|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $14,025.00 | $40.91 | $22.07 | $14,002.93 | $40.91 | $62.98 |
| 2 | $14,002.93 | $40.84 | $22.14 | $13,980.79 | $81.75 | $125.96 |
| 3 | $13,980.79 | $40.78 | $22.20 | $13,958.59 | $122.53 | $188.94 |
| 4 | $13,958.59 | $40.71 | $22.27 | $13,936.32 | $163.24 | $251.91 |
| 5 | $13,936.32 | $40.65 | $22.33 | $13,913.99 | $203.89 | $314.89 |
| 6 | $13,913.99 | $40.58 | $22.40 | $13,891.60 | $244.47 | $377.87 |
| 7 | $13,891.60 | $40.52 | $22.46 | $13,869.14 | $284.99 | $440.85 |
| 8 | $13,869.14 | $40.45 | $22.53 | $13,846.61 | $325.44 | $503.83 |
| 9 | $13,846.61 | $40.39 | $22.59 | $13,824.02 | $365.82 | $566.81 |
| 10 | $13,824.02 | $40.32 | $22.66 | $13,801.36 | $406.14 | $629.79 |
| 11 | $13,801.36 | $40.25 | $22.72 | $13,778.63 | $446.40 | $692.76 |
| 12 | $13,778.63 | $40.19 | $22.79 | $13,755.84 | $486.58 | $755.74 |
| 13 | $13,755.84 | $40.12 | $22.86 | $13,732.98 | $526.71 | $818.72 |
| 14 | $13,732.98 | $40.05 | $22.92 | $13,710.06 | $566.76 | $881.70 |
| 15 | $13,710.06 | $39.99 | $22.99 | $13,687.07 | $606.75 | $944.68 |
| 16 | $13,687.07 | $39.92 | $23.06 | $13,664.01 | $646.67 | $1,007.66 |
| 17 | $13,664.01 | $39.85 | $23.13 | $13,640.89 | $686.52 | $1,070.63 |
| 18 | $13,640.89 | $39.79 | $23.19 | $13,617.69 | $726.31 | $1,133.61 |
| 19 | $13,617.69 | $39.72 | $23.26 | $13,594.43 | $766.03 | $1,196.59 |
| 20 | $13,594.43 | $39.65 | $23.33 | $13,571.11 | $805.68 | $1,259.57 |
| 21 | $13,571.11 | $39.58 | $23.40 | $13,547.71 | $845.26 | $1,322.55 |
| 22 | $13,547.71 | $39.51 | $23.46 | $13,524.25 | $884.77 | $1,385.53 |
| 23 | $13,524.25 | $39.45 | $23.53 | $13,500.71 | $924.22 | $1,448.51 |
| 24 | $13,500.71 | $39.38 | $23.60 | $13,477.11 | $963.60 | $1,511.48 |
| 25 | $13,477.11 | $39.31 | $23.67 | $13,453.44 | $1,002.90 | $1,574.46 |
| 26 | $13,453.44 | $39.24 | $23.74 | $13,429.70 | $1,042.14 | $1,637.44 |
| 27 | $13,429.70 | $39.17 | $23.81 | $13,405.89 | $1,081.31 | $1,700.42 |
| 28 | $13,405.89 | $39.10 | $23.88 | $13,382.02 | $1,120.41 | $1,763.40 |
| 29 | $13,382.02 | $39.03 | $23.95 | $13,358.07 | $1,159.44 | $1,826.38 |
| 30 | $13,358.07 | $38.96 | $24.02 | $13,334.05 | $1,198.41 | $1,889.36 |
| 31 | $13,334.05 | $38.89 | $24.09 | $13,309.96 | $1,237.30 | $1,952.33 |
| 32 | $13,309.96 | $38.82 | $24.16 | $13,285.80 | $1,276.12 | $2,015.31 |
| 33 | $13,285.80 | $38.75 | $24.23 | $13,261.58 | $1,314.87 | $2,078.29 |
| 34 | $13,261.58 | $38.68 | $24.30 | $13,237.28 | $1,353.55 | $2,141.27 |
| 35 | $13,237.28 | $38.61 | $24.37 | $13,212.91 | $1,392.16 | $2,204.25 |
| 36 | $13,212.91 | $38.54 | $24.44 | $13,188.47 | $1,430.69 | $2,267.23 |
| 37 | $13,188.47 | $38.47 | $24.51 | $13,163.95 | $1,469.16 | $2,330.21 |
| 38 | $13,163.95 | $38.39 | $24.58 | $13,139.37 | $1,507.55 | $2,393.18 |
| 39 | $13,139.37 | $38.32 | $24.66 | $13,114.72 | $1,545.88 | $2,456.16 |
| 40 | $13,114.72 | $38.25 | $24.73 | $13,089.99 | $1,584.13 | $2,519.14 |
| 41 | $13,089.99 | $38.18 | $24.80 | $13,065.19 | $1,622.31 | $2,582.12 |
| 42 | $13,065.19 | $38.11 | $24.87 | $13,040.32 | $1,660.42 | $2,645.10 |
| 43 | $13,040.32 | $38.03 | $24.94 | $13,015.37 | $1,698.45 | $2,708.08 |
| 44 | $13,015.37 | $37.96 | $25.02 | $12,990.36 | $1,736.41 | $2,771.05 |
| 45 | $12,990.36 | $37.89 | $25.09 | $12,965.27 | $1,774.30 | $2,834.03 |
