|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,200.00 | $42.50 | $12.26 | $10,187.74 | $42.50 | $54.76 |
| 2 | $10,187.74 | $42.45 | $12.31 | $10,175.44 | $84.95 | $109.51 |
| 3 | $10,175.44 | $42.40 | $12.36 | $10,163.08 | $127.35 | $164.27 |
| 4 | $10,163.08 | $42.35 | $12.41 | $10,150.67 | $169.69 | $219.02 |
| 5 | $10,150.67 | $42.29 | $12.46 | $10,138.21 | $211.99 | $273.78 |
| 6 | $10,138.21 | $42.24 | $12.51 | $10,125.69 | $254.23 | $328.53 |
| 7 | $10,125.69 | $42.19 | $12.57 | $10,113.13 | $296.42 | $383.29 |
| 8 | $10,113.13 | $42.14 | $12.62 | $10,100.51 | $338.56 | $438.05 |
| 9 | $10,100.51 | $42.09 | $12.67 | $10,087.84 | $380.64 | $492.80 |
| 10 | $10,087.84 | $42.03 | $12.72 | $10,075.12 | $422.68 | $547.56 |
| 11 | $10,075.12 | $41.98 | $12.78 | $10,062.34 | $464.66 | $602.31 |
| 12 | $10,062.34 | $41.93 | $12.83 | $10,049.51 | $506.58 | $657.07 |
| 13 | $10,049.51 | $41.87 | $12.88 | $10,036.63 | $548.46 | $711.83 |
| 14 | $10,036.63 | $41.82 | $12.94 | $10,023.69 | $590.27 | $766.58 |
| 15 | $10,023.69 | $41.77 | $12.99 | $10,010.70 | $632.04 | $821.34 |
| 16 | $10,010.70 | $41.71 | $13.04 | $9,997.66 | $673.75 | $876.09 |
| 17 | $9,997.66 | $41.66 | $13.10 | $9,984.56 | $715.41 | $930.85 |
| 18 | $9,984.56 | $41.60 | $13.15 | $9,971.41 | $757.01 | $985.60 |
| 19 | $9,971.41 | $41.55 | $13.21 | $9,958.20 | $798.56 | $1,040.36 |
| 20 | $9,958.20 | $41.49 | $13.26 | $9,944.93 | $840.05 | $1,095.12 |
| 21 | $9,944.93 | $41.44 | $13.32 | $9,931.62 | $881.49 | $1,149.87 |
| 22 | $9,931.62 | $41.38 | $13.37 | $9,918.24 | $922.87 | $1,204.63 |
| 23 | $9,918.24 | $41.33 | $13.43 | $9,904.81 | $964.20 | $1,259.38 |
| 24 | $9,904.81 | $41.27 | $13.49 | $9,891.33 | $1,005.47 | $1,314.14 |
| 25 | $9,891.33 | $41.21 | $13.54 | $9,877.78 | $1,046.68 | $1,368.90 |
| 26 | $9,877.78 | $41.16 | $13.60 | $9,864.19 | $1,087.84 | $1,423.65 |
| 27 | $9,864.19 | $41.10 | $13.66 | $9,850.53 | $1,128.94 | $1,478.41 |
| 28 | $9,850.53 | $41.04 | $13.71 | $9,836.82 | $1,169.98 | $1,533.16 |
| 29 | $9,836.82 | $40.99 | $13.77 | $9,823.05 | $1,210.97 | $1,587.92 |
| 30 | $9,823.05 | $40.93 | $13.83 | $9,809.22 | $1,251.90 | $1,642.67 |
| 31 | $9,809.22 | $40.87 | $13.88 | $9,795.34 | $1,292.77 | $1,697.43 |
| 32 | $9,795.34 | $40.81 | $13.94 | $9,781.40 | $1,333.58 | $1,752.19 |
| 33 | $9,781.40 | $40.76 | $14.00 | $9,767.40 | $1,374.34 | $1,806.94 |
| 34 | $9,767.40 | $40.70 | $14.06 | $9,753.34 | $1,415.04 | $1,861.70 |
| 35 | $9,753.34 | $40.64 | $14.12 | $9,739.22 | $1,455.68 | $1,916.45 |
| 36 | $9,739.22 | $40.58 | $14.18 | $9,725.05 | $1,496.26 | $1,971.21 |
| 37 | $9,725.05 | $40.52 | $14.23 | $9,710.81 | $1,536.78 | $2,025.96 |
| 38 | $9,710.81 | $40.46 | $14.29 | $9,696.52 | $1,577.24 | $2,080.72 |
| 39 | $9,696.52 | $40.40 | $14.35 | $9,682.16 | $1,617.64 | $2,135.48 |
| 40 | $9,682.16 | $40.34 | $14.41 | $9,667.75 | $1,657.98 | $2,190.23 |
| 41 | $9,667.75 | $40.28 | $14.47 | $9,653.28 | $1,698.27 | $2,244.99 |
| 42 | $9,653.28 | $40.22 | $14.53 | $9,638.74 | $1,738.49 | $2,299.74 |
| 43 | $9,638.74 | $40.16 | $14.59 | $9,624.15 | $1,778.65 | $2,354.50 |
| 44 | $9,624.15 | $40.10 | $14.66 | $9,609.49 | $1,818.75 | $2,409.26 |
| 45 | $9,609.49 | $40.04 | $14.72 | $9,594.78 | $1,858.79 | $2,464.01 |
| 46 | $9,594.78 | $39.98 | $14.78 | $9,580.00 | $1,898.77 | $2,518.77 |
