|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,053.00 | $5.70 | $0.95 | $1,052.05 | $5.70 | $6.66 |
| 2 | $1,052.05 | $5.70 | $0.96 | $1,051.09 | $11.40 | $13.31 |
| 3 | $1,051.09 | $5.69 | $0.96 | $1,050.13 | $17.10 | $19.97 |
| 4 | $1,050.13 | $5.69 | $0.97 | $1,049.16 | $22.78 | $26.62 |
| 5 | $1,049.16 | $5.68 | $0.97 | $1,048.19 | $28.47 | $33.28 |
| 6 | $1,048.19 | $5.68 | $0.98 | $1,047.21 | $34.14 | $39.93 |
| 7 | $1,047.21 | $5.67 | $0.98 | $1,046.23 | $39.82 | $46.59 |
| 8 | $1,046.23 | $5.67 | $0.99 | $1,045.24 | $45.48 | $53.25 |
| 9 | $1,045.24 | $5.66 | $0.99 | $1,044.24 | $51.15 | $59.90 |
| 10 | $1,044.24 | $5.66 | $1.00 | $1,043.25 | $56.80 | $66.56 |
| 11 | $1,043.25 | $5.65 | $1.00 | $1,042.24 | $62.45 | $73.21 |
| 12 | $1,042.24 | $5.65 | $1.01 | $1,041.23 | $68.10 | $79.87 |
| 13 | $1,041.23 | $5.64 | $1.02 | $1,040.21 | $73.74 | $86.52 |
| 14 | $1,040.21 | $5.63 | $1.02 | $1,039.19 | $79.37 | $93.18 |
| 15 | $1,039.19 | $5.63 | $1.03 | $1,038.17 | $85.00 | $99.84 |
| 16 | $1,038.17 | $5.62 | $1.03 | $1,037.13 | $90.63 | $106.49 |
| 17 | $1,037.13 | $5.62 | $1.04 | $1,036.10 | $96.24 | $113.15 |
| 18 | $1,036.10 | $5.61 | $1.04 | $1,035.05 | $101.86 | $119.80 |
| 19 | $1,035.05 | $5.61 | $1.05 | $1,034.00 | $107.46 | $126.46 |
| 20 | $1,034.00 | $5.60 | $1.05 | $1,032.95 | $113.06 | $133.11 |
| 21 | $1,032.95 | $5.60 | $1.06 | $1,031.89 | $118.66 | $139.77 |
| 22 | $1,031.89 | $5.59 | $1.07 | $1,030.82 | $124.25 | $146.42 |
| 23 | $1,030.82 | $5.58 | $1.07 | $1,029.75 | $129.83 | $153.08 |
| 24 | $1,029.75 | $5.58 | $1.08 | $1,028.67 | $135.41 | $159.74 |
| 25 | $1,028.67 | $5.57 | $1.08 | $1,027.59 | $140.98 | $166.39 |
| 26 | $1,027.59 | $5.57 | $1.09 | $1,026.50 | $146.55 | $173.05 |
| 27 | $1,026.50 | $5.56 | $1.10 | $1,025.40 | $152.11 | $179.70 |
| 28 | $1,025.40 | $5.55 | $1.10 | $1,024.30 | $157.66 | $186.36 |
| 29 | $1,024.30 | $5.55 | $1.11 | $1,023.19 | $163.21 | $193.01 |
| 30 | $1,023.19 | $5.54 | $1.11 | $1,022.08 | $168.75 | $199.67 |
| 31 | $1,022.08 | $5.54 | $1.12 | $1,020.96 | $174.29 | $206.33 |
| 32 | $1,020.96 | $5.53 | $1.13 | $1,019.84 | $179.82 | $212.98 |
| 33 | $1,019.84 | $5.52 | $1.13 | $1,018.71 | $185.34 | $219.64 |
| 34 | $1,018.71 | $5.52 | $1.14 | $1,017.57 | $190.86 | $226.29 |
| 35 | $1,017.57 | $5.51 | $1.14 | $1,016.42 | $196.37 | $232.95 |
| 36 | $1,016.42 | $5.51 | $1.15 | $1,015.27 | $201.88 | $239.60 |
| 37 | $1,015.27 | $5.50 | $1.16 | $1,014.12 | $207.38 | $246.26 |
| 38 | $1,014.12 | $5.49 | $1.16 | $1,012.95 | $212.87 | $252.92 |
| 39 | $1,012.95 | $5.49 | $1.17 | $1,011.79 | $218.36 | $259.57 |
| 40 | $1,011.79 | $5.48 | $1.18 | $1,010.61 | $223.84 | $266.23 |
| 41 | $1,010.61 | $5.47 | $1.18 | $1,009.43 | $229.31 | $272.88 |
| 42 | $1,009.43 | $5.47 | $1.19 | $1,008.24 | $234.78 | $279.54 |
| 43 | $1,008.24 | $5.46 | $1.19 | $1,007.05 | $240.24 | $286.19 |
| 44 | $1,007.05 | $5.45 | $1.20 | $1,005.85 | $245.70 | $292.85 |
