|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $19,900.00 | $87.06 | $22.83 | $19,877.17 | $87.06 | $109.89 |
| 2 | $19,877.17 | $86.96 | $22.93 | $19,854.25 | $174.03 | $219.78 |
| 3 | $19,854.25 | $86.86 | $23.03 | $19,831.22 | $260.89 | $329.67 |
| 4 | $19,831.22 | $86.76 | $23.13 | $19,808.09 | $347.65 | $439.55 |
| 5 | $19,808.09 | $86.66 | $23.23 | $19,784.87 | $434.31 | $549.44 |
| 6 | $19,784.87 | $86.56 | $23.33 | $19,761.54 | $520.87 | $659.33 |
| 7 | $19,761.54 | $86.46 | $23.43 | $19,738.11 | $607.32 | $769.22 |
| 8 | $19,738.11 | $86.35 | $23.53 | $19,714.57 | $693.68 | $879.11 |
| 9 | $19,714.57 | $86.25 | $23.64 | $19,690.93 | $779.93 | $989.00 |
| 10 | $19,690.93 | $86.15 | $23.74 | $19,667.19 | $866.08 | $1,098.89 |
| 11 | $19,667.19 | $86.04 | $23.84 | $19,643.35 | $952.12 | $1,208.77 |
| 12 | $19,643.35 | $85.94 | $23.95 | $19,619.40 | $1,038.06 | $1,318.66 |
| 13 | $19,619.40 | $85.83 | $24.05 | $19,595.35 | $1,123.90 | $1,428.55 |
| 14 | $19,595.35 | $85.73 | $24.16 | $19,571.19 | $1,209.63 | $1,538.44 |
| 15 | $19,571.19 | $85.62 | $24.26 | $19,546.92 | $1,295.25 | $1,648.33 |
| 16 | $19,546.92 | $85.52 | $24.37 | $19,522.55 | $1,380.77 | $1,758.22 |
| 17 | $19,522.55 | $85.41 | $24.48 | $19,498.07 | $1,466.18 | $1,868.11 |
| 18 | $19,498.07 | $85.30 | $24.58 | $19,473.49 | $1,551.48 | $1,977.99 |
| 19 | $19,473.49 | $85.20 | $24.69 | $19,448.80 | $1,636.68 | $2,087.88 |
| 20 | $19,448.80 | $85.09 | $24.80 | $19,424.00 | $1,721.77 | $2,197.77 |
| 21 | $19,424.00 | $84.98 | $24.91 | $19,399.09 | $1,806.75 | $2,307.66 |
| 22 | $19,399.09 | $84.87 | $25.02 | $19,374.07 | $1,891.62 | $2,417.55 |
| 23 | $19,374.07 | $84.76 | $25.13 | $19,348.94 | $1,976.38 | $2,527.44 |
| 24 | $19,348.94 | $84.65 | $25.24 | $19,323.71 | $2,061.03 | $2,637.32 |
| 25 | $19,323.71 | $84.54 | $25.35 | $19,298.36 | $2,145.57 | $2,747.21 |
| 26 | $19,298.36 | $84.43 | $25.46 | $19,272.90 | $2,230.00 | $2,857.10 |
| 27 | $19,272.90 | $84.32 | $25.57 | $19,247.33 | $2,314.32 | $2,966.99 |
| 28 | $19,247.33 | $84.21 | $25.68 | $19,221.65 | $2,398.53 | $3,076.88 |
| 29 | $19,221.65 | $84.09 | $25.79 | $19,195.86 | $2,482.62 | $3,186.77 |
| 30 | $19,195.86 | $83.98 | $25.91 | $19,169.95 | $2,566.61 | $3,296.66 |
| 31 | $19,169.95 | $83.87 | $26.02 | $19,143.93 | $2,650.48 | $3,406.54 |
| 32 | $19,143.93 | $83.75 | $26.13 | $19,117.80 | $2,734.23 | $3,516.43 |
| 33 | $19,117.80 | $83.64 | $26.25 | $19,091.55 | $2,817.87 | $3,626.32 |
| 34 | $19,091.55 | $83.53 | $26.36 | $19,065.19 | $2,901.40 | $3,736.21 |
| 35 | $19,065.19 | $83.41 | $26.48 | $19,038.71 | $2,984.81 | $3,846.10 |
| 36 | $19,038.71 | $83.29 | $26.59 | $19,012.11 | $3,068.10 | $3,955.99 |
| 37 | $19,012.11 | $83.18 | $26.71 | $18,985.40 | $3,151.28 | $4,065.88 |
| 38 | $18,985.40 | $83.06 | $26.83 | $18,958.58 | $3,234.34 | $4,175.76 |
| 39 | $18,958.58 | $82.94 | $26.94 | $18,931.63 | $3,317.28 | $4,285.65 |
| 40 | $18,931.63 | $82.83 | $27.06 | $18,904.57 | $3,400.11 | $4,395.54 |
| 41 | $18,904.57 | $82.71 | $27.18 | $18,877.39 | $3,482.82 | $4,505.43 |
| 42 | $18,877.39 | $82.59 | $27.30 | $18,850.09 | $3,565.41 | $4,615.32 |
| 43 | $18,850.09 | $82.47 | $27.42 | $18,822.67 | $3,647.87 | $4,725.21 |
| 44 | $18,822.67 | $82.35 | $27.54 | $18,795.13 | $3,730.22 | $4,835.10 |
| 45 | $18,795.13 | $82.23 | $27.66 | $18,767.47 | $3,812.45 | $4,944.98 |
| 46 | $18,767.47 | $82.11 | $27.78 | $18,739.69 | $3,894.56 | $5,054.87 |
