|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $14,647.50 | $71.71 | $14.93 | $14,632.57 | $71.71 | $86.65 |
| 2 | $14,632.57 | $71.64 | $15.01 | $14,617.56 | $143.35 | $173.29 |
| 3 | $14,617.56 | $71.57 | $15.08 | $14,602.48 | $214.92 | $259.94 |
| 4 | $14,602.48 | $71.49 | $15.15 | $14,587.32 | $286.41 | $346.58 |
| 5 | $14,587.32 | $71.42 | $15.23 | $14,572.10 | $357.82 | $433.23 |
| 6 | $14,572.10 | $71.34 | $15.30 | $14,556.79 | $429.17 | $519.87 |
| 7 | $14,556.79 | $71.27 | $15.38 | $14,541.42 | $500.43 | $606.52 |
| 8 | $14,541.42 | $71.19 | $15.45 | $14,525.96 | $571.63 | $693.16 |
| 9 | $14,525.96 | $71.12 | $15.53 | $14,510.43 | $642.74 | $779.81 |
| 10 | $14,510.43 | $71.04 | $15.60 | $14,494.83 | $713.78 | $866.45 |
| 11 | $14,494.83 | $70.96 | $15.68 | $14,479.15 | $784.75 | $953.10 |
| 12 | $14,479.15 | $70.89 | $15.76 | $14,463.39 | $855.64 | $1,039.75 |
| 13 | $14,463.39 | $70.81 | $15.84 | $14,447.55 | $926.45 | $1,126.39 |
| 14 | $14,447.55 | $70.73 | $15.91 | $14,431.64 | $997.18 | $1,213.04 |
| 15 | $14,431.64 | $70.65 | $15.99 | $14,415.65 | $1,067.83 | $1,299.68 |
| 16 | $14,415.65 | $70.58 | $16.07 | $14,399.58 | $1,138.41 | $1,386.33 |
| 17 | $14,399.58 | $70.50 | $16.15 | $14,383.43 | $1,208.91 | $1,472.97 |
| 18 | $14,383.43 | $70.42 | $16.23 | $14,367.21 | $1,279.33 | $1,559.62 |
| 19 | $14,367.21 | $70.34 | $16.31 | $14,350.90 | $1,349.67 | $1,646.26 |
| 20 | $14,350.90 | $70.26 | $16.39 | $14,334.52 | $1,419.93 | $1,732.91 |
| 21 | $14,334.52 | $70.18 | $16.47 | $14,318.05 | $1,490.11 | $1,819.56 |
| 22 | $14,318.05 | $70.10 | $16.55 | $14,301.50 | $1,560.20 | $1,906.20 |
| 23 | $14,301.50 | $70.02 | $16.63 | $14,284.88 | $1,630.22 | $1,992.85 |
| 24 | $14,284.88 | $69.94 | $16.71 | $14,268.17 | $1,700.16 | $2,079.49 |
| 25 | $14,268.17 | $69.85 | $16.79 | $14,251.38 | $1,770.01 | $2,166.14 |
| 26 | $14,251.38 | $69.77 | $16.87 | $14,234.50 | $1,839.79 | $2,252.78 |
| 27 | $14,234.50 | $69.69 | $16.96 | $14,217.55 | $1,909.48 | $2,339.43 |
| 28 | $14,217.55 | $69.61 | $17.04 | $14,200.51 | $1,979.08 | $2,426.07 |
| 29 | $14,200.51 | $69.52 | $17.12 | $14,183.39 | $2,048.61 | $2,512.72 |
| 30 | $14,183.39 | $69.44 | $17.21 | $14,166.18 | $2,118.04 | $2,599.36 |
| 31 | $14,166.18 | $69.36 | $17.29 | $14,148.89 | $2,187.40 | $2,686.01 |
| 32 | $14,148.89 | $69.27 | $17.37 | $14,131.51 | $2,256.67 | $2,772.66 |
| 33 | $14,131.51 | $69.19 | $17.46 | $14,114.05 | $2,325.86 | $2,859.30 |
| 34 | $14,114.05 | $69.10 | $17.55 | $14,096.51 | $2,394.96 | $2,945.95 |
| 35 | $14,096.51 | $69.01 | $17.63 | $14,078.88 | $2,463.97 | $3,032.59 |
| 36 | $14,078.88 | $68.93 | $17.72 | $14,061.16 | $2,532.90 | $3,119.24 |
| 37 | $14,061.16 | $68.84 | $17.80 | $14,043.36 | $2,601.74 | $3,205.88 |
| 38 | $14,043.36 | $68.75 | $17.89 | $14,025.46 | $2,670.49 | $3,292.53 |
| 39 | $14,025.46 | $68.67 | $17.98 | $14,007.49 | $2,739.16 | $3,379.17 |
| 40 | $14,007.49 | $68.58 | $18.07 | $13,989.42 | $2,807.74 | $3,465.82 |
| 41 | $13,989.42 | $68.49 | $18.16 | $13,971.26 | $2,876.23 | $3,552.47 |
| 42 | $13,971.26 | $68.40 | $18.24 | $13,953.02 | $2,944.63 | $3,639.11 |
| 43 | $13,953.02 | $68.31 | $18.33 | $13,934.68 | $3,012.94 | $3,725.76 |
| 44 | $13,934.68 | $68.22 | $18.42 | $13,916.26 | $3,081.16 | $3,812.40 |
| 45 | $13,916.26 | $68.13 | $18.51 | $13,897.75 | $3,149.29 | $3,899.05 |
| 46 | $13,897.75 | $68.04 | $18.60 | $13,879.14 | $3,217.33 | $3,985.69 |
