{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Lisa 3","Annuiteedigraafik BIL","Annuiteedigraafik PT","Annuiteedigraafik TS"],"not_rendered":{"external_links":12,"defined_names":135},"read":"whole","date_system":"1900"}

{"sheet":"Lisa 3","index":0,"n_rows":46,"n_cols":10,"rows_kept":46,"merged":[[2,0,2,9],[10,4,10,5],[10,6,10,7],[12,8,16,8],[15,2,15,3],[16,2,16,3],[17,8,19,8],[23,2,23,3],[23,8,24,8],[23,9,31,9],[24,2,24,3],[26,8,28,8],[29,2,29,3],[29,8,31,8],[30,2,30,3],[31,2,31,3],[34,1,34,3],[39,1,39,5],[40,1,40,9]]}
[null,"Lisa 2 üürilepingu nr KPJ-4/2020-307 muudatusele nr 1",{"$nulls":7},"Lisa 3 üürilepingule nr KPJ-4/2020-307"]
[]
["Üür ja kõrvalteenuste tasu 01.12.2022 - 31.12.2024"]
[]
[null,null,"Üürnik","Sotsiaalkindlustusamet"]
[null,null,"Üüripinna aadress","Akadeemia tn 2, Pärnu"]
[]
[{"$nulls":3},"Üüripind (hooned)",{"v":586.5508,"d":"586.6"},"m2"]
[{"$nulls":3},"Territoorium",738,"m2"]
[]
[{"$nulls":4},"01.12.2022 - 31.12.2023",null,"01.01.2024 - 31.12.2024"]
[null,"Üüriteenused ja üür  ",null,null,"EUR/m2","summa kuus","EUR/m2","summa kuus","Muutmise alus ","Märkused"]
[null,null,"Kapitalikomponent (bilansiline)",null,{"$f":"F13/$E$8","v":{"v":2.0744324276771935,"d":"2.07"}},{"$f":"'Annuiteedigraafik BIL'!F17","v":{"v":1216.76,"d":"1,216.76"}},{"$f":"H13/$E$8","v":{"v":2.0744324276771935,"d":"2.07"}},{"$f":"'Annuiteedigraafik BIL'!F30","v":{"v":1216.76,"d":"1,216.76"}},"Ei indekseerita"]
[null,null,"Kapitalikomponent (parendustööd lisa 6.1 alusel)",null,{"$f":"F14/$E$8","v":{"v":18.54668001475746,"d":"18.55"}},{"$f":"'Annuiteedigraafik PT'!F14","v":{"v":10878.57,"d":"10,878.57"}},{"$f":"H14/$E$8","v":{"v":18.54668001475746,"d":"18.55"}},{"$f":"'Annuiteedigraafik PT'!F27","v":{"v":10878.57,"d":"10,878.57"}},null,"Tasutakse kuni 30.11.2032"]
[null,null,"Kapitalikomponent (tavasisustus lisa 6.1 alusel)",null,{"v":1.8798712745767292,"d":"1.88"},{"$f":"'Annuiteedigraafik TS'!F14","v":{"v":1102.64,"d":"1,102.64"}},{"v":1.8798712745767292,"d":"1.88"},{"$f":"'Annuiteedigraafik TS'!F27","v":{"v":1102.64,"d":"1,102.64"}},null,"Tasutakse kuni 30.11.2032"]
[null,400,"Remonttööd",null,1.67,{"$f":"ROUND(E16*$E$8,4)","v":{"v":979.5398,"d":"979.54"}},{"v":1.669999938624242,"d":"1.67"},{"v":979.5398,"d":"979.54"}]
[null,400,"Remonttööd (tavasisustus lisa 6.1 alusel)",null,{"$f":"ROUND(F17/$E$8,4)","v":{"v":0.5573,"d":"0.56"}},326.86,{"v":0.5572577856854002,"d":"0.56"},326.86]
[null,100,"Kinnisvara haldamine (haldusteenus)",null,0.35,{"$f":"E18*$E$8","v":{"v":205.29278,"d":"205.29"}},{"v":0.3605000623986874,"d":"0.36"},{"$f":"G18*$E$8","v":{"v":211.4516,"d":"211.45"}}," Indekseerimine* alates 01.01.2024.a, 31.dets THI, max 3% aastas"]
[null,200,"Tehnohooldus",null,{"v":0.84277,"d":"0.84"},{"$f":"E19*$E$8","v":{"v":494.327417716,"d":"494.33"}},{"v":0.868053031382789,"d":"0.87"},{"$f":"G19*$E$8","v":{"v":509.1572,"d":"509.16"}}]
[null,500,"Omanikukohustused",null,0.02,{"$f":"E20*$E$8","v":{"v":11.731016,"d":"11.73"}},{"v":0.020599920757076798,"d":"0.02"},{"v":12.0829,"d":"12.08"}]
[null,null,"ÜÜR KOKKU",null,{"$f":"SUM(E13:E20)","v":{"v":25.941053717011386,"d":"25.94"}},{"$f":"SUM(F13:F20)","v":{"v":15215.721013716,"d":"15,215.72"}},{"$f":"SUM(G13:G20)","v":{"v":25.97739445585958,"d":"25.98"}},{"$f":"SUM(H13:H20)","v":{"v":15237.0615,"d":"15,237.06"}}]
[]
[null,"Kõrvalteenused ja kõrvalteenuste tasud",null,null,"EUR/m2","summa kuus","EUR/m2","summa kuus","Muutmise alus ","Märkused"]
[null,300,"Heakord (310, 320, 360 - väliheakord)",null,{"v":0.2895243528488911,"d":"0.29"},{"$f":"E24*$E$8","v":{"v":169.82074078299937,"d":"169.82"}},{"$f":"H24/$E$8","v":{"v":0.2938030261658496,"d":"0.29"}},{"v":172.33040004,"d":"172.33"},"Teenuse hinna muutus","Kõrvalteenuste eest tasumine tegelike kulude alusel, esitatud kulude prognoos"]
[null,300,"Heakord (330, 340, 350, 390 - siseheakord)",null,{"v":1.7243100620409328,"d":"1.72"},{"$f":"E25*$E$8","v":{"v":1011.3954463381588,"d":"1,011.40"}},{"$f":"H25/$E$8","v":{"v":1.782072238806937,"d":"1.78"}},{"v":1045.27589733,"d":"1,045.28"}]
[null,600,"Tarbimisteenused"]
[null,null,610,"Elektrienergia",{"v":1.3578264280111245,"d":"1.36"},{"$f":"E27*$E$8","v":{"v":796.4341776110675,"d":"796.43"}},{"v":1.9725017042326087,"d":"1.97"},{"v":1156.972452619,"d":"1,156.97"},"Teenuse hinna, tarbimise muutus"]
[null,null,620,"Küte (soojusenergia)",{"v":0.5704485488126649,"d":"0.57"},{"$f":"E28*$E$8","v":{"v":334.59705266490766,"d":"334.60"}},{"v":1.109241077553726,"d":"1.11"},{"v":650.626241432,"d":"650.63"}]
[null,null,630,"Vesi ja kanalisatsioon",{"v":0.043,"d":"0.04"},{"$f":"E29*$E$8","v":{"v":25.221684399999997,"d":"25.22"}},{"v":0.057476999779047265,"d":"0.06"},{"v":33.713180202,"d":"33.71"}]
[null,700,"Tugiteenused (720 parkimine)",null,{"v":0,"d":"0.00"},{"$f":"E30*$E$8","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Teenuse hinna muutus"]
[null,700,"Tugiteenused (750 - kohvimasina rent ja hooldus)",null,{"v":0.33875338753387535,"d":"0.34"},{"v":198.69607046070462,"d":"198.70"},{"v":0.2500340976433755,"d":"0.25"},{"v":146.6577,"d":"146.66"}]
[null,700,"Tugiteenused (710, 740 - valveteenus, hoone sildid, esmaabikomplektid)",null,{"v":1.7827854239463738,"d":"1.78"},{"$f":"E32*$E$8","v":{"v":1045.6942166440847,"d":"1,045.69"}},{"v":1.987340976433755,"d":"1.99"},{"v":1165.6764396,"d":"1,165.68"}]
[null,null,"KÕRVALTEENUSTE TASUD KOKKU",null,{"$f":"SUM(E24:E32)","v":{"v":6.1066482031938625,"d":"6.11"}},{"$f":"SUM(F24:F32)","v":{"v":3581.859388901922,"d":"3,581.86"}},{"$f":"SUM(G24:G32)","v":{"v":7.452470120615299,"d":"7.45"}},{"$f":"SUM(H24:H32)","v":{"v":4371.252311223,"d":"4,371.25"}}]
[]
[null,"Üür ja kõrvalteenuste tasud kokku ilma käibemaksuta (kuus)",null,null,{"$f":"E33+E21","v":{"v":32.04770192020525,"d":"32.05"}},{"$f":"ROUND(F33+F21,2)","v":{"v":18797.58,"d":"18,797.58"}},{"$f":"G33+G21","v":{"v":33.429864576474884,"d":"33.43"}},{"$f":"ROUND(H33+H21,2)","v":{"v":19608.31,"d":"19,608.31"}}]
[null,"Käibemaks",null,{"v":0.2,"d":"20%"},{"$f":"E35*D36","v":{"v":6.40954038404105,"d":"6.41"}},{"$f":"ROUND(F35*D36,2)","v":{"v":3759.52,"d":"3,759.52"}},{"$f":"G35*D36","v":{"v":6.685972915294977,"d":"6.69"}},{"$f":"ROUND(H35*D36,2)","v":{"v":3921.66,"d":"3,921.66"}}]
[null,"ÜÜR JA KÕRVALTEENUSTE TASUD KOOS KÄIBEMAKSUGA (kuus)",null,null,{"$f":"E36+E35","v":{"v":38.4572423042463,"d":"38.46"}},{"$f":"F36+F35","v":{"v":22557.100000000002,"d":"22,557.10"}},{"$f":"G36+G35","v":{"v":40.11583749176986,"d":"40.12"}},{"$f":"H36+H35","v":{"v":23529.97,"d":"23,529.97"}}]
[null,"ÜÜR JA KÕRVALTEENUSTE TASUD KÄIBEMAKSUTA (perioodil)",null,null,{"v":13,"d":"13 kuud"},{"$f":"F35*E38","v":{"v":244368.54000000004,"d":"244,368.54"}},{"v":12,"d":"12 kuud"},{"$f":"H35*G38","v":{"v":235299.72000000003,"d":"235,299.72"}}]
[null,"ÜÜR JA KÕRVALTEENUSTE TASUD KOOS KÄIBEMAKSUGA (perioodil)",null,null,{"v":13,"d":"13 kuud"},{"$f":"F37*E39","v":{"v":293242.30000000005,"d":"293,242.30"}},{"v":12,"d":"12 kuud"},{"$f":"H37*G39","v":{"v":282359.64,"d":"282,359.64"}}]
[]
[null,"*indekseeritakse vastavalt eritingimuste punktile 6.6 ning tüüptingimuste punktidele 3.14 ja 3.16: Uus üüri summa kuus saadakse nii, et olemasolev üüri summa kuus korrutatakse läbi 31.12 seisuga lõppeva aastase perioodi kohta avaldatud THI protsentuaalse muutusega või kui 31.12 THI aastane muutus on suurem kui 3% (nt 3,2%), siis korrutatakse läbi indekseerimise piirmääraga 3%.  \nIndekseerimise arvutuse näide uue üüri summa leidmiseks: olemasolev üür kuus 150 eurot, 31.12 THI aastane muutus 3,2% (piirmäär 3%). Olemasolev üüri summa 150 eurot * 3% = uus üüri summa kuus 154,5 eurot. "]
[]
[]
[null,"Üürileandja:",null,null,"Üürnik:"]
[]
[null,"(allkirjastatud digitaalselt)",null,null,"(allkirjastatud digitaalselt)"]

{"sheet":"Annuiteedigraafik BIL","index":1,"n_rows":136,"n_cols":13,"rows_kept":136}
[]
[]
[{"$nulls":10},"Üürnik","Üüripind"]
[null,"Kapitalikomponendi annuiteetmaksegraafik - ",{"$nulls":3},"Akadeemia tn 2, Pärnu",{"$nulls":4},"üürnik 1",{"v":586.5508,"d":"586.6"},{"$f":"L4/$L$9","v":{"v":0.41827768665763393,"d":"41.8%"}}]
[{"$nulls":10},"üürnik 2",{"v":0,"d":"0.0"},{"$f":"L5/$L$9","v":{"v":0,"d":"0.0%"}}]
[null,"Maksete algus",null,null,"2022-12-01",{"$nulls":5},"üürnik 3",{"v":0,"d":"0.0"},{"$f":"L6/$L$9","v":{"v":0,"d":"0.0%"}}]
[null,"Maksete arv",null,null,120,"kuud",{"$nulls":4},"üürnik 4",{"v":0,"d":"0.0"},{"$f":"L7/$L$9","v":{"v":0,"d":"0.0%"}}]
[null,"Kinnistu jääkmaksumus",null,{"$f":"E6-1","v":"2022-11-30"},{"v":476785.66,"d":"476,786"},"EUR (km-ta)",{"$nulls":4},"üürnik 5",{"v":0,"d":"0.0"},{"$f":"L8/$L$9","v":{"v":0,"d":"0.0%"}}]
[null,"Kinnistu jääkmaksumus",null,{"$f":"EDATE(D8,E7)","v":"2032-11-30"},{"v":254470.06,"d":"254,470"},"EUR (km-ta)",{"$nulls":4},"Kokku:",{"v":1402.2999999999997,"d":"1,402.3"}]
[null,"Üürniku osakaal",null,null,{"$f":"M4","v":{"v":0.41827768665763393,"d":"41.83%"}}]
[null,"Kapitali algväärtus",null,null,{"$f":"ROUND(E8*E$10,2)","v":{"v":199428.8,"d":"199,428.80"}},"EUR (km-ta)"]
[null,"Kapitali lõppväärtus",null,null,{"$f":"ROUND(E9*E$10,2)","v":{"v":106439.15,"d":"106,439.15"}},"EUR (km-ta)"]
[null,"Kapitali tulumäär 2022 I pa",null,null,{"v":0.034,"d":"3.4%"}]
[]
[]
["Kuupäev","Jrk nr","Algjääk","Intress","Põhiosa","Kap.komponent","Lõppjääk"]
[{"$f":"E6","v":"2022-12-01"},1,{"$f":"E11","v":{"v":199428.8,"d":"199,428.80"}},{"$f":"ROUND(IPMT($E$13/12,B17,$E$7,-$E$11,$E$12,0),2)","v":{"v":565.05,"d":"565.05 "}},{"$f":"ROUND(PPMT($E$13/12,B17,$E$7,-$E$11,$E$12,0),2)","v":{"v":651.72,"d":"651.72 "}},{"$f":"ROUND(PMT($E$13/12,E7,-E11,E12),2)","v":{"v":1216.76,"d":"1,216.76 "}},{"$f":"C17-E17","v":{"v":198777.08,"d":"198,777.08 "}}]
[{"$f":"EDATE(A17,1)","v":"2023-01-01"},2,{"$f":"G17","v":{"v":198777.08,"d":"198,777.08"}},{"$f":"ROUND(C18*$E$13/12,2)","v":{"v":563.2,"d":"563.20 "}},{"$f":"F18-D18","v":{"v":653.56,"d":"653.56 "}},{"$f":"F17","v":{"v":1216.76,"d":"1,216.76 "}},{"$f":"C18-E18","v":{"v":198123.52,"d":"198,123.52 "}}]
[{"$f":"EDATE(A18,1)","v":"2023-02-01"},3,{"$f":"G18","v":{"v":198123.52,"d":"198,123.52"}},{"v":561.35,"d":"561.35 "},{"$f":"F19-D19","v":{"v":655.41,"d":"655.41 "}},{"$f":"F18","v":{"v":1216.76,"d":"1,216.76 "}},{"v":197468.11,"d":"197,468.11 "}]
[{"$f":"EDATE(A19,1)","v":"2023-03-01"},4,{"$f":"G19","v":{"v":197468.11,"d":"197,468.11"}},{"v":559.49,"d":"559.49 "},{"$f":"F20-D20","v":{"v":657.27,"d":"657.27 "}},{"v":1216.76,"d":"1,216.76 "},{"v":196810.84,"d":"196,810.84 "}]
["2023-04-01",5,{"v":196810.84,"d":"196,810.84"},{"v":557.63,"d":"557.63 "},{"v":659.13,"d":"659.13 "},{"v":1216.76,"d":"1,216.76 "},{"v":196151.71,"d":"196,151.71 "}]
["2023-05-01",6,{"v":196151.71,"d":"196,151.71"},{"v":555.76,"d":"555.76 "},{"v":661,"d":"661.00 "},{"v":1216.76,"d":"1,216.76 "},{"v":195490.71,"d":"195,490.71 "}]
["2023-06-01",7,{"v":195490.71,"d":"195,490.71"},{"v":553.89,"d":"553.89 "},{"v":662.87,"d":"662.87 "},{"v":1216.76,"d":"1,216.76 "},{"v":194827.84,"d":"194,827.84 "}]
[{"$f":"EDATE(A23,1)","v":"2023-07-01"},8,{"v":194827.84,"d":"194,827.84"},{"v":552.01,"d":"552.01 "},{"v":664.75,"d":"664.75 "},{"v":1216.76,"d":"1,216.76 "},{"v":194163.09,"d":"194,163.09 "}]
["2023-08-01",9,{"v":194163.09,"d":"194,163.09"},{"v":550.13,"d":"550.13 "},{"v":666.63,"d":"666.63 "},{"v":1216.76,"d":"1,216.76 "},{"v":193496.46,"d":"193,496.46 "}]
["2023-09-01",10,{"v":193496.46,"d":"193,496.46"},{"v":548.24,"d":"548.24 "},{"v":668.52,"d":"668.52 "},{"v":1216.76,"d":"1,216.76 "},{"v":192827.94,"d":"192,827.94 "}]
["2023-10-01",11,{"v":192827.94,"d":"192,827.94"},{"v":546.35,"d":"546.35 "},{"v":670.41,"d":"670.41 "},{"v":1216.76,"d":"1,216.76 "},{"v":192157.53,"d":"192,157.53 "}]
["2023-11-01",12,{"v":192157.53,"d":"192,157.53"},{"v":544.45,"d":"544.45 "},{"v":672.31,"d":"672.31 "},{"v":1216.76,"d":"1,216.76 "},{"v":191485.22,"d":"191,485.22 "}]
["2023-12-01",13,{"v":191485.22,"d":"191,485.22"},{"v":542.54,"d":"542.54 "},{"v":674.22,"d":"674.22 "},{"v":1216.76,"d":"1,216.76 "},{"v":190811,"d":"190,811.00 "}]
["2024-01-01",14,{"v":190811,"d":"190,811.00"},{"v":540.63,"d":"540.63 "},{"v":676.13,"d":"676.13 "},{"v":1216.76,"d":"1,216.76 "},{"v":190134.87,"d":"190,134.87 "}]
["2024-02-01",15,{"v":190134.87,"d":"190,134.87"},{"v":538.72,"d":"538.72 "},{"v":678.04,"d":"678.04 "},{"v":1216.76,"d":"1,216.76 "},{"v":189456.83,"d":"189,456.83 "}]
["2024-03-01",16,{"v":189456.83,"d":"189,456.83"},{"v":536.79,"d":"536.79 "},{"v":679.97,"d":"679.97 "},{"v":1216.76,"d":"1,216.76 "},{"v":188776.86,"d":"188,776.86 "}]
["2024-04-01",17,{"v":188776.86,"d":"188,776.86"},{"v":534.87,"d":"534.87 "},{"v":681.89,"d":"681.89 "},{"v":1216.76,"d":"1,216.76 "},{"v":188094.96999999997,"d":"188,094.97 "}]
["2024-05-01",18,{"v":188094.96999999997,"d":"188,094.97"},{"v":532.94,"d":"532.94 "},{"v":683.8199999999999,"d":"683.82 "},{"v":1216.76,"d":"1,216.76 "},{"v":187411.14999999997,"d":"187,411.15 "}]
["2024-06-01",19,{"v":187411.14999999997,"d":"187,411.15"},{"v":531,"d":"531.00 "},{"v":685.76,"d":"685.76 "},{"v":1216.76,"d":"1,216.76 "},{"v":186725.38999999996,"d":"186,725.39 "}]
["2024-07-01",20,{"v":186725.38999999996,"d":"186,725.39"},{"v":529.06,"d":"529.06 "},{"v":687.7,"d":"687.70 "},{"v":1216.76,"d":"1,216.76 "},{"v":186037.68999999994,"d":"186,037.69 "}]
["2024-08-01",21,{"v":186037.68999999994,"d":"186,037.69"},{"v":527.11,"d":"527.11 "},{"v":689.65,"d":"689.65 "},{"v":1216.76,"d":"1,216.76 "},{"v":185348.03999999995,"d":"185,348.04 "}]
["2024-09-01",22,{"v":185348.03999999995,"d":"185,348.04"},{"v":525.15,"d":"525.15 "},{"v":691.61,"d":"691.61 "},{"v":1216.76,"d":"1,216.76 "},{"v":184656.42999999996,"d":"184,656.43 "}]
["2024-10-01",23,{"v":184656.42999999996,"d":"184,656.43"},{"v":523.19,"d":"523.19 "},{"v":693.5699999999999,"d":"693.57 "},{"v":1216.76,"d":"1,216.76 "},{"v":183962.85999999996,"d":"183,962.86 "}]
["2024-11-01",24,{"v":183962.85999999996,"d":"183,962.86"},{"v":521.23,"d":"521.23 "},{"v":695.53,"d":"695.53 "},{"v":1216.76,"d":"1,216.76 "},{"v":183267.32999999996,"d":"183,267.33 "}]
["2024-12-01",25,{"v":183267.32999999996,"d":"183,267.33"},{"v":519.26,"d":"519.26 "},{"v":697.5,"d":"697.50 "},{"v":1216.76,"d":"1,216.76 "},{"v":182569.82999999996,"d":"182,569.83 "}]
["2025-01-01",26,{"v":182569.82999999996,"d":"182,569.83"},{"v":517.28,"d":"517.28 "},{"v":699.48,"d":"699.48 "},{"v":1216.76,"d":"1,216.76 "},{"v":181870.34999999995,"d":"181,870.35 "}]
["2025-02-01",27,{"v":181870.34999999995,"d":"181,870.35"},{"v":515.3,"d":"515.30 "},{"v":701.46,"d":"701.46 "},{"v":1216.76,"d":"1,216.76 "},{"v":181168.88999999996,"d":"181,168.89 "}]
["2025-03-01",28,{"v":181168.88999999996,"d":"181,168.89"},{"v":513.31,"d":"513.31 "},{"v":703.45,"d":"703.45 "},{"v":1216.76,"d":"1,216.76 "},{"v":180465.43999999994,"d":"180,465.44 "}]
["2025-04-01",29,{"v":180465.43999999994,"d":"180,465.44"},{"v":511.32,"d":"511.32 "},{"v":705.44,"d":"705.44 "},{"v":1216.76,"d":"1,216.76 "},{"v":179759.99999999994,"d":"179,760.00 "}]
["2025-05-01",30,{"v":179759.99999999994,"d":"179,760.00"},{"v":509.32,"d":"509.32 "},{"v":707.44,"d":"707.44 "},{"v":1216.76,"d":"1,216.76 "},{"v":179052.55999999994,"d":"179,052.56 "}]
["2025-06-01",31,{"v":179052.55999999994,"d":"179,052.56"},{"v":507.32,"d":"507.32 "},{"v":709.44,"d":"709.44 "},{"v":1216.76,"d":"1,216.76 "},{"v":178343.11999999994,"d":"178,343.12 "}]
["2025-07-01",32,{"v":178343.11999999994,"d":"178,343.12"},{"v":505.31,"d":"505.31 "},{"v":711.45,"d":"711.45 "},{"v":1216.76,"d":"1,216.76 "},{"v":177631.66999999993,"d":"177,631.67 "}]
["2025-08-01",33,{"v":177631.66999999993,"d":"177,631.67"},{"v":503.29,"d":"503.29 "},{"v":713.47,"d":"713.47 "},{"v":1216.76,"d":"1,216.76 "},{"v":176918.19999999992,"d":"176,918.20 "}]
["2025-09-01",34,{"v":176918.19999999992,"d":"176,918.20"},{"v":501.27,"d":"501.27 "},{"v":715.49,"d":"715.49 "},{"v":1216.76,"d":"1,216.76 "},{"v":176202.70999999993,"d":"176,202.71 "}]
["2025-10-01",35,{"v":176202.70999999993,"d":"176,202.71"},{"v":499.24,"d":"499.24 "},{"v":717.52,"d":"717.52 "},{"v":1216.76,"d":"1,216.76 "},{"v":175485.18999999994,"d":"175,485.19 "}]
["2025-11-01",36,{"v":175485.18999999994,"d":"175,485.19"},{"v":497.21,"d":"497.21 "},{"v":719.55,"d":"719.55 "},{"v":1216.76,"d":"1,216.76 "},{"v":174765.63999999996,"d":"174,765.64 "}]
["2025-12-01",37,{"v":174765.63999999996,"d":"174,765.64"},{"v":495.17,"d":"495.17 "},{"v":721.5899999999999,"d":"721.59 "},{"v":1216.76,"d":"1,216.76 "},{"v":174044.04999999996,"d":"174,044.05 "}]
["2026-01-01",38,{"v":174044.04999999996,"d":"174,044.05"},{"v":493.12,"d":"493.12 "},{"v":723.64,"d":"723.64 "},{"v":1216.76,"d":"1,216.76 "},{"v":173320.40999999995,"d":"173,320.41 "}]
["2026-02-01",39,{"v":173320.40999999995,"d":"173,320.41"},{"v":491.07,"d":"491.07 "},{"v":725.69,"d":"725.69 "},{"v":1216.76,"d":"1,216.76 "},{"v":172594.71999999994,"d":"172,594.72 "}]
