|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,081.00 | $5.41 | $1.08 | $1,079.92 | $5.41 | $6.48 |
| 2 | $1,079.92 | $5.40 | $1.08 | $1,078.84 | $10.80 | $12.96 |
| 3 | $1,078.84 | $5.39 | $1.09 | $1,077.76 | $16.20 | $19.44 |
| 4 | $1,077.76 | $5.39 | $1.09 | $1,076.66 | $21.59 | $25.92 |
| 5 | $1,076.66 | $5.38 | $1.10 | $1,075.57 | $26.97 | $32.41 |
| 6 | $1,075.57 | $5.38 | $1.10 | $1,074.46 | $32.35 | $38.89 |
| 7 | $1,074.46 | $5.37 | $1.11 | $1,073.35 | $37.72 | $45.37 |
| 8 | $1,073.35 | $5.37 | $1.11 | $1,072.24 | $43.09 | $51.85 |
| 9 | $1,072.24 | $5.36 | $1.12 | $1,071.12 | $48.45 | $58.33 |
| 10 | $1,071.12 | $5.36 | $1.13 | $1,069.99 | $53.80 | $64.81 |
| 11 | $1,069.99 | $5.35 | $1.13 | $1,068.86 | $59.15 | $71.29 |
| 12 | $1,068.86 | $5.34 | $1.14 | $1,067.73 | $64.50 | $77.77 |
| 13 | $1,067.73 | $5.34 | $1.14 | $1,066.58 | $69.84 | $84.25 |
| 14 | $1,066.58 | $5.33 | $1.15 | $1,065.43 | $75.17 | $90.74 |
| 15 | $1,065.43 | $5.33 | $1.15 | $1,064.28 | $80.50 | $97.22 |
| 16 | $1,064.28 | $5.32 | $1.16 | $1,063.12 | $85.82 | $103.70 |
| 17 | $1,063.12 | $5.32 | $1.17 | $1,061.96 | $91.13 | $110.18 |
| 18 | $1,061.96 | $5.31 | $1.17 | $1,060.78 | $96.44 | $116.66 |
| 19 | $1,060.78 | $5.30 | $1.18 | $1,059.61 | $101.75 | $123.14 |
| 20 | $1,059.61 | $5.30 | $1.18 | $1,058.42 | $107.05 | $129.62 |
| 21 | $1,058.42 | $5.29 | $1.19 | $1,057.23 | $112.34 | $136.10 |
| 22 | $1,057.23 | $5.29 | $1.19 | $1,056.04 | $117.62 | $142.59 |
| 23 | $1,056.04 | $5.28 | $1.20 | $1,054.84 | $122.90 | $149.07 |
| 24 | $1,054.84 | $5.27 | $1.21 | $1,053.63 | $128.18 | $155.55 |
| 25 | $1,053.63 | $5.27 | $1.21 | $1,052.42 | $133.45 | $162.03 |
| 26 | $1,052.42 | $5.26 | $1.22 | $1,051.20 | $138.71 | $168.51 |
| 27 | $1,051.20 | $5.26 | $1.23 | $1,049.97 | $143.97 | $174.99 |
| 28 | $1,049.97 | $5.25 | $1.23 | $1,048.74 | $149.22 | $181.47 |
| 29 | $1,048.74 | $5.24 | $1.24 | $1,047.51 | $154.46 | $187.95 |
| 30 | $1,047.51 | $5.24 | $1.24 | $1,046.26 | $159.70 | $194.43 |
| 31 | $1,046.26 | $5.23 | $1.25 | $1,045.01 | $164.93 | $200.92 |
| 32 | $1,045.01 | $5.23 | $1.26 | $1,043.76 | $170.15 | $207.40 |
| 33 | $1,043.76 | $5.22 | $1.26 | $1,042.49 | $175.37 | $213.88 |
| 34 | $1,042.49 | $5.21 | $1.27 | $1,041.23 | $180.58 | $220.36 |
| 35 | $1,041.23 | $5.21 | $1.28 | $1,039.95 | $185.79 | $226.84 |
| 36 | $1,039.95 | $5.20 | $1.28 | $1,038.67 | $190.99 | $233.32 |
| 37 | $1,038.67 | $5.19 | $1.29 | $1,037.38 | $196.18 | $239.80 |
| 38 | $1,037.38 | $5.19 | $1.29 | $1,036.09 | $201.37 | $246.28 |
| 39 | $1,036.09 | $5.18 | $1.30 | $1,034.79 | $206.55 | $252.76 |
| 40 | $1,034.79 | $5.17 | $1.31 | $1,033.48 | $211.72 | $259.25 |
| 41 | $1,033.48 | $5.17 | $1.31 | $1,032.17 | $216.89 | $265.73 |
| 42 | $1,032.17 | $5.16 | $1.32 | $1,030.84 | $222.05 | $272.21 |
| 43 | $1,030.84 | $5.15 | $1.33 | $1,029.52 | $227.21 | $278.69 |
| 44 | $1,029.52 | $5.15 | $1.33 | $1,028.18 | $232.35 | $285.17 |
