|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $23,900.00 | $79.67 | $34.44 | $23,865.56 | $79.67 | $114.10 |
| 2 | $23,865.56 | $79.55 | $34.55 | $23,831.01 | $159.22 | $228.20 |
| 3 | $23,831.01 | $79.44 | $34.67 | $23,796.35 | $238.66 | $342.31 |
| 4 | $23,796.35 | $79.32 | $34.78 | $23,761.57 | $317.98 | $456.41 |
| 5 | $23,761.57 | $79.21 | $34.90 | $23,726.67 | $397.18 | $570.51 |
| 6 | $23,726.67 | $79.09 | $35.01 | $23,691.66 | $476.27 | $684.61 |
| 7 | $23,691.66 | $78.97 | $35.13 | $23,656.53 | $555.24 | $798.72 |
| 8 | $23,656.53 | $78.86 | $35.25 | $23,621.28 | $634.10 | $912.82 |
| 9 | $23,621.28 | $78.74 | $35.36 | $23,585.92 | $712.84 | $1,026.92 |
| 10 | $23,585.92 | $78.62 | $35.48 | $23,550.43 | $791.46 | $1,141.02 |
| 11 | $23,550.43 | $78.50 | $35.60 | $23,514.83 | $869.96 | $1,255.12 |
| 12 | $23,514.83 | $78.38 | $35.72 | $23,479.11 | $948.34 | $1,369.23 |
| 13 | $23,479.11 | $78.26 | $35.84 | $23,443.27 | $1,026.60 | $1,483.33 |
| 14 | $23,443.27 | $78.14 | $35.96 | $23,407.32 | $1,104.75 | $1,597.43 |
| 15 | $23,407.32 | $78.02 | $36.08 | $23,371.24 | $1,182.77 | $1,711.53 |
| 16 | $23,371.24 | $77.90 | $36.20 | $23,335.04 | $1,260.68 | $1,825.64 |
| 17 | $23,335.04 | $77.78 | $36.32 | $23,298.72 | $1,338.46 | $1,939.74 |
| 18 | $23,298.72 | $77.66 | $36.44 | $23,262.28 | $1,416.12 | $2,053.84 |
| 19 | $23,262.28 | $77.54 | $36.56 | $23,225.72 | $1,493.66 | $2,167.94 |
| 20 | $23,225.72 | $77.42 | $36.68 | $23,189.04 | $1,571.08 | $2,282.05 |
| 21 | $23,189.04 | $77.30 | $36.81 | $23,152.23 | $1,648.38 | $2,396.15 |
| 22 | $23,152.23 | $77.17 | $36.93 | $23,115.30 | $1,725.55 | $2,510.25 |
| 23 | $23,115.30 | $77.05 | $37.05 | $23,078.25 | $1,802.60 | $2,624.35 |
| 24 | $23,078.25 | $76.93 | $37.17 | $23,041.08 | $1,879.53 | $2,738.45 |
| 25 | $23,041.08 | $76.80 | $37.30 | $23,003.78 | $1,956.33 | $2,852.56 |
| 26 | $23,003.78 | $76.68 | $37.42 | $22,966.36 | $2,033.01 | $2,966.66 |
| 27 | $22,966.36 | $76.55 | $37.55 | $22,928.81 | $2,109.57 | $3,080.76 |
| 28 | $22,928.81 | $76.43 | $37.67 | $22,891.13 | $2,186.00 | $3,194.86 |
| 29 | $22,891.13 | $76.30 | $37.80 | $22,853.34 | $2,262.30 | $3,308.97 |
| 30 | $22,853.34 | $76.18 | $37.92 | $22,815.41 | $2,338.48 | $3,423.07 |
| 31 | $22,815.41 | $76.05 | $38.05 | $22,777.36 | $2,414.53 | $3,537.17 |
| 32 | $22,777.36 | $75.92 | $38.18 | $22,739.18 | $2,490.46 | $3,651.27 |
| 33 | $22,739.18 | $75.80 | $38.30 | $22,700.88 | $2,566.25 | $3,765.37 |
| 34 | $22,700.88 | $75.67 | $38.43 | $22,662.45 | $2,641.92 | $3,879.48 |
| 35 | $22,662.45 | $75.54 | $38.56 | $22,623.88 | $2,717.46 | $3,993.58 |
| 36 | $22,623.88 | $75.41 | $38.69 | $22,585.20 | $2,792.88 | $4,107.68 |
| 37 | $22,585.20 | $75.28 | $38.82 | $22,546.38 | $2,868.16 | $4,221.78 |
| 38 | $22,546.38 | $75.15 | $38.95 | $22,507.43 | $2,943.32 | $4,335.89 |
| 39 | $22,507.43 | $75.02 | $39.08 | $22,468.35 | $3,018.34 | $4,449.99 |
| 40 | $22,468.35 | $74.89 | $39.21 | $22,429.14 | $3,093.23 | $4,564.09 |
| 41 | $22,429.14 | $74.76 | $39.34 | $22,389.81 | $3,168.00 | $4,678.19 |
| 42 | $22,389.81 | $74.63 | $39.47 | $22,350.34 | $3,242.63 | $4,792.29 |
| 43 | $22,350.34 | $74.50 | $39.60 | $22,310.74 | $3,317.13 | $4,906.40 |
| 44 | $22,310.74 | $74.37 | $39.73 | $22,271.00 | $3,391.50 | $5,020.50 |
| 45 | $22,271.00 | $74.24 | $39.87 | $22,231.14 | $3,465.74 | $5,134.60 |
| 46 | $22,231.14 | $74.10 | $40.00 | $22,191.14 | $3,539.84 | $5,248.70 |
