House Price (P) 1000000 Rental Rate (x); x=r/P 0.

001
Custumer DP (C0) 300000 Rental (r) 1000
Bank Share 700000 (1+x)^n 1.3496564788
Tenure (n) 300 ((1+x)^n *C0)) 404896.943641338
25 Tahun P-((1+x)^n *C0)) 595103.056358662
Price of rent (r) 1000 x*(P-((1+x)^n *C0)) 595.1030563587
((1+x)^n -1) 0.3496564788
A 1701.9649067949
Month Monthly Redemption Total Payment Custumer Ratio

0 X A PMT 0.3
1 1000 1701.96 2701.96 0.30200196
2 1000 1701.96 2701.96 0.304005922
3 1000 1701.96 2701.96 0.3060118879
4 1000 1701.96 2701.96 0.3080198598
5 1000 1701.96 2701.96 0.3100298396
6 1000 1701.96 2701.96 0.3120418295
7 1000 1701.96 2701.96 0.3140558313
8 1000 1701.96 2701.96 0.3160718471
9 1000 1701.96 2701.96 0.318089879
10 1000 1701.96 2701.96 0.3201099289
11 1000 1701.96 2701.96 0.3221319988
12 1000 1701.96 2701.96 0.3241560908
13 1000 1701.96 2701.96 0.3261822069
14 1000 1701.96 2701.96 0.3282103491
15 1000 1701.96 2701.96 0.3302405194
16 1000 1701.96 2701.96 0.3322727199
17 1000 1701.96 2701.96 0.3343069527
18 1000 1701.96 2701.96 0.3363432196
19 1000 1701.96 2701.96 0.3383815228
20 1000 1701.96 2701.96 0.3404218644
21 1000 1701.96 2701.96 0.3424642462
22 1000 1701.96 2701.96 0.3445086705
23 1000 1701.96 2701.96 0.3465551391
24 1000 1701.96 2701.96 0.3486036543
25 1000 1701.96 2701.96 0.3506542179
26 1000 1701.96 2701.96 0.3527068322
27 1000 1701.96 2701.96 0.354761499
28 1000 1701.96 2701.96 0.3568182205
29 1000 1701.96 2701.96 0.3588769987
30 1000 1701.96 2701.96 0.3609378357
31 1000 1701.96 2701.96 0.3630007335
32 1000 1701.96 2701.96 0.3650656943
33 1000 1701.96 2701.96 0.36713272
34 1000 1701.96 2701.96 0.3692018127
35 1000 1701.96 2701.96 0.3712729745
36 1000 1701.96 2701.96 0.3733462075
37 1000 1701.96 2701.96 0.3754215137
38 1000 1701.96 2701.96 0.3774988952
39 1000 1701.96 2701.96 0.3795783541
40 1000 1701.96 2701.96 0.3816598924
41 1000 1701.96 2701.96 0.3837435123
42 1000 1701.96 2701.96 0.3858292159
43 1000 1701.96 2701.96 0.3879170051
44 1000 1701.96 2701.96 0.3900068821
45 1000 1701.96 2701.96 0.392098849
46 1000 1701.96 2701.96 0.3941929078
47 1000 1701.96 2701.96 0.3962890607
48 1000 1701.96 2701.96 0.3983873098
49 1000 1701.96 2701.96 0.4004876571
50 1000 1701.96 2701.96 0.4025901047
51 1000 1701.96 2701.96 0.4046946548
52 1000 1701.96 2701.96 0.4068013095
53 1000 1701.96 2701.96 0.4089100708
54 1000 1701.96 2701.96 0.4110209409
55 1000 1701.96 2701.96 0.4131339218
56 1000 1701.96 2701.96 0.4152490157
57 1000 1701.96 2701.96 0.4173662248
58 1000 1701.96 2701.96 0.419485551
59 1000 1701.96 2701.96 0.4216069965
60 1000 1701.96 2701.96 0.4237305635
61 1000 1701.96 2701.96 0.4258562541
62 1000 1701.96 2701.96 0.4279840703
63 1000 1701.96 2701.96 0.4301140144
64 1000 1701.96 2701.96 0.4322460884
65 1000 1701.96 2701.96 0.4343802945
66 1000 1701.96 2701.96 0.4365166348
67 1000 1701.96 2701.96 0.4386551115
68 1000 1701.96 2701.96 0.4407957266
69 1000 1701.96 2701.96 0.4429384823
70 1000 1701.96 2701.96 0.4450833808
71 1000 1701.96 2701.96 0.4472304242
72 1000 1701.96 2701.96 0.4493796146
73 1000 1701.96 2701.96 0.4515309542
74 1000 1701.96 2701.96 0.4536844451
75 1000 1701.96 2701.96 0.4558400896
76 1000 1701.96 2701.96 0.4579978897
77 1000 1701.96 2701.96 0.4601578476
78 1000 1701.96 2701.96 0.4623199654
79 1000 1701.96 2701.96 0.4644842454
80 1000 1701.96 2701.96 0.4666506896
81 1000 1701.96 2701.96 0.4688193003
82 1000 1701.96 2701.96 0.4709900796
83 1000 1701.96 2701.96 0.4731630297
84 1000 1701.96 2701.96 0.4753381527
85 1000 1701.96 2701.96 0.4775154509
 86 1000 1701.96 2701.96 0.4796949263
87 1000 1701.96 2701.96 0.4818765813
88 1000 1701.96 2701.96 0.4840604178
89 1000 1701.96 2701.96 0.4862464383
90 1000 1701.96 2701.96 0.4884346447
91 1000 1701.96 2701.96 0.4906250393
92 1000 1701.96 2701.96 0.4928176244
93 1000 1701.96 2701.96 0.495012402
94 1000 1701.96 2701.96 0.4972093744
95 1000 1701.96 2701.96 0.4994085438
96 1000 1701.96 2701.96 0.5016099123
97 1000 1701.96 2701.96 0.5038134822
98 1000 1701.96 2701.96 0.5060192557
99 1000 1701.96 2701.96 0.508227235
100 1000 1701.96 2701.96 0.5104374222
