{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["Assumptions","15 year forecast","Sources & Uses","Project cost","G703 Split","Debt Amortization"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Assumptions","index":0,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[22,8,22,9]],"flags":["formulas_cached_only"]}
["Forecast Assumptions"]
["2025-02-22"]
[]
["RENTAL",null,null,"Studio","1 bd/1 ba","2 bd/1 ba",{"$nulls":5},"Common","RUBs","parking","Total"]
[null,null,null,"apt","apt","apt",{"$nulls":5},"circulation"]
[]
["Number of Units",null,null,0,6,6,0,0,0,0,0,1,12,24,12,"Apartments"]
["Area",null,null,450,750,950,1,0,0,0,0,5000,1,1]
["Net Area - s.f.",null,null,0,4500,5700,0,0,0,0,0,2000,12,24,12236]
["max rents"]
["Monthly Rent",null,null,0,650,750,0,0,0,0,0,0,0,0]
["Rent/s.f.",null,null,0,0.8666666666666667,0.7894736842105263,0,{"$error":"#DIV/0!"},1.65,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0]
["Occupancy",null,null,0.92,0.85,0.85,1,0.9,0.85,0.85,0.93,0,0.92,1]
["Monthly Revenue",null,null,0,3315,3825,0,0,0,0,0,0,0,0,7140,85680]
[]
["Annual Increase in Revenues ",{"$nulls":4},0.02,{"$nulls":8},"Full:",91677.6]
[]
["Annual Increase in Expenses",{"$nulls":4},0.03]
[]
[{"$nulls":13},"Total Debt ",135000]
[]
[{"$nulls":13},"Interest Rate",0.075]
[]
[{"$nulls":13},"Debt Term",20]
[null,null,null,"DSCR",1.9769191266015504]
[null,null,null,"NOI",25800,{"$nulls":8},"Building Cost",289950]
[null,null,null,"Cap Rate",0.075]
[null,null,null,"Value",344000,{"$nulls":8},"Building Life",27.5]
[null,null,null,"LTV",0.39244186046511625]
[null,null,null,"LTC",0.4655975168132437]
[null,null,null,"COC return",5.9714285714285715]

{"sheet":"15 year forecast","index":1,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":false,"merged":[[58,4,58,7]],"flags":["formulas_cached_only"]}
[]
[]
[null,"15 Year Forecast"]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[null,"Revenues"]
[null,null,"Rent",85680,87393.6,89141.47200000001,90924.30144000001,92742.78746880002,94597.64321817602,96489.59608253955,98419.38800419033,100387.77576427413,102395.53127955963,104443.44190515082,106532.31074325384,108662.95695811891,110836.2160972813,113052.94041922693]
[null,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85680,87393.6,89141.47200000001,90924.30144000001,92742.78746880002,94597.64321817602,96489.59608253955,98419.38800419033,100387.77576427413,102395.53127955963,104443.44190515082,106532.31074325384,108662.95695811891,110836.2160972813,113052.94041922693]
[]
[null,"Administrative Expenses:"]
[null,null,"Advertising",2400,2472,2546.16,2622.5448,2701.221144,2782.25777832,2865.7255116696,2951.697277019688,3040.2481953302786,3131.455641190187,3225.399310425893,3322.16128973867,3421.82612843083,3524.480912283755,3630.2153396522676]
[null,0,"Mgmt Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mgmt / Payroll",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Legal",3000,3090,3182.7000000000003,3278.1810000000005,3376.526430000001,3477.8222229000007,3582.156889587001,3689.621596274611,3800.3102441628494,3914.3195514877348,4031.749138032367,4152.701612173338,4277.282660538538,4405.6011403546945,4537.769174565336]
[null,null,"Accounting/Audit/Tax",3000,3090,3182.7000000000003,3278.1810000000005,3376.526430000001,3477.8222229000007,3582.156889587001,3689.621596274611,3800.3102441628494,3914.3195514877348,4031.749138032367,4152.701612173338,4277.282660538538,4405.6011403546945,4537.769174565336]
[null,null,"Office / Admin Expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Administrative Expenses",8400,8652,8911.560000000001,9178.9068,9454.274004000003,9737.902224120002,10030.039290843602,10330.94046956891,10640.868683655977,10960.094744165657,11288.897586490626,11627.564514085345,11976.391449507906,12335.683192993143,12705.75368878294]
[]
[null,"Maintenance Expenses:"]
[null,null,"Decorating",1200,1236,1273.08,1311.2724,1350.610572,1391.12888916,1432.8627558348,1475.848638509844,1520.1240976651393,1565.7278205950936,1612.6996552129465,1661.080644869335,1710.913064215415,1762.2404561418775,1815.1076698261338]
[null,null,"Repairs & Contracts",12000,12360,12730.800000000001,13112.724000000002,13506.105720000003,13911.288891600003,14328.627558348004,14758.486385098444,15201.240976651397,15657.278205950939,16126.996552129467,16610.80644869335,17109.130642154152,17622.404561418778,18151.076698261342]
[null,null,"Exterminating",1200,1236,1273.08,1311.2724,1350.610572,1391.12888916,1432.8627558348,1475.848638509844,1520.1240976651393,1565.7278205950936,1612.6996552129465,1661.080644869335,1710.913064215415,1762.2404561418775,1815.1076698261338]
[null,null,"Ground Expense",2400,2472,2546.16,2622.5448,2701.221144,2782.25777832,2865.7255116696,2951.697277019688,3040.2481953302786,3131.455641190187,3225.399310425893,3322.16128973867,3421.82612843083,3524.480912283755,3630.2153396522676]
[null,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Maintenance Expenses",16800,17304,17823.120000000003,18357.8136,18908.548008,19475.804448240004,20060.078581687205,20661.88093913782,21281.737367311955,21920.189488331314,22577.795172981252,23255.129028170693,23952.782899015816,24671.366385986286,25411.50737756588]
[]
[null,"Operating Expenses:"]
[null,null,"Elevator",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Water / Sewer",4320,4449.6,4583.088000000001,4720.580640000001,4862.198059200001,5008.064000976001,5158.305921005281,5313.055098635439,5472.4467515945025,5636.620154142338,5805.7187587666085,5979.890321529607,6159.287031175495,6344.06564211076,6534.387611374083]
[null,25,"Electricity & Gas (Common Areas)",3600,3708,3819.2400000000002,3933.8172000000004,4051.8317160000006,4173.386667480001,4298.588267504401,4427.545915529534,4560.37229299542,4697.183461785283,4838.098965638841,4983.241934608006,5132.739192646246,5286.721368425634,5445.323009478403]
[null,25,"Telephone / Internet / CATV",3600,3708,3819.2400000000002,3933.8172000000004,4051.8317160000006,4173.386667480001,4298.588267504401,4427.545915529534,4560.37229299542,4697.183461785283,4838.098965638841,4983.241934608006,5132.739192646246,5286.721368425634,5445.323009478403]
[null,null,"Trash Removal",3600,3708,3819.2400000000002,3933.8172000000004,4051.8317160000006,4173.386667480001,4298.588267504401,4427.545915529534,4560.37229299542,4697.183461785283,4838.098965638841,4983.241934608006,5132.739192646246,5286.721368425634,5445.323009478403]
[null,null,"Cleaning & Maint",12000,12360,12730.800000000001,13112.724000000002,13506.105720000003,13911.288891600003,14328.627558348004,14758.486385098444,15201.240976651397,15657.278205950939,16126.996552129467,16610.80644869335,17109.130642154152,17622.404561418778,18151.076698261342]
[null,375,"Insurance",4500,4635,4774.05,4917.271500000001,5064.789645000001,5216.733334350001,5373.235334380502,5534.432394411917,5700.465366244274,5871.479327231603,6047.623707048551,6229.052418260008,6415.923990807809,6608.401710532044,6806.653761848005]
[]
[null,null,"Total Operating Expenses",31620,32568.6,33545.658,34552.027740000005,35588.58857220001,36656.24622936601,37755.93361624699,38888.611624734396,40055.26997347643,41256.92807268073,42494.63591486115,43769.47499230698,45082.55924207619,46435.03601933849,47828.08709991864]
[]
[null,"Taxes:"]
[null,null,"RE Taxes - abatement?",3060,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,3547.3786673580007,3653.8000273787407,3763.414028200103,3876.3164490461063,3992.6059425174894,4112.3841207930145,4235.755644416805,4362.828313749309,4493.7131631617885,4628.5245580566425]
[null,null,200000]
