|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $21,070.00 | $61.45 | $33.16 | $21,036.84 | $61.45 | $94.61 |
| 2 | $21,036.84 | $61.36 | $33.26 | $21,003.58 | $122.81 | $189.23 |
| 3 | $21,003.58 | $61.26 | $33.35 | $20,970.23 | $184.07 | $283.84 |
| 4 | $20,970.23 | $61.16 | $33.45 | $20,936.78 | $245.24 | $378.45 |
| 5 | $20,936.78 | $61.07 | $33.55 | $20,903.23 | $306.30 | $473.07 |
| 6 | $20,903.23 | $60.97 | $33.65 | $20,869.59 | $367.27 | $567.68 |
| 7 | $20,869.59 | $60.87 | $33.74 | $20,835.84 | $428.14 | $662.30 |
| 8 | $20,835.84 | $60.77 | $33.84 | $20,802.00 | $488.91 | $756.91 |
| 9 | $20,802.00 | $60.67 | $33.94 | $20,768.06 | $549.58 | $851.52 |
| 10 | $20,768.06 | $60.57 | $34.04 | $20,734.02 | $610.16 | $946.14 |
| 11 | $20,734.02 | $60.47 | $34.14 | $20,699.88 | $670.63 | $1,040.75 |
| 12 | $20,699.88 | $60.37 | $34.24 | $20,665.64 | $731.00 | $1,135.36 |
| 13 | $20,665.64 | $60.27 | $34.34 | $20,631.30 | $791.28 | $1,229.98 |
| 14 | $20,631.30 | $60.17 | $34.44 | $20,596.86 | $851.45 | $1,324.59 |
| 15 | $20,596.86 | $60.07 | $34.54 | $20,562.32 | $911.53 | $1,419.21 |
| 16 | $20,562.32 | $59.97 | $34.64 | $20,527.68 | $971.50 | $1,513.82 |
| 17 | $20,527.68 | $59.87 | $34.74 | $20,492.94 | $1,031.37 | $1,608.43 |
| 18 | $20,492.94 | $59.77 | $34.84 | $20,458.10 | $1,091.14 | $1,703.05 |
| 19 | $20,458.10 | $59.67 | $34.94 | $20,423.15 | $1,150.81 | $1,797.66 |
| 20 | $20,423.15 | $59.57 | $35.05 | $20,388.11 | $1,210.38 | $1,892.27 |
| 21 | $20,388.11 | $59.47 | $35.15 | $20,352.96 | $1,269.85 | $1,986.89 |
| 22 | $20,352.96 | $59.36 | $35.25 | $20,317.71 | $1,329.21 | $2,081.50 |
| 23 | $20,317.71 | $59.26 | $35.35 | $20,282.35 | $1,388.47 | $2,176.12 |
| 24 | $20,282.35 | $59.16 | $35.46 | $20,246.90 | $1,447.63 | $2,270.73 |
| 25 | $20,246.90 | $59.05 | $35.56 | $20,211.34 | $1,506.68 | $2,365.34 |
| 26 | $20,211.34 | $58.95 | $35.66 | $20,175.67 | $1,565.63 | $2,459.96 |
| 27 | $20,175.67 | $58.85 | $35.77 | $20,139.91 | $1,624.48 | $2,554.57 |
| 28 | $20,139.91 | $58.74 | $35.87 | $20,104.03 | $1,683.22 | $2,649.18 |
| 29 | $20,104.03 | $58.64 | $35.98 | $20,068.06 | $1,741.85 | $2,743.80 |
| 30 | $20,068.06 | $58.53 | $36.08 | $20,031.97 | $1,800.39 | $2,838.41 |
| 31 | $20,031.97 | $58.43 | $36.19 | $19,995.79 | $1,858.81 | $2,933.03 |
| 32 | $19,995.79 | $58.32 | $36.29 | $19,959.49 | $1,917.13 | $3,027.64 |
| 33 | $19,959.49 | $58.22 | $36.40 | $19,923.10 | $1,975.35 | $3,122.25 |
| 34 | $19,923.10 | $58.11 | $36.50 | $19,886.59 | $2,033.46 | $3,216.87 |
| 35 | $19,886.59 | $58.00 | $36.61 | $19,849.98 | $2,091.46 | $3,311.48 |
| 36 | $19,849.98 | $57.90 | $36.72 | $19,813.26 | $2,149.36 | $3,406.09 |
| 37 | $19,813.26 | $57.79 | $36.83 | $19,776.44 | $2,207.14 | $3,500.71 |
| 38 | $19,776.44 | $57.68 | $36.93 | $19,739.50 | $2,264.83 | $3,595.32 |
| 39 | $19,739.50 | $57.57 | $37.04 | $19,702.46 | $2,322.40 | $3,689.93 |
| 40 | $19,702.46 | $57.47 | $37.15 | $19,665.32 | $2,379.86 | $3,784.55 |
| 41 | $19,665.32 | $57.36 | $37.26 | $19,628.06 | $2,437.22 | $3,879.16 |
| 42 | $19,628.06 | $57.25 | $37.37 | $19,590.69 | $2,494.47 | $3,973.78 |
| 43 | $19,590.69 | $57.14 | $37.47 | $19,553.22 | $2,551.61 | $4,068.39 |
| 44 | $19,553.22 | $57.03 | $37.58 | $19,515.64 | $2,608.64 | $4,163.00 |
| 45 | $19,515.64 | $56.92 | $37.69 | $19,477.94 | $2,665.56 | $4,257.62 |
| 46 | $19,477.94 | $56.81 | $37.80 | $19,440.14 | $2,722.37 | $4,352.23 |
