|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $15.83 | $20.63 | $9,979.37 | $15.83 | $36.46 |
| 2 | $9,979.37 | $15.80 | $20.66 | $9,958.71 | $31.63 | $72.93 |
| 3 | $9,958.71 | $15.77 | $20.70 | $9,938.01 | $47.40 | $109.39 |
| 4 | $9,938.01 | $15.74 | $20.73 | $9,917.28 | $63.14 | $145.86 |
| 5 | $9,917.28 | $15.70 | $20.76 | $9,896.52 | $78.84 | $182.32 |
| 6 | $9,896.52 | $15.67 | $20.79 | $9,875.73 | $94.51 | $218.78 |
| 7 | $9,875.73 | $15.64 | $20.83 | $9,854.90 | $110.15 | $255.25 |
| 8 | $9,854.90 | $15.60 | $20.86 | $9,834.04 | $125.75 | $291.71 |
| 9 | $9,834.04 | $15.57 | $20.89 | $9,813.14 | $141.32 | $328.17 |
| 10 | $9,813.14 | $15.54 | $20.93 | $9,792.22 | $156.86 | $364.64 |
| 11 | $9,792.22 | $15.50 | $20.96 | $9,771.26 | $172.36 | $401.10 |
| 12 | $9,771.26 | $15.47 | $20.99 | $9,750.27 | $187.83 | $437.57 |
| 13 | $9,750.27 | $15.44 | $21.03 | $9,729.24 | $203.27 | $474.03 |
| 14 | $9,729.24 | $15.40 | $21.06 | $9,708.18 | $218.68 | $510.49 |
| 15 | $9,708.18 | $15.37 | $21.09 | $9,687.09 | $234.05 | $546.96 |
| 16 | $9,687.09 | $15.34 | $21.13 | $9,665.96 | $249.38 | $583.42 |
| 17 | $9,665.96 | $15.30 | $21.16 | $9,644.80 | $264.69 | $619.89 |
| 18 | $9,644.80 | $15.27 | $21.19 | $9,623.61 | $279.96 | $656.35 |
| 19 | $9,623.61 | $15.24 | $21.23 | $9,602.38 | $295.20 | $692.81 |
| 20 | $9,602.38 | $15.20 | $21.26 | $9,581.12 | $310.40 | $729.28 |
| 21 | $9,581.12 | $15.17 | $21.29 | $9,559.83 | $325.57 | $765.74 |
| 22 | $9,559.83 | $15.14 | $21.33 | $9,538.50 | $340.71 | $802.21 |
| 23 | $9,538.50 | $15.10 | $21.36 | $9,517.14 | $355.81 | $838.67 |
| 24 | $9,517.14 | $15.07 | $21.40 | $9,495.75 | $370.88 | $875.13 |
| 25 | $9,495.75 | $15.03 | $21.43 | $9,474.32 | $385.91 | $911.60 |
| 26 | $9,474.32 | $15.00 | $21.46 | $9,452.85 | $400.91 | $948.06 |
| 27 | $9,452.85 | $14.97 | $21.50 | $9,431.36 | $415.88 | $984.52 |
| 28 | $9,431.36 | $14.93 | $21.53 | $9,409.83 | $430.81 | $1,020.99 |
| 29 | $9,409.83 | $14.90 | $21.56 | $9,388.26 | $445.71 | $1,057.45 |
| 30 | $9,388.26 | $14.86 | $21.60 | $9,366.66 | $460.58 | $1,093.92 |
| 31 | $9,366.66 | $14.83 | $21.63 | $9,345.03 | $475.41 | $1,130.38 |
| 32 | $9,345.03 | $14.80 | $21.67 | $9,323.36 | $490.21 | $1,166.84 |
| 33 | $9,323.36 | $14.76 | $21.70 | $9,301.66 | $504.97 | $1,203.31 |
| 34 | $9,301.66 | $14.73 | $21.74 | $9,279.92 | $519.69 | $1,239.77 |
| 35 | $9,279.92 | $14.69 | $21.77 | $9,258.15 | $534.39 | $1,276.24 |
| 36 | $9,258.15 | $14.66 | $21.81 | $9,236.35 | $549.05 | $1,312.70 |
| 37 | $9,236.35 | $14.62 | $21.84 | $9,214.51 | $563.67 | $1,349.16 |
| 38 | $9,214.51 | $14.59 | $21.87 | $9,192.63 | $578.26 | $1,385.63 |
| 39 | $9,192.63 | $14.56 | $21.91 | $9,170.72 | $592.82 | $1,422.09 |
| 40 | $9,170.72 | $14.52 | $21.94 | $9,148.78 | $607.34 | $1,458.56 |
| 41 | $9,148.78 | $14.49 | $21.98 | $9,126.80 | $621.82 | $1,495.02 |
| 42 | $9,126.80 | $14.45 | $22.01 | $9,104.79 | $636.27 | $1,531.48 |
| 43 | $9,104.79 | $14.42 | $22.05 | $9,082.74 | $650.69 | $1,567.95 |
| 44 | $9,082.74 | $14.38 | $22.08 | $9,060.66 | $665.07 | $1,604.41 |
| 45 | $9,060.66 | $14.35 | $22.12 | $9,038.54 | $679.42 | $1,640.87 |
| 46 | $9,038.54 | $14.31 | $22.15 | $9,016.39 | $693.73 | $1,677.34 |
| 47 | $9,016.39 | $14.28 | $22.19 | $8,994.20 | $708.00 | $1,713.80 |
