|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,012.50 | $5.48 | $0.92 | $1,011.58 | $5.48 | $6.40 |
| 2 | $1,011.58 | $5.48 | $0.92 | $1,010.66 | $10.96 | $12.80 |
| 3 | $1,010.66 | $5.47 | $0.93 | $1,009.74 | $16.44 | $19.20 |
| 4 | $1,009.74 | $5.47 | $0.93 | $1,008.81 | $21.91 | $25.60 |
| 5 | $1,008.81 | $5.46 | $0.94 | $1,007.87 | $27.37 | $32.00 |
| 6 | $1,007.87 | $5.46 | $0.94 | $1,006.93 | $32.83 | $38.40 |
| 7 | $1,006.93 | $5.45 | $0.95 | $1,005.99 | $38.29 | $44.80 |
| 8 | $1,005.99 | $5.45 | $0.95 | $1,005.04 | $43.73 | $51.20 |
| 9 | $1,005.04 | $5.44 | $0.96 | $1,004.08 | $49.18 | $57.60 |
| 10 | $1,004.08 | $5.44 | $0.96 | $1,003.12 | $54.62 | $64.00 |
| 11 | $1,003.12 | $5.43 | $0.97 | $1,002.15 | $60.05 | $70.40 |
| 12 | $1,002.15 | $5.43 | $0.97 | $1,001.18 | $65.48 | $76.80 |
| 13 | $1,001.18 | $5.42 | $0.98 | $1,000.21 | $70.90 | $83.20 |
| 14 | $1,000.21 | $5.42 | $0.98 | $999.22 | $76.32 | $89.60 |
| 15 | $999.22 | $5.41 | $0.99 | $998.24 | $81.73 | $96.00 |
| 16 | $998.24 | $5.41 | $0.99 | $997.24 | $87.14 | $102.40 |
| 17 | $997.24 | $5.40 | $1.00 | $996.25 | $92.54 | $108.79 |
| 18 | $996.25 | $5.40 | $1.00 | $995.24 | $97.94 | $115.19 |
| 19 | $995.24 | $5.39 | $1.01 | $994.23 | $103.33 | $121.59 |
| 20 | $994.23 | $5.39 | $1.01 | $993.22 | $108.71 | $127.99 |
| 21 | $993.22 | $5.38 | $1.02 | $992.20 | $114.09 | $134.39 |
| 22 | $992.20 | $5.37 | $1.03 | $991.18 | $119.47 | $140.79 |
| 23 | $991.18 | $5.37 | $1.03 | $990.14 | $124.84 | $147.19 |
| 24 | $990.14 | $5.36 | $1.04 | $989.11 | $130.20 | $153.59 |
| 25 | $989.11 | $5.36 | $1.04 | $988.07 | $135.56 | $159.99 |
| 26 | $988.07 | $5.35 | $1.05 | $987.02 | $140.91 | $166.39 |
| 27 | $987.02 | $5.35 | $1.05 | $985.97 | $146.26 | $172.79 |
| 28 | $985.97 | $5.34 | $1.06 | $984.91 | $151.60 | $179.19 |
| 29 | $984.91 | $5.33 | $1.06 | $983.84 | $156.93 | $185.59 |
| 30 | $983.84 | $5.33 | $1.07 | $982.77 | $162.26 | $191.99 |
| 31 | $982.77 | $5.32 | $1.08 | $981.69 | $167.58 | $198.39 |
| 32 | $981.69 | $5.32 | $1.08 | $980.61 | $172.90 | $204.79 |
| 33 | $980.61 | $5.31 | $1.09 | $979.52 | $178.21 | $211.19 |
| 34 | $979.52 | $5.31 | $1.09 | $978.43 | $183.52 | $217.59 |
| 35 | $978.43 | $5.30 | $1.10 | $977.33 | $188.82 | $223.99 |
| 36 | $977.33 | $5.29 | $1.11 | $976.22 | $194.11 | $230.39 |
| 37 | $976.22 | $5.29 | $1.11 | $975.11 | $199.40 | $236.79 |
| 38 | $975.11 | $5.28 | $1.12 | $973.99 | $204.68 | $243.19 |
| 39 | $973.99 | $5.28 | $1.12 | $972.87 | $209.96 | $249.59 |
| 40 | $972.87 | $5.27 | $1.13 | $971.74 | $215.23 | $255.99 |
| 41 | $971.74 | $5.26 | $1.14 | $970.60 | $220.49 | $262.39 |
| 42 | $970.60 | $5.26 | $1.14 | $969.46 | $225.75 | $268.79 |
| 43 | $969.46 | $5.25 | $1.15 | $968.31 | $231.00 | $275.19 |
| 44 | $968.31 | $5.25 | $1.15 | $967.16 | $236.25 | $281.59 |
| 45 | $967.16 | $5.24 | $1.16 | $966.00 | $241.48 | $287.99 |
| 46 | $966.00 | $5.23 | $1.17 | $964.83 | $246.72 | $294.39 |
