|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,040.00 | $5.74 | $0.92 | $1,039.08 | $5.74 | $6.66 |
| 2 | $1,039.08 | $5.74 | $0.92 | $1,038.16 | $11.48 | $13.32 |
| 3 | $1,038.16 | $5.73 | $0.93 | $1,037.23 | $17.21 | $19.98 |
| 4 | $1,037.23 | $5.73 | $0.93 | $1,036.30 | $22.94 | $26.64 |
| 5 | $1,036.30 | $5.72 | $0.94 | $1,035.36 | $28.66 | $33.30 |
| 6 | $1,035.36 | $5.72 | $0.94 | $1,034.42 | $34.37 | $39.96 |
| 7 | $1,034.42 | $5.71 | $0.95 | $1,033.47 | $40.08 | $46.61 |
| 8 | $1,033.47 | $5.71 | $0.95 | $1,032.52 | $45.79 | $53.27 |
| 9 | $1,032.52 | $5.70 | $0.96 | $1,031.56 | $51.49 | $59.93 |
| 10 | $1,031.56 | $5.70 | $0.96 | $1,030.59 | $57.19 | $66.59 |
| 11 | $1,030.59 | $5.69 | $0.97 | $1,029.62 | $62.88 | $73.25 |
| 12 | $1,029.62 | $5.68 | $0.97 | $1,028.65 | $68.56 | $79.91 |
| 13 | $1,028.65 | $5.68 | $0.98 | $1,027.67 | $74.24 | $86.57 |
| 14 | $1,027.67 | $5.67 | $0.99 | $1,026.68 | $79.91 | $93.23 |
| 15 | $1,026.68 | $5.67 | $0.99 | $1,025.69 | $85.58 | $99.89 |
| 16 | $1,025.69 | $5.66 | $1.00 | $1,024.70 | $91.24 | $106.55 |
| 17 | $1,024.70 | $5.66 | $1.00 | $1,023.69 | $96.90 | $113.21 |
| 18 | $1,023.69 | $5.65 | $1.01 | $1,022.69 | $102.55 | $119.87 |
| 19 | $1,022.69 | $5.65 | $1.01 | $1,021.67 | $108.20 | $126.53 |
| 20 | $1,021.67 | $5.64 | $1.02 | $1,020.65 | $113.84 | $133.18 |
| 21 | $1,020.65 | $5.63 | $1.02 | $1,019.63 | $119.47 | $139.84 |
| 22 | $1,019.63 | $5.63 | $1.03 | $1,018.60 | $125.10 | $146.50 |
| 23 | $1,018.60 | $5.62 | $1.04 | $1,017.56 | $130.73 | $153.16 |
| 24 | $1,017.56 | $5.62 | $1.04 | $1,016.52 | $136.34 | $159.82 |
| 25 | $1,016.52 | $5.61 | $1.05 | $1,015.47 | $141.96 | $166.48 |
| 26 | $1,015.47 | $5.61 | $1.05 | $1,014.42 | $147.56 | $173.14 |
| 27 | $1,014.42 | $5.60 | $1.06 | $1,013.36 | $153.16 | $179.80 |
| 28 | $1,013.36 | $5.59 | $1.06 | $1,012.30 | $158.76 | $186.46 |
| 29 | $1,012.30 | $5.59 | $1.07 | $1,011.23 | $164.35 | $193.12 |
| 30 | $1,011.23 | $5.58 | $1.08 | $1,010.15 | $169.93 | $199.78 |
| 31 | $1,010.15 | $5.58 | $1.08 | $1,009.07 | $175.51 | $206.44 |
| 32 | $1,009.07 | $5.57 | $1.09 | $1,007.98 | $181.08 | $213.10 |
| 33 | $1,007.98 | $5.56 | $1.09 | $1,006.89 | $186.64 | $219.75 |
| 34 | $1,006.89 | $5.56 | $1.10 | $1,005.79 | $192.20 | $226.41 |
| 35 | $1,005.79 | $5.55 | $1.11 | $1,004.68 | $197.75 | $233.07 |
| 36 | $1,004.68 | $5.55 | $1.11 | $1,003.57 | $203.30 | $239.73 |
| 37 | $1,003.57 | $5.54 | $1.12 | $1,002.45 | $208.84 | $246.39 |
| 38 | $1,002.45 | $5.53 | $1.12 | $1,001.32 | $214.37 | $253.05 |
| 39 | $1,001.32 | $5.53 | $1.13 | $1,000.19 | $219.90 | $259.71 |
| 40 | $1,000.19 | $5.52 | $1.14 | $999.06 | $225.42 | $266.37 |
| 41 | $999.06 | $5.52 | $1.14 | $997.91 | $230.94 | $273.03 |
| 42 | $997.91 | $5.51 | $1.15 | $996.76 | $236.45 | $279.69 |
| 43 | $996.76 | $5.50 | $1.16 | $995.61 | $241.95 | $286.35 |
| 44 | $995.61 | $5.50 | $1.16 | $994.44 | $247.45 | $293.01 |
| 45 | $994.44 | $5.49 | $1.17 | $993.27 | $252.94 | $299.67 |
