|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000.00 | $5.21 | $0.95 | $999.05 | $5.21 | $6.16 |
| 2 | $999.05 | $5.20 | $0.95 | $998.10 | $10.41 | $12.31 |
| 3 | $998.10 | $5.20 | $0.96 | $997.14 | $15.61 | $18.47 |
| 4 | $997.14 | $5.19 | $0.96 | $996.17 | $20.80 | $24.63 |
| 5 | $996.17 | $5.19 | $0.97 | $995.21 | $25.99 | $30.79 |
| 6 | $995.21 | $5.18 | $0.97 | $994.23 | $31.18 | $36.94 |
| 7 | $994.23 | $5.18 | $0.98 | $993.25 | $36.35 | $43.10 |
| 8 | $993.25 | $5.17 | $0.98 | $992.27 | $41.53 | $49.26 |
| 9 | $992.27 | $5.17 | $0.99 | $991.28 | $46.69 | $55.41 |
| 10 | $991.28 | $5.16 | $0.99 | $990.29 | $51.86 | $61.57 |
| 11 | $990.29 | $5.16 | $1.00 | $989.29 | $57.02 | $67.73 |
| 12 | $989.29 | $5.15 | $1.00 | $988.28 | $62.17 | $73.89 |
| 13 | $988.28 | $5.15 | $1.01 | $987.27 | $67.32 | $80.04 |
| 14 | $987.27 | $5.14 | $1.02 | $986.26 | $72.46 | $86.20 |
| 15 | $986.26 | $5.14 | $1.02 | $985.24 | $77.59 | $92.36 |
| 16 | $985.24 | $5.13 | $1.03 | $984.21 | $82.73 | $98.51 |
| 17 | $984.21 | $5.13 | $1.03 | $983.18 | $87.85 | $104.67 |
| 18 | $983.18 | $5.12 | $1.04 | $982.14 | $92.97 | $110.83 |
| 19 | $982.14 | $5.12 | $1.04 | $981.10 | $98.09 | $116.99 |
| 20 | $981.10 | $5.11 | $1.05 | $980.05 | $103.20 | $123.14 |
| 21 | $980.05 | $5.10 | $1.05 | $979.00 | $108.30 | $129.30 |
| 22 | $979.00 | $5.10 | $1.06 | $977.94 | $113.40 | $135.46 |
| 23 | $977.94 | $5.09 | $1.06 | $976.88 | $118.49 | $141.61 |
| 24 | $976.88 | $5.09 | $1.07 | $975.81 | $123.58 | $147.77 |
| 25 | $975.81 | $5.08 | $1.07 | $974.74 | $128.66 | $153.93 |
| 26 | $974.74 | $5.08 | $1.08 | $973.66 | $133.74 | $160.09 |
| 27 | $973.66 | $5.07 | $1.09 | $972.57 | $138.81 | $166.24 |
| 28 | $972.57 | $5.07 | $1.09 | $971.48 | $143.88 | $172.40 |
| 29 | $971.48 | $5.06 | $1.10 | $970.38 | $148.94 | $178.56 |
| 30 | $970.38 | $5.05 | $1.10 | $969.28 | $153.99 | $184.72 |
| 31 | $969.28 | $5.05 | $1.11 | $968.17 | $159.04 | $190.87 |
| 32 | $968.17 | $5.04 | $1.11 | $967.05 | $164.08 | $197.03 |
| 33 | $967.05 | $5.04 | $1.12 | $965.93 | $169.12 | $203.19 |
| 34 | $965.93 | $5.03 | $1.13 | $964.81 | $174.15 | $209.34 |
| 35 | $964.81 | $5.03 | $1.13 | $963.67 | $179.18 | $215.50 |
| 36 | $963.67 | $5.02 | $1.14 | $962.54 | $184.19 | $221.66 |
| 37 | $962.54 | $5.01 | $1.14 | $961.39 | $189.21 | $227.82 |
| 38 | $961.39 | $5.01 | $1.15 | $960.24 | $194.22 | $233.97 |
| 39 | $960.24 | $5.00 | $1.16 | $959.09 | $199.22 | $240.13 |
| 40 | $959.09 | $5.00 | $1.16 | $957.92 | $204.21 | $246.29 |
| 41 | $957.92 | $4.99 | $1.17 | $956.76 | $209.20 | $252.44 |
| 42 | $956.76 | $4.98 | $1.17 | $955.58 | $214.18 | $258.60 |
| 43 | $955.58 | $4.98 | $1.18 | $954.40 | $219.16 | $264.76 |
| 44 | $954.40 | $4.97 | $1.19 | $953.22 | $224.13 | $270.92 |
| 45 | $953.22 | $4.96 | $1.19 | $952.02 | $229.10 | $277.07 |
| 46 | $952.02 | $4.96 | $1.20 | $950.83 | $234.05 | $283.23 |
| 47 | $950.83 | $4.95 | $1.20 | $949.62 | $239.01 | $289.39 |
