|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,045.80 | $3.92 | $1.38 | $1,044.42 | $3.92 | $5.30 |
| 2 | $1,044.42 | $3.92 | $1.38 | $1,043.04 | $7.84 | $10.60 |
| 3 | $1,043.04 | $3.91 | $1.39 | $1,041.65 | $11.75 | $15.90 |
| 4 | $1,041.65 | $3.91 | $1.39 | $1,040.26 | $15.66 | $21.20 |
| 5 | $1,040.26 | $3.90 | $1.40 | $1,038.86 | $19.56 | $26.49 |
| 6 | $1,038.86 | $3.90 | $1.40 | $1,037.46 | $23.45 | $31.79 |
| 7 | $1,037.46 | $3.89 | $1.41 | $1,036.05 | $27.34 | $37.09 |
| 8 | $1,036.05 | $3.89 | $1.41 | $1,034.64 | $31.23 | $42.39 |
| 9 | $1,034.64 | $3.88 | $1.42 | $1,033.22 | $35.11 | $47.69 |
| 10 | $1,033.22 | $3.87 | $1.42 | $1,031.79 | $38.98 | $52.99 |
| 11 | $1,031.79 | $3.87 | $1.43 | $1,030.36 | $42.85 | $58.29 |
| 12 | $1,030.36 | $3.86 | $1.44 | $1,028.93 | $46.72 | $63.59 |
| 13 | $1,028.93 | $3.86 | $1.44 | $1,027.49 | $50.57 | $68.89 |
| 14 | $1,027.49 | $3.85 | $1.45 | $1,026.04 | $54.43 | $74.18 |
| 15 | $1,026.04 | $3.85 | $1.45 | $1,024.59 | $58.28 | $79.48 |
| 16 | $1,024.59 | $3.84 | $1.46 | $1,023.13 | $62.12 | $84.78 |
| 17 | $1,023.13 | $3.84 | $1.46 | $1,021.67 | $65.95 | $90.08 |
| 18 | $1,021.67 | $3.83 | $1.47 | $1,020.20 | $69.79 | $95.38 |
| 19 | $1,020.20 | $3.83 | $1.47 | $1,018.73 | $73.61 | $100.68 |
| 20 | $1,018.73 | $3.82 | $1.48 | $1,017.25 | $77.43 | $105.98 |
| 21 | $1,017.25 | $3.81 | $1.48 | $1,015.77 | $81.25 | $111.28 |
| 22 | $1,015.77 | $3.81 | $1.49 | $1,014.28 | $85.06 | $116.58 |
| 23 | $1,014.28 | $3.80 | $1.50 | $1,012.78 | $88.86 | $121.88 |
| 24 | $1,012.78 | $3.80 | $1.50 | $1,011.28 | $92.66 | $127.17 |
| 25 | $1,011.28 | $3.79 | $1.51 | $1,009.78 | $96.45 | $132.47 |
| 26 | $1,009.78 | $3.79 | $1.51 | $1,008.26 | $100.24 | $137.77 |
| 27 | $1,008.26 | $3.78 | $1.52 | $1,006.75 | $104.02 | $143.07 |
| 28 | $1,006.75 | $3.78 | $1.52 | $1,005.22 | $107.79 | $148.37 |
| 29 | $1,005.22 | $3.77 | $1.53 | $1,003.69 | $111.56 | $153.67 |
| 30 | $1,003.69 | $3.76 | $1.54 | $1,002.16 | $115.33 | $158.97 |
| 31 | $1,002.16 | $3.76 | $1.54 | $1,000.62 | $119.08 | $164.27 |
| 32 | $1,000.62 | $3.75 | $1.55 | $999.07 | $122.84 | $169.57 |
| 33 | $999.07 | $3.75 | $1.55 | $997.52 | $126.58 | $174.86 |
| 34 | $997.52 | $3.74 | $1.56 | $995.96 | $130.32 | $180.16 |
| 35 | $995.96 | $3.73 | $1.56 | $994.40 | $134.06 | $185.46 |
| 36 | $994.40 | $3.73 | $1.57 | $992.83 | $137.79 | $190.76 |
| 37 | $992.83 | $3.72 | $1.58 | $991.25 | $141.51 | $196.06 |
| 38 | $991.25 | $3.72 | $1.58 | $989.67 | $145.23 | $201.36 |
| 39 | $989.67 | $3.71 | $1.59 | $988.08 | $148.94 | $206.66 |
| 40 | $988.08 | $3.71 | $1.59 | $986.49 | $152.64 | $211.96 |
| 41 | $986.49 | $3.70 | $1.60 | $984.89 | $156.34 | $217.26 |
| 42 | $984.89 | $3.69 | $1.61 | $983.28 | $160.04 | $222.55 |
| 43 | $983.28 | $3.69 | $1.61 | $981.67 | $163.72 | $227.85 |
| 44 | $981.67 | $3.68 | $1.62 | $980.05 | $167.40 | $233.15 |