[null,null,"Total Taxes",3060,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,3547.3786673580007,3653.8000273787407,3763.414028200103,3876.3164490461063,3992.6059425174894,4112.3841207930145,4235.755644416805,4362.828313749309,4493.7131631617885,4628.5245580566425]
[]
[null,"Total Annual Operating Expenses",null,59880,61676.4,63526.69200000001,65432.49276000001,67395.46754280002,69417.33156908401,71499.85151615654,73644.84706164124,75854.19247349048,78129.81824769519,80473.71279512605,82887.92417897983,85374.56190434922,87935.7987614797,90573.87272432409]
[null,null,4990]
[null,"Operating Income",null,25800,25717.200000000004,25614.78,25491.808680000002,25347.319925999996,25180.311649092007,24989.744566383,24774.540942549094,24533.58329078366,24265.713031864434,23969.729110024768,23644.386564274013,23288.395053769695,22900.417335801598,22479.067694902842]
[]
[null,"Interest Expense",null,10022.307242093715,9787.21224940534,9533.866221456528,9260.852282948194,8966.64356286954,8649.594655245073,8307.932416957254,7939.746051180182,7778.022613181179,7368.6979721776825,6927.596395517274,6452.250957101224,5940.0032169465785,5387.9883534656,4793.119141525436]
[]
[null,"Depreciation Expense",null,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364,10543.636363636364]
[]
[null,"Pretax Income (loss)",null,5234.056394269921,5386.3513869583,5537.2774149071065,5687.320033415444,5837.039999494093,5987.08063021057,6138.175785789383,6291.158527732547,6211.924313966116,6353.378696050389,6498.49635087113,6648.499243536426,6804.755473186753,6968.792618699634,7142.312189741042]
[]
[null,"Annual Replacement Reserve for Units",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Income after Replacement Reserve",null,25800,25717.200000000004,25614.78,25491.808680000002,25347.319925999996,25180.311649092007,24989.744566383,24774.540942549094,24533.58329078366,24265.713031864434,23969.729110024768,23644.386564274013,23288.395053769695,22900.417335801598,22479.067694902842]
[null,null,"(available for debt service)"]
[]
[null,"Annual Debt Service",null,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278,13050.609735539278]
[]
[null,"Debt Service Coverage",null,1.9769191266015504,1.970574595451062,1.9627266862670876,1.9533040368666443,1.9422326189844181,1.929435647785962,1.9148334884561908,1.89834355977126,1.8798802345590087,1.8593547369502827,1.8366750363203845,1.8117457378168222,1.7844679693662888,1.7547392650505387,1.722453444737382,1.8798457456656588,"Avg"]
[]
[null,"Cashflow",null,12749.390264460722,12666.590264460727,12564.170264460721,12441.198944460724,12296.710190460719,12129.70191355273,11939.134830843723,11723.931207009817,11482.973555244382,11215.103296325156,10919.11937448549]
[]
[null,"Principal",null,3028.3024934455625,3263.3974861339375,3516.7435140827492,3789.757452591084,4083.9661726697377,4401.015080294204,4742.677318582024,5110.863684359096,5272.587122358099,5681.911763361595,6123.013340022004,6598.358778438053,7110.606518592699,7662.6213820736775,8257.490594013841]
[]
[null,"Cumulative Principal",null,3028.3024934455625,6291.6999795795,9808.44349366225,13598.200946253333,17682.16711892307,22083.182199217274,26825.859517799297,31936.72320215839,37209.31032451649,42891.222087878086,49014.23542790009,55612.59420633814,62723.20072493084,70385.82210700451,78643.31270101835]
[]
[null,"Cash and Principal",null,15777.692757906285,15929.987750594664,16080.91377854347,16230.956397051808,16380.676363130457,16530.716993846934,16681.812149425747,16834.79489136891,16755.56067760248,16897.015059686753,17042.132714507494,6598.358778438053,7110.606518592699,7662.6213820736775,8257.490594013841]

{"sheet":"Sources & Uses","index":2,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,11,11,13]],"flags":["formulas_cached_only"]}
[null,null,null,"Sources & Uses"]
["Sources:",null,"Pricing","Permanent",null,null,null,"Construction"]
["First Mortgage",null,null,135000,null,"Owner Equity",null,35000]
["KHITC",null,0,0]
["Owner Equity",null,0,35000,null,"State Upfront Equity",null,0]
["Federal Historic Equity",null,0.8,29049.0948,null,"Federal Upfront Equity",null,0]
["State Historic Equity",null,0.85,61729.32645,null,"Deferred Dev. Fee",null,30000]
["DDF",null,null,30000,null,"Total Const Equity",null,65000,null,0.2235379080764577]
["Total",null,null,290778.42125,null,"Construction loan",null,225778.42125,null,0.7764620919235423]
[null,null,null,828.421250000014]
[null,"DSCR:",1.9769191266015504]
[{"$nulls":11},"Historic Tax Credit Basis"]
[{"$nulls":11},"Depreciable "]
["Uses:",{"$nulls":10},"Basis","Non-Basis","Const/Rehab"]
["Land",null,null,0,null,0,null,0,null,0,null,0,0,0]
["On-Site",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Off-Site",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Building-Acquisition (& soft costs QRE)",null,null,80000,null,6666.666666666667,null,0.2759096395930333,null,6.538084341288003,null,80000,80000,0]
["Demolition",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Construction & Bond",null,155000,155000,null,12916.666666666666,null,0.534574926711502,null,12.667538411245506,null,155000,15500,139500]
["Gen Requirements",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Performance Bond",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Engineering",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Cnst Contingency",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Builders O & P",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Architect / Design",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Perm Loan Fees",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Survey",null,null,0,null,0,null,0,null,0,null,0,null,0]
["GP Legal",null,null,2000,null,166.66666666666666,null,0.006897740989825832,null,0.16345210853220007,null,2000,2000,0]
["Appraisal/Mkt Study",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Cost Certification",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Const Interest",null,null,4650,null,387.5,null,0.01603724780134506,null,0.38002615233736514,null,4650,465,4185]
["Const Loan Fee",null,null,1162.5,null,96.875,null,0.004009311950336265,null,0.09500653808434129,null,1162.5,116.25,1046.25]
["Const Taxes & Ins",null,null,10000,null,833.3333333333334,null,0.03448870494912916,null,0.8172605426610003,null,10000,1000,9000]
["Environmental",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Title/Disb",null,null,5000,null,416.6666666666667,null,0.01724435247456458,null,0.40863027133050017,null,5000,5000,0]
["Tax Credit /Fee",null,null,1200,null,100,null,0.004138644593895499,null,0.09807126511932004,null,1200,1200,0]
["LP-Legal/Inspect",null,null,0,null,0,null,0,null,0,null,0,0,0]
["Developer Fee",null,null,30937.5,null,2578.125,null,0.10669943093636834,null,2.5283998038574698,null,30937.5,3093.75,27843.75]
["Consultant",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Historic Preservation App",null,null,0,null,0,null,0,null,0,null,0,null,0]
["Reserves",null,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Cash Out:",null,0,{"$nulls":5},0]
[null,"Total",null,289950,null,24162.5,null,null,null,23.696469434455704,null,289950,108375,181575]
[]
[null,"Less: Historic Tax"]
[null,"Credit Basis Adj"]
[null,"Less: Grant Funds"]
[]
[null,"State HTC Fees:",1134.84375]

{"sheet":"Project cost","index":3,"n_rows":102,"n_cols":11,"rows_kept":102,"cut":false,"hidden":false,"merged":[[5,1,5,2],[69,1,69,2]],"flags":["formulas_cached_only"]}
["Project Cost List Total Development Cost and Indicate Adjusted Basis by Credit Type"]
["(Residential Portion Only)"]
[]
[{"$nulls":8},"Approximately",null,"Approximately"]