| 46 | $993.27 | $5.48 | $1.18 | $992.10 | $258.42 | $306.32 |
| 47 | $992.10 | $5.48 | $1.18 | $990.92 | $263.90 | $312.98 |
| 48 | $990.92 | $5.47 | $1.19 | $989.73 | $269.37 | $319.64 |
| 49 | $989.73 | $5.46 | $1.20 | $988.53 | $274.83 | $326.30 |
| 50 | $988.53 | $5.46 | $1.20 | $987.33 | $280.29 | $332.96 |
| 51 | $987.33 | $5.45 | $1.21 | $986.12 | $285.74 | $339.62 |
| 52 | $986.12 | $5.44 | $1.22 | $984.91 | $291.19 | $346.28 |
| 53 | $984.91 | $5.44 | $1.22 | $983.69 | $296.62 | $352.94 |
| 54 | $983.69 | $5.43 | $1.23 | $982.46 | $302.06 | $359.60 |
| 55 | $982.46 | $5.42 | $1.24 | $981.22 | $307.48 | $366.26 |
| 56 | $981.22 | $5.42 | $1.24 | $979.98 | $312.90 | $372.92 |
| 57 | $979.98 | $5.41 | $1.25 | $978.73 | $318.31 | $379.58 |
| 58 | $978.73 | $5.40 | $1.26 | $977.47 | $323.71 | $386.24 |
| 59 | $977.47 | $5.40 | $1.26 | $976.21 | $329.11 | $392.89 |
| 60 | $976.21 | $5.39 | $1.27 | $974.94 | $334.50 | $399.55 |
| 61 | $974.94 | $5.38 | $1.28 | $973.67 | $339.88 | $406.21 |
| 62 | $973.67 | $5.38 | $1.28 | $972.38 | $345.25 | $412.87 |
| 63 | $972.38 | $5.37 | $1.29 | $971.09 | $350.62 | $419.53 |
| 64 | $971.09 | $5.36 | $1.30 | $969.79 | $355.98 | $426.19 |
| 65 | $969.79 | $5.35 | $1.31 | $968.49 | $361.34 | $432.85 |
| 66 | $968.49 | $5.35 | $1.31 | $967.18 | $366.68 | $439.51 |
| 67 | $967.18 | $5.34 | $1.32 | $965.86 | $372.02 | $446.17 |
| 68 | $965.86 | $5.33 | $1.33 | $964.53 | $377.36 | $452.83 |
| 69 | $964.53 | $5.33 | $1.33 | $963.19 | $382.68 | $459.49 |
| 70 | $963.19 | $5.32 | $1.34 | $961.85 | $388.00 | $466.15 |
| 71 | $961.85 | $5.31 | $1.35 | $960.50 | $393.31 | $472.81 |
| 72 | $960.50 | $5.30 | $1.36 | $959.15 | $398.61 | $479.46 |
| 73 | $959.15 | $5.30 | $1.36 | $957.78 | $403.91 | $486.12 |
| 74 | $957.78 | $5.29 | $1.37 | $956.41 | $409.20 | $492.78 |
| 75 | $956.41 | $5.28 | $1.38 | $955.03 | $414.48 | $499.44 |
| 76 | $955.03 | $5.27 | $1.39 | $953.65 | $419.75 | $506.10 |
| 77 | $953.65 | $5.26 | $1.39 | $952.25 | $425.01 | $512.76 |
| 78 | $952.25 | $5.26 | $1.40 | $950.85 | $430.27 | $519.42 |
| 79 | $950.85 | $5.25 | $1.41 | $949.44 | $435.52 | $526.08 |
| 80 | $949.44 | $5.24 | $1.42 | $948.02 | $440.76 | $532.74 |
| 81 | $948.02 | $5.23 | $1.43 | $946.60 | $446.00 | $539.40 |
| 82 | $946.60 | $5.23 | $1.43 | $945.16 | $451.22 | $546.06 |
| 83 | $945.16 | $5.22 | $1.44 | $943.72 | $456.44 | $552.72 |
| 84 | $943.72 | $5.21 | $1.45 | $942.27 | $461.65 | $559.38 |
| 85 | $942.27 | $5.20 | $1.46 | $940.82 | $466.85 | $566.03 |
| 86 | $940.82 | $5.19 | $1.47 | $939.35 | $472.05 | $572.69 |
| 87 | $939.35 | $5.19 | $1.47 | $937.88 | $477.23 | $579.35 |
| 88 | $937.88 | $5.18 | $1.48 | $936.40 | $482.41 | $586.01 |
| 89 | $936.40 | $5.17 | $1.49 | $934.91 | $487.58 | $592.67 |
| 90 | $934.91 | $5.16 | $1.50 | $933.41 | $492.74 | $599.33 |
| 91 | $933.41 | $5.15 | $1.51 | $931.90 | $497.89 | $605.99 |
| 92 | $931.90 | $5.14 | $1.51 | $930.39 | $503.04 | $612.65 |
