|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,116.25 | $5.12 | $1.22 | $1,115.03 | $5.12 | $6.34 |
| 2 | $1,115.03 | $5.11 | $1.23 | $1,113.80 | $10.23 | $12.68 |
| 3 | $1,113.80 | $5.10 | $1.23 | $1,112.57 | $15.33 | $19.01 |
| 4 | $1,112.57 | $5.10 | $1.24 | $1,111.33 | $20.43 | $25.35 |
| 5 | $1,111.33 | $5.09 | $1.24 | $1,110.08 | $25.52 | $31.69 |
| 6 | $1,110.08 | $5.09 | $1.25 | $1,108.83 | $30.61 | $38.03 |
| 7 | $1,108.83 | $5.08 | $1.26 | $1,107.58 | $35.69 | $44.37 |
| 8 | $1,107.58 | $5.08 | $1.26 | $1,106.32 | $40.77 | $50.70 |
| 9 | $1,106.32 | $5.07 | $1.27 | $1,105.05 | $45.84 | $57.04 |
| 10 | $1,105.05 | $5.06 | $1.27 | $1,103.78 | $50.91 | $63.38 |
| 11 | $1,103.78 | $5.06 | $1.28 | $1,102.50 | $55.97 | $69.72 |
| 12 | $1,102.50 | $5.05 | $1.28 | $1,101.21 | $61.02 | $76.06 |
| 13 | $1,101.21 | $5.05 | $1.29 | $1,099.92 | $66.07 | $82.39 |
| 14 | $1,099.92 | $5.04 | $1.30 | $1,098.63 | $71.11 | $88.73 |
| 15 | $1,098.63 | $5.04 | $1.30 | $1,097.32 | $76.14 | $95.07 |
| 16 | $1,097.32 | $5.03 | $1.31 | $1,096.01 | $81.17 | $101.41 |
| 17 | $1,096.01 | $5.02 | $1.31 | $1,094.70 | $86.20 | $107.75 |
| 18 | $1,094.70 | $5.02 | $1.32 | $1,093.38 | $91.21 | $114.08 |
| 19 | $1,093.38 | $5.01 | $1.33 | $1,092.05 | $96.22 | $120.42 |
| 20 | $1,092.05 | $5.01 | $1.33 | $1,090.72 | $101.23 | $126.76 |
| 21 | $1,090.72 | $5.00 | $1.34 | $1,089.38 | $106.23 | $133.10 |
| 22 | $1,089.38 | $4.99 | $1.34 | $1,088.04 | $111.22 | $139.43 |
| 23 | $1,088.04 | $4.99 | $1.35 | $1,086.69 | $116.21 | $145.77 |
| 24 | $1,086.69 | $4.98 | $1.36 | $1,085.33 | $121.19 | $152.11 |
| 25 | $1,085.33 | $4.97 | $1.36 | $1,083.96 | $126.16 | $158.45 |
| 26 | $1,083.96 | $4.97 | $1.37 | $1,082.59 | $131.13 | $164.79 |
| 27 | $1,082.59 | $4.96 | $1.38 | $1,081.22 | $136.09 | $171.12 |
| 28 | $1,081.22 | $4.96 | $1.38 | $1,079.84 | $141.05 | $177.46 |
| 29 | $1,079.84 | $4.95 | $1.39 | $1,078.45 | $146.00 | $183.80 |
| 30 | $1,078.45 | $4.94 | $1.40 | $1,077.05 | $150.94 | $190.14 |
| 31 | $1,077.05 | $4.94 | $1.40 | $1,075.65 | $155.88 | $196.48 |
| 32 | $1,075.65 | $4.93 | $1.41 | $1,074.24 | $160.81 | $202.81 |
| 33 | $1,074.24 | $4.92 | $1.41 | $1,072.83 | $165.73 | $209.15 |
| 34 | $1,072.83 | $4.92 | $1.42 | $1,071.41 | $170.65 | $215.49 |
| 35 | $1,071.41 | $4.91 | $1.43 | $1,069.98 | $175.56 | $221.83 |
| 36 | $1,069.98 | $4.90 | $1.43 | $1,068.55 | $180.46 | $228.17 |
| 37 | $1,068.55 | $4.90 | $1.44 | $1,067.11 | $185.36 | $234.50 |
| 38 | $1,067.11 | $4.89 | $1.45 | $1,065.66 | $190.25 | $240.84 |
| 39 | $1,065.66 | $4.88 | $1.45 | $1,064.21 | $195.14 | $247.18 |
| 40 | $1,064.21 | $4.88 | $1.46 | $1,062.75 | $200.01 | $253.52 |
| 41 | $1,062.75 | $4.87 | $1.47 | $1,061.28 | $204.88 | $259.86 |
| 42 | $1,061.28 | $4.86 | $1.47 | $1,059.80 | $209.75 | $266.19 |
| 43 | $1,059.80 | $4.86 | $1.48 | $1,058.32 | $214.61 | $272.53 |
| 44 | $1,058.32 | $4.85 | $1.49 | $1,056.84 | $219.46 | $278.87 |
| 45 | $1,056.84 | $4.84 | $1.49 | $1,055.34 | $224.30 | $285.21 |