| 47 | $18,739.69 | $81.99 | $27.90 | $18,711.78 | $3,976.55 | $5,164.76 |
| 48 | $18,711.78 | $81.86 | $28.02 | $18,683.76 | $4,058.41 | $5,274.65 |
| 49 | $18,683.76 | $81.74 | $28.15 | $18,655.61 | $4,140.15 | $5,384.54 |
| 50 | $18,655.61 | $81.62 | $28.27 | $18,627.34 | $4,221.77 | $5,494.43 |
| 51 | $18,627.34 | $81.49 | $28.39 | $18,598.95 | $4,303.26 | $5,604.32 |
| 52 | $18,598.95 | $81.37 | $28.52 | $18,570.43 | $4,384.63 | $5,714.20 |
| 53 | $18,570.43 | $81.25 | $28.64 | $18,541.79 | $4,465.88 | $5,824.09 |
| 54 | $18,541.79 | $81.12 | $28.77 | $18,513.02 | $4,547.00 | $5,933.98 |
| 55 | $18,513.02 | $80.99 | $28.89 | $18,484.13 | $4,628.00 | $6,043.87 |
| 56 | $18,484.13 | $80.87 | $29.02 | $18,455.11 | $4,708.86 | $6,153.76 |
| 57 | $18,455.11 | $80.74 | $29.15 | $18,425.96 | $4,789.60 | $6,263.65 |
| 58 | $18,425.96 | $80.61 | $29.27 | $18,396.68 | $4,870.22 | $6,373.54 |
| 59 | $18,396.68 | $80.49 | $29.40 | $18,367.28 | $4,950.70 | $6,483.42 |
| 60 | $18,367.28 | $80.36 | $29.53 | $18,337.75 | $5,031.06 | $6,593.31 |
| 61 | $18,337.75 | $80.23 | $29.66 | $18,308.09 | $5,111.29 | $6,703.20 |
| 62 | $18,308.09 | $80.10 | $29.79 | $18,278.30 | $5,191.39 | $6,813.09 |
| 63 | $18,278.30 | $79.97 | $29.92 | $18,248.38 | $5,271.35 | $6,922.98 |
| 64 | $18,248.38 | $79.84 | $30.05 | $18,218.32 | $5,351.19 | $7,032.87 |
| 65 | $18,218.32 | $79.71 | $30.18 | $18,188.14 | $5,430.90 | $7,142.75 |
| 66 | $18,188.14 | $79.57 | $30.32 | $18,157.82 | $5,510.47 | $7,252.64 |
| 67 | $18,157.82 | $79.44 | $30.45 | $18,127.38 | $5,589.91 | $7,362.53 |
| 68 | $18,127.38 | $79.31 | $30.58 | $18,096.80 | $5,669.22 | $7,472.42 |
| 69 | $18,096.80 | $79.17 | $30.72 | $18,066.08 | $5,748.39 | $7,582.31 |
| 70 | $18,066.08 | $79.04 | $30.85 | $18,035.23 | $5,827.43 | $7,692.20 |
| 71 | $18,035.23 | $78.90 | $30.98 | $18,004.25 | $5,906.33 | $7,802.09 |
| 72 | $18,004.25 | $78.77 | $31.12 | $17,973.13 | $5,985.10 | $7,911.97 |
| 73 | $17,973.13 | $78.63 | $31.26 | $17,941.87 | $6,063.73 | $8,021.86 |
| 74 | $17,941.87 | $78.50 | $31.39 | $17,910.48 | $6,142.23 | $8,131.75 |
| 75 | $17,910.48 | $78.36 | $31.53 | $17,878.95 | $6,220.59 | $8,241.64 |
| 76 | $17,878.95 | $78.22 | $31.67 | $17,847.28 | $6,298.81 | $8,351.53 |
| 77 | $17,847.28 | $78.08 | $31.81 | $17,815.47 | $6,376.89 | $8,461.42 |
| 78 | $17,815.47 | $77.94 | $31.95 | $17,783.53 | $6,454.83 | $8,571.31 |
| 79 | $17,783.53 | $77.80 | $32.09 | $17,751.44 | $6,532.64 | $8,681.19 |
| 80 | $17,751.44 | $77.66 | $32.23 | $17,719.22 | $6,610.30 | $8,791.08 |
| 81 | $17,719.22 | $77.52 | $32.37 | $17,686.85 | $6,687.82 | $8,900.97 |
| 82 | $17,686.85 | $77.38 | $32.51 | $17,654.34 | $6,765.20 | $9,010.86 |
| 83 | $17,654.34 | $77.24 | $32.65 | $17,621.69 | $6,842.44 | $9,120.75 |
| 84 | $17,621.69 | $77.09 | $32.79 | $17,588.90 | $6,919.53 | $9,230.64 |
| 85 | $17,588.90 | $76.95 | $32.94 | $17,555.96 | $6,996.48 | $9,340.53 |
| 86 | $17,555.96 | $76.81 | $33.08 | $17,522.88 | $7,073.29 | $9,450.41 |
| 87 | $17,522.88 | $76.66 | $33.23 | $17,489.65 | $7,149.95 | $9,560.30 |
| 88 | $17,489.65 | $76.52 | $33.37 | $17,456.28 | $7,226.47 | $9,670.19 |
| 89 | $17,456.28 | $76.37 | $33.52 | $17,422.76 | $7,302.84 | $9,780.08 |
| 90 | $17,422.76 | $76.22 | $33.66 | $17,389.10 | $7,379.07 | $9,889.97 |
| 91 | $17,389.10 | $76.08 | $33.81 | $17,355.29 | $7,455.14 | $9,999.86 |
| 92 | $17,355.29 | $75.93 | $33.96 | $17,321.33 | $7,531.07 | $10,109.75 |