| 47 | $19,440.14 | $56.70 | $37.91 | $19,402.23 | $2,779.07 | $4,446.84 |
| 48 | $19,402.23 | $56.59 | $38.02 | $19,364.20 | $2,835.66 | $4,541.46 |
| 49 | $19,364.20 | $56.48 | $38.13 | $19,326.07 | $2,892.14 | $4,636.07 |
| 50 | $19,326.07 | $56.37 | $38.25 | $19,287.82 | $2,948.51 | $4,730.69 |
| 51 | $19,287.82 | $56.26 | $38.36 | $19,249.47 | $3,004.76 | $4,825.30 |
| 52 | $19,249.47 | $56.14 | $38.47 | $19,211.00 | $3,060.91 | $4,919.91 |
| 53 | $19,211.00 | $56.03 | $38.58 | $19,172.41 | $3,116.94 | $5,014.53 |
| 54 | $19,172.41 | $55.92 | $38.69 | $19,133.72 | $3,172.86 | $5,109.14 |
| 55 | $19,133.72 | $55.81 | $38.81 | $19,094.91 | $3,228.67 | $5,203.75 |
| 56 | $19,094.91 | $55.69 | $38.92 | $19,055.99 | $3,284.36 | $5,298.37 |
| 57 | $19,055.99 | $55.58 | $39.03 | $19,016.96 | $3,339.94 | $5,392.98 |
| 58 | $19,016.96 | $55.47 | $39.15 | $18,977.81 | $3,395.41 | $5,487.60 |
| 59 | $18,977.81 | $55.35 | $39.26 | $18,938.55 | $3,450.76 | $5,582.21 |
| 60 | $18,938.55 | $55.24 | $39.38 | $18,899.17 | $3,506.00 | $5,676.82 |
| 61 | $18,899.17 | $55.12 | $39.49 | $18,859.68 | $3,561.12 | $5,771.44 |
| 62 | $18,859.68 | $55.01 | $39.61 | $18,820.08 | $3,616.13 | $5,866.05 |
| 63 | $18,820.08 | $54.89 | $39.72 | $18,780.35 | $3,671.02 | $5,960.66 |
| 64 | $18,780.35 | $54.78 | $39.84 | $18,740.52 | $3,725.79 | $6,055.28 |
| 65 | $18,740.52 | $54.66 | $39.95 | $18,700.56 | $3,780.45 | $6,149.89 |
| 66 | $18,700.56 | $54.54 | $40.07 | $18,660.49 | $3,835.00 | $6,244.51 |
| 67 | $18,660.49 | $54.43 | $40.19 | $18,620.30 | $3,889.42 | $6,339.12 |
| 68 | $18,620.30 | $54.31 | $40.30 | $18,580.00 | $3,943.73 | $6,433.73 |
| 69 | $18,580.00 | $54.19 | $40.42 | $18,539.58 | $3,997.92 | $6,528.35 |
| 70 | $18,539.58 | $54.07 | $40.54 | $18,499.04 | $4,052.00 | $6,622.96 |
| 71 | $18,499.04 | $53.96 | $40.66 | $18,458.38 | $4,105.95 | $6,717.57 |
| 72 | $18,458.38 | $53.84 | $40.78 | $18,417.60 | $4,159.79 | $6,812.19 |
| 73 | $18,417.60 | $53.72 | $40.90 | $18,376.71 | $4,213.51 | $6,906.80 |
| 74 | $18,376.71 | $53.60 | $41.01 | $18,335.69 | $4,267.11 | $7,001.41 |
| 75 | $18,335.69 | $53.48 | $41.13 | $18,294.56 | $4,320.59 | $7,096.03 |
| 76 | $18,294.56 | $53.36 | $41.25 | $18,253.30 | $4,373.95 | $7,190.64 |
| 77 | $18,253.30 | $53.24 | $41.37 | $18,211.93 | $4,427.18 | $7,285.26 |
| 78 | $18,211.93 | $53.12 | $41.50 | $18,170.43 | $4,480.30 | $7,379.87 |
| 79 | $18,170.43 | $53.00 | $41.62 | $18,128.82 | $4,533.30 | $7,474.48 |
| 80 | $18,128.82 | $52.88 | $41.74 | $18,087.08 | $4,586.18 | $7,569.10 |
| 81 | $18,087.08 | $52.75 | $41.86 | $18,045.22 | $4,638.93 | $7,663.71 |
| 82 | $18,045.22 | $52.63 | $41.98 | $18,003.24 | $4,691.56 | $7,758.32 |
| 83 | $18,003.24 | $52.51 | $42.10 | $17,961.13 | $4,744.07 | $7,852.94 |
| 84 | $17,961.13 | $52.39 | $42.23 | $17,918.91 | $4,796.46 | $7,947.55 |
| 85 | $17,918.91 | $52.26 | $42.35 | $17,876.56 | $4,848.72 | $8,042.17 |
| 86 | $17,876.56 | $52.14 | $42.47 | $17,834.08 | $4,900.86 | $8,136.78 |
| 87 | $17,834.08 | $52.02 | $42.60 | $17,791.48 | $4,952.88 | $8,231.39 |
| 88 | $17,791.48 | $51.89 | $42.72 | $17,748.76 | $5,004.77 | $8,326.01 |
| 89 | $17,748.76 | $51.77 | $42.85 | $17,705.92 | $5,056.54 | $8,420.62 |
| 90 | $17,705.92 | $51.64 | $42.97 | $17,662.94 | $5,108.18 | $8,515.23 |
| 91 | $17,662.94 | $51.52 | $43.10 | $17,619.85 | $5,159.70 | $8,609.85 |
