|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $19,000.00 | $43.54 | $59.47 | $18,940.53 | $43.54 | $103.01 |
| 2 | $18,940.53 | $43.41 | $59.61 | $18,880.92 | $86.95 | $206.02 |
| 3 | $18,880.92 | $43.27 | $59.74 | $18,821.18 | $130.22 | $309.03 |
| 4 | $18,821.18 | $43.13 | $59.88 | $18,761.30 | $173.35 | $412.05 |
| 5 | $18,761.30 | $42.99 | $60.02 | $18,701.28 | $216.34 | $515.06 |
| 6 | $18,701.28 | $42.86 | $60.15 | $18,641.13 | $259.20 | $618.07 |
| 7 | $18,641.13 | $42.72 | $60.29 | $18,580.84 | $301.92 | $721.08 |
| 8 | $18,580.84 | $42.58 | $60.43 | $18,520.41 | $344.50 | $824.09 |
| 9 | $18,520.41 | $42.44 | $60.57 | $18,459.84 | $386.94 | $927.10 |
| 10 | $18,459.84 | $42.30 | $60.71 | $18,399.13 | $429.25 | $1,030.12 |
| 11 | $18,399.13 | $42.16 | $60.85 | $18,338.28 | $471.41 | $1,133.13 |
| 12 | $18,338.28 | $42.03 | $60.99 | $18,277.30 | $513.44 | $1,236.14 |
| 13 | $18,277.30 | $41.89 | $61.13 | $18,216.17 | $555.32 | $1,339.15 |
| 14 | $18,216.17 | $41.75 | $61.27 | $18,154.90 | $597.07 | $1,442.16 |
| 15 | $18,154.90 | $41.60 | $61.41 | $18,093.50 | $638.67 | $1,545.17 |
| 16 | $18,093.50 | $41.46 | $61.55 | $18,031.95 | $680.14 | $1,648.19 |
| 17 | $18,031.95 | $41.32 | $61.69 | $17,970.26 | $721.46 | $1,751.20 |
| 18 | $17,970.26 | $41.18 | $61.83 | $17,908.43 | $762.64 | $1,854.21 |
| 19 | $17,908.43 | $41.04 | $61.97 | $17,846.46 | $803.68 | $1,957.22 |
| 20 | $17,846.46 | $40.90 | $62.11 | $17,784.35 | $844.58 | $2,060.23 |
| 21 | $17,784.35 | $40.76 | $62.26 | $17,722.09 | $885.34 | $2,163.24 |
| 22 | $17,722.09 | $40.61 | $62.40 | $17,659.69 | $925.95 | $2,266.26 |
| 23 | $17,659.69 | $40.47 | $62.54 | $17,597.15 | $966.42 | $2,369.27 |
| 24 | $17,597.15 | $40.33 | $62.68 | $17,534.47 | $1,006.75 | $2,472.28 |
| 25 | $17,534.47 | $40.18 | $62.83 | $17,471.64 | $1,046.93 | $2,575.29 |
| 26 | $17,471.64 | $40.04 | $62.97 | $17,408.67 | $1,086.97 | $2,678.30 |
| 27 | $17,408.67 | $39.89 | $63.12 | $17,345.55 | $1,126.86 | $2,781.31 |
| 28 | $17,345.55 | $39.75 | $63.26 | $17,282.29 | $1,166.61 | $2,884.32 |
| 29 | $17,282.29 | $39.61 | $63.41 | $17,218.88 | $1,206.22 | $2,987.34 |
| 30 | $17,218.88 | $39.46 | $63.55 | $17,155.33 | $1,245.68 | $3,090.35 |
| 31 | $17,155.33 | $39.31 | $63.70 | $17,091.63 | $1,284.99 | $3,193.36 |
| 32 | $17,091.63 | $39.17 | $63.84 | $17,027.79 | $1,324.16 | $3,296.37 |
| 33 | $17,027.79 | $39.02 | $63.99 | $16,963.80 | $1,363.18 | $3,399.38 |
| 34 | $16,963.80 | $38.88 | $64.14 | $16,899.66 | $1,402.06 | $3,502.39 |
| 35 | $16,899.66 | $38.73 | $64.28 | $16,835.38 | $1,440.79 | $3,605.41 |
