|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,128.00 | $5.76 | $1.10 | $1,126.90 | $5.76 | $6.85 |
| 2 | $1,126.90 | $5.75 | $1.10 | $1,125.80 | $11.51 | $13.71 |
| 3 | $1,125.80 | $5.75 | $1.11 | $1,124.69 | $17.26 | $20.56 |
| 4 | $1,124.69 | $5.74 | $1.11 | $1,123.58 | $23.00 | $27.42 |
| 5 | $1,123.58 | $5.73 | $1.12 | $1,122.46 | $28.73 | $34.27 |
| 6 | $1,122.46 | $5.73 | $1.12 | $1,121.34 | $34.46 | $41.12 |
| 7 | $1,121.34 | $5.72 | $1.13 | $1,120.21 | $40.18 | $47.98 |
| 8 | $1,120.21 | $5.72 | $1.14 | $1,119.07 | $45.90 | $54.83 |
| 9 | $1,119.07 | $5.71 | $1.14 | $1,117.93 | $51.61 | $61.68 |
| 10 | $1,117.93 | $5.71 | $1.15 | $1,116.78 | $57.32 | $68.54 |
| 11 | $1,116.78 | $5.70 | $1.15 | $1,115.63 | $63.02 | $75.39 |
| 12 | $1,115.63 | $5.69 | $1.16 | $1,114.47 | $68.71 | $82.25 |
| 13 | $1,114.47 | $5.69 | $1.17 | $1,113.30 | $74.40 | $89.10 |
| 14 | $1,113.30 | $5.68 | $1.17 | $1,112.13 | $80.09 | $95.95 |
| 15 | $1,112.13 | $5.68 | $1.18 | $1,110.95 | $85.76 | $102.81 |
| 16 | $1,110.95 | $5.67 | $1.18 | $1,109.77 | $91.43 | $109.66 |
| 17 | $1,109.77 | $5.66 | $1.19 | $1,108.58 | $97.10 | $116.52 |
| 18 | $1,108.58 | $5.66 | $1.20 | $1,107.39 | $102.76 | $123.37 |
| 19 | $1,107.39 | $5.65 | $1.20 | $1,106.18 | $108.41 | $130.22 |
| 20 | $1,106.18 | $5.65 | $1.21 | $1,104.98 | $114.05 | $137.08 |
| 21 | $1,104.98 | $5.64 | $1.21 | $1,103.76 | $119.69 | $143.93 |
| 22 | $1,103.76 | $5.63 | $1.22 | $1,102.54 | $125.33 | $150.78 |
| 23 | $1,102.54 | $5.63 | $1.23 | $1,101.32 | $130.95 | $157.64 |
| 24 | $1,101.32 | $5.62 | $1.23 | $1,100.08 | $136.58 | $164.49 |
| 25 | $1,100.08 | $5.62 | $1.24 | $1,098.84 | $142.19 | $171.35 |
| 26 | $1,098.84 | $5.61 | $1.25 | $1,097.60 | $147.80 | $178.20 |
| 27 | $1,097.60 | $5.60 | $1.25 | $1,096.35 | $153.40 | $185.05 |
| 28 | $1,096.35 | $5.60 | $1.26 | $1,095.09 | $159.00 | $191.91 |
| 29 | $1,095.09 | $5.59 | $1.26 | $1,093.83 | $164.59 | $198.76 |
| 30 | $1,093.83 | $5.58 | $1.27 | $1,092.56 | $170.17 | $205.62 |
| 31 | $1,092.56 | $5.58 | $1.28 | $1,091.28 | $175.75 | $212.47 |
| 32 | $1,091.28 | $5.57 | $1.28 | $1,089.99 | $181.32 | $219.32 |
| 33 | $1,089.99 | $5.56 | $1.29 | $1,088.70 | $186.88 | $226.18 |
| 34 | $1,088.70 | $5.56 | $1.30 | $1,087.41 | $192.44 | $233.03 |
| 35 | $1,087.41 | $5.55 | $1.30 | $1,086.10 | $197.99 | $239.88 |
| 36 | $1,086.10 | $5.54 | $1.31 | $1,084.79 | $203.53 | $246.74 |
| 37 | $1,084.79 | $5.54 | $1.32 | $1,083.48 | $209.07 | $253.59 |
| 38 | $1,083.48 | $5.53 | $1.32 | $1,082.15 | $214.60 | $260.45 |
| 39 | $1,082.15 | $5.52 | $1.33 | $1,080.82 | $220.12 | $267.30 |
| 40 | $1,080.82 | $5.52 | $1.34 | $1,079.49 | $225.64 | $274.15 |
| 41 | $1,079.49 | $5.51 | $1.34 | $1,078.14 | $231.15 | $281.01 |
| 42 | $1,078.14 | $5.50 | $1.35 | $1,076.79 | $236.65 | $287.86 |
| 43 | $1,076.79 | $5.50 | $1.36 | $1,075.43 | $242.15 | $294.72 |
| 44 | $1,075.43 | $5.49 | $1.36 | $1,074.07 | $247.64 | $301.57 |
| 45 | $1,074.07 | $5.48 | $1.37 | $1,072.70 | $253.12 | $308.42 |
