|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $107,817.00 | $101.08 | $251.93 | $107,565.07 | $101.08 | $353.01 |
| 2 | $107,565.07 | $100.84 | $252.17 | $107,312.91 | $201.92 | $706.01 |
| 3 | $107,312.91 | $100.61 | $252.40 | $107,060.50 | $302.53 | $1,059.02 |
| 4 | $107,060.50 | $100.37 | $252.64 | $106,807.87 | $402.90 | $1,412.03 |
| 5 | $106,807.87 | $100.13 | $252.88 | $106,554.99 | $503.03 | $1,765.04 |
| 6 | $106,554.99 | $99.90 | $253.11 | $106,301.88 | $602.92 | $2,118.04 |
| 7 | $106,301.88 | $99.66 | $253.35 | $106,048.53 | $702.58 | $2,471.05 |
| 8 | $106,048.53 | $99.42 | $253.59 | $105,794.94 | $802.00 | $2,824.06 |
| 9 | $105,794.94 | $99.18 | $253.82 | $105,541.12 | $901.18 | $3,177.07 |
| 10 | $105,541.12 | $98.94 | $254.06 | $105,287.06 | $1,000.13 | $3,530.07 |
| 11 | $105,287.06 | $98.71 | $254.30 | $105,032.76 | $1,098.84 | $3,883.08 |
| 12 | $105,032.76 | $98.47 | $254.54 | $104,778.22 | $1,197.30 | $4,236.09 |
| 13 | $104,778.22 | $98.23 | $254.78 | $104,523.44 | $1,295.53 | $4,589.10 |
| 14 | $104,523.44 | $97.99 | $255.02 | $104,268.42 | $1,393.52 | $4,942.10 |
| 15 | $104,268.42 | $97.75 | $255.26 | $104,013.17 | $1,491.28 | $5,295.11 |
| 16 | $104,013.17 | $97.51 | $255.50 | $103,757.67 | $1,588.79 | $5,648.12 |
| 17 | $103,757.67 | $97.27 | $255.73 | $103,501.94 | $1,686.06 | $6,001.13 |
| 18 | $103,501.94 | $97.03 | $255.97 | $103,245.96 | $1,783.09 | $6,354.13 |
| 19 | $103,245.96 | $96.79 | $256.21 | $102,989.75 | $1,879.89 | $6,707.14 |
| 20 | $102,989.75 | $96.55 | $256.45 | $102,733.29 | $1,976.44 | $7,060.15 |
| 21 | $102,733.29 | $96.31 | $256.69 | $102,476.60 | $2,072.75 | $7,413.15 |
| 22 | $102,476.60 | $96.07 | $256.94 | $102,219.66 | $2,168.82 | $7,766.16 |
| 23 | $102,219.66 | $95.83 | $257.18 | $101,962.49 | $2,264.66 | $8,119.17 |
| 24 | $101,962.49 | $95.59 | $257.42 | $101,705.07 | $2,360.25 | $8,472.18 |
| 25 | $101,705.07 | $95.35 | $257.66 | $101,447.41 | $2,455.59 | $8,825.18 |
| 26 | $101,447.41 | $95.11 | $257.90 | $101,189.51 | $2,550.70 | $9,178.19 |
| 27 | $101,189.51 | $94.87 | $258.14 | $100,931.37 | $2,645.57 | $9,531.20 |
| 28 | $100,931.37 | $94.62 | $258.38 | $100,672.98 | $2,740.19 | $9,884.21 |
| 29 | $100,672.98 | $94.38 | $258.63 | $100,414.36 | $2,834.57 | $10,237.21 |
| 30 | $100,414.36 | $94.14 | $258.87 | $100,155.49 | $2,928.71 | $10,590.22 |
| 31 | $100,155.49 | $93.90 | $259.11 | $99,896.38 | $3,022.60 | $10,943.23 |
| 32 | $99,896.38 | $93.65 | $259.35 | $99,637.02 | $3,116.26 | $11,296.24 |
| 33 | $99,637.02 | $93.41 | $259.60 | $99,377.42 | $3,209.67 | $11,649.24 |
| 34 | $99,377.42 | $93.17 | $259.84 | $99,117.58 | $3,302.83 | $12,002.25 |
| 35 | $99,117.58 | $92.92 | $260.08 | $98,857.50 | $3,395.76 | $12,355.26 |
| 36 | $98,857.50 | $92.68 | $260.33 | $98,597.17 | $3,488.43 | $12,708.27 |
| 37 | $98,597.17 | $92.43 | $260.57 | $98,336.60 | $3,580.87 | $13,061.27 |
| 38 | $98,336.60 | $92.19 | $260.82 | $98,075.78 | $3,673.06 | $13,414.28 |
| 39 | $98,075.78 | $91.95 | $261.06 | $97,814.72 | $3,765.01 | $13,767.29 |
| 40 | $97,814.72 | $91.70 | $261.31 | $97,553.41 | $3,856.71 | $14,120.29 |
| 41 | $97,553.41 | $91.46 | $261.55 | $97,291.86 | $3,948.16 | $14,473.30 |
| 42 | $97,291.86 | $91.21 | $261.80 | $97,030.07 | $4,039.38 | $14,826.31 |
| 43 | $97,030.07 | $90.97 | $262.04 | $96,768.02 | $4,130.34 | $15,179.32 |
| 44 | $96,768.02 | $90.72 | $262.29 | $96,505.74 | $4,221.06 | $15,532.32 |
| 45 | $96,505.74 | $90.47 | $262.53 | $96,243.20 | $4,311.53 | $15,885.33 |
