{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Summary","Model Parameters","Scenarios","Master Scenario","Historical","Forecast","Valuation","M Stock Price (2)","Chart1","Chart2","Chart3","Chart4"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":1,"defined_names":22,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart3","index":10,"reason":"not_a_worksheet"},{"sheet":"Chart4","index":11,"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":"Summary","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Graph End"]
[null,null,"Valuation Assumptions"]
[null,null,null,"WACC",null,{"$f":"'Model Parameters'!G42","v":7.4999999999999997E-2}]
[null,null,null,"Terminal Growth",null,{"$f":"'Model Parameters'!G43","v":5.0000000000000001E-3}]
[null,null,null,"Long-term ROIC",null,{"$f":"'Model Parameters'!G44","v":0.06}]
[null,null,null,"EV/EBITDA",null,{"$f":"'Model Parameters'!$G$45","v":6.5}]
[null,null,null,"Explicit Period (Years)",null,{"$f":"'Master Scenario'!$K$18","v":10}]
[]
[null,null,"Assumptions"]
[null,null,null,"Demand Reduction and Rebound"]
[]
[null,null,null,"Base Capital Expenditures/Depreciation",null,{"$f":"'Model Parameters'!$G$24","v":1.2}]
[null,null,null,"Cost of Goods Sold Percent",null,{"$f":"'Model Parameters'!G15","v":0.59199999999999997}]
[null,null,null,"Price Increase Percent",null,{"$f":"'Model Parameters'!$I$14","v":0}]
[null,null,null,"Fixed SG&A Percent",null,{"$f":"'Model Parameters'!$G$20","v":0.43}]
[null,null,null,"SG&A Fixed Increase",null,{"$f":"'Model Parameters'!$G$21","v":0.01}]
[null,null,null,"Minimum Purchase Percent",null,{"$f":"'Model Parameters'!G17","v":0.3}]
[null,null,null,"Reduced Capital Expenditure",null,{"$f":"'Model Parameters'!$G$27","v":0.15}]
[]
[null,null,"Valuation ",null,null,"Value/Share",null,"Base Case","Difference"]
[null,null,"Terminal Growth",null,null,{"$f":"Valuation!H85","v":{"$error":"#N/A"}},null,{"$f":"TRANSPOSE('Master Scenario'!G22:J22)","v":15.612000243542136},{"$f":"H21-F21","v":{"$error":"#N/A"}}]
[null,null,"EV/EBITDA",null,null,{"$f":"Valuation!H95","v":{"$error":"#N/A"}},null,15.078236770583587,{"$f":"H22-F22","v":{"$error":"#N/A"}}]
[null,null,"Value Driver Basic",null,null,{"$f":"Valuation!H105","v":{"$error":"#N/A"}},null,25.308430526895393,{"$error":"#N/A"}]
[null,null,"Value Driver Inv Cap",null,null,{"$f":"Valuation!H115","v":{"$error":"#N/A"}},null,17.80589758043714,{"$error":"#N/A"}]
[]
[null,null,"Pre-Crisis Share Price",null,null,{"$f":"'M Stock Price (2)'!F1459","v":17.100603}]
[null,null,"Post-Crisis Share Price",null,null,{"$f":"'M Stock Price (2)'!F1471","v":4.8099999999999996}]

{"sheet":"Model Parameters","index":1,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Time Parameters"]
[null,null,"First Historic Period",null,null,null,{"$f":"Historical!E4","v":"2016-02-29"}]
[null,null,"Last Historic Period",null,null,null,5]
[null,null,"Months Per Period Forecast",null,null,null,1]
[null,null,"Months Per Period Historic",null,null,null,12]
[null,null,"Terminal Period",null,null,null,20]
[null,null,"Fiscal Year End Month",null,null,null,3]
[" ",null,"Shock Period",null,null,null,"2020-03-31"]
[null,null,"Post Crisis Start",null,null,null,"2023-01-31"]
[]
[null,"General Price and Expense Assumptions"]
[null,null,"Year",null,null,null,2016,2017,2020]
[null,null,"Price Increase",null,null,null,0.01,0,{"$f":"'Master Scenario'!O18/10000","v":0}]
[null,null,"Cost of Goods Sold Percent",null,null,null,{"$f":"'Master Scenario'!N18/10000","v":0.59199999999999997}]
[]
[null,null,"Minimum Purchase Percent",null,null,null,{"$f":"'Master Scenario'!R18/10000","v":0.3}]
[null,null,"Traditional Inventory Method (False is Units)",null,null,null,false]
[]
[null,null,"Percent of SG&A Fixed",null,null,null,{"$f":"'Master Scenario'!P18/10000","v":0.43}]
[null,null,"Growth in Administrative Costs",null,null,null,{"$f":"'Master Scenario'!Q18/10000","v":0.01}]
[]
[null,"Capital Expenditures"]
[null,null,"Capital Expenditure Percent of Depreciation - Base",null,null,null,{"$f":"'Master Scenario'!L18/10000","v":1.2}]
[null,null,"Crisis Scenario",null,null,null,{"$f":"Scenarios!E2","v":2}]
[null,null,"Apply Reduced Capital Expenditures",null,null,null,{"$f":"G25>1","v":true}]
[null,null,"Capital Expenditure Percent of Revenue - Crisis",null,null,null,{"$f":"'Master Scenario'!M18/10000","v":0.15}]
[null,null,"Capital Expenditure Percent of Revenue - Applied",null,null,null,{"$f":"IF(G26,G27,G24)","v":0.15}]
[null,null,"Include Make-up Capital Expenditures",null,null,null,true]
[]
[null,null,"Start of Make-up Period",null,null,null,{"$f":"G10","v":"2023-01-31"}]
[null,null,"Months of Make-up Period",null,null,null,{"$f":"I32","v":24},null,24]
[null,null,"End of Make-up Period",null,null,null,{"$f":"EOMONTH(G31,G32)","v":"2025-01-31"}]
[]
[null,"Valuation Assumptions"]
[null,null,"Valuation Period",null,null,null,"2020-02-29"]
[null,null,"Explicit Period",null,null,null,{"$f":"'Master Scenario'!K18","v":10}]
[null,null,"Explicit Period Start",null,null,null,{"$f":"EOMONTH(G36,1)","v":"2020-03-31"}]
[null,null,"Terminal Valuation",null,null,null,{"$f":"EOMONTH(G36,'Master Scenario'!K18*12)","v":"2030-02-28"}]
[]
[null,null,"Valuation Parameters"]
[null,null,"WACC",null,null,null,{"$f":"'Master Scenario'!G18/10000","v":7.4999999999999997E-2}]
[null,null,"Growth Rate",null,null,null,{"$f":"'Master Scenario'!H18/10000","v":5.0000000000000001E-3}]
[null,null,"Long-term ROIC",null,null,null,{"$f":"'Master Scenario'!I18/10000","v":0.06}]
[null,null,"Terminal EV/EBITDA Ratio",null,null,null,{"$f":"'Master Scenario'!J18/10","v":6.5}]
[]
[]
[null,null,null,null,null,null,{"$f":"Scenarios!G8","v":"2016-02-29"},{"$f":"Scenarios!K8","v":"2020-03-31"},{"$f":"Scenarios!L8","v":"2020-04-30"},{"$f":"Scenarios!M8","v":"2020-05-31"},{"$f":"Scenarios!N8","v":"2020-07-31"},{"$f":"Scenarios!P8","v":"2021-02-28"},{"$f":"Scenarios!Q8","v":"2021-07-31"}]
[null,null,"Periods for Using Annual Growth Rates",null,null,null,1,1,1,1,1,1,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Start of the Model",null,null,null,{"$f":"G48","v":"2016-02-29"}]

{"sheet":"Scenarios","index":2,"n_rows":142,"n_cols":34,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Virus Scenario Number",null,null,2]
[null,null,null,null,null,null,null,null,null,null,"Shock Period"]
[null,null,"Year",null,null,null,{"$f":"Historical!E85","v":2016},2017,2018,2019,2020,2020,2020,2020,2020,2021,2021,2022,2025,2027,2028,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,null,"Month",null,null,null,null,null,null,null,3,4,5,8,8,3,8,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,null,"Start of Month",null,null,null,null,null,null,null,{"$f":"DATE(K4,K5,1)","v":"2020-03-01"},"2020-04-01","2020-05-01","2020-08-01","2020-08-01","2021-03-01","2021-08-01","2022-12-01","2025-12-01","2027-12-01",{"$f":"DATE(U4,U5,1)","v":"2028-12-01"},{"$f":"DATE(V4,V5,1)","v":"2032-12-01"},{"$f":"DATE(W4,W5,1)","v":"2033-12-01"},{"$f":"DATE(X4,X5,1)","v":"2034-12-01"},{"$f":"DATE(Y4,Y5,1)","v":"2035-12-01"},{"$f":"DATE(Z4,Z5,1)","v":"2036-12-01"},{"$f":"DATE(AA4,AA5,1)","v":"2037-12-01"},{"$f":"DATE(AB4,AB5,1)","v":"2038-12-01"},{"$f":"DATE(AC4,AC5,1)","v":"2039-12-01"},{"$f":"DATE(AD4,AD5,1)","v":"2040-12-01"},{"$f":"DATE(AE4,AE5,1)","v":"2041-12-01"}]