| 92 | $17,619.85 | $51.39 | $43.22 | $17,576.62 | $5,211.09 | $8,704.46 |
| 93 | $17,576.62 | $51.27 | $43.35 | $17,533.28 | $5,262.35 | $8,799.08 |
| 94 | $17,533.28 | $51.14 | $43.47 | $17,489.80 | $5,313.49 | $8,893.69 |
| 95 | $17,489.80 | $51.01 | $43.60 | $17,446.20 | $5,364.50 | $8,988.30 |
| 96 | $17,446.20 | $50.88 | $43.73 | $17,402.47 | $5,415.39 | $9,082.92 |
| 97 | $17,402.47 | $50.76 | $43.86 | $17,358.61 | $5,466.14 | $9,177.53 |
| 98 | $17,358.61 | $50.63 | $43.98 | $17,314.63 | $5,516.77 | $9,272.14 |
| 99 | $17,314.63 | $50.50 | $44.11 | $17,270.52 | $5,567.27 | $9,366.76 |
| 100 | $17,270.52 | $50.37 | $44.24 | $17,226.28 | $5,617.65 | $9,461.37 |
| 101 | $17,226.28 | $50.24 | $44.37 | $17,181.90 | $5,667.89 | $9,555.99 |
| 102 | $17,181.90 | $50.11 | $44.50 | $17,137.40 | $5,718.00 | $9,650.60 |
| 103 | $17,137.40 | $49.98 | $44.63 | $17,092.78 | $5,767.99 | $9,745.21 |
| 104 | $17,092.78 | $49.85 | $44.76 | $17,048.02 | $5,817.84 | $9,839.83 |
| 105 | $17,048.02 | $49.72 | $44.89 | $17,003.13 | $5,867.57 | $9,934.44 |
| 106 | $17,003.13 | $49.59 | $45.02 | $16,958.10 | $5,917.16 | $10,029.05 |
| 107 | $16,958.10 | $49.46 | $45.15 | $16,912.95 | $5,966.62 | $10,123.67 |
| 108 | $16,912.95 | $49.33 | $45.28 | $16,867.67 | $6,015.95 | $10,218.28 |
| 109 | $16,867.67 | $49.20 | $45.42 | $16,822.25 | $6,065.15 | $10,312.90 |
| 110 | $16,822.25 | $49.06 | $45.55 | $16,776.70 | $6,114.21 | $10,407.51 |
| 111 | $16,776.70 | $48.93 | $45.68 | $16,731.02 | $6,163.14 | $10,502.12 |
| 112 | $16,731.02 | $48.80 | $45.81 | $16,685.21 | $6,211.94 | $10,596.74 |
| 113 | $16,685.21 | $48.67 | $45.95 | $16,639.26 | $6,260.61 | $10,691.35 |
| 114 | $16,639.26 | $48.53 | $46.08 | $16,593.17 | $6,309.14 | $10,785.96 |
| 115 | $16,593.17 | $48.40 | $46.22 | $16,546.96 | $6,357.53 | $10,880.58 |
| 116 | $16,546.96 | $48.26 | $46.35 | $16,500.61 | $6,405.80 | $10,975.19 |
| 117 | $16,500.61 | $48.13 | $46.49 | $16,454.12 | $6,453.92 | $11,069.80 |
| 118 | $16,454.12 | $47.99 | $46.62 | $16,407.50 | $6,501.91 | $11,164.42 |
| 119 | $16,407.50 | $47.86 | $46.76 | $16,360.74 | $6,549.77 | $11,259.03 |
| 120 | $16,360.74 | $47.72 | $46.89 | $16,313.84 | $6,597.49 | $11,353.65 |
| 121 | $16,313.84 | $47.58 | $47.03 | $16,266.81 | $6,645.07 | $11,448.26 |
| 122 | $16,266.81 | $47.44 | $47.17 | $16,219.64 | $6,692.52 | $11,542.87 |
| 123 | $16,219.64 | $47.31 | $47.31 | $16,172.34 | $6,739.82 | $11,637.49 |
| 124 | $16,172.34 | $47.17 | $47.44 | $16,124.89 | $6,786.99 | $11,732.10 |
| 125 | $16,124.89 | $47.03 | $47.58 | $16,077.31 | $6,834.02 | $11,826.71 |
| 126 | $16,077.31 | $46.89 | $47.72 | $16,029.59 | $6,880.92 | $11,921.33 |
| 127 | $16,029.59 | $46.75 | $47.86 | $15,981.73 | $6,927.67 | $12,015.94 |
| 128 | $15,981.73 | $46.61 | $48.00 | $15,933.73 | $6,974.28 | $12,110.56 |
| 129 | $15,933.73 | $46.47 | $48.14 | $15,885.59 | $7,020.75 | $12,205.17 |
| 130 | $15,885.59 | $46.33 | $48.28 | $15,837.30 | $7,067.09 | $12,299.78 |
| 131 | $15,837.30 | $46.19 | $48.42 | $15,788.88 | $7,113.28 | $12,394.40 |
| 132 | $15,788.88 | $46.05 | $48.56 | $15,740.32 | $7,159.33 | $12,489.01 |
| 133 | $15,740.32 | $45.91 | $48.70 | $15,691.62 | $7,205.24 | $12,583.62 |
| 134 | $15,691.62 | $45.77 | $48.85 | $15,642.77 | $7,251.01 | $12,678.24 |
| 135 | $15,642.77 | $45.62 | $48.99 | $15,593.78 | $7,296.63 | $12,772.85 |
| 136 | $15,593.78 | $45.48 | $49.13 | $15,544.65 | $7,342.11 | $12,867.47 |
