In: Finance
The presence of private mortgage insurance, PMI, (which is similar to the extra fees shown above) can play a big role in the affordability of housing. This payment is normally made until you meet a certain threshold. Suppose that the Anderson family bought a house with zero down as part of their mortgage agreement; they need to pay an extra $75 per month until they have paid off 20% of the principal of their home. They bought a $180,000 house on a 30-year mortgage at an interest rate of 13%. Using this information, their monthly payment would be $1,991.16 without the extra fee. | |||||||
How long will it take the Andersons to pay off the first 20% of their house? | |||||||
How much will they have paid in PMI fees in this time? | |||||||
How much interest will the Andersons end up paying over the life of this loan? | |||||||
What is the total amount the Andersons paid for their $180,000 home? |
Please refer the table below for explanations.
a. 20% of 180,000 = $ 36,000. After paying off $ 36,000 principal of $ 180,000 - $ 36,000 = $ 144,000 would remain. Refer the table below, after the 218th payment, principal remaining goes to $ 144002 which is approximately $ 144,000. 218th payment denotes 18 years and 2 months.
b. They would have paid 218 X $ 75 = $ 16,350 in PMI fees in this time
c. $ 536,814 is the total amount of interest that the Andersons would end up paying
d. Total amount that Andersons paid = Monthly payment X 360 months + Insurance
Total amount that Andersons paid = 1991.16 X 360 months + 16,350 = $ 733,167.6
Please feel free to comment in case you need any further clarifications. Thanks.
Month No. | Principal | Monthly Payment | Interest Component | Principal Component | Principal Remaining |
1 | 180000 | 1991.16 | 1950 | 41 | 179959 |
2 | 179959 | 1991.16 | 1950 | 42 | 179917 |
3 | 179917 | 1991.16 | 1949 | 42 | 179875 |
4 | 179875 | 1991.16 | 1949 | 43 | 179833 |
5 | 179833 | 1991.16 | 1948 | 43 | 179790 |
6 | 179790 | 1991.16 | 1948 | 43 | 179746 |
7 | 179746 | 1991.16 | 1947 | 44 | 179702 |
8 | 179702 | 1991.16 | 1947 | 44 | 179658 |
9 | 179658 | 1991.16 | 1946 | 45 | 179613 |
10 | 179613 | 1991.16 | 1946 | 45 | 179568 |
11 | 179568 | 1991.16 | 1945 | 46 | 179522 |
12 | 179522 | 1991.16 | 1945 | 46 | 179476 |
13 | 179476 | 1991.16 | 1944 | 47 | 179429 |
14 | 179429 | 1991.16 | 1944 | 47 | 179381 |
15 | 179381 | 1991.16 | 1943 | 48 | 179334 |
16 | 179334 | 1991.16 | 1943 | 48 | 179285 |
17 | 179285 | 1991.16 | 1942 | 49 | 179236 |
18 | 179236 | 1991.16 | 1942 | 49 | 179187 |
19 | 179187 | 1991.16 | 1941 | 50 | 179137 |
20 | 179137 | 1991.16 | 1941 | 51 | 179086 |