| 47 | $964.83 | $5.23 | $1.17 | $963.66 | $251.94 | $300.79 |
| 48 | $963.66 | $5.22 | $1.18 | $962.48 | $257.16 | $307.19 |
| 49 | $962.48 | $5.21 | $1.19 | $961.29 | $262.38 | $313.58 |
| 50 | $961.29 | $5.21 | $1.19 | $960.10 | $267.58 | $319.98 |
| 51 | $960.10 | $5.20 | $1.20 | $958.90 | $272.78 | $326.38 |
| 52 | $958.90 | $5.19 | $1.21 | $957.69 | $277.98 | $332.78 |
| 53 | $957.69 | $5.19 | $1.21 | $956.48 | $283.17 | $339.18 |
| 54 | $956.48 | $5.18 | $1.22 | $955.26 | $288.35 | $345.58 |
| 55 | $955.26 | $5.17 | $1.23 | $954.04 | $293.52 | $351.98 |
| 56 | $954.04 | $5.17 | $1.23 | $952.81 | $298.69 | $358.38 |
| 57 | $952.81 | $5.16 | $1.24 | $951.57 | $303.85 | $364.78 |
| 58 | $951.57 | $5.15 | $1.25 | $950.32 | $309.00 | $371.18 |
| 59 | $950.32 | $5.15 | $1.25 | $949.07 | $314.15 | $377.58 |
| 60 | $949.07 | $5.14 | $1.26 | $947.81 | $319.29 | $383.98 |
| 61 | $947.81 | $5.13 | $1.27 | $946.55 | $324.43 | $390.38 |
| 62 | $946.55 | $5.13 | $1.27 | $945.27 | $329.55 | $396.78 |
| 63 | $945.27 | $5.12 | $1.28 | $943.99 | $334.67 | $403.18 |
| 64 | $943.99 | $5.11 | $1.29 | $942.71 | $339.79 | $409.58 |
| 65 | $942.71 | $5.11 | $1.29 | $941.41 | $344.89 | $415.98 |
| 66 | $941.41 | $5.10 | $1.30 | $940.11 | $349.99 | $422.38 |
| 67 | $940.11 | $5.09 | $1.31 | $938.81 | $355.09 | $428.78 |
| 68 | $938.81 | $5.09 | $1.31 | $937.49 | $360.17 | $435.18 |
| 69 | $937.49 | $5.08 | $1.32 | $936.17 | $365.25 | $441.58 |
| 70 | $936.17 | $5.07 | $1.33 | $934.84 | $370.32 | $447.98 |
| 71 | $934.84 | $5.06 | $1.34 | $933.51 | $375.38 | $454.38 |
| 72 | $933.51 | $5.06 | $1.34 | $932.16 | $380.44 | $460.78 |
| 73 | $932.16 | $5.05 | $1.35 | $930.81 | $385.49 | $467.18 |
| 74 | $930.81 | $5.04 | $1.36 | $929.45 | $390.53 | $473.58 |
| 75 | $929.45 | $5.03 | $1.37 | $928.09 | $395.57 | $479.98 |
| 76 | $928.09 | $5.03 | $1.37 | $926.72 | $400.59 | $486.38 |
| 77 | $926.72 | $5.02 | $1.38 | $925.34 | $405.61 | $492.78 |
| 78 | $925.34 | $5.01 | $1.39 | $923.95 | $410.62 | $499.18 |
| 79 | $923.95 | $5.00 | $1.39 | $922.55 | $415.63 | $505.58 |
| 80 | $922.55 | $5.00 | $1.40 | $921.15 | $420.63 | $511.98 |
| 81 | $921.15 | $4.99 | $1.41 | $919.74 | $425.62 | $518.37 |
| 82 | $919.74 | $4.98 | $1.42 | $918.32 | $430.60 | $524.77 |
| 83 | $918.32 | $4.97 | $1.43 | $916.90 | $435.57 | $531.17 |
| 84 | $916.90 | $4.97 | $1.43 | $915.46 | $440.54 | $537.57 |
| 85 | $915.46 | $4.96 | $1.44 | $914.02 | $445.50 | $543.97 |
| 86 | $914.02 | $4.95 | $1.45 | $912.57 | $450.45 | $550.37 |
| 87 | $912.57 | $4.94 | $1.46 | $911.12 | $455.39 | $556.77 |
| 88 | $911.12 | $4.94 | $1.46 | $909.65 | $460.33 | $563.17 |
| 89 | $909.65 | $4.93 | $1.47 | $908.18 | $465.25 | $569.57 |
| 90 | $908.18 | $4.92 | $1.48 | $906.70 | $470.17 | $575.97 |
| 91 | $906.70 | $4.91 | $1.49 | $905.21 | $475.08 | $582.37 |
| 92 | $905.21 | $4.90 | $1.50 | $903.72 | $479.99 | $588.77 |
| 93 | $903.72 | $4.90 | $1.50 | $902.21 | $484.88 | $595.17 |