| 46 | $12,965.27 | $37.82 | $25.16 | $12,940.10 | $1,812.11 | $2,897.01 |
| 47 | $12,940.10 | $37.74 | $25.24 | $12,914.87 | $1,849.86 | $2,959.99 |
| 48 | $12,914.87 | $37.67 | $25.31 | $12,889.56 | $1,887.53 | $3,022.97 |
| 49 | $12,889.56 | $37.59 | $25.38 | $12,864.17 | $1,925.12 | $3,085.95 |
| 50 | $12,864.17 | $37.52 | $25.46 | $12,838.71 | $1,962.64 | $3,148.93 |
| 51 | $12,838.71 | $37.45 | $25.53 | $12,813.18 | $2,000.09 | $3,211.90 |
| 52 | $12,813.18 | $37.37 | $25.61 | $12,787.58 | $2,037.46 | $3,274.88 |
| 53 | $12,787.58 | $37.30 | $25.68 | $12,761.89 | $2,074.76 | $3,337.86 |
| 54 | $12,761.89 | $37.22 | $25.76 | $12,736.14 | $2,111.98 | $3,400.84 |
| 55 | $12,736.14 | $37.15 | $25.83 | $12,710.31 | $2,149.12 | $3,463.82 |
| 56 | $12,710.31 | $37.07 | $25.91 | $12,684.40 | $2,186.20 | $3,526.80 |
| 57 | $12,684.40 | $37.00 | $25.98 | $12,658.42 | $2,223.19 | $3,589.78 |
| 58 | $12,658.42 | $36.92 | $26.06 | $12,632.36 | $2,260.11 | $3,652.75 |
| 59 | $12,632.36 | $36.84 | $26.13 | $12,606.22 | $2,296.96 | $3,715.73 |
| 60 | $12,606.22 | $36.77 | $26.21 | $12,580.01 | $2,333.73 | $3,778.71 |
| 61 | $12,580.01 | $36.69 | $26.29 | $12,553.73 | $2,370.42 | $3,841.69 |
| 62 | $12,553.73 | $36.62 | $26.36 | $12,527.36 | $2,407.03 | $3,904.67 |
| 63 | $12,527.36 | $36.54 | $26.44 | $12,500.92 | $2,443.57 | $3,967.65 |
| 64 | $12,500.92 | $36.46 | $26.52 | $12,474.41 | $2,480.03 | $4,030.63 |
| 65 | $12,474.41 | $36.38 | $26.59 | $12,447.81 | $2,516.42 | $4,093.60 |
| 66 | $12,447.81 | $36.31 | $26.67 | $12,421.14 | $2,552.72 | $4,156.58 |
| 67 | $12,421.14 | $36.23 | $26.75 | $12,394.39 | $2,588.95 | $4,219.56 |
| 68 | $12,394.39 | $36.15 | $26.83 | $12,367.56 | $2,625.10 | $4,282.54 |
| 69 | $12,367.56 | $36.07 | $26.91 | $12,340.65 | $2,661.17 | $4,345.52 |
| 70 | $12,340.65 | $35.99 | $26.98 | $12,313.67 | $2,697.17 | $4,408.50 |
| 71 | $12,313.67 | $35.91 | $27.06 | $12,286.61 | $2,733.08 | $4,471.47 |
| 72 | $12,286.61 | $35.84 | $27.14 | $12,259.46 | $2,768.92 | $4,534.45 |
| 73 | $12,259.46 | $35.76 | $27.22 | $12,232.24 | $2,804.67 | $4,597.43 |
| 74 | $12,232.24 | $35.68 | $27.30 | $12,204.94 | $2,840.35 | $4,660.41 |
| 75 | $12,204.94 | $35.60 | $27.38 | $12,177.56 | $2,875.95 | $4,723.39 |
| 76 | $12,177.56 | $35.52 | $27.46 | $12,150.10 | $2,911.47 | $4,786.37 |
| 77 | $12,150.10 | $35.44 | $27.54 | $12,122.56 | $2,946.90 | $4,849.35 |
| 78 | $12,122.56 | $35.36 | $27.62 | $12,094.94 | $2,982.26 | $4,912.32 |
| 79 | $12,094.94 | $35.28 | $27.70 | $12,067.24 | $3,017.54 | $4,975.30 |
| 80 | $12,067.24 | $35.20 | $27.78 | $12,039.45 | $3,052.73 | $5,038.28 |
| 81 | $12,039.45 | $35.12 | $27.86 | $12,011.59 | $3,087.85 | $5,101.26 |
| 82 | $12,011.59 | $35.03 | $27.94 | $11,983.64 | $3,122.88 | $5,164.24 |
| 83 | $11,983.64 | $34.95 | $28.03 | $11,955.62 | $3,157.84 | $5,227.22 |
| 84 | $11,955.62 | $34.87 | $28.11 | $11,927.51 | $3,192.71 | $5,290.20 |
| 85 | $11,927.51 | $34.79 | $28.19 | $11,899.32 | $3,227.49 | $5,353.17 |
| 86 | $11,899.32 | $34.71 | $28.27 | $11,871.05 | $3,262.20 | $5,416.15 |
| 87 | $11,871.05 | $34.62 | $28.35 | $11,842.69 | $3,296.82 | $5,479.13 |
| 88 | $11,842.69 | $34.54 | $28.44 | $11,814.26 | $3,331.37 | $5,542.11 |
| 89 | $11,814.26 | $34.46 | $28.52 | $11,785.74 | $3,365.82 | $5,605.09 |
| 90 | $11,785.74 | $34.38 | $28.60 | $11,757.13 | $3,400.20 | $5,668.07 |
