Question

NAME: Today, Mr. Smith wishes to purchase a house which costs $400,000.00. His bank requires a 25% down payment and will lend him the remainder to be paid back over a 30 year period in monthly installments at an annual rate of 6%. His first payment is due one month from today. [Total points (perfect = 45) will be divided by 1.5 Maximum Score of 305 points extra credit.] A.) Calculate the amount of Mr. Smith's monthly payment. (10 points) B.) Complete the first two rows (months) of Mr Smith's amortization schedule. (12 points) Month # Interest Principal Monthly Payment Balance After Payment . . . 360 X X X X c.) Calculate the total amount of interest (the sum of column 3 - "Interest") that Mr. Smith will be paying over the entire 30-year period. (3 points) D.) How much interest will Mr. Smith be paying in his first year of mortgage payments? (10 point E.) If his bank agrees to allow Mr. Smith to make monthly payments of just $1,600, what will be Mr. Smith's balloon payment at the end of year 30? (10 points)

Answer 1

a) To calculate the monthly payment

• Cost of house = 400,000
• Down payment = 25%
  • Down payment = 25% x 400,000
  • Down payment = 100,000
• Loan amount = Cost of house - down payment
  • Loan amount = 400,000 - 100,000
  • Loan amount = 300,000
• We are given the following information

• Payment	PMT	Need to calculate
  Interest rate	r	6.00%
  Years	n	30
  Monthly	frequency	12
  Loan amount	PV	$   300,000.00

• We need to solve the following equation to arrive at the required PMT
• 
  1- 1+ Frequency _)-nx frequency PV = PMT X- frequency -30x12 300000 = PMT X- 1- (1 + 0.06 0.06 12 PMT = 1798.65
  

b) Mortgage schedule is as follows:

