|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $16.67 | $20.30 | $9,979.70 | $16.67 | $36.96 |
| 2 | $9,979.70 | $16.63 | $20.33 | $9,959.38 | $33.30 | $73.92 |
| 3 | $9,959.38 | $16.60 | $20.36 | $9,939.01 | $49.90 | $110.89 |
| 4 | $9,939.01 | $16.57 | $20.40 | $9,918.62 | $66.46 | $147.85 |
| 5 | $9,918.62 | $16.53 | $20.43 | $9,898.18 | $82.99 | $184.81 |
| 6 | $9,898.18 | $16.50 | $20.46 | $9,877.72 | $99.49 | $221.77 |
| 7 | $9,877.72 | $16.46 | $20.50 | $9,857.22 | $115.95 | $258.73 |
| 8 | $9,857.22 | $16.43 | $20.53 | $9,836.69 | $132.38 | $295.70 |
| 9 | $9,836.69 | $16.39 | $20.57 | $9,816.12 | $148.78 | $332.66 |
| 10 | $9,816.12 | $16.36 | $20.60 | $9,795.52 | $165.14 | $369.62 |
| 11 | $9,795.52 | $16.33 | $20.64 | $9,774.88 | $181.46 | $406.58 |
| 12 | $9,774.88 | $16.29 | $20.67 | $9,754.21 | $197.76 | $443.54 |
| 13 | $9,754.21 | $16.26 | $20.70 | $9,733.51 | $214.01 | $480.51 |
| 14 | $9,733.51 | $16.22 | $20.74 | $9,712.77 | $230.23 | $517.47 |
| 15 | $9,712.77 | $16.19 | $20.77 | $9,691.99 | $246.42 | $554.43 |
| 16 | $9,691.99 | $16.15 | $20.81 | $9,671.18 | $262.58 | $591.39 |
| 17 | $9,671.18 | $16.12 | $20.84 | $9,650.34 | $278.69 | $628.35 |
| 18 | $9,650.34 | $16.08 | $20.88 | $9,629.46 | $294.78 | $665.32 |
| 19 | $9,629.46 | $16.05 | $20.91 | $9,608.55 | $310.83 | $702.28 |
| 20 | $9,608.55 | $16.01 | $20.95 | $9,587.60 | $326.84 | $739.24 |
| 21 | $9,587.60 | $15.98 | $20.98 | $9,566.62 | $342.82 | $776.20 |
| 22 | $9,566.62 | $15.94 | $21.02 | $9,545.60 | $358.77 | $813.16 |
| 23 | $9,545.60 | $15.91 | $21.05 | $9,524.55 | $374.67 | $850.12 |
| 24 | $9,524.55 | $15.87 | $21.09 | $9,503.46 | $390.55 | $887.09 |
| 25 | $9,503.46 | $15.84 | $21.12 | $9,482.34 | $406.39 | $924.05 |
| 26 | $9,482.34 | $15.80 | $21.16 | $9,461.18 | $422.19 | $961.01 |
| 27 | $9,461.18 | $15.77 | $21.19 | $9,439.99 | $437.96 | $997.97 |
| 28 | $9,439.99 | $15.73 | $21.23 | $9,418.76 | $453.69 | $1,034.93 |
| 29 | $9,418.76 | $15.70 | $21.26 | $9,397.50 | $469.39 | $1,071.90 |
| 30 | $9,397.50 | $15.66 | $21.30 | $9,376.20 | $485.05 | $1,108.86 |
| 31 | $9,376.20 | $15.63 | $21.33 | $9,354.86 | $500.68 | $1,145.82 |
| 32 | $9,354.86 | $15.59 | $21.37 | $9,333.49 | $516.27 | $1,182.78 |
| 33 | $9,333.49 | $15.56 | $21.41 | $9,312.08 | $531.83 | $1,219.74 |
| 34 | $9,312.08 | $15.52 | $21.44 | $9,290.64 | $547.35 | $1,256.71 |
| 35 | $9,290.64 | $15.48 | $21.48 | $9,269.17 | $562.83 | $1,293.67 |
| 36 | $9,269.17 | $15.45 | $21.51 | $9,247.65 | $578.28 | $1,330.63 |
| 37 | $9,247.65 | $15.41 | $21.55 | $9,226.10 | $593.69 | $1,367.59 |
| 38 | $9,226.10 | $15.38 | $21.59 | $9,204.52 | $609.07 | $1,404.55 |
| 39 | $9,204.52 | $15.34 | $21.62 | $9,182.90 | $624.41 | $1,441.52 |
| 40 | $9,182.90 | $15.30 | $21.66 | $9,161.24 | $639.72 | $1,478.48 |
| 41 | $9,161.24 | $15.27 | $21.69 | $9,139.55 | $654.99 | $1,515.44 |
| 42 | $9,139.55 | $15.23 | $21.73 | $9,117.82 | $670.22 | $1,552.40 |
| 43 | $9,117.82 | $15.20 | $21.77 | $9,096.05 | $685.41 | $1,589.36 |
| 44 | $9,096.05 | $15.16 | $21.80 | $9,074.25 | $700.57 | $1,626.33 |
| 45 | $9,074.25 | $15.12 | $21.84 | $9,052.41 | $715.70 | $1,663.29 |
| 46 | $9,052.41 | $15.09 | $21.87 | $9,030.54 | $730.79 | $1,700.25 |
| 47 | $9,030.54 | $15.05 | $21.91 | $9,008.63 | $745.84 | $1,737.21 |
