|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $13,950.00 | $46.50 | $20.10 | $13,929.90 | $46.50 | $66.60 |
| 2 | $13,929.90 | $46.43 | $20.17 | $13,909.73 | $92.93 | $133.20 |
| 3 | $13,909.73 | $46.37 | $20.23 | $13,889.50 | $139.30 | $199.80 |
| 4 | $13,889.50 | $46.30 | $20.30 | $13,869.20 | $185.60 | $266.40 |
| 5 | $13,869.20 | $46.23 | $20.37 | $13,848.83 | $231.83 | $333.00 |
| 6 | $13,848.83 | $46.16 | $20.44 | $13,828.39 | $277.99 | $399.60 |
| 7 | $13,828.39 | $46.09 | $20.50 | $13,807.89 | $324.09 | $466.20 |
| 8 | $13,807.89 | $46.03 | $20.57 | $13,787.32 | $370.11 | $532.80 |
| 9 | $13,787.32 | $45.96 | $20.64 | $13,766.67 | $416.07 | $599.39 |
| 10 | $13,766.67 | $45.89 | $20.71 | $13,745.96 | $461.96 | $665.99 |
| 11 | $13,745.96 | $45.82 | $20.78 | $13,725.18 | $507.78 | $732.59 |
| 12 | $13,725.18 | $45.75 | $20.85 | $13,704.34 | $553.53 | $799.19 |
| 13 | $13,704.34 | $45.68 | $20.92 | $13,683.42 | $599.21 | $865.79 |
| 14 | $13,683.42 | $45.61 | $20.99 | $13,662.43 | $644.82 | $932.39 |
| 15 | $13,662.43 | $45.54 | $21.06 | $13,641.37 | $690.36 | $998.99 |
| 16 | $13,641.37 | $45.47 | $21.13 | $13,620.24 | $735.83 | $1,065.59 |
| 17 | $13,620.24 | $45.40 | $21.20 | $13,599.04 | $781.23 | $1,132.19 |
| 18 | $13,599.04 | $45.33 | $21.27 | $13,577.77 | $826.56 | $1,198.79 |
| 19 | $13,577.77 | $45.26 | $21.34 | $13,556.43 | $871.82 | $1,265.39 |
| 20 | $13,556.43 | $45.19 | $21.41 | $13,535.02 | $917.01 | $1,331.99 |
| 21 | $13,535.02 | $45.12 | $21.48 | $13,513.54 | $962.13 | $1,398.59 |
| 22 | $13,513.54 | $45.05 | $21.55 | $13,491.99 | $1,007.17 | $1,465.19 |
| 23 | $13,491.99 | $44.97 | $21.63 | $13,470.36 | $1,052.15 | $1,531.79 |
| 24 | $13,470.36 | $44.90 | $21.70 | $13,448.66 | $1,097.05 | $1,598.39 |
| 25 | $13,448.66 | $44.83 | $21.77 | $13,426.89 | $1,141.88 | $1,664.99 |
| 26 | $13,426.89 | $44.76 | $21.84 | $13,405.05 | $1,186.63 | $1,731.59 |
| 27 | $13,405.05 | $44.68 | $21.92 | $13,383.13 | $1,231.32 | $1,798.18 |
| 28 | $13,383.13 | $44.61 | $21.99 | $13,361.14 | $1,275.93 | $1,864.78 |
| 29 | $13,361.14 | $44.54 | $22.06 | $13,339.08 | $1,320.46 | $1,931.38 |
| 30 | $13,339.08 | $44.46 | $22.14 | $13,316.95 | $1,364.93 | $1,997.98 |
| 31 | $13,316.95 | $44.39 | $22.21 | $13,294.74 | $1,409.32 | $2,064.58 |
| 32 | $13,294.74 | $44.32 | $22.28 | $13,272.45 | $1,453.63 | $2,131.18 |
| 33 | $13,272.45 | $44.24 | $22.36 | $13,250.09 | $1,497.88 | $2,197.78 |
| 34 | $13,250.09 | $44.17 | $22.43 | $13,227.66 | $1,542.04 | $2,264.38 |
| 35 | $13,227.66 | $44.09 | $22.51 | $13,205.15 | $1,586.13 | $2,330.98 |
| 36 | $13,205.15 | $44.02 | $22.58 | $13,182.57 | $1,630.15 | $2,397.58 |
| 37 | $13,182.57 | $43.94 | $22.66 | $13,159.91 | $1,674.09 | $2,464.18 |
| 38 | $13,159.91 | $43.87 | $22.73 | $13,137.18 | $1,717.96 | $2,530.78 |
| 39 | $13,137.18 | $43.79 | $22.81 | $13,114.37 | $1,761.75 | $2,597.38 |
| 40 | $13,114.37 | $43.71 | $22.88 | $13,091.49 | $1,805.47 | $2,663.98 |
| 41 | $13,091.49 | $43.64 | $22.96 | $13,068.53 | $1,849.10 | $2,730.58 |
| 42 | $13,068.53 | $43.56 | $23.04 | $13,045.49 | $1,892.67 | $2,797.18 |
| 43 | $13,045.49 | $43.48 | $23.11 | $13,022.37 | $1,936.15 | $2,863.78 |
| 44 | $13,022.37 | $43.41 | $23.19 | $12,999.18 | $1,979.56 | $2,930.38 |
| 45 | $12,999.18 | $43.33 | $23.27 | $12,975.91 | $2,022.89 | $2,996.97 |
