|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,045.75 | $5.34 | $1.02 | $1,044.73 | $5.34 | $6.35 |
| 2 | $1,044.73 | $5.33 | $1.02 | $1,043.71 | $10.67 | $12.71 |
| 3 | $1,043.71 | $5.33 | $1.03 | $1,042.69 | $16.00 | $19.06 |
| 4 | $1,042.69 | $5.32 | $1.03 | $1,041.65 | $21.32 | $25.42 |
| 5 | $1,041.65 | $5.32 | $1.04 | $1,040.62 | $26.64 | $31.77 |
| 6 | $1,040.62 | $5.31 | $1.04 | $1,039.57 | $31.95 | $38.12 |
| 7 | $1,039.57 | $5.31 | $1.05 | $1,038.53 | $37.25 | $44.48 |
| 8 | $1,038.53 | $5.30 | $1.05 | $1,037.47 | $42.55 | $50.83 |
| 9 | $1,037.47 | $5.30 | $1.06 | $1,036.41 | $47.85 | $57.19 |
| 10 | $1,036.41 | $5.29 | $1.06 | $1,035.35 | $53.14 | $63.54 |
| 11 | $1,035.35 | $5.28 | $1.07 | $1,034.28 | $58.42 | $69.89 |
| 12 | $1,034.28 | $5.28 | $1.07 | $1,033.20 | $63.70 | $76.25 |
| 13 | $1,033.20 | $5.27 | $1.08 | $1,032.12 | $68.98 | $82.60 |
| 14 | $1,032.12 | $5.27 | $1.09 | $1,031.04 | $74.25 | $88.96 |
| 15 | $1,031.04 | $5.26 | $1.09 | $1,029.95 | $79.51 | $95.31 |
| 16 | $1,029.95 | $5.26 | $1.10 | $1,028.85 | $84.77 | $101.67 |
| 17 | $1,028.85 | $5.25 | $1.10 | $1,027.75 | $90.02 | $108.02 |
| 18 | $1,027.75 | $5.25 | $1.11 | $1,026.64 | $95.26 | $114.37 |
| 19 | $1,026.64 | $5.24 | $1.11 | $1,025.52 | $100.50 | $120.73 |
| 20 | $1,025.52 | $5.23 | $1.12 | $1,024.41 | $105.74 | $127.08 |
| 21 | $1,024.41 | $5.23 | $1.13 | $1,023.28 | $110.97 | $133.44 |
| 22 | $1,023.28 | $5.22 | $1.13 | $1,022.15 | $116.19 | $139.79 |
| 23 | $1,022.15 | $5.22 | $1.14 | $1,021.01 | $121.41 | $146.14 |
| 24 | $1,021.01 | $5.21 | $1.14 | $1,019.87 | $126.62 | $152.50 |
| 25 | $1,019.87 | $5.21 | $1.15 | $1,018.72 | $131.82 | $158.85 |
| 26 | $1,018.72 | $5.20 | $1.15 | $1,017.57 | $137.02 | $165.21 |
| 27 | $1,017.57 | $5.19 | $1.16 | $1,016.41 | $142.22 | $171.56 |
| 28 | $1,016.41 | $5.19 | $1.17 | $1,015.24 | $147.40 | $177.91 |
| 29 | $1,015.24 | $5.18 | $1.17 | $1,014.07 | $152.59 | $184.27 |
| 30 | $1,014.07 | $5.18 | $1.18 | $1,012.89 | $157.76 | $190.62 |
| 31 | $1,012.89 | $5.17 | $1.18 | $1,011.71 | $162.93 | $196.98 |
| 32 | $1,011.71 | $5.16 | $1.19 | $1,010.52 | $168.10 | $203.33 |
| 33 | $1,010.52 | $5.16 | $1.20 | $1,009.32 | $173.25 | $209.68 |
| 34 | $1,009.32 | $5.15 | $1.20 | $1,008.12 | $178.41 | $216.04 |
| 35 | $1,008.12 | $5.15 | $1.21 | $1,006.91 | $183.55 | $222.39 |
| 36 | $1,006.91 | $5.14 | $1.21 | $1,005.69 | $188.69 | $228.75 |
| 37 | $1,005.69 | $5.13 | $1.22 | $1,004.47 | $193.82 | $235.10 |
| 38 | $1,004.47 | $5.13 | $1.23 | $1,003.25 | $198.95 | $241.46 |
| 39 | $1,003.25 | $5.12 | $1.23 | $1,002.01 | $204.07 | $247.81 |
| 40 | $1,002.01 | $5.11 | $1.24 | $1,000.77 | $209.19 | $254.16 |
| 41 | $1,000.77 | $5.11 | $1.25 | $999.53 | $214.29 | $260.52 |
| 42 | $999.53 | $5.10 | $1.25 | $998.27 | $219.40 | $266.87 |
| 43 | $998.27 | $5.10 | $1.26 | $997.02 | $224.49 | $273.23 |
| 44 | $997.02 | $5.09 | $1.27 | $995.75 | $229.58 | $279.58 |
| 45 | $995.75 | $5.08 | $1.27 | $994.48 | $234.66 | $285.93 |
