|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,066.00 | $5.33 | $1.06 | $1,064.94 | $5.33 | $6.39 |
| 2 | $1,064.94 | $5.32 | $1.07 | $1,063.87 | $10.65 | $12.78 |
| 3 | $1,063.87 | $5.32 | $1.07 | $1,062.80 | $15.97 | $19.17 |
| 4 | $1,062.80 | $5.31 | $1.08 | $1,061.72 | $21.29 | $25.56 |
| 5 | $1,061.72 | $5.31 | $1.08 | $1,060.64 | $26.60 | $31.96 |
| 6 | $1,060.64 | $5.30 | $1.09 | $1,059.55 | $31.90 | $38.35 |
| 7 | $1,059.55 | $5.30 | $1.09 | $1,058.46 | $37.20 | $44.74 |
| 8 | $1,058.46 | $5.29 | $1.10 | $1,057.36 | $42.49 | $51.13 |
| 9 | $1,057.36 | $5.29 | $1.10 | $1,056.26 | $47.78 | $57.52 |
| 10 | $1,056.26 | $5.28 | $1.11 | $1,055.15 | $53.06 | $63.91 |
| 11 | $1,055.15 | $5.28 | $1.12 | $1,054.03 | $58.33 | $70.30 |
| 12 | $1,054.03 | $5.27 | $1.12 | $1,052.91 | $63.60 | $76.69 |
| 13 | $1,052.91 | $5.26 | $1.13 | $1,051.78 | $68.87 | $83.09 |
| 14 | $1,051.78 | $5.26 | $1.13 | $1,050.65 | $74.13 | $89.48 |
| 15 | $1,050.65 | $5.25 | $1.14 | $1,049.51 | $79.38 | $95.87 |
| 16 | $1,049.51 | $5.25 | $1.14 | $1,048.37 | $84.63 | $102.26 |
| 17 | $1,048.37 | $5.24 | $1.15 | $1,047.22 | $89.87 | $108.65 |
| 18 | $1,047.22 | $5.24 | $1.16 | $1,046.06 | $95.11 | $115.04 |
| 19 | $1,046.06 | $5.23 | $1.16 | $1,044.90 | $100.34 | $121.43 |
| 20 | $1,044.90 | $5.22 | $1.17 | $1,043.74 | $105.56 | $127.82 |
| 21 | $1,043.74 | $5.22 | $1.17 | $1,042.56 | $110.78 | $134.22 |
| 22 | $1,042.56 | $5.21 | $1.18 | $1,041.39 | $115.99 | $140.61 |
| 23 | $1,041.39 | $5.21 | $1.18 | $1,040.20 | $121.20 | $147.00 |
| 24 | $1,040.20 | $5.20 | $1.19 | $1,039.01 | $126.40 | $153.39 |
| 25 | $1,039.01 | $5.20 | $1.20 | $1,037.82 | $131.60 | $159.78 |
| 26 | $1,037.82 | $5.19 | $1.20 | $1,036.61 | $136.78 | $166.17 |
| 27 | $1,036.61 | $5.18 | $1.21 | $1,035.40 | $141.97 | $172.56 |
| 28 | $1,035.40 | $5.18 | $1.21 | $1,034.19 | $147.14 | $178.95 |
| 29 | $1,034.19 | $5.17 | $1.22 | $1,032.97 | $152.32 | $185.35 |
| 30 | $1,032.97 | $5.16 | $1.23 | $1,031.74 | $157.48 | $191.74 |
| 31 | $1,031.74 | $5.16 | $1.23 | $1,030.51 | $162.64 | $198.13 |
| 32 | $1,030.51 | $5.15 | $1.24 | $1,029.27 | $167.79 | $204.52 |
| 33 | $1,029.27 | $5.15 | $1.24 | $1,028.03 | $172.94 | $210.91 |
| 34 | $1,028.03 | $5.14 | $1.25 | $1,026.78 | $178.08 | $217.30 |
| 35 | $1,026.78 | $5.13 | $1.26 | $1,025.52 | $183.21 | $223.69 |
| 36 | $1,025.52 | $5.13 | $1.26 | $1,024.26 | $188.34 | $230.08 |
| 37 | $1,024.26 | $5.12 | $1.27 | $1,022.99 | $193.46 | $236.47 |
| 38 | $1,022.99 | $5.11 | $1.28 | $1,021.71 | $198.58 | $242.87 |
| 39 | $1,021.71 | $5.11 | $1.28 | $1,020.43 | $203.68 | $249.26 |
| 40 | $1,020.43 | $5.10 | $1.29 | $1,019.14 | $208.79 | $255.65 |
| 41 | $1,019.14 | $5.10 | $1.30 | $1,017.84 | $213.88 | $262.04 |
| 42 | $1,017.84 | $5.09 | $1.30 | $1,016.54 | $218.97 | $268.43 |
| 43 | $1,016.54 | $5.08 | $1.31 | $1,015.23 | $224.05 | $274.82 |
| 44 | $1,015.23 | $5.08 | $1.32 | $1,013.92 | $229.13 | $281.21 |
