|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,053.00 | $6.14 | $0.86 | $1,052.14 | $6.14 | $7.01 |
| 2 | $1,052.14 | $6.14 | $0.87 | $1,051.27 | $12.28 | $14.01 |
| 3 | $1,051.27 | $6.13 | $0.87 | $1,050.40 | $18.41 | $21.02 |
| 4 | $1,050.40 | $6.13 | $0.88 | $1,049.52 | $24.54 | $28.02 |
| 5 | $1,049.52 | $6.12 | $0.88 | $1,048.63 | $30.66 | $35.03 |
| 6 | $1,048.63 | $6.12 | $0.89 | $1,047.75 | $36.78 | $42.03 |
| 7 | $1,047.75 | $6.11 | $0.89 | $1,046.85 | $42.89 | $49.04 |
| 8 | $1,046.85 | $6.11 | $0.90 | $1,045.95 | $49.00 | $56.05 |
| 9 | $1,045.95 | $6.10 | $0.90 | $1,045.05 | $55.10 | $63.05 |
| 10 | $1,045.05 | $6.10 | $0.91 | $1,044.14 | $61.19 | $70.06 |
| 11 | $1,044.14 | $6.09 | $0.91 | $1,043.22 | $67.29 | $77.06 |
| 12 | $1,043.22 | $6.09 | $0.92 | $1,042.30 | $73.37 | $84.07 |
| 13 | $1,042.30 | $6.08 | $0.93 | $1,041.38 | $79.45 | $91.07 |
| 14 | $1,041.38 | $6.07 | $0.93 | $1,040.45 | $85.53 | $98.08 |
| 15 | $1,040.45 | $6.07 | $0.94 | $1,039.51 | $91.60 | $105.08 |
| 16 | $1,039.51 | $6.06 | $0.94 | $1,038.57 | $97.66 | $112.09 |
| 17 | $1,038.57 | $6.06 | $0.95 | $1,037.62 | $103.72 | $119.10 |
| 18 | $1,037.62 | $6.05 | $0.95 | $1,036.67 | $109.77 | $126.10 |
| 19 | $1,036.67 | $6.05 | $0.96 | $1,035.71 | $115.82 | $133.11 |
| 20 | $1,035.71 | $6.04 | $0.96 | $1,034.75 | $121.86 | $140.11 |
| 21 | $1,034.75 | $6.04 | $0.97 | $1,033.78 | $127.90 | $147.12 |
| 22 | $1,033.78 | $6.03 | $0.98 | $1,032.80 | $133.93 | $154.12 |
| 23 | $1,032.80 | $6.02 | $0.98 | $1,031.82 | $139.95 | $161.13 |
| 24 | $1,031.82 | $6.02 | $0.99 | $1,030.83 | $145.97 | $168.14 |
| 25 | $1,030.83 | $6.01 | $0.99 | $1,029.84 | $151.98 | $175.14 |
| 26 | $1,029.84 | $6.01 | $1.00 | $1,028.84 | $157.99 | $182.15 |
| 27 | $1,028.84 | $6.00 | $1.00 | $1,027.84 | $163.99 | $189.15 |
| 28 | $1,027.84 | $6.00 | $1.01 | $1,026.83 | $169.99 | $196.16 |
| 29 | $1,026.83 | $5.99 | $1.02 | $1,025.81 | $175.98 | $203.16 |
| 30 | $1,025.81 | $5.98 | $1.02 | $1,024.79 | $181.96 | $210.17 |
| 31 | $1,024.79 | $5.98 | $1.03 | $1,023.76 | $187.94 | $217.17 |
| 32 | $1,023.76 | $5.97 | $1.03 | $1,022.73 | $193.91 | $224.18 |
| 33 | $1,022.73 | $5.97 | $1.04 | $1,021.69 | $199.88 | $231.19 |
| 34 | $1,021.69 | $5.96 | $1.05 | $1,020.64 | $205.84 | $238.19 |
| 35 | $1,020.64 | $5.95 | $1.05 | $1,019.59 | $211.79 | $245.20 |
| 36 | $1,019.59 | $5.95 | $1.06 | $1,018.53 | $217.74 | $252.20 |
| 37 | $1,018.53 | $5.94 | $1.06 | $1,017.47 | $223.68 | $259.21 |
| 38 | $1,017.47 | $5.94 | $1.07 | $1,016.40 | $229.61 | $266.21 |
| 39 | $1,016.40 | $5.93 | $1.08 | $1,015.32 | $235.54 | $273.22 |
| 40 | $1,015.32 | $5.92 | $1.08 | $1,014.24 | $241.47 | $280.23 |
| 41 | $1,014.24 | $5.92 | $1.09 | $1,013.15 | $247.38 | $287.23 |
| 42 | $1,013.15 | $5.91 | $1.10 | $1,012.06 | $253.29 | $294.24 |
| 43 | $1,012.06 | $5.90 | $1.10 | $1,010.95 | $259.20 | $301.24 |
| 44 | $1,010.95 | $5.90 | $1.11 | $1,009.85 | $265.09 | $308.25 |
| 45 | $1,009.85 | $5.89 | $1.11 | $1,008.73 | $270.98 | $315.25 |