| 46 | $994.48 | $5.08 | $1.28 | $993.20 | $239.74 | $292.29 |
| 47 | $993.20 | $5.07 | $1.28 | $991.92 | $244.81 | $298.64 |
| 48 | $991.92 | $5.06 | $1.29 | $990.63 | $249.87 | $305.00 |
| 49 | $990.63 | $5.06 | $1.30 | $989.33 | $254.93 | $311.35 |
| 50 | $989.33 | $5.05 | $1.30 | $988.02 | $259.98 | $317.70 |
| 51 | $988.02 | $5.04 | $1.31 | $986.71 | $265.02 | $324.06 |
| 52 | $986.71 | $5.04 | $1.32 | $985.39 | $270.06 | $330.41 |
| 53 | $985.39 | $5.03 | $1.32 | $984.07 | $275.09 | $336.77 |
| 54 | $984.07 | $5.02 | $1.33 | $982.74 | $280.11 | $343.12 |
| 55 | $982.74 | $5.02 | $1.34 | $981.40 | $285.13 | $349.47 |
| 56 | $981.40 | $5.01 | $1.34 | $980.06 | $290.13 | $355.83 |
| 57 | $980.06 | $5.00 | $1.35 | $978.70 | $295.14 | $362.18 |
| 58 | $978.70 | $5.00 | $1.36 | $977.35 | $300.13 | $368.54 |
| 59 | $977.35 | $4.99 | $1.37 | $975.98 | $305.12 | $374.89 |
| 60 | $975.98 | $4.98 | $1.37 | $974.61 | $310.10 | $381.25 |
| 61 | $974.61 | $4.97 | $1.38 | $973.23 | $315.08 | $387.60 |
| 62 | $973.23 | $4.97 | $1.39 | $971.84 | $320.04 | $393.95 |
| 63 | $971.84 | $4.96 | $1.39 | $970.45 | $325.00 | $400.31 |
| 64 | $970.45 | $4.95 | $1.40 | $969.05 | $329.96 | $406.66 |
| 65 | $969.05 | $4.95 | $1.41 | $967.64 | $334.90 | $413.02 |
| 66 | $967.64 | $4.94 | $1.42 | $966.22 | $339.84 | $419.37 |
| 67 | $966.22 | $4.93 | $1.42 | $964.80 | $344.78 | $425.72 |
| 68 | $964.80 | $4.92 | $1.43 | $963.37 | $349.70 | $432.08 |
| 69 | $963.37 | $4.92 | $1.44 | $961.93 | $354.62 | $438.43 |
| 70 | $961.93 | $4.91 | $1.44 | $960.49 | $359.53 | $444.79 |
| 71 | $960.49 | $4.90 | $1.45 | $959.04 | $364.43 | $451.14 |
| 72 | $959.04 | $4.90 | $1.46 | $957.58 | $369.32 | $457.49 |
| 73 | $957.58 | $4.89 | $1.47 | $956.11 | $374.21 | $463.85 |
| 74 | $956.11 | $4.88 | $1.47 | $954.64 | $379.09 | $470.20 |
| 75 | $954.64 | $4.87 | $1.48 | $953.16 | $383.96 | $476.56 |
| 76 | $953.16 | $4.87 | $1.49 | $951.67 | $388.83 | $482.91 |
| 77 | $951.67 | $4.86 | $1.50 | $950.17 | $393.69 | $489.26 |
| 78 | $950.17 | $4.85 | $1.50 | $948.67 | $398.54 | $495.62 |
| 79 | $948.67 | $4.84 | $1.51 | $947.16 | $403.38 | $501.97 |
| 80 | $947.16 | $4.83 | $1.52 | $945.64 | $408.21 | $508.33 |
| 81 | $945.64 | $4.83 | $1.53 | $944.11 | $413.04 | $514.68 |
| 82 | $944.11 | $4.82 | $1.54 | $942.57 | $417.86 | $521.04 |
| 83 | $942.57 | $4.81 | $1.54 | $941.03 | $422.67 | $527.39 |
| 84 | $941.03 | $4.80 | $1.55 | $939.48 | $427.47 | $533.74 |
| 85 | $939.48 | $4.80 | $1.56 | $937.92 | $432.27 | $540.10 |
| 86 | $937.92 | $4.79 | $1.57 | $936.35 | $437.06 | $546.45 |
| 87 | $936.35 | $4.78 | $1.57 | $934.78 | $441.84 | $552.81 |
| 88 | $934.78 | $4.77 | $1.58 | $933.20 | $446.61 | $559.16 |
| 89 | $933.20 | $4.76 | $1.59 | $931.61 | $451.37 | $565.51 |
| 90 | $931.61 | $4.76 | $1.60 | $930.01 | $456.12 | $571.87 |
| 91 | $930.01 | $4.75 | $1.61 | $928.40 | $460.87 | $578.22 |
| 92 | $928.40 | $4.74 | $1.62 | $926.78 | $465.61 | $584.58 |