| 46 | $1,055.34 | $4.84 | $1.50 | $1,053.84 | $229.14 | $291.55 |
| 47 | $1,053.84 | $4.83 | $1.51 | $1,052.33 | $233.97 | $297.88 |
| 48 | $1,052.33 | $4.82 | $1.51 | $1,050.82 | $238.79 | $304.22 |
| 49 | $1,050.82 | $4.82 | $1.52 | $1,049.30 | $243.61 | $310.56 |
| 50 | $1,049.30 | $4.81 | $1.53 | $1,047.77 | $248.42 | $316.90 |
| 51 | $1,047.77 | $4.80 | $1.54 | $1,046.23 | $253.22 | $323.24 |
| 52 | $1,046.23 | $4.80 | $1.54 | $1,044.69 | $258.01 | $329.57 |
| 53 | $1,044.69 | $4.79 | $1.55 | $1,043.14 | $262.80 | $335.91 |
| 54 | $1,043.14 | $4.78 | $1.56 | $1,041.58 | $267.58 | $342.25 |
| 55 | $1,041.58 | $4.77 | $1.56 | $1,040.02 | $272.36 | $348.59 |
| 56 | $1,040.02 | $4.77 | $1.57 | $1,038.45 | $277.12 | $354.92 |
| 57 | $1,038.45 | $4.76 | $1.58 | $1,036.87 | $281.88 | $361.26 |
| 58 | $1,036.87 | $4.75 | $1.59 | $1,035.28 | $286.64 | $367.60 |
| 59 | $1,035.28 | $4.75 | $1.59 | $1,033.69 | $291.38 | $373.94 |
| 60 | $1,033.69 | $4.74 | $1.60 | $1,032.09 | $296.12 | $380.28 |
| 61 | $1,032.09 | $4.73 | $1.61 | $1,030.48 | $300.85 | $386.61 |
| 62 | $1,030.48 | $4.72 | $1.61 | $1,028.87 | $305.57 | $392.95 |
| 63 | $1,028.87 | $4.72 | $1.62 | $1,027.25 | $310.29 | $399.29 |
| 64 | $1,027.25 | $4.71 | $1.63 | $1,025.62 | $315.00 | $405.63 |
| 65 | $1,025.62 | $4.70 | $1.64 | $1,023.98 | $319.70 | $411.97 |
| 66 | $1,023.98 | $4.69 | $1.64 | $1,022.34 | $324.39 | $418.30 |
| 67 | $1,022.34 | $4.69 | $1.65 | $1,020.68 | $329.08 | $424.64 |
| 68 | $1,020.68 | $4.68 | $1.66 | $1,019.02 | $333.75 | $430.98 |
| 69 | $1,019.02 | $4.67 | $1.67 | $1,017.36 | $338.42 | $437.32 |
| 70 | $1,017.36 | $4.66 | $1.68 | $1,015.68 | $343.09 | $443.66 |
| 71 | $1,015.68 | $4.66 | $1.68 | $1,014.00 | $347.74 | $449.99 |
| 72 | $1,014.00 | $4.65 | $1.69 | $1,012.31 | $352.39 | $456.33 |
| 73 | $1,012.31 | $4.64 | $1.70 | $1,010.61 | $357.03 | $462.67 |
| 74 | $1,010.61 | $4.63 | $1.71 | $1,008.90 | $361.66 | $469.01 |
| 75 | $1,008.90 | $4.62 | $1.71 | $1,007.19 | $366.29 | $475.35 |
| 76 | $1,007.19 | $4.62 | $1.72 | $1,005.47 | $370.90 | $481.68 |
| 77 | $1,005.47 | $4.61 | $1.73 | $1,003.74 | $375.51 | $488.02 |
| 78 | $1,003.74 | $4.60 | $1.74 | $1,002.00 | $380.11 | $494.36 |
| 79 | $1,002.00 | $4.59 | $1.75 | $1,000.26 | $384.70 | $500.70 |
| 80 | $1,000.26 | $4.58 | $1.75 | $998.50 | $389.29 | $507.04 |
| 81 | $998.50 | $4.58 | $1.76 | $996.74 | $393.86 | $513.37 |
| 82 | $996.74 | $4.57 | $1.77 | $994.97 | $398.43 | $519.71 |
| 83 | $994.97 | $4.56 | $1.78 | $993.19 | $402.99 | $526.05 |
| 84 | $993.19 | $4.55 | $1.79 | $991.41 | $407.54 | $532.39 |
| 85 | $991.41 | $4.54 | $1.79 | $989.61 | $412.09 | $538.73 |
| 86 | $989.61 | $4.54 | $1.80 | $987.81 | $416.62 | $545.06 |
| 87 | $987.81 | $4.53 | $1.81 | $986.00 | $421.15 | $551.40 |
| 88 | $986.00 | $4.52 | $1.82 | $984.18 | $425.67 | $557.74 |
| 89 | $984.18 | $4.51 | $1.83 | $982.35 | $430.18 | $564.08 |
| 90 | $982.35 | $4.50 | $1.84 | $980.52 | $434.68 | $570.42 |
