|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $10,440.00 | $30.45 | $16.43 | $10,423.57 | $30.45 | $46.88 |
| 2 | $10,423.57 | $30.40 | $16.48 | $10,407.09 | $60.85 | $93.76 |
| 3 | $10,407.09 | $30.35 | $16.53 | $10,390.57 | $91.21 | $140.64 |
| 4 | $10,390.57 | $30.31 | $16.57 | $10,373.99 | $121.51 | $187.52 |
| 5 | $10,373.99 | $30.26 | $16.62 | $10,357.37 | $151.77 | $234.40 |
| 6 | $10,357.37 | $30.21 | $16.67 | $10,340.70 | $181.98 | $281.28 |
| 7 | $10,340.70 | $30.16 | $16.72 | $10,323.98 | $212.14 | $328.16 |
| 8 | $10,323.98 | $30.11 | $16.77 | $10,307.21 | $242.25 | $375.04 |
| 9 | $10,307.21 | $30.06 | $16.82 | $10,290.39 | $272.31 | $421.92 |
| 10 | $10,290.39 | $30.01 | $16.87 | $10,273.52 | $302.33 | $468.80 |
| 11 | $10,273.52 | $29.96 | $16.92 | $10,256.61 | $332.29 | $515.68 |
| 12 | $10,256.61 | $29.92 | $16.97 | $10,239.64 | $362.21 | $562.56 |
| 13 | $10,239.64 | $29.87 | $17.01 | $10,222.63 | $392.07 | $609.44 |
| 14 | $10,222.63 | $29.82 | $17.06 | $10,205.56 | $421.89 | $656.32 |
| 15 | $10,205.56 | $29.77 | $17.11 | $10,188.45 | $451.65 | $703.20 |
| 16 | $10,188.45 | $29.72 | $17.16 | $10,171.29 | $481.37 | $750.08 |
| 17 | $10,171.29 | $29.67 | $17.21 | $10,154.07 | $511.04 | $796.96 |
| 18 | $10,154.07 | $29.62 | $17.26 | $10,136.81 | $540.65 | $843.84 |
| 19 | $10,136.81 | $29.57 | $17.31 | $10,119.49 | $570.22 | $890.73 |
| 20 | $10,119.49 | $29.52 | $17.37 | $10,102.13 | $599.73 | $937.61 |
| 21 | $10,102.13 | $29.46 | $17.42 | $10,084.71 | $629.20 | $984.49 |
| 22 | $10,084.71 | $29.41 | $17.47 | $10,067.25 | $658.61 | $1,031.37 |
| 23 | $10,067.25 | $29.36 | $17.52 | $10,049.73 | $687.97 | $1,078.25 |
| 24 | $10,049.73 | $29.31 | $17.57 | $10,032.16 | $717.29 | $1,125.13 |
| 25 | $10,032.16 | $29.26 | $17.62 | $10,014.54 | $746.55 | $1,172.01 |
| 26 | $10,014.54 | $29.21 | $17.67 | $9,996.87 | $775.76 | $1,218.89 |
| 27 | $9,996.87 | $29.16 | $17.72 | $9,979.15 | $804.91 | $1,265.77 |
| 28 | $9,979.15 | $29.11 | $17.77 | $9,961.37 | $834.02 | $1,312.65 |
| 29 | $9,961.37 | $29.05 | $17.83 | $9,943.55 | $863.07 | $1,359.53 |
| 30 | $9,943.55 | $29.00 | $17.88 | $9,925.67 | $892.08 | $1,406.41 |
| 31 | $9,925.67 | $28.95 | $17.93 | $9,907.74 | $921.03 | $1,453.29 |
| 32 | $9,907.74 | $28.90 | $17.98 | $9,889.75 | $949.92 | $1,500.17 |
| 33 | $9,889.75 | $28.85 | $18.04 | $9,871.72 | $978.77 | $1,547.05 |
| 34 | $9,871.72 | $28.79 | $18.09 | $9,853.63 | $1,007.56 | $1,593.93 |
| 35 | $9,853.63 | $28.74 | $18.14 | $9,835.49 | $1,036.30 | $1,640.81 |
| 36 | $9,835.49 | $28.69 | $18.19 | $9,817.30 | $1,064.99 | $1,687.69 |
| 37 | $9,817.30 | $28.63 | $18.25 | $9,799.05 | $1,093.62 | $1,734.57 |
| 38 | $9,799.05 | $28.58 | $18.30 | $9,780.75 | $1,122.20 | $1,781.45 |
| 39 | $9,780.75 | $28.53 | $18.35 | $9,762.40 | $1,150.73 | $1,828.33 |
| 40 | $9,762.40 | $28.47 | $18.41 | $9,743.99 | $1,179.20 | $1,875.21 |
| 41 | $9,743.99 | $28.42 | $18.46 | $9,725.53 | $1,207.62 | $1,922.09 |
| 42 | $9,725.53 | $28.37 | $18.51 | $9,707.02 | $1,235.99 | $1,968.97 |
| 43 | $9,707.02 | $28.31 | $18.57 | $9,688.45 | $1,264.30 | $2,015.85 |
| 44 | $9,688.45 | $28.26 | $18.62 | $9,669.83 | $1,292.56 | $2,062.73 |
| 45 | $9,669.83 | $28.20 | $18.68 | $9,651.15 | $1,320.76 | $2,109.61 |
| 46 | $9,651.15 | $28.15 | $18.73 | $9,632.42 | $1,348.91 | $2,156.49 |
