|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,104.50 | $6.44 | $0.91 | $1,103.59 | $6.44 | $7.35 |
| 2 | $1,103.59 | $6.44 | $0.91 | $1,102.68 | $12.88 | $14.70 |
| 3 | $1,102.68 | $6.43 | $0.92 | $1,101.77 | $19.31 | $22.04 |
| 4 | $1,101.77 | $6.43 | $0.92 | $1,100.85 | $25.74 | $29.39 |
| 5 | $1,100.85 | $6.42 | $0.93 | $1,099.92 | $32.16 | $36.74 |
| 6 | $1,099.92 | $6.42 | $0.93 | $1,098.99 | $38.58 | $44.09 |
| 7 | $1,098.99 | $6.41 | $0.94 | $1,098.05 | $44.99 | $51.44 |
| 8 | $1,098.05 | $6.41 | $0.94 | $1,097.11 | $51.39 | $58.79 |
| 9 | $1,097.11 | $6.40 | $0.95 | $1,096.16 | $57.79 | $66.13 |
| 10 | $1,096.16 | $6.39 | $0.95 | $1,095.21 | $64.19 | $73.48 |
| 11 | $1,095.21 | $6.39 | $0.96 | $1,094.25 | $70.58 | $80.83 |
| 12 | $1,094.25 | $6.38 | $0.97 | $1,093.28 | $76.96 | $88.18 |
| 13 | $1,093.28 | $6.38 | $0.97 | $1,092.31 | $83.34 | $95.53 |
| 14 | $1,092.31 | $6.37 | $0.98 | $1,091.33 | $89.71 | $102.88 |
| 15 | $1,091.33 | $6.37 | $0.98 | $1,090.35 | $96.07 | $110.22 |
| 16 | $1,090.35 | $6.36 | $0.99 | $1,089.36 | $102.44 | $117.57 |
| 17 | $1,089.36 | $6.35 | $0.99 | $1,088.37 | $108.79 | $124.92 |
| 18 | $1,088.37 | $6.35 | $1.00 | $1,087.37 | $115.14 | $132.27 |
| 19 | $1,087.37 | $6.34 | $1.01 | $1,086.36 | $121.48 | $139.62 |
| 20 | $1,086.36 | $6.34 | $1.01 | $1,085.35 | $127.82 | $146.97 |
| 21 | $1,085.35 | $6.33 | $1.02 | $1,084.34 | $134.15 | $154.31 |
| 22 | $1,084.34 | $6.33 | $1.02 | $1,083.31 | $140.48 | $161.66 |
| 23 | $1,083.31 | $6.32 | $1.03 | $1,082.28 | $146.79 | $169.01 |
| 24 | $1,082.28 | $6.31 | $1.03 | $1,081.25 | $153.11 | $176.36 |
| 25 | $1,081.25 | $6.31 | $1.04 | $1,080.21 | $159.42 | $183.71 |
| 26 | $1,080.21 | $6.30 | $1.05 | $1,079.16 | $165.72 | $191.05 |
| 27 | $1,079.16 | $6.30 | $1.05 | $1,078.11 | $172.01 | $198.40 |
| 28 | $1,078.11 | $6.29 | $1.06 | $1,077.05 | $178.30 | $205.75 |
| 29 | $1,077.05 | $6.28 | $1.07 | $1,075.98 | $184.58 | $213.10 |
| 30 | $1,075.98 | $6.28 | $1.07 | $1,074.91 | $190.86 | $220.45 |
| 31 | $1,074.91 | $6.27 | $1.08 | $1,073.83 | $197.13 | $227.80 |
| 32 | $1,073.83 | $6.26 | $1.08 | $1,072.75 | $203.39 | $235.14 |
| 33 | $1,072.75 | $6.26 | $1.09 | $1,071.66 | $209.65 | $242.49 |
| 34 | $1,071.66 | $6.25 | $1.10 | $1,070.56 | $215.90 | $249.84 |
| 35 | $1,070.56 | $6.24 | $1.10 | $1,069.46 | $222.15 | $257.19 |
| 36 | $1,069.46 | $6.24 | $1.11 | $1,068.35 | $228.39 | $264.54 |
| 37 | $1,068.35 | $6.23 | $1.12 | $1,067.23 | $234.62 | $271.89 |
| 38 | $1,067.23 | $6.23 | $1.12 | $1,066.11 | $240.84 | $279.23 |
| 39 | $1,066.11 | $6.22 | $1.13 | $1,064.98 | $247.06 | $286.58 |
| 40 | $1,064.98 | $6.21 | $1.14 | $1,063.85 | $253.28 | $293.93 |
| 41 | $1,063.85 | $6.21 | $1.14 | $1,062.70 | $259.48 | $301.28 |
| 42 | $1,062.70 | $6.20 | $1.15 | $1,061.55 | $265.68 | $308.63 |
| 43 | $1,061.55 | $6.19 | $1.16 | $1,060.40 | $271.87 | $315.98 |
| 44 | $1,060.40 | $6.19 | $1.16 | $1,059.24 | $278.06 | $323.32 |
| 45 | $1,059.24 | $6.18 | $1.17 | $1,058.07 | $284.24 | $330.67 |