["2026-03-01",40,{"v":172594.71999999994,"d":"172,594.72"},{"v":489.02,"d":"489.02 "},{"v":727.74,"d":"727.74 "},{"v":1216.76,"d":"1,216.76 "},{"v":171866.97999999995,"d":"171,866.98 "}]
["2026-04-01",41,{"v":171866.97999999995,"d":"171,866.98"},{"v":486.96,"d":"486.96 "},{"v":729.8,"d":"729.80 "},{"v":1216.76,"d":"1,216.76 "},{"v":171137.17999999996,"d":"171,137.18 "}]
["2026-05-01",42,{"v":171137.17999999996,"d":"171,137.18"},{"v":484.89,"d":"484.89 "},{"v":731.87,"d":"731.87 "},{"v":1216.76,"d":"1,216.76 "},{"v":170405.30999999997,"d":"170,405.31 "}]
["2026-06-01",43,{"v":170405.30999999997,"d":"170,405.31"},{"v":482.82,"d":"482.82 "},{"v":733.94,"d":"733.94 "},{"v":1216.76,"d":"1,216.76 "},{"v":169671.36999999997,"d":"169,671.37 "}]
["2026-07-01",44,{"v":169671.36999999997,"d":"169,671.37"},{"v":480.74,"d":"480.74 "},{"v":736.02,"d":"736.02 "},{"v":1216.76,"d":"1,216.76 "},{"v":168935.34999999998,"d":"168,935.35 "}]
["2026-08-01",45,{"v":168935.34999999998,"d":"168,935.35"},{"v":478.65,"d":"478.65 "},{"v":738.11,"d":"738.11 "},{"v":1216.76,"d":"1,216.76 "},{"v":168197.24,"d":"168,197.24 "}]
["2026-09-01",46,{"v":168197.24,"d":"168,197.24"},{"v":476.56,"d":"476.56 "},{"v":740.2,"d":"740.20 "},{"v":1216.76,"d":"1,216.76 "},{"v":167457.03999999998,"d":"167,457.04 "}]
["2026-10-01",47,{"v":167457.03999999998,"d":"167,457.04"},{"v":474.46,"d":"474.46 "},{"v":742.3,"d":"742.30 "},{"v":1216.76,"d":"1,216.76 "},{"v":166714.74,"d":"166,714.74 "}]
["2026-11-01",48,{"v":166714.74,"d":"166,714.74"},{"v":472.36,"d":"472.36 "},{"v":744.4,"d":"744.40 "},{"v":1216.76,"d":"1,216.76 "},{"v":165970.34,"d":"165,970.34 "}]
["2026-12-01",49,{"v":165970.34,"d":"165,970.34"},{"v":470.25,"d":"470.25 "},{"v":746.51,"d":"746.51 "},{"v":1216.76,"d":"1,216.76 "},{"v":165223.83,"d":"165,223.83 "}]
["2027-01-01",50,{"v":165223.83,"d":"165,223.83"},{"v":468.13,"d":"468.13 "},{"v":748.63,"d":"748.63 "},{"v":1216.76,"d":"1,216.76 "},{"v":164475.19999999998,"d":"164,475.20 "}]
["2027-02-01",51,{"v":164475.19999999998,"d":"164,475.20"},{"v":466.01,"d":"466.01 "},{"v":750.75,"d":"750.75 "},{"v":1216.76,"d":"1,216.76 "},{"v":163724.44999999998,"d":"163,724.45 "}]
["2027-03-01",52,{"v":163724.44999999998,"d":"163,724.45"},{"v":463.89,"d":"463.89 "},{"v":752.87,"d":"752.87 "},{"v":1216.76,"d":"1,216.76 "},{"v":162971.58,"d":"162,971.58 "}]
["2027-04-01",53,{"v":162971.58,"d":"162,971.58"},{"v":461.75,"d":"461.75 "},{"v":755.01,"d":"755.01 "},{"v":1216.76,"d":"1,216.76 "},{"v":162216.56999999998,"d":"162,216.57 "}]
["2027-05-01",54,{"v":162216.56999999998,"d":"162,216.57"},{"v":459.61,"d":"459.61 "},{"v":757.15,"d":"757.15 "},{"v":1216.76,"d":"1,216.76 "},{"v":161459.41999999998,"d":"161,459.42 "}]
["2027-06-01",55,{"v":161459.41999999998,"d":"161,459.42"},{"v":457.47,"d":"457.47 "},{"v":759.29,"d":"759.29 "},{"v":1216.76,"d":"1,216.76 "},{"v":160700.12999999998,"d":"160,700.13 "}]
["2027-07-01",56,{"v":160700.12999999998,"d":"160,700.13"},{"v":455.32,"d":"455.32 "},{"v":761.44,"d":"761.44 "},{"v":1216.76,"d":"1,216.76 "},{"v":159938.68999999997,"d":"159,938.69 "}]
["2027-08-01",57,{"v":159938.68999999997,"d":"159,938.69"},{"v":453.16,"d":"453.16 "},{"v":763.5999999999999,"d":"763.60 "},{"v":1216.76,"d":"1,216.76 "},{"v":159175.08999999997,"d":"159,175.09 "}]
["2027-09-01",58,{"v":159175.08999999997,"d":"159,175.09"},{"v":451,"d":"451.00 "},{"v":765.76,"d":"765.76 "},{"v":1216.76,"d":"1,216.76 "},{"v":158409.32999999996,"d":"158,409.33 "}]
["2027-10-01",59,{"v":158409.32999999996,"d":"158,409.33"},{"v":448.83,"d":"448.83 "},{"v":767.9300000000001,"d":"767.93 "},{"v":1216.76,"d":"1,216.76 "},{"v":157641.39999999997,"d":"157,641.40 "}]
["2027-11-01",60,{"$f":"G75","v":{"v":157641.39999999997,"d":"157,641.40"}},{"$f":"ROUND(C76*$E$13/12,2)","v":{"v":446.65,"d":"446.65 "}},{"$f":"F76-D76","v":{"v":770.11,"d":"770.11 "}},{"v":1216.76,"d":"1,216.76 "},{"$f":"C76-E76","v":{"v":156871.28999999998,"d":"156,871.29 "}}]
["2027-12-01",61,{"$f":"G76","v":{"v":156871.28999999998,"d":"156,871.29"}},{"$f":"ROUND(C77*$E$13/12,2)","v":{"v":444.47,"d":"444.47 "}},{"$f":"F77-D77","v":{"v":772.29,"d":"772.29 "}},{"v":1216.76,"d":"1,216.76 "},{"$f":"C77-E77","v":{"v":156098.99999999997,"d":"156,099.00 "}}]
["2028-01-01",62,{"v":156098.99999999997,"d":"156,099.00"},{"v":442.28,"d":"442.28 "},{"v":774.48,"d":"774.48 "},{"v":1216.76,"d":"1,216.76 "},{"v":155324.51999999996,"d":"155,324.52 "}]
["2028-02-01",63,{"v":155324.51999999996,"d":"155,324.52"},{"v":440.09,"d":"440.09 "},{"v":776.6700000000001,"d":"776.67 "},{"v":1216.76,"d":"1,216.76 "},{"v":154547.84999999995,"d":"154,547.85 "}]
["2028-03-01",64,{"v":154547.84999999995,"d":"154,547.85"},{"v":437.89,"d":"437.89 "},{"v":778.87,"d":"778.87 "},{"v":1216.76,"d":"1,216.76 "},{"v":153768.97999999995,"d":"153,768.98 "}]
["2028-04-01",65,{"v":153768.97999999995,"d":"153,768.98"},{"v":435.68,"d":"435.68 "},{"v":781.0799999999999,"d":"781.08 "},{"v":1216.76,"d":"1,216.76 "},{"v":152987.89999999997,"d":"152,987.90 "}]
["2028-05-01",66,{"v":152987.89999999997,"d":"152,987.90"},{"v":433.47,"d":"433.47 "},{"v":783.29,"d":"783.29 "},{"v":1216.76,"d":"1,216.76 "},{"v":152204.60999999996,"d":"152,204.61 "}]
["2028-06-01",67,{"v":152204.60999999996,"d":"152,204.61"},{"v":431.25,"d":"431.25 "},{"v":785.51,"d":"785.51 "},{"$f":"F82","v":{"v":1216.76,"d":"1,216.76 "}},{"v":151419.09999999995,"d":"151,419.10 "}]
[{"$f":"EDATE(A83,1)","v":"2028-07-01"},68,{"v":151419.09999999995,"d":"151,419.10"},{"v":429.02,"d":"429.02 "},{"v":787.74,"d":"787.74 "},{"v":1216.76,"d":"1,216.76 "},{"v":150631.35999999996,"d":"150,631.36 "}]
["2028-08-01",69,{"v":150631.35999999996,"d":"150,631.36"},{"v":426.79,"d":"426.79 "},{"v":789.97,"d":"789.97 "},{"v":1216.76,"d":"1,216.76 "},{"v":149841.38999999996,"d":"149,841.39 "}]
["2028-09-01",70,{"v":149841.38999999996,"d":"149,841.39"},{"v":424.55,"d":"424.55 "},{"v":792.21,"d":"792.21 "},{"v":1216.76,"d":"1,216.76 "},{"v":149049.17999999996,"d":"149,049.18 "}]
["2028-10-01",71,{"v":149049.17999999996,"d":"149,049.18"},{"v":422.31,"d":"422.31 "},{"v":794.45,"d":"794.45 "},{"v":1216.76,"d":"1,216.76 "},{"v":148254.72999999995,"d":"148,254.73 "}]
["2028-11-01",72,{"v":148254.72999999995,"d":"148,254.73"},{"v":420.06,"d":"420.06 "},{"v":796.7,"d":"796.70 "},{"v":1216.76,"d":"1,216.76 "},{"v":147458.02999999994,"d":"147,458.03 "}]
["2028-12-01",73,{"v":147458.02999999994,"d":"147,458.03"},{"v":417.8,"d":"417.80 "},{"v":798.96,"d":"798.96 "},{"v":1216.76,"d":"1,216.76 "},{"v":146659.06999999995,"d":"146,659.07 "}]
["2029-01-01",74,{"v":146659.06999999995,"d":"146,659.07"},{"v":415.53,"d":"415.53 "},{"v":801.23,"d":"801.23 "},{"v":1216.76,"d":"1,216.76 "},{"v":145857.83999999994,"d":"145,857.84 "}]
["2029-02-01",75,{"v":145857.83999999994,"d":"145,857.84"},{"v":413.26,"d":"413.26 "},{"v":803.5,"d":"803.50 "},{"v":1216.76,"d":"1,216.76 "},{"v":145054.33999999994,"d":"145,054.34 "}]
["2029-03-01",76,{"v":145054.33999999994,"d":"145,054.34"},{"v":410.99,"d":"410.99 "},{"v":805.77,"d":"805.77 "},{"v":1216.76,"d":"1,216.76 "},{"v":144248.56999999995,"d":"144,248.57 "}]
["2029-04-01",77,{"v":144248.56999999995,"d":"144,248.57"},{"v":408.7,"d":"408.70 "},{"v":808.06,"d":"808.06 "},{"v":1216.76,"d":"1,216.76 "},{"v":143440.50999999995,"d":"143,440.51 "}]
["2029-05-01",78,{"v":143440.50999999995,"d":"143,440.51"},{"v":406.41,"d":"406.41 "},{"v":810.3499999999999,"d":"810.35 "},{"v":1216.76,"d":"1,216.76 "},{"v":142630.15999999995,"d":"142,630.16 "}]
["2029-06-01",79,{"v":142630.15999999995,"d":"142,630.16"},{"v":404.12,"d":"404.12 "},{"v":812.64,"d":"812.64 "},{"v":1216.76,"d":"1,216.76 "},{"v":141817.51999999993,"d":"141,817.52 "}]
["2029-07-01",80,{"v":141817.51999999993,"d":"141,817.52"},{"v":401.82,"d":"401.82 "},{"v":814.94,"d":"814.94 "},{"v":1216.76,"d":"1,216.76 "},{"v":141002.57999999993,"d":"141,002.58 "}]
["2029-08-01",81,{"v":141002.57999999993,"d":"141,002.58"},{"v":399.51,"d":"399.51 "},{"v":817.25,"d":"817.25 "},{"v":1216.76,"d":"1,216.76 "},{"v":140185.32999999993,"d":"140,185.33 "}]
["2029-09-01",82,{"v":140185.32999999993,"d":"140,185.33"},{"v":397.19,"d":"397.19 "},{"v":819.5699999999999,"d":"819.57 "},{"v":1216.76,"d":"1,216.76 "},{"v":139365.75999999992,"d":"139,365.76 "}]
["2029-10-01",83,{"v":139365.75999999992,"d":"139,365.76"},{"v":394.87,"d":"394.87 "},{"v":821.89,"d":"821.89 "},{"v":1216.76,"d":"1,216.76 "},{"v":138543.8699999999,"d":"138,543.87 "}]
["2029-11-01",84,{"v":138543.8699999999,"d":"138,543.87"},{"v":392.54,"d":"392.54 "},{"v":824.22,"d":"824.22 "},{"v":1216.76,"d":"1,216.76 "},{"v":137719.6499999999,"d":"137,719.65 "}]
["2029-12-01",85,{"v":137719.6499999999,"d":"137,719.65"},{"v":390.21,"d":"390.21 "},{"v":826.55,"d":"826.55 "},{"v":1216.76,"d":"1,216.76 "},{"v":136893.09999999992,"d":"136,893.10 "}]
["2030-01-01",86,{"v":136893.09999999992,"d":"136,893.10"},{"v":387.86,"d":"387.86 "},{"v":828.9,"d":"828.90 "},{"v":1216.76,"d":"1,216.76 "},{"v":136064.19999999992,"d":"136,064.20 "}]
["2030-02-01",87,{"v":136064.19999999992,"d":"136,064.20"},{"v":385.52,"d":"385.52 "},{"v":831.24,"d":"831.24 "},{"v":1216.76,"d":"1,216.76 "},{"v":135232.95999999993,"d":"135,232.96 "}]
["2030-03-01",88,{"v":135232.95999999993,"d":"135,232.96"},{"v":383.16,"d":"383.16 "},{"v":833.5999999999999,"d":"833.60 "},{"v":1216.76,"d":"1,216.76 "},{"v":134399.35999999993,"d":"134,399.36 "}]
["2030-04-01",89,{"v":134399.35999999993,"d":"134,399.36"},{"v":380.8,"d":"380.80 "},{"v":835.96,"d":"835.96 "},{"v":1216.76,"d":"1,216.76 "},{"v":133563.39999999994,"d":"133,563.40 "}]
["2030-05-01",90,{"v":133563.39999999994,"d":"133,563.40"},{"v":378.43,"d":"378.43 "},{"v":838.3299999999999,"d":"838.33 "},{"v":1216.76,"d":"1,216.76 "},{"v":132725.06999999995,"d":"132,725.07 "}]
["2030-06-01",91,{"v":132725.06999999995,"d":"132,725.07"},{"v":376.05,"d":"376.05 "},{"v":840.71,"d":"840.71 "},{"v":1216.76,"d":"1,216.76 "},{"v":131884.35999999996,"d":"131,884.36 "}]
["2030-07-01",92,{"v":131884.35999999996,"d":"131,884.36"},{"v":373.67,"d":"373.67 "},{"v":843.0899999999999,"d":"843.09 "},{"v":1216.76,"d":"1,216.76 "},{"v":131041.26999999996,"d":"131,041.27 "}]
["2030-08-01",93,{"v":131041.26999999996,"d":"131,041.27"},{"v":371.28,"d":"371.28 "},{"v":845.48,"d":"845.48 "},{"v":1216.76,"d":"1,216.76 "},{"v":130195.78999999996,"d":"130,195.79 "}]
["2030-09-01",94,{"v":130195.78999999996,"d":"130,195.79"},{"v":368.89,"d":"368.89 "},{"v":847.87,"d":"847.87 "},{"v":1216.76,"d":"1,216.76 "},{"v":129347.91999999997,"d":"129,347.92 "}]
["2030-10-01",95,{"v":129347.91999999997,"d":"129,347.92"},{"v":366.49,"d":"366.49 "},{"v":850.27,"d":"850.27 "},{"v":1216.76,"d":"1,216.76 "},{"v":128497.64999999997,"d":"128,497.65 "}]
["2030-11-01",96,{"v":128497.64999999997,"d":"128,497.65"},{"v":364.08,"d":"364.08 "},{"v":852.6800000000001,"d":"852.68 "},{"v":1216.76,"d":"1,216.76 "},{"v":127644.96999999997,"d":"127,644.97 "}]
["2030-12-01",97,{"v":127644.96999999997,"d":"127,644.97"},{"v":361.66,"d":"361.66 "},{"v":855.0999999999999,"d":"855.10 "},{"v":1216.76,"d":"1,216.76 "},{"v":126789.86999999997,"d":"126,789.87 "}]
["2031-01-01",98,{"v":126789.86999999997,"d":"126,789.87"},{"v":359.24,"d":"359.24 "},{"v":857.52,"d":"857.52 "},{"v":1216.76,"d":"1,216.76 "},{"v":125932.34999999996,"d":"125,932.35 "}]
["2031-02-01",99,{"v":125932.34999999996,"d":"125,932.35"},{"v":356.81,"d":"356.81 "},{"v":859.95,"d":"859.95 "},{"v":1216.76,"d":"1,216.76 "},{"v":125072.39999999997,"d":"125,072.40 "}]
["2031-03-01",100,{"v":125072.39999999997,"d":"125,072.40"},{"v":354.37,"d":"354.37 "},{"v":862.39,"d":"862.39 "},{"v":1216.76,"d":"1,216.76 "},{"v":124210.00999999997,"d":"124,210.01 "}]
["2031-04-01",101,{"v":124210.00999999997,"d":"124,210.01"},{"v":351.93,"d":"351.93 "},{"v":864.8299999999999,"d":"864.83 "},{"v":1216.76,"d":"1,216.76 "},{"v":123345.17999999996,"d":"123,345.18 "}]
["2031-05-01",102,{"v":123345.17999999996,"d":"123,345.18"},{"v":349.48,"d":"349.48 "},{"v":867.28,"d":"867.28 "},{"v":1216.76,"d":"1,216.76 "},{"v":122477.89999999997,"d":"122,477.90 "}]
["2031-06-01",103,{"v":122477.89999999997,"d":"122,477.90"},{"v":347.02,"d":"347.02 "},{"v":869.74,"d":"869.74 "},{"v":1216.76,"d":"1,216.76 "},{"v":121608.15999999996,"d":"121,608.16 "}]
["2031-07-01",104,{"v":121608.15999999996,"d":"121,608.16"},{"v":344.56,"d":"344.56 "},{"v":872.2,"d":"872.20 "},{"v":1216.76,"d":"1,216.76 "},{"v":120735.95999999996,"d":"120,735.96 "}]
["2031-08-01",105,{"v":120735.95999999996,"d":"120,735.96"},{"v":342.09,"d":"342.09 "},{"v":874.6700000000001,"d":"874.67 "},{"v":1216.76,"d":"1,216.76 "},{"v":119861.28999999996,"d":"119,861.29 "}]
["2031-09-01",106,{"v":119861.28999999996,"d":"119,861.29"},{"v":339.61,"d":"339.61 "},{"v":877.15,"d":"877.15 "},{"v":1216.76,"d":"1,216.76 "},{"v":118984.13999999997,"d":"118,984.14 "}]
["2031-10-01",107,{"v":118984.13999999997,"d":"118,984.14"},{"v":337.12,"d":"337.12 "},{"v":879.64,"d":"879.64 "},{"v":1216.76,"d":"1,216.76 "},{"v":118104.49999999997,"d":"118,104.50 "}]
["2031-11-01",108,{"v":118104.49999999997,"d":"118,104.50"},{"v":334.63,"d":"334.63 "},{"v":882.13,"d":"882.13 "},{"v":1216.76,"d":"1,216.76 "},{"v":117222.36999999997,"d":"117,222.37 "}]
["2031-12-01",109,{"v":117222.36999999997,"d":"117,222.37"},{"v":332.13,"d":"332.13 "},{"v":884.63,"d":"884.63 "},{"v":1216.76,"d":"1,216.76 "},{"v":116337.73999999996,"d":"116,337.74 "}]
["2032-01-01",110,{"v":116337.73999999996,"d":"116,337.74"},{"v":329.62,"d":"329.62 "},{"v":887.14,"d":"887.14 "},{"v":1216.76,"d":"1,216.76 "},{"v":115450.59999999996,"d":"115,450.60 "}]
["2032-02-01",111,{"v":115450.59999999996,"d":"115,450.60"},{"v":327.11,"d":"327.11 "},{"v":889.65,"d":"889.65 "},{"v":1216.76,"d":"1,216.76 "},{"v":114560.94999999997,"d":"114,560.95 "}]
["2032-03-01",112,{"v":114560.94999999997,"d":"114,560.95"},{"v":324.59,"d":"324.59 "},{"v":892.1700000000001,"d":"892.17 "},{"v":1216.76,"d":"1,216.76 "},{"v":113668.77999999997,"d":"113,668.78 "}]
["2032-04-01",113,{"v":113668.77999999997,"d":"113,668.78"},{"v":322.06,"d":"322.06 "},{"v":894.7,"d":"894.70 "},{"v":1216.76,"d":"1,216.76 "},{"v":112774.07999999997,"d":"112,774.08 "}]
["2032-05-01",114,{"v":112774.07999999997,"d":"112,774.08"},{"v":319.53,"d":"319.53 "},{"v":897.23,"d":"897.23 "},{"v":1216.76,"d":"1,216.76 "},{"v":111876.84999999998,"d":"111,876.85 "}]
["2032-06-01",115,{"v":111876.84999999998,"d":"111,876.85"},{"v":316.98,"d":"316.98 "},{"v":899.78,"d":"899.78 "},{"v":1216.76,"d":"1,216.76 "},{"v":110977.06999999998,"d":"110,977.07 "}]
["2032-07-01",116,{"v":110977.06999999998,"d":"110,977.07"},{"v":314.44,"d":"314.44 "},{"v":902.3199999999999,"d":"902.32 "},{"v":1216.76,"d":"1,216.76 "},{"v":110074.74999999997,"d":"110,074.75 "}]
["2032-08-01",117,{"v":110074.74999999997,"d":"110,074.75"},{"v":311.88,"d":"311.88 "},{"v":904.88,"d":"904.88 "},{"v":1216.76,"d":"1,216.76 "},{"v":109169.86999999997,"d":"109,169.87 "}]
["2032-09-01",118,{"v":109169.86999999997,"d":"109,169.87"},{"v":309.31,"d":"309.31 "},{"v":907.45,"d":"907.45 "},{"v":1216.76,"d":"1,216.76 "},{"v":108262.41999999997,"d":"108,262.42 "}]
["2032-10-01",119,{"v":108262.41999999997,"d":"108,262.42"},{"v":306.74,"d":"306.74 "},{"v":910.02,"d":"910.02 "},{"v":1216.76,"d":"1,216.76 "},{"v":107352.39999999997,"d":"107,352.40 "}]
["2032-11-01",120,{"v":107352.39999999997,"d":"107,352.40"},{"v":304.17,"d":"304.17 "},{"$f":"C136-E12","v":{"v":913.2499999999709,"d":"913.25 "}},{"$f":"D136+E136","v":{"v":1217.419999999971,"d":"1,217.42 "}},{"v":106439.15,"d":"106,439.15 "}]

{"sheet":"Annuiteedigraafik PT","index":2,"n_rows":133,"n_cols":18,"rows_kept":133}
[]
[]
[]
[null,"Kapitalikomponendi annuiteetmaksegraafik - ",{"$nulls":3},"Akadeemia tn 2, Pärnu",{"$nulls":6},"Üürnikuspetsiifilise investeeringu annuiteetmaksegraafik"]
[]
[null,"Maksete algus",null,null,"2022-12-01",{"$nulls":7},"Maksete algus",null,null,{"$f":"E6","v":"2022-12-01"}]
[null,"Maksete arv",null,null,120,"kuud",{"$nulls":6},"Maksete arv",null,null,{"$f":"E7","v":120},"kuud"]
[null,"Kapitali algväärtus",null,{"$f":"E6-1","v":"2022-11-30"},{"v":1216758.5564944642,"d":"1,216,758.56"},"EUR (km-ta)",{"$nulls":6},"Üürniku spetsiifiline algväärtus",null,{"$f":"P6-1","v":"2022-11-30"},{"v":178894.67833838146,"d":"178,895"},"EUR (km-ta)"]
[null,"Kapitali lõppväärtus",null,{"$f":"EDATE(D8,E7)","v":"2032-11-30"},{"v":156458.4787033425,"d":"156,458.48"},"EUR (km-ta)",{"$nulls":6},"Üürniku spetsiifiline lõppväärtus",null,{"$f":"EDATE(O8,P7)","v":"2032-11-30"},0,"EUR (km-ta)"]
[null,"Kapitali tulumäär 2022 I pa",null,null,{"v":0.034,"d":"3.4%"},{"$nulls":7},"Kapitali tulumäär 2022 I pa",null,null,{"v":0.034,"d":"3.4%"}]
[]
[]
["Kuupäev","Jrk nr","Algjääk","Intress","Põhiosa","Kap.komponent","Lõppjääk",{"$nulls":4},"Kuupäev","Jrk nr","Algjääk","Intress","Põhiosa","Kap.komponent","Lõppjääk"]
