|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,053.00 | $5.27 | $1.05 | $1,051.95 | $5.27 | $6.31 |
| 2 | $1,051.95 | $5.26 | $1.05 | $1,050.90 | $10.52 | $12.63 |
| 3 | $1,050.90 | $5.25 | $1.06 | $1,049.84 | $15.78 | $18.94 |
| 4 | $1,049.84 | $5.25 | $1.06 | $1,048.78 | $21.03 | $25.25 |
| 5 | $1,048.78 | $5.24 | $1.07 | $1,047.71 | $26.27 | $31.57 |
| 6 | $1,047.71 | $5.24 | $1.07 | $1,046.63 | $31.51 | $37.88 |
| 7 | $1,046.63 | $5.23 | $1.08 | $1,045.55 | $36.74 | $44.19 |
| 8 | $1,045.55 | $5.23 | $1.09 | $1,044.47 | $41.97 | $50.51 |
| 9 | $1,044.47 | $5.22 | $1.09 | $1,043.37 | $47.19 | $56.82 |
| 10 | $1,043.37 | $5.22 | $1.10 | $1,042.28 | $52.41 | $63.13 |
| 11 | $1,042.28 | $5.21 | $1.10 | $1,041.18 | $57.62 | $69.45 |
| 12 | $1,041.18 | $5.21 | $1.11 | $1,040.07 | $62.83 | $75.76 |
| 13 | $1,040.07 | $5.20 | $1.11 | $1,038.96 | $68.03 | $82.07 |
| 14 | $1,038.96 | $5.19 | $1.12 | $1,037.84 | $73.22 | $88.39 |
| 15 | $1,037.84 | $5.19 | $1.12 | $1,036.71 | $78.41 | $94.70 |
| 16 | $1,036.71 | $5.18 | $1.13 | $1,035.58 | $83.60 | $101.01 |
| 17 | $1,035.58 | $5.18 | $1.14 | $1,034.45 | $88.77 | $107.33 |
| 18 | $1,034.45 | $5.17 | $1.14 | $1,033.31 | $93.95 | $113.64 |
| 19 | $1,033.31 | $5.17 | $1.15 | $1,032.16 | $99.11 | $119.95 |
| 20 | $1,032.16 | $5.16 | $1.15 | $1,031.01 | $104.27 | $126.27 |
| 21 | $1,031.01 | $5.16 | $1.16 | $1,029.85 | $109.43 | $132.58 |
| 22 | $1,029.85 | $5.15 | $1.16 | $1,028.69 | $114.58 | $138.89 |
| 23 | $1,028.69 | $5.14 | $1.17 | $1,027.52 | $119.72 | $145.21 |
| 24 | $1,027.52 | $5.14 | $1.18 | $1,026.34 | $124.86 | $151.52 |
| 25 | $1,026.34 | $5.13 | $1.18 | $1,025.16 | $129.99 | $157.83 |
| 26 | $1,025.16 | $5.13 | $1.19 | $1,023.97 | $135.12 | $164.14 |
| 27 | $1,023.97 | $5.12 | $1.19 | $1,022.78 | $140.24 | $170.46 |
| 28 | $1,022.78 | $5.11 | $1.20 | $1,021.58 | $145.35 | $176.77 |
| 29 | $1,021.58 | $5.11 | $1.21 | $1,020.37 | $150.46 | $183.08 |
| 30 | $1,020.37 | $5.10 | $1.21 | $1,019.16 | $155.56 | $189.40 |
| 31 | $1,019.16 | $5.10 | $1.22 | $1,017.94 | $160.66 | $195.71 |
| 32 | $1,017.94 | $5.09 | $1.22 | $1,016.72 | $165.75 | $202.02 |
| 33 | $1,016.72 | $5.08 | $1.23 | $1,015.49 | $170.83 | $208.34 |
| 34 | $1,015.49 | $5.08 | $1.24 | $1,014.26 | $175.91 | $214.65 |
| 35 | $1,014.26 | $5.07 | $1.24 | $1,013.01 | $180.98 | $220.96 |
| 36 | $1,013.01 | $5.07 | $1.25 | $1,011.77 | $186.04 | $227.28 |
| 37 | $1,011.77 | $5.06 | $1.25 | $1,010.51 | $191.10 | $233.59 |
| 38 | $1,010.51 | $5.05 | $1.26 | $1,009.25 | $196.15 | $239.90 |
| 39 | $1,009.25 | $5.05 | $1.27 | $1,007.98 | $201.20 | $246.22 |
| 40 | $1,007.98 | $5.04 | $1.27 | $1,006.71 | $206.24 | $252.53 |
| 41 | $1,006.71 | $5.03 | $1.28 | $1,005.43 | $211.27 | $258.84 |
| 42 | $1,005.43 | $5.03 | $1.29 | $1,004.14 | $216.30 | $265.16 |
| 43 | $1,004.14 | $5.02 | $1.29 | $1,002.85 | $221.32 | $271.47 |
| 44 | $1,002.85 | $5.01 | $1.30 | $1,001.55 | $226.34 | $277.78 |