| 46 | $1,072.70 | $5.48 | $1.38 | $1,071.32 | $258.59 | $315.28 |
| 47 | $1,071.32 | $5.47 | $1.39 | $1,069.93 | $264.06 | $322.13 |
| 48 | $1,069.93 | $5.46 | $1.39 | $1,068.54 | $269.52 | $328.98 |
| 49 | $1,068.54 | $5.45 | $1.40 | $1,067.14 | $274.98 | $335.84 |
| 50 | $1,067.14 | $5.45 | $1.41 | $1,065.73 | $280.42 | $342.69 |
| 51 | $1,065.73 | $5.44 | $1.41 | $1,064.32 | $285.86 | $349.55 |
| 52 | $1,064.32 | $5.43 | $1.42 | $1,062.90 | $291.30 | $356.40 |
| 53 | $1,062.90 | $5.43 | $1.43 | $1,061.47 | $296.72 | $363.25 |
| 54 | $1,061.47 | $5.42 | $1.44 | $1,060.03 | $302.14 | $370.11 |
| 55 | $1,060.03 | $5.41 | $1.44 | $1,058.59 | $307.55 | $376.96 |
| 56 | $1,058.59 | $5.40 | $1.45 | $1,057.14 | $312.95 | $383.82 |
| 57 | $1,057.14 | $5.40 | $1.46 | $1,055.68 | $318.35 | $390.67 |
| 58 | $1,055.68 | $5.39 | $1.47 | $1,054.22 | $323.74 | $397.52 |
| 59 | $1,054.22 | $5.38 | $1.47 | $1,052.74 | $329.12 | $404.38 |
| 60 | $1,052.74 | $5.37 | $1.48 | $1,051.26 | $334.49 | $411.23 |
| 61 | $1,051.26 | $5.37 | $1.49 | $1,049.77 | $339.86 | $418.08 |
| 62 | $1,049.77 | $5.36 | $1.50 | $1,048.28 | $345.22 | $424.94 |
| 63 | $1,048.28 | $5.35 | $1.50 | $1,046.77 | $350.57 | $431.79 |
| 64 | $1,046.77 | $5.34 | $1.51 | $1,045.26 | $355.91 | $438.65 |
| 65 | $1,045.26 | $5.34 | $1.52 | $1,043.75 | $361.25 | $445.50 |
| 66 | $1,043.75 | $5.33 | $1.53 | $1,042.22 | $366.57 | $452.35 |
| 67 | $1,042.22 | $5.32 | $1.53 | $1,040.68 | $371.89 | $459.21 |
| 68 | $1,040.68 | $5.31 | $1.54 | $1,039.14 | $377.20 | $466.06 |
| 69 | $1,039.14 | $5.30 | $1.55 | $1,037.59 | $382.51 | $472.92 |
| 70 | $1,037.59 | $5.30 | $1.56 | $1,036.03 | $387.80 | $479.77 |
| 71 | $1,036.03 | $5.29 | $1.57 | $1,034.47 | $393.09 | $486.62 |
| 72 | $1,034.47 | $5.28 | $1.57 | $1,032.90 | $398.37 | $493.48 |
| 73 | $1,032.90 | $5.27 | $1.58 | $1,031.31 | $403.64 | $500.33 |
| 74 | $1,031.31 | $5.26 | $1.59 | $1,029.72 | $408.91 | $507.18 |
| 75 | $1,029.72 | $5.26 | $1.60 | $1,028.13 | $414.16 | $514.04 |
| 76 | $1,028.13 | $5.25 | $1.61 | $1,026.52 | $419.41 | $520.89 |
| 77 | $1,026.52 | $5.24 | $1.61 | $1,024.91 | $424.65 | $527.75 |
| 78 | $1,024.91 | $5.23 | $1.62 | $1,023.28 | $429.88 | $534.60 |
| 79 | $1,023.28 | $5.22 | $1.63 | $1,021.65 | $435.11 | $541.45 |
| 80 | $1,021.65 | $5.21 | $1.64 | $1,020.01 | $440.32 | $548.31 |
| 81 | $1,020.01 | $5.21 | $1.65 | $1,018.37 | $445.53 | $555.16 |
| 82 | $1,018.37 | $5.20 | $1.66 | $1,016.71 | $450.72 | $562.02 |
| 83 | $1,016.71 | $5.19 | $1.66 | $1,015.04 | $455.91 | $568.87 |
| 84 | $1,015.04 | $5.18 | $1.67 | $1,013.37 | $461.10 | $575.72 |
| 85 | $1,013.37 | $5.17 | $1.68 | $1,011.69 | $466.27 | $582.58 |
| 86 | $1,011.69 | $5.16 | $1.69 | $1,010.00 | $471.43 | $589.43 |
| 87 | $1,010.00 | $5.16 | $1.70 | $1,008.30 | $476.59 | $596.28 |
| 88 | $1,008.30 | $5.15 | $1.71 | $1,006.59 | $481.73 | $603.14 |
| 89 | $1,006.59 | $5.14 | $1.72 | $1,004.88 | $486.87 | $609.99 |
| 90 | $1,004.88 | $5.13 | $1.72 | $1,003.15 | $492.00 | $616.85 |
