以在美国三十年固定利率房贷为例。
本金十万美元,年利4%,起始时间2012年1月1日。
利息计算的基本规则:
1.按月计息
2.本金每月重算
3. 当月利息次月付
计算每月付款额就是求得X 使得本金在三十年后归零。
具体公式很容易推导。
下面是具体计算结果,一目了然。
Original balance | $100,000 | | CPR | |
Mortgage rate | 4.00% | | SMM | |
| | | | | |
| | | | | |
| Beginning | Monthly | Interest | Scheduled | End |
t | Balance | Payment | Payment | Principle | Balance |
1 | 100000.00 | 477.42 | 333.33 | 144.08 | 99855.92 |
2 | 99855.92 | 477.42 | 332.85 | 144.56 | 99711.36 |
3 | 99711.36 | 477.42 | 332.37 | 145.04 | 99566.31 |
4 | 99566.31 | 477.42 | 331.89 | 145.53 | 99420.78 |
5 | 99420.78 | 477.42 | 331.40 | 146.01 | 99274.77 |
6 | 99274.77 | 477.42 | 330.92 | 146.50 | 99128.27 |
7 | 99128.27 | 477.42 | 330.43 | 146.99 | 98981.28 |
8 | 98981.28 | 477.42 | 329.94 | 147.48 | 98833.81 |
9 | 98833.81 | 477.42 | 329.45 | 147.97 | 98685.84 |
10 | 98685.84 | 477.42 | 328.95 | 148.46 | 98537.37 |
11 | 98537.37 | 477.42 | 328.46 | 148.96 | 98388.42 |
12 | 98388.42 | 477.42 | 327.96 | 149.45 | 98238.96 |
13 | 98238.96 | 477.42 | 327.46 | 149.95 | 98089.01 |
14 | 98089.01 | 477.42 | 326.96 | 150.45 | 97938.56 |
15 | 97938.56 | 477.42 | 326.46 | 150.95 | 97787.61 |
16 | 97787.61 | 477.42 | 325.96 | 151.46 | 97636.15 |
17 | 97636.15 | 477.42 | 325.45 | 151.96 | 97484.19 |
18 | 97484.19 | 477.42 | 324.95 | 152.47 | 97331.72 |
19 | 97331.72 | 477.42 | 324.44 | 152.98 | 97178.74 |
20 | 97178.74 | 477.42 | 323.93 | 153.49 | 97025.26 |
21 | 97025.26 | 477.42 | 323.42 | 154.00 | 96871.26 |
22 | 96871.26 | 477.42 | 322.90 | 154.51 | 96716.75 |
23 | 96716.75 | 477.42 | 322.39 | 155.03 | 96561.72 |
24 | 96561.72 | 477.42 | 321.87 | 155.54 | 96406.18 |
25 | 96406.18 | 477.42 | 321.35 | 156.06 | 96250.12 |
26 | 96250.12 | 477.42 | 320.83 | 156.58 | 96093.54 |
27 | 96093.54 | 477.42 | 320.31 | 157.10 | 95936.43 |
28 | 95936.43 | 477.42 | 319.79 | 157.63 | 95778.81 |
29 | 95778.81 | 477.42 | 319.26 | 158.15 | 95620.65 |
30 | 95620.65 | 477.42 | 318.74 | 158.68 | 95461.97 |
31 | 95461.97 | 477.42 | 318.21 | 159.21 | 95302.77 |
32 | 95302.77 | 477.42 | 317.68 | 159.74 | 95143.03 |
33 | 95143.03 | 477.42 | 317.14 | 160.27 | 94982.75 |
34 | 94982.75 | 477.42 | 316.61 | 160.81 | 94821.95 |
35 | 94821.95 | 477.42 | 316.07 | 161.34 | 94660.61 |
36 | 94660.61 | 477.42 | 315.54 | 161.88 | 94498.73 |
37 | 94498.73 | 477.42 | 315.00 | 162.42 | 94336.31 |
38 | 94336.31 | 477.42 | 314.45 | 162.96 | 94173.35 |
39 | 94173.35 | 477.42 | 313.91 | 163.50 | 94009.84 |
40 | 94009.84 | 477.42 | 313.37 | 164.05 | 93845.79 |
