|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,033.20 | $5.17 | $1.03 | $1,032.17 | $5.17 | $6.19 |
| 2 | $1,032.17 | $5.16 | $1.03 | $1,031.14 | $10.33 | $12.39 |
| 3 | $1,031.14 | $5.16 | $1.04 | $1,030.10 | $15.48 | $18.58 |
| 4 | $1,030.10 | $5.15 | $1.04 | $1,029.05 | $20.63 | $24.78 |
| 5 | $1,029.05 | $5.15 | $1.05 | $1,028.01 | $25.78 | $30.97 |
| 6 | $1,028.01 | $5.14 | $1.05 | $1,026.95 | $30.92 | $37.17 |
| 7 | $1,026.95 | $5.13 | $1.06 | $1,025.89 | $36.05 | $43.36 |
| 8 | $1,025.89 | $5.13 | $1.07 | $1,024.83 | $41.18 | $49.56 |
| 9 | $1,024.83 | $5.12 | $1.07 | $1,023.76 | $46.31 | $55.75 |
| 10 | $1,023.76 | $5.12 | $1.08 | $1,022.68 | $51.43 | $61.95 |
| 11 | $1,022.68 | $5.11 | $1.08 | $1,021.60 | $56.54 | $68.14 |
| 12 | $1,021.60 | $5.11 | $1.09 | $1,020.51 | $61.65 | $74.33 |
| 13 | $1,020.51 | $5.10 | $1.09 | $1,019.42 | $66.75 | $80.53 |
| 14 | $1,019.42 | $5.10 | $1.10 | $1,018.32 | $71.85 | $86.72 |
| 15 | $1,018.32 | $5.09 | $1.10 | $1,017.22 | $76.94 | $92.92 |
| 16 | $1,017.22 | $5.09 | $1.11 | $1,016.11 | $82.02 | $99.11 |
| 17 | $1,016.11 | $5.08 | $1.11 | $1,015.00 | $87.10 | $105.31 |
| 18 | $1,015.00 | $5.07 | $1.12 | $1,013.88 | $92.18 | $111.50 |
| 19 | $1,013.88 | $5.07 | $1.13 | $1,012.75 | $97.25 | $117.70 |
| 20 | $1,012.75 | $5.06 | $1.13 | $1,011.62 | $102.31 | $123.89 |
| 21 | $1,011.62 | $5.06 | $1.14 | $1,010.49 | $107.37 | $130.09 |
| 22 | $1,010.49 | $5.05 | $1.14 | $1,009.34 | $112.42 | $136.28 |
| 23 | $1,009.34 | $5.05 | $1.15 | $1,008.20 | $117.47 | $142.47 |
| 24 | $1,008.20 | $5.04 | $1.15 | $1,007.04 | $122.51 | $148.67 |
| 25 | $1,007.04 | $5.04 | $1.16 | $1,005.88 | $127.55 | $154.86 |
| 26 | $1,005.88 | $5.03 | $1.17 | $1,004.72 | $132.58 | $161.06 |
| 27 | $1,004.72 | $5.02 | $1.17 | $1,003.55 | $137.60 | $167.25 |
| 28 | $1,003.55 | $5.02 | $1.18 | $1,002.37 | $142.62 | $173.45 |
| 29 | $1,002.37 | $5.01 | $1.18 | $1,001.19 | $147.63 | $179.64 |
| 30 | $1,001.19 | $5.01 | $1.19 | $1,000.00 | $152.63 | $185.84 |
| 31 | $1,000.00 | $5.00 | $1.19 | $998.80 | $157.63 | $192.03 |
| 32 | $998.80 | $4.99 | $1.20 | $997.60 | $162.63 | $198.23 |
| 33 | $997.60 | $4.99 | $1.21 | $996.40 | $167.62 | $204.42 |
| 34 | $996.40 | $4.98 | $1.21 | $995.18 | $172.60 | $210.61 |
| 35 | $995.18 | $4.98 | $1.22 | $993.97 | $177.57 | $216.81 |
| 36 | $993.97 | $4.97 | $1.22 | $992.74 | $182.54 | $223.00 |
| 37 | $992.74 | $4.96 | $1.23 | $991.51 | $187.51 | $229.20 |
| 38 | $991.51 | $4.96 | $1.24 | $990.27 | $192.47 | $235.39 |
| 39 | $990.27 | $4.95 | $1.24 | $989.03 | $197.42 | $241.59 |
| 40 | $989.03 | $4.95 | $1.25 | $987.78 | $202.36 | $247.78 |
| 41 | $987.78 | $4.94 | $1.26 | $986.52 | $207.30 | $253.98 |
| 42 | $986.52 | $4.93 | $1.26 | $985.26 | $212.23 | $260.17 |
| 43 | $985.26 | $4.93 | $1.27 | $983.99 | $217.16 | $266.37 |
| 44 | $983.99 | $4.92 | $1.27 | $982.72 | $222.08 | $272.56 |
| 45 | $982.72 | $4.91 | $1.28 | $981.44 | $226.99 | $278.76 |