| 45 | $1,001.55 | $5.01 | $1.31 | $1,000.25 | $231.34 | $284.10 |
| 46 | $1,000.25 | $5.00 | $1.31 | $998.93 | $236.35 | $290.41 |
| 47 | $998.93 | $4.99 | $1.32 | $997.62 | $241.34 | $296.72 |
| 48 | $997.62 | $4.99 | $1.33 | $996.29 | $246.33 | $303.04 |
| 49 | $996.29 | $4.98 | $1.33 | $994.96 | $251.31 | $309.35 |
| 50 | $994.96 | $4.97 | $1.34 | $993.62 | $256.28 | $315.66 |
| 51 | $993.62 | $4.97 | $1.35 | $992.28 | $261.25 | $321.98 |
| 52 | $992.28 | $4.96 | $1.35 | $990.92 | $266.21 | $328.29 |
| 53 | $990.92 | $4.95 | $1.36 | $989.57 | $271.17 | $334.60 |
| 54 | $989.57 | $4.95 | $1.37 | $988.20 | $276.12 | $340.92 |
| 55 | $988.20 | $4.94 | $1.37 | $986.83 | $281.06 | $347.23 |
| 56 | $986.83 | $4.93 | $1.38 | $985.45 | $285.99 | $353.54 |
| 57 | $985.45 | $4.93 | $1.39 | $984.06 | $290.92 | $359.86 |
| 58 | $984.06 | $4.92 | $1.39 | $982.67 | $295.84 | $366.17 |
| 59 | $982.67 | $4.91 | $1.40 | $981.27 | $300.75 | $372.48 |
| 60 | $981.27 | $4.91 | $1.41 | $979.86 | $305.66 | $378.80 |
| 61 | $979.86 | $4.90 | $1.41 | $978.45 | $310.56 | $385.11 |
| 62 | $978.45 | $4.89 | $1.42 | $977.03 | $315.45 | $391.42 |
| 63 | $977.03 | $4.89 | $1.43 | $975.60 | $320.34 | $397.74 |
| 64 | $975.60 | $4.88 | $1.44 | $974.16 | $325.21 | $404.05 |
| 65 | $974.16 | $4.87 | $1.44 | $972.72 | $330.08 | $410.36 |
| 66 | $972.72 | $4.86 | $1.45 | $971.27 | $334.95 | $416.68 |
| 67 | $971.27 | $4.86 | $1.46 | $969.81 | $339.80 | $422.99 |
| 68 | $969.81 | $4.85 | $1.46 | $968.35 | $344.65 | $429.30 |
| 69 | $968.35 | $4.84 | $1.47 | $966.88 | $349.49 | $435.62 |
| 70 | $966.88 | $4.83 | $1.48 | $965.40 | $354.33 | $441.93 |
| 71 | $965.40 | $4.83 | $1.49 | $963.91 | $359.16 | $448.24 |
| 72 | $963.91 | $4.82 | $1.49 | $962.42 | $363.98 | $454.56 |
| 73 | $962.42 | $4.81 | $1.50 | $960.92 | $368.79 | $460.87 |
| 74 | $960.92 | $4.80 | $1.51 | $959.41 | $373.59 | $467.18 |
| 75 | $959.41 | $4.80 | $1.52 | $957.89 | $378.39 | $473.50 |
| 76 | $957.89 | $4.79 | $1.52 | $956.37 | $383.18 | $479.81 |
| 77 | $956.37 | $4.78 | $1.53 | $954.84 | $387.96 | $486.12 |
| 78 | $954.84 | $4.77 | $1.54 | $953.30 | $392.73 | $492.43 |
| 79 | $953.30 | $4.77 | $1.55 | $951.75 | $397.50 | $498.75 |
| 80 | $951.75 | $4.76 | $1.55 | $950.20 | $402.26 | $505.06 |
| 81 | $950.20 | $4.75 | $1.56 | $948.64 | $407.01 | $511.37 |
| 82 | $948.64 | $4.74 | $1.57 | $947.07 | $411.75 | $517.69 |
| 83 | $947.07 | $4.74 | $1.58 | $945.49 | $416.49 | $524.00 |
| 84 | $945.49 | $4.73 | $1.59 | $943.90 | $421.22 | $530.31 |
| 85 | $943.90 | $4.72 | $1.59 | $942.31 | $425.94 | $536.63 |
| 86 | $942.31 | $4.71 | $1.60 | $940.71 | $430.65 | $542.94 |
| 87 | $940.71 | $4.70 | $1.61 | $939.10 | $435.35 | $549.25 |
| 88 | $939.10 | $4.70 | $1.62 | $937.48 | $440.05 | $555.57 |
| 89 | $937.48 | $4.69 | $1.63 | $935.85 | $444.73 | $561.88 |
| 90 | $935.85 | $4.68 | $1.63 | $934.22 | $449.41 | $568.19 |
| 91 | $934.22 | $4.67 | $1.64 | $932.58 | $454.09 | $574.51 |