| 47 | $9,580.00 | $39.92 | $14.84 | $9,565.16 | $1,938.68 | $2,573.52 |
| 48 | $9,565.16 | $39.85 | $14.90 | $9,550.26 | $1,978.54 | $2,628.28 |
| 49 | $9,550.26 | $39.79 | $14.96 | $9,535.30 | $2,018.33 | $2,683.03 |
| 50 | $9,535.30 | $39.73 | $15.03 | $9,520.27 | $2,058.06 | $2,737.79 |
| 51 | $9,520.27 | $39.67 | $15.09 | $9,505.18 | $2,097.73 | $2,792.55 |
| 52 | $9,505.18 | $39.60 | $15.15 | $9,490.03 | $2,137.33 | $2,847.30 |
| 53 | $9,490.03 | $39.54 | $15.21 | $9,474.82 | $2,176.88 | $2,902.06 |
| 54 | $9,474.82 | $39.48 | $15.28 | $9,459.54 | $2,216.35 | $2,956.81 |
| 55 | $9,459.54 | $39.41 | $15.34 | $9,444.20 | $2,255.77 | $3,011.57 |
| 56 | $9,444.20 | $39.35 | $15.40 | $9,428.80 | $2,295.12 | $3,066.33 |
| 57 | $9,428.80 | $39.29 | $15.47 | $9,413.33 | $2,334.41 | $3,121.08 |
| 58 | $9,413.33 | $39.22 | $15.53 | $9,397.79 | $2,373.63 | $3,175.84 |
| 59 | $9,397.79 | $39.16 | $15.60 | $9,382.19 | $2,412.79 | $3,230.59 |
| 60 | $9,382.19 | $39.09 | $15.66 | $9,366.53 | $2,451.88 | $3,285.35 |
| 61 | $9,366.53 | $39.03 | $15.73 | $9,350.80 | $2,490.91 | $3,340.10 |
| 62 | $9,350.80 | $38.96 | $15.79 | $9,335.01 | $2,529.87 | $3,394.86 |
| 63 | $9,335.01 | $38.90 | $15.86 | $9,319.15 | $2,568.76 | $3,449.62 |
| 64 | $9,319.15 | $38.83 | $15.93 | $9,303.22 | $2,607.59 | $3,504.37 |
| 65 | $9,303.22 | $38.76 | $15.99 | $9,287.23 | $2,646.36 | $3,559.13 |
| 66 | $9,287.23 | $38.70 | $16.06 | $9,271.17 | $2,685.05 | $3,613.88 |
| 67 | $9,271.17 | $38.63 | $16.13 | $9,255.04 | $2,723.68 | $3,668.64 |
| 68 | $9,255.04 | $38.56 | $16.19 | $9,238.85 | $2,762.25 | $3,723.39 |
| 69 | $9,238.85 | $38.50 | $16.26 | $9,222.59 | $2,800.74 | $3,778.15 |
| 70 | $9,222.59 | $38.43 | $16.33 | $9,206.26 | $2,839.17 | $3,832.91 |
| 71 | $9,206.26 | $38.36 | $16.40 | $9,189.87 | $2,877.53 | $3,887.66 |
| 72 | $9,189.87 | $38.29 | $16.46 | $9,173.40 | $2,915.82 | $3,942.42 |
| 73 | $9,173.40 | $38.22 | $16.53 | $9,156.87 | $2,954.04 | $3,997.17 |
| 74 | $9,156.87 | $38.15 | $16.60 | $9,140.27 | $2,992.20 | $4,051.93 |
| 75 | $9,140.27 | $38.08 | $16.67 | $9,123.59 | $3,030.28 | $4,106.69 |
| 76 | $9,123.59 | $38.01 | $16.74 | $9,106.85 | $3,068.30 | $4,161.44 |
| 77 | $9,106.85 | $37.95 | $16.81 | $9,090.04 | $3,106.24 | $4,216.20 |
| 78 | $9,090.04 | $37.88 | $16.88 | $9,073.16 | $3,144.12 | $4,270.95 |
| 79 | $9,073.16 | $37.80 | $16.95 | $9,056.21 | $3,181.92 | $4,325.71 |
| 80 | $9,056.21 | $37.73 | $17.02 | $9,039.19 | $3,219.65 | $4,380.46 |
| 81 | $9,039.19 | $37.66 | $17.09 | $9,022.10 | $3,257.32 | $4,435.22 |
| 82 | $9,022.10 | $37.59 | $17.16 | $9,004.93 | $3,294.91 | $4,489.98 |
| 83 | $9,004.93 | $37.52 | $17.24 | $8,987.70 | $3,332.43 | $4,544.73 |
| 84 | $8,987.70 | $37.45 | $17.31 | $8,970.39 | $3,369.88 | $4,599.49 |
| 85 | $8,970.39 | $37.38 | $17.38 | $8,953.01 | $3,407.26 | $4,654.24 |
| 86 | $8,953.01 | $37.30 | $17.45 | $8,935.56 | $3,444.56 | $4,709.00 |
| 87 | $8,935.56 | $37.23 | $17.52 | $8,918.04 | $3,481.79 | $4,763.76 |
| 88 | $8,918.04 | $37.16 | $17.60 | $8,900.44 | $3,518.95 | $4,818.51 |
| 89 | $8,900.44 | $37.09 | $17.67 | $8,882.77 | $3,556.04 | $4,873.27 |
| 90 | $8,882.77 | $37.01 | $17.74 | $8,865.02 | $3,593.05 | $4,928.02 |
| 91 | $8,865.02 | $36.94 | $17.82 | $8,847.21 | $3,629.98 | $4,982.78 |