| 48 | $949.62 | $4.95 | $1.21 | $948.41 | $243.95 | $295.54 |
| 49 | $948.41 | $4.94 | $1.22 | $947.19 | $248.89 | $301.70 |
| 50 | $947.19 | $4.93 | $1.22 | $945.97 | $253.83 | $307.86 |
| 51 | $945.97 | $4.93 | $1.23 | $944.74 | $258.75 | $314.02 |
| 52 | $944.74 | $4.92 | $1.24 | $943.50 | $263.67 | $320.17 |
| 53 | $943.50 | $4.91 | $1.24 | $942.26 | $268.59 | $326.33 |
| 54 | $942.26 | $4.91 | $1.25 | $941.01 | $273.50 | $332.49 |
| 55 | $941.01 | $4.90 | $1.26 | $939.75 | $278.40 | $338.64 |
| 56 | $939.75 | $4.89 | $1.26 | $938.49 | $283.29 | $344.80 |
| 57 | $938.49 | $4.89 | $1.27 | $937.22 | $288.18 | $350.96 |
| 58 | $937.22 | $4.88 | $1.28 | $935.94 | $293.06 | $357.12 |
| 59 | $935.94 | $4.87 | $1.28 | $934.66 | $297.93 | $363.27 |
| 60 | $934.66 | $4.87 | $1.29 | $933.37 | $302.80 | $369.43 |
| 61 | $933.37 | $4.86 | $1.30 | $932.08 | $307.66 | $375.59 |
| 62 | $932.08 | $4.85 | $1.30 | $930.77 | $312.52 | $381.74 |
| 63 | $930.77 | $4.85 | $1.31 | $929.46 | $317.37 | $387.90 |
| 64 | $929.46 | $4.84 | $1.32 | $928.15 | $322.21 | $394.06 |
| 65 | $928.15 | $4.83 | $1.32 | $926.83 | $327.04 | $400.22 |
| 66 | $926.83 | $4.83 | $1.33 | $925.50 | $331.87 | $406.37 |
| 67 | $925.50 | $4.82 | $1.34 | $924.16 | $336.69 | $412.53 |
| 68 | $924.16 | $4.81 | $1.34 | $922.81 | $341.50 | $418.69 |
| 69 | $922.81 | $4.81 | $1.35 | $921.46 | $346.31 | $424.84 |
| 70 | $921.46 | $4.80 | $1.36 | $920.11 | $351.11 | $431.00 |
| 71 | $920.11 | $4.79 | $1.36 | $918.74 | $355.90 | $437.16 |
| 72 | $918.74 | $4.79 | $1.37 | $917.37 | $360.69 | $443.32 |
| 73 | $917.37 | $4.78 | $1.38 | $915.99 | $365.46 | $449.47 |
| 74 | $915.99 | $4.77 | $1.39 | $914.60 | $370.23 | $455.63 |
| 75 | $914.60 | $4.76 | $1.39 | $913.21 | $375.00 | $461.79 |
| 76 | $913.21 | $4.76 | $1.40 | $911.81 | $379.75 | $467.95 |
| 77 | $911.81 | $4.75 | $1.41 | $910.40 | $384.50 | $474.10 |
| 78 | $910.40 | $4.74 | $1.42 | $908.99 | $389.24 | $480.26 |
| 79 | $908.99 | $4.73 | $1.42 | $907.56 | $393.98 | $486.42 |
| 80 | $907.56 | $4.73 | $1.43 | $906.13 | $398.71 | $492.57 |
| 81 | $906.13 | $4.72 | $1.44 | $904.69 | $403.43 | $498.73 |
| 82 | $904.69 | $4.71 | $1.45 | $903.25 | $408.14 | $504.89 |
| 83 | $903.25 | $4.70 | $1.45 | $901.80 | $412.84 | $511.05 |
| 84 | $901.80 | $4.70 | $1.46 | $900.34 | $417.54 | $517.20 |
| 85 | $900.34 | $4.69 | $1.47 | $898.87 | $422.23 | $523.36 |
| 86 | $898.87 | $4.68 | $1.48 | $897.39 | $426.91 | $529.52 |
| 87 | $897.39 | $4.67 | $1.48 | $895.91 | $431.58 | $535.67 |
| 88 | $895.91 | $4.67 | $1.49 | $894.42 | $436.25 | $541.83 |
| 89 | $894.42 | $4.66 | $1.50 | $892.92 | $440.91 | $547.99 |
| 90 | $892.92 | $4.65 | $1.51 | $891.41 | $445.56 | $554.15 |
| 91 | $891.41 | $4.64 | $1.51 | $889.90 | $450.20 | $560.30 |
| 92 | $889.90 | $4.63 | $1.52 | $888.38 | $454.84 | $566.46 |
| 93 | $888.38 | $4.63 | $1.53 | $886.85 | $459.46 | $572.62 |