| 47 | $13,879.14 | $67.95 | $18.70 | $13,860.45 | $3,285.28 | $4,072.34 |
| 48 | $13,860.45 | $67.86 | $18.79 | $13,841.66 | $3,353.14 | $4,158.98 |
| 49 | $13,841.66 | $67.77 | $18.88 | $13,822.78 | $3,420.91 | $4,245.63 |
| 50 | $13,822.78 | $67.67 | $18.97 | $13,803.81 | $3,488.58 | $4,332.27 |
| 51 | $13,803.81 | $67.58 | $19.06 | $13,784.74 | $3,556.17 | $4,418.92 |
| 52 | $13,784.74 | $67.49 | $19.16 | $13,765.59 | $3,623.65 | $4,505.57 |
| 53 | $13,765.59 | $67.39 | $19.25 | $13,746.34 | $3,691.05 | $4,592.21 |
| 54 | $13,746.34 | $67.30 | $19.35 | $13,726.99 | $3,758.35 | $4,678.86 |
| 55 | $13,726.99 | $67.21 | $19.44 | $13,707.55 | $3,825.55 | $4,765.50 |
| 56 | $13,707.55 | $67.11 | $19.54 | $13,688.01 | $3,892.66 | $4,852.15 |
| 57 | $13,688.01 | $67.01 | $19.63 | $13,668.38 | $3,959.68 | $4,938.79 |
| 58 | $13,668.38 | $66.92 | $19.73 | $13,648.66 | $4,026.59 | $5,025.44 |
| 59 | $13,648.66 | $66.82 | $19.82 | $13,628.83 | $4,093.42 | $5,112.08 |
| 60 | $13,628.83 | $66.72 | $19.92 | $13,608.91 | $4,160.14 | $5,198.73 |
| 61 | $13,608.91 | $66.63 | $20.02 | $13,588.89 | $4,226.77 | $5,285.38 |
| 62 | $13,588.89 | $66.53 | $20.12 | $13,568.78 | $4,293.30 | $5,372.02 |
| 63 | $13,568.78 | $66.43 | $20.22 | $13,548.56 | $4,359.73 | $5,458.67 |
| 64 | $13,548.56 | $66.33 | $20.31 | $13,528.25 | $4,426.06 | $5,545.31 |
| 65 | $13,528.25 | $66.23 | $20.41 | $13,507.83 | $4,492.29 | $5,631.96 |
| 66 | $13,507.83 | $66.13 | $20.51 | $13,487.32 | $4,558.42 | $5,718.60 |
| 67 | $13,487.32 | $66.03 | $20.61 | $13,466.71 | $4,624.45 | $5,805.25 |
| 68 | $13,466.71 | $65.93 | $20.71 | $13,445.99 | $4,690.38 | $5,891.89 |
| 69 | $13,445.99 | $65.83 | $20.82 | $13,425.17 | $4,756.21 | $5,978.54 |
| 70 | $13,425.17 | $65.73 | $20.92 | $13,404.26 | $4,821.94 | $6,065.18 |
| 71 | $13,404.26 | $65.63 | $21.02 | $13,383.24 | $4,887.57 | $6,151.83 |
| 72 | $13,383.24 | $65.52 | $21.12 | $13,362.11 | $4,953.09 | $6,238.48 |
| 73 | $13,362.11 | $65.42 | $21.23 | $13,340.89 | $5,018.51 | $6,325.12 |
| 74 | $13,340.89 | $65.31 | $21.33 | $13,319.56 | $5,083.82 | $6,411.77 |
| 75 | $13,319.56 | $65.21 | $21.44 | $13,298.12 | $5,149.03 | $6,498.41 |
| 76 | $13,298.12 | $65.11 | $21.54 | $13,276.58 | $5,214.14 | $6,585.06 |
| 77 | $13,276.58 | $65.00 | $21.65 | $13,254.93 | $5,279.14 | $6,671.70 |
| 78 | $13,254.93 | $64.89 | $21.75 | $13,233.18 | $5,344.03 | $6,758.35 |
| 79 | $13,233.18 | $64.79 | $21.86 | $13,211.32 | $5,408.82 | $6,844.99 |
| 80 | $13,211.32 | $64.68 | $21.97 | $13,189.36 | $5,473.50 | $6,931.64 |
| 81 | $13,189.36 | $64.57 | $22.07 | $13,167.29 | $5,538.07 | $7,018.29 |
| 82 | $13,167.29 | $64.46 | $22.18 | $13,145.11 | $5,602.54 | $7,104.93 |
| 83 | $13,145.11 | $64.36 | $22.29 | $13,122.82 | $5,666.89 | $7,191.58 |
| 84 | $13,122.82 | $64.25 | $22.40 | $13,100.42 | $5,731.14 | $7,278.22 |
| 85 | $13,100.42 | $64.14 | $22.51 | $13,077.91 | $5,795.28 | $7,364.87 |
| 86 | $13,077.91 | $64.03 | $22.62 | $13,055.29 | $5,859.30 | $7,451.51 |
| 87 | $13,055.29 | $63.92 | $22.73 | $13,032.56 | $5,923.22 | $7,538.16 |
| 88 | $13,032.56 | $63.81 | $22.84 | $13,009.72 | $5,987.03 | $7,624.80 |
| 89 | $13,009.72 | $63.69 | $22.95 | $12,986.77 | $6,050.72 | $7,711.45 |
| 90 | $12,986.77 | $63.58 | $23.06 | $12,963.71 | $6,114.30 | $7,798.09 |
| 91 | $12,963.71 | $63.47 | $23.18 | $12,940.53 | $6,177.77 | $7,884.74 |
