Spreadsheet: 97484d1296657612-fake-div-0-errors-in-data-table-when-using-what-if-analysis-maxt
Sheet: TMAX

WHAT-IF ANALYSIS |  |  |  |  |  |  | Sensitivity analysis for APR% |  | 0.09 |  |  | Manually obtained results
 | Initial investment |  |  |  |  |  |  | Having Increments of= | 0.01
 | Tax rate | 0.29 |  |  |  |  | Increments |  |  | FORMULA
 | Rate | 0.12 | = |  | monthly |  | -5 |  |  |  |  | 46 |  | DATA Table cells  I3:J14
Loan Data |  |  |  |  |  |  | -4 |  | #[NAME]! |  |  | 46 |  | Variables are highlighted in yellow
 | Loan proceeds | 390000 |  |  |  |  | -3 |  | 46 |  |  | 46 |  | Results are highlighted in green
 | APR% | 0.09 | = |  | monthly |  | -2 |  | 46 |  |  | 58
 | Loan term | 48 | months |  |  |  | -1 |  | 46 |  |  | 58
 |  |  |  |  |  |  | 0 |  | 46 |  |  | 58
 |  |  |  |  |  |  | 1 |  | 46 |  |  | 58
 |  |  |  |  |  |  | 2 |  | 46 |  |  | 70
 |  |  |  |  |  |  | 3 |  | #[NAME]! |  |  | 70
 |  |  |  |  |  |  | 4 |  | 46 |  |  | 70
 |  |  |  |  |  |  | 5 |  | 58 |  |  | 70
Month | Revenues | Dymo | Expenses | [NAME] | Principal | Interest | TEX | EBT | Income Tax | Net income | NOPAT | PE NOPAT | TPENOPAT | MEVNOPAT | EMV | Repayment | NSLBR | PENSLBR PE | Carry-on | TPEINSDR | MEVINSDR | TMEV | [NAME]
1 | 63893.75776 | 7499.999999999999 | 40902.1645286896 |  |  |  |  |  |  |  |  |  |  |  | 589305
2 | 63645.72178346669 | 7406.249999999999 | 38830.152801068 |  |  |  |  |  |  |  |  |  |  |  | 571976.0965909092
3 | 63399.65119852831 | 7313.671874999999 | 38812.75675985853 |  |  |  |  |  |  |  |  |  |  |  | 554674.0408380682
4 | 63155.54468760172 | 7222.250976562499 | 38795.97409653947 |  |  |  |  |  |  |  |  |  |  |  | 537398.4971457742
5 | 62913.40088647704 | 7131.972839355468 | 38779.80251915088 |  |  |  |  |  |  |  |  |  |  |  | 520149.1341132703
6 | 62673.21838406719 | 7042.823178863525 | 38764.23975198591 |  |  |  |  |  |  |  |  |  |  |  | 502925.6244823089
7 | 62434.99572215623 | 6954.787889127731 | 38749.28353528452 |  |  |  |  |  |  |  |  |  |  |  | 485727.645085371
8 | 62198.73139514712 | 6867.853040513634 | 38734.93162493005 |  |  |  |  |  |  |  |  |  |  |  | 468554.8767945311
9 | 61964.42384980813 | 6782.004877507215 | 38721.18179214826 |  |  |  |  |  |  |  |  |  |  |  | 451407.0044709631
10 | 61732.07148501872 | 6697.229816538375 | 38708.03182320909 |  |  |  |  |  |  |  |  |  |  |  | 434283.7169150761
11 | 0 | 6613.514443831645 | 19245.56389251548 |  |  |  |  |  |  |  |  |  |  |  | 417184.706817274
12 | 0 | 6530.845513283749 | 20480.145323815 |  |  |  |  |  |  |  |  |  |  |  | 400109.6707093307
13 | 61046.72873904098 | 12898.41988873541 | 41991.83907500335 |  |  |  |  |  |  |  |  |  |  |  | 393112.7849415974
14 | 60822.18011851131 | 12575.95939151702 | 39868.39452997965 |  |  |  |  |  |  |  |  |  |  |  | 386251.7451900575
15 | 60599.57794562691 | 12261.56040672909 | 39841.66010723462 |  |  |  |  |  |  |  |  |  |  |  | 379523.6632939701
16 | 60378.92032653983 | 11955.02139656087 | 39816.1573427556 |  |  |  |  |  |  |  |  |  |  |  | 372925.7166927471
17 | 60160.20531770628 | 11656.14586164684 | 39791.86688987497 |  |  |  |  |  |  |  |  |  |  |  | 366455.1468718001
18 | 59943.4309256247 | 11364.74221510567 | 39768.76984192208 |  |  |  |  |  |  |  |  |  |  |  | 360109.2578461241
19 | 59728.59510657292 | 11080.62365972803 | 39746.84772169602 |  |  |  |  |  |  |  |  |  |  |  | 353885.4146806903
20 | 59515.6957663441 | 10803.60806823483 | 39726.08247118288 |  |  |  |  |  |  |  |  |  |  |  | 347781.042046743
21 | 59304.73075998194 | 10533.51786652896 | 39706.45644151221 |  |  |  |  |  |  |  |  |  |  |  | 341793.6228131145