41 | 93845.79 | 477.42 | 312.82 | 164.60 | 93681.20 |
42 | 93681.20 | 477.42 | 312.27 | 165.14 | 93516.05 |
43 | 93516.05 | 477.42 | 311.72 | 165.70 | 93350.36 |
44 | 93350.36 | 477.42 | 311.17 | 166.25 | 93184.11 |
45 | 93184.11 | 477.42 | 310.61 | 166.80 | 93017.31 |
46 | 93017.31 | 477.42 | 310.06 | 167.36 | 92849.95 |
47 | 92849.95 | 477.42 | 309.50 | 167.92 | 92682.03 |
48 | 92682.03 | 477.42 | 308.94 | 168.48 | 92513.56 |
49 | 92513.56 | 477.42 | 308.38 | 169.04 | 92344.52 |
50 | 92344.52 | 477.42 | 307.82 | 169.60 | 92174.92 |
51 | 92174.92 | 477.42 | 307.25 | 170.17 | 92004.76 |
52 | 92004.76 | 477.42 | 306.68 | 170.73 | 91834.02 |
53 | 91834.02 | 477.42 | 306.11 | 171.30 | 91662.72 |
54 | 91662.72 | 477.42 | 305.54 | 171.87 | 91490.85 |
55 | 91490.85 | 477.42 | 304.97 | 172.45 | 91318.40 |
56 | 91318.40 | 477.42 | 304.39 | 173.02 | 91145.38 |
57 | 91145.38 | 477.42 | 303.82 | 173.60 | 90971.78 |
58 | 90971.78 | 477.42 | 303.24 | 174.18 | 90797.61 |
59 | 90797.61 | 477.42 | 302.66 | 174.76 | 90622.85 |
60 | 90622.85 | 477.42 | 302.08 | 175.34 | 90447.51 |
61 | 90447.51 | 477.42 | 301.49 | 175.92 | 90271.59 |
62 | 90271.59 | 477.42 | 300.91 | 176.51 | 90095.08 |
63 | 90095.08 | 477.42 | 300.32 | 177.10 | 89917.98 |
64 | 89917.98 | 477.42 | 299.73 | 177.69 | 89740.29 |
65 | 89740.29 | 477.42 | 299.13 | 178.28 | 89562.01 |
66 | 89562.01 | 477.42 | 298.54 | 178.88 | 89383.14 |
67 | 89383.14 | 477.42 | 297.94 | 179.47 | 89203.66 |
68 | 89203.66 | 477.42 | 297.35 | 180.07 | 89023.60 |
69 | 89023.60 | 477.42 | 296.75 | 180.67 | 88842.93 |
70 | 88842.93 | 477.42 | 296.14 | 181.27 | 88661.65 |
71 | 88661.65 | 477.42 | 295.54 | 181.88 | 88479.78 |
72 | 88479.78 | 477.42 | 294.93 | 182.48 | 88297.29 |
73 | 88297.29 | 477.42 | 294.32 | 183.09 | 88114.20 |
74 | 88114.20 | 477.42 | 293.71 | 183.70 | 87930.50 |
75 | 87930.50 | 477.42 | 293.10 | 184.31 | 87746.19 |
76 | 87746.19 | 477.42 | 292.49 | 184.93 | 87561.26 |
77 | 87561.26 | 477.42 | 291.87 | 185.54 | 87375.72 |
78 | 87375.72 | 477.42 | 291.25 | 186.16 | 87189.55 |
79 | 87189.55 | 477.42 | 290.63 | 186.78 | 87002.77 |
80 | 87002.77 | 477.42 | 290.01 | 187.41 | 86815.36 |
81 | 86815.36 | 477.42 | 289.38 | 188.03 | 86627.33 |
82 | 86627.33 | 477.42 | 288.76 | 188.66 | 86438.67 |
83 | 86438.67 | 477.42 | 288.13 | 189.29 | 86249.39 |
84 | 86249.39 | 477.42 | 287.50 | 189.92 | 86059.47 |
85 | 86059.47 | 477.42 | 286.86 | 190.55 | 85868.92 |
86 | 85868.92 | 477.42 | 286.23 | 191.19 | 85677.73 |