| 36 | $16,835.38 | $38.58 | $64.43 | $16,770.95 | $1,479.37 | $3,708.42 |
| 37 | $16,770.95 | $38.43 | $64.58 | $16,706.37 | $1,517.80 | $3,811.43 |
| 38 | $16,706.37 | $38.29 | $64.73 | $16,641.65 | $1,556.09 | $3,914.44 |
| 39 | $16,641.65 | $38.14 | $64.87 | $16,576.77 | $1,594.22 | $4,017.45 |
| 40 | $16,576.77 | $37.99 | $65.02 | $16,511.75 | $1,632.21 | $4,120.46 |
| 41 | $16,511.75 | $37.84 | $65.17 | $16,446.58 | $1,670.05 | $4,223.48 |
| 42 | $16,446.58 | $37.69 | $65.32 | $16,381.25 | $1,707.74 | $4,326.49 |
| 43 | $16,381.25 | $37.54 | $65.47 | $16,315.78 | $1,745.28 | $4,429.50 |
| 44 | $16,315.78 | $37.39 | $65.62 | $16,250.16 | $1,782.67 | $4,532.51 |
| 45 | $16,250.16 | $37.24 | $65.77 | $16,184.39 | $1,819.91 | $4,635.52 |
| 46 | $16,184.39 | $37.09 | $65.92 | $16,118.47 | $1,857.00 | $4,738.53 |
| 47 | $16,118.47 | $36.94 | $66.07 | $16,052.39 | $1,893.94 | $4,841.55 |
| 48 | $16,052.39 | $36.79 | $66.22 | $15,986.17 | $1,930.73 | $4,944.56 |
| 49 | $15,986.17 | $36.63 | $66.38 | $15,919.79 | $1,967.36 | $5,047.57 |
| 50 | $15,919.79 | $36.48 | $66.53 | $15,853.26 | $2,003.84 | $5,150.58 |
| 51 | $15,853.26 | $36.33 | $66.68 | $15,786.58 | $2,040.17 | $5,253.59 |
| 52 | $15,786.58 | $36.18 | $66.83 | $15,719.75 | $2,076.35 | $5,356.60 |
| 53 | $15,719.75 | $36.02 | $66.99 | $15,652.76 | $2,112.38 | $5,459.61 |
| 54 | $15,652.76 | $35.87 | $67.14 | $15,585.62 | $2,148.25 | $5,562.63 |
| 55 | $15,585.62 | $35.72 | $67.29 | $15,518.33 | $2,183.96 | $5,665.64 |
| 56 | $15,518.33 | $35.56 | $67.45 | $15,450.88 | $2,219.53 | $5,768.65 |
| 57 | $15,450.88 | $35.41 | $67.60 | $15,383.27 | $2,254.94 | $5,871.66 |
| 58 | $15,383.27 | $35.25 | $67.76 | $15,315.52 | $2,290.19 | $5,974.67 |
| 59 | $15,315.52 | $35.10 | $67.91 | $15,247.60 | $2,325.29 | $6,077.68 |
| 60 | $15,247.60 | $34.94 | $68.07 | $15,179.53 | $2,360.23 | $6,180.70 |
| 61 | $15,179.53 | $34.79 | $68.23 | $15,111.31 | $2,395.02 | $6,283.71 |
| 62 | $15,111.31 | $34.63 | $68.38 | $15,042.93 | $2,429.65 | $6,386.72 |
| 63 | $15,042.93 | $34.47 | $68.54 | $14,974.39 | $2,464.12 | $6,489.73 |
| 64 | $14,974.39 | $34.32 | $68.70 | $14,905.69 | $2,498.44 | $6,592.74 |
| 65 | $14,905.69 | $34.16 | $68.85 | $14,836.84 | $2,532.59 | $6,695.75 |
| 66 | $14,836.84 | $34.00 | $69.01 | $14,767.83 | $2,566.60 | $6,798.77 |
| 67 | $14,767.83 | $33.84 | $69.17 | $14,698.66 | $2,600.44 | $6,901.78 |
| 68 | $14,698.66 | $33.68 | $69.33 | $14,629.33 | $2,634.12 | $7,004.79 |
| 69 | $14,629.33 | $33.53 | $69.49 | $14,559.85 | $2,667.65 | $7,107.80 |