| 94 | $886.85 | $4.62 | $1.54 | $885.31 | $464.08 | $578.77 |
| 95 | $885.31 | $4.61 | $1.55 | $883.76 | $468.69 | $584.93 |
| 96 | $883.76 | $4.60 | $1.55 | $882.21 | $473.30 | $591.09 |
| 97 | $882.21 | $4.59 | $1.56 | $880.65 | $477.89 | $597.25 |
| 98 | $880.65 | $4.59 | $1.57 | $879.07 | $482.48 | $603.40 |
| 99 | $879.07 | $4.58 | $1.58 | $877.50 | $487.06 | $609.56 |
| 100 | $877.50 | $4.57 | $1.59 | $875.91 | $491.63 | $615.72 |
| 101 | $875.91 | $4.56 | $1.60 | $874.31 | $496.19 | $621.87 |
| 102 | $874.31 | $4.55 | $1.60 | $872.71 | $500.74 | $628.03 |
| 103 | $872.71 | $4.55 | $1.61 | $871.10 | $505.29 | $634.19 |
| 104 | $871.10 | $4.54 | $1.62 | $869.48 | $509.82 | $640.35 |
| 105 | $869.48 | $4.53 | $1.63 | $867.85 | $514.35 | $646.50 |
| 106 | $867.85 | $4.52 | $1.64 | $866.21 | $518.87 | $652.66 |
| 107 | $866.21 | $4.51 | $1.65 | $864.57 | $523.38 | $658.82 |
| 108 | $864.57 | $4.50 | $1.65 | $862.91 | $527.89 | $664.97 |
| 109 | $862.91 | $4.49 | $1.66 | $861.25 | $532.38 | $671.13 |
| 110 | $861.25 | $4.49 | $1.67 | $859.58 | $536.87 | $677.29 |
| 111 | $859.58 | $4.48 | $1.68 | $857.90 | $541.34 | $683.45 |
| 112 | $857.90 | $4.47 | $1.69 | $856.21 | $545.81 | $689.60 |
| 113 | $856.21 | $4.46 | $1.70 | $854.51 | $550.27 | $695.76 |
| 114 | $854.51 | $4.45 | $1.71 | $852.80 | $554.72 | $701.92 |
| 115 | $852.80 | $4.44 | $1.72 | $851.09 | $559.16 | $708.07 |
| 116 | $851.09 | $4.43 | $1.72 | $849.37 | $563.60 | $714.23 |
| 117 | $849.37 | $4.42 | $1.73 | $847.63 | $568.02 | $720.39 |
| 118 | $847.63 | $4.41 | $1.74 | $845.89 | $572.44 | $726.55 |
| 119 | $845.89 | $4.41 | $1.75 | $844.14 | $576.84 | $732.70 |
| 120 | $844.14 | $4.40 | $1.76 | $842.38 | $581.24 | $738.86 |
| 121 | $842.38 | $4.39 | $1.77 | $840.61 | $585.63 | $745.02 |
| 122 | $840.61 | $4.38 | $1.78 | $838.83 | $590.00 | $751.17 |
| 123 | $838.83 | $4.37 | $1.79 | $837.04 | $594.37 | $757.33 |
| 124 | $837.04 | $4.36 | $1.80 | $835.24 | $598.73 | $763.49 |
| 125 | $835.24 | $4.35 | $1.81 | $833.44 | $603.08 | $769.65 |
| 126 | $833.44 | $4.34 | $1.82 | $831.62 | $607.42 | $775.80 |
| 127 | $831.62 | $4.33 | $1.83 | $829.79 | $611.75 | $781.96 |
| 128 | $829.79 | $4.32 | $1.84 | $827.96 | $616.08 | $788.12 |
| 129 | $827.96 | $4.31 | $1.84 | $826.11 | $620.39 | $794.28 |
| 130 | $826.11 | $4.30 | $1.85 | $824.26 | $624.69 | $800.43 |
| 131 | $824.26 | $4.29 | $1.86 | $822.39 | $628.98 | $806.59 |
| 132 | $822.39 | $4.28 | $1.87 | $820.52 | $633.27 | $812.75 |
| 133 | $820.52 | $4.27 | $1.88 | $818.64 | $637.54 | $818.90 |
| 134 | $818.64 | $4.26 | $1.89 | $816.74 | $641.80 | $825.06 |
| 135 | $816.74 | $4.25 | $1.90 | $814.84 | $646.06 | $831.22 |
| 136 | $814.84 | $4.24 | $1.91 | $812.93 | $650.30 | $837.38 |
| 137 | $812.93 | $4.23 | $1.92 | $811.00 | $654.54 | $843.53 |
| 138 | $811.00 | $4.22 | $1.93 | $809.07 | $658.76 | $849.69 |
| 139 | $809.07 | $4.21 | $1.94 | $807.13 | $662.97 | $855.85 |
| 140 | $807.13 | $4.20 | $1.95 | $805.17 | $667.18 | $862.00 |