| 91 | $980.52 | $4.49 | $1.84 | $978.68 | $439.18 | $576.75 |
| 92 | $978.68 | $4.49 | $1.85 | $976.82 | $443.66 | $583.09 |
| 93 | $976.82 | $4.48 | $1.86 | $974.96 | $448.14 | $589.43 |
| 94 | $974.96 | $4.47 | $1.87 | $973.09 | $452.61 | $595.77 |
| 95 | $973.09 | $4.46 | $1.88 | $971.21 | $457.07 | $602.10 |
| 96 | $971.21 | $4.45 | $1.89 | $969.33 | $461.52 | $608.44 |
| 97 | $969.33 | $4.44 | $1.90 | $967.43 | $465.96 | $614.78 |
| 98 | $967.43 | $4.43 | $1.90 | $965.53 | $470.40 | $621.12 |
| 99 | $965.53 | $4.43 | $1.91 | $963.62 | $474.82 | $627.46 |
| 100 | $963.62 | $4.42 | $1.92 | $961.70 | $479.24 | $633.79 |
| 101 | $961.70 | $4.41 | $1.93 | $959.77 | $483.65 | $640.13 |
| 102 | $959.77 | $4.40 | $1.94 | $957.83 | $488.05 | $646.47 |
| 103 | $957.83 | $4.39 | $1.95 | $955.88 | $492.44 | $652.81 |
| 104 | $955.88 | $4.38 | $1.96 | $953.92 | $496.82 | $659.15 |
| 105 | $953.92 | $4.37 | $1.97 | $951.96 | $501.19 | $665.48 |
| 106 | $951.96 | $4.36 | $1.97 | $949.98 | $505.55 | $671.82 |
| 107 | $949.98 | $4.35 | $1.98 | $948.00 | $509.91 | $678.16 |
| 108 | $948.00 | $4.34 | $1.99 | $946.00 | $514.25 | $684.50 |
| 109 | $946.00 | $4.34 | $2.00 | $944.00 | $518.59 | $690.84 |
| 110 | $944.00 | $4.33 | $2.01 | $941.99 | $522.91 | $697.17 |
| 111 | $941.99 | $4.32 | $2.02 | $939.97 | $527.23 | $703.51 |
| 112 | $939.97 | $4.31 | $2.03 | $937.94 | $531.54 | $709.85 |
| 113 | $937.94 | $4.30 | $2.04 | $935.90 | $535.84 | $716.19 |
| 114 | $935.90 | $4.29 | $2.05 | $933.85 | $540.13 | $722.53 |
| 115 | $933.85 | $4.28 | $2.06 | $931.80 | $544.41 | $728.86 |
| 116 | $931.80 | $4.27 | $2.07 | $929.73 | $548.68 | $735.20 |
| 117 | $929.73 | $4.26 | $2.08 | $927.65 | $552.94 | $741.54 |
| 118 | $927.65 | $4.25 | $2.09 | $925.56 | $557.19 | $747.88 |
| 119 | $925.56 | $4.24 | $2.10 | $923.47 | $561.43 | $754.22 |
| 120 | $923.47 | $4.23 | $2.11 | $921.36 | $565.67 | $760.55 |
| 121 | $921.36 | $4.22 | $2.12 | $919.25 | $569.89 | $766.89 |
| 122 | $919.25 | $4.21 | $2.12 | $917.12 | $574.10 | $773.23 |
| 123 | $917.12 | $4.20 | $2.13 | $914.99 | $578.31 | $779.57 |
| 124 | $914.99 | $4.19 | $2.14 | $912.85 | $582.50 | $785.91 |
| 125 | $912.85 | $4.18 | $2.15 | $910.69 | $586.68 | $792.24 |
| 126 | $910.69 | $4.17 | $2.16 | $908.53 | $590.86 | $798.58 |
| 127 | $908.53 | $4.16 | $2.17 | $906.35 | $595.02 | $804.92 |
| 128 | $906.35 | $4.15 | $2.18 | $904.17 | $599.18 | $811.26 |
| 129 | $904.17 | $4.14 | $2.19 | $901.98 | $603.32 | $817.59 |
| 130 | $901.98 | $4.13 | $2.20 | $899.77 | $607.45 | $823.93 |
| 131 | $899.77 | $4.12 | $2.21 | $897.56 | $611.58 | $830.27 |
| 132 | $897.56 | $4.11 | $2.22 | $895.33 | $615.69 | $836.61 |
| 133 | $895.33 | $4.10 | $2.23 | $893.10 | $619.80 | $842.95 |
| 134 | $893.10 | $4.09 | $2.24 | $890.85 | $623.89 | $849.28 |
| 135 | $890.85 | $4.08 | $2.25 | $888.60 | $627.97 | $855.62 |
| 136 | $888.60 | $4.07 | $2.27 | $886.33 | $632.05 | $861.96 |
