Peter Alfeld, --- Department of Mathematics, --- College of Science --- University of Utah

Drawing down

You win $1,000,000 in a lottery. After paying taxes you put the remaining $225,756.42 into an account at 8% interest. You plan to use up the money in equal monthly amounts between now and when you retire in 30 years. How much can you draw per month? You enter n=360, p = 8 (/12), PV = -225,756.42, (note the minus sign) FV = 0, and press the compute payment button. Your "payment" is -$1,656.52, i.e., you get to withdraw $1,656.52 each month.

The plot below shows the evolution of your annuity. All the action is blow the red line which means you are receiving payments rather than making them. As time goes on more of your monthly withdrawals is subtracted from the capital, and less is provided by interest.

The following table was obtained with the "Print" Button.


Loan: Loan Amortization, version 1.0, March 1999  run # 36
 Payment Plan 
 Principal Value    = -$225,756.42
 Interest Rate      = 0.666666%
 number of payments = 360
 payment            = -$1,656.52
 Future Value       = $0.94
 
   #  payment      principal  interest   balance      total interest 
 
   1 -$1,656.52   -$151.47 -$1,505.04   -$225,604.94   -$1,505.04
   2 -$1,656.52   -$152.48 -$1,504.03   -$225,452.45   -$3,009.07
   3 -$1,656.52   -$153.50 -$1,503.01   -$225,298.95   -$4,512.09
   4 -$1,656.52   -$154.52 -$1,501.99   -$225,144.42   -$6,014.08
   5 -$1,656.52   -$155.55 -$1,500.96   -$224,988.86   -$7,515.04
   6 -$1,656.52   -$156.59 -$1,499.92   -$224,832.27   -$9,014.97
   7 -$1,656.52   -$157.63 -$1,498.88   -$224,674.63  -$10,513.85
   8 -$1,656.52   -$158.68 -$1,497.83   -$224,515.94  -$12,011.68
   9 -$1,656.52   -$159.74 -$1,496.77   -$224,356.19  -$13,508.45
  10 -$1,656.52   -$160.81 -$1,495.70   -$224,195.38  -$15,004.16
  11 -$1,656.52   -$161.88 -$1,494.63   -$224,033.50  -$16,498.80
  12 -$1,656.52   -$162.96 -$1,493.55   -$223,870.54  -$17,992.36
  13 -$1,656.52   -$164.04 -$1,492.47   -$223,706.49  -$19,484.83
  14 -$1,656.52   -$165.14 -$1,491.37   -$223,541.34  -$20,976.20
  15 -$1,656.52   -$166.24 -$1,490.27   -$223,375.10  -$22,466.48
  16 -$1,656.52   -$167.35 -$1,489.16   -$223,207.74  -$23,955.64
  17 -$1,656.52   -$168.46 -$1,488.05   -$223,039.28  -$25,443.70
  18 -$1,656.52   -$169.59 -$1,486.92   -$222,869.69  -$26,930.63
  19 -$1,656.52   -$170.72 -$1,485.79   -$222,698.96  -$28,416.42
  20 -$1,656.52   -$171.86 -$1,484.65   -$222,527.10  -$29,901.08
  21 -$1,656.52   -$173.00 -$1,483.51   -$222,354.10  -$31,384.60
  22 -$1,656.52   -$174.15 -$1,482.36   -$222,179.94  -$32,866.96
  23 -$1,656.52   -$175.32 -$1,481.19   -$222,004.62  -$34,348.16
  24 -$1,656.52   -$176.48 -$1,480.03   -$221,828.13  -$35,828.19
  25 -$1,656.52   -$177.66 -$1,478.85   -$221,650.46  -$37,307.04
  26 -$1,656.52   -$178.85 -$1,477.66   -$221,471.61  -$38,784.71
  27 -$1,656.52   -$180.04 -$1,476.47   -$221,291.57  -$40,261.19
  28 -$1,656.52   -$181.24 -$1,475.27   -$221,110.33  -$41,736.47
  29 -$1,656.52   -$182.45 -$1,474.06   -$220,927.88  -$43,210.54
  30 -$1,656.52   -$183.66 -$1,472.85   -$220,744.21  -$44,683.39