| 47 | $9,632.42 | $28.09 | $18.79 | $9,613.63 | $1,377.01 | $2,203.37 |
| 48 | $9,613.63 | $28.04 | $18.84 | $9,594.79 | $1,405.05 | $2,250.25 |
| 49 | $9,594.79 | $27.98 | $18.90 | $9,575.90 | $1,433.03 | $2,297.13 |
| 50 | $9,575.90 | $27.93 | $18.95 | $9,556.95 | $1,460.96 | $2,344.01 |
| 51 | $9,556.95 | $27.87 | $19.01 | $9,537.94 | $1,488.83 | $2,390.89 |
| 52 | $9,537.94 | $27.82 | $19.06 | $9,518.88 | $1,516.65 | $2,437.77 |
| 53 | $9,518.88 | $27.76 | $19.12 | $9,499.76 | $1,544.42 | $2,484.65 |
| 54 | $9,499.76 | $27.71 | $19.17 | $9,480.59 | $1,572.12 | $2,531.53 |
| 55 | $9,480.59 | $27.65 | $19.23 | $9,461.36 | $1,599.78 | $2,578.41 |
| 56 | $9,461.36 | $27.60 | $19.28 | $9,442.08 | $1,627.37 | $2,625.29 |
| 57 | $9,442.08 | $27.54 | $19.34 | $9,422.74 | $1,654.91 | $2,672.18 |
| 58 | $9,422.74 | $27.48 | $19.40 | $9,403.34 | $1,682.39 | $2,719.06 |
| 59 | $9,403.34 | $27.43 | $19.45 | $9,383.88 | $1,709.82 | $2,765.94 |
| 60 | $9,383.88 | $27.37 | $19.51 | $9,364.37 | $1,737.19 | $2,812.82 |
| 61 | $9,364.37 | $27.31 | $19.57 | $9,344.81 | $1,764.50 | $2,859.70 |
| 62 | $9,344.81 | $27.26 | $19.62 | $9,325.18 | $1,791.76 | $2,906.58 |
| 63 | $9,325.18 | $27.20 | $19.68 | $9,305.50 | $1,818.96 | $2,953.46 |
| 64 | $9,305.50 | $27.14 | $19.74 | $9,285.76 | $1,846.10 | $3,000.34 |
| 65 | $9,285.76 | $27.08 | $19.80 | $9,265.96 | $1,873.18 | $3,047.22 |
| 66 | $9,265.96 | $27.03 | $19.85 | $9,246.11 | $1,900.21 | $3,094.10 |
| 67 | $9,246.11 | $26.97 | $19.91 | $9,226.20 | $1,927.18 | $3,140.98 |
| 68 | $9,226.20 | $26.91 | $19.97 | $9,206.23 | $1,954.09 | $3,187.86 |
| 69 | $9,206.23 | $26.85 | $20.03 | $9,186.20 | $1,980.94 | $3,234.74 |
| 70 | $9,186.20 | $26.79 | $20.09 | $9,166.11 | $2,007.73 | $3,281.62 |
| 71 | $9,166.11 | $26.73 | $20.15 | $9,145.97 | $2,034.46 | $3,328.50 |
| 72 | $9,145.97 | $26.68 | $20.20 | $9,125.76 | $2,061.14 | $3,375.38 |
| 73 | $9,125.76 | $26.62 | $20.26 | $9,105.50 | $2,087.76 | $3,422.26 |
| 74 | $9,105.50 | $26.56 | $20.32 | $9,085.17 | $2,114.31 | $3,469.14 |
| 75 | $9,085.17 | $26.50 | $20.38 | $9,064.79 | $2,140.81 | $3,516.02 |
| 76 | $9,064.79 | $26.44 | $20.44 | $9,044.35 | $2,167.25 | $3,562.90 |
| 77 | $9,044.35 | $26.38 | $20.50 | $9,023.85 | $2,193.63 | $3,609.78 |
| 78 | $9,023.85 | $26.32 | $20.56 | $9,003.29 | $2,219.95 | $3,656.66 |
| 79 | $9,003.29 | $26.26 | $20.62 | $8,982.67 | $2,246.21 | $3,703.54 |
| 80 | $8,982.67 | $26.20 | $20.68 | $8,961.99 | $2,272.41 | $3,750.42 |
| 81 | $8,961.99 | $26.14 | $20.74 | $8,941.25 | $2,298.55 | $3,797.30 |
| 82 | $8,941.25 | $26.08 | $20.80 | $8,920.45 | $2,324.63 | $3,844.18 |
| 83 | $8,920.45 | $26.02 | $20.86 | $8,899.58 | $2,350.65 | $3,891.06 |
| 84 | $8,899.58 | $25.96 | $20.92 | $8,878.66 | $2,376.60 | $3,937.94 |
| 85 | $8,878.66 | $25.90 | $20.98 | $8,857.68 | $2,402.50 | $3,984.82 |
| 86 | $8,857.68 | $25.83 | $21.05 | $8,836.63 | $2,428.33 | $4,031.70 |
| 87 | $8,836.63 | $25.77 | $21.11 | $8,815.52 | $2,454.11 | $4,078.58 |
| 88 | $8,815.52 | $25.71 | $21.17 | $8,794.36 | $2,479.82 | $4,125.46 |
| 89 | $8,794.36 | $25.65 | $21.23 | $8,773.13 | $2,505.47 | $4,172.34 |
| 90 | $8,773.13 | $25.59 | $21.29 | $8,751.83 | $2,531.06 | $4,219.22 |
| 91 | $8,751.83 | $25.53 | $21.35 | $8,730.48 | $2,556.58 | $4,266.10 |
