{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Proforma","Mortgage Breakdown"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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"}

{"sheet":"Proforma","index":0,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[27,6,27,7],[0,4,0,10],[13,6,13,7],[45,0,45,10],[44,3,44,7],[15,3,15,4],[15,7,15,8],[27,3,27,4],[1,0,1,10]]}
[{"$nulls":4},"Multi-Residential Investment - Operating Information"]
["2033 Garnet Ave A-D"]
["List Price:",null,null,2099999]
["Down Payment:",null,0.55000000000000004,{"$f":"C4*(D3)","v":1154999.4500000002}]
["Rehab Costs"]
["Number of units:",null,null,4]
["Cost per Unit:",null,null,{"$f":"D3/D6","v":524999.75}]
["Current GRM:",null,null,{"$f":"D3/D17","v":14.957257834757835}]
["Market GRM:",null,null,{"$f":"D3/H17","v":13.785491091942705}]
["Current CAP:",null,null,{"$f":"D21/D3","v":4.8377648036975252E-2}]
["Market CAP:",null,null,{"$f":"H21/(D3+D5)","v":5.2439221399629234E-2}]
["Year Built / Age:",null,null,1980,"no rent control",null,"Proposed Financing"]
["Approx. Lot Size:",null,null,3123,null,null,"First Loan Amount: ",null,{"$f":"D3-D4","v":944999.54999999981},"New",30]
["Approx. Gross RSF:",null,null,2489,null,null,"Terms:",null,6.5000000000000002E-2]
["Cost per Net RSF:",null,null,{"$f":"D3/D14","v":843.71193250301326},null,null,"Payment ",null,{"$f":"-PMT(I14/12,360,I13)","v":5973.0399777024004},"DCR:",{"$f":"D21/D22","v":1.4173828413344352}]
["Annualized Operating Data",null,null,"Current Rents",null,null,null,"Market Rents"]
["Scheduled Gross Income:",null,null,{"$f":"(E44)","v":140400},null,null,null,{"$f":"H44","v":152334}]
["Vacancy Rate Reserve:",null,null,{"$f":"D17*E18","v":4212},0.03,1,null,{"$f":"I18*H17","v":7616.7000000000007},0.05,1]
["Gross Operating Income:",null,null,{"$f":"D17-D18","v":136188},null,null,null,{"$f":"H17-H18","v":144717.29999999999}]
["Expenses:",null,null,{"$f":"SUM(K42)","v":34594.987500000003},{"$f":"D20/D17","v":0.2464030448717949},1,null,{"$f":"K42","v":34594.987500000003},{"$f":"H20/H17","v":0.22709958052699991},1]
["Net Operating Income:",null,null,{"$f":"D19-D20","v":101593.0125},null,null,null,{"$f":"H19-H20","v":110122.31249999999}]
["Loan Payments:",null,null,{"$f":"I15*12","v":71676.479732428808},null,null,null,{"$f":"D22","v":71676.479732428808}]
["Pre Tax Cash Flows:",null,null,{"$f":"D21-D22","v":29916.532767571189},{"$f":"D23/D4","v":2.5901772306100392E-2},2,null,{"$f":"H21-H22","v":38445.832767571177},{"$f":"H23/D4","v":3.3286451147289439E-2},2]
["Principal Reduction:",null,null,{"$f":"H24","v":10562.500651910668},null,null,null,{"$f":"'Mortgage Breakdown'!F26","v":10562.500651910668}]
["Total Return Before Taxes:",null,null,{"$f":"D23+D24","v":40479.033419481857},{"$f":"D25/D4","v":3.5046798870321409E-2},2,null,{"$f":"H23+H24","v":49008.333419481845},{"$f":"H25/D4","v":4.2431477711510457E-2},2]
[1,"As a percent of Scheduled Gross Income",{"$nulls":4},2,"As a percent of Down Payment"]
["Scheduled Income",{"$nulls":7},"Annualized Expenses:"]
[null,null,null,"Current Income",null,null,"Market Income",null,"Estimated"]
["# of","Bdrms/","Notes","Monthly","Total Monthly",null,"Monthly","Total","property taxes",null,{"$f":"D3*0.0125","v":26249.987500000003}]
["Units","Baths",null,"Rent/Average","Income ",null,"Rent/Unit ","Income","Maintenance",null,{"$f":"D14","v":2489}]
[1,"2+1",null,3500,{"$f":"(A31)*(D31)","v":3500},null,{"$f":"(D31)*(8.5%)+(D31)","v":3797.5},{"$f":"G31*A31","v":3797.5},"Insurance",null,3000]
[1,"2+2",null,3200,{"$f":"(A32)*(D32)","v":3200},null,{"$f":"(D32)*(8.5%)+(D32)","v":3472},{"$f":"G32*A32","v":3472},"Management",null,{"$f":"SUM(E44*0)","v":0}]
[1,"1+1",null,2800,{"$f":"(A33)*(D33)","v":2800},null,3038,{"$f":"G33*A33","v":3038},"waster sewer ",null,"paid by ten"]
[1,"studio",null,2200,2200,null,2387,{"$f":"G34","v":2387},"Utilities",null,"paid by ten"]
[0,"2+2",{"$nulls":4},0,0,"waste management/trash",null,2856]
[0,"2+1",{"$nulls":4},0,0]
[0,"2+1",{"$nulls":4},0,0]
[0,"3+1",{"$nulls":4},0,0]
[]
["Total Scheduled Rent:",null,null,null,{"$f":"SUM(E31:E38)","v":11700},null,null,{"$f":"SUM(H31:H38)","v":12694.5}]
["Laundry",null,null,null,0,null,null,0]
["Garages",null,null,null,0,null,null,0,"Total Expenses:",null,{"$f":"SUM(K29:K41)","v":34594.987500000003}]
["Monthly Scheduled Gross Income:",null,null,null,{"$f":"SUM(E40:E42)","v":11700},null,null,{"$f":"SUM(H40:H42)","v":12694.5},"Expenses as %/SGI",null,{"$f":"K42/D17","v":0.2464030448717949}]
["Annualized Scheduled Gross Income:",null,null,null,{"$f":"SUM(E31:E38)*12","v":140400},null,null,{"$f":"SUM(H31:H38)*12","v":152334},"`",null,{"$f":"K42/D13","v":11.0774855907781}]
["Utilities Paid by Tenant:",null,null,"Gas & Electric",{"$nulls":4},"Per Unit:",null,{"$f":"K42/D6","v":8648.7468750000007}]
["Presented by BeachRealty, LLC "]

{"sheet":"Mortgage Breakdown","index":1,"n_rows":374,"n_cols":7,"rows_kept":374,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"AMORTIZATION SCHEDULE",null,null,{"$f":"NOW()","v":"2026-01-11T18:30:26.700"}]
[]
[{"$nulls":4},"Sales Price:",{"$f":"Proforma!D3","v":2099999}]
["Principle:",{"$f":"F3-F4","v":944999.54999999981},null,{"$f":"Proforma!C4","v":0.55000000000000004},"Down Payment:",{"$f":"Proforma!D4","v":1154999.4500000002}]
["Interest:",{"$f":"Proforma!I14","v":6.5000000000000002E-2}]
["Amortization:",360,"Months",30,"Years"]
["Term:",30,"Years"]
[]
[{"$nulls":5},"NOI:",32010]
["Payment:",{"$f":"PMT($B$5/12,$B$6,-$B$4)","v":5973.0399777024004},null,"Annual Debt Service:",{"$f":"B10*12","v":71676.479732428808},"Cash Return:",{"$f":"G9-E10","v":-39666.479732428808}]
["Total Paid:",{"$f":"($B$7*12*$B$10)","v":2150294.391972864},null,"Balance Due:",{"$f":"-PV($B$5/12,($B$6-$B$7*12),$B$10)","v":0},"Return:",{"$f":"(G9-E10)/F4","v":-3.4343288849556425E-2}]
[]
["Month","Begining","Ending","Payment","Total Paid","Total Principle","Total Interest"]
[null,"Balance","Balance",null,null,"Paid","Paid"]
[1,{"$f":"$B$4","v":944999.54999999981},{"$f":"-PV($B$5/12,($B$6-A15),$B$10)","v":944145.25758479396},{"$f":"$B$10","v":5973.0399777024004},{"$f":"D15","v":5973.0399777024004},{"$f":"B15-C15","v":854.29241520585492},{"$f":"E15-F15","v":5118.7475624965455}]
