1、對房價(jià)的估值

,房租：萬元,計(jì)算公式,維持性資本支出：交稅、裝修、電器,自由現(xiàn)金流,折現(xiàn)系數(shù),計(jì)算公式,現(xiàn)金流折現(xiàn),計(jì)算公式,現(xiàn)金流折現(xiàn)：累計(jì)求和,計(jì)算公式,現(xiàn)金流折現(xiàn)求和：億美元,,計(jì)算公式

1988年,8.00,,,,,,,,,,,,

10年內(nèi),10年內(nèi)每年增長4%,,為房租的10%,為房租的90%,每年折現(xiàn)5%,,,,,,1-10年,68,=對F4到F13求和

第1年,8.32,=B2*（1+4%）,0.83,7.49,0.952,=1/（1+5%）,7.13,=B4*D4,7.13,=對F4到F4求和,10年后的求和有一個(gè)簡單的算法,,

第2年,8.65,=B4*（1+4%）,0.87,7.79,0.907,,7.06,=B5*D5,14.19,=對F4到F5求和,第11年現(xiàn)金流為10.98,,

第3年,9.00,=B5*（1+4%）,0.90,8.10,0.864,,7.00,=B6*D6,21.19,=對F4到F6求和,用10.98/（5%-3%）=549，為折現(xiàn)到10年底的現(xiàn)值。,,

第4年,9.36,=B6*（1+4%）,0.94,8.42,0.823,,6.93,=B7*D7,28.12,=對F4到F7求和,再進(jìn)一步折合到最新的現(xiàn)值549*0.614=337億,,

