|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,075.00 | $6.94 | $0.76 | $1,074.24 | $6.94 | $7.70 |
| 2 | $1,074.24 | $6.94 | $0.76 | $1,073.48 | $13.88 | $15.40 |
| 3 | $1,073.48 | $6.93 | $0.77 | $1,072.71 | $20.81 | $23.10 |
| 4 | $1,072.71 | $6.93 | $0.77 | $1,071.94 | $27.74 | $30.81 |
| 5 | $1,071.94 | $6.92 | $0.78 | $1,071.16 | $34.66 | $38.51 |
| 6 | $1,071.16 | $6.92 | $0.78 | $1,070.37 | $41.58 | $46.21 |
| 7 | $1,070.37 | $6.91 | $0.79 | $1,069.58 | $48.49 | $53.91 |
| 8 | $1,069.58 | $6.91 | $0.79 | $1,068.79 | $55.40 | $61.61 |
| 9 | $1,068.79 | $6.90 | $0.80 | $1,067.99 | $62.31 | $69.31 |
| 10 | $1,067.99 | $6.90 | $0.80 | $1,067.19 | $69.20 | $77.01 |
| 11 | $1,067.19 | $6.89 | $0.81 | $1,066.38 | $76.09 | $84.72 |
| 12 | $1,066.38 | $6.89 | $0.81 | $1,065.56 | $82.98 | $92.42 |
| 13 | $1,065.56 | $6.88 | $0.82 | $1,064.75 | $89.86 | $100.12 |
| 14 | $1,064.75 | $6.88 | $0.82 | $1,063.92 | $96.74 | $107.82 |
| 15 | $1,063.92 | $6.87 | $0.83 | $1,063.09 | $103.61 | $115.52 |
| 16 | $1,063.09 | $6.87 | $0.84 | $1,062.25 | $110.48 | $123.22 |
| 17 | $1,062.25 | $6.86 | $0.84 | $1,061.41 | $117.34 | $130.92 |
| 18 | $1,061.41 | $6.85 | $0.85 | $1,060.57 | $124.19 | $138.63 |
| 19 | $1,060.57 | $6.85 | $0.85 | $1,059.71 | $131.04 | $146.33 |
| 20 | $1,059.71 | $6.84 | $0.86 | $1,058.86 | $137.89 | $154.03 |
| 21 | $1,058.86 | $6.84 | $0.86 | $1,057.99 | $144.72 | $161.73 |
| 22 | $1,057.99 | $6.83 | $0.87 | $1,057.13 | $151.56 | $169.43 |
| 23 | $1,057.13 | $6.83 | $0.87 | $1,056.25 | $158.38 | $177.13 |
| 24 | $1,056.25 | $6.82 | $0.88 | $1,055.37 | $165.21 | $184.83 |
| 25 | $1,055.37 | $6.82 | $0.89 | $1,054.49 | $172.02 | $192.54 |
| 26 | $1,054.49 | $6.81 | $0.89 | $1,053.60 | $178.83 | $200.24 |
| 27 | $1,053.60 | $6.80 | $0.90 | $1,052.70 | $185.64 | $207.94 |
| 28 | $1,052.70 | $6.80 | $0.90 | $1,051.80 | $192.44 | $215.64 |
| 29 | $1,051.80 | $6.79 | $0.91 | $1,050.89 | $199.23 | $223.34 |
| 30 | $1,050.89 | $6.79 | $0.91 | $1,049.97 | $206.02 | $231.04 |
| 31 | $1,049.97 | $6.78 | $0.92 | $1,049.05 | $212.80 | $238.74 |
| 32 | $1,049.05 | $6.78 | $0.93 | $1,048.13 | $219.57 | $246.45 |
| 33 | $1,048.13 | $6.77 | $0.93 | $1,047.19 | $226.34 | $254.15 |
| 34 | $1,047.19 | $6.76 | $0.94 | $1,046.26 | $233.10 | $261.85 |
| 35 | $1,046.26 | $6.76 | $0.94 | $1,045.31 | $239.86 | $269.55 |
| 36 | $1,045.31 | $6.75 | $0.95 | $1,044.36 | $246.61 | $277.25 |
| 37 | $1,044.36 | $6.74 | $0.96 | $1,043.40 | $253.36 | $284.95 |
| 38 | $1,043.40 | $6.74 | $0.96 | $1,042.44 | $260.10 | $292.65 |
| 39 | $1,042.44 | $6.73 | $0.97 | $1,041.47 | $266.83 | $300.36 |
| 40 | $1,041.47 | $6.73 | $0.98 | $1,040.50 | $273.55 | $308.06 |
| 41 | $1,040.50 | $6.72 | $0.98 | $1,039.52 | $280.27 | $315.76 |
| 42 | $1,039.52 | $6.71 | $0.99 | $1,038.53 | $286.99 | $323.46 |
| 43 | $1,038.53 | $6.71 | $0.99 | $1,037.53 | $293.69 | $331.16 |
| 44 | $1,037.53 | $6.70 | $1.00 | $1,036.53 | $300.40 | $338.86 |
| 45 | $1,036.53 | $6.69 | $1.01 | $1,035.53 | $307.09 | $346.56 |