[2,{"$f":"C15","v":944145.25758479396},943286.33775234257,5973.0399777024004,{"$f":"E15+D16","v":11946.079955404801},{"$f":"F15+B16-C16","v":1713.2122476572404},10232.86770774756]
[3,943286.33775234257,942422.76543746528,5973.0399777024004,17919.119933107202,2576.7845625345362,15342.335370572666]
[4,942422.76543746528,941554.51543921605,5973.0399777024004,23892.159910809602,3445.0345607837662,20447.125350025835]
[5,941554.51543921605,940681.5624201427,5973.0399777024004,29865.199888512001,4317.9875798571156,25547.212308654885]
[6,940681.5624201427,939803.88090554927,5973.0399777024004,35838.239866214404,5195.669094450539,30642.570771763865]
[7,939803.88090554927,938921.44528275204,5973.0399777024004,41811.279843916804,6078.1047172477702,35733.175126669033]
[8,938921.44528275204,938034.22980033117,5973.0399777024004,47784.319821619203,6965.3201996686403,40818.999621950563]
[9,938034.22980033117,937142.20856738056,5973.0399777024004,53757.359799321603,7857.3414326192578,45900.018366702345]
[10,937142.20856738056,936245.35555275145,5973.0399777024004,59730.399777024002,8754.1944472483592,50976.205329775643]
[11,936245.35555275145,935343.64458429324,5973.0399777024004,65703.439754726409,9655.9054157065693,56047.53433901984]
[12,935343.64458429324,934437.04934808915,5973.0399777024004,71676.479732428808,10562.500651910668,61113.97908051814]
[13,934437.04934808915,933525.54338768881,5973.0399777024004,77649.519710131208,11474.006612311001,66175.513097820207]
[14,933525.54338768881,932609.10010333639,5973.0399777024004,83622.559687833607,12390.449896663427,71232.10979117018]
[15,932609.10010333639,931687.69275119377,5973.0399777024004,89595.599665536007,13311.857248806045,76283.742416729961]
[16,931687.69275119377,930761.29444256029,5973.0399777024004,95568.639643238406,14238.255557439523,81330.384085798883]
[17,930761.29444256029,929829.87814308831,5973.0399777024004,101541.67962094081,15169.671856911504,86372.007764029302]
[18,929829.87814308831,928893.41667199438,5973.0399777024004,107514.71959864321,16106.133328005439,91408.586270637767]
[19,928893.41667199438,927951.88270126539,5973.0399777024004,113487.7595763456,17047.667298734421,96440.092277611184]
[20,927951.88270126539,927005.24875486153,5973.0399777024004,119460.799554048,17994.301245138282,101466.49830890972]
[21,927005.24875486153,926053.48720791459,5973.0399777024004,125433.8395317504,18946.062792085228,106487.77673966518]
[22,926053.48720791459,925096.57028592168,5973.0399777024004,131406.87950945282,19902.97971407813,111503.89979537469]
[23,925096.57028592168,924134.4700639348,5973.0399777024004,137379.91948715522,20865.079936065013,116514.8395510902]
[24,924134.4700639348,923167.15846574528,5973.0399777024004,143352.95946485762,21832.391534254537,121520.56793060308]
[{"$f":"A38+1","v":25},923167.15846574528,922194.60726306576,5973.0399777024004,149325.99944256002,22804.942736934056,126521.05670562596]
[26,922194.60726306576,921216.78807470505,5973.0399777024004,155299.03942026242,23782.761925294762,131516.27749496765]
[27,921216.78807470505,920233.67236574052,5973.0399777024004,161272.07939796482,24765.87763425929,136506.20176370553]
[28,920233.67236574052,919245.23144668585,5973.0399777024004,167245.11937566721,25754.318553313962,141490.80082235325]
[29,919245.23144668585,918251.43647265306,5973.0399777024004,173218.15935336961,26748.113527346752,146470.04582602286]
[30,918251.43647265306,917252.25844251085,5973.0399777024004,179191.19933107201,27747.291557488963,151443.90777358305]
[31,917252.25844251085,916247.66819803882,5973.0399777024004,185164.23930877441,28751.88180196099,156412.35750681342]
[32,916247.66819803882,915237.6364230758,5973.0399777024004,191137.27928647681,29761.913576924009,161375.3657095528]
[33,915237.6364230758,914222.13364266511,5973.0399777024004,197110.31926417921,30777.416357334703,166332.90290684451]
[34,914222.13364266511,913201.13022219378,5973.0399777024004,203083.35924188161,31798.419777806033,171284.93946407558]
[35,913201.13022219378,912174.59636652819,5973.0399777024004,209056.39921958401,32824.953633471625,176231.44558611239]
[36,912174.59636652819,911142.50211914454,5973.0399777024004,215029.43919728641,33857.047880855273,181172.39131643114]
[37,911142.50211914454,910104.81736125425,5973.0399777024004,221002.47917498881,34894.732638745569,186107.74653624324]
[38,910104.81736125425,909061.51181092521,5973.0399777024004,226975.51915269121,35938.038189074607,191037.4809636166]
[39,909061.51181092521,908012.55502219871,5973.0399777024004,232948.55913039361,36986.994977801107,195961.5641525925]
[40,908012.55502219871,906957.91638419998,5973.0399777024004,238921.59910809601,38041.63361579983,200879.96549229618]
[41,906957.91638419998,905897.56512024533,5973.0399777024004,244894.63908579841,39101.984879754484,205792.65420604392]
[42,905897.56512024533,904831.47028694418,5973.0399777024004,250867.67906350081,40168.079713055631,210699.59935044518]
[43,904831.47028694418,903759.6007732962,5973.0399777024004,256840.71904120321,41239.949226703611,215600.7698144996]
[44,903759.6007732962,902681.92529978231,5973.0399777024004,262813.75901890564,42317.624700217508,220496.13431868813]
[45,902681.92529978231,901598.41241745395,5973.0399777024004,268786.79899660806,43401.137582545867,225385.6614140622]
[46,901598.41241745395,900509.03050701274,5973.0399777024004,274759.83897431049,44490.519492987078,230269.31948132341]
[47,900509.03050701274,899413.74777788983,5973.0399777024004,280732.87895201292,45585.802222109982,235147.07672990294]
[48,899413.74777788983,898312.53226731787,5973.0399777024004,286705.91892971535,46687.017732681939,240018.90119703341]
[49,898312.53226731787,897205.35183939664,5973.0399777024004,292678.95890741778,47794.198160603177,244884.7607468146]
[50,897205.35183939664,896092.17418415786,5973.0399777024004,298651.99888512021,48907.375815841951,249744.62306927826]
[51,896092.17418415786,894972.9668166195,5973.0399777024004,304625.03886282264,50026.583183380309,254598.45567944233]
[52,894972.9668166195,893847.69707584043,5973.0399777024004,310598.07884052506,51151.852924159379,259446.22591636569]
[53,893847.69707584043,892716.33212396561,5973.0399777024004,316571.11881822749,52283.217876034207,264287.90094219329]