101 1000 1701.96 2701.96 0.5126498196
102 1000 1701.96 2701.96 0.5148644295
103 1000 1701.96 2701.96 0.5170812539
104 1000 1701.96 2701.96 0.5193002951
105 1000 1701.96 2701.96 0.5215215554
106 1000 1701.96 2701.96 0.523745037
107 1000 1701.96 2701.96 0.525970742
108 1000 1701.96 2701.96 0.5281986728
109 1000 1701.96 2701.96 0.5304288314
110 1000 1701.96 2701.96 0.5326612203
111 1000 1701.96 2701.96 0.5348958415
112 1000 1701.96 2701.96 0.5371326973
113 1000 1701.96 2701.96 0.53937179
114 1000 1701.96 2701.96 0.5416131218
115 1000 1701.96 2701.96 0.5438566949
116 1000 1701.96 2701.96 0.5461025116
117 1000 1701.96 2701.96 0.5483505741
118 1000 1701.96 2701.96 0.5506008847
119 1000 1701.96 2701.96 0.5528534456
120 1000 1701.96 2701.96 0.555108259
121 1000 1701.96 2701.96 0.5573653273
122 1000 1701.96 2701.96 0.5596246526
123 1000 1701.96 2701.96 0.5618862373
124 1000 1701.96 2701.96 0.5641500835
125 1000 1701.96 2701.96 0.5664161936
126 1000 1701.96 2701.96 0.5686845698
127 1000 1701.96 2701.96 0.5709552144
128 1000 1701.96 2701.96 0.5732281296
129 1000 1701.96 2701.96 0.5755033177
130 1000 1701.96 2701.96 0.577780781
131 1000 1701.96 2701.96 0.5800605218
132 1000 1701.96 2701.96 0.5823425423
133 1000 1701.96 2701.96 0.5846268449
134 1000 1701.96 2701.96 0.5869134317
135 1000 1701.96 2701.96 0.5892023052
136 1000 1701.96 2701.96 0.5914934675
137 1000 1701.96 2701.96 0.5937869209
138 1000 1701.96 2701.96 0.5960826679
139 1000 1701.96 2701.96 0.5983807105
140 1000 1701.96 2701.96 0.6006810512
141 1000 1701.96 2701.96 0.6029836923
142 1000 1701.96 2701.96 0.605288636
143 1000 1701.96 2701.96 0.6075958846
144 1000 1701.96 2701.96 0.6099054405
145 1000 1701.96 2701.96 0.6122173059
146 1000 1701.96 2701.96 0.6145314832
147 1000 1701.96 2701.96 0.6168479747
148 1000 1701.96 2701.96 0.6191667827
149 1000 1701.96 2701.96 0.6214879095
150 1000 1701.96 2701.96 0.6238113574
151 1000 1701.96 2701.96 0.6261371287
152 1000 1701.96 2701.96 0.6284652259
153 1000 1701.96 2701.96 0.6307956511
154 1000 1701.96 2701.96 0.6331284068
155 1000 1701.96 2701.96 0.6354634952
156 1000 1701.96 2701.96 0.6378009187
157 1000 1701.96 2701.96 0.6401406796
158 1000 1701.96 2701.96 0.6424827803
159 1000 1701.96 2701.96 0.644827223
160 1000 1701.96 2701.96 0.6471740103
161 1000 1701.96 2701.96 0.6495231443
162 1000 1701.96 2701.96 0.6518746274
163 1000 1701.96 2701.96 0.654228462
164 1000 1701.96 2701.96 0.6565846505
165 1000 1701.96 2701.96 0.6589431952
166 1000 1701.96 2701.96 0.6613040983
167 1000 1701.96 2701.96 0.6636673624
168 1000 1701.96 2701.96 0.6660329898
169 1000 1701.96 2701.96 0.6684009828
170 1000 1701.96 2701.96 0.6707713438
171 1000 1701.96 2701.96 0.6731440751
172 1000 1701.96 2701.96 0.6755191792
173 1000 1701.96 2701.96 0.6778966584
174 1000 1701.96 2701.96 0.680276515
175 1000 1701.96 2701.96 0.6826587516
176 1000 1701.96 2701.96 0.6850433703
177 1000 1701.96 2701.96 0.6874303737
178 1000 1701.96 2701.96 0.689819764
179 1000 1701.96 2701.96 0.6922115438
180 1000 1701.96 2701.96 0.6946057154
181 1000 1701.96 2701.96 0.6970022811
182 1000 1701.96 2701.96 0.6994012434
183 1000 1701.96 2701.96 0.7018026046
184 1000 1701.96 2701.96 0.7042063672
185 1000 1701.96 2701.96 0.7066125336
186 1000 1701.96 2701.96 0.7090211061
187 1000 1701.96 2701.96 0.7114320872
188 1000 1701.96 2701.96 0.7138454793
189 1000 1701.96 2701.96 0.7162612848
190 1000 1701.96 2701.96 0.7186795061
191 1000 1701.96 2701.96 0.7211001456
192 1000 1701.96 2701.96 0.7235232057
193 1000 1701.96 2701.96 0.7259486889
194 1000 1701.96 2701.96 0.7283765976
195 1000 1701.96 2701.96 0.7308069342
196 1000 1701.96 2701.96 0.7332397011
197 1000 1701.96 2701.96 0.7356749008
198 1000 1701.96 2701.96 0.7381125357
199 1000 1701.96 2701.96 0.7405526083
200 1000 1701.96 2701.96 0.7429951209
201 1000 1701.96 2701.96 0.745440076
202 1000 1701.96 2701.96 0.7478874761
203 1000 1701.96 2701.96 0.7503373236
204 1000 1701.96 2701.96 0.7527896209
205 1000 1701.96 2701.96 0.7552443705
206 1000 1701.96 2701.96 0.7577015749
207 1000 1701.96 2701.96 0.7601612364
208 1000 1701.96 2701.96 0.7626233577
