|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,053.00 | $5.48 | $1.00 | $1,052.00 | $5.48 | $6.48 |
| 2 | $1,052.00 | $5.48 | $1.00 | $1,051.00 | $10.96 | $12.97 |
| 3 | $1,051.00 | $5.47 | $1.01 | $1,049.99 | $16.44 | $19.45 |
| 4 | $1,049.99 | $5.47 | $1.01 | $1,048.97 | $21.91 | $25.93 |
| 5 | $1,048.97 | $5.46 | $1.02 | $1,047.95 | $27.37 | $32.42 |
| 6 | $1,047.95 | $5.46 | $1.03 | $1,046.93 | $32.83 | $38.90 |
| 7 | $1,046.93 | $5.45 | $1.03 | $1,045.90 | $38.28 | $45.38 |
| 8 | $1,045.90 | $5.45 | $1.04 | $1,044.86 | $43.73 | $51.87 |
| 9 | $1,044.86 | $5.44 | $1.04 | $1,043.82 | $49.17 | $58.35 |
| 10 | $1,043.82 | $5.44 | $1.05 | $1,042.77 | $54.61 | $64.84 |
| 11 | $1,042.77 | $5.43 | $1.05 | $1,041.72 | $60.04 | $71.32 |
| 12 | $1,041.72 | $5.43 | $1.06 | $1,040.66 | $65.46 | $77.80 |
| 13 | $1,040.66 | $5.42 | $1.06 | $1,039.60 | $70.88 | $84.29 |
| 14 | $1,039.60 | $5.41 | $1.07 | $1,038.53 | $76.30 | $90.77 |
| 15 | $1,038.53 | $5.41 | $1.07 | $1,037.45 | $81.71 | $97.25 |
| 16 | $1,037.45 | $5.40 | $1.08 | $1,036.37 | $87.11 | $103.74 |
| 17 | $1,036.37 | $5.40 | $1.09 | $1,035.29 | $92.51 | $110.22 |
| 18 | $1,035.29 | $5.39 | $1.09 | $1,034.20 | $97.90 | $116.70 |
| 19 | $1,034.20 | $5.39 | $1.10 | $1,033.10 | $103.29 | $123.19 |
| 20 | $1,033.10 | $5.38 | $1.10 | $1,032.00 | $108.67 | $129.67 |
| 21 | $1,032.00 | $5.37 | $1.11 | $1,030.89 | $114.04 | $136.15 |
| 22 | $1,030.89 | $5.37 | $1.11 | $1,029.77 | $119.41 | $142.64 |
| 23 | $1,029.77 | $5.36 | $1.12 | $1,028.65 | $124.77 | $149.12 |
| 24 | $1,028.65 | $5.36 | $1.13 | $1,027.53 | $130.13 | $155.60 |
| 25 | $1,027.53 | $5.35 | $1.13 | $1,026.40 | $135.48 | $162.09 |
| 26 | $1,026.40 | $5.35 | $1.14 | $1,025.26 | $140.83 | $168.57 |
| 27 | $1,025.26 | $5.34 | $1.14 | $1,024.12 | $146.17 | $175.05 |
| 28 | $1,024.12 | $5.33 | $1.15 | $1,022.97 | $151.50 | $181.54 |
| 29 | $1,022.97 | $5.33 | $1.16 | $1,021.81 | $156.83 | $188.02 |
| 30 | $1,021.81 | $5.32 | $1.16 | $1,020.65 | $162.15 | $194.51 |
| 31 | $1,020.65 | $5.32 | $1.17 | $1,019.48 | $167.47 | $200.99 |
| 32 | $1,019.48 | $5.31 | $1.17 | $1,018.31 | $172.78 | $207.47 |
| 33 | $1,018.31 | $5.30 | $1.18 | $1,017.13 | $178.08 | $213.96 |
| 34 | $1,017.13 | $5.30 | $1.19 | $1,015.94 | $183.38 | $220.44 |
| 35 | $1,015.94 | $5.29 | $1.19 | $1,014.75 | $188.67 | $226.92 |
| 36 | $1,014.75 | $5.29 | $1.20 | $1,013.55 | $193.96 | $233.41 |
| 37 | $1,013.55 | $5.28 | $1.20 | $1,012.35 | $199.24 | $239.89 |
| 38 | $1,012.35 | $5.27 | $1.21 | $1,011.14 | $204.51 | $246.37 |
| 39 | $1,011.14 | $5.27 | $1.22 | $1,009.92 | $209.77 | $252.86 |
| 40 | $1,009.92 | $5.26 | $1.22 | $1,008.69 | $215.03 | $259.34 |
| 41 | $1,008.69 | $5.25 | $1.23 | $1,007.46 | $220.29 | $265.82 |
| 42 | $1,007.46 | $5.25 | $1.24 | $1,006.23 | $225.54 | $272.31 |
| 43 | $1,006.23 | $5.24 | $1.24 | $1,004.99 | $230.78 | $278.79 |
| 44 | $1,004.99 | $5.23 | $1.25 | $1,003.74 | $236.01 | $285.27 |
