Amortization Schedule with Extra Payments Calculator
Create an amortization schedule incorporating extra payments. Use our calculator to see how additional contributions can reduce your loan term and save on interest costs.
| Payment # | Payment Date | Principal Payment | Interest Payment | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| 1 | 12/21/2024 | $288.16 | $666.67 | $0.00 | $954.83 | $199,711.84 |
| 2 | 12/21/2024 | $289.12 | $665.71 | $0.00 | $954.83 | $199,422.71 |
| 3 | 12/21/2024 | $290.09 | $664.74 | $0.00 | $954.83 | $199,132.62 |
| 4 | 12/21/2024 | $291.06 | $663.78 | $0.00 | $954.83 | $198,841.57 |
| 5 | 12/21/2024 | $292.03 | $662.81 | $0.00 | $954.83 | $198,549.54 |
| 6 | 12/21/2024 | $293.00 | $661.83 | $0.00 | $954.83 | $198,256.54 |
| 7 | 12/21/2024 | $293.98 | $660.86 | $0.00 | $954.83 | $197,962.57 |
| 8 | 12/21/2024 | $294.96 | $659.88 | $0.00 | $954.83 | $197,667.61 |
| 9 | 12/21/2024 | $295.94 | $658.89 | $0.00 | $954.83 | $197,371.67 |
| 10 | 12/21/2024 | $296.93 | $657.91 | $0.00 | $954.83 | $197,074.75 |
| 11 | 12/21/2024 | $297.91 | $656.92 | $0.00 | $954.83 | $196,776.83 |
| 12 | 12/21/2024 | $298.91 | $655.92 | $0.00 | $954.83 | $196,477.93 |
| 13 | 12/21/2024 | $299.90 | $654.93 | $100.00 | $954.83 | $196,178.02 |
| 14 | 12/21/2024 | $300.90 | $653.93 | $100.00 | $954.83 | $195,977.12 |
| 15 | 12/21/2024 | $301.57 | $653.26 | $100.00 | $954.83 | $195,775.55 |
| 16 | 12/21/2024 | $302.25 | $652.59 | $100.00 | $954.83 | $195,573.30 |
| 17 | 12/21/2024 | $302.92 | $651.91 | $100.00 | $954.83 | $195,370.38 |
| 18 | 12/21/2024 | $303.60 | $651.23 | $100.00 | $954.83 | $195,166.78 |
| 19 | 12/21/2024 | $304.27 | $650.56 | $100.00 | $954.83 | $194,962.51 |
| 20 | 12/21/2024 | $304.96 | $649.88 | $100.00 | $954.83 | $194,757.55 |
| 21 | 12/21/2024 | $305.64 | $649.19 | $100.00 | $954.83 | $194,551.92 |
| 22 | 12/21/2024 | $306.32 | $648.51 | $100.00 | $954.83 | $194,345.59 |
| 23 | 12/21/2024 | $307.01 | $647.82 | $100.00 | $954.83 | $194,138.58 |
| 24 | 12/21/2024 | $307.70 | $647.13 | $100.00 | $954.83 | $193,930.88 |
| 25 | 12/21/2024 | $308.39 | $646.44 | $100.00 | $954.83 | $193,722.48 |
| 26 | 12/21/2024 | $309.09 | $645.74 | $100.00 | $954.83 | $193,513.39 |
| 27 | 12/21/2024 | $309.79 | $645.04 | $100.00 | $954.83 | $193,303.61 |
| 28 | 12/21/2024 | $310.49 | $644.35 | $100.00 | $954.83 | $193,093.12 |
| 29 | 12/21/2024 | $311.19 | $643.64 | $100.00 | $954.83 | $192,881.94 |
| 30 | 12/21/2024 | $311.89 | $642.94 | $100.00 | $954.83 | $192,670.05 |
| 31 | 12/21/2024 | $312.60 | $642.23 | $100.00 | $954.83 | $192,457.45 |
| 32 | 12/21/2024 | $313.31 | $641.52 | $100.00 | $954.83 | $192,244.14 |
| 33 | 12/21/2024 | $314.02 | $640.81 | $100.00 | $954.83 | $192,030.13 |
| 34 | 12/21/2024 | $314.73 | $640.10 | $100.00 | $954.83 | $191,815.40 |
| 35 | 12/21/2024 | $315.45 | $639.38 | $100.00 | $954.83 | $191,599.95 |
| 36 | 12/21/2024 | $316.16 | $638.67 | $100.00 | $954.83 | $191,383.79 |
| 37 | 12/21/2024 | $316.88 | $637.95 | $100.00 | $954.83 | $191,166.90 |
| 38 | 12/21/2024 | $317.61 | $637.22 | $100.00 | $954.83 | $190,949.29 |
| 39 | 12/21/2024 | $318.33 | $636.50 | $100.00 | $954.83 | $190,730.96 |
| 40 | 12/21/2024 | $319.06 | $635.77 | $100.00 | $954.83 | $190,511.90 |
| 41 | 12/21/2024 | $319.79 | $635.04 | $100.00 | $954.83 | $190,292.11 |
| 42 | 12/21/2024 | $320.52 | $634.31 | $100.00 | $954.83 | $190,071.59 |