| 92 | $8,730.48 | $25.46 | $21.42 | $8,709.06 | $2,582.05 | $4,312.98 |
| 93 | $8,709.06 | $25.40 | $21.48 | $8,687.58 | $2,607.45 | $4,359.86 |
| 94 | $8,687.58 | $25.34 | $21.54 | $8,666.04 | $2,632.79 | $4,406.74 |
| 95 | $8,666.04 | $25.28 | $21.60 | $8,644.44 | $2,658.06 | $4,453.63 |
| 96 | $8,644.44 | $25.21 | $21.67 | $8,622.77 | $2,683.28 | $4,500.51 |
| 97 | $8,622.77 | $25.15 | $21.73 | $8,601.04 | $2,708.43 | $4,547.39 |
| 98 | $8,601.04 | $25.09 | $21.79 | $8,579.25 | $2,733.51 | $4,594.27 |
| 99 | $8,579.25 | $25.02 | $21.86 | $8,557.39 | $2,758.54 | $4,641.15 |
| 100 | $8,557.39 | $24.96 | $21.92 | $8,535.47 | $2,783.49 | $4,688.03 |
| 101 | $8,535.47 | $24.90 | $21.99 | $8,513.48 | $2,808.39 | $4,734.91 |
| 102 | $8,513.48 | $24.83 | $22.05 | $8,491.43 | $2,833.22 | $4,781.79 |
| 103 | $8,491.43 | $24.77 | $22.11 | $8,469.32 | $2,857.99 | $4,828.67 |
| 104 | $8,469.32 | $24.70 | $22.18 | $8,447.14 | $2,882.69 | $4,875.55 |
| 105 | $8,447.14 | $24.64 | $22.24 | $8,424.90 | $2,907.33 | $4,922.43 |
| 106 | $8,424.90 | $24.57 | $22.31 | $8,402.59 | $2,931.90 | $4,969.31 |
| 107 | $8,402.59 | $24.51 | $22.37 | $8,380.22 | $2,956.41 | $5,016.19 |
| 108 | $8,380.22 | $24.44 | $22.44 | $8,357.78 | $2,980.85 | $5,063.07 |
| 109 | $8,357.78 | $24.38 | $22.50 | $8,335.28 | $3,005.23 | $5,109.95 |
| 110 | $8,335.28 | $24.31 | $22.57 | $8,312.71 | $3,029.54 | $5,156.83 |
| 111 | $8,312.71 | $24.25 | $22.63 | $8,290.07 | $3,053.78 | $5,203.71 |
| 112 | $8,290.07 | $24.18 | $22.70 | $8,267.37 | $3,077.96 | $5,250.59 |
| 113 | $8,267.37 | $24.11 | $22.77 | $8,244.61 | $3,102.08 | $5,297.47 |
| 114 | $8,244.61 | $24.05 | $22.83 | $8,221.77 | $3,126.12 | $5,344.35 |
| 115 | $8,221.77 | $23.98 | $22.90 | $8,198.87 | $3,150.10 | $5,391.23 |
| 116 | $8,198.87 | $23.91 | $22.97 | $8,175.91 | $3,174.02 | $5,438.11 |
| 117 | $8,175.91 | $23.85 | $23.03 | $8,152.87 | $3,197.86 | $5,484.99 |
| 118 | $8,152.87 | $23.78 | $23.10 | $8,129.77 | $3,221.64 | $5,531.87 |
| 119 | $8,129.77 | $23.71 | $23.17 | $8,106.60 | $3,245.35 | $5,578.75 |
| 120 | $8,106.60 | $23.64 | $23.24 | $8,083.37 | $3,269.00 | $5,625.63 |
| 121 | $8,083.37 | $23.58 | $23.30 | $8,060.06 | $3,292.57 | $5,672.51 |
| 122 | $8,060.06 | $23.51 | $23.37 | $8,036.69 | $3,316.08 | $5,719.39 |
| 123 | $8,036.69 | $23.44 | $23.44 | $8,013.25 | $3,339.52 | $5,766.27 |
| 124 | $8,013.25 | $23.37 | $23.51 | $7,989.74 | $3,362.89 | $5,813.15 |
| 125 | $7,989.74 | $23.30 | $23.58 | $7,966.17 | $3,386.20 | $5,860.03 |
| 126 | $7,966.17 | $23.23 | $23.65 | $7,942.52 | $3,409.43 | $5,906.91 |
| 127 | $7,942.52 | $23.17 | $23.71 | $7,918.80 | $3,432.60 | $5,953.79 |
| 128 | $7,918.80 | $23.10 | $23.78 | $7,895.02 | $3,455.70 | $6,000.67 |
| 129 | $7,895.02 | $23.03 | $23.85 | $7,871.17 | $3,478.72 | $6,047.55 |
| 130 | $7,871.17 | $22.96 | $23.92 | $7,847.25 | $3,501.68 | $6,094.43 |
| 131 | $7,847.25 | $22.89 | $23.99 | $7,823.25 | $3,524.57 | $6,141.31 |
| 132 | $7,823.25 | $22.82 | $24.06 | $7,799.19 | $3,547.39 | $6,188.20 |
| 133 | $7,799.19 | $22.75 | $24.13 | $7,775.06 | $3,570.13 | $6,235.08 |
| 134 | $7,775.06 | $22.68 | $24.20 | $7,750.85 | $3,592.81 | $6,281.96 |
| 135 | $7,750.85 | $22.61 | $24.27 | $7,726.58 | $3,615.42 | $6,328.84 |
| 136 | $7,726.58 | $22.54 | $24.34 | $7,702.24 | $3,637.95 | $6,375.72 |