| 93 | $930.39 | $5.14 | $1.52 | $928.87 | $508.18 | $619.31 |
| 94 | $928.87 | $5.13 | $1.53 | $927.34 | $513.30 | $625.97 |
| 95 | $927.34 | $5.12 | $1.54 | $925.80 | $518.42 | $632.63 |
| 96 | $925.80 | $5.11 | $1.55 | $924.25 | $523.53 | $639.29 |
| 97 | $924.25 | $5.10 | $1.56 | $922.69 | $528.64 | $645.95 |
| 98 | $922.69 | $5.09 | $1.57 | $921.13 | $533.73 | $652.60 |
| 99 | $921.13 | $5.09 | $1.57 | $919.55 | $538.82 | $659.26 |
| 100 | $919.55 | $5.08 | $1.58 | $917.97 | $543.89 | $665.92 |
| 101 | $917.97 | $5.07 | $1.59 | $916.38 | $548.96 | $672.58 |
| 102 | $916.38 | $5.06 | $1.60 | $914.78 | $554.02 | $679.24 |
| 103 | $914.78 | $5.05 | $1.61 | $913.17 | $559.07 | $685.90 |
| 104 | $913.17 | $5.04 | $1.62 | $911.55 | $564.11 | $692.56 |
| 105 | $911.55 | $5.03 | $1.63 | $909.93 | $569.14 | $699.22 |
| 106 | $909.93 | $5.02 | $1.64 | $908.29 | $574.17 | $705.88 |
| 107 | $908.29 | $5.01 | $1.64 | $906.64 | $579.18 | $712.54 |
| 108 | $906.64 | $5.01 | $1.65 | $904.99 | $584.19 | $719.20 |
| 109 | $904.99 | $5.00 | $1.66 | $903.33 | $589.18 | $725.86 |
| 110 | $903.33 | $4.99 | $1.67 | $901.66 | $594.17 | $732.52 |
| 111 | $901.66 | $4.98 | $1.68 | $899.97 | $599.15 | $739.17 |
| 112 | $899.97 | $4.97 | $1.69 | $898.28 | $604.12 | $745.83 |
| 113 | $898.28 | $4.96 | $1.70 | $896.58 | $609.08 | $752.49 |
| 114 | $896.58 | $4.95 | $1.71 | $894.87 | $614.03 | $759.15 |
| 115 | $894.87 | $4.94 | $1.72 | $893.16 | $618.97 | $765.81 |
| 116 | $893.16 | $4.93 | $1.73 | $891.43 | $623.90 | $772.47 |
| 117 | $891.43 | $4.92 | $1.74 | $889.69 | $628.82 | $779.13 |
| 118 | $889.69 | $4.91 | $1.75 | $887.94 | $633.73 | $785.79 |
| 119 | $887.94 | $4.90 | $1.76 | $886.19 | $638.63 | $792.45 |
| 120 | $886.19 | $4.89 | $1.77 | $884.42 | $643.53 | $799.11 |
| 121 | $884.42 | $4.88 | $1.78 | $882.64 | $648.41 | $805.77 |
| 122 | $882.64 | $4.87 | $1.79 | $880.86 | $653.28 | $812.43 |
| 123 | $880.86 | $4.86 | $1.80 | $879.06 | $658.15 | $819.09 |
| 124 | $879.06 | $4.85 | $1.81 | $877.25 | $663.00 | $825.75 |
| 125 | $877.25 | $4.84 | $1.82 | $875.44 | $667.84 | $832.40 |
| 126 | $875.44 | $4.83 | $1.83 | $873.61 | $672.67 | $839.06 |
| 127 | $873.61 | $4.82 | $1.84 | $871.78 | $677.50 | $845.72 |
| 128 | $871.78 | $4.81 | $1.85 | $869.93 | $682.31 | $852.38 |
| 129 | $869.93 | $4.80 | $1.86 | $868.07 | $687.11 | $859.04 |
| 130 | $868.07 | $4.79 | $1.87 | $866.21 | $691.91 | $865.70 |
| 131 | $866.21 | $4.78 | $1.88 | $864.33 | $696.69 | $872.36 |
| 132 | $864.33 | $4.77 | $1.89 | $862.44 | $701.46 | $879.02 |
| 133 | $862.44 | $4.76 | $1.90 | $860.54 | $706.22 | $885.68 |
| 134 | $860.54 | $4.75 | $1.91 | $858.64 | $710.97 | $892.34 |
| 135 | $858.64 | $4.74 | $1.92 | $856.72 | $715.71 | $899.00 |
| 136 | $856.72 | $4.73 | $1.93 | $854.79 | $720.44 | $905.66 |
| 137 | $854.79 | $4.72 | $1.94 | $852.85 | $725.16 | $912.32 |
| 138 | $852.85 | $4.71 | $1.95 | $850.90 | $729.87 | $918.97 |
| 139 | $850.90 | $4.70 | $1.96 | $848.93 | $734.57 | $925.63 |
