Assumption & COIs
Elm Road Ownership Sample Calculations | ||||||||||||
Assumptions and Sample Calculations for Component Ownership Interests ("COIs") | ||||||||||||
Calculation Assumptions | ||||||||||||
Unit Ownership Interest | ||||||||||||
ERGS SC | MGE Power | WPPI | ||||||||||
Existing Units | 100.00% | 0.00% | 0.00% | |||||||||
Unit 1 | 83.34% | 8.33% | 8.33% | |||||||||
Unit 2 | 90.00% | 0.00% | 10.00% | |||||||||
New Common Facilities Measurement Bases | ||||||||||||
Component 1 (Circulating Water) | Component 2 (Coal Handling) | Component 3 (SCPC Common) | Component 4 (Site Wide Common) | |||||||||
Gal/Minute | Tons/Hour | MW | MW | |||||||||
Existing Units | 817,000 | 52.47% | 570 | 57.81% | - | 0.00% | 1,135 | 47.99% | ||||
Unit 1 | 370,000 | 23.76% | 208 | 21.10% | 615 | 50.00% | 615 | 26.00% | ||||
Unit 2 | 370,000 | 23.76% | 208 | 21.10% | 615 | 50.00% | 615 | 26.00% | ||||
Total | 1,557,000 | 1.000000 | 986 | 1.000000 | 1,230 | 1.000000 | 2,365 | 1.0% | ||||
Cost Assumptions | ||||||||||||
Unit 1 | ||||||||||||
Results of Independent Evaluator | ||||||||||||
Projected Construction Costs | Overrun Approved | Overrun Rejected | Actual Costs | % Overrun | PSCW Approved Amount | |||||||
Unit 1 | $853,820,942 | $86,179,058 | $90,000,000 | $1,030,000,000 | 20.63% | $910,000,000 | ||||||
Component 1 (Circulating Water) | $159,772,936 | $30,227,064 | $40,000,000 | $230,000,000 | 43.95% | $176,500,000 | ||||||
Component 2 (Coal Handling) | $161,486,467 | $- | $- | $161,486,467 | 0.00% | $161,486,467 | ||||||
Component 3 (SCPC Common) | $193,660,158 | $- | $- | $193,660,158 | 0.00% | $193,660,158 | ||||||
Component 4 (Site Wide Common) | $84,612,497 | $- | $- | $84,612,497 | 0.00% | $84,612,497 | ||||||
$1,453,353,000 | $116,406,122 | $130,000,000 | $1,699,759,122 | 16.95% | $1,526,259,122 | |||||||
Total Unit 1 Facility Services Costs | Unit 1 Service Costs allocation | New Common Facilities Service Costs allocation | ||||||||||
$13,000,000 | $7,637,286 | $5,362,714 | ||||||||||
Unit 2 | ||||||||||||
Results of Independent Evaluator | ||||||||||||
Projected Construction Costs | Overrun Approved | Overrun Rejected | Actual Costs | % Overrun | PSCW Approved Amount | |||||||
Unit 2 | $737,673,260 | $- | $- | $737,673,260 | 0.00% | $737,673,260 | ||||||
Common Costs | n/a | n/a | n/a | n/a | n/a | n/a | ||||||
$737,673,260 | $- | $- | $737,673,260 | 0.00% | $737,673,260 | |||||||
Total Unit 2 Service Costs | ||||||||||||
$6,600,000 | ||||||||||||
Sample COI Calculations Applicable Prior to the ERGS SC Unit 2 Lease Effective Date | ||||||||||||
Calculation Variables | ||||||||||||
Component 1 | Component 2 | Component 3 | Component 4 | |||||||||
ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | |
AMBNUac | 740,000 | 740,000 | 740,000 | 416 | 416 | 416 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 |
AMBUac | 1,557,000 | 1,557,000 | 1,557,000 | 986 | 986 | 986 | 1,230 | 1,230 | 1,230 | 2,365 | 2,365 | 2,365 |
AMBNUc(Unit 1) | 308,358 | 30,821 | 30,821 | 173 | 17 | 17 | 513 | 51 | 51 | 513 | 51 | 51 |
AMBNUc(Unit 2) | ||||||||||||
AMBUc | 370,000 | 370,000 | 370,000 | 208 | 208 | 208 | 615 | 615 | 615 | 615 | 615 | 615 |
AMBEERGS | 817,000 | 570 | - | 1,135 | ||||||||
Component Ownership Interests | ||||||||||||
Component 1 - COI | Component 2 - COI | Component 3 - COI | Component 4 - COI | |||||||||
ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | |
Unit 1 COI | 92.08% | 3.96% | 3.96% | 92.97% | 3.51% | 3.51% | 83.34% | 8.33% | 8.33% | 91.34% | 4.33% | 4.33% |
Unit 2 COI | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Total COI | 92.08% | 3.96% | 3.96% | 92.97% | 3.51% | 3.51% | 83.34% | 8.33% | 8.33% | 91.34% | 4.33% | 4.33% |
Check | 100.00% | 100.00% | 100.00% | 100.00% | ||||||||
Total New Common Facilities Weighted Ownership Percentages | ||||||||||||
ERGS SC | MGE Power | WPPI | ||||||||||
89.39% | 5.30% | 5.30% | ||||||||||
Sample COI Calculations Applicable On and After the ERGS SC Unit 2 Lease Effective Date | ||||||||||||
Calculation Variables | ||||||||||||
Component 1 | Component 2 | Component 3 | Component 4 | |||||||||
ERGS SC | MGE Power | WPPI | ERGS | MGE Power | WPPI | ERGS | MGE Power | WPPI | ERGS | MGE Power | WPPI | |
AMBNUac | 740,000 | 740,000 | 740,000 | 416 | 416 | 416 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 |
AMBUac | 1,557,000 | 1,557,000 | 1,557,000 | 986 | 986 | 986 | 1,230 | 1,230 | 1,230 | 2,365 | 2,365 | 2,365 |
AMBNUc(Unit 1) | 308,358 | 30,821 | 30,821 | 173 | 17 | 17 | 513 | 51 | 51 | 513 | 51 | 51 |
AMBNUc(Unit 2) | 333,000 | - | 37,000 | 187 | - | 21 | 554 | - | 62 | 554 | - | 62 |
AMBUc | 740,000 | 740,000 | 740,000 | 416 | 416 | 416 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 | 1,230 |
AMBEERGS | 817,000 | 570 | - | 1,135 | ||||||||
Revised Component Ownership Interests | ||||||||||||
Component 1 - COI | Component 2 - COI | Component 3 - COI | Component 4 - COI | |||||||||
ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | ERGS SC | MGE Power | WPPI | |
Unit 1 COI | 46.04% | 1.98% | 1.98% | 46.49% | 1.76% | 1.76% | 41.67% | 4.17% | 4.17% | 45.67% | 2.17% | 2.17% |
Unit 2 COI | 47.62% | 0.00% | 2.38% | 47.89% | 0.00% | 2.11% | 45.00% | 0.00% | 5.00% | 47.40% | 0.00% | 2.60% |
Total COI | 93.66% | 1.98% | 4.36% | 94.38% | 1.76% | 3.87% | 86.67% | 4.17% | 9.17% | 93.07% | 2.17% | 4.77% |
Check | 50.00% | 50.00% | 50.00% | 50.00% | ||||||||
Check | 50.00% | 50.00% | 50.00% | 50.00% | ||||||||
Total Weighted New Common Facilities Ownership Percentages | ||||||||||||
ERGS SC | MGE Power | WPPI | ||||||||||
91.51% | 2.65% | 5.84% |
Price Cap - Unit 1
PRICE CAP APPLIED - Unit 1 | |||||||
Assumptions: | Results of Independent Evaluator | PSCW | |||||
Projected Construction Costs | Overrun Approved | Overrun Rejected | Actual Costs | % Overrun | Approved Amount | ||
Unit 1 | $853,820,942 | $86,179,058 | $90,000,000 | $1,030,000,000 | 20.63% | $910,000,000 | |
Component 1 (Circulating Water) | $159,772,936 | $30,227,064 | $40,000,000 | $230,000,000 | 43.95% | $176,500,000 | |
Component 2 (Coal Handling) | $161,486,467 | $- | $- | $161,486,467 | 0.00% | $161,486,467 | |
Component 3 (SCPC Common) | $193,660,158 | $- | $- | $193,660,158 | 0.00% | $193,660,158 | |
Component 4 (Site Wide Common) | $84,612,497 | $- | $- | $84,612,497 | 0.00% | $84,612,497 | |
| $1,453,353,000 | $116,406,122 | $130,000,000 | $1,699,759,122 | 16.95% | $1,526,259,122 | |
----- | Project Overrun Costs Eligible to be Pro-Rated among the Unit 1 Owners | ||||||
Minimum Construction Costs due from Owners | $1,526,259,122 | PSCW Approved Amount | |||||
Actual Construction Costs Incurred | $1,699,759,122 |
| |||||
$173,500,000 | (a) | ||||||
----- | Costs Subject to the IE Cap (i.e., overrun costs rejected by both the Independent Evaluator and the PSCW) | ||||||
Unit 1 | $90,000,000 | ||||||
Component 1 (Circulating Water) | $40,000,000 | ||||||
Component 2 (Coal Handling) | $- | ||||||
Component 3 (SCPC Common) | $- | ||||||
Component 4 (Site Wide Common) | $- | ||||||
Costs Subject to IE Cap | $130,000,000 | (b) | |||||
IE Cap as a % of the Approved Amount | 8.52% | ||||||
Applicable IE Cap % (per table) | 8.46% | ||||||
Approved Amount | $1,526,259,122 | ||||||
IE Cap Allowance (in $) | $129,121,522 | ||||||
Smaller of Costs Subject to IE Cap or IE CAP Allowance | $129,121,522 | (c) | |||||
----- | Costs Subject to the Project Cap (i.e., approved by Independent Evaluator but rejected by PSCW) | ||||||
Total Construction Costs Subject to Project Cap | $43,500,000 | (a)-(b) | |||||
Eligible Overrun as a % of the PSCW Approved Amount | 11.37% | ||||||
Applicable Project Cap % (per table) | 15.00% | ||||||
Approved Amount | $1,526,259,122 | ||||||
Project Cap (in $) | $228,938,868 | ||||||
IE Cap $ | $(129,121,522) | (c) | |||||
Adjusted Project Cap Allowance (in $) | $99,817,347 | ||||||
Smaller of Costs Subject to Project Cap or Project Cap Allowance | $43,500,000 | ||||||
----- | Total Project Overrun to be Pro-Rated among Unit 1 Owners | $172,621,522 | (cannot exceed Non-IE Cap) | ||||
% of Overrun to be Pro-Rated among Unit 1 Owners | 1.0% | ||||||
----- | Total Construction Costs to be Allocated Among the Unit 1 Owners | ||||||
Total | Overrun | Capped | Excess Overrun | ||||
Approved Amount | Overrun | Prorated | Construction Costs | Borne by ERGS | |||
Unit 1 | $910,000,000 | $120,000,000 | $119,392,407 | $1,029,392,407 | $607,593 | ||
Component 1 (Circulating Water) | $176,500,000 | $53,500,000 | $53,229,115 | $229,729,115 | $270,885 | ||
Component 2 (Coal Handling) | $161,486,467 | $- | $- | $161,486,467 | $- | ||
Component 3 (SCPC Common) | $193,660,158 | $- | $- | $193,660,158 | $- | ||
Component 4 (Site Wide Common) | $84,612,497 | $- | $- | $84,612,497 | $- | ||
$1,526,259,122 | $173,500,000 | $172,621,522 | $1,698,880,644 | $878,478 | |||
-1.#QNAN | |||||||
0.999483 | of Total Project Costs | ||||||
Allocation of Construction Costs Among the Unit 1 Owners | |||||||
Capped | |||||||
Construction Costs | ERGS SC | MGE Power | WPPI | ||||
Unit 1 | $1,029,392,407 | $857,895,632 | $85,748,387 | $85,748,387 | |||
Component 1 (Circulating Water) | $229,729,115 | $211,539,054 | $9,095,030 | $9,095,030 | |||
Component 2 (Coal Handling) | $161,486,467 | $150,135,639 | $5,675,414 | $5,675,414 | |||
Component 3 (SCPC Common) | $193,660,158 | $161,396,376 | $16,131,891 | $16,131,891 | |||
Component 4 (Site Wide Common) | $84,612,497 | $77,281,155 | $3,665,671 | $3,665,671 | |||
Capped Amount: | $1,698,880,644 | $1,458,247,856 | $120,316,394 | $120,316,394 | |||
("Original" costs were allocated based upon Unit 1 Owners' Component Ownership Interests prior to the ERGS SC Unit 2 Lease Effective Date) | |||||||
$669,759,122 | Actual New Common Facilities Construction Costs (total) | ||||||
$669,488,237 | Capped New Common Facilities Construction Costs | ||||||
99.96% | New Common Facilities Adjustment Percentage |
Price Cap - Unit 2
PRICE CAP APPLIED - Unit 2 | |||||||
Assumptions: | Results of Independent Evaluator | PSCW | |||||
Projected Construction Costs | Overrun Approved | Overrun Rejected | Actual Costs | % Overrun | Approved Amount | ||
Unit 2 Costs | $737,673,260 | $- | $- | $737,673,260 | 0.00% | $737,673,260 | |
Component 1 (Circulating Water) | $- | $- | $- | $- | $- | ||
Component 2 (Coal Handling) | $- | $- | $- | $- | $- | ||
Component 3 (SCPC Common) | $- | $- | $- | $- | $- | ||
Component 4 (Site Wide Common) | $- | $- | $- | $- | $- | ||
| $737,673,260 | $- | $- | $737,673,260 | 0.00% | $737,673,260 | |
----- | Project Overrun Costs Eligible to be Pro-Rated among the Unit 2 Owners | ||||||
Minimum Construction Costs due from Owners | $737,673,260 | Approved Amount | |||||
Actual Construction Costs Incurred | $737,673,260 |
| |||||
$- | (a) | ||||||
----- | Costs Subject to the IE Cap (i.e., overrun costs rejected by both the Independent Evaluator and the PSCW) | ||||||
Unit Costs | $- | ||||||
Site-Wide Common | |||||||
SCPC Common | |||||||
Water-Usage-Related Common | |||||||
Coal-Usage-Related Common | |||||||
Costs Subject to IE Cap | $- | (b) | |||||
IE Capped Costs as a % of the PSCW Approved Amount | 0.00% | ||||||
Applicable IE Cap % (per table) | 5.00% | ||||||
Approved Amount | $737,673,260 | ||||||
IE Cap Allowance (in $) | $36,883,663 | ||||||
Smaller of Costs Subject to IE Cap or Allowance | $- | (c) | |||||
----- | Costs Subject to Project Cap (i.e., approved by Independent Evaluator but rejected by PSCW) | ||||||
Total Costs Subject to Project Cap | $- | (a)-(b) | |||||
Eligible Overrun as a % of the PSCW Approved Amount | 0.00% | ||||||
Applicable Project Cap % (per table) | 15.00% | ||||||
Approved Amount | $737,673,260 | ||||||
Project Cap (in $) | $110,650,989 | ||||||
IE Cap $ | $- | (c) | |||||
Adjusted Project Cap Allowance (in $) | $110,650,989 | ||||||
Smaller of Costs Subject to Project Cap or Allowance | $- | ||||||
----- | Total Overrun to be Pro-Rated among Unit 2 Owners | $- | (cannot exceed Non-IE Cap) | ||||
% of Overrun to be Pro-Rated among Unit 1 Ownerss | -1.$% | ||||||
----- | Total Construction Costs to be Allocated Among the Unit 1 Owners | ||||||
Total | Overrun | Capped | Excess Overrun | ||||
Approved Amount | Overrun | Prorated | Construction Costs | Borne by ERGS | |||
Unit 2 Costs | $737,673,260 | $- | $- | $737,673,260 | $- | ||
Component 1 (Circulating Water) | $- | $- | $- | $- | $- | ||
Component 2 (Coal Handling) | $- | $- | $- | $- | $- | ||
Component 3 (SCPC Common) | $- | $- | $- | $- | $- | ||
Component 4 (Site Wide Common) | $- | $- | $- | $- | $- | ||
$737,673,260 | $- | $- | $737,673,260 | $- | |||
-1.#QNAN | |||||||
1.000000 | of Total Construction Costs | ||||||
Allocation of Construction Costs Among the Owners | |||||||
Capped | |||||||
Unit 2 Costs | Construction Costs | ERGS SC | MGE Power | WPPI | |||
Unit 2 Costs | $737,673,260 | $663,905,934 | $- | $73,767,326 |
Payments - NCFOA Schedule 4.1b
Sample New Common Facilitie Purchase Price Calculation Pursuant to Section 4.1(b)(ii) of NCFOA | ||||||||||
Cost Cap Adjustment and Allocation Total for Unit 2 Transfer | ||||||||||
$625,108,514 | Net Book Value of New Common Facilities (based on their Actual Construction Cost) | |||||||||
99.96% | New Common Facilities Cost Cap Adjustment Percentage | |||||||||
$624,855,688 | Adjusted Net Book Value of New Common Facilities | |||||||||
$312,427,844 | Adjusted Net Book Value New Common Facilities to be Transferred from Unit 1 to Unit 2 Owners | |||||||||
Allocations (transfers) to Unit 2 Owners (net book value and Cost Cap adjusted) | ||||||||||
Total Actual Construction Costs | Total New Common Facilities after adjustments | ERGS SC | MGE Power | WPPI | Total Unit 2 New Common Facilities | |||||