  31 -$1,656.52   -$184.89 -$1,471.62   -$220,559.32  -$46,155.02
  32 -$1,656.52   -$186.12 -$1,470.39   -$220,373.19  -$47,625.41
  33 -$1,656.52   -$187.36 -$1,469.15   -$220,185.83  -$49,094.57
  34 -$1,656.52   -$188.61 -$1,467.90   -$219,997.21  -$50,562.47
  35 -$1,656.52   -$189.87 -$1,466.64   -$219,807.34  -$52,029.12
  36 -$1,656.52   -$191.13 -$1,465.38   -$219,616.20  -$53,494.50
  37 -$1,656.52   -$192.41 -$1,464.10   -$219,423.79  -$54,958.61
  38 -$1,656.52   -$193.69 -$1,462.82   -$219,230.10  -$56,421.44
  39 -$1,656.52   -$194.98 -$1,461.53   -$219,035.11  -$57,882.97
  40 -$1,656.52   -$196.28 -$1,460.23   -$218,838.82  -$59,343.20
  41 -$1,656.52   -$197.59 -$1,458.92   -$218,641.23  -$60,802.13
  42 -$1,656.52   -$198.91 -$1,457.60   -$218,442.32  -$62,259.74
  43 -$1,656.52   -$200.23 -$1,456.28   -$218,242.08  -$63,716.02
  44 -$1,656.52   -$201.57 -$1,454.94   -$218,040.51  -$65,170.97
  45 -$1,656.52   -$202.91 -$1,453.60   -$217,837.59  -$66,624.57
  46 -$1,656.52   -$204.26 -$1,452.25   -$217,633.32  -$68,076.82
  47 -$1,656.52   -$205.63 -$1,450.88   -$217,427.69  -$69,527.71
  48 -$1,656.52   -$207.00 -$1,449.51   -$217,220.69  -$70,977.23
  49 -$1,656.52   -$208.38 -$1,448.13   -$217,012.31  -$72,425.37
  50 -$1,656.52   -$209.77 -$1,446.74   -$216,802.53  -$73,872.11
  51 -$1,656.52   -$211.16 -$1,445.35   -$216,591.36  -$75,317.46
  52 -$1,656.52   -$212.57 -$1,443.94   -$216,378.79  -$76,761.41
  53 -$1,656.52   -$213.99 -$1,442.52   -$216,164.79  -$78,203.93
  54 -$1,656.52   -$215.42 -$1,441.09   -$215,949.37  -$79,645.03
  55 -$1,656.52   -$216.85 -$1,439.66   -$215,732.51  -$81,084.69
  56 -$1,656.52   -$218.30 -$1,438.21   -$215,514.21  -$82,522.91
  57 -$1,656.52   -$219.75 -$1,436.76   -$215,294.45  -$83,959.67
  58 -$1,656.52   -$221.22 -$1,435.29   -$215,073.23  -$85,394.97
  59 -$1,656.52   -$222.69 -$1,433.82   -$214,850.53  -$86,828.79
  60 -$1,656.52   -$224.18 -$1,432.33   -$214,626.35  -$88,261.13
  61 -$1,656.52   -$225.67 -$1,430.84   -$214,400.67  -$89,691.97
  62 -$1,656.52   -$227.18 -$1,429.33   -$214,173.49  -$91,121.31
  63 -$1,656.52   -$228.69 -$1,427.82   -$213,944.79  -$92,549.13
  64 -$1,656.52   -$230.22 -$1,426.29   -$213,714.57  -$93,975.43
  65 -$1,656.52   -$231.75 -$1,424.76   -$213,482.81  -$95,400.19
  66 -$1,656.52   -$233.30 -$1,423.21   -$213,249.51  -$96,823.41
  67 -$1,656.52   -$234.85 -$1,421.66   -$213,014.65  -$98,245.07
  68 -$1,656.52   -$236.42 -$1,420.09   -$212,778.23  -$99,665.17
  69 -$1,656.52   -$237.99 -$1,418.52   -$212,540.23 -$101,083.69
  70 -$1,656.52   -$239.58 -$1,416.93   -$212,300.65 -$102,500.63
  71 -$1,656.52   -$241.18 -$1,415.33   -$212,059.47 -$103,915.97
  72 -$1,656.52   -$242.79 -$1,413.72   -$211,816.68 -$105,329.70
  73 -$1,656.52   -$244.40 -$1,412.11   -$211,572.27 -$106,741.81
  74 -$1,656.52   -$246.03 -$1,410.48   -$211,326.23 -$108,152.29
  75 -$1,656.52   -$247.67 -$1,408.84   -$211,078.55 -$109,561.13
  76 -$1,656.52   -$249.32 -$1,407.19   -$210,829.22 -$110,968.32
  77 -$1,656.52   -$250.99 -$1,405.52   -$210,578.23 -$112,373.85