[{"$f":"E6","v":"2022-12-01"},1,{"$f":"E8","v":{"v":1216758.5564944642,"d":"1,216,758.56"}},{"$f":"ROUND(C14*$E$10/12,2)","v":{"v":3447.48,"d":"3,447.48 "}},{"$f":"PPMT($E$10/12,B14,$E$7,-$E$8,$E$9,0)","v":{"v":7431.089056812784,"d":"7,431.09 "}},{"$f":"ROUND(PMT($E$10/12,E7,-E8,E9),2)","v":{"v":10878.57,"d":"10,878.57 "}},{"$f":"C14-E14","v":{"v":1209327.4674376515,"d":"1,209,327.47 "}},{"$nulls":4},{"$f":"P6","v":"2022-12-01"},1,{"$f":"P8","v":{"v":178894.67833838146,"d":"178,894.68"}},{"$f":"ROUND(N14*$P$10/12,2)","v":{"v":506.87,"d":"506.87 "}},{"$f":"PPMT($P$10/12,M14,$P$7,-$P$8,$P$9,0)","v":{"v":1253.7792973587584,"d":"1,253.78 "}},{"$f":"ROUND(PMT($P$10/12,P7,-P8,P9),2)","v":{"v":1760.65,"d":"1,760.65 "}},{"$f":"N14-P14","v":{"v":177640.8990410227,"d":"177,640.90 "}}]
[{"$f":"EDATE(A14,1)","v":"2023-01-01"},2,{"$f":"G14","v":{"v":1209327.4674376515,"d":"1,209,327.47"}},{"$f":"ROUND(C15*$E$10/12,2)","v":{"v":3426.43,"d":"3,426.43 "}},{"v":7452.143809140421,"d":"7,452.14 "},{"$f":"F14","v":{"v":10878.57,"d":"10,878.57 "}},{"$f":"C15-E15","v":{"v":1201875.323628511,"d":"1,201,875.32 "}},{"$nulls":4},{"$f":"EDATE(L14,1)","v":"2023-01-01"},2,{"$f":"R14","v":{"v":177640.8990410227,"d":"177,640.90"}},{"$f":"ROUND(N15*$P$10/12,2)","v":{"v":503.32,"d":"503.32 "}},{"$f":"PPMT($P$10/12,M15,$P$7,-$P$8,$P$9,0)","v":{"v":1257.3316720346081,"d":"1,257.33 "}},{"$f":"Q14","v":{"v":1760.65,"d":"1,760.65 "}},{"$f":"N15-P15","v":{"v":176383.5673689881,"d":"176,383.57 "}}]
[{"$f":"EDATE(A15,1)","v":"2023-02-01"},3,{"$f":"G15","v":{"v":1201875.323628511,"d":"1,201,875.32"}},{"v":3405.31,"d":"3,405.31 "},{"v":7473.258216599652,"d":"7,473.26 "},{"$f":"F15","v":{"v":10878.57,"d":"10,878.57 "}},{"v":1194402.0654119113,"d":"1,194,402.07 "},{"$nulls":4},{"$f":"EDATE(L15,1)","v":"2023-02-01"},3,{"$f":"R15","v":{"v":176383.5673689881,"d":"176,383.57"}},{"v":499.75,"d":"499.75 "},{"v":1260.8941117720397,"d":"1,260.89 "},{"$f":"Q15","v":{"v":1760.65,"d":"1,760.65 "}},{"v":175122.67325721605,"d":"175,122.67 "}]
[{"$f":"EDATE(A16,1)","v":"2023-03-01"},4,{"$f":"G16","v":{"v":1194402.0654119113,"d":"1,194,402.07"}},{"v":3384.14,"d":"3,384.14 "},{"v":7494.432448213351,"d":"7,494.43 "},{"v":10878.57,"d":"10,878.57 "},{"v":1186907.632963698,"d":"1,186,907.63 "},{"$nulls":4},{"$f":"EDATE(L16,1)","v":"2023-03-01"},4,{"$f":"R16","v":{"v":175122.67325721605,"d":"175,122.67"}},{"v":496.18,"d":"496.18 "},{"v":1264.4666450887269,"d":"1,264.47 "},{"v":1760.65,"d":"1,760.65 "},{"v":173858.20661212734,"d":"173,858.21 "}]
["2023-04-01",5,{"v":1186907.632963698,"d":"1,186,907.63"},{"v":3362.9,"d":"3,362.90 "},{"v":7515.666673483289,"d":"7,515.67 "},{"v":10878.57,"d":"10,878.57 "},{"v":1179391.9662902146,"d":"1,179,391.97 "},{"$nulls":4},"2023-04-01",5,{"v":173858.20661212734,"d":"173,858.21"},{"v":492.6,"d":"492.60 "},{"v":1268.0493005831452,"d":"1,268.05 "},{"v":1760.65,"d":"1,760.65 "},{"v":172590.1573115442,"d":"172,590.16 "}]
["2023-05-01",6,{"v":1179391.9662902146,"d":"1,179,391.97"},{"v":3341.61,"d":"3,341.61 "},{"v":7536.961062391491,"d":"7,536.96 "},{"v":10878.57,"d":"10,878.57 "},{"v":1171855.005227823,"d":"1,171,855.01 "},{"$nulls":4},"2023-05-01",6,{"v":172590.1573115442,"d":"172,590.16"},{"v":489.01,"d":"489.01 "},{"v":1271.6421069347973,"d":"1,271.64 "},{"v":1760.65,"d":"1,760.65 "},{"v":171318.5152046094,"d":"171,318.52 "}]
["2023-06-01",7,{"v":1171855.005227823,"d":"1,171,855.01"},{"v":3320.26,"d":"3,320.26 "},{"v":7558.3157854016,"d":"7,558.32 "},{"v":10878.57,"d":"10,878.57 "},{"v":1164296.6894424215,"d":"1,164,296.69 "},{"$nulls":4},"2023-06-01",7,{"v":171318.5152046094,"d":"171,318.52"},{"v":485.4,"d":"485.40 "},{"v":1275.245092904446,"d":"1,275.25 "},{"v":1760.65,"d":"1,760.65 "},{"v":170043.27011170494,"d":"170,043.27 "}]
[{"$f":"EDATE(A20,1)","v":"2023-07-01"},8,{"v":1164296.6894424215,"d":"1,164,296.69"},{"v":3298.84,"d":"3,298.84 "},{"v":7579.731013460239,"d":"7,579.73 "},{"v":10878.57,"d":"10,878.57 "},{"v":1156716.9584289612,"d":"1,156,716.96 "},{"$nulls":4},{"$f":"EDATE(L20,1)","v":"2023-07-01"},8,{"v":170043.27011170494,"d":"170,043.27"},{"v":481.79,"d":"481.79 "},{"v":1278.8582873343419,"d":"1,278.86 "},{"v":1760.65,"d":"1,760.65 "},{"v":168764.4118243706,"d":"168,764.41 "}]
["2023-08-01",9,{"v":1156716.9584289612,"d":"1,156,716.96"},{"v":3277.36,"d":"3,277.36 "},{"v":7601.206917998376,"d":"7,601.21 "},{"v":10878.57,"d":"10,878.57 "},{"v":1149115.7515109628,"d":"1,149,115.75 "},{"$nulls":4},"2023-08-01",9,{"v":168764.4118243706,"d":"168,764.41"},{"v":478.17,"d":"478.17 "},{"v":1282.4817191484558,"d":"1,282.48 "},{"v":1760.65,"d":"1,760.65 "},{"v":167481.93010522213,"d":"167,481.93 "}]
["2023-09-01",10,{"v":1149115.7515109628,"d":"1,149,115.75"},{"v":3255.83,"d":"3,255.83 "},{"v":7622.743670932705,"d":"7,622.74 "},{"v":10878.57,"d":"10,878.57 "},{"v":1141493.0078400301,"d":"1,141,493.01 "},{"$nulls":4},"2023-09-01",10,{"v":167481.93010522213,"d":"167,481.93"},{"v":474.53,"d":"474.53 "},{"v":1286.1154173527098,"d":"1,286.12 "},{"v":1760.65,"d":"1,760.65 "},{"v":166195.81468786942,"d":"166,195.81 "}]
["2023-10-01",11,{"v":1141493.0078400301,"d":"1,141,493.01"},{"v":3234.23,"d":"3,234.23 "},{"v":7644.341444667013,"d":"7,644.34 "},{"v":10878.57,"d":"10,878.57 "},{"v":1133848.6663953632,"d":"1,133,848.67 "},{"$nulls":4},"2023-10-01",11,{"v":166195.81468786942,"d":"166,195.81"},{"v":470.89,"d":"470.89 "},{"v":1289.759411035209,"d":"1,289.76 "},{"v":1760.65,"d":"1,760.65 "},{"v":164906.0552768342,"d":"164,906.06 "}]
["2023-11-01",12,{"v":1133848.6663953632,"d":"1,133,848.67"},{"v":3212.57,"d":"3,212.57 "},{"v":7666.00041209357,"d":"7,666.00 "},{"v":10878.57,"d":"10,878.57 "},{"v":1126182.6659832697,"d":"1,126,182.67 "},{"$nulls":4},"2023-11-01",12,{"v":164906.0552768342,"d":"164,906.06"},{"v":467.23,"d":"467.23 "},{"v":1293.4137293664755,"d":"1,293.41 "},{"v":1760.65,"d":"1,760.65 "},{"v":163612.64154746773,"d":"163,612.64 "}]
["2023-12-01",13,{"v":1126182.6659832697,"d":"1,126,182.67"},{"v":3190.85,"d":"3,190.85 "},{"v":7687.720746594503,"d":"7,687.72 "},{"v":10878.57,"d":"10,878.57 "},{"v":1118494.9452366752,"d":"1,118,494.95 "},{"$nulls":4},"2023-12-01",13,{"v":163612.64154746773,"d":"163,612.64"},{"v":463.57,"d":"463.57 "},{"v":1297.0784015996805,"d":"1,297.08 "},{"v":1760.65,"d":"1,760.65 "},{"v":162315.56314586804,"d":"162,315.56 "}]
["2024-01-01",14,{"v":1118494.9452366752,"d":"1,118,494.95"},{"v":3169.07,"d":"3,169.07 "},{"v":7709.502622043187,"d":"7,709.50 "},{"v":10878.57,"d":"10,878.57 "},{"v":1110785.442614632,"d":"1,110,785.44 "},{"$nulls":4},"2024-01-01",14,{"v":162315.56314586804,"d":"162,315.56"},{"v":459.89,"d":"459.89 "},{"v":1300.7534570708797,"d":"1,300.75 "},{"v":1760.65,"d":"1,760.65 "},{"v":161014.80968879716,"d":"161,014.81 "}]
["2024-02-01",15,{"v":1110785.442614632,"d":"1,110,785.44"},{"v":3147.23,"d":"3,147.23 "},{"v":7731.346212805642,"d":"7,731.35 "},{"v":10878.57,"d":"10,878.57 "},{"v":1103054.0964018262,"d":"1,103,054.10 "},{"$nulls":4},"2024-02-01",15,{"v":161014.80968879716,"d":"161,014.81"},{"v":456.21,"d":"456.21 "},{"v":1304.438925199247,"d":"1,304.44 "},{"v":1760.65,"d":"1,760.65 "},{"v":159710.37076359792,"d":"159,710.37 "}]
["2024-03-01",16,{"v":1103054.0964018262,"d":"1,103,054.10"},{"v":3125.32,"d":"3,125.32 "},{"v":7753.251693741924,"d":"7,753.25 "},{"v":10878.57,"d":"10,878.57 "},{"v":1095300.8447080844,"d":"1,095,300.84 "},{"$nulls":4},"2024-03-01",16,{"v":159710.37076359792,"d":"159,710.37"},{"v":452.51,"d":"452.51 "},{"v":1308.1348354873116,"d":"1,308.13 "},{"v":1760.65,"d":"1,760.65 "},{"v":158402.2359281106,"d":"158,402.24 "}]
["2024-04-01",17,{"v":1095300.8447080844,"d":"1,095,300.84"},{"v":3103.35,"d":"3,103.35 "},{"v":7775.219240207526,"d":"7,775.22 "},{"v":10878.57,"d":"10,878.57 "},{"v":1087525.625467877,"d":"1,087,525.63 "},{"$nulls":4},"2024-04-01",17,{"v":158402.2359281106,"d":"158,402.24"},{"v":448.81,"d":"448.81 "},{"v":1311.8412175211924,"d":"1,311.84 "},{"v":1760.65,"d":"1,760.65 "},{"v":157090.3947105894,"d":"157,090.39 "}]
["2024-05-01",18,{"v":1087525.625467877,"d":"1,087,525.63"},{"v":3081.32,"d":"3,081.32 "},{"v":7797.249028054782,"d":"7,797.25 "},{"v":10878.57,"d":"10,878.57 "},{"v":1079728.3764398221,"d":"1,079,728.38 "},{"$nulls":4},"2024-05-01",18,{"v":157090.3947105894,"d":"157,090.39"},{"v":445.09,"d":"445.09 "},{"v":1315.5581009708358,"d":"1,315.56 "},{"v":1760.65,"d":"1,760.65 "},{"v":155774.83660961856,"d":"155,774.84 "}]
["2024-06-01",19,{"v":1079728.3764398221,"d":"1,079,728.38"},{"v":3059.23,"d":"3,059.23 "},{"v":7819.341233634271,"d":"7,819.34 "},{"v":10878.57,"d":"10,878.57 "},{"v":1071909.035206188,"d":"1,071,909.04 "},{"$nulls":4},"2024-06-01",19,{"v":155774.83660961856,"d":"155,774.84"},{"v":441.36,"d":"441.36 "},{"v":1319.2855155902532,"d":"1,319.29 "},{"v":1760.65,"d":"1,760.65 "},{"v":154455.5510940283,"d":"154,455.55 "}]
["2024-07-01",20,{"v":1071909.035206188,"d":"1,071,909.04"},{"v":3037.08,"d":"3,037.08 "},{"v":7841.496033796234,"d":"7,841.50 "},{"v":10878.57,"d":"10,878.57 "},{"v":1064067.5391723916,"d":"1,064,067.54 "},{"$nulls":4},"2024-07-01",20,{"v":154455.5510940283,"d":"154,455.55"},{"v":437.62,"d":"437.62 "},{"v":1323.0234912177589,"d":"1,323.02 "},{"v":1760.65,"d":"1,760.65 "},{"v":153132.52760281056,"d":"153,132.53 "}]
["2024-08-01",21,{"v":1064067.5391723916,"d":"1,064,067.54"},{"v":3014.86,"d":"3,014.86 "},{"v":7863.71360589199,"d":"7,863.71 "},{"v":10878.57,"d":"10,878.57 "},{"v":1056203.8255664997,"d":"1,056,203.83 "},{"$nulls":4},"2024-08-01",21,{"v":153132.52760281056,"d":"153,132.53"},{"v":433.88,"d":"433.88 "},{"v":1326.772057776209,"d":"1,326.77 "},{"v":1760.65,"d":"1,760.65 "},{"v":151805.75554503434,"d":"151,805.76 "}]
["2024-09-01",22,{"v":1056203.8255664997,"d":"1,056,203.83"},{"v":2992.58,"d":"2,992.58 "},{"v":7885.994127775351,"d":"7,885.99 "},{"v":10878.57,"d":"10,878.57 "},{"v":1048317.8314387244,"d":"1,048,317.83 "},{"$nulls":4},"2024-09-01",22,{"v":151805.75554503434,"d":"151,805.76"},{"v":430.12,"d":"430.12 "},{"v":1330.5312452732417,"d":"1,330.53 "},{"v":1760.65,"d":"1,760.65 "},{"v":150475.2242997611,"d":"150,475.22 "}]
["2024-10-01",23,{"v":1048317.8314387244,"d":"1,048,317.83"},{"v":2970.23,"d":"2,970.23 "},{"v":7908.337777804047,"d":"7,908.34 "},{"v":10878.57,"d":"10,878.57 "},{"v":1040409.4936609204,"d":"1,040,409.49 "},{"$nulls":4},"2024-10-01",23,{"v":150475.2242997611,"d":"150,475.22"},{"v":426.35,"d":"426.35 "},{"v":1334.301083801516,"d":"1,334.30 "},{"v":1760.65,"d":"1,760.65 "},{"v":149140.92321595957,"d":"149,140.92 "}]
["2024-11-01",24,{"v":1040409.4936609204,"d":"1,040,409.49"},{"v":2947.83,"d":"2,947.83 "},{"v":7930.74473484116,"d":"7,930.74 "},{"v":10878.57,"d":"10,878.57 "},{"v":1032478.7489260792,"d":"1,032,478.75 "},{"$nulls":4},"2024-11-01",24,{"v":149140.92321595957,"d":"149,140.92"},{"v":422.57,"d":"422.57 "},{"v":1338.0816035389537,"d":"1,338.08 "},{"v":1760.65,"d":"1,760.65 "},{"v":147802.84161242063,"d":"147,802.84 "}]
["2024-12-01",25,{"v":1032478.7489260792,"d":"1,032,478.75"},{"v":2925.36,"d":"2,925.36 "},{"v":7953.2151782565425,"d":"7,953.22 "},{"v":10878.57,"d":"10,878.57 "},{"v":1024525.5337478227,"d":"1,024,525.53 "},{"$nulls":4},"2024-12-01",25,{"v":147802.84161242063,"d":"147,802.84"},{"v":418.77,"d":"418.77 "},{"v":1341.8728347489807,"d":"1,341.87 "},{"v":1760.65,"d":"1,760.65 "},{"v":146460.96877767166,"d":"146,460.97 "}]
["2025-01-01",26,{"v":1024525.5337478227,"d":"1,024,525.53"},{"v":2902.82,"d":"2,902.82 "},{"v":7975.749287928269,"d":"7,975.75 "},{"v":10878.57,"d":"10,878.57 "},{"v":1016549.7844598945,"d":"1,016,549.78 "},{"$nulls":4},"2025-01-01",26,{"v":146460.96877767166,"d":"146,460.97"},{"v":414.97,"d":"414.97 "},{"v":1345.6748077807692,"d":"1,345.67 "},{"v":1760.65,"d":"1,760.65 "},{"v":145115.2939698909,"d":"145,115.29 "}]
["2025-02-01",27,{"v":1016549.7844598945,"d":"1,016,549.78"},{"v":2880.22,"d":"2,880.22 "},{"v":7998.347244244066,"d":"7,998.35 "},{"v":10878.57,"d":"10,878.57 "},{"v":1008551.4372156505,"d":"1,008,551.44 "},{"$nulls":4},"2025-02-01",27,{"v":145115.2939698909,"d":"145,115.29"},{"v":411.16,"d":"411.16 "},{"v":1349.4875530694817,"d":"1,349.49 "},{"v":1760.65,"d":"1,760.65 "},{"v":143765.8064168214,"d":"143,765.81 "}]
["2025-03-01",28,{"v":1008551.4372156505,"d":"1,008,551.44"},{"v":2857.56,"d":"2,857.56 "},{"v":8021.009228102758,"d":"8,021.01 "},{"v":10878.57,"d":"10,878.57 "},{"v":1000530.4279875477,"d":"1,000,530.43 "},{"$nulls":4},"2025-03-01",28,{"v":143765.8064168214,"d":"143,765.81"},{"v":407.34,"d":"407.34 "},{"v":1353.311101136512,"d":"1,353.31 "},{"v":1760.65,"d":"1,760.65 "},{"v":142412.49531568488,"d":"142,412.50 "}]
["2025-04-01",29,{"v":1000530.4279875477,"d":"1,000,530.43"},{"v":2834.84,"d":"2,834.84 "},{"v":8043.735420915716,"d":"8,043.74 "},{"v":10878.57,"d":"10,878.57 "},{"v":992486.692566632,"d":"992,486.69 "},{"$nulls":4},"2025-04-01",29,{"v":142412.49531568488,"d":"142,412.50"},{"v":403.5,"d":"403.50 "},{"v":1357.145482589732,"d":"1,357.15 "},{"v":1760.65,"d":"1,760.65 "},{"v":141055.34983309516,"d":"141,055.35 "}]
["2025-05-01",30,{"v":992486.692566632,"d":"992,486.69"},{"v":2812.05,"d":"2,812.05 "},{"v":8066.526004608309,"d":"8,066.53 "},{"v":10878.57,"d":"10,878.57 "},{"v":984420.1665620237,"d":"984,420.17 "},{"$nulls":4},"2025-05-01",30,{"v":141055.34983309516,"d":"141,055.35"},{"v":399.66,"d":"399.66 "},{"v":1360.990728123736,"d":"1,360.99 "},{"v":1760.65,"d":"1,760.65 "},{"v":139694.35910497143,"d":"139,694.36 "}]
["2025-06-01",31,{"v":984420.1665620237,"d":"984,420.17"},{"v":2789.19,"d":"2,789.19 "},{"v":8089.381161621366,"d":"8,089.38 "},{"v":10878.57,"d":"10,878.57 "},{"v":976330.7854004023,"d":"976,330.79 "},{"$nulls":4},"2025-06-01",31,{"v":139694.35910497143,"d":"139,694.36"},{"v":395.8,"d":"395.80 "},{"v":1364.8468685200867,"d":"1,364.85 "},{"v":1760.65,"d":"1,760.65 "},{"v":138329.51223645135,"d":"138,329.51 "}]
["2025-07-01",32,{"v":976330.7854004023,"d":"976,330.79"},{"v":2766.27,"d":"2,766.27 "},{"v":8112.301074912628,"d":"8,112.30 "},{"v":10878.57,"d":"10,878.57 "},{"v":968218.4843254896,"d":"968,218.48 "},{"$nulls":4},"2025-07-01",32,{"v":138329.51223645135,"d":"138,329.51"},{"v":391.93,"d":"391.93 "},{"v":1368.7139346475603,"d":"1,368.71 "},{"v":1760.65,"d":"1,760.65 "},{"v":136960.7983018038,"d":"136,960.80 "}]
["2025-08-01",33,{"v":968218.4843254896,"d":"968,218.48"},{"v":2743.29,"d":"2,743.29 "},{"v":8135.285927958214,"d":"8,135.29 "},{"v":10878.57,"d":"10,878.57 "},{"v":960083.1983975314,"d":"960,083.20 "},{"$nulls":4},"2025-08-01",33,{"v":136960.7983018038,"d":"136,960.80"},{"v":388.06,"d":"388.06 "},{"v":1372.5919574623952,"d":"1,372.59 "},{"v":1760.65,"d":"1,760.65 "},{"v":135588.2063443414,"d":"135,588.21 "}]
["2025-09-01",34,{"v":960083.1983975314,"d":"960,083.20"},{"v":2720.24,"d":"2,720.24 "},{"v":8158.335904754094,"d":"8,158.34 "},{"v":10878.57,"d":"10,878.57 "},{"v":951924.8624927773,"d":"951,924.86 "},{"$nulls":4},"2025-09-01",34,{"v":135588.2063443414,"d":"135,588.21"},{"v":384.17,"d":"384.17 "},{"v":1376.4809680085384,"d":"1,376.48 "},{"v":1760.65,"d":"1,760.65 "},{"v":134211.72537633285,"d":"134,211.73 "}]
["2025-10-01",35,{"v":951924.8624927773,"d":"951,924.86"},{"v":2697.12,"d":"2,697.12 "},{"v":8181.451189817565,"d":"8,181.45 "},{"v":10878.57,"d":"10,878.57 "},{"v":943743.4113029598,"d":"943,743.41 "},{"$nulls":4},"2025-10-01",35,{"v":134211.72537633285,"d":"134,211.73"},{"v":380.27,"d":"380.27 "},{"v":1380.380997417896,"d":"1,380.38 "},{"v":1760.65,"d":"1,760.65 "},{"v":132831.34437891495,"d":"132,831.34 "}]
["2025-11-01",36,{"v":943743.4113029598,"d":"943,743.41"},{"v":2673.94,"d":"2,673.94 "},{"v":8204.631968188714,"d":"8,204.63 "},{"v":10878.57,"d":"10,878.57 "},{"v":935538.7793347711,"d":"935,538.78 "},{"$nulls":4},"2025-11-01",36,{"v":132831.34437891495,"d":"132,831.34"},{"v":376.36,"d":"376.36 "},{"v":1384.2920769105801,"d":"1,384.29 "},{"v":1760.65,"d":"1,760.65 "},{"v":131447.05230200436,"d":"131,447.05 "}]
["2025-12-01",37,{"v":935538.7793347711,"d":"935,538.78"},{"v":2650.69,"d":"2,650.69 "},{"v":8227.878425431916,"d":"8,227.88 "},{"v":10878.57,"d":"10,878.57 "},{"v":927310.9009093392,"d":"927,310.90 "},{"$nulls":4},"2025-12-01",37,{"v":131447.05230200436,"d":"131,447.05"},{"v":372.43,"d":"372.43 "},{"v":1388.21423779516,"d":"1,388.21 "},{"v":1760.65,"d":"1,760.65 "},{"v":130058.83806420921,"d":"130,058.84 "}]
["2026-01-01",38,{"v":927310.9009093392,"d":"927,310.90"},{"v":2627.38,"d":"2,627.38 "},{"v":8251.190747637305,"d":"8,251.19 "},{"v":10878.57,"d":"10,878.57 "},{"v":919059.7101617019,"d":"919,059.71 "},{"$nulls":4},"2026-01-01",38,{"v":130058.83806420921,"d":"130,058.84"},{"v":368.5,"d":"368.50 "},{"v":1392.147511468913,"d":"1,392.15 "},{"v":1760.65,"d":"1,760.65 "},{"v":128666.6905527403,"d":"128,666.69 "}]
["2026-02-01",39,{"v":919059.7101617019,"d":"919,059.71"},{"v":2604,"d":"2,604.00 "},{"v":8274.569121422279,"d":"8,274.57 "},{"v":10878.57,"d":"10,878.57 "},{"v":910785.1410402796,"d":"910,785.14 "},{"$nulls":4},"2026-02-01",39,{"v":128666.6905527403,"d":"128,666.69"},{"v":364.56,"d":"364.56 "},{"v":1396.0919294180749,"d":"1,396.09 "},{"v":1760.65,"d":"1,760.65 "},{"v":127270.59862332222,"d":"127,270.60 "}]
