|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,000.00 | $41.58 | $24.36 | $9,975.64 | $41.58 | $65.94 |
| 2 | $9,975.64 | $41.48 | $24.46 | $9,951.18 | $83.07 | $131.88 |
| 3 | $9,951.18 | $41.38 | $24.56 | $9,926.62 | $124.45 | $197.82 |
| 4 | $9,926.62 | $41.28 | $24.66 | $9,901.96 | $165.72 | $263.76 |
| 5 | $9,901.96 | $41.18 | $24.76 | $9,877.20 | $206.90 | $329.70 |
| 6 | $9,877.20 | $41.07 | $24.87 | $9,852.33 | $247.97 | $395.64 |
| 7 | $9,852.33 | $40.97 | $24.97 | $9,827.36 | $288.94 | $461.58 |
| 8 | $9,827.36 | $40.87 | $25.07 | $9,802.28 | $329.81 | $527.52 |
| 9 | $9,802.28 | $40.76 | $25.18 | $9,777.11 | $370.57 | $593.46 |
| 10 | $9,777.11 | $40.66 | $25.28 | $9,751.82 | $411.22 | $659.40 |
| 11 | $9,751.82 | $40.55 | $25.39 | $9,726.43 | $451.78 | $725.34 |
| 12 | $9,726.43 | $40.45 | $25.49 | $9,700.94 | $492.22 | $791.28 |
| 13 | $9,700.94 | $40.34 | $25.60 | $9,675.34 | $532.56 | $857.22 |
| 14 | $9,675.34 | $40.23 | $25.71 | $9,649.63 | $572.79 | $923.16 |
| 15 | $9,649.63 | $40.13 | $25.81 | $9,623.82 | $612.92 | $989.11 |
| 16 | $9,623.82 | $40.02 | $25.92 | $9,597.89 | $652.94 | $1,055.05 |
| 17 | $9,597.89 | $39.91 | $26.03 | $9,571.87 | $692.85 | $1,120.99 |
| 18 | $9,571.87 | $39.80 | $26.14 | $9,545.73 | $732.65 | $1,186.93 |
| 19 | $9,545.73 | $39.69 | $26.25 | $9,519.48 | $772.35 | $1,252.87 |
| 20 | $9,519.48 | $39.59 | $26.36 | $9,493.13 | $811.93 | $1,318.81 |
| 21 | $9,493.13 | $39.48 | $26.46 | $9,466.66 | $851.41 | $1,384.75 |
| 22 | $9,466.66 | $39.37 | $26.57 | $9,440.09 | $890.77 | $1,450.69 |
| 23 | $9,440.09 | $39.26 | $26.69 | $9,413.40 | $930.03 | $1,516.63 |
| 24 | $9,413.40 | $39.14 | $26.80 | $9,386.61 | $969.17 | $1,582.57 |
| 25 | $9,386.61 | $39.03 | $26.91 | $9,359.70 | $1,008.21 | $1,648.51 |
| 26 | $9,359.70 | $38.92 | $27.02 | $9,332.68 | $1,047.13 | $1,714.45 |
| 27 | $9,332.68 | $38.81 | $27.13 | $9,305.55 | $1,085.94 | $1,780.39 |
| 28 | $9,305.55 | $38.70 | $27.24 | $9,278.30 | $1,124.63 | $1,846.33 |
| 29 | $9,278.30 | $38.58 | $27.36 | $9,250.94 | $1,163.21 | $1,912.27 |
| 30 | $9,250.94 | $38.47 | $27.47 | $9,223.47 | $1,201.68 | $1,978.21 |
| 31 | $9,223.47 | $38.35 | $27.59 | $9,195.89 | $1,240.04 | $2,044.15 |
| 32 | $9,195.89 | $38.24 | $27.70 | $9,168.18 | $1,278.28 | $2,110.09 |
| 33 | $9,168.18 | $38.12 | $27.82 | $9,140.37 | $1,316.40 | $2,176.03 |
| 34 | $9,140.37 | $38.01 | $27.93 | $9,112.44 | $1,354.41 | $2,241.97 |
| 35 | $9,112.44 | $37.89 | $28.05 | $9,084.39 | $1,392.30 | $2,307.91 |