| 141 | $805.17 | $4.19 | $1.96 | $803.21 | $671.37 | $868.16 |
| 142 | $803.21 | $4.18 | $1.97 | $801.24 | $675.56 | $874.32 |
| 143 | $801.24 | $4.17 | $1.98 | $799.25 | $679.73 | $880.48 |
| 144 | $799.25 | $4.16 | $1.99 | $797.26 | $683.89 | $886.63 |
| 145 | $797.26 | $4.15 | $2.00 | $795.25 | $688.04 | $892.79 |
| 146 | $795.25 | $4.14 | $2.02 | $793.24 | $692.19 | $898.95 |
| 147 | $793.24 | $4.13 | $2.03 | $791.21 | $696.32 | $905.10 |
| 148 | $791.21 | $4.12 | $2.04 | $789.18 | $700.44 | $911.26 |
| 149 | $789.18 | $4.11 | $2.05 | $787.13 | $704.55 | $917.42 |
| 150 | $787.13 | $4.10 | $2.06 | $785.07 | $708.65 | $923.58 |
| 151 | $785.07 | $4.09 | $2.07 | $783.00 | $712.74 | $929.73 |
| 152 | $783.00 | $4.08 | $2.08 | $780.92 | $716.81 | $935.89 |
| 153 | $780.92 | $4.07 | $2.09 | $778.83 | $720.88 | $942.05 |
| 154 | $778.83 | $4.06 | $2.10 | $776.73 | $724.94 | $948.20 |
| 155 | $776.73 | $4.05 | $2.11 | $774.62 | $728.98 | $954.36 |
| 156 | $774.62 | $4.03 | $2.12 | $772.50 | $733.02 | $960.52 |
| 157 | $772.50 | $4.02 | $2.13 | $770.37 | $737.04 | $966.68 |
| 158 | $770.37 | $4.01 | $2.14 | $768.22 | $741.05 | $972.83 |
| 159 | $768.22 | $4.00 | $2.16 | $766.06 | $745.06 | $978.99 |
| 160 | $766.06 | $3.99 | $2.17 | $763.90 | $749.05 | $985.15 |
| 161 | $763.90 | $3.98 | $2.18 | $761.72 | $753.02 | $991.30 |
| 162 | $761.72 | $3.97 | $2.19 | $759.53 | $756.99 | $997.46 |
| 163 | $759.53 | $3.96 | $2.20 | $757.33 | $760.95 | $1,003.62 |
| 164 | $757.33 | $3.94 | $2.21 | $755.12 | $764.89 | $1,009.78 |
| 165 | $755.12 | $3.93 | $2.22 | $752.89 | $768.82 | $1,015.93 |
| 166 | $752.89 | $3.92 | $2.24 | $750.66 | $772.75 | $1,022.09 |
| 167 | $750.66 | $3.91 | $2.25 | $748.41 | $776.66 | $1,028.25 |
| 168 | $748.41 | $3.90 | $2.26 | $746.15 | $780.55 | $1,034.40 |
| 169 | $746.15 | $3.89 | $2.27 | $743.88 | $784.44 | $1,040.56 |
| 170 | $743.88 | $3.87 | $2.28 | $741.59 | $788.31 | $1,046.72 |
| 171 | $741.59 | $3.86 | $2.29 | $739.30 | $792.18 | $1,052.88 |
| 172 | $739.30 | $3.85 | $2.31 | $736.99 | $796.03 | $1,059.03 |
| 173 | $736.99 | $3.84 | $2.32 | $734.67 | $799.87 | $1,065.19 |
| 174 | $734.67 | $3.83 | $2.33 | $732.34 | $803.69 | $1,071.35 |
| 175 | $732.34 | $3.81 | $2.34 | $730.00 | $807.51 | $1,077.51 |
| 176 | $730.00 | $3.80 | $2.36 | $727.65 | $811.31 | $1,083.66 |
| 177 | $727.65 | $3.79 | $2.37 | $725.28 | $815.10 | $1,089.82 |
| 178 | $725.28 | $3.78 | $2.38 | $722.90 | $818.88 | $1,095.98 |
| 179 | $722.90 | $3.77 | $2.39 | $720.51 | $822.64 | $1,102.13 |
| 180 | $720.51 | $3.75 | $2.40 | $718.10 | $826.39 | $1,108.29 |
| 181 | $718.10 | $3.74 | $2.42 | $715.69 | $830.13 | $1,114.45 |
| 182 | $715.69 | $3.73 | $2.43 | $713.26 | $833.86 | $1,120.61 |
| 183 | $713.26 | $3.71 | $2.44 | $710.81 | $837.58 | $1,126.76 |
| 184 | $710.81 | $3.70 | $2.46 | $708.36 | $841.28 | $1,132.92 |
| 185 | $708.36 | $3.69 | $2.47 | $705.89 | $844.97 | $1,139.08 |
