{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Contents","Lease Roll Scenarios","Comml with Lease Roll","Lease Roll Outputs","Distribution Graph","Codes","range_names"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":15,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Distribution Graph","index":4,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Comml with Lease Roll"]
[null,3,"Lease Roll Outputs"]
[null,4,"Lease Roll Scenarios"]
[null,5,"Codes"]
[]
[null," File Name: ",null,"C:\\Users\\Elvis Presley\\Documents\\Courses\\Chapter 1. Models and Analysis\\4 Real Estate Template and Exercises\\Commercial with Lease Roll.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Last Save Date ",null,"2013-04-14T07:50:33"]
[null," Last Save By",null,"Usain Bolt"]

{"sheet":"Lease Roll Scenarios","index":1,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario",1]
[]
[]
[null,null,null,"Lease No",{"$f":"INDEX(G5:K5,$E$2)","v":"Mixed Case"},null,"Mixed Case","Long-term Leases","Short-term Leases","Longer Leases","Spot"]
[null,null,null,1,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G6:K6,$E$2))","v":"2015-05-02"},null,"2015-05-02","2025-05-02","2014-05-02",{"$f":"EDATE(G6,14)","v":"2016-07-02"},{"$f":"'Comml with Lease Roll'!G10","v":"2014-01-01"}]
[null,null,null,2,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G7:K7,$E$2))","v":"2014-05-03"},null,"2014-05-03","2025-05-03","2014-05-03",{"$f":"EDATE(G7,14)","v":"2015-07-03"},{"$f":"K6","v":"2014-01-01"}]
[null,null,null,3,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G8:K8,$E$2))","v":"2016-05-04"},null,"2016-05-04","2025-05-04","2015-05-04","2017-07-04",{"$f":"K7","v":"2014-01-01"}]
[null,null,null,4,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G9:K9,$E$2))","v":"2017-05-05"},null,"2017-05-05","2025-05-05","2016-05-05","2018-07-05","2014-01-01"]
[null,null,null,5,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G10:K10,$E$2))","v":"2020-05-06"},null,"2020-05-06","2025-05-06","2014-05-06","2021-07-06","2014-01-01"]
[null,null,null,6,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G11:K11,$E$2))","v":"2014-01-01"},null,"2013-05-07","2025-05-07","2015-05-07","2014-07-07","2014-01-01"]
[null,null,null,7,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G12:K12,$E$2))","v":"2015-05-07"},null,"2015-05-07","2025-05-08","2014-05-07","2016-07-07","2014-01-01"]
[null,null,null,8,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G13:K13,$E$2))","v":"2014-05-07"},null,"2014-05-07","2025-05-09","2014-05-02","2015-07-07","2014-01-01"]
[null,null,null,9,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G14:K14,$E$2))","v":"2016-05-04"},null,"2016-05-04","2025-05-10","2014-05-03","2017-07-04","2014-01-01"]
[null,null,null,10,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G15:K15,$E$2))","v":"2017-05-05"},null,"2017-05-05","2025-05-11","2015-05-04","2018-07-05","2014-01-01"]
[null,null,null,11,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G16:K16,$E$2))","v":"2020-05-06"},null,"2020-05-06","2025-05-12","2016-05-05","2021-07-06","2014-01-01"]
[null,null,null,12,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G17:K17,$E$2))","v":"2014-01-01"},null,"2013-05-07","2025-05-13","2014-05-06","2014-07-07","2014-01-01"]
[null,null,null,13,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G18:K18,$E$2))","v":"2015-05-07"},null,"2015-05-07","2025-05-14","2015-05-07","2016-07-07","2014-01-01"]
[null,null,null,14,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G19:K19,$E$2))","v":"2015-05-07"},null,"2015-05-07","2025-05-15","2014-05-07","2016-07-07","2014-01-01"]
[null,null,null,15,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G20:K20,$E$2))","v":"2015-05-07"},null,"2015-05-07","2025-05-16","2014-05-06","2016-07-07","2014-01-01"]
[null,null,null,16,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G21:K21,$E$2))","v":"2014-01-01"},null,"2013-05-07","2025-05-17","2014-05-06","2014-07-07","2014-01-01"]
[null,null,null,17,{"$f":"MAX('Comml with Lease Roll'!$G$10,INDEX(G22:K22,$E$2))","v":"2014-01-01"},null,"2013-05-07","2025-05-18","2014-05-06","2014-07-07","2014-01-01"]

{"sheet":"Comml with Lease Roll","index":2,"n_rows":185,"n_cols":265,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
["Time Line"]
[null,"Start Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3+1","v":"2014-01-01"},{"$f":"Z3+1","v":"2014-02-01"},"2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01",{"$f":"CL3+1","v":"2019-06-01"},"2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01",{"$f":"EX3+1","v":"2024-10-01"},"2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01",{"$f":"HJ3+1","v":"2030-02-01"},"2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01"]
[null,"End Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G10-1","v":"2013-12-31"},{"$f":"EDATE(Z2,1)-1","v":"2014-01-31"},{"$f":"EDATE(AA2,1)-1","v":"2014-02-28"},"2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31",{"$f":"EDATE(CM2,1)-1","v":"2019-06-30"},"2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30",{"$f":"EDATE(EY2,1)-1","v":"2024-10-31"},"2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31",{"$f":"EDATE(HK2,1)-1","v":"2030-02-28"},"2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,"         Time Series Parameters",null,null,"                                       Model Outputs"]
["Assumptions",null,null,null,null,null,null,null,null,null,null,"Starting Price",{"$f":"G47","v":7},null,"Equity  IRR",null,{"$f":"'Lease Roll Outputs'!S3","v":0.12136501916124068}]
[null,"Capital Expenditures",null,null,null,null,null,null,null,null,null,"Volatility",{"$f":"G46","v":7.0000000000000007E-2},null,"Pre-tax IRR",null,{"$f":"'Lease Roll Outputs'!M3","v":0.16793950458174511}]
[null,null,"Gross Floor Area",null,null,"Square Feet",150000,null,null,null,null,{"$f":"'Comml with Lease Roll'!D48","v":"Minimum Rate"},{"$f":"G48","v":0},null,"Probability of Default",null,{"$f":"'Lease Roll Outputs'!M23","v":7.992007992007992E-2}]
[null,null,"Cost per Square Foot",null,null,"S$/sq ft",160,null,null,null,null,{"$f":"'Comml with Lease Roll'!D49","v":"Maximum Price"},{"$f":"G49","v":15},null,"Expected Loss as Percent of Debt",null,{"$f":"'Lease Roll Outputs'!M25","v":6.5583548210953668E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Comml with Lease Roll'!D50","v":"Mean Reversion"},{"$f":"G50","v":8.3333333333333332E-3},null,"Probability of IRR < 5%",null,{"$f":"'Lease Roll Outputs'!M28","v":5.2947052947052944E-2}]
[null,null,"Construction Start Date",null,null,"Date","2014-01-01",null,null,null,null,{"$f":"'Comml with Lease Roll'!D51","v":"Mean Price"},{"$f":"G51","v":7},null,"Probability of IRR < 2%",null,{"$f":"'Lease Roll Outputs'!M31","v":2.4975024975024976E-2}]
[null,null,"Cosntruction Period",null,null,"Months",24,null,null,null,null,null,null,null,"Std Deviation as Pct of Avg NPV",null,{"$f":"'Lease Roll Outputs'!M33","v":0.74664321070974149}]
[null,null,"S-Curve Parameters"]
[null,null,"Average",null,null,null,{"$f":"G11/2","v":12}]
[null,null,"Standard Deviation",null,null,null,5]
[]
[null,"Cost Assumptions"]
[null,null,"Fixed Cost per Sq Foot",null,null,"S$/sq ft/Month",1.88]
[null,null,"Variable Cost per Sq Foot",null,null,"S$/sq ft/Month",0.92]
[]
[null,"General Inflation",null,null,null,"Percent",0.02]
[]
[null,"Revenue Assumptions"]
[null,null,"Net Lettable Area",null,null,null,90000]
[]
[null,null,"Market Rate - Real"]
[null,null,null,"Base Case",null,null,7]
[null,null,null,"Low Case",null,null,6]
[null,null,null,"High Case",null,null,8]
[null,null,null,"Cycle Case",null,null,7]
[null,null,null,"Sensitivity Case Flat",null,null,7]
[null,null,null,"Senstivity Case Cycle"]
[]
[null,null,"Idle Time Between Leases",null,null,null,"Lease Rate","Idle Months"]
[null,null,null,null,null,null,0,10]
[null,null,null,null,null,null,5,8]
[null,null,null,null,null,null,6,7]
[null,null,null,null,null,null,7,6]
[null,null,null,null,null,null,8,5]
[null,null,null,null,null,null,9,4]
[null,null,null,null,null,null,10,3]
[]
[null,null,"Term of New Leases",null,null,"Months",36]
[]
["Market Lease Rate"]
[null,null,"Market Rate - Time Series and Monte Carlo"]
[null,null,null,"Monthly Volatility",null,null,7.0000000000000007E-2]
[null,null,null,"Starting Price",null,null,7]
[null,null,null,"Minimum Rate",null,null,0]
[null,null,null,"Maximum Price",null,null,15]
[null,null,null,"Mean Reversion",null,null,{"$f":"0.1/12","v":8.3333333333333332E-3}]
[null,null,null,"Mean Price",null,null,7]
[]
[null,"Montly Rental Rate from Time Series Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G47","v":7},{"$f":"MIN($G$49,MAX(Y53+$G$50*($G$51-Y53)+Y53*$G$46*NORMSINV(RAND()),$G$48))","v":6.6627139826471948},{"$f":"MIN($G$49,MAX(Z53+$G$50*($G$51-Z53)+Z53*$G$46*NORMSINV(RAND()),$G$48))","v":6.8456440581355116},7.2134370117713296,7.190491377096639,8.1000742873225526,8.4122819351988731,8.4626073620611528,8.3900427828455655,7.8691856776386722,7.4751623518604555,7.0644753271116878,7.2135528398071473,7.467004722172093,7.7069121982583999,7.7505218261461311,8.4736154488313034,8.9929641224985328,9.0389207111039571,9.3227120747816361,9.9967399799474048,10.614322058108515,10.347217138325174,8.5288590812354688,7.7865826335895383,8.3933877363859803,8.0020330349649473,8.1427214068749656,7.4711223399342837,7.2984461255981614,7.9688701950888454,7.9278413191806498,8.2060988764302465,7.8531600590695039,8.0824361987126689,7.9291140267771034,8.4799869242000838,8.9085403998124644,8.5944552569374579,9.2196043285242606,8.9274196127596674,8.281614948661236,7.5868319368956127,8.410518952695238,8.2615110639929732,7.8391271649105772,8.1122438672495463,8.768196521531527,8.2215563645141003,7.9468296303037427,8.6720874795144614,8.4241188644678129,8.0506212721187413,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,9.0742723799750191,{"$f":"MIN($G$49,MAX(CL53+$G$50*($G$51-CL53)+CL53*$G$46*NORMSINV(RAND()),$G$48))","v":8.8226747494094262},8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,6.8585793031472848,{"$f":"MIN($G$49,MAX(EX53+$G$50*($G$51-EX53)+EX53*$G$46*NORMSINV(RAND()),$G$48))","v":6.42823636273961},6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,3.5953118960736923,{"$f":"MIN($G$49,MAX(HJ53+$G$50*($G$51-HJ53)+HJ53*$G$46*NORMSINV(RAND()),$G$48))","v":3.8167609278669454},3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,"Idle Time Months from Look-up Function",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(Y53,$G$34:$G$40,$H$34:$H$40)","v":6},7,7,{"$f":"LOOKUP(AB53,$G$34:$G$40,$H$34:$H$40)","v":6},6,5,5,5,5,6,6,6,6,6,6,6,5,5,4,4,4,3,3,5,6,5,5,5,6,6,6,6,5,6,5,6,5,5,5,4,5,5,6,5,5,6,5,5,5,6,5,5,5,6,6,7,6,7,7,7,6,6,6,6,5,{"$f":"LOOKUP(CL53,$G$34:$G$40,$H$34:$H$40)","v":4},5,5,4,3,3,4,4,4,3,3,4,4,3,3,3,3,3,4,3,3,3,3,3,4,5,5,5,5,6,6,7,6,6,6,6,6,5,5,5,6,6,7,6,6,6,5,5,5,6,6,6,5,5,5,5,5,5,5,5,5,7,7,7,{"$f":"LOOKUP(EX53,$G$34:$G$40,$H$34:$H$40)","v":7},7,7,7,8,7,7,7,7,8,7,7,6,7,6,7,7,8,8,7,7,7,8,8,8,7,8,7,7,7,8,7,7,6,6,7,6,6,7,7,7,7,7,6,7,7,7,7,6,6,6,7,7,7,8,8,8,8,8,8,8,10,10,10,{"$f":"LOOKUP(HJ53,$G$34:$G$40,$H$34:$H$40)","v":10},10,10,10,10,10,8,10,7,7,8,6,7,7,7,7,7,7,6,6,6,6,6,7,6,4,5,5,4,4,3,4,5,5,5,4,4,3,4,3,4,4,4,4,3,4,4,3]
[]
["Financing Assumptions"]
[]
[null,"Total Cost",null,null,null,null,{"$f":"G7*G8","v":24000000}]
[null,"Debt Percent",null,null,null,null,0.7]
[null,"Debt Issued",null,null,null,null,{"$f":"G58*G59","v":16800000}]
[null,"Interest Rate",null,null,null,null,0.06]
[]
[]
["Total Revenues"]
[]
[]
[]
[null,null,"Tenant Lease Schedule"]
[null,null,null,null,"Tennant Name","Net Lettable Area","Lease No","Lease Rate","Expiration","Match of Expiration","Fraction Month off Lease","Renewal Probability","Lease Expired","Idle\nMonths","New Lease Start date","Match of New Lease Date","Partial Rate","New Lease Rate","Second Lease Term","Expiration of Second Lease","Match of Second Lease","Lease Expired","Second Lease Idle Time","Third Lease Start"]
[null,null,null,null,null,2000,1,8,{"$f":"'Lease Roll Scenarios'!E6","v":"2015-05-02"},{"$f":"MATCH(I70,$3:$3)","v":41},{"$f":"DAYS360(I70,EOMONTH(I70,0))/30","v":0.96666666666666667},0,{"$f":"RAND()>L70","v":true},{"$f":"INDEX($54:$54,J70)*M70","v":5},{"$f":"EDATE(I70,N70)","v":"2015-10-02"},{"$f":"MATCH(O70,$2:$2)","v":47},{"$f":"IF(M70,(1-K70)*H70,H70*(1-K70)+K70*R70)","v":0.26666666666666661},{"$f":"INDEX($53:$53,P70)","v":10.347217138325174},{"$f":"$G$42","v":36},{"$f":"EDATE(O70,S70)","v":"2018-10-02"},{"$f":"MATCH(T70,$2:$2)","v":83},{"$f":"RAND()>L70","v":true},{"$f":"INDEX($54:$54,U70)*V70","v":7},{"$f":"EDATE(T70,W70)","v":"2019-05-02"},null,{"$f":"lease_codes(Z$2,Z$3,$I70,$N70,$S70,$W70)","v":1},{"$f":"lease_codes(AA$2,AA$3,$I70,$N70,$S70,$W70)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"lease_codes(AO$2,AO$3,$I70,$N70,$S70,$W70)","v":1},2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,{"$f":"lease_codes(CM$2,CM$3,$I70,$N70,$S70,$W70)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(EY$2,EY$3,$I70,$N70,$S70,$W70)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HK$2,HK$3,$I70,$N70,$S70,$W70)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,1000,2,7,{"$f":"'Lease Roll Scenarios'!E7","v":"2014-05-03"},29,{"$f":"DAYS360(I71,EOMONTH(I71,0))/30","v":0.93333333333333335},{"$f":"L70","v":0},{"$f":"RAND()>L71","v":true},6,{"$f":"EDATE(I71,N71)","v":"2014-11-03"},36,0.46666666666666656,7.0644753271116878,{"$f":"$G$42","v":36},"2017-11-03",72,{"$f":"RAND()>L71","v":true},5,{"$f":"EDATE(T71,W71)","v":"2018-04-03"},null,{"$f":"lease_codes(Z$2,Z$3,$I71,$N71,$S71,$W71)","v":1},1,1,1,2,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["Codes",null,null,null,null,5000,3,9,{"$f":"'Lease Roll Scenarios'!E8","v":"2016-05-04"},53,0.9,{"$f":"L71","v":0},true,6,"2016-11-04",60,0.8999999999999998,7.9291140267771034,36,"2019-11-04",96,true,4,"2020-03-04",null,{"$f":"lease_codes(Z$2,Z$3,$I72,$N72,$S72,$W72)","v":1},1,1,1,1,1,{"$f":"lease_codes(AF$2,AF$3,$I72,$N72,$S72,$W72)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"lease_codes(BW$2,BW$3,$I72,$N72,$S72,$W72)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,1,"First Lease",3000,4,7.5,{"$f":"'Lease Roll Scenarios'!E9","v":"2017-05-05"},65,0.8666666666666667,0,true,5,"2017-10-05",71,0.99999999999999978,8.1122438672495463,36,"2020-10-05",107,true,3,"2021-01-05",null,{"$f":"lease_codes(Z$2,Z$3,$I73,$N73,$S73,$W73)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(EX$2,EX$3,$I73,$N73,$S73,$W73)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HJ$2,HJ$3,$I73,$N73,$S73,$W73)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,2,"Partial",4000,5,6,{"$f":"'Lease Roll Scenarios'!E10","v":"2020-05-06"},101,0.83333333333333337,0,true,4,"2020-09-06",106,0.99999999999999978,10.599163835670026,36,"2023-09-06",142,true,5,"2024-02-06",null,{"$f":"lease_codes(Z$2,Z$3,$I74,$N74,$S74,$W74)","v":1},1,1,1,1,1,{"$f":"lease_codes(AF$2,AF$3,$I74,$N74,$S74,$W74)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"lease_codes(AQ$2,AQ$3,$I74,$N74,$S74,$W74)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"lease_codes(CM$2,CM$3,$I74,$N74,$S74,$W74)","v":1},1,1,1,1,{"$f":"lease_codes(CR$2,CR$3,$I74,$N74,$S74,$W74)","v":1},1,1,1,1,1,2,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FD$2,FD$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FN$2,FN$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FX$2,FX$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(GH$2,GH$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(GR$2,GR$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HB$2,HB$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,{"$f":"lease_codes(HJ$2,HJ$3,$I74,$N74,$S74,$W74)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,3,"Idle Time",5000,6,7,{"$f":"'Lease Roll Scenarios'!E11","v":"2014-01-01"},25,1,0,true,6,"2014-07-01",32,0,8.4626073620611528,36,"2017-07-01",68,true,5,"2017-12-01",null,{"$f":"lease_codes(Z$2,Z$3,$I75,$N75,$S75,$W75)","v":3},{"$f":"lease_codes(AA$2,AA$3,$I75,$N75,$S75,$W75)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,{"$f":"lease_codes(CB$2,CB$3,$I75,$N75,$S75,$W75)","v":6},6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(CM$2,CM$3,$I75,$N75,$S75,$W75)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HJ$2,HJ$3,$I75,$N75,$S75,$W75)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(IE$2,IE$3,$I75,$N75,$S75,$W75)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,4,"Second Lease",7000,7,7,{"$f":"'Lease Roll Scenarios'!E12","v":"2015-05-07"},41,0.8,0,true,5,"2015-10-07",47,1.3999999999999997,10.347217138325174,36,"2018-10-07",83,true,7,"2019-05-07",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HJ$2,HJ$3,$I76,$N76,$S76,$W76)","v":6},{"$f":"lease_codes(HK$2,HK$3,$I76,$N76,$S76,$W76)","v":6},6,6,6,6,{"$f":"lease_codes(HP$2,HP$3,$I76,$N76,$S76,$W76)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,5,"Idle Time",4000,8,7,{"$f":"'Lease Roll Scenarios'!E13","v":"2014-05-07"},29,0.8,0,true,6,"2014-11-07",36,1.3999999999999997,7.0644753271116878,36,"2017-11-07",72,true,5,"2018-04-07",null,1,1,1,1,2,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FC$2,FC$3,$I77,$N77,$S77,$W77)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,6,"Third Lease (Market)",6000,9,7,{"$f":"'Lease Roll Scenarios'!E14","v":"2016-05-04"},53,0.9,0,true,6,"2016-11-04",60,0.69999999999999984,7.9291140267771034,36,"2019-11-04",96,true,4,"2020-03-04",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"lease_codes(CR$2,CR$3,$I78,$N78,$S78,$W78)","v":4},5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,7000,10,7,{"$f":"'Lease Roll Scenarios'!E15","v":"2017-05-05"},65,0.8666666666666667,0,true,5,"2017-10-05",71,0.93333333333333313,8.1122438672495463,36,"2020-10-05",107,true,3,"2021-01-05",null,1,1,1,1,1,1,1,1,{"$f":"lease_codes(AH$2,AH$3,$I79,$N79,$S79,$W79)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,3000,11,9,{"$f":"'Lease Roll Scenarios'!E16","v":"2020-05-06"},101,0.83333333333333337,0,true,4,"2020-09-06",106,1.4999999999999996,10.599163835670026,36,"2023-09-06",142,true,5,"2024-02-06",null,1,{"$f":"lease_codes(AA$2,AA$3,$I80,$N80,$S80,$W80)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,5000,12,6,{"$f":"'Lease Roll Scenarios'!E17","v":"2014-01-01"},25,1,0,true,6,"2014-07-01",32,0,8.4626073620611528,36,"2017-07-01",68,true,5,"2017-12-01",null,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FC$2,FC$3,$I81,$N81,$S81,$W81)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,9000,13,7,{"$f":"'Lease Roll Scenarios'!E18","v":"2015-05-07"},41,0.8,0,true,5,"2015-10-07",47,1.3999999999999997,10.347217138325174,36,"2018-10-07",83,true,7,"2019-05-07",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"lease_codes(CR$2,CR$3,$I82,$N82,$S82,$W82)","v":6},6,{"$f":"lease_codes(CT$2,CT$3,$I82,$N82,$S82,$W82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HS$2,HS$3,$I82,$N82,$S82,$W82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,10000,14,7,{"$f":"'Lease Roll Scenarios'!E19","v":"2015-05-07"},41,0.8,0,true,5,"2015-10-07",47,1.3999999999999997,10.347217138325174,36,"2018-10-07",83,true,7,"2019-05-07",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(HP$2,HP$3,$I83,$N83,$S83,$W83)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,8000,15,6,{"$f":"'Lease Roll Scenarios'!E20","v":"2015-05-07"},41,0.8,0,true,5,"2015-10-07",47,1.1999999999999997,10.347217138325174,36,"2018-10-07",83,true,7,"2019-05-07",null,1,1,1,1,1,1,1,1,{"$f":"lease_codes(AH$2,AH$3,$I84,$N84,$S84,$W84)","v":1},1,1,1,1,1,1,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,5000,16,9,{"$f":"'Lease Roll Scenarios'!E21","v":"2014-01-01"},25,1,0,true,6,"2014-07-01",32,0,8.4626073620611528,36,"2017-07-01",68,true,5,"2017-12-01",null,3,{"$f":"lease_codes(AA$2,AA$3,$I85,$N85,$S85,$W85)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(FC$2,FC$3,$I85,$N85,$S85,$W85)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,6000,17,5,{"$f":"'Lease Roll Scenarios'!E22","v":"2014-01-01"},25,1,0,true,6,"2014-07-01",32,0,8.4626073620611528,36,"2017-07-01",68,true,5,"2017-12-01",null,3,3,3,3,3,3,{"$f":"lease_codes(AF$2,AF$3,$I86,$N86,$S86,$W86)","v":3},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"lease_codes(CR$2,CR$3,$I86,$N86,$S86,$W86)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,null,null,{"$f":"SUM(F70:F86)","v":90000},null,{"$f":"SUMPRODUCT(F70:F86*H70:H86)/F88","v":7.0055555555555555}]
[]
[]
[null,null,null,null,null,{"$f":"F69","v":"Net Lettable Area"},{"$f":"G69","v":"Lease No"}]
[null,null,null,null,null,{"$f":"F70","v":2000},{"$f":"G70","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z70,$H70,$Q70,0,$R70,0,Z$53)","v":8},{"$f":"CHOOSE(AA70,$H70,$Q70,0,$R70,0,AA$53)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,0.26666666666666661,0,0,0,0,0,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,0,0,0,0,0,0,0,{"$f":"CHOOSE(CM70,$H70,$Q70,0,$R70,0,CM$53)","v":8.8226747494094262},8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,6.8585793031472848,{"$f":"CHOOSE(EY70,$H70,$Q70,0,$R70,0,EY$53)","v":6.42823636273961},6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,3.5953118960736923,{"$f":"CHOOSE(HK70,$H70,$Q70,0,$R70,0,HK$53)","v":3.8167609278669454},3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F71","v":1000},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z71,$H71,$Q71,0,$R71,0,Z$53)","v":7},7,7,7,0.46666666666666656,0,0,0,0,0,0,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,0,0,0,0,0,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL71,$H71,$Q71,0,$R71,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX71,$H71,$Q71,0,$R71,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ71,$H71,$Q71,0,$R71,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F72","v":5000},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z72,$H72,$Q72,0,$R72,0,Z$53)","v":9},9,9,9,9,9,{"$f":"CHOOSE(AF72,$H72,$Q72,0,$R72,0,AF$53)","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,0.8999999999999998,0,0,0,0,0,0,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,{"$f":"CHOOSE(CL72,$H72,$Q72,0,$R72,0,CL$53)","v":7.9291140267771034},7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,0,0,0,0,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX72,$H72,$Q72,0,$R72,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ72,$H72,$Q72,0,$R72,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F73","v":3000},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z73,$H73,$Q73,0,$R73,0,Z$53)","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0.99999999999999978,0,0,0,0,0,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,{"$f":"CHOOSE(CL73,$H73,$Q73,0,$R73,0,CL$53)","v":8.1122438672495463},8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,0,0,0,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX73,$H73,$Q73,0,$R73,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ73,$H73,$Q73,0,$R73,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F74","v":4000},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z74,$H74,$Q74,0,$R74,0,Z$53)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"CHOOSE(CL74,$H74,$Q74,0,$R74,0,CL$53)","v":6},6,6,6,6,6,6,6,6,6,6,6,0.99999999999999978,0,0,0,0,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,0,0,0,0,0,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX74,$H74,$Q74,0,$R74,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ74,$H74,$Q74,0,$R74,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F75","v":5000},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z75,$H75,$Q75,0,$R75,0,Z$53)","v":0},0,0,0,0,0,0,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,0,0,0,0,0,7.9468296303037427,8.6720874795144614,8.4241188644678129,8.0506212721187413,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL75,$H75,$Q75,0,$R75,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX75,$H75,$Q75,0,$R75,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ75,$H75,$Q75,0,$R75,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F76","v":7000},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z76,$H76,$Q76,0,$R76,0,Z$53)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,1.3999999999999997,0,0,0,0,0,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,0,0,0,0,0,0,{"$f":"CHOOSE(CL76,$H76,$Q76,0,$R76,0,CL$53)","v":0},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX76,$H76,$Q76,0,$R76,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ76,$H76,$Q76,0,$R76,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F77","v":4000},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z77,$H77,$Q77,0,$R77,0,Z$53)","v":7},7,7,7,1.3999999999999997,0,0,0,0,0,0,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,7.0644753271116878,0,0,0,0,0,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL77,$H77,$Q77,0,$R77,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX77,$H77,$Q77,0,$R77,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ77,$H77,$Q77,0,$R77,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F78","v":6000},9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z78,$H78,$Q78,0,$R78,0,Z$53)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0.69999999999999984,0,0,0,0,0,0,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,{"$f":"CHOOSE(CL78,$H78,$Q78,0,$R78,0,CL$53)","v":7.9291140267771034},7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,7.9291140267771034,0,0,0,0,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX78,$H78,$Q78,0,$R78,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ78,$H78,$Q78,0,$R78,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F79","v":7000},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z79,$H79,$Q79,0,$R79,0,Z$53)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0.93333333333333313,0,0,0,0,0,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,{"$f":"CHOOSE(CL79,$H79,$Q79,0,$R79,0,CL$53)","v":8.1122438672495463},8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,8.1122438672495463,0,0,0,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX79,$H79,$Q79,0,$R79,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ79,$H79,$Q79,0,$R79,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F80","v":3000},11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z80,$H80,$Q80,0,$R80,0,Z$53)","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"CHOOSE(CL80,$H80,$Q80,0,$R80,0,CL$53)","v":9},9,9,9,9,9,9,9,9,9,9,9,1.4999999999999996,0,0,0,0,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,10.599163835670026,0,0,0,0,0,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX80,$H80,$Q80,0,$R80,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ80,$H80,$Q80,0,$R80,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F81","v":5000},12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z81,$H81,$Q81,0,$R81,0,Z$53)","v":0},0,0,0,0,0,0,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,0,0,0,0,0,7.9468296303037427,8.6720874795144614,8.4241188644678129,8.0506212721187413,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL81,$H81,$Q81,0,$R81,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX81,$H81,$Q81,0,$R81,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ81,$H81,$Q81,0,$R81,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F82","v":9000},13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z82,$H82,$Q82,0,$R82,0,Z$53)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,1.3999999999999997,0,0,0,0,0,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,0,0,0,0,0,0,{"$f":"CHOOSE(CL82,$H82,$Q82,0,$R82,0,CL$53)","v":0},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX82,$H82,$Q82,0,$R82,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ82,$H82,$Q82,0,$R82,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F83","v":10000},14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z83,$H83,$Q83,0,$R83,0,Z$53)","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,1.3999999999999997,0,0,0,0,0,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,0,0,0,0,0,0,{"$f":"CHOOSE(CL83,$H83,$Q83,0,$R83,0,CL$53)","v":0},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX83,$H83,$Q83,0,$R83,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ83,$H83,$Q83,0,$R83,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F84","v":8000},15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z84,$H84,$Q84,0,$R84,0,Z$53)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1.1999999999999997,0,0,0,0,0,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,10.347217138325174,0,0,0,0,0,0,{"$f":"CHOOSE(CL84,$H84,$Q84,0,$R84,0,CL$53)","v":0},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX84,$H84,$Q84,0,$R84,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ84,$H84,$Q84,0,$R84,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F85","v":5000},16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z85,$H85,$Q85,0,$R85,0,Z$53)","v":0},0,0,0,0,0,0,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,0,0,0,0,0,7.9468296303037427,8.6720874795144614,8.4241188644678129,8.0506212721187413,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL85,$H85,$Q85,0,$R85,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX85,$H85,$Q85,0,$R85,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ85,$H85,$Q85,0,$R85,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[null,null,null,null,null,{"$f":"F86","v":6000},17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Z86,$H86,$Q86,0,$R86,0,Z$53)","v":0},0,0,0,0,0,0,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,8.4626073620611528,0,0,0,0,0,7.9468296303037427,8.6720874795144614,8.4241188644678129,8.0506212721187413,7.5267647421953381,7.5803960388715943,6.6820670237300419,7.055800456145743,6.3960095872022622,6.5825706971399711,6.8383818664660101,7.2982105084360338,7.4958449028992558,7.899392966494883,7.5247481727595797,8.6442161401729933,{"$f":"CHOOSE(CL86,$H86,$Q86,0,$R86,0,CL$53)","v":9.0742723799750191},8.8226747494094262,8.715652005274368,9.4653822496685365,10.774323463443771,10.370505847470152,9.6789517343719957,9.629932843476178,9.8018090358751078,10.248622256054933,10.081720385207319,9.7687700623090343,9.0351717521716886,10.390577154006696,10.442313422462046,10.882906820502303,10.599163835670026,10.079991194926537,9.5872477498601718,10.740479766815294,11.659631471484763,10.836253055901826,10.94406241890977,10.993952979071317,9.3249671276190966,8.4917296490947134,8.5644042821661408,8.3174901152811564,8.2310673797607521,7.5253785509951605,7.3611642672698894,6.8478391646217851,7.0270334667650731,7.2388408929251202,7.7723768433815366,7.792102425268296,7.6454181596483588,8.2036248829548146,8.2497393122011324,8.1913362117347592,7.7793964968660712,7.246841856797178,6.9175136014928764,7.2708771156636693,7.5539351385124247,7.5248680380565647,8.3954471308367378,8.0026716279865191,8.0326291041307876,7.6622490267828534,7.8253863227371676,7.6423707689552796,8.5788510441925716,8.3999017250358019,8.6581010479920302,8.0299050039867996,8.3772312030228697,8.8307809761017939,8.378812018662666,8.0575239377291936,8.1010241372612359,6.8670023016122972,6.8988261402876372,6.4479795578650307,{"$f":"CHOOSE(EX86,$H86,$Q86,0,$R86,0,EX$53)","v":6.8585793031472848},6.42823636273961,6.9911205563276839,6.8864550059386787,5.8976200796555123,6.3394833188558604,6.3163845356441026,6.4510629901902856,6.2489272186100973,5.9172039286131932,6.8390820796380014,6.6525371823366779,7.0392074786589172,6.8019947492802624,7.1219583212455966,6.3628301947126751,6.2025916323397441,5.841231197174042,5.458467050800401,6.223589255996548,6.1203330500536985,6.0678453101439862,5.8898971829797615,5.9157126251483731,5.9874439647667677,6.1676546309987357,5.5154404221826168,6.2781617156521952,6.3253138787448577,6.3763968400041016,5.9583667053568989,6.4862372969539246,6.878738031550836,7.094666220089878,7.1888273953837114,6.8006040234161773,7.8269371548265836,7.353909505598379,6.8929798593118781,6.5955402443858606,6.8002425017207173,6.5236814486593602,6.7411350426093506,7.2671405614846849,6.7731510918841895,6.3813787341767529,6.5894380972522768,6.9199935544900679,7.2225005885705649,7.5478616473965454,7.0067788462059886,6.6945269599976065,6.8113436651678825,6.6782180357195022,5.9685790840186534,5.6483756200190935,5.4709141310676275,5.1535538662922606,5.0930874522004101,5.1924305941836923,5.1764941334695864,4.8605285638969127,4.4613007267466216,3.9902796997119014,{"$f":"CHOOSE(HJ86,$H86,$Q86,0,$R86,0,HJ$53)","v":3.5953118960736923},3.8167609278669454,3.9169939637373057,4.063402211291157,4.3117246670767644,4.2894646310015583,5.0993124020048004,4.9214421942033981,6.1175337968374377,6.0500208255233607,5.8934442327943959,7.2556119199463716,6.5419415274348891,6.9082691984307907,6.3932164517540171,6.3157966614383261,6.0071680331009274,6.7847020333934749,7.2039854229246343,7.7347735020725947,7.5235637825920962,7.9380877414204924,7.1005150710273695,6.8775740688332485,7.7096126934595803,9.8629075514961464,8.4883038140360672,8.6390040475203573,9.4139864767365058,9.7633412667193031,10.192259568498345,9.3415665603319447,8.6721526711722614,8.4541203654516561,8.6004054421251652,9.6971400941125445,9.1409355593580575,10.309877899294445,9.3685148553840545,10.221941500460424,9.8190320986320643,9.7171325908080171,9.3899111197953271,9.7020325234851867,10.541055159696985,9.8720668547511838,9.1840141042384822,10.245523146404238]