[null,null,"End of Month",null,null,null,{"$f":"'Model Parameters'!G3","v":"2016-02-29"},null,null,null,{"$f":"EOMONTH(K7,0)","v":"2020-03-31"},{"$f":"EOMONTH(L7,0)","v":"2020-04-30"},{"$f":"EOMONTH(M7,0)","v":"2020-05-31"},{"$f":"N7-1","v":"2020-07-31"},"2020-07-31","2021-02-28","2021-07-31","2022-11-30","2025-11-30","2027-11-30",{"$f":"U7-1","v":"2028-11-30"},"2032-11-30","2033-11-30","2034-11-30","2035-11-30","2036-11-30","2037-11-30","2038-11-30","2039-11-30","2040-11-30","2041-11-30"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(L8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(M8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(N8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(O8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(P8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(Q8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(R8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(S8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(T8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(U8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(V8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(W8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(X8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(Y8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(Z8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(AA8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(AB8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(AC8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(AD8,Forecast!5:5,Forecast!131:131)","v":0},{"$f":"LOOKUP(AE8,Forecast!5:5,Forecast!131:131)","v":0}]
[]
[null,null,"Annual Unit Sales Growth"]
[null,null,null,"No Virus Case",null,null,null,null,null,null,-1.4999999999999999E-2,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-0.01,-0.01,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-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,null,"Base Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,0.8,0.2,0.04,0.02,0.01,1.4999999999999999E-2,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-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,null,"Slow Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,0.4,0.1,0.05,7.0000000000000007E-2,0.06,0.06,0.05,6.4999999999999997E-3,1.0999999999999999E-2,-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,null,"Fast Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,2.6,0.05,5.0000000000000001E-3,-0.01,-6.8835168958885787E-3,3.0000000000000001E-3,1E-3,1.4999999999999999E-2,1.4999999999999999E-2,-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,null,"Base Recovery without Full Rebound",null,null,null,null,null,null,-0.7,-0.2,0,0.8,0.2,0.03,0.01,0.01,0.02,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-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,null,"Slow Recovery without Full Rebound",null,null,null,null,null,null,-0.7,-0.2,0,0.4,0.1,0.05,7.0000000000000007E-2,0.06,0.04,0.03,6.4999999999999997E-3,1.0999999999999999E-2,-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,null,"More Extreme Decline with Rebound",null,null,null,null,null,null,-0.85,-0.2,0,0.4,0.2,0.16,0.03,0.15,0.03,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-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,{"$f":"AF27","v":0}]
[null,null,null,"More Extreme Decline without Rebound",null,null,null,null,null,null,-0.85,-0.2,0,0.4,0.2,0.14000000000000001,0.02,0.12,0.03,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,null,null,{"$f":"AF28","v":0}]
[null,null,null,"Less Extreme Decline",null,null,null,null,null,null,-0.6,-0.2,0,0.36,0.2,0.04,0.02,0.01,1.4999999999999999E-2,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-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,{"$f":"AF29","v":0}]
[]
[null,null,null,{"$f":"INDEX(D12:D15,$E$2)","v":"Base Rebound Case"},null,null,null,null,null,null,{"$f":"INDEX(K12:K21,$E$2)","v":-0.7},{"$f":"INDEX(L12:L21,$E$2)","v":-0.2},{"$f":"INDEX(M12:M21,$E$2)","v":0},{"$f":"INDEX(N12:N21,$E$2)","v":0.8},{"$f":"INDEX(O12:O21,$E$2)","v":0.2},{"$f":"INDEX(P12:P21,$E$2)","v":0.04},{"$f":"INDEX(Q12:Q21,$E$2)","v":0.02},{"$f":"INDEX(R12:R21,$E$2)","v":0.01},{"$f":"INDEX(S12:S21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(T12:T21,$E$2)","v":1.7999999999999999E-2},{"$f":"INDEX(U12:U21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(V12:V21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(W12:W21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(X12:X21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(Y12:Y21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(Z12:Z21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AA12:AA21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AB12:AB21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AC12:AC21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AD12:AD21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AE12:AE21,$E$2)","v":-5.0000000000000001E-3}]
[]
[]
[null,null,"Revenues",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Revenues",null,null,null,null,{"$f":"SUMIF(Forecast!8:8,Scenarios!H25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!I25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!J25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!K25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!L25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!M25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!N25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!O25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!P25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Q25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!R25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!S25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!T25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!U25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!V25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!W25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!X25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Y25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Z25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AA25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AB25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AC25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AD25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AE25,Forecast!139:139)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AF25,Forecast!139:139)","v":0}]