[54,892716.33212396561,891578.83894526807,5973.0399777024004,322544.15879592992,53420.711054731742,269123.44774119818]
[55,891578.83894526807,890435.18434518576,5973.0399777024004,328517.19877363235,54564.365654814057,273952.83311881829]
[56,890435.18434518576,889285.33494935324,5973.0399777024004,334490.23875133478,55714.21505064657,278776.02370068821]
[57,889285.33494935324,888129.25720262644,5973.0399777024004,340463.27872903721,56870.292797373375,283592.98593166383]
[58,888129.25720262644,886966.91736810503,5973.0399777024004,346436.31870673964,58032.632631894783,288403.68607484485]
[59,886966.91736810503,885798.28152614646,5973.0399777024004,352409.35868444206,59201.268473853357,293208.09021058871]
[60,885798.28152614646,884623.3155733773,5973.0399777024004,358382.39866214449,60376.234426622512,298006.16423552198]
[61,884623.3155733773,883441.98522169748,5973.0399777024004,364355.43863984692,61557.564778302331,302797.87386154459]
[62,883441.98522169748,882254.25599727931,5973.0399777024004,370328.47861754935,62745.294002720504,307583.18461482885]
[63,882254.25599727931,881060.09323956212,5973.0399777024004,376301.51859525178,63939.456760437693,312362.06183481409]
[64,881060.09323956212,879859.46210024075,5973.0399777024004,382274.55857295421,65140.087899759063,317134.47067319514]
[65,879859.46210024075,{"$f":"-PV($B$5/12,($B$6-A79),$B$10)","v":878652.32754224795},{"$f":"$B$10","v":5973.0399777024004},388247.59855065664,66347.222457751865,{"$f":"E79-F79","v":321900.37609290477}]
[66,{"$f":"C79","v":878652.32754224795},877438.65433873271,5973.0399777024004,{"$f":"E79+D80","v":394220.63852835906},{"$f":"F79+B80-C80","v":67560.895661267103},326659.74286709196]
[67,877438.65433873271,876218.40707203187,5973.0399777024004,400193.67850606149,68781.142927967943,331412.53557809355]
[68,876218.40707203187,874991.55013263633,5973.0399777024004,406166.71848376392,70007.999867363484,336158.71861640044]
[69,874991.55013263633,873758.04771815229,5973.0399777024004,412139.75846146635,71241.502281847526,340898.25617961882]
[70,873758.04771815229,872517.86383225664,5973.0399777024004,418112.79843916878,72481.686167743173,345631.11227142561]
[71,872517.86383225664,871270.96228364564,5973.0399777024004,424085.83841687121,73728.587716354174,350357.25070051703]
[72,871270.96228364564,870017.3066849797,5973.0399777024004,430058.87839457364,74982.24331502011,355076.63507955353]
[73,870017.3066849797,868756.86045182089,5973.0399777024004,436031.91837227606,76242.689548178925,359789.22882409714]
[74,868756.86045182089,867489.58680156583,5973.0399777024004,442004.95834997849,77509.963198433979,364494.99515154451]
[75,867489.58680156583,866215.44875237194,5973.0399777024004,447977.99832768092,78784.10124762787,369193.89708005305]
[76,866215.44875237194,864934.40912207821,5973.0399777024004,453951.03830538335,80065.1408779216,373885.89742746175]
[77,864934.40912207821,863646.43052712048,5973.0399777024004,459924.07828308578,81353.119472879334,378570.95881020644]
[78,863646.43052712048,862351.47538144013,5973.0399777024004,465897.11826078821,82648.07461855968,383249.04364222853]
[79,862351.47538144013,861049.50589538715,5973.0399777024004,471870.15823849064,83950.044104612665,387920.11413387797]
[80,861049.50589538715,859740.48407461797,5973.0399777024004,477843.19821619306,85259.065925381845,392584.13229081122]
[81,859740.48407461797,858424.37171898643,5973.0399777024004,483816.23819389549,86575.178281013388,397241.0599128821]
[82,858424.37171898643,857101.13042142871,5973.0399777024004,489789.27817159792,87898.419578571105,401890.85859302682]
[83,857101.13042142871,855770.7215668424,5973.0399777024004,495762.31814930035,89228.82843315741,406533.48971614294]
[84,855770.7215668424,854433.10633096041,5973.0399777024004,501735.35812700278,90566.443669039407,411168.91445796337]
[85,854433.10633096041,853088.24567921727,5973.0399777024004,507708.39810470521,91911.304320782539,415797.09378392267]
[86,853088.24567921727,851736.10036561068,5973.0399777024004,513681.43808240764,93263.449634389137,420417.9884480185]
[87,851736.10036561068,850376.63093155529,5973.0399777024004,519654.47806011006,94622.91906844452,425031.55899166554]
[88,850376.63093155529,849009.79770473228,5973.0399777024004,525627.51803781244,95989.752295267535,429637.7657425449]
[{"$f":"A102+1","v":89},849009.79770473228,847635.56079793046,5973.0399777024004,531600.55801551486,97363.989202069351,434236.56881344551]
[90,847635.56079793046,846253.88010788348,5973.0399777024004,537573.59799321729,98745.669892116333,438827.92810110096]
[91,846253.88010788348,844864.71531409887,5973.0399777024004,543546.63797091972,100134.83468590095,443411.80328501877]
[92,844864.71531409887,843468.0258776811,5973.0399777024004,549519.67794862215,101531.52412231872,447988.15382630343]
[93,843468.0258776811,842063.77104014973,5973.0399777024004,555492.71792632458,102935.77895985008,452556.9389664745]
[94,842063.77104014973,840651.90982224816,5973.0399777024004,561465.75790402701,104347.64017775166,457118.11772627535]
[95,840651.90982224816,839232.40102274949,5973.0399777024004,567438.79788172944,105767.14897725033,461671.64890447911]
[96,839232.40102274949,837805.20321725355,5973.0399777024004,573411.83785943186,107194.34678274626,466217.4910766856]
[97,837805.20321725355,836370.27475697803,5973.0399777024004,579384.87783713429,108629.27524302178,470755.60259411251]
[98,836370.27475697803,834927.57376754261,5973.0399777024004,585357.91781483672,110071.97623245721,475285.94158237951]
[99,834927.57376754261,833477.05814774777,5973.0399777024004,591330.95779253915,111522.49185225205,479808.4659402871]
[100,833477.05814774777,832018.68556834559,5973.0399777024004,597303.99777024158,112980.86443165422,484323.13333858736]
[101,832018.68556834559,830552.41347080516,5973.0399777024004,603277.03774794401,114447.13652919466,488829.90121874935]
[102,830552.41347080516,829078.19906606968,5973.0399777024004,609250.07772564644,115921.35093393014,493328.7267917163]
[103,829078.19906606968,827595.99933330843,5973.0399777024004,615223.11770334886,117403.55066669139,497819.56703665748]
[104,827595.99933330843,826105.77101866156,5973.0399777024004,621196.15768105129,118893.77898133826,502302.37869971304]