| 94 | $902.21 | $4.89 | $1.51 | $900.70 | $489.77 | $601.57 |
| 95 | $900.70 | $4.88 | $1.52 | $899.18 | $494.65 | $607.97 |
| 96 | $899.18 | $4.87 | $1.53 | $897.65 | $499.52 | $614.37 |
| 97 | $897.65 | $4.86 | $1.54 | $896.11 | $504.38 | $620.77 |
| 98 | $896.11 | $4.85 | $1.55 | $894.57 | $509.24 | $627.17 |
| 99 | $894.57 | $4.85 | $1.55 | $893.01 | $514.08 | $633.57 |
| 100 | $893.01 | $4.84 | $1.56 | $891.45 | $518.92 | $639.97 |
| 101 | $891.45 | $4.83 | $1.57 | $889.88 | $523.75 | $646.37 |
| 102 | $889.88 | $4.82 | $1.58 | $888.30 | $528.57 | $652.77 |
| 103 | $888.30 | $4.81 | $1.59 | $886.71 | $533.38 | $659.17 |
| 104 | $886.71 | $4.80 | $1.60 | $885.11 | $538.18 | $665.57 |
| 105 | $885.11 | $4.79 | $1.61 | $883.51 | $542.98 | $671.97 |
| 106 | $883.51 | $4.79 | $1.61 | $881.89 | $547.76 | $678.37 |
| 107 | $881.89 | $4.78 | $1.62 | $880.27 | $552.54 | $684.77 |
| 108 | $880.27 | $4.77 | $1.63 | $878.64 | $557.31 | $691.17 |
| 109 | $878.64 | $4.76 | $1.64 | $877.00 | $562.07 | $697.57 |
| 110 | $877.00 | $4.75 | $1.65 | $875.35 | $566.82 | $703.97 |
| 111 | $875.35 | $4.74 | $1.66 | $873.69 | $571.56 | $710.37 |
| 112 | $873.69 | $4.73 | $1.67 | $872.03 | $576.29 | $716.77 |
| 113 | $872.03 | $4.72 | $1.68 | $870.35 | $581.01 | $723.16 |
| 114 | $870.35 | $4.71 | $1.69 | $868.66 | $585.73 | $729.56 |
| 115 | $868.66 | $4.71 | $1.69 | $866.97 | $590.43 | $735.96 |
| 116 | $866.97 | $4.70 | $1.70 | $865.27 | $595.13 | $742.36 |
| 117 | $865.27 | $4.69 | $1.71 | $863.55 | $599.82 | $748.76 |
| 118 | $863.55 | $4.68 | $1.72 | $861.83 | $604.49 | $755.16 |
| 119 | $861.83 | $4.67 | $1.73 | $860.10 | $609.16 | $761.56 |
| 120 | $860.10 | $4.66 | $1.74 | $858.36 | $613.82 | $767.96 |
| 121 | $858.36 | $4.65 | $1.75 | $856.61 | $618.47 | $774.36 |
| 122 | $856.61 | $4.64 | $1.76 | $854.85 | $623.11 | $780.76 |
| 123 | $854.85 | $4.63 | $1.77 | $853.08 | $627.74 | $787.16 |
| 124 | $853.08 | $4.62 | $1.78 | $851.30 | $632.36 | $793.56 |
| 125 | $851.30 | $4.61 | $1.79 | $849.51 | $636.97 | $799.96 |
| 126 | $849.51 | $4.60 | $1.80 | $847.71 | $641.57 | $806.36 |
| 127 | $847.71 | $4.59 | $1.81 | $845.91 | $646.17 | $812.76 |
| 128 | $845.91 | $4.58 | $1.82 | $844.09 | $650.75 | $819.16 |
| 129 | $844.09 | $4.57 | $1.83 | $842.26 | $655.32 | $825.56 |
| 130 | $842.26 | $4.56 | $1.84 | $840.42 | $659.88 | $831.96 |
| 131 | $840.42 | $4.55 | $1.85 | $838.58 | $664.43 | $838.36 |
| 132 | $838.58 | $4.54 | $1.86 | $836.72 | $668.98 | $844.76 |
| 133 | $836.72 | $4.53 | $1.87 | $834.85 | $673.51 | $851.16 |
| 134 | $834.85 | $4.52 | $1.88 | $832.97 | $678.03 | $857.56 |
| 135 | $832.97 | $4.51 | $1.89 | $831.09 | $682.54 | $863.96 |
| 136 | $831.09 | $4.50 | $1.90 | $829.19 | $687.05 | $870.36 |
| 137 | $829.19 | $4.49 | $1.91 | $827.28 | $691.54 | $876.76 |
| 138 | $827.28 | $4.48 | $1.92 | $825.36 | $696.02 | $883.16 |
| 139 | $825.36 | $4.47 | $1.93 | $823.43 | $700.49 | $889.56 |