| 46 | $1,008.73 | $5.88 | $1.12 | $1,007.61 | $276.87 | $322.26 |
| 47 | $1,007.61 | $5.88 | $1.13 | $1,006.48 | $282.75 | $329.26 |
| 48 | $1,006.48 | $5.87 | $1.13 | $1,005.35 | $288.62 | $336.27 |
| 49 | $1,005.35 | $5.86 | $1.14 | $1,004.21 | $294.48 | $343.28 |
| 50 | $1,004.21 | $5.86 | $1.15 | $1,003.06 | $300.34 | $350.28 |
| 51 | $1,003.06 | $5.85 | $1.15 | $1,001.90 | $306.19 | $357.29 |
| 52 | $1,001.90 | $5.84 | $1.16 | $1,000.74 | $312.04 | $364.29 |
| 53 | $1,000.74 | $5.84 | $1.17 | $999.57 | $317.87 | $371.30 |
| 54 | $999.57 | $5.83 | $1.17 | $998.40 | $323.70 | $378.30 |
| 55 | $998.40 | $5.82 | $1.18 | $997.22 | $329.53 | $385.31 |
| 56 | $997.22 | $5.82 | $1.19 | $996.03 | $335.35 | $392.32 |
| 57 | $996.03 | $5.81 | $1.20 | $994.83 | $341.16 | $399.32 |
| 58 | $994.83 | $5.80 | $1.20 | $993.63 | $346.96 | $406.33 |
| 59 | $993.63 | $5.80 | $1.21 | $992.42 | $352.75 | $413.33 |
| 60 | $992.42 | $5.79 | $1.22 | $991.21 | $358.54 | $420.34 |
| 61 | $991.21 | $5.78 | $1.22 | $989.98 | $364.33 | $427.34 |
| 62 | $989.98 | $5.77 | $1.23 | $988.75 | $370.10 | $434.35 |
| 63 | $988.75 | $5.77 | $1.24 | $987.51 | $375.87 | $441.36 |
| 64 | $987.51 | $5.76 | $1.25 | $986.27 | $381.63 | $448.36 |
| 65 | $986.27 | $5.75 | $1.25 | $985.02 | $387.38 | $455.37 |
| 66 | $985.02 | $5.75 | $1.26 | $983.76 | $393.13 | $462.37 |
| 67 | $983.76 | $5.74 | $1.27 | $982.49 | $398.87 | $469.38 |
| 68 | $982.49 | $5.73 | $1.27 | $981.21 | $404.60 | $476.38 |
| 69 | $981.21 | $5.72 | $1.28 | $979.93 | $410.32 | $483.39 |
| 70 | $979.93 | $5.72 | $1.29 | $978.64 | $416.04 | $490.39 |
| 71 | $978.64 | $5.71 | $1.30 | $977.35 | $421.75 | $497.40 |
| 72 | $977.35 | $5.70 | $1.30 | $976.04 | $427.45 | $504.41 |
| 73 | $976.04 | $5.69 | $1.31 | $974.73 | $433.14 | $511.41 |
| 74 | $974.73 | $5.69 | $1.32 | $973.41 | $438.83 | $518.42 |
| 75 | $973.41 | $5.68 | $1.33 | $972.08 | $444.51 | $525.42 |
| 76 | $972.08 | $5.67 | $1.34 | $970.75 | $450.18 | $532.43 |
| 77 | $970.75 | $5.66 | $1.34 | $969.40 | $455.84 | $539.43 |
| 78 | $969.40 | $5.65 | $1.35 | $968.05 | $461.49 | $546.44 |
| 79 | $968.05 | $5.65 | $1.36 | $966.70 | $467.14 | $553.45 |
| 80 | $966.70 | $5.64 | $1.37 | $965.33 | $472.78 | $560.45 |
| 81 | $965.33 | $5.63 | $1.37 | $963.95 | $478.41 | $567.46 |
| 82 | $963.95 | $5.62 | $1.38 | $962.57 | $484.03 | $574.46 |
| 83 | $962.57 | $5.62 | $1.39 | $961.18 | $489.65 | $581.47 |
| 84 | $961.18 | $5.61 | $1.40 | $959.78 | $495.26 | $588.47 |
| 85 | $959.78 | $5.60 | $1.41 | $958.38 | $500.85 | $595.48 |
| 86 | $958.38 | $5.59 | $1.42 | $956.96 | $506.44 | $602.48 |
| 87 | $956.96 | $5.58 | $1.42 | $955.54 | $512.03 | $609.49 |
| 88 | $955.54 | $5.57 | $1.43 | $954.11 | $517.60 | $616.50 |
| 89 | $954.11 | $5.57 | $1.44 | $952.67 | $523.17 | $623.50 |
| 90 | $952.67 | $5.56 | $1.45 | $951.22 | $528.72 | $630.51 |
| 91 | $951.22 | $5.55 | $1.46 | $949.76 | $534.27 | $637.51 |