["2026-03-01",40,{"v":910785.1410402796,"d":"910,785.14"},{"v":2580.56,"d":"2,580.56 "},{"v":8298.013733932976,"d":"8,298.01 "},{"v":10878.57,"d":"10,878.57 "},{"v":902487.1273063467,"d":"902,487.13 "},{"$nulls":4},"2026-03-01",40,{"v":127270.59862332222,"d":"127,270.60"},{"v":360.6,"d":"360.60 "},{"v":1400.047523218093,"d":"1,400.05 "},{"v":1760.65,"d":"1,760.65 "},{"v":125870.55110010413,"d":"125,870.55 "}]
["2026-04-01",41,{"v":902487.1273063467,"d":"902,487.13"},{"v":2557.05,"d":"2,557.05 "},{"v":8321.524772845785,"d":"8,321.52 "},{"v":10878.57,"d":"10,878.57 "},{"v":894165.6025335009,"d":"894,165.60 "},{"$nulls":4},"2026-04-01",41,{"v":125870.55110010413,"d":"125,870.55"},{"v":356.63,"d":"356.63 "},{"v":1404.0143245338775,"d":"1,404.01 "},{"v":1760.65,"d":"1,760.65 "},{"v":124466.53677557025,"d":"124,466.54 "}]
["2026-05-01",42,{"v":894165.6025335009,"d":"894,165.60"},{"v":2533.47,"d":"2,533.47 "},{"v":8345.102426368849,"d":"8,345.10 "},{"v":10878.57,"d":"10,878.57 "},{"v":885820.500107132,"d":"885,820.50 "},{"$nulls":4},"2026-05-01",42,{"v":124466.53677557025,"d":"124,466.54"},{"v":352.66,"d":"352.66 "},{"v":1407.9923651200568,"d":"1,407.99 "},{"v":1760.65,"d":"1,760.65 "},{"v":123058.5444104502,"d":"123,058.54 "}]
["2026-06-01",43,{"v":885820.500107132,"d":"885,820.50"},{"v":2509.82,"d":"2,509.82 "},{"v":8368.746883243559,"d":"8,368.75 "},{"v":10878.57,"d":"10,878.57 "},{"v":877451.7532238885,"d":"877,451.75 "},{"$nulls":4},"2026-06-01",43,{"v":123058.5444104502,"d":"123,058.54"},{"v":348.67,"d":"348.67 "},{"v":1411.9816768212302,"d":"1,411.98 "},{"v":1760.65,"d":"1,760.65 "},{"v":121646.56273362896,"d":"121,646.56 "}]
["2026-07-01",44,{"v":877451.7532238885,"d":"877,451.75"},{"v":2486.11,"d":"2,486.11 "},{"v":8392.458332746084,"d":"8,392.46 "},{"v":10878.57,"d":"10,878.57 "},{"v":869059.2948911424,"d":"869,059.29 "},{"$nulls":4},"2026-07-01",44,{"v":121646.56273362896,"d":"121,646.56"},{"v":344.67,"d":"344.67 "},{"v":1415.9822915722236,"d":"1,415.98 "},{"v":1760.65,"d":"1,760.65 "},{"v":120230.58044205674,"d":"120,230.58 "}]
["2026-08-01",45,{"v":869059.2948911424,"d":"869,059.29"},{"v":2462.33,"d":"2,462.33 "},{"v":8416.236964688864,"d":"8,416.24 "},{"v":10878.57,"d":"10,878.57 "},{"v":860643.0579264535,"d":"860,643.06 "},{"$nulls":4},"2026-08-01",45,{"v":120230.58044205674,"d":"120,230.58"},{"v":340.65,"d":"340.65 "},{"v":1419.9942413983451,"d":"1,419.99 "},{"v":1760.65,"d":"1,760.65 "},{"v":118810.58620065839,"d":"118,810.59 "}]
["2026-09-01",46,{"v":860643.0579264535,"d":"860,643.06"},{"v":2438.49,"d":"2,438.49 "},{"v":8440.082969422148,"d":"8,440.08 "},{"v":10878.57,"d":"10,878.57 "},{"v":852202.9749570314,"d":"852,202.97 "},{"$nulls":4},"2026-09-01",46,{"v":118810.58620065839,"d":"118,810.59"},{"v":336.63,"d":"336.63 "},{"v":1424.0175584156402,"d":"1,424.02 "},{"v":1760.65,"d":"1,760.65 "},{"v":117386.56864224275,"d":"117,386.57 "}]
["2026-10-01",47,{"v":852202.9749570314,"d":"852,202.97"},{"v":2414.58,"d":"2,414.58 "},{"v":8463.996537835512,"d":"8,464.00 "},{"v":10878.57,"d":"10,878.57 "},{"v":843738.9784191959,"d":"843,738.98 "},{"$nulls":4},"2026-10-01",47,{"v":117386.56864224275,"d":"117,386.57"},{"v":332.6,"d":"332.60 "},{"v":1428.0522748311512,"d":"1,428.05 "},{"v":1760.65,"d":"1,760.65 "},{"v":115958.5163674116,"d":"115,958.52 "}]
["2026-11-01",48,{"v":843738.9784191959,"d":"843,738.98"},{"v":2390.59,"d":"2,390.59 "},{"v":8487.977861359379,"d":"8,487.98 "},{"v":10878.57,"d":"10,878.57 "},{"v":835251.0005578365,"d":"835,251.00 "},{"$nulls":4},"2026-11-01",48,{"v":115958.5163674116,"d":"115,958.52"},{"v":328.55,"d":"328.55 "},{"v":1432.0984229431729,"d":"1,432.10 "},{"v":1760.65,"d":"1,760.65 "},{"v":114526.41794446843,"d":"114,526.42 "}]
["2026-12-01",49,{"v":835251.0005578365,"d":"835,251.00"},{"v":2366.54,"d":"2,366.54 "},{"v":8512.027131966564,"d":"8,512.03 "},{"v":10878.57,"d":"10,878.57 "},{"v":826738.97342587,"d":"826,738.97 "},{"$nulls":4},"2026-12-01",49,{"v":114526.41794446843,"d":"114,526.42"},{"v":324.49,"d":"324.49 "},{"v":1436.156035141512,"d":"1,436.16 "},{"v":1760.65,"d":"1,760.65 "},{"v":113090.26190932692,"d":"113,090.26 "}]
["2027-01-01",50,{"v":826738.97342587,"d":"826,738.97"},{"v":2342.43,"d":"2,342.43 "},{"v":8536.144542173803,"d":"8,536.14 "},{"v":10878.57,"d":"10,878.57 "},{"v":818202.8288836961,"d":"818,202.83 "},{"$nulls":4},"2027-01-01",50,{"v":113090.26190932692,"d":"113,090.26"},{"v":320.42,"d":"320.42 "},{"v":1440.225143907746,"d":"1,440.23 "},{"v":1760.65,"d":"1,760.65 "},{"v":111650.03676541917,"d":"111,650.04 "}]
["2027-02-01",51,{"v":818202.8288836961,"d":"818,202.83"},{"v":2318.24,"d":"2,318.24 "},{"v":8560.330285043294,"d":"8,560.33 "},{"v":10878.57,"d":"10,878.57 "},{"v":809642.4985986528,"d":"809,642.50 "},{"$nulls":4},"2027-02-01",51,{"v":111650.03676541917,"d":"111,650.04"},{"v":316.34,"d":"316.34 "},{"v":1444.3057818154848,"d":"1,444.31 "},{"v":1760.65,"d":"1,760.65 "},{"v":110205.73098360369,"d":"110,205.73 "}]
["2027-03-01",52,{"v":809642.4985986528,"d":"809,642.50"},{"v":2293.99,"d":"2,293.99 "},{"v":8584.584554184252,"d":"8,584.58 "},{"v":10878.57,"d":"10,878.57 "},{"v":801057.9140444685,"d":"801,057.91 "},{"$nulls":4},"2027-03-01",52,{"v":110205.73098360369,"d":"110,205.73"},{"v":312.25,"d":"312.25 "},{"v":1448.3979815306286,"d":"1,448.40 "},{"v":1760.65,"d":"1,760.65 "},{"v":108757.33300207306,"d":"108,757.33 "}]
["2027-04-01",53,{"v":801057.9140444685,"d":"801,057.91"},{"v":2269.66,"d":"2,269.66 "},{"v":8608.90754375444,"d":"8,608.91 "},{"v":10878.57,"d":"10,878.57 "},{"v":792449.0065007141,"d":"792,449.01 "},{"$nulls":4},"2027-04-01",53,{"v":108757.33300207306,"d":"108,757.33"},{"v":308.15,"d":"308.15 "},{"v":1452.501775811632,"d":"1,452.50 "},{"v":1760.65,"d":"1,760.65 "},{"v":107304.83122626143,"d":"107,304.83 "}]
["2027-05-01",54,{"v":792449.0065007141,"d":"792,449.01"},{"v":2245.27,"d":"2,245.27 "},{"v":8633.299448461745,"d":"8,633.30 "},{"v":10878.57,"d":"10,878.57 "},{"v":783815.7070522524,"d":"783,815.71 "},{"$nulls":4},"2027-05-01",54,{"v":107304.83122626143,"d":"107,304.83"},{"v":304.03,"d":"304.03 "},{"v":1456.6171975097652,"d":"1,456.62 "},{"v":1760.65,"d":"1,760.65 "},{"v":105848.21402875167,"d":"105,848.21 "}]
["2027-06-01",55,{"v":783815.7070522524,"d":"783,815.71"},{"v":2220.81,"d":"2,220.81 "},{"v":8657.760463565719,"d":"8,657.76 "},{"v":10878.57,"d":"10,878.57 "},{"v":775157.9465886867,"d":"775,157.95 "},{"$nulls":4},"2027-06-01",55,{"v":105848.21402875167,"d":"105,848.21"},{"v":299.9,"d":"299.90 "},{"v":1460.744279569376,"d":"1,460.74 "},{"v":1760.65,"d":"1,760.65 "},{"v":104387.46974918229,"d":"104,387.47 "}]
["2027-07-01",56,{"v":775157.9465886867,"d":"775,157.95"},{"v":2196.28,"d":"2,196.28 "},{"v":8682.290784879155,"d":"8,682.29 "},{"v":10878.57,"d":"10,878.57 "},{"v":766475.6558038075,"d":"766,475.66 "},{"$nulls":4},"2027-07-01",56,{"v":104387.46974918229,"d":"104,387.47"},{"v":295.76,"d":"295.76 "},{"v":1464.883055028156,"d":"1,464.88 "},{"v":1760.65,"d":"1,760.65 "},{"v":102922.58669415413,"d":"102,922.59 "}]
["2027-08-01",57,{"v":766475.6558038075,"d":"766,475.66"},{"v":2171.68,"d":"2,171.68 "},{"v":8706.890608769647,"d":"8,706.89 "},{"v":10878.57,"d":"10,878.57 "},{"v":757768.7651950379,"d":"757,768.77 "},{"$nulls":4},"2027-08-01",57,{"v":102922.58669415413,"d":"102,922.59"},{"v":291.61,"d":"291.61 "},{"v":1469.0335570174025,"d":"1,469.03 "},{"v":1760.65,"d":"1,760.65 "},{"v":101453.55313713673,"d":"101,453.55 "}]
["2027-09-01",58,{"v":757768.7651950379,"d":"757,768.77"},{"v":2147.01,"d":"2,147.01 "},{"v":8731.560132161161,"d":"8,731.56 "},{"v":10878.57,"d":"10,878.57 "},{"v":749037.2050628768,"d":"749,037.21 "},{"$nulls":4},"2027-09-01",58,{"v":101453.55313713673,"d":"101,453.55"},{"v":287.45,"d":"287.45 "},{"v":1473.195818762285,"d":"1,473.20 "},{"v":1760.65,"d":"1,760.65 "},{"v":99980.35731837444,"d":"99,980.36 "}]
["2027-10-01",59,{"v":749037.2050628768,"d":"749,037.21"},{"v":2122.27,"d":"2,122.27 "},{"v":8756.299552535616,"d":"8,756.30 "},{"v":10878.57,"d":"10,878.57 "},{"v":740280.9055103412,"d":"740,280.91 "},{"$nulls":4},"2027-10-01",59,{"v":99980.35731837444,"d":"99,980.36"},{"v":283.28,"d":"283.28 "},{"v":1477.3698735821113,"d":"1,477.37 "},{"v":1760.65,"d":"1,760.65 "},{"v":98502.98744479234,"d":"98,502.99 "}]
["2027-11-01",60,{"$f":"G72","v":{"v":740280.9055103412,"d":"740,280.91"}},{"$f":"ROUND(C73*$E$10/12,2)","v":{"v":2097.46,"d":"2,097.46 "}},{"v":8781.109067934467,"d":"8,781.11 "},{"v":10878.57,"d":"10,878.57 "},{"$f":"C73-E73","v":{"v":731499.7964424067,"d":"731,499.80 "}},{"$nulls":4},"2027-11-01",60,{"$f":"R72","v":{"v":98502.98744479234,"d":"98,502.99"}},{"v":279.09,"d":"279.09 "},{"v":1481.555754890594,"d":"1,481.56 "},{"v":1760.65,"d":"1,760.65 "},{"$f":"N73-P73","v":{"v":97021.43168990174,"d":"97,021.43 "}}]
["2027-12-01",61,{"$f":"G73","v":{"v":731499.7964424067,"d":"731,499.80"}},{"$f":"ROUND(C74*$E$10/12,2)","v":{"v":2072.58,"d":"2,072.58 "}},{"v":8805.988876960282,"d":"8,805.99 "},{"v":10878.57,"d":"10,878.57 "},{"$f":"C74-E74","v":{"v":722693.8075654465,"d":"722,693.81 "}},{"$nulls":4},"2027-12-01",61,{"$f":"R73","v":{"v":97021.43168990174,"d":"97,021.43"}},{"v":274.89,"d":"274.89 "},{"v":1485.7534961961176,"d":"1,485.75 "},{"v":1760.65,"d":"1,760.65 "},{"$f":"N74-P74","v":{"v":95535.67819370562,"d":"95,535.68 "}}]
["2028-01-01",62,{"v":722693.8075654465,"d":"722,693.81"},{"v":2047.63,"d":"2,047.63 "},{"v":8830.939178778335,"d":"8,830.94 "},{"v":10878.57,"d":"10,878.57 "},{"v":713862.8683866682,"d":"713,862.87 "},{"$nulls":4},"2028-01-01",62,{"v":95535.67819370562,"d":"95,535.68"},{"v":270.68,"d":"270.68 "},{"v":1489.9631311020066,"d":"1,489.96 "},{"v":1760.65,"d":"1,760.65 "},{"v":94045.71506260362,"d":"94,045.72 "}]
["2028-02-01",63,{"v":713862.8683866682,"d":"713,862.87"},{"v":2022.61,"d":"2,022.61 "},{"v":8855.960173118208,"d":"8,855.96 "},{"v":10878.57,"d":"10,878.57 "},{"v":705006.90821355,"d":"705,006.91 "},{"$nulls":4},"2028-02-01",63,{"v":94045.71506260362,"d":"94,045.72"},{"v":266.46,"d":"266.46 "},{"v":1494.1846933067957,"d":"1,494.18 "},{"v":1760.65,"d":"1,760.65 "},{"v":92551.53036929682,"d":"92,551.53 "}]
["2028-03-01",64,{"v":705006.90821355,"d":"705,006.91"},{"v":1997.52,"d":"1,997.52 "},{"v":8881.052060275377,"d":"8,881.05 "},{"v":10878.57,"d":"10,878.57 "},{"v":696125.8561532747,"d":"696,125.86 "},{"$nulls":4},"2028-03-01",64,{"v":92551.53036929682,"d":"92,551.53"},{"v":262.23,"d":"262.23 "},{"v":1498.4182166044982,"d":"1,498.42 "},{"v":1760.65,"d":"1,760.65 "},{"v":91053.11215269232,"d":"91,053.11 "}]
["2028-04-01",65,{"v":696125.8561532747,"d":"696,125.86"},{"v":1972.36,"d":"1,972.36 "},{"$f":"PPMT($E$10/12,B78,$E$7,-$E$8,$E$9,0)","v":{"v":8906.215041112824,"d":"8,906.22 "}},{"v":10878.57,"d":"10,878.57 "},{"v":687219.6411121618,"d":"687,219.64 "},{"$nulls":4},"2028-04-01",65,{"v":91053.11215269232,"d":"91,053.11"},{"v":257.98,"d":"257.98 "},{"v":1502.6637348848776,"d":"1,502.66 "},{"v":1760.65,"d":"1,760.65 "},{"v":89550.44841780745,"d":"89,550.45 "}]
["2028-05-01",66,{"v":687219.6411121618,"d":"687,219.64"},{"v":1947.12,"d":"1,947.12 "},{"v":8931.449317062643,"d":"8,931.45 "},{"v":10878.57,"d":"10,878.57 "},{"v":678288.1917950992,"d":"678,288.19 "},{"$nulls":4},"2028-05-01",66,{"v":89550.44841780745,"d":"89,550.45"},{"$f":"ROUND(N79*$P$10/12,2)","v":{"v":253.73,"d":"253.73 "}},{"$f":"PPMT($P$10/12,M79,$P$7,-$P$8,$P$9,0)","v":{"v":1506.921282133718,"d":"1,506.92 "}},{"v":1760.65,"d":"1,760.65 "},{"v":88043.52713567374,"d":"88,043.53 "}]
["2028-06-01",67,{"v":678288.1917950992,"d":"678,288.19"},{"v":1921.82,"d":"1,921.82 "},{"v":8956.755090127654,"d":"8,956.76 "},{"$f":"F79","v":{"v":10878.57,"d":"10,878.57 "}},{"v":669331.4367049715,"d":"669,331.44 "},{"$nulls":4},"2028-06-01",67,{"v":88043.52713567374,"d":"88,043.53"},{"v":249.46,"d":"249.46 "},{"v":1511.1908924330967,"d":"1,511.19 "},{"$f":"Q79","v":{"v":1760.65,"d":"1,760.65 "}},{"v":86532.33624324064,"d":"86,532.34 "}]
[{"$f":"EDATE(A80,1)","v":"2028-07-01"},68,{"v":669331.4367049715,"d":"669,331.44"},{"v":1896.44,"d":"1,896.44 "},{"v":8982.132562883015,"d":"8,982.13 "},{"v":10878.57,"d":"10,878.57 "},{"v":660349.3041420885,"d":"660,349.30 "},{"$nulls":4},{"$f":"EDATE(L80,1)","v":"2028-07-01"},68,{"v":86532.33624324064,"d":"86,532.34"},{"v":245.17,"d":"245.17 "},{"v":1515.4725999616574,"d":"1,515.47 "},{"v":1760.65,"d":"1,760.65 "},{"v":85016.86364327898,"d":"85,016.86 "}]
["2028-08-01",69,{"v":660349.3041420885,"d":"660,349.30"},{"v":1870.99,"d":"1,870.99 "},{"v":9007.58193847785,"d":"9,007.58 "},{"v":10878.57,"d":"10,878.57 "},{"v":651341.7222036107,"d":"651,341.72 "},{"$nulls":4},"2028-08-01",69,{"v":85016.86364327898,"d":"85,016.86"},{"v":240.88,"d":"240.88 "},{"v":1519.766438994882,"d":"1,519.77 "},{"v":1760.65,"d":"1,760.65 "},{"v":83497.0972042841,"d":"83,497.10 "}]
["2028-09-01",70,{"v":651341.7222036107,"d":"651,341.72"},{"v":1845.47,"d":"1,845.47 "},{"v":9033.103420636871,"d":"9,033.10 "},{"v":10878.57,"d":"10,878.57 "},{"v":642308.6187829738,"d":"642,308.62 "},{"$nulls":4},"2028-09-01",70,{"v":83497.0972042841,"d":"83,497.10"},{"v":236.58,"d":"236.58 "},{"v":1524.0724439053674,"d":"1,524.07 "},{"v":1760.65,"d":"1,760.65 "},{"v":81973.02476037873,"d":"81,973.02 "}]
["2028-10-01",71,{"v":642308.6187829738,"d":"642,308.62"},{"v":1819.87,"d":"1,819.87 "},{"v":9058.697213662008,"d":"9,058.70 "},{"v":10878.57,"d":"10,878.57 "},{"v":633249.9215693119,"d":"633,249.92 "},{"$nulls":4},"2028-10-01",71,{"v":81973.02476037873,"d":"81,973.02"},{"v":232.26,"d":"232.26 "},{"v":1528.3906491630994,"d":"1,528.39 "},{"v":1760.65,"d":"1,760.65 "},{"v":80444.63411121562,"d":"80,444.63 "}]
["2028-11-01",72,{"v":633249.9215693119,"d":"633,249.92"},{"v":1794.21,"d":"1,794.21 "},{"v":9084.363522434052,"d":"9,084.36 "},{"v":10878.57,"d":"10,878.57 "},{"v":624165.5580468778,"d":"624,165.56 "},{"$nulls":4},"2028-11-01",72,{"v":80444.63411121562,"d":"80,444.63"},{"v":227.93,"d":"227.93 "},{"v":1532.7210893357283,"d":"1,532.72 "},{"v":1760.65,"d":"1,760.65 "},{"v":78911.9130218799,"d":"78,911.91 "}]
["2028-12-01",73,{"v":624165.5580468778,"d":"624,165.56"},{"v":1768.47,"d":"1,768.47 "},{"v":9110.102552414282,"d":"9,110.10 "},{"v":10878.57,"d":"10,878.57 "},{"v":615055.4554944636,"d":"615,055.46 "},{"$nulls":4},"2028-12-01",73,{"v":78911.9130218799,"d":"78,911.91"},{"v":223.58,"d":"223.58 "},{"v":1537.0637990888463,"d":"1,537.06 "},{"v":1760.65,"d":"1,760.65 "},{"v":77374.84922279105,"d":"77,374.85 "}]
["2029-01-01",74,{"v":615055.4554944636,"d":"615,055.46"},{"v":1742.66,"d":"1,742.66 "},{"v":9135.914509646122,"d":"9,135.91 "},{"v":10878.57,"d":"10,878.57 "},{"v":605919.5409848174,"d":"605,919.54 "},{"$nulls":4},"2029-01-01",74,{"v":77374.84922279105,"d":"77,374.85"},{"v":219.23,"d":"219.23 "},{"v":1541.4188131862645,"d":"1,541.42 "},{"v":1760.65,"d":"1,760.65 "},{"v":75833.43040960479,"d":"75,833.43 "}]
["2029-02-01",75,{"v":605919.5409848174,"d":"605,919.54"},{"v":1716.77,"d":"1,716.77 "},{"v":9161.799600756785,"d":"9,161.80 "},{"v":10878.57,"d":"10,878.57 "},{"v":596757.7413840606,"d":"596,757.74 "},{"$nulls":4},"2029-02-01",75,{"v":75833.43040960479,"d":"75,833.43"},{"v":214.86,"d":"214.86 "},{"v":1545.786166490292,"d":"1,545.79 "},{"v":1760.65,"d":"1,760.65 "},{"v":74287.6442431145,"d":"74,287.64 "}]
["2029-03-01",76,{"v":596757.7413840606,"d":"596,757.74"},{"v":1690.81,"d":"1,690.81 "},{"v":9187.75803295893,"d":"9,187.76 "},{"v":10878.57,"d":"10,878.57 "},{"v":587569.9833511016,"d":"587,569.98 "},{"$nulls":4},"2029-03-01",76,{"v":74287.6442431145,"d":"74,287.64"},{"v":210.48,"d":"210.48 "},{"v":1550.1658939620147,"d":"1,550.17 "},{"v":1760.65,"d":"1,760.65 "},{"v":72737.47834915249,"d":"72,737.48 "}]
["2029-04-01",77,{"v":587569.9833511016,"d":"587,569.98"},{"v":1664.78,"d":"1,664.78 "},{"v":9213.790014052312,"d":"9,213.79 "},{"v":10878.57,"d":"10,878.57 "},{"v":578356.1933370493,"d":"578,356.19 "},{"$nulls":4},"2029-04-01",77,{"v":72737.47834915249,"d":"72,737.48"},{"v":206.09,"d":"206.09 "},{"v":1554.5580306615736,"d":"1,554.56 "},{"v":1760.65,"d":"1,760.65 "},{"v":71182.92031849091,"d":"71,182.92 "}]
["2029-05-01",78,{"v":578356.1933370493,"d":"578,356.19"},{"v":1638.68,"d":"1,638.68 "},{"v":9239.895752425462,"d":"9,239.90 "},{"v":10878.57,"d":"10,878.57 "},{"v":569116.2975846239,"d":"569,116.30 "},{"$nulls":4},"2029-05-01",78,{"v":71182.92031849091,"d":"71,182.92"},{"v":201.68,"d":"201.68 "},{"v":1558.9626117484481,"d":"1,558.96 "},{"v":1760.65,"d":"1,760.65 "},{"v":69623.95770674247,"d":"69,623.96 "}]