| 46 | $1,035.53 | $6.69 | $1.01 | $1,034.51 | $313.78 | $354.27 |
| 47 | $1,034.51 | $6.68 | $1.02 | $1,033.49 | $320.46 | $361.97 |
| 48 | $1,033.49 | $6.67 | $1.03 | $1,032.46 | $327.13 | $369.67 |
| 49 | $1,032.46 | $6.67 | $1.03 | $1,031.43 | $333.80 | $377.37 |
| 50 | $1,031.43 | $6.66 | $1.04 | $1,030.39 | $340.46 | $385.07 |
| 51 | $1,030.39 | $6.65 | $1.05 | $1,029.34 | $347.12 | $392.77 |
| 52 | $1,029.34 | $6.65 | $1.05 | $1,028.29 | $353.76 | $400.47 |
| 53 | $1,028.29 | $6.64 | $1.06 | $1,027.23 | $360.41 | $408.18 |
| 54 | $1,027.23 | $6.63 | $1.07 | $1,026.16 | $367.04 | $415.88 |
| 55 | $1,026.16 | $6.63 | $1.07 | $1,025.09 | $373.67 | $423.58 |
| 56 | $1,025.09 | $6.62 | $1.08 | $1,024.01 | $380.29 | $431.28 |
| 57 | $1,024.01 | $6.61 | $1.09 | $1,022.92 | $386.90 | $438.98 |
| 58 | $1,022.92 | $6.61 | $1.10 | $1,021.82 | $393.51 | $446.68 |
| 59 | $1,021.82 | $6.60 | $1.10 | $1,020.72 | $400.11 | $454.38 |
| 60 | $1,020.72 | $6.59 | $1.11 | $1,019.61 | $406.70 | $462.09 |
| 61 | $1,019.61 | $6.59 | $1.12 | $1,018.50 | $413.28 | $469.79 |
| 62 | $1,018.50 | $6.58 | $1.12 | $1,017.37 | $419.86 | $477.49 |
| 63 | $1,017.37 | $6.57 | $1.13 | $1,016.24 | $426.43 | $485.19 |
| 64 | $1,016.24 | $6.56 | $1.14 | $1,015.10 | $433.00 | $492.89 |
| 65 | $1,015.10 | $6.56 | $1.15 | $1,013.96 | $439.55 | $500.59 |
| 66 | $1,013.96 | $6.55 | $1.15 | $1,012.81 | $446.10 | $508.29 |
| 67 | $1,012.81 | $6.54 | $1.16 | $1,011.65 | $452.64 | $516.00 |
| 68 | $1,011.65 | $6.53 | $1.17 | $1,010.48 | $459.17 | $523.70 |
| 69 | $1,010.48 | $6.53 | $1.18 | $1,009.30 | $465.70 | $531.40 |
| 70 | $1,009.30 | $6.52 | $1.18 | $1,008.12 | $472.22 | $539.10 |
| 71 | $1,008.12 | $6.51 | $1.19 | $1,006.93 | $478.73 | $546.80 |
| 72 | $1,006.93 | $6.50 | $1.20 | $1,005.73 | $485.23 | $554.50 |
| 73 | $1,005.73 | $6.50 | $1.21 | $1,004.52 | $491.73 | $562.20 |
| 74 | $1,004.52 | $6.49 | $1.21 | $1,003.31 | $498.22 | $569.91 |
| 75 | $1,003.31 | $6.48 | $1.22 | $1,002.09 | $504.70 | $577.61 |
| 76 | $1,002.09 | $6.47 | $1.23 | $1,000.86 | $511.17 | $585.31 |
| 77 | $1,000.86 | $6.46 | $1.24 | $999.62 | $517.63 | $593.01 |
| 78 | $999.62 | $6.46 | $1.25 | $998.38 | $524.09 | $600.71 |
| 79 | $998.38 | $6.45 | $1.25 | $997.12 | $530.53 | $608.41 |
| 80 | $997.12 | $6.44 | $1.26 | $995.86 | $536.97 | $616.11 |
| 81 | $995.86 | $6.43 | $1.27 | $994.59 | $543.41 | $623.82 |
| 82 | $994.59 | $6.42 | $1.28 | $993.31 | $549.83 | $631.52 |
| 83 | $993.31 | $6.42 | $1.29 | $992.03 | $556.24 | $639.22 |
| 84 | $992.03 | $6.41 | $1.29 | $990.73 | $562.65 | $646.92 |
| 85 | $990.73 | $6.40 | $1.30 | $989.43 | $569.05 | $654.62 |
| 86 | $989.43 | $6.39 | $1.31 | $988.12 | $575.44 | $662.32 |
| 87 | $988.12 | $6.38 | $1.32 | $986.80 | $581.82 | $670.02 |
| 88 | $986.80 | $6.37 | $1.33 | $985.47 | $588.19 | $677.73 |
| 89 | $985.47 | $6.36 | $1.34 | $984.13 | $594.56 | $685.43 |
| 90 | $984.13 | $6.36 | $1.35 | $982.79 | $600.92 | $693.13 |
| 91 | $982.79 | $6.35 | $1.35 | $981.43 | $607.26 | $700.83 |
