In: Economics
Create an Amortization Schedule for a $275,000 office building to be purchased with a 30-year loan at an APR of 5% compounded monthly. Determine the monthly payments and how much interest is paid over the life of the loan. (format amortization schedule with the following columns: month, beginning principal, monthly payment, monthly interest, principal reduction, ending principal)
When there is an APR of 5% compounded monthly, and monthly payment is done, effective rate is 5/12 = 0.4167%
With this interest rate the monthly payment is 275000(A/P, 0.4167%, 360) = 275000*0.005368 = 1476.26.
Below is the required table. the interest payment is 0.416667% of closing balance
Beginning principal | interest payment | Principal reduction | Monthly payment | Ending principal | |
0 | 275000.0 | 0.0 | 0.0 | 0.00 | 275000.0 |
1 | 275000.0 | 1145.8 | 330.4 | 1476.26 | 274669.6 |
2 | 274669.6 | 1144.5 | 331.8 | 1476.26 | 274337.8 |
3 | 274337.8 | 1143.1 | 333.2 | 1476.26 | 274004.6 |
4 | 274004.6 | 1141.7 | 334.6 | 1476.26 | 273670.0 |
5 | 273670.0 | 1140.3 | 336.0 | 1476.26 | 273334.0 |
6 | 273334.0 | 1138.9 | 337.4 | 1476.26 | 272996.7 |
7 | 272996.7 | 1137.5 | 338.8 | 1476.26 | 272657.9 |
8 | 272657.9 | 1136.1 | 340.2 | 1476.26 | 272317.7 |
9 | 272317.7 | 1134.7 | 341.6 | 1476.26 | 271976.1 |
10 | 271976.1 | 1133.2 | 343.0 | 1476.26 | 271633.1 |
11 | 271633.1 | 1131.8 | 344.5 | 1476.26 | 271288.6 |
12 | 271288.6 | 1130.4 | 345.9 | 1476.26 | 270942.7 |
13 | 270942.7 | 1128.9 | 347.3 | 1476.26 | 270595.4 |
14 | 270595.4 | 1127.5 | 348.8 | 1476.26 | 270246.6 |
15 | 270246.6 | 1126.0 | 350.2 | 1476.26 | 269896.4 |
16 | 269896.4 | 1124.6 | 351.7 | 1476.26 | 269544.7 |
17 | 269544.7 | 1123.1 | 353.2 | 1476.26 | 269191.5 |
18 | 269191.5 | 1121.6 | 354.6 | 1476.26 | 268836.9 |
19 | 268836.9 | 1120.2 | 356.1 | 1476.26 | 268480.8 |
20 | 268480.8 | 1118.7 | 357.6 | 1476.26 | 268123.2 |
21 | 268123.2 | 1117.2 | 359.1 | 1476.26 | 267764.1 |
22 | 267764.1 | 1115.7 | 360.6 | 1476.26 | 267403.6 |
23 | 267403.6 | 1114.2 | 362.1 | 1476.26 | 267041.5 |
24 | 267041.5 | 1112.7 | 363.6 | 1476.26 | 266677.9 |
25 | 266677.9 | 1111.2 | 365.1 | 1476.26 | 266312.8 |
26 | 266312.8 | 1109.6 | 366.6 | 1476.26 | 265946.2 |
27 | 265946.2 | 1108.1 | 368.2 | 1476.26 | 265578.0 |
28 | 265578.0 | 1106.6 | 369.7 | 1476.26 | 265208.3 |
29 | 265208.3 | 1105.0 | 371.2 | 1476.26 | 264837.1 |
30 | 264837.1 | 1103.5 | 372.8 | 1476.26 | 264464.3 |
31 | 264464.3 | 1101.9 | 374.3 | 1476.26 | 264090.0 |