| 48 | $8,994.20 | $14.24 | $22.22 | $8,971.98 | $722.24 | $1,750.27 |
| 49 | $8,971.98 | $14.21 | $22.26 | $8,949.72 | $736.45 | $1,786.73 |
| 50 | $8,949.72 | $14.17 | $22.29 | $8,927.42 | $750.62 | $1,823.19 |
| 51 | $8,927.42 | $14.14 | $22.33 | $8,905.10 | $764.75 | $1,859.66 |
| 52 | $8,905.10 | $14.10 | $22.36 | $8,882.73 | $778.85 | $1,896.12 |
| 53 | $8,882.73 | $14.06 | $22.40 | $8,860.33 | $792.92 | $1,932.59 |
| 54 | $8,860.33 | $14.03 | $22.44 | $8,837.90 | $806.95 | $1,969.05 |
| 55 | $8,837.90 | $13.99 | $22.47 | $8,815.43 | $820.94 | $2,005.51 |
| 56 | $8,815.43 | $13.96 | $22.51 | $8,792.92 | $834.90 | $2,041.98 |
| 57 | $8,792.92 | $13.92 | $22.54 | $8,770.38 | $848.82 | $2,078.44 |
| 58 | $8,770.38 | $13.89 | $22.58 | $8,747.80 | $862.71 | $2,114.91 |
| 59 | $8,747.80 | $13.85 | $22.61 | $8,725.19 | $876.56 | $2,151.37 |
| 60 | $8,725.19 | $13.81 | $22.65 | $8,702.54 | $890.37 | $2,187.83 |
| 61 | $8,702.54 | $13.78 | $22.68 | $8,679.85 | $904.15 | $2,224.30 |
| 62 | $8,679.85 | $13.74 | $22.72 | $8,657.13 | $917.89 | $2,260.76 |
| 63 | $8,657.13 | $13.71 | $22.76 | $8,634.38 | $931.60 | $2,297.22 |
| 64 | $8,634.38 | $13.67 | $22.79 | $8,611.58 | $945.27 | $2,333.69 |
| 65 | $8,611.58 | $13.64 | $22.83 | $8,588.76 | $958.91 | $2,370.15 |
| 66 | $8,588.76 | $13.60 | $22.87 | $8,565.89 | $972.51 | $2,406.62 |
| 67 | $8,565.89 | $13.56 | $22.90 | $8,542.99 | $986.07 | $2,443.08 |
| 68 | $8,542.99 | $13.53 | $22.94 | $8,520.05 | $999.60 | $2,479.54 |
| 69 | $8,520.05 | $13.49 | $22.97 | $8,497.08 | $1,013.09 | $2,516.01 |
| 70 | $8,497.08 | $13.45 | $23.01 | $8,474.07 | $1,026.54 | $2,552.47 |
| 71 | $8,474.07 | $13.42 | $23.05 | $8,451.02 | $1,039.96 | $2,588.94 |
| 72 | $8,451.02 | $13.38 | $23.08 | $8,427.94 | $1,053.34 | $2,625.40 |
| 73 | $8,427.94 | $13.34 | $23.12 | $8,404.82 | $1,066.68 | $2,661.86 |
| 74 | $8,404.82 | $13.31 | $23.16 | $8,381.66 | $1,079.99 | $2,698.33 |
| 75 | $8,381.66 | $13.27 | $23.19 | $8,358.47 | $1,093.26 | $2,734.79 |
| 76 | $8,358.47 | $13.23 | $23.23 | $8,335.24 | $1,106.49 | $2,771.26 |
| 77 | $8,335.24 | $13.20 | $23.27 | $8,311.97 | $1,119.69 | $2,807.72 |
| 78 | $8,311.97 | $13.16 | $23.30 | $8,288.67 | $1,132.85 | $2,844.18 |
| 79 | $8,288.67 | $13.12 | $23.34 | $8,265.33 | $1,145.98 | $2,880.65 |
| 80 | $8,265.33 | $13.09 | $23.38 | $8,241.95 | $1,159.06 | $2,917.11 |
| 81 | $8,241.95 | $13.05 | $23.41 | $8,218.54 | $1,172.11 | $2,953.57 |
| 82 | $8,218.54 | $13.01 | $23.45 | $8,195.09 | $1,185.13 | $2,990.04 |
| 83 | $8,195.09 | $12.98 | $23.49 | $8,171.60 | $1,198.10 | $3,026.50 |
| 84 | $8,171.60 | $12.94 | $23.53 | $8,148.07 | $1,211.04 | $3,062.97 |
| 85 | $8,148.07 | $12.90 | $23.56 | $8,124.51 | $1,223.94 | $3,099.43 |
| 86 | $8,124.51 | $12.86 | $23.60 | $8,100.91 | $1,236.80 | $3,135.89 |
| 87 | $8,100.91 | $12.83 | $23.64 | $8,077.27 | $1,249.63 | $3,172.36 |
| 88 | $8,077.27 | $12.79 | $23.67 | $8,053.60 | $1,262.42 | $3,208.82 |
| 89 | $8,053.60 | $12.75 | $23.71 | $8,029.89 | $1,275.17 | $3,245.29 |
| 90 | $8,029.89 | $12.71 | $23.75 | $8,006.14 | $1,287.89 | $3,281.75 |
| 91 | $8,006.14 | $12.68 | $23.79 | $7,982.35 | $1,300.56 | $3,318.21 |
| 92 | $7,982.35 | $12.64 | $23.83 | $7,958.52 | $1,313.20 | $3,354.68 |
