|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $37.50 | $16.21 | $9,983.79 | $37.50 | $53.71 |
| 2 | $9,983.79 | $37.44 | $16.28 | $9,967.51 | $74.94 | $107.43 |
| 3 | $9,967.51 | $37.38 | $16.34 | $9,951.17 | $112.32 | $161.14 |
| 4 | $9,951.17 | $37.32 | $16.40 | $9,934.77 | $149.63 | $214.86 |
| 5 | $9,934.77 | $37.26 | $16.46 | $9,918.31 | $186.89 | $268.57 |
| 6 | $9,918.31 | $37.19 | $16.52 | $9,901.79 | $224.08 | $322.29 |
| 7 | $9,901.79 | $37.13 | $16.58 | $9,885.21 | $261.22 | $376.00 |
| 8 | $9,885.21 | $37.07 | $16.65 | $9,868.56 | $298.28 | $429.72 |
| 9 | $9,868.56 | $37.01 | $16.71 | $9,851.86 | $335.29 | $483.43 |
| 10 | $9,851.86 | $36.94 | $16.77 | $9,835.09 | $372.24 | $537.15 |
| 11 | $9,835.09 | $36.88 | $16.83 | $9,818.25 | $409.12 | $590.86 |
| 12 | $9,818.25 | $36.82 | $16.90 | $9,801.36 | $445.94 | $644.58 |
| 13 | $9,801.36 | $36.76 | $16.96 | $9,784.40 | $482.69 | $698.29 |
| 14 | $9,784.40 | $36.69 | $17.02 | $9,767.37 | $519.38 | $752.01 |
| 15 | $9,767.37 | $36.63 | $17.09 | $9,750.29 | $556.01 | $805.72 |
| 16 | $9,750.29 | $36.56 | $17.15 | $9,733.13 | $592.57 | $859.44 |
| 17 | $9,733.13 | $36.50 | $17.22 | $9,715.92 | $629.07 | $913.15 |
| 18 | $9,715.92 | $36.43 | $17.28 | $9,698.64 | $665.51 | $966.87 |
| 19 | $9,698.64 | $36.37 | $17.35 | $9,681.29 | $701.88 | $1,020.58 |
| 20 | $9,681.29 | $36.30 | $17.41 | $9,663.88 | $738.18 | $1,074.30 |
| 21 | $9,663.88 | $36.24 | $17.48 | $9,646.41 | $774.42 | $1,128.01 |
| 22 | $9,646.41 | $36.17 | $17.54 | $9,628.87 | $810.60 | $1,181.73 |
| 23 | $9,628.87 | $36.11 | $17.61 | $9,611.26 | $846.70 | $1,235.44 |
| 24 | $9,611.26 | $36.04 | $17.67 | $9,593.59 | $882.75 | $1,289.16 |
| 25 | $9,593.59 | $35.98 | $17.74 | $9,575.85 | $918.72 | $1,342.87 |
| 26 | $9,575.85 | $35.91 | $17.81 | $9,558.04 | $954.63 | $1,396.59 |
| 27 | $9,558.04 | $35.84 | $17.87 | $9,540.17 | $990.47 | $1,450.30 |
| 28 | $9,540.17 | $35.78 | $17.94 | $9,522.23 | $1,026.25 | $1,504.02 |
| 29 | $9,522.23 | $35.71 | $18.01 | $9,504.22 | $1,061.96 | $1,557.73 |
| 30 | $9,504.22 | $35.64 | $18.07 | $9,486.15 | $1,097.60 | $1,611.45 |
| 31 | $9,486.15 | $35.57 | $18.14 | $9,468.01 | $1,133.17 | $1,665.16 |
| 32 | $9,468.01 | $35.51 | $18.21 | $9,449.80 | $1,168.68 | $1,718.88 |
| 33 | $9,449.80 | $35.44 | $18.28 | $9,431.52 | $1,204.11 | $1,772.59 |
| 34 | $9,431.52 | $35.37 | $18.35 | $9,413.17 | $1,239.48 | $1,826.31 |
| 35 | $9,413.17 | $35.30 | $18.42 | $9,394.76 | $1,274.78 | $1,880.02 |
| 36 | $9,394.76 | $35.23 | $18.48 | $9,376.27 | $1,310.01 | $1,933.74 |
| 37 | $9,376.27 | $35.16 | $18.55 | $9,357.72 | $1,345.17 | $1,987.45 |
| 38 | $9,357.72 | $35.09 | $18.62 | $9,339.09 | $1,380.26 | $2,041.17 |
| 39 | $9,339.09 | $35.02 | $18.69 | $9,320.40 | $1,415.29 | $2,094.88 |
| 40 | $9,320.40 | $34.95 | $18.76 | $9,301.64 | $1,450.24 | $2,148.60 |
| 41 | $9,301.64 | $34.88 | $18.83 | $9,282.80 | $1,485.12 | $2,202.31 |
