|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075.00 | $4.70 | $1.23 | $1,073.77 | $4.70 | $5.94 |
| 2 | $1,073.77 | $4.70 | $1.24 | $1,072.53 | $9.40 | $11.87 |
| 3 | $1,072.53 | $4.69 | $1.24 | $1,071.28 | $14.09 | $17.81 |
| 4 | $1,071.28 | $4.69 | $1.25 | $1,070.04 | $18.78 | $23.74 |
| 5 | $1,070.04 | $4.68 | $1.25 | $1,068.78 | $23.46 | $29.68 |
| 6 | $1,068.78 | $4.68 | $1.26 | $1,067.52 | $28.14 | $35.62 |
| 7 | $1,067.52 | $4.67 | $1.27 | $1,066.25 | $32.81 | $41.55 |
| 8 | $1,066.25 | $4.66 | $1.27 | $1,064.98 | $37.47 | $47.49 |
| 9 | $1,064.98 | $4.66 | $1.28 | $1,063.71 | $42.13 | $53.43 |
| 10 | $1,063.71 | $4.65 | $1.28 | $1,062.42 | $46.79 | $59.36 |
| 11 | $1,062.42 | $4.65 | $1.29 | $1,061.14 | $51.43 | $65.30 |
| 12 | $1,061.14 | $4.64 | $1.29 | $1,059.84 | $56.08 | $71.23 |
| 13 | $1,059.84 | $4.64 | $1.30 | $1,058.54 | $60.71 | $77.17 |
| 14 | $1,058.54 | $4.63 | $1.31 | $1,057.24 | $65.34 | $83.11 |
| 15 | $1,057.24 | $4.63 | $1.31 | $1,055.93 | $69.97 | $89.04 |
| 16 | $1,055.93 | $4.62 | $1.32 | $1,054.61 | $74.59 | $94.98 |
| 17 | $1,054.61 | $4.61 | $1.32 | $1,053.29 | $79.20 | $100.92 |
| 18 | $1,053.29 | $4.61 | $1.33 | $1,051.96 | $83.81 | $106.85 |
| 19 | $1,051.96 | $4.60 | $1.33 | $1,050.63 | $88.41 | $112.79 |
| 20 | $1,050.63 | $4.60 | $1.34 | $1,049.29 | $93.01 | $118.72 |
| 21 | $1,049.29 | $4.59 | $1.35 | $1,047.94 | $97.60 | $124.66 |
| 22 | $1,047.94 | $4.58 | $1.35 | $1,046.59 | $102.19 | $130.60 |
| 23 | $1,046.59 | $4.58 | $1.36 | $1,045.23 | $106.76 | $136.53 |
| 24 | $1,045.23 | $4.57 | $1.36 | $1,043.87 | $111.34 | $142.47 |
| 25 | $1,043.87 | $4.57 | $1.37 | $1,042.50 | $115.90 | $148.40 |
| 26 | $1,042.50 | $4.56 | $1.38 | $1,041.12 | $120.47 | $154.34 |
| 27 | $1,041.12 | $4.55 | $1.38 | $1,039.74 | $125.02 | $160.28 |
| 28 | $1,039.74 | $4.55 | $1.39 | $1,038.36 | $129.57 | $166.21 |
| 29 | $1,038.36 | $4.54 | $1.39 | $1,036.96 | $134.11 | $172.15 |
| 30 | $1,036.96 | $4.54 | $1.40 | $1,035.56 | $138.65 | $178.09 |
| 31 | $1,035.56 | $4.53 | $1.41 | $1,034.16 | $143.18 | $184.02 |
| 32 | $1,034.16 | $4.52 | $1.41 | $1,032.75 | $147.70 | $189.96 |
| 33 | $1,032.75 | $4.52 | $1.42 | $1,031.33 | $152.22 | $195.89 |
| 34 | $1,031.33 | $4.51 | $1.42 | $1,029.90 | $156.73 | $201.83 |
| 35 | $1,029.90 | $4.51 | $1.43 | $1,028.47 | $161.24 | $207.77 |
| 36 | $1,028.47 | $4.50 | $1.44 | $1,027.04 | $165.74 | $213.70 |
| 37 | $1,027.04 | $4.49 | $1.44 | $1,025.59 | $170.23 | $219.64 |
| 38 | $1,025.59 | $4.49 | $1.45 | $1,024.14 | $174.72 | $225.58 |
| 39 | $1,024.14 | $4.48 | $1.46 | $1,022.69 | $179.20 | $231.51 |
| 40 | $1,022.69 | $4.47 | $1.46 | $1,021.23 | $183.67 | $237.45 |
| 41 | $1,021.23 | $4.47 | $1.47 | $1,019.76 | $188.14 | $243.38 |
| 42 | $1,019.76 | $4.46 | $1.47 | $1,018.28 | $192.60 | $249.32 |
| 43 | $1,018.28 | $4.45 | $1.48 | $1,016.80 | $197.06 | $255.26 |
| 44 | $1,016.80 | $4.45 | $1.49 | $1,015.31 | $201.51 | $261.19 |