209 1000 1701.96 2701.96 0.765087941
210 1000 1701.96 2701.96 0.767554989
211 1000 1701.96 2701.96 0.770024504
212 1000 1701.96 2701.96 0.7724964885
213 1000 1701.96 2701.96 0.774970945
214 1000 1701.96 2701.96 0.7774478759
215 1000 1701.96 2701.96 0.7799272838
216 1000 1701.96 2701.96 0.7824091711
217 1000 1701.96 2701.96 0.7848935402
218 1000 1701.96 2701.96 0.7873803938
219 1000 1701.96 2701.96 0.7898697342
220 1000 1701.96 2701.96 0.7923615639
221 1000 1701.96 2701.96 0.7948558855
222 1000 1701.96 2701.96 0.7973527014
223 1000 1701.96 2701.96 0.7998520141
224 1000 1701.96 2701.96 0.8023538261
225 1000 1701.96 2701.96 0.8048581399
226 1000 1701.96 2701.96 0.807364958
227 1000 1701.96 2701.96 0.809874283
228 1000 1701.96 2701.96 0.8123861173
229 1000 1701.96 2701.96 0.8149004634
230 1000 1701.96 2701.96 0.8174173239
231 1000 1701.96 2701.96 0.8199367012
232 1000 1701.96 2701.96 0.8224585979
233 1000 1701.96 2701.96 0.8249830165
234 1000 1701.96 2701.96 0.8275099595
235 1000 1701.96 2701.96 0.8300394295
236 1000 1701.96 2701.96 0.8325714289
237 1000 1701.96 2701.96 0.8351059603
238 1000 1701.96 2701.96 0.8376430263
239 1000 1701.96 2701.96 0.8401826293
240 1000 1701.96 2701.96 0.8427247719
241 1000 1701.96 2701.96 0.8452694567
242 1000 1701.96 2701.96 0.8478166862
243 1000 1701.96 2701.96 0.8503664628
244 1000 1701.96 2701.96 0.8529187893
245 1000 1701.96 2701.96 0.8554736681
246 1000 1701.96 2701.96 0.8580311018
247 1000 1701.96 2701.96 0.8605910929
248 1000 1701.96 2701.96 0.863153644
249 1000 1701.96 2701.96 0.8657187576
250 1000 1701.96 2701.96 0.8682864364
251 1000 1701.96 2701.96 0.8708566828
252 1000 1701.96 2701.96 0.8734294995
253 1000 1701.96 2701.96 0.876004889
254 1000 1701.96 2701.96 0.8785828539
255 1000 1701.96 2701.96 0.8811633967
256 1000 1701.96 2701.96 0.8837465201
257 1000 1701.96 2701.96 0.8863322266
258 1000 1701.96 2701.96 0.8889205189
259 1000 1701.96 2701.96 0.8915113994
260 1000 1701.96 2701.96 0.8941048708
261 1000 1701.96 2701.96 0.8967009357
262 1000 1701.96 2701.96 0.8992995966
263 1000 1701.96 2701.96 0.9019008562
264 1000 1701.96 2701.96 0.904504717
265 1000 1701.96 2701.96 0.9071111818
266 1000 1701.96 2701.96 0.9097202529
267 1000 1701.96 2701.96 0.9123319332
268 1000 1701.96 2701.96 0.9149462251
269 1000 1701.96 2701.96 0.9175631314
270 1000 1701.96 2701.96 0.9201826545
271 1000 1701.96 2701.96 0.9228047971
272 1000 1701.96 2701.96 0.9254295619
273 1000 1701.96 2701.96 0.9280569515
274 1000 1701.96 2701.96 0.9306869684
275 1000 1701.96 2701.96 0.9333196154
276 1000 1701.96 2701.96 0.935954895
277 1000 1701.96 2701.96 0.9385928099
 278 1000 1701.96 2701.96 0.9412333627
279 1000 1701.96 2701.96 0.9438765561
280 1000 1701.96 2701.96 0.9465223927
281 1000 1701.96 2701.96 0.949170875
282 1000 1701.96 2701.96 0.9518220059
283 1000 1701.96 2701.96 0.9544757879
284 1000 1701.96 2701.96 0.9571322237
285 1000 1701.96 2701.96 0.9597913159
286 1000 1701.96 2701.96 0.9624530673
287 1000 1701.96 2701.96 0.9651174803
288 1000 1701.96 2701.96 0.9677845578
289 1000 1701.96 2701.96 0.9704543024
290 1000 1701.96 2701.96 0.9731267167
291 1000 1701.96 2701.96 0.9758018034
292 1000 1701.96 2701.96 0.9784795652
293 1000 1701.96 2701.96 0.9811600048
294 1000 1701.96 2701.96 0.9838431248
295 1000 1701.96 2701.96 0.9865289279
296 1000 1701.96 2701.96 0.9892174168
297 1000 1701.96 2701.96 0.9919085942
298 1000 1701.96 2701.96 0.9946024628
299 1000 1701.96 2701.96 0.9972990253
300 1000 1701.96 2701.96 0.9999982843
Total 300000 510588.000000003 810587.999999998 190.1102825918
Customer Rental Financier Rental Customer Equity Financier Equity Financier Cashflow

0 0 300000 700000 -700000

300 700 302001.96 697998.04 2701.96
302.00196 697.99804 304005.92196 695994.07804 2701.96
304.00592196 695.99407804 306011.88788196 693988.11211804 2701.96
306.011887882 693.988112118 308019.85976984 691980.14023016 2701.96
308.0198597698 691.9801402302 310029.83962961 689970.16037039 2701.96
310.0298396296 689.9701603704 312041.82946924 687958.17053076 2701.96
312.0418294692 687.9581705308 314055.83129871 685944.16870129 2701.96
