|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,058.40 | $6.28 | $0.85 | $1,057.55 | $6.28 | $7.13 |
| 2 | $1,057.55 | $6.28 | $0.85 | $1,056.70 | $12.56 | $14.26 |
| 3 | $1,056.70 | $6.27 | $0.86 | $1,055.85 | $18.84 | $21.39 |
| 4 | $1,055.85 | $6.27 | $0.86 | $1,054.98 | $25.11 | $28.52 |
| 5 | $1,054.98 | $6.26 | $0.87 | $1,054.12 | $31.37 | $35.65 |
| 6 | $1,054.12 | $6.26 | $0.87 | $1,053.25 | $37.63 | $42.78 |
| 7 | $1,053.25 | $6.25 | $0.88 | $1,052.37 | $43.88 | $49.91 |
| 8 | $1,052.37 | $6.25 | $0.88 | $1,051.49 | $50.13 | $57.05 |
| 9 | $1,051.49 | $6.24 | $0.89 | $1,050.60 | $56.37 | $64.18 |
| 10 | $1,050.60 | $6.24 | $0.89 | $1,049.71 | $62.61 | $71.31 |
| 11 | $1,049.71 | $6.23 | $0.90 | $1,048.81 | $68.85 | $78.44 |
| 12 | $1,048.81 | $6.23 | $0.90 | $1,047.91 | $75.07 | $85.57 |
| 13 | $1,047.91 | $6.22 | $0.91 | $1,047.00 | $81.29 | $92.70 |
| 14 | $1,047.00 | $6.22 | $0.91 | $1,046.08 | $87.51 | $99.83 |
| 15 | $1,046.08 | $6.21 | $0.92 | $1,045.16 | $93.72 | $106.96 |
| 16 | $1,045.16 | $6.21 | $0.92 | $1,044.24 | $99.93 | $114.09 |
| 17 | $1,044.24 | $6.20 | $0.93 | $1,043.31 | $106.13 | $121.22 |
| 18 | $1,043.31 | $6.19 | $0.94 | $1,042.37 | $112.32 | $128.35 |
| 19 | $1,042.37 | $6.19 | $0.94 | $1,041.43 | $118.51 | $135.48 |
| 20 | $1,041.43 | $6.18 | $0.95 | $1,040.48 | $124.70 | $142.61 |
| 21 | $1,040.48 | $6.18 | $0.95 | $1,039.53 | $130.87 | $149.74 |
| 22 | $1,039.53 | $6.17 | $0.96 | $1,038.57 | $137.05 | $156.87 |
| 23 | $1,038.57 | $6.17 | $0.96 | $1,037.61 | $143.21 | $164.00 |
| 24 | $1,037.61 | $6.16 | $0.97 | $1,036.64 | $149.37 | $171.14 |
| 25 | $1,036.64 | $6.16 | $0.98 | $1,035.66 | $155.53 | $178.27 |
| 26 | $1,035.66 | $6.15 | $0.98 | $1,034.68 | $161.68 | $185.40 |
| 27 | $1,034.68 | $6.14 | $0.99 | $1,033.69 | $167.82 | $192.53 |
| 28 | $1,033.69 | $6.14 | $0.99 | $1,032.70 | $173.96 | $199.66 |
| 29 | $1,032.70 | $6.13 | $1.00 | $1,031.70 | $180.09 | $206.79 |
| 30 | $1,031.70 | $6.13 | $1.00 | $1,030.70 | $186.22 | $213.92 |
| 31 | $1,030.70 | $6.12 | $1.01 | $1,029.69 | $192.34 | $221.05 |
| 32 | $1,029.69 | $6.11 | $1.02 | $1,028.67 | $198.45 | $228.18 |
| 33 | $1,028.67 | $6.11 | $1.02 | $1,027.65 | $204.56 | $235.31 |
| 34 | $1,027.65 | $6.10 | $1.03 | $1,026.62 | $210.66 | $242.44 |
| 35 | $1,026.62 | $6.10 | $1.04 | $1,025.58 | $216.75 | $249.57 |
| 36 | $1,025.58 | $6.09 | $1.04 | $1,024.54 | $222.84 | $256.70 |
| 37 | $1,024.54 | $6.08 | $1.05 | $1,023.49 | $228.93 | $263.83 |
| 38 | $1,023.49 | $6.08 | $1.05 | $1,022.44 | $235.00 | $270.96 |
| 39 | $1,022.44 | $6.07 | $1.06 | $1,021.38 | $241.07 | $278.09 |
| 40 | $1,021.38 | $6.06 | $1.07 | $1,020.31 | $247.14 | $285.23 |
| 41 | $1,020.31 | $6.06 | $1.07 | $1,019.24 | $253.20 | $292.36 |
| 42 | $1,019.24 | $6.05 | $1.08 | $1,018.16 | $259.25 | $299.49 |
| 43 | $1,018.16 | $6.05 | $1.09 | $1,017.08 | $265.29 | $306.62 |
| 44 | $1,017.08 | $6.04 | $1.09 | $1,015.98 | $271.33 | $313.75 |
| 45 | $1,015.98 | $6.03 | $1.10 | $1,014.89 | $277.36 | $320.88 |
