Amort monthly diminishing chart

Loan amount 1419764

Tenure 61
ROI 10.50%
EMI (30135.55)

EMI Interest Principal Balance Principal

1 (30135.55) 12,422.94 (17712.62) 1,402,051.38
2 (30135.55) 12,267.95 (17867.60) 1,384,183.78
3 (30135.55) 12,111.61 (18023.94) 1,366,159.83
4 (30135.55) 11,953.90 (18181.65) 1,347,978.18
5 (30135.55) 11,794.81 (18340.74) 1,329,637.44
6 (30135.55) 11,634.33 (18501.23) 1,311,136.21
7 (30135.55) 11,472.44 (18663.11) 1,292,473.10
8 (30135.55) 11,309.14 (18826.41) 1,273,646.69
9 (30135.55) 11,144.41 (18991.14) 1,254,655.54
10 (30135.55) 10,978.24 (19157.32) 1,235,498.23
11 (30135.55) 10,810.61 (19324.94) 1,216,173.28
12 (30135.55) 10,641.52 (19494.04) 1,196,679.25
13 (30135.55) 10,470.94 (19664.61) 1,177,014.64
14 (30135.55) 10,298.88 (19836.67) 1,157,177.96
15 (30135.55) 10,125.31 (20010.25) 1,137,167.72
16 (30135.55) 9,950.22 (20185.34) 1,116,982.38
17 (30135.55) 9,773.60 (20361.96) 1,096,620.43
18 (30135.55) 9,595.43 (20540.12) 1,076,080.30
19 (30135.55) 9,415.70 (20719.85) 1,055,360.45
20 (30135.55) 9,234.40 (20901.15) 1,034,459.30
21 (30135.55) 9,051.52 (21084.03) 1,013,375.27
22 (30135.55) 8,867.03 (21268.52) 992,106.75
23 (30135.55) 8,680.93 (21454.62) 970,652.13
24 (30135.55) 8,493.21 (21642.35) 949,009.78
25 (30135.55) 8,303.84 (21831.72) 927,178.07
26 (30135.55) 8,112.81 (22022.74) 905,155.32
27 (30135.55) 7,920.11 (22215.44) 882,939.88
28 (30135.55) 7,725.72 (22409.83) 860,530.05
29 (30135.55) 7,529.64 (22605.91) 837,924.13
30 (30135.55) 7,331.84 (22803.72) 815,120.42
31 (30135.55) 7,132.30 (23003.25) 792,117.17
32 (30135.55) 6,931.03 (23204.53) 768,912.64
33 (30135.55) 6,727.99 (23407.57) 745,505.07
34 (30135.55) 6,523.17 (23612.38) 721,892.69
35 (30135.55) 6,316.56 (23818.99) 698,073.70
36 (30135.55) 6,108.14 (24027.41) 674,046.29
37 (30135.55) 5,897.91 (24237.65) 649,808.64
38 (30135.55) 5,685.83 (24449.73) 625,358.92
39 (30135.55) 5,471.89 (24663.66) 600,695.25
40 (30135.55) 5,256.08 (24879.47) 575,815.79
41 (30135.55) 5,038.39 (25097.16) 550,718.62
42 (30135.55) 4,818.79 (25316.76) 525,401.86
43 (30135.55) 4,597.27 (25538.29) 499,863.57
44 (30135.55) 4,373.81 (25761.75) 474,101.82
45 (30135.55) 4,148.39 (25987.16) 448,114.66
46 (30135.55) 3,921.00 (26214.55) 421,900.11
47 (30135.55) 3,691.63 (26443.93) 395,456.19
48 (30135.55) 3,460.24 (26675.31) 368,780.87
49 (30135.55) 3,226.83 (26908.72) 341,872.15
50 (30135.55) 2,991.38 (27144.17) 314,727.98
51 (30135.55) 2,753.87 (27381.68) 287,346.30
52 (30135.55) 2,514.28 (27621.27) 259,725.03
53 (30135.55) 2,272.59 (27862.96) 231,862.07
54 (30135.55) 2,028.79 (28106.76) 203,755.31
55 (30135.55) 1,782.86 (28352.69) 175,402.61
56 (30135.55) 1,534.77 (28600.78) 146,801.83
57 (30135.55) 1,284.52 (28851.04) 117,950.80
58 (30135.55) 1,032.07 (29103.48) 88,847.32
59 (30135.55) 777.41 (29358.14) 59,489.18
60 (30135.55) 520.53 (29615.02) 29,874.15
61 (30135.55) 261.40 (29874.15) (0.00)
62 (30135.55) (0.00) (30135.55) (30,135.55)
63 (30135.55) (263.69) (30399.24) (60,534.79)
64 (30135.55) (529.68) (30665.23) (91,200.02)
65 (30135.55) (798.00) (30933.55) (122,133.58)