| 92 | $949.76 | $5.54 | $1.47 | $948.29 | $539.81 | $644.52 |
| 93 | $948.29 | $5.53 | $1.47 | $946.82 | $545.34 | $651.52 |
| 94 | $946.82 | $5.52 | $1.48 | $945.34 | $550.87 | $658.53 |
| 95 | $945.34 | $5.51 | $1.49 | $943.85 | $556.38 | $665.54 |
| 96 | $943.85 | $5.51 | $1.50 | $942.35 | $561.89 | $672.54 |
| 97 | $942.35 | $5.50 | $1.51 | $940.84 | $567.39 | $679.55 |
| 98 | $940.84 | $5.49 | $1.52 | $939.32 | $572.87 | $686.55 |
| 99 | $939.32 | $5.48 | $1.53 | $937.79 | $578.35 | $693.56 |
| 100 | $937.79 | $5.47 | $1.54 | $936.26 | $583.82 | $700.56 |
| 101 | $936.26 | $5.46 | $1.54 | $934.72 | $589.28 | $707.57 |
| 102 | $934.72 | $5.45 | $1.55 | $933.16 | $594.74 | $714.57 |
| 103 | $933.16 | $5.44 | $1.56 | $931.60 | $600.18 | $721.58 |
| 104 | $931.60 | $5.43 | $1.57 | $930.03 | $605.61 | $728.59 |
| 105 | $930.03 | $5.43 | $1.58 | $928.45 | $611.04 | $735.59 |
| 106 | $928.45 | $5.42 | $1.59 | $926.86 | $616.46 | $742.60 |
| 107 | $926.86 | $5.41 | $1.60 | $925.26 | $621.86 | $749.60 |
| 108 | $925.26 | $5.40 | $1.61 | $923.65 | $627.26 | $756.61 |
| 109 | $923.65 | $5.39 | $1.62 | $922.03 | $632.65 | $763.61 |
| 110 | $922.03 | $5.38 | $1.63 | $920.41 | $638.03 | $770.62 |
| 111 | $920.41 | $5.37 | $1.64 | $918.77 | $643.40 | $777.63 |
| 112 | $918.77 | $5.36 | $1.65 | $917.12 | $648.76 | $784.63 |
| 113 | $917.12 | $5.35 | $1.66 | $915.47 | $654.11 | $791.64 |
| 114 | $915.47 | $5.34 | $1.67 | $913.80 | $659.45 | $798.64 |
| 115 | $913.80 | $5.33 | $1.68 | $912.13 | $664.78 | $805.65 |
| 116 | $912.13 | $5.32 | $1.68 | $910.44 | $670.10 | $812.65 |
| 117 | $910.44 | $5.31 | $1.69 | $908.75 | $675.41 | $819.66 |
| 118 | $908.75 | $5.30 | $1.70 | $907.04 | $680.71 | $826.66 |
| 119 | $907.04 | $5.29 | $1.71 | $905.33 | $686.00 | $833.67 |
| 120 | $905.33 | $5.28 | $1.72 | $903.60 | $691.28 | $840.68 |
| 121 | $903.60 | $5.27 | $1.73 | $901.87 | $696.55 | $847.68 |
| 122 | $901.87 | $5.26 | $1.74 | $900.13 | $701.81 | $854.69 |
| 123 | $900.13 | $5.25 | $1.75 | $898.37 | $707.06 | $861.69 |
| 124 | $898.37 | $5.24 | $1.77 | $896.61 | $712.30 | $868.70 |
| 125 | $896.61 | $5.23 | $1.78 | $894.83 | $717.53 | $875.70 |
| 126 | $894.83 | $5.22 | $1.79 | $893.04 | $722.75 | $882.71 |
| 127 | $893.04 | $5.21 | $1.80 | $891.25 | $727.96 | $889.72 |
| 128 | $891.25 | $5.20 | $1.81 | $889.44 | $733.16 | $896.72 |
| 129 | $889.44 | $5.19 | $1.82 | $887.62 | $738.35 | $903.73 |
| 130 | $887.62 | $5.18 | $1.83 | $885.80 | $743.53 | $910.73 |
| 131 | $885.80 | $5.17 | $1.84 | $883.96 | $748.70 | $917.74 |
| 132 | $883.96 | $5.16 | $1.85 | $882.11 | $753.85 | $924.74 |
| 133 | $882.11 | $5.15 | $1.86 | $880.25 | $759.00 | $931.75 |
| 134 | $880.25 | $5.13 | $1.87 | $878.38 | $764.13 | $938.76 |
| 135 | $878.38 | $5.12 | $1.88 | $876.50 | $769.26 | $945.76 |
| 136 | $876.50 | $5.11 | $1.89 | $874.60 | $774.37 | $952.77 |
| 137 | $874.60 | $5.10 | $1.90 | $872.70 | $779.47 | $959.77 |
| 138 | $872.70 | $5.09 | $1.91 | $870.78 | $784.56 | $966.78 |
