|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $1,000,000,000.00 | $6,666,666.67 | $1,697,734.02 | $998,302,265.98 | $6,666,666.67 | $8,364,400.69 |
| 2 | $998,302,265.98 | $6,655,348.44 | $1,709,052.25 | $996,593,213.73 | $13,322,015.11 | $16,728,801.38 |
| 3 | $996,593,213.73 | $6,643,954.76 | $1,720,445.93 | $994,872,767.79 | $19,965,969.86 | $25,093,202.07 |
| 4 | $994,872,767.79 | $6,632,485.12 | $1,731,915.57 | $993,140,852.22 | $26,598,454.98 | $33,457,602.76 |
| 5 | $993,140,852.22 | $6,620,939.01 | $1,743,461.68 | $991,397,390.55 | $33,219,394.00 | $41,822,003.45 |
| 6 | $991,397,390.55 | $6,609,315.94 | $1,755,084.75 | $989,642,305.80 | $39,828,709.94 | $50,186,404.14 |
| 7 | $989,642,305.80 | $6,597,615.37 | $1,766,785.32 | $987,875,520.48 | $46,426,325.31 | $58,550,804.83 |
| 8 | $987,875,520.48 | $6,585,836.80 | $1,778,563.89 | $986,096,956.59 | $53,012,162.11 | $66,915,205.52 |
| 9 | $986,096,956.59 | $6,573,979.71 | $1,790,420.98 | $984,306,535.61 | $59,586,141.82 | $75,279,606.21 |
| 10 | $984,306,535.61 | $6,562,043.57 | $1,802,357.12 | $982,504,178.49 | $66,148,185.39 | $83,644,006.90 |
| 11 | $982,504,178.49 | $6,550,027.86 | $1,814,372.83 | $980,689,805.66 | $72,698,213.25 | $92,008,407.59 |
| 12 | $980,689,805.66 | $6,537,932.04 | $1,826,468.65 | $978,863,337.01 | $79,236,145.29 | $100,372,808.28 |
| 13 | $978,863,337.01 | $6,525,755.58 | $1,838,645.11 | $977,024,691.90 | $85,761,900.87 | $108,737,208.97 |
| 14 | $977,024,691.90 | $6,513,497.95 | $1,850,902.74 | $975,173,789.15 | $92,275,398.81 | $117,101,609.66 |
| 15 | $975,173,789.15 | $6,501,158.59 | $1,863,242.10 | $973,310,547.06 | $98,776,557.41 | $125,466,010.35 |
| 16 | $973,310,547.06 | $6,488,736.98 | $1,875,663.71 | $971,434,883.35 | $105,265,294.39 | $133,830,411.04 |
| 17 | $971,434,883.35 | $6,476,232.56 | $1,888,168.13 | $969,546,715.21 | $111,741,526.94 | $142,194,811.73 |
| 18 | $969,546,715.21 | $6,463,644.77 | $1,900,755.92 | $967,645,959.29 | $118,205,171.71 | $150,559,212.42 |
| 19 | $967,645,959.29 | $6,450,973.06 | $1,913,427.63 | $965,732,531.66 | $124,656,144.77 | $158,923,613.11 |
| 20 | $965,732,531.66 | $6,438,216.88 | $1,926,183.81 | $963,806,347.85 | $131,094,361.65 | $167,288,013.80 |
| 21 | $963,806,347.85 | $6,425,375.65 | $1,939,025.04 | $961,867,322.81 | $137,519,737.30 | $175,652,414.49 |
| 22 | $961,867,322.81 | $6,412,448.82 | $1,951,951.87 | $959,915,370.94 | $143,932,186.12 | $184,016,815.18 |
| 23 | $959,915,370.94 | $6,399,435.81 | $1,964,964.88 | $957,950,406.06 | $150,331,621.93 | $192,381,215.87 |
| 24 | $957,950,406.06 | $6,386,336.04 | $1,978,064.65 | $955,972,341.41 | $156,717,957.97 | $200,745,616.56 |
| 25 | $955,972,341.41 | $6,373,148.94 | $1,991,251.75 | $953,981,089.66 | $163,091,106.91 | $209,110,017.25 |
| 26 | $953,981,089.66 | $6,359,873.93 | $2,004,526.76 | $951,976,562.90 | $169,450,980.84 | $217,474,417.94 |
| 27 | $951,976,562.90 | $6,346,510.42 | $2,017,890.27 | $949,958,672.63 | $175,797,491.26 | $225,838,818.63 |
| 28 | $949,958,672.63 | $6,333,057.82 | $2,031,342.87 | $947,927,329.76 | $182,130,549.08 | $234,203,219.32 |
| 29 | $947,927,329.76 | $6,319,515.53 | $2,044,885.16 | $945,882,444.60 | $188,450,064.61 | $242,567,620.01 |
| 30 | $945,882,444.60 | $6,305,882.96 | $2,058,517.73 | $943,823,926.88 | $194,755,947.57 | $250,932,020.70 |