66 (30135.55) (1,068.67) (31204.22) (153,337.80)
67 (30135.55) (1,341.71) (31477.26) (184,815.06)
68 (30135.55) (1,617.13) (31752.68) (216,567.74)
69 (30135.55) (1,894.97) (32030.52) (248,598.26)
70 (30135.55) (2,175.23) (32310.79) (280,909.05)
71 (30135.55) (2,457.95) (32593.51) (313,502.56)
72 (30135.55) (2,743.15) (32878.70) (346,381.26)
73 (30135.55) (3,030.84) (33166.39) (379,547.64)
74 (30135.55) (3,321.04) (33456.59) (413,004.24)
75 (30135.55) (3,613.79) (33749.34) (446,753.58)
76 (30135.55) (3,909.09) (34044.65) (480,798.23)
77 (30135.55) (4,206.98) (34342.54) (515,140.76)
78 (30135.55) (4,507.48) (34643.03) (549,783.80)
79 (30135.55) (4,810.61) (34946.16) (584,729.96)
80 (30135.55) (5,116.39) (35251.94) (619,981.90)
81 (30135.55) (5,424.84) (35560.39) (655,542.29)
82 (30135.55) (5,736.00) (35871.55) (691,413.84)
83 (30135.55) (6,049.87) (36185.42) (727,599.26)
84 (30135.55) (6,366.49) (36502.05) (764,101.31)
85 (30135.55) (6,685.89) (36821.44) (800,922.75)
86 (30135.55) (7,008.07) (37143.63) (838,066.38)
87 (30135.55) (7,333.08) (37468.63) (875,535.01)
88 (30135.55) (7,660.93) (37796.48) (913,331.49)
89 (30135.55) (7,991.65) (38127.20) (951,458.70)
90 (30135.55) (8,325.26) (38460.82) (989,919.51)
91 (30135.55) (8,661.80) (38797.35) (1,028,716.86)
92 (30135.55) (9,001.27) (39136.83) (1,067,853.69)
 93 (30135.55) (9,343.72) (39479.27) (1,107,332.96)
94 (30135.55) (9,689.16) (39824.72) (1,147,157.68)
95 (30135.55) (10,037.63) (40173.18) (1,187,330.86)
96 (30135.55) (10,389.15) (40524.70) (1,227,855.56)
97 (30135.55) (10,743.74) (40879.29) (1,268,734.85)
98 (30135.55) (11,101.43) (41236.98) (1,309,971.83)
99 (30135.55) (11,462.25) (41597.81) (1,351,569.63)
100 (30135.55) (11,826.23) (41961.79) (1,393,531.42)
101 (30135.55) (12,193.40) (42328.95) (1,435,860.37)
102 (30135.55) (12,563.78) (42699.33) (1,478,559.70)
103 (30135.55) (12,937.40) (43072.95) (1,521,632.66)
104 (30135.55) (13,314.29) (43449.84) (1,565,082.49)
105 (30135.55) (13,694.47) (43830.02) (1,608,912.52)
106 (30135.55) (14,077.98) (44213.54) (1,653,126.06)
107 (30135.55) (14,464.85) (44600.41) (1,697,726.46)
108 (30135.55) (14,855.11) (44990.66) (1,742,717.12)
109 (30135.55) (15,248.77) (45384.33) (1,788,101.45)
110 (30135.55) (15,645.89) (45781.44) (1,833,882.89)
111 (30135.55) (16,046.48) (46182.03) (1,880,064.92)
112 (30135.55) (16,450.57) (46586.12) (1,926,651.04)
113 (30135.55) (16,858.20) (46993.75) (1,973,644.79)
114 (30135.55) (17,269.39) (47404.94) (2,021,049.73)
115 (30135.55) (17,684.19) (47819.74) (2,068,869.47)
116 (30135.55) (18,102.61) (48238.16) (2,117,107.63)
117 (30135.55) (18,524.69) (48660.24) (2,165,767.87)
118 (30135.55) (18,950.47) (49086.02) (2,214,853.90)
119 (30135.55) (19,379.97) (49515.52) (2,264,369.42)
120 (30135.55) (19,813.23) (49948.79) (2,314,318.21)
121 (30135.55) (20,250.28) (50385.84) (2,364,704.04)
122 (30135.55) (20,691.16) (50826.71) (2,415,530.76)
123 (30135.55) (21,135.89) (51271.45) (2,466,802.20)
124 (30135.55) (21,584.52) (51720.07) (2,518,522.27)
125 (30135.55) (22,037.07) (52172.62) (2,570,694.90)
126 (30135.55) (22,493.58) (52629.13) (2,623,324.03)