| 46 | $981.44 | $4.91 | $1.29 | $980.15 | $231.90 | $284.95 |
| 47 | $980.15 | $4.90 | $1.29 | $978.86 | $236.80 | $291.14 |
| 48 | $978.86 | $4.89 | $1.30 | $977.56 | $241.70 | $297.34 |
| 49 | $977.56 | $4.89 | $1.31 | $976.25 | $246.58 | $303.53 |
| 50 | $976.25 | $4.88 | $1.31 | $974.94 | $251.47 | $309.73 |
| 51 | $974.94 | $4.87 | $1.32 | $973.62 | $256.34 | $315.92 |
| 52 | $973.62 | $4.87 | $1.33 | $972.29 | $261.21 | $322.12 |
| 53 | $972.29 | $4.86 | $1.33 | $970.96 | $266.07 | $328.31 |
| 54 | $970.96 | $4.85 | $1.34 | $969.62 | $270.92 | $334.51 |
| 55 | $969.62 | $4.85 | $1.35 | $968.27 | $275.77 | $340.70 |
| 56 | $968.27 | $4.84 | $1.35 | $966.92 | $280.61 | $346.90 |
| 57 | $966.92 | $4.83 | $1.36 | $965.56 | $285.45 | $353.09 |
| 58 | $965.56 | $4.83 | $1.37 | $964.19 | $290.28 | $359.28 |
| 59 | $964.19 | $4.82 | $1.37 | $962.82 | $295.10 | $365.48 |
| 60 | $962.82 | $4.81 | $1.38 | $961.44 | $299.91 | $371.67 |
| 61 | $961.44 | $4.81 | $1.39 | $960.05 | $304.72 | $377.87 |
| 62 | $960.05 | $4.80 | $1.39 | $958.66 | $309.52 | $384.06 |
| 63 | $958.66 | $4.79 | $1.40 | $957.25 | $314.31 | $390.26 |
| 64 | $957.25 | $4.79 | $1.41 | $955.85 | $319.10 | $396.45 |
| 65 | $955.85 | $4.78 | $1.42 | $954.43 | $323.88 | $402.65 |
| 66 | $954.43 | $4.77 | $1.42 | $953.01 | $328.65 | $408.84 |
| 67 | $953.01 | $4.77 | $1.43 | $951.58 | $333.41 | $415.04 |
| 68 | $951.58 | $4.76 | $1.44 | $950.14 | $338.17 | $421.23 |
| 69 | $950.14 | $4.75 | $1.44 | $948.70 | $342.92 | $427.42 |
| 70 | $948.70 | $4.74 | $1.45 | $947.25 | $347.67 | $433.62 |
| 71 | $947.25 | $4.74 | $1.46 | $945.79 | $352.40 | $439.81 |
| 72 | $945.79 | $4.73 | $1.47 | $944.32 | $357.13 | $446.01 |
| 73 | $944.32 | $4.72 | $1.47 | $942.85 | $361.85 | $452.20 |
| 74 | $942.85 | $4.71 | $1.48 | $941.37 | $366.57 | $458.40 |
| 75 | $941.37 | $4.71 | $1.49 | $939.88 | $371.27 | $464.59 |
| 76 | $939.88 | $4.70 | $1.50 | $938.39 | $375.97 | $470.79 |
| 77 | $938.39 | $4.69 | $1.50 | $936.88 | $380.67 | $476.98 |
| 78 | $936.88 | $4.68 | $1.51 | $935.37 | $385.35 | $483.18 |
| 79 | $935.37 | $4.68 | $1.52 | $933.86 | $390.03 | $489.37 |
| 80 | $933.86 | $4.67 | $1.53 | $932.33 | $394.70 | $495.56 |
| 81 | $932.33 | $4.66 | $1.53 | $930.80 | $399.36 | $501.76 |
| 82 | $930.80 | $4.65 | $1.54 | $929.26 | $404.01 | $507.95 |
| 83 | $929.26 | $4.65 | $1.55 | $927.71 | $408.66 | $514.15 |
| 84 | $927.71 | $4.64 | $1.56 | $926.15 | $413.30 | $520.34 |
| 85 | $926.15 | $4.63 | $1.56 | $924.59 | $417.93 | $526.54 |
| 86 | $924.59 | $4.62 | $1.57 | $923.02 | $422.55 | $532.73 |
| 87 | $923.02 | $4.62 | $1.58 | $921.44 | $427.17 | $538.93 |
| 88 | $921.44 | $4.61 | $1.59 | $919.85 | $431.77 | $545.12 |
| 89 | $919.85 | $4.60 | $1.60 | $918.26 | $436.37 | $551.32 |
| 90 | $918.26 | $4.59 | $1.60 | $916.65 | $440.96 | $557.51 |
| 91 | $916.65 | $4.58 | $1.61 | $915.04 | $445.55 | $563.70 |
| 92 | $915.04 | $4.58 | $1.62 | $913.42 | $450.12 | $569.90 |