| 92 | $12,940.53 | $63.35 | $23.29 | $12,917.24 | $6,241.12 | $7,971.39 |
| 93 | $12,917.24 | $63.24 | $23.40 | $12,893.83 | $6,304.36 | $8,058.03 |
| 94 | $12,893.83 | $63.13 | $23.52 | $12,870.31 | $6,367.49 | $8,144.68 |
| 95 | $12,870.31 | $63.01 | $23.63 | $12,846.68 | $6,430.50 | $8,231.32 |
| 96 | $12,846.68 | $62.90 | $23.75 | $12,822.93 | $6,493.40 | $8,317.97 |
| 97 | $12,822.93 | $62.78 | $23.87 | $12,799.06 | $6,556.18 | $8,404.61 |
| 98 | $12,799.06 | $62.66 | $23.98 | $12,775.08 | $6,618.84 | $8,491.26 |
| 99 | $12,775.08 | $62.54 | $24.10 | $12,750.98 | $6,681.38 | $8,577.90 |
| 100 | $12,750.98 | $62.43 | $24.22 | $12,726.76 | $6,743.81 | $8,664.55 |
| 101 | $12,726.76 | $62.31 | $24.34 | $12,702.42 | $6,806.12 | $8,751.19 |
| 102 | $12,702.42 | $62.19 | $24.46 | $12,677.97 | $6,868.31 | $8,837.84 |
| 103 | $12,677.97 | $62.07 | $24.58 | $12,653.39 | $6,930.38 | $8,924.49 |
| 104 | $12,653.39 | $61.95 | $24.70 | $12,628.69 | $6,992.32 | $9,011.13 |
| 105 | $12,628.69 | $61.83 | $24.82 | $12,603.88 | $7,054.15 | $9,097.78 |
| 106 | $12,603.88 | $61.71 | $24.94 | $12,578.94 | $7,115.86 | $9,184.42 |
| 107 | $12,578.94 | $61.58 | $25.06 | $12,553.88 | $7,177.44 | $9,271.07 |
| 108 | $12,553.88 | $61.46 | $25.18 | $12,528.69 | $7,238.90 | $9,357.71 |
| 109 | $12,528.69 | $61.34 | $25.31 | $12,503.38 | $7,300.24 | $9,444.36 |
| 110 | $12,503.38 | $61.21 | $25.43 | $12,477.95 | $7,361.46 | $9,531.00 |
| 111 | $12,477.95 | $61.09 | $25.56 | $12,452.40 | $7,422.55 | $9,617.65 |
| 112 | $12,452.40 | $60.96 | $25.68 | $12,426.72 | $7,483.51 | $9,704.30 |
| 113 | $12,426.72 | $60.84 | $25.81 | $12,400.91 | $7,544.35 | $9,790.94 |
| 114 | $12,400.91 | $60.71 | $25.93 | $12,374.98 | $7,605.06 | $9,877.59 |
| 115 | $12,374.98 | $60.59 | $26.06 | $12,348.92 | $7,665.65 | $9,964.23 |
| 116 | $12,348.92 | $60.46 | $26.19 | $12,322.73 | $7,726.11 | $10,050.88 |
| 117 | $12,322.73 | $60.33 | $26.32 | $12,296.42 | $7,786.44 | $10,137.52 |
| 118 | $12,296.42 | $60.20 | $26.44 | $12,269.97 | $7,846.64 | $10,224.17 |
| 119 | $12,269.97 | $60.07 | $26.57 | $12,243.40 | $7,906.71 | $10,310.81 |
| 120 | $12,243.40 | $59.94 | $26.70 | $12,216.69 | $7,966.65 | $10,397.46 |
| 121 | $12,216.69 | $59.81 | $26.83 | $12,189.86 | $8,026.46 | $10,484.10 |
| 122 | $12,189.86 | $59.68 | $26.97 | $12,162.89 | $8,086.14 | $10,570.75 |
| 123 | $12,162.89 | $59.55 | $27.10 | $12,135.80 | $8,145.69 | $10,657.40 |
| 124 | $12,135.80 | $59.41 | $27.23 | $12,108.56 | $8,205.11 | $10,744.04 |
| 125 | $12,108.56 | $59.28 | $27.36 | $12,081.20 | $8,264.39 | $10,830.69 |
| 126 | $12,081.20 | $59.15 | $27.50 | $12,053.70 | $8,323.54 | $10,917.33 |
| 127 | $12,053.70 | $59.01 | $27.63 | $12,026.07 | $8,382.55 | $11,003.98 |
| 128 | $12,026.07 | $58.88 | $27.77 | $11,998.30 | $8,441.43 | $11,090.62 |
| 129 | $11,998.30 | $58.74 | $27.90 | $11,970.40 | $8,500.17 | $11,177.27 |
| 130 | $11,970.40 | $58.61 | $28.04 | $11,942.36 | $8,558.77 | $11,263.91 |
| 131 | $11,942.36 | $58.47 | $28.18 | $11,914.18 | $8,617.24 | $11,350.56 |
| 132 | $11,914.18 | $58.33 | $28.32 | $11,885.86 | $8,675.57 | $11,437.21 |
| 133 | $11,885.86 | $58.19 | $28.45 | $11,857.41 | $8,733.76 | $11,523.85 |
| 134 | $11,857.41 | $58.05 | $28.59 | $11,828.82 | $8,791.81 | $11,610.50 |
| 135 | $11,828.82 | $57.91 | $28.73 | $11,800.08 | $8,849.73 | $11,697.14 |
| 136 | $11,800.08 | $57.77 | $28.87 | $11,771.21 | $8,907.50 | $11,783.79 |