| 48 | $9,008.63 | $15.01 | $21.95 | $8,986.68 | $760.85 | $1,774.17 |
| 49 | $8,986.68 | $14.98 | $21.98 | $8,964.69 | $775.83 | $1,811.14 |
| 50 | $8,964.69 | $14.94 | $22.02 | $8,942.67 | $790.77 | $1,848.10 |
| 51 | $8,942.67 | $14.90 | $22.06 | $8,920.62 | $805.67 | $1,885.06 |
| 52 | $8,920.62 | $14.87 | $22.09 | $8,898.52 | $820.54 | $1,922.02 |
| 53 | $8,898.52 | $14.83 | $22.13 | $8,876.39 | $835.37 | $1,958.98 |
| 54 | $8,876.39 | $14.79 | $22.17 | $8,854.22 | $850.17 | $1,995.95 |
| 55 | $8,854.22 | $14.76 | $22.20 | $8,832.02 | $864.92 | $2,032.91 |
| 56 | $8,832.02 | $14.72 | $22.24 | $8,809.78 | $879.64 | $2,069.87 |
| 57 | $8,809.78 | $14.68 | $22.28 | $8,787.50 | $894.33 | $2,106.83 |
| 58 | $8,787.50 | $14.65 | $22.32 | $8,765.18 | $908.97 | $2,143.79 |
| 59 | $8,765.18 | $14.61 | $22.35 | $8,742.83 | $923.58 | $2,180.75 |
| 60 | $8,742.83 | $14.57 | $22.39 | $8,720.44 | $938.15 | $2,217.72 |
| 61 | $8,720.44 | $14.53 | $22.43 | $8,698.01 | $952.69 | $2,254.68 |
| 62 | $8,698.01 | $14.50 | $22.47 | $8,675.54 | $967.18 | $2,291.64 |
| 63 | $8,675.54 | $14.46 | $22.50 | $8,653.04 | $981.64 | $2,328.60 |
| 64 | $8,653.04 | $14.42 | $22.54 | $8,630.50 | $996.06 | $2,365.56 |
| 65 | $8,630.50 | $14.38 | $22.58 | $8,607.92 | $1,010.45 | $2,402.53 |
| 66 | $8,607.92 | $14.35 | $22.62 | $8,585.31 | $1,024.80 | $2,439.49 |
| 67 | $8,585.31 | $14.31 | $22.65 | $8,562.65 | $1,039.10 | $2,476.45 |
| 68 | $8,562.65 | $14.27 | $22.69 | $8,539.96 | $1,053.38 | $2,513.41 |
| 69 | $8,539.96 | $14.23 | $22.73 | $8,517.23 | $1,067.61 | $2,550.37 |
| 70 | $8,517.23 | $14.20 | $22.77 | $8,494.47 | $1,081.80 | $2,587.34 |
| 71 | $8,494.47 | $14.16 | $22.80 | $8,471.66 | $1,095.96 | $2,624.30 |
| 72 | $8,471.66 | $14.12 | $22.84 | $8,448.82 | $1,110.08 | $2,661.26 |
| 73 | $8,448.82 | $14.08 | $22.88 | $8,425.94 | $1,124.16 | $2,698.22 |
| 74 | $8,425.94 | $14.04 | $22.92 | $8,403.02 | $1,138.21 | $2,735.18 |
| 75 | $8,403.02 | $14.01 | $22.96 | $8,380.06 | $1,152.21 | $2,772.15 |
| 76 | $8,380.06 | $13.97 | $23.00 | $8,357.07 | $1,166.18 | $2,809.11 |
| 77 | $8,357.07 | $13.93 | $23.03 | $8,334.04 | $1,180.11 | $2,846.07 |
| 78 | $8,334.04 | $13.89 | $23.07 | $8,310.96 | $1,194.00 | $2,883.03 |
| 79 | $8,310.96 | $13.85 | $23.11 | $8,287.85 | $1,207.85 | $2,919.99 |
| 80 | $8,287.85 | $13.81 | $23.15 | $8,264.70 | $1,221.66 | $2,956.96 |
| 81 | $8,264.70 | $13.77 | $23.19 | $8,241.52 | $1,235.44 | $2,993.92 |
| 82 | $8,241.52 | $13.74 | $23.23 | $8,218.29 | $1,249.17 | $3,030.88 |
| 83 | $8,218.29 | $13.70 | $23.26 | $8,195.03 | $1,262.87 | $3,067.84 |
| 84 | $8,195.03 | $13.66 | $23.30 | $8,171.72 | $1,276.53 | $3,104.80 |
| 85 | $8,171.72 | $13.62 | $23.34 | $8,148.38 | $1,290.15 | $3,141.77 |
| 86 | $8,148.38 | $13.58 | $23.38 | $8,125.00 | $1,303.73 | $3,178.73 |
| 87 | $8,125.00 | $13.54 | $23.42 | $8,101.58 | $1,317.27 | $3,215.69 |
| 88 | $8,101.58 | $13.50 | $23.46 | $8,078.12 | $1,330.77 | $3,252.65 |
| 89 | $8,078.12 | $13.46 | $23.50 | $8,054.62 | $1,344.23 | $3,289.61 |
| 90 | $8,054.62 | $13.42 | $23.54 | $8,031.08 | $1,357.66 | $3,326.58 |
| 91 | $8,031.08 | $13.39 | $23.58 | $8,007.51 | $1,371.04 | $3,363.54 |
| 92 | $8,007.51 | $13.35 | $23.62 | $7,983.89 | $1,384.39 | $3,400.50 |
