|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $28,350.00 | $79.73 | $45.60 | $28,304.40 | $79.73 | $125.33 |
| 2 | $28,304.40 | $79.61 | $45.73 | $28,258.67 | $159.34 | $250.67 |
| 3 | $28,258.67 | $79.48 | $45.86 | $28,212.82 | $238.82 | $376.00 |
| 4 | $28,212.82 | $79.35 | $45.99 | $28,166.83 | $318.17 | $501.34 |
| 5 | $28,166.83 | $79.22 | $46.12 | $28,120.71 | $397.39 | $626.67 |
| 6 | $28,120.71 | $79.09 | $46.24 | $28,074.47 | $476.48 | $752.01 |
| 7 | $28,074.47 | $78.96 | $46.37 | $28,028.09 | $555.43 | $877.34 |
| 8 | $28,028.09 | $78.83 | $46.51 | $27,981.59 | $634.26 | $1,002.67 |
| 9 | $27,981.59 | $78.70 | $46.64 | $27,934.95 | $712.96 | $1,128.01 |
| 10 | $27,934.95 | $78.57 | $46.77 | $27,888.19 | $791.53 | $1,253.34 |
| 11 | $27,888.19 | $78.44 | $46.90 | $27,841.29 | $869.96 | $1,378.68 |
| 12 | $27,841.29 | $78.30 | $47.03 | $27,794.26 | $948.27 | $1,504.01 |
| 13 | $27,794.26 | $78.17 | $47.16 | $27,747.09 | $1,026.44 | $1,629.35 |
| 14 | $27,747.09 | $78.04 | $47.30 | $27,699.80 | $1,104.48 | $1,754.68 |
| 15 | $27,699.80 | $77.91 | $47.43 | $27,652.37 | $1,182.38 | $1,880.01 |
| 16 | $27,652.37 | $77.77 | $47.56 | $27,604.81 | $1,260.16 | $2,005.35 |
| 17 | $27,604.81 | $77.64 | $47.70 | $27,557.11 | $1,337.79 | $2,130.68 |
| 18 | $27,557.11 | $77.50 | $47.83 | $27,509.28 | $1,415.30 | $2,256.02 |
| 19 | $27,509.28 | $77.37 | $47.96 | $27,461.32 | $1,492.67 | $2,381.35 |
| 20 | $27,461.32 | $77.23 | $48.10 | $27,413.22 | $1,569.90 | $2,506.69 |
| 21 | $27,413.22 | $77.10 | $48.23 | $27,364.98 | $1,647.00 | $2,632.02 |
| 22 | $27,364.98 | $76.96 | $48.37 | $27,316.61 | $1,723.97 | $2,757.35 |
| 23 | $27,316.61 | $76.83 | $48.51 | $27,268.11 | $1,800.80 | $2,882.69 |
| 24 | $27,268.11 | $76.69 | $48.64 | $27,219.46 | $1,877.49 | $3,008.02 |
| 25 | $27,219.46 | $76.55 | $48.78 | $27,170.68 | $1,954.04 | $3,133.36 |
| 26 | $27,170.68 | $76.42 | $48.92 | $27,121.77 | $2,030.46 | $3,258.69 |
| 27 | $27,121.77 | $76.28 | $49.05 | $27,072.71 | $2,106.74 | $3,384.03 |
| 28 | $27,072.71 | $76.14 | $49.19 | $27,023.52 | $2,182.88 | $3,509.36 |
| 29 | $27,023.52 | $76.00 | $49.33 | $26,974.19 | $2,258.89 | $3,634.69 |
| 30 | $26,974.19 | $75.86 | $49.47 | $26,924.72 | $2,334.75 | $3,760.03 |
| 31 | $26,924.72 | $75.73 | $49.61 | $26,875.11 | $2,410.48 | $3,885.36 |
| 32 | $26,875.11 | $75.59 | $49.75 | $26,825.37 | $2,486.06 | $4,010.70 |
| 33 | $26,825.37 | $75.45 | $49.89 | $26,775.48 | $2,561.51 | $4,136.03 |
| 34 | $26,775.48 | $75.31 | $50.03 | $26,725.45 | $2,636.81 | $4,261.37 |
| 35 | $26,725.45 | $75.17 | $50.17 | $26,675.28 | $2,711.98 | $4,386.70 |
| 36 | $26,675.28 | $75.02 | $50.31 | $26,624.97 | $2,787.00 | $4,512.03 |
| 37 | $26,624.97 | $74.88 | $50.45 | $26,574.52 | $2,861.89 | $4,637.37 |
| 38 | $26,574.52 | $74.74 | $50.59 | $26,523.93 | $2,936.63 | $4,762.70 |
| 39 | $26,523.93 | $74.60 | $50.74 | $26,473.19 | $3,011.23 | $4,888.04 |
| 40 | $26,473.19 | $74.46 | $50.88 | $26,422.31 | $3,085.68 | $5,013.37 |
| 41 | $26,422.31 | $74.31 | $51.02 | $26,371.29 | $3,159.99 | $5,138.71 |
| 42 | $26,371.29 | $74.17 | $51.17 | $26,320.12 | $3,234.16 | $5,264.04 |
| 43 | $26,320.12 | $74.03 | $51.31 | $26,268.82 | $3,308.19 | $5,389.37 |
| 44 | $26,268.82 | $73.88 | $51.45 | $26,217.36 | $3,382.07 | $5,514.71 |
| 45 | $26,217.36 | $73.74 | $51.60 | $26,165.76 | $3,455.81 | $5,640.04 |
| 46 | $26,165.76 | $73.59 | $51.74 | $26,114.02 | $3,529.40 | $5,765.38 |