| 45 | $1,003.74 | $5.23 | $1.26 | $1,002.48 | $241.24 | $291.76 |
| 46 | $1,002.48 | $5.22 | $1.26 | $1,001.22 | $246.46 | $298.24 |
| 47 | $1,001.22 | $5.21 | $1.27 | $999.95 | $251.67 | $304.72 |
| 48 | $999.95 | $5.21 | $1.28 | $998.67 | $256.88 | $311.21 |
| 49 | $998.67 | $5.20 | $1.28 | $997.39 | $262.08 | $317.69 |
| 50 | $997.39 | $5.19 | $1.29 | $996.10 | $267.28 | $324.18 |
| 51 | $996.10 | $5.19 | $1.30 | $994.81 | $272.47 | $330.66 |
| 52 | $994.81 | $5.18 | $1.30 | $993.51 | $277.65 | $337.14 |
| 53 | $993.51 | $5.17 | $1.31 | $992.20 | $282.82 | $343.63 |
| 54 | $992.20 | $5.17 | $1.32 | $990.88 | $287.99 | $350.11 |
| 55 | $990.88 | $5.16 | $1.32 | $989.56 | $293.15 | $356.59 |
| 56 | $989.56 | $5.15 | $1.33 | $988.23 | $298.31 | $363.08 |
| 57 | $988.23 | $5.15 | $1.34 | $986.89 | $303.45 | $369.56 |
| 58 | $986.89 | $5.14 | $1.34 | $985.55 | $308.59 | $376.04 |
| 59 | $985.55 | $5.13 | $1.35 | $984.20 | $313.73 | $382.53 |
| 60 | $984.20 | $5.13 | $1.36 | $982.84 | $318.85 | $389.01 |
| 61 | $982.84 | $5.12 | $1.36 | $981.48 | $323.97 | $395.49 |
| 62 | $981.48 | $5.11 | $1.37 | $980.10 | $329.08 | $401.98 |
| 63 | $980.10 | $5.10 | $1.38 | $978.73 | $334.19 | $408.46 |
| 64 | $978.73 | $5.10 | $1.39 | $977.34 | $339.28 | $414.94 |
| 65 | $977.34 | $5.09 | $1.39 | $975.95 | $344.37 | $421.43 |
| 66 | $975.95 | $5.08 | $1.40 | $974.55 | $349.46 | $427.91 |
| 67 | $974.55 | $5.08 | $1.41 | $973.14 | $354.53 | $434.39 |
| 68 | $973.14 | $5.07 | $1.42 | $971.72 | $359.60 | $440.88 |
| 69 | $971.72 | $5.06 | $1.42 | $970.30 | $364.66 | $447.36 |
| 70 | $970.30 | $5.05 | $1.43 | $968.87 | $369.72 | $453.85 |
| 71 | $968.87 | $5.05 | $1.44 | $967.43 | $374.76 | $460.33 |
| 72 | $967.43 | $5.04 | $1.44 | $965.99 | $379.80 | $466.81 |
| 73 | $965.99 | $5.03 | $1.45 | $964.54 | $384.83 | $473.30 |
| 74 | $964.54 | $5.02 | $1.46 | $963.08 | $389.86 | $479.78 |
| 75 | $963.08 | $5.02 | $1.47 | $961.61 | $394.87 | $486.26 |
| 76 | $961.61 | $5.01 | $1.48 | $960.13 | $399.88 | $492.75 |
| 77 | $960.13 | $5.00 | $1.48 | $958.65 | $404.88 | $499.23 |
| 78 | $958.65 | $4.99 | $1.49 | $957.16 | $409.87 | $505.71 |
| 79 | $957.16 | $4.99 | $1.50 | $955.66 | $414.86 | $512.20 |
| 80 | $955.66 | $4.98 | $1.51 | $954.16 | $419.84 | $518.68 |
| 81 | $954.16 | $4.97 | $1.51 | $952.64 | $424.81 | $525.16 |
| 82 | $952.64 | $4.96 | $1.52 | $951.12 | $429.77 | $531.65 |
| 83 | $951.12 | $4.95 | $1.53 | $949.59 | $434.72 | $538.13 |
| 84 | $949.59 | $4.95 | $1.54 | $948.05 | $439.67 | $544.61 |
| 85 | $948.05 | $4.94 | $1.55 | $946.51 | $444.61 | $551.10 |
| 86 | $946.51 | $4.93 | $1.55 | $944.95 | $449.54 | $557.58 |
| 87 | $944.95 | $4.92 | $1.56 | $943.39 | $454.46 | $564.06 |
| 88 | $943.39 | $4.91 | $1.57 | $941.82 | $459.37 | $570.55 |
| 89 | $941.82 | $4.91 | $1.58 | $940.24 | $464.28 | $577.03 |
| 90 | $940.24 | $4.90 | $1.59 | $938.66 | $469.17 | $583.52 |
| 91 | $938.66 | $4.89 | $1.59 | $937.06 | $474.06 | $590.00 |