[{"$nulls":4},"Development",null,"DO NOT USE",null,"4% Adjusted",null,"9% Adjusted"]
[null,"Itemized Cost",null,null,"Cost",null,"THIS SPACE",null,"Basis",null,"Basis"]
[]
[null,null,"To Purchase Land and Buildings"]
[null,null,"Land",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Existing Structures",null,80000,null,null,null,80000,null,"N/A"]
[null,null,"Demolition",null,0,null,null,null,0,null,0]
[null,null,"Other",{"$nulls":5},0,null,0]
[]
[null,null,"For Site Work"]
[null,null,"Site Work",null,0,null,null,null,0,null,0]
[null,null,"Off-Site Improvement",{"$nulls":5},0,null,0]
[]
[null,null,"For Rehabilitation & New Construction"]
[null,null,"New Building",{"$nulls":5},0,null,0]
[null,null,"Rehabilitation",null,155000,null,null,null,155000,null,155000]
[null,null,"Non-basis Rehab Costs",null,0]
[null,null,"General Requirements",null,0,null,null,null,0,null,0]
[null,null,"Contractor Overhead",null,0,null,null,null,0,null,0]
[null,null,"Contractor Profit",null,0,null,null,null,0,null,0]
[null,null,"Performance & Payment Bond",null,0,null,null,null,0,null,0]
[null,null,155000]
[null,null,"For Contingency"]
[null,null,"Construction Contingency",null,0,null,null,null,0,null,0]
[null,null,"Other",{"$nulls":5},0,null,0]
[]
[null,null,"For Architectural & Engineering Fees"]
[null,"**","For Architectural Fee- Design",0,0,null,null,null,0,null,0]
[null,"**","For Architectural Fee- Supervision",0,0,null,null,null,0,null,0]
[null,"**","Real Estate Attorney - GP",null,2000,null,null,null,2000,null,2000]
[null,"**","Consultant of Processing Agent",{"$nulls":5},0,null,0]
[null,"**","Property/Survey Fee",null,0,null,null,null,0,null,0]
[null,"**","Engineering Fees",0,0,null,null,null,0,null,0]
[null,"**","Historic Preservation Applications Services",null,0,null,null,null,0,null,0]
[null,"**","Other:",null,0,null,null,null,0,null,0]
[]
[null,null,"For Interim Costs"]
[null,null,"Construction Taxes & Insurance ",null,10000,null,null,null,10000,null,10000]
[null,null,"Construction Interest",null,4650,null,null,null,4650,null,4650]
[null,null,"Construction Loan Origination Fee",null,1162.5,null,null,null,1162.5,null,1162.5]
[null,null,"Construction Loan Credit Enhancement",{"$nulls":5},0,null,0]
[null,null,"Taxes",{"$nulls":5},0,null,0]
[]
[null,null,"For Financing Fees and Expenses"]
[null,null,"Bond Premium",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Credit Report",{"$nulls":5},"N/A",null,"N/A"]
[null,null,"Permanent Loan Origination Fee",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Permanent Loan Credit Enhancement",{"$nulls":5},"N/A",null,"N/A"]
[null,null,"Cost of Iss./Underwriters Discount",null,0,null,null,null,"N/A",null,"N/A"]
[null,"**","Title and Recording",null,5000,null,null,null,"N/A",null,"N/A"]
[null,"**","Counsel's Fee - LP",null,0,null,null,null,"N/A",null,"N/A"]
[null,"**","Cost Certification Fee",null,0,null,null,null,"N/A",null,"N/A"]
[null,"**","Other",null,0,null,null,null,"N/A",null,"N/A"]
[]
[]
[null,null,"SUBTOTAL",null,257812.5,null,null,null,252812.5,null,172812.5]
[]
[]
[]
["Project Cost List Total Development Cost and Indicate Adjusted Basis by Credit Type"]
["(Residential Portion Only)"]
[]
[]
[{"$nulls":8},"Approximately",null,"Approximately"]
[{"$nulls":4},"Development",null,"DO NOT USE",null,"4% Adjusted",null,"9% Adjusted"]
[null,"Itemized Cost",null,null,"Cost",null,"THIS SPACE",null,"Basis",null,"Basis"]
[null,null,"For Soft Cost"]
[null,"**","Property Appraisal",null,0,null,null,null,0,null,0]
[null,"**","Market Study",null,0,null,null,null,0,null,0]
[null,"**","Environmental Report",null,0,null,null,null,0,null,0]
[null,"**","Tax Credit Fees  - historic only",null,1200,null,null,null,1200,null,1200]
[null,"**","Franchise and FF&E",null,0,null,null,null,"N/A",null,"N/A"]
[null,"**","Consultants (1%)",null,0,null,null,null,0,null,0]
[null,"**","Other",{"$nulls":5},0,null,0]
[]
[null,null,"For Syndication Costs"]
[null,null,"Organizational (Partnership)",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Bridge Loan Fees and Expenses",{"$nulls":5},"N/A",null,"N/A"]
[null,null,"Tax Opinion",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Other",{"$nulls":5},"N/A",null,"N/A"]
[]
[null,"*","For Developer's Fees"]
[null,null,"Developer's Overhead",{"$nulls":5},0,null,0]
[null,null,"Developer's Fees",0.12,30937.5,null,null,null,30937.5,null,30937.5]
[null,null,"Other",{"$nulls":5},0,null,0]
[]
[null,null,"For Project Reserves"]
[null,null,"Rent-Up Reserve",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Operating Reserve",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Replacement Reserve",null,0,null,null,null,"N/A",null,"N/A"]
[null,null,"Real Estate Tax Reserve",null,0,null,null,null,"N/A",null,"N/A"]
[]
[]
[null,null,"SUBTOTAL",null,32137.5,null,null,null,32137.5,null,32137.5]
[]
[null,null,"SUBTOTAL FROM PREVIOUS PAGE",null,257812.5,null,null,null,252812.5,null,172812.5]
[]
[null,null,"TOTAL",null,289950,null,null,null,284950,null,204950]

{"sheet":"G703 Split","index":4,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["CONTINUATION SHEET",null,null,null,"AIA DOCUMENT G703 - Abernathy 1 conversion",null,null,null,"  PAGE  1 OF 1  PAGES"]
["AIA Document G702, APPLICATION AND CERTIFICATION FOR PAYMENT, containing",{"$nulls":6},"APPLICATION NO:"]
["Contractor's signed certification is attached.",{"$nulls":6},"APPLICATION DATE:"]
["In tabulations below, amounts are stated to the nearest dollar.",{"$nulls":6},"PERIOD TO:"]
["Use Column I on Contracts where variable retainage for line items may apply.",{"$nulls":6},"ARCHITECT'S PROJECT NO:"]
[]
["A","B","C","D","E","F","G",null,"H","I"]
["ITEM","DESCRIPTION OF WORK","SCHEDULED","WORK COMPLETED",null,"MATERIALS","TOTAL","%","BALANCE","RETAINAGE"]
["NO.",null,"VALUE","FROM PREVIOUS","THIS PERIOD","PRESENTLY","COMPLETED","(G ÷ C)","TO FINISH","(IF VARIABLE"]
[null,null,null,"APPLICATION",null,"STORED","AND STORED",null,"(C - G)","RATE)",12,12236]
[null,null,null,"(D + E)",null,"(NOT IN","TO DATE"]
[{"$nulls":5},"D OR E)","(D+E+F)",null,null,null,"$/unit","$ / sf","Comments:"]
[{"$nulls":6},""]
[1.1,"General Requirements",0,null,null,null,"",null,null,null,0,0,0]
[1.2,"Supervision",0,null,null,null,"",null,null,null,0,0,0]
[1.3,"Building Permit Fee",0,null,null,null,"",null,null,null,0,0,0]
[1.4,"Hazardous Materials",0,null,null,null,"",null,null,null,0,0,"?? Check??"]
[2.1,"Site Work",0,null,null,null,"",null,null,null,0,0,"$100k for 40 garages"]
[2.3,"Exterior Paving",0,null,null,null,"",null,null,null,0,0,"seal and stripe; add under bridge"]
[2.4,"Landscaping",0,null,null,null,"",null,null,null,0,0]
[3.1,"Interior Concrete",0,null,null,null,"",null,null,null,0,0,"add gyp topping in ???%"]
[4.1,"Masonry",0,null,null,null,"",null,null,null,0,0,"misc pointing and repairs"]
[5.1,"Metal Assemblies",0,null,null,null,"",null,null,null,0,0]
[6.1,"Interior Debris Removal",20000,null,null,null,"",null,null,null,1666.6666666666667,1.6345210853220007]
[6.2,"Framing/Rough Carpentry",0,null,null,null,"",null,null,null,0,0]
[6.3,"Finish Carpentry",8000,null,null,null,"",null,null,null,666.6666666666666,0.6538084341288003]
[6.4,"Interior Cabinetry",5000,null,null,null,"",null,null,null,416.6666666666667,0.40863027133050017]
[6.5,"Countertops",3000,null,null,null,"",null,null,null,250,0.2451781627983001]
[7.1,"Exterior Finishes",0,null,null,null,"",null,null,null,0,0]
[7.2,"Insulation & Sealants",2000,null,null,null,"",null,null,null,166.66666666666666,0.16345210853220007]
[7.3,"Roof Coverings",5000,null,null,null,"",null,null,null,416.6666666666667,0.40863027133050017,"removal all central plant equip."]