| 137 | $7,702.24 | $22.46 | $24.42 | $7,677.82 | $3,660.42 | $6,422.60 |
| 138 | $7,677.82 | $22.39 | $24.49 | $7,653.33 | $3,682.81 | $6,469.48 |
| 139 | $7,653.33 | $22.32 | $24.56 | $7,628.78 | $3,705.13 | $6,516.36 |
| 140 | $7,628.78 | $22.25 | $24.63 | $7,604.15 | $3,727.38 | $6,563.24 |
| 141 | $7,604.15 | $22.18 | $24.70 | $7,579.45 | $3,749.56 | $6,610.12 |
| 142 | $7,579.45 | $22.11 | $24.77 | $7,554.67 | $3,771.67 | $6,657.00 |
| 143 | $7,554.67 | $22.03 | $24.85 | $7,529.83 | $3,793.70 | $6,703.88 |
| 144 | $7,529.83 | $21.96 | $24.92 | $7,504.91 | $3,815.67 | $6,750.76 |
| 145 | $7,504.91 | $21.89 | $24.99 | $7,479.92 | $3,837.56 | $6,797.64 |
| 146 | $7,479.92 | $21.82 | $25.06 | $7,454.85 | $3,859.37 | $6,844.52 |
| 147 | $7,454.85 | $21.74 | $25.14 | $7,429.72 | $3,881.12 | $6,891.40 |
| 148 | $7,429.72 | $21.67 | $25.21 | $7,404.51 | $3,902.79 | $6,938.28 |
| 149 | $7,404.51 | $21.60 | $25.28 | $7,379.22 | $3,924.38 | $6,985.16 |
| 150 | $7,379.22 | $21.52 | $25.36 | $7,353.86 | $3,945.90 | $7,032.04 |
| 151 | $7,353.86 | $21.45 | $25.43 | $7,328.43 | $3,967.35 | $7,078.92 |
| 152 | $7,328.43 | $21.37 | $25.51 | $7,302.93 | $3,988.73 | $7,125.80 |
| 153 | $7,302.93 | $21.30 | $25.58 | $7,277.35 | $4,010.03 | $7,172.68 |
| 154 | $7,277.35 | $21.23 | $25.65 | $7,251.69 | $4,031.25 | $7,219.56 |
| 155 | $7,251.69 | $21.15 | $25.73 | $7,225.96 | $4,052.40 | $7,266.44 |
| 156 | $7,225.96 | $21.08 | $25.80 | $7,200.16 | $4,073.48 | $7,313.32 |
| 157 | $7,200.16 | $21.00 | $25.88 | $7,174.28 | $4,094.48 | $7,360.20 |
| 158 | $7,174.28 | $20.92 | $25.96 | $7,148.32 | $4,115.41 | $7,407.08 |
| 159 | $7,148.32 | $20.85 | $26.03 | $7,122.29 | $4,136.25 | $7,453.96 |
| 160 | $7,122.29 | $20.77 | $26.11 | $7,096.19 | $4,157.03 | $7,500.84 |
| 161 | $7,096.19 | $20.70 | $26.18 | $7,070.00 | $4,177.73 | $7,547.72 |
| 162 | $7,070.00 | $20.62 | $26.26 | $7,043.74 | $4,198.35 | $7,594.60 |
| 163 | $7,043.74 | $20.54 | $26.34 | $7,017.41 | $4,218.89 | $7,641.48 |
| 164 | $7,017.41 | $20.47 | $26.41 | $6,990.99 | $4,239.36 | $7,688.36 |
| 165 | $6,990.99 | $20.39 | $26.49 | $6,964.50 | $4,259.75 | $7,735.24 |
| 166 | $6,964.50 | $20.31 | $26.57 | $6,937.94 | $4,280.06 | $7,782.12 |
| 167 | $6,937.94 | $20.24 | $26.64 | $6,911.29 | $4,300.30 | $7,829.00 |
| 168 | $6,911.29 | $20.16 | $26.72 | $6,884.57 | $4,320.46 | $7,875.88 |
| 169 | $6,884.57 | $20.08 | $26.80 | $6,857.77 | $4,340.54 | $7,922.76 |
| 170 | $6,857.77 | $20.00 | $26.88 | $6,830.89 | $4,360.54 | $7,969.65 |
| 171 | $6,830.89 | $19.92 | $26.96 | $6,803.93 | $4,380.46 | $8,016.53 |
| 172 | $6,803.93 | $19.84 | $27.04 | $6,776.90 | $4,400.31 | $8,063.41 |
| 173 | $6,776.90 | $19.77 | $27.11 | $6,749.79 | $4,420.07 | $8,110.29 |
| 174 | $6,749.79 | $19.69 | $27.19 | $6,722.59 | $4,439.76 | $8,157.17 |
| 175 | $6,722.59 | $19.61 | $27.27 | $6,695.32 | $4,459.37 | $8,204.05 |
| 176 | $6,695.32 | $19.53 | $27.35 | $6,667.97 | $4,478.89 | $8,250.93 |
| 177 | $6,667.97 | $19.45 | $27.43 | $6,640.53 | $4,498.34 | $8,297.81 |
| 178 | $6,640.53 | $19.37 | $27.51 | $6,613.02 | $4,517.71 | $8,344.69 |
| 179 | $6,613.02 | $19.29 | $27.59 | $6,585.43 | $4,537.00 | $8,391.57 |
| 180 | $6,585.43 | $19.21 | $27.67 | $6,557.76 | $4,556.21 | $8,438.45 |
| 181 | $6,557.76 | $19.13 | $27.75 | $6,530.00 | $4,575.33 | $8,485.33 |
