|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $113,400.00 | $23.63 | $303.37 | $113,096.63 | $23.63 | $326.99 |
| 2 | $113,096.63 | $23.56 | $303.43 | $112,793.20 | $47.19 | $653.99 |
| 3 | $112,793.20 | $23.50 | $303.49 | $112,489.71 | $70.69 | $980.98 |
| 4 | $112,489.71 | $23.44 | $303.56 | $112,186.15 | $94.12 | $1,307.97 |
| 5 | $112,186.15 | $23.37 | $303.62 | $111,882.53 | $117.49 | $1,634.96 |
| 6 | $111,882.53 | $23.31 | $303.68 | $111,578.84 | $140.80 | $1,961.96 |
| 7 | $111,578.84 | $23.25 | $303.75 | $111,275.10 | $164.05 | $2,288.95 |
| 8 | $111,275.10 | $23.18 | $303.81 | $110,971.29 | $187.23 | $2,615.94 |
| 9 | $110,971.29 | $23.12 | $303.87 | $110,667.41 | $210.35 | $2,942.94 |
| 10 | $110,667.41 | $23.06 | $303.94 | $110,363.47 | $233.40 | $3,269.93 |
| 11 | $110,363.47 | $22.99 | $304.00 | $110,059.47 | $256.40 | $3,596.92 |
| 12 | $110,059.47 | $22.93 | $304.06 | $109,755.41 | $279.33 | $3,923.92 |
| 13 | $109,755.41 | $22.87 | $304.13 | $109,451.28 | $302.19 | $4,250.91 |
| 14 | $109,451.28 | $22.80 | $304.19 | $109,147.09 | $324.99 | $4,577.90 |
| 15 | $109,147.09 | $22.74 | $304.25 | $108,842.84 | $347.73 | $4,904.89 |
| 16 | $108,842.84 | $22.68 | $304.32 | $108,538.52 | $370.41 | $5,231.89 |
| 17 | $108,538.52 | $22.61 | $304.38 | $108,234.14 | $393.02 | $5,558.88 |
| 18 | $108,234.14 | $22.55 | $304.44 | $107,929.70 | $415.57 | $5,885.87 |
| 19 | $107,929.70 | $22.49 | $304.51 | $107,625.19 | $438.05 | $6,212.87 |
| 20 | $107,625.19 | $22.42 | $304.57 | $107,320.62 | $460.48 | $6,539.86 |
| 21 | $107,320.62 | $22.36 | $304.63 | $107,015.98 | $482.84 | $6,866.85 |
| 22 | $107,015.98 | $22.29 | $304.70 | $106,711.29 | $505.13 | $7,193.84 |
| 23 | $106,711.29 | $22.23 | $304.76 | $106,406.52 | $527.36 | $7,520.84 |
| 24 | $106,406.52 | $22.17 | $304.82 | $106,101.70 | $549.53 | $7,847.83 |
| 25 | $106,101.70 | $22.10 | $304.89 | $105,796.81 | $571.63 | $8,174.82 |
| 26 | $105,796.81 | $22.04 | $304.95 | $105,491.86 | $593.68 | $8,501.82 |
| 27 | $105,491.86 | $21.98 | $305.02 | $105,186.84 | $615.65 | $8,828.81 |
| 28 | $105,186.84 | $21.91 | $305.08 | $104,881.76 | $637.57 | $9,155.80 |
| 29 | $104,881.76 | $21.85 | $305.14 | $104,576.62 | $659.42 | $9,482.80 |
| 30 | $104,576.62 | $21.79 | $305.21 | $104,271.42 | $681.20 | $9,809.79 |
| 31 | $104,271.42 | $21.72 | $305.27 | $103,966.15 | $702.93 | $10,136.78 |
| 32 | $103,966.15 | $21.66 | $305.33 | $103,660.81 | $724.59 | $10,463.77 |
| 33 | $103,660.81 | $21.60 | $305.40 | $103,355.42 | $746.18 | $10,790.77 |
| 34 | $103,355.42 | $21.53 | $305.46 | $103,049.96 | $767.71 | $11,117.76 |
| 35 | $103,049.96 | $21.47 | $305.52 | $102,744.43 | $789.18 | $11,444.75 |
| 36 | $102,744.43 | $21.41 | $305.59 | $102,438.84 | $810.59 | $11,771.75 |
| 37 | $102,438.84 | $21.34 | $305.65 | $102,133.19 | $831.93 | $12,098.74 |
| 38 | $102,133.19 | $21.28 | $305.72 | $101,827.48 | $853.21 | $12,425.73 |
| 39 | $101,827.48 | $21.21 | $305.78 | $101,521.70 | $874.42 | $12,752.72 |
| 40 | $101,521.70 | $21.15 | $305.84 | $101,215.85 | $895.57 | $13,079.72 |
| 41 | $101,215.85 | $21.09 | $305.91 | $100,909.95 | $916.66 | $13,406.71 |
| 42 | $100,909.95 | $21.02 | $305.97 | $100,603.98 | $937.68 | $13,733.70 |
| 43 | $100,603.98 | $20.96 | $306.03 | $100,297.94 | $958.64 | $14,060.70 |
| 44 | $100,297.94 | $20.90 | $306.10 | $99,991.85 | $979.54 | $14,387.69 |
| 45 | $99,991.85 | $20.83 | $306.16 | $99,685.69 | $1,000.37 | $14,714.68 |
