|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $11,160.00 | $69.75 | $8.28 | $11,151.72 | $69.75 | $78.03 |
| 2 | $11,151.72 | $69.70 | $8.33 | $11,143.38 | $139.45 | $156.06 |
| 3 | $11,143.38 | $69.65 | $8.39 | $11,135.00 | $209.09 | $234.10 |
| 4 | $11,135.00 | $69.59 | $8.44 | $11,126.56 | $278.69 | $312.13 |
| 5 | $11,126.56 | $69.54 | $8.49 | $11,118.07 | $348.23 | $390.16 |
| 6 | $11,118.07 | $69.49 | $8.54 | $11,109.52 | $417.72 | $468.19 |
| 7 | $11,109.52 | $69.43 | $8.60 | $11,100.93 | $487.15 | $546.23 |
| 8 | $11,100.93 | $69.38 | $8.65 | $11,092.27 | $556.53 | $624.26 |
| 9 | $11,092.27 | $69.33 | $8.71 | $11,083.57 | $625.86 | $702.29 |
| 10 | $11,083.57 | $69.27 | $8.76 | $11,074.81 | $695.13 | $780.32 |
| 11 | $11,074.81 | $69.22 | $8.81 | $11,065.99 | $764.35 | $858.36 |
| 12 | $11,065.99 | $69.16 | $8.87 | $11,057.12 | $833.51 | $936.39 |
| 13 | $11,057.12 | $69.11 | $8.93 | $11,048.20 | $902.62 | $1,014.42 |
| 14 | $11,048.20 | $69.05 | $8.98 | $11,039.22 | $971.67 | $1,092.45 |
| 15 | $11,039.22 | $69.00 | $9.04 | $11,030.18 | $1,040.66 | $1,170.49 |
| 16 | $11,030.18 | $68.94 | $9.09 | $11,021.09 | $1,109.60 | $1,248.52 |
| 17 | $11,021.09 | $68.88 | $9.15 | $11,011.94 | $1,178.49 | $1,326.55 |
| 18 | $11,011.94 | $68.82 | $9.21 | $11,002.73 | $1,247.31 | $1,404.58 |
| 19 | $11,002.73 | $68.77 | $9.27 | $10,993.46 | $1,316.08 | $1,482.61 |
| 20 | $10,993.46 | $68.71 | $9.32 | $10,984.14 | $1,384.79 | $1,560.65 |
| 21 | $10,984.14 | $68.65 | $9.38 | $10,974.76 | $1,453.44 | $1,638.68 |
| 22 | $10,974.76 | $68.59 | $9.44 | $10,965.32 | $1,522.03 | $1,716.71 |
| 23 | $10,965.32 | $68.53 | $9.50 | $10,955.82 | $1,590.56 | $1,794.74 |
| 24 | $10,955.82 | $68.47 | $9.56 | $10,946.26 | $1,659.04 | $1,872.78 |
| 25 | $10,946.26 | $68.41 | $9.62 | $10,936.64 | $1,727.45 | $1,950.81 |
| 26 | $10,936.64 | $68.35 | $9.68 | $10,926.96 | $1,795.80 | $2,028.84 |
| 27 | $10,926.96 | $68.29 | $9.74 | $10,917.22 | $1,864.10 | $2,106.87 |
| 28 | $10,917.22 | $68.23 | $9.80 | $10,907.42 | $1,932.33 | $2,184.91 |
| 29 | $10,907.42 | $68.17 | $9.86 | $10,897.56 | $2,000.50 | $2,262.94 |
| 30 | $10,897.56 | $68.11 | $9.92 | $10,887.64 | $2,068.61 | $2,340.97 |
| 31 | $10,887.64 | $68.05 | $9.98 | $10,877.66 | $2,136.66 | $2,419.00 |
| 32 | $10,877.66 | $67.99 | $10.05 | $10,867.61 | $2,204.64 | $2,497.03 |
| 33 | $10,867.61 | $67.92 | $10.11 | $10,857.50 | $2,272.57 | $2,575.07 |
| 34 | $10,857.50 | $67.86 | $10.17 | $10,847.33 | $2,340.43 | $2,653.10 |
| 35 | $10,847.33 | $67.80 | $10.24 | $10,837.09 | $2,408.22 | $2,731.13 |
| 36 | $10,837.09 | $67.73 | $10.30 | $10,826.79 | $2,475.95 | $2,809.16 |
| 37 | $10,826.79 | $67.67 | $10.36 | $10,816.43 | $2,543.62 | $2,887.20 |
| 38 | $10,816.43 | $67.60 | $10.43 | $10,806.00 | $2,611.22 | $2,965.23 |
| 39 | $10,806.00 | $67.54 | $10.49 | $10,795.50 | $2,678.76 | $3,043.26 |
| 40 | $10,795.50 | $67.47 | $10.56 | $10,784.94 | $2,746.23 | $3,121.29 |
| 41 | $10,784.94 | $67.41 | $10.63 | $10,774.31 | $2,813.64 | $3,199.33 |
| 42 | $10,774.31 | $67.34 | $10.69 | $10,763.62 | $2,880.98 | $3,277.36 |
| 43 | $10,763.62 | $67.27 | $10.76 | $10,752.86 | $2,948.25 | $3,355.39 |
| 44 | $10,752.86 | $67.21 | $10.83 | $10,742.03 | $3,015.46 | $3,433.42 |
| 45 | $10,742.03 | $67.14 | $10.89 | $10,731.14 | $3,082.59 | $3,511.46 |
| 46 | $10,731.14 | $67.07 | $10.96 | $10,720.18 | $3,149.66 | $3,589.49 |
