | $105,840.16 |
| 332 | $9,215.30 | $3.84 | $315.92 | $8,899.38 | $8,184.30 | $106,159.92 |
| 333 | $8,899.38 | $3.71 | $316.05 | $8,583.33 | $8,188.00 | $106,479.68 |
| 334 | $8,583.33 | $3.58 | $316.18 | $8,267.15 | $8,191.58 | $106,799.43 |
| 335 | $8,267.15 | $3.44 | $316.31 | $7,950.83 | $8,195.02 | $107,119.19 |
| 336 | $7,950.83 | $3.31 | $316.45 | $7,634.38 | $8,198.34 | $107,438.95 |
| 337 | $7,634.38 | $3.18 | $316.58 | $7,317.81 | $8,201.52 | $107,758.71 |
| 338 | $7,317.81 | $3.05 | $316.71 | $7,001.10 | $8,204.57 | $108,078.47 |
| 339 | $7,001.10 | $2.92 | $316.84 | $6,684.26 | $8,207.48 | $108,398.23 |
| 340 | $6,684.26 | $2.79 | $316.97 | $6,367.28 | $8,210.27 | $108,717.99 |
| 341 | $6,367.28 | $2.65 | $317.11 | $6,050.18 | $8,212.92 | $109,037.75 |
| 342 | $6,050.18 | $2.52 | $317.24 | $5,732.94 | $8,215.44 | $109,357.50 |
| 343 | $5,732.94 | $2.39 | $317.37 | $5,415.57 | $8,217.83 | $109,677.26 |
| 344 | $5,415.57 | $2.26 | $317.50 | $5,098.07 | $8,220.09 | $109,997.02 |
| 345 | $5,098.07 | $2.12 | $317.63 | $4,780.43 | $8,222.21 | $110,316.78 |
| 346 | $4,780.43 | $1.99 | $317.77 | $4,462.66 | $8,224.20 | $110,636.54 |
| 347 | $4,462.66 | $1.86 | $317.90 | $4,144.77 | $8,226.06 | $110,956.30 |
| 348 | $4,144.77 | $1.73 | $318.03 | $3,826.73 | $8,227.79 | $111,276.06 |
| 349 | $3,826.73 | $1.59 | $318.16 | $3,508.57 | $8,229.39 | $111,595.82 |
| 350 | $3,508.57 | $1.46 | $318.30 | $3,190.27 | $8,230.85 | $111,915.58 |
| 351 | $3,190.27 | $1.33 | $318.43 | $2,871.84 | $8,232.18 | $112,235.33 |
| 352 | $2,871.84 | $1.20 | $318.56 | $2,553.28 | $8,233.37 | $112,555.09 |
| 353 | $2,553.28 | $1.06 | $318.69 | $2,234.59 | $8,234.44 | $112,874.85 |
| 354 | $2,234.59 | $0.93 | $318.83 | $1,915.76 | $8,235.37 | $113,194.61 |
| 355 | $1,915.76 | $0.80 | $318.96 | $1,596.80 | $8,236.17 | $113,514.37 |
| 356 | $1,596.80 | $0.67 | $319.09 | $1,277.70 | $8,236.83 | $113,834.13 |
| 357 | $1,277.70 | $0.53 | $319.23 | $958.48 | $8,237.36 | $114,153.89 |
| 358 | $958.48 | $0.40 | $319.36 | $639.12 | $8,237.76 | $114,473.65 |
| 359 | $639.12 | $0.27 | $319.49 | $319.63 | $8,238.03 | $114,793.40 |
| 360 | $319.63 | $0.13 | $319.63 | $0.00 | $8,238.16 | $115,113.16 |