| 93 | $913.42 | $4.57 | $1.63 | $911.80 | $454.69 | $576.09 |
| 94 | $911.80 | $4.56 | $1.64 | $910.16 | $459.25 | $582.29 |
| 95 | $910.16 | $4.55 | $1.64 | $908.52 | $463.80 | $588.48 |
| 96 | $908.52 | $4.54 | $1.65 | $906.86 | $468.34 | $594.68 |
| 97 | $906.86 | $4.53 | $1.66 | $905.20 | $472.88 | $600.87 |
| 98 | $905.20 | $4.53 | $1.67 | $903.54 | $477.40 | $607.07 |
| 99 | $903.54 | $4.52 | $1.68 | $901.86 | $481.92 | $613.26 |
| 100 | $901.86 | $4.51 | $1.69 | $900.17 | $486.43 | $619.46 |
| 101 | $900.17 | $4.50 | $1.69 | $898.48 | $490.93 | $625.65 |
| 102 | $898.48 | $4.49 | $1.70 | $896.78 | $495.42 | $631.84 |
| 103 | $896.78 | $4.48 | $1.71 | $895.07 | $499.91 | $638.04 |
| 104 | $895.07 | $4.48 | $1.72 | $893.35 | $504.38 | $644.23 |
| 105 | $893.35 | $4.47 | $1.73 | $891.62 | $508.85 | $650.43 |
| 106 | $891.62 | $4.46 | $1.74 | $889.88 | $513.31 | $656.62 |
| 107 | $889.88 | $4.45 | $1.75 | $888.14 | $517.76 | $662.82 |
| 108 | $888.14 | $4.44 | $1.75 | $886.38 | $522.20 | $669.01 |
| 109 | $886.38 | $4.43 | $1.76 | $884.62 | $526.63 | $675.21 |
| 110 | $884.62 | $4.42 | $1.77 | $882.85 | $531.05 | $681.40 |
| 111 | $882.85 | $4.41 | $1.78 | $881.07 | $535.47 | $687.60 |
| 112 | $881.07 | $4.41 | $1.79 | $879.28 | $539.87 | $693.79 |
| 113 | $879.28 | $4.40 | $1.80 | $877.48 | $544.27 | $699.98 |
| 114 | $877.48 | $4.39 | $1.81 | $875.68 | $548.65 | $706.18 |
| 115 | $875.68 | $4.38 | $1.82 | $873.86 | $553.03 | $712.37 |
| 116 | $873.86 | $4.37 | $1.83 | $872.03 | $557.40 | $718.57 |
| 117 | $872.03 | $4.36 | $1.83 | $870.20 | $561.76 | $724.76 |
| 118 | $870.20 | $4.35 | $1.84 | $868.36 | $566.11 | $730.96 |
| 119 | $868.36 | $4.34 | $1.85 | $866.50 | $570.46 | $737.15 |
| 120 | $866.50 | $4.33 | $1.86 | $864.64 | $574.79 | $743.35 |
| 121 | $864.64 | $4.32 | $1.87 | $862.77 | $579.11 | $749.54 |
| 122 | $862.77 | $4.31 | $1.88 | $860.89 | $583.42 | $755.74 |
| 123 | $860.89 | $4.30 | $1.89 | $859.00 | $587.73 | $761.93 |
| 124 | $859.00 | $4.29 | $1.90 | $857.10 | $592.02 | $768.12 |
| 125 | $857.10 | $4.29 | $1.91 | $855.19 | $596.31 | $774.32 |
| 126 | $855.19 | $4.28 | $1.92 | $853.27 | $600.59 | $780.51 |
| 127 | $853.27 | $4.27 | $1.93 | $851.34 | $604.85 | $786.71 |
| 128 | $851.34 | $4.26 | $1.94 | $849.41 | $609.11 | $792.90 |
| 129 | $849.41 | $4.25 | $1.95 | $847.46 | $613.36 | $799.10 |
| 130 | $847.46 | $4.24 | $1.96 | $845.50 | $617.59 | $805.29 |
| 131 | $845.50 | $4.23 | $1.97 | $843.53 | $621.82 | $811.49 |
| 132 | $843.53 | $4.22 | $1.98 | $841.56 | $626.04 | $817.68 |
| 133 | $841.56 | $4.21 | $1.99 | $839.57 | $630.25 | $823.88 |
| 134 | $839.57 | $4.20 | $2.00 | $837.57 | $634.44 | $830.07 |
| 135 | $837.57 | $4.19 | $2.01 | $835.57 | $638.63 | $836.27 |
| 136 | $835.57 | $4.18 | $2.02 | $833.55 | $642.81 | $842.46 |
| 137 | $833.55 | $4.17 | $2.03 | $831.52 | $646.98 | $848.65 |
| 138 | $831.52 | $4.16 | $2.04 | $829.49 | $651.13 | $854.85 |