22 | 59095.69789151489 | 10270.17991986574 | 39687.95238314696 |  |  |  |  |  |  |  |  |  |  |  | 335920.6966716988
23 | 0 | 10013.42542186909 | 20489.24288442415 |  |  |  |  |  |  |  |  |  |  |  | 330159.8587962424
24 | 0 | 9763.089786322365 | 21116.42152560739 |  |  |  |  |  |  |  |  |  |  |  | 324508.7585336352
25 | 58480.16938292789 | 9519.012541664306 | 42401.22515220038 |  |  |  |  |  |  |  |  |  |  |  | 318965.0981268983
26 | 58278.84207665874 | 9281.037228122697 | 40250.33076612668 |  |  |  |  |  |  |  |  |  |  |  | 313526.631469094
27 | 58079.43515382315 | 9049.01129741963 | 40238.23365022287 |  |  |  |  |  |  |  |  |  |  |  | 308191.1628873949
28 | 57881.94610671949 | 8822.78601498414 | 40227.16461062056 |  |  |  |  |  |  |  |  |  |  |  | 302956.545956573
29 | 57686.37237474225 | 8602.216364609536 | 40217.10893982426 |  |  |  |  |  |  |  |  |  |  |  | 297820.6823411839
30 | 57492.71134410823 | 8387.160955494299 | 40208.05225897121 |  |  |  |  |  |  |  |  |  |  |  | 292781.5206657437
31 | 57300.96034758171 | 8177.481931606942 | 40199.98050989107 |  |  |  |  |  |  |  |  |  |  |  | 287837.0554122094
32 | 57111.11666419872 | 7973.044883316767 | 40192.87994735035 |  |  |  |  |  |  |  |  |  |  |  | 282985.3258440929
33 | 56923.17751899022 | 7773.718761233848 | 40186.73713147638 |  |  |  |  |  |  |  |  |  |  |  | 278224.4149565559
34 | 56737.14008270417 | 7579.375792203002 | 40181.53892035734 |  |  |  |  |  |  |  |  |  |  |  | 273552.4484518461
35 | 0 | 7389.891397397927 | 21213.3080335179 |  |  |  |  |  |  |  |  |  |  |  | 268967.5937394543
36 | 0 | 7205.144112462979 | 21861.78811654525 |  |  |  |  |  |  |  |  |  |  |  | 264468.0589603866
37 | 56190.40891475482 | 7025.015509651404 | 42989.4582638953 |  |  |  |  |  |  |  |  |  |  |  | 260052.092034958
38 | 56011.94892620006 | 6849.39012191012 | 40808.07120617355 |  |  |  |  |  |  |  |  |  |  |  | 255717.9797335337
39 | 55835.37567626921 | 6678.155368862366 | 40808.47237521013 |  |  |  |  |  |  |  |  |  |  |  | 251464.0467696521
40 | 55660.68600412153 | 6511.201484640807 | 40809.74693401097 |  |  |  |  |  |  |  |  |  |  |  | 247288.6549149847
41 | 55487.87669265983 | 6348.421447524787 | 40811.88363606013 |  |  |  |  |  |  |  |  |  |  |  | 243190.2021355944
42 | 55316.94446824471 | 6189.710911336667 | 40814.87147945822 |  |  |  |  |  |  |  |  |  |  |  | 239167.1217489736
43 | 55147.88600040729 | 6034.96813855325 | 40818.69970092959 |  |  |  |  |  |  |  |  |  |  |  | 235217.8816013503
44 | 54980.69790156112 | 5884.093935089419 | 40823.35776996833 |  |  |  |  |  |  |  |  |  |  |  | 231340.9832647683
45 | 54815.37672671302 | 5736.991586712184 | 40828.83538311964 |  |  |  |  |  |  |  |  |  |  |  | 227534.961253456
46 | 54651.91897317284 | 5593.566797044378 | 40835.12245839356 |  |  |  |  |  |  |  |  |  |  |  | 223798.3822590125
47 | 0 | 5453.727627118269 | 22044.97720484376 |  |  |  |  |  |  |  |  |  |  |  | 220129.8444039504
48 | 0 | 5317.384436440312 | 22713.33599860351 |  |  |  |  |  |  |  |  |  |  |  | 216527.9765131466
49 | 54172.6903419189 | 5184.449825529305 | 43733.59527239216 |  |  |  |  |  |  |  |  |  |  |  | 212991.437402762
50 | 54016.65008255177 | 5054.838579891072 | 41519.18336366355 |  |  |  |  |  |  |  |  |  |  |  | 209518.9151862053
51 | 53862.45485535479 | 4928.467615393795 | 41530.45891622915 |  |  |  |  |  |  |  |  |  |  |  | 206109.1265967218
52 | 53710.10080530176 | 4805.255925008951 | 41542.48960116337 |  |  |  |  |  |  |  |  |  |  |  | 202760.8163262032