| 46 | $96,243.20 | $90.23 | $262.78 | $95,980.42 | $4,401.76 | $16,238.34 |
| 47 | $95,980.42 | $89.98 | $263.03 | $95,717.40 | $4,491.74 | $16,591.35 |
| 48 | $95,717.40 | $89.74 | $263.27 | $95,454.13 | $4,581.48 | $16,944.35 |
| 49 | $95,454.13 | $89.49 | $263.52 | $95,190.61 | $4,670.97 | $17,297.36 |
| 50 | $95,190.61 | $89.24 | $263.77 | $94,926.84 | $4,760.21 | $17,650.37 |
| 51 | $94,926.84 | $88.99 | $264.01 | $94,662.83 | $4,849.20 | $18,003.38 |
| 52 | $94,662.83 | $88.75 | $264.26 | $94,398.57 | $4,937.95 | $18,356.38 |
| 53 | $94,398.57 | $88.50 | $264.51 | $94,134.06 | $5,026.45 | $18,709.39 |
| 54 | $94,134.06 | $88.25 | $264.76 | $93,869.30 | $5,114.70 | $19,062.40 |
| 55 | $93,869.30 | $88.00 | $265.00 | $93,604.30 | $5,202.70 | $19,415.41 |
| 56 | $93,604.30 | $87.75 | $265.25 | $93,339.04 | $5,290.46 | $19,768.41 |
| 57 | $93,339.04 | $87.51 | $265.50 | $93,073.54 | $5,377.96 | $20,121.42 |
| 58 | $93,073.54 | $87.26 | $265.75 | $92,807.79 | $5,465.22 | $20,474.43 |
| 59 | $92,807.79 | $87.01 | $266.00 | $92,541.79 | $5,552.22 | $20,827.44 |
| 60 | $92,541.79 | $86.76 | $266.25 | $92,275.54 | $5,638.98 | $21,180.44 |
| 61 | $92,275.54 | $86.51 | $266.50 | $92,009.04 | $5,725.49 | $21,533.45 |
| 62 | $92,009.04 | $86.26 | $266.75 | $91,742.29 | $5,811.75 | $21,886.46 |
| 63 | $91,742.29 | $86.01 | $267.00 | $91,475.29 | $5,897.76 | $22,239.46 |
| 64 | $91,475.29 | $85.76 | $267.25 | $91,208.04 | $5,983.52 | $22,592.47 |
| 65 | $91,208.04 | $85.51 | $267.50 | $90,940.54 | $6,069.02 | $22,945.48 |
| 66 | $90,940.54 | $85.26 | $267.75 | $90,672.79 | $6,154.28 | $23,298.49 |
| 67 | $90,672.79 | $85.01 | $268.00 | $90,404.79 | $6,239.29 | $23,651.49 |
| 68 | $90,404.79 | $84.75 | $268.25 | $90,136.54 | $6,324.04 | $24,004.50 |
| 69 | $90,136.54 | $84.50 | $268.50 | $89,868.03 | $6,408.54 | $24,357.51 |
| 70 | $89,868.03 | $84.25 | $268.76 | $89,599.28 | $6,492.79 | $24,710.52 |
| 71 | $89,599.28 | $84.00 | $269.01 | $89,330.27 | $6,576.79 | $25,063.52 |
| 72 | $89,330.27 | $83.75 | $269.26 | $89,061.01 | $6,660.54 | $25,416.53 |
| 73 | $89,061.01 | $83.49 | $269.51 | $88,791.50 | $6,744.04 | $25,769.54 |
| 74 | $88,791.50 | $83.24 | $269.77 | $88,521.73 | $6,827.28 | $26,122.55 |
| 75 | $88,521.73 | $82.99 | $270.02 | $88,251.71 | $6,910.27 | $26,475.55 |
| 76 | $88,251.71 | $82.74 | $270.27 | $87,981.44 | $6,993.00 | $26,828.56 |
| 77 | $87,981.44 | $82.48 | $270.52 | $87,710.92 | $7,075.49 | $27,181.57 |
| 78 | $87,710.92 | $82.23 | $270.78 | $87,440.14 | $7,157.71 | $27,534.58 |
| 79 | $87,440.14 | $81.98 | $271.03 | $87,169.11 | $7,239.69 | $27,887.58 |
| 80 | $87,169.11 | $81.72 | $271.29 | $86,897.82 | $7,321.41 | $28,240.59 |
| 81 | $86,897.82 | $81.47 | $271.54 | $86,626.28 | $7,402.88 | $28,593.60 |
| 82 | $86,626.28 | $81.21 | $271.80 | $86,354.48 | $7,484.09 | $28,946.60 |
| 83 | $86,354.48 | $80.96 | $272.05 | $86,082.43 | $7,565.05 | $29,299.61 |
| 84 | $86,082.43 | $80.70 | $272.31 | $85,810.13 | $7,645.75 | $29,652.62 |
| 85 | $85,810.13 | $80.45 | $272.56 | $85,537.57 | $7,726.20 | $30,005.63 |
| 86 | $85,537.57 | $80.19 | $272.82 | $85,264.75 | $7,806.39 | $30,358.63 |
| 87 | $85,264.75 | $79.94 | $273.07 | $84,991.68 | $7,886.32 | $30,711.64 |
| 88 | $84,991.68 | $79.68 | $273.33 | $84,718.35 | $7,966.00 | $31,064.65 |
| 89 | $84,718.35 | $79.42 | $273.58 | $84,444.77 | $8,045.43 | $31,417.66 |
| 90 | $84,444.77 | $79.17 | $273.84 | $84,170.93 | $8,124.59 | $31,770.66 |
| 91 | $84,170.93 | $78.91 | $274.10 | $83,896.83 | $8,203.50 | $32,123.67 |