| 45 | $980.05 | $3.68 | $1.62 | $978.43 | $171.08 | $238.45 |
| 46 | $978.43 | $3.67 | $1.63 | $976.80 | $174.75 | $243.75 |
| 47 | $976.80 | $3.66 | $1.64 | $975.16 | $178.41 | $249.05 |
| 48 | $975.16 | $3.66 | $1.64 | $973.52 | $182.07 | $254.35 |
| 49 | $973.52 | $3.65 | $1.65 | $971.87 | $185.72 | $259.65 |
| 50 | $971.87 | $3.64 | $1.65 | $970.22 | $189.36 | $264.95 |
| 51 | $970.22 | $3.64 | $1.66 | $968.56 | $193.00 | $270.24 |
| 52 | $968.56 | $3.63 | $1.67 | $966.89 | $196.63 | $275.54 |
| 53 | $966.89 | $3.63 | $1.67 | $965.22 | $200.26 | $280.84 |
| 54 | $965.22 | $3.62 | $1.68 | $963.54 | $203.88 | $286.14 |
| 55 | $963.54 | $3.61 | $1.69 | $961.85 | $207.49 | $291.44 |
| 56 | $961.85 | $3.61 | $1.69 | $960.16 | $211.10 | $296.74 |
| 57 | $960.16 | $3.60 | $1.70 | $958.46 | $214.70 | $302.04 |
| 58 | $958.46 | $3.59 | $1.70 | $956.76 | $218.30 | $307.34 |
| 59 | $956.76 | $3.59 | $1.71 | $955.05 | $221.88 | $312.64 |
| 60 | $955.05 | $3.58 | $1.72 | $953.33 | $225.46 | $317.93 |
| 61 | $953.33 | $3.57 | $1.72 | $951.61 | $229.04 | $323.23 |
| 62 | $951.61 | $3.57 | $1.73 | $949.88 | $232.61 | $328.53 |
| 63 | $949.88 | $3.56 | $1.74 | $948.14 | $236.17 | $333.83 |
| 64 | $948.14 | $3.56 | $1.74 | $946.39 | $239.73 | $339.13 |
| 65 | $946.39 | $3.55 | $1.75 | $944.64 | $243.27 | $344.43 |
| 66 | $944.64 | $3.54 | $1.76 | $942.89 | $246.82 | $349.73 |
| 67 | $942.89 | $3.54 | $1.76 | $941.13 | $250.35 | $355.03 |
| 68 | $941.13 | $3.53 | $1.77 | $939.36 | $253.88 | $360.33 |
| 69 | $939.36 | $3.52 | $1.78 | $937.58 | $257.40 | $365.63 |
| 70 | $937.58 | $3.52 | $1.78 | $935.80 | $260.92 | $370.92 |
| 71 | $935.80 | $3.51 | $1.79 | $934.01 | $264.43 | $376.22 |
| 72 | $934.01 | $3.50 | $1.80 | $932.21 | $267.93 | $381.52 |
| 73 | $932.21 | $3.50 | $1.80 | $930.41 | $271.43 | $386.82 |
| 74 | $930.41 | $3.49 | $1.81 | $928.60 | $274.92 | $392.12 |
| 75 | $928.60 | $3.48 | $1.82 | $926.78 | $278.40 | $397.42 |
| 76 | $926.78 | $3.48 | $1.82 | $924.96 | $281.87 | $402.72 |
| 77 | $924.96 | $3.47 | $1.83 | $923.13 | $285.34 | $408.02 |
| 78 | $923.13 | $3.46 | $1.84 | $921.29 | $288.80 | $413.32 |
| 79 | $921.29 | $3.45 | $1.84 | $919.45 | $292.26 | $418.61 |
| 80 | $919.45 | $3.45 | $1.85 | $917.59 | $295.71 | $423.91 |
| 81 | $917.59 | $3.44 | $1.86 | $915.74 | $299.15 | $429.21 |
| 82 | $915.74 | $3.43 | $1.86 | $913.87 | $302.58 | $434.51 |
| 83 | $913.87 | $3.43 | $1.87 | $912.00 | $306.01 | $439.81 |
| 84 | $912.00 | $3.42 | $1.88 | $910.12 | $309.43 | $445.11 |
| 85 | $910.12 | $3.41 | $1.89 | $908.23 | $312.84 | $450.41 |
| 86 | $908.23 | $3.41 | $1.89 | $906.34 | $316.25 | $455.71 |
| 87 | $906.34 | $3.40 | $1.90 | $904.44 | $319.65 | $461.01 |
| 88 | $904.44 | $3.39 | $1.91 | $902.53 | $323.04 | $466.30 |
| 89 | $902.53 | $3.38 | $1.91 | $900.62 | $326.42 | $471.60 |
| 90 | $900.62 | $3.38 | $1.92 | $898.70 | $329.80 | $476.90 |
| 91 | $898.70 | $3.37 | $1.93 | $896.77 | $333.17 | $482.20 |