53 | 53559.58401760799 | 4685.124526883727 | 41555.26674380021 |  |  |  |  |  |  |  |  |  |  |  | 199472.7563798203
54 | 53410.90051743182 | 4567.996413711633 | 41568.78185065618 |  |  |  |  |  |  |  |  |  |  |  | 196243.745446094
55 | 53264.04626957452 | 4453.796503368842 | 41583.026604903 |  |  |  |  |  |  |  |  |  |  |  | 193072.6082820258
56 | 53119.01717817955 | 4342.451590784622 | 41597.99286194461 |  |  |  |  |  |  |  |  |  |  |  | 189958.1951129223
57 | 52975.80908643041 | 4233.890301015006 | 41613.6726450963 |  |  |  |  |  |  |  |  |  |  |  | 186899.381046553
58 | 52834.41777624754 | 4128.043043489631 | 41630.058141363 |  |  |  |  |  |  |  |  |  |  |  | 183895.0655012941
59 | 0 | 4024.84196740239 | 22966.86976634788 |  |  |  |  |  |  |  |  |  |  |  | 180944.1716479148
60 | 0 | 3924.22091821733 | 22992.17522583948 |  |  |  |  |  |  |  |  |  |  |  | 178045.6458646761
61 | 52421.10142896002 | 3826.115395261897 | 43953.20526339331 |  |  |  |  |  |  |  |  |  |  |  | 175198.4572054148
62 | 52286.93382831619 | 3730.46251038035 | 41702.50649849432 |  |  |  |  |  |  |  |  |  |  |  | 172401.5968802995
63 | 52154.56098920984 | 3637.200947620841 | 41722.30881109741 |  |  |  |  |  |  |  |  |  |  |  | 169654.0777489468
64 | 52023.97831955638 | 3546.27092393032 | 41742.77317188437 |  |  |  |  |  |  |  |  |  |  |  | 166954.9338255994
65 | 51895.18116385552 | 3457.614150832062 | 41763.89280336711 |  |  |  |  |  |  |  |  |  |  |  | 164303.2197960708
66 | 51768.16480287941 | 3371.173797061261 | 41785.66106128831 |  |  |  |  |  |  |  |  |  |  |  | 161698.0105461709
67 | 51642.92445335943 | 3286.894452134729 | 41808.07143119675 |  |  |  |  |  |  |  |  |  |  |  | 159138.4007013335
68 | 51519.45526767206 | 3204.722090831361 | 41831.11752510111 |  |  |  |  |  |  |  |  |  |  |  | 156623.5041771725
69 | 51397.75233352354 | 3124.604038560577 | 41854.79307820038 |  |  |  |  |  |  |  |  |  |  |  | 154152.4537407016
70 | 51277.81067363334 | 3046.488937596563 | 41879.0919456892 |  |  |  |  |  |  |  |  |  |  |  | 151724.400581959
71 | 0 | 2970.326714156648 | 23291.97356260402 |  |  |  |  |  |  |  |  |  |  |  | 149338.513895783
72 | 0 | 2896.068546302733 | 23996.33150952235 |  |  |  |  |  |  |  |  |  |  |  | 146993.9804734924
73 | 50928.50258522887 | 2823.666832645164 | 44947.74647474448 |  |  |  |  |  |  |  |  |  |  |  | 144690.0043042328
74 | 50815.55493869197 | 2753.075161829035 | 42659.95961427117 |  |  |  |  |  |  |  |  |  |  |  | 142425.8061857512
75 | 50704.34269405364 | 2684.248282783309 | 42688.4161301183 |  |  |  |  |  |  |  |  |  |  |  | 140200.623344373
76 | 50594.86047740321 | 2617.142075713726 | 42717.46332362982 |  |  |  |  |  |  |  |  |  |  |  | 138013.7090639568
77 | 50487.10284759599 | 2551.713523820883 | 42747.09580958357 |  |  |  |  |  |  |  |  |  |  |  | 135864.3323236095
78 | 50381.06429592763 | 2487.920685725361 | 42777.30829969282 |  |  |  |  |  |  |  |  |  |  |  | 133751.7774439496
79 | 50276.73924580724 | 2425.722668582227 | 42808.09560001095 |  |  |  |  |  |  |  |  |  |  |  | 131675.3437417116
80 | 50174.12205242949 | 2365.079601867671 | 42839.45260839512 |  |  |  |  |  |  |  |  |  |  |  | 129634.3451924894
81 | 50073.20700244543 | 2305.95261182098 | 42871.37431202759 |  |  |  |  |  |  |  |  |  |  |  | 127628.1101014215
82 | 49973.98831363212 | 2248.303796525455 | 42903.85578499334 |  |  |  |  |  |  |  |  |  |  |  | 125655.9807816267
83 | 0 | 2192.096201612319 | 24345.64482388686 |  |  |  |  |  |  |  |  |  |  |  | 123717.3132402011
84 | 0 | 2137.29379657201 | 25067.80297717351 |  |  |  |  |  |  |  |  |  |  |  | 121811.4768715957
