|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $34.38 | $26.88 | $9,973.12 | $34.38 | $61.26 |
| 2 | $9,973.12 | $34.28 | $26.98 | $9,946.14 | $68.66 | $122.52 |
| 3 | $9,946.14 | $34.19 | $27.07 | $9,919.07 | $102.85 | $183.78 |
| 4 | $9,919.07 | $34.10 | $27.16 | $9,891.91 | $136.94 | $245.03 |
| 5 | $9,891.91 | $34.00 | $27.26 | $9,864.65 | $170.95 | $306.29 |
| 6 | $9,864.65 | $33.91 | $27.35 | $9,837.31 | $204.86 | $367.55 |
| 7 | $9,837.31 | $33.82 | $27.44 | $9,809.86 | $238.67 | $428.81 |
| 8 | $9,809.86 | $33.72 | $27.54 | $9,782.32 | $272.39 | $490.07 |
| 9 | $9,782.32 | $33.63 | $27.63 | $9,754.69 | $306.02 | $551.33 |
| 10 | $9,754.69 | $33.53 | $27.73 | $9,726.97 | $339.55 | $612.59 |
| 11 | $9,726.97 | $33.44 | $27.82 | $9,699.14 | $372.99 | $673.85 |
| 12 | $9,699.14 | $33.34 | $27.92 | $9,671.23 | $406.33 | $735.10 |
| 13 | $9,671.23 | $33.24 | $28.01 | $9,643.21 | $439.58 | $796.36 |
| 14 | $9,643.21 | $33.15 | $28.11 | $9,615.10 | $472.72 | $857.62 |
| 15 | $9,615.10 | $33.05 | $28.21 | $9,586.89 | $505.78 | $918.88 |
| 16 | $9,586.89 | $32.95 | $28.30 | $9,558.59 | $538.73 | $980.14 |
| 17 | $9,558.59 | $32.86 | $28.40 | $9,530.19 | $571.59 | $1,041.40 |
| 18 | $9,530.19 | $32.76 | $28.50 | $9,501.69 | $604.35 | $1,102.66 |
| 19 | $9,501.69 | $32.66 | $28.60 | $9,473.09 | $637.01 | $1,163.92 |
| 20 | $9,473.09 | $32.56 | $28.69 | $9,444.40 | $669.57 | $1,225.17 |
| 21 | $9,444.40 | $32.47 | $28.79 | $9,415.61 | $702.04 | $1,286.43 |
| 22 | $9,415.61 | $32.37 | $28.89 | $9,386.71 | $734.41 | $1,347.69 |
| 23 | $9,386.71 | $32.27 | $28.99 | $9,357.72 | $766.67 | $1,408.95 |
| 24 | $9,357.72 | $32.17 | $29.09 | $9,328.63 | $798.84 | $1,470.21 |
| 25 | $9,328.63 | $32.07 | $29.19 | $9,299.44 | $830.91 | $1,531.47 |
| 26 | $9,299.44 | $31.97 | $29.29 | $9,270.15 | $862.87 | $1,592.73 |
| 27 | $9,270.15 | $31.87 | $29.39 | $9,240.75 | $894.74 | $1,653.99 |
| 28 | $9,240.75 | $31.77 | $29.49 | $9,211.26 | $926.50 | $1,715.24 |
| 29 | $9,211.26 | $31.66 | $29.60 | $9,181.67 | $958.17 | $1,776.50 |
| 30 | $9,181.67 | $31.56 | $29.70 | $9,151.97 | $989.73 | $1,837.76 |
| 31 | $9,151.97 | $31.46 | $29.80 | $9,122.17 | $1,021.19 | $1,899.02 |
| 32 | $9,122.17 | $31.36 | $29.90 | $9,092.27 | $1,052.55 | $1,960.28 |
| 33 | $9,092.27 | $31.25 | $30.00 | $9,062.26 | $1,083.80 | $2,021.54 |
| 34 | $9,062.26 | $31.15 | $30.11 | $9,032.16 | $1,114.95 | $2,082.80 |
| 35 | $9,032.16 | $31.05 | $30.21 | $9,001.95 | $1,146.00 | $2,144.06 |