| 42 | $9,282.80 | $34.81 | $18.90 | $9,263.90 | $1,519.93 | $2,256.03 |
| 43 | $9,263.90 | $34.74 | $18.98 | $9,244.92 | $1,554.67 | $2,309.74 |
| 44 | $9,244.92 | $34.67 | $19.05 | $9,225.88 | $1,589.34 | $2,363.46 |
| 45 | $9,225.88 | $34.60 | $19.12 | $9,206.76 | $1,623.93 | $2,417.17 |
| 46 | $9,206.76 | $34.53 | $19.19 | $9,187.57 | $1,658.46 | $2,470.89 |
| 47 | $9,187.57 | $34.45 | $19.26 | $9,168.31 | $1,692.91 | $2,524.60 |
| 48 | $9,168.31 | $34.38 | $19.33 | $9,148.97 | $1,727.29 | $2,578.32 |
| 49 | $9,148.97 | $34.31 | $19.41 | $9,129.57 | $1,761.60 | $2,632.03 |
| 50 | $9,129.57 | $34.24 | $19.48 | $9,110.09 | $1,795.84 | $2,685.75 |
| 51 | $9,110.09 | $34.16 | $19.55 | $9,090.54 | $1,830.00 | $2,739.46 |
| 52 | $9,090.54 | $34.09 | $19.63 | $9,070.91 | $1,864.09 | $2,793.18 |
| 53 | $9,070.91 | $34.02 | $19.70 | $9,051.21 | $1,898.11 | $2,846.89 |
| 54 | $9,051.21 | $33.94 | $19.77 | $9,031.44 | $1,932.05 | $2,900.61 |
| 55 | $9,031.44 | $33.87 | $19.85 | $9,011.59 | $1,965.92 | $2,954.32 |
| 56 | $9,011.59 | $33.79 | $19.92 | $8,991.67 | $1,999.71 | $3,008.04 |
| 57 | $8,991.67 | $33.72 | $20.00 | $8,971.67 | $2,033.43 | $3,061.75 |
| 58 | $8,971.67 | $33.64 | $20.07 | $8,951.60 | $2,067.07 | $3,115.47 |
| 59 | $8,951.60 | $33.57 | $20.15 | $8,931.46 | $2,100.64 | $3,169.18 |
| 60 | $8,931.46 | $33.49 | $20.22 | $8,911.23 | $2,134.13 | $3,222.90 |
| 61 | $8,911.23 | $33.42 | $20.30 | $8,890.94 | $2,167.55 | $3,276.61 |
| 62 | $8,890.94 | $33.34 | $20.37 | $8,870.56 | $2,200.89 | $3,330.33 |
| 63 | $8,870.56 | $33.26 | $20.45 | $8,850.11 | $2,234.16 | $3,384.04 |
| 64 | $8,850.11 | $33.19 | $20.53 | $8,829.59 | $2,267.35 | $3,437.76 |
| 65 | $8,829.59 | $33.11 | $20.60 | $8,808.98 | $2,300.46 | $3,491.47 |
| 66 | $8,808.98 | $33.03 | $20.68 | $8,788.30 | $2,333.49 | $3,545.19 |
| 67 | $8,788.30 | $32.96 | $20.76 | $8,767.54 | $2,366.45 | $3,598.90 |
| 68 | $8,767.54 | $32.88 | $20.84 | $8,746.70 | $2,399.32 | $3,652.62 |
| 69 | $8,746.70 | $32.80 | $20.91 | $8,725.79 | $2,432.12 | $3,706.33 |
| 70 | $8,725.79 | $32.72 | $20.99 | $8,704.80 | $2,464.85 | $3,760.05 |
| 71 | $8,704.80 | $32.64 | $21.07 | $8,683.72 | $2,497.49 | $3,813.76 |
| 72 | $8,683.72 | $32.56 | $21.15 | $8,662.57 | $2,530.05 | $3,867.48 |
| 73 | $8,662.57 | $32.48 | $21.23 | $8,641.34 | $2,562.54 | $3,921.19 |
| 74 | $8,641.34 | $32.41 | $21.31 | $8,620.03 | $2,594.94 | $3,974.91 |
| 75 | $8,620.03 | $32.33 | $21.39 | $8,598.64 | $2,627.27 | $4,028.62 |
| 76 | $8,598.64 | $32.24 | $21.47 | $8,577.17 | $2,659.51 | $4,082.34 |
| 77 | $8,577.17 | $32.16 | $21.55 | $8,555.62 | $2,691.68 | $4,136.05 |
| 78 | $8,555.62 | $32.08 | $21.63 | $8,533.99 | $2,723.76 | $4,189.77 |
| 79 | $8,533.99 | $32.00 | $21.71 | $8,512.28 | $2,755.76 | $4,243.48 |
| 80 | $8,512.28 | $31.92 | $21.79 | $8,490.48 | $2,787.68 | $4,297.20 |
| 81 | $8,490.48 | $31.84 | $21.88 | $8,468.61 | $2,819.52 | $4,350.91 |