[8.1,"Doors and Hardware",8000,null,null,null,"",null,null,null,666.6666666666666,0.6538084341288003,"re-use any??"]
[8.2,"Windows",0,null,null,null,"",null,null,null,0,0,"most are existing to remain"]
[9.1,"wall package & Ceiling Assemblies",15000,null,null,null,"",null,null,null,1250,1.2258908139915006]
[9.2,"Ceramic Tile",0,null,null,null,"",null,null,null,0,0,"kitchens & baths"]
[9.3,"Broadloom Carpet, glued",15000,null,null,null,"",null,null,null,1250,1.2258908139915006]
[9.4,"Concrete & Wood Restoration",2500,null,null,null,"",null,null,null,208.33333333333334,0.20431513566525009,"wood ceiling blasting?"]
[9.5,"Paints and Coatings",10000,null,null,null,"",null,null,null,833.3333333333334,0.8172605426610003]
[10.1,"Signage",0,null,null,null,"",null,null,null,0,0]
[11.1,"Appliances",0,null,null,null,"",null,null,null,0,0,null,"From Ottawa?"]
[12.1,"Furnishings",0,null,null,null,"",null,null,null,0,0]
[12.2,"Blinds",0,null,null,null,"",null,null,null,0,0]
[13.1,"Security and Access Systems",0,null,null,null,"",null,null,null,0,0,"existing to remain and modify"]
[14.1,"Elevators and Platform Elevators",0,null,null,null,"",null,null,null,0,0,"2 existing to remain"]
[15.1,"Plumbing",10000,null,null,null,"",null,null,null,833.3333333333334,0.8172605426610003]
[15.2,"Heating, Ventilation & Air Conditioning",45000,null,null,null,"",null,null,null,3750,3.6776724419745013,"remove central plant; install all new split DX"]
[15.4,"Fire Protection",1500,null,null,null,"",null,null,null,125,0.12258908139915005,"existing to remain and modify"]
[16.1,"Electrical",5000,null,null,null,"",null,null,null,416.6666666666667,0.40863027133050017,"re-use any of the existing systems?"]
[16.2,"Solar",0,null,null,null,"",null,null,null,0,0]
["OM.1","Overhead",0,null,null,null,"",null,null,null,0,0]
["OM.2","Contractor Profit",0,null,null,null,"",null,null,null,0,0]
[60,"Contingency",0,null,null,null,"",null,null,null,0,0]
[{"$nulls":10},0,0]
[{"$nulls":6},"",null,null,null,0,0]
[{"$nulls":6},"",null,null,null,0,0]
[{"$nulls":6},0,0,0,null,0,0]
[null,"GRAND TOTALS",155000,0,0,0,0,"0.00%",0,0,12916.666666666666,12.667538411245506]
[null,null,155000]

{"sheet":"Debt Amortization","index":5,"n_rows":367,"n_cols":10,"rows_kept":367,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Total Principal",null,135000,null,"Interest Rate",null,null,0.075]
[]
[null,null,"Monthy","Interest ",null,"Princ",null,"Remaining"]
[null,null,"Payment","Expense",null,"Reduction",null,"Principal"]
[]
[null,"Payment"]
[null,1,1087.5508112949399,843.75,null,243.80081129493988,null,134756.19918870507]
[null,2,1087.5508112949399,842.2262449294067,null,245.3245663655332,null,134510.87462233953]
[null,3,1087.5508112949399,840.6929663896219,null,246.85784490531796,null,134264.0167774342]
[null,4,1087.5508112949399,839.1501048589637,null,248.4007064359762,null,134015.61607099822]
[null,5,1087.5508112949399,837.5976004437389,null,249.953210851201,null,133765.66286014701]
[null,6,1087.5508112949399,836.0353928759188,null,251.5154184190211,null,133514.14744172798]
[null,7,1087.5508112949399,834.4634215107999,null,253.08738978414,null,133261.06005194384]
[null,8,1087.5508112949399,832.8816253246489,null,254.66918597029098,null,133006.39086597355]
[null,9,1087.5508112949399,831.2899429123346,null,256.2608683826053,null,132750.12999759094]
[null,10,1087.5508112949399,829.6883124849433,null,257.8624988099966,null,132492.26749878094]
[null,11,1087.5508112949399,828.0766718673808,null,259.47413942755907,null,132232.79335935338]
[null,12,1087.5508112949399,826.4549584959586,null,261.09585279898124,null,131971.6975065544,null,3028.3024934455625]
[null,13,1087.5508112949399,824.8231094159648,null,262.72770187897504,null,131708.96980467543]
[null,14,1087.5508112949399,823.1810612792215,null,264.3697500157184,null,131444.6000546597]
[null,15,1087.5508112949399,821.5287503416231,null,266.0220609533168,null,131178.5779937064]
[null,16,1087.5508112949399,819.8661124606649,null,267.68469883427497,null,130910.89329487212]
[null,17,1087.5508112949399,818.1930830929507,null,269.3577282019892,null,130641.53556667014]
[null,18,1087.5508112949399,816.5095972916884,null,271.0412140032515,null,130370.49435266688]
[null,19,1087.5508112949399,814.8155897041679,null,272.73522159077197,null,130097.7591310761]
[null,20,1087.5508112949399,813.1109945692256,null,274.4398167257143,null,129823.31931435039]
[null,21,1087.5508112949399,811.3957457146898,null,276.15506558025004,null,129547.16424877013]
[null,22,1087.5508112949399,809.6697765548133,null,277.88103474012655,null,129269.28321403]
[null,23,1087.5508112949399,807.9330200876875,null,279.61779120725237,null,128989.66542282276]
[null,24,1087.5508112949399,806.1854088926422,null,281.3654024022977,null,128708.30002042046,null,3263.3974861339398]
[null,25,1087.5508112949399,804.4268751276278,null,283.1239361673121,null,128425.17608425315]
[null,26,1087.5508112949399,802.6573505265821,null,284.8934607683577,null,128140.28262348479]
[null,27,1087.5508112949399,800.8767663967799,null,286.67404489816,null,127853.60857858663]
[null,28,1087.5508112949399,799.0850536161663,null,288.46575767877357,null,127565.14282090786]
[null,29,1087.5508112949399,797.2821426306741,null,290.26866866426576,null,127274.87415224359]
[null,30,1087.5508112949399,795.4679634515223,null,292.08284784341754,null,126982.79130440018]
[null,31,1087.5508112949399,793.642445652501,null,293.90836564243887,null,126688.88293875774]
[null,32,1087.5508112949399,791.8055183672359,null,295.745292927704,null,126393.13764583004]
[null,33,1087.5508112949399,789.9571102864377,null,297.5937010085022,null,126095.54394482153]
[null,34,1087.5508112949399,788.0971496551344,null,299.45366163980543,null,125796.09028318172]
[null,35,1087.5508112949399,786.2255642698857,null,301.3252470250542,null,125494.76503615666]
[null,36,1087.5508112949399,784.342281475979,null,303.20852981896087,null,125191.5565063377,null,3516.743514082752]
[null,37,1087.5508112949399,782.4472281646106,null,305.1035831303293,null,124886.45292320737]
[null,38,1087.5508112949399,780.540330770046,null,307.01048052489386,null,124579.44244268247]
[null,39,1087.5508112949399,778.6215152667653,null,308.9292960281746,null,124270.5131466543]
[null,40,1087.5508112949399,776.6907071665893,null,310.8601041283506,null,123959.65304252594]
[null,41,1087.5508112949399,774.7478315157871,null,312.8029797791528,null,123646.85006274679]
[null,42,1087.5508112949399,772.7928128921674,null,314.7579984027725,null,123332.09206434402]
[null,43,1087.5508112949399,770.82557540215,null,316.7252358927899,null,123015.36682845122]
[null,44,1087.5508112949399,768.8460426778202,null,318.7047686171197,null,122696.66205983411]
[null,45,1087.5508112949399,766.854137873963,null,320.6966734209768,null,122375.96538641314]
[null,46,1087.5508112949399,764.849783665082,null,322.7010276298579,null,122053.26435878329]
[null,47,1087.5508112949399,762.8329022423954,null,324.7179090525444,null,121728.54644973074]
[null,48,1087.5508112949399,760.8034153108171,null,326.7473959841228,null,121401.79905374661,null,3789.757452591085]
[null,49,1087.5508112949399,758.7612440859162,null,328.78956720902363,null,121073.00948653759]
[null,50,1087.5508112949399,756.7063092908598,null,330.84450200408,null,120742.1649845335]
[null,51,1087.5508112949399,754.6385311533343,null,332.9122801416056,null,120409.2527043919]