[105,826105.77101866156,824607.47063397686,5973.0399777024004,627169.19765875372,120392.07936602295,506777.11829273077]
[106,824607.47063397686,823101.05445554177,5973.0399777024004,633142.23763645615,121898.49554445804,511243.74209199811]
[107,823101.05445554177,821586.47852280689,5973.0399777024004,639115.27761415858,123413.07147719292,515702.20613696566]
[108,821586.47852280689,820063.6986371032,5973.0399777024004,645088.31759186101,124935.85136289662,520152.46622896439]
[109,820063.6986371032,818532.6703603518,5973.0399777024004,651061.35756956344,126466.87963964802,524594.47792991542]
[110,818532.6703603518,816993.34901376802,5973.0399777024004,657034.39754726586,128006.20098623179,529028.19656103407]
[111,816993.34901376802,815445.68967655674,5973.0399777024004,663007.43752496829,129553.86032344308,533453.57720152522]
[112,815445.68967655674,813889.64718460233,5973.0399777024004,668980.47750267072,131109.90281539748,537870.57468727324]
[113,813889.64718460233,812325.17612914997,5973.0399777024004,674953.51748037315,132674.37387084984,542279.14360952331]
[114,812325.17612914997,810752.23085548042,5973.0399777024004,680926.55745807558,134247.3191445194,546679.23831355618]
[115,810752.23085548042,809170.76546157873,5973.0399777024004,686899.59743577801,135828.78453842108,551070.81289735693]
[116,809170.76546157873,807580.73379679315,5973.0399777024004,692872.63741348044,137418.81620320666,555453.82121027377]
[117,807580.73379679315,805982.08946049016,5973.0399777024004,698845.67739118286,139017.46053950966,559828.21685167321]
[118,805982.08946049016,804374.78580069868,5973.0399777024004,704818.71736888529,140624.76419930113,564193.95316958416]
[119,804374.78580069868,802758.77591275005,5973.0399777024004,710791.75734658772,142240.77408724977,568550.98325933795]
[120,802758.77591275005,801134.01263790834,5973.0399777024004,716764.79732429015,143865.53736209148,572899.25996219867]
[121,801134.01263790834,799500.44856199471,5973.0399777024004,722737.83730199258,145499.10143800511,577238.73586398747]
[122,799500.44856199471,797858.0360140031,5973.0399777024004,728710.87727969501,147141.51398599672,581569.36329369829]
[123,797858.0360140031,796206.72706470988,5973.0399777024004,734683.91725739744,148792.82293528994,585891.0943221075]
[124,796206.72706470988,794546.47352527454,5973.0399777024004,740656.95723509986,150453.07647472527,590203.8807603746]
[125,794546.47352527454,792877.22694583423,5973.0399777024004,746629.99721280229,152122.32305416558,594507.67415863671]
[126,792877.22694583423,791198.93861408834,5973.0399777024004,752603.03719050472,153800.61138591147,598802.42580459325]
[127,791198.93861408834,789511.55955387896,5973.0399777024004,758576.07716820715,155487.99044612085,603088.0867220863]
[128,789511.55955387896,787815.04052376014,5973.0399777024004,764549.11714590958,157184.50947623968,607364.6076696699]
[129,787815.04052376014,{"$f":"-PV($B$5/12,($B$6-A143),$B$10)","v":786109.33201556164},{"$f":"$B$10","v":5973.0399777024004},770522.15712361201,158890.21798443818,{"$f":"E143-F143","v":611631.93913917383}]
[130,{"$f":"C143","v":786109.33201556164},784394.38425294333,5973.0399777024004,{"$f":"E143+D144","v":776495.19710131444},{"$f":"F143+B144-C144","v":160605.16574705648},615890.03135425795]
[131,784394.38425294333,782670.1471899444,5973.0399777024004,782468.23707901686,162329.40281005541,620138.83426896145]
[132,782670.1471899444,780936.57050952094,5973.0399777024004,788441.27705671929,164062.97949047887,624378.29756624042]
[133,780936.57050952094,779193.60362207855,5973.0399777024004,794414.31703442172,165805.94637792127,628608.37065650045]
[134,779193.60362207855,777441.19566399569,5973.0399777024004,800387.35701212415,167558.35433600412,632829.00267612003]
[135,777441.19566399569,775679.29549613991,5973.0399777024004,806360.39698982658,169320.25450385991,637040.14248596667]
[136,775679.29549613991,773907.85170237499,5973.0399777024004,812333.43696752901,171091.69829762483,641241.73866990418]
[137,773907.85170237499,772126.81258806051,5973.0399777024004,818306.47694523144,172872.73741193931,645433.73953329213]
[138,772126.81258806051,770336.12617854343,5973.0399777024004,824279.51692293386,174663.42382145638,649616.09310147748]
[139,770336.12617854343,768535.74021764158,5973.0399777024004,830252.55690063629,176463.80978235824,653788.74711827806]
[140,768535.74021764158,766725.6021661181,5973.0399777024004,836225.59687833872,178273.94783388171,657951.64904445701]
[141,766725.6021661181,764905.65920014877,5973.0399777024004,842198.63685604115,180093.89079985104,662104.74605619011]
[142,764905.65920014877,763075.85820978053,5973.0399777024004,848171.67683374358,181923.69179021928,666247.9850435243]
[143,763075.85820978053,761236.14579738118,5973.0399777024004,854144.71681144601,183763.40420261864,670381.31260882737]
[144,761236.14579738118,759386.46827608126,5973.0399777024004,860117.75678914844,185613.08172391856,674504.67506522988]
[145,759386.46827608126,757526.77166820748,5973.0399777024004,866090.79676685086,187472.77833179233,678618.01843505853]
[146,757526.77166820748,755657.00170370808,5973.0399777024004,872063.83674455329,189342.54829629173,682721.28844826156]
[147,755657.00170370808,753777.10381856747,5973.0399777024004,878036.87672225572,191222.44618143234,686814.43054082338]
[148,753777.10381856747,751887.02315321565,5973.0399777024004,884009.91669995815,193112.52684678417,690897.38985317398]
[149,751887.02315321565,749986.70455092646,5973.0399777024004,889982.95667766058,195012.84544907336,694970.11122858722]
[150,749986.70455092646,748076.09255620837,5973.0399777024004,895955.99665536301,196923.45744379144,699032.53921157157]
[151,748076.09255620837,746155.13141318527,5973.0399777024004,901929.03663306544,198844.41858681454,703084.61804625089]
[152,746155.13141318527,744223.76506397093,5973.0399777024004,907902.07661076786,200775.78493602888,707126.29167473898]
[{"$f":"A166+1","v":153},744223.76506397093,742281.93714703189,5973.0399777024004,913875.11658847029,202717.61285296793,711157.50373550237]
[154,742281.93714703189,740329.59099554259,5973.0399777024004,919848.15656617272,204669.95900445723,715178.1975617155]
[155,740329.59099554259,738366.66963573277,5973.0399777024004,925821.19654387515,206632.88036426704,719188.31617960811]