| 92 | $896.77 | $3.36 | $1.94 | $894.83 | $336.53 | $487.50 |
| 93 | $894.83 | $3.36 | $1.94 | $892.89 | $339.89 | $492.80 |
| 94 | $892.89 | $3.35 | $1.95 | $890.94 | $343.24 | $498.10 |
| 95 | $890.94 | $3.34 | $1.96 | $888.98 | $346.58 | $503.40 |
| 96 | $888.98 | $3.33 | $1.97 | $887.02 | $349.91 | $508.70 |
| 97 | $887.02 | $3.33 | $1.97 | $885.04 | $353.24 | $513.99 |
| 98 | $885.04 | $3.32 | $1.98 | $883.06 | $356.56 | $519.29 |
| 99 | $883.06 | $3.31 | $1.99 | $881.08 | $359.87 | $524.59 |
| 100 | $881.08 | $3.30 | $1.99 | $879.08 | $363.17 | $529.89 |
| 101 | $879.08 | $3.30 | $2.00 | $877.08 | $366.47 | $535.19 |
| 102 | $877.08 | $3.29 | $2.01 | $875.07 | $369.76 | $540.49 |
| 103 | $875.07 | $3.28 | $2.02 | $873.05 | $373.04 | $545.79 |
| 104 | $873.05 | $3.27 | $2.02 | $871.03 | $376.31 | $551.09 |
| 105 | $871.03 | $3.27 | $2.03 | $868.99 | $379.58 | $556.39 |
| 106 | $868.99 | $3.26 | $2.04 | $866.95 | $382.84 | $561.68 |
| 107 | $866.95 | $3.25 | $2.05 | $864.91 | $386.09 | $566.98 |
| 108 | $864.91 | $3.24 | $2.06 | $862.85 | $389.33 | $572.28 |
| 109 | $862.85 | $3.24 | $2.06 | $860.79 | $392.57 | $577.58 |
| 110 | $860.79 | $3.23 | $2.07 | $858.72 | $395.80 | $582.88 |
| 111 | $858.72 | $3.22 | $2.08 | $856.64 | $399.02 | $588.18 |
| 112 | $856.64 | $3.21 | $2.09 | $854.55 | $402.23 | $593.48 |
| 113 | $854.55 | $3.20 | $2.09 | $852.46 | $405.43 | $598.78 |
| 114 | $852.46 | $3.20 | $2.10 | $850.36 | $408.63 | $604.08 |
| 115 | $850.36 | $3.19 | $2.11 | $848.25 | $411.82 | $609.38 |
| 116 | $848.25 | $3.18 | $2.12 | $846.13 | $415.00 | $614.67 |
| 117 | $846.13 | $3.17 | $2.13 | $844.00 | $418.17 | $619.97 |
| 118 | $844.00 | $3.17 | $2.13 | $841.87 | $421.34 | $625.27 |
| 119 | $841.87 | $3.16 | $2.14 | $839.73 | $424.50 | $630.57 |
| 120 | $839.73 | $3.15 | $2.15 | $837.58 | $427.65 | $635.87 |
| 121 | $837.58 | $3.14 | $2.16 | $835.42 | $430.79 | $641.17 |
| 122 | $835.42 | $3.13 | $2.17 | $833.25 | $433.92 | $646.47 |
| 123 | $833.25 | $3.12 | $2.17 | $831.08 | $437.04 | $651.77 |
| 124 | $831.08 | $3.12 | $2.18 | $828.89 | $440.16 | $657.07 |
| 125 | $828.89 | $3.11 | $2.19 | $826.70 | $443.27 | $662.36 |
| 126 | $826.70 | $3.10 | $2.20 | $824.51 | $446.37 | $667.66 |
| 127 | $824.51 | $3.09 | $2.21 | $822.30 | $449.46 | $672.96 |
| 128 | $822.30 | $3.08 | $2.22 | $820.08 | $452.54 | $678.26 |
| 129 | $820.08 | $3.08 | $2.22 | $817.86 | $455.62 | $683.56 |
| 130 | $817.86 | $3.07 | $2.23 | $815.63 | $458.69 | $688.86 |
| 131 | $815.63 | $3.06 | $2.24 | $813.39 | $461.74 | $694.16 |
| 132 | $813.39 | $3.05 | $2.25 | $811.14 | $464.80 | $699.46 |
| 133 | $811.14 | $3.04 | $2.26 | $808.88 | $467.84 | $704.76 |
| 134 | $808.88 | $3.03 | $2.27 | $806.62 | $470.87 | $710.05 |
| 135 | $806.62 | $3.02 | $2.27 | $804.34 | $473.90 | $715.35 |
| 136 | $804.34 | $3.02 | $2.28 | $802.06 | $476.91 | $720.65 |
| 137 | $802.06 | $3.01 | $2.29 | $799.77 | $479.92 | $725.95 |