| 45 | $1,015.31 | $4.44 | $1.49 | $1,013.82 | $205.95 | $267.13 |
| 46 | $1,013.82 | $4.44 | $1.50 | $1,012.32 | $210.38 | $273.06 |
| 47 | $1,012.32 | $4.43 | $1.51 | $1,010.81 | $214.81 | $279.00 |
| 48 | $1,010.81 | $4.42 | $1.51 | $1,009.30 | $219.24 | $284.94 |
| 49 | $1,009.30 | $4.42 | $1.52 | $1,007.78 | $223.65 | $290.87 |
| 50 | $1,007.78 | $4.41 | $1.53 | $1,006.25 | $228.06 | $296.81 |
| 51 | $1,006.25 | $4.40 | $1.53 | $1,004.72 | $232.46 | $302.75 |
| 52 | $1,004.72 | $4.40 | $1.54 | $1,003.18 | $236.86 | $308.68 |
| 53 | $1,003.18 | $4.39 | $1.55 | $1,001.63 | $241.25 | $314.62 |
| 54 | $1,001.63 | $4.38 | $1.55 | $1,000.08 | $245.63 | $320.55 |
| 55 | $1,000.08 | $4.38 | $1.56 | $998.51 | $250.00 | $326.49 |
| 56 | $998.51 | $4.37 | $1.57 | $996.95 | $254.37 | $332.43 |
| 57 | $996.95 | $4.36 | $1.57 | $995.37 | $258.73 | $338.36 |
| 58 | $995.37 | $4.35 | $1.58 | $993.79 | $263.09 | $344.30 |
| 59 | $993.79 | $4.35 | $1.59 | $992.20 | $267.44 | $350.24 |
| 60 | $992.20 | $4.34 | $1.60 | $990.61 | $271.78 | $356.17 |
| 61 | $990.61 | $4.33 | $1.60 | $989.00 | $276.11 | $362.11 |
| 62 | $989.00 | $4.33 | $1.61 | $987.40 | $280.44 | $368.04 |
| 63 | $987.40 | $4.32 | $1.62 | $985.78 | $284.76 | $373.98 |
| 64 | $985.78 | $4.31 | $1.62 | $984.16 | $289.07 | $379.92 |
| 65 | $984.16 | $4.31 | $1.63 | $982.53 | $293.38 | $385.85 |
| 66 | $982.53 | $4.30 | $1.64 | $980.89 | $297.68 | $391.79 |
| 67 | $980.89 | $4.29 | $1.64 | $979.24 | $301.97 | $397.72 |
| 68 | $979.24 | $4.28 | $1.65 | $977.59 | $306.25 | $403.66 |
| 69 | $977.59 | $4.28 | $1.66 | $975.93 | $310.53 | $409.60 |
| 70 | $975.93 | $4.27 | $1.67 | $974.26 | $314.80 | $415.53 |
| 71 | $974.26 | $4.26 | $1.67 | $972.59 | $319.06 | $421.47 |
| 72 | $972.59 | $4.26 | $1.68 | $970.91 | $323.32 | $427.41 |
| 73 | $970.91 | $4.25 | $1.69 | $969.22 | $327.56 | $433.34 |
| 74 | $969.22 | $4.24 | $1.70 | $967.53 | $331.80 | $439.28 |
| 75 | $967.53 | $4.23 | $1.70 | $965.82 | $336.04 | $445.21 |
| 76 | $965.82 | $4.23 | $1.71 | $964.11 | $340.26 | $451.15 |
| 77 | $964.11 | $4.22 | $1.72 | $962.39 | $344.48 | $457.09 |
| 78 | $962.39 | $4.21 | $1.73 | $960.67 | $348.69 | $463.02 |
| 79 | $960.67 | $4.20 | $1.73 | $958.93 | $352.89 | $468.96 |
| 80 | $958.93 | $4.20 | $1.74 | $957.19 | $357.09 | $474.90 |
| 81 | $957.19 | $4.19 | $1.75 | $955.45 | $361.28 | $480.83 |
| 82 | $955.45 | $4.18 | $1.76 | $953.69 | $365.46 | $486.77 |
| 83 | $953.69 | $4.17 | $1.76 | $951.93 | $369.63 | $492.70 |
| 84 | $951.93 | $4.16 | $1.77 | $950.15 | $373.79 | $498.64 |
| 85 | $950.15 | $4.16 | $1.78 | $948.37 | $377.95 | $504.58 |
| 86 | $948.37 | $4.15 | $1.79 | $946.59 | $382.10 | $510.51 |
| 87 | $946.59 | $4.14 | $1.79 | $944.79 | $386.24 | $516.45 |
| 88 | $944.79 | $4.13 | $1.80 | $942.99 | $390.37 | $522.38 |
| 89 | $942.99 | $4.13 | $1.81 | $941.18 | $394.50 | $528.32 |
| 90 | $941.18 | $4.12 | $1.82 | $939.36 | $398.62 | $534.26 |
