|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,096.20 | $6.51 | $0.88 | $1,095.32 | $6.51 | $7.39 |
| 2 | $1,095.32 | $6.50 | $0.88 | $1,094.44 | $13.01 | $14.77 |
| 3 | $1,094.44 | $6.50 | $0.89 | $1,093.55 | $19.51 | $22.16 |
| 4 | $1,093.55 | $6.49 | $0.89 | $1,092.66 | $26.00 | $29.54 |
| 5 | $1,092.66 | $6.49 | $0.90 | $1,091.76 | $32.49 | $36.93 |
| 6 | $1,091.76 | $6.48 | $0.90 | $1,090.86 | $38.97 | $44.31 |
| 7 | $1,090.86 | $6.48 | $0.91 | $1,089.95 | $45.45 | $51.70 |
| 8 | $1,089.95 | $6.47 | $0.91 | $1,089.04 | $51.92 | $59.08 |
| 9 | $1,089.04 | $6.47 | $0.92 | $1,088.12 | $58.39 | $66.47 |
| 10 | $1,088.12 | $6.46 | $0.92 | $1,087.20 | $64.85 | $73.85 |
| 11 | $1,087.20 | $6.46 | $0.93 | $1,086.27 | $71.30 | $81.24 |
| 12 | $1,086.27 | $6.45 | $0.94 | $1,085.33 | $77.75 | $88.62 |
| 13 | $1,085.33 | $6.44 | $0.94 | $1,084.39 | $84.20 | $96.01 |
| 14 | $1,084.39 | $6.44 | $0.95 | $1,083.44 | $90.64 | $103.39 |
| 15 | $1,083.44 | $6.43 | $0.95 | $1,082.49 | $97.07 | $110.78 |
| 16 | $1,082.49 | $6.43 | $0.96 | $1,081.53 | $103.50 | $118.16 |
| 17 | $1,081.53 | $6.42 | $0.96 | $1,080.57 | $109.92 | $125.55 |
| 18 | $1,080.57 | $6.42 | $0.97 | $1,079.60 | $116.33 | $132.94 |
| 19 | $1,079.60 | $6.41 | $0.98 | $1,078.62 | $122.74 | $140.32 |
| 20 | $1,078.62 | $6.40 | $0.98 | $1,077.64 | $129.15 | $147.71 |
| 21 | $1,077.64 | $6.40 | $0.99 | $1,076.66 | $135.55 | $155.09 |
| 22 | $1,076.66 | $6.39 | $0.99 | $1,075.66 | $141.94 | $162.48 |
| 23 | $1,075.66 | $6.39 | $1.00 | $1,074.66 | $148.33 | $169.86 |
| 24 | $1,074.66 | $6.38 | $1.00 | $1,073.66 | $154.71 | $177.25 |
| 25 | $1,073.66 | $6.37 | $1.01 | $1,072.65 | $161.08 | $184.63 |
| 26 | $1,072.65 | $6.37 | $1.02 | $1,071.63 | $167.45 | $192.02 |
| 27 | $1,071.63 | $6.36 | $1.02 | $1,070.61 | $173.81 | $199.40 |
| 28 | $1,070.61 | $6.36 | $1.03 | $1,069.58 | $180.17 | $206.79 |
| 29 | $1,069.58 | $6.35 | $1.03 | $1,068.55 | $186.52 | $214.17 |
| 30 | $1,068.55 | $6.34 | $1.04 | $1,067.51 | $192.87 | $221.56 |
| 31 | $1,067.51 | $6.34 | $1.05 | $1,066.46 | $199.20 | $228.94 |
| 32 | $1,066.46 | $6.33 | $1.05 | $1,065.41 | $205.54 | $236.33 |
| 33 | $1,065.41 | $6.33 | $1.06 | $1,064.35 | $211.86 | $243.71 |
| 34 | $1,064.35 | $6.32 | $1.07 | $1,063.28 | $218.18 | $251.10 |
| 35 | $1,063.28 | $6.31 | $1.07 | $1,062.21 | $224.49 | $258.49 |
| 36 | $1,062.21 | $6.31 | $1.08 | $1,061.13 | $230.80 | $265.87 |
| 37 | $1,061.13 | $6.30 | $1.08 | $1,060.05 | $237.10 | $273.26 |
| 38 | $1,060.05 | $6.29 | $1.09 | $1,058.95 | $243.40 | $280.64 |
| 39 | $1,058.95 | $6.29 | $1.10 | $1,057.86 | $249.68 | $288.03 |
| 40 | $1,057.86 | $6.28 | $1.10 | $1,056.75 | $255.96 | $295.41 |
| 41 | $1,056.75 | $6.27 | $1.11 | $1,055.64 | $262.24 | $302.80 |
| 42 | $1,055.64 | $6.27 | $1.12 | $1,054.52 | $268.51 | $310.18 |
| 43 | $1,054.52 | $6.26 | $1.12 | $1,053.40 | $274.77 | $317.57 |
| 44 | $1,053.40 | $6.25 | $1.13 | $1,052.27 | $281.02 | $324.95 |
| 45 | $1,052.27 | $6.25 | $1.14 | $1,051.13 | $287.27 | $332.34 |