| 91 | $11,757.13 | $34.29 | $28.69 | $11,728.45 | $3,434.49 | $5,731.05 |
| 92 | $11,728.45 | $34.21 | $28.77 | $11,699.68 | $3,468.70 | $5,794.02 |
| 93 | $11,699.68 | $34.12 | $28.85 | $11,670.82 | $3,502.82 | $5,857.00 |
| 94 | $11,670.82 | $34.04 | $28.94 | $11,641.88 | $3,536.86 | $5,919.98 |
| 95 | $11,641.88 | $33.96 | $29.02 | $11,612.86 | $3,570.82 | $5,982.96 |
| 96 | $11,612.86 | $33.87 | $29.11 | $11,583.75 | $3,604.69 | $6,045.94 |
| 97 | $11,583.75 | $33.79 | $29.19 | $11,554.56 | $3,638.48 | $6,108.92 |
| 98 | $11,554.56 | $33.70 | $29.28 | $11,525.28 | $3,672.18 | $6,171.89 |
| 99 | $11,525.28 | $33.62 | $29.36 | $11,495.92 | $3,705.79 | $6,234.87 |
| 100 | $11,495.92 | $33.53 | $29.45 | $11,466.47 | $3,739.32 | $6,297.85 |
| 101 | $11,466.47 | $33.44 | $29.53 | $11,436.93 | $3,772.76 | $6,360.83 |
| 102 | $11,436.93 | $33.36 | $29.62 | $11,407.31 | $3,806.12 | $6,423.81 |
| 103 | $11,407.31 | $33.27 | $29.71 | $11,377.61 | $3,839.39 | $6,486.79 |
| 104 | $11,377.61 | $33.18 | $29.79 | $11,347.81 | $3,872.58 | $6,549.77 |
| 105 | $11,347.81 | $33.10 | $29.88 | $11,317.93 | $3,905.68 | $6,612.74 |
| 106 | $11,317.93 | $33.01 | $29.97 | $11,287.96 | $3,938.69 | $6,675.72 |
| 107 | $11,287.96 | $32.92 | $30.06 | $11,257.91 | $3,971.61 | $6,738.70 |
| 108 | $11,257.91 | $32.84 | $30.14 | $11,227.77 | $4,004.45 | $6,801.68 |
| 109 | $11,227.77 | $32.75 | $30.23 | $11,197.54 | $4,037.19 | $6,864.66 |
| 110 | $11,197.54 | $32.66 | $30.32 | $11,167.22 | $4,069.85 | $6,927.64 |
| 111 | $11,167.22 | $32.57 | $30.41 | $11,136.81 | $4,102.42 | $6,990.62 |
| 112 | $11,136.81 | $32.48 | $30.50 | $11,106.31 | $4,134.91 | $7,053.59 |
| 113 | $11,106.31 | $32.39 | $30.59 | $11,075.73 | $4,167.30 | $7,116.57 |
| 114 | $11,075.73 | $32.30 | $30.67 | $11,045.05 | $4,199.60 | $7,179.55 |
| 115 | $11,045.05 | $32.21 | $30.76 | $11,014.29 | $4,231.82 | $7,242.53 |
| 116 | $11,014.29 | $32.13 | $30.85 | $10,983.44 | $4,263.94 | $7,305.51 |
| 117 | $10,983.44 | $32.04 | $30.94 | $10,952.49 | $4,295.98 | $7,368.49 |
| 118 | $10,952.49 | $31.94 | $31.03 | $10,921.46 | $4,327.92 | $7,431.47 |
| 119 | $10,921.46 | $31.85 | $31.12 | $10,890.33 | $4,359.78 | $7,494.44 |
| 120 | $10,890.33 | $31.76 | $31.22 | $10,859.12 | $4,391.54 | $7,557.42 |
| 121 | $10,859.12 | $31.67 | $31.31 | $10,827.81 | $4,423.21 | $7,620.40 |
| 122 | $10,827.81 | $31.58 | $31.40 | $10,796.42 | $4,454.79 | $7,683.38 |
| 123 | $10,796.42 | $31.49 | $31.49 | $10,764.93 | $4,486.28 | $7,746.36 |
| 124 | $10,764.93 | $31.40 | $31.58 | $10,733.35 | $4,517.68 | $7,809.34 |
| 125 | $10,733.35 | $31.31 | $31.67 | $10,701.67 | $4,548.99 | $7,872.31 |
| 126 | $10,701.67 | $31.21 | $31.77 | $10,669.91 | $4,580.20 | $7,935.29 |
| 127 | $10,669.91 | $31.12 | $31.86 | $10,638.05 | $4,611.32 | $7,998.27 |
| 128 | $10,638.05 | $31.03 | $31.95 | $10,606.10 | $4,642.35 | $8,061.25 |
| 129 | $10,606.10 | $30.93 | $32.04 | $10,574.05 | $4,673.28 | $8,124.23 |
| 130 | $10,574.05 | $30.84 | $32.14 | $10,541.92 | $4,704.12 | $8,187.21 |
| 131 | $10,541.92 | $30.75 | $32.23 | $10,509.69 | $4,734.87 | $8,250.19 |
| 132 | $10,509.69 | $30.65 | $32.33 | $10,477.36 | $4,765.53 | $8,313.16 |
| 133 | $10,477.36 | $30.56 | $32.42 | $10,444.94 | $4,796.08 | $8,376.14 |
| 134 | $10,444.94 | $30.46 | $32.51 | $10,412.43 | $4,826.55 | $8,439.12 |