| 92 | $932.58 | $4.66 | $1.65 | $930.93 | $458.75 | $580.82 |
| 93 | $930.93 | $4.65 | $1.66 | $929.27 | $463.40 | $587.13 |
| 94 | $929.27 | $4.65 | $1.67 | $927.60 | $468.05 | $593.45 |
| 95 | $927.60 | $4.64 | $1.68 | $925.93 | $472.69 | $599.76 |
| 96 | $925.93 | $4.63 | $1.68 | $924.24 | $477.32 | $606.07 |
| 97 | $924.24 | $4.62 | $1.69 | $922.55 | $481.94 | $612.39 |
| 98 | $922.55 | $4.61 | $1.70 | $920.85 | $486.55 | $618.70 |
| 99 | $920.85 | $4.60 | $1.71 | $919.14 | $491.15 | $625.01 |
| 100 | $919.14 | $4.60 | $1.72 | $917.42 | $495.75 | $631.33 |
| 101 | $917.42 | $4.59 | $1.73 | $915.70 | $500.34 | $637.64 |
| 102 | $915.70 | $4.58 | $1.73 | $913.96 | $504.92 | $643.95 |
| 103 | $913.96 | $4.57 | $1.74 | $912.22 | $509.49 | $650.27 |
| 104 | $912.22 | $4.56 | $1.75 | $910.47 | $514.05 | $656.58 |
| 105 | $910.47 | $4.55 | $1.76 | $908.71 | $518.60 | $662.89 |
| 106 | $908.71 | $4.54 | $1.77 | $906.94 | $523.14 | $669.21 |
| 107 | $906.94 | $4.53 | $1.78 | $905.16 | $527.68 | $675.52 |
| 108 | $905.16 | $4.53 | $1.79 | $903.37 | $532.20 | $681.83 |
| 109 | $903.37 | $4.52 | $1.80 | $901.57 | $536.72 | $688.15 |
| 110 | $901.57 | $4.51 | $1.81 | $899.77 | $541.23 | $694.46 |
| 111 | $899.77 | $4.50 | $1.81 | $897.95 | $545.73 | $700.77 |
| 112 | $897.95 | $4.49 | $1.82 | $896.13 | $550.22 | $707.09 |
| 113 | $896.13 | $4.48 | $1.83 | $894.30 | $554.70 | $713.40 |
| 114 | $894.30 | $4.47 | $1.84 | $892.46 | $559.17 | $719.71 |
| 115 | $892.46 | $4.46 | $1.85 | $890.61 | $563.63 | $726.03 |
| 116 | $890.61 | $4.45 | $1.86 | $888.75 | $568.08 | $732.34 |
| 117 | $888.75 | $4.44 | $1.87 | $886.88 | $572.53 | $738.65 |
| 118 | $886.88 | $4.43 | $1.88 | $885.00 | $576.96 | $744.97 |
| 119 | $885.00 | $4.42 | $1.89 | $883.11 | $581.39 | $751.28 |
| 120 | $883.11 | $4.42 | $1.90 | $881.21 | $585.80 | $757.59 |
| 121 | $881.21 | $4.41 | $1.91 | $879.30 | $590.21 | $763.91 |
| 122 | $879.30 | $4.40 | $1.92 | $877.39 | $594.61 | $770.22 |
| 123 | $877.39 | $4.39 | $1.93 | $875.46 | $598.99 | $776.53 |
| 124 | $875.46 | $4.38 | $1.94 | $873.52 | $603.37 | $782.85 |
| 125 | $873.52 | $4.37 | $1.95 | $871.58 | $607.74 | $789.16 |
| 126 | $871.58 | $4.36 | $1.96 | $869.62 | $612.10 | $795.47 |
| 127 | $869.62 | $4.35 | $1.97 | $867.66 | $616.44 | $801.78 |
| 128 | $867.66 | $4.34 | $1.97 | $865.68 | $620.78 | $808.10 |
| 129 | $865.68 | $4.33 | $1.98 | $863.70 | $625.11 | $814.41 |
| 130 | $863.70 | $4.32 | $1.99 | $861.70 | $629.43 | $820.72 |
| 131 | $861.70 | $4.31 | $2.00 | $859.70 | $633.74 | $827.04 |
| 132 | $859.70 | $4.30 | $2.01 | $857.68 | $638.04 | $833.35 |
| 133 | $857.68 | $4.29 | $2.02 | $855.66 | $642.32 | $839.66 |
| 134 | $855.66 | $4.28 | $2.03 | $853.62 | $646.60 | $845.98 |
| 135 | $853.62 | $4.27 | $2.05 | $851.58 | $650.87 | $852.29 |
| 136 | $851.58 | $4.26 | $2.06 | $849.52 | $655.13 | $858.60 |
| 137 | $849.52 | $4.25 | $2.07 | $847.46 | $659.38 | $864.92 |
| 138 | $847.46 | $4.24 | $2.08 | $845.38 | $663.61 | $871.23 |
