|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $45,000.00 | $37.50 | $107.24 | $44,892.76 | $37.50 | $144.74 |
| 2 | $44,892.76 | $37.41 | $107.33 | $44,785.44 | $74.91 | $289.48 |
| 3 | $44,785.44 | $37.32 | $107.42 | $44,678.02 | $112.23 | $434.21 |
| 4 | $44,678.02 | $37.23 | $107.51 | $44,570.51 | $149.46 | $578.95 |
| 5 | $44,570.51 | $37.14 | $107.60 | $44,462.92 | $186.61 | $723.69 |
| 6 | $44,462.92 | $37.05 | $107.69 | $44,355.23 | $223.66 | $868.43 |
| 7 | $44,355.23 | $36.96 | $107.78 | $44,247.46 | $260.62 | $1,013.16 |
| 8 | $44,247.46 | $36.87 | $107.86 | $44,139.59 | $297.49 | $1,157.90 |
| 9 | $44,139.59 | $36.78 | $107.95 | $44,031.64 | $334.28 | $1,302.64 |
| 10 | $44,031.64 | $36.69 | $108.04 | $43,923.59 | $370.97 | $1,447.38 |
| 11 | $43,923.59 | $36.60 | $108.13 | $43,815.46 | $407.57 | $1,592.12 |
| 12 | $43,815.46 | $36.51 | $108.22 | $43,707.23 | $444.09 | $1,736.85 |
| 13 | $43,707.23 | $36.42 | $108.32 | $43,598.92 | $480.51 | $1,881.59 |
| 14 | $43,598.92 | $36.33 | $108.41 | $43,490.51 | $516.84 | $2,026.33 |
| 15 | $43,490.51 | $36.24 | $108.50 | $43,382.02 | $553.08 | $2,171.07 |
| 16 | $43,382.02 | $36.15 | $108.59 | $43,273.43 | $589.23 | $2,315.80 |
| 17 | $43,273.43 | $36.06 | $108.68 | $43,164.75 | $625.30 | $2,460.54 |
| 18 | $43,164.75 | $35.97 | $108.77 | $43,055.99 | $661.27 | $2,605.28 |
| 19 | $43,055.99 | $35.88 | $108.86 | $42,947.13 | $697.15 | $2,750.02 |
| 20 | $42,947.13 | $35.79 | $108.95 | $42,838.18 | $732.94 | $2,894.76 |
| 21 | $42,838.18 | $35.70 | $109.04 | $42,729.14 | $768.63 | $3,039.49 |
| 22 | $42,729.14 | $35.61 | $109.13 | $42,620.01 | $804.24 | $3,184.23 |
| 23 | $42,620.01 | $35.52 | $109.22 | $42,510.79 | $839.76 | $3,328.97 |
| 24 | $42,510.79 | $35.43 | $109.31 | $42,401.48 | $875.18 | $3,473.71 |
| 25 | $42,401.48 | $35.33 | $109.40 | $42,292.07 | $910.52 | $3,618.44 |
| 26 | $42,292.07 | $35.24 | $109.49 | $42,182.58 | $945.76 | $3,763.18 |
| 27 | $42,182.58 | $35.15 | $109.59 | $42,072.99 | $980.91 | $3,907.92 |
| 28 | $42,072.99 | $35.06 | $109.68 | $41,963.32 | $1,015.97 | $4,052.66 |
| 29 | $41,963.32 | $34.97 | $109.77 | $41,853.55 | $1,050.94 | $4,197.40 |
| 30 | $41,853.55 | $34.88 | $109.86 | $41,743.69 | $1,085.82 | $4,342.13 |
| 31 | $41,743.69 | $34.79 | $109.95 | $41,633.74 | $1,120.61 | $4,486.87 |
| 32 | $41,633.74 | $34.69 | $110.04 | $41,523.69 | $1,155.30 | $4,631.61 |
| 33 | $41,523.69 | $34.60 | $110.13 | $41,413.56 | $1,189.91 | $4,776.35 |
| 34 | $41,413.56 | $34.51 | $110.23 | $41,303.33 | $1,224.42 | $4,921.08 |
| 35 | $41,303.33 | $34.42 | $110.32 | $41,193.01 | $1,258.84 | $5,065.82 |
| 36 | $41,193.01 | $34.33 | $110.41 | $41,082.60 | $1,293.16 | $5,210.56 |
| 37 | $41,082.60 | $34.24 | $110.50 | $40,972.10 | $1,327.40 | $5,355.30 |
| 38 | $40,972.10 | $34.14 | $110.59 | $40,861.51 | $1,361.54 | $5,500.04 |
| 39 | $40,861.51 | $34.05 | $110.69 | $40,750.82 | $1,395.59 | $5,644.77 |
| 40 | $40,750.82 | $33.96 | $110.78 | $40,640.04 | $1,429.55 | $5,789.51 |
| 41 | $40,640.04 | $33.87 | $110.87 | $40,529.17 | $1,463.42 | $5,934.25 |
| 42 | $40,529.17 | $33.77 | $110.96 | $40,418.21 | $1,497.19 | $6,078.99 |
| 43 | $40,418.21 | $33.68 | $111.06 | $40,307.15 | $1,530.88 | $6,223.72 |
| 44 | $40,307.15 | $33.59 | $111.15 | $40,196.00 | $1,564.47 | $6,368.46 |
| 45 | $40,196.00 | $33.50 | $111.24 | $40,084.76 | $1,597.96 | $6,513.20 |
| 46 | $40,084.76 | $33.40 | $111.33 | $39,973.43 | $1,631.37 | $6,657.94 |