| 47 | $22,191.14 | $73.97 | $40.13 | $22,151.01 | $3,613.81 | $5,362.81 |
| 48 | $22,151.01 | $73.84 | $40.27 | $22,110.74 | $3,687.65 | $5,476.91 |
| 49 | $22,110.74 | $73.70 | $40.40 | $22,070.34 | $3,761.35 | $5,591.01 |
| 50 | $22,070.34 | $73.57 | $40.53 | $22,029.81 | $3,834.92 | $5,705.11 |
| 51 | $22,029.81 | $73.43 | $40.67 | $21,989.14 | $3,908.35 | $5,819.22 |
| 52 | $21,989.14 | $73.30 | $40.81 | $21,948.33 | $3,981.65 | $5,933.32 |
| 53 | $21,948.33 | $73.16 | $40.94 | $21,907.39 | $4,054.81 | $6,047.42 |
| 54 | $21,907.39 | $73.02 | $41.08 | $21,866.31 | $4,127.83 | $6,161.52 |
| 55 | $21,866.31 | $72.89 | $41.21 | $21,825.10 | $4,200.72 | $6,275.62 |
| 56 | $21,825.10 | $72.75 | $41.35 | $21,783.75 | $4,273.47 | $6,389.73 |
| 57 | $21,783.75 | $72.61 | $41.49 | $21,742.26 | $4,346.09 | $6,503.83 |
| 58 | $21,742.26 | $72.47 | $41.63 | $21,700.63 | $4,418.56 | $6,617.93 |
| 59 | $21,700.63 | $72.34 | $41.77 | $21,658.86 | $4,490.89 | $6,732.03 |
| 60 | $21,658.86 | $72.20 | $41.91 | $21,616.96 | $4,563.09 | $6,846.14 |
| 61 | $21,616.96 | $72.06 | $42.05 | $21,574.91 | $4,635.15 | $6,960.24 |
| 62 | $21,574.91 | $71.92 | $42.19 | $21,532.72 | $4,707.06 | $7,074.34 |
| 63 | $21,532.72 | $71.78 | $42.33 | $21,490.40 | $4,778.84 | $7,188.44 |
| 64 | $21,490.40 | $71.63 | $42.47 | $21,447.93 | $4,850.47 | $7,302.54 |
| 65 | $21,447.93 | $71.49 | $42.61 | $21,405.32 | $4,921.97 | $7,416.65 |
| 66 | $21,405.32 | $71.35 | $42.75 | $21,362.57 | $4,993.32 | $7,530.75 |
| 67 | $21,362.57 | $71.21 | $42.89 | $21,319.68 | $5,064.53 | $7,644.85 |
| 68 | $21,319.68 | $71.07 | $43.04 | $21,276.64 | $5,135.59 | $7,758.95 |
| 69 | $21,276.64 | $70.92 | $43.18 | $21,233.46 | $5,206.51 | $7,873.06 |
| 70 | $21,233.46 | $70.78 | $43.32 | $21,190.14 | $5,277.29 | $7,987.16 |
| 71 | $21,190.14 | $70.63 | $43.47 | $21,146.67 | $5,347.93 | $8,101.26 |
| 72 | $21,146.67 | $70.49 | $43.61 | $21,103.05 | $5,418.42 | $8,215.36 |
| 73 | $21,103.05 | $70.34 | $43.76 | $21,059.29 | $5,488.76 | $8,329.46 |
| 74 | $21,059.29 | $70.20 | $43.90 | $21,015.39 | $5,558.96 | $8,443.57 |
| 75 | $21,015.39 | $70.05 | $44.05 | $20,971.34 | $5,629.01 | $8,557.67 |
| 76 | $20,971.34 | $69.90 | $44.20 | $20,927.14 | $5,698.91 | $8,671.77 |
| 77 | $20,927.14 | $69.76 | $44.35 | $20,882.80 | $5,768.67 | $8,785.87 |
| 78 | $20,882.80 | $69.61 | $44.49 | $20,838.30 | $5,838.28 | $8,899.98 |
| 79 | $20,838.30 | $69.46 | $44.64 | $20,793.66 | $5,907.74 | $9,014.08 |
| 80 | $20,793.66 | $69.31 | $44.79 | $20,748.87 | $5,977.05 | $9,128.18 |
| 81 | $20,748.87 | $69.16 | $44.94 | $20,703.93 | $6,046.22 | $9,242.28 |
| 82 | $20,703.93 | $69.01 | $45.09 | $20,658.84 | $6,115.23 | $9,356.38 |
| 83 | $20,658.84 | $68.86 | $45.24 | $20,613.60 | $6,184.09 | $9,470.49 |
| 84 | $20,613.60 | $68.71 | $45.39 | $20,568.21 | $6,252.80 | $9,584.59 |
| 85 | $20,568.21 | $68.56 | $45.54 | $20,522.67 | $6,321.36 | $9,698.69 |
| 86 | $20,522.67 | $68.41 | $45.69 | $20,476.98 | $6,389.77 | $9,812.79 |
| 87 | $20,476.98 | $68.26 | $45.85 | $20,431.13 | $6,458.03 | $9,926.90 |
| 88 | $20,431.13 | $68.10 | $46.00 | $20,385.13 | $6,526.13 | $10,041.00 |
| 89 | $20,385.13 | $67.95 | $46.15 | $20,338.98 | $6,594.08 | $10,155.10 |
| 90 | $20,338.98 | $67.80 | $46.31 | $20,292.68 | $6,661.88 | $10,269.20 |
| 91 | $20,292.68 | $67.64 | $46.46 | $20,246.22 | $6,729.52 | $10,383.31 |
| 92 | $20,246.22 | $67.49 | $46.61 | $20,199.60 | $6,797.01 | $10,497.41 |