| 138 | $799.77 | $3.00 | $2.30 | $797.47 | $482.92 | $731.25 |
| 139 | $797.47 | $2.99 | $2.31 | $795.16 | $485.91 | $736.55 |
| 140 | $795.16 | $2.98 | $2.32 | $792.84 | $488.89 | $741.85 |
| 141 | $792.84 | $2.97 | $2.33 | $790.52 | $491.86 | $747.15 |
| 142 | $790.52 | $2.96 | $2.33 | $788.18 | $494.83 | $752.45 |
| 143 | $788.18 | $2.96 | $2.34 | $785.84 | $497.78 | $757.74 |
| 144 | $785.84 | $2.95 | $2.35 | $783.49 | $500.73 | $763.04 |
| 145 | $783.49 | $2.94 | $2.36 | $781.13 | $503.67 | $768.34 |
| 146 | $781.13 | $2.93 | $2.37 | $778.76 | $506.60 | $773.64 |
| 147 | $778.76 | $2.92 | $2.38 | $776.38 | $509.52 | $778.94 |
| 148 | $776.38 | $2.91 | $2.39 | $773.99 | $512.43 | $784.24 |
| 149 | $773.99 | $2.90 | $2.40 | $771.59 | $515.33 | $789.54 |
| 150 | $771.59 | $2.89 | $2.41 | $769.19 | $518.23 | $794.84 |
| 151 | $769.19 | $2.88 | $2.41 | $766.77 | $521.11 | $800.14 |
| 152 | $766.77 | $2.88 | $2.42 | $764.35 | $523.99 | $805.44 |
| 153 | $764.35 | $2.87 | $2.43 | $761.92 | $526.85 | $810.73 |
| 154 | $761.92 | $2.86 | $2.44 | $759.48 | $529.71 | $816.03 |
| 155 | $759.48 | $2.85 | $2.45 | $757.03 | $532.56 | $821.33 |
| 156 | $757.03 | $2.84 | $2.46 | $754.57 | $535.40 | $826.63 |
| 157 | $754.57 | $2.83 | $2.47 | $752.10 | $538.23 | $831.93 |
| 158 | $752.10 | $2.82 | $2.48 | $749.62 | $541.05 | $837.23 |
| 159 | $749.62 | $2.81 | $2.49 | $747.13 | $543.86 | $842.53 |
| 160 | $747.13 | $2.80 | $2.50 | $744.63 | $546.66 | $847.83 |
| 161 | $744.63 | $2.79 | $2.51 | $742.13 | $549.45 | $853.13 |
| 162 | $742.13 | $2.78 | $2.52 | $739.61 | $552.23 | $858.42 |
| 163 | $739.61 | $2.77 | $2.53 | $737.08 | $555.01 | $863.72 |
| 164 | $737.08 | $2.76 | $2.53 | $734.55 | $557.77 | $869.02 |
| 165 | $734.55 | $2.75 | $2.54 | $732.01 | $560.53 | $874.32 |
| 166 | $732.01 | $2.75 | $2.55 | $729.45 | $563.27 | $879.62 |
| 167 | $729.45 | $2.74 | $2.56 | $726.89 | $566.01 | $884.92 |
| 168 | $726.89 | $2.73 | $2.57 | $724.31 | $568.73 | $890.22 |
| 169 | $724.31 | $2.72 | $2.58 | $721.73 | $571.45 | $895.52 |
| 170 | $721.73 | $2.71 | $2.59 | $719.14 | $574.16 | $900.82 |
| 171 | $719.14 | $2.70 | $2.60 | $716.54 | $576.85 | $906.11 |
| 172 | $716.54 | $2.69 | $2.61 | $713.93 | $579.54 | $911.41 |
| 173 | $713.93 | $2.68 | $2.62 | $711.30 | $582.22 | $916.71 |
| 174 | $711.30 | $2.67 | $2.63 | $708.67 | $584.88 | $922.01 |
| 175 | $708.67 | $2.66 | $2.64 | $706.03 | $587.54 | $927.31 |
| 176 | $706.03 | $2.65 | $2.65 | $703.38 | $590.19 | $932.61 |
| 177 | $703.38 | $2.64 | $2.66 | $700.72 | $592.83 | $937.91 |
| 178 | $700.72 | $2.63 | $2.67 | $698.05 | $595.45 | $943.21 |
| 179 | $698.05 | $2.62 | $2.68 | $695.37 | $598.07 | $948.51 |
| 180 | $695.37 | $2.61 | $2.69 | $692.67 | $600.68 | $953.80 |
| 181 | $692.67 | $2.60 | $2.70 | $689.97 | $603.28 | $959.10 |
| 182 | $689.97 | $2.59 | $2.71 | $687.26 | $605.86 | $964.40 |