| 36 | $9,084.39 | $37.78 | $28.16 | $9,056.23 | $1,430.08 | $2,373.85 |
| 37 | $9,056.23 | $37.66 | $28.28 | $9,027.94 | $1,467.74 | $2,439.79 |
| 38 | $9,027.94 | $37.54 | $28.40 | $8,999.54 | $1,505.28 | $2,505.73 |
| 39 | $8,999.54 | $37.42 | $28.52 | $8,971.03 | $1,542.70 | $2,571.67 |
| 40 | $8,971.03 | $37.30 | $28.64 | $8,942.39 | $1,580.01 | $2,637.61 |
| 41 | $8,942.39 | $37.19 | $28.75 | $8,913.64 | $1,617.19 | $2,703.55 |
| 42 | $8,913.64 | $37.07 | $28.87 | $8,884.76 | $1,654.26 | $2,769.49 |
| 43 | $8,884.76 | $36.95 | $28.99 | $8,855.77 | $1,691.20 | $2,835.43 |
| 44 | $8,855.77 | $36.83 | $29.12 | $8,826.65 | $1,728.03 | $2,901.38 |
| 45 | $8,826.65 | $36.70 | $29.24 | $8,797.42 | $1,764.73 | $2,967.32 |
| 46 | $8,797.42 | $36.58 | $29.36 | $8,768.06 | $1,801.31 | $3,033.26 |
| 47 | $8,768.06 | $36.46 | $29.48 | $8,738.58 | $1,837.77 | $3,099.20 |
| 48 | $8,738.58 | $36.34 | $29.60 | $8,708.98 | $1,874.11 | $3,165.14 |
| 49 | $8,708.98 | $36.21 | $29.73 | $8,679.25 | $1,910.33 | $3,231.08 |
| 50 | $8,679.25 | $36.09 | $29.85 | $8,649.40 | $1,946.42 | $3,297.02 |
| 51 | $8,649.40 | $35.97 | $29.97 | $8,619.43 | $1,982.39 | $3,362.96 |
| 52 | $8,619.43 | $35.84 | $30.10 | $8,589.33 | $2,018.23 | $3,428.90 |
| 53 | $8,589.33 | $35.72 | $30.22 | $8,559.11 | $2,053.95 | $3,494.84 |
| 54 | $8,559.11 | $35.59 | $30.35 | $8,528.76 | $2,089.54 | $3,560.78 |
| 55 | $8,528.76 | $35.47 | $30.47 | $8,498.28 | $2,125.00 | $3,626.72 |
| 56 | $8,498.28 | $35.34 | $30.60 | $8,467.68 | $2,160.34 | $3,692.66 |
| 57 | $8,467.68 | $35.21 | $30.73 | $8,436.95 | $2,195.55 | $3,758.60 |
| 58 | $8,436.95 | $35.08 | $30.86 | $8,406.10 | $2,230.64 | $3,824.54 |
| 59 | $8,406.10 | $34.96 | $30.98 | $8,375.11 | $2,265.59 | $3,890.48 |
| 60 | $8,375.11 | $34.83 | $31.11 | $8,344.00 | $2,300.42 | $3,956.42 |
| 61 | $8,344.00 | $34.70 | $31.24 | $8,312.75 | $2,335.12 | $4,022.36 |
| 62 | $8,312.75 | $34.57 | $31.37 | $8,281.38 | $2,369.68 | $4,088.30 |
| 63 | $8,281.38 | $34.44 | $31.50 | $8,249.88 | $2,404.12 | $4,154.24 |
| 64 | $8,249.88 | $34.31 | $31.63 | $8,218.24 | $2,438.43 | $4,220.18 |
| 65 | $8,218.24 | $34.17 | $31.77 | $8,186.48 | $2,472.60 | $4,286.12 |
| 66 | $8,186.48 | $34.04 | $31.90 | $8,154.58 | $2,506.64 | $4,352.06 |
| 67 | $8,154.58 | $33.91 | $32.03 | $8,122.55 | $2,540.55 | $4,418.00 |
| 68 | $8,122.55 | $33.78 | $32.16 | $8,090.38 | $2,574.33 | $4,483.94 |
| 69 | $8,090.38 | $33.64 | $32.30 | $8,058.09 | $2,607.97 | $4,549.88 |