| 47 | $39,973.43 | $33.31 | $111.43 | $39,862.00 | $1,664.68 | $6,802.68 |
| 48 | $39,862.00 | $33.22 | $111.52 | $39,750.48 | $1,697.90 | $6,947.41 |
| 49 | $39,750.48 | $33.13 | $111.61 | $39,638.87 | $1,731.02 | $7,092.15 |
| 50 | $39,638.87 | $33.03 | $111.71 | $39,527.16 | $1,764.05 | $7,236.89 |
| 51 | $39,527.16 | $32.94 | $111.80 | $39,415.37 | $1,796.99 | $7,381.63 |
| 52 | $39,415.37 | $32.85 | $111.89 | $39,303.47 | $1,829.84 | $7,526.36 |
| 53 | $39,303.47 | $32.75 | $111.98 | $39,191.49 | $1,862.59 | $7,671.10 |
| 54 | $39,191.49 | $32.66 | $112.08 | $39,079.41 | $1,895.25 | $7,815.84 |
| 55 | $39,079.41 | $32.57 | $112.17 | $38,967.24 | $1,927.82 | $7,960.58 |
| 56 | $38,967.24 | $32.47 | $112.27 | $38,854.97 | $1,960.29 | $8,105.32 |
| 57 | $38,854.97 | $32.38 | $112.36 | $38,742.62 | $1,992.67 | $8,250.05 |
| 58 | $38,742.62 | $32.29 | $112.45 | $38,630.16 | $2,024.96 | $8,394.79 |
| 59 | $38,630.16 | $32.19 | $112.55 | $38,517.62 | $2,057.15 | $8,539.53 |
| 60 | $38,517.62 | $32.10 | $112.64 | $38,404.98 | $2,089.25 | $8,684.27 |
| 61 | $38,404.98 | $32.00 | $112.73 | $38,292.24 | $2,121.25 | $8,829.00 |
| 62 | $38,292.24 | $31.91 | $112.83 | $38,179.42 | $2,153.16 | $8,973.74 |
| 63 | $38,179.42 | $31.82 | $112.92 | $38,066.50 | $2,184.98 | $9,118.48 |
| 64 | $38,066.50 | $31.72 | $113.02 | $37,953.48 | $2,216.70 | $9,263.22 |
| 65 | $37,953.48 | $31.63 | $113.11 | $37,840.37 | $2,248.33 | $9,407.96 |
| 66 | $37,840.37 | $31.53 | $113.20 | $37,727.17 | $2,279.86 | $9,552.69 |
| 67 | $37,727.17 | $31.44 | $113.30 | $37,613.87 | $2,311.30 | $9,697.43 |
| 68 | $37,613.87 | $31.34 | $113.39 | $37,500.47 | $2,342.64 | $9,842.17 |
| 69 | $37,500.47 | $31.25 | $113.49 | $37,386.99 | $2,373.89 | $9,986.91 |
| 70 | $37,386.99 | $31.16 | $113.58 | $37,273.41 | $2,405.05 | $10,131.64 |
| 71 | $37,273.41 | $31.06 | $113.68 | $37,159.73 | $2,436.11 | $10,276.38 |
| 72 | $37,159.73 | $30.97 | $113.77 | $37,045.96 | $2,467.08 | $10,421.12 |
| 73 | $37,045.96 | $30.87 | $113.87 | $36,932.09 | $2,497.95 | $10,565.86 |
| 74 | $36,932.09 | $30.78 | $113.96 | $36,818.13 | $2,528.73 | $10,710.60 |
| 75 | $36,818.13 | $30.68 | $114.06 | $36,704.07 | $2,559.41 | $10,855.33 |
| 76 | $36,704.07 | $30.59 | $114.15 | $36,589.92 | $2,589.99 | $11,000.07 |
| 77 | $36,589.92 | $30.49 | $114.25 | $36,475.68 | $2,620.49 | $11,144.81 |
| 78 | $36,475.68 | $30.40 | $114.34 | $36,361.34 | $2,650.88 | $11,289.55 |
| 79 | $36,361.34 | $30.30 | $114.44 | $36,246.90 | $2,681.18 | $11,434.28 |
| 80 | $36,246.90 | $30.21 | $114.53 | $36,132.37 | $2,711.39 | $11,579.02 |
| 81 | $36,132.37 | $30.11 | $114.63 | $36,017.74 | $2,741.50 | $11,723.76 |
| 82 | $36,017.74 | $30.01 | $114.72 | $35,903.02 | $2,771.51 | $11,868.50 |
| 83 | $35,903.02 | $29.92 | $114.82 | $35,788.20 | $2,801.43 | $12,013.24 |
| 84 | $35,788.20 | $29.82 | $114.91 | $35,673.28 | $2,831.26 | $12,157.97 |
| 85 | $35,673.28 | $29.73 | $115.01 | $35,558.27 | $2,860.98 | $12,302.71 |
| 86 | $35,558.27 | $29.63 | $115.11 | $35,443.17 | $2,890.62 | $12,447.45 |
| 87 | $35,443.17 | $29.54 | $115.20 | $35,327.97 | $2,920.15 | $12,592.19 |
| 88 | $35,327.97 | $29.44 | $115.30 | $35,212.67 | $2,949.59 | $12,736.93 |
| 89 | $35,212.67 | $29.34 | $115.39 | $35,097.27 | $2,978.94 | $12,881.66 |
| 90 | $35,097.27 | $29.25 | $115.49 | $34,981.78 | $3,008.18 | $13,026.40 |
| 91 | $34,981.78 | $29.15 | $115.59 | $34,866.20 | $3,037.34 | $13,171.14 |