| 92 | $981.43 | $6.34 | $1.36 | $980.07 | $613.60 | $708.53 |
| 93 | $980.07 | $6.33 | $1.37 | $978.70 | $619.93 | $716.23 |
| 94 | $978.70 | $6.32 | $1.38 | $977.32 | $626.25 | $723.93 |
| 95 | $977.32 | $6.31 | $1.39 | $975.93 | $632.56 | $731.64 |
| 96 | $975.93 | $6.30 | $1.40 | $974.53 | $638.87 | $739.34 |
| 97 | $974.53 | $6.29 | $1.41 | $973.12 | $645.16 | $747.04 |
| 98 | $973.12 | $6.28 | $1.42 | $971.70 | $651.44 | $754.74 |
| 99 | $971.70 | $6.28 | $1.43 | $970.28 | $657.72 | $762.44 |
| 100 | $970.28 | $6.27 | $1.44 | $968.84 | $663.99 | $770.14 |
| 101 | $968.84 | $6.26 | $1.44 | $967.40 | $670.24 | $777.84 |
| 102 | $967.40 | $6.25 | $1.45 | $965.95 | $676.49 | $785.55 |
| 103 | $965.95 | $6.24 | $1.46 | $964.48 | $682.73 | $793.25 |
| 104 | $964.48 | $6.23 | $1.47 | $963.01 | $688.96 | $800.95 |
| 105 | $963.01 | $6.22 | $1.48 | $961.53 | $695.18 | $808.65 |
| 106 | $961.53 | $6.21 | $1.49 | $960.04 | $701.39 | $816.35 |
| 107 | $960.04 | $6.20 | $1.50 | $958.53 | $707.59 | $824.05 |
| 108 | $958.53 | $6.19 | $1.51 | $957.02 | $713.78 | $831.75 |
| 109 | $957.02 | $6.18 | $1.52 | $955.50 | $719.96 | $839.46 |
| 110 | $955.50 | $6.17 | $1.53 | $953.97 | $726.13 | $847.16 |
| 111 | $953.97 | $6.16 | $1.54 | $952.43 | $732.29 | $854.86 |
| 112 | $952.43 | $6.15 | $1.55 | $950.88 | $738.44 | $862.56 |
| 113 | $950.88 | $6.14 | $1.56 | $949.32 | $744.58 | $870.26 |
| 114 | $949.32 | $6.13 | $1.57 | $947.75 | $750.71 | $877.96 |
| 115 | $947.75 | $6.12 | $1.58 | $946.17 | $756.84 | $885.66 |
| 116 | $946.17 | $6.11 | $1.59 | $944.58 | $762.95 | $893.37 |
| 117 | $944.58 | $6.10 | $1.60 | $942.98 | $769.05 | $901.07 |
| 118 | $942.98 | $6.09 | $1.61 | $941.37 | $775.14 | $908.77 |
| 119 | $941.37 | $6.08 | $1.62 | $939.75 | $781.22 | $916.47 |
| 120 | $939.75 | $6.07 | $1.63 | $938.11 | $787.29 | $924.17 |
| 121 | $938.11 | $6.06 | $1.64 | $936.47 | $793.34 | $931.87 |
| 122 | $936.47 | $6.05 | $1.65 | $934.82 | $799.39 | $939.57 |
| 123 | $934.82 | $6.04 | $1.66 | $933.15 | $805.43 | $947.28 |
| 124 | $933.15 | $6.03 | $1.67 | $931.48 | $811.46 | $954.98 |
| 125 | $931.48 | $6.02 | $1.69 | $929.79 | $817.47 | $962.68 |
| 126 | $929.79 | $6.00 | $1.70 | $928.10 | $823.48 | $970.38 |
| 127 | $928.10 | $5.99 | $1.71 | $926.39 | $829.47 | $978.08 |
| 128 | $926.39 | $5.98 | $1.72 | $924.67 | $835.45 | $985.78 |
| 129 | $924.67 | $5.97 | $1.73 | $922.94 | $841.43 | $993.48 |
| 130 | $922.94 | $5.96 | $1.74 | $921.20 | $847.39 | $1,001.19 |
| 131 | $921.20 | $5.95 | $1.75 | $919.45 | $853.34 | $1,008.89 |
| 132 | $919.45 | $5.94 | $1.76 | $917.68 | $859.27 | $1,016.59 |
| 133 | $917.68 | $5.93 | $1.77 | $915.91 | $865.20 | $1,024.29 |
| 134 | $915.91 | $5.92 | $1.79 | $914.12 | $871.12 | $1,031.99 |
| 135 | $914.12 | $5.90 | $1.80 | $912.33 | $877.02 | $1,039.69 |
| 136 | $912.33 | $5.89 | $1.81 | $910.52 | $882.91 | $1,047.39 |
| 137 | $910.52 | $5.88 | $1.82 | $908.70 | $888.79 | $1,055.10 |
| 138 | $908.70 | $5.87 | $1.83 | $906.86 | $894.66 | $1,062.80 |