  78 -$1,656.52   -$252.66 -$1,403.85   -$210,325.56 -$113,777.70
  79 -$1,656.52   -$254.34 -$1,402.17   -$210,071.21 -$115,179.87
  80 -$1,656.52   -$256.04 -$1,400.47   -$209,815.17 -$116,580.35
  81 -$1,656.52   -$257.75 -$1,398.76   -$209,557.42 -$117,979.12
  82 -$1,656.52   -$259.47 -$1,397.04   -$209,297.95 -$119,376.17
  83 -$1,656.52   -$261.20 -$1,395.31   -$209,036.75 -$120,771.49
  84 -$1,656.52   -$262.94 -$1,393.57   -$208,773.81 -$122,165.07
  85 -$1,656.52   -$264.69 -$1,391.82   -$208,509.11 -$123,556.89
  86 -$1,656.52   -$266.45 -$1,390.06   -$208,242.65 -$124,946.95
  87 -$1,656.52   -$268.23 -$1,388.28   -$207,974.42 -$126,335.24
  88 -$1,656.52   -$270.02 -$1,386.49   -$207,704.39 -$127,721.73
  89 -$1,656.52   -$271.82 -$1,384.69   -$207,432.57 -$129,106.43
  90 -$1,656.52   -$273.63 -$1,382.88   -$207,158.93 -$130,489.31
  91 -$1,656.52   -$275.46 -$1,381.05   -$206,883.47 -$131,870.37
  92 -$1,656.52   -$277.29 -$1,379.22   -$206,606.17 -$133,249.59
  93 -$1,656.52   -$279.14 -$1,377.37   -$206,327.03 -$134,626.97
  94 -$1,656.52   -$281.00 -$1,375.51   -$206,046.02 -$136,002.48
  95 -$1,656.52   -$282.87 -$1,373.64   -$205,763.14 -$137,376.12
  96 -$1,656.52   -$284.76 -$1,371.75   -$205,478.38 -$138,747.88
  97 -$1,656.52   -$286.66 -$1,369.85   -$205,191.71 -$140,117.73
  98 -$1,656.52   -$288.57 -$1,367.94   -$204,903.14 -$141,485.68
  99 -$1,656.52   -$290.49 -$1,366.02   -$204,612.64 -$142,851.70
 100 -$1,656.52   -$292.43 -$1,364.08   -$204,320.20 -$144,215.78
 101 -$1,656.52   -$294.38 -$1,362.13   -$204,025.82 -$145,577.92
 102 -$1,656.52   -$296.34 -$1,360.17   -$203,729.47 -$146,938.09
 103 -$1,656.52   -$298.32 -$1,358.19   -$203,431.15 -$148,296.29
 104 -$1,656.52   -$300.31 -$1,356.20   -$203,130.83 -$149,652.49
 105 -$1,656.52   -$302.31 -$1,354.20   -$202,828.52 -$151,006.70
 106 -$1,656.52   -$304.32 -$1,352.19   -$202,524.19 -$152,358.89
 107 -$1,656.52   -$306.35 -$1,350.16   -$202,217.83 -$153,709.05
 108 -$1,656.52   -$308.40 -$1,348.11   -$201,909.43 -$155,057.17
 109 -$1,656.52   -$310.45 -$1,346.06   -$201,598.97 -$156,403.23
 110 -$1,656.52   -$312.52 -$1,343.99   -$201,286.45 -$157,747.23
 111 -$1,656.52   -$314.61 -$1,341.90   -$200,971.84 -$159,089.14
 112 -$1,656.52   -$316.70 -$1,339.81   -$200,655.13 -$160,428.95
 113 -$1,656.52   -$318.81 -$1,337.70   -$200,336.31 -$161,766.65
 114 -$1,656.52   -$320.94 -$1,335.57   -$200,015.36 -$163,102.22
 115 -$1,656.52   -$323.08 -$1,333.43   -$199,692.28 -$164,435.66
 116 -$1,656.52   -$325.23 -$1,331.28   -$199,367.04 -$165,766.94
 117 -$1,656.52   -$327.40 -$1,329.11   -$199,039.64 -$167,096.06
 118 -$1,656.52   -$329.58 -$1,326.93   -$198,710.05 -$168,422.99
 119 -$1,656.52   -$331.78 -$1,324.73   -$198,378.26 -$169,747.72
 120 -$1,656.52   -$333.99 -$1,322.52   -$198,044.26 -$171,070.24
 121 -$1,656.52   -$336.22 -$1,320.29   -$197,708.04 -$172,390.54
 122 -$1,656.52   -$338.46 -$1,318.05   -$197,369.57 -$173,708.59
 123 -$1,656.52   -$340.72 -$1,315.79   -$197,028.85 -$175,024.39
 124 -$1,656.52   -$342.99 -$1,313.52   -$196,685.85 -$176,337.91