| 93 | $926.78 | $4.73 | $1.62 | $925.16 | $470.34 | $590.93 |
| 94 | $925.16 | $4.72 | $1.63 | $923.53 | $475.06 | $597.28 |
| 95 | $923.53 | $4.71 | $1.64 | $921.89 | $479.78 | $603.64 |
| 96 | $921.89 | $4.71 | $1.65 | $920.24 | $484.48 | $609.99 |
| 97 | $920.24 | $4.70 | $1.66 | $918.58 | $489.18 | $616.35 |
| 98 | $918.58 | $4.69 | $1.67 | $916.92 | $493.87 | $622.70 |
| 99 | $916.92 | $4.68 | $1.67 | $915.24 | $498.55 | $629.05 |
| 100 | $915.24 | $4.67 | $1.68 | $913.56 | $503.22 | $635.41 |
| 101 | $913.56 | $4.66 | $1.69 | $911.87 | $507.88 | $641.76 |
| 102 | $911.87 | $4.65 | $1.70 | $910.17 | $512.54 | $648.12 |
| 103 | $910.17 | $4.65 | $1.71 | $908.46 | $517.18 | $654.47 |
| 104 | $908.46 | $4.64 | $1.72 | $906.74 | $521.82 | $660.83 |
| 105 | $906.74 | $4.63 | $1.73 | $905.02 | $526.45 | $667.18 |
| 106 | $905.02 | $4.62 | $1.73 | $903.28 | $531.07 | $673.53 |
| 107 | $903.28 | $4.61 | $1.74 | $901.54 | $535.68 | $679.89 |
| 108 | $901.54 | $4.60 | $1.75 | $899.79 | $540.28 | $686.24 |
| 109 | $899.79 | $4.59 | $1.76 | $898.03 | $544.87 | $692.60 |
| 110 | $898.03 | $4.58 | $1.77 | $896.26 | $549.46 | $698.95 |
| 111 | $896.26 | $4.57 | $1.78 | $894.48 | $554.03 | $705.30 |
| 112 | $894.48 | $4.57 | $1.79 | $892.69 | $558.60 | $711.66 |
| 113 | $892.69 | $4.56 | $1.80 | $890.89 | $563.15 | $718.01 |
| 114 | $890.89 | $4.55 | $1.81 | $889.08 | $567.70 | $724.37 |
| 115 | $889.08 | $4.54 | $1.82 | $887.27 | $572.24 | $730.72 |
| 116 | $887.27 | $4.53 | $1.83 | $885.44 | $576.77 | $737.07 |
| 117 | $885.44 | $4.52 | $1.83 | $883.61 | $581.29 | $743.43 |
| 118 | $883.61 | $4.51 | $1.84 | $881.76 | $585.80 | $749.78 |
| 119 | $881.76 | $4.50 | $1.85 | $879.91 | $590.30 | $756.14 |
| 120 | $879.91 | $4.49 | $1.86 | $878.05 | $594.79 | $762.49 |
| 121 | $878.05 | $4.48 | $1.87 | $876.18 | $599.27 | $768.84 |
| 122 | $876.18 | $4.47 | $1.88 | $874.29 | $603.74 | $775.20 |
| 123 | $874.29 | $4.46 | $1.89 | $872.40 | $608.20 | $781.55 |
| 124 | $872.40 | $4.45 | $1.90 | $870.50 | $612.66 | $787.91 |
| 125 | $870.50 | $4.44 | $1.91 | $868.59 | $617.10 | $794.26 |
| 126 | $868.59 | $4.43 | $1.92 | $866.67 | $621.53 | $800.61 |
| 127 | $866.67 | $4.42 | $1.93 | $864.74 | $625.96 | $806.97 |
| 128 | $864.74 | $4.41 | $1.94 | $862.80 | $630.37 | $813.32 |
| 129 | $862.80 | $4.40 | $1.95 | $860.85 | $634.78 | $819.68 |
| 130 | $860.85 | $4.39 | $1.96 | $858.89 | $639.17 | $826.03 |
| 131 | $858.89 | $4.38 | $1.97 | $856.92 | $643.55 | $832.39 |
| 132 | $856.92 | $4.37 | $1.98 | $854.94 | $647.93 | $838.74 |
| 133 | $854.94 | $4.36 | $1.99 | $852.95 | $652.29 | $845.09 |
| 134 | $852.95 | $4.35 | $2.00 | $850.95 | $656.64 | $851.45 |
| 135 | $850.95 | $4.34 | $2.01 | $848.94 | $660.99 | $857.80 |
| 136 | $848.94 | $4.33 | $2.02 | $846.91 | $665.32 | $864.16 |
| 137 | $846.91 | $4.32 | $2.03 | $844.88 | $669.64 | $870.51 |
| 138 | $844.88 | $4.31 | $2.04 | $842.84 | $673.96 | $876.86 |