127 (30135.55) (22,954.09) (53089.64) (2,676,413.67)
128 (30135.55) (23,418.62) (53554.17) (2,729,967.84)
129 (30135.55) (23,887.22) (54022.77) (2,783,990.61)
130 (30135.55) (24,359.92) (54495.47) (2,838,486.08)
131 (30135.55) (24,836.75) (54972.31) (2,893,458.39)
132 (30135.55) (25,317.76) (55453.31) (2,948,911.70)
133 (30135.55) (25,802.98) (55938.53) (3,004,850.23)
134 (30135.55) (26,292.44) (56427.99) (3,061,278.22)
135 (30135.55) (26,786.18) (56921.74) (3,118,199.96)
136 (30135.55) (27,284.25) (57419.80) (3,175,619.76)
137 (30135.55) (27,786.67) (57922.23) (3,233,541.99)
138 (30135.55) (28,293.49) (58429.05) (3,291,971.03)
139 (30135.55) (28,804.75) (58940.30) (3,350,911.33)
140 (30135.55) (29,320.47) (59456.03) (3,410,367.36)
141 (30135.55) (29,840.71) (59976.27) (3,470,343.63)
142 (30135.55) (30,365.51) (60501.06) (3,530,844.69)
143 (30135.55) (30,894.89) (61030.44) (3,591,875.13)
144 (30135.55) (31,428.91) (61564.46) (3,653,439.59)
145 (30135.55) (31,967.60) (62103.15) (3,715,542.74)
146 (30135.55) (32,511.00) (62646.55) (3,778,189.29)
147 (30135.55) (33,059.16) (63194.71) (3,841,384.00)
148 (30135.55) (33,612.11) (63747.66) (3,905,131.66)
149 (30135.55) (34,169.90) (64305.45) (3,969,437.12)
150 (30135.55) (34,732.57) (64868.13) (4,034,305.25)
151 (30135.55) (35,300.17) (65435.72) (4,099,740.97)
152 (30135.55) (35,872.73) (66008.29) (4,165,749.26)
153 (30135.55) (36,450.31) (66585.86) (4,232,335.11)
154 (30135.55) (37,032.93) (67168.48) (4,299,503.60)
155 (30135.55) (37,620.66) (67756.21) (4,367,259.81)
156 (30135.55) (38,213.52) (68349.08) (4,435,608.88)
157 (30135.55) (38,811.58) (68947.13) (4,504,556.02)
158 (30135.55) (39,414.87) (69550.42) (4,574,106.43)
159 (30135.55) (40,023.43) (70158.98) (4,644,265.42)
160 (30135.55) (40,637.32) (70772.88) (4,715,038.29)
161 (30135.55) (41,256.59) (71392.14) (4,786,430.43)
162 (30135.55) (41,881.27) (72016.82) (4,858,447.25)
163 (30135.55) (42,511.41) (72646.97) (4,931,094.22)
164 (30135.55) (43,147.07) (73282.63) (5,004,376.84)
165 (30135.55) (43,788.30) (73923.85) (5,078,300.69)
166 (30135.55) (44,435.13) (74570.68) (5,152,871.38)
167 (30135.55) (45,087.62) (75223.18) (5,228,094.55)
168 (30135.55) (45,745.83) (75881.38) (5,303,975.93)
169 (30135.55) (46,409.79) (76545.34) (5,380,521.28)
170 (30135.55) (47,079.56) (77215.11) (5,457,736.39)
171 (30135.55) (47,755.19) (77890.75) (5,535,627.14)
172 (30135.55) (48,436.74) (78572.29) (5,614,199.43)
173 (30135.55) (49,124.24) (79259.80) (5,693,459.22)
174 (30135.55) (49,817.77) (79953.32) (5,773,412.54)
175 (30135.55) (50,517.36) (80652.91) (5,854,065.46)
176 (30135.55) (51,223.07) (81358.63) (5,935,424.08)
177 (30135.55) (51,934.96) (82070.51) (6,017,494.60)
178 (30135.55) (52,653.08) (82788.63) (6,100,283.23)
179 (30135.55) (53,377.48) (83513.03) (6,183,796.26)
180 (30135.55) (54,108.22) (84243.77) (6,268,040.03)
181 (30135.55) (54,845.35) (84980.90) (6,353,020.93)
182 (30135.55) (55,588.93) (85724.49) (6,438,745.42)
183 (30135.55) (56,339.02) (86474.58) (6,525,219.99)
184 (30135.55) (57,095.67) (87231.23) (6,612,451.22)
185 (30135.55) (57,858.95) (87994.50) (6,700,445.72)