| 70 | $14,559.85 | $33.37 | $69.65 | $14,490.20 | $2,701.01 | $7,210.81 |
| 71 | $14,490.20 | $33.21 | $69.80 | $14,420.40 | $2,734.22 | $7,313.82 |
| 72 | $14,420.40 | $33.05 | $69.96 | $14,350.43 | $2,767.27 | $7,416.84 |
| 73 | $14,350.43 | $32.89 | $70.13 | $14,280.31 | $2,800.15 | $7,519.85 |
| 74 | $14,280.31 | $32.73 | $70.29 | $14,210.02 | $2,832.88 | $7,622.86 |
| 75 | $14,210.02 | $32.56 | $70.45 | $14,139.58 | $2,865.44 | $7,725.87 |
| 76 | $14,139.58 | $32.40 | $70.61 | $14,068.97 | $2,897.85 | $7,828.88 |
| 77 | $14,068.97 | $32.24 | $70.77 | $13,998.20 | $2,930.09 | $7,931.89 |
| 78 | $13,998.20 | $32.08 | $70.93 | $13,927.26 | $2,962.17 | $8,034.90 |
| 79 | $13,927.26 | $31.92 | $71.09 | $13,856.17 | $2,994.09 | $8,137.92 |
| 80 | $13,856.17 | $31.75 | $71.26 | $13,784.91 | $3,025.84 | $8,240.93 |
| 81 | $13,784.91 | $31.59 | $71.42 | $13,713.49 | $3,057.43 | $8,343.94 |
| 82 | $13,713.49 | $31.43 | $71.58 | $13,641.91 | $3,088.86 | $8,446.95 |
| 83 | $13,641.91 | $31.26 | $71.75 | $13,570.16 | $3,120.12 | $8,549.96 |
| 84 | $13,570.16 | $31.10 | $71.91 | $13,498.24 | $3,151.22 | $8,652.97 |
| 85 | $13,498.24 | $30.93 | $72.08 | $13,426.16 | $3,182.15 | $8,755.99 |
| 86 | $13,426.16 | $30.77 | $72.24 | $13,353.92 | $3,212.92 | $8,859.00 |
| 87 | $13,353.92 | $30.60 | $72.41 | $13,281.51 | $3,243.52 | $8,962.01 |
| 88 | $13,281.51 | $30.44 | $72.57 | $13,208.94 | $3,273.96 | $9,065.02 |
| 89 | $13,208.94 | $30.27 | $72.74 | $13,136.20 | $3,304.23 | $9,168.03 |
| 90 | $13,136.20 | $30.10 | $72.91 | $13,063.29 | $3,334.33 | $9,271.04 |
| 91 | $13,063.29 | $29.94 | $73.07 | $12,990.21 | $3,364.27 | $9,374.06 |
| 92 | $12,990.21 | $29.77 | $73.24 | $12,916.97 | $3,394.04 | $9,477.07 |
| 93 | $12,916.97 | $29.60 | $73.41 | $12,843.56 | $3,423.64 | $9,580.08 |
| 94 | $12,843.56 | $29.43 | $73.58 | $12,769.98 | $3,453.07 | $9,683.09 |
| 95 | $12,769.98 | $29.26 | $73.75 | $12,696.24 | $3,482.34 | $9,786.10 |
| 96 | $12,696.24 | $29.10 | $73.92 | $12,622.32 | $3,511.43 | $9,889.11 |
| 97 | $12,622.32 | $28.93 | $74.09 | $12,548.23 | $3,540.36 | $9,992.13 |
| 98 | $12,548.23 | $28.76 | $74.26 | $12,473.98 | $3,569.12 | $10,095.14 |
| 99 | $12,473.98 | $28.59 | $74.43 | $12,399.55 | $3,597.70 | $10,198.15 |
| 100 | $12,399.55 | $28.42 | $74.60 | $12,324.96 | $3,626.12 | $10,301.16 |
| 101 | $12,324.96 | $28.24 | $74.77 | $12,250.19 | $3,654.36 | $10,404.17 |
| 102 | $12,250.19 | $28.07 | $74.94 | $12,175.25 | $3,682.44 | $10,507.18 |
| 103 | $12,175.25 | $27.90 | $75.11 | $12,100.14 | $3,710.34 | $10,610.19 |