| 82 | $8,468.61 | $31.76 | $21.96 | $8,446.65 | $2,851.28 | $4,404.63 |
| 83 | $8,446.65 | $31.67 | $22.04 | $8,424.61 | $2,882.96 | $4,458.34 |
| 84 | $8,424.61 | $31.59 | $22.12 | $8,402.49 | $2,914.55 | $4,512.06 |
| 85 | $8,402.49 | $31.51 | $22.21 | $8,380.28 | $2,946.06 | $4,565.77 |
| 86 | $8,380.28 | $31.43 | $22.29 | $8,357.99 | $2,977.48 | $4,619.49 |
| 87 | $8,357.99 | $31.34 | $22.37 | $8,335.62 | $3,008.83 | $4,673.20 |
| 88 | $8,335.62 | $31.26 | $22.46 | $8,313.17 | $3,040.08 | $4,726.92 |
| 89 | $8,313.17 | $31.17 | $22.54 | $8,290.62 | $3,071.26 | $4,780.63 |
| 90 | $8,290.62 | $31.09 | $22.63 | $8,268.00 | $3,102.35 | $4,834.35 |
| 91 | $8,268.00 | $31.00 | $22.71 | $8,245.29 | $3,133.35 | $4,888.06 |
| 92 | $8,245.29 | $30.92 | $22.80 | $8,222.49 | $3,164.27 | $4,941.78 |
| 93 | $8,222.49 | $30.83 | $22.88 | $8,199.61 | $3,195.11 | $4,995.49 |
| 94 | $8,199.61 | $30.75 | $22.97 | $8,176.65 | $3,225.86 | $5,049.21 |
| 95 | $8,176.65 | $30.66 | $23.05 | $8,153.59 | $3,256.52 | $5,102.92 |
| 96 | $8,153.59 | $30.58 | $23.14 | $8,130.46 | $3,287.10 | $5,156.64 |
| 97 | $8,130.46 | $30.49 | $23.23 | $8,107.23 | $3,317.58 | $5,210.35 |
| 98 | $8,107.23 | $30.40 | $23.31 | $8,083.92 | $3,347.99 | $5,264.07 |
| 99 | $8,083.92 | $30.31 | $23.40 | $8,060.52 | $3,378.30 | $5,317.78 |
| 100 | $8,060.52 | $30.23 | $23.49 | $8,037.03 | $3,408.53 | $5,371.50 |
| 101 | $8,037.03 | $30.14 | $23.58 | $8,013.45 | $3,438.67 | $5,425.21 |
| 102 | $8,013.45 | $30.05 | $23.66 | $7,989.79 | $3,468.72 | $5,478.93 |
| 103 | $7,989.79 | $29.96 | $23.75 | $7,966.03 | $3,498.68 | $5,532.64 |
| 104 | $7,966.03 | $29.87 | $23.84 | $7,942.19 | $3,528.55 | $5,586.36 |
| 105 | $7,942.19 | $29.78 | $23.93 | $7,918.26 | $3,558.34 | $5,640.07 |
| 106 | $7,918.26 | $29.69 | $24.02 | $7,894.24 | $3,588.03 | $5,693.79 |
| 107 | $7,894.24 | $29.60 | $24.11 | $7,870.13 | $3,617.63 | $5,747.50 |
| 108 | $7,870.13 | $29.51 | $24.20 | $7,845.93 | $3,647.14 | $5,801.22 |
| 109 | $7,845.93 | $29.42 | $24.29 | $7,821.63 | $3,676.57 | $5,854.93 |
| 110 | $7,821.63 | $29.33 | $24.38 | $7,797.25 | $3,705.90 | $5,908.65 |
| 111 | $7,797.25 | $29.24 | $24.48 | $7,772.77 | $3,735.14 | $5,962.36 |
| 112 | $7,772.77 | $29.15 | $24.57 | $7,748.21 | $3,764.29 | $6,016.08 |
| 113 | $7,748.21 | $29.06 | $24.66 | $7,723.55 | $3,793.34 | $6,069.79 |
| 114 | $7,723.55 | $28.96 | $24.75 | $7,698.80 | $3,822.30 | $6,123.51 |
| 115 | $7,698.80 | $28.87 | $24.84 | $7,673.95 | $3,851.18 | $6,177.22 |
| 116 | $7,673.95 | $28.78 | $24.94 | $7,649.01 | $3,879.95 | $6,230.94 |
| 117 | $7,649.01 | $28.68 | $25.03 | $7,623.98 | $3,908.64 | $6,284.65 |
| 118 | $7,623.98 | $28.59 | $25.13 | $7,598.86 | $3,937.23 | $6,338.37 |
| 119 | $7,598.86 | $28.50 | $25.22 | $7,573.64 | $3,965.72 | $6,392.08 |
| 120 | $7,573.64 | $28.40 | $25.31 | $7,548.32 | $3,994.12 | $6,445.80 |
| 121 | $7,548.32 | $28.31 | $25.41 | $7,522.91 | $4,022.43 | $6,499.51 |
