|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $31.17 | $29.09 | $9,970.91 | $31.17 | $60.26 |
| 2 | $9,970.91 | $31.08 | $29.18 | $9,941.72 | $62.24 | $120.52 |
| 3 | $9,941.72 | $30.99 | $29.27 | $9,912.45 | $93.23 | $180.78 |
| 4 | $9,912.45 | $30.89 | $29.37 | $9,883.08 | $124.12 | $241.04 |
| 5 | $9,883.08 | $30.80 | $29.46 | $9,853.63 | $154.92 | $301.30 |
| 6 | $9,853.63 | $30.71 | $29.55 | $9,824.08 | $185.63 | $361.56 |
| 7 | $9,824.08 | $30.62 | $29.64 | $9,794.44 | $216.25 | $421.82 |
| 8 | $9,794.44 | $30.53 | $29.73 | $9,764.70 | $246.78 | $482.08 |
| 9 | $9,764.70 | $30.43 | $29.83 | $9,734.88 | $277.21 | $542.34 |
| 10 | $9,734.88 | $30.34 | $29.92 | $9,704.96 | $307.55 | $602.60 |
| 11 | $9,704.96 | $30.25 | $30.01 | $9,674.94 | $337.80 | $662.86 |
| 12 | $9,674.94 | $30.15 | $30.11 | $9,644.84 | $367.95 | $723.12 |
| 13 | $9,644.84 | $30.06 | $30.20 | $9,614.64 | $398.01 | $783.38 |
| 14 | $9,614.64 | $29.97 | $30.29 | $9,584.34 | $427.98 | $843.63 |
| 15 | $9,584.34 | $29.87 | $30.39 | $9,553.95 | $457.85 | $903.89 |
| 16 | $9,553.95 | $29.78 | $30.48 | $9,523.47 | $487.63 | $964.15 |
| 17 | $9,523.47 | $29.68 | $30.58 | $9,492.89 | $517.31 | $1,024.41 |
| 18 | $9,492.89 | $29.59 | $30.67 | $9,462.22 | $546.89 | $1,084.67 |
| 19 | $9,462.22 | $29.49 | $30.77 | $9,431.45 | $576.38 | $1,144.93 |
| 20 | $9,431.45 | $29.39 | $30.86 | $9,400.59 | $605.78 | $1,205.19 |
| 21 | $9,400.59 | $29.30 | $30.96 | $9,369.63 | $635.08 | $1,265.45 |
| 22 | $9,369.63 | $29.20 | $31.06 | $9,338.57 | $664.28 | $1,325.71 |
| 23 | $9,338.57 | $29.11 | $31.15 | $9,307.41 | $693.38 | $1,385.97 |
| 24 | $9,307.41 | $29.01 | $31.25 | $9,276.16 | $722.39 | $1,446.23 |
| 25 | $9,276.16 | $28.91 | $31.35 | $9,244.81 | $751.30 | $1,506.49 |
| 26 | $9,244.81 | $28.81 | $31.45 | $9,213.37 | $780.12 | $1,566.75 |
| 27 | $9,213.37 | $28.71 | $31.54 | $9,181.82 | $808.83 | $1,627.01 |
| 28 | $9,181.82 | $28.62 | $31.64 | $9,150.18 | $837.45 | $1,687.27 |
| 29 | $9,150.18 | $28.52 | $31.74 | $9,118.44 | $865.97 | $1,747.53 |
| 30 | $9,118.44 | $28.42 | $31.84 | $9,086.60 | $894.39 | $1,807.79 |
| 31 | $9,086.60 | $28.32 | $31.94 | $9,054.66 | $922.71 | $1,868.05 |
| 32 | $9,054.66 | $28.22 | $32.04 | $9,022.62 | $950.93 | $1,928.31 |
| 33 | $9,022.62 | $28.12 | $32.14 | $8,990.48 | $979.05 | $1,988.57 |
| 34 | $8,990.48 | $28.02 | $32.24 | $8,958.24 | $1,007.07 | $2,048.83 |