| 104 | $12,100.14 | $27.73 | $75.28 | $12,024.86 | $3,738.07 | $10,713.21 |
| 105 | $12,024.86 | $27.56 | $75.45 | $11,949.41 | $3,765.62 | $10,816.22 |
| 106 | $11,949.41 | $27.38 | $75.63 | $11,873.78 | $3,793.01 | $10,919.23 |
| 107 | $11,873.78 | $27.21 | $75.80 | $11,797.98 | $3,820.22 | $11,022.24 |
| 108 | $11,797.98 | $27.04 | $75.97 | $11,722.00 | $3,847.26 | $11,125.25 |
| 109 | $11,722.00 | $26.86 | $76.15 | $11,645.85 | $3,874.12 | $11,228.26 |
| 110 | $11,645.85 | $26.69 | $76.32 | $11,569.53 | $3,900.81 | $11,331.28 |
| 111 | $11,569.53 | $26.51 | $76.50 | $11,493.03 | $3,927.32 | $11,434.29 |
| 112 | $11,493.03 | $26.34 | $76.67 | $11,416.36 | $3,953.66 | $11,537.30 |
| 113 | $11,416.36 | $26.16 | $76.85 | $11,339.51 | $3,979.82 | $11,640.31 |
| 114 | $11,339.51 | $25.99 | $77.03 | $11,262.49 | $4,005.81 | $11,743.32 |
| 115 | $11,262.49 | $25.81 | $77.20 | $11,185.28 | $4,031.62 | $11,846.33 |
| 116 | $11,185.28 | $25.63 | $77.38 | $11,107.91 | $4,057.25 | $11,949.35 |
| 117 | $11,107.91 | $25.46 | $77.56 | $11,030.35 | $4,082.71 | $12,052.36 |
| 118 | $11,030.35 | $25.28 | $77.73 | $10,952.62 | $4,107.98 | $12,155.37 |
| 119 | $10,952.62 | $25.10 | $77.91 | $10,874.70 | $4,133.08 | $12,258.38 |
| 120 | $10,874.70 | $24.92 | $78.09 | $10,796.61 | $4,158.00 | $12,361.39 |
| 121 | $10,796.61 | $24.74 | $78.27 | $10,718.34 | $4,182.75 | $12,464.40 |
| 122 | $10,718.34 | $24.56 | $78.45 | $10,639.90 | $4,207.31 | $12,567.41 |
| 123 | $10,639.90 | $24.38 | $78.63 | $10,561.27 | $4,231.69 | $12,670.43 |
| 124 | $10,561.27 | $24.20 | $78.81 | $10,482.46 | $4,255.90 | $12,773.44 |
| 125 | $10,482.46 | $24.02 | $78.99 | $10,403.47 | $4,279.92 | $12,876.45 |
| 126 | $10,403.47 | $23.84 | $79.17 | $10,324.30 | $4,303.76 | $12,979.46 |
| 127 | $10,324.30 | $23.66 | $79.35 | $10,244.95 | $4,327.42 | $13,082.47 |
| 128 | $10,244.95 | $23.48 | $79.53 | $10,165.41 | $4,350.90 | $13,185.48 |
| 129 | $10,165.41 | $23.30 | $79.72 | $10,085.70 | $4,374.19 | $13,288.50 |
| 130 | $10,085.70 | $23.11 | $79.90 | $10,005.80 | $4,397.31 | $13,391.51 |
| 131 | $10,005.80 | $22.93 | $80.08 | $9,925.72 | $4,420.24 | $13,494.52 |
| 132 | $9,925.72 | $22.75 | $80.27 | $9,845.45 | $4,442.98 | $13,597.53 |
| 133 | $9,845.45 | $22.56 | $80.45 | $9,765.00 | $4,465.55 | $13,700.54 |
| 134 | $9,765.00 | $22.38 | $80.63 | $9,684.37 | $4,487.92 | $13,803.55 |
| 135 | $9,684.37 | $22.19 | $80.82 | $9,603.55 | $4,510.12 | $13,906.57 |
| 136 | $9,603.55 | $22.01 | $81.00 | $9,522.55 | $4,532.12 | $14,009.58 |