87 | 85677.73 | 477.42 | 285.59 | 191.82 | 85485.91 |
88 | 85485.91 | 477.42 | 284.95 | 192.46 | 85293.45 |
89 | 85293.45 | 477.42 | 284.31 | 193.10 | 85100.35 |
90 | 85100.35 | 477.42 | 283.67 | 193.75 | 84906.60 |
91 | 84906.60 | 477.42 | 283.02 | 194.39 | 84712.21 |
92 | 84712.21 | 477.42 | 282.37 | 195.04 | 84517.16 |
93 | 84517.16 | 477.42 | 281.72 | 195.69 | 84321.47 |
94 | 84321.47 | 477.42 | 281.07 | 196.34 | 84125.13 |
95 | 84125.13 | 477.42 | 280.42 | 197.00 | 83928.13 |
96 | 83928.13 | 477.42 | 279.76 | 197.65 | 83730.48 |
97 | 83730.48 | 477.42 | 279.10 | 198.31 | 83532.16 |
98 | 83532.16 | 477.42 | 278.44 | 198.97 | 83333.19 |
99 | 83333.19 | 477.42 | 277.78 | 199.64 | 83133.55 |
100 | 83133.55 | 477.42 | 277.11 | 200.30 | 82933.25 |
101 | 82933.25 | 477.42 | 276.44 | 200.97 | 82732.27 |
102 | 82732.27 | 477.42 | 275.77 | 201.64 | 82530.63 |
103 | 82530.63 | 477.42 | 275.10 | 202.31 | 82328.32 |
104 | 82328.32 | 477.42 | 274.43 | 202.99 | 82125.33 |
105 | 82125.33 | 477.42 | 273.75 | 203.66 | 81921.67 |
106 | 81921.67 | 477.42 | 273.07 | 204.34 | 81717.33 |
107 | 81717.33 | 477.42 | 272.39 | 205.02 | 81512.30 |
108 | 81512.30 | 477.42 | 271.71 | 205.71 | 81306.59 |
109 | 81306.59 | 477.42 | 271.02 | 206.39 | 81100.20 |
110 | 81100.20 | 477.42 | 270.33 | 207.08 | 80893.12 |
111 | 80893.12 | 477.42 | 269.64 | 207.77 | 80685.35 |
112 | 80685.35 | 477.42 | 268.95 | 208.46 | 80476.88 |
113 | 80476.88 | 477.42 | 268.26 | 209.16 | 80267.72 |
114 | 80267.72 | 477.42 | 267.56 | 209.86 | 80057.87 |
115 | 80057.87 | 477.42 | 266.86 | 210.56 | 79847.31 |
116 | 79847.31 | 477.42 | 266.16 | 211.26 | 79636.05 |
117 | 79636.05 | 477.42 | 265.45 | 211.96 | 79424.09 |
118 | 79424.09 | 477.42 | 264.75 | 212.67 | 79211.42 |
119 | 79211.42 | 477.42 | 264.04 | 213.38 | 78998.05 |
120 | 78998.05 | 477.42 | 263.33 | 214.09 | 78783.96 |
121 | 78783.96 | 477.42 | 262.61 | 214.80 | 78569.16 |
122 | 78569.16 | 477.42 | 261.90 | 215.52 | 78353.64 |
123 | 78353.64 | 477.42 | 261.18 | 216.24 | 78137.40 |
124 | 78137.40 | 477.42 | 260.46 | 216.96 | 77920.45 |
125 | 77920.45 | 477.42 | 259.73 | 217.68 | 77702.76 |
126 | 77702.76 | 477.42 | 259.01 | 218.41 | 77484.36 |
127 | 77484.36 | 477.42 | 258.28 | 219.13 | 77265.22 |
128 | 77265.22 | 477.42 | 257.55 | 219.86 | 77045.36 |
129 | 77045.36 | 477.42 | 256.82 | 220.60 | 76824.76 |
130 | 76824.76 | 477.42 | 256.08 | 221.33 | 76603.43 |
131 | 76603.43 | 477.42 | 255.34 | 222.07 | 76381.36 |