| 93 | $17,321.33 | $75.78 | $34.11 | $17,287.22 | $7,606.85 | $10,219.63 |
| 94 | $17,287.22 | $75.63 | $34.26 | $17,252.96 | $7,682.49 | $10,329.52 |
| 95 | $17,252.96 | $75.48 | $34.41 | $17,218.56 | $7,757.97 | $10,439.41 |
| 96 | $17,218.56 | $75.33 | $34.56 | $17,184.00 | $7,833.30 | $10,549.30 |
| 97 | $17,184.00 | $75.18 | $34.71 | $17,149.29 | $7,908.48 | $10,659.19 |
| 98 | $17,149.29 | $75.03 | $34.86 | $17,114.43 | $7,983.51 | $10,769.08 |
| 99 | $17,114.43 | $74.88 | $35.01 | $17,079.42 | $8,058.38 | $10,878.97 |
| 100 | $17,079.42 | $74.72 | $35.17 | $17,044.25 | $8,133.10 | $10,988.85 |
| 101 | $17,044.25 | $74.57 | $35.32 | $17,008.93 | $8,207.67 | $11,098.74 |
| 102 | $17,008.93 | $74.41 | $35.47 | $16,973.46 | $8,282.09 | $11,208.63 |
| 103 | $16,973.46 | $74.26 | $35.63 | $16,937.83 | $8,356.35 | $11,318.52 |
| 104 | $16,937.83 | $74.10 | $35.79 | $16,902.04 | $8,430.45 | $11,428.41 |
| 105 | $16,902.04 | $73.95 | $35.94 | $16,866.10 | $8,504.40 | $11,538.30 |
| 106 | $16,866.10 | $73.79 | $36.10 | $16,830.00 | $8,578.19 | $11,648.18 |
| 107 | $16,830.00 | $73.63 | $36.26 | $16,793.74 | $8,651.82 | $11,758.07 |
| 108 | $16,793.74 | $73.47 | $36.42 | $16,757.33 | $8,725.29 | $11,867.96 |
| 109 | $16,757.33 | $73.31 | $36.58 | $16,720.75 | $8,798.60 | $11,977.85 |
| 110 | $16,720.75 | $73.15 | $36.74 | $16,684.02 | $8,871.76 | $12,087.74 |
| 111 | $16,684.02 | $72.99 | $36.90 | $16,647.12 | $8,944.75 | $12,197.63 |
| 112 | $16,647.12 | $72.83 | $37.06 | $16,610.06 | $9,017.58 | $12,307.52 |
| 113 | $16,610.06 | $72.67 | $37.22 | $16,572.84 | $9,090.25 | $12,417.40 |
| 114 | $16,572.84 | $72.51 | $37.38 | $16,535.46 | $9,162.75 | $12,527.29 |
| 115 | $16,535.46 | $72.34 | $37.55 | $16,497.92 | $9,235.10 | $12,637.18 |
| 116 | $16,497.92 | $72.18 | $37.71 | $16,460.21 | $9,307.28 | $12,747.07 |
| 117 | $16,460.21 | $72.01 | $37.88 | $16,422.33 | $9,379.29 | $12,856.96 |
| 118 | $16,422.33 | $71.85 | $38.04 | $16,384.29 | $9,451.14 | $12,966.85 |
| 119 | $16,384.29 | $71.68 | $38.21 | $16,346.08 | $9,522.82 | $13,076.74 |
| 120 | $16,346.08 | $71.51 | $38.37 | $16,307.71 | $9,594.33 | $13,186.62 |
| 121 | $16,307.71 | $71.35 | $38.54 | $16,269.17 | $9,665.68 | $13,296.51 |
| 122 | $16,269.17 | $71.18 | $38.71 | $16,230.45 | $9,736.86 | $13,406.40 |
| 123 | $16,230.45 | $71.01 | $38.88 | $16,191.57 | $9,807.86 | $13,516.29 |
| 124 | $16,191.57 | $70.84 | $39.05 | $16,152.52 | $9,878.70 | $13,626.18 |
| 125 | $16,152.52 | $70.67 | $39.22 | $16,113.30 | $9,949.37 | $13,736.07 |
| 126 | $16,113.30 | $70.50 | $39.39 | $16,073.91 | $10,019.87 | $13,845.96 |
| 127 | $16,073.91 | $70.32 | $39.57 | $16,034.34 | $10,090.19 | $13,955.84 |
| 128 | $16,034.34 | $70.15 | $39.74 | $15,994.61 | $10,160.34 | $14,065.73 |
| 129 | $15,994.61 | $69.98 | $39.91 | $15,954.69 | $10,230.32 | $14,175.62 |
| 130 | $15,954.69 | $69.80 | $40.09 | $15,914.61 | $10,300.12 | $14,285.51 |
| 131 | $15,914.61 | $69.63 | $40.26 | $15,874.35 | $10,369.74 | $14,395.40 |
| 132 | $15,874.35 | $69.45 | $40.44 | $15,833.91 | $10,439.19 | $14,505.29 |
| 133 | $15,833.91 | $69.27 | $40.62 | $15,793.29 | $10,508.47 | $14,615.18 |
| 134 | $15,793.29 | $69.10 | $40.79 | $15,752.50 | $10,577.56 | $14,725.06 |
| 135 | $15,752.50 | $68.92 | $40.97 | $15,711.53 | $10,646.48 | $14,834.95 |
| 136 | $15,711.53 | $68.74 | $41.15 | $15,670.38 | $10,715.22 | $14,944.84 |