| 92 | $937.06 | $4.88 | $1.60 | $935.46 | $478.94 | $596.48 |
| 93 | $935.46 | $4.87 | $1.61 | $933.85 | $483.81 | $602.97 |
| 94 | $933.85 | $4.86 | $1.62 | $932.23 | $488.68 | $609.45 |
| 95 | $932.23 | $4.86 | $1.63 | $930.60 | $493.53 | $615.93 |
| 96 | $930.60 | $4.85 | $1.64 | $928.96 | $498.38 | $622.42 |
| 97 | $928.96 | $4.84 | $1.65 | $927.32 | $503.22 | $628.90 |
| 98 | $927.32 | $4.83 | $1.65 | $925.67 | $508.05 | $635.38 |
| 99 | $925.67 | $4.82 | $1.66 | $924.00 | $512.87 | $641.87 |
| 100 | $924.00 | $4.81 | $1.67 | $922.33 | $517.68 | $648.35 |
| 101 | $922.33 | $4.80 | $1.68 | $920.65 | $522.49 | $654.83 |
| 102 | $920.65 | $4.80 | $1.69 | $918.96 | $527.28 | $661.32 |
| 103 | $918.96 | $4.79 | $1.70 | $917.27 | $532.07 | $667.80 |
| 104 | $917.27 | $4.78 | $1.71 | $915.56 | $536.84 | $674.28 |
| 105 | $915.56 | $4.77 | $1.71 | $913.85 | $541.61 | $680.77 |
| 106 | $913.85 | $4.76 | $1.72 | $912.12 | $546.37 | $687.25 |
| 107 | $912.12 | $4.75 | $1.73 | $910.39 | $551.12 | $693.73 |
| 108 | $910.39 | $4.74 | $1.74 | $908.65 | $555.87 | $700.22 |
| 109 | $908.65 | $4.73 | $1.75 | $906.90 | $560.60 | $706.70 |
| 110 | $906.90 | $4.72 | $1.76 | $905.14 | $565.32 | $713.19 |
| 111 | $905.14 | $4.71 | $1.77 | $903.37 | $570.04 | $719.67 |
| 112 | $903.37 | $4.71 | $1.78 | $901.59 | $574.74 | $726.15 |
| 113 | $901.59 | $4.70 | $1.79 | $899.80 | $579.44 | $732.64 |
| 114 | $899.80 | $4.69 | $1.80 | $898.00 | $584.12 | $739.12 |
| 115 | $898.00 | $4.68 | $1.81 | $896.20 | $588.80 | $745.60 |
| 116 | $896.20 | $4.67 | $1.82 | $894.38 | $593.47 | $752.09 |
| 117 | $894.38 | $4.66 | $1.83 | $892.56 | $598.13 | $758.57 |
| 118 | $892.56 | $4.65 | $1.83 | $890.72 | $602.77 | $765.05 |
| 119 | $890.72 | $4.64 | $1.84 | $888.88 | $607.41 | $771.54 |
| 120 | $888.88 | $4.63 | $1.85 | $887.02 | $612.04 | $778.02 |
| 121 | $887.02 | $4.62 | $1.86 | $885.16 | $616.66 | $784.50 |
| 122 | $885.16 | $4.61 | $1.87 | $883.29 | $621.27 | $790.99 |
| 123 | $883.29 | $4.60 | $1.88 | $881.40 | $625.87 | $797.47 |
| 124 | $881.40 | $4.59 | $1.89 | $879.51 | $630.46 | $803.95 |
| 125 | $879.51 | $4.58 | $1.90 | $877.61 | $635.05 | $810.44 |
| 126 | $877.61 | $4.57 | $1.91 | $875.69 | $639.62 | $816.92 |
| 127 | $875.69 | $4.56 | $1.92 | $873.77 | $644.18 | $823.40 |
| 128 | $873.77 | $4.55 | $1.93 | $871.84 | $648.73 | $829.89 |
| 129 | $871.84 | $4.54 | $1.94 | $869.90 | $653.27 | $836.37 |
| 130 | $869.90 | $4.53 | $1.95 | $867.94 | $657.80 | $842.86 |
| 131 | $867.94 | $4.52 | $1.96 | $865.98 | $662.32 | $849.34 |
| 132 | $865.98 | $4.51 | $1.97 | $864.01 | $666.83 | $855.82 |
| 133 | $864.01 | $4.50 | $1.98 | $862.02 | $671.33 | $862.31 |
| 134 | $862.02 | $4.49 | $1.99 | $860.03 | $675.82 | $868.79 |
| 135 | $860.03 | $4.48 | $2.00 | $858.03 | $680.30 | $875.27 |
| 136 | $858.03 | $4.47 | $2.01 | $856.01 | $684.77 | $881.76 |
| 137 | $856.01 | $4.46 | $2.03 | $853.99 | $689.23 | $888.24 |
| 138 | $853.99 | $4.45 | $2.04 | $851.95 | $693.67 | $894.72 |