[]
[null,null,null,null,"Total Revenues Before Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z92:Z108*$F$92:$F$108)","v":490500},{"$f":"SUMPRODUCT(AA92:AA108*$F$92:$F$108)","v":490500},490500,490500,461566.66666666669,455500,455500,633214.75460328429,633214.75460328429,633214.75460328429,633214.75460328429,668537.13123884273,668537.13123884273,668537.13123884273,668537.13123884273,668537.13123884273,469070.46457217605,422537.13123884273,422537.13123884273,422537.13123884273,422537.13123884273,422537.13123884273,795036.94821854902,795036.94821854902,795036.94821854902,795036.94821854902,795036.94821854902,795036.94821854902,716736.94821854902,708036.94821854902,708036.94821854902,708036.94821854902,708036.94821854902,708036.94821854902,708036.94821854902,795257.20251309709,795257.20251309709,795257.20251309709,795257.20251309709,795257.20251309709,733290.53584643034,723757.20251309709,723757.20251309709,546042.44790981279,546042.44790981279,546042.44790981279,627164.88658230822,591842.50994674989,758725.93218312843,773956.34701655351,768749.00610057393,760905.55666124343,787538.39324382856,788932.80695741123,765576.25256373093,775293.32180653908,758138.75921400869,762989.34807238902,397140.62149515987,409096.16618638049,414234.66044242418,424726.91009591054,414986.14545879269,444092.31261154142,455273.77484639408,{"$f":"SUMPRODUCT(CM92:CM108*$F$92:$F$108)","v":766348.52743042808},759713.11729405448,806196.39244649268,887350.74770055746,862314.05551019311,819437.70049810724,729178.27496801864,739834.59889675223,767537.01854790142,757189.10255534924,845242.65322105493,749189.97658102866,839634.5709149841,843411.31851222471,875574.63656916365,854861.39867640741,891155.94275182276,774063.23258948256,858249.16982720664,925347.24426807789,973603.15048954182,982551.32761920104,986692.2441126093,848166.41844207526,779007.70772455144,785039.70226947987,764545.826418026,757372.73936983244,698800.56658228848,685170.78103309101,642564.79751329822,657437.92459119135,675017.94096247514,719301.4248503577,720938.64814695867,708763.85410050396,755095.01213493978,758922.50976238411,754075.05242367531,719884.05608957412,675682.02096385602,648347.77577359893,677676.94744977471,701170.76334622153,698758.19400838518,771016.25870913931,738415.89197257126,740902.36249254539,710160.81607266702,723701.21163687494,708510.92067297851,786238.78351767361,697191.84317797155,718622.38698333851,666482.11533090437,695310.18985089823,732954.82101644902,754093.08167963999,725177.15439562732,729092.17235351121,618030.20714510686,620894.35262588738,580318.16020785272,617272.1372832557,{"$f":"SUMPRODUCT(EY92:EY108*$F$92:$F$108)","v":578541.27264656487},629200.85006949154,619780.95053448109,530785.80716899619,570553.49869702733,568474.60820796923,580595.66911712568,562403.44967490865,532548.3535751875,615517.38716742024,598728.34641030093,633528.67307930253,612179.52743522346,640976.24891210371,572654.71752414072,558233.24691057694,525710.8077456638,491262.03457203612,560123.03303968941,550829.97450483276,546106.0779129588,530090.74646817846,532414.13626335352,538869.95682900911,555088.91678988619,496389.63799643551,565034.55440869764,569278.24908703729,573875.71560036915,536253.00348212093,583761.35672585329,619086.42283957521,638519.95980808907,646994.46558453399,612054.36210745596,704424.34393439256,661851.85550385423,620368.18733806896,593598.62199472741,612021.82515486446,587131.33037934231,606702.15383484156,654042.65053362178,609583.59826957702,574324.08607590769,593049.42875270487,622799.41990410618,650025.05297135084,679307.54826568905,630610.09615853895,602507.42639978451,613020.92986510938,601039.62321475509,537172.11756167887,508353.80580171838,492382.27179608645,463819.84796630353,458377.8706980368,467318.75347653229,465884.47201226285,437447.57075072214,401517.065407196,359125.17297407117,323578.07064663229,{"$f":"SUMPRODUCT(HK92:HK108*$F$92:$F$108)","v":343508.48350802506},352529.45673635753,365706.19901620405,388055.22003690887,386051.81679014029,458938.11618043203,442929.79747830576,550578.04171536944,544501.87429710245,530409.9809514957,653005.07279517339,588774.73746914009,621744.22785877134,575389.48065786157,568421.69952944934,540645.12297908356,610623.18300541269,648358.68806321698,696129.61518653354,677120.74043328862,714427.89672784426,639046.3563924632,618981.66619499226,693865.14241136215,887661.67963465326,763947.34326324612,777510.3642768322,847258.7829062856,878700.71400473709,917303.361164851,840740.99042987509,780493.74040550343,760870.83289064909,774036.48979126487,872742.60847012908,822684.20034222514,927889.01093650016,843166.3369845649,919974.73504143814,883712.88887688576,874541.93317272153,845092.00078157953,873182.9271136669,948694.9643727286,888486.01692760654,826561.26938146318,922097.08317638154]
[]
[null,null,null,null,"Inflation Index",{"$f":"G20","v":0.02},{"$f":"(1+F112)^(1/12)-1","v":1.6515813019202241E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Y112*(1+$G112)","v":1.0016515813019202},{"$f":"Z112*(1+$G112)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"CL112*(1+$G112)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"EX112*(1+$G112)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"HJ112*(1+$G112)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709]
[]
[null,null,null,null,"Revenues Including Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z110*Z112","v":491310.10062859184},{"$f":"AA110*AA112","v":492121.53920423455},492934.31793665647,493748.43903923541,465390.85210890463,460032.44994239276,460792.23093499418,641629.72239876725,642689.42605103727,643750.87989004492,644814.08680636599,681907.87386361975,683034.10015772504,684162.18650611956,685292.1359808339,686423.95165897277,482415.95711090951,435276.41604598006,435995.31043588847,436715.39213832928,437436.66311424569,438159.12532781955,825792.57734656893,827156.44092657906,828522.55703817622,829890.92940159957,831261.56174323242,832634.45779561263,751871.35905200196,743971.5890341131,745200.31859972177,746431.07751210593,747663.86912289704,748898.69678926177,750135.56387391139,843933.30536451994,845327.12983172771,846723.25631336367,848121.68861139182,849522.43053405534,784621.13080667506,775699.47914582025,776980.60990148678,587165.28122139582,588135.03242099786,589106.38524354855,677744.09338731889,640629.36642148322,822625.74272267311,840524.76739064662,836248.39507799724,829083.2985557327,859519.68441312888,862463.62816040753,838312.43351936725,850354.82045683404,832912.76116992161,839626.18018741603,437752.3527630294,451675.22374910081,458103.88490608532,470483.06853846839,460452.14403256192,493561.00307528971,506823.68012440455,{"$f":"CM110*CM112","v":854529.91697870544},848530.09612389118,901934.82731598965,994366.09388352418,967905.89219454781,921298.34411045746,821173.17021273659,834549.97621918784,867228.86255117063,856949.89222045918,958184.5393782676,850699.92356719531,954973.73738530558,960853.60157075711,999143.00207248353,977117.66835917486,1020285.1084112365,887689.25016232918,985858.52065240883,1064688.637550879,1122061.1736227802,1134244.0038981561,1140905.4131696906,982348.71326813055,903739.03889250522,912241.00616162957,889893.78167343989,883000.60342416016,816058.43958607409,801463.09172959405,752867.07290828053,771565.51380465296,793505.70211835229,846958.90311501198,850288.69676919898,837310.11962580367,893517.49725724256,899529.84102710872,895260.44145063241,856079.42210918549,804841.84314350155,773558.01475671353,809886.68382388214,839347.93423254613,837841.41021218745,926008.82390008599,888319.72295325971,892783.03771306493,857152.97668036353,874938.67164361815,857988.64917634497,953687.60357277084,847072.63726401574,874552.2856135366,812437.979614679,848979.08762105671,896421.54360478476,923797.36041286087,889841.29324082797,896122.86382930435,760871.83091241703,765660.41456055909,716805.49648300046,763710.07593721861,{"$f":"EY110*EY112","v":716973.12025341799},781042.217074755,770619.71072699525,661055.4224682888,711756.79866305762,710334.65547997912,726678.65759992984,705071.67850913655,668745.72937142837,774210.36566270434,754336.56055573502,799499.6790529897,773833.45394064079,811572.4902422236,726264.64661752852,709144.01268065535,668932.5492632984,626131.14447051508,715076.0243289565,704373.53686254693,699486.21009724087,680094.1685776196,684203.17789033591,693643.24514449481,715700.6753129639,641074.14093643799,730932.4460186027,737638.37859186018,744823.62267550617,697143.22872575338,760158.75086629204,807489.56253609539,834212.6984445795,846680.51536322862,802279.46873332479,924882.83179848769,870421.9481344095,817212.95483650267,783240.77550543426,808883.53497423651,777268.41900318442,804503.5861168094,868710.75531971105,810996.69195604604,765349.0028510947,791607.79749318445,832691.34742834093,870527.76816563355,911246.04172269371,847318.74644891778,810895.66879663244,826408.08989083325,811594.4004221654,726550.96088406804,688708.39938695764,668172.17955459794,630451.94879493874,624083.91043249704,637307.80003333744,636401.1281500092,598543.05416157923,550288.04229960358,493001.90379700268,444936.98781138752,{"$f":"HK110*HK112","v":473122.47306742053},486349.19665646373,505361.08249369304,537130.33825945866,535239.84306473634,637343.62139116076,616128.21003677591,767134.94029164081,759921.85889790603,741477.41424818768,914364.74987057457,825788.38182314869,873470.10172726912,809682.73845452978,801198.80462257867,763305.891650139,863527.74233308912,918406.65404469392,987703.23903319146,962319.23217903893,1017016.8166113339,911210.62211923103,884058.24206151569,992647.02003133774,1271990.6690339532,1096520.0054503232,1117830.6219749621,1220120.084547787,1267488.8772101265,1325356.8999772619,1216742.7343215523,1131416.8566703363,1104792.8063563784,1125765.7126707358,1271421.1827603513,1200474.9473359131,1356227.8452552706,1234430.2783044076,1349105.4229916334,1298069.2366666587,1286719.8107263369,1245443.4737791978,1288967.4397712771,1402749.0642671159,1315893.2843398175,1226201.394558321,1370187.7595851955]
[]
["Operating Expenses"]
[]
[null,null,null,null,"Occupancy",{"$f":"F91","v":"Net Lettable Area"},{"$f":"G91","v":"Lease No"}]
[null,null,null,null,null,{"$f":"F92","v":2000},{"$f":"G92","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z92,$F119,0)","v":2000},{"$f":"IF(AA92,$F119,0)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,{"$f":"IF(CM92,$F119,0)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"IF(EY92,$F119,0)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"IF(HK92,$F119,0)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,null,null,null,null,{"$f":"F93","v":1000},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,null,null,{"$f":"F94","v":5000},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000,5000,{"$f":"IF(AF94,$F121,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,null,{"$f":"F95","v":3000},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"IF(CL95,$F122,0)","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"IF(EX95,$F122,0)","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"IF(HJ95,$F122,0)","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,null,null,null,null,{"$f":"F96","v":4000},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,{"$f":"IF(AA96,$F123,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"IF(CM96,$F123,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,{"$f":"IF(EY96,$F123,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,null,null,null,null,{"$f":"F97","v":5000},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(IE97,$F124,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,null,{"$f":"F98","v":7000},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,{"$f":"IF(HK98,$F125,0)","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[null,null,null,null,null,{"$f":"F99","v":4000},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,4000,4000,4000,4000,0,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"IF(CL99,$F126,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"IF(EX99,$F126,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"IF(HJ99,$F126,0)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,null,null,null,null,{"$f":"F100","v":6000},9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,{"$f":"IF(AA100,$F127,0)","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,0,0,0,0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"IF(CM100,$F127,0)","v":6000},6000,6000,6000,6000,6000,0,0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"IF(EY100,$F127,0)","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
[null,null,null,null,null,{"$f":"F101","v":7000},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[null,null,null,null,null,{"$f":"F102","v":3000},11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,null,null,null,null,{"$f":"F103","v":5000},12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(CL103,$F130,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(EX103,$F130,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(HJ103,$F130,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(IE103,$F130,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,null,{"$f":"F104","v":9000},13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9000,{"$f":"IF(AA104,$F131,0)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,{"$f":"IF(CM104,$F131,0)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,{"$f":"IF(EY104,$F131,0)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,{"$f":"IF(HK104,$F131,0)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
[null,null,null,null,null,{"$f":"F105","v":10000},14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,null,null,null,null,{"$f":"F106","v":8000},15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,0,0,0,0,0,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,0,0,0,0,0,0,0,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,null,null,null,null,{"$f":"F107","v":5000},16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(CL107,$F134,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(EX107,$F134,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(HJ107,$F134,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,null,{"$f":"F108","v":6000},17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AA108,$F135,0)","v":0},0,0,0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,0,0,0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"IF(CM108,$F135,0)","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"IF(EY108,$F135,0)","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
[]
[null,null,null,"Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z119:Z136)","v":69000},{"$f":"SUM(AA119:AA136)","v":69000},69000,69000,69000,64000,64000,85000,85000,85000,85000,90000,90000,90000,90000,90000,90000,54000,54000,54000,54000,54000,90000,90000,90000,90000,90000,90000,90000,79000,79000,79000,79000,79000,79000,90000,90000,90000,90000,90000,90000,80000,80000,59000,59000,59000,69000,64000,85000,85000,85000,85000,90000,90000,90000,90000,90000,90000,54000,54000,54000,54000,54000,54000,54000,{"$f":"SUM(CM119:CM136)","v":90000},90000,90000,90000,90000,90000,79000,79000,79000,79000,90000,90000,83000,83000,83000,83000,90000,80000,80000,80000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,83000,83000,83000,83000,83000,90000,90000,90000,90000,90000,90000,90000,{"$f":"SUM(EY119:EY136)","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,{"$f":"SUM(HK119:HK136)","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[null,null,null,"Occupancy Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z137/$F$141","v":0.76666666666666672},{"$f":"AA137/$F$141","v":0.76666666666666672},0.76666666666666672,0.76666666666666672,0.76666666666666672,0.71111111111111114,0.71111111111111114,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,1,1,1,1,1,1,0.6,0.6,0.6,0.6,0.6,1,1,1,1,1,1,1,0.87777777777777777,0.87777777777777777,0.87777777777777777,0.87777777777777777,0.87777777777777777,0.87777777777777777,1,1,1,1,1,1,0.88888888888888884,0.88888888888888884,0.65555555555555556,0.65555555555555556,0.65555555555555556,0.76666666666666672,0.71111111111111114,0.94444444444444442,0.94444444444444442,0.94444444444444442,0.94444444444444442,1,1,1,1,1,1,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"CM137/$F$141","v":1},1,1,1,1,1,0.87777777777777777,0.87777777777777777,0.87777777777777777,0.87777777777777777,1,1,0.92222222222222228,0.92222222222222228,0.92222222222222228,0.92222222222222228,1,0.88888888888888884,0.88888888888888884,0.88888888888888884,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.92222222222222228,0.92222222222222228,0.92222222222222228,0.92222222222222228,0.92222222222222228,1,1,1,1,1,1,1,{"$f":"EY137/$F$141","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HK137/$F$141","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,"Fixed Cost",null,{"$f":"SUM(F118:F135)","v":90000},{"$f":"G17","v":1.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$141*$F$141","v":169200},{"$f":"$G$141*$F$141","v":169200},169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,{"$f":"$G$141*$F$141","v":169200},169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,{"$f":"$G$141*$F$141","v":169200},169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,{"$f":"$G$141*$F$141","v":169200},169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200,169200]
[null,null,null,"Variable Cost",null,null,{"$f":"G18","v":0.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G142*Z137","v":63480},{"$f":"$G142*AA137","v":63480},63480,63480,63480,58880,58880,78200,78200,78200,78200,82800,82800,82800,82800,82800,82800,49680,49680,49680,49680,49680,82800,82800,82800,82800,82800,82800,82800,72680,72680,72680,72680,72680,72680,82800,82800,82800,82800,82800,82800,73600,73600,54280,54280,54280,63480,58880,78200,78200,78200,78200,82800,82800,82800,82800,82800,82800,49680,49680,49680,49680,49680,49680,49680,{"$f":"$G142*CM137","v":82800},82800,82800,82800,82800,82800,72680,72680,72680,72680,82800,82800,76360,76360,76360,76360,82800,73600,73600,73600,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,76360,76360,76360,76360,76360,82800,82800,82800,82800,82800,82800,82800,{"$f":"$G142*EY137","v":82800},82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,{"$f":"$G142*HK137","v":82800},82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800,82800]
[null,null,null,null,"Total Operating Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z141:Z142)","v":232680},{"$f":"SUM(AA141:AA142)","v":232680},232680,232680,232680,228080,228080,247400,247400,247400,247400,252000,252000,252000,252000,252000,252000,218880,218880,218880,218880,218880,252000,252000,252000,252000,252000,252000,252000,241880,241880,241880,241880,241880,241880,252000,252000,252000,252000,252000,252000,242800,242800,223480,223480,223480,232680,228080,247400,247400,247400,247400,252000,252000,252000,252000,252000,252000,218880,218880,218880,218880,218880,218880,218880,{"$f":"SUM(CM141:CM142)","v":252000},252000,252000,252000,252000,252000,241880,241880,241880,241880,252000,252000,245560,245560,245560,245560,252000,242800,242800,242800,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,245560,245560,245560,245560,245560,252000,252000,252000,252000,252000,252000,252000,{"$f":"SUM(EY141:EY142)","v":252000},252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,{"$f":"SUM(HK141:HK142)","v":252000},252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000]
[]
[null,null,null,null,"Inflated Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z143*Z112","v":233064.28993733079},{"$f":"AA143*AA112","v":233449.21456073658},233834.77491845307,234220.97206044709,234607.80703841971,230349.50863416234,230729.94957552903,250687.76772409037,251101.79895388358,251516.51398991433,251931.91396154423,257040.00000000006,257464.52245784563,257889.74604904486,258315.67193157642,258742.30126533157,259169.63521211717,225479.12337268665,225851.52047682236,226224.53262505215,226598.16083317131,226972.4061186529,261748.50106982762,262180.80000000022,262613.81290700269,263047.54097002588,263481.98537020804,263917.1472906383,264353.02791635966,254156.01319724592,254575.7725164131,254996.22510222308,255417.37209966214,255839.21465560753,256261.75391883071,267424.41600000038,267866.08916514291,268308.4917894266,268751.62507761241,269195.49023645127,269640.08847468701,260225.15960136091,260654.94260924772,240310.43291533715,240707.32513299648,241104.87285042135,251445.03307371523,246881.1270528005,268235.99947875208,268679.01303999306,269122.75827414828,269567.23638963507,275032.89024418092,275487.12942312128,275942.11881499615,276397.85965884326,276854.3531957466,277311.60066883988,241262.74117224652,241661.20620441664,242060.32933398333,242460.11164784798,242860.55423470706,243261.65818505507,243663.42459118762,{"$f":"CM143*CM112","v":280996.87201158388},281460.96119129629,281925.81685202033,282391.4402596617,282857.83268221683,283324.99538977648,272396.16597157717,272846.05038601055,273296.67782113084,273748.0495040972,285672.40780284442,286144.21901004616,279292.15765471372,279753.4313600692,280215.46689645154,280678.26552208659,288514.98933586135,278441.01213591476,278900.88010524621,279361.50758391712,290425.74031397194,290905.40203627083,291385.85595890152,291867.10339024727,292349.14564085222,292831.98402342503,293315.6198528423,293800.05444615241,294285.2891225788,294771.32520352385,295258.16401257226,295745.80687549472,296234.25512025156,296723.51007699646,297213.57307807979,297704.44545805245,298196.12855366949,298688.62370389374,299181.93224989937,299676.05553507566,300170.99490503059,300666.75170759449,301163.32729282381,301660.72301300475,302158.94022265676,302657.9802785365,303157.84453964146,303658.53436721361,304160.05112474301,304662.39617797174,305165.57089489751,305669.57664577733,298349.95753594022,298842.70674723526,299336.26977391419,299830.64796005934,300325.84265197278,308711.1398841074,309221.00143043447,309731.705054558,310243.25214723794,310755.64410153124,311268.8823127955,311782.96817869291,{"$f":"EY143*EY112","v":312297.90309919405},312813.68847658165,313330.3257154543,313847.8162227305,314366.16140765249,314885.36268178979,315405.4214590434,315926.33915564942,316448.11719018302,316970.75698356214,317494.25995905168,318018.62754226709,318543.86116117815,319069.96224611346,319596.93222976354,320124.77254718525,320653.48463580565,321183.06993542571,321713.52988822444,322244.86593876255,322777.07953398681,323310.17212323355,323844.14515823289,324379.00009311253,324914.73838440189,325451.3614910359,325988.87087435898,326527.26799812919,327066.55432852195,327606.73133413441,328147.80048598908,328689.76325753797,329232.62112466677,329776.37556569843,330321.02806139772,330866.58009497495,331413.03315209009,331960.3887208568,332508.64829184627,333057.81335809192,333607.88541509258,334158.86596081726,334710.75649570901,335263.55852268887,335817.27354716021,336371.90307701251,336927.44862262585,337483.91169687465,338041.29381513211,338599.59649527411,339158.82125768339,339718.96962525387,340280.0431233946,340842.0432800338,341404.97162562335,341968.82969314285,342533.61901810364,343099.34113855299,343665.99759507854,344233.58993081236,344802.11969143496,345371.58842517983,345941.9976828373,346513.34901775926,{"$f":"HK143*HK112","v":347085.64398586273},347658.88414563471,348233.07105813606,348808.20628700597,349384.29139846592,349961.32796132425,350539.31754698034,351118.26172942884,351698.16208526387,352279.02019368362,352860.83763649425,353443.61599811458,354027.35686558014,354612.06182854762,355197.73247929895,355784.37041274627,356371.97722643544,356960.55452055094,357550.10389792017,358140.62696401763,358732.12532696937,359324.6005975575,359918.05438922439,360512.48831807711,361107.90400289197,361704.30306511873,362301.68712888518,362900.05782100139,363499.41677096434,364099.76561096217,364701.10597587877,365303.4395032982,365906.76783350902,366511.09260950884,367116.41547700902,367722.73808443884,368330.06208295003,368938.38912642136,369547.72087146313,370158.05897742166,370769.4051063839,371381.76092318166,371995.12809539656,372609.50829336437,373224.90319017938,373841.31446169928,374458.74378654949]
[]
["Capital Expenditures"]
[null,null,"Construction Cost",null,null,{"$f":"G7","v":150000},{"$f":"G8","v":160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F148*G148","v":24000000}]
[]
[null,null,"S-curve"]
[]
["Pre-tax Cash Flow",null,null,null,null,null,"IRR",{"$f":"IFERROR(IRR(Y152:JE152,-0.01),-5%)","v":1.8492989331685861E-2},{"$f":"(1+H152)^12-1","v":0.24593827424777426},"pre tax irr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y114-Y145-Y148","v":-24000000},{"$f":"Z114-Z145-Z148","v":258245.81069126105},258672.32464349797,259099.5430182034,259527.46697878832,230783.04507048492,229682.94130823042,230062.28135946515,390941.95467467688,391587.62709715369,392234.36590013059,392882.17284482176,424867.87386361969,425569.57769987942,426272.44045707467,426976.46404925745,427681.6503936412,223246.32189879235,209797.29267329341,210143.78995906611,210490.85951327713,210838.50228107438,211186.71920916665,564044.07627674134,564975.64092657878,565908.74413117347,566843.38843157375,567779.57637302438,568717.31050497433,487518.33113564231,489815.57583686721,490624.54608330864,491434.85240988282,492246.4970232349,493059.48213365424,493873.80995508068,576508.88936451962,577461.04066658486,578414.76452393713,579370.06353377947,580326.94029760407,514981.04233198805,515474.31954445934,516325.66729223903,346854.84830605867,347427.70728800137,348001.5123931272,426299.06031360367,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL114-CL145-CL148","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX114-EX145-EX148","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ114-HJ145-HJ148","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[null,null,null,null,null,null,"MIRR",{"$f":"(1+7%)^(1/12)-1","v":5.6541453874052738E-3},{"$f":"(1+MIRR(Y152:JE152,H153,H153))^(12)-1","v":0.12375333976249969},"pre tax mirr"]
[null,null,null,null,null,null,"NPV 5%",0.05,{"$f":"NPV((H154+1)^(1/12)-1,$Y$152:$JE$152)","v":51160450.480298452},"npv 5%"]
[null,null,null,null,null,null,"NPV 2%",0.02,{"$f":"NPV((H155+1)^(1/12)-1,$Y$152:$JE$152)","v":75066018.205817714},"npv 2%"]
[]
["Financing"]
[null,null,"Opening Debt Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X161","v":0},{"$f":"Y161","v":16800000},16625754.189308738,16450210.635611784,16273362.145771639,16095201.48952171,15944894.451898834,15794935.982850097,15643848.381404882,15331125.668637229,15016193.669883262,14699040.272332547,14379653.300849387,14026683.693490015,13671247.534257585,13313331.331471799,12952921.5240799,12590004.481306659,12429708.1818144,12282059.430050179,12133325.937241364,11983501.707414294,11832580.713670291,11680556.898029476,11174915.606242882,10665814.543347517,10153234.87193308,9637157.6578611713,9117563.8697774522,8594434.3786213659,8149888.2193788309,7700822.0846388582,7248701.6489787437,6793510.3048137547,6335231.3593145888,5873848.0339775076,5409343.4641923141,4859881.2921487559,4306719.6579429144,3749838.4917086917,3189217.6206334559,2624836.7684390191,2122979.9099492263,1618120.489954513,1109885.4251120465,768580.0039315481,424995.19666320446,79118.660253393289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: New Debt",null,null,null,{"$f":"G60","v":16800000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G159","v":16800000}]
[null,null,"Less: Debt Repaid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y173","v":0},{"$f":"Z173","v":174245.81069126105},175543.55369695427,176848.48984014447,178160.65624993012,150307.03762287635,149958.46904873627,151087.60144521465,312722.71276765247,314931.99875396752,317153.39755071426,319386.971483159,352969.60735937278,355436.15923242935,357916.20278578671,360409.80739189847,362917.0427732417,160296.29949225904,147648.75176422141,148733.49280881521,149824.22982707032,150920.99374400292,152023.81564081518,505641.29178659397,509101.06289536436,512579.6714144359,516077.21407190833,519593.78808371851,523129.49115608708,444546.15924253548,449066.13473997306,452120.43566011434,455191.34416498907,458278.94549916615,461383.32533708127,464504.56978519313,549462.17204355809,553161.63420584111,556881.16623422259,560620.87107523601,564380.85219443683,501856.85848979297,504859.41999471321,508235.06484246644,341305.42118049844,343584.80726834363,345876.53640981117,79118.660253393289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EX173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HJ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y158+Y159-Y160","v":16800000},{"$f":"Z158+Z159-Z160","v":16625754.189308738},16450210.635611784,16273362.145771639,16095201.48952171,15944894.451898834,15794935.982850097,15643848.381404882,15331125.668637229,15016193.669883262,14699040.272332547,14379653.300849387,14026683.693490015,13671247.534257585,13313331.331471799,12952921.5240799,12590004.481306659,12429708.1818144,12282059.430050179,12133325.937241364,11983501.707414294,11832580.713670291,11680556.898029476,11174915.606242882,10665814.543347517,10153234.87193308,9637157.6578611713,9117563.8697774522,8594434.3786213659,8149888.2193788309,7700822.0846388582,7248701.6489787437,6793510.3048137547,6335231.3593145888,5873848.0339775076,5409343.4641923141,4859881.2921487559,4306719.6579429144,3749838.4917086917,3189217.6206334559,2624836.7684390191,2122979.9099492263,1618120.489954513,1109885.4251120465,768580.0039315481,424995.19666320446,79118.660253393289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL158+CL159-CL160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EX158+EX159-EX160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HJ158+HJ159-HJ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,null,{"$f":"G61","v":0.06},{"$f":"G163/12","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$163","v":5.0000000000000001E-3},{"$f":"$H$163","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$H$163","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$H$163","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$H$163","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Interest Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y163*Y158","v":0},{"$f":"Z163*Z158","v":84000},83128.770946543693,82251.053178058923,81366.810728858196,80476.007447608557,79724.47225949417,78974.67991425049,78219.241907024407,76655.628343186152,75080.968349416318,73495.201361662737,71898.266504246945,70133.418467450072,68356.237671287934,66566.656657358995,64764.607620399504,62950.022406533295,62148.540909072006,61410.297150250895,60666.629686206819,59917.508537071466,59162.903568351459,58402.78449014738,55874.578031214412,53329.072716737588,50766.174359665405,48185.788289305856,45587.819348887264,42972.171893106832,40749.441096894152,38504.110423194295,36243.508244893717,33967.551524068775,31676.156796572945,29369.24016988754,27046.717320961572,24299.406460743779,21533.598289714573,18749.192458543457,15946.08810316728,13124.183842195096,10614.899549746131,8090.6024497725657,5549.4271255602325,3842.9000196577404,2124.9759833160224,395.59330126696648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL163*CL158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EX163*EX158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HJ163*HJ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow"]