| 137 | $15,670.38 | $68.56 | $41.33 | $15,629.05 | $10,783.78 | $15,054.73 |
| 138 | $15,629.05 | $68.38 | $41.51 | $15,587.53 | $10,852.15 | $15,164.62 |
| 139 | $15,587.53 | $68.20 | $41.69 | $15,545.84 | $10,920.35 | $15,274.51 |
| 140 | $15,545.84 | $68.01 | $41.88 | $15,503.97 | $10,988.36 | $15,384.40 |
| 141 | $15,503.97 | $67.83 | $42.06 | $15,461.91 | $11,056.19 | $15,494.28 |
| 142 | $15,461.91 | $67.65 | $42.24 | $15,419.66 | $11,123.84 | $15,604.17 |
| 143 | $15,419.66 | $67.46 | $42.43 | $15,377.24 | $11,191.30 | $15,714.06 |
| 144 | $15,377.24 | $67.28 | $42.61 | $15,334.62 | $11,258.57 | $15,823.95 |
| 145 | $15,334.62 | $67.09 | $42.80 | $15,291.82 | $11,325.66 | $15,933.84 |
| 146 | $15,291.82 | $66.90 | $42.99 | $15,248.84 | $11,392.56 | $16,043.73 |
| 147 | $15,248.84 | $66.71 | $43.17 | $15,205.66 | $11,459.28 | $16,153.61 |
| 148 | $15,205.66 | $66.52 | $43.36 | $15,162.30 | $11,525.80 | $16,263.50 |
| 149 | $15,162.30 | $66.34 | $43.55 | $15,118.75 | $11,592.14 | $16,373.39 |
| 150 | $15,118.75 | $66.14 | $43.74 | $15,075.00 | $11,658.28 | $16,483.28 |
| 151 | $15,075.00 | $65.95 | $43.94 | $15,031.07 | $11,724.24 | $16,593.17 |
| 152 | $15,031.07 | $65.76 | $44.13 | $14,986.94 | $11,790.00 | $16,703.06 |
| 153 | $14,986.94 | $65.57 | $44.32 | $14,942.62 | $11,855.56 | $16,812.95 |
| 154 | $14,942.62 | $65.37 | $44.51 | $14,898.10 | $11,920.94 | $16,922.83 |
| 155 | $14,898.10 | $65.18 | $44.71 | $14,853.39 | $11,986.12 | $17,032.72 |
| 156 | $14,853.39 | $64.98 | $44.90 | $14,808.49 | $12,051.10 | $17,142.61 |
| 157 | $14,808.49 | $64.79 | $45.10 | $14,763.39 | $12,115.89 | $17,252.50 |
| 158 | $14,763.39 | $64.59 | $45.30 | $14,718.09 | $12,180.48 | $17,362.39 |
| 159 | $14,718.09 | $64.39 | $45.50 | $14,672.59 | $12,244.87 | $17,472.28 |
| 160 | $14,672.59 | $64.19 | $45.70 | $14,626.90 | $12,309.06 | $17,582.17 |
| 161 | $14,626.90 | $63.99 | $45.90 | $14,581.00 | $12,373.05 | $17,692.05 |
| 162 | $14,581.00 | $63.79 | $46.10 | $14,534.90 | $12,436.85 | $17,801.94 |
| 163 | $14,534.90 | $63.59 | $46.30 | $14,488.61 | $12,500.44 | $17,911.83 |
| 164 | $14,488.61 | $63.39 | $46.50 | $14,442.10 | $12,563.82 | $18,021.72 |
| 165 | $14,442.10 | $63.18 | $46.70 | $14,395.40 | $12,627.01 | $18,131.61 |
| 166 | $14,395.40 | $62.98 | $46.91 | $14,348.49 | $12,689.99 | $18,241.50 |
| 167 | $14,348.49 | $62.77 | $47.11 | $14,301.38 | $12,752.76 | $18,351.39 |
| 168 | $14,301.38 | $62.57 | $47.32 | $14,254.06 | $12,815.33 | $18,461.27 |
| 169 | $14,254.06 | $62.36 | $47.53 | $14,206.53 | $12,877.69 | $18,571.16 |
| 170 | $14,206.53 | $62.15 | $47.73 | $14,158.80 | $12,939.85 | $18,681.05 |
| 171 | $14,158.80 | $61.94 | $47.94 | $14,110.85 | $13,001.79 | $18,790.94 |
| 172 | $14,110.85 | $61.73 | $48.15 | $14,062.70 | $13,063.53 | $18,900.83 |
| 173 | $14,062.70 | $61.52 | $48.36 | $14,014.33 | $13,125.05 | $19,010.72 |
| 174 | $14,014.33 | $61.31 | $48.58 | $13,965.76 | $13,186.36 | $19,120.61 |
| 175 | $13,965.76 | $61.10 | $48.79 | $13,916.97 | $13,247.46 | $19,230.49 |
| 176 | $13,916.97 | $60.89 | $49.00 | $13,867.97 | $13,308.35 | $19,340.38 |
| 177 | $13,867.97 | $60.67 | $49.22 | $13,818.75 | $13,369.02 | $19,450.27 |
| 178 | $13,818.75 | $60.46 | $49.43 | $13,769.32 | $13,429.48 | $19,560.16 |
| 179 | $13,769.32 | $60.24 | $49.65 | $13,719.67 | $13,489.72 | $19,670.05 |
| 180 | $13,719.67 | $60.02 | $49.86 | $13,669.81 | $13,549.74 | $19,779.94 |
