{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Investment"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":14,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"row_number_cap","date_system":"1900"}

{"sheet":"Investment","index":0,"n_rows":201,"n_cols":27,"rows_kept":201,"cut":false,"hidden":false,"merged":[[50,10,50,11],[0,0,0,11],[19,0,19,3],[26,0,26,3],[31,0,31,3],[41,0,41,3],[30,7,30,9],[22,10,22,12],[12,7,12,8],[12,10,12,12],[2,7,2,11],[40,10,40,12],[30,10,30,14],[2,0,2,5],[18,0,18,5],[3,10,3,11],[12,0,12,5],[47,7,47,9],[44,0,44,3],[38,0,38,3],[47,0,47,3],[40,14,40,15],[42,13,42,17],[6,10,6,11],[9,10,9,11],[49,10,49,25],[48,16,48,19]],"read":"row_number_cap"}
["Property Investment Analysis Tool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New",1.1111111111111112E-2,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Good",2.2222222222222223E-2,null,null,5.0000000000000001E-3]
["Property Information",null,null,null,null,null,null,"Financing Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fair",3.3333333333333333E-2,null,null,0.01]
["Owner's Name:",null,null,null,null,null,null,"Purchase Price:",null,null,"Down Payment",null,null,null,null,null,null,null,null,null,null,null,"Poor",0.05,null,null,1.4999999999999999E-2]
["Address:",null,null,null,null,null,null,"Down Payment:",{"$f":"IF(M5=TRUE,L5,(I4*L6))","v":0},null,"Fixed $ Down:",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
["Beds:",null,null,null,null,null,null,"Closing Costs:",{"$f":"IF(M9=TRUE,L9,((I4-I5)*L8))","v":0},null,"Percent Down:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
["Baths:",null,null,null,null,null,null,"Interest Rate:",null,null,"Closing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
["Total Square Feet:",null,"sq. ft.",null,null,null,null,"Loan Duration:",null,null,"Percent Charged:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2]
["Property Condition:",null,null,null,null,null,null,"Total Loan Amount:",{"$f":"IF(K10=TRUE,((I4-I5)+I6),(I4-I5))","v":0},null,"Fixed $ Charged:",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
["Number of Units:",null,null,null,null,null,null,"Total Out of Pocket:",{"$f":"IF(K10=TRUE,I5,SUM(I5,I6))","v":0},null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2]
["Monthly Rent",null,null,null,null,null,null,"Monthly Payment:",{"$f":"IF(ISERROR((PMT((I7/12),I8*12,-I9,0,0)))=TRUE,0,((PMT((I7/12),I8*12,-I9,0,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["Monthly Rental Income",null,null,null,null,null,null,"Investment Assumptions",null,null,"Initial Investment Evaluations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["GPR:",{"$f":"B11","v":0},null,null,null,null,null,"Market Cap. Rate:",null,null,"Current Market Value:",{"$f":"IF(I14=\"\",\"\",(B47/I14))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2]
["Vacancy:",null,null,null,null,null,null,"Required Cap. Rate:",null,null,"Cap. Rate:",{"$f":"IF(I4=\"\",\"\",(B47/I4))","v":""},{"$f":"IF(L15=\"\",\"\",(IF(L15=I15,\"Meets Requirements\",(IF(L15>I15,\"Good\",\"Bad\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2]
["Misc. Income:",null,null,null,null,null,null,"Required Gross Yield:",null,null,"Gross Yield:",{"$f":"IF(I4=\"\",\"\",((B41)/I4))","v":""},{"$f":"IF(L16=\"\",\"\",(IF(L16=I16,\"Meets Requirements\",(IF(L16>I16,\"Good\",\"Bad\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2]
["Effective Income:",{"$f":"(B14*(1-B15))+B16","v":0},null,null,null,null,null,"Required Net Yield:",null,null,"Net Yield:",{"$f":"IF(I4=\"\",\"\",((B47)/I4))","v":""},{"$f":"IF(L17=\"\",\"\",(IF(L17=I17,\"Meets Requirements\",IF(L17>I17,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.08]