[null,null,"Pre-tax Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y152","v":-24000000},{"$f":"Z152","v":258245.81069126105},258672.32464349797,259099.5430182034,259527.46697878832,230783.04507048492,229682.94130823042,230062.28135946515,390941.95467467688,391587.62709715369,392234.36590013059,392882.17284482176,424867.87386361969,425569.57769987942,426272.44045707467,426976.46404925745,427681.6503936412,223246.32189879235,209797.29267329341,210143.78995906611,210490.85951327713,210838.50228107438,211186.71920916665,564044.07627674134,564975.64092657878,565908.74413117347,566843.38843157375,567779.57637302438,568717.31050497433,487518.33113564231,489815.57583686721,490624.54608330864,491434.85240988282,492246.4970232349,493059.48213365424,493873.80995508068,576508.88936451962,577461.04066658486,578414.76452393713,579370.06353377947,580326.94029760407,514981.04233198805,515474.31954445934,516325.66729223903,346854.84830605867,347427.70728800137,348001.5123931272,426299.06031360367,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL152","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX152","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ152","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[null,null,"Add: Debt Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y159","v":16800000}]
[null,null,"Add: Equity Issued",null,null,null,{"$f":"G58-G60","v":7200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G169","v":7200000}]
[null,null,"Cash Flow Before Debt Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167+Y168+Y169","v":0},{"$f":"Z167+Z168+Z169","v":258245.81069126105},258672.32464349797,259099.5430182034,259527.46697878832,230783.04507048492,229682.94130823042,230062.28135946515,390941.95467467688,391587.62709715369,392234.36590013059,392882.17284482176,424867.87386361969,425569.57769987942,426272.44045707467,426976.46404925745,427681.6503936412,223246.32189879235,209797.29267329341,210143.78995906611,210490.85951327713,210838.50228107438,211186.71920916665,564044.07627674134,564975.64092657878,565908.74413117347,566843.38843157375,567779.57637302438,568717.31050497433,487518.33113564231,489815.57583686721,490624.54608330864,491434.85240988282,492246.4970232349,493059.48213365424,493873.80995508068,576508.88936451962,577461.04066658486,578414.76452393713,579370.06353377947,580326.94029760407,514981.04233198805,515474.31954445934,516325.66729223903,346854.84830605867,347427.70728800137,348001.5123931272,426299.06031360367,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL167+CL168+CL169","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX167+EX168+EX169","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ167+HJ168+HJ169","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[null,null,"Less: Interest Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y164","v":0},{"$f":"Z164","v":84000},83128.770946543693,82251.053178058923,81366.810728858196,80476.007447608557,79724.47225949417,78974.67991425049,78219.241907024407,76655.628343186152,75080.968349416318,73495.201361662737,71898.266504246945,70133.418467450072,68356.237671287934,66566.656657358995,64764.607620399504,62950.022406533295,62148.540909072006,61410.297150250895,60666.629686206819,59917.508537071466,59162.903568351459,58402.78449014738,55874.578031214412,53329.072716737588,50766.174359665405,48185.788289305856,45587.819348887264,42972.171893106832,40749.441096894152,38504.110423194295,36243.508244893717,33967.551524068775,31676.156796572945,29369.24016988754,27046.717320961572,24299.406460743779,21533.598289714573,18749.192458543457,15946.08810316728,13124.183842195096,10614.899549746131,8090.6024497725657,5549.4271255602325,3842.9000196577404,2124.9759833160224,395.59330126696648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HJ164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y170-Y171","v":0},{"$f":"Z170-Z171","v":174245.81069126105},175543.55369695427,176848.48984014447,178160.65624993012,150307.03762287635,149958.46904873627,151087.60144521465,312722.71276765247,314931.99875396752,317153.39755071426,319386.971483159,352969.60735937278,355436.15923242935,357916.20278578671,360409.80739189847,362917.0427732417,160296.29949225904,147648.75176422141,148733.49280881521,149824.22982707032,150920.99374400292,152023.81564081518,505641.29178659397,509101.06289536436,512579.6714144359,516077.21407190833,519593.78808371851,523129.49115608708,444546.15924253548,449066.13473997306,452120.43566011434,455191.34416498907,458278.94549916615,461383.32533708127,464504.56978519313,549462.17204355809,553161.63420584111,556881.16623422259,560620.87107523601,564380.85219443683,501856.85848979297,504859.41999471321,508235.06484246644,341305.42118049844,343584.80726834363,345876.53640981117,425903.46701233671,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL170-CL171","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX170-EX171","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ170-HJ171","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[null,null,"Less: Debt Repayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Y172,Y158)","v":0},{"$f":"MIN(Z172,Z158)","v":174245.81069126105},175543.55369695427,176848.48984014447,178160.65624993012,150307.03762287635,149958.46904873627,151087.60144521465,312722.71276765247,314931.99875396752,317153.39755071426,319386.971483159,352969.60735937278,355436.15923242935,357916.20278578671,360409.80739189847,362917.0427732417,160296.29949225904,147648.75176422141,148733.49280881521,149824.22982707032,150920.99374400292,152023.81564081518,505641.29178659397,509101.06289536436,512579.6714144359,516077.21407190833,519593.78808371851,523129.49115608708,444546.15924253548,449066.13473997306,452120.43566011434,455191.34416498907,458278.94549916615,461383.32533708127,464504.56978519313,549462.17204355809,553161.63420584111,556881.16623422259,560620.87107523601,564380.85219443683,501856.85848979297,504859.41999471321,508235.06484246644,341305.42118049844,343584.80726834363,345876.53640981117,79118.660253393289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CL172,CL158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EX172,EX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HJ172,HJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Debt Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y172-Y173","v":0},{"$f":"Z172-Z173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346784.80675894342,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL172-CL173","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX172-EX173","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ172-HJ173","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[]
[null,null,"Equity Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y174-Y169","v":-7200000},{"$f":"Z174-Z169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346784.80675894342,393748.23936868273,554389.74324392108,571845.75435065362,567125.6368038489,559516.06216609757,584486.79416894796,586976.49873728631,562370.31470437115,573956.96079799079,556058.40797417494,562314.57951857615,196489.61159078288,210014.01754468417,216043.55557210199,228022.95689062041,217591.58979785486,250299.34489023464,{"$f":"CL174-CL169","v":263160.25553321693},573533.04496712156,567069.13493259484,620009.01046396932,711974.65362386242,685048.05951233092,637973.34872068092,548777.00424115942,561703.92583317729,593932.18473003979,583201.84271636198,672512.13157542318,564555.70455714921,675681.57973059185,681100.17021068791,718927.53517603199,696439.40283708833,731770.11907537514,609248.23802641442,706957.64054716262,785327.12996696192,831635.43330880837,843338.60186188528,849519.55721078906,690481.60987788322,611389.89325165306,619409.02213820454,596578.1618205976,589200.54897800775,521773.15046349529,506691.76652607019,457608.90889570827,475819.70692915824,497271.44699810073,550235.39303801558,553075.12369111925,539605.67416775122,595321.36870357301,600841.21732321498,596078.50920073304,556403.36657410976,504670.84823847096,472891.26304911904,508723.35653105832,537687.21121954138,535682.46998953074,623350.84362154943,585161.87841361831,589124.50334585132,552992.92555562058,570276.27546564641,552823.07828144752,648018.02692699351,548722.67972807551,575709.57886630134,513101.70984076482,549148.43966099736,596095.70095281198,615086.22052875347,580620.29181039357,586391.15877474635,450628.57876517909,454904.77045902784,405536.61417020496,{"$f":"EX174-EX169","v":451927.1077585257},404675.21715422394,468228.52859817335,457289.38501154096,347207.6062455583,397390.63725540513,395449.29279818933,411273.23614088644,389145.33935348713,352297.61218124535,457239.6086791422,436842.30059668334,481481.05151072261,455289.59277946263,492502.52799611015,406667.71438776498,389019.2401334701,348279.06462749274,304948.07453508937,393362.49444073206,382128.67092378438,376709.13056325406,356783.99645438604,360359.03273210302,369264.24505138228,390785.93692856201,315622.77944540209,404943.57514424372,411111.11059373099,417757.06834698422,369536.49739161896,432010.95038030297,478799.79927855742,504980.07731991273,516904.1397975302,471958.44067192706,594016.25170351274,539008.91498231934,485252.56611564587,450732.12721358798,475825.72161614458,443660.53358809184,470344.72015599214,533999.99882400199,475733.13343335717,429531.72930393449,455235.89441617194,495763.89880571509,533043.8564687589,573204.7479075616,508719.14995364367,471736.84753894905,486689.12026557937,471314.3572987708,385708.91760403424,347303.42776133429,326203.34986145509,287918.3297768351,280984.56929394405,293641.80243825889,292167.53821919684,253740.93447014428,204916.45387442375,147059.90611416538,{"$f":"HJ174-HJ169","v":98423.638793628255},126036.82908155781,138690.31251082901,157128.01143555698,188322.13197245268,185855.55166627042,287382.29342983651,265588.89248979557,416016.67856221198,408223.69681264216,389198.39405450405,561503.91223408026,472344.76582503412,519442.74486168899,455070.67662598216,446001.07214327971,407521.52123739274,507155.76510665368,561446.09952414292,630153.13513527135,604178.60521502129,658284.69128436456,551886.02152167354,524140.1876722913,632134.53171326057,910882.76503106125,734815.70238520449,755528.93484607688,857220.02672678558,903989.4604391621,961257.13436629972,852041.62834567355,766113.41716703819,738886.03852286935,759254.62006122689,904304.76728334231,832752.20925147424,987897.78317232057,865491.88917798619,979557.70212017023,927911.17768923705,915950.40561995306,874061.71285601612,916972.31167588057,1030139.5559737515,942668.38114963809,852360.08009662176,995729.01579864603]
[]
[]
[null,null,"Defaulted Debt",null,null,null,{"$f":"JE179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE161","v":0}]
[]
[null,null,null,null,null,null,"PV of Debt",{"$f":"H154","v":0.05},{"$f":"NPV((H181+1)^(1/12)-1,Y179:JE179)","v":0},"pv of debt default"]
[null,null,null,null,null,null,"PV of Debt as Pct of Debt",null,{"$f":"I181/G159","v":0},"debt defalut pct"]
[null,null,null,null,null,null,"MIRR",{"$f":"H153","v":5.6541453874052738E-3},{"$f":"(MIRR(Y176:JE176,H183,H183)+1)^12-1","v":0.17577640243476766},"equity mirr"]
[]
[null,null,null,null,null,null,null,null,{"$f":"sheet_name('Lease Roll Outputs'!M2)","v":"Lease Roll Outputs"},"output sheet name"]

{"sheet":"Lease Roll Outputs","index":3,"n_rows":1005,"n_cols":29,"rows_kept":1005,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario",3]
[null,"Pre Tax IRR","Pre Tax MIRR","NPV at 5%","NPV at 2%","PV of Debt Default","Debt Default Percent","Equity MIRR",{"$f":"INDEX(B2:H2,X1)","v":"NPV at 5%"},null,null,null,{"$f":"B2","v":"Pre Tax IRR"},{"$f":"C2","v":"Pre Tax MIRR"},"NPV at 5%","NPV at 2%","PV of Debt Default","Debt Default Percent","Equity MIRR","NPV at 5%",null,"Data",null,"Row",{"$f":"ROW(I5)-1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(B:B)","v":0.16793950458174511},0.1044196559461438,34595617.507468581,54061573.927120775,110180.36099440214,6.5583548210953668E-3,0.12136501916124068,{"$f":"INDEX(M3:S3,$X$1)","v":34595617.507468581},null,null,null,"Column",{"$f":"COLUMN(I3)-1","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,"Standard Deviation",{"$f":"STDEV(B:B)","v":8.7382598803491376E-2},2.4758022960145096E-2,25830582.932262484,36059706.14095293,749808.88240219583,4.4631481095368811E-2,0.16209570487061478,{"$f":"INDEX(M4:S4,$X$1)","v":25830582.932262484},null,null,null,"Height",{"$f":"N6","v":1001}]
[1,0.25270212458308738,0.14428598931611702,88936157.661197603,135296626.95112845,0,0,0.2033550201779728,{"$f":"INDEX(B5:H5,$X$1)","v":88936157.661197603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Width",1]
[2,0.10482262832415823,8.5156698571496214E-2,14386173.942742869,28401299.47265454,0,0,0.11250963436093109,{"$f":"INDEX(B6:H6,$X$1)","v":14386173.942742869},null,null,"Count",{"$f":"COUNT(B:B)","v":1001},1001,1001,1001,1001,1001,1001,{"$f":"INDEX(M6:S6,$X$1)","v":1001}]
[3,0.15089018498666396,0.10518522806661457,31494757.053278971,52284658.811941035,0,0,0.14824824540586601,31494757.053278971,null,null,"Incements",{"$f":"ROUNDDOWN(M6/50,0)","v":20},{"$f":"ROUNDDOWN(N6/50,0)","v":20},20,20,20,20,20,{"$f":"INDEX(M7:S7,$X$1)","v":20},null,"Bins",null,"Row",{"$f":"ROW(Z13)-1","v":12},"Freq",{"$f":"Y7","v":12}]
[4,0.12663145827670075,9.1720925845228063E-2,18311141.973130308,31873382.087260835,0,0,0.12467559671682316,18311141.973130308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column",{"$f":"COLUMN(Z13)-1","v":25},null,{"$f":"COLUMN(AA13)-1","v":26}]
[5,0.21186297760671668,0.11082958737326032,34144118.871880621,49048604.018188827,0,0,0.15677702345293354,34144118.871880621,null,null,"Std Devs",4,4,4,4,4,4,4,{"$f":"INDEX(M9:S9,$X$1)","v":4},null,null,null,"Length",{"$f":"T7","v":20},null,{"$f":"Y9","v":20}]
[6,0.19172080922870771,0.11351754453219387,39919439.279658966,63518283.410782129,0,0,0.16091673920369587,39919439.279658966,null,null,"Lower",{"$f":"M3-M9*M4","v":-0.18159089063222039},5.3875641055634166E-3,-68726714.221581355,-90177250.636690944,-2889055.168614381,-0.17196756956037987,-0.52701780032121848,{"$f":"INDEX(M10:S10,$X$1)","v":-68726714.221581355},null,null,null,"Witdth",1,null,{"$f":"Y10","v":1}]
[7,0.15730582110944114,9.9439225129807074E-2,24420022.944442049,39724054.244319856,0,0,0.13830333560951513,24420022.944442049,null,null,"Upper",{"$f":"M3+M9*M4","v":0.51746989979571056},{"$f":"N3+N9*N4","v":0.2034517477867242},{"$f":"O3+O9*O4","v":137917949.2365185},198300398.49093249,3109415.8906031856,0.18508427920257062,0.76974783864369978,{"$f":"INDEX(M11:S11,$X$1)","v":137917949.2365185}]
[8,0.14686283621833884,0.100448428334178,26195679.838303696,43608111.762901731,0,0,0.14022450502217487,26195679.838303696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increment","Probability","Frequeny","Adjusted"]
[9,0.21860315031418698,0.1055298635318529,28185814.550879028,40721971.273227677,0,0,0.14832262556124398,28185814.550879028,null,null,"Min",{"$f":"MIN(B:B)","v":-0.45963991233736312},2.592496073095929E-2,-15819850.959975801,-16789340.357173119,0,0,-1,{"$f":"INDEX(M13:S13,$X$1)","v":-15819850.959975801},null,null,null,null,null,{"$f":"T16","v":-15819850.959975801},{"$f":"AC13/SUM(AC:AC)","v":9.99000999000999E-4},{"$f":"FREQUENCY(data,Bins)","v":1},{"$f":"IFERROR(AB13,0)","v":1}]
[10,0.21972115125143121,0.11117500627495169,34984658.31835486,51661332.661285721,0,0,0.15725021630238567,34984658.31835486,null,null,"Max",{"$f":"MAX(B:B)","v":0.36809097091724885},0.15681253657490735,113026479.09968942,162037128.25618717,10540051.683610087,0.62738402878631472,0.2190301460028774,{"$f":"INDEX(M14:S14,$X$1)","v":113026479.09968942},null,null,null,null,null,{"$f":"Z13+$T$20","v":-9377534.4569925405},{"$f":"AC14/SUM(AC:AC)","v":9.99000999000999E-3},10,{"$f":"IFERROR(AB14,0)","v":10}]
[11,0.22434239527788202,0.11425119301038533,38994497.013227798,58514960.594456658,0,0,0.16195356131710925,38994497.013227798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z14+$T$20","v":-2935217.9540092787},2.097902097902098E-2,21,21]
[12,9.4820219484718749E-2,8.0376666115181239E-2,10625054.196639678,22610910.063365061,0,0,0.10125572160243279,10625054.196639678,null,null,"Start",{"$f":"MAX(M13,M10)","v":-0.18159089063222039},{"$f":"MAX(N13,N10)","v":2.592496073095929E-2},-15819850.959975801,-16789340.357173119,0,0,-0.52701780032121848,{"$f":"INDEX(M16:S16,$X$1)","v":-15819850.959975801},null,null,null,null,null,3507098.5489739832,5.3946053946053944E-2,54,54]
[13,0.16725691681016785,0.10906413889753996,34969381.385851093,56004131.082506232,0,0,0.15434424884237763,34969381.385851093,null,null,"End",{"$f":"MIN(M14,M11)","v":0.36809097091724885},{"$f":"MIN(N14,N11)","v":0.15681253657490735},113026479.09968942,162037128.25618717,3109415.8906031856,0.18508427920257062,0.2190301460028774,{"$f":"INDEX(M17:S17,$X$1)","v":113026479.09968942},null,null,null,null,null,9949415.0519572459,9.1908091908091905E-2,92,92]
[14,0.19150383670246929,0.10720693186433761,30967145.350229815,46278989.71422331,0,0,0.15114567506424081,30967145.350229815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16391731.554940507,0.1088911088911089,109,109]
[15,9.5565308789949732E-2,7.5932257336625897E-2,5687551.2105563544,11420851.246752692,0,0,8.9590185432770308E-2,5687551.2105563544,null,null,"Difference",{"$f":"M17-M16","v":0.54968186154946919},{"$f":"N17-N16","v":0.13088757584394806},128846330.05966523,178826468.61336029,3109415.8906031856,0.18508427920257062,0.74604794632409588,{"$f":"INDEX(M19:S19,$X$1)","v":128846330.05966523},null,null,null,null,null,22834048.057923768,0.1018981018981019,102,102]
[16,0.13492123971564496,9.2813136194554113E-2,19035423.073860068,33092033.172744453,0,0,0.12642236348285629,19035423.073860068,null,null,"increment",{"$f":"M19/M7","v":2.7484093077473459E-2},6.5443787921974032E-3,6442316.5029832618,8941323.430668015,155470.79453015927,9.2542139601285312E-3,3.7302397316204793E-2,{"$f":"INDEX(M20:S20,$X$1)","v":6442316.5029832618},null,null,null,null,null,29276364.560907029,9.4905094905094911E-2,95,95]
[17,0.15302862939733552,9.5663844481630012E-2,20656029.771107774,33705879.624449112,0,0,0.13157120236829378,20656029.771107774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35718681.063890293,9.5904095904095904E-2,96,96]
[18,7.0228360424274161E-2,7.0063680715398036E-2,2828296.5376591096,8531150.9160401542,0,0,7.2593638184164311E-2,2828296.5376591096,null,null,"Defaults",{"$f":"COUNTIF(F:F,\">0\")","v":80},null,null,null,null,null,null,null,null,null,null,null,null,42160997.566873558,7.3926073926073921E-2,74,74]
[19,0.26732046645540564,0.14098750352293421,80175891.9823571,117635679.84459275,0,0,0.19909476022420858,80175891.9823571,null,null,"Prob of Default",{"$f":"M22/M6","v":7.992007992007992E-2},null,null,null,null,null,null,null,null,null,null,null,null,48603314.069856822,6.7932067932067935E-2,68,68]
[20,0.2216945490579485,0.11710841627914825,42583258.023583196,63269196.774502702,0,0,0.16619583349543166,42583258.023583196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55045630.572840087,6.7932067932067935E-2,68,68]
[21,0.26046853280416649,0.12549117830871759,52426974.976366423,73949987.990223557,0,0,0.17825016036827246,52426974.976366423,null,null,"Default Percent",{"$f":"R3","v":6.5583548210953668E-3},null,null,null,null,null,null,null,null,null,null,null,null,61487947.075823352,4.295704295704296E-2,43,43]
[22,0.19336195407505596,0.12149320354792437,51389260.663434684,82472059.746186554,0,0,0.17264839656410258,51389260.663434684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67930263.578806609,4.6953046953046952E-2,47,47]
[23,0.25736671816424406,0.13126084387377102,62129674.1560525,89422721.271065682,0,0,0.18617836059711546,62129674.1560525,null,null,"Number of NPV > 5%",{"$f":"COUNTIF(D:D,\">0\")","v":948},null,null,null,null,null,null,null,null,null,null,null,null,74372580.081789866,3.0969030969030968E-2,31,31]
[24,0.19737097038389861,0.11967570786520776,47962529.545998923,75387229.665770859,0,0,0.17005865576683288,47962529.545998923,null,null,"Probability of NPV < 5%",{"$f":"(M6-M27)/M6","v":5.2947052947052944E-2},null,null,null,null,null,null,null,null,null,null,null,null,80814896.584773123,2.7972027972027972E-2,28,28]
[25,9.4809974247860307E-2,8.1292382599228219E-2,11911102.342909429,26278710.712261926,0,0,0.10324025655987978,11911102.342909429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87257213.08775638,2.197802197802198E-2,22,22]
[26,0.25428955652522056,0.11632755790280225,39518954.835493438,54642273.436118871,0,0,0.16506712297974557,39518954.835493438,null,null,"Number of NPV > 2%",{"$f":"COUNTIF(E:E,\">0\")","v":976},null,null,null,null,null,null,null,null,null,null,null,null,93699529.590739638,1.5984015984015984E-2,16,16]
[27,0.20996296808909132,0.10174799357932351,24184288.3965417,34172108.644652925,0,0,0.14236827436581967,24184288.3965417,null,null,"Probability of NPV <2%",{"$f":"(M6-M30)/M6","v":2.4975024975024976E-2},null,null,null,null,null,null,null,null,null,null,null,null,100141846.09372289,1.1988011988011988E-2,12,12]
[28,9.056212139551878E-2,7.507801897914046E-2,5426170.5726477327,11149341.613734083,0,0,8.824793300287026E-2,5426170.5726477327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106584162.59670615,8.9910089910089919E-3,9,9]
[29,0.19261773186795761,0.12021322274382795,48721103.281265877,76095221.161712065,0,0,0.17088937359746748,48721103.281265877,null,null,"Std Dev/Avg NPV",{"$f":"O4/O3","v":0.74664321070974149},null,null,null,null,null,null,null,null,null,null,null,null,113026479.09968941,2.997002997002997E-3,3,3]
[30,0.11585361316434795,8.7889425632139639E-2,15683778.461423881,29376365.874864936,0,0,0.11701600988672745,15683778.461423881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119468795.60267267,0,{"$error":"#N/A"},0]
[31,0.19791853087835953,0.10879158559996771,32678277.503688458,48870285.087785095,0,0,0.15366496710248834,32678277.503688458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125911112.10565592,0,{"$error":"#N/A"},0]
[32,0.16031178886020125,9.4959505400305844E-2,20126294.626754582,32059886.535915099,0,0,0.13146113742407817,20126294.626754582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132353428.60863918,0,{"$error":"#N/A"},0]
[33,0.19794747498889942,9.5473476773550336E-2,18520959.272270154,26579742.970000982,0,0,0.13137835104614926,18520959.272270154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138795745.11162245,0,{"$error":"#N/A"},0]
[34,8.4328556899547769E-2,7.5750670726012492E-2,7502233.9556592656,17985540.903133508,0,0,8.9760717570555926E-2,7502233.9556592656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145238061.61460572,0,{"$error":"#N/A"},0]
[35,0.1699481059006529,0.10021694269978454,24312525.046662059,37750133.937712327,0,0,0.13972156731818686,24312525.046662059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151680378.117589,0,{"$error":"#N/A"},0]
[36,0.27964609887110004,0.13295063615442348,64632530.785234652,92846800.392784312,0,0,0.18842039578753078,64632530.785234652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158122694.62057227,0,{"$error":"#N/A"},0]
[37,0.1964300381526356,0.11499476470913716,40714811.784464113,61775696.097898014,0,0,0.16315867312422605,40714811.784464113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164565011.12355554,0,{"$error":"#N/A"},0]
[38,0.1445534782938942,0.10477432081250426,32034404.508524965,55493428.031846605,0,0,0.14752725133471212,32034404.508524965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171007327.62653881,0,{"$error":"#N/A"},0]
[39,0.12734173519726943,8.5673757223789559E-2,12120851.502426196,19787223.794232246,332024.79075302585,1.9763380401965826E-2,0.11350355607271934,12120851.502426196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177449644.12952209,0,{"$error":"#N/A"},0]
[40,0.1911511674776416,0.10459452632407529,27817189.046748992,40966255.912627272,0,0,0.14694156619090348,27817189.046748992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183891960.63250536,0,{"$error":"#N/A"},0]
[41,0.15176615567246698,9.4276041442843628E-2,19188384.116975188,31000238.611669276,0,0,0.12909786979208238,19188384.116975188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190334277.13548863,0,{"$error":"#N/A"},0]
[42,0.11931388899330608,8.7840856262441314E-2,15015226.36353435,26771913.901818842,0,0,0.11700528618026307,15015226.36353435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196776593.6384719,0,{"$error":"#N/A"},0]
[43,0.24917087527434623,0.13456928553047454,69750616.186801001,105367940.9200903,0,0,0.19060473030533109,69750616.186801001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203218910.14145517,0,{"$error":"#N/A"},0]
[44,0.16464952669936106,0.1122707679968622,40104954.945101753,65322473.266125336,0,0,0.15984641983364978,40104954.945101753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209661226.64443845,0,{"$error":"#N/A"},0]
[45,0.19058601668236053,0.11551767081691633,42819662.523402348,68613569.384213686,0,0,0.16387070662642644,42819662.523402348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216103543.14742172,0,{"$error":"#N/A"},0]
[46,0.26987062130773665,0.12880027159530227,56668361.557641782,78136677.373283863,0,0,0.1828052507996949,56668361.557641782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222545859.65040499,0,{"$error":"#N/A"},0]
[47,0.20994723013024208,0.12096298412255524,48373493.674492307,72692821.29072246,0,0,0.17191283043417949,48373493.674492307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228988176.15338826,0,{"$error":"#N/A"},0]
[48,0.18333958611778134,0.12061046838145462,50170959.772043668,80098758.500972211,0,0,0.17157573125858461,50170959.772043668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235430492.65637153,0,{"$error":"#N/A"},0]
[49,0.3089719794304997,0.15280048231366217,104394895.29755372,151355561.7442565,0,0,0.21407234308925727,104394895.29755372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241872809.15935481,0,{"$error":"#N/A"},0]
[50,0.23736840260240033,0.1309141704258634,62314799.77961123,90871117.548520446,0,0,0.18578939974908248,62314799.77961123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248315125.66233808,0,{"$error":"#N/A"},0]
[51,0.32919041902589341,0.13694315145817448,68349516.371113062,91544169.032856017,0,0,0.1937361610874011,68349516.371113062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254757442.16532135,0,{"$error":"#N/A"},0]
[52,0.19916997927091473,0.10884092436775283,33333931.05067081,51530817.166167177,0,0,0.15362127404256021,33333931.05067081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261199758.66830462,0,{"$error":"#N/A"},0]
[53,0.16180183428421047,9.5048146597752403E-2,19185567.680384032,29460768.483664192,0,0,0.13050038268810238,19185567.680384032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267642075.17128789,0,{"$error":"#N/A"},0]
[54,0.16412711664745316,9.892463098485571E-2,23199873.009529933,36159408.814228117,0,0,0.13753487737459702,23199873.009529933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274084391.67427117,0,{"$error":"#N/A"},0]
[55,0.21795353034066611,0.11300103435116693,37350327.430509947,55571504.056082159,0,0,0.16005749064229891,37350327.430509947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280526708.17725444,0,{"$error":"#N/A"},0]
[56,4.856974952670523E-2,6.2353153565831709E-2,-247381.30296987543,6204724.4804662326,0,0,4.4402138947799541E-2,-247381.30296987543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286969024.68023771,0,{"$error":"#N/A"},0]
[57,0.24330676539501894,0.14117801442018907,82488330.195051,124902525.22167462,0,0,0.19936497759477523,82488330.195051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293411341.18322098,0,{"$error":"#N/A"},0]
[58,4.9614096392431417E-2,6.2027399475034883E-2,-76725.044628193151,7546923.2487530299,0,0,4.3121220022612539E-2,-76725.044628193151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299853657.68620425,0,{"$error":"#N/A"},0]
[59,-8.6877920480262771E-2,3.469118466304888E-2,-11975013.415305333,-10630739.554835225,6541911.3863843828,0.38939948728478468,-1,-11975013.415305333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306295974.18918753,0,{"$error":"#N/A"},0]
[60,0.29403041152570819,0.14022110154651357,76924266.242858097,109370915.34898849,0,0,0.19807199614705895,76924266.242858097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312738290.6921708,0,{"$error":"#N/A"},0]
[61,0.13714573658100071,9.0350564421681989E-2,16016764.506304221,26354327.189717241,0,0,0.12170896115759477,16016764.506304221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319180607.19515407,0,{"$error":"#N/A"},0]
[62,6.0681933610482908E-2,6.6987012916189581E-2,1678008.2707406948,7685732.6165680233,0,0,6.3333681765793903E-2,1678008.2707406948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325622923.69813734,0,{"$error":"#N/A"},0]
[63,0.22585998668181873,0.123430269506424,51956873.781781957,78707037.031830892,0,0,0.17532918574074019,51956873.781781957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332065240.20112062,0,{"$error":"#N/A"},0]
[64,0.20356397300868245,0.12246147130357055,51472381.745388336,79437526.564683959,0,0,0.17403822369131849,51472381.745388336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338507556.70410389,0,{"$error":"#N/A"},0]
[65,0.16425681249222723,0.10631410104745664,32295505.812375356,53283782.170564063,0,0,0.14968420520693138,32295505.812375356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344949873.20708716,0,{"$error":"#N/A"},0]
[66,0.13845180456065598,9.8458095979312876E-2,25075958.78513832,44017461.539310791,0,0,0.13670428516698996,{"$f":"INDEX(B70:H70,$X$1)","v":25075958.78513832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351392189.71007043,0,{"$error":"#N/A"},0]