| 92 | $83,896.83 | $78.65 | $274.35 | $83,622.48 | $8,282.16 | $32,476.68 |
| 93 | $83,622.48 | $78.40 | $274.61 | $83,347.87 | $8,360.55 | $32,829.69 |
| 94 | $83,347.87 | $78.14 | $274.87 | $83,073.00 | $8,438.69 | $33,182.69 |
| 95 | $83,073.00 | $77.88 | $275.13 | $82,797.87 | $8,516.57 | $33,535.70 |
| 96 | $82,797.87 | $77.62 | $275.38 | $82,522.49 | $8,594.20 | $33,888.71 |
| 97 | $82,522.49 | $77.36 | $275.64 | $82,246.84 | $8,671.56 | $34,241.72 |
| 98 | $82,246.84 | $77.11 | $275.90 | $81,970.94 | $8,748.67 | $34,594.72 |
| 99 | $81,970.94 | $76.85 | $276.16 | $81,694.78 | $8,825.51 | $34,947.73 |
| 100 | $81,694.78 | $76.59 | $276.42 | $81,418.37 | $8,902.10 | $35,300.74 |
| 101 | $81,418.37 | $76.33 | $276.68 | $81,141.69 | $8,978.43 | $35,653.74 |
| 102 | $81,141.69 | $76.07 | $276.94 | $80,864.75 | $9,054.50 | $36,006.75 |
| 103 | $80,864.75 | $75.81 | $277.20 | $80,587.55 | $9,130.31 | $36,359.76 |
| 104 | $80,587.55 | $75.55 | $277.46 | $80,310.10 | $9,205.86 | $36,712.77 |
| 105 | $80,310.10 | $75.29 | $277.72 | $80,032.38 | $9,281.16 | $37,065.77 |
| 106 | $80,032.38 | $75.03 | $277.98 | $79,754.40 | $9,356.19 | $37,418.78 |
| 107 | $79,754.40 | $74.77 | $278.24 | $79,476.17 | $9,430.96 | $37,771.79 |
| 108 | $79,476.17 | $74.51 | $278.50 | $79,197.67 | $9,505.46 | $38,124.80 |
| 109 | $79,197.67 | $74.25 | $278.76 | $78,918.91 | $9,579.71 | $38,477.80 |
| 110 | $78,918.91 | $73.99 | $279.02 | $78,639.89 | $9,653.70 | $38,830.81 |
| 111 | $78,639.89 | $73.72 | $279.28 | $78,360.61 | $9,727.42 | $39,183.82 |
| 112 | $78,360.61 | $73.46 | $279.54 | $78,081.06 | $9,800.89 | $39,536.83 |
| 113 | $78,081.06 | $73.20 | $279.81 | $77,801.25 | $9,874.09 | $39,889.83 |
| 114 | $77,801.25 | $72.94 | $280.07 | $77,521.19 | $9,947.03 | $40,242.84 |
| 115 | $77,521.19 | $72.68 | $280.33 | $77,240.85 | $10,019.70 | $40,595.85 |
| 116 | $77,240.85 | $72.41 | $280.59 | $76,960.26 | $10,092.12 | $40,948.86 |
| 117 | $76,960.26 | $72.15 | $280.86 | $76,679.40 | $10,164.27 | $41,301.86 |
| 118 | $76,679.40 | $71.89 | $281.12 | $76,398.28 | $10,236.15 | $41,654.87 |
| 119 | $76,398.28 | $71.62 | $281.38 | $76,116.90 | $10,307.78 | $42,007.88 |
| 120 | $76,116.90 | $71.36 | $281.65 | $75,835.25 | $10,379.14 | $42,360.88 |
| 121 | $75,835.25 | $71.10 | $281.91 | $75,553.34 | $10,450.23 | $42,713.89 |
| 122 | $75,553.34 | $70.83 | $282.18 | $75,271.16 | $10,521.06 | $43,066.90 |
| 123 | $75,271.16 | $70.57 | $282.44 | $74,988.72 | $10,591.63 | $43,419.91 |
| 124 | $74,988.72 | $70.30 | $282.71 | $74,706.02 | $10,661.93 | $43,772.91 |
| 125 | $74,706.02 | $70.04 | $282.97 | $74,423.05 | $10,731.97 | $44,125.92 |
| 126 | $74,423.05 | $69.77 | $283.24 | $74,139.81 | $10,801.74 | $44,478.93 |
| 127 | $74,139.81 | $69.51 | $283.50 | $73,856.31 | $10,871.25 | $44,831.94 |
| 128 | $73,856.31 | $69.24 | $283.77 | $73,572.54 | $10,940.49 | $45,184.94 |
| 129 | $73,572.54 | $68.97 | $284.03 | $73,288.51 | $11,009.46 | $45,537.95 |
| 130 | $73,288.51 | $68.71 | $284.30 | $73,004.21 | $11,078.17 | $45,890.96 |
| 131 | $73,004.21 | $68.44 | $284.57 | $72,719.64 | $11,146.61 | $46,243.97 |
| 132 | $72,719.64 | $68.17 | $284.83 | $72,434.81 | $11,214.78 | $46,596.97 |
| 133 | $72,434.81 | $67.91 | $285.10 | $72,149.71 | $11,282.69 | $46,949.98 |
| 134 | $72,149.71 | $67.64 | $285.37 | $71,864.34 | $11,350.33 | $47,302.99 |
| 135 | $71,864.34 | $67.37 | $285.63 | $71,578.71 | $11,417.71 | $47,656.00 |
| 136 | $71,578.71 | $67.11 | $285.90 | $71,292.81 | $11,484.81 | $48,009.00 |