314.0558312987 685.9441687013 316071.84713001 683928.15286999 2701.96
316.07184713 683.92815287 318089.87897714 681910.12102286 2701.96
318.0898789771 681.9101210229 320109.92885612 679890.07114388 2701.96
320.1099288561 679.8900711439 322131.99878497 677868.00121503 2701.96
322.131998785 677.868001215 324156.09078376 675843.90921624 2701.96
324.1560907838 675.8439092162 326182.20687454 673817.79312546 2701.96
326.1822068745 673.8177931255 328210.34908142 671789.65091859 2701.96
328.2103490814 671.7896509186 330240.5194305 669759.4805695 2701.96
330.2405194305 669.7594805695 332272.71994993 667727.28005007 2701.96
332.2727199499 667.7272800501 334306.95266988 665693.04733012 2701.96
334.3069526699 665.6930473301 336343.21962255 663656.78037745 2701.96
336.3432196225 663.6567803775 338381.52284217 661618.47715783 2701.96
338.3815228422 661.6184771578 340421.86436501 659578.13563499 2701.96
340.421864365 659.578135635 342464.24622938 657535.75377062 2701.96
342.4642462294 657.5357537706 344508.67047561 655491.32952439 2701.96
344.5086704756 655.4913295244 346555.13914608 653444.86085392 2701.96
346.5551391461 653.4448608539 348603.65428523 651396.34571477 2701.96
348.6036542852 651.3963457148 350654.21793952 649345.78206049 2701.96
350.6542179395 649.3457820605 352706.83215745 647293.16784255 2701.96
352.7068321575 647.2931678425 354761.49898961 645238.50101039 2701.96
354.7614989896 645.2385010104 356818.2204886 643181.7795114 2701.96
356.8182204886 643.1817795114 358876.99870909 641123.00129091 2701.96
358.8769987091 641.1230012909 360937.8357078 639062.1642922 2701.96
360.9378357078 639.0621642922 363000.73354351 636999.2664565 2701.96
363.0007335435 636.9992664565 365065.69427705 634934.30572295 2701.96
365.0656942771 634.934305723 367132.71997133 632867.28002868 2701.96
367.1327199713 632.8672800287 369201.8126913 630798.1873087 2701.96
369.2018126913 630.7981873087 371272.97450399 628727.02549601 2701.96
371.272974504 628.727025496 373346.20747849 626653.79252151 2701.96
373.3462074785 626.6537925215 375421.51368597 624578.48631403 2701.96
 375.421513686 624.578486314 377498.89519966 622501.10480034 2701.96
377.4988951997 622.5011048003 379578.35409486 620421.64590515 2701.96
379.5783540949 620.4216459051 381659.89244895 618340.10755105 2701.96
381.659892449 618.340107551 383743.5123414 616256.4876586 2701.96
383.7435123414 616.2564876586 385829.21585374 614170.78414626 2701.96
385.8292158537 614.1707841463 387917.0050696 612082.99493041 2701.96
387.9170050696 612.0829949304 390006.88207467 609993.11792534 2701.96
390.0068820747 609.9931179253 392098.84895674 607901.15104326 2701.96
392.0988489567 607.9011510433 394192.9078057 605807.09219431 2701.96
394.1929078057 605.8070921943 396289.0607135 603710.9392865 2701.96
396.2890607135 603.7109392865 398387.30977422 601612.69022579 2701.96
398.3873097742 601.6126902258 400487.65708399 599512.34291601 2701.96
400.487657084 599.512342916 402590.10474108 597409.89525893 2701.96
402.5901047411 597.4098952589 404694.65484582 595305.34515419 2701.96
404.6946548458 595.3053451542 406801.30950066 593198.69049934 2701.96
406.8013095007 593.1986904993 408910.07081016 591089.92918984 2701.96
408.9100708102 591.0899291898 411020.94088097 588979.05911903 2701.96
411.020940881 588.979059119 413133.92182186 586866.07817815 2701.96
413.1339218219 586.8660781781 415249.01574368 584750.98425633 2701.96
415.2490157437 584.7509842563 417366.22475942 582633.77524058 2701.96
417.3662247594 582.6337752406 419485.55098418 580514.44901583 2701.96
419.4855509842 580.5144490158 421606.99653516 578393.00346484 2701.96
421.6069965352 578.3930034648 423730.5635317 576269.43646831 2701.96
423.7305635317 576.2694364683 425856.25409523 574143.74590477 2701.96
425.8562540952 574.1437459048 427984.07034933 572015.92965068 2701.96
427.9840703493 572.0159296507 430114.01441968 569885.98558033 2701.96
430.1140144197 569.8859855803 432246.0884341 567753.91156591 2701.96
432.2460884341 567.7539115659 434380.29452253 565619.70547748 2701.96
434.3802945225 565.6197054775 436516.63481705 563483.36518295 2701.96