| 45 | $1,013.92 | $5.07 | $1.32 | $1,012.60 | $234.20 | $287.60 |
| 46 | $1,012.60 | $5.06 | $1.33 | $1,011.27 | $239.26 | $294.00 |
| 47 | $1,011.27 | $5.06 | $1.33 | $1,009.93 | $244.32 | $300.39 |
| 48 | $1,009.93 | $5.05 | $1.34 | $1,008.59 | $249.37 | $306.78 |
| 49 | $1,008.59 | $5.04 | $1.35 | $1,007.24 | $254.41 | $313.17 |
| 50 | $1,007.24 | $5.04 | $1.35 | $1,005.89 | $259.45 | $319.56 |
| 51 | $1,005.89 | $5.03 | $1.36 | $1,004.53 | $264.48 | $325.95 |
| 52 | $1,004.53 | $5.02 | $1.37 | $1,003.16 | $269.50 | $332.34 |
| 53 | $1,003.16 | $5.02 | $1.38 | $1,001.78 | $274.52 | $338.73 |
| 54 | $1,001.78 | $5.01 | $1.38 | $1,000.40 | $279.52 | $345.13 |
| 55 | $1,000.40 | $5.00 | $1.39 | $999.01 | $284.53 | $351.52 |
| 56 | $999.01 | $5.00 | $1.40 | $997.61 | $289.52 | $357.91 |
| 57 | $997.61 | $4.99 | $1.40 | $996.21 | $294.51 | $364.30 |
| 58 | $996.21 | $4.98 | $1.41 | $994.80 | $299.49 | $370.69 |
| 59 | $994.80 | $4.97 | $1.42 | $993.38 | $304.47 | $377.08 |
| 60 | $993.38 | $4.97 | $1.42 | $991.96 | $309.43 | $383.47 |
| 61 | $991.96 | $4.96 | $1.43 | $990.53 | $314.39 | $389.86 |
| 62 | $990.53 | $4.95 | $1.44 | $989.09 | $319.34 | $396.25 |
| 63 | $989.09 | $4.95 | $1.45 | $987.64 | $324.29 | $402.65 |
| 64 | $987.64 | $4.94 | $1.45 | $986.19 | $329.23 | $409.04 |
| 65 | $986.19 | $4.93 | $1.46 | $984.73 | $334.16 | $415.43 |
| 66 | $984.73 | $4.92 | $1.47 | $983.26 | $339.08 | $421.82 |
| 67 | $983.26 | $4.92 | $1.47 | $981.79 | $344.00 | $428.21 |
| 68 | $981.79 | $4.91 | $1.48 | $980.31 | $348.91 | $434.60 |
| 69 | $980.31 | $4.90 | $1.49 | $978.82 | $353.81 | $440.99 |
| 70 | $978.82 | $4.89 | $1.50 | $977.32 | $358.70 | $447.38 |
| 71 | $977.32 | $4.89 | $1.50 | $975.81 | $363.59 | $453.78 |
| 72 | $975.81 | $4.88 | $1.51 | $974.30 | $368.47 | $460.17 |
| 73 | $974.30 | $4.87 | $1.52 | $972.78 | $373.34 | $466.56 |
| 74 | $972.78 | $4.86 | $1.53 | $971.26 | $378.20 | $472.95 |
| 75 | $971.26 | $4.86 | $1.53 | $969.72 | $383.06 | $479.34 |
| 76 | $969.72 | $4.85 | $1.54 | $968.18 | $387.91 | $485.73 |
| 77 | $968.18 | $4.84 | $1.55 | $966.63 | $392.75 | $492.12 |
| 78 | $966.63 | $4.83 | $1.56 | $965.07 | $397.58 | $498.51 |
| 79 | $965.07 | $4.83 | $1.57 | $963.50 | $402.41 | $504.91 |
| 80 | $963.50 | $4.82 | $1.57 | $961.93 | $407.23 | $511.30 |
| 81 | $961.93 | $4.81 | $1.58 | $960.35 | $412.04 | $517.69 |
| 82 | $960.35 | $4.80 | $1.59 | $958.76 | $416.84 | $524.08 |
| 83 | $958.76 | $4.79 | $1.60 | $957.16 | $421.63 | $530.47 |
| 84 | $957.16 | $4.79 | $1.61 | $955.56 | $426.42 | $536.86 |
| 85 | $955.56 | $4.78 | $1.61 | $953.94 | $431.20 | $543.25 |
| 86 | $953.94 | $4.77 | $1.62 | $952.32 | $435.96 | $549.64 |
| 87 | $952.32 | $4.76 | $1.63 | $950.69 | $440.73 | $556.04 |
| 88 | $950.69 | $4.75 | $1.64 | $949.05 | $445.48 | $562.43 |
| 89 | $949.05 | $4.75 | $1.65 | $947.41 | $450.23 | $568.82 |
| 90 | $947.41 | $4.74 | $1.65 | $945.75 | $454.96 | $575.21 |
| 91 | $945.75 | $4.73 | $1.66 | $944.09 | $459.69 | $581.60 |