| 137 | $71,292.81 | $66.84 | $286.17 | $71,006.64 | $11,551.65 | $48,362.01 |
| 138 | $71,006.64 | $66.57 | $286.44 | $70,720.20 | $11,618.22 | $48,715.02 |
| 139 | $70,720.20 | $66.30 | $286.71 | $70,433.49 | $11,684.52 | $49,068.03 |
| 140 | $70,433.49 | $66.03 | $286.98 | $70,146.52 | $11,750.55 | $49,421.03 |
| 141 | $70,146.52 | $65.76 | $287.25 | $69,859.27 | $11,816.31 | $49,774.04 |
| 142 | $69,859.27 | $65.49 | $287.51 | $69,571.76 | $11,881.80 | $50,127.05 |
| 143 | $69,571.76 | $65.22 | $287.78 | $69,283.97 | $11,947.03 | $50,480.05 |
| 144 | $69,283.97 | $64.95 | $288.05 | $68,995.92 | $12,011.98 | $50,833.06 |
| 145 | $68,995.92 | $64.68 | $288.32 | $68,707.59 | $12,076.66 | $51,186.07 |
| 146 | $68,707.59 | $64.41 | $288.59 | $68,419.00 | $12,141.08 | $51,539.08 |
| 147 | $68,419.00 | $64.14 | $288.86 | $68,130.14 | $12,205.22 | $51,892.08 |
| 148 | $68,130.14 | $63.87 | $289.14 | $67,841.00 | $12,269.09 | $52,245.09 |
| 149 | $67,841.00 | $63.60 | $289.41 | $67,551.59 | $12,332.69 | $52,598.10 |
| 150 | $67,551.59 | $63.33 | $289.68 | $67,261.92 | $12,396.02 | $52,951.11 |
| 151 | $67,261.92 | $63.06 | $289.95 | $66,971.97 | $12,459.08 | $53,304.11 |
| 152 | $66,971.97 | $62.79 | $290.22 | $66,681.75 | $12,521.87 | $53,657.12 |
| 153 | $66,681.75 | $62.51 | $290.49 | $66,391.25 | $12,584.38 | $54,010.13 |
| 154 | $66,391.25 | $62.24 | $290.77 | $66,100.49 | $12,646.62 | $54,363.14 |
| 155 | $66,100.49 | $61.97 | $291.04 | $65,809.45 | $12,708.59 | $54,716.14 |
| 156 | $65,809.45 | $61.70 | $291.31 | $65,518.14 | $12,770.29 | $55,069.15 |
| 157 | $65,518.14 | $61.42 | $291.58 | $65,226.55 | $12,831.71 | $55,422.16 |
| 158 | $65,226.55 | $61.15 | $291.86 | $64,934.70 | $12,892.86 | $55,775.17 |
| 159 | $64,934.70 | $60.88 | $292.13 | $64,642.57 | $12,953.74 | $56,128.17 |
| 160 | $64,642.57 | $60.60 | $292.40 | $64,350.16 | $13,014.34 | $56,481.18 |
| 161 | $64,350.16 | $60.33 | $292.68 | $64,057.48 | $13,074.67 | $56,834.19 |
| 162 | $64,057.48 | $60.05 | $292.95 | $63,764.53 | $13,134.72 | $57,187.19 |
| 163 | $63,764.53 | $59.78 | $293.23 | $63,471.30 | $13,194.50 | $57,540.20 |
| 164 | $63,471.30 | $59.50 | $293.50 | $63,177.80 | $13,254.01 | $57,893.21 |
| 165 | $63,177.80 | $59.23 | $293.78 | $62,884.02 | $13,313.24 | $58,246.22 |
| 166 | $62,884.02 | $58.95 | $294.05 | $62,589.97 | $13,372.19 | $58,599.22 |
| 167 | $62,589.97 | $58.68 | $294.33 | $62,295.64 | $13,430.87 | $58,952.23 |
| 168 | $62,295.64 | $58.40 | $294.61 | $62,001.03 | $13,489.27 | $59,305.24 |
| 169 | $62,001.03 | $58.13 | $294.88 | $61,706.15 | $13,547.40 | $59,658.25 |
| 170 | $61,706.15 | $57.85 | $295.16 | $61,410.99 | $13,605.25 | $60,011.25 |
| 171 | $61,410.99 | $57.57 | $295.43 | $61,115.56 | $13,662.82 | $60,364.26 |
| 172 | $61,115.56 | $57.30 | $295.71 | $60,819.85 | $13,720.11 | $60,717.27 |
| 173 | $60,819.85 | $57.02 | $295.99 | $60,523.86 | $13,777.13 | $61,070.28 |
| 174 | $60,523.86 | $56.74 | $296.27 | $60,227.59 | $13,833.87 | $61,423.28 |
| 175 | $60,227.59 | $56.46 | $296.54 | $59,931.05 | $13,890.34 | $61,776.29 |
| 176 | $59,931.05 | $56.19 | $296.82 | $59,634.22 | $13,946.52 | $62,129.30 |
| 177 | $59,634.22 | $55.91 | $297.10 | $59,337.12 | $14,002.43 | $62,482.31 |
| 178 | $59,337.12 | $55.63 | $297.38 | $59,039.75 | $14,058.06 | $62,835.31 |
| 179 | $59,039.75 | $55.35 | $297.66 | $58,742.09 | $14,113.41 | $63,188.32 |
| 180 | $58,742.09 | $55.07 | $297.94 | $58,444.15 | $14,168.48 | $63,541.33 |
| 181 | $58,444.15 | $54.79 | $298.22 | $58,145.93 | $14,223.27 | $63,894.33 |