| 137 | $9,522.55 | $21.82 | $81.19 | $9,441.36 | $4,553.95 | $14,112.59 |
| 138 | $9,441.36 | $21.64 | $81.38 | $9,359.98 | $4,575.58 | $14,215.60 |
| 139 | $9,359.98 | $21.45 | $81.56 | $9,278.42 | $4,597.03 | $14,318.61 |
| 140 | $9,278.42 | $21.26 | $81.75 | $9,196.67 | $4,618.30 | $14,421.62 |
| 141 | $9,196.67 | $21.08 | $81.94 | $9,114.74 | $4,639.37 | $14,524.64 |
| 142 | $9,114.74 | $20.89 | $82.12 | $9,032.61 | $4,660.26 | $14,627.65 |
| 143 | $9,032.61 | $20.70 | $82.31 | $8,950.30 | $4,680.96 | $14,730.66 |
| 144 | $8,950.30 | $20.51 | $82.50 | $8,867.80 | $4,701.47 | $14,833.67 |
| 145 | $8,867.80 | $20.32 | $82.69 | $8,785.11 | $4,721.79 | $14,936.68 |
| 146 | $8,785.11 | $20.13 | $82.88 | $8,702.23 | $4,741.93 | $15,039.69 |
| 147 | $8,702.23 | $19.94 | $83.07 | $8,619.16 | $4,761.87 | $15,142.70 |
| 148 | $8,619.16 | $19.75 | $83.26 | $8,535.90 | $4,781.62 | $15,245.72 |
| 149 | $8,535.90 | $19.56 | $83.45 | $8,452.45 | $4,801.18 | $15,348.73 |
| 150 | $8,452.45 | $19.37 | $83.64 | $8,368.81 | $4,820.55 | $15,451.74 |
| 151 | $8,368.81 | $19.18 | $83.83 | $8,284.98 | $4,839.73 | $15,554.75 |
| 152 | $8,284.98 | $18.99 | $84.03 | $8,200.95 | $4,858.72 | $15,657.76 |
| 153 | $8,200.95 | $18.79 | $84.22 | $8,116.74 | $4,877.51 | $15,760.77 |
| 154 | $8,116.74 | $18.60 | $84.41 | $8,032.33 | $4,896.11 | $15,863.79 |
| 155 | $8,032.33 | $18.41 | $84.60 | $7,947.72 | $4,914.52 | $15,966.80 |
| 156 | $7,947.72 | $18.21 | $84.80 | $7,862.92 | $4,932.73 | $16,069.81 |
| 157 | $7,862.92 | $18.02 | $84.99 | $7,777.93 | $4,950.75 | $16,172.82 |
| 158 | $7,777.93 | $17.82 | $85.19 | $7,692.74 | $4,968.58 | $16,275.83 |
| 159 | $7,692.74 | $17.63 | $85.38 | $7,607.36 | $4,986.21 | $16,378.84 |
| 160 | $7,607.36 | $17.43 | $85.58 | $7,521.78 | $5,003.64 | $16,481.86 |
| 161 | $7,521.78 | $17.24 | $85.77 | $7,436.01 | $5,020.88 | $16,584.87 |
| 162 | $7,436.01 | $17.04 | $85.97 | $7,350.04 | $5,037.92 | $16,687.88 |
| 163 | $7,350.04 | $16.84 | $86.17 | $7,263.87 | $5,054.76 | $16,790.89 |
| 164 | $7,263.87 | $16.65 | $86.37 | $7,177.51 | $5,071.41 | $16,893.90 |
| 165 | $7,177.51 | $16.45 | $86.56 | $7,090.94 | $5,087.86 | $16,996.91 |
| 166 | $7,090.94 | $16.25 | $86.76 | $7,004.18 | $5,104.11 | $17,099.93 |
| 167 | $7,004.18 | $16.05 | $86.96 | $6,917.22 | $5,120.16 | $17,202.94 |
| 168 | $6,917.22 | $15.85 | $87.16 | $6,830.06 | $5,136.01 | $17,305.95 |
| 169 | $6,830.06 | $15.65 | $87.36 | $6,742.70 | $5,151.66 | $17,408.96 |
| 170 | $6,742.70 | $15.45 | $87.56 | $6,655.14 | $5,167.11 | $17,511.97 |
| 171 | $6,655.14 | $15.25 | $87.76 | $6,567.38 | $5,182.37 | $17,614.98 |