| 47 | $26,114.02 | $73.45 | $51.89 | $26,062.13 | $3,602.84 | $5,890.71 |
| 48 | $26,062.13 | $73.30 | $52.03 | $26,010.10 | $3,676.14 | $6,016.05 |
| 49 | $26,010.10 | $73.15 | $52.18 | $25,957.92 | $3,749.30 | $6,141.38 |
| 50 | $25,957.92 | $73.01 | $52.33 | $25,905.59 | $3,822.30 | $6,266.71 |
| 51 | $25,905.59 | $72.86 | $52.47 | $25,853.11 | $3,895.16 | $6,392.05 |
| 52 | $25,853.11 | $72.71 | $52.62 | $25,800.49 | $3,967.87 | $6,517.38 |
| 53 | $25,800.49 | $72.56 | $52.77 | $25,747.72 | $4,040.44 | $6,642.72 |
| 54 | $25,747.72 | $72.42 | $52.92 | $25,694.80 | $4,112.85 | $6,768.05 |
| 55 | $25,694.80 | $72.27 | $53.07 | $25,641.74 | $4,185.12 | $6,893.39 |
| 56 | $25,641.74 | $72.12 | $53.22 | $25,588.52 | $4,257.24 | $7,018.72 |
| 57 | $25,588.52 | $71.97 | $53.37 | $25,535.15 | $4,329.21 | $7,144.05 |
| 58 | $25,535.15 | $71.82 | $53.52 | $25,481.64 | $4,401.02 | $7,269.39 |
| 59 | $25,481.64 | $71.67 | $53.67 | $25,427.97 | $4,472.69 | $7,394.72 |
| 60 | $25,427.97 | $71.52 | $53.82 | $25,374.15 | $4,544.21 | $7,520.06 |
| 61 | $25,374.15 | $71.36 | $53.97 | $25,320.18 | $4,615.57 | $7,645.39 |
| 62 | $25,320.18 | $71.21 | $54.12 | $25,266.06 | $4,686.78 | $7,770.73 |
| 63 | $25,266.06 | $71.06 | $54.27 | $25,211.79 | $4,757.85 | $7,896.06 |
| 64 | $25,211.79 | $70.91 | $54.43 | $25,157.36 | $4,828.75 | $8,021.39 |
| 65 | $25,157.36 | $70.76 | $54.58 | $25,102.78 | $4,899.51 | $8,146.73 |
| 66 | $25,102.78 | $70.60 | $54.73 | $25,048.05 | $4,970.11 | $8,272.06 |
| 67 | $25,048.05 | $70.45 | $54.89 | $24,993.16 | $5,040.56 | $8,397.40 |
| 68 | $24,993.16 | $70.29 | $55.04 | $24,938.12 | $5,110.85 | $8,522.73 |
| 69 | $24,938.12 | $70.14 | $55.20 | $24,882.92 | $5,180.99 | $8,648.07 |
| 70 | $24,882.92 | $69.98 | $55.35 | $24,827.57 | $5,250.97 | $8,773.40 |
| 71 | $24,827.57 | $69.83 | $55.51 | $24,772.07 | $5,320.80 | $8,898.73 |
| 72 | $24,772.07 | $69.67 | $55.66 | $24,716.40 | $5,390.47 | $9,024.07 |
| 73 | $24,716.40 | $69.51 | $55.82 | $24,660.58 | $5,459.99 | $9,149.40 |
| 74 | $24,660.58 | $69.36 | $55.98 | $24,604.61 | $5,529.34 | $9,274.74 |
| 75 | $24,604.61 | $69.20 | $56.13 | $24,548.47 | $5,598.54 | $9,400.07 |
| 76 | $24,548.47 | $69.04 | $56.29 | $24,492.18 | $5,667.59 | $9,525.40 |
| 77 | $24,492.18 | $68.88 | $56.45 | $24,435.73 | $5,736.47 | $9,650.74 |
| 78 | $24,435.73 | $68.73 | $56.61 | $24,379.12 | $5,805.20 | $9,776.07 |
| 79 | $24,379.12 | $68.57 | $56.77 | $24,322.36 | $5,873.76 | $9,901.41 |
| 80 | $24,322.36 | $68.41 | $56.93 | $24,265.43 | $5,942.17 | $10,026.74 |
| 81 | $24,265.43 | $68.25 | $57.09 | $24,208.34 | $6,010.42 | $10,152.08 |
| 82 | $24,208.34 | $68.09 | $57.25 | $24,151.09 | $6,078.50 | $10,277.41 |
| 83 | $24,151.09 | $67.92 | $57.41 | $24,093.68 | $6,146.43 | $10,402.74 |
| 84 | $24,093.68 | $67.76 | $57.57 | $24,036.11 | $6,214.19 | $10,528.08 |
| 85 | $24,036.11 | $67.60 | $57.73 | $23,978.38 | $6,281.79 | $10,653.41 |
| 86 | $23,978.38 | $67.44 | $57.90 | $23,920.48 | $6,349.23 | $10,778.75 |
| 87 | $23,920.48 | $67.28 | $58.06 | $23,862.43 | $6,416.51 | $10,904.08 |
| 88 | $23,862.43 | $67.11 | $58.22 | $23,804.20 | $6,483.62 | $11,029.42 |
| 89 | $23,804.20 | $66.95 | $58.38 | $23,745.82 | $6,550.57 | $11,154.75 |
| 90 | $23,745.82 | $66.79 | $58.55 | $23,687.27 | $6,617.36 | $11,280.08 |
| 91 | $23,687.27 | $66.62 | $58.71 | $23,628.56 | $6,683.98 | $11,405.42 |
| 92 | $23,628.56 | $66.46 | $58.88 | $23,569.68 | $6,750.43 | $11,530.75 |