| 36 | $9,001.95 | $30.94 | $30.31 | $8,971.63 | $1,176.95 | $2,205.31 |
| 37 | $8,971.63 | $30.84 | $30.42 | $8,941.21 | $1,207.79 | $2,266.57 |
| 38 | $8,941.21 | $30.74 | $30.52 | $8,910.69 | $1,238.52 | $2,327.83 |
| 39 | $8,910.69 | $30.63 | $30.63 | $8,880.06 | $1,269.15 | $2,389.09 |
| 40 | $8,880.06 | $30.53 | $30.73 | $8,849.33 | $1,299.68 | $2,450.35 |
| 41 | $8,849.33 | $30.42 | $30.84 | $8,818.49 | $1,330.10 | $2,511.61 |
| 42 | $8,818.49 | $30.31 | $30.95 | $8,787.54 | $1,360.41 | $2,572.87 |
| 43 | $8,787.54 | $30.21 | $31.05 | $8,756.49 | $1,390.62 | $2,634.13 |
| 44 | $8,756.49 | $30.10 | $31.16 | $8,725.33 | $1,420.72 | $2,695.38 |
| 45 | $8,725.33 | $29.99 | $31.27 | $8,694.07 | $1,450.71 | $2,756.64 |
| 46 | $8,694.07 | $29.89 | $31.37 | $8,662.70 | $1,480.60 | $2,817.90 |
| 47 | $8,662.70 | $29.78 | $31.48 | $8,631.22 | $1,510.38 | $2,879.16 |
| 48 | $8,631.22 | $29.67 | $31.59 | $8,599.63 | $1,540.04 | $2,940.42 |
| 49 | $8,599.63 | $29.56 | $31.70 | $8,567.93 | $1,569.61 | $3,001.68 |
| 50 | $8,567.93 | $29.45 | $31.81 | $8,536.12 | $1,599.06 | $3,062.94 |
| 51 | $8,536.12 | $29.34 | $31.92 | $8,504.21 | $1,628.40 | $3,124.19 |
| 52 | $8,504.21 | $29.23 | $32.03 | $8,472.18 | $1,657.63 | $3,185.45 |
| 53 | $8,472.18 | $29.12 | $32.14 | $8,440.05 | $1,686.76 | $3,246.71 |
| 54 | $8,440.05 | $29.01 | $32.25 | $8,407.80 | $1,715.77 | $3,307.97 |
| 55 | $8,407.80 | $28.90 | $32.36 | $8,375.44 | $1,744.67 | $3,369.23 |
| 56 | $8,375.44 | $28.79 | $32.47 | $8,342.97 | $1,773.46 | $3,430.49 |
| 57 | $8,342.97 | $28.68 | $32.58 | $8,310.39 | $1,802.14 | $3,491.75 |
| 58 | $8,310.39 | $28.57 | $32.69 | $8,277.70 | $1,830.71 | $3,553.01 |
| 59 | $8,277.70 | $28.45 | $32.80 | $8,244.90 | $1,859.16 | $3,614.26 |
| 60 | $8,244.90 | $28.34 | $32.92 | $8,211.98 | $1,887.51 | $3,675.52 |
| 61 | $8,211.98 | $28.23 | $33.03 | $8,178.95 | $1,915.73 | $3,736.78 |
| 62 | $8,178.95 | $28.12 | $33.14 | $8,145.81 | $1,943.85 | $3,798.04 |
| 63 | $8,145.81 | $28.00 | $33.26 | $8,112.55 | $1,971.85 | $3,859.30 |
| 64 | $8,112.55 | $27.89 | $33.37 | $8,079.18 | $1,999.74 | $3,920.56 |
| 65 | $8,079.18 | $27.77 | $33.49 | $8,045.69 | $2,027.51 | $3,981.82 |
| 66 | $8,045.69 | $27.66 | $33.60 | $8,012.09 | $2,055.17 | $4,043.08 |
| 67 | $8,012.09 | $27.54 | $33.72 | $7,978.37 | $2,082.71 | $4,104.33 |
| 68 | $7,978.37 | $27.43 | $33.83 | $7,944.54 | $2,110.13 | $4,165.59 |
| 69 | $7,944.54 | $27.31 | $33.95 | $7,910.59 | $2,137.44 | $4,226.85 |
| 70 | $7,910.59 | $27.19 | $34.07 | $7,876.52 | $2,164.64 | $4,288.11 |