| 183 | $687.26 | $2.58 | $2.72 | $684.54 | $608.44 | $969.70 |
| 184 | $684.54 | $2.57 | $2.73 | $681.81 | $611.01 | $975.00 |
| 185 | $681.81 | $2.56 | $2.74 | $679.07 | $613.57 | $980.30 |
| 186 | $679.07 | $2.55 | $2.75 | $676.31 | $616.11 | $985.60 |
| 187 | $676.31 | $2.54 | $2.76 | $673.55 | $618.65 | $990.90 |
| 188 | $673.55 | $2.53 | $2.77 | $670.78 | $621.17 | $996.20 |
| 189 | $670.78 | $2.52 | $2.78 | $667.99 | $623.69 | $1,001.49 |
| 190 | $667.99 | $2.50 | $2.79 | $665.20 | $626.19 | $1,006.79 |
| 191 | $665.20 | $2.49 | $2.80 | $662.40 | $628.69 | $1,012.09 |
| 192 | $662.40 | $2.48 | $2.81 | $659.58 | $631.17 | $1,017.39 |
| 193 | $659.58 | $2.47 | $2.83 | $656.76 | $633.65 | $1,022.69 |
| 194 | $656.76 | $2.46 | $2.84 | $653.92 | $636.11 | $1,027.99 |
| 195 | $653.92 | $2.45 | $2.85 | $651.07 | $638.56 | $1,033.29 |
| 196 | $651.07 | $2.44 | $2.86 | $648.22 | $641.00 | $1,038.59 |
| 197 | $648.22 | $2.43 | $2.87 | $645.35 | $643.43 | $1,043.89 |
| 198 | $645.35 | $2.42 | $2.88 | $642.47 | $645.85 | $1,049.19 |
| 199 | $642.47 | $2.41 | $2.89 | $639.58 | $648.26 | $1,054.48 |
| 200 | $639.58 | $2.40 | $2.90 | $636.68 | $650.66 | $1,059.78 |
| 201 | $636.68 | $2.39 | $2.91 | $633.77 | $653.05 | $1,065.08 |
| 202 | $633.77 | $2.38 | $2.92 | $630.84 | $655.43 | $1,070.38 |
| 203 | $630.84 | $2.37 | $2.93 | $627.91 | $657.79 | $1,075.68 |
| 204 | $627.91 | $2.35 | $2.94 | $624.97 | $660.15 | $1,080.98 |
| 205 | $624.97 | $2.34 | $2.96 | $622.01 | $662.49 | $1,086.28 |
| 206 | $622.01 | $2.33 | $2.97 | $619.05 | $664.82 | $1,091.58 |
| 207 | $619.05 | $2.32 | $2.98 | $616.07 | $667.14 | $1,096.88 |
| 208 | $616.07 | $2.31 | $2.99 | $613.08 | $669.45 | $1,102.17 |
| 209 | $613.08 | $2.30 | $3.00 | $610.08 | $671.75 | $1,107.47 |
| 210 | $610.08 | $2.29 | $3.01 | $607.07 | $674.04 | $1,112.77 |
| 211 | $607.07 | $2.28 | $3.02 | $604.05 | $676.32 | $1,118.07 |
| 212 | $604.05 | $2.27 | $3.03 | $601.01 | $678.58 | $1,123.37 |
| 213 | $601.01 | $2.25 | $3.05 | $597.97 | $680.84 | $1,128.67 |
| 214 | $597.97 | $2.24 | $3.06 | $594.91 | $683.08 | $1,133.97 |
| 215 | $594.91 | $2.23 | $3.07 | $591.84 | $685.31 | $1,139.27 |
| 216 | $591.84 | $2.22 | $3.08 | $588.76 | $687.53 | $1,144.57 |
| 217 | $588.76 | $2.21 | $3.09 | $585.67 | $689.74 | $1,149.86 |
| 218 | $585.67 | $2.20 | $3.10 | $582.57 | $691.93 | $1,155.16 |
| 219 | $582.57 | $2.18 | $3.11 | $579.46 | $694.12 | $1,160.46 |
| 220 | $579.46 | $2.17 | $3.13 | $576.33 | $696.29 | $1,165.76 |
| 221 | $576.33 | $2.16 | $3.14 | $573.19 | $698.45 | $1,171.06 |
| 222 | $573.19 | $2.15 | $3.15 | $570.04 | $700.60 | $1,176.36 |
| 223 | $570.04 | $2.14 | $3.16 | $566.88 | $702.74 | $1,181.66 |
| 224 | $566.88 | $2.13 | $3.17 | $563.71 | $704.86 | $1,186.96 |
| 225 | $563.71 | $2.11 | $3.19 | $560.52 | $706.98 | $1,192.26 |
| 226 | $560.52 | $2.10 | $3.20 | $557.33 | $709.08 | $1,197.55 |
| 227 | $557.33 | $2.09 | $3.21 | $554.12 | $711.17 | $1,202.85 |