32 | 264090.0 | 1100.4 | 375.9 | 1476.26 | 263714.1 |
33 | 263714.1 | 1098.8 | 377.5 | 1476.26 | 263336.7 |
34 | 263336.7 | 1097.2 | 379.0 | 1476.26 | 262957.7 |
35 | 262957.7 | 1095.7 | 380.6 | 1476.26 | 262577.1 |
36 | 262577.1 | 1094.1 | 382.2 | 1476.26 | 262194.9 |
37 | 262194.9 | 1092.5 | 383.8 | 1476.26 | 261811.1 |
38 | 261811.1 | 1090.9 | 385.4 | 1476.26 | 261425.7 |
39 | 261425.7 | 1089.3 | 387.0 | 1476.26 | 261038.7 |
40 | 261038.7 | 1087.7 | 388.6 | 1476.26 | 260650.1 |
41 | 260650.1 | 1086.0 | 390.2 | 1476.26 | 260259.9 |
42 | 260259.9 | 1084.4 | 391.8 | 1476.26 | 259868.1 |
43 | 259868.1 | 1082.8 | 393.5 | 1476.26 | 259474.6 |
44 | 259474.6 | 1081.1 | 395.1 | 1476.26 | 259079.5 |
45 | 259079.5 | 1079.5 | 396.8 | 1476.26 | 258682.7 |
46 | 258682.7 | 1077.8 | 398.4 | 1476.26 | 258284.3 |
47 | 258284.3 | 1076.2 | 400.1 | 1476.26 | 257884.2 |
48 | 257884.2 | 1074.5 | 401.7 | 1476.26 | 257482.5 |
49 | 257482.5 | 1072.8 | 403.4 | 1476.26 | 257079.1 |
50 | 257079.1 | 1071.2 | 405.1 | 1476.26 | 256674.0 |
51 | 256674.0 | 1069.5 | 406.8 | 1476.26 | 256267.2 |
52 | 256267.2 | 1067.8 | 408.5 | 1476.26 | 255858.7 |
53 | 255858.7 | 1066.1 | 410.2 | 1476.26 | 255448.5 |
54 | 255448.5 | 1064.4 | 411.9 | 1476.26 | 255036.6 |
55 | 255036.6 | 1062.7 | 413.6 | 1476.26 | 254623.0 |
56 | 254623.0 | 1060.9 | 415.3 | 1476.26 | 254207.7 |
57 | 254207.7 | 1059.2 | 417.1 | 1476.26 | 253790.6 |
58 | 253790.6 | 1057.5 | 418.8 | 1476.26 | 253371.8 |
59 | 253371.8 | 1055.7 | 420.5 | 1476.26 | 252951.3 |
60 | 252951.3 | 1054.0 | 422.3 | 1476.26 | 252529.0 |
61 | 252529.0 | 1052.2 | 424.1 | 1476.26 | 252104.9 |
62 | 252104.9 | 1050.4 | 425.8 | 1476.26 | 251679.1 |
63 | 251679.1 | 1048.7 | 427.6 | 1476.26 | 251251.5 |
64 | 251251.5 | 1046.9 | 429.4 | 1476.26 | 250822.1 |
65 | 250822.1 | 1045.1 | 431.2 | 1476.26 | 250391.0 |
66 | 250391.0 | 1043.3 | 433.0 | 1476.26 | 249958.0 |
67 | 249958.0 | 1041.5 | 434.8 | 1476.26 | 249523.2 |
68 | 249523.2 | 1039.7 | 436.6 | 1476.26 | 249086.6 |
69 | 249086.6 | 1037.9 | 438.4 | 1476.26 | 248648.2 |
70 | 248648.2 | 1036.0 | 440.2 | 1476.26 | 248208.0 |
71 | 248208.0 | 1034.2 | 442.1 | 1476.26 | 247766.0 |
72 | 247766.0 | 1032.4 | 443.9 | 1476.26 | 247322.1 |
73 | 247322.1 | 1030.5 | 445.8 | 1476.26 | 246876.3 |
74 | 246876.3 | 1028.7 | 447.6 | 1476.26 | 246428.7 |
75 | 246428.7 | 1026.8 | 449.5 | 1476.26 | 245979.2 |
76 | 245979.2 | 1024.9 | 451.3 | 1476.26 | 245527.9 |
77 | 245527.9 | 1023.0 | 453.2 | 1476.26 | 245074.7 |
78 | 245074.7 | 1021.1 | 455.1 | 1476.26 | 244619.5 |