| 35 | $8,958.24 | $27.92 | $32.34 | $8,925.90 | $1,034.99 | $2,109.09 |
| 36 | $8,925.90 | $27.82 | $32.44 | $8,893.46 | $1,062.81 | $2,169.35 |
| 37 | $8,893.46 | $27.72 | $32.54 | $8,860.92 | $1,090.52 | $2,229.61 |
| 38 | $8,860.92 | $27.62 | $32.64 | $8,828.27 | $1,118.14 | $2,289.87 |
| 39 | $8,828.27 | $27.51 | $32.74 | $8,795.53 | $1,145.65 | $2,350.13 |
| 40 | $8,795.53 | $27.41 | $32.85 | $8,762.68 | $1,173.07 | $2,410.39 |
| 41 | $8,762.68 | $27.31 | $32.95 | $8,729.73 | $1,200.38 | $2,470.65 |
| 42 | $8,729.73 | $27.21 | $33.05 | $8,696.68 | $1,227.59 | $2,530.90 |
| 43 | $8,696.68 | $27.10 | $33.15 | $8,663.53 | $1,254.69 | $2,591.16 |
| 44 | $8,663.53 | $27.00 | $33.26 | $8,630.27 | $1,281.69 | $2,651.42 |
| 45 | $8,630.27 | $26.90 | $33.36 | $8,596.91 | $1,308.59 | $2,711.68 |
| 46 | $8,596.91 | $26.79 | $33.47 | $8,563.44 | $1,335.38 | $2,771.94 |
| 47 | $8,563.44 | $26.69 | $33.57 | $8,529.87 | $1,362.07 | $2,832.20 |
| 48 | $8,529.87 | $26.58 | $33.67 | $8,496.19 | $1,388.66 | $2,892.46 |
| 49 | $8,496.19 | $26.48 | $33.78 | $8,462.41 | $1,415.14 | $2,952.72 |
| 50 | $8,462.41 | $26.37 | $33.89 | $8,428.53 | $1,441.51 | $3,012.98 |
| 51 | $8,428.53 | $26.27 | $33.99 | $8,394.54 | $1,467.78 | $3,073.24 |
| 52 | $8,394.54 | $26.16 | $34.10 | $8,360.44 | $1,493.94 | $3,133.50 |
| 53 | $8,360.44 | $26.06 | $34.20 | $8,326.24 | $1,520.00 | $3,193.76 |
| 54 | $8,326.24 | $25.95 | $34.31 | $8,291.93 | $1,545.95 | $3,254.02 |
| 55 | $8,291.93 | $25.84 | $34.42 | $8,257.51 | $1,571.79 | $3,314.28 |
| 56 | $8,257.51 | $25.74 | $34.52 | $8,222.99 | $1,597.53 | $3,374.54 |
| 57 | $8,222.99 | $25.63 | $34.63 | $8,188.36 | $1,623.16 | $3,434.80 |
| 58 | $8,188.36 | $25.52 | $34.74 | $8,153.62 | $1,648.68 | $3,495.06 |
| 59 | $8,153.62 | $25.41 | $34.85 | $8,118.77 | $1,674.09 | $3,555.32 |
| 60 | $8,118.77 | $25.30 | $34.96 | $8,083.81 | $1,699.39 | $3,615.58 |
| 61 | $8,083.81 | $25.19 | $35.07 | $8,048.75 | $1,724.59 | $3,675.84 |
| 62 | $8,048.75 | $25.09 | $35.17 | $8,013.58 | $1,749.67 | $3,736.10 |
| 63 | $8,013.58 | $24.98 | $35.28 | $7,978.29 | $1,774.65 | $3,796.36 |
| 64 | $7,978.29 | $24.87 | $35.39 | $7,942.90 | $1,799.51 | $3,856.62 |
| 65 | $7,942.90 | $24.76 | $35.50 | $7,907.39 | $1,824.27 | $3,916.88 |
| 66 | $7,907.39 | $24.64 | $35.61 | $7,871.78 | $1,848.91 | $3,977.14 |
| 67 | $7,871.78 | $24.53 | $35.73 | $7,836.05 | $1,873.45 | $4,037.40 |
| 68 | $7,836.05 | $24.42 | $35.84 | $7,800.21 | $1,897.87 | $4,097.66 |