| 93 | $23,569.68 | $66.29 | $59.04 | $23,510.63 | $6,816.72 | $11,656.09 |
| 94 | $23,510.63 | $66.12 | $59.21 | $23,451.42 | $6,882.84 | $11,781.42 |
| 95 | $23,451.42 | $65.96 | $59.38 | $23,392.05 | $6,948.80 | $11,906.76 |
| 96 | $23,392.05 | $65.79 | $59.54 | $23,332.50 | $7,014.59 | $12,032.09 |
| 97 | $23,332.50 | $65.62 | $59.71 | $23,272.79 | $7,080.21 | $12,157.42 |
| 98 | $23,272.79 | $65.45 | $59.88 | $23,212.91 | $7,145.67 | $12,282.76 |
| 99 | $23,212.91 | $65.29 | $60.05 | $23,152.86 | $7,210.96 | $12,408.09 |
| 100 | $23,152.86 | $65.12 | $60.22 | $23,092.65 | $7,276.07 | $12,533.43 |
| 101 | $23,092.65 | $64.95 | $60.39 | $23,032.26 | $7,341.02 | $12,658.76 |
| 102 | $23,032.26 | $64.78 | $60.56 | $22,971.70 | $7,405.80 | $12,784.10 |
| 103 | $22,971.70 | $64.61 | $60.73 | $22,910.98 | $7,470.41 | $12,909.43 |
| 104 | $22,910.98 | $64.44 | $60.90 | $22,850.08 | $7,534.84 | $13,034.76 |
| 105 | $22,850.08 | $64.27 | $61.07 | $22,789.01 | $7,599.11 | $13,160.10 |
| 106 | $22,789.01 | $64.09 | $61.24 | $22,727.77 | $7,663.20 | $13,285.43 |
| 107 | $22,727.77 | $63.92 | $61.41 | $22,666.36 | $7,727.13 | $13,410.77 |
| 108 | $22,666.36 | $63.75 | $61.59 | $22,604.77 | $7,790.88 | $13,536.10 |
| 109 | $22,604.77 | $63.58 | $61.76 | $22,543.02 | $7,854.45 | $13,661.44 |
| 110 | $22,543.02 | $63.40 | $61.93 | $22,481.08 | $7,917.85 | $13,786.77 |
| 111 | $22,481.08 | $63.23 | $62.11 | $22,418.98 | $7,981.08 | $13,912.10 |
| 112 | $22,418.98 | $63.05 | $62.28 | $22,356.70 | $8,044.13 | $14,037.44 |
| 113 | $22,356.70 | $62.88 | $62.46 | $22,294.24 | $8,107.01 | $14,162.77 |
| 114 | $22,294.24 | $62.70 | $62.63 | $22,231.61 | $8,169.72 | $14,288.11 |
| 115 | $22,231.61 | $62.53 | $62.81 | $22,168.80 | $8,232.24 | $14,413.44 |
| 116 | $22,168.80 | $62.35 | $62.98 | $22,105.82 | $8,294.59 | $14,538.78 |
| 117 | $22,105.82 | $62.17 | $63.16 | $22,042.65 | $8,356.76 | $14,664.11 |
| 118 | $22,042.65 | $61.99 | $63.34 | $21,979.31 | $8,418.76 | $14,789.44 |
| 119 | $21,979.31 | $61.82 | $63.52 | $21,915.80 | $8,480.58 | $14,914.78 |
| 120 | $21,915.80 | $61.64 | $63.70 | $21,852.10 | $8,542.21 | $15,040.11 |
| 121 | $21,852.10 | $61.46 | $63.88 | $21,788.23 | $8,603.67 | $15,165.45 |
| 122 | $21,788.23 | $61.28 | $64.05 | $21,724.17 | $8,664.95 | $15,290.78 |
| 123 | $21,724.17 | $61.10 | $64.24 | $21,659.94 | $8,726.05 | $15,416.12 |
| 124 | $21,659.94 | $60.92 | $64.42 | $21,595.52 | $8,786.97 | $15,541.45 |
| 125 | $21,595.52 | $60.74 | $64.60 | $21,530.92 | $8,847.71 | $15,666.78 |
| 126 | $21,530.92 | $60.56 | $64.78 | $21,466.15 | $8,908.26 | $15,792.12 |
| 127 | $21,466.15 | $60.37 | $64.96 | $21,401.18 | $8,968.64 | $15,917.45 |
| 128 | $21,401.18 | $60.19 | $65.14 | $21,336.04 | $9,028.83 | $16,042.79 |
| 129 | $21,336.04 | $60.01 | $65.33 | $21,270.71 | $9,088.84 | $16,168.12 |
| 130 | $21,270.71 | $59.82 | $65.51 | $21,205.20 | $9,148.66 | $16,293.46 |
| 131 | $21,205.20 | $59.64 | $65.69 | $21,139.51 | $9,208.30 | $16,418.79 |
| 132 | $21,139.51 | $59.45 | $65.88 | $21,073.63 | $9,267.75 | $16,544.12 |
| 133 | $21,073.63 | $59.27 | $66.06 | $21,007.57 | $9,327.02 | $16,669.46 |
| 134 | $21,007.57 | $59.08 | $66.25 | $20,941.31 | $9,386.11 | $16,794.79 |
| 135 | $20,941.31 | $58.90 | $66.44 | $20,874.88 | $9,445.00 | $16,920.13 |
| 136 | $20,874.88 | $58.71 | $66.62 | $20,808.25 | $9,503.72 | $17,045.46 |
| 137 | $20,808.25 | $58.52 | $66.81 | $20,741.44 | $9,562.24 | $17,170.80 |