| 46 | $12,975.91 | $43.25 | $23.35 | $12,952.57 | $2,066.14 | $3,063.57 |
| 47 | $12,952.57 | $43.18 | $23.42 | $12,929.14 | $2,109.32 | $3,130.17 |
| 48 | $12,929.14 | $43.10 | $23.50 | $12,905.64 | $2,152.41 | $3,196.77 |
| 49 | $12,905.64 | $43.02 | $23.58 | $12,882.06 | $2,195.43 | $3,263.37 |
| 50 | $12,882.06 | $42.94 | $23.66 | $12,858.40 | $2,238.37 | $3,329.97 |
| 51 | $12,858.40 | $42.86 | $23.74 | $12,834.66 | $2,281.23 | $3,396.57 |
| 52 | $12,834.66 | $42.78 | $23.82 | $12,810.85 | $2,324.02 | $3,463.17 |
| 53 | $12,810.85 | $42.70 | $23.90 | $12,786.95 | $2,366.72 | $3,529.77 |
| 54 | $12,786.95 | $42.62 | $23.98 | $12,762.97 | $2,409.34 | $3,596.37 |
| 55 | $12,762.97 | $42.54 | $24.06 | $12,738.92 | $2,451.89 | $3,662.97 |
| 56 | $12,738.92 | $42.46 | $24.14 | $12,714.78 | $2,494.35 | $3,729.57 |
| 57 | $12,714.78 | $42.38 | $24.22 | $12,690.56 | $2,536.73 | $3,796.17 |
| 58 | $12,690.56 | $42.30 | $24.30 | $12,666.27 | $2,579.03 | $3,862.77 |
| 59 | $12,666.27 | $42.22 | $24.38 | $12,641.89 | $2,621.25 | $3,929.37 |
| 60 | $12,641.89 | $42.14 | $24.46 | $12,617.43 | $2,663.39 | $3,995.97 |
| 61 | $12,617.43 | $42.06 | $24.54 | $12,592.89 | $2,705.45 | $4,062.57 |
| 62 | $12,592.89 | $41.98 | $24.62 | $12,568.26 | $2,747.43 | $4,129.16 |
| 63 | $12,568.26 | $41.89 | $24.71 | $12,543.56 | $2,789.32 | $4,195.76 |
| 64 | $12,543.56 | $41.81 | $24.79 | $12,518.77 | $2,831.13 | $4,262.36 |
| 65 | $12,518.77 | $41.73 | $24.87 | $12,493.90 | $2,872.86 | $4,328.96 |
| 66 | $12,493.90 | $41.65 | $24.95 | $12,468.95 | $2,914.51 | $4,395.56 |
| 67 | $12,468.95 | $41.56 | $25.04 | $12,443.91 | $2,956.07 | $4,462.16 |
| 68 | $12,443.91 | $41.48 | $25.12 | $12,418.79 | $2,997.55 | $4,528.76 |
| 69 | $12,418.79 | $41.40 | $25.20 | $12,393.59 | $3,038.95 | $4,595.36 |
| 70 | $12,393.59 | $41.31 | $25.29 | $12,368.30 | $3,080.26 | $4,661.96 |
| 71 | $12,368.30 | $41.23 | $25.37 | $12,342.93 | $3,121.49 | $4,728.56 |
| 72 | $12,342.93 | $41.14 | $25.46 | $12,317.47 | $3,162.63 | $4,795.16 |
| 73 | $12,317.47 | $41.06 | $25.54 | $12,291.93 | $3,203.69 | $4,861.76 |
| 74 | $12,291.93 | $40.97 | $25.63 | $12,266.30 | $3,244.66 | $4,928.36 |
| 75 | $12,266.30 | $40.89 | $25.71 | $12,240.59 | $3,285.55 | $4,994.96 |
| 76 | $12,240.59 | $40.80 | $25.80 | $12,214.80 | $3,326.35 | $5,061.56 |
| 77 | $12,214.80 | $40.72 | $25.88 | $12,188.91 | $3,367.07 | $5,128.16 |
| 78 | $12,188.91 | $40.63 | $25.97 | $12,162.94 | $3,407.70 | $5,194.76 |
| 79 | $12,162.94 | $40.54 | $26.06 | $12,136.89 | $3,448.24 | $5,261.36 |
| 80 | $12,136.89 | $40.46 | $26.14 | $12,110.74 | $3,488.70 | $5,327.95 |
| 81 | $12,110.74 | $40.37 | $26.23 | $12,084.51 | $3,529.07 | $5,394.55 |
| 82 | $12,084.51 | $40.28 | $26.32 | $12,058.20 | $3,569.35 | $5,461.15 |
| 83 | $12,058.20 | $40.19 | $26.41 | $12,031.79 | $3,609.54 | $5,527.75 |
| 84 | $12,031.79 | $40.11 | $26.49 | $12,005.30 | $3,649.65 | $5,594.35 |
| 85 | $12,005.30 | $40.02 | $26.58 | $11,978.71 | $3,689.67 | $5,660.95 |
| 86 | $11,978.71 | $39.93 | $26.67 | $11,952.04 | $3,729.60 | $5,727.55 |
| 87 | $11,952.04 | $39.84 | $26.76 | $11,925.28 | $3,769.44 | $5,794.15 |
| 88 | $11,925.28 | $39.75 | $26.85 | $11,898.44 | $3,809.19 | $5,860.75 |
| 89 | $11,898.44 | $39.66 | $26.94 | $11,871.50 | $3,848.85 | $5,927.35 |
| 90 | $11,871.50 | $39.57 | $27.03 | $11,844.47 | $3,888.42 | $5,993.95 |