| 139 | $906.86 | $5.86 | $1.84 | $905.02 | $900.52 | $1,070.50 |
| 140 | $905.02 | $5.84 | $1.86 | $903.16 | $906.36 | $1,078.20 |
| 141 | $903.16 | $5.83 | $1.87 | $901.29 | $912.20 | $1,085.90 |
| 142 | $901.29 | $5.82 | $1.88 | $899.41 | $918.02 | $1,093.60 |
| 143 | $899.41 | $5.81 | $1.89 | $897.52 | $923.82 | $1,101.30 |
| 144 | $897.52 | $5.80 | $1.90 | $895.62 | $929.62 | $1,109.01 |
| 145 | $895.62 | $5.78 | $1.92 | $893.70 | $935.41 | $1,116.71 |
| 146 | $893.70 | $5.77 | $1.93 | $891.77 | $941.18 | $1,124.41 |
| 147 | $891.77 | $5.76 | $1.94 | $889.83 | $946.94 | $1,132.11 |
| 148 | $889.83 | $5.75 | $1.95 | $887.87 | $952.68 | $1,139.81 |
| 149 | $887.87 | $5.73 | $1.97 | $885.90 | $958.42 | $1,147.51 |
| 150 | $885.90 | $5.72 | $1.98 | $883.92 | $964.14 | $1,155.21 |
| 151 | $883.92 | $5.71 | $1.99 | $881.93 | $969.85 | $1,162.92 |
| 152 | $881.93 | $5.70 | $2.01 | $879.93 | $975.54 | $1,170.62 |
| 153 | $879.93 | $5.68 | $2.02 | $877.91 | $981.23 | $1,178.32 |
| 154 | $877.91 | $5.67 | $2.03 | $875.88 | $986.90 | $1,186.02 |
| 155 | $875.88 | $5.66 | $2.04 | $873.83 | $992.55 | $1,193.72 |
| 156 | $873.83 | $5.64 | $2.06 | $871.77 | $998.20 | $1,201.42 |
| 157 | $871.77 | $5.63 | $2.07 | $869.70 | $1,003.83 | $1,209.12 |
| 158 | $869.70 | $5.62 | $2.08 | $867.62 | $1,009.44 | $1,216.83 |
| 159 | $867.62 | $5.60 | $2.10 | $865.52 | $1,015.05 | $1,224.53 |
| 160 | $865.52 | $5.59 | $2.11 | $863.41 | $1,020.64 | $1,232.23 |
| 161 | $863.41 | $5.58 | $2.13 | $861.28 | $1,026.21 | $1,239.93 |
| 162 | $861.28 | $5.56 | $2.14 | $859.14 | $1,031.78 | $1,247.63 |
| 163 | $859.14 | $5.55 | $2.15 | $856.99 | $1,037.32 | $1,255.33 |
| 164 | $856.99 | $5.53 | $2.17 | $854.82 | $1,042.86 | $1,263.03 |
| 165 | $854.82 | $5.52 | $2.18 | $852.64 | $1,048.38 | $1,270.74 |
| 166 | $852.64 | $5.51 | $2.19 | $850.45 | $1,053.89 | $1,278.44 |
| 167 | $850.45 | $5.49 | $2.21 | $848.24 | $1,059.38 | $1,286.14 |
| 168 | $848.24 | $5.48 | $2.22 | $846.02 | $1,064.86 | $1,293.84 |
| 169 | $846.02 | $5.46 | $2.24 | $843.78 | $1,070.32 | $1,301.54 |
| 170 | $843.78 | $5.45 | $2.25 | $841.53 | $1,075.77 | $1,309.24 |
| 171 | $841.53 | $5.43 | $2.27 | $839.26 | $1,081.20 | $1,316.94 |
| 172 | $839.26 | $5.42 | $2.28 | $836.98 | $1,086.63 | $1,324.65 |
| 173 | $836.98 | $5.41 | $2.30 | $834.68 | $1,092.03 | $1,332.35 |
| 174 | $834.68 | $5.39 | $2.31 | $832.37 | $1,097.42 | $1,340.05 |
| 175 | $832.37 | $5.38 | $2.33 | $830.05 | $1,102.80 | $1,347.75 |
| 176 | $830.05 | $5.36 | $2.34 | $827.71 | $1,108.16 | $1,355.45 |
| 177 | $827.71 | $5.35 | $2.36 | $825.35 | $1,113.50 | $1,363.15 |
| 178 | $825.35 | $5.33 | $2.37 | $822.98 | $1,118.83 | $1,370.85 |
| 179 | $822.98 | $5.32 | $2.39 | $820.59 | $1,124.15 | $1,378.56 |
| 180 | $820.59 | $5.30 | $2.40 | $818.19 | $1,129.45 | $1,386.26 |
| 181 | $818.19 | $5.28 | $2.42 | $815.77 | $1,134.73 | $1,393.96 |
| 182 | $815.77 | $5.27 | $2.43 | $813.34 | $1,140.00 | $1,401.66 |