| 91 | $939.36 | $4.11 | $1.83 | $937.53 | $402.73 | $540.19 |
| 92 | $937.53 | $4.10 | $1.83 | $935.70 | $406.83 | $546.13 |
| 93 | $935.70 | $4.09 | $1.84 | $933.86 | $410.92 | $552.07 |
| 94 | $933.86 | $4.09 | $1.85 | $932.01 | $415.01 | $558.00 |
| 95 | $932.01 | $4.08 | $1.86 | $930.15 | $419.09 | $563.94 |
| 96 | $930.15 | $4.07 | $1.87 | $928.28 | $423.16 | $569.87 |
| 97 | $928.28 | $4.06 | $1.87 | $926.41 | $427.22 | $575.81 |
| 98 | $926.41 | $4.05 | $1.88 | $924.52 | $431.27 | $581.75 |
| 99 | $924.52 | $4.04 | $1.89 | $922.63 | $435.31 | $587.68 |
| 100 | $922.63 | $4.04 | $1.90 | $920.73 | $439.35 | $593.62 |
| 101 | $920.73 | $4.03 | $1.91 | $918.82 | $443.38 | $599.56 |
| 102 | $918.82 | $4.02 | $1.92 | $916.91 | $447.40 | $605.49 |
| 103 | $916.91 | $4.01 | $1.92 | $914.98 | $451.41 | $611.43 |
| 104 | $914.98 | $4.00 | $1.93 | $913.05 | $455.41 | $617.36 |
| 105 | $913.05 | $3.99 | $1.94 | $911.11 | $459.41 | $623.30 |
| 106 | $911.11 | $3.99 | $1.95 | $909.16 | $463.39 | $629.24 |
| 107 | $909.16 | $3.98 | $1.96 | $907.20 | $467.37 | $635.17 |
| 108 | $907.20 | $3.97 | $1.97 | $905.23 | $471.34 | $641.11 |
| 109 | $905.23 | $3.96 | $1.98 | $903.26 | $475.30 | $647.04 |
| 110 | $903.26 | $3.95 | $1.98 | $901.27 | $479.25 | $652.98 |
| 111 | $901.27 | $3.94 | $1.99 | $899.28 | $483.20 | $658.92 |
| 112 | $899.28 | $3.93 | $2.00 | $897.28 | $487.13 | $664.85 |
| 113 | $897.28 | $3.93 | $2.01 | $895.27 | $491.06 | $670.79 |
| 114 | $895.27 | $3.92 | $2.02 | $893.25 | $494.97 | $676.73 |
| 115 | $893.25 | $3.91 | $2.03 | $891.22 | $498.88 | $682.66 |
| 116 | $891.22 | $3.90 | $2.04 | $889.18 | $502.78 | $688.60 |
| 117 | $889.18 | $3.89 | $2.05 | $887.14 | $506.67 | $694.53 |
| 118 | $887.14 | $3.88 | $2.05 | $885.08 | $510.55 | $700.47 |
| 119 | $885.08 | $3.87 | $2.06 | $883.02 | $514.42 | $706.41 |
| 120 | $883.02 | $3.86 | $2.07 | $880.94 | $518.29 | $712.34 |
| 121 | $880.94 | $3.85 | $2.08 | $878.86 | $522.14 | $718.28 |
| 122 | $878.86 | $3.85 | $2.09 | $876.77 | $525.99 | $724.22 |
| 123 | $876.77 | $3.84 | $2.10 | $874.67 | $529.82 | $730.15 |
| 124 | $874.67 | $3.83 | $2.11 | $872.56 | $533.65 | $736.09 |
| 125 | $872.56 | $3.82 | $2.12 | $870.44 | $537.47 | $742.02 |
| 126 | $870.44 | $3.81 | $2.13 | $868.31 | $541.27 | $747.96 |
| 127 | $868.31 | $3.80 | $2.14 | $866.18 | $545.07 | $753.90 |
| 128 | $866.18 | $3.79 | $2.15 | $864.03 | $548.86 | $759.83 |
| 129 | $864.03 | $3.78 | $2.16 | $861.87 | $552.64 | $765.77 |
| 130 | $861.87 | $3.77 | $2.17 | $859.71 | $556.41 | $771.70 |
| 131 | $859.71 | $3.76 | $2.17 | $857.53 | $560.17 | $777.64 |
| 132 | $857.53 | $3.75 | $2.18 | $855.35 | $563.93 | $783.58 |
| 133 | $855.35 | $3.74 | $2.19 | $853.16 | $567.67 | $789.51 |
| 134 | $853.16 | $3.73 | $2.20 | $850.95 | $571.40 | $795.45 |
| 135 | $850.95 | $3.72 | $2.21 | $848.74 | $575.12 | $801.39 |
| 136 | $848.74 | $3.71 | $2.22 | $846.52 | $578.84 | $807.32 |
| 137 | $846.52 | $3.70 | $2.23 | $844.28 | $582.54 | $813.26 |