| 172 | $6,567.38 | $15.05 | $87.96 | $6,479.42 | $5,197.42 | $17,717.99 |
| 173 | $6,479.42 | $14.85 | $88.16 | $6,391.26 | $5,212.26 | $17,821.01 |
| 174 | $6,391.26 | $14.65 | $88.36 | $6,302.89 | $5,226.91 | $17,924.02 |
| 175 | $6,302.89 | $14.44 | $88.57 | $6,214.33 | $5,241.35 | $18,027.03 |
| 176 | $6,214.33 | $14.24 | $88.77 | $6,125.55 | $5,255.60 | $18,130.04 |
| 177 | $6,125.55 | $14.04 | $88.97 | $6,036.58 | $5,269.63 | $18,233.05 |
| 178 | $6,036.58 | $13.83 | $89.18 | $5,947.40 | $5,283.47 | $18,336.06 |
| 179 | $5,947.40 | $13.63 | $89.38 | $5,858.02 | $5,297.10 | $18,439.08 |
| 180 | $5,858.02 | $13.42 | $89.59 | $5,768.43 | $5,310.52 | $18,542.09 |
| 181 | $5,768.43 | $13.22 | $89.79 | $5,678.64 | $5,323.74 | $18,645.10 |
| 182 | $5,678.64 | $13.01 | $90.00 | $5,588.64 | $5,336.75 | $18,748.11 |
| 183 | $5,588.64 | $12.81 | $90.20 | $5,498.44 | $5,349.56 | $18,851.12 |
| 184 | $5,498.44 | $12.60 | $90.41 | $5,408.03 | $5,362.16 | $18,954.13 |
| 185 | $5,408.03 | $12.39 | $90.62 | $5,317.41 | $5,374.56 | $19,057.15 |
| 186 | $5,317.41 | $12.19 | $90.83 | $5,226.58 | $5,386.74 | $19,160.16 |
| 187 | $5,226.58 | $11.98 | $91.03 | $5,135.55 | $5,398.72 | $19,263.17 |
| 188 | $5,135.55 | $11.77 | $91.24 | $5,044.31 | $5,410.49 | $19,366.18 |
| 189 | $5,044.31 | $11.56 | $91.45 | $4,952.86 | $5,422.05 | $19,469.19 |
| 190 | $4,952.86 | $11.35 | $91.66 | $4,861.19 | $5,433.40 | $19,572.20 |
| 191 | $4,861.19 | $11.14 | $91.87 | $4,769.32 | $5,444.54 | $19,675.22 |
| 192 | $4,769.32 | $10.93 | $92.08 | $4,677.24 | $5,455.47 | $19,778.23 |
| 193 | $4,677.24 | $10.72 | $92.29 | $4,584.95 | $5,466.19 | $19,881.24 |
| 194 | $4,584.95 | $10.51 | $92.50 | $4,492.44 | $5,476.69 | $19,984.25 |
| 195 | $4,492.44 | $10.30 | $92.72 | $4,399.73 | $5,486.99 | $20,087.26 |
| 196 | $4,399.73 | $10.08 | $92.93 | $4,306.80 | $5,497.07 | $20,190.27 |
| 197 | $4,306.80 | $9.87 | $93.14 | $4,213.66 | $5,506.94 | $20,293.28 |
| 198 | $4,213.66 | $9.66 | $93.36 | $4,120.30 | $5,516.60 | $20,396.30 |
| 199 | $4,120.30 | $9.44 | $93.57 | $4,026.73 | $5,526.04 | $20,499.31 |
| 200 | $4,026.73 | $9.23 | $93.78 | $3,932.95 | $5,535.27 | $20,602.32 |
| 201 | $3,932.95 | $9.01 | $94.00 | $3,838.95 | $5,544.28 | $20,705.33 |
| 202 | $3,838.95 | $8.80 | $94.21 | $3,744.74 | $5,553.08 | $20,808.34 |
| 203 | $3,744.74 | $8.58 | $94.43 | $3,650.31 | $5,561.66 | $20,911.35 |
| 204 | $3,650.31 | $8.37 | $94.65 | $3,555.66 | $5,570.03 | $21,014.37 |
| 205 | $3,555.66 | $8.15 | $94.86 | $3,460.80 | $5,578.17 | $21,117.38 |