| 46 | $1,058.07 | $6.17 | $1.18 | $1,056.89 | $290.41 | $338.02 |
| 47 | $1,056.89 | $6.17 | $1.18 | $1,055.71 | $296.57 | $345.37 |
| 48 | $1,055.71 | $6.16 | $1.19 | $1,054.52 | $302.73 | $352.72 |
| 49 | $1,054.52 | $6.15 | $1.20 | $1,053.32 | $308.88 | $360.07 |
| 50 | $1,053.32 | $6.14 | $1.20 | $1,052.12 | $315.03 | $367.41 |
| 51 | $1,052.12 | $6.14 | $1.21 | $1,050.90 | $321.17 | $374.76 |
| 52 | $1,050.90 | $6.13 | $1.22 | $1,049.69 | $327.30 | $382.11 |
| 53 | $1,049.69 | $6.12 | $1.23 | $1,048.46 | $333.42 | $389.46 |
| 54 | $1,048.46 | $6.12 | $1.23 | $1,047.23 | $339.54 | $396.81 |
| 55 | $1,047.23 | $6.11 | $1.24 | $1,045.99 | $345.64 | $404.15 |
| 56 | $1,045.99 | $6.10 | $1.25 | $1,044.74 | $351.75 | $411.50 |
| 57 | $1,044.74 | $6.09 | $1.25 | $1,043.49 | $357.84 | $418.85 |
| 58 | $1,043.49 | $6.09 | $1.26 | $1,042.23 | $363.93 | $426.20 |
| 59 | $1,042.23 | $6.08 | $1.27 | $1,040.96 | $370.01 | $433.55 |
| 60 | $1,040.96 | $6.07 | $1.28 | $1,039.68 | $376.08 | $440.90 |
| 61 | $1,039.68 | $6.06 | $1.28 | $1,038.40 | $382.14 | $448.24 |
| 62 | $1,038.40 | $6.06 | $1.29 | $1,037.11 | $388.20 | $455.59 |
| 63 | $1,037.11 | $6.05 | $1.30 | $1,035.81 | $394.25 | $462.94 |
| 64 | $1,035.81 | $6.04 | $1.31 | $1,034.50 | $400.29 | $470.29 |
| 65 | $1,034.50 | $6.03 | $1.31 | $1,033.19 | $406.33 | $477.64 |
| 66 | $1,033.19 | $6.03 | $1.32 | $1,031.87 | $412.36 | $484.99 |
| 67 | $1,031.87 | $6.02 | $1.33 | $1,030.54 | $418.37 | $492.33 |
| 68 | $1,030.54 | $6.01 | $1.34 | $1,029.20 | $424.39 | $499.68 |
| 69 | $1,029.20 | $6.00 | $1.34 | $1,027.86 | $430.39 | $507.03 |
| 70 | $1,027.86 | $6.00 | $1.35 | $1,026.51 | $436.39 | $514.38 |
| 71 | $1,026.51 | $5.99 | $1.36 | $1,025.15 | $442.37 | $521.73 |
| 72 | $1,025.15 | $5.98 | $1.37 | $1,023.78 | $448.35 | $529.08 |
| 73 | $1,023.78 | $5.97 | $1.38 | $1,022.40 | $454.33 | $536.42 |
| 74 | $1,022.40 | $5.96 | $1.38 | $1,021.02 | $460.29 | $543.77 |
| 75 | $1,021.02 | $5.96 | $1.39 | $1,019.63 | $466.25 | $551.12 |
| 76 | $1,019.63 | $5.95 | $1.40 | $1,018.22 | $472.19 | $558.47 |
| 77 | $1,018.22 | $5.94 | $1.41 | $1,016.82 | $478.13 | $565.82 |
| 78 | $1,016.82 | $5.93 | $1.42 | $1,015.40 | $484.06 | $573.16 |
| 79 | $1,015.40 | $5.92 | $1.43 | $1,013.97 | $489.99 | $580.51 |
| 80 | $1,013.97 | $5.91 | $1.43 | $1,012.54 | $495.90 | $587.86 |
| 81 | $1,012.54 | $5.91 | $1.44 | $1,011.10 | $501.81 | $595.21 |
| 82 | $1,011.10 | $5.90 | $1.45 | $1,009.65 | $507.71 | $602.56 |
| 83 | $1,009.65 | $5.89 | $1.46 | $1,008.19 | $513.60 | $609.91 |
| 84 | $1,008.19 | $5.88 | $1.47 | $1,006.72 | $519.48 | $617.25 |
| 85 | $1,006.72 | $5.87 | $1.48 | $1,005.25 | $525.35 | $624.60 |
| 86 | $1,005.25 | $5.86 | $1.48 | $1,003.76 | $531.21 | $631.95 |
| 87 | $1,003.76 | $5.86 | $1.49 | $1,002.27 | $537.07 | $639.30 |
| 88 | $1,002.27 | $5.85 | $1.50 | $1,000.77 | $542.92 | $646.65 |
| 89 | $1,000.77 | $5.84 | $1.51 | $999.26 | $548.75 | $654.00 |
| 90 | $999.26 | $5.83 | $1.52 | $997.74 | $554.58 | $661.34 |