| 139 | $845.38 | $4.23 | $2.09 | $843.30 | $667.84 | $877.54 |
| 140 | $843.30 | $4.22 | $2.10 | $841.20 | $672.06 | $883.86 |
| 141 | $841.20 | $4.21 | $2.11 | $839.09 | $676.26 | $890.17 |
| 142 | $839.09 | $4.20 | $2.12 | $836.97 | $680.46 | $896.48 |
| 143 | $836.97 | $4.18 | $2.13 | $834.85 | $684.64 | $902.80 |
| 144 | $834.85 | $4.17 | $2.14 | $832.71 | $688.82 | $909.11 |
| 145 | $832.71 | $4.16 | $2.15 | $830.56 | $692.98 | $915.42 |
| 146 | $830.56 | $4.15 | $2.16 | $828.40 | $697.13 | $921.74 |
| 147 | $828.40 | $4.14 | $2.17 | $826.23 | $701.28 | $928.05 |
| 148 | $826.23 | $4.13 | $2.18 | $824.04 | $705.41 | $934.36 |
| 149 | $824.04 | $4.12 | $2.19 | $821.85 | $709.53 | $940.68 |
| 150 | $821.85 | $4.11 | $2.20 | $819.65 | $713.64 | $946.99 |
| 151 | $819.65 | $4.10 | $2.22 | $817.43 | $717.73 | $953.30 |
| 152 | $817.43 | $4.09 | $2.23 | $815.20 | $721.82 | $959.62 |
| 153 | $815.20 | $4.08 | $2.24 | $812.97 | $725.90 | $965.93 |
| 154 | $812.97 | $4.06 | $2.25 | $810.72 | $729.96 | $972.24 |
| 155 | $810.72 | $4.05 | $2.26 | $808.46 | $734.02 | $978.56 |
| 156 | $808.46 | $4.04 | $2.27 | $806.19 | $738.06 | $984.87 |
| 157 | $806.19 | $4.03 | $2.28 | $803.91 | $742.09 | $991.18 |
| 158 | $803.91 | $4.02 | $2.29 | $801.61 | $746.11 | $997.50 |
| 159 | $801.61 | $4.01 | $2.31 | $799.31 | $750.12 | $1,003.81 |
| 160 | $799.31 | $4.00 | $2.32 | $796.99 | $754.11 | $1,010.12 |
| 161 | $796.99 | $3.98 | $2.33 | $794.66 | $758.10 | $1,016.44 |
| 162 | $794.66 | $3.97 | $2.34 | $792.32 | $762.07 | $1,022.75 |
| 163 | $792.32 | $3.96 | $2.35 | $789.97 | $766.03 | $1,029.06 |
| 164 | $789.97 | $3.95 | $2.36 | $787.61 | $769.98 | $1,035.38 |
| 165 | $787.61 | $3.94 | $2.38 | $785.23 | $773.92 | $1,041.69 |
| 166 | $785.23 | $3.93 | $2.39 | $782.84 | $777.85 | $1,048.00 |
| 167 | $782.84 | $3.91 | $2.40 | $780.45 | $781.76 | $1,054.32 |
| 168 | $780.45 | $3.90 | $2.41 | $778.03 | $785.66 | $1,060.63 |
| 169 | $778.03 | $3.89 | $2.42 | $775.61 | $789.55 | $1,066.94 |
| 170 | $775.61 | $3.88 | $2.44 | $773.18 | $793.43 | $1,073.26 |
| 171 | $773.18 | $3.87 | $2.45 | $770.73 | $797.30 | $1,079.57 |
| 172 | $770.73 | $3.85 | $2.46 | $768.27 | $801.15 | $1,085.88 |
| 173 | $768.27 | $3.84 | $2.47 | $765.80 | $804.99 | $1,092.20 |
| 174 | $765.80 | $3.83 | $2.48 | $763.31 | $808.82 | $1,098.51 |
| 175 | $763.31 | $3.82 | $2.50 | $760.82 | $812.64 | $1,104.82 |
| 176 | $760.82 | $3.80 | $2.51 | $758.31 | $816.44 | $1,111.13 |
| 177 | $758.31 | $3.79 | $2.52 | $755.79 | $820.23 | $1,117.45 |
| 178 | $755.79 | $3.78 | $2.53 | $753.25 | $824.01 | $1,123.76 |
| 179 | $753.25 | $3.77 | $2.55 | $750.70 | $827.78 | $1,130.07 |
| 180 | $750.70 | $3.75 | $2.56 | $748.14 | $831.53 | $1,136.39 |
| 181 | $748.14 | $3.74 | $2.57 | $745.57 | $835.27 | $1,142.70 |
| 182 | $745.57 | $3.73 | $2.59 | $742.99 | $839.00 | $1,149.01 |
| 183 | $742.99 | $3.71 | $2.60 | $740.39 | $842.72 | $1,155.33 |