| 182 | $6,530.00 | $19.05 | $27.83 | $6,502.17 | $4,594.38 | $8,532.21 |
| 183 | $6,502.17 | $18.96 | $27.92 | $6,474.25 | $4,613.34 | $8,579.09 |
| 184 | $6,474.25 | $18.88 | $28.00 | $6,446.26 | $4,632.23 | $8,625.97 |
| 185 | $6,446.26 | $18.80 | $28.08 | $6,418.18 | $4,651.03 | $8,672.85 |
| 186 | $6,418.18 | $18.72 | $28.16 | $6,390.02 | $4,669.75 | $8,719.73 |
| 187 | $6,390.02 | $18.64 | $28.24 | $6,361.78 | $4,688.38 | $8,766.61 |
| 188 | $6,361.78 | $18.56 | $28.33 | $6,333.45 | $4,706.94 | $8,813.49 |
| 189 | $6,333.45 | $18.47 | $28.41 | $6,305.04 | $4,725.41 | $8,860.37 |
| 190 | $6,305.04 | $18.39 | $28.49 | $6,276.55 | $4,743.80 | $8,907.25 |
| 191 | $6,276.55 | $18.31 | $28.57 | $6,247.98 | $4,762.11 | $8,954.13 |
| 192 | $6,247.98 | $18.22 | $28.66 | $6,219.32 | $4,780.33 | $9,001.01 |
| 193 | $6,219.32 | $18.14 | $28.74 | $6,190.58 | $4,798.47 | $9,047.89 |
| 194 | $6,190.58 | $18.06 | $28.82 | $6,161.76 | $4,816.53 | $9,094.77 |
| 195 | $6,161.76 | $17.97 | $28.91 | $6,132.85 | $4,834.50 | $9,141.65 |
| 196 | $6,132.85 | $17.89 | $28.99 | $6,103.86 | $4,852.39 | $9,188.53 |
| 197 | $6,103.86 | $17.80 | $29.08 | $6,074.78 | $4,870.19 | $9,235.41 |
| 198 | $6,074.78 | $17.72 | $29.16 | $6,045.62 | $4,887.91 | $9,282.29 |
| 199 | $6,045.62 | $17.63 | $29.25 | $6,016.37 | $4,905.54 | $9,329.17 |
| 200 | $6,016.37 | $17.55 | $29.33 | $5,987.04 | $4,923.09 | $9,376.05 |
| 201 | $5,987.04 | $17.46 | $29.42 | $5,957.62 | $4,940.55 | $9,422.93 |
| 202 | $5,957.62 | $17.38 | $29.50 | $5,928.11 | $4,957.93 | $9,469.81 |
| 203 | $5,928.11 | $17.29 | $29.59 | $5,898.52 | $4,975.22 | $9,516.69 |
| 204 | $5,898.52 | $17.20 | $29.68 | $5,868.85 | $4,992.42 | $9,563.57 |
| 205 | $5,868.85 | $17.12 | $29.76 | $5,839.08 | $5,009.54 | $9,610.45 |
| 206 | $5,839.08 | $17.03 | $29.85 | $5,809.24 | $5,026.57 | $9,657.33 |
| 207 | $5,809.24 | $16.94 | $29.94 | $5,779.30 | $5,043.51 | $9,704.21 |
| 208 | $5,779.30 | $16.86 | $30.02 | $5,749.27 | $5,060.37 | $9,751.10 |
| 209 | $5,749.27 | $16.77 | $30.11 | $5,719.16 | $5,077.14 | $9,797.98 |
| 210 | $5,719.16 | $16.68 | $30.20 | $5,688.96 | $5,093.82 | $9,844.86 |
| 211 | $5,688.96 | $16.59 | $30.29 | $5,658.68 | $5,110.41 | $9,891.74 |
| 212 | $5,658.68 | $16.50 | $30.38 | $5,628.30 | $5,126.92 | $9,938.62 |
| 213 | $5,628.30 | $16.42 | $30.46 | $5,597.84 | $5,143.33 | $9,985.50 |
| 214 | $5,597.84 | $16.33 | $30.55 | $5,567.28 | $5,159.66 | $10,032.38 |
| 215 | $5,567.28 | $16.24 | $30.64 | $5,536.64 | $5,175.90 | $10,079.26 |
| 216 | $5,536.64 | $16.15 | $30.73 | $5,505.91 | $5,192.05 | $10,126.14 |
| 217 | $5,505.91 | $16.06 | $30.82 | $5,475.09 | $5,208.10 | $10,173.02 |
| 218 | $5,475.09 | $15.97 | $30.91 | $5,444.18 | $5,224.07 | $10,219.90 |
| 219 | $5,444.18 | $15.88 | $31.00 | $5,413.17 | $5,239.95 | $10,266.78 |
| 220 | $5,413.17 | $15.79 | $31.09 | $5,382.08 | $5,255.74 | $10,313.66 |
| 221 | $5,382.08 | $15.70 | $31.18 | $5,350.90 | $5,271.44 | $10,360.54 |
| 222 | $5,350.90 | $15.61 | $31.27 | $5,319.63 | $5,287.05 | $10,407.42 |
| 223 | $5,319.63 | $15.52 | $31.36 | $5,288.26 | $5,302.56 | $10,454.30 |
| 224 | $5,288.26 | $15.42 | $31.46 | $5,256.81 | $5,317.99 | $10,501.18 |
| 225 | $5,256.81 | $15.33 | $31.55 | $5,225.26 | $5,333.32 | $10,548.06 |