85 | 49686.4515519081 | 2083.86145165771 | 46057.08172996754 |  |  |  |  |  |  |  |  |  |  |  | 119937.8541581942
86 | 49593.95909644175 | 2031.764915366268 | 43730.51775634573 |  |  |  |  |  |  |  |  |  |  |  | 118095.8403779187
87 | 49503.13304627797 | 1980.970792482111 | 43766.87912275419 |  |  |  |  |  |  |  |  |  |  |  | 116284.8433186922
88 | 49413.96719894703 | 1931.446522670058 | 43803.77431916822 |  |  |  |  |  |  |  |  |  |  |  | 114504.2829995936
89 | 49326.4552807597 | 1883.160359603307 | 43841.19896782287 |  |  |  |  |  |  |  |  |  |  |  | 112753.5913985421
90 | 49240.59094646751 | 1836.081350613224 | 43879.14876035599 |  |  |  |  |  |  |  |  |  |  |  | 111032.2121863557
91 | 49156.36777892168 | 1790.179316847893 | 43917.61945583656 |  |  |  |  |  |  |  |  |  |  |  | 109339.6004670278
92 | 49073.77928873082 | 1745.424833926696 | 43956.60687883722 |  |  |  |  |  |  |  |  |  |  |  | 107675.2225240738
93 | 48992.81891391742 | 1701.789213078529 | 43996.10691755029 |  |  |  |  |  |  |  |  |  |  |  | 106038.5555728004
94 | 48913.48001957327 | 1659.244482751566 | 44036.11552194596 |  |  |  |  |  |  |  |  |  |  |  | 104429.0875183549
95 | 0 | 1617.763370682776 | 25460.22748517945 |  |  |  |  |  |  |  |  |  |  |  | 102846.3167194173
96 | 0 | 1577.319286415707 | 26199.96610151476 |  |  |  |  |  |  |  |  |  |  |  | 101289.7517573958
97 | 48685.12476903946 | 1537.886304255314 | 47273.23619175626 |  |  |  |  |  |  |  |  |  |  |  | 99758.91121099729
98 | 48612.20397674161 | 1499.439146648931 | 44906.34276502135 |  |  |  |  |  |  |  |  |  |  |  | 98253.3234360408
99 | 48540.87038426019 | 1461.953167982708 | 44950.01079598949 |  |  |  |  |  |  |  |  |  |  |  | 96772.52635038907
100 | 48471.11691179512 | 1425.40433878314 | 44994.16625059439 |  |  |  |  |  |  |  |  |  |  |  | 95316.0672238754
101 | 48402.93640416821 | 1389.769230313562 | 45038.80546629788 |  |  |  |  |  |  |  |  |  |  |  | 93883.50247310539
102 | 48336.32163046867 | 1355.024999555723 | 45083.92482901944 |  |  |  |  |  |  |  |  |  |  |  | 92474.39746101685
103 | 48271.26528369736 | 1321.14937456683 | 45129.52077163316 |  |  |  |  |  |  |  |  |  |  |  | 91088.32630108393
104 | 48207.75998040959 | 1288.120640202659 | 45175.58977249796 |  |  |  |  |  |  |  |  |  |  |  | 89724.87166605363
105 | 48145.79826035677 | 1255.917624197593 | 45222.12835402034 |  |  |  |  |  |  |  |  |  |  |  | 88383.62460110663
106 | 48085.372586127 | 1224.519683592653 | 45269.13308124901 |  |  |  |  |  |  |  |  |  |  |  | 87064.18434133612
107 | 0 | 1193.906691502837 | 26630.86549195795 |  |  |  |  |  |  |  |  |  |  |  | 85766.15813344157
108 | 0 | 1164.059024215266 | 27388.10965843613 |  |  |  |  |  |  |  |  |  |  |  | 84489.16106153607
109 | 47913.23529921797 | 1134.957548609884 | 48589.8492327069 |  |  |  |  |  |  |  |  |  |  |  | 83232.8158769696
110 | 47858.87687823547 | 1106.583609894637 | 46181.16599849082 |  |  |  |  |  |  |  |  |  |  |  | 81996.75283207167
111 | 47806.01564589015 | 1078.919019647271 | 46231.6503609819 |  |  |  |  |  |  |  |  |  |  |  | 80780.60951771983
112 | 47754.64359416689 | 1051.946044156089 | 46282.58307845972 |  |  |  |  |  |  |  |  |  |  |  | 79584.03070464294
113 | 47704.75263533427 | 1025.647393052187 | 46333.96098096287 |  |  |  |  |  |  |  |  |  |  |  | 78406.66818836972
114 | 47656.33460157482 | 1000.006208225882 | 46385.78093099176 |  |  |  |  |  |  |  |  |  |  |  | 77248.18063773587
115 | 47609.38124461377 | 975.0060530202352 | 46438.03982235757 |  |  |  |  |  |  |  |  |  |  |  | 76108.23344686488