21 | 179086 | 1991.16 | 1940 | 51 | 179035 |
22 | 179035 | 1991.16 | 1940 | 52 | 178984 |
23 | 178984 | 1991.16 | 1939 | 52 | 178931 |
24 | 178931 | 1991.16 | 1938 | 53 | 178879 |
25 | 178879 | 1991.16 | 1938 | 53 | 178825 |
26 | 178825 | 1991.16 | 1937 | 54 | 178772 |
27 | 178772 | 1991.16 | 1937 | 54 | 178717 |
28 | 178717 | 1991.16 | 1936 | 55 | 178662 |
29 | 178662 | 1991.16 | 1936 | 56 | 178606 |
30 | 178606 | 1991.16 | 1935 | 56 | 178550 |
31 | 178550 | 1991.16 | 1934 | 57 | 178493 |
32 | 178493 | 1991.16 | 1934 | 57 | 178436 |
33 | 178436 | 1991.16 | 1933 | 58 | 178378 |
34 | 178378 | 1991.16 | 1932 | 59 | 178319 |
35 | 178319 | 1991.16 | 1932 | 59 | 178260 |
36 | 178260 | 1991.16 | 1931 | 60 | 178200 |
37 | 178200 | 1991.16 | 1930 | 61 | 178139 |
38 | 178139 | 1991.16 | 1930 | 61 | 178078 |
39 | 178078 | 1991.16 | 1929 | 62 | 178016 |
40 | 178016 | 1991.16 | 1929 | 63 | 177953 |
41 | 177953 | 1991.16 | 1928 | 63 | 177890 |
42 | 177890 | 1991.16 | 1927 | 64 | 177826 |
43 | 177826 | 1991.16 | 1926 | 65 | 177761 |
44 | 177761 | 1991.16 | 1926 | 65 | 177695 |
45 | 177695 | 1991.16 | 1925 | 66 | 177629 |
46 | 177629 | 1991.16 | 1924 | 67 | 177562 |
47 | 177562 | 1991.16 | 1924 | 68 | 177495 |
48 | 177495 | 1991.16 | 1923 | 68 | 177427 |
49 | 177427 | 1991.16 | 1922 | 69 | 177358 |
50 | 177358 | 1991.16 | 1921 | 70 | 177288 |
51 | 177288 | 1991.16 | 1921 | 71 | 177217 |
52 | 177217 | 1991.16 | 1920 | 71 | 177146 |
53 | 177146 | 1991.16 | 1919 | 72 | 177074 |
54 | 177074 | 1991.16 | 1918 | 73 | 177001 |
55 | 177001 | 1991.16 | 1918 | 74 | 176927 |
56 | 176927 | 1991.16 | 1917 | 74 | 176853 |
57 | 176853 | 1991.16 | 1916 | 75 | 176778 |
58 | 176778 | 1991.16 | 1915 | 76 | 176702 |
59 | 176702 | 1991.16 | 1914 | 77 | 176625 |
60 | 176625 | 1991.16 | 1913 | 78 | 176547 |
61 | 176547 | 1991.16 | 1913 | 79 | 176468 |
62 | 176468 | 1991.16 | 1912 | 79 | 176389 |
63 | 176389 | 1991.16 | 1911 | 80 | 176309 |
64 | 176309 | 1991.16 | 1910 | 81 | 176227 |
65 | 176227 | 1991.16 | 1909 | 82 | 176145 |
66 | 176145 | 1991.16 | 1908 | 83 | 176063 |
67 | 176063 | 1991.16 | 1907 | 84 | 175979 |
68 | 175979 | 1991.16 | 1906 | 85 | 175894 |
69 | 175894 | 1991.16 | 1906 | 86 | 175808 |
70 | 175808 | 1991.16 | 1905 | 87 | 175722 |
71 | 175722 | 1991.16 | 1904 | 88 | 175634 |
72 | 175634 | 1991.16 | 1903 | 88 | 175546 |
73 | 175546 | 1991.16 | 1902 | 89 | 175456 |
74 | 175456 | 1991.16 | 1901 | 90 | 175366 |
75 | 175366 | 1991.16 | 1900 | 91 | 175275 |
76 | 175275 | 1991.16 | 1899 | 92 | 175182 |
77 | 175182 | 1991.16 | 1898 | 93 | 175089 |
78 | 175089 | 1991.16 | 1897 | 94 | 174995 |