| 45 | $1,005.85 | $5.45 | $1.21 | $1,004.64 | $251.14 | $299.51 |
| 46 | $1,004.64 | $5.44 | $1.21 | $1,003.42 | $256.59 | $306.16 |
| 47 | $1,003.42 | $5.44 | $1.22 | $1,002.20 | $262.02 | $312.82 |
| 48 | $1,002.20 | $5.43 | $1.23 | $1,000.98 | $267.45 | $319.47 |
| 49 | $1,000.98 | $5.42 | $1.23 | $999.74 | $272.87 | $326.13 |
| 50 | $999.74 | $5.42 | $1.24 | $998.50 | $278.29 | $332.78 |
| 51 | $998.50 | $5.41 | $1.25 | $997.26 | $283.70 | $339.44 |
| 52 | $997.26 | $5.40 | $1.25 | $996.00 | $289.10 | $346.10 |
| 53 | $996.00 | $5.40 | $1.26 | $994.74 | $294.49 | $352.75 |
| 54 | $994.74 | $5.39 | $1.27 | $993.47 | $299.88 | $359.41 |
| 55 | $993.47 | $5.38 | $1.27 | $992.20 | $305.26 | $366.06 |
| 56 | $992.20 | $5.37 | $1.28 | $990.92 | $310.64 | $372.72 |
| 57 | $990.92 | $5.37 | $1.29 | $989.63 | $316.00 | $379.37 |
| 58 | $989.63 | $5.36 | $1.30 | $988.34 | $321.36 | $386.03 |
| 59 | $988.34 | $5.35 | $1.30 | $987.03 | $326.72 | $392.68 |
| 60 | $987.03 | $5.35 | $1.31 | $985.72 | $332.06 | $399.34 |
| 61 | $985.72 | $5.34 | $1.32 | $984.41 | $337.40 | $406.00 |
| 62 | $984.41 | $5.33 | $1.32 | $983.08 | $342.74 | $412.65 |
| 63 | $983.08 | $5.33 | $1.33 | $981.75 | $348.06 | $419.31 |
| 64 | $981.75 | $5.32 | $1.34 | $980.42 | $353.38 | $425.96 |
| 65 | $980.42 | $5.31 | $1.35 | $979.07 | $358.69 | $432.62 |
| 66 | $979.07 | $5.30 | $1.35 | $977.72 | $363.99 | $439.27 |
| 67 | $977.72 | $5.30 | $1.36 | $976.36 | $369.29 | $445.93 |
| 68 | $976.36 | $5.29 | $1.37 | $974.99 | $374.58 | $452.59 |
| 69 | $974.99 | $5.28 | $1.37 | $973.62 | $379.86 | $459.24 |
| 70 | $973.62 | $5.27 | $1.38 | $972.23 | $385.13 | $465.90 |
| 71 | $972.23 | $5.27 | $1.39 | $970.85 | $390.40 | $472.55 |
| 72 | $970.85 | $5.26 | $1.40 | $969.45 | $395.66 | $479.21 |
| 73 | $969.45 | $5.25 | $1.40 | $968.04 | $400.91 | $485.86 |
| 74 | $968.04 | $5.24 | $1.41 | $966.63 | $406.15 | $492.52 |
| 75 | $966.63 | $5.24 | $1.42 | $965.21 | $411.39 | $499.18 |
| 76 | $965.21 | $5.23 | $1.43 | $963.78 | $416.62 | $505.83 |
| 77 | $963.78 | $5.22 | $1.44 | $962.35 | $421.84 | $512.49 |
| 78 | $962.35 | $5.21 | $1.44 | $960.91 | $427.05 | $519.14 |
| 79 | $960.91 | $5.20 | $1.45 | $959.46 | $432.25 | $525.80 |
| 80 | $959.46 | $5.20 | $1.46 | $958.00 | $437.45 | $532.45 |
| 81 | $958.00 | $5.19 | $1.47 | $956.53 | $442.64 | $539.11 |
| 82 | $956.53 | $5.18 | $1.47 | $955.06 | $447.82 | $545.77 |
| 83 | $955.06 | $5.17 | $1.48 | $953.57 | $452.99 | $552.42 |
| 84 | $953.57 | $5.17 | $1.49 | $952.08 | $458.16 | $559.08 |
| 85 | $952.08 | $5.16 | $1.50 | $950.58 | $463.32 | $565.73 |
| 86 | $950.58 | $5.15 | $1.51 | $949.08 | $468.47 | $572.39 |
| 87 | $949.08 | $5.14 | $1.51 | $947.56 | $473.61 | $579.04 |
| 88 | $947.56 | $5.13 | $1.52 | $946.04 | $478.74 | $585.70 |
| 89 | $946.04 | $5.12 | $1.53 | $944.51 | $483.86 | $592.36 |
| 90 | $944.51 | $5.12 | $1.54 | $942.97 | $488.98 | $599.01 |
| 91 | $942.97 | $5.11 | $1.55 | $941.42 | $494.09 | $605.67 |