 125 -$1,656.52   -$345.28 -$1,311.23   -$196,340.57 -$177,649.15
 126 -$1,656.52   -$347.58 -$1,308.93   -$195,992.99 -$178,958.09
 127 -$1,656.52   -$349.90 -$1,306.61   -$195,643.09 -$180,264.71
 128 -$1,656.52   -$352.23 -$1,304.28   -$195,290.86 -$181,569.00
 129 -$1,656.52   -$354.58 -$1,301.93   -$194,936.28 -$182,870.94
 130 -$1,656.52   -$356.94 -$1,299.57   -$194,579.33 -$184,170.51
 131 -$1,656.52   -$359.32 -$1,297.19   -$194,220.01 -$185,467.71
 132 -$1,656.52   -$361.71 -$1,294.80   -$193,858.29 -$186,762.51
 133 -$1,656.52   -$364.13 -$1,292.38   -$193,494.16 -$188,054.90
 134 -$1,656.52   -$366.55 -$1,289.96   -$193,127.60 -$189,344.86
 135 -$1,656.52   -$369.00 -$1,287.51   -$192,758.59 -$190,632.37
 136 -$1,656.52   -$371.46 -$1,285.05   -$192,387.13 -$191,917.43
 137 -$1,656.52   -$373.93 -$1,282.58   -$192,013.19 -$193,200.01
 138 -$1,656.52   -$376.43 -$1,280.08   -$191,636.76 -$194,480.10
 139 -$1,656.52   -$378.94 -$1,277.57   -$191,257.82 -$195,757.68
 140 -$1,656.52   -$381.46 -$1,275.05   -$190,876.35 -$197,032.73
 141 -$1,656.52   -$384.01 -$1,272.50   -$190,492.34 -$198,305.24
 142 -$1,656.52   -$386.57 -$1,269.94   -$190,105.77 -$199,575.19
 143 -$1,656.52   -$389.14 -$1,267.37   -$189,716.62 -$200,842.56
 144 -$1,656.52   -$391.74 -$1,264.77   -$189,324.88 -$202,107.34
 145 -$1,656.52   -$394.35 -$1,262.16   -$188,930.52 -$203,369.50
 146 -$1,656.52   -$396.98 -$1,259.53   -$188,533.54 -$204,629.04
 147 -$1,656.52   -$399.62 -$1,256.89   -$188,133.91 -$205,885.93
 148 -$1,656.52   -$402.29 -$1,254.22   -$187,731.62 -$207,140.16
 149 -$1,656.52   -$404.97 -$1,251.54   -$187,326.64 -$208,391.70
 150 -$1,656.52   -$407.67 -$1,248.84   -$186,918.97 -$209,640.55
 151 -$1,656.52   -$410.39 -$1,246.12   -$186,508.57 -$210,886.67
 152 -$1,656.52   -$413.12 -$1,243.39   -$186,095.44 -$212,130.06
 153 -$1,656.52   -$415.88 -$1,240.63   -$185,679.56 -$213,370.70
 154 -$1,656.52   -$418.65 -$1,237.86   -$185,260.90 -$214,608.56
 155 -$1,656.52   -$421.44 -$1,235.07   -$184,839.46 -$215,843.64
 156 -$1,656.52   -$424.25 -$1,232.26   -$184,415.20 -$217,075.90
 157 -$1,656.52   -$427.08 -$1,229.43   -$183,988.11 -$218,305.33
 158 -$1,656.52   -$429.93 -$1,226.58   -$183,558.18 -$219,531.92
 159 -$1,656.52   -$432.79 -$1,223.72   -$183,125.38 -$220,755.64
 160 -$1,656.52   -$435.68 -$1,220.83   -$182,689.70 -$221,976.48
 161 -$1,656.52   -$438.58 -$1,217.93   -$182,251.11 -$223,194.41
 162 -$1,656.52   -$441.51 -$1,215.00   -$181,809.60 -$224,409.42
 163 -$1,656.52   -$444.45 -$1,212.06   -$181,365.14 -$225,621.48
 164 -$1,656.52   -$447.41 -$1,209.10   -$180,917.72 -$226,830.58
 165 -$1,656.52   -$450.40 -$1,206.11   -$180,467.32 -$228,036.70
 166 -$1,656.52   -$453.40 -$1,203.11   -$180,013.92 -$229,239.82
 167 -$1,656.52   -$456.42 -$1,200.09   -$179,557.49 -$230,439.91
 168 -$1,656.52   -$459.47 -$1,197.04   -$179,098.02 -$231,636.96
 169 -$1,656.52   -$462.53 -$1,193.98   -$178,635.48 -$232,830.94
 170 -$1,656.52   -$465.61 -$1,190.90   -$178,169.87 -$234,021.85
 171 -$1,656.52   -$468.72 -$1,187.79   -$177,701.15 -$235,209.65
 172 -$1,656.52   -$471.84 -$1,184.67   -$177,229.30 -$236,394.32