| 91 | $11,844.47 | $39.48 | $27.12 | $11,817.35 | $3,927.90 | $6,060.55 |
| 92 | $11,817.35 | $39.39 | $27.21 | $11,790.14 | $3,967.29 | $6,127.15 |
| 93 | $11,790.14 | $39.30 | $27.30 | $11,762.85 | $4,006.59 | $6,193.75 |
| 94 | $11,762.85 | $39.21 | $27.39 | $11,735.46 | $4,045.80 | $6,260.35 |
| 95 | $11,735.46 | $39.12 | $27.48 | $11,707.97 | $4,084.92 | $6,326.95 |
| 96 | $11,707.97 | $39.03 | $27.57 | $11,680.40 | $4,123.95 | $6,393.55 |
| 97 | $11,680.40 | $38.93 | $27.66 | $11,652.74 | $4,162.88 | $6,460.15 |
| 98 | $11,652.74 | $38.84 | $27.76 | $11,624.98 | $4,201.72 | $6,526.74 |
| 99 | $11,624.98 | $38.75 | $27.85 | $11,597.13 | $4,240.47 | $6,593.34 |
| 100 | $11,597.13 | $38.66 | $27.94 | $11,569.19 | $4,279.13 | $6,659.94 |
| 101 | $11,569.19 | $38.56 | $28.04 | $11,541.15 | $4,317.70 | $6,726.54 |
| 102 | $11,541.15 | $38.47 | $28.13 | $11,513.02 | $4,356.17 | $6,793.14 |
| 103 | $11,513.02 | $38.38 | $28.22 | $11,484.80 | $4,394.54 | $6,859.74 |
| 104 | $11,484.80 | $38.28 | $28.32 | $11,456.48 | $4,432.83 | $6,926.34 |
| 105 | $11,456.48 | $38.19 | $28.41 | $11,428.07 | $4,471.01 | $6,992.94 |
| 106 | $11,428.07 | $38.09 | $28.51 | $11,399.57 | $4,509.11 | $7,059.54 |
| 107 | $11,399.57 | $38.00 | $28.60 | $11,370.97 | $4,547.11 | $7,126.14 |
| 108 | $11,370.97 | $37.90 | $28.70 | $11,342.27 | $4,585.01 | $7,192.74 |
| 109 | $11,342.27 | $37.81 | $28.79 | $11,313.48 | $4,622.82 | $7,259.34 |
| 110 | $11,313.48 | $37.71 | $28.89 | $11,284.59 | $4,660.53 | $7,325.94 |
| 111 | $11,284.59 | $37.62 | $28.98 | $11,255.61 | $4,698.14 | $7,392.54 |
| 112 | $11,255.61 | $37.52 | $29.08 | $11,226.53 | $4,735.66 | $7,459.14 |
| 113 | $11,226.53 | $37.42 | $29.18 | $11,197.35 | $4,773.08 | $7,525.74 |
| 114 | $11,197.35 | $37.32 | $29.27 | $11,168.07 | $4,810.41 | $7,592.34 |
| 115 | $11,168.07 | $37.23 | $29.37 | $11,138.70 | $4,847.63 | $7,658.93 |
| 116 | $11,138.70 | $37.13 | $29.47 | $11,109.23 | $4,884.76 | $7,725.53 |
| 117 | $11,109.23 | $37.03 | $29.57 | $11,079.66 | $4,921.79 | $7,792.13 |
| 118 | $11,079.66 | $36.93 | $29.67 | $11,049.99 | $4,958.73 | $7,858.73 |
| 119 | $11,049.99 | $36.83 | $29.77 | $11,020.23 | $4,995.56 | $7,925.33 |
| 120 | $11,020.23 | $36.73 | $29.87 | $10,990.36 | $5,032.29 | $7,991.93 |
| 121 | $10,990.36 | $36.63 | $29.96 | $10,960.40 | $5,068.93 | $8,058.53 |
| 122 | $10,960.40 | $36.53 | $30.06 | $10,930.33 | $5,105.46 | $8,125.13 |
| 123 | $10,930.33 | $36.43 | $30.16 | $10,900.17 | $5,141.90 | $8,191.73 |
| 124 | $10,900.17 | $36.33 | $30.27 | $10,869.90 | $5,178.23 | $8,258.33 |
| 125 | $10,869.90 | $36.23 | $30.37 | $10,839.54 | $5,214.46 | $8,324.93 |
| 126 | $10,839.54 | $36.13 | $30.47 | $10,809.07 | $5,250.60 | $8,391.53 |
| 127 | $10,809.07 | $36.03 | $30.57 | $10,778.50 | $5,286.63 | $8,458.13 |
| 128 | $10,778.50 | $35.93 | $30.67 | $10,747.83 | $5,322.56 | $8,524.73 |
| 129 | $10,747.83 | $35.83 | $30.77 | $10,717.05 | $5,358.38 | $8,591.33 |
| 130 | $10,717.05 | $35.72 | $30.88 | $10,686.18 | $5,394.10 | $8,657.93 |
| 131 | $10,686.18 | $35.62 | $30.98 | $10,655.20 | $5,429.73 | $8,724.53 |
| 132 | $10,655.20 | $35.52 | $31.08 | $10,624.12 | $5,465.24 | $8,791.13 |
| 133 | $10,624.12 | $35.41 | $31.19 | $10,592.93 | $5,500.66 | $8,857.72 |
| 134 | $10,592.93 | $35.31 | $31.29 | $10,561.64 | $5,535.97 | $8,924.32 |
| 135 | $10,561.64 | $35.21 | $31.39 | $10,530.25 | $5,571.17 | $8,990.92 |