| 92 | $34,866.20 | $29.06 | $115.68 | $34,750.51 | $3,066.39 | $13,315.88 |
| 93 | $34,750.51 | $28.96 | $115.78 | $34,634.74 | $3,095.35 | $13,460.61 |
| 94 | $34,634.74 | $28.86 | $115.88 | $34,518.86 | $3,124.21 | $13,605.35 |
| 95 | $34,518.86 | $28.77 | $115.97 | $34,402.89 | $3,152.98 | $13,750.09 |
| 96 | $34,402.89 | $28.67 | $116.07 | $34,286.82 | $3,181.65 | $13,894.83 |
| 97 | $34,286.82 | $28.57 | $116.17 | $34,170.65 | $3,210.22 | $14,039.57 |
| 98 | $34,170.65 | $28.48 | $116.26 | $34,054.39 | $3,238.69 | $14,184.30 |
| 99 | $34,054.39 | $28.38 | $116.36 | $33,938.03 | $3,267.07 | $14,329.04 |
| 100 | $33,938.03 | $28.28 | $116.46 | $33,821.58 | $3,295.35 | $14,473.78 |
| 101 | $33,821.58 | $28.18 | $116.55 | $33,705.02 | $3,323.54 | $14,618.52 |
| 102 | $33,705.02 | $28.09 | $116.65 | $33,588.37 | $3,351.63 | $14,763.25 |
| 103 | $33,588.37 | $27.99 | $116.75 | $33,471.63 | $3,379.62 | $14,907.99 |
| 104 | $33,471.63 | $27.89 | $116.84 | $33,354.78 | $3,407.51 | $15,052.73 |
| 105 | $33,354.78 | $27.80 | $116.94 | $33,237.84 | $3,435.31 | $15,197.47 |
| 106 | $33,237.84 | $27.70 | $117.04 | $33,120.80 | $3,463.00 | $15,342.21 |
| 107 | $33,120.80 | $27.60 | $117.14 | $33,003.66 | $3,490.60 | $15,486.94 |
| 108 | $33,003.66 | $27.50 | $117.23 | $32,886.43 | $3,518.11 | $15,631.68 |
| 109 | $32,886.43 | $27.41 | $117.33 | $32,769.09 | $3,545.51 | $15,776.42 |
| 110 | $32,769.09 | $27.31 | $117.43 | $32,651.66 | $3,572.82 | $15,921.16 |
| 111 | $32,651.66 | $27.21 | $117.53 | $32,534.14 | $3,600.03 | $16,065.89 |
| 112 | $32,534.14 | $27.11 | $117.63 | $32,416.51 | $3,627.14 | $16,210.63 |
| 113 | $32,416.51 | $27.01 | $117.72 | $32,298.79 | $3,654.16 | $16,355.37 |
| 114 | $32,298.79 | $26.92 | $117.82 | $32,180.96 | $3,681.07 | $16,500.11 |
| 115 | $32,180.96 | $26.82 | $117.92 | $32,063.04 | $3,707.89 | $16,644.85 |
| 116 | $32,063.04 | $26.72 | $118.02 | $31,945.03 | $3,734.61 | $16,789.58 |
| 117 | $31,945.03 | $26.62 | $118.12 | $31,826.91 | $3,761.23 | $16,934.32 |
| 118 | $31,826.91 | $26.52 | $118.22 | $31,708.69 | $3,787.75 | $17,079.06 |
| 119 | $31,708.69 | $26.42 | $118.31 | $31,590.38 | $3,814.18 | $17,223.80 |
| 120 | $31,590.38 | $26.33 | $118.41 | $31,471.97 | $3,840.50 | $17,368.53 |
| 121 | $31,471.97 | $26.23 | $118.51 | $31,353.46 | $3,866.73 | $17,513.27 |
| 122 | $31,353.46 | $26.13 | $118.61 | $31,234.85 | $3,892.86 | $17,658.01 |
| 123 | $31,234.85 | $26.03 | $118.71 | $31,116.14 | $3,918.88 | $17,802.75 |
| 124 | $31,116.14 | $25.93 | $118.81 | $30,997.33 | $3,944.81 | $17,947.49 |
| 125 | $30,997.33 | $25.83 | $118.91 | $30,878.42 | $3,970.65 | $18,092.22 |
| 126 | $30,878.42 | $25.73 | $119.01 | $30,759.42 | $3,996.38 | $18,236.96 |
| 127 | $30,759.42 | $25.63 | $119.10 | $30,640.31 | $4,022.01 | $18,381.70 |
| 128 | $30,640.31 | $25.53 | $119.20 | $30,521.11 | $4,047.54 | $18,526.44 |
| 129 | $30,521.11 | $25.43 | $119.30 | $30,401.80 | $4,072.98 | $18,671.17 |
| 130 | $30,401.80 | $25.33 | $119.40 | $30,282.40 | $4,098.31 | $18,815.91 |
| 131 | $30,282.40 | $25.24 | $119.50 | $30,162.90 | $4,123.55 | $18,960.65 |
| 132 | $30,162.90 | $25.14 | $119.60 | $30,043.30 | $4,148.68 | $19,105.39 |
| 133 | $30,043.30 | $25.04 | $119.70 | $29,923.60 | $4,173.72 | $19,250.13 |
| 134 | $29,923.60 | $24.94 | $119.80 | $29,803.79 | $4,198.66 | $19,394.86 |
| 135 | $29,803.79 | $24.84 | $119.90 | $29,683.89 | $4,223.49 | $19,539.60 |