| 137 | $15,544.65 | $45.34 | $49.28 | $15,495.37 | $7,387.45 | $12,962.08 |
| 138 | $15,495.37 | $45.19 | $49.42 | $15,445.95 | $7,432.65 | $13,056.69 |
| 139 | $15,445.95 | $45.05 | $49.56 | $15,396.39 | $7,477.70 | $13,151.31 |
| 140 | $15,396.39 | $44.91 | $49.71 | $15,346.68 | $7,522.60 | $13,245.92 |
| 141 | $15,346.68 | $44.76 | $49.85 | $15,296.83 | $7,567.37 | $13,340.53 |
| 142 | $15,296.83 | $44.62 | $50.00 | $15,246.83 | $7,611.98 | $13,435.15 |
| 143 | $15,246.83 | $44.47 | $50.14 | $15,196.69 | $7,656.45 | $13,529.76 |
| 144 | $15,196.69 | $44.32 | $50.29 | $15,146.40 | $7,700.77 | $13,624.38 |
| 145 | $15,146.40 | $44.18 | $50.44 | $15,095.96 | $7,744.95 | $13,718.99 |
| 146 | $15,095.96 | $44.03 | $50.58 | $15,045.38 | $7,788.98 | $13,813.60 |
| 147 | $15,045.38 | $43.88 | $50.73 | $14,994.65 | $7,832.86 | $13,908.22 |
| 148 | $14,994.65 | $43.73 | $50.88 | $14,943.77 | $7,876.60 | $14,002.83 |
| 149 | $14,943.77 | $43.59 | $51.03 | $14,892.74 | $7,920.18 | $14,097.44 |
| 150 | $14,892.74 | $43.44 | $51.18 | $14,841.56 | $7,963.62 | $14,192.06 |
| 151 | $14,841.56 | $43.29 | $51.33 | $14,790.24 | $8,006.91 | $14,286.67 |
| 152 | $14,790.24 | $43.14 | $51.48 | $14,738.76 | $8,050.05 | $14,381.28 |
| 153 | $14,738.76 | $42.99 | $51.63 | $14,687.14 | $8,093.04 | $14,475.90 |
| 154 | $14,687.14 | $42.84 | $51.78 | $14,635.36 | $8,135.87 | $14,570.51 |
| 155 | $14,635.36 | $42.69 | $51.93 | $14,583.43 | $8,178.56 | $14,665.13 |
| 156 | $14,583.43 | $42.54 | $52.08 | $14,531.35 | $8,221.09 | $14,759.74 |
| 157 | $14,531.35 | $42.38 | $52.23 | $14,479.12 | $8,263.48 | $14,854.35 |
| 158 | $14,479.12 | $42.23 | $52.38 | $14,426.74 | $8,305.71 | $14,948.97 |
| 159 | $14,426.74 | $42.08 | $52.54 | $14,374.21 | $8,347.79 | $15,043.58 |
| 160 | $14,374.21 | $41.92 | $52.69 | $14,321.52 | $8,389.71 | $15,138.19 |
| 161 | $14,321.52 | $41.77 | $52.84 | $14,268.67 | $8,431.48 | $15,232.81 |
| 162 | $14,268.67 | $41.62 | $53.00 | $14,215.68 | $8,473.10 | $15,327.42 |
| 163 | $14,215.68 | $41.46 | $53.15 | $14,162.53 | $8,514.56 | $15,422.04 |
| 164 | $14,162.53 | $41.31 | $53.31 | $14,109.22 | $8,555.87 | $15,516.65 |
| 165 | $14,109.22 | $41.15 | $53.46 | $14,055.76 | $8,597.02 | $15,611.26 |
| 166 | $14,055.76 | $41.00 | $53.62 | $14,002.14 | $8,638.02 | $15,705.88 |
| 167 | $14,002.14 | $40.84 | $53.77 | $13,948.37 | $8,678.86 | $15,800.49 |
| 168 | $13,948.37 | $40.68 | $53.93 | $13,894.43 | $8,719.54 | $15,895.10 |
| 169 | $13,894.43 | $40.53 | $54.09 | $13,840.35 | $8,760.06 | $15,989.72 |
| 170 | $13,840.35 | $40.37 | $54.25 | $13,786.10 | $8,800.43 | $16,084.33 |
| 171 | $13,786.10 | $40.21 | $54.40 | $13,731.70 | $8,840.64 | $16,178.95 |
| 172 | $13,731.70 | $40.05 | $54.56 | $13,677.13 | $8,880.69 | $16,273.56 |
| 173 | $13,677.13 | $39.89 | $54.72 | $13,622.41 | $8,920.58 | $16,368.17 |
| 174 | $13,622.41 | $39.73 | $54.88 | $13,567.53 | $8,960.32 | $16,462.79 |
| 175 | $13,567.53 | $39.57 | $55.04 | $13,512.49 | $8,999.89 | $16,557.40 |
| 176 | $13,512.49 | $39.41 | $55.20 | $13,457.29 | $9,039.30 | $16,652.01 |
| 177 | $13,457.29 | $39.25 | $55.36 | $13,401.92 | $9,078.55 | $16,746.63 |
| 178 | $13,401.92 | $39.09 | $55.52 | $13,346.40 | $9,117.64 | $16,841.24 |
| 179 | $13,346.40 | $38.93 | $55.69 | $13,290.71 | $9,156.57 | $16,935.86 |
| 180 | $13,290.71 | $38.76 | $55.85 | $13,234.86 | $9,195.33 | $17,030.47 |