| 92 | $8,847.21 | $36.86 | $17.89 | $8,829.31 | $3,666.85 | $5,037.53 |
| 93 | $8,829.31 | $36.79 | $17.97 | $8,811.35 | $3,703.64 | $5,092.29 |
| 94 | $8,811.35 | $36.71 | $18.04 | $8,793.30 | $3,740.35 | $5,147.05 |
| 95 | $8,793.30 | $36.64 | $18.12 | $8,775.19 | $3,776.99 | $5,201.80 |
| 96 | $8,775.19 | $36.56 | $18.19 | $8,757.00 | $3,813.55 | $5,256.56 |
| 97 | $8,757.00 | $36.49 | $18.27 | $8,738.73 | $3,850.04 | $5,311.31 |
| 98 | $8,738.73 | $36.41 | $18.34 | $8,720.38 | $3,886.45 | $5,366.07 |
| 99 | $8,720.38 | $36.33 | $18.42 | $8,701.96 | $3,922.79 | $5,420.82 |
| 100 | $8,701.96 | $36.26 | $18.50 | $8,683.46 | $3,959.04 | $5,475.58 |
| 101 | $8,683.46 | $36.18 | $18.57 | $8,664.89 | $3,995.23 | $5,530.34 |
| 102 | $8,664.89 | $36.10 | $18.65 | $8,646.24 | $4,031.33 | $5,585.09 |
| 103 | $8,646.24 | $36.03 | $18.73 | $8,627.51 | $4,067.36 | $5,639.85 |
| 104 | $8,627.51 | $35.95 | $18.81 | $8,608.70 | $4,103.30 | $5,694.60 |
| 105 | $8,608.70 | $35.87 | $18.89 | $8,589.81 | $4,139.17 | $5,749.36 |
| 106 | $8,589.81 | $35.79 | $18.96 | $8,570.85 | $4,174.96 | $5,804.12 |
| 107 | $8,570.85 | $35.71 | $19.04 | $8,551.80 | $4,210.68 | $5,858.87 |
| 108 | $8,551.80 | $35.63 | $19.12 | $8,532.68 | $4,246.31 | $5,913.63 |
| 109 | $8,532.68 | $35.55 | $19.20 | $8,513.48 | $4,281.86 | $5,968.38 |
| 110 | $8,513.48 | $35.47 | $19.28 | $8,494.20 | $4,317.33 | $6,023.14 |
| 111 | $8,494.20 | $35.39 | $19.36 | $8,474.83 | $4,352.73 | $6,077.89 |
| 112 | $8,474.83 | $35.31 | $19.44 | $8,455.39 | $4,388.04 | $6,132.65 |
| 113 | $8,455.39 | $35.23 | $19.53 | $8,435.86 | $4,423.27 | $6,187.41 |
| 114 | $8,435.86 | $35.15 | $19.61 | $8,416.26 | $4,458.42 | $6,242.16 |
| 115 | $8,416.26 | $35.07 | $19.69 | $8,396.57 | $4,493.49 | $6,296.92 |
| 116 | $8,396.57 | $34.99 | $19.77 | $8,376.80 | $4,528.47 | $6,351.67 |
| 117 | $8,376.80 | $34.90 | $19.85 | $8,356.95 | $4,563.37 | $6,406.43 |
| 118 | $8,356.95 | $34.82 | $19.94 | $8,337.01 | $4,598.20 | $6,461.19 |
| 119 | $8,337.01 | $34.74 | $20.02 | $8,316.99 | $4,632.93 | $6,515.94 |
| 120 | $8,316.99 | $34.65 | $20.10 | $8,296.89 | $4,667.59 | $6,570.70 |
| 121 | $8,296.89 | $34.57 | $20.19 | $8,276.71 | $4,702.16 | $6,625.45 |
| 122 | $8,276.71 | $34.49 | $20.27 | $8,256.44 | $4,736.64 | $6,680.21 |
| 123 | $8,256.44 | $34.40 | $20.35 | $8,236.08 | $4,771.05 | $6,734.96 |
| 124 | $8,236.08 | $34.32 | $20.44 | $8,215.64 | $4,805.36 | $6,789.72 |
| 125 | $8,215.64 | $34.23 | $20.52 | $8,195.12 | $4,839.59 | $6,844.48 |
| 126 | $8,195.12 | $34.15 | $20.61 | $8,174.51 | $4,873.74 | $6,899.23 |
| 127 | $8,174.51 | $34.06 | $20.70 | $8,153.81 | $4,907.80 | $6,953.99 |
| 128 | $8,153.81 | $33.97 | $20.78 | $8,133.03 | $4,941.78 | $7,008.74 |
| 129 | $8,133.03 | $33.89 | $20.87 | $8,112.16 | $4,975.66 | $7,063.50 |
| 130 | $8,112.16 | $33.80 | $20.96 | $8,091.21 | $5,009.46 | $7,118.25 |
| 131 | $8,091.21 | $33.71 | $21.04 | $8,070.17 | $5,043.18 | $7,173.01 |
| 132 | $8,070.17 | $33.63 | $21.13 | $8,049.04 | $5,076.80 | $7,227.77 |
| 133 | $8,049.04 | $33.54 | $21.22 | $8,027.82 | $5,110.34 | $7,282.52 |
| 134 | $8,027.82 | $33.45 | $21.31 | $8,006.51 | $5,143.79 | $7,337.28 |
| 135 | $8,006.51 | $33.36 | $21.40 | $7,985.12 | $5,177.15 | $7,392.03 |
| 136 | $7,985.12 | $33.27 | $21.48 | $7,963.63 | $5,210.42 | $7,446.79 |