| 93 | $20,199.60 | $67.33 | $46.77 | $20,152.83 | $6,864.34 | $10,611.51 |
| 94 | $20,152.83 | $67.18 | $46.93 | $20,105.91 | $6,931.52 | $10,725.61 |
| 95 | $20,105.91 | $67.02 | $47.08 | $20,058.82 | $6,998.54 | $10,839.71 |
| 96 | $20,058.82 | $66.86 | $47.24 | $20,011.58 | $7,065.40 | $10,953.82 |
| 97 | $20,011.58 | $66.71 | $47.40 | $19,964.19 | $7,132.11 | $11,067.92 |
| 98 | $19,964.19 | $66.55 | $47.55 | $19,916.63 | $7,198.65 | $11,182.02 |
| 99 | $19,916.63 | $66.39 | $47.71 | $19,868.92 | $7,265.04 | $11,296.12 |
| 100 | $19,868.92 | $66.23 | $47.87 | $19,821.05 | $7,331.27 | $11,410.23 |
| 101 | $19,821.05 | $66.07 | $48.03 | $19,773.01 | $7,397.34 | $11,524.33 |
| 102 | $19,773.01 | $65.91 | $48.19 | $19,724.82 | $7,463.25 | $11,638.43 |
| 103 | $19,724.82 | $65.75 | $48.35 | $19,676.47 | $7,529.00 | $11,752.53 |
| 104 | $19,676.47 | $65.59 | $48.51 | $19,627.95 | $7,594.59 | $11,866.63 |
| 105 | $19,627.95 | $65.43 | $48.68 | $19,579.28 | $7,660.02 | $11,980.74 |
| 106 | $19,579.28 | $65.26 | $48.84 | $19,530.44 | $7,725.28 | $12,094.84 |
| 107 | $19,530.44 | $65.10 | $49.00 | $19,481.44 | $7,790.38 | $12,208.94 |
| 108 | $19,481.44 | $64.94 | $49.16 | $19,432.28 | $7,855.32 | $12,323.04 |
| 109 | $19,432.28 | $64.77 | $49.33 | $19,382.95 | $7,920.09 | $12,437.15 |
| 110 | $19,382.95 | $64.61 | $49.49 | $19,333.46 | $7,984.70 | $12,551.25 |
| 111 | $19,333.46 | $64.44 | $49.66 | $19,283.80 | $8,049.15 | $12,665.35 |
| 112 | $19,283.80 | $64.28 | $49.82 | $19,233.98 | $8,113.43 | $12,779.45 |
| 113 | $19,233.98 | $64.11 | $49.99 | $19,183.99 | $8,177.54 | $12,893.55 |
| 114 | $19,183.99 | $63.95 | $50.16 | $19,133.83 | $8,241.49 | $13,007.66 |
| 115 | $19,133.83 | $63.78 | $50.32 | $19,083.51 | $8,305.27 | $13,121.76 |
| 116 | $19,083.51 | $63.61 | $50.49 | $19,033.02 | $8,368.88 | $13,235.86 |
| 117 | $19,033.02 | $63.44 | $50.66 | $18,982.36 | $8,432.32 | $13,349.96 |
| 118 | $18,982.36 | $63.27 | $50.83 | $18,931.53 | $8,495.60 | $13,464.07 |
| 119 | $18,931.53 | $63.11 | $51.00 | $18,880.53 | $8,558.70 | $13,578.17 |
| 120 | $18,880.53 | $62.94 | $51.17 | $18,829.37 | $8,621.64 | $13,692.27 |
| 121 | $18,829.37 | $62.76 | $51.34 | $18,778.03 | $8,684.40 | $13,806.37 |
| 122 | $18,778.03 | $62.59 | $51.51 | $18,726.52 | $8,746.99 | $13,920.48 |
| 123 | $18,726.52 | $62.42 | $51.68 | $18,674.84 | $8,809.42 | $14,034.58 |
| 124 | $18,674.84 | $62.25 | $51.85 | $18,622.99 | $8,871.67 | $14,148.68 |
| 125 | $18,622.99 | $62.08 | $52.03 | $18,570.96 | $8,933.74 | $14,262.78 |
| 126 | $18,570.96 | $61.90 | $52.20 | $18,518.76 | $8,995.65 | $14,376.88 |
| 127 | $18,518.76 | $61.73 | $52.37 | $18,466.39 | $9,057.38 | $14,490.99 |
| 128 | $18,466.39 | $61.55 | $52.55 | $18,413.84 | $9,118.93 | $14,605.09 |
| 129 | $18,413.84 | $61.38 | $52.72 | $18,361.12 | $9,180.31 | $14,719.19 |
| 130 | $18,361.12 | $61.20 | $52.90 | $18,308.22 | $9,241.51 | $14,833.29 |
| 131 | $18,308.22 | $61.03 | $53.07 | $18,255.14 | $9,302.54 | $14,947.40 |
| 132 | $18,255.14 | $60.85 | $53.25 | $18,201.89 | $9,363.39 | $15,061.50 |
| 133 | $18,201.89 | $60.67 | $53.43 | $18,148.46 | $9,424.06 | $15,175.60 |
| 134 | $18,148.46 | $60.49 | $53.61 | $18,094.86 | $9,484.56 | $15,289.70 |
| 135 | $18,094.86 | $60.32 | $53.79 | $18,041.07 | $9,544.87 | $15,403.80 |
| 136 | $18,041.07 | $60.14 | $53.97 | $17,987.11 | $9,605.01 | $15,517.91 |