Month Opening Balance PMT Principal repayment Closing Balance | 3,00,000.00 $ 298.65 | 2,99,701.35 1| 3,00,000.00 $ 1,798.65 | 1,500.00 300 . 14 و 299 , 401 . 20 2 و 3 وا4 5 299 , 701 . 35 | 2 , 99 , 401 . 20 | 299 , 099 . 56 | 2 , 98 , 796 . 40 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 498 . 51 و 1 , 497 . 01 و 1 , 495 . 50 | 1 , 93 . 98 و 65 2,98,491.73 | 1,798.65 | 1,492.46 | 301.65 303.15 | 304.67 | 306.19 | 307.72 | 309.26 | 310.81$ 312.36 | 2,99,099.56 2,98,796.40 2,98,491.73 2,98,185.54 2,97,877.82 2,97,568.56 2,97,257.75 2,96,945.38 و8 واو و10 2 , 97 , 877 . 82 | 297 , 568 . 56 | 2 , 97 , 257 . 75 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 489 . 39 | 1 , 487 . 84 وا 1 , 486 . 29 و 11| 2,96,945.38 | 1,798.65 | 1,484.73| و12 و13 و14 و15 2 , 96 , 631 . 46 | 2 , 96 , 315 . 96 | 295 , 998 . 89 | 295 , 680 . 24 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 483 . 16 | 1 , 481 . 58 | 1 , 479 . 99 $ 1 , 478 . 40 | 165 2,95,359.99 $ 173 295,038.133 18/$ 2,94,714.67$ 1,798.65 | 1,798.65 | 1,798.65 | 1,476.80]; 1,475.19 | 1,473.57 | 315.49 | 317.07 | 318.66 | 320.25 | 321.85 | 323.46 | 325.08 | 326.70 | 328.34 | 329.98 | 331.63 | 333.29 | 334.95 | 336.63 | 338.31| 2,96,315.96 2,95,998.89 2,95,680.24 2,95,359.99 2,95,038.13 2,94,714.67 2,94,389.59 2,94,062.89 2,93,734.55 2,93,404.58 2,93,072.95 2,92,739.66 2,92,404.71 2,92,068.08 2,91,729.77 و20 و 21 و22 و23 و24 و25 و26 | 2 , 94 , 062 . 89 | 293 , 734 . 55 | 2 , 93 , 404 . 58 | 2 , 93 , 072 . 95 | 2 , 92 , 739 . 66 | 2 , 92 , 404 , 71 | 2 , 92 , 068 . 08 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 470 . 31 | 1 , 468 . 67 ; 1 , 467 . 02 | 1 , 465 . 36 و 1 , 463 . 70 | 1 , 462 . 02 و 1 , 460 . 34 و| و28 واو2 $ 30 و31 2 , 91 , 389 . 76 | 2 , 91 , 048 . 06 | 2 , 90 , 704 . 65 $ | 2 , 90 , 359 . 52 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 $| 1 , 798 . 65 | 1 , 456 . 95 و 1 , 455 . 24 و| 1 , 453 . 52 و | 1 , 451 . 80 و| 32| 2,90,012.67$ 1,798.65 | 1,450.06 | و33 و34 و35 2 , 89 , 664 . 08 | 2 , 89 , 313 . 75 | 2 , 88 , 961 . 67 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 448 . 32 و 1 , 446 . 57 و| 1 , 44 . 81 | 36$ 2,88,607.82 | 1,798.65 |$ 1,43.04 | $ و37 و38 و39 2 , 88 , 252 . 21 | 2 , 87 , 894 . 82 | 2 , 87 , 535 . 64 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 441 . 26 | 1 , 439 . 47 و| 1 , 437 . 68 و 405 41| 2,87,174.67 | 2,86,811.89 | 1,798.65 | 1,798.65 | 1,435.87$ 1,434.06 | |42 | و43 واد و45 2 , 86 , 447 . 30 | 2 , 86 , 080 . 88 $ 2 , 85 , 712 . 64 | 2 , 85 , 342 . 55 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 432 . 24 و 1 , 430 . 40 | 1 , 428 . 56 و| 1 , 426 . 71 | | 46| 2,84,970.61$ 1,798.65 |$ 1,424.85$ و |47 | و48 2 , 84596 . 81 | 2 , 84221 . 14 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 422 . 98 1 , 421 . 11 49$ 2,83,843.60 | 1,798.65 | 1,419.22$ $50 و51 2 , 83 , 464 . 16 | 2 , 83 , 082 . 83 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 417 . 32 و 1 , 415 . 41 | 523 282,699.60 | 1,798.65 | 1,413.50$ و53 و54 و55 2 , 82 , 314 . 44 $ 2 , 81 , 927 . 36 | 2 , 81 , 538 . 35 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 411 . 57 | 1 , 409 . 64 | 1 , 407 . 69 و 565 57| 2,81,147.39 | 2,80,754.47 | 1,798.65 | 1,798.65 | 1,405.74 | 1,403.77| و58 2 , 80 , 359 . 59 | 1 , 798 . 65 | 1 , 401 . 80 | 59 $ 60 61$ 2,79,962.74 | 279,563.90| 2,79,163.07 | 1,798.65 | 1,798.65 | 1,798.65 | 1,399.81 | 1,397,823 1,395.82 |62 | 2 , 78 , 760 . 23 | 1 , 798 . 65 | 1 , 393 . 80 و 64 $ 65$ 2,77,948.51 | 2,77,539.60 | 1,798.65 | 1,798.65 | 1,389.74 | 1,387.70$ $66 و67 2 , 77 , 128 . 65 | 2 , 76 , 715 . 64 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 385 . 64 و 1 , 383 . 58 | 68$ 2,76,300.56 | 1,798.65 | 1,381.50 $ 693 $ 70 2 , 75 , 883 . 42 | 2 , 75 , 464 . 18 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 379 . 42 1 , 377 . 32 و و 71| 2,75,042.85 | 1,798.65 | 1,375.21 | و72 2 , 74 , 619 . 41 | 1 , 798 . 65 | 1 , 373 . 10 | 73 274,193.86 | 1,798.65 | 1,370.97| و74 2 , 73 , 766 . 18 | 1 , 798 . 65 | 1 , 368 . 83 و 763 2,72,904.39 | 1,798.65 | 1,364.523 و77 2 , 72 , 470 . 26 | 1 , 798 . 65 | 1 , 362 . 35 و 78| 2,72,033.96 | 1,798.65 | 1,360.17| $ 79 2 , 71 , 595 . 47 | 1 , 798 . 65 | 1 , 357 . 98 و 80| 81| 2,71,154.80 | 2,70,711.92 | 1,798.65 | 1,798.65 | 1,355.77| 1,353.56 | |82 | و83 2 , 70 , 266 . 83 | 2 , 69 , 819 . 51 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 351 . 33 و 1 , 349 . 10 و| 43 85$ 2,69,369.96 | 2,68,918.16 | 1,798.65 | 1,798.65 | 1,346.85 | 1,344.59 | و86 2 , 68 , 464 . 10 | 1 , 798 . 65 | 1 , 342 . 32 و 87| 2,68,007.77| 1,798.65 | 1,340.04 | و88 2 , 67 , 549 . 15 | 1 , 798 . 65 | 1 , 337 . 75 $ 89| 2,67,088.25 | 1,798.65 | 1,335.44 | و90 2 , 66 , 625 . 04 | 1 , 798 . 65 | 1 , 333 . 13 | 91| 2,66,159.51 | 1,798.65 | 1,330.80$ و921 و93 2 , 65 , 691 . 66 | 2 , 65 , 221 . 46 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 328 . 46 | 1 , 326 . 11 | 94| 2,64,748.92 $ 1,798.65 |$ 1,323.74 | $ 96| 97| 98 $ 2,63,796.73 | 2,63,317.06 | 2,62,835.00$ 1,798.65 | 1,798.65 | 1,798.65 | 1,318.98 | 1,316.59 | 1,314.17 | 100 101| 102| 2,61,863.62 | 2,61,374.29 | 2,60,882.51 | 1,798.65 | 1,798.65 | 1,798.65 | 1,309.325 1,306.87$ 1,304.41 | $ 103 و104 و105 و106 2 , 60 , 388 . 27 | 2 , 59 , 891 . 56 | 2 , 59 , 392 . 36 | 2 , 58 , 890 . 67 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 301 . 94 و 1 , 299 . 46 | 1 , 296 . 96 و 1 , 294 . 45 | 108| 2,57,879.76 | 1,798.65 | 1,289.40| |109 2 , 57 , 370 . 50 $ 1 , 798 . 65 | 1 , 286 . 85 و 110 $ 2,56,858.71$ 1,798.65 |$ 1,284.29 |$ |111 2 , 56 , 344 . 35 | 1 , 798 . 65 | 1 , 281 . 72 و 112| 2,55,827.42| 1,798.65 | 1,279.14 | و115 2 , 54 , 261 . 07 | 1 , 798 . 65 | 1 , 271 . 31 | 116 $ 2,53,733.72 $ 1,798.65 |$ 1,268.67$ و117 |118 2 , 53 , 203 . 74 | 2 , 52 , 671 . 11 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 266 . 02 | 1 , 263 . 36 و 120 $ 2,51,597.84 | 1,798.65 | 1,257.99$ $122 2 , 50 , 513 . 81 | 1 , 798 . 65 | 1 , 252 . 57 و 124$ 2,49,418.91 $ 1,798.65 |$ 1,247.09 |$ و125 و126 2 , 48 , 867 . 36 | 2 , 48 , 313 . 04 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 244 . 34 | 1 , 241 . 57 | و 128 247 , 196 . 08 | 1 , 798 . 65 | 1 , 235 . 98 و 129 $ 246,633.41 | 1,798.65 | 1,233.17 | و130 2 , 46 , 067 . 93 | 1 , 798 . 65 | 1 , 230 . 34 | و132 و133 و134 2 , 44 , 928 . 46 | 2 , 44 , 354 . 45 | 2 , 43 , 777 . 57 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 224 . 64 | 1 , 221 . 77 | 1 , 218 . 89 و 135$ 1365 2,43,197.81 | 2,42,615.15 | 1,798.65 | 1,798.65 | 1,215.99 $ 1,213.08 | و137 2 , 42 , 029 . 57 | 1 , 798 . 65 | 1 , 210 . 15 | 138$ 2,41,441.07 | 1,798.65 | 1,207.21 | و140 2 , 40 , 255 . 22 | 1 , 798 . 65 | 1 , 201 . 28 | 141 $ 2,39,657.84 | 1,798.65 | 1,198.29 | و142 و143 و 144 2 , 39 , 057 . 48 | 2 , 38 , 454 . 12 | 237 , 847 . 74 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 195 . 29 | 1 , 192 . 27 | 1 , 189 . 24 | 145 $ 2,37,238.32 | 1,798.65 | 1,186.19 | و146 2 , 36 , 625 . 