[null,52,1087.5508112949399,752.5578294024492,null,334.99298189249066,null,120074.25972249941]
[null,53,1087.5508112949399,750.4641232656213,null,337.08668802931857,null,119737.17303447009]
[null,54,1087.5508112949399,748.3573314654379,null,339.19347982950194,null,119397.9795546406]
[null,55,1087.5508112949399,746.2373722165037,null,341.3134390784362,null,119056.66611556216]
[null,56,1087.5508112949399,744.1041632222634,null,343.44664807267645,null,118713.21946748949]
[null,57,1087.5508112949399,741.9576216718092,null,345.5931896231307,null,118367.62627786635]
[null,58,1087.5508112949399,739.7976642366646,null,347.7531470582753,null,118019.87313080808]
[null,59,1087.5508112949399,737.6242070675504,null,349.9266042273895,null,117669.94652658068]
[null,60,1087.5508112949399,735.4371657911292,null,352.11364550381063,null,117317.83288107687,null,4083.9661726697386]
[null,61,1087.5508112949399,733.2364555067304,null,354.31435578820947,null,116963.51852528866]
[null,62,1087.5508112949399,731.021990783054,null,356.5288205118859,null,116606.98970477677]
[null,63,1087.5508112949399,728.7936856548547,null,358.7571256400852,null,116248.23257913669]
[null,64,1087.5508112949399,726.5514536196042,null,360.99935767533566,null,115887.23322146136]
[null,65,1087.5508112949399,724.2952076341335,null,363.2556036608064,null,115523.97761780056]
[null,66,1087.5508112949399,722.0248601112535,null,365.5259511836864,null,115158.45166661686]
[null,67,1087.5508112949399,719.7403229163554,null,367.8104883785845,null,114790.64117823828]
[null,68,1087.5508112949399,717.4415073639891,null,370.1093039309508,null,114420.53187430733]
[null,69,1087.5508112949399,715.1283242144207,null,372.4224870805192,null,114048.10938722681]
[null,70,1087.5508112949399,712.8006836701675,null,374.7501276247724,null,113673.35925960203]
[null,71,1087.5508112949399,710.4584953725126,null,377.09231592242725,null,113296.2669436796]
[null,72,1087.5508112949399,708.1016683979974,null,379.4491428969425,null,112916.81780078265]
[null,73,1087.5508112949399,705.7301112548914,null,381.82070004004845,null,112534.9971007426]
[null,74,1087.5508112949399,703.3437318796412,null,384.2070794152987,null,112150.79002132731]
[null,75,1087.5508112949399,700.9424376332956,null,386.60837366164424,null,111764.18164766567]
[null,76,1087.5508112949399,698.5261352979103,null,389.0246759970296,null,111375.15697166864]
[null,77,1087.5508112949399,696.0947310729289,null,391.456080222011,null,110983.70089144663]
[null,78,1087.5508112949399,693.6481305715413,null,393.9026807233986,null,110589.79821072322]
[null,79,1087.5508112949399,691.18623881702,null,396.36457247791986,null,110193.4336382453]
[null,80,1087.5508112949399,688.7089602390331,null,398.8418510559068,null,109794.59178718939]
[null,81,1087.5508112949399,686.2161986699336,null,401.33461262500623,null,109393.25717456438]
[null,82,1087.5508112949399,683.7078573410273,null,403.84295395391257,null,108989.41422061047]
[null,83,1087.5508112949399,681.1838388788153,null,406.36697241612455,null,108583.04724819434]
[null,84,1087.5508112949399,678.6440453012146,null,408.90676599372523,null,108174.14048220062]
[null,85,1087.5508112949399,676.0883780137538,null,411.4624332811861,null,107762.67804891944]
[null,86,1087.5508112949399,673.5167378057464,null,414.0340734891935,null,107348.64397543024]
[null,87,1087.5508112949399,670.929024846439,null,416.62178644850087,null,106932.02218898173]
[null,88,1087.5508112949399,668.3251386811357,null,419.22567261380414,null,106512.79651636793]
[null,89,1087.5508112949399,665.7049782272995,null,421.84583306764034,null,106090.9506833003]
[null,90,1087.5508112949399,663.0684417706268,null,424.48236952431307,null,105666.46831377599]
[null,91,1087.5508112949399,660.4154269610999,null,427.13538433383997,null,105239.33292944214]
[null,92,1087.5508112949399,657.7458308090133,null,429.80498048592654,null,104809.52794895621]
[null,93,1087.5508112949399,655.0595496809763,null,432.4912616139636,null,104377.03668734225]
[null,94,1087.5508112949399,652.3564792958889,null,435.194331999051,null,103941.8423553432]
[null,95,1087.5508112949399,649.6365147208949,null,437.914296574045,null,103503.92805876915]
[null,96,1087.5508112949399,646.899550367307,null,440.65126092763285,null,103063.2767978415]
[null,97,1087.5508112949399,644.1454799865094,null,443.4053313084305,null,102619.87146653308]
[null,98,1087.5508112949399,641.3741966658317,null,446.17661462910814,null,102173.69485190397]
[null,99,1087.5508112949399,638.5855928243998,null,448.9652184705401,null,101724.72963343344]
[null,100,1087.5508112949399,635.7795602089589,null,451.771251085981,null,101272.95838234745]
[null,101,1087.5508112949399,632.9559898896715,null,454.59482140526836,null,100818.36356094219]
[null,102,1087.5508112949399,630.1147722558886,null,457.43603903905125,null,100360.92752190314]
[null,103,1087.5508112949399,627.2557970118946,null,460.29501428304525,null,99900.63250762009]
[null,104,1087.5508112949399,624.3789531726254,null,463.17185812231446,null,99437.46064949778]
[null,105,1087.5508112949399,621.4841290593611,null,466.0666822355788,null,98971.3939672622]
[null,106,1087.5508112949399,618.5712122953887,null,468.9795989995512,null,98502.41436826265]
[null,107,1087.5508112949399,615.6400898016415,null,471.9107214932984,null,98030.50364676934]
[null,108,1087.5508112949399,612.6906477923084,null,474.8601635026315,null,97555.64348326671]
[null,109,1087.5508112949399,609.7227717704169,null,477.828039524523,null,97077.81544374219]
[null,110,1087.5508112949399,606.7363465233886,null,480.81446477155123,null,96597.00097897064]
[null,111,1087.5508112949399,603.7312561185664,null,483.81955517637346,null,96113.18142379426]
[null,112,1087.5508112949399,600.707383898714,null,486.8434273962258,null,95626.33799639804]
[null,113,1087.5508112949399,597.6646124774877,null,489.88619881745217,null,95136.4517975806]
[null,114,1087.5508112949399,594.6028237348787,null,492.94798756006116,null,94643.50381002053]
[null,115,1087.5508112949399,591.5218988126283,null,496.0289124823116,null,94147.47489753821]
[null,116,1087.5508112949399,588.4217181096137,null,499.12909318532616,null,93648.34580435288]
[null,117,1087.5508112949399,585.3021612772054,null,502.24865001773446,null,93146.09715433515]
[null,118,1087.5508112949399,582.1631072145947,null,505.3877040803452,null,92640.7094502548]
[null,119,1087.5508112949399,579.0044340640925,null,508.5463772308474,null,92132.16307302396]
[null,120,1087.5508112949399,575.8260192063997,null,511.7247920885402,null,91620.43828093541]
[null,121,1087.5508112949399,572.6277392558463,null,514.9230720390935,null,91105.51520889632]
[null,122,1087.5508112949399,569.409470055602,null,518.1413412393379,null,90587.37386765698]
[null,123,1087.5508112949399,566.1710866728561,null,521.3797246220838,null,90065.9941430349]
[null,124,1087.5508112949399,562.9124633939681,null,524.6383479009718,null,89541.35579513393]
[null,125,1087.5508112949399,559.6334737195871,null,527.9173375753528,null,89013.43845755857]
[null,126,1087.5508112949399,556.333990359741,null,531.2168209351988,null,88482.22163662338]
[null,127,1087.5508112949399,553.013885228896,null,534.5369260660439,null,87947.68471055734]
[null,128,1087.5508112949399,549.6730294409833,null,537.8777818539565,null,87409.80692870339]
[null,129,1087.5508112949399,546.3112933043961,null,541.2395179905437,null,86868.56741071284]