| 91 | $1,003.15 | $5.12 | $1.73 | $1,001.42 | $497.12 | $623.70 |
| 92 | $1,001.42 | $5.11 | $1.74 | $999.68 | $502.23 | $630.55 |
| 93 | $999.68 | $5.10 | $1.75 | $997.93 | $507.33 | $637.41 |
| 94 | $997.93 | $5.09 | $1.76 | $996.17 | $512.43 | $644.26 |
| 95 | $996.17 | $5.08 | $1.77 | $994.40 | $517.51 | $651.12 |
| 96 | $994.40 | $5.08 | $1.78 | $992.62 | $522.59 | $657.97 |
| 97 | $992.62 | $5.07 | $1.79 | $990.83 | $527.65 | $664.82 |
| 98 | $990.83 | $5.06 | $1.80 | $989.03 | $532.71 | $671.68 |
| 99 | $989.03 | $5.05 | $1.81 | $987.23 | $537.76 | $678.53 |
| 100 | $987.23 | $5.04 | $1.81 | $985.41 | $542.80 | $685.38 |
| 101 | $985.41 | $5.03 | $1.82 | $983.59 | $547.83 | $692.24 |
| 102 | $983.59 | $5.02 | $1.83 | $981.76 | $552.85 | $699.09 |
| 103 | $981.76 | $5.01 | $1.84 | $979.91 | $557.86 | $705.95 |
| 104 | $979.91 | $5.00 | $1.85 | $978.06 | $562.86 | $712.80 |
| 105 | $978.06 | $4.99 | $1.86 | $976.20 | $567.85 | $719.65 |
| 106 | $976.20 | $4.98 | $1.87 | $974.33 | $572.84 | $726.51 |
| 107 | $974.33 | $4.97 | $1.88 | $972.45 | $577.81 | $733.36 |
| 108 | $972.45 | $4.96 | $1.89 | $970.56 | $582.77 | $740.22 |
| 109 | $970.56 | $4.95 | $1.90 | $968.66 | $587.73 | $747.07 |
| 110 | $968.66 | $4.94 | $1.91 | $966.75 | $592.67 | $753.92 |
| 111 | $966.75 | $4.93 | $1.92 | $964.83 | $597.61 | $760.78 |
| 112 | $964.83 | $4.92 | $1.93 | $962.90 | $602.53 | $767.63 |
| 113 | $962.90 | $4.91 | $1.94 | $960.96 | $607.45 | $774.48 |
| 114 | $960.96 | $4.90 | $1.95 | $959.01 | $612.35 | $781.34 |
| 115 | $959.01 | $4.89 | $1.96 | $957.05 | $617.25 | $788.19 |
| 116 | $957.05 | $4.88 | $1.97 | $955.08 | $622.13 | $795.05 |
| 117 | $955.08 | $4.87 | $1.98 | $953.10 | $627.01 | $801.90 |
| 118 | $953.10 | $4.86 | $1.99 | $951.12 | $631.87 | $808.75 |
| 119 | $951.12 | $4.85 | $2.00 | $949.12 | $636.72 | $815.61 |
| 120 | $949.12 | $4.84 | $2.01 | $947.11 | $641.57 | $822.46 |
| 121 | $947.11 | $4.83 | $2.02 | $945.09 | $646.40 | $829.32 |
| 122 | $945.09 | $4.82 | $2.03 | $943.06 | $651.23 | $836.17 |
| 123 | $943.06 | $4.81 | $2.04 | $941.02 | $656.04 | $843.02 |
| 124 | $941.02 | $4.80 | $2.05 | $938.97 | $660.84 | $849.88 |
| 125 | $938.97 | $4.79 | $2.06 | $936.91 | $665.64 | $856.73 |
| 126 | $936.91 | $4.78 | $2.07 | $934.83 | $670.42 | $863.58 |
| 127 | $934.83 | $4.77 | $2.08 | $932.75 | $675.19 | $870.44 |
| 128 | $932.75 | $4.76 | $2.09 | $930.66 | $679.95 | $877.29 |
| 129 | $930.66 | $4.75 | $2.10 | $928.55 | $684.70 | $884.15 |
| 130 | $928.55 | $4.74 | $2.11 | $926.44 | $689.44 | $891.00 |
| 131 | $926.44 | $4.73 | $2.13 | $924.32 | $694.17 | $897.85 |
| 132 | $924.32 | $4.72 | $2.14 | $922.18 | $698.89 | $904.71 |
| 133 | $922.18 | $4.71 | $2.15 | $920.03 | $703.59 | $911.56 |
| 134 | $920.03 | $4.70 | $2.16 | $917.87 | $708.29 | $918.42 |
| 135 | $917.87 | $4.68 | $2.17 | $915.71 | $712.98 | $925.27 |
| 136 | $915.71 | $4.67 | $2.18 | $913.53 | $717.65 | $932.12 |
| 137 | $913.53 | $4.66 | $2.19 | $911.33 | $722.31 | $938.98 |