116 | 47563.88423534687 | 950.6309016947293 | 46490.73457905605 |  |  |  |  |  |  |  |  |  |  |  | 74986.49859053973
117 | 47519.83516346638 | 926.8651291523612 | 46543.86215416586 |  |  |  |  |  |  |  |  |  |  |  | 73882.65448288471
118 | 47477.22553708619 | 903.693500923552 | 46597.41952877078 |  |  |  |  |  |  |  |  |  |  |  | 72796.38583927865
119 | 0 | 881.1011634004633 | 27854.1834352333 |  |  |  |  |  |  |  |  |  |  |  | 71727.38354142268
120 | 0 | 859.0736343154517 | 28628.96923308255 |  |  |  |  |  |  |  |  |  |  |  | 71169.44154055438
121 | 47357.94718049784 | 837.5967934575655 | 50001.70395595325 |  |  |  |  |  |  |  |  |  |  |  | 70619.27187676946
122 | 47321.00877248979 | 816.6568736211265 | 47549.82842532149 |  |  |  |  |  |  |  |  |  |  |  | 70076.71112270551
123 | 47285.46611365699 | 796.2404517805983 | 47606.71365604037 |  |  |  |  |  |  |  |  |  |  |  | 69541.59978227888
124 | 47251.31021469328 | 776.3344404860833 | 47664.01314209409 |  |  |  |  |  |  |  |  |  |  |  | 69013.78219317472
125 | 47218.53200205184 | 756.9260794739312 | 47721.72403570812 |  |  |  |  |  |  |  |  |  |  |  | 68493.1064317709
126 | 47187.12231755964 | 738.002927487083 | 47779.84350928957 |  |  |  |  |  |  |  |  |  |  |  | 67979.42422043503
127 | 47157.07191803019 | 719.5528542999058 | 47838.36875453984 |  |  |  |  |  |  |  |  |  |  |  | 67472.59083713527
128 | 47128.37147487549 | 701.5640329424082 | 47897.29698158655 |  |  |  |  |  |  |  |  |  |  |  | 66972.46502730696
129 | 47101.01157371613 | 684.0249321188479 | 47956.62541813333 |  |  |  |  |  |  |  |  |  |  |  | 66478.90891791884
130 | 47074.98271399038 | 666.9243088158768 | 48016.3513086278 |  |  |  |  |  |  |  |  |  |  |  | 65991.78793368397
131 | 0 | 650.2512010954798 | 29127.92785294726 |  |  |  |  |  |  |  |  |  |  |  | 65510.97071536139
132 | 0 | 633.9949210680928 | 29174.11156534938 |  |  |  |  |  |  |  |  |  |  |  | 65036.32904009678
133 | 47004.78607681076 | 618.1450480413905 | 50756.85931974091 |  |  |  |  |  |  |  |  |  |  |  | 64567.73774375069
134 | 46983.98463979069 | 602.6914218403557 | 48259.17483992524 |  |  |  |  |  |  |  |  |  |  |  | 64105.07464516498
135 | 46964.46543487722 | 587.6241362943468 | 48320.84719682602 |  |  |  |  |  |  |  |  |  |  |  | 63648.22047231887
136 | 46946.21843612572 | 572.9335328869881 | 48382.90078153116 |  |  |  |  |  |  |  |  |  |  |  | 63197.05879032749
137 | 46929.23352863346 | 558.6101945648134 | 48445.33293381103 |  |  |  |  |  |  |  |  |  |  |  | 62751.47593123681
138 | 46913.50050813756 | 544.644939700693 | 48508.14100411731 |  |  |  |  |  |  |  |  |  |  |  | 62311.36092557007
139 | 46899.00908061166 | 531.0288162081756 | 48571.32235289397 |  |  |  |  |  |  |  |  |  |  |  | 61876.60543558193
140 | 46885.74886186091 | 517.7530958029713 | 48634.87434990184 |  |  |  |  |  |  |  |  |  |  |  | 61447.10369017773
141 | 46873.70937711588 | 504.809268407897 | 48698.79437355724 |  |  |  |  |  |  |  |  |  |  |  | 61022.75242145621
142 | 46862.88006062486 | 492.1890366976996 | 48763.07981028382 |  |  |  |  |  |  |  |  |  |  |  | 60603.45080283507
143 | 0 | 479.8843107802571 | 29690.63586792551 |  |  |  |  |  |  |  |  |  |  |  | 60189.10038871987
144 | 0 | 467.8872030107507 | 29738.34129661546 |  |  |  |  |  |  |  |  |  |  |  | 59779.60505567778
145 | 46837.54608982384 | 456.1900229354819 | 51568.72672723228 |  |  |  |  |  |  |  |  |  |  |  | 59374.87094507835
146 | 46831.44995483885 | 444.7852723620948 | 49023.82366142113 |  |  |  |  |  |  |  |  |  |  |  | 58974.80640716494