| 181 | $13,669.81 | $59.81 | $50.08 | $13,619.72 | $13,609.55 | $19,889.83 |
| 182 | $13,619.72 | $59.59 | $50.30 | $13,569.42 | $13,669.14 | $19,999.71 |
| 183 | $13,569.42 | $59.37 | $50.52 | $13,518.90 | $13,728.50 | $20,109.60 |
| 184 | $13,518.90 | $59.15 | $50.74 | $13,468.16 | $13,787.65 | $20,219.49 |
| 185 | $13,468.16 | $58.92 | $50.97 | $13,417.19 | $13,846.57 | $20,329.38 |
| 186 | $13,417.19 | $58.70 | $51.19 | $13,366.00 | $13,905.27 | $20,439.27 |
| 187 | $13,366.00 | $58.48 | $51.41 | $13,314.59 | $13,963.75 | $20,549.16 |
| 188 | $13,314.59 | $58.25 | $51.64 | $13,262.95 | $14,022.00 | $20,659.04 |
| 189 | $13,262.95 | $58.03 | $51.86 | $13,211.09 | $14,080.02 | $20,768.93 |
| 190 | $13,211.09 | $57.80 | $52.09 | $13,159.00 | $14,137.82 | $20,878.82 |
| 191 | $13,159.00 | $57.57 | $52.32 | $13,106.68 | $14,195.39 | $20,988.71 |
| 192 | $13,106.68 | $57.34 | $52.55 | $13,054.14 | $14,252.73 | $21,098.60 |
| 193 | $13,054.14 | $57.11 | $52.78 | $13,001.36 | $14,309.85 | $21,208.49 |
| 194 | $13,001.36 | $56.88 | $53.01 | $12,948.35 | $14,366.73 | $21,318.38 |
| 195 | $12,948.35 | $56.65 | $53.24 | $12,895.11 | $14,423.38 | $21,428.26 |
| 196 | $12,895.11 | $56.42 | $53.47 | $12,841.64 | $14,479.79 | $21,538.15 |
| 197 | $12,841.64 | $56.18 | $53.71 | $12,787.93 | $14,535.97 | $21,648.04 |
| 198 | $12,787.93 | $55.95 | $53.94 | $12,733.99 | $14,591.92 | $21,757.93 |
| 199 | $12,733.99 | $55.71 | $54.18 | $12,679.81 | $14,647.63 | $21,867.82 |
| 200 | $12,679.81 | $55.47 | $54.41 | $12,625.40 | $14,703.11 | $21,977.71 |
| 201 | $12,625.40 | $55.24 | $54.65 | $12,570.75 | $14,758.34 | $22,087.60 |
| 202 | $12,570.75 | $55.00 | $54.89 | $12,515.86 | $14,813.34 | $22,197.48 |
| 203 | $12,515.86 | $54.76 | $55.13 | $12,460.72 | $14,868.10 | $22,307.37 |
| 204 | $12,460.72 | $54.52 | $55.37 | $12,405.35 | $14,922.61 | $22,417.26 |
| 205 | $12,405.35 | $54.27 | $55.62 | $12,349.74 | $14,976.89 | $22,527.15 |
| 206 | $12,349.74 | $54.03 | $55.86 | $12,293.88 | $15,030.92 | $22,637.04 |
| 207 | $12,293.88 | $53.79 | $56.10 | $12,237.78 | $15,084.70 | $22,746.93 |
| 208 | $12,237.78 | $53.54 | $56.35 | $12,181.43 | $15,138.24 | $22,856.82 |
| 209 | $12,181.43 | $53.29 | $56.59 | $12,124.83 | $15,191.54 | $22,966.70 |
| 210 | $12,124.83 | $53.05 | $56.84 | $12,067.99 | $15,244.58 | $23,076.59 |
| 211 | $12,067.99 | $52.80 | $57.09 | $12,010.90 | $15,297.38 | $23,186.48 |
| 212 | $12,010.90 | $52.55 | $57.34 | $11,953.56 | $15,349.93 | $23,296.37 |
| 213 | $11,953.56 | $52.30 | $57.59 | $11,895.97 | $15,402.22 | $23,406.26 |
| 214 | $11,895.97 | $52.04 | $57.84 | $11,838.12 | $15,454.27 | $23,516.15 |
| 215 | $11,838.12 | $51.79 | $58.10 | $11,780.03 | $15,506.06 | $23,626.04 |
| 216 | $11,780.03 | $51.54 | $58.35 | $11,721.67 | $15,557.60 | $23,735.92 |
| 217 | $11,721.67 | $51.28 | $58.61 | $11,663.07 | $15,608.88 | $23,845.81 |
| 218 | $11,663.07 | $51.03 | $58.86 | $11,604.21 | $15,659.91 | $23,955.70 |
| 219 | $11,604.21 | $50.77 | $59.12 | $11,545.09 | $15,710.68 | $24,065.59 |
| 220 | $11,545.09 | $50.51 | $59.38 | $11,485.71 | $15,761.18 | $24,175.48 |
| 221 | $11,485.71 | $50.25 | $59.64 | $11,426.07 | $15,811.43 | $24,285.37 |
| 222 | $11,426.07 | $49.99 | $59.90 | $11,366.17 | $15,861.42 | $24,395.26 |
| 223 | $11,366.17 | $49.73 | $60.16 | $11,306.01 | $15,911.15 | $24,505.14 |
| 224 | $11,306.01 | $49.46 | $60.42 | $11,245.58 | $15,960.61 | $24,615.03 |