| 138 | $911.33 | $4.65 | $2.20 | $909.13 | $726.96 | $945.83 |
| 139 | $909.13 | $4.64 | $2.21 | $906.92 | $731.60 | $952.68 |
| 140 | $906.92 | $4.63 | $2.22 | $904.69 | $736.23 | $959.54 |
| 141 | $904.69 | $4.62 | $2.24 | $902.46 | $740.85 | $966.39 |
| 142 | $902.46 | $4.61 | $2.25 | $900.21 | $745.46 | $973.25 |
| 143 | $900.21 | $4.59 | $2.26 | $897.95 | $750.05 | $980.10 |
| 144 | $897.95 | $4.58 | $2.27 | $895.68 | $754.64 | $986.95 |
| 145 | $895.68 | $4.57 | $2.28 | $893.40 | $759.21 | $993.81 |
| 146 | $893.40 | $4.56 | $2.29 | $891.11 | $763.77 | $1,000.66 |
| 147 | $891.11 | $4.55 | $2.31 | $888.80 | $768.32 | $1,007.52 |
| 148 | $888.80 | $4.54 | $2.32 | $886.48 | $772.85 | $1,014.37 |
| 149 | $886.48 | $4.52 | $2.33 | $884.15 | $777.38 | $1,021.22 |
| 150 | $884.15 | $4.51 | $2.34 | $881.81 | $781.89 | $1,028.08 |
| 151 | $881.81 | $4.50 | $2.35 | $879.46 | $786.39 | $1,034.93 |
| 152 | $879.46 | $4.49 | $2.36 | $877.09 | $790.88 | $1,041.78 |
| 153 | $877.09 | $4.48 | $2.38 | $874.72 | $795.36 | $1,048.64 |
| 154 | $874.72 | $4.46 | $2.39 | $872.33 | $799.82 | $1,055.49 |
| 155 | $872.33 | $4.45 | $2.40 | $869.93 | $804.27 | $1,062.35 |
| 156 | $869.93 | $4.44 | $2.41 | $867.51 | $808.71 | $1,069.20 |
| 157 | $867.51 | $4.43 | $2.43 | $865.09 | $813.14 | $1,076.05 |
| 158 | $865.09 | $4.42 | $2.44 | $862.65 | $817.56 | $1,082.91 |
| 159 | $862.65 | $4.40 | $2.45 | $860.20 | $821.96 | $1,089.76 |
| 160 | $860.20 | $4.39 | $2.46 | $857.74 | $826.35 | $1,096.62 |
| 161 | $857.74 | $4.38 | $2.48 | $855.26 | $830.73 | $1,103.47 |
| 162 | $855.26 | $4.37 | $2.49 | $852.77 | $835.09 | $1,110.32 |
| 163 | $852.77 | $4.35 | $2.50 | $850.27 | $839.45 | $1,117.18 |
| 164 | $850.27 | $4.34 | $2.51 | $847.76 | $843.79 | $1,124.03 |
| 165 | $847.76 | $4.33 | $2.53 | $845.23 | $848.11 | $1,130.88 |
| 166 | $845.23 | $4.31 | $2.54 | $842.69 | $852.43 | $1,137.74 |
| 167 | $842.69 | $4.30 | $2.55 | $840.14 | $856.73 | $1,144.59 |
| 168 | $840.14 | $4.29 | $2.57 | $837.57 | $861.02 | $1,151.45 |
| 169 | $837.57 | $4.28 | $2.58 | $834.99 | $865.29 | $1,158.30 |
| 170 | $834.99 | $4.26 | $2.59 | $832.40 | $869.55 | $1,165.15 |
| 171 | $832.40 | $4.25 | $2.61 | $829.80 | $873.80 | $1,172.01 |
| 172 | $829.80 | $4.24 | $2.62 | $827.18 | $878.04 | $1,178.86 |
| 173 | $827.18 | $4.22 | $2.63 | $824.55 | $882.26 | $1,185.72 |
| 174 | $824.55 | $4.21 | $2.65 | $821.90 | $886.47 | $1,192.57 |
| 175 | $821.90 | $4.20 | $2.66 | $819.24 | $890.66 | $1,199.42 |
| 176 | $819.24 | $4.18 | $2.67 | $816.57 | $894.85 | $1,206.28 |
| 177 | $816.57 | $4.17 | $2.69 | $813.88 | $899.01 | $1,213.13 |
| 178 | $813.88 | $4.15 | $2.70 | $811.18 | $903.17 | $1,219.98 |
| 179 | $811.18 | $4.14 | $2.71 | $808.47 | $907.31 | $1,226.84 |
| 180 | $808.47 | $4.13 | $2.73 | $805.74 | $911.43 | $1,233.69 |
| 181 | $805.74 | $4.11 | $2.74 | $803.00 | $915.55 | $1,240.55 |
| 182 | $803.00 | $4.10 | $2.76 | $800.25 | $919.65 | $1,247.40 |