["2029-06-01",79,{"v":569116.2975846239,"d":"569,116.30"},{"v":1612.5,"d":"1,612.50 "},{"v":9266.075457057334,"d":"9,266.08 "},{"v":10878.57,"d":"10,878.57 "},{"v":559850.2221275666,"d":"559,850.22 "},{"$nulls":4},"2029-06-01",79,{"v":69623.95770674247,"d":"69,623.96"},{"v":197.27,"d":"197.27 "},{"v":1563.3796724817355,"d":"1,563.38 "},{"v":1760.65,"d":"1,760.65 "},{"v":68060.57803426073,"d":"68,060.58 "}]
["2029-07-01",80,{"v":559850.2221275666,"d":"559,850.22"},{"v":1586.24,"d":"1,586.24 "},{"v":9292.329337518995,"d":"9,292.33 "},{"v":10878.57,"d":"10,878.57 "},{"v":550557.8927900476,"d":"550,557.89 "},{"$nulls":4},"2029-07-01",80,{"v":68060.57803426073,"d":"68,060.58"},{"v":192.84,"d":"192.84 "},{"v":1567.8092482204336,"d":"1,567.81 "},{"v":1760.65,"d":"1,760.65 "},{"v":66492.7687860403,"d":"66,492.77 "}]
["2029-08-01",81,{"v":550557.8927900476,"d":"550,557.89"},{"v":1559.91,"d":"1,559.91 "},{"v":9318.657603975302,"d":"9,318.66 "},{"v":10878.57,"d":"10,878.57 "},{"v":541239.2351860723,"d":"541,239.24 "},{"$nulls":4},"2029-08-01",81,{"v":66492.7687860403,"d":"66,492.77"},{"v":188.4,"d":"188.40 "},{"v":1572.251374423725,"d":"1,572.25 "},{"v":1760.65,"d":"1,760.65 "},{"v":64920.51741161657,"d":"64,920.52 "}]
["2029-09-01",82,{"v":541239.2351860723,"d":"541,239.24"},{"v":1533.51,"d":"1,533.51 "},{"v":9345.060467186564,"d":"9,345.06 "},{"v":10878.57,"d":"10,878.57 "},{"v":531894.1747188857,"d":"531,894.17 "},{"$nulls":4},"2029-09-01",82,{"v":64920.51741161657,"d":"64,920.52"},{"v":183.94,"d":"183.94 "},{"v":1576.706086651259,"d":"1,576.71 "},{"v":1760.65,"d":"1,760.65 "},{"v":63343.81132496531,"d":"63,343.81 "}]
["2029-10-01",83,{"v":531894.1747188857,"d":"531,894.17"},{"v":1507.03,"d":"1,507.03 "},{"v":9371.53813851026,"d":"9,371.54 "},{"v":10878.57,"d":"10,878.57 "},{"v":522522.63658037543,"d":"522,522.64 "},{"$nulls":4},"2029-10-01",83,{"v":63343.81132496531,"d":"63,343.81"},{"v":179.47,"d":"179.47 "},{"v":1581.1734205634377,"d":"1,581.17 "},{"v":1760.65,"d":"1,760.65 "},{"v":61762.637904401876,"d":"61,762.64 "}]
["2029-11-01",84,{"v":522522.63658037543,"d":"522,522.64"},{"v":1480.48,"d":"1,480.48 "},{"v":9398.090829902705,"d":"9,398.09 "},{"v":10878.57,"d":"10,878.57 "},{"v":513124.54575047275,"d":"513,124.55 "},{"$nulls":4},"2029-11-01",84,{"v":61762.637904401876,"d":"61,762.64"},{"v":174.99,"d":"174.99 "},{"v":1585.6534119217006,"d":"1,585.65 "},{"v":1760.65,"d":"1,760.65 "},{"v":60176.98449248017,"d":"60,176.98 "}]
["2029-12-01",85,{"v":513124.54575047275,"d":"513,124.55"},{"v":1453.85,"d":"1,453.85 "},{"v":9424.718753920763,"d":"9,424.72 "},{"v":10878.57,"d":"10,878.57 "},{"v":503699.826996552,"d":"503,699.83 "},{"$nulls":4},"2029-12-01",85,{"v":60176.98449248017,"d":"60,176.98"},{"v":170.5,"d":"170.50 "},{"v":1590.146096588812,"d":"1,590.15 "},{"v":1760.65,"d":"1,760.65 "},{"v":58586.83839589136,"d":"58,586.84 "}]
["2030-01-01",86,{"v":503699.826996552,"d":"503,699.83"},{"v":1427.15,"d":"1,427.15 "},{"v":9451.42212372354,"d":"9,451.42 "},{"v":10878.57,"d":"10,878.57 "},{"v":494248.40487282845,"d":"494,248.40 "},{"$nulls":4},"2030-01-01",86,{"v":58586.83839589136,"d":"58,586.84"},{"v":166,"d":"166.00 "},{"v":1594.651510529147,"d":"1,594.65 "},{"v":1760.65,"d":"1,760.65 "},{"v":56992.186885362215,"d":"56,992.19 "}]
["2030-02-01",87,{"v":494248.40487282845,"d":"494,248.40"},{"v":1400.37,"d":"1,400.37 "},{"v":9478.201153074087,"d":"9,478.20 "},{"v":10878.57,"d":"10,878.57 "},{"v":484770.20371975435,"d":"484,770.20 "},{"$nulls":4},"2030-02-01",87,{"v":56992.186885362215,"d":"56,992.19"},{"v":161.48,"d":"161.48 "},{"v":1599.1696898089795,"d":"1,599.17 "},{"v":1760.65,"d":"1,760.65 "},{"v":55393.017195553235,"d":"55,393.02 "}]
["2030-03-01",88,{"v":484770.20371975435,"d":"484,770.20"},{"v":1373.52,"d":"1,373.52 "},{"v":9505.056056341133,"d":"9,505.06 "},{"v":10878.57,"d":"10,878.57 "},{"v":475265.1476634132,"d":"475,265.15 "},{"$nulls":4},"2030-03-01",88,{"v":55393.017195553235,"d":"55,393.02"},{"v":156.95,"d":"156.95 "},{"v":1603.7006705967717,"d":"1,603.70 "},{"v":1760.65,"d":"1,760.65 "},{"v":53789.31652495646,"d":"53,789.32 "}]
["2030-04-01",89,{"v":475265.1476634132,"d":"475,265.15"},{"v":1346.58,"d":"1,346.58 "},{"v":9531.987048500765,"d":"9,531.99 "},{"v":10878.57,"d":"10,878.57 "},{"v":465733.16061491246,"d":"465,733.16 "},{"$nulls":4},"2030-04-01",89,{"v":53789.31652495646,"d":"53,789.32"},{"v":152.4,"d":"152.40 "},{"v":1608.2444891634625,"d":"1,608.24 "},{"v":1760.65,"d":"1,760.65 "},{"v":52181.072035793,"d":"52,181.07 "}]
["2030-05-01",90,{"v":465733.16061491246,"d":"465,733.16"},{"v":1319.58,"d":"1,319.58 "},{"v":9558.994345138184,"d":"9,558.99 "},{"v":10878.57,"d":"10,878.57 "},{"v":456174.16626977426,"d":"456,174.17 "},{"$nulls":4},"2030-05-01",90,{"v":52181.072035793,"d":"52,181.07"},{"v":147.85,"d":"147.85 "},{"v":1612.801181882759,"d":"1,612.80 "},{"v":1760.65,"d":"1,760.65 "},{"v":50568.27085391024,"d":"50,568.27 "}]
["2030-06-01",91,{"v":456174.16626977426,"d":"456,174.17"},{"v":1292.49,"d":"1,292.49 "},{"v":9586.078162449408,"d":"9,586.08 "},{"v":10878.57,"d":"10,878.57 "},{"v":446588.08810732485,"d":"446,588.09 "},{"$nulls":4},"2030-06-01",91,{"v":50568.27085391024,"d":"50,568.27"},{"v":143.28,"d":"143.28 "},{"v":1617.3707852314267,"d":"1,617.37 "},{"v":1760.65,"d":"1,760.65 "},{"v":48950.90006867881,"d":"48,950.90 "}]
["2030-07-01",92,{"v":446588.08810732485,"d":"446,588.09"},{"v":1265.33,"d":"1,265.33 "},{"v":9613.238717243015,"d":"9,613.24 "},{"v":10878.57,"d":"10,878.57 "},{"v":436974.8493900818,"d":"436,974.85 "},{"$nulls":4},"2030-07-01",92,{"v":48950.90006867881,"d":"48,950.90"},{"v":138.69,"d":"138.69 "},{"v":1621.9533357895825,"d":"1,621.95 "},{"v":1760.65,"d":"1,760.65 "},{"v":47328.94673288923,"d":"47,328.95 "}]
["2030-08-01",93,{"v":436974.8493900818,"d":"436,974.85"},{"v":1238.1,"d":"1,238.10 "},{"v":9640.47622694187,"d":"9,640.48 "},{"v":10878.57,"d":"10,878.57 "},{"v":427334.37316314,"d":"427,334.37 "},{"$nulls":4},"2030-08-01",93,{"v":47328.94673288923,"d":"47,328.95"},{"v":134.1,"d":"134.10 "},{"v":1626.5488702409866,"d":"1,626.55 "},{"v":1760.65,"d":"1,760.65 "},{"v":45702.39786264824,"d":"45,702.40 "}]
["2030-09-01",94,{"v":427334.37316314,"d":"427,334.37"},{"v":1210.78,"d":"1,210.78 "},{"v":9667.790909584872,"d":"9,667.79 "},{"v":10878.57,"d":"10,878.57 "},{"v":417666.5822535551,"d":"417,666.58 "},{"$nulls":4},"2030-09-01",94,{"v":45702.39786264824,"d":"45,702.40"},{"v":129.49,"d":"129.49 "},{"v":1631.1574253733359,"d":"1,631.16 "},{"v":1760.65,"d":"1,760.65 "},{"v":44071.24043727491,"d":"44,071.24 "}]
["2030-10-01",95,{"v":417666.5822535551,"d":"417,666.58"},{"v":1183.39,"d":"1,183.39 "},{"v":9695.182983828696,"d":"9,695.18 "},{"v":10878.57,"d":"10,878.57 "},{"v":407971.3992697264,"d":"407,971.40 "},{"$nulls":4},"2030-10-01",95,{"v":44071.24043727491,"d":"44,071.24"},{"v":124.87,"d":"124.87 "},{"v":1635.7790380785602,"d":"1,635.78 "},{"v":1760.65,"d":"1,760.65 "},{"v":42435.46139919635,"d":"42,435.46 "}]
["2030-11-01",96,{"v":407971.3992697264,"d":"407,971.40"},{"v":1155.92,"d":"1,155.92 "},{"v":9722.652668949544,"d":"9,722.65 "},{"v":10878.57,"d":"10,878.57 "},{"v":398248.74660077685,"d":"398,248.75 "},{"$nulls":4},"2030-11-01",96,{"v":42435.46139919635,"d":"42,435.46"},{"v":120.23,"d":"120.23 "},{"v":1640.4137453531164,"d":"1,640.41 "},{"v":1760.65,"d":"1,760.65 "},{"v":40795.047653843234,"d":"40,795.05 "}]
["2030-12-01",97,{"v":398248.74660077685,"d":"398,248.75"},{"v":1128.37,"d":"1,128.37 "},{"v":9750.200184844902,"d":"9,750.20 "},{"v":10878.57,"d":"10,878.57 "},{"v":388498.54641593195,"d":"388,498.55 "},{"$nulls":4},"2030-12-01",97,{"v":40795.047653843234,"d":"40,795.05"},{"v":115.59,"d":"115.59 "},{"v":1645.0615842982834,"d":"1,645.06 "},{"v":1760.65,"d":"1,760.65 "},{"v":39149.98606954495,"d":"39,149.99 "}]
["2031-01-01",98,{"v":388498.54641593195,"d":"388,498.55"},{"v":1100.75,"d":"1,100.75 "},{"v":9777.825752035294,"d":"9,777.83 "},{"v":10878.57,"d":"10,878.57 "},{"v":378720.72066389665,"d":"378,720.72 "},{"$nulls":4},"2031-01-01",98,{"v":39149.98606954495,"d":"39,149.99"},{"v":110.92,"d":"110.92 "},{"v":1649.722592120462,"d":"1,649.72 "},{"v":1760.65,"d":"1,760.65 "},{"v":37500.263477424494,"d":"37,500.26 "}]
["2031-02-01",99,{"v":378720.72066389665,"d":"378,720.72"},{"v":1073.04,"d":"1,073.04 "},{"v":9805.529591666062,"d":"9,805.53 "},{"v":10878.57,"d":"10,878.57 "},{"v":368915.1910722306,"d":"368,915.19 "},{"$nulls":4},"2031-02-01",99,{"v":37500.263477424494,"d":"37,500.26"},{"v":106.25,"d":"106.25 "},{"v":1654.3968061314697,"d":"1,654.40 "},{"v":1760.65,"d":"1,760.65 "},{"v":35845.86667129303,"d":"35,845.87 "}]
["2031-03-01",100,{"v":368915.1910722306,"d":"368,915.19"},{"v":1045.26,"d":"1,045.26 "},{"v":9833.311925509115,"d":"9,833.31 "},{"v":10878.57,"d":"10,878.57 "},{"v":359081.87914672145,"d":"359,081.88 "},{"$nulls":4},"2031-03-01",100,{"v":35845.86667129303,"d":"35,845.87"},{"v":101.56,"d":"101.56 "},{"v":1659.0842637488422,"d":"1,659.08 "},{"v":1760.65,"d":"1,760.65 "},{"v":34186.78240754419,"d":"34,186.78 "}]
["2031-04-01",101,{"v":359081.87914672145,"d":"359,081.88"},{"v":1017.4,"d":"1,017.40 "},{"v":9861.172975964724,"d":"9,861.17 "},{"v":10878.57,"d":"10,878.57 "},{"v":349220.7061707567,"d":"349,220.71 "},{"$nulls":4},"2031-04-01",101,{"v":34186.78240754419,"d":"34,186.78"},{"v":96.86,"d":"96.86 "},{"v":1663.7850024961306,"d":"1,663.79 "},{"v":1760.65,"d":"1,760.65 "},{"v":32522.99740504806,"d":"32,523.00 "}]
["2031-05-01",102,{"v":349220.7061707567,"d":"349,220.71"},{"v":989.46,"d":"989.46 "},{"v":9889.11296606329,"d":"9,889.11 "},{"v":10878.57,"d":"10,878.57 "},{"v":339331.5932046934,"d":"339,331.59 "},{"$nulls":4},"2031-05-01",102,{"v":32522.99740504806,"d":"32,523.00"},{"v":92.15,"d":"92.15 "},{"v":1668.499060003203,"d":"1,668.50 "},{"v":1760.65,"d":"1,760.65 "},{"v":30854.498345044856,"d":"30,854.50 "}]
["2031-06-01",103,{"v":339331.5932046934,"d":"339,331.59"},{"v":961.44,"d":"961.44 "},{"v":9917.132119467138,"d":"9,917.13 "},{"v":10878.57,"d":"10,878.57 "},{"v":329414.46108522627,"d":"329,414.46 "},{"$nulls":4},"2031-06-01",103,{"v":30854.498345044856,"d":"30,854.50"},{"v":87.42,"d":"87.42 "},{"v":1673.2264740065455,"d":"1,673.23 "},{"v":1760.65,"d":"1,760.65 "},{"v":29181.271871038312,"d":"29,181.27 "}]
["2031-07-01",104,{"v":329414.46108522627,"d":"329,414.46"},{"v":933.34,"d":"933.34 "},{"v":9945.230660472293,"d":"9,945.23 "},{"v":10878.57,"d":"10,878.57 "},{"v":319469.230424754,"d":"319,469.23 "},{"$nulls":4},"2031-07-01",104,{"v":29181.271871038312,"d":"29,181.27"},{"v":82.68,"d":"82.68 "},{"v":1677.9672823495637,"d":"1,677.97 "},{"v":1760.65,"d":"1,760.65 "},{"v":27503.30458868875,"d":"27,503.30 "}]
["2031-08-01",105,{"v":319469.230424754,"d":"319,469.23"},{"v":905.16,"d":"905.16 "},{"v":9973.408814010298,"d":"9,973.41 "},{"v":10878.57,"d":"10,878.57 "},{"v":309495.82161074365,"d":"309,495.82 "},{"$nulls":4},"2031-08-01",105,{"v":27503.30458868875,"d":"27,503.30"},{"v":77.93,"d":"77.93 "},{"v":1682.7215229828876,"d":"1,682.72 "},{"v":1760.65,"d":"1,760.65 "},{"v":25820.58306570586,"d":"25,820.58 "}]
["2031-09-01",106,{"v":309495.82161074365,"d":"309,495.82"},{"v":876.9,"d":"876.90 "},{"v":10001.666805649995,"d":"10,001.67 "},{"v":10878.57,"d":"10,878.57 "},{"v":299494.15480509365,"d":"299,494.15 "},{"$nulls":4},"2031-09-01",106,{"v":25820.58306570586,"d":"25,820.58"},{"v":73.16,"d":"73.16 "},{"v":1687.4892339646726,"d":"1,687.49 "},{"v":1760.65,"d":"1,760.65 "},{"v":24133.09383174119,"d":"24,133.09 "}]
["2031-10-01",107,{"v":299494.15480509365,"d":"299,494.15"},{"v":848.57,"d":"848.57 "},{"v":10030.004861599336,"d":"10,030.00 "},{"v":10878.57,"d":"10,878.57 "},{"v":289464.1499434943,"d":"289,464.15 "},{"$nulls":4},"2031-10-01",107,{"v":24133.09383174119,"d":"24,133.09"},{"v":68.38,"d":"68.38 "},{"v":1692.2704534609059,"d":"1,692.27 "},{"v":1760.65,"d":"1,760.65 "},{"v":22440.82337828028,"d":"22,440.82 "}]
["2031-11-01",108,{"v":289464.1499434943,"d":"289,464.15"},{"v":820.15,"d":"820.15 "},{"v":10058.423208707201,"d":"10,058.42 "},{"v":10878.57,"d":"10,878.57 "},{"v":279405.7267347871,"d":"279,405.73 "},{"$nulls":4},"2031-11-01",108,{"v":22440.82337828028,"d":"22,440.82"},{"v":63.58,"d":"63.58 "},{"v":1697.0652197457116,"d":"1,697.07 "},{"v":1760.65,"d":"1,760.65 "},{"v":20743.75815853457,"d":"20,743.76 "}]
["2031-12-01",109,{"v":279405.7267347871,"d":"279,405.73"},{"v":791.65,"d":"791.65 "},{"v":10086.922074465205,"d":"10,086.92 "},{"v":10878.57,"d":"10,878.57 "},{"v":269318.8046603219,"d":"269,318.80 "},{"$nulls":4},"2031-12-01",109,{"v":20743.75815853457,"d":"20,743.76"},{"v":58.77,"d":"58.77 "},{"v":1701.873571201658,"d":"1,701.87 "},{"v":1760.65,"d":"1,760.65 "},{"v":19041.884587332912,"d":"19,041.88 "}]
["2032-01-01",110,{"v":269318.8046603219,"d":"269,318.80"},{"v":763.07,"d":"763.07 "},{"v":10115.501687009522,"d":"10,115.50 "},{"v":10878.57,"d":"10,878.57 "},{"v":259203.30297331238,"d":"259,203.30 "},{"$nulls":4},"2032-01-01",110,{"v":19041.884587332912,"d":"19,041.88"},{"v":53.95,"d":"53.95 "},{"v":1706.6955463200627,"d":"1,706.70 "},{"v":1760.65,"d":"1,760.65 "},{"v":17335.18904101285,"d":"17,335.19 "}]
["2032-02-01",111,{"v":259203.30297331238,"d":"259,203.30"},{"v":734.41,"d":"734.41 "},{"v":10144.162275122717,"d":"10,144.16 "},{"v":10878.57,"d":"10,878.57 "},{"v":249059.14069818967,"d":"249,059.14 "},{"$nulls":4},"2032-02-01",111,{"v":17335.18904101285,"d":"17,335.19"},{"v":49.12,"d":"49.12 "},{"v":1711.531183701303,"d":"1,711.53 "},{"v":1760.65,"d":"1,760.65 "},{"v":15623.657857311548,"d":"15,623.66 "}]
["2032-03-01",112,{"v":249059.14069818967,"d":"249,059.14"},{"v":705.67,"d":"705.67 "},{"v":10172.904068235564,"d":"10,172.90 "},{"v":10878.57,"d":"10,878.57 "},{"v":238886.2366299541,"d":"238,886.24 "},{"$nulls":4},"2032-03-01",112,{"v":15623.657857311548,"d":"15,623.66"},{"v":44.27,"d":"44.27 "},{"v":1716.380522055123,"d":"1,716.38 "},{"v":1760.65,"d":"1,760.65 "},{"v":13907.277335256425,"d":"13,907.28 "}]
["2032-04-01",113,{"v":238886.2366299541,"d":"238,886.24"},{"v":676.84,"d":"676.84 "},{"v":10201.727296428899,"d":"10,201.73 "},{"v":10878.57,"d":"10,878.57 "},{"v":228684.5093335252,"d":"228,684.51 "},{"$nulls":4},"2032-04-01",113,{"v":13907.277335256425,"d":"13,907.28"},{"v":39.4,"d":"39.40 "},{"v":1721.2436002009463,"d":"1,721.24 "},{"v":1760.65,"d":"1,760.65 "},{"v":12186.03373505548,"d":"12,186.03 "}]
["2032-05-01",114,{"v":228684.5093335252,"d":"228,684.51"},{"v":647.94,"d":"647.94 "},{"v":10230.632190435448,"d":"10,230.63 "},{"v":10878.57,"d":"10,878.57 "},{"v":218453.87714308975,"d":"218,453.88 "},{"$nulls":4},"2032-05-01",114,{"v":12186.03373505548,"d":"12,186.03"},{"v":34.53,"d":"34.53 "},{"v":1726.1204570681818,"d":"1,726.12 "},{"v":1760.65,"d":"1,760.65 "},{"v":10459.913277987298,"d":"10,459.91 "}]
["2032-06-01",115,{"v":218453.87714308975,"d":"218,453.88"},{"v":618.95,"d":"618.95 "},{"v":10259.61898164168,"d":"10,259.62 "},{"v":10878.57,"d":"10,878.57 "},{"v":208194.25816144806,"d":"208,194.26 "},{"$nulls":4},"2032-06-01",115,{"v":10459.913277987298,"d":"10,459.91"},{"v":29.64,"d":"29.64 "},{"v":1731.011131696542,"d":"1,731.01 "},{"v":1760.65,"d":"1,760.65 "},{"v":8728.902146290757,"d":"8,728.90 "}]
["2032-07-01",116,{"v":208194.25816144806,"d":"208,194.26"},{"v":589.88,"d":"589.88 "},{"v":10288.687902089665,"d":"10,288.69 "},{"v":10878.57,"d":"10,878.57 "},{"v":197905.57025935838,"d":"197,905.57 "},{"$nulls":4},"2032-07-01",116,{"v":8728.902146290757,"d":"8,728.90"},{"v":24.73,"d":"24.73 "},{"v":1735.9156632363486,"d":"1,735.92 "},{"v":1760.65,"d":"1,760.65 "},{"v":6992.986483054408,"d":"6,992.99 "}]
["2032-08-01",117,{"v":197905.57025935838,"d":"197,905.57"},{"v":560.73,"d":"560.73 "},{"v":10317.839184478918,"d":"10,317.84 "},{"v":10878.57,"d":"10,878.57 "},{"v":187587.73107487947,"d":"187,587.73 "},{"$nulls":4},"2032-08-01",117,{"v":6992.986483054408,"d":"6,992.99"},{"v":19.81,"d":"19.81 "},{"v":1740.8340909488518,"d":"1,740.83 "},{"v":1760.65,"d":"1,760.65 "},{"v":5252.152392105557,"d":"5,252.15 "}]
["2032-09-01",118,{"v":187587.73107487947,"d":"187,587.73"},{"v":531.5,"d":"531.50 "},{"v":10347.073062168276,"d":"10,347.07 "},{"v":10878.57,"d":"10,878.57 "},{"v":177240.65801271118,"d":"177,240.66 "},{"$nulls":4},"2032-09-01",118,{"v":5252.152392105557,"d":"5,252.15"},{"v":14.88,"d":"14.88 "},{"v":1745.7664542065402,"d":"1,745.77 "},{"v":1760.65,"d":"1,760.65 "},{"v":3506.3859378990164,"d":"3,506.39 "}]
["2032-10-01",119,{"v":177240.65801271118,"d":"177,240.66"},{"v":502.18,"d":"502.18 "},{"v":10376.389769177753,"d":"10,376.39 "},{"v":10878.57,"d":"10,878.57 "},{"v":166864.26824353344,"d":"166,864.27 "},{"$nulls":4},"2032-10-01",119,{"v":3506.3859378990164,"d":"3,506.39"},{"v":9.93,"d":"9.93 "},{"v":1750.7127924934587,"d":"1,750.71 "},{"v":1760.65,"d":"1,760.65 "},{"v":1755.6731454055578,"d":"1,755.67 "}]