| 137 | $17,987.11 | $59.96 | $54.15 | $17,932.96 | $9,664.97 | $15,632.01 |
| 138 | $17,932.96 | $59.78 | $54.33 | $17,878.63 | $9,724.75 | $15,746.11 |
| 139 | $17,878.63 | $59.60 | $54.51 | $17,824.13 | $9,784.34 | $15,860.21 |
| 140 | $17,824.13 | $59.41 | $54.69 | $17,769.44 | $9,843.75 | $15,974.32 |
| 141 | $17,769.44 | $59.23 | $54.87 | $17,714.57 | $9,902.99 | $16,088.42 |
| 142 | $17,714.57 | $59.05 | $55.05 | $17,659.51 | $9,962.03 | $16,202.52 |
| 143 | $17,659.51 | $58.87 | $55.24 | $17,604.28 | $10,020.90 | $16,316.62 |
| 144 | $17,604.28 | $58.68 | $55.42 | $17,548.86 | $10,079.58 | $16,430.72 |
| 145 | $17,548.86 | $58.50 | $55.61 | $17,493.25 | $10,138.08 | $16,544.83 |
| 146 | $17,493.25 | $58.31 | $55.79 | $17,437.46 | $10,196.39 | $16,658.93 |
| 147 | $17,437.46 | $58.12 | $55.98 | $17,381.48 | $10,254.51 | $16,773.03 |
| 148 | $17,381.48 | $57.94 | $56.16 | $17,325.32 | $10,312.45 | $16,887.13 |
| 149 | $17,325.32 | $57.75 | $56.35 | $17,268.97 | $10,370.20 | $17,001.24 |
| 150 | $17,268.97 | $57.56 | $56.54 | $17,212.43 | $10,427.76 | $17,115.34 |
| 151 | $17,212.43 | $57.37 | $56.73 | $17,155.70 | $10,485.14 | $17,229.44 |
| 152 | $17,155.70 | $57.19 | $56.92 | $17,098.78 | $10,542.33 | $17,343.54 |
| 153 | $17,098.78 | $57.00 | $57.11 | $17,041.68 | $10,599.32 | $17,457.65 |
| 154 | $17,041.68 | $56.81 | $57.30 | $16,984.38 | $10,656.13 | $17,571.75 |
| 155 | $16,984.38 | $56.61 | $57.49 | $16,926.89 | $10,712.74 | $17,685.85 |
| 156 | $16,926.89 | $56.42 | $57.68 | $16,869.21 | $10,769.16 | $17,799.95 |
| 157 | $16,869.21 | $56.23 | $57.87 | $16,811.34 | $10,825.40 | $17,914.05 |
| 158 | $16,811.34 | $56.04 | $58.06 | $16,753.28 | $10,881.43 | $18,028.16 |
| 159 | $16,753.28 | $55.84 | $58.26 | $16,695.02 | $10,937.28 | $18,142.26 |
| 160 | $16,695.02 | $55.65 | $58.45 | $16,636.57 | $10,992.93 | $18,256.36 |
| 161 | $16,636.57 | $55.46 | $58.65 | $16,577.92 | $11,048.38 | $18,370.46 |
| 162 | $16,577.92 | $55.26 | $58.84 | $16,519.08 | $11,103.64 | $18,484.57 |
| 163 | $16,519.08 | $55.06 | $59.04 | $16,460.04 | $11,158.71 | $18,598.67 |
| 164 | $16,460.04 | $54.87 | $59.24 | $16,400.80 | $11,213.57 | $18,712.77 |
| 165 | $16,400.80 | $54.67 | $59.43 | $16,341.37 | $11,268.24 | $18,826.87 |
| 166 | $16,341.37 | $54.47 | $59.63 | $16,281.74 | $11,322.71 | $18,940.97 |
| 167 | $16,281.74 | $54.27 | $59.83 | $16,221.91 | $11,376.99 | $19,055.08 |
| 168 | $16,221.91 | $54.07 | $60.03 | $16,161.88 | $11,431.06 | $19,169.18 |
| 169 | $16,161.88 | $53.87 | $60.23 | $16,101.65 | $11,484.93 | $19,283.28 |
| 170 | $16,101.65 | $53.67 | $60.43 | $16,041.22 | $11,538.60 | $19,397.38 |
| 171 | $16,041.22 | $53.47 | $60.63 | $15,980.59 | $11,592.07 | $19,511.49 |
| 172 | $15,980.59 | $53.27 | $60.83 | $15,919.76 | $11,645.34 | $19,625.59 |
| 173 | $15,919.76 | $53.07 | $61.04 | $15,858.72 | $11,698.41 | $19,739.69 |
| 174 | $15,858.72 | $52.86 | $61.24 | $15,797.48 | $11,751.27 | $19,853.79 |
| 175 | $15,797.48 | $52.66 | $61.44 | $15,736.03 | $11,803.93 | $19,967.89 |
| 176 | $15,736.03 | $52.45 | $61.65 | $15,674.39 | $11,856.38 | $20,082.00 |
| 177 | $15,674.39 | $52.25 | $61.85 | $15,612.53 | $11,908.63 | $20,196.10 |
| 178 | $15,612.53 | $52.04 | $62.06 | $15,550.47 | $11,960.67 | $20,310.20 |
| 179 | $15,550.47 | $51.83 | $62.27 | $15,488.20 | $12,012.51 | $20,424.30 |
| 180 | $15,488.20 | $51.63 | $62.47 | $15,425.73 | $12,064.14 | $20,538.41 |
| 181 | $15,425.73 | $51.42 | $62.68 | $15,363.05 | $12,115.55 | $20,652.51 |