436.5166348171 563.4833651829 438655.11145187 561344.88854814 2701.96
438.6551114519 561.3448885481 440795.72656332 559204.27343668 2701.96
440.7957265633 559.2042734367 442938.48228988 557061.51771012 2701.96
442.9384822899 557.0615177101 445083.38077217 554916.61922783 2701.96
445.0833807722 554.9166192278 447230.42415295 552769.57584706 2701.96
447.2304241529 552.7695758471 449379.6145771 550620.38542291 2701.96
449.3796145771 550.6203854229 451530.95419168 548469.04580833 2701.96
451.5309541917 548.4690458083 453684.44514587 546315.55485414 2701.96
453.6844451459 546.3155548541 455840.08959101 544159.91040899 2701.96
455.840089591 544.159910409 457997.88968061 542002.1103194 2701.96
457.9978896806 542.0021103194 460157.84757029 539842.15242972 2701.96
460.1578475703 539.8421524297 462319.96541786 537680.03458215 2701.96
462.3199654179 537.6800345821 464484.24538327 535515.75461673 2701.96
464.4842453833 535.5157546167 466650.68962866 533349.31037135 2701.96
466.6506896287 533.3493103713 468819.30031829 531180.69968172 2701.96
468.8193003183 531.1806996817 470990.0796186 529009.9203814 2701.96
470.9900796186 529.0099203814 473163.02969822 526836.97030178 2701.96
473.1630296982 526.8369703018 475338.15272792 524661.84727209 2701.96
475.3381527279 524.6618472721 477515.45088065 522484.54911936 2701.96
477.5154508806 522.4845491194 479694.92633153 520305.07366848 2701.96
479.6949263315 520.3050736685 481876.58125786 518123.41874215 2701.96
481.8765812579 518.1234187421 484060.41783912 515939.58216089 2701.96
484.0604178391 515.9395821609 486246.43825696 513753.56174305 2701.96
486.246438257 513.753561743 488434.64469522 511565.35530479 2701.96
488.4346446952 511.5653553048 490625.03933991 509374.9606601 2701.96
490.6250393399 509.3749606601 492817.62437925 507182.37562076 2701.96
492.8176243793 507.1823756208 495012.40200363 504987.59799638 2701.96
495.0124020036 504.9875979964 497209.37440563 502790.62559437 2701.96
497.2093744056 502.7906255944 499408.54378004 500591.45621997 2701.96
499.40854378 500.59145622 501609.91232382 498390.08767619 2701.96
501.6099123238 498.3900876762 503813.48223614 496186.51776386 2701.96
503.8134822361 496.1865177639 506019.25571838 493980.74428163 2701.96
506.0192557184 493.9807442816 508227.2349741 491772.76502591 2701.96
508.2272349741 491.7727650259 510437.42220907 489562.57779094 2701.96
510.4374222091 489.5625777909 512649.81963128 487350.18036873 2701.96
512.6498196313 487.3501803687 514864.42945091 485135.57054909 2701.96
514.8644294509 485.1355705491 517081.25388036 482918.74611964 2701.96
517.0812538804 482.9187461196 519300.29513424 480699.70486576 2701.96
519.3002951342 480.6997048658 521521.55542938 478478.44457063 2701.96
521.5215554294 478.4784445706 523745.03698481 476254.9630152 2701.96
523.7450369848 476.2549630152 525970.74202179 474029.25797822 2701.96
525.9707420218 474.0292579782 528198.67276381 471801.32723619 2701.96
528.1986727638 471.8013272362 530428.83143658 469571.16856343 2701.96
530.4288314366 469.5711685634 532661.22026801 467338.77973199 2701.96
532.661220268 467.338779732 534895.84148828 465104.15851172 2701.96
534.8958414883 465.1041585117 537132.69732977 462867.30267024 2701.96
537.1326973298 462.8673026702 539371.7900271 460628.20997291 2701.96
539.3717900271 460.6282099729 541613.12181713 458386.87818288 2701.96
541.6131218171 458.3868781829 543856.69493894 456143.30506106 2701.96
543.8566949389 456.1433050611 546102.51163388 453897.48836612 2701.96
546.1025116339 453.8974883661 548350.57414552 451649.42585449 2701.96
548.3505741455 451.6494258545 550600.88471966 449399.11528034 2701.96
550.6008847197 449.3991152803 552853.44560438 447146.55439562 2701.96
552.8534456044 447.1465543956 555108.25904999 444891.74095002 2701.96
555.10825905 444.89174095 557365.32730904 442634.67269097 2701.96
557.365327309 442.634672691 559624.65263635 440375.34736366 2701.96
559.6246526363 440.3753473637 561886.23728898 438113.76271102 2701.96
561.886237289 438.113762711 564150.08352627 435849.91647374 2701.96