第5年,9.73,=B7*（1+4%）,0.97,8.76,0.784,,6.86,=B8*D8,34.98,=對F4到F8求和,10年后,337,

第6年,10.12,=B8*（1+4%）,1.01,9.11,0.746,,6.80,=B9*D9,41.78,=對F4到F9求和,兩部分相加,405,

第7年,10.53,=B9*（1+4%）,1.05,9.47,0.711,,6.73,=B10*D10,48.52,=對F4到F10求和,,,

第8年,10.95,=B10*（1+4%）,1.09,9.85,0.677,,6.67,=B11*D11,55.19,=對F4到F11求和,,,

第9年,11.39,=B11*（1+4%）,1.14,10.25,0.645,,6.61,=B12*D12,61.79,=對F4到F12求和,,,

第10年,11.84,=B12*（1+4%）,1.18,10.66,0.614,,6.54,=B13*D13,68.33,=對F4到F13求和,,,

10年后,3%,,,,5%,,,,,,,,

第11年,12.20,=B13*（1+3%）,1.22,10.98,0.585,,6.42,=B16*D16,74.75,=對F4到F15求和,,,

第12年,12.56,=B15*（1+3%）,1.26,11.31,0.557,,6.30,,81.05,=對F4到F16求和,,,

第13年,12.94,,1.29,11.65,0.530,,6.18,,87.22,=對F4到F17求和,,,

第14年,13.33,,1.33,12.00,0.505,,6.06,,93.28,=對F4到F18求和,,,

第15年,13.73,,1.37,12.36,0.481,,5.94,,99.23,=對F4到F19求和,,,

第16年,14.14,,1.41,12.73,0.458,,5.83,,105.06,=對F4到F20求和,,,

第17年,14.56,,1.46,13.11,0.436,,5.72,,110.78,=對F4到F21求和,,,

第18年,15.00,,1.50,13.50,0.416,,5.61,,116.39,=對F4到F22求和,,,

第19年,15.45,,1.55,13.91,0.396,,5.50,,121.89,=對F4到F23求和,,,

第20年,15.91,,1.59,14.32,0.377,,5.40,,127.29,=對F4到F24求和,,,

第21年,16.39,,1.64,14.75,0.359,,5.30,,132.58,=對F4到F25求和,,,

第22年,16.88,,1.69,15.20,0.342,,5.19,,137.78,=對F4到F26求和,,,

第23年,17.39,,1.74,15.65,0.326,,5.10,,142.87,=對F4到F27求和,,,

第24年,17.91,,1.79,16.12,0.310,,5.00,,147.87,=對F4到F28求和,,,

第25年,18.45,,1.84,16.60,0.295,,4.90,,152.77,=對F4到F29求和,,,

第26年,19.00,,1.90,17.10,0.281,,4.81,,157.58,=對F4到F30求和,,,

第27年,19.57,,1.96,17.62,0.268,,4.72,,162.30,=對F4到F31求和,,,

第28年,20.16,,2.02,18.14,0.255,,4.63,,166.93,=對F4到F32求和,,,

第29年,20.76,,2.08,18.69,0.243,,4.54,,171.47,=對F4到F33求和,,,

第30年,21.39,,2.14,19.25,0.231,,4.45,,175.92,=對F4到F34求和,,,

第31年,22.03,,2.20,19.83,0.220,,4.37,,180.29,=對F4到F35求和,,,

第32年,22.69,,2.27,20.42,0.210,,4.29,,184.58,=對F4到F36求和,,,

第33年,23.37,,2.34,21.03,0.200,,4.20,,188.78,=對F4到F37求和,,,

第34年,24.07,,2.41,21.67,0.190,,4.12,,192.91,=對F4到F38求和,,,

第35年,24.79,,2.48,22.31,0.181,,4.05,,196.95,=對F4到F39求和,,,

第36年,25.54,,2.55,22.98,0.173,,3.97,,200.92,=對F4到F40求和,,,

第37年,26.30,,2.63,23.67,0.164,,3.89,,204.81,=對F4到F41求和,,,

第38年,27.09,,2.71,24.38,0.157,,3.82,,208.63,=對F4到F42求和,,,

第39年,27.91,,2.79,25.12,0.149,,3.75,,212.38,=對F4到F43求和,,,

第40年,28.74,,2.87,25.87,0.142,,3.67,,216.05,=對F4到F44求和,,,

第41年,29.61,,2.96,26.65,0.135,,3.60,,219.66,=對F4到F45求和,,,

第42年,30.49,,3.05,27.44,0.129,,3.54,,223.19,=對F4到F46求和,,,

第43年,31.41,,3.14,28.27,0.123,,3.47,,226.66,=對F4到F47求和,,,

第44年,32.35,,3.24,29.12,0.117,,3.40,,230.07,=對F4到F48求和,,,

第45年,33.32,,3.33,29.99,0.111,,3.34,,233.40,=對F4到F49求和,,,

第46年,34.32,,3.43,30.89,0.106,,3.27,,236.68,=對F4到F50求和,,,

第47年,35.35,,3.54,31.82,0.101,,3.21,,239.89,=對F4到F51求和,,,

第48年,36.41,,3.64,32.77,0.096,,3.15,,243.04,=對F4到F52求和,,,

第49年,37.50,,3.75,33.75,0.092,,3.09,,246.13,=對F4到F53求和,,,

第50年,38.63,,3.86,34.77,0.087,,3.03,,249.16,=對F4到F54求和,,,

第51年,39.79,,3.98,35.81,0.083,,2.97,,252.14,=對F4到F55求和,,,

第52年,40.98,,4.10,36.88,0.079,,2.92,,255.05,=對F4到F56求和,,,

第53年,42.21,,4.22,37.99,0.075,,2.86,,257.91,=對F4到F57求和,,,

第54年,43.48,,4.35,39.13,0.072,,2.81,,260.72,=對F4到F58求和,,,

第55年,44.78,,4.48,40.30,0.068,,2.75,,263.48,=對F4到F59求和,,,

第56年,46.12,,4.61,41.51,0.065,,2.70,,266.18,=對F4到F60求和,,,

第57年,47.51,,4.75,42.76,0.062,,2.65,,268.83,=對F4到F61求和,,,

第58年,48.93,,4.89,44.04,0.059,,2.60,,271.43,=對F4到F62求和,,,

第59年,50.40,,5.04,45.36,0.056,,2.55,,273.98,=對F4到F63求和,,,

第60年,51.91,,5.19,46.72,0.054,,2.50,,276.48,=對F4到F64求和,,,

第61年,53.47,,5.35,48.12,0.051,,2.45,,278.93,=對F4到F65求和,,,

第62年,55.08,,5.51,49.57,0.049,,2.41,,281.34,=對F4到F66求和,,,