[null,null,null,null,null,null,null,"Required Cash on Cash Yield:",null,null,"Cash-on-Cash Yield:",{"$f":"IF(I10=0,\"\",(((B50-(I25*12))/(I29))))","v":""},{"$f":"IF(L18=\"\",\"\",(IF(L18=I18,\"Meets Requirements\",IF(L18>I18,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2]
["Expenses",null,null,null,null,null,null,"Required ROI:",null,null,"Simple Pay-Back:",{"$f":"IF(I29=0,\"\",(CONCATENATE((TEXT((I29/B50),\"0.00\")),\" \",\"years\")))","v":""},{"$f":"IF(L19=\"\",\"\",(IF((((I29)/(B47-(SUM((I11*12),(I25*12))))))=I20,\"Meets Requirements\",IF(((I29)/(B47-(SUM((I11*12),(I25*12)))))<I20,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.09]
["Monthly Expenses",null,null,null,null,null,null,"Required Pay-Back:",null,"years","2% Rule:",{"$f":"IF(I4=\"\",\"\",(A41/I4))","v":""},{"$f":"IF(L20=\"\",\"\",(IF(L20=0.02,\"Meets Requirements\",IF(L20>0.02,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000001E-2]
["Landlord Paid Expenses:",null,null,null,null,null,null,"Lot Value:",null,null,"ROI:",{"$f":"IF(I10=0,\"\",(((B50-(I25*12))/(I29))))","v":""},{"$f":"IF(L21=\"\",\"\",(IF(L21=I19,\"Meets Requirements\",IF(L21>I19,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
["HOA Fees:",null,"Management Fixed:",null,2,null,null,"Depreciation Schedule (Years):",null,"years",null,null,null,null,null,null,null,null,null,"Salt Lake County",null,null,null,null,null,null,0.105]
["Management Fee:",{"$f":"IF(E22=1,D22,(IF(E22=2,(D23*(B17-B16)),\"\")))","v":0},"Management % Rent:",null,null,null,null,"Income Tax Rate:",null,null,null,null,null,null,null,null,null,null,null,"Utah County",null,null,null,null,null,null,0.11]
["Maintenance:",{"$f":"IF((IF(E24=TRUE,D24,D25))=0,\"\",(IF(E24=TRUE,D24,D25)))","v":""},"Maint. Estimated:",{"$f":"IF((OR(B8=\"\",B9=\"\")),\"\",((VLOOKUP(B9,W1:X4,2,FALSE))*B8))","v":""},true,null,null,"Inflation Rate:",null,{"$f":"J35*I23","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.115]
["Landscaping:",null,"Maint. Fixed:",null,null,null,null,"Monthly $ Withheld for Reserves:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12]
[null,null,null,null,null,null,null,"Additional Initial Investment:",null,{"$f":"J37*I23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125]
["Annual Expenses",null,null,null,null,null,null,"Discount Rate:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13]
["Property Tax:",null,null,null,null,null,null,"Yearly Rental Increase (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13500000000000001]
["Insurance:",null,null,null,null,null,null,"Total Initial Investment:",{"$f":"SUM(I10,I26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14499999999999999]
[null,null,null,null,null,null,null,"Snap Shot Income Statement",null,null,{"$f":"CONCATENATE(\"Future Investment Evaluations for Year\",\" \",I32,\" \",\"Income\")","v":"Future Investment Evaluations for Year 1 Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
["Other Expenses",null,null,null,null,null,null,"Investment Year (End):",1,null,"Current Market Value:",{"$f":"IF(ISERROR(I55/I14)=TRUE, \"\", (I55/I14))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.155]
["Expense:","Amount: ","Yearly Frequency:","Total:",null,null,null,"Gross Potential Rental Income:",{"$f":"IF(I32=0,B41,((ABS(FV(I28,(I32-1),0,B41,0)))))","v":0},{"$f":"CONCATENATE(\"Rent:\",\" \",TEXT((I33/12),\"$#,##0.00\"))","v":"Rent: $0.00"},"Cap. Rate:",{"$f":"IF(ISERROR(I55/I4)=TRUE,\"\",(I55/I4))","v":""},{"$f":"IF(L33=\"\",\"\",(IF(L33=I15,\"Meets Requirements\",(IF(L33>I15,\"Good\",\"Bad\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