| 186 | $705.89 | $3.68 | $2.48 | $703.41 | $848.64 | $1,145.23 |
| 187 | $703.41 | $3.66 | $2.49 | $700.92 | $852.31 | $1,151.39 |
| 188 | $700.92 | $3.65 | $2.51 | $698.41 | $855.96 | $1,157.55 |
| 189 | $698.41 | $3.64 | $2.52 | $695.89 | $859.60 | $1,163.71 |
| 190 | $695.89 | $3.62 | $2.53 | $693.36 | $863.22 | $1,169.86 |
| 191 | $693.36 | $3.61 | $2.55 | $690.81 | $866.83 | $1,176.02 |
| 192 | $690.81 | $3.60 | $2.56 | $688.25 | $870.43 | $1,182.18 |
| 193 | $688.25 | $3.58 | $2.57 | $685.68 | $874.01 | $1,188.33 |
| 194 | $685.68 | $3.57 | $2.59 | $683.09 | $877.58 | $1,194.49 |
| 195 | $683.09 | $3.56 | $2.60 | $680.49 | $881.14 | $1,200.65 |
| 196 | $680.49 | $3.54 | $2.61 | $677.88 | $884.69 | $1,206.81 |
| 197 | $677.88 | $3.53 | $2.63 | $675.25 | $888.22 | $1,212.96 |
| 198 | $675.25 | $3.52 | $2.64 | $672.61 | $891.73 | $1,219.12 |
| 199 | $672.61 | $3.50 | $2.65 | $669.96 | $895.24 | $1,225.28 |
| 200 | $669.96 | $3.49 | $2.67 | $667.29 | $898.73 | $1,231.43 |
| 201 | $667.29 | $3.48 | $2.68 | $664.61 | $902.20 | $1,237.59 |
| 202 | $664.61 | $3.46 | $2.70 | $661.92 | $905.66 | $1,243.75 |
| 203 | $661.92 | $3.45 | $2.71 | $659.21 | $909.11 | $1,249.91 |
| 204 | $659.21 | $3.43 | $2.72 | $656.48 | $912.54 | $1,256.06 |
| 205 | $656.48 | $3.42 | $2.74 | $653.74 | $915.96 | $1,262.22 |
| 206 | $653.74 | $3.40 | $2.75 | $650.99 | $919.37 | $1,268.38 |
| 207 | $650.99 | $3.39 | $2.77 | $648.23 | $922.76 | $1,274.53 |
| 208 | $648.23 | $3.38 | $2.78 | $645.44 | $926.14 | $1,280.69 |
| 209 | $645.44 | $3.36 | $2.80 | $642.65 | $929.50 | $1,286.85 |
| 210 | $642.65 | $3.35 | $2.81 | $639.84 | $932.84 | $1,293.01 |
| 211 | $639.84 | $3.33 | $2.82 | $637.01 | $936.18 | $1,299.16 |
| 212 | $637.01 | $3.32 | $2.84 | $634.17 | $939.49 | $1,305.32 |
| 213 | $634.17 | $3.30 | $2.85 | $631.32 | $942.80 | $1,311.48 |
| 214 | $631.32 | $3.29 | $2.87 | $628.45 | $946.09 | $1,317.63 |
| 215 | $628.45 | $3.27 | $2.88 | $625.57 | $949.36 | $1,323.79 |
| 216 | $625.57 | $3.26 | $2.90 | $622.67 | $952.62 | $1,329.95 |
| 217 | $622.67 | $3.24 | $2.91 | $619.75 | $955.86 | $1,336.11 |
| 218 | $619.75 | $3.23 | $2.93 | $616.82 | $959.09 | $1,342.26 |
| 219 | $616.82 | $3.21 | $2.94 | $613.88 | $962.30 | $1,348.42 |
| 220 | $613.88 | $3.20 | $2.96 | $610.92 | $965.50 | $1,354.58 |
| 221 | $610.92 | $3.18 | $2.98 | $607.95 | $968.68 | $1,360.74 |
| 222 | $607.95 | $3.17 | $2.99 | $604.95 | $971.85 | $1,366.89 |
| 223 | $604.95 | $3.15 | $3.01 | $601.95 | $975.00 | $1,373.05 |
| 224 | $601.95 | $3.14 | $3.02 | $598.93 | $978.13 | $1,379.21 |
| 225 | $598.93 | $3.12 | $3.04 | $595.89 | $981.25 | $1,385.36 |
| 226 | $595.89 | $3.10 | $3.05 | $592.83 | $984.36 | $1,391.52 |
| 227 | $592.83 | $3.09 | $3.07 | $589.77 | $987.44 | $1,397.68 |
| 228 | $589.77 | $3.07 | $3.09 | $586.68 | $990.51 | $1,403.84 |
| 229 | $586.68 | $3.06 | $3.10 | $583.58 | $993.57 | $1,409.99 |