| 136 | $29,683.89 | $24.74 | $120.00 | $29,563.89 | $4,248.23 | $19,684.34 |
| 137 | $29,563.89 | $24.64 | $120.10 | $29,443.79 | $4,272.87 | $19,829.08 |
| 138 | $29,443.79 | $24.54 | $120.20 | $29,323.59 | $4,297.40 | $19,973.81 |
| 139 | $29,323.59 | $24.44 | $120.30 | $29,203.29 | $4,321.84 | $20,118.55 |
| 140 | $29,203.29 | $24.34 | $120.40 | $29,082.89 | $4,346.18 | $20,263.29 |
| 141 | $29,082.89 | $24.24 | $120.50 | $28,962.38 | $4,370.41 | $20,408.03 |
| 142 | $28,962.38 | $24.14 | $120.60 | $28,841.78 | $4,394.55 | $20,552.77 |
| 143 | $28,841.78 | $24.03 | $120.70 | $28,721.08 | $4,418.58 | $20,697.50 |
| 144 | $28,721.08 | $23.93 | $120.80 | $28,600.27 | $4,442.52 | $20,842.24 |
| 145 | $28,600.27 | $23.83 | $120.90 | $28,479.37 | $4,466.35 | $20,986.98 |
| 146 | $28,479.37 | $23.73 | $121.00 | $28,358.37 | $4,490.08 | $21,131.72 |
| 147 | $28,358.37 | $23.63 | $121.11 | $28,237.26 | $4,513.71 | $21,276.45 |
| 148 | $28,237.26 | $23.53 | $121.21 | $28,116.05 | $4,537.24 | $21,421.19 |
| 149 | $28,116.05 | $23.43 | $121.31 | $27,994.75 | $4,560.67 | $21,565.93 |
| 150 | $27,994.75 | $23.33 | $121.41 | $27,873.34 | $4,584.00 | $21,710.67 |
| 151 | $27,873.34 | $23.23 | $121.51 | $27,751.83 | $4,607.23 | $21,855.41 |
| 152 | $27,751.83 | $23.13 | $121.61 | $27,630.21 | $4,630.36 | $22,000.14 |
| 153 | $27,630.21 | $23.03 | $121.71 | $27,508.50 | $4,653.38 | $22,144.88 |
| 154 | $27,508.50 | $22.92 | $121.81 | $27,386.69 | $4,676.31 | $22,289.62 |
| 155 | $27,386.69 | $22.82 | $121.92 | $27,264.77 | $4,699.13 | $22,434.36 |
| 156 | $27,264.77 | $22.72 | $122.02 | $27,142.76 | $4,721.85 | $22,579.09 |
| 157 | $27,142.76 | $22.62 | $122.12 | $27,020.64 | $4,744.47 | $22,723.83 |
| 158 | $27,020.64 | $22.52 | $122.22 | $26,898.42 | $4,766.99 | $22,868.57 |
| 159 | $26,898.42 | $22.42 | $122.32 | $26,776.09 | $4,789.40 | $23,013.31 |
| 160 | $26,776.09 | $22.31 | $122.42 | $26,653.67 | $4,811.71 | $23,158.05 |
| 161 | $26,653.67 | $22.21 | $122.53 | $26,531.14 | $4,833.93 | $23,302.78 |
| 162 | $26,531.14 | $22.11 | $122.63 | $26,408.51 | $4,856.04 | $23,447.52 |
| 163 | $26,408.51 | $22.01 | $122.73 | $26,285.78 | $4,878.04 | $23,592.26 |
| 164 | $26,285.78 | $21.90 | $122.83 | $26,162.95 | $4,899.95 | $23,737.00 |
| 165 | $26,162.95 | $21.80 | $122.94 | $26,040.02 | $4,921.75 | $23,881.73 |
| 166 | $26,040.02 | $21.70 | $123.04 | $25,916.98 | $4,943.45 | $24,026.47 |
| 167 | $25,916.98 | $21.60 | $123.14 | $25,793.84 | $4,965.05 | $24,171.21 |
| 168 | $25,793.84 | $21.49 | $123.24 | $25,670.59 | $4,986.54 | $24,315.95 |
| 169 | $25,670.59 | $21.39 | $123.35 | $25,547.25 | $5,007.93 | $24,460.69 |
| 170 | $25,547.25 | $21.29 | $123.45 | $25,423.80 | $5,029.22 | $24,605.42 |
| 171 | $25,423.80 | $21.19 | $123.55 | $25,300.25 | $5,050.41 | $24,750.16 |
| 172 | $25,300.25 | $21.08 | $123.65 | $25,176.60 | $5,071.49 | $24,894.90 |
| 173 | $25,176.60 | $20.98 | $123.76 | $25,052.84 | $5,092.47 | $25,039.64 |
| 174 | $25,052.84 | $20.88 | $123.86 | $24,928.98 | $5,113.35 | $25,184.37 |
| 175 | $24,928.98 | $20.77 | $123.96 | $24,805.01 | $5,134.13 | $25,329.11 |
| 176 | $24,805.01 | $20.67 | $124.07 | $24,680.95 | $5,154.80 | $25,473.85 |
| 177 | $24,680.95 | $20.57 | $124.17 | $24,556.78 | $5,175.36 | $25,618.59 |
| 178 | $24,556.78 | $20.46 | $124.27 | $24,432.50 | $5,195.83 | $25,763.33 |
| 179 | $24,432.50 | $20.36 | $124.38 | $24,308.13 | $5,216.19 | $25,908.06 |
| 180 | $24,308.13 | $20.26 | $124.48 | $24,183.64 | $5,236.45 | $26,052.80 |