| 31 | $943,823,926.88 | $6,292,159.51 | $2,072,241.18 | $941,751,685.70 | $201,048,107.09 | $259,296,421.39 |
| 32 | $941,751,685.70 | $6,278,344.57 | $2,086,056.12 | $939,665,629.58 | $207,326,451.66 | $267,660,822.08 |
| 33 | $939,665,629.58 | $6,264,437.53 | $2,099,963.16 | $937,565,666.42 | $213,590,889.19 | $276,025,222.77 |
| 34 | $937,565,666.42 | $6,250,437.78 | $2,113,962.91 | $935,451,703.51 | $219,841,326.96 | $284,389,623.46 |
| 35 | $935,451,703.51 | $6,236,344.69 | $2,128,056.00 | $933,323,647.51 | $226,077,671.65 | $292,754,024.15 |
| 36 | $933,323,647.51 | $6,222,157.65 | $2,142,243.04 | $931,181,404.47 | $232,299,829.31 | $301,118,424.84 |
| 37 | $931,181,404.47 | $6,207,876.03 | $2,156,524.66 | $929,024,879.81 | $238,507,705.33 | $309,482,825.53 |
| 38 | $929,024,879.81 | $6,193,499.20 | $2,170,901.49 | $926,853,978.32 | $244,701,204.53 | $317,847,226.22 |
| 39 | $926,853,978.32 | $6,179,026.52 | $2,185,374.17 | $924,668,604.15 | $250,880,231.06 | $326,211,626.91 |
| 40 | $924,668,604.15 | $6,164,457.36 | $2,199,943.33 | $922,468,660.82 | $257,044,688.42 | $334,576,027.60 |
| 41 | $922,468,660.82 | $6,149,791.07 | $2,214,609.62 | $920,254,051.20 | $263,194,479.49 | $342,940,428.29 |
| 42 | $920,254,051.20 | $6,135,027.01 | $2,229,373.68 | $918,024,677.52 | $269,329,506.50 | $351,304,828.98 |
| 43 | $918,024,677.52 | $6,120,164.52 | $2,244,236.17 | $915,780,441.35 | $275,449,671.01 | $359,669,229.67 |
| 44 | $915,780,441.35 | $6,105,202.94 | $2,259,197.75 | $913,521,243.60 | $281,554,873.96 | $368,033,630.36 |
| 45 | $913,521,243.60 | $6,090,141.62 | $2,274,259.07 | $911,246,984.53 | $287,645,015.58 | $376,398,031.05 |
| 46 | $911,246,984.53 | $6,074,979.90 | $2,289,420.79 | $908,957,563.74 | $293,719,995.48 | $384,762,431.74 |
| 47 | $908,957,563.74 | $6,059,717.09 | $2,304,683.60 | $906,652,880.14 | $299,779,712.57 | $393,126,832.43 |
| 48 | $906,652,880.14 | $6,044,352.53 | $2,320,048.16 | $904,332,831.99 | $305,824,065.10 | $401,491,233.12 |
| 49 | $904,332,831.99 | $6,028,885.55 | $2,335,515.14 | $901,997,316.84 | $311,852,950.65 | $409,855,633.81 |
| 50 | $901,997,316.84 | $6,013,315.45 | $2,351,085.24 | $899,646,231.60 | $317,866,266.09 | $418,220,034.50 |
| 51 | $899,646,231.60 | $5,997,641.54 | $2,366,759.15 | $897,279,472.45 | $323,863,907.64 | $426,584,435.19 |
| 52 | $897,279,472.45 | $5,981,863.15 | $2,382,537.54 | $894,896,934.91 | $329,845,770.79 | $434,948,835.88 |
| 53 | $894,896,934.91 | $5,965,979.57 | $2,398,421.12 | $892,498,513.79 | $335,811,750.35 | $443,313,236.57 |
| 54 | $892,498,513.79 | $5,949,990.09 | $2,414,410.60 | $890,084,103.19 | $341,761,740.45 | $451,677,637.26 |
| 55 | $890,084,103.19 | $5,933,894.02 | $2,430,506.67 | $887,653,596.52 | $347,695,634.47 | $460,042,037.95 |
| 56 | $887,653,596.52 | $5,917,690.64 | $2,446,710.05 | $885,206,886.47 | $353,613,325.11 | $468,406,438.64 |
| 57 | $885,206,886.47 | $5,901,379.24 | $2,463,021.45 | $882,743,865.03 | $359,514,704.35 | $476,770,839.33 |
| 58 | $882,743,865.03 | $5,884,959.10 | $2,479,441.59 | $880,264,423.44 | $365,399,663.45 | $485,135,240.02 |
| 59 | $880,264,423.44 | $5,868,429.49 | $2,495,971.20 | $877,768,452.24 | $371,268,092.94 | $493,499,640.71 |
| 60 | $877,768,452.24 | $5,851,789.68 | $2,512,611.01 | $875,255,841.23 | $377,119,882.63 | $501,864,041.40 |
| 61 | $875,255,841.23 | $5,835,038.94 | $2,529,361.75 | $872,726,479.48 | $382,954,921.57 | $510,228,442.09 |