| 228 | $554.12 | $2.08 | $3.22 | $550.90 | $713.25 | $1,208.15 |
| 229 | $550.90 | $2.07 | $3.23 | $547.66 | $715.31 | $1,213.45 |
| 230 | $547.66 | $2.05 | $3.25 | $544.42 | $717.37 | $1,218.75 |
| 231 | $544.42 | $2.04 | $3.26 | $541.16 | $719.41 | $1,224.05 |
| 232 | $541.16 | $2.03 | $3.27 | $537.89 | $721.44 | $1,229.35 |
| 233 | $537.89 | $2.02 | $3.28 | $534.61 | $723.46 | $1,234.65 |
| 234 | $534.61 | $2.00 | $3.29 | $531.31 | $725.46 | $1,239.95 |
| 235 | $531.31 | $1.99 | $3.31 | $528.01 | $727.45 | $1,245.25 |
| 236 | $528.01 | $1.98 | $3.32 | $524.69 | $729.43 | $1,250.54 |
| 237 | $524.69 | $1.97 | $3.33 | $521.36 | $731.40 | $1,255.84 |
| 238 | $521.36 | $1.96 | $3.34 | $518.01 | $733.36 | $1,261.14 |
| 239 | $518.01 | $1.94 | $3.36 | $514.66 | $735.30 | $1,266.44 |
| 240 | $514.66 | $1.93 | $3.37 | $511.29 | $737.23 | $1,271.74 |
| 241 | $511.29 | $1.92 | $3.38 | $507.91 | $739.15 | $1,277.04 |
| 242 | $507.91 | $1.90 | $3.39 | $504.51 | $741.05 | $1,282.34 |
| 243 | $504.51 | $1.89 | $3.41 | $501.11 | $742.94 | $1,287.64 |
| 244 | $501.11 | $1.88 | $3.42 | $497.69 | $744.82 | $1,292.94 |
| 245 | $497.69 | $1.87 | $3.43 | $494.25 | $746.69 | $1,298.23 |
| 246 | $494.25 | $1.85 | $3.45 | $490.81 | $748.54 | $1,303.53 |
| 247 | $490.81 | $1.84 | $3.46 | $487.35 | $750.38 | $1,308.83 |
| 248 | $487.35 | $1.83 | $3.47 | $483.88 | $752.21 | $1,314.13 |
| 249 | $483.88 | $1.81 | $3.48 | $480.39 | $754.02 | $1,319.43 |
| 250 | $480.39 | $1.80 | $3.50 | $476.90 | $755.83 | $1,324.73 |
| 251 | $476.90 | $1.79 | $3.51 | $473.39 | $757.61 | $1,330.03 |
| 252 | $473.39 | $1.78 | $3.52 | $469.86 | $759.39 | $1,335.33 |
| 253 | $469.86 | $1.76 | $3.54 | $466.33 | $761.15 | $1,340.63 |
| 254 | $466.33 | $1.75 | $3.55 | $462.78 | $762.90 | $1,345.92 |
| 255 | $462.78 | $1.74 | $3.56 | $459.21 | $764.63 | $1,351.22 |
| 256 | $459.21 | $1.72 | $3.58 | $455.63 | $766.36 | $1,356.52 |
| 257 | $455.63 | $1.71 | $3.59 | $452.04 | $768.07 | $1,361.82 |
| 258 | $452.04 | $1.70 | $3.60 | $448.44 | $769.76 | $1,367.12 |
| 259 | $448.44 | $1.68 | $3.62 | $444.82 | $771.44 | $1,372.42 |
| 260 | $444.82 | $1.67 | $3.63 | $441.19 | $773.11 | $1,377.72 |
| 261 | $441.19 | $1.65 | $3.64 | $437.55 | $774.76 | $1,383.02 |
| 262 | $437.55 | $1.64 | $3.66 | $433.89 | $776.41 | $1,388.32 |
| 263 | $433.89 | $1.63 | $3.67 | $430.22 | $778.03 | $1,393.61 |
| 264 | $430.22 | $1.61 | $3.69 | $426.53 | $779.65 | $1,398.91 |
| 265 | $426.53 | $1.60 | $3.70 | $422.83 | $781.25 | $1,404.21 |
| 266 | $422.83 | $1.59 | $3.71 | $419.12 | $782.83 | $1,409.51 |
| 267 | $419.12 | $1.57 | $3.73 | $415.39 | $784.40 | $1,414.81 |
| 268 | $415.39 | $1.56 | $3.74 | $411.65 | $785.96 | $1,420.11 |
| 269 | $411.65 | $1.54 | $3.76 | $407.90 | $787.50 | $1,425.41 |
| 270 | $407.90 | $1.53 | $3.77 | $404.13 | $789.03 | $1,430.71 |
| 271 | $404.13 | $1.52 | $3.78 | $400.34 | $790.55 | $1,436.01 |