["2032-11-01",120,{"v":166864.26824353344,"d":"166,864.27"},{"$f":"ROUND(C133*$E$10/12,2)","v":{"v":472.78,"d":"472.78 "}},{"$f":"C133-E9","v":{"v":10405.789540190948,"d":"10,405.79 "}},{"$f":"D133+E133","v":{"v":10878.569540190949,"d":"10,878.57 "}},{"v":156458.4787033425,"d":"156,458.48 "},{"$nulls":4},"2032-11-01",120,{"v":1755.6731454055578,"d":"1,755.67"},{"v":4.97,"d":"4.97 "},{"$f":"N133-P9","v":{"v":1755.6731454055578,"d":"1,755.67 "}},{"$f":"O133+P133","v":{"v":1760.6431454055578,"d":"1,760.64 "}},{"v":0,"d":"0.00 "}]

{"sheet":"Annuiteedigraafik TS","index":3,"n_rows":133,"n_cols":18,"rows_kept":133}
[]
[]
[]
[null,"Kapitalikomponendi annuiteetmaksegraafik - ",{"$nulls":3},"Akadeemia tn 2, Pärnu",{"$nulls":6},"Üürnikuspetsiifilise investeeringu annuiteetmaksegraafik"]
[]
[null,"Maksete algus",null,null,"2022-12-01",{"$nulls":7},"Maksete algus",null,null,{"$f":"E6","v":"2022-12-01"}]
[null,"Maksete arv",null,null,120,"kuud",{"$nulls":6},"Maksete arv",null,null,{"$f":"E7","v":120},"kuud"]
[null,"Kapitali algväärtus",null,{"$f":"E6-1","v":"2022-11-30"},{"v":112036.24172957648,"d":"112,036.24"},"EUR (km-ta)",{"$nulls":6},"Üürniku spetsiifiline algväärtus",null,{"$f":"P6-1","v":"2022-11-30"},{"v":80130.15445739993,"d":"80,130"},"EUR (km-ta)"]
[null,"Kapitali lõppväärtus",null,{"$f":"EDATE(D8,E7)","v":"2032-11-30"},0,"EUR (km-ta)",{"$nulls":6},"Üürniku spetsiifiline lõppväärtus",null,{"$f":"EDATE(O8,P7)","v":"2032-11-30"},0,"EUR (km-ta)"]
[null,"Kapitali tulumäär 2022 I pa",null,null,{"v":0.034,"d":"3.4%"},{"$nulls":7},"Kapitali tulumäär 2022 I pa",null,null,{"v":0.034,"d":"3.4%"}]
[]
[]
["Kuupäev","Jrk nr","Algjääk","Intress","Põhiosa","Kap.komponent","Lõppjääk",{"$nulls":4},"Kuupäev","Jrk nr","Algjääk","Intress","Põhiosa","Kap.komponent","Lõppjääk"]
[{"$f":"E6","v":"2022-12-01"},1,{"$f":"E8","v":{"v":112036.24172957648,"d":"112,036.24"}},{"$f":"ROUND(C14*$E$10/12,2)","v":{"v":317.44,"d":"317.44 "}},{"$f":"PPMT($E$10/12,B14,$E$7,-$E$8,$E$9,0)","v":{"v":785.2034601539467,"d":"785.20 "}},{"$f":"ROUND(PMT($E$10/12,E7,-E8,E9),2)","v":{"v":1102.64,"d":"1,102.64 "}},{"$f":"C14-E14","v":{"v":111251.03826942253,"d":"111,251.04 "}},{"$nulls":4},{"$f":"P6","v":"2022-12-01"},1,{"$f":"P8","v":{"v":80130.15445739993,"d":"80,130.15"}},{"$f":"ROUND(N14*$P$10/12,2)","v":{"v":227.04,"d":"227.04 "}},{"$f":"PPMT($P$10/12,M14,$P$7,-$P$8,$P$9,0)","v":{"v":561.5903708595282,"d":"561.59 "}},{"$f":"ROUND(PMT($P$10/12,P7,-P8,P9),2)","v":{"v":788.63,"d":"788.63 "}},{"$f":"N14-P14","v":{"v":79568.5640865404,"d":"79,568.56 "}}]
[{"$f":"EDATE(A14,1)","v":"2023-01-01"},2,{"$f":"G14","v":{"v":111251.03826942253,"d":"111,251.04"}},{"$f":"ROUND(C15*$E$10/12,2)","v":{"v":315.21,"d":"315.21 "}},{"v":787.4282032910494,"d":"787.43 "},{"$f":"F14","v":{"v":1102.64,"d":"1,102.64 "}},{"$f":"C15-E15","v":{"v":110463.61006613147,"d":"110,463.61 "}},{"$nulls":4},{"$f":"EDATE(L14,1)","v":"2023-01-01"},2,{"$f":"R14","v":{"v":79568.5640865404,"d":"79,568.56"}},{"$f":"ROUND(N15*$P$10/12,2)","v":{"v":225.44,"d":"225.44 "}},{"$f":"PPMT($P$10/12,M15,$P$7,-$P$8,$P$9,0)","v":{"v":563.1815435769636,"d":"563.18 "}},{"$f":"Q14","v":{"v":788.63,"d":"788.63 "}},{"$f":"N15-P15","v":{"v":79005.38254296343,"d":"79,005.38 "}}]
[{"$f":"EDATE(A15,1)","v":"2023-02-01"},3,{"$f":"G15","v":{"v":110463.61006613147,"d":"110,463.61"}},{"v":312.98,"d":"312.98 "},{"v":789.6592498670408,"d":"789.66 "},{"$f":"F15","v":{"v":1102.64,"d":"1,102.64 "}},{"v":109673.95081626443,"d":"109,673.95 "},{"$nulls":4},{"$f":"EDATE(L15,1)","v":"2023-02-01"},3,{"$f":"R15","v":{"v":79005.38254296343,"d":"79,005.38"}},{"v":223.85,"d":"223.85 "},{"v":564.7772246170983,"d":"564.78 "},{"$f":"Q15","v":{"v":788.63,"d":"788.63 "}},{"v":78440.60531834634,"d":"78,440.61 "}]
[{"$f":"EDATE(A16,1)","v":"2023-03-01"},4,{"$f":"G16","v":{"v":109673.95081626443,"d":"109,673.95"}},{"v":310.74,"d":"310.74 "},{"v":791.896617741664,"d":"791.90 "},{"v":1102.64,"d":"1,102.64 "},{"v":108882.05419852278,"d":"108,882.05 "},{"$nulls":4},{"$f":"EDATE(L16,1)","v":"2023-03-01"},4,{"$f":"R16","v":{"v":78440.60531834634,"d":"78,440.61"}},{"v":222.25,"d":"222.25 "},{"v":566.3774267535134,"d":"566.38 "},{"v":788.63,"d":"788.63 "},{"v":77874.22789159282,"d":"77,874.23 "}]
["2023-04-01",5,{"v":108882.05419852278,"d":"108,882.05"},{"v":308.5,"d":"308.50 "},{"v":794.1403248252655,"d":"794.14 "},{"v":1102.64,"d":"1,102.64 "},{"v":108087.91387369751,"d":"108,087.91 "},{"$nulls":4},"2023-04-01",5,{"v":77874.22789159282,"d":"77,874.23"},{"v":220.64,"d":"220.64 "},{"v":567.9821627959816,"d":"567.98 "},{"v":788.63,"d":"788.63 "},{"v":77306.24572879684,"d":"77,306.25 "}]
["2023-05-01",6,{"v":108087.91387369751,"d":"108,087.91"},{"v":306.25,"d":"306.25 "},{"v":796.390389078937,"d":"796.39 "},{"v":1102.64,"d":"1,102.64 "},{"v":107291.52348461858,"d":"107,291.52 "},{"$nulls":4},"2023-05-01",6,{"v":77306.24572879684,"d":"77,306.25"},{"v":219.03,"d":"219.03 "},{"v":569.5914455905703,"d":"569.59 "},{"v":788.63,"d":"788.63 "},{"v":76736.65428320627,"d":"76,736.65 "}]
["2023-06-01",7,{"v":107291.52348461858,"d":"107,291.52"},{"v":303.99,"d":"303.99 "},{"v":798.6468285146607,"d":"798.65 "},{"v":1102.64,"d":"1,102.64 "},{"v":106492.87665610392,"d":"106,492.88 "},{"$nulls":4},"2023-06-01",7,{"v":76736.65428320627,"d":"76,736.65"},{"v":217.42,"d":"217.42 "},{"v":571.2052880197435,"d":"571.21 "},{"v":788.63,"d":"788.63 "},{"v":76165.44899518653,"d":"76,165.45 "}]
[{"$f":"EDATE(A20,1)","v":"2023-07-01"},8,{"v":106492.87665610392,"d":"106,492.88"},{"v":301.73,"d":"301.73 "},{"v":800.9096611954523,"d":"800.91 "},{"v":1102.64,"d":"1,102.64 "},{"v":105691.96699490846,"d":"105,691.97 "},{"$nulls":4},{"$f":"EDATE(L20,1)","v":"2023-07-01"},8,{"v":76165.44899518653,"d":"76,165.45"},{"v":215.8,"d":"215.80 "},{"v":572.8237030024662,"d":"572.82 "},{"v":788.63,"d":"788.63 "},{"v":75592.62529218406,"d":"75,592.63 "}]
["2023-08-01",9,{"v":105691.96699490846,"d":"105,691.97"},{"v":299.46,"d":"299.46 "},{"v":803.178905235506,"d":"803.18 "},{"v":1102.64,"d":"1,102.64 "},{"v":104888.78808967296,"d":"104,888.79 "},{"$nulls":4},"2023-08-01",9,{"v":75592.62529218406,"d":"75,592.63"},{"v":214.18,"d":"214.18 "},{"v":574.4467034943065,"d":"574.45 "},{"v":788.63,"d":"788.63 "},{"v":75018.17858868976,"d":"75,018.18 "}]
["2023-09-01",10,{"v":104888.78808967296,"d":"104,888.79"},{"v":297.18,"d":"297.18 "},{"v":805.4545788003398,"d":"805.45 "},{"v":1102.64,"d":"1,102.64 "},{"v":104083.33351087262,"d":"104,083.33 "},{"$nulls":4},"2023-09-01",10,{"v":75018.17858868976,"d":"75,018.18"},{"v":212.55,"d":"212.55 "},{"v":576.0743024875404,"d":"576.07 "},{"v":788.63,"d":"788.63 "},{"v":74442.10428620222,"d":"74,442.10 "}]
["2023-10-01",11,{"v":104083.33351087262,"d":"104,083.33"},{"v":294.9,"d":"294.90 "},{"v":807.7367001069408,"d":"807.74 "},{"v":1102.64,"d":"1,102.64 "},{"v":103275.59681076568,"d":"103,275.60 "},{"$nulls":4},"2023-10-01",11,{"v":74442.10428620222,"d":"74,442.10"},{"v":210.92,"d":"210.92 "},{"v":577.7065130112551,"d":"577.71 "},{"v":788.63,"d":"788.63 "},{"v":73864.39777319095,"d":"73,864.40 "}]
["2023-11-01",12,{"v":103275.59681076568,"d":"103,275.60"},{"v":292.61,"d":"292.61 "},{"v":810.0252874239105,"d":"810.03 "},{"v":1102.64,"d":"1,102.64 "},{"v":102465.57152334177,"d":"102,465.57 "},{"$nulls":4},"2023-11-01",12,{"v":73864.39777319095,"d":"73,864.40"},{"v":209.28,"d":"209.28 "},{"v":579.3433481314536,"d":"579.34 "},{"v":788.63,"d":"788.63 "},{"v":73285.0544250595,"d":"73,285.05 "}]
["2023-12-01",13,{"v":102465.57152334177,"d":"102,465.57"},{"v":290.32,"d":"290.32 "},{"v":812.3203590716116,"d":"812.32 "},{"v":1102.64,"d":"1,102.64 "},{"v":101653.25116427016,"d":"101,653.25 "},{"$nulls":4},"2023-12-01",13,{"v":73285.0544250595,"d":"73,285.05"},{"v":207.64,"d":"207.64 "},{"v":580.9848209511593,"d":"580.98 "},{"v":788.63,"d":"788.63 "},{"v":72704.06960410834,"d":"72,704.07 "}]
["2024-01-01",14,{"v":101653.25116427016,"d":"101,653.25"},{"v":288.02,"d":"288.02 "},{"v":814.6219334223147,"d":"814.62 "},{"v":1102.64,"d":"1,102.64 "},{"v":100838.62923084784,"d":"100,838.63 "},{"$nulls":4},"2024-01-01",14,{"v":72704.06960410834,"d":"72,704.07"},{"v":205.99,"d":"205.99 "},{"v":582.630944610521,"d":"582.63 "},{"v":788.63,"d":"788.63 "},{"v":72121.43865949783,"d":"72,121.44 "}]
["2024-02-01",15,{"v":100838.62923084784,"d":"100,838.63"},{"v":285.71,"d":"285.71 "},{"v":816.9300289003443,"d":"816.93 "},{"v":1102.64,"d":"1,102.64 "},{"v":100021.6992019475,"d":"100,021.70 "},{"$nulls":4},"2024-02-01",15,{"v":72121.43865949783,"d":"72,121.44"},{"v":204.34,"d":"204.34 "},{"v":584.2817322869174,"d":"584.28 "},{"v":788.63,"d":"788.63 "},{"v":71537.1569272109,"d":"71,537.16 "}]
["2024-03-01",16,{"v":100021.6992019475,"d":"100,021.70"},{"v":283.39,"d":"283.39 "},{"v":819.2446639822288,"d":"819.24 "},{"v":1102.64,"d":"1,102.64 "},{"v":99202.45453796527,"d":"99,202.45 "},{"$nulls":4},"2024-03-01",16,{"v":71537.1569272109,"d":"71,537.16"},{"v":202.69,"d":"202.69 "},{"v":585.9371971950638,"d":"585.94 "},{"v":788.63,"d":"788.63 "},{"v":70951.21973001584,"d":"70,951.22 "}]
["2024-04-01",17,{"v":99202.45453796527,"d":"99,202.45"},{"v":281.07,"d":"281.07 "},{"v":821.5658571968451,"d":"821.57 "},{"v":1102.64,"d":"1,102.64 "},{"v":98380.88868076843,"d":"98,380.89 "},{"$nulls":4},"2024-04-01",17,{"v":70951.21973001584,"d":"70,951.22"},{"v":201.03,"d":"201.03 "},{"v":587.5973525871165,"d":"587.60 "},{"v":788.63,"d":"788.63 "},{"v":70363.62237742872,"d":"70,363.62 "}]
["2024-05-01",18,{"v":98380.88868076843,"d":"98,380.89"},{"v":278.75,"d":"278.75 "},{"v":823.8936271255694,"d":"823.89 "},{"v":1102.64,"d":"1,102.64 "},{"v":97556.99505364287,"d":"97,557.00 "},{"$nulls":4},"2024-05-01",18,{"v":70363.62237742872,"d":"70,363.62"},{"v":199.36,"d":"199.36 "},{"v":589.26221175278,"d":"589.26 "},{"v":788.63,"d":"788.63 "},{"v":69774.36016567594,"d":"69,774.36 "}]
["2024-06-01",19,{"v":97556.99505364287,"d":"97,557.00"},{"v":276.41,"d":"276.41 "},{"v":826.2279924024252,"d":"826.23 "},{"v":1102.64,"d":"1,102.64 "},{"v":96730.76706124045,"d":"96,730.77 "},{"$nulls":4},"2024-06-01",19,{"v":69774.36016567594,"d":"69,774.36"},{"v":197.69,"d":"197.69 "},{"v":590.9317880194128,"d":"590.93 "},{"v":788.63,"d":"788.63 "},{"v":69183.42837765653,"d":"69,183.43 "}]
["2024-07-01",20,{"v":96730.76706124045,"d":"96,730.77"},{"v":274.07,"d":"274.07 "},{"v":828.568971714232,"d":"828.57 "},{"v":1102.64,"d":"1,102.64 "},{"v":95902.19808952621,"d":"95,902.20 "},{"$nulls":4},"2024-07-01",20,{"v":69183.42837765653,"d":"69,183.43"},{"v":196.02,"d":"196.02 "},{"v":592.6060947521345,"d":"592.61 "},{"v":788.63,"d":"788.63 "},{"v":68590.8222829044,"d":"68,590.82 "}]
["2024-08-01",21,{"v":95902.19808952621,"d":"95,902.20"},{"v":271.72,"d":"271.72 "},{"v":830.9165838007557,"d":"830.92 "},{"v":1102.64,"d":"1,102.64 "},{"v":95071.28150572545,"d":"95,071.28 "},{"$nulls":4},"2024-08-01",21,{"v":68590.8222829044,"d":"68,590.82"},{"v":194.34,"d":"194.34 "},{"v":594.2851453539322,"d":"594.29 "},{"v":788.63,"d":"788.63 "},{"v":67996.53713755046,"d":"67,996.54 "}]
["2024-09-01",22,{"v":95071.28150572545,"d":"95,071.28"},{"v":269.37,"d":"269.37 "},{"v":833.270847454858,"d":"833.27 "},{"v":1102.64,"d":"1,102.64 "},{"v":94238.01065827059,"d":"94,238.01 "},{"$nulls":4},"2024-09-01",22,{"v":67996.53713755046,"d":"67,996.54"},{"v":192.66,"d":"192.66 "},{"v":595.9689532657684,"d":"595.97 "},{"v":788.63,"d":"788.63 "},{"v":67400.5681842847,"d":"67,400.57 "}]
["2024-10-01",23,{"v":94238.01065827059,"d":"94,238.01"},{"v":267.01,"d":"267.01 "},{"v":835.6317815226467,"d":"835.63 "},{"v":1102.64,"d":"1,102.64 "},{"v":93402.37887674794,"d":"93,402.38 "},{"$nulls":4},"2024-10-01",23,{"v":67400.5681842847,"d":"67,400.57"},{"v":190.97,"d":"190.97 "},{"v":597.657531966688,"d":"597.66 "},{"v":788.63,"d":"788.63 "},{"v":66802.91065231801,"d":"66,802.91 "}]
["2024-11-01",24,{"v":93402.37887674794,"d":"93,402.38"},{"v":264.64,"d":"264.64 "},{"v":837.9994049036276,"d":"838.00 "},{"v":1102.64,"d":"1,102.64 "},{"v":92564.37947184431,"d":"92,564.38 "},{"$nulls":4},"2024-11-01",24,{"v":66802.91065231801,"d":"66,802.91"},{"v":189.27,"d":"189.27 "},{"v":599.350894973927,"d":"599.35 "},{"v":788.63,"d":"788.63 "},{"v":66203.55975734408,"d":"66,203.56 "}]
["2024-12-01",25,{"v":92564.37947184431,"d":"92,564.38"},{"v":262.27,"d":"262.27 "},{"v":840.3737365508545,"d":"840.37 "},{"v":1102.64,"d":"1,102.64 "},{"v":91724.00573529345,"d":"91,724.01 "},{"$nulls":4},"2024-12-01",25,{"v":66203.55975734408,"d":"66,203.56"},{"v":187.58,"d":"187.58 "},{"v":601.0490558430198,"d":"601.05 "},{"v":788.63,"d":"788.63 "},{"v":65602.51070150106,"d":"65,602.51 "}]
["2025-01-01",26,{"v":91724.00573529345,"d":"91,724.01"},{"v":259.88,"d":"259.88 "},{"v":842.7547954710819,"d":"842.75 "},{"v":1102.64,"d":"1,102.64 "},{"v":90881.25093982238,"d":"90,881.25 "},{"$nulls":4},"2025-01-01",26,{"v":65602.51070150106,"d":"65,602.51"},{"v":185.87,"d":"185.87 "},{"v":602.7520281679083,"d":"602.75 "},{"v":788.63,"d":"788.63 "},{"v":64999.75867333315,"d":"64,999.76 "}]
["2025-02-01",27,{"v":90881.25093982238,"d":"90,881.25"},{"v":257.5,"d":"257.50 "},{"v":845.1426007249166,"d":"845.14 "},{"v":1102.64,"d":"1,102.64 "},{"v":90036.10833909747,"d":"90,036.11 "},{"$nulls":4},"2025-02-01",27,{"v":64999.75867333315,"d":"64,999.76"},{"v":184.17,"d":"184.17 "},{"v":604.4598255810508,"d":"604.46 "},{"v":788.63,"d":"788.63 "},{"v":64395.2988477521,"d":"64,395.30 "}]
["2025-03-01",28,{"v":90036.10833909747,"d":"90,036.11"},{"v":255.1,"d":"255.10 "},{"v":847.5371714269706,"d":"847.54 "},{"v":1102.64,"d":"1,102.64 "},{"v":89188.5711676705,"d":"89,188.57 "},{"$nulls":4},"2025-03-01",28,{"v":64395.2988477521,"d":"64,395.30"},{"v":182.45,"d":"182.45 "},{"v":606.1724617535305,"d":"606.17 "},{"v":788.63,"d":"788.63 "},{"v":63789.12638599857,"d":"63,789.13 "}]
["2025-04-01",29,{"v":89188.5711676705,"d":"89,188.57"},{"v":252.7,"d":"252.70 "},{"v":849.9385267460136,"d":"849.94 "},{"v":1102.64,"d":"1,102.64 "},{"v":88338.63264092448,"d":"88,338.63 "},{"$nulls":4},"2025-04-01",29,{"v":63789.12638599857,"d":"63,789.13"},{"v":180.74,"d":"180.74 "},{"v":607.8899503951653,"d":"607.89 "},{"v":788.63,"d":"788.63 "},{"v":63181.2364356034,"d":"63,181.24 "}]
["2025-05-01",30,{"v":88338.63264092448,"d":"88,338.63"},{"v":250.29,"d":"250.29 "},{"v":852.3466859051273,"d":"852.35 "},{"v":1102.64,"d":"1,102.64 "},{"v":87486.28595501935,"d":"87,486.29 "},{"$nulls":4},"2025-05-01",30,{"v":63181.2364356034,"d":"63,181.24"},{"v":179.01,"d":"179.01 "},{"v":609.6123052546184,"d":"609.61 "},{"v":788.63,"d":"788.63 "},{"v":62571.624130348784,"d":"62,571.62 "}]
["2025-06-01",31,{"v":87486.28595501935,"d":"87,486.29"},{"v":247.88,"d":"247.88 "},{"v":854.7616681818585,"d":"854.76 "},{"v":1102.64,"d":"1,102.64 "},{"v":86631.52428683749,"d":"86,631.52 "},{"$nulls":4},"2025-06-01",31,{"v":62571.624130348784,"d":"62,571.62"},{"v":177.29,"d":"177.29 "},{"v":611.3395401195064,"d":"611.34 "},{"v":788.63,"d":"788.63 "},{"v":61960.284590229276,"d":"61,960.28 "}]
["2025-07-01",32,{"v":86631.52428683749,"d":"86,631.52"},{"v":245.46,"d":"245.46 "},{"v":857.1834929083738,"d":"857.18 "},{"v":1102.64,"d":"1,102.64 "},{"v":85774.34079392912,"d":"85,774.34 "},{"$nulls":4},"2025-07-01",32,{"v":61960.284590229276,"d":"61,960.28"},{"v":175.55,"d":"175.55 "},{"v":613.0716688165116,"d":"613.07 "},{"v":788.63,"d":"788.63 "},{"v":61347.21292141276,"d":"61,347.21 "}]
["2025-08-01",33,{"v":85774.34079392912,"d":"85,774.34"},{"v":243.03,"d":"243.03 "},{"v":859.6121794716142,"d":"859.61 "},{"v":1102.64,"d":"1,102.64 "},{"v":84914.7286144575,"d":"84,914.73 "},{"$nulls":4},"2025-08-01",33,{"v":61347.21292141276,"d":"61,347.21"},{"v":173.82,"d":"173.82 "},{"v":614.8087052114919,"d":"614.81 "},{"v":788.63,"d":"788.63 "},{"v":60732.40421620127,"d":"60,732.40 "}]
["2025-09-01",34,{"v":84914.7286144575,"d":"84,914.73"},{"v":240.59,"d":"240.59 "},{"v":862.0477473134503,"d":"862.05 "},{"v":1102.64,"d":"1,102.64 "},{"v":84052.68086714405,"d":"84,052.68 "},{"$nulls":4},"2025-09-01",34,{"v":60732.40421620127,"d":"60,732.40"},{"v":172.08,"d":"172.08 "},{"v":616.550663209591,"d":"616.55 "},{"v":788.63,"d":"788.63 "},{"v":60115.85355299168,"d":"60,115.85 "}]
["2025-10-01",35,{"v":84052.68086714405,"d":"84,052.68"},{"v":238.15,"d":"238.15 "},{"v":864.4902159308385,"d":"864.49 "},{"v":1102.64,"d":"1,102.64 "},{"v":83188.19065121321,"d":"83,188.19 "},{"$nulls":4},"2025-10-01",35,{"v":60115.85355299168,"d":"60,115.85"},{"v":170.33,"d":"170.33 "},{"v":618.2975567553516,"d":"618.30 "},{"v":788.63,"d":"788.63 "},{"v":59497.555996236326,"d":"59,497.56 "}]
["2025-11-01",36,{"v":83188.19065121321,"d":"83,188.19"},{"v":235.7,"d":"235.70 "},{"v":866.939604875976,"d":"866.94 "},{"v":1102.64,"d":"1,102.64 "},{"v":82321.25104633723,"d":"82,321.25 "},{"$nulls":4},"2025-11-01",36,{"v":59497.555996236326,"d":"59,497.56"},{"v":168.58,"d":"168.58 "},{"v":620.0493998328251,"d":"620.05 "},{"v":788.63,"d":"788.63 "},{"v":58877.5065964035,"d":"58,877.51 "}]