| 46 | $1,051.13 | $6.24 | $1.14 | $1,049.99 | $293.51 | $339.72 |
| 47 | $1,049.99 | $6.23 | $1.15 | $1,048.84 | $299.75 | $347.11 |
| 48 | $1,048.84 | $6.23 | $1.16 | $1,047.68 | $305.97 | $354.49 |
| 49 | $1,047.68 | $6.22 | $1.16 | $1,046.51 | $312.19 | $361.88 |
| 50 | $1,046.51 | $6.21 | $1.17 | $1,045.34 | $318.41 | $369.27 |
| 51 | $1,045.34 | $6.21 | $1.18 | $1,044.16 | $324.61 | $376.65 |
| 52 | $1,044.16 | $6.20 | $1.19 | $1,042.98 | $330.81 | $384.04 |
| 53 | $1,042.98 | $6.19 | $1.19 | $1,041.79 | $337.01 | $391.42 |
| 54 | $1,041.79 | $6.19 | $1.20 | $1,040.59 | $343.19 | $398.81 |
| 55 | $1,040.59 | $6.18 | $1.21 | $1,039.38 | $349.37 | $406.19 |
| 56 | $1,039.38 | $6.17 | $1.21 | $1,038.17 | $355.54 | $413.58 |
| 57 | $1,038.17 | $6.16 | $1.22 | $1,036.94 | $361.71 | $420.96 |
| 58 | $1,036.94 | $6.16 | $1.23 | $1,035.72 | $367.86 | $428.35 |
| 59 | $1,035.72 | $6.15 | $1.24 | $1,034.48 | $374.01 | $435.73 |
| 60 | $1,034.48 | $6.14 | $1.24 | $1,033.24 | $380.16 | $443.12 |
| 61 | $1,033.24 | $6.13 | $1.25 | $1,031.99 | $386.29 | $450.50 |
| 62 | $1,031.99 | $6.13 | $1.26 | $1,030.73 | $392.42 | $457.89 |
| 63 | $1,030.73 | $6.12 | $1.27 | $1,029.46 | $398.54 | $465.27 |
| 64 | $1,029.46 | $6.11 | $1.27 | $1,028.19 | $404.65 | $472.66 |
| 65 | $1,028.19 | $6.10 | $1.28 | $1,026.91 | $410.75 | $480.04 |
| 66 | $1,026.91 | $6.10 | $1.29 | $1,025.62 | $416.85 | $487.43 |
| 67 | $1,025.62 | $6.09 | $1.30 | $1,024.33 | $422.94 | $494.82 |
| 68 | $1,024.33 | $6.08 | $1.30 | $1,023.02 | $429.02 | $502.20 |
| 69 | $1,023.02 | $6.07 | $1.31 | $1,021.71 | $435.10 | $509.59 |
| 70 | $1,021.71 | $6.07 | $1.32 | $1,020.39 | $441.16 | $516.97 |
| 71 | $1,020.39 | $6.06 | $1.33 | $1,019.07 | $447.22 | $524.36 |
| 72 | $1,019.07 | $6.05 | $1.33 | $1,017.73 | $453.27 | $531.74 |
| 73 | $1,017.73 | $6.04 | $1.34 | $1,016.39 | $459.32 | $539.13 |
| 74 | $1,016.39 | $6.03 | $1.35 | $1,015.04 | $465.35 | $546.51 |
| 75 | $1,015.04 | $6.03 | $1.36 | $1,013.68 | $471.38 | $553.90 |
| 76 | $1,013.68 | $6.02 | $1.37 | $1,012.31 | $477.40 | $561.28 |
| 77 | $1,012.31 | $6.01 | $1.37 | $1,010.94 | $483.41 | $568.67 |
| 78 | $1,010.94 | $6.00 | $1.38 | $1,009.56 | $489.41 | $576.05 |
| 79 | $1,009.56 | $5.99 | $1.39 | $1,008.17 | $495.40 | $583.44 |
| 80 | $1,008.17 | $5.99 | $1.40 | $1,006.77 | $501.39 | $590.82 |
| 81 | $1,006.77 | $5.98 | $1.41 | $1,005.36 | $507.37 | $598.21 |
| 82 | $1,005.36 | $5.97 | $1.42 | $1,003.94 | $513.34 | $605.59 |
| 83 | $1,003.94 | $5.96 | $1.42 | $1,002.52 | $519.30 | $612.98 |
| 84 | $1,002.52 | $5.95 | $1.43 | $1,001.08 | $525.25 | $620.37 |
| 85 | $1,001.08 | $5.94 | $1.44 | $999.64 | $531.19 | $627.75 |
| 86 | $999.64 | $5.94 | $1.45 | $998.19 | $537.13 | $635.14 |
| 87 | $998.19 | $5.93 | $1.46 | $996.74 | $543.06 | $642.52 |
| 88 | $996.74 | $5.92 | $1.47 | $995.27 | $548.97 | $649.91 |
| 89 | $995.27 | $5.91 | $1.48 | $993.79 | $554.88 | $657.29 |
| 90 | $993.79 | $5.90 | $1.48 | $992.31 | $560.78 | $664.68 |