[67,0.2660059611360952,0.12538850575021043,53184066.766267113,77489194.328576431,0,0,0.17803331988206894,53184066.766267113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357834506.2130537,0,{"$error":"#N/A"},0]
[68,0.24800916481393176,0.13353240639523811,66680373.207962736,97446451.166124374,0,0,0.18924484316816237,66680373.207962736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364276822.71603698,0,{"$error":"#N/A"},0]
[69,0.15921809649343532,0.10828709554911931,34861256.122778311,57546712.895005979,0,0,0.15309460027238897,34861256.122778311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370719139.21902025,0,{"$error":"#N/A"},0]
[70,0.19631249613395796,0.11754079741508439,45283041.181761496,71904813.44401522,0,0,0.16683848552878433,45283041.181761496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377161455.72200352,0,{"$error":"#N/A"},0]
[71,0.26077430729865592,0.11772578011188561,40653880.163992353,54486629.787794106,0,0,0.16722719975143496,40653880.163992353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383603772.22498679,0,{"$error":"#N/A"},0]
[72,0.23799409814833883,0.12273576323460578,49587343.512111172,72182480.950285673,0,0,0.17435942090468814,49587343.512111172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390046088.72797006,0,{"$error":"#N/A"},0]
[73,0.17243861748219014,0.11015644663735391,36483364.575418435,59296446.173755229,0,0,0.15587056756160345,36483364.575418435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396488405.23095334,0,{"$error":"#N/A"},0]
[74,0.16881622693428633,0.10100798476601969,24999016.295198847,38354865.644253179,0,0,0.14109250469287815,24999016.295198847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402930721.73393661,{"$f":"AC78/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB78,0)","v":0}]
[75,0.20872999494837008,0.12345698326955112,52861047.703405082,81690734.66522418,0,0,0.1754441811700751,52861047.703405082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z78+$T$20","v":409373038.23691988},0,{"$error":"#N/A"},0]
[76,0.19387526524700327,0.11421503629706153,40121595.607082024,61785540.560273521,22123.187463486614,1.316856396636108E-3,0.16204626288641943,40121595.607082024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415815354.73990315,0,{"$error":"#N/A"},0]
[77,0.25188970676291556,0.13739137546281022,74706597.080697358,112431534.55504933,0,0,0.19436921692377696,74706597.080697358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422257671.24288642,0,{"$error":"#N/A"},0]
[78,0.1776268189321335,0.10650918299799295,31010105.767546073,47981023.859563552,0,0,0.15009827688338495,31010105.767546073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428699987.7458697,0,{"$error":"#N/A"},0]
[79,0.17483363777506034,0.11229431024070968,39460035.610885449,64858639.124637976,0,0,0.15909859688376216,39460035.610885449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435142304.24885297,0,{"$error":"#N/A"},0]
[80,0.21424452842787889,0.10686542779025898,29913441.233410243,43349216.131424844,0,0,0.15070439301668848,29913441.233410243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441584620.75183624,0,{"$error":"#N/A"},0]
[81,0.10739190117869479,8.166031610069524E-2,10037770.088128733,18821167.755831446,0,0,0.10380063177796539,10037770.088128733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448026937.25481951,0,{"$error":"#N/A"},0]
[82,0.19464235279323927,0.11629399822094943,43280947.393554196,68050897.041278452,0,0,0.16511338205550485,43280947.393554196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454469253.75780278,0,{"$error":"#N/A"},0]
[83,0.25822671538656405,0.14061163294712986,80889819.35350816,121958134.97716151,0,0,0.19858028070668521,80889819.35350816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460911570.26078606,0,{"$error":"#N/A"},0]
[84,3.2308010269261667E-2,5.5416085402587356E-2,-3267970.924422584,2873729.794180626,0,0,5.9808057669141768E-4,-3267970.924422584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467353886.76376933,0,{"$error":"#N/A"},0]
[85,0.14480148021904982,9.6302394103654931E-2,21530395.133975245,35103160.405620903,0,0,0.13303833123513398,21530395.133975245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473796203.2667526,0,{"$error":"#N/A"},0]
[86,0.21321271997714941,0.12203609849167796,50110951.833511345,76059455.152165353,0,0,0.17345399385555949,50110951.833511345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480238519.76973587,0,{"$error":"#N/A"},0]
[87,0.15374029574650261,9.1091566635568721E-2,15670440.419278782,23935808.945658471,0,0,0.1230622625411073,15670440.419278782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486680836.27271914,0,{"$error":"#N/A"},0]
[88,0.11116502969896036,9.2735330125377047E-2,23501700.766832847,47549403.53303244,0,0,0.12928415136064375,23501700.766832847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493123152.77570242,0,{"$error":"#N/A"},0]
[89,9.7537304322464546E-2,8.0049578417794809E-2,9520955.3845315166,18743973.994056199,0,0,0.10077497259394064,9520955.3845315166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499565469.27868569,0,{"$error":"#N/A"},0]
[90,0.11142626394025346,8.9283534500704143E-2,17903804.69117349,34903797.806742325,0,0,0.1201829190483461,17903804.69117349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506007785.78166896,0,{"$error":"#N/A"},0]
[91,0.16408034504334812,0.10468429282042568,29663256.750773355,46985497.923700854,0,0,0.1472154072472216,29663256.750773355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512450102.28465223,0,{"$error":"#N/A"},0]
[92,0.12535966986883129,9.5539935298740719E-2,24017623.052767642,45150625.275037199,0,0,0.13247604359287246,24017623.052767642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518892418.78763551,0,{"$error":"#N/A"},0]
[93,0.16631663104671635,0.10370652893820509,28585109.092604659,45611922.031560495,0,0,0.14556611917217932,28585109.092604659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525334735.29061878,0,{"$error":"#N/A"},0]
[94,0.23478717717198228,0.11011396178293476,32735900.754715446,46209751.571907446,0,0,0.15558334696946918,32735900.754715446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531777051.79360205,0,{"$error":"#N/A"},0]
[95,0.28088528810761759,0.14235589694836337,83328993.11975126,123837933.88909666,0,0,0.20081504096273961,83328993.11975126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538219368.29658532,0,{"$error":"#N/A"},0]
[96,9.9982197908761616E-2,8.1331684456292352E-2,10654747.305929538,21178196.047615226,0,0,0.10337292991226632,10654747.305929538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544661684.79956853,0,{"$error":"#N/A"},0]
[97,5.4741374509049257E-2,6.6247282675770292E-2,563483.09819288226,4833210.9720544778,204566.23146794934,1.2176561396901747E-2,6.0356988579786552E-2,563483.09819288226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551104001.30255175,0,{"$error":"#N/A"},0]
[98,0.21767400399772074,0.10292996743065763,25172927.218334038,35636642.851886973,0,0,0.14408984997533048,25172927.218334038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557546317.80553496,0,{"$error":"#N/A"},0]
[99,0.11513958211504227,8.7907576731051762E-2,15558556.478890013,28475793.437643077,0,0,0.11732365968211766,15558556.478890013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563988634.30851817,0,{"$error":"#N/A"},0]
[100,0.24917193111731595,0.1326587448670582,66076073.193241589,99216918.384088889,0,0,0.18806717846999921,66076073.193241589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570430950.81150138,0,{"$error":"#N/A"},0]
[101,0.28147715314241095,0.13370049439972731,64584717.154603064,89606897.46126774,0,0,0.18946256328727928,64584717.154603064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576873267.3144846,0,{"$error":"#N/A"},0]
[102,0.17048349133150564,0.10723308728154257,32314527.395846575,50781963.634568259,0,0,0.15133742032282083,32314527.395846575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583315583.81746781,0,{"$error":"#N/A"},0]
[103,0.18551363809168397,0.10483339157199145,28755339.593088154,43861086.612767965,0,0,0.14723211988739293,28755339.593088154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589757900.32045102,0,{"$error":"#N/A"},0]
[104,0.15112868005126545,9.4988081917795064E-2,20053407.013436463,32764291.353478014,0,0,0.13032882681848146,20053407.013436463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596200216.82343423,0,{"$error":"#N/A"},0]
[105,0.12383900116420987,9.2240006437887434E-2,19343509.56421848,34799436.667750426,0,0,0.12567512095443734,19343509.56421848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602642533.32641745,0,{"$error":"#N/A"},0]
[106,0.12914979267558468,8.8421540633820461E-2,14667343.223331066,24482849.223809291,0,0,0.11810831609688099,14667343.223331066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609084849.82940066,0,{"$error":"#N/A"},0]
[107,0.25875826742070829,0.12791383543875678,56210942.468808532,79545982.370890468,0,0,0.18160978180869525,56210942.468808532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615527166.33238387,0,{"$error":"#N/A"},0]
[108,0.12267787470529479,8.8068198523001628E-2,15003619.214802863,26562123.021683976,0,0,0.11729295332990497,15003619.214802863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621969482.83536708,0,{"$error":"#N/A"},0]
[109,9.0786667455148073E-2,7.5785070508522345E-2,6005524.5464345999,12577201.410357693,0,0,8.9108795074444469E-2,6005524.5464345999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628411799.3383503,0,{"$error":"#N/A"},0]
[110,0.12619940287666198,9.0360671682895077E-2,17173117.41051048,30598278.431063261,0,0,0.12177954974397665,17173117.41051048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634854115.84133351,0,{"$error":"#N/A"},0]
[111,0.16487951088417008,0.10152145488224606,26166121.767442469,41641098.60437578,0,0,0.14183035866362603,26166121.767442469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641296432.34431672,0,{"$error":"#N/A"},0]
[112,0.16955666677722281,9.7352738111292192E-2,21057618.488186881,31657819.157857955,0,0,0.13465300825347359,21057618.488186881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647738748.84729993,0,{"$error":"#N/A"},0]
[113,6.9855187642737349E-2,6.9962715891733529E-2,2686520.7347776978,8228013.533543624,0,0,7.247084136548021E-2,2686520.7347776978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654181065.35028315,0,{"$error":"#N/A"},0]
[114,0.2143060316707277,0.11022481224287639,33265339.227430519,47435488.331530519,0,0,0.15584737978575314,33265339.227430519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660623381.85326636,0,{"$error":"#N/A"},0]
[115,0.1344145738274225,8.802310772524824E-2,14158979.855895126,23545746.27558687,0,0,0.11742553281098012,14158979.855895126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667065698.35624957,0,{"$error":"#N/A"},0]
[116,0.18171958892306472,0.12352971411993963,55068800.845999695,88908895.629465342,0,0,0.17575715057817143,55068800.845999695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673508014.85923278,0,{"$error":"#N/A"},0]
[117,0.1661329960416813,9.8502069045607543E-2,22791351.830675539,35826643.488202155,0,0,0.13662026065458122,22791351.830675539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679950331.362216,0,{"$error":"#N/A"},0]
[118,0.32244701905754547,0.14255749317518984,81949750.33135055,118509981.03020529,0,0,0.2010514272368209,81949750.33135055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686392647.86519921,0,{"$error":"#N/A"},0]
[119,0.19803810239337061,0.12352705874908532,53934941.789425135,85421447.657478184,0,0,0.17562282385482608,53934941.789425135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692834964.36818242,0,{"$error":"#N/A"},0]
[120,0.17358973316238702,0.11743439999423577,46876676.05893226,77690459.860451713,0,0,0.1668125671118228,46876676.05893226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699277280.87116563,0,{"$error":"#N/A"},0]
[121,0.1828141965904333,0.11341848859562798,39969482.069421746,63592558.883713484,0,0,0.16085812395269605,39969482.069421746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705719597.37414885,0,{"$error":"#N/A"},0]
[122,0.14882573638646179,9.6745685364408196E-2,21706474.765414421,34856669.600203186,0,0,0.13376710001559688,21706474.765414421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712161913.87713206,0,{"$error":"#N/A"},0]
[123,5.6126862174898706E-2,6.3492904129945682E-2,1416392.2392952261,10659867.548130669,0,0,5.3155605292238839E-2,1416392.2392952261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718604230.38011527,0,{"$error":"#N/A"},0]
[124,0.219285880123814,0.11785495606101892,43421841.169238247,64028518.729182459,0,0,0.16734556842745629,43421841.169238247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725046546.88309848,0,{"$error":"#N/A"},0]
[125,-3.1962438589253628E-3,4.8425433637852677E-2,-6527552.2193375994,-3321221.6126986444,451759.55923510401,2.6890449954470475E-2,-1,-6527552.2193375994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731488863.3860817,0,{"$error":"#N/A"},0]
[126,0.14766263939704749,9.7756320554097442E-2,23101958.228288587,38003415.15327888,23187.606546922358,1.3802146754120451E-3,0.13548926795883531,23101958.228288587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737931179.88906491,0,{"$error":"#N/A"},0]
[127,0.13491483605110277,9.9803716569700773E-2,26717264.151084188,46707590.853361174,0,0,0.13944856983466192,26717264.151084188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744373496.39204812,0,{"$error":"#N/A"},0]
[128,0.20392632783139608,0.13650133560312794,76412077.941986308,121286532.38706577,0,0,0.19341387400179855,76412077.941986308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750815812.89503133,0,{"$error":"#N/A"},0]
[129,0.28256666306944966,0.14188021541009888,82070621.782961562,121221765.74049269,0,0,0.20019226127423728,82070621.782961562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757258129.39801455,0,{"$error":"#N/A"},0]
[130,0.13087333580791971,8.7110485210952326E-2,13336127.091391452,22277032.039364439,0,0,0.11517450699366139,{"$f":"INDEX(B134:H134,$X$1)","v":13336127.091391452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763700445.90099776,0,{"$error":"#N/A"},0]
[131,9.392365229491384E-2,7.752071822452522E-2,7557196.9103410468,15985399.72589273,0,0,9.3526965886944202E-2,7557196.9103410468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770142762.40398097,0,{"$error":"#N/A"},0]
[132,0.23266155802531108,0.11113720235335767,34048638.814941585,48501149.681379154,0,0,0.15722698208805164,34048638.814941585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776585078.90696418,0,{"$error":"#N/A"},0]
[133,0.10230400356886649,8.1846746416944338E-2,10921693.665813113,21599899.833554458,0,0,0.1042614241390023,10921693.665813113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783027395.4099474,0,{"$error":"#N/A"},0]
[134,-6.0374499842222873E-3,4.6501646985455336E-2,-7265687.8531330014,-4077257.2843511202,1305566.8901143819,7.7712314887760828E-2,-1,-7265687.8531330014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789469711.91293061,0,{"$error":"#N/A"},0]
[135,0.1280691825246254,9.3183326430523072E-2,19645731.388525911,33883100.310482234,0,0,0.12766691016488885,19645731.388525911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795912028.41591382,0,{"$error":"#N/A"},0]
[136,0.14806242311349749,9.624700305984879E-2,21735127.023372248,36342349.619444847,0,0,0.13269352034582749,21735127.023372248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,802354344.91889703,0,{"$error":"#N/A"},0]
[137,0.2259150498851823,0.11773151380717128,42467617.149984635,60332427.641140684,0,0,0.16735279126924696,42467617.149984635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808796661.42188025,0,{"$error":"#N/A"},0]
[138,0.14930473031898561,9.4923781341779367E-2,19858974.346086591,31964503.020926625,0,0,0.1303797161261282,19858974.346086591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815238977.92486346,{"$f":"AC142/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB142,0)","v":0}]
[139,5.2315852861529288E-2,6.3384632913420669E-2,411995.94424845552,6986342.1761790281,0,0,5.0983868331121673E-2,411995.94424845552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z142+$T$20","v":821681294.42784667},0,{"$error":"#N/A"},0]
[140,0.12926391479723565,8.9543393198673549E-2,16100986.462069411,28279092.852525607,0,0,0.12012639786002977,16100986.462069411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828123610.93082988,0,{"$error":"#N/A"},0]
[141,0.13576523736694823,9.2957056758636858E-2,18809887.255822022,31058235.652371611,322934.28345633054,1.9222278777162531E-2,0.12783466764146323,18809887.255822022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834565927.4338131,0,{"$error":"#N/A"},0]
[142,0.24995263146858471,0.13501664364527821,70746531.149290457,107505950.72653195,0,0,0.19121437578846434,70746531.149290457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841008243.93679631,0,{"$error":"#N/A"},0]
[143,0.12763922305538267,8.7428112840267191E-2,13876906.004379287,23550702.143671189,0,0,0.11594774487115966,13876906.004379287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847450560.43977952,0,{"$error":"#N/A"},0]
[144,0.2293040095230916,0.12138504841446696,47549516.818071924,68678088.433482081,0,0,0.17253107272882007,47549516.818071924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853892876.94276273,0,{"$error":"#N/A"},0]
[145,9.2827848352499798E-2,7.7112009369134205E-2,7131685.5386323296,14732085.882779945,0,0,9.293633250610589E-2,7131685.5386323296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860335193.44574594,0,{"$error":"#N/A"},0]
[146,0.16589195437307613,0.10114188474595087,25476053.163979497,39757120.364478111,0,0,0.14118232781066453,25476053.163979497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866777509.94872916,0,{"$error":"#N/A"},0]
[147,0.11935408127589708,9.2221534259838034E-2,19901463.28656064,36350101.286893904,0,0,0.12627699717017271,19901463.28656064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873219826.45171237,0,{"$error":"#N/A"},0]
[148,0.23672096013410493,0.12751906480501485,57656880.520067304,86365050.008346558,0,0,0.1810954222404495,57656880.520067304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879662142.95469558,0,{"$error":"#N/A"},0]
[149,0.17286013473260597,0.10837669790354254,34030929.088256672,54616490.349423178,0,0,0.15298573857103293,34030929.088256672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886104459.45767879,0,{"$error":"#N/A"},0]
[150,9.0066557567026972E-2,7.815640938661117E-2,9113921.3501734845,20384259.335765492,0,0,9.6079445746772851E-2,9113921.3501734845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892546775.96066201,0,{"$error":"#N/A"},0]
[151,0.22692447964960327,0.12388435009367194,51578928.946095034,75545867.578700259,0,0,0.17606517350466189,51578928.946095034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898989092.46364522,0,{"$error":"#N/A"},0]
[152,0.1404453778545478,0.10012830523734584,26535890.022360753,45477022.302223548,0,0,0.13979180155751991,26535890.022360753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905431408.96662843,0,{"$error":"#N/A"},0]
[153,0.12630614078088942,8.9288593562649732E-2,15745728.48433988,26942460.671123385,0,0,0.11983261451545624,15745728.48433988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911873725.46961164,0,{"$error":"#N/A"},0]
[154,0.25987042053519915,0.12722814660522563,55720051.138985045,80385757.283633158,0,0,0.18065366042158559,55720051.138985045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918316041.97259486,0,{"$error":"#N/A"},0]
[155,0.30569448501148333,0.1522812434757892,103359358.60391298,150111024.72799295,0,0,0.21341560286829453,103359358.60391298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924758358.47557807,0,{"$error":"#N/A"},0]
[156,0.10252825243168595,8.4553004925917774E-2,13900941.863373632,28006759.984604098,0,0,0.1107218274386732,13900941.863373632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,931200674.97856128,0,{"$error":"#N/A"},0]
[157,0.13977863992889161,9.8782474991687685E-2,25083394.834838629,43140992.348221205,0,0,0.13740145871299925,25083394.834838629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937642991.48154449,0,{"$error":"#N/A"},0]
[158,9.5365121065725811E-2,7.955297624756219E-2,9508150.446374258,19765773.416868042,0,0,9.9154098236147403E-2,9508150.446374258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944085307.98452771,0,{"$error":"#N/A"},0]
[159,9.2293880814633411E-3,5.7799100677746518E-2,-3672897.2295645196,-1095854.2719591483,606782.56484149548,3.6118009811993777E-2,2.1714021557076579E-2,-3672897.2295645196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950527624.48751092,0,{"$error":"#N/A"},0]
[160,0.10539109704634475,8.2885549944249126E-2,11733547.283648793,22864562.716341749,0,0,0.10672544117795857,11733547.283648793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956969940.99049413,0,{"$error":"#N/A"},0]
[161,0.17460058494784936,0.10915130441473209,34386005.402272873,53644247.079784647,0,0,0.15435801270055882,34386005.402272873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963412257.49347734,0,{"$error":"#N/A"},0]
[162,8.5433809698479468E-2,7.5588300968487676E-2,6829668.1426081629,15401448.107857727,71100.503654241897,4.2321728365620178E-3,8.9857314301569513E-2,6829668.1426081629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969854573.99646056,0,{"$error":"#N/A"},0]
[163,-0.45963991233736312,3.9226170467749233E-2,-11227509.088374697,-11366669.747024747,5152258.2671513706,0.30668203971139113,-1,-11227509.088374697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976296890.49944377,0,{"$error":"#N/A"},0]
[164,0.14048822778572601,9.3731531865089979E-2,19513780.41931311,33130072.154379211,0,0,0.12811335455755968,19513780.41931311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982739207.00242698,0,{"$error":"#N/A"},0]
[165,0.34771525778906454,0.14892255749474348,92981898.656686947,129273671.67854054,0,0,0.20917254336318969,92981898.656686947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989181523.50541019,0,{"$error":"#N/A"},0]
[166,0.20152196221004171,0.12229419388422169,51301471.40567863,79419527.40655756,0,0,0.17390645712459718,51301471.40567863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995623840.00839341,0,{"$error":"#N/A"},0]
[167,0.15911648142757384,0.10834380571740576,34755538.165517978,56764598.731951617,0,0,0.15319924487204051,34755538.165517978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1002066156.5113766,0,{"$error":"#N/A"},0]
[168,0.25135920926360011,0.12521469600630564,53071667.225952104,77080772.655953079,0,0,0.17780214132268068,53071667.225952104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1008508473.0143598,0,{"$error":"#N/A"},0]
[169,0.14313876642096912,8.6692663668218373E-2,12278763.336004479,18401284.272801876,732141.92466702242,4.3579876468275144E-2,0.11692040003257809,12278763.336004479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014950789.517343,0,{"$error":"#N/A"},0]
[170,0.18545875382704047,0.11615295022026473,42835418.012921505,65915387.821674652,0,0,0.16501721172727013,42835418.012921505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1021393106.0203263,0,{"$error":"#N/A"},0]
[171,0.26011796937099341,0.1423421757952037,83791966.28963685,124826887.08729781,0,0,0.20083269850087437,83791966.28963685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1027835422.5233095,0,{"$error":"#N/A"},0]
[172,0.1255449888360185,9.4381615182941303E-2,21554125.432061359,38804127.203164034,0,0,0.12978647936815046,21554125.432061359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1034277739.0262927,0,{"$error":"#N/A"},0]
[173,0.13356801046074995,9.1692466168177278E-2,17683960.110021662,29910784.917664576,0,0,0.12446608538551773,17683960.110021662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1040720055.5292759,0,{"$error":"#N/A"},0]
[174,0.15051755701403979,9.7349652692286126E-2,22551826.344599817,36594106.231232159,226179.17788294479,1.3463046302556238E-2,0.13531593269820741,22551826.344599817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047162372.0322591,0,{"$error":"#N/A"},0]
[175,0.19851697604930241,0.12233638307194505,52028560.114511967,82054462.629100651,0,0,0.17384143705957511,52028560.114511967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053604688.5352423,0,{"$error":"#N/A"},0]
[176,-1.3740135898839823E-2,5.4678954001092794E-2,-4932095.3527475223,-2860251.4680895917,556287.45196601131,3.3112348331310194E-2,-1.4060279604310999E-3,-4932095.3527475223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060047005.0382255,0,{"$error":"#N/A"},0]
[177,0.15384780471371617,9.9417442391374733E-2,24347827.355460875,39056579.846099399,0,0,0.13828179444042865,24347827.355460875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066489321.5412087,0,{"$error":"#N/A"},0]
[178,0.2346755589805587,0.12764392025889881,57462060.415365219,84795034.859290853,0,0,0.18124199399310181,57462060.415365219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072931638.044192,0,{"$error":"#N/A"},0]
[179,0.18623554710312273,0.1124614661840817,38161866.506740786,59302622.899703234,0,0,0.15936021860240324,38161866.506740786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079373954.5471752,0,{"$error":"#N/A"},0]
[180,0.27762723916502585,0.12786731087433512,55395544.364119746,76994491.088462636,0,0,0.18151736214335989,55395544.364119746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1085816271.0501585,0,{"$error":"#N/A"},0]
[181,9.5362068116856324E-2,8.119633245672131E-2,11511475.668722104,24483396.907673635,0,0,0.10352629641158861,11511475.668722104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1092258587.5531418,0,{"$error":"#N/A"},0]
[182,8.3468657563560811E-2,7.382807682157555E-2,5066275.5455483664,11954048.206611641,0,0,8.3937226137008603E-2,5066275.5455483664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098700904.0561252,0,{"$error":"#N/A"},0]
[183,0.10475574563101553,8.3571992256133321E-2,12557566.133908063,24921524.236102235,0,0,0.10798050759340616,12557566.133908063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105143220.5591085,0,{"$error":"#N/A"},0]
[184,0.17184310809622994,0.11706334455652878,46806342.809618048,78758620.890873536,0,0,0.16623516101466085,46806342.809618048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1111585537.0620918,0,{"$error":"#N/A"},0]
[185,0.16025372222085488,0.11136584590250731,39120319.634973906,65446113.138218947,0,0,0.157850890578068,39120319.634973906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1118027853.5650752,0,{"$error":"#N/A"},0]
[186,0.30339613932205967,0.12823342746928268,55512524.056833163,76722338.601966038,0,0,0.18198950558290794,55512524.056833163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124470170.0680585,0,{"$error":"#N/A"},0]
[187,0.14100392868616396,9.2675900296293579E-2,18034614.772531383,29435115.406004358,0,0,0.12631149436153977,18034614.772531383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130912486.5710418,0,{"$error":"#N/A"},0]
[188,0.3380869243144442,0.14587059127193114,87453010.743576631,123769473.28989822,0,0,0.20530344273653944,87453010.743576631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137354803.0740252,0,{"$error":"#N/A"},0]
[189,3.3543720678810729E-2,5.681281485340639E-2,-2841094.7971642176,2936535.5060242354,0,0,1.131036372254357E-2,-2841094.7971642176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1143797119.5770085,0,{"$error":"#N/A"},0]
[190,0.25170655910228912,0.13192857461457685,64180730.93721804,94537609.317656025,0,0,0.18705324556064817,64180730.93721804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150239436.0799918,0,{"$error":"#N/A"},0]
[191,0.11920636928458861,8.7917227434152645E-2,15355643.858970534,28266264.843350846,0,0,0.11703407574525149,15355643.858970534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156681752.5829751,0,{"$error":"#N/A"},0]
[192,8.3015891768367656E-2,7.6418432205290543E-2,9254898.2148172949,22862029.538340554,0,0,9.3521423229449452E-2,9254898.2148172949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163124069.0859585,0,{"$error":"#N/A"},0]
[193,9.9368882918957402E-2,7.8570791783399097E-2,7825739.6215438563,14876667.575373955,494435.68248307827,2.9430695385897515E-2,9.8333319478735914E-2,7825739.6215438563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1169566385.5889418,0,{"$error":"#N/A"},0]
[194,0.26943985801639703,0.14216952032710584,82993727.380229458,122827345.7212722,0,0,0.20057475922048007,{"$f":"INDEX(B198:H198,$X$1)","v":82993727.380229458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1176008702.0919251,0,{"$error":"#N/A"},0]
[195,0.22449260166499796,0.12312579368260579,50688198.798217542,74656560.693270549,0,0,0.17497037890289113,50688198.798217542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182451018.5949085,0,{"$error":"#N/A"},0]
[196,7.8335749281739142E-2,7.2891356207172242E-2,5090413.4017533474,12855368.441121297,0,0,8.1906307001954337E-2,5090413.4017533474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188893335.0978918,0,{"$error":"#N/A"},0]
[197,0.10549983366908733,8.6432827505290799E-2,15879090.726307962,31911223.910123885,0,0,0.11513510155039297,15879090.726307962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1195335651.6008751,0,{"$error":"#N/A"},0]
[198,0.22551096026005357,0.12462974129326043,53293449.936840415,79458988.061385095,0,0,0.17704637482689489,53293449.936840415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201777968.1038585,0,{"$error":"#N/A"},0]
[199,0.17383086197437647,0.11870877102285826,48406998.19731015,79260227.325405017,0,0,0.16879038296626225,48406998.19731015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208220284.6068418,0,{"$error":"#N/A"},0]
[200,0.31762509451043885,0.14013855317440416,75765992.443803683,105717515.15495148,0,0,0.19792785358380427,75765992.443803683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1214662601.1098251,0,{"$error":"#N/A"},0]
[201,0.17796540514070647,0.11115025806211798,37363671.780732669,59938929.643464506,0,0,0.15732994358731323,37363671.780732669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1221104917.6128085,0,{"$error":"#N/A"},0]
[202,8.6548570766428856E-2,7.5727745509309941E-2,6689930.5648767706,14827801.797242774,0,0,8.980194259270502E-2,6689930.5648767706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1227547234.1157918,{"$f":"AC206/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB206,0)","v":0}]
[203,0.11321457586491102,8.5779407968136878E-2,13459231.191811116,24330100.386928383,0,0,0.11305230432630564,13459231.191811116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z206+$T$20","v":1233989550.6187751},0,{"$error":"#N/A"},0]
[204,8.138458072318322E-2,7.5265971462542769E-2,7886884.515130261,19736433.450968813,0,0,8.9573510179127513E-2,7886884.515130261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1240431867.1217585,0,{"$error":"#N/A"},0]
[205,0.1287778473970167,9.6511508730464657E-2,23650100.141494296,42349599.37278685,0,0,0.1336405738808939,23650100.141494296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246874183.6247418,0,{"$error":"#N/A"},0]