| 181 | $13,234.86 | $38.60 | $56.01 | $13,178.85 | $9,233.93 | $17,125.08 |
| 182 | $13,178.85 | $38.44 | $56.18 | $13,122.67 | $9,272.37 | $17,219.70 |
| 183 | $13,122.67 | $38.27 | $56.34 | $13,066.34 | $9,310.64 | $17,314.31 |
| 184 | $13,066.34 | $38.11 | $56.50 | $13,009.83 | $9,348.76 | $17,408.92 |
| 185 | $13,009.83 | $37.95 | $56.67 | $12,953.16 | $9,386.70 | $17,503.54 |
| 186 | $12,953.16 | $37.78 | $56.83 | $12,896.33 | $9,424.48 | $17,598.15 |
| 187 | $12,896.33 | $37.61 | $57.00 | $12,839.33 | $9,462.09 | $17,692.76 |
| 188 | $12,839.33 | $37.45 | $57.17 | $12,782.16 | $9,499.54 | $17,787.38 |
| 189 | $12,782.16 | $37.28 | $57.33 | $12,724.83 | $9,536.82 | $17,881.99 |
| 190 | $12,724.83 | $37.11 | $57.50 | $12,667.33 | $9,573.94 | $17,976.61 |
| 191 | $12,667.33 | $36.95 | $57.67 | $12,609.66 | $9,610.88 | $18,071.22 |
| 192 | $12,609.66 | $36.78 | $57.84 | $12,551.83 | $9,647.66 | $18,165.83 |
| 193 | $12,551.83 | $36.61 | $58.00 | $12,493.83 | $9,684.27 | $18,260.45 |
| 194 | $12,493.83 | $36.44 | $58.17 | $12,435.65 | $9,720.71 | $18,355.06 |
| 195 | $12,435.65 | $36.27 | $58.34 | $12,377.31 | $9,756.98 | $18,449.67 |
| 196 | $12,377.31 | $36.10 | $58.51 | $12,318.80 | $9,793.08 | $18,544.29 |
| 197 | $12,318.80 | $35.93 | $58.68 | $12,260.11 | $9,829.01 | $18,638.90 |
| 198 | $12,260.11 | $35.76 | $58.86 | $12,201.26 | $9,864.77 | $18,733.52 |
| 199 | $12,201.26 | $35.59 | $59.03 | $12,142.23 | $9,900.36 | $18,828.13 |
| 200 | $12,142.23 | $35.41 | $59.20 | $12,083.03 | $9,935.77 | $18,922.74 |
| 201 | $12,083.03 | $35.24 | $59.37 | $12,023.66 | $9,971.02 | $19,017.36 |
| 202 | $12,023.66 | $35.07 | $59.54 | $11,964.11 | $10,006.09 | $19,111.97 |
| 203 | $11,964.11 | $34.90 | $59.72 | $11,904.40 | $10,040.98 | $19,206.58 |
| 204 | $11,904.40 | $34.72 | $59.89 | $11,844.50 | $10,075.70 | $19,301.20 |
| 205 | $11,844.50 | $34.55 | $60.07 | $11,784.44 | $10,110.25 | $19,395.81 |
| 206 | $11,784.44 | $34.37 | $60.24 | $11,724.19 | $10,144.62 | $19,490.43 |
| 207 | $11,724.19 | $34.20 | $60.42 | $11,663.78 | $10,178.82 | $19,585.04 |
| 208 | $11,663.78 | $34.02 | $60.59 | $11,603.18 | $10,212.83 | $19,679.65 |
| 209 | $11,603.18 | $33.84 | $60.77 | $11,542.41 | $10,246.68 | $19,774.27 |
| 210 | $11,542.41 | $33.67 | $60.95 | $11,481.46 | $10,280.34 | $19,868.88 |
| 211 | $11,481.46 | $33.49 | $61.13 | $11,420.34 | $10,313.83 | $19,963.49 |
| 212 | $11,420.34 | $33.31 | $61.30 | $11,359.03 | $10,347.14 | $20,058.11 |
| 213 | $11,359.03 | $33.13 | $61.48 | $11,297.55 | $10,380.27 | $20,152.72 |
| 214 | $11,297.55 | $32.95 | $61.66 | $11,235.89 | $10,413.22 | $20,247.34 |
| 215 | $11,235.89 | $32.77 | $61.84 | $11,174.04 | $10,445.99 | $20,341.95 |
| 216 | $11,174.04 | $32.59 | $62.02 | $11,112.02 | $10,478.58 | $20,436.56 |
| 217 | $11,112.02 | $32.41 | $62.20 | $11,049.82 | $10,510.99 | $20,531.18 |
| 218 | $11,049.82 | $32.23 | $62.39 | $10,987.43 | $10,543.22 | $20,625.79 |
| 219 | $10,987.43 | $32.05 | $62.57 | $10,924.86 | $10,575.27 | $20,720.40 |
| 220 | $10,924.86 | $31.86 | $62.75 | $10,862.12 | $10,607.13 | $20,815.02 |
| 221 | $10,862.12 | $31.68 | $62.93 | $10,799.18 | $10,638.81 | $20,909.63 |
| 222 | $10,799.18 | $31.50 | $63.12 | $10,736.07 | $10,670.31 | $21,004.24 |
| 223 | $10,736.07 | $31.31 | $63.30 | $10,672.77 | $10,701.63 | $21,098.86 |
| 224 | $10,672.77 | $31.13 | $63.48 | $10,609.28 | $10,732.75 | $21,193.47 |