| 122 | $7,522.91 | $28.21 | $25.50 | $7,497.41 | $4,050.64 | $6,553.23 |
| 123 | $7,497.41 | $28.12 | $25.60 | $7,471.81 | $4,078.76 | $6,606.94 |
| 124 | $7,471.81 | $28.02 | $25.70 | $7,446.12 | $4,106.77 | $6,660.66 |
| 125 | $7,446.12 | $27.92 | $25.79 | $7,420.32 | $4,134.70 | $6,714.37 |
| 126 | $7,420.32 | $27.83 | $25.89 | $7,394.43 | $4,162.52 | $6,768.09 |
| 127 | $7,394.43 | $27.73 | $25.99 | $7,368.45 | $4,190.25 | $6,821.80 |
| 128 | $7,368.45 | $27.63 | $26.08 | $7,342.37 | $4,217.88 | $6,875.52 |
| 129 | $7,342.37 | $27.53 | $26.18 | $7,316.18 | $4,245.42 | $6,929.23 |
| 130 | $7,316.18 | $27.44 | $26.28 | $7,289.90 | $4,272.85 | $6,982.95 |
| 131 | $7,289.90 | $27.34 | $26.38 | $7,263.53 | $4,300.19 | $7,036.66 |
| 132 | $7,263.53 | $27.24 | $26.48 | $7,237.05 | $4,327.43 | $7,090.38 |
| 133 | $7,237.05 | $27.14 | $26.58 | $7,210.47 | $4,354.57 | $7,144.09 |
| 134 | $7,210.47 | $27.04 | $26.68 | $7,183.80 | $4,381.61 | $7,197.81 |
| 135 | $7,183.80 | $26.94 | $26.78 | $7,157.02 | $4,408.55 | $7,251.52 |
| 136 | $7,157.02 | $26.84 | $26.88 | $7,130.15 | $4,435.39 | $7,305.24 |
| 137 | $7,130.15 | $26.74 | $26.98 | $7,103.17 | $4,462.12 | $7,358.95 |
| 138 | $7,103.17 | $26.64 | $27.08 | $7,076.09 | $4,488.76 | $7,412.67 |
| 139 | $7,076.09 | $26.54 | $27.18 | $7,048.91 | $4,515.30 | $7,466.38 |
| 140 | $7,048.91 | $26.43 | $27.28 | $7,021.63 | $4,541.73 | $7,520.10 |
| 141 | $7,021.63 | $26.33 | $27.38 | $6,994.25 | $4,568.06 | $7,573.81 |
| 142 | $6,994.25 | $26.23 | $27.49 | $6,966.76 | $4,594.29 | $7,627.53 |
| 143 | $6,966.76 | $26.13 | $27.59 | $6,939.17 | $4,620.41 | $7,681.24 |
| 144 | $6,939.17 | $26.02 | $27.69 | $6,911.48 | $4,646.44 | $7,734.96 |
| 145 | $6,911.48 | $25.92 | $27.80 | $6,883.68 | $4,672.35 | $7,788.67 |
| 146 | $6,883.68 | $25.81 | $27.90 | $6,855.78 | $4,698.17 | $7,842.39 |
| 147 | $6,855.78 | $25.71 | $28.01 | $6,827.77 | $4,723.88 | $7,896.10 |
| 148 | $6,827.77 | $25.60 | $28.11 | $6,799.66 | $4,749.48 | $7,949.82 |
| 149 | $6,799.66 | $25.50 | $28.22 | $6,771.45 | $4,774.98 | $8,003.53 |
| 150 | $6,771.45 | $25.39 | $28.32 | $6,743.12 | $4,800.37 | $8,057.25 |
| 151 | $6,743.12 | $25.29 | $28.43 | $6,714.70 | $4,825.66 | $8,110.96 |
| 152 | $6,714.70 | $25.18 | $28.53 | $6,686.16 | $4,850.84 | $8,164.68 |
| 153 | $6,686.16 | $25.07 | $28.64 | $6,657.52 | $4,875.91 | $8,218.39 |
| 154 | $6,657.52 | $24.97 | $28.75 | $6,628.77 | $4,900.88 | $8,272.11 |
| 155 | $6,628.77 | $24.86 | $28.86 | $6,599.91 | $4,925.74 | $8,325.82 |
| 156 | $6,599.91 | $24.75 | $28.97 | $6,570.95 | $4,950.49 | $8,379.54 |
| 157 | $6,570.95 | $24.64 | $29.07 | $6,541.87 | $4,975.13 | $8,433.25 |
| 158 | $6,541.87 | $24.53 | $29.18 | $6,512.69 | $4,999.66 | $8,486.97 |
| 159 | $6,512.69 | $24.42 | $29.29 | $6,483.40 | $5,024.08 | $8,540.68 |
| 160 | $6,483.40 | $24.31 | $29.40 | $6,454.00 | $5,048.40 | $8,594.40 |
| 161 | $6,454.00 | $24.20 | $29.51 | $6,424.48 | $5,072.60 | $8,648.11 |