| 183 | $800.25 | $4.08 | $2.77 | $797.48 | $923.73 | $1,254.25 |
| 184 | $797.48 | $4.07 | $2.78 | $794.69 | $927.80 | $1,261.11 |
| 185 | $794.69 | $4.06 | $2.80 | $791.90 | $931.86 | $1,267.96 |
| 186 | $791.90 | $4.04 | $2.81 | $789.08 | $935.90 | $1,274.82 |
| 187 | $789.08 | $4.03 | $2.83 | $786.26 | $939.93 | $1,281.67 |
| 188 | $786.26 | $4.01 | $2.84 | $783.42 | $943.94 | $1,288.52 |
| 189 | $783.42 | $4.00 | $2.86 | $780.56 | $947.94 | $1,295.38 |
| 190 | $780.56 | $3.98 | $2.87 | $777.69 | $951.92 | $1,302.23 |
| 191 | $777.69 | $3.97 | $2.88 | $774.81 | $955.89 | $1,309.08 |
| 192 | $774.81 | $3.95 | $2.90 | $771.91 | $959.85 | $1,315.94 |
| 193 | $771.91 | $3.94 | $2.91 | $768.99 | $963.79 | $1,322.79 |
| 194 | $768.99 | $3.93 | $2.93 | $766.07 | $967.71 | $1,329.65 |
| 195 | $766.07 | $3.91 | $2.94 | $763.12 | $971.62 | $1,336.50 |
| 196 | $763.12 | $3.90 | $2.96 | $760.16 | $975.52 | $1,343.35 |
| 197 | $760.16 | $3.88 | $2.97 | $757.19 | $979.40 | $1,350.21 |
| 198 | $757.19 | $3.86 | $2.99 | $754.20 | $983.26 | $1,357.06 |
| 199 | $754.20 | $3.85 | $3.00 | $751.20 | $987.11 | $1,363.92 |
| 200 | $751.20 | $3.83 | $3.02 | $748.18 | $990.95 | $1,370.77 |
| 201 | $748.18 | $3.82 | $3.04 | $745.14 | $994.77 | $1,377.62 |
| 202 | $745.14 | $3.80 | $3.05 | $742.09 | $998.57 | $1,384.48 |
| 203 | $742.09 | $3.79 | $3.07 | $739.03 | $1,002.36 | $1,391.33 |
| 204 | $739.03 | $3.77 | $3.08 | $735.94 | $1,006.13 | $1,398.18 |
| 205 | $735.94 | $3.76 | $3.10 | $732.85 | $1,009.88 | $1,405.04 |
| 206 | $732.85 | $3.74 | $3.11 | $729.73 | $1,013.63 | $1,411.89 |
| 207 | $729.73 | $3.72 | $3.13 | $726.60 | $1,017.35 | $1,418.75 |
| 208 | $726.60 | $3.71 | $3.15 | $723.46 | $1,021.06 | $1,425.60 |
| 209 | $723.46 | $3.69 | $3.16 | $720.30 | $1,024.75 | $1,432.45 |
| 210 | $720.30 | $3.68 | $3.18 | $717.12 | $1,028.43 | $1,439.31 |
| 211 | $717.12 | $3.66 | $3.19 | $713.93 | $1,032.09 | $1,446.16 |
| 212 | $713.93 | $3.64 | $3.21 | $710.72 | $1,035.73 | $1,453.02 |
| 213 | $710.72 | $3.63 | $3.23 | $707.49 | $1,039.36 | $1,459.87 |
| 214 | $707.49 | $3.61 | $3.24 | $704.25 | $1,042.97 | $1,466.72 |
| 215 | $704.25 | $3.59 | $3.26 | $700.99 | $1,046.57 | $1,473.58 |
| 216 | $700.99 | $3.58 | $3.28 | $697.71 | $1,050.14 | $1,480.43 |
| 217 | $697.71 | $3.56 | $3.29 | $694.42 | $1,053.70 | $1,487.28 |
| 218 | $694.42 | $3.54 | $3.31 | $691.11 | $1,057.25 | $1,494.14 |
| 219 | $691.11 | $3.53 | $3.33 | $687.78 | $1,060.78 | $1,500.99 |
| 220 | $687.78 | $3.51 | $3.34 | $684.44 | $1,064.29 | $1,507.85 |
| 221 | $684.44 | $3.49 | $3.36 | $681.08 | $1,067.78 | $1,514.70 |
| 222 | $681.08 | $3.48 | $3.38 | $677.70 | $1,071.26 | $1,521.55 |
| 223 | $677.70 | $3.46 | $3.39 | $674.31 | $1,074.72 | $1,528.41 |
| 224 | $674.31 | $3.44 | $3.41 | $670.90 | $1,078.16 | $1,535.26 |
| 225 | $670.90 | $3.42 | $3.43 | $667.47 | $1,081.58 | $1,542.12 |
| 226 | $667.47 | $3.41 | $3.45 | $664.02 | $1,084.99 | $1,548.97 |
| 227 | $664.02 | $3.39 | $3.46 | $660.56 | $1,088.38 | $1,555.82 |