| 47 | $10,720.18 | $67.00 | $11.03 | $10,709.15 | $3,216.67 | $3,667.52 |
| 48 | $10,709.15 | $66.93 | $11.10 | $10,698.05 | $3,283.60 | $3,745.55 |
| 49 | $10,698.05 | $66.86 | $11.17 | $10,686.88 | $3,350.46 | $3,823.58 |
| 50 | $10,686.88 | $66.79 | $11.24 | $10,675.64 | $3,417.25 | $3,901.62 |
| 51 | $10,675.64 | $66.72 | $11.31 | $10,664.33 | $3,483.98 | $3,979.65 |
| 52 | $10,664.33 | $66.65 | $11.38 | $10,652.95 | $3,550.63 | $4,057.68 |
| 53 | $10,652.95 | $66.58 | $11.45 | $10,641.50 | $3,617.21 | $4,135.71 |
| 54 | $10,641.50 | $66.51 | $11.52 | $10,629.97 | $3,683.72 | $4,213.75 |
| 55 | $10,629.97 | $66.44 | $11.60 | $10,618.38 | $3,750.16 | $4,291.78 |
| 56 | $10,618.38 | $66.36 | $11.67 | $10,606.71 | $3,816.52 | $4,369.81 |
| 57 | $10,606.71 | $66.29 | $11.74 | $10,594.97 | $3,882.81 | $4,447.84 |
| 58 | $10,594.97 | $66.22 | $11.81 | $10,583.16 | $3,949.03 | $4,525.88 |
| 59 | $10,583.16 | $66.14 | $11.89 | $10,571.27 | $4,015.18 | $4,603.91 |
| 60 | $10,571.27 | $66.07 | $11.96 | $10,559.31 | $4,081.25 | $4,681.94 |
| 61 | $10,559.31 | $66.00 | $12.04 | $10,547.27 | $4,147.24 | $4,759.97 |
| 62 | $10,547.27 | $65.92 | $12.11 | $10,535.16 | $4,213.16 | $4,838.01 |
| 63 | $10,535.16 | $65.84 | $12.19 | $10,522.97 | $4,279.01 | $4,916.04 |
| 64 | $10,522.97 | $65.77 | $12.26 | $10,510.71 | $4,344.78 | $4,994.07 |
| 65 | $10,510.71 | $65.69 | $12.34 | $10,498.37 | $4,410.47 | $5,072.10 |
| 66 | $10,498.37 | $65.61 | $12.42 | $10,485.95 | $4,476.08 | $5,150.13 |
| 67 | $10,485.95 | $65.54 | $12.50 | $10,473.45 | $4,541.62 | $5,228.17 |
| 68 | $10,473.45 | $65.46 | $12.57 | $10,460.88 | $4,607.08 | $5,306.20 |
| 69 | $10,460.88 | $65.38 | $12.65 | $10,448.23 | $4,672.46 | $5,384.23 |
| 70 | $10,448.23 | $65.30 | $12.73 | $10,435.50 | $4,737.76 | $5,462.26 |
| 71 | $10,435.50 | $65.22 | $12.81 | $10,422.69 | $4,802.98 | $5,540.30 |
| 72 | $10,422.69 | $65.14 | $12.89 | $10,409.80 | $4,868.12 | $5,618.33 |
| 73 | $10,409.80 | $65.06 | $12.97 | $10,396.82 | $4,933.19 | $5,696.36 |
| 74 | $10,396.82 | $64.98 | $13.05 | $10,383.77 | $4,998.17 | $5,774.39 |
| 75 | $10,383.77 | $64.90 | $13.13 | $10,370.64 | $5,063.06 | $5,852.43 |
| 76 | $10,370.64 | $64.82 | $13.22 | $10,357.42 | $5,127.88 | $5,930.46 |
| 77 | $10,357.42 | $64.73 | $13.30 | $10,344.12 | $5,192.61 | $6,008.49 |
| 78 | $10,344.12 | $64.65 | $13.38 | $10,330.74 | $5,257.27 | $6,086.52 |
| 79 | $10,330.74 | $64.57 | $13.47 | $10,317.28 | $5,321.83 | $6,164.55 |
| 80 | $10,317.28 | $64.48 | $13.55 | $10,303.73 | $5,386.32 | $6,242.59 |
| 81 | $10,303.73 | $64.40 | $13.63 | $10,290.09 | $5,450.71 | $6,320.62 |
| 82 | $10,290.09 | $64.31 | $13.72 | $10,276.37 | $5,515.03 | $6,398.65 |
| 83 | $10,276.37 | $64.23 | $13.80 | $10,262.57 | $5,579.25 | $6,476.68 |
| 84 | $10,262.57 | $64.14 | $13.89 | $10,248.68 | $5,643.40 | $6,554.72 |
| 85 | $10,248.68 | $64.05 | $13.98 | $10,234.70 | $5,707.45 | $6,632.75 |
| 86 | $10,234.70 | $63.97 | $14.07 | $10,220.64 | $5,771.42 | $6,710.78 |
| 87 | $10,220.64 | $63.88 | $14.15 | $10,206.48 | $5,835.30 | $6,788.81 |
| 88 | $10,206.48 | $63.79 | $14.24 | $10,192.24 | $5,899.09 | $6,866.85 |
| 89 | $10,192.24 | $63.70 | $14.33 | $10,177.91 | $5,962.79 | $6,944.88 |
| 90 | $10,177.91 | $63.61 | $14.42 | $10,163.49 | $6,026.40 | $7,022.91 |
| 91 | $10,163.49 | $63.52 | $14.51 | $10,148.98 | $6,089.92 | $7,100.94 |