第63年,56.73,,5.67,51.06,0.046,,2.36,,283.70,=對F4到F67求和,,,

第64年,58.43,,5.84,52.59,0.044,,2.32,,286.02,=對F4到F68求和,,,

第65年,60.18,,6.02,54.16,0.042,,2.27,,288.29,=對F4到F69求和,,,

第66年,61.99,,6.20,55.79,0.040,,2.23,,290.52,=對F4到F70求和,,,

第67年,63.85,,6.38,57.46,0.038,,2.19,,292.70,=對F4到F71求和,,,

第68年,65.76,,6.58,59.19,0.036,,2.14,,294.85,=對F4到F72求和,,,

第69年,67.74,,6.77,60.96,0.035,,2.10,,296.95,=對F4到F73求和,,,

第70年,69.77,,6.98,62.79,0.033,,2.06,,299.01,=對F4到F74求和,,,

第71年,71.86,,7.19,64.68,0.031,,2.02,,301.04,=對F4到F75求和,,,

第72年,74.02,,7.40,66.62,0.030,,1.99,,303.02,=對F4到F76求和,,,

第73年,76.24,,7.62,68.61,0.028,,1.95,,304.97,=對F4到F77求和,,,

第74年,78.52,,7.85,70.67,0.027,,1.91,,306.88,=對F4到F78求和,,,

第75年,80.88,,8.09,72.79,0.026,,1.87,,308.76,=對F4到F79求和,,,

第76年,83.31,,8.33,74.98,0.025,,1.84,,310.60,=對F4到F80求和,,,

第77年,85.81,,8.58,77.23,0.023,,1.80,,312.40,=對F4到F81求和,,,

第78年,88.38,,8.84,79.54,0.022,,1.77,,314.17,=對F4到F82求和,,,

第79年,91.03,,9.10,81.93,0.021,,1.74,,315.91,=對F4到F83求和,,,

第80年,93.76,,9.38,84.39,0.020,,1.70,,317.61,=對F4到F84求和,,,

第81年,96.58,,9.66,86.92,0.019,,1.67,,319.28,=對F4到F85求和,,,

第82年,99.47,,9.95,89.53,0.018,,1.64,,320.92,=對F4到F86求和,,,

第83年,102.46,,10.25,92.21,0.017,,1.61,,322.52,=對F4到F87求和,,,

第84年,105.53,,10.55,94.98,0.017,,1.58,,324.10,=對F4到F88求和,,,

第85年,108.70,,10.87,97.83,0.016,,1.55,,325.65,=對F4到F89求和,,,

第86年,111.96,,11.20,100.76,0.015,,1.52,,327.16,=對F4到F90求和,,,

第87年,115.32,,11.53,103.78,0.014,,1.49,,328.65,=對F4到F91求和,,,

第88年,118.78,,11.88,106.90,0.014,,1.46,,330.11,=對F4到F92求和,,,

第89年,122.34,,12.23,110.10,0.013,,1.43,,331.54,=對F4到F93求和,,,

第90年,126.01,,12.60,113.41,0.012,,1.40,,332.95,=對F4到F94求和,,,

第91年,129.79,,12.98,116.81,0.012,,1.38,,334.33,=對F4到F95求和,,,

第92年,133.68,,13.37,120.31,0.011,,1.35,,335.68,=對F4到F96求和,,,

第93年,137.69,,13.77,123.92,0.011,,1.33,,337.01,=對F4到F97求和,,,

第94年,141.82,,14.18,127.64,0.010,,1.30,,338.31,=對F4到F98求和,,,

第95年,146.08,,14.61,131.47,0.010,,1.28,,339.58,=對F4到F99求和,,,

第96年,150.46,,15.05,135.42,0.009,,1.25,,340.83,=對F4到F100求和,,,

第97年,154.98,,15.50,139.48,0.009,,1.23,,342.06,=對F4到F101求和,,,

第98年,159.62,,15.96,143.66,0.008,,1.20,,343.27,=對F4到F102求和,,,

第99年,164.41,,16.44,147.97,0.008,,1.18,,344.45,=對F4到F103求和,,,

第100年,169.35,,16.93,152.41,0.008,,1.16,,345.61,=對F4到F104求和,,,

第101年,174.43,,17.44,156.98,0.007,,1.14,,346.74,=對F4到F105求和,,,

第102年,179.66,,17.97,161.69,0.007,,1.12,,347.86,=對F4到F106求和,,,

第103年,185.05,,18.50,166.54,0.007,,1.09,,348.95,=對F4到F107求和,,,

第104年,190.60,,19.06,171.54,0.006,,1.07,,350.03,=對F4到F108求和,,,

第105年,196.32,,19.63,176.69,0.006,,1.05,,351.08,=對F4到F109求和,,,

第106年,202.21,,20.22,181.99,0.006,,1.03,,352.11,=對F4到F110求和,,,

第107年,208.27,,20.83,187.45,0.005,,1.01,,353.12,=對F4到F111求和,,,

第108年,214.52,,21.45,193.07,0.005,,0.99,,354.12,=對F4到F112求和,,,

第109年,220.96,,22.10,198.86,0.005,,0.97,,355.09,=對F4到F113求和,,,

第110年,227.59,,22.76,204.83,0.005,,0.96,,356.05,=對F4到F114求和,,,

第111年,234.41,,23.44,210.97,0.004,,0.94,,356.99,=對F4到F115求和,,,

第112年,241.45,,24.14,217.30,0.004,,0.92,,357.91,=對F4到F116求和,,,

第113年,248.69,,24.87,223.82,0.004,,0.90,,358.81,=對F4到F117求和,,,

第114年,256.15,,25.62,230.54,0.004,,0.89,,359.70,=對F4到F118求和,,,

第115年,263.83,,26.38,237.45,0.004,,0.87,,360.56,=對F4到F119求和,,,

第116年,271.75,,27.17,244.57,0.003,,0.85,,361.42,=對F4到F120求和,,,

第117年,279.90,,27.99,251.91,0.003,,0.84,,362.25,=對F4到F121求和,,,

第118年,288.30,,28.83,259.47,0.003,,0.82,,363.07,=對F4到F122求和,,,

第119年,296.95,,29.69,267.25,0.003,,0.80,,363.88,=對F4到F123求和,,,

第120年,305.86,,30.59,275.27,0.003,,0.79,,364.67,=對F4到F124求和,,,