| 46 | $1,014.89 | $6.03 | $1.10 | $1,013.78 | $283.39 | $328.01 |
| 47 | $1,013.78 | $6.02 | $1.11 | $1,012.67 | $289.41 | $335.14 |
| 48 | $1,012.67 | $6.01 | $1.12 | $1,011.55 | $295.42 | $342.27 |
| 49 | $1,011.55 | $6.01 | $1.12 | $1,010.43 | $301.43 | $349.40 |
| 50 | $1,010.43 | $6.00 | $1.13 | $1,009.30 | $307.43 | $356.53 |
| 51 | $1,009.30 | $5.99 | $1.14 | $1,008.16 | $313.42 | $363.66 |
| 52 | $1,008.16 | $5.99 | $1.14 | $1,007.01 | $319.41 | $370.79 |
| 53 | $1,007.01 | $5.98 | $1.15 | $1,005.86 | $325.39 | $377.92 |
| 54 | $1,005.86 | $5.97 | $1.16 | $1,004.70 | $331.36 | $385.05 |
| 55 | $1,004.70 | $5.97 | $1.17 | $1,003.54 | $337.32 | $392.19 |
| 56 | $1,003.54 | $5.96 | $1.17 | $1,002.37 | $343.28 | $399.32 |
| 57 | $1,002.37 | $5.95 | $1.18 | $1,001.19 | $349.23 | $406.45 |
| 58 | $1,001.19 | $5.94 | $1.19 | $1,000.00 | $355.18 | $413.58 |
| 59 | $1,000.00 | $5.94 | $1.19 | $998.81 | $361.12 | $420.71 |
| 60 | $998.81 | $5.93 | $1.20 | $997.61 | $367.05 | $427.84 |
| 61 | $997.61 | $5.92 | $1.21 | $996.40 | $372.97 | $434.97 |
| 62 | $996.40 | $5.92 | $1.21 | $995.19 | $378.89 | $442.10 |
| 63 | $995.19 | $5.91 | $1.22 | $993.96 | $384.79 | $449.23 |
| 64 | $993.96 | $5.90 | $1.23 | $992.74 | $390.70 | $456.36 |
| 65 | $992.74 | $5.89 | $1.24 | $991.50 | $396.59 | $463.49 |
| 66 | $991.50 | $5.89 | $1.24 | $990.26 | $402.48 | $470.62 |
| 67 | $990.26 | $5.88 | $1.25 | $989.00 | $408.36 | $477.75 |
| 68 | $989.00 | $5.87 | $1.26 | $987.75 | $414.23 | $484.88 |
| 69 | $987.75 | $5.86 | $1.27 | $986.48 | $420.09 | $492.01 |
| 70 | $986.48 | $5.86 | $1.27 | $985.21 | $425.95 | $499.14 |
| 71 | $985.21 | $5.85 | $1.28 | $983.93 | $431.80 | $506.28 |
| 72 | $983.93 | $5.84 | $1.29 | $982.64 | $437.64 | $513.41 |
| 73 | $982.64 | $5.83 | $1.30 | $981.34 | $443.48 | $520.54 |
| 74 | $981.34 | $5.83 | $1.30 | $980.04 | $449.30 | $527.67 |
| 75 | $980.04 | $5.82 | $1.31 | $978.73 | $455.12 | $534.80 |
| 76 | $978.73 | $5.81 | $1.32 | $977.41 | $460.93 | $541.93 |
| 77 | $977.41 | $5.80 | $1.33 | $976.08 | $466.74 | $549.06 |
| 78 | $976.08 | $5.80 | $1.34 | $974.74 | $472.53 | $556.19 |
| 79 | $974.74 | $5.79 | $1.34 | $973.40 | $478.32 | $563.32 |
| 80 | $973.40 | $5.78 | $1.35 | $972.05 | $484.10 | $570.45 |
| 81 | $972.05 | $5.77 | $1.36 | $970.69 | $489.87 | $577.58 |
| 82 | $970.69 | $5.76 | $1.37 | $969.32 | $495.64 | $584.71 |
| 83 | $969.32 | $5.76 | $1.38 | $967.95 | $501.39 | $591.84 |
| 84 | $967.95 | $5.75 | $1.38 | $966.56 | $507.14 | $598.97 |
| 85 | $966.56 | $5.74 | $1.39 | $965.17 | $512.88 | $606.10 |
| 86 | $965.17 | $5.73 | $1.40 | $963.77 | $518.61 | $613.23 |
| 87 | $963.77 | $5.72 | $1.41 | $962.36 | $524.33 | $620.37 |
| 88 | $962.36 | $5.71 | $1.42 | $960.95 | $530.04 | $627.50 |
| 89 | $960.95 | $5.71 | $1.43 | $959.52 | $535.75 | $634.63 |
| 90 | $959.52 | $5.70 | $1.43 | $958.09 | $541.45 | $641.76 |
| 91 | $958.09 | $5.69 | $1.44 | $956.65 | $547.14 | $648.89 |