79 | 244619.5 | 1019.2 | 457.0 | 1476.26 | 244162.5 |
80 | 244162.5 | 1017.3 | 458.9 | 1476.26 | 243703.6 |
81 | 243703.6 | 1015.4 | 460.8 | 1476.26 | 243242.8 |
82 | 243242.8 | 1013.5 | 462.7 | 1476.26 | 242780.0 |
83 | 242780.0 | 1011.6 | 464.7 | 1476.26 | 242315.4 |
84 | 242315.4 | 1009.6 | 466.6 | 1476.26 | 241848.7 |
85 | 241848.7 | 1007.7 | 468.6 | 1476.26 | 241380.2 |
86 | 241380.2 | 1005.8 | 470.5 | 1476.26 | 240909.7 |
87 | 240909.7 | 1003.8 | 472.5 | 1476.26 | 240437.2 |
88 | 240437.2 | 1001.8 | 474.4 | 1476.26 | 239962.8 |
89 | 239962.8 | 999.8 | 476.4 | 1476.26 | 239486.4 |
90 | 239486.4 | 997.9 | 478.4 | 1476.26 | 239008.0 |
91 | 239008.0 | 995.9 | 480.4 | 1476.26 | 238527.6 |
92 | 238527.6 | 993.9 | 482.4 | 1476.26 | 238045.2 |
93 | 238045.2 | 991.9 | 484.4 | 1476.26 | 237560.8 |
94 | 237560.8 | 989.8 | 486.4 | 1476.26 | 237074.3 |
95 | 237074.3 | 987.8 | 488.5 | 1476.26 | 236585.9 |
96 | 236585.9 | 985.8 | 490.5 | 1476.26 | 236095.4 |
97 | 236095.4 | 983.7 | 492.5 | 1476.26 | 235602.9 |
98 | 235602.9 | 981.7 | 494.6 | 1476.26 | 235108.3 |
99 | 235108.3 | 979.6 | 496.6 | 1476.26 | 234611.7 |
100 | 234611.7 | 977.5 | 498.7 | 1476.26 | 234112.9 |
101 | 234112.9 | 975.5 | 500.8 | 1476.26 | 233612.2 |
102 | 233612.2 | 973.4 | 502.9 | 1476.26 | 233109.3 |
103 | 233109.3 | 971.3 | 505.0 | 1476.26 | 232604.3 |
104 | 232604.3 | 969.2 | 507.1 | 1476.26 | 232097.2 |
105 | 232097.2 | 967.1 | 509.2 | 1476.26 | 231588.0 |
106 | 231588.0 | 965.0 | 511.3 | 1476.26 | 231076.7 |
107 | 231076.7 | 962.8 | 513.4 | 1476.26 | 230563.3 |
108 | 230563.3 | 960.7 | 515.6 | 1476.26 | 230047.7 |
109 | 230047.7 | 958.5 | 517.7 | 1476.26 | 229530.0 |
110 | 229530.0 | 956.4 | 519.9 | 1476.26 | 229010.1 |
111 | 229010.1 | 954.2 | 522.1 | 1476.26 | 228488.0 |
112 | 228488.0 | 952.0 | 524.2 | 1476.26 | 227963.8 |
113 | 227963.8 | 949.8 | 526.4 | 1476.26 | 227437.4 |
114 | 227437.4 | 947.7 | 528.6 | 1476.26 | 226908.8 |
115 | 226908.8 | 945.5 | 530.8 | 1476.26 | 226378.0 |
116 | 226378.0 | 943.2 | 533.0 | 1476.26 | 225845.0 |
117 | 225845.0 | 941.0 | 535.2 | 1476.26 | 225309.7 |
118 | 225309.7 | 938.8 | 537.5 | 1476.26 | 224772.3 |
119 | 224772.3 | 936.6 | 539.7 | 1476.26 | 224232.6 |
120 | 224232.6 | 934.3 | 542.0 | 1476.26 | 223690.6 |
121 | 223690.6 | 932.0 | 544.2 | 1476.26 | 223146.4 |
122 | 223146.4 | 929.8 | 546.5 | 1476.26 | 222599.9 |
123 | 222599.9 | 927.5 | 548.8 | 1476.26 | 222051.1 |
124 | 222051.1 | 925.2 | 551.0 | 1476.26 | 221500.1 |
125 | 221500.1 | 922.9 | 553.3 | 1476.26 | 220946.8 |
