|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000.00 | $4.90 | $1.02 | $998.98 | $4.90 | $5.92 |
| 2 | $998.98 | $4.89 | $1.02 | $997.96 | $9.79 | $11.83 |
| 3 | $997.96 | $4.89 | $1.03 | $996.93 | $14.67 | $17.75 |
| 4 | $996.93 | $4.88 | $1.03 | $995.89 | $19.55 | $23.66 |
| 5 | $995.89 | $4.88 | $1.04 | $994.85 | $24.43 | $29.58 |
| 6 | $994.85 | $4.87 | $1.04 | $993.81 | $29.30 | $35.49 |
| 7 | $993.81 | $4.87 | $1.05 | $992.76 | $34.17 | $41.41 |
| 8 | $992.76 | $4.86 | $1.06 | $991.70 | $39.03 | $47.32 |
| 9 | $991.70 | $4.86 | $1.06 | $990.64 | $43.88 | $53.24 |
| 10 | $990.64 | $4.85 | $1.07 | $989.58 | $48.73 | $59.15 |
| 11 | $989.58 | $4.84 | $1.07 | $988.51 | $53.58 | $65.07 |
| 12 | $988.51 | $4.84 | $1.08 | $987.43 | $58.42 | $70.98 |
| 13 | $987.43 | $4.83 | $1.08 | $986.35 | $63.25 | $76.90 |
| 14 | $986.35 | $4.83 | $1.09 | $985.26 | $68.08 | $82.82 |
| 15 | $985.26 | $4.82 | $1.09 | $984.17 | $72.90 | $88.73 |
| 16 | $984.17 | $4.82 | $1.10 | $983.07 | $77.72 | $94.65 |
| 17 | $983.07 | $4.81 | $1.10 | $981.97 | $82.53 | $100.56 |
| 18 | $981.97 | $4.81 | $1.11 | $980.86 | $87.34 | $106.48 |
| 19 | $980.86 | $4.80 | $1.11 | $979.75 | $92.14 | $112.39 |
| 20 | $979.75 | $4.80 | $1.12 | $978.63 | $96.94 | $118.31 |
| 21 | $978.63 | $4.79 | $1.12 | $977.51 | $101.73 | $124.22 |
| 22 | $977.51 | $4.79 | $1.13 | $976.38 | $106.52 | $130.14 |
| 23 | $976.38 | $4.78 | $1.14 | $975.24 | $111.30 | $136.05 |
| 24 | $975.24 | $4.77 | $1.14 | $974.10 | $116.07 | $141.97 |
| 25 | $974.10 | $4.77 | $1.15 | $972.96 | $120.84 | $147.88 |
| 26 | $972.96 | $4.76 | $1.15 | $971.80 | $125.60 | $153.80 |
| 27 | $971.80 | $4.76 | $1.16 | $970.65 | $130.36 | $159.72 |
| 28 | $970.65 | $4.75 | $1.16 | $969.48 | $135.11 | $165.63 |
| 29 | $969.48 | $4.75 | $1.17 | $968.31 | $139.86 | $171.55 |
| 30 | $968.31 | $4.74 | $1.17 | $967.14 | $144.60 | $177.46 |
| 31 | $967.14 | $4.73 | $1.18 | $965.96 | $149.34 | $183.38 |
| 32 | $965.96 | $4.73 | $1.19 | $964.77 | $154.07 | $189.29 |
| 33 | $964.77 | $4.72 | $1.19 | $963.58 | $158.79 | $195.21 |
| 34 | $963.58 | $4.72 | $1.20 | $962.38 | $163.51 | $201.12 |
| 35 | $962.38 | $4.71 | $1.20 | $961.18 | $168.22 | $207.04 |
| 36 | $961.18 | $4.71 | $1.21 | $959.97 | $172.92 | $212.95 |
| 37 | $959.97 | $4.70 | $1.22 | $958.75 | $177.62 | $218.87 |
| 38 | $958.75 | $4.69 | $1.22 | $957.53 | $182.32 | $224.78 |
| 39 | $957.53 | $4.69 | $1.23 | $956.31 | $187.01 | $230.70 |
| 40 | $956.31 | $4.68 | $1.23 | $955.07 | $191.69 | $236.62 |
| 41 | $955.07 | $4.68 | $1.24 | $953.83 | $196.36 | $242.53 |
| 42 | $953.83 | $4.67 | $1.25 | $952.59 | $201.03 | $248.45 |
| 43 | $952.59 | $4.66 | $1.25 | $951.34 | $205.70 | $254.36 |
| 44 | $951.34 | $4.66 | $1.26 | $950.08 | $210.35 | $260.28 |
| 45 | $950.08 | $4.65 | $1.26 | $948.81 | $215.01 | $266.19 |
| 46 | $948.81 | $4.65 | $1.27 | $947.54 | $219.65 | $272.11 |
| 47 | $947.54 | $4.64 | $1.28 | $946.27 | $224.29 | $278.02 |