| 91 | $997.74 | $5.82 | $1.53 | $996.21 | $560.40 | $668.69 |
| 92 | $996.21 | $5.81 | $1.54 | $994.67 | $566.21 | $676.04 |
| 93 | $994.67 | $5.80 | $1.55 | $993.13 | $572.02 | $683.39 |
| 94 | $993.13 | $5.79 | $1.56 | $991.57 | $577.81 | $690.74 |
| 95 | $991.57 | $5.78 | $1.56 | $990.01 | $583.59 | $698.09 |
| 96 | $990.01 | $5.78 | $1.57 | $988.44 | $589.37 | $705.43 |
| 97 | $988.44 | $5.77 | $1.58 | $986.85 | $595.13 | $712.78 |
| 98 | $986.85 | $5.76 | $1.59 | $985.26 | $600.89 | $720.13 |
| 99 | $985.26 | $5.75 | $1.60 | $983.66 | $606.64 | $727.48 |
| 100 | $983.66 | $5.74 | $1.61 | $982.05 | $612.38 | $734.83 |
| 101 | $982.05 | $5.73 | $1.62 | $980.43 | $618.11 | $742.17 |
| 102 | $980.43 | $5.72 | $1.63 | $978.80 | $623.82 | $749.52 |
| 103 | $978.80 | $5.71 | $1.64 | $977.16 | $629.53 | $756.87 |
| 104 | $977.16 | $5.70 | $1.65 | $975.51 | $635.23 | $764.22 |
| 105 | $975.51 | $5.69 | $1.66 | $973.86 | $640.92 | $771.57 |
| 106 | $973.86 | $5.68 | $1.67 | $972.19 | $646.61 | $778.92 |
| 107 | $972.19 | $5.67 | $1.68 | $970.51 | $652.28 | $786.26 |
| 108 | $970.51 | $5.66 | $1.69 | $968.83 | $657.94 | $793.61 |
| 109 | $968.83 | $5.65 | $1.70 | $967.13 | $663.59 | $800.96 |
| 110 | $967.13 | $5.64 | $1.71 | $965.42 | $669.23 | $808.31 |
| 111 | $965.42 | $5.63 | $1.72 | $963.71 | $674.86 | $815.66 |
| 112 | $963.71 | $5.62 | $1.73 | $961.98 | $680.48 | $823.01 |
| 113 | $961.98 | $5.61 | $1.74 | $960.24 | $686.10 | $830.35 |
| 114 | $960.24 | $5.60 | $1.75 | $958.49 | $691.70 | $837.70 |
| 115 | $958.49 | $5.59 | $1.76 | $956.74 | $697.29 | $845.05 |
| 116 | $956.74 | $5.58 | $1.77 | $954.97 | $702.87 | $852.40 |
| 117 | $954.97 | $5.57 | $1.78 | $953.19 | $708.44 | $859.75 |
| 118 | $953.19 | $5.56 | $1.79 | $951.41 | $714.00 | $867.10 |
| 119 | $951.41 | $5.55 | $1.80 | $949.61 | $719.55 | $874.44 |
| 120 | $949.61 | $5.54 | $1.81 | $947.80 | $725.09 | $881.79 |
| 121 | $947.80 | $5.53 | $1.82 | $945.98 | $730.62 | $889.14 |
| 122 | $945.98 | $5.52 | $1.83 | $944.15 | $736.14 | $896.49 |
| 123 | $944.15 | $5.51 | $1.84 | $942.31 | $741.64 | $903.84 |
| 124 | $942.31 | $5.50 | $1.85 | $940.46 | $747.14 | $911.18 |
| 125 | $940.46 | $5.49 | $1.86 | $938.59 | $752.63 | $918.53 |
| 126 | $938.59 | $5.48 | $1.87 | $936.72 | $758.10 | $925.88 |
| 127 | $936.72 | $5.46 | $1.88 | $934.84 | $763.57 | $933.23 |
| 128 | $934.84 | $5.45 | $1.90 | $932.94 | $769.02 | $940.58 |
| 129 | $932.94 | $5.44 | $1.91 | $931.04 | $774.46 | $947.93 |
| 130 | $931.04 | $5.43 | $1.92 | $929.12 | $779.89 | $955.27 |
| 131 | $929.12 | $5.42 | $1.93 | $927.19 | $785.31 | $962.62 |
| 132 | $927.19 | $5.41 | $1.94 | $925.25 | $790.72 | $969.97 |
| 133 | $925.25 | $5.40 | $1.95 | $923.30 | $796.12 | $977.32 |
| 134 | $923.30 | $5.39 | $1.96 | $921.34 | $801.50 | $984.67 |
| 135 | $921.34 | $5.37 | $1.97 | $919.36 | $806.88 | $992.02 |
| 136 | $919.36 | $5.36 | $1.99 | $917.38 | $812.24 | $999.36 |
| 137 | $917.38 | $5.35 | $2.00 | $915.38 | $817.59 | $1,006.71 |