| 93 | $7,983.89 | $13.31 | $23.66 | $7,960.24 | $1,397.70 | $3,437.46 |
| 94 | $7,960.24 | $13.27 | $23.69 | $7,936.54 | $1,410.96 | $3,474.42 |
| 95 | $7,936.54 | $13.23 | $23.73 | $7,912.81 | $1,424.19 | $3,511.38 |
| 96 | $7,912.81 | $13.19 | $23.77 | $7,889.03 | $1,437.38 | $3,548.35 |
| 97 | $7,889.03 | $13.15 | $23.81 | $7,865.22 | $1,450.53 | $3,585.31 |
| 98 | $7,865.22 | $13.11 | $23.85 | $7,841.37 | $1,463.64 | $3,622.27 |
| 99 | $7,841.37 | $13.07 | $23.89 | $7,817.47 | $1,476.70 | $3,659.23 |
| 100 | $7,817.47 | $13.03 | $23.93 | $7,793.54 | $1,489.73 | $3,696.19 |
| 101 | $7,793.54 | $12.99 | $23.97 | $7,769.57 | $1,502.72 | $3,733.16 |
| 102 | $7,769.57 | $12.95 | $24.01 | $7,745.55 | $1,515.67 | $3,770.12 |
| 103 | $7,745.55 | $12.91 | $24.05 | $7,721.50 | $1,528.58 | $3,807.08 |
| 104 | $7,721.50 | $12.87 | $24.09 | $7,697.41 | $1,541.45 | $3,844.04 |
| 105 | $7,697.41 | $12.83 | $24.13 | $7,673.28 | $1,554.28 | $3,881.00 |
| 106 | $7,673.28 | $12.79 | $24.17 | $7,649.10 | $1,567.07 | $3,917.97 |
| 107 | $7,649.10 | $12.75 | $24.21 | $7,624.89 | $1,579.82 | $3,954.93 |
| 108 | $7,624.89 | $12.71 | $24.25 | $7,600.64 | $1,592.53 | $3,991.89 |
| 109 | $7,600.64 | $12.67 | $24.29 | $7,576.34 | $1,605.19 | $4,028.85 |
| 110 | $7,576.34 | $12.63 | $24.33 | $7,552.01 | $1,617.82 | $4,065.81 |
| 111 | $7,552.01 | $12.59 | $24.38 | $7,527.63 | $1,630.41 | $4,102.78 |
| 112 | $7,527.63 | $12.55 | $24.42 | $7,503.22 | $1,642.95 | $4,139.74 |
| 113 | $7,503.22 | $12.51 | $24.46 | $7,478.76 | $1,655.46 | $4,176.70 |
| 114 | $7,478.76 | $12.46 | $24.50 | $7,454.26 | $1,667.92 | $4,213.66 |
| 115 | $7,454.26 | $12.42 | $24.54 | $7,429.72 | $1,680.35 | $4,250.62 |
| 116 | $7,429.72 | $12.38 | $24.58 | $7,405.14 | $1,692.73 | $4,287.59 |
| 117 | $7,405.14 | $12.34 | $24.62 | $7,380.52 | $1,705.07 | $4,324.55 |
| 118 | $7,380.52 | $12.30 | $24.66 | $7,355.86 | $1,717.37 | $4,361.51 |
| 119 | $7,355.86 | $12.26 | $24.70 | $7,331.16 | $1,729.63 | $4,398.47 |
| 120 | $7,331.16 | $12.22 | $24.74 | $7,306.42 | $1,741.85 | $4,435.43 |
| 121 | $7,306.42 | $12.18 | $24.78 | $7,281.63 | $1,754.03 | $4,472.40 |
| 122 | $7,281.63 | $12.14 | $24.83 | $7,256.81 | $1,766.16 | $4,509.36 |
| 123 | $7,256.81 | $12.09 | $24.87 | $7,231.94 | $1,778.26 | $4,546.32 |
| 124 | $7,231.94 | $12.05 | $24.91 | $7,207.03 | $1,790.31 | $4,583.28 |
| 125 | $7,207.03 | $12.01 | $24.95 | $7,182.08 | $1,802.32 | $4,620.24 |
| 126 | $7,182.08 | $11.97 | $24.99 | $7,157.09 | $1,814.29 | $4,657.21 |
| 127 | $7,157.09 | $11.93 | $25.03 | $7,132.06 | $1,826.22 | $4,694.17 |
| 128 | $7,132.06 | $11.89 | $25.08 | $7,106.98 | $1,838.11 | $4,731.13 |
| 129 | $7,106.98 | $11.84 | $25.12 | $7,081.86 | $1,849.95 | $4,768.09 |
| 130 | $7,081.86 | $11.80 | $25.16 | $7,056.70 | $1,861.76 | $4,805.05 |
| 131 | $7,056.70 | $11.76 | $25.20 | $7,031.50 | $1,873.52 | $4,842.02 |
| 132 | $7,031.50 | $11.72 | $25.24 | $7,006.26 | $1,885.24 | $4,878.98 |
| 133 | $7,006.26 | $11.68 | $25.28 | $6,980.98 | $1,896.91 | $4,915.94 |
| 134 | $6,980.98 | $11.63 | $25.33 | $6,955.65 | $1,908.55 | $4,952.90 |
| 135 | $6,955.65 | $11.59 | $25.37 | $6,930.28 | $1,920.14 | $4,989.86 |
| 136 | $6,930.28 | $11.55 | $25.41 | $6,904.87 | $1,931.69 | $5,026.82 |