第121年,315.03,,31.50,283.53,0.003,,0.77,,365.44,=對F4到F125求和,,,

第122年,324.48,,32.45,292.04,0.003,,0.76,,366.20,=對F4到F126求和,,,

第123年,334.22,,33.42,300.80,0.002,,0.74,,366.94,=對F4到F127求和,,,

第124年,344.24,,34.42,309.82,0.002,,0.73,,367.67,=對F4到F128求和,,,

第125年,354.57,,35.46,319.11,0.002,,0.72,,368.39,=對F4到F129求和,,,

第126年,365.21,,36.52,328.69,0.002,,0.70,,369.09,=對F4到F130求和,,,

第127年,376.17,,37.62,338.55,0.002,,0.69,,369.78,=對F4到F131求和,,,

第128年,387.45,,38.75,348.71,0.002,,0.68,,370.46,=對F4到F132求和,,,

第129年,399.07,,39.91,359.17,0.002,,0.66,,371.12,=對F4到F133求和,,,

第130年,411.05,,41.10,369.94,0.002,,0.65,,371.77,=對F4到F134求和,,,

第131年,423.38,,42.34,381.04,0.002,,0.64,,372.41,=對F4到F135求和,,,

第132年,436.08,,43.61,392.47,0.002,,0.63,,373.04,=對F4到F136求和,,,

第133年,449.16,,44.92,404.24,0.002,,0.61,,373.65,=對F4到F137求和,,,

第134年,462.64,,46.26,416.37,0.001,,0.60,,374.26,=對F4到F138求和,,,

第135年,476.51,,47.65,428.86,0.001,,0.59,,374.85,=對F4到F139求和,,,

第136年,490.81,,49.08,441.73,0.001,,0.58,,375.43,=對F4到F140求和,,,

第137年,505.53,,50.55,454.98,0.001,,0.57,,376.00,=對F4到F141求和,,,

第138年,520.70,,52.07,468.63,0.001,,0.56,,376.55,=對F4到F142求和,,,

第139年,536.32,,53.63,482.69,0.001,,0.55,,377.10,=對F4到F143求和,,,

第140年,552.41,,55.24,497.17,0.001,,0.54,,377.64,=對F4到F144求和,,,

第141年,568.98,,56.90,512.09,0.001,,0.53,,378.17,=對F4到F145求和,,,

第142年,586.05,,58.61,527.45,0.001,,0.52,,378.68,=對F4到F146求和,,,

第143年,603.63,,60.36,543.27,0.001,,0.51,,379.19,=對F4到F147求和,,,

第144年,621.74,,62.17,559.57,0.001,,0.50,,379.69,=對F4到F148求和,,,

第145年,640.40,,64.04,576.36,0.001,,0.49,,380.17,=對F4到F149求和,,,

第146年,659.61,,65.96,593.65,0.001,,0.48,,380.65,=對F4到F150求和,,,

第147年,679.40,,67.94,611.46,0.001,,0.47,,381.12,=對F4到F151求和,,,

第148年,699.78,,69.98,629.80,0.001,,0.46,,381.58,=對F4到F152求和,,,

第149年,720.77,,72.08,648.69,0.001,,0.45,,382.03,=對F4到F153求和,,,

第150年,742.39,,74.24,668.16,0.001,,0.44,,382.48,=對F4到F154求和,,,

第151年,764.67,,76.47,688.20,0.001,,0.43,,382.91,=對F4到F155求和,,,

第152年,787.61,,78.76,708.85,0.001,,0.43,,383.34,=對F4到F156求和,,,

第153年,811.23,,81.12,730.11,0.001,,0.42,,383.76,=對F4到F157求和,,,

第154年,835.57,,83.56,752.01,0.001,,0.41,,384.17,=對F4到F158求和,,,

第155年,860.64,,86.06,774.57,0.001,,0.40,,384.57,=對F4到F159求和,,,

第156年,886.46,,88.65,797.81,0.000,,0.39,,384.96,=對F4到F160求和,,,

第157年,913.05,,91.31,821.75,0.000,,0.39,,385.35,=對F4到F161求和,,,

第158年,940.44,,94.04,846.40,0.000,,0.38,,385.73,=對F4到F162求和,,,

第159年,968.66,,96.87,871.79,0.000,,0.37,,386.10,=對F4到F163求和,,,

第160年,997.72,,99.77,897.94,0.000,,0.37,,386.47,=對F4到F164求和,,,

第161年,1027.65,,102.76,924.88,0.000,,0.36,,386.83,=對F4到F165求和,,,

第162年,1058.48,,105.85,952.63,0.000,,0.35,,387.18,=對F4到F166求和,,,

第163年,1090.23,,109.02,981.21,0.000,,0.35,,387.52,=對F4到F167求和,,,

第164年,1122.94,,112.29,1010.64,0.000,,0.34,,387.86,=對F4到F168求和,,,

第165年,1156.63,,115.66,1040.96,0.000,,0.33,,388.20,=對F4到F169求和,,,

第166年,1191.33,,119.13,1072.19,0.000,,0.33,,388.52,=對F4到F170求和,,,

第167年,1227.07,,122.71,1104.36,0.000,,0.32,,388.84,=對F4到F171求和,,,

第168年,1263.88,,126.39,1137.49,0.000,,0.31,,389.15,=對F4到F172求和,,,

第169年,1301.79,,130.18,1171.61,0.000,,0.31,,389.46,=對F4到F173求和,,,

第170年,1340.85,,134.08,1206.76,0.000,,0.30,,389.76,=對F4到F174求和,,,

第171年,1381.07,,138.11,1242.97,0.000,,0.30,,390.06,=對F4到F175求和,,,

第172年,1422.50,,142.25,1280.25,0.000,,0.29,,390.35,=對F4到F176求和,,,

第173年,1465.18,,146.52,1318.66,0.000,,0.28,,390.63,=對F4到F177求和,,,

第174年,1509.14,,150.91,1358.22,0.000,,0.28,,390.91,=對F4到F178求和,,,

第175年,1554.41,,155.44,1398.97,0.000,,0.27,,391.19,=對F4到F179求和,,,