| 93 | $7,958.52 | $12.60 | $23.86 | $7,934.66 | $1,325.80 | $3,391.14 |
| 94 | $7,934.66 | $12.56 | $23.90 | $7,910.76 | $1,338.36 | $3,427.61 |
| 95 | $7,910.76 | $12.53 | $23.94 | $7,886.82 | $1,350.89 | $3,464.07 |
| 96 | $7,886.82 | $12.49 | $23.98 | $7,862.84 | $1,363.38 | $3,500.53 |
| 97 | $7,862.84 | $12.45 | $24.01 | $7,838.83 | $1,375.83 | $3,537.00 |
| 98 | $7,838.83 | $12.41 | $24.05 | $7,814.78 | $1,388.24 | $3,573.46 |
| 99 | $7,814.78 | $12.37 | $24.09 | $7,790.69 | $1,400.61 | $3,609.92 |
| 100 | $7,790.69 | $12.34 | $24.13 | $7,766.56 | $1,412.95 | $3,646.39 |
| 101 | $7,766.56 | $12.30 | $24.17 | $7,742.39 | $1,425.24 | $3,682.85 |
| 102 | $7,742.39 | $12.26 | $24.21 | $7,718.19 | $1,437.50 | $3,719.32 |
| 103 | $7,718.19 | $12.22 | $24.24 | $7,693.94 | $1,449.72 | $3,755.78 |
| 104 | $7,693.94 | $12.18 | $24.28 | $7,669.66 | $1,461.91 | $3,792.24 |
| 105 | $7,669.66 | $12.14 | $24.32 | $7,645.34 | $1,474.05 | $3,828.71 |
| 106 | $7,645.34 | $12.11 | $24.36 | $7,620.98 | $1,486.15 | $3,865.17 |
| 107 | $7,620.98 | $12.07 | $24.40 | $7,596.59 | $1,498.22 | $3,901.64 |
| 108 | $7,596.59 | $12.03 | $24.44 | $7,572.15 | $1,510.25 | $3,938.10 |
| 109 | $7,572.15 | $11.99 | $24.47 | $7,547.67 | $1,522.24 | $3,974.56 |
| 110 | $7,547.67 | $11.95 | $24.51 | $7,523.16 | $1,534.19 | $4,011.03 |
| 111 | $7,523.16 | $11.91 | $24.55 | $7,498.61 | $1,546.10 | $4,047.49 |
| 112 | $7,498.61 | $11.87 | $24.59 | $7,474.02 | $1,557.97 | $4,083.96 |
| 113 | $7,474.02 | $11.83 | $24.63 | $7,449.39 | $1,569.81 | $4,120.42 |
| 114 | $7,449.39 | $11.79 | $24.67 | $7,424.72 | $1,581.60 | $4,156.88 |
| 115 | $7,424.72 | $11.76 | $24.71 | $7,400.01 | $1,593.36 | $4,193.35 |
| 116 | $7,400.01 | $11.72 | $24.75 | $7,375.26 | $1,605.07 | $4,229.81 |
| 117 | $7,375.26 | $11.68 | $24.79 | $7,350.48 | $1,616.75 | $4,266.27 |
| 118 | $7,350.48 | $11.64 | $24.83 | $7,325.65 | $1,628.39 | $4,302.74 |
| 119 | $7,325.65 | $11.60 | $24.86 | $7,300.79 | $1,639.99 | $4,339.20 |
| 120 | $7,300.79 | $11.56 | $24.90 | $7,275.88 | $1,651.55 | $4,375.67 |
| 121 | $7,275.88 | $11.52 | $24.94 | $7,250.94 | $1,663.07 | $4,412.13 |
| 122 | $7,250.94 | $11.48 | $24.98 | $7,225.96 | $1,674.55 | $4,448.59 |
| 123 | $7,225.96 | $11.44 | $25.02 | $7,200.93 | $1,685.99 | $4,485.06 |
| 124 | $7,200.93 | $11.40 | $25.06 | $7,175.87 | $1,697.39 | $4,521.52 |
| 125 | $7,175.87 | $11.36 | $25.10 | $7,150.77 | $1,708.75 | $4,557.99 |
| 126 | $7,150.77 | $11.32 | $25.14 | $7,125.63 | $1,720.08 | $4,594.45 |
| 127 | $7,125.63 | $11.28 | $25.18 | $7,100.44 | $1,731.36 | $4,630.91 |
| 128 | $7,100.44 | $11.24 | $25.22 | $7,075.22 | $1,742.60 | $4,667.38 |
| 129 | $7,075.22 | $11.20 | $25.26 | $7,049.96 | $1,753.80 | $4,703.84 |
| 130 | $7,049.96 | $11.16 | $25.30 | $7,024.66 | $1,764.97 | $4,740.31 |
| 131 | $7,024.66 | $11.12 | $25.34 | $6,999.32 | $1,776.09 | $4,776.77 |
| 132 | $6,999.32 | $11.08 | $25.38 | $6,973.94 | $1,787.17 | $4,813.23 |
| 133 | $6,973.94 | $11.04 | $25.42 | $6,948.52 | $1,798.21 | $4,849.70 |
| 134 | $6,948.52 | $11.00 | $25.46 | $6,923.05 | $1,809.21 | $4,886.16 |
| 135 | $6,923.05 | $10.96 | $25.50 | $6,897.55 | $1,820.18 | $4,922.62 |
| 136 | $6,897.55 | $10.92 | $25.54 | $6,872.01 | $1,831.10 | $4,959.09 |