132 | 76381.36 | 477.42 | 254.60 | 222.81 | 76158.55 |
133 | 76158.55 | 477.42 | 253.86 | 223.55 | 75935.00 |
134 | 75935.00 | 477.42 | 253.12 | 224.30 | 75710.70 |
135 | 75710.70 | 477.42 | 252.37 | 225.05 | 75485.65 |
136 | 75485.65 | 477.42 | 251.62 | 225.80 | 75259.85 |
137 | 75259.85 | 477.42 | 250.87 | 226.55 | 75033.30 |
138 | 75033.30 | 477.42 | 250.11 | 227.30 | 74806.00 |
139 | 74806.00 | 477.42 | 249.35 | 228.06 | 74577.94 |
140 | 74577.94 | 477.42 | 248.59 | 228.82 | 74349.12 |
141 | 74349.12 | 477.42 | 247.83 | 229.58 | 74119.53 |
142 | 74119.53 | 477.42 | 247.07 | 230.35 | 73889.18 |
143 | 73889.18 | 477.42 | 246.30 | 231.12 | 73658.06 |
144 | 73658.06 | 477.42 | 245.53 | 231.89 | 73426.17 |
145 | 73426.17 | 477.42 | 244.75 | 232.66 | 73193.51 |
146 | 73193.51 | 477.42 | 243.98 | 233.44 | 72960.08 |
147 | 72960.08 | 477.42 | 243.20 | 234.22 | 72725.86 |
148 | 72725.86 | 477.42 | 242.42 | 235.00 | 72490.87 |
149 | 72490.87 | 477.42 | 241.64 | 235.78 | 72255.09 |
150 | 72255.09 | 477.42 | 240.85 | 236.57 | 72018.52 |
151 | 72018.52 | 477.42 | 240.06 | 237.35 | 71781.17 |
152 | 71781.17 | 477.42 | 239.27 | 238.14 | 71543.02 |
153 | 71543.02 | 477.42 | 238.48 | 238.94 | 71304.08 |
154 | 71304.08 | 477.42 | 237.68 | 239.74 | 71064.35 |
155 | 71064.35 | 477.42 | 236.88 | 240.53 | 70823.82 |
156 | 70823.82 | 477.42 | 236.08 | 241.34 | 70582.48 |
157 | 70582.48 | 477.42 | 235.27 | 242.14 | 70340.34 |
158 | 70340.34 | 477.42 | 234.47 | 242.95 | 70097.39 |
159 | 70097.39 | 477.42 | 233.66 | 243.76 | 69853.63 |
160 | 69853.63 | 477.42 | 232.85 | 244.57 | 69609.06 |
161 | 69609.06 | 477.42 | 232.03 | 245.39 | 69363.68 |
162 | 69363.68 | 477.42 | 231.21 | 246.20 | 69117.48 |
163 | 69117.48 | 477.42 | 230.39 | 247.02 | 68870.45 |
164 | 68870.45 | 477.42 | 229.57 | 247.85 | 68622.61 |
165 | 68622.61 | 477.42 | 228.74 | 248.67 | 68373.93 |
166 | 68373.93 | 477.42 | 227.91 | 249.50 | 68124.43 |
167 | 68124.43 | 477.42 | 227.08 | 250.33 | 67874.10 |
168 | 67874.10 | 477.42 | 226.25 | 251.17 | 67622.93 |
169 | 67622.93 | 477.42 | 225.41 | 252.01 | 67370.92 |
170 | 67370.92 | 477.42 | 224.57 | 252.85 | 67118.08 |
171 | 67118.08 | 477.42 | 223.73 | 253.69 | 66864.39 |
172 | 66864.39 | 477.42 | 222.88 | 254.53 | 66609.85 |
173 | 66609.85 | 477.42 | 222.03 | 255.38 | 66354.47 |
174 | 66354.47 | 477.42 | 221.18 | 256.23 | 66098.24 |
175 | 66098.24 | 477.42 | 220.33 | 257.09 | 65841.15 |
176 | 65841.15 | 477.42 | 219.47 | 257.94 | 65583.21 |
177 | 65583.21 | 477.42 | 218.61 | 258.80 | 65324.40 |
