|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $100,012,345.00 | $2,000,246.90 | $5,170.75 | $100,007,174.25 | $2,000,246.90 | $2,005,417.65 |
| 2 | $100,007,174.25 | $2,000,143.49 | $5,274.16 | $100,001,900.09 | $4,000,390.39 | $4,010,835.29 |
| 3 | $100,001,900.09 | $2,000,038.00 | $5,379.64 | $99,996,520.45 | $6,000,428.39 | $6,016,252.94 |
| 4 | $99,996,520.45 | $1,999,930.41 | $5,487.24 | $99,991,033.22 | $8,000,358.80 | $8,021,670.58 |
| 5 | $99,991,033.22 | $1,999,820.66 | $5,596.98 | $99,985,436.23 | $10,000,179.46 | $10,027,088.23 |
| 6 | $99,985,436.23 | $1,999,708.72 | $5,708.92 | $99,979,727.31 | $11,999,888.19 | $12,032,505.87 |
| 7 | $99,979,727.31 | $1,999,594.55 | $5,823.10 | $99,973,904.22 | $13,999,482.73 | $14,037,923.52 |
| 8 | $99,973,904.22 | $1,999,478.08 | $5,939.56 | $99,967,964.65 | $15,998,960.82 | $16,043,341.16 |
| 9 | $99,967,964.65 | $1,999,359.29 | $6,058.35 | $99,961,906.30 | $17,998,320.11 | $18,048,758.81 |
| 10 | $99,961,906.30 | $1,999,238.13 | $6,179.52 | $99,955,726.78 | $19,997,558.23 | $20,054,176.45 |
| 11 | $99,955,726.78 | $1,999,114.54 | $6,303.11 | $99,949,423.67 | $21,996,672.77 | $22,059,594.10 |
| 12 | $99,949,423.67 | $1,998,988.47 | $6,429.17 | $99,942,994.50 | $23,995,661.24 | $24,065,011.74 |
| 13 | $99,942,994.50 | $1,998,859.89 | $6,557.76 | $99,936,436.75 | $25,994,521.13 | $26,070,429.39 |
| 14 | $99,936,436.75 | $1,998,728.73 | $6,688.91 | $99,929,747.84 | $27,993,249.87 | $28,075,847.03 |
| 15 | $99,929,747.84 | $1,998,594.96 | $6,822.69 | $99,922,925.15 | $29,991,844.83 | $30,081,264.68 |
| 16 | $99,922,925.15 | $1,998,458.50 | $6,959.14 | $99,915,966.01 | $31,990,303.33 | $32,086,682.32 |
| 17 | $99,915,966.01 | $1,998,319.32 | $7,098.32 | $99,908,867.68 | $33,988,622.65 | $34,092,099.97 |
| 18 | $99,908,867.68 | $1,998,177.35 | $7,240.29 | $99,901,627.39 | $35,986,800.00 | $36,097,517.61 |
| 19 | $99,901,627.39 | $1,998,032.55 | $7,385.10 | $99,894,242.29 | $37,984,832.55 | $38,102,935.26 |
| 20 | $99,894,242.29 | $1,997,884.85 | $7,532.80 | $99,886,709.49 | $39,982,717.40 | $40,108,352.90 |
| 21 | $99,886,709.49 | $1,997,734.19 | $7,683.46 | $99,879,026.04 | $41,980,451.59 | $42,113,770.55 |
| 22 | $99,879,026.04 | $1,997,580.52 | $7,837.12 | $99,871,188.91 | $43,978,032.11 | $44,119,188.19 |
| 23 | $99,871,188.91 | $1,997,423.78 | $7,993.87 | $99,863,195.05 | $45,975,455.88 | $46,124,605.84 |
| 24 | $99,863,195.05 | $1,997,263.90 | $8,153.74 | $99,855,041.30 | $47,972,719.79 | $48,130,023.48 |
| 25 | $99,855,041.30 | $1,997,100.83 | $8,316.82 | $99,846,724.48 | $49,969,820.61 | $50,135,441.13 |
| 26 | $99,846,724.48 | $1,996,934.49 | $8,483.16 | $99,838,241.33 | $51,966,755.10 | $52,140,858.77 |
| 27 | $99,838,241.33 | $1,996,764.83 | $8,652.82 | $99,829,588.51 | $53,963,519.93 | $54,146,276.42 |
| 28 | $99,829,588.51 | $1,996,591.77 | $8,825.87 | $99,820,762.63 | $55,960,111.70 | $56,151,694.06 |
| 29 | $99,820,762.63 | $1,996,415.25 | $9,002.39 | $99,811,760.24 | $57,956,526.95 | $58,157,111.71 |
| 30 | $99,811,760.24 | $1,996,235.20 | $9,182.44 | $99,802,577.80 | $59,952,762.16 | $60,162,529.35 |
| 31 | $99,802,577.80 | $1,996,051.56 | $9,366.09 | $99,793,211.71 | $61,948,813.71 | $62,167,947.00 |
| 32 | $99,793,211.71 | $1,995,864.23 | $9,553.41 | $99,783,658.30 | $63,944,677.95 | $64,173,364.64 |
| 33 | $99,783,658.30 | $1,995,673.17 | $9,744.48 | $99,773,913.82 | $65,940,351.11 | $66,178,782.29 |
| 34 | $99,773,913.82 | $1,995,478.28 | $9,939.37 | $99,763,974.45 | $67,935,829.39 | $68,184,199.93 |
| 35 | $99,763,974.45 | $1,995,279.49 | $10,138.16 | $99,753,836.30 | $69,931,108.88 | $70,189,617.58 |
| 36 | $99,753,836.30 | $1,995,076.73 | $10,340.92 | $99,743,495.38 | $71,926,185.60 | $72,195,035.22 |
| 37 | $99,743,495.38 | $1,994,869.91 | $10,547.74 | $99,732,947.64 | $73,921,055.51 | $74,200,452.87 |
| 38 | $99,732,947.64 | $1,994,658.95 | $10,758.69 | $99,722,188.95 | $75,915,714.46 | $76,205,870.51 |
| 39 | $99,722,188.95 | $1,994,443.78 | $10,973.87 | $99,711,215.08 | $77,910,158.24 | $78,211,288.16 |