[null,130,1087.5508112949399,542.9285463169552,null,544.6222649779846,null,86323.94514573486]
[null,131,1087.5508112949399,539.5246571608428,null,548.026154134097,null,85775.91899160076]
[null,132,1087.5508112949399,536.0994936975047,null,551.4513175974351,null,85224.46767400333]
[null,133,1087.5508112949399,532.6529229625207,null,554.8978883324191,null,84669.56978567092]
[null,134,1087.5508112949399,529.1848111604431,null,558.3660001344967,null,84111.20378553642]
[null,135,1087.5508112949399,525.6950236596026,null,561.8557876353373,null,83549.34799790107]
[null,136,1087.5508112949399,522.1834249868816,null,565.3673863080583,null,82983.98061159301]
[null,137,1087.5508112949399,518.6498788224562,null,568.9009324724836,null,82415.07967912052]
[null,138,1087.5508112949399,515.0942479945032,null,572.4565633004366,null,81842.62311582008]
[null,139,1087.5508112949399,511.5163944738755,null,576.0344168210644,null,81266.58869899902]
[null,140,1087.5508112949399,507.9161793687439,null,579.634631926196,null,80686.95406707283]
[null,141,1087.5508112949399,504.2934629192051,null,583.2573483757348,null,80103.6967186971]
[null,142,1087.5508112949399,500.6481044918569,null,586.902706803083,null,79516.79401189402]
[null,143,1087.5508112949399,496.9799625743376,null,590.5708487206023,null,78926.22316317342]
[null,144,1087.5508112949399,493.28889476983386,null,594.261916525106,null,78331.96124664831]
[null,145,1087.5508112949399,489.57475779155186,null,597.976053503388,null,77733.98519314492]
[null,146,1087.5508112949399,485.83740745715573,null,601.7134038377842,null,77132.27178930714]
[null,147,1087.5508112949399,482.0766986831696,null,605.4741126117704,null,76526.79767669537]
[null,148,1087.5508112949399,478.292485479346,null,609.2583258155939,null,75917.53935087977]
[null,149,1087.5508112949399,474.4846209429985,null,613.0661903519414,null,75304.47316052784]
[null,150,1087.5508112949399,470.65295725329895,null,616.8978540416409,null,74687.5753064862]
[null,151,1087.5508112949399,466.79734566553867,null,620.7534656294013,null,74066.82184085679]
[null,152,1087.5508112949399,462.91763650535495,null,624.6331747895849,null,73442.1886660672]
[null,153,1087.5508112949399,459.01367916291997,null,628.5371321320199,null,72813.65153393519]
[null,154,1087.5508112949399,455.08532208709494,null,632.4654892078449,null,72181.18604472735]
[null,155,1087.5508112949399,451.1324127795459,null,636.418398515394,null,71544.76764621196]
[null,156,1087.5508112949399,447.1547977888247,null,640.3960135061152,null,70904.37163270584]
[null,157,1087.5508112949399,443.1523227044114,null,644.3984885905285,null,70259.97314411531]
[null,158,1087.5508112949399,439.12483215072064,null,648.4259791442192,null,69611.5471649711]
[null,159,1087.5508112949399,435.0721697810693,null,652.4786415138706,null,68959.06852345723]
[null,160,1087.5508112949399,430.99417827160767,null,656.5566330233322,null,68302.5118904339]
[null,161,1087.5508112949399,426.89069931521186,null,660.6601119797281,null,67641.85177845418]
[null,162,1087.5508112949399,422.76157361533853,null,664.7892376796013,null,66977.06254077457]
[null,163,1087.5508112949399,418.60664087984105,null,668.9441704150988,null,66308.11837035947]
[null,164,1087.5508112949399,414.42573981474663,null,673.1250714801932,null,65634.99329887929]
[null,165,1087.5508112949399,410.2187081179955,null,677.3321031769444,null,64957.66119570234]
[null,166,1087.5508112949399,405.98538247313957,null,681.5654288218003,null,64276.09576688054]
[null,167,1087.5508112949399,401.72559854300334,null,685.8252127519365,null,63590.270554128605]
[null,168,1087.5508112949399,397.43919096330376,null,690.1116203316361,null,62900.15893379697]
[null,169,1087.5508112949399,393.12599333623103,null,694.4248179587089,null,62205.73411583826]
[null,170,1087.5508112949399,388.7858382239891,null,698.7649730709508,null,61506.96914276731]
[null,171,1087.5508112949399,384.41855714229564,null,703.1322541526442,null,60803.83688861466]
[null,172,1087.5508112949399,380.0239805538416,null,707.5268307410983,null,60096.31005787357]
[null,173,1087.5508112949399,375.60193786170976,null,711.9488734332301,null,59384.361184440335]
[null,174,1087.5508112949399,371.15225740275207,null,716.3985538921878,null,58667.96263054815]
[null,175,1087.5508112949399,366.6747664409259,null,720.876044854014,null,57947.08658569414]
[null,176,1087.5508112949399,362.16929116058833,null,725.3815201343516,null,57221.705065559785]
[null,177,1087.5508112949399,357.63565665974863,null,729.9151546351912,null,56491.78991092459]
[null,178,1087.5508112949399,353.07368694327863,null,734.4771243516612,null,55757.31278657293]
[null,179,1087.5508112949399,348.4832049160808,null,739.0676063788591,null,55018.24518019408]
[null,180,1087.5508112949399,343.86403237621295,null,743.686778918727,null,54274.55840127535]
[null,181,1087.5508112949399,339.21599000797096,null,748.3348212869689,null,53526.223579988386]
[null,182,1087.5508112949399,334.5388973749274,null,753.0119139200125,null,52773.211666068375]
[null,183,1087.5508112949399,329.8325729129273,null,757.7182383820126,null,52015.493427686364]
[null,184,1087.5508112949399,325.09683392303975,null,762.4539773719001,null,51253.03945031446]
[null,185,1087.5508112949399,320.3314965644654,null,767.2193147304745,null,50485.82013558399]
[null,186,1087.5508112949399,315.5363758473999,null,772.01443544754,null,49713.80570013645]
[null,187,1087.5508112949399,310.7112856258528,null,776.8395256690872,null,48936.966174467365]
[null,188,1087.5508112949399,305.856038590421,null,781.6947727045189,null,48155.271401762846]
[null,189,1087.5508112949399,300.97044626101774,null,786.5803650339221,null,47368.691036728924]
[null,190,1087.5508112949399,296.0543189795558,null,791.4964923153841,null,46577.19454441354]
[null,191,1087.5508112949399,291.10746590258464,null,796.4433453923552,null,45780.751199021186]
[null,192,1087.5508112949399,286.12969499388237,null,801.4211163010575,null,44979.33008272013]
[null,193,1087.5508112949399,281.1208130170008,null,806.4299982779391,null,44172.90008444219]
[null,194,1087.5508112949399,276.0806255277637,null,811.4701857671762,null,43361.429898675015]
[null,195,1087.5508112949399,271.00893686671884,null,816.541874428221,null,42544.88802424679]
[null,196,1087.5508112949399,265.90555015154246,null,821.6452611433974,null,41723.24276310339]
[null,197,1087.5508112949399,260.7702672693962,null,826.7805440255437,null,40896.46221907785]
[null,198,1087.5508112949399,255.60288886923652,null,831.9479224257034,null,40064.514296652145]
[null,199,1087.5508112949399,250.40321435407589,null,837.147596940864,null,39227.36669971128]
[null,200,1087.5508112949399,245.1710418731955,null,842.3797694217444,null,38384.98693028954]
[null,201,1087.5508112949399,239.90616831430958,null,847.6446429806304,null,37537.34228730891]
[null,202,1087.5508112949399,234.60838929568064,null,852.9424219992593,null,36684.39986530965]
[null,203,1087.5508112949399,229.2774991581853,null,858.2733121367546,null,35826.12655317289]
[null,204,1087.5508112949399,223.91329095733056,null,863.6375203376093,null,34962.489032835285]
[null,205,1087.5508112949399,218.51555645522052,null,869.0352548397193,null,34093.453777995564]
[null,206,1087.5508112949399,213.08408611247228,null,874.4667251824676,null,33218.9870528131]
[null,207,1087.5508112949399,207.61866908008187,null,879.932142214858,null,32339.054910598243]
[null,208,1087.5508112949399,202.11909319123902,null,885.4317181037009,null,31453.623192494542]