Component 1 (Circulating Water) | $230,000,000 | $214,579,844 | $102,190,722 | $- | $5,099,200 | $107,289,922 | ||||
Component 2 (Coal Handling) | $161,486,467 | $150,659,743 | $72,151,654 | $- | $3,178,218 | $75,329,872 | ||||
Component 3 (SCPC Common) | $193,660,158 | $180,676,376 | $81,304,369 | $- | $9,033,819 | $90,338,188 | ||||
Component 4 (Site Wide Common) | $84,612,497 | $78,939,724 | $37,417,095 | $- | $2,052,767 | $39,469,862 | ||||
Unit 2 Cost Basis for New Common Facilities: | $669,759,122 | $624,855,688 | $293,063,841 | $- | $19,364,003 | $312,427,844 | ||||
Allocations retained by Unit 1 Owners (net book value and Cost Cap adjusted) | ||||||||||
ERGS SC | MGE Power | WPPI | Total Unit 1 New Common Facilities | |||||||
Component 1 (Circulating Water) | $98,794,655 | $4,247,634 | $4,247,634 | $107,289,922 | ||||||
Component 2 (Coal Handling) | $70,034,961 | $2,647,455 | $2,647,455 | $75,329,872 | ||||||
Component 3 (SCPC Common) | $75,287,846 | $7,525,171 | $7,525,171 | $90,338,188 | ||||||
Component 4 (Site Wide Common) | $36,049,953 | $1,709,955 | $1,709,955 | $39,469,862 | ||||||
Revised Unit 1 Cost Basis for New Common Facilities: | $280,167,415 | $16,130,215 | $16,130,215 | $312,427,844 | ||||||
Transfer Payments | ||||||||||
ERGS SC | MGE Power | WPPI | ||||||||
Payments between the Unit 1 Owners & the Unit 2 Owners | $(12,896,426) | $16,130,215 | $(3,233,789) | |||||||
Service Costs payments between the Unit 2 Owners to the Unit 1 Ownerscheck | ||||||||||
Paid by the New Common Facilities Owners as part of construction of the Unit 1 Facility | $(4,793,851) | $(284,432) | $(284,432) | $(5,362,714) | ||||||
Reallocations based on updated Total New Common Facilities Weighted Ownership Percentages | $4,907,555 | $142,216 | $312,943 | $5,362,714 | ||||||
Total payments between the Unit 1 Owners and the Unit 2 Owners | $(12,782,722) | $15,987,999 | $(3,205,277) | $(0) | ||||||
Check Final Component Ownership Percentages: | ERGS SC | Revised COI | MGE Power | Revised COI | WPPI | Revised COI | ||||
Component 1 (Circulating Water) | $200,985,377 | 93.66% | $4,247,634 | 1.98% | $9,346,833 | 4.36% | ||||
Component 2 (Coal Handling) | $142,186,615 | 94.38% | $2,647,455 | 1.76% | $5,825,673 | 3.87% | ||||
Component 3 (SCPC Common) | $156,592,215 | 86.67% | $7,525,171 | 4.17% | $16,558,990 | 9.16% | ||||
Component 4 (Site Wide Common) | $73,467,048 | 93.07% | $1,709,955 | 2.17% | $3,762,721 | 4.77% | ||||
$573,231,256 | $16,130,215 | $35,494,218 | ||||||||
Check Component Payments between the Owners: | ||||||||||
Component 1 (Circulating Water) | $3,396,067 | $(4,247,634) | $851,566 | |||||||
Component 2 (Coal Handling) | $2,116,693 | $(2,647,455) | $530,762 | |||||||
Component 3 (SCPC Common) | $6,016,523 | $(7,525,171) | $1,508,648 | |||||||
Component 4 (Site Wide Common) | $1,367,143 | $(1,709,955) | $342,812 | |||||||
$12,896,426 | $(16,130,215) | $3,233,789 |
Amort - New Common
Initial Investment | New Investment | Adjustment EventInitial InvestmentNew InvestmentAdjustment Event | |||||||||||||||||
Principal | $669,759,122 | $- | $(312,554,257) | Principal | $312,554,257 | $- | $- | ||||||||||||
MARBA | 0.999% | 0.999% | 0.999% | MARBA | 0.999% | 0.999% | 0.000% | ||||||||||||
Equity Share of the Rate of Return | 0.550000 | 0.550000 | 0.550000 | Equity Share of the Rate of Return | 0.550000 | 0.550000 | 0.000000 | ||||||||||||
After Tax Cost of Equity | 0.1% | 0.127000 | 0.127000 | After Tax Cost of Equity | 0.1% | 0.127000 | 0.000000 | ||||||||||||
Fixed Tax Rate Gross-Up Factor | 1.6606 | 1.660600 | 1.660600 | Fixed Tax Rate Gross-Up Factor | 1.6606 | 1.660600 | 0.000000 | ||||||||||||
Debt Share of the Rate of Return | 0.450000 | 0.450000 | 0.450000 | Debt Share of the Rate of Return | 0.450000 | 0.450000 | 0.000000 | ||||||||||||
Cost of Debt | 0.1% | 0.1% | 0.1% | Cost of Debt | 0.1% | 0.0% | 0.0% | ||||||||||||
Monthly Rate of Return at start of Lease | 0.012% | 0.012% | 0.012% | Monthly Rate of Return at start of Lease | 0.012% | 0.010% | 0.000% | ||||||||||||
Months Remaining in Lease | 360 | 336 | 336 | Months Remaining in Lease | 360 | - | - | ||||||||||||
Monthly Payment | $8,082,893 | $- | $(3,789,788) | Monthly Payment | $3,772,017 | $- | $- | ||||||||||||
Rent Payment for first 60 months (5 years) | $7,678,748 | Rent Payment for first 60 months (5 years) | $3,583,416 | ||||||||||||||||
Rent Payment for remaining 300 months (25 years) | $8,513,712 | Rent Payment for remaining 300 months (25 years) | $3,973,065 | ||||||||||||||||
Amortization Schedule - New Common Facilities (Unit 1) | |||||||||||||||||||
"Approved Amount" | "Approved Amount" | New | Adjustment | Adjustment | |||||||||||||||
Beginning Principal | Monthly Payment | Interest | Ending Principal | Investment | Event | Depreciation | Book Value | NPV | Monthly Payment | Interest | Event | Depreciation | Book Value | NPV | |||||
$669,759,122.00 | (adj for MARBA) | $668,781,273.68 | $- | $669,759,122.00 | $668,781,273.68 | ||||||||||||||
1 | $668,781,273.68 | $7,678,748.24 | $7,969,248.37 | $669,071,773.81 | $1,860,442.01 | $667,898,679.99 | $7,588,325.19 | $- | |||||||||||
2 | $669,071,773.81 | $7,678,748.24 | $7,972,709.99 | $669,365,735.56 | $1,860,442.01 | $666,038,237.99 | $7,498,966.93 | $- | |||||||||||
3 | $669,365,735.56 | $7,678,748.24 | $7,976,212.87 | $669,663,200.18 | $1,860,442.01 | $664,177,795.98 | $7,410,660.93 | $- | |||||||||||
4 | $669,663,200.18 | $7,678,748.24 | $7,979,757.48 | $669,964,209.41 | $1,860,442.01 | $662,317,353.98 | $7,323,394.80 | $- | |||||||||||
5 | $669,964,209.41 | $7,678,748.24 | $7,983,344.33 | $670,268,805.50 | $1,860,442.01 | $660,456,911.97 | $7,237,156.30 | $- | |||||||||||
6 | $670,268,805.50 | $7,678,748.24 | $7,986,973.91 | $670,577,031.17 | $1,860,442.01 | $658,596,469.97 | $7,151,933.32 | $- | |||||||||||
7 | $670,577,031.17 | $7,678,748.24 | $7,990,646.76 | $670,888,929.68 | $1,860,442.01 | $656,736,027.96 | $7,067,713.90 | $- | |||||||||||
8 | $670,888,929.68 | $7,678,748.24 | $7,994,363.36 | $671,204,544.79 | $1,860,442.01 | $654,875,585.96 | $6,984,486.24 | $- | |||||||||||
9 | $671,204,544.79 | $7,678,748.24 | $7,998,124.26 | $671,523,920.81 | $1,860,442.01 | $653,015,143.95 | $6,902,238.64 | $- | |||||||||||
10 | $671,523,920.81 | $7,678,748.24 | $8,001,929.96 | $671,847,102.53 | $1,860,442.01 | $651,154,701.94 | $6,820,959.57 | $- | |||||||||||
11 | $671,847,102.53 | $7,678,748.24 | $8,005,781.02 | $672,174,135.30 | $1,860,442.01 | $649,294,259.94 | $6,740,637.62 | $- | |||||||||||
12 | $672,174,135.30 | $7,678,748.24 | $8,009,677.97 | $672,505,065.03 | $1,860,442.01 | $647,433,817.93 | $6,661,261.52 | $- | |||||||||||
13 | $672,505,065.03 | $7,678,748.24 | $8,013,621.35 | $672,839,938.14 | $1,860,442.01 | $645,573,375.93 | $6,582,820.14 | $- | |||||||||||
14 | $672,839,938.14 | $7,678,748.24 | $8,017,611.73 | $673,178,801.62 | $1,860,442.01 | $643,712,933.92 | $6,505,302.46 | $- | |||||||||||
15 | $673,178,801.62 | $7,678,748.24 | $8,021,649.65 | $673,521,703.03 | $1,860,442.01 | $641,852,491.92 | $6,428,697.61 | $- | |||||||||||
16 | $673,521,703.03 | $7,678,748.24 | $8,025,735.69 | $673,868,690.47 | $1,860,442.01 | $639,992,049.91 | $6,352,994.84 | $- | |||||||||||
17 | $673,868,690.47 | $7,678,748.24 | $8,029,870.42 | $674,219,812.64 | $1,860,442.01 | $638,131,607.91 | $6,278,183.53 | $- | |||||||||||
18 | $674,219,812.64 | $7,678,748.24 | $8,034,054.42 | $674,575,118.82 | $1,860,442.01 | $636,271,165.90 | $6,204,253.18 | $- | |||||||||||
19 | $674,575,118.82 | $7,678,748.24 | $8,038,288.27 | $674,934,658.84 | $1,860,442.01 | $634,410,723.89 | $6,131,193.41 | $- | |||||||||||
20 | $674,934,658.84 | $7,678,748.24 | $8,042,572.58 | $675,298,483.18 | $1,860,442.01 | $632,550,281.89 | $6,058,993.98 | $- | |||||||||||
21 | $675,298,483.18 | $7,678,748.24 | $8,046,907.94 | $675,666,642.87 | $1,860,442.01 | $630,689,839.88 | $5,987,644.75 | $- | |||||||||||
22 | $675,666,642.87 | $7,678,748.24 | $8,051,294.95 | $676,039,189.58 | $1,860,442.01 | $628,829,397.88 | $5,917,135.71 | $- | |||||||||||
23 | $676,039,189.58 | $7,678,748.24 | $8,055,734.25 | $676,416,175.58 | $1,860,442.01 | $626,968,955.87 | $5,847,456.97 | $- | |||||||||||
24 | $676,416,175.58 | $7,678,748.24 | $8,060,226.44 | $676,797,653.78 | $- | $1,860,442.01 | $625,108,513.87 | $5,778,598.75 | $- | ||||||||||
$(312,097,927.72) | (adj for MARBA) | $312,554,256.93 | $312,097,927.72 | (adj for MARBA) | $312,554,256.93 | ||||||||||||||
25 | $676,797,653.78 | $3,888,960.59 | $4,345,789.59 | $677,183,677.70 | $- | $(312,027,122.64) | $930,221.00 | $311,624,035.93 | $2,892,152.29 | $3,583,415.85 | $3,718,982.57 | $312,233,494.45 | $868,206.27 | $311,686,050.66 | $2,664,923.98 | ||||
26 | $677,183,677.70 | $3,888,960.59 | $4,351,233.20 | $677,574,301.52 | $- | $(311,955,473.84) | $930,221.00 | $310,693,814.93 | $2,858,095.01 | $3,583,415.85 | $3,720,598.00 | $312,370,676.60 | $868,206.27 | $310,817,844.39 | $2,633,542.49 | ||||
27 | $677,574,301.52 | $3,888,960.59 | $4,356,741.68 | $677,969,580.03 | $- | $(311,882,971.27) | $930,221.00 | $309,763,593.93 | $2,824,438.78 | $3,583,415.85 | $3,722,232.67 | $312,509,493.42 | $868,206.27 | $309,949,638.13 | $2,602,530.54 | ||||
28 | $677,969,580.03 | $3,888,960.59 | $4,362,315.79 | $678,369,568.72 | $- | $(311,809,604.75) | $930,221.00 | $308,833,372.92 | $2,791,178.88 | $3,583,415.85 | $3,723,886.82 | $312,649,964.39 | $868,206.27 | $309,081,431.86 | $2,571,883.78 | ||||
29 | $678,369,568.72 | $3,888,960.59 | $4,367,956.33 | $678,774,323.70 | $- | $(311,735,363.99) | $930,221.00 | $307,903,151.92 | $2,758,310.65 | $3,583,415.85 | $3,725,560.69 | $312,792,109.23 | $868,206.27 | $308,213,225.59 | $2,541,597.90 | ||||
30 | $678,774,323.70 | $3,888,960.59 | $4,373,664.08 | $679,183,901.77 | $- | $(311,660,238.57) | $930,221.00 | $306,972,930.92 | $2,725,829.45 | $3,583,415.85 | $3,727,254.49 | $312,935,947.88 | $868,206.27 | $307,345,019.32 | $2,511,668.67 | ||||
31 | $679,183,901.77 | $3,888,960.59 | $4,379,439.84 | $679,598,360.40 | $- | $(311,584,217.95) | $930,221.00 | $306,042,709.91 | $2,693,730.75 | $3,583,415.85 | $3,728,968.49 | $313,081,500.52 | $868,206.27 | $306,476,813.05 | $2,482,091.87 | ||||
32 | $679,598,360.40 | $3,888,960.59 | $4,385,284.43 | $680,017,757.75 | $- | $(311,507,291.47) | $930,221.00 | $305,112,488.91 | $2,662,010.04 | $3,583,415.85 | $3,730,702.90 | $313,228,787.57 | $868,206.27 | $305,608,606.78 | $2,452,863.37 | ||||
33 | $680,017,757.75 | $3,888,960.59 | $4,391,198.66 | $680,442,152.68 | $- | $(311,429,448.32) | $930,221.00 | $304,182,267.91 | $2,630,662.86 | $3,583,415.85 | $3,732,457.99 | $313,377,829.71 | $868,206.27 | $304,740,400.51 | $2,423,979.05 | ||||
34 | $680,442,152.68 | $3,888,960.59 | $4,397,183.37 | $680,871,604.73 | $- | $(311,350,677.59) | $930,221.00 | $303,252,046.91 | $2,599,684.82 | $3,583,415.85 | $3,734,233.98 | $313,528,647.85 | $868,206.27 | $303,872,194.24 | $2,395,434.87 | ||||
35 | $680,871,604.73 | $3,888,960.59 | $4,403,239.39 | $681,306,174.16 | $- | $(311,270,968.22) | $930,221.00 | $302,321,825.90 | $2,569,071.57 | $3,583,415.85 | $3,736,031.14 | $313,681,263.14 | $868,206.27 | $303,003,987.97 | $2,367,226.81 | ||||
36 | $681,306,174.16 | $3,888,960.59 | $4,409,367.58 | $681,745,921.95 | $- | $(311,190,309.02) | $930,221.00 | $301,391,604.90 | $2,538,818.81 | $3,583,415.85 | $3,737,849.72 | $313,835,697.01 | $868,206.27 | $302,135,781.70 | $2,339,350.93 | ||||
37 | $681,745,921.95 | $3,888,960.59 | $4,415,568.78 | $682,190,909.81 | $- | $(311,108,688.69) | $930,221.00 | $300,461,383.90 | $2,508,922.30 | $3,583,415.85 | $3,739,689.96 | $313,991,971.13 | $868,206.27 | $301,267,575.43 | $2,311,803.31 | ||||
38 | $682,190,909.81 | $3,888,960.59 | $4,421,843.89 | $682,641,200.18 | $- | $(311,026,095.76) | $930,221.00 | $299,531,162.89 | $2,479,377.85 | $3,583,415.85 | $3,741,552.14 | $314,150,107.42 | $868,206.27 | $300,399,369.16 | $2,284,580.08 | ||||
39 | $682,641,200.18 | $3,888,960.59 | $4,428,193.77 | $683,096,856.25 | $- | $(310,942,518.65) | $930,221.00 | $298,600,941.89 | $2,450,181.30 | $3,583,415.85 | $3,743,436.50 | $314,310,128.08 | $868,206.27 | $299,531,162.89 | $2,257,677.42 | ||||
40 | $683,096,856.25 | $3,888,960.59 | $4,434,619.31 | $683,557,941.94 | $- | $(310,857,945.63) | $930,221.00 | $297,670,720.89 | $2,421,328.57 | $3,583,415.85 | $3,745,343.32 | $314,472,055.55 | $868,206.27 | $298,662,956.63 | $2,231,091.56 | ||||
41 | $683,557,941.94 | $3,888,960.59 | $4,441,121.42 | $684,024,521.97 | $- | $(310,772,364.82) | $930,221.00 | $296,740,499.89 | $2,392,815.60 | $3,583,415.85 | $3,747,272.86 | $314,635,912.57 | $868,206.27 | $297,794,750.36 | $2,204,818.78 | ||||
42 | $684,024,521.97 | $3,888,960.59 | $4,447,701.01 | $684,496,661.80 | $- | $(310,685,764.23) | $930,221.00 | $295,810,278.88 | $2,364,638.39 | $3,583,415.85 | $3,749,225.39 | $314,801,722.11 | $868,206.27 | $296,926,544.09 | $2,178,855.37 | ||||
43 | $684,496,661.80 | $3,888,960.59 | $4,454,359.00 | $684,974,427.69 | $- | $(310,598,131.71) | $930,221.00 | $294,880,057.88 | $2,336,792.98 | $3,583,415.85 | $3,751,201.19 | $314,969,507.46 | $868,206.27 | $296,058,337.82 | $2,153,197.70 | ||||
44 | $684,974,427.69 | $3,888,960.59 | $4,461,096.33 | $685,457,886.67 | $- | $(310,509,454.94) | $930,221.00 | $293,949,836.88 | $2,309,275.48 | $3,583,415.85 | $3,753,200.54 | $315,139,292.15 | $868,206.27 | $295,190,131.55 | $2,127,842.17 | ||||
45 | $685,457,886.67 | $3,888,960.59 | $4,467,913.95 | $685,947,106.58 | $- | $(310,419,721.50) | $930,221.00 | $293,019,615.88 | $2,282,082.02 | $3,583,415.85 | $3,755,223.70 | $315,311,100.00 | $868,206.27 | $294,321,925.28 | $2,102,785.23 | ||||