| 46 | $99,685.69 | $20.77 | $306.23 | $99,379.46 | $1,021.14 | $15,041.68 |
| 47 | $99,379.46 | $20.70 | $306.29 | $99,073.17 | $1,041.84 | $15,368.67 |
| 48 | $99,073.17 | $20.64 | $306.35 | $98,766.82 | $1,062.48 | $15,695.66 |
| 49 | $98,766.82 | $20.58 | $306.42 | $98,460.40 | $1,083.06 | $16,022.65 |
| 50 | $98,460.40 | $20.51 | $306.48 | $98,153.92 | $1,103.57 | $16,349.65 |
| 51 | $98,153.92 | $20.45 | $306.54 | $97,847.38 | $1,124.02 | $16,676.64 |
| 52 | $97,847.38 | $20.38 | $306.61 | $97,540.77 | $1,144.40 | $17,003.63 |
| 53 | $97,540.77 | $20.32 | $306.67 | $97,234.10 | $1,164.72 | $17,330.63 |
| 54 | $97,234.10 | $20.26 | $306.74 | $96,927.36 | $1,184.98 | $17,657.62 |
| 55 | $96,927.36 | $20.19 | $306.80 | $96,620.56 | $1,205.17 | $17,984.61 |
| 56 | $96,620.56 | $20.13 | $306.86 | $96,313.70 | $1,225.30 | $18,311.60 |
| 57 | $96,313.70 | $20.07 | $306.93 | $96,006.77 | $1,245.37 | $18,638.60 |
| 58 | $96,006.77 | $20.00 | $306.99 | $95,699.78 | $1,265.37 | $18,965.59 |
| 59 | $95,699.78 | $19.94 | $307.06 | $95,392.72 | $1,285.31 | $19,292.58 |
| 60 | $95,392.72 | $19.87 | $307.12 | $95,085.60 | $1,305.18 | $19,619.58 |
| 61 | $95,085.60 | $19.81 | $307.18 | $94,778.42 | $1,324.99 | $19,946.57 |
| 62 | $94,778.42 | $19.75 | $307.25 | $94,471.17 | $1,344.74 | $20,273.56 |
| 63 | $94,471.17 | $19.68 | $307.31 | $94,163.86 | $1,364.42 | $20,600.56 |
| 64 | $94,163.86 | $19.62 | $307.38 | $93,856.49 | $1,384.04 | $20,927.55 |
| 65 | $93,856.49 | $19.55 | $307.44 | $93,549.05 | $1,403.59 | $21,254.54 |
| 66 | $93,549.05 | $19.49 | $307.50 | $93,241.54 | $1,423.08 | $21,581.53 |
| 67 | $93,241.54 | $19.43 | $307.57 | $92,933.98 | $1,442.50 | $21,908.53 |
| 68 | $92,933.98 | $19.36 | $307.63 | $92,626.34 | $1,461.86 | $22,235.52 |
| 69 | $92,626.34 | $19.30 | $307.70 | $92,318.65 | $1,481.16 | $22,562.51 |
| 70 | $92,318.65 | $19.23 | $307.76 | $92,010.89 | $1,500.39 | $22,889.51 |
| 71 | $92,010.89 | $19.17 | $307.82 | $91,703.07 | $1,519.56 | $23,216.50 |
| 72 | $91,703.07 | $19.10 | $307.89 | $91,395.18 | $1,538.67 | $23,543.49 |
| 73 | $91,395.18 | $19.04 | $307.95 | $91,087.22 | $1,557.71 | $23,870.48 |
| 74 | $91,087.22 | $18.98 | $308.02 | $90,779.21 | $1,576.69 | $24,197.48 |
| 75 | $90,779.21 | $18.91 | $308.08 | $90,471.13 | $1,595.60 | $24,524.47 |
| 76 | $90,471.13 | $18.85 | $308.14 | $90,162.98 | $1,614.45 | $24,851.46 |
| 77 | $90,162.98 | $18.78 | $308.21 | $89,854.77 | $1,633.23 | $25,178.46 |
| 78 | $89,854.77 | $18.72 | $308.27 | $89,546.50 | $1,651.95 | $25,505.45 |
| 79 | $89,546.50 | $18.66 | $308.34 | $89,238.16 | $1,670.61 | $25,832.44 |
| 80 | $89,238.16 | $18.59 | $308.40 | $88,929.76 | $1,689.20 | $26,159.44 |
| 81 | $88,929.76 | $18.53 | $308.47 | $88,621.30 | $1,707.72 | $26,486.43 |
| 82 | $88,621.30 | $18.46 | $308.53 | $88,312.77 | $1,726.19 | $26,813.42 |
| 83 | $88,312.77 | $18.40 | $308.59 | $88,004.17 | $1,744.58 | $27,140.41 |
| 84 | $88,004.17 | $18.33 | $308.66 | $87,695.51 | $1,762.92 | $27,467.41 |
| 85 | $87,695.51 | $18.27 | $308.72 | $87,386.79 | $1,781.19 | $27,794.40 |
| 86 | $87,386.79 | $18.21 | $308.79 | $87,078.00 | $1,799.39 | $28,121.39 |
| 87 | $87,078.00 | $18.14 | $308.85 | $86,769.15 | $1,817.54 | $28,448.39 |
| 88 | $86,769.15 | $18.08 | $308.92 | $86,460.23 | $1,835.61 | $28,775.38 |
| 89 | $86,460.23 | $18.01 | $308.98 | $86,151.25 | $1,853.63 | $29,102.37 |
| 90 | $86,151.25 | $17.95 | $309.04 | $85,842.21 | $1,871.57 | $29,429.36 |