79 | 174995 | 1991.16 | 1896 | 95 | 174899 |
80 | 174899 | 1991.16 | 1895 | 96 | 174803 |
81 | 174803 | 1991.16 | 1894 | 97 | 174705 |
82 | 174705 | 1991.16 | 1893 | 99 | 174607 |
83 | 174607 | 1991.16 | 1892 | 100 | 174507 |
84 | 174507 | 1991.16 | 1890 | 101 | 174407 |
85 | 174407 | 1991.16 | 1889 | 102 | 174305 |
86 | 174305 | 1991.16 | 1888 | 103 | 174202 |
87 | 174202 | 1991.16 | 1887 | 104 | 174098 |
88 | 174098 | 1991.16 | 1886 | 105 | 173993 |
89 | 173993 | 1991.16 | 1885 | 106 | 173887 |
90 | 173887 | 1991.16 | 1884 | 107 | 173779 |
91 | 173779 | 1991.16 | 1883 | 109 | 173671 |
92 | 173671 | 1991.16 | 1881 | 110 | 173561 |
93 | 173561 | 1991.16 | 1880 | 111 | 173450 |
94 | 173450 | 1991.16 | 1879 | 112 | 173338 |
95 | 173338 | 1991.16 | 1878 | 113 | 173225 |
96 | 173225 | 1991.16 | 1877 | 115 | 173110 |
97 | 173110 | 1991.16 | 1875 | 116 | 172994 |
98 | 172994 | 1991.16 | 1874 | 117 | 172877 |
99 | 172877 | 1991.16 | 1873 | 118 | 172759 |
100 | 172759 | 1991.16 | 1872 | 120 | 172639 |
101 | 172639 | 1991.16 | 1870 | 121 | 172518 |
102 | 172518 | 1991.16 | 1869 | 122 | 172396 |
103 | 172396 | 1991.16 | 1868 | 124 | 172273 |
104 | 172273 | 1991.16 | 1866 | 125 | 172148 |
105 | 172148 | 1991.16 | 1865 | 126 | 172022 |
106 | 172022 | 1991.16 | 1864 | 128 | 171894 |
107 | 171894 | 1991.16 | 1862 | 129 | 171765 |
108 | 171765 | 1991.16 | 1861 | 130 | 171635 |
109 | 171635 | 1991.16 | 1859 | 132 | 171503 |
110 | 171503 | 1991.16 | 1858 | 133 | 171370 |
111 | 171370 | 1991.16 | 1857 | 135 | 171235 |
112 | 171235 | 1991.16 | 1855 | 136 | 171099 |
113 | 171099 | 1991.16 | 1854 | 138 | 170961 |
114 | 170961 | 1991.16 | 1852 | 139 | 170822 |
115 | 170822 | 1991.16 | 1851 | 141 | 170682 |
116 | 170682 | 1991.16 | 1849 | 142 | 170539 |
117 | 170539 | 1991.16 | 1848 | 144 | 170396 |
118 | 170396 | 1991.16 | 1846 | 145 | 170251 |
119 | 170251 | 1991.16 | 1844 | 147 | 170104 |
120 | 170104 | 1991.16 | 1843 | 148 | 169955 |
121 | 169955 | 1991.16 | 1841 | 150 | 169805 |
122 | 169805 | 1991.16 | 1840 | 152 | 169654 |
123 | 169654 | 1991.16 | 1838 | 153 | 169501 |
124 | 169501 | 1991.16 | 1836 | 155 | 169346 |
125 | 169346 | 1991.16 | 1835 | 157 | 169189 |
126 | 169189 | 1991.16 | 1833 | 158 | 169031 |
127 | 169031 | 1991.16 | 1831 | 160 | 168871 |
128 | 168871 | 1991.16 | 1829 | 162 | 168709 |
129 | 168709 | 1991.16 | 1828 | 163 | 168546 |
130 | 168546 | 1991.16 | 1826 | 165 | 168380 |
131 | 168380 | 1991.16 | 1824 | 167 | 168213 |
132 | 168213 | 1991.16 | 1822 | 169 | 168045 |
133 | 168045 | 1991.16 | 1820 | 171 | 167874 |
134 | 167874 | 1991.16 | 1819 | 173 | 167701 |