| 92 | $944.09 | $4.72 | $1.67 | $942.42 | $464.41 | $587.99 |
| 93 | $942.42 | $4.71 | $1.68 | $940.74 | $469.12 | $594.38 |
| 94 | $940.74 | $4.70 | $1.69 | $939.05 | $473.83 | $600.77 |
| 95 | $939.05 | $4.70 | $1.70 | $937.36 | $478.52 | $607.16 |
| 96 | $937.36 | $4.69 | $1.70 | $935.65 | $483.21 | $613.56 |
| 97 | $935.65 | $4.68 | $1.71 | $933.94 | $487.89 | $619.95 |
| 98 | $933.94 | $4.67 | $1.72 | $932.22 | $492.56 | $626.34 |
| 99 | $932.22 | $4.66 | $1.73 | $930.49 | $497.22 | $632.73 |
| 100 | $930.49 | $4.65 | $1.74 | $928.75 | $501.87 | $639.12 |
| 101 | $928.75 | $4.64 | $1.75 | $927.00 | $506.51 | $645.51 |
| 102 | $927.00 | $4.64 | $1.76 | $925.25 | $511.15 | $651.90 |
| 103 | $925.25 | $4.63 | $1.76 | $923.48 | $515.78 | $658.29 |
| 104 | $923.48 | $4.62 | $1.77 | $921.71 | $520.39 | $664.69 |
| 105 | $921.71 | $4.61 | $1.78 | $919.92 | $525.00 | $671.08 |
| 106 | $919.92 | $4.60 | $1.79 | $918.13 | $529.60 | $677.47 |
| 107 | $918.13 | $4.59 | $1.80 | $916.33 | $534.19 | $683.86 |
| 108 | $916.33 | $4.58 | $1.81 | $914.52 | $538.77 | $690.25 |
| 109 | $914.52 | $4.57 | $1.82 | $912.70 | $543.35 | $696.64 |
| 110 | $912.70 | $4.56 | $1.83 | $910.88 | $547.91 | $703.03 |
| 111 | $910.88 | $4.55 | $1.84 | $909.04 | $552.46 | $709.42 |
| 112 | $909.04 | $4.55 | $1.85 | $907.19 | $557.01 | $715.82 |
| 113 | $907.19 | $4.54 | $1.86 | $905.34 | $561.55 | $722.21 |
| 114 | $905.34 | $4.53 | $1.86 | $903.47 | $566.07 | $728.60 |
| 115 | $903.47 | $4.52 | $1.87 | $901.60 | $570.59 | $734.99 |
| 116 | $901.60 | $4.51 | $1.88 | $899.72 | $575.10 | $741.38 |
| 117 | $899.72 | $4.50 | $1.89 | $897.82 | $579.60 | $747.77 |
| 118 | $897.82 | $4.49 | $1.90 | $895.92 | $584.09 | $754.16 |
| 119 | $895.92 | $4.48 | $1.91 | $894.01 | $588.56 | $760.55 |
| 120 | $894.01 | $4.47 | $1.92 | $892.09 | $593.03 | $766.95 |
| 121 | $892.09 | $4.46 | $1.93 | $890.16 | $597.50 | $773.34 |
| 122 | $890.16 | $4.45 | $1.94 | $888.22 | $601.95 | $779.73 |
| 123 | $888.22 | $4.44 | $1.95 | $886.27 | $606.39 | $786.12 |
| 124 | $886.27 | $4.43 | $1.96 | $884.31 | $610.82 | $792.51 |
| 125 | $884.31 | $4.42 | $1.97 | $882.34 | $615.24 | $798.90 |
| 126 | $882.34 | $4.41 | $1.98 | $880.36 | $619.65 | $805.29 |
| 127 | $880.36 | $4.40 | $1.99 | $878.37 | $624.05 | $811.68 |
| 128 | $878.37 | $4.39 | $2.00 | $876.37 | $628.45 | $818.07 |
| 129 | $876.37 | $4.38 | $2.01 | $874.36 | $632.83 | $824.47 |
| 130 | $874.36 | $4.37 | $2.02 | $872.34 | $637.20 | $830.86 |
| 131 | $872.34 | $4.36 | $2.03 | $870.31 | $641.56 | $837.25 |
| 132 | $870.31 | $4.35 | $2.04 | $868.27 | $645.91 | $843.64 |
| 133 | $868.27 | $4.34 | $2.05 | $866.22 | $650.25 | $850.03 |
| 134 | $866.22 | $4.33 | $2.06 | $864.16 | $654.58 | $856.42 |
| 135 | $864.16 | $4.32 | $2.07 | $862.09 | $658.91 | $862.81 |
| 136 | $862.09 | $4.31 | $2.08 | $860.01 | $663.22 | $869.20 |
| 137 | $860.01 | $4.30 | $2.09 | $857.92 | $667.52 | $875.60 |
| 138 | $857.92 | $4.29 | $2.10 | $855.82 | $671.81 | $881.99 |