| 92 | $956.65 | $5.68 | $1.45 | $955.20 | $552.82 | $656.02 |
| 93 | $955.20 | $5.67 | $1.46 | $953.74 | $558.49 | $663.15 |
| 94 | $953.74 | $5.66 | $1.47 | $952.27 | $564.15 | $670.28 |
| 95 | $952.27 | $5.65 | $1.48 | $950.79 | $569.80 | $677.41 |
| 96 | $950.79 | $5.65 | $1.49 | $949.31 | $575.45 | $684.54 |
| 97 | $949.31 | $5.64 | $1.49 | $947.81 | $581.09 | $691.67 |
| 98 | $947.81 | $5.63 | $1.50 | $946.31 | $586.71 | $698.80 |
| 99 | $946.31 | $5.62 | $1.51 | $944.80 | $592.33 | $705.93 |
| 100 | $944.80 | $5.61 | $1.52 | $943.28 | $597.94 | $713.06 |
| 101 | $943.28 | $5.60 | $1.53 | $941.75 | $603.54 | $720.19 |
| 102 | $941.75 | $5.59 | $1.54 | $940.21 | $609.13 | $727.32 |
| 103 | $940.21 | $5.58 | $1.55 | $938.66 | $614.72 | $734.46 |
| 104 | $938.66 | $5.57 | $1.56 | $937.10 | $620.29 | $741.59 |
| 105 | $937.10 | $5.56 | $1.57 | $935.54 | $625.85 | $748.72 |
| 106 | $935.54 | $5.55 | $1.58 | $933.96 | $631.41 | $755.85 |
| 107 | $933.96 | $5.55 | $1.59 | $932.38 | $636.95 | $762.98 |
| 108 | $932.38 | $5.54 | $1.59 | $930.78 | $642.49 | $770.11 |
| 109 | $930.78 | $5.53 | $1.60 | $929.18 | $648.02 | $777.24 |
| 110 | $929.18 | $5.52 | $1.61 | $927.56 | $653.53 | $784.37 |
| 111 | $927.56 | $5.51 | $1.62 | $925.94 | $659.04 | $791.50 |
| 112 | $925.94 | $5.50 | $1.63 | $924.31 | $664.54 | $798.63 |
| 113 | $924.31 | $5.49 | $1.64 | $922.67 | $670.03 | $805.76 |
| 114 | $922.67 | $5.48 | $1.65 | $921.01 | $675.51 | $812.89 |
| 115 | $921.01 | $5.47 | $1.66 | $919.35 | $680.97 | $820.02 |
| 116 | $919.35 | $5.46 | $1.67 | $917.68 | $686.43 | $827.15 |
| 117 | $917.68 | $5.45 | $1.68 | $916.00 | $691.88 | $834.28 |
| 118 | $916.00 | $5.44 | $1.69 | $914.31 | $697.32 | $841.42 |
| 119 | $914.31 | $5.43 | $1.70 | $912.60 | $702.75 | $848.55 |
| 120 | $912.60 | $5.42 | $1.71 | $910.89 | $708.17 | $855.68 |
| 121 | $910.89 | $5.41 | $1.72 | $909.17 | $713.58 | $862.81 |
| 122 | $909.17 | $5.40 | $1.73 | $907.44 | $718.97 | $869.94 |
| 123 | $907.44 | $5.39 | $1.74 | $905.69 | $724.36 | $877.07 |
| 124 | $905.69 | $5.38 | $1.75 | $903.94 | $729.74 | $884.20 |
| 125 | $903.94 | $5.37 | $1.76 | $902.18 | $735.11 | $891.33 |
| 126 | $902.18 | $5.36 | $1.77 | $900.40 | $740.46 | $898.46 |
| 127 | $900.40 | $5.35 | $1.78 | $898.62 | $745.81 | $905.59 |
| 128 | $898.62 | $5.34 | $1.80 | $896.82 | $751.15 | $912.72 |
| 129 | $896.82 | $5.32 | $1.81 | $895.02 | $756.47 | $919.85 |
| 130 | $895.02 | $5.31 | $1.82 | $893.20 | $761.78 | $926.98 |
| 131 | $893.20 | $5.30 | $1.83 | $891.37 | $767.09 | $934.11 |
| 132 | $891.37 | $5.29 | $1.84 | $889.54 | $772.38 | $941.24 |
| 133 | $889.54 | $5.28 | $1.85 | $887.69 | $777.66 | $948.37 |
| 134 | $887.69 | $5.27 | $1.86 | $885.83 | $782.93 | $955.51 |
| 135 | $885.83 | $5.26 | $1.87 | $883.96 | $788.19 | $962.64 |
| 136 | $883.96 | $5.25 | $1.88 | $882.07 | $793.44 | $969.77 |
| 137 | $882.07 | $5.24 | $1.89 | $880.18 | $798.68 | $976.90 |
| 138 | $880.18 | $5.23 | $1.90 | $878.28 | $803.90 | $984.03 |