| 225 | $10,609.28 | $30.94 | $63.67 | $10,545.61 | $10,763.70 | $21,288.09 |
| 226 | $10,545.61 | $30.76 | $63.86 | $10,481.76 | $10,794.46 | $21,382.70 |
| 227 | $10,481.76 | $30.57 | $64.04 | $10,417.71 | $10,825.03 | $21,477.31 |
| 228 | $10,417.71 | $30.38 | $64.23 | $10,353.49 | $10,855.41 | $21,571.93 |
| 229 | $10,353.49 | $30.20 | $64.42 | $10,289.07 | $10,885.61 | $21,666.54 |
| 230 | $10,289.07 | $30.01 | $64.60 | $10,224.47 | $10,915.62 | $21,761.15 |
| 231 | $10,224.47 | $29.82 | $64.79 | $10,159.67 | $10,945.44 | $21,855.77 |
| 232 | $10,159.67 | $29.63 | $64.98 | $10,094.69 | $10,975.07 | $21,950.38 |
| 233 | $10,094.69 | $29.44 | $65.17 | $10,029.52 | $11,004.52 | $22,045.00 |
| 234 | $10,029.52 | $29.25 | $65.36 | $9,964.16 | $11,033.77 | $22,139.61 |
| 235 | $9,964.16 | $29.06 | $65.55 | $9,898.61 | $11,062.83 | $22,234.22 |
| 236 | $9,898.61 | $28.87 | $65.74 | $9,832.87 | $11,091.70 | $22,328.84 |
| 237 | $9,832.87 | $28.68 | $65.93 | $9,766.93 | $11,120.38 | $22,423.45 |
| 238 | $9,766.93 | $28.49 | $66.13 | $9,700.80 | $11,148.87 | $22,518.06 |
| 239 | $9,700.80 | $28.29 | $66.32 | $9,634.48 | $11,177.16 | $22,612.68 |
| 240 | $9,634.48 | $28.10 | $66.51 | $9,567.97 | $11,205.26 | $22,707.29 |
| 241 | $9,567.97 | $27.91 | $66.71 | $9,501.26 | $11,233.17 | $22,801.91 |
| 242 | $9,501.26 | $27.71 | $66.90 | $9,434.36 | $11,260.88 | $22,896.52 |
| 243 | $9,434.36 | $27.52 | $67.10 | $9,367.27 | $11,288.40 | $22,991.13 |
| 244 | $9,367.27 | $27.32 | $67.29 | $9,299.97 | $11,315.72 | $23,085.75 |
| 245 | $9,299.97 | $27.12 | $67.49 | $9,232.48 | $11,342.84 | $23,180.36 |
| 246 | $9,232.48 | $26.93 | $67.69 | $9,164.80 | $11,369.77 | $23,274.97 |
| 247 | $9,164.80 | $26.73 | $67.88 | $9,096.92 | $11,396.50 | $23,369.59 |
| 248 | $9,096.92 | $26.53 | $68.08 | $9,028.83 | $11,423.04 | $23,464.20 |
| 249 | $9,028.83 | $26.33 | $68.28 | $8,960.56 | $11,449.37 | $23,558.82 |
| 250 | $8,960.56 | $26.13 | $68.48 | $8,892.08 | $11,475.51 | $23,653.43 |
| 251 | $8,892.08 | $25.94 | $68.68 | $8,823.40 | $11,501.44 | $23,748.04 |
| 252 | $8,823.40 | $25.73 | $68.88 | $8,754.52 | $11,527.18 | $23,842.66 |
| 253 | $8,754.52 | $25.53 | $69.08 | $8,685.44 | $11,552.71 | $23,937.27 |
| 254 | $8,685.44 | $25.33 | $69.28 | $8,616.16 | $11,578.04 | $24,031.88 |
| 255 | $8,616.16 | $25.13 | $69.48 | $8,546.67 | $11,603.17 | $24,126.50 |
| 256 | $8,546.67 | $24.93 | $69.69 | $8,476.99 | $11,628.10 | $24,221.11 |
| 257 | $8,476.99 | $24.72 | $69.89 | $8,407.10 | $11,652.82 | $24,315.72 |
| 258 | $8,407.10 | $24.52 | $70.09 | $8,337.01 | $11,677.35 | $24,410.34 |
| 259 | $8,337.01 | $24.32 | $70.30 | $8,266.71 | $11,701.66 | $24,504.95 |
| 260 | $8,266.71 | $24.11 | $70.50 | $8,196.21 | $11,725.77 | $24,599.57 |
| 261 | $8,196.21 | $23.91 | $70.71 | $8,125.50 | $11,749.68 | $24,694.18 |
| 262 | $8,125.50 | $23.70 | $70.91 | $8,054.58 | $11,773.38 | $24,788.79 |
| 263 | $8,054.58 | $23.49 | $71.12 | $7,983.46 | $11,796.87 | $24,883.41 |
| 264 | $7,983.46 | $23.29 | $71.33 | $7,912.13 | $11,820.16 | $24,978.02 |
| 265 | $7,912.13 | $23.08 | $71.54 | $7,840.60 | $11,843.23 | $25,072.63 |
| 266 | $7,840.60 | $22.87 | $71.75 | $7,768.85 | $11,866.10 | $25,167.25 |
| 267 | $7,768.85 | $22.66 | $71.95 | $7,696.90 | $11,888.76 | $25,261.86 |
| 268 | $7,696.90 | $22.45 | $72.16 | $7,624.73 | $11,911.21 | $25,356.48 |
| 269 | $7,624.73 | $22.24 | $72.37 | $7,552.36 | $11,933.45 | $25,451.09 |