| 71 | $7,876.52 | $27.08 | $34.18 | $7,842.34 | $2,191.71 | $4,349.37 |
| 72 | $7,842.34 | $26.96 | $34.30 | $7,808.04 | $2,218.67 | $4,410.63 |
| 73 | $7,808.04 | $26.84 | $34.42 | $7,773.62 | $2,245.51 | $4,471.89 |
| 74 | $7,773.62 | $26.72 | $34.54 | $7,739.09 | $2,272.23 | $4,533.15 |
| 75 | $7,739.09 | $26.60 | $34.66 | $7,704.43 | $2,298.83 | $4,594.40 |
| 76 | $7,704.43 | $26.48 | $34.77 | $7,669.66 | $2,325.32 | $4,655.66 |
| 77 | $7,669.66 | $26.36 | $34.89 | $7,634.76 | $2,351.68 | $4,716.92 |
| 78 | $7,634.76 | $26.24 | $35.01 | $7,599.75 | $2,377.93 | $4,778.18 |
| 79 | $7,599.75 | $26.12 | $35.13 | $7,564.61 | $2,404.05 | $4,839.44 |
| 80 | $7,564.61 | $26.00 | $35.26 | $7,529.36 | $2,430.05 | $4,900.70 |
| 81 | $7,529.36 | $25.88 | $35.38 | $7,493.98 | $2,455.94 | $4,961.96 |
| 82 | $7,493.98 | $25.76 | $35.50 | $7,458.48 | $2,481.70 | $5,023.22 |
| 83 | $7,458.48 | $25.64 | $35.62 | $7,422.86 | $2,507.34 | $5,084.47 |
| 84 | $7,422.86 | $25.52 | $35.74 | $7,387.12 | $2,532.85 | $5,145.73 |
| 85 | $7,387.12 | $25.39 | $35.87 | $7,351.25 | $2,558.25 | $5,206.99 |
| 86 | $7,351.25 | $25.27 | $35.99 | $7,315.26 | $2,583.52 | $5,268.25 |
| 87 | $7,315.26 | $25.15 | $36.11 | $7,279.15 | $2,608.66 | $5,329.51 |
| 88 | $7,279.15 | $25.02 | $36.24 | $7,242.92 | $2,633.68 | $5,390.77 |
| 89 | $7,242.92 | $24.90 | $36.36 | $7,206.55 | $2,658.58 | $5,452.03 |
| 90 | $7,206.55 | $24.77 | $36.49 | $7,170.07 | $2,683.35 | $5,513.28 |
| 91 | $7,170.07 | $24.65 | $36.61 | $7,133.46 | $2,708.00 | $5,574.54 |
| 92 | $7,133.46 | $24.52 | $36.74 | $7,096.72 | $2,732.52 | $5,635.80 |
| 93 | $7,096.72 | $24.39 | $36.86 | $7,059.86 | $2,756.92 | $5,697.06 |
| 94 | $7,059.86 | $24.27 | $36.99 | $7,022.87 | $2,781.19 | $5,758.32 |
| 95 | $7,022.87 | $24.14 | $37.12 | $6,985.75 | $2,805.33 | $5,819.58 |
| 96 | $6,985.75 | $24.01 | $37.25 | $6,948.50 | $2,829.34 | $5,880.84 |
| 97 | $6,948.50 | $23.89 | $37.37 | $6,911.13 | $2,853.23 | $5,942.10 |
| 98 | $6,911.13 | $23.76 | $37.50 | $6,873.63 | $2,876.98 | $6,003.35 |
| 99 | $6,873.63 | $23.63 | $37.63 | $6,836.00 | $2,900.61 | $6,064.61 |
| 100 | $6,836.00 | $23.50 | $37.76 | $6,798.24 | $2,924.11 | $6,125.87 |
| 101 | $6,798.24 | $23.37 | $37.89 | $6,760.35 | $2,947.48 | $6,187.13 |
| 102 | $6,760.35 | $23.24 | $38.02 | $6,722.33 | $2,970.72 | $6,248.39 |
| 103 | $6,722.33 | $23.11 | $38.15 | $6,684.18 | $2,993.82 | $6,309.65 |
| 104 | $6,684.18 | $22.98 | $38.28 | $6,645.89 | $3,016.80 | $6,370.91 |