| 138 | $915.38 | $5.34 | $2.01 | $913.37 | $822.93 | $1,014.06 |
| 139 | $913.37 | $5.33 | $2.02 | $911.35 | $828.26 | $1,021.41 |
| 140 | $911.35 | $5.32 | $2.03 | $909.32 | $833.58 | $1,028.76 |
| 141 | $909.32 | $5.30 | $2.04 | $907.28 | $838.88 | $1,036.11 |
| 142 | $907.28 | $5.29 | $2.06 | $905.22 | $844.17 | $1,043.45 |
| 143 | $905.22 | $5.28 | $2.07 | $903.15 | $849.45 | $1,050.80 |
| 144 | $903.15 | $5.27 | $2.08 | $901.07 | $854.72 | $1,058.15 |
| 145 | $901.07 | $5.26 | $2.09 | $898.98 | $859.98 | $1,065.50 |
| 146 | $898.98 | $5.24 | $2.10 | $896.88 | $865.22 | $1,072.85 |
| 147 | $896.88 | $5.23 | $2.12 | $894.76 | $870.45 | $1,080.20 |
| 148 | $894.76 | $5.22 | $2.13 | $892.63 | $875.67 | $1,087.54 |
| 149 | $892.63 | $5.21 | $2.14 | $890.49 | $880.88 | $1,094.89 |
| 150 | $890.49 | $5.19 | $2.15 | $888.34 | $886.08 | $1,102.24 |
| 151 | $888.34 | $5.18 | $2.17 | $886.17 | $891.26 | $1,109.59 |
| 152 | $886.17 | $5.17 | $2.18 | $883.99 | $896.43 | $1,116.94 |
| 153 | $883.99 | $5.16 | $2.19 | $881.80 | $901.58 | $1,124.28 |
| 154 | $881.80 | $5.14 | $2.20 | $879.59 | $906.73 | $1,131.63 |
| 155 | $879.59 | $5.13 | $2.22 | $877.38 | $911.86 | $1,138.98 |
| 156 | $877.38 | $5.12 | $2.23 | $875.15 | $916.98 | $1,146.33 |
| 157 | $875.15 | $5.11 | $2.24 | $872.90 | $922.08 | $1,153.68 |
| 158 | $872.90 | $5.09 | $2.26 | $870.65 | $927.17 | $1,161.03 |
| 159 | $870.65 | $5.08 | $2.27 | $868.38 | $932.25 | $1,168.37 |
| 160 | $868.38 | $5.07 | $2.28 | $866.10 | $937.32 | $1,175.72 |
| 161 | $866.10 | $5.05 | $2.30 | $863.80 | $942.37 | $1,183.07 |
| 162 | $863.80 | $5.04 | $2.31 | $861.49 | $947.41 | $1,190.42 |
| 163 | $861.49 | $5.03 | $2.32 | $859.17 | $952.43 | $1,197.77 |
| 164 | $859.17 | $5.01 | $2.34 | $856.83 | $957.45 | $1,205.12 |
| 165 | $856.83 | $5.00 | $2.35 | $854.48 | $962.44 | $1,212.46 |
| 166 | $854.48 | $4.98 | $2.36 | $852.12 | $967.43 | $1,219.81 |
| 167 | $852.12 | $4.97 | $2.38 | $849.74 | $972.40 | $1,227.16 |
| 168 | $849.74 | $4.96 | $2.39 | $847.35 | $977.36 | $1,234.51 |
| 169 | $847.35 | $4.94 | $2.41 | $844.94 | $982.30 | $1,241.86 |
| 170 | $844.94 | $4.93 | $2.42 | $842.52 | $987.23 | $1,249.21 |
| 171 | $842.52 | $4.91 | $2.43 | $840.09 | $992.14 | $1,256.55 |
| 172 | $840.09 | $4.90 | $2.45 | $837.64 | $997.04 | $1,263.90 |
| 173 | $837.64 | $4.89 | $2.46 | $835.18 | $1,001.93 | $1,271.25 |
| 174 | $835.18 | $4.87 | $2.48 | $832.70 | $1,006.80 | $1,278.60 |
| 175 | $832.70 | $4.86 | $2.49 | $830.21 | $1,011.66 | $1,285.95 |
| 176 | $830.21 | $4.84 | $2.51 | $827.71 | $1,016.50 | $1,293.29 |
| 177 | $827.71 | $4.83 | $2.52 | $825.19 | $1,021.33 | $1,300.64 |
| 178 | $825.19 | $4.81 | $2.53 | $822.65 | $1,026.14 | $1,307.99 |
| 179 | $822.65 | $4.80 | $2.55 | $820.10 | $1,030.94 | $1,315.34 |
| 180 | $820.10 | $4.78 | $2.56 | $817.54 | $1,035.73 | $1,322.69 |
| 181 | $817.54 | $4.77 | $2.58 | $814.96 | $1,040.50 | $1,330.04 |
| 182 | $814.96 | $4.75 | $2.59 | $812.36 | $1,045.25 | $1,337.38 |