| 91 | $992.31 | $5.89 | $1.49 | $990.81 | $566.68 | $672.06 |
| 92 | $990.81 | $5.88 | $1.50 | $989.31 | $572.56 | $679.45 |
| 93 | $989.31 | $5.87 | $1.51 | $987.80 | $578.43 | $686.83 |
| 94 | $987.80 | $5.87 | $1.52 | $986.28 | $584.30 | $694.22 |
| 95 | $986.28 | $5.86 | $1.53 | $984.75 | $590.15 | $701.60 |
| 96 | $984.75 | $5.85 | $1.54 | $983.21 | $596.00 | $708.99 |
| 97 | $983.21 | $5.84 | $1.55 | $981.66 | $601.84 | $716.37 |
| 98 | $981.66 | $5.83 | $1.56 | $980.11 | $607.67 | $723.76 |
| 99 | $980.11 | $5.82 | $1.57 | $978.54 | $613.49 | $731.14 |
| 100 | $978.54 | $5.81 | $1.58 | $976.97 | $619.30 | $738.53 |
| 101 | $976.97 | $5.80 | $1.58 | $975.38 | $625.10 | $745.92 |
| 102 | $975.38 | $5.79 | $1.59 | $973.79 | $630.89 | $753.30 |
| 103 | $973.79 | $5.78 | $1.60 | $972.19 | $636.67 | $760.69 |
| 104 | $972.19 | $5.77 | $1.61 | $970.57 | $642.44 | $768.07 |
| 105 | $970.57 | $5.76 | $1.62 | $968.95 | $648.21 | $775.46 |
| 106 | $968.95 | $5.75 | $1.63 | $967.32 | $653.96 | $782.84 |
| 107 | $967.32 | $5.74 | $1.64 | $965.68 | $659.70 | $790.23 |
| 108 | $965.68 | $5.73 | $1.65 | $964.02 | $665.44 | $797.61 |
| 109 | $964.02 | $5.72 | $1.66 | $962.36 | $671.16 | $805.00 |
| 110 | $962.36 | $5.71 | $1.67 | $960.69 | $676.87 | $812.38 |
| 111 | $960.69 | $5.70 | $1.68 | $959.01 | $682.58 | $819.77 |
| 112 | $959.01 | $5.69 | $1.69 | $957.32 | $688.27 | $827.15 |
| 113 | $957.32 | $5.68 | $1.70 | $955.62 | $693.96 | $834.54 |
| 114 | $955.62 | $5.67 | $1.71 | $953.91 | $699.63 | $841.92 |
| 115 | $953.91 | $5.66 | $1.72 | $952.18 | $705.29 | $849.31 |
| 116 | $952.18 | $5.65 | $1.73 | $950.45 | $710.95 | $856.70 |
| 117 | $950.45 | $5.64 | $1.74 | $948.71 | $716.59 | $864.08 |
| 118 | $948.71 | $5.63 | $1.75 | $946.96 | $722.22 | $871.47 |
| 119 | $946.96 | $5.62 | $1.76 | $945.20 | $727.85 | $878.85 |
| 120 | $945.20 | $5.61 | $1.77 | $943.42 | $733.46 | $886.24 |
| 121 | $943.42 | $5.60 | $1.78 | $941.64 | $739.06 | $893.62 |
| 122 | $941.64 | $5.59 | $1.79 | $939.84 | $744.65 | $901.01 |
| 123 | $939.84 | $5.58 | $1.80 | $938.04 | $750.23 | $908.39 |
| 124 | $938.04 | $5.57 | $1.82 | $936.22 | $755.80 | $915.78 |
| 125 | $936.22 | $5.56 | $1.83 | $934.40 | $761.36 | $923.16 |
| 126 | $934.40 | $5.55 | $1.84 | $932.56 | $766.91 | $930.55 |
| 127 | $932.56 | $5.54 | $1.85 | $930.71 | $772.45 | $937.93 |
| 128 | $930.71 | $5.53 | $1.86 | $928.85 | $777.97 | $945.32 |
| 129 | $928.85 | $5.52 | $1.87 | $926.98 | $783.49 | $952.70 |
| 130 | $926.98 | $5.50 | $1.88 | $925.10 | $788.99 | $960.09 |
| 131 | $925.10 | $5.49 | $1.89 | $923.21 | $794.48 | $967.47 |
| 132 | $923.21 | $5.48 | $1.90 | $921.31 | $799.97 | $974.86 |
| 133 | $921.31 | $5.47 | $1.92 | $919.39 | $805.44 | $982.25 |
| 134 | $919.39 | $5.46 | $1.93 | $917.46 | $810.89 | $989.63 |
| 135 | $917.46 | $5.45 | $1.94 | $915.53 | $816.34 | $997.02 |
| 136 | $915.53 | $5.44 | $1.95 | $913.58 | $821.78 | $1,004.40 |
| 137 | $913.58 | $5.42 | $1.96 | $911.62 | $827.20 | $1,011.79 |