| 105 | $6,645.89 | $22.85 | $38.41 | $6,607.48 | $3,039.65 | $6,432.17 |
| 106 | $6,607.48 | $22.71 | $38.55 | $6,568.94 | $3,062.36 | $6,493.42 |
| 107 | $6,568.94 | $22.58 | $38.68 | $6,530.26 | $3,084.94 | $6,554.68 |
| 108 | $6,530.26 | $22.45 | $38.81 | $6,491.45 | $3,107.39 | $6,615.94 |
| 109 | $6,491.45 | $22.31 | $38.94 | $6,452.50 | $3,129.70 | $6,677.20 |
| 110 | $6,452.50 | $22.18 | $39.08 | $6,413.42 | $3,151.88 | $6,738.46 |
| 111 | $6,413.42 | $22.05 | $39.21 | $6,374.21 | $3,173.93 | $6,799.72 |
| 112 | $6,374.21 | $21.91 | $39.35 | $6,334.86 | $3,195.84 | $6,860.98 |
| 113 | $6,334.86 | $21.78 | $39.48 | $6,295.38 | $3,217.62 | $6,922.24 |
| 114 | $6,295.38 | $21.64 | $39.62 | $6,255.76 | $3,239.26 | $6,983.49 |
| 115 | $6,255.76 | $21.50 | $39.75 | $6,216.01 | $3,260.76 | $7,044.75 |
| 116 | $6,216.01 | $21.37 | $39.89 | $6,176.12 | $3,282.13 | $7,106.01 |
| 117 | $6,176.12 | $21.23 | $40.03 | $6,136.09 | $3,303.36 | $7,167.27 |
| 118 | $6,136.09 | $21.09 | $40.17 | $6,095.92 | $3,324.45 | $7,228.53 |
| 119 | $6,095.92 | $20.95 | $40.30 | $6,055.62 | $3,345.41 | $7,289.79 |
| 120 | $6,055.62 | $20.82 | $40.44 | $6,015.18 | $3,366.22 | $7,351.05 |
| 121 | $6,015.18 | $20.68 | $40.58 | $5,974.59 | $3,386.90 | $7,412.31 |
| 122 | $5,974.59 | $20.54 | $40.72 | $5,933.87 | $3,407.44 | $7,473.56 |
| 123 | $5,933.87 | $20.40 | $40.86 | $5,893.01 | $3,427.84 | $7,534.82 |
| 124 | $5,893.01 | $20.26 | $41.00 | $5,852.01 | $3,448.09 | $7,596.08 |
| 125 | $5,852.01 | $20.12 | $41.14 | $5,810.87 | $3,468.21 | $7,657.34 |
| 126 | $5,810.87 | $19.97 | $41.28 | $5,769.58 | $3,488.18 | $7,718.60 |
| 127 | $5,769.58 | $19.83 | $41.43 | $5,728.16 | $3,508.02 | $7,779.86 |
| 128 | $5,728.16 | $19.69 | $41.57 | $5,686.59 | $3,527.71 | $7,841.12 |
| 129 | $5,686.59 | $19.55 | $41.71 | $5,644.88 | $3,547.26 | $7,902.38 |
| 130 | $5,644.88 | $19.40 | $41.85 | $5,603.03 | $3,566.66 | $7,963.63 |
| 131 | $5,603.03 | $19.26 | $42.00 | $5,561.03 | $3,585.92 | $8,024.89 |
| 132 | $5,561.03 | $19.12 | $42.14 | $5,518.88 | $3,605.04 | $8,086.15 |
| 133 | $5,518.88 | $18.97 | $42.29 | $5,476.60 | $3,624.01 | $8,147.41 |
| 134 | $5,476.60 | $18.83 | $42.43 | $5,434.16 | $3,642.83 | $8,208.67 |
| 135 | $5,434.16 | $18.68 | $42.58 | $5,391.59 | $3,661.51 | $8,269.93 |
| 136 | $5,391.59 | $18.53 | $42.73 | $5,348.86 | $3,680.05 | $8,331.19 |
| 137 | $5,348.86 | $18.39 | $42.87 | $5,305.99 | $3,698.43 | $8,392.44 |
| 138 | $5,305.99 | $18.24 | $43.02 | $5,262.97 | $3,716.67 | $8,453.70 |