| 91 | $85,842.21 | $17.88 | $309.11 | $85,533.10 | $1,889.46 | $29,756.36 |
| 92 | $85,533.10 | $17.82 | $309.17 | $85,223.93 | $1,907.28 | $30,083.35 |
| 93 | $85,223.93 | $17.75 | $309.24 | $84,914.69 | $1,925.03 | $30,410.34 |
| 94 | $84,914.69 | $17.69 | $309.30 | $84,605.39 | $1,942.72 | $30,737.34 |
| 95 | $84,605.39 | $17.63 | $309.37 | $84,296.02 | $1,960.35 | $31,064.33 |
| 96 | $84,296.02 | $17.56 | $309.43 | $83,986.59 | $1,977.91 | $31,391.32 |
| 97 | $83,986.59 | $17.50 | $309.50 | $83,677.09 | $1,995.41 | $31,718.32 |
| 98 | $83,677.09 | $17.43 | $309.56 | $83,367.53 | $2,012.84 | $32,045.31 |
| 99 | $83,367.53 | $17.37 | $309.62 | $83,057.91 | $2,030.21 | $32,372.30 |
| 100 | $83,057.91 | $17.30 | $309.69 | $82,748.22 | $2,047.51 | $32,699.29 |
| 101 | $82,748.22 | $17.24 | $309.75 | $82,438.46 | $2,064.75 | $33,026.29 |
| 102 | $82,438.46 | $17.17 | $309.82 | $82,128.65 | $2,081.93 | $33,353.28 |
| 103 | $82,128.65 | $17.11 | $309.88 | $81,818.76 | $2,099.04 | $33,680.27 |
| 104 | $81,818.76 | $17.05 | $309.95 | $81,508.82 | $2,116.08 | $34,007.27 |
| 105 | $81,508.82 | $16.98 | $310.01 | $81,198.80 | $2,133.06 | $34,334.26 |
| 106 | $81,198.80 | $16.92 | $310.08 | $80,888.73 | $2,149.98 | $34,661.25 |
| 107 | $80,888.73 | $16.85 | $310.14 | $80,578.59 | $2,166.83 | $34,988.24 |
| 108 | $80,578.59 | $16.79 | $310.21 | $80,268.38 | $2,183.62 | $35,315.24 |
| 109 | $80,268.38 | $16.72 | $310.27 | $79,958.11 | $2,200.34 | $35,642.23 |
| 110 | $79,958.11 | $16.66 | $310.33 | $79,647.78 | $2,217.00 | $35,969.22 |
| 111 | $79,647.78 | $16.59 | $310.40 | $79,337.38 | $2,233.59 | $36,296.22 |
| 112 | $79,337.38 | $16.53 | $310.46 | $79,026.91 | $2,250.12 | $36,623.21 |
| 113 | $79,026.91 | $16.46 | $310.53 | $78,716.38 | $2,266.58 | $36,950.20 |
| 114 | $78,716.38 | $16.40 | $310.59 | $78,405.79 | $2,282.98 | $37,277.19 |
| 115 | $78,405.79 | $16.33 | $310.66 | $78,095.13 | $2,299.32 | $37,604.19 |
| 116 | $78,095.13 | $16.27 | $310.72 | $77,784.41 | $2,315.59 | $37,931.18 |
| 117 | $77,784.41 | $16.21 | $310.79 | $77,473.62 | $2,331.79 | $38,258.17 |
| 118 | $77,473.62 | $16.14 | $310.85 | $77,162.77 | $2,347.93 | $38,585.17 |
| 119 | $77,162.77 | $16.08 | $310.92 | $76,851.85 | $2,364.01 | $38,912.16 |
| 120 | $76,851.85 | $16.01 | $310.98 | $76,540.87 | $2,380.02 | $39,239.15 |
| 121 | $76,540.87 | $15.95 | $311.05 | $76,229.82 | $2,395.97 | $39,566.15 |
| 122 | $76,229.82 | $15.88 | $311.11 | $75,918.71 | $2,411.85 | $39,893.14 |
| 123 | $75,918.71 | $15.82 | $311.18 | $75,607.53 | $2,427.66 | $40,220.13 |
| 124 | $75,607.53 | $15.75 | $311.24 | $75,296.29 | $2,443.41 | $40,547.12 |
| 125 | $75,296.29 | $15.69 | $311.31 | $74,984.98 | $2,459.10 | $40,874.12 |
| 126 | $74,984.98 | $15.62 | $311.37 | $74,673.61 | $2,474.72 | $41,201.11 |
| 127 | $74,673.61 | $15.56 | $311.44 | $74,362.18 | $2,490.28 | $41,528.10 |
| 128 | $74,362.18 | $15.49 | $311.50 | $74,050.68 | $2,505.77 | $41,855.10 |
| 129 | $74,050.68 | $15.43 | $311.57 | $73,739.11 | $2,521.20 | $42,182.09 |
| 130 | $73,739.11 | $15.36 | $311.63 | $73,427.48 | $2,536.56 | $42,509.08 |
| 131 | $73,427.48 | $15.30 | $311.70 | $73,115.78 | $2,551.86 | $42,836.07 |
| 132 | $73,115.78 | $15.23 | $311.76 | $72,804.02 | $2,567.09 | $43,163.07 |
| 133 | $72,804.02 | $15.17 | $311.83 | $72,492.20 | $2,582.26 | $43,490.06 |
| 134 | $72,492.20 | $15.10 | $311.89 | $72,180.31 | $2,597.36 | $43,817.05 |
| 135 | $72,180.31 | $15.04 | $311.96 | $71,868.35 | $2,612.40 | $44,144.05 |