| 138 | $911.62 | $5.41 | $1.97 | $909.64 | $832.61 | $1,019.17 |
| 139 | $909.64 | $5.40 | $1.98 | $907.66 | $838.02 | $1,026.56 |
| 140 | $907.66 | $5.39 | $2.00 | $905.66 | $843.41 | $1,033.94 |
| 141 | $905.66 | $5.38 | $2.01 | $903.65 | $848.78 | $1,041.33 |
| 142 | $903.65 | $5.37 | $2.02 | $901.63 | $854.15 | $1,048.71 |
| 143 | $901.63 | $5.35 | $2.03 | $899.60 | $859.50 | $1,056.10 |
| 144 | $899.60 | $5.34 | $2.04 | $897.56 | $864.84 | $1,063.48 |
| 145 | $897.56 | $5.33 | $2.06 | $895.50 | $870.17 | $1,070.87 |
| 146 | $895.50 | $5.32 | $2.07 | $893.43 | $875.49 | $1,078.25 |
| 147 | $893.43 | $5.30 | $2.08 | $891.35 | $880.79 | $1,085.64 |
| 148 | $891.35 | $5.29 | $2.09 | $889.26 | $886.09 | $1,093.02 |
| 149 | $889.26 | $5.28 | $2.11 | $887.16 | $891.37 | $1,100.41 |
| 150 | $887.16 | $5.27 | $2.12 | $885.04 | $896.63 | $1,107.80 |
| 151 | $885.04 | $5.25 | $2.13 | $882.91 | $901.89 | $1,115.18 |
| 152 | $882.91 | $5.24 | $2.14 | $880.76 | $907.13 | $1,122.57 |
| 153 | $880.76 | $5.23 | $2.16 | $878.61 | $912.36 | $1,129.95 |
| 154 | $878.61 | $5.22 | $2.17 | $876.44 | $917.58 | $1,137.34 |
| 155 | $876.44 | $5.20 | $2.18 | $874.26 | $922.78 | $1,144.72 |
| 156 | $874.26 | $5.19 | $2.19 | $872.06 | $927.97 | $1,152.11 |
| 157 | $872.06 | $5.18 | $2.21 | $869.86 | $933.15 | $1,159.49 |
| 158 | $869.86 | $5.16 | $2.22 | $867.64 | $938.31 | $1,166.88 |
| 159 | $867.64 | $5.15 | $2.23 | $865.40 | $943.47 | $1,174.26 |
| 160 | $865.40 | $5.14 | $2.25 | $863.16 | $948.60 | $1,181.65 |
| 161 | $863.16 | $5.12 | $2.26 | $860.90 | $953.73 | $1,189.03 |
| 162 | $860.90 | $5.11 | $2.27 | $858.62 | $958.84 | $1,196.42 |
| 163 | $858.62 | $5.10 | $2.29 | $856.33 | $963.94 | $1,203.80 |
| 164 | $856.33 | $5.08 | $2.30 | $854.03 | $969.02 | $1,211.19 |
| 165 | $854.03 | $5.07 | $2.31 | $851.72 | $974.09 | $1,218.57 |
| 166 | $851.72 | $5.06 | $2.33 | $849.39 | $979.15 | $1,225.96 |
| 167 | $849.39 | $5.04 | $2.34 | $847.05 | $984.19 | $1,233.35 |
| 168 | $847.05 | $5.03 | $2.36 | $844.69 | $989.22 | $1,240.73 |
| 169 | $844.69 | $5.02 | $2.37 | $842.32 | $994.24 | $1,248.12 |
| 170 | $842.32 | $5.00 | $2.38 | $839.94 | $999.24 | $1,255.50 |
| 171 | $839.94 | $4.99 | $2.40 | $837.54 | $1,004.23 | $1,262.89 |
| 172 | $837.54 | $4.97 | $2.41 | $835.13 | $1,009.20 | $1,270.27 |
| 173 | $835.13 | $4.96 | $2.43 | $832.70 | $1,014.16 | $1,277.66 |
| 174 | $832.70 | $4.94 | $2.44 | $830.26 | $1,019.10 | $1,285.04 |
| 175 | $830.26 | $4.93 | $2.46 | $827.81 | $1,024.03 | $1,292.43 |
| 176 | $827.81 | $4.92 | $2.47 | $825.34 | $1,028.95 | $1,299.81 |
| 177 | $825.34 | $4.90 | $2.48 | $822.85 | $1,033.85 | $1,307.20 |
| 178 | $822.85 | $4.89 | $2.50 | $820.35 | $1,038.73 | $1,314.58 |
| 179 | $820.35 | $4.87 | $2.51 | $817.84 | $1,043.61 | $1,321.97 |
| 180 | $817.84 | $4.86 | $2.53 | $815.31 | $1,048.46 | $1,329.35 |
| 181 | $815.31 | $4.84 | $2.54 | $812.76 | $1,053.30 | $1,336.74 |
| 182 | $812.76 | $4.83 | $2.56 | $810.20 | $1,058.13 | $1,344.13 |