| 183 | $813.34 | $5.25 | $2.45 | $810.89 | $1,145.25 | $1,409.36 |
| 184 | $810.89 | $5.24 | $2.46 | $808.43 | $1,150.49 | $1,417.06 |
| 185 | $808.43 | $5.22 | $2.48 | $805.95 | $1,155.71 | $1,424.76 |
| 186 | $805.95 | $5.21 | $2.50 | $803.45 | $1,160.92 | $1,432.47 |
| 187 | $803.45 | $5.19 | $2.51 | $800.94 | $1,166.11 | $1,440.17 |
| 188 | $800.94 | $5.17 | $2.53 | $798.41 | $1,171.28 | $1,447.87 |
| 189 | $798.41 | $5.16 | $2.55 | $795.86 | $1,176.44 | $1,455.57 |
| 190 | $795.86 | $5.14 | $2.56 | $793.30 | $1,181.58 | $1,463.27 |
| 191 | $793.30 | $5.12 | $2.58 | $790.73 | $1,186.70 | $1,470.97 |
| 192 | $790.73 | $5.11 | $2.59 | $788.13 | $1,191.81 | $1,478.67 |
| 193 | $788.13 | $5.09 | $2.61 | $785.52 | $1,196.90 | $1,486.38 |
| 194 | $785.52 | $5.07 | $2.63 | $782.89 | $1,201.97 | $1,494.08 |
| 195 | $782.89 | $5.06 | $2.65 | $780.25 | $1,207.02 | $1,501.78 |
| 196 | $780.25 | $5.04 | $2.66 | $777.58 | $1,212.06 | $1,509.48 |
| 197 | $777.58 | $5.02 | $2.68 | $774.90 | $1,217.09 | $1,517.18 |
| 198 | $774.90 | $5.00 | $2.70 | $772.21 | $1,222.09 | $1,524.88 |
| 199 | $772.21 | $4.99 | $2.71 | $769.49 | $1,227.08 | $1,532.58 |
| 200 | $769.49 | $4.97 | $2.73 | $766.76 | $1,232.05 | $1,540.29 |
| 201 | $766.76 | $4.95 | $2.75 | $764.01 | $1,237.00 | $1,547.99 |
| 202 | $764.01 | $4.93 | $2.77 | $761.24 | $1,241.93 | $1,555.69 |
| 203 | $761.24 | $4.92 | $2.79 | $758.46 | $1,246.85 | $1,563.39 |
| 204 | $758.46 | $4.90 | $2.80 | $755.66 | $1,251.75 | $1,571.09 |
| 205 | $755.66 | $4.88 | $2.82 | $752.83 | $1,256.63 | $1,578.79 |
| 206 | $752.83 | $4.86 | $2.84 | $750.00 | $1,261.49 | $1,586.49 |
| 207 | $750.00 | $4.84 | $2.86 | $747.14 | $1,266.33 | $1,594.20 |
| 208 | $747.14 | $4.83 | $2.88 | $744.26 | $1,271.16 | $1,601.90 |
| 209 | $744.26 | $4.81 | $2.89 | $741.37 | $1,275.97 | $1,609.60 |
| 210 | $741.37 | $4.79 | $2.91 | $738.45 | $1,280.75 | $1,617.30 |
| 211 | $738.45 | $4.77 | $2.93 | $735.52 | $1,285.52 | $1,625.00 |
| 212 | $735.52 | $4.75 | $2.95 | $732.57 | $1,290.27 | $1,632.70 |
| 213 | $732.57 | $4.73 | $2.97 | $729.60 | $1,295.00 | $1,640.40 |
| 214 | $729.60 | $4.71 | $2.99 | $726.61 | $1,299.72 | $1,648.11 |
| 215 | $726.61 | $4.69 | $3.01 | $723.60 | $1,304.41 | $1,655.81 |
| 216 | $723.60 | $4.67 | $3.03 | $720.57 | $1,309.08 | $1,663.51 |
| 217 | $720.57 | $4.65 | $3.05 | $717.53 | $1,313.74 | $1,671.21 |
| 218 | $717.53 | $4.63 | $3.07 | $714.46 | $1,318.37 | $1,678.91 |
| 219 | $714.46 | $4.61 | $3.09 | $711.37 | $1,322.98 | $1,686.61 |
| 220 | $711.37 | $4.59 | $3.11 | $708.26 | $1,327.58 | $1,694.31 |
| 221 | $708.26 | $4.57 | $3.13 | $705.14 | $1,332.15 | $1,702.02 |
| 222 | $705.14 | $4.55 | $3.15 | $701.99 | $1,336.71 | $1,709.72 |
| 223 | $701.99 | $4.53 | $3.17 | $698.82 | $1,341.24 | $1,717.42 |
| 224 | $698.82 | $4.51 | $3.19 | $695.63 | $1,345.75 | $1,725.12 |
| 225 | $695.63 | $4.49 | $3.21 | $692.42 | $1,350.25 | $1,732.82 |
| 226 | $692.42 | $4.47 | $3.23 | $689.19 | $1,354.72 | $1,740.52 |
| 227 | $689.19 | $4.45 | $3.25 | $685.94 | $1,359.17 | $1,748.22 |