| 139 | $851.95 | $4.44 | $2.05 | $849.91 | $698.11 | $901.21 |
| 140 | $849.91 | $4.43 | $2.06 | $847.85 | $702.54 | $907.69 |
| 141 | $847.85 | $4.42 | $2.07 | $845.78 | $706.95 | $914.17 |
| 142 | $845.78 | $4.41 | $2.08 | $843.70 | $711.36 | $920.66 |
| 143 | $843.70 | $4.39 | $2.09 | $841.61 | $715.75 | $927.14 |
| 144 | $841.61 | $4.38 | $2.10 | $839.51 | $720.14 | $933.62 |
| 145 | $839.51 | $4.37 | $2.11 | $837.40 | $724.51 | $940.11 |
| 146 | $837.40 | $4.36 | $2.12 | $835.28 | $728.87 | $946.59 |
| 147 | $835.28 | $4.35 | $2.13 | $833.15 | $733.22 | $953.07 |
| 148 | $833.15 | $4.34 | $2.14 | $831.00 | $737.56 | $959.56 |
| 149 | $831.00 | $4.33 | $2.16 | $828.85 | $741.89 | $966.04 |
| 150 | $828.85 | $4.32 | $2.17 | $826.68 | $746.21 | $972.53 |
| 151 | $826.68 | $4.31 | $2.18 | $824.50 | $750.51 | $979.01 |
| 152 | $824.50 | $4.29 | $2.19 | $822.31 | $754.81 | $985.49 |
| 153 | $822.31 | $4.28 | $2.20 | $820.11 | $759.09 | $991.98 |
| 154 | $820.11 | $4.27 | $2.21 | $817.90 | $763.36 | $998.46 |
| 155 | $817.90 | $4.26 | $2.22 | $815.68 | $767.62 | $1,004.94 |
| 156 | $815.68 | $4.25 | $2.24 | $813.44 | $771.87 | $1,011.43 |
| 157 | $813.44 | $4.24 | $2.25 | $811.20 | $776.10 | $1,017.91 |
| 158 | $811.20 | $4.22 | $2.26 | $808.94 | $780.33 | $1,024.39 |
| 159 | $808.94 | $4.21 | $2.27 | $806.67 | $784.54 | $1,030.88 |
| 160 | $806.67 | $4.20 | $2.28 | $804.38 | $788.74 | $1,037.36 |
| 161 | $804.38 | $4.19 | $2.29 | $802.09 | $792.93 | $1,043.84 |
| 162 | $802.09 | $4.18 | $2.31 | $799.78 | $797.11 | $1,050.33 |
| 163 | $799.78 | $4.17 | $2.32 | $797.47 | $801.28 | $1,056.81 |
| 164 | $797.47 | $4.15 | $2.33 | $795.14 | $805.43 | $1,063.29 |
| 165 | $795.14 | $4.14 | $2.34 | $792.79 | $809.57 | $1,069.78 |
| 166 | $792.79 | $4.13 | $2.35 | $790.44 | $813.70 | $1,076.26 |
| 167 | $790.44 | $4.12 | $2.37 | $788.07 | $817.82 | $1,082.74 |
| 168 | $788.07 | $4.10 | $2.38 | $785.69 | $821.92 | $1,089.23 |
| 169 | $785.69 | $4.09 | $2.39 | $783.30 | $826.01 | $1,095.71 |
| 170 | $783.30 | $4.08 | $2.40 | $780.90 | $830.09 | $1,102.20 |
| 171 | $780.90 | $4.07 | $2.42 | $778.48 | $834.16 | $1,108.68 |
| 172 | $778.48 | $4.05 | $2.43 | $776.05 | $838.22 | $1,115.16 |
| 173 | $776.05 | $4.04 | $2.44 | $773.61 | $842.26 | $1,121.65 |
| 174 | $773.61 | $4.03 | $2.45 | $771.16 | $846.29 | $1,128.13 |
| 175 | $771.16 | $4.02 | $2.47 | $768.69 | $850.30 | $1,134.61 |
| 176 | $768.69 | $4.00 | $2.48 | $766.21 | $854.31 | $1,141.10 |
| 177 | $766.21 | $3.99 | $2.49 | $763.72 | $858.30 | $1,147.58 |
| 178 | $763.72 | $3.98 | $2.51 | $761.21 | $862.28 | $1,154.06 |
| 179 | $761.21 | $3.96 | $2.52 | $758.69 | $866.24 | $1,160.55 |
| 180 | $758.69 | $3.95 | $2.53 | $756.16 | $870.19 | $1,167.03 |
| 181 | $756.16 | $3.94 | $2.55 | $753.62 | $874.13 | $1,173.51 |
| 182 | $753.62 | $3.93 | $2.56 | $751.06 | $878.06 | $1,180.00 |
| 183 | $751.06 | $3.91 | $2.57 | $748.49 | $881.97 | $1,186.48 |
| 184 | $748.49 | $3.90 | $2.59 | $745.90 | $885.87 | $1,192.96 |