186 (30135.55) (58,628.90) (88764.45) (6,789,210.17)
187 (30135.55) (59,405.59) (89541.14) (6,878,751.31)
188 (30135.55) (60,189.07) (90324.63) (6,969,075.94)
189 (30135.55) (60,979.41) (91114.97) (7,060,190.91)
190 (30135.55) (61,776.67) (91912.22) (7,152,103.13)
191 (30135.55) (62,580.90) (92716.46) (7,244,819.59)
192 (30135.55) (63,392.17) (93527.72) (7,338,347.31)
193 (30135.55) (64,210.54) (94346.09) (7,432,693.40)
194 (30135.55) (65,036.07) (95171.62) (7,527,865.02)
195 (30135.55) (65,868.82) (96004.37) (7,623,869.39)
196 (30135.55) (66,708.86) (96844.41) (7,720,713.80)
197 (30135.55) (67,556.25) (97691.80) (7,818,405.60)
198 (30135.55) (68,411.05) (98546.60) (7,916,952.20)
199 (30135.55) (69,273.33) (99408.88) (8,016,361.09)
200 (30135.55) (70,143.16) (100278.71) (8,116,639.80)
201 (30135.55) (71,020.60) (101156.15) (8,217,795.95)
202 (30135.55) (71,905.71) (102041.27) (8,319,837.22)
203 (30135.55) (72,798.58) (102934.13) (8,422,771.35)
204 (30135.55) (73,699.25) (103834.80) (8,526,606.15)
205 (30135.55) (74,607.80) (104743.36) (8,631,349.51)
206 (30135.55) (75,524.31) (105659.86) (8,737,009.37)
207 (30135.55) (76,448.83) (106584.38) (8,843,593.75)
208 (30135.55) (77,381.45) (107517.00) (8,951,110.75)
209 (30135.55) (78,322.22) (108457.77) (9,059,568.52)
210 (30135.55) (79,271.22) (109406.78) (9,168,975.30)
211 (30135.55) (80,228.53) (110364.09) (9,279,339.39)
212 (30135.55) (81,194.22) (111329.77) (9,390,669.16)
213 (30135.55) (82,168.36) (112303.91) (9,502,973.07)
214 (30135.55) (83,151.01) (113286.57) (9,616,259.63)
215 (30135.55) (84,142.27) (114277.82) (9,730,537.46)
216 (30135.55) (85,142.20) (115277.76) (9,845,815.21)
217 (30135.55) (86,150.88) (116286.44) (9,962,101.65)
218 (30135.55) (87,168.39) (117303.94) (10,079,405.59)
219 (30135.55) (88,194.80) (118330.35) (10,197,735.94)
220 (30135.55) (89,230.19) (119365.74) (10,317,101.69)
221 (30135.55) (90,274.64) (120410.19) (10,437,511.88)
222 (30135.55) (91,328.23) (121463.78) (10,558,975.66)
223 (30135.55) (92,391.04) (122526.59) (10,681,502.25)
224 (30135.55) (93,463.14) (123598.70) (10,805,100.95)
225 (30135.55) (94,544.63) (124680.19) (10,929,781.13)
226 (30135.55) (95,635.58) (125771.14) (11,055,552.27)
227 (30135.55) (96,736.08) (126871.64) (11,182,423.91)
228 (30135.55) (97,846.21) (127981.76) (11,310,405.67)
229 (30135.55) (98,966.05) (129101.60) (11,439,507.27)
230 (30135.55) (100,095.69) (130231.24) (11,569,738.51)
231 (30135.55) (101,235.21) (131370.76) (11,701,109.28)
232 (30135.55) (102,384.71) (132520.26) (11,833,629.53)
233 (30135.55) (103,544.26) (133679.81) (11,967,309.35)
234 (30135.55) (104,713.96) (134849.51) (12,102,158.86)
235 (30135.55) (105,893.89) (136029.44) (12,238,188.30)
236 (30135.55) (107,084.15) (137219.70) (12,375,408.00)
237 (30135.55) (108,284.82) (138420.37) (12,513,828.37)
238 (30135.55) (109,496.00) (139631.55) (12,653,459.92)
239 (30135.55) (110,717.77) (140853.33) (12,794,313.25)
240 (30135.55) (111,950.24) (142085.79) (12,936,399.04)
 240

NOTE:

This amort sheet is reworkable. You can change the loan amount and the tenor.