| 225 | $11,245.58 | $49.20 | $60.69 | $11,184.89 | $16,009.81 | $24,724.92 |
| 226 | $11,184.89 | $48.93 | $60.95 | $11,123.94 | $16,058.75 | $24,834.81 |
| 227 | $11,123.94 | $48.67 | $61.22 | $11,062.72 | $16,107.42 | $24,944.70 |
| 228 | $11,062.72 | $48.40 | $61.49 | $11,001.23 | $16,155.81 | $25,054.59 |
| 229 | $11,001.23 | $48.13 | $61.76 | $10,939.47 | $16,203.95 | $25,164.47 |
| 230 | $10,939.47 | $47.86 | $62.03 | $10,877.44 | $16,251.81 | $25,274.36 |
| 231 | $10,877.44 | $47.59 | $62.30 | $10,815.14 | $16,299.39 | $25,384.25 |
| 232 | $10,815.14 | $47.32 | $62.57 | $10,752.57 | $16,346.71 | $25,494.14 |
| 233 | $10,752.57 | $47.04 | $62.85 | $10,689.72 | $16,393.75 | $25,604.03 |
| 234 | $10,689.72 | $46.77 | $63.12 | $10,626.60 | $16,440.52 | $25,713.92 |
| 235 | $10,626.60 | $46.49 | $63.40 | $10,563.21 | $16,487.01 | $25,823.81 |
| 236 | $10,563.21 | $46.21 | $63.67 | $10,499.53 | $16,533.23 | $25,933.69 |
| 237 | $10,499.53 | $45.94 | $63.95 | $10,435.58 | $16,579.16 | $26,043.58 |
| 238 | $10,435.58 | $45.66 | $64.23 | $10,371.35 | $16,624.82 | $26,153.47 |
| 239 | $10,371.35 | $45.37 | $64.51 | $10,306.83 | $16,670.19 | $26,263.36 |
| 240 | $10,306.83 | $45.09 | $64.80 | $10,242.04 | $16,715.28 | $26,373.25 |
| 241 | $10,242.04 | $44.81 | $65.08 | $10,176.96 | $16,760.09 | $26,483.14 |
| 242 | $10,176.96 | $44.52 | $65.36 | $10,111.59 | $16,804.62 | $26,593.03 |
| 243 | $10,111.59 | $44.24 | $65.65 | $10,045.94 | $16,848.86 | $26,702.91 |
| 244 | $10,045.94 | $43.95 | $65.94 | $9,980.00 | $16,892.81 | $26,812.80 |
| 245 | $9,980.00 | $43.66 | $66.23 | $9,913.78 | $16,936.47 | $26,922.69 |
| 246 | $9,913.78 | $43.37 | $66.52 | $9,847.26 | $16,979.84 | $27,032.58 |
| 247 | $9,847.26 | $43.08 | $66.81 | $9,780.45 | $17,022.92 | $27,142.47 |
| 248 | $9,780.45 | $42.79 | $67.10 | $9,713.36 | $17,065.71 | $27,252.36 |
| 249 | $9,713.36 | $42.50 | $67.39 | $9,645.96 | $17,108.21 | $27,362.25 |
| 250 | $9,645.96 | $42.20 | $67.69 | $9,578.28 | $17,150.41 | $27,472.13 |
| 251 | $9,578.28 | $41.90 | $67.98 | $9,510.29 | $17,192.31 | $27,582.02 |
| 252 | $9,510.29 | $41.61 | $68.28 | $9,442.01 | $17,233.92 | $27,691.91 |
| 253 | $9,442.01 | $41.31 | $68.58 | $9,373.43 | $17,275.23 | $27,801.80 |
| 254 | $9,373.43 | $41.01 | $68.88 | $9,304.55 | $17,316.24 | $27,911.69 |
| 255 | $9,304.55 | $40.71 | $69.18 | $9,235.37 | $17,356.95 | $28,021.58 |
| 256 | $9,235.37 | $40.40 | $69.48 | $9,165.89 | $17,397.35 | $28,131.47 |
| 257 | $9,165.89 | $40.10 | $69.79 | $9,096.10 | $17,437.45 | $28,241.35 |
| 258 | $9,096.10 | $39.80 | $70.09 | $9,026.01 | $17,477.25 | $28,351.24 |
| 259 | $9,026.01 | $39.49 | $70.40 | $8,955.61 | $17,516.74 | $28,461.13 |
| 260 | $8,955.61 | $39.18 | $70.71 | $8,884.90 | $17,555.92 | $28,571.02 |
| 261 | $8,884.90 | $38.87 | $71.02 | $8,813.88 | $17,594.79 | $28,680.91 |
| 262 | $8,813.88 | $38.56 | $71.33 | $8,742.55 | $17,633.35 | $28,790.80 |
| 263 | $8,742.55 | $38.25 | $71.64 | $8,670.91 | $17,671.60 | $28,900.69 |
| 264 | $8,670.91 | $37.94 | $71.95 | $8,598.96 | $17,709.53 | $29,010.57 |
| 265 | $8,598.96 | $37.62 | $72.27 | $8,526.69 | $17,747.15 | $29,120.46 |
| 266 | $8,526.69 | $37.30 | $72.58 | $8,454.11 | $17,784.46 | $29,230.35 |
| 267 | $8,454.11 | $36.99 | $72.90 | $8,381.21 | $17,821.45 | $29,340.24 |
| 268 | $8,381.21 | $36.67 | $73.22 | $8,307.99 | $17,858.11 | $29,450.13 |
| 269 | $8,307.99 | $36.35 | $73.54 | $8,234.44 | $17,894.46 | $29,560.02 |