[null,209,1087.5508112949399,196.5851449530909,null,890.965666341849,null,30562.657526152692]
[null,210,1087.5508112949399,191.0166095384543,null,896.5342017564856,null,29666.123324396205]
[null,211,1087.5508112949399,185.41327077747627,null,902.1375405174635,null,28763.985783878743]
[null,212,1087.5508112949399,179.77491114924214,null,907.7759001456977,null,27856.209883733045]
[null,213,1087.5508112949399,174.10131177333153,null,913.4494995216083,null,26942.760384211437]
[null,214,1087.5508112949399,168.39225240132146,null,919.1585588936184,null,26023.60182531782]
[null,215,1087.5508112949399,162.64751140823637,null,924.9032998867035,null,25098.698525431115]
[null,216,1087.5508112949399,156.86686578394443,null,930.6839455109955,null,24168.01457992012]
[null,217,1087.5508112949399,151.05009112450074,null,936.5007201704391,null,23231.51385974968]
[null,218,1087.5508112949399,145.1969616234355,null,942.3538496715043,null,22289.160010078176]
[null,219,1087.5508112949399,139.3072500629886,null,948.2435612319513,null,21340.916448846227]
[null,220,1087.5508112949399,133.3807278052889,null,954.170083489651,null,20386.746365356576]
[null,221,1087.5508112949399,127.4171647834786,null,960.1336465114613,null,19426.612718845114]
[null,222,1087.5508112949399,121.41632949278195,null,966.1344818021579,null,18460.478237042957]
[null,223,1087.5508112949399,115.37798898151847,null,972.1728223134214,null,17488.305414729533]
[null,224,1087.5508112949399,109.30190884205958,null,978.2489024528803,null,16510.056512276653]
[null,225,1087.5508112949399,103.18785320172907,null,984.3629580932109,null,15525.693554183443]
[null,226,1087.5508112949399,97.0355847136465,null,990.5152265812934,null,14535.178327602149]
[null,227,1087.5508112949399,90.84486454751342,null,996.7059467474264,null,13538.472380854722]
[null,228,1087.5508112949399,84.615452380342,null,1002.9353589145978,null,12535.537021940125]
[null,229,1087.5508112949399,78.34710638712576,null,1009.2037049078141,null,11526.333317032311]
[null,230,1087.5508112949399,72.03958323145194,null,1015.5112280634879,null,10510.822088968824]
[null,231,1087.5508112949399,65.69263805605515,null,1021.8581732388848,null,9488.963915729939]
[null,232,1087.5508112949399,59.306024473312114,null,1028.2447868216277,null,8460.719128908311]
[null,233,1087.5508112949399,52.87949455567694,null,1034.671316739263,null,7426.0478121690485]
[null,234,1087.5508112949399,46.412798826056544,null,1041.1380124688833,null,6384.909799700165]
[null,235,1087.5508112949399,39.90568624812603,null,1047.6451250468137,null,5337.264674653352]
[null,236,1087.5508112949399,33.35790421658345,null,1054.1929070783565,null,4283.071767574996]
[null,237,1087.5508112949399,26.76919854734372,null,1060.7816127475962,null,3222.2901548273994]
[null,238,1087.5508112949399,20.139313467671244,null,1067.4114978272687,null,2154.8786570001307]
[null,239,1087.5508112949399,13.467991606250816,null,1074.0828196886891,null,1080.7958373114416]
[null,240,1087.5508112949399,6.754973983196509,null,1080.7958373117433,null,-3.0172486731316894e-10]
[null,241,1087.5508112949399,-1.8857804207073057e-12,null,1087.5508112949417,null,-1087.5508112952434]
[null,242,1087.5508112949399,-6.797192570595271,null,1094.3480038655352,null,-2181.8988151607787]
[null,243,1087.5508112949399,-13.636867594754865,null,1101.1876788896948,null,-3283.0864940504734]
[null,244,1087.5508112949399,-20.519290587815455,null,1108.0701018827554,null,-4391.156595933229]
[null,245,1087.5508112949399,-27.44472872458268,null,1114.9955400195227,null,-5506.152135952752]
[null,246,1087.5508112949399,-34.4134508497047,null,1121.9642621446446,null,-6628.116398097397]
[null,247,1087.5508112949399,-41.42572748810873,null,1128.9765387830487,null,-7757.092936880445]
[null,248,1087.5508112949399,-48.48183085550278,null,1136.0326421504426,null,-8893.125579030888]
[null,249,1087.5508112949399,-55.58203486894304,null,1143.132846163883,null,-10036.25842519477]
[null,250,1087.5508112949399,-62.72661515746731,null,1150.277426452407,null,-11186.535851647177]
[null,251,1087.5508112949399,-69.91584907279486,null,1157.4666603677347,null,-12344.002512014911]
[null,252,1087.5508112949399,-77.15001570009318,null,1164.7008269950331,null,-13508.703339009944]
[null,253,1087.5508112949399,-84.42939586881215,null,1171.980207163752,null,-14680.683546173696]
[null,254,1087.5508112949399,-91.7542721635856,null,1179.3050834585256,null,-15859.988629632222]
[null,255,1087.5508112949399,-99.12492893520138,null,1186.6757402301412,null,-17046.664369862363]
[null,256,1087.5508112949399,-106.54165231163975,null,1194.0924636065797,null,-18240.756833468942]
[null,257,1087.5508112949399,-114.00473020918088,null,1201.5555415041208,null,-19442.312374973062]
[null,258,1087.5508112949399,-121.51445234358164,null,1209.0652636385216,null,-20651.377638611582]
[null,259,1087.5508112949399,-129.07111024132237,null,1216.6219215362623,null,-21867.999560147844]
[null,260,1087.5508112949399,-136.674997250924,null,1224.2258085458639,null,-23092.225368693707]
[null,261,1087.5508112949399,-144.32640855433567,null,1231.8772198492757,null,-24324.102588542984]
[null,262,1087.5508112949399,-152.02564117839364,null,1239.5764524733336,null,-25563.67904101632]
[null,263,1087.5508112949399,-159.77299400635198,null,1247.323805301292,null,-26811.002846317613]
[null,264,1087.5508112949399,-167.56876778948507,null,1255.119579084425,null,-28066.122425402038]
[null,265,1087.5508112949399,-175.41326515876273,null,1262.9640764537025,null,-29329.08650185574]
[null,266,1087.5508112949399,-183.30679063659835,null,1270.8576019315383,null,-30599.94410378728]
[null,267,1087.5508112949399,-191.24965064867047,null,1278.8004619436103,null,-31878.74456573089]
[null,268,1087.5508112949399,-199.24215353581803,null,1286.792964830758,null,-33165.53753056165]
[null,269,1087.5508112949399,-207.28460956601026,null,1294.83542086095,null,-34460.3729514226]
[null,270,1087.5508112949399,-215.37733094639123,null,1302.928142241331,null,-35763.30109366393]
[null,271,1087.5508112949399,-223.52063183539957,null,1311.0714431303395,null,-37074.372536794275]
[null,272,1087.5508112949399,-231.7148283549642,null,1319.2656396499042,null,-38393.638176444176]
[null,273,1087.5508112949399,-239.9602386027761,null,1327.511049897716,null,-39721.14922634189]
[null,274,1087.5508112949399,-248.2571826646368,null,1335.8079939595766,null,-41056.95722030147]
[null,275,1087.5508112949399,-256.60598262688416,null,1344.156793921824,null,-42401.11401422329]
[null,276,1087.5508112949399,-265.00696258889553,null,1352.5577738838354,null,-43753.67178810712]
[null,277,1087.5508112949399,-273.4604486756695,null,1361.0112599706094,null,-45114.683048077735]
[null,278,1087.5508112949399,-281.9667690504858,null,1369.5175803454258,null,-46484.20062842316]
[null,279,1087.5508112949399,-290.52625392764475,null,1378.0770652225847,null,-47862.277693645745]
[null,280,1087.5508112949399,-299.13923558528586,null,1386.6900468802257,null,-49248.96774052597]
[null,281,1087.5508112949399,-307.8060483782873,null,1395.356859673227,null,-50644.3246001992]
[null,282,1087.5508112949399,-316.527028751245,null,1404.077840046185,null,-52048.40244024539]
[null,283,1087.5508112949399,-325.30251525153363,null,1412.8533265464735,null,-53461.25576679186]
[null,284,1087.5508112949399,-334.1328485424491,null,1421.6836598373889,null,-54882.93942662925]