| 183 | $812.36 | $4.74 | $2.61 | $809.76 | $1,049.99 | $1,344.73 |
| 184 | $809.76 | $4.72 | $2.62 | $807.13 | $1,054.71 | $1,352.08 |
| 185 | $807.13 | $4.71 | $2.64 | $804.49 | $1,059.42 | $1,359.43 |
| 186 | $804.49 | $4.69 | $2.66 | $801.84 | $1,064.11 | $1,366.78 |
| 187 | $801.84 | $4.68 | $2.67 | $799.16 | $1,068.79 | $1,374.13 |
| 188 | $799.16 | $4.66 | $2.69 | $796.48 | $1,073.45 | $1,381.47 |
| 189 | $796.48 | $4.65 | $2.70 | $793.78 | $1,078.10 | $1,388.82 |
| 190 | $793.78 | $4.63 | $2.72 | $791.06 | $1,082.73 | $1,396.17 |
| 191 | $791.06 | $4.61 | $2.73 | $788.32 | $1,087.34 | $1,403.52 |
| 192 | $788.32 | $4.60 | $2.75 | $785.57 | $1,091.94 | $1,410.87 |
| 193 | $785.57 | $4.58 | $2.77 | $782.81 | $1,096.52 | $1,418.22 |
| 194 | $782.81 | $4.57 | $2.78 | $780.03 | $1,101.09 | $1,425.56 |
| 195 | $780.03 | $4.55 | $2.80 | $777.23 | $1,105.64 | $1,432.91 |
| 196 | $777.23 | $4.53 | $2.81 | $774.41 | $1,110.17 | $1,440.26 |
| 197 | $774.41 | $4.52 | $2.83 | $771.58 | $1,114.69 | $1,447.61 |
| 198 | $771.58 | $4.50 | $2.85 | $768.74 | $1,119.19 | $1,454.96 |
| 199 | $768.74 | $4.48 | $2.86 | $765.87 | $1,123.68 | $1,462.30 |
| 200 | $765.87 | $4.47 | $2.88 | $762.99 | $1,128.14 | $1,469.65 |
| 201 | $762.99 | $4.45 | $2.90 | $760.09 | $1,132.60 | $1,477.00 |
| 202 | $760.09 | $4.43 | $2.91 | $757.18 | $1,137.03 | $1,484.35 |
| 203 | $757.18 | $4.42 | $2.93 | $754.25 | $1,141.45 | $1,491.70 |
| 204 | $754.25 | $4.40 | $2.95 | $751.30 | $1,145.85 | $1,499.05 |
| 205 | $751.30 | $4.38 | $2.97 | $748.33 | $1,150.23 | $1,506.39 |
| 206 | $748.33 | $4.37 | $2.98 | $745.35 | $1,154.59 | $1,513.74 |
| 207 | $745.35 | $4.35 | $3.00 | $742.35 | $1,158.94 | $1,521.09 |
| 208 | $742.35 | $4.33 | $3.02 | $739.33 | $1,163.27 | $1,528.44 |
| 209 | $739.33 | $4.31 | $3.04 | $736.30 | $1,167.58 | $1,535.79 |
| 210 | $736.30 | $4.30 | $3.05 | $733.24 | $1,171.88 | $1,543.14 |
| 211 | $733.24 | $4.28 | $3.07 | $730.17 | $1,176.16 | $1,550.48 |
| 212 | $730.17 | $4.26 | $3.09 | $727.08 | $1,180.42 | $1,557.83 |
| 213 | $727.08 | $4.24 | $3.11 | $723.98 | $1,184.66 | $1,565.18 |
| 214 | $723.98 | $4.22 | $3.13 | $720.85 | $1,188.88 | $1,572.53 |
| 215 | $720.85 | $4.20 | $3.14 | $717.71 | $1,193.09 | $1,579.88 |
| 216 | $717.71 | $4.19 | $3.16 | $714.55 | $1,197.27 | $1,587.23 |
| 217 | $714.55 | $4.17 | $3.18 | $711.37 | $1,201.44 | $1,594.57 |
| 218 | $711.37 | $4.15 | $3.20 | $708.17 | $1,205.59 | $1,601.92 |
| 219 | $708.17 | $4.13 | $3.22 | $704.95 | $1,209.72 | $1,609.27 |
| 220 | $704.95 | $4.11 | $3.24 | $701.71 | $1,213.83 | $1,616.62 |
| 221 | $701.71 | $4.09 | $3.25 | $698.46 | $1,217.93 | $1,623.97 |
| 222 | $698.46 | $4.07 | $3.27 | $695.19 | $1,222.00 | $1,631.32 |
| 223 | $695.19 | $4.06 | $3.29 | $691.89 | $1,226.06 | $1,638.66 |
| 224 | $691.89 | $4.04 | $3.31 | $688.58 | $1,230.09 | $1,646.01 |
| 225 | $688.58 | $4.02 | $3.33 | $685.25 | $1,234.11 | $1,653.36 |
| 226 | $685.25 | $4.00 | $3.35 | $681.90 | $1,238.11 | $1,660.71 |
| 227 | $681.90 | $3.98 | $3.37 | $678.53 | $1,242.08 | $1,668.06 |