| 139 | $870.78 | $5.08 | $1.93 | $868.86 | $789.64 | $973.78 |
| 140 | $868.86 | $5.07 | $1.94 | $866.92 | $794.71 | $980.79 |
| 141 | $866.92 | $5.06 | $1.95 | $864.97 | $799.77 | $987.79 |
| 142 | $864.97 | $5.05 | $1.96 | $863.01 | $804.81 | $994.80 |
| 143 | $863.01 | $5.03 | $1.97 | $861.04 | $809.85 | $1,001.81 |
| 144 | $861.04 | $5.02 | $1.98 | $859.06 | $814.87 | $1,008.81 |
| 145 | $859.06 | $5.01 | $1.99 | $857.06 | $819.88 | $1,015.82 |
| 146 | $857.06 | $5.00 | $2.01 | $855.06 | $824.88 | $1,022.82 |
| 147 | $855.06 | $4.99 | $2.02 | $853.04 | $829.87 | $1,029.83 |
| 148 | $853.04 | $4.98 | $2.03 | $851.01 | $834.84 | $1,036.83 |
| 149 | $851.01 | $4.96 | $2.04 | $848.97 | $839.81 | $1,043.84 |
| 150 | $848.97 | $4.95 | $2.05 | $846.92 | $844.76 | $1,050.85 |
| 151 | $846.92 | $4.94 | $2.07 | $844.85 | $849.70 | $1,057.85 |
| 152 | $844.85 | $4.93 | $2.08 | $842.77 | $854.63 | $1,064.86 |
| 153 | $842.77 | $4.92 | $2.09 | $840.68 | $859.55 | $1,071.86 |
| 154 | $840.68 | $4.90 | $2.10 | $838.58 | $864.45 | $1,078.87 |
| 155 | $838.58 | $4.89 | $2.11 | $836.47 | $869.34 | $1,085.87 |
| 156 | $836.47 | $4.88 | $2.13 | $834.34 | $874.22 | $1,092.88 |
| 157 | $834.34 | $4.87 | $2.14 | $832.20 | $879.09 | $1,099.88 |
| 158 | $832.20 | $4.85 | $2.15 | $830.05 | $883.94 | $1,106.89 |
| 159 | $830.05 | $4.84 | $2.16 | $827.89 | $888.78 | $1,113.90 |
| 160 | $827.89 | $4.83 | $2.18 | $825.71 | $893.61 | $1,120.90 |
| 161 | $825.71 | $4.82 | $2.19 | $823.52 | $898.43 | $1,127.91 |
| 162 | $823.52 | $4.80 | $2.20 | $821.32 | $903.23 | $1,134.91 |
| 163 | $821.32 | $4.79 | $2.21 | $819.11 | $908.02 | $1,141.92 |
| 164 | $819.11 | $4.78 | $2.23 | $816.88 | $912.80 | $1,148.92 |
| 165 | $816.88 | $4.77 | $2.24 | $814.64 | $917.57 | $1,155.93 |
| 166 | $814.64 | $4.75 | $2.25 | $812.38 | $922.32 | $1,162.94 |
| 167 | $812.38 | $4.74 | $2.27 | $810.12 | $927.06 | $1,169.94 |
| 168 | $810.12 | $4.73 | $2.28 | $807.84 | $931.78 | $1,176.95 |
| 169 | $807.84 | $4.71 | $2.29 | $805.54 | $936.50 | $1,183.95 |
| 170 | $805.54 | $4.70 | $2.31 | $803.24 | $941.20 | $1,190.96 |
| 171 | $803.24 | $4.69 | $2.32 | $800.92 | $945.88 | $1,197.96 |
| 172 | $800.92 | $4.67 | $2.33 | $798.58 | $950.55 | $1,204.97 |
| 173 | $798.58 | $4.66 | $2.35 | $796.24 | $955.21 | $1,211.97 |
| 174 | $796.24 | $4.64 | $2.36 | $793.88 | $959.86 | $1,218.98 |
| 175 | $793.88 | $4.63 | $2.37 | $791.50 | $964.49 | $1,225.99 |
| 176 | $791.50 | $4.62 | $2.39 | $789.11 | $969.10 | $1,232.99 |
| 177 | $789.11 | $4.60 | $2.40 | $786.71 | $973.71 | $1,240.00 |
| 178 | $786.71 | $4.59 | $2.42 | $784.29 | $978.30 | $1,247.00 |
| 179 | $784.29 | $4.58 | $2.43 | $781.86 | $982.87 | $1,254.01 |
| 180 | $781.86 | $4.56 | $2.44 | $779.42 | $987.43 | $1,261.01 |
| 181 | $779.42 | $4.55 | $2.46 | $776.96 | $991.98 | $1,268.02 |
| 182 | $776.96 | $4.53 | $2.47 | $774.49 | $996.51 | $1,275.03 |
| 183 | $774.49 | $4.52 | $2.49 | $772.00 | $1,001.03 | $1,282.03 |
| 184 | $772.00 | $4.50 | $2.50 | $769.50 | $1,005.53 | $1,289.04 |