| 136 | $71,868.35 | $14.97 | $312.02 | $71,556.33 | $2,627.37 | $44,471.04 |
| 137 | $71,556.33 | $14.91 | $312.09 | $71,244.25 | $2,642.28 | $44,798.03 |
| 138 | $71,244.25 | $14.84 | $312.15 | $70,932.10 | $2,657.12 | $45,125.03 |
| 139 | $70,932.10 | $14.78 | $312.22 | $70,619.88 | $2,671.90 | $45,452.02 |
| 140 | $70,619.88 | $14.71 | $312.28 | $70,307.60 | $2,686.61 | $45,779.01 |
| 141 | $70,307.60 | $14.65 | $312.35 | $69,995.26 | $2,701.26 | $46,106.00 |
| 142 | $69,995.26 | $14.58 | $312.41 | $69,682.84 | $2,715.84 | $46,433.00 |
| 143 | $69,682.84 | $14.52 | $312.48 | $69,370.37 | $2,730.36 | $46,759.99 |
| 144 | $69,370.37 | $14.45 | $312.54 | $69,057.83 | $2,744.81 | $47,086.98 |
| 145 | $69,057.83 | $14.39 | $312.61 | $68,745.22 | $2,759.20 | $47,413.98 |
| 146 | $68,745.22 | $14.32 | $312.67 | $68,432.55 | $2,773.52 | $47,740.97 |
| 147 | $68,432.55 | $14.26 | $312.74 | $68,119.82 | $2,787.78 | $48,067.96 |
| 148 | $68,119.82 | $14.19 | $312.80 | $67,807.01 | $2,801.97 | $48,394.95 |
| 149 | $67,807.01 | $14.13 | $312.87 | $67,494.15 | $2,816.10 | $48,721.95 |
| 150 | $67,494.15 | $14.06 | $312.93 | $67,181.22 | $2,830.16 | $49,048.94 |
| 151 | $67,181.22 | $14.00 | $313.00 | $66,868.22 | $2,844.15 | $49,375.93 |
| 152 | $66,868.22 | $13.93 | $313.06 | $66,555.16 | $2,858.08 | $49,702.93 |
| 153 | $66,555.16 | $13.87 | $313.13 | $66,242.03 | $2,871.95 | $50,029.92 |
| 154 | $66,242.03 | $13.80 | $313.19 | $65,928.84 | $2,885.75 | $50,356.91 |
| 155 | $65,928.84 | $13.74 | $313.26 | $65,615.58 | $2,899.48 | $50,683.91 |
| 156 | $65,615.58 | $13.67 | $313.32 | $65,302.26 | $2,913.15 | $51,010.90 |
| 157 | $65,302.26 | $13.60 | $313.39 | $64,988.87 | $2,926.76 | $51,337.89 |
| 158 | $64,988.87 | $13.54 | $313.45 | $64,675.41 | $2,940.30 | $51,664.88 |
| 159 | $64,675.41 | $13.47 | $313.52 | $64,361.90 | $2,953.77 | $51,991.88 |
| 160 | $64,361.90 | $13.41 | $313.58 | $64,048.31 | $2,967.18 | $52,318.87 |
| 161 | $64,048.31 | $13.34 | $313.65 | $63,734.66 | $2,980.52 | $52,645.86 |
| 162 | $63,734.66 | $13.28 | $313.71 | $63,420.95 | $2,993.80 | $52,972.86 |
| 163 | $63,420.95 | $13.21 | $313.78 | $63,107.17 | $3,007.02 | $53,299.85 |
| 164 | $63,107.17 | $13.15 | $313.85 | $62,793.32 | $3,020.16 | $53,626.84 |
| 165 | $62,793.32 | $13.08 | $313.91 | $62,479.41 | $3,033.24 | $53,953.83 |
| 166 | $62,479.41 | $13.02 | $313.98 | $62,165.43 | $3,046.26 | $54,280.83 |
| 167 | $62,165.43 | $12.95 | $314.04 | $61,851.39 | $3,059.21 | $54,607.82 |
| 168 | $61,851.39 | $12.89 | $314.11 | $61,537.28 | $3,072.10 | $54,934.81 |
| 169 | $61,537.28 | $12.82 | $314.17 | $61,223.11 | $3,084.92 | $55,261.81 |
| 170 | $61,223.11 | $12.75 | $314.24 | $60,908.87 | $3,097.67 | $55,588.80 |
| 171 | $60,908.87 | $12.69 | $314.30 | $60,594.57 | $3,110.36 | $55,915.79 |
| 172 | $60,594.57 | $12.62 | $314.37 | $60,280.20 | $3,122.99 | $56,242.79 |
| 173 | $60,280.20 | $12.56 | $314.43 | $59,965.77 | $3,135.54 | $56,569.78 |
| 174 | $59,965.77 | $12.49 | $314.50 | $59,651.27 | $3,148.04 | $56,896.77 |
| 175 | $59,651.27 | $12.43 | $314.57 | $59,336.70 | $3,160.47 | $57,223.76 |
| 176 | $59,336.70 | $12.36 | $314.63 | $59,022.07 | $3,172.83 | $57,550.76 |
| 177 | $59,022.07 | $12.30 | $314.70 | $58,707.37 | $3,185.12 | $57,877.75 |
| 178 | $58,707.37 | $12.23 | $314.76 | $58,392.61 | $3,197.35 | $58,204.74 |
| 179 | $58,392.61 | $12.17 | $314.83 | $58,077.78 | $3,209.52 | $58,531.74 |
| 180 | $58,077.78 | $12.10 | $314.89 | $57,762.89 | $3,221.62 | $58,858.73 |