| 69 | $7,800.21 | $24.31 | $35.95 | $7,764.27 | $1,922.18 | $4,157.92 |
| 70 | $7,764.27 | $24.20 | $36.06 | $7,728.20 | $1,946.38 | $4,218.17 |
| 71 | $7,728.20 | $24.09 | $36.17 | $7,692.03 | $1,970.47 | $4,278.43 |
| 72 | $7,692.03 | $23.97 | $36.29 | $7,655.75 | $1,994.44 | $4,338.69 |
| 73 | $7,655.75 | $23.86 | $36.40 | $7,619.35 | $2,018.30 | $4,398.95 |
| 74 | $7,619.35 | $23.75 | $36.51 | $7,582.83 | $2,042.05 | $4,459.21 |
| 75 | $7,582.83 | $23.63 | $36.63 | $7,546.21 | $2,065.68 | $4,519.47 |
| 76 | $7,546.21 | $23.52 | $36.74 | $7,509.47 | $2,089.20 | $4,579.73 |
| 77 | $7,509.47 | $23.40 | $36.86 | $7,472.61 | $2,112.60 | $4,639.99 |
| 78 | $7,472.61 | $23.29 | $36.97 | $7,435.64 | $2,135.89 | $4,700.25 |
| 79 | $7,435.64 | $23.17 | $37.09 | $7,398.56 | $2,159.07 | $4,760.51 |
| 80 | $7,398.56 | $23.06 | $37.20 | $7,361.36 | $2,182.13 | $4,820.77 |
| 81 | $7,361.36 | $22.94 | $37.32 | $7,324.04 | $2,205.07 | $4,881.03 |
| 82 | $7,324.04 | $22.83 | $37.43 | $7,286.61 | $2,227.90 | $4,941.29 |
| 83 | $7,286.61 | $22.71 | $37.55 | $7,249.06 | $2,250.61 | $5,001.55 |
| 84 | $7,249.06 | $22.59 | $37.67 | $7,211.39 | $2,273.20 | $5,061.81 |
| 85 | $7,211.39 | $22.48 | $37.78 | $7,173.60 | $2,295.67 | $5,122.07 |
| 86 | $7,173.60 | $22.36 | $37.90 | $7,135.70 | $2,318.03 | $5,182.33 |
| 87 | $7,135.70 | $22.24 | $38.02 | $7,097.68 | $2,340.27 | $5,242.59 |
| 88 | $7,097.68 | $22.12 | $38.14 | $7,059.54 | $2,362.39 | $5,302.85 |
| 89 | $7,059.54 | $22.00 | $38.26 | $7,021.29 | $2,384.39 | $5,363.11 |
| 90 | $7,021.29 | $21.88 | $38.38 | $6,982.91 | $2,406.28 | $5,423.37 |
| 91 | $6,982.91 | $21.76 | $38.50 | $6,944.41 | $2,428.04 | $5,483.63 |
| 92 | $6,944.41 | $21.64 | $38.62 | $6,905.80 | $2,449.68 | $5,543.89 |
| 93 | $6,905.80 | $21.52 | $38.74 | $6,867.06 | $2,471.21 | $5,604.15 |
| 94 | $6,867.06 | $21.40 | $38.86 | $6,828.20 | $2,492.61 | $5,664.41 |
| 95 | $6,828.20 | $21.28 | $38.98 | $6,789.23 | $2,513.89 | $5,724.67 |
| 96 | $6,789.23 | $21.16 | $39.10 | $6,750.13 | $2,535.05 | $5,784.93 |
| 97 | $6,750.13 | $21.04 | $39.22 | $6,710.90 | $2,556.09 | $5,845.19 |
| 98 | $6,710.90 | $20.92 | $39.34 | $6,671.56 | $2,577.00 | $5,905.44 |
| 99 | $6,671.56 | $20.79 | $39.47 | $6,632.09 | $2,597.80 | $5,965.70 |
| 100 | $6,632.09 | $20.67 | $39.59 | $6,592.50 | $2,618.47 | $6,025.96 |
| 101 | $6,592.50 | $20.55 | $39.71 | $6,552.79 | $2,639.01 | $6,086.22 |