| 184 | $740.39 | $3.70 | $2.61 | $737.78 | $846.42 | $1,161.64 |
| 185 | $737.78 | $3.69 | $2.62 | $735.15 | $850.11 | $1,167.95 |
| 186 | $735.15 | $3.68 | $2.64 | $732.51 | $853.78 | $1,174.27 |
| 187 | $732.51 | $3.66 | $2.65 | $729.86 | $857.45 | $1,180.58 |
| 188 | $729.86 | $3.65 | $2.66 | $727.20 | $861.09 | $1,186.89 |
| 189 | $727.20 | $3.64 | $2.68 | $724.52 | $864.73 | $1,193.21 |
| 190 | $724.52 | $3.62 | $2.69 | $721.83 | $868.35 | $1,199.52 |
| 191 | $721.83 | $3.61 | $2.70 | $719.13 | $871.96 | $1,205.83 |
| 192 | $719.13 | $3.60 | $2.72 | $716.41 | $875.56 | $1,212.15 |
| 193 | $716.41 | $3.58 | $2.73 | $713.68 | $879.14 | $1,218.46 |
| 194 | $713.68 | $3.57 | $2.74 | $710.93 | $882.71 | $1,224.77 |
| 195 | $710.93 | $3.55 | $2.76 | $708.18 | $886.26 | $1,231.09 |
| 196 | $708.18 | $3.54 | $2.77 | $705.40 | $889.80 | $1,237.40 |
| 197 | $705.40 | $3.53 | $2.79 | $702.62 | $893.33 | $1,243.71 |
| 198 | $702.62 | $3.51 | $2.80 | $699.82 | $896.84 | $1,250.03 |
| 199 | $699.82 | $3.50 | $2.81 | $697.00 | $900.34 | $1,256.34 |
| 200 | $697.00 | $3.49 | $2.83 | $694.17 | $903.83 | $1,262.65 |
| 201 | $694.17 | $3.47 | $2.84 | $691.33 | $907.30 | $1,268.97 |
| 202 | $691.33 | $3.46 | $2.86 | $688.48 | $910.76 | $1,275.28 |
| 203 | $688.48 | $3.44 | $2.87 | $685.60 | $914.20 | $1,281.59 |
| 204 | $685.60 | $3.43 | $2.89 | $682.72 | $917.63 | $1,287.91 |
| 205 | $682.72 | $3.41 | $2.90 | $679.82 | $921.04 | $1,294.22 |
| 206 | $679.82 | $3.40 | $2.91 | $676.91 | $924.44 | $1,300.53 |
| 207 | $676.91 | $3.38 | $2.93 | $673.98 | $927.82 | $1,306.85 |
| 208 | $673.98 | $3.37 | $2.94 | $671.03 | $931.19 | $1,313.16 |
| 209 | $671.03 | $3.36 | $2.96 | $668.08 | $934.55 | $1,319.47 |
| 210 | $668.08 | $3.34 | $2.97 | $665.10 | $937.89 | $1,325.79 |
| 211 | $665.10 | $3.33 | $2.99 | $662.11 | $941.21 | $1,332.10 |
| 212 | $662.11 | $3.31 | $3.00 | $659.11 | $944.52 | $1,338.41 |
| 213 | $659.11 | $3.30 | $3.02 | $656.09 | $947.82 | $1,344.73 |
| 214 | $656.09 | $3.28 | $3.03 | $653.06 | $951.10 | $1,351.04 |
| 215 | $653.06 | $3.27 | $3.05 | $650.01 | $954.37 | $1,357.35 |
| 216 | $650.01 | $3.25 | $3.06 | $646.95 | $957.62 | $1,363.67 |
| 217 | $646.95 | $3.23 | $3.08 | $643.87 | $960.85 | $1,369.98 |
| 218 | $643.87 | $3.22 | $3.09 | $640.78 | $964.07 | $1,376.29 |
| 219 | $640.78 | $3.20 | $3.11 | $637.67 | $967.27 | $1,382.61 |
| 220 | $637.67 | $3.19 | $3.12 | $634.54 | $970.46 | $1,388.92 |
| 221 | $634.54 | $3.17 | $3.14 | $631.40 | $973.64 | $1,395.23 |
| 222 | $631.40 | $3.16 | $3.16 | $628.25 | $976.79 | $1,401.55 |
| 223 | $628.25 | $3.14 | $3.17 | $625.07 | $979.93 | $1,407.86 |
| 224 | $625.07 | $3.13 | $3.19 | $621.89 | $983.06 | $1,414.17 |
| 225 | $621.89 | $3.11 | $3.20 | $618.68 | $986.17 | $1,420.49 |
| 226 | $618.68 | $3.09 | $3.22 | $615.46 | $989.26 | $1,426.80 |
| 227 | $615.46 | $3.08 | $3.24 | $612.23 | $992.34 | $1,433.11 |
| 228 | $612.23 | $3.06 | $3.25 | $608.98 | $995.40 | $1,439.42 |