147 | 46826.50978024823 | 433.6656405530424 | 49089.89719636427 |  |  |  |  |  |  |  |  |  |  |  | 58579.32194652082
148 | 46822.71444576667 | 422.8239995392163 | 49156.32059638505 |  |  |  |  |  |  |  |  |  |  |  | 58188.3301688951
149 | 46820.05273723329 | 412.2533995507359 | 49223.09128686879 |  |  |  |  |  |  |  |  |  |  |  | 57801.74572935487
150 | 46818.51334619272 | 401.9470645619675 | 49290.20669646774 |  |  |  |  |  |  |  |  |  |  |  | 57419.48528172971
151 | 46818.08486947441 | 391.8983879479183 | 49357.6642565596 |  |  |  |  |  |  |  |  |  |  |  | 57041.46742931714
152 | 46818.75580877088 | 382.1009282492204 | 49425.46140071688 |  |  |  |  |  |  |  |  |  |  |  | 56667.61267681674
153 | 46820.51457021423 | 372.5484050429899 | 49493.59556418614 |  |  |  |  |  |  |  |  |  |  |  | 56297.84338346268
154 | 46823.34946395129 | 363.2346949169151 | 49562.06418337744 |  |  |  |  |  |  |  |  |  |  |  | 55932.08371732464
155 | 0 | 354.1538275439922 | 30270.93389467996 |  |  |  |  |  |  |  |  |  |  |  | 55570.25961074782
156 | 0 | 345.2999818553924 | 30320.04607887787 |  |  |  |  |  |  |  |  |  |  |  | 55212.29871690361
157 | 46838.19259165218 | 336.6674823090077 | 52432.76907016817 |  |  |  |  |  |  |  |  |  |  |  | 54858.13036742342
158 | 46845.2131813764 | 328.2507952512825 | 49839.23195850184 |  |  |  |  |  |  |  |  |  |  |  | 54507.685531088
159 | 46853.24999937786 | 320.0445253700004 | 49909.33440864103 |  |  |  |  |  |  |  |  |  |  |  | 54160.89677354672
160 | 46862.29077088809 | 312.0434122357504 | 49979.75592999948 |  |  |  |  |  |  |  |  |  |  |  | 53817.69821804028
161 | 46872.32312213826 | 304.2423269298566 | 50050.49395362357 |  |  |  |  |  |  |  |  |  |  |  | 53478.02550710236
162 | 46883.33457992259 | 296.6362687566102 | 50121.5459079698 |  |  |  |  |  |  |  |  |  |  |  | 53141.8157652153
163 | 46895.31257116014 | 289.2203620376949 | 50192.90921847372 |  |  |  |  |  |  |  |  |  |  |  | 52809.00756239648
164 | 46908.24442245517 | 281.9898529867526 | 50264.5813071268 |  |  |  |  |  |  |  |  |  |  |  | 52479.54087869157
165 | 46922.11735965605 | 274.9401066620837 | 50336.55959206074 |  |  |  |  |  |  |  |  |  |  |  | 52153.3570695525
166 | 46936.91850741243 | 268.0666039955317 | 50408.84148713947 |  |  |  |  |  |  |  |  |  |  |  | 51830.39883207777
167 | 0 | 261.3649388956434 | 30867.63698602246 |  |  |  |  |  |  |  |  |  |  |  | 51510.6101720936
168 | 0 | 254.8308154232523 | 30918.07464181103 |  |  |  |  |  |  |  |  |  |  |  | 51193.93637205493
169 | 46986.76093319421 | 248.460045037671 | 53344.55817954546 |  |  |  |  |  |  |  |  |  |  |  | 50880.3239597459
170 | 47005.14413011914 | 242.2485439117292 | 50700.95327454979 |  |  |  |  |  |  |  |  |  |  |  | 50569.72067775966
171 | 47024.38962726925 | 236.1923303139359 | 50774.71425126219 |  |  |  |  |  |  |  |  |  |  |  | 50262.07545373803
172 | 47044.4839327214 | 230.2875220560876 | 50848.76320971122 |  |  |  |  |  |  |  |  |  |  |  | 49957.33837135232
173 | 47065.41345021241 | 224.5303340046854 | 50923.09752304376 |  |  |  |  |  |  |  |  |  |  |  | 49655.46064200648
174 | 47087.1644786844 | 218.9170756545683 | 50997.71455711985 |  |  |  |  |  |  |  |  |  |  |  | 49356.39457724458
175 | 47109.72321182808 | 213.4441487632041 | 51072.61167016365 |  |  |  |  |  |  |  |  |  |  |  | 49060.09356184529
176 | 47133.07573762486 | 208.1080450441239 | 51147.78621242015 |  |  |  |  |  |  |  |  |  |  |  | 48766.51202758584
177 | 47157.20803788724 | 202.9053439180208 | 51223.2355258176 |  |  |  |  |  |  |  |  |  |  |  | 48475.60542765893