| 135 | $10,412.43 | $30.37 | $32.61 | $10,379.82 | $4,856.92 | $8,502.10 |
| 136 | $10,379.82 | $30.27 | $32.70 | $10,347.11 | $4,887.19 | $8,565.08 |
| 137 | $10,347.11 | $30.18 | $32.80 | $10,314.31 | $4,917.37 | $8,628.06 |
| 138 | $10,314.31 | $30.08 | $32.90 | $10,281.42 | $4,947.46 | $8,691.04 |
| 139 | $10,281.42 | $29.99 | $32.99 | $10,248.43 | $4,977.44 | $8,754.01 |
| 140 | $10,248.43 | $29.89 | $33.09 | $10,215.34 | $5,007.33 | $8,816.99 |
| 141 | $10,215.34 | $29.79 | $33.18 | $10,182.16 | $5,037.13 | $8,879.97 |
| 142 | $10,182.16 | $29.70 | $33.28 | $10,148.88 | $5,066.83 | $8,942.95 |
| 143 | $10,148.88 | $29.60 | $33.38 | $10,115.50 | $5,096.43 | $9,005.93 |
| 144 | $10,115.50 | $29.50 | $33.47 | $10,082.02 | $5,125.93 | $9,068.91 |
| 145 | $10,082.02 | $29.41 | $33.57 | $10,048.45 | $5,155.34 | $9,131.89 |
| 146 | $10,048.45 | $29.31 | $33.67 | $10,014.78 | $5,184.64 | $9,194.86 |
| 147 | $10,014.78 | $29.21 | $33.77 | $9,981.01 | $5,213.85 | $9,257.84 |
| 148 | $9,981.01 | $29.11 | $33.87 | $9,947.15 | $5,242.97 | $9,320.82 |
| 149 | $9,947.15 | $29.01 | $33.97 | $9,913.18 | $5,271.98 | $9,383.80 |
| 150 | $9,913.18 | $28.91 | $34.07 | $9,879.11 | $5,300.89 | $9,446.78 |
| 151 | $9,879.11 | $28.81 | $34.16 | $9,844.95 | $5,329.71 | $9,509.76 |
| 152 | $9,844.95 | $28.71 | $34.26 | $9,810.69 | $5,358.42 | $9,572.73 |
| 153 | $9,810.69 | $28.61 | $34.36 | $9,776.32 | $5,387.03 | $9,635.71 |
| 154 | $9,776.32 | $28.51 | $34.46 | $9,741.86 | $5,415.55 | $9,698.69 |
| 155 | $9,741.86 | $28.41 | $34.56 | $9,707.29 | $5,443.96 | $9,761.67 |
| 156 | $9,707.29 | $28.31 | $34.67 | $9,672.63 | $5,472.28 | $9,824.65 |
| 157 | $9,672.63 | $28.21 | $34.77 | $9,637.86 | $5,500.49 | $9,887.63 |
| 158 | $9,637.86 | $28.11 | $34.87 | $9,602.99 | $5,528.60 | $9,950.61 |
| 159 | $9,602.99 | $28.01 | $34.97 | $9,568.02 | $5,556.61 | $10,013.58 |
| 160 | $9,568.02 | $27.91 | $35.07 | $9,532.95 | $5,584.51 | $10,076.56 |
| 161 | $9,532.95 | $27.80 | $35.17 | $9,497.78 | $5,612.32 | $10,139.54 |
| 162 | $9,497.78 | $27.70 | $35.28 | $9,462.50 | $5,640.02 | $10,202.52 |
| 163 | $9,462.50 | $27.60 | $35.38 | $9,427.12 | $5,667.62 | $10,265.50 |
| 164 | $9,427.12 | $27.50 | $35.48 | $9,391.64 | $5,695.11 | $10,328.48 |
| 165 | $9,391.64 | $27.39 | $35.59 | $9,356.05 | $5,722.51 | $10,391.46 |
| 166 | $9,356.05 | $27.29 | $35.69 | $9,320.36 | $5,749.80 | $10,454.43 |
| 167 | $9,320.36 | $27.18 | $35.79 | $9,284.57 | $5,776.98 | $10,517.41 |
| 168 | $9,284.57 | $27.08 | $35.90 | $9,248.67 | $5,804.06 | $10,580.39 |
| 169 | $9,248.67 | $26.98 | $36.00 | $9,212.67 | $5,831.03 | $10,643.37 |
| 170 | $9,212.67 | $26.87 | $36.11 | $9,176.56 | $5,857.91 | $10,706.35 |
| 171 | $9,176.56 | $26.76 | $36.21 | $9,140.34 | $5,884.67 | $10,769.33 |
| 172 | $9,140.34 | $26.66 | $36.32 | $9,104.02 | $5,911.33 | $10,832.31 |
| 173 | $9,104.02 | $26.55 | $36.43 | $9,067.60 | $5,937.88 | $10,895.28 |
| 174 | $9,067.60 | $26.45 | $36.53 | $9,031.07 | $5,964.33 | $10,958.26 |
| 175 | $9,031.07 | $26.34 | $36.64 | $8,994.43 | $5,990.67 | $11,021.24 |
| 176 | $8,994.43 | $26.23 | $36.74 | $8,957.69 | $6,016.90 | $11,084.22 |
| 177 | $8,957.69 | $26.13 | $36.85 | $8,920.83 | $6,043.03 | $11,147.20 |
| 178 | $8,920.83 | $26.02 | $36.96 | $8,883.87 | $6,069.05 | $11,210.18 |
| 179 | $8,883.87 | $25.91 | $37.07 | $8,846.81 | $6,094.96 | $11,273.15 |