126 | 220946.8 | 920.6 | 555.6 | 1476.26 | 220391.1 |
127 | 220391.1 | 918.3 | 558.0 | 1476.26 | 219833.1 |
128 | 219833.1 | 916.0 | 560.3 | 1476.26 | 219272.9 |
129 | 219272.9 | 913.6 | 562.6 | 1476.26 | 218710.2 |
130 | 218710.2 | 911.3 | 565.0 | 1476.26 | 218145.3 |
131 | 218145.3 | 908.9 | 567.3 | 1476.26 | 217577.9 |
132 | 217577.9 | 906.6 | 569.7 | 1476.26 | 217008.3 |
133 | 217008.3 | 904.2 | 572.1 | 1476.26 | 216436.2 |
134 | 216436.2 | 901.8 | 574.4 | 1476.26 | 215861.8 |
135 | 215861.8 | 899.4 | 576.8 | 1476.26 | 215284.9 |
136 | 215284.9 | 897.0 | 579.2 | 1476.26 | 214705.7 |
137 | 214705.7 | 894.6 | 581.7 | 1476.26 | 214124.0 |
138 | 214124.0 | 892.2 | 584.1 | 1476.26 | 213540.0 |
139 | 213540.0 | 889.7 | 586.5 | 1476.26 | 212953.4 |
140 | 212953.4 | 887.3 | 589.0 | 1476.26 | 212364.5 |
141 | 212364.5 | 884.9 | 591.4 | 1476.26 | 211773.1 |
142 | 211773.1 | 882.4 | 593.9 | 1476.26 | 211179.2 |
143 | 211179.2 | 879.9 | 596.3 | 1476.26 | 210582.9 |
144 | 210582.9 | 877.4 | 598.8 | 1476.26 | 209984.0 |
145 | 209984.0 | 874.9 | 601.3 | 1476.26 | 209382.7 |
146 | 209382.7 | 872.4 | 603.8 | 1476.26 | 208778.9 |
147 | 208778.9 | 869.9 | 606.3 | 1476.26 | 208172.5 |
148 | 208172.5 | 867.4 | 608.9 | 1476.26 | 207563.7 |
149 | 207563.7 | 864.8 | 611.4 | 1476.26 | 206952.2 |
150 | 206952.2 | 862.3 | 614.0 | 1476.26 | 206338.3 |
151 | 206338.3 | 859.7 | 616.5 | 1476.26 | 205721.8 |
152 | 205721.8 | 857.2 | 619.1 | 1476.26 | 205102.7 |
153 | 205102.7 | 854.6 | 621.7 | 1476.26 | 204481.0 |
154 | 204481.0 | 852.0 | 624.3 | 1476.26 | 203856.8 |
155 | 203856.8 | 849.4 | 626.9 | 1476.26 | 203229.9 |
156 | 203229.9 | 846.8 | 629.5 | 1476.26 | 202600.4 |
157 | 202600.4 | 844.2 | 632.1 | 1476.26 | 201968.3 |
158 | 201968.3 | 841.5 | 634.7 | 1476.26 | 201333.6 |
159 | 201333.6 | 838.9 | 637.4 | 1476.26 | 200696.2 |
160 | 200696.2 | 836.2 | 640.0 | 1476.26 | 200056.2 |
161 | 200056.2 | 833.6 | 642.7 | 1476.26 | 199413.5 |
162 | 199413.5 | 830.9 | 645.4 | 1476.26 | 198768.2 |
163 | 198768.2 | 828.2 | 648.1 | 1476.26 | 198120.1 |
164 | 198120.1 | 825.5 | 650.8 | 1476.26 | 197469.3 |
165 | 197469.3 | 822.8 | 653.5 | 1476.26 | 196815.9 |
166 | 196815.9 | 820.1 | 656.2 | 1476.26 | 196159.7 |
167 | 196159.7 | 817.3 | 658.9 | 1476.26 | 195500.7 |
168 | 195500.7 | 814.6 | 661.7 | 1476.26 | 194839.1 |
169 | 194839.1 | 811.8 | 664.4 | 1476.26 | 194174.6 |
170 | 194174.6 | 809.1 | 667.2 | 1476.26 | 193507.4 |
171 | 193507.4 | 806.3 | 670.0 | 1476.26 | 192837.5 |