| 137 | $886.33 | $4.06 | $2.28 | $884.06 | $636.11 | $868.30 |
| 138 | $884.06 | $4.05 | $2.29 | $881.77 | $640.16 | $874.64 |
| 139 | $881.77 | $4.04 | $2.30 | $879.48 | $644.20 | $880.97 |
| 140 | $879.48 | $4.03 | $2.31 | $877.17 | $648.23 | $887.31 |
| 141 | $877.17 | $4.02 | $2.32 | $874.85 | $652.25 | $893.65 |
| 142 | $874.85 | $4.01 | $2.33 | $872.52 | $656.26 | $899.99 |
| 143 | $872.52 | $4.00 | $2.34 | $870.19 | $660.26 | $906.33 |
| 144 | $870.19 | $3.99 | $2.35 | $867.84 | $664.25 | $912.66 |
| 145 | $867.84 | $3.98 | $2.36 | $865.48 | $668.23 | $919.00 |
| 146 | $865.48 | $3.97 | $2.37 | $863.10 | $672.19 | $925.34 |
| 147 | $863.10 | $3.96 | $2.38 | $860.72 | $676.15 | $931.68 |
| 148 | $860.72 | $3.94 | $2.39 | $858.33 | $680.09 | $938.02 |
| 149 | $858.33 | $3.93 | $2.40 | $855.93 | $684.03 | $944.35 |
| 150 | $855.93 | $3.92 | $2.41 | $853.51 | $687.95 | $950.69 |
| 151 | $853.51 | $3.91 | $2.43 | $851.08 | $691.86 | $957.03 |
| 152 | $851.08 | $3.90 | $2.44 | $848.65 | $695.76 | $963.37 |
| 153 | $848.65 | $3.89 | $2.45 | $846.20 | $699.65 | $969.71 |
| 154 | $846.20 | $3.88 | $2.46 | $843.74 | $703.53 | $976.04 |
| 155 | $843.74 | $3.87 | $2.47 | $841.27 | $707.40 | $982.38 |
| 156 | $841.27 | $3.86 | $2.48 | $838.79 | $711.26 | $988.72 |
| 157 | $838.79 | $3.84 | $2.49 | $836.29 | $715.10 | $995.06 |
| 158 | $836.29 | $3.83 | $2.50 | $833.79 | $718.93 | $1,001.40 |
| 159 | $833.79 | $3.82 | $2.52 | $831.27 | $722.75 | $1,007.73 |
| 160 | $831.27 | $3.81 | $2.53 | $828.74 | $726.56 | $1,014.07 |
| 161 | $828.74 | $3.80 | $2.54 | $826.20 | $730.36 | $1,020.41 |
| 162 | $826.20 | $3.79 | $2.55 | $823.65 | $734.15 | $1,026.75 |
| 163 | $823.65 | $3.78 | $2.56 | $821.09 | $737.92 | $1,033.08 |
| 164 | $821.09 | $3.76 | $2.57 | $818.52 | $741.69 | $1,039.42 |
| 165 | $818.52 | $3.75 | $2.59 | $815.93 | $745.44 | $1,045.76 |
| 166 | $815.93 | $3.74 | $2.60 | $813.33 | $749.18 | $1,052.10 |
| 167 | $813.33 | $3.73 | $2.61 | $810.72 | $752.91 | $1,058.44 |
| 168 | $810.72 | $3.72 | $2.62 | $808.10 | $756.62 | $1,064.77 |
| 169 | $808.10 | $3.70 | $2.63 | $805.46 | $760.33 | $1,071.11 |
| 170 | $805.46 | $3.69 | $2.65 | $802.82 | $764.02 | $1,077.45 |
| 171 | $802.82 | $3.68 | $2.66 | $800.16 | $767.70 | $1,083.79 |
| 172 | $800.16 | $3.67 | $2.67 | $797.49 | $771.37 | $1,090.13 |
| 173 | $797.49 | $3.66 | $2.68 | $794.81 | $775.02 | $1,096.46 |
| 174 | $794.81 | $3.64 | $2.70 | $792.11 | $778.66 | $1,102.80 |
| 175 | $792.11 | $3.63 | $2.71 | $789.40 | $782.29 | $1,109.14 |
| 176 | $789.40 | $3.62 | $2.72 | $786.68 | $785.91 | $1,115.48 |
| 177 | $786.68 | $3.61 | $2.73 | $783.95 | $789.52 | $1,121.82 |
| 178 | $783.95 | $3.59 | $2.74 | $781.21 | $793.11 | $1,128.15 |
| 179 | $781.21 | $3.58 | $2.76 | $778.45 | $796.69 | $1,134.49 |
| 180 | $778.45 | $3.57 | $2.77 | $775.68 | $800.26 | $1,140.83 |
| 181 | $775.68 | $3.56 | $2.78 | $772.90 | $803.81 | $1,147.17 |
| 182 | $772.90 | $3.54 | $2.80 | $770.10 | $807.36 | $1,153.51 |