| 137 | $11,771.21 | $57.63 | $29.02 | $11,742.19 | $8,965.13 | $11,870.43 |
| 138 | $11,742.19 | $57.49 | $29.16 | $11,713.04 | $9,022.61 | $11,957.08 |
| 139 | $11,713.04 | $57.35 | $29.30 | $11,683.74 | $9,079.96 | $12,043.72 |
| 140 | $11,683.74 | $57.20 | $29.44 | $11,654.29 | $9,137.16 | $12,130.37 |
| 141 | $11,654.29 | $57.06 | $29.59 | $11,624.70 | $9,194.22 | $12,217.01 |
| 142 | $11,624.70 | $56.91 | $29.73 | $11,594.97 | $9,251.13 | $12,303.66 |
| 143 | $11,594.97 | $56.77 | $29.88 | $11,565.09 | $9,307.90 | $12,390.31 |
| 144 | $11,565.09 | $56.62 | $30.02 | $11,535.07 | $9,364.52 | $12,476.95 |
| 145 | $11,535.07 | $56.47 | $30.17 | $11,504.90 | $9,420.99 | $12,563.60 |
| 146 | $11,504.90 | $56.33 | $30.32 | $11,474.58 | $9,477.32 | $12,650.24 |
| 147 | $11,474.58 | $56.18 | $30.47 | $11,444.11 | $9,533.50 | $12,736.89 |
| 148 | $11,444.11 | $56.03 | $30.62 | $11,413.49 | $9,589.52 | $12,823.53 |
| 149 | $11,413.49 | $55.88 | $30.77 | $11,382.72 | $9,645.40 | $12,910.18 |
| 150 | $11,382.72 | $55.73 | $30.92 | $11,351.81 | $9,701.13 | $12,996.82 |
| 151 | $11,351.81 | $55.58 | $31.07 | $11,320.74 | $9,756.71 | $13,083.47 |
| 152 | $11,320.74 | $55.42 | $31.22 | $11,289.52 | $9,812.13 | $13,170.12 |
| 153 | $11,289.52 | $55.27 | $31.37 | $11,258.14 | $9,867.40 | $13,256.76 |
| 154 | $11,258.14 | $55.12 | $31.53 | $11,226.62 | $9,922.52 | $13,343.41 |
| 155 | $11,226.62 | $54.96 | $31.68 | $11,194.93 | $9,977.49 | $13,430.05 |
| 156 | $11,194.93 | $54.81 | $31.84 | $11,163.10 | $10,032.29 | $13,516.70 |
| 157 | $11,163.10 | $54.65 | $31.99 | $11,131.10 | $10,086.95 | $13,603.34 |
| 158 | $11,131.10 | $54.50 | $32.15 | $11,098.95 | $10,141.44 | $13,689.99 |
| 159 | $11,098.95 | $54.34 | $32.31 | $11,066.65 | $10,195.78 | $13,776.63 |
| 160 | $11,066.65 | $54.18 | $32.47 | $11,034.18 | $10,249.96 | $13,863.28 |
| 161 | $11,034.18 | $54.02 | $32.62 | $11,001.56 | $10,303.98 | $13,949.92 |
| 162 | $11,001.56 | $53.86 | $32.78 | $10,968.77 | $10,357.84 | $14,036.57 |
| 163 | $10,968.77 | $53.70 | $32.94 | $10,935.83 | $10,411.55 | $14,123.22 |
| 164 | $10,935.83 | $53.54 | $33.11 | $10,902.73 | $10,465.09 | $14,209.86 |
| 165 | $10,902.73 | $53.38 | $33.27 | $10,869.46 | $10,518.46 | $14,296.51 |
| 166 | $10,869.46 | $53.22 | $33.43 | $10,836.03 | $10,571.68 | $14,383.15 |
| 167 | $10,836.03 | $53.05 | $33.59 | $10,802.43 | $10,624.73 | $14,469.80 |
| 168 | $10,802.43 | $52.89 | $33.76 | $10,768.67 | $10,677.62 | $14,556.44 |
| 169 | $10,768.67 | $52.72 | $33.92 | $10,734.75 | $10,730.34 | $14,643.09 |
| 170 | $10,734.75 | $52.56 | $34.09 | $10,700.66 | $10,782.89 | $14,729.73 |
| 171 | $10,700.66 | $52.39 | $34.26 | $10,666.40 | $10,835.28 | $14,816.38 |
| 172 | $10,666.40 | $52.22 | $34.42 | $10,631.98 | $10,887.50 | $14,903.02 |
| 173 | $10,631.98 | $52.05 | $34.59 | $10,597.39 | $10,939.56 | $14,989.67 |
| 174 | $10,597.39 | $51.88 | $34.76 | $10,562.62 | $10,991.44 | $15,076.32 |
| 175 | $10,562.62 | $51.71 | $34.93 | $10,527.69 | $11,043.15 | $15,162.96 |
| 176 | $10,527.69 | $51.54 | $35.10 | $10,492.59 | $11,094.69 | $15,249.61 |
| 177 | $10,492.59 | $51.37 | $35.28 | $10,457.31 | $11,146.06 | $15,336.25 |
| 178 | $10,457.31 | $51.20 | $35.45 | $10,421.86 | $11,197.26 | $15,422.90 |
| 179 | $10,421.86 | $51.02 | $35.62 | $10,386.24 | $11,248.29 | $15,509.54 |
| 180 | $10,386.24 | $50.85 | $35.80 | $10,350.45 | $11,299.13 | $15,596.19 |