86 | 1 , 798 . 65 | 1 , 183 . 13 | 1483 $149 235 , 391 , 74 | 2 , 34 , 770 . 05 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 176 . 96 1 , 173 . 85 و و 150 $ 2,34,145.25 | 1,798.65 | 1,170.73$ 152| 2,32,886.26 | 1,798.65 | 1,164.43$ و153 و 154 2 , 32 , 252 . 04 | 231 , 614 . 64 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 161 . 26 | 1 , 158 . 07 | 156$ 157$ 2,30,330.28 $ 229,683.28 | 1,798.65 | 1,798.65 | 1,151.65 $ 1,148.42| و158 $ 159 2 , 29 , 033 . 05 | 228 , 379 . 56 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 145 . 17 | 1 , 141 . 90 و 160 $ 161$ 227,722.81 | 227,062.77| 1,798.65 | 1,798.65 | 1,138.61 | 1,135.31 | و162 2 , 26 , 399 . 43 | 1 , 798 . 65 | 1 , 132 . 00 | 164$ 225,062.79 | 1,798.65 | 1,125.31| و165 2 , 24 , 389 . 45 | 1 , 798 . 65 | 1 , 121 . 95 | 166 223,712.75 | 1,798.65 | 1,118.56 | و167 2 , 23 , 032 . 66 | 1 , 798 . 65 | 1 , 115 . 16 | 1683 2,22,349.17 | 1,798.65 | 1,111.75$ و169 و170 2 , 21 , 662 . 27 | 220 , 971 . 93 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 108 . 31 | 1 , 104 . 86 | 172$ 2,19,580.88| 1,798.65 | 1,097.90 | $173 2 , 18 , 880 . 13 | 1 , 798 . 65 | 1 , 094 . 40 و 341.70 | 2,91,048.06 343.41 | 2,90,704.65 345.13 | 2,90,359.52 346.85 | 2,90,012.67 348.59 | 2,89,664.08 350.33 | 2,89,313.75 352.08 | 2,388,961.67 | 353.84 | 2,88,607.82 355.61| 2,88,252.21 357.39 | 2,87,894.82 359.18 | 2,87,535.64 | 360.97 | 2,87,174.67 362.78 | 2,86,811.89 | 364.59 | 2,86,447.30| 366.42| 2,86,080.88 | 368.25 | 2,85,712.64 370.09 | 2,85,342.55 | 371.94 | 2,84,970.61 373.80| 2,84,596.81 375.67 | 2,84,221.14 377.55 | 2,83,843.60 | 379.43$ 2,83,464.16 381.33 | 2,83,082.83 | 383.24 | 2,82,699.60 385.15 | 2,82,314.4 387.08 | 2,81,927.36 | 389.01 | 2,81,538.35 | 390.96 | 2,81,147.39 392.91| 2,80,754.47 394.88 $ 2,80,359.59 396.85$ 2,79,962.74 | 398.84 | 2,79,563.90 400.83 | 279,163.07 402.84 | 2,78,760.23 404.85 | 278,355.38 406.87 | 2,77,948.51 408.91$ 2,77,539.60 | 410.95 | 277,128.65 13.01$ 2,76,715.64 415.07 | 2,76,300.56 417.15 | 2,75,883.42 419.23 | 2,75,464.18 421.33 | 2,75,042.85 | 423.4 $ 2,74,619.41 425.55 | 2,74,193.86 | 427.68 | 2,73,766.18 429.82 | 2,73,336.36 | 431.97| 2,72,904.39 434.13 | 2,72,470.26 | 436.30 | 2,72,033.96 438.48 | 2,71,595.47 | 40.67 | 2,71,154.80 442.88 $ 2,70,711.92 | 445.09 | 2,70,266.83 47.32 | 2,69,819.51 49.55 | 2,69,369.96 451.80| 2,68,918.16 454.06 | 2,68,464.10 456.33 | 2,68,007.77| 458.61 | 2,67,549.15 460.91$ 2,67,088.25 | 463.21 | 2,66,625.04 465.53 | 2,656,159.51 | 467.85 | 2,65,691.66 | 470.19 | 2,65,221.46 | 472.54 | 2,64,748.92 474.91$ 2,64,274.01 | 477.28 | 2,63,796.73 479.67$ 2,63,317.06 | 482.07$ 2,62,835.00 | 484.48 | 2,62,350.52 | 486.90 | 2,61,863.62 489.33 | 2,651,374.29 | 491.78 | 2,60,882.51 94.24 | 2,60,388.27 96.71 | 2,59,891.56 499.19 | 2,59,392.36 501.69 | 2,58,890.67 504.20 | 2,58,386.48 | 506.72 | 2,57,879.76 509.25 | 2,57,370.50 | 511.80 | 2,56,858.71 514.36 | 2,56, 344.35 | 516.93 | 2,55,827.42 519.515 2,55,307.90 | 522.11| 2,54,785.79 524.72 | 2,54,261.07 | 527.35 | 2,53,733.72 529.98 | 2,53,203.74 532.63 | 2,52,671.11 535.30 | 2,52,135.81 537.97 | 2,51,597.84 540.66$ 2,51,057.17 543.37 | 2,50,513.81 546.08 | 2,49,967.73 548.81 | 2,49,418.91 551.56 $ 2,48,867.36 554.31| 2,48,313.04 557.09 | 2,47,755.96 | 559.87$ 2,47,196.08 562.67 | 246,633.41 565.48 | 246,067.93 568.31$ 2,45499.62 | 571.15 $ 2 ,928.46 574.01 | 2 ,354.45 | 576.88 $ 243,777.57 579.76 | 2,43,197.81 582.66 | 2,42,615.15 585.58 | 2,42,029.57 | 588.50 | 2,41,41.07 591.45 | 2,40,849.62 | 594.40 | 2,40,255.22 597.38 | 2,39,657.84 | 600.36 | 2,39,057.48 603.36 | 2,38,454.12 606.38 | 2,37,847.74 609.41| 2,37,238.32 612.46 | 2,36,625.86 615.52| 2,36,010.34 618.60 $ 2,35,391.74 621.69 | 2,34,770.05 | 624.80 | 2,34,145.25 627.93 | 2,33,517.32 631.06 | 2,32,886.26 634.22$ 2,32,252.04 637.39 | 2,31,614.64 640.58 | 2,30,974.07 | 643.78 | 2,30,330.28 647.00$ 2,29,683.28 650.24 | 2,29,033.05 653.49 $ 228,379.56 | 656.75 | 2,27,722.81 660.04 | 227,062.77 663.34 | 226,399.43 666.65 | 225,732.78 669.99 $ 2,25,062.79 673.34 | 2,24,389.45 | 676.70$ 2,23,712.75 680.09 | 2,23,032.66 | 683.49 $ 222,349.17 686.91$ 2,21,662.27 690.34 | 2,20,971.93 693.79 | 220,278.14 | 697.26 | 2,19,580.88 700.75 | 2,18,880.13 704.25 | 2,18,175.88 707.77 | 2,17,468.10 | 711.31$ 2,16,756.79 714.87$ 2,16,041.93 718.4 | 2,15,323.48 722.03$ 2,14,601.45 | 725.64 | 2,13,875.81 729.27 | 2,13,146.53 | 732.92$ 2,12,413.61 736.58 | 2,11,677.03 740.27 | 2,10,936.76 743.97 | 2,10,192.80 | 747.69 | 2,095.11 751.43 | 2,08,693.68 | 755.18 $ 2,07,938.50 758.96 | 2,07,179.54 762.75 | 2,06,416.79 766.57 | 2,05,650.22 770.40 | 2,04,879.82 774.25 | 2,04,105.57 | 778.12| 2,03,327.4 782.01 | 2,02,545.43 | 785.92 | 2,01,759.50 789.85 | 2,00,969.65 | 793.80| 2,00,175.85 797.77|$ 1,99,378.07 801.76 | 1,98,576.31 805.77 | 1,97,770.54 809.80 | 1,96,960.74 813.85$ 1,96,146.90 | 817.92$ 1,95,328.98 822.01$ 1,94,506.97 826.12| 1,93,680.86 830.25 | 1,92,850.61 834.40 | 1,92,016.21 838.57 | 1,91,177.64 842.76 $ 1,90,334.88 846.98 | 1,89,487.90 | 851.21 | 1,88,636.69 855.47$ 1,87,781.22 859.75 | 1,836,921.47 864.04 | 1,86,057.43 868.36 | 1,85,189.06 872.71 | 1,84,316.36 | 877.07 | 1,83,439.29 881.46 | 1,82,557.83 885.86 | 1,81,671.97 890.29 | 1,80,781.68 394.74 | 1,79,886.94 899.22| 1,78,987.72 903.71$ 1,78,084.01 908.23 | 1,77,175.77| 912.77 | 1,76,263.00 917.34 | 1,75,345.67| 921.92$ 1,74,423.74 926.53 | 1,73497.21 931.17 | 1,72,566.04 935.82 | 1,71,630.22 940.50 $ 1,70,689.72 945.20 | 1,659,74.52| 949.93 | 1,68,794.59 954.68$ 1,67,839.91 959.45 | 1,66,880.46 964.25 | 1,65,916.21 969.07 | 1,64,947.14 973.92$ 1,63,973.22 978.79 $ 1,62,994.4 983.68 | 1,62,010.76 | 988.60 |$ 1,61,022.16 993.54 | 1,60,028.62 998.51 | 1,59,030.11 1,003.50 $ 1,58,026.61 1,008.52| 1,57,018.09 1,013.56 | 156,004.53 1,018.63 | 154,985.90 1,023.72 | 153,962.18 1,028.84$ 1,52,933.34 1,033.98 | 1,51,899.35 | 1,039.15 | 1,50,860.20 1,044.35 | 1,49,815.85 1,049.57 | 1,48,766.28 1,054.82 | 1,47,711.46 | 1,060.09 | 1,46,651.36 | 1,065.39 | 1,45,585.97| 1,070.72 | 1, 515.25 1,076.08 | 1,43,439.17 | 1,081.46$ 1,42,357.71 1,086.86 | 1,41,270.85 | 1,092.30| 1,40,178.55 1,097.76 $ 1,39,080.80 | 1,103.25 | 1,37,977.55 1,108.76$ 1,36,868.78 1,114.31| 1,35,754.48 1,119.88 $ 1,34,634.60 | 1,125.48 | 1,33,509.12 1,131.11 | 1,32,378.01 1,136.76 $ 1,31,241.25 1,142.45 | 1,30,098.81 1,148.16 | 1,28,950.65 1,153.90$ 1,27,796.75 | 1,159.67$ 1,26,637.08 1,165.47$ 1,25,471.62| 1,171.29 | 1,24,300.32 1,177.15 |$ 1,23,123.17 1,183.04 | 1,21,940.14 1,188.95 $ 1,20,751.19 | 1,194.90 | 1,19,556.29 1,200.87$ 1,18,355.42 1,206.87$ 1,17,148.55 1,212.91 $ 1,15,935.64 | 1,218.97 | 1,14,716.66 1,225.07$ 1,13,491.60 | 1,231.19 | 1,12,260.40 1,237.35 | 1,11,023.05 | 1,243.34 | 1,09,779.52 1,249.75 $ 1,08,529.76 | 1,256.00 $ 1,07,273.76 1,262.28 $ 1,06,011.48 | 1,268.59 | 1,04,742.88 1,274.94 | 1,03,467.94 1,281.31| 1,02,186.63 1,287.72 $ 1,00,898.91 1,294.16 | 99,604.76 1,300.63 | 98,304.13 1,307.13 | 96,997.00 1,313.67 | 95,683.33 1,320.23 | 94,363.10 1,326.84 | 93,036.26 1,333.47$ 91,702.79 1,340.14 |$ 90,362.65 | 1,346.84 | 89,015.82 1,353.57 | 87,662.24 | 1,360.34 | 86,301.90 | 1,367.14| 84,934.76 | 1,373.98 | 83,560.78 1,380.85 | 82,179.93 1,387.75 | 80,792.18 1,394.69 | 79,397.9 | 1,401.66 | 77,995.83 1,408.67 | 76,587.16 1,415.72| 75,171.4 1,422.79 | 73,748.65 | 1,429.91| 72,318.74 1,437,06 | 70,881.68 1, 4 24 | 69,437. 