46 | $685,947,106.58 | $3,888,960.59 | $4,474,812.80 | $686,442,156.08 | $- | $(310,328,918.79) | $930,221.00 | $292,089,394.87 | $2,255,208.78 | $3,583,415.85 | $3,757,270.98 | $315,484,955.14 | $868,206.27 | $293,453,719.01 | $2,078,023.34 | ||||
47 | $686,442,156.08 | $3,888,960.59 | $4,481,793.86 | $686,943,104.62 | $- | $(310,237,034.06) | $930,221.00 | $291,159,173.87 | $2,228,651.99 | $3,583,415.85 | $3,759,342.65 | $315,660,881.94 | $868,206.27 | $292,585,512.74 | $2,053,553.05 | ||||
48 | $686,943,104.62 | $3,888,960.59 | $4,488,858.10 | $687,450,022.50 | $- | $(310,144,054.43) | $930,221.00 | $290,228,952.87 | $2,202,407.93 | $3,583,415.85 | $3,761,439.01 | $315,838,905.10 | $868,206.27 | $291,717,306.47 | $2,029,370.91 | ||||
49 | $687,450,022.50 | $3,888,960.59 | $4,496,006.53 | $687,962,980.86 | $- | $(310,049,966.85) | $930,221.00 | $289,298,731.86 | $2,176,472.92 | $3,583,415.85 | $3,763,560.34 | $316,019,049.59 | $868,206.27 | $290,849,100.20 | $2,005,473.54 | ||||
50 | $687,962,980.86 | $3,888,960.59 | $4,503,240.13 | $688,482,051.66 | $- | $(309,954,758.11) | $930,221.00 | $288,368,510.86 | $2,150,843.31 | $3,583,415.85 | $3,765,706.96 | $316,201,340.71 | $868,206.27 | $289,980,893.93 | $1,981,857.57 | ||||
51 | $688,482,051.66 | $3,888,960.59 | $4,510,559.94 | $689,007,307.76 | $- | $(309,858,414.86) | $930,221.00 | $287,438,289.86 | $2,125,515.50 | $3,583,415.85 | $3,767,879.15 | $316,385,804.01 | $868,206.27 | $289,112,687.66 | $1,958,519.70 | ||||
52 | $689,007,307.76 | $3,888,960.59 | $4,517,966.96 | $689,538,822.84 | $- | $(309,760,923.57) | $930,221.00 | $286,508,068.86 | $2,100,485.95 | $3,583,415.85 | $3,770,077.23 | $316,572,465.40 | $868,206.27 | $288,244,481.39 | $1,935,456.65 | ||||
53 | $689,538,822.84 | $3,888,960.59 | $4,525,462.25 | $690,076,671.50 | $- | $(309,662,270.57) | $930,221.00 | $285,577,847.85 | $2,075,751.14 | $3,583,415.85 | $3,772,301.50 | $316,761,351.06 | $868,206.27 | $287,376,275.12 | $1,912,665.19 | ||||
54 | $690,076,671.50 | $3,888,960.59 | $4,533,046.85 | $690,620,929.21 | $- | $(309,562,442.01) | $930,221.00 | $284,647,626.85 | $2,051,307.61 | $3,583,415.85 | $3,774,552.28 | $316,952,487.49 | $868,206.27 | $286,508,068.86 | $1,890,142.11 | ||||
55 | $690,620,929.21 | $3,888,960.59 | $4,540,721.83 | $691,171,672.33 | $- | $(309,461,423.89) | $930,221.00 | $283,717,405.85 | $2,027,151.91 | $3,583,415.85 | $3,776,829.88 | $317,145,901.52 | $868,206.27 | $285,639,862.59 | $1,867,884.26 | ||||
56 | $691,171,672.33 | $3,888,960.59 | $4,548,488.27 | $691,728,978.14 | $- | $(309,359,202.03) | $930,221.00 | $282,787,184.84 | $2,003,280.67 | $3,583,415.85 | $3,779,134.61 | $317,341,620.29 | $868,206.27 | $284,771,656.32 | $1,845,888.52 | ||||
57 | $691,728,978.14 | $3,888,960.59 | $4,556,347.25 | $692,292,924.86 | $- | $(309,255,762.09) | $930,221.00 | $281,856,963.84 | $1,979,690.52 | $3,583,415.85 | $3,781,466.81 | $317,539,671.25 | $868,206.27 | $283,903,450.05 | $1,824,151.78 | ||||
58 | $692,292,924.86 | $3,888,960.59 | $4,564,299.88 | $692,863,591.61 | $- | $(309,151,089.55) | $930,221.00 | $280,926,742.84 | $1,956,378.17 | $3,583,415.85 | $3,783,826.80 | $317,740,082.21 | $868,206.27 | $283,035,243.78 | $1,802,671.02 | ||||
59 | $692,863,591.61 | $3,888,960.59 | $4,572,347.27 | $693,441,058.46 | $- | $(309,045,169.72) | $930,221.00 | $279,996,521.84 | $1,933,340.34 | $3,583,415.85 | $3,786,214.91 | $317,942,881.27 | $868,206.27 | $282,167,037.51 | $1,781,443.21 | ||||
60 | $693,441,058.46 | $3,888,960.59 | $4,580,490.56 | $694,025,406.46 | $- | $(308,937,987.74) | $930,221.00 | $279,066,300.83 | $1,910,573.80 | $3,583,415.85 | $3,788,631.48 | $318,148,096.91 | $868,206.27 | $281,298,831.24 | $1,760,465.37 | ||||
61 | $694,025,406.46 | $4,723,923.91 | $4,588,730.88 | $693,781,754.27 | $- | $(308,829,528.58) | $930,221.00 | $278,136,079.83 | $2,293,446.82 | $3,583,415.85 | $3,791,076.85 | $318,355,757.91 | $868,206.27 | $280,430,624.97 | $1,739,734.56 | ||||
62 | $693,781,754.27 | $4,723,923.91 | $4,587,119.91 | $693,535,198.70 | $- | $(308,719,777.00) | $930,221.00 | $277,205,858.83 | $2,266,439.75 | $3,583,415.85 | $3,793,551.35 | $318,565,893.42 | $868,206.27 | $279,562,418.70 | $1,719,247.87 | ||||
63 | $693,535,198.70 | $4,723,923.91 | $4,585,489.75 | $693,285,705.16 | $- | $(308,608,717.62) | $930,221.00 | $276,275,637.83 | $2,239,750.71 | $3,583,415.85 | $3,796,055.34 | $318,778,532.91 | $868,206.27 | $278,694,212.43 | $1,699,002.43 | ||||
64 | $693,285,705.16 | $4,723,923.91 | $4,583,840.15 | $693,033,238.64 | $- | $(308,496,334.85) | $930,221.00 | $275,345,416.82 | $2,213,375.96 | $3,583,415.85 | $3,798,589.17 | $318,993,706.24 | $868,206.27 | $277,826,006.16 | $1,678,995.39 | ||||
65 | $693,033,238.64 | $4,723,923.91 | $4,582,170.91 | $692,777,763.71 | $- | $(308,382,612.91) | $930,221.00 | $274,415,195.82 | $2,187,311.78 | $3,583,415.85 | $3,801,153.19 | $319,211,443.59 | $868,206.27 | $276,957,799.89 | $1,659,223.96 | ||||
66 | $692,777,763.71 | $4,723,923.91 | $4,580,481.77 | $692,519,244.51 | $- | $(308,267,535.86) | $930,221.00 | $273,484,974.82 | $2,161,554.54 | $3,583,415.85 | $3,803,747.77 | $319,431,775.51 | $868,206.27 | $276,089,593.62 | $1,639,685.34 | ||||
67 | $692,519,244.51 | $4,723,923.91 | $4,578,772.50 | $692,257,644.79 | $- | $(308,151,087.54) | $930,221.00 | $272,554,753.81 | $2,136,100.60 | $3,583,415.85 | $3,806,373.26 | $319,654,732.92 | $868,206.27 | $275,221,387.36 | $1,620,376.81 | ||||
68 | $692,257,644.79 | $4,723,923.91 | $4,577,042.86 | $691,992,927.82 | $- | $(308,033,251.61) | $930,221.00 | $271,624,532.81 | $2,110,946.40 | $3,583,415.85 | $3,809,030.04 | $319,880,347.11 | $868,206.27 | $274,353,181.09 | $1,601,295.65 | ||||
69 | $691,992,927.82 | $4,723,923.91 | $4,575,292.62 | $691,725,056.46 | $- | $(307,914,011.54) | $930,221.00 | $270,694,311.81 | $2,086,088.41 | $3,583,415.85 | $3,811,718.47 | $320,108,649.74 | $868,206.27 | $273,484,974.82 | $1,582,439.18 | ||||
70 | $691,725,056.46 | $4,723,923.91 | $4,573,521.52 | $691,453,993.13 | $- | $(307,793,350.60) | $930,221.00 | $269,764,090.81 | $2,061,523.15 | $3,583,415.85 | $3,814,438.95 | $320,339,672.84 | $868,206.27 | $272,616,768.55 | $1,563,804.77 | ||||
71 | $691,453,993.13 | $4,723,923.91 | $4,571,729.31 | $691,179,699.79 | $- | $(307,671,251.85) | $930,221.00 | $268,833,869.80 | $2,037,247.16 | $3,583,415.85 | $3,817,191.83 | $320,573,448.82 | $868,206.27 | $271,748,562.28 | $1,545,389.78 | ||||
72 | $691,179,699.79 | $4,723,923.91 | $4,569,915.75 | $690,902,137.94 | $- | $(307,547,698.16) | $930,221.00 | $267,903,648.80 | $2,013,257.03 | $3,583,415.85 | $3,819,977.53 | $320,810,010.50 | $868,206.27 | $270,880,356.01 | $1,527,191.65 | ||||
73 | $690,902,137.94 | $4,723,923.91 | $4,568,080.58 | $690,621,268.65 | $- | $(307,422,672.20) | $930,221.00 | $266,973,427.80 | $1,989,549.41 | $3,583,415.85 | $3,822,796.41 | $321,049,391.07 | $868,206.27 | $270,012,149.74 | $1,509,207.82 | ||||
74 | $690,621,268.65 | $4,723,923.91 | $4,566,223.53 | $690,337,052.50 | $- | $(307,296,156.42) | $930,221.00 | $266,043,206.79 | $1,966,120.96 | $3,583,415.85 | $3,825,648.89 | $321,291,624.11 | $868,206.27 | $269,143,943.47 | $1,491,435.76 | ||||
75 | $690,337,052.50 | $4,723,923.91 | $4,564,344.36 | $690,049,449.61 | $- | $(307,168,133.07) | $930,221.00 | $265,112,985.79 | $1,942,968.41 | $3,583,415.85 | $3,828,535.36 | $321,536,743.62 | $868,206.27 | $268,275,737.20 | $1,473,872.97 | ||||
76 | $690,049,449.61 | $4,723,923.91 | $4,562,442.80 | $689,758,419.62 | $- | $(307,038,584.18) | $930,221.00 | $264,182,764.79 | $1,920,088.49 | $3,583,415.85 | $3,831,456.22 | $321,784,783.99 | $868,206.27 | $267,407,530.93 | $1,456,517.01 | ||||
77 | $689,758,419.62 | $4,723,923.91 | $4,560,518.58 | $689,463,921.69 | $- | $(306,907,491.58) | $930,221.00 | $263,252,543.79 | $1,897,477.99 | $3,583,415.85 | $3,834,411.89 | $322,035,780.03 | $868,206.27 | $266,539,324.66 | $1,439,365.42 | ||||
78 | $689,463,921.69 | $4,723,923.91 | $4,558,571.43 | $689,165,914.51 | $- | $(306,774,836.87) | $930,221.00 | $262,322,322.78 | $1,875,133.76 | $3,583,415.85 | $3,837,402.78 | $322,289,766.96 | $868,206.27 | $265,671,118.39 | $1,422,415.80 | ||||
79 | $689,165,914.51 | $4,723,923.91 | $4,556,601.08 | $688,864,356.25 | $- | $(306,640,601.43) | $930,221.00 | $261,392,101.78 | $1,853,052.64 | $3,583,415.85 | $3,840,429.30 | $322,546,780.42 | $868,206.27 | $264,802,912.12 | $1,405,665.78 | ||||
80 | $688,864,356.25 | $4,723,923.91 | $4,554,607.25 | $688,559,204.59 | $- | $(306,504,766.44) | $930,221.00 | $260,461,880.78 | $1,831,231.55 | $3,583,415.85 | $3,843,491.90 | $322,806,856.47 | $868,206.27 | $263,934,705.85 | $1,389,113.01 | ||||
81 | $688,559,204.59 | $4,723,923.91 | $4,552,589.66 | $688,250,416.73 | $- | $(306,367,312.82) | $930,221.00 | $259,531,659.78 | $1,809,667.41 | $3,583,415.85 | $3,846,590.98 | $323,070,031.60 | $868,206.27 | $263,066,499.59 | $1,372,755.15 | ||||
82 | $688,250,416.73 | $4,723,923.91 | $4,550,548.03 | $687,937,949.33 | $- | $(306,228,221.30) | $930,221.00 | $258,601,438.77 | $1,788,357.21 | $3,583,415.85 | $3,849,727.00 | $323,336,342.75 | $868,206.27 | $262,198,293.32 | $1,356,589.93 | ||||
83 | $687,937,949.33 | $4,723,923.91 | $4,548,482.07 | $687,621,758.54 | $- | $(306,087,472.35) | $930,221.00 | $257,671,217.77 | $1,767,297.96 | $3,583,415.85 | $3,852,900.38 | $323,605,827.28 | $868,206.27 | $261,330,087.05 | $1,340,615.05 | ||||
84 | $687,621,758.54 | $4,723,923.91 | $4,546,391.49 | $687,301,800.00 | $- | $(305,945,046.23) | $930,221.00 | $256,740,996.77 | $1,746,486.69 | $3,583,415.85 | $3,856,111.58 | $323,878,523.01 | $868,206.27 | $260,461,880.78 | $1,324,828.30 | ||||
85 | $687,301,800.00 | $4,723,923.91 | $4,544,276.00 | $686,978,028.81 | $- | $(305,800,922.95) | $930,221.00 | $255,810,775.76 | $1,725,920.49 | $3,973,065.39 | $3,859,361.04 | $323,764,818.66 | $868,206.27 | $259,593,674.51 | $1,451,588.79 | ||||
86 | $686,978,028.81 | $4,723,923.91 | $4,542,135.30 | $686,650,399.53 | $- | $(305,655,082.28) | $930,221.00 | $254,880,554.76 | $1,705,596.47 | $3,973,065.39 | $3,858,006.13 | $323,649,759.40 | $868,206.27 | $258,725,468.24 | $1,434,495.23 | ||||
87 | $686,650,399.53 | $4,723,923.91 | $4,539,969.09 | $686,318,866.20 | $- | $(305,507,503.76) | $930,221.00 | $253,950,333.76 | $1,685,511.79 | $3,973,065.39 | $3,856,635.08 | $323,533,329.08 | $868,206.27 | $257,857,261.97 | $1,417,602.97 | ||||
88 | $686,318,866.20 | $4,723,923.91 | $4,537,777.07 | $685,983,382.30 | $- | $(305,358,166.69) | $930,221.00 | $253,020,112.76 | $1,665,663.61 | $3,973,065.39 | $3,855,247.68 | $323,415,511.37 | $868,206.27 | $256,989,055.70 | $1,400,909.62 | ||||
89 | $685,983,382.30 | $4,723,923.91 | $4,535,558.93 | $685,643,900.74 | $- | $(305,207,050.10) | $930,221.00 | $252,089,891.75 | $1,646,049.17 | $3,973,065.39 | $3,853,843.76 | $323,296,289.73 | $868,206.27 | $256,120,849.43 | $1,384,412.85 | ||||
90 | $685,643,900.74 | $4,723,923.91 | $4,533,314.36 | $685,300,373.90 | $- | $(305,054,132.80) | $930,221.00 | $251,159,670.75 | $1,626,665.69 | $3,973,065.39 | $3,852,423.11 | $323,175,647.44 | $868,206.27 | $255,252,643.16 | $1,368,110.35 | ||||
91 | $685,300,373.90 | $4,723,923.91 | $4,531,043.04 | $684,952,753.56 | $- | $(304,899,393.33) | $930,221.00 | $250,229,449.75 | $1,607,510.48 | $3,973,065.39 | $3,850,985.52 | $323,053,567.57 | $868,206.27 | $254,384,436.89 | $1,351,999.82 | ||||
92 | $684,952,753.56 | $4,723,923.91 | $4,528,744.66 | $684,600,990.96 | $- | $(304,742,809.97) | $930,221.00 | $249,299,228.74 | $1,588,580.83 | $3,973,065.39 | $3,849,530.81 | $322,930,032.98 | $868,206.27 | $253,516,230.62 | $1,336,079.00 | ||||
93 | $684,600,990.96 | $4,723,923.91 | $4,526,418.89 | $684,245,036.72 | $- | $(304,584,360.74) | $930,221.00 | $248,369,007.74 | $1,569,874.09 | $3,973,065.39 | $3,848,058.76 | $322,805,026.35 | $868,206.27 | $252,648,024.35 | $1,320,345.66 | ||||
94 | $684,245,036.72 | $4,723,923.91 | $4,524,065.41 | $683,884,840.90 | $- | $(304,424,023.43) | $930,221.00 | $247,438,786.74 | $1,551,387.64 | $3,973,065.39 | $3,846,569.17 | $322,678,530.13 | $868,206.27 | $251,779,818.09 | $1,304,797.59 | ||||
95 | $683,884,840.90 | $4,723,923.91 | $4,521,683.88 | $683,520,352.97 | $- | $(304,261,775.52) | $930,221.00 | $246,508,565.74 | $1,533,118.88 | $3,973,065.39 | $3,845,061.83 | $322,550,526.57 | $868,206.27 | $250,911,611.82 | $1,289,432.61 | ||||
96 | $683,520,352.97 | $4,723,923.91 | $4,519,273.97 | $683,151,521.77 | $- | $(304,097,594.26) | $930,221.00 | $245,578,344.73 | $1,515,065.24 | $3,973,065.39 | $3,843,536.53 | $322,420,997.71 | $868,206.27 | $250,043,405.55 | $1,274,248.57 | ||||
97 | $683,151,521.77 | $4,723,923.91 | $4,516,835.35 | $682,778,295.55 | $- | $(303,931,456.60) | $930,221.00 | $244,648,123.73 | $1,497,224.21 | $3,973,065.39 | $3,841,993.06 | $322,289,925.37 | $868,206.27 | $249,175,199.28 | $1,259,243.33 | ||||
98 | $682,778,295.55 | $4,723,923.91 | $4,514,367.66 | $682,400,621.93 | $- | $(303,763,339.23) | $930,221.00 | $243,717,902.73 | $1,479,593.26 | $3,973,065.39 | $3,840,431.19 | $322,157,291.17 | $868,206.27 | $248,306,993.01 | $1,244,414.79 | ||||
99 | $682,400,621.93 | $4,723,923.91 | $4,511,870.57 | $682,018,447.93 | $- | $(303,593,218.56) | $930,221.00 | $242,787,681.73 | $1,462,169.93 | $3,973,065.39 | $3,838,850.71 | $322,023,076.48 | $868,206.27 | $247,438,786.74 | $1,229,760.87 | ||||
100 | $682,018,447.93 | $4,723,923.91 | $4,509,343.73 | $681,631,719.92 | $- | $(303,421,070.72) | $930,221.00 | $241,857,460.72 | $1,444,951.78 | $3,973,065.39 | $3,837,251.40 | $321,887,262.49 | $868,206.27 | $246,570,580.47 | $1,215,279.51 | ||||