564.1500835263 435.8499164737 566416.1936098 433583.80639021 2701.96
566.4161936098 433.5838063902 568684.56980341 431315.4301966 2701.96
568.6845698034 431.3154301966 570955.21437321 429044.7856268 2701.96
570.9552143732 429.0447856268 573228.12958758 426771.87041242 2701.96
573.2281295876 426.7718704124 575503.31771717 424496.68228283 2701.96
575.5033177172 424.4966822828 577780.78103489 422219.21896512 2701.96
577.7807810349 422.2192189651 580060.52181592 419939.47818408 2701.96
580.0605218159 419.9394781841 582342.54233774 417657.45766227 2701.96
582.3425423377 417.6574576623 584626.84488008 415373.15511993 2701.96
584.6268448801 415.3731551199 586913.43172496 413086.56827505 2701.96
586.913431725 413.086568275 589202.30515668 410797.69484332 2701.96
589.2023051567 410.7976948433 591493.46746184 408506.53253817 2701.96
591.4934674618 408.5065325382 593786.9209293 406213.07907071 2701.96
593.7869209293 406.2130790707 596082.66785023 403917.33214978 2701.96
596.0826678502 403.9173321498 598380.71051808 401619.28948193 2701.96
598.3807105181 401.6192894819 600681.0512286 399318.94877141 2701.96
600.6810512286 399.3189487714 602983.69227983 397016.30772018 2701.96
602.9836922798 397.0163077202 605288.63597211 394711.3640279 2701.96
605.2886359721 394.7113640279 607595.88460808 392404.11539193 2701.96
607.5958846081 392.4041153919 609905.44049269 390094.55950732 2701.96
609.9054404927 390.0945595073 612217.30593318 387782.69406683 2701.96
612.2173059332 387.7826940668 614531.48323911 385468.51676089 2701.96
614.5314832391 385.4685167609 616847.97472235 383152.02527765 2701.96
616.8479747224 383.1520252777 619166.78269707 380833.21730293 2701.96
619.1667826971 380.8332173029 621487.90947977 378512.09052023 2701.96
621.4879094798 378.5120905202 623811.35738925 376188.64261075 2701.96
623.8113573892 376.1886426108 626137.12874664 373862.87125337 2701.96
626.1371287466 373.8628712534 628465.22587538 371534.77412462 2701.96
628.4652258754 371.5347741246 630795.65110126 369204.34889874 2701.96
630.7956511013 369.2043488987 633128.40675236 366871.59324764 2701.96
633.1284067524 366.8715932476 635463.49515911 364536.50484089 2701.96
635.4634951591 364.5365048409 637800.91865427 362199.08134573 2701.96
637.8009186543 362.1990813457 640140.67957293 359859.32042708 2701.96
640.1406795729 359.8593204271 642482.7802525 357517.2197475 2701.96
642.4827802525 357.5172197475 644827.22303275 355172.77696725 2701.96
644.8272230328 355.1727769672 647174.01025579 352825.98974422 2701.96
647.1740102558 352.8259897442 649523.14426604 350476.85573396 2701.96
649.523144266 350.476855734 651874.62741031 348125.3725897 2701.96
651.8746274103 348.1253725897 654228.46203772 345771.53796229 2701.96
654.2284620377 345.7715379623 656584.65049975 343415.34950025 2701.96
656.5846504998 343.4153495002 658943.19515025 341056.80484975 2701.96
658.9431951503 341.0568048497 661304.0983454 338695.9016546 2701.96
661.3040983454 338.6959016546 663667.36244375 336332.63755625 2701.96
663.6673624438 336.3326375563 666032.98980619 333967.01019381 2701.96
666.0329898062 333.9670101938 668400.982796 331599.017204 2701.96
668.400982796 331.599017204 670771.3437788 329228.65622121 2701.96
670.7713437788 329.2286562212 673144.07512257 326855.92487743 2701.96
673.1440751226 326.8559248774 675519.1791977 324480.82080231 2701.96
675.5191791977 324.4808208023 677896.65837689 322103.34162311 2701.96
677.8966583769 322.1033416231 680276.51503527 319723.48496473 2701.96
680.2765150353 319.7234849647 682658.75155031 317341.2484497 2701.96
682.6587515503 317.3412484497 685043.37030186 314956.62969815 2701.96
685.0433703019 314.9566296981 687430.37367216 312569.62632784 2701.96
687.4303736722 312.5696263278 689819.76404583 310180.23595417 2701.96
689.8197640458 310.1802359542 692211.54380988 307788.45619013 2701.96
692.2115438099 307.7884561901 694605.71535369 305394.28464632 2701.96
694.6057153537 305.3942846463 697002.28106904 302997.71893096 2701.96
 697.002281069 302.997718931 699401.24335011 300598.75664989 2701.96
699.4012433501 300.5987566499 701802.60459346 298197.39540654 2701.96