| 226 | $5,225.26 | $15.24 | $31.64 | $5,193.62 | $5,348.56 | $10,594.94 |
| 227 | $5,193.62 | $15.15 | $31.73 | $5,161.89 | $5,363.71 | $10,641.82 |
| 228 | $5,161.89 | $15.06 | $31.82 | $5,130.06 | $5,378.76 | $10,688.70 |
| 229 | $5,130.06 | $14.96 | $31.92 | $5,098.14 | $5,393.72 | $10,735.58 |
| 230 | $5,098.14 | $14.87 | $32.01 | $5,066.13 | $5,408.59 | $10,782.46 |
| 231 | $5,066.13 | $14.78 | $32.10 | $5,034.03 | $5,423.37 | $10,829.34 |
| 232 | $5,034.03 | $14.68 | $32.20 | $5,001.83 | $5,438.05 | $10,876.22 |
| 233 | $5,001.83 | $14.59 | $32.29 | $4,969.54 | $5,452.64 | $10,923.10 |
| 234 | $4,969.54 | $14.49 | $32.39 | $4,937.15 | $5,467.14 | $10,969.98 |
| 235 | $4,937.15 | $14.40 | $32.48 | $4,904.67 | $5,481.54 | $11,016.86 |
| 236 | $4,904.67 | $14.31 | $32.57 | $4,872.10 | $5,495.84 | $11,063.74 |
| 237 | $4,872.10 | $14.21 | $32.67 | $4,839.43 | $5,510.05 | $11,110.62 |
| 238 | $4,839.43 | $14.12 | $32.77 | $4,806.66 | $5,524.17 | $11,157.50 |
| 239 | $4,806.66 | $14.02 | $32.86 | $4,773.80 | $5,538.19 | $11,204.38 |
| 240 | $4,773.80 | $13.92 | $32.96 | $4,740.85 | $5,552.11 | $11,251.26 |
| 241 | $4,740.85 | $13.83 | $33.05 | $4,707.79 | $5,565.94 | $11,298.14 |
| 242 | $4,707.79 | $13.73 | $33.15 | $4,674.64 | $5,579.67 | $11,345.02 |
| 243 | $4,674.64 | $13.63 | $33.25 | $4,641.40 | $5,593.30 | $11,391.90 |
| 244 | $4,641.40 | $13.54 | $33.34 | $4,608.06 | $5,606.84 | $11,438.78 |
| 245 | $4,608.06 | $13.44 | $33.44 | $4,574.61 | $5,620.28 | $11,485.67 |
| 246 | $4,574.61 | $13.34 | $33.54 | $4,541.08 | $5,633.62 | $11,532.55 |
| 247 | $4,541.08 | $13.24 | $33.64 | $4,507.44 | $5,646.87 | $11,579.43 |
| 248 | $4,507.44 | $13.15 | $33.73 | $4,473.71 | $5,660.01 | $11,626.31 |
| 249 | $4,473.71 | $13.05 | $33.83 | $4,439.88 | $5,673.06 | $11,673.19 |
| 250 | $4,439.88 | $12.95 | $33.93 | $4,405.95 | $5,686.01 | $11,720.07 |
| 251 | $4,405.95 | $12.85 | $34.03 | $4,371.92 | $5,698.86 | $11,766.95 |
| 252 | $4,371.92 | $12.75 | $34.13 | $4,337.79 | $5,711.61 | $11,813.83 |
| 253 | $4,337.79 | $12.65 | $34.23 | $4,303.56 | $5,724.27 | $11,860.71 |
| 254 | $4,303.56 | $12.55 | $34.33 | $4,269.23 | $5,736.82 | $11,907.59 |
| 255 | $4,269.23 | $12.45 | $34.43 | $4,234.80 | $5,749.27 | $11,954.47 |
| 256 | $4,234.80 | $12.35 | $34.53 | $4,200.27 | $5,761.62 | $12,001.35 |
| 257 | $4,200.27 | $12.25 | $34.63 | $4,165.64 | $5,773.87 | $12,048.23 |
| 258 | $4,165.64 | $12.15 | $34.73 | $4,130.91 | $5,786.02 | $12,095.11 |
| 259 | $4,130.91 | $12.05 | $34.83 | $4,096.08 | $5,798.07 | $12,141.99 |
| 260 | $4,096.08 | $11.95 | $34.93 | $4,061.15 | $5,810.02 | $12,188.87 |
| 261 | $4,061.15 | $11.85 | $35.04 | $4,026.11 | $5,821.86 | $12,235.75 |
| 262 | $4,026.11 | $11.74 | $35.14 | $3,990.98 | $5,833.61 | $12,282.63 |
| 263 | $3,990.98 | $11.64 | $35.24 | $3,955.74 | $5,845.25 | $12,329.51 |
| 264 | $3,955.74 | $11.54 | $35.34 | $3,920.39 | $5,856.78 | $12,376.39 |
| 265 | $3,920.39 | $11.43 | $35.45 | $3,884.95 | $5,868.22 | $12,423.27 |
| 266 | $3,884.95 | $11.33 | $35.55 | $3,849.40 | $5,879.55 | $12,470.15 |
| 267 | $3,849.40 | $11.23 | $35.65 | $3,813.75 | $5,890.78 | $12,517.03 |
| 268 | $3,813.75 | $11.12 | $35.76 | $3,777.99 | $5,901.90 | $12,563.91 |
| 269 | $3,777.99 | $11.02 | $35.86 | $3,742.13 | $5,912.92 | $12,610.79 |