[null,null,null,{"$f":"D12","v":"No Virus Case"},null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D13","v":"Base Rebound Case"},null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Slow Rebound Case",null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fast Rebound Case",null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Recovery without Full Rebound",null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Slow Recovery without Full Rebound",null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"More Extreme Decline with Rebound",null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"More Extreme Decline without Rebound",null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Extreme Decline",null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Capital Expenditures without Make-up",null,null,null,null,{"$f":"SUMIF(Forecast!8:8,Scenarios!H38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!I38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!J38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!K38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!L38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!M38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!N38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!O38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!P38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Q38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!R38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!S38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!T38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!U38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!V38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!W38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!X38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Y38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!Z38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AA38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AB38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AC38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AD38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AE38,Forecast!235:235)","v":0},{"$f":"SUMIF(Forecast!8:8,Scenarios!AF38,Forecast!235:235)","v":0}]
[null,null,null,"No Virus Case",null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Rebound Case",null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Slow Rebound Case",null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fast Rebound Case",null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditure versus Base Case",null,null,null,{"$f":"'Model Parameters'!G32","v":24}]
[null,null,null,"No Virus Case",null,null,null,{"$f":"H40-H$40","v":0},{"$f":"I40-I$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Rebound Case",null,{"$f":"-SUM(H47:O47)","v":0},{"$f":"F47/$G$45","v":0},{"$f":"H41-H$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Slow Rebound Case",null,{"$f":"-SUM(H48:O48)","v":0},{"$f":"F48/$G$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fast Rebound Case",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"General Assumptions Other Than Volumes"]
[null,null,"Minimum Purchases to Meet Sales"]
[null,null,"Administrative Expense Fixed Percent"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Price Increase Scenario",null,null,null,null,1]
[]
[null,null,"Price Increase",null,null,null,{"$f":"G8","v":"2016-02-29"},{"$f":"EOMONTH(G79,12)","v":"2017-02-28"},{"$f":"EOMONTH(H79,12)","v":"2018-02-28"},"2019-02-28",{"$f":"K8","v":"2020-03-31"},{"$f":"L8","v":"2020-04-30"},"2020-05-31","2020-07-31","2020-07-31","2021-02-28","2021-07-31","2022-11-30","2025-11-30","2027-11-30","2028-11-30","2032-11-30","2033-11-30","2034-11-30","2035-11-30","2036-11-30","2037-11-30","2038-11-30","2039-11-30","2040-11-30","2041-11-30"]
[null,null,null,"No Virus Case",null,null,0.01,0,0,0,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,null,null,"Base ",null,null,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,2.5000000000000001E-2,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Slow Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,2.5000000000000001E-2,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Fast Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,0,0.01,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,"Cost of Goods Sold Margin",null,null,null,2016,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"No Virus Case",null,null,{"$f":"Forecast!I146","v":0.59199999999999997}]
[null,null,null,"Short-term Reduced Margin"]
[null,null,null,"Long-term Reduced Margin"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Months of Inventory"]
[null,null,null,"No Virus Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Base Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Slow Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Fast Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,{"$f":"INDEX(D99:D102,$E$2)","v":"Base Rebound Case"},null,null,null,null,null,null,{"$f":"INDEX(K99:K102,$E$2)","v":4},{"$f":"INDEX(L99:L102,$E$2)","v":4},{"$f":"INDEX(M99:M102,$E$2)","v":4},{"$f":"INDEX(N99:N102,$E$2)","v":4},{"$f":"INDEX(O99:O102,$E$2)","v":4},{"$f":"INDEX(P99:P102,$E$2)","v":4},{"$f":"INDEX(Q99:Q102,$E$2)","v":4},{"$f":"INDEX(R99:R102,$E$2)","v":4},{"$f":"INDEX(S99:S102,$E$2)","v":4},{"$f":"INDEX(T99:T102,$E$2)","v":4},{"$f":"INDEX(U99:U102,$E$2)","v":4},{"$f":"INDEX(V99:V102,$E$2)","v":4},{"$f":"INDEX(W99:W102,$E$2)","v":4},{"$f":"INDEX(X99:X102,$E$2)","v":4},{"$f":"INDEX(Y99:Y102,$E$2)","v":4},{"$f":"INDEX(Z99:Z102,$E$2)","v":4},{"$f":"INDEX(AA99:AA102,$E$2)","v":4},{"$f":"INDEX(AB99:AB102,$E$2)","v":4},{"$f":"INDEX(AC99:AC102,$E$2)","v":4},{"$f":"INDEX(AD99:AD102,$E$2)","v":4},{"$f":"INDEX(AE99:AE102,$E$2)","v":4}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Graph Year End",null,null,2020,{"$f":"DATE(G112,1,1)","v":"2020-01-01"}]
[null,null,null,null,null,null,2021,{"$f":"DATE(G113,1,1)","v":"2021-01-01"},null,null,10]
[null,null,null,null,null,null,2022,"2022-01-01"]
[null,null,null,null,null,null,2023,"2023-01-01",null,null,{"$f":"INDEX(H112:H225,K113)","v":"2029-01-01"}]
[null,null,null,null,null,null,2024,"2024-01-01"]
[null,null,null,null,null,null,2025,"2025-01-01"]
[null,null,null,null,null,null,2026,"2026-01-01"]
[null,null,null,null,null,null,2027,"2027-01-01"]
[null,null,null,null,null,null,2028,"2028-01-01"]
[null,null,null,null,null,null,2029,"2029-01-01"]
[null,null,null,null,null,null,2030,"2030-01-01"]
[null,null,null,null,null,null,2031,"2031-01-01"]
[null,null,null,null,null,null,2032,"2032-01-01"]
[null,null,null,null,null,null,2033,"2033-01-01"]
[null,null,null,null,null,null,2034,"2034-01-01"]
[null,null,null,null,null,null,2035,"2035-01-01"]
[null,null,null,null,null,null,2036,"2036-01-01"]
[null,null,null,null,null,null,2037,"2037-01-01"]
[null,null,null,null,null,null,2038,"2038-01-01"]
[null,null,null,null,null,null,2039,"2039-01-01"]
[null,null,null,null,null,null,2040,"2040-01-01"]
[null,null,null,null,null,null,2041,"2041-01-01"]
[null,null,null,null,null,null,2042,"2042-01-01"]
[null,null,null,null,null,null,2043,"2043-01-01"]
[null,null,null,null,null,null,2044,"2044-01-01"]
[null,null,null,null,null,null,2045,"2045-01-01"]
[null,null,null,null,null,null,2046,"2046-01-01"]
[null,null,null,null,null,null,2047,"2047-01-01"]
[null,null,null,null,null,null,2048,"2048-01-01"]