| 182 | $58,145.93 | $54.51 | $298.50 | $57,847.44 | $14,277.78 | $64,247.34 |
| 183 | $57,847.44 | $54.23 | $298.78 | $57,548.66 | $14,332.01 | $64,600.35 |
| 184 | $57,548.66 | $53.95 | $299.06 | $57,249.61 | $14,385.97 | $64,953.36 |
| 185 | $57,249.61 | $53.67 | $299.34 | $56,950.27 | $14,439.64 | $65,306.36 |
| 186 | $56,950.27 | $53.39 | $299.62 | $56,650.66 | $14,493.03 | $65,659.37 |
| 187 | $56,650.66 | $53.11 | $299.90 | $56,350.76 | $14,546.14 | $66,012.38 |
| 188 | $56,350.76 | $52.83 | $300.18 | $56,050.58 | $14,598.97 | $66,365.39 |
| 189 | $56,050.58 | $52.55 | $300.46 | $55,750.12 | $14,651.51 | $66,718.39 |
| 190 | $55,750.12 | $52.27 | $300.74 | $55,449.38 | $14,703.78 | $67,071.40 |
| 191 | $55,449.38 | $51.98 | $301.02 | $55,148.35 | $14,755.76 | $67,424.41 |
| 192 | $55,148.35 | $51.70 | $301.31 | $54,847.05 | $14,807.47 | $67,777.42 |
| 193 | $54,847.05 | $51.42 | $301.59 | $54,545.46 | $14,858.88 | $68,130.42 |
| 194 | $54,545.46 | $51.14 | $301.87 | $54,243.59 | $14,910.02 | $68,483.43 |
| 195 | $54,243.59 | $50.85 | $302.15 | $53,941.44 | $14,960.87 | $68,836.44 |
| 196 | $53,941.44 | $50.57 | $302.44 | $53,639.00 | $15,011.44 | $69,189.45 |
| 197 | $53,639.00 | $50.29 | $302.72 | $53,336.28 | $15,061.73 | $69,542.45 |
| 198 | $53,336.28 | $50.00 | $303.00 | $53,033.27 | $15,111.73 | $69,895.46 |
| 199 | $53,033.27 | $49.72 | $303.29 | $52,729.98 | $15,161.45 | $70,248.47 |
| 200 | $52,729.98 | $49.43 | $303.57 | $52,426.41 | $15,210.89 | $70,601.47 |
| 201 | $52,426.41 | $49.15 | $303.86 | $52,122.55 | $15,260.04 | $70,954.48 |
| 202 | $52,122.55 | $48.86 | $304.14 | $51,818.41 | $15,308.90 | $71,307.49 |
| 203 | $51,818.41 | $48.58 | $304.43 | $51,513.98 | $15,357.48 | $71,660.50 |
| 204 | $51,513.98 | $48.29 | $304.71 | $51,209.27 | $15,405.78 | $72,013.50 |
| 205 | $51,209.27 | $48.01 | $305.00 | $50,904.27 | $15,453.78 | $72,366.51 |
| 206 | $50,904.27 | $47.72 | $305.28 | $50,598.99 | $15,501.51 | $72,719.52 |
| 207 | $50,598.99 | $47.44 | $305.57 | $50,293.42 | $15,548.94 | $73,072.53 |
| 208 | $50,293.42 | $47.15 | $305.86 | $49,987.56 | $15,596.09 | $73,425.53 |
| 209 | $49,987.56 | $46.86 | $306.14 | $49,681.42 | $15,642.96 | $73,778.54 |
| 210 | $49,681.42 | $46.58 | $306.43 | $49,374.98 | $15,689.53 | $74,131.55 |
| 211 | $49,374.98 | $46.29 | $306.72 | $49,068.27 | $15,735.82 | $74,484.56 |
| 212 | $49,068.27 | $46.00 | $307.01 | $48,761.26 | $15,781.82 | $74,837.56 |
| 213 | $48,761.26 | $45.71 | $307.29 | $48,453.97 | $15,827.54 | $75,190.57 |
| 214 | $48,453.97 | $45.43 | $307.58 | $48,146.38 | $15,872.96 | $75,543.58 |
| 215 | $48,146.38 | $45.14 | $307.87 | $47,838.51 | $15,918.10 | $75,896.59 |
| 216 | $47,838.51 | $44.85 | $308.16 | $47,530.36 | $15,962.95 | $76,249.59 |
| 217 | $47,530.36 | $44.56 | $308.45 | $47,221.91 | $16,007.51 | $76,602.60 |
| 218 | $47,221.91 | $44.27 | $308.74 | $46,913.17 | $16,051.78 | $76,955.61 |
| 219 | $46,913.17 | $43.98 | $309.03 | $46,604.14 | $16,095.76 | $77,308.62 |
| 220 | $46,604.14 | $43.69 | $309.32 | $46,294.83 | $16,139.45 | $77,661.62 |
| 221 | $46,294.83 | $43.40 | $309.61 | $45,985.22 | $16,182.85 | $78,014.63 |
| 222 | $45,985.22 | $43.11 | $309.90 | $45,675.33 | $16,225.96 | $78,367.64 |
| 223 | $45,675.33 | $42.82 | $310.19 | $45,365.14 | $16,268.78 | $78,720.64 |
| 224 | $45,365.14 | $42.53 | $310.48 | $45,054.66 | $16,311.31 | $79,073.65 |
| 225 | $45,054.66 | $42.24 | $310.77 | $44,743.89 | $16,353.55 | $79,426.66 |
| 226 | $44,743.89 | $41.95 | $311.06 | $44,432.83 | $16,395.50 | $79,779.67 |