| 102 | $6,552.79 | $20.42 | $39.84 | $6,512.95 | $2,659.44 | $6,146.48 |
| 103 | $6,512.95 | $20.30 | $39.96 | $6,472.99 | $2,679.74 | $6,206.74 |
| 104 | $6,472.99 | $20.17 | $40.09 | $6,432.91 | $2,699.91 | $6,267.00 |
| 105 | $6,432.91 | $20.05 | $40.21 | $6,392.70 | $2,719.96 | $6,327.26 |
| 106 | $6,392.70 | $19.92 | $40.34 | $6,352.36 | $2,739.88 | $6,387.52 |
| 107 | $6,352.36 | $19.80 | $40.46 | $6,311.90 | $2,759.68 | $6,447.78 |
| 108 | $6,311.90 | $19.67 | $40.59 | $6,271.31 | $2,779.35 | $6,508.04 |
| 109 | $6,271.31 | $19.55 | $40.71 | $6,230.60 | $2,798.90 | $6,568.30 |
| 110 | $6,230.60 | $19.42 | $40.84 | $6,189.76 | $2,818.32 | $6,628.56 |
| 111 | $6,189.76 | $19.29 | $40.97 | $6,148.79 | $2,837.61 | $6,688.82 |
| 112 | $6,148.79 | $19.16 | $41.10 | $6,107.69 | $2,856.77 | $6,749.08 |
| 113 | $6,107.69 | $19.04 | $41.22 | $6,066.47 | $2,875.81 | $6,809.34 |
| 114 | $6,066.47 | $18.91 | $41.35 | $6,025.12 | $2,894.72 | $6,869.60 |
| 115 | $6,025.12 | $18.78 | $41.48 | $5,983.64 | $2,913.49 | $6,929.86 |
| 116 | $5,983.64 | $18.65 | $41.61 | $5,942.02 | $2,932.14 | $6,990.12 |
| 117 | $5,942.02 | $18.52 | $41.74 | $5,900.28 | $2,950.66 | $7,050.38 |
| 118 | $5,900.28 | $18.39 | $41.87 | $5,858.41 | $2,969.05 | $7,110.64 |
| 119 | $5,858.41 | $18.26 | $42.00 | $5,816.41 | $2,987.31 | $7,170.90 |
| 120 | $5,816.41 | $18.13 | $42.13 | $5,774.28 | $3,005.44 | $7,231.16 |
| 121 | $5,774.28 | $18.00 | $42.26 | $5,732.02 | $3,023.43 | $7,291.42 |
| 122 | $5,732.02 | $17.86 | $42.39 | $5,689.62 | $3,041.30 | $7,351.68 |
| 123 | $5,689.62 | $17.73 | $42.53 | $5,647.10 | $3,059.03 | $7,411.94 |
| 124 | $5,647.10 | $17.60 | $42.66 | $5,604.44 | $3,076.63 | $7,472.20 |
| 125 | $5,604.44 | $17.47 | $42.79 | $5,561.64 | $3,094.10 | $7,532.46 |
| 126 | $5,561.64 | $17.33 | $42.93 | $5,518.72 | $3,111.43 | $7,592.71 |
| 127 | $5,518.72 | $17.20 | $43.06 | $5,475.66 | $3,128.63 | $7,652.97 |
| 128 | $5,475.66 | $17.07 | $43.19 | $5,432.46 | $3,145.70 | $7,713.23 |
| 129 | $5,432.46 | $16.93 | $43.33 | $5,389.14 | $3,162.63 | $7,773.49 |
| 130 | $5,389.14 | $16.80 | $43.46 | $5,345.67 | $3,179.43 | $7,833.75 |
| 131 | $5,345.67 | $16.66 | $43.60 | $5,302.07 | $3,196.09 | $7,894.01 |
| 132 | $5,302.07 | $16.52 | $43.73 | $5,258.34 | $3,212.61 | $7,954.27 |
| 133 | $5,258.34 | $16.39 | $43.87 | $5,214.47 | $3,229.00 | $8,014.53 |
| 134 | $5,214.47 | $16.25 | $44.01 | $5,170.46 | $3,245.25 | $8,074.79 |