| 92 | $10,148.98 | $63.43 | $14.60 | $10,134.38 | $6,153.35 | $7,178.98 |
| 93 | $10,134.38 | $63.34 | $14.69 | $10,119.68 | $6,216.69 | $7,257.01 |
| 94 | $10,119.68 | $63.25 | $14.78 | $10,104.90 | $6,279.94 | $7,335.04 |
| 95 | $10,104.90 | $63.16 | $14.88 | $10,090.02 | $6,343.10 | $7,413.07 |
| 96 | $10,090.02 | $63.06 | $14.97 | $10,075.05 | $6,406.16 | $7,491.10 |
| 97 | $10,075.05 | $62.97 | $15.06 | $10,059.99 | $6,469.13 | $7,569.14 |
| 98 | $10,059.99 | $62.87 | $15.16 | $10,044.83 | $6,532.00 | $7,647.17 |
| 99 | $10,044.83 | $62.78 | $15.25 | $10,029.58 | $6,594.78 | $7,725.20 |
| 100 | $10,029.58 | $62.68 | $15.35 | $10,014.23 | $6,657.47 | $7,803.23 |
| 101 | $10,014.23 | $62.59 | $15.44 | $9,998.79 | $6,720.06 | $7,881.27 |
| 102 | $9,998.79 | $62.49 | $15.54 | $9,983.25 | $6,782.55 | $7,959.30 |
| 103 | $9,983.25 | $62.40 | $15.64 | $9,967.61 | $6,844.94 | $8,037.33 |
| 104 | $9,967.61 | $62.30 | $15.73 | $9,951.88 | $6,907.24 | $8,115.36 |
| 105 | $9,951.88 | $62.20 | $15.83 | $9,936.05 | $6,969.44 | $8,193.40 |
| 106 | $9,936.05 | $62.10 | $15.93 | $9,920.11 | $7,031.54 | $8,271.43 |
| 107 | $9,920.11 | $62.00 | $16.03 | $9,904.08 | $7,093.54 | $8,349.46 |
| 108 | $9,904.08 | $61.90 | $16.13 | $9,887.95 | $7,155.44 | $8,427.49 |
| 109 | $9,887.95 | $61.80 | $16.23 | $9,871.72 | $7,217.24 | $8,505.52 |
| 110 | $9,871.72 | $61.70 | $16.33 | $9,855.38 | $7,278.94 | $8,583.56 |
| 111 | $9,855.38 | $61.60 | $16.44 | $9,838.95 | $7,340.54 | $8,661.59 |
| 112 | $9,838.95 | $61.49 | $16.54 | $9,822.41 | $7,402.03 | $8,739.62 |
| 113 | $9,822.41 | $61.39 | $16.64 | $9,805.77 | $7,463.42 | $8,817.65 |
| 114 | $9,805.77 | $61.29 | $16.75 | $9,789.02 | $7,524.71 | $8,895.69 |
| 115 | $9,789.02 | $61.18 | $16.85 | $9,772.17 | $7,585.89 | $8,973.72 |
| 116 | $9,772.17 | $61.08 | $16.96 | $9,755.21 | $7,646.96 | $9,051.75 |
| 117 | $9,755.21 | $60.97 | $17.06 | $9,738.15 | $7,707.93 | $9,129.78 |
| 118 | $9,738.15 | $60.86 | $17.17 | $9,720.98 | $7,768.80 | $9,207.82 |
| 119 | $9,720.98 | $60.76 | $17.28 | $9,703.70 | $7,829.55 | $9,285.85 |
| 120 | $9,703.70 | $60.65 | $17.38 | $9,686.32 | $7,890.20 | $9,363.88 |
| 121 | $9,686.32 | $60.54 | $17.49 | $9,668.83 | $7,950.74 | $9,441.91 |
| 122 | $9,668.83 | $60.43 | $17.60 | $9,651.23 | $8,011.17 | $9,519.95 |
| 123 | $9,651.23 | $60.32 | $17.71 | $9,633.51 | $8,071.49 | $9,597.98 |
| 124 | $9,633.51 | $60.21 | $17.82 | $9,615.69 | $8,131.70 | $9,676.01 |
| 125 | $9,615.69 | $60.10 | $17.93 | $9,597.76 | $8,191.80 | $9,754.04 |
| 126 | $9,597.76 | $59.99 | $18.05 | $9,579.71 | $8,251.78 | $9,832.07 |
| 127 | $9,579.71 | $59.87 | $18.16 | $9,561.55 | $8,311.66 | $9,910.11 |
| 128 | $9,561.55 | $59.76 | $18.27 | $9,543.28 | $8,371.42 | $9,988.14 |
| 129 | $9,543.28 | $59.65 | $18.39 | $9,524.89 | $8,431.06 | $10,066.17 |
| 130 | $9,524.89 | $59.53 | $18.50 | $9,506.39 | $8,490.59 | $10,144.20 |
| 131 | $9,506.39 | $59.41 | $18.62 | $9,487.77 | $8,550.01 | $10,222.24 |
| 132 | $9,487.77 | $59.30 | $18.73 | $9,469.04 | $8,609.31 | $10,300.27 |
| 133 | $9,469.04 | $59.18 | $18.85 | $9,450.19 | $8,668.49 | $10,378.30 |
| 134 | $9,450.19 | $59.06 | $18.97 | $9,431.22 | $8,727.55 | $10,456.33 |
| 135 | $9,431.22 | $58.95 | $19.09 | $9,412.13 | $8,786.50 | $10,534.37 |
| 136 | $9,412.13 | $58.83 | $19.21 | $9,392.93 | $8,845.32 | $10,612.40 |