| 162 | $6,424.48 | $24.09 | $29.62 | $6,394.86 | $5,096.69 | $8,701.83 |
| 163 | $6,394.86 | $23.98 | $29.73 | $6,365.13 | $5,120.67 | $8,755.54 |
| 164 | $6,365.13 | $23.87 | $29.85 | $6,335.28 | $5,144.54 | $8,809.26 |
| 165 | $6,335.28 | $23.76 | $29.96 | $6,305.32 | $5,168.30 | $8,862.97 |
| 166 | $6,305.32 | $23.64 | $30.07 | $6,275.25 | $5,191.94 | $8,916.69 |
| 167 | $6,275.25 | $23.53 | $30.18 | $6,245.07 | $5,215.47 | $8,970.40 |
| 168 | $6,245.07 | $23.42 | $30.30 | $6,214.77 | $5,238.89 | $9,024.12 |
| 169 | $6,214.77 | $23.31 | $30.41 | $6,184.36 | $5,262.20 | $9,077.83 |
| 170 | $6,184.36 | $23.19 | $30.52 | $6,153.84 | $5,285.39 | $9,131.55 |
| 171 | $6,153.84 | $23.08 | $30.64 | $6,123.20 | $5,308.47 | $9,185.26 |
| 172 | $6,123.20 | $22.96 | $30.75 | $6,092.45 | $5,331.43 | $9,238.98 |
| 173 | $6,092.45 | $22.85 | $30.87 | $6,061.58 | $5,354.28 | $9,292.69 |
| 174 | $6,061.58 | $22.73 | $30.98 | $6,030.60 | $5,377.01 | $9,346.41 |
| 175 | $6,030.60 | $22.61 | $31.10 | $5,999.50 | $5,399.62 | $9,400.12 |
| 176 | $5,999.50 | $22.50 | $31.22 | $5,968.28 | $5,422.12 | $9,453.84 |
| 177 | $5,968.28 | $22.38 | $31.33 | $5,936.95 | $5,444.50 | $9,507.55 |
| 178 | $5,936.95 | $22.26 | $31.45 | $5,905.49 | $5,466.76 | $9,561.27 |
| 179 | $5,905.49 | $22.15 | $31.57 | $5,873.92 | $5,488.91 | $9,614.98 |
| 180 | $5,873.92 | $22.03 | $31.69 | $5,842.24 | $5,510.94 | $9,668.70 |
| 181 | $5,842.24 | $21.91 | $31.81 | $5,810.43 | $5,532.84 | $9,722.41 |
| 182 | $5,810.43 | $21.79 | $31.93 | $5,778.50 | $5,554.63 | $9,776.13 |
| 183 | $5,778.50 | $21.67 | $32.05 | $5,746.46 | $5,576.30 | $9,829.84 |
| 184 | $5,746.46 | $21.55 | $32.17 | $5,714.29 | $5,597.85 | $9,883.56 |
| 185 | $5,714.29 | $21.43 | $32.29 | $5,682.01 | $5,619.28 | $9,937.27 |
| 186 | $5,682.01 | $21.31 | $32.41 | $5,649.60 | $5,640.59 | $9,990.99 |
| 187 | $5,649.60 | $21.19 | $32.53 | $5,617.07 | $5,661.77 | $10,044.70 |
| 188 | $5,617.07 | $21.06 | $32.65 | $5,584.42 | $5,682.84 | $10,098.42 |
| 189 | $5,584.42 | $20.94 | $32.77 | $5,551.65 | $5,703.78 | $10,152.13 |
| 190 | $5,551.65 | $20.82 | $32.90 | $5,518.75 | $5,724.60 | $10,205.85 |
| 191 | $5,518.75 | $20.70 | $33.02 | $5,485.73 | $5,745.29 | $10,259.56 |
| 192 | $5,485.73 | $20.57 | $33.14 | $5,452.59 | $5,765.87 | $10,313.28 |
| 193 | $5,452.59 | $20.45 | $33.27 | $5,419.32 | $5,786.31 | $10,366.99 |
| 194 | $5,419.32 | $20.32 | $33.39 | $5,385.93 | $5,806.64 | $10,420.71 |
| 195 | $5,385.93 | $20.20 | $33.52 | $5,352.41 | $5,826.83 | $10,474.42 |
| 196 | $5,352.41 | $20.07 | $33.64 | $5,318.76 | $5,846.90 | $10,528.14 |
| 197 | $5,318.76 | $19.95 | $33.77 | $5,284.99 | $5,866.85 | $10,581.85 |
| 198 | $5,284.99 | $19.82 | $33.90 | $5,251.10 | $5,886.67 | $10,635.57 |
| 199 | $5,251.10 | $19.69 | $34.02 | $5,217.07 | $5,906.36 | $10,689.28 |
| 200 | $5,217.07 | $19.56 | $34.15 | $5,182.92 | $5,925.92 | $10,743.00 |
| 201 | $5,182.92 | $19.44 | $34.28 | $5,148.64 | $5,945.36 | $10,796.71 |