| 140 | $823.43 | $4.46 | $1.94 | $821.49 | $704.95 | $895.96 |
| 141 | $821.49 | $4.45 | $1.95 | $819.54 | $709.40 | $902.36 |
| 142 | $819.54 | $4.44 | $1.96 | $817.58 | $713.84 | $908.76 |
| 143 | $817.58 | $4.43 | $1.97 | $815.61 | $718.27 | $915.16 |
| 144 | $815.61 | $4.42 | $1.98 | $813.63 | $722.68 | $921.56 |
| 145 | $813.63 | $4.41 | $1.99 | $811.64 | $727.09 | $927.95 |
| 146 | $811.64 | $4.40 | $2.00 | $809.63 | $731.49 | $934.35 |
| 147 | $809.63 | $4.39 | $2.01 | $807.62 | $735.87 | $940.75 |
| 148 | $807.62 | $4.37 | $2.03 | $805.59 | $740.25 | $947.15 |
| 149 | $805.59 | $4.36 | $2.04 | $803.56 | $744.61 | $953.55 |
| 150 | $803.56 | $4.35 | $2.05 | $801.51 | $748.96 | $959.95 |
| 151 | $801.51 | $4.34 | $2.06 | $799.45 | $753.31 | $966.35 |
| 152 | $799.45 | $4.33 | $2.07 | $797.38 | $757.64 | $972.75 |
| 153 | $797.38 | $4.32 | $2.08 | $795.30 | $761.95 | $979.15 |
| 154 | $795.30 | $4.31 | $2.09 | $793.21 | $766.26 | $985.55 |
| 155 | $793.21 | $4.30 | $2.10 | $791.11 | $770.56 | $991.95 |
| 156 | $791.11 | $4.29 | $2.11 | $788.99 | $774.84 | $998.35 |
| 157 | $788.99 | $4.27 | $2.13 | $786.87 | $779.12 | $1,004.75 |
| 158 | $786.87 | $4.26 | $2.14 | $784.73 | $783.38 | $1,011.15 |
| 159 | $784.73 | $4.25 | $2.15 | $782.58 | $787.63 | $1,017.55 |
| 160 | $782.58 | $4.24 | $2.16 | $780.42 | $791.87 | $1,023.95 |
| 161 | $780.42 | $4.23 | $2.17 | $778.25 | $796.10 | $1,030.35 |
| 162 | $778.25 | $4.22 | $2.18 | $776.06 | $800.31 | $1,036.75 |
| 163 | $776.06 | $4.20 | $2.20 | $773.87 | $804.52 | $1,043.15 |
| 164 | $773.87 | $4.19 | $2.21 | $771.66 | $808.71 | $1,049.55 |
| 165 | $771.66 | $4.18 | $2.22 | $769.44 | $812.89 | $1,055.95 |
| 166 | $769.44 | $4.17 | $2.23 | $767.21 | $817.06 | $1,062.35 |
| 167 | $767.21 | $4.16 | $2.24 | $764.96 | $821.21 | $1,068.75 |
| 168 | $764.96 | $4.14 | $2.26 | $762.71 | $825.36 | $1,075.15 |
| 169 | $762.71 | $4.13 | $2.27 | $760.44 | $829.49 | $1,081.55 |
| 170 | $760.44 | $4.12 | $2.28 | $758.16 | $833.61 | $1,087.95 |
| 171 | $758.16 | $4.11 | $2.29 | $755.87 | $837.71 | $1,094.35 |
| 172 | $755.87 | $4.09 | $2.31 | $753.56 | $841.81 | $1,100.75 |
| 173 | $753.56 | $4.08 | $2.32 | $751.24 | $845.89 | $1,107.15 |
| 174 | $751.24 | $4.07 | $2.33 | $748.91 | $849.96 | $1,113.55 |
| 175 | $748.91 | $4.06 | $2.34 | $746.57 | $854.01 | $1,119.95 |
| 176 | $746.57 | $4.04 | $2.36 | $744.21 | $858.06 | $1,126.35 |
| 177 | $744.21 | $4.03 | $2.37 | $741.84 | $862.09 | $1,132.74 |
| 178 | $741.84 | $4.02 | $2.38 | $739.46 | $866.11 | $1,139.14 |
| 179 | $739.46 | $4.01 | $2.39 | $737.07 | $870.11 | $1,145.54 |
| 180 | $737.07 | $3.99 | $2.41 | $734.66 | $874.11 | $1,151.94 |
| 181 | $734.66 | $3.98 | $2.42 | $732.24 | $878.08 | $1,158.34 |
| 182 | $732.24 | $3.97 | $2.43 | $729.81 | $882.05 | $1,164.74 |
| 183 | $729.81 | $3.95 | $2.45 | $727.36 | $886.00 | $1,171.14 |
| 184 | $727.36 | $3.94 | $2.46 | $724.90 | $889.94 | $1,177.54 |
| 185 | $724.90 | $3.93 | $2.47 | $722.43 | $893.87 | $1,183.94 |