| 230 | $583.58 | $3.04 | $3.12 | $580.46 | $996.61 | $1,416.15 |
| 231 | $580.46 | $3.02 | $3.13 | $577.33 | $999.63 | $1,422.31 |
| 232 | $577.33 | $3.01 | $3.15 | $574.18 | $1,002.64 | $1,428.46 |
| 233 | $574.18 | $2.99 | $3.17 | $571.01 | $1,005.63 | $1,434.62 |
| 234 | $571.01 | $2.97 | $3.18 | $567.83 | $1,008.60 | $1,440.78 |
| 235 | $567.83 | $2.96 | $3.20 | $564.63 | $1,011.56 | $1,446.94 |
| 236 | $564.63 | $2.94 | $3.22 | $561.41 | $1,014.50 | $1,453.09 |
| 237 | $561.41 | $2.92 | $3.23 | $558.18 | $1,017.43 | $1,459.25 |
| 238 | $558.18 | $2.91 | $3.25 | $554.93 | $1,020.33 | $1,465.41 |
| 239 | $554.93 | $2.89 | $3.27 | $551.66 | $1,023.22 | $1,471.56 |
| 240 | $551.66 | $2.87 | $3.28 | $548.38 | $1,026.10 | $1,477.72 |
| 241 | $548.38 | $2.86 | $3.30 | $545.08 | $1,028.95 | $1,483.88 |
| 242 | $545.08 | $2.84 | $3.32 | $541.76 | $1,031.79 | $1,490.04 |
| 243 | $541.76 | $2.82 | $3.34 | $538.42 | $1,034.61 | $1,496.19 |
| 244 | $538.42 | $2.80 | $3.35 | $535.07 | $1,037.42 | $1,502.35 |
| 245 | $535.07 | $2.79 | $3.37 | $531.70 | $1,040.21 | $1,508.51 |
| 246 | $531.70 | $2.77 | $3.39 | $528.31 | $1,042.97 | $1,514.66 |
| 247 | $528.31 | $2.75 | $3.41 | $524.90 | $1,045.73 | $1,520.82 |
| 248 | $524.90 | $2.73 | $3.42 | $521.48 | $1,048.46 | $1,526.98 |
| 249 | $521.48 | $2.72 | $3.44 | $518.04 | $1,051.18 | $1,533.14 |
| 250 | $518.04 | $2.70 | $3.46 | $514.58 | $1,053.87 | $1,539.29 |
| 251 | $514.58 | $2.68 | $3.48 | $511.10 | $1,056.55 | $1,545.45 |
| 252 | $511.10 | $2.66 | $3.50 | $507.61 | $1,059.22 | $1,551.61 |
| 253 | $507.61 | $2.64 | $3.51 | $504.10 | $1,061.86 | $1,557.76 |
| 254 | $504.10 | $2.63 | $3.53 | $500.56 | $1,064.49 | $1,563.92 |
| 255 | $500.56 | $2.61 | $3.55 | $497.01 | $1,067.09 | $1,570.08 |
| 256 | $497.01 | $2.59 | $3.57 | $493.45 | $1,069.68 | $1,576.24 |
| 257 | $493.45 | $2.57 | $3.59 | $489.86 | $1,072.25 | $1,582.39 |
| 258 | $489.86 | $2.55 | $3.61 | $486.25 | $1,074.80 | $1,588.55 |
| 259 | $486.25 | $2.53 | $3.62 | $482.63 | $1,077.34 | $1,594.71 |
| 260 | $482.63 | $2.51 | $3.64 | $478.98 | $1,079.85 | $1,600.86 |
| 261 | $478.98 | $2.49 | $3.66 | $475.32 | $1,082.34 | $1,607.02 |
| 262 | $475.32 | $2.48 | $3.68 | $471.64 | $1,084.82 | $1,613.18 |
| 263 | $471.64 | $2.46 | $3.70 | $467.94 | $1,087.28 | $1,619.34 |
| 264 | $467.94 | $2.44 | $3.72 | $464.22 | $1,089.71 | $1,625.49 |
| 265 | $464.22 | $2.42 | $3.74 | $460.48 | $1,092.13 | $1,631.65 |
| 266 | $460.48 | $2.40 | $3.76 | $456.72 | $1,094.53 | $1,637.81 |
| 267 | $456.72 | $2.38 | $3.78 | $452.94 | $1,096.91 | $1,643.96 |
| 268 | $452.94 | $2.36 | $3.80 | $449.14 | $1,099.27 | $1,650.12 |
| 269 | $449.14 | $2.34 | $3.82 | $445.33 | $1,101.61 | $1,656.28 |
| 270 | $445.33 | $2.32 | $3.84 | $441.49 | $1,103.93 | $1,662.44 |
| 271 | $441.49 | $2.30 | $3.86 | $437.63 | $1,106.22 | $1,668.59 |
| 272 | $437.63 | $2.28 | $3.88 | $433.75 | $1,108.50 | $1,674.75 |
| 273 | $433.75 | $2.26 | $3.90 | $429.86 | $1,110.76 | $1,680.91 |