101 | $681,631,719.92 | $4,723,923.91 | $4,506,786.78 | $681,240,383.62 | $- | $(303,246,871.55) | $930,221.00 | $240,927,239.72 | $1,427,936.38 | $3,973,065.39 | $3,835,633.03 | $321,749,830.12 | $868,206.27 | $245,702,374.20 | $1,200,968.67 | ||||
102 | $681,240,383.62 | $4,723,923.91 | $4,504,199.35 | $680,844,384.13 | $- | $(303,070,596.61) | $930,221.00 | $239,997,018.72 | $1,411,121.35 | $3,973,065.39 | $3,833,995.38 | $321,610,760.10 | $868,206.27 | $244,834,167.93 | $1,186,826.36 | ||||
103 | $680,844,384.13 | $4,723,923.91 | $4,501,581.10 | $680,443,665.88 | $- | $(302,892,221.17) | $930,221.00 | $239,066,797.71 | $1,394,504.33 | $3,973,065.39 | $3,832,338.21 | $321,470,032.91 | $868,206.27 | $243,965,961.66 | $1,172,850.58 | ||||
104 | $680,443,665.88 | $4,723,923.91 | $4,498,931.65 | $680,038,172.65 | $- | $(302,711,720.19) | $930,221.00 | $238,136,576.71 | $1,378,082.99 | $3,973,065.39 | $3,830,661.29 | $321,327,628.81 | $868,206.27 | $243,097,755.39 | $1,159,039.38 | ||||
105 | $680,038,172.65 | $4,723,923.91 | $4,496,250.62 | $679,627,847.52 | $- | $(302,529,068.35) | $930,221.00 | $237,206,355.71 | $1,361,855.02 | $3,973,065.39 | $3,828,964.39 | $321,183,527.81 | $868,206.27 | $242,229,549.12 | $1,145,390.82 | ||||
106 | $679,627,847.52 | $4,723,923.91 | $4,493,537.65 | $679,212,632.93 | $- | $(302,344,240.01) | $930,221.00 | $236,276,134.71 | $1,345,818.15 | $3,973,065.39 | $3,827,247.27 | $321,037,709.69 | $868,206.27 | $241,361,342.85 | $1,131,902.98 | ||||
107 | $679,212,632.93 | $4,723,923.91 | $4,490,792.35 | $678,792,470.61 | $- | $(302,157,209.25) | $930,221.00 | $235,345,913.70 | $1,329,970.13 | $3,973,065.39 | $3,825,509.69 | $320,890,153.99 | $868,206.27 | $240,493,136.58 | $1,118,573.96 | ||||
108 | $678,792,470.61 | $4,723,923.91 | $4,488,014.34 | $678,367,301.60 | $- | $(301,967,949.81) | $930,221.00 | $234,415,692.70 | $1,314,308.72 | $3,973,065.39 | $3,823,751.41 | $320,740,840.00 | $868,206.27 | $239,624,930.32 | $1,105,401.91 | ||||
109 | $678,367,301.60 | $4,723,923.91 | $4,485,203.22 | $677,937,066.25 | $- | $(301,776,435.15) | $930,221.00 | $233,485,471.70 | $1,298,831.75 | $3,973,065.39 | $3,821,972.17 | $320,589,746.78 | $868,206.27 | $238,756,724.05 | $1,092,384.97 | ||||
110 | $677,937,066.25 | $4,723,923.91 | $4,482,358.61 | $677,501,704.18 | $- | $(301,582,638.38) | $930,221.00 | $232,555,250.69 | $1,283,537.02 | $3,973,065.39 | $3,820,171.73 | $320,436,853.12 | $868,206.27 | $237,888,517.78 | $1,079,521.31 | ||||
111 | $677,501,704.18 | $4,723,923.91 | $4,479,480.10 | $677,061,154.31 | $- | $(301,386,532.31) | $930,221.00 | $231,625,029.69 | $1,268,422.40 | $3,973,065.39 | $3,818,349.84 | $320,282,137.56 | $868,206.27 | $237,020,311.51 | $1,066,809.13 | ||||
112 | $677,061,154.31 | $4,723,923.91 | $4,476,567.28 | $676,615,354.80 | $- | $(301,188,089.43) | $930,221.00 | $230,694,808.69 | $1,253,485.77 | $3,973,065.39 | $3,816,506.24 | $320,125,578.41 | $868,206.27 | $236,152,105.24 | $1,054,246.65 | ||||
113 | $676,615,354.80 | $4,723,923.91 | $4,473,619.76 | $676,164,243.12 | $- | $(300,987,281.89) | $930,221.00 | $229,764,587.69 | $1,238,725.03 | $3,973,065.39 | $3,814,640.67 | $319,967,153.68 | $868,206.27 | $235,283,898.97 | $1,041,832.10 | ||||
114 | $676,164,243.12 | $4,723,923.91 | $4,470,637.12 | $675,707,755.96 | $- | $(300,784,081.51) | $930,221.00 | $228,834,366.68 | $1,224,138.11 | $3,973,065.39 | $3,812,752.87 | $319,806,841.15 | $868,206.27 | $234,415,692.70 | $1,029,563.74 | ||||
115 | $675,707,755.96 | $4,723,923.91 | $4,467,618.94 | $675,245,829.26 | $- | $(300,578,459.78) | $930,221.00 | $227,904,145.68 | $1,209,722.96 | $3,973,065.39 | $3,810,842.57 | $319,644,618.33 | $868,206.27 | $233,547,486.43 | $1,017,439.85 | ||||
116 | $675,245,829.26 | $4,723,923.91 | $4,464,564.79 | $674,778,398.21 | $- | $(300,370,387.85) | $930,221.00 | $226,973,924.68 | $1,195,477.56 | $3,973,065.39 | $3,808,909.51 | $319,480,462.45 | $868,206.27 | $232,679,280.16 | $1,005,458.73 | ||||
117 | $674,778,398.21 | $4,723,923.91 | $4,461,474.24 | $674,305,397.21 | $- | $(300,159,836.51) | $930,221.00 | $226,043,703.68 | $1,181,399.91 | $3,973,065.39 | $3,806,953.42 | $319,314,350.47 | $868,206.27 | $231,811,073.89 | $993,618.69 | ||||
118 | $674,305,397.21 | $4,723,923.91 | $4,458,346.87 | $673,826,759.90 | $- | $(299,946,776.23) | $930,221.00 | $225,113,482.67 | $1,167,488.03 | $3,973,065.39 | $3,804,974.01 | $319,146,259.09 | $868,206.27 | $230,942,867.62 | $981,918.08 | ||||
119 | $673,826,759.90 | $4,723,923.91 | $4,455,182.24 | $673,342,419.11 | $- | $(299,731,177.11) | $930,221.00 | $224,183,261.67 | $1,153,739.98 | $3,973,065.39 | $3,802,971.03 | $318,976,164.72 | $868,206.27 | $230,074,661.35 | $970,355.25 | ||||
120 | $673,342,419.11 | $4,723,923.91 | $4,451,979.89 | $672,852,306.87 | $- | $(299,513,008.89) | $930,221.00 | $223,253,040.67 | $1,140,153.82 | $3,973,065.39 | $3,800,944.17 | $318,804,043.49 | $868,206.27 | $229,206,455.08 | $958,928.59 | ||||
121 | $672,852,306.87 | $4,723,923.91 | $4,448,739.39 | $672,356,354.43 | $- | $(299,292,240.96) | $930,221.00 | $222,322,819.66 | $1,126,727.65 | $3,973,065.39 | $3,798,893.16 | $318,629,871.25 | $868,206.27 | $228,338,248.82 | $947,636.48 | ||||
122 | $672,356,354.43 | $4,723,923.91 | $4,445,460.27 | $671,854,492.17 | $- | $(299,068,842.34) | $930,221.00 | $221,392,598.66 | $1,113,459.58 | $3,973,065.39 | $3,796,817.71 | $318,453,623.57 | $868,206.27 | $227,470,042.55 | $936,477.34 | ||||
123 | $671,854,492.17 | $4,723,923.91 | $4,442,142.07 | $671,346,649.69 | $- | $(298,842,781.69) | $930,221.00 | $220,462,377.66 | $1,100,347.75 | $3,973,065.39 | $3,794,717.53 | $318,275,275.70 | $868,206.27 | $226,601,836.28 | $925,449.62 | ||||
124 | $671,346,649.69 | $4,723,923.91 | $4,438,784.34 | $670,832,755.72 | $- | $(298,614,027.29) | $930,221.00 | $219,532,156.66 | $1,087,390.32 | $3,973,065.39 | $3,792,592.32 | $318,094,802.63 | $868,206.27 | $225,733,630.01 | $914,551.75 | ||||
125 | $670,832,755.72 | $4,723,923.91 | $4,435,386.59 | $670,312,738.14 | $- | $(298,382,547.03) | $930,221.00 | $218,601,935.65 | $1,074,585.48 | $3,973,065.39 | $3,790,441.79 | $317,912,179.02 | $868,206.27 | $224,865,423.74 | $903,782.21 | ||||
126 | $670,312,738.14 | $4,723,923.91 | $4,431,948.36 | $669,786,524.00 | $- | $(298,148,308.43) | $930,221.00 | $217,671,714.65 | $1,061,931.43 | $3,973,065.39 | $3,788,265.63 | $317,727,379.26 | $868,206.27 | $223,997,217.47 | $893,139.49 | ||||
127 | $669,786,524.00 | $4,723,923.91 | $4,428,469.16 | $669,254,039.45 | $- | $(297,911,278.63) | $930,221.00 | $216,741,493.65 | $1,049,426.38 | $3,973,065.39 | $3,786,063.55 | $317,540,377.41 | $868,206.27 | $223,129,011.20 | $882,622.10 | ||||
128 | $669,254,039.45 | $4,723,923.91 | $4,424,948.50 | $668,715,209.78 | $- | $(297,671,424.36) | $930,221.00 | $215,811,272.64 | $1,037,068.59 | $3,973,065.39 | $3,783,835.22 | $317,351,147.23 | $868,206.27 | $222,260,804.93 | $872,228.56 | ||||
129 | $668,715,209.78 | $4,723,923.91 | $4,421,385.88 | $668,169,959.37 | $- | $(297,428,711.97) | $930,221.00 | $214,881,051.64 | $1,024,856.33 | $3,973,065.39 | $3,781,580.34 | $317,159,662.18 | $868,206.27 | $221,392,598.66 | $861,957.41 | ||||
130 | $668,169,959.37 | $4,723,923.91 | $4,417,780.82 | $667,618,211.72 | $- | $(297,183,107.40) | $930,221.00 | $213,950,830.64 | $1,012,787.87 | $3,973,065.39 | $3,779,298.59 | $316,965,895.37 | $868,206.27 | $220,524,392.39 | $851,807.21 | ||||
131 | $667,618,211.72 | $4,723,923.91 | $4,414,132.79 | $667,059,889.39 | $- | $(296,934,576.19) | $930,221.00 | $213,020,609.64 | $1,000,861.53 | $3,973,065.39 | $3,776,989.65 | $316,769,819.62 | $868,206.27 | $219,656,186.12 | $841,776.54 | ||||
132 | $667,059,889.39 | $4,723,923.91 | $4,410,441.30 | $666,494,914.06 | $- | $(296,683,083.46) | $930,221.00 | $212,090,388.63 | $989,075.63 | $3,973,065.39 | $3,774,653.19 | $316,571,407.42 | $868,206.27 | $218,787,979.85 | $831,863.98 | ||||
133 | $666,494,914.06 | $4,723,923.91 | $4,406,705.82 | $665,923,206.44 | $- | $(296,428,593.93) | $930,221.00 | $211,160,167.63 | $977,428.52 | $3,973,065.39 | $3,772,288.90 | $316,370,630.92 | $868,206.27 | $217,919,773.58 | $822,068.16 | ||||
134 | $665,923,206.44 | $4,723,923.91 | $4,402,925.82 | $665,344,686.30 | $- | $(296,171,071.88) | $930,221.00 | $210,229,946.63 | $965,918.56 | $3,973,065.39 | $3,769,896.43 | $316,167,461.95 | $868,206.27 | $217,051,567.31 | $812,387.68 | ||||
135 | $665,344,686.30 | $4,723,923.91 | $4,399,100.79 | $664,759,272.48 | $- | $(295,910,481.18) | $930,221.00 | $209,299,725.63 | $954,544.14 | $3,973,065.39 | $3,767,475.45 | $315,961,872.01 | $868,206.27 | $216,183,361.05 | $802,821.21 | ||||
136 | $664,759,272.48 | $4,723,923.91 | $4,395,230.17 | $664,166,882.82 | $- | $(295,646,785.25) | $930,221.00 | $208,369,504.62 | $943,303.66 | $3,973,065.39 | $3,765,025.63 | $315,753,832.24 | $868,206.27 | $215,315,154.78 | $793,367.38 | ||||
137 | $664,166,882.82 | $4,723,923.91 | $4,391,313.43 | $663,567,434.20 | $- | $(295,379,947.11) | $930,221.00 | $207,439,283.62 | $932,195.55 | $3,973,065.39 | $3,762,546.61 | $315,543,313.46 | $868,206.27 | $214,446,948.51 | $784,024.88 | ||||
138 | $663,567,434.20 | $4,723,923.91 | $4,387,350.02 | $662,960,842.51 | $- | $(295,109,929.31) | $930,221.00 | $206,509,062.62 | $921,218.24 | $3,973,065.39 | $3,760,038.05 | $315,330,286.11 | $868,206.27 | $213,578,742.24 | $774,792.39 | ||||
139 | $662,960,842.51 | $4,723,923.91 | $4,383,339.38 | $662,347,022.62 | $- | $(294,836,693.95) | $930,221.00 | $205,578,841.61 | $910,370.20 | $3,973,065.39 | $3,757,499.60 | $315,114,720.32 | $868,206.27 | $212,710,535.97 | $765,668.63 | ||||
140 | $662,347,022.62 | $4,723,923.91 | $4,379,280.95 | $661,725,888.41 | $- | $(294,560,202.70) | $930,221.00 | $204,648,620.61 | $899,649.90 | $3,973,065.39 | $3,754,930.90 | $314,896,585.83 | $868,206.27 | $211,842,329.70 | $756,652.30 | ||||
141 | $661,725,888.41 | $4,723,923.91 | $4,375,174.15 | $661,097,352.72 | $- | $(294,280,416.75) | $930,221.00 | $203,718,399.61 | $889,055.85 | $3,973,065.39 | $3,752,331.60 | $314,675,852.03 | $868,206.27 | $210,974,123.43 | $747,742.15 | ||||
142 | $661,097,352.72 | $4,723,923.91 | $4,371,018.43 | $660,461,327.35 | $- | $(293,997,296.86) | $930,221.00 | $202,788,178.61 | $878,586.54 | $3,973,065.39 | $3,749,701.32 | $314,452,487.95 | $868,206.27 | $210,105,917.16 | $738,936.92 | ||||
143 | $660,461,327.35 | $4,723,923.91 | $4,366,813.18 | $659,817,723.05 | $- | $(293,710,803.29) | $930,221.00 | $201,857,957.60 | $868,240.52 | $3,973,065.39 | $3,747,039.69 | $314,226,462.25 | $868,206.27 | $209,237,710.89 | $730,235.38 | ||||
144 | $659,817,723.05 | $4,723,923.91 | $4,362,557.82 | $659,166,449.51 | $- | $(293,420,895.84) | $930,221.00 | $200,927,736.60 | $858,016.34 | $3,973,065.39 | $3,744,346.35 | $313,997,743.21 | $868,206.27 | $208,369,504.62 | $721,636.31 | ||||
145 | $659,166,449.51 | $4,723,923.91 | $4,358,251.75 | $658,507,415.35 | $- | $(293,127,533.83) | $930,221.00 | $199,997,515.60 | $847,912.55 | $3,973,065.39 | $3,741,620.92 | $313,766,298.73 | $868,206.27 | $207,501,298.35 | $713,138.50 | ||||
146 | $658,507,415.35 | $4,723,923.91 | $4,353,894.38 | $657,840,528.09 | $- | $(292,830,676.10) | $930,221.00 | $199,067,294.59 | $837,927.73 | $3,973,065.39 | $3,738,863.01 | $313,532,096.35 | $868,206.27 | $206,633,092.08 | $704,740.75 | ||||
147 | $657,840,528.09 | $4,723,923.91 | $4,349,485.08 | $657,165,694.14 | $- | $(292,530,280.98) | $930,221.00 | $198,137,073.59 | $828,060.50 | $3,973,065.39 | $3,736,072.24 | $313,295,103.19 | $868,206.27 | $205,764,885.81 | $696,441.90 | ||||
148 | $657,165,694.14 | $4,723,923.91 | $4,345,023.23 | $656,482,818.83 | $- | $(292,226,306.34) | $930,221.00 | $197,206,852.59 | $818,309.47 | $3,973,065.39 | $3,733,248.21 | $313,055,286.00 | $868,206.27 | $204,896,679.55 | $688,240.77 | ||||
149 | $656,482,818.83 | $4,723,923.91 | $4,340,508.23 | $655,791,806.32 | $- | $(291,918,709.51) | $930,221.00 | $196,276,631.59 | $808,673.25 | $3,973,065.39 | $3,730,390.53 | $312,812,611.13 | $868,206.27 | $204,028,473.28 | $680,136.21 | ||||
150 | $655,791,806.32 | $4,723,923.91 | $4,335,939.42 | $655,092,559.66 | $- | $(291,607,447.34) | $930,221.00 | $195,346,410.58 | $799,150.52 | $3,973,065.39 | $3,727,498.80 | $312,567,044.53 | $868,206.27 | $203,160,267.01 | $672,127.10 | ||||
151 | $655,092,559.66 | $4,723,923.91 | $4,331,316.16 | $654,384,980.72 | $- | $(291,292,476.14) | $930,221.00 | $194,416,189.58 | $789,739.91 | $3,973,065.39 | $3,724,572.61 | $312,318,551.75 | $868,206.27 | $202,292,060.74 | $664,212.29 | ||||
152 | $654,384,980.72 | $4,723,923.91 | $4,326,637.82 | $653,668,970.21 | $- | $(290,973,751.72) | $930,221.00 | $193,485,968.58 | $780,440.13 | $3,973,065.39 | $3,721,611.55 | $312,067,097.90 | $868,206.27 | $201,423,854.47 | $656,390.69 | ||||
153 | $653,668,970.21 | $4,723,923.91 | $4,321,903.73 | $652,944,427.67 | $- | $(290,651,229.35) | $930,221.00 | $192,555,747.58 | $771,249.86 | $3,973,065.39 | $3,718,615.20 | $311,812,647.71 | $868,206.27 | $200,555,648.20 | $648,661.20 | ||||
154 | $652,944,427.67 | $4,723,923.91 | $4,317,113.22 | $652,211,251.42 | $- | $(290,324,863.79) | $930,221.00 | $191,625,526.57 | $762,167.81 | $3,973,065.39 | $3,715,583.16 | $311,555,165.47 | $868,206.27 | $199,687,441.93 | $641,022.72 | ||||
155 | $652,211,251.42 | $4,723,923.91 | $4,312,265.64 | $651,469,338.59 | $- | $(289,994,609.23) | $930,221.00 | $190,695,305.57 | $753,192.71 | $3,973,065.39 | $3,712,514.98 | $311,294,615.05 | $868,206.27 | $198,819,235.66 | $633,474.19 | ||||