| 180 | $8,846.81 | $25.80 | $37.18 | $8,809.63 | $6,120.76 | $11,336.13 |
| 181 | $8,809.63 | $25.69 | $37.28 | $8,772.35 | $6,146.46 | $11,399.11 |
| 182 | $8,772.35 | $25.59 | $37.39 | $8,734.96 | $6,172.05 | $11,462.09 |
| 183 | $8,734.96 | $25.48 | $37.50 | $8,697.45 | $6,197.52 | $11,525.07 |
| 184 | $8,697.45 | $25.37 | $37.61 | $8,659.84 | $6,222.89 | $11,588.05 |
| 185 | $8,659.84 | $25.26 | $37.72 | $8,622.12 | $6,248.15 | $11,651.03 |
| 186 | $8,622.12 | $25.15 | $37.83 | $8,584.29 | $6,273.30 | $11,714.00 |
| 187 | $8,584.29 | $25.04 | $37.94 | $8,546.35 | $6,298.33 | $11,776.98 |
| 188 | $8,546.35 | $24.93 | $38.05 | $8,508.30 | $6,323.26 | $11,839.96 |
| 189 | $8,508.30 | $24.82 | $38.16 | $8,470.14 | $6,348.08 | $11,902.94 |
| 190 | $8,470.14 | $24.70 | $38.27 | $8,431.86 | $6,372.78 | $11,965.92 |
| 191 | $8,431.86 | $24.59 | $38.39 | $8,393.48 | $6,397.37 | $12,028.90 |
| 192 | $8,393.48 | $24.48 | $38.50 | $8,354.98 | $6,421.85 | $12,091.88 |
| 193 | $8,354.98 | $24.37 | $38.61 | $8,316.37 | $6,446.22 | $12,154.85 |
| 194 | $8,316.37 | $24.26 | $38.72 | $8,277.65 | $6,470.48 | $12,217.83 |
| 195 | $8,277.65 | $24.14 | $38.84 | $8,238.81 | $6,494.62 | $12,280.81 |
| 196 | $8,238.81 | $24.03 | $38.95 | $8,199.86 | $6,518.65 | $12,343.79 |
| 197 | $8,199.86 | $23.92 | $39.06 | $8,160.80 | $6,542.57 | $12,406.77 |
| 198 | $8,160.80 | $23.80 | $39.18 | $8,121.62 | $6,566.37 | $12,469.75 |
| 199 | $8,121.62 | $23.69 | $39.29 | $8,082.33 | $6,590.06 | $12,532.72 |
| 200 | $8,082.33 | $23.57 | $39.41 | $8,042.93 | $6,613.63 | $12,595.70 |
| 201 | $8,042.93 | $23.46 | $39.52 | $8,003.41 | $6,637.09 | $12,658.68 |
| 202 | $8,003.41 | $23.34 | $39.64 | $7,963.77 | $6,660.43 | $12,721.66 |
| 203 | $7,963.77 | $23.23 | $39.75 | $7,924.02 | $6,683.66 | $12,784.64 |
| 204 | $7,924.02 | $23.11 | $39.87 | $7,884.16 | $6,706.77 | $12,847.62 |
| 205 | $7,884.16 | $23.00 | $39.98 | $7,844.17 | $6,729.77 | $12,910.60 |
| 206 | $7,844.17 | $22.88 | $40.10 | $7,804.07 | $6,752.65 | $12,973.57 |
| 207 | $7,804.07 | $22.76 | $40.22 | $7,763.86 | $6,775.41 | $13,036.55 |
| 208 | $7,763.86 | $22.64 | $40.33 | $7,723.52 | $6,798.05 | $13,099.53 |
| 209 | $7,723.52 | $22.53 | $40.45 | $7,683.07 | $6,820.58 | $13,162.51 |
| 210 | $7,683.07 | $22.41 | $40.57 | $7,642.50 | $6,842.99 | $13,225.49 |
| 211 | $7,642.50 | $22.29 | $40.69 | $7,601.81 | $6,865.28 | $13,288.47 |
| 212 | $7,601.81 | $22.17 | $40.81 | $7,561.01 | $6,887.45 | $13,351.45 |
| 213 | $7,561.01 | $22.05 | $40.93 | $7,520.08 | $6,909.51 | $13,414.42 |
| 214 | $7,520.08 | $21.93 | $41.04 | $7,479.04 | $6,931.44 | $13,477.40 |
| 215 | $7,479.04 | $21.81 | $41.16 | $7,437.87 | $6,953.25 | $13,540.38 |
| 216 | $7,437.87 | $21.69 | $41.28 | $7,396.59 | $6,974.95 | $13,603.36 |
| 217 | $7,396.59 | $21.57 | $41.41 | $7,355.18 | $6,996.52 | $13,666.34 |
| 218 | $7,355.18 | $21.45 | $41.53 | $7,313.66 | $7,017.97 | $13,729.32 |
| 219 | $7,313.66 | $21.33 | $41.65 | $7,272.01 | $7,039.30 | $13,792.30 |
| 220 | $7,272.01 | $21.21 | $41.77 | $7,230.24 | $7,060.51 | $13,855.27 |
| 221 | $7,230.24 | $21.09 | $41.89 | $7,188.35 | $7,081.60 | $13,918.25 |
| 222 | $7,188.35 | $20.97 | $42.01 | $7,146.34 | $7,102.57 | $13,981.23 |
| 223 | $7,146.34 | $20.84 | $42.14 | $7,104.20 | $7,123.41 | $14,044.21 |
| 224 | $7,104.20 | $20.72 | $42.26 | $7,061.94 | $7,144.13 | $14,107.19 |