| 182 | $15,363.05 | $51.21 | $62.89 | $15,300.15 | $12,166.76 | $20,766.61 |
| 183 | $15,300.15 | $51.00 | $63.10 | $15,237.05 | $12,217.76 | $20,880.71 |
| 184 | $15,237.05 | $50.79 | $63.31 | $15,173.74 | $12,268.56 | $20,994.82 |
| 185 | $15,173.74 | $50.58 | $63.52 | $15,110.22 | $12,319.13 | $21,108.92 |
| 186 | $15,110.22 | $50.37 | $63.73 | $15,046.48 | $12,369.50 | $21,223.02 |
| 187 | $15,046.48 | $50.15 | $63.95 | $14,982.53 | $12,419.66 | $21,337.12 |
| 188 | $14,982.53 | $49.94 | $64.16 | $14,918.37 | $12,469.60 | $21,451.22 |
| 189 | $14,918.37 | $49.73 | $64.37 | $14,854.00 | $12,519.33 | $21,565.33 |
| 190 | $14,854.00 | $49.51 | $64.59 | $14,789.41 | $12,568.84 | $21,679.43 |
| 191 | $14,789.41 | $49.30 | $64.80 | $14,724.61 | $12,618.14 | $21,793.53 |
| 192 | $14,724.61 | $49.08 | $65.02 | $14,659.59 | $12,667.22 | $21,907.63 |
| 193 | $14,659.59 | $48.87 | $65.24 | $14,594.35 | $12,716.08 | $22,021.74 |
| 194 | $14,594.35 | $48.65 | $65.45 | $14,528.90 | $12,764.73 | $22,135.84 |
| 195 | $14,528.90 | $48.43 | $65.67 | $14,463.22 | $12,813.16 | $22,249.94 |
| 196 | $14,463.22 | $48.21 | $65.89 | $14,397.33 | $12,861.37 | $22,364.04 |
| 197 | $14,397.33 | $47.99 | $66.11 | $14,331.22 | $12,909.36 | $22,478.14 |
| 198 | $14,331.22 | $47.77 | $66.33 | $14,264.89 | $12,957.13 | $22,592.25 |
| 199 | $14,264.89 | $47.55 | $66.55 | $14,198.34 | $13,004.68 | $22,706.35 |
| 200 | $14,198.34 | $47.33 | $66.77 | $14,131.56 | $13,052.01 | $22,820.45 |
| 201 | $14,131.56 | $47.11 | $67.00 | $14,064.56 | $13,099.12 | $22,934.55 |
| 202 | $14,064.56 | $46.88 | $67.22 | $13,997.34 | $13,146.00 | $23,048.66 |
| 203 | $13,997.34 | $46.66 | $67.44 | $13,929.90 | $13,192.66 | $23,162.76 |
| 204 | $13,929.90 | $46.43 | $67.67 | $13,862.23 | $13,239.09 | $23,276.86 |
| 205 | $13,862.23 | $46.21 | $67.89 | $13,794.34 | $13,285.30 | $23,390.96 |
| 206 | $13,794.34 | $45.98 | $68.12 | $13,726.21 | $13,331.28 | $23,505.06 |
| 207 | $13,726.21 | $45.75 | $68.35 | $13,657.87 | $13,377.03 | $23,619.17 |
| 208 | $13,657.87 | $45.53 | $68.58 | $13,589.29 | $13,422.56 | $23,733.27 |
| 209 | $13,589.29 | $45.30 | $68.80 | $13,520.49 | $13,467.86 | $23,847.37 |
| 210 | $13,520.49 | $45.07 | $69.03 | $13,451.45 | $13,512.92 | $23,961.47 |
| 211 | $13,451.45 | $44.84 | $69.26 | $13,382.19 | $13,557.76 | $24,075.58 |
| 212 | $13,382.19 | $44.61 | $69.49 | $13,312.69 | $13,602.37 | $24,189.68 |
| 213 | $13,312.69 | $44.38 | $69.73 | $13,242.97 | $13,646.75 | $24,303.78 |
| 214 | $13,242.97 | $44.14 | $69.96 | $13,173.01 | $13,690.89 | $24,417.88 |
| 215 | $13,173.01 | $43.91 | $70.19 | $13,102.81 | $13,734.80 | $24,531.98 |
| 216 | $13,102.81 | $43.68 | $70.43 | $13,032.39 | $13,778.48 | $24,646.09 |
| 217 | $13,032.39 | $43.44 | $70.66 | $12,961.73 | $13,821.92 | $24,760.19 |
| 218 | $12,961.73 | $43.21 | $70.90 | $12,890.83 | $13,865.12 | $24,874.29 |
| 219 | $12,890.83 | $42.97 | $71.13 | $12,819.70 | $13,908.09 | $24,988.39 |
| 220 | $12,819.70 | $42.73 | $71.37 | $12,748.33 | $13,950.82 | $25,102.50 |
| 221 | $12,748.33 | $42.49 | $71.61 | $12,676.72 | $13,993.32 | $25,216.60 |
| 222 | $12,676.72 | $42.26 | $71.85 | $12,604.87 | $14,035.57 | $25,330.70 |
| 223 | $12,604.87 | $42.02 | $72.09 | $12,532.79 | $14,077.59 | $25,444.80 |
| 224 | $12,532.79 | $41.78 | $72.33 | $12,460.46 | $14,119.37 | $25,558.91 |
| 225 | $12,460.46 | $41.53 | $72.57 | $12,387.89 | $14,160.90 | $25,673.01 |