| 139 | $829.49 | $4.15 | $2.05 | $827.44 | $655.28 | $861.04 |
| 140 | $827.44 | $4.14 | $2.06 | $825.38 | $659.42 | $867.24 |
| 141 | $825.38 | $4.13 | $2.07 | $823.31 | $663.55 | $873.43 |
| 142 | $823.31 | $4.12 | $2.08 | $821.24 | $667.66 | $879.63 |
| 143 | $821.24 | $4.11 | $2.09 | $819.15 | $671.77 | $885.82 |
| 144 | $819.15 | $4.10 | $2.10 | $817.05 | $675.86 | $892.02 |
| 145 | $817.05 | $4.09 | $2.11 | $814.94 | $679.95 | $898.21 |
| 146 | $814.94 | $4.07 | $2.12 | $812.82 | $684.02 | $904.41 |
| 147 | $812.82 | $4.06 | $2.13 | $810.69 | $688.09 | $910.60 |
| 148 | $810.69 | $4.05 | $2.14 | $808.55 | $692.14 | $916.79 |
| 149 | $808.55 | $4.04 | $2.15 | $806.40 | $696.19 | $922.99 |
| 150 | $806.40 | $4.03 | $2.16 | $804.23 | $700.22 | $929.18 |
| 151 | $804.23 | $4.02 | $2.17 | $802.06 | $704.24 | $935.38 |
| 152 | $802.06 | $4.01 | $2.18 | $799.88 | $708.25 | $941.57 |
| 153 | $799.88 | $4.00 | $2.20 | $797.68 | $712.25 | $947.77 |
| 154 | $797.68 | $3.99 | $2.21 | $795.47 | $716.24 | $953.96 |
| 155 | $795.47 | $3.98 | $2.22 | $793.26 | $720.21 | $960.16 |
| 156 | $793.26 | $3.97 | $2.23 | $791.03 | $724.18 | $966.35 |
| 157 | $791.03 | $3.96 | $2.24 | $788.79 | $728.14 | $972.55 |
| 158 | $788.79 | $3.94 | $2.25 | $786.54 | $732.08 | $978.74 |
| 159 | $786.54 | $3.93 | $2.26 | $784.28 | $736.01 | $984.93 |
| 160 | $784.28 | $3.92 | $2.27 | $782.00 | $739.93 | $991.13 |
| 161 | $782.00 | $3.91 | $2.28 | $779.72 | $743.84 | $997.32 |
| 162 | $779.72 | $3.90 | $2.30 | $777.42 | $747.74 | $1,003.52 |
| 163 | $777.42 | $3.89 | $2.31 | $775.12 | $751.63 | $1,009.71 |
| 164 | $775.12 | $3.88 | $2.32 | $772.80 | $755.50 | $1,015.91 |
| 165 | $772.80 | $3.86 | $2.33 | $770.47 | $759.37 | $1,022.10 |
| 166 | $770.47 | $3.85 | $2.34 | $768.12 | $763.22 | $1,028.30 |
| 167 | $768.12 | $3.84 | $2.35 | $765.77 | $767.06 | $1,034.49 |
| 168 | $765.77 | $3.83 | $2.37 | $763.40 | $770.89 | $1,040.69 |
| 169 | $763.40 | $3.82 | $2.38 | $761.03 | $774.71 | $1,046.88 |
| 170 | $761.03 | $3.81 | $2.39 | $758.64 | $778.51 | $1,053.07 |
| 171 | $758.64 | $3.79 | $2.40 | $756.24 | $782.31 | $1,059.27 |
| 172 | $756.24 | $3.78 | $2.41 | $753.82 | $786.09 | $1,065.46 |
| 173 | $753.82 | $3.77 | $2.43 | $751.40 | $789.86 | $1,071.66 |
| 174 | $751.40 | $3.76 | $2.44 | $748.96 | $793.61 | $1,077.85 |
| 175 | $748.96 | $3.74 | $2.45 | $746.51 | $797.36 | $1,084.05 |
| 176 | $746.51 | $3.73 | $2.46 | $744.05 | $801.09 | $1,090.24 |
| 177 | $744.05 | $3.72 | $2.47 | $741.57 | $804.81 | $1,096.44 |
| 178 | $741.57 | $3.71 | $2.49 | $739.09 | $808.52 | $1,102.63 |
| 179 | $739.09 | $3.70 | $2.50 | $736.59 | $812.21 | $1,108.83 |
| 180 | $736.59 | $3.68 | $2.51 | $734.08 | $815.90 | $1,115.02 |
| 181 | $734.08 | $3.67 | $2.52 | $731.55 | $819.57 | $1,121.21 |
| 182 | $731.55 | $3.66 | $2.54 | $729.02 | $823.22 | $1,127.41 |
| 183 | $729.02 | $3.65 | $2.55 | $726.47 | $826.87 | $1,133.60 |
| 184 | $726.47 | $3.63 | $2.56 | $723.90 | $830.50 | $1,139.80 |