第176年,1601.04,,160.10,1440.94,0.000,,0.27,,391.46,=對F4到F180求和,,,

第177年,1649.07,,164.91,1484.17,0.000,,0.26,,391.72,=對F4到F181求和,,,

第178年,1698.55,,169.85,1528.69,0.000,,0.26,,391.98,=對F4到F182求和,,,

第179年,1749.50,,174.95,1574.55,0.000,,0.25,,392.23,=對F4到F183求和,,,

第180年,1801.99,,180.20,1621.79,0.000,,0.25,,392.48,=對F4到F184求和,,,

第181年,1856.05,,185.60,1670.44,0.000,,0.24,,392.72,=對F4到F185求和,,,

第182年,1911.73,,191.17,1720.55,0.000,,0.24,,392.96,=對F4到F186求和,,,

第183年,1969.08,,196.91,1772.17,0.000,,0.23,,393.20,=對F4到F187求和,,,

第184年,2028.15,,202.82,1825.34,0.000,,0.23,,393.43,=對F4到F188求和,,,

第185年,2089.00,,208.90,1880.10,0.000,,0.23,,393.66,=對F4到F189求和,,,

第186年,2151.67,,215.17,1936.50,0.000,,0.22,,393.88,=對F4到F190求和,,,

第187年,2216.22,,221.62,1994.59,0.000,,0.22,,394.09,=對F4到F191求和,,,

第188年,2282.70,,228.27,2054.43,0.000,,0.21,,394.31,=對F4到F192求和,,,

第189年,2351.18,,235.12,2116.07,0.000,,0.21,,394.52,=對F4到F193求和,,,

第190年,2421.72,,242.17,2179.55,0.000,,0.21,,394.72,=對F4到F194求和,,,

第191年,2494.37,,249.44,2244.93,0.000,,0.20,,394.92,=對F4到F195求和,,,

第192年,2569.20,,256.92,2312.28,0.000,,0.20,,395.12,=對F4到F196求和,,,

第193年,2646.28,,264.63,2381.65,0.000,,0.19,,395.32,=對F4到F197求和,,,

第194年,2725.67,,272.57,2453.10,0.000,,0.19,,395.51,=對F4到F198求和,,,

第195年,2807.44,,280.74,2526.69,0.000,,0.19,,395.69,=對F4到F199求和,,,

第196年,2891.66,,289.17,2602.49,0.000,,0.18,,395.87,=對F4到F200求和,,,

第197年,2978.41,,297.84,2680.57,0.000,,0.18,,396.05,=對F4到F201求和,,,

第198年,3067.76,,306.78,2760.99,0.000,,0.18,,396.23,=對F4到F202求和,,,

第199年,3159.79,,315.98,2843.82,0.000,,0.17,,396.40,=對F4到F203求和,,,

第200年,3254.59,,325.46,2929.13,0.000,,0.17,,396.57,=對F4到F204求和,,,

第201年,3352.23,,335.22,3017.00,0.000,,0.17,,396.74,=對F4到F205求和,,,

第202年,3452.79,,345.28,3107.51,0.000,,0.16,,396.90,=對F4到F206求和,,,

第203年,3556.38,,355.64,3200.74,0.000,,0.16,,397.06,=對F4到F207求和,,,

第204年,3663.07,,366.31,3296.76,0.000,,0.16,,397.22,=對F4到F208求和,,,

第205年,3772.96,,377.30,3395.66,0.000,,0.15,,397.37,=對F4到F209求和,,,

第206年,3886.15,,388.61,3497.53,0.000,,0.15,,397.52,=對F4到F210求和,,,

第207年,4002.73,,400.27,3602.46,0.000,,0.15,,397.67,=對F4到F211求和,,,

第208年,4122.82,,412.28,3710.53,0.000,,0.15,,397.82,=對F4到F212求和,,,

第209年,4246.50,,424.65,3821.85,0.000,,0.14,,397.96,=對F4到F213求和,,,

第210年,4373.89,,437.39,3936.51,0.000,,0.14,,398.10,=對F4到F214求和,,,

第211年,4505.11,,450.51,4054.60,0.000,,0.14,,398.24,=對F4到F215求和,,,

第212年,4640.26,,464.03,4176.24,0.000,,0.13,,398.37,=對F4到F216求和,,,

第213年,4779.47,,477.95,4301.53,0.000,,0.13,,398.50,=對F4到F217求和,,,

第214年,4922.86,,492.29,4430.57,0.000,,0.13,,398.63,=對F4到F218求和,,,

第215年,5070.54,,507.05,4563.49,0.000,,0.13,,398.76,=對F4到F219求和,,,

第216年,5222.66,,522.27,4700.39,0.000,,0.12,,398.88,=對F4到F220求和,,,

第217年,5379.34,,537.93,4841.40,0.000,,0.12,,399.00,=對F4到F221求和,,,

第218年,5540.72,,554.07,4986.65,0.000,,0.12,,399.12,=對F4到F222求和,,,

第219年,5706.94,,570.69,5136.25,0.000,,0.12,,399.24,=對F4到F223求和,,,

第220年,5878.15,,587.81,5290.33,0.000,,0.12,,399.36,=對F4到F224求和,,,

第221年,6054.49,,605.45,5449.04,0.000,,0.11,,399.47,=對F4到F225求和,,,

第222年,6236.13,,623.61,5612.52,0.000,,0.11,,399.58,=對F4到F226求和,,,

第223年,6423.21,,642.32,5780.89,0.000,,0.11,,399.69,=對F4到F227求和,,,

第224年,6615.91,,661.59,5954.32,0.000,,0.11,,399.80,=對F4到F228求和,,,

第225年,6814.39,,681.44,6132.95,0.000,,0.10,,399.90,=對F4到F229求和,,,

第226年,7018.82,,701.88,6316.94,0.000,,0.10,,400.00,=對F4到F230求和,,,

第227年,7229.38,,722.94,6506.44,0.000,,0.10,,400.11,=對F4到F231求和,,,

第228年,7446.26,,744.63,6701.64,0.000,,0.10,,400.20,=對F4到F232求和,,,