| 186 | $722.43 | $3.91 | $2.49 | $719.94 | $897.78 | $1,190.34 |
| 187 | $719.94 | $3.90 | $2.50 | $717.44 | $901.68 | $1,196.74 |
| 188 | $717.44 | $3.89 | $2.51 | $714.93 | $905.57 | $1,203.14 |
| 189 | $714.93 | $3.87 | $2.53 | $712.40 | $909.44 | $1,209.54 |
| 190 | $712.40 | $3.86 | $2.54 | $709.86 | $913.30 | $1,215.94 |
| 191 | $709.86 | $3.85 | $2.55 | $707.31 | $917.15 | $1,222.34 |
| 192 | $707.31 | $3.83 | $2.57 | $704.74 | $920.98 | $1,228.74 |
| 193 | $704.74 | $3.82 | $2.58 | $702.15 | $924.79 | $1,235.14 |
| 194 | $702.15 | $3.80 | $2.60 | $699.56 | $928.60 | $1,241.54 |
| 195 | $699.56 | $3.79 | $2.61 | $696.95 | $932.39 | $1,247.94 |
| 196 | $696.95 | $3.78 | $2.62 | $694.32 | $936.16 | $1,254.34 |
| 197 | $694.32 | $3.76 | $2.64 | $691.68 | $939.92 | $1,260.74 |
| 198 | $691.68 | $3.75 | $2.65 | $689.03 | $943.67 | $1,267.14 |
| 199 | $689.03 | $3.73 | $2.67 | $686.36 | $947.40 | $1,273.54 |
| 200 | $686.36 | $3.72 | $2.68 | $683.68 | $951.12 | $1,279.94 |
| 201 | $683.68 | $3.70 | $2.70 | $680.99 | $954.82 | $1,286.34 |
| 202 | $680.99 | $3.69 | $2.71 | $678.27 | $958.51 | $1,292.74 |
| 203 | $678.27 | $3.67 | $2.73 | $675.55 | $962.19 | $1,299.14 |
| 204 | $675.55 | $3.66 | $2.74 | $672.81 | $965.85 | $1,305.54 |
| 205 | $672.81 | $3.64 | $2.76 | $670.05 | $969.49 | $1,311.94 |
| 206 | $670.05 | $3.63 | $2.77 | $667.28 | $973.12 | $1,318.34 |
| 207 | $667.28 | $3.61 | $2.79 | $664.50 | $976.73 | $1,324.74 |
| 208 | $664.50 | $3.60 | $2.80 | $661.70 | $980.33 | $1,331.14 |
| 209 | $661.70 | $3.58 | $2.82 | $658.88 | $983.92 | $1,337.53 |
| 210 | $658.88 | $3.57 | $2.83 | $656.05 | $987.49 | $1,343.93 |
| 211 | $656.05 | $3.55 | $2.85 | $653.21 | $991.04 | $1,350.33 |
| 212 | $653.21 | $3.54 | $2.86 | $650.34 | $994.58 | $1,356.73 |
| 213 | $650.34 | $3.52 | $2.88 | $647.47 | $998.10 | $1,363.13 |
| 214 | $647.47 | $3.51 | $2.89 | $644.57 | $1,001.61 | $1,369.53 |
| 215 | $644.57 | $3.49 | $2.91 | $641.67 | $1,005.10 | $1,375.93 |
| 216 | $641.67 | $3.48 | $2.92 | $638.74 | $1,008.57 | $1,382.33 |
| 217 | $638.74 | $3.46 | $2.94 | $635.80 | $1,012.03 | $1,388.73 |
| 218 | $635.80 | $3.44 | $2.96 | $632.85 | $1,015.48 | $1,395.13 |
| 219 | $632.85 | $3.43 | $2.97 | $629.87 | $1,018.91 | $1,401.53 |
| 220 | $629.87 | $3.41 | $2.99 | $626.89 | $1,022.32 | $1,407.93 |
| 221 | $626.89 | $3.40 | $3.00 | $623.88 | $1,025.71 | $1,414.33 |
| 222 | $623.88 | $3.38 | $3.02 | $620.86 | $1,029.09 | $1,420.73 |
| 223 | $620.86 | $3.36 | $3.04 | $617.83 | $1,032.46 | $1,427.13 |
| 224 | $617.83 | $3.35 | $3.05 | $614.77 | $1,035.80 | $1,433.53 |
| 225 | $614.77 | $3.33 | $3.07 | $611.70 | $1,039.13 | $1,439.93 |
| 226 | $611.70 | $3.31 | $3.09 | $608.62 | $1,042.45 | $1,446.33 |
| 227 | $608.62 | $3.30 | $3.10 | $605.51 | $1,045.74 | $1,452.73 |
| 228 | $605.51 | $3.28 | $3.12 | $602.39 | $1,049.02 | $1,459.13 |
| 229 | $602.39 | $3.26 | $3.14 | $599.26 | $1,052.29 | $1,465.53 |