| 137 | $6,904.87 | $11.51 | $25.45 | $6,879.41 | $1,943.20 | $5,063.79 |
| 138 | $6,879.41 | $11.47 | $25.50 | $6,853.92 | $1,954.67 | $5,100.75 |
| 139 | $6,853.92 | $11.42 | $25.54 | $6,828.38 | $1,966.09 | $5,137.71 |
| 140 | $6,828.38 | $11.38 | $25.58 | $6,802.80 | $1,977.47 | $5,174.67 |
| 141 | $6,802.80 | $11.34 | $25.62 | $6,777.17 | $1,988.81 | $5,211.63 |
| 142 | $6,777.17 | $11.30 | $25.67 | $6,751.51 | $2,000.10 | $5,248.60 |
| 143 | $6,751.51 | $11.25 | $25.71 | $6,725.80 | $2,011.36 | $5,285.56 |
| 144 | $6,725.80 | $11.21 | $25.75 | $6,700.05 | $2,022.57 | $5,322.52 |
| 145 | $6,700.05 | $11.17 | $25.80 | $6,674.25 | $2,033.73 | $5,359.48 |
| 146 | $6,674.25 | $11.12 | $25.84 | $6,648.41 | $2,044.86 | $5,396.44 |
| 147 | $6,648.41 | $11.08 | $25.88 | $6,622.53 | $2,055.94 | $5,433.41 |
| 148 | $6,622.53 | $11.04 | $25.92 | $6,596.61 | $2,066.97 | $5,470.37 |
| 149 | $6,596.61 | $10.99 | $25.97 | $6,570.64 | $2,077.97 | $5,507.33 |
| 150 | $6,570.64 | $10.95 | $26.01 | $6,544.63 | $2,088.92 | $5,544.29 |
| 151 | $6,544.63 | $10.91 | $26.05 | $6,518.57 | $2,099.83 | $5,581.25 |
| 152 | $6,518.57 | $10.86 | $26.10 | $6,492.48 | $2,110.69 | $5,618.22 |
| 153 | $6,492.48 | $10.82 | $26.14 | $6,466.34 | $2,121.51 | $5,655.18 |
| 154 | $6,466.34 | $10.78 | $26.18 | $6,440.15 | $2,132.29 | $5,692.14 |
| 155 | $6,440.15 | $10.73 | $26.23 | $6,413.92 | $2,143.02 | $5,729.10 |
| 156 | $6,413.92 | $10.69 | $26.27 | $6,387.65 | $2,153.71 | $5,766.06 |
| 157 | $6,387.65 | $10.65 | $26.32 | $6,361.33 | $2,164.36 | $5,803.03 |
| 158 | $6,361.33 | $10.60 | $26.36 | $6,334.97 | $2,174.96 | $5,839.99 |
| 159 | $6,334.97 | $10.56 | $26.40 | $6,308.57 | $2,185.52 | $5,876.95 |
| 160 | $6,308.57 | $10.51 | $26.45 | $6,282.12 | $2,196.03 | $5,913.91 |
| 161 | $6,282.12 | $10.47 | $26.49 | $6,255.63 | $2,206.50 | $5,950.87 |
| 162 | $6,255.63 | $10.43 | $26.54 | $6,229.10 | $2,216.93 | $5,987.84 |
| 163 | $6,229.10 | $10.38 | $26.58 | $6,202.52 | $2,227.31 | $6,024.80 |
| 164 | $6,202.52 | $10.34 | $26.62 | $6,175.89 | $2,237.65 | $6,061.76 |
| 165 | $6,175.89 | $10.29 | $26.67 | $6,149.22 | $2,247.94 | $6,098.72 |
| 166 | $6,149.22 | $10.25 | $26.71 | $6,122.51 | $2,258.19 | $6,135.68 |
| 167 | $6,122.51 | $10.20 | $26.76 | $6,095.75 | $2,268.40 | $6,172.65 |
| 168 | $6,095.75 | $10.16 | $26.80 | $6,068.95 | $2,278.56 | $6,209.61 |
| 169 | $6,068.95 | $10.11 | $26.85 | $6,042.10 | $2,288.67 | $6,246.57 |
| 170 | $6,042.10 | $10.07 | $26.89 | $6,015.21 | $2,298.74 | $6,283.53 |
| 171 | $6,015.21 | $10.03 | $26.94 | $5,988.27 | $2,308.77 | $6,320.49 |
| 172 | $5,988.27 | $9.98 | $26.98 | $5,961.29 | $2,318.75 | $6,357.45 |
| 173 | $5,961.29 | $9.94 | $27.03 | $5,934.27 | $2,328.68 | $6,394.42 |
| 174 | $5,934.27 | $9.89 | $27.07 | $5,907.19 | $2,338.57 | $6,431.38 |
| 175 | $5,907.19 | $9.85 | $27.12 | $5,880.08 | $2,348.42 | $6,468.34 |
| 176 | $5,880.08 | $9.80 | $27.16 | $5,852.92 | $2,358.22 | $6,505.30 |
| 177 | $5,852.92 | $9.75 | $27.21 | $5,825.71 | $2,367.97 | $6,542.26 |
| 178 | $5,825.71 | $9.71 | $27.25 | $5,798.46 | $2,377.68 | $6,579.23 |
| 179 | $5,798.46 | $9.66 | $27.30 | $5,771.16 | $2,387.35 | $6,616.19 |
| 180 | $5,771.16 | $9.62 | $27.34 | $5,743.81 | $2,396.97 | $6,653.15 |