172 | 192837.5 | 803.5 | 672.8 | 1476.26 | 192164.7 |
173 | 192164.7 | 800.7 | 675.6 | 1476.26 | 191489.1 |
174 | 191489.1 | 797.9 | 678.4 | 1476.26 | 190810.7 |
175 | 190810.7 | 795.0 | 681.2 | 1476.26 | 190129.5 |
176 | 190129.5 | 792.2 | 684.1 | 1476.26 | 189445.5 |
177 | 189445.5 | 789.4 | 686.9 | 1476.26 | 188758.6 |
178 | 188758.6 | 786.5 | 689.8 | 1476.26 | 188068.8 |
179 | 188068.8 | 783.6 | 692.6 | 1476.26 | 187376.2 |
180 | 187376.2 | 780.7 | 695.5 | 1476.26 | 186680.6 |
181 | 186680.6 | 777.8 | 698.4 | 1476.26 | 185982.2 |
182 | 185982.2 | 774.9 | 701.3 | 1476.26 | 185280.9 |
183 | 185280.9 | 772.0 | 704.3 | 1476.26 | 184576.6 |
184 | 184576.6 | 769.1 | 707.2 | 1476.26 | 183869.4 |
185 | 183869.4 | 766.1 | 710.1 | 1476.26 | 183159.3 |
186 | 183159.3 | 763.2 | 713.1 | 1476.26 | 182446.2 |
187 | 182446.2 | 760.2 | 716.1 | 1476.26 | 181730.1 |
188 | 181730.1 | 757.2 | 719.1 | 1476.26 | 181011.1 |
189 | 181011.1 | 754.2 | 722.0 | 1476.26 | 180289.0 |
190 | 180289.0 | 751.2 | 725.1 | 1476.26 | 179564.0 |
191 | 179564.0 | 748.2 | 728.1 | 1476.26 | 178835.9 |
192 | 178835.9 | 745.1 | 731.1 | 1476.26 | 178104.8 |
193 | 178104.8 | 742.1 | 734.2 | 1476.26 | 177370.6 |
194 | 177370.6 | 739.0 | 737.2 | 1476.26 | 176633.4 |
195 | 176633.4 | 736.0 | 740.3 | 1476.26 | 175893.1 |
196 | 175893.1 | 732.9 | 743.4 | 1476.26 | 175149.7 |
197 | 175149.7 | 729.8 | 746.5 | 1476.26 | 174403.3 |
198 | 174403.3 | 726.7 | 749.6 | 1476.26 | 173653.7 |
199 | 173653.7 | 723.6 | 752.7 | 1476.26 | 172901.0 |
200 | 172901.0 | 720.4 | 755.8 | 1476.26 | 172145.2 |
201 | 172145.2 | 717.3 | 759.0 | 1476.26 | 171386.2 |
202 | 171386.2 | 714.1 | 762.2 | 1476.26 | 170624.0 |
203 | 170624.0 | 710.9 | 765.3 | 1476.26 | 169858.7 |
204 | 169858.7 | 707.7 | 768.5 | 1476.26 | 169090.2 |
205 | 169090.2 | 704.5 | 771.7 | 1476.26 | 168318.5 |
206 | 168318.5 | 701.3 | 774.9 | 1476.26 | 167543.5 |
207 | 167543.5 | 698.1 | 778.2 | 1476.26 | 166765.4 |
208 | 166765.4 | 694.9 | 781.4 | 1476.26 | 165984.0 |
209 | 165984.0 | 691.6 | 784.7 | 1476.26 | 165199.3 |
210 | 165199.3 | 688.3 | 787.9 | 1476.26 | 164411.4 |
211 | 164411.4 | 685.0 | 791.2 | 1476.26 | 163620.2 |
212 | 163620.2 | 681.8 | 794.5 | 1476.26 | 162825.6 |
213 | 162825.6 | 678.4 | 797.8 | 1476.26 | 162027.8 |
214 | 162027.8 | 675.1 | 801.1 | 1476.26 | 161226.7 |
215 | 161226.7 | 671.8 | 804.5 | 1476.26 | 160422.2 |
216 | 160422.2 | 668.4 | 807.8 | 1476.26 | 159614.4 |
217 | 159614.4 | 665.1 | 811.2 | 1476.26 | 158803.2 |
218 | 158803.2 | 661.7 | 814.6 | 1476.26 | 157988.6 |