Amort monthly diminishing chart
Loan amount 3300000
Tenure 144
ROI 9.25%
EMI (38021.16)

EMI Interest Principal Balance Principal

1 (38021.16) 25,437.50 (12583.66) 3,287,416.34
2 (38021.16) 25,340.50 (12680.66) 3,274,735.68
3 (38021.16) 25,242.75 (12778.41) 3,261,957.28
4 (38021.16) 25,144.25 (12876.91) 3,249,080.37
5 (38021.16) 25,044.99 (12976.16) 3,236,104.21
6 (38021.16) 24,944.97 (13076.19) 3,223,028.02
7 (38021.16) 24,844.17 (13176.99) 3,209,851.03
8 (38021.16) 24,742.60 (13278.56) 3,196,572.47
9 (38021.16) 24,640.25 (13380.91) 3,183,191.56
10 (38021.16) 24,537.10 (13484.06) 3,169,707.50
11 (38021.16) 24,433.16 (13588.00) 3,156,119.51
12 (38021.16) 24,328.42 (13692.74) 3,142,426.77
13 (38021.16) 24,222.87 (13798.29) 3,128,628.48
14 (38021.16) 24,116.51 (13904.65) 3,114,723.83
15 (38021.16) 24,009.33 (14011.83) 3,100,712.00
16 (38021.16) 23,901.32 (14119.84) 3,086,592.17
17 (38021.16) 23,792.48 (14228.68) 3,072,363.49
18 (38021.16) 23,682.80 (14338.36) 3,058,025.13
19 (38021.16) 23,572.28 (14448.88) 3,043,576.25
20 (38021.16) 23,460.90 (14560.26) 3,029,015.99
21 (38021.16) 23,348.66 (14672.49) 3,014,343.49
22 (38021.16) 23,235.56 (14785.59) 2,999,557.90
23 (38021.16) 23,121.59 (14899.57) 2,984,658.33
24 (38021.16) 23,006.74 (15014.42) 2,969,643.91
25 (38021.16) 22,891.01 (15130.15) 2,954,513.76
26 (38021.16) 22,774.38 (15246.78) 2,939,266.98
27 (38021.16) 22,656.85 (15364.31) 2,923,902.67
28 (38021.16) 22,538.42 (15482.74) 2,908,419.93
29 (38021.16) 22,419.07 (15602.09) 2,892,817.84
30 (38021.16) 22,298.80 (15722.36) 2,877,095.48
31 (38021.16) 22,177.61 (15843.55) 2,861,251.93
32 (38021.16) 22,055.48 (15965.68) 2,845,286.26
33 (38021.16) 21,932.41 (16088.74) 2,829,197.51
34 (38021.16) 21,808.40 (16212.76) 2,812,984.75
35 (38021.16) 21,683.42 (16337.74) 2,796,647.02
36 (38021.16) 21,557.49 (16463.67) 2,780,183.34
37 (38021.16) 21,430.58 (16590.58) 2,763,592.76
38 (38021.16) 21,302.69 (16718.47) 2,746,874.30
39 (38021.16) 21,173.82 (16847.34) 2,730,026.96
40 (38021.16) 21,043.96 (16977.20) 2,713,049.76
41 (38021.16) 20,913.09 (17108.07) 2,695,941.69
42 (38021.16) 20,781.22 (17239.94) 2,678,701.75
43 (38021.16) 20,648.33 (17372.83) 2,661,328.92
44 (38021.16) 20,514.41 (17506.75) 2,643,822.17
45 (38021.16) 20,379.46 (17641.70) 2,626,180.47
46 (38021.16) 20,243.47 (17777.68) 2,608,402.79
 47 (38021.16) 20,106.44 (17914.72) 2,590,488.07
48 (38021.16) 19,968.35 (18052.81) 2,572,435.25
49 (38021.16) 19,829.19 (18191.97) 2,554,243.28
50 (38021.16) 19,688.96 (18332.20) 2,535,911.08
51 (38021.16) 19,547.65 (18473.51) 2,517,437.57
52 (38021.16) 19,405.25 (18615.91) 2,498,821.66
53 (38021.16) 19,261.75 (18759.41) 2,480,062.25
54 (38021.16) 19,117.15 (18904.01) 2,461,158.24
55 (38021.16) 18,971.43 (19049.73) 2,442,108.50
56 (38021.16) 18,824.59 (19196.57) 2,422,911.93
57 (38021.16) 18,676.61 (19344.55) 2,403,567.38
58 (38021.16) 18,527.50 (19493.66) 2,384,073.72