[null,null,null,null,null,null,2049,"2049-01-01"]
[null,null,null,null,null,null,2050,"2050-01-01"]

{"sheet":"Master Scenario","index":3,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Scenario Number",1]
[null,"Scenario Definition"]
[null,null,null,null,"Demand Scenario",null,"WACC","Terminal Growth","Long-term ROIC","EV/EBITDA","Explicit Period (Years)","Base Cap Exp/Dep","Reduced Cap Exp/Dep","COGS Percent","Price Increase Percent","Fixed SG&A Percent","SG&A Fixed Increase","Min Purchase %"]
[null,null,1,"Base Case",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E5)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,2,"Low WACC Case",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E6)","v":"No Virus Case"},0.06,0,6.5000000000000002E-2,8,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,3,"Higher Income",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E7)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59,0.01,0.43,0.01,0.3]
[null,null,4,"Lower Income",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E8)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.35,0.15,0.59,0,0.43,0.01,0.3]
[null,null,5,"Higher Price",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E9)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,5.0000000000000001E-3,0.43,0.01,0.3]
[null,null,6,"Higher Capital Expenditures",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E10)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,7,"Virus Case with Higher Variable Percent",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E11)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.2,0.01,0.3]
[null,null,8,"Virus Case with Lower Purchase Percent",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E12)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.15]
[null,null,9,"Virus Case with Lower Capital Exp",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E13)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.05,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,10,"Mitigated Virus Case",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E14)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.05,0.59199999999999997,0,0.2,0.01,0.15]
[]
[null,null,null,{"$f":"INDEX(D5:D14,$F$2)","v":"Base Case"},{"$f":"INDEX(E5:E14,$F$2)","v":1},{"$f":"INDEX(F5:F14,$F$2)","v":"No Virus Case"},{"$f":"INDEX(G5:G14,$F$2)","v":7.4999999999999997E-2},{"$f":"INDEX(H5:H14,$F$2)","v":5.0000000000000001E-3},{"$f":"INDEX(I5:I14,$F$2)","v":0.06},{"$f":"INDEX(J5:J14,$F$2)","v":6.5},{"$f":"INDEX(K5:K14,$F$2)","v":10},{"$f":"INDEX(L5:L14,$F$2)","v":1.2},{"$f":"INDEX(M5:M14,$F$2)","v":0.15},{"$f":"INDEX(N5:N14,$F$2)","v":0.59199999999999997},{"$f":"INDEX(O5:O14,$F$2)","v":0},{"$f":"INDEX(P5:P14,$F$2)","v":0.43},{"$f":"INDEX(Q5:Q14,$F$2)","v":0.01},{"$f":"INDEX(R5:R14,$F$2)","v":0.3}]
[]
[null,null,null,null,null,null,750,50,600,65,10,12000,1500,5920,0,4300,100,3000]
[null,"Summary of Cases"]
[null,null,null,null,null,"Terminal Value","Growth","EV/EBITDA","Driver 1","Driver 2"]
[]
[null,null,null,null,1,{"$f":"D5","v":"Base Case"},15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,2,{"$f":"D6","v":"Low WACC Case"},23.382989129408006,24.183478684150863,39.866068502180767,31.717038256220782]
[null,null,null,null,3,"Higher Income",33.882475176640618,27.782877159222235,44.735368419648097,23.485970526638283]
[null,null,null,null,4,"Lower Income",11.812095800852505,14.051630166030687,24.028348272432595,17.377022349097686]
[null,null,null,null,5,"Higher Price",23.667831079388815,20.61819450543296,33.855239154595637,20.178597604318163]
[null,null,null,null,6,"Higher Capital Expenditures",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,7,"Virus Case with Higher Variable Percent",22.520333793654036,20.381491842995839,32.931040466853112,20.845760771384128]
[null,null,null,null,8,"Virus Case with Lower Purchase Percent",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,9,"Virus Case with Lower Capital Exp",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,10,"Mitigated Virus Case",22.520333793654036,20.381491842995839,32.931040466853112,20.845760771384128]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Valuation!M10","v":{"$error":"#N/A"}},{"$f":"Valuation!M11","v":{"$error":"#N/A"}},{"$f":"Valuation!M12","v":{"$error":"#N/A"}},{"$f":"Valuation!M13","v":{"$error":"#N/A"}}]

{"sheet":"Historical","index":4,"n_rows":116,"n_cols":9,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
["Profit and Loss",null,null,null,"Macys"]
[null,null,"All values USD millions."]
[null,null,"Fiscal Year",null,2016,2017,2018,2019,2020]
[null,null,"Income Statement",null,"2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29"]
[null,null,null,"Sales/Revenue",27080000,25780000,25640000,25740000,25330000]
[null,null,null,"COGS excluding D&A",16500000,15620000,15180000,15220000,15170000]
[null,null,null,"Cash Gross Margin",10580000,10160000,10460000,10520000,10160000]
[null,null,null,"Research & Development",0,0,0,0,0]
[null,null,null,"Other SG&A",7200000,7270000,7820000,7950000,7900000]
[null,null,null,"Other Operating Expense",0,145000,144000,130000,120000]
[null,null,null,"EBITDA Calculated",3380000,2745000,2496000,2440000,2140000]
[null,null,null,"Unusual Expense",288000,577000,176000,169000,384000]
[null,null,null,"Depreciation",1039999.9375,1050000,981000,952000,693000]
[null,null,null,"Amortization of Intangibles",23000,10000,10000,10000,288000]
[null,null,null,"EBIT Computed",2029000.0625,1108000,1329000,1309000,775000]
[null,null,null,"Non Operating Income/Expense",0,209000,496000,340000,135000]
[null,null,null,"Non-Operating Interest Income",2000,4000,11000,25000,20000]
[null,null,null,"Equity in Affiliates (Pretax)",0,0,0,0,0]
[null,null,null,"Interest Expense",363000,367000,321000,261000,205000]
[null,null,null,"Pretax Income Computed",1668000.0625,954000,1515000,1413000,725000]
[null,null,null,"Income Tax",608000,341000,-39000,322000,164000]
[null,null,null,"Equity in Affiliates",0,0,0,0,0]
[null,null,null,"Other After Tax Income (Expense)",0,0,0,0,0]
[null,null,null,"Consolidated Net Income",1070000,611000,1560000,1100000,564000]
[null,null,null,"Other Reconciling Item (Income)",9999.9375,-2000,6000,9000,3000]
[null,null,null,"Net Income Computed",1070000,611000,1560000,1100000,564000]
[null,null,null,"Minority Interest Expense",-2000,-8000,-11000,-10000,0]
[null,null,null,"Net Income",1070000,619000,1570000,1110000,564000]
[null,null,null,"Extraordinaries & Discontinued Operations",0,0,0,0,0]
[null,null,null,"Net Income After Extraordinaries",1070000,619000,1570000,1110000,564000]
[null,null,null,"Preferred Dividends",0,0,0,0,0]
[null,null,null,"Net Income Available to Common",1070000,619000,1570000,1110000,564000]
[]
[null,null,null,"EPS (Basic)",3.26,2.0099999999999998,5.13,3.6,1.82]
[null,null,null,"Basic Shares Outstanding",328400,308500,305400,307700,309700]
[null,null,null,"EPS (Diluted)",3.22,1.99,5.0999999999999996,3.56,1.81]
[null,null,null,"Diluted Shares Outstanding",333000,310800,306800,311400,311400]
[]
["Cash Flow"]
[null,"View Ratios"]
[null,"All values USD millions."]