| 48 | $946.27 | $4.63 | $1.28 | $944.98 | $228.92 | $283.94 |
| 49 | $944.98 | $4.63 | $1.29 | $943.70 | $233.55 | $289.85 |
| 50 | $943.70 | $4.62 | $1.30 | $942.40 | $238.17 | $295.77 |
| 51 | $942.40 | $4.61 | $1.30 | $941.10 | $242.78 | $301.68 |
| 52 | $941.10 | $4.61 | $1.31 | $939.79 | $247.39 | $307.60 |
| 53 | $939.79 | $4.60 | $1.31 | $938.48 | $251.99 | $313.52 |
| 54 | $938.48 | $4.59 | $1.32 | $937.16 | $256.59 | $319.43 |
| 55 | $937.16 | $4.59 | $1.33 | $935.83 | $261.17 | $325.35 |
| 56 | $935.83 | $4.58 | $1.33 | $934.49 | $265.76 | $331.26 |
| 57 | $934.49 | $4.58 | $1.34 | $933.15 | $270.33 | $337.18 |
| 58 | $933.15 | $4.57 | $1.35 | $931.81 | $274.90 | $343.09 |
| 59 | $931.81 | $4.56 | $1.35 | $930.45 | $279.46 | $349.01 |
| 60 | $930.45 | $4.56 | $1.36 | $929.09 | $284.02 | $354.92 |
| 61 | $929.09 | $4.55 | $1.37 | $927.73 | $288.57 | $360.84 |
| 62 | $927.73 | $4.54 | $1.37 | $926.35 | $293.11 | $366.75 |
| 63 | $926.35 | $4.54 | $1.38 | $924.97 | $297.64 | $372.67 |
| 64 | $924.97 | $4.53 | $1.39 | $923.59 | $302.17 | $378.58 |
| 65 | $923.59 | $4.52 | $1.39 | $922.19 | $306.69 | $384.50 |
| 66 | $922.19 | $4.51 | $1.40 | $920.79 | $311.21 | $390.41 |
| 67 | $920.79 | $4.51 | $1.41 | $919.39 | $315.72 | $396.33 |
| 68 | $919.39 | $4.50 | $1.41 | $917.97 | $320.22 | $402.25 |
| 69 | $917.97 | $4.49 | $1.42 | $916.55 | $324.71 | $408.16 |
| 70 | $916.55 | $4.49 | $1.43 | $915.12 | $329.20 | $414.08 |
| 71 | $915.12 | $4.48 | $1.44 | $913.69 | $333.68 | $419.99 |
| 72 | $913.69 | $4.47 | $1.44 | $912.25 | $338.15 | $425.91 |
| 73 | $912.25 | $4.47 | $1.45 | $910.80 | $342.62 | $431.82 |
| 74 | $910.80 | $4.46 | $1.46 | $909.34 | $347.08 | $437.74 |
| 75 | $909.34 | $4.45 | $1.46 | $907.88 | $351.53 | $443.65 |
| 76 | $907.88 | $4.44 | $1.47 | $906.41 | $355.97 | $449.57 |
| 77 | $906.41 | $4.44 | $1.48 | $904.93 | $360.41 | $455.48 |
| 78 | $904.93 | $4.43 | $1.49 | $903.44 | $364.84 | $461.40 |
| 79 | $903.44 | $4.42 | $1.49 | $901.95 | $369.27 | $467.31 |
| 80 | $901.95 | $4.42 | $1.50 | $900.45 | $373.68 | $473.23 |
| 81 | $900.45 | $4.41 | $1.51 | $898.94 | $378.09 | $479.15 |
| 82 | $898.94 | $4.40 | $1.51 | $897.43 | $382.49 | $485.06 |
| 83 | $897.43 | $4.39 | $1.52 | $895.91 | $386.88 | $490.98 |
| 84 | $895.91 | $4.39 | $1.53 | $894.38 | $391.27 | $496.89 |
| 85 | $894.38 | $4.38 | $1.54 | $892.84 | $395.65 | $502.81 |
| 86 | $892.84 | $4.37 | $1.54 | $891.30 | $400.02 | $508.72 |
| 87 | $891.30 | $4.36 | $1.55 | $889.75 | $404.38 | $514.64 |
| 88 | $889.75 | $4.36 | $1.56 | $888.19 | $408.74 | $520.55 |
| 89 | $888.19 | $4.35 | $1.57 | $886.62 | $413.09 | $526.47 |
| 90 | $886.62 | $4.34 | $1.57 | $885.05 | $417.43 | $532.38 |
| 91 | $885.05 | $4.33 | $1.58 | $883.46 | $421.76 | $538.30 |
| 92 | $883.46 | $4.33 | $1.59 | $881.87 | $426.09 | $544.21 |
| 93 | $881.87 | $4.32 | $1.60 | $880.28 | $430.41 | $550.13 |