| 139 | $842.84 | $4.30 | $2.05 | $840.79 | $678.26 | $883.22 |
| 140 | $840.79 | $4.29 | $2.06 | $838.73 | $682.55 | $889.57 |
| 141 | $838.73 | $4.28 | $2.07 | $836.65 | $686.83 | $895.93 |
| 142 | $836.65 | $4.27 | $2.08 | $834.57 | $691.10 | $902.28 |
| 143 | $834.57 | $4.26 | $2.09 | $832.48 | $695.36 | $908.63 |
| 144 | $832.48 | $4.25 | $2.10 | $830.37 | $699.61 | $914.99 |
| 145 | $830.37 | $4.24 | $2.12 | $828.26 | $703.85 | $921.34 |
| 146 | $828.26 | $4.23 | $2.13 | $826.13 | $708.08 | $927.70 |
| 147 | $826.13 | $4.22 | $2.14 | $823.99 | $712.29 | $934.05 |
| 148 | $823.99 | $4.21 | $2.15 | $821.84 | $716.50 | $940.40 |
| 149 | $821.84 | $4.19 | $2.16 | $819.68 | $720.69 | $946.76 |
| 150 | $819.68 | $4.18 | $2.17 | $817.51 | $724.88 | $953.11 |
| 151 | $817.51 | $4.17 | $2.18 | $815.33 | $729.05 | $959.47 |
| 152 | $815.33 | $4.16 | $2.19 | $813.14 | $733.21 | $965.82 |
| 153 | $813.14 | $4.15 | $2.20 | $810.94 | $737.36 | $972.18 |
| 154 | $810.94 | $4.14 | $2.21 | $808.72 | $741.50 | $978.53 |
| 155 | $808.72 | $4.13 | $2.23 | $806.49 | $745.63 | $984.88 |
| 156 | $806.49 | $4.12 | $2.24 | $804.26 | $749.74 | $991.24 |
| 157 | $804.26 | $4.11 | $2.25 | $802.01 | $753.85 | $997.59 |
| 158 | $802.01 | $4.09 | $2.26 | $799.75 | $757.94 | $1,003.95 |
| 159 | $799.75 | $4.08 | $2.27 | $797.48 | $762.03 | $1,010.30 |
| 160 | $797.48 | $4.07 | $2.28 | $795.19 | $766.10 | $1,016.65 |
| 161 | $795.19 | $4.06 | $2.30 | $792.90 | $770.15 | $1,023.01 |
| 162 | $792.90 | $4.05 | $2.31 | $790.59 | $774.20 | $1,029.36 |
| 163 | $790.59 | $4.04 | $2.32 | $788.27 | $778.24 | $1,035.72 |
| 164 | $788.27 | $4.02 | $2.33 | $785.94 | $782.26 | $1,042.07 |
| 165 | $785.94 | $4.01 | $2.34 | $783.60 | $786.27 | $1,048.42 |
| 166 | $783.60 | $4.00 | $2.35 | $781.24 | $790.27 | $1,054.78 |
| 167 | $781.24 | $3.99 | $2.37 | $778.88 | $794.26 | $1,061.13 |
| 168 | $778.88 | $3.98 | $2.38 | $776.50 | $798.23 | $1,067.49 |
| 169 | $776.50 | $3.96 | $2.39 | $774.11 | $802.20 | $1,073.84 |
| 170 | $774.11 | $3.95 | $2.40 | $771.70 | $806.15 | $1,080.19 |
| 171 | $771.70 | $3.94 | $2.42 | $769.29 | $810.09 | $1,086.55 |
| 172 | $769.29 | $3.93 | $2.43 | $766.86 | $814.01 | $1,092.90 |
| 173 | $766.86 | $3.91 | $2.44 | $764.42 | $817.93 | $1,099.26 |
| 174 | $764.42 | $3.90 | $2.45 | $761.97 | $821.83 | $1,105.61 |
| 175 | $761.97 | $3.89 | $2.46 | $759.50 | $825.72 | $1,111.97 |
| 176 | $759.50 | $3.88 | $2.48 | $757.03 | $829.60 | $1,118.32 |
| 177 | $757.03 | $3.86 | $2.49 | $754.54 | $833.46 | $1,124.67 |
| 178 | $754.54 | $3.85 | $2.50 | $752.03 | $837.31 | $1,131.03 |
| 179 | $752.03 | $3.84 | $2.52 | $749.52 | $841.15 | $1,137.38 |
| 180 | $749.52 | $3.83 | $2.53 | $746.99 | $844.98 | $1,143.74 |
| 181 | $746.99 | $3.81 | $2.54 | $744.45 | $848.79 | $1,150.09 |
| 182 | $744.45 | $3.80 | $2.55 | $741.89 | $852.59 | $1,156.44 |
| 183 | $741.89 | $3.79 | $2.57 | $739.33 | $856.38 | $1,162.80 |
| 184 | $739.33 | $3.77 | $2.58 | $736.75 | $860.15 | $1,169.15 |