| 181 | $57,762.89 | $12.03 | $314.96 | $57,447.93 | $3,233.65 | $59,185.72 |
| 182 | $57,447.93 | $11.97 | $315.02 | $57,132.91 | $3,245.62 | $59,512.71 |
| 183 | $57,132.91 | $11.90 | $315.09 | $56,817.82 | $3,257.52 | $59,839.71 |
| 184 | $56,817.82 | $11.84 | $315.16 | $56,502.66 | $3,269.36 | $60,166.70 |
| 185 | $56,502.66 | $11.77 | $315.22 | $56,187.44 | $3,281.13 | $60,493.69 |
| 186 | $56,187.44 | $11.71 | $315.29 | $55,872.15 | $3,292.84 | $60,820.69 |
| 187 | $55,872.15 | $11.64 | $315.35 | $55,556.80 | $3,304.48 | $61,147.68 |
| 188 | $55,556.80 | $11.57 | $315.42 | $55,241.38 | $3,316.05 | $61,474.67 |
| 189 | $55,241.38 | $11.51 | $315.48 | $54,925.90 | $3,327.56 | $61,801.67 |
| 190 | $54,925.90 | $11.44 | $315.55 | $54,610.35 | $3,339.00 | $62,128.66 |
| 191 | $54,610.35 | $11.38 | $315.62 | $54,294.73 | $3,350.38 | $62,455.65 |
| 192 | $54,294.73 | $11.31 | $315.68 | $53,979.05 | $3,361.69 | $62,782.64 |
| 193 | $53,979.05 | $11.25 | $315.75 | $53,663.30 | $3,372.94 | $63,109.64 |
| 194 | $53,663.30 | $11.18 | $315.81 | $53,347.49 | $3,384.12 | $63,436.63 |
| 195 | $53,347.49 | $11.11 | $315.88 | $53,031.61 | $3,395.23 | $63,763.62 |
| 196 | $53,031.61 | $11.05 | $315.94 | $52,715.66 | $3,406.28 | $64,090.62 |
| 197 | $52,715.66 | $10.98 | $316.01 | $52,399.65 | $3,417.26 | $64,417.61 |
| 198 | $52,399.65 | $10.92 | $316.08 | $52,083.58 | $3,428.18 | $64,744.60 |
| 199 | $52,083.58 | $10.85 | $316.14 | $51,767.44 | $3,439.03 | $65,071.59 |
| 200 | $51,767.44 | $10.78 | $316.21 | $51,451.23 | $3,449.81 | $65,398.59 |
| 201 | $51,451.23 | $10.72 | $316.27 | $51,134.95 | $3,460.53 | $65,725.58 |
| 202 | $51,134.95 | $10.65 | $316.34 | $50,818.61 | $3,471.19 | $66,052.57 |
| 203 | $50,818.61 | $10.59 | $316.41 | $50,502.21 | $3,481.77 | $66,379.57 |
| 204 | $50,502.21 | $10.52 | $316.47 | $50,185.74 | $3,492.30 | $66,706.56 |
| 205 | $50,185.74 | $10.46 | $316.54 | $49,869.20 | $3,502.75 | $67,033.55 |
| 206 | $49,869.20 | $10.39 | $316.60 | $49,552.59 | $3,513.14 | $67,360.55 |
| 207 | $49,552.59 | $10.32 | $316.67 | $49,235.93 | $3,523.46 | $67,687.54 |
| 208 | $49,235.93 | $10.26 | $316.74 | $48,919.19 | $3,533.72 | $68,014.53 |
| 209 | $48,919.19 | $10.19 | $316.80 | $48,602.39 | $3,543.91 | $68,341.52 |
| 210 | $48,602.39 | $10.13 | $316.87 | $48,285.52 | $3,554.04 | $68,668.52 |
| 211 | $48,285.52 | $10.06 | $316.93 | $47,968.59 | $3,564.10 | $68,995.51 |
| 212 | $47,968.59 | $9.99 | $317.00 | $47,651.59 | $3,574.09 | $69,322.50 |
| 213 | $47,651.59 | $9.93 | $317.07 | $47,334.52 | $3,584.02 | $69,649.50 |
| 214 | $47,334.52 | $9.86 | $317.13 | $47,017.39 | $3,593.88 | $69,976.49 |
| 215 | $47,017.39 | $9.80 | $317.20 | $46,700.19 | $3,603.67 | $70,303.48 |
| 216 | $46,700.19 | $9.73 | $317.26 | $46,382.93 | $3,613.40 | $70,630.47 |
| 217 | $46,382.93 | $9.66 | $317.33 | $46,065.60 | $3,623.07 | $70,957.47 |
| 218 | $46,065.60 | $9.60 | $317.40 | $45,748.20 | $3,632.66 | $71,284.46 |
| 219 | $45,748.20 | $9.53 | $317.46 | $45,430.74 | $3,642.20 | $71,611.45 |
| 220 | $45,430.74 | $9.46 | $317.53 | $45,113.21 | $3,651.66 | $71,938.45 |
| 221 | $45,113.21 | $9.40 | $317.59 | $44,795.62 | $3,661.06 | $72,265.44 |
| 222 | $44,795.62 | $9.33 | $317.66 | $44,477.96 | $3,670.39 | $72,592.43 |
| 223 | $44,477.96 | $9.27 | $317.73 | $44,160.23 | $3,679.66 | $72,919.43 |
| 224 | $44,160.23 | $9.20 | $317.79 | $43,842.44 | $3,688.86 | $73,246.42 |