| 139 | $5,262.97 | $18.09 | $43.17 | $5,219.80 | $3,734.76 | $8,514.96 |
| 140 | $5,219.80 | $17.94 | $43.32 | $5,176.49 | $3,752.71 | $8,576.22 |
| 141 | $5,176.49 | $17.79 | $43.46 | $5,133.02 | $3,770.50 | $8,637.48 |
| 142 | $5,133.02 | $17.64 | $43.61 | $5,089.41 | $3,788.15 | $8,698.74 |
| 143 | $5,089.41 | $17.49 | $43.76 | $5,045.64 | $3,805.64 | $8,760.00 |
| 144 | $5,045.64 | $17.34 | $43.91 | $5,001.73 | $3,822.98 | $8,821.26 |
| 145 | $5,001.73 | $17.19 | $44.07 | $4,957.66 | $3,840.18 | $8,882.51 |
| 146 | $4,957.66 | $17.04 | $44.22 | $4,913.45 | $3,857.22 | $8,943.77 |
| 147 | $4,913.45 | $16.89 | $44.37 | $4,869.08 | $3,874.11 | $9,005.03 |
| 148 | $4,869.08 | $16.74 | $44.52 | $4,824.56 | $3,890.85 | $9,066.29 |
| 149 | $4,824.56 | $16.58 | $44.67 | $4,779.88 | $3,907.43 | $9,127.55 |
| 150 | $4,779.88 | $16.43 | $44.83 | $4,735.05 | $3,923.86 | $9,188.81 |
| 151 | $4,735.05 | $16.28 | $44.98 | $4,690.07 | $3,940.14 | $9,250.07 |
| 152 | $4,690.07 | $16.12 | $45.14 | $4,644.94 | $3,956.26 | $9,311.33 |
| 153 | $4,644.94 | $15.97 | $45.29 | $4,599.64 | $3,972.23 | $9,372.58 |
| 154 | $4,599.64 | $15.81 | $45.45 | $4,554.20 | $3,988.04 | $9,433.84 |
| 155 | $4,554.20 | $15.66 | $45.60 | $4,508.59 | $4,003.70 | $9,495.10 |
| 156 | $4,508.59 | $15.50 | $45.76 | $4,462.83 | $4,019.19 | $9,556.36 |
| 157 | $4,462.83 | $15.34 | $45.92 | $4,416.92 | $4,034.53 | $9,617.62 |
| 158 | $4,416.92 | $15.18 | $46.08 | $4,370.84 | $4,049.72 | $9,678.88 |
| 159 | $4,370.84 | $15.02 | $46.23 | $4,324.61 | $4,064.74 | $9,740.14 |
| 160 | $4,324.61 | $14.87 | $46.39 | $4,278.21 | $4,079.61 | $9,801.40 |
| 161 | $4,278.21 | $14.71 | $46.55 | $4,231.66 | $4,094.31 | $9,862.65 |
| 162 | $4,231.66 | $14.55 | $46.71 | $4,184.95 | $4,108.86 | $9,923.91 |
| 163 | $4,184.95 | $14.39 | $46.87 | $4,138.08 | $4,123.25 | $9,985.17 |
| 164 | $4,138.08 | $14.22 | $47.03 | $4,091.04 | $4,137.47 | $10,046.43 |
| 165 | $4,091.04 | $14.06 | $47.20 | $4,043.85 | $4,151.53 | $10,107.69 |
| 166 | $4,043.85 | $13.90 | $47.36 | $3,996.49 | $4,165.44 | $10,168.95 |
| 167 | $3,996.49 | $13.74 | $47.52 | $3,948.97 | $4,179.17 | $10,230.21 |
| 168 | $3,948.97 | $13.57 | $47.68 | $3,901.28 | $4,192.75 | $10,291.47 |
| 169 | $3,901.28 | $13.41 | $47.85 | $3,853.43 | $4,206.16 | $10,352.72 |
| 170 | $3,853.43 | $13.25 | $48.01 | $3,805.42 | $4,219.40 | $10,413.98 |
| 171 | $3,805.42 | $13.08 | $48.18 | $3,757.24 | $4,232.49 | $10,475.24 |
| 172 | $3,757.24 | $12.92 | $48.34 | $3,708.90 | $4,245.40 | $10,536.50 |
