Hey, you're in the file, can you fix the total npv formula? It doesn't include the first swap

		VALUE		PMT	PRESENT	
MONTH	FORWARD	C/GJ		DATE	VALUE	
Feb-02	2.835	 $       2.164 		5-Mar-02	(121,175.89)	
Mar-02	2.835	 $       2.245 		5-Apr-02	(139,182.26)	
						
Feb-02	2.750	 $            -   		5-Mar-02	0.00 	
Mar-02	2.750	 $            -   		5-Apr-02	0.00 	
						
				NPV Options	(260,358.14)	
						
				Total NPV	(641,361.05)