| 40 | $99,711,215.08 | $1,994,224.30 | $11,193.34 | $99,700,021.74 | $79,904,382.54 | $80,216,705.81 |
| 41 | $99,700,021.74 | $1,994,000.43 | $11,417.21 | $99,688,604.53 | $81,898,382.98 | $82,222,123.45 |
| 42 | $99,688,604.53 | $1,993,772.09 | $11,645.55 | $99,676,958.97 | $83,892,155.07 | $84,227,541.10 |
| 43 | $99,676,958.97 | $1,993,539.18 | $11,878.47 | $99,665,080.51 | $85,885,694.25 | $86,232,958.74 |
| 44 | $99,665,080.51 | $1,993,301.61 | $12,116.03 | $99,652,964.47 | $87,878,995.86 | $88,238,376.39 |
| 45 | $99,652,964.47 | $1,993,059.29 | $12,358.36 | $99,640,606.12 | $89,872,055.15 | $90,243,794.03 |
| 46 | $99,640,606.12 | $1,992,812.12 | $12,605.52 | $99,628,000.60 | $91,864,867.27 | $92,249,211.68 |
| 47 | $99,628,000.60 | $1,992,560.01 | $12,857.63 | $99,615,142.96 | $93,857,427.28 | $94,254,629.32 |
| 48 | $99,615,142.96 | $1,992,302.86 | $13,114.79 | $99,602,028.18 | $95,849,730.14 | $96,260,046.97 |
| 49 | $99,602,028.18 | $1,992,040.56 | $13,377.08 | $99,588,651.10 | $97,841,770.71 | $98,265,464.61 |
| 50 | $99,588,651.10 | $1,991,773.02 | $13,644.62 | $99,575,006.47 | $99,833,543.73 | $100,270,882.26 |
| 51 | $99,575,006.47 | $1,991,500.13 | $13,917.52 | $99,561,088.96 | $101,825,043.86 | $102,276,299.90 |
| 52 | $99,561,088.96 | $1,991,221.78 | $14,195.87 | $99,546,893.09 | $103,816,265.64 | $104,281,717.55 |
| 53 | $99,546,893.09 | $1,990,937.86 | $14,479.78 | $99,532,413.31 | $105,807,203.50 | $106,287,135.19 |
| 54 | $99,532,413.31 | $1,990,648.27 | $14,769.38 | $99,517,643.93 | $107,797,851.76 | $108,292,552.84 |
| 55 | $99,517,643.93 | $1,990,352.88 | $15,064.77 | $99,502,579.16 | $109,788,204.64 | $110,297,970.48 |
| 56 | $99,502,579.16 | $1,990,051.58 | $15,366.06 | $99,487,213.10 | $111,778,256.23 | $112,303,388.13 |
| 57 | $99,487,213.10 | $1,989,744.26 | $15,673.38 | $99,471,539.72 | $113,768,000.49 | $114,308,805.77 |
| 58 | $99,471,539.72 | $1,989,430.79 | $15,986.85 | $99,455,552.87 | $115,757,431.28 | $116,314,223.42 |
| 59 | $99,455,552.87 | $1,989,111.06 | $16,306.59 | $99,439,246.28 | $117,746,542.34 | $118,319,641.06 |
| 60 | $99,439,246.28 | $1,988,784.93 | $16,632.72 | $99,422,613.56 | $119,735,327.27 | $120,325,058.71 |
| 61 | $99,422,613.56 | $1,988,452.27 | $16,965.37 | $99,405,648.18 | $121,723,779.54 | $122,330,476.35 |
| 62 | $99,405,648.18 | $1,988,112.96 | $17,304.68 | $99,388,343.50 | $123,711,892.50 | $124,335,894.00 |
| 63 | $99,388,343.50 | $1,987,766.87 | $17,650.78 | $99,370,692.73 | $125,699,659.37 | $126,341,311.64 |
| 64 | $99,370,692.73 | $1,987,413.85 | $18,003.79 | $99,352,688.94 | $127,687,073.23 | $128,346,729.29 |
| 65 | $99,352,688.94 | $1,987,053.78 | $18,363.87 | $99,334,325.07 | $129,674,127.00 | $130,352,146.93 |
| 66 | $99,334,325.07 | $1,986,686.50 | $18,731.14 | $99,315,593.93 | $131,660,813.51 | $132,357,564.58 |
| 67 | $99,315,593.93 | $1,986,311.88 | $19,105.77 | $99,296,488.16 | $133,647,125.38 | $134,362,982.22 |
| 68 | $99,296,488.16 | $1,985,929.76 | $19,487.88 | $99,277,000.28 | $135,633,055.15 | $136,368,399.87 |
| 69 | $99,277,000.28 | $1,985,540.01 | $19,877.64 | $99,257,122.64 | $137,618,595.15 | $138,373,817.51 |
| 70 | $99,257,122.64 | $1,985,142.45 | $20,275.19 | $99,236,847.45 | $139,603,737.61 | $140,379,235.16 |
| 71 | $99,236,847.45 | $1,984,736.95 | $20,680.70 | $99,216,166.75 | $141,588,474.55 | $142,384,652.80 |
| 72 | $99,216,166.75 | $1,984,323.34 | $21,094.31 | $99,195,072.44 | $143,572,797.89 | $144,390,070.45 |
| 73 | $99,195,072.44 | $1,983,901.45 | $21,516.20 | $99,173,556.24 | $145,556,699.34 | $146,395,488.09 |
| 74 | $99,173,556.24 | $1,983,471.12 | $21,946.52 | $99,151,609.72 | $147,540,170.46 | $148,400,905.74 |
| 75 | $99,151,609.72 | $1,983,032.19 | $22,385.45 | $99,129,224.27 | $149,523,202.66 | $150,406,323.38 |
| 76 | $99,129,224.27 | $1,982,584.49 | $22,833.16 | $99,106,391.11 | $151,505,787.14 | $152,411,741.03 |
| 77 | $99,106,391.11 | $1,982,127.82 | $23,289.82 | $99,083,101.29 | $153,487,914.97 | $154,417,158.67 |