| 181 | $5,743.81 | $9.57 | $27.39 | $5,716.43 | $2,406.54 | $6,690.11 |
| 182 | $5,716.43 | $9.53 | $27.43 | $5,688.99 | $2,416.07 | $6,727.07 |
| 183 | $5,688.99 | $9.48 | $27.48 | $5,661.51 | $2,425.55 | $6,764.04 |
| 184 | $5,661.51 | $9.44 | $27.53 | $5,633.98 | $2,434.98 | $6,801.00 |
| 185 | $5,633.98 | $9.39 | $27.57 | $5,606.41 | $2,444.37 | $6,837.96 |
| 186 | $5,606.41 | $9.34 | $27.62 | $5,578.79 | $2,453.72 | $6,874.92 |
| 187 | $5,578.79 | $9.30 | $27.66 | $5,551.13 | $2,463.02 | $6,911.88 |
| 188 | $5,551.13 | $9.25 | $27.71 | $5,523.42 | $2,472.27 | $6,948.85 |
| 189 | $5,523.42 | $9.21 | $27.76 | $5,495.66 | $2,481.47 | $6,985.81 |
| 190 | $5,495.66 | $9.16 | $27.80 | $5,467.86 | $2,490.63 | $7,022.77 |
| 191 | $5,467.86 | $9.11 | $27.85 | $5,440.01 | $2,499.75 | $7,059.73 |
| 192 | $5,440.01 | $9.07 | $27.90 | $5,412.12 | $2,508.81 | $7,096.69 |
| 193 | $5,412.12 | $9.02 | $27.94 | $5,384.18 | $2,517.83 | $7,133.66 |
| 194 | $5,384.18 | $8.97 | $27.99 | $5,356.19 | $2,526.81 | $7,170.62 |
| 195 | $5,356.19 | $8.93 | $28.03 | $5,328.15 | $2,535.73 | $7,207.58 |
| 196 | $5,328.15 | $8.88 | $28.08 | $5,300.07 | $2,544.61 | $7,244.54 |
| 197 | $5,300.07 | $8.83 | $28.13 | $5,271.94 | $2,553.45 | $7,281.50 |
| 198 | $5,271.94 | $8.79 | $28.18 | $5,243.77 | $2,562.23 | $7,318.47 |
| 199 | $5,243.77 | $8.74 | $28.22 | $5,215.55 | $2,570.97 | $7,355.43 |
| 200 | $5,215.55 | $8.69 | $28.27 | $5,187.28 | $2,579.67 | $7,392.39 |
| 201 | $5,187.28 | $8.65 | $28.32 | $5,158.96 | $2,588.31 | $7,429.35 |
| 202 | $5,158.96 | $8.60 | $28.36 | $5,130.60 | $2,596.91 | $7,466.31 |
| 203 | $5,130.60 | $8.55 | $28.41 | $5,102.18 | $2,605.46 | $7,503.28 |
| 204 | $5,102.18 | $8.50 | $28.46 | $5,073.73 | $2,613.96 | $7,540.24 |
| 205 | $5,073.73 | $8.46 | $28.51 | $5,045.22 | $2,622.42 | $7,577.20 |
| 206 | $5,045.22 | $8.41 | $28.55 | $5,016.67 | $2,630.83 | $7,614.16 |
| 207 | $5,016.67 | $8.36 | $28.60 | $4,988.07 | $2,639.19 | $7,651.12 |
| 208 | $4,988.07 | $8.31 | $28.65 | $4,959.42 | $2,647.50 | $7,688.09 |
| 209 | $4,959.42 | $8.27 | $28.70 | $4,930.72 | $2,655.77 | $7,725.05 |
| 210 | $4,930.72 | $8.22 | $28.74 | $4,901.98 | $2,663.99 | $7,762.01 |
| 211 | $4,901.98 | $8.17 | $28.79 | $4,873.19 | $2,672.16 | $7,798.97 |
| 212 | $4,873.19 | $8.12 | $28.84 | $4,844.35 | $2,680.28 | $7,835.93 |
| 213 | $4,844.35 | $8.07 | $28.89 | $4,815.46 | $2,688.35 | $7,872.89 |
| 214 | $4,815.46 | $8.03 | $28.94 | $4,786.52 | $2,696.38 | $7,909.86 |
| 215 | $4,786.52 | $7.98 | $28.98 | $4,757.54 | $2,704.36 | $7,946.82 |
| 216 | $4,757.54 | $7.93 | $29.03 | $4,728.50 | $2,712.28 | $7,983.78 |
| 217 | $4,728.50 | $7.88 | $29.08 | $4,699.42 | $2,720.17 | $8,020.74 |
| 218 | $4,699.42 | $7.83 | $29.13 | $4,670.29 | $2,728.00 | $8,057.70 |
| 219 | $4,670.29 | $7.78 | $29.18 | $4,641.12 | $2,735.78 | $8,094.67 |
| 220 | $4,641.12 | $7.74 | $29.23 | $4,611.89 | $2,743.52 | $8,131.63 |
| 221 | $4,611.89 | $7.69 | $29.28 | $4,582.61 | $2,751.20 | $8,168.59 |
| 222 | $4,582.61 | $7.64 | $29.32 | $4,553.29 | $2,758.84 | $8,205.55 |
| 223 | $4,553.29 | $7.59 | $29.37 | $4,523.92 | $2,766.43 | $8,242.51 |
| 224 | $4,523.92 | $7.54 | $29.42 | $4,494.49 | $2,773.97 | $8,279.48 |
| 225 | $4,494.49 | $7.49 | $29.47 | $4,465.02 | $2,781.46 | $8,316.44 |