| 136 | $10,530.25 | $35.10 | $31.50 | $10,498.75 | $5,606.27 | $9,057.52 |
| 137 | $10,498.75 | $35.00 | $31.60 | $10,467.15 | $5,641.27 | $9,124.12 |
| 138 | $10,467.15 | $34.89 | $31.71 | $10,435.44 | $5,676.16 | $9,190.72 |
| 139 | $10,435.44 | $34.78 | $31.81 | $10,403.62 | $5,710.94 | $9,257.32 |
| 140 | $10,403.62 | $34.68 | $31.92 | $10,371.70 | $5,745.62 | $9,323.92 |
| 141 | $10,371.70 | $34.57 | $32.03 | $10,339.67 | $5,780.19 | $9,390.52 |
| 142 | $10,339.67 | $34.47 | $32.13 | $10,307.54 | $5,814.66 | $9,457.12 |
| 143 | $10,307.54 | $34.36 | $32.24 | $10,275.30 | $5,849.02 | $9,523.72 |
| 144 | $10,275.30 | $34.25 | $32.35 | $10,242.95 | $5,883.27 | $9,590.32 |
| 145 | $10,242.95 | $34.14 | $32.46 | $10,210.50 | $5,917.41 | $9,656.92 |
| 146 | $10,210.50 | $34.03 | $32.56 | $10,177.93 | $5,951.45 | $9,723.52 |
| 147 | $10,177.93 | $33.93 | $32.67 | $10,145.26 | $5,985.37 | $9,790.12 |
| 148 | $10,145.26 | $33.82 | $32.78 | $10,112.48 | $6,019.19 | $9,856.72 |
| 149 | $10,112.48 | $33.71 | $32.89 | $10,079.58 | $6,052.90 | $9,923.32 |
| 150 | $10,079.58 | $33.60 | $33.00 | $10,046.58 | $6,086.50 | $9,989.92 |
| 151 | $10,046.58 | $33.49 | $33.11 | $10,013.47 | $6,119.99 | $10,056.51 |
| 152 | $10,013.47 | $33.38 | $33.22 | $9,980.25 | $6,153.37 | $10,123.11 |
| 153 | $9,980.25 | $33.27 | $33.33 | $9,946.92 | $6,186.63 | $10,189.71 |
| 154 | $9,946.92 | $33.16 | $33.44 | $9,913.48 | $6,219.79 | $10,256.31 |
| 155 | $9,913.48 | $33.04 | $33.55 | $9,879.92 | $6,252.83 | $10,322.91 |
| 156 | $9,879.92 | $32.93 | $33.67 | $9,846.26 | $6,285.77 | $10,389.51 |
| 157 | $9,846.26 | $32.82 | $33.78 | $9,812.48 | $6,318.59 | $10,456.11 |
| 158 | $9,812.48 | $32.71 | $33.89 | $9,778.59 | $6,351.30 | $10,522.71 |
| 159 | $9,778.59 | $32.60 | $34.00 | $9,744.58 | $6,383.89 | $10,589.31 |
| 160 | $9,744.58 | $32.48 | $34.12 | $9,710.46 | $6,416.37 | $10,655.91 |
| 161 | $9,710.46 | $32.37 | $34.23 | $9,676.23 | $6,448.74 | $10,722.51 |
| 162 | $9,676.23 | $32.25 | $34.35 | $9,641.89 | $6,481.00 | $10,789.11 |
| 163 | $9,641.89 | $32.14 | $34.46 | $9,607.43 | $6,513.14 | $10,855.71 |
| 164 | $9,607.43 | $32.02 | $34.57 | $9,572.85 | $6,545.16 | $10,922.31 |
| 165 | $9,572.85 | $31.91 | $34.69 | $9,538.16 | $6,577.07 | $10,988.91 |
| 166 | $9,538.16 | $31.79 | $34.81 | $9,503.36 | $6,608.86 | $11,055.51 |
| 167 | $9,503.36 | $31.68 | $34.92 | $9,468.44 | $6,640.54 | $11,122.11 |
| 168 | $9,468.44 | $31.56 | $35.04 | $9,433.40 | $6,672.10 | $11,188.70 |
| 169 | $9,433.40 | $31.44 | $35.15 | $9,398.24 | $6,703.55 | $11,255.30 |
| 170 | $9,398.24 | $31.33 | $35.27 | $9,362.97 | $6,734.88 | $11,321.90 |
| 171 | $9,362.97 | $31.21 | $35.39 | $9,327.58 | $6,766.09 | $11,388.50 |
| 172 | $9,327.58 | $31.09 | $35.51 | $9,292.07 | $6,797.18 | $11,455.10 |
| 173 | $9,292.07 | $30.97 | $35.63 | $9,256.45 | $6,828.15 | $11,521.70 |
| 174 | $9,256.45 | $30.85 | $35.74 | $9,220.70 | $6,859.01 | $11,588.30 |
| 175 | $9,220.70 | $30.74 | $35.86 | $9,184.84 | $6,889.74 | $11,654.90 |
| 176 | $9,184.84 | $30.62 | $35.98 | $9,148.86 | $6,920.36 | $11,721.50 |
| 177 | $9,148.86 | $30.50 | $36.10 | $9,112.75 | $6,950.85 | $11,788.10 |
| 178 | $9,112.75 | $30.38 | $36.22 | $9,076.53 | $6,981.23 | $11,854.70 |
| 179 | $9,076.53 | $30.26 | $36.34 | $9,040.19 | $7,011.48 | $11,921.30 |