[156,738366.66963573277,736393.11578522378,5973.0399777024004,931794.23652157758,208606.43421477603,723187.80230680155]
[157,736393.11578522378,734408.8718513581,5973.0399777024004,937767.27649928001,210590.67814864172,727176.59835063829]
[158,734408.8718513581,732413.87992951728,5973.0399777024004,943740.31647698244,212585.67007048253,731154.6464064999]
[159,732413.87992951728,730408.08180143312,5973.0399777024004,949713.35645468486,214591.4681985667,735121.88825611817]
[160,730408.08180143312,728391.41893348843,5973.0399777024004,955686.39643238729,216608.13106651139,739078.26536587591]
[161,728391.41893348843,726363.83247500926,5973.0399777024004,961659.43641008972,218635.71752499056,743023.71888509917]
[162,726363.83247500926,724325.26325654658,5973.0399777024004,967632.47638779215,220674.28674345324,746958.18964433891]
[163,724325.26325654658,722275.65178815031,5973.0399777024004,973605.51636549458,222723.8982118495,750881.61815364507]
[164,722275.65178815031,720214.93825763371,5973.0399777024004,979578.55634319701,224784.61174236611,754793.9446008309]
[165,720214.93825763371,718143.06252882699,5973.0399777024004,985551.59632089944,226856.48747117282,758695.10884972662]
[166,718143.06252882699,716059.9641398224,5973.0399777024004,991524.63629860186,228939.58586017741,762585.05043842446]
[167,716059.9641398224,713965.58230121061,5973.0399777024004,997497.67627630429,231033.9676987892,766463.70857751509]
[168,713965.58230121061,711859.85589430656,5973.0399777024004,1003470.7162540067,233139.69410569326,770331.02214831347]
[169,711859.85589430656,709742.72346936504,5973.0399777024004,1009443.7562317092,235256.82653063477,774186.92970107438]
[170,709742.72346936504,707614.12324378837,5973.0399777024004,1015416.7962094116,237385.42675621144,778031.36945320014]
[171,707614.12324378837,705473.99310032313,5973.0399777024004,1021389.836187114,239525.55689967668,781864.27928743733]
[172,705473.99310032313,703322.27058524766,5973.0399777024004,1027362.8761648164,241677.27941475215,785685.59675006429]
[173,703322.27058524766,701158.89290654869,5973.0399777024004,1033335.9161425189,243840.65709345113,789495.25904906774]
[174,701158.89290654869,698983.79693209007,5973.0399777024004,1039308.9561202213,246015.75306790974,793293.20305231155]
[175,698983.79693209007,696796.91918776988,5973.0399777024004,1045281.9960979237,248202.63081222994,797079.36528569378]
[176,696796.91918776988,694598.19585566793,5973.0399777024004,1051255.036075626,250401.35414433188,800853.68193129415]
[177,694598.19585566793,692387.56277218368,5973.0399777024004,1057228.0760533283,252611.98722781613,804616.08882551221]
[178,692387.56277218368,690164.95542616397,5973.0399777024004,1063201.1160310307,254834.59457383584,808366.52145719482]
[179,690164.95542616397,687930.30895702005,5973.0399777024004,1069174.156008733,257069.24104297976,812104.91496575321]
[180,687930.30895702005,685683.55815283465,5973.0399777024004,1075147.1959864353,259315.99184716516,815831.20413927012]
[181,685683.55815283465,683424.63744846033,5973.0399777024004,1081120.2359641376,261574.91255153948,819545.32341259811]
[182,683424.63744846033,681153.48092360375,5973.0399777024004,1087093.2759418399,263846.06907639606,823247.20686544385]
[183,681153.48092360375,678870.02230090427,5973.0399777024004,1093066.3159195422,266129.52769909555,826936.78822044667]
[184,678870.02230090427,676574.19494399836,5973.0399777024004,1099039.3558972445,268425.35505600146,830614.00084124308]
[185,676574.19494399836,674265.931855576,5973.0399777024004,1105012.3958749468,270733.61814442382,834278.77773052303]
[186,674265.931855576,671945.16567542474,5973.0399777024004,1110985.4358526492,273054.38432457508,837931.05152807408]
[187,671945.16567542474,669611.82867846417,5973.0399777024004,1116958.4758303515,275387.72132153565,841570.75450881582]
[188,669611.82867846417,667265.8527727701,5973.0399777024004,1122931.5158080538,277733.69722722971,845197.81858082407]
[189,667265.8527727701,664907.16949758702,5973.0399777024004,1128904.5557857561,280092.38050241279,848812.1752833433]
[190,664907.16949758702,662535.71002132993,5973.0399777024004,1134877.5957634584,282463.83997866989,852413.75578478852]
[191,662535.71002132993,660151.40513957629,5973.0399777024004,1140850.6357411607,284848.14486042352,856002.4908807372]
[192,660151.40513957629,657754.18527304672,5973.0399777024004,1146823.675718863,287245.36472695309,859578.31099190994]
[193,657754.18527304672,{"$f":"-PV($B$5/12,($B$6-A207),$B$10)","v":655343.98046557326},{"$f":"$B$10","v":5973.0399777024004},1152796.7156965653,289655.56953442656,{"$f":"E207-F207","v":863141.14616213879}]
[194,{"$f":"C207","v":655343.98046557326},652920.72038205946,5973.0399777024004,{"$f":"E207+D208","v":1158769.7556742677},{"$f":"F207+B208-C208","v":292078.82961794036},866690.9260563273]
[195,652920.72038205946,650484.33430642646,5973.0399777024004,1164742.79565197,294515.21569357335,870227.57995839661]
[196,650484.33430642646,648034.7511395507,5973.0399777024004,1170715.8356296723,296964.79886044911,873751.03676922317]
[197,648034.7511395507,645571.89939718763,5973.0399777024004,1176688.8756073746,299427.65060281218,877261.22500456241]
[198,645571.89939718763,643095.70720788673,5973.0399777024004,1182661.9155850769,301903.84279211308,880758.07279296382]
[199,643095.70720788673,640606.10231089359,5973.0399777024004,1188634.9555627792,304393.44768910622,884241.50787367299]
[200,640606.10231089359,638103.01205404196,5973.0399777024004,1194607.9955404815,306896.53794595785,887711.45759452367]
[201,638103.01205404196,635586.36339163233,5973.0399777024004,1200581.0355181838,309413.18660836748,891167.84890981636]
[202,635586.36339163233,633056.08288230118,5973.0399777024004,1206554.0754958862,311943.46711769863,894610.60837818752]
[203,633056.08288230118,630512.09668687789,5973.0399777024004,1212527.1154735885,314487.45331312192,898039.66216046654]
[204,630512.09668687789,627954.33056622953,5973.0399777024004,1218500.1554512908,317045.21943377028,901454.93601752049]
[205,627954.33056622953,625382.70987909427,5973.0399777024004,1224473.1954289931,319616.84012090554,904856.35530808754]
[206,625382.70987909427,622797.1595799037,5973.0399777024004,1230446.2354066954,322202.39042009611,908243.84498659929]