| 230 | $599.26 | $3.25 | $3.15 | $596.10 | $1,055.53 | $1,471.93 |
| 231 | $596.10 | $3.23 | $3.17 | $592.93 | $1,058.76 | $1,478.33 |
| 232 | $592.93 | $3.21 | $3.19 | $589.74 | $1,061.97 | $1,484.73 |
| 233 | $589.74 | $3.19 | $3.21 | $586.54 | $1,065.17 | $1,491.13 |
| 234 | $586.54 | $3.18 | $3.22 | $583.32 | $1,068.34 | $1,497.53 |
| 235 | $583.32 | $3.16 | $3.24 | $580.08 | $1,071.50 | $1,503.93 |
| 236 | $580.08 | $3.14 | $3.26 | $576.82 | $1,074.65 | $1,510.33 |
| 237 | $576.82 | $3.12 | $3.28 | $573.54 | $1,077.77 | $1,516.73 |
| 238 | $573.54 | $3.11 | $3.29 | $570.25 | $1,080.88 | $1,523.13 |
| 239 | $570.25 | $3.09 | $3.31 | $566.94 | $1,083.97 | $1,529.53 |
| 240 | $566.94 | $3.07 | $3.33 | $563.61 | $1,087.04 | $1,535.93 |
| 241 | $563.61 | $3.05 | $3.35 | $560.26 | $1,090.09 | $1,542.32 |
| 242 | $560.26 | $3.03 | $3.36 | $556.90 | $1,093.12 | $1,548.72 |
| 243 | $556.90 | $3.02 | $3.38 | $553.52 | $1,096.14 | $1,555.12 |
| 244 | $553.52 | $3.00 | $3.40 | $550.11 | $1,099.14 | $1,561.52 |
| 245 | $550.11 | $2.98 | $3.42 | $546.69 | $1,102.12 | $1,567.92 |
| 246 | $546.69 | $2.96 | $3.44 | $543.26 | $1,105.08 | $1,574.32 |
| 247 | $543.26 | $2.94 | $3.46 | $539.80 | $1,108.02 | $1,580.72 |
| 248 | $539.80 | $2.92 | $3.48 | $536.32 | $1,110.95 | $1,587.12 |
| 249 | $536.32 | $2.91 | $3.49 | $532.83 | $1,113.85 | $1,593.52 |
| 250 | $532.83 | $2.89 | $3.51 | $529.32 | $1,116.74 | $1,599.92 |
| 251 | $529.32 | $2.87 | $3.53 | $525.78 | $1,119.60 | $1,606.32 |
| 252 | $525.78 | $2.85 | $3.55 | $522.23 | $1,122.45 | $1,612.72 |
| 253 | $522.23 | $2.83 | $3.57 | $518.66 | $1,125.28 | $1,619.12 |
| 254 | $518.66 | $2.81 | $3.59 | $515.07 | $1,128.09 | $1,625.52 |
| 255 | $515.07 | $2.79 | $3.61 | $511.46 | $1,130.88 | $1,631.92 |
| 256 | $511.46 | $2.77 | $3.63 | $507.83 | $1,133.65 | $1,638.32 |
| 257 | $507.83 | $2.75 | $3.65 | $504.18 | $1,136.40 | $1,644.72 |
| 258 | $504.18 | $2.73 | $3.67 | $500.51 | $1,139.13 | $1,651.12 |
| 259 | $500.51 | $2.71 | $3.69 | $496.82 | $1,141.84 | $1,657.52 |
| 260 | $496.82 | $2.69 | $3.71 | $493.12 | $1,144.54 | $1,663.92 |
| 261 | $493.12 | $2.67 | $3.73 | $489.39 | $1,147.21 | $1,670.32 |
| 262 | $489.39 | $2.65 | $3.75 | $485.64 | $1,149.86 | $1,676.72 |
| 263 | $485.64 | $2.63 | $3.77 | $481.87 | $1,152.49 | $1,683.12 |
| 264 | $481.87 | $2.61 | $3.79 | $478.08 | $1,155.10 | $1,689.52 |
| 265 | $478.08 | $2.59 | $3.81 | $474.27 | $1,157.69 | $1,695.92 |
| 266 | $474.27 | $2.57 | $3.83 | $470.44 | $1,160.26 | $1,702.32 |
| 267 | $470.44 | $2.55 | $3.85 | $466.59 | $1,162.80 | $1,708.72 |
| 268 | $466.59 | $2.53 | $3.87 | $462.72 | $1,165.33 | $1,715.12 |
| 269 | $462.72 | $2.51 | $3.89 | $458.82 | $1,167.84 | $1,721.52 |
| 270 | $458.82 | $2.49 | $3.91 | $454.91 | $1,170.32 | $1,727.92 |
| 271 | $454.91 | $2.46 | $3.94 | $450.97 | $1,172.79 | $1,734.32 |
| 272 | $450.97 | $2.44 | $3.96 | $447.02 | $1,175.23 | $1,740.72 |