| 183 | $810.20 | $4.81 | $2.57 | $807.63 | $1,062.94 | $1,351.51 |
| 184 | $807.63 | $4.80 | $2.59 | $805.04 | $1,067.73 | $1,358.90 |
| 185 | $805.04 | $4.78 | $2.61 | $802.43 | $1,072.51 | $1,366.28 |
| 186 | $802.43 | $4.76 | $2.62 | $799.81 | $1,077.28 | $1,373.67 |
| 187 | $799.81 | $4.75 | $2.64 | $797.18 | $1,082.03 | $1,381.05 |
| 188 | $797.18 | $4.73 | $2.65 | $794.52 | $1,086.76 | $1,388.44 |
| 189 | $794.52 | $4.72 | $2.67 | $791.86 | $1,091.48 | $1,395.82 |
| 190 | $791.86 | $4.70 | $2.68 | $789.17 | $1,096.18 | $1,403.21 |
| 191 | $789.17 | $4.69 | $2.70 | $786.47 | $1,100.87 | $1,410.59 |
| 192 | $786.47 | $4.67 | $2.72 | $783.76 | $1,105.53 | $1,417.98 |
| 193 | $783.76 | $4.65 | $2.73 | $781.02 | $1,110.19 | $1,425.36 |
| 194 | $781.02 | $4.64 | $2.75 | $778.28 | $1,114.83 | $1,432.75 |
| 195 | $778.28 | $4.62 | $2.76 | $775.51 | $1,119.45 | $1,440.13 |
| 196 | $775.51 | $4.60 | $2.78 | $772.73 | $1,124.05 | $1,447.52 |
| 197 | $772.73 | $4.59 | $2.80 | $769.93 | $1,128.64 | $1,454.90 |
| 198 | $769.93 | $4.57 | $2.81 | $767.12 | $1,133.21 | $1,462.29 |
| 199 | $767.12 | $4.55 | $2.83 | $764.29 | $1,137.77 | $1,469.68 |
| 200 | $764.29 | $4.54 | $2.85 | $761.44 | $1,142.30 | $1,477.06 |
| 201 | $761.44 | $4.52 | $2.86 | $758.58 | $1,146.82 | $1,484.45 |
| 202 | $758.58 | $4.50 | $2.88 | $755.70 | $1,151.33 | $1,491.83 |
| 203 | $755.70 | $4.49 | $2.90 | $752.80 | $1,155.82 | $1,499.22 |
| 204 | $752.80 | $4.47 | $2.92 | $749.88 | $1,160.29 | $1,506.60 |
| 205 | $749.88 | $4.45 | $2.93 | $746.95 | $1,164.74 | $1,513.99 |
| 206 | $746.95 | $4.44 | $2.95 | $744.00 | $1,169.17 | $1,521.37 |
| 207 | $744.00 | $4.42 | $2.97 | $741.03 | $1,173.59 | $1,528.76 |
| 208 | $741.03 | $4.40 | $2.99 | $738.05 | $1,177.99 | $1,536.14 |
| 209 | $738.05 | $4.38 | $3.00 | $735.04 | $1,182.37 | $1,543.53 |
| 210 | $735.04 | $4.36 | $3.02 | $732.02 | $1,186.74 | $1,550.91 |
| 211 | $732.02 | $4.35 | $3.04 | $728.98 | $1,191.08 | $1,558.30 |
| 212 | $728.98 | $4.33 | $3.06 | $725.93 | $1,195.41 | $1,565.68 |
| 213 | $725.93 | $4.31 | $3.08 | $722.85 | $1,199.72 | $1,573.07 |
| 214 | $722.85 | $4.29 | $3.09 | $719.76 | $1,204.01 | $1,580.45 |
| 215 | $719.76 | $4.27 | $3.11 | $716.65 | $1,208.29 | $1,587.84 |
| 216 | $716.65 | $4.26 | $3.13 | $713.52 | $1,212.54 | $1,595.23 |
| 217 | $713.52 | $4.24 | $3.15 | $710.37 | $1,216.78 | $1,602.61 |
| 218 | $710.37 | $4.22 | $3.17 | $707.20 | $1,221.00 | $1,610.00 |
| 219 | $707.20 | $4.20 | $3.19 | $704.01 | $1,225.20 | $1,617.38 |
| 220 | $704.01 | $4.18 | $3.21 | $700.81 | $1,229.38 | $1,624.77 |
| 221 | $700.81 | $4.16 | $3.22 | $697.58 | $1,233.54 | $1,632.15 |
| 222 | $697.58 | $4.14 | $3.24 | $694.34 | $1,237.68 | $1,639.54 |
| 223 | $694.34 | $4.12 | $3.26 | $691.08 | $1,241.80 | $1,646.92 |
| 224 | $691.08 | $4.10 | $3.28 | $687.80 | $1,245.90 | $1,654.31 |
| 225 | $687.80 | $4.08 | $3.30 | $684.50 | $1,249.99 | $1,661.69 |
| 226 | $684.50 | $4.06 | $3.32 | $681.17 | $1,254.05 | $1,669.08 |
| 227 | $681.17 | $4.04 | $3.34 | $677.83 | $1,258.10 | $1,676.46 |