| 226 | $4,465.02 | $7.44 | $29.52 | $4,435.50 | $2,788.90 | $8,353.40 |
| 227 | $4,435.50 | $7.39 | $29.57 | $4,405.93 | $2,796.30 | $8,390.36 |
| 228 | $4,405.93 | $7.34 | $29.62 | $4,376.31 | $2,803.64 | $8,427.32 |
| 229 | $4,376.31 | $7.29 | $29.67 | $4,346.65 | $2,810.93 | $8,464.29 |
| 230 | $4,346.65 | $7.24 | $29.72 | $4,316.93 | $2,818.18 | $8,501.25 |
| 231 | $4,316.93 | $7.19 | $29.77 | $4,287.16 | $2,825.37 | $8,538.21 |
| 232 | $4,287.16 | $7.15 | $29.82 | $4,257.34 | $2,832.52 | $8,575.17 |
| 233 | $4,257.34 | $7.10 | $29.87 | $4,227.48 | $2,839.61 | $8,612.13 |
| 234 | $4,227.48 | $7.05 | $29.92 | $4,197.56 | $2,846.66 | $8,649.10 |
| 235 | $4,197.56 | $7.00 | $29.97 | $4,167.60 | $2,853.65 | $8,686.06 |
| 236 | $4,167.60 | $6.95 | $30.02 | $4,137.58 | $2,860.60 | $8,723.02 |
| 237 | $4,137.58 | $6.90 | $30.07 | $4,107.51 | $2,867.50 | $8,759.98 |
| 238 | $4,107.51 | $6.85 | $30.12 | $4,077.40 | $2,874.34 | $8,796.94 |
| 239 | $4,077.40 | $6.80 | $30.17 | $4,047.23 | $2,881.14 | $8,833.91 |
| 240 | $4,047.23 | $6.75 | $30.22 | $4,017.02 | $2,887.88 | $8,870.87 |
| 241 | $4,017.02 | $6.70 | $30.27 | $3,986.75 | $2,894.58 | $8,907.83 |
| 242 | $3,986.75 | $6.64 | $30.32 | $3,956.43 | $2,901.22 | $8,944.79 |
| 243 | $3,956.43 | $6.59 | $30.37 | $3,926.06 | $2,907.82 | $8,981.75 |
| 244 | $3,926.06 | $6.54 | $30.42 | $3,895.64 | $2,914.36 | $9,018.72 |
| 245 | $3,895.64 | $6.49 | $30.47 | $3,865.18 | $2,920.85 | $9,055.68 |
| 246 | $3,865.18 | $6.44 | $30.52 | $3,834.66 | $2,927.29 | $9,092.64 |
| 247 | $3,834.66 | $6.39 | $30.57 | $3,804.08 | $2,933.69 | $9,129.60 |
| 248 | $3,804.08 | $6.34 | $30.62 | $3,773.46 | $2,940.03 | $9,166.56 |
| 249 | $3,773.46 | $6.29 | $30.67 | $3,742.79 | $2,946.32 | $9,203.52 |
| 250 | $3,742.79 | $6.24 | $30.72 | $3,712.07 | $2,952.55 | $9,240.49 |
| 251 | $3,712.07 | $6.19 | $30.78 | $3,681.29 | $2,958.74 | $9,277.45 |
| 252 | $3,681.29 | $6.14 | $30.83 | $3,650.46 | $2,964.88 | $9,314.41 |
| 253 | $3,650.46 | $6.08 | $30.88 | $3,619.59 | $2,970.96 | $9,351.37 |
| 254 | $3,619.59 | $6.03 | $30.93 | $3,588.66 | $2,976.99 | $9,388.33 |
| 255 | $3,588.66 | $5.98 | $30.98 | $3,557.68 | $2,982.97 | $9,425.30 |
| 256 | $3,557.68 | $5.93 | $31.03 | $3,526.64 | $2,988.90 | $9,462.26 |
| 257 | $3,526.64 | $5.88 | $31.08 | $3,495.56 | $2,994.78 | $9,499.22 |
| 258 | $3,495.56 | $5.83 | $31.14 | $3,464.42 | $3,000.61 | $9,536.18 |
| 259 | $3,464.42 | $5.77 | $31.19 | $3,433.24 | $3,006.38 | $9,573.14 |
| 260 | $3,433.24 | $5.72 | $31.24 | $3,402.00 | $3,012.10 | $9,610.11 |
| 261 | $3,402.00 | $5.67 | $31.29 | $3,370.70 | $3,017.77 | $9,647.07 |
| 262 | $3,370.70 | $5.62 | $31.34 | $3,339.36 | $3,023.39 | $9,684.03 |
| 263 | $3,339.36 | $5.57 | $31.40 | $3,307.96 | $3,028.96 | $9,720.99 |
| 264 | $3,307.96 | $5.51 | $31.45 | $3,276.51 | $3,034.47 | $9,757.95 |
| 265 | $3,276.51 | $5.46 | $31.50 | $3,245.01 | $3,039.93 | $9,794.92 |
| 266 | $3,245.01 | $5.41 | $31.55 | $3,213.46 | $3,045.34 | $9,831.88 |
| 267 | $3,213.46 | $5.36 | $31.61 | $3,181.85 | $3,050.69 | $9,868.84 |
| 268 | $3,181.85 | $5.30 | $31.66 | $3,150.20 | $3,056.00 | $9,905.80 |
| 269 | $3,150.20 | $5.25 | $31.71 | $3,118.48 | $3,061.25 | $9,942.76 |
| 270 | $3,118.48 | $5.20 | $31.76 | $3,086.72 | $3,066.44 | $9,979.73 |