| 94 | $880.28 | $4.31 | $1.61 | $878.67 | $434.72 | $556.05 |
| 95 | $878.67 | $4.30 | $1.61 | $877.06 | $439.02 | $561.96 |
| 96 | $877.06 | $4.29 | $1.62 | $875.43 | $443.31 | $567.88 |
| 97 | $875.43 | $4.29 | $1.63 | $873.81 | $447.60 | $573.79 |
| 98 | $873.81 | $4.28 | $1.64 | $872.17 | $451.87 | $579.71 |
| 99 | $872.17 | $4.27 | $1.65 | $870.52 | $456.14 | $585.62 |
| 100 | $870.52 | $4.26 | $1.65 | $868.87 | $460.41 | $591.54 |
| 101 | $868.87 | $4.25 | $1.66 | $867.21 | $464.66 | $597.45 |
| 102 | $867.21 | $4.25 | $1.67 | $865.54 | $468.91 | $603.37 |
| 103 | $865.54 | $4.24 | $1.68 | $863.86 | $473.14 | $609.28 |
| 104 | $863.86 | $4.23 | $1.69 | $862.17 | $477.37 | $615.20 |
| 105 | $862.17 | $4.22 | $1.69 | $860.48 | $481.59 | $621.11 |
| 106 | $860.48 | $4.21 | $1.70 | $858.78 | $485.81 | $627.03 |
| 107 | $858.78 | $4.20 | $1.71 | $857.07 | $490.01 | $632.95 |
| 108 | $857.07 | $4.20 | $1.72 | $855.35 | $494.21 | $638.86 |
| 109 | $855.35 | $4.19 | $1.73 | $853.62 | $498.40 | $644.78 |
| 110 | $853.62 | $4.18 | $1.74 | $851.88 | $502.57 | $650.69 |
| 111 | $851.88 | $4.17 | $1.74 | $850.14 | $506.75 | $656.61 |
| 112 | $850.14 | $4.16 | $1.75 | $848.38 | $510.91 | $662.52 |
| 113 | $848.38 | $4.15 | $1.76 | $846.62 | $515.06 | $668.44 |
| 114 | $846.62 | $4.14 | $1.77 | $844.85 | $519.21 | $674.35 |
| 115 | $844.85 | $4.14 | $1.78 | $843.07 | $523.34 | $680.27 |
| 116 | $843.07 | $4.13 | $1.79 | $841.29 | $527.47 | $686.18 |
| 117 | $841.29 | $4.12 | $1.80 | $839.49 | $531.59 | $692.10 |
| 118 | $839.49 | $4.11 | $1.81 | $837.68 | $535.70 | $698.01 |
| 119 | $837.68 | $4.10 | $1.81 | $835.87 | $539.80 | $703.93 |
| 120 | $835.87 | $4.09 | $1.82 | $834.05 | $543.89 | $709.85 |
| 121 | $834.05 | $4.08 | $1.83 | $832.21 | $547.98 | $715.76 |
| 122 | $832.21 | $4.07 | $1.84 | $830.37 | $552.05 | $721.68 |
| 123 | $830.37 | $4.07 | $1.85 | $828.52 | $556.11 | $727.59 |
| 124 | $828.52 | $4.06 | $1.86 | $826.66 | $560.17 | $733.51 |
| 125 | $826.66 | $4.05 | $1.87 | $824.80 | $564.22 | $739.42 |
| 126 | $824.80 | $4.04 | $1.88 | $822.92 | $568.26 | $745.34 |
| 127 | $822.92 | $4.03 | $1.89 | $821.03 | $572.29 | $751.25 |
| 128 | $821.03 | $4.02 | $1.90 | $819.14 | $576.30 | $757.17 |
| 129 | $819.14 | $4.01 | $1.91 | $817.23 | $580.32 | $763.08 |
| 130 | $817.23 | $4.00 | $1.91 | $815.32 | $584.32 | $769.00 |
| 131 | $815.32 | $3.99 | $1.92 | $813.39 | $588.31 | $774.91 |
| 132 | $813.39 | $3.98 | $1.93 | $811.46 | $592.29 | $780.83 |
| 133 | $811.46 | $3.97 | $1.94 | $809.52 | $596.26 | $786.75 |
| 134 | $809.52 | $3.96 | $1.95 | $807.57 | $600.23 | $792.66 |
| 135 | $807.57 | $3.95 | $1.96 | $805.60 | $604.18 | $798.58 |
| 136 | $805.60 | $3.94 | $1.97 | $803.63 | $608.12 | $804.49 |
| 137 | $803.63 | $3.93 | $1.98 | $801.65 | $612.06 | $810.41 |
| 138 | $801.65 | $3.92 | $1.99 | $799.66 | $615.98 | $816.32 |
| 139 | $799.66 | $3.92 | $2.00 | $797.66 | $619.90 | $822.24 |