219 | 157988.6 | 658.3 | 818.0 | 1476.26 | 157170.6 |
220 | 157170.6 | 654.9 | 821.4 | 1476.26 | 156349.2 |
221 | 156349.2 | 651.5 | 824.8 | 1476.26 | 155524.4 |
222 | 155524.4 | 648.0 | 828.2 | 1476.26 | 154696.2 |
223 | 154696.2 | 644.6 | 831.7 | 1476.26 | 153864.5 |
224 | 153864.5 | 641.1 | 835.2 | 1476.26 | 153029.3 |
225 | 153029.3 | 637.6 | 838.6 | 1476.26 | 152190.7 |
226 | 152190.7 | 634.1 | 842.1 | 1476.26 | 151348.6 |
227 | 151348.6 | 630.6 | 845.6 | 1476.26 | 150502.9 |
228 | 150502.9 | 627.1 | 849.2 | 1476.26 | 149653.8 |
229 | 149653.8 | 623.6 | 852.7 | 1476.26 | 148801.1 |
230 | 148801.1 | 620.0 | 856.3 | 1476.26 | 147944.8 |
231 | 147944.8 | 616.4 | 859.8 | 1476.26 | 147085.0 |
232 | 147085.0 | 612.9 | 863.4 | 1476.26 | 146221.6 |
233 | 146221.6 | 609.3 | 867.0 | 1476.26 | 145354.6 |
234 | 145354.6 | 605.6 | 870.6 | 1476.26 | 144484.0 |
235 | 144484.0 | 602.0 | 874.2 | 1476.26 | 143609.7 |
236 | 143609.7 | 598.4 | 877.9 | 1476.26 | 142731.8 |
237 | 142731.8 | 594.7 | 881.5 | 1476.26 | 141850.3 |
238 | 141850.3 | 591.0 | 885.2 | 1476.26 | 140965.1 |
239 | 140965.1 | 587.4 | 888.9 | 1476.26 | 140076.2 |
240 | 140076.2 | 583.7 | 892.6 | 1476.26 | 139183.5 |
241 | 139183.5 | 579.9 | 896.3 | 1476.26 | 138287.2 |
242 | 138287.2 | 576.2 | 900.1 | 1476.26 | 137387.2 |
243 | 137387.2 | 572.4 | 903.8 | 1476.26 | 136483.3 |
244 | 136483.3 | 568.7 | 907.6 | 1476.26 | 135575.8 |
245 | 135575.8 | 564.9 | 911.4 | 1476.26 | 134664.4 |
246 | 134664.4 | 561.1 | 915.2 | 1476.26 | 133749.2 |
247 | 133749.2 | 557.3 | 919.0 | 1476.26 | 132830.3 |
248 | 132830.3 | 553.5 | 922.8 | 1476.26 | 131907.5 |
249 | 131907.5 | 549.6 | 926.6 | 1476.26 | 130980.8 |
250 | 130980.8 | 545.8 | 930.5 | 1476.26 | 130050.3 |
251 | 130050.3 | 541.9 | 934.4 | 1476.26 | 129115.9 |
252 | 129115.9 | 538.0 | 938.3 | 1476.26 | 128177.7 |
253 | 128177.7 | 534.1 | 942.2 | 1476.26 | 127235.5 |
254 | 127235.5 | 530.1 | 946.1 | 1476.26 | 126289.4 |
255 | 126289.4 | 526.2 | 950.1 | 1476.26 | 125339.3 |
256 | 125339.3 | 522.2 | 954.0 | 1476.26 | 124385.3 |
257 | 124385.3 | 518.3 | 958.0 | 1476.26 | 123427.3 |
258 | 123427.3 | 514.3 | 962.0 | 1476.26 | 122465.3 |
259 | 122465.3 | 510.3 | 966.0 | 1476.26 | 121499.3 |
260 | 121499.3 | 506.2 | 970.0 | 1476.26 | 120529.3 |
261 | 120529.3 | 502.2 | 974.1 | 1476.26 | 119555.3 |
262 | 119555.3 | 498.1 | 978.1 | 1476.26 | 118577.2 |
263 | 118577.2 | 494.1 | 982.2 | 1476.26 | 117595.0 |
264 | 117595.0 | 490.0 | 986.3 | 1476.26 | 116608.7 |
265 | 116608.7 | 485.9 | 990.4 | 1476.26 | 115618.3 |