| 273 | $447.02 | $2.42 | $3.98 | $443.04 | $1,177.65 | $1,747.12 |
| 274 | $443.04 | $2.40 | $4.00 | $439.04 | $1,180.05 | $1,753.51 |
| 275 | $439.04 | $2.38 | $4.02 | $435.02 | $1,182.43 | $1,759.91 |
| 276 | $435.02 | $2.36 | $4.04 | $430.97 | $1,184.79 | $1,766.31 |
| 277 | $430.97 | $2.33 | $4.07 | $426.91 | $1,187.12 | $1,772.71 |
| 278 | $426.91 | $2.31 | $4.09 | $422.82 | $1,189.43 | $1,779.11 |
| 279 | $422.82 | $2.29 | $4.11 | $418.71 | $1,191.72 | $1,785.51 |
| 280 | $418.71 | $2.27 | $4.13 | $414.58 | $1,193.99 | $1,791.91 |
| 281 | $414.58 | $2.25 | $4.15 | $410.42 | $1,196.24 | $1,798.31 |
| 282 | $410.42 | $2.22 | $4.18 | $406.25 | $1,198.46 | $1,804.71 |
| 283 | $406.25 | $2.20 | $4.20 | $402.05 | $1,200.66 | $1,811.11 |
| 284 | $402.05 | $2.18 | $4.22 | $397.83 | $1,202.84 | $1,817.51 |
| 285 | $397.83 | $2.15 | $4.24 | $393.58 | $1,204.99 | $1,823.91 |
| 286 | $393.58 | $2.13 | $4.27 | $389.31 | $1,207.12 | $1,830.31 |
| 287 | $389.31 | $2.11 | $4.29 | $385.02 | $1,209.23 | $1,836.71 |
| 288 | $385.02 | $2.09 | $4.31 | $380.71 | $1,211.32 | $1,843.11 |
| 289 | $380.71 | $2.06 | $4.34 | $376.37 | $1,213.38 | $1,849.51 |
| 290 | $376.37 | $2.04 | $4.36 | $372.01 | $1,215.42 | $1,855.91 |
| 291 | $372.01 | $2.02 | $4.38 | $367.63 | $1,217.44 | $1,862.31 |
| 292 | $367.63 | $1.99 | $4.41 | $363.22 | $1,219.43 | $1,868.71 |
| 293 | $363.22 | $1.97 | $4.43 | $358.79 | $1,221.39 | $1,875.11 |
| 294 | $358.79 | $1.94 | $4.46 | $354.33 | $1,223.34 | $1,881.51 |
| 295 | $354.33 | $1.92 | $4.48 | $349.85 | $1,225.26 | $1,887.91 |
| 296 | $349.85 | $1.90 | $4.50 | $345.34 | $1,227.15 | $1,894.31 |
| 297 | $345.34 | $1.87 | $4.53 | $340.81 | $1,229.02 | $1,900.71 |
| 298 | $340.81 | $1.85 | $4.55 | $336.26 | $1,230.87 | $1,907.11 |
| 299 | $336.26 | $1.82 | $4.58 | $331.68 | $1,232.69 | $1,913.51 |
| 300 | $331.68 | $1.80 | $4.60 | $327.08 | $1,234.49 | $1,919.91 |
| 301 | $327.08 | $1.77 | $4.63 | $322.45 | $1,236.26 | $1,926.31 |
| 302 | $322.45 | $1.75 | $4.65 | $317.80 | $1,238.00 | $1,932.71 |
| 303 | $317.80 | $1.72 | $4.68 | $313.12 | $1,239.73 | $1,939.11 |
| 304 | $313.12 | $1.70 | $4.70 | $308.42 | $1,241.42 | $1,945.51 |
| 305 | $308.42 | $1.67 | $4.73 | $303.69 | $1,243.09 | $1,951.91 |
| 306 | $303.69 | $1.64 | $4.75 | $298.93 | $1,244.74 | $1,958.30 |
| 307 | $298.93 | $1.62 | $4.78 | $294.15 | $1,246.36 | $1,964.70 |
| 308 | $294.15 | $1.59 | $4.81 | $289.35 | $1,247.95 | $1,971.10 |
| 309 | $289.35 | $1.57 | $4.83 | $284.51 | $1,249.52 | $1,977.50 |
| 310 | $284.51 | $1.54 | $4.86 | $279.66 | $1,251.06 | $1,983.90 |
| 311 | $279.66 | $1.51 | $4.88 | $274.77 | $1,252.57 | $1,990.30 |
| 312 | $274.77 | $1.49 | $4.91 | $269.86 | $1,254.06 | $1,996.70 |
| 313 | $269.86 | $1.46 | $4.94 | $264.92 | $1,255.52 | $2,003.10 |
| 314 | $264.92 | $1.43 | $4.96 | $259.96 | $1,256.96 | $2,009.50 |
| 315 | $259.96 | $1.41 | $4.99 | $254.96 | $1,258.37 | $2,015.90 |
| 316 | $254.96 | $1.38 | $5.02 | $249.95 | $1,259.75 | $2,022.30 |