59 (38021.16) 18,377.23 (19643.92) 2,364,429.80
60 (38021.16) 18,225.81 (19795.35) 2,344,634.45
61 (38021.16) 18,073.22 (19947.94) 2,324,686.52
62 (38021.16) 17,919.46 (20101.70) 2,304,584.82
63 (38021.16) 17,764.51 (20256.65) 2,284,328.17
64 (38021.16) 17,608.36 (20412.80) 2,263,915.37
65 (38021.16) 17,451.01 (20570.15) 2,243,345.22
66 (38021.16) 17,292.45 (20728.71) 2,222,616.52
67 (38021.16) 17,132.67 (20888.49) 2,201,728.03
68 (38021.16) 16,971.65 (21049.51) 2,180,678.52
69 (38021.16) 16,809.40 (21211.76) 2,159,466.76
70 (38021.16) 16,645.89 (21375.27) 2,138,091.49
71 (38021.16) 16,481.12 (21540.04) 2,116,551.45
72 (38021.16) 16,315.08 (21706.08) 2,094,845.38
73 (38021.16) 16,147.77 (21873.39) 2,072,971.98
74 (38021.16) 15,979.16 (22042.00) 2,050,929.98
75 (38021.16) 15,809.25 (22211.91) 2,028,718.08
76 (38021.16) 15,638.04 (22383.12) 2,006,334.95
77 (38021.16) 15,465.50 (22555.66) 1,983,779.29
78 (38021.16) 15,291.63 (22729.53) 1,961,049.76
79 (38021.16) 15,116.43 (22904.73) 1,938,145.03
80 (38021.16) 14,939.87 (23081.29) 1,915,063.74
81 (38021.16) 14,761.95 (23259.21) 1,891,804.53
82 (38021.16) 14,582.66 (23438.50) 1,868,366.03
83 (38021.16) 14,401.99 (23619.17) 1,844,746.86
84 (38021.16) 14,219.92 (23801.24) 1,820,945.62
85 (38021.16) 14,036.46 (23984.70) 1,796,960.92
86 (38021.16) 13,851.57 (24169.59) 1,772,791.33
87 (38021.16) 13,665.27 (24355.89) 1,748,435.44
88 (38021.16) 13,477.52 (24543.64) 1,723,891.80
89 (38021.16) 13,288.33 (24732.83) 1,699,158.98
90 (38021.16) 13,097.68 (24923.48) 1,674,235.50
91 (38021.16) 12,905.57 (25115.59) 1,649,119.91
92 (38021.16) 12,711.97 (25309.19) 1,623,810.71
93 (38021.16) 12,516.87 (25504.29) 1,598,306.43
94 (38021.16) 12,320.28 (25700.88) 1,572,605.55
95 (38021.16) 12,122.17 (25898.99) 1,546,706.56
96 (38021.16) 11,922.53 (26098.63) 1,520,607.93
97 (38021.16) 11,721.35 (26299.81) 1,494,308.12
98 (38021.16) 11,518.63 (26502.53) 1,467,805.59
99 (38021.16) 11,314.33 (26706.82) 1,441,098.76
100 (38021.16) 11,108.47 (26912.69) 1,414,186.07
101 (38021.16) 10,901.02 (27120.14) 1,387,065.93
102 (38021.16) 10,691.97 (27329.19) 1,359,736.74
103 (38021.16) 10,481.30 (27539.86) 1,332,196.88
104 (38021.16) 10,269.02 (27752.14) 1,304,444.74
105 (38021.16) 10,055.09 (27966.06) 1,276,478.67
106 (38021.16) 9,839.52 (28181.64) 1,248,297.04
107 (38021.16) 9,622.29 (28398.87) 1,219,898.17
108 (38021.16) 9,403.38 (28617.78) 1,191,280.39
109 (38021.16) 9,182.79 (28838.37) 1,162,442.02
110 (38021.16) 8,960.49 (29060.67) 1,133,381.35
111 (38021.16) 8,736.48 (29284.68) 1,104,096.67
112 (38021.16) 8,510.75 (29510.41) 1,074,586.26
113 (38021.16) 8,283.27 (29737.89) 1,044,848.37
114 (38021.16) 8,054.04 (29967.12) 1,014,881.25
115 (38021.16) 7,823.04 (30198.12) 984,683.13
116 (38021.16) 7,590.27 (30430.89) 954,252.24
117 (38021.16) 7,355.69 (30665.47) 923,586.77
118 (38021.16) 7,119.31 (30901.84) 892,684.93