| 271 | $3,086.72 | $5.14 | $31.82 | $3,054.90 | $3,071.59 | $10,016.69 |
| 272 | $3,054.90 | $5.09 | $31.87 | $3,023.03 | $3,076.68 | $10,053.65 |
| 273 | $3,023.03 | $5.04 | $31.92 | $2,991.11 | $3,081.72 | $10,090.61 |
| 274 | $2,991.11 | $4.99 | $31.98 | $2,959.13 | $3,086.70 | $10,127.57 |
| 275 | $2,959.13 | $4.93 | $32.03 | $2,927.10 | $3,091.64 | $10,164.54 |
| 276 | $2,927.10 | $4.88 | $32.08 | $2,895.02 | $3,096.51 | $10,201.50 |
| 277 | $2,895.02 | $4.83 | $32.14 | $2,862.88 | $3,101.34 | $10,238.46 |
| 278 | $2,862.88 | $4.77 | $32.19 | $2,830.69 | $3,106.11 | $10,275.42 |
| 279 | $2,830.69 | $4.72 | $32.24 | $2,798.45 | $3,110.83 | $10,312.38 |
| 280 | $2,798.45 | $4.66 | $32.30 | $2,766.15 | $3,115.49 | $10,349.35 |
| 281 | $2,766.15 | $4.61 | $32.35 | $2,733.80 | $3,120.10 | $10,386.31 |
| 282 | $2,733.80 | $4.56 | $32.41 | $2,701.39 | $3,124.66 | $10,423.27 |
| 283 | $2,701.39 | $4.50 | $32.46 | $2,668.93 | $3,129.16 | $10,460.23 |
| 284 | $2,668.93 | $4.45 | $32.51 | $2,636.42 | $3,133.61 | $10,497.19 |
| 285 | $2,636.42 | $4.39 | $32.57 | $2,603.85 | $3,138.00 | $10,534.15 |
| 286 | $2,603.85 | $4.34 | $32.62 | $2,571.23 | $3,142.34 | $10,571.12 |
| 287 | $2,571.23 | $4.29 | $32.68 | $2,538.55 | $3,146.63 | $10,608.08 |
| 288 | $2,538.55 | $4.23 | $32.73 | $2,505.82 | $3,150.86 | $10,645.04 |
| 289 | $2,505.82 | $4.18 | $32.79 | $2,473.03 | $3,155.04 | $10,682.00 |
| 290 | $2,473.03 | $4.12 | $32.84 | $2,440.19 | $3,159.16 | $10,718.96 |
| 291 | $2,440.19 | $4.07 | $32.89 | $2,407.30 | $3,163.23 | $10,755.93 |
| 292 | $2,407.30 | $4.01 | $32.95 | $2,374.35 | $3,167.24 | $10,792.89 |
| 293 | $2,374.35 | $3.96 | $33.00 | $2,341.34 | $3,171.19 | $10,829.85 |
| 294 | $2,341.34 | $3.90 | $33.06 | $2,308.28 | $3,175.10 | $10,866.81 |
| 295 | $2,308.28 | $3.85 | $33.11 | $2,275.17 | $3,178.94 | $10,903.77 |
| 296 | $2,275.17 | $3.79 | $33.17 | $2,242.00 | $3,182.74 | $10,940.74 |
| 297 | $2,242.00 | $3.74 | $33.23 | $2,208.77 | $3,186.47 | $10,977.70 |
| 298 | $2,208.77 | $3.68 | $33.28 | $2,175.49 | $3,190.15 | $11,014.66 |
| 299 | $2,175.49 | $3.63 | $33.34 | $2,142.16 | $3,193.78 | $11,051.62 |
| 300 | $2,142.16 | $3.57 | $33.39 | $2,108.77 | $3,197.35 | $11,088.58 |
| 301 | $2,108.77 | $3.51 | $33.45 | $2,075.32 | $3,200.86 | $11,125.55 |
| 302 | $2,075.32 | $3.46 | $33.50 | $2,041.82 | $3,204.32 | $11,162.51 |
| 303 | $2,041.82 | $3.40 | $33.56 | $2,008.26 | $3,207.73 | $11,199.47 |
| 304 | $2,008.26 | $3.35 | $33.61 | $1,974.64 | $3,211.07 | $11,236.43 |
| 305 | $1,974.64 | $3.29 | $33.67 | $1,940.97 | $3,214.37 | $11,273.39 |
| 306 | $1,940.97 | $3.23 | $33.73 | $1,907.24 | $3,217.60 | $11,310.36 |
| 307 | $1,907.24 | $3.18 | $33.78 | $1,873.46 | $3,220.78 | $11,347.32 |
| 308 | $1,873.46 | $3.12 | $33.84 | $1,839.62 | $3,223.90 | $11,384.28 |
| 309 | $1,839.62 | $3.07 | $33.90 | $1,805.73 | $3,226.97 | $11,421.24 |
| 310 | $1,805.73 | $3.01 | $33.95 | $1,771.77 | $3,229.98 | $11,458.20 |
| 311 | $1,771.77 | $2.95 | $34.01 | $1,737.76 | $3,232.93 | $11,495.17 |
| 312 | $1,737.76 | $2.90 | $34.07 | $1,703.70 | $3,235.83 | $11,532.13 |
| 313 | $1,703.70 | $2.84 | $34.12 | $1,669.58 | $3,238.67 | $11,569.09 |
| 314 | $1,669.58 | $2.78 | $34.18 | $1,635.40 | $3,241.45 | $11,606.05 |
