|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $109,912.00 | $57.25 | $277.66 | $109,634.34 | $57.25 | $334.91 |
| 2 | $109,634.34 | $57.10 | $277.81 | $109,356.53 | $114.35 | $669.81 |
| 3 | $109,356.53 | $56.96 | $277.95 | $109,078.58 | $171.30 | $1,004.72 |
| 4 | $109,078.58 | $56.81 | $278.10 | $108,800.49 | $228.12 | $1,339.63 |
| 5 | $108,800.49 | $56.67 | $278.24 | $108,522.25 | $284.78 | $1,674.54 |
| 6 | $108,522.25 | $56.52 | $278.39 | $108,243.86 | $341.30 | $2,009.44 |
| 7 | $108,243.86 | $56.38 | $278.53 | $107,965.33 | $397.68 | $2,344.35 |
| 8 | $107,965.33 | $56.23 | $278.68 | $107,686.66 | $453.91 | $2,679.26 |
| 9 | $107,686.66 | $56.09 | $278.82 | $107,407.83 | $510.00 | $3,014.17 |
| 10 | $107,407.83 | $55.94 | $278.97 | $107,128.87 | $565.94 | $3,349.07 |
| 11 | $107,128.87 | $55.80 | $279.11 | $106,849.76 | $621.74 | $3,683.98 |
| 12 | $106,849.76 | $55.65 | $279.26 | $106,570.50 | $677.39 | $4,018.89 |
| 13 | $106,570.50 | $55.51 | $279.40 | $106,291.10 | $732.89 | $4,353.79 |
| 14 | $106,291.10 | $55.36 | $279.55 | $106,011.55 | $788.25 | $4,688.70 |
| 15 | $106,011.55 | $55.21 | $279.69 | $105,731.86 | $843.47 | $5,023.61 |
| 16 | $105,731.86 | $55.07 | $279.84 | $105,452.02 | $898.54 | $5,358.52 |
| 17 | $105,452.02 | $54.92 | $279.98 | $105,172.04 | $953.46 | $5,693.42 |
| 18 | $105,172.04 | $54.78 | $280.13 | $104,891.91 | $1,008.24 | $6,028.33 |
| 19 | $104,891.91 | $54.63 | $280.28 | $104,611.63 | $1,062.87 | $6,363.24 |
| 20 | $104,611.63 | $54.49 | $280.42 | $104,331.21 | $1,117.35 | $6,698.14 |
| 21 | $104,331.21 | $54.34 | $280.57 | $104,050.64 | $1,171.69 | $7,033.05 |
| 22 | $104,050.64 | $54.19 | $280.71 | $103,769.93 | $1,225.89 | $7,367.96 |
| 23 | $103,769.93 | $54.05 | $280.86 | $103,489.07 | $1,279.93 | $7,702.87 |
| 24 | $103,489.07 | $53.90 | $281.01 | $103,208.06 | $1,333.83 | $8,037.77 |
| 25 | $103,208.06 | $53.75 | $281.15 | $102,926.91 | $1,387.59 | $8,372.68 |
| 26 | $102,926.91 | $53.61 | $281.30 | $102,645.61 | $1,441.20 | $8,707.59 |
| 27 | $102,645.61 | $53.46 | $281.45 | $102,364.16 | $1,494.66 | $9,042.50 |
| 28 | $102,364.16 | $53.31 | $281.59 | $102,082.57 | $1,547.97 | $9,377.40 |
| 29 | $102,082.57 | $53.17 | $281.74 | $101,800.83 | $1,601.14 | $9,712.31 |
| 30 | $101,800.83 | $53.02 | $281.89 | $101,518.94 | $1,654.16 | $10,047.22 |
| 31 | $101,518.94 | $52.87 | $282.03 | $101,236.91 | $1,707.03 | $10,382.12 |
| 32 | $101,236.91 | $52.73 | $282.18 | $100,954.73 | $1,759.76 | $10,717.03 |
| 33 | $100,954.73 | $52.58 | $282.33 | $100,672.40 | $1,812.34 | $11,051.94 |
| 34 | $100,672.40 | $52.43 | $282.47 | $100,389.93 | $1,864.78 | $11,386.85 |
| 35 | $100,389.93 | $52.29 | $282.62 | $100,107.31 | $1,917.06 | $11,721.75 |
| 36 | $100,107.31 | $52.14 | $282.77 | $99,824.54 | $1,969.20 | $12,056.66 |
| 37 | $99,824.54 | $51.99 | $282.92 | $99,541.63 | $2,021.19 | $12,391.57 |
| 38 | $99,541.63 | $51.84 | $283.06 | $99,258.56 | $2,073.04 | $12,726.48 |
| 39 | $99,258.56 | $51.70 | $283.21 | $98,975.35 | $2,124.74 | $13,061.38 |
| 40 | $98,975.35 | $51.55 | $283.36 | $98,692.00 | $2,176.29 | $13,396.29 |
| 41 | $98,692.00 | $51.40 | $283.51 | $98,408.49 | $2,227.69 | $13,731.20 |
| 42 | $98,408.49 | $51.25 | $283.65 | $98,124.84 | $2,278.94 | $14,066.10 |
| 43 | $98,124.84 | $51.11 | $283.80 | $97,841.04 | $2,330.05 | $14,401.01 |
| 44 | $97,841.04 | $50.96 | $283.95 | $97,557.09 | $2,381.01 | $14,735.92 |
| 45 | $97,557.09 | $50.81 | $284.10 | $97,272.99 | $2,431.82 | $15,070.83 |