| 139 | $855.82 | $4.28 | $2.11 | $853.71 | $676.08 | $888.38 |
| 140 | $853.71 | $4.27 | $2.12 | $851.58 | $680.35 | $894.77 |
| 141 | $851.58 | $4.26 | $2.13 | $849.45 | $684.61 | $901.16 |
| 142 | $849.45 | $4.25 | $2.14 | $847.31 | $688.86 | $907.55 |
| 143 | $847.31 | $4.24 | $2.15 | $845.15 | $693.10 | $913.94 |
| 144 | $845.15 | $4.23 | $2.17 | $842.99 | $697.32 | $920.33 |
| 145 | $842.99 | $4.21 | $2.18 | $840.81 | $701.54 | $926.73 |
| 146 | $840.81 | $4.20 | $2.19 | $838.62 | $705.74 | $933.12 |
| 147 | $838.62 | $4.19 | $2.20 | $836.43 | $709.93 | $939.51 |
| 148 | $836.43 | $4.18 | $2.21 | $834.22 | $714.12 | $945.90 |
| 149 | $834.22 | $4.17 | $2.22 | $832.00 | $718.29 | $952.29 |
| 150 | $832.00 | $4.16 | $2.23 | $829.76 | $722.45 | $958.68 |
| 151 | $829.76 | $4.15 | $2.24 | $827.52 | $726.59 | $965.07 |
| 152 | $827.52 | $4.14 | $2.25 | $825.27 | $730.73 | $971.46 |
| 153 | $825.27 | $4.13 | $2.26 | $823.00 | $734.86 | $977.85 |
| 154 | $823.00 | $4.12 | $2.28 | $820.73 | $738.97 | $984.25 |
| 155 | $820.73 | $4.10 | $2.29 | $818.44 | $743.08 | $990.64 |
| 156 | $818.44 | $4.09 | $2.30 | $816.14 | $747.17 | $997.03 |
| 157 | $816.14 | $4.08 | $2.31 | $813.83 | $751.25 | $1,003.42 |
| 158 | $813.83 | $4.07 | $2.32 | $811.51 | $755.32 | $1,009.81 |
| 159 | $811.51 | $4.06 | $2.33 | $809.18 | $759.38 | $1,016.20 |
| 160 | $809.18 | $4.05 | $2.35 | $806.83 | $763.42 | $1,022.59 |
| 161 | $806.83 | $4.03 | $2.36 | $804.47 | $767.46 | $1,028.98 |
| 162 | $804.47 | $4.02 | $2.37 | $802.10 | $771.48 | $1,035.38 |
| 163 | $802.10 | $4.01 | $2.38 | $799.72 | $775.49 | $1,041.77 |
| 164 | $799.72 | $4.00 | $2.39 | $797.33 | $779.49 | $1,048.16 |
| 165 | $797.33 | $3.99 | $2.40 | $794.93 | $783.48 | $1,054.55 |
| 166 | $794.93 | $3.97 | $2.42 | $792.51 | $787.45 | $1,060.94 |
| 167 | $792.51 | $3.96 | $2.43 | $790.08 | $791.41 | $1,067.33 |
| 168 | $790.08 | $3.95 | $2.44 | $787.64 | $795.36 | $1,073.72 |
| 169 | $787.64 | $3.94 | $2.45 | $785.19 | $799.30 | $1,080.11 |
| 170 | $785.19 | $3.93 | $2.47 | $782.72 | $803.23 | $1,086.51 |
| 171 | $782.72 | $3.91 | $2.48 | $780.24 | $807.14 | $1,092.90 |
| 172 | $780.24 | $3.90 | $2.49 | $777.75 | $811.04 | $1,099.29 |
| 173 | $777.75 | $3.89 | $2.50 | $775.25 | $814.93 | $1,105.68 |
| 174 | $775.25 | $3.88 | $2.51 | $772.74 | $818.81 | $1,112.07 |
| 175 | $772.74 | $3.86 | $2.53 | $770.21 | $822.67 | $1,118.46 |
| 176 | $770.21 | $3.85 | $2.54 | $767.67 | $826.52 | $1,124.85 |
| 177 | $767.67 | $3.84 | $2.55 | $765.12 | $830.36 | $1,131.24 |
| 178 | $765.12 | $3.83 | $2.57 | $762.55 | $834.19 | $1,137.64 |
| 179 | $762.55 | $3.81 | $2.58 | $759.97 | $838.00 | $1,144.03 |
| 180 | $759.97 | $3.80 | $2.59 | $757.38 | $841.80 | $1,150.42 |
| 181 | $757.38 | $3.79 | $2.60 | $754.78 | $845.59 | $1,156.81 |
| 182 | $754.78 | $3.77 | $2.62 | $752.16 | $849.36 | $1,163.20 |
| 183 | $752.16 | $3.76 | $2.63 | $749.53 | $853.12 | $1,169.59 |