| 272 | $400.34 | $1.50 | $3.80 | $396.55 | $792.05 | $1,441.30 |
| 273 | $396.55 | $1.49 | $3.81 | $392.73 | $793.54 | $1,446.60 |
| 274 | $392.73 | $1.47 | $3.83 | $388.91 | $795.01 | $1,451.90 |
| 275 | $388.91 | $1.46 | $3.84 | $385.07 | $796.47 | $1,457.20 |
| 276 | $385.07 | $1.44 | $3.85 | $381.21 | $797.91 | $1,462.50 |
| 277 | $381.21 | $1.43 | $3.87 | $377.34 | $799.34 | $1,467.80 |
| 278 | $377.34 | $1.42 | $3.88 | $373.46 | $800.76 | $1,473.10 |
| 279 | $373.46 | $1.40 | $3.90 | $369.56 | $802.16 | $1,478.40 |
| 280 | $369.56 | $1.39 | $3.91 | $365.65 | $803.54 | $1,483.70 |
| 281 | $365.65 | $1.37 | $3.93 | $361.72 | $804.92 | $1,489.00 |
| 282 | $361.72 | $1.36 | $3.94 | $357.78 | $806.27 | $1,494.29 |
| 283 | $357.78 | $1.34 | $3.96 | $353.82 | $807.61 | $1,499.59 |
| 284 | $353.82 | $1.33 | $3.97 | $349.85 | $808.94 | $1,504.89 |
| 285 | $349.85 | $1.31 | $3.99 | $345.86 | $810.25 | $1,510.19 |
| 286 | $345.86 | $1.30 | $4.00 | $341.86 | $811.55 | $1,515.49 |
| 287 | $341.86 | $1.28 | $4.02 | $337.84 | $812.83 | $1,520.79 |
| 288 | $337.84 | $1.27 | $4.03 | $333.81 | $814.10 | $1,526.09 |
| 289 | $333.81 | $1.25 | $4.05 | $329.76 | $815.35 | $1,531.39 |
| 290 | $329.76 | $1.24 | $4.06 | $325.70 | $816.59 | $1,536.69 |
| 291 | $325.70 | $1.22 | $4.08 | $321.62 | $817.81 | $1,541.98 |
| 292 | $321.62 | $1.21 | $4.09 | $317.53 | $819.01 | $1,547.28 |
| 293 | $317.53 | $1.19 | $4.11 | $313.42 | $820.20 | $1,552.58 |
| 294 | $313.42 | $1.18 | $4.12 | $309.30 | $821.38 | $1,557.88 |
| 295 | $309.30 | $1.16 | $4.14 | $305.16 | $822.54 | $1,563.18 |
| 296 | $305.16 | $1.14 | $4.15 | $301.01 | $823.68 | $1,568.48 |
| 297 | $301.01 | $1.13 | $4.17 | $296.84 | $824.81 | $1,573.78 |
| 298 | $296.84 | $1.11 | $4.19 | $292.65 | $825.93 | $1,579.08 |
| 299 | $292.65 | $1.10 | $4.20 | $288.45 | $827.02 | $1,584.38 |
| 300 | $288.45 | $1.08 | $4.22 | $284.23 | $828.11 | $1,589.67 |
| 301 | $284.23 | $1.07 | $4.23 | $280.00 | $829.17 | $1,594.97 |
| 302 | $280.00 | $1.05 | $4.25 | $275.75 | $830.22 | $1,600.27 |
| 303 | $275.75 | $1.03 | $4.26 | $271.48 | $831.25 | $1,605.57 |
| 304 | $271.48 | $1.02 | $4.28 | $267.20 | $832.27 | $1,610.87 |
| 305 | $267.20 | $1.00 | $4.30 | $262.91 | $833.27 | $1,616.17 |
| 306 | $262.91 | $0.99 | $4.31 | $258.59 | $834.26 | $1,621.47 |
| 307 | $258.59 | $0.97 | $4.33 | $254.26 | $835.23 | $1,626.77 |
| 308 | $254.26 | $0.95 | $4.35 | $249.92 | $836.18 | $1,632.07 |
| 309 | $249.92 | $0.94 | $4.36 | $245.56 | $837.12 | $1,637.36 |
| 310 | $245.56 | $0.92 | $4.38 | $241.18 | $838.04 | $1,642.66 |
| 311 | $241.18 | $0.90 | $4.39 | $236.78 | $838.95 | $1,647.96 |
| 312 | $236.78 | $0.89 | $4.41 | $232.37 | $839.83 | $1,653.26 |
| 313 | $232.37 | $0.87 | $4.43 | $227.95 | $840.71 | $1,658.56 |
| 314 | $227.95 | $0.85 | $4.44 | $223.50 | $841.56 | $1,663.86 |
| 315 | $223.50 | $0.84 | $4.46 | $219.04 | $842.40 | $1,669.16 |