| 228 | $678.53 | $3.96 | $3.39 | $675.14 | $1,246.04 | $1,675.40 |
| 229 | $675.14 | $3.94 | $3.41 | $671.73 | $1,249.98 | $1,682.75 |
| 230 | $671.73 | $3.92 | $3.43 | $668.30 | $1,253.90 | $1,690.10 |
| 231 | $668.30 | $3.90 | $3.45 | $664.85 | $1,257.80 | $1,697.45 |
| 232 | $664.85 | $3.88 | $3.47 | $661.38 | $1,261.68 | $1,704.80 |
| 233 | $661.38 | $3.86 | $3.49 | $657.89 | $1,265.53 | $1,712.15 |
| 234 | $657.89 | $3.84 | $3.51 | $654.38 | $1,269.37 | $1,719.49 |
| 235 | $654.38 | $3.82 | $3.53 | $650.85 | $1,273.19 | $1,726.84 |
| 236 | $650.85 | $3.80 | $3.55 | $647.29 | $1,276.99 | $1,734.19 |
| 237 | $647.29 | $3.78 | $3.57 | $643.72 | $1,280.76 | $1,741.54 |
| 238 | $643.72 | $3.76 | $3.59 | $640.13 | $1,284.52 | $1,748.89 |
| 239 | $640.13 | $3.73 | $3.61 | $636.51 | $1,288.25 | $1,756.24 |
| 240 | $636.51 | $3.71 | $3.64 | $632.88 | $1,291.96 | $1,763.58 |
| 241 | $632.88 | $3.69 | $3.66 | $629.22 | $1,295.66 | $1,770.93 |
| 242 | $629.22 | $3.67 | $3.68 | $625.55 | $1,299.33 | $1,778.28 |
| 243 | $625.55 | $3.65 | $3.70 | $621.85 | $1,302.97 | $1,785.63 |
| 244 | $621.85 | $3.63 | $3.72 | $618.13 | $1,306.60 | $1,792.98 |
| 245 | $618.13 | $3.61 | $3.74 | $614.38 | $1,310.21 | $1,800.33 |
| 246 | $614.38 | $3.58 | $3.76 | $610.62 | $1,313.79 | $1,807.67 |
| 247 | $610.62 | $3.56 | $3.79 | $606.83 | $1,317.35 | $1,815.02 |
| 248 | $606.83 | $3.54 | $3.81 | $603.02 | $1,320.89 | $1,822.37 |
| 249 | $603.02 | $3.52 | $3.83 | $599.19 | $1,324.41 | $1,829.72 |
| 250 | $599.19 | $3.50 | $3.85 | $595.34 | $1,327.91 | $1,837.07 |
| 251 | $595.34 | $3.47 | $3.88 | $591.46 | $1,331.38 | $1,844.41 |
| 252 | $591.46 | $3.45 | $3.90 | $587.57 | $1,334.83 | $1,851.76 |
| 253 | $587.57 | $3.43 | $3.92 | $583.65 | $1,338.26 | $1,859.11 |
| 254 | $583.65 | $3.40 | $3.94 | $579.70 | $1,341.66 | $1,866.46 |
| 255 | $579.70 | $3.38 | $3.97 | $575.74 | $1,345.04 | $1,873.81 |
| 256 | $575.74 | $3.36 | $3.99 | $571.75 | $1,348.40 | $1,881.16 |
| 257 | $571.75 | $3.34 | $4.01 | $567.73 | $1,351.74 | $1,888.50 |
| 258 | $567.73 | $3.31 | $4.04 | $563.70 | $1,355.05 | $1,895.85 |
| 259 | $563.70 | $3.29 | $4.06 | $559.64 | $1,358.34 | $1,903.20 |
| 260 | $559.64 | $3.26 | $4.08 | $555.55 | $1,361.60 | $1,910.55 |
| 261 | $555.55 | $3.24 | $4.11 | $551.44 | $1,364.84 | $1,917.90 |
| 262 | $551.44 | $3.22 | $4.13 | $547.31 | $1,368.06 | $1,925.25 |
| 263 | $547.31 | $3.19 | $4.16 | $543.16 | $1,371.25 | $1,932.59 |
| 264 | $543.16 | $3.17 | $4.18 | $538.98 | $1,374.42 | $1,939.94 |
| 265 | $538.98 | $3.14 | $4.20 | $534.77 | $1,377.56 | $1,947.29 |
| 266 | $534.77 | $3.12 | $4.23 | $530.54 | $1,380.68 | $1,954.64 |
| 267 | $530.54 | $3.09 | $4.25 | $526.29 | $1,383.78 | $1,961.99 |
| 268 | $526.29 | $3.07 | $4.28 | $522.01 | $1,386.85 | $1,969.34 |
| 269 | $522.01 | $3.05 | $4.30 | $517.71 | $1,389.89 | $1,976.68 |
| 270 | $517.71 | $3.02 | $4.33 | $513.38 | $1,392.91 | $1,984.03 |
| 271 | $513.38 | $2.99 | $4.35 | $509.03 | $1,395.91 | $1,991.38 |