| 138 | $844.28 | $3.69 | $2.24 | $842.04 | $586.23 | $819.19 |
| 139 | $842.04 | $3.68 | $2.25 | $839.79 | $589.92 | $825.13 |
| 140 | $839.79 | $3.67 | $2.26 | $837.53 | $593.59 | $831.07 |
| 141 | $837.53 | $3.66 | $2.27 | $835.25 | $597.26 | $837.00 |
| 142 | $835.25 | $3.65 | $2.28 | $832.97 | $600.91 | $842.94 |
| 143 | $832.97 | $3.64 | $2.29 | $830.68 | $604.56 | $848.88 |
| 144 | $830.68 | $3.63 | $2.30 | $828.38 | $608.19 | $854.81 |
| 145 | $828.38 | $3.62 | $2.31 | $826.07 | $611.81 | $860.75 |
| 146 | $826.07 | $3.61 | $2.32 | $823.74 | $615.43 | $866.68 |
| 147 | $823.74 | $3.60 | $2.33 | $821.41 | $619.03 | $872.62 |
| 148 | $821.41 | $3.59 | $2.34 | $819.07 | $622.63 | $878.56 |
| 149 | $819.07 | $3.58 | $2.35 | $816.72 | $626.21 | $884.49 |
| 150 | $816.72 | $3.57 | $2.36 | $814.35 | $629.78 | $890.43 |
| 151 | $814.35 | $3.56 | $2.37 | $811.98 | $633.34 | $896.36 |
| 152 | $811.98 | $3.55 | $2.38 | $809.60 | $636.90 | $902.30 |
| 153 | $809.60 | $3.54 | $2.39 | $807.20 | $640.44 | $908.24 |
| 154 | $807.20 | $3.53 | $2.40 | $804.80 | $643.97 | $914.17 |
| 155 | $804.80 | $3.52 | $2.42 | $802.38 | $647.49 | $920.11 |
| 156 | $802.38 | $3.51 | $2.43 | $799.96 | $651.00 | $926.05 |
| 157 | $799.96 | $3.50 | $2.44 | $797.52 | $654.50 | $931.98 |
| 158 | $797.52 | $3.49 | $2.45 | $795.07 | $657.99 | $937.92 |
| 159 | $795.07 | $3.48 | $2.46 | $792.61 | $661.47 | $943.85 |
| 160 | $792.61 | $3.47 | $2.47 | $790.15 | $664.94 | $949.79 |
| 161 | $790.15 | $3.46 | $2.48 | $787.67 | $668.39 | $955.73 |
| 162 | $787.67 | $3.45 | $2.49 | $785.18 | $671.84 | $961.66 |
| 163 | $785.18 | $3.44 | $2.50 | $782.68 | $675.27 | $967.60 |
| 164 | $782.68 | $3.42 | $2.51 | $780.16 | $678.70 | $973.54 |
| 165 | $780.16 | $3.41 | $2.52 | $777.64 | $682.11 | $979.47 |
| 166 | $777.64 | $3.40 | $2.53 | $775.11 | $685.51 | $985.41 |
| 167 | $775.11 | $3.39 | $2.55 | $772.56 | $688.91 | $991.34 |
| 168 | $772.56 | $3.38 | $2.56 | $770.01 | $692.29 | $997.28 |
| 169 | $770.01 | $3.37 | $2.57 | $767.44 | $695.65 | $1,003.22 |
| 170 | $767.44 | $3.36 | $2.58 | $764.86 | $699.01 | $1,009.15 |
| 171 | $764.86 | $3.35 | $2.59 | $762.27 | $702.36 | $1,015.09 |
| 172 | $762.27 | $3.33 | $2.60 | $759.67 | $705.69 | $1,021.02 |
| 173 | $759.67 | $3.32 | $2.61 | $757.06 | $709.02 | $1,026.96 |
| 174 | $757.06 | $3.31 | $2.62 | $754.43 | $712.33 | $1,032.90 |
| 175 | $754.43 | $3.30 | $2.64 | $751.80 | $715.63 | $1,038.83 |
| 176 | $751.80 | $3.29 | $2.65 | $749.15 | $718.92 | $1,044.77 |
| 177 | $749.15 | $3.28 | $2.66 | $746.49 | $722.20 | $1,050.71 |
| 178 | $746.49 | $3.27 | $2.67 | $743.82 | $725.46 | $1,056.64 |
| 179 | $743.82 | $3.25 | $2.68 | $741.14 | $728.72 | $1,062.58 |
| 180 | $741.14 | $3.24 | $2.69 | $738.44 | $731.96 | $1,068.51 |
| 181 | $738.44 | $3.23 | $2.71 | $735.74 | $735.19 | $1,074.45 |
| 182 | $735.74 | $3.22 | $2.72 | $733.02 | $738.41 | $1,080.39 |