| 228 | $660.56 | $3.37 | $3.48 | $657.07 | $1,091.75 | $1,562.68 |
| 229 | $657.07 | $3.35 | $3.50 | $653.57 | $1,095.10 | $1,569.53 |
| 230 | $653.57 | $3.34 | $3.52 | $650.05 | $1,098.44 | $1,576.38 |
| 231 | $650.05 | $3.32 | $3.54 | $646.52 | $1,101.76 | $1,583.24 |
| 232 | $646.52 | $3.30 | $3.55 | $642.97 | $1,105.06 | $1,590.09 |
| 233 | $642.97 | $3.28 | $3.57 | $639.39 | $1,108.34 | $1,596.95 |
| 234 | $639.39 | $3.26 | $3.59 | $635.80 | $1,111.60 | $1,603.80 |
| 235 | $635.80 | $3.25 | $3.61 | $632.19 | $1,114.85 | $1,610.65 |
| 236 | $632.19 | $3.23 | $3.63 | $628.57 | $1,118.08 | $1,617.51 |
| 237 | $628.57 | $3.21 | $3.65 | $624.92 | $1,121.28 | $1,624.36 |
| 238 | $624.92 | $3.19 | $3.66 | $621.26 | $1,124.47 | $1,631.22 |
| 239 | $621.26 | $3.17 | $3.68 | $617.57 | $1,127.64 | $1,638.07 |
| 240 | $617.57 | $3.15 | $3.70 | $613.87 | $1,130.80 | $1,644.92 |
| 241 | $613.87 | $3.13 | $3.72 | $610.15 | $1,133.93 | $1,651.78 |
| 242 | $610.15 | $3.11 | $3.74 | $606.41 | $1,137.04 | $1,658.63 |
| 243 | $606.41 | $3.10 | $3.76 | $602.65 | $1,140.14 | $1,665.48 |
| 244 | $602.65 | $3.08 | $3.78 | $598.88 | $1,143.22 | $1,672.34 |
| 245 | $598.88 | $3.06 | $3.80 | $595.08 | $1,146.27 | $1,679.19 |
| 246 | $595.08 | $3.04 | $3.82 | $591.26 | $1,149.31 | $1,686.05 |
| 247 | $591.26 | $3.02 | $3.84 | $587.43 | $1,152.33 | $1,692.90 |
| 248 | $587.43 | $3.00 | $3.86 | $583.57 | $1,155.33 | $1,699.75 |
| 249 | $583.57 | $2.98 | $3.88 | $579.70 | $1,158.30 | $1,706.61 |
| 250 | $579.70 | $2.96 | $3.89 | $575.80 | $1,161.26 | $1,713.46 |
| 251 | $575.80 | $2.94 | $3.91 | $571.89 | $1,164.20 | $1,720.32 |
| 252 | $571.89 | $2.92 | $3.93 | $567.95 | $1,167.12 | $1,727.17 |
| 253 | $567.95 | $2.90 | $3.95 | $564.00 | $1,170.02 | $1,734.02 |
| 254 | $564.00 | $2.88 | $3.98 | $560.02 | $1,172.90 | $1,740.88 |
| 255 | $560.02 | $2.86 | $4.00 | $556.03 | $1,175.76 | $1,747.73 |
| 256 | $556.03 | $2.84 | $4.02 | $552.01 | $1,178.60 | $1,754.58 |
| 257 | $552.01 | $2.82 | $4.04 | $547.97 | $1,181.41 | $1,761.44 |
| 258 | $547.97 | $2.80 | $4.06 | $543.92 | $1,184.21 | $1,768.29 |
| 259 | $543.92 | $2.78 | $4.08 | $539.84 | $1,186.99 | $1,775.15 |
| 260 | $539.84 | $2.76 | $4.10 | $535.74 | $1,189.74 | $1,782.00 |
| 261 | $535.74 | $2.73 | $4.12 | $531.62 | $1,192.48 | $1,788.85 |
| 262 | $531.62 | $2.71 | $4.14 | $527.48 | $1,195.19 | $1,795.71 |
| 263 | $527.48 | $2.69 | $4.16 | $523.32 | $1,197.88 | $1,802.56 |
| 264 | $523.32 | $2.67 | $4.18 | $519.14 | $1,200.55 | $1,809.42 |
| 265 | $519.14 | $2.65 | $4.20 | $514.93 | $1,203.20 | $1,816.27 |
| 266 | $514.93 | $2.63 | $4.23 | $510.71 | $1,205.83 | $1,823.12 |
| 267 | $510.71 | $2.61 | $4.25 | $506.46 | $1,208.44 | $1,829.98 |
| 268 | $506.46 | $2.59 | $4.27 | $502.19 | $1,211.02 | $1,836.83 |
| 269 | $502.19 | $2.56 | $4.29 | $497.90 | $1,213.59 | $1,843.68 |
| 270 | $497.90 | $2.54 | $4.31 | $493.59 | $1,216.13 | $1,850.54 |
| 271 | $493.59 | $2.52 | $4.33 | $489.25 | $1,218.65 | $1,857.39 |