| 43 | 12/21/2024 | $321.26 | $633.57 | $100.00 | $954.83 | $189,850.33 |
| 44 | 12/21/2024 | $322.00 | $632.83 | $100.00 | $954.83 | $189,628.33 |
| 45 | 12/21/2024 | $322.74 | $632.09 | $100.00 | $954.83 | $189,405.59 |
| 46 | 12/21/2024 | $323.48 | $631.35 | $100.00 | $954.83 | $189,182.12 |
| 47 | 12/21/2024 | $324.22 | $630.61 | $100.00 | $954.83 | $188,957.89 |
| 48 | 12/21/2024 | $324.97 | $629.86 | $100.00 | $954.83 | $188,732.92 |
| 49 | 12/21/2024 | $325.72 | $629.11 | $100.00 | $954.83 | $188,507.20 |
| 50 | 12/21/2024 | $326.47 | $628.36 | $100.00 | $954.83 | $188,280.73 |
| 51 | 12/21/2024 | $327.23 | $627.60 | $100.00 | $954.83 | $188,053.50 |
| 52 | 12/21/2024 | $327.99 | $626.84 | $100.00 | $954.83 | $187,825.51 |
| 53 | 12/21/2024 | $328.75 | $626.09 | $100.00 | $954.83 | $187,596.77 |
| 54 | 12/21/2024 | $329.51 | $625.32 | $100.00 | $954.83 | $187,367.26 |
| 55 | 12/21/2024 | $330.27 | $624.56 | $100.00 | $954.83 | $187,136.99 |
| 56 | 12/21/2024 | $331.04 | $623.79 | $100.00 | $954.83 | $186,905.95 |
| 57 | 12/21/2024 | $331.81 | $623.02 | $100.00 | $954.83 | $186,674.14 |
| 58 | 12/21/2024 | $332.58 | $622.25 | $100.00 | $954.83 | $186,441.55 |
| 59 | 12/21/2024 | $333.36 | $621.47 | $100.00 | $954.83 | $186,208.19 |
| 60 | 12/21/2024 | $334.14 | $620.69 | $100.00 | $954.83 | $185,974.06 |
| 61 | 12/21/2024 | $334.92 | $619.91 | $100.00 | $954.83 | $185,739.14 |
| 62 | 12/21/2024 | $335.70 | $619.13 | $100.00 | $954.83 | $185,503.44 |
| 63 | 12/21/2024 | $336.49 | $618.34 | $100.00 | $954.83 | $185,266.95 |
| 64 | 12/21/2024 | $337.27 | $617.56 | $100.00 | $954.83 | $185,029.68 |
| 65 | 12/21/2024 | $338.06 | $616.77 | $100.00 | $954.83 | $184,791.61 |
| 66 | 12/21/2024 | $338.86 | $615.97 | $100.00 | $954.83 | $184,552.76 |
| 67 | 12/21/2024 | $339.65 | $615.18 | $100.00 | $954.83 | $184,313.10 |
| 68 | 12/21/2024 | $340.45 | $614.38 | $100.00 | $954.83 | $184,072.65 |
| 69 | 12/21/2024 | $341.26 | $613.58 | $100.00 | $954.83 | $183,831.39 |
| 70 | 12/21/2024 | $342.06 | $612.77 | $100.00 | $954.83 | $183,589.33 |
| 71 | 12/21/2024 | $342.87 | $611.96 | $100.00 | $954.83 | $183,346.47 |
| 72 | 12/21/2024 | $343.68 | $611.15 | $100.00 | $954.83 | $183,102.79 |
| 73 | 12/21/2024 | $344.49 | $610.34 | $100.00 | $954.83 | $182,858.30 |
| 74 | 12/21/2024 | $345.30 | $609.53 | $100.00 | $954.83 | $182,613.00 |
| 75 | 12/21/2024 | $346.12 | $608.71 | $100.00 | $954.83 | $182,366.88 |
| 76 | 12/21/2024 | $346.94 | $607.89 | $100.00 | $954.83 | $182,119.94 |
| 77 | 12/21/2024 | $347.76 | $607.07 | $100.00 | $954.83 | $181,872.17 |
| 78 | 12/21/2024 | $348.59 | $606.24 | $100.00 | $954.83 | $181,623.58 |
| 79 | 12/21/2024 | $349.42 | $605.41 | $100.00 | $954.83 | $181,374.17 |
| 80 | 12/21/2024 | $350.25 | $604.58 | $100.00 | $954.83 | $181,123.92 |
| 81 | 12/21/2024 | $351.08 | $603.75 | $100.00 | $954.83 | $180,872.83 |
| 82 | 12/21/2024 | $351.92 | $602.91 | $100.00 | $954.83 | $180,620.91 |
| 83 | 12/21/2024 | $352.76 | $602.07 | $100.00 | $954.83 | $180,368.15 |
| 84 | 12/21/2024 | $353.60 | $601.23 | $100.00 | $954.83 | $180,114.55 |
| 85 | 12/21/2024 | $354.45 | $600.38 | $100.00 | $954.83 | $179,860.10 |
| 86 | 12/21/2024 | $355.30 | $599.53 | $100.00 | $954.83 | $179,604.80 |
| 87 | 12/21/2024 | $356.15 | $598.68 | $100.00 | $954.83 | $179,348.65 |
| 88 | 12/21/2024 | $357.00 | $597.83 | $100.00 | $954.83 | $179,091.65 |