| 138 | $20,741.44 | $58.34 | $67.00 | $20,674.44 | $9,620.57 | $17,296.13 |
| 139 | $20,674.44 | $58.15 | $67.19 | $20,607.26 | $9,678.72 | $17,421.46 |
| 140 | $20,607.26 | $57.96 | $67.38 | $20,539.88 | $9,736.68 | $17,546.80 |
| 141 | $20,539.88 | $57.77 | $67.57 | $20,472.31 | $9,794.45 | $17,672.13 |
| 142 | $20,472.31 | $57.58 | $67.76 | $20,404.56 | $9,852.03 | $17,797.47 |
| 143 | $20,404.56 | $57.39 | $67.95 | $20,336.61 | $9,909.41 | $17,922.80 |
| 144 | $20,336.61 | $57.20 | $68.14 | $20,268.47 | $9,966.61 | $18,048.14 |
| 145 | $20,268.47 | $57.01 | $68.33 | $20,200.15 | $10,023.62 | $18,173.47 |
| 146 | $20,200.15 | $56.81 | $68.52 | $20,131.62 | $10,080.43 | $18,298.80 |
| 147 | $20,131.62 | $56.62 | $68.71 | $20,062.91 | $10,137.05 | $18,424.14 |
| 148 | $20,062.91 | $56.43 | $68.91 | $19,994.00 | $10,193.48 | $18,549.47 |
| 149 | $19,994.00 | $56.23 | $69.10 | $19,924.90 | $10,249.71 | $18,674.81 |
| 150 | $19,924.90 | $56.04 | $69.30 | $19,855.61 | $10,305.75 | $18,800.14 |
| 151 | $19,855.61 | $55.84 | $69.49 | $19,786.12 | $10,361.59 | $18,925.48 |
| 152 | $19,786.12 | $55.65 | $69.69 | $19,716.43 | $10,417.24 | $19,050.81 |
| 153 | $19,716.43 | $55.45 | $69.88 | $19,646.55 | $10,472.69 | $19,176.14 |
| 154 | $19,646.55 | $55.26 | $70.08 | $19,576.47 | $10,527.95 | $19,301.48 |
| 155 | $19,576.47 | $55.06 | $70.28 | $19,506.19 | $10,583.01 | $19,426.81 |
| 156 | $19,506.19 | $54.86 | $70.47 | $19,435.72 | $10,637.87 | $19,552.15 |
| 157 | $19,435.72 | $54.66 | $70.67 | $19,365.05 | $10,692.53 | $19,677.48 |
| 158 | $19,365.05 | $54.46 | $70.87 | $19,294.18 | $10,747.00 | $19,802.82 |
| 159 | $19,294.18 | $54.26 | $71.07 | $19,223.11 | $10,801.26 | $19,928.15 |
| 160 | $19,223.11 | $54.06 | $71.27 | $19,151.84 | $10,855.32 | $20,053.48 |
| 161 | $19,151.84 | $53.86 | $71.47 | $19,080.37 | $10,909.19 | $20,178.82 |
| 162 | $19,080.37 | $53.66 | $71.67 | $19,008.70 | $10,962.85 | $20,304.15 |
| 163 | $19,008.70 | $53.46 | $71.87 | $18,936.83 | $11,016.32 | $20,429.49 |
| 164 | $18,936.83 | $53.26 | $72.07 | $18,864.75 | $11,069.57 | $20,554.82 |
| 165 | $18,864.75 | $53.06 | $72.28 | $18,792.48 | $11,122.63 | $20,680.16 |
| 166 | $18,792.48 | $52.85 | $72.48 | $18,720.00 | $11,175.49 | $20,805.49 |
| 167 | $18,720.00 | $52.65 | $72.68 | $18,647.31 | $11,228.14 | $20,930.82 |
| 168 | $18,647.31 | $52.45 | $72.89 | $18,574.42 | $11,280.58 | $21,056.16 |
| 169 | $18,574.42 | $52.24 | $73.09 | $18,501.33 | $11,332.82 | $21,181.49 |
| 170 | $18,501.33 | $52.03 | $73.30 | $18,428.03 | $11,384.86 | $21,306.83 |
| 171 | $18,428.03 | $51.83 | $73.51 | $18,354.52 | $11,436.69 | $21,432.16 |
| 172 | $18,354.52 | $51.62 | $73.71 | $18,280.81 | $11,488.31 | $21,557.50 |
| 173 | $18,280.81 | $51.41 | $73.92 | $18,206.89 | $11,539.72 | $21,682.83 |
| 174 | $18,206.89 | $51.21 | $74.13 | $18,132.77 | $11,590.93 | $21,808.16 |
| 175 | $18,132.77 | $51.00 | $74.34 | $18,058.43 | $11,641.93 | $21,933.50 |
| 176 | $18,058.43 | $50.79 | $74.54 | $17,983.88 | $11,692.72 | $22,058.83 |
| 177 | $17,983.88 | $50.58 | $74.75 | $17,909.13 | $11,743.30 | $22,184.17 |
| 178 | $17,909.13 | $50.37 | $74.96 | $17,834.17 | $11,793.67 | $22,309.50 |
| 179 | $17,834.17 | $50.16 | $75.18 | $17,758.99 | $11,843.82 | $22,434.84 |
| 180 | $17,758.99 | $49.95 | $75.39 | $17,683.60 | $11,893.77 | $22,560.17 |
| 181 | $17,683.60 | $49.74 | $75.60 | $17,608.00 | $11,943.51 | $22,685.50 |