| 202 | $5,148.64 | $19.31 | $34.41 | $5,114.24 | $5,964.67 | $10,850.43 |
| 203 | $5,114.24 | $19.18 | $34.54 | $5,079.70 | $5,983.85 | $10,904.14 |
| 204 | $5,079.70 | $19.05 | $34.67 | $5,045.03 | $6,002.89 | $10,957.86 |
| 205 | $5,045.03 | $18.92 | $34.80 | $5,010.24 | $6,021.81 | $11,011.57 |
| 206 | $5,010.24 | $18.79 | $34.93 | $4,975.31 | $6,040.60 | $11,065.29 |
| 207 | $4,975.31 | $18.66 | $35.06 | $4,940.25 | $6,059.26 | $11,119.00 |
| 208 | $4,940.25 | $18.53 | $35.19 | $4,905.07 | $6,077.78 | $11,172.72 |
| 209 | $4,905.07 | $18.39 | $35.32 | $4,869.74 | $6,096.18 | $11,226.43 |
| 210 | $4,869.74 | $18.26 | $35.45 | $4,834.29 | $6,114.44 | $11,280.15 |
| 211 | $4,834.29 | $18.13 | $35.59 | $4,798.70 | $6,132.57 | $11,333.86 |
| 212 | $4,798.70 | $18.00 | $35.72 | $4,762.98 | $6,150.56 | $11,387.58 |
| 213 | $4,762.98 | $17.86 | $35.85 | $4,727.13 | $6,168.43 | $11,441.29 |
| 214 | $4,727.13 | $17.73 | $35.99 | $4,691.14 | $6,186.15 | $11,495.01 |
| 215 | $4,691.14 | $17.59 | $36.12 | $4,655.02 | $6,203.74 | $11,548.72 |
| 216 | $4,655.02 | $17.46 | $36.26 | $4,618.76 | $6,221.20 | $11,602.44 |
| 217 | $4,618.76 | $17.32 | $36.39 | $4,582.37 | $6,238.52 | $11,656.15 |
| 218 | $4,582.37 | $17.18 | $36.53 | $4,545.83 | $6,255.70 | $11,709.87 |
| 219 | $4,545.83 | $17.05 | $36.67 | $4,509.17 | $6,272.75 | $11,763.58 |
| 220 | $4,509.17 | $16.91 | $36.81 | $4,472.36 | $6,289.66 | $11,817.30 |
| 221 | $4,472.36 | $16.77 | $36.94 | $4,435.42 | $6,306.43 | $11,871.01 |
| 222 | $4,435.42 | $16.63 | $37.08 | $4,398.34 | $6,323.06 | $11,924.73 |
| 223 | $4,398.34 | $16.49 | $37.22 | $4,361.11 | $6,339.56 | $11,978.44 |
| 224 | $4,361.11 | $16.35 | $37.36 | $4,323.75 | $6,355.91 | $12,032.16 |
| 225 | $4,323.75 | $16.21 | $37.50 | $4,286.25 | $6,372.13 | $12,085.87 |
| 226 | $4,286.25 | $16.07 | $37.64 | $4,248.61 | $6,388.20 | $12,139.59 |
| 227 | $4,248.61 | $15.93 | $37.78 | $4,210.83 | $6,404.13 | $12,193.30 |
| 228 | $4,210.83 | $15.79 | $37.92 | $4,172.90 | $6,419.92 | $12,247.02 |
| 229 | $4,172.90 | $15.65 | $38.07 | $4,134.84 | $6,435.57 | $12,300.73 |
| 230 | $4,134.84 | $15.51 | $38.21 | $4,096.63 | $6,451.08 | $12,354.45 |
| 231 | $4,096.63 | $15.36 | $38.35 | $4,058.27 | $6,466.44 | $12,408.16 |
| 232 | $4,058.27 | $15.22 | $38.50 | $4,019.78 | $6,481.66 | $12,461.88 |
| 233 | $4,019.78 | $15.07 | $38.64 | $3,981.14 | $6,496.73 | $12,515.59 |
| 234 | $3,981.14 | $14.93 | $38.79 | $3,942.35 | $6,511.66 | $12,569.31 |
| 235 | $3,942.35 | $14.78 | $38.93 | $3,903.42 | $6,526.45 | $12,623.02 |
| 236 | $3,903.42 | $14.64 | $39.08 | $3,864.34 | $6,541.08 | $12,676.74 |
| 237 | $3,864.34 | $14.49 | $39.22 | $3,825.12 | $6,555.57 | $12,730.45 |
| 238 | $3,825.12 | $14.34 | $39.37 | $3,785.75 | $6,569.92 | $12,784.17 |
| 239 | $3,785.75 | $14.20 | $39.52 | $3,746.23 | $6,584.12 | $12,837.88 |
| 240 | $3,746.23 | $14.05 | $39.67 | $3,706.56 | $6,598.16 | $12,891.60 |