135 | 167701 | 1991.16 | 1817 | 174 | 167527 |
136 | 167527 | 1991.16 | 1815 | 176 | 167351 |
137 | 167351 | 1991.16 | 1813 | 178 | 167172 |
138 | 167172 | 1991.16 | 1811 | 180 | 166992 |
139 | 166992 | 1991.16 | 1809 | 182 | 166810 |
140 | 166810 | 1991.16 | 1807 | 184 | 166626 |
141 | 166626 | 1991.16 | 1805 | 186 | 166440 |
142 | 166440 | 1991.16 | 1803 | 188 | 166252 |
143 | 166252 | 1991.16 | 1801 | 190 | 166062 |
144 | 166062 | 1991.16 | 1799 | 192 | 165870 |
145 | 165870 | 1991.16 | 1797 | 194 | 165676 |
146 | 165676 | 1991.16 | 1795 | 196 | 165479 |
147 | 165479 | 1991.16 | 1793 | 198 | 165281 |
148 | 165281 | 1991.16 | 1791 | 201 | 165080 |
149 | 165080 | 1991.16 | 1788 | 203 | 164877 |
150 | 164877 | 1991.16 | 1786 | 205 | 164672 |
151 | 164672 | 1991.16 | 1784 | 207 | 164465 |
152 | 164465 | 1991.16 | 1782 | 209 | 164256 |
153 | 164256 | 1991.16 | 1779 | 212 | 164044 |
154 | 164044 | 1991.16 | 1777 | 214 | 163830 |
155 | 163830 | 1991.16 | 1775 | 216 | 163614 |
156 | 163614 | 1991.16 | 1772 | 219 | 163395 |
157 | 163395 | 1991.16 | 1770 | 221 | 163174 |
158 | 163174 | 1991.16 | 1768 | 223 | 162950 |
159 | 162950 | 1991.16 | 1765 | 226 | 162725 |
160 | 162725 | 1991.16 | 1763 | 228 | 162496 |
161 | 162496 | 1991.16 | 1760 | 231 | 162266 |
162 | 162266 | 1991.16 | 1758 | 233 | 162032 |
163 | 162032 | 1991.16 | 1755 | 236 | 161796 |
164 | 161796 | 1991.16 | 1753 | 238 | 161558 |
165 | 161558 | 1991.16 | 1750 | 241 | 161317 |
166 | 161317 | 1991.16 | 1748 | 244 | 161074 |
167 | 161074 | 1991.16 | 1745 | 246 | 160827 |
168 | 160827 | 1991.16 | 1742 | 249 | 160579 |
169 | 160579 | 1991.16 | 1740 | 252 | 160327 |
170 | 160327 | 1991.16 | 1737 | 254 | 160073 |
171 | 160073 | 1991.16 | 1734 | 257 | 159816 |
172 | 159816 | 1991.16 | 1731 | 260 | 159556 |
173 | 159556 | 1991.16 | 1729 | 263 | 159293 |
174 | 159293 | 1991.16 | 1726 | 265 | 159028 |
175 | 159028 | 1991.16 | 1723 | 268 | 158759 |
176 | 158759 | 1991.16 | 1720 | 271 | 158488 |
177 | 158488 | 1991.16 | 1717 | 274 | 158214 |
178 | 158214 | 1991.16 | 1714 | 277 | 157937 |
179 | 157937 | 1991.16 | 1711 | 280 | 157656 |
180 | 157656 | 1991.16 | 1708 | 283 | 157373 |
181 | 157373 | 1991.16 | 1705 | 286 | 157087 |
182 | 157087 | 1991.16 | 1702 | 289 | 156798 |
183 | 156798 | 1991.16 | 1699 | 293 | 156505 |
184 | 156505 | 1991.16 | 1695 | 296 | 156209 |
185 | 156209 | 1991.16 | 1692 | 299 | 155911 |
186 | 155911 | 1991.16 | 1689 | 302 | 155608 |
187 | 155608 | 1991.16 | 1686 | 305 | 155303 |
188 | 155303 | 1991.16 | 1682 | 309 | 154994 |
189 | 154994 | 1991.16 | 1679 | 312 | 154682 |
190 | 154682 | 1991.16 | 1676 | 315 | 154367 |