| 185 | $769.50 | $4.49 | $2.52 | $766.98 | $1,010.02 | $1,296.04 |
| 186 | $766.98 | $4.47 | $2.53 | $764.45 | $1,014.50 | $1,303.05 |
| 187 | $764.45 | $4.46 | $2.55 | $761.90 | $1,018.96 | $1,310.05 |
| 188 | $761.90 | $4.44 | $2.56 | $759.34 | $1,023.40 | $1,317.06 |
| 189 | $759.34 | $4.43 | $2.58 | $756.76 | $1,027.83 | $1,324.07 |
| 190 | $756.76 | $4.41 | $2.59 | $754.17 | $1,032.24 | $1,331.07 |
| 191 | $754.17 | $4.40 | $2.61 | $751.57 | $1,036.64 | $1,338.08 |
| 192 | $751.57 | $4.38 | $2.62 | $748.94 | $1,041.03 | $1,345.08 |
| 193 | $748.94 | $4.37 | $2.64 | $746.31 | $1,045.40 | $1,352.09 |
| 194 | $746.31 | $4.35 | $2.65 | $743.66 | $1,049.75 | $1,359.09 |
| 195 | $743.66 | $4.34 | $2.67 | $740.99 | $1,054.09 | $1,366.10 |
| 196 | $740.99 | $4.32 | $2.68 | $738.31 | $1,058.41 | $1,373.10 |
| 197 | $738.31 | $4.31 | $2.70 | $735.61 | $1,062.72 | $1,380.11 |
| 198 | $735.61 | $4.29 | $2.71 | $732.89 | $1,067.01 | $1,387.12 |
| 199 | $732.89 | $4.28 | $2.73 | $730.16 | $1,071.28 | $1,394.12 |
| 200 | $730.16 | $4.26 | $2.75 | $727.41 | $1,075.54 | $1,401.13 |
| 201 | $727.41 | $4.24 | $2.76 | $724.65 | $1,079.79 | $1,408.13 |
| 202 | $724.65 | $4.23 | $2.78 | $721.87 | $1,084.01 | $1,415.14 |
| 203 | $721.87 | $4.21 | $2.79 | $719.08 | $1,088.22 | $1,422.14 |
| 204 | $719.08 | $4.19 | $2.81 | $716.27 | $1,092.42 | $1,429.15 |
| 205 | $716.27 | $4.18 | $2.83 | $713.44 | $1,096.60 | $1,436.16 |
| 206 | $713.44 | $4.16 | $2.84 | $710.60 | $1,100.76 | $1,443.16 |
| 207 | $710.60 | $4.15 | $2.86 | $707.74 | $1,104.90 | $1,450.17 |
| 208 | $707.74 | $4.13 | $2.88 | $704.86 | $1,109.03 | $1,457.17 |
| 209 | $704.86 | $4.11 | $2.89 | $701.97 | $1,113.14 | $1,464.18 |
| 210 | $701.97 | $4.09 | $2.91 | $699.05 | $1,117.24 | $1,471.18 |
| 211 | $699.05 | $4.08 | $2.93 | $696.13 | $1,121.32 | $1,478.19 |
| 212 | $696.13 | $4.06 | $2.94 | $693.18 | $1,125.38 | $1,485.19 |
| 213 | $693.18 | $4.04 | $2.96 | $690.22 | $1,129.42 | $1,492.20 |
| 214 | $690.22 | $4.03 | $2.98 | $687.24 | $1,133.45 | $1,499.21 |
| 215 | $687.24 | $4.01 | $3.00 | $684.24 | $1,137.46 | $1,506.21 |
| 216 | $684.24 | $3.99 | $3.01 | $681.23 | $1,141.45 | $1,513.22 |
| 217 | $681.23 | $3.97 | $3.03 | $678.20 | $1,145.42 | $1,520.22 |
| 218 | $678.20 | $3.96 | $3.05 | $675.15 | $1,149.38 | $1,527.23 |
| 219 | $675.15 | $3.94 | $3.07 | $672.08 | $1,153.32 | $1,534.23 |
| 220 | $672.08 | $3.92 | $3.09 | $669.00 | $1,157.24 | $1,541.24 |
| 221 | $669.00 | $3.90 | $3.10 | $665.89 | $1,161.14 | $1,548.25 |
| 222 | $665.89 | $3.88 | $3.12 | $662.77 | $1,165.02 | $1,555.25 |
| 223 | $662.77 | $3.87 | $3.14 | $659.63 | $1,168.89 | $1,562.26 |
| 224 | $659.63 | $3.85 | $3.16 | $656.47 | $1,172.74 | $1,569.26 |
| 225 | $656.47 | $3.83 | $3.18 | $653.30 | $1,176.57 | $1,576.27 |
| 226 | $653.30 | $3.81 | $3.19 | $650.10 | $1,180.38 | $1,583.27 |
| 227 | $650.10 | $3.79 | $3.21 | $646.89 | $1,184.17 | $1,590.28 |
| 228 | $646.89 | $3.77 | $3.23 | $643.66 | $1,187.94 | $1,597.28 |