| 78 | $99,083,101.29 | $1,981,662.03 | $23,755.62 | $99,059,345.67 | $155,469,576.99 | $156,422,576.32 |
| 79 | $99,059,345.67 | $1,981,186.91 | $24,230.73 | $99,035,114.94 | $157,450,763.90 | $158,427,993.97 |
| 80 | $99,035,114.94 | $1,980,702.30 | $24,715.35 | $99,010,399.59 | $159,431,466.20 | $160,433,411.61 |
| 81 | $99,010,399.59 | $1,980,207.99 | $25,209.65 | $98,985,189.94 | $161,411,674.20 | $162,438,829.26 |
| 82 | $98,985,189.94 | $1,979,703.80 | $25,713.85 | $98,959,476.09 | $163,391,377.99 | $164,444,246.90 |
| 83 | $98,959,476.09 | $1,979,189.52 | $26,228.12 | $98,933,247.97 | $165,370,567.52 | $166,449,664.55 |
| 84 | $98,933,247.97 | $1,978,664.96 | $26,752.69 | $98,906,495.28 | $167,349,232.48 | $168,455,082.19 |
| 85 | $98,906,495.28 | $1,978,129.91 | $27,287.74 | $98,879,207.54 | $169,327,362.38 | $170,460,499.84 |
| 86 | $98,879,207.54 | $1,977,584.15 | $27,833.49 | $98,851,374.05 | $171,304,946.53 | $172,465,917.48 |
| 87 | $98,851,374.05 | $1,977,027.48 | $28,390.16 | $98,822,983.89 | $173,281,974.01 | $174,471,335.13 |
| 88 | $98,822,983.89 | $1,976,459.68 | $28,957.97 | $98,794,025.92 | $175,258,433.69 | $176,476,752.77 |
| 89 | $98,794,025.92 | $1,975,880.52 | $29,537.13 | $98,764,488.79 | $177,234,314.21 | $178,482,170.42 |
| 90 | $98,764,488.79 | $1,975,289.78 | $30,127.87 | $98,734,360.92 | $179,209,603.98 | $180,487,588.06 |
| 91 | $98,734,360.92 | $1,974,687.22 | $30,730.43 | $98,703,630.50 | $181,184,291.20 | $182,493,005.71 |
| 92 | $98,703,630.50 | $1,974,072.61 | $31,345.04 | $98,672,285.46 | $183,158,363.81 | $184,498,423.35 |
| 93 | $98,672,285.46 | $1,973,445.71 | $31,971.94 | $98,640,313.53 | $185,131,809.52 | $186,503,841.00 |
| 94 | $98,640,313.53 | $1,972,806.27 | $32,611.37 | $98,607,702.15 | $187,104,615.79 | $188,509,258.64 |
| 95 | $98,607,702.15 | $1,972,154.04 | $33,263.60 | $98,574,438.55 | $189,076,769.84 | $190,514,676.29 |
| 96 | $98,574,438.55 | $1,971,488.77 | $33,928.87 | $98,540,509.67 | $191,048,258.61 | $192,520,093.93 |
| 97 | $98,540,509.67 | $1,970,810.19 | $34,607.45 | $98,505,902.22 | $193,019,068.80 | $194,525,511.58 |
| 98 | $98,505,902.22 | $1,970,118.04 | $35,299.60 | $98,470,602.62 | $194,989,186.84 | $196,530,929.22 |
| 99 | $98,470,602.62 | $1,969,412.05 | $36,005.59 | $98,434,597.03 | $196,958,598.90 | $198,536,346.87 |
| 100 | $98,434,597.03 | $1,968,691.94 | $36,725.70 | $98,397,871.33 | $198,927,290.84 | $200,541,764.51 |
| 101 | $98,397,871.33 | $1,967,957.43 | $37,460.22 | $98,360,411.11 | $200,895,248.26 | $202,547,182.16 |
| 102 | $98,360,411.11 | $1,967,208.22 | $38,209.42 | $98,322,201.68 | $202,862,456.49 | $204,552,599.80 |
| 103 | $98,322,201.68 | $1,966,444.03 | $38,973.61 | $98,283,228.07 | $204,828,900.52 | $206,558,017.45 |
| 104 | $98,283,228.07 | $1,965,664.56 | $39,753.08 | $98,243,474.99 | $206,794,565.08 | $208,563,435.09 |
| 105 | $98,243,474.99 | $1,964,869.50 | $40,548.15 | $98,202,926.84 | $208,759,434.58 | $210,568,852.74 |
| 106 | $98,202,926.84 | $1,964,058.54 | $41,359.11 | $98,161,567.73 | $210,723,493.12 | $212,574,270.38 |
| 107 | $98,161,567.73 | $1,963,231.35 | $42,186.29 | $98,119,381.44 | $212,686,724.47 | $214,579,688.03 |
| 108 | $98,119,381.44 | $1,962,387.63 | $43,030.02 | $98,076,351.43 | $214,649,112.10 | $216,585,105.67 |
| 109 | $98,076,351.43 | $1,961,527.03 | $43,890.62 | $98,032,460.81 | $216,610,639.13 | $218,590,523.32 |
| 110 | $98,032,460.81 | $1,960,649.22 | $44,768.43 | $97,987,692.38 | $218,571,288.35 | $220,595,940.96 |
| 111 | $97,987,692.38 | $1,959,753.85 | $45,663.80 | $97,942,028.58 | $220,531,042.19 | $222,601,358.61 |
| 112 | $97,942,028.58 | $1,958,840.57 | $46,577.07 | $97,895,451.51 | $222,489,882.77 | $224,606,776.25 |
| 113 | $97,895,451.51 | $1,957,909.03 | $47,508.61 | $97,847,942.90 | $224,447,791.80 | $226,612,193.90 |
| 114 | $97,847,942.90 | $1,956,958.86 | $48,458.79 | $97,799,484.11 | $226,404,750.65 | $228,617,611.54 |