[206,0.2108307239610252,0.11464315958017068,39230659.434875675,57563562.624997832,0,0,0.16262176515667837,39230659.434875675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253316500.1277251,0,{"$error":"#N/A"},0]
[207,0.28742871906443002,0.12790645058989192,55890815.287294969,79174486.012687325,0,0,0.18153808460429177,55890815.287294969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1259758816.6307085,0,{"$error":"#N/A"},0]
[208,0.20456475169337796,0.11563073441591043,41575296.343818985,63675453.714924939,0,0,0.16406617970675486,41575296.343818985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1266201133.1336918,0,{"$error":"#N/A"},0]
[209,0.19903937740548572,0.11217490881233072,36587290.343363456,54284576.508475617,0,0,0.15889661196860039,36587290.343363456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1272643449.6366751,0,{"$error":"#N/A"},0]
[210,0.15819900749817317,0.11347366919148527,42148066.95797848,70714026.158994108,0,0,0.16120364771056117,42148066.95797848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1279085766.1396585,0,{"$error":"#N/A"},0]
[211,0.25043375616619379,0.13216237711987167,64230685.699229106,93644796.303404495,0,0,0.18738811657257437,64230685.699229106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1285528082.6426418,0,{"$error":"#N/A"},0]
[212,0.21428746317024339,0.1102913401134078,33527887.734452184,46857980.852381341,0,0,0.156847298214986,33527887.734452184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1291970399.1456251,0,{"$error":"#N/A"},0]
[213,7.331632211925565E-2,7.1683573657184807E-2,6608641.5577909406,19998027.305994209,0,0,8.0959005177561272E-2,6608641.5577909406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1298412715.6486084,0,{"$error":"#N/A"},0]
[214,0.16670923592515696,0.10863261506647737,34519223.807142951,55380176.1221186,0,0,0.15354090752379368,34519223.807142951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1304855032.1515918,0,{"$error":"#N/A"},0]
[215,0.24017421783060877,0.12021984938401187,45861675.578051768,66472315.024156451,0,0,0.17076360489378217,45861675.578051768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1311297348.6545751,0,{"$error":"#N/A"},0]
[216,0.15551974400061774,0.10429406028072652,30131010.620374005,49677184.309697568,0,0,0.14662831409142241,30131010.620374005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1317739665.1575584,0,{"$error":"#N/A"},0]
[217,0.21716787651207703,0.13742633617951872,76890894.436261639,119475869.89495753,0,0,0.19454463873182704,76890894.436261639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1324181981.6605418,0,{"$error":"#N/A"},0]
[218,0.18541178171142092,0.12715289002226871,61134014.859232776,99491434.641066164,0,0,0.18079443111728355,61134014.859232776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1330624298.1635251,0,{"$error":"#N/A"},0]
[219,0.21298844720691856,0.11943323658529503,45948591.258612178,68509167.330315128,0,0,0.16970166212523408,45948591.258612178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1337066614.6665084,0,{"$error":"#N/A"},0]
[220,0.19257682950159505,0.12012547144271601,49555797.426579922,80040039.725059599,0,0,0.17067122112749611,49555797.426579922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1343508931.1694918,0,{"$error":"#N/A"},0]
[221,0.17798867694605347,0.11278232498138263,39887312.803057358,65125590.654773742,0,0,0.15978141156778691,39887312.803057358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1349951247.6724751,0,{"$error":"#N/A"},0]
[222,0.24446371533400924,0.12160750504889251,48589808.190034591,72568600.147307247,0,0,0.1727159272654919,48589808.190034591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1356393564.1754584,0,{"$error":"#N/A"},0]
[223,0.26012676152530112,0.14008205163797594,78593467.597327963,115280995.10969312,0,0,0.19791280623305663,78593467.597327963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1362835880.6784418,0,{"$error":"#N/A"},0]
[224,5.0624658743385176E-2,6.3636842536065164E-2,98392.913581138811,5786985.7136605112,556209.23367348709,3.3107692480564707E-2,5.4386626203987598E-2,98392.913581138811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1369278197.1814251,0,{"$error":"#N/A"},0]
[225,0.14802309482371201,0.10713293279799929,34625585.917403184,59380254.123532549,0,0,0.15143583403744842,34625585.917403184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1375720513.6844084,0,{"$error":"#N/A"},0]
[226,0.16614455896472702,0.10130784186147368,25783028.109279875,40649408.867029466,0,0,0.14147059757494906,25783028.109279875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1382162830.1873918,0,{"$error":"#N/A"},0]
[227,8.4726788994625934E-2,7.5562537625415871E-2,7064809.4454551134,16579281.196669942,0,0,8.9249144035359551E-2,7064809.4454551134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1388605146.6903751,0,{"$error":"#N/A"},0]
[228,0.28843916567995875,0.14899690193354242,96180320.204754859,139949934.05800128,0,0,0.20932754662738406,96180320.204754859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1395047463.1933584,0,{"$error":"#N/A"},0]
[229,0.21706087965879139,9.8029080604057128E-2,20324715.695110176,28077265.359267913,0,0,0.13601523564741114,20324715.695110176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1401489779.6963418,0,{"$error":"#N/A"},0]
[230,0.28019400003331252,0.12071352389029477,44570983.167047292,60308244.809743866,73088.793151687132,4.3505234018861392E-3,0.17159238422600365,44570983.167047292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1407932096.1993251,0,{"$error":"#N/A"},0]
[231,0.14168524194115029,9.2739565587193207E-2,18414225.787268307,31053928.551437501,0,0,0.12628051882236924,18414225.787268307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1414374412.7023084,0,{"$error":"#N/A"},0]
[232,0.18912220026865345,0.12992926139544059,65882043.058379009,107388387.55710633,0,0,0.18455059634581739,65882043.058379009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1420816729.2052917,0,{"$error":"#N/A"},0]
[233,8.5709048520525855E-2,7.2995449584883021E-2,3440120.815193967,6909800.438348203,1265842.6496018318,7.5347776762013804E-2,8.6931357044943036E-2,3440120.815193967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1427259045.7082751,0,{"$error":"#N/A"},0]
[234,0.13528077167021202,9.704854717665401E-2,23236399.995938085,39528975.984065533,0,0,0.13460173654606922,23236399.995938085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1433701362.2112584,0,{"$error":"#N/A"},0]
[235,8.0079868583934566E-2,7.4869710884822416E-2,7904459.6125013027,20247590.190175939,0,0,8.8955761157630597E-2,7904459.6125013027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1440143678.7142417,0,{"$error":"#N/A"},0]
[236,0.32283223751213064,0.13570307811581506,66429628.355077125,89284678.26723896,0,0,0.19208977187271414,66429628.355077125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1446585995.2172251,0,{"$error":"#N/A"},0]
[237,0.29950214427352084,0.12947426316963639,57570265.310143948,79860154.360291556,0,0,0.18369148249834311,57570265.310143948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1453028311.7202084,0,{"$error":"#N/A"},0]
[238,2.4491059319208919E-2,5.1869522980661831E-2,-4629652.6889060158,1025371.5618941773,0,0,-4.0376595311589103E-2,-4629652.6889060158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1459470628.2231917,0,{"$error":"#N/A"},0]
[239,0.14875187232200382,9.4050190675248446E-2,19040071.586611982,30707436.350752063,0,0,0.12868932309945258,19040071.586611982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1465912944.7261751,0,{"$error":"#N/A"},0]
[240,0.17221939297825273,0.10078559279815402,24588693.944416106,37390951.082821794,0,0,0.14058780309634211,24588693.944416106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1472355261.2291584,0,{"$error":"#N/A"},0]
[241,0.14530640006785656,9.5954256007888317E-2,21039035.717036657,33185237.128152527,199825.36427460032,1.1894366921107161E-2,0.13337869601607033,21039035.717036657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1478797577.7321417,0,{"$error":"#N/A"},0]
[242,0.11845823940058087,8.3912551627429499E-2,11501631.01549132,20905861.083658066,0,0,0.10856354645201494,11501631.01549132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1485239894.2351251,0,{"$error":"#N/A"},0]
[243,0.22215321729250403,0.11588723960382086,41317387.009669304,62527839.199647427,0,0,0.16442827178265218,41317387.009669304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1491682210.7381084,0,{"$error":"#N/A"},0]
[244,0.35490095598777294,0.15625295384129934,110923890.16816148,157632173.53964546,0,0,0.2183255843091001,110923890.16816148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1498124527.2410917,0,{"$error":"#N/A"},0]
[245,0.20891977044736754,0.13103315560992046,65553405.128793947,102157471.28685485,0,0,0.18594336622655194,65553405.128793947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1504566843.7440751,0,{"$error":"#N/A"},0]
[246,0.15631945051567975,9.6598752206618732E-2,21305127.11586782,34049973.215196118,0,0,0.13332141598228531,21305127.11586782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1511009160.2470584,0,{"$error":"#N/A"},0]
[247,0.26752435719451317,0.12007355635961825,44238512.161488228,61169687.496170737,0,0,0.17051884711142429,44238512.161488228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1517451476.7500417,0,{"$error":"#N/A"},0]
[248,0.26079918518014411,0.11203284922989631,33704382.395162314,45121158.307328768,0,0,0.1585936829894552,33704382.395162314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1523893793.2530251,0,{"$error":"#N/A"},0]
[249,0.19932690148614829,0.11223267472861576,36791067.770061731,55023104.336740755,0,0,0.1590217691338911,36791067.770061731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1530336109.7560084,0,{"$error":"#N/A"},0]
[250,0.2936876030049218,0.14268196816832535,82074508.808898017,117393408.7721936,0,0,0.20123682767103079,82074508.808898017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1536778426.2589917,0,{"$error":"#N/A"},0]
[251,0.204912190848765,0.11257799737636276,37110221.501186423,55423279.316927344,0,0,0.15947258445968582,37110221.501186423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1543220742.761975,0,{"$error":"#N/A"},0]
[252,0.1467476695170209,0.10252479488567223,29183452.071718186,50457043.28561224,0,0,0.14358881761629561,29183452.071718186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1549663059.2649584,0,{"$error":"#N/A"},0]
[253,1.2263561320886129E-2,6.0792894533441055E-2,-2978424.3202366875,-681011.01900171733,2488302.425069944,0.14811323958749667,5.1926159635619307E-2,-2978424.3202366875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1556105375.7679417,0,{"$error":"#N/A"},0]
[254,0.24572083507724818,0.12983050314957589,60072316.385157183,86721594.112755209,0,0,0.18424885571977812,60072316.385157183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1562547692.270925,0,{"$error":"#N/A"},0]
[255,0.31798297670813502,0.15370100702477307,106167496.18328057,153316242.59012336,0,0,0.21518553651279837,106167496.18328057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1568990008.7739084,0,{"$error":"#N/A"},0]
[256,0.29906916344113621,0.14621903107455525,89194857.914987206,127634139.5966657,0,0,0.20577339779925108,89194857.914987206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1575432325.2768917,0,{"$error":"#N/A"},0]
[257,0.28413386411415709,0.13493609462100831,66653428.679685153,92452058.805625618,0,0,0.19109228639183096,66653428.679685153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1581874641.779875,0,{"$error":"#N/A"},0]
[258,0.28408030832503361,0.1501540432460049,99321899.651341796,145814542.66906157,0,0,0.21079441027577817,{"$f":"INDEX(B262:H262,$X$1)","v":99321899.651341796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1588316958.2828584,0,{"$error":"#N/A"},0]
[259,0.21174456445758372,0.12278965999532265,51246863.33314386,77653593.061976224,0,0,0.17449474699559975,51246863.33314386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1594759274.7858417,0,{"$error":"#N/A"},0]
[260,0.1047060251634333,8.2878987595283338E-2,11557668.776899889,22087110.733929351,0,0,0.10679209885873919,11557668.776899889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1601201591.288825,0,{"$error":"#N/A"},0]
[261,0.25977950654233584,0.12782654196540411,55454952.917767577,76926529.677413002,0,0,0.18152838610504496,55454952.917767577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1607643907.7918084,0,{"$error":"#N/A"},0]
[262,0.21290939027252409,0.1181954828154983,45530893.901618712,71343423.710911945,0,0,0.1677516783456372,45530893.901618712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1614086224.2947917,0,{"$error":"#N/A"},0]
[263,0.1305965616664555,8.8528492891109645E-2,14805212.405630823,25220873.134478182,0,0,0.11808715686162685,14805212.405630823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1620528540.797775,0,{"$error":"#N/A"},0]
[264,0.14658151075188219,9.6217286606639085E-2,21350629.733955324,34663010.155224532,0,0,0.13276007182415861,21350629.733955324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1626970857.3007584,0,{"$error":"#N/A"},0]
[265,0.25217278356359007,0.14221267250102509,84843613.448352292,129521273.46143168,0,0,0.20065293135959905,84843613.448352292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1633413173.8037417,0,{"$error":"#N/A"},0]
[266,9.7374392843436297E-2,8.1111663196500761E-2,11007858.401537869,22803053.185642917,0,0,0.10299364249184761,11007858.401537869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1639855490.306725,{"$f":"AC270/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB270,0)","v":0}]
[267,0.16413745841439065,0.10636646748220246,32412107.401308008,53559632.156027108,0,0,0.14973095927462543,32412107.401308008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z270+$T$20","v":1646297806.8097084},0,{"$error":"#N/A"},0]
[268,0.16896294302009007,9.6819560882271505E-2,20869289.24650491,32337183.215531457,0,0,0.13359996294464671,20869289.24650491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1652740123.3126917,0,{"$error":"#N/A"},0]
[269,0.31825054041003598,0.15109333190049812,99718108.733587354,143012698.86657971,0,0,0.21192656105146379,99718108.733587354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1659182439.815675,0,{"$error":"#N/A"},0]
[270,0.1942141497137424,0.11790061479139724,45449403.508711733,71148065.48565349,0,0,0.16744165348309759,45449403.508711733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1665624756.3186584,0,{"$error":"#N/A"},0]
[271,0.25467119662949056,0.13001822078341929,60096746.663967319,86432989.159888193,0,0,0.18449615671722208,60096746.663967319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1672067072.8216417,0,{"$error":"#N/A"},0]
[272,0.22386882227444049,0.12667944458740421,57218363.990855485,87410085.946460992,0,0,0.17990696206427081,57218363.990855485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1678509389.324625,0,{"$error":"#N/A"},0]
[273,0.1095366754516538,8.3622664502312816E-2,11988538.187407617,23051615.956539497,0,0,0.1078151165743122,11988538.187407617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1684951705.8276083,0,{"$error":"#N/A"},0]
[274,0.24178614581044822,0.10795627854008427,30841412.374341059,44221196.646025203,0,0,0.15275560307356106,30841412.374341059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1691394022.3305917,0,{"$error":"#N/A"},0]
[275,6.2592153433850273E-2,6.6768814065450988E-2,2743588.2000527633,11648395.039508199,0,0,6.4481035482408355E-2,2743588.2000527633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1697836338.833575,0,{"$error":"#N/A"},0]
[276,0.11402632828795989,8.0395101052673335E-2,8230712.7624056088,14291303.978628529,168895.30885097495,1.0053292193510414E-2,0.10101057416011372,8230712.7624056088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1704278655.3365583,0,{"$error":"#N/A"},0]
[277,6.3622722198431569E-2,6.8100149171591573E-2,1984330.635466917,7462682.0522132749,0,0,6.7356269371517952E-2,1984330.635466917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1710720971.8395417,0,{"$error":"#N/A"},0]
[278,0.19087946235692166,0.12005413654300146,49207462.079351641,78605589.827091977,0,0,0.17055037816455632,49207462.079351641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1717163288.342525,0,{"$error":"#N/A"},0]
[279,0.24140316751213375,0.13298395137947971,66236809.406657971,98013372.382332921,0,0,0.18855027619219311,66236809.406657971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1723605604.8455083,0,{"$error":"#N/A"},0]
[280,0.17495975534888597,9.6993867315082749E-2,20599594.703093477,30981192.001081821,0,0,0.13394750311843318,20599594.703093477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1730047921.3484917,0,{"$error":"#N/A"},0]
[281,0.11581735295325624,8.4432829722731473E-2,12557954.066271517,23600353.965288557,0,0,0.11018646019787237,12557954.066271517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1736490237.851475,0,{"$error":"#N/A"},0]
[282,0.22274284222404384,0.1068515337685032,29053326.218702238,40660371.255843177,0,0,0.15054678294136736,29053326.218702238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1742932554.3544583,0,{"$error":"#N/A"},0]
[283,8.987031869931128E-2,7.9790628135102404E-2,11250354.147909816,25597377.682723194,0,0,0.10083802554902599,11250354.147909816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1749374870.8574417,0,{"$error":"#N/A"},0]
[284,0.2913017923423884,0.12539049375099176,51064592.616812088,69770174.469801784,0,0,0.17805355497030151,51064592.616812088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1755817187.360425,0,{"$error":"#N/A"},0]
[285,-0.45963991233736312,2.6634896686841492E-2,-14817899.614503862,-14946129.083347442,9561140.9503530487,0.56911553275911009,-1,-14817899.614503862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1762259503.8634083,0,{"$error":"#N/A"},0]
[286,0.17927342911350719,0.12884300555967165,64900392.118194856,107372503.64770384,0,0,0.18320297488555193,64900392.118194856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1768701820.3663917,0,{"$error":"#N/A"},0]
[287,0.10576075595935697,8.0928073958264291E-2,9487493.4394164085,17790228.192198928,0,0,0.10197075923116472,9487493.4394164085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1775144136.869375,0,{"$error":"#N/A"},0]
[288,0.24314495780262946,0.1202534270536455,45136042.191772342,63291757.899095111,16477.882792575459,9.8082635670092028E-4,0.17083667816759585,45136042.191772342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1781586453.3723583,0,{"$error":"#N/A"},0]
[289,0.12545673803504176,0.10016940019015608,28766262.766395509,53540461.378777668,0,0,0.14032615111619151,28766262.766395509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1788028769.8753417,0,{"$error":"#N/A"},0]
[290,0.10521929349214476,8.2158270233239294E-2,10709592.7787343,20149524.160551444,0,0,0.10509152183846804,10709592.7787343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1794471086.378325,0,{"$error":"#N/A"},0]
[291,0.17540339457938803,0.10435523648486345,28349800.763404001,43153028.610419013,0,0,0.14668534751647022,28349800.763404001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1800913402.8813083,0,{"$error":"#N/A"},0]
[292,7.7756803918438866E-2,7.3903839312577047E-2,7945395.4398227623,21520388.573445071,0,0,8.7572816650513419E-2,7945395.4398227623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1807355719.3842916,0,{"$error":"#N/A"},0]
[293,0.20464041460526117,0.11656240444320609,41901751.740170695,61734279.53825254,0,0,0.16559898248294358,41901751.740170695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1813798035.887275,0,{"$error":"#N/A"},0]
[294,0.18499774958975679,0.11389940385881236,40065478.387198173,62255002.732952148,0,0,0.16154129750304169,40065478.387198173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1820240352.3902583,0,{"$error":"#N/A"},0]
[295,5.3035989432773878E-2,6.3201106580409006E-2,583948.934817745,7907814.0227155723,0,0,5.0293905635826919E-2,583948.934817745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1826682668.8932416,0,{"$error":"#N/A"},0]
[296,0.27777341671749656,0.12715631653413673,54996612.895068362,78217267.528581768,0,0,0.18051379539299717,54996612.895068362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1833124985.396225,0,{"$error":"#N/A"},0]
[297,9.8114265235753173E-2,8.0688505792421816E-2,10200993.884831442,20428584.608311329,0,0,0.10218377523892297,10200993.884831442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1839567301.8992083,0,{"$error":"#N/A"},0]
[298,6.8083142313992484E-2,6.932098869410197E-2,3333910.3428162476,11230701.121155895,0,0,7.0595126487790649E-2,3333910.3428162476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1846009618.4021916,0,{"$error":"#N/A"},0]
[299,0.21733371476565688,0.11119112126476116,34360720.2277584,49065433.173572652,0,0,0.15734607143401136,34360720.2277584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1852451934.905175,0,{"$error":"#N/A"},0]
[300,0.15637781215539093,9.7679946671399787E-2,22354838.411411516,35667860.194905043,0,0,0.13526260294383974,22354838.411411516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1858894251.4081583,0,{"$error":"#N/A"},0]
[301,0.25580660946224976,0.14220879269326181,83928784.475981206,125951575.4585638,0,0,0.20065209588337507,83928784.475981206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1865336567.9111416,0,{"$error":"#N/A"},0]
[302,0.22427136078530507,0.12353383308275689,52154436.358420469,79039184.396189079,0,0,0.17546762984467423,52154436.358420469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1871778884.414125,0,{"$error":"#N/A"},0]
[303,0.26831810006042933,0.12008171145569979,44005617.009826884,60298701.812112316,0,0,0.1705334478985796,44005617.009826884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1878221200.9171083,0,{"$error":"#N/A"},0]
[304,0.1850427768595726,0.10929264336868583,34299476.783058293,53510470.647534676,0,0,0.15444156972138789,34299476.783058293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1884663517.4200916,0,{"$error":"#N/A"},0]
[305,0.1785175657073701,0.10484097570393702,28602294.176310927,42765856.201558687,0,0,0.14743192297377572,28602294.176310927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1891105833.923075,0,{"$error":"#N/A"},0]
[306,0.18452924186331954,0.11051846323823589,35168252.930067703,53055941.614191279,0,0,0.15649894931309194,35168252.930067703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1897548150.4260583,0,{"$error":"#N/A"},0]
[307,0.24714449855101783,0.1360344175484971,71472851.653213978,105497610.78909253,0,0,0.19261178102874021,71472851.653213978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1903990466.9290416,0,{"$error":"#N/A"},0]
[308,0.12655939477803457,8.5848013405422696E-2,12549945.170838771,20616544.632511936,882090.98826087976,5.2505415967909509E-2,0.11558148112110267,12549945.170838771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1910432783.432025,0,{"$error":"#N/A"},0]
[309,0.23708695306940442,0.12700815418612366,56369289.882540189,83050309.922406331,0,0,0.18037101786147614,56369289.882540189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1916875099.9350083,0,{"$error":"#N/A"},0]
[310,0.28113568855290239,0.13426113873180334,65897032.740416758,92487016.372989893,0,0,0.19022874021261504,65897032.740416758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1923317416.4379916,0,{"$error":"#N/A"},0]
[311,0.1601088682781584,0.11334526281340085,41923205.54865735,70445347.136845976,0,0,0.16091085085041357,41923205.54865735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1929759732.940975,0,{"$error":"#N/A"},0]
[312,0.19613923441180448,0.11361869745026709,39117585.254994601,59946584.327279836,0,0,0.16110064935253088,39117585.254994601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1936202049.4439583,0,{"$error":"#N/A"},0]
[313,0.13648382750564103,9.9697837111422327E-2,26424095.989536464,45899759.533810481,0,0,0.13920264430310514,26424095.989536464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1942644365.9469416,0,{"$error":"#N/A"},0]
[314,0.2028821869900439,0.11759804713450306,44026210.491008051,66759875.80360385,0,0,0.16704325001852038,44026210.491008051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1949086682.4499249,0,{"$error":"#N/A"},0]
[315,0.1859498493670213,0.12359773905887717,54290084.210919142,85520469.631272987,0,0,0.17586782359521003,54290084.210919142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955528998.9529083,0,{"$error":"#N/A"},0]
[316,0.12723186511697371,9.3222056835186917E-2,19983585.341257706,35273727.252773091,0,0,0.12752544817586386,19983585.341257706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1961971315.4558916,0,{"$error":"#N/A"},0]
[317,0.29211635829189375,0.1336966417518084,64745829.262071744,90625514.615862012,0,0,0.18942750252334273,64745829.262071744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1968413631.9588749,0,{"$error":"#N/A"},0]
[318,7.1872450055424197E-2,7.0422373524833048E-2,2565248.8033699649,7193977.5925005926,10789.020179079549,6.4220358208806844E-4,7.40880108804991E-2,2565248.8033699649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974855948.4618583,0,{"$error":"#N/A"},0]
[319,0.1228182221951144,8.7288248534846735E-2,13881638.988266489,23430191.942259699,11384.850129018769,6.7766965053683143E-4,0.11612524051283102,13881638.988266489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981298264.9648416,0,{"$error":"#N/A"},0]
[320,0.12331426028597847,9.3871238745380836E-2,21114866.122805167,37978232.749857709,0,0,0.12907153628744616,21114866.122805167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987740581.4678249,0,{"$error":"#N/A"},0]
[321,0.22820895182714152,0.11283432728793774,35656010.454832733,49538997.647211343,0,0,0.15989488603332491,35656010.454832733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994182897.9708083,0,{"$error":"#N/A"},0]
[322,0.16741826056219278,9.7777072694299472E-2,21543352.241422147,32499965.944754258,0,0,0.13544298039612901,{"$f":"INDEX(B326:H326,$X$1)","v":21543352.241422147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000625214.4737916,0,{"$error":"#N/A"},0]
[323,4.792158443235639E-2,6.3731989651305776E-2,-276137.77246068668,4381920.0551903592,11138.730627924004,6.6301968023357166E-4,5.0288024613512228E-2,-276137.77246068668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007067530.9767749,0,{"$error":"#N/A"},0]
[324,0.18675381176555628,0.11783185335570123,45798095.429803081,72404166.639258042,0,0,0.16738620184371489,45798095.429803081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013509847.4797583,0,{"$error":"#N/A"},0]
[325,0.19875570575386026,0.12588550539809384,57334094.20768255,89696360.005463257,0,0,0.17891507398677597,57334094.20768255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019952163.9827416,0,{"$error":"#N/A"},0]
[326,0.17294883503196989,9.7262222299038248E-2,20751012.475335844,30801614.347245201,0,0,0.13452014448943661,20751012.475335844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026394480.4857249,0,{"$error":"#N/A"},0]
[327,0.10840197196130741,8.7129098514761028E-2,15748165.653202122,30461404.52166095,0,0,0.11609075958603854,15748165.653202122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032836796.9887083,0,{"$error":"#N/A"},0]
[328,0.34596972853950225,0.1527083690798694,102322263.08816151,144905029.55576745,0,0,0.21393062710222255,102322263.08816151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039279113.4916916,0,{"$error":"#N/A"},0]
[329,0.17820214177194438,0.11315324263453519,39814243.062386096,63452143.914099671,0,0,0.16043978945913429,39814243.062386096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045721429.9946749,0,{"$error":"#N/A"},0]
[330,0.12045671618403686,8.795994279049113E-2,14956873.937963666,26326864.439427167,0,0,0.11739562571772821,14956873.937963666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052163746.4976583,{"$f":"AC334/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB334,0)","v":0}]
[331,0.17935478459040333,0.10880406580756041,34704934.988930769,56604082.200609162,0,0,0.15363134035186943,34704934.988930769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z334+$T$20","v":2058606063.0006416},0,{"$error":"#N/A"},0]
[332,0.21191345707423737,0.13152699160927273,65239261.663927458,98870429.358136892,0,0,0.18677014604182496,65239261.663927458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065048379.5036249,0,{"$error":"#N/A"},0]
[333,9.0596080357922215E-2,7.6122569945944241E-2,6431581.4432133604,13703862.895479927,0,0,8.9988563475220662E-2,6431581.4432133604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071490696.0066082,0,{"$error":"#N/A"},0]
[334,0.15420193735179666,9.9866932848680756E-2,25056950.231232744,40799686.188528866,0,0,0.13905496098305536,25056950.231232744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077933012.5095916,0,{"$error":"#N/A"},0]
[335,0.14508505118690307,0.10000274164254908,25607214.587093614,41945483.199932814,67493.518603319491,4.0174713454356843E-3,0.13985569415908827,25607214.587093614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084375329.0125749,0,{"$error":"#N/A"},0]
[336,5.9253411400840728E-2,6.6336778595380785E-2,1550347.9030106512,8157101.0891474811,0,0,6.0756277046490892E-2,1550347.9030106512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090817645.5155582,0,{"$error":"#N/A"},0]
[337,3.2621334723119677E-2,5.8062846521649281E-2,-2564898.6413734355,2283628.1211735113,0,0,2.038304213393527E-2,-2564898.6413734355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2097259962.0185416,0,{"$error":"#N/A"},0]
[338,0.28615311413311484,0.13887816249074802,75258376.928566411,108822573.23559538,0,0,0.19628954353048655,75258376.928566411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103702278.5215249,0,{"$error":"#N/A"},0]
[339,0.19517311525622594,0.11466431429607438,40459893.527352557,61857165.104169421,0,0,0.16266458834562214,40459893.527352557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110144595.0245082,0,{"$error":"#N/A"},0]
[340,0.27866780088467125,0.13558492457565818,69906615.648142457,102509727.65043722,0,0,0.19194991007832995,69906615.648142457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2116586911.5274916,0,{"$error":"#N/A"},0]
[341,0.31325241142543847,0.14732574485236105,90421546.053475723,127051386.81269449,0,0,0.20719140210927622,90421546.053475723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2123029228.0304749,0,{"$error":"#N/A"},0]
[342,0.13680040763676016,9.5313261621765344E-2,21465324.510191675,36983706.729639746,0,0,0.13109785928692808,21465324.510191675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2129471544.5334582,0,{"$error":"#N/A"},0]
[343,0.13791455089767357,9.0336069705899469E-2,15844884.41747147,25532410.713884871,51673.738679035276,3.0758177785140044E-3,0.12204282885901896,15844884.41747147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2135913861.0364416,0,{"$error":"#N/A"},0]
[344,0.19463756121914844,9.9302183770380914E-2,22066910.391146649,31009923.67568516,199773.89386738316,1.1891303206391854E-2,0.1387462302602227,22066910.391146649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2142356177.5394249,0,{"$error":"#N/A"},0]