| 206 | $3,460.80 | $7.93 | $95.08 | $3,365.72 | $5,586.11 | $21,220.39 |
| 207 | $3,365.72 | $7.71 | $95.30 | $3,270.42 | $5,593.82 | $21,323.40 |
| 208 | $3,270.42 | $7.49 | $95.52 | $3,174.90 | $5,601.31 | $21,426.41 |
| 209 | $3,174.90 | $7.28 | $95.74 | $3,079.16 | $5,608.59 | $21,529.42 |
| 210 | $3,079.16 | $7.06 | $95.96 | $2,983.21 | $5,615.65 | $21,632.44 |
| 211 | $2,983.21 | $6.84 | $96.18 | $2,887.03 | $5,622.48 | $21,735.45 |
| 212 | $2,887.03 | $6.62 | $96.40 | $2,790.64 | $5,629.10 | $21,838.46 |
| 213 | $2,790.64 | $6.40 | $96.62 | $2,694.02 | $5,635.49 | $21,941.47 |
| 214 | $2,694.02 | $6.17 | $96.84 | $2,597.18 | $5,641.67 | $22,044.48 |
| 215 | $2,597.18 | $5.95 | $97.06 | $2,500.13 | $5,647.62 | $22,147.49 |
| 216 | $2,500.13 | $5.73 | $97.28 | $2,402.84 | $5,653.35 | $22,250.51 |
| 217 | $2,402.84 | $5.51 | $97.51 | $2,305.34 | $5,658.85 | $22,353.52 |
| 218 | $2,305.34 | $5.28 | $97.73 | $2,207.61 | $5,664.14 | $22,456.53 |
| 219 | $2,207.61 | $5.06 | $97.95 | $2,109.66 | $5,669.20 | $22,559.54 |
| 220 | $2,109.66 | $4.83 | $98.18 | $2,011.48 | $5,674.03 | $22,662.55 |
| 221 | $2,011.48 | $4.61 | $98.40 | $1,913.08 | $5,678.64 | $22,765.56 |
| 222 | $1,913.08 | $4.38 | $98.63 | $1,814.45 | $5,683.03 | $22,868.57 |
| 223 | $1,814.45 | $4.16 | $98.85 | $1,715.60 | $5,687.18 | $22,971.59 |
| 224 | $1,715.60 | $3.93 | $99.08 | $1,616.52 | $5,691.11 | $23,074.60 |
| 225 | $1,616.52 | $3.70 | $99.31 | $1,517.21 | $5,694.82 | $23,177.61 |
| 226 | $1,517.21 | $3.48 | $99.53 | $1,417.68 | $5,698.30 | $23,280.62 |
| 227 | $1,417.68 | $3.25 | $99.76 | $1,317.91 | $5,701.55 | $23,383.63 |
| 228 | $1,317.91 | $3.02 | $99.99 | $1,217.92 | $5,704.57 | $23,486.64 |
| 229 | $1,217.92 | $2.79 | $100.22 | $1,117.70 | $5,707.36 | $23,589.66 |
| 230 | $1,117.70 | $2.56 | $100.45 | $1,017.25 | $5,709.92 | $23,692.67 |
| 231 | $1,017.25 | $2.33 | $100.68 | $916.57 | $5,712.25 | $23,795.68 |
| 232 | $916.57 | $2.10 | $100.91 | $815.66 | $5,714.35 | $23,898.69 |
| 233 | $815.66 | $1.87 | $101.14 | $714.52 | $5,716.22 | $24,001.70 |
| 234 | $714.52 | $1.64 | $101.37 | $613.14 | $5,717.86 | $24,104.71 |
| 235 | $613.14 | $1.41 | $101.61 | $511.54 | $5,719.26 | $24,207.73 |
| 236 | $511.54 | $1.17 | $101.84 | $409.70 | $5,720.43 | $24,310.74 |
| 237 | $409.70 | $0.94 | $102.07 | $307.62 | $5,721.37 | $24,413.75 |
| 238 | $307.62 | $0.70 | $102.31 | $205.32 | $5,722.08 | $24,516.76 |
| 239 | $205.32 | $0.47 | $102.54 | $102.78 | $5,722.55 | $24,619.77 |
| 240 | $102.78 | $0.24 | $102.78 | $-0.00 | $5,722.78 | $24,722.78 |