| 184 | $749.53 | $3.75 | $2.64 | $746.89 | $856.87 | $1,175.98 |
| 185 | $746.89 | $3.73 | $2.66 | $744.23 | $860.60 | $1,182.37 |
| 186 | $744.23 | $3.72 | $2.67 | $741.56 | $864.32 | $1,188.76 |
| 187 | $741.56 | $3.71 | $2.68 | $738.87 | $868.03 | $1,195.16 |
| 188 | $738.87 | $3.69 | $2.70 | $736.18 | $871.73 | $1,201.55 |
| 189 | $736.18 | $3.68 | $2.71 | $733.47 | $875.41 | $1,207.94 |
| 190 | $733.47 | $3.67 | $2.72 | $730.74 | $879.07 | $1,214.33 |
| 191 | $730.74 | $3.65 | $2.74 | $728.01 | $882.73 | $1,220.72 |
| 192 | $728.01 | $3.64 | $2.75 | $725.26 | $886.37 | $1,227.11 |
| 193 | $725.26 | $3.63 | $2.76 | $722.49 | $889.99 | $1,233.50 |
| 194 | $722.49 | $3.61 | $2.78 | $719.71 | $893.61 | $1,239.89 |
| 195 | $719.71 | $3.60 | $2.79 | $716.92 | $897.20 | $1,246.29 |
| 196 | $716.92 | $3.58 | $2.81 | $714.11 | $900.79 | $1,252.68 |
| 197 | $714.11 | $3.57 | $2.82 | $711.29 | $904.36 | $1,259.07 |
| 198 | $711.29 | $3.56 | $2.83 | $708.46 | $907.92 | $1,265.46 |
| 199 | $708.46 | $3.54 | $2.85 | $705.61 | $911.46 | $1,271.85 |
| 200 | $705.61 | $3.53 | $2.86 | $702.74 | $914.99 | $1,278.24 |
| 201 | $702.74 | $3.51 | $2.88 | $699.87 | $918.50 | $1,284.63 |
| 202 | $699.87 | $3.50 | $2.89 | $696.98 | $922.00 | $1,291.02 |
| 203 | $696.98 | $3.48 | $2.91 | $694.07 | $925.48 | $1,297.42 |
| 204 | $694.07 | $3.47 | $2.92 | $691.15 | $928.95 | $1,303.81 |
| 205 | $691.15 | $3.46 | $2.94 | $688.21 | $932.41 | $1,310.20 |
| 206 | $688.21 | $3.44 | $2.95 | $685.26 | $935.85 | $1,316.59 |
| 207 | $685.26 | $3.43 | $2.96 | $682.30 | $939.28 | $1,322.98 |
| 208 | $682.30 | $3.41 | $2.98 | $679.32 | $942.69 | $1,329.37 |
| 209 | $679.32 | $3.40 | $2.99 | $676.32 | $946.09 | $1,335.76 |
| 210 | $676.32 | $3.38 | $3.01 | $673.31 | $949.47 | $1,342.15 |
| 211 | $673.31 | $3.37 | $3.02 | $670.29 | $952.83 | $1,348.55 |
| 212 | $670.29 | $3.35 | $3.04 | $667.25 | $956.19 | $1,354.94 |
| 213 | $667.25 | $3.34 | $3.05 | $664.19 | $959.52 | $1,361.33 |
| 214 | $664.19 | $3.32 | $3.07 | $661.12 | $962.84 | $1,367.72 |
| 215 | $661.12 | $3.31 | $3.09 | $658.04 | $966.15 | $1,374.11 |
| 216 | $658.04 | $3.29 | $3.10 | $654.94 | $969.44 | $1,380.50 |
| 217 | $654.94 | $3.27 | $3.12 | $651.82 | $972.71 | $1,386.89 |
| 218 | $651.82 | $3.26 | $3.13 | $648.69 | $975.97 | $1,393.28 |
| 219 | $648.69 | $3.24 | $3.15 | $645.54 | $979.22 | $1,399.67 |
| 220 | $645.54 | $3.23 | $3.16 | $642.38 | $982.44 | $1,406.07 |
| 221 | $642.38 | $3.21 | $3.18 | $639.20 | $985.66 | $1,412.46 |
| 222 | $639.20 | $3.20 | $3.20 | $636.00 | $988.85 | $1,418.85 |
| 223 | $636.00 | $3.18 | $3.21 | $632.79 | $992.03 | $1,425.24 |
| 224 | $632.79 | $3.16 | $3.23 | $629.56 | $995.20 | $1,431.63 |
| 225 | $629.56 | $3.15 | $3.24 | $626.32 | $998.34 | $1,438.02 |
| 226 | $626.32 | $3.13 | $3.26 | $623.06 | $1,001.47 | $1,444.41 |
| 227 | $623.06 | $3.12 | $3.28 | $619.79 | $1,004.59 | $1,450.80 |
| 228 | $619.79 | $3.10 | $3.29 | $616.49 | $1,007.69 | $1,457.20 |