| 185 | $736.75 | $3.76 | $2.59 | $734.15 | $863.91 | $1,175.51 |
| 186 | $734.15 | $3.75 | $2.61 | $731.55 | $867.66 | $1,181.86 |
| 187 | $731.55 | $3.73 | $2.62 | $728.93 | $871.39 | $1,188.21 |
| 188 | $728.93 | $3.72 | $2.63 | $726.29 | $875.11 | $1,194.57 |
| 189 | $726.29 | $3.71 | $2.65 | $723.65 | $878.82 | $1,200.92 |
| 190 | $723.65 | $3.69 | $2.66 | $720.99 | $882.51 | $1,207.28 |
| 191 | $720.99 | $3.68 | $2.67 | $718.31 | $886.19 | $1,213.63 |
| 192 | $718.31 | $3.67 | $2.69 | $715.62 | $889.86 | $1,219.98 |
| 193 | $715.62 | $3.65 | $2.70 | $712.92 | $893.51 | $1,226.34 |
| 194 | $712.92 | $3.64 | $2.72 | $710.21 | $897.15 | $1,232.69 |
| 195 | $710.21 | $3.63 | $2.73 | $707.48 | $900.77 | $1,239.05 |
| 196 | $707.48 | $3.61 | $2.74 | $704.73 | $904.39 | $1,245.40 |
| 197 | $704.73 | $3.60 | $2.76 | $701.98 | $907.98 | $1,251.76 |
| 198 | $701.98 | $3.58 | $2.77 | $699.21 | $911.57 | $1,258.11 |
| 199 | $699.21 | $3.57 | $2.79 | $696.42 | $915.14 | $1,264.46 |
| 200 | $696.42 | $3.55 | $2.80 | $693.62 | $918.69 | $1,270.82 |
| 201 | $693.62 | $3.54 | $2.81 | $690.81 | $922.23 | $1,277.17 |
| 202 | $690.81 | $3.53 | $2.83 | $687.98 | $925.76 | $1,283.53 |
| 203 | $687.98 | $3.51 | $2.84 | $685.14 | $929.27 | $1,289.88 |
| 204 | $685.14 | $3.50 | $2.86 | $682.28 | $932.76 | $1,296.23 |
| 205 | $682.28 | $3.48 | $2.87 | $679.41 | $936.25 | $1,302.59 |
| 206 | $679.41 | $3.47 | $2.89 | $676.52 | $939.71 | $1,308.94 |
| 207 | $676.52 | $3.45 | $2.90 | $673.62 | $943.17 | $1,315.30 |
| 208 | $673.62 | $3.44 | $2.92 | $670.71 | $946.61 | $1,321.65 |
| 209 | $670.71 | $3.42 | $2.93 | $667.78 | $950.03 | $1,328.00 |
| 210 | $667.78 | $3.41 | $2.95 | $664.83 | $953.44 | $1,334.36 |
| 211 | $664.83 | $3.39 | $2.96 | $661.87 | $956.83 | $1,340.71 |
| 212 | $661.87 | $3.38 | $2.98 | $658.89 | $960.21 | $1,347.07 |
| 213 | $658.89 | $3.36 | $2.99 | $655.90 | $963.57 | $1,353.42 |
| 214 | $655.90 | $3.35 | $3.01 | $652.90 | $966.92 | $1,359.77 |
| 215 | $652.90 | $3.33 | $3.02 | $649.87 | $970.25 | $1,366.13 |
| 216 | $649.87 | $3.32 | $3.04 | $646.84 | $973.57 | $1,372.48 |
| 217 | $646.84 | $3.30 | $3.05 | $643.79 | $976.87 | $1,378.84 |
| 218 | $643.79 | $3.29 | $3.07 | $640.72 | $980.16 | $1,385.19 |
| 219 | $640.72 | $3.27 | $3.08 | $637.63 | $983.43 | $1,391.55 |
| 220 | $637.63 | $3.25 | $3.10 | $634.53 | $986.68 | $1,397.90 |
| 221 | $634.53 | $3.24 | $3.12 | $631.42 | $989.92 | $1,404.25 |
| 222 | $631.42 | $3.22 | $3.13 | $628.29 | $993.14 | $1,410.61 |
| 223 | $628.29 | $3.21 | $3.15 | $625.14 | $996.35 | $1,416.96 |
| 224 | $625.14 | $3.19 | $3.16 | $621.98 | $999.54 | $1,423.32 |
| 225 | $621.98 | $3.17 | $3.18 | $618.80 | $1,002.72 | $1,429.67 |
| 226 | $618.80 | $3.16 | $3.20 | $615.60 | $1,005.88 | $1,436.02 |
| 227 | $615.60 | $3.14 | $3.21 | $612.39 | $1,009.02 | $1,442.38 |
| 228 | $612.39 | $3.13 | $3.23 | $609.16 | $1,012.14 | $1,448.73 |
| 229 | $609.16 | $3.11 | $3.24 | $605.92 | $1,015.25 | $1,455.09 |