| 274 | $429.86 | $2.24 | $3.92 | $425.94 | $1,113.00 | $1,687.07 |
| 275 | $425.94 | $2.22 | $3.94 | $422.00 | $1,115.22 | $1,693.22 |
| 276 | $422.00 | $2.20 | $3.96 | $418.04 | $1,117.42 | $1,699.38 |
| 277 | $418.04 | $2.18 | $3.98 | $414.06 | $1,119.60 | $1,705.54 |
| 278 | $414.06 | $2.16 | $4.00 | $410.06 | $1,121.75 | $1,711.69 |
| 279 | $410.06 | $2.14 | $4.02 | $406.04 | $1,123.89 | $1,717.85 |
| 280 | $406.04 | $2.11 | $4.04 | $401.99 | $1,126.00 | $1,724.01 |
| 281 | $401.99 | $2.09 | $4.06 | $397.93 | $1,128.10 | $1,730.17 |
| 282 | $397.93 | $2.07 | $4.08 | $393.85 | $1,130.17 | $1,736.32 |
| 283 | $393.85 | $2.05 | $4.11 | $389.74 | $1,132.22 | $1,742.48 |
| 284 | $389.74 | $2.03 | $4.13 | $385.61 | $1,134.25 | $1,748.64 |
| 285 | $385.61 | $2.01 | $4.15 | $381.46 | $1,136.26 | $1,754.79 |
| 286 | $381.46 | $1.99 | $4.17 | $377.29 | $1,138.25 | $1,760.95 |
| 287 | $377.29 | $1.97 | $4.19 | $373.10 | $1,140.21 | $1,767.11 |
| 288 | $373.10 | $1.94 | $4.21 | $368.89 | $1,142.15 | $1,773.27 |
| 289 | $368.89 | $1.92 | $4.24 | $364.65 | $1,144.08 | $1,779.42 |
| 290 | $364.65 | $1.90 | $4.26 | $360.39 | $1,145.97 | $1,785.58 |
| 291 | $360.39 | $1.88 | $4.28 | $356.11 | $1,147.85 | $1,791.74 |
| 292 | $356.11 | $1.85 | $4.30 | $351.81 | $1,149.71 | $1,797.89 |
| 293 | $351.81 | $1.83 | $4.32 | $347.49 | $1,151.54 | $1,804.05 |
| 294 | $347.49 | $1.81 | $4.35 | $343.14 | $1,153.35 | $1,810.21 |
| 295 | $343.14 | $1.79 | $4.37 | $338.77 | $1,155.14 | $1,816.37 |
| 296 | $338.77 | $1.76 | $4.39 | $334.38 | $1,156.90 | $1,822.52 |
| 297 | $334.38 | $1.74 | $4.42 | $329.96 | $1,158.64 | $1,828.68 |
| 298 | $329.96 | $1.72 | $4.44 | $325.52 | $1,160.36 | $1,834.84 |
| 299 | $325.52 | $1.70 | $4.46 | $321.06 | $1,162.06 | $1,840.99 |
| 300 | $321.06 | $1.67 | $4.48 | $316.58 | $1,163.73 | $1,847.15 |
| 301 | $316.58 | $1.65 | $4.51 | $312.07 | $1,165.38 | $1,853.31 |
| 302 | $312.07 | $1.63 | $4.53 | $307.54 | $1,167.00 | $1,859.47 |
| 303 | $307.54 | $1.60 | $4.56 | $302.98 | $1,168.60 | $1,865.62 |
| 304 | $302.98 | $1.58 | $4.58 | $298.40 | $1,170.18 | $1,871.78 |
| 305 | $298.40 | $1.55 | $4.60 | $293.80 | $1,171.74 | $1,877.94 |
| 306 | $293.80 | $1.53 | $4.63 | $289.17 | $1,173.27 | $1,884.09 |
| 307 | $289.17 | $1.51 | $4.65 | $284.52 | $1,174.77 | $1,890.25 |
| 308 | $284.52 | $1.48 | $4.68 | $279.85 | $1,176.25 | $1,896.41 |
| 309 | $279.85 | $1.46 | $4.70 | $275.15 | $1,177.71 | $1,902.57 |
| 310 | $275.15 | $1.43 | $4.72 | $270.42 | $1,179.14 | $1,908.72 |
| 311 | $270.42 | $1.41 | $4.75 | $265.67 | $1,180.55 | $1,914.88 |
| 312 | $265.67 | $1.38 | $4.77 | $260.90 | $1,181.94 | $1,921.04 |
| 313 | $260.90 | $1.36 | $4.80 | $256.10 | $1,183.30 | $1,927.19 |
| 314 | $256.10 | $1.33 | $4.82 | $251.28 | $1,184.63 | $1,933.35 |
| 315 | $251.28 | $1.31 | $4.85 | $246.43 | $1,185.94 | $1,939.51 |
| 316 | $246.43 | $1.28 | $4.87 | $241.56 | $1,187.22 | $1,945.67 |