| 46 | $97,272.99 | $50.66 | $284.24 | $96,988.75 | $2,482.48 | $15,405.73 |
| 47 | $96,988.75 | $50.51 | $284.39 | $96,704.36 | $2,533.00 | $15,740.64 |
| 48 | $96,704.36 | $50.37 | $284.54 | $96,419.82 | $2,583.36 | $16,075.55 |
| 49 | $96,419.82 | $50.22 | $284.69 | $96,135.13 | $2,633.58 | $16,410.45 |
| 50 | $96,135.13 | $50.07 | $284.84 | $95,850.29 | $2,683.65 | $16,745.36 |
| 51 | $95,850.29 | $49.92 | $284.99 | $95,565.31 | $2,733.57 | $17,080.27 |
| 52 | $95,565.31 | $49.77 | $285.13 | $95,280.17 | $2,783.35 | $17,415.18 |
| 53 | $95,280.17 | $49.63 | $285.28 | $94,994.89 | $2,832.97 | $17,750.08 |
| 54 | $94,994.89 | $49.48 | $285.43 | $94,709.46 | $2,882.45 | $18,084.99 |
| 55 | $94,709.46 | $49.33 | $285.58 | $94,423.88 | $2,931.78 | $18,419.90 |
| 56 | $94,423.88 | $49.18 | $285.73 | $94,138.15 | $2,980.96 | $18,754.81 |
| 57 | $94,138.15 | $49.03 | $285.88 | $93,852.27 | $3,029.99 | $19,089.71 |
| 58 | $93,852.27 | $48.88 | $286.03 | $93,566.25 | $3,078.87 | $19,424.62 |
| 59 | $93,566.25 | $48.73 | $286.17 | $93,280.07 | $3,127.60 | $19,759.53 |
| 60 | $93,280.07 | $48.58 | $286.32 | $92,993.75 | $3,176.18 | $20,094.43 |
| 61 | $92,993.75 | $48.43 | $286.47 | $92,707.28 | $3,224.62 | $20,429.34 |
| 62 | $92,707.28 | $48.29 | $286.62 | $92,420.65 | $3,272.90 | $20,764.25 |
| 63 | $92,420.65 | $48.14 | $286.77 | $92,133.88 | $3,321.04 | $21,099.16 |
| 64 | $92,133.88 | $47.99 | $286.92 | $91,846.96 | $3,369.03 | $21,434.06 |
| 65 | $91,846.96 | $47.84 | $287.07 | $91,559.89 | $3,416.86 | $21,768.97 |
| 66 | $91,559.89 | $47.69 | $287.22 | $91,272.67 | $3,464.55 | $22,103.88 |
| 67 | $91,272.67 | $47.54 | $287.37 | $90,985.30 | $3,512.09 | $22,438.79 |
| 68 | $90,985.30 | $47.39 | $287.52 | $90,697.78 | $3,559.48 | $22,773.69 |
| 69 | $90,697.78 | $47.24 | $287.67 | $90,410.11 | $3,606.71 | $23,108.60 |
| 70 | $90,410.11 | $47.09 | $287.82 | $90,122.30 | $3,653.80 | $23,443.51 |
| 71 | $90,122.30 | $46.94 | $287.97 | $89,834.33 | $3,700.74 | $23,778.41 |
| 72 | $89,834.33 | $46.79 | $288.12 | $89,546.21 | $3,747.53 | $24,113.32 |
| 73 | $89,546.21 | $46.64 | $288.27 | $89,257.94 | $3,794.17 | $24,448.23 |
| 74 | $89,257.94 | $46.49 | $288.42 | $88,969.52 | $3,840.66 | $24,783.14 |
| 75 | $88,969.52 | $46.34 | $288.57 | $88,680.95 | $3,887.00 | $25,118.04 |
| 76 | $88,680.95 | $46.19 | $288.72 | $88,392.23 | $3,933.18 | $25,452.95 |
| 77 | $88,392.23 | $46.04 | $288.87 | $88,103.36 | $3,979.22 | $25,787.86 |
| 78 | $88,103.36 | $45.89 | $289.02 | $87,814.34 | $4,025.11 | $26,122.76 |
| 79 | $87,814.34 | $45.74 | $289.17 | $87,525.17 | $4,070.85 | $26,457.67 |
| 80 | $87,525.17 | $45.59 | $289.32 | $87,235.85 | $4,116.43 | $26,792.58 |
| 81 | $87,235.85 | $45.44 | $289.47 | $86,946.38 | $4,161.87 | $27,127.49 |
| 82 | $86,946.38 | $45.28 | $289.62 | $86,656.76 | $4,207.15 | $27,462.39 |
| 83 | $86,656.76 | $45.13 | $289.77 | $86,366.98 | $4,252.29 | $27,797.30 |
| 84 | $86,366.98 | $44.98 | $289.92 | $86,077.06 | $4,297.27 | $28,132.21 |
| 85 | $86,077.06 | $44.83 | $290.08 | $85,786.98 | $4,342.10 | $28,467.12 |
| 86 | $85,786.98 | $44.68 | $290.23 | $85,496.76 | $4,386.78 | $28,802.02 |
| 87 | $85,496.76 | $44.53 | $290.38 | $85,206.38 | $4,431.31 | $29,136.93 |
| 88 | $85,206.38 | $44.38 | $290.53 | $84,915.85 | $4,475.69 | $29,471.84 |
| 89 | $84,915.85 | $44.23 | $290.68 | $84,625.17 | $4,519.92 | $29,806.74 |
| 90 | $84,625.17 | $44.08 | $290.83 | $84,334.34 | $4,563.99 | $30,141.65 |