| 137 | $7,963.63 | $33.18 | $21.57 | $7,942.06 | $5,243.60 | $7,501.55 |
| 138 | $7,942.06 | $33.09 | $21.66 | $7,920.39 | $5,276.70 | $7,556.30 |
| 139 | $7,920.39 | $33.00 | $21.75 | $7,898.64 | $5,309.70 | $7,611.06 |
| 140 | $7,898.64 | $32.91 | $21.84 | $7,876.80 | $5,342.61 | $7,665.81 |
| 141 | $7,876.80 | $32.82 | $21.94 | $7,854.86 | $5,375.43 | $7,720.57 |
| 142 | $7,854.86 | $32.73 | $22.03 | $7,832.83 | $5,408.16 | $7,775.32 |
| 143 | $7,832.83 | $32.64 | $22.12 | $7,810.71 | $5,440.79 | $7,830.08 |
| 144 | $7,810.71 | $32.54 | $22.21 | $7,788.50 | $5,473.34 | $7,884.84 |
| 145 | $7,788.50 | $32.45 | $22.30 | $7,766.20 | $5,505.79 | $7,939.59 |
| 146 | $7,766.20 | $32.36 | $22.40 | $7,743.80 | $5,538.15 | $7,994.35 |
| 147 | $7,743.80 | $32.27 | $22.49 | $7,721.31 | $5,570.42 | $8,049.10 |
| 148 | $7,721.31 | $32.17 | $22.58 | $7,698.73 | $5,602.59 | $8,103.86 |
| 149 | $7,698.73 | $32.08 | $22.68 | $7,676.05 | $5,634.67 | $8,158.62 |
| 150 | $7,676.05 | $31.98 | $22.77 | $7,653.28 | $5,666.65 | $8,213.37 |
| 151 | $7,653.28 | $31.89 | $22.87 | $7,630.41 | $5,698.54 | $8,268.13 |
| 152 | $7,630.41 | $31.79 | $22.96 | $7,607.45 | $5,730.33 | $8,322.88 |
| 153 | $7,607.45 | $31.70 | $23.06 | $7,584.39 | $5,762.03 | $8,377.64 |
| 154 | $7,584.39 | $31.60 | $23.15 | $7,561.24 | $5,793.63 | $8,432.39 |
| 155 | $7,561.24 | $31.51 | $23.25 | $7,537.99 | $5,825.14 | $8,487.15 |
| 156 | $7,537.99 | $31.41 | $23.35 | $7,514.64 | $5,856.54 | $8,541.91 |
| 157 | $7,514.64 | $31.31 | $23.44 | $7,491.19 | $5,887.85 | $8,596.66 |
| 158 | $7,491.19 | $31.21 | $23.54 | $7,467.65 | $5,919.07 | $8,651.42 |
| 159 | $7,467.65 | $31.12 | $23.64 | $7,444.01 | $5,950.18 | $8,706.17 |
| 160 | $7,444.01 | $31.02 | $23.74 | $7,420.27 | $5,981.20 | $8,760.93 |
| 161 | $7,420.27 | $30.92 | $23.84 | $7,396.43 | $6,012.12 | $8,815.68 |
| 162 | $7,396.43 | $30.82 | $23.94 | $7,372.50 | $6,042.94 | $8,870.44 |
| 163 | $7,372.50 | $30.72 | $24.04 | $7,348.46 | $6,073.65 | $8,925.20 |
| 164 | $7,348.46 | $30.62 | $24.14 | $7,324.32 | $6,104.27 | $8,979.95 |
| 165 | $7,324.32 | $30.52 | $24.24 | $7,300.08 | $6,134.79 | $9,034.71 |
| 166 | $7,300.08 | $30.42 | $24.34 | $7,275.74 | $6,165.21 | $9,089.46 |
| 167 | $7,275.74 | $30.32 | $24.44 | $7,251.30 | $6,195.52 | $9,144.22 |
| 168 | $7,251.30 | $30.21 | $24.54 | $7,226.76 | $6,225.74 | $9,198.98 |
| 169 | $7,226.76 | $30.11 | $24.64 | $7,202.12 | $6,255.85 | $9,253.73 |
| 170 | $7,202.12 | $30.01 | $24.75 | $7,177.37 | $6,285.86 | $9,308.49 |
| 171 | $7,177.37 | $29.91 | $24.85 | $7,152.52 | $6,315.76 | $9,363.24 |
| 172 | $7,152.52 | $29.80 | $24.95 | $7,127.57 | $6,345.57 | $9,418.00 |
| 173 | $7,127.57 | $29.70 | $25.06 | $7,102.51 | $6,375.26 | $9,472.75 |
| 174 | $7,102.51 | $29.59 | $25.16 | $7,077.35 | $6,404.86 | $9,527.51 |
| 175 | $7,077.35 | $29.49 | $25.27 | $7,052.08 | $6,434.35 | $9,582.27 |
| 176 | $7,052.08 | $29.38 | $25.37 | $7,026.71 | $6,463.73 | $9,637.02 |
| 177 | $7,026.71 | $29.28 | $25.48 | $7,001.23 | $6,493.01 | $9,691.78 |
| 178 | $7,001.23 | $29.17 | $25.58 | $6,975.65 | $6,522.18 | $9,746.53 |
| 179 | $6,975.65 | $29.07 | $25.69 | $6,949.96 | $6,551.25 | $9,801.29 |
| 180 | $6,949.96 | $28.96 | $25.80 | $6,924.16 | $6,580.20 | $9,856.04 |
| 181 | $6,924.16 | $28.85 | $25.91 | $6,898.25 | $6,609.05 | $9,910.80 |