| 270 | $3,742.13 | $10.91 | $35.97 | $3,706.16 | $5,923.83 | $12,657.67 |
| 271 | $3,706.16 | $10.81 | $36.07 | $3,670.09 | $5,934.64 | $12,704.55 |
| 272 | $3,670.09 | $10.70 | $36.18 | $3,633.92 | $5,945.35 | $12,751.43 |
| 273 | $3,633.92 | $10.60 | $36.28 | $3,597.63 | $5,955.95 | $12,798.31 |
| 274 | $3,597.63 | $10.49 | $36.39 | $3,561.25 | $5,966.44 | $12,845.19 |
| 275 | $3,561.25 | $10.39 | $36.49 | $3,524.75 | $5,976.83 | $12,892.07 |
| 276 | $3,524.75 | $10.28 | $36.60 | $3,488.15 | $5,987.11 | $12,938.95 |
| 277 | $3,488.15 | $10.17 | $36.71 | $3,451.45 | $5,997.28 | $12,985.83 |
| 278 | $3,451.45 | $10.07 | $36.81 | $3,414.63 | $6,007.35 | $13,032.71 |
| 279 | $3,414.63 | $9.96 | $36.92 | $3,377.71 | $6,017.31 | $13,079.59 |
| 280 | $3,377.71 | $9.85 | $37.03 | $3,340.68 | $6,027.16 | $13,126.47 |
| 281 | $3,340.68 | $9.74 | $37.14 | $3,303.55 | $6,036.90 | $13,173.35 |
| 282 | $3,303.55 | $9.64 | $37.24 | $3,266.30 | $6,046.54 | $13,220.23 |
| 283 | $3,266.30 | $9.53 | $37.35 | $3,228.95 | $6,056.06 | $13,267.12 |
| 284 | $3,228.95 | $9.42 | $37.46 | $3,191.49 | $6,065.48 | $13,314.00 |
| 285 | $3,191.49 | $9.31 | $37.57 | $3,153.91 | $6,074.79 | $13,360.88 |
| 286 | $3,153.91 | $9.20 | $37.68 | $3,116.23 | $6,083.99 | $13,407.76 |
| 287 | $3,116.23 | $9.09 | $37.79 | $3,078.44 | $6,093.08 | $13,454.64 |
| 288 | $3,078.44 | $8.98 | $37.90 | $3,040.54 | $6,102.06 | $13,501.52 |
| 289 | $3,040.54 | $8.87 | $38.01 | $3,002.53 | $6,110.93 | $13,548.40 |
| 290 | $3,002.53 | $8.76 | $38.12 | $2,964.41 | $6,119.68 | $13,595.28 |
| 291 | $2,964.41 | $8.65 | $38.23 | $2,926.17 | $6,128.33 | $13,642.16 |
| 292 | $2,926.17 | $8.53 | $38.35 | $2,887.83 | $6,136.86 | $13,689.04 |
| 293 | $2,887.83 | $8.42 | $38.46 | $2,849.37 | $6,145.29 | $13,735.92 |
| 294 | $2,849.37 | $8.31 | $38.57 | $2,810.80 | $6,153.60 | $13,782.80 |
| 295 | $2,810.80 | $8.20 | $38.68 | $2,772.12 | $6,161.80 | $13,829.68 |
| 296 | $2,772.12 | $8.09 | $38.79 | $2,733.32 | $6,169.88 | $13,876.56 |
| 297 | $2,733.32 | $7.97 | $38.91 | $2,694.41 | $6,177.85 | $13,923.44 |
| 298 | $2,694.41 | $7.86 | $39.02 | $2,655.39 | $6,185.71 | $13,970.32 |
| 299 | $2,655.39 | $7.74 | $39.14 | $2,616.26 | $6,193.46 | $14,017.20 |
| 300 | $2,616.26 | $7.63 | $39.25 | $2,577.01 | $6,201.09 | $14,064.08 |
| 301 | $2,577.01 | $7.52 | $39.36 | $2,537.64 | $6,208.60 | $14,110.96 |
| 302 | $2,537.64 | $7.40 | $39.48 | $2,498.16 | $6,216.00 | $14,157.84 |
| 303 | $2,498.16 | $7.29 | $39.59 | $2,458.57 | $6,223.29 | $14,204.72 |
| 304 | $2,458.57 | $7.17 | $39.71 | $2,418.86 | $6,230.46 | $14,251.60 |
| 305 | $2,418.86 | $7.06 | $39.83 | $2,379.04 | $6,237.52 | $14,298.48 |
| 306 | $2,379.04 | $6.94 | $39.94 | $2,339.09 | $6,244.46 | $14,345.36 |
| 307 | $2,339.09 | $6.82 | $40.06 | $2,299.04 | $6,251.28 | $14,392.24 |
| 308 | $2,299.04 | $6.71 | $40.17 | $2,258.86 | $6,257.98 | $14,439.12 |
| 309 | $2,258.86 | $6.59 | $40.29 | $2,218.57 | $6,264.57 | $14,486.00 |
| 310 | $2,218.57 | $6.47 | $40.41 | $2,178.16 | $6,271.04 | $14,532.88 |
| 311 | $2,178.16 | $6.35 | $40.53 | $2,137.63 | $6,277.40 | $14,579.76 |
| 312 | $2,137.63 | $6.23 | $40.65 | $2,096.99 | $6,283.63 | $14,626.64 |
| 313 | $2,096.99 | $6.12 | $40.76 | $2,056.22 | $6,289.75 | $14,673.52 |
| 314 | $2,056.22 | $6.00 | $40.88 | $2,015.34 | $6,295.74 | $14,720.40 |