| 185 | $745.90 | $3.88 | $2.60 | $743.30 | $889.75 | $1,199.45 |
| 186 | $743.30 | $3.87 | $2.61 | $740.69 | $893.62 | $1,205.93 |
| 187 | $740.69 | $3.86 | $2.63 | $738.06 | $897.48 | $1,212.41 |
| 188 | $738.06 | $3.84 | $2.64 | $735.43 | $901.32 | $1,218.90 |
| 189 | $735.43 | $3.83 | $2.65 | $732.77 | $905.15 | $1,225.38 |
| 190 | $732.77 | $3.82 | $2.67 | $730.11 | $908.97 | $1,231.87 |
| 191 | $730.11 | $3.80 | $2.68 | $727.42 | $912.77 | $1,238.35 |
| 192 | $727.42 | $3.79 | $2.69 | $724.73 | $916.56 | $1,244.83 |
| 193 | $724.73 | $3.77 | $2.71 | $722.02 | $920.34 | $1,251.32 |
| 194 | $722.02 | $3.76 | $2.72 | $719.30 | $924.10 | $1,257.80 |
| 195 | $719.30 | $3.75 | $2.74 | $716.56 | $927.84 | $1,264.28 |
| 196 | $716.56 | $3.73 | $2.75 | $713.81 | $931.58 | $1,270.77 |
| 197 | $713.81 | $3.72 | $2.77 | $711.04 | $935.29 | $1,277.25 |
| 198 | $711.04 | $3.70 | $2.78 | $708.26 | $939.00 | $1,283.73 |
| 199 | $708.26 | $3.69 | $2.79 | $705.47 | $942.69 | $1,290.22 |
| 200 | $705.47 | $3.67 | $2.81 | $702.66 | $946.36 | $1,296.70 |
| 201 | $702.66 | $3.66 | $2.82 | $699.84 | $950.02 | $1,303.18 |
| 202 | $699.84 | $3.64 | $2.84 | $697.00 | $953.66 | $1,309.67 |
| 203 | $697.00 | $3.63 | $2.85 | $694.14 | $957.29 | $1,316.15 |
| 204 | $694.14 | $3.62 | $2.87 | $691.28 | $960.91 | $1,322.63 |
| 205 | $691.28 | $3.60 | $2.88 | $688.39 | $964.51 | $1,329.12 |
| 206 | $688.39 | $3.59 | $2.90 | $685.49 | $968.10 | $1,335.60 |
| 207 | $685.49 | $3.57 | $2.91 | $682.58 | $971.67 | $1,342.08 |
| 208 | $682.58 | $3.56 | $2.93 | $679.65 | $975.22 | $1,348.57 |
| 209 | $679.65 | $3.54 | $2.94 | $676.71 | $978.76 | $1,355.05 |
| 210 | $676.71 | $3.52 | $2.96 | $673.75 | $982.29 | $1,361.54 |
| 211 | $673.75 | $3.51 | $2.97 | $670.78 | $985.79 | $1,368.02 |
| 212 | $670.78 | $3.49 | $2.99 | $667.79 | $989.29 | $1,374.50 |
| 213 | $667.79 | $3.48 | $3.01 | $664.78 | $992.77 | $1,380.99 |
| 214 | $664.78 | $3.46 | $3.02 | $661.76 | $996.23 | $1,387.47 |
| 215 | $661.76 | $3.45 | $3.04 | $658.72 | $999.68 | $1,393.95 |
| 216 | $658.72 | $3.43 | $3.05 | $655.67 | $1,003.11 | $1,400.44 |
| 217 | $655.67 | $3.41 | $3.07 | $652.60 | $1,006.52 | $1,406.92 |
| 218 | $652.60 | $3.40 | $3.08 | $649.52 | $1,009.92 | $1,413.40 |
| 219 | $649.52 | $3.38 | $3.10 | $646.42 | $1,013.30 | $1,419.89 |
| 220 | $646.42 | $3.37 | $3.12 | $643.30 | $1,016.67 | $1,426.37 |
| 221 | $643.30 | $3.35 | $3.13 | $640.17 | $1,020.02 | $1,432.85 |
| 222 | $640.17 | $3.33 | $3.15 | $637.02 | $1,023.35 | $1,439.34 |
| 223 | $637.02 | $3.32 | $3.17 | $633.85 | $1,026.67 | $1,445.82 |
| 224 | $633.85 | $3.30 | $3.18 | $630.67 | $1,029.97 | $1,452.30 |
| 225 | $630.67 | $3.28 | $3.20 | $627.47 | $1,033.26 | $1,458.79 |
| 226 | $627.47 | $3.27 | $3.22 | $624.25 | $1,036.53 | $1,465.27 |
| 227 | $624.25 | $3.25 | $3.23 | $621.02 | $1,039.78 | $1,471.75 |
| 228 | $621.02 | $3.23 | $3.25 | $617.77 | $1,043.01 | $1,478.24 |