| 228 | $677.83 | $4.02 | $3.36 | $674.47 | $1,262.12 | $1,683.85 |
| 229 | $674.47 | $4.00 | $3.38 | $671.09 | $1,266.13 | $1,691.23 |
| 230 | $671.09 | $3.98 | $3.40 | $667.69 | $1,270.11 | $1,698.62 |
| 231 | $667.69 | $3.96 | $3.42 | $664.27 | $1,274.08 | $1,706.00 |
| 232 | $664.27 | $3.94 | $3.44 | $660.83 | $1,278.02 | $1,713.39 |
| 233 | $660.83 | $3.92 | $3.46 | $657.37 | $1,281.94 | $1,720.78 |
| 234 | $657.37 | $3.90 | $3.48 | $653.89 | $1,285.85 | $1,728.16 |
| 235 | $653.89 | $3.88 | $3.50 | $650.38 | $1,289.73 | $1,735.55 |
| 236 | $650.38 | $3.86 | $3.52 | $646.86 | $1,293.59 | $1,742.93 |
| 237 | $646.86 | $3.84 | $3.54 | $643.31 | $1,297.43 | $1,750.32 |
| 238 | $643.31 | $3.82 | $3.57 | $639.75 | $1,301.25 | $1,757.70 |
| 239 | $639.75 | $3.80 | $3.59 | $636.16 | $1,305.05 | $1,765.09 |
| 240 | $636.16 | $3.78 | $3.61 | $632.55 | $1,308.83 | $1,772.47 |
| 241 | $632.55 | $3.76 | $3.63 | $628.92 | $1,312.58 | $1,779.86 |
| 242 | $628.92 | $3.73 | $3.65 | $625.27 | $1,316.32 | $1,787.24 |
| 243 | $625.27 | $3.71 | $3.67 | $621.60 | $1,320.03 | $1,794.63 |
| 244 | $621.60 | $3.69 | $3.69 | $617.91 | $1,323.72 | $1,802.01 |
| 245 | $617.91 | $3.67 | $3.72 | $614.19 | $1,327.39 | $1,809.40 |
| 246 | $614.19 | $3.65 | $3.74 | $610.45 | $1,331.04 | $1,816.78 |
| 247 | $610.45 | $3.62 | $3.76 | $606.69 | $1,334.66 | $1,824.17 |
| 248 | $606.69 | $3.60 | $3.78 | $602.91 | $1,338.26 | $1,831.56 |
| 249 | $602.91 | $3.58 | $3.81 | $599.10 | $1,341.84 | $1,838.94 |
| 250 | $599.10 | $3.56 | $3.83 | $595.27 | $1,345.40 | $1,846.33 |
| 251 | $595.27 | $3.53 | $3.85 | $591.42 | $1,348.93 | $1,853.71 |
| 252 | $591.42 | $3.51 | $3.87 | $587.55 | $1,352.45 | $1,861.10 |
| 253 | $587.55 | $3.49 | $3.90 | $583.65 | $1,355.93 | $1,868.48 |
| 254 | $583.65 | $3.47 | $3.92 | $579.73 | $1,359.40 | $1,875.87 |
| 255 | $579.73 | $3.44 | $3.94 | $575.79 | $1,362.84 | $1,883.25 |
| 256 | $575.79 | $3.42 | $3.97 | $571.82 | $1,366.26 | $1,890.64 |
| 257 | $571.82 | $3.40 | $3.99 | $567.83 | $1,369.66 | $1,898.02 |
| 258 | $567.83 | $3.37 | $4.01 | $563.82 | $1,373.03 | $1,905.41 |
| 259 | $563.82 | $3.35 | $4.04 | $559.78 | $1,376.37 | $1,912.79 |
| 260 | $559.78 | $3.32 | $4.06 | $555.72 | $1,379.70 | $1,920.18 |
| 261 | $555.72 | $3.30 | $4.09 | $551.63 | $1,383.00 | $1,927.56 |
| 262 | $551.63 | $3.28 | $4.11 | $547.52 | $1,386.27 | $1,934.95 |
| 263 | $547.52 | $3.25 | $4.13 | $543.39 | $1,389.52 | $1,942.33 |
| 264 | $543.39 | $3.23 | $4.16 | $539.23 | $1,392.75 | $1,949.72 |
| 265 | $539.23 | $3.20 | $4.18 | $535.05 | $1,395.95 | $1,957.11 |
| 266 | $535.05 | $3.18 | $4.21 | $530.84 | $1,399.13 | $1,964.49 |
| 267 | $530.84 | $3.15 | $4.23 | $526.60 | $1,402.28 | $1,971.88 |
| 268 | $526.60 | $3.13 | $4.26 | $522.35 | $1,405.41 | $1,979.26 |
| 269 | $522.35 | $3.10 | $4.28 | $518.06 | $1,408.51 | $1,986.65 |
| 270 | $518.06 | $3.08 | $4.31 | $513.75 | $1,411.58 | $1,994.03 |
| 271 | $513.75 | $3.05 | $4.33 | $509.42 | $1,414.64 | $2,001.42 |