| 241 | $3,706.56 | $13.90 | $39.82 | $3,666.75 | $6,612.06 | $12,945.31 |
| 242 | $3,666.75 | $13.75 | $39.96 | $3,626.78 | $6,625.81 | $12,999.03 |
| 243 | $3,626.78 | $13.60 | $40.11 | $3,586.67 | $6,639.41 | $13,052.74 |
| 244 | $3,586.67 | $13.45 | $40.26 | $3,546.40 | $6,652.86 | $13,106.46 |
| 245 | $3,546.40 | $13.30 | $40.42 | $3,505.99 | $6,666.16 | $13,160.17 |
| 246 | $3,505.99 | $13.15 | $40.57 | $3,465.42 | $6,679.31 | $13,213.89 |
| 247 | $3,465.42 | $13.00 | $40.72 | $3,424.70 | $6,692.31 | $13,267.60 |
| 248 | $3,424.70 | $12.84 | $40.87 | $3,383.83 | $6,705.15 | $13,321.32 |
| 249 | $3,383.83 | $12.69 | $41.03 | $3,342.80 | $6,717.84 | $13,375.03 |
| 250 | $3,342.80 | $12.54 | $41.18 | $3,301.62 | $6,730.37 | $13,428.75 |
| 251 | $3,301.62 | $12.38 | $41.33 | $3,260.29 | $6,742.75 | $13,482.46 |
| 252 | $3,260.29 | $12.23 | $41.49 | $3,218.80 | $6,754.98 | $13,536.18 |
| 253 | $3,218.80 | $12.07 | $41.64 | $3,177.16 | $6,767.05 | $13,589.89 |
| 254 | $3,177.16 | $11.91 | $41.80 | $3,135.36 | $6,778.97 | $13,643.61 |
| 255 | $3,135.36 | $11.76 | $41.96 | $3,093.40 | $6,790.72 | $13,697.32 |
| 256 | $3,093.40 | $11.60 | $42.11 | $3,051.28 | $6,802.32 | $13,751.04 |
| 257 | $3,051.28 | $11.44 | $42.27 | $3,009.01 | $6,813.77 | $13,804.75 |
| 258 | $3,009.01 | $11.28 | $42.43 | $2,966.58 | $6,825.05 | $13,858.47 |
| 259 | $2,966.58 | $11.12 | $42.59 | $2,923.99 | $6,836.17 | $13,912.18 |
| 260 | $2,923.99 | $10.96 | $42.75 | $2,881.24 | $6,847.14 | $13,965.90 |
| 261 | $2,881.24 | $10.80 | $42.91 | $2,838.33 | $6,857.94 | $14,019.61 |
| 262 | $2,838.33 | $10.64 | $43.07 | $2,795.26 | $6,868.59 | $14,073.33 |
| 263 | $2,795.26 | $10.48 | $43.23 | $2,752.02 | $6,879.07 | $14,127.04 |
| 264 | $2,752.02 | $10.32 | $43.39 | $2,708.63 | $6,889.39 | $14,180.76 |
| 265 | $2,708.63 | $10.16 | $43.56 | $2,665.07 | $6,899.55 | $14,234.47 |
| 266 | $2,665.07 | $9.99 | $43.72 | $2,621.35 | $6,909.54 | $14,288.19 |
| 267 | $2,621.35 | $9.83 | $43.88 | $2,577.47 | $6,919.37 | $14,341.90 |
| 268 | $2,577.47 | $9.67 | $44.05 | $2,533.42 | $6,929.04 | $14,395.62 |
| 269 | $2,533.42 | $9.50 | $44.21 | $2,489.20 | $6,938.54 | $14,449.33 |
| 270 | $2,489.20 | $9.33 | $44.38 | $2,444.82 | $6,947.87 | $14,503.05 |
| 271 | $2,444.82 | $9.17 | $44.55 | $2,400.27 | $6,957.04 | $14,556.76 |
| 272 | $2,400.27 | $9.00 | $44.71 | $2,355.56 | $6,966.04 | $14,610.48 |
| 273 | $2,355.56 | $8.83 | $44.88 | $2,310.68 | $6,974.87 | $14,664.19 |
| 274 | $2,310.68 | $8.67 | $45.05 | $2,265.63 | $6,983.54 | $14,717.91 |
| 275 | $2,265.63 | $8.50 | $45.22 | $2,220.41 | $6,992.03 | $14,771.62 |
| 276 | $2,220.41 | $8.33 | $45.39 | $2,175.02 | $7,000.36 | $14,825.34 |
| 277 | $2,175.02 | $8.16 | $45.56 | $2,129.46 | $7,008.52 | $14,879.05 |
| 278 | $2,129.46 | $7.99 | $45.73 | $2,083.73 | $7,016.50 | $14,932.77 |
| 279 | $2,083.73 | $7.81 | $45.90 | $2,037.83 | $7,024.32 | $14,986.48 |