| 137 | $9,392.93 | $58.71 | $19.33 | $9,373.60 | $8,904.03 | $10,690.43 |
| 138 | $9,373.60 | $58.58 | $19.45 | $9,354.15 | $8,962.61 | $10,768.46 |
| 139 | $9,354.15 | $58.46 | $19.57 | $9,334.58 | $9,021.08 | $10,846.50 |
| 140 | $9,334.58 | $58.34 | $19.69 | $9,314.89 | $9,079.42 | $10,924.53 |
| 141 | $9,314.89 | $58.22 | $19.81 | $9,295.08 | $9,137.64 | $11,002.56 |
| 142 | $9,295.08 | $58.09 | $19.94 | $9,275.14 | $9,195.73 | $11,080.59 |
| 143 | $9,275.14 | $57.97 | $20.06 | $9,255.08 | $9,253.70 | $11,158.62 |
| 144 | $9,255.08 | $57.84 | $20.19 | $9,234.89 | $9,311.54 | $11,236.66 |
| 145 | $9,234.89 | $57.72 | $20.31 | $9,214.57 | $9,369.26 | $11,314.69 |
| 146 | $9,214.57 | $57.59 | $20.44 | $9,194.13 | $9,426.85 | $11,392.72 |
| 147 | $9,194.13 | $57.46 | $20.57 | $9,173.56 | $9,484.32 | $11,470.75 |
| 148 | $9,173.56 | $57.33 | $20.70 | $9,152.87 | $9,541.65 | $11,548.79 |
| 149 | $9,152.87 | $57.21 | $20.83 | $9,132.04 | $9,598.86 | $11,626.82 |
| 150 | $9,132.04 | $57.08 | $20.96 | $9,111.08 | $9,655.93 | $11,704.85 |
| 151 | $9,111.08 | $56.94 | $21.09 | $9,089.99 | $9,712.88 | $11,782.88 |
| 152 | $9,089.99 | $56.81 | $21.22 | $9,068.77 | $9,769.69 | $11,860.92 |
| 153 | $9,068.77 | $56.68 | $21.35 | $9,047.42 | $9,826.37 | $11,938.95 |
| 154 | $9,047.42 | $56.55 | $21.49 | $9,025.94 | $9,882.92 | $12,016.98 |
| 155 | $9,025.94 | $56.41 | $21.62 | $9,004.31 | $9,939.33 | $12,095.01 |
| 156 | $9,004.31 | $56.28 | $21.76 | $8,982.56 | $9,995.60 | $12,173.04 |
| 157 | $8,982.56 | $56.14 | $21.89 | $8,960.67 | $10,051.75 | $12,251.08 |
| 158 | $8,960.67 | $56.00 | $22.03 | $8,938.64 | $10,107.75 | $12,329.11 |
| 159 | $8,938.64 | $55.87 | $22.17 | $8,916.47 | $10,163.62 | $12,407.14 |
| 160 | $8,916.47 | $55.73 | $22.30 | $8,894.17 | $10,219.34 | $12,485.17 |
| 161 | $8,894.17 | $55.59 | $22.44 | $8,871.73 | $10,274.93 | $12,563.21 |
| 162 | $8,871.73 | $55.45 | $22.58 | $8,849.14 | $10,330.38 | $12,641.24 |
| 163 | $8,849.14 | $55.31 | $22.73 | $8,826.42 | $10,385.69 | $12,719.27 |
| 164 | $8,826.42 | $55.17 | $22.87 | $8,803.55 | $10,440.85 | $12,797.30 |
| 165 | $8,803.55 | $55.02 | $23.01 | $8,780.54 | $10,495.88 | $12,875.34 |
| 166 | $8,780.54 | $54.88 | $23.15 | $8,757.39 | $10,550.75 | $12,953.37 |
| 167 | $8,757.39 | $54.73 | $23.30 | $8,734.09 | $10,605.49 | $13,031.40 |
| 168 | $8,734.09 | $54.59 | $23.44 | $8,710.64 | $10,660.08 | $13,109.43 |
| 169 | $8,710.64 | $54.44 | $23.59 | $8,687.05 | $10,714.52 | $13,187.47 |
| 170 | $8,687.05 | $54.29 | $23.74 | $8,663.31 | $10,768.81 | $13,265.50 |
| 171 | $8,663.31 | $54.15 | $23.89 | $8,639.43 | $10,822.96 | $13,343.53 |
| 172 | $8,639.43 | $54.00 | $24.04 | $8,615.39 | $10,876.95 | $13,421.56 |
| 173 | $8,615.39 | $53.85 | $24.19 | $8,591.20 | $10,930.80 | $13,499.59 |
| 174 | $8,591.20 | $53.70 | $24.34 | $8,566.87 | $10,984.49 | $13,577.63 |
| 175 | $8,566.87 | $53.54 | $24.49 | $8,542.38 | $11,038.04 | $13,655.66 |
| 176 | $8,542.38 | $53.39 | $24.64 | $8,517.74 | $11,091.43 | $13,733.69 |
| 177 | $8,517.74 | $53.24 | $24.80 | $8,492.94 | $11,144.66 | $13,811.72 |
| 178 | $8,492.94 | $53.08 | $24.95 | $8,467.99 | $11,197.74 | $13,889.76 |
| 179 | $8,467.99 | $52.92 | $25.11 | $8,442.88 | $11,250.67 | $13,967.79 |
| 180 | $8,442.88 | $52.77 | $25.26 | $8,417.62 | $11,303.44 | $14,045.82 |
| 181 | $8,417.62 | $52.61 | $25.42 | $8,392.19 | $11,356.05 | $14,123.85 |