| 229 | $608.98 | $3.04 | $3.27 | $605.71 | $998.44 | $1,445.74 |
| 230 | $605.71 | $3.03 | $3.28 | $602.42 | $1,001.47 | $1,452.05 |
| 231 | $602.42 | $3.01 | $3.30 | $599.12 | $1,004.49 | $1,458.36 |
| 232 | $599.12 | $3.00 | $3.32 | $595.80 | $1,007.48 | $1,464.68 |
| 233 | $595.80 | $2.98 | $3.33 | $592.47 | $1,010.46 | $1,470.99 |
| 234 | $592.47 | $2.96 | $3.35 | $589.12 | $1,013.42 | $1,477.30 |
| 235 | $589.12 | $2.95 | $3.37 | $585.75 | $1,016.37 | $1,483.62 |
| 236 | $585.75 | $2.93 | $3.38 | $582.37 | $1,019.30 | $1,489.93 |
| 237 | $582.37 | $2.91 | $3.40 | $578.96 | $1,022.21 | $1,496.24 |
| 238 | $578.96 | $2.89 | $3.42 | $575.55 | $1,025.10 | $1,502.56 |
| 239 | $575.55 | $2.88 | $3.44 | $572.11 | $1,027.98 | $1,508.87 |
| 240 | $572.11 | $2.86 | $3.45 | $568.66 | $1,030.84 | $1,515.18 |
| 241 | $568.66 | $2.84 | $3.47 | $565.19 | $1,033.69 | $1,521.50 |
| 242 | $565.19 | $2.83 | $3.49 | $561.70 | $1,036.51 | $1,527.81 |
| 243 | $561.70 | $2.81 | $3.50 | $558.20 | $1,039.32 | $1,534.12 |
| 244 | $558.20 | $2.79 | $3.52 | $554.67 | $1,042.11 | $1,540.44 |
| 245 | $554.67 | $2.77 | $3.54 | $551.13 | $1,044.88 | $1,546.75 |
| 246 | $551.13 | $2.76 | $3.56 | $547.58 | $1,047.64 | $1,553.06 |
| 247 | $547.58 | $2.74 | $3.58 | $544.00 | $1,050.38 | $1,559.38 |
| 248 | $544.00 | $2.72 | $3.59 | $540.41 | $1,053.10 | $1,565.69 |
| 249 | $540.41 | $2.70 | $3.61 | $536.80 | $1,055.80 | $1,572.00 |
| 250 | $536.80 | $2.68 | $3.63 | $533.17 | $1,058.48 | $1,578.32 |
| 251 | $533.17 | $2.67 | $3.65 | $529.52 | $1,061.15 | $1,584.63 |
| 252 | $529.52 | $2.65 | $3.67 | $525.85 | $1,063.80 | $1,590.94 |
| 253 | $525.85 | $2.63 | $3.68 | $522.17 | $1,066.43 | $1,597.26 |
| 254 | $522.17 | $2.61 | $3.70 | $518.47 | $1,069.04 | $1,603.57 |
| 255 | $518.47 | $2.59 | $3.72 | $514.75 | $1,071.63 | $1,609.88 |
| 256 | $514.75 | $2.57 | $3.74 | $511.01 | $1,074.20 | $1,616.20 |
| 257 | $511.01 | $2.56 | $3.76 | $507.25 | $1,076.76 | $1,622.51 |
| 258 | $507.25 | $2.54 | $3.78 | $503.47 | $1,079.29 | $1,628.82 |
| 259 | $503.47 | $2.52 | $3.80 | $499.68 | $1,081.81 | $1,635.14 |
| 260 | $499.68 | $2.50 | $3.81 | $495.86 | $1,084.31 | $1,641.45 |
| 261 | $495.86 | $2.48 | $3.83 | $492.03 | $1,086.79 | $1,647.76 |
| 262 | $492.03 | $2.46 | $3.85 | $488.17 | $1,089.25 | $1,654.08 |
| 263 | $488.17 | $2.44 | $3.87 | $484.30 | $1,091.69 | $1,660.39 |
| 264 | $484.30 | $2.42 | $3.89 | $480.41 | $1,094.11 | $1,666.70 |
| 265 | $480.41 | $2.40 | $3.91 | $476.50 | $1,096.51 | $1,673.02 |
| 266 | $476.50 | $2.38 | $3.93 | $472.57 | $1,098.90 | $1,679.33 |
| 267 | $472.57 | $2.36 | $3.95 | $468.62 | $1,101.26 | $1,685.64 |
| 268 | $468.62 | $2.34 | $3.97 | $464.65 | $1,103.60 | $1,691.96 |
| 269 | $464.65 | $2.32 | $3.99 | $460.66 | $1,105.93 | $1,698.27 |
| 270 | $460.66 | $2.30 | $4.01 | $456.65 | $1,108.23 | $1,704.58 |
| 271 | $456.65 | $2.28 | $4.03 | $452.62 | $1,110.51 | $1,710.90 |
| 272 | $452.62 | $2.26 | $4.05 | $448.57 | $1,112.78 | $1,717.21 |