| 135 | $5,170.46 | $16.11 | $44.15 | $5,126.32 | $3,261.37 | $8,135.05 |
| 136 | $5,126.32 | $15.98 | $44.28 | $5,082.03 | $3,277.34 | $8,195.31 |
| 137 | $5,082.03 | $15.84 | $44.42 | $5,037.61 | $3,293.18 | $8,255.57 |
| 138 | $5,037.61 | $15.70 | $44.56 | $4,993.05 | $3,308.88 | $8,315.83 |
| 139 | $4,993.05 | $15.56 | $44.70 | $4,948.35 | $3,324.44 | $8,376.09 |
| 140 | $4,948.35 | $15.42 | $44.84 | $4,903.52 | $3,339.87 | $8,436.35 |
| 141 | $4,903.52 | $15.28 | $44.98 | $4,858.54 | $3,355.15 | $8,496.61 |
| 142 | $4,858.54 | $15.14 | $45.12 | $4,813.42 | $3,370.29 | $8,556.87 |
| 143 | $4,813.42 | $15.00 | $45.26 | $4,768.17 | $3,385.29 | $8,617.13 |
| 144 | $4,768.17 | $14.86 | $45.40 | $4,722.77 | $3,400.15 | $8,677.39 |
| 145 | $4,722.77 | $14.72 | $45.54 | $4,677.23 | $3,414.87 | $8,737.65 |
| 146 | $4,677.23 | $14.58 | $45.68 | $4,631.54 | $3,429.45 | $8,797.91 |
| 147 | $4,631.54 | $14.43 | $45.82 | $4,585.72 | $3,443.89 | $8,858.17 |
| 148 | $4,585.72 | $14.29 | $45.97 | $4,539.75 | $3,458.18 | $8,918.43 |
| 149 | $4,539.75 | $14.15 | $46.11 | $4,493.64 | $3,472.33 | $8,978.69 |
| 150 | $4,493.64 | $14.01 | $46.25 | $4,447.39 | $3,486.33 | $9,038.95 |
| 151 | $4,447.39 | $13.86 | $46.40 | $4,400.99 | $3,500.19 | $9,099.21 |
| 152 | $4,400.99 | $13.72 | $46.54 | $4,354.44 | $3,513.91 | $9,159.47 |
| 153 | $4,354.44 | $13.57 | $46.69 | $4,307.76 | $3,527.48 | $9,219.73 |
| 154 | $4,307.76 | $13.43 | $46.83 | $4,260.92 | $3,540.91 | $9,279.98 |
| 155 | $4,260.92 | $13.28 | $46.98 | $4,213.94 | $3,554.19 | $9,340.24 |
| 156 | $4,213.94 | $13.13 | $47.13 | $4,166.82 | $3,567.32 | $9,400.50 |
| 157 | $4,166.82 | $12.99 | $47.27 | $4,119.54 | $3,580.31 | $9,460.76 |
| 158 | $4,119.54 | $12.84 | $47.42 | $4,072.12 | $3,593.15 | $9,521.02 |
| 159 | $4,072.12 | $12.69 | $47.57 | $4,024.56 | $3,605.84 | $9,581.28 |
| 160 | $4,024.56 | $12.54 | $47.72 | $3,976.84 | $3,618.38 | $9,641.54 |
| 161 | $3,976.84 | $12.39 | $47.87 | $3,928.97 | $3,630.78 | $9,701.80 |
| 162 | $3,928.97 | $12.25 | $48.01 | $3,880.96 | $3,643.02 | $9,762.06 |
| 163 | $3,880.96 | $12.10 | $48.16 | $3,832.80 | $3,655.12 | $9,822.32 |
| 164 | $3,832.80 | $11.95 | $48.31 | $3,784.48 | $3,667.06 | $9,882.58 |
| 165 | $3,784.48 | $11.79 | $48.46 | $3,736.02 | $3,678.86 | $9,942.84 |
| 166 | $3,736.02 | $11.64 | $48.62 | $3,687.40 | $3,690.50 | $10,003.10 |
| 167 | $3,687.40 | $11.49 | $48.77 | $3,638.63 | $3,701.99 | $10,063.36 |