 173 -$1,656.52   -$474.99 -$1,181.52   -$176,754.31 -$237,575.85
 174 -$1,656.52   -$478.15 -$1,178.36   -$176,276.15 -$238,754.21
 175 -$1,656.52   -$481.34 -$1,175.17   -$175,794.81 -$239,929.39
 176 -$1,656.52   -$484.55 -$1,171.96   -$175,310.25 -$241,101.35
 177 -$1,656.52   -$487.78 -$1,168.73   -$174,822.47 -$242,270.09
 178 -$1,656.52   -$491.03 -$1,165.48   -$174,331.43 -$243,435.57
 179 -$1,656.52   -$494.31 -$1,162.20   -$173,837.12 -$244,597.78
 180 -$1,656.52   -$497.60 -$1,158.91   -$173,339.51 -$245,756.69
 181 -$1,656.52   -$500.92 -$1,155.59   -$172,838.59 -$246,912.29
 182 -$1,656.52   -$504.26 -$1,152.25   -$172,334.33 -$248,064.55
 183 -$1,656.52   -$507.62 -$1,148.89   -$171,826.70 -$249,213.44
 184 -$1,656.52   -$511.00 -$1,145.51   -$171,315.70 -$250,358.96
 185 -$1,656.52   -$514.41 -$1,142.10   -$170,801.28 -$251,501.06
 186 -$1,656.52   -$517.84 -$1,138.67   -$170,283.44 -$252,639.74
 187 -$1,656.52   -$521.29 -$1,135.22   -$169,762.14 -$253,774.96
 188 -$1,656.52   -$524.77 -$1,131.74   -$169,237.37 -$254,906.71
 189 -$1,656.52   -$528.27 -$1,128.24   -$168,709.09 -$256,034.95
 190 -$1,656.52   -$531.79 -$1,124.72   -$168,177.30 -$257,159.68
 191 -$1,656.52   -$535.33 -$1,121.18   -$167,641.96 -$258,280.86
 192 -$1,656.52   -$538.90 -$1,117.61   -$167,103.06 -$259,398.48
 193 -$1,656.52   -$542.49 -$1,114.02   -$166,560.56 -$260,512.50
 194 -$1,656.52   -$546.11 -$1,110.40   -$166,014.44 -$261,622.90
 195 -$1,656.52   -$549.75 -$1,106.76   -$165,464.68 -$262,729.66
 196 -$1,656.52   -$553.42 -$1,103.09   -$164,911.26 -$263,832.76
 197 -$1,656.52   -$557.11 -$1,099.40   -$164,354.15 -$264,932.17
 198 -$1,656.52   -$560.82 -$1,095.69   -$163,793.33 -$266,027.87
 199 -$1,656.52   -$564.56 -$1,091.95   -$163,228.76 -$267,119.82
 200 -$1,656.52   -$568.32 -$1,088.19   -$162,660.43 -$268,208.01
 201 -$1,656.52   -$572.11 -$1,084.40   -$162,088.32 -$269,292.42
 202 -$1,656.52   -$575.93 -$1,080.58   -$161,512.38 -$270,373.00
 203 -$1,656.52   -$579.77 -$1,076.74   -$160,932.61 -$271,449.75
 204 -$1,656.52   -$583.63 -$1,072.88   -$160,348.98 -$272,522.64
 205 -$1,656.52   -$587.52 -$1,068.99   -$159,761.45 -$273,591.63
 206 -$1,656.52   -$591.44 -$1,065.07   -$159,170.01 -$274,656.71
 207 -$1,656.52   -$595.38 -$1,061.13   -$158,574.62 -$275,717.84
 208 -$1,656.52   -$599.35 -$1,057.16   -$157,975.26 -$276,775.00
 209 -$1,656.52   -$603.35 -$1,053.16   -$157,371.91 -$277,828.17
 210 -$1,656.52   -$607.37 -$1,049.14   -$156,764.54 -$278,877.32
 211 -$1,656.52   -$611.42 -$1,045.09   -$156,153.12 -$279,922.42
 212 -$1,656.52   -$615.49 -$1,041.02   -$155,537.62 -$280,963.44
 213 -$1,656.52   -$619.60 -$1,036.91   -$154,918.01 -$282,000.35
 214 -$1,656.52   -$623.73 -$1,032.78   -$154,294.28 -$283,033.14
 215 -$1,656.52   -$627.89 -$1,028.62   -$153,666.39 -$284,061.77
 216 -$1,656.52   -$632.07 -$1,024.44   -$153,034.31 -$285,086.21
 217 -$1,656.52   -$636.29 -$1,020.22   -$152,398.02 -$286,106.44
 218 -$1,656.52   -$640.53 -$1,015.98   -$151,757.49 -$287,122.43
 219 -$1,656.52   -$644.80 -$1,011.71   -$151,112.68 -$288,134.14