| 229 | $643.66 | $3.75 | $3.25 | $640.41 | $1,191.70 | $1,604.29 |
| 230 | $640.41 | $3.74 | $3.27 | $637.14 | $1,195.43 | $1,611.30 |
| 231 | $637.14 | $3.72 | $3.29 | $633.85 | $1,199.15 | $1,618.30 |
| 232 | $633.85 | $3.70 | $3.31 | $630.54 | $1,202.85 | $1,625.31 |
| 233 | $630.54 | $3.68 | $3.33 | $627.21 | $1,206.53 | $1,632.31 |
| 234 | $627.21 | $3.66 | $3.35 | $623.87 | $1,210.18 | $1,639.32 |
| 235 | $623.87 | $3.64 | $3.37 | $620.50 | $1,213.82 | $1,646.32 |
| 236 | $620.50 | $3.62 | $3.39 | $617.11 | $1,217.44 | $1,653.33 |
| 237 | $617.11 | $3.60 | $3.41 | $613.71 | $1,221.04 | $1,660.34 |
| 238 | $613.71 | $3.58 | $3.43 | $610.28 | $1,224.62 | $1,667.34 |
| 239 | $610.28 | $3.56 | $3.45 | $606.84 | $1,228.18 | $1,674.35 |
| 240 | $606.84 | $3.54 | $3.47 | $603.37 | $1,231.72 | $1,681.35 |
| 241 | $603.37 | $3.52 | $3.49 | $599.88 | $1,235.24 | $1,688.36 |
| 242 | $599.88 | $3.50 | $3.51 | $596.38 | $1,238.74 | $1,695.36 |
| 243 | $596.38 | $3.48 | $3.53 | $592.85 | $1,242.22 | $1,702.37 |
| 244 | $592.85 | $3.46 | $3.55 | $589.30 | $1,245.68 | $1,709.38 |
| 245 | $589.30 | $3.44 | $3.57 | $585.74 | $1,249.12 | $1,716.38 |
| 246 | $585.74 | $3.42 | $3.59 | $582.15 | $1,252.53 | $1,723.39 |
| 247 | $582.15 | $3.40 | $3.61 | $578.54 | $1,255.93 | $1,730.39 |
| 248 | $578.54 | $3.37 | $3.63 | $574.91 | $1,259.30 | $1,737.40 |
| 249 | $574.91 | $3.35 | $3.65 | $571.25 | $1,262.66 | $1,744.40 |
| 250 | $571.25 | $3.33 | $3.67 | $567.58 | $1,265.99 | $1,751.41 |
| 251 | $567.58 | $3.31 | $3.69 | $563.89 | $1,269.30 | $1,758.41 |
| 252 | $563.89 | $3.29 | $3.72 | $560.17 | $1,272.59 | $1,765.42 |
| 253 | $560.17 | $3.27 | $3.74 | $556.43 | $1,275.86 | $1,772.43 |
| 254 | $556.43 | $3.25 | $3.76 | $552.67 | $1,279.10 | $1,779.43 |
| 255 | $552.67 | $3.22 | $3.78 | $548.89 | $1,282.33 | $1,786.44 |
| 256 | $548.89 | $3.20 | $3.80 | $545.09 | $1,285.53 | $1,793.44 |
| 257 | $545.09 | $3.18 | $3.83 | $541.26 | $1,288.71 | $1,800.45 |
| 258 | $541.26 | $3.16 | $3.85 | $537.41 | $1,291.87 | $1,807.45 |
| 259 | $537.41 | $3.13 | $3.87 | $533.54 | $1,295.00 | $1,814.46 |
| 260 | $533.54 | $3.11 | $3.89 | $529.65 | $1,298.11 | $1,821.47 |
| 261 | $529.65 | $3.09 | $3.92 | $525.73 | $1,301.20 | $1,828.47 |
| 262 | $525.73 | $3.07 | $3.94 | $521.79 | $1,304.27 | $1,835.48 |
| 263 | $521.79 | $3.04 | $3.96 | $517.83 | $1,307.31 | $1,842.48 |
| 264 | $517.83 | $3.02 | $3.98 | $513.85 | $1,310.33 | $1,849.49 |
| 265 | $513.85 | $3.00 | $4.01 | $509.84 | $1,313.33 | $1,856.49 |
| 266 | $509.84 | $2.97 | $4.03 | $505.81 | $1,316.31 | $1,863.50 |
| 267 | $505.81 | $2.95 | $4.06 | $501.75 | $1,319.26 | $1,870.50 |
| 268 | $501.75 | $2.93 | $4.08 | $497.67 | $1,322.18 | $1,877.51 |
| 269 | $497.67 | $2.90 | $4.10 | $493.57 | $1,325.09 | $1,884.52 |
| 270 | $493.57 | $2.88 | $4.13 | $489.44 | $1,327.97 | $1,891.52 |
| 271 | $489.44 | $2.86 | $4.15 | $485.29 | $1,330.82 | $1,898.53 |
| 272 | $485.29 | $2.83 | $4.17 | $481.12 | $1,333.65 | $1,905.53 |