["Other 1:",null,null,{"$f":"B34*C34","v":0},null,null,null,"Vacancy Loss:",{"$f":"((I33/12)*B15)*12","v":0},null,"Gross Yield:",{"$f":"IF(ISERROR((I33+I36)/I4)=TRUE,\"\",((I33+I36)/I4))","v":""},{"$f":"IF(L34=\"\",\"\",(IF(L34=I16,\"Meets Requirements\",(IF(L34>I16,\"Good\",\"Bad\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000001]
["Other 2:",null,null,{"$f":"B35*C35","v":0},null,null,null,"Net Rent Revenue:",{"$f":"I33-I34","v":0},{"$f":"B47-(SUM((I11*12),(I25*12),(J36)))","v":{"$error":"#DIV/0!"}},"Net Yield:",{"$f":"IF(ISERROR(I39/I4),\"\",(I39/I4))","v":""},{"$f":"IF(L35=\"\",\"\",(IF(L35=I17,\"Meets Requirements\",IF(L35>I17,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.17]
["Other 3:",null,null,0,null,null,null,"Misc. Income:",{"$f":"FV(I24,I32,0,-(B16*12),0)","v":0},{"$f":"((I4-I21)/I22)","v":{"$error":"#DIV/0!"}},"Cash-on-Cash Yield:",{"$f":"IF(ISERROR((I58/(SUM(I54,I56,I57))))=TRUE,\"\",((I58/(SUM(I54,I56,I57)))))","v":""},{"$f":"IF(L36=\"\",\"\",(IF(L36=I18,\"Meets Requirements\",IF(L36>I18,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.17499999999999999]
["Other 4:",null,null,0,null,null,null,"Effective Gross Income:",{"$f":"I35+I36","v":0},{"$f":"B47-(SUM((I11*12),(I25*12)))","v":0},"2% Rule:",{"$f":"IF(ISERROR(((I33/12)/I4))=TRUE,\"\",(((I33/12)/I4)))","v":""},{"$f":"IF(L37=\"\",\"\",(IF(L37=0.02,\"Meets Requirements\",IF(L37>0.02,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.18]
[null,null,null,null,null,null,null,"Operating Expenses:",{"$f":"IF(I32=0,B44,(ABS(FV(I24,(I32-1),0,B44,0))))","v":0},null,"ROI:",{"$f":"IF(ISERROR((I58/(SUM(I54,I56,I57))))=TRUE,\"\",((I58/(SUM(I54,I56,I57)))))","v":""},{"$f":"IF(L38=\"\",\"\",(IF(L38=I19,\"Meets Requirements\",IF(L38>I19,\"Good\",\"Bad\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0.185]
["Gross Potential Rental Income",null,null,null,null,null,null,"Net Operating Income:",{"$f":"I37-I38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19]
["Monthly (Average):","Annual:",null,null,null,null,null,"Debt Service:",{"$f":"IF(((I32)>I8),0,(I11*12))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19500000000000001]
[{"$f":"B11+B16","v":0},{"$f":"A41*12","v":0},null,null,null,null,null,"Reserves:",{"$f":"IF(I32=0,(I25*12),(FV(I24,(I32-1),0,-(I25*12),0)))","v":0},null,"Total Gains By End of Year",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
["Total Expenses",null,null,null,null,null,null,"Earnings Before Depreciation:",{"$f":"I39-(SUM(I40:I41))","v":0},null,"Increase In Value:",{"$f":"IF(I14=\"\",0,(IF(N45=TRUE,(L32-L14),0)))","v":0},"NPV:",{"$f":"NPV(I27,NPV_Data)","v":0},"IRR:",{"$f":"IF(ISERROR(IRR(NPV_Data))=TRUE,\"Unknown\",(IRR(NPV_Data)))","v":"Unknown"},null,null,null,null,null,null,null,null,null,null,0.20499999999999999]
["Monthly (Average):","Annual:",null,null,null,null,null,"Deprecation Expense:",{"$f":"IF(ISERROR(IF(I32<=I22,((I4-I21)/I22),0))=TRUE,0,(IF(I32<=I22,((I4-I21)/I22),0)))","v":0},null,"Total Cash Flows:",0,"Actual Payback:",{"$f":"IF(ISERROR(CONCATENATE(\"In Year\",\" \",(INDEX(DB_1,(MATCH(1,Column_1,0)),2))))=TRUE, (CONCATENATE(\"UNKOWN: Happens sometime after Year \",N41)),(CONCATENATE(\"In Year\",\" \",(INDEX(DB_1,(MATCH(1,Column_1,0)),2)))))","v":"UNKOWN: Happens sometime after Year 1"},null,null,null,null,null,null,null,null,null,null,null,null,0.21]
[{"$f":"B44/12","v":0},{"$f":"((SUM(B21:B25))*12)+(SUM(B28:B30))+(SUM(D34:D37))","v":0},null,null,null,null,null,"Pre-Tax Cash Flow:",{"$f":"I42-I43","v":0},null,"Increase in Equity:",{"$f":"IF(I9=0,0,(IF(N46=TRUE,(IF((I32)>I8,I9,(IF(I32=0,0,(ABS(CUMPRINC(I7/12,I8*12,I9,1,I32*12,0))))))),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.215]
["Net Operating Income",null,null,null,null,null,null,"Taxes:",{"$f":"IF(I44>0,(I44*I23),0)","v":0},null,"Total:",{"$f":"SUM(L42:L44)","v":0},null,false,2,null,null,null,null,null,null,null,null,null,null,null,0.22]