266 | 115618.3 | 481.7 | 994.5 | 1476.26 | 114623.8 |
267 | 114623.8 | 477.6 | 998.7 | 1476.26 | 113625.1 |
268 | 113625.1 | 473.4 | 1002.8 | 1476.26 | 112622.3 |
269 | 112622.3 | 469.3 | 1007.0 | 1476.26 | 111615.3 |
270 | 111615.3 | 465.1 | 1011.2 | 1476.26 | 110604.1 |
271 | 110604.1 | 460.9 | 1015.4 | 1476.26 | 109588.7 |
272 | 109588.7 | 456.6 | 1019.6 | 1476.26 | 108569.1 |
273 | 108569.1 | 452.4 | 1023.9 | 1476.26 | 107545.2 |
274 | 107545.2 | 448.1 | 1028.2 | 1476.26 | 106517.0 |
275 | 106517.0 | 443.8 | 1032.4 | 1476.26 | 105484.6 |
276 | 105484.6 | 439.5 | 1036.7 | 1476.26 | 104447.8 |
277 | 104447.8 | 435.2 | 1041.1 | 1476.26 | 103406.8 |
278 | 103406.8 | 430.9 | 1045.4 | 1476.26 | 102361.4 |
279 | 102361.4 | 426.5 | 1049.8 | 1476.26 | 101311.6 |
280 | 101311.6 | 422.1 | 1054.1 | 1476.26 | 100257.5 |
281 | 100257.5 | 417.7 | 1058.5 | 1476.26 | 99199.0 |
282 | 99199.0 | 413.3 | 1062.9 | 1476.26 | 98136.0 |
283 | 98136.0 | 408.9 | 1067.4 | 1476.26 | 97068.7 |
284 | 97068.7 | 404.5 | 1071.8 | 1476.26 | 95996.9 |
285 | 95996.9 | 400.0 | 1076.3 | 1476.26 | 94920.6 |
286 | 94920.6 | 395.5 | 1080.8 | 1476.26 | 93839.8 |
287 | 93839.8 | 391.0 | 1085.3 | 1476.26 | 92754.6 |
288 | 92754.6 | 386.5 | 1089.8 | 1476.26 | 91664.8 |
289 | 91664.8 | 381.9 | 1094.3 | 1476.26 | 90570.5 |
290 | 90570.5 | 377.4 | 1098.9 | 1476.26 | 89471.6 |
291 | 89471.6 | 372.8 | 1103.5 | 1476.26 | 88368.1 |
292 | 88368.1 | 368.2 | 1108.1 | 1476.26 | 87260.1 |
293 | 87260.1 | 363.6 | 1112.7 | 1476.26 | 86147.4 |
294 | 86147.4 | 358.9 | 1117.3 | 1476.26 | 85030.1 |
295 | 85030.1 | 354.3 | 1122.0 | 1476.26 | 83908.1 |
296 | 83908.1 | 349.6 | 1126.6 | 1476.26 | 82781.5 |
297 | 82781.5 | 344.9 | 1131.3 | 1476.26 | 81650.1 |
298 | 81650.1 | 340.2 | 1136.1 | 1476.26 | 80514.1 |
299 | 80514.1 | 335.5 | 1140.8 | 1476.26 | 79373.3 |
300 | 79373.3 | 330.7 | 1145.5 | 1476.26 | 78227.8 |
301 | 78227.8 | 325.9 | 1150.3 | 1476.26 | 77077.4 |
302 | 77077.4 | 321.2 | 1155.1 | 1476.26 | 75922.3 |
303 | 75922.3 | 316.3 | 1159.9 | 1476.26 | 74762.4 |
304 | 74762.4 | 311.5 | 1164.7 | 1476.26 | 73597.7 |
305 | 73597.7 | 306.7 | 1169.6 | 1476.26 | 72428.1 |
306 | 72428.1 | 301.8 | 1174.5 | 1476.26 | 71253.6 |
307 | 71253.6 | 296.9 | 1179.4 | 1476.26 | 70074.2 |
308 | 70074.2 | 292.0 | 1184.3 | 1476.26 | 68889.9 |
309 | 68889.9 | 287.0 | 1189.2 | 1476.26 | 67700.7 |
310 | 67700.7 | 282.1 | 1194.2 | 1476.26 | 66506.5 |
311 | 66506.5 | 277.1 | 1199.1 | 1476.26 | 65307.4 |
312 | 65307.4 | 272.1 | 1204.1 | 1476.26 | 64103.3 |