| 168 | $3,638.63 | $11.34 | $48.92 | $3,589.71 | $3,713.33 | $10,123.62 |
| 169 | $3,589.71 | $11.19 | $49.07 | $3,540.64 | $3,724.52 | $10,183.88 |
| 170 | $3,540.64 | $11.04 | $49.22 | $3,491.42 | $3,735.56 | $10,244.14 |
| 171 | $3,491.42 | $10.88 | $49.38 | $3,442.04 | $3,746.44 | $10,304.40 |
| 172 | $3,442.04 | $10.73 | $49.53 | $3,392.51 | $3,757.17 | $10,364.66 |
| 173 | $3,392.51 | $10.57 | $49.69 | $3,342.82 | $3,767.74 | $10,424.92 |
| 174 | $3,342.82 | $10.42 | $49.84 | $3,292.98 | $3,778.16 | $10,485.18 |
| 175 | $3,292.98 | $10.26 | $50.00 | $3,242.98 | $3,788.42 | $10,545.44 |
| 176 | $3,242.98 | $10.11 | $50.15 | $3,192.83 | $3,798.53 | $10,605.70 |
| 177 | $3,192.83 | $9.95 | $50.31 | $3,142.52 | $3,808.48 | $10,665.96 |
| 178 | $3,142.52 | $9.79 | $50.47 | $3,092.06 | $3,818.27 | $10,726.22 |
| 179 | $3,092.06 | $9.64 | $50.62 | $3,041.43 | $3,827.91 | $10,786.48 |
| 180 | $3,041.43 | $9.48 | $50.78 | $2,990.65 | $3,837.39 | $10,846.74 |
| 181 | $2,990.65 | $9.32 | $50.94 | $2,939.72 | $3,846.71 | $10,907.00 |
| 182 | $2,939.72 | $9.16 | $51.10 | $2,888.62 | $3,855.87 | $10,967.25 |
| 183 | $2,888.62 | $9.00 | $51.26 | $2,837.36 | $3,864.88 | $11,027.51 |
| 184 | $2,837.36 | $8.84 | $51.42 | $2,785.94 | $3,873.72 | $11,087.77 |
| 185 | $2,785.94 | $8.68 | $51.58 | $2,734.37 | $3,882.40 | $11,148.03 |
| 186 | $2,734.37 | $8.52 | $51.74 | $2,682.63 | $3,890.92 | $11,208.29 |
| 187 | $2,682.63 | $8.36 | $51.90 | $2,630.73 | $3,899.28 | $11,268.55 |
| 188 | $2,630.73 | $8.20 | $52.06 | $2,578.67 | $3,907.48 | $11,328.81 |
| 189 | $2,578.67 | $8.04 | $52.22 | $2,526.45 | $3,915.52 | $11,389.07 |
| 190 | $2,526.45 | $7.87 | $52.39 | $2,474.06 | $3,923.39 | $11,449.33 |
| 191 | $2,474.06 | $7.71 | $52.55 | $2,421.51 | $3,931.11 | $11,509.59 |
| 192 | $2,421.51 | $7.55 | $52.71 | $2,368.80 | $3,938.65 | $11,569.85 |
| 193 | $2,368.80 | $7.38 | $52.88 | $2,315.92 | $3,946.04 | $11,630.11 |
| 194 | $2,315.92 | $7.22 | $53.04 | $2,262.88 | $3,953.25 | $11,690.37 |
| 195 | $2,262.88 | $7.05 | $53.21 | $2,209.68 | $3,960.31 | $11,750.63 |
| 196 | $2,209.68 | $6.89 | $53.37 | $2,156.30 | $3,967.19 | $11,810.89 |
| 197 | $2,156.30 | $6.72 | $53.54 | $2,102.76 | $3,973.91 | $11,871.15 |
| 198 | $2,102.76 | $6.55 | $53.71 | $2,049.06 | $3,980.47 | $11,931.41 |
| 199 | $2,049.06 | $6.39 | $53.87 | $1,995.18 | $3,986.85 | $11,991.67 |
| 200 | $1,995.18 | $6.22 | $54.04 | $1,941.14 | $3,993.07 | $12,051.93 |