 220 -$1,656.52   -$649.10 -$1,007.41   -$150,463.58 -$289,141.56
 221 -$1,656.52   -$653.42 -$1,003.09   -$149,810.15 -$290,144.65
 222 -$1,656.52   -$657.78   -$998.73   -$149,152.37 -$291,143.39
 223 -$1,656.52   -$662.17   -$994.34   -$148,490.20 -$292,137.74
 224 -$1,656.52   -$666.58   -$989.93   -$147,823.61 -$293,127.67
 225 -$1,656.52   -$671.02   -$985.49   -$147,152.58 -$294,113.16
 226 -$1,656.52   -$675.50   -$981.01   -$146,477.08 -$295,094.18
 227 -$1,656.52   -$680.00   -$976.51   -$145,797.07 -$296,070.69
 228 -$1,656.52   -$684.53   -$971.98   -$145,112.53 -$297,042.67
 229 -$1,656.52   -$689.10   -$967.41   -$144,423.43 -$298,010.09
 230 -$1,656.52   -$693.69   -$962.82   -$143,729.73 -$298,972.91
 231 -$1,656.52   -$698.32   -$958.19   -$143,031.41 -$299,931.11
 232 -$1,656.52   -$702.97   -$953.54   -$142,328.43 -$300,884.65
 233 -$1,656.52   -$707.66   -$948.85   -$141,620.77 -$301,833.51
 234 -$1,656.52   -$712.38   -$944.13   -$140,908.39 -$302,777.65
 235 -$1,656.52   -$717.13   -$939.38   -$140,191.26 -$303,717.04
 236 -$1,656.52   -$721.91   -$934.60   -$139,469.35 -$304,651.65
 237 -$1,656.52   -$726.72   -$929.79   -$138,742.62 -$305,581.44
 238 -$1,656.52   -$731.56   -$924.95   -$138,011.05 -$306,506.39
 239 -$1,656.52   -$736.44   -$920.07   -$137,274.61 -$307,426.47
 240 -$1,656.52   -$741.35   -$915.16   -$136,533.25 -$308,341.63
 241 -$1,656.52   -$746.29   -$910.22   -$135,786.95 -$309,251.85
 242 -$1,656.52   -$751.27   -$905.24   -$135,035.68 -$310,157.10
 243 -$1,656.52   -$756.28   -$900.23   -$134,279.40 -$311,057.34
 244 -$1,656.52   -$761.32   -$895.19   -$133,518.07 -$311,952.53
 245 -$1,656.52   -$766.39   -$890.12   -$132,751.67 -$312,842.65
 246 -$1,656.52   -$771.50   -$885.01   -$131,980.17 -$313,727.67
 247 -$1,656.52   -$776.65   -$879.86   -$131,203.51 -$314,607.53
 248 -$1,656.52   -$781.82   -$874.69   -$130,421.68 -$315,482.22
 249 -$1,656.52   -$787.04   -$869.47   -$129,634.64 -$316,351.70
 250 -$1,656.52   -$792.28   -$864.23   -$128,842.35 -$317,215.93
 251 -$1,656.52   -$797.57   -$858.94   -$128,044.78 -$318,074.88
 252 -$1,656.52   -$802.88   -$853.63   -$127,241.89 -$318,928.51
 253 -$1,656.52   -$808.24   -$848.27   -$126,433.65 -$319,776.79
 254 -$1,656.52   -$813.62   -$842.89   -$125,620.02 -$320,619.68
 255 -$1,656.52   -$819.05   -$837.46   -$124,800.97 -$321,457.15
 256 -$1,656.52   -$824.51   -$832.00   -$123,976.46 -$322,289.16
 257 -$1,656.52   -$830.01   -$826.50   -$123,146.45 -$323,115.67
 258 -$1,656.52   -$835.54   -$820.97   -$122,310.90 -$323,936.64
 259 -$1,656.52   -$841.11   -$815.40   -$121,469.79 -$324,752.05
 260 -$1,656.52   -$846.72   -$809.79   -$120,623.07 -$325,561.85
 261 -$1,656.52   -$852.36   -$804.15   -$119,770.70 -$326,366.00
 262 -$1,656.52   -$858.04   -$798.47   -$118,912.65 -$327,164.47
 263 -$1,656.52   -$863.76   -$792.75   -$118,048.88 -$327,957.22
 264 -$1,656.52   -$869.52   -$786.99   -$117,179.36 -$328,744.22
 265 -$1,656.52   -$875.32   -$781.19   -$116,304.03 -$329,525.41
 266 -$1,656.52   -$881.15   -$775.36   -$115,422.87 -$330,300.77
 267 -$1,656.52   -$887.03   -$769.48   -$114,535.84 -$331,070.26