| 225 | $43,842.44 | $9.13 | $317.86 | $43,524.58 | $3,697.99 | $73,573.41 |
| 226 | $43,524.58 | $9.07 | $317.93 | $43,206.65 | $3,707.06 | $73,900.40 |
| 227 | $43,206.65 | $9.00 | $317.99 | $42,888.66 | $3,716.06 | $74,227.40 |
| 228 | $42,888.66 | $8.94 | $318.06 | $42,570.61 | $3,725.00 | $74,554.39 |
| 229 | $42,570.61 | $8.87 | $318.12 | $42,252.48 | $3,733.86 | $74,881.38 |
| 230 | $42,252.48 | $8.80 | $318.19 | $41,934.29 | $3,742.67 | $75,208.38 |
| 231 | $41,934.29 | $8.74 | $318.26 | $41,616.03 | $3,751.40 | $75,535.37 |
| 232 | $41,616.03 | $8.67 | $318.32 | $41,297.71 | $3,760.07 | $75,862.36 |
| 233 | $41,297.71 | $8.60 | $318.39 | $40,979.32 | $3,768.68 | $76,189.35 |
| 234 | $40,979.32 | $8.54 | $318.46 | $40,660.87 | $3,777.21 | $76,516.35 |
| 235 | $40,660.87 | $8.47 | $318.52 | $40,342.34 | $3,785.69 | $76,843.34 |
| 236 | $40,342.34 | $8.40 | $318.59 | $40,023.76 | $3,794.09 | $77,170.33 |
| 237 | $40,023.76 | $8.34 | $318.65 | $39,705.10 | $3,802.43 | $77,497.33 |
| 238 | $39,705.10 | $8.27 | $318.72 | $39,386.38 | $3,810.70 | $77,824.32 |
| 239 | $39,386.38 | $8.21 | $318.79 | $39,067.59 | $3,818.91 | $78,151.31 |
| 240 | $39,067.59 | $8.14 | $318.85 | $38,748.74 | $3,827.04 | $78,478.31 |
| 241 | $38,748.74 | $8.07 | $318.92 | $38,429.82 | $3,835.12 | $78,805.30 |
| 242 | $38,429.82 | $8.01 | $318.99 | $38,110.83 | $3,843.12 | $79,132.29 |
| 243 | $38,110.83 | $7.94 | $319.05 | $37,791.78 | $3,851.06 | $79,459.28 |
| 244 | $37,791.78 | $7.87 | $319.12 | $37,472.66 | $3,858.94 | $79,786.28 |
| 245 | $37,472.66 | $7.81 | $319.19 | $37,153.47 | $3,866.74 | $80,113.27 |
| 246 | $37,153.47 | $7.74 | $319.25 | $36,834.22 | $3,874.48 | $80,440.26 |
| 247 | $36,834.22 | $7.67 | $319.32 | $36,514.90 | $3,882.16 | $80,767.26 |
| 248 | $36,514.90 | $7.61 | $319.39 | $36,195.52 | $3,889.76 | $81,094.25 |
| 249 | $36,195.52 | $7.54 | $319.45 | $35,876.06 | $3,897.31 | $81,421.24 |
| 250 | $35,876.06 | $7.47 | $319.52 | $35,556.54 | $3,904.78 | $81,748.23 |
| 251 | $35,556.54 | $7.41 | $319.59 | $35,236.96 | $3,912.19 | $82,075.23 |
| 252 | $35,236.96 | $7.34 | $319.65 | $34,917.31 | $3,919.53 | $82,402.22 |
| 253 | $34,917.31 | $7.27 | $319.72 | $34,597.59 | $3,926.80 | $82,729.21 |
| 254 | $34,597.59 | $7.21 | $319.79 | $34,277.80 | $3,934.01 | $83,056.21 |
| 255 | $34,277.80 | $7.14 | $319.85 | $33,957.95 | $3,941.15 | $83,383.20 |
| 256 | $33,957.95 | $7.07 | $319.92 | $33,638.03 | $3,948.23 | $83,710.19 |
| 257 | $33,638.03 | $7.01 | $319.99 | $33,318.05 | $3,955.23 | $84,037.19 |
| 258 | $33,318.05 | $6.94 | $320.05 | $32,998.00 | $3,962.18 | $84,364.18 |
| 259 | $32,998.00 | $6.87 | $320.12 | $32,677.88 | $3,969.05 | $84,691.17 |
| 260 | $32,677.88 | $6.81 | $320.19 | $32,357.69 | $3,975.86 | $85,018.16 |
| 261 | $32,357.69 | $6.74 | $320.25 | $32,037.44 | $3,982.60 | $85,345.16 |
| 262 | $32,037.44 | $6.67 | $320.32 | $31,717.12 | $3,989.27 | $85,672.15 |
| 263 | $31,717.12 | $6.61 | $320.39 | $31,396.74 | $3,995.88 | $85,999.14 |
| 264 | $31,396.74 | $6.54 | $320.45 | $31,076.29 | $4,002.42 | $86,326.14 |
| 265 | $31,076.29 | $6.47 | $320.52 | $30,755.77 | $4,008.90 | $86,653.13 |
| 266 | $30,755.77 | $6.41 | $320.59 | $30,435.18 | $4,015.30 | $86,980.12 |
| 267 | $30,435.18 | $6.34 | $320.65 | $30,114.53 | $4,021.64 | $87,307.11 |
| 268 | $30,114.53 | $6.27 | $320.72 | $29,793.81 | $4,027.92 | $87,634.11 |
| 269 | $29,793.81 | $6.21 | $320.79 | $29,473.03 | $4,034.13 | $87,961.10 |