156 | $651,469,338.59 | $4,723,923.91 | $4,307,360.29 | $650,718,585.07 | $- | $(289,660,419.33) | $930,221.00 | $189,765,084.57 | $744,323.30 | $3,973,065.39 | $3,709,410.24 | $311,030,959.89 | $868,206.27 | $197,951,029.39 | $626,014.56 | ||||
157 | $650,718,585.07 | $4,723,923.91 | $4,302,396.48 | $649,958,885.52 | $- | $(289,322,247.20) | $930,221.00 | $188,834,863.56 | $735,558.33 | $3,973,065.39 | $3,706,268.50 | $310,764,163.00 | $868,206.27 | $197,082,823.12 | $618,642.76 | ||||
158 | $649,958,885.52 | $4,723,923.91 | $4,297,373.53 | $649,190,133.33 | $- | $(288,980,045.38) | $930,221.00 | $187,904,642.56 | $726,896.57 | $3,973,065.39 | $3,703,089.33 | $310,494,186.94 | $868,206.27 | $196,214,616.85 | $611,357.78 | ||||
159 | $649,190,133.33 | $4,723,923.91 | $4,292,290.72 | $648,412,220.63 | $- | $(288,633,765.86) | $930,221.00 | $186,974,421.56 | $718,336.82 | $3,973,065.39 | $3,699,872.28 | $310,220,993.82 | $868,206.27 | $195,346,410.58 | $604,158.58 | ||||
160 | $648,412,220.63 | $4,723,923.91 | $4,287,147.35 | $647,625,038.26 | $- | $(288,283,360.04) | $930,221.00 | $186,044,200.56 | $709,877.86 | $3,973,065.39 | $3,696,616.89 | $309,944,545.32 | $868,206.27 | $194,478,204.31 | $597,044.15 | ||||
161 | $647,625,038.26 | $4,723,923.91 | $4,281,942.69 | $646,828,475.76 | $- | $(287,928,778.77) | $930,221.00 | $185,113,979.55 | $701,518.51 | $3,973,065.39 | $3,693,322.71 | $309,664,802.63 | $868,206.27 | $193,609,998.04 | $590,013.51 | ||||
162 | $646,828,475.76 | $4,723,923.91 | $4,276,676.01 | $646,022,421.37 | $- | $(287,569,972.28) | $930,221.00 | $184,183,758.55 | $693,257.60 | $3,973,065.39 | $3,689,989.27 | $309,381,726.50 | $868,206.27 | $192,741,791.78 | $583,065.65 | ||||
163 | $646,022,421.37 | $4,723,923.91 | $4,271,346.57 | $645,206,761.97 | $- | $(287,206,890.22) | $930,221.00 | $183,253,537.55 | $685,093.97 | $3,973,065.39 | $3,686,616.11 | $309,095,277.22 | $868,206.27 | $191,873,585.51 | $576,199.62 | ||||
164 | $645,206,761.97 | $4,723,923.91 | $4,265,953.62 | $644,381,383.12 | $- | $(286,839,481.65) | $930,221.00 | $182,323,316.54 | $677,026.47 | $3,973,065.39 | $3,683,202.76 | $308,805,414.59 | $868,206.27 | $191,005,379.24 | $569,414.43 | ||||
165 | $644,381,383.12 | $4,723,923.91 | $4,260,496.41 | $643,546,168.98 | $- | $(286,467,695.01) | $930,221.00 | $181,393,095.54 | $669,053.97 | $3,973,065.39 | $3,679,748.74 | $308,512,097.94 | $868,206.27 | $190,137,172.97 | $562,709.14 | ||||
166 | $643,546,168.98 | $4,723,923.91 | $4,254,974.17 | $642,701,002.37 | $- | $(286,091,478.13) | $930,221.00 | $180,462,874.54 | $661,175.36 | $3,973,065.39 | $3,676,253.55 | $308,215,286.09 | $868,206.27 | $189,268,966.70 | $556,082.82 | ||||
167 | $642,701,002.37 | $4,723,923.91 | $4,249,386.13 | $641,845,764.70 | $- | $(285,710,778.22) | $930,221.00 | $179,532,653.54 | $653,389.52 | $3,973,065.39 | $3,672,716.72 | $307,914,937.42 | $868,206.27 | $188,400,760.43 | $549,534.52 | ||||
168 | $641,845,764.70 | $4,723,923.91 | $4,243,731.51 | $640,980,335.94 | $- | $(285,325,541.87) | $930,221.00 | $178,602,432.53 | $645,695.36 | $3,973,065.39 | $3,669,137.74 | $307,611,009.77 | $868,206.27 | $187,532,554.16 | $543,063.34 | ||||
169 | $640,980,335.94 | $4,723,923.91 | $4,238,009.50 | $640,104,594.67 | $- | $(284,935,715.01) | $930,221.00 | $177,672,211.53 | $638,091.81 | $3,973,065.39 | $3,665,516.12 | $307,303,460.50 | $868,206.27 | $186,664,347.89 | $536,668.36 | ||||
170 | $640,104,594.67 | $4,723,923.91 | $4,232,219.30 | $639,218,418.00 | $- | $(284,541,242.94) | $930,221.00 | $176,741,990.53 | $630,577.80 | $3,973,065.39 | $3,661,851.34 | $306,992,246.44 | $868,206.27 | $185,796,141.62 | $530,348.68 | ||||
171 | $639,218,418.00 | $4,723,923.91 | $4,226,360.11 | $638,321,681.58 | $- | $(284,142,070.31) | $930,221.00 | $175,811,769.53 | $623,152.27 | $3,973,065.39 | $3,658,142.89 | $306,677,323.93 | $868,206.27 | $184,927,935.35 | $524,103.43 | ||||
172 | $638,321,681.58 | $4,723,923.91 | $4,220,431.11 | $637,414,259.59 | $- | $(283,738,141.11) | $930,221.00 | $174,881,548.52 | $615,814.18 | $3,973,065.39 | $3,654,390.25 | $306,358,648.79 | $868,206.27 | $184,059,729.08 | $517,931.72 | ||||
173 | $637,414,259.59 | $4,723,923.91 | $4,214,431.45 | $636,496,024.68 | $- | $(283,329,398.67) | $930,221.00 | $173,951,327.52 | $608,562.50 | $3,973,065.39 | $3,650,592.89 | $306,036,176.28 | $868,206.27 | $183,191,522.81 | $511,832.68 | ||||
174 | $636,496,024.68 | $4,723,923.91 | $4,208,360.30 | $635,566,848.02 | $- | $(282,915,785.61) | $930,221.00 | $173,021,106.52 | $601,396.22 | $3,973,065.39 | $3,646,750.28 | $305,709,861.17 | $868,206.27 | $182,323,316.54 | $505,805.46 | ||||
175 | $635,566,848.02 | $4,723,923.91 | $4,202,216.80 | $634,626,599.22 | $- | $(282,497,243.91) | $930,221.00 | $172,090,885.51 | $594,314.33 | $3,973,065.39 | $3,642,861.89 | $305,379,657.67 | $868,206.27 | $181,455,110.28 | $499,849.22 | ||||
176 | $634,626,599.22 | $4,723,923.91 | $4,196,000.10 | $633,675,146.34 | $- | $(282,073,714.84) | $930,221.00 | $171,160,664.51 | $587,315.83 | $3,973,065.39 | $3,638,927.16 | $305,045,519.43 | $868,206.27 | $180,586,904.01 | $493,963.12 | ||||
177 | $633,675,146.34 | $4,723,923.91 | $4,189,709.32 | $632,712,355.88 | $- | $(281,645,138.96) | $930,221.00 | $170,230,443.51 | $580,399.74 | $3,973,065.39 | $3,634,945.54 | $304,707,399.58 | $868,206.27 | $179,718,697.74 | $488,146.33 | ||||
178 | $632,712,355.88 | $4,723,923.91 | $4,183,343.58 | $631,738,092.73 | $- | $(281,211,456.14) | $930,221.00 | $169,300,222.51 | $573,565.09 | $3,973,065.39 | $3,630,916.48 | $304,365,250.66 | $868,206.27 | $178,850,491.47 | $482,398.04 | ||||
179 | $631,738,092.73 | $4,723,923.91 | $4,176,901.98 | $630,752,220.19 | $- | $(280,772,605.52) | $930,221.00 | $168,370,001.50 | $566,810.93 | $3,973,065.39 | $3,626,839.41 | $304,019,024.68 | $868,206.27 | $177,982,285.20 | $476,717.44 | ||||
180 | $630,752,220.19 | $4,723,923.91 | $4,170,383.63 | $629,754,599.91 | $- | $(280,328,525.52) | $930,221.00 | $167,439,780.50 | $560,136.30 | $3,973,065.39 | $3,622,713.75 | $303,668,673.03 | $868,206.27 | $177,114,078.93 | $471,103.73 | ||||
181 | $629,754,599.91 | $4,723,923.91 | $4,163,787.60 | $628,745,091.92 | $- | $(279,879,153.84) | $930,221.00 | $166,509,559.50 | $553,540.28 | $3,973,065.39 | $3,618,538.94 | $303,314,146.58 | $868,206.27 | $176,245,872.66 | $465,556.13 | ||||
182 | $628,745,091.92 | $4,723,923.91 | $4,157,112.97 | $627,723,554.56 | $- | $(279,424,427.40) | $930,221.00 | $165,579,338.49 | $547,021.92 | $3,973,065.39 | $3,614,314.37 | $302,955,395.55 | $868,206.27 | $175,377,666.39 | $460,073.85 | ||||
183 | $627,723,554.56 | $4,723,923.91 | $4,150,358.81 | $626,689,844.48 | $- | $(278,964,282.41) | $930,221.00 | $164,649,117.49 | $540,580.33 | $3,973,065.39 | $3,610,039.47 | $302,592,369.63 | $868,206.27 | $174,509,460.12 | $454,656.14 | ||||
184 | $626,689,844.48 | $4,723,923.91 | $4,143,524.17 | $625,643,816.63 | $- | $(278,498,654.30) | $930,221.00 | $163,718,896.49 | $534,214.58 | $3,973,065.39 | $3,605,713.62 | $302,225,017.85 | $868,206.27 | $173,641,253.85 | $449,302.22 | ||||
185 | $625,643,816.63 | $4,723,923.91 | $4,136,608.08 | $624,585,324.23 | $- | $(278,027,477.73) | $930,221.00 | $162,788,675.49 | $527,923.80 | $3,973,065.39 | $3,601,336.23 | $301,853,288.69 | $868,206.27 | $172,773,047.58 | $444,011.34 | ||||
186 | $624,585,324.23 | $4,723,923.91 | $4,129,609.58 | $623,514,218.76 | $- | $(277,550,686.59) | $930,221.00 | $161,858,454.48 | $521,707.10 | $3,973,065.39 | $3,596,906.68 | $301,477,129.97 | $868,206.27 | $171,904,841.31 | $438,782.77 | ||||
187 | $623,514,218.76 | $4,723,923.91 | $4,122,527.68 | $622,430,349.91 | $- | $(277,068,213.96) | $930,221.00 | $160,928,233.48 | $515,563.61 | $3,973,065.39 | $3,592,424.34 | $301,096,488.92 | $868,206.27 | $171,036,635.04 | $433,615.78 | ||||
188 | $622,430,349.91 | $4,723,923.91 | $4,115,361.40 | $621,333,565.60 | $- | $(276,579,992.15) | $930,221.00 | $159,998,012.48 | $509,492.46 | $3,973,065.39 | $3,587,888.60 | $300,711,312.12 | $868,206.27 | $170,168,428.77 | $428,509.62 | ||||
189 | $621,333,565.60 | $4,723,923.91 | $4,108,109.72 | $620,223,711.92 | $- | $(276,085,952.66) | $930,221.00 | $159,067,791.48 | $503,492.80 | $3,973,065.39 | $3,583,298.80 | $300,321,545.53 | $868,206.27 | $169,300,222.51 | $423,463.60 | ||||
190 | $620,223,711.92 | $4,723,923.91 | $4,100,771.64 | $619,100,633.15 | $- | $(275,586,026.15) | $930,221.00 | $158,137,570.47 | $497,563.79 | $3,973,065.39 | $3,578,654.31 | $299,927,134.44 | $868,206.27 | $168,432,016.24 | $418,476.99 | ||||
191 | $619,100,633.15 | $4,723,923.91 | $4,093,346.11 | $617,964,171.68 | $- | $(275,080,142.48) | $930,221.00 | $157,207,349.47 | $491,704.60 | $3,973,065.39 | $3,573,954.48 | $299,528,023.53 | $868,206.27 | $167,563,809.97 | $413,549.11 | ||||
192 | $617,964,171.68 | $4,723,923.91 | $4,085,832.09 | $616,814,168.05 | $- | $(274,568,230.67) | $930,221.00 | $156,277,128.47 | $485,914.41 | $3,973,065.39 | $3,569,198.64 | $299,124,156.77 | $868,206.27 | $166,695,603.70 | $408,679.26 | ||||
193 | $616,814,168.05 | $4,723,923.91 | $4,078,228.54 | $615,650,460.89 | $- | $(274,050,218.87) | $930,221.00 | $155,346,907.46 | $480,192.40 | $3,973,065.39 | $3,564,386.14 | $298,715,477.51 | $868,206.27 | $165,827,397.43 | $403,866.75 | ||||
194 | $615,650,460.89 | $4,723,923.91 | $4,070,534.39 | $614,472,886.91 | $- | $(273,526,034.40) | $930,221.00 | $154,416,686.46 | $474,537.77 | $3,973,065.39 | $3,559,516.28 | $298,301,928.40 | $868,206.27 | $164,959,191.16 | $399,110.92 | ||||
195 | $614,472,886.91 | $4,723,923.91 | $4,062,748.55 | $613,281,280.87 | $- | $(272,995,603.72) | $930,221.00 | $153,486,465.46 | $468,949.73 | $3,973,065.39 | $3,554,588.40 | $297,883,451.41 | $868,206.27 | $164,090,984.89 | $394,411.08 | ||||
196 | $613,281,280.87 | $4,723,923.91 | $4,054,869.93 | $612,075,475.56 | $- | $(272,458,852.38) | $930,221.00 | $152,556,244.46 | $463,427.49 | $3,973,065.39 | $3,549,601.80 | $297,459,987.81 | $868,206.27 | $163,222,778.62 | $389,766.60 | ||||
197 | $612,075,475.56 | $4,723,923.91 | $4,046,897.44 | $610,855,301.78 | $- | $(271,915,705.07) | $930,221.00 | $151,626,023.45 | $457,970.29 | $3,973,065.39 | $3,544,555.77 | $297,031,478.18 | $868,206.27 | $162,354,572.35 | $385,176.80 | ||||
198 | $610,855,301.78 | $4,723,923.91 | $4,038,829.94 | $609,620,588.32 | $- | $(271,366,085.58) | $930,221.00 | $150,695,802.45 | $452,577.34 | $3,973,065.39 | $3,539,449.62 | $296,597,862.41 | $868,206.27 | $161,486,366.08 | $380,641.05 | ||||
199 | $609,620,588.32 | $4,723,923.91 | $4,030,666.31 | $608,371,161.92 | $- | $(270,809,916.78) | $930,221.00 | $149,765,581.45 | $447,247.90 | $3,973,065.39 | $3,534,282.62 | $296,159,079.63 | $868,206.27 | $160,618,159.81 | $376,158.72 | ||||
200 | $608,371,161.92 | $4,723,923.91 | $4,022,405.40 | $607,106,847.26 | $- | $(270,247,120.63) | $930,221.00 | $148,835,360.44 | $441,981.22 | $3,973,065.39 | $3,529,054.05 | $295,715,068.29 | $868,206.27 | $159,749,953.54 | $371,729.16 | ||||
201 | $607,106,847.26 | $4,723,923.91 | $4,014,046.05 | $605,827,466.93 | $- | $(269,677,618.15) | $930,221.00 | $147,905,139.44 | $436,776.56 | $3,973,065.39 | $3,523,763.18 | $295,265,766.08 | $868,206.27 | $158,881,747.27 | $367,351.77 | ||||
202 | $605,827,466.93 | $4,723,923.91 | $4,005,587.09 | $604,532,841.41 | $- | $(269,101,329.45) | $930,221.00 | $146,974,918.44 | $431,633.18 | $3,973,065.39 | $3,518,409.26 | $294,811,109.94 | $868,206.27 | $158,013,541.01 | $363,025.93 | ||||
203 | $604,532,841.41 | $4,723,923.91 | $3,997,027.33 | $603,222,789.03 | $- | $(268,518,173.64) | $930,221.00 | $146,044,697.44 | $426,550.37 | $3,973,065.39 | $3,512,991.54 | $294,351,036.09 | $868,206.27 | $157,145,334.74 | $358,751.02 | ||||
204 | $603,222,789.03 | $4,723,923.91 | $3,988,365.58 | $601,897,125.96 | $- | $(267,928,068.90) | $930,221.00 | $145,114,476.43 | $421,527.42 | $3,973,065.39 | $3,507,509.27 | $293,885,479.96 | $868,206.27 | $156,277,128.47 | $354,526.46 | ||||
205 | $601,897,125.96 | $4,723,923.91 | $3,979,600.61 | $600,555,666.20 | $- | $(267,330,932.44) | $930,221.00 | $144,184,255.43 | $416,563.62 | $3,973,065.39 | $3,501,961.67 | $293,414,376.23 | $868,206.27 | $155,408,922.20 | $350,351.64 | ||||
206 | $600,555,666.20 | $4,723,923.91 | $3,970,731.20 | $599,198,221.50 | $- | $(266,726,680.44) | $930,221.00 | $143,254,034.43 | $411,658.27 | $3,973,065.39 | $3,496,347.96 | $292,937,658.79 | $868,206.27 | $154,540,715.93 | $346,225.99 | ||||
207 | $599,198,221.50 | $4,723,923.91 | $3,961,756.10 | $597,824,601.39 | $- | $(266,115,228.14) | $930,221.00 | $142,323,813.43 | $406,810.68 | $3,973,065.39 | $3,490,667.36 | $292,455,260.76 | $868,206.27 | $153,672,509.66 | $342,148.91 | ||||
208 | $597,824,601.39 | $4,723,923.91 | $3,952,674.05 | $596,434,613.11 | $- | $(265,496,489.72) | $930,221.00 | $141,393,592.42 | $402,020.18 | $3,973,065.39 | $3,484,919.07 | $291,967,114.43 | $868,206.27 | $152,804,303.39 | $338,119.85 | ||||
209 | $596,434,613.11 | $4,723,923.91 | $3,943,483.77 | $595,028,061.63 | $- | $(264,870,378.37) | $930,221.00 | $140,463,371.42 | $397,286.09 | $3,973,065.39 | $3,479,102.28 | $291,473,151.31 | $868,206.27 | $151,936,097.12 | $334,138.24 | ||||
210 | $595,028,061.63 | $4,723,923.91 | $3,934,183.99 | $593,604,749.58 | $- | $(264,236,806.23) | $930,221.00 | $139,533,150.42 | $392,607.74 | $3,973,065.39 | $3,473,216.17 | $290,973,302.09 | $868,206.27 | $151,067,890.85 | $330,203.51 | ||||
211 | $593,604,749.58 | $4,723,923.91 | $3,924,773.39 | $592,164,477.23 | $- | $(263,595,684.40) | $930,221.00 | $138,602,929.41 | $387,984.49 | $3,973,065.39 | $3,467,259.93 | $290,467,496.62 | $868,206.27 | $150,199,684.58 | $326,315.11 | ||||