| 115 | $97,799,484.11 | $1,955,989.68 | $49,427.96 | $97,750,056.15 | $228,360,740.34 | $230,623,029.19 |
| 116 | $97,750,056.15 | $1,955,001.12 | $50,416.52 | $97,699,639.62 | $230,315,741.46 | $232,628,446.83 |
| 117 | $97,699,639.62 | $1,953,992.79 | $51,424.85 | $97,648,214.77 | $232,269,734.25 | $234,633,864.48 |
| 118 | $97,648,214.77 | $1,952,964.30 | $52,453.35 | $97,595,761.42 | $234,222,698.55 | $236,639,282.13 |
| 119 | $97,595,761.42 | $1,951,915.23 | $53,502.42 | $97,542,259.01 | $236,174,613.78 | $238,644,699.77 |
| 120 | $97,542,259.01 | $1,950,845.18 | $54,572.47 | $97,487,686.54 | $238,125,458.96 | $240,650,117.42 |
| 121 | $97,487,686.54 | $1,949,753.73 | $55,663.91 | $97,432,022.63 | $240,075,212.69 | $242,655,535.06 |
| 122 | $97,432,022.63 | $1,948,640.45 | $56,777.19 | $97,375,245.43 | $242,023,853.14 | $244,660,952.71 |
| 123 | $97,375,245.43 | $1,947,504.91 | $57,912.74 | $97,317,332.70 | $243,971,358.05 | $246,666,370.35 |
| 124 | $97,317,332.70 | $1,946,346.65 | $59,070.99 | $97,258,261.71 | $245,917,704.70 | $248,671,788.00 |
| 125 | $97,258,261.71 | $1,945,165.23 | $60,252.41 | $97,198,009.29 | $247,862,869.94 | $250,677,205.64 |
| 126 | $97,198,009.29 | $1,943,960.19 | $61,457.46 | $97,136,551.84 | $249,806,830.12 | $252,682,623.29 |
| 127 | $97,136,551.84 | $1,942,731.04 | $62,686.61 | $97,073,865.23 | $251,749,561.16 | $254,688,040.93 |
| 128 | $97,073,865.23 | $1,941,477.30 | $63,940.34 | $97,009,924.89 | $253,691,038.46 | $256,693,458.58 |
| 129 | $97,009,924.89 | $1,940,198.50 | $65,219.15 | $96,944,705.74 | $255,631,236.96 | $258,698,876.22 |
| 130 | $96,944,705.74 | $1,938,894.11 | $66,523.53 | $96,878,182.21 | $257,570,131.08 | $260,704,293.87 |
| 131 | $96,878,182.21 | $1,937,563.64 | $67,854.00 | $96,810,328.21 | $259,507,694.72 | $262,709,711.51 |
| 132 | $96,810,328.21 | $1,936,206.56 | $69,211.08 | $96,741,117.13 | $261,443,901.28 | $264,715,129.16 |
| 133 | $96,741,117.13 | $1,934,822.34 | $70,595.30 | $96,670,521.82 | $263,378,723.63 | $266,720,546.80 |
| 134 | $96,670,521.82 | $1,933,410.44 | $72,007.21 | $96,598,514.62 | $265,312,134.06 | $268,725,964.45 |
| 135 | $96,598,514.62 | $1,931,970.29 | $73,447.35 | $96,525,067.26 | $267,244,104.36 | $270,731,382.09 |
| 136 | $96,525,067.26 | $1,930,501.35 | $74,916.30 | $96,450,150.96 | $269,174,605.70 | $272,736,799.74 |
| 137 | $96,450,150.96 | $1,929,003.02 | $76,414.63 | $96,373,736.34 | $271,103,608.72 | $274,742,217.38 |
| 138 | $96,373,736.34 | $1,927,474.73 | $77,942.92 | $96,295,793.42 | $273,031,083.45 | $276,747,635.03 |
| 139 | $96,295,793.42 | $1,925,915.87 | $79,501.78 | $96,216,291.64 | $274,956,999.31 | $278,753,052.67 |
| 140 | $96,216,291.64 | $1,924,325.83 | $81,091.81 | $96,135,199.83 | $276,881,325.15 | $280,758,470.32 |
| 141 | $96,135,199.83 | $1,922,704.00 | $82,713.65 | $96,052,486.18 | $278,804,029.14 | $282,763,887.96 |
| 142 | $96,052,486.18 | $1,921,049.72 | $84,367.92 | $95,968,118.26 | $280,725,078.87 | $284,769,305.61 |
| 143 | $95,968,118.26 | $1,919,362.37 | $86,055.28 | $95,882,062.98 | $282,644,441.23 | $286,774,723.25 |
| 144 | $95,882,062.98 | $1,917,641.26 | $87,776.39 | $95,794,286.59 | $284,562,082.49 | $288,780,140.90 |
| 145 | $95,794,286.59 | $1,915,885.73 | $89,531.91 | $95,704,754.68 | $286,477,968.22 | $290,785,558.54 |
| 146 | $95,704,754.68 | $1,914,095.09 | $91,322.55 | $95,613,432.13 | $288,392,063.32 | $292,790,976.19 |
| 147 | $95,613,432.13 | $1,912,268.64 | $93,149.00 | $95,520,283.13 | $290,304,331.96 | $294,796,393.83 |
| 148 | $95,520,283.13 | $1,910,405.66 | $95,011.98 | $95,425,271.14 | $292,214,737.62 | $296,801,811.48 |
| 149 | $95,425,271.14 | $1,908,505.42 | $96,912.22 | $95,328,358.92 | $294,123,243.05 | $298,807,229.12 |
| 150 | $95,328,358.92 | $1,906,567.18 | $98,850.47 | $95,229,508.46 | $296,029,810.22 | $300,812,646.77 |
| 151 | $95,229,508.46 | $1,904,590.17 | $100,827.48 | $95,128,680.98 | $297,934,400.39 | $302,818,064.41 |
| 152 | $95,128,680.98 | $1,902,573.62 | $102,844.03 | $95,025,836.95 | $299,836,974.01 | $304,823,482.06 |