| 140 | $848.93 | $4.69 | $1.97 | $846.96 | $739.25 | $932.29 |
| 141 | $846.96 | $4.68 | $1.98 | $844.98 | $743.93 | $938.95 |
| 142 | $844.98 | $4.66 | $1.99 | $842.98 | $748.60 | $945.61 |
| 143 | $842.98 | $4.65 | $2.01 | $840.98 | $753.25 | $952.27 |
| 144 | $840.98 | $4.64 | $2.02 | $838.96 | $757.89 | $958.93 |
| 145 | $838.96 | $4.63 | $2.03 | $836.94 | $762.52 | $965.59 |
| 146 | $836.94 | $4.62 | $2.04 | $834.90 | $767.14 | $972.25 |
| 147 | $834.90 | $4.61 | $2.05 | $832.85 | $771.75 | $978.91 |
| 148 | $832.85 | $4.60 | $2.06 | $830.79 | $776.35 | $985.57 |
| 149 | $830.79 | $4.59 | $2.07 | $828.71 | $780.94 | $992.23 |
| 150 | $828.71 | $4.58 | $2.08 | $826.63 | $785.51 | $998.89 |
| 151 | $826.63 | $4.56 | $2.10 | $824.53 | $790.08 | $1,005.54 |
| 152 | $824.53 | $4.55 | $2.11 | $822.43 | $794.63 | $1,012.20 |
| 153 | $822.43 | $4.54 | $2.12 | $820.31 | $799.17 | $1,018.86 |
| 154 | $820.31 | $4.53 | $2.13 | $818.18 | $803.70 | $1,025.52 |
| 155 | $818.18 | $4.52 | $2.14 | $816.03 | $808.22 | $1,032.18 |
| 156 | $816.03 | $4.51 | $2.15 | $813.88 | $812.72 | $1,038.84 |
| 157 | $813.88 | $4.49 | $2.17 | $811.71 | $817.21 | $1,045.50 |
| 158 | $811.71 | $4.48 | $2.18 | $809.54 | $821.70 | $1,052.16 |
| 159 | $809.54 | $4.47 | $2.19 | $807.35 | $826.17 | $1,058.82 |
| 160 | $807.35 | $4.46 | $2.20 | $805.14 | $830.62 | $1,065.48 |
| 161 | $805.14 | $4.45 | $2.21 | $802.93 | $835.07 | $1,072.14 |
| 162 | $802.93 | $4.43 | $2.23 | $800.70 | $839.50 | $1,078.80 |
| 163 | $800.70 | $4.42 | $2.24 | $798.47 | $843.92 | $1,085.46 |
| 164 | $798.47 | $4.41 | $2.25 | $796.21 | $848.33 | $1,092.11 |
| 165 | $796.21 | $4.40 | $2.26 | $793.95 | $852.72 | $1,098.77 |
| 166 | $793.95 | $4.38 | $2.28 | $791.68 | $857.11 | $1,105.43 |
| 167 | $791.68 | $4.37 | $2.29 | $789.39 | $861.48 | $1,112.09 |
| 168 | $789.39 | $4.36 | $2.30 | $787.09 | $865.84 | $1,118.75 |
| 169 | $787.09 | $4.35 | $2.31 | $784.77 | $870.18 | $1,125.41 |
| 170 | $784.77 | $4.33 | $2.33 | $782.44 | $874.51 | $1,132.07 |
| 171 | $782.44 | $4.32 | $2.34 | $780.11 | $878.83 | $1,138.73 |
| 172 | $780.11 | $4.31 | $2.35 | $777.75 | $883.14 | $1,145.39 |
| 173 | $777.75 | $4.29 | $2.37 | $775.39 | $887.44 | $1,152.05 |
| 174 | $775.39 | $4.28 | $2.38 | $773.01 | $891.72 | $1,158.71 |
| 175 | $773.01 | $4.27 | $2.39 | $770.62 | $895.98 | $1,165.37 |
| 176 | $770.62 | $4.25 | $2.40 | $768.21 | $900.24 | $1,172.03 |
| 177 | $768.21 | $4.24 | $2.42 | $765.79 | $904.48 | $1,178.68 |
| 178 | $765.79 | $4.23 | $2.43 | $763.36 | $908.71 | $1,185.34 |
| 179 | $763.36 | $4.21 | $2.44 | $760.92 | $912.92 | $1,192.00 |
| 180 | $760.92 | $4.20 | $2.46 | $758.46 | $917.12 | $1,198.66 |
| 181 | $758.46 | $4.19 | $2.47 | $755.99 | $921.31 | $1,205.32 |
| 182 | $755.99 | $4.17 | $2.49 | $753.50 | $925.48 | $1,211.98 |
| 183 | $753.50 | $4.16 | $2.50 | $751.00 | $929.64 | $1,218.64 |
| 184 | $751.00 | $4.15 | $2.51 | $748.49 | $933.79 | $1,225.30 |