| 182 | $17,608.00 | $49.52 | $75.81 | $17,532.19 | $11,993.03 | $22,810.84 |
| 183 | $17,532.19 | $49.31 | $76.02 | $17,456.17 | $12,042.34 | $22,936.17 |
| 184 | $17,456.17 | $49.10 | $76.24 | $17,379.93 | $12,091.43 | $23,061.51 |
| 185 | $17,379.93 | $48.88 | $76.45 | $17,303.47 | $12,140.32 | $23,186.84 |
| 186 | $17,303.47 | $48.67 | $76.67 | $17,226.81 | $12,188.98 | $23,312.18 |
| 187 | $17,226.81 | $48.45 | $76.88 | $17,149.92 | $12,237.43 | $23,437.51 |
| 188 | $17,149.92 | $48.23 | $77.10 | $17,072.82 | $12,285.67 | $23,562.84 |
| 189 | $17,072.82 | $48.02 | $77.32 | $16,995.51 | $12,333.68 | $23,688.18 |
| 190 | $16,995.51 | $47.80 | $77.53 | $16,917.97 | $12,381.48 | $23,813.51 |
| 191 | $16,917.97 | $47.58 | $77.75 | $16,840.22 | $12,429.07 | $23,938.85 |
| 192 | $16,840.22 | $47.36 | $77.97 | $16,762.25 | $12,476.43 | $24,064.18 |
| 193 | $16,762.25 | $47.14 | $78.19 | $16,684.06 | $12,523.57 | $24,189.52 |
| 194 | $16,684.06 | $46.92 | $78.41 | $16,605.65 | $12,570.50 | $24,314.85 |
| 195 | $16,605.65 | $46.70 | $78.63 | $16,527.02 | $12,617.20 | $24,440.18 |
| 196 | $16,527.02 | $46.48 | $78.85 | $16,448.16 | $12,663.68 | $24,565.52 |
| 197 | $16,448.16 | $46.26 | $79.07 | $16,369.09 | $12,709.94 | $24,690.85 |
| 198 | $16,369.09 | $46.04 | $79.30 | $16,289.79 | $12,755.98 | $24,816.19 |
| 199 | $16,289.79 | $45.82 | $79.52 | $16,210.27 | $12,801.80 | $24,941.52 |
| 200 | $16,210.27 | $45.59 | $79.74 | $16,130.53 | $12,847.39 | $25,066.86 |
| 201 | $16,130.53 | $45.37 | $79.97 | $16,050.56 | $12,892.75 | $25,192.19 |
| 202 | $16,050.56 | $45.14 | $80.19 | $15,970.37 | $12,937.90 | $25,317.52 |
| 203 | $15,970.37 | $44.92 | $80.42 | $15,889.95 | $12,982.81 | $25,442.86 |
| 204 | $15,889.95 | $44.69 | $80.64 | $15,809.31 | $13,027.50 | $25,568.19 |
| 205 | $15,809.31 | $44.46 | $80.87 | $15,728.44 | $13,071.97 | $25,693.53 |
| 206 | $15,728.44 | $44.24 | $81.10 | $15,647.34 | $13,116.20 | $25,818.86 |
| 207 | $15,647.34 | $44.01 | $81.33 | $15,566.02 | $13,160.21 | $25,944.20 |
| 208 | $15,566.02 | $43.78 | $81.55 | $15,484.46 | $13,203.99 | $26,069.53 |
| 209 | $15,484.46 | $43.55 | $81.78 | $15,402.68 | $13,247.54 | $26,194.86 |
| 210 | $15,402.68 | $43.32 | $82.01 | $15,320.66 | $13,290.86 | $26,320.20 |
| 211 | $15,320.66 | $43.09 | $82.24 | $15,238.42 | $13,333.95 | $26,445.53 |
| 212 | $15,238.42 | $42.86 | $82.48 | $15,155.94 | $13,376.81 | $26,570.87 |
| 213 | $15,155.94 | $42.63 | $82.71 | $15,073.23 | $13,419.43 | $26,696.20 |
| 214 | $15,073.23 | $42.39 | $82.94 | $14,990.29 | $13,461.83 | $26,821.53 |
| 215 | $14,990.29 | $42.16 | $83.17 | $14,907.12 | $13,503.99 | $26,946.87 |
| 216 | $14,907.12 | $41.93 | $83.41 | $14,823.71 | $13,545.91 | $27,072.20 |
| 217 | $14,823.71 | $41.69 | $83.64 | $14,740.07 | $13,587.61 | $27,197.54 |
| 218 | $14,740.07 | $41.46 | $83.88 | $14,656.19 | $13,629.06 | $27,322.87 |
| 219 | $14,656.19 | $41.22 | $84.11 | $14,572.08 | $13,670.28 | $27,448.21 |
| 220 | $14,572.08 | $40.98 | $84.35 | $14,487.73 | $13,711.27 | $27,573.54 |
| 221 | $14,487.73 | $40.75 | $84.59 | $14,403.14 | $13,752.01 | $27,698.87 |
| 222 | $14,403.14 | $40.51 | $84.83 | $14,318.31 | $13,792.52 | $27,824.21 |
| 223 | $14,318.31 | $40.27 | $85.06 | $14,233.25 | $13,832.79 | $27,949.54 |
| 224 | $14,233.25 | $40.03 | $85.30 | $14,147.95 | $13,872.82 | $28,074.88 |
| 225 | $14,147.95 | $39.79 | $85.54 | $14,062.40 | $13,912.61 | $28,200.21 |