| 140 | $797.66 | $3.91 | $2.01 | $795.65 | $623.80 | $828.15 |
| 141 | $795.65 | $3.90 | $2.02 | $793.63 | $627.70 | $834.07 |
| 142 | $793.63 | $3.89 | $2.03 | $791.60 | $631.58 | $839.98 |
| 143 | $791.60 | $3.88 | $2.04 | $789.56 | $635.46 | $845.90 |
| 144 | $789.56 | $3.87 | $2.05 | $787.51 | $639.33 | $851.81 |
| 145 | $787.51 | $3.86 | $2.06 | $785.45 | $643.18 | $857.73 |
| 146 | $785.45 | $3.85 | $2.07 | $783.38 | $647.03 | $863.65 |
| 147 | $783.38 | $3.84 | $2.08 | $781.30 | $650.86 | $869.56 |
| 148 | $781.30 | $3.83 | $2.09 | $779.21 | $654.69 | $875.48 |
| 149 | $779.21 | $3.81 | $2.10 | $777.11 | $658.50 | $881.39 |
| 150 | $777.11 | $3.80 | $2.11 | $775.00 | $662.31 | $887.31 |
| 151 | $775.00 | $3.79 | $2.12 | $772.88 | $666.10 | $893.22 |
| 152 | $772.88 | $3.78 | $2.13 | $770.75 | $669.88 | $899.14 |
| 153 | $770.75 | $3.77 | $2.14 | $768.61 | $673.66 | $905.05 |
| 154 | $768.61 | $3.76 | $2.15 | $766.45 | $677.42 | $910.97 |
| 155 | $766.45 | $3.75 | $2.16 | $764.29 | $681.17 | $916.88 |
| 156 | $764.29 | $3.74 | $2.17 | $762.12 | $684.92 | $922.80 |
| 157 | $762.12 | $3.73 | $2.18 | $759.93 | $688.65 | $928.71 |
| 158 | $759.93 | $3.72 | $2.19 | $757.74 | $692.37 | $934.63 |
| 159 | $757.74 | $3.71 | $2.21 | $755.53 | $696.08 | $940.55 |
| 160 | $755.53 | $3.70 | $2.22 | $753.32 | $699.78 | $946.46 |
| 161 | $753.32 | $3.69 | $2.23 | $751.09 | $703.46 | $952.38 |
| 162 | $751.09 | $3.68 | $2.24 | $748.85 | $707.14 | $958.29 |
| 163 | $748.85 | $3.67 | $2.25 | $746.60 | $710.81 | $964.21 |
| 164 | $746.60 | $3.66 | $2.26 | $744.34 | $714.46 | $970.12 |
| 165 | $744.34 | $3.64 | $2.27 | $742.07 | $718.11 | $976.04 |
| 166 | $742.07 | $3.63 | $2.28 | $739.79 | $721.74 | $981.95 |
| 167 | $739.79 | $3.62 | $2.29 | $737.49 | $725.36 | $987.87 |
| 168 | $737.49 | $3.61 | $2.30 | $735.19 | $728.97 | $993.78 |
| 169 | $735.19 | $3.60 | $2.32 | $732.87 | $732.57 | $999.70 |
| 170 | $732.87 | $3.59 | $2.33 | $730.55 | $736.16 | $1,005.61 |
| 171 | $730.55 | $3.58 | $2.34 | $728.21 | $739.74 | $1,011.53 |
| 172 | $728.21 | $3.57 | $2.35 | $725.86 | $743.30 | $1,017.44 |
| 173 | $725.86 | $3.55 | $2.36 | $723.49 | $746.85 | $1,023.36 |
| 174 | $723.49 | $3.54 | $2.37 | $721.12 | $750.40 | $1,029.28 |
| 175 | $721.12 | $3.53 | $2.38 | $718.74 | $753.93 | $1,035.19 |
| 176 | $718.74 | $3.52 | $2.40 | $716.34 | $757.45 | $1,041.11 |
| 177 | $716.34 | $3.51 | $2.41 | $713.93 | $760.95 | $1,047.02 |
| 178 | $713.93 | $3.50 | $2.42 | $711.51 | $764.45 | $1,052.94 |
| 179 | $711.51 | $3.48 | $2.43 | $709.08 | $767.93 | $1,058.85 |
| 180 | $709.08 | $3.47 | $2.44 | $706.64 | $771.40 | $1,064.77 |
| 181 | $706.64 | $3.46 | $2.46 | $704.18 | $774.86 | $1,070.68 |
| 182 | $704.18 | $3.45 | $2.47 | $701.71 | $778.31 | $1,076.60 |
| 183 | $701.71 | $3.44 | $2.48 | $699.23 | $781.75 | $1,082.51 |
| 184 | $699.23 | $3.42 | $2.49 | $696.74 | $785.17 | $1,088.43 |
| 185 | $696.74 | $3.41 | $2.50 | $694.24 | $788.58 | $1,094.34 |