| 230 | $605.92 | $3.09 | $3.26 | $602.66 | $1,018.35 | $1,461.44 |
| 231 | $602.66 | $3.08 | $3.28 | $599.38 | $1,021.42 | $1,467.79 |
| 232 | $599.38 | $3.06 | $3.29 | $596.08 | $1,024.48 | $1,474.15 |
| 233 | $596.08 | $3.04 | $3.31 | $592.77 | $1,027.52 | $1,480.50 |
| 234 | $592.77 | $3.03 | $3.33 | $589.44 | $1,030.55 | $1,486.86 |
| 235 | $589.44 | $3.01 | $3.35 | $586.10 | $1,033.56 | $1,493.21 |
| 236 | $586.10 | $2.99 | $3.36 | $582.73 | $1,036.55 | $1,499.56 |
| 237 | $582.73 | $2.97 | $3.38 | $579.35 | $1,039.52 | $1,505.92 |
| 238 | $579.35 | $2.96 | $3.40 | $575.96 | $1,042.48 | $1,512.27 |
| 239 | $575.96 | $2.94 | $3.41 | $572.54 | $1,045.42 | $1,518.63 |
| 240 | $572.54 | $2.92 | $3.43 | $569.11 | $1,048.34 | $1,524.98 |
| 241 | $569.11 | $2.90 | $3.45 | $565.66 | $1,051.25 | $1,531.34 |
| 242 | $565.66 | $2.89 | $3.47 | $562.20 | $1,054.13 | $1,537.69 |
| 243 | $562.20 | $2.87 | $3.48 | $558.71 | $1,057.00 | $1,544.04 |
| 244 | $558.71 | $2.85 | $3.50 | $555.21 | $1,059.86 | $1,550.40 |
| 245 | $555.21 | $2.83 | $3.52 | $551.69 | $1,062.69 | $1,556.75 |
| 246 | $551.69 | $2.82 | $3.54 | $548.15 | $1,065.51 | $1,563.11 |
| 247 | $548.15 | $2.80 | $3.56 | $544.59 | $1,068.30 | $1,569.46 |
| 248 | $544.59 | $2.78 | $3.57 | $541.02 | $1,071.08 | $1,575.81 |
| 249 | $541.02 | $2.76 | $3.59 | $537.43 | $1,073.84 | $1,582.17 |
| 250 | $537.43 | $2.74 | $3.61 | $533.82 | $1,076.59 | $1,588.52 |
| 251 | $533.82 | $2.72 | $3.63 | $530.19 | $1,079.31 | $1,594.88 |
| 252 | $530.19 | $2.71 | $3.65 | $526.54 | $1,082.02 | $1,601.23 |
| 253 | $526.54 | $2.69 | $3.67 | $522.87 | $1,084.71 | $1,607.58 |
| 254 | $522.87 | $2.67 | $3.69 | $519.19 | $1,087.37 | $1,613.94 |
| 255 | $519.19 | $2.65 | $3.70 | $515.48 | $1,090.02 | $1,620.29 |
| 256 | $515.48 | $2.63 | $3.72 | $511.76 | $1,092.66 | $1,626.65 |
| 257 | $511.76 | $2.61 | $3.74 | $508.02 | $1,095.27 | $1,633.00 |
| 258 | $508.02 | $2.59 | $3.76 | $504.26 | $1,097.86 | $1,639.35 |
| 259 | $504.26 | $2.57 | $3.78 | $500.48 | $1,100.43 | $1,645.71 |
| 260 | $500.48 | $2.55 | $3.80 | $496.68 | $1,102.99 | $1,652.06 |
| 261 | $496.68 | $2.54 | $3.82 | $492.86 | $1,105.52 | $1,658.42 |
| 262 | $492.86 | $2.52 | $3.84 | $489.02 | $1,108.04 | $1,664.77 |
| 263 | $489.02 | $2.50 | $3.86 | $485.16 | $1,110.54 | $1,671.12 |
| 264 | $485.16 | $2.48 | $3.88 | $481.28 | $1,113.01 | $1,677.48 |
| 265 | $481.28 | $2.46 | $3.90 | $477.39 | $1,115.47 | $1,683.83 |
| 266 | $477.39 | $2.44 | $3.92 | $473.47 | $1,117.91 | $1,690.19 |
| 267 | $473.47 | $2.42 | $3.94 | $469.53 | $1,120.32 | $1,696.54 |
| 268 | $469.53 | $2.40 | $3.96 | $465.57 | $1,122.72 | $1,702.90 |
| 269 | $465.57 | $2.38 | $3.98 | $461.60 | $1,125.10 | $1,709.25 |
| 270 | $461.60 | $2.36 | $4.00 | $457.60 | $1,127.45 | $1,715.60 |
| 271 | $457.60 | $2.34 | $4.02 | $453.58 | $1,129.79 | $1,721.96 |
| 272 | $453.58 | $2.32 | $4.04 | $449.54 | $1,132.10 | $1,728.31 |