| 272 | $489.25 | $2.50 | $4.36 | $484.90 | $1,221.14 | $1,864.25 |
| 273 | $484.90 | $2.47 | $4.38 | $480.52 | $1,223.62 | $1,871.10 |
| 274 | $480.52 | $2.45 | $4.40 | $476.12 | $1,226.07 | $1,877.95 |
| 275 | $476.12 | $2.43 | $4.42 | $471.69 | $1,228.50 | $1,884.81 |
| 276 | $471.69 | $2.41 | $4.45 | $467.25 | $1,230.91 | $1,891.66 |
| 277 | $467.25 | $2.38 | $4.47 | $462.78 | $1,233.29 | $1,898.52 |
| 278 | $462.78 | $2.36 | $4.49 | $458.29 | $1,235.66 | $1,905.37 |
| 279 | $458.29 | $2.34 | $4.51 | $453.77 | $1,238.00 | $1,912.22 |
| 280 | $453.77 | $2.32 | $4.54 | $449.23 | $1,240.31 | $1,919.08 |
| 281 | $449.23 | $2.29 | $4.56 | $444.67 | $1,242.60 | $1,925.93 |
| 282 | $444.67 | $2.27 | $4.58 | $440.09 | $1,244.87 | $1,932.78 |
| 283 | $440.09 | $2.25 | $4.61 | $435.48 | $1,247.12 | $1,939.64 |
| 284 | $435.48 | $2.22 | $4.63 | $430.85 | $1,249.34 | $1,946.49 |
| 285 | $430.85 | $2.20 | $4.65 | $426.20 | $1,251.54 | $1,953.35 |
| 286 | $426.20 | $2.18 | $4.68 | $421.52 | $1,253.72 | $1,960.20 |
| 287 | $421.52 | $2.15 | $4.70 | $416.82 | $1,255.87 | $1,967.05 |
| 288 | $416.82 | $2.13 | $4.73 | $412.09 | $1,258.00 | $1,973.91 |
| 289 | $412.09 | $2.10 | $4.75 | $407.34 | $1,260.10 | $1,980.76 |
| 290 | $407.34 | $2.08 | $4.77 | $402.56 | $1,262.18 | $1,987.62 |
| 291 | $402.56 | $2.05 | $4.80 | $397.76 | $1,264.23 | $1,994.47 |
| 292 | $397.76 | $2.03 | $4.82 | $392.94 | $1,266.26 | $2,001.32 |
| 293 | $392.94 | $2.01 | $4.85 | $388.09 | $1,268.27 | $2,008.18 |
| 294 | $388.09 | $1.98 | $4.87 | $383.22 | $1,270.25 | $2,015.03 |
| 295 | $383.22 | $1.96 | $4.90 | $378.32 | $1,272.21 | $2,021.88 |
| 296 | $378.32 | $1.93 | $4.92 | $373.40 | $1,274.14 | $2,028.74 |
| 297 | $373.40 | $1.91 | $4.95 | $368.45 | $1,276.04 | $2,035.59 |
| 298 | $368.45 | $1.88 | $4.97 | $363.48 | $1,277.92 | $2,042.45 |
| 299 | $363.48 | $1.86 | $5.00 | $358.48 | $1,279.78 | $2,049.30 |
| 300 | $358.48 | $1.83 | $5.02 | $353.46 | $1,281.61 | $2,056.15 |
| 301 | $353.46 | $1.80 | $5.05 | $348.41 | $1,283.41 | $2,063.01 |
| 302 | $348.41 | $1.78 | $5.08 | $343.33 | $1,285.19 | $2,069.86 |
| 303 | $343.33 | $1.75 | $5.10 | $338.23 | $1,286.94 | $2,076.72 |
| 304 | $338.23 | $1.73 | $5.13 | $333.10 | $1,288.67 | $2,083.57 |
| 305 | $333.10 | $1.70 | $5.15 | $327.95 | $1,290.37 | $2,090.42 |
| 306 | $327.95 | $1.67 | $5.18 | $322.77 | $1,292.04 | $2,097.28 |
| 307 | $322.77 | $1.65 | $5.21 | $317.56 | $1,293.69 | $2,104.13 |
| 308 | $317.56 | $1.62 | $5.23 | $312.33 | $1,295.31 | $2,110.98 |
| 309 | $312.33 | $1.59 | $5.26 | $307.07 | $1,296.91 | $2,117.84 |
| 310 | $307.07 | $1.57 | $5.29 | $301.78 | $1,298.47 | $2,124.69 |
| 311 | $301.78 | $1.54 | $5.31 | $296.47 | $1,300.02 | $2,131.55 |
| 312 | $296.47 | $1.51 | $5.34 | $291.13 | $1,301.53 | $2,138.40 |
| 313 | $291.13 | $1.49 | $5.37 | $285.76 | $1,303.01 | $2,145.25 |
| 314 | $285.76 | $1.46 | $5.40 | $280.36 | $1,304.47 | $2,152.11 |
| 315 | $280.36 | $1.43 | $5.42 | $274.94 | $1,305.90 | $2,158.96 |