| 185 | $723.90 | $3.62 | $2.58 | $721.33 | $834.12 | $1,145.99 |
| 186 | $721.33 | $3.61 | $2.59 | $718.74 | $837.73 | $1,152.19 |
| 187 | $718.74 | $3.59 | $2.60 | $716.14 | $841.32 | $1,158.38 |
| 188 | $716.14 | $3.58 | $2.61 | $713.53 | $844.90 | $1,164.58 |
| 189 | $713.53 | $3.57 | $2.63 | $710.90 | $848.47 | $1,170.77 |
| 190 | $710.90 | $3.55 | $2.64 | $708.26 | $852.03 | $1,176.97 |
| 191 | $708.26 | $3.54 | $2.65 | $705.61 | $855.57 | $1,183.16 |
| 192 | $705.61 | $3.53 | $2.67 | $702.94 | $859.09 | $1,189.35 |
| 193 | $702.94 | $3.51 | $2.68 | $700.26 | $862.61 | $1,195.55 |
| 194 | $700.26 | $3.50 | $2.69 | $697.57 | $866.11 | $1,201.74 |
| 195 | $697.57 | $3.49 | $2.71 | $694.86 | $869.60 | $1,207.94 |
| 196 | $694.86 | $3.47 | $2.72 | $692.14 | $873.07 | $1,214.13 |
| 197 | $692.14 | $3.46 | $2.73 | $689.41 | $876.53 | $1,220.33 |
| 198 | $689.41 | $3.45 | $2.75 | $686.66 | $879.98 | $1,226.52 |
| 199 | $686.66 | $3.43 | $2.76 | $683.90 | $883.41 | $1,232.72 |
| 200 | $683.90 | $3.42 | $2.78 | $681.12 | $886.83 | $1,238.91 |
| 201 | $681.12 | $3.41 | $2.79 | $678.33 | $890.24 | $1,245.11 |
| 202 | $678.33 | $3.39 | $2.80 | $675.53 | $893.63 | $1,251.30 |
| 203 | $675.53 | $3.38 | $2.82 | $672.71 | $897.01 | $1,257.49 |
| 204 | $672.71 | $3.36 | $2.83 | $669.88 | $900.37 | $1,263.69 |
| 205 | $669.88 | $3.35 | $2.85 | $667.04 | $903.72 | $1,269.88 |
| 206 | $667.04 | $3.34 | $2.86 | $664.18 | $907.06 | $1,276.08 |
| 207 | $664.18 | $3.32 | $2.87 | $661.30 | $910.38 | $1,282.27 |
| 208 | $661.30 | $3.31 | $2.89 | $658.42 | $913.68 | $1,288.47 |
| 209 | $658.42 | $3.29 | $2.90 | $655.51 | $916.98 | $1,294.66 |
| 210 | $655.51 | $3.28 | $2.92 | $652.60 | $920.25 | $1,300.86 |
| 211 | $652.60 | $3.26 | $2.93 | $649.66 | $923.52 | $1,307.05 |
| 212 | $649.66 | $3.25 | $2.95 | $646.72 | $926.76 | $1,313.25 |
| 213 | $646.72 | $3.23 | $2.96 | $643.76 | $930.00 | $1,319.44 |
| 214 | $643.76 | $3.22 | $2.98 | $640.78 | $933.22 | $1,325.63 |
| 215 | $640.78 | $3.20 | $2.99 | $637.79 | $936.42 | $1,331.83 |
| 216 | $637.79 | $3.19 | $3.01 | $634.79 | $939.61 | $1,338.02 |
| 217 | $634.79 | $3.17 | $3.02 | $631.76 | $942.78 | $1,344.22 |
| 218 | $631.76 | $3.16 | $3.04 | $628.73 | $945.94 | $1,350.41 |
| 219 | $628.73 | $3.14 | $3.05 | $625.68 | $949.09 | $1,356.61 |
| 220 | $625.68 | $3.13 | $3.07 | $622.61 | $952.21 | $1,362.80 |
| 221 | $622.61 | $3.11 | $3.08 | $619.53 | $955.33 | $1,369.00 |
| 222 | $619.53 | $3.10 | $3.10 | $616.43 | $958.43 | $1,375.19 |
| 223 | $616.43 | $3.08 | $3.11 | $613.32 | $961.51 | $1,381.39 |
| 224 | $613.32 | $3.07 | $3.13 | $610.19 | $964.57 | $1,387.58 |
| 225 | $610.19 | $3.05 | $3.14 | $607.05 | $967.62 | $1,393.78 |
| 226 | $607.05 | $3.04 | $3.16 | $603.89 | $970.66 | $1,399.97 |
| 227 | $603.89 | $3.02 | $3.18 | $600.72 | $973.68 | $1,406.16 |
| 228 | $600.72 | $3.00 | $3.19 | $597.52 | $976.68 | $1,412.36 |
| 229 | $597.52 | $2.99 | $3.21 | $594.32 | $979.67 | $1,418.55 |