| 139 | $878.28 | $5.21 | $1.92 | $876.36 | $809.12 | $991.16 |
| 140 | $876.36 | $5.20 | $1.93 | $874.43 | $814.32 | $998.29 |
| 141 | $874.43 | $5.19 | $1.94 | $872.49 | $819.51 | $1,005.42 |
| 142 | $872.49 | $5.18 | $1.95 | $870.54 | $824.69 | $1,012.55 |
| 143 | $870.54 | $5.17 | $1.96 | $868.58 | $829.86 | $1,019.68 |
| 144 | $868.58 | $5.16 | $1.97 | $866.61 | $835.02 | $1,026.81 |
| 145 | $866.61 | $5.15 | $1.99 | $864.62 | $840.17 | $1,033.94 |
| 146 | $864.62 | $5.13 | $2.00 | $862.63 | $845.30 | $1,041.07 |
| 147 | $862.63 | $5.12 | $2.01 | $860.62 | $850.42 | $1,048.20 |
| 148 | $860.62 | $5.11 | $2.02 | $858.60 | $855.53 | $1,055.33 |
| 149 | $858.60 | $5.10 | $2.03 | $856.56 | $860.63 | $1,062.46 |
| 150 | $856.56 | $5.09 | $2.04 | $854.52 | $865.72 | $1,069.60 |
| 151 | $854.52 | $5.07 | $2.06 | $852.46 | $870.79 | $1,076.73 |
| 152 | $852.46 | $5.06 | $2.07 | $850.39 | $875.85 | $1,083.86 |
| 153 | $850.39 | $5.05 | $2.08 | $848.31 | $880.90 | $1,090.99 |
| 154 | $848.31 | $5.04 | $2.09 | $846.22 | $885.94 | $1,098.12 |
| 155 | $846.22 | $5.02 | $2.11 | $844.11 | $890.96 | $1,105.25 |
| 156 | $844.11 | $5.01 | $2.12 | $841.99 | $895.97 | $1,112.38 |
| 157 | $841.99 | $5.00 | $2.13 | $839.86 | $900.97 | $1,119.51 |
| 158 | $839.86 | $4.99 | $2.14 | $837.72 | $905.96 | $1,126.64 |
| 159 | $837.72 | $4.97 | $2.16 | $835.56 | $910.93 | $1,133.77 |
| 160 | $835.56 | $4.96 | $2.17 | $833.39 | $915.89 | $1,140.90 |
| 161 | $833.39 | $4.95 | $2.18 | $831.21 | $920.84 | $1,148.03 |
| 162 | $831.21 | $4.94 | $2.20 | $829.01 | $925.78 | $1,155.16 |
| 163 | $829.01 | $4.92 | $2.21 | $826.81 | $930.70 | $1,162.29 |
| 164 | $826.81 | $4.91 | $2.22 | $824.58 | $935.61 | $1,169.42 |
| 165 | $824.58 | $4.90 | $2.23 | $822.35 | $940.50 | $1,176.56 |
| 166 | $822.35 | $4.88 | $2.25 | $820.10 | $945.39 | $1,183.69 |
| 167 | $820.10 | $4.87 | $2.26 | $817.84 | $950.26 | $1,190.82 |
| 168 | $817.84 | $4.86 | $2.27 | $815.57 | $955.11 | $1,197.95 |
| 169 | $815.57 | $4.84 | $2.29 | $813.28 | $959.96 | $1,205.08 |
| 170 | $813.28 | $4.83 | $2.30 | $810.98 | $964.78 | $1,212.21 |
| 171 | $810.98 | $4.82 | $2.32 | $808.66 | $969.60 | $1,219.34 |
| 172 | $808.66 | $4.80 | $2.33 | $806.33 | $974.40 | $1,226.47 |
| 173 | $806.33 | $4.79 | $2.34 | $803.99 | $979.19 | $1,233.60 |
| 174 | $803.99 | $4.77 | $2.36 | $801.63 | $983.96 | $1,240.73 |
| 175 | $801.63 | $4.76 | $2.37 | $799.26 | $988.72 | $1,247.86 |
| 176 | $799.26 | $4.75 | $2.39 | $796.88 | $993.47 | $1,254.99 |
| 177 | $796.88 | $4.73 | $2.40 | $794.48 | $998.20 | $1,262.12 |
| 178 | $794.48 | $4.72 | $2.41 | $792.06 | $1,002.92 | $1,269.25 |
| 179 | $792.06 | $4.70 | $2.43 | $789.63 | $1,007.62 | $1,276.38 |
| 180 | $789.63 | $4.69 | $2.44 | $787.19 | $1,012.31 | $1,283.51 |
| 181 | $787.19 | $4.67 | $2.46 | $784.74 | $1,016.98 | $1,290.65 |
| 182 | $784.74 | $4.66 | $2.47 | $782.26 | $1,021.64 | $1,297.78 |
| 183 | $782.26 | $4.64 | $2.49 | $779.78 | $1,026.29 | $1,304.91 |