| 92 | $941.42 | $5.10 | $1.56 | $939.86 | $499.19 | $612.32 |
| 93 | $939.86 | $5.09 | $1.56 | $938.30 | $504.28 | $618.98 |
| 94 | $938.30 | $5.08 | $1.57 | $936.73 | $509.36 | $625.63 |
| 95 | $936.73 | $5.07 | $1.58 | $935.15 | $514.43 | $632.29 |
| 96 | $935.15 | $5.07 | $1.59 | $933.55 | $519.50 | $638.94 |
| 97 | $933.55 | $5.06 | $1.60 | $931.96 | $524.56 | $645.60 |
| 98 | $931.96 | $5.05 | $1.61 | $930.35 | $529.60 | $652.26 |
| 99 | $930.35 | $5.04 | $1.62 | $928.73 | $534.64 | $658.91 |
| 100 | $928.73 | $5.03 | $1.63 | $927.11 | $539.67 | $665.57 |
| 101 | $927.11 | $5.02 | $1.63 | $925.47 | $544.70 | $672.22 |
| 102 | $925.47 | $5.01 | $1.64 | $923.83 | $549.71 | $678.88 |
| 103 | $923.83 | $5.00 | $1.65 | $922.18 | $554.71 | $685.53 |
| 104 | $922.18 | $5.00 | $1.66 | $920.52 | $559.71 | $692.19 |
| 105 | $920.52 | $4.99 | $1.67 | $918.85 | $564.69 | $698.85 |
| 106 | $918.85 | $4.98 | $1.68 | $917.17 | $569.67 | $705.50 |
| 107 | $917.17 | $4.97 | $1.69 | $915.48 | $574.64 | $712.16 |
| 108 | $915.48 | $4.96 | $1.70 | $913.79 | $579.60 | $718.81 |
| 109 | $913.79 | $4.95 | $1.71 | $912.08 | $584.55 | $725.47 |
| 110 | $912.08 | $4.94 | $1.72 | $910.36 | $589.49 | $732.12 |
| 111 | $910.36 | $4.93 | $1.72 | $908.64 | $594.42 | $738.78 |
| 112 | $908.64 | $4.92 | $1.73 | $906.91 | $599.34 | $745.44 |
| 113 | $906.91 | $4.91 | $1.74 | $905.16 | $604.25 | $752.09 |
| 114 | $905.16 | $4.90 | $1.75 | $903.41 | $609.16 | $758.75 |
| 115 | $903.41 | $4.89 | $1.76 | $901.65 | $614.05 | $765.40 |
| 116 | $901.65 | $4.88 | $1.77 | $899.88 | $618.93 | $772.06 |
| 117 | $899.88 | $4.87 | $1.78 | $898.09 | $623.81 | $778.71 |
| 118 | $898.09 | $4.86 | $1.79 | $896.30 | $628.67 | $785.37 |
| 119 | $896.30 | $4.85 | $1.80 | $894.50 | $633.53 | $792.03 |
| 120 | $894.50 | $4.85 | $1.81 | $892.69 | $638.37 | $798.68 |
| 121 | $892.69 | $4.84 | $1.82 | $890.87 | $643.21 | $805.34 |
| 122 | $890.87 | $4.83 | $1.83 | $889.04 | $648.03 | $811.99 |
| 123 | $889.04 | $4.82 | $1.84 | $887.20 | $652.85 | $818.65 |
| 124 | $887.20 | $4.81 | $1.85 | $885.35 | $657.66 | $825.30 |
| 125 | $885.35 | $4.80 | $1.86 | $883.49 | $662.45 | $831.96 |
| 126 | $883.49 | $4.79 | $1.87 | $881.62 | $667.24 | $838.62 |
| 127 | $881.62 | $4.78 | $1.88 | $879.74 | $672.01 | $845.27 |
| 128 | $879.74 | $4.77 | $1.89 | $877.85 | $676.78 | $851.93 |
| 129 | $877.85 | $4.76 | $1.90 | $875.95 | $681.53 | $858.58 |
| 130 | $875.95 | $4.74 | $1.91 | $874.04 | $686.28 | $865.24 |
| 131 | $874.04 | $4.73 | $1.92 | $872.12 | $691.01 | $871.89 |
| 132 | $872.12 | $4.72 | $1.93 | $870.19 | $695.74 | $878.55 |
| 133 | $870.19 | $4.71 | $1.94 | $868.24 | $700.45 | $885.20 |
| 134 | $868.24 | $4.70 | $1.95 | $866.29 | $705.15 | $891.86 |
| 135 | $866.29 | $4.69 | $1.96 | $864.33 | $709.85 | $898.52 |
| 136 | $864.33 | $4.68 | $1.97 | $862.35 | $714.53 | $905.17 |
| 137 | $862.35 | $4.67 | $1.98 | $860.37 | $719.20 | $911.83 |
| 138 | $860.37 | $4.66 | $2.00 | $858.37 | $723.86 | $918.48 |