| 273 | $481.12 | $2.81 | $4.20 | $476.92 | $1,336.46 | $1,912.54 |
| 274 | $476.92 | $2.78 | $4.22 | $472.70 | $1,339.24 | $1,919.54 |
| 275 | $472.70 | $2.76 | $4.25 | $468.45 | $1,342.00 | $1,926.55 |
| 276 | $468.45 | $2.73 | $4.27 | $464.17 | $1,344.73 | $1,933.56 |
| 277 | $464.17 | $2.71 | $4.30 | $459.88 | $1,347.44 | $1,940.56 |
| 278 | $459.88 | $2.68 | $4.32 | $455.55 | $1,350.12 | $1,947.57 |
| 279 | $455.55 | $2.66 | $4.35 | $451.21 | $1,352.78 | $1,954.57 |
| 280 | $451.21 | $2.63 | $4.37 | $446.83 | $1,355.41 | $1,961.58 |
| 281 | $446.83 | $2.61 | $4.40 | $442.43 | $1,358.02 | $1,968.58 |
| 282 | $442.43 | $2.58 | $4.42 | $438.01 | $1,360.60 | $1,975.59 |
| 283 | $438.01 | $2.56 | $4.45 | $433.56 | $1,363.15 | $1,982.59 |
| 284 | $433.56 | $2.53 | $4.48 | $429.08 | $1,365.68 | $1,989.60 |
| 285 | $429.08 | $2.50 | $4.50 | $424.58 | $1,368.18 | $1,996.61 |
| 286 | $424.58 | $2.48 | $4.53 | $420.05 | $1,370.66 | $2,003.61 |
| 287 | $420.05 | $2.45 | $4.56 | $415.49 | $1,373.11 | $2,010.62 |
| 288 | $415.49 | $2.42 | $4.58 | $410.91 | $1,375.53 | $2,017.62 |
| 289 | $410.91 | $2.40 | $4.61 | $406.30 | $1,377.93 | $2,024.63 |
| 290 | $406.30 | $2.37 | $4.64 | $401.67 | $1,380.30 | $2,031.63 |
| 291 | $401.67 | $2.34 | $4.66 | $397.00 | $1,382.64 | $2,038.64 |
| 292 | $397.00 | $2.32 | $4.69 | $392.32 | $1,384.96 | $2,045.65 |
| 293 | $392.32 | $2.29 | $4.72 | $387.60 | $1,387.25 | $2,052.65 |
| 294 | $387.60 | $2.26 | $4.74 | $382.85 | $1,389.51 | $2,059.66 |
| 295 | $382.85 | $2.23 | $4.77 | $378.08 | $1,391.74 | $2,066.66 |
| 296 | $378.08 | $2.21 | $4.80 | $373.28 | $1,393.95 | $2,073.67 |
| 297 | $373.28 | $2.18 | $4.83 | $368.45 | $1,396.13 | $2,080.67 |
| 298 | $368.45 | $2.15 | $4.86 | $363.60 | $1,398.28 | $2,087.68 |
| 299 | $363.60 | $2.12 | $4.88 | $358.71 | $1,400.40 | $2,094.68 |
| 300 | $358.71 | $2.09 | $4.91 | $353.80 | $1,402.49 | $2,101.69 |
| 301 | $353.80 | $2.06 | $4.94 | $348.86 | $1,404.55 | $2,108.70 |
| 302 | $348.86 | $2.03 | $4.97 | $343.89 | $1,406.59 | $2,115.70 |
| 303 | $343.89 | $2.01 | $5.00 | $338.89 | $1,408.59 | $2,122.71 |
| 304 | $338.89 | $1.98 | $5.03 | $333.86 | $1,410.57 | $2,129.71 |
| 305 | $333.86 | $1.95 | $5.06 | $328.80 | $1,412.52 | $2,136.72 |
| 306 | $328.80 | $1.92 | $5.09 | $323.71 | $1,414.44 | $2,143.72 |
| 307 | $323.71 | $1.89 | $5.12 | $318.59 | $1,416.32 | $2,150.73 |
| 308 | $318.59 | $1.86 | $5.15 | $313.45 | $1,418.18 | $2,157.74 |
| 309 | $313.45 | $1.83 | $5.18 | $308.27 | $1,420.01 | $2,164.74 |
| 310 | $308.27 | $1.80 | $5.21 | $303.06 | $1,421.81 | $2,171.75 |
| 311 | $303.06 | $1.77 | $5.24 | $297.83 | $1,423.58 | $2,178.75 |
| 312 | $297.83 | $1.74 | $5.27 | $292.56 | $1,425.31 | $2,185.76 |
| 313 | $292.56 | $1.71 | $5.30 | $287.26 | $1,427.02 | $2,192.76 |
| 314 | $287.26 | $1.68 | $5.33 | $281.93 | $1,428.70 | $2,199.77 |
| 315 | $281.93 | $1.64 | $5.36 | $276.57 | $1,430.34 | $2,206.78 |
| 316 | $276.57 | $1.61 | $5.39 | $271.17 | $1,431.96 | $2,213.78 |