| 270 | $8,234.44 | $36.03 | $73.86 | $8,160.58 | $17,930.49 | $29,669.90 |
| 271 | $8,160.58 | $35.70 | $74.19 | $8,086.40 | $17,966.19 | $29,779.79 |
| 272 | $8,086.40 | $35.38 | $74.51 | $8,011.88 | $18,001.57 | $29,889.68 |
| 273 | $8,011.88 | $35.05 | $74.84 | $7,937.05 | $18,036.62 | $29,999.57 |
| 274 | $7,937.05 | $34.72 | $75.16 | $7,861.88 | $18,071.34 | $30,109.46 |
| 275 | $7,861.88 | $34.40 | $75.49 | $7,786.39 | $18,105.74 | $30,219.35 |
| 276 | $7,786.39 | $34.07 | $75.82 | $7,710.57 | $18,139.80 | $30,329.24 |
| 277 | $7,710.57 | $33.73 | $76.15 | $7,634.41 | $18,173.54 | $30,439.12 |
| 278 | $7,634.41 | $33.40 | $76.49 | $7,557.93 | $18,206.94 | $30,549.01 |
| 279 | $7,557.93 | $33.07 | $76.82 | $7,481.10 | $18,240.00 | $30,658.90 |
| 280 | $7,481.10 | $32.73 | $77.16 | $7,403.94 | $18,272.73 | $30,768.79 |
| 281 | $7,403.94 | $32.39 | $77.50 | $7,326.45 | $18,305.13 | $30,878.68 |
| 282 | $7,326.45 | $32.05 | $77.84 | $7,248.61 | $18,337.18 | $30,988.57 |
| 283 | $7,248.61 | $31.71 | $78.18 | $7,170.44 | $18,368.89 | $31,098.46 |
| 284 | $7,170.44 | $31.37 | $78.52 | $7,091.92 | $18,400.26 | $31,208.34 |
| 285 | $7,091.92 | $31.03 | $78.86 | $7,013.06 | $18,431.29 | $31,318.23 |
| 286 | $7,013.06 | $30.68 | $79.21 | $6,933.85 | $18,461.97 | $31,428.12 |
| 287 | $6,933.85 | $30.34 | $79.55 | $6,854.30 | $18,492.31 | $31,538.01 |
| 288 | $6,854.30 | $29.99 | $79.90 | $6,774.40 | $18,522.30 | $31,647.90 |
| 289 | $6,774.40 | $29.64 | $80.25 | $6,694.15 | $18,551.93 | $31,757.79 |
| 290 | $6,694.15 | $29.29 | $80.60 | $6,613.54 | $18,581.22 | $31,867.68 |
| 291 | $6,613.54 | $28.93 | $80.95 | $6,532.59 | $18,610.15 | $31,977.56 |
| 292 | $6,532.59 | $28.58 | $81.31 | $6,451.28 | $18,638.73 | $32,087.45 |
| 293 | $6,451.28 | $28.22 | $81.66 | $6,369.62 | $18,666.96 | $32,197.34 |
| 294 | $6,369.62 | $27.87 | $82.02 | $6,287.60 | $18,694.83 | $32,307.23 |
| 295 | $6,287.60 | $27.51 | $82.38 | $6,205.22 | $18,722.33 | $32,417.12 |
| 296 | $6,205.22 | $27.15 | $82.74 | $6,122.48 | $18,749.48 | $32,527.01 |
| 297 | $6,122.48 | $26.79 | $83.10 | $6,039.37 | $18,776.27 | $32,636.90 |
| 298 | $6,039.37 | $26.42 | $83.47 | $5,955.91 | $18,802.69 | $32,746.78 |
| 299 | $5,955.91 | $26.06 | $83.83 | $5,872.08 | $18,828.75 | $32,856.67 |
| 300 | $5,872.08 | $25.69 | $84.20 | $5,787.88 | $18,854.44 | $32,966.56 |
| 301 | $5,787.88 | $25.32 | $84.57 | $5,703.31 | $18,879.76 | $33,076.45 |
| 302 | $5,703.31 | $24.95 | $84.94 | $5,618.37 | $18,904.71 | $33,186.34 |
| 303 | $5,618.37 | $24.58 | $85.31 | $5,533.07 | $18,929.29 | $33,296.23 |
| 304 | $5,533.07 | $24.21 | $85.68 | $5,447.38 | $18,953.50 | $33,406.12 |
| 305 | $5,447.38 | $23.83 | $86.06 | $5,361.33 | $18,977.33 | $33,516.00 |
| 306 | $5,361.33 | $23.46 | $86.43 | $5,274.90 | $19,000.79 | $33,625.89 |
| 307 | $5,274.90 | $23.08 | $86.81 | $5,188.08 | $19,023.87 | $33,735.78 |
| 308 | $5,188.08 | $22.70 | $87.19 | $5,100.89 | $19,046.56 | $33,845.67 |
| 309 | $5,100.89 | $22.32 | $87.57 | $5,013.32 | $19,068.88 | $33,955.56 |
| 310 | $5,013.32 | $21.93 | $87.96 | $4,925.37 | $19,090.81 | $34,065.45 |
| 311 | $4,925.37 | $21.55 | $88.34 | $4,837.03 | $19,112.36 | $34,175.33 |
| 312 | $4,837.03 | $21.16 | $88.73 | $4,748.30 | $19,133.52 | $34,285.22 |
| 313 | $4,748.30 | $20.77 | $89.11 | $4,659.19 | $19,154.30 | $34,395.11 |
| 314 | $4,659.19 | $20.38 | $89.50 | $4,569.68 | $19,174.68 | $34,505.00 |