[null,"Fiscal Year",null,null,2016,2017,2018,2019,2020]
[null,null,null,"Net Income before Extraordinaries",1070000,611000,1560000,1100000,564000]
[null,null,null,"Depreciation, Depletion & Amortization",1060000,1060000,991000,962000,981000]
[null,null,null,"Deferred Taxes & Investment Tax Credit",-1000,-139000,-421000,112000,-6000]
[null,null,null,"Other Funds",335000,415000,-240000,-117000,320000]
[null,null,null,"Funds from Operations",{"$f":"SUM(E43:E46)","v":2464000},{"$f":"SUM(F43:F46)","v":1947000},1890000,2057000,1859000]
[null,null,null,"Extraordinaries",0,0,0,0,0]
[null,null,null,"Changes in Working Capital",-485000,-144000,91000,-320000,-254000]
[null,null,null,"Net Operating Cash Flow",{"$f":"E47+E49","v":1979000},{"$f":"F47+F49","v":1803000},1981000,1737000,1605000]
[null,null,null,"Investing Activities"]
[null,null,null,"Capital Expenditures (Fixed Assets)",-777000,-596000,-487000,-657000,-902000]
[null,null,null,"Capital Expenditures (Other Assets)",-336000,-316000,-273000,-275000,-255000]
[null,null,null,"Net Assets from Acquisitions",-212000,0,0,0,0]
[null,null,null,"Sale of Fixed Assets & Businesses",209000,677000,424000,481000,185000]
[null,null,null,null,false,false,false,false,false]
[null,null,null,"Purchase/Sale of Investments",0,0,0,0,0]
[null,null,null,"Other Uses",0,0,-2000,0,-30000]
[null,null,null,"Other Sources",29000,52000,0,2000,0]
[null,null,null,"Net Investing Cash Flow",-1087000,-183000,-338000,-449000,-1002000]
[null,null,null,"Financing Activities"]
[null,null,null,"Common Dividends",-456000,-459000,-461000,-463000,-466000]
[null,null,null,"Preferred Dividends",0,0,0,0,0]
[null,null,null,"Change in Capital Stock",-1840000,-280000,5000,45000,5000]
[null,null,null,"Repurchase of Common & Preferred Stk.",-2000000,-316000,-1000,0,-1000]
[null,null,null,"Sale of Common & Preferred Stock",163000,36000,6000,45000,6000]
[null,null,null,"Issuance/Reduction of Debt, Net",260000,-691000,-1000000,-1130000,-659000]
[null,null,null,"Change in Current Debt",0,0,0,0,0]
[null,null,null,"Change in Long-Term Debt",343000,-752000,-988000,-1150000,-597000]
[null,null,null,"Issuance of Long-Term Debt",495000,-1000,0,0,0]
[null,null,null,"Reduction in Long-Term Debt",-152000,-751000,-988000,-1150000,-597000]
[null,null,null,"Other Funds",335000,415000,-240000,-117000,320000]
[null,null,null,"Other Uses",0,0,-2000,0,-30000]
[null,null,null,"Other Sources",29000,52000,0,2000,0]
[null,null,null,"Net Financing Cash Flow",0,0,0,0,0]
[]
[null,null,null,"Exchange Rate Effect",0,0,0,0,0]
[null,null,null,"Miscellaneous Funds",0,0,0,0,0]
[null,null,null,"Net Change in Cash",-1140000,188000,179000,-265000,-517000]
[null,null,null,"Free Cash Flow",1210000,1210000,1490000,1080000,703000]
[]
["Balance Sheet"]
[null,"View Ratios"]
[null,"All values USD millions."]
[null,"Fiscal Year",null,null,2016,2017,2018,2019,2020]
[null,null,"Assets"]
[null,null,null,"Cash & Short Term Investments",1150000,1330000,1490000,1200000,722000]
[null,null,null,"Total Accounts Receivable",558000,522000,363000,400000,556000]
[null,null,null,"Inventories",5510000,5400000,5180000,5260000,5190000]
[null,null,null,"Progress Payments & Other",0,0,0,0,0]
[null,null,null,"Other Current Assets",442000,371000,613000,583000,344000]
[null,null,null,"Total Current Assets",7660000,7623000,7646000,7443000,6812000]
[null,null,null,"Property, Plant & Equipment - Gross",12940000,11870000,11280000,11130000,13710000]
[null,null,null,"Accumulated Depreciation",5320000,4860000,4610000,4500000,4400000]
[null,null,null,"Net Property, Plant & Equipment",7620000,7020000,6670000,6640000,9300000]
[null,null,null,"Total Investments and Advances",0,0,0,0,0]
[null,null,null,"Intangible Assets",4410000,4400000,4390000,4390000,4990000]
[null,null,null,"Other Assets",897000,813000,880000,726000,72000]
[null,null,null,"Total Assets",20587000,19856000,19586000,19199000,21174000]
[]
[null,null,"Liabilities & Shareholders' Equity"]
[null,null,null,"ST Debt & Current Portion LT Debt",642000,309000,22000,43000,872000]
[null,null,null,"Accounts Payable",2340000,2180000,2330000,2640000,2660000]
[null,null,null,"Income Tax Payable",227000,352000,296000,168000,81000]
[null,null,null,"Other Current Liabilities",2520000,2810000,2540000,2380000,2140000]
[null,null,null,"Total Current Liabilities",5729000,5651000,5188000,5231000,5753000]
[null,null,null,"Long-Term Debt",7000000,6560000,5860000,4710000,6540000]
[null,null,null,"Provision for Risks & Charges",1630000,1350000,1180000,1090000,1100000]
[null,null,null,"Deferred Taxes",1480000,1440000,1150000,1240000,1170000]