| 181 | $10,350.45 | $50.67 | $35.97 | $10,314.47 | $11,349.81 | $15,682.83 |
| 182 | $10,314.47 | $50.50 | $36.15 | $10,278.33 | $11,400.31 | $15,769.48 |
| 183 | $10,278.33 | $50.32 | $36.32 | $10,242.00 | $11,450.63 | $15,856.13 |
| 184 | $10,242.00 | $50.14 | $36.50 | $10,205.50 | $11,500.77 | $15,942.77 |
| 185 | $10,205.50 | $49.96 | $36.68 | $10,168.82 | $11,550.73 | $16,029.42 |
| 186 | $10,168.82 | $49.78 | $36.86 | $10,131.96 | $11,600.52 | $16,116.06 |
| 187 | $10,131.96 | $49.60 | $37.04 | $10,094.92 | $11,650.12 | $16,202.71 |
| 188 | $10,094.92 | $49.42 | $37.22 | $10,057.69 | $11,699.55 | $16,289.35 |
| 189 | $10,057.69 | $49.24 | $37.40 | $10,020.29 | $11,748.79 | $16,376.00 |
| 190 | $10,020.29 | $49.06 | $37.59 | $9,982.70 | $11,797.85 | $16,462.64 |
| 191 | $9,982.70 | $48.87 | $37.77 | $9,944.93 | $11,846.72 | $16,549.29 |
| 192 | $9,944.93 | $48.69 | $37.96 | $9,906.97 | $11,895.41 | $16,635.93 |
| 193 | $9,906.97 | $48.50 | $38.14 | $9,868.83 | $11,943.91 | $16,722.58 |
| 194 | $9,868.83 | $48.32 | $38.33 | $9,830.50 | $11,992.23 | $16,809.23 |
| 195 | $9,830.50 | $48.13 | $38.52 | $9,791.98 | $12,040.36 | $16,895.87 |
| 196 | $9,791.98 | $47.94 | $38.71 | $9,753.28 | $12,088.30 | $16,982.52 |
| 197 | $9,753.28 | $47.75 | $38.90 | $9,714.38 | $12,136.05 | $17,069.16 |
| 198 | $9,714.38 | $47.56 | $39.09 | $9,675.30 | $12,183.61 | $17,155.81 |
| 199 | $9,675.30 | $47.37 | $39.28 | $9,636.02 | $12,230.97 | $17,242.45 |
| 200 | $9,636.02 | $47.18 | $39.47 | $9,596.55 | $12,278.15 | $17,329.10 |
| 201 | $9,596.55 | $46.98 | $39.66 | $9,556.89 | $12,325.13 | $17,415.74 |
| 202 | $9,556.89 | $46.79 | $39.86 | $9,517.03 | $12,371.92 | $17,502.39 |
| 203 | $9,517.03 | $46.59 | $40.05 | $9,476.98 | $12,418.52 | $17,589.04 |
| 204 | $9,476.98 | $46.40 | $40.25 | $9,436.73 | $12,464.91 | $17,675.68 |
| 205 | $9,436.73 | $46.20 | $40.44 | $9,396.29 | $12,511.12 | $17,762.33 |
| 206 | $9,396.29 | $46.00 | $40.64 | $9,355.65 | $12,557.12 | $17,848.97 |
| 207 | $9,355.65 | $45.80 | $40.84 | $9,314.80 | $12,602.92 | $17,935.62 |
| 208 | $9,314.80 | $45.60 | $41.04 | $9,273.76 | $12,648.53 | $18,022.26 |
| 209 | $9,273.76 | $45.40 | $41.24 | $9,232.52 | $12,693.93 | $18,108.91 |
| 210 | $9,232.52 | $45.20 | $41.44 | $9,191.08 | $12,739.13 | $18,195.55 |
| 211 | $9,191.08 | $45.00 | $41.65 | $9,149.43 | $12,784.13 | $18,282.20 |
| 212 | $9,149.43 | $44.79 | $41.85 | $9,107.58 | $12,828.92 | $18,368.84 |
| 213 | $9,107.58 | $44.59 | $42.06 | $9,065.52 | $12,873.51 | $18,455.49 |
| 214 | $9,065.52 | $44.38 | $42.26 | $9,023.26 | $12,917.89 | $18,542.14 |
| 215 | $9,023.26 | $44.18 | $42.47 | $8,980.79 | $12,962.07 | $18,628.78 |
| 216 | $8,980.79 | $43.97 | $42.68 | $8,938.11 | $13,006.04 | $18,715.43 |
| 217 | $8,938.11 | $43.76 | $42.89 | $8,895.23 | $13,049.80 | $18,802.07 |
| 218 | $8,895.23 | $43.55 | $43.10 | $8,852.13 | $13,093.35 | $18,888.72 |
| 219 | $8,852.13 | $43.34 | $43.31 | $8,808.82 | $13,136.69 | $18,975.36 |
| 220 | $8,808.82 | $43.13 | $43.52 | $8,765.30 | $13,179.81 | $19,062.01 |
| 221 | $8,765.30 | $42.91 | $43.73 | $8,721.57 | $13,222.73 | $19,148.65 |
| 222 | $8,721.57 | $42.70 | $43.95 | $8,677.63 | $13,265.43 | $19,235.30 |
| 223 | $8,677.63 | $42.48 | $44.16 | $8,633.46 | $13,307.91 | $19,321.95 |
| 224 | $8,633.46 | $42.27 | $44.38 | $8,589.09 | $13,350.18 | $19,408.59 |