1,451.46 | 67,985.97| 174| 175$ 176| 177 178/$ 179| 180$ 2,18,175.88 | 2,17,468.10 | 2,16,756.79 | 2,16,041.93 | 2,15,323.48 | 2,14,601.45 | 2,13,875.81$ 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 $ 1,090.88 | 1,087.34 | 1,083.78 | 1,080.21| 1,076.62 1,073.01$ 1,069.38 | |181 2 , 13 , 146 . 53 | 1 , 798 . 65 | 1 , 065 . 73 و 182$ 2,12,413.61 | 1,798.65 | 1,062.07| |183 2 , 11 , 677 . 03 | 1 , 798 . 65 | 1 , 058 . 39 و 1843 2,10,936.76 | 1,798.65 | 1,054.68 | $185 و186 |187 2 , 10 , 192 . 80 | 2 , 09 , 445 . 11 | 2 , 08 , 693 . 68 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 798 . 65 | 1 , 050 . 96 و 1 , 047 . 23 | 1 , 043 . 47 و| 1883 2,07,938.50 | 1,798.65 | 1,039.69 $ |189 2 , 07 , 179 . 54 | 1 , 798 . 65 | 1 , 035 . 90 و 190$ 191| 192| 2,06,416.79 | 2,05,650.22$ 2,04,879.82 | 1,798.65 | 1,798.65 | 1,798.65 | 1,032.08 | 1,028.25 $ 1,024.40 | $193 |194 2 , 04 , 105 . 57 | 2 , 03 , 327 . 44 $ 1 , 798 . 65 | 1 , 798 . 65 | 1 , 020 . 53 1 , 016 . 64 و و 195$ 196$ 2,02,545.43 | 2,01,759.50 $ 1,798.65 | 1,798.65 |$ 1,012.73 1,008.80$ $197 2 , 00 , 969 . 65 | 1 , 798 . 65 | 1 , 004 . 85 و 198$ 2,00,175.85 | 1,798.65 | 1,000.88 $ 200$ 1,98,576.31| 1,798.65 | 992.88 $ 984.80 | 980.73$ 976.64 | $ 964.25 $ 208| 1,92,016.21 | 1,798.65 | | 960 . 08 و 212| 1,88,636.69 | 1,798.65 | 951.67| 947. | 943.18 | 938.91$ 934.61$ و214 و 215 1 , 86 , 921 . 47 | 1 , 86 , 057 . 43 | 1 , 798 . 65 1 , 798 . 65 و و 930 . 29 و 2165 1,85,189.06 | 1,798.65 | | 925.95$ 921.58 | 917.2013 218| 1,83,439.29 | 1,798.65 | 220$ 1,81,671.97|$ 1,798.65 | | 908.36 | 224$ 225$ 1,78,084.01| 1,77,175.77 | 1,798.65 | 1,798.65 | 228| 1,74423.74 | 1,798.65 | | 899.43$ 894.94 | 890.42|$ 885.88 $ 881.32| 876.73| 872.12|$ 867.49 | 862.83| 858.15$ 853.45 $ 848.72] 843.97|$ 230 1 , 72 , 566 . 04 | 1 , 798 . 65 و 2325 1,70,689.72| 1,798.65 | | 234$ 1,68,794.59 | 1,798.65 | 839 . 20 و| 236$ 1,66,880.46 | 1,798.65 | | 83.40 | $ 829.58 |$ 824.74 | 238$ 239| 240 $ 241| 242$ 1,64,947.14 | 1,63,973.22| 1,62,994.44$ 1,62,010.76 | 1,61,022.16 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 810.05 | 805.11|$ 800.14 | 795.15$ و243 1 , 60 , 028 . 62 | 1 , 798 . 65 و 244$ 245| 1,59,030.11| 1,58,026.61$ 1,798.65 $ 1,798.65 | |246 1 , 57 , 018 . 09 | 1 , 798 . 65 و 785.09|$ 247| 248$ 1,56,004.53 | 1,54985.90 | 1,798.65 | 1,798.65 | 774.93$ 769.81$ 764.67$ 759.50$ 250 $ 1,52,933.34 | 1,798.65 | 754 . 30 و 2523 253 $ 1,50,860.20 | 1,49,815.85 | 1,798.65 | 1,798.65 | و 254 148 , 766 . 28 | 1 , 798 . 65 و 743.83$ 255 $ 256$ 1,47,711.46$ 1,46,651.36 | 1,798.65 $ 1,798.65 | 733 . 26 و| |258 1 , 44 , 515 . 25 | 1 , 798 . 65 و 259 $ 260$ 261$ 262| 1,43,439.17 | 1,2,357.71 | 1,41,270.85 | 1,40,178.55 | 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 722.58 | 717.20| 711.79 $ 706.35 $ 700.89 $ و263 1 , 39 , 080 . 80 | 1 , 798 . 65 و 695 . 40 و 2645 265$ 266$ 1,37,977.55 | 1,36,868.78$ 1,35,754.48 | 1,798.65 | 1,798.65 $ 1,798.65 $ 684.34 | و267 1 , 34 , 634 . 60 | 1 , 798 . 65 و | 667.55 $ 268$ 269 $ 270 $ 1,33,509.125 1,32,378.01$ 1,31,241.25 | 1,798.65 | 1,798.65 | 1,798.65 | 656.21| 272$ 1,28,950.65 | 1,798.65 | | 64.75$ 633.19|$ 275$ 276| 1,25,471.62 | 1,24,300.32| 1,798.65 | 1,798.65 | | $ 621.50 615.62 609.70 | 278/$ 279 $ 280$ 1,21,940.14 | 1,20, 751.19 | 1,19,556.29 | 1,798.65 | 1,798.65 | 1,798.65 | 597.78 | 591.78 $ $ 2820 1 , 17 , 148 . 55 | 1 , 798 . 65 و| 579.68 $ 283| 284| 285$ 1,15,935.64 | 1,14716.66 | 1,13,491.60 | 1,798.65 | 1,798.65 | 1,798.65 | | |286 1 , 12 , 260 . 40 | 1 , 798 . 65 و 561.30 | 555 . 12 و 288 $ 1,09,779.52| 1,798.65 | 290 $ 1,07,273.76 | 1,798.65 | 542.65 | 536.37 | 530.06 | |291 1 , 06 , 011 . 48 | 1 , 798 . 65 و 2925 293 $ 294 $ 1,04742.88 | 1,03,467.94 | 1,02,186.63 | 1,798.65 | 1,798.65 | 1,798.65 | | | 510.93$ 504.49 $ و 295 1 , 00 , 898 . 91 | 1 , 798 . 65 و 296$ 297| 491.52 | 298 ا 99,604.76$ 98,304.13 | 96,997.00 | 95,683.33 | 94,363.10 | 1,798.65 $ 1,798.65 | 1,798.65 | 1,798.65 | 1,798.65 | 484 . 98 و 299 $ 300 91,702.79 | 90,362.65 | 1,798.65 $ 1,798.65 | 478.42 $ 471.82 465.18 | 458.51 |$ 451.81$ 45.08 | 438.31| 431.51 |$ 303| 304| $ | 89 , 015 . 82 | 1 , 798 . 65 و 306 ژو 86,301.90 | 84,934.76 | 83,560.78 | 1,798.65 | 1,798.65 | 1,798.65 $ 424 . 67 و| 308 309 410.90 | 403.96 | وا310 80 , 792 . 18 | 1 , 798 . 65 و 79,397.49 $ 77,995.83 $ 1,798.65 | 1,798.65 $ 3113 3125 3135 314$ 382.94 | 375.86 | 75 , 171 . 44 | 1 , 798 . 65 و 3165 72,318.74 | 1,798.65 $ 361.59 | 318 69,437.4$ 1,798.65 | 347.19 | 1 , 458 . 72 و 66 , 527 . 25 320 $ 66,527.25 | 1,798.65 | | 1,466.02| 1,473.35 | 65,061.23 63,587.89 63,587.89 $ 62,107.18 | 60,619.06 | وا323 325.31| 317.94 | 310.54 | 303.10 | 1,798.65 | 1,798.65 | 1,798.65 |$ ا 3 325 59 , 123 . 51 | 1 , 798 . 65 و 295 . 62 و 326 327| $ 328| $ 288.10 | 280.55 | | 57,620.47 | 56,109.92 | 54,591.82 | 53,066.13 | 51,532.81 | 1,798.65 | 1,798.65 | 1,798.65 $ 1,798.65 $ 1,798.65 | 272 . 96 و 1,488.12 $ 1,495.56 | 1,503.03 | 1,510.55 | 1,518.10 | 1,525.69 | 1,533.32| 1,540.99$ 1,548.69 | 1,556.4 | 1,564.22$ 60,619.06 59,123.51 57,620.47 56,109.92 | 54,591.82 53,066.13 51,532.81 49,991.82 48,43.13 46,886.69 45,322.47 واو32 265.33| 257.66 | 249.96 | 49 , 991 . 82 | 1 , 798 . 65 و 332| 48,443.13 | 1,798.65 $ 23.43$ 226 . 61 و| 218 . 75 و 336$ 42,170.53 | 1,798.65 | 210.85 | 202.91$ 194.93 | 186.92$ 1,579.90 | 1,587.80| 1,595.74 | 1,603.72 42,170.53 40,582.73 38,987.00| 37,383.28 | و338 ا 38,987.00$ 1,798.65 | 340$ : 35,771.55 | 1,798.65 | 178 . 86 و| 341 ا 170.76 | 162.625 32,523.86 | 1,798.65 | 3425 343$ 1,619.79 | 1,627.89 | 1,636.03 | 1,64.21| 1,652.43$ 1,660.70 | 34,151.75 | 32,523.86 30,887.83 29,243.61 27,591.18 25,930.48 | 30 , 887 . 83 | 1 , 798 . 65 و والمد3 29,243.61 $ 1,798.65 |$ 1 , 669 . 00 $ 24 , 261 . 4 | و 25 , 930 . 48 | 24 , 261 . 49 $ 1 , 798 . 65 1 , 798 . 65 و و 346 347 3483 349 $ 3505 146.22$ 137.96 |$ 129.65 $ 121.31$ 112.92$ 104.49 $ 96.02 | 87.51 | 22,584.14$ 20,898.41 | 19,204.25 | 1,798.65 $ 1,798.65 | 1,798.65 | 1,677.34 | 1,685.73 | 1,694.16 1,702.63 | 22,584.14 20,898.41 19,204.25 17,501.62 | 17 , 501 . 62 | 1 , 798 . 65 و 3523 15,790.48 | 1,798.65 | 78 . 95 و 1,719.70 $ 1,728.30 | 14,070.78 12,342.48 14 , 070 . 78 $ 1 , 798 . 65 و 70.35 | 61.71 | $ 354 355$ 8,859.92| 1,798.65 | 4.30 | 35.53| 1,745.62 $ 1,754.35 | 1,763.12 | 1,771.94 | 1,780.80 | 8,859.92 7,105.57| 5,342.4 3,570.50 1,789.70 و 358 5,342.44$ 1,798.65 | 3595 و 360 1 , 789 . 70 و ا $ 6,47,514.57 | 3,47,514.57$ 3,00,000.00