| 91 | $84,334.34 | $43.92 | $290.98 | $84,043.36 | $4,607.92 | $30,476.56 |
| 92 | $84,043.36 | $43.77 | $291.13 | $83,752.22 | $4,651.69 | $30,811.47 |
| 93 | $83,752.22 | $43.62 | $291.29 | $83,460.94 | $4,695.31 | $31,146.37 |
| 94 | $83,460.94 | $43.47 | $291.44 | $83,169.50 | $4,738.78 | $31,481.28 |
| 95 | $83,169.50 | $43.32 | $291.59 | $82,877.91 | $4,782.10 | $31,816.19 |
| 96 | $82,877.91 | $43.17 | $291.74 | $82,586.17 | $4,825.26 | $32,151.09 |
| 97 | $82,586.17 | $43.01 | $291.89 | $82,294.27 | $4,868.27 | $32,486.00 |
| 98 | $82,294.27 | $42.86 | $292.05 | $82,002.23 | $4,911.14 | $32,820.91 |
| 99 | $82,002.23 | $42.71 | $292.20 | $81,710.03 | $4,953.85 | $33,155.82 |
| 100 | $81,710.03 | $42.56 | $292.35 | $81,417.68 | $4,996.40 | $33,490.72 |
| 101 | $81,417.68 | $42.41 | $292.50 | $81,125.18 | $5,038.81 | $33,825.63 |
| 102 | $81,125.18 | $42.25 | $292.65 | $80,832.52 | $5,081.06 | $34,160.54 |
| 103 | $80,832.52 | $42.10 | $292.81 | $80,539.72 | $5,123.16 | $34,495.45 |
| 104 | $80,539.72 | $41.95 | $292.96 | $80,246.76 | $5,165.11 | $34,830.35 |
| 105 | $80,246.76 | $41.80 | $293.11 | $79,953.64 | $5,206.90 | $35,165.26 |
| 106 | $79,953.64 | $41.64 | $293.26 | $79,660.38 | $5,248.55 | $35,500.17 |
| 107 | $79,660.38 | $41.49 | $293.42 | $79,366.96 | $5,290.04 | $35,835.07 |
| 108 | $79,366.96 | $41.34 | $293.57 | $79,073.39 | $5,331.37 | $36,169.98 |
| 109 | $79,073.39 | $41.18 | $293.72 | $78,779.67 | $5,372.56 | $36,504.89 |
| 110 | $78,779.67 | $41.03 | $293.88 | $78,485.79 | $5,413.59 | $36,839.80 |
| 111 | $78,485.79 | $40.88 | $294.03 | $78,191.76 | $5,454.47 | $37,174.70 |
| 112 | $78,191.76 | $40.72 | $294.18 | $77,897.58 | $5,495.19 | $37,509.61 |
| 113 | $77,897.58 | $40.57 | $294.34 | $77,603.24 | $5,535.76 | $37,844.52 |
| 114 | $77,603.24 | $40.42 | $294.49 | $77,308.76 | $5,576.18 | $38,179.43 |
| 115 | $77,308.76 | $40.26 | $294.64 | $77,014.11 | $5,616.45 | $38,514.33 |
| 116 | $77,014.11 | $40.11 | $294.80 | $76,719.32 | $5,656.56 | $38,849.24 |
| 117 | $76,719.32 | $39.96 | $294.95 | $76,424.37 | $5,696.52 | $39,184.15 |
| 118 | $76,424.37 | $39.80 | $295.10 | $76,129.27 | $5,736.32 | $39,519.05 |
| 119 | $76,129.27 | $39.65 | $295.26 | $75,834.01 | $5,775.97 | $39,853.96 |
| 120 | $75,834.01 | $39.50 | $295.41 | $75,538.60 | $5,815.47 | $40,188.87 |
| 121 | $75,538.60 | $39.34 | $295.56 | $75,243.03 | $5,854.81 | $40,523.78 |
| 122 | $75,243.03 | $39.19 | $295.72 | $74,947.32 | $5,894.00 | $40,858.68 |
| 123 | $74,947.32 | $39.04 | $295.87 | $74,651.44 | $5,933.03 | $41,193.59 |
| 124 | $74,651.44 | $38.88 | $296.03 | $74,355.42 | $5,971.92 | $41,528.50 |
| 125 | $74,355.42 | $38.73 | $296.18 | $74,059.24 | $6,010.64 | $41,863.40 |
| 126 | $74,059.24 | $38.57 | $296.33 | $73,762.90 | $6,049.21 | $42,198.31 |
| 127 | $73,762.90 | $38.42 | $296.49 | $73,466.41 | $6,087.63 | $42,533.22 |
| 128 | $73,466.41 | $38.26 | $296.64 | $73,169.77 | $6,125.90 | $42,868.13 |
| 129 | $73,169.77 | $38.11 | $296.80 | $72,872.97 | $6,164.01 | $43,203.03 |
| 130 | $72,872.97 | $37.95 | $296.95 | $72,576.02 | $6,201.96 | $43,537.94 |
| 131 | $72,576.02 | $37.80 | $297.11 | $72,278.91 | $6,239.76 | $43,872.85 |
| 132 | $72,278.91 | $37.65 | $297.26 | $71,981.65 | $6,277.41 | $44,207.76 |
| 133 | $71,981.65 | $37.49 | $297.42 | $71,684.23 | $6,314.90 | $44,542.66 |
| 134 | $71,684.23 | $37.34 | $297.57 | $71,386.66 | $6,352.23 | $44,877.57 |
| 135 | $71,386.66 | $37.18 | $297.73 | $71,088.94 | $6,389.41 | $45,212.48 |
| 136 | $71,088.94 | $37.03 | $297.88 | $70,791.05 | $6,426.44 | $45,547.38 |