212 | $592,164,477.23 | $4,723,923.91 | $3,915,250.65 | $590,707,042.48 | $- | $(262,946,922.91) | $930,221.00 | $137,672,708.41 | $383,415.68 | $3,973,065.39 | $3,461,232.72 | $289,955,663.95 | $868,206.27 | $149,331,478.31 | $322,472.50 | ||||
213 | $590,707,042.48 | $4,723,923.91 | $3,905,614.44 | $589,232,240.83 | $- | $(262,290,430.73) | $930,221.00 | $136,742,487.41 | $378,900.67 | $3,973,065.39 | $3,455,133.68 | $289,437,732.23 | $868,206.27 | $148,463,272.04 | $318,675.15 | ||||
214 | $589,232,240.83 | $4,723,923.91 | $3,895,863.40 | $587,739,865.34 | $- | $(261,626,115.74) | $930,221.00 | $135,812,266.41 | $374,438.83 | $3,973,065.39 | $3,448,961.97 | $288,913,628.80 | $868,206.27 | $147,595,065.77 | $314,922.51 | ||||
215 | $587,739,865.34 | $4,723,923.91 | $3,885,996.17 | $586,229,706.58 | $- | $(260,953,884.72) | $930,221.00 | $134,882,045.40 | $370,029.53 | $3,973,065.39 | $3,442,716.71 | $288,383,280.12 | $868,206.27 | $146,726,859.50 | $311,214.06 | ||||
216 | $586,229,706.58 | $4,723,923.91 | $3,876,011.36 | $584,701,552.66 | $- | $(260,273,643.34) | $930,221.00 | $133,951,824.40 | $365,672.15 | $3,973,065.39 | $3,436,397.03 | $287,846,611.76 | $868,206.27 | $145,858,653.24 | $307,549.28 | ||||
217 | $584,701,552.66 | $4,723,923.91 | $3,865,907.57 | $583,155,189.14 | $- | $(259,585,296.16) | $930,221.00 | $133,021,603.40 | $361,366.09 | $3,973,065.39 | $3,430,002.05 | $287,303,548.42 | $868,206.27 | $144,990,446.97 | $303,927.65 | ||||
218 | $583,155,189.14 | $4,723,923.91 | $3,855,683.38 | $581,590,399.04 | $- | $(258,888,746.57) | $930,221.00 | $132,091,382.39 | $357,110.73 | $3,973,065.39 | $3,423,530.87 | $286,754,013.89 | $868,206.27 | $144,122,240.70 | $300,348.67 | ||||
219 | $581,590,399.04 | $4,723,923.91 | $3,845,337.36 | $580,006,962.78 | $- | $(258,183,896.86) | $930,221.00 | $131,161,161.39 | $352,905.48 | $3,973,065.39 | $3,416,982.58 | $286,197,931.07 | $868,206.27 | $143,254,034.43 | $296,811.84 | ||||
220 | $580,006,962.78 | $4,723,923.91 | $3,834,868.06 | $578,404,658.17 | $- | $(257,470,648.10) | $930,221.00 | $130,230,940.39 | $348,749.75 | $3,973,065.39 | $3,410,356.25 | $285,635,221.93 | $868,206.27 | $142,385,828.16 | $293,316.66 | ||||
221 | $578,404,658.17 | $4,723,923.91 | $3,824,274.00 | $576,783,260.38 | $- | $(256,748,900.21) | $930,221.00 | $129,300,719.39 | $344,642.96 | $3,973,065.39 | $3,403,650.97 | $285,065,807.50 | $868,206.27 | $141,517,621.89 | $289,862.63 | ||||
222 | $576,783,260.38 | $4,723,923.91 | $3,813,553.71 | $575,142,541.89 | $- | $(256,018,551.92) | $930,221.00 | $128,370,498.38 | $340,584.53 | $3,973,065.39 | $3,396,865.78 | $284,489,607.88 | $868,206.27 | $140,649,415.62 | $286,449.28 | ||||
223 | $575,142,541.89 | $4,723,923.91 | $3,802,705.66 | $573,482,272.47 | $- | $(255,279,500.74) | $930,221.00 | $127,440,277.38 | $336,573.89 | $3,973,065.39 | $3,389,999.74 | $283,906,542.23 | $868,206.27 | $139,781,209.35 | $283,076.12 | ||||
224 | $573,482,272.47 | $4,723,923.91 | $3,791,728.36 | $571,802,219.16 | $- | $(254,531,642.98) | $930,221.00 | $126,510,056.38 | $332,610.48 | $3,973,065.39 | $3,383,051.89 | $283,316,528.72 | $868,206.27 | $138,913,003.08 | $279,742.69 | ||||
225 | $571,802,219.16 | $4,723,923.91 | $3,780,620.25 | $570,102,146.20 | $- | $(253,774,873.68) | $930,221.00 | $125,579,835.38 | $328,693.74 | $3,973,065.39 | $3,376,021.24 | $282,719,484.57 | $868,206.27 | $138,044,796.81 | $276,448.51 | ||||
226 | $570,102,146.20 | $4,723,923.91 | $3,769,379.77 | $568,381,815.05 | $- | $(253,009,086.67) | $930,221.00 | $124,649,614.37 | $324,823.12 | $3,973,065.39 | $3,368,906.82 | $282,115,325.99 | $868,206.27 | $137,176,590.54 | $273,193.12 | ||||
227 | $568,381,815.05 | $4,723,923.91 | $3,758,005.35 | $566,640,984.30 | $- | $(252,234,174.47) | $930,221.00 | $123,719,393.37 | $320,998.08 | $3,973,065.39 | $3,361,707.62 | $281,503,968.21 | $868,206.27 | $136,308,384.27 | $269,976.06 | ||||
228 | $566,640,984.30 | $4,723,923.91 | $3,746,495.39 | $564,879,409.68 | $- | $(251,450,028.37) | $930,221.00 | $122,789,172.37 | $317,218.09 | $3,973,065.39 | $3,354,422.63 | $280,885,325.45 | $868,206.27 | $135,440,178.00 | $266,796.89 | ||||
229 | $564,879,409.68 | $4,723,923.91 | $3,734,848.28 | $563,096,844.00 | $- | $(250,656,538.32) | $930,221.00 | $121,858,951.36 | $313,482.61 | $3,973,065.39 | $3,347,050.84 | $280,259,310.89 | $868,206.27 | $134,571,971.74 | $263,655.16 | ||||
230 | $563,096,844.00 | $4,723,923.91 | $3,723,062.38 | $561,293,037.13 | $- | $(249,853,592.98) | $930,221.00 | $120,928,730.36 | $309,791.11 | $3,973,065.39 | $3,339,591.20 | $279,625,836.70 | $868,206.27 | $133,703,765.47 | $260,550.42 | ||||
231 | $561,293,037.13 | $4,723,923.91 | $3,711,136.03 | $559,467,735.97 | $- | $(249,041,079.69) | $930,221.00 | $119,998,509.36 | $306,143.09 | $3,973,065.39 | $3,332,042.68 | $278,984,813.98 | $868,206.27 | $132,835,559.20 | $257,482.24 | ||||
232 | $559,467,735.97 | $4,723,923.91 | $3,699,067.58 | $557,620,684.38 | $- | $(248,218,884.43) | $930,221.00 | $119,068,288.36 | $302,538.02 | $3,973,065.39 | $3,324,404.20 | $278,336,152.79 | $868,206.27 | $131,967,352.93 | $254,450.19 | ||||
233 | $557,620,684.38 | $4,723,923.91 | $3,686,855.31 | $555,751,623.18 | $- | $(247,386,891.82) | $930,221.00 | $118,138,067.35 | $298,975.41 | $3,973,065.39 | $3,316,674.70 | $277,679,762.09 | $868,206.27 | $131,099,146.66 | $251,453.85 | ||||
234 | $555,751,623.18 | $4,723,923.91 | $3,674,497.52 | $553,860,290.10 | $- | $(246,544,985.13) | $930,221.00 | $117,207,846.35 | $295,454.75 | $3,973,065.39 | $3,308,853.10 | $277,015,549.80 | $868,206.27 | $130,230,940.39 | $248,492.79 | ||||
235 | $553,860,290.10 | $4,723,923.91 | $3,661,992.48 | $551,946,419.76 | $- | $(245,693,046.21) | $930,221.00 | $116,277,625.35 | $291,975.54 | $3,973,065.39 | $3,300,938.30 | $276,343,422.71 | $868,206.27 | $129,362,734.12 | $245,566.60 | ||||
236 | $551,946,419.76 | $4,723,923.91 | $3,649,338.42 | $550,009,743.59 | $- | $(244,830,955.53) | $930,221.00 | $115,347,404.34 | $288,537.31 | $3,973,065.39 | $3,292,929.18 | $275,663,286.49 | $868,206.27 | $128,494,527.85 | $242,674.87 | ||||
237 | $550,009,743.59 | $4,723,923.91 | $3,636,533.58 | $548,049,989.85 | $- | $(243,958,592.11) | $930,221.00 | $114,417,183.34 | $285,139.57 | $3,973,065.39 | $3,284,824.63 | $274,975,045.72 | $868,206.27 | $127,626,321.58 | $239,817.19 | ||||
238 | $548,049,989.85 | $4,723,923.91 | $3,623,576.16 | $546,066,883.52 | $- | $(243,075,833.53) | $930,221.00 | $113,486,962.34 | $281,781.83 | $3,973,065.39 | $3,276,623.50 | $274,278,603.82 | $868,206.27 | $126,758,115.31 | $236,993.16 | ||||
239 | $546,066,883.52 | $4,723,923.91 | $3,610,464.33 | $544,060,146.36 | $- | $(242,182,555.94) | $930,221.00 | $112,556,741.34 | $278,463.64 | $3,973,065.39 | $3,268,324.64 | $273,573,863.07 | $868,206.27 | $125,889,909.04 | $234,202.39 | ||||
240 | $544,060,146.36 | $4,723,923.91 | $3,597,196.26 | $542,029,496.76 | $- | $(241,278,633.99) | $930,221.00 | $111,626,520.33 | $275,184.52 | $3,973,065.39 | $3,259,926.90 | $272,860,724.58 | $868,206.27 | $125,021,702.77 | $231,444.48 | ||||
241 | $542,029,496.76 | $4,723,923.91 | $3,583,770.09 | $539,974,649.79 | $- | $(240,363,940.84) | $930,221.00 | $110,696,299.33 | $271,944.01 | $3,973,065.39 | $3,251,429.09 | $272,139,088.27 | $868,206.27 | $124,153,496.50 | $228,719.04 | ||||
242 | $539,974,649.79 | $4,723,923.91 | $3,570,183.93 | $537,895,317.10 | $- | $(239,438,348.13) | $930,221.00 | $109,766,078.33 | $268,741.67 | $3,973,065.39 | $3,242,830.01 | $271,408,852.89 | $868,206.27 | $123,285,290.23 | $226,025.70 | ||||
243 | $537,895,317.10 | $4,723,923.91 | $3,556,435.88 | $535,791,206.93 | $- | $(238,501,725.99) | $930,221.00 | $108,835,857.33 | $265,577.03 | $3,973,065.39 | $3,234,128.47 | $270,669,915.96 | $868,206.27 | $122,417,083.97 | $223,364.08 | ||||
244 | $535,791,206.93 | $4,723,923.91 | $3,542,524.00 | $533,662,024.02 | $- | $(237,553,942.98) | $930,221.00 | $107,905,636.32 | $262,449.66 | $3,973,065.39 | $3,225,323.24 | $269,922,173.81 | $868,206.27 | $121,548,877.70 | $220,733.80 | ||||
245 | $533,662,024.02 | $4,723,923.91 | $3,528,446.35 | $531,507,469.61 | $- | $(236,594,866.13) | $930,221.00 | $106,975,415.32 | $259,359.12 | $3,973,065.39 | $3,216,413.09 | $269,165,521.51 | $868,206.27 | $120,680,671.43 | $218,134.49 | ||||
246 | $531,507,469.61 | $4,723,923.91 | $3,514,200.95 | $529,327,241.36 | $- | $(235,624,360.84) | $930,221.00 | $106,045,194.32 | $256,304.97 | $3,973,065.39 | $3,207,396.77 | $268,399,852.88 | $868,206.27 | $119,812,465.16 | $215,565.79 | ||||
247 | $529,327,241.36 | $4,723,923.91 | $3,499,785.80 | $527,121,033.35 | $- | $(234,642,290.94) | $930,221.00 | $105,114,973.31 | $253,286.78 | $3,973,065.39 | $3,198,273.00 | $267,625,060.49 | $868,206.27 | $118,944,258.89 | $213,027.34 | ||||
248 | $527,121,033.35 | $4,723,923.91 | $3,485,198.87 | $524,888,536.00 | $- | $(233,648,518.61) | $930,221.00 | $104,184,752.31 | $250,304.14 | $3,973,065.39 | $3,189,040.52 | $266,841,035.61 | $868,206.27 | $118,076,052.62 | $210,518.79 | ||||
249 | $524,888,536.00 | $4,723,923.91 | $3,470,438.13 | $522,629,436.03 | $- | $(232,642,904.42) | $930,221.00 | $103,254,531.31 | $247,356.62 | $3,973,065.39 | $3,179,698.02 | $266,047,668.23 | $868,206.27 | $117,207,846.35 | $208,039.77 | ||||
250 | $522,629,436.03 | $4,723,923.91 | $3,455,501.50 | $520,343,416.47 | $- | $(231,625,307.26) | $930,221.00 | $102,324,310.31 | $244,443.81 | $3,973,065.39 | $3,170,244.19 | $265,244,847.02 | $868,206.27 | $116,339,640.08 | $205,589.94 | ||||
251 | $520,343,416.47 | $4,723,923.91 | $3,440,386.88 | $518,030,156.52 | $- | $(230,595,584.33) | $930,221.00 | $101,394,089.30 | $241,565.30 | $3,973,065.39 | $3,160,677.71 | $264,432,459.34 | $868,206.27 | $115,471,433.81 | $203,168.97 | ||||
252 | $518,030,156.52 | $4,723,923.91 | $3,425,092.16 | $515,689,331.58 | $- | $(229,553,591.15) | $930,221.00 | $100,463,868.30 | $238,720.69 | $3,973,065.39 | $3,150,997.24 | $263,610,391.18 | $868,206.27 | $114,603,227.54 | $200,776.50 | ||||
253 | $515,689,331.58 | $4,723,923.91 | $3,409,615.18 | $513,320,613.21 | $- | $(228,499,181.49) | $930,221.00 | $99,533,647.30 | $235,909.57 | $3,973,065.39 | $3,141,201.41 | $262,778,527.20 | $868,206.27 | $113,735,021.27 | $198,412.20 | ||||
254 | $513,320,613.21 | $4,723,923.91 | $3,393,953.78 | $510,923,669.00 | $- | $(227,432,207.41) | $930,221.00 | $98,603,426.29 | $233,131.56 | $3,973,065.39 | $3,131,288.86 | $261,936,750.66 | $868,206.27 | $112,866,815.00 | $196,075.75 | ||||
255 | $510,923,669.00 | $4,723,923.91 | $3,378,105.75 | $508,498,162.62 | $- | $(226,352,519.19) | $930,221.00 | $97,673,205.29 | $230,386.26 | $3,973,065.39 | $3,121,258.18 | $261,084,943.45 | $868,206.27 | $111,998,608.73 | $193,766.81 | ||||
256 | $508,498,162.62 | $4,723,923.91 | $3,362,068.88 | $506,043,753.73 | $- | $(225,259,965.31) | $930,221.00 | $96,742,984.29 | $227,673.28 | $3,973,065.39 | $3,111,107.99 | $260,222,986.04 | $868,206.27 | $111,130,402.47 | $191,485.06 | ||||
257 | $506,043,753.73 | $4,723,923.91 | $3,345,840.92 | $503,560,097.91 | $- | $(224,154,392.49) | $930,221.00 | $95,812,763.29 | $224,992.26 | $3,973,065.39 | $3,100,836.84 | $259,350,757.48 | $868,206.27 | $110,262,196.20 | $189,230.18 | ||||
258 | $503,560,097.91 | $4,723,923.91 | $3,329,419.57 | $501,046,846.67 | $- | $(223,035,645.57) | $930,221.00 | $94,882,542.28 | $222,342.81 | $3,973,065.39 | $3,090,443.29 | $258,468,135.38 | $868,206.27 | $109,393,989.93 | $187,001.85 | ||||
259 | $501,046,846.67 | $4,723,923.91 | $3,312,802.55 | $498,503,647.33 | $- | $(221,903,567.58) | $930,221.00 | $93,952,321.28 | $219,724.55 | $3,973,065.39 | $3,079,925.90 | $257,574,995.89 | $868,206.27 | $108,525,783.66 | $184,799.76 | ||||
260 | $498,503,647.33 | $4,723,923.91 | $3,295,987.53 | $495,930,143.03 | $- | $(220,757,999.67) | $930,221.00 | $93,022,100.28 | $217,137.13 | $3,973,065.39 | $3,069,283.18 | $256,671,213.68 | $868,206.27 | $107,657,577.39 | $182,623.60 | ||||
261 | $495,930,143.03 | $4,723,923.91 | $3,278,972.13 | $493,325,972.66 | $- | $(219,598,781.08) | $930,221.00 | $92,091,879.28 | $214,580.17 | $3,973,065.39 | $3,058,513.65 | $255,756,661.93 | $868,206.27 | $106,789,371.12 | $180,473.07 | ||||
262 | $493,325,972.66 | $4,723,923.91 | $3,261,753.97 | $490,690,770.80 | $- | $(218,425,749.15) | $930,221.00 | $91,161,658.27 | $212,053.33 | $3,973,065.39 | $3,047,615.78 | $254,831,212.31 | $868,206.27 | $105,921,164.85 | $178,347.87 | ||||
263 | $490,690,770.80 | $4,723,923.91 | $3,244,330.64 | $488,024,167.68 | $- | $(217,238,739.29) | $930,221.00 | $90,231,437.27 | $209,556.24 | $3,973,065.39 | $3,036,588.05 | $253,894,734.97 | $868,206.27 | $105,052,958.58 | $176,247.69 | ||||
264 | $488,024,167.68 | $4,723,923.91 | $3,226,699.70 | $485,325,789.11 | $- | $(216,037,584.92) | $930,221.00 | $89,301,216.27 | $207,088.56 | $3,973,065.39 | $3,025,428.92 | $252,947,098.49 | $868,206.27 | $104,184,752.31 | $174,172.24 | ||||
265 | $485,325,789.11 | $4,723,923.91 | $3,208,858.66 | $482,595,256.45 | $- | $(214,822,117.51) | $930,221.00 | $88,370,995.26 | $204,649.94 | $3,973,065.39 | $3,014,136.81 | $251,988,169.90 | $868,206.27 | $103,316,546.04 | $172,121.23 | ||||
266 | $482,595,256.45 | $4,723,923.91 | $3,190,805.03 | $479,832,186.57 | $- | $(213,592,166.50) | $930,221.00 | $87,440,774.26 | $202,240.03 | $3,973,065.39 | $3,002,710.14 | $251,017,814.65 | $868,206.27 | $102,448,339.77 | $170,094.37 | ||||