178 | 65324.40 | 477.42 | 217.75 | 259.67 | 65064.73 |
179 | 65064.73 | 477.42 | 216.88 | 260.53 | 64804.20 |
180 | 64804.20 | 477.42 | 216.01 | 261.40 | 64542.80 |
181 | 64542.80 | 477.42 | 215.14 | 262.27 | 64280.53 |
182 | 64280.53 | 477.42 | 214.27 | 263.15 | 64017.38 |
183 | 64017.38 | 477.42 | 213.39 | 264.02 | 63753.36 |
184 | 63753.36 | 477.42 | 212.51 | 264.90 | 63488.45 |
185 | 63488.45 | 477.42 | 211.63 | 265.79 | 63222.66 |
186 | 63222.66 | 477.42 | 210.74 | 266.67 | 62955.99 |
187 | 62955.99 | 477.42 | 209.85 | 267.56 | 62688.43 |
188 | 62688.43 | 477.42 | 208.96 | 268.45 | 62419.98 |
189 | 62419.98 | 477.42 | 208.07 | 269.35 | 62150.63 |
190 | 62150.63 | 477.42 | 207.17 | 270.25 | 61880.38 |
191 | 61880.38 | 477.42 | 206.27 | 271.15 | 61609.23 |
192 | 61609.23 | 477.42 | 205.36 | 272.05 | 61337.18 |
193 | 61337.18 | 477.42 | 204.46 | 272.96 | 61064.22 |
194 | 61064.22 | 477.42 | 203.55 | 273.87 | 60790.36 |
195 | 60790.36 | 477.42 | 202.63 | 274.78 | 60515.58 |
196 | 60515.58 | 477.42 | 201.72 | 275.70 | 60239.88 |
197 | 60239.88 | 477.42 | 200.80 | 276.62 | 59963.26 |
198 | 59963.26 | 477.42 | 199.88 | 277.54 | 59685.73 |
199 | 59685.73 | 477.42 | 198.95 | 278.46 | 59407.26 |
200 | 59407.26 | 477.42 | 198.02 | 279.39 | 59127.87 |
201 | 59127.87 | 477.42 | 197.09 | 280.32 | 58847.55 |
202 | 58847.55 | 477.42 | 196.16 | 281.26 | 58566.29 |
203 | 58566.29 | 477.42 | 195.22 | 282.19 | 58284.10 |
204 | 58284.10 | 477.42 | 194.28 | 283.13 | 58000.96 |
205 | 58000.96 | 477.42 | 193.34 | 284.08 | 57716.88 |
206 | 57716.88 | 477.42 | 192.39 | 285.03 | 57431.86 |
207 | 57431.86 | 477.42 | 191.44 | 285.98 | 57145.88 |
208 | 57145.88 | 477.42 | 190.49 | 286.93 | 56858.95 |
209 | 56858.95 | 477.42 | 189.53 | 287.89 | 56571.07 |
210 | 56571.07 | 477.42 | 188.57 | 288.85 | 56282.22 |
211 | 56282.22 | 477.42 | 187.61 | 289.81 | 55992.42 |
212 | 55992.42 | 477.42 | 186.64 | 290.77 | 55701.64 |
213 | 55701.64 | 477.42 | 185.67 | 291.74 | 55409.90 |
214 | 55409.90 | 477.42 | 184.70 | 292.72 | 55117.18 |
215 | 55117.18 | 477.42 | 183.72 | 293.69 | 54823.49 |
216 | 54823.49 | 477.42 | 182.74 | 294.67 | 54528.82 |
217 | 54528.82 | 477.42 | 181.76 | 295.65 | 54233.17 |
218 | 54233.17 | 477.42 | 180.78 | 296.64 | 53936.53 |
219 | 53936.53 | 477.42 | 179.79 | 297.63 | 53638.90 |
220 | 53638.90 | 477.42 | 178.80 | 298.62 | 53340.28 |
221 | 53340.28 | 477.42 | 177.80 | 299.61 | 53040.67 |
222 | 53040.67 | 477.42 | 176.80 | 300.61 | 52740.06 |