| 184 | $779.78 | $4.63 | $2.50 | $777.28 | $1,030.92 | $1,312.04 |
| 185 | $777.28 | $4.62 | $2.52 | $774.76 | $1,035.53 | $1,319.17 |
| 186 | $774.76 | $4.60 | $2.53 | $772.23 | $1,040.13 | $1,326.30 |
| 187 | $772.23 | $4.59 | $2.55 | $769.69 | $1,044.72 | $1,333.43 |
| 188 | $769.69 | $4.57 | $2.56 | $767.13 | $1,049.29 | $1,340.56 |
| 189 | $767.13 | $4.55 | $2.58 | $764.55 | $1,053.84 | $1,347.69 |
| 190 | $764.55 | $4.54 | $2.59 | $761.96 | $1,058.38 | $1,354.82 |
| 191 | $761.96 | $4.52 | $2.61 | $759.35 | $1,062.90 | $1,361.95 |
| 192 | $759.35 | $4.51 | $2.62 | $756.73 | $1,067.41 | $1,369.08 |
| 193 | $756.73 | $4.49 | $2.64 | $754.09 | $1,071.91 | $1,376.21 |
| 194 | $754.09 | $4.48 | $2.65 | $751.44 | $1,076.38 | $1,383.34 |
| 195 | $751.44 | $4.46 | $2.67 | $748.77 | $1,080.84 | $1,390.47 |
| 196 | $748.77 | $4.45 | $2.68 | $746.09 | $1,085.29 | $1,397.60 |
| 197 | $746.09 | $4.43 | $2.70 | $743.39 | $1,089.72 | $1,404.74 |
| 198 | $743.39 | $4.41 | $2.72 | $740.67 | $1,094.13 | $1,411.87 |
| 199 | $740.67 | $4.40 | $2.73 | $737.94 | $1,098.53 | $1,419.00 |
| 200 | $737.94 | $4.38 | $2.75 | $735.19 | $1,102.91 | $1,426.13 |
| 201 | $735.19 | $4.37 | $2.77 | $732.42 | $1,107.28 | $1,433.26 |
| 202 | $732.42 | $4.35 | $2.78 | $729.64 | $1,111.63 | $1,440.39 |
| 203 | $729.64 | $4.33 | $2.80 | $726.84 | $1,115.96 | $1,447.52 |
| 204 | $726.84 | $4.32 | $2.82 | $724.03 | $1,120.28 | $1,454.65 |
| 205 | $724.03 | $4.30 | $2.83 | $721.19 | $1,124.57 | $1,461.78 |
| 206 | $721.19 | $4.28 | $2.85 | $718.35 | $1,128.86 | $1,468.91 |
| 207 | $718.35 | $4.27 | $2.87 | $715.48 | $1,133.12 | $1,476.04 |
| 208 | $715.48 | $4.25 | $2.88 | $712.60 | $1,137.37 | $1,483.17 |
| 209 | $712.60 | $4.23 | $2.90 | $709.70 | $1,141.60 | $1,490.30 |
| 210 | $709.70 | $4.21 | $2.92 | $706.78 | $1,145.81 | $1,497.43 |
| 211 | $706.78 | $4.20 | $2.93 | $703.85 | $1,150.01 | $1,504.56 |
| 212 | $703.85 | $4.18 | $2.95 | $700.90 | $1,154.19 | $1,511.70 |
| 213 | $700.90 | $4.16 | $2.97 | $697.93 | $1,158.35 | $1,518.83 |
| 214 | $697.93 | $4.14 | $2.99 | $694.94 | $1,162.50 | $1,525.96 |
| 215 | $694.94 | $4.13 | $3.00 | $691.94 | $1,166.62 | $1,533.09 |
| 216 | $691.94 | $4.11 | $3.02 | $688.91 | $1,170.73 | $1,540.22 |
| 217 | $688.91 | $4.09 | $3.04 | $685.87 | $1,174.82 | $1,547.35 |
| 218 | $685.87 | $4.07 | $3.06 | $682.81 | $1,178.89 | $1,554.48 |
| 219 | $682.81 | $4.05 | $3.08 | $679.74 | $1,182.95 | $1,561.61 |
| 220 | $679.74 | $4.04 | $3.09 | $676.64 | $1,186.98 | $1,568.74 |
| 221 | $676.64 | $4.02 | $3.11 | $673.53 | $1,191.00 | $1,575.87 |
| 222 | $673.53 | $4.00 | $3.13 | $670.40 | $1,195.00 | $1,583.00 |
| 223 | $670.40 | $3.98 | $3.15 | $667.25 | $1,198.98 | $1,590.13 |
| 224 | $667.25 | $3.96 | $3.17 | $664.08 | $1,202.94 | $1,597.26 |
| 225 | $664.08 | $3.94 | $3.19 | $660.89 | $1,206.89 | $1,604.39 |
| 226 | $660.89 | $3.92 | $3.21 | $657.69 | $1,210.81 | $1,611.52 |
| 227 | $657.69 | $3.91 | $3.23 | $654.46 | $1,214.71 | $1,618.65 |