| 45 | $1,028.18 | $5.14 | $1.34 | $1,026.84 | $237.50 | $291.65 |
| 46 | $1,026.84 | $5.13 | $1.35 | $1,025.50 | $242.63 | $298.13 |
| 47 | $1,025.50 | $5.13 | $1.35 | $1,024.14 | $247.76 | $304.61 |
| 48 | $1,024.14 | $5.12 | $1.36 | $1,022.78 | $252.88 | $311.09 |
| 49 | $1,022.78 | $5.11 | $1.37 | $1,021.42 | $257.99 | $317.58 |
| 50 | $1,021.42 | $5.11 | $1.37 | $1,020.04 | $263.10 | $324.06 |
| 51 | $1,020.04 | $5.10 | $1.38 | $1,018.66 | $268.20 | $330.54 |
| 52 | $1,018.66 | $5.09 | $1.39 | $1,017.27 | $273.29 | $337.02 |
| 53 | $1,017.27 | $5.09 | $1.39 | $1,015.88 | $278.38 | $343.50 |
| 54 | $1,015.88 | $5.08 | $1.40 | $1,014.48 | $283.46 | $349.98 |
| 55 | $1,014.48 | $5.07 | $1.41 | $1,013.07 | $288.53 | $356.46 |
| 56 | $1,013.07 | $5.07 | $1.42 | $1,011.65 | $293.60 | $362.94 |
| 57 | $1,011.65 | $5.06 | $1.42 | $1,010.23 | $298.65 | $369.43 |
| 58 | $1,010.23 | $5.05 | $1.43 | $1,008.80 | $303.71 | $375.91 |
| 59 | $1,008.80 | $5.04 | $1.44 | $1,007.36 | $308.75 | $382.39 |
| 60 | $1,007.36 | $5.04 | $1.44 | $1,005.92 | $313.79 | $388.87 |
| 61 | $1,005.92 | $5.03 | $1.45 | $1,004.47 | $318.82 | $395.35 |
| 62 | $1,004.47 | $5.02 | $1.46 | $1,003.01 | $323.84 | $401.83 |
| 63 | $1,003.01 | $5.02 | $1.47 | $1,001.54 | $328.85 | $408.31 |
| 64 | $1,001.54 | $5.01 | $1.47 | $1,000.07 | $333.86 | $414.79 |
| 65 | $1,000.07 | $5.00 | $1.48 | $998.59 | $338.86 | $421.27 |
| 66 | $998.59 | $4.99 | $1.49 | $997.10 | $343.85 | $427.76 |
| 67 | $997.10 | $4.99 | $1.50 | $995.60 | $348.84 | $434.24 |
| 68 | $995.60 | $4.98 | $1.50 | $994.10 | $353.82 | $440.72 |
| 69 | $994.10 | $4.97 | $1.51 | $992.59 | $358.79 | $447.20 |
| 70 | $992.59 | $4.96 | $1.52 | $991.07 | $363.75 | $453.68 |
| 71 | $991.07 | $4.96 | $1.53 | $989.55 | $368.71 | $460.16 |
| 72 | $989.55 | $4.95 | $1.53 | $988.01 | $373.65 | $466.64 |
| 73 | $988.01 | $4.94 | $1.54 | $986.47 | $378.59 | $473.12 |
| 74 | $986.47 | $4.93 | $1.55 | $984.92 | $383.53 | $479.60 |
| 75 | $984.92 | $4.92 | $1.56 | $983.37 | $388.45 | $486.09 |
| 76 | $983.37 | $4.92 | $1.56 | $981.80 | $393.37 | $492.57 |
| 77 | $981.80 | $4.91 | $1.57 | $980.23 | $398.28 | $499.05 |
| 78 | $980.23 | $4.90 | $1.58 | $978.65 | $403.18 | $505.53 |
| 79 | $978.65 | $4.89 | $1.59 | $977.06 | $408.07 | $512.01 |
| 80 | $977.06 | $4.89 | $1.60 | $975.47 | $412.96 | $518.49 |
| 81 | $975.47 | $4.88 | $1.60 | $973.86 | $417.83 | $524.97 |
| 82 | $973.86 | $4.87 | $1.61 | $972.25 | $422.70 | $531.45 |
| 83 | $972.25 | $4.86 | $1.62 | $970.63 | $427.56 | $537.93 |
| 84 | $970.63 | $4.85 | $1.63 | $969.00 | $432.42 | $544.42 |
| 85 | $969.00 | $4.85 | $1.64 | $967.37 | $437.26 | $550.90 |
| 86 | $967.37 | $4.84 | $1.64 | $965.72 | $442.10 | $557.38 |
| 87 | $965.72 | $4.83 | $1.65 | $964.07 | $446.93 | $563.86 |
| 88 | $964.07 | $4.82 | $1.66 | $962.41 | $451.75 | $570.34 |
| 89 | $962.41 | $4.81 | $1.67 | $960.74 | $456.56 | $576.82 |
| 90 | $960.74 | $4.80 | $1.68 | $959.06 | $461.36 | $583.30 |
| 91 | $959.06 | $4.80 | $1.69 | $957.38 | $466.16 | $589.78 |