| 272 | $509.42 | $3.02 | $4.36 | $505.06 | $1,417.66 | $2,008.80 |
| 273 | $505.06 | $3.00 | $4.39 | $500.67 | $1,420.66 | $2,016.19 |
| 274 | $500.67 | $2.97 | $4.41 | $496.26 | $1,423.63 | $2,023.57 |
| 275 | $496.26 | $2.95 | $4.44 | $491.82 | $1,426.58 | $2,030.96 |
| 276 | $491.82 | $2.92 | $4.47 | $487.35 | $1,429.50 | $2,038.34 |
| 277 | $487.35 | $2.89 | $4.49 | $482.86 | $1,432.39 | $2,045.73 |
| 278 | $482.86 | $2.87 | $4.52 | $478.34 | $1,435.26 | $2,053.11 |
| 279 | $478.34 | $2.84 | $4.55 | $473.80 | $1,438.10 | $2,060.50 |
| 280 | $473.80 | $2.81 | $4.57 | $469.23 | $1,440.91 | $2,067.88 |
| 281 | $469.23 | $2.79 | $4.60 | $464.63 | $1,443.70 | $2,075.27 |
| 282 | $464.63 | $2.76 | $4.63 | $460.00 | $1,446.46 | $2,082.66 |
| 283 | $460.00 | $2.73 | $4.65 | $455.35 | $1,449.19 | $2,090.04 |
| 284 | $455.35 | $2.70 | $4.68 | $450.67 | $1,451.89 | $2,097.43 |
| 285 | $450.67 | $2.68 | $4.71 | $445.96 | $1,454.57 | $2,104.81 |
| 286 | $445.96 | $2.65 | $4.74 | $441.22 | $1,457.22 | $2,112.20 |
| 287 | $441.22 | $2.62 | $4.77 | $436.45 | $1,459.84 | $2,119.58 |
| 288 | $436.45 | $2.59 | $4.79 | $431.66 | $1,462.43 | $2,126.97 |
| 289 | $431.66 | $2.56 | $4.82 | $426.84 | $1,464.99 | $2,134.35 |
| 290 | $426.84 | $2.53 | $4.85 | $421.99 | $1,467.52 | $2,141.74 |
| 291 | $421.99 | $2.51 | $4.88 | $417.11 | $1,470.03 | $2,149.12 |
| 292 | $417.11 | $2.48 | $4.91 | $412.20 | $1,472.51 | $2,156.51 |
| 293 | $412.20 | $2.45 | $4.94 | $407.26 | $1,474.95 | $2,163.89 |
| 294 | $407.26 | $2.42 | $4.97 | $402.29 | $1,477.37 | $2,171.28 |
| 295 | $402.29 | $2.39 | $5.00 | $397.30 | $1,479.76 | $2,178.66 |
| 296 | $397.30 | $2.36 | $5.03 | $392.27 | $1,482.12 | $2,186.05 |
| 297 | $392.27 | $2.33 | $5.06 | $387.21 | $1,484.45 | $2,193.43 |
| 298 | $387.21 | $2.30 | $5.09 | $382.13 | $1,486.75 | $2,200.82 |
| 299 | $382.13 | $2.27 | $5.12 | $377.01 | $1,489.02 | $2,208.21 |
| 300 | $377.01 | $2.24 | $5.15 | $371.86 | $1,491.25 | $2,215.59 |
| 301 | $371.86 | $2.21 | $5.18 | $366.69 | $1,493.46 | $2,222.98 |
| 302 | $366.69 | $2.18 | $5.21 | $361.48 | $1,495.64 | $2,230.36 |
| 303 | $361.48 | $2.15 | $5.24 | $356.24 | $1,497.79 | $2,237.75 |
| 304 | $356.24 | $2.12 | $5.27 | $350.97 | $1,499.90 | $2,245.13 |
| 305 | $350.97 | $2.08 | $5.30 | $345.67 | $1,501.99 | $2,252.52 |
| 306 | $345.67 | $2.05 | $5.33 | $340.34 | $1,504.04 | $2,259.90 |
| 307 | $340.34 | $2.02 | $5.36 | $334.97 | $1,506.06 | $2,267.29 |
| 308 | $334.97 | $1.99 | $5.40 | $329.57 | $1,508.05 | $2,274.67 |
| 309 | $329.57 | $1.96 | $5.43 | $324.15 | $1,510.00 | $2,282.06 |
| 310 | $324.15 | $1.92 | $5.46 | $318.68 | $1,511.93 | $2,289.44 |
| 311 | $318.68 | $1.89 | $5.49 | $313.19 | $1,513.82 | $2,296.83 |
| 312 | $313.19 | $1.86 | $5.53 | $307.67 | $1,515.68 | $2,304.21 |
| 313 | $307.67 | $1.83 | $5.56 | $302.11 | $1,517.51 | $2,311.60 |
| 314 | $302.11 | $1.79 | $5.59 | $296.52 | $1,519.30 | $2,318.98 |
| 315 | $296.52 | $1.76 | $5.62 | $290.89 | $1,521.06 | $2,326.37 |