| 273 | $449.54 | $2.29 | $4.06 | $445.48 | $1,134.40 | $1,734.67 |
| 274 | $445.48 | $2.27 | $4.08 | $441.40 | $1,136.67 | $1,741.02 |
| 275 | $441.40 | $2.25 | $4.10 | $437.30 | $1,138.92 | $1,747.37 |
| 276 | $437.30 | $2.23 | $4.12 | $433.18 | $1,141.16 | $1,753.73 |
| 277 | $433.18 | $2.21 | $4.14 | $429.03 | $1,143.37 | $1,760.08 |
| 278 | $429.03 | $2.19 | $4.16 | $424.87 | $1,145.56 | $1,766.44 |
| 279 | $424.87 | $2.17 | $4.19 | $420.68 | $1,147.73 | $1,772.79 |
| 280 | $420.68 | $2.15 | $4.21 | $416.48 | $1,149.87 | $1,779.14 |
| 281 | $416.48 | $2.13 | $4.23 | $412.25 | $1,152.00 | $1,785.50 |
| 282 | $412.25 | $2.10 | $4.25 | $408.00 | $1,154.10 | $1,791.85 |
| 283 | $408.00 | $2.08 | $4.27 | $403.73 | $1,156.18 | $1,798.21 |
| 284 | $403.73 | $2.06 | $4.29 | $399.43 | $1,158.25 | $1,804.56 |
| 285 | $399.43 | $2.04 | $4.32 | $395.12 | $1,160.28 | $1,810.91 |
| 286 | $395.12 | $2.02 | $4.34 | $390.78 | $1,162.30 | $1,817.27 |
| 287 | $390.78 | $1.99 | $4.36 | $386.42 | $1,164.30 | $1,823.62 |
| 288 | $386.42 | $1.97 | $4.38 | $382.04 | $1,166.27 | $1,829.98 |
| 289 | $382.04 | $1.95 | $4.40 | $377.64 | $1,168.22 | $1,836.33 |
| 290 | $377.64 | $1.93 | $4.43 | $373.21 | $1,170.15 | $1,842.69 |
| 291 | $373.21 | $1.90 | $4.45 | $368.76 | $1,172.05 | $1,849.04 |
| 292 | $368.76 | $1.88 | $4.47 | $364.29 | $1,173.93 | $1,855.39 |
| 293 | $364.29 | $1.86 | $4.49 | $359.79 | $1,175.79 | $1,861.75 |
| 294 | $359.79 | $1.84 | $4.52 | $355.28 | $1,177.63 | $1,868.10 |
| 295 | $355.28 | $1.81 | $4.54 | $350.74 | $1,179.44 | $1,874.46 |
| 296 | $350.74 | $1.79 | $4.56 | $346.17 | $1,181.23 | $1,880.81 |
| 297 | $346.17 | $1.77 | $4.59 | $341.59 | $1,183.00 | $1,887.16 |
| 298 | $341.59 | $1.74 | $4.61 | $336.97 | $1,184.74 | $1,893.52 |
| 299 | $336.97 | $1.72 | $4.63 | $332.34 | $1,186.46 | $1,899.87 |
| 300 | $332.34 | $1.70 | $4.66 | $327.68 | $1,188.16 | $1,906.23 |
| 301 | $327.68 | $1.67 | $4.68 | $323.00 | $1,189.83 | $1,912.58 |
| 302 | $323.00 | $1.65 | $4.71 | $318.30 | $1,191.48 | $1,918.93 |
| 303 | $318.30 | $1.62 | $4.73 | $313.57 | $1,193.10 | $1,925.29 |
| 304 | $313.57 | $1.60 | $4.75 | $308.81 | $1,194.71 | $1,931.64 |
| 305 | $308.81 | $1.58 | $4.78 | $304.03 | $1,196.28 | $1,938.00 |
| 306 | $304.03 | $1.55 | $4.80 | $299.23 | $1,197.83 | $1,944.35 |
| 307 | $299.23 | $1.53 | $4.83 | $294.41 | $1,199.36 | $1,950.70 |
| 308 | $294.41 | $1.50 | $4.85 | $289.55 | $1,200.86 | $1,957.06 |
| 309 | $289.55 | $1.48 | $4.88 | $284.68 | $1,202.34 | $1,963.41 |
| 310 | $284.68 | $1.45 | $4.90 | $279.78 | $1,203.79 | $1,969.77 |
| 311 | $279.78 | $1.43 | $4.93 | $274.85 | $1,205.22 | $1,976.12 |
| 312 | $274.85 | $1.40 | $4.95 | $269.90 | $1,206.63 | $1,982.48 |
| 313 | $269.90 | $1.38 | $4.98 | $264.92 | $1,208.00 | $1,988.83 |
| 314 | $264.92 | $1.35 | $5.00 | $259.92 | $1,209.35 | $1,995.18 |
| 315 | $259.92 | $1.33 | $5.03 | $254.89 | $1,210.68 | $2,001.54 |
| 316 | $254.89 | $1.30 | $5.05 | $249.84 | $1,211.98 | $2,007.89 |