| 186 | $694.24 | $3.40 | $2.52 | $691.72 | $791.98 | $1,100.26 |
| 187 | $691.72 | $3.39 | $2.53 | $689.19 | $795.37 | $1,106.18 |
| 188 | $689.19 | $3.37 | $2.54 | $686.65 | $798.74 | $1,112.09 |
| 189 | $686.65 | $3.36 | $2.55 | $684.10 | $802.10 | $1,118.01 |
| 190 | $684.10 | $3.35 | $2.57 | $681.53 | $805.45 | $1,123.92 |
| 191 | $681.53 | $3.34 | $2.58 | $678.95 | $808.79 | $1,129.84 |
| 192 | $678.95 | $3.32 | $2.59 | $676.36 | $812.11 | $1,135.75 |
| 193 | $676.36 | $3.31 | $2.60 | $673.76 | $815.42 | $1,141.67 |
| 194 | $673.76 | $3.30 | $2.62 | $671.14 | $818.72 | $1,147.58 |
| 195 | $671.14 | $3.29 | $2.63 | $668.51 | $822.01 | $1,153.50 |
| 196 | $668.51 | $3.27 | $2.64 | $665.87 | $825.28 | $1,159.41 |
| 197 | $665.87 | $3.26 | $2.66 | $663.21 | $828.54 | $1,165.33 |
| 198 | $663.21 | $3.25 | $2.67 | $660.54 | $831.79 | $1,171.24 |
| 199 | $660.54 | $3.23 | $2.68 | $657.86 | $835.02 | $1,177.16 |
| 200 | $657.86 | $3.22 | $2.69 | $655.17 | $838.24 | $1,183.08 |
| 201 | $655.17 | $3.21 | $2.71 | $652.46 | $841.45 | $1,188.99 |
| 202 | $652.46 | $3.19 | $2.72 | $649.74 | $844.64 | $1,194.91 |
| 203 | $649.74 | $3.18 | $2.73 | $647.00 | $847.83 | $1,200.82 |
| 204 | $647.00 | $3.17 | $2.75 | $644.26 | $850.99 | $1,206.74 |
| 205 | $644.26 | $3.15 | $2.76 | $641.49 | $854.15 | $1,212.65 |
| 206 | $641.49 | $3.14 | $2.77 | $638.72 | $857.29 | $1,218.57 |
| 207 | $638.72 | $3.13 | $2.79 | $635.93 | $860.41 | $1,224.48 |
| 208 | $635.93 | $3.11 | $2.80 | $633.13 | $863.53 | $1,230.40 |
| 209 | $633.13 | $3.10 | $2.82 | $630.31 | $866.63 | $1,236.31 |
| 210 | $630.31 | $3.09 | $2.83 | $627.48 | $869.71 | $1,242.23 |
| 211 | $627.48 | $3.07 | $2.84 | $624.64 | $872.79 | $1,248.14 |
| 212 | $624.64 | $3.06 | $2.86 | $621.78 | $875.84 | $1,254.06 |
| 213 | $621.78 | $3.04 | $2.87 | $618.91 | $878.89 | $1,259.98 |
| 214 | $618.91 | $3.03 | $2.89 | $616.03 | $881.92 | $1,265.89 |
| 215 | $616.03 | $3.02 | $2.90 | $613.13 | $884.93 | $1,271.81 |
| 216 | $613.13 | $3.00 | $2.91 | $610.21 | $887.94 | $1,277.72 |
| 217 | $610.21 | $2.99 | $2.93 | $607.29 | $890.92 | $1,283.64 |
| 218 | $607.29 | $2.97 | $2.94 | $604.34 | $893.90 | $1,289.55 |
| 219 | $604.34 | $2.96 | $2.96 | $601.39 | $896.86 | $1,295.47 |
| 220 | $601.39 | $2.94 | $2.97 | $598.42 | $899.80 | $1,301.38 |
| 221 | $598.42 | $2.93 | $2.99 | $595.43 | $902.73 | $1,307.30 |
| 222 | $595.43 | $2.92 | $3.00 | $592.43 | $905.64 | $1,313.21 |
| 223 | $592.43 | $2.90 | $3.01 | $589.42 | $908.54 | $1,319.13 |
| 224 | $589.42 | $2.89 | $3.03 | $586.39 | $911.43 | $1,325.04 |
| 225 | $586.39 | $2.87 | $3.04 | $583.34 | $914.30 | $1,330.96 |
| 226 | $583.34 | $2.86 | $3.06 | $580.28 | $917.16 | $1,336.88 |
| 227 | $580.28 | $2.84 | $3.07 | $577.21 | $920.00 | $1,342.79 |
| 228 | $577.21 | $2.83 | $3.09 | $574.12 | $922.82 | $1,348.71 |
| 229 | $574.12 | $2.81 | $3.10 | $571.01 | $925.63 | $1,354.62 |