| 226 | $14,062.40 | $39.55 | $85.78 | $13,976.62 | $13,952.17 | $28,325.55 |
| 227 | $13,976.62 | $39.31 | $86.03 | $13,890.59 | $13,991.47 | $28,450.88 |
| 228 | $13,890.59 | $39.07 | $86.27 | $13,804.33 | $14,030.54 | $28,576.21 |
| 229 | $13,804.33 | $38.82 | $86.51 | $13,717.82 | $14,069.37 | $28,701.55 |
| 230 | $13,717.82 | $38.58 | $86.75 | $13,631.06 | $14,107.95 | $28,826.88 |
| 231 | $13,631.06 | $38.34 | $87.00 | $13,544.07 | $14,146.29 | $28,952.22 |
| 232 | $13,544.07 | $38.09 | $87.24 | $13,456.83 | $14,184.38 | $29,077.55 |
| 233 | $13,456.83 | $37.85 | $87.49 | $13,369.34 | $14,222.23 | $29,202.89 |
| 234 | $13,369.34 | $37.60 | $87.73 | $13,281.61 | $14,259.83 | $29,328.22 |
| 235 | $13,281.61 | $37.35 | $87.98 | $13,193.63 | $14,297.18 | $29,453.55 |
| 236 | $13,193.63 | $37.11 | $88.23 | $13,105.40 | $14,334.29 | $29,578.89 |
| 237 | $13,105.40 | $36.86 | $88.48 | $13,016.92 | $14,371.15 | $29,704.22 |
| 238 | $13,016.92 | $36.61 | $88.72 | $12,928.20 | $14,407.76 | $29,829.56 |
| 239 | $12,928.20 | $36.36 | $88.97 | $12,839.23 | $14,444.12 | $29,954.89 |
| 240 | $12,839.23 | $36.11 | $89.22 | $12,750.00 | $14,480.23 | $30,080.23 |
| 241 | $12,750.00 | $35.86 | $89.47 | $12,660.53 | $14,516.09 | $30,205.56 |
| 242 | $12,660.53 | $35.61 | $89.73 | $12,570.80 | $14,551.69 | $30,330.89 |
| 243 | $12,570.80 | $35.36 | $89.98 | $12,480.82 | $14,587.05 | $30,456.23 |
| 244 | $12,480.82 | $35.10 | $90.23 | $12,390.59 | $14,622.15 | $30,581.56 |
| 245 | $12,390.59 | $34.85 | $90.49 | $12,300.10 | $14,657.00 | $30,706.90 |
| 246 | $12,300.10 | $34.59 | $90.74 | $12,209.36 | $14,691.60 | $30,832.23 |
| 247 | $12,209.36 | $34.34 | $91.00 | $12,118.37 | $14,725.93 | $30,957.57 |
| 248 | $12,118.37 | $34.08 | $91.25 | $12,027.12 | $14,760.02 | $31,082.90 |
| 249 | $12,027.12 | $33.83 | $91.51 | $11,935.61 | $14,793.84 | $31,208.23 |
| 250 | $11,935.61 | $33.57 | $91.77 | $11,843.84 | $14,827.41 | $31,333.57 |
| 251 | $11,843.84 | $33.31 | $92.02 | $11,751.82 | $14,860.72 | $31,458.90 |
| 252 | $11,751.82 | $33.05 | $92.28 | $11,659.54 | $14,893.77 | $31,584.24 |
| 253 | $11,659.54 | $32.79 | $92.54 | $11,567.00 | $14,926.57 | $31,709.57 |
| 254 | $11,567.00 | $32.53 | $92.80 | $11,474.19 | $14,959.10 | $31,834.91 |
| 255 | $11,474.19 | $32.27 | $93.06 | $11,381.13 | $14,991.37 | $31,960.24 |
| 256 | $11,381.13 | $32.01 | $93.32 | $11,287.81 | $15,023.38 | $32,085.57 |
| 257 | $11,287.81 | $31.75 | $93.59 | $11,194.22 | $15,055.13 | $32,210.91 |
| 258 | $11,194.22 | $31.48 | $93.85 | $11,100.37 | $15,086.61 | $32,336.24 |
| 259 | $11,100.37 | $31.22 | $94.11 | $11,006.25 | $15,117.83 | $32,461.58 |
| 260 | $11,006.25 | $30.96 | $94.38 | $10,911.87 | $15,148.79 | $32,586.91 |
| 261 | $10,911.87 | $30.69 | $94.64 | $10,817.23 | $15,179.48 | $32,712.25 |
| 262 | $10,817.23 | $30.42 | $94.91 | $10,722.32 | $15,209.90 | $32,837.58 |
| 263 | $10,722.32 | $30.16 | $95.18 | $10,627.14 | $15,240.06 | $32,962.91 |
| 264 | $10,627.14 | $29.89 | $95.45 | $10,531.70 | $15,269.94 | $33,088.25 |
| 265 | $10,531.70 | $29.62 | $95.71 | $10,435.98 | $15,299.56 | $33,213.58 |
| 266 | $10,435.98 | $29.35 | $95.98 | $10,340.00 | $15,328.92 | $33,338.92 |
| 267 | $10,340.00 | $29.08 | $96.25 | $10,243.75 | $15,358.00 | $33,464.25 |
| 268 | $10,243.75 | $28.81 | $96.52 | $10,147.22 | $15,386.81 | $33,589.59 |
| 269 | $10,147.22 | $28.54 | $96.80 | $10,050.43 | $15,415.35 | $33,714.92 |