| 183 | $770.10 | $3.53 | $2.81 | $767.29 | $810.89 | $1,159.84 |
| 184 | $767.29 | $3.52 | $2.82 | $764.47 | $814.40 | $1,166.18 |
| 185 | $764.47 | $3.50 | $2.83 | $761.64 | $817.91 | $1,172.52 |
| 186 | $761.64 | $3.49 | $2.85 | $758.79 | $821.40 | $1,178.86 |
| 187 | $758.79 | $3.48 | $2.86 | $755.93 | $824.88 | $1,185.20 |
| 188 | $755.93 | $3.46 | $2.87 | $753.06 | $828.34 | $1,191.53 |
| 189 | $753.06 | $3.45 | $2.89 | $750.17 | $831.79 | $1,197.87 |
| 190 | $750.17 | $3.44 | $2.90 | $747.27 | $835.23 | $1,204.21 |
| 191 | $747.27 | $3.42 | $2.91 | $744.36 | $838.65 | $1,210.55 |
| 192 | $744.36 | $3.41 | $2.93 | $741.43 | $842.07 | $1,216.89 |
| 193 | $741.43 | $3.40 | $2.94 | $738.49 | $845.46 | $1,223.22 |
| 194 | $738.49 | $3.38 | $2.95 | $735.54 | $848.85 | $1,229.56 |
| 195 | $735.54 | $3.37 | $2.97 | $732.57 | $852.22 | $1,235.90 |
| 196 | $732.57 | $3.36 | $2.98 | $729.59 | $855.58 | $1,242.24 |
| 197 | $729.59 | $3.34 | $2.99 | $726.60 | $858.92 | $1,248.58 |
| 198 | $726.60 | $3.33 | $3.01 | $723.59 | $862.25 | $1,254.91 |
| 199 | $723.59 | $3.32 | $3.02 | $720.57 | $865.57 | $1,261.25 |
| 200 | $720.57 | $3.30 | $3.04 | $717.53 | $868.87 | $1,267.59 |
| 201 | $717.53 | $3.29 | $3.05 | $714.48 | $872.16 | $1,273.93 |
| 202 | $714.48 | $3.27 | $3.06 | $711.42 | $875.44 | $1,280.26 |
| 203 | $711.42 | $3.26 | $3.08 | $708.34 | $878.70 | $1,286.60 |
| 204 | $708.34 | $3.25 | $3.09 | $705.25 | $881.94 | $1,292.94 |
| 205 | $705.25 | $3.23 | $3.11 | $702.15 | $885.17 | $1,299.28 |
| 206 | $702.15 | $3.22 | $3.12 | $699.03 | $888.39 | $1,305.62 |
| 207 | $699.03 | $3.20 | $3.13 | $695.89 | $891.60 | $1,311.95 |
| 208 | $695.89 | $3.19 | $3.15 | $692.74 | $894.79 | $1,318.29 |
| 209 | $692.74 | $3.18 | $3.16 | $689.58 | $897.96 | $1,324.63 |
| 210 | $689.58 | $3.16 | $3.18 | $686.40 | $901.12 | $1,330.97 |
| 211 | $686.40 | $3.15 | $3.19 | $683.21 | $904.27 | $1,337.31 |
| 212 | $683.21 | $3.13 | $3.21 | $680.01 | $907.40 | $1,343.64 |
| 213 | $680.01 | $3.12 | $3.22 | $676.78 | $910.52 | $1,349.98 |
| 214 | $676.78 | $3.10 | $3.24 | $673.55 | $913.62 | $1,356.32 |
| 215 | $673.55 | $3.09 | $3.25 | $670.30 | $916.71 | $1,362.66 |
| 216 | $670.30 | $3.07 | $3.27 | $667.03 | $919.78 | $1,369.00 |
| 217 | $667.03 | $3.06 | $3.28 | $663.75 | $922.83 | $1,375.33 |
| 218 | $663.75 | $3.04 | $3.30 | $660.45 | $925.88 | $1,381.67 |
| 219 | $660.45 | $3.03 | $3.31 | $657.14 | $928.90 | $1,388.01 |
| 220 | $657.14 | $3.01 | $3.33 | $653.82 | $931.92 | $1,394.35 |
| 221 | $653.82 | $3.00 | $3.34 | $650.48 | $934.91 | $1,400.69 |
| 222 | $650.48 | $2.98 | $3.36 | $647.12 | $937.89 | $1,407.02 |
| 223 | $647.12 | $2.97 | $3.37 | $643.75 | $940.86 | $1,413.36 |
| 224 | $643.75 | $2.95 | $3.39 | $640.36 | $943.81 | $1,419.70 |
| 225 | $640.36 | $2.93 | $3.40 | $636.96 | $946.75 | $1,426.04 |
| 226 | $636.96 | $2.92 | $3.42 | $633.54 | $949.66 | $1,432.38 |
| 227 | $633.54 | $2.90 | $3.43 | $630.10 | $952.57 | $1,438.71 |