| 92 | $957.38 | $4.79 | $1.69 | $955.68 | $470.95 | $596.26 |
| 93 | $955.68 | $4.78 | $1.70 | $953.98 | $475.72 | $602.75 |
| 94 | $953.98 | $4.77 | $1.71 | $952.27 | $480.49 | $609.23 |
| 95 | $952.27 | $4.76 | $1.72 | $950.55 | $485.26 | $615.71 |
| 96 | $950.55 | $4.75 | $1.73 | $948.82 | $490.01 | $622.19 |
| 97 | $948.82 | $4.74 | $1.74 | $947.08 | $494.75 | $628.67 |
| 98 | $947.08 | $4.74 | $1.75 | $945.34 | $499.49 | $635.15 |
| 99 | $945.34 | $4.73 | $1.75 | $943.58 | $504.21 | $641.63 |
| 100 | $943.58 | $4.72 | $1.76 | $941.82 | $508.93 | $648.11 |
| 101 | $941.82 | $4.71 | $1.77 | $940.05 | $513.64 | $654.60 |
| 102 | $940.05 | $4.70 | $1.78 | $938.27 | $518.34 | $661.08 |
| 103 | $938.27 | $4.69 | $1.79 | $936.48 | $523.03 | $667.56 |
| 104 | $936.48 | $4.68 | $1.80 | $934.68 | $527.72 | $674.04 |
| 105 | $934.68 | $4.67 | $1.81 | $932.87 | $532.39 | $680.52 |
| 106 | $932.87 | $4.66 | $1.82 | $931.05 | $537.05 | $687.00 |
| 107 | $931.05 | $4.66 | $1.83 | $929.23 | $541.71 | $693.48 |
| 108 | $929.23 | $4.65 | $1.84 | $927.39 | $546.35 | $699.96 |
| 109 | $927.39 | $4.64 | $1.84 | $925.55 | $550.99 | $706.44 |
| 110 | $925.55 | $4.63 | $1.85 | $923.69 | $555.62 | $712.93 |
| 111 | $923.69 | $4.62 | $1.86 | $921.83 | $560.24 | $719.41 |
| 112 | $921.83 | $4.61 | $1.87 | $919.96 | $564.85 | $725.89 |
| 113 | $919.96 | $4.60 | $1.88 | $918.08 | $569.45 | $732.37 |
| 114 | $918.08 | $4.59 | $1.89 | $916.19 | $574.04 | $738.85 |
| 115 | $916.19 | $4.58 | $1.90 | $914.29 | $578.62 | $745.33 |
| 116 | $914.29 | $4.57 | $1.91 | $912.38 | $583.19 | $751.81 |
| 117 | $912.38 | $4.56 | $1.92 | $910.46 | $587.75 | $758.29 |
| 118 | $910.46 | $4.55 | $1.93 | $908.53 | $592.30 | $764.77 |
| 119 | $908.53 | $4.54 | $1.94 | $906.59 | $596.85 | $771.26 |
| 120 | $906.59 | $4.53 | $1.95 | $904.64 | $601.38 | $777.74 |
| 121 | $904.64 | $4.52 | $1.96 | $902.68 | $605.90 | $784.22 |
| 122 | $902.68 | $4.51 | $1.97 | $900.72 | $610.42 | $790.70 |
| 123 | $900.72 | $4.50 | $1.98 | $898.74 | $614.92 | $797.18 |
| 124 | $898.74 | $4.49 | $1.99 | $896.75 | $619.41 | $803.66 |
| 125 | $896.75 | $4.48 | $2.00 | $894.75 | $623.90 | $810.14 |
| 126 | $894.75 | $4.47 | $2.01 | $892.75 | $628.37 | $816.62 |
| 127 | $892.75 | $4.46 | $2.02 | $890.73 | $632.83 | $823.10 |
| 128 | $890.73 | $4.45 | $2.03 | $888.70 | $637.29 | $829.59 |
| 129 | $888.70 | $4.44 | $2.04 | $886.66 | $641.73 | $836.07 |
| 130 | $886.66 | $4.43 | $2.05 | $884.62 | $646.17 | $842.55 |
| 131 | $884.62 | $4.42 | $2.06 | $882.56 | $650.59 | $849.03 |
| 132 | $882.56 | $4.41 | $2.07 | $880.49 | $655.00 | $855.51 |
| 133 | $880.49 | $4.40 | $2.08 | $878.41 | $659.40 | $861.99 |
| 134 | $878.41 | $4.39 | $2.09 | $876.32 | $663.80 | $868.47 |
| 135 | $876.32 | $4.38 | $2.10 | $874.22 | $668.18 | $874.95 |
| 136 | $874.22 | $4.37 | $2.11 | $872.11 | $672.55 | $881.44 |
| 137 | $872.11 | $4.36 | $2.12 | $869.99 | $676.91 | $887.92 |