| 316 | $219.04 | $0.82 | $4.48 | $214.56 | $843.22 | $1,674.46 |
| 317 | $214.56 | $0.80 | $4.49 | $210.07 | $844.02 | $1,679.76 |
| 318 | $210.07 | $0.79 | $4.51 | $205.56 | $844.81 | $1,685.05 |
| 319 | $205.56 | $0.77 | $4.53 | $201.03 | $845.58 | $1,690.35 |
| 320 | $201.03 | $0.75 | $4.55 | $196.48 | $846.34 | $1,695.65 |
| 321 | $196.48 | $0.74 | $4.56 | $191.92 | $847.07 | $1,700.95 |
| 322 | $191.92 | $0.72 | $4.58 | $187.34 | $847.79 | $1,706.25 |
| 323 | $187.34 | $0.70 | $4.60 | $182.75 | $848.50 | $1,711.55 |
| 324 | $182.75 | $0.69 | $4.61 | $178.13 | $849.18 | $1,716.85 |
| 325 | $178.13 | $0.67 | $4.63 | $173.50 | $849.85 | $1,722.15 |
| 326 | $173.50 | $0.65 | $4.65 | $168.85 | $850.50 | $1,727.45 |
| 327 | $168.85 | $0.63 | $4.67 | $164.19 | $851.13 | $1,732.75 |
| 328 | $164.19 | $0.62 | $4.68 | $159.51 | $851.75 | $1,738.04 |
| 329 | $159.51 | $0.60 | $4.70 | $154.80 | $852.35 | $1,743.34 |
| 330 | $154.80 | $0.58 | $4.72 | $150.09 | $852.93 | $1,748.64 |
| 331 | $150.09 | $0.56 | $4.74 | $145.35 | $853.49 | $1,753.94 |
| 332 | $145.35 | $0.55 | $4.75 | $140.60 | $854.04 | $1,759.24 |
| 333 | $140.60 | $0.53 | $4.77 | $135.82 | $854.56 | $1,764.54 |
| 334 | $135.82 | $0.51 | $4.79 | $131.03 | $855.07 | $1,769.84 |
| 335 | $131.03 | $0.49 | $4.81 | $126.23 | $855.56 | $1,775.14 |
| 336 | $126.23 | $0.47 | $4.83 | $121.40 | $856.04 | $1,780.44 |
| 337 | $121.40 | $0.46 | $4.84 | $116.56 | $856.49 | $1,785.73 |
| 338 | $116.56 | $0.44 | $4.86 | $111.70 | $856.93 | $1,791.03 |
| 339 | $111.70 | $0.42 | $4.88 | $106.82 | $857.35 | $1,796.33 |
| 340 | $106.82 | $0.40 | $4.90 | $101.92 | $857.75 | $1,801.63 |
| 341 | $101.92 | $0.38 | $4.92 | $97.00 | $858.13 | $1,806.93 |
| 342 | $97.00 | $0.36 | $4.94 | $92.07 | $858.49 | $1,812.23 |
| 343 | $92.07 | $0.35 | $4.95 | $87.11 | $858.84 | $1,817.53 |
| 344 | $87.11 | $0.33 | $4.97 | $82.14 | $859.17 | $1,822.83 |
| 345 | $82.14 | $0.31 | $4.99 | $77.15 | $859.47 | $1,828.13 |
| 346 | $77.15 | $0.29 | $5.01 | $72.14 | $859.76 | $1,833.42 |
| 347 | $72.14 | $0.27 | $5.03 | $67.11 | $860.03 | $1,838.72 |
| 348 | $67.11 | $0.25 | $5.05 | $62.06 | $860.29 | $1,844.02 |
| 349 | $62.06 | $0.23 | $5.07 | $57.00 | $860.52 | $1,849.32 |
| 350 | $57.00 | $0.21 | $5.09 | $51.91 | $860.73 | $1,854.62 |
| 351 | $51.91 | $0.19 | $5.10 | $46.81 | $860.93 | $1,859.92 |
| 352 | $46.81 | $0.18 | $5.12 | $41.68 | $861.10 | $1,865.22 |
| 353 | $41.68 | $0.16 | $5.14 | $36.54 | $861.26 | $1,870.52 |
| 354 | $36.54 | $0.14 | $5.16 | $31.38 | $861.40 | $1,875.82 |
| 355 | $31.38 | $0.12 | $5.18 | $26.20 | $861.51 | $1,881.11 |
| 356 | $26.20 | $0.10 | $5.20 | $21.00 | $861.61 | $1,886.41 |
| 357 | $21.00 | $0.08 | $5.22 | $15.78 | $861.69 | $1,891.71 |
| 358 | $15.78 | $0.06 | $5.24 | $10.54 | $861.75 | $1,897.01 |
| 359 | $10.54 | $0.04 | $5.26 | $5.28 | $861.79 | $1,902.31 |
| 360 | $5.28 | $0.02 | $5.28 | $-0.00 | $861.81 | $1,907.61 |