| 181 | $24,183.64 | $20.15 | $124.58 | $24,059.06 | $5,256.60 | $26,197.54 |
| 182 | $24,059.06 | $20.05 | $124.69 | $23,934.37 | $5,276.65 | $26,342.28 |
| 183 | $23,934.37 | $19.95 | $124.79 | $23,809.58 | $5,296.59 | $26,487.01 |
| 184 | $23,809.58 | $19.84 | $124.90 | $23,684.68 | $5,316.43 | $26,631.75 |
| 185 | $23,684.68 | $19.74 | $125.00 | $23,559.68 | $5,336.17 | $26,776.49 |
| 186 | $23,559.68 | $19.63 | $125.10 | $23,434.58 | $5,355.80 | $26,921.23 |
| 187 | $23,434.58 | $19.53 | $125.21 | $23,309.37 | $5,375.33 | $27,065.97 |
| 188 | $23,309.37 | $19.42 | $125.31 | $23,184.05 | $5,394.76 | $27,210.70 |
| 189 | $23,184.05 | $19.32 | $125.42 | $23,058.64 | $5,414.08 | $27,355.44 |
| 190 | $23,058.64 | $19.22 | $125.52 | $22,933.11 | $5,433.29 | $27,500.18 |
| 191 | $22,933.11 | $19.11 | $125.63 | $22,807.49 | $5,452.40 | $27,644.92 |
| 192 | $22,807.49 | $19.01 | $125.73 | $22,681.76 | $5,471.41 | $27,789.65 |
| 193 | $22,681.76 | $18.90 | $125.84 | $22,555.92 | $5,490.31 | $27,934.39 |
| 194 | $22,555.92 | $18.80 | $125.94 | $22,429.98 | $5,509.11 | $28,079.13 |
| 195 | $22,429.98 | $18.69 | $126.05 | $22,303.93 | $5,527.80 | $28,223.87 |
| 196 | $22,303.93 | $18.59 | $126.15 | $22,177.78 | $5,546.39 | $28,368.61 |
| 197 | $22,177.78 | $18.48 | $126.26 | $22,051.52 | $5,564.87 | $28,513.34 |
| 198 | $22,051.52 | $18.38 | $126.36 | $21,925.16 | $5,583.24 | $28,658.08 |
| 199 | $21,925.16 | $18.27 | $126.47 | $21,798.70 | $5,601.52 | $28,802.82 |
| 200 | $21,798.70 | $18.17 | $126.57 | $21,672.12 | $5,619.68 | $28,947.56 |
| 201 | $21,672.12 | $18.06 | $126.68 | $21,545.45 | $5,637.74 | $29,092.29 |
| 202 | $21,545.45 | $17.95 | $126.78 | $21,418.66 | $5,655.70 | $29,237.03 |
| 203 | $21,418.66 | $17.85 | $126.89 | $21,291.77 | $5,673.54 | $29,381.77 |
| 204 | $21,291.77 | $17.74 | $126.99 | $21,164.78 | $5,691.29 | $29,526.51 |
| 205 | $21,164.78 | $17.64 | $127.10 | $21,037.68 | $5,708.93 | $29,671.25 |
| 206 | $21,037.68 | $17.53 | $127.21 | $20,910.47 | $5,726.46 | $29,815.98 |
| 207 | $20,910.47 | $17.43 | $127.31 | $20,783.16 | $5,743.88 | $29,960.72 |
| 208 | $20,783.16 | $17.32 | $127.42 | $20,655.74 | $5,761.20 | $30,105.46 |
| 209 | $20,655.74 | $17.21 | $127.52 | $20,528.22 | $5,778.41 | $30,250.20 |
| 210 | $20,528.22 | $17.11 | $127.63 | $20,400.59 | $5,795.52 | $30,394.93 |
| 211 | $20,400.59 | $17.00 | $127.74 | $20,272.85 | $5,812.52 | $30,539.67 |
| 212 | $20,272.85 | $16.89 | $127.84 | $20,145.01 | $5,829.42 | $30,684.41 |
| 213 | $20,145.01 | $16.79 | $127.95 | $20,017.06 | $5,846.20 | $30,829.15 |
| 214 | $20,017.06 | $16.68 | $128.06 | $19,889.00 | $5,862.88 | $30,973.89 |
| 215 | $19,889.00 | $16.57 | $128.16 | $19,760.83 | $5,879.46 | $31,118.62 |
| 216 | $19,760.83 | $16.47 | $128.27 | $19,632.56 | $5,895.93 | $31,263.36 |
| 217 | $19,632.56 | $16.36 | $128.38 | $19,504.19 | $5,912.29 | $31,408.10 |
| 218 | $19,504.19 | $16.25 | $128.48 | $19,375.70 | $5,928.54 | $31,552.84 |
| 219 | $19,375.70 | $16.15 | $128.59 | $19,247.11 | $5,944.69 | $31,697.57 |
| 220 | $19,247.11 | $16.04 | $128.70 | $19,118.41 | $5,960.73 | $31,842.31 |
| 221 | $19,118.41 | $15.93 | $128.81 | $18,989.61 | $5,976.66 | $31,987.05 |
| 222 | $18,989.61 | $15.82 | $128.91 | $18,860.69 | $5,992.48 | $32,131.79 |
| 223 | $18,860.69 | $15.72 | $129.02 | $18,731.67 | $6,008.20 | $32,276.53 |
| 224 | $18,731.67 | $15.61 | $129.13 | $18,602.55 | $6,023.81 | $32,421.26 |