| 137 | $70,791.05 | $36.87 | $298.04 | $70,493.02 | $6,463.31 | $45,882.29 |
| 138 | $70,493.02 | $36.72 | $298.19 | $70,194.82 | $6,500.02 | $46,217.20 |
| 139 | $70,194.82 | $36.56 | $298.35 | $69,896.48 | $6,536.58 | $46,552.11 |
| 140 | $69,896.48 | $36.40 | $298.50 | $69,597.97 | $6,572.99 | $46,887.01 |
| 141 | $69,597.97 | $36.25 | $298.66 | $69,299.32 | $6,609.24 | $47,221.92 |
| 142 | $69,299.32 | $36.09 | $298.81 | $69,000.50 | $6,645.33 | $47,556.83 |
| 143 | $69,000.50 | $35.94 | $298.97 | $68,701.53 | $6,681.27 | $47,891.74 |
| 144 | $68,701.53 | $35.78 | $299.13 | $68,402.41 | $6,717.05 | $48,226.64 |
| 145 | $68,402.41 | $35.63 | $299.28 | $68,103.13 | $6,752.68 | $48,561.55 |
| 146 | $68,103.13 | $35.47 | $299.44 | $67,803.69 | $6,788.15 | $48,896.46 |
| 147 | $67,803.69 | $35.31 | $299.59 | $67,504.10 | $6,823.46 | $49,231.36 |
| 148 | $67,504.10 | $35.16 | $299.75 | $67,204.35 | $6,858.62 | $49,566.27 |
| 149 | $67,204.35 | $35.00 | $299.90 | $66,904.44 | $6,893.62 | $49,901.18 |
| 150 | $66,904.44 | $34.85 | $300.06 | $66,604.38 | $6,928.47 | $50,236.09 |
| 151 | $66,604.38 | $34.69 | $300.22 | $66,304.16 | $6,963.16 | $50,570.99 |
| 152 | $66,304.16 | $34.53 | $300.37 | $66,003.79 | $6,997.69 | $50,905.90 |
| 153 | $66,003.79 | $34.38 | $300.53 | $65,703.26 | $7,032.07 | $51,240.81 |
| 154 | $65,703.26 | $34.22 | $300.69 | $65,402.57 | $7,066.29 | $51,575.71 |
| 155 | $65,402.57 | $34.06 | $300.84 | $65,101.73 | $7,100.35 | $51,910.62 |
| 156 | $65,101.73 | $33.91 | $301.00 | $64,800.73 | $7,134.26 | $52,245.53 |
| 157 | $64,800.73 | $33.75 | $301.16 | $64,499.57 | $7,168.01 | $52,580.44 |
| 158 | $64,499.57 | $33.59 | $301.31 | $64,198.26 | $7,201.60 | $52,915.34 |
| 159 | $64,198.26 | $33.44 | $301.47 | $63,896.79 | $7,235.04 | $53,250.25 |
| 160 | $63,896.79 | $33.28 | $301.63 | $63,595.16 | $7,268.32 | $53,585.16 |
| 161 | $63,595.16 | $33.12 | $301.78 | $63,293.38 | $7,301.44 | $53,920.07 |
| 162 | $63,293.38 | $32.97 | $301.94 | $62,991.43 | $7,334.41 | $54,254.97 |
| 163 | $62,991.43 | $32.81 | $302.10 | $62,689.34 | $7,367.22 | $54,589.88 |
| 164 | $62,689.34 | $32.65 | $302.26 | $62,387.08 | $7,399.87 | $54,924.79 |
| 165 | $62,387.08 | $32.49 | $302.41 | $62,084.66 | $7,432.36 | $55,259.69 |
| 166 | $62,084.66 | $32.34 | $302.57 | $61,782.09 | $7,464.69 | $55,594.60 |
| 167 | $61,782.09 | $32.18 | $302.73 | $61,479.36 | $7,496.87 | $55,929.51 |
| 168 | $61,479.36 | $32.02 | $302.89 | $61,176.48 | $7,528.89 | $56,264.42 |
| 169 | $61,176.48 | $31.86 | $303.04 | $60,873.43 | $7,560.76 | $56,599.32 |
| 170 | $60,873.43 | $31.70 | $303.20 | $60,570.23 | $7,592.46 | $56,934.23 |
| 171 | $60,570.23 | $31.55 | $303.36 | $60,266.87 | $7,624.01 | $57,269.14 |
| 172 | $60,266.87 | $31.39 | $303.52 | $59,963.35 | $7,655.40 | $57,604.05 |
| 173 | $59,963.35 | $31.23 | $303.68 | $59,659.68 | $7,686.63 | $57,938.95 |
| 174 | $59,659.68 | $31.07 | $303.83 | $59,355.84 | $7,717.70 | $58,273.86 |
| 175 | $59,355.84 | $30.91 | $303.99 | $59,051.85 | $7,748.62 | $58,608.77 |
| 176 | $59,051.85 | $30.76 | $304.15 | $58,747.70 | $7,779.37 | $58,943.67 |
| 177 | $58,747.70 | $30.60 | $304.31 | $58,443.39 | $7,809.97 | $59,278.58 |
| 178 | $58,443.39 | $30.44 | $304.47 | $58,138.92 | $7,840.41 | $59,613.49 |
| 179 | $58,138.92 | $30.28 | $304.63 | $57,834.29 | $7,870.69 | $59,948.40 |
| 180 | $57,834.29 | $30.12 | $304.79 | $57,529.51 | $7,900.81 | $60,283.30 |
| 181 | $57,529.51 | $29.96 | $304.94 | $57,224.56 | $7,930.77 | $60,618.21 |
| 182 | $57,224.56 | $29.80 | $305.10 | $56,919.46 | $7,960.58 | $60,953.12 |
| 183 | $56,919.46 | $29.65 | $305.26 | $56,614.20 | $7,990.22 | $61,288.02 |
| 184 | $56,614.20 | $29.49 | $305.42 | $56,308.78 | $8,019.71 | $61,622.93 |
| 185 | $56,308.78 | $29.33 | $305.58 | $56,003.20 | $8,049.04 | $61,957.84 |
| 186 | $56,003.20 | $29.17 | $305.74 | $55,697.46 | $8,078.21 | $62,292.75 |
| 187 | $55,697.46 | $29.01 | $305.90 | $55,391.56 | $8,107.22 | $62,627.65 |
| 188 | $55,391.56 | $28.85 | $306.06 | $55,085.50 | $8,136.07 | $62,962.56 |
| 189 | $55,085.50 | $28.69 | $306.22 | $54,779.29 | $8,164.76 | $63,297.47 |
| 190 | $54,779.29 | $28.53 | $306.38 | $54,472.91 | $8,193.29 | $63,632.38 |
| 191 | $54,472.91 | $28.37 | $306.54 | $54,166.38 | $8,221.66 | $63,967.28 |
| 192 | $54,166.38 | $28.21 | $306.70 | $53,859.68 | $8,249.87 | $64,302.19 |
| 193 | $53,859.68 | $28.05 | $306.86 | $53,552.82 | $8,277.92 | $64,637.10 |
| 194 | $53,552.82 | $27.89 | $307.02 | $53,245.81 | $8,305.81 | $64,972.00 |
| 195 | $53,245.81 | $27.73 | $307.18 | $52,938.63 | $8,333.55 | $65,306.91 |
| 196 | $52,938.63 | $27.57 | $307.34 | $52,631.30 | $8,361.12 | $65,641.82 |
| 197 | $52,631.30 | $27.41 | $307.50 | $52,323.80 | $8,388.53 | $65,976.73 |
| 198 | $52,323.80 | $27.25 | $307.66 | $52,016.15 | $8,415.78 | $66,311.63 |
| 199 | $52,016.15 | $27.09 | $307.82 | $51,708.33 | $8,442.87 | $66,646.54 |
| 200 | $51,708.33 | $26.93 | $307.98 | $51,400.36 | $8,469.81 | $66,981.45 |
| 201 | $51,400.36 | $26.77 | $308.14 | $51,092.22 | $8,496.58 | $67,316.36 |
| 202 | $51,092.22 | $26.61 | $308.30 | $50,783.92 | $8,523.19 | $67,651.26 |
| 203 | $50,783.92 | $26.45 | $308.46 | $50,475.47 | $8,549.64 | $67,986.17 |
| 204 | $50,475.47 | $26.29 | $308.62 | $50,166.85 | $8,575.93 | $68,321.08 |
| 205 | $50,166.85 | $26.13 | $308.78 | $49,858.07 | $8,602.06 | $68,655.98 |
| 206 | $49,858.07 | $25.97 | $308.94 | $49,549.13 | $8,628.02 | $68,990.89 |
| 207 | $49,549.13 | $25.81 | $309.10 | $49,240.03 | $8,653.83 | $69,325.80 |
| 208 | $49,240.03 | $25.65 | $309.26 | $48,930.77 | $8,679.48 | $69,660.71 |
| 209 | $48,930.77 | $25.48 | $309.42 | $48,621.35 | $8,704.96 | $69,995.61 |
| 210 | $48,621.35 | $25.32 | $309.58 | $48,311.76 | $8,730.28 | $70,330.52 |
| 211 | $48,311.76 | $25.16 | $309.74 | $48,002.02 | $8,755.45 | $70,665.43 |
| 212 | $48,002.02 | $25.00 | $309.91 | $47,692.11 | $8,780.45 | $71,000.33 |
| 213 | $47,692.11 | $24.84 | $310.07 | $47,382.05 | $8,805.29 | $71,335.24 |
| 214 | $47,382.05 | $24.68 | $310.23 | $47,071.82 | $8,829.97 | $71,670.15 |
| 215 | $47,071.82 | $24.52 | $310.39 | $46,761.43 | $8,854.48 | $72,005.06 |
| 216 | $46,761.43 | $24.35 | $310.55 | $46,450.87 | $8,878.84 | $72,339.96 |
| 217 | $46,450.87 | $24.19 | $310.71 | $46,140.16 | $8,903.03 | $72,674.87 |
| 218 | $46,140.16 | $24.03 | $310.88 | $45,829.28 | $8,927.06 | $73,009.78 |
| 219 | $45,829.28 | $23.87 | $311.04 | $45,518.25 | $8,950.93 | $73,344.69 |
| 220 | $45,518.25 | $23.71 | $311.20 | $45,207.05 | $8,974.64 | $73,679.59 |
| 221 | $45,207.05 | $23.55 | $311.36 | $44,895.68 | $8,998.18 | $74,014.50 |
| 222 | $44,895.68 | $23.38 | $311.52 | $44,584.16 | $9,021.57 | $74,349.41 |
| 223 | $44,584.16 | $23.22 | $311.69 | $44,272.47 | $9,044.79 | $74,684.31 |
| 224 | $44,272.47 | $23.06 | $311.85 | $43,960.62 | $9,067.85 | $75,019.22 |
| 225 | $43,960.62 | $22.90 | $312.01 | $43,648.61 | $9,090.74 | $75,354.13 |