| 228 | $685.94 | $4.43 | $3.27 | $682.67 | $1,363.60 | $1,755.93 |
| 229 | $682.67 | $4.41 | $3.29 | $679.38 | $1,368.01 | $1,763.63 |
| 230 | $679.38 | $4.39 | $3.31 | $676.07 | $1,372.40 | $1,771.33 |
| 231 | $676.07 | $4.37 | $3.34 | $672.73 | $1,376.76 | $1,779.03 |
| 232 | $672.73 | $4.34 | $3.36 | $669.38 | $1,381.11 | $1,786.73 |
| 233 | $669.38 | $4.32 | $3.38 | $666.00 | $1,385.43 | $1,794.43 |
| 234 | $666.00 | $4.30 | $3.40 | $662.60 | $1,389.73 | $1,802.14 |
| 235 | $662.60 | $4.28 | $3.42 | $659.17 | $1,394.01 | $1,809.84 |
| 236 | $659.17 | $4.26 | $3.44 | $655.73 | $1,398.27 | $1,817.54 |
| 237 | $655.73 | $4.23 | $3.47 | $652.26 | $1,402.50 | $1,825.24 |
| 238 | $652.26 | $4.21 | $3.49 | $648.77 | $1,406.72 | $1,832.94 |
| 239 | $648.77 | $4.19 | $3.51 | $645.26 | $1,410.91 | $1,840.64 |
| 240 | $645.26 | $4.17 | $3.53 | $641.73 | $1,415.07 | $1,848.34 |
| 241 | $641.73 | $4.14 | $3.56 | $638.17 | $1,419.22 | $1,856.05 |
| 242 | $638.17 | $4.12 | $3.58 | $634.59 | $1,423.34 | $1,863.75 |
| 243 | $634.59 | $4.10 | $3.60 | $630.99 | $1,427.44 | $1,871.45 |
| 244 | $630.99 | $4.08 | $3.63 | $627.36 | $1,431.51 | $1,879.15 |
| 245 | $627.36 | $4.05 | $3.65 | $623.71 | $1,435.56 | $1,886.85 |
| 246 | $623.71 | $4.03 | $3.67 | $620.04 | $1,439.59 | $1,894.55 |
| 247 | $620.04 | $4.00 | $3.70 | $616.34 | $1,443.60 | $1,902.25 |
| 248 | $616.34 | $3.98 | $3.72 | $612.62 | $1,447.58 | $1,909.96 |
| 249 | $612.62 | $3.96 | $3.74 | $608.88 | $1,451.53 | $1,917.66 |
| 250 | $608.88 | $3.93 | $3.77 | $605.11 | $1,455.47 | $1,925.36 |
| 251 | $605.11 | $3.91 | $3.79 | $601.31 | $1,459.37 | $1,933.06 |
| 252 | $601.31 | $3.88 | $3.82 | $597.50 | $1,463.26 | $1,940.76 |
| 253 | $597.50 | $3.86 | $3.84 | $593.65 | $1,467.12 | $1,948.46 |
| 254 | $593.65 | $3.83 | $3.87 | $589.79 | $1,470.95 | $1,956.16 |
| 255 | $589.79 | $3.81 | $3.89 | $585.89 | $1,474.76 | $1,963.87 |
| 256 | $585.89 | $3.78 | $3.92 | $581.98 | $1,478.54 | $1,971.57 |
| 257 | $581.98 | $3.76 | $3.94 | $578.03 | $1,482.30 | $1,979.27 |
| 258 | $578.03 | $3.73 | $3.97 | $574.07 | $1,486.03 | $1,986.97 |
| 259 | $574.07 | $3.71 | $3.99 | $570.07 | $1,489.74 | $1,994.67 |
| 260 | $570.07 | $3.68 | $4.02 | $566.05 | $1,493.42 | $2,002.37 |
| 261 | $566.05 | $3.66 | $4.05 | $562.01 | $1,497.08 | $2,010.07 |
| 262 | $562.01 | $3.63 | $4.07 | $557.93 | $1,500.71 | $2,017.78 |
| 263 | $557.93 | $3.60 | $4.10 | $553.84 | $1,504.31 | $2,025.48 |
| 264 | $553.84 | $3.58 | $4.12 | $549.71 | $1,507.89 | $2,033.18 |
| 265 | $549.71 | $3.55 | $4.15 | $545.56 | $1,511.44 | $2,040.88 |
| 266 | $545.56 | $3.52 | $4.18 | $541.38 | $1,514.96 | $2,048.58 |
| 267 | $541.38 | $3.50 | $4.21 | $537.18 | $1,518.46 | $2,056.28 |
| 268 | $537.18 | $3.47 | $4.23 | $532.95 | $1,521.93 | $2,063.98 |
| 269 | $532.95 | $3.44 | $4.26 | $528.69 | $1,525.37 | $2,071.69 |
| 270 | $528.69 | $3.41 | $4.29 | $524.40 | $1,528.79 | $2,079.39 |
| 271 | $524.40 | $3.39 | $4.31 | $520.08 | $1,532.17 | $2,087.09 |