| 230 | $571.01 | $2.80 | $3.12 | $567.89 | $928.43 | $1,360.54 |
| 231 | $567.89 | $2.78 | $3.14 | $564.76 | $931.21 | $1,366.45 |
| 232 | $564.76 | $2.76 | $3.15 | $561.61 | $933.98 | $1,372.37 |
| 233 | $561.61 | $2.75 | $3.17 | $558.44 | $936.73 | $1,378.28 |
| 234 | $558.44 | $2.73 | $3.18 | $555.26 | $939.46 | $1,384.20 |
| 235 | $555.26 | $2.72 | $3.20 | $552.06 | $942.18 | $1,390.11 |
| 236 | $552.06 | $2.70 | $3.21 | $548.85 | $944.88 | $1,396.03 |
| 237 | $548.85 | $2.69 | $3.23 | $545.62 | $947.57 | $1,401.94 |
| 238 | $545.62 | $2.67 | $3.24 | $542.38 | $950.24 | $1,407.86 |
| 239 | $542.38 | $2.66 | $3.26 | $539.12 | $952.89 | $1,413.78 |
| 240 | $539.12 | $2.64 | $3.28 | $535.84 | $955.53 | $1,419.69 |
| 241 | $535.84 | $2.62 | $3.29 | $532.55 | $958.16 | $1,425.61 |
| 242 | $532.55 | $2.61 | $3.31 | $529.24 | $960.76 | $1,431.52 |
| 243 | $529.24 | $2.59 | $3.32 | $525.92 | $963.36 | $1,437.44 |
| 244 | $525.92 | $2.57 | $3.34 | $522.58 | $965.93 | $1,443.35 |
| 245 | $522.58 | $2.56 | $3.36 | $519.22 | $968.49 | $1,449.27 |
| 246 | $519.22 | $2.54 | $3.37 | $515.85 | $971.03 | $1,455.18 |
| 247 | $515.85 | $2.53 | $3.39 | $512.46 | $973.56 | $1,461.10 |
| 248 | $512.46 | $2.51 | $3.41 | $509.05 | $976.07 | $1,467.01 |
| 249 | $509.05 | $2.49 | $3.42 | $505.63 | $978.56 | $1,472.93 |
| 250 | $505.63 | $2.48 | $3.44 | $502.19 | $981.03 | $1,478.84 |
| 251 | $502.19 | $2.46 | $3.46 | $498.73 | $983.49 | $1,484.76 |
| 252 | $498.73 | $2.44 | $3.47 | $495.26 | $985.93 | $1,490.68 |
| 253 | $495.26 | $2.42 | $3.49 | $491.77 | $988.36 | $1,496.59 |
| 254 | $491.77 | $2.41 | $3.51 | $488.26 | $990.77 | $1,502.51 |
| 255 | $488.26 | $2.39 | $3.52 | $484.73 | $993.16 | $1,508.42 |
| 256 | $484.73 | $2.37 | $3.54 | $481.19 | $995.53 | $1,514.34 |
| 257 | $481.19 | $2.36 | $3.56 | $477.63 | $997.89 | $1,520.25 |
| 258 | $477.63 | $2.34 | $3.58 | $474.06 | $1,000.22 | $1,526.17 |
| 259 | $474.06 | $2.32 | $3.59 | $470.46 | $1,002.54 | $1,532.08 |
| 260 | $470.46 | $2.30 | $3.61 | $466.85 | $1,004.85 | $1,538.00 |
| 261 | $466.85 | $2.29 | $3.63 | $463.22 | $1,007.13 | $1,543.91 |
| 262 | $463.22 | $2.27 | $3.65 | $459.57 | $1,009.40 | $1,549.83 |
| 263 | $459.57 | $2.25 | $3.67 | $455.91 | $1,011.65 | $1,555.74 |
| 264 | $455.91 | $2.23 | $3.68 | $452.22 | $1,013.88 | $1,561.66 |
| 265 | $452.22 | $2.21 | $3.70 | $448.52 | $1,016.10 | $1,567.58 |
| 266 | $448.52 | $2.20 | $3.72 | $444.80 | $1,018.29 | $1,573.49 |
| 267 | $444.80 | $2.18 | $3.74 | $441.06 | $1,020.47 | $1,579.41 |
| 268 | $441.06 | $2.16 | $3.76 | $437.31 | $1,022.63 | $1,585.32 |
| 269 | $437.31 | $2.14 | $3.77 | $433.53 | $1,024.77 | $1,591.24 |
| 270 | $433.53 | $2.12 | $3.79 | $429.74 | $1,026.89 | $1,597.15 |
| 271 | $429.74 | $2.10 | $3.81 | $425.93 | $1,029.00 | $1,603.07 |
| 272 | $425.93 | $2.09 | $3.83 | $422.10 | $1,031.08 | $1,608.98 |
| 273 | $422.10 | $2.07 | $3.85 | $418.25 | $1,033.15 | $1,614.90 |