| 227 | $44,432.83 | $41.66 | $311.35 | $44,121.48 | $16,437.16 | $80,132.67 |
| 228 | $44,121.48 | $41.36 | $311.64 | $43,809.84 | $16,478.52 | $80,485.68 |
| 229 | $43,809.84 | $41.07 | $311.94 | $43,497.90 | $16,519.59 | $80,838.69 |
| 230 | $43,497.90 | $40.78 | $312.23 | $43,185.67 | $16,560.37 | $81,191.70 |
| 231 | $43,185.67 | $40.49 | $312.52 | $42,873.15 | $16,600.86 | $81,544.70 |
| 232 | $42,873.15 | $40.19 | $312.81 | $42,560.34 | $16,641.05 | $81,897.71 |
| 233 | $42,560.34 | $39.90 | $313.11 | $42,247.23 | $16,680.95 | $82,250.72 |
| 234 | $42,247.23 | $39.61 | $313.40 | $41,933.83 | $16,720.56 | $82,603.73 |
| 235 | $41,933.83 | $39.31 | $313.69 | $41,620.14 | $16,759.87 | $82,956.73 |
| 236 | $41,620.14 | $39.02 | $313.99 | $41,306.15 | $16,798.89 | $83,309.74 |
| 237 | $41,306.15 | $38.72 | $314.28 | $40,991.87 | $16,837.61 | $83,662.75 |
| 238 | $40,991.87 | $38.43 | $314.58 | $40,677.29 | $16,876.04 | $84,015.76 |
| 239 | $40,677.29 | $38.13 | $314.87 | $40,362.42 | $16,914.18 | $84,368.76 |
| 240 | $40,362.42 | $37.84 | $315.17 | $40,047.25 | $16,952.02 | $84,721.77 |
| 241 | $40,047.25 | $37.54 | $315.46 | $39,731.79 | $16,989.56 | $85,074.78 |
| 242 | $39,731.79 | $37.25 | $315.76 | $39,416.03 | $17,026.81 | $85,427.78 |
| 243 | $39,416.03 | $36.95 | $316.05 | $39,099.97 | $17,063.76 | $85,780.79 |
| 244 | $39,099.97 | $36.66 | $316.35 | $38,783.62 | $17,100.42 | $86,133.80 |
| 245 | $38,783.62 | $36.36 | $316.65 | $38,466.97 | $17,136.78 | $86,486.81 |
| 246 | $38,466.97 | $36.06 | $316.94 | $38,150.03 | $17,172.84 | $86,839.81 |
| 247 | $38,150.03 | $35.77 | $317.24 | $37,832.79 | $17,208.61 | $87,192.82 |
| 248 | $37,832.79 | $35.47 | $317.54 | $37,515.25 | $17,244.08 | $87,545.83 |
| 249 | $37,515.25 | $35.17 | $317.84 | $37,197.41 | $17,279.25 | $87,898.84 |
| 250 | $37,197.41 | $34.87 | $318.13 | $36,879.28 | $17,314.12 | $88,251.84 |
| 251 | $36,879.28 | $34.57 | $318.43 | $36,560.84 | $17,348.69 | $88,604.85 |
| 252 | $36,560.84 | $34.28 | $318.73 | $36,242.11 | $17,382.97 | $88,957.86 |
| 253 | $36,242.11 | $33.98 | $319.03 | $35,923.08 | $17,416.95 | $89,310.87 |
| 254 | $35,923.08 | $33.68 | $319.33 | $35,603.75 | $17,450.63 | $89,663.87 |
| 255 | $35,603.75 | $33.38 | $319.63 | $35,284.12 | $17,484.00 | $90,016.88 |
| 256 | $35,284.12 | $33.08 | $319.93 | $34,964.19 | $17,517.08 | $90,369.89 |
| 257 | $34,964.19 | $32.78 | $320.23 | $34,643.97 | $17,549.86 | $90,722.90 |
| 258 | $34,643.97 | $32.48 | $320.53 | $34,323.44 | $17,582.34 | $91,075.90 |
| 259 | $34,323.44 | $32.18 | $320.83 | $34,002.61 | $17,614.52 | $91,428.91 |
| 260 | $34,002.61 | $31.88 | $321.13 | $33,681.48 | $17,646.40 | $91,781.92 |
| 261 | $33,681.48 | $31.58 | $321.43 | $33,360.05 | $17,677.97 | $92,134.92 |
| 262 | $33,360.05 | $31.28 | $321.73 | $33,038.32 | $17,709.25 | $92,487.93 |
| 263 | $33,038.32 | $30.97 | $322.03 | $32,716.28 | $17,740.22 | $92,840.94 |
| 264 | $32,716.28 | $30.67 | $322.34 | $32,393.95 | $17,770.89 | $93,193.95 |
| 265 | $32,393.95 | $30.37 | $322.64 | $32,071.31 | $17,801.26 | $93,546.95 |
| 266 | $32,071.31 | $30.07 | $322.94 | $31,748.37 | $17,831.33 | $93,899.96 |
| 267 | $31,748.37 | $29.76 | $323.24 | $31,425.12 | $17,861.09 | $94,252.97 |
| 268 | $31,425.12 | $29.46 | $323.55 | $31,101.58 | $17,890.55 | $94,605.98 |
| 269 | $31,101.58 | $29.16 | $323.85 | $30,777.73 | $17,919.71 | $94,958.98 |
| 270 | $30,777.73 | $28.85 | $324.15 | $30,453.57 | $17,948.57 | $95,311.99 |