119 (38021.16) 6,881.11 (31140.05) 861,544.88
120 (38021.16) 6,641.08 (31380.08) 830,164.80
121 (38021.16) 6,399.19 (31621.97) 798,542.82
122 (38021.16) 6,155.43 (31865.73) 766,677.10
123 (38021.16) 5,909.80 (32111.36) 734,565.74
124 (38021.16) 5,662.28 (32358.88) 702,206.86
125 (38021.16) 5,412.84 (32608.31) 669,598.55
126 (38021.16) 5,161.49 (32859.67) 636,738.87
127 (38021.16) 4,908.20 (33112.96) 603,625.91
128 (38021.16) 4,652.95 (33368.21) 570,257.70
129 (38021.16) 4,395.74 (33625.42) 536,632.28
130 (38021.16) 4,136.54 (33884.62) 502,747.66
131 (38021.16) 3,875.35 (34145.81) 468,601.85
132 (38021.16) 3,612.14 (34409.02) 434,192.83
133 (38021.16) 3,346.90 (34674.26) 399,518.57
134 (38021.16) 3,079.62 (34941.54) 364,577.03
135 (38021.16) 2,810.28 (35210.88) 329,366.16
136 (38021.16) 2,538.86 (35482.30) 293,883.86
137 (38021.16) 2,265.35 (35755.80) 258,128.06
138 (38021.16) 1,989.74 (36031.42) 222,096.63
139 (38021.16) 1,711.99 (36309.16) 185,787.47
140 (38021.16) 1,432.11 (36589.05) 149,198.42
141 (38021.16) 1,150.07 (36871.09) 112,327.33
142 (38021.16) 865.86 (37155.30) 75,172.03
143 (38021.16) 579.45 (37441.71) 37,730.32
144 (38021.16) 290.84 (37730.32) 0.00
145 (38021.16) 0.00 (38021.16) 38,021.16
146 (38021.16) 293.08 (38314.24) 76,335.40
147 (38021.16) 588.42 (38609.58) 114,944.98
148 (38021.16) 886.03 (38907.19) 153,852.17
149 (38021.16) 1,185.94 (39207.10) 193,059.27
150 (38021.16) 1,488.17 (39509.32) 232,568.60
151 (38021.16) 1,792.72 (39813.88) 272,382.47
152 (38021.16) 2,099.61 (40120.77) 312,503.25
153 (38021.16) 2,408.88 (40430.04) 352,933.29
154 (38021.16) 2,720.53 (40741.69) 393,674.97
155 (38021.16) 3,034.58 (41055.74) 434,730.71
156 (38021.16) 3,351.05 (41372.21) 476,102.92
157 (38021.16) 3,669.96 (41691.12) 517,794.04
158 (38021.16) 3,991.33 (42012.49) 559,806.53
159 (38021.16) 4,315.18 (42336.33) 602,142.86
160 (38021.16) 4,641.52 (42662.68) 644,805.54
161 (38021.16) 4,970.38 (42991.54) 687,797.07
162 (38021.16) 5,301.77 (43322.93) 731,120.00
163 (38021.16) 5,635.72 (43656.88) 774,776.88
164 (38021.16) 5,972.24 (43993.40) 818,770.28
165 (38021.16) 6,311.35 (44332.51) 863,102.79
166 (38021.16) 6,653.08 (44674.24) 907,777.03
167 (38021.16) 6,997.45 (45018.61) 952,795.64
168 (38021.16) 7,344.47 (45365.63) 998,161.27
169 (38021.16) 7,694.16 (45715.32) 1,043,876.59
170 (38021.16) 8,046.55 (46067.71) 1,089,944.29
171 (38021.16) 8,401.65 (46422.81) 1,136,367.11
172 (38021.16) 8,759.50 (46780.66) 1,183,147.76
173 (38021.16) 9,120.10 (47141.26) 1,230,289.02
174 (38021.16) 9,483.48 (47504.64) 1,277,793.66
175 (38021.16) 9,849.66 (47870.82) 1,325,664.48
176 (38021.16) 10,218.66 (48239.82) 1,373,904.30
177 (38021.16) 10,590.51 (48611.67) 1,422,515.97
178 (38021.16) 10,965.23 (48986.39) 1,471,502.36
179 (38021.16) 11,342.83 (49363.99) 1,520,866.35
180 (38021.16) 11,723.34 (49744.50) 1,570,610.85
181 (38021.16) 12,106.79 (50127.95) 1,620,738.80