[null,285,1087.5508112949399,-343.0183714164328,null,1430.5691827113726,null,-56313.50860934062]
[null,286,1087.5508112949399,-351.95942880837885,null,1439.5102401033187,null,-57753.01884944394]
[null,287,1087.5508112949399,-360.95636780902464,null,1448.5071791039645,null,-59201.52602854791]
[null,288,1087.5508112949399,-370.0095376784244,null,1457.5603489733644,null,-60659.08637752127]
[null,289,1087.5508112949399,-379.11928985950794,null,1466.6701011544478,null,-62125.75647867572]
[null,290,1087.5508112949399,-388.28597799172326,null,1475.8367892866631,null,-63601.59326796239]
[null,291,1087.5508112949399,-397.5099579247649,null,1485.0607692197048,null,-65086.654037182096]
[null,292,1087.5508112949399,-406.79158773238805,null,1494.342399027328,null,-66580.99643620942]
[null,293,1087.5508112949399,-416.1312277263088,null,1503.6820390212488,null,-68084.67847523067]
[null,294,1087.5508112949399,-425.52924047019167,null,1513.0800517651314,null,-69597.7585269958]
[null,295,1087.5508112949399,-434.9859907937238,null,1522.5368020886635,null,-71120.29532908447]
[null,296,1087.5508112949399,-444.50184580677796,null,1532.0526571017178,null,-72652.34798618619]
[null,297,1087.5508112949399,-454.0771749136636,null,1541.6279862086035,null,-74193.9759723948]
[null,298,1087.5508112949399,-463.7123498274674,null,1551.2631611224074,null,-75745.2391335172]
[null,299,1087.5508112949399,-473.40774458448243,null,1560.9585558794224,null,-77306.19768939662]
[null,300,1087.5508112949399,-483.16373555872883,null,1570.7145468536687,null,-78876.91223625028]
[null,301,1087.5508112949399,-492.98070147656426,null,1580.5315127715041,null,-80457.44374902178]
[null,302,1087.5508112949399,-502.8590234313861,null,1590.409834726326,null,-82047.8535837481]
[null,303,1087.5508112949399,-512.7990848984256,null,1600.3498961933656,null,-83648.20347994147]
[null,304,1087.5508112949399,-522.8012717496341,null,1610.352083044574,null,-85258.55556298605]
[null,305,1087.5508112949399,-532.8659722686627,null,1620.4167835636026,null,-86878.97234654965]
[null,306,1087.5508112949399,-542.9935771659352,null,1630.544388460875,null,-88509.51673501052]
[null,307,1087.5508112949399,-553.1844795938157,null,1640.7352908887556,null,-90150.25202589927]
[null,308,1087.5508112949399,-563.4390751618704,null,1650.9898864568104,null,-91801.24191235608]
[null,309,1087.5508112949399,-573.7577619522255,null,1661.3085732471654,null,-93462.55048560325]
[null,310,1087.5508112949399,-584.1409405350203,null,1671.6917518299601,null,-95134.24223743321]
[null,311,1087.5508112949399,-594.5890139839576,null,1682.1398252788974,null,-96816.3820627121]
[null,312,1087.5508112949399,-605.1023878919506,null,1692.6531991868906,null,-98509.035261899]
[null,313,1087.5508112949399,-615.6814703868687,null,1703.2322816818087,null,-100212.2675435808]
[null,314,1087.5508112949399,-626.3266721473799,null,1713.8774834423198,null,-101926.14502702313]
[null,315,1087.5508112949399,-637.0384064188945,null,1724.5892177138344,null,-103650.73424473696]
[null,316,1087.5508112949399,-647.817089029606,null,1735.3679003245459,null,-105386.10214506151]
[null,317,1087.5508112949399,-658.6631384066343,null,1746.2139497015742,null,-107132.31609476308]
[null,318,1087.5508112949399,-669.5769755922693,null,1757.1277868872091,null,-108889.4438816503]
[null,319,1087.5508112949399,-680.5590242603143,null,1768.1098355552542,null,-110657.55371720555]
[null,320,1087.5508112949399,-691.6097107325346,null,1779.1605220274746,null,-112436.71423923303]
[null,321,1087.5508112949399,-702.7294639952063,null,1790.2802752901462,null,-114226.99451452318]
[null,322,1087.5508112949399,-713.9187157157698,null,1801.4695270107097,null,-116028.46404153388]
[null,323,1087.5508112949399,-725.1779002595867,null,1812.7287115545266,null,-117841.19275308841]
[null,324,1087.5508112949399,-736.5074547068025,null,1824.0582660017424,null,-119665.25101909015]
[null,325,1087.5508112949399,-747.9078188693134,null,1835.4586301642532,null,-121500.70964925441]
[null,326,1087.5508112949399,-759.3794353078399,null,1846.9302466027798,null,-123347.63989585718]
[null,327,1087.5508112949399,-770.9227493491073,null,1858.4735606440472,null,-125206.11345650123]
[null,328,1087.5508112949399,-782.5382091031327,null,1870.0890203980725,null,-127076.2024768993]
[null,329,1087.5508112949399,-794.2262654806206,null,1881.7770767755605,null,-128957.97955367486]
[null,330,1087.5508112949399,-805.9873722104678,null,1893.5381835054077,null,-130851.51773718027]
[null,331,1087.5508112949399,-817.8219858573766,null,1905.3727971523165,null,-132756.89053433258]
[null,332,1087.5508112949399,-829.7305658395785,null,1917.2813771345184,null,-134674.1719114671]
[null,333,1087.5508112949399,-841.7135744466693,null,1929.2643857416092,null,-136603.4362972087]
[null,334,1087.5508112949399,-853.7714768575544,null,1941.3222881524944,null,-138544.7585853612]
[null,335,1087.5508112949399,-865.9047411585075,null,1953.4555524534474,null,-140498.21413781465]
[null,336,1087.5508112949399,-878.1138383613415,null,1965.6646496562814,null,-142463.87878747092]
[null,337,1087.5508112949399,-890.3992424216932,null,1977.9500537166332,null,-144441.82884118755]
[null,338,1087.5508112949399,-902.7614302574221,null,1990.3122415523621,null,-146432.14108273992]
[null,339,1087.5508112949399,-915.2008817671244,null,2002.7516930620643,null,-148434.892775802]
[null,340,1087.5508112949399,-927.7180798487625,null,2015.2688911437024,null,-150450.1616669457]
[null,341,1087.5508112949399,-940.3135104184105,null,2027.8643217133504,null,-152478.02598865906]
[null,342,1087.5508112949399,-952.9876624291192,null,2040.538473724059,null,-154518.56446238313]
[null,343,1087.5508112949399,-965.7410278898944,null,2053.2918391848343,null,-156571.85630156795]
[null,344,1087.5508112949399,-978.5741018847996,null,2066.1249131797395,null,-158637.9812147477]
[null,345,1087.5508112949399,-991.4873825921732,null,2079.0381938871133,null,-160717.0194086348]
[null,346,1087.5508112949399,-1004.4813713039675,null,2092.0321825989076,null,-162809.0515912337]
[null,347,1087.5508112949399,-1017.5565724452106,null,2105.1073837401505,null,-164914.15897497386]
[null,348,1087.5508112949399,-1030.7134935935865,null,2118.2643048885266,null,-167032.42327986239]
[null,349,1087.5508112949399,-1043.9526454991399,null,2131.5034567940797,null,-169163.92673665646]
[null,350,1087.5508112949399,-1057.2745421041027,null,2144.825353399043,null,-171308.7520900555]
[null,351,1087.5508112949399,-1070.6797005628468,null,2158.230511857787,null,-173466.98260191327]
[null,352,1087.5508112949399,-1084.1686412619579,null,2171.7194525568975,null,-175638.70205447017]
[null,353,1087.5508112949399,-1097.7418878404385,null,2185.2926991353784,null,-177823.99475360554]
[null,354,1087.5508112949399,-1111.3999672100344,null,2198.9507785049746,null,-180022.94553211052]
[null,355,1087.5508112949399,-1125.1434095756906,null,2212.6942208706305,null,-182235.63975298114]
[null,356,1087.5508112949399,-1138.972748456132,null,2226.523559751072,null,-184462.1633127322]
[null,357,1087.5508112949399,-1152.8885207045762,null,2240.439331999516,null,-186702.60264473173]
[null,358,1087.5508112949399,-1166.8912665295732,null,2254.442077824513,null,-188957.04472255625]
[null,359,1087.5508112949399,-1180.9815295159765,null,2268.532340810916,null,-191225.57706336718]
[null,360,1087.5508112949399,-1195.1598566460448,null,2282.7106679409844,null,-193508.28773130817]