| 270 | $29,473.03 | $6.14 | $320.85 | $29,152.17 | $4,040.27 | $88,288.09 |
| 271 | $29,152.17 | $6.07 | $320.92 | $28,831.25 | $4,046.34 | $88,615.09 |
| 272 | $28,831.25 | $6.01 | $320.99 | $28,510.27 | $4,052.35 | $88,942.08 |
| 273 | $28,510.27 | $5.94 | $321.05 | $28,189.21 | $4,058.29 | $89,269.07 |
| 274 | $28,189.21 | $5.87 | $321.12 | $27,868.09 | $4,064.16 | $89,596.07 |
| 275 | $27,868.09 | $5.81 | $321.19 | $27,546.91 | $4,069.96 | $89,923.06 |
| 276 | $27,546.91 | $5.74 | $321.25 | $27,225.65 | $4,075.70 | $90,250.05 |
| 277 | $27,225.65 | $5.67 | $321.32 | $26,904.33 | $4,081.37 | $90,577.04 |
| 278 | $26,904.33 | $5.61 | $321.39 | $26,582.94 | $4,086.98 | $90,904.04 |
| 279 | $26,582.94 | $5.54 | $321.45 | $26,261.49 | $4,092.52 | $91,231.03 |
| 280 | $26,261.49 | $5.47 | $321.52 | $25,939.97 | $4,097.99 | $91,558.02 |
| 281 | $25,939.97 | $5.40 | $321.59 | $25,618.38 | $4,103.39 | $91,885.02 |
| 282 | $25,618.38 | $5.34 | $321.66 | $25,296.72 | $4,108.73 | $92,212.01 |
| 283 | $25,296.72 | $5.27 | $321.72 | $24,975.00 | $4,114.00 | $92,539.00 |
| 284 | $24,975.00 | $5.20 | $321.79 | $24,653.21 | $4,119.20 | $92,865.99 |
| 285 | $24,653.21 | $5.14 | $321.86 | $24,331.35 | $4,124.34 | $93,192.99 |
| 286 | $24,331.35 | $5.07 | $321.92 | $24,009.43 | $4,129.41 | $93,519.98 |
| 287 | $24,009.43 | $5.00 | $321.99 | $23,687.44 | $4,134.41 | $93,846.97 |
| 288 | $23,687.44 | $4.93 | $322.06 | $23,365.38 | $4,139.35 | $94,173.97 |
| 289 | $23,365.38 | $4.87 | $322.13 | $23,043.25 | $4,144.21 | $94,500.96 |
| 290 | $23,043.25 | $4.80 | $322.19 | $22,721.06 | $4,149.01 | $94,827.95 |
| 291 | $22,721.06 | $4.73 | $322.26 | $22,398.80 | $4,153.75 | $95,154.95 |
| 292 | $22,398.80 | $4.67 | $322.33 | $22,076.48 | $4,158.41 | $95,481.94 |
| 293 | $22,076.48 | $4.60 | $322.39 | $21,754.08 | $4,163.01 | $95,808.93 |
| 294 | $21,754.08 | $4.53 | $322.46 | $21,431.62 | $4,167.55 | $96,135.92 |
| 295 | $21,431.62 | $4.46 | $322.53 | $21,109.09 | $4,172.01 | $96,462.92 |
| 296 | $21,109.09 | $4.40 | $322.60 | $20,786.50 | $4,176.41 | $96,789.91 |
| 297 | $20,786.50 | $4.33 | $322.66 | $20,463.84 | $4,180.74 | $97,116.90 |
| 298 | $20,463.84 | $4.26 | $322.73 | $20,141.11 | $4,185.00 | $97,443.90 |
| 299 | $20,141.11 | $4.20 | $322.80 | $19,818.31 | $4,189.20 | $97,770.89 |
| 300 | $19,818.31 | $4.13 | $322.86 | $19,495.45 | $4,193.33 | $98,097.88 |
| 301 | $19,495.45 | $4.06 | $322.93 | $19,172.51 | $4,197.39 | $98,424.87 |
| 302 | $19,172.51 | $3.99 | $323.00 | $18,849.52 | $4,201.38 | $98,751.87 |
| 303 | $18,849.52 | $3.93 | $323.07 | $18,526.45 | $4,205.31 | $99,078.86 |
| 304 | $18,526.45 | $3.86 | $323.13 | $18,203.32 | $4,209.17 | $99,405.85 |
| 305 | $18,203.32 | $3.79 | $323.20 | $17,880.12 | $4,212.96 | $99,732.85 |
| 306 | $17,880.12 | $3.73 | $323.27 | $17,556.85 | $4,216.69 | $100,059.84 |
| 307 | $17,556.85 | $3.66 | $323.34 | $17,233.51 | $4,220.34 | $100,386.83 |
| 308 | $17,233.51 | $3.59 | $323.40 | $16,910.11 | $4,223.93 | $100,713.83 |
| 309 | $16,910.11 | $3.52 | $323.47 | $16,586.64 | $4,227.46 | $101,040.82 |
| 310 | $16,586.64 | $3.46 | $323.54 | $16,263.10 | $4,230.91 | $101,367.81 |
| 311 | $16,263.10 | $3.39 | $323.60 | $15,939.50 | $4,234.30 | $101,694.80 |
| 312 | $15,939.50 | $3.32 | $323.67 | $15,615.83 | $4,237.62 | $102,021.80 |
| 313 | $15,615.83 | $3.25 | $323.74 | $15,292.09 | $4,240.88 | $102,348.79 |
| 314 | $15,292.09 | $3.19 | $323.81 | $14,968.28 | $4,244.06 | $102,675.78 |