| 138 | $869.99 | $4.35 | $2.13 | $867.86 | $681.26 | $894.40 |
| 139 | $867.86 | $4.34 | $2.14 | $865.72 | $685.60 | $900.88 |
| 140 | $865.72 | $4.33 | $2.15 | $863.57 | $689.93 | $907.36 |
| 141 | $863.57 | $4.32 | $2.16 | $861.40 | $694.24 | $913.84 |
| 142 | $861.40 | $4.31 | $2.17 | $859.23 | $698.55 | $920.32 |
| 143 | $859.23 | $4.30 | $2.18 | $857.04 | $702.85 | $926.80 |
| 144 | $857.04 | $4.29 | $2.20 | $854.85 | $707.13 | $933.28 |
| 145 | $854.85 | $4.27 | $2.21 | $852.64 | $711.41 | $939.77 |
| 146 | $852.64 | $4.26 | $2.22 | $850.42 | $715.67 | $946.25 |
| 147 | $850.42 | $4.25 | $2.23 | $848.19 | $719.92 | $952.73 |
| 148 | $848.19 | $4.24 | $2.24 | $845.95 | $724.16 | $959.21 |
| 149 | $845.95 | $4.23 | $2.25 | $843.70 | $728.39 | $965.69 |
| 150 | $843.70 | $4.22 | $2.26 | $841.44 | $732.61 | $972.17 |
| 151 | $841.44 | $4.21 | $2.27 | $839.17 | $736.82 | $978.65 |
| 152 | $839.17 | $4.20 | $2.29 | $836.88 | $741.01 | $985.13 |
| 153 | $836.88 | $4.18 | $2.30 | $834.58 | $745.20 | $991.61 |
| 154 | $834.58 | $4.17 | $2.31 | $832.28 | $749.37 | $998.10 |
| 155 | $832.28 | $4.16 | $2.32 | $829.96 | $753.53 | $1,004.58 |
| 156 | $829.96 | $4.15 | $2.33 | $827.63 | $757.68 | $1,011.06 |
| 157 | $827.63 | $4.14 | $2.34 | $825.28 | $761.82 | $1,017.54 |
| 158 | $825.28 | $4.13 | $2.35 | $822.93 | $765.95 | $1,024.02 |
| 159 | $822.93 | $4.11 | $2.37 | $820.56 | $770.06 | $1,030.50 |
| 160 | $820.56 | $4.10 | $2.38 | $818.18 | $774.17 | $1,036.98 |
| 161 | $818.18 | $4.09 | $2.39 | $815.79 | $778.26 | $1,043.46 |
| 162 | $815.79 | $4.08 | $2.40 | $813.39 | $782.34 | $1,049.94 |
| 163 | $813.39 | $4.07 | $2.41 | $810.98 | $786.40 | $1,056.43 |
| 164 | $810.98 | $4.05 | $2.43 | $808.55 | $790.46 | $1,062.91 |
| 165 | $808.55 | $4.04 | $2.44 | $806.11 | $794.50 | $1,069.39 |
| 166 | $806.11 | $4.03 | $2.45 | $803.66 | $798.53 | $1,075.87 |
| 167 | $803.66 | $4.02 | $2.46 | $801.20 | $802.55 | $1,082.35 |
| 168 | $801.20 | $4.01 | $2.48 | $798.72 | $806.55 | $1,088.83 |
| 169 | $798.72 | $3.99 | $2.49 | $796.24 | $810.55 | $1,095.31 |
| 170 | $796.24 | $3.98 | $2.50 | $793.74 | $814.53 | $1,101.79 |
| 171 | $793.74 | $3.97 | $2.51 | $791.22 | $818.50 | $1,108.28 |
| 172 | $791.22 | $3.96 | $2.53 | $788.70 | $822.45 | $1,114.76 |
| 173 | $788.70 | $3.94 | $2.54 | $786.16 | $826.40 | $1,121.24 |
| 174 | $786.16 | $3.93 | $2.55 | $783.61 | $830.33 | $1,127.72 |
| 175 | $783.61 | $3.92 | $2.56 | $781.05 | $834.25 | $1,134.20 |
| 176 | $781.05 | $3.91 | $2.58 | $778.47 | $838.15 | $1,140.68 |
| 177 | $778.47 | $3.89 | $2.59 | $775.88 | $842.04 | $1,147.16 |
| 178 | $775.88 | $3.88 | $2.60 | $773.28 | $845.92 | $1,153.64 |
| 179 | $773.28 | $3.87 | $2.61 | $770.67 | $849.79 | $1,160.12 |
| 180 | $770.67 | $3.85 | $2.63 | $768.04 | $853.64 | $1,166.61 |
| 181 | $768.04 | $3.84 | $2.64 | $765.40 | $857.48 | $1,173.09 |
| 182 | $765.40 | $3.83 | $2.65 | $762.74 | $861.31 | $1,179.57 |
| 183 | $762.74 | $3.81 | $2.67 | $760.08 | $865.12 | $1,186.05 |