| 62 | $872,726,479.48 | $5,818,176.53 | $2,546,224.16 | $870,180,255.32 | $388,773,098.10 | $518,592,842.78 |
| 63 | $870,180,255.32 | $5,801,201.70 | $2,563,198.99 | $867,617,056.33 | $394,574,299.80 | $526,957,243.47 |
| 64 | $867,617,056.33 | $5,784,113.71 | $2,580,286.98 | $865,036,769.35 | $400,358,413.51 | $535,321,644.16 |
| 65 | $865,036,769.35 | $5,766,911.80 | $2,597,488.89 | $862,439,280.46 | $406,125,325.30 | $543,686,044.85 |
| 66 | $862,439,280.46 | $5,749,595.20 | $2,614,805.49 | $859,824,474.97 | $411,874,920.51 | $552,050,445.54 |
| 67 | $859,824,474.97 | $5,732,163.17 | $2,632,237.52 | $857,192,237.45 | $417,607,083.67 | $560,414,846.23 |
| 68 | $857,192,237.45 | $5,714,614.92 | $2,649,785.77 | $854,542,451.67 | $423,321,698.59 | $568,779,246.92 |
| 69 | $854,542,451.67 | $5,696,949.68 | $2,667,451.01 | $851,875,000.66 | $429,018,648.27 | $577,143,647.61 |
| 70 | $851,875,000.66 | $5,679,166.67 | $2,685,234.02 | $849,189,766.64 | $434,697,814.94 | $585,508,048.30 |
| 71 | $849,189,766.64 | $5,661,265.11 | $2,703,135.58 | $846,486,631.06 | $440,359,080.05 | $593,872,448.99 |
| 72 | $846,486,631.06 | $5,643,244.21 | $2,721,156.48 | $843,765,474.58 | $446,002,324.26 | $602,236,849.68 |
| 73 | $843,765,474.58 | $5,625,103.16 | $2,739,297.53 | $841,026,177.06 | $451,627,427.42 | $610,601,250.37 |
| 74 | $841,026,177.06 | $5,606,841.18 | $2,757,559.51 | $838,268,617.55 | $457,234,268.60 | $618,965,651.06 |
| 75 | $838,268,617.55 | $5,588,457.45 | $2,775,943.24 | $835,492,674.31 | $462,822,726.05 | $627,330,051.75 |
| 76 | $835,492,674.31 | $5,569,951.16 | $2,794,449.53 | $832,698,224.78 | $468,392,677.21 | $635,694,452.44 |
| 77 | $832,698,224.78 | $5,551,321.50 | $2,813,079.19 | $829,885,145.59 | $473,943,998.71 | $644,058,853.12 |
| 78 | $829,885,145.59 | $5,532,567.64 | $2,831,833.05 | $827,053,312.53 | $479,476,566.35 | $652,423,253.81 |
| 79 | $827,053,312.53 | $5,513,688.75 | $2,850,711.94 | $824,202,600.59 | $484,990,255.10 | $660,787,654.50 |
| 80 | $824,202,600.59 | $5,494,684.00 | $2,869,716.69 | $821,332,883.91 | $490,484,939.10 | $669,152,055.19 |
| 81 | $821,332,883.91 | $5,475,552.56 | $2,888,848.13 | $818,444,035.78 | $495,960,491.66 | $677,516,455.88 |
| 82 | $818,444,035.78 | $5,456,293.57 | $2,908,107.12 | $815,535,928.66 | $501,416,785.23 | $685,880,856.57 |
| 83 | $815,535,928.66 | $5,436,906.19 | $2,927,494.50 | $812,608,434.16 | $506,853,691.43 | $694,245,257.26 |
| 84 | $812,608,434.16 | $5,417,389.56 | $2,947,011.13 | $809,661,423.03 | $512,271,080.99 | $702,609,657.95 |
| 85 | $809,661,423.03 | $5,397,742.82 | $2,966,657.87 | $806,694,765.16 | $517,668,823.81 | $710,974,058.64 |
| 86 | $806,694,765.16 | $5,377,965.10 | $2,986,435.59 | $803,708,329.57 | $523,046,788.91 | $719,338,459.33 |
| 87 | $803,708,329.57 | $5,358,055.53 | $3,006,345.16 | $800,701,984.41 | $528,404,844.44 | $727,702,860.02 |
| 88 | $800,701,984.41 | $5,338,013.23 | $3,026,387.46 | $797,675,596.95 | $533,742,857.67 | $736,067,260.71 |
| 89 | $797,675,596.95 | $5,317,837.31 | $3,046,563.38 | $794,629,033.58 | $539,060,694.98 | $744,431,661.40 |
| 90 | $794,629,033.58 | $5,297,526.89 | $3,066,873.80 | $791,562,159.78 | $544,358,221.87 | $752,796,062.09 |
| 91 | $791,562,159.78 | $5,277,081.07 | $3,087,319.62 | $788,474,840.15 | $549,635,302.94 | $761,160,462.78 |