| 225 | $18,602.55 | $15.50 | $129.24 | $18,473.31 | $6,039.31 | $32,566.00 |
| 226 | $18,473.31 | $15.39 | $129.34 | $18,343.97 | $6,054.71 | $32,710.74 |
| 227 | $18,343.97 | $15.29 | $129.45 | $18,214.52 | $6,069.99 | $32,855.48 |
| 228 | $18,214.52 | $15.18 | $129.56 | $18,084.96 | $6,085.17 | $33,000.21 |
| 229 | $18,084.96 | $15.07 | $129.67 | $17,955.29 | $6,100.24 | $33,144.95 |
| 230 | $17,955.29 | $14.96 | $129.78 | $17,825.51 | $6,115.20 | $33,289.69 |
| 231 | $17,825.51 | $14.85 | $129.88 | $17,695.63 | $6,130.06 | $33,434.43 |
| 232 | $17,695.63 | $14.75 | $129.99 | $17,565.64 | $6,144.81 | $33,579.17 |
| 233 | $17,565.64 | $14.64 | $130.10 | $17,435.54 | $6,159.44 | $33,723.90 |
| 234 | $17,435.54 | $14.53 | $130.21 | $17,305.33 | $6,173.97 | $33,868.64 |
| 235 | $17,305.33 | $14.42 | $130.32 | $17,175.01 | $6,188.39 | $34,013.38 |
| 236 | $17,175.01 | $14.31 | $130.43 | $17,044.59 | $6,202.71 | $34,158.12 |
| 237 | $17,044.59 | $14.20 | $130.53 | $16,914.06 | $6,216.91 | $34,302.85 |
| 238 | $16,914.06 | $14.10 | $130.64 | $16,783.41 | $6,231.01 | $34,447.59 |
| 239 | $16,783.41 | $13.99 | $130.75 | $16,652.66 | $6,244.99 | $34,592.33 |
| 240 | $16,652.66 | $13.88 | $130.86 | $16,521.80 | $6,258.87 | $34,737.07 |
| 241 | $16,521.80 | $13.77 | $130.97 | $16,390.83 | $6,272.64 | $34,881.81 |
| 242 | $16,390.83 | $13.66 | $131.08 | $16,259.75 | $6,286.30 | $35,026.54 |
| 243 | $16,259.75 | $13.55 | $131.19 | $16,128.56 | $6,299.85 | $35,171.28 |
| 244 | $16,128.56 | $13.44 | $131.30 | $15,997.27 | $6,313.29 | $35,316.02 |
| 245 | $15,997.27 | $13.33 | $131.41 | $15,865.86 | $6,326.62 | $35,460.76 |
| 246 | $15,865.86 | $13.22 | $131.52 | $15,734.34 | $6,339.84 | $35,605.49 |
| 247 | $15,734.34 | $13.11 | $131.63 | $15,602.72 | $6,352.95 | $35,750.23 |
| 248 | $15,602.72 | $13.00 | $131.74 | $15,470.98 | $6,365.95 | $35,894.97 |
| 249 | $15,470.98 | $12.89 | $131.85 | $15,339.14 | $6,378.85 | $36,039.71 |
| 250 | $15,339.14 | $12.78 | $131.96 | $15,207.18 | $6,391.63 | $36,184.45 |
| 251 | $15,207.18 | $12.67 | $132.07 | $15,075.12 | $6,404.30 | $36,329.18 |
| 252 | $15,075.12 | $12.56 | $132.18 | $14,942.94 | $6,416.86 | $36,473.92 |
| 253 | $14,942.94 | $12.45 | $132.29 | $14,810.66 | $6,429.32 | $36,618.66 |
| 254 | $14,810.66 | $12.34 | $132.40 | $14,678.26 | $6,441.66 | $36,763.40 |
| 255 | $14,678.26 | $12.23 | $132.51 | $14,545.76 | $6,453.89 | $36,908.13 |
| 256 | $14,545.76 | $12.12 | $132.62 | $14,413.14 | $6,466.01 | $37,052.87 |
| 257 | $14,413.14 | $12.01 | $132.73 | $14,280.41 | $6,478.02 | $37,197.61 |
| 258 | $14,280.41 | $11.90 | $132.84 | $14,147.57 | $6,489.92 | $37,342.35 |
| 259 | $14,147.57 | $11.79 | $132.95 | $14,014.63 | $6,501.71 | $37,487.09 |
| 260 | $14,014.63 | $11.68 | $133.06 | $13,881.57 | $6,513.39 | $37,631.82 |
| 261 | $13,881.57 | $11.57 | $133.17 | $13,748.40 | $6,524.96 | $37,776.56 |
| 262 | $13,748.40 | $11.46 | $133.28 | $13,615.12 | $6,536.42 | $37,921.30 |
| 263 | $13,615.12 | $11.35 | $133.39 | $13,481.73 | $6,547.76 | $38,066.04 |
| 264 | $13,481.73 | $11.23 | $133.50 | $13,348.22 | $6,559.00 | $38,210.78 |
| 265 | $13,348.22 | $11.12 | $133.61 | $13,214.61 | $6,570.12 | $38,355.51 |
| 266 | $13,214.61 | $11.01 | $133.73 | $13,080.88 | $6,581.13 | $38,500.25 |
| 267 | $13,080.88 | $10.90 | $133.84 | $12,947.05 | $6,592.03 | $38,644.99 |
| 268 | $12,947.05 | $10.79 | $133.95 | $12,813.10 | $6,602.82 | $38,789.73 |