| 137 | $6,872.01 | $10.88 | $25.58 | $6,846.42 | $1,841.98 | $4,995.55 |
| 138 | $6,846.42 | $10.84 | $25.62 | $6,820.80 | $1,852.82 | $5,032.02 |
| 139 | $6,820.80 | $10.80 | $25.66 | $6,795.14 | $1,863.62 | $5,068.48 |
| 140 | $6,795.14 | $10.76 | $25.70 | $6,769.43 | $1,874.38 | $5,104.94 |
| 141 | $6,769.43 | $10.72 | $25.75 | $6,743.69 | $1,885.09 | $5,141.41 |
| 142 | $6,743.69 | $10.68 | $25.79 | $6,717.90 | $1,895.77 | $5,177.87 |
| 143 | $6,717.90 | $10.64 | $25.83 | $6,692.07 | $1,906.41 | $5,214.34 |
| 144 | $6,692.07 | $10.60 | $25.87 | $6,666.20 | $1,917.00 | $5,250.80 |
| 145 | $6,666.20 | $10.55 | $25.91 | $6,640.30 | $1,927.56 | $5,287.26 |
| 146 | $6,640.30 | $10.51 | $25.95 | $6,614.35 | $1,938.07 | $5,323.73 |
| 147 | $6,614.35 | $10.47 | $25.99 | $6,588.35 | $1,948.55 | $5,360.19 |
| 148 | $6,588.35 | $10.43 | $26.03 | $6,562.32 | $1,958.98 | $5,396.66 |
| 149 | $6,562.32 | $10.39 | $26.07 | $6,536.25 | $1,969.37 | $5,433.12 |
| 150 | $6,536.25 | $10.35 | $26.11 | $6,510.13 | $1,979.72 | $5,469.58 |
| 151 | $6,510.13 | $10.31 | $26.16 | $6,483.98 | $1,990.02 | $5,506.05 |
| 152 | $6,483.98 | $10.27 | $26.20 | $6,457.78 | $2,000.29 | $5,542.51 |
| 153 | $6,457.78 | $10.22 | $26.24 | $6,431.54 | $2,010.52 | $5,578.97 |
| 154 | $6,431.54 | $10.18 | $26.28 | $6,405.26 | $2,020.70 | $5,615.44 |
| 155 | $6,405.26 | $10.14 | $26.32 | $6,378.94 | $2,030.84 | $5,651.90 |
| 156 | $6,378.94 | $10.10 | $26.36 | $6,352.57 | $2,040.94 | $5,688.37 |
| 157 | $6,352.57 | $10.06 | $26.41 | $6,326.17 | $2,051.00 | $5,724.83 |
| 158 | $6,326.17 | $10.02 | $26.45 | $6,299.72 | $2,061.01 | $5,761.29 |
| 159 | $6,299.72 | $9.97 | $26.49 | $6,273.23 | $2,070.99 | $5,797.76 |
| 160 | $6,273.23 | $9.93 | $26.53 | $6,246.70 | $2,080.92 | $5,834.22 |
| 161 | $6,246.70 | $9.89 | $26.57 | $6,220.13 | $2,090.81 | $5,870.69 |
| 162 | $6,220.13 | $9.85 | $26.62 | $6,193.51 | $2,100.66 | $5,907.15 |
| 163 | $6,193.51 | $9.81 | $26.66 | $6,166.85 | $2,110.47 | $5,943.61 |
| 164 | $6,166.85 | $9.76 | $26.70 | $6,140.15 | $2,120.23 | $5,980.08 |
| 165 | $6,140.15 | $9.72 | $26.74 | $6,113.41 | $2,129.95 | $6,016.54 |
| 166 | $6,113.41 | $9.68 | $26.78 | $6,086.63 | $2,139.63 | $6,053.01 |
| 167 | $6,086.63 | $9.64 | $26.83 | $6,059.80 | $2,149.27 | $6,089.47 |
| 168 | $6,059.80 | $9.59 | $26.87 | $6,032.93 | $2,158.86 | $6,125.93 |
| 169 | $6,032.93 | $9.55 | $26.91 | $6,006.02 | $2,168.42 | $6,162.40 |
| 170 | $6,006.02 | $9.51 | $26.95 | $5,979.07 | $2,177.93 | $6,198.86 |
| 171 | $5,979.07 | $9.47 | $27.00 | $5,952.07 | $2,187.39 | $6,235.32 |
| 172 | $5,952.07 | $9.42 | $27.04 | $5,925.03 | $2,196.82 | $6,271.79 |
| 173 | $5,925.03 | $9.38 | $27.08 | $5,897.95 | $2,206.20 | $6,308.25 |
| 174 | $5,897.95 | $9.34 | $27.13 | $5,870.82 | $2,215.54 | $6,344.72 |
| 175 | $5,870.82 | $9.30 | $27.17 | $5,843.65 | $2,224.83 | $6,381.18 |
| 176 | $5,843.65 | $9.25 | $27.21 | $5,816.44 | $2,234.09 | $6,417.64 |
| 177 | $5,816.44 | $9.21 | $27.25 | $5,789.19 | $2,243.29 | $6,454.11 |
| 178 | $5,789.19 | $9.17 | $27.30 | $5,761.89 | $2,252.46 | $6,490.57 |
| 179 | $5,761.89 | $9.12 | $27.34 | $5,734.55 | $2,261.58 | $6,527.04 |
| 180 | $5,734.55 | $9.08 | $27.38 | $5,707.16 | $2,270.66 | $6,563.50 |
| 181 | $5,707.16 | $9.04 | $27.43 | $5,679.74 | $2,279.70 | $6,599.96 |