| 70 | $8,058.09 | $33.51 | $32.43 | $8,025.65 | $2,641.48 | $4,615.82 |
| 71 | $8,025.65 | $33.37 | $32.57 | $7,993.09 | $2,674.85 | $4,681.76 |
| 72 | $7,993.09 | $33.24 | $32.70 | $7,960.38 | $2,708.09 | $4,747.70 |
| 73 | $7,960.38 | $33.10 | $32.84 | $7,927.55 | $2,741.19 | $4,813.65 |
| 74 | $7,927.55 | $32.97 | $32.97 | $7,894.57 | $2,774.16 | $4,879.59 |
| 75 | $7,894.57 | $32.83 | $33.11 | $7,861.46 | $2,806.98 | $4,945.53 |
| 76 | $7,861.46 | $32.69 | $33.25 | $7,828.21 | $2,839.68 | $5,011.47 |
| 77 | $7,828.21 | $32.55 | $33.39 | $7,794.82 | $2,872.23 | $5,077.41 |
| 78 | $7,794.82 | $32.41 | $33.53 | $7,761.29 | $2,904.64 | $5,143.35 |
| 79 | $7,761.29 | $32.27 | $33.67 | $7,727.63 | $2,936.92 | $5,209.29 |
| 80 | $7,727.63 | $32.13 | $33.81 | $7,693.82 | $2,969.05 | $5,275.23 |
| 81 | $7,693.82 | $31.99 | $33.95 | $7,659.87 | $3,001.04 | $5,341.17 |
| 82 | $7,659.87 | $31.85 | $34.09 | $7,625.79 | $3,032.89 | $5,407.11 |
| 83 | $7,625.79 | $31.71 | $34.23 | $7,591.56 | $3,064.61 | $5,473.05 |
| 84 | $7,591.56 | $31.57 | $34.37 | $7,557.18 | $3,096.17 | $5,538.99 |
| 85 | $7,557.18 | $31.43 | $34.52 | $7,522.67 | $3,127.60 | $5,604.93 |
| 86 | $7,522.67 | $31.28 | $34.66 | $7,488.01 | $3,158.88 | $5,670.87 |
| 87 | $7,488.01 | $31.14 | $34.80 | $7,453.21 | $3,190.02 | $5,736.81 |
| 88 | $7,453.21 | $30.99 | $34.95 | $7,418.26 | $3,221.01 | $5,802.75 |
| 89 | $7,418.26 | $30.85 | $35.09 | $7,383.17 | $3,251.86 | $5,868.69 |
| 90 | $7,383.17 | $30.70 | $35.24 | $7,347.93 | $3,282.56 | $5,934.63 |
| 91 | $7,347.93 | $30.56 | $35.39 | $7,312.54 | $3,313.12 | $6,000.57 |
| 92 | $7,312.54 | $30.41 | $35.53 | $7,277.01 | $3,343.52 | $6,066.51 |
| 93 | $7,277.01 | $30.26 | $35.68 | $7,241.33 | $3,373.78 | $6,132.45 |
| 94 | $7,241.33 | $30.11 | $35.83 | $7,205.50 | $3,403.90 | $6,198.39 |
| 95 | $7,205.50 | $29.96 | $35.98 | $7,169.53 | $3,433.86 | $6,264.33 |
| 96 | $7,169.53 | $29.81 | $36.13 | $7,133.40 | $3,463.67 | $6,330.27 |
| 97 | $7,133.40 | $29.66 | $36.28 | $7,097.12 | $3,493.34 | $6,396.21 |
| 98 | $7,097.12 | $29.51 | $36.43 | $7,060.69 | $3,522.85 | $6,462.15 |
| 99 | $7,060.69 | $29.36 | $36.58 | $7,024.11 | $3,552.21 | $6,528.09 |
| 100 | $7,024.11 | $29.21 | $36.73 | $6,987.38 | $3,581.42 | $6,594.03 |
| 101 | $6,987.38 | $29.06 | $36.88 | $6,950.50 | $3,610.47 | $6,659.97 |
| 102 | $6,950.50 | $28.90 | $37.04 | $6,913.46 | $3,639.37 | $6,725.92 |
| 103 | $6,913.46 | $28.75 | $37.19 | $6,876.27 | $3,668.12 | $6,791.86 |
| 104 | $6,876.27 | $28.59 | $37.35 | $6,838.92 | $3,696.72 | $6,857.80 |