| 272 | $509.03 | $2.97 | $4.38 | $504.65 | $1,398.88 | $1,998.73 |
| 273 | $504.65 | $2.94 | $4.40 | $500.24 | $1,401.82 | $2,006.08 |
| 274 | $500.24 | $2.92 | $4.43 | $495.81 | $1,404.74 | $2,013.42 |
| 275 | $495.81 | $2.89 | $4.46 | $491.36 | $1,407.63 | $2,020.77 |
| 276 | $491.36 | $2.87 | $4.48 | $486.88 | $1,410.50 | $2,028.12 |
| 277 | $486.88 | $2.84 | $4.51 | $482.37 | $1,413.34 | $2,035.47 |
| 278 | $482.37 | $2.81 | $4.53 | $477.83 | $1,416.15 | $2,042.82 |
| 279 | $477.83 | $2.79 | $4.56 | $473.27 | $1,418.94 | $2,050.17 |
| 280 | $473.27 | $2.76 | $4.59 | $468.69 | $1,421.70 | $2,057.51 |
| 281 | $468.69 | $2.73 | $4.61 | $464.07 | $1,424.43 | $2,064.86 |
| 282 | $464.07 | $2.71 | $4.64 | $459.43 | $1,427.14 | $2,072.21 |
| 283 | $459.43 | $2.68 | $4.67 | $454.76 | $1,429.82 | $2,079.56 |
| 284 | $454.76 | $2.65 | $4.70 | $450.07 | $1,432.47 | $2,086.91 |
| 285 | $450.07 | $2.63 | $4.72 | $445.34 | $1,435.10 | $2,094.26 |
| 286 | $445.34 | $2.60 | $4.75 | $440.59 | $1,437.70 | $2,101.60 |
| 287 | $440.59 | $2.57 | $4.78 | $435.81 | $1,440.27 | $2,108.95 |
| 288 | $435.81 | $2.54 | $4.81 | $431.01 | $1,442.81 | $2,116.30 |
| 289 | $431.01 | $2.51 | $4.83 | $426.17 | $1,445.32 | $2,123.65 |
| 290 | $426.17 | $2.49 | $4.86 | $421.31 | $1,447.81 | $2,131.00 |
| 291 | $421.31 | $2.46 | $4.89 | $416.42 | $1,450.27 | $2,138.35 |
| 292 | $416.42 | $2.43 | $4.92 | $411.50 | $1,452.70 | $2,145.69 |
| 293 | $411.50 | $2.40 | $4.95 | $406.55 | $1,455.10 | $2,153.04 |
| 294 | $406.55 | $2.37 | $4.98 | $401.58 | $1,457.47 | $2,160.39 |
| 295 | $401.58 | $2.34 | $5.01 | $396.57 | $1,459.81 | $2,167.74 |
| 296 | $396.57 | $2.31 | $5.03 | $391.54 | $1,462.12 | $2,175.09 |
| 297 | $391.54 | $2.28 | $5.06 | $386.47 | $1,464.41 | $2,182.44 |
| 298 | $386.47 | $2.25 | $5.09 | $381.38 | $1,466.66 | $2,189.78 |
| 299 | $381.38 | $2.22 | $5.12 | $376.26 | $1,468.89 | $2,197.13 |
| 300 | $376.26 | $2.19 | $5.15 | $371.10 | $1,471.08 | $2,204.48 |
| 301 | $371.10 | $2.16 | $5.18 | $365.92 | $1,473.25 | $2,211.83 |
| 302 | $365.92 | $2.13 | $5.21 | $360.70 | $1,475.38 | $2,219.18 |
| 303 | $360.70 | $2.10 | $5.24 | $355.46 | $1,477.49 | $2,226.52 |
| 304 | $355.46 | $2.07 | $5.27 | $350.19 | $1,479.56 | $2,233.87 |
| 305 | $350.19 | $2.04 | $5.31 | $344.88 | $1,481.60 | $2,241.22 |
| 306 | $344.88 | $2.01 | $5.34 | $339.54 | $1,483.61 | $2,248.57 |
| 307 | $339.54 | $1.98 | $5.37 | $334.18 | $1,485.59 | $2,255.92 |
| 308 | $334.18 | $1.95 | $5.40 | $328.78 | $1,487.54 | $2,263.27 |
| 309 | $328.78 | $1.92 | $5.43 | $323.35 | $1,489.46 | $2,270.61 |
| 310 | $323.35 | $1.89 | $5.46 | $317.88 | $1,491.35 | $2,277.96 |
| 311 | $317.88 | $1.85 | $5.49 | $312.39 | $1,493.20 | $2,285.31 |
| 312 | $312.39 | $1.82 | $5.53 | $306.87 | $1,495.02 | $2,292.66 |
| 313 | $306.87 | $1.79 | $5.56 | $301.31 | $1,496.81 | $2,300.01 |
| 314 | $301.31 | $1.76 | $5.59 | $295.72 | $1,498.57 | $2,307.36 |
| 315 | $295.72 | $1.73 | $5.62 | $290.09 | $1,500.30 | $2,314.70 |