第229年,7669.65,,766.97,6902.69,0.000,,0.10,,400.30,=對F4到F233求和,,,

第230年,7899.74,,789.97,7109.77,0.000,,0.10,,400.40,=對F4到F234求和,,,

第231年,8136.73,,813.67,7323.06,0.000,,0.09,,400.49,=對F4到F235求和,,,

第232年,8380.83,,838.08,7542.75,0.000,,0.09,,400.58,=對F4到F236求和,,,

第233年,8632.26,,863.23,7769.03,0.000,,0.09,,400.67,=對F4到F237求和,,,

第234年,8891.23,,889.12,8002.10,0.000,,0.09,,400.76,=對F4到F238求和,,,

第235年,9157.96,,915.80,8242.17,0.000,,0.09,,400.85,=對F4到F239求和,,,

第236年,9432.70,,943.27,8489.43,0.000,,0.08,,400.93,=對F4到F240求和,,,

第237年,9715.68,,971.57,8744.12,0.000,,0.08,,401.01,=對F4到F241求和,,,

第238年,10007.15,,1000.72,9006.44,0.000,,0.08,,401.10,=對F4到F242求和,,,

第239年,10307.37,,1030.74,9276.63,0.000,,0.08,,401.18,=對F4到F243求和,,,

第240年,10616.59,,1061.66,9554.93,0.000,,0.08,,401.25,=對F4到F244求和,,,

第241年,10935.09,,1093.51,9841.58,0.000,,0.08,,401.33,=對F4到F245求和,,,

第242年,11263.14,,1126.31,10136.83,0.000,,0.08,,401.41,=對F4到F246求和,,,

第243年,11601.03,,1160.10,10440.93,0.000,,0.07,,401.48,=對F4到F247求和,,,

第244年,11949.07,,1194.91,10754.16,0.000,,0.07,,401.55,=對F4到F248求和,,,

第245年,12307.54,,1230.75,11076.78,0.000,,0.07,,401.62,=對F4到F249求和,,,

第246年,12676.76,,1267.68,11409.09,0.000,,0.07,,401.69,=對F4到F250求和,,,

第247年,13057.07,,1305.71,11751.36,0.000,,0.07,,401.76,=對F4到F251求和,,,

第248年,13448.78,,1344.88,12103.90,0.000,,0.07,,401.83,=對F4到F252求和,,,

第249年,13852.24,,1385.22,12467.02,0.000,,0.07,,401.90,=對F4到F253求和,,,

第250年,14267.81,,1426.78,12841.03,0.000,,0.06,,401.96,=對F4到F254求和,,,

第251年,14695.84,,1469.58,13226.26,0.000,,0.06,,402.02,=對F4到F255求和,,,

第252年,15136.72,,1513.67,13623.05,0.000,,0.06,,402.09,=對F4到F256求和,,,

第253年,15590.82,,1559.08,14031.74,0.000,,0.06,,402.15,=對F4到F257求和,,,

第254年,16058.55,,1605.85,14452.69,0.000,,0.06,,402.21,=對F4到F258求和,,,

第255年,16540.30,,1654.03,14886.27,0.000,,0.06,,402.27,=對F4到F259求和,,,

第256年,17036.51,,1703.65,15332.86,0.000,,0.06,,402.32,=對F4到F260求和,,,

第257年,17547.61,,1754.76,15792.85,0.000,,0.06,,402.38,=對F4到F261求和,,,

第258年,18074.03,,1807.40,16266.63,0.000,,0.06,,402.44,=對F4到F262求和,,,

第259年,18616.26,,1861.63,16754.63,0.000,,0.05,,402.49,=對F4到F263求和,,,

第260年,19174.74,,1917.47,17257.27,0.000,,0.05,,402.54,=對F4到F264求和,,,

第261年,19749.99,,1975.00,17774.99,0.000,,0.05,,402.60,=對F4到F265求和,,,

第262年,20342.49,,2034.25,18308.24,0.000,,0.05,,402.65,=對F4到F266求和,,,

第263年,20952.76,,2095.28,18857.48,0.000,,0.05,,402.70,=對F4到F267求和,,,

第264年,21581.34,,2158.13,19423.21,0.000,,0.05,,402.75,=對F4到F268求和,,,

第265年,22228.78,,2222.88,20005.90,0.000,,0.05,,402.80,=對F4到F269求和,,,

第266年,22895.65,,2289.56,20606.08,0.000,,0.05,,402.84,=對F4到F270求和,,,

第267年,23582.52,,2358.25,21224.26,0.000,,0.05,,402.89,=對F4到F271求和,,,

第268年,24289.99,,2429.00,21860.99,0.000,,0.05,,402.94,=對F4到F272求和,,,

第269年,25018.69,,2501.87,22516.82,0.000,,0.04,,402.98,=對F4到F273求和,,,

第270年,25769.25,,2576.93,23192.33,0.000,,0.04,,403.03,=對F4到F274求和,,,

第271年,26542.33,,2654.23,23888.10,0.000,,0.04,,403.07,=對F4到F275求和,,,

第272年,27338.60,,2733.86,24604.74,0.000,,0.04,,403.11,=對F4到F276求和,,,

第273年,28158.76,,2815.88,25342.88,0.000,,0.04,,403.15,=對F4到F277求和,,,

第274年,29003.52,,2900.35,26103.17,0.000,,0.04,,403.19,=對F4到F278求和,,,

第275年,29873.63,,2987.36,26886.26,0.000,,0.04,,403.23,=對F4到F279求和,,,

第276年,30769.83,,3076.98,27692.85,0.000,,0.04,,403.27,=對F4到F280求和,,,

第277年,31692.93,,3169.29,28523.64,0.000,,0.04,,403.31,=對F4到F281求和,,,

第278年,32643.72,,3264.37,29379.35,0.000,,0.04,,403.35,=對F4到F282求和,,,

第279年,33623.03,,3362.30,30260.73,0.000,,0.04,,403.39,=對F4到F283求和,,,