| 228 | $630.10 | $2.89 | $3.45 | $626.65 | $955.46 | $1,445.05 |
| 229 | $626.65 | $2.87 | $3.47 | $623.19 | $958.33 | $1,451.39 |
| 230 | $623.19 | $2.86 | $3.48 | $619.71 | $961.18 | $1,457.73 |
| 231 | $619.71 | $2.84 | $3.50 | $616.21 | $964.03 | $1,464.07 |
| 232 | $616.21 | $2.82 | $3.51 | $612.70 | $966.85 | $1,470.40 |
| 233 | $612.70 | $2.81 | $3.53 | $609.17 | $969.66 | $1,476.74 |
| 234 | $609.17 | $2.79 | $3.55 | $605.62 | $972.45 | $1,483.08 |
| 235 | $605.62 | $2.78 | $3.56 | $602.06 | $975.23 | $1,489.42 |
| 236 | $602.06 | $2.76 | $3.58 | $598.48 | $977.98 | $1,495.75 |
| 237 | $598.48 | $2.74 | $3.59 | $594.88 | $980.73 | $1,502.09 |
| 238 | $594.88 | $2.73 | $3.61 | $591.27 | $983.45 | $1,508.43 |
| 239 | $591.27 | $2.71 | $3.63 | $587.65 | $986.16 | $1,514.77 |
| 240 | $587.65 | $2.69 | $3.64 | $584.00 | $988.86 | $1,521.11 |
| 241 | $584.00 | $2.68 | $3.66 | $580.34 | $991.53 | $1,527.44 |
| 242 | $580.34 | $2.66 | $3.68 | $576.66 | $994.19 | $1,533.78 |
| 243 | $576.66 | $2.64 | $3.69 | $572.97 | $996.84 | $1,540.12 |
| 244 | $572.97 | $2.63 | $3.71 | $569.25 | $999.46 | $1,546.46 |
| 245 | $569.25 | $2.61 | $3.73 | $565.53 | $1,002.07 | $1,552.80 |
| 246 | $565.53 | $2.59 | $3.75 | $561.78 | $1,004.66 | $1,559.13 |
| 247 | $561.78 | $2.57 | $3.76 | $558.02 | $1,007.24 | $1,565.47 |
| 248 | $558.02 | $2.56 | $3.78 | $554.24 | $1,009.80 | $1,571.81 |
| 249 | $554.24 | $2.54 | $3.80 | $550.44 | $1,012.34 | $1,578.15 |
| 250 | $550.44 | $2.52 | $3.82 | $546.62 | $1,014.86 | $1,584.49 |
| 251 | $546.62 | $2.51 | $3.83 | $542.79 | $1,017.37 | $1,590.82 |
| 252 | $542.79 | $2.49 | $3.85 | $538.94 | $1,019.85 | $1,597.16 |
| 253 | $538.94 | $2.47 | $3.87 | $535.07 | $1,022.32 | $1,603.50 |
| 254 | $535.07 | $2.45 | $3.89 | $531.19 | $1,024.78 | $1,609.84 |
| 255 | $531.19 | $2.43 | $3.90 | $527.28 | $1,027.21 | $1,616.18 |
| 256 | $527.28 | $2.42 | $3.92 | $523.36 | $1,029.63 | $1,622.51 |
| 257 | $523.36 | $2.40 | $3.94 | $519.42 | $1,032.03 | $1,628.85 |
| 258 | $519.42 | $2.38 | $3.96 | $515.47 | $1,034.41 | $1,635.19 |
| 259 | $515.47 | $2.36 | $3.98 | $511.49 | $1,036.77 | $1,641.53 |
| 260 | $511.49 | $2.34 | $3.99 | $507.50 | $1,039.11 | $1,647.87 |
| 261 | $507.50 | $2.33 | $4.01 | $503.49 | $1,041.44 | $1,654.20 |
| 262 | $503.49 | $2.31 | $4.03 | $499.46 | $1,043.75 | $1,660.54 |
| 263 | $499.46 | $2.29 | $4.05 | $495.41 | $1,046.04 | $1,666.88 |
| 264 | $495.41 | $2.27 | $4.07 | $491.34 | $1,048.31 | $1,673.22 |
| 265 | $491.34 | $2.25 | $4.09 | $487.25 | $1,050.56 | $1,679.56 |
| 266 | $487.25 | $2.23 | $4.10 | $483.15 | $1,052.79 | $1,685.89 |
| 267 | $483.15 | $2.21 | $4.12 | $479.03 | $1,055.01 | $1,692.23 |
| 268 | $479.03 | $2.20 | $4.14 | $474.88 | $1,057.20 | $1,698.57 |
| 269 | $474.88 | $2.18 | $4.16 | $470.72 | $1,059.38 | $1,704.91 |
| 270 | $470.72 | $2.16 | $4.18 | $466.54 | $1,061.54 | $1,711.25 |
| 271 | $466.54 | $2.14 | $4.20 | $462.34 | $1,063.67 | $1,717.58 |
| 272 | $462.34 | $2.12 | $4.22 | $458.12 | $1,065.79 | $1,723.92 |