| 89 | 12/21/2024 | $357.86 | $596.97 | $100.00 | $954.83 | $178,833.79 |
| 90 | 12/21/2024 | $358.72 | $596.11 | $100.00 | $954.83 | $178,575.07 |
| 91 | 12/21/2024 | $359.58 | $595.25 | $100.00 | $954.83 | $178,315.49 |
| 92 | 12/21/2024 | $360.45 | $594.38 | $100.00 | $954.83 | $178,055.05 |
| 93 | 12/21/2024 | $361.31 | $593.52 | $100.00 | $954.83 | $177,793.73 |
| 94 | 12/21/2024 | $362.18 | $592.65 | $100.00 | $954.83 | $177,531.55 |
| 95 | 12/21/2024 | $363.06 | $591.77 | $100.00 | $954.83 | $177,268.49 |
| 96 | 12/21/2024 | $363.94 | $590.89 | $100.00 | $954.83 | $177,004.56 |
| 97 | 12/21/2024 | $364.82 | $590.02 | $100.00 | $954.83 | $176,739.74 |
| 98 | 12/21/2024 | $365.70 | $589.13 | $100.00 | $954.83 | $176,474.04 |
| 99 | 12/21/2024 | $366.58 | $588.25 | $100.00 | $954.83 | $176,207.46 |
| 100 | 12/21/2024 | $367.47 | $587.36 | $100.00 | $954.83 | $175,939.99 |
| 101 | 12/21/2024 | $368.36 | $586.47 | $100.00 | $954.83 | $175,671.62 |
| 102 | 12/21/2024 | $369.26 | $585.57 | $100.00 | $954.83 | $175,402.36 |
| 103 | 12/21/2024 | $370.16 | $584.67 | $100.00 | $954.83 | $175,132.21 |
| 104 | 12/21/2024 | $371.06 | $583.77 | $100.00 | $954.83 | $174,861.15 |
| 105 | 12/21/2024 | $371.96 | $582.87 | $100.00 | $954.83 | $174,589.19 |
| 106 | 12/21/2024 | $372.87 | $581.96 | $100.00 | $954.83 | $174,316.32 |
| 107 | 12/21/2024 | $373.78 | $581.05 | $100.00 | $954.83 | $174,042.55 |
| 108 | 12/21/2024 | $374.69 | $580.14 | $100.00 | $954.83 | $173,767.86 |
| 109 | 12/21/2024 | $375.60 | $579.23 | $100.00 | $954.83 | $173,492.25 |
| 110 | 12/21/2024 | $376.52 | $578.31 | $100.00 | $954.83 | $173,215.73 |
| 111 | 12/21/2024 | $377.44 | $577.39 | $100.00 | $954.83 | $172,938.29 |
| 112 | 12/21/2024 | $378.37 | $576.46 | $100.00 | $954.83 | $172,659.92 |
| 113 | 12/21/2024 | $379.30 | $575.53 | $100.00 | $954.83 | $172,380.62 |
| 114 | 12/21/2024 | $380.23 | $574.60 | $100.00 | $954.83 | $172,100.39 |
| 115 | 12/21/2024 | $381.16 | $573.67 | $100.00 | $954.83 | $171,819.23 |
| 116 | 12/21/2024 | $382.10 | $572.73 | $100.00 | $954.83 | $171,537.13 |
| 117 | 12/21/2024 | $383.04 | $571.79 | $100.00 | $954.83 | $171,254.09 |
| 118 | 12/21/2024 | $383.98 | $570.85 | $100.00 | $954.83 | $170,970.10 |
| 119 | 12/21/2024 | $384.93 | $569.90 | $100.00 | $954.83 | $170,685.17 |
| 120 | 12/21/2024 | $385.88 | $568.95 | $100.00 | $954.83 | $170,399.29 |
| 121 | 12/21/2024 | $386.83 | $568.00 | $100.00 | $954.83 | $170,112.46 |
| 122 | 12/21/2024 | $387.79 | $567.04 | $100.00 | $954.83 | $169,824.67 |
| 123 | 12/21/2024 | $388.75 | $566.08 | $100.00 | $954.83 | $169,535.92 |
| 124 | 12/21/2024 | $389.71 | $565.12 | $100.00 | $954.83 | $169,246.21 |
| 125 | 12/21/2024 | $390.68 | $564.15 | $100.00 | $954.83 | $168,955.54 |
| 126 | 12/21/2024 | $391.65 | $563.19 | $100.00 | $954.83 | $168,663.89 |
| 127 | 12/21/2024 | $392.62 | $562.21 | $100.00 | $954.83 | $168,371.27 |
| 128 | 12/21/2024 | $393.59 | $561.24 | $100.00 | $954.83 | $168,077.68 |
| 129 | 12/21/2024 | $394.57 | $560.26 | $100.00 | $954.83 | $167,783.11 |
| 130 | 12/21/2024 | $395.55 | $559.28 | $100.00 | $954.83 | $167,487.56 |
| 131 | 12/21/2024 | $396.54 | $558.29 | $100.00 | $954.83 | $167,191.02 |
| 132 | 12/21/2024 | $397.53 | $557.30 | $100.00 | $954.83 | $166,893.49 |
| 133 | 12/21/2024 | $398.52 | $556.31 | $100.00 | $954.83 | $166,594.97 |