| 272 | $520.08 | $3.36 | $4.34 | $515.74 | $1,535.53 | $2,094.79 |
| 273 | $515.74 | $3.33 | $4.37 | $511.37 | $1,538.86 | $2,102.49 |
| 274 | $511.37 | $3.30 | $4.40 | $506.97 | $1,542.16 | $2,110.19 |
| 275 | $506.97 | $3.27 | $4.43 | $502.55 | $1,545.44 | $2,117.89 |
| 276 | $502.55 | $3.25 | $4.46 | $498.09 | $1,548.68 | $2,125.60 |
| 277 | $498.09 | $3.22 | $4.48 | $493.60 | $1,551.90 | $2,133.30 |
| 278 | $493.60 | $3.19 | $4.51 | $489.09 | $1,555.09 | $2,141.00 |
| 279 | $489.09 | $3.16 | $4.54 | $484.55 | $1,558.25 | $2,148.70 |
| 280 | $484.55 | $3.13 | $4.57 | $479.98 | $1,561.38 | $2,156.40 |
| 281 | $479.98 | $3.10 | $4.60 | $475.37 | $1,564.48 | $2,164.10 |
| 282 | $475.37 | $3.07 | $4.63 | $470.74 | $1,567.55 | $2,171.80 |
| 283 | $470.74 | $3.04 | $4.66 | $466.08 | $1,570.59 | $2,179.51 |
| 284 | $466.08 | $3.01 | $4.69 | $461.39 | $1,573.60 | $2,187.21 |
| 285 | $461.39 | $2.98 | $4.72 | $456.67 | $1,576.58 | $2,194.91 |
| 286 | $456.67 | $2.95 | $4.75 | $451.92 | $1,579.53 | $2,202.61 |
| 287 | $451.92 | $2.92 | $4.78 | $447.13 | $1,582.45 | $2,210.31 |
| 288 | $447.13 | $2.89 | $4.81 | $442.32 | $1,585.33 | $2,218.01 |
| 289 | $442.32 | $2.86 | $4.84 | $437.48 | $1,588.19 | $2,225.71 |
| 290 | $437.48 | $2.83 | $4.88 | $432.60 | $1,591.01 | $2,233.42 |
| 291 | $432.60 | $2.79 | $4.91 | $427.69 | $1,593.81 | $2,241.12 |
| 292 | $427.69 | $2.76 | $4.94 | $422.75 | $1,596.57 | $2,248.82 |
| 293 | $422.75 | $2.73 | $4.97 | $417.78 | $1,599.30 | $2,256.52 |
| 294 | $417.78 | $2.70 | $5.00 | $412.78 | $1,602.00 | $2,264.22 |
| 295 | $412.78 | $2.67 | $5.04 | $407.74 | $1,604.67 | $2,271.92 |
| 296 | $407.74 | $2.63 | $5.07 | $402.67 | $1,607.30 | $2,279.62 |
| 297 | $402.67 | $2.60 | $5.10 | $397.57 | $1,609.90 | $2,287.33 |
| 298 | $397.57 | $2.57 | $5.13 | $392.44 | $1,612.47 | $2,295.03 |
| 299 | $392.44 | $2.53 | $5.17 | $387.27 | $1,615.00 | $2,302.73 |
| 300 | $387.27 | $2.50 | $5.20 | $382.07 | $1,617.50 | $2,310.43 |
| 301 | $382.07 | $2.47 | $5.23 | $376.84 | $1,619.97 | $2,318.13 |
| 302 | $376.84 | $2.43 | $5.27 | $371.57 | $1,622.40 | $2,325.83 |
| 303 | $371.57 | $2.40 | $5.30 | $366.27 | $1,624.80 | $2,333.53 |
| 304 | $366.27 | $2.37 | $5.34 | $360.93 | $1,627.17 | $2,341.24 |
| 305 | $360.93 | $2.33 | $5.37 | $355.56 | $1,629.50 | $2,348.94 |
| 306 | $355.56 | $2.30 | $5.41 | $350.16 | $1,631.80 | $2,356.64 |
| 307 | $350.16 | $2.26 | $5.44 | $344.72 | $1,634.06 | $2,364.34 |
| 308 | $344.72 | $2.23 | $5.48 | $339.24 | $1,636.28 | $2,372.04 |
| 309 | $339.24 | $2.19 | $5.51 | $333.73 | $1,638.48 | $2,379.74 |
| 310 | $333.73 | $2.16 | $5.55 | $328.19 | $1,640.63 | $2,387.44 |
| 311 | $328.19 | $2.12 | $5.58 | $322.60 | $1,642.75 | $2,395.15 |
| 312 | $322.60 | $2.08 | $5.62 | $316.99 | $1,644.83 | $2,402.85 |
| 313 | $316.99 | $2.05 | $5.65 | $311.33 | $1,646.88 | $2,410.55 |
| 314 | $311.33 | $2.01 | $5.69 | $305.64 | $1,648.89 | $2,418.25 |
| 315 | $305.64 | $1.97 | $5.73 | $299.91 | $1,650.87 | $2,425.95 |