| 274 | $418.25 | $2.05 | $3.87 | $414.38 | $1,035.20 | $1,620.81 |
| 275 | $414.38 | $2.03 | $3.89 | $410.50 | $1,037.23 | $1,626.73 |
| 276 | $410.50 | $2.01 | $3.91 | $406.59 | $1,039.24 | $1,632.64 |
| 277 | $406.59 | $1.99 | $3.92 | $402.67 | $1,041.23 | $1,638.56 |
| 278 | $402.67 | $1.97 | $3.94 | $398.72 | $1,043.20 | $1,644.47 |
| 279 | $398.72 | $1.95 | $3.96 | $394.76 | $1,045.15 | $1,650.39 |
| 280 | $394.76 | $1.93 | $3.98 | $390.78 | $1,047.08 | $1,656.31 |
| 281 | $390.78 | $1.91 | $4.00 | $386.77 | $1,049.00 | $1,662.22 |
| 282 | $386.77 | $1.89 | $4.02 | $382.75 | $1,050.89 | $1,668.14 |
| 283 | $382.75 | $1.87 | $4.04 | $378.71 | $1,052.76 | $1,674.05 |
| 284 | $378.71 | $1.85 | $4.06 | $374.65 | $1,054.62 | $1,679.97 |
| 285 | $374.65 | $1.83 | $4.08 | $370.57 | $1,056.45 | $1,685.88 |
| 286 | $370.57 | $1.81 | $4.10 | $366.47 | $1,058.27 | $1,691.80 |
| 287 | $366.47 | $1.79 | $4.12 | $362.35 | $1,060.06 | $1,697.71 |
| 288 | $362.35 | $1.77 | $4.14 | $358.20 | $1,061.83 | $1,703.63 |
| 289 | $358.20 | $1.75 | $4.16 | $354.04 | $1,063.59 | $1,709.54 |
| 290 | $354.04 | $1.73 | $4.18 | $349.86 | $1,065.32 | $1,715.46 |
| 291 | $349.86 | $1.71 | $4.20 | $345.66 | $1,067.03 | $1,721.37 |
| 292 | $345.66 | $1.69 | $4.22 | $341.44 | $1,068.73 | $1,727.29 |
| 293 | $341.44 | $1.67 | $4.24 | $337.19 | $1,070.40 | $1,733.21 |
| 294 | $337.19 | $1.65 | $4.26 | $332.93 | $1,072.05 | $1,739.12 |
| 295 | $332.93 | $1.63 | $4.29 | $328.64 | $1,073.68 | $1,745.04 |
| 296 | $328.64 | $1.61 | $4.31 | $324.34 | $1,075.29 | $1,750.95 |
| 297 | $324.34 | $1.59 | $4.33 | $320.01 | $1,076.88 | $1,756.87 |
| 298 | $320.01 | $1.57 | $4.35 | $315.66 | $1,078.44 | $1,762.78 |
| 299 | $315.66 | $1.55 | $4.37 | $311.29 | $1,079.99 | $1,768.70 |
| 300 | $311.29 | $1.52 | $4.39 | $306.90 | $1,081.51 | $1,774.61 |
| 301 | $306.90 | $1.50 | $4.41 | $302.49 | $1,083.01 | $1,780.53 |
| 302 | $302.49 | $1.48 | $4.43 | $298.05 | $1,084.49 | $1,786.44 |
| 303 | $298.05 | $1.46 | $4.46 | $293.59 | $1,085.95 | $1,792.36 |
| 304 | $293.59 | $1.44 | $4.48 | $289.12 | $1,087.39 | $1,798.27 |
| 305 | $289.12 | $1.42 | $4.50 | $284.62 | $1,088.81 | $1,804.19 |
| 306 | $284.62 | $1.39 | $4.52 | $280.09 | $1,090.20 | $1,810.11 |
| 307 | $280.09 | $1.37 | $4.54 | $275.55 | $1,091.57 | $1,816.02 |
| 308 | $275.55 | $1.35 | $4.57 | $270.98 | $1,092.92 | $1,821.94 |
| 309 | $270.98 | $1.33 | $4.59 | $266.40 | $1,094.25 | $1,827.85 |
| 310 | $266.40 | $1.30 | $4.61 | $261.78 | $1,095.55 | $1,833.77 |
| 311 | $261.78 | $1.28 | $4.63 | $257.15 | $1,096.83 | $1,839.68 |
| 312 | $257.15 | $1.26 | $4.66 | $252.49 | $1,098.09 | $1,845.60 |
| 313 | $252.49 | $1.24 | $4.68 | $247.82 | $1,099.33 | $1,851.51 |
| 314 | $247.82 | $1.21 | $4.70 | $243.11 | $1,100.54 | $1,857.43 |
| 315 | $243.11 | $1.19 | $4.73 | $238.39 | $1,101.73 | $1,863.34 |
| 316 | $238.39 | $1.17 | $4.75 | $233.64 | $1,102.90 | $1,869.26 |