| 134 | 12/21/2024 | $399.51 | $555.32 | $100.00 | $954.83 | $166,295.46 |
| 135 | 12/21/2024 | $400.51 | $554.32 | $100.00 | $954.83 | $165,994.94 |
| 136 | 12/21/2024 | $401.51 | $553.32 | $100.00 | $954.83 | $165,693.43 |
| 137 | 12/21/2024 | $402.52 | $552.31 | $100.00 | $954.83 | $165,390.91 |
| 138 | 12/21/2024 | $403.53 | $551.30 | $100.00 | $954.83 | $165,087.38 |
| 139 | 12/21/2024 | $404.54 | $550.29 | $100.00 | $954.83 | $164,782.84 |
| 140 | 12/21/2024 | $405.55 | $549.28 | $100.00 | $954.83 | $164,477.29 |
| 141 | 12/21/2024 | $406.57 | $548.26 | $100.00 | $954.83 | $164,170.72 |
| 142 | 12/21/2024 | $407.59 | $547.24 | $100.00 | $954.83 | $163,863.12 |
| 143 | 12/21/2024 | $408.62 | $546.21 | $100.00 | $954.83 | $163,554.50 |
| 144 | 12/21/2024 | $409.65 | $545.18 | $100.00 | $954.83 | $163,244.85 |
| 145 | 12/21/2024 | $410.68 | $544.15 | $100.00 | $954.83 | $162,934.17 |
| 146 | 12/21/2024 | $411.72 | $543.11 | $100.00 | $954.83 | $162,622.45 |
| 147 | 12/21/2024 | $412.76 | $542.07 | $100.00 | $954.83 | $162,309.70 |
| 148 | 12/21/2024 | $413.80 | $541.03 | $100.00 | $954.83 | $161,995.90 |
| 149 | 12/21/2024 | $414.84 | $539.99 | $100.00 | $954.83 | $161,681.06 |
| 150 | 12/21/2024 | $415.89 | $538.94 | $100.00 | $954.83 | $161,365.16 |
| 151 | 12/21/2024 | $416.95 | $537.88 | $100.00 | $954.83 | $161,048.22 |
| 152 | 12/21/2024 | $418.00 | $536.83 | $100.00 | $954.83 | $160,730.21 |
| 153 | 12/21/2024 | $419.06 | $535.77 | $100.00 | $954.83 | $160,411.15 |
| 154 | 12/21/2024 | $420.13 | $534.70 | $100.00 | $954.83 | $160,091.02 |
| 155 | 12/21/2024 | $421.19 | $533.64 | $100.00 | $954.83 | $159,769.83 |
| 156 | 12/21/2024 | $422.26 | $532.57 | $100.00 | $954.83 | $159,447.56 |
| 157 | 12/21/2024 | $423.34 | $531.49 | $100.00 | $954.83 | $159,124.23 |
| 158 | 12/21/2024 | $424.42 | $530.41 | $100.00 | $954.83 | $158,799.81 |
| 159 | 12/21/2024 | $425.50 | $529.33 | $100.00 | $954.83 | $158,474.31 |
| 160 | 12/21/2024 | $426.58 | $528.25 | $100.00 | $954.83 | $158,147.73 |
| 161 | 12/21/2024 | $427.67 | $527.16 | $100.00 | $954.83 | $157,820.06 |
| 162 | 12/21/2024 | $428.76 | $526.07 | $100.00 | $954.83 | $157,491.29 |
| 163 | 12/21/2024 | $429.86 | $524.97 | $100.00 | $954.83 | $157,161.43 |
| 164 | 12/21/2024 | $430.96 | $523.87 | $100.00 | $954.83 | $156,830.47 |
| 165 | 12/21/2024 | $432.06 | $522.77 | $100.00 | $954.83 | $156,498.41 |
| 166 | 12/21/2024 | $433.17 | $521.66 | $100.00 | $954.83 | $156,165.24 |
| 167 | 12/21/2024 | $434.28 | $520.55 | $100.00 | $954.83 | $155,830.96 |
| 168 | 12/21/2024 | $435.39 | $519.44 | $100.00 | $954.83 | $155,495.57 |
| 169 | 12/21/2024 | $436.51 | $518.32 | $100.00 | $954.83 | $155,159.06 |
| 170 | 12/21/2024 | $437.63 | $517.20 | $100.00 | $954.83 | $154,821.42 |
| 171 | 12/21/2024 | $438.76 | $516.07 | $100.00 | $954.83 | $154,482.66 |
| 172 | 12/21/2024 | $439.89 | $514.94 | $100.00 | $954.83 | $154,142.78 |
| 173 | 12/21/2024 | $441.02 | $513.81 | $100.00 | $954.83 | $153,801.75 |
| 174 | 12/21/2024 | $442.16 | $512.67 | $100.00 | $954.83 | $153,459.60 |
| 175 | 12/21/2024 | $443.30 | $511.53 | $100.00 | $954.83 | $153,116.30 |
| 176 | 12/21/2024 | $444.44 | $510.39 | $100.00 | $954.83 | $152,771.86 |
| 177 | 12/21/2024 | $445.59 | $509.24 | $100.00 | $954.83 | $152,426.26 |
| 178 | 12/21/2024 | $446.74 | $508.09 | $100.00 | $954.83 | $152,079.52 |