| 229 | $617.77 | $3.22 | $3.27 | $614.51 | $1,046.23 | $1,484.72 |
| 230 | $614.51 | $3.20 | $3.28 | $611.22 | $1,049.43 | $1,491.21 |
| 231 | $611.22 | $3.18 | $3.30 | $607.92 | $1,052.61 | $1,497.69 |
| 232 | $607.92 | $3.17 | $3.32 | $604.61 | $1,055.78 | $1,504.17 |
| 233 | $604.61 | $3.15 | $3.33 | $601.27 | $1,058.93 | $1,510.66 |
| 234 | $601.27 | $3.13 | $3.35 | $597.92 | $1,062.06 | $1,517.14 |
| 235 | $597.92 | $3.11 | $3.37 | $594.55 | $1,065.17 | $1,523.62 |
| 236 | $594.55 | $3.10 | $3.39 | $591.16 | $1,068.27 | $1,530.11 |
| 237 | $591.16 | $3.08 | $3.40 | $587.76 | $1,071.35 | $1,536.59 |
| 238 | $587.76 | $3.06 | $3.42 | $584.34 | $1,074.41 | $1,543.07 |
| 239 | $584.34 | $3.04 | $3.44 | $580.90 | $1,077.46 | $1,549.56 |
| 240 | $580.90 | $3.03 | $3.46 | $577.44 | $1,080.48 | $1,556.04 |
| 241 | $577.44 | $3.01 | $3.48 | $573.96 | $1,083.49 | $1,562.52 |
| 242 | $573.96 | $2.99 | $3.49 | $570.47 | $1,086.48 | $1,569.01 |
| 243 | $570.47 | $2.97 | $3.51 | $566.96 | $1,089.45 | $1,575.49 |
| 244 | $566.96 | $2.95 | $3.53 | $563.43 | $1,092.40 | $1,581.97 |
| 245 | $563.43 | $2.93 | $3.55 | $559.88 | $1,095.34 | $1,588.46 |
| 246 | $559.88 | $2.92 | $3.57 | $556.31 | $1,098.25 | $1,594.94 |
| 247 | $556.31 | $2.90 | $3.59 | $552.72 | $1,101.15 | $1,601.43 |
| 248 | $552.72 | $2.88 | $3.60 | $549.12 | $1,104.03 | $1,607.91 |
| 249 | $549.12 | $2.86 | $3.62 | $545.50 | $1,106.89 | $1,614.39 |
| 250 | $545.50 | $2.84 | $3.64 | $541.85 | $1,109.73 | $1,620.88 |
| 251 | $541.85 | $2.82 | $3.66 | $538.19 | $1,112.55 | $1,627.36 |
| 252 | $538.19 | $2.80 | $3.68 | $534.51 | $1,115.35 | $1,633.84 |
| 253 | $534.51 | $2.78 | $3.70 | $530.81 | $1,118.14 | $1,640.33 |
| 254 | $530.81 | $2.76 | $3.72 | $527.09 | $1,120.90 | $1,646.81 |
| 255 | $527.09 | $2.75 | $3.74 | $523.36 | $1,123.65 | $1,653.29 |
| 256 | $523.36 | $2.73 | $3.76 | $519.60 | $1,126.37 | $1,659.78 |
| 257 | $519.60 | $2.71 | $3.78 | $515.82 | $1,129.08 | $1,666.26 |
| 258 | $515.82 | $2.69 | $3.80 | $512.02 | $1,131.77 | $1,672.74 |
| 259 | $512.02 | $2.67 | $3.82 | $508.21 | $1,134.43 | $1,679.23 |
| 260 | $508.21 | $2.65 | $3.84 | $504.37 | $1,137.08 | $1,685.71 |
| 261 | $504.37 | $2.63 | $3.86 | $500.51 | $1,139.71 | $1,692.19 |
| 262 | $500.51 | $2.61 | $3.88 | $496.64 | $1,142.31 | $1,698.68 |
| 263 | $496.64 | $2.59 | $3.90 | $492.74 | $1,144.90 | $1,705.16 |
| 264 | $492.74 | $2.57 | $3.92 | $488.82 | $1,147.47 | $1,711.64 |
| 265 | $488.82 | $2.55 | $3.94 | $484.89 | $1,150.01 | $1,718.13 |
| 266 | $484.89 | $2.53 | $3.96 | $480.93 | $1,152.54 | $1,724.61 |
| 267 | $480.93 | $2.50 | $3.98 | $476.95 | $1,155.04 | $1,731.10 |
| 268 | $476.95 | $2.48 | $4.00 | $472.95 | $1,157.53 | $1,737.58 |
| 269 | $472.95 | $2.46 | $4.02 | $468.93 | $1,159.99 | $1,744.06 |
| 270 | $468.93 | $2.44 | $4.04 | $464.89 | $1,162.43 | $1,750.55 |
| 271 | $464.89 | $2.42 | $4.06 | $460.83 | $1,164.85 | $1,757.03 |
| 272 | $460.83 | $2.40 | $4.08 | $456.74 | $1,167.25 | $1,763.51 |