[null,null,null,"Other Liabilities",497000,532000,483000,492000,240000]
[null,null,null,"Reconciling Liabilities",1000,3000,-5000,-4000,-9000]
[null,null,null,"Total Liabilities",16337000,15536000,13856000,12759000,14794000]
[null,null,null,"Total Shareholders' Equity",4250000,4320000,5750000,6440000,6380000]
[null,null,null,"Accumulated Minority Interest",3000,-1000,-12000,0,0]
[null,null,null,"Total Equity",4250000,4320000,5730000,6440000,6380000]
[null,null,null,"Liabilities & Shareholders' Equity",20587000,19856000,19586000,19199000,21174000]

{"sheet":"Forecast","index":5,"n_rows":410,"n_cols":253,"rows_kept":410,"cut":false,"hidden":false,"merged":[]}
[null,"Profit and Loss",null,null,null,"Units","Driver","Sum","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29"]
[null,null,null,"Period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245]
[null,null,null,"Historic Flag"]
[null,null,null,"Periods per Year "]
[null,null,null,"Model Dates",null,null,{"$f":"'Model Parameters'!G5","v":1}]
[null,null,null,"Calander Year",null,null,null,null,{"$f":"IF(I3,Historical!E3,YEAR(I5))","v":1900},{"$f":"IF(J3,Historical!F3,YEAR(J5))","v":1900},{"$f":"IF(K3,Historical!G3,YEAR(K5))","v":1900},{"$f":"IF(L3,Historical!H3,YEAR(L5))","v":1900},{"$f":"IF(M3,Historical!I3,YEAR(M5))","v":1900},{"$f":"IF(N3,Historical!J3,YEAR(N5))","v":1900},{"$f":"IF(O3,Historical!K3,YEAR(O5))","v":1900},{"$f":"IF(P3,Historical!L3,YEAR(P5))","v":1900},{"$f":"IF(Q3,Historical!M3,YEAR(Q5))","v":1900},{"$f":"IF(R3,Historical!N3,YEAR(R5))","v":1900},{"$f":"IF(S3,Historical!O3,YEAR(S5))","v":1900},{"$f":"IF(T3,Historical!P3,YEAR(T5))","v":1900},{"$f":"IF(U3,Historical!Q3,YEAR(U5))","v":1900},{"$f":"IF(V3,Historical!R3,YEAR(V5))","v":1900},{"$f":"IF(W3,Historical!S3,YEAR(W5))","v":1900},{"$f":"IF(X3,Historical!T3,YEAR(X5))","v":1900},{"$f":"IF(Y3,Historical!U3,YEAR(Y5))","v":1900},{"$f":"IF(Z3,Historical!V3,YEAR(Z5))","v":1900},{"$f":"IF(AA3,Historical!W3,YEAR(AA5))","v":1900},{"$f":"IF(AB3,Historical!X3,YEAR(AB5))","v":1900},{"$f":"IF(AC3,Historical!Y3,YEAR(AC5))","v":1900},{"$f":"IF(AD3,Historical!Z3,YEAR(AD5))","v":1900},{"$f":"IF(AE3,Historical!AA3,YEAR(AE5))","v":1900},{"$f":"IF(AF3,Historical!AB3,YEAR(AF5))","v":1900},{"$f":"IF(AG3,Historical!AC3,YEAR(AG5))","v":1900},{"$f":"IF(AH3,Historical!AD3,YEAR(AH5))","v":1900},{"$f":"IF(AI3,Historical!AE3,YEAR(AI5))","v":1900},{"$f":"IF(AJ3,Historical!AF3,YEAR(AJ5))","v":1900},{"$f":"IF(AK3,Historical!AG3,YEAR(AK5))","v":1900},{"$f":"IF(AL3,Historical!AH3,YEAR(AL5))","v":1900},{"$f":"IF(AM3,Historical!AI3,YEAR(AM5))","v":1900},{"$f":"IF(AN3,Historical!AJ3,YEAR(AN5))","v":1900},{"$f":"IF(AO3,Historical!AK3,YEAR(AO5))","v":1900},{"$f":"IF(AP3,Historical!AL3,YEAR(AP5))","v":1900},{"$f":"IF(AQ3,Historical!AM3,YEAR(AQ5))","v":1900},{"$f":"IF(AR3,Historical!AN3,YEAR(AR5))","v":1900},{"$f":"IF(AS3,Historical!AO3,YEAR(AS5))","v":1900},{"$f":"IF(AT3,Historical!AP3,YEAR(AT5))","v":1900},{"$f":"IF(AU3,Historical!AQ3,YEAR(AU5))","v":1900},{"$f":"IF(AV3,Historical!AR3,YEAR(AV5))","v":1900},{"$f":"IF(AW3,Historical!AS3,YEAR(AW5))","v":1900},{"$f":"IF(AX3,Historical!AT3,YEAR(AX5))","v":1900},{"$f":"IF(AY3,Historical!AU3,YEAR(AY5))","v":1900},{"$f":"IF(AZ3,Historical!AV3,YEAR(AZ5))","v":1900},{"$f":"IF(BA3,Historical!AW3,YEAR(BA5))","v":1900},{"$f":"IF(BB3,Historical!AX3,YEAR(BB5))","v":1900},{"$f":"IF(BC3,Historical!AY3,YEAR(BC5))","v":1900},{"$f":"IF(BD3,Historical!AZ3,YEAR(BD5))","v":1900},{"$f":"IF(BE3,Historical!BA3,YEAR(BE5))","v":1900},{"$f":"IF(BF3,Historical!BB3,YEAR(BF5))","v":1900},{"$f":"IF(BG3,Historical!BC3,YEAR(BG5))","v":1900},{"$f":"IF(BH3,Historical!BD3,YEAR(BH5))","v":1900},{"$f":"IF(BI3,Historical!BE3,YEAR(BI5))","v":1900},{"$f":"IF(BJ3,Historical!BF3,YEAR(BJ5))","v":1900},{"$f":"IF(BK3,Historical!BG3,YEAR(BK5))","v":1900},{"$f":"IF(BL3,Historical!BH3,YEAR(BL5))","v":1900},{"$f":"IF(BM3,Historical!BI3,YEAR(BM5))","v":1900},{"$f":"IF(BN3,Historical!BJ3,YEAR(BN5))","v":1900},{"$f":"IF(BO3,Historical!BK3,YEAR(BO5))","v":1900},{"$f":"IF(BP3,Historical!BL3,YEAR(BP5))","v":1900},{"$f":"IF(BQ3,Historical!BM3,YEAR(BQ5))","v":1900},{"$f":"IF(BR3,Historical!BN3,YEAR(BR5))","v":1900},{"$f":"IF(BS3,Historical!BO3,YEAR(BS5))","v":1900},{"$f":"IF(BT3,Historical!BP3,YEAR(BT5))","v":1900},{"$f":"IF(BU3,Historical!BQ3,YEAR(BU5))","v":1900},{"$f":"IF(BV3,Historical!BR3,YEAR(BV5))","v":1900},{"$f":"IF(BW3,Historical!BS3,YEAR(BW5))","v":1900},{"$f":"IF(BX3,Historical!BT3,YEAR(BX5))","v":1900},{"$f":"IF(BY3,Historical!BU3,YEAR(BY5))","v":1900},{"$f":"IF(BZ3,Historical!BV3,YEAR(BZ5))","v":1900},{"$f":"IF(CA3,Historical!BW3,YEAR(CA5))","v":1900},{"$f":"IF(CB3,Historical!BX3,YEAR(CB5))","v":1900},{"$f":"IF(CC3,Historical!BY3,YEAR(CC5))","v":1900},{"$f":"IF(CD3,Historical!BZ3,YEAR(CD5))","v":1900},{"$f":"IF(CE3,Historical!CA3,YEAR(CE5))","v":1900},{"$f":"IF(CF3,Historical!CB3,YEAR(CF5))","v":1900},{"$f":"IF(CG3,Historical!CC3,YEAR(CG5))","v":1900},{"$f":"IF(CH3,Historical!CD3,YEAR(CH5))","v":1900},{"$f":"IF(CI3,Historical!CE3,YEAR(CI5))","v":1900},{"$f":"IF(CJ3,Historical!CF3,YEAR(CJ5))","v":1900},{"$f":"IF(CK3,Historical!CG3,YEAR(CK5))","v":1900},{"$f":"IF(CL3,Historical!CH3,YEAR(CL5))","v":1900},{"$f":"IF(CM3,Historical!CI3,YEAR(CM5))","v":1900},{"$f":"IF(CN3,Historical!CJ3,YEAR(CN5))","v":1900},{"$f":"IF(CO3,Historical!CK3,YEAR(CO5))","v":1900},{"$f":"IF(CP3,Historical!CL3,YEAR(CP5))","v":1900},{"$f":"IF(CQ3,Historical!CM3,YEAR(CQ5))","v":1900},{"$f":"IF(CR3,Historical!CN3,YEAR(CR5))","v":1900},{"$f":"IF(CS3,Historical!CO3,YEAR(CS5))","v":1900},{"$f":"IF(CT3,Historical!CP3,YEAR(CT5))","v":1900},{"$f":"IF(CU3,Historical!CQ3,YEAR(CU5))","v":1900},{"$f":"IF(CV3,Historical!CR3,YEAR(CV5))","v":1900},{"$f":"IF(CW3,Historical!CS3,YEAR(CW5))","v":1900},{"$f":"IF(CX3,Historical!CT3,YEAR(CX5))","v":1900},{"$f":"IF(CY3,Historical!CU3,YEAR(CY5))","v":1900},{"$f":"IF(CZ3,Historical!CV3,YEAR(CZ5))","v":1900},{"$f":"IF(DA3,Historical!CW3,YEAR(DA5))","v":1900},{"$f":"IF(DB3,Historical!CX3,YEAR(DB5))","v":1900},{"$f":"IF(DC3,Historical!CY3,YEAR(DC5))","v":1900},{"$f":"IF(DD3,Historical!CZ3,YEAR(DD5))","v":1900},{"$f":"IF(DE3,Historical!DA3,YEAR(DE5))","v":1900},{"$f":"IF(DF3,Historical!DB3,YEAR(DF5))","v":1900},{"$f":"IF(DG3,Historical!DC3,YEAR(DG5))","v":1900},{"$f":"IF(DH3,Historical!DD3,YEAR(DH5))","v":1900},{"$f":"IF(DI3,Historical!DE3,YEAR(DI5))","v":1900},{"$f":"IF(DJ3,Historical!DF3,YEAR(DJ5))","v":1900},{"$f":"IF(DK3,Historical!DG3,YEAR(DK5))","v":1900},{"$f":"IF(DL3,Historical!DH3,YEAR(DL5))","v":1900},{"$f":"IF(DM3,Historical!DI3,YEAR(DM5))","v":1900},{"$f":"IF(DN3,Historical!DJ3,YEAR(DN5))","v":1900},{"$f":"IF(DO3,Historical!DK3,YEAR(DO5))","v":1900},{"$f":"IF(DP3,Historical!DL3,YEAR(DP5))","v":1900},{"$f":"IF(DQ3,Historical!DM3,YEAR(DQ5))","v":1900},{"$f":"IF(DR3,Historical!DN3,YEAR(DR5))","v":1900},{"$f":"IF(DS3,Historical!DO3,YEAR(DS5))","v":1900},{"$f":"IF(DT3,Historical!DP3,YEAR(DT5))","v":1900},{"$f":"IF(DU3,Historical!DQ3,YEAR(DU5))","v":1900},{"$f":"IF(DV3,Historical!DR3,YEAR(DV5))","v":1900},{"$f":"IF(DW3,Historical!DS3,YEAR(DW5))","v":1900},{"$f":"IF(DX3,Historical!DT3,YEAR(DX5))","v":1900},{"$f":"IF(DY3,Historical!DU3,YEAR(DY5))","v":1900},{"$f":"IF(DZ3,Historical!DV3,YEAR(DZ5))","v":1900},{"$f":"IF(EA3,Historical!DW3,YEAR(EA5))","v":1900},{"$f":"IF(EB3,Historical!DX3,YEAR(EB5))","v":1900},{"$f":"IF(EC3,Historical!DY3,YEAR(EC5))","v":1900},{"$f":"IF(ED3,Historical!DZ3,YEAR(ED5))","v":1900},{"$f":"IF(EE3,Historical!EA3,YEAR(EE5))","v":1900},{"$f":"IF(EF3,Historical!EB3,YEAR(EF5))","v":1900},{"$f":"IF(EG3,Historical!EC3,YEAR(EG5))","v":1900},{"$f":"IF(EH3,Historical!ED3,YEAR(EH5))","v":1900},{"$f":"IF(EI3,Historical!EE3,YEAR(EI5))","v":1900},{"$f":"IF(EJ3,Historical!EF3,YEAR(EJ5))","v":1900},{"$f":"IF(EK3,Historical!EG3,YEAR(EK5))","v":1900},{"$f":"IF(EL3,Historical!EH3,YEAR(EL5))","v":1900},{"$f":"IF(EM3,Historical!EI3,YEAR(EM5))","v":1900},{"$f":"IF(EN3,Historical!EJ3,YEAR(EN5))","v":1900},{"$f":"IF(EO3,Historical!EK3,YEAR(EO5))","v":1900},{"$f":"IF(EP3,Historical!EL3,YEAR(EP5))","v":1900},{"$f":"IF(EQ3,Historical!EM3,YEAR(EQ5))","v":1900},{"$f":"IF(ER3,Historical!EN3,YEAR(ER5))","v":1900},{"$f":"IF(ES3,Historical!EO3,YEAR(ES5))","v":1900},{"$f":"IF(ET3,Historical!EP3,YEAR(ET5))","v":1900},{"$f":"IF(EU3,Historical!EQ3,YEAR(EU5))","v":1900},{"$f":"IF(EV3,Historical!ER3,YEAR(EV5))","v":1900},{"$f":"IF(EW3,Historical!ES3,YEAR(EW5))","v":1900},{"$f":"IF(EX3,Historical!ET3,YEAR(EX5))","v":1900},{"$f":"IF(EY3,Historical!EU3,YEAR(EY5))","v":1900},{"$f":"IF(EZ3,Historical!EV3,YEAR(EZ5))","v":1900},{"$f":"IF(FA3,Historical!EW3,YEAR(FA5))","v":1900},{"$f":"IF(FB3,Historical!EX3,YEAR(FB5))","v":1900},{"$f":"IF(FC3,Historical!EY3,YEAR(FC5))","v":1900},{"$f":"IF(FD3,Historical!EZ3,YEAR(FD5))","v":1900},{"$f":"IF(FE3,Historical!FA3,YEAR(FE5))","v":1900},{"$f":"IF(FF3,Historical!FB3,YEAR(FF5))","v":1900},{"$f":"IF(FG3,Historical!FC3,YEAR(FG5))","v":1900},{"$f":"IF(FH3,Historical!FD3,YEAR(FH5))","v":1900},{"$f":"IF(FI3,Historical!FE3,YEAR(FI5))","v":1900},{"$f":"IF(FJ3,Historical!FF3,YEAR(FJ5))","v":1900},{"$f":"IF(FK3,Historical!FG3,YEAR(FK5))","v":1900},{"$f":"IF(FL3,Historical!FH3,YEAR(FL5))","v":1900},{"$f":"IF(FM3,Historical!FI3,YEAR(FM5))","v":1900},{"$f":"IF(FN3,Historical!FJ3,YEAR(FN5))","v":