| 105 | $6,838.92 | $28.44 | $37.50 | $6,801.42 | $3,725.16 | $6,923.74 |
| 106 | $6,801.42 | $28.28 | $37.66 | $6,763.76 | $3,753.44 | $6,989.68 |
| 107 | $6,763.76 | $28.13 | $37.81 | $6,725.95 | $3,781.56 | $7,055.62 |
| 108 | $6,725.95 | $27.97 | $37.97 | $6,687.98 | $3,809.53 | $7,121.56 |
| 109 | $6,687.98 | $27.81 | $38.13 | $6,649.85 | $3,837.34 | $7,187.50 |
| 110 | $6,649.85 | $27.65 | $38.29 | $6,611.56 | $3,865.00 | $7,253.44 |
| 111 | $6,611.56 | $27.49 | $38.45 | $6,573.11 | $3,892.49 | $7,319.38 |
| 112 | $6,573.11 | $27.33 | $38.61 | $6,534.50 | $3,919.82 | $7,385.32 |
| 113 | $6,534.50 | $27.17 | $38.77 | $6,495.74 | $3,947.00 | $7,451.26 |
| 114 | $6,495.74 | $27.01 | $38.93 | $6,456.81 | $3,974.01 | $7,517.20 |
| 115 | $6,456.81 | $26.85 | $39.09 | $6,417.72 | $4,000.86 | $7,583.14 |
| 116 | $6,417.72 | $26.69 | $39.25 | $6,378.46 | $4,027.54 | $7,649.08 |
| 117 | $6,378.46 | $26.52 | $39.42 | $6,339.05 | $4,054.07 | $7,715.02 |
| 118 | $6,339.05 | $26.36 | $39.58 | $6,299.47 | $4,080.43 | $7,780.96 |
| 119 | $6,299.47 | $26.20 | $39.75 | $6,259.72 | $4,106.62 | $7,846.90 |
| 120 | $6,259.72 | $26.03 | $39.91 | $6,219.81 | $4,132.65 | $7,912.84 |
| 121 | $6,219.81 | $25.86 | $40.08 | $6,179.73 | $4,158.52 | $7,978.78 |
| 122 | $6,179.73 | $25.70 | $40.24 | $6,139.49 | $4,184.21 | $8,044.72 |
| 123 | $6,139.49 | $25.53 | $40.41 | $6,099.08 | $4,209.74 | $8,110.66 |
| 124 | $6,099.08 | $25.36 | $40.58 | $6,058.50 | $4,235.11 | $8,176.60 |
| 125 | $6,058.50 | $25.19 | $40.75 | $6,017.76 | $4,260.30 | $8,242.54 |
| 126 | $6,017.76 | $25.02 | $40.92 | $5,976.84 | $4,285.32 | $8,308.48 |
| 127 | $5,976.84 | $24.85 | $41.09 | $5,935.75 | $4,310.18 | $8,374.42 |
| 128 | $5,935.75 | $24.68 | $41.26 | $5,894.50 | $4,334.86 | $8,440.36 |
| 129 | $5,894.50 | $24.51 | $41.43 | $5,853.07 | $4,359.37 | $8,506.30 |
| 130 | $5,853.07 | $24.34 | $41.60 | $5,811.46 | $4,383.71 | $8,572.24 |
| 131 | $5,811.46 | $24.17 | $41.77 | $5,769.69 | $4,407.88 | $8,638.19 |
| 132 | $5,769.69 | $23.99 | $41.95 | $5,727.74 | $4,431.87 | $8,704.13 |
| 133 | $5,727.74 | $23.82 | $42.12 | $5,685.62 | $4,455.69 | $8,770.07 |
| 134 | $5,685.62 | $23.64 | $42.30 | $5,643.32 | $4,479.33 | $8,836.01 |
| 135 | $5,643.32 | $23.47 | $42.47 | $5,600.85 | $4,502.80 | $8,901.95 |
| 136 | $5,600.85 | $23.29 | $42.65 | $5,558.20 | $4,526.09 | $8,967.89 |
| 137 | $5,558.20 | $23.11 | $42.83 | $5,515.37 | $4,549.20 | $9,033.83 |
| 138 | $5,515.37 | $22.93 | $43.01 | $5,472.37 | $4,572.13 | $9,099.77 |