| 139 | $858.37 | $4.65 | $2.01 | $856.37 | $728.51 | $925.14 |
| 140 | $856.37 | $4.64 | $2.02 | $854.35 | $733.15 | $931.79 |
| 141 | $854.35 | $4.63 | $2.03 | $852.32 | $737.77 | $938.45 |
| 142 | $852.32 | $4.62 | $2.04 | $850.28 | $742.39 | $945.11 |
| 143 | $850.28 | $4.61 | $2.05 | $848.23 | $747.00 | $951.76 |
| 144 | $848.23 | $4.59 | $2.06 | $846.17 | $751.59 | $958.42 |
| 145 | $846.17 | $4.58 | $2.07 | $844.10 | $756.17 | $965.07 |
| 146 | $844.10 | $4.57 | $2.08 | $842.02 | $760.75 | $971.73 |
| 147 | $842.02 | $4.56 | $2.09 | $839.92 | $765.31 | $978.38 |
| 148 | $839.92 | $4.55 | $2.11 | $837.82 | $769.86 | $985.04 |
| 149 | $837.82 | $4.54 | $2.12 | $835.70 | $774.40 | $991.70 |
| 150 | $835.70 | $4.53 | $2.13 | $833.57 | $778.92 | $998.35 |
| 151 | $833.57 | $4.52 | $2.14 | $831.43 | $783.44 | $1,005.01 |
| 152 | $831.43 | $4.50 | $2.15 | $829.28 | $787.94 | $1,011.66 |
| 153 | $829.28 | $4.49 | $2.16 | $827.11 | $792.43 | $1,018.32 |
| 154 | $827.11 | $4.48 | $2.18 | $824.94 | $796.91 | $1,024.97 |
| 155 | $824.94 | $4.47 | $2.19 | $822.75 | $801.38 | $1,031.63 |
| 156 | $822.75 | $4.46 | $2.20 | $820.55 | $805.84 | $1,038.29 |
| 157 | $820.55 | $4.44 | $2.21 | $818.34 | $810.28 | $1,044.94 |
| 158 | $818.34 | $4.43 | $2.22 | $816.12 | $814.72 | $1,051.60 |
| 159 | $816.12 | $4.42 | $2.24 | $813.88 | $819.14 | $1,058.25 |
| 160 | $813.88 | $4.41 | $2.25 | $811.64 | $823.54 | $1,064.91 |
| 161 | $811.64 | $4.40 | $2.26 | $809.38 | $827.94 | $1,071.56 |
| 162 | $809.38 | $4.38 | $2.27 | $807.11 | $832.33 | $1,078.22 |
| 163 | $807.11 | $4.37 | $2.28 | $804.82 | $836.70 | $1,084.88 |
| 164 | $804.82 | $4.36 | $2.30 | $802.53 | $841.06 | $1,091.53 |
| 165 | $802.53 | $4.35 | $2.31 | $800.22 | $845.40 | $1,098.19 |
| 166 | $800.22 | $4.33 | $2.32 | $797.90 | $849.74 | $1,104.84 |
| 167 | $797.90 | $4.32 | $2.33 | $795.56 | $854.06 | $1,111.50 |
| 168 | $795.56 | $4.31 | $2.35 | $793.22 | $858.37 | $1,118.15 |
| 169 | $793.22 | $4.30 | $2.36 | $790.86 | $862.67 | $1,124.81 |
| 170 | $790.86 | $4.28 | $2.37 | $788.48 | $866.95 | $1,131.46 |
| 171 | $788.48 | $4.27 | $2.38 | $786.10 | $871.22 | $1,138.12 |
| 172 | $786.10 | $4.26 | $2.40 | $783.70 | $875.48 | $1,144.78 |
| 173 | $783.70 | $4.25 | $2.41 | $781.29 | $879.72 | $1,151.43 |
| 174 | $781.29 | $4.23 | $2.42 | $778.87 | $883.96 | $1,158.09 |
| 175 | $778.87 | $4.22 | $2.44 | $776.43 | $888.17 | $1,164.74 |
| 176 | $776.43 | $4.21 | $2.45 | $773.98 | $892.38 | $1,171.40 |
| 177 | $773.98 | $4.19 | $2.46 | $771.52 | $896.57 | $1,178.05 |
| 178 | $771.52 | $4.18 | $2.48 | $769.04 | $900.75 | $1,184.71 |
| 179 | $769.04 | $4.17 | $2.49 | $766.55 | $904.92 | $1,191.37 |
| 180 | $766.55 | $4.15 | $2.50 | $764.05 | $909.07 | $1,198.02 |
| 181 | $764.05 | $4.14 | $2.52 | $761.53 | $913.21 | $1,204.68 |
| 182 | $761.53 | $4.12 | $2.53 | $759.00 | $917.33 | $1,211.33 |
| 183 | $759.00 | $4.11 | $2.54 | $756.46 | $921.44 | $1,217.99 |
| 184 | $756.46 | $4.10 | $2.56 | $753.90 | $925.54 | $1,224.64 |