| 270 | $7,552.36 | $22.03 | $72.59 | $7,479.77 | $11,955.48 | $25,545.70 |
| 271 | $7,479.77 | $21.82 | $72.80 | $7,406.98 | $11,977.29 | $25,640.32 |
| 272 | $7,406.98 | $21.60 | $73.01 | $7,333.97 | $11,998.90 | $25,734.93 |
| 273 | $7,333.97 | $21.39 | $73.22 | $7,260.74 | $12,020.29 | $25,829.54 |
| 274 | $7,260.74 | $21.18 | $73.44 | $7,187.31 | $12,041.46 | $25,924.16 |
| 275 | $7,187.31 | $20.96 | $73.65 | $7,113.65 | $12,062.43 | $26,018.77 |
| 276 | $7,113.65 | $20.75 | $73.87 | $7,039.79 | $12,083.17 | $26,113.39 |
| 277 | $7,039.79 | $20.53 | $74.08 | $6,965.71 | $12,103.71 | $26,208.00 |
| 278 | $6,965.71 | $20.32 | $74.30 | $6,891.41 | $12,124.02 | $26,302.61 |
| 279 | $6,891.41 | $20.10 | $74.51 | $6,816.90 | $12,144.12 | $26,397.23 |
| 280 | $6,816.90 | $19.88 | $74.73 | $6,742.17 | $12,164.01 | $26,491.84 |
| 281 | $6,742.17 | $19.66 | $74.95 | $6,667.22 | $12,183.67 | $26,586.45 |
| 282 | $6,667.22 | $19.45 | $75.17 | $6,592.05 | $12,203.12 | $26,681.07 |
| 283 | $6,592.05 | $19.23 | $75.39 | $6,516.66 | $12,222.34 | $26,775.68 |
| 284 | $6,516.66 | $19.01 | $75.61 | $6,441.06 | $12,241.35 | $26,870.30 |
| 285 | $6,441.06 | $18.79 | $75.83 | $6,365.23 | $12,260.14 | $26,964.91 |
| 286 | $6,365.23 | $18.57 | $76.05 | $6,289.18 | $12,278.70 | $27,059.52 |
| 287 | $6,289.18 | $18.34 | $76.27 | $6,212.91 | $12,297.05 | $27,154.14 |
| 288 | $6,212.91 | $18.12 | $76.49 | $6,136.42 | $12,315.17 | $27,248.75 |
| 289 | $6,136.42 | $17.90 | $76.72 | $6,059.70 | $12,333.07 | $27,343.36 |
| 290 | $6,059.70 | $17.67 | $76.94 | $5,982.76 | $12,350.74 | $27,437.98 |
| 291 | $5,982.76 | $17.45 | $77.16 | $5,905.60 | $12,368.19 | $27,532.59 |
| 292 | $5,905.60 | $17.22 | $77.39 | $5,828.21 | $12,385.41 | $27,627.20 |
| 293 | $5,828.21 | $17.00 | $77.61 | $5,750.59 | $12,402.41 | $27,721.82 |
| 294 | $5,750.59 | $16.77 | $77.84 | $5,672.75 | $12,419.19 | $27,816.43 |
| 295 | $5,672.75 | $16.55 | $78.07 | $5,594.68 | $12,435.73 | $27,911.05 |
| 296 | $5,594.68 | $16.32 | $78.30 | $5,516.39 | $12,452.05 | $28,005.66 |
| 297 | $5,516.39 | $16.09 | $78.52 | $5,437.86 | $12,468.14 | $28,100.27 |
| 298 | $5,437.86 | $15.86 | $78.75 | $5,359.11 | $12,484.00 | $28,194.89 |
| 299 | $5,359.11 | $15.63 | $78.98 | $5,280.13 | $12,499.63 | $28,289.50 |
| 300 | $5,280.13 | $15.40 | $79.21 | $5,200.91 | $12,515.03 | $28,384.11 |
| 301 | $5,200.91 | $15.17 | $79.44 | $5,121.47 | $12,530.20 | $28,478.73 |
| 302 | $5,121.47 | $14.94 | $79.68 | $5,041.79 | $12,545.14 | $28,573.34 |
| 303 | $5,041.79 | $14.71 | $79.91 | $4,961.89 | $12,559.84 | $28,667.96 |
| 304 | $4,961.89 | $14.47 | $80.14 | $4,881.74 | $12,574.31 | $28,762.57 |
| 305 | $4,881.74 | $14.24 | $80.38 | $4,801.37 | $12,588.55 | $28,857.18 |
| 306 | $4,801.37 | $14.00 | $80.61 | $4,720.76 | $12,602.56 | $28,951.80 |
| 307 | $4,720.76 | $13.77 | $80.84 | $4,639.91 | $12,616.33 | $29,046.41 |
| 308 | $4,639.91 | $13.53 | $81.08 | $4,558.83 | $12,629.86 | $29,141.02 |
| 309 | $4,558.83 | $13.30 | $81.32 | $4,477.52 | $12,643.15 | $29,235.64 |
| 310 | $4,477.52 | $13.06 | $81.55 | $4,395.96 | $12,656.21 | $29,330.25 |
| 311 | $4,395.96 | $12.82 | $81.79 | $4,314.17 | $12,669.04 | $29,424.87 |
| 312 | $4,314.17 | $12.58 | $82.03 | $4,232.14 | $12,681.62 | $29,519.48 |
| 313 | $4,232.14 | $12.34 | $82.27 | $4,149.87 | $12,693.96 | $29,614.09 |
| 314 | $4,149.87 | $12.10 | $82.51 | $4,067.36 | $12,706.07 | $29,708.71 |