| 317 | $241.56 | $1.26 | $4.90 | $236.66 | $1,188.48 | $1,951.82 |
| 318 | $236.66 | $1.23 | $4.92 | $231.73 | $1,189.71 | $1,957.98 |
| 319 | $231.73 | $1.21 | $4.95 | $226.78 | $1,190.92 | $1,964.14 |
| 320 | $226.78 | $1.18 | $4.98 | $221.81 | $1,192.10 | $1,970.30 |
| 321 | $221.81 | $1.16 | $5.00 | $216.80 | $1,193.26 | $1,976.45 |
| 322 | $216.80 | $1.13 | $5.03 | $211.78 | $1,194.38 | $1,982.61 |
| 323 | $211.78 | $1.10 | $5.05 | $206.72 | $1,195.49 | $1,988.77 |
| 324 | $206.72 | $1.08 | $5.08 | $201.64 | $1,196.56 | $1,994.92 |
| 325 | $201.64 | $1.05 | $5.11 | $196.53 | $1,197.61 | $2,001.08 |
| 326 | $196.53 | $1.02 | $5.13 | $191.40 | $1,198.64 | $2,007.24 |
| 327 | $191.40 | $1.00 | $5.16 | $186.24 | $1,199.64 | $2,013.40 |
| 328 | $186.24 | $0.97 | $5.19 | $181.05 | $1,200.61 | $2,019.55 |
| 329 | $181.05 | $0.94 | $5.21 | $175.84 | $1,201.55 | $2,025.71 |
| 330 | $175.84 | $0.92 | $5.24 | $170.60 | $1,202.46 | $2,031.87 |
| 331 | $170.60 | $0.89 | $5.27 | $165.33 | $1,203.35 | $2,038.02 |
| 332 | $165.33 | $0.86 | $5.30 | $160.03 | $1,204.21 | $2,044.18 |
| 333 | $160.03 | $0.83 | $5.32 | $154.71 | $1,205.05 | $2,050.34 |
| 334 | $154.71 | $0.81 | $5.35 | $149.36 | $1,205.85 | $2,056.50 |
| 335 | $149.36 | $0.78 | $5.38 | $143.98 | $1,206.63 | $2,062.65 |
| 336 | $143.98 | $0.75 | $5.41 | $138.57 | $1,207.38 | $2,068.81 |
| 337 | $138.57 | $0.72 | $5.44 | $133.14 | $1,208.10 | $2,074.97 |
| 338 | $133.14 | $0.69 | $5.46 | $127.67 | $1,208.80 | $2,081.12 |
| 339 | $127.67 | $0.66 | $5.49 | $122.18 | $1,209.46 | $2,087.28 |
| 340 | $122.18 | $0.64 | $5.52 | $116.66 | $1,210.10 | $2,093.44 |
| 341 | $116.66 | $0.61 | $5.55 | $111.11 | $1,210.70 | $2,099.60 |
| 342 | $111.11 | $0.58 | $5.58 | $105.53 | $1,211.28 | $2,105.75 |
| 343 | $105.53 | $0.55 | $5.61 | $99.92 | $1,211.83 | $2,111.91 |
| 344 | $99.92 | $0.52 | $5.64 | $94.29 | $1,212.35 | $2,118.07 |
| 345 | $94.29 | $0.49 | $5.67 | $88.62 | $1,212.84 | $2,124.22 |
| 346 | $88.62 | $0.46 | $5.70 | $82.92 | $1,213.31 | $2,130.38 |
| 347 | $82.92 | $0.43 | $5.73 | $77.20 | $1,213.74 | $2,136.54 |
| 348 | $77.20 | $0.40 | $5.76 | $71.44 | $1,214.14 | $2,142.70 |
| 349 | $71.44 | $0.37 | $5.79 | $65.66 | $1,214.51 | $2,148.85 |
| 350 | $65.66 | $0.34 | $5.82 | $59.84 | $1,214.85 | $2,155.01 |
| 351 | $59.84 | $0.31 | $5.85 | $54.00 | $1,215.17 | $2,161.17 |
| 352 | $54.00 | $0.28 | $5.88 | $48.12 | $1,215.45 | $2,167.32 |
| 353 | $48.12 | $0.25 | $5.91 | $42.22 | $1,215.70 | $2,173.48 |
| 354 | $42.22 | $0.22 | $5.94 | $36.28 | $1,215.92 | $2,179.64 |
| 355 | $36.28 | $0.19 | $5.97 | $30.31 | $1,216.11 | $2,185.80 |
| 356 | $30.31 | $0.16 | $6.00 | $24.31 | $1,216.26 | $2,191.95 |
| 357 | $24.31 | $0.13 | $6.03 | $18.28 | $1,216.39 | $2,198.11 |
| 358 | $18.28 | $0.10 | $6.06 | $12.22 | $1,216.49 | $2,204.27 |
| 359 | $12.22 | $0.06 | $6.09 | $6.13 | $1,216.55 | $2,210.42 |
| 360 | $6.13 | $0.03 | $6.13 | $-0.00 | $1,216.58 | $2,216.58 |