| 182 | $8,392.19 | $52.45 | $25.58 | $8,366.61 | $11,408.50 | $14,201.89 |
| 183 | $8,366.61 | $52.29 | $25.74 | $8,340.87 | $11,460.79 | $14,279.92 |
| 184 | $8,340.87 | $52.13 | $25.90 | $8,314.97 | $11,512.92 | $14,357.95 |
| 185 | $8,314.97 | $51.97 | $26.06 | $8,288.91 | $11,564.89 | $14,435.98 |
| 186 | $8,288.91 | $51.81 | $26.23 | $8,262.68 | $11,616.69 | $14,514.02 |
| 187 | $8,262.68 | $51.64 | $26.39 | $8,236.29 | $11,668.34 | $14,592.05 |
| 188 | $8,236.29 | $51.48 | $26.56 | $8,209.73 | $11,719.81 | $14,670.08 |
| 189 | $8,209.73 | $51.31 | $26.72 | $8,183.01 | $11,771.12 | $14,748.11 |
| 190 | $8,183.01 | $51.14 | $26.89 | $8,156.12 | $11,822.27 | $14,826.14 |
| 191 | $8,156.12 | $50.98 | $27.06 | $8,129.07 | $11,873.24 | $14,904.18 |
| 192 | $8,129.07 | $50.81 | $27.23 | $8,101.84 | $11,924.05 | $14,982.21 |
| 193 | $8,101.84 | $50.64 | $27.40 | $8,074.44 | $11,974.69 | $15,060.24 |
| 194 | $8,074.44 | $50.47 | $27.57 | $8,046.88 | $12,025.15 | $15,138.27 |
| 195 | $8,046.88 | $50.29 | $27.74 | $8,019.14 | $12,075.44 | $15,216.31 |
| 196 | $8,019.14 | $50.12 | $27.91 | $7,991.23 | $12,125.56 | $15,294.34 |
| 197 | $7,991.23 | $49.95 | $28.09 | $7,963.14 | $12,175.51 | $15,372.37 |
| 198 | $7,963.14 | $49.77 | $28.26 | $7,934.88 | $12,225.28 | $15,450.40 |
| 199 | $7,934.88 | $49.59 | $28.44 | $7,906.44 | $12,274.87 | $15,528.44 |
| 200 | $7,906.44 | $49.42 | $28.62 | $7,877.82 | $12,324.29 | $15,606.47 |
| 201 | $7,877.82 | $49.24 | $28.80 | $7,849.02 | $12,373.52 | $15,684.50 |
| 202 | $7,849.02 | $49.06 | $28.98 | $7,820.05 | $12,422.58 | $15,762.53 |
| 203 | $7,820.05 | $48.88 | $29.16 | $7,790.89 | $12,471.46 | $15,840.56 |
| 204 | $7,790.89 | $48.69 | $29.34 | $7,761.55 | $12,520.15 | $15,918.60 |
| 205 | $7,761.55 | $48.51 | $29.52 | $7,732.03 | $12,568.66 | $15,996.63 |
| 206 | $7,732.03 | $48.33 | $29.71 | $7,702.32 | $12,616.98 | $16,074.66 |
| 207 | $7,702.32 | $48.14 | $29.89 | $7,672.43 | $12,665.12 | $16,152.69 |
| 208 | $7,672.43 | $47.95 | $30.08 | $7,642.35 | $12,713.08 | $16,230.73 |
| 209 | $7,642.35 | $47.76 | $30.27 | $7,612.08 | $12,760.84 | $16,308.76 |
| 210 | $7,612.08 | $47.58 | $30.46 | $7,581.62 | $12,808.42 | $16,386.79 |
| 211 | $7,581.62 | $47.39 | $30.65 | $7,550.98 | $12,855.80 | $16,464.82 |
| 212 | $7,550.98 | $47.19 | $30.84 | $7,520.14 | $12,902.99 | $16,542.86 |
| 213 | $7,520.14 | $47.00 | $31.03 | $7,489.11 | $12,950.00 | $16,620.89 |
| 214 | $7,489.11 | $46.81 | $31.23 | $7,457.88 | $12,996.80 | $16,698.92 |
| 215 | $7,457.88 | $46.61 | $31.42 | $7,426.46 | $13,043.41 | $16,776.95 |
| 216 | $7,426.46 | $46.42 | $31.62 | $7,394.84 | $13,089.83 | $16,854.99 |
| 217 | $7,394.84 | $46.22 | $31.81 | $7,363.03 | $13,136.05 | $16,933.02 |
| 218 | $7,363.03 | $46.02 | $32.01 | $7,331.02 | $13,182.07 | $17,011.05 |
| 219 | $7,331.02 | $45.82 | $32.21 | $7,298.80 | $13,227.88 | $17,089.08 |
| 220 | $7,298.80 | $45.62 | $32.41 | $7,266.39 | $13,273.50 | $17,167.11 |
| 221 | $7,266.39 | $45.41 | $32.62 | $7,233.77 | $13,318.92 | $17,245.15 |
| 222 | $7,233.77 | $45.21 | $32.82 | $7,200.95 | $13,364.13 | $17,323.18 |
| 223 | $7,200.95 | $45.01 | $33.03 | $7,167.92 | $13,409.13 | $17,401.21 |
| 224 | $7,167.92 | $44.80 | $33.23 | $7,134.69 | $13,453.93 | $17,479.24 |
| 225 | $7,134.69 | $44.59 | $33.44 | $7,101.25 | $13,498.53 | $17,557.28 |