| 316 | $274.94 | $1.40 | $5.45 | $269.49 | $1,307.31 | $2,165.82 |
| 317 | $269.49 | $1.38 | $5.48 | $264.01 | $1,308.68 | $2,172.67 |
| 318 | $264.01 | $1.35 | $5.51 | $258.51 | $1,310.03 | $2,179.52 |
| 319 | $258.51 | $1.32 | $5.53 | $252.97 | $1,311.35 | $2,186.38 |
| 320 | $252.97 | $1.29 | $5.56 | $247.41 | $1,312.64 | $2,193.23 |
| 321 | $247.41 | $1.26 | $5.59 | $241.82 | $1,313.90 | $2,200.08 |
| 322 | $241.82 | $1.23 | $5.62 | $236.20 | $1,315.14 | $2,206.94 |
| 323 | $236.20 | $1.21 | $5.65 | $230.55 | $1,316.34 | $2,213.79 |
| 324 | $230.55 | $1.18 | $5.68 | $224.87 | $1,317.52 | $2,220.65 |
| 325 | $224.87 | $1.15 | $5.71 | $219.17 | $1,318.67 | $2,227.50 |
| 326 | $219.17 | $1.12 | $5.74 | $213.43 | $1,319.79 | $2,234.35 |
| 327 | $213.43 | $1.09 | $5.76 | $207.67 | $1,320.88 | $2,241.21 |
| 328 | $207.67 | $1.06 | $5.79 | $201.87 | $1,321.94 | $2,248.06 |
| 329 | $201.87 | $1.03 | $5.82 | $196.05 | $1,322.97 | $2,254.92 |
| 330 | $196.05 | $1.00 | $5.85 | $190.20 | $1,323.97 | $2,261.77 |
| 331 | $190.20 | $0.97 | $5.88 | $184.31 | $1,324.94 | $2,268.62 |
| 332 | $184.31 | $0.94 | $5.91 | $178.40 | $1,325.88 | $2,275.48 |
| 333 | $178.40 | $0.91 | $5.94 | $172.46 | $1,326.79 | $2,282.33 |
| 334 | $172.46 | $0.88 | $5.97 | $166.48 | $1,327.67 | $2,289.18 |
| 335 | $166.48 | $0.85 | $6.00 | $160.48 | $1,328.52 | $2,296.04 |
| 336 | $160.48 | $0.82 | $6.03 | $154.45 | $1,329.34 | $2,302.89 |
| 337 | $154.45 | $0.79 | $6.07 | $148.38 | $1,330.13 | $2,309.75 |
| 338 | $148.38 | $0.76 | $6.10 | $142.28 | $1,330.88 | $2,316.60 |
| 339 | $142.28 | $0.73 | $6.13 | $136.16 | $1,331.61 | $2,323.45 |
| 340 | $136.16 | $0.69 | $6.16 | $130.00 | $1,332.31 | $2,330.31 |
| 341 | $130.00 | $0.66 | $6.19 | $123.81 | $1,332.97 | $2,337.16 |
| 342 | $123.81 | $0.63 | $6.22 | $117.59 | $1,333.60 | $2,344.02 |
| 343 | $117.59 | $0.60 | $6.25 | $111.33 | $1,334.20 | $2,350.87 |
| 344 | $111.33 | $0.57 | $6.29 | $105.05 | $1,334.77 | $2,357.72 |
| 345 | $105.05 | $0.54 | $6.32 | $98.73 | $1,335.31 | $2,364.58 |
| 346 | $98.73 | $0.50 | $6.35 | $92.38 | $1,335.81 | $2,371.43 |
| 347 | $92.38 | $0.47 | $6.38 | $86.00 | $1,336.28 | $2,378.28 |
| 348 | $86.00 | $0.44 | $6.41 | $79.58 | $1,336.72 | $2,385.14 |
| 349 | $79.58 | $0.41 | $6.45 | $73.13 | $1,337.13 | $2,391.99 |
| 350 | $73.13 | $0.37 | $6.48 | $66.65 | $1,337.50 | $2,398.85 |
| 351 | $66.65 | $0.34 | $6.51 | $60.14 | $1,337.84 | $2,405.70 |
| 352 | $60.14 | $0.31 | $6.55 | $53.59 | $1,338.15 | $2,412.55 |
| 353 | $53.59 | $0.27 | $6.58 | $47.01 | $1,338.42 | $2,419.41 |
| 354 | $47.01 | $0.24 | $6.61 | $40.40 | $1,338.66 | $2,426.26 |
| 355 | $40.40 | $0.21 | $6.65 | $33.75 | $1,338.87 | $2,433.12 |
| 356 | $33.75 | $0.17 | $6.68 | $27.07 | $1,339.04 | $2,439.97 |
| 357 | $27.07 | $0.14 | $6.72 | $20.35 | $1,339.18 | $2,446.82 |
| 358 | $20.35 | $0.10 | $6.75 | $13.60 | $1,339.28 | $2,453.68 |
| 359 | $13.60 | $0.07 | $6.78 | $6.82 | $1,339.35 | $2,460.53 |
| 360 | $6.82 | $0.03 | $6.82 | $0.00 | $1,339.38 | $2,467.38 |