| 180 | $9,040.19 | $30.13 | $36.47 | $9,003.72 | $7,041.62 | $11,987.90 |
| 181 | $9,003.72 | $30.01 | $36.59 | $8,967.13 | $7,071.63 | $12,054.50 |
| 182 | $8,967.13 | $29.89 | $36.71 | $8,930.42 | $7,101.52 | $12,121.10 |
| 183 | $8,930.42 | $29.77 | $36.83 | $8,893.59 | $7,131.29 | $12,187.70 |
| 184 | $8,893.59 | $29.65 | $36.95 | $8,856.64 | $7,160.93 | $12,254.30 |
| 185 | $8,856.64 | $29.52 | $37.08 | $8,819.56 | $7,190.46 | $12,320.90 |
| 186 | $8,819.56 | $29.40 | $37.20 | $8,782.36 | $7,219.86 | $12,387.49 |
| 187 | $8,782.36 | $29.27 | $37.32 | $8,745.04 | $7,249.13 | $12,454.09 |
| 188 | $8,745.04 | $29.15 | $37.45 | $8,707.59 | $7,278.28 | $12,520.69 |
| 189 | $8,707.59 | $29.03 | $37.57 | $8,670.01 | $7,307.31 | $12,587.29 |
| 190 | $8,670.01 | $28.90 | $37.70 | $8,632.31 | $7,336.21 | $12,653.89 |
| 191 | $8,632.31 | $28.77 | $37.83 | $8,594.49 | $7,364.98 | $12,720.49 |
| 192 | $8,594.49 | $28.65 | $37.95 | $8,556.54 | $7,393.63 | $12,787.09 |
| 193 | $8,556.54 | $28.52 | $38.08 | $8,518.46 | $7,422.15 | $12,853.69 |
| 194 | $8,518.46 | $28.39 | $38.20 | $8,480.25 | $7,450.54 | $12,920.29 |
| 195 | $8,480.25 | $28.27 | $38.33 | $8,441.92 | $7,478.81 | $12,986.89 |
| 196 | $8,441.92 | $28.14 | $38.46 | $8,403.46 | $7,506.95 | $13,053.49 |
| 197 | $8,403.46 | $28.01 | $38.59 | $8,364.88 | $7,534.96 | $13,120.09 |
| 198 | $8,364.88 | $27.88 | $38.72 | $8,326.16 | $7,562.85 | $13,186.69 |
| 199 | $8,326.16 | $27.75 | $38.85 | $8,287.31 | $7,590.60 | $13,253.29 |
| 200 | $8,287.31 | $27.62 | $38.98 | $8,248.34 | $7,618.22 | $13,319.89 |
| 201 | $8,248.34 | $27.49 | $39.10 | $8,209.23 | $7,645.72 | $13,386.49 |
| 202 | $8,209.23 | $27.36 | $39.24 | $8,170.00 | $7,673.08 | $13,453.09 |
| 203 | $8,170.00 | $27.23 | $39.37 | $8,130.63 | $7,700.32 | $13,519.69 |
| 204 | $8,130.63 | $27.10 | $39.50 | $8,091.13 | $7,727.42 | $13,586.28 |
| 205 | $8,091.13 | $26.97 | $39.63 | $8,051.51 | $7,754.39 | $13,652.88 |
| 206 | $8,051.51 | $26.84 | $39.76 | $8,011.74 | $7,781.23 | $13,719.48 |
| 207 | $8,011.74 | $26.71 | $39.89 | $7,971.85 | $7,807.93 | $13,786.08 |
| 208 | $7,971.85 | $26.57 | $40.03 | $7,931.82 | $7,834.51 | $13,852.68 |
| 209 | $7,931.82 | $26.44 | $40.16 | $7,891.66 | $7,860.95 | $13,919.28 |
| 210 | $7,891.66 | $26.31 | $40.29 | $7,851.37 | $7,887.25 | $13,985.88 |
| 211 | $7,851.37 | $26.17 | $40.43 | $7,810.94 | $7,913.42 | $14,052.48 |
| 212 | $7,810.94 | $26.04 | $40.56 | $7,770.38 | $7,939.46 | $14,119.08 |
| 213 | $7,770.38 | $25.90 | $40.70 | $7,729.68 | $7,965.36 | $14,185.68 |
| 214 | $7,729.68 | $25.77 | $40.83 | $7,688.85 | $7,991.13 | $14,252.28 |
| 215 | $7,688.85 | $25.63 | $40.97 | $7,647.88 | $8,016.76 | $14,318.88 |
| 216 | $7,647.88 | $25.49 | $41.11 | $7,606.77 | $8,042.25 | $14,385.48 |
| 217 | $7,606.77 | $25.36 | $41.24 | $7,565.53 | $8,067.60 | $14,452.08 |
| 218 | $7,565.53 | $25.22 | $41.38 | $7,524.15 | $8,092.82 | $14,518.68 |
| 219 | $7,524.15 | $25.08 | $41.52 | $7,482.63 | $8,117.90 | $14,585.28 |
| 220 | $7,482.63 | $24.94 | $41.66 | $7,440.97 | $8,142.85 | $14,651.88 |
| 221 | $7,440.97 | $24.80 | $41.80 | $7,399.17 | $8,167.65 | $14,718.47 |
| 222 | $7,399.17 | $24.66 | $41.94 | $7,357.24 | $8,192.31 | $14,785.07 |
| 223 | $7,357.24 | $24.52 | $42.08 | $7,315.16 | $8,216.84 | $14,851.67 |
| 224 | $7,315.16 | $24.38 | $42.22 | $7,272.95 | $8,241.22 | $14,918.27 |