| 226 | $7,101.25 | $44.38 | $33.65 | $7,067.60 | $13,542.91 | $17,635.31 |
| 227 | $7,067.60 | $44.17 | $33.86 | $7,033.74 | $13,587.08 | $17,713.34 |
| 228 | $7,033.74 | $43.96 | $34.07 | $6,999.67 | $13,631.04 | $17,791.37 |
| 229 | $6,999.67 | $43.75 | $34.28 | $6,965.38 | $13,674.79 | $17,869.41 |
| 230 | $6,965.38 | $43.53 | $34.50 | $6,930.89 | $13,718.32 | $17,947.44 |
| 231 | $6,930.89 | $43.32 | $34.71 | $6,896.17 | $13,761.64 | $18,025.47 |
| 232 | $6,896.17 | $43.10 | $34.93 | $6,861.24 | $13,804.74 | $18,103.50 |
| 233 | $6,861.24 | $42.88 | $35.15 | $6,826.09 | $13,847.63 | $18,181.54 |
| 234 | $6,826.09 | $42.66 | $35.37 | $6,790.72 | $13,890.29 | $18,259.57 |
| 235 | $6,790.72 | $42.44 | $35.59 | $6,755.13 | $13,932.73 | $18,337.60 |
| 236 | $6,755.13 | $42.22 | $35.81 | $6,719.32 | $13,974.95 | $18,415.63 |
| 237 | $6,719.32 | $42.00 | $36.04 | $6,683.28 | $14,016.95 | $18,493.66 |
| 238 | $6,683.28 | $41.77 | $36.26 | $6,647.02 | $14,058.72 | $18,571.70 |
| 239 | $6,647.02 | $41.54 | $36.49 | $6,610.53 | $14,100.26 | $18,649.73 |
| 240 | $6,610.53 | $41.32 | $36.72 | $6,573.81 | $14,141.58 | $18,727.76 |
| 241 | $6,573.81 | $41.09 | $36.95 | $6,536.87 | $14,182.66 | $18,805.79 |
| 242 | $6,536.87 | $40.86 | $37.18 | $6,499.69 | $14,223.52 | $18,883.83 |
| 243 | $6,499.69 | $40.62 | $37.41 | $6,462.28 | $14,264.14 | $18,961.86 |
| 244 | $6,462.28 | $40.39 | $37.64 | $6,424.64 | $14,304.53 | $19,039.89 |
| 245 | $6,424.64 | $40.15 | $37.88 | $6,386.76 | $14,344.68 | $19,117.92 |
| 246 | $6,386.76 | $39.92 | $38.12 | $6,348.65 | $14,384.60 | $19,195.96 |
| 247 | $6,348.65 | $39.68 | $38.35 | $6,310.29 | $14,424.28 | $19,273.99 |
| 248 | $6,310.29 | $39.44 | $38.59 | $6,271.70 | $14,463.72 | $19,352.02 |
| 249 | $6,271.70 | $39.20 | $38.83 | $6,232.87 | $14,502.92 | $19,430.05 |
| 250 | $6,232.87 | $38.96 | $39.08 | $6,193.79 | $14,541.87 | $19,508.08 |
| 251 | $6,193.79 | $38.71 | $39.32 | $6,154.47 | $14,580.58 | $19,586.12 |
| 252 | $6,154.47 | $38.47 | $39.57 | $6,114.90 | $14,619.05 | $19,664.15 |
| 253 | $6,114.90 | $38.22 | $39.81 | $6,075.09 | $14,657.27 | $19,742.18 |
| 254 | $6,075.09 | $37.97 | $40.06 | $6,035.02 | $14,695.24 | $19,820.21 |
| 255 | $6,035.02 | $37.72 | $40.31 | $5,994.71 | $14,732.96 | $19,898.25 |
| 256 | $5,994.71 | $37.47 | $40.57 | $5,954.14 | $14,770.42 | $19,976.28 |
| 257 | $5,954.14 | $37.21 | $40.82 | $5,913.33 | $14,807.64 | $20,054.31 |
| 258 | $5,913.33 | $36.96 | $41.07 | $5,872.25 | $14,844.59 | $20,132.34 |
| 259 | $5,872.25 | $36.70 | $41.33 | $5,830.92 | $14,881.30 | $20,210.38 |
| 260 | $5,830.92 | $36.44 | $41.59 | $5,789.33 | $14,917.74 | $20,288.41 |
| 261 | $5,789.33 | $36.18 | $41.85 | $5,747.48 | $14,953.92 | $20,366.44 |
| 262 | $5,747.48 | $35.92 | $42.11 | $5,705.37 | $14,989.84 | $20,444.47 |
| 263 | $5,705.37 | $35.66 | $42.37 | $5,663.00 | $15,025.50 | $20,522.51 |
| 264 | $5,663.00 | $35.39 | $42.64 | $5,620.36 | $15,060.90 | $20,600.54 |
| 265 | $5,620.36 | $35.13 | $42.91 | $5,577.45 | $15,096.02 | $20,678.57 |
| 266 | $5,577.45 | $34.86 | $43.17 | $5,534.28 | $15,130.88 | $20,756.60 |
| 267 | $5,534.28 | $34.59 | $43.44 | $5,490.84 | $15,165.47 | $20,834.63 |
| 268 | $5,490.84 | $34.32 | $43.71 | $5,447.12 | $15,199.79 | $20,912.67 |
| 269 | $5,447.12 | $34.04 | $43.99 | $5,403.14 | $15,233.83 | $20,990.70 |
| 270 | $5,403.14 | $33.77 | $44.26 | $5,358.87 | $15,267.60 | $21,068.73 |