| 184 | $760.08 | $3.80 | $2.68 | $757.39 | $868.92 | $1,192.53 |
| 185 | $757.39 | $3.79 | $2.69 | $754.70 | $872.71 | $1,199.01 |
| 186 | $754.70 | $3.77 | $2.71 | $751.99 | $876.49 | $1,205.49 |
| 187 | $751.99 | $3.76 | $2.72 | $749.27 | $880.25 | $1,211.97 |
| 188 | $749.27 | $3.75 | $2.73 | $746.54 | $883.99 | $1,218.45 |
| 189 | $746.54 | $3.73 | $2.75 | $743.79 | $887.72 | $1,224.94 |
| 190 | $743.79 | $3.72 | $2.76 | $741.03 | $891.44 | $1,231.42 |
| 191 | $741.03 | $3.71 | $2.78 | $738.25 | $895.15 | $1,237.90 |
| 192 | $738.25 | $3.69 | $2.79 | $735.46 | $898.84 | $1,244.38 |
| 193 | $735.46 | $3.68 | $2.80 | $732.66 | $902.52 | $1,250.86 |
| 194 | $732.66 | $3.66 | $2.82 | $729.84 | $906.18 | $1,257.34 |
| 195 | $729.84 | $3.65 | $2.83 | $727.01 | $909.83 | $1,263.82 |
| 196 | $727.01 | $3.64 | $2.85 | $724.16 | $913.46 | $1,270.30 |
| 197 | $724.16 | $3.62 | $2.86 | $721.30 | $917.09 | $1,276.78 |
| 198 | $721.30 | $3.61 | $2.87 | $718.43 | $920.69 | $1,283.27 |
| 199 | $718.43 | $3.59 | $2.89 | $715.54 | $924.28 | $1,289.75 |
| 200 | $715.54 | $3.58 | $2.90 | $712.63 | $927.86 | $1,296.23 |
| 201 | $712.63 | $3.56 | $2.92 | $709.72 | $931.42 | $1,302.71 |
| 202 | $709.72 | $3.55 | $2.93 | $706.78 | $934.97 | $1,309.19 |
| 203 | $706.78 | $3.53 | $2.95 | $703.84 | $938.51 | $1,315.67 |
| 204 | $703.84 | $3.52 | $2.96 | $700.87 | $942.03 | $1,322.15 |
| 205 | $700.87 | $3.50 | $2.98 | $697.90 | $945.53 | $1,328.63 |
| 206 | $697.90 | $3.49 | $2.99 | $694.91 | $949.02 | $1,335.12 |
| 207 | $694.91 | $3.47 | $3.01 | $691.90 | $952.49 | $1,341.60 |
| 208 | $691.90 | $3.46 | $3.02 | $688.88 | $955.95 | $1,348.08 |
| 209 | $688.88 | $3.44 | $3.04 | $685.84 | $959.40 | $1,354.56 |
| 210 | $685.84 | $3.43 | $3.05 | $682.79 | $962.83 | $1,361.04 |
| 211 | $682.79 | $3.41 | $3.07 | $679.72 | $966.24 | $1,367.52 |
| 212 | $679.72 | $3.40 | $3.08 | $676.64 | $969.64 | $1,374.00 |
| 213 | $676.64 | $3.38 | $3.10 | $673.54 | $973.02 | $1,380.48 |
| 214 | $673.54 | $3.37 | $3.11 | $670.43 | $976.39 | $1,386.96 |
| 215 | $670.43 | $3.35 | $3.13 | $667.30 | $979.74 | $1,393.45 |
| 216 | $667.30 | $3.34 | $3.14 | $664.15 | $983.08 | $1,399.93 |
| 217 | $664.15 | $3.32 | $3.16 | $660.99 | $986.40 | $1,406.41 |
| 218 | $660.99 | $3.30 | $3.18 | $657.82 | $989.71 | $1,412.89 |
| 219 | $657.82 | $3.29 | $3.19 | $654.62 | $992.99 | $1,419.37 |
| 220 | $654.62 | $3.27 | $3.21 | $651.42 | $996.27 | $1,425.85 |
| 221 | $651.42 | $3.26 | $3.22 | $648.19 | $999.52 | $1,432.33 |
| 222 | $648.19 | $3.24 | $3.24 | $644.95 | $1,002.77 | $1,438.81 |
| 223 | $644.95 | $3.22 | $3.26 | $641.70 | $1,005.99 | $1,445.29 |
| 224 | $641.70 | $3.21 | $3.27 | $638.42 | $1,009.20 | $1,451.78 |
| 225 | $638.42 | $3.19 | $3.29 | $635.13 | $1,012.39 | $1,458.26 |
| 226 | $635.13 | $3.18 | $3.31 | $631.83 | $1,015.57 | $1,464.74 |
| 227 | $631.83 | $3.16 | $3.32 | $628.51 | $1,018.73 | $1,471.22 |
| 228 | $628.51 | $3.14 | $3.34 | $625.17 | $1,021.87 | $1,477.70 |