| 225 | $7,061.94 | $20.60 | $42.38 | $7,019.56 | $7,164.73 | $14,170.17 |
| 226 | $7,019.56 | $20.47 | $42.50 | $6,977.06 | $7,185.20 | $14,233.14 |
| 227 | $6,977.06 | $20.35 | $42.63 | $6,934.43 | $7,205.55 | $14,296.12 |
| 228 | $6,934.43 | $20.23 | $42.75 | $6,891.68 | $7,225.78 | $14,359.10 |
| 229 | $6,891.68 | $20.10 | $42.88 | $6,848.80 | $7,245.88 | $14,422.08 |
| 230 | $6,848.80 | $19.98 | $43.00 | $6,805.80 | $7,265.86 | $14,485.06 |
| 231 | $6,805.80 | $19.85 | $43.13 | $6,762.67 | $7,285.71 | $14,548.04 |
| 232 | $6,762.67 | $19.72 | $43.25 | $6,719.41 | $7,305.43 | $14,611.02 |
| 233 | $6,719.41 | $19.60 | $43.38 | $6,676.03 | $7,325.03 | $14,673.99 |
| 234 | $6,676.03 | $19.47 | $43.51 | $6,632.53 | $7,344.50 | $14,736.97 |
| 235 | $6,632.53 | $19.34 | $43.63 | $6,588.89 | $7,363.84 | $14,799.95 |
| 236 | $6,588.89 | $19.22 | $43.76 | $6,545.13 | $7,383.06 | $14,862.93 |
| 237 | $6,545.13 | $19.09 | $43.89 | $6,501.24 | $7,402.15 | $14,925.91 |
| 238 | $6,501.24 | $18.96 | $44.02 | $6,457.23 | $7,421.11 | $14,988.89 |
| 239 | $6,457.23 | $18.83 | $44.14 | $6,413.08 | $7,439.95 | $15,051.87 |
| 240 | $6,413.08 | $18.70 | $44.27 | $6,368.81 | $7,458.65 | $15,114.84 |
| 241 | $6,368.81 | $18.58 | $44.40 | $6,324.41 | $7,477.23 | $15,177.82 |
| 242 | $6,324.41 | $18.45 | $44.53 | $6,279.87 | $7,495.67 | $15,240.80 |
| 243 | $6,279.87 | $18.32 | $44.66 | $6,235.21 | $7,513.99 | $15,303.78 |
| 244 | $6,235.21 | $18.19 | $44.79 | $6,190.42 | $7,532.18 | $15,366.76 |
| 245 | $6,190.42 | $18.06 | $44.92 | $6,145.50 | $7,550.23 | $15,429.74 |
| 246 | $6,145.50 | $17.92 | $45.05 | $6,100.44 | $7,568.16 | $15,492.72 |
| 247 | $6,100.44 | $17.79 | $45.19 | $6,055.26 | $7,585.95 | $15,555.69 |
| 248 | $6,055.26 | $17.66 | $45.32 | $6,009.94 | $7,603.61 | $15,618.67 |
| 249 | $6,009.94 | $17.53 | $45.45 | $5,964.49 | $7,621.14 | $15,681.65 |
| 250 | $5,964.49 | $17.40 | $45.58 | $5,918.91 | $7,638.54 | $15,744.63 |
| 251 | $5,918.91 | $17.26 | $45.72 | $5,873.19 | $7,655.80 | $15,807.61 |
| 252 | $5,873.19 | $17.13 | $45.85 | $5,827.34 | $7,672.93 | $15,870.59 |
| 253 | $5,827.34 | $17.00 | $45.98 | $5,781.36 | $7,689.93 | $15,933.56 |
| 254 | $5,781.36 | $16.86 | $46.12 | $5,735.25 | $7,706.79 | $15,996.54 |
| 255 | $5,735.25 | $16.73 | $46.25 | $5,688.99 | $7,723.52 | $16,059.52 |
| 256 | $5,688.99 | $16.59 | $46.39 | $5,642.61 | $7,740.11 | $16,122.50 |
| 257 | $5,642.61 | $16.46 | $46.52 | $5,596.09 | $7,756.57 | $16,185.48 |
| 258 | $5,596.09 | $16.32 | $46.66 | $5,549.43 | $7,772.89 | $16,248.46 |
| 259 | $5,549.43 | $16.19 | $46.79 | $5,502.64 | $7,789.07 | $16,311.44 |
| 260 | $5,502.64 | $16.05 | $46.93 | $5,455.71 | $7,805.12 | $16,374.41 |
| 261 | $5,455.71 | $15.91 | $47.07 | $5,408.64 | $7,821.04 | $16,437.39 |
| 262 | $5,408.64 | $15.78 | $47.20 | $5,361.44 | $7,836.81 | $16,500.37 |
| 263 | $5,361.44 | $15.64 | $47.34 | $5,314.10 | $7,852.45 | $16,563.35 |
| 264 | $5,314.10 | $15.50 | $47.48 | $5,266.62 | $7,867.95 | $16,626.33 |
| 265 | $5,266.62 | $15.36 | $47.62 | $5,219.00 | $7,883.31 | $16,689.31 |
| 266 | $5,219.00 | $15.22 | $47.76 | $5,171.25 | $7,898.53 | $16,752.29 |
| 267 | $5,171.25 | $15.08 | $47.90 | $5,123.35 | $7,913.61 | $16,815.26 |
| 268 | $5,123.35 | $14.94 | $48.04 | $5,075.32 | $7,928.56 | $16,878.24 |
| 269 | $5,075.32 | $14.80 | $48.18 | $5,027.14 | $7,943.36 | $16,941.22 |