["Monthly (Average):","Annual:",null,null,null,null,null,"After Tax Cash Flow:",{"$f":"I44-I45","v":0},null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,0.22500000000000001]
[{"$f":"(B17-A44)","v":0},{"$f":"(B17*12)-B44","v":0},null,null,null,null,null,null,null,null,"Total Expenses:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23]
["Pre-Tax Cash Flow",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Snap Shot P&L Statement for Year\",\" \",I32)","v":"Snap Shot P&L Statement for Year 1"},null,null,"Total Invested:",0,"Discounted for Inflation:",0,"Discounted for Inflation:",{"$f":"N48/N41","v":0},null,null,null,null,null,null,null,null,null,null,0.23499999999999999]
["Monthly (Average):","Annual:",null,null,null,null,null,"Gross Potential Rental Income:",{"$f":"I33","v":0},null,"ROI:",{"$f":"IF(ISERROR(L45/L48)=TRUE,\"\",(L45/L48))","v":""},{"$f":"CONCATENATE(\"Realized Gains over\",\" \",N41,\" \",\"years:\")","v":"Realized Gains over 1 years:"},0,"Average Yearly Gains:",{"$f":"IF(N41=0,N49/1,N49/(N41+1))","v":0},{"$f":"IF(ISERROR(CONCATENATE(\"Percent Change in Yearly Income over\",\" \",N41,\" \",\"years:\",\" \",TEXT(((Final_Rent-M52)/M52),\"0.00%\")))=TRUE,\"\",(CONCATENATE(\"Percent Change in Yearly Income over\",\" \",N41,\" \",\"years:\",\" \",TEXT(((Final_Rent-M52)/M52),\"0.00%\"))))","v":""},null,null,null,null,null,null,null,null,null,0.24]
[{"$f":"A47-I11-I25","v":0},{"$f":"A50*12","v":0},null,null,null,null,null,"Vacancy Loss:",0,null,"Cash Flow & Expenses Over Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.245]
[null,null,null,null,null,null,null,"Net Rent Revenue:",0,null,"End of Year:",null,"Income","Expenses","Increase In Value","Increase In Equity","Total Gained","Total Spent Over Time","Total Invested","Total Invested Over Time","Pay Back Indicator","Actual Cash Flow","Total Gained Over Time","Discounted Cash Flows","Accumulated Cash Flow","Discounted Accumulated Cash Flow",0.25]
[null,null,null,null,null,null,null,"Misc. Income:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(di)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,"Effective Gross Income:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26]
[null,null,null,null,null,null,null,"Operating Expenses:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26500000000000001]
[null,null,null,null,null,null,null,"Net Operating Income:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27]
[null,null,null,null,null,null,null,"Debt Service:",0,{"$f":"(I60*I22)+(J60*(L24-I22))","v":0}]
[null,null,null,null,null,null,null,"Reserves:",0]
[null,null,null,null,null,null,null,"Pre-Tax Cash Flow:",{"$f":"I55-(SUM(I56:I57))","v":0},{"$f":"I58+I57","v":0}]
[null,null,null,null,null,null,null,"Taxes:",{"$f":"I45","v":0},{"$f":"I58*I23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28999999999999998]
[null,null,null,null,null,null,null,"After Tax Cash Flow:",{"$f":"I58-I59","v":0},{"$f":"I60+I57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56499999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56999999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68500000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69499999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80500000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81499999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92500000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93500000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94499999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97499999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]