| 185 | $753.90 | $4.08 | $2.57 | $751.33 | $929.63 | $1,231.30 |
| 186 | $751.33 | $4.07 | $2.59 | $748.74 | $933.70 | $1,237.96 |
| 187 | $748.74 | $4.06 | $2.60 | $746.14 | $937.75 | $1,244.61 |
| 188 | $746.14 | $4.04 | $2.61 | $743.53 | $941.79 | $1,251.27 |
| 189 | $743.53 | $4.03 | $2.63 | $740.90 | $945.82 | $1,257.92 |
| 190 | $740.90 | $4.01 | $2.64 | $738.25 | $949.83 | $1,264.58 |
| 191 | $738.25 | $4.00 | $2.66 | $735.60 | $953.83 | $1,271.23 |
| 192 | $735.60 | $3.98 | $2.67 | $732.93 | $957.82 | $1,277.89 |
| 193 | $732.93 | $3.97 | $2.69 | $730.24 | $961.79 | $1,284.55 |
| 194 | $730.24 | $3.96 | $2.70 | $727.54 | $965.74 | $1,291.20 |
| 195 | $727.54 | $3.94 | $2.71 | $724.83 | $969.68 | $1,297.86 |
| 196 | $724.83 | $3.93 | $2.73 | $722.10 | $973.61 | $1,304.51 |
| 197 | $722.10 | $3.91 | $2.74 | $719.35 | $977.52 | $1,311.17 |
| 198 | $719.35 | $3.90 | $2.76 | $716.59 | $981.42 | $1,317.82 |
| 199 | $716.59 | $3.88 | $2.77 | $713.82 | $985.30 | $1,324.48 |
| 200 | $713.82 | $3.87 | $2.79 | $711.03 | $989.16 | $1,331.14 |
| 201 | $711.03 | $3.85 | $2.80 | $708.23 | $993.02 | $1,337.79 |
| 202 | $708.23 | $3.84 | $2.82 | $705.41 | $996.85 | $1,344.45 |
| 203 | $705.41 | $3.82 | $2.83 | $702.57 | $1,000.67 | $1,351.10 |
| 204 | $702.57 | $3.81 | $2.85 | $699.72 | $1,004.48 | $1,357.76 |
| 205 | $699.72 | $3.79 | $2.87 | $696.86 | $1,008.27 | $1,364.41 |
| 206 | $696.86 | $3.77 | $2.88 | $693.97 | $1,012.04 | $1,371.07 |
| 207 | $693.97 | $3.76 | $2.90 | $691.08 | $1,015.80 | $1,377.72 |
| 208 | $691.08 | $3.74 | $2.91 | $688.17 | $1,019.55 | $1,384.38 |
| 209 | $688.17 | $3.73 | $2.93 | $685.24 | $1,023.27 | $1,391.04 |
| 210 | $685.24 | $3.71 | $2.94 | $682.29 | $1,026.99 | $1,397.69 |
| 211 | $682.29 | $3.70 | $2.96 | $679.33 | $1,030.68 | $1,404.35 |
| 212 | $679.33 | $3.68 | $2.98 | $676.36 | $1,034.36 | $1,411.00 |
| 213 | $676.36 | $3.66 | $2.99 | $673.37 | $1,038.02 | $1,417.66 |
| 214 | $673.37 | $3.65 | $3.01 | $670.36 | $1,041.67 | $1,424.31 |
| 215 | $670.36 | $3.63 | $3.02 | $667.33 | $1,045.30 | $1,430.97 |
| 216 | $667.33 | $3.61 | $3.04 | $664.29 | $1,048.92 | $1,437.63 |
| 217 | $664.29 | $3.60 | $3.06 | $661.23 | $1,052.52 | $1,444.28 |
| 218 | $661.23 | $3.58 | $3.07 | $658.16 | $1,056.10 | $1,450.94 |
| 219 | $658.16 | $3.57 | $3.09 | $655.07 | $1,059.66 | $1,457.59 |
| 220 | $655.07 | $3.55 | $3.11 | $651.96 | $1,063.21 | $1,464.25 |
| 221 | $651.96 | $3.53 | $3.12 | $648.84 | $1,066.74 | $1,470.90 |
| 222 | $648.84 | $3.51 | $3.14 | $645.70 | $1,070.26 | $1,477.56 |
| 223 | $645.70 | $3.50 | $3.16 | $642.54 | $1,073.75 | $1,484.22 |
| 224 | $642.54 | $3.48 | $3.18 | $639.36 | $1,077.23 | $1,490.87 |
| 225 | $639.36 | $3.46 | $3.19 | $636.17 | $1,080.70 | $1,497.53 |
| 226 | $636.17 | $3.45 | $3.21 | $632.96 | $1,084.14 | $1,504.18 |
| 227 | $632.96 | $3.43 | $3.23 | $629.73 | $1,087.57 | $1,510.84 |
| 228 | $629.73 | $3.41 | $3.24 | $626.49 | $1,090.98 | $1,517.49 |