| 273 | $456.74 | $2.38 | $4.10 | $452.64 | $1,169.63 | $1,770.00 |
| 274 | $452.64 | $2.36 | $4.13 | $448.51 | $1,171.99 | $1,776.48 |
| 275 | $448.51 | $2.34 | $4.15 | $444.36 | $1,174.33 | $1,782.96 |
| 276 | $444.36 | $2.31 | $4.17 | $440.20 | $1,176.64 | $1,789.45 |
| 277 | $440.20 | $2.29 | $4.19 | $436.00 | $1,178.93 | $1,795.93 |
| 278 | $436.00 | $2.27 | $4.21 | $431.79 | $1,181.21 | $1,802.41 |
| 279 | $431.79 | $2.25 | $4.23 | $427.56 | $1,183.45 | $1,808.90 |
| 280 | $427.56 | $2.23 | $4.26 | $423.30 | $1,185.68 | $1,815.38 |
| 281 | $423.30 | $2.20 | $4.28 | $419.02 | $1,187.89 | $1,821.86 |
| 282 | $419.02 | $2.18 | $4.30 | $414.72 | $1,190.07 | $1,828.35 |
| 283 | $414.72 | $2.16 | $4.32 | $410.40 | $1,192.23 | $1,834.83 |
| 284 | $410.40 | $2.14 | $4.35 | $406.05 | $1,194.37 | $1,841.31 |
| 285 | $406.05 | $2.11 | $4.37 | $401.68 | $1,196.48 | $1,847.80 |
| 286 | $401.68 | $2.09 | $4.39 | $397.29 | $1,198.57 | $1,854.28 |
| 287 | $397.29 | $2.07 | $4.41 | $392.88 | $1,200.64 | $1,860.77 |
| 288 | $392.88 | $2.05 | $4.44 | $388.44 | $1,202.69 | $1,867.25 |
| 289 | $388.44 | $2.02 | $4.46 | $383.98 | $1,204.71 | $1,873.73 |
| 290 | $383.98 | $2.00 | $4.48 | $379.50 | $1,206.71 | $1,880.22 |
| 291 | $379.50 | $1.98 | $4.51 | $374.99 | $1,208.69 | $1,886.70 |
| 292 | $374.99 | $1.95 | $4.53 | $370.46 | $1,210.64 | $1,893.18 |
| 293 | $370.46 | $1.93 | $4.55 | $365.90 | $1,212.57 | $1,899.67 |
| 294 | $365.90 | $1.91 | $4.58 | $361.33 | $1,214.48 | $1,906.15 |
| 295 | $361.33 | $1.88 | $4.60 | $356.72 | $1,216.36 | $1,912.63 |
| 296 | $356.72 | $1.86 | $4.63 | $352.10 | $1,218.22 | $1,919.12 |
| 297 | $352.10 | $1.83 | $4.65 | $347.45 | $1,220.05 | $1,925.60 |
| 298 | $347.45 | $1.81 | $4.67 | $342.78 | $1,221.86 | $1,932.08 |
| 299 | $342.78 | $1.79 | $4.70 | $338.08 | $1,223.64 | $1,938.57 |
| 300 | $338.08 | $1.76 | $4.72 | $333.35 | $1,225.41 | $1,945.05 |
| 301 | $333.35 | $1.74 | $4.75 | $328.61 | $1,227.14 | $1,951.53 |
| 302 | $328.61 | $1.71 | $4.77 | $323.84 | $1,228.85 | $1,958.02 |
| 303 | $323.84 | $1.69 | $4.80 | $319.04 | $1,230.54 | $1,964.50 |
| 304 | $319.04 | $1.66 | $4.82 | $314.22 | $1,232.20 | $1,970.98 |
| 305 | $314.22 | $1.64 | $4.85 | $309.37 | $1,233.84 | $1,977.47 |
| 306 | $309.37 | $1.61 | $4.87 | $304.50 | $1,235.45 | $1,983.95 |
| 307 | $304.50 | $1.59 | $4.90 | $299.60 | $1,237.04 | $1,990.44 |
| 308 | $299.60 | $1.56 | $4.92 | $294.68 | $1,238.60 | $1,996.92 |
| 309 | $294.68 | $1.53 | $4.95 | $289.73 | $1,240.13 | $2,003.40 |
| 310 | $289.73 | $1.51 | $4.97 | $284.75 | $1,241.64 | $2,009.89 |
| 311 | $284.75 | $1.48 | $5.00 | $279.75 | $1,243.12 | $2,016.37 |
| 312 | $279.75 | $1.46 | $5.03 | $274.73 | $1,244.58 | $2,022.85 |
| 313 | $274.73 | $1.43 | $5.05 | $269.67 | $1,246.01 | $2,029.34 |
| 314 | $269.67 | $1.40 | $5.08 | $264.60 | $1,247.41 | $2,035.82 |
| 315 | $264.60 | $1.38 | $5.11 | $259.49 | $1,248.79 | $2,042.30 |
| 316 | $259.49 | $1.35 | $5.13 | $254.36 | $1,250.14 | $2,048.79 |