[345,0.23272971645335128,0.12622514960263675,56001329.503834896,84609139.462052733,0,0,0.17928068670337849,56001329.503834896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2148798494.042408,0,{"$error":"#N/A"},0]
[346,0.13193992872869997,9.2095296510542601E-2,18361699.969478883,31731856.108161815,0,0,0.12521278132522262,18361699.969478883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2155240810.5453911,0,{"$error":"#N/A"},0]
[347,8.1820132476011942E-2,7.3333023018040011E-2,4742882.9226475079,11511367.919643311,0,0,8.224755609722223E-2,4742882.9226475079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2161683127.0483742,0,{"$error":"#N/A"},0]
[348,0.10517300463579127,8.2740464941703618E-2,11438999.418921331,22036618.375269823,0,0,0.1062242076075175,11438999.418921331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2168125443.5513573,0,{"$error":"#N/A"},0]
[349,0.15947772779198743,0.10222134290848461,27340411.331692591,44208996.115519166,0,0,0.14302188350687084,27340411.331692591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2174567760.0543404,0,{"$error":"#N/A"},0]
[350,8.2740537406270853E-2,7.5409705617509593E-2,7587763.2523234151,18739773.261555564,0,0,8.9011226194363857E-2,7587763.2523234151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2181010076.5573235,0,{"$error":"#N/A"},0]
[351,0.12992447244791916,9.3026997523664168E-2,19332557.42172499,33183653.693533152,0,0,0.1272533718576323,19332557.42172499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2187452393.0603065,0,{"$error":"#N/A"},0]
[352,7.0679619734182797E-2,7.0259227956576131E-2,4044140.0480627292,12434396.646464331,0,0,7.4329450137597952E-2,4044140.0480627292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2193894709.5632896,0,{"$error":"#N/A"},0]
[353,0.12144728661568549,8.8980210224217426E-2,16096841.572155472,28903671.856786001,0,0,0.11916535323340383,16096841.572155472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2200337026.0662727,0,{"$error":"#N/A"},0]
[354,0.14137000402124111,8.6955066387913948E-2,12483567.59903466,19589748.639882904,0,0,0.11479352529155551,12483567.59903466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2206779342.5692558,0,{"$error":"#N/A"},0]
[355,8.2150418365158684E-2,7.6061965928835296E-2,9384653.5814607702,23467582.573759299,0,0,9.360367036809869E-2,9384653.5814607702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2213221659.0722389,0,{"$error":"#N/A"},0]
[356,0.28751610471414923,0.14447194196227886,86484943.20811519,125739409.62418017,0,0,0.20355983863520799,86484943.20811519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2219663975.575222,0,{"$error":"#N/A"},0]
[357,0.19096399083638627,0.1046117739418313,28219142.127840038,42541792.894093923,0,0,0.14686440989079896,28219142.127840038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2226106292.0782051,0,{"$error":"#N/A"},0]
[358,0.15488114624228744,0.11143668377239724,39563514.129245639,66586737.125826888,0,0,0.15814599263335505,39563514.129245639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2232548608.5811882,0,{"$error":"#N/A"},0]
[359,0.16486656894846075,0.11082302277827139,37781108.011475541,61969829.424154036,0,0,0.1570189786711218,37781108.011475541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2238990925.0841713,0,{"$error":"#N/A"},0]
[360,8.3893810379338074E-2,7.6313260663114058E-2,8562585.5367619228,21109319.9604083,0,0,9.1559782224078567E-2,8562585.5367619228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2245433241.5871544,0,{"$error":"#N/A"},0]
[361,0.17669424486698215,0.10657986934077623,31819084.891231127,51220978.087928727,0,0,0.15011524922354247,31819084.891231127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2251875558.0901375,0,{"$error":"#N/A"},0]
[362,0.18553993919188394,0.11015576791532111,34987314.214649796,53518520.768808886,0,0,0.15580564695940158,34987314.214649796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2258317874.5931206,0,{"$error":"#N/A"},0]
[363,0.14289279837740465,8.7965812470266247E-2,13865264.028533738,22557485.660331208,0,0,0.11761673416687013,13865264.028533738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2264760191.0961037,0,{"$error":"#N/A"},0]
[364,0.35453096577380405,0.15341311680721392,103576672.69217505,145691063.86989668,0,0,0.21479637425352371,103576672.69217505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2271202507.5990868,0,{"$error":"#N/A"},0]
[365,0.13504140361094108,8.7763866662733614E-2,14035149.160891032,22828877.513017409,0,0,0.11775610905346356,14035149.160891032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2277644824.1020699,0,{"$error":"#N/A"},0]
[366,0.31858939556788846,0.14601892393930926,88010134.748945475,124584205.03147793,0,0,0.2055028886006296,88010134.748945475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2284087140.6050529,0,{"$error":"#N/A"},0]
[367,0.14873009000754256,0.10169093088383585,27639083.057095081,46319624.162653647,0,0,0.1422334968944301,27639083.057095081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2290529457.108036,0,{"$error":"#N/A"},0]
[368,1.6895065070632542E-2,5.7829386085487933E-2,-3359297.0619530939,-363194.7596505697,5675.1765160029881,3.3780812595255881E-4,1.6841295997347627E-2,-3359297.0619530939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2296971773.6110191,0,{"$error":"#N/A"},0]
[369,0.12957760879975866,8.6722907277964723E-2,13035240.242272085,21596183.667475324,0,0,0.11469598394847513,13035240.242272085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2303414090.1140022,0,{"$error":"#N/A"},0]
[370,3.2572397253010754E-2,6.491616036810921E-2,-1144005.5624770748,870215.09467483941,1864092.5456652914,0.11095788962293401,6.470374592897099E-2,-1144005.5624770748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2309856406.6169853,0,{"$error":"#N/A"},0]
[371,0.20660427095877187,0.12312815972584357,51839346.71677275,78455142.116000861,0,0,0.17502527407662161,51839346.71677275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2316298723.1199684,0,{"$error":"#N/A"},0]
[372,9.4197301085087615E-2,8.1364915947625738E-2,12239157.335968547,26782689.333256636,0,0,0.10436560125338246,12239157.335968547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2322741039.6229515,0,{"$error":"#N/A"},0]
[373,0.17205568220354284,0.11478425795080027,43003778.836706877,70932843.618783697,0,0,0.16292724317293383,43003778.836706877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2329183356.1259346,0,{"$error":"#N/A"},0]
[374,0.17828578065230549,0.10415383873243322,28278306.172734812,43508680.394830003,0,0,0.14616516496086951,28278306.172734812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2335625672.6289177,0,{"$error":"#N/A"},0]
[375,0.17966921916643752,0.11767039613457375,46680093.228284732,76380381.222917989,0,0,0.16711602767263334,46680093.228284732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2342067989.1319008,0,{"$error":"#N/A"},0]
[376,0.19279814896621605,0.11106368223496732,35950583.550878972,55048036.024721444,0,0,0.15719949880792461,35950583.550878972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2348510305.6348839,0,{"$error":"#N/A"},0]
[377,0.12402920981929944,9.079170754739474E-2,17526696.011847761,30601142.513300043,0,0,0.12299841489013175,17526696.011847761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2354952622.137867,0,{"$error":"#N/A"},0]
[378,0.18563080454822556,0.10888886547852583,33399752.995858673,51029311.189863048,0,0,0.15386855670796051,33399752.995858673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2361394938.6408501,0,{"$error":"#N/A"},0]
[379,0.10202906576019388,7.791146305402985E-2,6883544.9958816934,13006613.072491914,122976.97385701373,7.3200579676793885E-3,9.4822971872772444E-2,6883544.9958816934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2367837255.1438332,0,{"$error":"#N/A"},0]
[380,0.36380498642815229,0.15424334525665739,104210540.12500621,143598077.8482776,0,0,0.21583450856163178,104210540.12500621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2374279571.6468163,0,{"$error":"#N/A"},0]
[381,0.19003502969380093,0.10651198578011867,30506683.791116789,46507038.337499492,0,0,0.15001380308936429,30506683.791116789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2380721888.1497993,0,{"$error":"#N/A"},0]
[382,0.26923857634534243,0.1293124847561502,59633764.757259324,87995063.317072302,0,0,0.18346905594448648,59633764.757259324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2387164204.6527824,0,{"$error":"#N/A"},0]
[383,0.1617863551866241,0.11040883406936874,37795812.322763495,63274688.597501665,0,0,0.15631314937405927,37795812.322763495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2393606521.1557655,0,{"$error":"#N/A"},0]
[384,0.24831856869863644,0.12162792732157879,47449307.509616606,68020588.109388813,0,0,0.17277064349306781,47449307.509616606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2400048837.6587486,0,{"$error":"#N/A"},0]
[385,6.7021337294242533E-2,6.8671854534466004E-2,3859794.381452864,13508038.136617981,0,0,7.0708889655542784E-2,3859794.381452864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2406491154.1617317,0,{"$error":"#N/A"},0]
[386,0.25427625387623554,0.13477858992125347,68284414.924186558,98572841.623659059,0,0,0.19091458541261264,{"$f":"INDEX(B390:H390,$X$1)","v":68284414.924186558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2412933470.6647148,0,{"$error":"#N/A"},0]
[387,0.26388423955214857,0.1165119205222036,39577982.366543457,54275232.66685883,0,0,0.16545878972825512,39577982.366543457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2419375787.1676979,0,{"$error":"#N/A"},0]
[388,7.6172703645041251E-2,7.276696288216411E-2,6192023.7213079678,16840873.653878383,0,0,8.2828868481486628E-2,6192023.7213079678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2425818103.670681,0,{"$error":"#N/A"},0]
[389,0.30842620484126093,0.1425524417245958,81114857.622730777,114773320.71501629,0,0,0.20106073734109953,81114857.622730777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2432260420.1736641,0,{"$error":"#N/A"},0]
[390,8.0642349469512764E-2,7.4313496360200793E-2,6604600.7012264971,16246468.868563086,178591.88632937963,1.0630469424367836E-2,8.7305825697463701E-2,6604600.7012264971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2438702736.6766472,0,{"$error":"#N/A"},0]
[391,0.18290840212120307,0.11555911183247702,42874960.205430754,68177498.399475664,0,0,0.1640015763525966,42874960.205430754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2445145053.1796303,0,{"$error":"#N/A"},0]
[392,0.21112970233081563,0.11701367163886567,42664488.009090029,63596270.665753327,0,0,0.16616153100883602,42664488.009090029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2451587369.6826134,0,{"$error":"#N/A"},0]
[393,-0.45963991233736312,4.498914378869201E-2,-9510527.8450206313,-9013678.7877536863,3241205.4995239936,0.1929288987811901,-1,-9510527.8450206313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2458029686.1855965,0,{"$error":"#N/A"},0]
[394,6.9941503585129849E-2,6.9977406259775332E-2,3950412.504332731,12425845.942770684,0,0,7.3541640506861627E-2,3950412.504332731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2464472002.6885796,{"$f":"AC398/SUM(AC:AC)","v":0},{"$error":"#N/A"},{"$f":"IFERROR(AB398,0)","v":0}]
[395,0.23986056562978764,0.13908392852436724,78537308.857508168,119178761.99557757,0,0,0.19661605019812156,78537308.857508168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z398+$T$20","v":2470914319.1915627},0,{"$error":"#N/A"},0]
[396,0.16641272443958388,0.10850088063584717,34224038.347154148,54497719.443836279,0,0,0.1533946498991634,34224038.347154148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2477356635.6945457,0,{"$error":"#N/A"},0]
[397,0.18016323609675355,0.12342559061551706,55156507.831329592,89625828.112271294,0,0,0.17566747847638786,55156507.831329592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2483798952.1975288,0,{"$error":"#N/A"},0]
[398,0.23029051702572834,0.12102992681588121,47130143.076004013,68302251.676325709,0,0,0.17199457999058909,47130143.076004013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2490241268.7005119,0,{"$error":"#N/A"},0]
[399,0.18002954660288606,0.1196233214676159,49226560.959266253,79802353.009429812,0,0,0.1701116788416881,49226560.959266253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2496683585.203495,0,{"$error":"#N/A"},0]
[400,0.20849341653250031,0.11200219174385762,36720792.765226811,55875868.949867547,0,0,0.15854137505417576,36720792.765226811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2503125901.7064781,0,{"$error":"#N/A"},0]
[401,0.168420587692377,0.10419593198467614,29193147.479227737,46908335.051189572,0,0,0.14630351962221089,29193147.479227737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2509568218.2094612,0,{"$error":"#N/A"},0]
[402,0.29126066707918086,0.1360217528555614,68562568.801454082,95497103.275923252,0,0,0.19255375988797563,68562568.801454082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2516010534.7124443,0,{"$error":"#N/A"},0]
[403,0.23936053585945194,0.13784612772416227,76619681.103642017,117537181.20544292,0,0,0.1949744632951127,76619681.103642017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2522452851.2154274,0,{"$error":"#N/A"},0]
[404,0.22080747146524438,0.11360506622342337,38261123.110066578,57310200.294923455,0,0,0.16093301581513275,38261123.110066578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2528895167.7184105,0,{"$error":"#N/A"},0]
[405,9.1261895678677485E-2,7.7402954250052947E-2,7765582.435709632,16465846.755279873,0,0,9.4062206687083316E-2,7765582.435709632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2535337484.2213936,0,{"$error":"#N/A"},0]
[406,0.16812169083969364,9.7020577122640894E-2,20740520.525745317,31088575.343133505,0,0,0.13416778993518874,20740520.525745317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2541779800.7243767,0,{"$error":"#N/A"},0]
[407,0.25699704103544208,0.11576804566149002,38940442.332172982,52116568.475930065,679346.15262775484,4.0437270989747309E-2,0.16581477784798881,38940442.332172982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2548222117.2273598,0,{"$error":"#N/A"},0]
[408,0.10928702426876225,7.7802217765135628E-2,6493477.8045998355,11179238.082331121,335694.55547618424,1.9981818778344301E-2,9.6573796697371206E-2,6493477.8045998355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2554664433.7303429,0,{"$error":"#N/A"},0]
[409,0.23219874455131895,0.11256369192850357,35581992.851198331,50179933.498783067,0,0,0.15940976245224081,35581992.851198331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2561106750.233326,0,{"$error":"#N/A"},0]
[410,0.24474496654225697,0.11194661511178383,35379902.909862779,51644936.55747658,0,0,0.15842045518547154,35379902.909862779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2567549066.7363091,0,{"$error":"#N/A"},0]
[411,5.8876686284237811E-2,6.6209906622462844E-2,1479863.2092162431,7985717.3554644613,0,0,6.0301306409838329E-2,1479863.2092162431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2573991383.2392921,0,{"$error":"#N/A"},0]
[412,0.22938820738118437,0.13476873732358419,70932808.837011993,108578774.38930467,0,0,0.1909731781440962,70932808.837011993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2580433699.7422752,0,{"$error":"#N/A"},0]
[413,0.22758642010479391,0.12362955553135091,52307127.664100423,79618470.155630425,0,0,0.17564331090422547,52307127.664100423]
[414,0.1625475396141125,0.10336963698049528,28108446.229481153,44136848.179346651,0,0,0.14506068275880257,28108446.229481153]
[415,9.5086897560118011E-2,7.7718728096725309E-2,7524542.6572103035,15496587.467326991,0,0,9.4182934253865591E-2,7524542.6572103035]
[416,0.21764451501201409,0.12473333735565295,53718685.417919509,80501254.73648642,0,0,0.17725941051238059,53718685.417919509]
[417,0.13239454148899577,9.1997869095494123E-2,18427686.757857189,32386417.56372894,0,0,0.12487529637862149,18427686.757857189]
[418,0.26763541890625442,0.14013531667376378,79276229.894632265,118088135.36756398,0,0,0.19794931180175057,79276229.894632265]
[419,0.33578876896934839,0.15032168515158983,97813035.067049593,140261605.35676423,0,0,0.21093363839160006,97813035.067049593]
[420,0.23172884933316484,0.12243631822938328,49781853.995835885,73897606.273127541,0,0,0.17394818601658368,49781853.995835885]
[421,0.18639617764900818,0.11235313766352051,38448678.462844774,60897703.812662788,0,0,0.15911250519181763,38448678.462844774]
[422,0.24113856332965211,0.11760204920579986,41494111.775124989,57792968.115428351,0,0,0.16693163500897756,41494111.775124989]
[423,0.35349172629872072,0.14926720517672076,93721771.605897099,130583501.87920764,0,0,0.20960642549689901,93721771.605897099]
[424,0.26313070731530219,0.13189194441768759,62454631.471891075,88261529.23368457,0,0,0.18704687122033792,62454631.471891075]
[425,0.17984327701915004,0.11889478391756847,48047260.919439428,77534035.758414596,0,0,0.16904260262369664,48047260.919439428]
[426,0.20104114412272556,0.1041173444664929,27082152.512274679,38583958.606374457,0,0,0.14681547605513767,27082152.512274679]
[427,0.14915068797666931,9.4003740512441425E-2,19001720.242715541,30708548.869703833,0,0,0.12861112339258707,19001720.242715541]
[428,0.20246851477699068,0.13568896816920306,74816274.852224216,118467094.1864731,0,0,0.19238640644633587,74816274.852224216]
[429,0.16565662156085392,0.10853873371344736,34833686.287244953,57034448.335373923,0,0,0.15328713920583592,34833686.287244953]
[430,0.23896990177163513,0.13877073300372245,77498539.65185678,116301193.81160155,0,0,0.19620520884635684,77498539.65185678]
[431,0.12230543284344209,8.5529455857254133E-2,12375809.300592581,21131574.707377184,0,0,0.11217357744568424,12375809.300592581]
[432,0.29989135140438328,0.15165305412297458,102022282.63499443,148312341.43804947,0,0,0.21263544885078134,102022282.63499443]
[433,0.1392639418981374,9.989390197839243E-2,26783973.824507009,47366637.932301581,0,0,0.13918688662362078,26783973.824507009]
[434,4.0782868626475732E-2,5.4414825651021737E-2,-2369069.384169546,6936692.9024036918,0,0,2.6837475191943128E-3,-2369069.384169546]
[435,0.15534298219226361,0.10767659762847748,34722977.690682776,58690040.897467941,0,0,0.15205980132890229,34722977.690682776]
[436,0.29783940859778513,0.13824675810102738,72368562.624013007,100593994.37353736,0,0,0.19547010147475086,72368562.624013007]
[437,0.17059388195263914,0.10570968674214298,31070206.16137686,50328075.422728874,0,0,0.14868068904560494,31070206.16137686]
[438,0.195396423008388,0.10242423443700077,25086691.486866742,35832779.842704713,0,0,0.14336274574906405,25086691.486866742]
[439,-0.45963991233736312,3.6325554798615878E-2,-12499912.311839703,-12692879.19472057,6754854.6067063026,0.40207467897061328,-1,-12499912.311839703]
[440,0.12062848315573449,9.0001094156645145E-2,17439462.373128105,32031824.640148997,0,0,0.12121173715444855,17439462.373128105]
[441,0.17745226492563337,0.1057418153383185,30403573.561647311,47701631.219053753,0,0,0.14873997412516982,30403573.561647311]
[442,0.16291064229551067,0.10991370651392129,36938009.003026128,61309249.277552553,0,0,0.15552243314477865,36938009.003026128]
[443,9.4096628137716465E-2,7.8067463265946824E-2,8028182.7691058787,16398216.729069246,0,0,9.5884755310949865E-2,8028182.7691058787]
[444,0.18380220776587253,0.10655230380992986,30802416.408406772,47298669.193927653,0,0,0.15013428621883196,30802416.408406772]
[445,0.25527316045127058,0.13362864786162154,67281145.289568797,99839065.017267004,0,0,0.18935903357376116,67281145.289568797]
[446,0.30049880958707198,0.14808121017831866,93892454.281649381,136157991.01988694,0,0,0.20813068963673786,93892454.281649381]
[447,5.9415442384620931E-2,6.7005692187207977E-2,1283528.0712107855,6357121.0852117902,0,0,6.2801334371683115E-2,1283528.0712107855]
[448,7.1690279737835816E-2,7.0548279618924514E-2,3646256.8276151107,10808565.501598498,0,0,7.4515789474261185E-2,3646256.8276151107]
[449,8.1016970258228183E-2,7.4479567148754366E-2,7182944.4138299264,18463485.792174153,0,0,8.7000367744828777E-2,7182944.4138299264]
[450,0.13772670006840193,9.1119737089064623E-2,16676791.872291282,27286576.706686821,0,0,0.12329429925313429,{"$f":"INDEX(B454:H454,$X$1)","v":16676791.872291282}]
[451,9.7755985862964412E-2,8.1417884582577482E-2,11199423.928092644,23073129.176612407,0,0,0.10373446793530428,11199423.928092644]
[452,0.19970979910339648,0.11002698125718324,33803541.628011294,49579818.57784979,0,0,0.15560955050781566,33803541.628011294]
[453,7.5866741538054283E-2,7.2041002865228077E-2,4680305.9619145375,12657201.710776394,0,0,7.9039386379533338E-2,4680305.9619145375]
[454,0.12439986773632139,9.1866104483084188E-2,18849992.271645378,33656173.383092165,0,0,0.12487645702771943,18849992.271645378]
[455,0.10535765543269004,8.7771491740304519E-2,17720377.072235972,36327256.765971847,0,0,0.11824411438611948,17720377.072235972]
[456,0.20803424010420279,9.7312399775308256E-2,19875180.893603493,27480824.515081242,0,0,0.13497482755675749,19875180.893603493]
[457,0.33818511976727517,0.15681253657490735,113026479.09968942,162037128.25618717,0,0,0.2190301460028774,113026479.09968942]
[458,0.17584962936151327,0.11647356106812978,44793169.428293072,72490160.485711291,0,0,0.16546152162068761,44793169.428293072]
[459,9.1356378122363191E-2,7.5570508164863215E-2,5700529.9694767501,11807160.92126154,0,0,8.8626411616000489E-2,5700529.9694767501]
[460,7.0146513618625894E-2,7.0048558768145197E-2,3460684.865802194,10903802.064378707,0,0,7.2650080871762945E-2,3460684.865802194]
[461,0.12981393006294217,8.954301700391043E-2,15849233.035447912,27150368.494504593,0,0,0.12019760130920365,15849233.035447912]
[462,0.26978038399433513,0.13069105370535383,59724176.668193206,82583376.628321573,0,0,0.18540063687816111,59724176.668193206]
[463,0.18723421323769407,0.1046039707043005,28052520.288656268,41503610.18784336,0,0,0.14706089715776693,28052520.288656268]
[464,0.20644239885386284,0.11657127958442204,42288057.290984578,63378767.562914193,0,0,0.16550902992002414,42288057.290984578]
[465,0.1673139886893622,0.11245277436160261,39837084.755981326,65285526.31414748,0,0,0.15950230759711492,39837084.755981326]
[466,-2.4709317977444911E-4,4.1391484263513911E-2,-8735704.5592621136,-4399608.3611878268,3466450.3272497617,0.206336329002962,-1,-8735704.5592621136]
[467,0.11879592908408787,8.9723897055152158E-2,17163942.975148663,31362745.899830218,0,0,0.12089284515376275,17163942.975148663]
[468,0.29448450915309476,0.13695636042792936,71470740.95969452,102825731.14386617,0,0,0.1937571444067645,71470740.95969452]
[469,7.234959467499813E-2,7.103378578013686E-2,5146735.3593270145,15385066.841272583,0,0,7.7706848381101423E-2,5146735.3593270145]
[470,0.23415185208079725,0.13047804897389148,62505225.162218861,93591998.933463722,0,0,0.18517620433442539,62505225.162218861]
[471,0.24021575394533845,0.11631839229256613,41029220.942355424,60420281.444735542,0,0,0.16500843891955319,41029220.942355424]
[472,0.27275066997378872,0.13257333423416617,63908098.30854255,91499687.866982251,0,0,0.18791427273924244,63908098.30854255]
[473,0.16975123533690084,0.10120762630532854,25820197.008536167,41403648.691417515,0,0,0.14125245830072508,25820197.008536167]
[474,0.13191517938544095,8.9627539624746566E-2,15508107.109303286,25529279.868792638,0,0,0.12059996262514083,15508107.109303286]
[475,-4.7748101866828208E-2,4.508023946969808E-2,-9078450.0169372726,-7302161.5022751009,3092078.1568566114,0.18405227124146498,-1,-9078450.0169372726]
[476,0.16842723289904793,0.10167732357372716,25752476.348896772,39503910.82279934,0,0,0.14215181386532061,25752476.348896772]
[477,7.580357116628833E-2,7.1943986902341495E-2,4422894.6739901658,11629109.752210656,0,0,7.9178945441395365E-2,4422894.6739901658]
[478,2.4699672421444552E-2,5.9113667455595209E-2,-2763596.4194034347,577728.73687152704,855151.4692366547,5.0901873168848491E-2,3.4637319802724109E-2,-2763596.4194034347]
[479,0.28249824332282714,0.13443663036932274,65939606.965935715,91748885.974195376,0,0,0.19042725635937385,65939606.965935715]
[480,3.059062928841616E-2,5.3553507575614612E-2,-3625714.684663129,2457174.5442712414,0,0,-8.6128840497418091E-3,-3625714.684663129]
[481,0.13936103645691933,9.0891068856085777E-2,16237638.481885636,25993532.865180846,45761.995884015902,2.723928326429518E-3,0.12302884737219677,16237638.481885636]
[482,0.19537305719519971,0.11328119229072442,38679502.862465538,59181488.340986647,0,0,0.16055568321536451,38679502.862465538]
[483,0.25339596019738364,0.13615612353414996,72094240.98047334,107773434.01520649,0,0,0.19272209736141943,72094240.98047334]
[484,0.25930969226274425,0.13776380542255562,74814070.274315521,111346430.5856334,0,0,0.19484596445842173,74814070.274315521]
[485,0.22048446708862368,0.11500649682442221,39759958.938744888,58860612.370263509,0,0,0.16307627306002836,39759958.938744888]
[486,0.26503726852486142,0.12272380360336799,48532538.392905645,68799498.694169834,0,0,0.17429874280608249,48532538.392905645]
[487,0.19735471157301943,0.10256061312456799,25749651.428170152,38348944.287012167,0,0,0.14346341775213056,25749651.428170152]
[488,0.17502754960844169,0.10373126471948813,28075233.572044022,43699059.711451985,0,0,0.14562328091565924,28075233.572044022]
[489,0.15458772360812301,9.4239049951948983E-2,19006566.089246735,30450406.647728141,0,0,0.12896075255367734,19006566.089246735]
[490,0.21239587027980056,0.12175227700356106,50093460.691903248,77054810.5472745,0,0,0.17299361470741603,50093460.691903248]
[491,0.24334293157100362,0.12152483879222808,46741316.872539178,65385011.541267917,0,0,0.17271331429748527,46741316.872539178]
[492,0.15210213578495324,0.10599728077839066,32498884.616384938,54211291.873015493,0,0,0.14955900007462941,32498884.616384938]
[493,0.14022470782557361,9.8797516795994911E-2,24826205.394526724,41861257.201943979,0,0,0.1374783469664056,24826205.394526724]
[494,7.897668269591418E-2,7.267118251985849E-2,4556946.7117276592,11417564.056609847,0,0,8.0772978922549532E-2,4556946.7117276592]
[495,3.6378089881522691E-2,5.9152300510812994E-2,-2022885.3056204603,2947631.1632942157,107757.52630715506,6.4141384706639919E-3,2.9181654709255156E-2,-2022885.3056204603]
[496,0.1257697295593323,8.9082990377373994E-2,16192994.195624359,29320640.665180065,0,0,0.11940708342412321,16192994.195624359]
[497,0.16080457556195604,0.10292605927287202,28359210.964268688,46702099.431179583,0,0,0.14421369639629389,28359210.964268688]
[498,0.25642446084398118,0.13696376499702656,72818943.632754773,106819087.42880343,0,0,0.19377782516445774,72818943.632754773]
[499,0.16191991971940811,9.7297308860025744E-2,21710250.543583389,33239785.060419757,0,0,0.1351478417391716,21710250.543583389]
[500,0.35331155692625438,0.15591271156126196,110821416.49951567,159292031.98723504,0,0,0.21790080042542548,110821416.49951567]
[501,0.20396088967957149,0.12062057949046467,48859684.240942307,75721047.70615302,0,0,0.17137746549958055,48859684.240942307]
[502,0.16098075980484983,0.10231127412845642,27499841.074294548,44758433.720286287,0,0,0.14313073253906872,27499841.074294548]
[503,8.8502430202321181E-2,7.8089601075744142E-2,9405556.8036576752,21552772.727853313,0,0,9.6041603670242948E-2,9405556.8036576752]
[504,0.15565105476573238,0.10713051702673537,34519784.594903596,59735402.475166045,0,0,0.15107124395876559,34519784.594903596]
[505,0.1794777178581104,0.1198675008270953,49893717.79383079,81577664.127332434,0,0,0.17038038923917176,49893717.79383079]
[506,0.13091063675806458,8.313179993269304E-2,9671087.9322088137,15200194.315719051,268565.22765000339,1.5986025455357343E-2,0.1077083657875455,9671087.9322088137]
[507,0.13882151008077437,9.5275084597342019E-2,21410383.295855273,36946641.458791308,0,0,0.13095152891204598,21410383.295855273]
[508,0.20605277074534745,0.12691485740765196,59067404.05467426,93123966.541580483,0,0,0.18026127466824882,59067404.05467426]
[509,7.5850194427131923E-2,7.2073162600788887E-2,4725228.6544539155,12594380.854130486,0,0,7.9573855480219002E-2,4725228.6544539155]
[510,0.26842661848196347,0.14471374609864718,87676123.974551573,128485879.63968381,0,0,0.20390393826183373,87676123.974551573]
[511,0.17451216927699442,0.10366015893009539,28255301.87423832,44808441.447922826,0,0,0.14533047069864224,28255301.87423832]
[512,0.2063748888793917,0.11239991160142915,37104264.056047581,56152051.136216745,0,0,0.15919079595757468,37104264.056047581]
[513,5.9054204211518746E-2,6.7299840853611625E-2,1069706.6493275785,5254754.5607716842,0,0,6.3964244840702733E-2,1069706.6493275785]
[514,0.1626754007289366,0.11184623549140493,39591731.44293543,66030439.044653788,0,0,0.15857121981043099,{"$f":"INDEX(B518:H518,$X$1)","v":39591731.44293543}]
[515,0.24903399247768387,0.14128295252206469,82022543.292662501,122667015.78162807,0,0,0.19949649414586834,82022543.292662501]
[516,0.1826734931765861,0.10967546463186029,35213697.920165755,56023426.268142372,0,0,0.15501220696319717,35213697.920165755]
[517,0.28939980297909917,0.12889790065555218,56942254.299697362,79412115.155626237,0,0,0.18291693530383979,56942254.299697362]
[518,9.5469901976712235E-2,7.8563200021525947E-2,8621634.4522035215,18168197.141320437,0,0,9.6674435843303375E-2,8621634.4522035215]
[519,0.20993521801019988,0.11339566450591287,37515361.6688428,54615572.389581643,0,0,0.1607562203283226,37515361.6688428]
[520,0.23653436832978181,0.12426849779215532,52189165.302182488,76952972.345840722,0,0,0.1765656653365606,52189165.302182488]
[521,0.22200130228012149,0.1195081661119286,45037693.355703309,64288592.404367186,162637.36857952256,9.6807957487811055E-3,0.17021525617079059,45037693.355703309]
[522,0.31371446429098837,0.14764083261268635,91920535.579416215,131201657.86422917,0,0,0.20755918150967956,91920535.579416215]
[523,0.18910498993881886,0.12747158755269017,60776780.690144591,96685992.045510963,0,0,0.18125522996148224,60776780.690144591]
[524,0.1229077764216866,9.4243117131646681E-2,21927116.9111479,40121303.379400276,0,0,0.12992644712722212,21927116.9111479]
[525,0.17730692106364176,0.1201969008419268,50567713.465753935,82944990.589101672,0,0,0.17089121416727293,50567713.465753935]
[526,5.327211158257672E-2,6.3267634005895967E-2,638648.7966225791,8194260.9467548477,0,0,5.0147124048737224E-2,638648.7966225791]
[527,7.03637520904008E-2,7.0139389718058442E-2,4187846.9314633971,13130580.433534373,0,0,7.4247933664724819E-2,4187846.9314633971]
[528,0.14592259661533702,0.10416534842212788,31313574.020824745,54490041.41713237,0,0,0.14634668189329725,31313574.020824745]
[529,0.19879253482703252,0.11697600429401378,43037481.473959789,64549967.405861542,0,0,0.16615933327376364,43037481.473959789]
[530,0.18057202685146501,0.12171935004409185,52719727.872779928,86285039.645242617,0,0,0.17305374807584695,52719727.872779928]
[531,0.23881125934278136,0.12602766401812859,54473957.29301931,79386001.75087887,0,0,0.17904060277307199,54473957.29301931]
[532,0.1501754636810102,0.10637600664515667,33099786.289695244,55303869.889129713,0,0,0.1501748075828877,33099786.289695244]
[533,3.5359954134598803E-2,5.5170552758948554E-2,-2924279.1123529011,3867930.6802287083,0,0,4.001606989219475E-3,-2924279.1123529011]
[534,6.8456143740184938E-2,6.948126054032322E-2,3412656.1687301681,11527283.964096881,0,0,7.0828551058783162E-2,3412656.1687301681]
[535,3.2198340972131145E-2,5.5383402981285856E-2,-3091944.8194488669,2637246.9193538311,0,0,6.1443240399559063E-3,-3091944.8194488669]
[536,0.11335905354062437,8.4233725447040664E-2,11934812.952281477,21545770.658436622,0,0,0.10937878573685889,11934812.952281477]