["2025-12-01",37,{"v":82321.25104633723,"d":"82,321.25"},{"v":233.24,"d":"233.24 "},{"v":869.3959337564579,"d":"869.40 "},{"v":1102.64,"d":"1,102.64 "},{"v":81451.85511258077,"d":"81,451.86 "},{"$nulls":4},"2025-12-01",37,{"v":58877.5065964035,"d":"58,877.51"},{"v":166.82,"d":"166.82 "},{"v":621.8062064656848,"d":"621.81 "},{"v":788.63,"d":"788.63 "},{"v":58255.70038993782,"d":"58,255.70 "}]
["2026-01-01",38,{"v":81451.85511258077,"d":"81,451.86"},{"v":230.78,"d":"230.78 "},{"v":871.8592222354345,"d":"871.86 "},{"v":1102.64,"d":"1,102.64 "},{"v":80579.99589034534,"d":"80,580.00 "},{"$nulls":4},"2026-01-01",38,{"v":58255.70038993782,"d":"58,255.70"},{"v":165.06,"d":"165.06 "},{"v":623.5679907173375,"d":"623.57 "},{"v":788.63,"d":"788.63 "},{"v":57632.13239922048,"d":"57,632.13 "}]
["2026-02-01",39,{"v":80579.99589034534,"d":"80,580.00"},{"v":228.31,"d":"228.31 "},{"v":874.3294900317683,"d":"874.33 "},{"v":1102.64,"d":"1,102.64 "},{"v":79705.66640031357,"d":"79,705.67 "},{"$nulls":4},"2026-02-01",39,{"v":57632.13239922048,"d":"57,632.13"},{"v":163.29,"d":"163.29 "},{"v":625.3347666910366,"d":"625.33 "},{"v":788.63,"d":"788.63 "},{"v":57006.797632529444,"d":"57,006.80 "}]
["2026-03-01",40,{"v":79705.66640031357,"d":"79,705.67"},{"v":225.83,"d":"225.83 "},{"v":876.8067569201916,"d":"876.81 "},{"v":1102.64,"d":"1,102.64 "},{"v":78828.85964339337,"d":"78,828.86 "},{"$nulls":4},"2026-03-01",40,{"v":57006.797632529444,"d":"57,006.80"},{"v":161.52,"d":"161.52 "},{"v":627.1065485299946,"d":"627.11 "},{"v":788.63,"d":"788.63 "},{"v":56379.69108399945,"d":"56,379.69 "}]
["2026-04-01",41,{"v":78828.85964339337,"d":"78,828.86"},{"v":223.35,"d":"223.35 "},{"v":879.2910427314654,"d":"879.29 "},{"v":1102.64,"d":"1,102.64 "},{"v":77949.5686006619,"d":"77,949.57 "},{"$nulls":4},"2026-04-01",41,{"v":56379.69108399945,"d":"56,379.69"},{"v":159.74,"d":"159.74 "},{"v":628.8833504174962,"d":"628.88 "},{"v":788.63,"d":"788.63 "},{"v":55750.807733581954,"d":"55,750.81 "}]
["2026-05-01",42,{"v":77949.5686006619,"d":"77,949.57"},{"v":220.86,"d":"220.86 "},{"v":881.782367352538,"d":"881.78 "},{"v":1102.64,"d":"1,102.64 "},{"v":77067.78623330937,"d":"77,067.79 "},{"$nulls":4},"2026-05-01",42,{"v":55750.807733581954,"d":"55,750.81"},{"v":157.96,"d":"157.96 "},{"v":630.6651865770125,"d":"630.67 "},{"v":788.63,"d":"788.63 "},{"v":55120.14254700494,"d":"55,120.14 "}]
["2026-06-01",43,{"v":77067.78623330937,"d":"77,067.79"},{"v":218.36,"d":"218.36 "},{"v":884.2807507267034,"d":"884.28 "},{"v":1102.64,"d":"1,102.64 "},{"v":76183.50548258267,"d":"76,183.51 "},{"$nulls":4},"2026-06-01",43,{"v":55120.14254700494,"d":"55,120.14"},{"v":156.17,"d":"156.17 "},{"v":632.452071272314,"d":"632.45 "},{"v":788.63,"d":"788.63 "},{"v":54487.69047573263,"d":"54,487.69 "}]
["2026-07-01",44,{"v":76183.50548258267,"d":"76,183.51"},{"v":215.85,"d":"215.85 "},{"v":886.7862128537624,"d":"886.79 "},{"v":1102.64,"d":"1,102.64 "},{"v":75296.7192697289,"d":"75,296.72 "},{"$nulls":4},"2026-07-01",44,{"v":54487.69047573263,"d":"54,487.69"},{"v":154.38,"d":"154.38 "},{"v":634.2440188075856,"d":"634.24 "},{"v":788.63,"d":"788.63 "},{"v":53853.44645692504,"d":"53,853.45 "}]
["2026-08-01",45,{"v":75296.7192697289,"d":"75,296.72"},{"v":213.34,"d":"213.34 "},{"v":889.2987737901815,"d":"889.30 "},{"v":1102.64,"d":"1,102.64 "},{"v":74407.42049593871,"d":"74,407.42 "},{"$nulls":4},"2026-08-01",45,{"v":53853.44645692504,"d":"53,853.45"},{"v":152.58,"d":"152.58 "},{"v":636.0410435275404,"d":"636.04 "},{"v":788.63,"d":"788.63 "},{"v":53217.4054133975,"d":"53,217.41 "}]
["2026-09-01",46,{"v":74407.42049593871,"d":"74,407.42"},{"v":210.82,"d":"210.82 "},{"v":891.8184536492537,"d":"891.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":73515.60204228947,"d":"73,515.60 "},{"$nulls":4},"2026-09-01",46,{"v":53217.4054133975,"d":"53,217.41"},{"v":150.78,"d":"150.78 "},{"v":637.843159817535,"d":"637.84 "},{"v":788.63,"d":"788.63 "},{"v":52579.56225357996,"d":"52,579.56 "}]
["2026-10-01",47,{"v":73515.60204228947,"d":"73,515.60"},{"v":208.29,"d":"208.29 "},{"v":894.3452726012598,"d":"894.35 "},{"v":1102.64,"d":"1,102.64 "},{"v":72621.2567696882,"d":"72,621.26 "},{"$nulls":4},"2026-10-01",47,{"v":52579.56225357996,"d":"52,579.56"},{"v":148.98,"d":"148.98 "},{"v":639.6503821036847,"d":"639.65 "},{"v":788.63,"d":"788.63 "},{"v":51939.91187147628,"d":"51,939.91 "}]
["2026-11-01",48,{"v":72621.2567696882,"d":"72,621.26"},{"v":205.76,"d":"205.76 "},{"v":896.87925087363,"d":"896.88 "},{"v":1102.64,"d":"1,102.64 "},{"v":71724.37751881457,"d":"71,724.38 "},{"$nulls":4},"2026-11-01",48,{"v":51939.91187147628,"d":"51,939.91"},{"v":147.16,"d":"147.16 "},{"v":641.4627248529786,"d":"641.46 "},{"v":788.63,"d":"788.63 "},{"v":51298.4491466233,"d":"51,298.45 "}]
["2026-12-01",49,{"v":71724.37751881457,"d":"71,724.38"},{"v":203.22,"d":"203.22 "},{"v":899.4204087511054,"d":"899.42 "},{"v":1102.64,"d":"1,102.64 "},{"v":70824.95711006346,"d":"70,824.96 "},{"$nulls":4},"2026-12-01",49,{"v":51298.4491466233,"d":"51,298.45"},{"v":145.35,"d":"145.35 "},{"v":643.2802025733953,"d":"643.28 "},{"v":788.63,"d":"788.63 "},{"v":50655.1689440499,"d":"50,655.17 "}]
["2027-01-01",50,{"v":70824.95711006346,"d":"70,824.96"},{"v":200.67,"d":"200.67 "},{"v":901.9687665759002,"d":"901.97 "},{"v":1102.64,"d":"1,102.64 "},{"v":69922.98834348757,"d":"69,922.99 "},{"$nulls":4},"2027-01-01",50,{"v":50655.1689440499,"d":"50,655.17"},{"v":143.52,"d":"143.52 "},{"v":645.1028298140199,"d":"645.10 "},{"v":788.63,"d":"788.63 "},{"v":50010.06611423588,"d":"50,010.07 "}]
["2027-02-01",51,{"v":69922.98834348757,"d":"69,922.99"},{"v":198.12,"d":"198.12 "},{"v":904.5243447478653,"d":"904.52 "},{"v":1102.64,"d":"1,102.64 "},{"v":69018.4639987397,"d":"69,018.46 "},{"$nulls":4},"2027-02-01",51,{"v":50010.06611423588,"d":"50,010.07"},{"v":141.7,"d":"141.70 "},{"v":646.9306211651597,"d":"646.93 "},{"v":788.63,"d":"788.63 "},{"v":49363.135493070724,"d":"49,363.14 "}]
["2027-03-01",52,{"v":69018.4639987397,"d":"69,018.46"},{"v":195.55,"d":"195.55 "},{"v":907.0871637246507,"d":"907.09 "},{"v":1102.64,"d":"1,102.64 "},{"v":68111.37683501505,"d":"68,111.38 "},{"$nulls":4},"2027-03-01",52,{"v":49363.135493070724,"d":"49,363.14"},{"v":139.86,"d":"139.86 "},{"v":648.7635912584609,"d":"648.76 "},{"v":788.63,"d":"788.63 "},{"v":48714.371901812265,"d":"48,714.37 "}]
["2027-04-01",53,{"v":68111.37683501505,"d":"68,111.38"},{"v":192.98,"d":"192.98 "},{"v":909.6572440218706,"d":"909.66 "},{"v":1102.64,"d":"1,102.64 "},{"v":67201.71959099318,"d":"67,201.72 "},{"$nulls":4},"2027-04-01",53,{"v":48714.371901812265,"d":"48,714.37"},{"v":138.02,"d":"138.02 "},{"v":650.6017547670266,"d":"650.60 "},{"v":788.63,"d":"788.63 "},{"v":48063.77014704524,"d":"48,063.77 "}]
["2027-05-01",54,{"v":67201.71959099318,"d":"67,201.72"},{"v":190.4,"d":"190.40 "},{"v":912.2346062132659,"d":"912.23 "},{"v":1102.64,"d":"1,102.64 "},{"v":66289.4849847799,"d":"66,289.48 "},{"$nulls":4},"2027-05-01",54,{"v":48063.77014704524,"d":"48,063.77"},{"v":136.18,"d":"136.18 "},{"v":652.4451264055332,"d":"652.45 "},{"v":788.63,"d":"788.63 "},{"v":47411.325020639706,"d":"47,411.33 "}]
["2027-06-01",55,{"v":66289.4849847799,"d":"66,289.48"},{"v":187.82,"d":"187.82 "},{"v":914.8192709308702,"d":"914.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":65374.66571384903,"d":"65,374.67 "},{"$nulls":4},"2027-06-01",55,{"v":47411.325020639706,"d":"47,411.33"},{"v":134.33,"d":"134.33 "},{"v":654.2937209303487,"d":"654.29 "},{"v":788.63,"d":"788.63 "},{"v":46757.03129970936,"d":"46,757.03 "}]
["2027-07-01",56,{"v":65374.66571384903,"d":"65,374.67"},{"v":185.23,"d":"185.23 "},{"v":917.4112588651744,"d":"917.41 "},{"v":1102.64,"d":"1,102.64 "},{"v":64457.25445498386,"d":"64,457.25 "},{"$nulls":4},"2027-07-01",56,{"v":46757.03129970936,"d":"46,757.03"},{"v":132.48,"d":"132.48 "},{"v":656.1475531396516,"d":"656.15 "},{"v":788.63,"d":"788.63 "},{"v":46100.88374656971,"d":"46,100.88 "}]
["2027-08-01",57,{"v":64457.25445498386,"d":"64,457.25"},{"v":182.63,"d":"182.63 "},{"v":920.0105907652924,"d":"920.01 "},{"v":1102.64,"d":"1,102.64 "},{"v":63537.243864218566,"d":"63,537.24 "},{"$nulls":4},"2027-08-01",57,{"v":46100.88374656971,"d":"46,100.88"},{"v":130.62,"d":"130.62 "},{"v":658.0066378735471,"d":"658.01 "},{"v":788.63,"d":"788.63 "},{"v":45442.87710869616,"d":"45,442.88 "}]
["2027-09-01",58,{"v":63537.243864218566,"d":"63,537.24"},{"v":180.02,"d":"180.02 "},{"v":922.6172874391273,"d":"922.62 "},{"v":1102.64,"d":"1,102.64 "},{"v":62614.62657677944,"d":"62,614.63 "},{"$nulls":4},"2027-09-01",58,{"v":45442.87710869616,"d":"45,442.88"},{"v":128.75,"d":"128.75 "},{"v":659.8709900141889,"d":"659.87 "},{"v":788.63,"d":"788.63 "},{"v":44783.006118681966,"d":"44,783.01 "}]
["2027-10-01",59,{"v":62614.62657677944,"d":"62,614.63"},{"v":177.41,"d":"177.41 "},{"v":925.2313697535382,"d":"925.23 "},{"v":1102.64,"d":"1,102.64 "},{"v":61689.395207025904,"d":"61,689.40 "},{"$nulls":4},"2027-10-01",59,{"v":44783.006118681966,"d":"44,783.01"},{"v":126.89,"d":"126.89 "},{"v":661.7406244858958,"d":"661.74 "},{"v":788.63,"d":"788.63 "},{"v":44121.26549419607,"d":"44,121.27 "}]
["2027-11-01",60,{"$f":"G72","v":{"v":61689.395207025904,"d":"61,689.40"}},{"$f":"ROUND(C73*$E$10/12,2)","v":{"v":174.79,"d":"174.79 "}},{"v":927.8528586345066,"d":"927.85 "},{"v":1102.64,"d":"1,102.64 "},{"$f":"C73-E73","v":{"v":60761.5423483914,"d":"60,761.54 "}},{"$nulls":4},"2027-11-01",60,{"$f":"R72","v":{"v":44121.26549419607,"d":"44,121.27"}},{"v":125.01,"d":"125.01 "},{"v":663.6155562552724,"d":"663.62 "},{"v":788.63,"d":"788.63 "},{"$f":"N73-P73","v":{"v":43457.6499379408,"d":"43,457.65 "}}]
["2027-12-01",61,{"$f":"G73","v":{"v":60761.5423483914,"d":"60,761.54"}},{"$f":"ROUND(C74*$E$10/12,2)","v":{"v":172.16,"d":"172.16 "}},{"v":930.4817750673043,"d":"930.48 "},{"v":1102.64,"d":"1,102.64 "},{"$f":"C74-E74","v":{"v":59831.060573324095,"d":"59,831.06 "}},{"$nulls":4},"2027-12-01",61,{"$f":"R73","v":{"v":43457.6499379408,"d":"43,457.65"}},{"v":123.13,"d":"123.13 "},{"v":665.495800331329,"d":"665.50 "},{"v":788.63,"d":"788.63 "},{"$f":"N74-P74","v":{"v":42792.15413760947,"d":"42,792.15 "}}]
["2028-01-01",62,{"v":59831.060573324095,"d":"59,831.06"},{"v":169.52,"d":"169.52 "},{"v":933.1181400966617,"d":"933.12 "},{"v":1102.64,"d":"1,102.64 "},{"v":58897.942433227436,"d":"58,897.94 "},{"$nulls":4},"2028-01-01",62,{"v":42792.15413760947,"d":"42,792.15"},{"v":121.24,"d":"121.24 "},{"v":667.3813717656011,"d":"667.38 "},{"v":788.63,"d":"788.63 "},{"v":42124.77276584387,"d":"42,124.77 "}]
["2028-02-01",63,{"v":58897.942433227436,"d":"58,897.94"},{"v":166.88,"d":"166.88 "},{"v":935.7619748269356,"d":"935.76 "},{"v":1102.64,"d":"1,102.64 "},{"v":57962.1804584005,"d":"57,962.18 "},{"$nulls":4},"2028-02-01",63,{"v":42124.77276584387,"d":"42,124.77"},{"v":119.35,"d":"119.35 "},{"v":669.2722856522704,"d":"669.27 "},{"v":788.63,"d":"788.63 "},{"v":41455.5004801916,"d":"41,455.50 "}]
["2028-03-01",64,{"v":57962.1804584005,"d":"57,962.18"},{"v":164.23,"d":"164.23 "},{"v":938.4133004222786,"d":"938.41 "},{"v":1102.64,"d":"1,102.64 "},{"v":57023.76715797822,"d":"57,023.77 "},{"$nulls":4},"2028-03-01",64,{"v":41455.5004801916,"d":"41,455.50"},{"v":117.46,"d":"117.46 "},{"v":671.1685571282851,"d":"671.17 "},{"v":788.63,"d":"788.63 "},{"v":40784.33192306331,"d":"40,784.33 "}]
["2028-04-01",65,{"v":57023.76715797822,"d":"57,023.77"},{"v":161.57,"d":"161.57 "},{"$f":"PPMT($E$10/12,B78,$E$7,-$E$8,$E$9,0)","v":{"v":941.0721381068084,"d":"941.07 "}},{"v":1102.64,"d":"1,102.64 "},{"v":56082.69501987141,"d":"56,082.70 "},{"$nulls":4},"2028-04-01",65,{"v":40784.33192306331,"d":"40,784.33"},{"v":115.56,"d":"115.56 "},{"v":673.070201373482,"d":"673.07 "},{"v":788.63,"d":"788.63 "},{"v":40111.26172168983,"d":"40,111.26 "}]
["2028-05-01",66,{"v":56082.69501987141,"d":"56,082.70"},{"v":158.9,"d":"158.90 "},{"v":943.7385091647776,"d":"943.74 "},{"v":1102.64,"d":"1,102.64 "},{"v":55138.95651070663,"d":"55,138.96 "},{"$nulls":4},"2028-05-01",66,{"v":40111.26172168983,"d":"40,111.26"},{"$f":"ROUND(N79*$P$10/12,2)","v":{"v":113.65,"d":"113.65 "}},{"$f":"PPMT($P$10/12,M79,$P$7,-$P$8,$P$9,0)","v":{"v":674.9772336107068,"d":"674.98 "}},{"v":788.63,"d":"788.63 "},{"v":39436.28448807912,"d":"39,436.28 "}]
["2028-06-01",67,{"v":55138.95651070663,"d":"55,138.96"},{"v":156.23,"d":"156.23 "},{"v":946.4124349407446,"d":"946.41 "},{"$f":"F79","v":{"v":1102.64,"d":"1,102.64 "}},{"v":54192.54407576589,"d":"54,192.54 "},{"$nulls":4},"2028-06-01",67,{"v":39436.28448807912,"d":"39,436.28"},{"v":111.74,"d":"111.74 "},{"v":676.8896691059371,"d":"676.89 "},{"$f":"Q79","v":{"v":788.63,"d":"788.63 "}},{"v":38759.39481897319,"d":"38,759.39 "}]
[{"$f":"EDATE(A80,1)","v":"2028-07-01"},68,{"v":54192.54407576589,"d":"54,192.54"},{"v":153.55,"d":"153.55 "},{"v":949.0939368397432,"d":"949.09 "},{"v":1102.64,"d":"1,102.64 "},{"v":53243.45013892614,"d":"53,243.45 "},{"$nulls":4},{"$f":"EDATE(L80,1)","v":"2028-07-01"},68,{"v":38759.39481897319,"d":"38,759.39"},{"v":109.82,"d":"109.82 "},{"v":678.8075231684039,"d":"678.81 "},{"v":788.63,"d":"788.63 "},{"v":38080.587295804784,"d":"38,080.59 "}]
["2028-08-01",69,{"v":53243.45013892614,"d":"53,243.45"},{"v":150.86,"d":"150.86 "},{"v":951.7830363274559,"d":"951.78 "},{"v":1102.64,"d":"1,102.64 "},{"v":52291.66710259869,"d":"52,291.67 "},{"$nulls":4},"2028-08-01",69,{"v":38080.587295804784,"d":"38,080.59"},{"v":107.89,"d":"107.89 "},{"v":680.7308111507144,"d":"680.73 "},{"v":788.63,"d":"788.63 "},{"v":37399.85648465407,"d":"37,399.86 "}]
["2028-09-01",70,{"v":52291.66710259869,"d":"52,291.67"},{"v":148.16,"d":"148.16 "},{"v":954.4797549303836,"d":"954.48 "},{"v":1102.64,"d":"1,102.64 "},{"v":51337.1873476683,"d":"51,337.19 "},{"$nulls":4},"2028-09-01",70,{"v":37399.85648465407,"d":"37,399.86"},{"v":105.97,"d":"105.97 "},{"v":682.6595484489748,"d":"682.66 "},{"v":788.63,"d":"788.63 "},{"v":36717.196936205095,"d":"36,717.20 "}]
["2028-10-01",71,{"v":51337.1873476683,"d":"51,337.19"},{"v":145.46,"d":"145.46 "},{"v":957.1841142360197,"d":"957.18 "},{"v":1102.64,"d":"1,102.64 "},{"v":50380.00323343228,"d":"50,380.00 "},{"$nulls":4},"2028-10-01",71,{"v":36717.196936205095,"d":"36,717.20"},{"v":104.03,"d":"104.03 "},{"v":684.5937505029136,"d":"684.59 "},{"v":788.63,"d":"788.63 "},{"v":36032.60318570218,"d":"36,032.60 "}]
["2028-11-01",72,{"v":50380.00323343228,"d":"50,380.00"},{"v":142.74,"d":"142.74 "},{"v":959.8961358930218,"d":"959.90 "},{"v":1102.64,"d":"1,102.64 "},{"v":49420.10709753926,"d":"49,420.11 "},{"$nulls":4},"2028-11-01",72,{"v":36032.60318570218,"d":"36,032.60"},{"v":102.09,"d":"102.09 "},{"v":686.5334327960052,"d":"686.53 "},{"v":788.63,"d":"788.63 "},{"v":35346.06975290617,"d":"35,346.07 "}]
["2028-12-01",73,{"v":49420.10709753926,"d":"49,420.11"},{"v":140.02,"d":"140.02 "},{"v":962.6158416113855,"d":"962.62 "},{"v":1102.64,"d":"1,102.64 "},{"v":48457.491255927875,"d":"48,457.49 "},{"$nulls":4},"2028-12-01",73,{"v":35346.06975290617,"d":"35,346.07"},{"v":100.15,"d":"100.15 "},{"v":688.4786108555938,"d":"688.48 "},{"v":788.63,"d":"788.63 "},{"v":34657.59114205058,"d":"34,657.59 "}]
["2029-01-01",74,{"v":48457.491255927875,"d":"48,457.49"},{"v":137.3,"d":"137.30 "},{"v":965.3432531626177,"d":"965.34 "},{"v":1102.64,"d":"1,102.64 "},{"v":47492.14800276526,"d":"47,492.15 "},{"$nulls":4},"2029-01-01",74,{"v":34657.59114205058,"d":"34,657.59"},{"v":98.2,"d":"98.20 "},{"v":690.429300253018,"d":"690.43 "},{"v":788.63,"d":"788.63 "},{"v":33967.16184179756,"d":"33,967.16 "}]
["2029-02-01",75,{"v":47492.14800276526,"d":"47,492.15"},{"v":134.56,"d":"134.56 "},{"v":968.0783923799117,"d":"968.08 "},{"v":1102.64,"d":"1,102.64 "},{"v":46524.06961038535,"d":"46,524.07 "},{"$nulls":4},"2029-02-01",75,{"v":33967.16184179756,"d":"33,967.16"},{"v":96.24,"d":"96.24 "},{"v":692.3855166037349,"d":"692.39 "},{"v":788.63,"d":"788.63 "},{"v":33274.77632519383,"d":"33,274.78 "}]
["2029-03-01",76,{"v":46524.06961038535,"d":"46,524.07"},{"v":131.82,"d":"131.82 "},{"v":970.8212811583215,"d":"970.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":45553.248329227026,"d":"45,553.25 "},{"$nulls":4},"2029-03-01",76,{"v":33274.77632519383,"d":"33,274.78"},{"v":94.28,"d":"94.28 "},{"v":694.3472755674454,"d":"694.35 "},{"v":788.63,"d":"788.63 "},{"v":32580.429049626386,"d":"32,580.43 "}]
["2029-04-01",77,{"v":45553.248329227026,"d":"45,553.25"},{"v":129.07,"d":"129.07 "},{"v":973.5719414549367,"d":"973.57 "},{"v":1102.64,"d":"1,102.64 "},{"v":44579.67638777209,"d":"44,579.68 "},{"$nulls":4},"2029-04-01",77,{"v":32580.429049626386,"d":"32,580.43"},{"v":92.31,"d":"92.31 "},{"v":696.3145928482198,"d":"696.31 "},{"v":788.63,"d":"788.63 "},{"v":31884.114456778167,"d":"31,884.11 "}]
["2029-05-01",78,{"v":44579.67638777209,"d":"44,579.68"},{"v":126.31,"d":"126.31 "},{"v":976.3303952890591,"d":"976.33 "},{"v":1102.64,"d":"1,102.64 "},{"v":43603.34599248303,"d":"43,603.35 "},{"$nulls":4},"2029-05-01",78,{"v":31884.114456778167,"d":"31,884.11"},{"v":90.34,"d":"90.34 "},{"v":698.2874841946232,"d":"698.29 "},{"v":788.63,"d":"788.63 "},{"v":31185.82697258354,"d":"31,185.83 "}]