| 273 | $458.12 | $2.10 | $4.24 | $453.88 | $1,067.89 | $1,730.26 |
| 274 | $453.88 | $2.08 | $4.26 | $449.63 | $1,069.97 | $1,736.60 |
| 275 | $449.63 | $2.06 | $4.28 | $445.35 | $1,072.03 | $1,742.93 |
| 276 | $445.35 | $2.04 | $4.30 | $441.05 | $1,074.08 | $1,749.27 |
| 277 | $441.05 | $2.02 | $4.32 | $436.74 | $1,076.10 | $1,755.61 |
| 278 | $436.74 | $2.00 | $4.34 | $432.40 | $1,078.10 | $1,761.95 |
| 279 | $432.40 | $1.98 | $4.36 | $428.04 | $1,080.08 | $1,768.29 |
| 280 | $428.04 | $1.96 | $4.38 | $423.67 | $1,082.04 | $1,774.62 |
| 281 | $423.67 | $1.94 | $4.40 | $419.27 | $1,083.98 | $1,780.96 |
| 282 | $419.27 | $1.92 | $4.42 | $414.86 | $1,085.91 | $1,787.30 |
| 283 | $414.86 | $1.90 | $4.44 | $410.42 | $1,087.81 | $1,793.64 |
| 284 | $410.42 | $1.88 | $4.46 | $405.96 | $1,089.69 | $1,799.98 |
| 285 | $405.96 | $1.86 | $4.48 | $401.48 | $1,091.55 | $1,806.31 |
| 286 | $401.48 | $1.84 | $4.50 | $396.99 | $1,093.39 | $1,812.65 |
| 287 | $396.99 | $1.82 | $4.52 | $392.47 | $1,095.21 | $1,818.99 |
| 288 | $392.47 | $1.80 | $4.54 | $387.93 | $1,097.01 | $1,825.33 |
| 289 | $387.93 | $1.78 | $4.56 | $383.37 | $1,098.79 | $1,831.67 |
| 290 | $383.37 | $1.76 | $4.58 | $378.79 | $1,100.54 | $1,838.00 |
| 291 | $378.79 | $1.74 | $4.60 | $374.19 | $1,102.28 | $1,844.34 |
| 292 | $374.19 | $1.72 | $4.62 | $369.56 | $1,103.99 | $1,850.68 |
| 293 | $369.56 | $1.69 | $4.64 | $364.92 | $1,105.69 | $1,857.02 |
| 294 | $364.92 | $1.67 | $4.67 | $360.25 | $1,107.36 | $1,863.36 |
| 295 | $360.25 | $1.65 | $4.69 | $355.57 | $1,109.01 | $1,869.69 |
| 296 | $355.57 | $1.63 | $4.71 | $350.86 | $1,110.64 | $1,876.03 |
| 297 | $350.86 | $1.61 | $4.73 | $346.13 | $1,112.25 | $1,882.37 |
| 298 | $346.13 | $1.59 | $4.75 | $341.38 | $1,113.84 | $1,888.71 |
| 299 | $341.38 | $1.56 | $4.77 | $336.60 | $1,115.40 | $1,895.05 |
| 300 | $336.60 | $1.54 | $4.80 | $331.81 | $1,116.94 | $1,901.38 |
| 301 | $331.81 | $1.52 | $4.82 | $326.99 | $1,118.46 | $1,907.72 |
| 302 | $326.99 | $1.50 | $4.84 | $322.15 | $1,119.96 | $1,914.06 |
| 303 | $322.15 | $1.48 | $4.86 | $317.29 | $1,121.44 | $1,920.40 |
| 304 | $317.29 | $1.45 | $4.88 | $312.41 | $1,122.89 | $1,926.74 |
| 305 | $312.41 | $1.43 | $4.91 | $307.50 | $1,124.32 | $1,933.07 |
| 306 | $307.50 | $1.41 | $4.93 | $302.57 | $1,125.73 | $1,939.41 |
| 307 | $302.57 | $1.39 | $4.95 | $297.62 | $1,127.12 | $1,945.75 |
| 308 | $297.62 | $1.36 | $4.97 | $292.65 | $1,128.49 | $1,952.09 |
| 309 | $292.65 | $1.34 | $5.00 | $287.65 | $1,129.83 | $1,958.42 |
| 310 | $287.65 | $1.32 | $5.02 | $282.63 | $1,131.14 | $1,964.76 |
| 311 | $282.63 | $1.30 | $5.04 | $277.59 | $1,132.44 | $1,971.10 |
| 312 | $277.59 | $1.27 | $5.07 | $272.52 | $1,133.71 | $1,977.44 |
| 313 | $272.52 | $1.25 | $5.09 | $267.43 | $1,134.96 | $1,983.78 |
| 314 | $267.43 | $1.23 | $5.11 | $262.32 | $1,136.19 | $1,990.11 |
| 315 | $262.32 | $1.20 | $5.14 | $257.19 | $1,137.39 | $1,996.45 |
| 316 | $257.19 | $1.18 | $5.16 | $252.03 | $1,138.57 | $2,002.79 |