| 229 | $616.49 | $3.08 | $3.31 | $613.18 | $1,010.77 | $1,463.59 |
| 230 | $613.18 | $3.07 | $3.33 | $609.86 | $1,013.84 | $1,469.98 |
| 231 | $609.86 | $3.05 | $3.34 | $606.52 | $1,016.89 | $1,476.37 |
| 232 | $606.52 | $3.03 | $3.36 | $603.16 | $1,019.92 | $1,482.76 |
| 233 | $603.16 | $3.02 | $3.38 | $599.78 | $1,022.94 | $1,489.15 |
| 234 | $599.78 | $3.00 | $3.39 | $596.39 | $1,025.93 | $1,495.54 |
| 235 | $596.39 | $2.98 | $3.41 | $592.98 | $1,028.92 | $1,501.93 |
| 236 | $592.98 | $2.96 | $3.43 | $589.56 | $1,031.88 | $1,508.33 |
| 237 | $589.56 | $2.95 | $3.44 | $586.11 | $1,034.83 | $1,514.72 |
| 238 | $586.11 | $2.93 | $3.46 | $582.65 | $1,037.76 | $1,521.11 |
| 239 | $582.65 | $2.91 | $3.48 | $579.17 | $1,040.67 | $1,527.50 |
| 240 | $579.17 | $2.90 | $3.50 | $575.68 | $1,043.57 | $1,533.89 |
| 241 | $575.68 | $2.88 | $3.51 | $572.17 | $1,046.45 | $1,540.28 |
| 242 | $572.17 | $2.86 | $3.53 | $568.64 | $1,049.31 | $1,546.67 |
| 243 | $568.64 | $2.84 | $3.55 | $565.09 | $1,052.15 | $1,553.06 |
| 244 | $565.09 | $2.83 | $3.57 | $561.52 | $1,054.98 | $1,559.45 |
| 245 | $561.52 | $2.81 | $3.58 | $557.94 | $1,057.78 | $1,565.85 |
| 246 | $557.94 | $2.79 | $3.60 | $554.34 | $1,060.57 | $1,572.24 |
| 247 | $554.34 | $2.77 | $3.62 | $550.72 | $1,063.35 | $1,578.63 |
| 248 | $550.72 | $2.75 | $3.64 | $547.08 | $1,066.10 | $1,585.02 |
| 249 | $547.08 | $2.74 | $3.66 | $543.42 | $1,068.83 | $1,591.41 |
| 250 | $543.42 | $2.72 | $3.67 | $539.75 | $1,071.55 | $1,597.80 |
| 251 | $539.75 | $2.70 | $3.69 | $536.06 | $1,074.25 | $1,604.19 |
| 252 | $536.06 | $2.68 | $3.71 | $532.35 | $1,076.93 | $1,610.58 |
| 253 | $532.35 | $2.66 | $3.73 | $528.62 | $1,079.59 | $1,616.98 |
| 254 | $528.62 | $2.64 | $3.75 | $524.87 | $1,082.24 | $1,623.37 |
| 255 | $524.87 | $2.62 | $3.77 | $521.10 | $1,084.86 | $1,629.76 |
| 256 | $521.10 | $2.61 | $3.79 | $517.32 | $1,087.46 | $1,636.15 |
| 257 | $517.32 | $2.59 | $3.80 | $513.51 | $1,090.05 | $1,642.54 |
| 258 | $513.51 | $2.57 | $3.82 | $509.69 | $1,092.62 | $1,648.93 |
| 259 | $509.69 | $2.55 | $3.84 | $505.84 | $1,095.17 | $1,655.32 |
| 260 | $505.84 | $2.53 | $3.86 | $501.98 | $1,097.70 | $1,661.71 |
| 261 | $501.98 | $2.51 | $3.88 | $498.10 | $1,100.21 | $1,668.11 |
| 262 | $498.10 | $2.49 | $3.90 | $494.20 | $1,102.70 | $1,674.50 |
| 263 | $494.20 | $2.47 | $3.92 | $490.28 | $1,105.17 | $1,680.89 |
| 264 | $490.28 | $2.45 | $3.94 | $486.34 | $1,107.62 | $1,687.28 |
| 265 | $486.34 | $2.43 | $3.96 | $482.38 | $1,110.05 | $1,693.67 |
| 266 | $482.38 | $2.41 | $3.98 | $478.40 | $1,112.46 | $1,700.06 |
| 267 | $478.40 | $2.39 | $4.00 | $474.40 | $1,114.86 | $1,706.45 |
| 268 | $474.40 | $2.37 | $4.02 | $470.38 | $1,117.23 | $1,712.84 |
| 269 | $470.38 | $2.35 | $4.04 | $466.34 | $1,119.58 | $1,719.24 |
| 270 | $466.34 | $2.33 | $4.06 | $462.28 | $1,121.91 | $1,725.63 |
| 271 | $462.28 | $2.31 | $4.08 | $458.20 | $1,124.22 | $1,732.02 |
| 272 | $458.20 | $2.29 | $4.10 | $454.10 | $1,126.51 | $1,738.41 |