| 269 | $12,813.10 | $10.68 | $134.06 | $12,679.04 | $6,613.50 | $38,934.46 |
| 270 | $12,679.04 | $10.57 | $134.17 | $12,544.86 | $6,624.07 | $39,079.20 |
| 271 | $12,544.86 | $10.45 | $134.28 | $12,410.58 | $6,634.52 | $39,223.94 |
| 272 | $12,410.58 | $10.34 | $134.40 | $12,276.19 | $6,644.86 | $39,368.68 |
| 273 | $12,276.19 | $10.23 | $134.51 | $12,141.68 | $6,655.09 | $39,513.42 |
| 274 | $12,141.68 | $10.12 | $134.62 | $12,007.06 | $6,665.21 | $39,658.15 |
| 275 | $12,007.06 | $10.01 | $134.73 | $11,872.33 | $6,675.22 | $39,802.89 |
| 276 | $11,872.33 | $9.89 | $134.84 | $11,737.48 | $6,685.11 | $39,947.63 |
| 277 | $11,737.48 | $9.78 | $134.96 | $11,602.53 | $6,694.89 | $40,092.37 |
| 278 | $11,602.53 | $9.67 | $135.07 | $11,467.46 | $6,704.56 | $40,237.10 |
| 279 | $11,467.46 | $9.56 | $135.18 | $11,332.27 | $6,714.12 | $40,381.84 |
| 280 | $11,332.27 | $9.44 | $135.29 | $11,196.98 | $6,723.56 | $40,526.58 |
| 281 | $11,196.98 | $9.33 | $135.41 | $11,061.57 | $6,732.89 | $40,671.32 |
| 282 | $11,061.57 | $9.22 | $135.52 | $10,926.05 | $6,742.11 | $40,816.06 |
| 283 | $10,926.05 | $9.11 | $135.63 | $10,790.42 | $6,751.21 | $40,960.79 |
| 284 | $10,790.42 | $8.99 | $135.75 | $10,654.68 | $6,760.21 | $41,105.53 |
| 285 | $10,654.68 | $8.88 | $135.86 | $10,518.82 | $6,769.08 | $41,250.27 |
| 286 | $10,518.82 | $8.77 | $135.97 | $10,382.84 | $6,777.85 | $41,395.01 |
| 287 | $10,382.84 | $8.65 | $136.09 | $10,246.76 | $6,786.50 | $41,539.74 |
| 288 | $10,246.76 | $8.54 | $136.20 | $10,110.56 | $6,795.04 | $41,684.48 |
| 289 | $10,110.56 | $8.43 | $136.31 | $9,974.25 | $6,803.47 | $41,829.22 |
| 290 | $9,974.25 | $8.31 | $136.43 | $9,837.82 | $6,811.78 | $41,973.96 |
| 291 | $9,837.82 | $8.20 | $136.54 | $9,701.28 | $6,819.98 | $42,118.70 |
| 292 | $9,701.28 | $8.08 | $136.65 | $9,564.63 | $6,828.06 | $42,263.43 |
| 293 | $9,564.63 | $7.97 | $136.77 | $9,427.86 | $6,836.03 | $42,408.17 |
| 294 | $9,427.86 | $7.86 | $136.88 | $9,290.98 | $6,843.89 | $42,552.91 |
| 295 | $9,290.98 | $7.74 | $137.00 | $9,153.98 | $6,851.63 | $42,697.65 |
| 296 | $9,153.98 | $7.63 | $137.11 | $9,016.88 | $6,859.26 | $42,842.38 |
| 297 | $9,016.88 | $7.51 | $137.22 | $8,879.65 | $6,866.77 | $42,987.12 |
| 298 | $8,879.65 | $7.40 | $137.34 | $8,742.31 | $6,874.17 | $43,131.86 |
| 299 | $8,742.31 | $7.29 | $137.45 | $8,604.86 | $6,881.46 | $43,276.60 |
| 300 | $8,604.86 | $7.17 | $137.57 | $8,467.29 | $6,888.63 | $43,421.34 |
| 301 | $8,467.29 | $7.06 | $137.68 | $8,329.61 | $6,895.69 | $43,566.07 |
| 302 | $8,329.61 | $6.94 | $137.80 | $8,191.82 | $6,902.63 | $43,710.81 |
| 303 | $8,191.82 | $6.83 | $137.91 | $8,053.90 | $6,909.45 | $43,855.55 |
| 304 | $8,053.90 | $6.71 | $138.03 | $7,915.88 | $6,916.16 | $44,000.29 |
| 305 | $7,915.88 | $6.60 | $138.14 | $7,777.74 | $6,922.76 | $44,145.02 |
| 306 | $7,777.74 | $6.48 | $138.26 | $7,639.48 | $6,929.24 | $44,289.76 |
| 307 | $7,639.48 | $6.37 | $138.37 | $7,501.11 | $6,935.61 | $44,434.50 |
| 308 | $7,501.11 | $6.25 | $138.49 | $7,362.62 | $6,941.86 | $44,579.24 |
| 309 | $7,362.62 | $6.14 | $138.60 | $7,224.02 | $6,948.00 | $44,723.98 |
| 310 | $7,224.02 | $6.02 | $138.72 | $7,085.30 | $6,954.02 | $44,868.71 |
| 311 | $7,085.30 | $5.90 | $138.83 | $6,946.47 | $6,959.92 | $45,013.45 |
| 312 | $6,946.47 | $5.79 | $138.95 | $6,807.52 | $6,965.71 | $45,158.19 |
| 313 | $6,807.52 | $5.67 | $139.06 | $6,668.46 | $6,971.38 | $45,302.93 |
| 314 | $6,668.46 | $5.56 | $139.18 | $6,529.27 | $6,976.94 | $45,447.66 |