| 315 | $2,015.34 | $5.88 | $41.00 | $1,974.34 | $6,301.62 | $14,767.28 |
| 316 | $1,974.34 | $5.76 | $41.12 | $1,933.22 | $6,307.38 | $14,814.16 |
| 317 | $1,933.22 | $5.64 | $41.24 | $1,891.98 | $6,313.02 | $14,861.04 |
| 318 | $1,891.98 | $5.52 | $41.36 | $1,850.61 | $6,318.54 | $14,907.92 |
| 319 | $1,850.61 | $5.40 | $41.48 | $1,809.13 | $6,323.94 | $14,954.80 |
| 320 | $1,809.13 | $5.28 | $41.60 | $1,767.53 | $6,329.21 | $15,001.68 |
| 321 | $1,767.53 | $5.16 | $41.72 | $1,725.80 | $6,334.37 | $15,048.57 |
| 322 | $1,725.80 | $5.03 | $41.85 | $1,683.96 | $6,339.40 | $15,095.45 |
| 323 | $1,683.96 | $4.91 | $41.97 | $1,641.99 | $6,344.31 | $15,142.33 |
| 324 | $1,641.99 | $4.79 | $42.09 | $1,599.90 | $6,349.10 | $15,189.21 |
| 325 | $1,599.90 | $4.67 | $42.21 | $1,557.68 | $6,353.77 | $15,236.09 |
| 326 | $1,557.68 | $4.54 | $42.34 | $1,515.34 | $6,358.31 | $15,282.97 |
| 327 | $1,515.34 | $4.42 | $42.46 | $1,472.88 | $6,362.73 | $15,329.85 |
| 328 | $1,472.88 | $4.30 | $42.58 | $1,430.30 | $6,367.03 | $15,376.73 |
| 329 | $1,430.30 | $4.17 | $42.71 | $1,387.59 | $6,371.20 | $15,423.61 |
| 330 | $1,387.59 | $4.05 | $42.83 | $1,344.76 | $6,375.25 | $15,470.49 |
| 331 | $1,344.76 | $3.92 | $42.96 | $1,301.80 | $6,379.17 | $15,517.37 |
| 332 | $1,301.80 | $3.80 | $43.08 | $1,258.72 | $6,382.96 | $15,564.25 |
| 333 | $1,258.72 | $3.67 | $43.21 | $1,215.51 | $6,386.64 | $15,611.13 |
| 334 | $1,215.51 | $3.55 | $43.34 | $1,172.17 | $6,390.18 | $15,658.01 |
| 335 | $1,172.17 | $3.42 | $43.46 | $1,128.71 | $6,393.60 | $15,704.89 |
| 336 | $1,128.71 | $3.29 | $43.59 | $1,085.12 | $6,396.89 | $15,751.77 |
| 337 | $1,085.12 | $3.16 | $43.72 | $1,041.41 | $6,400.06 | $15,798.65 |
| 338 | $1,041.41 | $3.04 | $43.84 | $997.56 | $6,403.09 | $15,845.53 |
| 339 | $997.56 | $2.91 | $43.97 | $953.59 | $6,406.00 | $15,892.41 |
| 340 | $953.59 | $2.78 | $44.10 | $909.50 | $6,408.79 | $15,939.29 |
| 341 | $909.50 | $2.65 | $44.23 | $865.27 | $6,411.44 | $15,986.17 |
| 342 | $865.27 | $2.52 | $44.36 | $820.91 | $6,413.96 | $16,033.05 |
| 343 | $820.91 | $2.39 | $44.49 | $776.43 | $6,416.36 | $16,079.93 |
| 344 | $776.43 | $2.26 | $44.62 | $731.81 | $6,418.62 | $16,126.81 |
| 345 | $731.81 | $2.13 | $44.75 | $687.06 | $6,420.76 | $16,173.69 |
| 346 | $687.06 | $2.00 | $44.88 | $642.19 | $6,422.76 | $16,220.57 |
| 347 | $642.19 | $1.87 | $45.01 | $597.18 | $6,424.63 | $16,267.45 |
| 348 | $597.18 | $1.74 | $45.14 | $552.04 | $6,426.37 | $16,314.33 |
| 349 | $552.04 | $1.61 | $45.27 | $506.77 | $6,427.98 | $16,361.21 |
| 350 | $506.77 | $1.48 | $45.40 | $461.37 | $6,429.46 | $16,408.09 |
| 351 | $461.37 | $1.35 | $45.53 | $415.83 | $6,430.81 | $16,454.97 |
| 352 | $415.83 | $1.21 | $45.67 | $370.17 | $6,432.02 | $16,501.85 |
| 353 | $370.17 | $1.08 | $45.80 | $324.37 | $6,433.10 | $16,548.73 |
| 354 | $324.37 | $0.95 | $45.93 | $278.43 | $6,434.05 | $16,595.61 |
| 355 | $278.43 | $0.81 | $46.07 | $232.36 | $6,434.86 | $16,642.49 |
| 356 | $232.36 | $0.68 | $46.20 | $186.16 | $6,435.54 | $16,689.37 |
| 357 | $186.16 | $0.54 | $46.34 | $139.82 | $6,436.08 | $16,736.25 |
| 358 | $139.82 | $0.41 | $46.47 | $93.35 | $6,436.49 | $16,783.14 |
| 359 | $93.35 | $0.27 | $46.61 | $46.74 | $6,436.76 | $16,830.02 |
| 360 | $46.74 | $0.14 | $46.74 | $0.00 | $6,436.90 | $16,876.90 |