| 273 | $448.57 | $2.24 | $4.07 | $444.50 | $1,115.02 | $1,723.52 |
| 274 | $444.50 | $2.22 | $4.09 | $440.41 | $1,117.24 | $1,729.84 |
| 275 | $440.41 | $2.20 | $4.11 | $436.29 | $1,119.44 | $1,736.15 |
| 276 | $436.29 | $2.18 | $4.13 | $432.16 | $1,121.62 | $1,742.46 |
| 277 | $432.16 | $2.16 | $4.15 | $428.01 | $1,123.78 | $1,748.77 |
| 278 | $428.01 | $2.14 | $4.17 | $423.84 | $1,125.92 | $1,755.09 |
| 279 | $423.84 | $2.12 | $4.19 | $419.64 | $1,128.04 | $1,761.40 |
| 280 | $419.64 | $2.10 | $4.22 | $415.43 | $1,130.14 | $1,767.71 |
| 281 | $415.43 | $2.08 | $4.24 | $411.19 | $1,132.22 | $1,774.03 |
| 282 | $411.19 | $2.06 | $4.26 | $406.93 | $1,134.28 | $1,780.34 |
| 283 | $406.93 | $2.03 | $4.28 | $402.66 | $1,136.31 | $1,786.65 |
| 284 | $402.66 | $2.01 | $4.30 | $398.36 | $1,138.32 | $1,792.97 |
| 285 | $398.36 | $1.99 | $4.32 | $394.03 | $1,140.32 | $1,799.28 |
| 286 | $394.03 | $1.97 | $4.34 | $389.69 | $1,142.29 | $1,805.59 |
| 287 | $389.69 | $1.95 | $4.36 | $385.33 | $1,144.23 | $1,811.91 |
| 288 | $385.33 | $1.93 | $4.39 | $380.94 | $1,146.16 | $1,818.22 |
| 289 | $380.94 | $1.90 | $4.41 | $376.53 | $1,148.07 | $1,824.53 |
| 290 | $376.53 | $1.88 | $4.43 | $372.10 | $1,149.95 | $1,830.85 |
| 291 | $372.10 | $1.86 | $4.45 | $367.65 | $1,151.81 | $1,837.16 |
| 292 | $367.65 | $1.84 | $4.48 | $363.17 | $1,153.65 | $1,843.47 |
| 293 | $363.17 | $1.82 | $4.50 | $358.68 | $1,155.46 | $1,849.79 |
| 294 | $358.68 | $1.79 | $4.52 | $354.16 | $1,157.26 | $1,856.10 |
| 295 | $354.16 | $1.77 | $4.54 | $349.61 | $1,159.03 | $1,862.41 |
| 296 | $349.61 | $1.75 | $4.57 | $345.05 | $1,160.77 | $1,868.73 |
| 297 | $345.05 | $1.73 | $4.59 | $340.46 | $1,162.50 | $1,875.04 |
| 298 | $340.46 | $1.70 | $4.61 | $335.85 | $1,164.20 | $1,881.35 |
| 299 | $335.85 | $1.68 | $4.63 | $331.21 | $1,165.88 | $1,887.67 |
| 300 | $331.21 | $1.66 | $4.66 | $326.56 | $1,167.54 | $1,893.98 |
| 301 | $326.56 | $1.63 | $4.68 | $321.88 | $1,169.17 | $1,900.29 |
| 302 | $321.88 | $1.61 | $4.70 | $317.17 | $1,170.78 | $1,906.61 |
| 303 | $317.17 | $1.59 | $4.73 | $312.45 | $1,172.37 | $1,912.92 |
| 304 | $312.45 | $1.56 | $4.75 | $307.69 | $1,173.93 | $1,919.23 |
| 305 | $307.69 | $1.54 | $4.77 | $302.92 | $1,175.47 | $1,925.55 |
| 306 | $302.92 | $1.51 | $4.80 | $298.12 | $1,176.98 | $1,931.86 |
| 307 | $298.12 | $1.49 | $4.82 | $293.30 | $1,178.47 | $1,938.17 |
| 308 | $293.30 | $1.47 | $4.85 | $288.45 | $1,179.94 | $1,944.49 |
| 309 | $288.45 | $1.44 | $4.87 | $283.58 | $1,181.38 | $1,950.80 |
| 310 | $283.58 | $1.42 | $4.90 | $278.69 | $1,182.80 | $1,957.11 |
| 311 | $278.69 | $1.39 | $4.92 | $273.77 | $1,184.19 | $1,963.43 |
| 312 | $273.77 | $1.37 | $4.94 | $268.82 | $1,185.56 | $1,969.74 |
| 313 | $268.82 | $1.34 | $4.97 | $263.85 | $1,186.90 | $1,976.05 |
| 314 | $263.85 | $1.32 | $4.99 | $258.86 | $1,188.22 | $1,982.37 |
| 315 | $258.86 | $1.29 | $5.02 | $253.84 | $1,189.52 | $1,988.68 |
| 316 | $253.84 | $1.27 | $5.04 | $248.79 | $1,190.79 | $1,994.99 |