| 315 | $14,968.28 | $3.12 | $323.87 | $14,644.40 | $4,247.18 | $103,002.78 |
| 316 | $14,644.40 | $3.05 | $323.94 | $14,320.46 | $4,250.23 | $103,329.77 |
| 317 | $14,320.46 | $2.98 | $324.01 | $13,996.45 | $4,253.21 | $103,656.76 |
| 318 | $13,996.45 | $2.92 | $324.08 | $13,672.38 | $4,256.13 | $103,983.75 |
| 319 | $13,672.38 | $2.85 | $324.14 | $13,348.23 | $4,258.98 | $104,310.75 |
| 320 | $13,348.23 | $2.78 | $324.21 | $13,024.02 | $4,261.76 | $104,637.74 |
| 321 | $13,024.02 | $2.71 | $324.28 | $12,699.74 | $4,264.47 | $104,964.73 |
| 322 | $12,699.74 | $2.65 | $324.35 | $12,375.39 | $4,267.12 | $105,291.73 |
| 323 | $12,375.39 | $2.58 | $324.41 | $12,050.98 | $4,269.70 | $105,618.72 |
| 324 | $12,050.98 | $2.51 | $324.48 | $11,726.49 | $4,272.21 | $105,945.71 |
| 325 | $11,726.49 | $2.44 | $324.55 | $11,401.95 | $4,274.65 | $106,272.70 |
| 326 | $11,401.95 | $2.38 | $324.62 | $11,077.33 | $4,277.03 | $106,599.70 |
| 327 | $11,077.33 | $2.31 | $324.69 | $10,752.64 | $4,279.33 | $106,926.69 |
| 328 | $10,752.64 | $2.24 | $324.75 | $10,427.89 | $4,281.57 | $107,253.68 |
| 329 | $10,427.89 | $2.17 | $324.82 | $10,103.07 | $4,283.75 | $107,580.68 |
| 330 | $10,103.07 | $2.10 | $324.89 | $9,778.18 | $4,285.85 | $107,907.67 |
| 331 | $9,778.18 | $2.04 | $324.96 | $9,453.23 | $4,287.89 | $108,234.66 |
| 332 | $9,453.23 | $1.97 | $325.02 | $9,128.20 | $4,289.86 | $108,561.66 |
| 333 | $9,128.20 | $1.90 | $325.09 | $8,803.11 | $4,291.76 | $108,888.65 |
| 334 | $8,803.11 | $1.83 | $325.16 | $8,477.95 | $4,293.59 | $109,215.64 |
| 335 | $8,477.95 | $1.77 | $325.23 | $8,152.72 | $4,295.36 | $109,542.63 |
| 336 | $8,152.72 | $1.70 | $325.29 | $7,827.43 | $4,297.06 | $109,869.63 |
| 337 | $7,827.43 | $1.63 | $325.36 | $7,502.07 | $4,298.69 | $110,196.62 |
| 338 | $7,502.07 | $1.56 | $325.43 | $7,176.64 | $4,300.25 | $110,523.61 |
| 339 | $7,176.64 | $1.50 | $325.50 | $6,851.14 | $4,301.75 | $110,850.61 |
| 340 | $6,851.14 | $1.43 | $325.57 | $6,525.57 | $4,303.17 | $111,177.60 |
| 341 | $6,525.57 | $1.36 | $325.63 | $6,199.94 | $4,304.53 | $111,504.59 |
| 342 | $6,199.94 | $1.29 | $325.70 | $5,874.24 | $4,305.82 | $111,831.58 |
| 343 | $5,874.24 | $1.22 | $325.77 | $5,548.47 | $4,307.05 | $112,158.58 |
| 344 | $5,548.47 | $1.16 | $325.84 | $5,222.63 | $4,308.20 | $112,485.57 |
| 345 | $5,222.63 | $1.09 | $325.90 | $4,896.73 | $4,309.29 | $112,812.56 |
| 346 | $4,896.73 | $1.02 | $325.97 | $4,570.76 | $4,310.31 | $113,139.56 |
| 347 | $4,570.76 | $0.95 | $326.04 | $4,244.72 | $4,311.27 | $113,466.55 |
| 348 | $4,244.72 | $0.88 | $326.11 | $3,918.61 | $4,312.15 | $113,793.54 |
| 349 | $3,918.61 | $0.82 | $326.18 | $3,592.43 | $4,312.97 | $114,120.54 |
| 350 | $3,592.43 | $0.75 | $326.24 | $3,266.19 | $4,313.71 | $114,447.53 |
| 351 | $3,266.19 | $0.68 | $326.31 | $2,939.87 | $4,314.39 | $114,774.52 |
| 352 | $2,939.87 | $0.61 | $326.38 | $2,613.49 | $4,315.01 | $115,101.51 |
| 353 | $2,613.49 | $0.54 | $326.45 | $2,287.04 | $4,315.55 | $115,428.51 |
| 354 | $2,287.04 | $0.48 | $326.52 | $1,960.53 | $4,316.03 | $115,755.50 |
| 355 | $1,960.53 | $0.41 | $326.58 | $1,633.94 | $4,316.44 | $116,082.49 |
| 356 | $1,633.94 | $0.34 | $326.65 | $1,307.29 | $4,316.78 | $116,409.49 |
| 357 | $1,307.29 | $0.27 | $326.72 | $980.57 | $4,317.05 | $116,736.48 |
| 358 | $980.57 | $0.20 | $326.79 | $653.78 | $4,317.25 | $117,063.47 |
| 359 | $653.78 | $0.14 | $326.86 | $326.92 | $4,317.39 | $117,390.46 |
| 360 | $326.92 | $0.07 | $326.92 | $0.00 | $4,317.46 | $117,717.46 |