| 153 | $95,025,836.95 | $1,900,516.74 | $104,900.91 | $94,920,936.05 | $301,737,490.75 | $306,828,899.70 |
| 154 | $94,920,936.05 | $1,898,418.72 | $106,998.92 | $94,813,937.12 | $303,635,909.47 | $308,834,317.35 |
| 155 | $94,813,937.12 | $1,896,278.74 | $109,138.90 | $94,704,798.22 | $305,532,188.22 | $310,839,735.00 |
| 156 | $94,704,798.22 | $1,894,095.96 | $111,321.68 | $94,593,476.54 | $307,426,284.18 | $312,845,152.64 |
| 157 | $94,593,476.54 | $1,891,869.53 | $113,548.11 | $94,479,928.43 | $309,318,153.71 | $314,850,570.29 |
| 158 | $94,479,928.43 | $1,889,598.57 | $115,819.08 | $94,364,109.35 | $311,207,752.28 | $316,855,987.93 |
| 159 | $94,364,109.35 | $1,887,282.19 | $118,135.46 | $94,245,973.89 | $313,095,034.47 | $318,861,405.58 |
| 160 | $94,245,973.89 | $1,884,919.48 | $120,498.17 | $94,125,475.72 | $314,979,953.94 | $320,866,823.22 |
| 161 | $94,125,475.72 | $1,882,509.51 | $122,908.13 | $94,002,567.59 | $316,862,463.46 | $322,872,240.87 |
| 162 | $94,002,567.59 | $1,880,051.35 | $125,366.29 | $93,877,201.30 | $318,742,514.81 | $324,877,658.51 |
| 163 | $93,877,201.30 | $1,877,544.03 | $127,873.62 | $93,749,327.68 | $320,620,058.84 | $326,883,076.16 |
| 164 | $93,749,327.68 | $1,874,986.55 | $130,431.09 | $93,618,896.59 | $322,495,045.39 | $328,888,493.80 |
| 165 | $93,618,896.59 | $1,872,377.93 | $133,039.71 | $93,485,856.88 | $324,367,423.32 | $330,893,911.45 |
| 166 | $93,485,856.88 | $1,869,717.14 | $135,700.51 | $93,350,156.37 | $326,237,140.46 | $332,899,329.09 |
| 167 | $93,350,156.37 | $1,867,003.13 | $138,414.52 | $93,211,741.85 | $328,104,143.59 | $334,904,746.74 |
| 168 | $93,211,741.85 | $1,864,234.84 | $141,182.81 | $93,070,559.04 | $329,968,378.42 | $336,910,164.38 |
| 169 | $93,070,559.04 | $1,861,411.18 | $144,006.46 | $92,926,552.58 | $331,829,789.60 | $338,915,582.03 |
| 170 | $92,926,552.58 | $1,858,531.05 | $146,886.59 | $92,779,665.98 | $333,688,320.66 | $340,920,999.67 |
| 171 | $92,779,665.98 | $1,855,593.32 | $149,824.33 | $92,629,841.66 | $335,543,913.98 | $342,926,417.32 |
| 172 | $92,629,841.66 | $1,852,596.83 | $152,820.81 | $92,477,020.85 | $337,396,510.81 | $344,931,834.96 |
| 173 | $92,477,020.85 | $1,849,540.42 | $155,877.23 | $92,321,143.62 | $339,246,051.23 | $346,937,252.61 |
| 174 | $92,321,143.62 | $1,846,422.87 | $158,994.77 | $92,162,148.85 | $341,092,474.10 | $348,942,670.25 |
| 175 | $92,162,148.85 | $1,843,242.98 | $162,174.67 | $91,999,974.18 | $342,935,717.08 | $350,948,087.90 |
| 176 | $91,999,974.18 | $1,839,999.48 | $165,418.16 | $91,834,556.02 | $344,775,716.56 | $352,953,505.54 |
| 177 | $91,834,556.02 | $1,836,691.12 | $168,726.52 | $91,665,829.49 | $346,612,407.68 | $354,958,923.19 |
| 178 | $91,665,829.49 | $1,833,316.59 | $172,101.06 | $91,493,728.44 | $348,445,724.27 | $356,964,340.83 |
| 179 | $91,493,728.44 | $1,829,874.57 | $175,543.08 | $91,318,185.36 | $350,275,598.84 | $358,969,758.48 |
| 180 | $91,318,185.36 | $1,826,363.71 | $179,053.94 | $91,139,131.42 | $352,101,962.54 | $360,975,176.12 |
| 181 | $91,139,131.42 | $1,822,782.63 | $182,635.02 | $90,956,496.40 | $353,924,745.17 | $362,980,593.77 |
| 182 | $90,956,496.40 | $1,819,129.93 | $186,287.72 | $90,770,208.69 | $355,743,875.10 | $364,986,011.41 |
| 183 | $90,770,208.69 | $1,815,404.17 | $190,013.47 | $90,580,195.22 | $357,559,279.28 | $366,991,429.06 |
| 184 | $90,580,195.22 | $1,811,603.90 | $193,813.74 | $90,386,381.48 | $359,370,883.18 | $368,996,846.70 |
| 185 | $90,386,381.48 | $1,807,727.63 | $197,690.02 | $90,188,691.46 | $361,178,610.81 | $371,002,264.35 |
| 186 | $90,188,691.46 | $1,803,773.83 | $201,643.82 | $89,987,047.64 | $362,982,384.64 | $373,007,681.99 |
| 187 | $89,987,047.64 | $1,799,740.95 | $205,676.69 | $89,781,370.95 | $364,782,125.59 | $375,013,099.64 |
| 188 | $89,781,370.95 | $1,795,627.42 | $209,790.23 | $89,571,580.73 | $366,577,753.01 | $377,018,517.28 |
| 189 | $89,571,580.73 | $1,791,431.61 | $213,986.03 | $89,357,594.70 | $368,369,184.62 | $379,023,934.93 |