| 185 | $748.49 | $4.13 | $2.53 | $745.96 | $937.92 | $1,231.96 |
| 186 | $745.96 | $4.12 | $2.54 | $743.42 | $942.04 | $1,238.62 |
| 187 | $743.42 | $4.10 | $2.55 | $740.87 | $946.14 | $1,245.28 |
| 188 | $740.87 | $4.09 | $2.57 | $738.30 | $950.23 | $1,251.94 |
| 189 | $738.30 | $4.08 | $2.58 | $735.72 | $954.31 | $1,258.60 |
| 190 | $735.72 | $4.06 | $2.60 | $733.12 | $958.37 | $1,265.25 |
| 191 | $733.12 | $4.05 | $2.61 | $730.51 | $962.42 | $1,271.91 |
| 192 | $730.51 | $4.03 | $2.63 | $727.88 | $966.45 | $1,278.57 |
| 193 | $727.88 | $4.02 | $2.64 | $725.24 | $970.47 | $1,285.23 |
| 194 | $725.24 | $4.00 | $2.66 | $722.58 | $974.48 | $1,291.89 |
| 195 | $722.58 | $3.99 | $2.67 | $719.91 | $978.46 | $1,298.55 |
| 196 | $719.91 | $3.97 | $2.68 | $717.23 | $982.44 | $1,305.21 |
| 197 | $717.23 | $3.96 | $2.70 | $714.53 | $986.40 | $1,311.87 |
| 198 | $714.53 | $3.94 | $2.71 | $711.82 | $990.34 | $1,318.53 |
| 199 | $711.82 | $3.93 | $2.73 | $709.09 | $994.27 | $1,325.19 |
| 200 | $709.09 | $3.91 | $2.74 | $706.34 | $998.19 | $1,331.85 |
| 201 | $706.34 | $3.90 | $2.76 | $703.58 | $1,002.09 | $1,338.51 |
| 202 | $703.58 | $3.88 | $2.77 | $700.81 | $1,005.97 | $1,345.17 |
| 203 | $700.81 | $3.87 | $2.79 | $698.02 | $1,009.84 | $1,351.82 |
| 204 | $698.02 | $3.85 | $2.81 | $695.21 | $1,013.69 | $1,358.48 |
| 205 | $695.21 | $3.84 | $2.82 | $692.39 | $1,017.53 | $1,365.14 |
| 206 | $692.39 | $3.82 | $2.84 | $689.55 | $1,021.36 | $1,371.80 |
| 207 | $689.55 | $3.81 | $2.85 | $686.70 | $1,025.16 | $1,378.46 |
| 208 | $686.70 | $3.79 | $2.87 | $683.83 | $1,028.95 | $1,385.12 |
| 209 | $683.83 | $3.78 | $2.88 | $680.95 | $1,032.73 | $1,391.78 |
| 210 | $680.95 | $3.76 | $2.90 | $678.05 | $1,036.49 | $1,398.44 |
| 211 | $678.05 | $3.74 | $2.92 | $675.13 | $1,040.23 | $1,405.10 |
| 212 | $675.13 | $3.73 | $2.93 | $672.20 | $1,043.96 | $1,411.76 |
| 213 | $672.20 | $3.71 | $2.95 | $669.25 | $1,047.67 | $1,418.42 |
| 214 | $669.25 | $3.69 | $2.96 | $666.29 | $1,051.36 | $1,425.08 |
| 215 | $666.29 | $3.68 | $2.98 | $663.31 | $1,055.04 | $1,431.74 |
| 216 | $663.31 | $3.66 | $3.00 | $660.31 | $1,058.71 | $1,438.39 |
| 217 | $660.31 | $3.65 | $3.01 | $657.30 | $1,062.35 | $1,445.05 |
| 218 | $657.30 | $3.63 | $3.03 | $654.27 | $1,065.98 | $1,451.71 |
| 219 | $654.27 | $3.61 | $3.05 | $651.22 | $1,069.59 | $1,458.37 |
| 220 | $651.22 | $3.60 | $3.06 | $648.16 | $1,073.19 | $1,465.03 |
| 221 | $648.16 | $3.58 | $3.08 | $645.07 | $1,076.77 | $1,471.69 |
| 222 | $645.07 | $3.56 | $3.10 | $641.98 | $1,080.33 | $1,478.35 |
| 223 | $641.98 | $3.54 | $3.11 | $638.86 | $1,083.87 | $1,485.01 |
| 224 | $638.86 | $3.53 | $3.13 | $635.73 | $1,087.40 | $1,491.67 |
| 225 | $635.73 | $3.51 | $3.15 | $632.58 | $1,090.91 | $1,498.33 |
| 226 | $632.58 | $3.49 | $3.17 | $629.41 | $1,094.40 | $1,504.99 |
| 227 | $629.41 | $3.47 | $3.18 | $626.23 | $1,097.88 | $1,511.65 |
| 228 | $626.23 | $3.46 | $3.20 | $623.03 | $1,101.33 | $1,518.31 |