| 271 | $30,453.57 | $28.55 | $324.46 | $30,129.12 | $17,977.12 | $95,665.00 |
| 272 | $30,129.12 | $28.25 | $324.76 | $29,804.36 | $18,005.36 | $96,018.01 |
| 273 | $29,804.36 | $27.94 | $325.07 | $29,479.29 | $18,033.30 | $96,371.01 |
| 274 | $29,479.29 | $27.64 | $325.37 | $29,153.92 | $18,060.94 | $96,724.02 |
| 275 | $29,153.92 | $27.33 | $325.68 | $28,828.24 | $18,088.27 | $97,077.03 |
| 276 | $28,828.24 | $27.03 | $325.98 | $28,502.26 | $18,115.30 | $97,430.04 |
| 277 | $28,502.26 | $26.72 | $326.29 | $28,175.98 | $18,142.02 | $97,783.04 |
| 278 | $28,175.98 | $26.41 | $326.59 | $27,849.38 | $18,168.43 | $98,136.05 |
| 279 | $27,849.38 | $26.11 | $326.90 | $27,522.49 | $18,194.54 | $98,489.06 |
| 280 | $27,522.49 | $25.80 | $327.21 | $27,195.28 | $18,220.35 | $98,842.06 |
| 281 | $27,195.28 | $25.50 | $327.51 | $26,867.77 | $18,245.84 | $99,195.07 |
| 282 | $26,867.77 | $25.19 | $327.82 | $26,539.95 | $18,271.03 | $99,548.08 |
| 283 | $26,539.95 | $24.88 | $328.13 | $26,211.82 | $18,295.91 | $99,901.09 |
| 284 | $26,211.82 | $24.57 | $328.43 | $25,883.39 | $18,320.48 | $100,254.09 |
| 285 | $25,883.39 | $24.27 | $328.74 | $25,554.65 | $18,344.75 | $100,607.10 |
| 286 | $25,554.65 | $23.96 | $329.05 | $25,225.60 | $18,368.71 | $100,960.11 |
| 287 | $25,225.60 | $23.65 | $329.36 | $24,896.24 | $18,392.36 | $101,313.12 |
| 288 | $24,896.24 | $23.34 | $329.67 | $24,566.57 | $18,415.70 | $101,666.12 |
| 289 | $24,566.57 | $23.03 | $329.98 | $24,236.60 | $18,438.73 | $102,019.13 |
| 290 | $24,236.60 | $22.72 | $330.29 | $23,906.31 | $18,461.45 | $102,372.14 |
| 291 | $23,906.31 | $22.41 | $330.60 | $23,575.72 | $18,483.86 | $102,725.15 |
| 292 | $23,575.72 | $22.10 | $330.91 | $23,244.81 | $18,505.96 | $103,078.15 |
| 293 | $23,244.81 | $21.79 | $331.22 | $22,913.60 | $18,527.76 | $103,431.16 |
| 294 | $22,913.60 | $21.48 | $331.53 | $22,582.07 | $18,549.24 | $103,784.17 |
| 295 | $22,582.07 | $21.17 | $331.84 | $22,250.23 | $18,570.41 | $104,137.18 |
| 296 | $22,250.23 | $20.86 | $332.15 | $21,918.08 | $18,591.27 | $104,490.18 |
| 297 | $21,918.08 | $20.55 | $332.46 | $21,585.63 | $18,611.82 | $104,843.19 |
| 298 | $21,585.63 | $20.24 | $332.77 | $21,252.85 | $18,632.05 | $105,196.20 |
| 299 | $21,252.85 | $19.92 | $333.08 | $20,919.77 | $18,651.98 | $105,549.21 |
| 300 | $20,919.77 | $19.61 | $333.40 | $20,586.38 | $18,671.59 | $105,902.21 |
| 301 | $20,586.38 | $19.30 | $333.71 | $20,252.67 | $18,690.89 | $106,255.22 |
| 302 | $20,252.67 | $18.99 | $334.02 | $19,918.65 | $18,709.88 | $106,608.23 |
| 303 | $19,918.65 | $18.67 | $334.33 | $19,584.32 | $18,728.55 | $106,961.23 |
| 304 | $19,584.32 | $18.36 | $334.65 | $19,249.67 | $18,746.91 | $107,314.24 |
| 305 | $19,249.67 | $18.05 | $334.96 | $18,914.71 | $18,764.96 | $107,667.25 |
| 306 | $18,914.71 | $17.73 | $335.27 | $18,579.43 | $18,782.69 | $108,020.26 |
| 307 | $18,579.43 | $17.42 | $335.59 | $18,243.84 | $18,800.11 | $108,373.26 |
| 308 | $18,243.84 | $17.10 | $335.90 | $17,907.94 | $18,817.21 | $108,726.27 |
| 309 | $17,907.94 | $16.79 | $336.22 | $17,571.72 | $18,834.00 | $109,079.28 |
| 310 | $17,571.72 | $16.47 | $336.53 | $17,235.19 | $18,850.47 | $109,432.29 |
| 311 | $17,235.19 | $16.16 | $336.85 | $16,898.34 | $18,866.63 | $109,785.29 |
| 312 | $16,898.34 | $15.84 | $337.17 | $16,561.17 | $18,882.47 | $110,138.30 |
| 313 | $16,561.17 | $15.53 | $337.48 | $16,223.69 | $18,898.00 | $110,491.31 |
| 314 | $16,223.69 | $15.21 | $337.80 | $15,885.89 | $18,913.21 | $110,844.32 |
| 315 | $15,885.89 | $14.89 | $338.11 | $15,547.78 | $18,928.10 | $111,197.32 |