| 228 | $654.46 | $3.89 | $3.24 | $651.21 | $1,218.60 | $1,625.79 |
| 229 | $651.21 | $3.87 | $3.26 | $647.95 | $1,222.47 | $1,632.92 |
| 230 | $647.95 | $3.85 | $3.28 | $644.67 | $1,226.31 | $1,640.05 |
| 231 | $644.67 | $3.83 | $3.30 | $641.36 | $1,230.14 | $1,647.18 |
| 232 | $641.36 | $3.81 | $3.32 | $638.04 | $1,233.95 | $1,654.31 |
| 233 | $638.04 | $3.79 | $3.34 | $634.70 | $1,237.74 | $1,661.44 |
| 234 | $634.70 | $3.77 | $3.36 | $631.34 | $1,241.51 | $1,668.57 |
| 235 | $631.34 | $3.75 | $3.38 | $627.96 | $1,245.26 | $1,675.70 |
| 236 | $627.96 | $3.73 | $3.40 | $624.55 | $1,248.98 | $1,682.83 |
| 237 | $624.55 | $3.71 | $3.42 | $621.13 | $1,252.69 | $1,689.96 |
| 238 | $621.13 | $3.69 | $3.44 | $617.69 | $1,256.38 | $1,697.09 |
| 239 | $617.69 | $3.67 | $3.46 | $614.23 | $1,260.05 | $1,704.22 |
| 240 | $614.23 | $3.65 | $3.48 | $610.74 | $1,263.69 | $1,711.35 |
| 241 | $610.74 | $3.63 | $3.50 | $607.24 | $1,267.32 | $1,718.48 |
| 242 | $607.24 | $3.61 | $3.53 | $603.71 | $1,270.93 | $1,725.61 |
| 243 | $603.71 | $3.58 | $3.55 | $600.17 | $1,274.51 | $1,732.74 |
| 244 | $600.17 | $3.56 | $3.57 | $596.60 | $1,278.07 | $1,739.88 |
| 245 | $596.60 | $3.54 | $3.59 | $593.01 | $1,281.62 | $1,747.01 |
| 246 | $593.01 | $3.52 | $3.61 | $589.40 | $1,285.14 | $1,754.14 |
| 247 | $589.40 | $3.50 | $3.63 | $585.77 | $1,288.64 | $1,761.27 |
| 248 | $585.77 | $3.48 | $3.65 | $582.12 | $1,292.12 | $1,768.40 |
| 249 | $582.12 | $3.46 | $3.67 | $578.44 | $1,295.57 | $1,775.53 |
| 250 | $578.44 | $3.43 | $3.70 | $574.75 | $1,299.01 | $1,782.66 |
| 251 | $574.75 | $3.41 | $3.72 | $571.03 | $1,302.42 | $1,789.79 |
| 252 | $571.03 | $3.39 | $3.74 | $567.29 | $1,305.81 | $1,796.92 |
| 253 | $567.29 | $3.37 | $3.76 | $563.53 | $1,309.18 | $1,804.05 |
| 254 | $563.53 | $3.35 | $3.78 | $559.74 | $1,312.52 | $1,811.18 |
| 255 | $559.74 | $3.32 | $3.81 | $555.93 | $1,315.85 | $1,818.31 |
| 256 | $555.93 | $3.30 | $3.83 | $552.10 | $1,319.15 | $1,825.44 |
| 257 | $552.10 | $3.28 | $3.85 | $548.25 | $1,322.43 | $1,832.57 |
| 258 | $548.25 | $3.26 | $3.88 | $544.38 | $1,325.68 | $1,839.70 |
| 259 | $544.38 | $3.23 | $3.90 | $540.48 | $1,328.91 | $1,846.83 |
| 260 | $540.48 | $3.21 | $3.92 | $536.56 | $1,332.12 | $1,853.97 |
| 261 | $536.56 | $3.19 | $3.94 | $532.61 | $1,335.31 | $1,861.10 |
| 262 | $532.61 | $3.16 | $3.97 | $528.64 | $1,338.47 | $1,868.23 |
| 263 | $528.64 | $3.14 | $3.99 | $524.65 | $1,341.61 | $1,875.36 |
| 264 | $524.65 | $3.12 | $4.02 | $520.64 | $1,344.72 | $1,882.49 |
| 265 | $520.64 | $3.09 | $4.04 | $516.60 | $1,347.82 | $1,889.62 |
| 266 | $516.60 | $3.07 | $4.06 | $512.53 | $1,350.88 | $1,896.75 |
| 267 | $512.53 | $3.04 | $4.09 | $508.45 | $1,353.93 | $1,903.88 |
| 268 | $508.45 | $3.02 | $4.11 | $504.33 | $1,356.94 | $1,911.01 |
| 269 | $504.33 | $2.99 | $4.14 | $500.20 | $1,359.94 | $1,918.14 |
| 270 | $500.20 | $2.97 | $4.16 | $496.04 | $1,362.91 | $1,925.27 |
| 271 | $496.04 | $2.95 | $4.19 | $491.85 | $1,365.85 | $1,932.40 |