| 229 | $626.49 | $3.39 | $3.26 | $623.23 | $1,094.38 | $1,524.15 |
| 230 | $623.23 | $3.38 | $3.28 | $619.95 | $1,097.75 | $1,530.81 |
| 231 | $619.95 | $3.36 | $3.30 | $616.65 | $1,101.11 | $1,537.46 |
| 232 | $616.65 | $3.34 | $3.32 | $613.33 | $1,104.45 | $1,544.12 |
| 233 | $613.33 | $3.32 | $3.33 | $610.00 | $1,107.77 | $1,550.77 |
| 234 | $610.00 | $3.30 | $3.35 | $606.65 | $1,111.08 | $1,557.43 |
| 235 | $606.65 | $3.29 | $3.37 | $603.28 | $1,114.36 | $1,564.08 |
| 236 | $603.28 | $3.27 | $3.39 | $599.89 | $1,117.63 | $1,570.74 |
| 237 | $599.89 | $3.25 | $3.41 | $596.49 | $1,120.88 | $1,577.40 |
| 238 | $596.49 | $3.23 | $3.42 | $593.06 | $1,124.11 | $1,584.05 |
| 239 | $593.06 | $3.21 | $3.44 | $589.62 | $1,127.32 | $1,590.71 |
| 240 | $589.62 | $3.19 | $3.46 | $586.16 | $1,130.52 | $1,597.36 |
| 241 | $586.16 | $3.18 | $3.48 | $582.67 | $1,133.69 | $1,604.02 |
| 242 | $582.67 | $3.16 | $3.50 | $579.18 | $1,136.85 | $1,610.67 |
| 243 | $579.18 | $3.14 | $3.52 | $575.66 | $1,139.99 | $1,617.33 |
| 244 | $575.66 | $3.12 | $3.54 | $572.12 | $1,143.10 | $1,623.99 |
| 245 | $572.12 | $3.10 | $3.56 | $568.56 | $1,146.20 | $1,630.64 |
| 246 | $568.56 | $3.08 | $3.58 | $564.99 | $1,149.28 | $1,637.30 |
| 247 | $564.99 | $3.06 | $3.60 | $561.39 | $1,152.34 | $1,643.95 |
| 248 | $561.39 | $3.04 | $3.61 | $557.78 | $1,155.38 | $1,650.61 |
| 249 | $557.78 | $3.02 | $3.63 | $554.14 | $1,158.41 | $1,657.26 |
| 250 | $554.14 | $3.00 | $3.65 | $550.49 | $1,161.41 | $1,663.92 |
| 251 | $550.49 | $2.98 | $3.67 | $546.81 | $1,164.39 | $1,670.57 |
| 252 | $546.81 | $2.96 | $3.69 | $543.12 | $1,167.35 | $1,677.23 |
| 253 | $543.12 | $2.94 | $3.71 | $539.41 | $1,170.29 | $1,683.89 |
| 254 | $539.41 | $2.92 | $3.73 | $535.67 | $1,173.21 | $1,690.54 |
| 255 | $535.67 | $2.90 | $3.75 | $531.92 | $1,176.12 | $1,697.20 |
| 256 | $531.92 | $2.88 | $3.77 | $528.14 | $1,179.00 | $1,703.85 |
| 257 | $528.14 | $2.86 | $3.79 | $524.35 | $1,181.86 | $1,710.51 |
| 258 | $524.35 | $2.84 | $3.82 | $520.53 | $1,184.70 | $1,717.16 |
| 259 | $520.53 | $2.82 | $3.84 | $516.70 | $1,187.52 | $1,723.82 |
| 260 | $516.70 | $2.80 | $3.86 | $512.84 | $1,190.32 | $1,730.48 |
| 261 | $512.84 | $2.78 | $3.88 | $508.96 | $1,193.09 | $1,737.13 |
| 262 | $508.96 | $2.76 | $3.90 | $505.06 | $1,195.85 | $1,743.79 |
| 263 | $505.06 | $2.74 | $3.92 | $501.14 | $1,198.59 | $1,750.44 |
| 264 | $501.14 | $2.71 | $3.94 | $497.20 | $1,201.30 | $1,757.10 |
| 265 | $497.20 | $2.69 | $3.96 | $493.24 | $1,203.99 | $1,763.75 |
| 266 | $493.24 | $2.67 | $3.98 | $489.26 | $1,206.67 | $1,770.41 |
| 267 | $489.26 | $2.65 | $4.01 | $485.25 | $1,209.32 | $1,777.07 |
| 268 | $485.25 | $2.63 | $4.03 | $481.22 | $1,211.95 | $1,783.72 |
| 269 | $481.22 | $2.61 | $4.05 | $477.17 | $1,214.55 | $1,790.38 |
| 270 | $477.17 | $2.58 | $4.07 | $473.10 | $1,217.14 | $1,797.03 |
| 271 | $473.10 | $2.56 | $4.09 | $469.01 | $1,219.70 | $1,803.69 |
| 272 | $469.01 | $2.54 | $4.12 | $464.90 | $1,222.24 | $1,810.34 |