223 | 52740.06 | 477.42 | 175.80 | 301.62 | 52438.44 |
224 | 52438.44 | 477.42 | 174.79 | 302.62 | 52135.82 |
225 | 52135.82 | 477.42 | 173.79 | 303.63 | 51832.19 |
226 | 51832.19 | 477.42 | 172.77 | 304.64 | 51527.55 |
227 | 51527.55 | 477.42 | 171.76 | 305.66 | 51221.89 |
228 | 51221.89 | 477.42 | 170.74 | 306.68 | 50915.22 |
229 | 50915.22 | 477.42 | 169.72 | 307.70 | 50607.52 |
230 | 50607.52 | 477.42 | 168.69 | 308.72 | 50298.80 |
231 | 50298.80 | 477.42 | 167.66 | 309.75 | 49989.04 |
232 | 49989.04 | 477.42 | 166.63 | 310.79 | 49678.26 |
233 | 49678.26 | 477.42 | 165.59 | 311.82 | 49366.44 |
234 | 49366.44 | 477.42 | 164.55 | 312.86 | 49053.58 |
235 | 49053.58 | 477.42 | 163.51 | 313.90 | 48739.67 |
236 | 48739.67 | 477.42 | 162.47 | 314.95 | 48424.72 |
237 | 48424.72 | 477.42 | 161.42 | 316.00 | 48108.72 |
238 | 48108.72 | 477.42 | 160.36 | 317.05 | 47791.67 |
239 | 47791.67 | 477.42 | 159.31 | 318.11 | 47473.56 |
240 | 47473.56 | 477.42 | 158.25 | 319.17 | 47154.39 |
241 | 47154.39 | 477.42 | 157.18 | 320.23 | 46834.16 |
242 | 46834.16 | 477.42 | 156.11 | 321.30 | 46512.86 |
243 | 46512.86 | 477.42 | 155.04 | 322.37 | 46190.48 |
244 | 46190.48 | 477.42 | 153.97 | 323.45 | 45867.04 |
245 | 45867.04 | 477.42 | 152.89 | 324.53 | 45542.51 |
246 | 45542.51 | 477.42 | 151.81 | 325.61 | 45216.91 |
247 | 45216.91 | 477.42 | 150.72 | 326.69 | 44890.21 |
248 | 44890.21 | 477.42 | 149.63 | 327.78 | 44562.43 |
249 | 44562.43 | 477.42 | 148.54 | 328.87 | 44233.56 |
250 | 44233.56 | 477.42 | 147.45 | 329.97 | 43903.59 |
251 | 43903.59 | 477.42 | 146.35 | 331.07 | 43572.52 |
252 | 43572.52 | 477.42 | 145.24 | 332.17 | 43240.34 |
253 | 43240.34 | 477.42 | 144.13 | 333.28 | 42907.06 |
254 | 42907.06 | 477.42 | 143.02 | 334.39 | 42572.67 |
255 | 42572.67 | 477.42 | 141.91 | 335.51 | 42237.17 |
256 | 42237.17 | 477.42 | 140.79 | 336.62 | 41900.54 |
257 | 41900.54 | 477.42 | 139.67 | 337.75 | 41562.79 |
258 | 41562.79 | 477.42 | 138.54 | 338.87 | 41223.92 |
259 | 41223.92 | 477.42 | 137.41 | 340.00 | 40883.92 |
260 | 40883.92 | 477.42 | 136.28 | 341.14 | 40542.78 |
261 | 40542.78 | 477.42 | 135.14 | 342.27 | 40200.51 |
262 | 40200.51 | 477.42 | 134.00 | 343.41 | 39857.10 |
263 | 39857.10 | 477.42 | 132.86 | 344.56 | 39512.54 |
264 | 39512.54 | 477.42 | 131.71 | 345.71 | 39166.83 |
265 | 39166.83 | 477.42 | 130.56 | 346.86 | 38819.97 |
266 | 38819.97 | 477.42 | 129.40 | 348.02 | 38471.96 |
267 | 38471.96 | 477.42 | 128.24 | 349.18 | 38122.78 |