| 317 | $249.95 | $1.35 | $5.05 | $244.90 | $1,261.10 | $2,028.70 |
| 318 | $244.90 | $1.33 | $5.07 | $239.83 | $1,262.43 | $2,035.10 |
| 319 | $239.83 | $1.30 | $5.10 | $234.73 | $1,263.73 | $2,041.50 |
| 320 | $234.73 | $1.27 | $5.13 | $229.60 | $1,265.00 | $2,047.90 |
| 321 | $229.60 | $1.24 | $5.16 | $224.44 | $1,266.24 | $2,054.30 |
| 322 | $224.44 | $1.22 | $5.18 | $219.26 | $1,267.46 | $2,060.70 |
| 323 | $219.26 | $1.19 | $5.21 | $214.05 | $1,268.65 | $2,067.10 |
| 324 | $214.05 | $1.16 | $5.24 | $208.81 | $1,269.80 | $2,073.50 |
| 325 | $208.81 | $1.13 | $5.27 | $203.54 | $1,270.94 | $2,079.90 |
| 326 | $203.54 | $1.10 | $5.30 | $198.24 | $1,272.04 | $2,086.30 |
| 327 | $198.24 | $1.07 | $5.33 | $192.91 | $1,273.11 | $2,092.70 |
| 328 | $192.91 | $1.04 | $5.35 | $187.56 | $1,274.16 | $2,099.10 |
| 329 | $187.56 | $1.02 | $5.38 | $182.18 | $1,275.17 | $2,105.50 |
| 330 | $182.18 | $0.99 | $5.41 | $176.76 | $1,276.16 | $2,111.90 |
| 331 | $176.76 | $0.96 | $5.44 | $171.32 | $1,277.12 | $2,118.30 |
| 332 | $171.32 | $0.93 | $5.47 | $165.85 | $1,278.05 | $2,124.70 |
| 333 | $165.85 | $0.90 | $5.50 | $160.35 | $1,278.94 | $2,131.10 |
| 334 | $160.35 | $0.87 | $5.53 | $154.82 | $1,279.81 | $2,137.50 |
| 335 | $154.82 | $0.84 | $5.56 | $149.26 | $1,280.65 | $2,143.90 |
| 336 | $149.26 | $0.81 | $5.59 | $143.66 | $1,281.46 | $2,150.30 |
| 337 | $143.66 | $0.78 | $5.62 | $138.04 | $1,282.24 | $2,156.70 |
| 338 | $138.04 | $0.75 | $5.65 | $132.39 | $1,282.99 | $2,163.09 |
| 339 | $132.39 | $0.72 | $5.68 | $126.71 | $1,283.70 | $2,169.49 |
| 340 | $126.71 | $0.69 | $5.71 | $120.99 | $1,284.39 | $2,175.89 |
| 341 | $120.99 | $0.66 | $5.74 | $115.25 | $1,285.04 | $2,182.29 |
| 342 | $115.25 | $0.62 | $5.78 | $109.47 | $1,285.67 | $2,188.69 |
| 343 | $109.47 | $0.59 | $5.81 | $103.67 | $1,286.26 | $2,195.09 |
| 344 | $103.67 | $0.56 | $5.84 | $97.83 | $1,286.82 | $2,201.49 |
| 345 | $97.83 | $0.53 | $5.87 | $91.96 | $1,287.35 | $2,207.89 |
| 346 | $91.96 | $0.50 | $5.90 | $86.06 | $1,287.85 | $2,214.29 |
| 347 | $86.06 | $0.47 | $5.93 | $80.13 | $1,288.32 | $2,220.69 |
| 348 | $80.13 | $0.43 | $5.97 | $74.16 | $1,288.75 | $2,227.09 |
| 349 | $74.16 | $0.40 | $6.00 | $68.16 | $1,289.15 | $2,233.49 |
| 350 | $68.16 | $0.37 | $6.03 | $62.13 | $1,289.52 | $2,239.89 |
| 351 | $62.13 | $0.34 | $6.06 | $56.07 | $1,289.86 | $2,246.29 |
| 352 | $56.07 | $0.30 | $6.10 | $49.97 | $1,290.16 | $2,252.69 |
| 353 | $49.97 | $0.27 | $6.13 | $43.84 | $1,290.43 | $2,259.09 |
| 354 | $43.84 | $0.24 | $6.16 | $37.68 | $1,290.67 | $2,265.49 |
| 355 | $37.68 | $0.20 | $6.20 | $31.48 | $1,290.87 | $2,271.89 |
| 356 | $31.48 | $0.17 | $6.23 | $25.26 | $1,291.05 | $2,278.29 |
| 357 | $25.26 | $0.14 | $6.26 | $18.99 | $1,291.18 | $2,284.69 |
| 358 | $18.99 | $0.10 | $6.30 | $12.70 | $1,291.28 | $2,291.09 |
| 359 | $12.70 | $0.07 | $6.33 | $6.37 | $1,291.35 | $2,297.49 |
| 360 | $6.37 | $0.03 | $6.37 | $-0.00 | $1,291.39 | $2,303.89 |