| 316 | $299.91 | $1.94 | $5.76 | $294.15 | $1,652.80 | $2,433.65 |
| 317 | $294.15 | $1.90 | $5.80 | $288.35 | $1,654.70 | $2,441.35 |
| 318 | $288.35 | $1.86 | $5.84 | $282.51 | $1,656.56 | $2,449.06 |
| 319 | $282.51 | $1.82 | $5.88 | $276.63 | $1,658.39 | $2,456.76 |
| 320 | $276.63 | $1.79 | $5.91 | $270.72 | $1,660.18 | $2,464.46 |
| 321 | $270.72 | $1.75 | $5.95 | $264.76 | $1,661.92 | $2,472.16 |
| 322 | $264.76 | $1.71 | $5.99 | $258.77 | $1,663.63 | $2,479.86 |
| 323 | $258.77 | $1.67 | $6.03 | $252.74 | $1,665.30 | $2,487.56 |
| 324 | $252.74 | $1.63 | $6.07 | $246.67 | $1,666.94 | $2,495.26 |
| 325 | $246.67 | $1.59 | $6.11 | $240.57 | $1,668.53 | $2,502.97 |
| 326 | $240.57 | $1.55 | $6.15 | $234.42 | $1,670.08 | $2,510.67 |
| 327 | $234.42 | $1.51 | $6.19 | $228.23 | $1,671.60 | $2,518.37 |
| 328 | $228.23 | $1.47 | $6.23 | $222.00 | $1,673.07 | $2,526.07 |
| 329 | $222.00 | $1.43 | $6.27 | $215.73 | $1,674.51 | $2,533.77 |
| 330 | $215.73 | $1.39 | $6.31 | $209.43 | $1,675.90 | $2,541.47 |
| 331 | $209.43 | $1.35 | $6.35 | $203.08 | $1,677.25 | $2,549.17 |
| 332 | $203.08 | $1.31 | $6.39 | $196.69 | $1,678.56 | $2,556.88 |
| 333 | $196.69 | $1.27 | $6.43 | $190.26 | $1,679.83 | $2,564.58 |
| 334 | $190.26 | $1.23 | $6.47 | $183.78 | $1,681.06 | $2,572.28 |
| 335 | $183.78 | $1.19 | $6.51 | $177.27 | $1,682.25 | $2,579.98 |
| 336 | $177.27 | $1.14 | $6.56 | $170.71 | $1,683.39 | $2,587.68 |
| 337 | $170.71 | $1.10 | $6.60 | $164.11 | $1,684.50 | $2,595.38 |
| 338 | $164.11 | $1.06 | $6.64 | $157.47 | $1,685.56 | $2,603.08 |
| 339 | $157.47 | $1.02 | $6.68 | $150.79 | $1,686.57 | $2,610.79 |
| 340 | $150.79 | $0.97 | $6.73 | $144.06 | $1,687.55 | $2,618.49 |
| 341 | $144.06 | $0.93 | $6.77 | $137.29 | $1,688.48 | $2,626.19 |
| 342 | $137.29 | $0.89 | $6.81 | $130.47 | $1,689.36 | $2,633.89 |
| 343 | $130.47 | $0.84 | $6.86 | $123.62 | $1,690.21 | $2,641.59 |
| 344 | $123.62 | $0.80 | $6.90 | $116.71 | $1,691.01 | $2,649.29 |
| 345 | $116.71 | $0.75 | $6.95 | $109.77 | $1,691.76 | $2,656.99 |
| 346 | $109.77 | $0.71 | $6.99 | $102.77 | $1,692.47 | $2,664.70 |
| 347 | $102.77 | $0.66 | $7.04 | $95.73 | $1,693.13 | $2,672.40 |
| 348 | $95.73 | $0.62 | $7.08 | $88.65 | $1,693.75 | $2,680.10 |
| 349 | $88.65 | $0.57 | $7.13 | $81.52 | $1,694.32 | $2,687.80 |
| 350 | $81.52 | $0.53 | $7.17 | $74.35 | $1,694.85 | $2,695.50 |
| 351 | $74.35 | $0.48 | $7.22 | $67.13 | $1,695.33 | $2,703.20 |
| 352 | $67.13 | $0.43 | $7.27 | $59.86 | $1,695.76 | $2,710.90 |
| 353 | $59.86 | $0.39 | $7.31 | $52.54 | $1,696.15 | $2,718.61 |
| 354 | $52.54 | $0.34 | $7.36 | $45.18 | $1,696.49 | $2,726.31 |
| 355 | $45.18 | $0.29 | $7.41 | $37.77 | $1,696.78 | $2,734.01 |
| 356 | $37.77 | $0.24 | $7.46 | $30.31 | $1,697.02 | $2,741.71 |
| 357 | $30.31 | $0.20 | $7.51 | $22.81 | $1,697.22 | $2,749.41 |
| 358 | $22.81 | $0.15 | $7.55 | $15.25 | $1,697.37 | $2,757.11 |
| 359 | $15.25 | $0.10 | $7.60 | $7.65 | $1,697.47 | $2,764.81 |
| 360 | $7.65 | $0.05 | $7.65 | $-0.00 | $1,697.52 | $2,772.52 |