| 226 | $43,648.61 | $22.73 | $312.17 | $43,336.44 | $9,113.48 | $75,689.04 |
| 227 | $43,336.44 | $22.57 | $312.34 | $43,024.10 | $9,136.05 | $76,023.94 |
| 228 | $43,024.10 | $22.41 | $312.50 | $42,711.60 | $9,158.46 | $76,358.85 |
| 229 | $42,711.60 | $22.25 | $312.66 | $42,398.94 | $9,180.70 | $76,693.76 |
| 230 | $42,398.94 | $22.08 | $312.82 | $42,086.12 | $9,202.78 | $77,028.66 |
| 231 | $42,086.12 | $21.92 | $312.99 | $41,773.13 | $9,224.70 | $77,363.57 |
| 232 | $41,773.13 | $21.76 | $313.15 | $41,459.98 | $9,246.46 | $77,698.48 |
| 233 | $41,459.98 | $21.59 | $313.31 | $41,146.67 | $9,268.05 | $78,033.39 |
| 234 | $41,146.67 | $21.43 | $313.48 | $40,833.19 | $9,289.48 | $78,368.29 |
| 235 | $40,833.19 | $21.27 | $313.64 | $40,519.55 | $9,310.75 | $78,703.20 |
| 236 | $40,519.55 | $21.10 | $313.80 | $40,205.75 | $9,331.86 | $79,038.11 |
| 237 | $40,205.75 | $20.94 | $313.97 | $39,891.78 | $9,352.80 | $79,373.02 |
| 238 | $39,891.78 | $20.78 | $314.13 | $39,577.65 | $9,373.57 | $79,707.92 |
| 239 | $39,577.65 | $20.61 | $314.29 | $39,263.36 | $9,394.19 | $80,042.83 |
| 240 | $39,263.36 | $20.45 | $314.46 | $38,948.90 | $9,414.64 | $80,377.74 |
| 241 | $38,948.90 | $20.29 | $314.62 | $38,634.28 | $9,434.92 | $80,712.64 |
| 242 | $38,634.28 | $20.12 | $314.79 | $38,319.49 | $9,455.04 | $81,047.55 |
| 243 | $38,319.49 | $19.96 | $314.95 | $38,004.54 | $9,475.00 | $81,382.46 |
| 244 | $38,004.54 | $19.79 | $315.11 | $37,689.43 | $9,494.80 | $81,717.37 |
| 245 | $37,689.43 | $19.63 | $315.28 | $37,374.15 | $9,514.43 | $82,052.27 |
| 246 | $37,374.15 | $19.47 | $315.44 | $37,058.71 | $9,533.89 | $82,387.18 |
| 247 | $37,058.71 | $19.30 | $315.61 | $36,743.11 | $9,553.19 | $82,722.09 |
| 248 | $36,743.11 | $19.14 | $315.77 | $36,427.34 | $9,572.33 | $83,057.00 |
| 249 | $36,427.34 | $18.97 | $315.93 | $36,111.40 | $9,591.30 | $83,391.90 |
| 250 | $36,111.40 | $18.81 | $316.10 | $35,795.30 | $9,610.11 | $83,726.81 |
| 251 | $35,795.30 | $18.64 | $316.26 | $35,479.04 | $9,628.75 | $84,061.72 |
| 252 | $35,479.04 | $18.48 | $316.43 | $35,162.61 | $9,647.23 | $84,396.62 |
| 253 | $35,162.61 | $18.31 | $316.59 | $34,846.02 | $9,665.55 | $84,731.53 |
| 254 | $34,846.02 | $18.15 | $316.76 | $34,529.26 | $9,683.70 | $85,066.44 |
| 255 | $34,529.26 | $17.98 | $316.92 | $34,212.33 | $9,701.68 | $85,401.35 |
| 256 | $34,212.33 | $17.82 | $317.09 | $33,895.25 | $9,719.50 | $85,736.25 |
| 257 | $33,895.25 | $17.65 | $317.25 | $33,577.99 | $9,737.15 | $86,071.16 |
| 258 | $33,577.99 | $17.49 | $317.42 | $33,260.57 | $9,754.64 | $86,406.07 |
| 259 | $33,260.57 | $17.32 | $317.58 | $32,942.99 | $9,771.96 | $86,740.97 |
| 260 | $32,942.99 | $17.16 | $317.75 | $32,625.24 | $9,789.12 | $87,075.88 |
| 261 | $32,625.24 | $16.99 | $317.91 | $32,307.33 | $9,806.11 | $87,410.79 |
| 262 | $32,307.33 | $16.83 | $318.08 | $31,989.24 | $9,822.94 | $87,745.70 |
| 263 | $31,989.24 | $16.66 | $318.25 | $31,671.00 | $9,839.60 | $88,080.60 |
| 264 | $31,671.00 | $16.50 | $318.41 | $31,352.59 | $9,856.10 | $88,415.51 |
| 265 | $31,352.59 | $16.33 | $318.58 | $31,034.01 | $9,872.43 | $88,750.42 |
| 266 | $31,034.01 | $16.16 | $318.74 | $30,715.26 | $9,888.59 | $89,085.33 |
| 267 | $30,715.26 | $16.00 | $318.91 | $30,396.36 | $9,904.59 | $89,420.23 |
| 268 | $30,396.36 | $15.83 | $319.08 | $30,077.28 | $9,920.42 | $89,755.14 |
| 269 | $30,077.28 | $15.67 | $319.24 | $29,758.04 | $9,936.08 | $90,090.05 |
| 270 | $29,758.04 | $15.50 | $319.41 | $29,438.63 | $9,951.58 | $90,424.95 |
