| # | دفعة رأس المال | دفع الفائدة | الرصيد المتبقي |
|---|---|---|---|
| 1 | - $٧٬٩٧٧٬٦٣٢٫٢٢ | $٤٤٢٬١٢٥٫٠٠ | $١٨٨٬٥٢٢٬٣٦٧٫٧٨ |
| 2 | - $٧٬٩٩٥٬٥٨١٫٨٩ | $٤٢٤٬١٧٥٫٣٣ | $١٨٠٬٥٢٦٬٧٨٥٫٨٩ |
| 3 | - $٨٬٠١٣٬٥٧١٫٩٥ | $٤٠٦٬١٨٥٫٢٧ | $١٧٢٬٥١٣٬٢١٣٫٩٤ |
| 4 | - $٨٬٠٣١٬٦٠٢٫٤٩ | $٣٨٨٬١٥٤٫٧٣ | $١٦٤٬٤٨١٬٦١١٫٤٥ |
| 5 | - $٨٬٠٤٩٬٦٧٣٫٥٩ | $٣٧٠٬٠٨٣٫٦٣ | $١٥٦٬٤٣١٬٩٣٧٫٨٦ |
| 6 | - $٨٬٠٦٧٬٧٨٥٫٣٦ | $٣٥١٬٩٧١٫٨٦ | $١٤٨٬٣٦٤٬١٥٢٫٥٠ |
| 7 | - $٨٬٠٨٥٬٩٣٧٫٨٨ | $٣٣٣٬٨١٩٫٣٤ | $١٤٠٬٢٧٨٬٢١٤٫٦٣ |
| 8 | - $٨٬١٠٤٬١٣١٫٢٤ | $٣١٥٬٦٢٥٫٩٨ | $١٣٢٬١٧٤٬٠٨٣٫٣٩ |
| 9 | - $٨٬١٢٢٬٣٦٥٫٥٣ | $٢٩٧٬٣٩١٫٦٩ | $١٢٤٬٠٥١٬٧١٧٫٨٦ |
| 10 | - $٨٬١٤٠٬٦٤٠٫٨٥ | $٢٧٩٬١١٦٫٣٧ | $١١٥٬٩١١٬٠٧٧٫٠١ |
| 11 | - $٨٬١٥٨٬٩٥٧٫٣٠ | $٢٦٠٬٧٩٩٫٩٢ | $١٠٧٬٧٥٢٬١١٩٫٧١ |
| 12 | - $٨٬١٧٧٬٣١٤٫٩٥ | $٢٤٢٬٤٤٢٫٢٧ | $٩٩٬٥٧٤٬٨٠٤٫٧٦ |
| 13 | - $٨٬١٩٥٬٧١٣٫٩١ | $٢٢٤٬٠٤٣٫٣١ | $٩١٬٣٧٩٬٠٩٠٫٨٥ |
| 14 | - $٨٬٢١٤٬١٥٤٫٢٦ | $٢٠٥٬٦٠٢٫٩٥ | $٨٣٬١٦٤٬٩٣٦٫٥٩ |
| 15 | - $٨٬٢٣٢٬٦٣٦٫١١ | $١٨٧٬١٢١٫١١ | $٧٤٬٩٣٢٬٣٠٠٫٤٨ |
| 16 | - $٨٬٢٥١٬١٥٩٫٥٤ | $١٦٨٬٥٩٧٫٦٨ | $٦٦٬٦٨١٬١٤٠٫٩٤ |
| 17 | - $٨٬٢٦٩٬٧٢٤٫٦٥ | $١٥٠٬٠٣٢٫٥٧ | $٥٨٬٤١١٬٤١٦٫٢٩ |
| 18 | - $٨٬٢٨٨٬٣٣١٫٥٣ | $١٣١٬٤٢٥٫٦٩ | $٥٠٬١٢٣٬٠٨٤٫٧٥ |
| 19 | - $٨٬٣٠٦٬٩٨٠٫٢٨ | $١١٢٬٧٧٦٫٩٤ | $٤١٬٨١٦٬١٠٤٫٤٨ |
| 20 | - $٨٬٣٢٥٬٦٧٠٫٩٨ | $٩٤٬٠٨٦٫٢٤ | $٣٣٬٤٩٠٬٤٣٣٫٤٩ |
| 21 | - $٨٬٣٤٤٬٤٠٣٫٧٤ | $٧٥٬٣٥٣٫٤٨ | $٢٥٬١٤٦٬٠٢٩٫٧٥ |
| 22 | - $٨٬٣٦٣٬١٧٨٫٦٥ | $٥٦٬٥٧٨٫٥٧ | $١٦٬٧٨٢٬٨٥١٫١٠ |
| 23 | - $٨٬٣٨١٬٩٩٥٫٨٠ | $٣٧٬٧٦١٫٤١ | $٨٬٤٠٠٬٨٥٥٫٢٩ |
| 24 | - $٨٬٤٠٠٬٨٥٥٫٢٩ | $١٨٬٩٠١٫٩٢ | $٠٫٠٠ |