[207,622797.1595799037,620197.6042165925,5973.0399777024004,1236419.2753843977,324801.94578340731,911617.3296009904]
[208,620197.6042165925,617583.96792839665,5973.0399777024004,1242392.3153621,327415.58207160316,914976.73329049686]
[209,617583.96792839665,614956.1744436397,5973.0399777024004,1248365.3553398023,330043.37555636012,918321.97978344222]
[210,614956.1744436397,612314.14707750699,5973.0399777024004,1254338.3953175046,332685.40292249282,921652.99239501182]
[211,612314.14707750699,609657.80872980785,5973.0399777024004,1260311.435295207,335341.74127019197,924969.69402501499]
[212,609657.80872980785,606987.08188272524,5973.0399777024004,1266284.4752729093,338012.46811727458,928272.0071556347]
[213,606987.08188272524,604301.8885985543,5973.0399777024004,1272257.5152506116,340697.66140144551,931559.85384916607]
[214,604301.8885985543,601602.15051742748,5973.0399777024004,1278230.5552283139,343397.39948257233,934833.15574574156]
[215,601602.15051742748,598887.78885502776,5973.0399777024004,1284203.5952060162,346111.76114497206,938091.83406104415]
[216,598887.78885502776,596158.72440029017,5973.0399777024004,1290176.6351837185,348840.82559970964,941335.80958400888]
[{"$f":"A230+1","v":217},596158.72440029017,593414.87751308945,5973.0399777024004,1296149.6751614208,351584.67248691036,944565.00267451047]
[218,593414.87751308945,590656.16812191624,5973.0399777024004,1302122.7151391231,354343.38187808357,947779.33326103957]
[219,590656.16812191624,587882.5157215409,5973.0399777024004,1308095.7551168255,357117.03427845892,950978.72083836654]
[220,587882.5157215409,585093.83937066351,5973.0399777024004,1314068.7950945278,359905.7106293363,954163.08446519147]
[221,585093.83937066351,582290.05768955231,5973.0399777024004,1320041.8350722301,362709.4923104475,957332.34276178258]
[222,582290.05768955231,579471.08885766822,5973.0399777024004,1326014.8750499324,365528.46114233159,960486.4139076008]
[223,579471.08885766822,576636.85061127844,5973.0399777024004,1331987.9150276347,368362.69938872138,963625.21563891333]
[224,576636.85061127844,573787.26024105365,5973.0399777024004,1337960.955005337,371212.28975894616,966748.66524639085]
[225,573787.26024105365,570922.23458965716,5973.0399777024004,1343933.9949830393,374077.31541034265,969856.67957269668]
[226,570922.23458965716,568041.69004931534,5973.0399777024004,1349907.0349607416,376957.85995068448,972949.17501005717]
[227,568041.69004931534,565145.54255938006,5973.0399777024004,1355880.074938444,379854.00744061975,976026.0674978242]
[228,565145.54255938006,562233.70760387438,5973.0399777024004,1361853.1149161463,382765.84239612543,979087.27252002084]
[229,562233.70760387438,559306.10020902625,5973.0399777024004,1367826.1548938486,385693.44979097357,982132.70510287501]
[230,559306.10020902625,556362.63494078955,5973.0399777024004,1373799.1948715509,388636.91505921027,985162.27981234062]
[231,556362.63494078955,553403.22590234969,5973.0399777024004,1379772.2348492532,391596.32409765013,988175.91075160308]
[232,553403.22590234969,550427.78673161846,5973.0399777024004,1385745.2748269555,394571.76326838136,991173.51155857416]
[233,550427.78673161846,547436.23059871246,5973.0399777024004,1391718.3148046578,397563.31940128736,994154.99540337047]
[234,547436.23059871246,544428.4702034198,5973.0399777024004,1397691.3547823601,400571.07979658002,997120.27498578012]
[235,544428.4702034198,541404.41777265235,5973.0399777024004,1403664.3947600625,403595.13222734747,1000069.262532715]
[236,541404.41777265235,538363.98505788529,5973.0399777024004,1409637.4347377648,406635.56494211452,1003001.8697956502]
[237,538363.98505788529,535307.08333257993,5973.0399777024004,1415610.4747154671,409692.46666741988,1005918.0080480472]
[238,535307.08333257993,532233.62338959565,5973.0399777024004,1421583.5146931694,412765.92661040416,1008817.5880827652]
[239,532233.62338959565,529143.51553858689,5973.0399777024004,1427556.5546708717,415856.03446141293,1011700.5202094588]
[240,529143.51553858689,526036.66960338515,5973.0399777024004,1433529.594648574,418962.88039661467,1014566.7142519593]
[241,526036.66960338515,522912.99491936783,5973.0399777024004,1439502.6346262763,422086.55508063198,1017416.0795456443]
[242,522912.99491936783,519772.40033081203,5973.0399777024004,1445475.6746039786,425227.14966918778,1020248.5249347908]
[243,519772.40033081203,516614.7941882349,5973.0399777024004,1451448.7145816809,428384.75581176492,1023063.9587699161]
[244,516614.7941882349,513440.08434571873,5973.0399777024004,1457421.7545593833,431559.46565428108,1025862.2889051022]
[245,513440.08434571873,510248.17815822252,5973.0399777024004,1463394.7945370856,434751.37184177729,1028643.4226953082]
[246,510248.17815822252,507038.98247887701,5973.0399777024004,1469367.8345147879,437960.56752112281,1031407.2669936651]
[247,507038.98247887701,503812.40365626855,5973.0399777024004,1475340.8744924902,441187.14634373126,1034153.7281487589]
[248,503812.40365626855,500568.34753170441,5973.0399777024004,1481313.9144701925,444431.20246829541,1036882.7120018972]
[249,500568.34753170441,497306.71943646547,5973.0399777024004,1487286.9544478948,447692.83056353434,1039594.1238843605]
[250,497306.71943646547,494027.42418904393,5973.0399777024004,1493259.9944255971,450972.12581095588,1042287.8686146413]
[251,494027.42418904393,490730.36609236541,5973.0399777024004,1499233.0344032994,454269.1839076344,1044963.8504956651]
[252,490730.36609236541,487415.44893099676,5973.0399777024004,1505206.0743810018,457584.10106900305,1047621.9733119986]
[253,487415.44893099676,484082.57596833742,5973.0399777024004,1511179.1143587041,460916.97403166239,1050262.1403270417]
[254,484082.57596833742,480731.64994379686,5973.0399777024004,1517152.1543364064,464267.90005620295,1052884.2542802035]
[255,480731.64994379686,477362.57306995668,5973.0399777024004,1523125.1943141087,467636.97693004314,1055488.2173840655]
[256,477362.57306995668,473975.24702971656,5973.0399777024004,1529098.234291811,471024.30297028326,1058073.9313215278]
[257,473975.24702971656,{"$f":"-PV($B$5/12,($B$6-A271),$B$10)","v":470569.57297342527},{"$f":"$B$10","v":5973.0399777024004},1535071.2742695133,474429.97702657455,{"$f":"E271-F271","v":1060641.2972429388}]