| 190 | $89,357,594.70 | $1,787,151.89 | $218,265.75 | $89,139,328.94 | $370,156,336.52 | $381,029,352.57 |
| 191 | $89,139,328.94 | $1,782,786.58 | $222,631.07 | $88,916,697.88 | $371,939,123.10 | $383,034,770.22 |
| 192 | $88,916,697.88 | $1,778,333.96 | $227,083.69 | $88,689,614.19 | $373,717,457.05 | $385,040,187.86 |
| 193 | $88,689,614.19 | $1,773,792.28 | $231,625.36 | $88,457,988.83 | $375,491,249.34 | $387,045,605.51 |
| 194 | $88,457,988.83 | $1,769,159.78 | $236,257.87 | $88,221,730.96 | $377,260,409.12 | $389,051,023.16 |
| 195 | $88,221,730.96 | $1,764,434.62 | $240,983.03 | $87,980,747.93 | $379,024,843.73 | $391,056,440.80 |
| 196 | $87,980,747.93 | $1,759,614.96 | $245,802.69 | $87,734,945.25 | $380,784,458.69 | $393,061,858.45 |
| 197 | $87,734,945.25 | $1,754,698.90 | $250,718.74 | $87,484,226.51 | $382,539,157.60 | $395,067,276.09 |
| 198 | $87,484,226.51 | $1,749,684.53 | $255,733.11 | $87,228,493.39 | $384,288,842.13 | $397,072,693.74 |
| 199 | $87,228,493.39 | $1,744,569.87 | $260,847.78 | $86,967,645.62 | $386,033,412.00 | $399,078,111.38 |
| 200 | $86,967,645.62 | $1,739,352.91 | $266,064.73 | $86,701,580.88 | $387,772,764.91 | $401,083,529.03 |
| 201 | $86,701,580.88 | $1,734,031.62 | $271,386.03 | $86,430,194.86 | $389,506,796.53 | $403,088,946.67 |
| 202 | $86,430,194.86 | $1,728,603.90 | $276,813.75 | $86,153,381.11 | $391,235,400.42 | $405,094,364.32 |
| 203 | $86,153,381.11 | $1,723,067.62 | $282,350.02 | $85,871,031.08 | $392,958,468.05 | $407,099,781.96 |
| 204 | $85,871,031.08 | $1,717,420.62 | $287,997.02 | $85,583,034.06 | $394,675,888.67 | $409,105,199.61 |
| 205 | $85,583,034.06 | $1,711,660.68 | $293,756.96 | $85,289,277.10 | $396,387,549.35 | $411,110,617.25 |
| 206 | $85,289,277.10 | $1,705,785.54 | $299,632.10 | $84,989,644.99 | $398,093,334.89 | $413,116,034.90 |
| 207 | $84,989,644.99 | $1,699,792.90 | $305,624.75 | $84,684,020.25 | $399,793,127.79 | $415,121,452.54 |
| 208 | $84,684,020.25 | $1,693,680.40 | $311,737.24 | $84,372,283.01 | $401,486,808.19 | $417,126,870.19 |
| 209 | $84,372,283.01 | $1,687,445.66 | $317,971.98 | $84,054,311.02 | $403,174,253.86 | $419,132,287.83 |
| 210 | $84,054,311.02 | $1,681,086.22 | $324,331.42 | $83,729,979.60 | $404,855,340.08 | $421,137,705.48 |
| 211 | $83,729,979.60 | $1,674,599.59 | $330,818.05 | $83,399,161.55 | $406,529,939.67 | $423,143,123.12 |
| 212 | $83,399,161.55 | $1,667,983.23 | $337,434.41 | $83,061,727.13 | $408,197,922.90 | $425,148,540.77 |
| 213 | $83,061,727.13 | $1,661,234.54 | $344,183.10 | $82,717,544.03 | $409,859,157.44 | $427,153,958.41 |
| 214 | $82,717,544.03 | $1,654,350.88 | $351,066.76 | $82,366,477.26 | $411,513,508.32 | $429,159,376.06 |
| 215 | $82,366,477.26 | $1,647,329.55 | $358,088.10 | $82,008,389.16 | $413,160,837.87 | $431,164,793.70 |
| 216 | $82,008,389.16 | $1,640,167.78 | $365,249.86 | $81,643,139.30 | $414,801,005.65 | $433,170,211.35 |
| 217 | $81,643,139.30 | $1,632,862.79 | $372,554.86 | $81,270,584.44 | $416,433,868.44 | $435,175,628.99 |
| 218 | $81,270,584.44 | $1,625,411.69 | $380,005.96 | $80,890,578.49 | $418,059,280.13 | $437,181,046.64 |
| 219 | $80,890,578.49 | $1,617,811.57 | $387,606.08 | $80,502,972.41 | $419,677,091.69 | $439,186,464.28 |
| 220 | $80,502,972.41 | $1,610,059.45 | $395,358.20 | $80,107,614.21 | $421,287,151.14 | $441,191,881.93 |
| 221 | $80,107,614.21 | $1,602,152.28 | $403,265.36 | $79,704,348.85 | $422,889,303.43 | $443,197,299.57 |
| 222 | $79,704,348.85 | $1,594,086.98 | $411,330.67 | $79,293,018.19 | $424,483,390.40 | $445,202,717.22 |
| 223 | $79,293,018.19 | $1,585,860.36 | $419,557.28 | $78,873,460.90 | $426,069,250.77 | $447,208,134.86 |
| 224 | $78,873,460.90 | $1,577,469.22 | $427,948.43 | $78,445,512.48 | $427,646,719.99 | $449,213,552.51 |
| 225 | $78,445,512.48 | $1,568,910.25 | $436,507.40 | $78,009,005.08 | $429,215,630.24 | $451,218,970.15 |
| 226 | $78,009,005.08 | $1,560,180.10 | $445,237.54 | $77,563,767.54 | $430,775,810.34 | $453,224,387.80 |