701.8026045935 298.1973954065 704206.36719805 295793.63280195 2701.96
704.2063671981 295.7936328019 706612.53356525 293387.46643475 2701.96
706.6125335653 293.3874664348 709021.10609882 290978.89390119 2701.96
709.0211060988 290.9788939012 711432.08720492 288567.91279509 2701.96
711.4320872049 288.5679127951 713845.47929212 286154.52070788 2701.96
713.8454792921 286.1545207079 716261.28477141 283738.71522859 2701.96
716.2612847714 283.7387152286 718679.50605618 281320.49394382 2701.96
718.6795060562 281.3204939438 721100.14556224 278899.85443776 2701.96
721.1001455622 278.8998544378 723523.2057078 276476.7942922 2701.96
723.5232057078 276.4767942922 725948.68891351 274051.31108649 2701.96
725.9486889135 274.0513110865 728376.59760242 271623.40239758 2701.96
728.3765976024 271.6234023976 730806.93420003 269193.06579998 2701.96
730.8069342 269.1930658 733239.70113423 266760.29886578 2701.96
733.2397011342 266.7602988658 735674.90083536 264325.09916464 2701.96
735.6749008354 264.3250991646 738112.53573619 261887.46426381 2701.96
738.1125357362 261.8874642638 740552.60827193 259447.39172807 2701.96
740.5526082719 259.4473917281 742995.1208802 257004.8791198 2701.96
742.9951208802 257.0048791198 745440.07600108 254559.92399892 2701.96
745.4400760011 254.5599239989 747887.47607708 252112.52392292 2701.96
747.8874760771 252.1125239229 750337.32355316 249662.67644684 2701.96
750.3373235532 249.6626764468 752789.62087671 247210.37912329 2701.96
752.7896208767 247.2103791233 755244.37049759 244755.62950241 2701.96
755.2443704976 244.7556295024 757701.57486809 242298.42513191 2701.96
757.7015748681 242.2984251319 760161.23644296 239838.76355704 2701.96
760.161236443 239.838763557 762623.3576794 237376.6423206 2701.96
762.6233576794 237.3766423206 765087.94103708 234912.05896292 2701.96
765.0879410371 234.9120589629 767554.98897812 232445.01102189 2701.96
767.5549889781 232.4450110219 770024.50396709 229975.49603291 2701.96
770.0245039671 229.9754960329 772496.48847106 227503.51152894 2701.96
772.4964884711 227.5035115289 774970.94495953 225029.05504047 2701.96
774.9709449595 225.0290550405 777447.87590449 222552.12409551 2701.96
777.4478759045 222.5521240955 779927.2837804 220072.7162196 2701.96
779.9272837804 220.0727162196 782409.17106418 217590.82893582 2701.96
782.4091710642 217.5908289358 784893.54023524 215106.45976476 2701.96
784.8935402352 215.1064597648 787380.39377548 212619.60622453 2701.96
787.3803937755 212.6196062245 789869.73416925 210130.26583075 2701.96
789.8697341693 210.1302658308 792361.56390342 207638.43609658 2701.96
792.3615639034 207.6384360966 794855.88546732 205144.11453268 2701.96
794.8558854673 205.1441145327 797352.70135279 202647.29864721 2701.96
797.3527013528 202.6472986472 799852.01405414 200147.98594586 2701.96
799.8520140541 200.1479859459 802353.8260682 197646.1739318 2701.96
802.3538260682 197.6461739318 804858.13989427 195141.86010573 2701.96
804.8581398943 195.1418601057 807364.95803416 192635.04196584 2701.96
807.3649580342 192.6350419658 809874.28299219 190125.71700781 2701.96
809.8742829922 190.1257170078 812386.11727519 187613.88272481 2701.96
812.3861172752 187.6138827248 814900.46339246 185099.53660754 2701.96
814.9004633925 185.0995366075 817417.32385585 182582.67614415 2701.96
817.4173238559 182.5826761441 819936.70117971 180063.29882029 2701.96
819.9367011797 180.0632988203 822458.59788089 177541.40211911 2701.96
822.4585978809 177.5414021191 824983.01647877 175016.98352123 2701.96
824.9830164788 175.0169835212 827509.95949525 172490.04050475 2701.96
827.5099594952 172.4900405048 830039.42945474 169960.57054526 2701.96
830.0394294547 169.9605705453 832571.4288842 167428.5711158 2701.96
832.5714288842 167.4285711158 835105.96031308 164894.03968692 2701.96
835.1059603131 164.8940396869 837643.0262734 162356.9737266 2701.96
837.6430262734 162.3569737266 840182.62929967 159817.37070033 2701.96
840.1826292997 159.8173707003 842724.77192897 157275.22807103 2701.96
842.724771929 157.275228071 845269.4567009 154730.5432991 2701.96
845.2694567009 154.7305432991 847816.6861576 152183.3138424 2701.96