| 182 | $5,679.74 | $8.99 | $27.47 | $5,652.27 | $2,288.69 | $6,636.43 |
| 183 | $5,652.27 | $8.95 | $27.51 | $5,624.75 | $2,297.64 | $6,672.89 |
| 184 | $5,624.75 | $8.91 | $27.56 | $5,597.19 | $2,306.55 | $6,709.36 |
| 185 | $5,597.19 | $8.86 | $27.60 | $5,569.59 | $2,315.41 | $6,745.82 |
| 186 | $5,569.59 | $8.82 | $27.65 | $5,541.95 | $2,324.23 | $6,782.28 |
| 187 | $5,541.95 | $8.77 | $27.69 | $5,514.26 | $2,333.00 | $6,818.75 |
| 188 | $5,514.26 | $8.73 | $27.73 | $5,486.52 | $2,341.73 | $6,855.21 |
| 189 | $5,486.52 | $8.69 | $27.78 | $5,458.75 | $2,350.42 | $6,891.67 |
| 190 | $5,458.75 | $8.64 | $27.82 | $5,430.93 | $2,359.06 | $6,928.14 |
| 191 | $5,430.93 | $8.60 | $27.86 | $5,403.06 | $2,367.66 | $6,964.60 |
| 192 | $5,403.06 | $8.55 | $27.91 | $5,375.15 | $2,376.22 | $7,001.07 |
| 193 | $5,375.15 | $8.51 | $27.95 | $5,347.20 | $2,384.73 | $7,037.53 |
| 194 | $5,347.20 | $8.47 | $28.00 | $5,319.20 | $2,393.20 | $7,073.99 |
| 195 | $5,319.20 | $8.42 | $28.04 | $5,291.16 | $2,401.62 | $7,110.46 |
| 196 | $5,291.16 | $8.38 | $28.09 | $5,263.07 | $2,409.99 | $7,146.92 |
| 197 | $5,263.07 | $8.33 | $28.13 | $5,234.94 | $2,418.33 | $7,183.39 |
| 198 | $5,234.94 | $8.29 | $28.18 | $5,206.77 | $2,426.62 | $7,219.85 |
| 199 | $5,206.77 | $8.24 | $28.22 | $5,178.55 | $2,434.86 | $7,256.31 |
| 200 | $5,178.55 | $8.20 | $28.26 | $5,150.28 | $2,443.06 | $7,292.78 |
| 201 | $5,150.28 | $8.15 | $28.31 | $5,121.97 | $2,451.21 | $7,329.24 |
| 202 | $5,121.97 | $8.11 | $28.35 | $5,093.62 | $2,459.32 | $7,365.71 |
| 203 | $5,093.62 | $8.06 | $28.40 | $5,065.22 | $2,467.39 | $7,402.17 |
| 204 | $5,065.22 | $8.02 | $28.44 | $5,036.78 | $2,475.41 | $7,438.63 |
| 205 | $5,036.78 | $7.97 | $28.49 | $5,008.29 | $2,483.38 | $7,475.10 |
| 206 | $5,008.29 | $7.93 | $28.53 | $4,979.75 | $2,491.31 | $7,511.56 |
| 207 | $4,979.75 | $7.88 | $28.58 | $4,951.17 | $2,499.20 | $7,548.02 |
| 208 | $4,951.17 | $7.84 | $28.62 | $4,922.55 | $2,507.04 | $7,584.49 |
| 209 | $4,922.55 | $7.79 | $28.67 | $4,893.88 | $2,514.83 | $7,620.95 |
| 210 | $4,893.88 | $7.75 | $28.72 | $4,865.16 | $2,522.58 | $7,657.42 |
| 211 | $4,865.16 | $7.70 | $28.76 | $4,836.40 | $2,530.28 | $7,693.88 |
| 212 | $4,836.40 | $7.66 | $28.81 | $4,807.60 | $2,537.94 | $7,730.34 |
| 213 | $4,807.60 | $7.61 | $28.85 | $4,778.75 | $2,545.55 | $7,766.81 |
| 214 | $4,778.75 | $7.57 | $28.90 | $4,749.85 | $2,553.12 | $7,803.27 |
| 215 | $4,749.85 | $7.52 | $28.94 | $4,720.91 | $2,560.64 | $7,839.74 |
| 216 | $4,720.91 | $7.47 | $28.99 | $4,691.92 | $2,568.12 | $7,876.20 |
| 217 | $4,691.92 | $7.43 | $29.04 | $4,662.88 | $2,575.54 | $7,912.66 |
| 218 | $4,662.88 | $7.38 | $29.08 | $4,633.80 | $2,582.93 | $7,949.13 |
| 219 | $4,633.80 | $7.34 | $29.13 | $4,604.67 | $2,590.26 | $7,985.59 |
| 220 | $4,604.67 | $7.29 | $29.17 | $4,575.50 | $2,597.55 | $8,022.05 |
| 221 | $4,575.50 | $7.24 | $29.22 | $4,546.28 | $2,604.80 | $8,058.52 |
| 222 | $4,546.28 | $7.20 | $29.27 | $4,517.01 | $2,612.00 | $8,094.98 |
| 223 | $4,517.01 | $7.15 | $29.31 | $4,487.70 | $2,619.15 | $8,131.45 |
| 224 | $4,487.70 | $7.11 | $29.36 | $4,458.34 | $2,626.26 | $8,167.91 |
| 225 | $4,458.34 | $7.06 | $29.40 | $4,428.94 | $2,633.31 | $8,204.37 |