| 226 | $12,387.89 | $41.29 | $72.81 | $12,315.08 | $14,202.19 | $25,787.11 |
| 227 | $12,315.08 | $41.05 | $73.05 | $12,242.03 | $14,243.24 | $25,901.21 |
| 228 | $12,242.03 | $40.81 | $73.30 | $12,168.74 | $14,284.05 | $26,015.31 |
| 229 | $12,168.74 | $40.56 | $73.54 | $12,095.20 | $14,324.61 | $26,129.42 |
| 230 | $12,095.20 | $40.32 | $73.78 | $12,021.41 | $14,364.93 | $26,243.52 |
| 231 | $12,021.41 | $40.07 | $74.03 | $11,947.38 | $14,405.00 | $26,357.62 |
| 232 | $11,947.38 | $39.82 | $74.28 | $11,873.10 | $14,444.83 | $26,471.72 |
| 233 | $11,873.10 | $39.58 | $74.53 | $11,798.58 | $14,484.40 | $26,585.83 |
| 234 | $11,798.58 | $39.33 | $74.77 | $11,723.81 | $14,523.73 | $26,699.93 |
| 235 | $11,723.81 | $39.08 | $75.02 | $11,648.78 | $14,562.81 | $26,814.03 |
| 236 | $11,648.78 | $38.83 | $75.27 | $11,573.51 | $14,601.64 | $26,928.13 |
| 237 | $11,573.51 | $38.58 | $75.52 | $11,497.99 | $14,640.22 | $27,042.23 |
| 238 | $11,497.99 | $38.33 | $75.78 | $11,422.21 | $14,678.55 | $27,156.34 |
| 239 | $11,422.21 | $38.07 | $76.03 | $11,346.18 | $14,716.62 | $27,270.44 |
| 240 | $11,346.18 | $37.82 | $76.28 | $11,269.90 | $14,754.44 | $27,384.54 |
| 241 | $11,269.90 | $37.57 | $76.54 | $11,193.36 | $14,792.01 | $27,498.64 |
| 242 | $11,193.36 | $37.31 | $76.79 | $11,116.57 | $14,829.32 | $27,612.75 |
| 243 | $11,116.57 | $37.06 | $77.05 | $11,039.53 | $14,866.37 | $27,726.85 |
| 244 | $11,039.53 | $36.80 | $77.30 | $10,962.22 | $14,903.17 | $27,840.95 |
| 245 | $10,962.22 | $36.54 | $77.56 | $10,884.66 | $14,939.71 | $27,955.05 |
| 246 | $10,884.66 | $36.28 | $77.82 | $10,806.84 | $14,976.00 | $28,069.15 |
| 247 | $10,806.84 | $36.02 | $78.08 | $10,728.76 | $15,012.02 | $28,183.26 |
| 248 | $10,728.76 | $35.76 | $78.34 | $10,650.42 | $15,047.78 | $28,297.36 |
| 249 | $10,650.42 | $35.50 | $78.60 | $10,571.82 | $15,083.28 | $28,411.46 |
| 250 | $10,571.82 | $35.24 | $78.86 | $10,492.96 | $15,118.52 | $28,525.56 |
| 251 | $10,492.96 | $34.98 | $79.13 | $10,413.83 | $15,153.50 | $28,639.67 |
| 252 | $10,413.83 | $34.71 | $79.39 | $10,334.44 | $15,188.21 | $28,753.77 |
| 253 | $10,334.44 | $34.45 | $79.65 | $10,254.79 | $15,222.66 | $28,867.87 |
| 254 | $10,254.79 | $34.18 | $79.92 | $10,174.87 | $15,256.84 | $28,981.97 |
| 255 | $10,174.87 | $33.92 | $80.19 | $10,094.68 | $15,290.76 | $29,096.08 |
| 256 | $10,094.68 | $33.65 | $80.45 | $10,014.23 | $15,324.41 | $29,210.18 |
| 257 | $10,014.23 | $33.38 | $80.72 | $9,933.51 | $15,357.79 | $29,324.28 |
| 258 | $9,933.51 | $33.11 | $80.99 | $9,852.52 | $15,390.90 | $29,438.38 |
| 259 | $9,852.52 | $32.84 | $81.26 | $9,771.26 | $15,423.74 | $29,552.48 |
| 260 | $9,771.26 | $32.57 | $81.53 | $9,689.73 | $15,456.31 | $29,666.59 |
| 261 | $9,689.73 | $32.30 | $81.80 | $9,607.92 | $15,488.61 | $29,780.69 |
| 262 | $9,607.92 | $32.03 | $82.08 | $9,525.85 | $15,520.64 | $29,894.79 |
| 263 | $9,525.85 | $31.75 | $82.35 | $9,443.50 | $15,552.39 | $30,008.89 |
| 264 | $9,443.50 | $31.48 | $82.62 | $9,360.87 | $15,583.87 | $30,123.00 |
| 265 | $9,360.87 | $31.20 | $82.90 | $9,277.97 | $15,615.07 | $30,237.10 |
| 266 | $9,277.97 | $30.93 | $83.18 | $9,194.80 | $15,646.00 | $30,351.20 |
| 267 | $9,194.80 | $30.65 | $83.45 | $9,111.34 | $15,676.65 | $30,465.30 |
| 268 | $9,111.34 | $30.37 | $83.73 | $9,027.61 | $15,707.02 | $30,579.40 |
| 269 | $9,027.61 | $30.09 | $84.01 | $8,943.60 | $15,737.11 | $30,693.51 |