847.8166861576 152.1833138424 850366.46284376 149633.53715624 2701.96
850.3664628438 149.6335371562 852918.7893066 147081.2106934 2701.96
852.9187893066 147.0812106934 855473.66809591 144526.33190409 2701.96
855.4736680959 144.5263319041 858031.101764 141968.898236 2701.96
858.031101764 141.968898236 860591.09286577 139408.90713423 2701.96
860.5910928658 139.4089071342 863153.64395863 136846.35604137 2701.96
863.1536439586 136.8463560414 865718.75760259 134281.24239741 2701.96
865.7187576026 134.2812423974 868286.43636019 131713.56363981 2701.96
868.2864363602 131.7135636398 870856.68279655 129143.31720345 2701.96
870.8566827966 129.1433172034 873429.49947935 126570.50052065 2701.96
873.4294994794 126.5705005207 876004.88897883 123995.11102117 2701.96
876.0048889788 123.9951110212 878582.85386781 121417.14613219 2701.96
878.5828538678 121.4171461322 881163.39672168 118836.60327832 2701.96
881.1633967217 118.8366032783 883746.5201184 116253.4798816 2701.96
883.7465201184 116.2534798816 886332.22663852 113667.77336148 2701.96
886.3322266385 113.6677733615 888920.51886515 111079.48113484 2701.96
888.9205188652 111.0794811348 891511.39938402 108488.60061598 2701.96
891.511399384 108.488600616 894104.8707834 105895.1292166 2701.96
894.1048707834 105.8951292166 896700.93565419 103299.06434581 2701.96
896.7009356542 103.2990643458 899299.59658984 100700.40341016 2701.96
899.2995965898 100.7004034102 901900.85618643 98099.143813567 2701.96
901.9008561864 98.0991438136 904504.71704262 95495.282957381 2701.96
904.5047170426 95.4952829574 907111.18175966 92888.818240338 2701.96
907.1111817597 92.8888182403 909720.25294142 90279.747058579 2701.96
909.7202529414 90.2797470586 912331.93319436 87668.066805637 2701.96
912.3319331944 87.6680668056 914946.22512756 85053.774872443 2701.96
914.9462251276 85.0537748724 917563.13135268 82436.868647315 2701.96
917.5631313527 82.4368686473 920182.65448404 79817.345515963 2701.96
920.182654484 79.817345516 922804.79713852 77195.202861479 2701.96
922.8047971385 77.1952028615 925429.56193566 74570.43806434 2701.96
925.4295619357 74.5704380643 928056.95149759 71943.048502404 2701.96
928.0569514976 71.9430485024 930686.96844909 69313.031550907 2701.96
930.6869684491 69.3130315509 933319.61541754 66680.384582458 2701.96
933.3196154175 66.6803845825 935954.89503296 64045.10496704 2701.96
935.954895033 64.045104967 938592.80992799 61407.190072007 2701.96
 938.592809928 61.407190072 941233.36273792 58766.637262079 2701.96
941.2333627379 58.7666372621 943876.55610066 56123.443899341 2701.96
943.8765561007 56.1234438993 946522.39265676 53477.607343241 2701.96
946.5223926568 53.4776073432 949170.87504941 50829.124950584 2701.96
949.1708750494 50.8291249506 951822.00592446 48177.994075534 2701.96
951.8220059245 48.1779940755 954475.78793039 45524.21206961 2701.96
954.4757879304 45.5242120696 957132.22371832 42867.77628168 2701.96
957.1322237183 42.8677762817 959791.31594204 40208.684057961 2701.96
959.791315942 40.208684058 962453.06725798 37546.932742019 2701.96
962.453067258 37.546932742 965117.48032524 34882.519674761 2701.96
965.1174803252 34.8825196748 967784.55780556 32215.442194436 2701.96
967.7845578056 32.2154421944 970454.30236337 29545.69763663 2701.96
970.4543023634 29.5456976366 973126.71666573 26873.283334267 2701.96
973.1267166657 26.8732833343 975801.8033824 24198.196617601 2701.96
975.8018033824 24.1981966176 978479.56518578 21520.434814219 2701.96
978.4795651858 21.5204348142 981160.00475096 18839.995249033 2701.96
981.160004751 18.839995249 983843.12475571 16156.875244282 2701.96
983.8431247557 16.1568752443 986528.92788047 13471.072119526 2701.96
986.5289278805 13.4710721195 989217.41680835 10782.583191646 2701.96
989.2174168084 10.7825831917 991908.59422516 8091.4057748376 2701.96
991.9085942252 8.0914057748 994602.46281938 5397.5371806124 2701.96
994.6024628194 5.3975371806 997299.0252822 2700.974717793 2701.96
997.2990252822 2.7009747178 999998.28430749 1.7156925108 2701.96
1297.2990252822 702.7009747178 1302000.2443075 697999.75569251 5403.92