| 183 | $733.02 | $3.21 | $2.73 | $730.29 | $741.62 | $1,086.32 |
| 184 | $730.29 | $3.20 | $2.74 | $727.55 | $744.81 | $1,092.26 |
| 185 | $727.55 | $3.18 | $2.75 | $724.80 | $747.99 | $1,098.20 |
| 186 | $724.80 | $3.17 | $2.77 | $722.03 | $751.16 | $1,104.13 |
| 187 | $722.03 | $3.16 | $2.78 | $719.26 | $754.32 | $1,110.07 |
| 188 | $719.26 | $3.15 | $2.79 | $716.47 | $757.47 | $1,116.00 |
| 189 | $716.47 | $3.13 | $2.80 | $713.66 | $760.60 | $1,121.94 |
| 190 | $713.66 | $3.12 | $2.81 | $710.85 | $763.73 | $1,127.88 |
| 191 | $710.85 | $3.11 | $2.83 | $708.02 | $766.84 | $1,133.81 |
| 192 | $708.02 | $3.10 | $2.84 | $705.19 | $769.93 | $1,139.75 |
| 193 | $705.19 | $3.09 | $2.85 | $702.33 | $773.02 | $1,145.68 |
| 194 | $702.33 | $3.07 | $2.86 | $699.47 | $776.09 | $1,151.62 |
| 195 | $699.47 | $3.06 | $2.88 | $696.60 | $779.15 | $1,157.56 |
| 196 | $696.60 | $3.05 | $2.89 | $693.71 | $782.20 | $1,163.49 |
| 197 | $693.71 | $3.03 | $2.90 | $690.81 | $785.23 | $1,169.43 |
| 198 | $690.81 | $3.02 | $2.91 | $687.89 | $788.26 | $1,175.37 |
| 199 | $687.89 | $3.01 | $2.93 | $684.96 | $791.27 | $1,181.30 |
| 200 | $684.96 | $3.00 | $2.94 | $682.03 | $794.26 | $1,187.24 |
| 201 | $682.03 | $2.98 | $2.95 | $679.07 | $797.25 | $1,193.17 |
| 202 | $679.07 | $2.97 | $2.97 | $676.11 | $800.22 | $1,199.11 |
| 203 | $676.11 | $2.96 | $2.98 | $673.13 | $803.18 | $1,205.05 |
| 204 | $673.13 | $2.94 | $2.99 | $670.14 | $806.12 | $1,210.98 |
| 205 | $670.14 | $2.93 | $3.00 | $667.13 | $809.05 | $1,216.92 |
| 206 | $667.13 | $2.92 | $3.02 | $664.12 | $811.97 | $1,222.86 |
| 207 | $664.12 | $2.91 | $3.03 | $661.09 | $814.88 | $1,228.79 |
| 208 | $661.09 | $2.89 | $3.04 | $658.04 | $817.77 | $1,234.73 |
| 209 | $658.04 | $2.88 | $3.06 | $654.98 | $820.65 | $1,240.66 |
| 210 | $654.98 | $2.87 | $3.07 | $651.91 | $823.51 | $1,246.60 |
| 211 | $651.91 | $2.85 | $3.08 | $648.83 | $826.37 | $1,252.54 |
| 212 | $648.83 | $2.84 | $3.10 | $645.73 | $829.20 | $1,258.47 |
| 213 | $645.73 | $2.83 | $3.11 | $642.62 | $832.03 | $1,264.41 |
| 214 | $642.62 | $2.81 | $3.12 | $639.50 | $834.84 | $1,270.34 |
| 215 | $639.50 | $2.80 | $3.14 | $636.36 | $837.64 | $1,276.28 |
| 216 | $636.36 | $2.78 | $3.15 | $633.21 | $840.42 | $1,282.22 |
| 217 | $633.21 | $2.77 | $3.17 | $630.04 | $843.19 | $1,288.15 |
| 218 | $630.04 | $2.76 | $3.18 | $626.86 | $845.95 | $1,294.09 |
| 219 | $626.86 | $2.74 | $3.19 | $623.67 | $848.69 | $1,300.03 |
| 220 | $623.67 | $2.73 | $3.21 | $620.46 | $851.42 | $1,305.96 |
| 221 | $620.46 | $2.71 | $3.22 | $617.24 | $854.14 | $1,311.90 |
| 222 | $617.24 | $2.70 | $3.24 | $614.00 | $856.84 | $1,317.83 |
| 223 | $614.00 | $2.69 | $3.25 | $610.75 | $859.52 | $1,323.77 |
| 224 | $610.75 | $2.67 | $3.26 | $607.49 | $862.19 | $1,329.71 |
| 225 | $607.49 | $2.66 | $3.28 | $604.21 | $864.85 | $1,335.64 |
| 226 | $604.21 | $2.64 | $3.29 | $600.92 | $867.50 | $1,341.58 |
| 227 | $600.92 | $2.63 | $3.31 | $597.61 | $870.12 | $1,347.52 |