191 | 154367 | 1991.16 | 1672 | 319 | 154048 |
192 | 154048 | 1991.16 | 1669 | 322 | 153726 |
193 | 153726 | 1991.16 | 1665 | 326 | 153400 |
194 | 153400 | 1991.16 | 1662 | 329 | 153070 |
195 | 153070 | 1991.16 | 1658 | 333 | 152738 |
196 | 152738 | 1991.16 | 1655 | 337 | 152401 |
197 | 152401 | 1991.16 | 1651 | 340 | 152061 |
198 | 152061 | 1991.16 | 1647 | 344 | 151717 |
199 | 151717 | 1991.16 | 1644 | 348 | 151370 |
200 | 151370 | 1991.16 | 1640 | 351 | 151018 |
201 | 151018 | 1991.16 | 1636 | 355 | 150663 |
202 | 150663 | 1991.16 | 1632 | 359 | 150304 |
203 | 150304 | 1991.16 | 1628 | 363 | 149941 |
204 | 149941 | 1991.16 | 1624 | 367 | 149574 |
205 | 149574 | 1991.16 | 1620 | 371 | 149204 |
206 | 149204 | 1991.16 | 1616 | 375 | 148829 |
207 | 148829 | 1991.16 | 1612 | 379 | 148450 |
208 | 148450 | 1991.16 | 1608 | 383 | 148067 |
209 | 148067 | 1991.16 | 1604 | 387 | 147680 |
210 | 147680 | 1991.16 | 1600 | 391 | 147289 |
211 | 147289 | 1991.16 | 1596 | 396 | 146893 |
212 | 146893 | 1991.16 | 1591 | 400 | 146493 |
213 | 146493 | 1991.16 | 1587 | 404 | 146089 |
214 | 146089 | 1991.16 | 1583 | 409 | 145681 |
215 | 145681 | 1991.16 | 1578 | 413 | 145268 |
216 | 145268 | 1991.16 | 1574 | 417 | 144850 |
217 | 144850 | 1991.16 | 1569 | 422 | 144428 |
218 | 144428 | 1991.16 | 1565 | 427 | 144002 |
219 | 144002 | 1991.16 | 1560 | 431 | 143571 |
220 | 143571 | 1991.16 | 1555 | 436 | 143135 |
221 | 143135 | 1991.16 | 1551 | 441 | 142694 |
222 | 142694 | 1991.16 | 1546 | 445 | 142249 |
223 | 142249 | 1991.16 | 1541 | 450 | 141799 |
224 | 141799 | 1991.16 | 1536 | 455 | 141344 |
225 | 141344 | 1991.16 | 1531 | 460 | 140884 |
226 | 140884 | 1991.16 | 1526 | 465 | 140419 |
227 | 140419 | 1991.16 | 1521 | 470 | 139949 |
228 | 139949 | 1991.16 | 1516 | 475 | 139474 |
229 | 139474 | 1991.16 | 1511 | 480 | 138994 |
230 | 138994 | 1991.16 | 1506 | 485 | 138508 |
231 | 138508 | 1991.16 | 1501 | 491 | 138018 |
232 | 138018 | 1991.16 | 1495 | 496 | 137522 |
233 | 137522 | 1991.16 | 1490 | 501 | 137021 |
234 | 137021 | 1991.16 | 1484 | 507 | 136514 |
235 | 136514 | 1991.16 | 1479 | 512 | 136002 |
236 | 136002 | 1991.16 | 1473 | 518 | 135484 |
237 | 135484 | 1991.16 | 1468 | 523 | 134960 |
238 | 134960 | 1991.16 | 1462 | 529 | 134431 |
239 | 134431 | 1991.16 | 1456 | 535 | 133896 |
240 | 133896 | 1991.16 | 1451 | 541 | 133356 |
241 | 133356 | 1991.16 | 1445 | 546 | 132809 |
242 | 132809 | 1991.16 | 1439 | 552 | 132257 |
243 | 132257 | 1991.16 | 1433 | 558 | 131699 |
244 | 131699 | 1991.16 | 1427 | 564 | 131134 |
245 | 131134 | 1991.16 | 1421 | 571 | 130564 |