| 225 | $7,272.95 | $24.24 | $42.36 | $7,230.59 | $8,265.46 | $14,984.87 |
| 226 | $7,230.59 | $24.10 | $42.50 | $7,188.09 | $8,289.57 | $15,051.47 |
| 227 | $7,188.09 | $23.96 | $42.64 | $7,145.45 | $8,313.53 | $15,118.07 |
| 228 | $7,145.45 | $23.82 | $42.78 | $7,102.67 | $8,337.34 | $15,184.67 |
| 229 | $7,102.67 | $23.68 | $42.92 | $7,059.75 | $8,361.02 | $15,251.27 |
| 230 | $7,059.75 | $23.53 | $43.07 | $7,016.68 | $8,384.55 | $15,317.87 |
| 231 | $7,016.68 | $23.39 | $43.21 | $6,973.47 | $8,407.94 | $15,384.47 |
| 232 | $6,973.47 | $23.24 | $43.35 | $6,930.12 | $8,431.19 | $15,451.07 |
| 233 | $6,930.12 | $23.10 | $43.50 | $6,886.62 | $8,454.29 | $15,517.67 |
| 234 | $6,886.62 | $22.96 | $43.64 | $6,842.97 | $8,477.24 | $15,584.27 |
| 235 | $6,842.97 | $22.81 | $43.79 | $6,799.18 | $8,500.05 | $15,650.87 |
| 236 | $6,799.18 | $22.66 | $43.94 | $6,755.25 | $8,522.72 | $15,717.47 |
| 237 | $6,755.25 | $22.52 | $44.08 | $6,711.17 | $8,545.23 | $15,784.07 |
| 238 | $6,711.17 | $22.37 | $44.23 | $6,666.94 | $8,567.60 | $15,850.67 |
| 239 | $6,666.94 | $22.22 | $44.38 | $6,622.56 | $8,589.83 | $15,917.26 |
| 240 | $6,622.56 | $22.08 | $44.52 | $6,578.04 | $8,611.90 | $15,983.86 |
| 241 | $6,578.04 | $21.93 | $44.67 | $6,533.37 | $8,633.83 | $16,050.46 |
| 242 | $6,533.37 | $21.78 | $44.82 | $6,488.54 | $8,655.61 | $16,117.06 |
| 243 | $6,488.54 | $21.63 | $44.97 | $6,443.57 | $8,677.23 | $16,183.66 |
| 244 | $6,443.57 | $21.48 | $45.12 | $6,398.45 | $8,698.71 | $16,250.26 |
| 245 | $6,398.45 | $21.33 | $45.27 | $6,353.18 | $8,720.04 | $16,316.86 |
| 246 | $6,353.18 | $21.18 | $45.42 | $6,307.76 | $8,741.22 | $16,383.46 |
| 247 | $6,307.76 | $21.03 | $45.57 | $6,262.18 | $8,762.24 | $16,450.06 |
| 248 | $6,262.18 | $20.87 | $45.73 | $6,216.46 | $8,783.12 | $16,516.66 |
| 249 | $6,216.46 | $20.72 | $45.88 | $6,170.58 | $8,803.84 | $16,583.26 |
| 250 | $6,170.58 | $20.57 | $46.03 | $6,124.55 | $8,824.41 | $16,649.86 |
| 251 | $6,124.55 | $20.42 | $46.18 | $6,078.37 | $8,844.82 | $16,716.46 |
| 252 | $6,078.37 | $20.26 | $46.34 | $6,032.03 | $8,865.09 | $16,783.06 |
| 253 | $6,032.03 | $20.11 | $46.49 | $5,985.54 | $8,885.19 | $16,849.66 |
| 254 | $5,985.54 | $19.95 | $46.65 | $5,938.89 | $8,905.14 | $16,916.26 |
| 255 | $5,938.89 | $19.80 | $46.80 | $5,892.08 | $8,924.94 | $16,982.86 |
| 256 | $5,892.08 | $19.64 | $46.96 | $5,845.13 | $8,944.58 | $17,049.46 |
| 257 | $5,845.13 | $19.48 | $47.12 | $5,798.01 | $8,964.06 | $17,116.05 |
| 258 | $5,798.01 | $19.33 | $47.27 | $5,750.74 | $8,983.39 | $17,182.65 |
| 259 | $5,750.74 | $19.17 | $47.43 | $5,703.31 | $9,002.56 | $17,249.25 |
| 260 | $5,703.31 | $19.01 | $47.59 | $5,655.72 | $9,021.57 | $17,315.85 |
| 261 | $5,655.72 | $18.85 | $47.75 | $5,607.97 | $9,040.42 | $17,382.45 |
| 262 | $5,607.97 | $18.69 | $47.91 | $5,560.07 | $9,059.12 | $17,449.05 |
| 263 | $5,560.07 | $18.53 | $48.07 | $5,512.00 | $9,077.65 | $17,515.65 |
| 264 | $5,512.00 | $18.37 | $48.23 | $5,463.77 | $9,096.02 | $17,582.25 |
| 265 | $5,463.77 | $18.21 | $48.39 | $5,415.39 | $9,114.24 | $17,648.85 |
| 266 | $5,415.39 | $18.05 | $48.55 | $5,366.84 | $9,132.29 | $17,715.45 |
| 267 | $5,366.84 | $17.89 | $48.71 | $5,318.13 | $9,150.18 | $17,782.05 |
| 268 | $5,318.13 | $17.73 | $48.87 | $5,269.26 | $9,167.90 | $17,848.65 |
| 269 | $5,269.26 | $17.56 | $49.04 | $5,220.22 | $9,185.47 | $17,915.25 |