| 139 | $5,472.37 | $22.76 | $43.18 | $5,429.18 | $4,594.89 | $9,165.71 |
| 140 | $5,429.18 | $22.58 | $43.36 | $5,385.82 | $4,617.47 | $9,231.65 |
| 141 | $5,385.82 | $22.40 | $43.54 | $5,342.27 | $4,639.86 | $9,297.59 |
| 142 | $5,342.27 | $22.21 | $43.73 | $5,298.55 | $4,662.08 | $9,363.53 |
| 143 | $5,298.55 | $22.03 | $43.91 | $5,254.64 | $4,684.11 | $9,429.47 |
| 144 | $5,254.64 | $21.85 | $44.09 | $5,210.55 | $4,705.96 | $9,495.41 |
| 145 | $5,210.55 | $21.67 | $44.27 | $5,166.28 | $4,727.63 | $9,561.35 |
| 146 | $5,166.28 | $21.48 | $44.46 | $5,121.82 | $4,749.11 | $9,627.29 |
| 147 | $5,121.82 | $21.30 | $44.64 | $5,077.18 | $4,770.41 | $9,693.23 |
| 148 | $5,077.18 | $21.11 | $44.83 | $5,032.35 | $4,791.52 | $9,759.17 |
| 149 | $5,032.35 | $20.93 | $45.01 | $4,987.34 | $4,812.45 | $9,825.11 |
| 150 | $4,987.34 | $20.74 | $45.20 | $4,942.13 | $4,833.19 | $9,891.05 |
| 151 | $4,942.13 | $20.55 | $45.39 | $4,896.75 | $4,853.74 | $9,956.99 |
| 152 | $4,896.75 | $20.36 | $45.58 | $4,851.17 | $4,874.10 | $10,022.93 |
| 153 | $4,851.17 | $20.17 | $45.77 | $4,805.40 | $4,894.27 | $10,088.87 |
| 154 | $4,805.40 | $19.98 | $45.96 | $4,759.44 | $4,914.25 | $10,154.81 |
| 155 | $4,759.44 | $19.79 | $46.15 | $4,713.29 | $4,934.05 | $10,220.75 |
| 156 | $4,713.29 | $19.60 | $46.34 | $4,666.95 | $4,953.65 | $10,286.69 |
| 157 | $4,666.95 | $19.41 | $46.53 | $4,620.42 | $4,973.05 | $10,352.63 |
| 158 | $4,620.42 | $19.21 | $46.73 | $4,573.69 | $4,992.27 | $10,418.57 |
| 159 | $4,573.69 | $19.02 | $46.92 | $4,526.77 | $5,011.28 | $10,484.51 |
| 160 | $4,526.77 | $18.82 | $47.12 | $4,479.65 | $5,030.11 | $10,550.46 |
| 161 | $4,479.65 | $18.63 | $47.31 | $4,432.34 | $5,048.74 | $10,616.40 |
| 162 | $4,432.34 | $18.43 | $47.51 | $4,384.83 | $5,067.17 | $10,682.34 |
| 163 | $4,384.83 | $18.23 | $47.71 | $4,337.12 | $5,085.40 | $10,748.28 |
| 164 | $4,337.12 | $18.04 | $47.91 | $4,289.22 | $5,103.44 | $10,814.22 |
| 165 | $4,289.22 | $17.84 | $48.10 | $4,241.12 | $5,121.27 | $10,880.16 |
| 166 | $4,241.12 | $17.64 | $48.30 | $4,192.81 | $5,138.91 | $10,946.10 |
| 167 | $4,192.81 | $17.44 | $48.51 | $4,144.31 | $5,156.34 | $11,012.04 |
| 168 | $4,144.31 | $17.23 | $48.71 | $4,095.60 | $5,173.58 | $11,077.98 |
| 169 | $4,095.60 | $17.03 | $48.91 | $4,046.69 | $5,190.61 | $11,143.92 |
| 170 | $4,046.69 | $16.83 | $49.11 | $3,997.58 | $5,207.43 | $11,209.86 |
| 171 | $3,997.58 | $16.62 | $49.32 | $3,948.26 | $5,224.06 | $11,275.80 |
| 172 | $3,948.26 | $16.42 | $49.52 | $3,898.74 | $5,240.48 | $11,341.74 |