| 92 | $788,474,840.15 | $5,256,498.93 | $3,107,901.76 | $785,366,938.40 | $554,891,801.87 | $769,524,863.47 |
| 93 | $785,366,938.40 | $5,235,779.59 | $3,128,621.10 | $782,238,317.30 | $560,127,581.46 | $777,889,264.16 |
| 94 | $782,238,317.30 | $5,214,922.12 | $3,149,478.57 | $779,088,838.72 | $565,342,503.58 | $786,253,664.85 |
| 95 | $779,088,838.72 | $5,193,925.59 | $3,170,475.10 | $775,918,363.62 | $570,536,429.17 | $794,618,065.54 |
| 96 | $775,918,363.62 | $5,172,789.09 | $3,191,611.60 | $772,726,752.02 | $575,709,218.26 | $802,982,466.23 |
| 97 | $772,726,752.02 | $5,151,511.68 | $3,212,889.01 | $769,513,863.01 | $580,860,729.94 | $811,346,866.92 |
| 98 | $769,513,863.01 | $5,130,092.42 | $3,234,308.27 | $766,279,554.74 | $585,990,822.36 | $819,711,267.61 |
| 99 | $766,279,554.74 | $5,108,530.36 | $3,255,870.32 | $763,023,684.42 | $591,099,352.72 | $828,075,668.30 |
| 100 | $763,023,684.42 | $5,086,824.56 | $3,277,576.13 | $759,746,108.29 | $596,186,177.29 | $836,440,068.99 |
| 101 | $759,746,108.29 | $5,064,974.06 | $3,299,426.63 | $756,446,681.66 | $601,251,151.34 | $844,804,469.68 |
| 102 | $756,446,681.66 | $5,042,977.88 | $3,321,422.81 | $753,125,258.85 | $606,294,129.22 | $853,168,870.37 |
| 103 | $753,125,258.85 | $5,020,835.06 | $3,343,565.63 | $749,781,693.21 | $611,314,964.28 | $861,533,271.06 |
| 104 | $749,781,693.21 | $4,998,544.62 | $3,365,856.07 | $746,415,837.15 | $616,313,508.90 | $869,897,671.75 |
| 105 | $746,415,837.15 | $4,976,105.58 | $3,388,295.11 | $743,027,542.04 | $621,289,614.48 | $878,262,072.44 |
| 106 | $743,027,542.04 | $4,953,516.95 | $3,410,883.74 | $739,616,658.29 | $626,243,131.43 | $886,626,473.13 |
| 107 | $739,616,658.29 | $4,930,777.72 | $3,433,622.97 | $736,183,035.33 | $631,173,909.15 | $894,990,873.82 |
| 108 | $736,183,035.33 | $4,907,886.90 | $3,456,513.79 | $732,726,521.54 | $636,081,796.05 | $903,355,274.51 |
| 109 | $732,726,521.54 | $4,884,843.48 | $3,479,557.21 | $729,246,964.33 | $640,966,639.53 | $911,719,675.20 |
| 110 | $729,246,964.33 | $4,861,646.43 | $3,502,754.26 | $725,744,210.06 | $645,828,285.96 | $920,084,075.89 |
| 111 | $725,744,210.06 | $4,838,294.73 | $3,526,105.96 | $722,218,104.11 | $650,666,580.69 | $928,448,476.58 |
| 112 | $722,218,104.11 | $4,814,787.36 | $3,549,613.33 | $718,668,490.78 | $655,481,368.05 | $936,812,877.27 |
| 113 | $718,668,490.78 | $4,791,123.27 | $3,573,277.42 | $715,095,213.36 | $660,272,491.32 | $945,177,277.96 |
| 114 | $715,095,213.36 | $4,767,301.42 | $3,597,099.27 | $711,498,114.09 | $665,039,792.75 | $953,541,678.65 |
| 115 | $711,498,114.09 | $4,743,320.76 | $3,621,079.93 | $707,877,034.16 | $669,783,113.51 | $961,906,079.34 |
| 116 | $707,877,034.16 | $4,719,180.23 | $3,645,220.46 | $704,231,813.70 | $674,502,293.73 | $970,270,480.03 |
| 117 | $704,231,813.70 | $4,694,878.76 | $3,669,521.93 | $700,562,291.77 | $679,197,172.49 | $978,634,880.72 |
| 118 | $700,562,291.77 | $4,670,415.28 | $3,693,985.41 | $696,868,306.36 | $683,867,587.77 | $986,999,281.41 |
| 119 | $696,868,306.36 | $4,645,788.71 | $3,718,611.98 | $693,149,694.38 | $688,513,376.48 | $995,363,682.10 |
| 120 | $693,149,694.38 | $4,620,997.96 | $3,743,402.73 | $689,406,291.65 | $693,134,374.44 | $1,003,728,082.79 |
| 121 | $689,406,291.65 | $4,596,041.94 | $3,768,358.75 | $685,637,932.90 | $697,730,416.39 | $1,012,092,483.48 |