第280年,34631.72,,3463.17,31168.55,0.000,,0.04,,403.42,=對F4到F284求和,,,

第281年,35670.67,,3567.07,32103.60,0.000,,0.04,,403.46,=對F4到F285求和,,,

第282年,36740.79,,3674.08,33066.71,0.000,,0.03,,403.49,=對F4到F286求和,,,

第283年,37843.01,,3784.30,34058.71,0.000,,0.03,,403.53,=對F4到F287求和,,,

第284年,38978.30,,3897.83,35080.47,0.000,,0.03,,403.56,=對F4到F288求和,,,

第285年,40147.65,,4014.77,36132.89,0.000,,0.03,,403.59,=對F4到F289求和,,,

第286年,41352.08,,4135.21,37216.88,0.000,,0.03,,403.63,=對F4到F290求和,,,

第287年,42592.65,,4259.26,38333.38,0.000,,0.03,,403.66,=對F4到F291求和,,,

第288年,43870.43,,4387.04,39483.38,0.000,,0.03,,403.69,=對F4到F292求和,,,

第289年,45186.54,,4518.65,40667.88,0.000,,0.03,,403.72,=對F4到F293求和,,,

第290年,46542.13,,4654.21,41887.92,0.000,,0.03,,403.75,=對F4到F294求和,,,

第291年,47938.40,,4793.84,43144.56,0.000,,0.03,,403.78,=對F4到F295求和,,,

第292年,49376.55,,4937.66,44438.90,0.000,,0.03,,403.81,=對F4到F296求和,,,

第293年,50857.85,,5085.78,45772.06,0.000,,0.03,,403.84,=對F4到F297求和,,,

第294年,52383.58,,5238.36,47145.22,0.000,,0.03,,403.86,=對F4到F298求和,,,

第295年,53955.09,,5395.51,48559.58,0.000,,0.03,,403.89,=對F4到F299求和,,,

第296年,55573.74,,5557.37,50016.37,0.000,,0.03,,403.92,=對F4到F300求和,,,

第297年,57240.95,,5724.10,51516.86,0.000,,0.03,,403.95,=對F4到F301求和,,,

第298年,58958.18,,5895.82,53062.37,0.000,,0.03,,403.97,=對F4到F302求和,,,

第299年,60726.93,,6072.69,54654.24,0.000,,0.03,,404.00,=對F4到F303求和,,,

第300年,62548.74,,6254.87,56293.86,0.000,,0.02,,404.02,=對F4到F304求和,,,

第301年,64425.20,,6442.52,57982.68,0.000,,0.02,,404.05,=對F4到F305求和,,,

第302年,66357.96,,6635.80,59722.16,0.000,,0.02,,404.07,=對F4到F306求和,,,

第303年,68348.69,,6834.87,61513.82,0.000,,0.02,,404.09,=對F4到F307求和,,,

第304年,70399.15,,7039.92,63359.24,0.000,,0.02,,404.12,=對F4到F308求和,,,

第305年,72511.13,,7251.11,65260.02,0.000,,0.02,,404.14,=對F4到F309求和,,,

第306年,74686.46,,7468.65,67217.82,0.000,,0.02,,404.16,=對F4到F310求和,,,

第307年,76927.06,,7692.71,69234.35,0.000,,0.02,,404.18,=對F4到F311求和,,,

第308年,79234.87,,7923.49,71311.38,0.000,,0.02,,404.20,=對F4到F312求和,,,

第309年,81611.91,,8161.19,73450.72,0.000,,0.02,,404.22,=對F4到F313求和,,,

第310年,84060.27,,8406.03,75654.24,0.000,,0.02,,404.24,=對F4到F314求和,,,

第311年,86582.08,,8658.21,77923.87,0.000,,0.02,,404.26,=對F4到F315求和,,,

第312年,89179.54,,8917.95,80261.59,0.000,,0.02,,404.28,=對F4到F316求和,,,

第313年,91854.93,,9185.49,82669.44,0.000,,0.02,,404.30,=對F4到F317求和,,,

第314年,94610.58,,9461.06,85149.52,0.000,,0.02,,404.32,=對F4到F318求和,,,

第315年,97448.89,,9744.89,87704.00,0.000,,0.02,,404.34,=對F4到F319求和,,,

第316年,100372.36,,10037.24,90335.12,0.000,,0.02,,404.36,=對F4到F320求和,,,

第317年,103383.53,,10338.35,93045.18,0.000,,0.02,,404.38,=對F4到F321求和,,,

第318年,106485.04,,10648.50,95836.53,0.000,,0.02,,404.39,=對F4到F322求和,,,

第319年,109679.59,,10967.96,98711.63,0.000,,0.02,,404.41,=對F4到F323求和,,,

第320年,112969.98,,11297.00,101672.98,0.000,,0.02,,404.43,=對F4到F324求和,,,

第321年,116359.08,,11635.91,104723.17,0.000,,0.02,,404.44,=對F4到F325求和,,,

第322年,119849.85,,11984.98,107864.86,0.000,,0.02,,404.46,=對F4到F326求和,,,

第323年,123445.34,,12344.53,111100.81,0.000,,0.02,,404.48,=對F4到F327求和,,,

第324年,127148.70,,12714.87,114433.83,0.000,,0.02,,404.49,=對F4到F328求和,,,

第325年,130963.16,,13096.32,117866.85,0.000,,0.02,,404.51,=對F4到F329求和,,,

第326年,134892.06,,13489.21,121402.85,0.000,,0.02,,404.52,=對F4到F330求和,,,

第327年,138938.82,,13893.88,125044.94,0.000,,0.01,,404.54,=對F4到F331求和,,,

第328年,143106.99,,14310.70,128796.29,0.000,,0.01,,404.55,=對F4到F332求和,,,

第329年,147400.20,,14740.02,132660.18,0.000,,0.01,,404.57,=對F4到F333求和,,,