| 271 | $5,358.87 | $33.49 | $44.54 | $5,314.33 | $15,301.10 | $21,146.76 |
| 272 | $5,314.33 | $33.21 | $44.82 | $5,269.52 | $15,334.31 | $21,224.80 |
| 273 | $5,269.52 | $32.93 | $45.10 | $5,224.42 | $15,367.25 | $21,302.83 |
| 274 | $5,224.42 | $32.65 | $45.38 | $5,179.04 | $15,399.90 | $21,380.86 |
| 275 | $5,179.04 | $32.37 | $45.66 | $5,133.37 | $15,432.27 | $21,458.89 |
| 276 | $5,133.37 | $32.08 | $45.95 | $5,087.43 | $15,464.35 | $21,536.93 |
| 277 | $5,087.43 | $31.80 | $46.24 | $5,041.19 | $15,496.15 | $21,614.96 |
| 278 | $5,041.19 | $31.51 | $46.52 | $4,994.66 | $15,527.66 | $21,692.99 |
| 279 | $4,994.66 | $31.22 | $46.82 | $4,947.85 | $15,558.87 | $21,771.02 |
| 280 | $4,947.85 | $30.92 | $47.11 | $4,900.74 | $15,589.80 | $21,849.05 |
| 281 | $4,900.74 | $30.63 | $47.40 | $4,853.34 | $15,620.43 | $21,927.09 |
| 282 | $4,853.34 | $30.33 | $47.70 | $4,805.64 | $15,650.76 | $22,005.12 |
| 283 | $4,805.64 | $30.04 | $48.00 | $4,757.64 | $15,680.79 | $22,083.15 |
| 284 | $4,757.64 | $29.74 | $48.30 | $4,709.35 | $15,710.53 | $22,161.18 |
| 285 | $4,709.35 | $29.43 | $48.60 | $4,660.75 | $15,739.96 | $22,239.22 |
| 286 | $4,660.75 | $29.13 | $48.90 | $4,611.84 | $15,769.09 | $22,317.25 |
| 287 | $4,611.84 | $28.82 | $49.21 | $4,562.64 | $15,797.92 | $22,395.28 |
| 288 | $4,562.64 | $28.52 | $49.52 | $4,513.12 | $15,826.43 | $22,473.31 |
| 289 | $4,513.12 | $28.21 | $49.83 | $4,463.29 | $15,854.64 | $22,551.35 |
| 290 | $4,463.29 | $27.90 | $50.14 | $4,413.16 | $15,882.54 | $22,629.38 |
| 291 | $4,413.16 | $27.58 | $50.45 | $4,362.71 | $15,910.12 | $22,707.41 |
| 292 | $4,362.71 | $27.27 | $50.77 | $4,311.94 | $15,937.38 | $22,785.44 |
| 293 | $4,311.94 | $26.95 | $51.08 | $4,260.86 | $15,964.33 | $22,863.48 |
| 294 | $4,260.86 | $26.63 | $51.40 | $4,209.46 | $15,990.96 | $22,941.51 |
| 295 | $4,209.46 | $26.31 | $51.72 | $4,157.73 | $16,017.27 | $23,019.54 |
| 296 | $4,157.73 | $25.99 | $52.05 | $4,105.69 | $16,043.26 | $23,097.57 |
| 297 | $4,105.69 | $25.66 | $52.37 | $4,053.32 | $16,068.92 | $23,175.60 |
| 298 | $4,053.32 | $25.33 | $52.70 | $4,000.62 | $16,094.25 | $23,253.64 |
| 299 | $4,000.62 | $25.00 | $53.03 | $3,947.59 | $16,119.26 | $23,331.67 |
| 300 | $3,947.59 | $24.67 | $53.36 | $3,894.23 | $16,143.93 | $23,409.70 |
| 301 | $3,894.23 | $24.34 | $53.69 | $3,840.53 | $16,168.27 | $23,487.73 |
| 302 | $3,840.53 | $24.00 | $54.03 | $3,786.51 | $16,192.27 | $23,565.77 |
| 303 | $3,786.51 | $23.67 | $54.37 | $3,732.14 | $16,215.94 | $23,643.80 |
| 304 | $3,732.14 | $23.33 | $54.71 | $3,677.43 | $16,239.26 | $23,721.83 |
| 305 | $3,677.43 | $22.98 | $55.05 | $3,622.38 | $16,262.25 | $23,799.86 |
| 306 | $3,622.38 | $22.64 | $55.39 | $3,566.99 | $16,284.89 | $23,877.90 |
| 307 | $3,566.99 | $22.29 | $55.74 | $3,511.25 | $16,307.18 | $23,955.93 |
| 308 | $3,511.25 | $21.95 | $56.09 | $3,455.17 | $16,329.13 | $24,033.96 |
| 309 | $3,455.17 | $21.59 | $56.44 | $3,398.73 | $16,350.72 | $24,111.99 |
| 310 | $3,398.73 | $21.24 | $56.79 | $3,341.94 | $16,371.96 | $24,190.03 |
| 311 | $3,341.94 | $20.89 | $57.15 | $3,284.79 | $16,392.85 | $24,268.06 |
| 312 | $3,284.79 | $20.53 | $57.50 | $3,227.29 | $16,413.38 | $24,346.09 |
| 313 | $3,227.29 | $20.17 | $57.86 | $3,169.43 | $16,433.55 | $24,424.12 |
| 314 | $3,169.43 | $19.81 | $58.22 | $3,111.21 | $16,453.36 | $24,502.15 |