 268 -$1,656.52   -$892.94   -$763.57   -$113,642.89 -$331,833.83
 269 -$1,656.52   -$898.90   -$757.61   -$112,743.99 -$332,591.45
 270 -$1,656.52   -$904.89   -$751.62   -$111,839.10 -$333,343.08
 271 -$1,656.52   -$910.92   -$745.59   -$110,928.17 -$334,088.67
 272 -$1,656.52   -$916.99   -$739.52   -$110,011.17 -$334,828.19
 273 -$1,656.52   -$923.11   -$733.40   -$109,088.06 -$335,561.60
 274 -$1,656.52   -$929.26   -$727.25   -$108,158.79 -$336,288.85
 275 -$1,656.52   -$935.46   -$721.05   -$107,223.33 -$337,009.91
 276 -$1,656.52   -$941.69   -$714.82   -$106,281.63 -$337,724.73
 277 -$1,656.52   -$947.97   -$708.54   -$105,333.66 -$338,433.28
 278 -$1,656.52   -$954.29   -$702.22   -$104,379.36 -$339,135.50
 279 -$1,656.52   -$960.65   -$695.86   -$103,418.71 -$339,831.37
 280 -$1,656.52   -$967.06   -$689.45   -$102,451.64 -$340,520.82
 281 -$1,656.52   -$973.50   -$683.01   -$101,478.13 -$341,203.83
 282 -$1,656.52   -$979.99   -$676.52   -$100,498.14 -$341,880.36
 283 -$1,656.52   -$986.53   -$669.98    -$99,511.60 -$342,550.34
 284 -$1,656.52   -$993.10   -$663.41    -$98,518.49 -$343,213.75
 285 -$1,656.52   -$999.73   -$656.78    -$97,518.76 -$343,870.54
 286 -$1,656.52 -$1,006.39   -$650.12    -$96,512.37 -$344,520.67
 287 -$1,656.52 -$1,013.10   -$643.41    -$95,499.26 -$345,164.08
 288 -$1,656.52 -$1,019.85   -$636.66    -$94,479.41 -$345,800.75
 289 -$1,656.52 -$1,026.65   -$629.86    -$93,452.75 -$346,430.61
 290 -$1,656.52 -$1,033.50   -$623.01    -$92,419.25 -$347,053.63
 291 -$1,656.52 -$1,040.39   -$616.12    -$91,378.86 -$347,669.76
 292 -$1,656.52 -$1,047.32   -$609.19    -$90,331.53 -$348,278.95
 293 -$1,656.52 -$1,054.30   -$602.21    -$89,277.22 -$348,881.16
 294 -$1,656.52 -$1,061.33   -$595.18    -$88,215.88 -$349,476.34
 295 -$1,656.52 -$1,068.41   -$588.10    -$87,147.47 -$350,064.45
 296 -$1,656.52 -$1,075.53   -$580.98    -$86,071.93 -$350,645.43
 297 -$1,656.52 -$1,082.70   -$573.81    -$84,989.22 -$351,219.24
 298 -$1,656.52 -$1,089.92   -$566.59    -$83,899.30 -$351,785.84
 299 -$1,656.52 -$1,097.19   -$559.32    -$82,802.11 -$352,345.17
 300 -$1,656.52 -$1,104.50   -$552.01    -$81,697.60 -$352,897.18
 301 -$1,656.52 -$1,111.86   -$544.65    -$80,585.73 -$353,441.83
 302 -$1,656.52 -$1,119.28   -$537.23    -$79,466.45 -$353,979.07
 303 -$1,656.52 -$1,126.74   -$529.77    -$78,339.70 -$354,508.84
 304 -$1,656.52 -$1,134.25   -$522.26    -$77,205.45 -$355,031.11
 305 -$1,656.52 -$1,141.81   -$514.70    -$76,063.63 -$355,545.81
 306 -$1,656.52 -$1,149.42   -$507.09    -$74,914.20 -$356,052.90
 307 -$1,656.52 -$1,157.09   -$499.42    -$73,757.11 -$356,552.33
 308 -$1,656.52 -$1,164.80   -$491.71    -$72,592.31 -$357,044.05
 309 -$1,656.52 -$1,172.57   -$483.94    -$71,419.73 -$357,527.99
 310 -$1,656.52 -$1,180.38   -$476.13    -$70,239.35 -$358,004.13
 311 -$1,656.52 -$1,188.25   -$468.26    -$69,051.09 -$358,472.39
 312 -$1,656.52 -$1,196.17   -$460.34    -$67,854.91 -$358,932.73
 313 -$1,656.52 -$1,204.15   -$452.36    -$66,650.76 -$359,385.10
 314 -$1,656.52 -$1,212.18   -$444.33    -$65,438.57 -$359,829.43