| 179 | 12/21/2024 | $447.90 | $506.93 | $100.00 | $954.83 | $151,731.62 |
| 180 | 12/21/2024 | $449.06 | $505.77 | $100.00 | $954.83 | $151,382.56 |
| 181 | 12/21/2024 | $450.22 | $504.61 | $100.00 | $954.83 | $151,032.34 |
| 182 | 12/21/2024 | $451.39 | $503.44 | $100.00 | $954.83 | $150,680.95 |
| 183 | 12/21/2024 | $452.56 | $502.27 | $100.00 | $954.83 | $150,328.39 |
| 184 | 12/21/2024 | $453.74 | $501.09 | $100.00 | $954.83 | $149,974.66 |
| 185 | 12/21/2024 | $454.92 | $499.92 | $100.00 | $954.83 | $149,619.74 |
| 186 | 12/21/2024 | $456.10 | $498.73 | $100.00 | $954.83 | $149,263.64 |
| 187 | 12/21/2024 | $457.29 | $497.55 | $100.00 | $954.83 | $148,906.36 |
| 188 | 12/21/2024 | $458.48 | $496.35 | $100.00 | $954.83 | $148,547.88 |
| 189 | 12/21/2024 | $459.67 | $495.16 | $100.00 | $954.83 | $148,188.21 |
| 190 | 12/21/2024 | $460.87 | $493.96 | $100.00 | $954.83 | $147,827.34 |
| 191 | 12/21/2024 | $462.07 | $492.76 | $100.00 | $954.83 | $147,465.27 |
| 192 | 12/21/2024 | $463.28 | $491.55 | $100.00 | $954.83 | $147,101.99 |
| 193 | 12/21/2024 | $464.49 | $490.34 | $100.00 | $954.83 | $146,737.50 |
| 194 | 12/21/2024 | $465.71 | $489.12 | $100.00 | $954.83 | $146,371.79 |
| 195 | 12/21/2024 | $466.92 | $487.91 | $100.00 | $954.83 | $146,004.87 |
| 196 | 12/21/2024 | $468.15 | $486.68 | $100.00 | $954.83 | $145,636.72 |
| 197 | 12/21/2024 | $469.37 | $485.46 | $100.00 | $954.83 | $145,267.34 |
| 198 | 12/21/2024 | $470.61 | $484.22 | $100.00 | $954.83 | $144,896.74 |
| 199 | 12/21/2024 | $471.84 | $482.99 | $100.00 | $954.83 | $144,524.90 |
| 200 | 12/21/2024 | $473.08 | $481.75 | $100.00 | $954.83 | $144,151.82 |
| 201 | 12/21/2024 | $474.32 | $480.51 | $100.00 | $954.83 | $143,777.49 |
| 202 | 12/21/2024 | $475.57 | $479.26 | $100.00 | $954.83 | $143,401.92 |
| 203 | 12/21/2024 | $476.82 | $478.01 | $100.00 | $954.83 | $143,025.09 |
| 204 | 12/21/2024 | $478.08 | $476.75 | $100.00 | $954.83 | $142,647.01 |
| 205 | 12/21/2024 | $479.34 | $475.49 | $100.00 | $954.83 | $142,267.67 |
| 206 | 12/21/2024 | $480.61 | $474.23 | $100.00 | $954.83 | $141,887.07 |
| 207 | 12/21/2024 | $481.87 | $472.96 | $100.00 | $954.83 | $141,505.20 |
| 208 | 12/21/2024 | $483.15 | $471.68 | $100.00 | $954.83 | $141,122.05 |
| 209 | 12/21/2024 | $484.42 | $470.41 | $100.00 | $954.83 | $140,737.62 |
| 210 | 12/21/2024 | $485.71 | $469.13 | $100.00 | $954.83 | $140,351.92 |
| 211 | 12/21/2024 | $486.99 | $467.84 | $100.00 | $954.83 | $139,964.93 |
| 212 | 12/21/2024 | $488.28 | $466.55 | $100.00 | $954.83 | $139,576.65 |
| 213 | 12/21/2024 | $489.58 | $465.26 | $100.00 | $954.83 | $139,187.07 |
| 214 | 12/21/2024 | $490.87 | $463.96 | $100.00 | $954.83 | $138,796.20 |
| 215 | 12/21/2024 | $492.18 | $462.65 | $100.00 | $954.83 | $138,404.02 |
| 216 | 12/21/2024 | $493.48 | $461.35 | $100.00 | $954.83 | $138,010.54 |
| 217 | 12/21/2024 | $494.80 | $460.04 | $100.00 | $954.83 | $137,615.74 |
| 218 | 12/21/2024 | $496.11 | $458.72 | $100.00 | $954.83 | $137,219.63 |
| 219 | 12/21/2024 | $497.43 | $457.40 | $100.00 | $954.83 | $136,822.20 |
| 220 | 12/21/2024 | $498.76 | $456.07 | $100.00 | $954.83 | $136,423.44 |
| 221 | 12/21/2024 | $500.09 | $454.74 | $100.00 | $954.83 | $136,023.36 |
| 222 | 12/21/2024 | $501.42 | $453.41 | $100.00 | $954.83 | $135,621.94 |
| 223 | 12/21/2024 | $502.76 | $452.07 | $100.00 | $954.83 | $135,219.18 |