| 229 | $625.17 | $3.13 | $3.36 | $621.81 | $1,024.99 | $1,484.18 |
| 230 | $621.81 | $3.11 | $3.37 | $618.44 | $1,028.10 | $1,490.66 |
| 231 | $618.44 | $3.09 | $3.39 | $615.05 | $1,031.20 | $1,497.14 |
| 232 | $615.05 | $3.08 | $3.41 | $611.65 | $1,034.27 | $1,503.62 |
| 233 | $611.65 | $3.06 | $3.42 | $608.22 | $1,037.33 | $1,510.11 |
| 234 | $608.22 | $3.04 | $3.44 | $604.78 | $1,040.37 | $1,516.59 |
| 235 | $604.78 | $3.02 | $3.46 | $601.33 | $1,043.39 | $1,523.07 |
| 236 | $601.33 | $3.01 | $3.47 | $597.85 | $1,046.40 | $1,529.55 |
| 237 | $597.85 | $2.99 | $3.49 | $594.36 | $1,049.39 | $1,536.03 |
| 238 | $594.36 | $2.97 | $3.51 | $590.85 | $1,052.36 | $1,542.51 |
| 239 | $590.85 | $2.95 | $3.53 | $587.32 | $1,055.32 | $1,548.99 |
| 240 | $587.32 | $2.94 | $3.54 | $583.78 | $1,058.25 | $1,555.47 |
| 241 | $583.78 | $2.92 | $3.56 | $580.22 | $1,061.17 | $1,561.96 |
| 242 | $580.22 | $2.90 | $3.58 | $576.64 | $1,064.07 | $1,568.44 |
| 243 | $576.64 | $2.88 | $3.60 | $573.04 | $1,066.96 | $1,574.92 |
| 244 | $573.04 | $2.87 | $3.62 | $569.42 | $1,069.82 | $1,581.40 |
| 245 | $569.42 | $2.85 | $3.63 | $565.79 | $1,072.67 | $1,587.88 |
| 246 | $565.79 | $2.83 | $3.65 | $562.14 | $1,075.50 | $1,594.36 |
| 247 | $562.14 | $2.81 | $3.67 | $558.47 | $1,078.31 | $1,600.84 |
| 248 | $558.47 | $2.79 | $3.69 | $554.78 | $1,081.10 | $1,607.32 |
| 249 | $554.78 | $2.77 | $3.71 | $551.07 | $1,083.87 | $1,613.80 |
| 250 | $551.07 | $2.76 | $3.73 | $547.34 | $1,086.63 | $1,620.29 |
| 251 | $547.34 | $2.74 | $3.74 | $543.60 | $1,089.37 | $1,626.77 |
| 252 | $543.60 | $2.72 | $3.76 | $539.84 | $1,092.08 | $1,633.25 |
| 253 | $539.84 | $2.70 | $3.78 | $536.05 | $1,094.78 | $1,639.73 |
| 254 | $536.05 | $2.68 | $3.80 | $532.25 | $1,097.46 | $1,646.21 |
| 255 | $532.25 | $2.66 | $3.82 | $528.43 | $1,100.12 | $1,652.69 |
| 256 | $528.43 | $2.64 | $3.84 | $524.59 | $1,102.77 | $1,659.17 |
| 257 | $524.59 | $2.62 | $3.86 | $520.74 | $1,105.39 | $1,665.65 |
| 258 | $520.74 | $2.60 | $3.88 | $516.86 | $1,107.99 | $1,672.13 |
| 259 | $516.86 | $2.58 | $3.90 | $512.96 | $1,110.58 | $1,678.62 |
| 260 | $512.96 | $2.56 | $3.92 | $509.05 | $1,113.14 | $1,685.10 |
| 261 | $509.05 | $2.55 | $3.94 | $505.11 | $1,115.69 | $1,691.58 |
| 262 | $505.11 | $2.53 | $3.96 | $501.15 | $1,118.21 | $1,698.06 |
| 263 | $501.15 | $2.51 | $3.98 | $497.18 | $1,120.72 | $1,704.54 |
| 264 | $497.18 | $2.49 | $4.00 | $493.18 | $1,123.21 | $1,711.02 |
| 265 | $493.18 | $2.47 | $4.02 | $489.17 | $1,125.67 | $1,717.50 |
| 266 | $489.17 | $2.45 | $4.04 | $485.13 | $1,128.12 | $1,723.98 |
| 267 | $485.13 | $2.43 | $4.06 | $481.08 | $1,130.54 | $1,730.46 |
| 268 | $481.08 | $2.41 | $4.08 | $477.00 | $1,132.95 | $1,736.95 |
| 269 | $477.00 | $2.39 | $4.10 | $472.91 | $1,135.33 | $1,743.43 |
| 270 | $472.91 | $2.36 | $4.12 | $468.79 | $1,137.70 | $1,749.91 |
| 271 | $468.79 | $2.34 | $4.14 | $464.65 | $1,140.04 | $1,756.39 |
| 272 | $464.65 | $2.32 | $4.16 | $460.49 | $1,142.36 | $1,762.87 |