| 226 | $4,428.94 | $7.01 | $29.45 | $4,399.49 | $2,640.33 | $8,240.84 |
| 227 | $4,399.49 | $6.97 | $29.50 | $4,369.99 | $2,647.29 | $8,277.30 |
| 228 | $4,369.99 | $6.92 | $29.54 | $4,340.45 | $2,654.21 | $8,313.77 |
| 229 | $4,340.45 | $6.87 | $29.59 | $4,310.85 | $2,661.08 | $8,350.23 |
| 230 | $4,310.85 | $6.83 | $29.64 | $4,281.22 | $2,667.91 | $8,386.69 |
| 231 | $4,281.22 | $6.78 | $29.69 | $4,251.53 | $2,674.69 | $8,423.16 |
| 232 | $4,251.53 | $6.73 | $29.73 | $4,221.80 | $2,681.42 | $8,459.62 |
| 233 | $4,221.80 | $6.68 | $29.78 | $4,192.02 | $2,688.10 | $8,496.09 |
| 234 | $4,192.02 | $6.64 | $29.83 | $4,162.19 | $2,694.74 | $8,532.55 |
| 235 | $4,162.19 | $6.59 | $29.87 | $4,132.32 | $2,701.33 | $8,569.01 |
| 236 | $4,132.32 | $6.54 | $29.92 | $4,102.40 | $2,707.87 | $8,605.48 |
| 237 | $4,102.40 | $6.50 | $29.97 | $4,072.43 | $2,714.37 | $8,641.94 |
| 238 | $4,072.43 | $6.45 | $30.02 | $4,042.41 | $2,720.82 | $8,678.40 |
| 239 | $4,042.41 | $6.40 | $30.06 | $4,012.35 | $2,727.22 | $8,714.87 |
| 240 | $4,012.35 | $6.35 | $30.11 | $3,982.24 | $2,733.57 | $8,751.33 |
| 241 | $3,982.24 | $6.31 | $30.16 | $3,952.08 | $2,739.88 | $8,787.80 |
| 242 | $3,952.08 | $6.26 | $30.21 | $3,921.87 | $2,746.13 | $8,824.26 |
| 243 | $3,921.87 | $6.21 | $30.25 | $3,891.62 | $2,752.34 | $8,860.72 |
| 244 | $3,891.62 | $6.16 | $30.30 | $3,861.32 | $2,758.51 | $8,897.19 |
| 245 | $3,861.32 | $6.11 | $30.35 | $3,830.97 | $2,764.62 | $8,933.65 |
| 246 | $3,830.97 | $6.07 | $30.40 | $3,800.57 | $2,770.68 | $8,970.12 |
| 247 | $3,800.57 | $6.02 | $30.45 | $3,770.12 | $2,776.70 | $9,006.58 |
| 248 | $3,770.12 | $5.97 | $30.49 | $3,739.63 | $2,782.67 | $9,043.04 |
| 249 | $3,739.63 | $5.92 | $30.54 | $3,709.09 | $2,788.59 | $9,079.51 |
| 250 | $3,709.09 | $5.87 | $30.59 | $3,678.49 | $2,794.47 | $9,115.97 |
| 251 | $3,678.49 | $5.82 | $30.64 | $3,647.85 | $2,800.29 | $9,152.44 |
| 252 | $3,647.85 | $5.78 | $30.69 | $3,617.17 | $2,806.07 | $9,188.90 |
| 253 | $3,617.17 | $5.73 | $30.74 | $3,586.43 | $2,811.79 | $9,225.36 |
| 254 | $3,586.43 | $5.68 | $30.79 | $3,555.64 | $2,817.47 | $9,261.83 |
| 255 | $3,555.64 | $5.63 | $30.83 | $3,524.81 | $2,823.10 | $9,298.29 |
| 256 | $3,524.81 | $5.58 | $30.88 | $3,493.93 | $2,828.68 | $9,334.75 |
| 257 | $3,493.93 | $5.53 | $30.93 | $3,463.00 | $2,834.21 | $9,371.22 |
| 258 | $3,463.00 | $5.48 | $30.98 | $3,432.01 | $2,839.70 | $9,407.68 |
| 259 | $3,432.01 | $5.43 | $31.03 | $3,400.98 | $2,845.13 | $9,444.15 |
| 260 | $3,400.98 | $5.38 | $31.08 | $3,369.91 | $2,850.52 | $9,480.61 |
| 261 | $3,369.91 | $5.34 | $31.13 | $3,338.78 | $2,855.85 | $9,517.07 |
| 262 | $3,338.78 | $5.29 | $31.18 | $3,307.60 | $2,861.14 | $9,553.54 |
| 263 | $3,307.60 | $5.24 | $31.23 | $3,276.37 | $2,866.38 | $9,590.00 |
| 264 | $3,276.37 | $5.19 | $31.28 | $3,245.10 | $2,871.56 | $9,626.47 |
| 265 | $3,245.10 | $5.14 | $31.33 | $3,213.77 | $2,876.70 | $9,662.93 |
| 266 | $3,213.77 | $5.09 | $31.38 | $3,182.40 | $2,881.79 | $9,699.39 |
| 267 | $3,182.40 | $5.04 | $31.43 | $3,150.97 | $2,886.83 | $9,735.86 |
| 268 | $3,150.97 | $4.99 | $31.47 | $3,119.50 | $2,891.82 | $9,772.32 |
| 269 | $3,119.50 | $4.94 | $31.52 | $3,087.97 | $2,896.76 | $9,808.79 |
| 270 | $3,087.97 | $4.89 | $31.57 | $3,056.40 | $2,901.65 | $9,845.25 |