| 227 | $77,563,767.54 | $1,551,275.35 | $454,142.29 | $77,109,625.24 | $432,327,085.69 | $455,229,805.44 |
| 228 | $77,109,625.24 | $1,542,192.50 | $463,225.14 | $76,646,400.10 | $433,869,278.19 | $457,235,223.09 |
| 229 | $76,646,400.10 | $1,532,928.00 | $472,489.64 | $76,173,910.46 | $435,402,206.20 | $459,240,640.73 |
| 230 | $76,173,910.46 | $1,523,478.21 | $481,939.44 | $75,691,971.02 | $436,925,684.40 | $461,246,058.38 |
| 231 | $75,691,971.02 | $1,513,839.42 | $491,578.22 | $75,200,392.80 | $438,439,523.82 | $463,251,476.02 |
| 232 | $75,200,392.80 | $1,504,007.86 | $501,409.79 | $74,698,983.01 | $439,943,531.68 | $465,256,893.67 |
| 233 | $74,698,983.01 | $1,493,979.66 | $511,437.98 | $74,187,545.03 | $441,437,511.34 | $467,262,311.32 |
| 234 | $74,187,545.03 | $1,483,750.90 | $521,666.74 | $73,665,878.28 | $442,921,262.24 | $469,267,728.96 |
| 235 | $73,665,878.28 | $1,473,317.57 | $532,100.08 | $73,133,778.20 | $444,394,579.81 | $471,273,146.61 |
| 236 | $73,133,778.20 | $1,462,675.56 | $542,742.08 | $72,591,036.12 | $445,857,255.37 | $473,278,564.25 |
| 237 | $72,591,036.12 | $1,451,820.72 | $553,596.92 | $72,037,439.20 | $447,309,076.09 | $475,283,981.90 |
| 238 | $72,037,439.20 | $1,440,748.78 | $564,668.86 | $71,472,770.34 | $448,749,824.88 | $477,289,399.54 |
| 239 | $71,472,770.34 | $1,429,455.41 | $575,962.24 | $70,896,808.10 | $450,179,280.28 | $479,294,817.19 |
| 240 | $70,896,808.10 | $1,417,936.16 | $587,481.48 | $70,309,326.62 | $451,597,216.45 | $481,300,234.83 |
| 241 | $70,309,326.62 | $1,406,186.53 | $599,231.11 | $69,710,095.50 | $453,003,402.98 | $483,305,652.48 |
| 242 | $69,710,095.50 | $1,394,201.91 | $611,215.74 | $69,098,879.77 | $454,397,604.89 | $485,311,070.12 |
| 243 | $69,098,879.77 | $1,381,977.60 | $623,440.05 | $68,475,439.72 | $455,779,582.48 | $487,316,487.77 |
| 244 | $68,475,439.72 | $1,369,508.79 | $635,908.85 | $67,839,530.87 | $457,149,091.28 | $489,321,905.41 |
| 245 | $67,839,530.87 | $1,356,790.62 | $648,627.03 | $67,190,903.84 | $458,505,881.90 | $491,327,323.06 |
| 246 | $67,190,903.84 | $1,343,818.08 | $661,599.57 | $66,529,304.27 | $459,849,699.97 | $493,332,740.70 |
| 247 | $66,529,304.27 | $1,330,586.09 | $674,831.56 | $65,854,472.71 | $461,180,286.06 | $495,338,158.35 |
| 248 | $65,854,472.71 | $1,317,089.45 | $688,328.19 | $65,166,144.52 | $462,497,375.51 | $497,343,575.99 |
| 249 | $65,166,144.52 | $1,303,322.89 | $702,094.75 | $64,464,049.77 | $463,800,698.40 | $499,348,993.64 |
| 250 | $64,464,049.77 | $1,289,281.00 | $716,136.65 | $63,747,913.12 | $465,089,979.40 | $501,354,411.28 |
| 251 | $63,747,913.12 | $1,274,958.26 | $730,459.38 | $63,017,453.73 | $466,364,937.66 | $503,359,828.93 |
| 252 | $63,017,453.73 | $1,260,349.07 | $745,068.57 | $62,272,385.16 | $467,625,286.73 | $505,365,246.57 |
| 253 | $62,272,385.16 | $1,245,447.70 | $759,969.94 | $61,512,415.22 | $468,870,734.44 | $507,370,664.22 |
| 254 | $61,512,415.22 | $1,230,248.30 | $775,169.34 | $60,737,245.88 | $470,100,982.74 | $509,376,081.86 |
| 255 | $60,737,245.88 | $1,214,744.92 | $790,672.73 | $59,946,573.15 | $471,315,727.66 | $511,381,499.51 |
| 256 | $59,946,573.15 | $1,198,931.46 | $806,486.18 | $59,140,086.97 | $472,514,659.12 | $513,386,917.15 |
| 257 | $59,140,086.97 | $1,182,801.74 | $822,615.91 | $58,317,471.06 | $473,697,460.86 | $515,392,334.80 |
| 258 | $58,317,471.06 | $1,166,349.42 | $839,068.22 | $57,478,402.84 | $474,863,810.28 | $517,397,752.44 |
| 259 | $57,478,402.84 | $1,149,568.06 | $855,849.59 | $56,622,553.25 | $476,013,378.34 | $519,403,170.09 |
| 260 | $56,622,553.25 | $1,132,451.07 | $872,966.58 | $55,749,586.67 | $477,145,829.41 | $521,408,587.73 |
| 261 | $55,749,586.67 | $1,114,991.73 | $890,425.91 | $54,859,160.76 | $478,260,821.14 | $523,414,005.38 |
| 262 | $54,859,160.76 | $1,097,183.22 | $908,234.43 | $53,950,926.33 | $479,358,004.35 | $525,419,423.02 |
| 263 | $53,950,926.33 | $1,079,018.53 | $926,399.12 | $53,024,527.21 | $480,437,022.88 | $527,424,840.67 |
| 264 | $53,024,527.21 | $1,060,490.54 | $944,927.10 | $52,079,600.11 | $481,497,513.43 | $529,430,258.31 |