| 273 | $460.49 | $2.30 | $4.18 | $456.32 | $1,144.67 | $1,769.35 |
| 274 | $456.32 | $2.28 | $4.20 | $452.12 | $1,146.95 | $1,775.83 |
| 275 | $452.12 | $2.26 | $4.22 | $447.90 | $1,149.21 | $1,782.31 |
| 276 | $447.90 | $2.24 | $4.24 | $443.65 | $1,151.45 | $1,788.79 |
| 277 | $443.65 | $2.22 | $4.26 | $439.39 | $1,153.67 | $1,795.28 |
| 278 | $439.39 | $2.20 | $4.28 | $435.11 | $1,155.86 | $1,801.76 |
| 279 | $435.11 | $2.18 | $4.31 | $430.80 | $1,158.04 | $1,808.24 |
| 280 | $430.80 | $2.15 | $4.33 | $426.47 | $1,160.19 | $1,814.72 |
| 281 | $426.47 | $2.13 | $4.35 | $422.13 | $1,162.33 | $1,821.20 |
| 282 | $422.13 | $2.11 | $4.37 | $417.75 | $1,164.44 | $1,827.68 |
| 283 | $417.75 | $2.09 | $4.39 | $413.36 | $1,166.53 | $1,834.16 |
| 284 | $413.36 | $2.07 | $4.41 | $408.95 | $1,168.59 | $1,840.64 |
| 285 | $408.95 | $2.04 | $4.44 | $404.51 | $1,170.64 | $1,847.13 |
| 286 | $404.51 | $2.02 | $4.46 | $400.05 | $1,172.66 | $1,853.61 |
| 287 | $400.05 | $2.00 | $4.48 | $395.57 | $1,174.66 | $1,860.09 |
| 288 | $395.57 | $1.98 | $4.50 | $391.07 | $1,176.64 | $1,866.57 |
| 289 | $391.07 | $1.96 | $4.53 | $386.54 | $1,178.59 | $1,873.05 |
| 290 | $386.54 | $1.93 | $4.55 | $381.99 | $1,180.53 | $1,879.53 |
| 291 | $381.99 | $1.91 | $4.57 | $377.42 | $1,182.44 | $1,886.01 |
| 292 | $377.42 | $1.89 | $4.59 | $372.83 | $1,184.32 | $1,892.49 |
| 293 | $372.83 | $1.86 | $4.62 | $368.21 | $1,186.19 | $1,898.97 |
| 294 | $368.21 | $1.84 | $4.64 | $363.57 | $1,188.03 | $1,905.46 |
| 295 | $363.57 | $1.82 | $4.66 | $358.91 | $1,189.85 | $1,911.94 |
| 296 | $358.91 | $1.79 | $4.69 | $354.22 | $1,191.64 | $1,918.42 |
| 297 | $354.22 | $1.77 | $4.71 | $349.51 | $1,193.41 | $1,924.90 |
| 298 | $349.51 | $1.75 | $4.73 | $344.78 | $1,195.16 | $1,931.38 |
| 299 | $344.78 | $1.72 | $4.76 | $340.02 | $1,196.88 | $1,937.86 |
| 300 | $340.02 | $1.70 | $4.78 | $335.24 | $1,198.58 | $1,944.34 |
| 301 | $335.24 | $1.68 | $4.80 | $330.44 | $1,200.26 | $1,950.82 |
| 302 | $330.44 | $1.65 | $4.83 | $325.61 | $1,201.91 | $1,957.30 |
| 303 | $325.61 | $1.63 | $4.85 | $320.75 | $1,203.54 | $1,963.79 |
| 304 | $320.75 | $1.60 | $4.88 | $315.88 | $1,205.14 | $1,970.27 |
| 305 | $315.88 | $1.58 | $4.90 | $310.97 | $1,206.72 | $1,976.75 |
| 306 | $310.97 | $1.55 | $4.93 | $306.05 | $1,208.28 | $1,983.23 |
| 307 | $306.05 | $1.53 | $4.95 | $301.10 | $1,209.81 | $1,989.71 |
| 308 | $301.10 | $1.51 | $4.98 | $296.12 | $1,211.31 | $1,996.19 |
| 309 | $296.12 | $1.48 | $5.00 | $291.12 | $1,212.79 | $2,002.67 |
| 310 | $291.12 | $1.46 | $5.03 | $286.10 | $1,214.25 | $2,009.15 |
| 311 | $286.10 | $1.43 | $5.05 | $281.04 | $1,215.68 | $2,015.63 |
| 312 | $281.04 | $1.41 | $5.08 | $275.97 | $1,217.09 | $2,022.12 |
| 313 | $275.97 | $1.38 | $5.10 | $270.87 | $1,218.46 | $2,028.60 |
| 314 | $270.87 | $1.35 | $5.13 | $265.74 | $1,219.82 | $2,035.08 |
| 315 | $265.74 | $1.33 | $5.15 | $260.59 | $1,221.15 | $2,041.56 |
| 316 | $260.59 | $1.30 | $5.18 | $255.41 | $1,222.45 | $2,048.04 |