| 271 | $3,056.40 | $4.84 | $31.62 | $3,024.77 | $2,906.48 | $9,881.71 |
| 272 | $3,024.77 | $4.79 | $31.67 | $2,993.10 | $2,911.27 | $9,918.18 |
| 273 | $2,993.10 | $4.74 | $31.72 | $2,961.37 | $2,916.01 | $9,954.64 |
| 274 | $2,961.37 | $4.69 | $31.78 | $2,929.60 | $2,920.70 | $9,991.10 |
| 275 | $2,929.60 | $4.64 | $31.83 | $2,897.77 | $2,925.34 | $10,027.57 |
| 276 | $2,897.77 | $4.59 | $31.88 | $2,865.90 | $2,929.93 | $10,064.03 |
| 277 | $2,865.90 | $4.54 | $31.93 | $2,833.97 | $2,934.47 | $10,100.50 |
| 278 | $2,833.97 | $4.49 | $31.98 | $2,801.99 | $2,938.95 | $10,136.96 |
| 279 | $2,801.99 | $4.44 | $32.03 | $2,769.97 | $2,943.39 | $10,173.42 |
| 280 | $2,769.97 | $4.39 | $32.08 | $2,737.89 | $2,947.78 | $10,209.89 |
| 281 | $2,737.89 | $4.33 | $32.13 | $2,705.76 | $2,952.11 | $10,246.35 |
| 282 | $2,705.76 | $4.28 | $32.18 | $2,673.58 | $2,956.39 | $10,282.82 |
| 283 | $2,673.58 | $4.23 | $32.23 | $2,641.35 | $2,960.63 | $10,319.28 |
| 284 | $2,641.35 | $4.18 | $32.28 | $2,609.07 | $2,964.81 | $10,355.74 |
| 285 | $2,609.07 | $4.13 | $32.33 | $2,576.73 | $2,968.94 | $10,392.21 |
| 286 | $2,576.73 | $4.08 | $32.38 | $2,544.35 | $2,973.02 | $10,428.67 |
| 287 | $2,544.35 | $4.03 | $32.44 | $2,511.91 | $2,977.05 | $10,465.14 |
| 288 | $2,511.91 | $3.98 | $32.49 | $2,479.43 | $2,981.03 | $10,501.60 |
| 289 | $2,479.43 | $3.93 | $32.54 | $2,446.89 | $2,984.95 | $10,538.06 |
| 290 | $2,446.89 | $3.87 | $32.59 | $2,414.30 | $2,988.83 | $10,574.53 |
| 291 | $2,414.30 | $3.82 | $32.64 | $2,381.66 | $2,992.65 | $10,610.99 |
| 292 | $2,381.66 | $3.77 | $32.69 | $2,348.97 | $2,996.42 | $10,647.45 |
| 293 | $2,348.97 | $3.72 | $32.74 | $2,316.22 | $3,000.14 | $10,683.92 |
| 294 | $2,316.22 | $3.67 | $32.80 | $2,283.42 | $3,003.81 | $10,720.38 |
| 295 | $2,283.42 | $3.62 | $32.85 | $2,250.58 | $3,007.42 | $10,756.85 |
| 296 | $2,250.58 | $3.56 | $32.90 | $2,217.68 | $3,010.99 | $10,793.31 |
| 297 | $2,217.68 | $3.51 | $32.95 | $2,184.72 | $3,014.50 | $10,829.77 |
| 298 | $2,184.72 | $3.46 | $33.00 | $2,151.72 | $3,017.96 | $10,866.24 |
| 299 | $2,151.72 | $3.41 | $33.06 | $2,118.66 | $3,021.36 | $10,902.70 |
| 300 | $2,118.66 | $3.35 | $33.11 | $2,085.55 | $3,024.72 | $10,939.17 |
| 301 | $2,085.55 | $3.30 | $33.16 | $2,052.39 | $3,028.02 | $10,975.63 |
| 302 | $2,052.39 | $3.25 | $33.21 | $2,019.18 | $3,031.27 | $11,012.09 |
| 303 | $2,019.18 | $3.20 | $33.27 | $1,985.91 | $3,034.47 | $11,048.56 |
| 304 | $1,985.91 | $3.14 | $33.32 | $1,952.59 | $3,037.61 | $11,085.02 |
| 305 | $1,952.59 | $3.09 | $33.37 | $1,919.22 | $3,040.70 | $11,121.49 |
| 306 | $1,919.22 | $3.04 | $33.43 | $1,885.79 | $3,043.74 | $11,157.95 |
| 307 | $1,885.79 | $2.99 | $33.48 | $1,852.31 | $3,046.73 | $11,194.41 |
| 308 | $1,852.31 | $2.93 | $33.53 | $1,818.78 | $3,049.66 | $11,230.88 |
| 309 | $1,818.78 | $2.88 | $33.58 | $1,785.20 | $3,052.54 | $11,267.34 |
| 310 | $1,785.20 | $2.83 | $33.64 | $1,751.56 | $3,055.37 | $11,303.80 |
| 311 | $1,751.56 | $2.77 | $33.69 | $1,717.87 | $3,058.14 | $11,340.27 |
| 312 | $1,717.87 | $2.72 | $33.74 | $1,684.13 | $3,060.86 | $11,376.73 |
| 313 | $1,684.13 | $2.67 | $33.80 | $1,650.33 | $3,063.53 | $11,413.20 |
| 314 | $1,650.33 | $2.61 | $33.85 | $1,616.48 | $3,066.14 | $11,449.66 |