| 270 | $5,027.14 | $14.66 | $48.32 | $4,978.82 | $7,958.02 | $17,004.20 |
| 271 | $4,978.82 | $14.52 | $48.46 | $4,930.37 | $7,972.54 | $17,067.18 |
| 272 | $4,930.37 | $14.38 | $48.60 | $4,881.77 | $7,986.93 | $17,130.16 |
| 273 | $4,881.77 | $14.24 | $48.74 | $4,833.03 | $8,001.16 | $17,193.14 |
| 274 | $4,833.03 | $14.10 | $48.88 | $4,784.15 | $8,015.26 | $17,256.11 |
| 275 | $4,784.15 | $13.95 | $49.02 | $4,735.12 | $8,029.21 | $17,319.09 |
| 276 | $4,735.12 | $13.81 | $49.17 | $4,685.95 | $8,043.02 | $17,382.07 |
| 277 | $4,685.95 | $13.67 | $49.31 | $4,636.64 | $8,056.69 | $17,445.05 |
| 278 | $4,636.64 | $13.52 | $49.45 | $4,587.19 | $8,070.22 | $17,508.03 |
| 279 | $4,587.19 | $13.38 | $49.60 | $4,537.59 | $8,083.59 | $17,571.01 |
| 280 | $4,537.59 | $13.23 | $49.74 | $4,487.84 | $8,096.83 | $17,633.98 |
| 281 | $4,487.84 | $13.09 | $49.89 | $4,437.96 | $8,109.92 | $17,696.96 |
| 282 | $4,437.96 | $12.94 | $50.03 | $4,387.92 | $8,122.86 | $17,759.94 |
| 283 | $4,387.92 | $12.80 | $50.18 | $4,337.74 | $8,135.66 | $17,822.92 |
| 284 | $4,337.74 | $12.65 | $50.33 | $4,287.41 | $8,148.31 | $17,885.90 |
| 285 | $4,287.41 | $12.50 | $50.47 | $4,236.94 | $8,160.82 | $17,948.88 |
| 286 | $4,236.94 | $12.36 | $50.62 | $4,186.32 | $8,173.18 | $18,011.86 |
| 287 | $4,186.32 | $12.21 | $50.77 | $4,135.55 | $8,185.39 | $18,074.83 |
| 288 | $4,135.55 | $12.06 | $50.92 | $4,084.63 | $8,197.45 | $18,137.81 |
| 289 | $4,084.63 | $11.91 | $51.07 | $4,033.57 | $8,209.36 | $18,200.79 |
| 290 | $4,033.57 | $11.76 | $51.21 | $3,982.36 | $8,221.13 | $18,263.77 |
| 291 | $3,982.36 | $11.62 | $51.36 | $3,930.99 | $8,232.74 | $18,326.75 |
| 292 | $3,930.99 | $11.47 | $51.51 | $3,879.48 | $8,244.21 | $18,389.73 |
| 293 | $3,879.48 | $11.32 | $51.66 | $3,827.82 | $8,255.52 | $18,452.71 |
| 294 | $3,827.82 | $11.16 | $51.81 | $3,776.00 | $8,266.69 | $18,515.68 |
| 295 | $3,776.00 | $11.01 | $51.97 | $3,724.04 | $8,277.70 | $18,578.66 |
| 296 | $3,724.04 | $10.86 | $52.12 | $3,671.92 | $8,288.56 | $18,641.64 |
| 297 | $3,671.92 | $10.71 | $52.27 | $3,619.65 | $8,299.27 | $18,704.62 |
| 298 | $3,619.65 | $10.56 | $52.42 | $3,567.23 | $8,309.83 | $18,767.60 |
| 299 | $3,567.23 | $10.40 | $52.57 | $3,514.66 | $8,320.23 | $18,830.58 |
| 300 | $3,514.66 | $10.25 | $52.73 | $3,461.93 | $8,330.48 | $18,893.56 |
| 301 | $3,461.93 | $10.10 | $52.88 | $3,409.05 | $8,340.58 | $18,956.53 |
| 302 | $3,409.05 | $9.94 | $53.04 | $3,356.01 | $8,350.52 | $19,019.51 |
| 303 | $3,356.01 | $9.79 | $53.19 | $3,302.82 | $8,360.31 | $19,082.49 |
| 304 | $3,302.82 | $9.63 | $53.35 | $3,249.48 | $8,369.95 | $19,145.47 |
| 305 | $3,249.48 | $9.48 | $53.50 | $3,195.98 | $8,379.42 | $19,208.45 |
| 306 | $3,195.98 | $9.32 | $53.66 | $3,142.32 | $8,388.74 | $19,271.43 |
| 307 | $3,142.32 | $9.17 | $53.81 | $3,088.50 | $8,397.91 | $19,334.40 |
| 308 | $3,088.50 | $9.01 | $53.97 | $3,034.53 | $8,406.92 | $19,397.38 |
| 309 | $3,034.53 | $8.85 | $54.13 | $2,980.41 | $8,415.77 | $19,460.36 |
| 310 | $2,980.41 | $8.69 | $54.29 | $2,926.12 | $8,424.46 | $19,523.34 |
| 311 | $2,926.12 | $8.53 | $54.44 | $2,871.68 | $8,433.00 | $19,586.32 |
| 312 | $2,871.68 | $8.38 | $54.60 | $2,817.07 | $8,441.37 | $19,649.30 |
| 313 | $2,817.07 | $8.22 | $54.76 | $2,762.31 | $8,449.59 | $19,712.28 |
| 314 | $2,762.31 | $8.06 | $54.92 | $2,707.39 | $8,457.65 | $19,775.25 |