| 122 | $685,637,932.90 | $4,570,919.55 | $3,793,481.14 | $681,844,451.77 | $702,301,335.94 | $1,020,456,884.17 |
| 123 | $681,844,451.77 | $4,545,629.68 | $3,818,771.01 | $678,025,680.76 | $706,846,965.62 | $1,028,821,284.86 |
| 124 | $678,025,680.76 | $4,520,171.21 | $3,844,229.48 | $674,181,451.27 | $711,367,136.82 | $1,037,185,685.55 |
| 125 | $674,181,451.27 | $4,494,543.01 | $3,869,857.68 | $670,311,593.59 | $715,861,679.83 | $1,045,550,086.24 |
| 126 | $670,311,593.59 | $4,468,743.96 | $3,895,656.73 | $666,415,936.86 | $720,330,423.79 | $1,053,914,486.93 |
| 127 | $666,415,936.86 | $4,442,772.91 | $3,921,627.78 | $662,494,309.08 | $724,773,196.70 | $1,062,278,887.62 |
| 128 | $662,494,309.08 | $4,416,628.73 | $3,947,771.96 | $658,546,537.12 | $729,189,825.43 | $1,070,643,288.31 |
| 129 | $658,546,537.12 | $4,390,310.25 | $3,974,090.44 | $654,572,446.67 | $733,580,135.68 | $1,079,007,689.00 |
| 130 | $654,572,446.67 | $4,363,816.31 | $4,000,584.38 | $650,571,862.30 | $737,943,951.99 | $1,087,372,089.69 |
| 131 | $650,571,862.30 | $4,337,145.75 | $4,027,254.94 | $646,544,607.35 | $742,281,097.74 | $1,095,736,490.38 |
| 132 | $646,544,607.35 | $4,310,297.38 | $4,054,103.31 | $642,490,504.05 | $746,591,395.12 | $1,104,100,891.07 |
| 133 | $642,490,504.05 | $4,283,270.03 | $4,081,130.66 | $638,409,373.38 | $750,874,665.14 | $1,112,465,291.76 |
| 134 | $638,409,373.38 | $4,256,062.49 | $4,108,338.20 | $634,301,035.18 | $755,130,727.63 | $1,120,829,692.45 |
| 135 | $634,301,035.18 | $4,228,673.57 | $4,135,727.12 | $630,165,308.06 | $759,359,401.20 | $1,129,194,093.14 |
| 136 | $630,165,308.06 | $4,201,102.05 | $4,163,298.64 | $626,002,009.42 | $763,560,503.26 | $1,137,558,493.83 |
| 137 | $626,002,009.42 | $4,173,346.73 | $4,191,053.96 | $621,810,955.46 | $767,733,849.98 | $1,145,922,894.52 |
| 138 | $621,810,955.46 | $4,145,406.37 | $4,218,994.32 | $617,591,961.14 | $771,879,256.35 | $1,154,287,295.21 |
| 139 | $617,591,961.14 | $4,117,279.74 | $4,247,120.95 | $613,344,840.19 | $775,996,536.10 | $1,162,651,695.90 |
| 140 | $613,344,840.19 | $4,088,965.60 | $4,275,435.09 | $609,069,405.11 | $780,085,501.70 | $1,171,016,096.59 |
| 141 | $609,069,405.11 | $4,060,462.70 | $4,303,937.99 | $604,765,467.12 | $784,145,964.40 | $1,179,380,497.28 |
| 142 | $604,765,467.12 | $4,031,769.78 | $4,332,630.91 | $600,432,836.21 | $788,177,734.18 | $1,187,744,897.97 |
| 143 | $600,432,836.21 | $4,002,885.57 | $4,361,515.12 | $596,071,321.09 | $792,180,619.75 | $1,196,109,298.66 |
| 144 | $596,071,321.09 | $3,973,808.81 | $4,390,591.88 | $591,680,729.21 | $796,154,428.56 | $1,204,473,699.35 |
| 145 | $591,680,729.21 | $3,944,538.19 | $4,419,862.50 | $587,260,866.71 | $800,098,966.76 | $1,212,838,100.04 |
| 146 | $587,260,866.71 | $3,915,072.44 | $4,449,328.25 | $582,811,538.47 | $804,014,039.20 | $1,221,202,500.73 |
| 147 | $582,811,538.47 | $3,885,410.26 | $4,478,990.43 | $578,332,548.04 | $807,899,449.46 | $1,229,566,901.42 |
| 148 | $578,332,548.04 | $3,855,550.32 | $4,508,850.37 | $573,823,697.67 | $811,754,999.78 | $1,237,931,302.11 |
| 149 | $573,823,697.67 | $3,825,491.32 | $4,538,909.37 | $569,284,788.29 | $815,580,491.09 | $1,246,295,702.80 |
| 150 | $569,284,788.29 | $3,795,231.92 | $4,569,168.77 | $564,715,619.53 | $819,375,723.02 | $1,254,660,103.49 |
| 151 | $564,715,619.53 | $3,764,770.80 | $4,599,629.89 | $560,115,989.63 | $823,140,493.81 | $1,263,024,504.18 |