267 | $479,832,186.57 | $4,723,923.91 | $3,172,536.27 | $477,036,191.73 | $- | $(212,347,559.30) | $930,221.00 | $86,510,553.26 | $199,858.50 | $3,973,065.39 | $2,991,147.31 | $250,035,896.57 | $868,206.27 | $101,580,133.50 | $168,091.38 | ||||
268 | $477,036,191.73 | $4,723,923.91 | $3,154,049.82 | $474,206,879.60 | $- | $(211,088,121.26) | $930,221.00 | $85,580,332.26 | $197,505.01 | $3,973,065.39 | $2,979,446.70 | $249,042,277.88 | $868,206.27 | $100,711,927.23 | $166,111.98 | ||||
269 | $474,206,879.60 | $4,723,923.91 | $3,135,343.08 | $471,343,853.18 | $- | $(209,813,675.67) | $930,221.00 | $84,650,111.25 | $195,179.24 | $3,973,065.39 | $2,967,606.67 | $248,036,819.15 | $868,206.27 | $99,843,720.96 | $164,155.88 | ||||
270 | $471,343,853.18 | $4,723,923.91 | $3,116,413.43 | $468,446,710.72 | $- | $(208,524,043.68) | $930,221.00 | $83,719,890.25 | $192,880.86 | $3,973,065.39 | $2,955,625.55 | $247,019,379.30 | $868,206.27 | $98,975,514.70 | $162,222.82 | ||||
271 | $468,446,710.72 | $4,723,923.91 | $3,097,258.21 | $465,515,045.69 | $- | $(207,219,044.35) | $930,221.00 | $82,789,669.25 | $190,609.54 | $3,973,065.39 | $2,943,501.66 | $245,989,815.56 | $868,206.27 | $98,107,308.43 | $160,312.53 | ||||
272 | $465,515,045.69 | $4,723,923.91 | $3,077,874.74 | $462,548,446.71 | $- | $(205,898,494.54) | $930,221.00 | $81,859,448.24 | $188,364.97 | $3,973,065.39 | $2,931,233.30 | $244,947,983.46 | $868,206.27 | $97,239,102.16 | $158,424.73 | ||||
273 | $462,548,446.71 | $4,723,923.91 | $3,058,260.29 | $459,546,497.52 | $- | $(204,562,208.96) | $930,221.00 | $80,929,227.24 | $186,146.83 | $3,973,065.39 | $2,918,818.75 | $243,893,736.82 | $868,206.27 | $96,370,895.89 | $156,559.16 | ||||
274 | $459,546,497.52 | $4,723,923.91 | $3,038,412.12 | $456,508,776.87 | $- | $(203,210,000.10) | $930,221.00 | $79,999,006.24 | $183,954.81 | $3,973,065.39 | $2,906,256.26 | $242,826,927.68 | $868,206.27 | $95,502,689.62 | $154,715.55 | ||||
275 | $456,508,776.87 | $4,723,923.91 | $3,018,327.43 | $453,434,858.51 | $- | $(201,841,678.21) | $930,221.00 | $79,068,785.24 | $181,788.61 | $3,973,065.39 | $2,893,544.08 | $241,747,406.37 | $868,206.27 | $94,634,483.35 | $152,893.66 | ||||
276 | $453,434,858.51 | $4,723,923.91 | $2,998,003.42 | $450,324,311.11 | $- | $(200,457,051.30) | $930,221.00 | $78,138,564.23 | $179,647.91 | $3,973,065.39 | $2,880,680.43 | $240,655,021.41 | $868,206.27 | $93,766,277.08 | $151,093.22 | ||||
277 | $450,324,311.11 | $4,723,923.91 | $2,977,437.22 | $447,176,698.19 | $- | $(199,055,925.07) | $930,221.00 | $77,208,343.23 | $177,532.42 | $3,973,065.39 | $2,867,663.48 | $239,549,619.50 | $868,206.27 | $92,898,070.81 | $149,313.99 | ||||
278 | $447,176,698.19 | $4,723,923.91 | $2,956,625.95 | $443,991,578.08 | $- | $(197,638,102.91) | $930,221.00 | $76,278,122.23 | $175,441.84 | $3,973,065.39 | $2,854,491.43 | $238,431,045.53 | $868,206.27 | $92,029,864.54 | $147,555.70 | ||||
279 | $443,991,578.08 | $4,723,923.91 | $2,935,566.69 | $440,768,503.83 | $- | $(196,203,385.88) | $930,221.00 | $75,347,901.23 | $173,375.88 | $3,973,065.39 | $2,841,162.42 | $237,299,142.56 | $868,206.27 | $91,161,658.27 | $145,818.12 | ||||
280 | $440,768,503.83 | $4,723,923.91 | $2,914,256.49 | $437,507,023.19 | $- | $(194,751,572.65) | $930,221.00 | $74,417,680.22 | $171,334.25 | $3,973,065.39 | $2,827,674.58 | $236,153,751.74 | $868,206.27 | $90,293,452.00 | $144,101.00 | ||||
281 | $437,507,023.19 | $4,723,923.91 | $2,892,692.36 | $434,206,678.49 | $- | $(193,282,459.50) | $930,221.00 | $73,487,459.22 | $169,316.66 | $3,973,065.39 | $2,814,026.01 | $234,994,712.36 | $868,206.27 | $89,425,245.73 | $142,404.10 | ||||
282 | $434,206,678.49 | $4,723,923.91 | $2,870,871.26 | $430,867,006.64 | $- | $(191,795,840.29) | $930,221.00 | $72,557,238.22 | $167,322.83 | $3,973,065.39 | $2,800,214.81 | $233,821,861.78 | $868,206.27 | $88,557,039.46 | $140,727.19 | ||||
283 | $430,867,006.64 | $4,723,923.91 | $2,848,790.15 | $427,487,539.01 | $- | $(190,291,506.42) | $930,221.00 | $71,627,017.21 | $165,352.47 | $3,973,065.39 | $2,786,239.04 | $232,635,035.42 | $868,206.27 | $87,688,833.20 | $139,070.02 | ||||
284 | $427,487,539.01 | $4,723,923.91 | $2,826,445.91 | $424,067,801.38 | $- | $(188,769,246.78) | $930,221.00 | $70,696,796.21 | $163,405.32 | $3,973,065.39 | $2,772,096.72 | $231,434,066.75 | $868,206.27 | $86,820,626.93 | $137,432.37 | ||||
285 | $424,067,801.38 | $4,723,923.91 | $2,803,835.42 | $420,607,313.90 | $- | $(187,228,847.79) | $930,221.00 | $69,766,575.21 | $161,481.10 | $3,973,065.39 | $2,757,785.89 | $230,218,787.24 | $868,206.27 | $85,952,420.66 | $135,814.00 | ||||
286 | $420,607,313.90 | $4,723,923.91 | $2,780,955.50 | $417,105,590.99 | $- | $(185,670,093.28) | $930,221.00 | $68,836,354.21 | $159,579.54 | $3,973,065.39 | $2,743,304.53 | $228,989,026.37 | $868,206.27 | $85,084,214.39 | $134,214.68 | ||||
287 | $417,105,590.99 | $4,723,923.91 | $2,757,802.94 | $413,562,141.28 | $- | $(184,092,764.53) | $930,221.00 | $67,906,133.20 | $157,700.37 | $3,973,065.39 | $2,728,650.60 | $227,744,611.58 | $868,206.27 | $84,216,008.12 | $132,634.20 | ||||
288 | $413,562,141.28 | $4,723,923.91 | $2,734,374.49 | $409,976,467.55 | $- | $(182,496,640.22) | $930,221.00 | $66,975,912.20 | $155,843.33 | $3,973,065.39 | $2,713,822.06 | $226,485,368.25 | $868,206.27 | $83,347,801.85 | $131,072.34 | ||||
289 | $409,976,467.55 | $4,723,923.91 | $2,710,666.87 | $406,348,066.67 | $- | $(180,881,496.37) | $930,221.00 | $66,045,691.20 | $154,008.16 | $3,973,065.39 | $2,698,816.82 | $225,211,119.68 | $868,206.27 | $82,479,595.58 | $129,528.86 | ||||
290 | $406,348,066.67 | $4,723,923.91 | $2,686,676.75 | $402,676,429.49 | $- | $(179,247,106.34) | $930,221.00 | $65,115,470.19 | $152,194.59 | $3,973,065.39 | $2,683,632.78 | $223,921,687.06 | $868,206.27 | $81,611,389.31 | $128,003.56 | ||||
291 | $402,676,429.49 | $4,723,923.91 | $2,662,400.76 | $398,961,040.80 | $- | $(177,593,240.80) | $930,221.00 | $64,185,249.19 | $150,402.39 | $3,973,065.39 | $2,668,267.80 | $222,616,889.47 | $868,206.27 | $80,743,183.04 | $126,496.22 | ||||
292 | $398,961,040.80 | $4,723,923.91 | $2,637,835.49 | $395,201,379.25 | $- | $(175,919,667.67) | $930,221.00 | $63,255,028.19 | $148,631.29 | $3,973,065.39 | $2,652,719.74 | $221,296,543.81 | $868,206.27 | $79,874,976.77 | $125,006.63 | ||||
293 | $395,201,379.25 | $4,723,923.91 | $2,612,977.50 | $391,396,917.30 | $- | $(174,226,152.12) | $930,221.00 | $62,324,807.19 | $146,881.04 | $3,973,065.39 | $2,636,986.40 | $219,960,464.82 | $868,206.27 | $79,006,770.50 | $123,534.59 | ||||
294 | $391,396,917.30 | $4,723,923.91 | $2,587,823.31 | $387,547,121.08 | $- | $(172,512,456.50) | $930,221.00 | $61,394,586.18 | $145,151.41 | $3,973,065.39 | $2,621,065.58 | $218,608,465.00 | $868,206.27 | $78,138,564.23 | $122,079.87 | ||||
295 | $387,547,121.08 | $4,723,923.91 | $2,562,369.37 | $383,651,450.41 | $- | $(170,778,340.36) | $930,221.00 | $60,464,365.18 | $143,442.14 | $3,973,065.39 | $2,604,955.05 | $217,240,354.65 | $868,206.27 | $77,270,357.96 | $120,642.29 | ||||
296 | $383,651,450.41 | $4,723,923.91 | $2,536,612.12 | $379,709,358.62 | $- | $(169,023,560.36) | $930,221.00 | $59,534,144.18 | $141,753.00 | $3,973,065.39 | $2,588,652.54 | $215,855,941.80 | $868,206.27 | $76,402,151.69 | $119,221.64 | ||||
297 | $379,709,358.62 | $4,723,923.91 | $2,510,547.95 | $375,720,292.57 | $- | $(167,247,870.27) | $930,221.00 | $58,603,923.18 | $140,083.75 | $3,973,065.39 | $2,572,155.77 | $214,455,032.18 | $868,206.27 | $75,533,945.43 | $117,817.71 | ||||
298 | $375,720,292.57 | $4,723,923.91 | $2,484,173.19 | $371,683,692.51 | $- | $(165,451,020.92) | $930,221.00 | $57,673,702.17 | $138,434.16 | $3,973,065.39 | $2,555,462.43 | $213,037,429.21 | $868,206.27 | $74,665,739.16 | $116,430.32 | ||||
299 | $371,683,692.51 | $4,723,923.91 | $2,457,484.15 | $367,598,992.02 | $- | $(163,632,760.17) | $930,221.00 | $56,743,481.17 | $136,803.99 | $3,973,065.39 | $2,538,570.16 | $211,602,933.97 | $868,206.27 | $73,797,532.89 | $115,059.26 | ||||
300 | $367,598,992.02 | $4,723,923.91 | $2,430,477.09 | $363,465,617.92 | $- | $(161,792,832.90) | $930,221.00 | $55,813,260.17 | $135,193.02 | $3,973,065.39 | $2,521,476.61 | $210,151,345.19 | $868,206.27 | $72,929,326.62 | $113,704.35 | ||||
301 | $363,465,617.92 | $4,723,923.91 | $2,403,148.20 | $359,282,990.23 | $- | $(159,930,980.91) | $930,221.00 | $54,883,039.16 | $133,601.02 | $3,973,065.39 | $2,504,179.37 | $208,682,459.16 | $868,206.27 | $72,061,120.35 | $112,365.40 | ||||
302 | $359,282,990.23 | $4,723,923.91 | $2,375,493.66 | $355,050,522.02 | $- | $(158,046,942.95) | $930,221.00 | $53,952,818.16 | $132,027.77 | $3,973,065.39 | $2,486,676.01 | $207,196,069.77 | $868,206.27 | $71,192,914.08 | $111,042.21 | ||||
303 | $355,050,522.02 | $4,723,923.91 | $2,347,509.59 | $350,767,619.41 | $- | $(156,140,454.65) | $930,221.00 | $53,022,597.16 | $130,473.04 | $3,973,065.39 | $2,468,964.08 | $205,691,968.46 | $868,206.27 | $70,324,707.81 | $109,734.61 | ||||
304 | $350,767,619.41 | $4,723,923.91 | $2,319,192.05 | $346,433,681.40 | $- | $(154,211,248.50) | $930,221.00 | $52,092,376.16 | $128,936.62 | $3,973,065.39 | $2,451,041.09 | $204,169,944.15 | $868,206.27 | $69,456,501.54 | $108,442.40 | ||||
305 | $346,433,681.40 | $4,723,923.91 | $2,290,537.09 | $342,048,099.86 | $- | $(152,259,053.77) | $930,221.00 | $51,162,155.15 | $127,418.30 | $3,973,065.39 | $2,432,904.54 | $202,629,783.30 | $868,206.27 | $68,588,295.27 | $107,165.41 | ||||
306 | $342,048,099.86 | $4,723,923.91 | $2,261,540.67 | $337,610,259.40 | $- | $(150,283,596.55) | $930,221.00 | $50,231,934.15 | $125,917.85 | $3,973,065.39 | $2,414,551.86 | $201,071,269.77 | $868,206.27 | $67,720,089.00 | $105,903.45 | ||||
307 | $337,610,259.40 | $4,723,923.91 | $2,232,198.72 | $333,119,537.29 | $- | $(148,284,599.63) | $930,221.00 | $49,301,713.15 | $124,435.07 | $3,973,065.39 | $2,395,980.50 | $199,494,184.87 | $868,206.27 | $66,851,882.73 | $104,656.36 | ||||
308 | $333,119,537.29 | $4,723,923.91 | $2,202,507.13 | $328,575,303.40 | $- | $(146,261,782.51) | $930,221.00 | $48,371,492.14 | $122,969.76 | $3,973,065.39 | $2,377,187.84 | $197,898,307.31 | $868,206.27 | $65,983,676.46 | $103,423.95 | ||||
309 | $328,575,303.40 | $4,723,923.91 | $2,172,461.74 | $323,976,920.07 | $- | $(144,214,861.34) | $930,221.00 | $47,441,271.14 | $121,521.69 | $3,973,065.39 | $2,358,171.24 | $196,283,413.15 | $868,206.27 | $65,115,470.19 | $102,206.06 | ||||
310 | $323,976,920.07 | $4,723,923.91 | $2,142,058.32 | $319,323,742.05 | $- | $(142,143,548.91) | $930,221.00 | $46,511,050.14 | $120,090.68 | $3,973,065.39 | $2,338,928.04 | $194,649,275.79 | $868,206.27 | $64,247,263.93 | $101,002.50 | ||||
311 | $319,323,742.05 | $4,723,923.91 | $2,111,292.62 | $314,615,116.42 | $- | $(140,047,554.56) | $930,221.00 | $45,580,829.14 | $118,676.53 | $3,973,065.39 | $2,319,455.53 | $192,995,665.93 | $868,206.27 | $63,379,057.66 | $99,813.12 | ||||
312 | $314,615,116.42 | $4,723,923.91 | $2,080,160.31 | $309,850,382.44 | $- | $(137,926,584.19) | $930,221.00 | $44,650,608.13 | $117,279.02 | $3,973,065.39 | $2,299,750.99 | $191,322,351.53 | $868,206.27 | $62,510,851.39 | $98,637.75 | ||||
313 | $309,850,382.44 | $4,723,923.91 | $2,048,657.02 | $305,028,871.54 | $- | $(135,780,340.17) | $930,221.00 | $43,720,387.13 | $115,897.97 | $3,973,065.39 | $2,279,811.65 | $189,629,097.78 | $868,206.27 | $61,642,645.12 | $97,476.21 | ||||
314 | $305,028,871.54 | $4,723,923.91 | $2,016,778.33 | $300,149,907.14 | $- | $(133,608,521.35) | $930,221.00 | $42,790,166.13 | $114,533.19 | $3,973,065.39 | $2,259,634.71 | $187,915,667.09 | $868,206.27 | $60,774,438.85 | $96,328.36 | ||||
315 | $300,149,907.14 | $4,723,923.91 | $1,984,519.78 | $295,212,804.64 | $- | $(131,410,822.96) | $930,221.00 | $41,859,945.13 | $113,184.47 | $3,973,065.39 | $2,239,217.34 | $186,181,819.04 | $868,206.27 | $59,906,232.58 | $95,194.02 | ||||
316 | $295,212,804.64 | $4,723,923.91 | $1,951,876.84 | $290,216,871.24 | $- | $(129,186,936.64) | $930,221.00 | $40,929,724.12 | $111,851.64 | $3,973,065.39 | $2,218,556.67 | $184,427,310.32 | $868,206.27 | $59,038,026.31 | $94,073.04 | ||||
317 | $290,216,871.24 | $4,723,923.91 | $1,918,844.91 | $285,161,405.93 | $- | $(126,936,550.32) | $930,221.00 | $39,999,503.12 | $110,534.50 | $3,973,065.39 | $2,197,649.82 | $182,651,894.74 | $868,206.27 | $58,169,820.04 | $92,965.26 | ||||
318 | $285,161,405.93 | $4,723,923.91 | $1,885,419.38 | $280,045,699.31 | $- | $(124,659,348.22) | $930,221.00 | $39,069,282.12 | $109,232.87 | $3,973,065.39 | $2,176,493.83 | $180,855,323.17 | $868,206.27 | $57,301,613.77 | $91,870.52 | ||||
319 | $280,045,699.31 | $4,723,923.91 | $1,851,595.54 | $274,869,033.53 | $- | $(122,355,010.81) | $930,221.00 | $38,139,061.11 | $107,946.57 | $3,973,065.39 | $2,155,085.75 | $179,037,343.52 | $868,206.27 | $56,433,407.50 | $90,788.68 | ||||
320 | $274,869,033.53 | $4,723,923.91 | $1,817,368.66 | $269,630,682.22 | $- | $(120,023,214.75) | $930,221.00 | $37,208,840.11 | $106,675.42 | $3,973,065.39 | $2,133,422.56 | $177,197,700.69 | $868,206.27 | $55,565,201.23 | $89,719.57 | ||||
321 | $269,630,682.22 | $4,723,923.91 | $1,782,733.93 | $264,329,910.32 | $- | $(117,663,632.82) | $930,221.00 | $36,278,619.11 | $105,419.24 | $3,973,065.39 | $2,111,501.24 | $175,336,136.53 | $868,206.27 | $54,696,994.96 | $88,663.06 | ||||
322 | $264,329,910.32 | $4,723,923.91 | $1,747,686.48 | $258,965,974.01 | $- | $(115,275,933.94) | $930,221.00 | $35,348,398.11 | $104,177.85 | $3,973,065.39 | $2,089,318.70 | $173,452,389.84 | $868,206.27 | $53,828,788.69 | $87,618.98 | ||||
323 | $258,965,974.01 | $4,723,923.91 | $1,712,221.41 | $253,538,120.64 | $- | $(112,859,783.05) | $930,221.00 | $34,418,177.10 | $102,951.07 | $3,973,065.39 | $2,066,871.83 | $171,546,196.28 | $868,206.27 | $52,960,582.42 | $86,587.20 | ||||