| 317 | $233.64 | $1.14 | $4.77 | $228.87 | $1,104.04 | $1,875.17 |
| 318 | $228.87 | $1.12 | $4.79 | $224.07 | $1,105.16 | $1,881.09 |
| 319 | $224.07 | $1.10 | $4.82 | $219.25 | $1,106.26 | $1,887.01 |
| 320 | $219.25 | $1.07 | $4.84 | $214.41 | $1,107.33 | $1,892.92 |
| 321 | $214.41 | $1.05 | $4.87 | $209.55 | $1,108.38 | $1,898.84 |
| 322 | $209.55 | $1.03 | $4.89 | $204.66 | $1,109.41 | $1,904.75 |
| 323 | $204.66 | $1.00 | $4.91 | $199.74 | $1,110.41 | $1,910.67 |
| 324 | $199.74 | $0.98 | $4.94 | $194.81 | $1,111.39 | $1,916.58 |
| 325 | $194.81 | $0.95 | $4.96 | $189.85 | $1,112.34 | $1,922.50 |
| 326 | $189.85 | $0.93 | $4.99 | $184.86 | $1,113.27 | $1,928.41 |
| 327 | $184.86 | $0.91 | $5.01 | $179.85 | $1,114.18 | $1,934.33 |
| 328 | $179.85 | $0.88 | $5.03 | $174.81 | $1,115.06 | $1,940.24 |
| 329 | $174.81 | $0.86 | $5.06 | $169.75 | $1,115.91 | $1,946.16 |
| 330 | $169.75 | $0.83 | $5.08 | $164.67 | $1,116.74 | $1,952.07 |
| 331 | $164.67 | $0.81 | $5.11 | $159.56 | $1,117.55 | $1,957.99 |
| 332 | $159.56 | $0.78 | $5.13 | $154.43 | $1,118.33 | $1,963.91 |
| 333 | $154.43 | $0.76 | $5.16 | $149.27 | $1,119.09 | $1,969.82 |
| 334 | $149.27 | $0.73 | $5.18 | $144.08 | $1,119.82 | $1,975.74 |
| 335 | $144.08 | $0.71 | $5.21 | $138.87 | $1,120.52 | $1,981.65 |
| 336 | $138.87 | $0.68 | $5.24 | $133.64 | $1,121.20 | $1,987.57 |
| 337 | $133.64 | $0.65 | $5.26 | $128.38 | $1,121.86 | $1,993.48 |
| 338 | $128.38 | $0.63 | $5.29 | $123.09 | $1,122.49 | $1,999.40 |
| 339 | $123.09 | $0.60 | $5.31 | $117.78 | $1,123.09 | $2,005.31 |
| 340 | $117.78 | $0.58 | $5.34 | $112.44 | $1,123.67 | $2,011.23 |
| 341 | $112.44 | $0.55 | $5.36 | $107.07 | $1,124.22 | $2,017.14 |
| 342 | $107.07 | $0.52 | $5.39 | $101.68 | $1,124.74 | $2,023.06 |
| 343 | $101.68 | $0.50 | $5.42 | $96.26 | $1,125.24 | $2,028.97 |
| 344 | $96.26 | $0.47 | $5.44 | $90.82 | $1,125.71 | $2,034.89 |
| 345 | $90.82 | $0.44 | $5.47 | $85.35 | $1,126.15 | $2,040.81 |
| 346 | $85.35 | $0.42 | $5.50 | $79.85 | $1,126.57 | $2,046.72 |
| 347 | $79.85 | $0.39 | $5.52 | $74.33 | $1,126.96 | $2,052.64 |
| 348 | $74.33 | $0.36 | $5.55 | $68.78 | $1,127.33 | $2,058.55 |
| 349 | $68.78 | $0.34 | $5.58 | $63.20 | $1,127.66 | $2,064.47 |
| 350 | $63.20 | $0.31 | $5.61 | $57.59 | $1,127.97 | $2,070.38 |
| 351 | $57.59 | $0.28 | $5.63 | $51.96 | $1,128.26 | $2,076.30 |
| 352 | $51.96 | $0.25 | $5.66 | $46.30 | $1,128.51 | $2,082.21 |
| 353 | $46.30 | $0.23 | $5.69 | $40.61 | $1,128.74 | $2,088.13 |
| 354 | $40.61 | $0.20 | $5.72 | $34.89 | $1,128.94 | $2,094.04 |
| 355 | $34.89 | $0.17 | $5.74 | $29.15 | $1,129.11 | $2,099.96 |
| 356 | $29.15 | $0.14 | $5.77 | $23.37 | $1,129.25 | $2,105.87 |
| 357 | $23.37 | $0.11 | $5.80 | $17.57 | $1,129.36 | $2,111.79 |
| 358 | $17.57 | $0.09 | $5.83 | $11.74 | $1,129.45 | $2,117.71 |
| 359 | $11.74 | $0.06 | $5.86 | $5.89 | $1,129.51 | $2,123.62 |
| 360 | $5.89 | $0.03 | $5.89 | $-0.00 | $1,129.54 | $2,129.54 |