| 152 | $560,115,989.63 | $3,734,106.60 | $4,630,294.09 | $555,485,695.54 | $826,874,600.41 | $1,271,388,904.87 |
| 153 | $555,485,695.54 | $3,703,237.97 | $4,661,162.72 | $550,824,532.82 | $830,577,838.38 | $1,279,753,305.56 |
| 154 | $550,824,532.82 | $3,672,163.55 | $4,692,237.14 | $546,132,295.68 | $834,250,001.93 | $1,288,117,706.25 |
| 155 | $546,132,295.68 | $3,640,881.97 | $4,723,518.72 | $541,408,776.96 | $837,890,883.90 | $1,296,482,106.94 |
| 156 | $541,408,776.96 | $3,609,391.85 | $4,755,008.84 | $536,653,768.12 | $841,500,275.75 | $1,304,846,507.63 |
| 157 | $536,653,768.12 | $3,577,691.79 | $4,786,708.90 | $531,867,059.22 | $845,077,967.54 | $1,313,210,908.32 |
| 158 | $531,867,059.22 | $3,545,780.39 | $4,818,620.30 | $527,048,438.92 | $848,623,747.93 | $1,321,575,309.01 |
| 159 | $527,048,438.92 | $3,513,656.26 | $4,850,744.43 | $522,197,694.49 | $852,137,404.19 | $1,329,939,709.70 |
| 160 | $522,197,694.49 | $3,481,317.96 | $4,883,082.73 | $517,314,611.77 | $855,618,722.16 | $1,338,304,110.39 |
| 161 | $517,314,611.77 | $3,448,764.08 | $4,915,636.61 | $512,398,975.15 | $859,067,486.23 | $1,346,668,511.08 |
| 162 | $512,398,975.15 | $3,415,993.17 | $4,948,407.52 | $507,450,567.63 | $862,483,479.40 | $1,355,032,911.77 |
| 163 | $507,450,567.63 | $3,383,003.78 | $4,981,396.91 | $502,469,170.73 | $865,866,483.19 | $1,363,397,312.46 |
| 164 | $502,469,170.73 | $3,349,794.47 | $5,014,606.22 | $497,454,564.51 | $869,216,277.66 | $1,371,761,713.15 |
| 165 | $497,454,564.51 | $3,316,363.76 | $5,048,036.93 | $492,406,527.58 | $872,532,641.42 | $1,380,126,113.84 |
| 166 | $492,406,527.58 | $3,282,710.18 | $5,081,690.51 | $487,324,837.08 | $875,815,351.60 | $1,388,490,514.53 |
| 167 | $487,324,837.08 | $3,248,832.25 | $5,115,568.44 | $482,209,268.63 | $879,064,183.85 | $1,396,854,915.22 |
| 168 | $482,209,268.63 | $3,214,728.46 | $5,149,672.23 | $477,059,596.40 | $882,278,912.31 | $1,405,219,315.91 |
| 169 | $477,059,596.40 | $3,180,397.31 | $5,184,003.38 | $471,875,593.02 | $885,459,309.62 | $1,413,583,716.60 |
| 170 | $471,875,593.02 | $3,145,837.29 | $5,218,563.40 | $466,657,029.62 | $888,605,146.91 | $1,421,948,117.29 |
| 171 | $466,657,029.62 | $3,111,046.86 | $5,253,353.83 | $461,403,675.79 | $891,716,193.77 | $1,430,312,517.98 |
| 172 | $461,403,675.79 | $3,076,024.51 | $5,288,376.18 | $456,115,299.61 | $894,792,218.28 | $1,438,676,918.67 |
| 173 | $456,115,299.61 | $3,040,768.66 | $5,323,632.03 | $450,791,667.58 | $897,832,986.94 | $1,447,041,319.36 |
| 174 | $450,791,667.58 | $3,005,277.78 | $5,359,122.91 | $445,432,544.67 | $900,838,264.72 | $1,455,405,720.05 |
| 175 | $445,432,544.67 | $2,969,550.30 | $5,394,850.39 | $440,037,694.28 | $903,807,815.02 | $1,463,770,120.74 |
| 176 | $440,037,694.28 | $2,933,584.63 | $5,430,816.06 | $434,606,878.22 | $906,741,399.65 | $1,472,134,521.43 |
| 177 | $434,606,878.22 | $2,897,379.19 | $5,467,021.50 | $429,139,856.72 | $909,638,778.84 | $1,480,498,922.12 |
| 178 | $429,139,856.72 | $2,860,932.38 | $5,503,468.31 | $423,636,388.41 | $912,499,711.22 | $1,488,863,322.81 |
| 179 | $423,636,388.41 | $2,824,242.59 | $5,540,158.10 | $418,096,230.31 | $915,323,953.81 | $1,497,227,723.50 |
| 180 | $418,096,230.31 | $2,787,308.20 | $5,577,092.49 | $412,519,137.82 | $918,111,262.01 | $1,505,592,124.19 |