| 270 | $5,220.22 | $17.40 | $49.20 | $5,171.02 | $9,202.87 | $17,981.85 |
| 271 | $5,171.02 | $17.24 | $49.36 | $5,121.66 | $9,220.11 | $18,048.45 |
| 272 | $5,121.66 | $17.07 | $49.53 | $5,072.13 | $9,237.18 | $18,115.05 |
| 273 | $5,072.13 | $16.91 | $49.69 | $5,022.44 | $9,254.08 | $18,181.65 |
| 274 | $5,022.44 | $16.74 | $49.86 | $4,972.58 | $9,270.83 | $18,248.24 |
| 275 | $4,972.58 | $16.58 | $50.02 | $4,922.56 | $9,287.40 | $18,314.84 |
| 276 | $4,922.56 | $16.41 | $50.19 | $4,872.37 | $9,303.81 | $18,381.44 |
| 277 | $4,872.37 | $16.24 | $50.36 | $4,822.01 | $9,320.05 | $18,448.04 |
| 278 | $4,822.01 | $16.07 | $50.53 | $4,771.48 | $9,336.12 | $18,514.64 |
| 279 | $4,771.48 | $15.90 | $50.69 | $4,720.79 | $9,352.03 | $18,581.24 |
| 280 | $4,720.79 | $15.74 | $50.86 | $4,669.92 | $9,367.77 | $18,647.84 |
| 281 | $4,669.92 | $15.57 | $51.03 | $4,618.89 | $9,383.33 | $18,714.44 |
| 282 | $4,618.89 | $15.40 | $51.20 | $4,567.69 | $9,398.73 | $18,781.04 |
| 283 | $4,567.69 | $15.23 | $51.37 | $4,516.31 | $9,413.95 | $18,847.64 |
| 284 | $4,516.31 | $15.05 | $51.55 | $4,464.77 | $9,429.01 | $18,914.24 |
| 285 | $4,464.77 | $14.88 | $51.72 | $4,413.05 | $9,443.89 | $18,980.84 |
| 286 | $4,413.05 | $14.71 | $51.89 | $4,361.16 | $9,458.60 | $19,047.44 |
| 287 | $4,361.16 | $14.54 | $52.06 | $4,309.10 | $9,473.14 | $19,114.04 |
| 288 | $4,309.10 | $14.36 | $52.24 | $4,256.87 | $9,487.50 | $19,180.64 |
| 289 | $4,256.87 | $14.19 | $52.41 | $4,204.46 | $9,501.69 | $19,247.24 |
| 290 | $4,204.46 | $14.01 | $52.58 | $4,151.87 | $9,515.71 | $19,313.84 |
| 291 | $4,151.87 | $13.84 | $52.76 | $4,099.11 | $9,529.55 | $19,380.44 |
| 292 | $4,099.11 | $13.66 | $52.94 | $4,046.18 | $9,543.21 | $19,447.03 |
| 293 | $4,046.18 | $13.49 | $53.11 | $3,993.06 | $9,556.70 | $19,513.63 |
| 294 | $3,993.06 | $13.31 | $53.29 | $3,939.77 | $9,570.01 | $19,580.23 |
| 295 | $3,939.77 | $13.13 | $53.47 | $3,886.31 | $9,583.14 | $19,646.83 |
| 296 | $3,886.31 | $12.95 | $53.65 | $3,832.66 | $9,596.09 | $19,713.43 |
| 297 | $3,832.66 | $12.78 | $53.82 | $3,778.84 | $9,608.87 | $19,780.03 |
| 298 | $3,778.84 | $12.60 | $54.00 | $3,724.83 | $9,621.47 | $19,846.63 |
| 299 | $3,724.83 | $12.42 | $54.18 | $3,670.65 | $9,633.88 | $19,913.23 |
| 300 | $3,670.65 | $12.24 | $54.36 | $3,616.29 | $9,646.12 | $19,979.83 |
| 301 | $3,616.29 | $12.05 | $54.55 | $3,561.74 | $9,658.17 | $20,046.43 |
| 302 | $3,561.74 | $11.87 | $54.73 | $3,507.02 | $9,670.04 | $20,113.03 |
| 303 | $3,507.02 | $11.69 | $54.91 | $3,452.11 | $9,681.73 | $20,179.63 |
| 304 | $3,452.11 | $11.51 | $55.09 | $3,397.01 | $9,693.24 | $20,246.23 |
| 305 | $3,397.01 | $11.32 | $55.28 | $3,341.74 | $9,704.56 | $20,312.83 |
| 306 | $3,341.74 | $11.14 | $55.46 | $3,286.28 | $9,715.70 | $20,379.43 |
| 307 | $3,286.28 | $10.95 | $55.65 | $3,230.63 | $9,726.66 | $20,446.03 |
| 308 | $3,230.63 | $10.77 | $55.83 | $3,174.80 | $9,737.43 | $20,512.63 |
| 309 | $3,174.80 | $10.58 | $56.02 | $3,118.78 | $9,748.01 | $20,579.23 |
| 310 | $3,118.78 | $10.40 | $56.20 | $3,062.58 | $9,758.41 | $20,645.82 |
| 311 | $3,062.58 | $10.21 | $56.39 | $3,006.19 | $9,768.61 | $20,712.42 |
| 312 | $3,006.19 | $10.02 | $56.58 | $2,949.61 | $9,778.63 | $20,779.02 |
| 313 | $2,949.61 | $9.83 | $56.77 | $2,892.84 | $9,788.47 | $20,845.62 |
| 314 | $2,892.84 | $9.64 | $56.96 | $2,835.89 | $9,798.11 | $20,912.22 |