| 224 | 12/21/2024 | $504.10 | $450.73 | $100.00 | $954.83 | $134,815.08 |
| 225 | 12/21/2024 | $505.45 | $449.38 | $100.00 | $954.83 | $134,409.63 |
| 226 | 12/21/2024 | $506.80 | $448.03 | $100.00 | $954.83 | $134,002.84 |
| 227 | 12/21/2024 | $508.15 | $446.68 | $100.00 | $954.83 | $133,594.68 |
| 228 | 12/21/2024 | $509.51 | $445.32 | $100.00 | $954.83 | $133,185.17 |
| 229 | 12/21/2024 | $510.88 | $443.95 | $100.00 | $954.83 | $132,774.29 |
| 230 | 12/21/2024 | $512.25 | $442.58 | $100.00 | $954.83 | $132,362.04 |
| 231 | 12/21/2024 | $513.62 | $441.21 | $100.00 | $954.83 | $131,948.41 |
| 232 | 12/21/2024 | $515.00 | $439.83 | $100.00 | $954.83 | $131,533.41 |
| 233 | 12/21/2024 | $516.39 | $438.44 | $100.00 | $954.83 | $131,117.02 |
| 234 | 12/21/2024 | $517.77 | $437.06 | $100.00 | $954.83 | $130,699.25 |
| 235 | 12/21/2024 | $519.17 | $435.66 | $100.00 | $954.83 | $130,280.08 |
| 236 | 12/21/2024 | $520.56 | $434.27 | $100.00 | $954.83 | $129,859.52 |
| 237 | 12/21/2024 | $521.97 | $432.87 | $100.00 | $954.83 | $129,437.55 |
| 238 | 12/21/2024 | $523.37 | $431.46 | $100.00 | $954.83 | $129,014.18 |
| 239 | 12/21/2024 | $524.78 | $430.05 | $100.00 | $954.83 | $128,589.40 |
| 240 | 12/21/2024 | $526.20 | $428.63 | $100.00 | $954.83 | $128,163.20 |
| 241 | 12/21/2024 | $527.62 | $427.21 | $100.00 | $954.83 | $127,735.58 |
| 242 | 12/21/2024 | $529.05 | $425.79 | $100.00 | $954.83 | $127,306.53 |
| 243 | 12/21/2024 | $530.48 | $424.36 | $100.00 | $954.83 | $126,876.06 |
| 244 | 12/21/2024 | $531.91 | $422.92 | $100.00 | $954.83 | $126,444.15 |
| 245 | 12/21/2024 | $533.35 | $421.48 | $100.00 | $954.83 | $126,010.80 |
| 246 | 12/21/2024 | $534.79 | $420.04 | $100.00 | $954.83 | $125,576.00 |
| 247 | 12/21/2024 | $536.24 | $418.59 | $100.00 | $954.83 | $125,139.76 |
| 248 | 12/21/2024 | $537.70 | $417.13 | $100.00 | $954.83 | $124,702.06 |
| 249 | 12/21/2024 | $539.16 | $415.67 | $100.00 | $954.83 | $124,262.90 |
| 250 | 12/21/2024 | $540.62 | $414.21 | $100.00 | $954.83 | $123,822.28 |
| 251 | 12/21/2024 | $542.09 | $412.74 | $100.00 | $954.83 | $123,380.19 |
| 252 | 12/21/2024 | $543.56 | $411.27 | $100.00 | $954.83 | $122,936.63 |
| 253 | 12/21/2024 | $545.04 | $409.79 | $100.00 | $954.83 | $122,491.59 |
| 254 | 12/21/2024 | $546.53 | $408.31 | $100.00 | $954.83 | $122,045.06 |
| 255 | 12/21/2024 | $548.01 | $406.82 | $100.00 | $954.83 | $121,597.05 |
| 256 | 12/21/2024 | $549.51 | $405.32 | $100.00 | $954.83 | $121,147.54 |
| 257 | 12/21/2024 | $551.01 | $403.83 | $100.00 | $954.83 | $120,696.54 |
| 258 | 12/21/2024 | $552.51 | $402.32 | $100.00 | $954.83 | $120,244.03 |
| 259 | 12/21/2024 | $554.02 | $400.81 | $100.00 | $954.83 | $119,790.01 |
| 260 | 12/21/2024 | $555.53 | $399.30 | $100.00 | $954.83 | $119,334.48 |
| 261 | 12/21/2024 | $557.05 | $397.78 | $100.00 | $954.83 | $118,877.43 |
| 262 | 12/21/2024 | $558.57 | $396.26 | $100.00 | $954.83 | $118,418.86 |
| 263 | 12/21/2024 | $560.10 | $394.73 | $100.00 | $954.83 | $117,958.76 |
| 264 | 12/21/2024 | $561.63 | $393.20 | $100.00 | $954.83 | $117,497.12 |
| 265 | 12/21/2024 | $563.17 | $391.66 | $100.00 | $954.83 | $117,033.95 |
| 266 | 12/21/2024 | $564.72 | $390.11 | $100.00 | $954.83 | $116,569.23 |
| 267 | 12/21/2024 | $566.27 | $388.56 | $100.00 | $954.83 | $116,102.97 |
| 268 | 12/21/2024 | $567.82 | $387.01 | $100.00 | $954.83 | $115,635.15 |
| 269 | 12/21/2024 | $569.38 | $385.45 | $100.00 | $954.83 | $115,165.77 |