| 182 | $6,898.25 | $28.74 | $26.01 | $6,872.24 | $6,637.80 | $9,965.56 |
| 183 | $6,872.24 | $28.63 | $26.12 | $6,846.12 | $6,666.43 | $10,020.31 |
| 184 | $6,846.12 | $28.53 | $26.23 | $6,819.89 | $6,694.96 | $10,075.07 |
| 185 | $6,819.89 | $28.42 | $26.34 | $6,793.55 | $6,723.37 | $10,129.82 |
| 186 | $6,793.55 | $28.31 | $26.45 | $6,767.10 | $6,751.68 | $10,184.58 |
| 187 | $6,767.10 | $28.20 | $26.56 | $6,740.54 | $6,779.88 | $10,239.34 |
| 188 | $6,740.54 | $28.09 | $26.67 | $6,713.87 | $6,807.96 | $10,294.09 |
| 189 | $6,713.87 | $27.97 | $26.78 | $6,687.09 | $6,835.94 | $10,348.85 |
| 190 | $6,687.09 | $27.86 | $26.89 | $6,660.20 | $6,863.80 | $10,403.60 |
| 191 | $6,660.20 | $27.75 | $27.00 | $6,633.19 | $6,891.55 | $10,458.36 |
| 192 | $6,633.19 | $27.64 | $27.12 | $6,606.07 | $6,919.19 | $10,513.11 |
| 193 | $6,606.07 | $27.53 | $27.23 | $6,578.84 | $6,946.71 | $10,567.87 |
| 194 | $6,578.84 | $27.41 | $27.34 | $6,551.50 | $6,974.12 | $10,622.63 |
| 195 | $6,551.50 | $27.30 | $27.46 | $6,524.04 | $7,001.42 | $10,677.38 |
| 196 | $6,524.04 | $27.18 | $27.57 | $6,496.47 | $7,028.61 | $10,732.14 |
| 197 | $6,496.47 | $27.07 | $27.69 | $6,468.78 | $7,055.68 | $10,786.89 |
| 198 | $6,468.78 | $26.95 | $27.80 | $6,440.98 | $7,082.63 | $10,841.65 |
| 199 | $6,440.98 | $26.84 | $27.92 | $6,413.06 | $7,109.47 | $10,896.41 |
| 200 | $6,413.06 | $26.72 | $28.03 | $6,385.03 | $7,136.19 | $10,951.16 |
| 201 | $6,385.03 | $26.60 | $28.15 | $6,356.87 | $7,162.79 | $11,005.92 |
| 202 | $6,356.87 | $26.49 | $28.27 | $6,328.61 | $7,189.28 | $11,060.67 |
| 203 | $6,328.61 | $26.37 | $28.39 | $6,300.22 | $7,215.65 | $11,115.43 |
| 204 | $6,300.22 | $26.25 | $28.50 | $6,271.71 | $7,241.90 | $11,170.18 |
| 205 | $6,271.71 | $26.13 | $28.62 | $6,243.09 | $7,268.03 | $11,224.94 |
| 206 | $6,243.09 | $26.01 | $28.74 | $6,214.35 | $7,294.04 | $11,279.70 |
| 207 | $6,214.35 | $25.89 | $28.86 | $6,185.48 | $7,319.94 | $11,334.45 |
| 208 | $6,185.48 | $25.77 | $28.98 | $6,156.50 | $7,345.71 | $11,389.21 |
| 209 | $6,156.50 | $25.65 | $29.10 | $6,127.40 | $7,371.36 | $11,443.96 |
| 210 | $6,127.40 | $25.53 | $29.22 | $6,098.17 | $7,396.89 | $11,498.72 |
| 211 | $6,098.17 | $25.41 | $29.35 | $6,068.83 | $7,422.30 | $11,553.47 |
| 212 | $6,068.83 | $25.29 | $29.47 | $6,039.36 | $7,447.59 | $11,608.23 |
| 213 | $6,039.36 | $25.16 | $29.59 | $6,009.77 | $7,472.75 | $11,662.99 |
| 214 | $6,009.77 | $25.04 | $29.72 | $5,980.05 | $7,497.79 | $11,717.74 |
| 215 | $5,980.05 | $24.92 | $29.84 | $5,950.21 | $7,522.71 | $11,772.50 |
| 216 | $5,950.21 | $24.79 | $29.96 | $5,920.25 | $7,547.50 | $11,827.25 |
| 217 | $5,920.25 | $24.67 | $30.09 | $5,890.16 | $7,572.17 | $11,882.01 |
| 218 | $5,890.16 | $24.54 | $30.21 | $5,859.95 | $7,596.71 | $11,936.77 |
| 219 | $5,859.95 | $24.42 | $30.34 | $5,829.61 | $7,621.13 | $11,991.52 |
| 220 | $5,829.61 | $24.29 | $30.47 | $5,799.14 | $7,645.42 | $12,046.28 |
| 221 | $5,799.14 | $24.16 | $30.59 | $5,768.55 | $7,669.58 | $12,101.03 |
| 222 | $5,768.55 | $24.04 | $30.72 | $5,737.83 | $7,693.62 | $12,155.79 |
| 223 | $5,737.83 | $23.91 | $30.85 | $5,706.98 | $7,717.52 | $12,210.54 |
| 224 | $5,706.98 | $23.78 | $30.98 | $5,676.00 | $7,741.30 | $12,265.30 |
| 225 | $5,676.00 | $23.65 | $31.11 | $5,644.90 | $7,764.95 | $12,320.06 |