| 225 | $8,589.09 | $42.05 | $44.59 | $8,544.49 | $13,392.23 | $19,495.24 |
| 226 | $8,544.49 | $41.83 | $44.81 | $8,499.68 | $13,434.06 | $19,581.88 |
| 227 | $8,499.68 | $41.61 | $45.03 | $8,454.65 | $13,475.67 | $19,668.53 |
| 228 | $8,454.65 | $41.39 | $45.25 | $8,409.39 | $13,517.07 | $19,755.17 |
| 229 | $8,409.39 | $41.17 | $45.47 | $8,363.92 | $13,558.24 | $19,841.82 |
| 230 | $8,363.92 | $40.95 | $45.70 | $8,318.22 | $13,599.19 | $19,928.46 |
| 231 | $8,318.22 | $40.72 | $45.92 | $8,272.30 | $13,639.91 | $20,015.11 |
| 232 | $8,272.30 | $40.50 | $46.15 | $8,226.16 | $13,680.41 | $20,101.75 |
| 233 | $8,226.16 | $40.27 | $46.37 | $8,179.78 | $13,720.68 | $20,188.40 |
| 234 | $8,179.78 | $40.05 | $46.60 | $8,133.19 | $13,760.73 | $20,275.05 |
| 235 | $8,133.19 | $39.82 | $46.83 | $8,086.36 | $13,800.55 | $20,361.69 |
| 236 | $8,086.36 | $39.59 | $47.06 | $8,039.30 | $13,840.14 | $20,448.34 |
| 237 | $8,039.30 | $39.36 | $47.29 | $7,992.02 | $13,879.50 | $20,534.98 |
| 238 | $7,992.02 | $39.13 | $47.52 | $7,944.50 | $13,918.63 | $20,621.63 |
| 239 | $7,944.50 | $38.89 | $47.75 | $7,896.75 | $13,957.52 | $20,708.27 |
| 240 | $7,896.75 | $38.66 | $47.98 | $7,848.76 | $13,996.18 | $20,794.92 |
| 241 | $7,848.76 | $38.43 | $48.22 | $7,800.54 | $14,034.61 | $20,881.56 |
| 242 | $7,800.54 | $38.19 | $48.46 | $7,752.09 | $14,072.80 | $20,968.21 |
| 243 | $7,752.09 | $37.95 | $48.69 | $7,703.40 | $14,110.75 | $21,054.86 |
| 244 | $7,703.40 | $37.71 | $48.93 | $7,654.46 | $14,148.47 | $21,141.50 |
| 245 | $7,654.46 | $37.47 | $49.17 | $7,605.29 | $14,185.94 | $21,228.15 |
| 246 | $7,605.29 | $37.23 | $49.41 | $7,555.88 | $14,223.17 | $21,314.79 |
| 247 | $7,555.88 | $36.99 | $49.65 | $7,506.23 | $14,260.17 | $21,401.44 |
| 248 | $7,506.23 | $36.75 | $49.90 | $7,456.33 | $14,296.92 | $21,488.08 |
| 249 | $7,456.33 | $36.50 | $50.14 | $7,406.19 | $14,333.42 | $21,574.73 |
| 250 | $7,406.19 | $36.26 | $50.39 | $7,355.81 | $14,369.68 | $21,661.37 |
| 251 | $7,355.81 | $36.01 | $50.63 | $7,305.17 | $14,405.69 | $21,748.02 |
| 252 | $7,305.17 | $35.76 | $50.88 | $7,254.29 | $14,441.46 | $21,834.66 |
| 253 | $7,254.29 | $35.52 | $51.13 | $7,203.16 | $14,476.97 | $21,921.31 |
| 254 | $7,203.16 | $35.27 | $51.38 | $7,151.78 | $14,512.24 | $22,007.96 |
| 255 | $7,151.78 | $35.01 | $51.63 | $7,100.15 | $14,547.25 | $22,094.60 |
| 256 | $7,100.15 | $34.76 | $51.88 | $7,048.27 | $14,582.01 | $22,181.25 |
| 257 | $7,048.27 | $34.51 | $52.14 | $6,996.13 | $14,616.52 | $22,267.89 |
| 258 | $6,996.13 | $34.25 | $52.39 | $6,943.74 | $14,650.77 | $22,354.54 |
| 259 | $6,943.74 | $34.00 | $52.65 | $6,891.09 | $14,684.77 | $22,441.18 |
| 260 | $6,891.09 | $33.74 | $52.91 | $6,838.18 | $14,718.51 | $22,527.83 |
| 261 | $6,838.18 | $33.48 | $53.17 | $6,785.01 | $14,751.99 | $22,614.47 |
| 262 | $6,785.01 | $33.22 | $53.43 | $6,731.58 | $14,785.20 | $22,701.12 |
| 263 | $6,731.58 | $32.96 | $53.69 | $6,677.90 | $14,818.16 | $22,787.76 |
| 264 | $6,677.90 | $32.69 | $53.95 | $6,623.94 | $14,850.85 | $22,874.41 |
| 265 | $6,623.94 | $32.43 | $54.22 | $6,569.73 | $14,883.28 | $22,961.06 |
| 266 | $6,569.73 | $32.16 | $54.48 | $6,515.25 | $14,915.45 | $23,047.70 |
| 267 | $6,515.25 | $31.90 | $54.75 | $6,460.50 | $14,947.35 | $23,134.35 |
| 268 | $6,460.50 | $31.63 | $55.02 | $6,405.48 | $14,978.98 | $23,220.99 |
| 269 | $6,405.48 | $31.36 | $55.29 | $6,350.20 | $15,010.34 | $23,307.64 |