[537,0.18027875144677918,0.11412417716447543,41197700.467843458,66164064.506606258,0,0,0.1619474929947835,41197700.467843458]
[538,0.17482583992376299,0.1079207001761926,34007149.043034285,56193446.680350982,0,0,0.15217854816823295,34007149.043034285]
[539,2.5937894006184958E-2,5.7451616146083184E-2,-3053273.5299630295,892242.90113030374,0,0,1.6753041723881923E-2,-3053273.5299630295]
[540,7.9516545139654671E-2,7.4827843740453037E-2,8189131.306284993,21464143.300014414,0,0,8.9014185479149965E-2,8189131.306284993]
[541,7.1041563037022915E-2,7.0397713038888421E-2,4078573.6675779023,12144404.302180128,0,0,7.5425903825808494E-2,4078573.6675779023]
[542,0.1564205305753128,0.10024135919411492,25636035.537375331,42670559.246400818,0,0,0.13966847375823521,25636035.537375331]
[543,0.21249255607600359,0.13588057776068285,74747536.388823122,117885621.23379256,0,0,0.19242541677656355,74747536.388823122]
[544,0.20299920285328166,0.10415458893742424,26920940.324855521,38874647.237889186,0,0,0.14614466099793977,26920940.324855521]
[545,0.23401189291138369,0.1247452370823765,52490954.700805247,76187539.724954426,0,0,0.17725696195231011,52490954.700805247]
[546,0.1593804313219096,0.11046764066473358,38245887.93757689,64819120.968015477,0,0,0.15636230745566104,38245887.93757689]
[547,7.4297885618818116E-2,7.1436948734094674E-2,4159254.438612673,11455765.599427426,0,0,7.7493926490211251E-2,4159254.438612673]
[548,9.6948549491169267E-2,8.4587095694838021E-2,15372816.643980945,33439509.096544296,0,0,0.11151951307100805,15372816.643980945]
[549,0.1398821917073747,0.10020845606159634,26862730.592604175,46667378.370106496,0,0,0.13976297736074739,26862730.592604175]
[550,0.30405511647953087,0.13750451893380511,70940233.80333066,98492301.285826817,0,0,0.1944818047399508,70940233.80333066]
[551,0.13974079740123835,0.10134220995660526,27810132.253960561,47222140.150172122,0,0,0.14215781395750193,27810132.253960561]
[552,0.12732417797417939,0.10207367831192138,31132019.433557861,57995947.537932582,0,0,0.14369801431440976,31132019.433557861]
[553,0.11495111838838379,8.7992647576012883E-2,15795396.662178697,29375977.58548611,0,0,0.11743968675404948,15795396.662178697]
[554,0.11563315709637556,8.448617089922239E-2,12092056.480798909,21814445.988788493,0,0,0.11008978931269886,12092056.480798909]
[555,0.2790982089276679,0.14896299156331505,97670567.233766377,145691587.87619084,0,0,0.20925062573216135,97670567.233766377]
[556,0.24831109205173973,0.13192448992957306,63936919.112319708,93592582.326353118,0,0,0.18710237003133523,63936919.112319708]
[557,8.7167541293744932E-2,7.50619755947044E-2,5768063.8924879227,12650105.919122465,0,0,8.7478431751999208E-2,5768063.8924879227]
[558,0.26510519862118187,0.13227986219924603,64747038.965102896,95862720.867808357,0,0,0.18751810284073978,64747038.965102896]
[559,0.13703458837173099,9.2636139646259608E-2,18375648.107833147,30715161.152007498,0,0,0.12617984267478022,18375648.107833147]
[560,0.20789649085567641,0.11034086730986892,34409585.378401883,51572215.941396207,0,0,0.1559615021958447,34409585.378401883]
[561,0.10540497334873278,7.6239077885648099E-2,5114116.7927791309,8586088.7923407312,1422073.7077964121,8.46472445116912E-2,9.5767246668130968E-2,5114116.7927791309]
[562,9.5774530644907596E-2,8.0481417989347381E-2,10639739.655786343,22749608.997089032,0,0,0.10117909272734105,10639739.655786343]
[563,7.6773682586548153E-2,7.1758927766883085E-2,3505865.303902403,8675303.4731979556,0,0,7.8184005006509461E-2,3505865.303902403]
[564,0.19330642249861252,0.11643708588102686,43459872.680543594,68213286.807246208,0,0,0.16534138787248165,43459872.680543594]
[565,0.12220179987944935,9.5091096747695669E-2,22917891.310551845,42440689.895279504,0,0,0.13123160071986439,22917891.310551845]
[566,0.13228595093003936,8.4948442896236154E-2,11181006.479565108,17830455.152639903,141445.56180505423,8.419378678872276E-3,0.11120860057397963,11181006.479565108]
[567,0.16690163068734276,0.11308099564237928,40699417.500341848,66725545.321446441,0,0,0.16046950491809797,40699417.500341848]
[568,0.24824339494472958,0.11805076469058662,41941610.328295574,58470256.37718112,0,0,0.16764351734040317,41941610.328295574]
[569,4.6459665929392546E-2,6.4846340117680645E-2,-362849.21534060547,3135451.0950008151,0,0,5.3604319676117784E-2,-362849.21534060547]
[570,0.23640265562913587,0.12298782779701356,49485498.909602836,70653388.227169961,0,0,0.17472133472205753,49485498.909602836]
[571,0.18532794595344426,0.12443624597874114,56783930.268623643,90827163.802747756,0,0,0.17766394668760754,56783930.268623643]
[572,0.20383103996989416,0.1229447912683661,51910988.862582184,79346084.912011623,0,0,0.17475354205405047,51910988.862582184]
[573,0.22322821443144369,0.12383578899695635,52299052.954815418,78464082.870657578,0,0,0.17594259206444618,52299052.954815418]
[574,0.36809097091724885,0.1420927486685426,76962799.465131521,101750664.55784564,0,0,0.20053835342743298,76962799.465131521]
[575,0.18084155413120917,0.11650167524275523,44465837.481487826,71330754.57651554,0,0,0.16542718597019324,44465837.481487826]
[576,0.10254171422287972,8.4468466279500554E-2,13856043.630477758,28105107.408609699,0,0,0.11040634893545209,13856043.630477758]
[577,0.28888695432818801,0.13045099741342137,59372211.935097717,82923901.52199617,0,0,0.18505237414753428,59372211.935097717]
[578,0.19976719729632486,0.12657432420759274,58087065.854260996,90049134.324809819,0,0,0.17993850468016004,{"$f":"INDEX(B582:H582,$X$1)","v":58087065.854260996}]
[579,0.33563225350809711,0.14799825103636444,92053217.110552058,130235124.98334098,0,0,0.20800132426438611,92053217.110552058]
[580,0.28415190451911343,0.14491095992151415,87171358.150627151,125998487.14549594,0,0,0.2041261029421606,87171358.150627151]
[581,0.21913279813641484,0.11398551625200048,37655886.688181974,53678861.848979451,0,0,0.16168025972259037,37655886.688181974]
[582,0.19566939325859245,0.10314323318094631,26105572.193329088,38097962.784226857,0,0,0.14452646875903685,26105572.193329088]
[583,0.31750151154125072,0.14245054168620319,79811591.197093502,110490499.78510666,0,0,0.20094210063715989,79811591.197093502]
[584,0.2799731079652934,0.134328174751009,68530379.566734612,102638182.50292066,0,0,0.19024709023981878,68530379.566734612]
[585,0.10993228608279892,8.8276420951357126E-2,16765324.712039867,32150880.800824527,0,0,0.11852448880361033,16765324.712039867]
[586,0.1940873160832608,0.10813549031936209,32332177.685209893,49092837.866004266,0,0,0.15270453064674672,32332177.685209893]
[587,0.27508670634793342,0.14799858575298952,94237287.992277607,137236170.92243573,0,0,0.20810329934433813,94237287.992277607]
[588,0.25374026560714724,0.13964393435593125,78992743.498066455,118840372.30276643,0,0,0.19732021904522967,78992743.498066455]
[589,0.15477990268654063,0.10503881980315177,30781946.972808909,50048972.975372285,0,0,0.14809327966518682,30781946.972808909]
[590,0.19796416473491707,0.12602475660819112,58493400.456267424,94028711.433850706,0,0,0.17900553237711958,58493400.456267424]
[591,0.28287361939182287,0.14059203957674749,77733190.224642739,110187717.30293141,0,0,0.19855010709541721,77733190.224642739]
[592,0.10924793858330739,8.3430869601470059E-2,11612729.762262817,21442621.590680227,0,0,0.10783641685860346,11612729.762262817]
[593,0.16432036408943507,9.9510039372926684E-2,23958337.164020602,37789543.907278627,34104.662762717649,2.030039450161765E-3,0.13844564441612905,23958337.164020602]
[594,0.25163918907009886,0.12461765211139864,51960217.25974749,75034357.502272487,0,0,0.17698556537016796,51960217.25974749]
[595,5.7045824226012121E-2,6.4769799698715103E-2,1400178.1640590469,9356850.5349820238,0,0,5.5958569208178766E-2,1400178.1640590469]
[596,0.22271300394981908,0.10920341016445012,32267021.187173244,46815121.925500609,0,0,0.15419679662546071,32267021.187173244]
[597,0.22392530403174926,0.13588587368736293,73713063.700114191,114188872.54285033,0,0,0.19240898123264394,73713063.700114191]
[598,0.1348904354871987,9.4393207812388358E-2,20776238.527229153,36420414.34169659,0,0,0.12938257891336513,20776238.527229153]
[599,0.25405196783913953,0.12311212125846582,49426088.717794351,70663305.10590446,0,0,0.17489065331404752,49426088.717794351]
[600,0.12505354003762315,8.6180272594944096E-2,12759005.13291028,21389011.866967682,0,0,0.11354610703116408,12759005.13291028]
[601,0.11934395674175913,9.1259247538379329E-2,18938609.836591661,35253842.585722476,0,0,0.12387356282772899,18938609.836591661]
[602,7.2756249215186752E-3,4.1299704225308487E-2,-7865394.2479529511,-2928746.7056034338,2603098.4952691798,0.15494633900411783,-1,-7865394.2479529511]
[603,0.15721632134590746,0.10442291988434738,30277481.847901117,50023833.524297535,0,0,0.14671085220705304,30277481.847901117]
[604,0.26261743404707016,0.13030576441457264,61173939.609213941,90011830.59619005,0,0,0.1848724658282912,61173939.609213941]
[605,0.15101893877080186,0.10847630275072784,36423981.955708243,62953095.610397957,0,0,0.15328260669396143,36423981.955708243]
[606,0.2614078435107845,0.13872207624586896,75453483.192811534,109532224.7410759,0,0,0.19617760790910621,75453483.192811534]
[607,0.2253355873592171,0.1385990046705885,78715350.402035877,121726873.91290274,0,0,0.19607460178323111,78715350.402035877]
[608,0.1653363423975216,9.0465912127213999E-2,14978370.087804344,21910577.986338288,0,0,0.12271395396521334,14978370.087804344]
[609,0.25178597332163832,0.13558837804168045,70962987.568134889,105534544.76587391,0,0,0.19195016507215001,70962987.568134889]
[610,0.24251134368154315,0.12603859927733452,53945752.899973005,77236532.380727828,0,0,0.17901115102485377,53945752.899973005]
[611,-0.12485051499292299,4.6162196323681792E-2,-8848175.0903308988,-7859087.6060933983,2558270.5828843587,0.15227801088597373,-1,-8848175.0903308988]
[612,0.15443580311383087,0.10275282132796093,28546788.952240705,47523509.385070883,0,0,0.14393904167569738,28546788.952240705]
[613,0.14092919225721245,9.1756181135828063E-2,17713972.394826304,29760012.521108456,0,0,0.12487460768326275,17713972.394826304]
[614,5.9304532933569076E-2,6.6577171908933419E-2,1445931.3760449693,7228129.6904778155,303756.49149929988,1.8080743541624995E-2,6.4070076726075786E-2,1445931.3760449693]
[615,6.2153881867308192E-2,6.6403547548604447E-2,2840187.7495318512,12470292.760815559,0,0,6.3570856434658429E-2,2840187.7495318512]
[616,0.19227091890871861,0.12204342127529322,52294914.788172163,84053000.852002189,0,0,0.17343143680451467,52294914.788172163]
[617,0.11569320588436915,8.9296770900971767E-2,16966393.24926506,30946726.070818089,0,0,0.12053907869793878,16966393.24926506]
[618,0.2264001121562369,0.12695485388510241,58051770.701822296,89867019.731643707,0,0,0.180276337993305,58051770.701822296]
[619,0.21686006486705733,0.1302443724161626,64386199.135620244,101399912.22032945,0,0,0.18479111472178955,64386199.135620244]
[620,0.17169548625460962,0.10641657763437395,31525242.688026763,50113633.000281401,0,0,0.14992359534876987,31525242.688026763]
[621,0.20857712635741521,0.11757587005525605,43664174.990706638,65605810.317543693,0,0,0.16695841915753817,43664174.990706638]
[622,0.24493750832286465,0.1334296353458484,67858936.694944993,102847871.35243712,0,0,0.18911819816483666,67858936.694944993]
[623,0.18783350273575161,0.11596979927924478,42455717.922219023,65242458.431062013,0,0,0.16479596319874479,42455717.922219023]
[624,0.16597280939369563,0.10066332306357806,24698238.938556742,37720684.11536289,0,0,0.14056911128417604,24698238.938556742]
[625,0.26583430812933528,0.12526929344137172,52194135.587207057,73767647.382250145,0,0,0.17790703333994795,52194135.587207057]
[626,8.8374689438353471E-2,7.6205586814078075E-2,6840016.880855062,14508462.475861801,40961.67398753624,2.4381948802104903E-3,9.151451251279763E-2,6840016.880855062]
[627,-7.1619435932424036E-3,5.33575543524345E-2,-5312703.9002492623,-2890966.955372659,151022.8526190207,8.9894555130369466E-3,-2.7447627262135899E-2,-5312703.9002492623]
[628,0.22596884693081098,0.13504461606494611,71868695.185468838,110765752.15236178,0,0,0.19129363820318979,71868695.185468838]
[629,-4.3586009574846818E-2,4.5967372879206936E-2,-8058049.7442909917,-6297736.1959548071,1827847.0385886617,0.10880041896361081,-1,-8058049.7442909917]
[630,0.14491259146773583,9.0126941142657735E-2,15558924.481758265,25550559.379330933,0,0,0.12116262082185303,15558924.481758265]
[631,0.1799421226344573,0.12351189394159445,55642165.495476931,91293200.587925732,0,0,0.17564152109921172,55642165.495476931]
[632,0.32319753551972319,0.13637436205215114,67916264.6221845,92196609.092475578,0,0,0.19297770610574205,67916264.6221845]
[633,0.13449485124953098,8.7787483755608298E-2,13833972.318045,23115163.855285168,0,0,0.11652842272653996,13833972.318045]
[634,0.24371803152095239,0.12223272434894361,49016420.647338219,71797129.366617709,0,0,0.17359596795662169,49016420.647338219]
[635,0.12137308760404109,8.960939657077871E-2,16569659.500103751,29202013.639823876,0,0,0.12070969246836816,16569659.500103751]
[636,0.2864062019107334,0.14230212383450591,81397837.161346897,116622946.37970816,0,0,0.20078155830572864,81397837.161346897]
[637,0.18897785480363649,0.10992011833226112,34978699.31921725,54569692.975282684,0,0,0.15541172622267352,34978699.31921725]
[638,0.16198141711768654,0.10937187605295229,36134886.303787462,59577718.973581582,0,0,0.15473827873551182,36134886.303787462]
[639,0.33062777102225716,0.15083384723267224,98052523.622321591,138340009.82175797,0,0,0.21159484717138266,98052523.622321591]
[640,8.4955854726784352E-2,7.6602936947838929E-2,8388089.1105658635,19576269.224755511,0,0,9.3004851743606398E-2,8388089.1105658635]
[641,0.11812174900133687,8.4831606315166175E-2,11954753.001427038,20615233.231720984,0,0,0.11077939280348081,11954753.001427038]
[642,-2.8910951703184362E-2,4.5827917253411732E-2,-8260813.6706947349,-6158637.5271837935,2155025.1318828068,0.1282753054692147,-1,{"$f":"INDEX(B646:H646,$X$1)","v":-8260813.6706947349}]
[643,0.18240841077361347,0.10128636377532696,24613786.298010353,36142664.961960547,0,0,0.14167480450986814,24613786.298010353]
[644,0.14254463491072444,8.7764625588392375E-2,13242981.363349821,20980443.983939193,3946.3658188201457,2.3490272731072295E-4,0.11654447213259256,13242981.363349821]
[645,5.5438907519401726E-2,6.3059741629541088E-2,1280340.0534862215,10827560.507563315,0,0,5.1140609574544138E-2,1280340.0534862215]
[646,5.1020335474156742E-2,6.4771498875110023E-2,135287.95177207503,4910509.7775246017,0,0,5.4063406937421732E-2,135287.95177207503]
[647,0.25800695487251257,0.13469050438599517,69053823.755160734,102283798.44081683,0,0,0.19075506739738013,69053823.755160734]
[648,0.33156938101289124,0.13334170435614667,61811439.169472739,81055680.088822037,16037.281538072972,9.5460009155196263E-4,0.1890923251843637,61811439.169472739]
[649,0.18877757748586399,0.11832892889380808,46483445.409130991,73571565.70211786,0,0,0.1681161704760239,46483445.409130991]
[650,0.1365508800479176,9.3737845978431489E-2,19716012.758771505,33641602.966467001,0,0,0.12824960432474342,19716012.758771505]
[651,0.20219387712160763,0.11523013999949328,40896053.040103465,62166847.885167636,0,0,0.16352405460107988,40896053.040103465]
[652,0.27236731214893983,0.13329216681559863,65175663.194377951,93372067.430981189,0,0,0.188885979852913,65175663.194377951]
[653,0.17114890596730481,9.4909250785193855E-2,18493647.579169877,27203142.365000401,0,0,0.13026270341684287,18493647.579169877]
[654,0.2040297027963025,0.11205857389312479,36510154.725816928,54570371.570943139,0,0,0.15867656449565293,36510154.725816928]
[655,0.17472243546400335,0.10414757828435084,28348471.679019,43704266.63895838,0,0,0.14625573438572181,28348471.679019]
[656,0.30752957640523659,0.14703222865570598,92063003.251397237,134872119.19880301,0,0,0.20678932254255078,92063003.251397237]
[657,0.22670710640181735,0.11574797490428113,40527486.032043681,59769438.150251351,0,0,0.16418328886240885,40527486.032043681]
[658,0.24827856912192314,0.12921563451627427,58680687.320049897,83877296.515705243,0,0,0.18344245868562781,58680687.320049897]
[659,7.1715513112332374E-2,7.0862422884550025E-2,5762416.4315162217,17587336.156765971,0,0,7.8699240264511916E-2,5762416.4315162217]
[660,0.12606663226408443,9.1395345295221198E-2,18013446.640605398,31385282.822155066,0,0,0.12410266481086629,18013446.640605398]
[661,0.13670279073165981,8.9820726395327011E-2,15542805.814282922,25631819.728009038,0,0,0.12081101821169837,15542805.814282922]
[662,0.20379079927099908,0.12316698395351788,52270369.770492852,80014403.213705093,0,0,0.17508013456878713,52270369.770492852]
[663,0.17188288653975503,0.10463110006427012,29787567.352044083,48304867.538476594,0,0,0.14691812559746786,29787567.352044083]
[664,0.28671312627305889,0.15166162160769514,102929645.80218089,151493785.17569843,0,0,0.21267529007152808,102929645.80218089]
[665,0.15434673094923368,0.10746220602708401,34484172.235023171,58250856.906977385,0,0,0.15173640949509348,34484172.235023171]
[666,0.1532635813809522,9.4750246319733611E-2,19459753.543926667,30969233.769361369,0,0,0.12996021484450804,19459753.543926667]
[667,0.11496770699270309,9.0201008013563788E-2,18245540.400888626,34365492.908872984,0,0,0.12207495891865361,18245540.400888626]
[668,0.13252894399862414,8.9787776499077321E-2,15855687.44518695,26777654.971988067,0,0,0.12069189447801176,15855687.44518695]
[669,3.5504668662055261E-2,5.6866761551664702E-2,-2643925.047951139,3623468.3995269001,0,0,1.3131210861994314E-2,-2643925.047951139]
[670,8.148913653219414E-2,7.3662895055592648E-2,5233099.850932667,12497083.5452678,0,0,8.3649718346007207E-2,5233099.850932667]
[671,0.16955402410684206,0.11513326378780397,42866035.062847294,68579396.813910335,0,0,0.16377377778515601,42866035.062847294]
[672,0.14614606961948406,9.3893769761116852E-2,18900689.268927585,30308587.183926687,0,0,0.12852964449073978,18900689.268927585]
[673,0.21076086097235702,0.10911801341824212,32639668.369148578,48208094.321189925,0,0,0.15409487849098413,32639668.369148578]
[674,0.13673824554805192,9.7806650151773367E-2,24602557.225485541,43745812.595649593,0,0,0.13553254699101935,24602557.225485541]
[675,0.10871839658285687,8.1378053339831613E-2,9573195.3734833617,17526502.372183505,0,0,0.10298583053208166,9573195.3734833617]
[676,0.30850416940987535,0.13846958817213251,73588352.822125658,104503919.96273008,0,0,0.19572793473004491,73588352.822125658]
[677,0.14014859451079276,9.6401687037376727E-2,22131518.84754198,37049268.096048087,0,0,0.13319596595452854,22131518.84754198]
[678,0.15931033047251253,9.9797814977379939E-2,24156070.822120655,37244621.061467774,21450.258191277717,1.2768010828141498E-3,0.1393646088552305,24156070.822120655]
[679,0.17953142810815415,0.12466982689827422,57511656.861901663,94301015.43622157,0,0,0.1773311826074595,57511656.861901663]
[680,0.1135742168250129,8.2238349873626548E-2,9973637.6209537983,17453890.569821943,304058.42164336873,1.8098715574010042E-2,0.10599075628420218,9973637.6209537983]
[681,0.18450805181862107,0.11743579594091269,45909808.706260592,74335457.204174384,0,0,0.16676622223642701,45909808.706260592]
[682,0.31005391139556648,0.14610822664894374,88200945.901969239,124622785.36397573,0,0,0.20561851014165344,88200945.901969239]
[683,0.1124926302196767,9.1856709492290856E-2,20558296.675615642,39681673.543810032,0,0,0.12569229402826743,20558296.675615642]
[684,8.3208818735127199E-2,7.4296190989461497E-2,5603949.4310877444,12861225.644087747,0,0,8.5966557978938152E-2,5603949.4310877444]
[685,0.17634378562141761,0.11011086153984717,35676859.648946054,56067039.748253174,0,0,0.15576130357602613,35676859.648946054]
[686,0.16123758157301959,0.10572438753405411,31149004.922260791,49946160.352280937,0,0,0.1489912593806797,31149004.922260791]
[687,9.9312912473451087E-2,7.7205512868004256E-2,6507781.9063089984,12401701.946025986,0,0,9.3151833608063006E-2,6507781.9063089984]
[688,-0.45963991233736312,2.592496073095929E-2,-15819850.959975801,-16789340.357173119,10540051.683610087,0.62738402878631472,-1,-15819850.959975801]
[689,0.27506614775555582,0.13458657883179281,66831874.21736981,94536057.282165766,0,0,0.19066129386422048,66831874.21736981]
[690,0.31288195316685607,0.14707777855691084,91283367.600469619,131715698.89689849,0,0,0.20685045097388288,91283367.600469619]
[691,-6.2964101335692191E-2,3.3958751694203704E-2,-12249537.939625382,-10764253.877708608,6891454.4397022882,0.41020562141085049,-1,-12249537.939625382]
[692,9.4236480324834559E-2,8.0081066475926166E-2,10504920.320665305,22364495.176702712,0,0,0.10100102406530675,10504920.320665305]
[693,0.18043274939611065,0.10861626632498078,34240053.505725406,55269626.695665158,0,0,0.15334689811986846,34240053.505725406]
[694,0.18169793387166666,0.1097397294784217,35045057.126617149,54942099.135758445,0,0,0.15511377657104886,35045057.126617149]
[695,0.1343771899980819,8.4736504351121456E-2,10981342.456880486,17852293.774818011,0,0,0.11006353727199336,10981342.456880486]
[696,0.1160706868222372,8.2648560306672003E-2,10082543.365340576,17421779.402260244,0,0,0.1058357788071822,10082543.365340576]
[697,0.21577787930289793,0.11247643928205231,36963674.007828936,55631165.415077284,0,0,0.15926408426259964,36963674.007828936]
[698,0.12582771961338679,9.5553346569289932E-2,22712747.688206393,40464444.034042314,0,0,0.13211608887101467,22712747.688206393]
[699,0.27334390040906875,0.14714738014577944,93355880.580434248,138450981.71282446,0,0,0.20699590160642911,93355880.580434248]
[700,0.14855728618136754,9.5719373573730504E-2,21052138.143997144,33395104.092884719,839596.1619166428,4.9975962018847783E-2,0.13420470675671647,21052138.143997144]
[701,0.1065439915084152,8.697984976983486E-2,15899115.698195577,31229809.067384601,0,0,0.11598918171734174,15899115.698195577]
[702,0.11577635309014189,8.823682507779429E-2,16148463.510706672,30547909.046989232,0,0,0.11770168715702978,16148463.510706672]
[703,6.6222833017021587E-2,6.892849127181977E-2,2256083.2625804241,7614667.0437376099,0,0,6.944640386412182E-2,2256083.2625804241]
[704,0.16212809987874999,0.10829034532815962,35050986.749104112,58674273.339508668,0,0,0.15294485095902588,35050986.749104112]
[705,0.14049711898521289,0.10168672381447741,28628844.504235972,50007789.669696994,0,0,0.14240511650025534,28628844.504235972]
[706,4.5087636441817569E-2,6.25626136244537E-2,-686115.67050781695,4158042.5582315959,0,0,4.5385673726306086E-2,{"$f":"INDEX(B710:H710,$X$1)","v":-686115.67050781695}]
[707,0.12405596031031862,9.3885155973453926E-2,21222444.29225798,38583284.620916985,0,0,0.12884677718646476,21222444.29225798]
[708,0.12528643076268353,8.8480956443288905E-2,15031617.339929398,25112152.996596251,42615.243561762676,2.5366216405811118E-3,0.11914627298703317,15031617.339929398]
[709,7.5707268933646432E-2,7.1530973266170861E-2,3484700.4580217237,8960971.167550372,0,0,7.7476852079053637E-2,3484700.4580217237]
[710,0.25678383088397783,0.13763619316026832,74243722.140982464,109532888.28033367,0,0,0.19469794084004266,74243722.140982464]
[711,0.17807223147892892,0.10927832364560675,34847516.76293578,55550072.808335051,0,0,0.15446824830443906,34847516.76293578]
[712,0.13910963156307132,0.1028212404388138,30367735.061832696,53978382.389433183,0,0,0.14426940595335225,30367735.061832696]
[713,0.14767107047036343,9.0345833200194958E-2,15666869.767686907,25529891.513328943,0,0,0.12157385641428697,15666869.767686907]
[714,0.24805096004912919,0.12353047365917291,50789298.550349548,74439110.374251515,0,0,0.17546834175340642,50789298.550349548]
[715,0.17457972363472396,0.10446597275159486,28547968.988118742,43561769.601935707,0,0,0.14682916305886073,28547968.988118742]
[716,0.12932962699332706,9.0843746890002519E-2,18177931.0364701,32813006.565795194,0,0,0.12374521779345371,18177931.0364701]
[717,0.18118311663885378,0.11298966551799472,39477046.23065906,62831952.157455422,0,0,0.16020412064946576,39477046.23065906]
[718,0.20004838062061525,0.12373393260988408,53215312.175246246,81440864.791727379,0,0,0.17595460924398432,53215312.175246246]
[719,0.22694978953556966,0.12554784046047263,54989689.337608524,82932177.890873671,0,0,0.17834470627237642,54989689.337608524]
[720,0.14710735764376359,9.1236929920359033E-2,16368551.321120961,25233624.646373283,419944.5047153855,2.4996696709249137E-2,0.12514133042094921,16368551.321120961]
[721,0.13918258198024813,9.2659287313458849E-2,19049355.014398195,31925224.333217211,0,0,0.12767088608939869,19049355.014398195]
[722,0.20660697896007751,0.12314440901508639,53339376.841959059,84781503.117367283,0,0,0.17493133225250945,53339376.841959059]
[723,9.2703987943292709E-2,7.7432093510360955E-2,7614355.8718393948,16056275.567267606,0,0,9.3739038989294254E-2,7614355.8718393948]
[724,0.17484311317161771,0.10148642299114208,25592627.180407848,39797830.103519149,0,0,0.14171180993404064,25592627.180407848]
[725,0.20461960695715686,0.11163681965451944,35895112.493378051,53419931.456420645,0,0,0.15802220287586022,35895112.493378051]
[726,5.5682484834863155E-2,6.6668963476784304E-2,655081.91816575686,4838344.394164307,11087.386680021435,6.5996349285841875E-4,6.0910279212470053E-2,655081.91816575686]
[727,0.21867679783679494,0.12120476764188148,48554770.099283449,72912557.768735856,0,0,0.17220849697154317,48554770.099283449]
[728,0.25181299115924682,0.11808047634750807,42311621.427787282,59931519.197342061,0,0,0.16764059291964584,42311621.427787282]
[729,8.9706019134884407E-2,7.6580158903214457E-2,7112497.9576418651,15349580.091269052,0,0,9.1511130847853783E-2,7112497.9576418651]
[730,0.11577100522537154,9.3822126001998907E-2,22677671.313683789,44293010.95779416,0,0,0.12895296293540004,22677671.313683789]
[731,0.10046661043730554,8.3987282816438746E-2,13719727.980546534,28343691.809729077,0,0,0.10955786236212739,13719727.980546534]
[732,0.18640556272446762,0.12003730664428125,49648410.875650734,80428626.255412042,0,0,0.17060629061221788,49648410.875650734]
[733,0.23593210227450157,0.12519583885295926,53261636.150964037,77680134.12260358,0,0,0.17790041523743594,53261636.150964037]
[734,0.20048015851572409,0.10534643457469528,28708479.53071719,42769468.555613659,0,0,0.14803596091069204,28708479.53071719]
[735,0.14557521728017253,9.3825623307296047E-2,18995950.563331269,30871476.608645894,0,0,0.12830966459940951,18995950.563331269]
[736,0.19146424688461572,0.11596449696283595,43281917.900438361,69069609.813437864,0,0,0.16456967620880092,43281917.900438361]
[737,0.14739919238807597,9.7746806887737847E-2,23234154.662070855,38671600.192542516,0,0,0.135374039465056,23234154.662070855]
[738,0.23064412948832658,0.13397247727784412,68696130.271499589,102931603.79341079,0,0,0.18988526184363597,68696130.271499589]
[739,0.1833157795745024,0.10612770406938155,30931199.921598539,49093735.076860346,0,0,0.14930360353844629,30931199.921598539]
[740,0.25739929799633043,0.14324010941471355,85660173.073408455,127601821.56012729,0,0,0.20199734081689558,85660173.073408455]
[741,0.17297995360248697,0.11249487359663224,39423965.063693501,63821280.278321356,0,0,0.15948879082870993,39423965.063693501]
[742,0.19040257724099785,0.11602670080772581,43619095.341520771,70195466.741263524,0,0,0.16463782713844277,43619095.341520771]
[743,0.14014175476309187,9.0672961541889308E-2,16120524.82027868,25844855.393687226,0,0,0.12267951561335333,16120524.82027868]
[744,0.12938981505514691,9.3662279658723424E-2,20246415.107794955,35189949.874819353,0,0,0.12843613488007666,20246415.107794955]
[745,6.8933821946854934E-2,6.9680544023512425E-2,2874343.8219100912,9165567.4058171939,0,0,7.1493681010656562E-2,2874343.8219100912]
[746,0.16915104019178928,0.11455664088550388,42976626.163619995,71420118.481421635,0,0,0.16258732860283009,42976626.163619995]
[747,0.15605174486235729,9.0951807082599645E-2,15453861.279189575,23312937.306741845,0,0,0.12304033362486266,15453861.279189575]
[748,0.15834556001186306,0.10310992286938481,28497850.151914772,46485953.673976026,0,0,0.14458708194209469,28497850.151914772]
[749,0.19638512704180999,0.11480791692367132,40587924.606495529,61917298.447664171,0,0,0.16286395433930223,40587924.606495529]
[750,0.11680787478581633,8.9177031437385423E-2,16943647.104470827,31043767.128125716,0,0,0.12030331844216979,16943647.104470827]
[751,8.8279156458646701E-2,7.6423670909438579E-2,7415306.9555013804,16917155.936728444,0,0,9.1176947358669214E-2,7415306.9555013804]
[752,0.19318052463947089,0.10845061130058764,33031769.715236563,51136455.035046019,0,0,0.15307821112253084,33031769.715236563]
[753,4.3070320353960634E-2,6.1353310994087362E-2,-1027994.4785542999,4106738.2228697632,0,0,4.0437447468719467E-2,-1027994.4785542999]
[754,0.16235434941401583,0.10506598581971738,30470786.324863959,49230286.115241051,0,0,0.14784834528724478,30470786.324863959]
[755,0.18248247102103465,0.11517442332930883,42162990.760540098,66571409.209538989,0,0,0.16355740377173111,42162990.760540098]
[756,-1.0546148629789531E-2,3.4299217012752514E-2,-11093158.309024757,-7104071.6051385514,6233684.183571633,0.37105262997450195,-1,-11093158.309024757]
[757,0.10377614676603164,8.2478720297538777E-2,11307966.368117472,21788087.213748865,25497.406165645138,1.5177027479550678E-3,0.10587118542649687,11307966.368117472]
[758,0.17077966800511724,0.10828778007815831,33779127.486463495,53573350.528583191,0,0,0.15289153165511848,33779127.486463495]
[759,8.8082345397117345E-2,7.6728830566846096E-2,7728904.9096573582,17474539.100325447,0,0,9.2034644541445054E-2,7728904.9096573582]
[760,0.13400418513698642,9.8101146083643398E-2,25080832.945253525,44664144.484119132,0,0,0.13621593426746892,25080832.945253525]
[761,3.3097127253291836E-2,5.741238356383227E-2,-2776327.5341480179,2704105.0006276462,0,0,1.4011267103328562E-2,-2776327.5341480179]
[762,0.25392643225961109,0.14213201349172011,83431977.418922812,124263545.86655487,0,0,0.20058038632287922,83431977.418922812]
[763,0.16325346902731752,0.10118688923997432,25880685.877646968,41274630.9885609,0,0,0.14127771253013544,25880685.877646968]
[764,0.29477121563563902,0.12087873311171093,45186490.32556694,59470584.707790121,853874.34524114581,5.0825853883401537E-2,0.17375851479445692,45186490.32556694]
[765,9.897578958627018E-2,7.6904354696304633E-2,6254050.6530455677,11983104.794464506,0,0,9.2297394208376904E-2,6254050.6530455677]
[766,4.0942049363333455E-2,5.7694117072723206E-2,-1769710.2163739935,5167251.2872237293,0,0,2.3735382272848327E-2,-1769710.2163739935]
[767,0.10018857804966519,8.3861847113275712E-2,13859489.189671403,28842630.099935621,0,0,0.1096459480791514,13859489.189671403]
[768,0.14587061604375884,0.10206827161959242,28305943.163190864,47825406.151398174,0,0,0.14299161930195758,28305943.163190864]
[769,0.25392521886069019,0.13729702990066328,74373466.92484048,111491790.35320085,0,0,0.19422945451626794,74373466.92484048]
[770,0.13274876392770341,8.9382788054344742E-2,15461251.710014097,26123060.681125555,0,0,0.11985399321314882,{"$f":"INDEX(B774:H774,$X$1)","v":15461251.710014097}]
[771,0.15143659515539221,0.10789744714483884,35343596.658456489,60292586.553343035,0,0,0.15251726129856813,35343596.658456489]
[772,0.23784237291118671,0.12217037343727899,49451253.303081624,73859500.814600885,0,0,0.17353530732340627,49451253.303081624]
[773,0.20853544061835727,0.12804909102438877,60971511.33050023,96404469.116672561,0,0,0.18182817317722022,60971511.33050023]
[774,0.27310792270231787,0.13963047917540772,78076514.199801058,116094181.2533904,0,0,0.19729900768157704,78076514.199801058]
[775,0.25023091435242306,0.14159371794242004,82299703.543739498,122287124.26502511,0,0,0.19990502679025446,82299703.543739498]