| 315 | $2,707.39 | $7.90 | $55.08 | $2,652.31 | $8,465.54 | $19,838.23 |
| 316 | $2,652.31 | $7.74 | $55.24 | $2,597.07 | $8,473.28 | $19,901.21 |
| 317 | $2,597.07 | $7.57 | $55.40 | $2,541.66 | $8,480.85 | $19,964.19 |
| 318 | $2,541.66 | $7.41 | $55.57 | $2,486.10 | $8,488.27 | $20,027.17 |
| 319 | $2,486.10 | $7.25 | $55.73 | $2,430.37 | $8,495.52 | $20,090.15 |
| 320 | $2,430.37 | $7.09 | $55.89 | $2,374.48 | $8,502.61 | $20,153.13 |
| 321 | $2,374.48 | $6.93 | $56.05 | $2,318.43 | $8,509.53 | $20,216.10 |
| 322 | $2,318.43 | $6.76 | $56.22 | $2,262.21 | $8,516.29 | $20,279.08 |
| 323 | $2,262.21 | $6.60 | $56.38 | $2,205.83 | $8,522.89 | $20,342.06 |
| 324 | $2,205.83 | $6.43 | $56.54 | $2,149.28 | $8,529.32 | $20,405.04 |
| 325 | $2,149.28 | $6.27 | $56.71 | $2,092.58 | $8,535.59 | $20,468.02 |
| 326 | $2,092.58 | $6.10 | $56.88 | $2,035.70 | $8,541.70 | $20,531.00 |
| 327 | $2,035.70 | $5.94 | $57.04 | $1,978.66 | $8,547.63 | $20,593.98 |
| 328 | $1,978.66 | $5.77 | $57.21 | $1,921.45 | $8,553.41 | $20,656.95 |
| 329 | $1,921.45 | $5.60 | $57.37 | $1,864.08 | $8,559.01 | $20,719.93 |
| 330 | $1,864.08 | $5.44 | $57.54 | $1,806.54 | $8,564.45 | $20,782.91 |
| 331 | $1,806.54 | $5.27 | $57.71 | $1,748.83 | $8,569.72 | $20,845.89 |
| 332 | $1,748.83 | $5.10 | $57.88 | $1,690.95 | $8,574.82 | $20,908.87 |
| 333 | $1,690.95 | $4.93 | $58.05 | $1,632.90 | $8,579.75 | $20,971.85 |
| 334 | $1,632.90 | $4.76 | $58.22 | $1,574.69 | $8,584.51 | $21,034.82 |
| 335 | $1,574.69 | $4.59 | $58.39 | $1,516.30 | $8,589.10 | $21,097.80 |
| 336 | $1,516.30 | $4.42 | $58.56 | $1,457.74 | $8,593.53 | $21,160.78 |
| 337 | $1,457.74 | $4.25 | $58.73 | $1,399.02 | $8,597.78 | $21,223.76 |
| 338 | $1,399.02 | $4.08 | $58.90 | $1,340.12 | $8,601.86 | $21,286.74 |
| 339 | $1,340.12 | $3.91 | $59.07 | $1,281.05 | $8,605.77 | $21,349.72 |
| 340 | $1,281.05 | $3.74 | $59.24 | $1,221.81 | $8,609.50 | $21,412.70 |
| 341 | $1,221.81 | $3.56 | $59.41 | $1,162.39 | $8,613.07 | $21,475.67 |
| 342 | $1,162.39 | $3.39 | $59.59 | $1,102.80 | $8,616.46 | $21,538.65 |
| 343 | $1,102.80 | $3.22 | $59.76 | $1,043.04 | $8,619.67 | $21,601.63 |
| 344 | $1,043.04 | $3.04 | $59.94 | $983.11 | $8,622.72 | $21,664.61 |
| 345 | $983.11 | $2.87 | $60.11 | $922.99 | $8,625.58 | $21,727.59 |
| 346 | $922.99 | $2.69 | $60.29 | $862.71 | $8,628.28 | $21,790.57 |
| 347 | $862.71 | $2.52 | $60.46 | $802.25 | $8,630.79 | $21,853.55 |
| 348 | $802.25 | $2.34 | $60.64 | $741.61 | $8,633.13 | $21,916.52 |
| 349 | $741.61 | $2.16 | $60.82 | $680.79 | $8,635.29 | $21,979.50 |
| 350 | $680.79 | $1.99 | $60.99 | $619.80 | $8,637.28 | $22,042.48 |
| 351 | $619.80 | $1.81 | $61.17 | $558.63 | $8,639.09 | $22,105.46 |
| 352 | $558.63 | $1.63 | $61.35 | $497.28 | $8,640.72 | $22,168.44 |
| 353 | $497.28 | $1.45 | $61.53 | $435.75 | $8,642.17 | $22,231.42 |
| 354 | $435.75 | $1.27 | $61.71 | $374.04 | $8,643.44 | $22,294.40 |
| 355 | $374.04 | $1.09 | $61.89 | $312.16 | $8,644.53 | $22,357.37 |
| 356 | $312.16 | $0.91 | $62.07 | $250.09 | $8,645.44 | $22,420.35 |
| 357 | $250.09 | $0.73 | $62.25 | $187.84 | $8,646.17 | $22,483.33 |
| 358 | $187.84 | $0.55 | $62.43 | $125.41 | $8,646.72 | $22,546.31 |
| 359 | $125.41 | $0.37 | $62.61 | $62.80 | $8,647.08 | $22,609.29 |
| 360 | $62.80 | $0.18 | $62.80 | $0.00 | $8,647.27 | $22,672.27 |