246 | 130564 | 1991.16 | 1414 | 577 | 129987 |
247 | 129987 | 1991.16 | 1408 | 583 | 129404 |
248 | 129404 | 1991.16 | 1402 | 589 | 128815 |
249 | 128815 | 1991.16 | 1395 | 596 | 128219 |
250 | 128219 | 1991.16 | 1389 | 602 | 127617 |
251 | 127617 | 1991.16 | 1383 | 609 | 127008 |
252 | 127008 | 1991.16 | 1376 | 615 | 126393 |
253 | 126393 | 1991.16 | 1369 | 622 | 125771 |
254 | 125771 | 1991.16 | 1363 | 629 | 125142 |
255 | 125142 | 1991.16 | 1356 | 635 | 124507 |
256 | 124507 | 1991.16 | 1349 | 642 | 123865 |
257 | 123865 | 1991.16 | 1342 | 649 | 123215 |
258 | 123215 | 1991.16 | 1335 | 656 | 122559 |
259 | 122559 | 1991.16 | 1328 | 663 | 121895 |
260 | 121895 | 1991.16 | 1321 | 671 | 121225 |
261 | 121225 | 1991.16 | 1313 | 678 | 120547 |
262 | 120547 | 1991.16 | 1306 | 685 | 119862 |
263 | 119862 | 1991.16 | 1299 | 693 | 119169 |
264 | 119169 | 1991.16 | 1291 | 700 | 118469 |
265 | 118469 | 1991.16 | 1283 | 708 | 117761 |
266 | 117761 | 1991.16 | 1276 | 715 | 117046 |
267 | 117046 | 1991.16 | 1268 | 723 | 116323 |
268 | 116323 | 1991.16 | 1260 | 731 | 115592 |
269 | 115592 | 1991.16 | 1252 | 739 | 114853 |
270 | 114853 | 1991.16 | 1244 | 747 | 114106 |
271 | 114106 | 1991.16 | 1236 | 755 | 113351 |
272 | 113351 | 1991.16 | 1228 | 763 | 112588 |
273 | 112588 | 1991.16 | 1220 | 771 | 111816 |
274 | 111816 | 1991.16 | 1211 | 780 | 111036 |
275 | 111036 | 1991.16 | 1203 | 788 | 110248 |
276 | 110248 | 1991.16 | 1194 | 797 | 109451 |
277 | 109451 | 1991.16 | 1186 | 805 | 108646 |
278 | 108646 | 1991.16 | 1177 | 814 | 107832 |
279 | 107832 | 1991.16 | 1168 | 823 | 107009 |
280 | 107009 | 1991.16 | 1159 | 832 | 106177 |
281 | 106177 | 1991.16 | 1150 | 841 | 105336 |
282 | 105336 | 1991.16 | 1141 | 850 | 104486 |
283 | 104486 | 1991.16 | 1132 | 859 | 103627 |
284 | 103627 | 1991.16 | 1123 | 869 | 102758 |
285 | 102758 | 1991.16 | 1113 | 878 | 101880 |
286 | 101880 | 1991.16 | 1104 | 887 | 100993 |
287 | 100993 | 1991.16 | 1094 | 897 | 100096 |
288 | 100096 | 1991.16 | 1084 | 907 | 99189 |
289 | 99189 | 1991.16 | 1075 | 917 | 98272 |
290 | 98272 | 1991.16 | 1065 | 927 | 97346 |
291 | 97346 | 1991.16 | 1055 | 937 | 96409 |
292 | 96409 | 1991.16 | 1044 | 947 | 95462 |
293 | 95462 | 1991.16 | 1034 | 957 | 94505 |
294 | 94505 | 1991.16 | 1024 | 967 | 93538 |
295 | 93538 | 1991.16 | 1013 | 978 | 92560 |
296 | 92560 | 1991.16 | 1003 | 988 | 91572 |
297 | 91572 | 1991.16 | 992 | 999 | 90573 |
298 | 90573 | 1991.16 | 981 | 1010 | 89563 |
299 | 89563 | 1991.16 | 970 | 1021 | 88542 |
300 | 88542 | 1991.16 | 959 | 1032 | 87510 |
301 | 87510 | 1991.16 | 948 | 1043 | 86467 |