| 315 | $2,835.89 | $9.45 | $57.15 | $2,778.74 | $9,807.56 | $20,978.82 |
| 316 | $2,778.74 | $9.26 | $57.34 | $2,721.40 | $9,816.82 | $21,045.42 |
| 317 | $2,721.40 | $9.07 | $57.53 | $2,663.88 | $9,825.90 | $21,112.02 |
| 318 | $2,663.88 | $8.88 | $57.72 | $2,606.16 | $9,834.78 | $21,178.62 |
| 319 | $2,606.16 | $8.69 | $57.91 | $2,548.24 | $9,843.46 | $21,245.22 |
| 320 | $2,548.24 | $8.49 | $58.11 | $2,490.14 | $9,851.96 | $21,311.82 |
| 321 | $2,490.14 | $8.30 | $58.30 | $2,431.84 | $9,860.26 | $21,378.42 |
| 322 | $2,431.84 | $8.11 | $58.49 | $2,373.35 | $9,868.36 | $21,445.02 |
| 323 | $2,373.35 | $7.91 | $58.69 | $2,314.66 | $9,876.27 | $21,511.62 |
| 324 | $2,314.66 | $7.72 | $58.88 | $2,255.77 | $9,883.99 | $21,578.22 |
| 325 | $2,255.77 | $7.52 | $59.08 | $2,196.69 | $9,891.51 | $21,644.82 |
| 326 | $2,196.69 | $7.32 | $59.28 | $2,137.42 | $9,898.83 | $21,711.42 |
| 327 | $2,137.42 | $7.12 | $59.47 | $2,077.94 | $9,905.96 | $21,778.01 |
| 328 | $2,077.94 | $6.93 | $59.67 | $2,018.27 | $9,912.88 | $21,844.61 |
| 329 | $2,018.27 | $6.73 | $59.87 | $1,958.40 | $9,919.61 | $21,911.21 |
| 330 | $1,958.40 | $6.53 | $60.07 | $1,898.33 | $9,926.14 | $21,977.81 |
| 331 | $1,898.33 | $6.33 | $60.27 | $1,838.05 | $9,932.47 | $22,044.41 |
| 332 | $1,838.05 | $6.13 | $60.47 | $1,777.58 | $9,938.59 | $22,111.01 |
| 333 | $1,777.58 | $5.93 | $60.67 | $1,716.91 | $9,944.52 | $22,177.61 |
| 334 | $1,716.91 | $5.72 | $60.88 | $1,656.03 | $9,950.24 | $22,244.21 |
| 335 | $1,656.03 | $5.52 | $61.08 | $1,594.95 | $9,955.76 | $22,310.81 |
| 336 | $1,594.95 | $5.32 | $61.28 | $1,533.67 | $9,961.08 | $22,377.41 |
| 337 | $1,533.67 | $5.11 | $61.49 | $1,472.18 | $9,966.19 | $22,444.01 |
| 338 | $1,472.18 | $4.91 | $61.69 | $1,410.49 | $9,971.10 | $22,510.61 |
| 339 | $1,410.49 | $4.70 | $61.90 | $1,348.59 | $9,975.80 | $22,577.21 |
| 340 | $1,348.59 | $4.50 | $62.10 | $1,286.49 | $9,980.29 | $22,643.81 |
| 341 | $1,286.49 | $4.29 | $62.31 | $1,224.18 | $9,984.58 | $22,710.41 |
| 342 | $1,224.18 | $4.08 | $62.52 | $1,161.66 | $9,988.66 | $22,777.01 |
| 343 | $1,161.66 | $3.87 | $62.73 | $1,098.93 | $9,992.54 | $22,843.61 |
| 344 | $1,098.93 | $3.66 | $62.94 | $1,035.99 | $9,996.20 | $22,910.21 |
| 345 | $1,035.99 | $3.45 | $63.15 | $972.85 | $9,999.65 | $22,976.80 |
| 346 | $972.85 | $3.24 | $63.36 | $909.49 | $10,002.89 | $23,043.40 |
| 347 | $909.49 | $3.03 | $63.57 | $845.92 | $10,005.93 | $23,110.00 |
| 348 | $845.92 | $2.82 | $63.78 | $782.14 | $10,008.75 | $23,176.60 |
| 349 | $782.14 | $2.61 | $63.99 | $718.15 | $10,011.35 | $23,243.20 |
| 350 | $718.15 | $2.39 | $64.21 | $653.95 | $10,013.75 | $23,309.80 |
| 351 | $653.95 | $2.18 | $64.42 | $589.53 | $10,015.93 | $23,376.40 |
| 352 | $589.53 | $1.97 | $64.63 | $524.89 | $10,017.89 | $23,443.00 |
| 353 | $524.89 | $1.75 | $64.85 | $460.04 | $10,019.64 | $23,509.60 |
| 354 | $460.04 | $1.53 | $65.07 | $394.98 | $10,021.18 | $23,576.20 |
| 355 | $394.98 | $1.32 | $65.28 | $329.69 | $10,022.49 | $23,642.80 |
| 356 | $329.69 | $1.10 | $65.50 | $264.19 | $10,023.59 | $23,709.40 |
| 357 | $264.19 | $0.88 | $65.72 | $198.47 | $10,024.47 | $23,776.00 |
| 358 | $198.47 | $0.66 | $65.94 | $132.54 | $10,025.13 | $23,842.60 |
| 359 | $132.54 | $0.44 | $66.16 | $66.38 | $10,025.57 | $23,909.20 |
| 360 | $66.38 | $0.22 | $66.38 | $0.00 | $10,025.80 | $23,975.80 |