[258,{"$f":"C271","v":470569.57297342527},467145.45151599566,5973.0399777024004,{"$f":"E271+D272","v":1541044.3142472156},{"$f":"F271+B272-C272","v":477854.09848400415},1063190.2157632115]
[259,467145.45151599566,463702.78273400484,5973.0399777024004,1547017.3542249179,481296.76726599497,1065720.5869589229]
[260,463702.78273400484,460241.46616277838,5973.0399777024004,1552990.3942026203,484758.08383722143,1068232.3103653989]
[261,460241.46616277838,456761.40079345769,5973.0399777024004,1558963.4341803226,488238.14920654212,1070725.2849737804]
[262,456761.40079345769,453262.48507005337,5973.0399777024004,1564936.4741580249,491737.06492994644,1073199.4092280786]
[263,453262.48507005337,449744.61688648019,5973.0399777024004,1570909.5141357272,495254.93311351963,1075654.5810222076]
[264,449744.61688648019,446207.69358357962,5973.0399777024004,1576882.5541134295,498791.8564164202,1078090.6976970094]
[265,446207.69358357962,442651.61194612185,5973.0399777024004,1582855.5940911318,502347.93805387797,1080507.6560372538]
[266,442651.61194612185,439076.26819979423,5973.0399777024004,1588828.6340688341,505923.28180020559,1082905.3522686285]
[267,439076.26819979423,435481.55800817406,5973.0399777024004,1594801.6740465364,509517.99199182575,1085283.6820547106]
[268,435481.55800817406,431867.37646968273,5973.0399777024004,1600774.7140242388,513132.17353031709,1087642.5404939216]
[269,431867.37646968273,428233.61811452458,5973.0399777024004,1606747.7540019411,516765.93188547523,1089981.8221164658]
[270,428233.61811452458,424580.17690160911,5973.0399777024004,1612720.7939796434,520419.3730983907,1092301.4208812527]
[271,424580.17690160911,420906.94621545722,5973.0399777024004,1618693.8339573457,524092.60378454259,1094601.2301728032]
[272,420906.94621545722,417213.8188630885,5973.0399777024004,1624666.873935048,527785.73113691132,1096881.1427981367]
[273,417213.8188630885,413500.68707089458,5973.0399777024004,1630639.9139127503,531498.86292910529,1099141.050983645]
[274,413500.68707089458,409767.44248149282,5973.0399777024004,1636612.9538904526,535232.10751850693,1101380.8463719457]
[275,409767.44248149282,406013.9761505652,5973.0399777024004,1642585.9938681549,538985.57384943462,1103600.4200187204]
[276,406013.9761505652,402240.17854367831,5973.0399777024004,1648559.0338458573,542759.37145632156,1105799.6623895357]
[277,402240.17854367831,398445.93953308766,5973.0399777024004,1654532.0738235596,546553.61046691216,1107978.4633566474]
[278,398445.93953308766,394631.1483945229,5973.0399777024004,1660505.1138012619,550368.40160547686,1110136.712195785]
[279,394631.1483945229,390795.69380395743,5973.0399777024004,1666478.1537789642,554203.85619604238,1112274.2975829218]
[280,390795.69380395743,386939.46383435983,5973.0399777024004,1672451.1937566665,558060.08616564004,1114391.1075910265]
[{"$f":"A294+1","v":281},386939.46383435983,383062.34595242707,5973.0399777024004,1678424.2337343688,561937.2040475728,1116487.029686796]
[282,383062.34595242707,379164.2270153003,5973.0399777024004,1684397.2737120711,565835.32298469951,1118561.9507273715]
[283,379164.2270153003,375244.99326726404,5973.0399777024004,1690370.3136897734,569754.55673273583,1120615.7569570376]
[284,375244.99326726404,371304.53033642611,5973.0399777024004,1696343.3536674757,573695.01966357371,1122648.334003902]
[285,371304.53033642611,367342.72323137952,5973.0399777024004,1702316.3936451781,577656.82676862029,1124659.5668765577]
[286,367342.72323137952,363359.45633784705,5973.0399777024004,1708289.4336228804,581640.09366215277,1126649.3399607276]
[287,363359.45633784705,359354.61341530812,5973.0399777024004,1714262.4736005827,585644.93658469175,1128617.5370158909]
[288,359354.61341530812,355328.07759360521,5973.0399777024004,1720235.513578285,589671.47240639455,1130564.0411718905]
[289,355328.07759360521,351279.73136953497,5973.0399777024004,1726208.5535559873,593719.81863046484,1132488.7349255225]
[290,351279.73136953497,347209.45660341752,5973.0399777024004,1732181.5935336896,597790.09339658229,1134391.5001371074]
[291,347209.45660341752,343117.13451565034,5973.0399777024004,1738154.6335113919,601882.41548434948,1136272.2180270425]
[292,343117.13451565034,339002.64568324113,5973.0399777024004,1744127.6734890942,605996.90431675874,1138130.7691723355]
[293,339002.64568324113,334865.87003632303,5973.0399777024004,1750100.7134667966,610133.67996367672,1139967.0335031198]
[294,334865.87003632303,330706.68685465073,5973.0399777024004,1756073.7534444989,614292.86314534908,1141780.8902991498]
[295,330706.68685465073,326524.97476407769,5973.0399777024004,1762046.7934222012,618474.57523592212,1143572.2181862791]
[296,326524.97476407769,322320.61173301406,5973.0399777024004,1768019.8333999035,622678.93826698582,1145340.8951329177]
[297,322320.61173301406,318093.47506886575,5973.0399777024004,1773992.8733776058,626906.074931134,1147086.7984464718]
[298,318093.47506886575,313843.44141445297,5973.0399777024004,1779965.9133553081,631156.10858554684,1148809.8047697614]
[299,313843.44141445297,309570.38674441213,5973.0399777024004,1785938.9533330104,635429.16325558769,1150509.7900774227]
[300,309570.38674441213,305274.18636157544,5973.0399777024004,1791911.9933107127,639725.36363842431,1152186.6296722884]
[301,305274.18636157544,300954.71489333169,5973.0399777024004,1797885.0332884151,644044.83510666806,1153840.198181747]
[302,300954.71489333169,296611.84628796822,5973.0399777024004,1803858.0732661174,648387.70371203159,1155470.3695540857]
[303,296611.84628796822,292245.45381099236,5973.0399777024004,1809831.1132438197,652754.0961890074,1157077.0170548123]
[304,292245.45381099236,287855.41004143283,5973.0399777024004,1815804.153221522,657144.13995856699,1158660.013262955]
[305,287855.41004143283,283441.58686812158,5973.0399777024004,1821777.1931992243,661557.96313187829,1160219.230067346]
[306,283441.58686812158,279003.8554859549,5973.0399777024004,1827750.2331769266,665995.69451404491,1161754.5386628816]
[307,279003.8554859549,274542.08639213478,5973.0399777024004,1833723.2731546289,670457.46360786504,1163265.809546764]
[308,274542.08639213478,270056.14938238979,5973.0399777024004,1839696.3131323312,674943.40061760996,1164752.9125147213]
[309,270056.14938238979,265545.91354717553,5973.0399777024004,1845669.3531100336,679453.63645282434,1166215.7166572092]