| 273 | $454.10 | $2.27 | $4.12 | $449.98 | $1,128.78 | $1,744.80 |
| 274 | $449.98 | $2.25 | $4.14 | $445.84 | $1,131.03 | $1,751.19 |
| 275 | $445.84 | $2.23 | $4.16 | $441.68 | $1,133.26 | $1,757.58 |
| 276 | $441.68 | $2.21 | $4.18 | $437.50 | $1,135.47 | $1,763.97 |
| 277 | $437.50 | $2.19 | $4.20 | $433.29 | $1,137.66 | $1,770.36 |
| 278 | $433.29 | $2.17 | $4.22 | $429.07 | $1,139.83 | $1,776.76 |
| 279 | $429.07 | $2.15 | $4.25 | $424.82 | $1,141.97 | $1,783.15 |
| 280 | $424.82 | $2.12 | $4.27 | $420.56 | $1,144.09 | $1,789.54 |
| 281 | $420.56 | $2.10 | $4.29 | $416.27 | $1,146.20 | $1,795.93 |
| 282 | $416.27 | $2.08 | $4.31 | $411.96 | $1,148.28 | $1,802.32 |
| 283 | $411.96 | $2.06 | $4.33 | $407.63 | $1,150.34 | $1,808.71 |
| 284 | $407.63 | $2.04 | $4.35 | $403.27 | $1,152.38 | $1,815.10 |
| 285 | $403.27 | $2.02 | $4.37 | $398.90 | $1,154.39 | $1,821.49 |
| 286 | $398.90 | $1.99 | $4.40 | $394.50 | $1,156.39 | $1,827.89 |
| 287 | $394.50 | $1.97 | $4.42 | $390.08 | $1,158.36 | $1,834.28 |
| 288 | $390.08 | $1.95 | $4.44 | $385.64 | $1,160.31 | $1,840.67 |
| 289 | $385.64 | $1.93 | $4.46 | $381.18 | $1,162.24 | $1,847.06 |
| 290 | $381.18 | $1.91 | $4.49 | $376.69 | $1,164.14 | $1,853.45 |
| 291 | $376.69 | $1.88 | $4.51 | $372.19 | $1,166.03 | $1,859.84 |
| 292 | $372.19 | $1.86 | $4.53 | $367.66 | $1,167.89 | $1,866.23 |
| 293 | $367.66 | $1.84 | $4.55 | $363.10 | $1,169.73 | $1,872.62 |
| 294 | $363.10 | $1.82 | $4.58 | $358.53 | $1,171.54 | $1,879.02 |
| 295 | $358.53 | $1.79 | $4.60 | $353.93 | $1,173.34 | $1,885.41 |
| 296 | $353.93 | $1.77 | $4.62 | $349.31 | $1,175.11 | $1,891.80 |
| 297 | $349.31 | $1.75 | $4.64 | $344.66 | $1,176.85 | $1,898.19 |
| 298 | $344.66 | $1.72 | $4.67 | $339.99 | $1,178.57 | $1,904.58 |
| 299 | $339.99 | $1.70 | $4.69 | $335.30 | $1,180.27 | $1,910.97 |
| 300 | $335.30 | $1.68 | $4.71 | $330.59 | $1,181.95 | $1,917.36 |
| 301 | $330.59 | $1.65 | $4.74 | $325.85 | $1,183.60 | $1,923.75 |
| 302 | $325.85 | $1.63 | $4.76 | $321.09 | $1,185.23 | $1,930.14 |
| 303 | $321.09 | $1.61 | $4.79 | $316.30 | $1,186.84 | $1,936.54 |
| 304 | $316.30 | $1.58 | $4.81 | $311.49 | $1,188.42 | $1,942.93 |
| 305 | $311.49 | $1.56 | $4.83 | $306.66 | $1,189.98 | $1,949.32 |
| 306 | $306.66 | $1.53 | $4.86 | $301.80 | $1,191.51 | $1,955.71 |
| 307 | $301.80 | $1.51 | $4.88 | $296.92 | $1,193.02 | $1,962.10 |
| 308 | $296.92 | $1.48 | $4.91 | $292.01 | $1,194.50 | $1,968.49 |
| 309 | $292.01 | $1.46 | $4.93 | $287.08 | $1,195.97 | $1,974.88 |
| 310 | $287.08 | $1.44 | $4.96 | $282.13 | $1,197.40 | $1,981.27 |
| 311 | $282.13 | $1.41 | $4.98 | $277.15 | $1,198.81 | $1,987.67 |
| 312 | $277.15 | $1.39 | $5.01 | $272.14 | $1,200.20 | $1,994.06 |
| 313 | $272.14 | $1.36 | $5.03 | $267.11 | $1,201.56 | $2,000.45 |
| 314 | $267.11 | $1.34 | $5.06 | $262.05 | $1,202.89 | $2,006.84 |
| 315 | $262.05 | $1.31 | $5.08 | $256.97 | $1,204.20 | $2,013.23 |
| 316 | $256.97 | $1.28 | $5.11 | $251.87 | $1,205.49 | $2,019.62 |