| 280 | $2,037.83 | $7.64 | $46.07 | $1,991.76 | $7,031.96 | $15,040.20 |
| 281 | $1,991.76 | $7.47 | $46.25 | $1,945.51 | $7,039.43 | $15,093.91 |
| 282 | $1,945.51 | $7.30 | $46.42 | $1,899.09 | $7,046.72 | $15,147.63 |
| 283 | $1,899.09 | $7.12 | $46.59 | $1,852.50 | $7,053.85 | $15,201.34 |
| 284 | $1,852.50 | $6.95 | $46.77 | $1,805.73 | $7,060.79 | $15,255.06 |
| 285 | $1,805.73 | $6.77 | $46.94 | $1,758.79 | $7,067.56 | $15,308.77 |
| 286 | $1,758.79 | $6.60 | $47.12 | $1,711.67 | $7,074.16 | $15,362.49 |
| 287 | $1,711.67 | $6.42 | $47.30 | $1,664.37 | $7,080.58 | $15,416.20 |
| 288 | $1,664.37 | $6.24 | $47.47 | $1,616.90 | $7,086.82 | $15,469.92 |
| 289 | $1,616.90 | $6.06 | $47.65 | $1,569.25 | $7,092.88 | $15,523.63 |
| 290 | $1,569.25 | $5.88 | $47.83 | $1,521.42 | $7,098.77 | $15,577.35 |
| 291 | $1,521.42 | $5.71 | $48.01 | $1,473.41 | $7,104.47 | $15,631.06 |
| 292 | $1,473.41 | $5.53 | $48.19 | $1,425.22 | $7,110.00 | $15,684.78 |
| 293 | $1,425.22 | $5.34 | $48.37 | $1,376.85 | $7,115.34 | $15,738.49 |
| 294 | $1,376.85 | $5.16 | $48.55 | $1,328.30 | $7,120.51 | $15,792.21 |
| 295 | $1,328.30 | $4.98 | $48.73 | $1,279.56 | $7,125.49 | $15,845.92 |
| 296 | $1,279.56 | $4.80 | $48.92 | $1,230.65 | $7,130.29 | $15,899.64 |
| 297 | $1,230.65 | $4.61 | $49.10 | $1,181.55 | $7,134.90 | $15,953.35 |
| 298 | $1,181.55 | $4.43 | $49.28 | $1,132.26 | $7,139.33 | $16,007.07 |
| 299 | $1,132.26 | $4.25 | $49.47 | $1,082.79 | $7,143.58 | $16,060.78 |
| 300 | $1,082.79 | $4.06 | $49.65 | $1,033.14 | $7,147.64 | $16,114.50 |
| 301 | $1,033.14 | $3.87 | $49.84 | $983.30 | $7,151.51 | $16,168.21 |
| 302 | $983.30 | $3.69 | $50.03 | $933.27 | $7,155.20 | $16,221.93 |
| 303 | $933.27 | $3.50 | $50.22 | $883.05 | $7,158.70 | $16,275.64 |
| 304 | $883.05 | $3.31 | $50.40 | $832.65 | $7,162.01 | $16,329.36 |
| 305 | $832.65 | $3.12 | $50.59 | $782.06 | $7,165.13 | $16,383.07 |
| 306 | $782.06 | $2.93 | $50.78 | $731.28 | $7,168.07 | $16,436.79 |
| 307 | $731.28 | $2.74 | $50.97 | $680.30 | $7,170.81 | $16,490.50 |
| 308 | $680.30 | $2.55 | $51.16 | $629.14 | $7,173.36 | $16,544.22 |
| 309 | $629.14 | $2.36 | $51.36 | $577.78 | $7,175.72 | $16,597.93 |
| 310 | $577.78 | $2.17 | $51.55 | $526.24 | $7,177.89 | $16,651.65 |
| 311 | $526.24 | $1.97 | $51.74 | $474.49 | $7,179.86 | $16,705.36 |
| 312 | $474.49 | $1.78 | $51.94 | $422.56 | $7,181.64 | $16,759.08 |
| 313 | $422.56 | $1.58 | $52.13 | $370.43 | $7,183.22 | $16,812.79 |
| 314 | $370.43 | $1.39 | $52.33 | $318.10 | $7,184.61 | $16,866.51 |
| 315 | $318.10 | $1.19 | $52.52 | $265.58 | $7,185.80 | $16,920.22 |
| 316 | $265.58 | $1.00 | $52.72 | $212.86 | $7,186.80 | $16,973.94 |
| 317 | $212.86 | $0.80 | $52.92 | $159.94 | $7,187.60 | $17,027.65 |
| 318 | $159.94 | $0.60 | $53.12 | $106.83 | $7,188.20 | $17,081.37 |
| 319 | $106.83 | $0.40 | $53.31 | $53.51 | $7,188.60 | $17,135.08 |
| 320 | $53.51 | $0.20 | $53.51 | $-0.00 | $7,188.80 | $17,188.80 |