| 201 | $1,941.14 | $6.05 | $54.21 | $1,886.93 | $3,999.12 | $12,112.19 |
| 202 | $1,886.93 | $5.88 | $54.38 | $1,832.55 | $4,005.00 | $12,172.45 |
| 203 | $1,832.55 | $5.71 | $54.55 | $1,778.01 | $4,010.71 | $12,232.71 |
| 204 | $1,778.01 | $5.54 | $54.72 | $1,723.29 | $4,016.25 | $12,292.97 |
| 205 | $1,723.29 | $5.37 | $54.89 | $1,668.40 | $4,021.63 | $12,353.23 |
| 206 | $1,668.40 | $5.20 | $55.06 | $1,613.34 | $4,026.83 | $12,413.49 |
| 207 | $1,613.34 | $5.03 | $55.23 | $1,558.11 | $4,031.85 | $12,473.75 |
| 208 | $1,558.11 | $4.86 | $55.40 | $1,502.70 | $4,036.71 | $12,534.01 |
| 209 | $1,502.70 | $4.68 | $55.58 | $1,447.13 | $4,041.39 | $12,594.26 |
| 210 | $1,447.13 | $4.51 | $55.75 | $1,391.38 | $4,045.90 | $12,654.52 |
| 211 | $1,391.38 | $4.34 | $55.92 | $1,335.46 | $4,050.24 | $12,714.78 |
| 212 | $1,335.46 | $4.16 | $56.10 | $1,279.36 | $4,054.40 | $12,775.04 |
| 213 | $1,279.36 | $3.99 | $56.27 | $1,223.09 | $4,058.39 | $12,835.30 |
| 214 | $1,223.09 | $3.81 | $56.45 | $1,166.64 | $4,062.20 | $12,895.56 |
| 215 | $1,166.64 | $3.64 | $56.62 | $1,110.01 | $4,065.84 | $12,955.82 |
| 216 | $1,110.01 | $3.46 | $56.80 | $1,053.21 | $4,069.30 | $13,016.08 |
| 217 | $1,053.21 | $3.28 | $56.98 | $996.24 | $4,072.58 | $13,076.34 |
| 218 | $996.24 | $3.10 | $57.15 | $939.08 | $4,075.68 | $13,136.60 |
| 219 | $939.08 | $2.93 | $57.33 | $881.75 | $4,078.61 | $13,196.86 |
| 220 | $881.75 | $2.75 | $57.51 | $824.24 | $4,081.36 | $13,257.12 |
| 221 | $824.24 | $2.57 | $57.69 | $766.55 | $4,083.93 | $13,317.38 |
| 222 | $766.55 | $2.39 | $57.87 | $708.68 | $4,086.32 | $13,377.64 |
| 223 | $708.68 | $2.21 | $58.05 | $650.63 | $4,088.53 | $13,437.90 |
| 224 | $650.63 | $2.03 | $58.23 | $592.39 | $4,090.55 | $13,498.16 |
| 225 | $592.39 | $1.85 | $58.41 | $533.98 | $4,092.40 | $13,558.42 |
| 226 | $533.98 | $1.66 | $58.60 | $475.39 | $4,094.06 | $13,618.68 |
| 227 | $475.39 | $1.48 | $58.78 | $416.61 | $4,095.55 | $13,678.94 |
| 228 | $416.61 | $1.30 | $58.96 | $357.65 | $4,096.84 | $13,739.20 |
| 229 | $357.65 | $1.11 | $59.14 | $298.50 | $4,097.96 | $13,799.46 |
| 230 | $298.50 | $0.93 | $59.33 | $239.17 | $4,098.89 | $13,859.72 |
| 231 | $239.17 | $0.75 | $59.51 | $179.66 | $4,099.63 | $13,919.98 |
| 232 | $179.66 | $0.56 | $59.70 | $119.96 | $4,100.19 | $13,980.24 |
| 233 | $119.96 | $0.37 | $59.89 | $60.07 | $4,100.57 | $14,040.50 |
| 234 | $60.07 | $0.19 | $60.07 | $-0.00 | $4,100.76 | $14,100.76 |