| 270 | $6,350.20 | $31.09 | $55.56 | $6,294.64 | $15,041.43 | $23,394.28 |
| 271 | $6,294.64 | $30.82 | $55.83 | $6,238.81 | $15,072.24 | $23,480.93 |
| 272 | $6,238.81 | $30.54 | $56.10 | $6,182.71 | $15,102.79 | $23,567.57 |
| 273 | $6,182.71 | $30.27 | $56.38 | $6,126.34 | $15,133.06 | $23,654.22 |
| 274 | $6,126.34 | $29.99 | $56.65 | $6,069.68 | $15,163.05 | $23,740.87 |
| 275 | $6,069.68 | $29.72 | $56.93 | $6,012.76 | $15,192.77 | $23,827.51 |
| 276 | $6,012.76 | $29.44 | $57.21 | $5,955.55 | $15,222.20 | $23,914.16 |
| 277 | $5,955.55 | $29.16 | $57.49 | $5,898.06 | $15,251.36 | $24,000.80 |
| 278 | $5,898.06 | $28.88 | $57.77 | $5,840.29 | $15,280.24 | $24,087.45 |
| 279 | $5,840.29 | $28.59 | $58.05 | $5,782.24 | $15,308.83 | $24,174.09 |
| 280 | $5,782.24 | $28.31 | $58.34 | $5,723.90 | $15,337.14 | $24,260.74 |
| 281 | $5,723.90 | $28.02 | $58.62 | $5,665.28 | $15,365.16 | $24,347.38 |
| 282 | $5,665.28 | $27.74 | $58.91 | $5,606.37 | $15,392.90 | $24,434.03 |
| 283 | $5,606.37 | $27.45 | $59.20 | $5,547.17 | $15,420.35 | $24,520.67 |
| 284 | $5,547.17 | $27.16 | $59.49 | $5,487.68 | $15,447.50 | $24,607.32 |
| 285 | $5,487.68 | $26.87 | $59.78 | $5,427.91 | $15,474.37 | $24,693.97 |
| 286 | $5,427.91 | $26.57 | $60.07 | $5,367.83 | $15,500.95 | $24,780.61 |
| 287 | $5,367.83 | $26.28 | $60.37 | $5,307.47 | $15,527.23 | $24,867.26 |
| 288 | $5,307.47 | $25.98 | $60.66 | $5,246.81 | $15,553.21 | $24,953.90 |
| 289 | $5,246.81 | $25.69 | $60.96 | $5,185.85 | $15,578.90 | $25,040.55 |
| 290 | $5,185.85 | $25.39 | $61.26 | $5,124.59 | $15,604.29 | $25,127.19 |
| 291 | $5,124.59 | $25.09 | $61.56 | $5,063.04 | $15,629.38 | $25,213.84 |
| 292 | $5,063.04 | $24.79 | $61.86 | $5,001.18 | $15,654.16 | $25,300.48 |
| 293 | $5,001.18 | $24.48 | $62.16 | $4,939.02 | $15,678.65 | $25,387.13 |
| 294 | $4,939.02 | $24.18 | $62.46 | $4,876.55 | $15,702.83 | $25,473.78 |
| 295 | $4,876.55 | $23.87 | $62.77 | $4,813.78 | $15,726.70 | $25,560.42 |
| 296 | $4,813.78 | $23.57 | $63.08 | $4,750.70 | $15,750.27 | $25,647.07 |
| 297 | $4,750.70 | $23.26 | $63.39 | $4,687.32 | $15,773.53 | $25,733.71 |
| 298 | $4,687.32 | $22.95 | $63.70 | $4,623.62 | $15,796.48 | $25,820.36 |
| 299 | $4,623.62 | $22.64 | $64.01 | $4,559.61 | $15,819.11 | $25,907.00 |
| 300 | $4,559.61 | $22.32 | $64.32 | $4,495.29 | $15,841.44 | $25,993.65 |
| 301 | $4,495.29 | $22.01 | $64.64 | $4,430.65 | $15,863.45 | $26,080.29 |
| 302 | $4,430.65 | $21.69 | $64.95 | $4,365.70 | $15,885.14 | $26,166.94 |
| 303 | $4,365.70 | $21.37 | $65.27 | $4,300.43 | $15,906.51 | $26,253.58 |
| 304 | $4,300.43 | $21.05 | $65.59 | $4,234.84 | $15,927.57 | $26,340.23 |
| 305 | $4,234.84 | $20.73 | $65.91 | $4,168.92 | $15,948.30 | $26,426.88 |
| 306 | $4,168.92 | $20.41 | $66.24 | $4,102.69 | $15,968.71 | $26,513.52 |
| 307 | $4,102.69 | $20.09 | $66.56 | $4,036.13 | $15,988.79 | $26,600.17 |
| 308 | $4,036.13 | $19.76 | $66.89 | $3,969.24 | $16,008.55 | $26,686.81 |
| 309 | $3,969.24 | $19.43 | $67.21 | $3,902.03 | $16,027.99 | $26,773.46 |
| 310 | $3,902.03 | $19.10 | $67.54 | $3,834.49 | $16,047.09 | $26,860.10 |
| 311 | $3,834.49 | $18.77 | $67.87 | $3,766.62 | $16,065.86 | $26,946.75 |
| 312 | $3,766.62 | $18.44 | $68.20 | $3,698.41 | $16,084.31 | $27,033.39 |
| 313 | $3,698.41 | $18.11 | $68.54 | $3,629.87 | $16,102.41 | $27,120.04 |
| 314 | $3,629.87 | $17.77 | $68.87 | $3,561.00 | $16,120.18 | $27,206.69 |