| 226 | $5,644.90 | $23.52 | $31.24 | $5,613.66 | $7,788.47 | $12,374.81 |
| 227 | $5,613.66 | $23.39 | $31.37 | $5,582.30 | $7,811.86 | $12,429.57 |
| 228 | $5,582.30 | $23.26 | $31.50 | $5,550.80 | $7,835.12 | $12,484.32 |
| 229 | $5,550.80 | $23.13 | $31.63 | $5,519.17 | $7,858.25 | $12,539.08 |
| 230 | $5,519.17 | $23.00 | $31.76 | $5,487.41 | $7,881.25 | $12,593.84 |
| 231 | $5,487.41 | $22.86 | $31.89 | $5,455.52 | $7,904.11 | $12,648.59 |
| 232 | $5,455.52 | $22.73 | $32.02 | $5,423.50 | $7,926.84 | $12,703.35 |
| 233 | $5,423.50 | $22.60 | $32.16 | $5,391.34 | $7,949.44 | $12,758.10 |
| 234 | $5,391.34 | $22.46 | $32.29 | $5,359.05 | $7,971.91 | $12,812.86 |
| 235 | $5,359.05 | $22.33 | $32.43 | $5,326.62 | $7,994.24 | $12,867.61 |
| 236 | $5,326.62 | $22.19 | $32.56 | $5,294.06 | $8,016.43 | $12,922.37 |
| 237 | $5,294.06 | $22.06 | $32.70 | $5,261.36 | $8,038.49 | $12,977.13 |
| 238 | $5,261.36 | $21.92 | $32.83 | $5,228.53 | $8,060.41 | $13,031.88 |
| 239 | $5,228.53 | $21.79 | $32.97 | $5,195.56 | $8,082.20 | $13,086.64 |
| 240 | $5,195.56 | $21.65 | $33.11 | $5,162.45 | $8,103.84 | $13,141.39 |
| 241 | $5,162.45 | $21.51 | $33.25 | $5,129.21 | $8,125.35 | $13,196.15 |
| 242 | $5,129.21 | $21.37 | $33.38 | $5,095.82 | $8,146.73 | $13,250.90 |
| 243 | $5,095.82 | $21.23 | $33.52 | $5,062.30 | $8,167.96 | $13,305.66 |
| 244 | $5,062.30 | $21.09 | $33.66 | $5,028.64 | $8,189.05 | $13,360.42 |
| 245 | $5,028.64 | $20.95 | $33.80 | $4,994.83 | $8,210.00 | $13,415.17 |
| 246 | $4,994.83 | $20.81 | $33.94 | $4,960.89 | $8,230.82 | $13,469.93 |
| 247 | $4,960.89 | $20.67 | $34.09 | $4,926.80 | $8,251.49 | $13,524.68 |
| 248 | $4,926.80 | $20.53 | $34.23 | $4,892.58 | $8,272.02 | $13,579.44 |
| 249 | $4,892.58 | $20.39 | $34.37 | $4,858.21 | $8,292.40 | $13,634.20 |
| 250 | $4,858.21 | $20.24 | $34.51 | $4,823.69 | $8,312.64 | $13,688.95 |
| 251 | $4,823.69 | $20.10 | $34.66 | $4,789.03 | $8,332.74 | $13,743.71 |
| 252 | $4,789.03 | $19.95 | $34.80 | $4,754.23 | $8,352.70 | $13,798.46 |
| 253 | $4,754.23 | $19.81 | $34.95 | $4,719.29 | $8,372.51 | $13,853.22 |
| 254 | $4,719.29 | $19.66 | $35.09 | $4,684.19 | $8,392.17 | $13,907.97 |
| 255 | $4,684.19 | $19.52 | $35.24 | $4,648.96 | $8,411.69 | $13,962.73 |
| 256 | $4,648.96 | $19.37 | $35.39 | $4,613.57 | $8,431.06 | $14,017.49 |
| 257 | $4,613.57 | $19.22 | $35.53 | $4,578.04 | $8,450.28 | $14,072.24 |
| 258 | $4,578.04 | $19.08 | $35.68 | $4,542.36 | $8,469.36 | $14,127.00 |
| 259 | $4,542.36 | $18.93 | $35.83 | $4,506.53 | $8,488.28 | $14,181.75 |
| 260 | $4,506.53 | $18.78 | $35.98 | $4,470.55 | $8,507.06 | $14,236.51 |
| 261 | $4,470.55 | $18.63 | $36.13 | $4,434.42 | $8,525.69 | $14,291.27 |
| 262 | $4,434.42 | $18.48 | $36.28 | $4,398.14 | $8,544.16 | $14,346.02 |
| 263 | $4,398.14 | $18.33 | $36.43 | $4,361.71 | $8,562.49 | $14,400.78 |
| 264 | $4,361.71 | $18.17 | $36.58 | $4,325.13 | $8,580.66 | $14,455.53 |
| 265 | $4,325.13 | $18.02 | $36.73 | $4,288.40 | $8,598.68 | $14,510.29 |
| 266 | $4,288.40 | $17.87 | $36.89 | $4,251.51 | $8,616.55 | $14,565.04 |
| 267 | $4,251.51 | $17.71 | $37.04 | $4,214.47 | $8,634.27 | $14,619.80 |
| 268 | $4,214.47 | $17.56 | $37.20 | $4,177.27 | $8,651.83 | $14,674.56 |
| 269 | $4,177.27 | $17.41 | $37.35 | $4,139.92 | $8,669.23 | $14,729.31 |
| 270 | $4,139.92 | $17.25 | $37.51 | $4,102.42 | $8,686.48 | $14,784.07 |