| 273 | $464.90 | $2.52 | $4.14 | $460.76 | $1,224.76 | $1,817.00 |
| 274 | $460.76 | $2.50 | $4.16 | $456.60 | $1,227.25 | $1,823.66 |
| 275 | $456.60 | $2.47 | $4.18 | $452.42 | $1,229.73 | $1,830.31 |
| 276 | $452.42 | $2.45 | $4.21 | $448.21 | $1,232.18 | $1,836.97 |
| 277 | $448.21 | $2.43 | $4.23 | $443.98 | $1,234.61 | $1,843.62 |
| 278 | $443.98 | $2.40 | $4.25 | $439.73 | $1,237.01 | $1,850.28 |
| 279 | $439.73 | $2.38 | $4.27 | $435.46 | $1,239.39 | $1,856.93 |
| 280 | $435.46 | $2.36 | $4.30 | $431.16 | $1,241.75 | $1,863.59 |
| 281 | $431.16 | $2.34 | $4.32 | $426.84 | $1,244.09 | $1,870.25 |
| 282 | $426.84 | $2.31 | $4.34 | $422.50 | $1,246.40 | $1,876.90 |
| 283 | $422.50 | $2.29 | $4.37 | $418.13 | $1,248.69 | $1,883.56 |
| 284 | $418.13 | $2.26 | $4.39 | $413.74 | $1,250.95 | $1,890.21 |
| 285 | $413.74 | $2.24 | $4.41 | $409.32 | $1,253.19 | $1,896.87 |
| 286 | $409.32 | $2.22 | $4.44 | $404.89 | $1,255.41 | $1,903.52 |
| 287 | $404.89 | $2.19 | $4.46 | $400.42 | $1,257.60 | $1,910.18 |
| 288 | $400.42 | $2.17 | $4.49 | $395.94 | $1,259.77 | $1,916.83 |
| 289 | $395.94 | $2.14 | $4.51 | $391.43 | $1,261.92 | $1,923.49 |
| 290 | $391.43 | $2.12 | $4.54 | $386.89 | $1,264.04 | $1,930.15 |
| 291 | $386.89 | $2.10 | $4.56 | $382.33 | $1,266.13 | $1,936.80 |
| 292 | $382.33 | $2.07 | $4.58 | $377.75 | $1,268.20 | $1,943.46 |
| 293 | $377.75 | $2.05 | $4.61 | $373.14 | $1,270.25 | $1,950.11 |
| 294 | $373.14 | $2.02 | $4.63 | $368.50 | $1,272.27 | $1,956.77 |
| 295 | $368.50 | $2.00 | $4.66 | $363.84 | $1,274.27 | $1,963.42 |
| 296 | $363.84 | $1.97 | $4.68 | $359.16 | $1,276.24 | $1,970.08 |
| 297 | $359.16 | $1.95 | $4.71 | $354.45 | $1,278.18 | $1,976.74 |
| 298 | $354.45 | $1.92 | $4.74 | $349.71 | $1,280.10 | $1,983.39 |
| 299 | $349.71 | $1.89 | $4.76 | $344.95 | $1,282.00 | $1,990.05 |
| 300 | $344.95 | $1.87 | $4.79 | $340.16 | $1,283.87 | $1,996.70 |
| 301 | $340.16 | $1.84 | $4.81 | $335.35 | $1,285.71 | $2,003.36 |
| 302 | $335.35 | $1.82 | $4.84 | $330.51 | $1,287.52 | $2,010.01 |
| 303 | $330.51 | $1.79 | $4.87 | $325.65 | $1,289.32 | $2,016.67 |
| 304 | $325.65 | $1.76 | $4.89 | $320.75 | $1,291.08 | $2,023.33 |
| 305 | $320.75 | $1.74 | $4.92 | $315.84 | $1,292.82 | $2,029.98 |
| 306 | $315.84 | $1.71 | $4.94 | $310.89 | $1,294.53 | $2,036.64 |
| 307 | $310.89 | $1.68 | $4.97 | $305.92 | $1,296.21 | $2,043.29 |
| 308 | $305.92 | $1.66 | $5.00 | $300.92 | $1,297.87 | $2,049.95 |
| 309 | $300.92 | $1.63 | $5.03 | $295.89 | $1,299.50 | $2,056.60 |
| 310 | $295.89 | $1.60 | $5.05 | $290.84 | $1,301.10 | $2,063.26 |
| 311 | $290.84 | $1.58 | $5.08 | $285.76 | $1,302.68 | $2,069.92 |
| 312 | $285.76 | $1.55 | $5.11 | $280.65 | $1,304.22 | $2,076.57 |
| 313 | $280.65 | $1.52 | $5.14 | $275.52 | $1,305.74 | $2,083.23 |
| 314 | $275.52 | $1.49 | $5.16 | $270.35 | $1,307.24 | $2,089.88 |
| 315 | $270.35 | $1.46 | $5.19 | $265.16 | $1,308.70 | $2,096.54 |
| 316 | $265.16 | $1.44 | $5.22 | $259.94 | $1,310.14 | $2,103.19 |