| 317 | $251.87 | $1.26 | $5.13 | $246.73 | $1,206.75 | $2,026.01 |
| 318 | $246.73 | $1.23 | $5.16 | $241.58 | $1,207.98 | $2,032.40 |
| 319 | $241.58 | $1.21 | $5.18 | $236.39 | $1,209.19 | $2,038.80 |
| 320 | $236.39 | $1.18 | $5.21 | $231.18 | $1,210.37 | $2,045.19 |
| 321 | $231.18 | $1.16 | $5.24 | $225.95 | $1,211.53 | $2,051.58 |
| 322 | $225.95 | $1.13 | $5.26 | $220.69 | $1,212.66 | $2,057.97 |
| 323 | $220.69 | $1.10 | $5.29 | $215.40 | $1,213.76 | $2,064.36 |
| 324 | $215.40 | $1.08 | $5.31 | $210.09 | $1,214.84 | $2,070.75 |
| 325 | $210.09 | $1.05 | $5.34 | $204.74 | $1,215.89 | $2,077.14 |
| 326 | $204.74 | $1.02 | $5.37 | $199.38 | $1,216.91 | $2,083.53 |
| 327 | $199.38 | $1.00 | $5.39 | $193.98 | $1,217.91 | $2,089.93 |
| 328 | $193.98 | $0.97 | $5.42 | $188.56 | $1,218.88 | $2,096.32 |
| 329 | $188.56 | $0.94 | $5.45 | $183.11 | $1,219.82 | $2,102.71 |
| 330 | $183.11 | $0.92 | $5.48 | $177.64 | $1,220.74 | $2,109.10 |
| 331 | $177.64 | $0.89 | $5.50 | $172.13 | $1,221.62 | $2,115.49 |
| 332 | $172.13 | $0.86 | $5.53 | $166.60 | $1,222.49 | $2,121.88 |
| 333 | $166.60 | $0.83 | $5.56 | $161.05 | $1,223.32 | $2,128.27 |
| 334 | $161.05 | $0.81 | $5.59 | $155.46 | $1,224.12 | $2,134.66 |
| 335 | $155.46 | $0.78 | $5.61 | $149.85 | $1,224.90 | $2,141.05 |
| 336 | $149.85 | $0.75 | $5.64 | $144.20 | $1,225.65 | $2,147.45 |
| 337 | $144.20 | $0.72 | $5.67 | $138.53 | $1,226.37 | $2,153.84 |
| 338 | $138.53 | $0.69 | $5.70 | $132.84 | $1,227.06 | $2,160.23 |
| 339 | $132.84 | $0.66 | $5.73 | $127.11 | $1,227.73 | $2,166.62 |
| 340 | $127.11 | $0.64 | $5.76 | $121.35 | $1,228.36 | $2,173.01 |
| 341 | $121.35 | $0.61 | $5.78 | $115.57 | $1,228.97 | $2,179.40 |
| 342 | $115.57 | $0.58 | $5.81 | $109.75 | $1,229.55 | $2,185.79 |
| 343 | $109.75 | $0.55 | $5.84 | $103.91 | $1,230.10 | $2,192.18 |
| 344 | $103.91 | $0.52 | $5.87 | $98.04 | $1,230.62 | $2,198.58 |
| 345 | $98.04 | $0.49 | $5.90 | $92.14 | $1,231.11 | $2,204.97 |
| 346 | $92.14 | $0.46 | $5.93 | $86.21 | $1,231.57 | $2,211.36 |
| 347 | $86.21 | $0.43 | $5.96 | $80.25 | $1,232.00 | $2,217.75 |
| 348 | $80.25 | $0.40 | $5.99 | $74.26 | $1,232.40 | $2,224.14 |
| 349 | $74.26 | $0.37 | $6.02 | $68.24 | $1,232.77 | $2,230.53 |
| 350 | $68.24 | $0.34 | $6.05 | $62.19 | $1,233.11 | $2,236.92 |
| 351 | $62.19 | $0.31 | $6.08 | $56.11 | $1,233.42 | $2,243.31 |
| 352 | $56.11 | $0.28 | $6.11 | $50.00 | $1,233.70 | $2,249.71 |
| 353 | $50.00 | $0.25 | $6.14 | $43.86 | $1,233.95 | $2,256.10 |
| 354 | $43.86 | $0.22 | $6.17 | $37.69 | $1,234.17 | $2,262.49 |
| 355 | $37.69 | $0.19 | $6.20 | $31.48 | $1,234.36 | $2,268.88 |
| 356 | $31.48 | $0.16 | $6.23 | $25.25 | $1,234.52 | $2,275.27 |
| 357 | $25.25 | $0.13 | $6.26 | $18.98 | $1,234.64 | $2,281.66 |
| 358 | $18.98 | $0.09 | $6.30 | $12.69 | $1,234.74 | $2,288.05 |
| 359 | $12.69 | $0.06 | $6.33 | $6.36 | $1,234.80 | $2,294.44 |
| 360 | $6.36 | $0.03 | $6.36 | $-0.00 | $1,234.84 | $2,300.84 |