| 229 | $623.03 | $3.44 | $3.22 | $619.81 | $1,104.77 | $1,524.96 |
| 230 | $619.81 | $3.42 | $3.24 | $616.57 | $1,108.19 | $1,531.62 |
| 231 | $616.57 | $3.40 | $3.26 | $613.31 | $1,111.60 | $1,538.28 |
| 232 | $613.31 | $3.39 | $3.27 | $610.04 | $1,114.98 | $1,544.94 |
| 233 | $610.04 | $3.37 | $3.29 | $606.75 | $1,118.35 | $1,551.60 |
| 234 | $606.75 | $3.35 | $3.31 | $603.44 | $1,121.70 | $1,558.26 |
| 235 | $603.44 | $3.33 | $3.33 | $600.11 | $1,125.03 | $1,564.92 |
| 236 | $600.11 | $3.31 | $3.35 | $596.77 | $1,128.35 | $1,571.58 |
| 237 | $596.77 | $3.29 | $3.36 | $593.40 | $1,131.64 | $1,578.24 |
| 238 | $593.40 | $3.28 | $3.38 | $590.02 | $1,134.92 | $1,584.90 |
| 239 | $590.02 | $3.26 | $3.40 | $586.62 | $1,138.17 | $1,591.56 |
| 240 | $586.62 | $3.24 | $3.42 | $583.20 | $1,141.41 | $1,598.22 |
| 241 | $583.20 | $3.22 | $3.44 | $579.76 | $1,144.63 | $1,604.88 |
| 242 | $579.76 | $3.20 | $3.46 | $576.30 | $1,147.83 | $1,611.53 |
| 243 | $576.30 | $3.18 | $3.48 | $572.82 | $1,151.02 | $1,618.19 |
| 244 | $572.82 | $3.16 | $3.50 | $569.32 | $1,154.18 | $1,624.85 |
| 245 | $569.32 | $3.14 | $3.52 | $565.81 | $1,157.32 | $1,631.51 |
| 246 | $565.81 | $3.12 | $3.54 | $562.27 | $1,160.44 | $1,638.17 |
| 247 | $562.27 | $3.10 | $3.56 | $558.72 | $1,163.55 | $1,644.83 |
| 248 | $558.72 | $3.08 | $3.57 | $555.14 | $1,166.63 | $1,651.49 |
| 249 | $555.14 | $3.06 | $3.59 | $551.55 | $1,169.70 | $1,658.15 |
| 250 | $551.55 | $3.05 | $3.61 | $547.93 | $1,172.74 | $1,664.81 |
| 251 | $547.93 | $3.03 | $3.63 | $544.30 | $1,175.77 | $1,671.47 |
| 252 | $544.30 | $3.00 | $3.65 | $540.65 | $1,178.77 | $1,678.13 |
| 253 | $540.65 | $2.98 | $3.67 | $536.97 | $1,181.76 | $1,684.79 |
| 254 | $536.97 | $2.96 | $3.69 | $533.28 | $1,184.72 | $1,691.45 |
| 255 | $533.28 | $2.94 | $3.72 | $529.56 | $1,187.67 | $1,698.10 |
| 256 | $529.56 | $2.92 | $3.74 | $525.83 | $1,190.59 | $1,704.76 |
| 257 | $525.83 | $2.90 | $3.76 | $522.07 | $1,193.49 | $1,711.42 |
| 258 | $522.07 | $2.88 | $3.78 | $518.29 | $1,196.38 | $1,718.08 |
| 259 | $518.29 | $2.86 | $3.80 | $514.50 | $1,199.24 | $1,724.74 |
| 260 | $514.50 | $2.84 | $3.82 | $510.68 | $1,202.08 | $1,731.40 |
| 261 | $510.68 | $2.82 | $3.84 | $506.84 | $1,204.90 | $1,738.06 |
| 262 | $506.84 | $2.80 | $3.86 | $502.98 | $1,207.69 | $1,744.72 |
| 263 | $502.98 | $2.78 | $3.88 | $499.09 | $1,210.47 | $1,751.38 |
| 264 | $499.09 | $2.76 | $3.90 | $495.19 | $1,213.23 | $1,758.04 |
| 265 | $495.19 | $2.73 | $3.93 | $491.26 | $1,215.96 | $1,764.70 |
| 266 | $491.26 | $2.71 | $3.95 | $487.32 | $1,218.67 | $1,771.36 |
| 267 | $487.32 | $2.69 | $3.97 | $483.35 | $1,221.36 | $1,778.02 |
| 268 | $483.35 | $2.67 | $3.99 | $479.36 | $1,224.03 | $1,784.67 |
| 269 | $479.36 | $2.65 | $4.01 | $475.34 | $1,226.68 | $1,791.33 |
| 270 | $475.34 | $2.62 | $4.03 | $471.31 | $1,229.30 | $1,797.99 |
| 271 | $471.31 | $2.60 | $4.06 | $467.25 | $1,231.90 | $1,804.65 |
| 272 | $467.25 | $2.58 | $4.08 | $463.17 | $1,234.48 | $1,811.31 |