| 317 | $252.03 | $1.16 | $5.18 | $246.85 | $1,139.72 | $2,009.13 |
| 318 | $246.85 | $1.13 | $5.21 | $241.64 | $1,140.86 | $2,015.47 |
| 319 | $241.64 | $1.11 | $5.23 | $236.41 | $1,141.96 | $2,021.80 |
| 320 | $236.41 | $1.08 | $5.25 | $231.15 | $1,143.05 | $2,028.14 |
| 321 | $231.15 | $1.06 | $5.28 | $225.88 | $1,144.11 | $2,034.48 |
| 322 | $225.88 | $1.04 | $5.30 | $220.57 | $1,145.14 | $2,040.82 |
| 323 | $220.57 | $1.01 | $5.33 | $215.25 | $1,146.15 | $2,047.16 |
| 324 | $215.25 | $0.99 | $5.35 | $209.89 | $1,147.14 | $2,053.49 |
| 325 | $209.89 | $0.96 | $5.38 | $204.52 | $1,148.10 | $2,059.83 |
| 326 | $204.52 | $0.94 | $5.40 | $199.12 | $1,149.04 | $2,066.17 |
| 327 | $199.12 | $0.91 | $5.43 | $193.69 | $1,149.95 | $2,072.51 |
| 328 | $193.69 | $0.89 | $5.45 | $188.24 | $1,150.84 | $2,078.85 |
| 329 | $188.24 | $0.86 | $5.48 | $182.77 | $1,151.70 | $2,085.18 |
| 330 | $182.77 | $0.84 | $5.50 | $177.27 | $1,152.54 | $2,091.52 |
| 331 | $177.27 | $0.81 | $5.53 | $171.74 | $1,153.35 | $2,097.86 |
| 332 | $171.74 | $0.79 | $5.55 | $166.19 | $1,154.14 | $2,104.20 |
| 333 | $166.19 | $0.76 | $5.58 | $160.61 | $1,154.90 | $2,110.54 |
| 334 | $160.61 | $0.74 | $5.60 | $155.01 | $1,155.64 | $2,116.87 |
| 335 | $155.01 | $0.71 | $5.63 | $149.38 | $1,156.35 | $2,123.21 |
| 336 | $149.38 | $0.68 | $5.65 | $143.73 | $1,157.03 | $2,129.55 |
| 337 | $143.73 | $0.66 | $5.68 | $138.05 | $1,157.69 | $2,135.89 |
| 338 | $138.05 | $0.63 | $5.71 | $132.35 | $1,158.32 | $2,142.23 |
| 339 | $132.35 | $0.61 | $5.73 | $126.62 | $1,158.93 | $2,148.56 |
| 340 | $126.62 | $0.58 | $5.76 | $120.86 | $1,159.51 | $2,154.90 |
| 341 | $120.86 | $0.55 | $5.78 | $115.07 | $1,160.06 | $2,161.24 |
| 342 | $115.07 | $0.53 | $5.81 | $109.26 | $1,160.59 | $2,167.58 |
| 343 | $109.26 | $0.50 | $5.84 | $103.43 | $1,161.09 | $2,173.92 |
| 344 | $103.43 | $0.47 | $5.86 | $97.56 | $1,161.57 | $2,180.25 |
| 345 | $97.56 | $0.45 | $5.89 | $91.67 | $1,162.01 | $2,186.59 |
| 346 | $91.67 | $0.42 | $5.92 | $85.75 | $1,162.43 | $2,192.93 |
| 347 | $85.75 | $0.39 | $5.94 | $79.81 | $1,162.83 | $2,199.27 |
| 348 | $79.81 | $0.37 | $5.97 | $73.84 | $1,163.19 | $2,205.60 |
| 349 | $73.84 | $0.34 | $6.00 | $67.84 | $1,163.53 | $2,211.94 |
| 350 | $67.84 | $0.31 | $6.03 | $61.81 | $1,163.84 | $2,218.28 |
| 351 | $61.81 | $0.28 | $6.05 | $55.76 | $1,164.12 | $2,224.62 |
| 352 | $55.76 | $0.26 | $6.08 | $49.67 | $1,164.38 | $2,230.96 |
| 353 | $49.67 | $0.23 | $6.11 | $43.56 | $1,164.61 | $2,237.29 |
| 354 | $43.56 | $0.20 | $6.14 | $37.43 | $1,164.81 | $2,243.63 |
| 355 | $37.43 | $0.17 | $6.17 | $31.26 | $1,164.98 | $2,249.97 |
| 356 | $31.26 | $0.14 | $6.19 | $25.06 | $1,165.12 | $2,256.31 |
| 357 | $25.06 | $0.11 | $6.22 | $18.84 | $1,165.24 | $2,262.65 |
| 358 | $18.84 | $0.09 | $6.25 | $12.59 | $1,165.32 | $2,268.98 |
| 359 | $12.59 | $0.06 | $6.28 | $6.31 | $1,165.38 | $2,275.32 |
| 360 | $6.31 | $0.03 | $6.31 | $0.00 | $1,165.41 | $2,281.66 |