| 315 | $4,569.68 | $19.99 | $89.90 | $4,479.78 | $19,194.67 | $34,614.89 |
| 316 | $4,479.78 | $19.60 | $90.29 | $4,389.49 | $19,214.27 | $34,724.78 |
| 317 | $4,389.49 | $19.20 | $90.68 | $4,298.81 | $19,233.48 | $34,834.67 |
| 318 | $4,298.81 | $18.81 | $91.08 | $4,207.73 | $19,252.28 | $34,944.55 |
| 319 | $4,207.73 | $18.41 | $91.48 | $4,116.25 | $19,270.69 | $35,054.44 |
| 320 | $4,116.25 | $18.01 | $91.88 | $4,024.37 | $19,288.70 | $35,164.33 |
| 321 | $4,024.37 | $17.61 | $92.28 | $3,932.09 | $19,306.31 | $35,274.22 |
| 322 | $3,932.09 | $17.20 | $92.69 | $3,839.40 | $19,323.51 | $35,384.11 |
| 323 | $3,839.40 | $16.80 | $93.09 | $3,746.31 | $19,340.31 | $35,494.00 |
| 324 | $3,746.31 | $16.39 | $93.50 | $3,652.81 | $19,356.70 | $35,603.89 |
| 325 | $3,652.81 | $15.98 | $93.91 | $3,558.90 | $19,372.68 | $35,713.77 |
| 326 | $3,558.90 | $15.57 | $94.32 | $3,464.59 | $19,388.25 | $35,823.66 |
| 327 | $3,464.59 | $15.16 | $94.73 | $3,369.86 | $19,403.41 | $35,933.55 |
| 328 | $3,369.86 | $14.74 | $95.15 | $3,274.71 | $19,418.15 | $36,043.44 |
| 329 | $3,274.71 | $14.33 | $95.56 | $3,179.15 | $19,432.48 | $36,153.33 |
| 330 | $3,179.15 | $13.91 | $95.98 | $3,083.17 | $19,446.39 | $36,263.22 |
| 331 | $3,083.17 | $13.49 | $96.40 | $2,986.77 | $19,459.87 | $36,373.11 |
| 332 | $2,986.77 | $13.07 | $96.82 | $2,889.95 | $19,472.94 | $36,482.99 |
| 333 | $2,889.95 | $12.64 | $97.25 | $2,792.70 | $19,485.59 | $36,592.88 |
| 334 | $2,792.70 | $12.22 | $97.67 | $2,695.03 | $19,497.80 | $36,702.77 |
| 335 | $2,695.03 | $11.79 | $98.10 | $2,596.93 | $19,509.59 | $36,812.66 |
| 336 | $2,596.93 | $11.36 | $98.53 | $2,498.41 | $19,520.96 | $36,922.55 |
| 337 | $2,498.41 | $10.93 | $98.96 | $2,399.45 | $19,531.89 | $37,032.44 |
| 338 | $2,399.45 | $10.50 | $99.39 | $2,300.06 | $19,542.38 | $37,142.33 |
| 339 | $2,300.06 | $10.06 | $99.83 | $2,200.23 | $19,552.45 | $37,252.21 |
| 340 | $2,200.23 | $9.63 | $100.26 | $2,099.97 | $19,562.07 | $37,362.10 |
| 341 | $2,099.97 | $9.19 | $100.70 | $1,999.27 | $19,571.26 | $37,471.99 |
| 342 | $1,999.27 | $8.75 | $101.14 | $1,898.13 | $19,580.01 | $37,581.88 |
| 343 | $1,898.13 | $8.30 | $101.58 | $1,796.54 | $19,588.31 | $37,691.77 |
| 344 | $1,796.54 | $7.86 | $102.03 | $1,694.51 | $19,596.17 | $37,801.66 |
| 345 | $1,694.51 | $7.41 | $102.48 | $1,592.04 | $19,603.58 | $37,911.55 |
| 346 | $1,592.04 | $6.97 | $102.92 | $1,489.12 | $19,610.55 | $38,021.43 |
| 347 | $1,489.12 | $6.51 | $103.37 | $1,385.74 | $19,617.06 | $38,131.32 |
| 348 | $1,385.74 | $6.06 | $103.83 | $1,281.92 | $19,623.13 | $38,241.21 |
| 349 | $1,281.92 | $5.61 | $104.28 | $1,177.64 | $19,628.74 | $38,351.10 |
| 350 | $1,177.64 | $5.15 | $104.74 | $1,072.90 | $19,633.89 | $38,460.99 |
| 351 | $1,072.90 | $4.69 | $105.19 | $967.71 | $19,638.58 | $38,570.88 |
| 352 | $967.71 | $4.23 | $105.65 | $862.05 | $19,642.82 | $38,680.76 |
| 353 | $862.05 | $3.77 | $106.12 | $755.93 | $19,646.59 | $38,790.65 |
| 354 | $755.93 | $3.31 | $106.58 | $649.35 | $19,649.89 | $38,900.54 |
| 355 | $649.35 | $2.84 | $107.05 | $542.30 | $19,652.73 | $39,010.43 |
| 356 | $542.30 | $2.37 | $107.52 | $434.79 | $19,655.11 | $39,120.32 |
| 357 | $434.79 | $1.90 | $107.99 | $326.80 | $19,657.01 | $39,230.21 |
| 358 | $326.80 | $1.43 | $108.46 | $218.34 | $19,658.44 | $39,340.10 |
| 359 | $218.34 | $0.96 | $108.93 | $109.41 | $19,659.39 | $39,449.98 |
| 360 | $109.41 | $0.48 | $109.41 | $0.00 | $19,659.87 | $39,559.87 |