| 315 | $1,616.48 | $2.56 | $33.90 | $1,582.57 | $3,068.70 | $11,486.12 |
| 316 | $1,582.57 | $2.51 | $33.96 | $1,548.62 | $3,071.20 | $11,522.59 |
| 317 | $1,548.62 | $2.45 | $34.01 | $1,514.60 | $3,073.66 | $11,559.05 |
| 318 | $1,514.60 | $2.40 | $34.07 | $1,480.54 | $3,076.05 | $11,595.52 |
| 319 | $1,480.54 | $2.34 | $34.12 | $1,446.42 | $3,078.40 | $11,631.98 |
| 320 | $1,446.42 | $2.29 | $34.17 | $1,412.24 | $3,080.69 | $11,668.44 |
| 321 | $1,412.24 | $2.24 | $34.23 | $1,378.02 | $3,082.92 | $11,704.91 |
| 322 | $1,378.02 | $2.18 | $34.28 | $1,343.74 | $3,085.11 | $11,741.37 |
| 323 | $1,343.74 | $2.13 | $34.34 | $1,309.40 | $3,087.23 | $11,777.84 |
| 324 | $1,309.40 | $2.07 | $34.39 | $1,275.01 | $3,089.31 | $11,814.30 |
| 325 | $1,275.01 | $2.02 | $34.45 | $1,240.56 | $3,091.33 | $11,850.76 |
| 326 | $1,240.56 | $1.96 | $34.50 | $1,206.06 | $3,093.29 | $11,887.23 |
| 327 | $1,206.06 | $1.91 | $34.55 | $1,171.51 | $3,095.20 | $11,923.69 |
| 328 | $1,171.51 | $1.85 | $34.61 | $1,136.90 | $3,097.05 | $11,960.15 |
| 329 | $1,136.90 | $1.80 | $34.66 | $1,102.24 | $3,098.85 | $11,996.62 |
| 330 | $1,102.24 | $1.75 | $34.72 | $1,067.52 | $3,100.60 | $12,033.08 |
| 331 | $1,067.52 | $1.69 | $34.77 | $1,032.74 | $3,102.29 | $12,069.55 |
| 332 | $1,032.74 | $1.64 | $34.83 | $997.92 | $3,103.93 | $12,106.01 |
| 333 | $997.92 | $1.58 | $34.88 | $963.03 | $3,105.51 | $12,142.47 |
| 334 | $963.03 | $1.52 | $34.94 | $928.09 | $3,107.03 | $12,178.94 |
| 335 | $928.09 | $1.47 | $34.99 | $893.10 | $3,108.50 | $12,215.40 |
| 336 | $893.10 | $1.41 | $35.05 | $858.05 | $3,109.91 | $12,251.87 |
| 337 | $858.05 | $1.36 | $35.11 | $822.94 | $3,111.27 | $12,288.33 |
| 338 | $822.94 | $1.30 | $35.16 | $787.78 | $3,112.58 | $12,324.79 |
| 339 | $787.78 | $1.25 | $35.22 | $752.57 | $3,113.82 | $12,361.26 |
| 340 | $752.57 | $1.19 | $35.27 | $717.29 | $3,115.01 | $12,397.72 |
| 341 | $717.29 | $1.14 | $35.33 | $681.96 | $3,116.15 | $12,434.19 |
| 342 | $681.96 | $1.08 | $35.38 | $646.58 | $3,117.23 | $12,470.65 |
| 343 | $646.58 | $1.02 | $35.44 | $611.14 | $3,118.25 | $12,507.11 |
| 344 | $611.14 | $0.97 | $35.50 | $575.64 | $3,119.22 | $12,543.58 |
| 345 | $575.64 | $0.91 | $35.55 | $540.09 | $3,120.13 | $12,580.04 |
| 346 | $540.09 | $0.86 | $35.61 | $504.48 | $3,120.99 | $12,616.50 |
| 347 | $504.48 | $0.80 | $35.67 | $468.82 | $3,121.79 | $12,652.97 |
| 348 | $468.82 | $0.74 | $35.72 | $433.10 | $3,122.53 | $12,689.43 |
| 349 | $433.10 | $0.69 | $35.78 | $397.32 | $3,123.21 | $12,725.90 |
| 350 | $397.32 | $0.63 | $35.83 | $361.48 | $3,123.84 | $12,762.36 |
| 351 | $361.48 | $0.57 | $35.89 | $325.59 | $3,124.42 | $12,798.82 |
| 352 | $325.59 | $0.52 | $35.95 | $289.64 | $3,124.93 | $12,835.29 |
| 353 | $289.64 | $0.46 | $36.01 | $253.64 | $3,125.39 | $12,871.75 |
| 354 | $253.64 | $0.40 | $36.06 | $217.58 | $3,125.79 | $12,908.22 |
| 355 | $217.58 | $0.34 | $36.12 | $181.46 | $3,126.14 | $12,944.68 |
| 356 | $181.46 | $0.29 | $36.18 | $145.28 | $3,126.42 | $12,981.14 |
| 357 | $145.28 | $0.23 | $36.23 | $109.05 | $3,126.65 | $13,017.61 |
| 358 | $109.05 | $0.17 | $36.29 | $72.75 | $3,126.83 | $13,054.07 |
| 359 | $72.75 | $0.12 | $36.35 | $36.41 | $3,126.94 | $13,090.54 |
| 360 | $36.41 | $0.06 | $36.41 | $-0.00 | $3,127.00 | $13,127.00 |