| 317 | $255.41 | $1.28 | $5.20 | $250.21 | $1,223.73 | $2,054.52 |
| 318 | $250.21 | $1.25 | $5.23 | $244.98 | $1,224.98 | $2,061.00 |
| 319 | $244.98 | $1.22 | $5.26 | $239.72 | $1,226.20 | $2,067.48 |
| 320 | $239.72 | $1.20 | $5.28 | $234.44 | $1,227.40 | $2,073.97 |
| 321 | $234.44 | $1.17 | $5.31 | $229.13 | $1,228.57 | $2,080.45 |
| 322 | $229.13 | $1.15 | $5.34 | $223.79 | $1,229.72 | $2,086.93 |
| 323 | $223.79 | $1.12 | $5.36 | $218.43 | $1,230.84 | $2,093.41 |
| 324 | $218.43 | $1.09 | $5.39 | $213.04 | $1,231.93 | $2,099.89 |
| 325 | $213.04 | $1.07 | $5.42 | $207.63 | $1,233.00 | $2,106.37 |
| 326 | $207.63 | $1.04 | $5.44 | $202.18 | $1,234.03 | $2,112.85 |
| 327 | $202.18 | $1.01 | $5.47 | $196.71 | $1,235.05 | $2,119.33 |
| 328 | $196.71 | $0.98 | $5.50 | $191.21 | $1,236.03 | $2,125.81 |
| 329 | $191.21 | $0.96 | $5.53 | $185.69 | $1,236.99 | $2,132.30 |
| 330 | $185.69 | $0.93 | $5.55 | $180.14 | $1,237.91 | $2,138.78 |
| 331 | $180.14 | $0.90 | $5.58 | $174.56 | $1,238.81 | $2,145.26 |
| 332 | $174.56 | $0.87 | $5.61 | $168.95 | $1,239.69 | $2,151.74 |
| 333 | $168.95 | $0.84 | $5.64 | $163.31 | $1,240.53 | $2,158.22 |
| 334 | $163.31 | $0.82 | $5.66 | $157.65 | $1,241.35 | $2,164.70 |
| 335 | $157.65 | $0.79 | $5.69 | $151.95 | $1,242.14 | $2,171.18 |
| 336 | $151.95 | $0.76 | $5.72 | $146.23 | $1,242.90 | $2,177.66 |
| 337 | $146.23 | $0.73 | $5.75 | $140.48 | $1,243.63 | $2,184.14 |
| 338 | $140.48 | $0.70 | $5.78 | $134.70 | $1,244.33 | $2,190.63 |
| 339 | $134.70 | $0.67 | $5.81 | $128.90 | $1,245.00 | $2,197.11 |
| 340 | $128.90 | $0.64 | $5.84 | $123.06 | $1,245.65 | $2,203.59 |
| 341 | $123.06 | $0.62 | $5.87 | $117.19 | $1,246.26 | $2,210.07 |
| 342 | $117.19 | $0.59 | $5.90 | $111.30 | $1,246.85 | $2,216.55 |
| 343 | $111.30 | $0.56 | $5.92 | $105.37 | $1,247.41 | $2,223.03 |
| 344 | $105.37 | $0.53 | $5.95 | $99.42 | $1,247.93 | $2,229.51 |
| 345 | $99.42 | $0.50 | $5.98 | $93.44 | $1,248.43 | $2,235.99 |
| 346 | $93.44 | $0.47 | $6.01 | $87.42 | $1,248.90 | $2,242.47 |
| 347 | $87.42 | $0.44 | $6.04 | $81.38 | $1,249.33 | $2,248.96 |
| 348 | $81.38 | $0.41 | $6.07 | $75.30 | $1,249.74 | $2,255.44 |
| 349 | $75.30 | $0.38 | $6.10 | $69.20 | $1,250.12 | $2,261.92 |
| 350 | $69.20 | $0.35 | $6.14 | $63.06 | $1,250.46 | $2,268.40 |
| 351 | $63.06 | $0.32 | $6.17 | $56.90 | $1,250.78 | $2,274.88 |
| 352 | $56.90 | $0.28 | $6.20 | $50.70 | $1,251.06 | $2,281.36 |
| 353 | $50.70 | $0.25 | $6.23 | $44.47 | $1,251.32 | $2,287.84 |
| 354 | $44.47 | $0.22 | $6.26 | $38.22 | $1,251.54 | $2,294.32 |
| 355 | $38.22 | $0.19 | $6.29 | $31.93 | $1,251.73 | $2,300.81 |
| 356 | $31.93 | $0.16 | $6.32 | $25.60 | $1,251.89 | $2,307.29 |
| 357 | $25.60 | $0.13 | $6.35 | $19.25 | $1,252.02 | $2,313.77 |
| 358 | $19.25 | $0.10 | $6.38 | $12.87 | $1,252.11 | $2,320.25 |
| 359 | $12.87 | $0.06 | $6.42 | $6.45 | $1,252.18 | $2,326.73 |
| 360 | $6.45 | $0.03 | $6.45 | $-0.00 | $1,252.21 | $2,333.21 |