302 | 86467 | 1991.16 | 937 | 1054 | 85412 |
303 | 85412 | 1991.16 | 925 | 1066 | 84346 |
304 | 84346 | 1991.16 | 914 | 1077 | 83269 |
305 | 83269 | 1991.16 | 902 | 1089 | 82180 |
306 | 82180 | 1991.16 | 890 | 1101 | 81079 |
307 | 81079 | 1991.16 | 878 | 1113 | 79966 |
308 | 79966 | 1991.16 | 866 | 1125 | 78841 |
309 | 78841 | 1991.16 | 854 | 1137 | 77704 |
310 | 77704 | 1991.16 | 842 | 1149 | 76555 |
311 | 76555 | 1991.16 | 829 | 1162 | 75393 |
312 | 75393 | 1991.16 | 817 | 1174 | 74219 |
313 | 74219 | 1991.16 | 804 | 1187 | 73031 |
314 | 73031 | 1991.16 | 791 | 1200 | 71832 |
315 | 71832 | 1991.16 | 778 | 1213 | 70619 |
316 | 70619 | 1991.16 | 765 | 1226 | 69392 |
317 | 69392 | 1991.16 | 752 | 1239 | 68153 |
318 | 68153 | 1991.16 | 738 | 1253 | 66900 |
319 | 66900 | 1991.16 | 725 | 1266 | 65634 |
320 | 65634 | 1991.16 | 711 | 1280 | 64354 |
321 | 64354 | 1991.16 | 697 | 1294 | 63060 |
322 | 63060 | 1991.16 | 683 | 1308 | 61752 |
323 | 61752 | 1991.16 | 669 | 1322 | 60429 |
324 | 60429 | 1991.16 | 655 | 1337 | 59093 |
325 | 59093 | 1991.16 | 640 | 1351 | 57742 |
326 | 57742 | 1991.16 | 626 | 1366 | 56376 |
327 | 56376 | 1991.16 | 611 | 1380 | 54996 |
328 | 54996 | 1991.16 | 596 | 1395 | 53601 |
329 | 53601 | 1991.16 | 581 | 1410 | 52190 |
330 | 52190 | 1991.16 | 565 | 1426 | 50764 |
331 | 50764 | 1991.16 | 550 | 1441 | 49323 |
332 | 49323 | 1991.16 | 534 | 1457 | 47866 |
333 | 47866 | 1991.16 | 519 | 1473 | 46394 |
334 | 46394 | 1991.16 | 503 | 1489 | 44905 |
335 | 44905 | 1991.16 | 486 | 1505 | 43400 |
336 | 43400 | 1991.16 | 470 | 1521 | 41879 |
337 | 41879 | 1991.16 | 454 | 1537 | 40342 |
338 | 40342 | 1991.16 | 437 | 1554 | 38788 |
339 | 38788 | 1991.16 | 420 | 1571 | 37217 |
340 | 37217 | 1991.16 | 403 | 1588 | 35629 |
341 | 35629 | 1991.16 | 386 | 1605 | 34024 |
342 | 34024 | 1991.16 | 369 | 1623 | 32401 |
343 | 32401 | 1991.16 | 351 | 1640 | 30761 |
344 | 30761 | 1991.16 | 333 | 1658 | 29103 |
345 | 29103 | 1991.16 | 315 | 1676 | 27427 |
346 | 27427 | 1991.16 | 297 | 1694 | 25733 |
347 | 25733 | 1991.16 | 279 | 1712 | 24021 |
348 | 24021 | 1991.16 | 260 | 1731 | 22290 |
349 | 22290 | 1991.16 | 241 | 1750 | 20540 |
350 | 20540 | 1991.16 | 223 | 1769 | 18771 |
351 | 18771 | 1991.16 | 203 | 1788 | 16984 |
352 | 16984 | 1991.16 | 184 | 1807 | 15176 |
353 | 15176 | 1991.16 | 164 | 1827 | 13350 |
354 | 13350 | 1991.16 | 145 | 1847 | 11503 |
355 | 11503 | 1991.16 | 125 | 1867 | 9637 |
356 | 9637 | 1991.16 | 104 | 1887 | 7750 |
357 | 7750 | 1991.16 | 84 | 1907 | 5843 |
358 | 5843 | 1991.16 | 63 | 1928 | 3915 |
359 | 3915 | 1991.16 | 42 | 1949 | 1966 |
360 | 1966 | 1991.16 | 21 | 1970 | -4 |