| 181 | $412,519,137.82 | $2,750,127.59 | $5,614,273.10 | $406,904,864.71 | $920,861,389.59 | $1,513,956,524.88 |
| 182 | $406,904,864.71 | $2,712,699.10 | $5,651,701.59 | $401,253,163.12 | $923,574,088.69 | $1,522,320,925.57 |
| 183 | $401,253,163.12 | $2,675,021.09 | $5,689,379.60 | $395,563,783.52 | $926,249,109.78 | $1,530,685,326.26 |
| 184 | $395,563,783.52 | $2,637,091.89 | $5,727,308.80 | $389,836,474.72 | $928,886,201.67 | $1,539,049,726.95 |
| 185 | $389,836,474.72 | $2,598,909.83 | $5,765,490.86 | $384,070,983.86 | $931,485,111.50 | $1,547,414,127.64 |
| 186 | $384,070,983.86 | $2,560,473.23 | $5,803,927.46 | $378,267,056.40 | $934,045,584.73 | $1,555,778,528.33 |
| 187 | $378,267,056.40 | $2,521,780.38 | $5,842,620.31 | $372,424,436.08 | $936,567,365.10 | $1,564,142,929.02 |
| 188 | $372,424,436.08 | $2,482,829.57 | $5,881,571.12 | $366,542,864.97 | $939,050,194.68 | $1,572,507,329.71 |
| 189 | $366,542,864.97 | $2,443,619.10 | $5,920,781.59 | $360,622,083.38 | $941,493,813.78 | $1,580,871,730.40 |
| 190 | $360,622,083.38 | $2,404,147.22 | $5,960,253.47 | $354,661,829.91 | $943,897,961.00 | $1,589,236,131.09 |
| 191 | $354,661,829.91 | $2,364,412.20 | $5,999,988.49 | $348,661,841.42 | $946,262,373.20 | $1,597,600,531.78 |
| 192 | $348,661,841.42 | $2,324,412.28 | $6,039,988.41 | $342,621,853.01 | $948,586,785.47 | $1,605,964,932.47 |
| 193 | $342,621,853.01 | $2,284,145.69 | $6,080,255.00 | $336,541,598.00 | $950,870,931.16 | $1,614,329,333.16 |
| 194 | $336,541,598.00 | $2,243,610.65 | $6,120,790.04 | $330,420,807.97 | $953,114,541.81 | $1,622,693,733.85 |
| 195 | $330,420,807.97 | $2,202,805.39 | $6,161,595.30 | $324,259,212.66 | $955,317,347.20 | $1,631,058,134.54 |
| 196 | $324,259,212.66 | $2,161,728.08 | $6,202,672.61 | $318,056,540.06 | $957,479,075.28 | $1,639,422,535.23 |
| 197 | $318,056,540.06 | $2,120,376.93 | $6,244,023.76 | $311,812,516.30 | $959,599,452.22 | $1,647,786,935.92 |
| 198 | $311,812,516.30 | $2,078,750.11 | $6,285,650.58 | $305,526,865.72 | $961,678,202.33 | $1,656,151,336.61 |
| 199 | $305,526,865.72 | $2,036,845.77 | $6,327,554.92 | $299,199,310.80 | $963,715,048.10 | $1,664,515,737.30 |
| 200 | $299,199,310.80 | $1,994,662.07 | $6,369,738.62 | $292,829,572.18 | $965,709,710.17 | $1,672,880,137.99 |
| 201 | $292,829,572.18 | $1,952,197.15 | $6,412,203.54 | $286,417,368.64 | $967,661,907.32 | $1,681,244,538.68 |
| 202 | $286,417,368.64 | $1,909,449.12 | $6,454,951.57 | $279,962,417.08 | $969,571,356.44 | $1,689,608,939.37 |
| 203 | $279,962,417.08 | $1,866,416.11 | $6,497,984.58 | $273,464,432.50 | $971,437,772.56 | $1,697,973,340.06 |
| 204 | $273,464,432.50 | $1,823,096.22 | $6,541,304.47 | $266,923,128.03 | $973,260,868.77 | $1,706,337,740.75 |
| 205 | $266,923,128.03 | $1,779,487.52 | $6,584,913.17 | $260,338,214.86 | $975,040,356.29 | $1,714,702,141.44 |
| 206 | $260,338,214.86 | $1,735,588.10 | $6,628,812.59 | $253,709,402.27 | $976,775,944.39 | $1,723,066,542.13 |
| 207 | $253,709,402.27 | $1,691,396.02 | $6,673,004.67 | $247,036,397.59 | $978,467,340.41 | $1,731,430,942.82 |
| 208 | $247,036,397.59 | $1,646,909.32 | $6,717,491.37 | $240,318,906.22 | $980,114,249.72 | $1,739,795,343.51 |
| 209 | $240,318,906.22 | $1,602,126.04 | $6,762,274.65 | $233,556,631.57 | $981,716,375.77 | $1,748,159,744.20 |
| 210 | $233,556,631.57 | $1,557,044.21 | $6,807,356.48 | $226,749,275.09 | $983,273,419.98 | $1,756,524,144.89 |