| 270 | $8,943.60 | $29.81 | $84.29 | $8,859.31 | $15,766.92 | $30,807.61 |
| 271 | $8,859.31 | $29.53 | $84.57 | $8,774.74 | $15,796.45 | $30,921.71 |
| 272 | $8,774.74 | $29.25 | $84.85 | $8,689.89 | $15,825.70 | $31,035.81 |
| 273 | $8,689.89 | $28.97 | $85.14 | $8,604.75 | $15,854.67 | $31,149.92 |
| 274 | $8,604.75 | $28.68 | $85.42 | $8,519.33 | $15,883.35 | $31,264.02 |
| 275 | $8,519.33 | $28.40 | $85.70 | $8,433.63 | $15,911.75 | $31,378.12 |
| 276 | $8,433.63 | $28.11 | $85.99 | $8,347.64 | $15,939.86 | $31,492.22 |
| 277 | $8,347.64 | $27.83 | $86.28 | $8,261.36 | $15,967.69 | $31,606.32 |
| 278 | $8,261.36 | $27.54 | $86.56 | $8,174.80 | $15,995.22 | $31,720.43 |
| 279 | $8,174.80 | $27.25 | $86.85 | $8,087.94 | $16,022.47 | $31,834.53 |
| 280 | $8,087.94 | $26.96 | $87.14 | $8,000.80 | $16,049.43 | $31,948.63 |
| 281 | $8,000.80 | $26.67 | $87.43 | $7,913.37 | $16,076.10 | $32,062.73 |
| 282 | $7,913.37 | $26.38 | $87.72 | $7,825.64 | $16,102.48 | $32,176.84 |
| 283 | $7,825.64 | $26.09 | $88.02 | $7,737.63 | $16,128.57 | $32,290.94 |
| 284 | $7,737.63 | $25.79 | $88.31 | $7,649.32 | $16,154.36 | $32,405.04 |
| 285 | $7,649.32 | $25.50 | $88.60 | $7,560.71 | $16,179.86 | $32,519.14 |
| 286 | $7,560.71 | $25.20 | $88.90 | $7,471.81 | $16,205.06 | $32,633.25 |
| 287 | $7,471.81 | $24.91 | $89.20 | $7,382.62 | $16,229.96 | $32,747.35 |
| 288 | $7,382.62 | $24.61 | $89.49 | $7,293.12 | $16,254.57 | $32,861.45 |
| 289 | $7,293.12 | $24.31 | $89.79 | $7,203.33 | $16,278.88 | $32,975.55 |
| 290 | $7,203.33 | $24.01 | $90.09 | $7,113.24 | $16,302.89 | $33,089.65 |
| 291 | $7,113.24 | $23.71 | $90.39 | $7,022.85 | $16,326.61 | $33,203.76 |
| 292 | $7,022.85 | $23.41 | $90.69 | $6,932.16 | $16,350.02 | $33,317.86 |
| 293 | $6,932.16 | $23.11 | $91.00 | $6,841.16 | $16,373.12 | $33,431.96 |
| 294 | $6,841.16 | $22.80 | $91.30 | $6,749.86 | $16,395.93 | $33,546.06 |
| 295 | $6,749.86 | $22.50 | $91.60 | $6,658.26 | $16,418.43 | $33,660.17 |
| 296 | $6,658.26 | $22.19 | $91.91 | $6,566.35 | $16,440.62 | $33,774.27 |
| 297 | $6,566.35 | $21.89 | $92.21 | $6,474.14 | $16,462.51 | $33,888.37 |
| 298 | $6,474.14 | $21.58 | $92.52 | $6,381.62 | $16,484.09 | $34,002.47 |
| 299 | $6,381.62 | $21.27 | $92.83 | $6,288.79 | $16,505.36 | $34,116.57 |
| 300 | $6,288.79 | $20.96 | $93.14 | $6,195.65 | $16,526.32 | $34,230.68 |
| 301 | $6,195.65 | $20.65 | $93.45 | $6,102.20 | $16,546.98 | $34,344.78 |
| 302 | $6,102.20 | $20.34 | $93.76 | $6,008.43 | $16,567.32 | $34,458.88 |
| 303 | $6,008.43 | $20.03 | $94.07 | $5,914.36 | $16,587.34 | $34,572.98 |
| 304 | $5,914.36 | $19.71 | $94.39 | $5,819.97 | $16,607.06 | $34,687.09 |
| 305 | $5,819.97 | $19.40 | $94.70 | $5,725.27 | $16,626.46 | $34,801.19 |
| 306 | $5,725.27 | $19.08 | $95.02 | $5,630.25 | $16,645.54 | $34,915.29 |
| 307 | $5,630.25 | $18.77 | $95.33 | $5,534.92 | $16,664.31 | $35,029.39 |
| 308 | $5,534.92 | $18.45 | $95.65 | $5,439.27 | $16,682.76 | $35,143.49 |
| 309 | $5,439.27 | $18.13 | $95.97 | $5,343.29 | $16,700.89 | $35,257.60 |
| 310 | $5,343.29 | $17.81 | $96.29 | $5,247.00 | $16,718.70 | $35,371.70 |
| 311 | $5,247.00 | $17.49 | $96.61 | $5,150.39 | $16,736.19 | $35,485.80 |
| 312 | $5,150.39 | $17.17 | $96.93 | $5,053.46 | $16,753.36 | $35,599.90 |
| 313 | $5,053.46 | $16.84 | $97.26 | $4,956.20 | $16,770.20 | $35,714.01 |
| 314 | $4,956.20 | $16.52 | $97.58 | $4,858.62 | $16,786.73 | $35,828.11 |