• Opening balance = previous year's closing balance
• Closing balance = Opening balance+Loan-Principal repayment
• PMT is calculated as per the above formula
• Interest = 0.06 /12 x opening balance
• Principal repayment = PMT - Interest

C)Total interest paid is  $347,514.57

D) In first year the total interest paid is the sum of the first 12 interest payments which equals 17,899.78

E) If the monthly payment is 1600 then the balloon payment is calculated as follows:

We need to follow the below steps:

1. First we will have to find the FV of the loan amount at the end of 30 years
2. Find the FV of the 1600 monthly payment at the end of year 30
3. Subtract the FV of monthly payment from the FV of the loan amount
4. The resultant amount is balloon payment

Step 1) We are given the following information:

PV	$        3,00,000.00
r	6.00%
n	30
frequency	12
Future value of FV	need to calculate

We need to solve the following equation to arrive at the required FV:

FV = PV X (1+1 frequency frequencyxn 0.06 12x30 FV = 300000 X (1+. FV = 1, 806, 772.56

So the FV of the loan is 1,806,772.56

Step 2) We are given the following information:

PMT	$              1,600.00
r	6.00%
n	30
Frequency	12

We need to solve the following equation to arrive at the required FV

(1+ r )nx Frequency - 1 FV = PMT X- Frequency (1 + 0.06 ) 30x12 - 1 FV = 1600 x FV = 1,607, 224.07

So the FV of the monthly payments is 1,607,224.07

Step 3) Calculate the balloon payment:

1,806,772.56 - 1,607,224.07 = 199,548.49

Step 4) Bolloon payment = 199,548.49

Below is the schedule with balloon payment:

11111111111111111111111111111111111111111111111111111TTTTTTTTTTTTTTTTTTTTTTTTTTIIIIIIIIIIIIIIIIIIIIIIIIIIIT. 8 Month Opening Balance PMT Interest Principal repayment Closing Balance $ 3,00,000.00 1 $ 3,00,000.00 $ 1,600.00 $ 1,500.00 $ 100.00 $ 2,99,900.00 2 $ 2,99,900.00 $ 1,600.00 $ 1,499.50 $ 100.50 $ 2,99,799.50 3 $ 2,99,799.50 $ 1,600.00 $ 1,499.00 $ 101.00 $ 2,99,698.50 4 $ 2,99,698.50 $ 1,600.00 $ 1,498.49 $ 101.51 $ 2,99,596.99 5 $ 2,99,596.99 $ 1,600.00 $ 1,497.98 $ 102.02 $ 2,99,494.97 6 $ 2,99,494.97 $ 1,600.00 $ 1,497.47 $ 102.53 $ 2,99,392.45 7 $ 2,99,392.45 $ 1,600.00 $ 1,496.96 $ 103.04 $ 2,99,289.41 8 $ 2,99,289.41 $ 1,600.00 $ 1,496.45 $ 103.55 $ 2,99,185.86 9 $ 2,99,185.86 $ 1,600.00 $ 1,495.93 $ 104.07 $ 2,99,081.79 10 $ 2,99,081.79$ 1,600.00 $ 1,495.41 $ 104.59 $ 2,98,977.20 11 $ 2,98,977.20 $ 1,600.00 $ 1,494.89 $ 105.11 $ 2,98,872.08 12 $ 2,98,872.08 $ 1,600.00 $ 1,494.36 $ 105.64 $ 2,98,766.44 13 $ 2,98,766.44 $ 1,600.00 $ 1,493.83 $ 106.17 $ 2,98,660.28 14 $ 2,98,660.28 $ 1,600.00 $ 1,493.30 $ 106.70 $ 2,98,553.58 15 $ 2,98,553.58 $ 1,600.00 $ 1,492.77 $ 107.23 $ 2,98,446.35 16 $ 2,98,446.35 $ 1,600.00 $ 1,492.23 $ 107.77 $ 2,98,338.58 17 $ 2,98,338.58 $ 1,600.00 $ 1,491.69 $ 108.31 $ 2,98,230.27 18 $ 2,98,230.27$ 1,600.00 $ 1,491.15 $ 108.85 $ 2,98,121.42 19 $ 2,98,121.42 $ 1,600.00 $ 1,490.61 $ 109.39 $ 2,98,012.03 20 $ 2,98,012.03 $ 1,600.00 $ 1,490.06 $ 109.94 $ 2,97,902.09 21 $ 2,97,902.09$ 1,600.00 $ 1,489.51 $ 110.49 $ 2,97,791.60 22 $ 2,97,791.60 $ 1,600.00 $ 1,488.96 $ 111.04 $ 2,97,680.56 23 $ 2,97,680.56 $ 1,600.00 $ 1,488.40 $ 111.60 $ 2,97,568.96 24 $ 2,97,568.96 $ 1,600.00 $ 1,487.84 $ 112.16 $ 2,97,456.80 25 $ 2,97,456.80 $ 1,600.00 $ 1,487.28 $ 112.72 $ 2,97,344.09 26 $ 2,97,344.09 $ 1,600.00 $ 1,486.72 $ 113.28 $ 2,97,230.81 27 $ 2,97,230.81 $ 1,600.00 $ 1,486.15 $ 113.85 $ 2,97,116.96 28 $ 2,97,116.96 $ 1,600.00 $ 1,485.58 $ 114.42 $ 2,97,002.55 29 $ 2,97,002.55 $ 1,600.00 $ 1,485.01$ 114.99 $ 2,96,887.56 30 $ 2,96,887.56 $ 1,600.00 $ 1,484.44 $ 115.56 $ 2,96,772.00 31 $ 2,96,772.00 $ 1,600.00 $ 1,483.86 $ 116.14 $ 2,96,655.86 32 $ 2,96,655.86 $ 1,600.00 $ 1,483.28 $ 116.72 $ 2,96,539.14 33 $ 2,96,539.14 $ 1,600.00 $ 1,482.70 $ 117.30 $ 2,96,421.83 34 $ 2,96,421.83 $ 1,600.00 $ 1,482.11 $ 117.89 $ 2,96,303.94 35 $ 2,96,303.94 $ 1,600.00 $ 1,481.52 $ 118.48 $ 2,96,185.46 36 $ 2,96,185.46 $ 1,600.00 $ 1,480.93 $ 119.07 $ 2,96,066.39 37 $ 2,96,066.39 $ 1,600.00 $ 1,480.33 $ 119.67 $ 2,95,946.72 38 $ 2,95,946.72 $ 1,600.00 $ 1,479.73 $ 120.27 $ 2,95,826.46 39 $ 2,95,826.46 $ 1,600.00 $ 1,479.13 $ 120.87 $ 2,95,705.59 401 $ 2,95,705.59 $ 1,600.00 $ 1,478.53 $ 121.47 $ 2,95,584.12 41 $ 2,95,584.12$ 1,600.00 $ 1,477.92 $ 122.08$ 2,95,462.04 42 $ 2,95,462.04 $ 1,600.00 $ 1,477.31 $ 122.69 $ 2,95,339.35 43 $ 2,95,339.35 $ 1,600.00 $ 1,476.70 $ 123.30 $ 2,95,216.04 44 $ 2,95,216.04 $ 1,600.00 $ 1,476.08 $ 123.92 $ 2,95,092.12 45 $ 2,95,092.12 $ 1,600.00 $ 1,475.46 $ 124.54 $ 2,94,967.58 46 $ 2,94,967.58 $ 1,600.00 $ 1,474.84 $ 125.16 $ 2,94,842.42 47 $ 2,94,842.42 $ 1,600.00 $ 1,474.21 $ 125.79 $ 2,94,716.63 48 $ 2,94,716.63 $ 1,600.00 $ 1,473.58 $ 126.42 $ 2,94,590.22 49 $ 2,94,590.22 $ 1,600.00 $ 1,472.95 $ 127.05 $ 2,94,463.17 50 $ 2,94,463.17 $ 1,600.00 $ 1,472.32 $ 127.68 $ 2,94,335.48 51 $ 2,94,335.48 $ 1,600.00 $ 1,471.68 $ 128.32 $ 2,94,207.16 521 $ 2,94,207.16 $ 1,600.00 $ 1,471.04 $ 128.96 $ 2,94,078.20 53 $ 2,94,078.20 $ 1,600.00 $ 1,470.39 $ 129.61 $ 2,93,948.59 54 $ 2,93,948.59 $ 1,600.00 $ 1,469.74 $ 130.26 $ 2,93,818.33 55 $ 2,93,818.33 $ 1,600.00 $ 1,469.09 $ 130.91 $ 2,93,687.42 56 $ 2,93,687.42 $ 1,600.00 $ 1,468.44 $ 131.56 $ 2,93,555.86 57 $ 2,93,555.86 $ 1,600.00 $ 1,467.78 $ 132.22 $ 2,93,423.64 58 $ 2,93,423.64 $ 1,600.00 $ 1,467.12 $ 132.88 $ 2,93,290.76 59 $ 2,93,290.76 $ 1,600.00 $ 1,466.45 $ 133.55 $ 2,93,157.21 60 $ 2,93,157.21 $ 1,600.00 $ 1,465.79 $ 134.21 $ 2,93,023.00 61 $ 2,93,023.00 $ 1,600.00 $ 1,465.11 $ 134.89 $ 2,92,888.11 62 $ 2,92,888.11 $ 1,600.00 $ 1,464.44 $ 135.56 $ 2,92,752.55 63 $ 2,92,752.55 $ 1,600.00 $ 1,463.76 $ 136.24 $ 2,92,616.32 64 $ 2,92,616.32 $ 1,600.00 $ 1,463.08 $ 136.92 $ 2,92,479.40 65 $ 2,92,479.40 $ 1,600.00 $ 1,462.40 $ 137.60 $ 2,92,341.79 66 $ 2,92,341.79$ 1,600.00 $ 1,461.71 $ 138.29 $ 2,92,203.50 67 $ 2,92,203.50 $ 1,600.00 $ 1,461.02 $ 138.98 $ 2,92,064.52 68 $ 2,92,064.52 $ 1,600.00 $ 1,460.32 $ 139.68 $ 2,91,924.84 69 $ 2,91,924.84 $ 1,600.00 $ 1,459.62 $ 140.38 $ 2,91,784.47 70 $ 2,91,784.47 $ 1,600.00 $ 1,458.92 $ 141.08 $ 2,91,643.39 71 $ 2,91,643.39 $ 1,600.00 $ 1,458.22 $ 141.78 $ 2,91,501.61 72 $ 2,91,501.61 $ 1,600.00 $ 1,457.51 $ 142.49 $ 2,91,359.11 73 $ 2,91,359.11 $ 1,600.00 $ 1,456.80 $ 143.20 $ 2,91,215.91 74 $ 2,91,215.91 $ 1,600.00 $ 1,456.08 $ 143.92 $ 2,91,071.99 75 $ 2,91,071.99 $ 1,600.00 $ 1,455.36 $ 144.64 $ 2,90,927.35 76 $ 2,90,927.35 $ 1,600.00 $ 1,454.64 $ 145.36 $ 2,90,781.99 77 $ 2,90,781.99 $ 1,600.00 $ 1,453.91 $ 146.09 $ 2,90,635.90 78 $ 2,90,635.90 $ 1,600.00 $ 1,453.18$ 146.82 $ 2,90,489.08 79 $ 2,90,489.08 $ 1,600.00 $ 1,452.45 $ 147.55 $ 2,90,341.52 80 $ 2,90,341.52 $ 1,600.00 $ 1,451.71 $ 148.29 $ 2,90,193.23 81 $ 2,90,193.23 $ 1,600.00 $ 1,450.97 $ 149.03 $ 2,90,044.19 82 $ 2,90,044.19 $ 1,600.00 $ 1,450.22 $ 149.78 $ 2,89,894.42 83 $ 2,89,894.42 $ 1,600.00 $ 1,449.47 $ 150.53 $ 2,89,743.89 84 $ 2,89,743.89 $ 1,600.00 $ 1,448.72 $ 151.28 $ 2,89,592.61 85 $ 2,89,592.61 $ 1,600.00 $ 1,447.96 $ 152.04 $ 2,89,440.57 86 $ 2,89,440.57 $ 1,600.00 $ 1,447.20 $ 152.80 $ 2,89,287.77 87 $ 2,89,287.77 $ 1,600.00 $ 1,446.44 $ 153.56 $ 2,89,134.21 88 $ 2,89,134.21 $ 1,600.00 $ 1,445.67 $ 154.33 $ 2,88,979.88 89 $ 2,88,979.88 $ 1,600.00 $ 1,444.90 $ 155.10 $ 2,88,824.78 90 $ 2,88,824.78 $ 1,600.00 $ 1,444.12 $ 155.88 $ 2,88,668.91 91 $ 2,88,668.91 $ 1,600.00 $ 1,443.34 $ 156.66 $ 2,88,512.25 92 $ 2,88,512.25 $ 1,600.00 $ 1,442.56 $ 157.44 $ 2,88,354.81 93 $ 2,88,354.81 $ 1,600.00 $ 1,441.77 $ 158.23 $ 2,88,196.59 94 $ 2,88,196.59 $ 1,600.00 $ 1,440.98 $ 159.02 $ 2,88,037.57 95 $ 2,88,037.57 $ 1,600.00 $ 1,440.19 $ 159.81 $ 2,87,877.76 96 $ 2,87,877.76 $ 1,600.00 $ 1,439.39 $ 160.61 $ 2,87,717.15 97 $ 2,87,717.15$ 1,600.00 $ 1,438.59 $ 161.41 $ 2,87,555.73 98 $ 2,87,555.73 $ 1,600.00 $ 1,437.78 $ 162.22 $ 2,87,393.51 99 $ 2,87,393.51 $ 1,600.00 $ 1,436.97 $ 163.03 $ 2,87,230.48 100 $ 2,87,230.48 $ 1,600.00 $ 1,436.15 $ 163.85 $ 2,87,066.63 101 $ 2,87,066.63 $ 1,600.00 $ 1,435.33 $ 164.67 $ 2,86,901.96 102 $ 2,86,901.96 $ 1,600.00 $ 1,434.51 $ 165.49 $ 2,86,736.47 103 $ 2,86,736.47 $ 1,600.00 $ 1,433.68 $ 166.32 $ 2,86,570.16 104 $ 2,86,570.16 $ 1,600.00 $ 1,432.85 $ 167.15 $ 2,86,403.01 105 $ 2,86,403.01 $ 1,600.00 $ 1,432.02 $ 167.98 $ 2,86,235.02 106 $ 2,86,235.02 $ 1,600.00 $ 1,431.18 $ 168.82 $ 2,86,066.20 107 $ 2,86,066.20 $ 1,600.00 $ 1,430.33 $ 169.67 $ 2,85,896.53 108 $ 2,85,896.53 $ 1,600.00 $ 1,429.48 $ 170.52 $ 2,85,726.01 109 $ 2,85,726.01 $ 1,600.00 $ 1,428.63 $ 171.37 $ 2,85,554.64 110 $ 2,85,554.64 $ 1,600.00 $ 1,427.77 $ 172.23 $ 2,85,382.41 111 $ 2,85,382.41 $ 1,600.00 $ 1,426.91 $ 173.09 $ 2,85,209.33 112 $ 2,85,209.33 $ 1,600.00 $ 1,426.05 $ 173.95 $ 2,85,035.37 113 $ 2,85,035.37$ 1,600.00 $ 1,425.18$ 174.82 $ 2,84,860.55 114 $ 2,84,860.55 $ 1,600.00 $ 1,424.30 $ 175.70 $ 2,84,684.85 115 $ 2,84,684.85 $ 1,600.00 $ 1,423.42 $ 176.58 $ 2,84,508.28 116 $ 2,84,508.28 $ 1,600.00 $ 1,422.54 $ 177.46 $ 2,84,330.82 117 $ 2,84,330.82 $ 1,600.00 $ 1,421.65 $ 178.35 $ 2,84,152.47 118 $ 2,84,152.47 $ 1,600.00 $ 1,420.76 $ 179.24 $ 2,83,973.23 119 $ 2,83,973.23 $ 1,600.00 $ 1,419.87 $ 180.13 $ 2,83,793.10 120 $ 2,83,793.10 $ 1,600.00 $ 