| 211 | $226,749,275.09 | $1,511,661.83 | $6,852,738.86 | $219,896,536.23 | $984,785,081.81 | $1,764,888,545.58 |
| 212 | $219,896,536.23 | $1,465,976.91 | $6,898,423.78 | $212,998,112.45 | $986,251,058.72 | $1,773,252,946.27 |
| 213 | $212,998,112.45 | $1,419,987.42 | $6,944,413.27 | $206,053,699.18 | $987,671,046.13 | $1,781,617,346.96 |
| 214 | $206,053,699.18 | $1,373,691.33 | $6,990,709.36 | $199,062,989.82 | $989,044,737.46 | $1,789,981,747.65 |
| 215 | $199,062,989.82 | $1,327,086.60 | $7,037,314.09 | $192,025,675.73 | $990,371,824.06 | $1,798,346,148.34 |
| 216 | $192,025,675.73 | $1,280,171.17 | $7,084,229.52 | $184,941,446.21 | $991,651,995.23 | $1,806,710,549.03 |
| 217 | $184,941,446.21 | $1,232,942.97 | $7,131,457.72 | $177,809,988.49 | $992,884,938.21 | $1,815,074,949.72 |
| 218 | $177,809,988.49 | $1,185,399.92 | $7,179,000.77 | $170,630,987.73 | $994,070,338.13 | $1,823,439,350.41 |
| 219 | $170,630,987.73 | $1,137,539.92 | $7,226,860.77 | $163,404,126.95 | $995,207,878.05 | $1,831,803,751.10 |
| 220 | $163,404,126.95 | $1,089,360.85 | $7,275,039.84 | $156,129,087.11 | $996,297,238.90 | $1,840,168,151.79 |
| 221 | $156,129,087.11 | $1,040,860.58 | $7,323,540.11 | $148,805,547.00 | $997,338,099.48 | $1,848,532,552.48 |
| 222 | $148,805,547.00 | $992,036.98 | $7,372,363.71 | $141,433,183.29 | $998,330,136.46 | $1,856,896,953.17 |
| 223 | $141,433,183.29 | $942,887.89 | $7,421,512.80 | $134,011,670.49 | $999,273,024.34 | $1,865,261,353.86 |
| 224 | $134,011,670.49 | $893,411.14 | $7,470,989.55 | $126,540,680.94 | $1,000,166,435.48 | $1,873,625,754.55 |
| 225 | $126,540,680.94 | $843,604.54 | $7,520,796.15 | $119,019,884.79 | $1,001,010,040.02 | $1,881,990,155.24 |
| 226 | $119,019,884.79 | $793,465.90 | $7,570,934.79 | $111,448,949.99 | $1,001,803,505.92 | $1,890,354,555.93 |
| 227 | $111,448,949.99 | $742,993.00 | $7,621,407.69 | $103,827,542.30 | $1,002,546,498.92 | $1,898,718,956.62 |
| 228 | $103,827,542.30 | $692,183.62 | $7,672,217.07 | $96,155,325.23 | $1,003,238,682.53 | $1,907,083,357.31 |
| 229 | $96,155,325.23 | $641,035.50 | $7,723,365.19 | $88,431,960.04 | $1,003,879,718.04 | $1,915,447,758.00 |
| 230 | $88,431,960.04 | $589,546.40 | $7,774,854.29 | $80,657,105.75 | $1,004,469,264.44 | $1,923,812,158.68 |
| 231 | $80,657,105.75 | $537,714.04 | $7,826,686.65 | $72,830,419.10 | $1,005,006,978.48 | $1,932,176,559.37 |
| 232 | $72,830,419.10 | $485,536.13 | $7,878,864.56 | $64,951,554.54 | $1,005,492,514.60 | $1,940,540,960.06 |
| 233 | $64,951,554.54 | $433,010.36 | $7,931,390.33 | $57,020,164.21 | $1,005,925,524.97 | $1,948,905,360.75 |
| 234 | $57,020,164.21 | $380,134.43 | $7,984,266.26 | $49,035,897.95 | $1,006,305,659.39 | $1,957,269,761.44 |
| 235 | $49,035,897.95 | $326,905.99 | $8,037,494.70 | $40,998,403.25 | $1,006,632,565.38 | $1,965,634,162.13 |
| 236 | $40,998,403.25 | $273,322.69 | $8,091,078.00 | $32,907,325.24 | $1,006,905,888.07 | $1,973,998,562.82 |
| 237 | $32,907,325.24 | $219,382.17 | $8,145,018.52 | $24,762,306.72 | $1,007,125,270.24 | $1,982,362,963.51 |
| 238 | $24,762,306.72 | $165,082.04 | $8,199,318.65 | $16,562,988.08 | $1,007,290,352.28 | $1,990,727,364.20 |
| 239 | $16,562,988.08 | $110,419.92 | $8,253,980.77 | $8,309,007.31 | $1,007,400,772.20 | $1,999,091,764.89 |
| 240 | $8,309,007.31 | $55,393.38 | $8,309,007.31 | $-0.00 | $1,007,456,165.58 | $2,007,456,165.58 |