| 271 | $29,438.63 | $15.33 | $319.57 | $29,119.05 | $9,966.92 | $90,759.86 |
| 272 | $29,119.05 | $15.17 | $319.74 | $28,799.31 | $9,982.08 | $91,094.77 |
| 273 | $28,799.31 | $15.00 | $319.91 | $28,479.41 | $9,997.08 | $91,429.68 |
| 274 | $28,479.41 | $14.83 | $320.07 | $28,159.33 | $10,011.92 | $91,764.58 |
| 275 | $28,159.33 | $14.67 | $320.24 | $27,839.09 | $10,026.58 | $92,099.49 |
| 276 | $27,839.09 | $14.50 | $320.41 | $27,518.68 | $10,041.08 | $92,434.40 |
| 277 | $27,518.68 | $14.33 | $320.57 | $27,198.11 | $10,055.41 | $92,769.31 |
| 278 | $27,198.11 | $14.17 | $320.74 | $26,877.37 | $10,069.58 | $93,104.21 |
| 279 | $26,877.37 | $14.00 | $320.91 | $26,556.46 | $10,083.58 | $93,439.12 |
| 280 | $26,556.46 | $13.83 | $321.08 | $26,235.38 | $10,097.41 | $93,774.03 |
| 281 | $26,235.38 | $13.66 | $321.24 | $25,914.14 | $10,111.07 | $94,108.93 |
| 282 | $25,914.14 | $13.50 | $321.41 | $25,592.73 | $10,124.57 | $94,443.84 |
| 283 | $25,592.73 | $13.33 | $321.58 | $25,271.15 | $10,137.90 | $94,778.75 |
| 284 | $25,271.15 | $13.16 | $321.75 | $24,949.41 | $10,151.06 | $95,113.66 |
| 285 | $24,949.41 | $12.99 | $321.91 | $24,627.49 | $10,164.06 | $95,448.56 |
| 286 | $24,627.49 | $12.83 | $322.08 | $24,305.41 | $10,176.88 | $95,783.47 |
| 287 | $24,305.41 | $12.66 | $322.25 | $23,983.17 | $10,189.54 | $96,118.38 |
| 288 | $23,983.17 | $12.49 | $322.42 | $23,660.75 | $10,202.03 | $96,453.28 |
| 289 | $23,660.75 | $12.32 | $322.58 | $23,338.17 | $10,214.36 | $96,788.19 |
| 290 | $23,338.17 | $12.16 | $322.75 | $23,015.41 | $10,226.51 | $97,123.10 |
| 291 | $23,015.41 | $11.99 | $322.92 | $22,692.49 | $10,238.50 | $97,458.01 |
| 292 | $22,692.49 | $11.82 | $323.09 | $22,369.40 | $10,250.32 | $97,792.91 |
| 293 | $22,369.40 | $11.65 | $323.26 | $22,046.15 | $10,261.97 | $98,127.82 |
| 294 | $22,046.15 | $11.48 | $323.42 | $21,722.72 | $10,273.45 | $98,462.73 |
| 295 | $21,722.72 | $11.31 | $323.59 | $21,399.13 | $10,284.77 | $98,797.64 |
| 296 | $21,399.13 | $11.15 | $323.76 | $21,075.37 | $10,295.91 | $99,132.54 |
| 297 | $21,075.37 | $10.98 | $323.93 | $20,751.44 | $10,306.89 | $99,467.45 |
| 298 | $20,751.44 | $10.81 | $324.10 | $20,427.34 | $10,317.70 | $99,802.36 |
| 299 | $20,427.34 | $10.64 | $324.27 | $20,103.07 | $10,328.34 | $100,137.26 |
| 300 | $20,103.07 | $10.47 | $324.44 | $19,778.63 | $10,338.81 | $100,472.17 |
| 301 | $19,778.63 | $10.30 | $324.61 | $19,454.03 | $10,349.11 | $100,807.08 |
| 302 | $19,454.03 | $10.13 | $324.77 | $19,129.25 | $10,359.24 | $101,141.99 |
| 303 | $19,129.25 | $9.96 | $324.94 | $18,804.31 | $10,369.20 | $101,476.89 |
| 304 | $18,804.31 | $9.79 | $325.11 | $18,479.20 | $10,379.00 | $101,811.80 |
| 305 | $18,479.20 | $9.62 | $325.28 | $18,153.91 | $10,388.62 | $102,146.71 |
| 306 | $18,153.91 | $9.46 | $325.45 | $17,828.46 | $10,398.08 | $102,481.62 |
| 307 | $17,828.46 | $9.29 | $325.62 | $17,502.84 | $10,407.36 | $102,816.52 |
| 308 | $17,502.84 | $9.12 | $325.79 | $17,177.05 | $10,416.48 | $103,151.43 |
| 309 | $17,177.05 | $8.95 | $325.96 | $16,851.09 | $10,425.42 | $103,486.34 |
| 310 | $16,851.09 | $8.78 | $326.13 | $16,524.96 | $10,434.20 | $103,821.24 |
| 311 | $16,524.96 | $8.61 | $326.30 | $16,198.66 | $10,442.81 | $104,156.15 |
| 312 | $16,198.66 | $8.44 | $326.47 | $15,872.19 | $10,451.24 | $104,491.06 |
| 313 | $15,872.19 | $8.27 | $326.64 | $15,545.55 | $10,459.51 | $104,825.97 |
| 314 | $15,545.55 | $8.10 | $326.81 | $15,218.73 | $10,467.61 | $105,160.87 |
| 315 | $15,218.73 | $7.93 | $326.98 | $14,891.75 | $10,475.53 | $105,495.78 |