| 315 | $3,561.00 | $17.43 | $69.21 | $3,491.79 | $16,137.62 | $27,293.33 |
| 316 | $3,491.79 | $17.10 | $69.55 | $3,422.24 | $16,154.71 | $27,379.98 |
| 317 | $3,422.24 | $16.75 | $69.89 | $3,352.35 | $16,171.47 | $27,466.62 |
| 318 | $3,352.35 | $16.41 | $70.23 | $3,282.11 | $16,187.88 | $27,553.27 |
| 319 | $3,282.11 | $16.07 | $70.58 | $3,211.54 | $16,203.95 | $27,639.91 |
| 320 | $3,211.54 | $15.72 | $70.92 | $3,140.61 | $16,219.67 | $27,726.56 |
| 321 | $3,140.61 | $15.38 | $71.27 | $3,069.34 | $16,235.05 | $27,813.20 |
| 322 | $3,069.34 | $15.03 | $71.62 | $2,997.73 | $16,250.07 | $27,899.85 |
| 323 | $2,997.73 | $14.68 | $71.97 | $2,925.76 | $16,264.75 | $27,986.49 |
| 324 | $2,925.76 | $14.32 | $72.32 | $2,853.43 | $16,279.07 | $28,073.14 |
| 325 | $2,853.43 | $13.97 | $72.68 | $2,780.76 | $16,293.04 | $28,159.79 |
| 326 | $2,780.76 | $13.61 | $73.03 | $2,707.73 | $16,306.66 | $28,246.43 |
| 327 | $2,707.73 | $13.26 | $73.39 | $2,634.34 | $16,319.92 | $28,333.08 |
| 328 | $2,634.34 | $12.90 | $73.75 | $2,560.59 | $16,332.81 | $28,419.72 |
| 329 | $2,560.59 | $12.54 | $74.11 | $2,486.48 | $16,345.35 | $28,506.37 |
| 330 | $2,486.48 | $12.17 | $74.47 | $2,412.01 | $16,357.52 | $28,593.01 |
| 331 | $2,412.01 | $11.81 | $74.84 | $2,337.17 | $16,369.33 | $28,679.66 |
| 332 | $2,337.17 | $11.44 | $75.20 | $2,261.97 | $16,380.77 | $28,766.30 |
| 333 | $2,261.97 | $11.07 | $75.57 | $2,186.40 | $16,391.85 | $28,852.95 |
| 334 | $2,186.40 | $10.70 | $75.94 | $2,110.46 | $16,402.55 | $28,939.59 |
| 335 | $2,110.46 | $10.33 | $76.31 | $2,034.14 | $16,412.88 | $29,026.24 |
| 336 | $2,034.14 | $9.96 | $76.69 | $1,957.46 | $16,422.84 | $29,112.89 |
| 337 | $1,957.46 | $9.58 | $77.06 | $1,880.40 | $16,432.43 | $29,199.53 |
| 338 | $1,880.40 | $9.21 | $77.44 | $1,802.96 | $16,441.63 | $29,286.18 |
| 339 | $1,802.96 | $8.83 | $77.82 | $1,725.14 | $16,450.46 | $29,372.82 |
| 340 | $1,725.14 | $8.45 | $78.20 | $1,646.94 | $16,458.91 | $29,459.47 |
| 341 | $1,646.94 | $8.06 | $78.58 | $1,568.36 | $16,466.97 | $29,546.11 |
| 342 | $1,568.36 | $7.68 | $78.97 | $1,489.39 | $16,474.65 | $29,632.76 |
| 343 | $1,489.39 | $7.29 | $79.35 | $1,410.03 | $16,481.94 | $29,719.40 |
| 344 | $1,410.03 | $6.90 | $79.74 | $1,330.29 | $16,488.84 | $29,806.05 |
| 345 | $1,330.29 | $6.51 | $80.13 | $1,250.16 | $16,495.36 | $29,892.70 |
| 346 | $1,250.16 | $6.12 | $80.52 | $1,169.63 | $16,501.48 | $29,979.34 |
| 347 | $1,169.63 | $5.73 | $80.92 | $1,088.72 | $16,507.20 | $30,065.99 |
| 348 | $1,088.72 | $5.33 | $81.32 | $1,007.40 | $16,512.53 | $30,152.63 |
| 349 | $1,007.40 | $4.93 | $81.71 | $925.69 | $16,517.46 | $30,239.28 |
| 350 | $925.69 | $4.53 | $82.11 | $843.57 | $16,522.00 | $30,325.92 |
| 351 | $843.57 | $4.13 | $82.52 | $761.06 | $16,526.13 | $30,412.57 |
| 352 | $761.06 | $3.73 | $82.92 | $678.14 | $16,529.85 | $30,499.21 |
| 353 | $678.14 | $3.32 | $83.33 | $594.81 | $16,533.17 | $30,585.86 |
| 354 | $594.81 | $2.91 | $83.73 | $511.08 | $16,536.08 | $30,672.50 |
| 355 | $511.08 | $2.50 | $84.14 | $426.94 | $16,538.59 | $30,759.15 |
| 356 | $426.94 | $2.09 | $84.56 | $342.38 | $16,540.68 | $30,845.80 |
| 357 | $342.38 | $1.68 | $84.97 | $257.41 | $16,542.35 | $30,932.44 |
| 358 | $257.41 | $1.26 | $85.39 | $172.03 | $16,543.61 | $31,019.09 |
| 359 | $172.03 | $0.84 | $85.80 | $86.22 | $16,544.46 | $31,105.73 |
| 360 | $86.22 | $0.42 | $86.22 | $-0.00 | $16,544.88 | $31,192.38 |