| 173 | $3,708.90 | $12.75 | $48.51 | $3,660.39 | $4,258.15 | $10,597.76 |
| 174 | $3,660.39 | $12.58 | $48.68 | $3,611.72 | $4,270.73 | $10,659.02 |
| 175 | $3,611.72 | $12.42 | $48.84 | $3,562.87 | $4,283.15 | $10,720.28 |
| 176 | $3,562.87 | $12.25 | $49.01 | $3,513.86 | $4,295.40 | $10,781.54 |
| 177 | $3,513.86 | $12.08 | $49.18 | $3,464.68 | $4,307.47 | $10,842.79 |
| 178 | $3,464.68 | $11.91 | $49.35 | $3,415.33 | $4,319.38 | $10,904.05 |
| 179 | $3,415.33 | $11.74 | $49.52 | $3,365.81 | $4,331.12 | $10,965.31 |
| 180 | $3,365.81 | $11.57 | $49.69 | $3,316.12 | $4,342.69 | $11,026.57 |
| 181 | $3,316.12 | $11.40 | $49.86 | $3,266.27 | $4,354.09 | $11,087.83 |
| 182 | $3,266.27 | $11.23 | $50.03 | $3,216.23 | $4,365.32 | $11,149.09 |
| 183 | $3,216.23 | $11.06 | $50.20 | $3,166.03 | $4,376.38 | $11,210.35 |
| 184 | $3,166.03 | $10.88 | $50.38 | $3,115.66 | $4,387.26 | $11,271.60 |
| 185 | $3,115.66 | $10.71 | $50.55 | $3,065.11 | $4,397.97 | $11,332.86 |
| 186 | $3,065.11 | $10.54 | $50.72 | $3,014.38 | $4,408.51 | $11,394.12 |
| 187 | $3,014.38 | $10.36 | $50.90 | $2,963.49 | $4,418.87 | $11,455.38 |
| 188 | $2,963.49 | $10.19 | $51.07 | $2,912.42 | $4,429.06 | $11,516.64 |
| 189 | $2,912.42 | $10.01 | $51.25 | $2,861.17 | $4,439.07 | $11,577.90 |
| 190 | $2,861.17 | $9.84 | $51.42 | $2,809.75 | $4,448.90 | $11,639.16 |
| 191 | $2,809.75 | $9.66 | $51.60 | $2,758.15 | $4,458.56 | $11,700.42 |
| 192 | $2,758.15 | $9.48 | $51.78 | $2,706.37 | $4,468.04 | $11,761.67 |
| 193 | $2,706.37 | $9.30 | $51.96 | $2,654.41 | $4,477.35 | $11,822.93 |
| 194 | $2,654.41 | $9.12 | $52.13 | $2,602.28 | $4,486.47 | $11,884.19 |
| 195 | $2,602.28 | $8.95 | $52.31 | $2,549.96 | $4,495.42 | $11,945.45 |
| 196 | $2,549.96 | $8.77 | $52.49 | $2,497.47 | $4,504.18 | $12,006.71 |
| 197 | $2,497.47 | $8.59 | $52.67 | $2,444.80 | $4,512.77 | $12,067.97 |
| 198 | $2,444.80 | $8.40 | $52.85 | $2,391.94 | $4,521.17 | $12,129.23 |
| 199 | $2,391.94 | $8.22 | $53.04 | $2,338.91 | $4,529.39 | $12,190.49 |
| 200 | $2,338.91 | $8.04 | $53.22 | $2,285.69 | $4,537.43 | $12,251.74 |
| 201 | $2,285.69 | $7.86 | $53.40 | $2,232.29 | $4,545.29 | $12,313.00 |
| 202 | $2,232.29 | $7.67 | $53.59 | $2,178.70 | $4,552.96 | $12,374.26 |
| 203 | $2,178.70 | $7.49 | $53.77 | $2,124.93 | $4,560.45 | $12,435.52 |
| 204 | $2,124.93 | $7.30 | $53.95 | $2,070.98 | $4,567.76 | $12,496.78 |
| 205 | $2,070.98 | $7.12 | $54.14 | $2,016.84 | $4,574.88 | $12,558.04 |