| 230 | $594.32 | $2.97 | $3.22 | $591.09 | $982.64 | $1,424.75 |
| 231 | $591.09 | $2.96 | $3.24 | $587.86 | $985.60 | $1,430.94 |
| 232 | $587.86 | $2.94 | $3.26 | $584.60 | $988.54 | $1,437.14 |
| 233 | $584.60 | $2.92 | $3.27 | $581.33 | $991.46 | $1,443.33 |
| 234 | $581.33 | $2.91 | $3.29 | $578.04 | $994.37 | $1,449.53 |
| 235 | $578.04 | $2.89 | $3.30 | $574.74 | $997.26 | $1,455.72 |
| 236 | $574.74 | $2.87 | $3.32 | $571.42 | $1,000.13 | $1,461.92 |
| 237 | $571.42 | $2.86 | $3.34 | $568.08 | $1,002.99 | $1,468.11 |
| 238 | $568.08 | $2.84 | $3.35 | $564.72 | $1,005.83 | $1,474.30 |
| 239 | $564.72 | $2.82 | $3.37 | $561.35 | $1,008.65 | $1,480.50 |
| 240 | $561.35 | $2.81 | $3.39 | $557.97 | $1,011.46 | $1,486.69 |
| 241 | $557.97 | $2.79 | $3.40 | $554.56 | $1,014.25 | $1,492.89 |
| 242 | $554.56 | $2.77 | $3.42 | $551.14 | $1,017.02 | $1,499.08 |
| 243 | $551.14 | $2.76 | $3.44 | $547.70 | $1,019.78 | $1,505.28 |
| 244 | $547.70 | $2.74 | $3.46 | $544.24 | $1,022.52 | $1,511.47 |
| 245 | $544.24 | $2.72 | $3.47 | $540.77 | $1,025.24 | $1,517.67 |
| 246 | $540.77 | $2.70 | $3.49 | $537.28 | $1,027.94 | $1,523.86 |
| 247 | $537.28 | $2.69 | $3.51 | $533.77 | $1,030.63 | $1,530.06 |
| 248 | $533.77 | $2.67 | $3.53 | $530.25 | $1,033.30 | $1,536.25 |
| 249 | $530.25 | $2.65 | $3.54 | $526.70 | $1,035.95 | $1,542.44 |
| 250 | $526.70 | $2.63 | $3.56 | $523.14 | $1,038.58 | $1,548.64 |
| 251 | $523.14 | $2.62 | $3.58 | $519.56 | $1,041.20 | $1,554.83 |
| 252 | $519.56 | $2.60 | $3.60 | $515.97 | $1,043.79 | $1,561.03 |
| 253 | $515.97 | $2.58 | $3.61 | $512.35 | $1,046.37 | $1,567.22 |
| 254 | $512.35 | $2.56 | $3.63 | $508.72 | $1,048.94 | $1,573.42 |
| 255 | $508.72 | $2.54 | $3.65 | $505.07 | $1,051.48 | $1,579.61 |
| 256 | $505.07 | $2.53 | $3.67 | $501.40 | $1,054.00 | $1,585.81 |
| 257 | $501.40 | $2.51 | $3.69 | $497.71 | $1,056.51 | $1,592.00 |
| 258 | $497.71 | $2.49 | $3.71 | $494.00 | $1,059.00 | $1,598.20 |
| 259 | $494.00 | $2.47 | $3.72 | $490.28 | $1,061.47 | $1,604.39 |
| 260 | $490.28 | $2.45 | $3.74 | $486.54 | $1,063.92 | $1,610.58 |
| 261 | $486.54 | $2.43 | $3.76 | $482.77 | $1,066.35 | $1,616.78 |
| 262 | $482.77 | $2.41 | $3.78 | $478.99 | $1,068.77 | $1,622.97 |
| 263 | $478.99 | $2.39 | $3.80 | $475.19 | $1,071.16 | $1,629.17 |
| 264 | $475.19 | $2.38 | $3.82 | $471.38 | $1,073.54 | $1,635.36 |
| 265 | $471.38 | $2.36 | $3.84 | $467.54 | $1,075.90 | $1,641.56 |
| 266 | $467.54 | $2.34 | $3.86 | $463.68 | $1,078.23 | $1,647.75 |
| 267 | $463.68 | $2.32 | $3.88 | $459.81 | $1,080.55 | $1,653.95 |
| 268 | $459.81 | $2.30 | $3.90 | $455.91 | $1,082.85 | $1,660.14 |
| 269 | $455.91 | $2.28 | $3.92 | $451.99 | $1,085.13 | $1,666.34 |
| 270 | $451.99 | $2.26 | $3.93 | $448.06 | $1,087.39 | $1,672.53 |
| 271 | $448.06 | $2.24 | $3.95 | $444.11 | $1,089.63 | $1,678.72 |
| 272 | $444.11 | $2.22 | $3.97 | $440.13 | $1,091.85 | $1,684.92 |