[776,0.20823050527913134,0.12273881049924684,51137038.883970737,77200041.554579675,0,0,0.17449269528142475,51137038.883970737]
[777,9.8579871286846865E-2,8.2758640554780438E-2,12745487.311941186,26908144.657237954,0,0,0.10654788715550945,12745487.311941186]
[778,0.15790412086668115,9.6114340038606638E-2,20815490.93658926,33475715.483578727,0,0,0.13240008083965971,20815490.93658926]
[779,0.15774716465889194,0.10570410169570921,31695721.881707065,52158367.516848072,0,0,0.14889771499593252,31695721.881707065]
[780,0.17123681065225393,0.1067152394173847,31681175.955042996,49719893.901704878,0,0,0.15041329721452068,31681175.955042996]
[781,0.11727834051637243,8.6955389378023495E-2,14222211.866037164,25265154.904828131,0,0,0.11547244439939686,14222211.866037164]
[782,0.24090221229181341,0.1217254299187982,47511441.0194989,67747835.135710314,0,0,0.17297769311073763,47511441.0194989]
[783,0.31086104190555486,0.13343811319971555,64562809.135095961,91526156.831224918,0,0,0.18905388898778486,64562809.135095961]
[784,0.28144757740174864,0.13764399005504568,73708194.722636119,108208332.47557628,0,0,0.1946749866110693,73708194.722636119]
[785,0.10285281907415778,8.8368944373645286E-2,18977737.005387314,39886483.574331015,0,0,0.11996882459320979,18977737.005387314]
[786,5.398180129615171E-2,6.6966655516404572E-2,368568.12551420234,3576602.0312696625,0,0,6.1756730778280478E-2,368568.12551420234]
[787,0.16409142706365687,0.1058901058636863,31112952.555914611,49461449.078746811,0,0,0.14923948122505326,31112952.555914611]
[788,0.11425109994631266,8.3273917399645958E-2,11026833.200815732,20101820.135608401,0,0,0.10709119416117363,11026833.200815732]
[789,9.7192373664396481E-2,8.0262766844301003E-2,9877358.6580633298,19844242.15712741,0,0,0.1011045777399624,9877358.6580633298]
[790,3.5366758315409363E-2,5.5209651995306919E-2,-3028092.544737068,4119765.4967896915,0,0,1.0158058512252932E-3,-3028092.544737068]
[791,0.23761606204532537,0.12716028716160621,56318787.823186763,82392113.561456263,0,0,0.18062506868141703,56318787.823186763]
[792,0.21241159844332258,0.12957694405800724,63305872.5214146,99679407.842261404,0,0,0.18391568950511861,63305872.5214146]
[793,0.15730631751812374,0.10284785910677052,28396039.373642281,46797956.892476045,0,0,0.14409698656560299,28396039.373642281]
[794,0.11087483918704777,9.1406644478640997E-2,20700436.920427836,40799536.191670172,0,0,0.12523620965905158,20700436.920427836]
[795,0.15422567830526557,0.10385426897724392,30088947.136959378,50795598.438096188,0,0,0.14569680041232069,30088947.136959378]
[796,0.14990586785981375,9.9950195640816863E-2,25742134.884094007,43424666.633750238,0,0,0.13934096379648997,25742134.884094007]
[797,0.23146413969516844,0.13223780528832085,65573966.961305171,98075687.042443886,0,0,0.18755470815235165,65573966.961305171]
[798,0.1629716857477852,9.3362994278423539E-2,17558196.569024839,26859716.274860207,0,0,0.12739277838823515,17558196.569024839]
[799,0.19531054748447474,0.11592845416243791,41972779.003979988,63711230.456127159,0,0,0.16460655930225343,41972779.003979988]
[800,0.12192510190465633,8.2204731547236731E-2,9345780.3489528242,15774495.654059069,0,0,0.10459097743626766,9345780.3489528242]
[801,0.1849345788839003,0.11781740091160553,46061465.07025627,73440395.243048221,0,0,0.16734492975323212,46061465.07025627]
[802,0.18026455908740457,0.12818623467291546,63699902.370369166,105214473.58509956,0,0,0.18231788537771232,63699902.370369166]
[803,0.2751084599632192,0.1407908540767222,79954962.925554708,118033513.08117737,0,0,0.19880086746498327,79954962.925554708]
[804,0.23221938174901702,0.13049002565756873,63412265.41907113,96848571.225793749,0,0,0.1850886462394945,63412265.41907113]
[805,0.19753216873285173,0.12343917643799962,53882707.134605296,85349573.63683179,0,0,0.17543668112766131,53882707.134605296]
[806,0.14410800798568557,9.664954359498501E-2,22181880.25884122,36855673.83746776,0,0,0.13360259346674841,22181880.25884122]
[807,0.15036571140155552,0.10157560551937728,27250141.072908454,45097839.42046535,0,0,0.14209734106086458,27250141.072908454]
[808,0.10256767289075785,8.4961966779778963E-2,14432364.362749066,29394087.363432281,0,0,0.11153928990985107,14432364.362749066]
[809,0.15157860517503119,9.4535012067392898E-2,19683619.063112132,32519513.437549967,0,0,0.12951028367273998,19683619.063112132]
[810,0.30630668189677501,0.15085607201879347,100083462.81301467,145420651.68214399,0,0,0.21161906631613747,100083462.81301467]
[811,9.0796948876749717E-2,7.6360527334956352E-2,6605411.2800883967,13487672.305998439,0,0,9.1623812202294541E-2,6605411.2800883967]
[812,0.16574323514384504,0.1079366333834102,33787849.296157353,54443314.290218167,0,0,0.15238092815890081,33787849.296157353]
[813,0.16048864313864275,9.6171250380211903E-2,20403473.808711011,31653614.161717072,0,0,0.13262698141484242,20403473.808711011]
[814,0.11991549976847038,9.2337008465338544E-2,20043460.654578719,37058120.151932813,0,0,0.12609747392067083,20043460.654578719]
[815,0.22445012347884985,0.11778833505490383,42638518.470772095,61335838.45451016,0,0,0.16729132344109021,42638518.470772095]
[816,0.14384246564643166,0.10685534393238161,34637958.989122309,59818714.877718247,0,0,0.1510633998001778,34637958.989122309]
[817,9.7105053467488212E-2,8.3456949845136075E-2,14142826.14809012,30101174.298061263,0,0,0.1096978152901289,14142826.14809012]
[818,0.19937796481730108,0.11726258320995853,43515682.693783142,65631969.735291474,0,0,0.16656309659030311,43515682.693783142]
[819,0.1607272962222881,0.10040959919536108,24990930.522050962,39550113.089538671,0,0,0.14004768353392061,24990930.522050962]
[820,7.018599576383111E-2,7.0072761571683406E-2,4141311.3389738081,13274159.560525343,0,0,7.3348060261436698E-2,4141311.3389738081]
[821,0.27514873293395681,0.13015215418239112,59228577.827993937,83017093.657315269,0,0,0.18464175124005289,59228577.827993937]
[822,8.5216118982134104E-2,7.5536124317421072E-2,6856462.8465046193,15813363.791526906,0,0,8.9101623366676375E-2,6856462.8465046193]
[823,0.21674643723258624,0.1200447098296209,46221810.982197471,67516494.719387174,0,0,0.17059652283912019,46221810.982197471]
[824,0.18952715829205502,9.98797727653431E-2,23609129.285121776,32925669.248905759,1905638.9192992921,0.1134308880535293,0.14418351097015947,23609129.285121776]
[825,0.10104759459887824,7.8555137370798001E-2,7627008.7885082262,14313078.470059814,73375.169442585728,4.3675696096777215E-3,9.6816656107752586E-2,7627008.7885082262]
[826,8.4991696065129352E-2,7.3402497851920989E-2,4077009.0170106422,8716884.4420044776,268427.46575706033,1.5977825342682161E-2,8.3880082530552791E-2,4077009.0170106422]
[827,0.11868192918088849,8.762358319135366E-2,15072104.027300136,27643771.752126727,0,0,0.11648365560174767,15072104.027300136]
[828,0.16641558815318014,0.11354629964566865,41527646.095748335,68553166.641434416,0,0,0.16111922576197868,41527646.095748335]
[829,0.1418391389912359,9.3455327561217993E-2,19094949.96920063,32118589.173151106,0,0,0.12756397760142457,19094949.96920063]
[830,0.20542099768623023,0.10315083758915078,25960294.927210785,37788659.62471287,0,0,0.14440213851367978,25960294.927210785]
[831,0.18336486456586498,0.11040647422276861,35465005.44847893,54579768.952784926,0,0,0.15618809109052245,35465005.44847893]
[832,9.9395484814965629E-2,7.8413250147310043E-2,7713776.5548617495,15296768.199349619,0,0,9.5719111506273213E-2,7713776.5548617495]
[833,4.6491532124151025E-2,6.0936093093471699E-2,-658226.09425372432,6225409.275955149,0,0,3.8859878325114394E-2,-658226.09425372432]
[834,0.22106742461570472,0.1316605178879644,66007935.424509637,101959896.38896573,0,0,0.18675188084799221,{"$f":"INDEX(B838:H838,$X$1)","v":66007935.424509637}]
[835,0.12633447777378004,9.5311966216538702E-2,22504125.626009047,40156898.198149085,0,0,0.13170964460540646,22504125.626009047]
[836,6.7682266534657254E-2,6.8944720433453677E-2,4218343.7616299577,14412481.361127386,0,0,7.2139613980788386E-2,4218343.7616299577]
[837,0.24287005926204541,0.11057926049806022,33110018.864627305,46580118.828152835,0,0,0.15629530412129689,33110018.864627305]
[838,8.220362265822212E-2,7.4108967217231259E-2,5663448.2857772615,13273995.034181781,122781.11988147437,7.3083999929449027E-3,8.5808731858829423E-2,5663448.2857772615]
[839,6.6613591468789313E-3,4.9143417620159502E-2,-5986672.6448568944,-2215029.3269183384,0,0,-0.17272086148728449,-5986672.6448568944]
[840,0.15367179691661748,0.10410268890360075,30450503.691233505,51590089.074708417,0,0,0.14616110081629552,30450503.691233505]
[841,0.26424081038918423,0.11921318132293157,43711931.276021376,62050154.218955547,0,0,0.16926977853253478,43711931.276021376]
[842,0.13134343560916228,9.1795820167622111E-2,18093090.94971576,31280473.582621753,0,0,0.1246226116213065,18093090.94971576]
[843,0.16580845128830113,0.10561523829542097,30821754.439563766,49142793.439978451,0,0,0.14862860326384664,30821754.439563766]
[844,0.20459087225314154,0.12081633615283249,48630723.222391501,74048845.955559984,0,0,0.17172543869076029,48630723.222391501]
[845,0.21375522014622517,0.11993614009641917,47187018.417839251,71774887.217973724,0,0,0.17033846462653535,47187018.417839251]
[846,0.22905308270276792,0.11489263170860098,38306927.643336497,53683566.180719309,0,0,0.16302976477799458,38306927.643336497]
[847,0.24913840686920441,0.11968467759842372,44205724.006774113,61970147.707903743,0,0,0.17002016348144711,44205724.006774113]
[848,0.10402589407114426,8.591422528350745E-2,15268774.805013191,30928943.633676775,0,0,0.11360999186098386,15268774.805013191]
[849,3.5526642993590096E-2,5.7568454101360578E-2,-2556388.2165034181,3432911.1500767744,0,0,1.5739540053695267E-2,-2556388.2165034181]
[850,0.19879868784533183,0.10528955958755382,28679952.363361832,42826725.3774921,0,0,0.14797618004037605,28679952.363361832]
[851,0.16877705866649584,0.10093947972466699,25078494.615034472,38870853.466154613,0,0,0.14088871264347391,25078494.615034472]
[852,0.1741070839353478,0.10501928145736428,29450100.692390218,45698788.803449705,0,0,0.14764390912294068,29450100.692390218]
[853,0.23898076937185975,0.12972524382937745,62049886.504612863,95015880.271772951,0,0,0.18405247434202265,62049886.504612863]
[854,0.16806741436304673,0.11106032576642,38587589.03874623,64269027.400448427,0,0,0.1573825132598603,38587589.03874623]
[855,9.5726886747902418E-2,7.991655743364845E-2,9857395.6883759703,20467867.055372611,0,0,0.10002269321561141,9857395.6883759703]
[856,0.17886758011123649,0.12127733369164218,52018534.038673788,84885965.889846221,0,0,0.17256857857971686,52018534.038673788]
[857,0.18014018476829574,0.11598550028806165,44023812.772016607,71302040.217846468,0,0,0.16460097425572573,44023812.772016607]
[858,0.17305102801872674,0.10511789637989621,29652816.25187793,46198223.725707568,0,0,0.14779959432548417,29652816.25187793]
[859,7.2246184979291028E-2,7.072309589484771E-2,3715425.7003459167,10821425.489248933,0,0,7.5292571806903075E-2,3715425.7003459167]
[860,0.12419947123511288,8.6437121049301346E-2,13159585.077649876,22599103.87670099,0,0,0.11385400610392038,13159585.077649876]
[861,8.5238287276413249E-2,7.6172907355539055E-2,7766639.5845085494,18034121.161497559,0,0,9.1368052051818305E-2,7766639.5845085494]
[862,0.16229116121409026,9.9698846353166948E-2,24685061.485954884,40389951.856758028,0,0,0.1386462328588709,24685061.485954884]
[863,0.12301828035859064,8.2353898102309531E-2,9466023.3543438222,15709030.705965757,0,0,0.10519132291186284,9466023.3543438222]
[864,0.16368296907560498,0.10032870729322929,24916006.480680972,39630912.830924794,0,0,0.13979255616261699,24916006.480680972]
[865,0.11590675885070878,9.1673804598697561E-2,19915215.781391483,37815231.103624389,0,0,0.1251062178221749,19915215.781391483]
[866,0.29096552033306966,0.14440830550241035,85438427.483238921,121926026.44922069,0,0,0.2034738394881046,85438427.483238921]
[867,0.1307715129627105,8.764142131656727E-2,13801169.300262077,23003824.987503078,0,0,0.11639235160363981,13801169.300262077]
[868,0.24756694443804639,0.13343758544978535,67323640.401795104,100611164.40482453,0,0,0.18911269703293754,67323640.401795104]
[869,0.29995807699583188,0.13303896866414244,63736861.795384474,89631918.541134253,0,0,0.18853953736732132,63736861.795384474]
[870,0.15702956070233398,0.10027795454889987,24886470.746671058,39167496.961317614,0,0,0.13992280743267882,24886470.746671058]
[871,0.19037740281507864,0.11686959811670383,43665024.503939413,67106524.817843065,0,0,0.16599401387808332,43665024.503939413]
[872,0.18528271768208238,0.10195097786195872,25252388.095593709,37483307.062279366,0,0,0.1425342993642611,25252388.095593709]
[873,0.10673480510271083,8.5797952548005041E-2,14589976.96738814,28580727.261308871,0,0,0.11317723021469117,14589976.96738814]
[874,8.5553758866037777E-2,7.5924761682947928E-2,7260378.3415941214,16532124.691175044,36171.879635707875,2.1530880735540401E-3,9.0641724453242256E-2,7260378.3415941214]
[875,0.11734853709134807,9.3692431266652054E-2,21995437.414797306,41696016.605472207,0,0,0.12883441512405458,21995437.414797306]
[876,0.1917285221249172,0.10974452781966826,34281239.75739114,52264988.099589027,0,0,0.1551289509589171,34281239.75739114]
[877,0.31446691031457985,0.15041413947202886,98589455.867854476,142333931.37966484,0,0,0.21107363371472565,98589455.867854476]
[878,0.29824693810080194,0.13950135187447632,74805748.235991105,104170310.63671654,0,0,0.19709635329645914,74805748.235991105]
[879,0.10015027958612222,8.0310538551388699E-2,9628129.3468173612,19353945.507984333,0,0,0.10047216842787954,9628129.3468173612]
[880,0.19314817631568837,0.11381681336080196,38869667.762367971,57907229.085648619,0,0,0.16149598566148815,38869667.762367971]
[881,0.23530207473070575,0.12622834922444892,54517308.517882876,78516214.584643185,0,0,0.17931192706283716,54517308.517882876]
[882,0.10597943168362534,8.1527319942196863E-2,9992642.3517336063,18680852.407676086,0,0,0.10349331169693543,9992642.3517336063]
[883,0.30785392154578406,0.13426927408416089,65954242.214150064,93363812.298479021,0,0,0.19017699502827989,65954242.214150064]
[884,0.15702539899000745,9.2735181561273583E-2,17237244.559790157,26780644.161958501,0,0,0.12613465767324916,17237244.559790157]
[885,0.18463891132872368,0.11482533470167056,41760007.435280316,66234858.554900706,0,0,0.16291637499602496,41760007.435280316]
[886,0.11964980927558955,8.8876918603989497E-2,16116576.143774522,29026843.878391404,0,0,0.11909883245445263,16116576.143774522]
[887,4.7146598222334024E-2,6.1689336989238841E-2,-514502.08856433275,6231073.1771855326,0,0,4.086098835829266E-2,-514502.08856433275]
[888,0.23249121936071759,0.13545006000025905,72141683.993478253,110308690.03440577,0,0,0.19182408505951098,72141683.993478253]
[889,0.18176912977176407,0.11862515995218281,47939140.062370986,78348093.564734399,0,0,0.1685760526019171,47939140.062370986]
[890,7.8458088978329066E-2,7.4382848059454387E-2,8361575.8748789709,22869444.25843171,0,0,8.8297465107012307E-2,8361575.8748789709]
[891,0.1059422162540713,8.1171176821541957E-2,9903179.3935562167,19383372.722481754,0,0,0.10228408722067805,9903179.3935562167]
[892,-2.5073550271263345E-2,3.9257785121294075E-2,-10069979.09865948,-7470964.4034328219,4540560.5775493113,0.27027146294936377,-1,-10069979.09865948]
[893,0.22308142065061509,0.13442903448688481,70215394.919950724,106604166.48158981,0,0,0.1905109470489168,70215394.919950724]
[894,0.13750560209584206,8.7677865063663818E-2,13297979.595410943,20943643.394086268,0,0,0.1166737122039252,13297979.595410943]
[895,0.22124421329991262,0.12390286098748415,52721132.876158044,79927706.269652143,0,0,0.1760376401895738,52721132.876158044]
[896,8.5321898530140494E-2,7.6536974440676087E-2,8180403.9064401882,18690148.109662559,0,0,9.31030411857936E-2,8180403.9064401882]
[897,0.10268140033773543,7.9701464714183157E-2,8628320.5908377636,16680324.593202202,0,0,9.8833634527271563E-2,8628320.5908377636]
[898,0.10942663563575628,8.5746390118448756E-2,14104710.310131457,26977278.396539394,0,0,0.11290389848935134,{"$f":"INDEX(B902:H902,$X$1)","v":14104710.310131457}]
[899,0.22076587305344408,0.12505387400199663,53700006.438554637,79266357.314744741,0,0,0.17772576104523119,53700006.438554637]
[900,0.10678972630216887,8.6854441056507747E-2,15919054.129760964,31891772.81499172,0,0,0.11528606131931984,15919054.129760964]
[901,0.13130340374534133,0.10207282000200602,30226203.377713446,54666839.424907058,0,0,0.14347377082781887,30226203.377713446]
[902,0.19339815414808381,0.11658888111390997,43240657.565553099,66638870.386796348,0,0,0.16556932482303366,43240657.565553099]
[903,0.19043997726461948,0.11259943447265752,37662736.471021138,56950238.964333646,0,0,0.15961167610455451,37662736.471021138]
[904,0.29163704715669425,0.13710254236982422,70508451.010221109,98297277.279777169,0,0,0.19396135667902392,70508451.010221109]
[905,0.22504520396258543,0.13904354924460027,79178599.297218174,121282951.4660763,0,0,0.19668003520684496,79178599.297218174]
[906,0.20803695675643041,0.12496139441429399,56045884.379919924,88868839.220469415,0,0,0.17751596002110959,56045884.379919924]
[907,0.26406351734139233,0.14374034931647439,85939110.901041761,126435521.83337611,0,0,0.20266395593861164,85939110.901041761]
[908,0.2370696475781997,0.13216341508595564,65397353.523947254,98035126.282268301,0,0,0.18744987607578167,65397353.523947254]
[909,0.22932397145632399,0.11669608403905585,41509998.971364103,60630159.363040291,0,0,0.16560339067146757,41509998.971364103]
[910,0.19102957100703866,0.11183812689147787,36694348.639245555,55515951.688408047,0,0,0.15848339233349895,36694348.639245555]
[911,0.20044855965229269,0.10981445361360787,33530850.277225539,49200313.063194729,0,0,0.15523007080124351,33530850.277225539]
[912,0.24123661929891482,0.12719839259052335,57129520.696406305,85471850.294254825,0,0,0.18058310260469779,57129520.696406305]
[913,0.28780060677041042,0.15079283268794597,100963064.32128391,148667522.52533242,0,0,0.21156954289163243,100963064.32128391]
[914,0.10625881419816152,8.295431598291847E-2,11478708.799056126,21846771.769741818,0,0,0.10685509908027568,11478708.799056126]
[915,0.14983107193215295,0.11041640477022296,39304208.381264217,68734990.686574042,0,0,0.15645018310186098,39304208.381264217]
[916,0.11445463651426446,9.0916725626139838E-2,19179876.928763874,36483303.902480088,0,0,0.12354570900861717,19179876.928763874]
[917,8.3396074940373932E-2,7.6181649828231057E-2,8832028.6288424339,21871065.918459188,0,0,9.2362735410589147E-2,8832028.6288424339]
[918,0.1882558215568173,0.10234219939665312,25532209.955611464,37700148.905701816,0,0,0.14313628943989642,25532209.955611464]
[919,0.23370268617488055,0.13121200454989079,63495878.903414592,94284470.972859204,0,0,0.1861721910962284,63495878.903414592]
[920,0.13139753382504038,8.7262521755576028E-2,13584156.526471885,23046924.195529632,0,0,0.11541578065020919,13584156.526471885]
[921,0.15575181861686271,0.10176226264009913,26939464.514688987,43576013.098145656,0,0,0.14238506536802276,26939464.514688987]
[922,9.3662886333875761E-2,7.9640895101983133E-2,10444576.520234665,22899992.613192122,0,0,9.9875839620719775E-2,10444576.520234665]
[923,0.14801556260308568,9.4121900521811019E-2,19025799.392047476,30420463.374834619,0,0,0.12895608028826144,19025799.392047476]
[924,0.33326265948010914,0.14342335562186603,81848396.29176259,114126293.61248098,0,0,0.2021773234260742,81848396.29176259]
[925,0.11557205568959295,8.5908398626121318E-2,13386187.025062814,23994287.885062728,0,0,0.11328497979952523,13386187.025062814]
[926,0.17564750302575693,9.4726480086431364E-2,19624668.123079486,30707837.78466842,0,0,0.13118865735231222,19624668.123079486]
[927,0.17156294993457655,0.10158114674249519,25792077.901481222,40221576.924398027,0,0,0.14189591404455815,25792077.901481222]
[928,0.28017046078830377,0.13138382554237671,61464465.43855349,87050625.375273868,0,0,0.18632561182496299,61464465.43855349]
[929,0.15225345216587294,0.1092838110754506,36762445.925189942,61576089.144173838,0,0,0.15478924110851744,36762445.925189942]
[930,0.29854599240897595,0.14466291562797151,86189189.609632015,123847199.68590495,0,0,0.20378695123934043,86189189.609632015]
[931,0.12743066512540269,9.543692552063332E-2,22535450.526812382,40301802.347694196,0,0,0.13166628812034697,22535450.526812382]
[932,0.12123931150773859,8.8950868805103722E-2,16234180.460803865,29666168.062196828,0,0,0.11901811546782426,16234180.460803865]
[933,0.14120816061773867,0.10157757166618553,28011283.503917769,47530005.752710819,0,0,0.1424197063302941,28011283.503917769]
[934,0.17615363795303773,0.11983830449950572,49776490.944808476,80882667.224650502,0,0,0.17046372693134781,49776490.944808476]
[935,0.15302943302382221,0.10010456153042124,25046320.261621729,40076627.255720139,0,0,0.13965997307758693,25046320.261621729]
[936,8.6532274389851782E-2,7.6218657099309084E-2,7375409.7119913762,16608854.687346991,0,0,9.1107111257959561E-2,7375409.7119913762]
[937,0.24688345915584775,0.12405909074331234,50376943.242092326,70676362.828590125,0,0,0.17627019491090534,50376943.242092326]
[938,0.15978735840247738,9.7104722765329887E-2,21361668.584916674,33158020.069254074,0,0,0.13427186437346705,21361668.584916674]
[939,0.11074011286714436,8.7274852931011671E-2,15727245.571817482,30481504.212698475,0,0,0.11586637228402918,15727245.571817482]
[940,0.23654160957301484,0.13580395885658958,72875280.410524458,111952192.47789423,0,0,0.19228931652434333,72875280.410524458]
[941,0.19894742474535265,0.11786069728575099,44165621.830508709,66101050.655282676,0,0,0.16747754896134004,44165621.830508709]
[942,0.15515701721210395,9.9937923824304553E-2,24624262.148611587,38923629.889767297,0,0,0.13941265377107559,24624262.148611587]
[943,0.20870502908670452,0.1265644606132017,57743202.535034813,89190013.007459119,0,0,0.17982253195698217,57743202.535034813]
[944,8.3717218045243902E-2,7.6067825268203881E-2,8541128.2068852019,21149342.753890574,0,0,9.1560177925873454E-2,8541128.2068852019]
[945,0.19402844830311317,0.10924996174712431,33005829.907818798,48622991.187288962,0,0,0.15448166347935133,33005829.907818798]
[946,0.22568969293824614,0.1343467263366509,70117547.866525948,106925139.5367647,0,0,0.19042121092955067,70117547.866525948]
[947,7.4315270255991273E-2,7.1672347886158505E-2,5040880.560414684,14416348.094896942,0,0,7.8481558433383336E-2,5040880.560414684]
[948,0.17386346297976152,0.11893712777402121,48809906.311015889,80141505.178817809,0,0,0.16911048264683348,48809906.311015889]
[949,0.14089488582952314,9.1509827040531677E-2,17215074.208864558,28955985.00560585,0,0,0.12378735569768562,17215074.208864558]
[950,0.11818026447609609,8.8932939500066421E-2,16355571.367499037,29741946.161262993,0,0,0.11926468581069316,16355571.367499037]
[951,0.18916172916666008,0.11974331622018131,48281064.284229808,75767374.922444224,0,0,0.17020486079791985,48281064.284229808]
[952,-4.5488352083957628E-2,3.3551923971229414E-2,-11032700.402337676,-8666765.9046629313,5760256.5358425211,0.34287241284776909,-1,-11032700.402337676]
[953,0.12689404802379411,9.1884199250601206E-2,18621139.01109219,32938495.61022624,0,0,0.12490981172028048,18621139.01109219]
[954,-3.5029772848579444E-2,3.5943280095100949E-2,-11447777.409633048,-9102637.8901223633,6174152.3982747262,0.36750907132587657,-1,-11447777.409633048]
[955,0.21027675053266393,0.13017265565442404,64275043.893847145,100926442.61642489,0,0,0.18476252485526357,64275043.893847145]
[956,0.24515535443920999,0.13390407111144964,67975277.312051013,100867547.34699962,0,0,0.18972377633503101,67975277.312051013]
[957,0.1461504313351405,0.10156990413937028,27572195.983039454,46110322.968447678,0,0,0.14217972090482034,27572195.983039454]
[958,0.25903940881729981,0.13496103085551048,70159629.617527083,105666504.37370741,0,0,0.19111455154858792,70159629.617527083]
[959,0.25157784774484382,0.1192196922677653,45109586.764274187,67190173.991418228,0,0,0.16924233054326177,45109586.764274187]
[960,0.27356504238694734,0.14526034131077603,89925776.868301153,134806836.96182963,0,0,0.20455904819376891,89925776.868301153]
[961,0.23844977123132804,0.13956590233533483,79834645.85631828,122213345.66028261,0,0,0.19729393727069544,79834645.85631828]
[962,0.25551628139503846,0.13834764820530787,76829671.082832381,116590495.76131272,0,0,0.19561885264277468,{"$f":"INDEX(B966:H966,$X$1)","v":76829671.082832381}]
[963,0.21262102023950913,0.1256905450131911,55987705.504881106,85752646.562147498,0,0,0.17856972594179243,55987705.504881106]
[964,0.15915547852615508,0.10528376469086087,30945146.845921502,50342713.520419635,0,0,0.14826331981228136,30945146.845921502]
[965,0.31197012040690186,0.14967363045110971,96039040.877914429,136376320.75253448,0,0,0.21015482547267239,96039040.877914429]
[966,4.4022194762637135E-2,6.0104967681057886E-2,-1070489.3324562723,5337424.3059835797,0,0,3.5387249571206647E-2,-1070489.3324562723]
[967,0.17752756283560878,0.10535998932786539,29479535.175654821,44694653.243520923,87672.635766020569,5.2186092717869384E-3,0.14841906807564853,29479535.175654821]
[968,0.19747150200390329,0.10272536558460188,25318406.44973924,36120649.825980887,0,0,0.14383550071371509,25318406.44973924]
[969,5.0635692561676882E-2,6.2785047171461938E-2,122435.36967404824,7592374.4567722883,0,0,4.5676810413658453E-2,122435.36967404824]
[970,0.16032178879595049,0.10698787745539518,32778617.404672492,52863229.99076578,0,0,0.15110915682357207,32778617.404672492]
[971,4.626836275733659E-2,6.476608206404677E-2,-394373.29812548961,3221205.6814975622,0,0,5.3117308366367633E-2,-394373.29812548961]
[972,0.24446235001407945,0.13366018169328453,66710272.735718206,96851411.920459211,0,0,0.18945521042932967,66710272.735718206]
[973,0.199264647433401,0.11669317301939874,42823345.450428076,64707182.897701129,7374.8021581950416,4.3897631894018106E-4,0.16572111434169168,42823345.450428076]
[974,0.27512701412389551,0.12577914271444168,52601342.54288277,73906846.627729461,0,0,0.17859669550498047,52601342.54288277]
[975,0.20462628495309132,0.12313361719895655,52613197.081945948,81598137.638243005,0,0,0.17498459544050537,52613197.081945948]
[976,0.10112483473557576,8.1864283838841034E-2,11135687.226101497,22326492.683573008,0,0,0.10441900868093512,11135687.226101497]
[977,0.21694948380670853,0.13129083739309144,65848546.690710127,102913761.15959328,0,0,0.18629611473579,65848546.690710127]
[978,0.2900111942336423,0.1457839424168299,90436773.159078836,134487542.31418195,0,0,0.20518103081103001,90436773.159078836]
[979,0.2491940276187965,0.13030783469750218,61529638.9522532,90715533.278016776,0,0,0.18486469863242094,61529638.9522532]
[980,7.7775698577577268E-2,7.2886779203631624E-2,5429402.1607068758,14156758.679049762,0,0,8.1966986455999535E-2,5429402.1607068758]
[981,0.22706177243019354,0.12325559828329058,50678513.898174398,74076087.883457705,69.945893884719169,4.1634460645666168E-6,0.17510343696584885,50678513.898174398]
[982,0.18972080633898858,0.10867517084548117,33394384.944093358,51894864.088723771,0,0,0.15342038921552903,33394384.944093358]
[983,0.17861178861403815,0.11397052733205482,40874195.982167169,65150350.912006982,0,0,0.16172151935793533,40874195.982167169]
[984,0.34181816532451181,0.14695028484881534,88408213.922085196,121781761.39048161,0,0,0.20667500011446815,88408213.922085196]
[985,0.28728408236410941,0.13656461452555191,70151926.983717784,99326633.806989938,0,0,0.1932753656548265,70151926.983717784]
[986,6.3876331038715151E-2,6.7215001807570562E-2,3200904.6352043059,12931846.042120907,0,0,6.6055060012802258E-2,3200904.6352043059]
[987,0.10819668538533156,8.7134530324854076E-2,15885264.888117891,31109818.724830914,0,0,0.11593604988845962,15885264.888117891]
[988,0.23674813553591068,0.13281209054154197,67315276.053481683,102808391.72009213,0,0,0.18824080043712588,67315276.053481683]
[989,0.21694680986997672,0.12529651369019468,55836976.100629799,86991793.02388075,0,0,0.17796855446842819,55836976.100629799]
[990,0.17527540632064254,0.10151418063810436,25352651.219727729,38740887.14490588,0,0,0.14185175185407695,25352651.219727729]
[991,0.29799619270380462,0.13819465388480312,72698581.269220158,102294243.58534272,0,0,0.1954138663177083,72698581.269220158]
[992,0.17473303562896514,0.10883857788585405,34304001.110845469,54381557.037826404,0,0,0.15377184624694884,34304001.110845469]
[993,0.23737000928659513,0.11909935164275964,44022604.018054999,62818294.193562776,0,0,0.16916331831380793,44022604.018054999]
[994,9.3582178626394841E-2,7.7568916106373065E-2,7568358.6829565596,15424232.618000874,0,0,9.4368246695454294E-2,7568358.6829565596]
[995,0.19825885747062633,0.11367194560447191,39808751.976445042,62787486.960700527,0,0,0.16107100266729524,39808751.976445042]
[996,0.23207783527698167,0.1230525928717594,51514857.732797518,78727871.28634271,0,0,0.17478396595210088,51514857.732797518]
[997,0.11181618514560498,8.938862409809567E-2,17918387.2502441,34767366.364980012,0,0,0.12040334301275646,17918387.2502441]
[998,0.16423221919836029,0.10419299867171339,29236807.882118881,46743490.993547715,0,0,0.14634251495696504,29236807.882118881]
[999,0.18603275900985916,0.10933701744125468,33714276.251567177,50880428.302527152,0,0,0.15461923857329873,33714276.251567177]
[1000,0.22030452268357781,0.12699768353700969,56990026.675874859,84873884.928673178,0,0,0.18042699537644014,56990026.675874859]
[1001,3.1833765004872339E-2,5.5942781577663414E-2,-2984550.8913791515,2351341.9551578742,84929.699796419707,5.055339273596411E-3,1.1831673617350713E-2,-2984550.8913791515]

{"sheet":"Codes","index":5,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,"2013-01-01"]
[null,null,{"$f":"EDATE(C1,3)","v":"2013-04-01"},null,"Base Occupancy",null,"Data Validation","Period Per Year","Month Per Period"]
[null,null,"2013-07-01",null,"Low Occupancy",null,"Quarterly",4,{"$f":"12/H3","v":3}]
[null,null,"2013-10-01",null,"High Occupancy",null,"Monthly",12,{"$f":"12/H4","v":1}]
[null,null,"2014-01-01"]
[null,null,"2014-04-01"]
[null,null,"2014-07-01"]
[null,null,"2014-10-01"]
[null,null,"2015-01-01",null,null,null,"Code Number"]
[null,null,"2015-04-01"]
[null,null,"2015-07-01",null,null,null,null,"progress"]
[null,null,"2015-10-01",null,null,null,null,1,2,3]
[null,null,"2016-01-01",null,null,"Sales",1,1,2,3]
[null,null,null,null,null,null,2,4,5,6]
[null,null,null,null,null,null,3,7,8,9]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('Lease Roll Outputs'!B2:I2)","v":"Pre Tax IRR"},null,"Mixed Case"]
[null,null,null,null,null,null,null,null,"Pre Tax MIRR",null,"Long-term Leases"]
[null,null,null,null,null,null,null,null,"NPV at 5%",null,"Short-term Leases"]
[null,null,null,null,null,null,null,null,"NPV at 2%",null,"Longer Leases"]
[null,null,null,null,null,null,null,null,"PV of Debt Default",null,"Shorter Leases"]
[null,null,null,null,null,null,null,null,"Debt Default Percent"]
[null,null,null,null,null,null,null,null,"Equity MIRR"]
[null,null,null,null,null,null,null,null,"NPV at 5%"]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"range_names","index":6,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["code","=Codes!$H$13:$J$15"]
["Date","=Codes!$C$1:$C$13"]
["debt_defalut_pct","='Comml with Lease Roll'!$I$183"]
["equity_mirr","='Comml with Lease Roll'!$I$184"]
["Lease_Roll_Outputs","='Comml with Lease Roll'!$J$186"]
["npv_2","='Comml with Lease Roll'!$I$156"]
["npv_5","='Comml with Lease Roll'!$I$155"]
["output_sheet_name","='Comml with Lease Roll'!$I$186"]
["per","=Codes!$G$3:$G$4"]
["pre_tax_irr","='Comml with Lease Roll'!$I$153"]
["pre_tax_mirr","='Comml with Lease Roll'!$I$154"]
["pv_of_debt_default","='Comml with Lease Roll'!$I$182"]