| 270 | 12/21/2024 | $570.94 | $383.89 | $100.00 | $954.83 | $114,694.82 |
| 271 | 12/21/2024 | $572.51 | $382.32 | $100.00 | $954.83 | $114,222.31 |
| 272 | 12/21/2024 | $574.09 | $380.74 | $100.00 | $954.83 | $113,748.22 |
| 273 | 12/21/2024 | $575.67 | $379.16 | $100.00 | $954.83 | $113,272.55 |
| 274 | 12/21/2024 | $577.26 | $377.58 | $100.00 | $954.83 | $112,795.29 |
| 275 | 12/21/2024 | $578.85 | $375.98 | $100.00 | $954.83 | $112,316.45 |
| 276 | 12/21/2024 | $580.44 | $374.39 | $100.00 | $954.83 | $111,836.00 |
| 277 | 12/21/2024 | $582.04 | $372.79 | $100.00 | $954.83 | $111,353.96 |
| 278 | 12/21/2024 | $583.65 | $371.18 | $100.00 | $954.83 | $110,870.31 |
| 279 | 12/21/2024 | $585.26 | $369.57 | $100.00 | $954.83 | $110,385.05 |
| 280 | 12/21/2024 | $586.88 | $367.95 | $100.00 | $954.83 | $109,898.17 |
| 281 | 12/21/2024 | $588.50 | $366.33 | $100.00 | $954.83 | $109,409.66 |
| 282 | 12/21/2024 | $590.13 | $364.70 | $100.00 | $954.83 | $108,919.53 |
| 283 | 12/21/2024 | $591.77 | $363.07 | $100.00 | $954.83 | $108,427.76 |
| 284 | 12/21/2024 | $593.40 | $361.43 | $100.00 | $954.83 | $107,934.36 |
| 285 | 12/21/2024 | $595.05 | $359.78 | $100.00 | $954.83 | $107,439.31 |
| 286 | 12/21/2024 | $596.70 | $358.13 | $100.00 | $954.83 | $106,942.61 |
| 287 | 12/21/2024 | $598.36 | $356.48 | $100.00 | $954.83 | $106,444.26 |
| 288 | 12/21/2024 | $600.02 | $354.81 | $100.00 | $954.83 | $105,944.24 |
| 289 | 12/21/2024 | $601.68 | $353.15 | $100.00 | $954.83 | $105,442.56 |
| 290 | 12/21/2024 | $603.36 | $351.48 | $100.00 | $954.83 | $104,939.20 |
| 291 | 12/21/2024 | $605.03 | $349.80 | $100.00 | $954.83 | $104,434.17 |
| 292 | 12/21/2024 | $606.72 | $348.11 | $100.00 | $954.83 | $103,927.45 |
| 293 | 12/21/2024 | $608.41 | $346.42 | $100.00 | $954.83 | $103,419.04 |
| 294 | 12/21/2024 | $610.10 | $344.73 | $100.00 | $954.83 | $102,908.94 |
| 295 | 12/21/2024 | $611.80 | $343.03 | $100.00 | $954.83 | $102,397.14 |
| 296 | 12/21/2024 | $613.51 | $341.32 | $100.00 | $954.83 | $101,883.64 |
| 297 | 12/21/2024 | $615.22 | $339.61 | $100.00 | $954.83 | $101,368.42 |
| 298 | 12/21/2024 | $616.94 | $337.89 | $100.00 | $954.83 | $100,851.48 |
| 299 | 12/21/2024 | $618.66 | $336.17 | $100.00 | $954.83 | $100,332.82 |
| 300 | 12/21/2024 | $620.39 | $334.44 | $100.00 | $954.83 | $99,812.44 |
| 301 | 12/21/2024 | $622.12 | $332.71 | $100.00 | $954.83 | $99,290.31 |
| 302 | 12/21/2024 | $623.86 | $330.97 | $100.00 | $954.83 | $98,766.45 |
| 303 | 12/21/2024 | $625.61 | $329.22 | $100.00 | $954.83 | $98,240.84 |
| 304 | 12/21/2024 | $627.36 | $327.47 | $100.00 | $954.83 | $97,713.48 |
| 305 | 12/21/2024 | $629.12 | $325.71 | $100.00 | $954.83 | $97,184.36 |
| 306 | 12/21/2024 | $630.88 | $323.95 | $100.00 | $954.83 | $96,653.48 |
| 307 | 12/21/2024 | $632.65 | $322.18 | $100.00 | $954.83 | $96,120.83 |
| 308 | 12/21/2024 | $634.43 | $320.40 | $100.00 | $954.83 | $95,586.40 |
| 309 | 12/21/2024 | $636.21 | $318.62 | $100.00 | $954.83 | $95,050.19 |
| 310 | 12/21/2024 | $638.00 | $316.83 | $100.00 | $954.83 | $94,512.19 |
| 311 | 12/21/2024 | $639.79 | $315.04 | $100.00 | $954.83 | $93,972.40 |
| 312 | 12/21/2024 | $641.59 | $313.24 | $100.00 | $954.83 | $93,430.81 |
| 313 | 12/21/2024 | $643.39 | $311.44 | $100.00 | $954.83 | $92,887.42 |
| 314 | 12/21/2024 | $645.21 | $309.62 | $100.00 | $954.83 | $92,342.21 |