1,418.97 $ 181.03 $ 2,83,612.07 121 $ 2,83,612.07 $ 1,600.00 $ 1,418.06 $ 181.94 $ 2,83,430.13 122 $ 2,83,430.13 $ 1,600.00 $ 1,417.15$ 182.85$ 2,83,247.28 123 $ 2,83,247.28 $ 1,600.00 $ 1,416.24 $ 183.76 $ 2,83,063.51 124 $ 2,83,063.51 $ 1,600.00 $ 1,415.32 $ 184.68 $ 2,82,878.83 125 $ 2,82,878.83 $ 1,600.00 $ 1,414.39 $ 185.61 $ 2,82,693.22 126 $ 2,82,693.22 $ 1,600.00 $ 1,413.47 $ 186.53 $ 2,82,506.69 127 $ 2,82,506.69 $ 1,600.00 $ 1,412.53 $ 187.47 $ 2,82,319.22 128 $ 2,82,319.22$ 1,600.00 $ 1,411.60 $ 188.40 $ 2,82,130.82 129 $ 2,82,130.82 $ 1,600.00 $ 1,410.65 $ 189.35 $ 2,81,941.47 130 $ 2,81,941.47 $ 1,600.00 $ 1,409.71 $ 190.29 $ 2,81,751.18 131 $ 2,81,751.18 $ 1,600.00 $ 1,408.76 $ 191.24 $ 2,81,559.94 132 $ 2,81,559.94 $ 1,600.00 $ 1,407.80 $ 192.20 $ 2,81,367.74 133 $ 2,81,367.74 $ 1,600.00 $ 1,406.84 $ 193.16 $ 2,81,174.58 134 $ 2,81,174.58 $ 1,600.00 $ 1,405.87 $ 194.13 $ 2,80,980.45 135 $ 2,80,980.45 $ 1,600.00 $ 1,404.90 $ 195.10 $ 2,80,785.35 136 $ 2,80,785.35 $ 1,600.00 $ 1,403.93 $ 196.07 $ 2,80,589.28 137 $ 2,80,589.28 $ 1,600.00 $ 1,402.95 $ 197.05 $ 2,80,392.22 138 $ 2,80,392.22 $ 1,600.00 $ 1,401.96 $ 198.04 $ 2,80,194.19 139 $ 2,80,194.19 $ 1,600.00 $ 1,400.97 $ 199.03 $ 2,79,995.16 140 $ 2,79,995.16 $ 1,600.00 $ 1,399.98 $ 200.02 $ 2,79,795.13 141 $ 2,79,795.13 $ 1,600.00 $ 1,398.98 $ 201.02 $ 2,79,594.11 142 $ 2,79,594.11 $ 1,600.00 $ 1,397.97 $ 202.03 $ 2,79,392.08 143 $ 2,79,392.08 $ 1,600.00 $ 1,396.96 $ 203.04 $ 2,79,189.04 144 $ 2,79,189.04 $ 1,600.00 $ 1,395.95 $ 204.05 $ 2,78,984.98 145 $ 2,78,984.98 $ 1,600.00 $ 1,394.92 $ 205.08 $ 2,78,779.91 146 $ 2,78,779.91 $ 1,600.00 $ 1,393.90 $ 206.10 $ 2,78,573.81 147 $ 2,78,573.81 $ 1,600.00 $ 1,392.87 $ 207.13 $ 2,78,366.68 148 $ 2,78,366.68 $ 1,600.00 $ 1,391.83 $ 208.17 $ 2,78,158.51 149 $ 2,78,158.51 $ 1,600.00 $ 1,390.79 $ 209.21 $ 2,77,949.30 150 $ 2,77,949.30 $ 1,600.00 $ 1,389.75$ 210.25 $ 2,77,739.05 151 $ 2,77,739.05 $ 1,600.00 $ 1,388.70 $ 211.30 $ 2,77,527.74 152 $ 2,77,527.74 $ 1,600.00 $ 1,387.64 $ 212.36 $ 2,77,315.38 153 $ 2,77,315.38 $ 1,600.00 $ 1,386.58 $ 213.42 $ 2,77,101.96 154 $ 2,77,101.96 $ 1,600.00 $ 1,385.51 $ 214.49 $ 2,76,887.47 155 $ 2,76,887.47 $ 1,600.00 $ 1,384.44 $ 215.56 $ 2,76,671.91 156 $ 2,76,671.91 $ 1,600.00 $ 1,383.36 $ 216.64 $ 2,76,455.27 157 $ 2,76,455.27 $ 1,600.00 $ 1,382.28 $ 217.72 $ 2,76,237.54 158 $ 2,76,237.54 $ 1,600.00 $ 1,381.19 $ 218.81 $ 2,76,018.73 159 $ 2,76,018.73 $ 1,600.00 $ 1,380.09 $ 219.91 $ 2,75,798.82 160 $ 2,75,798.82 $ 1,600.00 $ 1,378.99 $ 221.01 $ 2,75,577.82 161 $ 2,75,577.82 $ 1,600.00 $ 1,377.89 $ 222.11$ 2,75,355.71 162 $ 2,75,355.71 $ 1,600.00 $ 1,376.78 $ 223.22 $ 2,75,132.49 163 $ 2,75,132.49 $ 1,600.00 $ 1,375.66 $ 224.34 $ 2,74,908.15 164 $ 2,74,908.15 $ 1,600.00 $ 1,374.54 $ 225.46 $ 2,74,682.69 165 $ 2,74,682.69 $ 1,600.00 $ 1,373.41 $ 226.59 $ 2,74,456.10 166 $ 2,74,456.10 $ 1,600.00 $ 1,372.28 $ 227.72 $ 2,74,228.38 167 $ 2,74,228.38 $ 1,600.00 $ 1,371.14 $ 228.86 $ 2,73,999.53 168 $ 2,73,999.53 $ 1,600.00 $ 1,370.00 $ 230.00 $ 2,73,769.52 169 $ 2,73,769.52 $ 1,600.00 $ 1,368.85$ 231.15 $ 2,73,538.37 170 $ 2,73,538.37 $ 1,600.00 $ 1,367.69 $ 232.31 $ 2,73,306.06 171 $ 2,73,306.06 $ 1,600.00 $ 1,366.53 $ 233.47 $ 2,73,072.59 1721 $ 2,73,072.59 $ 1,600.00 $ 1,365.36 $ 234.64 $ 2,72,837.96 173 $ 2,72,837.96 $ 1,600.00 $ 1,364.19 $ 235.81 $ 2,72,602.15 174 $ 2,72,602.15$ 1,600.00 $ 1,363.01 $ 236.99$ 2,72,365.16 175 $ 2,72,365.16 $ 1,600.00 $ 1,361.83 $ 238.17 $ 2,72,126.98 176 $ 2,72,126.98 $ 1,600.00 $ 1,360.63 $ 239.37$ 2,71,887.62 177 $ 2,71,887.62 $ 1,600.00 $ 1,359.44 $ 240.56 $ 2,71,647.06 178 $ 2,71,647.06 $ 1,600.00 $ 1,358.24 $ 241.76 $ 2,71,405.29 179 $ 2,71,405.29 $ 1,600.00 $ 1,357.03 $ 242.97 $ 2,71,162.32 180 $ 2,71,162.32 $ 1,600.00 $ 1,355.81 $ 244.19 $ 2,70,918.13 181 $ 2,70,918.13 $ 1,600.00 $ 1,354.59 $ 245.41 $ 2,70,672.72 182 $ 2,70,672.72 $ 1,600.00 $ 1,353.36 $ 246.64 $ 2,70,426.08 183 $ 2,70,426.08 $ 1,600.00 $ 1,352.13 $ 247.87 $ 2,70,178.21 184 $ 2,70,178.21 $ 1,600.00 $ 1,350.89 $ 249.11$ 2,69,929.10 185 $ 2,69,929.10 $ 1,600.00 $ 1,349.65 $ 250.35 $ 2,69,678.75 186 $ 2,69,678.75 $ 1,600.00 $ 1,348.39 $ 251.61 $ 2,69,427.14 187 $ 2,69,427.14 $ 1,600.00 $ 1,347.14 $ 252.86 $ 2,69,174.28 188 $ 2,69,174.28 $ 1,600.00 $ 1,345.87 $ 254.13 $ 2,68,920.15 189 $ 2,68,920.15 $ 1,600.00 $ 1,344.60 $ 255.40 $ 2,68,664.75 190 $ 2,68,664.75 $ 1,600.00 $ 1,343.32 $ 256.68 $ 2,68,408.08 191 $ 2,68,408.08 $ 1,600.00 $ 1,342.04 $ 257.96 $ 2,68,150.12 192 $ 2,68,150.12 $ 1,600.00 $ 1,340.75$ 259.25 $ 2,67,890.87 193 $ 2,67,890.87 $ 1,600.00 $ 1,339.45 $ 260.55 $ 2,67,630.32 194 $ 2,67,630.32 $ 1,600.00 $ 1,338.15 $ 261.85$ 2,67,368.47 195 $ 2,67,368.47 $ 1,600.00 $ 1,336.84 $ 263.16 $ 2,67,105.31 196 $ 2,67,105.31 $ 1,600.00 $ 1,335.53 $ 264.47 $ 2,66,840.84 197 $ 2,66,840.84 $ 1,600.00 $ 1,334.20 $ 265.80 $ 2,66,575.05 198 $ 2,66,575.05 $ 1,600.00 $ 1,332.88 $ 267.12 $ 2,66,307.92 199 $ 2,66,307.92 $ 1,600.00 $ 1,331.54 $ 268.46 $ 2,66,039.46 2001 $ 2,66,039.46 $ 1,600.00 $ 1,330.20 $ 269.80 $ 2,65,769.66 201 $ 2,65,769.66 $ 1,600.00 $ 1,328.85$ 271.15 $ 2,65,498.51 202 $ 2,65,498.51 $ 1,600.00 $ 1,327.49 $ 272.51 $ 2,65,226.00 203 $ 2,65,226.00 $ 1,600.00 $ 1,326.13 $ 273.87 $ 2,64,952.13 204 $ 2,64,952.13 $ 1,600.00 $ 1,324.76 $ 275.24 $ 2,64,676.89 205 $ 2,64,676.89 $ 1,600.00 $ 1,323.38 $ 276.62 $ 2,64,400.27 206 $ 2,64,400.27 $ 1,600.00 $ 1,322.00 $ 278.00 $ 2,64,122.27 207 $ 2,64,122.27 $ 1,600.00 $ 1,320.61 $ 279.39 $ 2,63,842.89 208 $ 2,63,842.89 $ 1,600.00 $ 1,319.21 $ 280.79$ 2,63,562.10 209 $ 2,63,562.10 $ 1,600.00 $ 1,317.81 $ 282.19 $ 2,63,279.91 210 $ 2,63,279.91 $ 1,600.00 $ 1,316.40 $ 283.60 $ 2,62,996.31 211 $ 2,62,996.31 $ 1,600.00 $ 1,314.98 $ 285.02 $ 2,62,711.29 212 $ 2,62,711.29 $ 1,600.00 $ 1,313.56 $ 286.44 $ 2,62,424.85 213 $ 2,62,424.85 $ 1,600.00 $ 1,312.12 $ 287.88 $ 2,62,136.97 214 $ 2,62,136.97 $ 1,600.00 $ 1,310.68 $ 289.32 $ 2,61,847.66 215 $ 2,61,847.66 $ 1,600.00 $ 1,309.24 $ 290.76 $ 2,61,556.90 216 $ 2,61,556.90 $ 1,600.00 $ 1,307.78 $ 292.22 $ 2,61,264.68 217 $ 2,61,264.68 $ 1,600.00 $ 1,306.32 $ 293.68 $ 2,60,971.00 218 $ 2,60,971.00 $ 1,600.00 $ 1,304.86 $ 295.14 $ 2,60,675.86 219 $ 2,60,675.86 $ 1,600.00 $ 1,303.38 $ 296.62 $ 2,60,379.24 220 $ 2,60,379.24 $ 1,600.00 $ 1,301.90 $ 298.10 $ 2,60,081.13 221 $ 2,60,081.13 $ 1,600.00 $ 1,300.41 $ 299.59 $ 2,59,781.54 222 $ 2,59,781.54 $ 1,600.00 $ 1,298.91 $ 301.09 $ 2,59,480.45 223 $ 2,59,480.45 $ 1,600.00 $ 1,297.40 $ 302.60 $ 2,59,177.85 224 $ 2,59,177.85 $ 1,600.00 $ 1,295.89 $ 304.11$ 2,58,873.74 225 $ 2,58,873.74 $ 1,600.00 $ 1,294.37 $ 305.63 $ 2,58,568.11 226 $ 2,58,568.11 $ 1,600.00 $ 1,292.84 S 307.16 $ 2,58,260.95 227 $ 2,58,260.95 $ 1,600.00 $ 1,291.30 $ 308.70 $ 2,57,952.25 228 $ 2,57,952.25 $ 1,600.00 $ 1,289.76 $ 310.24 $ 2,57,642.01 229 $ 2,57,642.01 $ 1,600.00 $ 1,288.21 $ 311.79$ 2,57,330.22 230 $ 2,57,330.22$ 1,600.00 $ 1,286.65 $ 313.35 $ 2,57,016.88 231 $ 2,57,016.88 $ 1,600.00 $ 1,285.08 $ 314.92 $ 2,56,701.96 232 $ 2,56,701.96 $ 1,600.00 $ 1,283.51 $ 316.49 $ 2,56,385.47 233 $ 2,56,385.47 $ 1,600.00 $ 1,281.93 $ 318.07 $ 2,56,067.40 234 $ 2,56,067.40 $ 1,600.00 $ 1,280.34 $ 319.66 $ 2,55,747.73 235 $ 2,55,747.73 $ 1,600.00 $ 1,278.74 $ 321.26 $ 2,55,426.47 236 $ 2,55,426.47 $ 1,600.00 $ 1,277.13 $ 322.87 $ 2,55,103.61 237 $ 2,55,103.61 $ 1,600.00 $ 1,275.52 $ 324.48 $ 2,54,779.12 238 $ 2,54,779.12$ 1,600.00 $ 1,273.90 $ 326.10 $ 2,54,453.02 239 $ 2,54,453.02 $ 1,600.00 $ 1,272.27 $ 327.73 $ 2,54,125.28 240 $ 2,54,125.28 $ 1,600.00 $ 1,270.63 $ 329.37 $ 2,53,795.91 241 $ 2,53,795.91 $ 1,600.00 $ 1,268.98 $ 331.02 $ 2,53,464.89 242 $ 2,53,464.89 $ 1,600.00 $ 1,267.32 $ 332.68 $ 2,53,132.21 243 $ 2,53,132.21 $ 1,600.00 $ 1,265.66 $ 334.34 $ 2,52,797.88 244 $ 2,52,797.88 $ 1,600.00 $ 1,263.99 $ 336.01$ 2,52,461.86 245 $ 2,52,461.86 $ 1,600.00 $ 1,262.31 $ 337.69 $ 2,52,124.17 246 $ 2,52,124.17 $ 1,600.00 $ 1,260.62 $ 339.38 $ 2,51,784.80 247 $ 2,51,784.80 $ 1,600.00 $ 1,258.92 $ 341.08 $ 2,51,443.72 248 $ 2,51,443.72 $ 1,600.00 $ 1,257.22 $ 342.78$ 2,51,100.94 249 $ 2,51,100.94 $ 1,600.00 $ 1,255.50 $ 344.50 $ 2,50,756.44 250 $ 2,50,756.44 $ 1,600.00 $ 1,253.78 $ 346.22 $ 2,50,410.22 251 $ 2,50,410.22 $ 1,600.00 $ 1,252.05 $ 347.95 $ 2,50,062.28 252 $ 2,50,062.28 $ 1,600.00 $ 1,250.31 $ 349.69 $ 2,49,712.59 253 $ 2,49,712.59 $ 1,600.00 $ 1,248.56 $ 351.44 $ 2,49,361.15 254 $ 2,49,361.15$ 1,600.00 $ 1,246.81 $ 353.19 $ 2,49,007.96 255 $ 2,49,007.96 $ 1,600.00 $ 1,245.04 $ 354.96 $ 2,48,653.00 256 $ 2,48,653.00 $ 1,600.00 $ 1,243.26 $ 356.74 $ 2,48,296.26 257 $ 2,48,296.26 $ 1,600.00 $ 1,241.48 $ 358.52 $ 2,47,937.74 258 $ 2,47,937.74 $ 1,600.00 $ 1,239.69 $ 360.31 $ 2,47,577.43 259 $ 2,47,577.43 $ 1,600.00 $ 1,237.89 $ 362.11 $ 2,47,215.32 260 $ 2,47,215.32 $ 1,600.00 $ 1,236.08 $ 363.92 $ 2,46,851.39 261 $ 2,46,851.39 $ 1,600.00 $ 1,234.26 $ 365.74 $ 2,46,485.65 262 $ 2,46,485.65 $ 1,600.00 $ 1,232.43 $ 367.57 $ 2,46,118.08 263 $ 2,46,118.08 $ 1,600.00 $ 1,230.59 $ 369.41 $ 2,45,748.67 264 $ 2,45,748.67 $ 1,600.00 $ 1,228.74 $ 371.26 $ 2,45,377.41 265 $ 2,45,377.41 $ 1,600.00 $ 1,226.89 $ 373.11$ 2,45,004.30 266 $ 2,45,004.30 $ 1,600.00 $ 1,225.02 $ 374.98 $ 2,44,629.32 267 $ 2,44,629.32 $ 1,600.00 $ 1,223.15 $ 376.85 $ 2,44,252.47 268 $ 2,44,252.47 $ 1,600.00 $ 1,221.26 $ 378.74 $ 2,43,873.73 269 $ 2,43,873.73 $ 1,600.00 $ 1,219.37 $ 380.63 $ 2,43,493.10 270 $ 2,43,493.10 $ 1,600.00 $ 1,217.47 $ 382.53 $ 2,43, 110.56 271 $ 2,43,110.56 $ 1,600.00 $ 1,215.55$ 384.45 $ 2,42,726.12 272 $ 2,42,726.12$ 1,600.00 $ 1,213.63 $ 386.37 $ 2,42,339.75 273 $ 2,42,339.75 $ 1,600.00 $ 1,211.70 $ 388.30 $ 2,41,951.45 274 $ 2,41,951.45 $ 1,600.00 $ 1,209.76 $ 390.24 $ 2,41,561.20 275 $ 2,41,561.20 $ 1,600.00 $ 1,207.81 $ 392.19 $ 2,41,169.01 276 $ 2,41,169.01 $ 1,600.00 $ 1,205.85 $ 394.15 $ 2,40,774.86 277 $ 2,40,774.86$ 1,600.00 $ 1,203.87 $ 396.13 $ 2,40,378.73 278 $ 2,40,378.73 $ 1,600.00 $ 1,201.89 $ 398.11 $ 2,39,980.62 279 $ 2,39,980.62 $ 1,600.00 $ 1,199.90 $ 400.10 $ 2,39,580.53 280 $ 2,39,580.53 $ 1,600.00 $ 1,197.90 $ 402.10 $ 2,39,178.43 281 $ 2,39,178.43 $ 1,600.00 $ 1,195.89 $ 404.11$ 2,38,774.32 282 $ 2,38,774.32 $ 1,600.00 $ 1,193.87 $ 406.13 $ 2,38,368.19 283 $ 2,38,368.19 $ 1,600.00 $ 1,191.84 $ 408.16 $ 2,37,960.03 284 $ 2,37,960.03 $ 1,600.00 $ 1,189.80 $ 410.20 $ 2,37,549.83 285 $ 2,37,549.83 $ 1,600.00 $ 1,187.75 $ 412.25 $ 2,37,137.58 286 $ 2,37,137.58 $ 1,600.00 $ 1,185.69 $ 414.31 $ 2,36,723.27 287 $ 2,36,723.27 $ 1,600.00 $ 1,183.62 $ 416.38 $ 2,36,306.89 288 $ 2,36,306.89 $ 1,600.00 $ 1,181.53 $ 418.47 $ 2,35,888.42 289 $ 2,35,888.42 $ 1,600.00 $ 1,179.44 $ 420.56 $ 2,35,467.86 290 $ 2,35,467.86$ 1,600.00 $ 1,177.34 $ 422.66 $ 2,35,045.20 291 $ 2,35,045.20 $ 1,600.00 $ 1,175.23 $ 424.77 $ 2,34,620.43 292 $ 2,34,620.43 $ 1,600.00 $ 1,173.10 $ 426.90 $ 2,34,193.53 293 $ 2,34,193.53 $ 1,600.00 $ 1,170.97 $ 429.03 $ 2,33,764.50 294 $ 2,33,764.50 $ 1,600.00 $ 1,168.82 $ 431.18 $ 2,33,333.32 295 $ 2,33,333.32 $ 1,600.00 $ 1,166.67 $ 433.33 $ 2,32,899.99 296 $ 2,32,899.99 $ 1,600.00 $ 1,164.50 $ 435.50 $ 2,32,464.49 297 $ 2,32,464.49 $ 1,600.00 $ 1,162.32 $ 437.68 $ 2,32,026.81 298 $ 2,32,026.81 $ 1,600.00 $ 1,160.13 $ 439.87 $ 2,31,586.94 299 $ 2,31,586.94 $ 1,600.00 $ 1,157.93 $ 442.07 $ 2,31,144.88 300 $ 2,31,144.88 $ 1,600.00 $ 1,155.72 $ 444.28 $ 2,30,700.60 301 $ 2,30,700.60 $ 1,600.00 $ 1,153.50 $ 446.50 $ 2,30,254.11 302 $ 2,30,254.11 $ 1,600.00 $ 1,151.27 $ 448.73 $ 2,29,805.38 303 $ 2,29,805.38 $ 1,600.00 $ 1,149.03 $ 450.97 $ 2,29,354.40 304 $ 2,29,354.40 $ 1,600.00 $ 1,146.77 $ 453.23 $ 2,28,901.18 305 $ 2,28,901.18 $ 1,600.00 $ 1,144.51 $ 455.49 $ 2,28,445.68 306 $ 2,28,445.68 $ 1,600.00 $ 1,142.23 $ 457.77 $ 2,27,987.91 307 $ 2,27,987.91 $ 1,600.00 $ 1,139.94 $ 460.06 $ 2,27,527.85 308$ 2,27,527.85 $ 1,600.00 $ 1,137.64 $ 462.36 $ 2,27,065.49 309 $ 2,27,065.49 $ 1,600.00 $ 1,135.33 $ 464.67$ 2,26,600.82 310 $ 2,26,600.82 $ 1,600.00 $ 1,133.00 $ 467.00 $ 2,26,133.82 311 $ 2,26,133.82 $ 1,600.00 $ 1,130.67 $ 469.33 $ 2,25,664.49 312 $ 2,25,664.49 $ 1,600.00 $ 1,128.32 $ 471.68 $ 2,25,192.81 313 $ 2,25,192.81 $ 1,600.00 $ 1,125.96 $ 474.04 $ 2,24,718.78 314 $ 2,24,718.78 $ 1,600.00 $ 1,123.59 $ 476.41 $ 2,24,242.37 315 $ 2,24,242.37 $ 1,600.00 $ 1,121.21 $ 478.79 $ 2,23,763.58 316 $ 2,23,763.58 $ 1,600.00 $ 1,118.82 $ 481.18 $ 2,23,282.40 317 $ 2,23,282.40 $ 1,600.00 $ 1,116.41 $ 483.59 $ 2,22,798.81 318 $ 2,22,798.81 $ 1,600.00 $ 1,113.99 $ 486.01 $ 2,22,312.81 319 $ 2,22,312.81 $ 1,600.00 $ 1,111.56 $ 488.44 $ 2,21,824.37 320 $ 2,21,824.37$ 1,600.00 $ 1,109.12 $ 490.88 $ 2,21,333.49 321 $ 2,21,333.49 $ 1,600.00 $ 1,106.67 $ 493.33 $ 2,20,840.16 322 $ 2,20,840.16 $ 1,600.00 $ 1,104.20 $ 495.80 $ 2,20,344.36 323 $ 2,20,344.36 $ 1,600.00 $ 1,101.72 $ 498.28 $ 2,19,846.08 324 $ 2,19,846.08 $ 1,600.00 $ 1,099.23 $ 500.77 $ 2,19,345.31 325 $ 2,19,345.31 $ 1,600.00 $ 1,096.73 $ 503.27 $ 2,18,842.04 326 $ 2,18,842.04 $ 1,600.00 $ 1,094.21 $ 505.79 $ 2,18,336.25 327 $ 2,18,336.25 $ 1,600.00 $ 1,091.68 $ 508.32 $ 2,17,827.93 328 $ 2,17,827.93 $ 1,600.00 $ 1,089.14 $ 510.86 $ 2,17,317.07 329 $ 2,17,317.07 $ 1,600.00 $ 1,086.59 $ 513.41 $ 2,16,803.66 330 $ 2,16,803.66 $ 1,600.00 $ 1,084.02 $ 515.98 $ 2,16,287.67 331 $ 2,16,287.67 $ 1,600.00 $ 1,081.44 $ 518.56 $ 2,15,769.11 332 $ 2,15,769.11 $ 1,600.00 $ 1,078.85 $ 521.15 $ 2,15,247.96 333 $ 2,15,247.96 $ 1,600.00 $ 1,076.24 $ 523.76 $ 2,14,724.20 334 $ 2,14,724.20 $ 1,600.00 $ 1,073.62 $ 526.38 $ 2,14,197.82 335 $ 2,14,197.82 $ 1,600.00 $ 1,070.99 $ 529.01 $ 2,13,668.81 336 $ 2,13,668.81 $ 1,600.00 $ 1,068.34 $ 531.66 $ 2,13,137.15 337 $ 2,13,137.15$ 1,600.00 $ 1,065.69 $ 534.31 $ 2,12,602.84 338 $ 2,12,602.84 $ 1,600.00 $ 1,063.01 $ 536.99$ 2,12,065.85 339 $ 2,12,065.85 $ 1,600.00 $ 1,060.33 $ 539.67 $ 2,11,526.18 340 $ 2,11,526.18 $ 1,600.00 $ 1,057.63 $ 542.37 $ 2,10,983.81 341 $ 2,10,983.81 $ 1,600.00 $ 1,054.92 $ 545.08 $ 2,10,438.73 342 $ 2,10,438.73 $ 1,600.00 $ 1,052.19 $ 547.81 $ 2,09,890.92 343 $ 2,09,890.92 $ 1,600.00 $ 1,049.45 $ 550.55 $ 2,09,340.38 344 $ 2,09,340.38 $ 1,600.00 $ 1,046.70 $ 553.30 $ 2,08,787.08 345 $ 2,08,787.08 $ 1,600.00 $ 1,043.94 $ 556.06 $ 2,08,231.02 346 $ 2,08,231.02 $ 1,600.00 $ 1,041.16 $ 558.84 $ 2,07,672.17 347 $ 2,07,672.17 $ 1,600.00 $ 1,038.36 $ 561.64 $ 2,07,110.53 348 $ 2,07,110.53 $ 1,600.00 $ 1,035.55 $ 564.45 $ 2,06,546.08 349 $ 2,06,546.08 $ 1,600.00 $ 1,032.73 $ 567.27 $ 2,05,978.82 350 $ 2,05,978.82 $ 1,600.00 $ 1,029.89 $ 570.11$ 2,05,408.71 351 $ 2,05,408.71 $ 1,600.00 $ 1,027.04 $ 572.96 $ 2,04,835.75 352 $ 2,04,835.75 $ 1,600.00 $ 1,024.18 $ 575.82 $ 2,04,259.93 353 $ 2,04,259.93 $ 1,600.00 $ 1,021.30 $ 578.70 $ 2,03,681.23 354 $ 2,03,681.23 $ 1,600.00 $ 1,018.41 $ 581.59 $ 2,03,099.64 355 $ 2,03,099.64 $ 1,600.00 $ 1,015.50 $ 584.50 $ 2,02,515.14 356 $ 2,02,515.14 $ 1,600.00 $ 1,012.58 $ 587.42 $ 2,01,927.71 357 $ 2,01,927.71 $ 1,600.00 $ 1,009.64 $ 590.36 $ 2,01,337.35 358 $ 2,01,337.35 $ 1,600.00 $ 1,006.69 $ 593.31 $ 2,00,744.04 359 $ 2,00,744.04 $ 1,600.00 $ 1,003.72 $ 596.28 $ 2,00,147.76 360 $ 2,00,147.76 $ 1,600.00 $ 1,000.74 $ 599.26 $ 1,99,548.50 $ 6,47,514.57 $ 3,47,514.57 $ 3,00,000.00 """"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" "