268 | 38122.78 | 477.42 | 127.08 | 350.34 | 37772.44 |
269 | 37772.44 | 477.42 | 125.91 | 351.51 | 37420.94 |
270 | 37420.94 | 477.42 | 124.74 | 352.68 | 37068.26 |
271 | 37068.26 | 477.42 | 123.56 | 353.85 | 36714.40 |
272 | 36714.40 | 477.42 | 122.38 | 355.03 | 36359.37 |
273 | 36359.37 | 477.42 | 121.20 | 356.22 | 36003.15 |
274 | 36003.15 | 477.42 | 120.01 | 357.40 | 35645.75 |
275 | 35645.75 | 477.42 | 118.82 | 358.60 | 35287.15 |
276 | 35287.15 | 477.42 | 117.62 | 359.79 | 34927.36 |
277 | 34927.36 | 477.42 | 116.42 | 360.99 | 34566.37 |
278 | 34566.37 | 477.42 | 115.22 | 362.19 | 34204.17 |
279 | 34204.17 | 477.42 | 114.01 | 363.40 | 33840.77 |
280 | 33840.77 | 477.42 | 112.80 | 364.61 | 33476.16 |
281 | 33476.16 | 477.42 | 111.59 | 365.83 | 33110.33 |
282 | 33110.33 | 477.42 | 110.37 | 367.05 | 32743.28 |
283 | 32743.28 | 477.42 | 109.14 | 368.27 | 32375.01 |
284 | 32375.01 | 477.42 | 107.92 | 369.50 | 32005.51 |
285 | 32005.51 | 477.42 | 106.69 | 370.73 | 31634.78 |
286 | 31634.78 | 477.42 | 105.45 | 371.97 | 31262.82 |
287 | 31262.82 | 477.42 | 104.21 | 373.21 | 30889.61 |
288 | 30889.61 | 477.42 | 102.97 | 374.45 | 30515.16 |
289 | 30515.16 | 477.42 | 101.72 | 375.70 | 30139.46 |
290 | 30139.46 | 477.42 | 100.46 | 376.95 | 29762.51 |
291 | 29762.51 | 477.42 | 99.21 | 378.21 | 29384.31 |
292 | 29384.31 | 477.42 | 97.95 | 379.47 | 29004.84 |
293 | 29004.84 | 477.42 | 96.68 | 380.73 | 28624.11 |
294 | 28624.11 | 477.42 | 95.41 | 382.00 | 28242.10 |
295 | 28242.10 | 477.42 | 94.14 | 383.27 | 27858.83 |
296 | 27858.83 | 477.42 | 92.86 | 384.55 | 27474.28 |
297 | 27474.28 | 477.42 | 91.58 | 385.83 | 27088.44 |
298 | 27088.44 | 477.42 | 90.29 | 387.12 | 26701.32 |
299 | 26701.32 | 477.42 | 89.00 | 388.41 | 26312.91 |
300 | 26312.91 | 477.42 | 87.71 | 389.71 | 25923.21 |
301 | 25923.21 | 477.42 | 86.41 | 391.00 | 25532.20 |
302 | 25532.20 | 477.42 | 85.11 | 392.31 | 25139.89 |
303 | 25139.89 | 477.42 | 83.80 | 393.62 | 24746.28 |
304 | 24746.28 | 477.42 | 82.49 | 394.93 | 24351.35 |
305 | 24351.35 | 477.42 | 81.17 | 396.24 | 23955.11 |
306 | 23955.11 | 477.42 | 79.85 | 397.56 | 23557.54 |
307 | 23557.54 | 477.42 | 78.53 | 398.89 | 23158.65 |
308 | 23158.65 | 477.42 | 77.20 | 400.22 | 22758.43 |
309 | 22758.43 | 477.42 | 75.86 | 401.55 | 22356.88 |
310 | 22356.88 | 477.42 | 74.52 | 402.89 | 21953.98 |
311 | 21953.98 | 477.42 | 73.18 | 404.24 | 21549.75 |
312 | 21549.75 | 477.42 | 71.83 | 405.58 | 21144.17 |
313 | 21144.17 | 477.42 | 70.48 | 406.93 | 20737.23 |