| 272 | $491.85 | $2.92 | $4.21 | $487.64 | $1,368.78 | $1,939.53 |
| 273 | $487.64 | $2.90 | $4.24 | $483.41 | $1,371.67 | $1,946.66 |
| 274 | $483.41 | $2.87 | $4.26 | $479.15 | $1,374.54 | $1,953.79 |
| 275 | $479.15 | $2.84 | $4.29 | $474.86 | $1,377.39 | $1,960.93 |
| 276 | $474.86 | $2.82 | $4.31 | $470.55 | $1,380.21 | $1,968.06 |
| 277 | $470.55 | $2.79 | $4.34 | $466.21 | $1,383.00 | $1,975.19 |
| 278 | $466.21 | $2.77 | $4.36 | $461.85 | $1,385.77 | $1,982.32 |
| 279 | $461.85 | $2.74 | $4.39 | $457.46 | $1,388.51 | $1,989.45 |
| 280 | $457.46 | $2.72 | $4.41 | $453.05 | $1,391.23 | $1,996.58 |
| 281 | $453.05 | $2.69 | $4.44 | $448.61 | $1,393.92 | $2,003.71 |
| 282 | $448.61 | $2.66 | $4.47 | $444.14 | $1,396.58 | $2,010.84 |
| 283 | $444.14 | $2.64 | $4.49 | $439.65 | $1,399.22 | $2,017.97 |
| 284 | $439.65 | $2.61 | $4.52 | $435.13 | $1,401.83 | $2,025.10 |
| 285 | $435.13 | $2.58 | $4.55 | $430.58 | $1,404.41 | $2,032.23 |
| 286 | $430.58 | $2.56 | $4.57 | $426.00 | $1,406.97 | $2,039.36 |
| 287 | $426.00 | $2.53 | $4.60 | $421.40 | $1,409.50 | $2,046.49 |
| 288 | $421.40 | $2.50 | $4.63 | $416.77 | $1,412.00 | $2,053.62 |
| 289 | $416.77 | $2.47 | $4.66 | $412.12 | $1,414.47 | $2,060.75 |
| 290 | $412.12 | $2.45 | $4.68 | $407.43 | $1,416.92 | $2,067.88 |
| 291 | $407.43 | $2.42 | $4.71 | $402.72 | $1,419.34 | $2,075.02 |
| 292 | $402.72 | $2.39 | $4.74 | $397.98 | $1,421.73 | $2,082.15 |
| 293 | $397.98 | $2.36 | $4.77 | $393.22 | $1,424.09 | $2,089.28 |
| 294 | $393.22 | $2.33 | $4.80 | $388.42 | $1,426.43 | $2,096.41 |
| 295 | $388.42 | $2.31 | $4.82 | $383.60 | $1,428.73 | $2,103.54 |
| 296 | $383.60 | $2.28 | $4.85 | $378.74 | $1,431.01 | $2,110.67 |
| 297 | $378.74 | $2.25 | $4.88 | $373.86 | $1,433.26 | $2,117.80 |
| 298 | $373.86 | $2.22 | $4.91 | $368.95 | $1,435.48 | $2,124.93 |
| 299 | $368.95 | $2.19 | $4.94 | $364.01 | $1,437.67 | $2,132.06 |
| 300 | $364.01 | $2.16 | $4.97 | $359.04 | $1,439.83 | $2,139.19 |
| 301 | $359.04 | $2.13 | $5.00 | $354.04 | $1,441.96 | $2,146.32 |
| 302 | $354.04 | $2.10 | $5.03 | $349.01 | $1,444.07 | $2,153.45 |
| 303 | $349.01 | $2.07 | $5.06 | $343.96 | $1,446.14 | $2,160.58 |
| 304 | $343.96 | $2.04 | $5.09 | $338.87 | $1,448.18 | $2,167.71 |
| 305 | $338.87 | $2.01 | $5.12 | $333.75 | $1,450.19 | $2,174.84 |
| 306 | $333.75 | $1.98 | $5.15 | $328.60 | $1,452.17 | $2,181.97 |
| 307 | $328.60 | $1.95 | $5.18 | $323.42 | $1,454.13 | $2,189.11 |
| 308 | $323.42 | $1.92 | $5.21 | $318.21 | $1,456.05 | $2,196.24 |
| 309 | $318.21 | $1.89 | $5.24 | $312.97 | $1,457.93 | $2,203.37 |
| 310 | $312.97 | $1.86 | $5.27 | $307.70 | $1,459.79 | $2,210.50 |
| 311 | $307.70 | $1.83 | $5.30 | $302.39 | $1,461.62 | $2,217.63 |
| 312 | $302.39 | $1.80 | $5.34 | $297.06 | $1,463.42 | $2,224.76 |
| 313 | $297.06 | $1.76 | $5.37 | $291.69 | $1,465.18 | $2,231.89 |
| 314 | $291.69 | $1.73 | $5.40 | $286.29 | $1,466.91 | $2,239.02 |
| 315 | $286.29 | $1.70 | $5.43 | $280.86 | $1,468.61 | $2,246.15 |