| 316 | $15,547.78 | $14.58 | $338.43 | $15,209.35 | $18,942.68 | $111,550.33 |
| 317 | $15,209.35 | $14.26 | $338.75 | $14,870.60 | $18,956.94 | $111,903.34 |
| 318 | $14,870.60 | $13.94 | $339.07 | $14,531.53 | $18,970.88 | $112,256.35 |
| 319 | $14,531.53 | $13.62 | $339.38 | $14,192.15 | $18,984.50 | $112,609.35 |
| 320 | $14,192.15 | $13.31 | $339.70 | $13,852.45 | $18,997.81 | $112,962.36 |
| 321 | $13,852.45 | $12.99 | $340.02 | $13,512.43 | $19,010.79 | $113,315.37 |
| 322 | $13,512.43 | $12.67 | $340.34 | $13,172.09 | $19,023.46 | $113,668.37 |
| 323 | $13,172.09 | $12.35 | $340.66 | $12,831.43 | $19,035.81 | $114,021.38 |
| 324 | $12,831.43 | $12.03 | $340.98 | $12,490.45 | $19,047.84 | $114,374.39 |
| 325 | $12,490.45 | $11.71 | $341.30 | $12,149.15 | $19,059.55 | $114,727.40 |
| 326 | $12,149.15 | $11.39 | $341.62 | $11,807.53 | $19,070.94 | $115,080.40 |
| 327 | $11,807.53 | $11.07 | $341.94 | $11,465.60 | $19,082.01 | $115,433.41 |
| 328 | $11,465.60 | $10.75 | $342.26 | $11,123.34 | $19,092.76 | $115,786.42 |
| 329 | $11,123.34 | $10.43 | $342.58 | $10,780.76 | $19,103.19 | $116,139.43 |
| 330 | $10,780.76 | $10.11 | $342.90 | $10,437.86 | $19,113.29 | $116,492.43 |
| 331 | $10,437.86 | $9.79 | $343.22 | $10,094.64 | $19,123.08 | $116,845.44 |
| 332 | $10,094.64 | $9.46 | $343.54 | $9,751.09 | $19,132.54 | $117,198.45 |
| 333 | $9,751.09 | $9.14 | $343.87 | $9,407.23 | $19,141.68 | $117,551.46 |
| 334 | $9,407.23 | $8.82 | $344.19 | $9,063.04 | $19,150.50 | $117,904.46 |
| 335 | $9,063.04 | $8.50 | $344.51 | $8,718.53 | $19,159.00 | $118,257.47 |
| 336 | $8,718.53 | $8.17 | $344.83 | $8,373.70 | $19,167.17 | $118,610.48 |
| 337 | $8,373.70 | $7.85 | $345.16 | $8,028.54 | $19,175.02 | $118,963.49 |
| 338 | $8,028.54 | $7.53 | $345.48 | $7,683.06 | $19,182.55 | $119,316.49 |
| 339 | $7,683.06 | $7.20 | $345.80 | $7,337.25 | $19,189.75 | $119,669.50 |
| 340 | $7,337.25 | $6.88 | $346.13 | $6,991.12 | $19,196.63 | $120,022.51 |
| 341 | $6,991.12 | $6.55 | $346.45 | $6,644.67 | $19,203.19 | $120,375.51 |
| 342 | $6,644.67 | $6.23 | $346.78 | $6,297.89 | $19,209.42 | $120,728.52 |
| 343 | $6,297.89 | $5.90 | $347.10 | $5,950.79 | $19,215.32 | $121,081.53 |
| 344 | $5,950.79 | $5.58 | $347.43 | $5,603.36 | $19,220.90 | $121,434.54 |
| 345 | $5,603.36 | $5.25 | $347.75 | $5,255.61 | $19,226.15 | $121,787.54 |
| 346 | $5,255.61 | $4.93 | $348.08 | $4,907.53 | $19,231.08 | $122,140.55 |
| 347 | $4,907.53 | $4.60 | $348.41 | $4,559.12 | $19,235.68 | $122,493.56 |
| 348 | $4,559.12 | $4.27 | $348.73 | $4,210.39 | $19,239.95 | $122,846.57 |
| 349 | $4,210.39 | $3.95 | $349.06 | $3,861.33 | $19,243.90 | $123,199.57 |
| 350 | $3,861.33 | $3.62 | $349.39 | $3,511.94 | $19,247.52 | $123,552.58 |
| 351 | $3,511.94 | $3.29 | $349.71 | $3,162.22 | $19,250.81 | $123,905.59 |
| 352 | $3,162.22 | $2.96 | $350.04 | $2,812.18 | $19,253.78 | $124,258.60 |
| 353 | $2,812.18 | $2.64 | $350.37 | $2,461.81 | $19,256.41 | $124,611.60 |
| 354 | $2,461.81 | $2.31 | $350.70 | $2,111.11 | $19,258.72 | $124,964.61 |
| 355 | $2,111.11 | $1.98 | $351.03 | $1,760.08 | $19,260.70 | $125,317.62 |
| 356 | $1,760.08 | $1.65 | $351.36 | $1,408.73 | $19,262.35 | $125,670.63 |
| 357 | $1,408.73 | $1.32 | $351.69 | $1,057.04 | $19,263.67 | $126,023.63 |
| 358 | $1,057.04 | $0.99 | $352.02 | $705.02 | $19,264.66 | $126,376.64 |
| 359 | $705.02 | $0.66 | $352.35 | $352.68 | $19,265.32 | $126,729.65 |
| 360 | $352.68 | $0.33 | $352.68 | $0.00 | $19,265.65 | $127,082.65 |