| 173 | $3,898.74 | $16.21 | $49.73 | $3,849.01 | $5,256.69 | $11,407.68 |
| 174 | $3,849.01 | $16.01 | $49.93 | $3,799.07 | $5,272.69 | $11,473.62 |
| 175 | $3,799.07 | $15.80 | $50.14 | $3,748.93 | $5,288.49 | $11,539.56 |
| 176 | $3,748.93 | $15.59 | $50.35 | $3,698.58 | $5,304.08 | $11,605.50 |
| 177 | $3,698.58 | $15.38 | $50.56 | $3,648.02 | $5,319.46 | $11,671.44 |
| 178 | $3,648.02 | $15.17 | $50.77 | $3,597.25 | $5,334.63 | $11,737.38 |
| 179 | $3,597.25 | $14.96 | $50.98 | $3,546.27 | $5,349.59 | $11,803.32 |
| 180 | $3,546.27 | $14.75 | $51.19 | $3,495.07 | $5,364.34 | $11,869.26 |
| 181 | $3,495.07 | $14.53 | $51.41 | $3,443.67 | $5,378.87 | $11,935.20 |
| 182 | $3,443.67 | $14.32 | $51.62 | $3,392.05 | $5,393.19 | $12,001.14 |
| 183 | $3,392.05 | $14.11 | $51.84 | $3,340.21 | $5,407.29 | $12,067.08 |
| 184 | $3,340.21 | $13.89 | $52.05 | $3,288.16 | $5,421.18 | $12,133.02 |
| 185 | $3,288.16 | $13.67 | $52.27 | $3,235.89 | $5,434.86 | $12,198.96 |
| 186 | $3,235.89 | $13.46 | $52.48 | $3,183.41 | $5,448.31 | $12,264.90 |
| 187 | $3,183.41 | $13.24 | $52.70 | $3,130.71 | $5,461.55 | $12,330.84 |
| 188 | $3,130.71 | $13.02 | $52.92 | $3,077.79 | $5,474.57 | $12,396.78 |
| 189 | $3,077.79 | $12.80 | $53.14 | $3,024.64 | $5,487.37 | $12,462.73 |
| 190 | $3,024.64 | $12.58 | $53.36 | $2,971.28 | $5,499.95 | $12,528.67 |
| 191 | $2,971.28 | $12.36 | $53.58 | $2,917.70 | $5,512.30 | $12,594.61 |
| 192 | $2,917.70 | $12.13 | $53.81 | $2,863.89 | $5,524.43 | $12,660.55 |
| 193 | $2,863.89 | $11.91 | $54.03 | $2,809.86 | $5,536.34 | $12,726.49 |
| 194 | $2,809.86 | $11.68 | $54.26 | $2,755.60 | $5,548.03 | $12,792.43 |
| 195 | $2,755.60 | $11.46 | $54.48 | $2,701.12 | $5,559.49 | $12,858.37 |
| 196 | $2,701.12 | $11.23 | $54.71 | $2,646.41 | $5,570.72 | $12,924.31 |
| 197 | $2,646.41 | $11.00 | $54.94 | $2,591.48 | $5,581.72 | $12,990.25 |
| 198 | $2,591.48 | $10.78 | $55.16 | $2,536.31 | $5,592.50 | $13,056.19 |
| 199 | $2,536.31 | $10.55 | $55.39 | $2,480.92 | $5,603.05 | $13,122.13 |
| 200 | $2,480.92 | $10.32 | $55.62 | $2,425.29 | $5,613.36 | $13,188.07 |
| 201 | $2,425.29 | $10.09 | $55.86 | $2,369.44 | $5,623.45 | $13,254.01 |
| 202 | $2,369.44 | $9.85 | $56.09 | $2,313.35 | $5,633.30 | $13,319.95 |
| 203 | $2,313.35 | $9.62 | $56.32 | $2,257.03 | $5,642.92 | $13,385.89 |
| 204 | $2,257.03 | $9.39 | $56.55 | $2,200.48 | $5,652.31 | $13,451.83 |
| 205 | $2,200.48 | $9.15 | $56.79 | $2,143.69 | $5,661.46 | $13,517.77 |