| 271 | $4,102.42 | $17.09 | $37.66 | $4,064.75 | $8,703.58 | $14,838.82 |
| 272 | $4,064.75 | $16.94 | $37.82 | $4,026.93 | $8,720.51 | $14,893.58 |
| 273 | $4,026.93 | $16.78 | $37.98 | $3,988.96 | $8,737.29 | $14,948.33 |
| 274 | $3,988.96 | $16.62 | $38.14 | $3,950.82 | $8,753.91 | $15,003.09 |
| 275 | $3,950.82 | $16.46 | $38.29 | $3,912.53 | $8,770.37 | $15,057.85 |
| 276 | $3,912.53 | $16.30 | $38.45 | $3,874.07 | $8,786.68 | $15,112.60 |
| 277 | $3,874.07 | $16.14 | $38.61 | $3,835.46 | $8,802.82 | $15,167.36 |
| 278 | $3,835.46 | $15.98 | $38.77 | $3,796.69 | $8,818.80 | $15,222.11 |
| 279 | $3,796.69 | $15.82 | $38.94 | $3,757.75 | $8,834.62 | $15,276.87 |
| 280 | $3,757.75 | $15.66 | $39.10 | $3,718.65 | $8,850.28 | $15,331.63 |
| 281 | $3,718.65 | $15.49 | $39.26 | $3,679.39 | $8,865.77 | $15,386.38 |
| 282 | $3,679.39 | $15.33 | $39.43 | $3,639.96 | $8,881.10 | $15,441.14 |
| 283 | $3,639.96 | $15.17 | $39.59 | $3,600.37 | $8,896.27 | $15,495.89 |
| 284 | $3,600.37 | $15.00 | $39.75 | $3,560.62 | $8,911.27 | $15,550.65 |
| 285 | $3,560.62 | $14.84 | $39.92 | $3,520.70 | $8,926.11 | $15,605.40 |
| 286 | $3,520.70 | $14.67 | $40.09 | $3,480.61 | $8,940.77 | $15,660.16 |
| 287 | $3,480.61 | $14.50 | $40.25 | $3,440.36 | $8,955.28 | $15,714.92 |
| 288 | $3,440.36 | $14.33 | $40.42 | $3,399.94 | $8,969.61 | $15,769.67 |
| 289 | $3,399.94 | $14.17 | $40.59 | $3,359.35 | $8,983.78 | $15,824.43 |
| 290 | $3,359.35 | $14.00 | $40.76 | $3,318.59 | $8,997.78 | $15,879.18 |
| 291 | $3,318.59 | $13.83 | $40.93 | $3,277.66 | $9,011.60 | $15,933.94 |
| 292 | $3,277.66 | $13.66 | $41.10 | $3,236.56 | $9,025.26 | $15,988.70 |
| 293 | $3,236.56 | $13.49 | $41.27 | $3,195.29 | $9,038.75 | $16,043.45 |
| 294 | $3,195.29 | $13.31 | $41.44 | $3,153.85 | $9,052.06 | $16,098.21 |
| 295 | $3,153.85 | $13.14 | $41.61 | $3,112.24 | $9,065.20 | $16,152.96 |
| 296 | $3,112.24 | $12.97 | $41.79 | $3,070.45 | $9,078.17 | $16,207.72 |
| 297 | $3,070.45 | $12.79 | $41.96 | $3,028.49 | $9,090.96 | $16,262.47 |
| 298 | $3,028.49 | $12.62 | $42.14 | $2,986.35 | $9,103.58 | $16,317.23 |
| 299 | $2,986.35 | $12.44 | $42.31 | $2,944.04 | $9,116.02 | $16,371.99 |
| 300 | $2,944.04 | $12.27 | $42.49 | $2,901.55 | $9,128.29 | $16,426.74 |
| 301 | $2,901.55 | $12.09 | $42.67 | $2,858.88 | $9,140.38 | $16,481.50 |
| 302 | $2,858.88 | $11.91 | $42.84 | $2,816.04 | $9,152.29 | $16,536.25 |
| 303 | $2,816.04 | $11.73 | $43.02 | $2,773.02 | $9,164.03 | $16,591.01 |
| 304 | $2,773.02 | $11.55 | $43.20 | $2,729.82 | $9,175.58 | $16,645.76 |
| 305 | $2,729.82 | $11.37 | $43.38 | $2,686.43 | $9,186.95 | $16,700.52 |
| 306 | $2,686.43 | $11.19 | $43.56 | $2,642.87 | $9,198.15 | $16,755.28 |
| 307 | $2,642.87 | $11.01 | $43.74 | $2,599.13 | $9,209.16 | $16,810.03 |
| 308 | $2,599.13 | $10.83 | $43.93 | $2,555.20 | $9,219.99 | $16,864.79 |
| 309 | $2,555.20 | $10.65 | $44.11 | $2,511.09 | $9,230.64 | $16,919.54 |
| 310 | $2,511.09 | $10.46 | $44.29 | $2,466.80 | $9,241.10 | $16,974.30 |
| 311 | $2,466.80 | $10.28 | $44.48 | $2,422.32 | $9,251.38 | $17,029.06 |
| 312 | $2,422.32 | $10.09 | $44.66 | $2,377.66 | $9,261.47 | $17,083.81 |
| 313 | $2,377.66 | $9.91 | $44.85 | $2,332.81 | $9,271.38 | $17,138.57 |
| 314 | $2,332.81 | $9.72 | $45.04 | $2,287.77 | $9,281.10 | $17,193.32 |