| 273 | $440.13 | $2.20 | $3.99 | $436.14 | $1,094.05 | $1,691.11 |
| 274 | $436.14 | $2.18 | $4.01 | $432.12 | $1,096.23 | $1,697.31 |
| 275 | $432.12 | $2.16 | $4.03 | $428.09 | $1,098.39 | $1,703.50 |
| 276 | $428.09 | $2.14 | $4.05 | $424.04 | $1,100.53 | $1,709.70 |
| 277 | $424.04 | $2.12 | $4.07 | $419.96 | $1,102.65 | $1,715.89 |
| 278 | $419.96 | $2.10 | $4.09 | $415.87 | $1,104.75 | $1,722.09 |
| 279 | $415.87 | $2.08 | $4.12 | $411.75 | $1,106.83 | $1,728.28 |
| 280 | $411.75 | $2.06 | $4.14 | $407.62 | $1,108.89 | $1,734.48 |
| 281 | $407.62 | $2.04 | $4.16 | $403.46 | $1,110.93 | $1,740.67 |
| 282 | $403.46 | $2.02 | $4.18 | $399.28 | $1,112.95 | $1,746.86 |
| 283 | $399.28 | $2.00 | $4.20 | $395.08 | $1,114.94 | $1,753.06 |
| 284 | $395.08 | $1.98 | $4.22 | $390.87 | $1,116.92 | $1,759.25 |
| 285 | $390.87 | $1.95 | $4.24 | $386.62 | $1,118.87 | $1,765.45 |
| 286 | $386.62 | $1.93 | $4.26 | $382.36 | $1,120.81 | $1,771.64 |
| 287 | $382.36 | $1.91 | $4.28 | $378.08 | $1,122.72 | $1,777.84 |
| 288 | $378.08 | $1.89 | $4.30 | $373.78 | $1,124.61 | $1,784.03 |
| 289 | $373.78 | $1.87 | $4.33 | $369.45 | $1,126.48 | $1,790.23 |
| 290 | $369.45 | $1.85 | $4.35 | $365.10 | $1,128.32 | $1,796.42 |
| 291 | $365.10 | $1.83 | $4.37 | $360.73 | $1,130.15 | $1,802.62 |
| 292 | $360.73 | $1.80 | $4.39 | $356.34 | $1,131.95 | $1,808.81 |
| 293 | $356.34 | $1.78 | $4.41 | $351.93 | $1,133.74 | $1,815.00 |
| 294 | $351.93 | $1.76 | $4.43 | $347.50 | $1,135.50 | $1,821.20 |
| 295 | $347.50 | $1.74 | $4.46 | $343.04 | $1,137.23 | $1,827.39 |
| 296 | $343.04 | $1.72 | $4.48 | $338.56 | $1,138.95 | $1,833.59 |
| 297 | $338.56 | $1.69 | $4.50 | $334.06 | $1,140.64 | $1,839.78 |
| 298 | $334.06 | $1.67 | $4.52 | $329.53 | $1,142.31 | $1,845.98 |
| 299 | $329.53 | $1.65 | $4.55 | $324.99 | $1,143.96 | $1,852.17 |
| 300 | $324.99 | $1.62 | $4.57 | $320.42 | $1,145.58 | $1,858.37 |
| 301 | $320.42 | $1.60 | $4.59 | $315.82 | $1,147.19 | $1,864.56 |
| 302 | $315.82 | $1.58 | $4.62 | $311.21 | $1,148.76 | $1,870.76 |
| 303 | $311.21 | $1.56 | $4.64 | $306.57 | $1,150.32 | $1,876.95 |
| 304 | $306.57 | $1.53 | $4.66 | $301.91 | $1,151.85 | $1,883.15 |
| 305 | $301.91 | $1.51 | $4.69 | $297.22 | $1,153.36 | $1,889.34 |
| 306 | $297.22 | $1.49 | $4.71 | $292.52 | $1,154.85 | $1,895.53 |
| 307 | $292.52 | $1.46 | $4.73 | $287.78 | $1,156.31 | $1,901.73 |
| 308 | $287.78 | $1.44 | $4.76 | $283.03 | $1,157.75 | $1,907.92 |
| 309 | $283.03 | $1.42 | $4.78 | $278.25 | $1,159.17 | $1,914.12 |
| 310 | $278.25 | $1.39 | $4.80 | $273.44 | $1,160.56 | $1,920.31 |
| 311 | $273.44 | $1.37 | $4.83 | $268.62 | $1,161.92 | $1,926.51 |
| 312 | $268.62 | $1.34 | $4.85 | $263.77 | $1,163.27 | $1,932.70 |
| 313 | $263.77 | $1.32 | $4.88 | $258.89 | $1,164.59 | $1,938.90 |
| 314 | $258.89 | $1.29 | $4.90 | $253.99 | $1,165.88 | $1,945.09 |
| 315 | $253.99 | $1.27 | $4.92 | $249.07 | $1,167.15 | $1,951.29 |
| 316 | $249.07 | $1.25 | $4.95 | $244.12 | $1,168.40 | $1,957.48 |