313 | 64103.3 | 267.1 | 1209.2 | 1476.26 | 62894.1 |
314 | 62894.1 | 262.1 | 1214.2 | 1476.26 | 61679.9 |
315 | 61679.9 | 257.0 | 1219.3 | 1476.26 | 60460.6 |
316 | 60460.6 | 251.9 | 1224.3 | 1476.26 | 59236.3 |
317 | 59236.3 | 246.8 | 1229.4 | 1476.26 | 58006.8 |
318 | 58006.8 | 241.7 | 1234.6 | 1476.26 | 56772.3 |
319 | 56772.3 | 236.6 | 1239.7 | 1476.26 | 55532.6 |
320 | 55532.6 | 231.4 | 1244.9 | 1476.26 | 54287.7 |
321 | 54287.7 | 226.2 | 1250.1 | 1476.26 | 53037.6 |
322 | 53037.6 | 221.0 | 1255.3 | 1476.26 | 51782.4 |
323 | 51782.4 | 215.8 | 1260.5 | 1476.26 | 50521.9 |
324 | 50521.9 | 210.5 | 1265.8 | 1476.26 | 49256.1 |
325 | 49256.1 | 205.2 | 1271.0 | 1476.26 | 47985.1 |
326 | 47985.1 | 199.9 | 1276.3 | 1476.26 | 46708.8 |
327 | 46708.8 | 194.6 | 1281.6 | 1476.26 | 45427.1 |
328 | 45427.1 | 189.3 | 1287.0 | 1476.26 | 44140.1 |
329 | 44140.1 | 183.9 | 1292.3 | 1476.26 | 42847.8 |
330 | 42847.8 | 178.5 | 1297.7 | 1476.26 | 41550.1 |
331 | 41550.1 | 173.1 | 1303.1 | 1476.26 | 40246.9 |
332 | 40246.9 | 167.7 | 1308.6 | 1476.26 | 38938.4 |
333 | 38938.4 | 162.2 | 1314.0 | 1476.26 | 37624.4 |
334 | 37624.4 | 156.8 | 1319.5 | 1476.26 | 36304.9 |
335 | 36304.9 | 151.3 | 1325.0 | 1476.26 | 34979.9 |
336 | 34979.9 | 145.7 | 1330.5 | 1476.26 | 33649.4 |
337 | 33649.4 | 140.2 | 1336.1 | 1476.26 | 32313.3 |
338 | 32313.3 | 134.6 | 1341.6 | 1476.26 | 30971.7 |
339 | 30971.7 | 129.0 | 1347.2 | 1476.26 | 29624.5 |
340 | 29624.5 | 123.4 | 1352.8 | 1476.26 | 28271.7 |
341 | 28271.7 | 117.8 | 1358.5 | 1476.26 | 26913.2 |
342 | 26913.2 | 112.1 | 1364.1 | 1476.26 | 25549.1 |
343 | 25549.1 | 106.5 | 1369.8 | 1476.26 | 24179.3 |
344 | 24179.3 | 100.7 | 1375.5 | 1476.26 | 22803.8 |
345 | 22803.8 | 95.0 | 1381.2 | 1476.26 | 21422.5 |
346 | 21422.5 | 89.3 | 1387.0 | 1476.26 | 20035.5 |
347 | 20035.5 | 83.5 | 1392.8 | 1476.26 | 18642.7 |
348 | 18642.7 | 77.7 | 1398.6 | 1476.26 | 17244.1 |
349 | 17244.1 | 71.9 | 1404.4 | 1476.26 | 15839.7 |
350 | 15839.7 | 66.0 | 1410.3 | 1476.26 | 14429.5 |
351 | 14429.5 | 60.1 | 1416.1 | 1476.26 | 13013.3 |
352 | 13013.3 | 54.2 | 1422.0 | 1476.26 | 11591.3 |
353 | 11591.3 | 48.3 | 1428.0 | 1476.26 | 10163.3 |
354 | 10163.3 | 42.3 | 1433.9 | 1476.26 | 8729.4 |
355 | 8729.4 | 36.4 | 1439.9 | 1476.26 | 7289.5 |
356 | 7289.5 | 30.4 | 1445.9 | 1476.26 | 5843.7 |
357 | 5843.7 | 24.3 | 1451.9 | 1476.26 | 4391.7 |
358 | 4391.7 | 18.3 | 1458.0 | 1476.26 | 2933.8 |
359 | 2933.8 | 12.2 | 1464.0 | 1476.26 | 1469.7 |
360 | 1469.7 | 6.1 | 1470.1 | 1476.26 | 0 |