| 206 | $2,143.69 | $8.91 | $57.03 | $2,086.66 | $5,670.37 | $13,583.71 |
| 207 | $2,086.66 | $8.68 | $57.26 | $2,029.40 | $5,679.05 | $13,649.65 |
| 208 | $2,029.40 | $8.44 | $57.50 | $1,971.89 | $5,687.49 | $13,715.59 |
| 209 | $1,971.89 | $8.20 | $57.74 | $1,914.15 | $5,695.69 | $13,781.53 |
| 210 | $1,914.15 | $7.96 | $57.98 | $1,856.17 | $5,703.65 | $13,847.47 |
| 211 | $1,856.17 | $7.72 | $58.22 | $1,797.95 | $5,711.36 | $13,913.41 |
| 212 | $1,797.95 | $7.48 | $58.46 | $1,739.49 | $5,718.84 | $13,979.35 |
| 213 | $1,739.49 | $7.23 | $58.71 | $1,680.78 | $5,726.07 | $14,045.29 |
| 214 | $1,680.78 | $6.99 | $58.95 | $1,621.83 | $5,733.06 | $14,111.23 |
| 215 | $1,621.83 | $6.74 | $59.20 | $1,562.63 | $5,739.81 | $14,177.17 |
| 216 | $1,562.63 | $6.50 | $59.44 | $1,503.19 | $5,746.31 | $14,243.11 |
| 217 | $1,503.19 | $6.25 | $59.69 | $1,443.50 | $5,752.56 | $14,309.05 |
| 218 | $1,443.50 | $6.00 | $59.94 | $1,383.56 | $5,758.56 | $14,375.00 |
| 219 | $1,383.56 | $5.75 | $60.19 | $1,323.38 | $5,764.31 | $14,440.94 |
| 220 | $1,323.38 | $5.50 | $60.44 | $1,262.94 | $5,769.82 | $14,506.88 |
| 221 | $1,262.94 | $5.25 | $60.69 | $1,202.25 | $5,775.07 | $14,572.82 |
| 222 | $1,202.25 | $5.00 | $60.94 | $1,141.31 | $5,780.07 | $14,638.76 |
| 223 | $1,141.31 | $4.75 | $61.19 | $1,080.12 | $5,784.81 | $14,704.70 |
| 224 | $1,080.12 | $4.49 | $61.45 | $1,018.67 | $5,789.30 | $14,770.64 |
| 225 | $1,018.67 | $4.24 | $61.70 | $956.96 | $5,793.54 | $14,836.58 |
| 226 | $956.96 | $3.98 | $61.96 | $895.00 | $5,797.52 | $14,902.52 |
| 227 | $895.00 | $3.72 | $62.22 | $832.78 | $5,801.24 | $14,968.46 |
| 228 | $832.78 | $3.46 | $62.48 | $770.31 | $5,804.70 | $15,034.40 |
| 229 | $770.31 | $3.20 | $62.74 | $707.57 | $5,807.91 | $15,100.34 |
| 230 | $707.57 | $2.94 | $63.00 | $644.57 | $5,810.85 | $15,166.28 |
| 231 | $644.57 | $2.68 | $63.26 | $581.31 | $5,813.53 | $15,232.22 |
| 232 | $581.31 | $2.42 | $63.52 | $517.79 | $5,815.95 | $15,298.16 |
| 233 | $517.79 | $2.15 | $63.79 | $454.00 | $5,818.10 | $15,364.10 |
| 234 | $454.00 | $1.89 | $64.05 | $389.95 | $5,819.99 | $15,430.04 |
| 235 | $389.95 | $1.62 | $64.32 | $325.63 | $5,821.61 | $15,495.98 |
| 236 | $325.63 | $1.35 | $64.59 | $261.04 | $5,822.96 | $15,561.92 |
| 237 | $261.04 | $1.09 | $64.85 | $196.19 | $5,824.05 | $15,627.86 |
| 238 | $196.19 | $0.82 | $65.12 | $131.06 | $5,824.86 | $15,693.80 |
| 239 | $131.06 | $0.55 | $65.40 | $65.67 | $5,825.41 | $15,759.74 |
| 240 | $65.67 | $0.27 | $65.67 | $-0.00 | $5,825.68 | $15,825.68 |