| 265 | $52,079,600.11 | $1,041,592.00 | $963,825.64 | $51,115,774.47 | $482,539,105.43 | $531,435,675.96 |
| 266 | $51,115,774.47 | $1,022,315.49 | $983,102.16 | $50,132,672.31 | $483,561,420.92 | $533,441,093.60 |
| 267 | $50,132,672.31 | $1,002,653.45 | $1,002,764.20 | $49,129,908.11 | $484,564,074.36 | $535,446,511.25 |
| 268 | $49,129,908.11 | $982,598.16 | $1,022,819.48 | $48,107,088.63 | $485,546,672.53 | $537,451,928.89 |
| 269 | $48,107,088.63 | $962,141.77 | $1,043,275.87 | $47,063,812.76 | $486,508,814.30 | $539,457,346.54 |
| 270 | $47,063,812.76 | $941,276.26 | $1,064,141.39 | $45,999,671.37 | $487,450,090.55 | $541,462,764.18 |
| 271 | $45,999,671.37 | $919,993.43 | $1,085,424.22 | $44,914,247.15 | $488,370,083.98 | $543,468,181.83 |
| 272 | $44,914,247.15 | $898,284.94 | $1,107,132.70 | $43,807,114.45 | $489,268,368.92 | $545,473,599.48 |
| 273 | $43,807,114.45 | $876,142.29 | $1,129,275.36 | $42,677,839.09 | $490,144,511.21 | $547,479,017.12 |
| 274 | $42,677,839.09 | $853,556.78 | $1,151,860.86 | $41,525,978.23 | $490,998,067.99 | $549,484,434.77 |
| 275 | $41,525,978.23 | $830,519.56 | $1,174,898.08 | $40,351,080.15 | $491,828,587.56 | $551,489,852.41 |
| 276 | $40,351,080.15 | $807,021.60 | $1,198,396.04 | $39,152,684.11 | $492,635,609.16 | $553,495,270.06 |
| 277 | $39,152,684.11 | $783,053.68 | $1,222,363.96 | $37,930,320.14 | $493,418,662.84 | $555,500,687.70 |
| 278 | $37,930,320.14 | $758,606.40 | $1,246,811.24 | $36,683,508.90 | $494,177,269.25 | $557,506,105.35 |
| 279 | $36,683,508.90 | $733,670.18 | $1,271,747.47 | $35,411,761.43 | $494,910,939.42 | $559,511,522.99 |
| 280 | $35,411,761.43 | $708,235.23 | $1,297,182.42 | $34,114,579.02 | $495,619,174.65 | $561,516,940.64 |
| 281 | $34,114,579.02 | $682,291.58 | $1,323,126.06 | $32,791,452.95 | $496,301,466.23 | $563,522,358.28 |
| 282 | $32,791,452.95 | $655,829.06 | $1,349,588.59 | $31,441,864.37 | $496,957,295.29 | $565,527,775.93 |
| 283 | $31,441,864.37 | $628,837.29 | $1,376,580.36 | $30,065,284.01 | $497,586,132.58 | $567,533,193.57 |
| 284 | $30,065,284.01 | $601,305.68 | $1,404,111.96 | $28,661,172.04 | $498,187,438.26 | $569,538,611.22 |
| 285 | $28,661,172.04 | $573,223.44 | $1,432,194.20 | $27,228,977.84 | $498,760,661.70 | $571,544,028.86 |
| 286 | $27,228,977.84 | $544,579.56 | $1,460,838.09 | $25,768,139.75 | $499,305,241.26 | $573,549,446.51 |
| 287 | $25,768,139.75 | $515,362.80 | $1,490,054.85 | $24,278,084.90 | $499,820,604.05 | $575,554,864.15 |
| 288 | $24,278,084.90 | $485,561.70 | $1,519,855.95 | $22,758,228.95 | $500,306,165.75 | $577,560,281.80 |
| 289 | $22,758,228.95 | $455,164.58 | $1,550,253.07 | $21,207,975.89 | $500,761,330.33 | $579,565,699.44 |
| 290 | $21,207,975.89 | $424,159.52 | $1,581,258.13 | $19,626,717.76 | $501,185,489.85 | $581,571,117.09 |
| 291 | $19,626,717.76 | $392,534.36 | $1,612,883.29 | $18,013,834.47 | $501,578,024.20 | $583,576,534.73 |
| 292 | $18,013,834.47 | $360,276.69 | $1,645,140.96 | $16,368,693.51 | $501,938,300.89 | $585,581,952.38 |
| 293 | $16,368,693.51 | $327,373.87 | $1,678,043.77 | $14,690,649.74 | $502,265,674.76 | $587,587,370.02 |
| 294 | $14,690,649.74 | $293,812.99 | $1,711,604.65 | $12,979,045.09 | $502,559,487.76 | $589,592,787.67 |
| 295 | $12,979,045.09 | $259,580.90 | $1,745,836.74 | $11,233,208.35 | $502,819,068.66 | $591,598,205.31 |
| 296 | $11,233,208.35 | $224,664.17 | $1,780,753.48 | $9,452,454.87 | $503,043,732.83 | $593,603,622.96 |
| 297 | $9,452,454.87 | $189,049.10 | $1,816,368.55 | $7,636,086.32 | $503,232,781.92 | $595,609,040.60 |
| 298 | $7,636,086.32 | $152,721.73 | $1,852,695.92 | $5,783,390.40 | $503,385,503.65 | $597,614,458.25 |
| 299 | $5,783,390.40 | $115,667.81 | $1,889,749.84 | $3,893,640.56 | $503,501,171.46 | $599,619,875.89 |
| 300 | $3,893,640.56 | $77,872.81 | $1,927,544.83 | $1,966,095.73 | $503,579,044.27 | $601,625,293.54 |
| 301 | $1,966,095.73 | $39,321.91 | $1,966,095.73 | $-0.00 | $503,618,366.18 | $603,630,711.18 |