| 206 | $2,016.84 | $6.93 | $54.33 | $1,962.51 | $4,581.81 | $12,619.30 |
| 207 | $1,962.51 | $6.75 | $54.51 | $1,908.00 | $4,588.55 | $12,680.56 |
| 208 | $1,908.00 | $6.56 | $54.70 | $1,853.30 | $4,595.11 | $12,741.81 |
| 209 | $1,853.30 | $6.37 | $54.89 | $1,798.41 | $4,601.48 | $12,803.07 |
| 210 | $1,798.41 | $6.18 | $55.08 | $1,743.33 | $4,607.67 | $12,864.33 |
| 211 | $1,743.33 | $5.99 | $55.27 | $1,688.07 | $4,613.66 | $12,925.59 |
| 212 | $1,688.07 | $5.80 | $55.46 | $1,632.61 | $4,619.46 | $12,986.85 |
| 213 | $1,632.61 | $5.61 | $55.65 | $1,576.97 | $4,625.07 | $13,048.11 |
| 214 | $1,576.97 | $5.42 | $55.84 | $1,521.13 | $4,630.49 | $13,109.37 |
| 215 | $1,521.13 | $5.23 | $56.03 | $1,465.10 | $4,635.72 | $13,170.63 |
| 216 | $1,465.10 | $5.04 | $56.22 | $1,408.88 | $4,640.76 | $13,231.88 |
| 217 | $1,408.88 | $4.84 | $56.42 | $1,352.46 | $4,645.60 | $13,293.14 |
| 218 | $1,352.46 | $4.65 | $56.61 | $1,295.85 | $4,650.25 | $13,354.40 |
| 219 | $1,295.85 | $4.45 | $56.80 | $1,239.05 | $4,654.71 | $13,415.66 |
| 220 | $1,239.05 | $4.26 | $57.00 | $1,182.05 | $4,658.97 | $13,476.92 |
| 221 | $1,182.05 | $4.06 | $57.20 | $1,124.85 | $4,663.03 | $13,538.18 |
| 222 | $1,124.85 | $3.87 | $57.39 | $1,067.46 | $4,666.90 | $13,599.44 |
| 223 | $1,067.46 | $3.67 | $57.59 | $1,009.87 | $4,670.56 | $13,660.69 |
| 224 | $1,009.87 | $3.47 | $57.79 | $952.08 | $4,674.04 | $13,721.95 |
| 225 | $952.08 | $3.27 | $57.99 | $894.10 | $4,677.31 | $13,783.21 |
| 226 | $894.10 | $3.07 | $58.19 | $835.91 | $4,680.38 | $13,844.47 |
| 227 | $835.91 | $2.87 | $58.39 | $777.53 | $4,683.26 | $13,905.73 |
| 228 | $777.53 | $2.67 | $58.59 | $718.94 | $4,685.93 | $13,966.99 |
| 229 | $718.94 | $2.47 | $58.79 | $660.15 | $4,688.40 | $14,028.25 |
| 230 | $660.15 | $2.27 | $58.99 | $601.16 | $4,690.67 | $14,089.51 |
| 231 | $601.16 | $2.07 | $59.19 | $541.97 | $4,692.74 | $14,150.76 |
| 232 | $541.97 | $1.86 | $59.40 | $482.58 | $4,694.60 | $14,212.02 |
| 233 | $482.58 | $1.66 | $59.60 | $422.98 | $4,696.26 | $14,273.28 |
| 234 | $422.98 | $1.45 | $59.80 | $363.17 | $4,697.71 | $14,334.54 |
| 235 | $363.17 | $1.25 | $60.01 | $303.16 | $4,698.96 | $14,395.80 |
| 236 | $303.16 | $1.04 | $60.22 | $242.94 | $4,700.00 | $14,457.06 |
| 237 | $242.94 | $0.84 | $60.42 | $182.52 | $4,700.84 | $14,518.32 |
| 238 | $182.52 | $0.63 | $60.63 | $121.89 | $4,701.46 | $14,579.58 |
| 239 | $121.89 | $0.42 | $60.84 | $61.05 | $4,701.88 | $14,640.83 |
| 240 | $61.05 | $0.21 | $61.05 | $-0.00 | $4,702.09 | $14,702.09 |