178 | 47182.10598779769 | 197.8327103200703 | 51298.95694363523 |  |  |  |  |  |  |  |  |  |  |  | 48187.33021172637
179 | 0 | 192.8868925620686 | 31479.91681763303 |  |  |  |  |  |  |  |  |  |  |  | 47901.64380159334
180 | 0 | 188.0647202480169 | 31531.62412257477 |  |  |  |  |  |  |  |  |  |  |  | 47618.50456748783
181 | 47261.25087806402 | 183.3631022418164 | 56728.78388077351 |  |  |  |  |  |  |  |  |  |  |  | 47337.87180493028
182 | 47289.06802956317 | 178.779024685771 | 54037.69773611986 |  |  |  |  |  |  |  |  |  |  |  | 47059.70571217853
183 | 47317.57859092247 | 174.3095490686268 | 54118.7946628166 |  |  |  |  |  |  |  |  |  |  |  | 46783.96736823372
184 | 47346.76778777216 | 169.9518103419111 | 54200.1542528952 |  |  |  |  |  |  |  |  |  |  |  | 46510.61871139322
185 | 47376.62073584035 | 165.7030150833633 | 54281.77378149087 |  |  |  |  |  |  |  |  |  |  |  | 46239.62251833692
186 | 47407.12244047908 | 161.5604397062792 | 54363.65051263344 |  |  |  |  |  |  |  |  |  |  |  | 45970.94238373338
187 | 47438.25779618912 | 157.5214287136222 | 54445.78169895907 |  |  |  |  |  |  |  |  |  |  |  | 45704.54270035315
188 | 47470.01158614271 | 153.5833929957817 | 54528.1645814259 |  |  |  |  |  |  |  |  |  |  |  | 45440.38863967636
189 | 47502.36848170502 | 149.7438081708871 | 54610.796389034 |  |  |  |  |  |  |  |  |  |  |  | 45178.44613298234
190 | 47535.31304195389 | 146.000212966615 | 54693.67433854933 |  |  |  |  |  |  |  |  |  |  |  | 44918.68185290917
191 | 0 | 142.3502076424496 | 34577.14466828034 |  |  |  |  |  |  |  |  |  |  |  | 44661.06319547158
192 | 0 | 138.7914524513884 | 34634.20162794153 |  |  |  |  |  |  |  |  |  |  |  | 44405.5582625255
193 | 47637.51660715669 | 135.3216661401036 | 57771.62408356935 |  |  |  |  |  |  |  |  |  |  |  | 44152.13584466837
194 | 47672.65515428254 | 131.938624486601 | 55027.59144767734 |  |  |  |  |  |  |  |  |  |  |  | 43900.76540456413
195 | 47708.30246025042 | 128.640158874436 | 55111.65791118923 |  |  |  |  |  |  |  |  |  |  |  | 43651.41706068245
196 | 47744.44240023711 | 125.4241549025751 | 55195.95354531285 |  |  |  |  |  |  |  |  |  |  |  | 43404.06157144163
197 | 47781.05873372436 | 122.2885510300108 | 55280.47547376431 |  |  |  |  |  |  |  |  |  |  |  | 43158.67031974546
198 | 47818.13510400555 | 119.2313372542605 | 55365.22080595064 |  |  |  |  |  |  |  |  |  |  |  | 42915.21529790375
199 | 47855.65503769056 | 116.250553822904 | 55450.18663672578 |  |  |  |  |  |  |  |  |  |  |  | 42673.66909292732
200 | 47893.60194420911 | 113.3442899773314 | 55535.37004614946 |  |  |  |  |  |  |  |  |  |  |  | 42434.00487218794
201 | 47931.95911531233 | 110.5106827278981 | 55620.76809924933 |  |  |  |  |  |  |  |  |  |  |  | 42196.19636943412
202 | 47970.70972457258 | 107.7479156597006 | 55706.37784578584 |  |  |  |  |  |  |  |  |  |  |  | 41960.2178711539
203 | 0 | 105.0542177682081 | 35268.96074717341 |  |  |  |  |  |  |  |  |  |  |  | 41726.04420327591
204 | 0 | 102.4278623240029 | 35327.31198286631 |  |  |  |  |  |  |  |  |  |  |  | 41493.65071820036
205 | 48089.15213379026 | 99.86716576590281 | 58849.3932510171 |  |  |  |  |  |  |  |  |  |  |  | 41263.01328215167
206 | 48129.30585023142 | 97.37048662175525 | 56050.87421423069 |  |  |  |  |  |  |  |  |  |  |  | 41034.10826284466
207 | 48169.76708239014 | 94.93622445621136 | 56137.49762390626 |  |  |  |  |  |  |  |  |  |  |  | 40806.91251745659
208 | 48210.51828417019 | 92.56281884480607 | 56224.31469215825 |  |  |  |  |  |  |  |  |  |  |  | 40581.40338089732
209 | 48251.54178774875 | 90.24874837368593 | 56311.32235552611 |  |  |  |  |  |  |  |  |  |  |  | 40357.55865437013