| 315 | $2,287.77 | $9.53 | $45.22 | $2,242.55 | $9,290.63 | $17,248.08 |
| 316 | $2,242.55 | $9.34 | $45.41 | $2,197.14 | $9,299.97 | $17,302.83 |
| 317 | $2,197.14 | $9.15 | $45.60 | $2,151.54 | $9,309.13 | $17,357.59 |
| 318 | $2,151.54 | $8.96 | $45.79 | $2,105.75 | $9,318.09 | $17,412.35 |
| 319 | $2,105.75 | $8.77 | $45.98 | $2,059.77 | $9,326.87 | $17,467.10 |
| 320 | $2,059.77 | $8.58 | $46.17 | $2,013.59 | $9,335.45 | $17,521.86 |
| 321 | $2,013.59 | $8.39 | $46.37 | $1,967.23 | $9,343.84 | $17,576.61 |
| 322 | $1,967.23 | $8.20 | $46.56 | $1,920.67 | $9,352.04 | $17,631.37 |
| 323 | $1,920.67 | $8.00 | $46.75 | $1,873.91 | $9,360.04 | $17,686.13 |
| 324 | $1,873.91 | $7.81 | $46.95 | $1,826.97 | $9,367.85 | $17,740.88 |
| 325 | $1,826.97 | $7.61 | $47.14 | $1,779.82 | $9,375.46 | $17,795.64 |
| 326 | $1,779.82 | $7.42 | $47.34 | $1,732.48 | $9,382.88 | $17,850.39 |
| 327 | $1,732.48 | $7.22 | $47.54 | $1,684.95 | $9,390.09 | $17,905.15 |
| 328 | $1,684.95 | $7.02 | $47.74 | $1,637.21 | $9,397.11 | $17,959.90 |
| 329 | $1,637.21 | $6.82 | $47.93 | $1,589.28 | $9,403.94 | $18,014.66 |
| 330 | $1,589.28 | $6.62 | $48.13 | $1,541.14 | $9,410.56 | $18,069.42 |
| 331 | $1,541.14 | $6.42 | $48.33 | $1,492.81 | $9,416.98 | $18,124.17 |
| 332 | $1,492.81 | $6.22 | $48.54 | $1,444.27 | $9,423.20 | $18,178.93 |
| 333 | $1,444.27 | $6.02 | $48.74 | $1,395.53 | $9,429.22 | $18,233.68 |
| 334 | $1,395.53 | $5.81 | $48.94 | $1,346.59 | $9,435.03 | $18,288.44 |
| 335 | $1,346.59 | $5.61 | $49.15 | $1,297.45 | $9,440.64 | $18,343.19 |
| 336 | $1,297.45 | $5.41 | $49.35 | $1,248.10 | $9,446.05 | $18,397.95 |
| 337 | $1,248.10 | $5.20 | $49.56 | $1,198.54 | $9,451.25 | $18,452.71 |
| 338 | $1,198.54 | $4.99 | $49.76 | $1,148.78 | $9,456.24 | $18,507.46 |
| 339 | $1,148.78 | $4.79 | $49.97 | $1,098.81 | $9,461.03 | $18,562.22 |
| 340 | $1,098.81 | $4.58 | $50.18 | $1,048.63 | $9,465.61 | $18,616.97 |
| 341 | $1,048.63 | $4.37 | $50.39 | $998.25 | $9,469.98 | $18,671.73 |
| 342 | $998.25 | $4.16 | $50.60 | $947.65 | $9,474.14 | $18,726.49 |
| 343 | $947.65 | $3.95 | $50.81 | $896.84 | $9,478.09 | $18,781.24 |
| 344 | $896.84 | $3.74 | $51.02 | $845.83 | $9,481.82 | $18,836.00 |
| 345 | $845.83 | $3.52 | $51.23 | $794.59 | $9,485.35 | $18,890.75 |
| 346 | $794.59 | $3.31 | $51.44 | $743.15 | $9,488.66 | $18,945.51 |
| 347 | $743.15 | $3.10 | $51.66 | $691.49 | $9,491.75 | $19,000.26 |
| 348 | $691.49 | $2.88 | $51.87 | $639.61 | $9,494.64 | $19,055.02 |
| 349 | $639.61 | $2.67 | $52.09 | $587.52 | $9,497.30 | $19,109.78 |
| 350 | $587.52 | $2.45 | $52.31 | $535.22 | $9,499.75 | $19,164.53 |
| 351 | $535.22 | $2.23 | $52.53 | $482.69 | $9,501.98 | $19,219.29 |
| 352 | $482.69 | $2.01 | $52.74 | $429.95 | $9,503.99 | $19,274.04 |
| 353 | $429.95 | $1.79 | $52.96 | $376.98 | $9,505.78 | $19,328.80 |
| 354 | $376.98 | $1.57 | $53.19 | $323.80 | $9,507.35 | $19,383.56 |
| 355 | $323.80 | $1.35 | $53.41 | $270.39 | $9,508.70 | $19,438.31 |
| 356 | $270.39 | $1.13 | $53.63 | $216.76 | $9,509.83 | $19,493.07 |
| 357 | $216.76 | $0.90 | $53.85 | $162.91 | $9,510.73 | $19,547.82 |
| 358 | $162.91 | $0.68 | $54.08 | $108.83 | $9,511.41 | $19,602.58 |
| 359 | $108.83 | $0.45 | $54.30 | $54.53 | $9,511.86 | $19,657.33 |
| 360 | $54.53 | $0.23 | $54.53 | $-0.00 | $9,512.09 | $19,712.09 |