| 228 | $597.61 | $2.61 | $3.32 | $594.29 | $872.74 | $1,353.45 |
| 229 | $594.29 | $2.60 | $3.34 | $590.95 | $875.34 | $1,359.39 |
| 230 | $590.95 | $2.59 | $3.35 | $587.60 | $877.92 | $1,365.32 |
| 231 | $587.60 | $2.57 | $3.37 | $584.24 | $880.49 | $1,371.26 |
| 232 | $584.24 | $2.56 | $3.38 | $580.85 | $883.05 | $1,377.20 |
| 233 | $580.85 | $2.54 | $3.39 | $577.46 | $885.59 | $1,383.13 |
| 234 | $577.46 | $2.53 | $3.41 | $574.05 | $888.12 | $1,389.07 |
| 235 | $574.05 | $2.51 | $3.42 | $570.63 | $890.63 | $1,395.00 |
| 236 | $570.63 | $2.50 | $3.44 | $567.19 | $893.13 | $1,400.94 |
| 237 | $567.19 | $2.48 | $3.45 | $563.73 | $895.61 | $1,406.88 |
| 238 | $563.73 | $2.47 | $3.47 | $560.26 | $898.07 | $1,412.81 |
| 239 | $560.26 | $2.45 | $3.49 | $556.78 | $900.53 | $1,418.75 |
| 240 | $556.78 | $2.44 | $3.50 | $553.28 | $902.96 | $1,424.69 |
| 241 | $553.28 | $2.42 | $3.52 | $549.76 | $905.38 | $1,430.62 |
| 242 | $549.76 | $2.41 | $3.53 | $546.23 | $907.79 | $1,436.56 |
| 243 | $546.23 | $2.39 | $3.55 | $542.68 | $910.18 | $1,442.49 |
| 244 | $542.68 | $2.37 | $3.56 | $539.12 | $912.55 | $1,448.43 |
| 245 | $539.12 | $2.36 | $3.58 | $535.54 | $914.91 | $1,454.37 |
| 246 | $535.54 | $2.34 | $3.59 | $531.95 | $917.25 | $1,460.30 |
| 247 | $531.95 | $2.33 | $3.61 | $528.34 | $919.58 | $1,466.24 |
| 248 | $528.34 | $2.31 | $3.62 | $524.72 | $921.89 | $1,472.18 |
| 249 | $524.72 | $2.30 | $3.64 | $521.08 | $924.19 | $1,478.11 |
| 250 | $521.08 | $2.28 | $3.66 | $517.42 | $926.47 | $1,484.05 |
| 251 | $517.42 | $2.26 | $3.67 | $513.75 | $928.73 | $1,489.98 |
| 252 | $513.75 | $2.25 | $3.69 | $510.06 | $930.98 | $1,495.92 |
| 253 | $510.06 | $2.23 | $3.70 | $506.35 | $933.21 | $1,501.86 |
| 254 | $506.35 | $2.22 | $3.72 | $502.63 | $935.43 | $1,507.79 |
| 255 | $502.63 | $2.20 | $3.74 | $498.90 | $937.62 | $1,513.73 |
| 256 | $498.90 | $2.18 | $3.75 | $495.14 | $939.81 | $1,519.66 |
| 257 | $495.14 | $2.17 | $3.77 | $491.37 | $941.97 | $1,525.60 |
| 258 | $491.37 | $2.15 | $3.79 | $487.59 | $944.12 | $1,531.54 |
| 259 | $487.59 | $2.13 | $3.80 | $483.78 | $946.26 | $1,537.47 |
| 260 | $483.78 | $2.12 | $3.82 | $479.96 | $948.37 | $1,543.41 |
| 261 | $479.96 | $2.10 | $3.84 | $476.13 | $950.47 | $1,549.35 |
| 262 | $476.13 | $2.08 | $3.85 | $472.27 | $952.56 | $1,555.28 |
| 263 | $472.27 | $2.07 | $3.87 | $468.40 | $954.62 | $1,561.22 |
| 264 | $468.40 | $2.05 | $3.89 | $464.52 | $956.67 | $1,567.15 |
| 265 | $464.52 | $2.03 | $3.90 | $460.61 | $958.70 | $1,573.09 |
| 266 | $460.61 | $2.02 | $3.92 | $456.69 | $960.72 | $1,579.03 |
| 267 | $456.69 | $2.00 | $3.94 | $452.75 | $962.72 | $1,584.96 |
| 268 | $452.75 | $1.98 | $3.96 | $448.80 | $964.70 | $1,590.90 |
| 269 | $448.80 | $1.96 | $3.97 | $444.83 | $966.66 | $1,596.84 |
| 270 | $444.83 | $1.95 | $3.99 | $440.84 | $968.61 | $1,602.77 |
| 271 | $440.84 | $1.93 | $4.01 | $436.83 | $970.54 | $1,608.71 |
| 272 | $436.83 | $1.91 | $4.03 | $432.80 | $972.45 | $1,614.64 |