[310,265545.91354717553,261011.2472678535,5973.0399777024004,1851642.3930877359,683988.30273214635,1167654.0903555895]
[311,261011.2472678535,256452.0182128521,5973.0399777024004,1857615.4330654382,688547.53178714775,1169067.9012782904]
[312,256452.0182128521,251868.09333380268,5973.0399777024004,1863588.4730431405,693131.45666619716,1170457.0163769433]
[313,251868.09333380268,247259.33886165844,5973.0399777024004,1869561.5130208428,697740.21113834134,1171821.3018825015]
[314,247259.33886165844,242625.62030279011,5973.0399777024004,1875534.5529985451,702373.92969720974,1173160.6233013354]
[315,242625.62030279011,237966.80243506114,5973.0399777024004,1881507.5929762474,707032.74756493862,1174474.8454113088]
[316,237966.80243506114,233282.74930388204,5973.0399777024004,1887480.6329539497,711716.8006961178,1175763.8322578319]
[317,233282.74930388204,228573.32421824255,5973.0399777024004,1893453.6729316521,716426.22578175727,1177027.4471498947]
[318,228573.32421824255,223838.38974672221,5973.0399777024004,1899426.7129093544,721161.16025327763,1178265.5526560768]
[319,223838.38974672221,219077.80771348131,5973.0399777024004,1905399.7528870567,725921.74228651845,1179478.0106005382]
[320,219077.80771348131,214291.43919422702,5973.0399777024004,1911372.792864759,730708.11080577283,1180664.6820589863]
[321,214291.43919422702,{"$f":"-PV($B$5/12,($B$6-A335),$B$10)","v":209479.14451216013},{"$f":"$B$10","v":5973.0399777024004},1917345.8328424613,735520.40548783971,{"$f":"E335-F335","v":1181825.4273546217}]
[322,{"$f":"C335","v":209479.14451216013},204640.78323389858,5973.0399777024004,{"$f":"E335+D336","v":1923318.8728201636},{"$f":"F335+B336-C336","v":740358.76676610124},1182960.1060540625]
[323,204640.78323389858,199776.21416537979,5973.0399777024004,1929291.9127978659,745223.33583462005,1184068.5769632459]
[324,199776.21416537979,194885.29534774,5973.0399777024004,1935264.9527755682,750114.25465225987,1185150.6981233084]
[325,194885.29534774,189967.88405317126,5973.0399777024004,1941237.9927532705,755031.66594682855,1186206.3268064419]
[326,189967.88405317126,185023.83678075692,5973.0399777024004,1947211.0327309729,759975.71321924287,1187235.31951173]
[327,185023.83678075692,180053.00925228355,5973.0399777024004,1953184.0727086752,764946.54074771632,1188237.5319609588]
[328,180053.00925228355,175055.2564080311,5973.0399777024004,1959157.1126863775,769944.29359196872,1189212.8190944088]
[329,175055.2564080311,170030.43240253907,5973.0399777024004,1965130.1526640798,774969.11759746075,1190161.035066619]
[330,170030.43240253907,164978.39060035039,5973.0399777024004,1971103.1926417821,780021.15939964936,1191082.0332421327]
[331,164978.39060035039,159898.98357173323,5973.0399777024004,1977076.2326194844,785100.56642826658,1191975.666191218]
[332,159898.98357173323,154792.06308837782,5973.0399777024004,1983049.2725971867,790207.48691162199,1192841.7856855649]
[333,154792.06308837782,149657.480119071,5973.0399777024004,1989022.312574889,795342.06988092884,1193680.2426939602]
[334,149657.480119071,144495.08482534686,5973.0399777024004,1994995.3525525914,800504.46517465299,1194490.8873779383]
[335,144495.08482534686,139304.72655711521,5973.0399777024004,2000968.3925302937,805694.8234428846,1195273.5690874089]
[336,139304.72655711521,134086.25384826376,5973.0399777024004,2006941.432507996,810913.29615173605,1196028.1363562599]
[337,134086.25384826376,128839.51441223962,5973.0399777024004,2012914.4724856983,816160.03558776015,1196754.4368979381]
[338,128839.51441223962,123564.35513760346,5973.0399777024004,2018887.5124634006,821435.19486239634,1197452.3176010041]
[339,123564.35513760346,118260.62208356327,5973.0399777024004,2024860.5524411029,826738.92791643657,1198121.6245246665]
[340,118260.62208356327,112928.16047548009,5973.0399777024004,2030833.5924188052,832071.38952451968,1198762.2028942856]
[341,112928.16047548009,107566.81470035338,5973.0399777024004,2036806.6323965075,837432.73529964639,1199373.8970968612]
[342,107566.81470035338,102176.42830227787,5973.0399777024004,2042779.6723742099,842823.121697722,1199956.5506764879]
[343,102176.42830227787,96756.8439778795,5973.0399777024004,2048752.7123519122,848242.70602212031,1200510.0063297919]
[344,96756.8439778795,91307.903571724033,5973.0399777024004,2054725.7523296145,853691.64642827574,1201034.1059013386]
[{"$f":"A358+1","v":345},91307.903571724033,85829.448071701991,5973.0399777024004,2060698.7923073168,859170.10192829778,1201528.6903790189]
[346,85829.448071701991,80321.317604387936,5973.0399777024004,2066671.8322850191,864678.23239561194,1201993.5998894072]
[347,80321.317604387936,74783.351430375958,5973.0399777024004,2072644.8722627214,870216.19856962387,1202428.6736930977]
[348,74783.351430375958,69215.387939588225,5973.0399777024004,2078617.9122404237,875784.16206041165,1202833.7501800121]
[349,69215.387939588225,63617.264646558797,5973.0399777024004,2084590.952218126,881382.28535344102,1203208.666864685]
[350,63617.264646558797,57988.818185691896,5973.0399777024004,2090563.9921958284,887010.73181430786,1203553.2603815205]
[351,57988.818185691896,52329.884306495413,5973.0399777024004,2096537.0321735307,892669.66569350439,1203867.3664800264]
[352,52329.884306495413,46640.297868786518,5973.0399777024004,2102510.072151233,898359.25213121332,1204150.8200200195]
[353,46640.297868786518,40919.892837873515,5973.0399777024004,2108483.1121289353,904079.65716212627,1204403.4549668091]
[354,40919.892837873515,35168.502279709617,5973.0399777024004,2114456.1521066376,909831.04772029025,1204625.1043863473]
[355,35168.502279709617,29385.958356022351,5973.0399777024004,2120429.1920843399,915613.59164397744,1204815.6004403625]
[356,29385.958356022351,23572.092319415155,5973.0399777024004,2126402.2320620422,921427.45768058463,1204974.7743814576]
[357,23572.092319415155,17726.73450844302,5973.0399777024004,2132375.2720397445,927272.81549155677,1205102.4565481879]
[358,17726.73450844302,11849.714342661377,5973.0399777024004,2138348.3120174468,933149.83565733838,1205198.4763601085]
[359,11849.714342661377,5940.8603176484257,5973.0399777024004,2144321.3519951492,939058.68968235143,1205262.6623127977]
[360,5940.8603176484257,0,5973.0399777024004,2150294.3919728515,944999.54999999981,1205294.8419728517]