| 316 | $290.09 | $1.69 | $5.66 | $284.44 | $1,501.99 | $2,322.05 |
| 317 | $284.44 | $1.66 | $5.69 | $278.75 | $1,503.65 | $2,329.40 |
| 318 | $278.75 | $1.63 | $5.72 | $273.03 | $1,505.27 | $2,336.75 |
| 319 | $273.03 | $1.59 | $5.76 | $267.27 | $1,506.87 | $2,344.10 |
| 320 | $267.27 | $1.56 | $5.79 | $261.48 | $1,508.43 | $2,351.45 |
| 321 | $261.48 | $1.53 | $5.82 | $255.66 | $1,509.95 | $2,358.79 |
| 322 | $255.66 | $1.49 | $5.86 | $249.80 | $1,511.44 | $2,366.14 |
| 323 | $249.80 | $1.46 | $5.89 | $243.91 | $1,512.90 | $2,373.49 |
| 324 | $243.91 | $1.42 | $5.93 | $237.98 | $1,514.32 | $2,380.84 |
| 325 | $237.98 | $1.39 | $5.96 | $232.02 | $1,515.71 | $2,388.19 |
| 326 | $232.02 | $1.35 | $5.99 | $226.03 | $1,517.06 | $2,395.53 |
| 327 | $226.03 | $1.32 | $6.03 | $220.00 | $1,518.38 | $2,402.88 |
| 328 | $220.00 | $1.28 | $6.06 | $213.93 | $1,519.67 | $2,410.23 |
| 329 | $213.93 | $1.25 | $6.10 | $207.83 | $1,520.91 | $2,417.58 |
| 330 | $207.83 | $1.21 | $6.14 | $201.70 | $1,522.13 | $2,424.93 |
| 331 | $201.70 | $1.18 | $6.17 | $195.53 | $1,523.30 | $2,432.28 |
| 332 | $195.53 | $1.14 | $6.21 | $189.32 | $1,524.44 | $2,439.62 |
| 333 | $189.32 | $1.10 | $6.24 | $183.08 | $1,525.55 | $2,446.97 |
| 334 | $183.08 | $1.07 | $6.28 | $176.80 | $1,526.62 | $2,454.32 |
| 335 | $176.80 | $1.03 | $6.32 | $170.48 | $1,527.65 | $2,461.67 |
| 336 | $170.48 | $0.99 | $6.35 | $164.12 | $1,528.64 | $2,469.02 |
| 337 | $164.12 | $0.96 | $6.39 | $157.73 | $1,529.60 | $2,476.37 |
| 338 | $157.73 | $0.92 | $6.43 | $151.31 | $1,530.52 | $2,483.71 |
| 339 | $151.31 | $0.88 | $6.47 | $144.84 | $1,531.40 | $2,491.06 |
| 340 | $144.84 | $0.84 | $6.50 | $138.34 | $1,532.25 | $2,498.41 |
| 341 | $138.34 | $0.81 | $6.54 | $131.79 | $1,533.05 | $2,505.76 |
| 342 | $131.79 | $0.77 | $6.58 | $125.22 | $1,533.82 | $2,513.11 |
| 343 | $125.22 | $0.73 | $6.62 | $118.60 | $1,534.55 | $2,520.46 |
| 344 | $118.60 | $0.69 | $6.66 | $111.94 | $1,535.24 | $2,527.80 |
| 345 | $111.94 | $0.65 | $6.70 | $105.25 | $1,535.90 | $2,535.15 |
| 346 | $105.25 | $0.61 | $6.73 | $98.51 | $1,536.51 | $2,542.50 |
| 347 | $98.51 | $0.57 | $6.77 | $91.74 | $1,537.09 | $2,549.85 |
| 348 | $91.74 | $0.54 | $6.81 | $84.92 | $1,537.62 | $2,557.20 |
| 349 | $84.92 | $0.50 | $6.85 | $78.07 | $1,538.12 | $2,564.54 |
| 350 | $78.07 | $0.46 | $6.89 | $71.18 | $1,538.57 | $2,571.89 |
| 351 | $71.18 | $0.42 | $6.93 | $64.25 | $1,538.99 | $2,579.24 |
| 352 | $64.25 | $0.37 | $6.97 | $57.27 | $1,539.36 | $2,586.59 |
| 353 | $57.27 | $0.33 | $7.01 | $50.26 | $1,539.70 | $2,593.94 |
| 354 | $50.26 | $0.29 | $7.06 | $43.20 | $1,539.99 | $2,601.29 |
| 355 | $43.20 | $0.25 | $7.10 | $36.11 | $1,540.24 | $2,608.63 |
| 356 | $36.11 | $0.21 | $7.14 | $28.97 | $1,540.45 | $2,615.98 |
| 357 | $28.97 | $0.17 | $7.18 | $21.79 | $1,540.62 | $2,623.33 |
| 358 | $21.79 | $0.13 | $7.22 | $14.57 | $1,540.75 | $2,630.68 |
| 359 | $14.57 | $0.08 | $7.26 | $7.31 | $1,540.83 | $2,638.03 |
| 360 | $7.31 | $0.04 | $7.31 | $0.00 | $1,540.88 | $2,645.38 |