| 317 | $249.84 | $1.28 | $5.08 | $244.76 | $1,213.26 | $2,014.25 |
| 318 | $244.76 | $1.25 | $5.10 | $239.66 | $1,214.51 | $2,020.60 |
| 319 | $239.66 | $1.22 | $5.13 | $234.53 | $1,215.73 | $2,026.95 |
| 320 | $234.53 | $1.20 | $5.16 | $229.37 | $1,216.93 | $2,033.31 |
| 321 | $229.37 | $1.17 | $5.18 | $224.19 | $1,218.10 | $2,039.66 |
| 322 | $224.19 | $1.14 | $5.21 | $218.98 | $1,219.24 | $2,046.02 |
| 323 | $218.98 | $1.12 | $5.24 | $213.74 | $1,220.36 | $2,052.37 |
| 324 | $213.74 | $1.09 | $5.26 | $208.48 | $1,221.45 | $2,058.72 |
| 325 | $208.48 | $1.06 | $5.29 | $203.19 | $1,222.52 | $2,065.08 |
| 326 | $203.19 | $1.04 | $5.32 | $197.87 | $1,223.55 | $2,071.43 |
| 327 | $197.87 | $1.01 | $5.34 | $192.53 | $1,224.56 | $2,077.79 |
| 328 | $192.53 | $0.98 | $5.37 | $187.15 | $1,225.55 | $2,084.14 |
| 329 | $187.15 | $0.96 | $5.40 | $181.76 | $1,226.50 | $2,090.49 |
| 330 | $181.76 | $0.93 | $5.43 | $176.33 | $1,227.43 | $2,096.85 |
| 331 | $176.33 | $0.90 | $5.45 | $170.88 | $1,228.33 | $2,103.20 |
| 332 | $170.88 | $0.87 | $5.48 | $165.39 | $1,229.20 | $2,109.56 |
| 333 | $165.39 | $0.84 | $5.51 | $159.88 | $1,230.04 | $2,115.91 |
| 334 | $159.88 | $0.82 | $5.54 | $154.35 | $1,230.86 | $2,122.27 |
| 335 | $154.35 | $0.79 | $5.57 | $148.78 | $1,231.65 | $2,128.62 |
| 336 | $148.78 | $0.76 | $5.59 | $143.18 | $1,232.41 | $2,134.97 |
| 337 | $143.18 | $0.73 | $5.62 | $137.56 | $1,233.14 | $2,141.33 |
| 338 | $137.56 | $0.70 | $5.65 | $131.91 | $1,233.84 | $2,147.68 |
| 339 | $131.91 | $0.67 | $5.68 | $126.23 | $1,234.51 | $2,154.04 |
| 340 | $126.23 | $0.64 | $5.71 | $120.52 | $1,235.16 | $2,160.39 |
| 341 | $120.52 | $0.62 | $5.74 | $114.78 | $1,235.77 | $2,166.74 |
| 342 | $114.78 | $0.59 | $5.77 | $109.01 | $1,236.36 | $2,173.10 |
| 343 | $109.01 | $0.56 | $5.80 | $103.21 | $1,236.92 | $2,179.45 |
| 344 | $103.21 | $0.53 | $5.83 | $97.39 | $1,237.44 | $2,185.81 |
| 345 | $97.39 | $0.50 | $5.86 | $91.53 | $1,237.94 | $2,192.16 |
| 346 | $91.53 | $0.47 | $5.89 | $85.64 | $1,238.41 | $2,198.51 |
| 347 | $85.64 | $0.44 | $5.92 | $79.73 | $1,238.84 | $2,204.87 |
| 348 | $79.73 | $0.41 | $5.95 | $73.78 | $1,239.25 | $2,211.22 |
| 349 | $73.78 | $0.38 | $5.98 | $67.80 | $1,239.63 | $2,217.58 |
| 350 | $67.80 | $0.35 | $6.01 | $61.79 | $1,239.97 | $2,223.93 |
| 351 | $61.79 | $0.32 | $6.04 | $55.75 | $1,240.29 | $2,230.28 |
| 352 | $55.75 | $0.28 | $6.07 | $49.68 | $1,240.57 | $2,236.64 |
| 353 | $49.68 | $0.25 | $6.10 | $43.58 | $1,240.83 | $2,242.99 |
| 354 | $43.58 | $0.22 | $6.13 | $37.45 | $1,241.05 | $2,249.35 |
| 355 | $37.45 | $0.19 | $6.16 | $31.29 | $1,241.24 | $2,255.70 |
| 356 | $31.29 | $0.16 | $6.19 | $25.10 | $1,241.40 | $2,262.06 |
| 357 | $25.10 | $0.13 | $6.23 | $18.87 | $1,241.53 | $2,268.41 |
| 358 | $18.87 | $0.10 | $6.26 | $12.61 | $1,241.62 | $2,274.76 |
| 359 | $12.61 | $0.06 | $6.29 | $6.32 | $1,241.69 | $2,281.12 |
| 360 | $6.32 | $0.03 | $6.32 | $0.00 | $1,241.72 | $2,287.47 |