| 315 | $3,111.21 | $19.45 | $58.59 | $3,052.62 | $16,472.80 | $24,580.19 |
| 316 | $3,052.62 | $19.08 | $58.95 | $2,993.66 | $16,491.88 | $24,658.22 |
| 317 | $2,993.66 | $18.71 | $59.32 | $2,934.34 | $16,510.59 | $24,736.25 |
| 318 | $2,934.34 | $18.34 | $59.69 | $2,874.65 | $16,528.93 | $24,814.28 |
| 319 | $2,874.65 | $17.97 | $60.07 | $2,814.58 | $16,546.90 | $24,892.32 |
| 320 | $2,814.58 | $17.59 | $60.44 | $2,754.14 | $16,564.49 | $24,970.35 |
| 321 | $2,754.14 | $17.21 | $60.82 | $2,693.32 | $16,581.70 | $25,048.38 |
| 322 | $2,693.32 | $16.83 | $61.20 | $2,632.12 | $16,598.54 | $25,126.41 |
| 323 | $2,632.12 | $16.45 | $61.58 | $2,570.54 | $16,614.99 | $25,204.45 |
| 324 | $2,570.54 | $16.07 | $61.97 | $2,508.58 | $16,631.05 | $25,282.48 |
| 325 | $2,508.58 | $15.68 | $62.35 | $2,446.22 | $16,646.73 | $25,360.51 |
| 326 | $2,446.22 | $15.29 | $62.74 | $2,383.48 | $16,662.02 | $25,438.54 |
| 327 | $2,383.48 | $14.90 | $63.14 | $2,320.34 | $16,676.92 | $25,516.57 |
| 328 | $2,320.34 | $14.50 | $63.53 | $2,256.81 | $16,691.42 | $25,594.61 |
| 329 | $2,256.81 | $14.11 | $63.93 | $2,192.89 | $16,705.53 | $25,672.64 |
| 330 | $2,192.89 | $13.71 | $64.33 | $2,128.56 | $16,719.23 | $25,750.67 |
| 331 | $2,128.56 | $13.30 | $64.73 | $2,063.83 | $16,732.54 | $25,828.70 |
| 332 | $2,063.83 | $12.90 | $65.13 | $1,998.70 | $16,745.43 | $25,906.74 |
| 333 | $1,998.70 | $12.49 | $65.54 | $1,933.16 | $16,757.93 | $25,984.77 |
| 334 | $1,933.16 | $12.08 | $65.95 | $1,867.21 | $16,770.01 | $26,062.80 |
| 335 | $1,867.21 | $11.67 | $66.36 | $1,800.84 | $16,781.68 | $26,140.83 |
| 336 | $1,800.84 | $11.26 | $66.78 | $1,734.07 | $16,792.93 | $26,218.87 |
| 337 | $1,734.07 | $10.84 | $67.19 | $1,666.87 | $16,803.77 | $26,296.90 |
| 338 | $1,666.87 | $10.42 | $67.61 | $1,599.26 | $16,814.19 | $26,374.93 |
| 339 | $1,599.26 | $10.00 | $68.04 | $1,531.22 | $16,824.18 | $26,452.96 |
| 340 | $1,531.22 | $9.57 | $68.46 | $1,462.76 | $16,833.76 | $26,531.00 |
| 341 | $1,462.76 | $9.14 | $68.89 | $1,393.87 | $16,842.90 | $26,609.03 |
| 342 | $1,393.87 | $8.71 | $69.32 | $1,324.55 | $16,851.61 | $26,687.06 |
| 343 | $1,324.55 | $8.28 | $69.75 | $1,254.80 | $16,859.89 | $26,765.09 |
| 344 | $1,254.80 | $7.84 | $70.19 | $1,184.61 | $16,867.73 | $26,843.12 |
| 345 | $1,184.61 | $7.40 | $70.63 | $1,113.98 | $16,875.13 | $26,921.16 |
| 346 | $1,113.98 | $6.96 | $71.07 | $1,042.91 | $16,882.10 | $26,999.19 |
| 347 | $1,042.91 | $6.52 | $71.51 | $971.39 | $16,888.61 | $27,077.22 |
| 348 | $971.39 | $6.07 | $71.96 | $899.43 | $16,894.69 | $27,155.25 |
| 349 | $899.43 | $5.62 | $72.41 | $827.02 | $16,900.31 | $27,233.29 |
| 350 | $827.02 | $5.17 | $72.86 | $754.16 | $16,905.48 | $27,311.32 |
| 351 | $754.16 | $4.71 | $73.32 | $680.84 | $16,910.19 | $27,389.35 |
| 352 | $680.84 | $4.26 | $73.78 | $607.06 | $16,914.44 | $27,467.38 |
| 353 | $607.06 | $3.79 | $74.24 | $532.82 | $16,918.24 | $27,545.42 |
| 354 | $532.82 | $3.33 | $74.70 | $458.12 | $16,921.57 | $27,623.45 |
| 355 | $458.12 | $2.86 | $75.17 | $382.95 | $16,924.43 | $27,701.48 |
| 356 | $382.95 | $2.39 | $75.64 | $307.31 | $16,926.83 | $27,779.51 |
| 357 | $307.31 | $1.92 | $76.11 | $231.20 | $16,928.75 | $27,857.55 |
| 358 | $231.20 | $1.45 | $76.59 | $154.61 | $16,930.19 | $27,935.58 |
| 359 | $154.61 | $0.97 | $77.07 | $77.55 | $16,931.16 | $28,013.61 |
| 360 | $77.55 | $0.48 | $77.55 | $0.00 | $16,931.64 | $28,091.64 |