["2029-06-01",79,{"v":43603.34599248303,"d":"43,603.35"},{"v":123.54,"d":"123.54 "},{"v":979.096664742378,"d":"979.10 "},{"v":1102.64,"d":"1,102.64 "},{"v":42624.249327740654,"d":"42,624.25 "},{"$nulls":4},"2029-06-01",79,{"v":31185.82697258354,"d":"31,185.83"},{"v":88.36,"d":"88.36 "},{"v":700.2659653998413,"d":"700.27 "},{"v":788.63,"d":"788.63 "},{"v":30485.5610071837,"d":"30,485.56 "}]
["2029-07-01",80,{"v":42624.249327740654,"d":"42,624.25"},{"v":120.77,"d":"120.77 "},{"v":981.870771959148,"d":"981.87 "},{"v":1102.64,"d":"1,102.64 "},{"v":41642.378555781506,"d":"41,642.38 "},{"$nulls":4},"2029-07-01",80,{"v":30485.5610071837,"d":"30,485.56"},{"v":86.38,"d":"86.38 "},{"v":702.2500523018075,"d":"702.25 "},{"v":788.63,"d":"788.63 "},{"v":29783.310954881894,"d":"29,783.31 "}]
["2029-08-01",81,{"v":41642.378555781506,"d":"41,642.38"},{"v":117.99,"d":"117.99 "},{"v":984.6527391463658,"d":"984.65 "},{"v":1102.64,"d":"1,102.64 "},{"v":40657.72581663514,"d":"40,657.73 "},{"$nulls":4},"2029-08-01",81,{"v":29783.310954881894,"d":"29,783.31"},{"v":84.39,"d":"84.39 "},{"v":704.2397607833293,"d":"704.24 "},{"v":788.63,"d":"788.63 "},{"v":29079.071194098564,"d":"29,079.07 "}]
["2029-09-01",82,{"v":40657.72581663514,"d":"40,657.73"},{"v":115.2,"d":"115.20 "},{"v":987.4425885739471,"d":"987.44 "},{"v":1102.64,"d":"1,102.64 "},{"v":39670.28322806119,"d":"39,670.28 "},{"$nulls":4},"2029-09-01",82,{"v":29079.071194098564,"d":"29,079.07"},{"v":82.39,"d":"82.39 "},{"v":706.2351067722154,"d":"706.24 "},{"v":788.63,"d":"788.63 "},{"v":28372.83608732635,"d":"28,372.84 "}]
["2029-10-01",83,{"v":39670.28322806119,"d":"39,670.28"},{"v":112.4,"d":"112.40 "},{"v":990.2403425749067,"d":"990.24 "},{"v":1102.64,"d":"1,102.64 "},{"v":38680.042885486284,"d":"38,680.04 "},{"$nulls":4},"2029-10-01",83,{"v":28372.83608732635,"d":"28,372.84"},{"v":80.39,"d":"80.39 "},{"v":708.2361062414034,"d":"708.24 "},{"v":788.63,"d":"788.63 "},{"v":27664.599981084946,"d":"27,664.60 "}]
["2029-11-01",84,{"v":38680.042885486284,"d":"38,680.04"},{"v":109.59,"d":"109.59 "},{"v":993.0460235455355,"d":"993.05 "},{"v":1102.64,"d":"1,102.64 "},{"v":37686.99686194075,"d":"37,687.00 "},{"$nulls":4},"2029-11-01",84,{"v":27664.599981084946,"d":"27,664.60"},{"v":78.38,"d":"78.38 "},{"v":710.2427752090873,"d":"710.24 "},{"v":788.63,"d":"788.63 "},{"v":26954.35720587586,"d":"26,954.36 "}]
["2029-12-01",85,{"v":37686.99686194075,"d":"37,687.00"},{"v":106.78,"d":"106.78 "},{"v":995.8596539455812,"d":"995.86 "},{"v":1102.64,"d":"1,102.64 "},{"v":36691.13720799517,"d":"36,691.14 "},{"$nulls":4},"2029-12-01",85,{"v":26954.35720587586,"d":"26,954.36"},{"v":76.37,"d":"76.37 "},{"v":712.2551297388463,"d":"712.26 "},{"v":788.63,"d":"788.63 "},{"v":26242.102076137013,"d":"26,242.10 "}]
["2030-01-01",86,{"v":36691.13720799517,"d":"36,691.14"},{"v":103.96,"d":"103.96 "},{"v":998.681256298427,"d":"998.68 "},{"v":1102.64,"d":"1,102.64 "},{"v":35692.45595169674,"d":"35,692.46 "},{"$nulls":4},"2030-01-01",86,{"v":26242.102076137013,"d":"26,242.10"},{"v":74.35,"d":"74.35 "},{"v":714.2731859397732,"d":"714.27 "},{"v":788.63,"d":"788.63 "},{"v":25527.82889019724,"d":"25,527.83 "}]
["2030-02-01",87,{"v":35692.45595169674,"d":"35,692.46"},{"v":101.13,"d":"101.13 "},{"v":1001.5108531912725,"d":"1,001.51 "},{"v":1102.64,"d":"1,102.64 "},{"v":34690.94509850547,"d":"34,690.95 "},{"$nulls":4},"2030-02-01",87,{"v":25527.82889019724,"d":"25,527.83"},{"v":72.33,"d":"72.33 "},{"v":716.2969599666025,"d":"716.30 "},{"v":788.63,"d":"788.63 "},{"v":24811.531930230638,"d":"24,811.53 "}]
["2030-03-01",88,{"v":34690.94509850547,"d":"34,690.95"},{"v":98.29,"d":"98.29 "},{"v":1004.3484672753144,"d":"1,004.35 "},{"v":1102.64,"d":"1,102.64 "},{"v":33686.59663123016,"d":"33,686.60 "},{"$nulls":4},"2030-03-01",88,{"v":24811.531930230638,"d":"24,811.53"},{"v":70.3,"d":"70.30 "},{"v":718.3264680198413,"d":"718.33 "},{"v":788.63,"d":"788.63 "},{"v":24093.205462210797,"d":"24,093.21 "}]
["2030-04-01",89,{"v":33686.59663123016,"d":"33,686.60"},{"v":95.45,"d":"95.45 "},{"v":1007.1941212659278,"d":"1,007.19 "},{"v":1102.64,"d":"1,102.64 "},{"v":32679.40250996423,"d":"32,679.40 "},{"$nulls":4},"2030-04-01",89,{"v":24093.205462210797,"d":"24,093.21"},{"v":68.26,"d":"68.26 "},{"v":720.3617263458974,"d":"720.36 "},{"v":788.63,"d":"788.63 "},{"v":23372.8437358649,"d":"23,372.84 "}]
["2030-05-01",90,{"v":32679.40250996423,"d":"32,679.40"},{"v":92.59,"d":"92.59 "},{"v":1010.047837942848,"d":"1,010.05 "},{"v":1102.64,"d":"1,102.64 "},{"v":31669.35467202138,"d":"31,669.35 "},{"$nulls":4},"2030-05-01",90,{"v":23372.8437358649,"d":"23,372.84"},{"v":66.22,"d":"66.22 "},{"v":722.4027512372109,"d":"722.40 "},{"v":788.63,"d":"788.63 "},{"v":22650.440984627687,"d":"22,650.44 "}]
["2030-06-01",91,{"v":31669.35467202138,"d":"31,669.35"},{"v":89.73,"d":"89.73 "},{"v":1012.9096401503526,"d":"1,012.91 "},{"v":1102.64,"d":"1,102.64 "},{"v":30656.44503187103,"d":"30,656.45 "},{"$nulls":4},"2030-06-01",91,{"v":22650.440984627687,"d":"22,650.44"},{"v":64.18,"d":"64.18 "},{"v":724.4495590323829,"d":"724.45 "},{"v":788.63,"d":"788.63 "},{"v":21925.991425595304,"d":"21,925.99 "}]
["2030-07-01",92,{"v":30656.44503187103,"d":"30,656.45"},{"v":86.86,"d":"86.86 "},{"v":1015.7795507974454,"d":"1,015.78 "},{"v":1102.64,"d":"1,102.64 "},{"v":29640.665481073585,"d":"29,640.67 "},{"$nulls":4},"2030-07-01",92,{"v":21925.991425595304,"d":"21,925.99"},{"v":62.12,"d":"62.12 "},{"v":726.502166116308,"d":"726.50 "},{"v":788.63,"d":"788.63 "},{"v":21199.489259478996,"d":"21,199.49 "}]
["2030-08-01",93,{"v":29640.665481073585,"d":"29,640.67"},{"v":83.98,"d":"83.98 "},{"v":1018.6575928580382,"d":"1,018.66 "},{"v":1102.64,"d":"1,102.64 "},{"v":28622.007888215547,"d":"28,622.01 "},{"$nulls":4},"2030-08-01",93,{"v":21199.489259478996,"d":"21,199.49"},{"v":60.07,"d":"60.07 "},{"v":728.5605889203042,"d":"728.56 "},{"v":788.63,"d":"788.63 "},{"v":20470.928670558693,"d":"20,470.93 "}]
["2030-09-01",94,{"v":28622.007888215547,"d":"28,622.01"},{"v":81.1,"d":"81.10 "},{"v":1021.543789371136,"d":"1,021.54 "},{"v":1102.64,"d":"1,102.64 "},{"v":27600.46409884441,"d":"27,600.46 "},{"$nulls":4},"2030-09-01",94,{"v":20470.928670558693,"d":"20,470.93"},{"v":58,"d":"58.00 "},{"v":730.6248439222451,"d":"730.62 "},{"v":788.63,"d":"788.63 "},{"v":19740.30382663645,"d":"19,740.30 "}]
["2030-10-01",95,{"v":27600.46409884441,"d":"27,600.46"},{"v":78.2,"d":"78.20 "},{"v":1024.4381634410206,"d":"1,024.44 "},{"v":1102.64,"d":"1,102.64 "},{"v":26576.02593540339,"d":"26,576.03 "},{"$nulls":4},"2030-10-01",95,{"v":19740.30382663645,"d":"19,740.30"},{"v":55.93,"d":"55.93 "},{"v":732.6949476466914,"d":"732.69 "},{"v":788.63,"d":"788.63 "},{"v":19007.60887898976,"d":"19,007.61 "}]
["2030-11-01",96,{"v":26576.02593540339,"d":"26,576.03"},{"v":75.3,"d":"75.30 "},{"v":1027.340738237437,"d":"1,027.34 "},{"v":1102.64,"d":"1,102.64 "},{"v":25548.685197165956,"d":"25,548.69 "},{"$nulls":4},"2030-11-01",96,{"v":19007.60887898976,"d":"19,007.61"},{"v":53.85,"d":"53.85 "},{"v":734.7709166650237,"d":"734.77 "},{"v":788.63,"d":"788.63 "},{"v":18272.837962324735,"d":"18,272.84 "}]
["2030-12-01",97,{"v":25548.685197165956,"d":"25,548.69"},{"v":72.39,"d":"72.39 "},{"v":1030.2515369957764,"d":"1,030.25 "},{"v":1102.64,"d":"1,102.64 "},{"v":24518.43366017018,"d":"24,518.43 "},{"$nulls":4},"2030-12-01",97,{"v":18272.837962324735,"d":"18,272.84"},{"v":51.77,"d":"51.77 "},{"v":736.8527675955746,"d":"736.85 "},{"v":788.63,"d":"788.63 "},{"v":17535.98519472916,"d":"17,535.99 "}]
["2031-01-01",98,{"v":24518.43366017018,"d":"24,518.43"},{"v":69.47,"d":"69.47 "},{"v":1033.1705830172646,"d":"1,033.17 "},{"v":1102.64,"d":"1,102.64 "},{"v":23485.263077152915,"d":"23,485.26 "},{"$nulls":4},"2031-01-01",98,{"v":17535.98519472916,"d":"17,535.99"},{"v":49.69,"d":"49.69 "},{"v":738.940517103762,"d":"738.94 "},{"v":788.63,"d":"788.63 "},{"v":16797.0446776254,"d":"16,797.04 "}]
["2031-02-01",99,{"v":23485.263077152915,"d":"23,485.26"},{"v":66.54,"d":"66.54 "},{"v":1036.0978996691465,"d":"1,036.10 "},{"v":1102.64,"d":"1,102.64 "},{"v":22449.165177483766,"d":"22,449.17 "},{"$nulls":4},"2031-02-01",99,{"v":16797.0446776254,"d":"16,797.04"},{"v":47.59,"d":"47.59 "},{"v":741.0341819022227,"d":"741.03 "},{"v":788.63,"d":"788.63 "},{"v":16056.010495723176,"d":"16,056.01 "}]
["2031-03-01",100,{"v":22449.165177483766,"d":"22,449.17"},{"v":63.61,"d":"63.61 "},{"v":1039.033510384876,"d":"1,039.03 "},{"v":1102.64,"d":"1,102.64 "},{"v":21410.13166709889,"d":"21,410.13 "},{"$nulls":4},"2031-03-01",100,{"v":16056.010495723176,"d":"16,056.01"},{"v":45.49,"d":"45.49 "},{"v":743.1337787509457,"d":"743.13 "},{"v":788.63,"d":"788.63 "},{"v":15312.87671697223,"d":"15,312.88 "}]
["2031-04-01",101,{"v":21410.13166709889,"d":"21,410.13"},{"v":60.66,"d":"60.66 "},{"v":1041.9774386642998,"d":"1,041.98 "},{"v":1102.64,"d":"1,102.64 "},{"v":20368.15422843459,"d":"20,368.15 "},{"$nulls":4},"2031-04-01",101,{"v":15312.87671697223,"d":"15,312.88"},{"v":43.39,"d":"43.39 "},{"v":745.2393244574067,"d":"745.24 "},{"v":788.63,"d":"788.63 "},{"v":14567.637392514824,"d":"14,567.64 "}]
["2031-05-01",102,{"v":20368.15422843459,"d":"20,368.15"},{"v":57.71,"d":"57.71 "},{"v":1044.9297080738486,"d":"1,044.93 "},{"v":1102.64,"d":"1,102.64 "},{"v":19323.22452036074,"d":"19,323.22 "},{"$nulls":4},"2031-05-01",102,{"v":14567.637392514824,"d":"14,567.64"},{"v":41.27,"d":"41.27 "},{"v":747.3508358767027,"d":"747.35 "},{"v":788.63,"d":"788.63 "},{"v":13820.28655663812,"d":"13,820.29 "}]
["2031-06-01",103,{"v":19323.22452036074,"d":"19,323.22"},{"v":54.75,"d":"54.75 "},{"v":1047.8903422467245,"d":"1,047.89 "},{"v":1102.64,"d":"1,102.64 "},{"v":18275.33417811402,"d":"18,275.33 "},{"$nulls":4},"2031-06-01",103,{"v":13820.28655663812,"d":"13,820.29"},{"v":39.16,"d":"39.16 "},{"v":749.4683299116867,"d":"749.47 "},{"v":788.63,"d":"788.63 "},{"v":13070.818226726435,"d":"13,070.82 "}]
["2031-07-01",104,{"v":18275.33417811402,"d":"18,275.33"},{"v":51.78,"d":"51.78 "},{"v":1050.8593648830902,"d":"1,050.86 "},{"v":1102.64,"d":"1,102.64 "},{"v":17224.47481323093,"d":"17,224.47 "},{"$nulls":4},"2031-07-01",104,{"v":13070.818226726435,"d":"13,070.82"},{"v":37.03,"d":"37.03 "},{"v":751.5918235131031,"d":"751.59 "},{"v":788.63,"d":"788.63 "},{"v":12319.226403213332,"d":"12,319.23 "}]
["2031-08-01",105,{"v":17224.47481323093,"d":"17,224.47"},{"v":48.8,"d":"48.80 "},{"v":1053.836799750259,"d":"1,053.84 "},{"v":1102.64,"d":"1,102.64 "},{"v":16170.63801348067,"d":"16,170.64 "},{"$nulls":4},"2031-08-01",105,{"v":12319.226403213332,"d":"12,319.23"},{"v":34.9,"d":"34.90 "},{"v":753.7213336797236,"d":"753.72 "},{"v":788.63,"d":"788.63 "},{"v":11565.505069533609,"d":"11,565.51 "}]
["2031-09-01",106,{"v":16170.63801348067,"d":"16,170.64"},{"v":45.82,"d":"45.82 "},{"v":1056.8226706828846,"d":"1,056.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":15113.815342797785,"d":"15,113.82 "},{"$nulls":4},"2031-09-01",106,{"v":11565.505069533609,"d":"11,565.51"},{"v":32.77,"d":"32.77 "},{"v":755.8568774584828,"d":"755.86 "},{"v":788.63,"d":"788.63 "},{"v":10809.648192075125,"d":"10,809.65 "}]
["2031-10-01",107,{"v":15113.815342797785,"d":"15,113.82"},{"v":42.82,"d":"42.82 "},{"v":1059.817001583153,"d":"1,059.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":14053.998341214632,"d":"14,054.00 "},{"$nulls":4},"2031-10-01",107,{"v":10809.648192075125,"d":"10,809.65"},{"v":30.63,"d":"30.63 "},{"v":757.9984719446151,"d":"758.00 "},{"v":788.63,"d":"788.63 "},{"v":10051.64972013051,"d":"10,051.65 "}]
["2031-11-01",108,{"v":14053.998341214632,"d":"14,054.00"},{"v":39.82,"d":"39.82 "},{"v":1062.8198164209718,"d":"1,062.82 "},{"v":1102.64,"d":"1,102.64 "},{"v":12991.17852479366,"d":"12,991.18 "},{"$nulls":4},"2031-11-01",108,{"v":10051.64972013051,"d":"10,051.65"},{"v":28.48,"d":"28.48 "},{"v":760.1461342817917,"d":"760.15 "},{"v":788.63,"d":"788.63 "},{"v":9291.503585848719,"d":"9,291.50 "}]
["2031-12-01",109,{"v":12991.17852479366,"d":"12,991.18"},{"v":36.81,"d":"36.81 "},{"v":1065.8311392341645,"d":"1,065.83 "},{"v":1102.64,"d":"1,102.64 "},{"v":11925.347385559497,"d":"11,925.35 "},{"$nulls":4},"2031-12-01",109,{"v":9291.503585848719,"d":"9,291.50"},{"v":26.33,"d":"26.33 "},{"v":762.2998816622566,"d":"762.30 "},{"v":788.63,"d":"788.63 "},{"v":8529.203704186462,"d":"8,529.20 "}]
["2032-01-01",110,{"v":11925.347385559497,"d":"11,925.35"},{"v":33.79,"d":"33.79 "},{"v":1068.8509941286616,"d":"1,068.85 "},{"v":1102.64,"d":"1,102.64 "},{"v":10856.496391430836,"d":"10,856.50 "},{"$nulls":4},"2032-01-01",110,{"v":8529.203704186462,"d":"8,529.20"},{"v":24.17,"d":"24.17 "},{"v":764.4597313269664,"d":"764.46 "},{"v":788.63,"d":"788.63 "},{"v":7764.743972859496,"d":"7,764.74 "}]
["2032-02-01",111,{"v":10856.496391430836,"d":"10,856.50"},{"v":30.76,"d":"30.76 "},{"v":1071.8794052786927,"d":"1,071.88 "},{"v":1102.64,"d":"1,102.64 "},{"v":9784.616986152143,"d":"9,784.62 "},{"$nulls":4},"2032-02-01",111,{"v":7764.743972859496,"d":"7,764.74"},{"v":22,"d":"22.00 "},{"v":766.6257005657262,"d":"766.63 "},{"v":788.63,"d":"788.63 "},{"v":6998.11827229377,"d":"6,998.12 "}]
["2032-03-01",112,{"v":9784.616986152143,"d":"9,784.62"},{"v":27.72,"d":"27.72 "},{"v":1074.9163969269823,"d":"1,074.92 "},{"v":1102.64,"d":"1,102.64 "},{"v":8709.70058922516,"d":"8,709.70 "},{"$nulls":4},"2032-03-01",112,{"v":6998.11827229377,"d":"6,998.12"},{"v":19.83,"d":"19.83 "},{"v":768.797806717329,"d":"768.80 "},{"v":788.63,"d":"788.63 "},{"v":6229.320465576441,"d":"6,229.32 "}]
["2032-04-01",113,{"v":8709.70058922516,"d":"8,709.70"},{"v":24.68,"d":"24.68 "},{"v":1077.961993384942,"d":"1,077.96 "},{"v":1102.64,"d":"1,102.64 "},{"v":7631.738595840218,"d":"7,631.74 "},{"$nulls":4},"2032-04-01",113,{"v":6229.320465576441,"d":"6,229.32"},{"v":17.65,"d":"17.65 "},{"v":770.9760671696948,"d":"770.98 "},{"v":788.63,"d":"788.63 "},{"v":5458.344398406746,"d":"5,458.34 "}]
["2032-05-01",114,{"v":7631.738595840218,"d":"7,631.74"},{"v":21.62,"d":"21.62 "},{"v":1081.016219032866,"d":"1,081.02 "},{"v":1102.64,"d":"1,102.64 "},{"v":6550.722376807353,"d":"6,550.72 "},{"$nulls":4},"2032-05-01",114,{"v":5458.344398406746,"d":"5,458.34"},{"v":15.47,"d":"15.47 "},{"v":773.1604993600089,"d":"773.16 "},{"v":788.63,"d":"788.63 "},{"v":4685.183899046738,"d":"4,685.18 "}]
["2032-06-01",115,{"v":6550.722376807353,"d":"6,550.72"},{"v":18.56,"d":"18.56 "},{"v":1084.0790983201257,"d":"1,084.08 "},{"v":1102.64,"d":"1,102.64 "},{"v":5466.643278487227,"d":"5,466.64 "},{"$nulls":4},"2032-06-01",115,{"v":4685.183899046738,"d":"4,685.18"},{"v":13.27,"d":"13.27 "},{"v":775.3511207748622,"d":"775.35 "},{"v":788.63,"d":"788.63 "},{"v":3909.832778271875,"d":"3,909.83 "}]
["2032-07-01",116,{"v":5466.643278487227,"d":"5,466.64"},{"v":15.49,"d":"15.49 "},{"v":1087.1506557653663,"d":"1,087.15 "},{"v":1102.64,"d":"1,102.64 "},{"v":4379.49262272186,"d":"4,379.49 "},{"$nulls":4},"2032-07-01",116,{"v":3909.832778271875,"d":"3,909.83"},{"v":11.08,"d":"11.08 "},{"v":777.5479489503911,"d":"777.55 "},{"v":788.63,"d":"788.63 "},{"v":3132.2848293214843,"d":"3,132.28 "}]
["2032-08-01",117,{"v":4379.49262272186,"d":"4,379.49"},{"v":12.41,"d":"12.41 "},{"v":1090.2309159567012,"d":"1,090.23 "},{"v":1102.64,"d":"1,102.64 "},{"v":3289.261706765159,"d":"3,289.26 "},{"$nulls":4},"2032-08-01",117,{"v":3132.2848293214843,"d":"3,132.28"},{"v":8.87,"d":"8.87 "},{"v":779.7510014724171,"d":"779.75 "},{"v":788.63,"d":"788.63 "},{"v":2352.533827849067,"d":"2,352.53 "}]
["2032-09-01",118,{"v":3289.261706765159,"d":"3,289.26"},{"v":9.32,"d":"9.32 "},{"v":1093.319903551912,"d":"1,093.32 "},{"v":1102.64,"d":"1,102.64 "},{"v":2195.941803213247,"d":"2,195.94 "},{"$nulls":4},"2032-09-01",118,{"v":2352.533827849067,"d":"2,352.53"},{"v":6.67,"d":"6.67 "},{"v":781.9602959765889,"d":"781.96 "},{"v":788.63,"d":"788.63 "},{"v":1570.5735318724783,"d":"1,570.57 "}]
["2032-10-01",119,{"v":2195.941803213247,"d":"2,195.94"},{"v":6.22,"d":"6.22 "},{"v":1096.4176432786426,"d":"1,096.42 "},{"v":1102.64,"d":"1,102.64 "},{"v":1099.5241599346045,"d":"1,099.52 "},{"$nulls":4},"2032-10-01",119,{"v":1570.5735318724783,"d":"1,570.57"},{"v":4.45,"d":"4.45 "},{"v":784.1758501485226,"d":"784.18 "},{"v":788.63,"d":"788.63 "},{"v":786.3976817239557,"d":"786.40 "}]
["2032-11-01",120,{"v":1099.5241599346045,"d":"1,099.52"},{"v":3.12,"d":"3.12 "},{"$f":"C133-E9","v":{"v":1099.5241599346045,"d":"1,099.52 "}},{"$f":"D133+E133","v":{"v":1102.6441599346044,"d":"1,102.64 "}},{"v":0,"d":"0.00 "},{"$nulls":4},"2032-11-01",120,{"v":786.3976817239557,"d":"786.40"},{"v":2.23,"d":"2.23 "},{"$f":"N133-P9","v":{"v":786.3976817239557,"d":"786.40 "}},{"$f":"O133+P133","v":{"v":788.6276817239557,"d":"788.63 "}},{"v":0,"d":"0.00 "}]