324 | $253,538,120.64 | $4,723,923.91 | $1,676,333.74 | $248,045,588.55 | $- | $(110,414,841.13) | $930,221.00 | $33,487,956.10 | $101,738.75 | $3,973,065.39 | $2,044,157.48 | $169,617,288.36 | $868,206.27 | $52,092,376.16 | $85,567.57 | ||||
325 | $248,045,588.55 | $4,723,923.91 | $1,640,018.42 | $242,487,607.03 | $- | $(107,940,765.10) | $930,221.00 | $32,557,735.10 | $100,540.70 | $3,973,065.39 | $2,021,172.47 | $167,665,395.44 | $868,206.27 | $51,224,169.89 | $84,559.95 | ||||
326 | $242,487,607.03 | $4,723,923.91 | $1,603,270.37 | $236,863,396.18 | $- | $(105,437,207.78) | $930,221.00 | $31,627,514.09 | $99,356.75 | $3,973,065.39 | $1,997,913.57 | $165,690,243.61 | $868,206.27 | $50,355,963.62 | $83,564.19 | ||||
327 | $236,863,396.18 | $4,723,923.91 | $1,566,084.43 | $231,172,166.82 | $- | $(102,903,817.89) | $930,221.00 | $30,697,293.09 | $98,186.75 | $3,973,065.39 | $1,974,377.51 | $163,691,555.72 | $868,206.27 | $49,487,757.35 | $82,580.16 | ||||
328 | $231,172,166.82 | $4,723,923.91 | $1,528,455.37 | $225,413,120.33 | $- | $(100,340,239.93) | $930,221.00 | $29,767,072.09 | $97,030.53 | $3,973,065.39 | $1,950,560.99 | $161,669,051.32 | $868,206.27 | $48,619,551.08 | $81,607.72 | ||||
329 | $225,413,120.33 | $4,723,923.91 | $1,490,377.93 | $219,585,448.60 | $- | $(97,746,114.19) | $930,221.00 | $28,836,851.09 | $95,887.92 | $3,973,065.39 | $1,926,460.68 | $159,622,446.60 | $868,206.27 | $47,751,344.81 | $80,646.72 | ||||
330 | $219,585,448.60 | $4,723,923.91 | $1,451,846.75 | $213,688,333.90 | $- | $(95,121,076.64) | $930,221.00 | $27,906,630.08 | $94,758.77 | $3,973,065.39 | $1,902,073.18 | $157,551,454.38 | $868,206.27 | $46,883,138.54 | $79,697.05 | ||||
331 | $213,688,333.90 | $4,723,923.91 | $1,412,856.43 | $207,720,948.73 | $- | $(92,464,758.95) | $930,221.00 | $26,976,409.08 | $93,642.91 | $3,973,065.39 | $1,877,395.08 | $155,455,784.07 | $868,206.27 | $46,014,932.27 | $78,758.55 | ||||
332 | $207,720,948.73 | $4,723,923.91 | $1,373,401.50 | $201,682,455.74 | $- | $(89,776,788.37) | $930,221.00 | $26,046,188.08 | $92,540.20 | $3,973,065.39 | $1,852,422.91 | $153,335,141.58 | $868,206.27 | $45,146,726.00 | $77,831.11 | ||||
333 | $201,682,455.74 | $4,723,923.91 | $1,333,476.42 | $195,572,007.62 | $- | $(87,056,787.74) | $930,221.00 | $25,115,967.08 | $91,450.47 | $3,973,065.39 | $1,827,153.18 | $151,189,229.36 | $868,206.27 | $44,278,519.73 | $76,914.59 | ||||
334 | $195,572,007.62 | $4,723,923.91 | $1,293,075.59 | $189,388,746.93 | $- | $(84,304,375.36) | $930,221.00 | $24,185,746.07 | $90,373.57 | $3,973,065.39 | $1,801,582.32 | $149,017,746.29 | $868,206.27 | $43,410,313.46 | $76,008.87 | ||||
335 | $189,388,746.93 | $4,723,923.91 | $1,252,193.34 | $183,131,806.04 | $- | $(81,519,165.04) | $930,221.00 | $23,255,525.07 | $89,309.35 | $3,973,065.39 | $1,775,706.77 | $146,820,387.66 | $868,206.27 | $42,542,107.19 | $75,113.80 | ||||
336 | $183,131,806.04 | $4,723,923.91 | $1,210,823.94 | $176,800,306.97 | $- | $(78,700,765.94) | $930,221.00 | $22,325,304.07 | $88,257.67 | $3,973,065.39 | $1,749,522.87 | $144,596,845.14 | $868,206.27 | $41,673,900.92 | $74,229.28 | ||||
337 | $176,800,306.97 | $4,723,923.91 | $1,168,961.57 | $170,393,361.28 | $- | $(75,848,782.58) | $930,221.00 | $21,395,083.06 | $87,218.37 | $3,973,065.39 | $1,723,026.97 | $142,346,806.72 | $868,206.27 | $40,805,694.66 | $73,355.18 | ||||
338 | $170,393,361.28 | $4,723,923.91 | $1,126,600.37 | $163,910,069.93 | $- | $(72,962,814.77) | $930,221.00 | $20,464,862.06 | $86,191.30 | $3,973,065.39 | $1,696,215.34 | $140,069,956.67 | $868,206.27 | $39,937,488.39 | $72,491.36 | ||||
339 | $163,910,069.93 | $4,723,923.91 | $1,083,734.39 | $157,349,523.19 | $- | $(70,042,457.55) | $930,221.00 | $19,534,641.06 | $85,176.34 | $3,973,065.39 | $1,669,084.23 | $137,765,975.50 | $868,206.27 | $39,069,282.12 | $71,637.72 | ||||
340 | $157,349,523.19 | $4,723,923.91 | $1,040,357.62 | $150,710,800.48 | $- | $(67,087,301.13) | $930,221.00 | $18,604,420.06 | $84,173.32 | $3,973,065.39 | $1,641,629.81 | $135,434,539.91 | $868,206.27 | $38,201,075.85 | $70,794.13 | ||||
341 | $150,710,800.48 | $4,723,923.91 | $996,463.96 | $143,992,970.25 | $- | $(64,096,930.84) | $930,221.00 | $17,674,199.05 | $83,182.12 | $3,973,065.39 | $1,613,848.25 | $133,075,322.77 | $868,206.27 | $37,332,869.58 | $69,960.48 | ||||
342 | $143,992,970.25 | $4,723,923.91 | $952,047.26 | $137,195,089.84 | $- | $(61,070,927.07) | $930,221.00 | $16,743,978.05 | $82,202.58 | $3,973,065.39 | $1,585,735.64 | $130,687,993.01 | $868,206.27 | $36,464,663.31 | $69,136.64 | ||||
343 | $137,195,089.84 | $4,723,923.91 | $907,101.30 | $130,316,205.38 | $- | $(58,008,865.21) | $930,221.00 | $15,813,757.05 | $81,234.59 | $3,973,065.39 | $1,557,288.04 | $128,272,215.65 | $868,206.27 | $35,596,457.04 | $68,322.51 | ||||
344 | $130,316,205.38 | $4,723,923.91 | $861,619.75 | $123,355,351.60 | $- | $(54,910,315.60) | $930,221.00 | $14,883,536.04 | $80,277.99 | $3,973,065.39 | $1,528,501.45 | $125,827,651.70 | $868,206.27 | $34,728,250.77 | $67,517.96 | ||||
345 | $123,355,351.60 | $4,723,923.91 | $815,596.24 | $116,311,551.76 | $- | $(51,774,843.43) | $930,221.00 | $13,953,315.04 | $79,332.65 | $3,973,065.39 | $1,499,371.84 | $123,353,958.15 | $868,206.27 | $33,860,044.50 | $66,722.88 | ||||
346 | $116,311,551.76 | $4,723,923.91 | $769,024.31 | $109,183,817.48 | $- | $(48,602,008.73) | $930,221.00 | $13,023,094.04 | $78,398.45 | $3,973,065.39 | $1,469,895.12 | $120,850,787.87 | $868,206.27 | $32,991,838.23 | $65,937.17 | ||||
347 | $109,183,817.48 | $4,723,923.91 | $721,897.43 | $101,971,148.56 | $- | $(45,391,366.30) | $930,221.00 | $12,092,873.04 | $77,475.25 | $3,973,065.39 | $1,440,067.15 | $118,317,789.63 | $868,206.27 | $32,123,631.96 | $65,160.71 | ||||
348 | $101,971,148.56 | $4,723,923.91 | $674,208.98 | $94,672,532.94 | $- | $(42,142,465.61) | $930,221.00 | $11,162,652.03 | $76,562.92 | $3,973,065.39 | $1,409,883.75 | $115,754,607.99 | $868,206.27 | $31,255,425.69 | $64,393.39 | ||||
349 | $94,672,532.94 | $4,723,923.91 | $625,952.27 | $87,286,946.46 | $- | $(38,854,850.77) | $930,221.00 | $10,232,431.03 | $75,661.34 | $3,973,065.39 | $1,379,340.69 | $113,160,883.28 | $868,206.27 | $30,387,219.42 | $63,635.11 | ||||
350 | $87,286,946.46 | $4,723,923.91 | $577,120.53 | $79,813,352.78 | $- | $(35,528,060.46) | $930,221.00 | $9,302,210.03 | $74,770.37 | $3,973,065.39 | $1,348,433.67 | $110,536,251.55 | $868,206.27 | $29,519,013.15 | $62,885.76 | ||||
351 | $79,813,352.78 | $4,723,923.91 | $527,706.90 | $72,250,703.18 | $- | $(32,161,627.87) | $930,221.00 | $8,371,989.03 | $73,889.89 | $3,973,065.39 | $1,317,158.36 | $107,880,344.51 | $868,206.27 | $28,650,806.89 | $62,145.23 | ||||
352 | $72,250,703.18 | $4,723,923.91 | $477,704.46 | $64,597,936.48 | $- | $(28,755,080.61) | $930,221.00 | $7,441,768.02 | $73,019.78 | $3,973,065.39 | $1,285,510.37 | $105,192,789.49 | $868,206.27 | $27,782,600.62 | $61,413.43 | ||||
353 | $64,597,936.48 | $4,723,923.91 | $427,106.19 | $56,853,978.83 | $- | $(25,307,940.68) | $930,221.00 | $6,511,547.02 | $72,159.92 | $3,973,065.39 | $1,253,485.26 | $102,473,209.35 | $868,206.27 | $26,914,394.35 | $60,690.24 | ||||
354 | $56,853,978.83 | $4,723,923.91 | $375,904.98 | $49,017,743.59 | $- | $(21,819,724.36) | $930,221.00 | $5,581,326.02 | $71,310.18 | $3,973,065.39 | $1,221,078.53 | $99,721,222.49 | $868,206.27 | $26,046,188.08 | $59,975.56 | ||||
355 | $49,017,743.59 | $4,723,923.91 | $324,093.66 | $41,088,131.18 | $- | $(18,289,942.20) | $930,221.00 | $4,651,105.01 | $70,470.45 | $3,973,065.39 | $1,188,285.65 | $96,936,442.74 | $868,206.27 | $25,177,981.81 | $59,269.31 | ||||
356 | $41,088,131.18 | $4,723,923.91 | $271,664.95 | $33,064,028.90 | $- | $(14,718,098.88) | $930,221.00 | $3,720,884.01 | $69,640.60 | $3,973,065.39 | $1,155,102.00 | $94,118,479.35 | $868,206.27 | $24,309,775.54 | $58,571.37 | ||||
357 | $33,064,028.90 | $4,723,923.91 | $218,611.49 | $24,944,310.82 | $- | $(11,103,693.21) | $930,221.00 | $2,790,663.01 | $68,820.53 | $3,973,065.39 | $1,121,522.94 | $91,266,936.89 | $868,206.27 | $23,441,569.27 | $57,881.64 | ||||
358 | $24,944,310.82 | $4,723,923.91 | $164,925.85 | $16,727,837.56 | $- | $(7,446,218.00) | $930,221.00 | $1,860,442.01 | $68,010.12 | $3,973,065.39 | $1,087,543.74 | $88,381,415.24 | $868,206.27 | $22,573,363.00 | $57,200.04 | ||||
359 | $16,727,837.56 | $4,723,923.91 | $110,600.48 | $8,413,456.18 | $- | $(3,745,160.04) | $930,221.00 | $930,221.00 | $67,209.25 | $3,973,065.39 | $1,053,159.65 | $85,461,509.49 | $868,206.27 | $21,705,156.73 | $56,526.47 | ||||
360 | $8,413,456.18 | $4,723,923.91 | $55,627.77 | $0.00 | $- | $0.00 | $930,221.00 | $0.00 | $66,417.81 | $3,973,065.39 | $1,018,365.83 | $82,506,809.92 | $868,206.27 | $20,836,950.46 | $55,860.83 | ||||
361 | $3,973,065.39 | $983,157.40 | $79,516,901.93 | $868,206.27 | $19,968,744.19 | $55,203.02 | |||||||||||||
362 | $3,973,065.39 | $947,529.43 | $76,491,365.97 | $868,206.27 | $19,100,537.92 | $54,552.97 | |||||||||||||
363 | $3,973,065.39 | $911,476.92 | $73,429,777.49 | $868,206.27 | $18,232,331.65 | $53,910.57 | |||||||||||||
364 | $3,973,065.39 | $874,994.80 | $70,331,706.89 | $868,206.27 | $17,364,125.39 | $53,275.73 | |||||||||||||
365 | $3,973,065.39 | $838,077.95 | $67,196,719.45 | $868,206.27 | $16,495,919.12 | $52,648.37 | |||||||||||||
366 | $3,973,065.39 | $800,721.20 | $64,024,375.26 | $868,206.27 | $15,627,712.85 | $52,028.39 | |||||||||||||
367 | $3,973,065.39 | $762,919.31 | $60,814,229.18 | $868,206.27 | $14,759,506.58 | $51,415.72 | |||||||||||||
368 | $3,973,065.39 | $724,666.97 | $57,565,830.75 | $868,206.27 | $13,891,300.31 | $50,810.26 | |||||||||||||
369 | $3,973,065.39 | $685,958.80 | $54,278,724.16 | $868,206.27 | $13,023,094.04 | $50,211.93 | |||||||||||||
370 | $3,973,065.39 | $646,789.39 | $50,952,448.16 | $868,206.27 | $12,154,887.77 | $49,620.65 | |||||||||||||
371 | $3,973,065.39 | $607,153.24 | $47,586,536.00 | $868,206.27 | $11,286,681.50 | $49,036.33 | |||||||||||||
372 | $3,973,065.39 | $567,044.77 | $44,180,515.37 | $868,206.27 | $10,418,475.23 | $48,458.89 | |||||||||||||
373 | $3,973,065.39 | $526,458.37 | $40,733,908.35 | $868,206.27 | $9,550,268.96 | $47,888.25 | |||||||||||||
374 | $3,973,065.39 | $485,388.34 | $37,246,231.30 | $868,206.27 | $8,682,062.69 | $47,324.33 | |||||||||||||
375 | $3,973,065.39 | $443,828.92 | $33,716,994.82 | $868,206.27 | $7,813,856.42 | $46,767.05 | |||||||||||||
376 | $3,973,065.39 | $401,774.27 | $30,145,703.69 | $868,206.27 | $6,945,650.15 | $46,216.33 | |||||||||||||
377 | $3,973,065.39 | $359,218.49 | $26,531,856.79 | $868,206.27 | $6,077,443.88 | $45,672.10 | |||||||||||||
378 | $3,973,065.39 | $316,155.62 | $22,874,947.01 | $868,206.27 | $5,209,237.62 | $45,134.27 | |||||||||||||
379 | $3,973,065.39 | $272,579.60 | $19,174,461.22 | $868,206.27 | $4,341,031.35 | $44,602.78 | |||||||||||||
380 | $3,973,065.39 | $228,484.33 | $15,429,880.16 | $868,206.27 | $3,472,825.08 | $44,077.55 | |||||||||||||
381 | $3,973,065.39 | $183,863.62 | $11,640,678.38 | $868,206.27 | $2,604,618.81 | $43,558.51 | |||||||||||||
382 | $3,973,065.39 | $138,711.21 | $7,806,324.19 | $868,206.27 | $1,736,412.54 | $43,045.57 | |||||||||||||
383 | $3,973,065.39 | $93,020.75 | $3,926,279.55 | $868,206.27 | $868,206.27 | $42,538.68 | |||||||||||||
384 | $3,973,065.39 | $46,785.84 | $(0.00) | $868,206.27 | $(0.00) | $42,037.75 | |||||||||||||
385 | |||||||||||||||||||
386 | |||||||||||||||||||
$433,913,735.56 | $234,867,538.12 | ||||||||||||||||||
NPV of all Common | $668,781,273.68 |
Price Cap Table
| |||||
Price Caps per the Participation Agreement | |||||
(round up to nearest Overrun % in the table and read across) | |||||
IE Cap Overrun | Project Overrun | ||||
Percentage | IE Cap | Percentage | Project Cap | ||
0.00% | 5.00% | 0.00% | 15.00% | ||
5.00% | 5.00% | 5.00% | 15.00% | ||
6.00% | 6.15% | 6.00% | 15.00% | ||
7.00% | 7.59% | 7.00% | 15.00% | ||
8.00% | 7.59% | 8.00% | 15.00% | ||
9.00% | 8.46% | 9.00% | 15.00% | ||
10.00% | 8.46% | 10.00% | 15.00% | ||
11.00% | 9.03% | 11.00% | 15.00% | ||
12.00% | 9.03% | 12.00% | 15.00% | ||
13.00% | 9.45% | 13.00% | 15.00% | ||
14.00% | 9.45% | 14.00% | 15.00% | ||
15.00% | 9.61% | 15.00% | 15.00% | ||
16.00% | 9.75% | 16.00% | 15.43% | ||
17.00% | 10.00% | 17.00% | 16.15% | ||
18.00% | 10.00% | 18.00% | 16.15% | ||
19.00% | 10.19% | 19.00% | 16.73% | ||
20.00% | 10.19% | 20.00% | 16.73% | ||
21.00% | 10.34% | 21.00% | 17.20% | ||
22.00% | 10.34% | 22.00% | 17.20% | ||
23.00% | 10.48% | 23.00% | 17.59% | ||
24.00% | 10.48% | 24.00% | 17.59% | ||
25.00% | 10.59% | 25.00% | 17.93% | ||
26.00% | 10.59% | 26.00% | 17.93% | ||
27.00% | 10.68% | 27.00% | 18.21% | ||
28.00% | 10.68% | 28.00% | 18.21% | ||
29.00% | 10.76% | 29.00% | 18.46% | ||
30.00% | 10.76% | 30.00% | 18.46% | ||
31.00% | 10.84% | 31.00% | 18.67% | ||
32.00% | 10.84% | 32.00% | 18.67% | ||
33.00% | 10.90% | 33.00% | 18.87% | ||
34.00% | 10.90% | 34.00% | 18.87% | ||
35.00% | 10.96% | 35.00% | 19.03% | ||
36.00% | 10.96% | 36.00% | 19.03% | ||
37.00% | 11.01% | 37.00% | 19.19% | ||
38.00% | 11.01% | 38.00% | 19.19% | ||
39.00% | 11.05% | 39.00% | 19.32% | ||
40.00% | 11.05% | 40.00% | 19.32% | ||
41.00% | 11.09% | 41.00% | 19.45% | ||
42.00% | 11.09% | 42.00% | 19.45% | ||
43.00% | 11.13% | 43.00% | 19.56% | ||
44.00% | 11.13% | 44.00% | 19.56% | ||
45.00% | 11.16% | 45.00% | 19.66% | ||
46.00% | 11.16% | 46.00% | 19.66% | ||
47.00% | 11.20% | 47.00% | 17.75% | ||
48.00% | 11.20% | 48.00% | 17.75% | ||
49.00% | 11.22% | 49.00% | 19.84% | ||
50.00% | 11.22% | 50.00% | 19.84% |