210 | 48292.81980306245 | 87.99252966434379 | 56398.51753349829 |  |  |  |  |  |  |  |  |  |  |  | 40135.35659421615
211 | 48334.33441729224 | 85.7927164227352 | 56485.89712830038 |  |  |  |  |  |  |  |  |  |  |  | 39914.775901035
212 | 48376.06759434607 | 83.64789851216682 | 56573.45802468539 |  |  |  |  |  |  |  |  |  |  |  | 39695.79570907501
213 | 48418.00117434 | 81.55670104936264 | 56661.19708972609 |  |  |  |  |  |  |  |  |  |  |  | 39478.39557588617
214 | 48460.11687307775 | 79.51778352312857 | 56749.11117260961 |  |  |  |  |  |  |  |  |  |  |  | 39262.55547222938
215 | 0 | 77.52983893505036 | 35976.24835533182 |  |  |  |  |  |  |  |  |  |  |  | 39048.2557722353
216 | 0 | 75.59159296167411 | 36035.88474945726 |  |  |  |  |  |  |  |  |  |  |  | 38835.47724380701
217 | 48587.37196412188 | 73.70180313763225 | 59957.0482598708 |  |  |  |  |  |  |  |  |  |  |  | 38624.20103926005
218 | 48630.0307913032 | 71.85925805919145 | 57102.45402898038 |  |  |  |  |  |  |  |  |  |  |  | 38414.40868619402
219 | 48672.7784332161 | 70.06277660771167 | 57191.19529875731 |  |  |  |  |  |  |  |  |  |  |  | 38206.08207859006
220 | 48715.5958487587 | 68.31120719251886 | 57280.09229464539 |  |  |  |  |  |  |  |  |  |  |  | 37999.20346812844
221 | 48758.46386882318 | 66.6034270127059 | 57369.14173504355 |  |  |  |  |  |  |  |  |  |  |  | 37793.75545572085
222 | 48801.36319576128 | 64.93834133738824 | 57458.34031889022 |  |  |  |  |  |  |  |  |  |  |  | 37589.72098325197
223 | 48844.2744028476 | 63.31488280395353 | 57547.68472547414 |  |  |  |  |  |  |  |  |  |  |  | 37387.08332552519
224 | 48887.17793374151 | 61.73201073385469 | 57637.17161424698 |  |  |  |  |  |  |  |  |  |  |  | 37185.82608240731
225 | 48930.05410194692 | 60.18871046550833 | 57726.79762463721 |  |  |  |  |  |  |  |  |  |  |  | 36985.93317116728
226 | 48972.88309027041 | 58.68399270387062 | 57816.5593758656 |  |  |  |  |  |  |  |  |  |  |  | 36787.38881900415
227 | 0 | 57.21689288627386 | 36698.94722248235 |  |  |  |  |  |  |  |  |  |  |  | 36590.17755575952
228 | 0 | 55.78647056411702 | 36759.86818183754 |  |  |  |  |  |  |  |  |  |  |  | 36394.28420680984
229 | 49100.88683212728 | 54.3918088000141 | 61089.20759361881 |  |  |  |  |  |  |  |  |  |  |  | 36199.69388613418
230 | 49143.32629597757 | 53.03201358001374 | 58176.89545609357 |  |  |  |  |  |  |  |  |  |  |  | 36006.39198955295
231 | 49185.61751442782 | 51.70621324051339 | 58267.28447981567 |  |  |  |  |  |  |  |  |  |  |  | 35814.36418813339
232 | 49227.73987462034 | 50.41355790950056 | 58357.78852518035 |  |  |  |  |  |  |  |  |  |  |  | 35623.59642175772
233 | 49269.67262915594 | 49.15321896176305 | 58448.40406490214 |  |  |  |  |  |  |  |  |  |  |  | 35434.07489284981
234 | 49311.39489553783 | 47.92438848771897 | 58539.12755005946 |  |  |  |  |  |  |  |  |  |  |  | 35245.7860602564
235 | 49352.88565561327 | 46.726278775526 | 58629.95540992126 |  |  |  |  |  |  |  |  |  |  |  | 35058.7166332792
236 | 49394.12375501325 | 45.55812180613785 | 58720.88405177491 |  |  |  |  |  |  |  |  |  |  |  | 34872.85356585377
237 | 49435.08790259048 | 44.4191687609844 | 58811.90986075502 |  |  |  |  |  |  |  |  |  |  |  | 34688.18405087196
238 | 49475.75666985573 | 43.30868954195979 | 58903.02919967334 |  |  |  |  |  |  |  |  |  |  |  | 34504.69551464386
239 | 0 | 42.2259723034108 | 37437.08792181041 |  |  |  |  |  |  |  |  |  |  |  | 34322.37561149625
240 | 0 | 41.17032299582553 | 37499.29939774646 |  |  |  |  |  |  |  |  |  |  |  | 34141.21221850374