| 273 | $463.17 | $2.56 | $4.10 | $459.07 | $1,237.04 | $1,817.97 |
| 274 | $459.07 | $2.53 | $4.12 | $454.95 | $1,239.58 | $1,824.63 |
| 275 | $454.95 | $2.51 | $4.15 | $450.80 | $1,242.09 | $1,831.29 |
| 276 | $450.80 | $2.49 | $4.17 | $446.63 | $1,244.58 | $1,837.95 |
| 277 | $446.63 | $2.47 | $4.19 | $442.43 | $1,247.04 | $1,844.61 |
| 278 | $442.43 | $2.44 | $4.22 | $438.22 | $1,249.48 | $1,851.27 |
| 279 | $438.22 | $2.42 | $4.24 | $433.98 | $1,251.90 | $1,857.93 |
| 280 | $433.98 | $2.40 | $4.26 | $429.71 | $1,254.30 | $1,864.59 |
| 281 | $429.71 | $2.37 | $4.29 | $425.43 | $1,256.67 | $1,871.24 |
| 282 | $425.43 | $2.35 | $4.31 | $421.12 | $1,259.02 | $1,877.90 |
| 283 | $421.12 | $2.32 | $4.33 | $416.78 | $1,261.35 | $1,884.56 |
| 284 | $416.78 | $2.30 | $4.36 | $412.42 | $1,263.65 | $1,891.22 |
| 285 | $412.42 | $2.28 | $4.38 | $408.04 | $1,265.92 | $1,897.88 |
| 286 | $408.04 | $2.25 | $4.41 | $403.64 | $1,268.18 | $1,904.54 |
| 287 | $403.64 | $2.23 | $4.43 | $399.21 | $1,270.41 | $1,911.20 |
| 288 | $399.21 | $2.20 | $4.46 | $394.75 | $1,272.61 | $1,917.86 |
| 289 | $394.75 | $2.18 | $4.48 | $390.27 | $1,274.79 | $1,924.52 |
| 290 | $390.27 | $2.15 | $4.50 | $385.77 | $1,276.94 | $1,931.18 |
| 291 | $385.77 | $2.13 | $4.53 | $381.24 | $1,279.07 | $1,937.84 |
| 292 | $381.24 | $2.10 | $4.55 | $376.68 | $1,281.18 | $1,944.50 |
| 293 | $376.68 | $2.08 | $4.58 | $372.10 | $1,283.26 | $1,951.16 |
| 294 | $372.10 | $2.05 | $4.60 | $367.50 | $1,285.31 | $1,957.81 |
| 295 | $367.50 | $2.03 | $4.63 | $362.87 | $1,287.34 | $1,964.47 |
| 296 | $362.87 | $2.00 | $4.66 | $358.21 | $1,289.34 | $1,971.13 |
| 297 | $358.21 | $1.98 | $4.68 | $353.53 | $1,291.32 | $1,977.79 |
| 298 | $353.53 | $1.95 | $4.71 | $348.82 | $1,293.27 | $1,984.45 |
| 299 | $348.82 | $1.93 | $4.73 | $344.09 | $1,295.20 | $1,991.11 |
| 300 | $344.09 | $1.90 | $4.76 | $339.33 | $1,297.10 | $1,997.77 |
| 301 | $339.33 | $1.87 | $4.79 | $334.54 | $1,298.97 | $2,004.43 |
| 302 | $334.54 | $1.85 | $4.81 | $329.73 | $1,300.82 | $2,011.09 |
| 303 | $329.73 | $1.82 | $4.84 | $324.89 | $1,302.64 | $2,017.75 |
| 304 | $324.89 | $1.79 | $4.87 | $320.03 | $1,304.43 | $2,024.41 |
| 305 | $320.03 | $1.77 | $4.89 | $315.13 | $1,306.20 | $2,031.07 |
| 306 | $315.13 | $1.74 | $4.92 | $310.21 | $1,307.94 | $2,037.73 |
| 307 | $310.21 | $1.71 | $4.95 | $305.27 | $1,309.65 | $2,044.38 |
| 308 | $305.27 | $1.69 | $4.97 | $300.29 | $1,311.34 | $2,051.04 |
| 309 | $300.29 | $1.66 | $5.00 | $295.29 | $1,313.00 | $2,057.70 |
| 310 | $295.29 | $1.63 | $5.03 | $290.26 | $1,314.63 | $2,064.36 |
| 311 | $290.26 | $1.60 | $5.06 | $285.21 | $1,316.23 | $2,071.02 |
| 312 | $285.21 | $1.57 | $5.08 | $280.12 | $1,317.80 | $2,077.68 |
| 313 | $280.12 | $1.55 | $5.11 | $275.01 | $1,319.35 | $2,084.34 |
| 314 | $275.01 | $1.52 | $5.14 | $269.87 | $1,320.87 | $2,091.00 |
| 315 | $269.87 | $1.49 | $5.17 | $264.70 | $1,322.36 | $2,097.66 |
| 316 | $264.70 | $1.46 | $5.20 | $259.50 | $1,323.82 | $2,104.32 |