| 317 | $259.94 | $1.41 | $5.25 | $254.70 | $1,311.55 | $2,109.85 |
| 318 | $254.70 | $1.38 | $5.28 | $249.42 | $1,312.93 | $2,116.51 |
| 319 | $249.42 | $1.35 | $5.30 | $244.12 | $1,314.28 | $2,123.16 |
| 320 | $244.12 | $1.32 | $5.33 | $238.78 | $1,315.60 | $2,129.82 |
| 321 | $238.78 | $1.29 | $5.36 | $233.42 | $1,316.89 | $2,136.47 |
| 322 | $233.42 | $1.26 | $5.39 | $228.03 | $1,318.16 | $2,143.13 |
| 323 | $228.03 | $1.24 | $5.42 | $222.61 | $1,319.39 | $2,149.78 |
| 324 | $222.61 | $1.21 | $5.45 | $217.16 | $1,320.60 | $2,156.44 |
| 325 | $217.16 | $1.18 | $5.48 | $211.68 | $1,321.77 | $2,163.09 |
| 326 | $211.68 | $1.15 | $5.51 | $206.17 | $1,322.92 | $2,169.75 |
| 327 | $206.17 | $1.12 | $5.54 | $200.63 | $1,324.04 | $2,176.41 |
| 328 | $200.63 | $1.09 | $5.57 | $195.06 | $1,325.12 | $2,183.06 |
| 329 | $195.06 | $1.06 | $5.60 | $189.46 | $1,326.18 | $2,189.72 |
| 330 | $189.46 | $1.03 | $5.63 | $183.83 | $1,327.21 | $2,196.37 |
| 331 | $183.83 | $1.00 | $5.66 | $178.17 | $1,328.20 | $2,203.03 |
| 332 | $178.17 | $0.97 | $5.69 | $172.48 | $1,329.17 | $2,209.68 |
| 333 | $172.48 | $0.93 | $5.72 | $166.76 | $1,330.10 | $2,216.34 |
| 334 | $166.76 | $0.90 | $5.75 | $161.01 | $1,331.00 | $2,223.00 |
| 335 | $161.01 | $0.87 | $5.78 | $155.23 | $1,331.88 | $2,229.65 |
| 336 | $155.23 | $0.84 | $5.81 | $149.41 | $1,332.72 | $2,236.31 |
| 337 | $149.41 | $0.81 | $5.85 | $143.56 | $1,333.53 | $2,242.96 |
| 338 | $143.56 | $0.78 | $5.88 | $137.69 | $1,334.30 | $2,249.62 |
| 339 | $137.69 | $0.75 | $5.91 | $131.78 | $1,335.05 | $2,256.27 |
| 340 | $131.78 | $0.71 | $5.94 | $125.83 | $1,335.76 | $2,262.93 |
| 341 | $125.83 | $0.68 | $5.97 | $119.86 | $1,336.45 | $2,269.59 |
| 342 | $119.86 | $0.65 | $6.01 | $113.85 | $1,337.10 | $2,276.24 |
| 343 | $113.85 | $0.62 | $6.04 | $107.81 | $1,337.71 | $2,282.90 |
| 344 | $107.81 | $0.58 | $6.07 | $101.74 | $1,338.30 | $2,289.55 |
| 345 | $101.74 | $0.55 | $6.10 | $95.64 | $1,338.85 | $2,296.21 |
| 346 | $95.64 | $0.52 | $6.14 | $89.50 | $1,339.36 | $2,302.86 |
| 347 | $89.50 | $0.48 | $6.17 | $83.33 | $1,339.85 | $2,309.52 |
| 348 | $83.33 | $0.45 | $6.20 | $77.13 | $1,340.30 | $2,316.18 |
| 349 | $77.13 | $0.42 | $6.24 | $70.89 | $1,340.72 | $2,322.83 |
| 350 | $70.89 | $0.38 | $6.27 | $64.62 | $1,341.10 | $2,329.49 |
| 351 | $64.62 | $0.35 | $6.31 | $58.31 | $1,341.45 | $2,336.14 |
| 352 | $58.31 | $0.32 | $6.34 | $51.97 | $1,341.77 | $2,342.80 |
| 353 | $51.97 | $0.28 | $6.37 | $45.60 | $1,342.05 | $2,349.45 |
| 354 | $45.60 | $0.25 | $6.41 | $39.19 | $1,342.30 | $2,356.11 |
| 355 | $39.19 | $0.21 | $6.44 | $32.74 | $1,342.51 | $2,362.77 |
| 356 | $32.74 | $0.18 | $6.48 | $26.27 | $1,342.69 | $2,369.42 |
| 357 | $26.27 | $0.14 | $6.51 | $19.75 | $1,342.83 | $2,376.08 |
| 358 | $19.75 | $0.11 | $6.55 | $13.20 | $1,342.94 | $2,382.73 |
| 359 | $13.20 | $0.07 | $6.58 | $6.62 | $1,343.01 | $2,389.39 |
| 360 | $6.62 | $0.04 | $6.62 | $-0.00 | $1,343.04 | $2,396.04 |