| 317 | $248.79 | $1.24 | $5.07 | $243.73 | $1,192.03 | $2,001.31 |
| 318 | $243.73 | $1.22 | $5.09 | $238.63 | $1,193.25 | $2,007.62 |
| 319 | $238.63 | $1.19 | $5.12 | $233.51 | $1,194.44 | $2,013.93 |
| 320 | $233.51 | $1.17 | $5.15 | $228.36 | $1,195.61 | $2,020.25 |
| 321 | $228.36 | $1.14 | $5.17 | $223.19 | $1,196.75 | $2,026.56 |
| 322 | $223.19 | $1.12 | $5.20 | $218.00 | $1,197.87 | $2,032.87 |
| 323 | $218.00 | $1.09 | $5.22 | $212.77 | $1,198.96 | $2,039.19 |
| 324 | $212.77 | $1.06 | $5.25 | $207.52 | $1,200.02 | $2,045.50 |
| 325 | $207.52 | $1.04 | $5.28 | $202.25 | $1,201.06 | $2,051.81 |
| 326 | $202.25 | $1.01 | $5.30 | $196.95 | $1,202.07 | $2,058.13 |
| 327 | $196.95 | $0.98 | $5.33 | $191.62 | $1,203.06 | $2,064.44 |
| 328 | $191.62 | $0.96 | $5.36 | $186.26 | $1,204.01 | $2,070.75 |
| 329 | $186.26 | $0.93 | $5.38 | $180.88 | $1,204.95 | $2,077.06 |
| 330 | $180.88 | $0.90 | $5.41 | $175.47 | $1,205.85 | $2,083.38 |
| 331 | $175.47 | $0.88 | $5.44 | $170.04 | $1,206.73 | $2,089.69 |
| 332 | $170.04 | $0.85 | $5.46 | $164.57 | $1,207.58 | $2,096.00 |
| 333 | $164.57 | $0.82 | $5.49 | $159.08 | $1,208.40 | $2,102.32 |
| 334 | $159.08 | $0.80 | $5.52 | $153.56 | $1,209.20 | $2,108.63 |
| 335 | $153.56 | $0.77 | $5.55 | $148.02 | $1,209.96 | $2,114.94 |
| 336 | $148.02 | $0.74 | $5.57 | $142.45 | $1,210.70 | $2,121.26 |
| 337 | $142.45 | $0.71 | $5.60 | $136.84 | $1,211.42 | $2,127.57 |
| 338 | $136.84 | $0.68 | $5.63 | $131.22 | $1,212.10 | $2,133.88 |
| 339 | $131.22 | $0.66 | $5.66 | $125.56 | $1,212.76 | $2,140.20 |
| 340 | $125.56 | $0.63 | $5.69 | $119.87 | $1,213.38 | $2,146.51 |
| 341 | $119.87 | $0.60 | $5.71 | $114.16 | $1,213.98 | $2,152.82 |
| 342 | $114.16 | $0.57 | $5.74 | $108.42 | $1,214.55 | $2,159.14 |
| 343 | $108.42 | $0.54 | $5.77 | $102.65 | $1,215.10 | $2,165.45 |
| 344 | $102.65 | $0.51 | $5.80 | $96.85 | $1,215.61 | $2,171.76 |
| 345 | $96.85 | $0.48 | $5.83 | $91.02 | $1,216.09 | $2,178.08 |
| 346 | $91.02 | $0.46 | $5.86 | $85.16 | $1,216.55 | $2,184.39 |
| 347 | $85.16 | $0.43 | $5.89 | $79.27 | $1,216.97 | $2,190.70 |
| 348 | $79.27 | $0.40 | $5.92 | $73.35 | $1,217.37 | $2,197.02 |
| 349 | $73.35 | $0.37 | $5.95 | $67.41 | $1,217.74 | $2,203.33 |
| 350 | $67.41 | $0.34 | $5.98 | $61.43 | $1,218.07 | $2,209.64 |
| 351 | $61.43 | $0.31 | $6.01 | $55.42 | $1,218.38 | $2,215.96 |
| 352 | $55.42 | $0.28 | $6.04 | $49.39 | $1,218.66 | $2,222.27 |
| 353 | $49.39 | $0.25 | $6.07 | $43.32 | $1,218.91 | $2,228.58 |
| 354 | $43.32 | $0.22 | $6.10 | $37.23 | $1,219.12 | $2,234.90 |
| 355 | $37.23 | $0.19 | $6.13 | $31.10 | $1,219.31 | $2,241.21 |
| 356 | $31.10 | $0.16 | $6.16 | $24.94 | $1,219.46 | $2,247.52 |
| 357 | $24.94 | $0.12 | $6.19 | $18.75 | $1,219.59 | $2,253.84 |
| 358 | $18.75 | $0.09 | $6.22 | $12.53 | $1,219.68 | $2,260.15 |
| 359 | $12.53 | $0.06 | $6.25 | $6.28 | $1,219.74 | $2,266.46 |
| 360 | $6.28 | $0.03 | $6.28 | $-0.00 | $1,219.78 | $2,272.78 |