| 317 | $259.50 | $1.43 | $5.23 | $254.27 | $1,325.25 | $2,110.98 |
| 318 | $254.27 | $1.40 | $5.26 | $249.02 | $1,326.66 | $2,117.64 |
| 319 | $249.02 | $1.37 | $5.28 | $243.73 | $1,328.03 | $2,124.30 |
| 320 | $243.73 | $1.35 | $5.31 | $238.42 | $1,329.38 | $2,130.95 |
| 321 | $238.42 | $1.32 | $5.34 | $233.08 | $1,330.69 | $2,137.61 |
| 322 | $233.08 | $1.29 | $5.37 | $227.71 | $1,331.98 | $2,144.27 |
| 323 | $227.71 | $1.26 | $5.40 | $222.30 | $1,333.24 | $2,150.93 |
| 324 | $222.30 | $1.23 | $5.43 | $216.87 | $1,334.46 | $2,157.59 |
| 325 | $216.87 | $1.20 | $5.46 | $211.41 | $1,335.66 | $2,164.25 |
| 326 | $211.41 | $1.17 | $5.49 | $205.92 | $1,336.83 | $2,170.91 |
| 327 | $205.92 | $1.14 | $5.52 | $200.39 | $1,337.96 | $2,177.57 |
| 328 | $200.39 | $1.11 | $5.55 | $194.84 | $1,339.07 | $2,184.23 |
| 329 | $194.84 | $1.08 | $5.58 | $189.26 | $1,340.15 | $2,190.89 |
| 330 | $189.26 | $1.04 | $5.61 | $183.64 | $1,341.19 | $2,197.55 |
| 331 | $183.64 | $1.01 | $5.65 | $178.00 | $1,342.21 | $2,204.21 |
| 332 | $178.00 | $0.98 | $5.68 | $172.32 | $1,343.19 | $2,210.87 |
| 333 | $172.32 | $0.95 | $5.71 | $166.61 | $1,344.14 | $2,217.52 |
| 334 | $166.61 | $0.92 | $5.74 | $160.87 | $1,345.06 | $2,224.18 |
| 335 | $160.87 | $0.89 | $5.77 | $155.10 | $1,345.95 | $2,230.84 |
| 336 | $155.10 | $0.86 | $5.80 | $149.30 | $1,346.80 | $2,237.50 |
| 337 | $149.30 | $0.82 | $5.83 | $143.47 | $1,347.63 | $2,244.16 |
| 338 | $143.47 | $0.79 | $5.87 | $137.60 | $1,348.42 | $2,250.82 |
| 339 | $137.60 | $0.76 | $5.90 | $131.70 | $1,349.18 | $2,257.48 |
| 340 | $131.70 | $0.73 | $5.93 | $125.77 | $1,349.91 | $2,264.14 |
| 341 | $125.77 | $0.69 | $5.96 | $119.80 | $1,350.60 | $2,270.80 |
| 342 | $119.80 | $0.66 | $6.00 | $113.80 | $1,351.26 | $2,277.46 |
| 343 | $113.80 | $0.63 | $6.03 | $107.77 | $1,351.89 | $2,284.12 |
| 344 | $107.77 | $0.59 | $6.06 | $101.71 | $1,352.49 | $2,290.78 |
| 345 | $101.71 | $0.56 | $6.10 | $95.61 | $1,353.05 | $2,297.44 |
| 346 | $95.61 | $0.53 | $6.13 | $89.48 | $1,353.58 | $2,304.09 |
| 347 | $89.48 | $0.49 | $6.17 | $83.31 | $1,354.07 | $2,310.75 |
| 348 | $83.31 | $0.46 | $6.20 | $77.12 | $1,354.53 | $2,317.41 |
| 349 | $77.12 | $0.43 | $6.23 | $70.88 | $1,354.95 | $2,324.07 |
| 350 | $70.88 | $0.39 | $6.27 | $64.61 | $1,355.35 | $2,330.73 |
| 351 | $64.61 | $0.36 | $6.30 | $58.31 | $1,355.70 | $2,337.39 |
| 352 | $58.31 | $0.32 | $6.34 | $51.97 | $1,356.02 | $2,344.05 |
| 353 | $51.97 | $0.29 | $6.37 | $45.60 | $1,356.31 | $2,350.71 |
| 354 | $45.60 | $0.25 | $6.41 | $39.19 | $1,356.56 | $2,357.37 |
| 355 | $39.19 | $0.22 | $6.44 | $32.75 | $1,356.78 | $2,364.03 |
| 356 | $32.75 | $0.18 | $6.48 | $26.27 | $1,356.96 | $2,370.69 |
| 357 | $26.27 | $0.15 | $6.51 | $19.76 | $1,357.11 | $2,377.35 |
| 358 | $19.76 | $0.11 | $6.55 | $13.21 | $1,357.21 | $2,384.01 |
| 359 | $13.21 | $0.07 | $6.59 | $6.62 | $1,357.29 | $2,390.67 |
| 360 | $6.62 | $0.04 | $6.62 | $0.00 | $1,357.32 | $2,397.32 |