| 316 | $14,891.75 | $7.76 | $327.15 | $14,564.60 | $10,483.29 | $105,830.69 |
| 317 | $14,564.60 | $7.59 | $327.32 | $14,237.28 | $10,490.88 | $106,165.59 |
| 318 | $14,237.28 | $7.42 | $327.49 | $13,909.79 | $10,498.29 | $106,500.50 |
| 319 | $13,909.79 | $7.24 | $327.66 | $13,582.13 | $10,505.54 | $106,835.41 |
| 320 | $13,582.13 | $7.07 | $327.83 | $13,254.29 | $10,512.61 | $107,170.32 |
| 321 | $13,254.29 | $6.90 | $328.00 | $12,926.29 | $10,519.51 | $107,505.22 |
| 322 | $12,926.29 | $6.73 | $328.17 | $12,598.11 | $10,526.25 | $107,840.13 |
| 323 | $12,598.11 | $6.56 | $328.35 | $12,269.77 | $10,532.81 | $108,175.04 |
| 324 | $12,269.77 | $6.39 | $328.52 | $11,941.25 | $10,539.20 | $108,509.95 |
| 325 | $11,941.25 | $6.22 | $328.69 | $11,612.56 | $10,545.42 | $108,844.85 |
| 326 | $11,612.56 | $6.05 | $328.86 | $11,283.71 | $10,551.47 | $109,179.76 |
| 327 | $11,283.71 | $5.88 | $329.03 | $10,954.68 | $10,557.34 | $109,514.67 |
| 328 | $10,954.68 | $5.71 | $329.20 | $10,625.47 | $10,563.05 | $109,849.57 |
| 329 | $10,625.47 | $5.53 | $329.37 | $10,296.10 | $10,568.58 | $110,184.48 |
| 330 | $10,296.10 | $5.36 | $329.54 | $9,966.56 | $10,573.94 | $110,519.39 |
| 331 | $9,966.56 | $5.19 | $329.72 | $9,636.84 | $10,579.14 | $110,854.30 |
| 332 | $9,636.84 | $5.02 | $329.89 | $9,306.95 | $10,584.15 | $111,189.20 |
| 333 | $9,306.95 | $4.85 | $330.06 | $8,976.89 | $10,589.00 | $111,524.11 |
| 334 | $8,976.89 | $4.68 | $330.23 | $8,646.66 | $10,593.68 | $111,859.02 |
| 335 | $8,646.66 | $4.50 | $330.40 | $8,316.26 | $10,598.18 | $112,193.93 |
| 336 | $8,316.26 | $4.33 | $330.58 | $7,985.68 | $10,602.51 | $112,528.83 |
| 337 | $7,985.68 | $4.16 | $330.75 | $7,654.93 | $10,606.67 | $112,863.74 |
| 338 | $7,654.93 | $3.99 | $330.92 | $7,324.01 | $10,610.66 | $113,198.65 |
| 339 | $7,324.01 | $3.81 | $331.09 | $6,992.92 | $10,614.47 | $113,533.55 |
| 340 | $6,992.92 | $3.64 | $331.27 | $6,661.65 | $10,618.12 | $113,868.46 |
| 341 | $6,661.65 | $3.47 | $331.44 | $6,330.22 | $10,621.58 | $114,203.37 |
| 342 | $6,330.22 | $3.30 | $331.61 | $5,998.61 | $10,624.88 | $114,538.28 |
| 343 | $5,998.61 | $3.12 | $331.78 | $5,666.82 | $10,628.01 | $114,873.18 |
| 344 | $5,666.82 | $2.95 | $331.96 | $5,334.87 | $10,630.96 | $115,208.09 |
| 345 | $5,334.87 | $2.78 | $332.13 | $5,002.74 | $10,633.74 | $115,543.00 |
| 346 | $5,002.74 | $2.61 | $332.30 | $4,670.44 | $10,636.34 | $115,877.90 |
| 347 | $4,670.44 | $2.43 | $332.47 | $4,337.96 | $10,638.77 | $116,212.81 |
| 348 | $4,337.96 | $2.26 | $332.65 | $4,005.31 | $10,641.03 | $116,547.72 |
| 349 | $4,005.31 | $2.09 | $332.82 | $3,672.49 | $10,643.12 | $116,882.63 |
| 350 | $3,672.49 | $1.91 | $332.99 | $3,339.50 | $10,645.03 | $117,217.53 |
| 351 | $3,339.50 | $1.74 | $333.17 | $3,006.33 | $10,646.77 | $117,552.44 |
| 352 | $3,006.33 | $1.57 | $333.34 | $2,672.99 | $10,648.34 | $117,887.35 |
| 353 | $2,672.99 | $1.39 | $333.52 | $2,339.47 | $10,649.73 | $118,222.26 |
| 354 | $2,339.47 | $1.22 | $333.69 | $2,005.79 | $10,650.95 | $118,557.16 |
| 355 | $2,005.79 | $1.04 | $333.86 | $1,671.92 | $10,651.99 | $118,892.07 |
| 356 | $1,671.92 | $0.87 | $334.04 | $1,337.89 | $10,652.86 | $119,226.98 |
| 357 | $1,337.89 | $0.70 | $334.21 | $1,003.68 | $10,653.56 | $119,561.88 |
| 358 | $1,003.68 | $0.52 | $334.38 | $669.29 | $10,654.08 | $119,896.79 |
| 359 | $669.29 | $0.35 | $334.56 | $334.73 | $10,654.43 | $120,231.70 |
| 360 | $334.73 | $0.17 | $334.73 | $-0.00 | $10,654.61 | $120,566.61 |