| 270 | $10,050.43 | $28.27 | $97.07 | $9,953.36 | $15,443.61 | $33,840.25 |
| 271 | $9,953.36 | $27.99 | $97.34 | $9,856.02 | $15,471.61 | $33,965.59 |
| 272 | $9,856.02 | $27.72 | $97.61 | $9,758.40 | $15,499.33 | $34,090.92 |
| 273 | $9,758.40 | $27.45 | $97.89 | $9,660.52 | $15,526.77 | $34,216.26 |
| 274 | $9,660.52 | $27.17 | $98.16 | $9,562.35 | $15,553.94 | $34,341.59 |
| 275 | $9,562.35 | $26.89 | $98.44 | $9,463.91 | $15,580.84 | $34,466.93 |
| 276 | $9,463.91 | $26.62 | $98.72 | $9,365.19 | $15,607.45 | $34,592.26 |
| 277 | $9,365.19 | $26.34 | $98.99 | $9,266.20 | $15,633.79 | $34,717.59 |
| 278 | $9,266.20 | $26.06 | $99.27 | $9,166.93 | $15,659.86 | $34,842.93 |
| 279 | $9,166.93 | $25.78 | $99.55 | $9,067.37 | $15,685.64 | $34,968.26 |
| 280 | $9,067.37 | $25.50 | $99.83 | $8,967.54 | $15,711.14 | $35,093.60 |
| 281 | $8,967.54 | $25.22 | $100.11 | $8,867.43 | $15,736.36 | $35,218.93 |
| 282 | $8,867.43 | $24.94 | $100.39 | $8,767.03 | $15,761.30 | $35,344.27 |
| 283 | $8,767.03 | $24.66 | $100.68 | $8,666.36 | $15,785.96 | $35,469.60 |
| 284 | $8,666.36 | $24.37 | $100.96 | $8,565.40 | $15,810.33 | $35,594.93 |
| 285 | $8,565.40 | $24.09 | $101.24 | $8,464.15 | $15,834.42 | $35,720.27 |
| 286 | $8,464.15 | $23.81 | $101.53 | $8,362.62 | $15,858.23 | $35,845.60 |
| 287 | $8,362.62 | $23.52 | $101.81 | $8,260.81 | $15,881.75 | $35,970.94 |
| 288 | $8,260.81 | $23.23 | $102.10 | $8,158.71 | $15,904.98 | $36,096.27 |
| 289 | $8,158.71 | $22.95 | $102.39 | $8,056.32 | $15,927.93 | $36,221.61 |
| 290 | $8,056.32 | $22.66 | $102.68 | $7,953.65 | $15,950.59 | $36,346.94 |
| 291 | $7,953.65 | $22.37 | $102.96 | $7,850.68 | $15,972.95 | $36,472.27 |
| 292 | $7,850.68 | $22.08 | $103.25 | $7,747.43 | $15,995.03 | $36,597.61 |
| 293 | $7,747.43 | $21.79 | $103.54 | $7,643.88 | $16,016.82 | $36,722.94 |
| 294 | $7,643.88 | $21.50 | $103.84 | $7,540.05 | $16,038.32 | $36,848.28 |
| 295 | $7,540.05 | $21.21 | $104.13 | $7,435.92 | $16,059.53 | $36,973.61 |
| 296 | $7,435.92 | $20.91 | $104.42 | $7,331.50 | $16,080.44 | $37,098.95 |
| 297 | $7,331.50 | $20.62 | $104.71 | $7,226.78 | $16,101.06 | $37,224.28 |
| 298 | $7,226.78 | $20.33 | $105.01 | $7,121.77 | $16,121.39 | $37,349.61 |
| 299 | $7,121.77 | $20.03 | $105.30 | $7,016.47 | $16,141.42 | $37,474.95 |
| 300 | $7,016.47 | $19.73 | $105.60 | $6,910.87 | $16,161.15 | $37,600.28 |
| 301 | $6,910.87 | $19.44 | $105.90 | $6,804.97 | $16,180.59 | $37,725.62 |
| 302 | $6,804.97 | $19.14 | $106.20 | $6,698.78 | $16,199.73 | $37,850.95 |
| 303 | $6,698.78 | $18.84 | $106.49 | $6,592.28 | $16,218.57 | $37,976.29 |
| 304 | $6,592.28 | $18.54 | $106.79 | $6,485.49 | $16,237.11 | $38,101.62 |
| 305 | $6,485.49 | $18.24 | $107.09 | $6,378.40 | $16,255.35 | $38,226.95 |
| 306 | $6,378.40 | $17.94 | $107.40 | $6,271.00 | $16,273.29 | $38,352.29 |
| 307 | $6,271.00 | $17.64 | $107.70 | $6,163.30 | $16,290.93 | $38,477.62 |
| 308 | $6,163.30 | $17.33 | $108.00 | $6,055.30 | $16,308.26 | $38,602.96 |
| 309 | $6,055.30 | $17.03 | $108.30 | $5,947.00 | $16,325.29 | $38,728.29 |
| 310 | $5,947.00 | $16.73 | $108.61 | $5,838.39 | $16,342.02 | $38,853.63 |
| 311 | $5,838.39 | $16.42 | $108.91 | $5,729.48 | $16,358.44 | $38,978.96 |
| 312 | $5,729.48 | $16.11 | $109.22 | $5,620.26 | $16,374.55 | $39,104.29 |
| 313 | $5,620.26 | $15.81 | $109.53 | $5,510.73 | $16,390.36 | $39,229.63 |
| 314 | $5,510.73 | $15.50 | $109.84 | $5,400.89 | $16,405.86 | $39,354.96 |