| 316 | $290.89 | $1.73 | $5.66 | $285.23 | $1,522.79 | $2,333.76 |
| 317 | $285.23 | $1.69 | $5.69 | $279.54 | $1,524.48 | $2,341.14 |
| 318 | $279.54 | $1.66 | $5.73 | $273.82 | $1,526.14 | $2,348.53 |
| 319 | $273.82 | $1.63 | $5.76 | $268.06 | $1,527.77 | $2,355.91 |
| 320 | $268.06 | $1.59 | $5.79 | $262.26 | $1,529.36 | $2,363.30 |
| 321 | $262.26 | $1.56 | $5.83 | $256.43 | $1,530.92 | $2,370.68 |
| 322 | $256.43 | $1.52 | $5.86 | $250.57 | $1,532.44 | $2,378.07 |
| 323 | $250.57 | $1.49 | $5.90 | $244.67 | $1,533.93 | $2,385.45 |
| 324 | $244.67 | $1.45 | $5.93 | $238.74 | $1,535.38 | $2,392.84 |
| 325 | $238.74 | $1.42 | $5.97 | $232.77 | $1,536.80 | $2,400.22 |
| 326 | $232.77 | $1.38 | $6.00 | $226.77 | $1,538.18 | $2,407.61 |
| 327 | $226.77 | $1.35 | $6.04 | $220.73 | $1,539.53 | $2,414.99 |
| 328 | $220.73 | $1.31 | $6.07 | $214.66 | $1,540.84 | $2,422.38 |
| 329 | $214.66 | $1.27 | $6.11 | $208.55 | $1,542.11 | $2,429.76 |
| 330 | $208.55 | $1.24 | $6.15 | $202.40 | $1,543.35 | $2,437.15 |
| 331 | $202.40 | $1.20 | $6.18 | $196.22 | $1,544.55 | $2,444.54 |
| 332 | $196.22 | $1.17 | $6.22 | $190.00 | $1,545.72 | $2,451.92 |
| 333 | $190.00 | $1.13 | $6.26 | $183.74 | $1,546.84 | $2,459.31 |
| 334 | $183.74 | $1.09 | $6.29 | $177.44 | $1,547.93 | $2,466.69 |
| 335 | $177.44 | $1.05 | $6.33 | $171.11 | $1,548.99 | $2,474.08 |
| 336 | $171.11 | $1.02 | $6.37 | $164.74 | $1,550.00 | $2,481.46 |
| 337 | $164.74 | $0.98 | $6.41 | $158.34 | $1,550.98 | $2,488.85 |
| 338 | $158.34 | $0.94 | $6.45 | $151.89 | $1,551.92 | $2,496.23 |
| 339 | $151.89 | $0.90 | $6.48 | $145.41 | $1,552.82 | $2,503.62 |
| 340 | $145.41 | $0.86 | $6.52 | $138.89 | $1,553.69 | $2,511.00 |
| 341 | $138.89 | $0.82 | $6.56 | $132.32 | $1,554.51 | $2,518.39 |
| 342 | $132.32 | $0.79 | $6.60 | $125.72 | $1,555.30 | $2,525.77 |
| 343 | $125.72 | $0.75 | $6.64 | $119.09 | $1,556.04 | $2,533.16 |
| 344 | $119.09 | $0.71 | $6.68 | $112.41 | $1,556.75 | $2,540.54 |
| 345 | $112.41 | $0.67 | $6.72 | $105.69 | $1,557.42 | $2,547.93 |
| 346 | $105.69 | $0.63 | $6.76 | $98.93 | $1,558.05 | $2,555.31 |
| 347 | $98.93 | $0.59 | $6.80 | $92.13 | $1,558.63 | $2,562.70 |
| 348 | $92.13 | $0.55 | $6.84 | $85.30 | $1,559.18 | $2,570.09 |
| 349 | $85.30 | $0.51 | $6.88 | $78.42 | $1,559.69 | $2,577.47 |
| 350 | $78.42 | $0.47 | $6.92 | $71.50 | $1,560.15 | $2,584.86 |
| 351 | $71.50 | $0.42 | $6.96 | $64.54 | $1,560.58 | $2,592.24 |
| 352 | $64.54 | $0.38 | $7.00 | $57.53 | $1,560.96 | $2,599.63 |
| 353 | $57.53 | $0.34 | $7.04 | $50.49 | $1,561.30 | $2,607.01 |
| 354 | $50.49 | $0.30 | $7.09 | $43.41 | $1,561.60 | $2,614.40 |
| 355 | $43.41 | $0.26 | $7.13 | $36.28 | $1,561.86 | $2,621.78 |
| 356 | $36.28 | $0.22 | $7.17 | $29.11 | $1,562.08 | $2,629.17 |
| 357 | $29.11 | $0.17 | $7.21 | $21.90 | $1,562.25 | $2,636.55 |
| 358 | $21.90 | $0.13 | $7.26 | $14.64 | $1,562.38 | $2,643.94 |
| 359 | $14.64 | $0.09 | $7.30 | $7.34 | $1,562.47 | $2,651.32 |
| 360 | $7.34 | $0.04 | $7.34 | $-0.00 | $1,562.51 | $2,658.71 |