| 315 | $4,858.62 | $16.20 | $97.91 | $4,760.71 | $16,802.92 | $35,942.21 |
| 316 | $4,760.71 | $15.87 | $98.23 | $4,662.48 | $16,818.79 | $36,056.31 |
| 317 | $4,662.48 | $15.54 | $98.56 | $4,563.92 | $16,834.33 | $36,170.42 |
| 318 | $4,563.92 | $15.21 | $98.89 | $4,465.03 | $16,849.54 | $36,284.52 |
| 319 | $4,465.03 | $14.88 | $99.22 | $4,365.81 | $16,864.43 | $36,398.62 |
| 320 | $4,365.81 | $14.55 | $99.55 | $4,266.26 | $16,878.98 | $36,512.72 |
| 321 | $4,266.26 | $14.22 | $99.88 | $4,166.38 | $16,893.20 | $36,626.82 |
| 322 | $4,166.38 | $13.89 | $100.21 | $4,066.16 | $16,907.09 | $36,740.93 |
| 323 | $4,066.16 | $13.55 | $100.55 | $3,965.61 | $16,920.64 | $36,855.03 |
| 324 | $3,965.61 | $13.22 | $100.88 | $3,864.73 | $16,933.86 | $36,969.13 |
| 325 | $3,864.73 | $12.88 | $101.22 | $3,763.51 | $16,946.74 | $37,083.23 |
| 326 | $3,763.51 | $12.55 | $101.56 | $3,661.95 | $16,959.29 | $37,197.34 |
| 327 | $3,661.95 | $12.21 | $101.90 | $3,560.06 | $16,971.50 | $37,311.44 |
| 328 | $3,560.06 | $11.87 | $102.24 | $3,457.82 | $16,983.36 | $37,425.54 |
| 329 | $3,457.82 | $11.53 | $102.58 | $3,355.25 | $16,994.89 | $37,539.64 |
| 330 | $3,355.25 | $11.18 | $102.92 | $3,252.33 | $17,006.07 | $37,653.74 |
| 331 | $3,252.33 | $10.84 | $103.26 | $3,149.07 | $17,016.91 | $37,767.85 |
| 332 | $3,149.07 | $10.50 | $103.61 | $3,045.46 | $17,027.41 | $37,881.95 |
| 333 | $3,045.46 | $10.15 | $103.95 | $2,941.51 | $17,037.56 | $37,996.05 |
| 334 | $2,941.51 | $9.81 | $104.30 | $2,837.21 | $17,047.37 | $38,110.15 |
| 335 | $2,837.21 | $9.46 | $104.64 | $2,732.57 | $17,056.82 | $38,224.26 |
| 336 | $2,732.57 | $9.11 | $104.99 | $2,627.58 | $17,065.93 | $38,338.36 |
| 337 | $2,627.58 | $8.76 | $105.34 | $2,522.23 | $17,074.69 | $38,452.46 |
| 338 | $2,522.23 | $8.41 | $105.69 | $2,416.54 | $17,083.10 | $38,566.56 |
| 339 | $2,416.54 | $8.06 | $106.05 | $2,310.49 | $17,091.15 | $38,680.66 |
| 340 | $2,310.49 | $7.70 | $106.40 | $2,204.09 | $17,098.86 | $38,794.77 |
| 341 | $2,204.09 | $7.35 | $106.76 | $2,097.33 | $17,106.20 | $38,908.87 |
| 342 | $2,097.33 | $6.99 | $107.11 | $1,990.22 | $17,113.19 | $39,022.97 |
| 343 | $1,990.22 | $6.63 | $107.47 | $1,882.75 | $17,119.83 | $39,137.07 |
| 344 | $1,882.75 | $6.28 | $107.83 | $1,774.93 | $17,126.10 | $39,251.18 |
| 345 | $1,774.93 | $5.92 | $108.19 | $1,666.74 | $17,132.02 | $39,365.28 |
| 346 | $1,666.74 | $5.56 | $108.55 | $1,558.20 | $17,137.58 | $39,479.38 |
| 347 | $1,558.20 | $5.19 | $108.91 | $1,449.29 | $17,142.77 | $39,593.48 |
| 348 | $1,449.29 | $4.83 | $109.27 | $1,340.02 | $17,147.60 | $39,707.58 |
| 349 | $1,340.02 | $4.47 | $109.64 | $1,230.38 | $17,152.07 | $39,821.69 |
| 350 | $1,230.38 | $4.10 | $110.00 | $1,120.38 | $17,156.17 | $39,935.79 |
| 351 | $1,120.38 | $3.73 | $110.37 | $1,010.01 | $17,159.90 | $40,049.89 |
| 352 | $1,010.01 | $3.37 | $110.74 | $899.28 | $17,163.27 | $40,163.99 |
| 353 | $899.28 | $3.00 | $111.10 | $788.17 | $17,166.27 | $40,278.10 |
| 354 | $788.17 | $2.63 | $111.48 | $676.70 | $17,168.90 | $40,392.20 |
| 355 | $676.70 | $2.26 | $111.85 | $564.85 | $17,171.15 | $40,506.30 |
| 356 | $564.85 | $1.88 | $112.22 | $452.63 | $17,173.03 | $40,620.40 |
| 357 | $452.63 | $1.51 | $112.59 | $340.04 | $17,174.54 | $40,734.51 |
| 358 | $340.04 | $1.13 | $112.97 | $227.07 | $17,175.68 | $40,848.61 |
| 359 | $227.07 | $0.76 | $113.35 | $113.72 | $17,176.43 | $40,962.71 |
| 360 | $113.72 | $0.38 | $113.72 | $0.00 | $17,176.81 | $41,076.81 |