314 | 20737.23 | 477.42 | 69.12 | 408.29 | 20328.94 |
315 | 20328.94 | 477.42 | 67.76 | 409.65 | 19919.29 |
316 | 19919.29 | 477.42 | 66.40 | 411.02 | 19508.27 |
317 | 19508.27 | 477.42 | 65.03 | 412.39 | 19095.88 |
318 | 19095.88 | 477.42 | 63.65 | 413.76 | 18682.12 |
319 | 18682.12 | 477.42 | 62.27 | 415.14 | 18266.98 |
320 | 18266.98 | 477.42 | 60.89 | 416.53 | 17850.45 |
321 | 17850.45 | 477.42 | 59.50 | 417.91 | 17432.54 |
322 | 17432.54 | 477.42 | 58.11 | 419.31 | 17013.23 |
323 | 17013.23 | 477.42 | 56.71 | 420.70 | 16592.53 |
324 | 16592.53 | 477.42 | 55.31 | 422.11 | 16170.42 |
325 | 16170.42 | 477.42 | 53.90 | 423.51 | 15746.91 |
326 | 15746.91 | 477.42 | 52.49 | 424.93 | 15321.98 |
327 | 15321.98 | 477.42 | 51.07 | 426.34 | 14895.64 |
328 | 14895.64 | 477.42 | 49.65 | 427.76 | 14467.88 |
329 | 14467.88 | 477.42 | 48.23 | 429.19 | 14038.69 |
330 | 14038.69 | 477.42 | 46.80 | 430.62 | 13608.07 |
331 | 13608.07 | 477.42 | 45.36 | 432.06 | 13176.01 |
332 | 13176.01 | 477.42 | 43.92 | 433.50 | 12742.52 |
333 | 12742.52 | 477.42 | 42.48 | 434.94 | 12307.58 |
334 | 12307.58 | 477.42 | 41.03 | 436.39 | 11871.19 |
335 | 11871.19 | 477.42 | 39.57 | 437.84 | 11433.34 |
336 | 11433.34 | 477.42 | 38.11 | 439.30 | 10994.04 |
337 | 10994.04 | 477.42 | 36.65 | 440.77 | 10553.27 |
338 | 10553.27 | 477.42 | 35.18 | 442.24 | 10111.03 |
339 | 10111.03 | 477.42 | 33.70 | 443.71 | 9667.32 |
340 | 9667.32 | 477.42 | 32.22 | 445.19 | 9222.13 |
341 | 9222.13 | 477.42 | 30.74 | 446.67 | 8775.46 |
342 | 8775.46 | 477.42 | 29.25 | 448.16 | 8327.29 |
343 | 8327.29 | 477.42 | 27.76 | 449.66 | 7877.63 |
344 | 7877.63 | 477.42 | 26.26 | 451.16 | 7426.48 |
345 | 7426.48 | 477.42 | 24.75 | 452.66 | 6973.82 |
346 | 6973.82 | 477.42 | 23.25 | 454.17 | 6519.65 |
347 | 6519.65 | 477.42 | 21.73 | 455.68 | 6063.96 |
348 | 6063.96 | 477.42 | 20.21 | 457.20 | 5606.76 |
349 | 5606.76 | 477.42 | 18.69 | 458.73 | 5148.04 |
350 | 5148.04 | 477.42 | 17.16 | 460.26 | 4687.78 |
351 | 4687.78 | 477.42 | 15.63 | 461.79 | 4225.99 |
352 | 4225.99 | 477.42 | 14.09 | 463.33 | 3762.66 |
353 | 3762.66 | 477.42 | 12.54 | 464.87 | 3297.79 |
354 | 3297.79 | 477.42 | 10.99 | 466.42 | 2831.37 |
355 | 2831.37 | 477.42 | 9.44 | 467.98 | 2363.39 |
356 | 2363.39 | 477.42 | 7.88 | 469.54 | 1893.85 |
357 | 1893.85 | 477.42 | 6.31 | 471.10 | 1422.75 |
358 | 1422.75 | 477.42 | 4.74 | 472.67 | 950.08 |
359 | 950.08 | 477.42 | 3.17 | 474.25 | 475.83 |
360 | 475.83 | 477.42 | 1.59 | 475.83 | 0.00 |