182 (38021.16) 12,493.19 (50514.35) 1,671,253.16
183 (38021.16) 12,882.58 (50903.74) 1,722,156.89
184 (38021.16) 13,274.96 (51296.12) 1,773,453.01
185 (38021.16) 13,670.37 (51691.53) 1,825,144.54
186 (38021.16) 14,068.82 (52089.98) 1,877,234.52
187 (38021.16) 14,470.35 (52491.51) 1,929,726.03
188 (38021.16) 14,874.97 (52896.13) 1,982,622.16
189 (38021.16) 15,282.71 (53303.87) 2,035,926.03
190 (38021.16) 15,693.60 (53714.76) 2,089,640.79
191 (38021.16) 16,107.65 (54128.81) 2,143,769.59
192 (38021.16) 16,524.89 (54546.05) 2,198,315.64
193 (38021.16) 16,945.35 (54966.51) 2,253,282.15
194 (38021.16) 17,369.05 (55390.21) 2,308,672.36
195 (38021.16) 17,796.02 (55817.18) 2,364,489.54
196 (38021.16) 18,226.27 (56247.43) 2,420,736.97
197 (38021.16) 18,659.85 (56681.01) 2,477,417.98
198 (38021.16) 19,096.76 (57117.92) 2,534,535.90
199 (38021.16) 19,537.05 (57558.21) 2,592,094.11
200 (38021.16) 19,980.73 (58001.88) 2,650,095.99
201 (38021.16) 20,427.82 (58448.98) 2,708,544.97
202 (38021.16) 20,878.37 (58899.53) 2,767,444.50
203 (38021.16) 21,332.38 (59353.54) 2,826,798.05
204 (38021.16) 21,789.90 (59811.06) 2,886,609.11
205 (38021.16) 22,250.95 (60272.10) 2,946,881.21
206 (38021.16) 22,715.54 (60736.70) 3,007,617.91
207 (38021.16) 23,183.72 (61204.88) 3,068,822.79
208 (38021.16) 23,655.51 (61676.67) 3,130,499.46
209 (38021.16) 24,130.93 (62152.09) 3,192,651.56
210 (38021.16) 24,610.02 (62631.18) 3,255,282.74
211 (38021.16) 25,092.80 (63113.96) 3,318,396.70
212 (38021.16) 25,579.31 (63600.47) 3,381,997.17
213 (38021.16) 26,069.56 (64090.72) 3,446,087.89
214 (38021.16) 26,563.59 (64584.75) 3,510,672.64
215 (38021.16) 27,061.43 (65082.59) 3,575,755.24
216 (38021.16) 27,563.11 (65584.27) 3,641,339.51
217 (38021.16) 28,068.66 (66089.82) 3,707,429.33
218 (38021.16) 28,578.10 (66599.26) 3,774,028.59
219 (38021.16) 29,091.47 (67112.63) 3,841,141.22
220 (38021.16) 29,608.80 (67629.96) 3,908,771.17
221 (38021.16) 30,130.11 (68151.27) 3,976,922.44
222 (38021.16) 30,655.44 (68676.60) 4,045,599.05
223 (38021.16) 31,184.83 (69205.99) 4,114,805.03
224 (38021.16) 31,718.29 (69739.45) 4,184,544.48
225 (38021.16) 32,255.86 (70277.02) 4,254,821.50
226 (38021.16) 32,797.58 (70818.74) 4,325,640.25
227 (38021.16) 33,343.48 (71364.64) 4,397,004.88
228 (38021.16) 33,893.58 (71914.74) 4,468,919.62
229 (38021.16) 34,447.92 (72469.08) 4,541,388.70
230 (38021.16) 35,006.54 (73027.70) 4,614,416.40
231 (38021.16) 35,569.46 (73590.62) 4,688,007.02
232 (38021.16) 36,136.72 (74157.88) 4,762,164.90
233 (38021.16) 36,708.35 (74729.51) 4,836,894.41
234 (38021.16) 37,284.39 (75305.55) 4,912,199.97
235 (38021.16) 37,864.87 (75886.03) 4,988,086.00
236 (38021.16) 38,449.83 (76470.99) 5,064,556.99
237 (38021.16) 39,039.29 (77060.45) 5,141,617.44
238 (38021.16) 39,633.30 (77654.46) 5,219,271.90
239 (38021.16) 40,231.89 (78253.05) 5,297,524.95
240 (38021.16) 40,835.09 (78856.25) 5,376,381.20