| 273 | $432.80 | $1.89 | $4.04 | $428.76 | $974.34 | $1,620.58 |
| 274 | $428.76 | $1.88 | $4.06 | $424.70 | $976.22 | $1,626.52 |
| 275 | $424.70 | $1.86 | $4.08 | $420.62 | $978.07 | $1,632.45 |
| 276 | $420.62 | $1.84 | $4.10 | $416.53 | $979.91 | $1,638.39 |
| 277 | $416.53 | $1.82 | $4.11 | $412.41 | $981.74 | $1,644.32 |
| 278 | $412.41 | $1.80 | $4.13 | $408.28 | $983.54 | $1,650.26 |
| 279 | $408.28 | $1.79 | $4.15 | $404.13 | $985.33 | $1,656.20 |
| 280 | $404.13 | $1.77 | $4.17 | $399.96 | $987.09 | $1,662.13 |
| 281 | $399.96 | $1.75 | $4.19 | $395.78 | $988.84 | $1,668.07 |
| 282 | $395.78 | $1.73 | $4.20 | $391.57 | $990.58 | $1,674.01 |
| 283 | $391.57 | $1.71 | $4.22 | $387.35 | $992.29 | $1,679.94 |
| 284 | $387.35 | $1.69 | $4.24 | $383.11 | $993.98 | $1,685.88 |
| 285 | $383.11 | $1.68 | $4.26 | $378.85 | $995.66 | $1,691.81 |
| 286 | $378.85 | $1.66 | $4.28 | $374.57 | $997.32 | $1,697.75 |
| 287 | $374.57 | $1.64 | $4.30 | $370.27 | $998.96 | $1,703.69 |
| 288 | $370.27 | $1.62 | $4.32 | $365.95 | $1,000.58 | $1,709.62 |
| 289 | $365.95 | $1.60 | $4.34 | $361.62 | $1,002.18 | $1,715.56 |
| 290 | $361.62 | $1.58 | $4.35 | $357.26 | $1,003.76 | $1,721.50 |
| 291 | $357.26 | $1.56 | $4.37 | $352.89 | $1,005.32 | $1,727.43 |
| 292 | $352.89 | $1.54 | $4.39 | $348.50 | $1,006.87 | $1,733.37 |
| 293 | $348.50 | $1.52 | $4.41 | $344.09 | $1,008.39 | $1,739.30 |
| 294 | $344.09 | $1.51 | $4.43 | $339.66 | $1,009.90 | $1,745.24 |
| 295 | $339.66 | $1.49 | $4.45 | $335.21 | $1,011.38 | $1,751.18 |
| 296 | $335.21 | $1.47 | $4.47 | $330.74 | $1,012.85 | $1,757.11 |
| 297 | $330.74 | $1.45 | $4.49 | $326.25 | $1,014.30 | $1,763.05 |
| 298 | $326.25 | $1.43 | $4.51 | $321.74 | $1,015.72 | $1,768.98 |
| 299 | $321.74 | $1.41 | $4.53 | $317.21 | $1,017.13 | $1,774.92 |
| 300 | $317.21 | $1.39 | $4.55 | $312.66 | $1,018.52 | $1,780.86 |
| 301 | $312.66 | $1.37 | $4.57 | $308.09 | $1,019.89 | $1,786.79 |
| 302 | $308.09 | $1.35 | $4.59 | $303.51 | $1,021.23 | $1,792.73 |
| 303 | $303.51 | $1.33 | $4.61 | $298.90 | $1,022.56 | $1,798.67 |
| 304 | $298.90 | $1.31 | $4.63 | $294.27 | $1,023.87 | $1,804.60 |
| 305 | $294.27 | $1.29 | $4.65 | $289.62 | $1,025.16 | $1,810.54 |
| 306 | $289.62 | $1.27 | $4.67 | $284.95 | $1,026.42 | $1,816.47 |
| 307 | $284.95 | $1.25 | $4.69 | $280.26 | $1,027.67 | $1,822.41 |
| 308 | $280.26 | $1.23 | $4.71 | $275.55 | $1,028.90 | $1,828.35 |
| 309 | $275.55 | $1.21 | $4.73 | $270.82 | $1,030.10 | $1,834.28 |
| 310 | $270.82 | $1.18 | $4.75 | $266.07 | $1,031.29 | $1,840.22 |
| 311 | $266.07 | $1.16 | $4.77 | $261.30 | $1,032.45 | $1,846.16 |
| 312 | $261.30 | $1.14 | $4.79 | $256.50 | $1,033.59 | $1,852.09 |
| 313 | $256.50 | $1.12 | $4.81 | $251.69 | $1,034.72 | $1,858.03 |
| 314 | $251.69 | $1.10 | $4.84 | $246.85 | $1,035.82 | $1,863.96 |
| 315 | $246.85 | $1.08 | $4.86 | $242.00 | $1,036.90 | $1,869.90 |
| 316 | $242.00 | $1.06 | $4.88 | $237.12 | $1,037.96 | $1,875.84 |