| 315 | $6,529.27 | $5.44 | $139.30 | $6,389.98 | $6,982.38 | $45,592.40 |
| 316 | $6,389.98 | $5.32 | $139.41 | $6,250.56 | $6,987.70 | $45,737.14 |
| 317 | $6,250.56 | $5.21 | $139.53 | $6,111.04 | $6,992.91 | $45,881.88 |
| 318 | $6,111.04 | $5.09 | $139.65 | $5,971.39 | $6,998.01 | $46,026.62 |
| 319 | $5,971.39 | $4.98 | $139.76 | $5,831.63 | $7,002.98 | $46,171.35 |
| 320 | $5,831.63 | $4.86 | $139.88 | $5,691.75 | $7,007.84 | $46,316.09 |
| 321 | $5,691.75 | $4.74 | $139.99 | $5,551.76 | $7,012.58 | $46,460.83 |
| 322 | $5,551.76 | $4.63 | $140.11 | $5,411.64 | $7,017.21 | $46,605.57 |
| 323 | $5,411.64 | $4.51 | $140.23 | $5,271.42 | $7,021.72 | $46,750.30 |
| 324 | $5,271.42 | $4.39 | $140.34 | $5,131.07 | $7,026.11 | $46,895.04 |
| 325 | $5,131.07 | $4.28 | $140.46 | $4,990.61 | $7,030.39 | $47,039.78 |
| 326 | $4,990.61 | $4.16 | $140.58 | $4,850.03 | $7,034.55 | $47,184.52 |
| 327 | $4,850.03 | $4.04 | $140.70 | $4,709.33 | $7,038.59 | $47,329.26 |
| 328 | $4,709.33 | $3.92 | $140.81 | $4,568.52 | $7,042.51 | $47,473.99 |
| 329 | $4,568.52 | $3.81 | $140.93 | $4,427.59 | $7,046.32 | $47,618.73 |
| 330 | $4,427.59 | $3.69 | $141.05 | $4,286.54 | $7,050.01 | $47,763.47 |
| 331 | $4,286.54 | $3.57 | $141.17 | $4,145.38 | $7,053.58 | $47,908.21 |
| 332 | $4,145.38 | $3.45 | $141.28 | $4,004.09 | $7,057.04 | $48,052.94 |
| 333 | $4,004.09 | $3.34 | $141.40 | $3,862.69 | $7,060.37 | $48,197.68 |
| 334 | $3,862.69 | $3.22 | $141.52 | $3,721.17 | $7,063.59 | $48,342.42 |
| 335 | $3,721.17 | $3.10 | $141.64 | $3,579.54 | $7,066.69 | $48,487.16 |
| 336 | $3,579.54 | $2.98 | $141.75 | $3,437.78 | $7,069.68 | $48,631.90 |
| 337 | $3,437.78 | $2.86 | $141.87 | $3,295.91 | $7,072.54 | $48,776.63 |
| 338 | $3,295.91 | $2.75 | $141.99 | $3,153.92 | $7,075.29 | $48,921.37 |
| 339 | $3,153.92 | $2.63 | $142.11 | $3,011.81 | $7,077.92 | $49,066.11 |
| 340 | $3,011.81 | $2.51 | $142.23 | $2,869.58 | $7,080.43 | $49,210.85 |
| 341 | $2,869.58 | $2.39 | $142.35 | $2,727.23 | $7,082.82 | $49,355.58 |
| 342 | $2,727.23 | $2.27 | $142.47 | $2,584.77 | $7,085.09 | $49,500.32 |
| 343 | $2,584.77 | $2.15 | $142.58 | $2,442.19 | $7,087.25 | $49,645.06 |
| 344 | $2,442.19 | $2.04 | $142.70 | $2,299.48 | $7,089.28 | $49,789.80 |
| 345 | $2,299.48 | $1.92 | $142.82 | $2,156.66 | $7,091.20 | $49,934.54 |
| 346 | $2,156.66 | $1.80 | $142.94 | $2,013.72 | $7,092.99 | $50,079.27 |
| 347 | $2,013.72 | $1.68 | $143.06 | $1,870.66 | $7,094.67 | $50,224.01 |
| 348 | $1,870.66 | $1.56 | $143.18 | $1,727.48 | $7,096.23 | $50,368.75 |
| 349 | $1,727.48 | $1.44 | $143.30 | $1,584.18 | $7,097.67 | $50,513.49 |
| 350 | $1,584.18 | $1.32 | $143.42 | $1,440.77 | $7,098.99 | $50,658.22 |
| 351 | $1,440.77 | $1.20 | $143.54 | $1,297.23 | $7,100.19 | $50,802.96 |
| 352 | $1,297.23 | $1.08 | $143.66 | $1,153.57 | $7,101.27 | $50,947.70 |
| 353 | $1,153.57 | $0.96 | $143.78 | $1,009.80 | $7,102.23 | $51,092.44 |
| 354 | $1,009.80 | $0.84 | $143.90 | $865.90 | $7,103.08 | $51,237.18 |
| 355 | $865.90 | $0.72 | $144.02 | $721.88 | $7,103.80 | $51,381.91 |
| 356 | $721.88 | $0.60 | $144.14 | $577.75 | $7,104.40 | $51,526.65 |
| 357 | $577.75 | $0.48 | $144.26 | $433.49 | $7,104.88 | $51,671.39 |
| 358 | $433.49 | $0.36 | $144.38 | $289.11 | $7,105.24 | $51,816.13 |
| 359 | $289.11 | $0.24 | $144.50 | $144.62 | $7,105.48 | $51,960.86 |
| 360 | $144.62 | $0.12 | $144.62 | $-0.00 | $7,105.60 | $52,105.60 |