| 315 | $1,635.40 | $2.73 | $34.24 | $1,601.16 | $3,244.17 | $11,643.01 |
| 316 | $1,601.16 | $2.67 | $34.29 | $1,566.87 | $3,246.84 | $11,679.98 |
| 317 | $1,566.87 | $2.61 | $34.35 | $1,532.52 | $3,249.45 | $11,716.94 |
| 318 | $1,532.52 | $2.55 | $34.41 | $1,498.11 | $3,252.01 | $11,753.90 |
| 319 | $1,498.11 | $2.50 | $34.47 | $1,463.64 | $3,254.50 | $11,790.86 |
| 320 | $1,463.64 | $2.44 | $34.52 | $1,429.12 | $3,256.94 | $11,827.82 |
| 321 | $1,429.12 | $2.38 | $34.58 | $1,394.54 | $3,259.33 | $11,864.79 |
| 322 | $1,394.54 | $2.32 | $34.64 | $1,359.90 | $3,261.65 | $11,901.75 |
| 323 | $1,359.90 | $2.27 | $34.70 | $1,325.21 | $3,263.92 | $11,938.71 |
| 324 | $1,325.21 | $2.21 | $34.75 | $1,290.45 | $3,266.13 | $11,975.67 |
| 325 | $1,290.45 | $2.15 | $34.81 | $1,255.64 | $3,268.28 | $12,012.63 |
| 326 | $1,255.64 | $2.09 | $34.87 | $1,220.77 | $3,270.37 | $12,049.59 |
| 327 | $1,220.77 | $2.03 | $34.93 | $1,185.85 | $3,272.40 | $12,086.56 |
| 328 | $1,185.85 | $1.98 | $34.99 | $1,150.86 | $3,274.38 | $12,123.52 |
| 329 | $1,150.86 | $1.92 | $35.04 | $1,115.82 | $3,276.30 | $12,160.48 |
| 330 | $1,115.82 | $1.86 | $35.10 | $1,080.72 | $3,278.16 | $12,197.44 |
| 331 | $1,080.72 | $1.80 | $35.16 | $1,045.55 | $3,279.96 | $12,234.40 |
| 332 | $1,045.55 | $1.74 | $35.22 | $1,010.34 | $3,281.70 | $12,271.37 |
| 333 | $1,010.34 | $1.68 | $35.28 | $975.06 | $3,283.39 | $12,308.33 |
| 334 | $975.06 | $1.63 | $35.34 | $939.72 | $3,285.01 | $12,345.29 |
| 335 | $939.72 | $1.57 | $35.40 | $904.32 | $3,286.58 | $12,382.25 |
| 336 | $904.32 | $1.51 | $35.45 | $868.87 | $3,288.08 | $12,419.21 |
| 337 | $868.87 | $1.45 | $35.51 | $833.36 | $3,289.53 | $12,456.18 |
| 338 | $833.36 | $1.39 | $35.57 | $797.78 | $3,290.92 | $12,493.14 |
| 339 | $797.78 | $1.33 | $35.63 | $762.15 | $3,292.25 | $12,530.10 |
| 340 | $762.15 | $1.27 | $35.69 | $726.46 | $3,293.52 | $12,567.06 |
| 341 | $726.46 | $1.21 | $35.75 | $690.71 | $3,294.73 | $12,604.02 |
| 342 | $690.71 | $1.15 | $35.81 | $654.90 | $3,295.88 | $12,640.99 |
| 343 | $654.90 | $1.09 | $35.87 | $619.03 | $3,296.97 | $12,677.95 |
| 344 | $619.03 | $1.03 | $35.93 | $583.10 | $3,298.01 | $12,714.91 |
| 345 | $583.10 | $0.97 | $35.99 | $547.11 | $3,298.98 | $12,751.87 |
| 346 | $547.11 | $0.91 | $36.05 | $511.06 | $3,299.89 | $12,788.83 |
| 347 | $511.06 | $0.85 | $36.11 | $474.95 | $3,300.74 | $12,825.80 |
| 348 | $474.95 | $0.79 | $36.17 | $438.78 | $3,301.53 | $12,862.76 |
| 349 | $438.78 | $0.73 | $36.23 | $402.54 | $3,302.26 | $12,899.72 |
| 350 | $402.54 | $0.67 | $36.29 | $366.25 | $3,302.94 | $12,936.68 |
| 351 | $366.25 | $0.61 | $36.35 | $329.90 | $3,303.55 | $12,973.64 |
| 352 | $329.90 | $0.55 | $36.41 | $293.49 | $3,304.10 | $13,010.61 |
| 353 | $293.49 | $0.49 | $36.47 | $257.02 | $3,304.58 | $13,047.57 |
| 354 | $257.02 | $0.43 | $36.53 | $220.48 | $3,305.01 | $13,084.53 |
| 355 | $220.48 | $0.37 | $36.59 | $183.89 | $3,305.38 | $13,121.49 |
| 356 | $183.89 | $0.31 | $36.66 | $147.23 | $3,305.69 | $13,158.45 |
| 357 | $147.23 | $0.25 | $36.72 | $110.52 | $3,305.93 | $13,195.42 |
| 358 | $110.52 | $0.18 | $36.78 | $73.74 | $3,306.12 | $13,232.38 |
| 359 | $73.74 | $0.12 | $36.84 | $36.90 | $3,306.24 | $13,269.34 |
| 360 | $36.90 | $0.06 | $36.90 | $0.00 | $3,306.30 | $13,306.30 |