| 317 | $271.17 | $1.58 | $5.42 | $265.75 | $1,433.54 | $2,220.79 |
| 318 | $265.75 | $1.55 | $5.46 | $260.30 | $1,435.09 | $2,227.79 |
| 319 | $260.30 | $1.52 | $5.49 | $254.81 | $1,436.61 | $2,234.80 |
| 320 | $254.81 | $1.49 | $5.52 | $249.29 | $1,438.09 | $2,241.80 |
| 321 | $249.29 | $1.45 | $5.55 | $243.74 | $1,439.55 | $2,248.81 |
| 322 | $243.74 | $1.42 | $5.58 | $238.15 | $1,440.97 | $2,255.81 |
| 323 | $238.15 | $1.39 | $5.62 | $232.54 | $1,442.36 | $2,262.82 |
| 324 | $232.54 | $1.36 | $5.65 | $226.89 | $1,443.71 | $2,269.83 |
| 325 | $226.89 | $1.32 | $5.68 | $221.21 | $1,445.04 | $2,276.83 |
| 326 | $221.21 | $1.29 | $5.72 | $215.49 | $1,446.33 | $2,283.84 |
| 327 | $215.49 | $1.26 | $5.75 | $209.74 | $1,447.58 | $2,290.84 |
| 328 | $209.74 | $1.22 | $5.78 | $203.96 | $1,448.81 | $2,297.85 |
| 329 | $203.96 | $1.19 | $5.82 | $198.14 | $1,450.00 | $2,304.85 |
| 330 | $198.14 | $1.16 | $5.85 | $192.29 | $1,451.15 | $2,311.86 |
| 331 | $192.29 | $1.12 | $5.88 | $186.41 | $1,452.28 | $2,318.87 |
| 332 | $186.41 | $1.09 | $5.92 | $180.49 | $1,453.36 | $2,325.87 |
| 333 | $180.49 | $1.05 | $5.95 | $174.54 | $1,454.42 | $2,332.88 |
| 334 | $174.54 | $1.02 | $5.99 | $168.55 | $1,455.43 | $2,339.88 |
| 335 | $168.55 | $0.98 | $6.02 | $162.53 | $1,456.42 | $2,346.89 |
| 336 | $162.53 | $0.95 | $6.06 | $156.47 | $1,457.37 | $2,353.89 |
| 337 | $156.47 | $0.91 | $6.09 | $150.38 | $1,458.28 | $2,360.90 |
| 338 | $150.38 | $0.88 | $6.13 | $144.25 | $1,459.15 | $2,367.90 |
| 339 | $144.25 | $0.84 | $6.16 | $138.09 | $1,460.00 | $2,374.91 |
| 340 | $138.09 | $0.81 | $6.20 | $131.89 | $1,460.80 | $2,381.92 |
| 341 | $131.89 | $0.77 | $6.24 | $125.65 | $1,461.57 | $2,388.92 |
| 342 | $125.65 | $0.73 | $6.27 | $119.38 | $1,462.30 | $2,395.93 |
| 343 | $119.38 | $0.70 | $6.31 | $113.07 | $1,463.00 | $2,402.93 |
| 344 | $113.07 | $0.66 | $6.35 | $106.72 | $1,463.66 | $2,409.94 |
| 345 | $106.72 | $0.62 | $6.38 | $100.34 | $1,464.28 | $2,416.94 |
| 346 | $100.34 | $0.59 | $6.42 | $93.92 | $1,464.87 | $2,423.95 |
| 347 | $93.92 | $0.55 | $6.46 | $87.46 | $1,465.42 | $2,430.96 |
| 348 | $87.46 | $0.51 | $6.50 | $80.96 | $1,465.93 | $2,437.96 |
| 349 | $80.96 | $0.47 | $6.53 | $74.43 | $1,466.40 | $2,444.97 |
| 350 | $74.43 | $0.43 | $6.57 | $67.86 | $1,466.83 | $2,451.97 |
| 351 | $67.86 | $0.40 | $6.61 | $61.25 | $1,467.23 | $2,458.98 |
| 352 | $61.25 | $0.36 | $6.65 | $54.60 | $1,467.59 | $2,465.98 |
| 353 | $54.60 | $0.32 | $6.69 | $47.91 | $1,467.90 | $2,472.99 |
| 354 | $47.91 | $0.28 | $6.73 | $41.19 | $1,468.18 | $2,479.99 |
| 355 | $41.19 | $0.24 | $6.77 | $34.42 | $1,468.42 | $2,487.00 |
| 356 | $34.42 | $0.20 | $6.80 | $27.62 | $1,468.62 | $2,494.01 |
| 357 | $27.62 | $0.16 | $6.84 | $20.77 | $1,468.79 | $2,501.01 |
| 358 | $20.77 | $0.12 | $6.88 | $13.89 | $1,468.91 | $2,508.02 |
| 359 | $13.89 | $0.08 | $6.92 | $6.97 | $1,468.99 | $2,515.02 |
| 360 | $6.97 | $0.04 | $6.97 | $0.00 | $1,469.03 | $2,522.03 |