第330年,151822.20,,15182.22,136639.98,0.000,,0.01,,404.58,=對F4到F334求和,,,

第331年,156376.87,,15637.69,140739.18,0.000,,0.01,,404.59,=對F4到F335求和,,,

第332年,161068.17,,16106.82,144961.36,0.000,,0.01,,404.61,=對F4到F336求和,,,

第333年,165900.22,,16590.02,149310.20,0.000,,0.01,,404.62,=對F4到F337求和,,,

第334年,170877.23,,17087.72,153789.50,0.000,,0.01,,404.63,=對F4到F338求和,,,

第335年,176003.54,,17600.35,158403.19,0.000,,0.01,,404.65,=對F4到F339求和,,,

第336年,181283.65,,18128.36,163155.28,0.000,,0.01,,404.66,=對F4到F340求和,,,

第337年,186722.16,,18672.22,168049.94,0.000,,0.01,,404.67,=對F4到F341求和,,,

第338年,192323.82,,19232.38,173091.44,0.000,,0.01,,404.68,=對F4到F342求和,,,

第339年,198093.54,,19809.35,178284.18,0.000,,0.01,,404.69,=對F4到F343求和,,,

第340年,204036.34,,20403.63,183632.71,0.000,,0.01,,404.70,=對F4到F344求和,,,

第341年,210157.43,,21015.74,189141.69,0.000,,0.01,,404.72,=對F4到F345求和,,,

第342年,216462.16,,21646.22,194815.94,0.000,,0.01,,404.73,=對F4到F346求和,,,

第343年,222956.02,,22295.60,200660.42,0.000,,0.01,,404.74,=對F4到F347求和,,,

第344年,229644.70,,22964.47,206680.23,0.000,,0.01,,404.75,=對F4到F348求和,,,

第345年,236534.04,,23653.40,212880.64,0.000,,0.01,,404.76,=對F4到F349求和,,,

第346年,243630.06,,24363.01,219267.06,0.000,,0.01,,404.77,=對F4到F350求和,,,

第347年,250938.97,,25093.90,225845.07,0.000,,0.01,,404.78,=對F4到F351求和,,,

第348年,258467.14,,25846.71,232620.42,0.000,,0.01,,404.79,=對F4到F352求和,,,

第349年,266221.15,,26622.11,239599.03,0.000,,0.01,,404.80,=對F4到F353求和,,,

第350年,274207.78,,27420.78,246787.01,0.000,,0.01,,404.81,=對F4到F354求和,,,

第351年,282434.02,,28243.40,254190.62,0.000,,0.01,,404.82,=對F4到F355求和,,,

第352年,290907.04,,29090.70,261816.33,0.000,,0.01,,404.83,=對F4到F356求和,,,

第353年,299634.25,,29963.42,269670.82,0.000,,0.01,,404.84,=對F4到F357求和,,,

第354年,308623.28,,30862.33,277760.95,0.000,,0.01,,404.84,=對F4到F358求和,,,

第355年,317881.98,,31788.20,286093.78,0.000,,0.01,,404.85,=對F4到F359求和,,,

第356年,327418.43,,32741.84,294676.59,0.000,,0.01,,404.86,=對F4到F360求和,,,

第357年,337240.99,,33724.10,303516.89,0.000,,0.01,,404.87,=對F4到F361求和,,,

第358年,347358.22,,34735.82,312622.40,0.000,,0.01,,404.88,=對F4到F362求和,,,

第359年,357778.96,,35777.90,322001.07,0.000,,0.01,,404.89,=對F4到F363求和,,,

第360年,368512.33,,36851.23,331661.10,0.000,,0.01,,404.89,=對F4到F364求和,,,

第361年,379567.70,,37956.77,341610.93,0.000,,0.01,,404.90,=對F4到F365求和,,,

第362年,390954.73,,39095.47,351859.26,0.000,,0.01,,404.91,=對F4到F366求和,,,

第363年,402683.38,,40268.34,362415.04,0.000,,0.01,,404.92,=對F4到F367求和,,,

第364年,414763.88,,41476.39,373287.49,0.000,,0.01,,404.92,=對F4到F368求和,,,

第365年,427206.79,,42720.68,384486.11,0.000,,0.01,,404.93,=對F4到F369求和,,,

第366年,440023.00,,44002.30,396020.70,0.000,,0.01,,404.94,=對F4到F370求和,,,

第367年,453223.69,,45322.37,407901.32,0.000,,0.01,,404.94,=對F4到F371求和,,,

第368年,466820.40,,46682.04,420138.36,0.000,,0.01,,404.95,=對F4到F372求和,,,

第369年,480825.01,,48082.50,432742.51,0.000,,0.01,,404.96,=對F4到F373求和,,,

第370年,495249.76,,49524.98,445724.78,0.000,,0.01,,404.96,=對F4到F374求和,,,

第371年,510107.25,,51010.73,459096.53,0.000,,0.01,,404.97,=對F4到F375求和,,,

第372年,525410.47,,52541.05,472869.42,0.000,,0.01,,404.98,=對F4到F376求和,,,

第373年,541172.78,,54117.28,487055.51,0.000,,0.01,,404.98,=對F4到F377求和,,,

第374年,557407.97,,55740.80,501667.17,0.000,,0.01,,404.99,=對F4到F378求和,,,

第375年,574130.21,,57413.02,516717.19,0.000,,0.01,,404.99,=對F4到F379求和,,,

第376年,591354.11,,59135.41,532218.70,0.000,,0.01,,405.00,=對F4到F380求和,,,

第377年,609094.74,,60909.47,548185.26,0.000,,0.01,,405.01,=對F4到F381求和,,,

第378年,627367.58,,62736.76,564630.82,0.000,,0.01,,405.01,=對F4到F382求和,,,

第379年,646188.6