| 315 | $4,067.36 | $11.86 | $82.75 | $3,984.61 | $12,717.93 | $29,803.32 |
| 316 | $3,984.61 | $11.62 | $82.99 | $3,901.62 | $12,729.55 | $29,897.93 |
| 317 | $3,901.62 | $11.38 | $83.23 | $3,818.38 | $12,740.93 | $29,992.55 |
| 318 | $3,818.38 | $11.14 | $83.48 | $3,734.91 | $12,752.07 | $30,087.16 |
| 319 | $3,734.91 | $10.89 | $83.72 | $3,651.19 | $12,762.96 | $30,181.78 |
| 320 | $3,651.19 | $10.65 | $83.96 | $3,567.22 | $12,773.61 | $30,276.39 |
| 321 | $3,567.22 | $10.40 | $84.21 | $3,483.01 | $12,784.02 | $30,371.00 |
| 322 | $3,483.01 | $10.16 | $84.45 | $3,398.56 | $12,794.17 | $30,465.62 |
| 323 | $3,398.56 | $9.91 | $84.70 | $3,313.86 | $12,804.09 | $30,560.23 |
| 324 | $3,313.86 | $9.67 | $84.95 | $3,228.91 | $12,813.75 | $30,654.84 |
| 325 | $3,228.91 | $9.42 | $85.20 | $3,143.71 | $12,823.17 | $30,749.46 |
| 326 | $3,143.71 | $9.17 | $85.44 | $3,058.27 | $12,832.34 | $30,844.07 |
| 327 | $3,058.27 | $8.92 | $85.69 | $2,972.57 | $12,841.26 | $30,938.69 |
| 328 | $2,972.57 | $8.67 | $85.94 | $2,886.63 | $12,849.93 | $31,033.30 |
| 329 | $2,886.63 | $8.42 | $86.19 | $2,800.44 | $12,858.35 | $31,127.91 |
| 330 | $2,800.44 | $8.17 | $86.45 | $2,713.99 | $12,866.52 | $31,222.53 |
| 331 | $2,713.99 | $7.92 | $86.70 | $2,627.29 | $12,874.43 | $31,317.14 |
| 332 | $2,627.29 | $7.66 | $86.95 | $2,540.34 | $12,882.09 | $31,411.75 |
| 333 | $2,540.34 | $7.41 | $87.20 | $2,453.14 | $12,889.50 | $31,506.37 |
| 334 | $2,453.14 | $7.15 | $87.46 | $2,365.68 | $12,896.66 | $31,600.98 |
| 335 | $2,365.68 | $6.90 | $87.71 | $2,277.96 | $12,903.56 | $31,695.59 |
| 336 | $2,277.96 | $6.64 | $87.97 | $2,189.99 | $12,910.20 | $31,790.21 |
| 337 | $2,189.99 | $6.39 | $88.23 | $2,101.77 | $12,916.59 | $31,884.82 |
| 338 | $2,101.77 | $6.13 | $88.48 | $2,013.28 | $12,922.72 | $31,979.44 |
| 339 | $2,013.28 | $5.87 | $88.74 | $1,924.54 | $12,928.59 | $32,074.05 |
| 340 | $1,924.54 | $5.61 | $89.00 | $1,835.54 | $12,934.21 | $32,168.66 |
| 341 | $1,835.54 | $5.35 | $89.26 | $1,746.28 | $12,939.56 | $32,263.28 |
| 342 | $1,746.28 | $5.09 | $89.52 | $1,656.76 | $12,944.65 | $32,357.89 |
| 343 | $1,656.76 | $4.83 | $89.78 | $1,566.98 | $12,949.48 | $32,452.50 |
| 344 | $1,566.98 | $4.57 | $90.04 | $1,476.94 | $12,954.06 | $32,547.12 |
| 345 | $1,476.94 | $4.31 | $90.31 | $1,386.63 | $12,958.36 | $32,641.73 |
| 346 | $1,386.63 | $4.04 | $90.57 | $1,296.06 | $12,962.41 | $32,736.35 |
| 347 | $1,296.06 | $3.78 | $90.83 | $1,205.23 | $12,966.19 | $32,830.96 |
| 348 | $1,205.23 | $3.52 | $91.10 | $1,114.13 | $12,969.70 | $32,925.57 |
| 349 | $1,114.13 | $3.25 | $91.36 | $1,022.77 | $12,972.95 | $33,020.19 |
| 350 | $1,022.77 | $2.98 | $91.63 | $931.13 | $12,975.94 | $33,114.80 |
| 351 | $931.13 | $2.72 | $91.90 | $839.24 | $12,978.65 | $33,209.41 |
| 352 | $839.24 | $2.45 | $92.17 | $747.07 | $12,981.10 | $33,304.03 |
| 353 | $747.07 | $2.18 | $92.43 | $654.64 | $12,983.28 | $33,398.64 |
| 354 | $654.64 | $1.91 | $92.70 | $561.93 | $12,985.19 | $33,493.26 |
| 355 | $561.93 | $1.64 | $92.97 | $468.96 | $12,986.83 | $33,587.87 |
| 356 | $468.96 | $1.37 | $93.25 | $375.71 | $12,988.19 | $33,682.48 |
| 357 | $375.71 | $1.10 | $93.52 | $282.19 | $12,989.29 | $33,777.10 |
| 358 | $282.19 | $0.82 | $93.79 | $188.40 | $12,990.11 | $33,871.71 |
| 359 | $188.40 | $0.55 | $94.06 | $94.34 | $12,990.66 | $33,966.32 |
| 360 | $94.34 | $0.28 | $94.34 | $0.00 | $12,990.94 | $34,060.94 |