| 317 | $237.12 | $1.04 | $4.90 | $232.22 | $1,038.99 | $1,881.77 |
| 318 | $232.22 | $1.02 | $4.92 | $227.30 | $1,040.01 | $1,887.71 |
| 319 | $227.30 | $0.99 | $4.94 | $222.36 | $1,041.00 | $1,893.64 |
| 320 | $222.36 | $0.97 | $4.96 | $217.40 | $1,041.98 | $1,899.58 |
| 321 | $217.40 | $0.95 | $4.99 | $212.41 | $1,042.93 | $1,905.52 |
| 322 | $212.41 | $0.93 | $5.01 | $207.40 | $1,043.86 | $1,911.45 |
| 323 | $207.40 | $0.91 | $5.03 | $202.38 | $1,044.77 | $1,917.39 |
| 324 | $202.38 | $0.89 | $5.05 | $197.33 | $1,045.65 | $1,923.33 |
| 325 | $197.33 | $0.86 | $5.07 | $192.25 | $1,046.51 | $1,929.26 |
| 326 | $192.25 | $0.84 | $5.10 | $187.16 | $1,047.36 | $1,935.20 |
| 327 | $187.16 | $0.82 | $5.12 | $182.04 | $1,048.17 | $1,941.13 |
| 328 | $182.04 | $0.80 | $5.14 | $176.90 | $1,048.97 | $1,947.07 |
| 329 | $176.90 | $0.77 | $5.16 | $171.74 | $1,049.74 | $1,953.01 |
| 330 | $171.74 | $0.75 | $5.18 | $166.55 | $1,050.50 | $1,958.94 |
| 331 | $166.55 | $0.73 | $5.21 | $161.35 | $1,051.22 | $1,964.88 |
| 332 | $161.35 | $0.71 | $5.23 | $156.12 | $1,051.93 | $1,970.82 |
| 333 | $156.12 | $0.68 | $5.25 | $150.86 | $1,052.61 | $1,976.75 |
| 334 | $150.86 | $0.66 | $5.28 | $145.59 | $1,053.27 | $1,982.69 |
| 335 | $145.59 | $0.64 | $5.30 | $140.29 | $1,053.91 | $1,988.62 |
| 336 | $140.29 | $0.61 | $5.32 | $134.96 | $1,054.52 | $1,994.56 |
| 337 | $134.96 | $0.59 | $5.35 | $129.62 | $1,055.11 | $2,000.50 |
| 338 | $129.62 | $0.57 | $5.37 | $124.25 | $1,055.68 | $2,006.43 |
| 339 | $124.25 | $0.54 | $5.39 | $118.86 | $1,056.23 | $2,012.37 |
| 340 | $118.86 | $0.52 | $5.42 | $113.44 | $1,056.75 | $2,018.30 |
| 341 | $113.44 | $0.50 | $5.44 | $108.00 | $1,057.24 | $2,024.24 |
| 342 | $108.00 | $0.47 | $5.46 | $102.54 | $1,057.71 | $2,030.18 |
| 343 | $102.54 | $0.45 | $5.49 | $97.05 | $1,058.16 | $2,036.11 |
| 344 | $97.05 | $0.42 | $5.51 | $91.54 | $1,058.59 | $2,042.05 |
| 345 | $91.54 | $0.40 | $5.54 | $86.00 | $1,058.99 | $2,047.99 |
| 346 | $86.00 | $0.38 | $5.56 | $80.44 | $1,059.36 | $2,053.92 |
| 347 | $80.44 | $0.35 | $5.58 | $74.86 | $1,059.72 | $2,059.86 |
| 348 | $74.86 | $0.33 | $5.61 | $69.25 | $1,060.04 | $2,065.79 |
| 349 | $69.25 | $0.30 | $5.63 | $63.62 | $1,060.35 | $2,071.73 |
| 350 | $63.62 | $0.28 | $5.66 | $57.96 | $1,060.62 | $2,077.67 |
| 351 | $57.96 | $0.25 | $5.68 | $52.28 | $1,060.88 | $2,083.60 |
| 352 | $52.28 | $0.23 | $5.71 | $46.57 | $1,061.11 | $2,089.54 |
| 353 | $46.57 | $0.20 | $5.73 | $40.84 | $1,061.31 | $2,095.47 |
| 354 | $40.84 | $0.18 | $5.76 | $35.08 | $1,061.49 | $2,101.41 |
| 355 | $35.08 | $0.15 | $5.78 | $29.30 | $1,061.64 | $2,107.35 |
| 356 | $29.30 | $0.13 | $5.81 | $23.49 | $1,061.77 | $2,113.28 |
| 357 | $23.49 | $0.10 | $5.83 | $17.65 | $1,061.87 | $2,119.22 |
| 358 | $17.65 | $0.08 | $5.86 | $11.79 | $1,061.95 | $2,125.16 |
| 359 | $11.79 | $0.05 | $5.88 | $5.91 | $1,062.00 | $2,131.09 |
| 360 | $5.91 | $0.03 | $5.91 | $0.00 | $1,062.03 | $2,137.03 |