| 317 | $254.36 | $1.32 | $5.16 | $249.20 | $1,251.47 | $2,055.27 |
| 318 | $249.20 | $1.30 | $5.19 | $244.01 | $1,252.77 | $2,061.75 |
| 319 | $244.01 | $1.27 | $5.21 | $238.80 | $1,254.04 | $2,068.24 |
| 320 | $238.80 | $1.24 | $5.24 | $233.56 | $1,255.28 | $2,074.72 |
| 321 | $233.56 | $1.22 | $5.27 | $228.29 | $1,256.50 | $2,081.20 |
| 322 | $228.29 | $1.19 | $5.29 | $223.00 | $1,257.69 | $2,087.69 |
| 323 | $223.00 | $1.16 | $5.32 | $217.68 | $1,258.85 | $2,094.17 |
| 324 | $217.68 | $1.13 | $5.35 | $212.33 | $1,259.98 | $2,100.65 |
| 325 | $212.33 | $1.11 | $5.38 | $206.95 | $1,261.09 | $2,107.14 |
| 326 | $206.95 | $1.08 | $5.41 | $201.54 | $1,262.17 | $2,113.62 |
| 327 | $201.54 | $1.05 | $5.43 | $196.11 | $1,263.22 | $2,120.11 |
| 328 | $196.11 | $1.02 | $5.46 | $190.65 | $1,264.24 | $2,126.59 |
| 329 | $190.65 | $0.99 | $5.49 | $185.16 | $1,265.23 | $2,133.07 |
| 330 | $185.16 | $0.96 | $5.52 | $179.64 | $1,266.19 | $2,139.56 |
| 331 | $179.64 | $0.94 | $5.55 | $174.09 | $1,267.13 | $2,146.04 |
| 332 | $174.09 | $0.91 | $5.58 | $168.51 | $1,268.04 | $2,152.52 |
| 333 | $168.51 | $0.88 | $5.61 | $162.91 | $1,268.91 | $2,159.01 |
| 334 | $162.91 | $0.85 | $5.64 | $157.27 | $1,269.76 | $2,165.49 |
| 335 | $157.27 | $0.82 | $5.66 | $151.61 | $1,270.58 | $2,171.97 |
| 336 | $151.61 | $0.79 | $5.69 | $145.92 | $1,271.37 | $2,178.46 |
| 337 | $145.92 | $0.76 | $5.72 | $140.19 | $1,272.13 | $2,184.94 |
| 338 | $140.19 | $0.73 | $5.75 | $134.44 | $1,272.86 | $2,191.42 |
| 339 | $134.44 | $0.70 | $5.78 | $128.66 | $1,273.56 | $2,197.91 |
| 340 | $128.66 | $0.67 | $5.81 | $122.84 | $1,274.23 | $2,204.39 |
| 341 | $122.84 | $0.64 | $5.84 | $117.00 | $1,274.87 | $2,210.87 |
| 342 | $117.00 | $0.61 | $5.87 | $111.12 | $1,275.48 | $2,217.36 |
| 343 | $111.12 | $0.58 | $5.90 | $105.22 | $1,276.06 | $2,223.84 |
| 344 | $105.22 | $0.55 | $5.94 | $99.28 | $1,276.61 | $2,230.32 |
| 345 | $99.28 | $0.52 | $5.97 | $93.32 | $1,277.13 | $2,236.81 |
| 346 | $93.32 | $0.49 | $6.00 | $87.32 | $1,277.61 | $2,243.29 |
| 347 | $87.32 | $0.45 | $6.03 | $81.29 | $1,278.07 | $2,249.78 |
| 348 | $81.29 | $0.42 | $6.06 | $75.23 | $1,278.49 | $2,256.26 |
| 349 | $75.23 | $0.39 | $6.09 | $69.14 | $1,278.88 | $2,262.74 |
| 350 | $69.14 | $0.36 | $6.12 | $63.02 | $1,279.24 | $2,269.23 |
| 351 | $63.02 | $0.33 | $6.16 | $56.86 | $1,279.57 | $2,275.71 |
| 352 | $56.86 | $0.30 | $6.19 | $50.67 | $1,279.87 | $2,282.19 |
| 353 | $50.67 | $0.26 | $6.22 | $44.45 | $1,280.13 | $2,288.68 |
| 354 | $44.45 | $0.23 | $6.25 | $38.20 | $1,280.36 | $2,295.16 |
| 355 | $38.20 | $0.20 | $6.28 | $31.92 | $1,280.56 | $2,301.64 |
| 356 | $31.92 | $0.17 | $6.32 | $25.60 | $1,280.73 | $2,308.13 |
| 357 | $25.60 | $0.13 | $6.35 | $19.25 | $1,280.86 | $2,314.61 |
| 358 | $19.25 | $0.10 | $6.38 | $12.87 | $1,280.96 | $2,321.09 |
| 359 | $12.87 | $0.07 | $6.42 | $6.45 | $1,281.03 | $2,327.58 |
| 360 | $6.45 | $0.03 | $6.45 | $-0.00 | $1,281.06 | $2,334.06 |