| 317 | $244.12 | $1.22 | $4.97 | $239.14 | $1,169.62 | $1,963.67 |
| 318 | $239.14 | $1.20 | $5.00 | $234.14 | $1,170.81 | $1,969.87 |
| 319 | $234.14 | $1.17 | $5.02 | $229.12 | $1,171.98 | $1,976.06 |
| 320 | $229.12 | $1.15 | $5.05 | $224.07 | $1,173.13 | $1,982.26 |
| 321 | $224.07 | $1.12 | $5.07 | $219.00 | $1,174.25 | $1,988.45 |
| 322 | $219.00 | $1.09 | $5.10 | $213.90 | $1,175.34 | $1,994.65 |
| 323 | $213.90 | $1.07 | $5.13 | $208.77 | $1,176.41 | $2,000.84 |
| 324 | $208.77 | $1.04 | $5.15 | $203.62 | $1,177.46 | $2,007.04 |
| 325 | $203.62 | $1.02 | $5.18 | $198.44 | $1,178.48 | $2,013.23 |
| 326 | $198.44 | $0.99 | $5.20 | $193.24 | $1,179.47 | $2,019.43 |
| 327 | $193.24 | $0.97 | $5.23 | $188.01 | $1,180.43 | $2,025.62 |
| 328 | $188.01 | $0.94 | $5.25 | $182.76 | $1,181.37 | $2,031.81 |
| 329 | $182.76 | $0.91 | $5.28 | $177.48 | $1,182.29 | $2,038.01 |
| 330 | $177.48 | $0.89 | $5.31 | $172.17 | $1,183.18 | $2,044.20 |
| 331 | $172.17 | $0.86 | $5.33 | $166.84 | $1,184.04 | $2,050.40 |
| 332 | $166.84 | $0.83 | $5.36 | $161.48 | $1,184.87 | $2,056.59 |
| 333 | $161.48 | $0.81 | $5.39 | $156.09 | $1,185.68 | $2,062.79 |
| 334 | $156.09 | $0.78 | $5.41 | $150.68 | $1,186.46 | $2,068.98 |
| 335 | $150.68 | $0.75 | $5.44 | $145.24 | $1,187.21 | $2,075.18 |
| 336 | $145.24 | $0.73 | $5.47 | $139.77 | $1,187.94 | $2,081.37 |
| 337 | $139.77 | $0.70 | $5.50 | $134.27 | $1,188.64 | $2,087.57 |
| 338 | $134.27 | $0.67 | $5.52 | $128.75 | $1,189.31 | $2,093.76 |
| 339 | $128.75 | $0.64 | $5.55 | $123.20 | $1,189.95 | $2,099.95 |
| 340 | $123.20 | $0.62 | $5.58 | $117.62 | $1,190.57 | $2,106.15 |
| 341 | $117.62 | $0.59 | $5.61 | $112.01 | $1,191.16 | $2,112.34 |
| 342 | $112.01 | $0.56 | $5.63 | $106.38 | $1,191.72 | $2,118.54 |
| 343 | $106.38 | $0.53 | $5.66 | $100.72 | $1,192.25 | $2,124.73 |
| 344 | $100.72 | $0.50 | $5.69 | $95.02 | $1,192.75 | $2,130.93 |
| 345 | $95.02 | $0.48 | $5.72 | $89.30 | $1,193.23 | $2,137.12 |
| 346 | $89.30 | $0.45 | $5.75 | $83.56 | $1,193.67 | $2,143.32 |
| 347 | $83.56 | $0.42 | $5.78 | $77.78 | $1,194.09 | $2,149.51 |
| 348 | $77.78 | $0.39 | $5.81 | $71.97 | $1,194.48 | $2,155.71 |
| 349 | $71.97 | $0.36 | $5.83 | $66.14 | $1,194.84 | $2,161.90 |
| 350 | $66.14 | $0.33 | $5.86 | $60.28 | $1,195.17 | $2,168.09 |
| 351 | $60.28 | $0.30 | $5.89 | $54.38 | $1,195.47 | $2,174.29 |
| 352 | $54.38 | $0.27 | $5.92 | $48.46 | $1,195.74 | $2,180.48 |
| 353 | $48.46 | $0.24 | $5.95 | $42.51 | $1,195.99 | $2,186.68 |
| 354 | $42.51 | $0.21 | $5.98 | $36.53 | $1,196.20 | $2,192.87 |
| 355 | $36.53 | $0.18 | $6.01 | $30.51 | $1,196.38 | $2,199.07 |
| 356 | $30.51 | $0.15 | $6.04 | $24.47 | $1,196.53 | $2,205.26 |
| 357 | $24.47 | $0.12 | $6.07 | $18.40 | $1,196.66 | $2,211.46 |
| 358 | $18.40 | $0.09 | $6.10 | $12.30 | $1,196.75 | $2,217.65 |
| 359 | $12.30 | $0.06 | $6.13 | $6.16 | $1,196.81 | $2,223.85 |
| 360 | $6.16 | $0.03 | $6.16 | $-0.00 | $1,196.84 | $2,230.04 |