 315 -$1,656.52 -$1,220.26   -$436.25    -$64,218.31 -$360,265.69
 316 -$1,656.52 -$1,228.39   -$428.12    -$62,989.91 -$360,693.81
 317 -$1,656.52 -$1,236.58   -$419.93    -$61,753.33 -$361,113.75
 318 -$1,656.52 -$1,244.83   -$411.68    -$60,508.49 -$361,525.43
 319 -$1,656.52 -$1,253.13   -$403.38    -$59,255.36 -$361,928.82
 320 -$1,656.52 -$1,261.48   -$395.03    -$57,993.88 -$362,323.86
 321 -$1,656.52 -$1,269.89   -$386.62    -$56,723.99 -$362,710.49
 322 -$1,656.52 -$1,278.36   -$378.15    -$55,445.63 -$363,088.65
 323 -$1,656.52 -$1,286.88   -$369.63    -$54,158.74 -$363,458.28
 324 -$1,656.52 -$1,295.46   -$361.05    -$52,863.28 -$363,819.34
 325 -$1,656.52 -$1,304.09   -$352.42    -$51,559.18 -$364,171.76
 326 -$1,656.52 -$1,312.79   -$343.72    -$50,246.39 -$364,515.49
 327 -$1,656.52 -$1,321.54   -$334.97    -$48,924.85 -$364,850.47
 328 -$1,656.52 -$1,330.35   -$326.16    -$47,594.49 -$365,176.63
 329 -$1,656.52 -$1,339.22   -$317.29    -$46,255.27 -$365,493.93
 330 -$1,656.52 -$1,348.15   -$308.36    -$44,907.12 -$365,802.30
 331 -$1,656.52 -$1,357.13   -$299.38    -$43,549.98 -$366,101.68
 332 -$1,656.52 -$1,366.18   -$290.33    -$42,183.79 -$366,392.01
 333 -$1,656.52 -$1,375.29   -$281.22    -$40,808.50 -$366,673.24
 334 -$1,656.52 -$1,384.46   -$272.05    -$39,424.03 -$366,945.29
 335 -$1,656.52 -$1,393.69   -$262.82    -$38,030.34 -$367,208.12
 336 -$1,656.52 -$1,402.98   -$253.53    -$36,627.36 -$367,461.66
 337 -$1,656.52 -$1,412.33   -$244.18    -$35,215.02 -$367,705.84
 338 -$1,656.52 -$1,421.75   -$234.76    -$33,793.27 -$367,940.61
 339 -$1,656.52 -$1,431.23   -$225.28    -$32,362.04 -$368,165.90
 340 -$1,656.52 -$1,440.77   -$215.74    -$30,921.26 -$368,381.64
 341 -$1,656.52 -$1,450.37   -$206.14    -$29,470.88 -$368,587.78
 342 -$1,656.52 -$1,460.04   -$196.47    -$28,010.84 -$368,784.26
 343 -$1,656.52 -$1,469.78   -$186.73    -$26,541.06 -$368,971.00
 344 -$1,656.52 -$1,479.57   -$176.94    -$25,061.48 -$369,147.94
 345 -$1,656.52 -$1,489.44   -$167.07    -$23,572.03 -$369,315.01
 346 -$1,656.52 -$1,499.37   -$157.14    -$22,072.66 -$369,472.16
 347 -$1,656.52 -$1,509.36   -$147.15    -$20,563.29 -$369,619.31
 348 -$1,656.52 -$1,519.43   -$137.08    -$19,043.86 -$369,756.40
 349 -$1,656.52 -$1,529.56   -$126.95    -$17,514.30 -$369,883.36
 350 -$1,656.52 -$1,539.75   -$116.76    -$15,974.54 -$370,000.12
 351 -$1,656.52 -$1,550.02   -$106.49    -$14,424.52 -$370,106.62
 352 -$1,656.52 -$1,560.35    -$96.16    -$12,864.16 -$370,202.78
 353 -$1,656.52 -$1,570.75    -$85.76    -$11,293.40 -$370,288.54
 354 -$1,656.52 -$1,581.23    -$75.28     -$9,712.17 -$370,363.83
 355 -$1,656.52 -$1,591.77    -$64.74     -$8,120.40 -$370,428.58
 356 -$1,656.52 -$1,602.38    -$54.13     -$6,518.01 -$370,482.71
 357 -$1,656.52 -$1,613.06    -$43.45     -$4,904.95 -$370,526.17
 358 -$1,656.52 -$1,623.82    -$32.69     -$3,281.13 -$370,558.87
 359 -$1,656.52 -$1,634.64    -$21.87     -$1,646.48 -$370,580.74
 360 -$1,656.51 -$1,645.54    -$10.97         -$0.94 -$370,591.72


Last change: [09-Mar-1999]

Copyright © 1998 Department of Mathematics, University of Utah