| 316 | $280.86 | $1.67 | $5.46 | $275.40 | $1,470.28 | $2,253.28 |
| 317 | $275.40 | $1.64 | $5.50 | $269.90 | $1,471.91 | $2,260.41 |
| 318 | $269.90 | $1.60 | $5.53 | $264.37 | $1,473.52 | $2,267.54 |
| 319 | $264.37 | $1.57 | $5.56 | $258.81 | $1,475.09 | $2,274.67 |
| 320 | $258.81 | $1.54 | $5.59 | $253.22 | $1,476.62 | $2,281.80 |
| 321 | $253.22 | $1.50 | $5.63 | $247.59 | $1,478.13 | $2,288.93 |
| 322 | $247.59 | $1.47 | $5.66 | $241.93 | $1,479.60 | $2,296.07 |
| 323 | $241.93 | $1.44 | $5.69 | $236.24 | $1,481.03 | $2,303.20 |
| 324 | $236.24 | $1.40 | $5.73 | $230.51 | $1,482.44 | $2,310.33 |
| 325 | $230.51 | $1.37 | $5.76 | $224.75 | $1,483.80 | $2,317.46 |
| 326 | $224.75 | $1.33 | $5.80 | $218.95 | $1,485.14 | $2,324.59 |
| 327 | $218.95 | $1.30 | $5.83 | $213.12 | $1,486.44 | $2,331.72 |
| 328 | $213.12 | $1.27 | $5.87 | $207.26 | $1,487.70 | $2,338.85 |
| 329 | $207.26 | $1.23 | $5.90 | $201.36 | $1,488.93 | $2,345.98 |
| 330 | $201.36 | $1.20 | $5.94 | $195.42 | $1,490.13 | $2,353.11 |
| 331 | $195.42 | $1.16 | $5.97 | $189.45 | $1,491.29 | $2,360.24 |
| 332 | $189.45 | $1.12 | $6.01 | $183.44 | $1,492.42 | $2,367.37 |
| 333 | $183.44 | $1.09 | $6.04 | $177.40 | $1,493.50 | $2,374.50 |
| 334 | $177.40 | $1.05 | $6.08 | $171.33 | $1,494.56 | $2,381.63 |
| 335 | $171.33 | $1.02 | $6.11 | $165.21 | $1,495.58 | $2,388.76 |
| 336 | $165.21 | $0.98 | $6.15 | $159.06 | $1,496.56 | $2,395.89 |
| 337 | $159.06 | $0.94 | $6.19 | $152.88 | $1,497.50 | $2,403.02 |
| 338 | $152.88 | $0.91 | $6.22 | $146.65 | $1,498.41 | $2,410.16 |
| 339 | $146.65 | $0.87 | $6.26 | $140.39 | $1,499.28 | $2,417.29 |
| 340 | $140.39 | $0.83 | $6.30 | $134.10 | $1,500.11 | $2,424.42 |
| 341 | $134.10 | $0.80 | $6.33 | $127.76 | $1,500.91 | $2,431.55 |
| 342 | $127.76 | $0.76 | $6.37 | $121.39 | $1,501.67 | $2,438.68 |
| 343 | $121.39 | $0.72 | $6.41 | $114.98 | $1,502.39 | $2,445.81 |
| 344 | $114.98 | $0.68 | $6.45 | $108.53 | $1,503.07 | $2,452.94 |
| 345 | $108.53 | $0.64 | $6.49 | $102.05 | $1,503.72 | $2,460.07 |
| 346 | $102.05 | $0.61 | $6.52 | $95.52 | $1,504.32 | $2,467.20 |
| 347 | $95.52 | $0.57 | $6.56 | $88.96 | $1,504.89 | $2,474.33 |
| 348 | $88.96 | $0.53 | $6.60 | $82.35 | $1,505.42 | $2,481.46 |
| 349 | $82.35 | $0.49 | $6.64 | $75.71 | $1,505.91 | $2,488.59 |
| 350 | $75.71 | $0.45 | $6.68 | $69.03 | $1,506.35 | $2,495.72 |
| 351 | $69.03 | $0.41 | $6.72 | $62.31 | $1,506.76 | $2,502.85 |
| 352 | $62.31 | $0.37 | $6.76 | $55.55 | $1,507.13 | $2,509.98 |
| 353 | $55.55 | $0.33 | $6.80 | $48.75 | $1,507.46 | $2,517.11 |
| 354 | $48.75 | $0.29 | $6.84 | $41.91 | $1,507.75 | $2,524.25 |
| 355 | $41.91 | $0.25 | $6.88 | $35.03 | $1,508.00 | $2,531.38 |
| 356 | $35.03 | $0.21 | $6.92 | $28.10 | $1,508.21 | $2,538.51 |
| 357 | $28.10 | $0.17 | $6.96 | $21.14 | $1,508.38 | $2,545.64 |
| 358 | $21.14 | $0.13 | $7.01 | $14.14 | $1,508.50 | $2,552.77 |
| 359 | $14.14 | $0.08 | $7.05 | $7.09 | $1,508.59 | $2,559.90 |
| 360 | $7.09 | $0.04 | $7.09 | $-0.00 | $1,508.63 | $2,567.03 |