| 315 | $5,400.89 | $15.19 | $110.14 | $5,290.75 | $16,421.05 | $39,480.30 |
| 316 | $5,290.75 | $14.88 | $110.45 | $5,180.30 | $16,435.93 | $39,605.63 |
| 317 | $5,180.30 | $14.57 | $110.76 | $5,069.53 | $16,450.50 | $39,730.97 |
| 318 | $5,069.53 | $14.26 | $111.08 | $4,958.46 | $16,464.75 | $39,856.30 |
| 319 | $4,958.46 | $13.95 | $111.39 | $4,847.07 | $16,478.70 | $39,981.63 |
| 320 | $4,847.07 | $13.63 | $111.70 | $4,735.36 | $16,492.33 | $40,106.97 |
| 321 | $4,735.36 | $13.32 | $112.02 | $4,623.35 | $16,505.65 | $40,232.30 |
| 322 | $4,623.35 | $13.00 | $112.33 | $4,511.02 | $16,518.65 | $40,357.64 |
| 323 | $4,511.02 | $12.69 | $112.65 | $4,398.37 | $16,531.34 | $40,482.97 |
| 324 | $4,398.37 | $12.37 | $112.96 | $4,285.41 | $16,543.71 | $40,608.31 |
| 325 | $4,285.41 | $12.05 | $113.28 | $4,172.12 | $16,555.76 | $40,733.64 |
| 326 | $4,172.12 | $11.73 | $113.60 | $4,058.52 | $16,567.50 | $40,858.97 |
| 327 | $4,058.52 | $11.41 | $113.92 | $3,944.61 | $16,578.91 | $40,984.31 |
| 328 | $3,944.61 | $11.09 | $114.24 | $3,830.36 | $16,590.01 | $41,109.64 |
| 329 | $3,830.36 | $10.77 | $114.56 | $3,715.80 | $16,600.78 | $41,234.98 |
| 330 | $3,715.80 | $10.45 | $114.88 | $3,600.92 | $16,611.23 | $41,360.31 |
| 331 | $3,600.92 | $10.13 | $115.21 | $3,485.71 | $16,621.36 | $41,485.65 |
| 332 | $3,485.71 | $9.80 | $115.53 | $3,370.18 | $16,631.16 | $41,610.98 |
| 333 | $3,370.18 | $9.48 | $115.86 | $3,254.33 | $16,640.64 | $41,736.31 |
| 334 | $3,254.33 | $9.15 | $116.18 | $3,138.15 | $16,649.79 | $41,861.65 |
| 335 | $3,138.15 | $8.83 | $116.51 | $3,021.64 | $16,658.62 | $41,986.98 |
| 336 | $3,021.64 | $8.50 | $116.84 | $2,904.80 | $16,667.12 | $42,112.32 |
| 337 | $2,904.80 | $8.17 | $117.16 | $2,787.64 | $16,675.29 | $42,237.65 |
| 338 | $2,787.64 | $7.84 | $117.49 | $2,670.14 | $16,683.13 | $42,362.99 |
| 339 | $2,670.14 | $7.51 | $117.82 | $2,552.32 | $16,690.64 | $42,488.32 |
| 340 | $2,552.32 | $7.18 | $118.16 | $2,434.16 | $16,697.82 | $42,613.65 |
| 341 | $2,434.16 | $6.85 | $118.49 | $2,315.67 | $16,704.66 | $42,738.99 |
| 342 | $2,315.67 | $6.51 | $118.82 | $2,196.85 | $16,711.17 | $42,864.32 |
| 343 | $2,196.85 | $6.18 | $119.16 | $2,077.70 | $16,717.35 | $42,989.66 |
| 344 | $2,077.70 | $5.84 | $119.49 | $1,958.21 | $16,723.20 | $43,114.99 |
| 345 | $1,958.21 | $5.51 | $119.83 | $1,838.38 | $16,728.70 | $43,240.33 |
| 346 | $1,838.38 | $5.17 | $120.16 | $1,718.22 | $16,733.88 | $43,365.66 |
| 347 | $1,718.22 | $4.83 | $120.50 | $1,597.71 | $16,738.71 | $43,490.99 |
| 348 | $1,597.71 | $4.49 | $120.84 | $1,476.87 | $16,743.20 | $43,616.33 |
| 349 | $1,476.87 | $4.15 | $121.18 | $1,355.69 | $16,747.35 | $43,741.66 |
| 350 | $1,355.69 | $3.81 | $121.52 | $1,234.17 | $16,751.17 | $43,867.00 |
| 351 | $1,234.17 | $3.47 | $121.86 | $1,112.31 | $16,754.64 | $43,992.33 |
| 352 | $1,112.31 | $3.13 | $122.21 | $990.10 | $16,757.77 | $44,117.67 |
| 353 | $990.10 | $2.78 | $122.55 | $867.55 | $16,760.55 | $44,243.00 |
| 354 | $867.55 | $2.44 | $122.89 | $744.66 | $16,762.99 | $44,368.33 |
| 355 | $744.66 | $2.09 | $123.24 | $621.42 | $16,765.09 | $44,493.67 |
| 356 | $621.42 | $1.75 | $123.59 | $497.83 | $16,766.83 | $44,619.00 |
| 357 | $497.83 | $1.40 | $123.93 | $373.90 | $16,768.23 | $44,744.34 |
| 358 | $373.90 | $1.05 | $124.28 | $249.61 | $16,769.29 | $44,869.67 |
| 359 | $249.61 | $0.70 | $124.63 | $124.98 | $16,769.99 | $44,995.00 |
| 360 | $124.98 | $0.35 | $124.98 | $0.00 | $16,770.34 | $45,120.34 |