| 315 | 12/21/2024 | $647.02 | $307.81 | $100.00 | $954.83 | $91,795.19 |
| 316 | 12/21/2024 | $648.85 | $305.98 | $100.00 | $954.83 | $91,246.34 |
| 317 | 12/21/2024 | $650.68 | $304.15 | $100.00 | $954.83 | $90,695.67 |
| 318 | 12/21/2024 | $652.51 | $302.32 | $100.00 | $954.83 | $90,143.16 |
| 319 | 12/21/2024 | $654.35 | $300.48 | $100.00 | $954.83 | $89,588.80 |
| 320 | 12/21/2024 | $656.20 | $298.63 | $100.00 | $954.83 | $89,032.60 |
| 321 | 12/21/2024 | $658.06 | $296.78 | $100.00 | $954.83 | $88,474.55 |
| 322 | 12/21/2024 | $659.92 | $294.92 | $100.00 | $954.83 | $87,914.63 |
| 323 | 12/21/2024 | $661.78 | $293.05 | $100.00 | $954.83 | $87,352.85 |
| 324 | 12/21/2024 | $663.65 | $291.18 | $100.00 | $954.83 | $86,789.19 |
| 325 | 12/21/2024 | $665.53 | $289.30 | $100.00 | $954.83 | $86,223.66 |
| 326 | 12/21/2024 | $667.42 | $287.41 | $100.00 | $954.83 | $85,656.24 |
| 327 | 12/21/2024 | $669.31 | $285.52 | $100.00 | $954.83 | $85,086.93 |
| 328 | 12/21/2024 | $671.21 | $283.62 | $100.00 | $954.83 | $84,515.72 |
| 329 | 12/21/2024 | $673.11 | $281.72 | $100.00 | $954.83 | $83,942.61 |
| 330 | 12/21/2024 | $675.02 | $279.81 | $100.00 | $954.83 | $83,367.59 |
| 331 | 12/21/2024 | $676.94 | $277.89 | $100.00 | $954.83 | $82,790.65 |
| 332 | 12/21/2024 | $678.86 | $275.97 | $100.00 | $954.83 | $82,211.79 |
| 333 | 12/21/2024 | $680.79 | $274.04 | $100.00 | $954.83 | $81,631.00 |
| 334 | 12/21/2024 | $682.73 | $272.10 | $100.00 | $954.83 | $81,048.27 |
| 335 | 12/21/2024 | $684.67 | $270.16 | $100.00 | $954.83 | $80,463.60 |
| 336 | 12/21/2024 | $686.62 | $268.21 | $100.00 | $954.83 | $79,876.98 |
| 337 | 12/21/2024 | $688.57 | $266.26 | $100.00 | $954.83 | $79,288.41 |
| 338 | 12/21/2024 | $690.54 | $264.29 | $100.00 | $954.83 | $78,697.87 |
| 339 | 12/21/2024 | $692.50 | $262.33 | $100.00 | $954.83 | $78,105.37 |
| 340 | 12/21/2024 | $694.48 | $260.35 | $100.00 | $954.83 | $77,510.89 |
| 341 | 12/21/2024 | $696.46 | $258.37 | $100.00 | $954.83 | $76,914.43 |
| 342 | 12/21/2024 | $698.45 | $256.38 | $100.00 | $954.83 | $76,315.98 |
| 343 | 12/21/2024 | $700.44 | $254.39 | $100.00 | $954.83 | $75,715.54 |
| 344 | 12/21/2024 | $702.45 | $252.39 | $100.00 | $954.83 | $75,113.09 |
| 345 | 12/21/2024 | $704.45 | $250.38 | $100.00 | $954.83 | $74,508.64 |
| 346 | 12/21/2024 | $706.47 | $248.36 | $100.00 | $954.83 | $73,902.17 |
| 347 | 12/21/2024 | $708.49 | $246.34 | $100.00 | $954.83 | $73,293.68 |
| 348 | 12/21/2024 | $710.52 | $244.31 | $100.00 | $954.83 | $72,683.16 |
| 349 | 12/21/2024 | $712.55 | $242.28 | $100.00 | $954.83 | $72,070.61 |
| 350 | 12/21/2024 | $714.60 | $240.24 | $100.00 | $954.83 | $71,456.01 |
| 351 | 12/21/2024 | $716.64 | $238.19 | $100.00 | $954.83 | $70,839.37 |
| 352 | 12/21/2024 | $718.70 | $236.13 | $100.00 | $954.83 | $70,220.67 |
| 353 | 12/21/2024 | $720.76 | $234.07 | $100.00 | $954.83 | $69,599.91 |
| 354 | 12/21/2024 | $722.83 | $232.00 | $100.00 | $954.83 | $68,977.08 |
| 355 | 12/21/2024 | $724.91 | $229.92 | $100.00 | $954.83 | $68,352.17 |
| 356 | 12/21/2024 | $726.99 | $227.84 | $100.00 | $954.83 | $67,725.18 |
| 357 | 12/21/2024 | $729.08 | $225.75 | $100.00 | $954.83 | $67,096.10 |
| 358 | 12/21/2024 | $731.18 | $223.65 | $100.00 | $954.83 | $66,464.92 |
| 359 | 12/21/2024 | $733.28 | $221.55 | $100.00 | $954.83 | $65,831.64 |
| 360 | 12/21/2024 | $735.39 | $219.44 | $100.00 | $954.83 | $65,196.25 |