1900},{"$f":"IF(FO3,Historical!FK3,YEAR(FO5))","v":1900},{"$f":"IF(FP3,Historical!FL3,YEAR(FP5))","v":1900},{"$f":"IF(FQ3,Historical!FM3,YEAR(FQ5))","v":1900},{"$f":"IF(FR3,Historical!FN3,YEAR(FR5))","v":1900},{"$f":"IF(FS3,Historical!FO3,YEAR(FS5))","v":1900},{"$f":"IF(FT3,Historical!FP3,YEAR(FT5))","v":1900},{"$f":"IF(FU3,Historical!FQ3,YEAR(FU5))","v":1900},{"$f":"IF(FV3,Historical!FR3,YEAR(FV5))","v":1900},{"$f":"IF(FW3,Historical!FS3,YEAR(FW5))","v":1900},{"$f":"IF(FX3,Historical!FT3,YEAR(FX5))","v":1900},{"$f":"IF(FY3,Historical!FU3,YEAR(FY5))","v":1900},{"$f":"IF(FZ3,Historical!FV3,YEAR(FZ5))","v":1900},{"$f":"IF(GA3,Historical!FW3,YEAR(GA5))","v":1900},{"$f":"IF(GB3,Historical!FX3,YEAR(GB5))","v":1900},{"$f":"IF(GC3,Historical!FY3,YEAR(GC5))","v":1900},{"$f":"IF(GD3,Historical!FZ3,YEAR(GD5))","v":1900},{"$f":"IF(GE3,Historical!GA3,YEAR(GE5))","v":1900},{"$f":"IF(GF3,Historical!GB3,YEAR(GF5))","v":1900},{"$f":"IF(GG3,Historical!GC3,YEAR(GG5))","v":1900},{"$f":"IF(GH3,Historical!GD3,YEAR(GH5))","v":1900},{"$f":"IF(GI3,Historical!GE3,YEAR(GI5))","v":1900},{"$f":"IF(GJ3,Historical!GF3,YEAR(GJ5))","v":1900},{"$f":"IF(GK3,Historical!GG3,YEAR(GK5))","v":1900},{"$f":"IF(GL3,Historical!GH3,YEAR(GL5))","v":1900},{"$f":"IF(GM3,Historical!GI3,YEAR(GM5))","v":1900},{"$f":"IF(GN3,Historical!GJ3,YEAR(GN5))","v":1900},{"$f":"IF(GO3,Historical!GK3,YEAR(GO5))","v":1900},{"$f":"IF(GP3,Historical!GL3,YEAR(GP5))","v":1900},{"$f":"IF(GQ3,Historical!GM3,YEAR(GQ5))","v":1900},{"$f":"IF(GR3,Historical!GN3,YEAR(GR5))","v":1900},{"$f":"IF(GS3,Historical!GO3,YEAR(GS5))","v":1900},{"$f":"IF(GT3,Historical!GP3,YEAR(GT5))","v":1900},{"$f":"IF(GU3,Historical!GQ3,YEAR(GU5))","v":1900},{"$f":"IF(GV3,Historical!GR3,YEAR(GV5))","v":1900},{"$f":"IF(GW3,Historical!GS3,YEAR(GW5))","v":1900},{"$f":"IF(GX3,Historical!GT3,YEAR(GX5))","v":1900},{"$f":"IF(GY3,Historical!GU3,YEAR(GY5))","v":1900},{"$f":"IF(GZ3,Historical!GV3,YEAR(GZ5))","v":1900},{"$f":"IF(HA3,Historical!GW3,YEAR(HA5))","v":1900},{"$f":"IF(HB3,Historical!GX3,YEAR(HB5))","v":1900},{"$f":"IF(HC3,Historical!GY3,YEAR(HC5))","v":1900},{"$f":"IF(HD3,Historical!GZ3,YEAR(HD5))","v":1900},{"$f":"IF(HE3,Historical!HA3,YEAR(HE5))","v":1900},{"$f":"IF(HF3,Historical!HB3,YEAR(HF5))","v":1900},{"$f":"IF(HG3,Historical!HC3,YEAR(HG5))","v":1900},{"$f":"IF(HH3,Historical!HD3,YEAR(HH5))","v":1900},{"$f":"IF(HI3,Historical!HE3,YEAR(HI5))","v":1900},{"$f":"IF(HJ3,Historical!HF3,YEAR(HJ5))","v":1900},{"$f":"IF(HK3,Historical!HG3,YEAR(HK5))","v":1900},{"$f":"IF(HL3,Historical!HH3,YEAR(HL5))","v":1900},{"$f":"IF(HM3,Historical!HI3,YEAR(HM5))","v":1900},{"$f":"IF(HN3,Historical!HJ3,YEAR(HN5))","v":1900},{"$f":"IF(HO3,Historical!HK3,YEAR(HO5))","v":1900},{"$f":"IF(HP3,Historical!HL3,YEAR(HP5))","v":1900},{"$f":"IF(HQ3,Historical!HM3,YEAR(HQ5))","v":1900},{"$f":"IF(HR3,Historical!HN3,YEAR(HR5))","v":1900},{"$f":"IF(HS3,Historical!HO3,YEAR(HS5))","v":1900},{"$f":"IF(HT3,Historical!HP3,YEAR(HT5))","v":1900},{"$f":"IF(HU3,Historical!HQ3,YEAR(HU5))","v":1900},{"$f":"IF(HV3,Historical!HR3,YEAR(HV5))","v":1900},{"$f":"IF(HW3,Historical!HS3,YEAR(HW5))","v":1900},{"$f":"IF(HX3,Historical!HT3,YEAR(HX5))","v":1900},{"$f":"IF(HY3,Historical!HU3,YEAR(HY5))","v":1900},{"$f":"IF(HZ3,Historical!HV3,YEAR(HZ5))","v":1900},{"$f":"IF(IA3,Historical!HW3,YEAR(IA5))","v":1900},{"$f":"IF(IB3,Historical!HX3,YEAR(IB5))","v":1900},{"$f":"IF(IC3,Historical!HY3,YEAR(IC5))","v":1900},{"$f":"IF(ID3,Historical!HZ3,YEAR(ID5))","v":1900},{"$f":"IF(IE3,Historical!IA3,YEAR(IE5))","v":1900},{"$f":"IF(IF3,Historical!IB3,YEAR(IF5))","v":1900},{"$f":"IF(IG3,Historical!IC3,YEAR(IG5))","v":1900},{"$f":"IF(IH3,Historical!ID3,YEAR(IH5))","v":1900},{"$f":"IF(II3,Historical!IE3,YEAR(II5))","v":1900},{"$f":"IF(IJ3,Historical!IF3,YEAR(IJ5))","v":1900},{"$f":"IF(IK3,Historical!IG3,YEAR(IK5))","v":1900},{"$f":"IF(IL3,Historical!IH3,YEAR(IL5))","v":1900},{"$f":"IF(IM3,Historical!II3,YEAR(IM5))","v":1900},{"$f":"IF(IN3,Historical!IJ3,YEAR(IN5))","v":1900},{"$f":"IF(IO3,Historical!IK3,YEAR(IO5))","v":1900},{"$f":"IF(IP3,Historical!IL3,YEAR(IP5))","v":1900},{"$f":"IF(IQ3,Historical!IM3,YEAR(IQ5))","v":1900},{"$f":"IF(IR3,Historical!IN3,YEAR(IR5))","v":1900},{"$f":"IF(IS3,Historical!IO3,YEAR(IS5))","v":1900}]
[null,null,null,"Fiscal Year Month End",null,null,{"$f":"'Model Parameters'!G8","v":3},null,{"$f":"AND(NOT(I3),MONTH(I5)=$G$7)*1","v":0},{"$f":"AND(NOT(J3),MONTH(J5)=$G$7)*1","v":0},{"$f":"AND(NOT(K3),MONTH(K5)=$G$7)*1","v":0},{"$f":"AND(NOT(L3),MONTH(L5)=$G$7)*1","v":0},{"$f":"AND(NOT(M3),MONTH(M5)=$G$7)*1","v":0},{"$f":"AND(NOT(N3),MONTH(N5)=$G$7)*1","v":0},{"$f":"AND(NOT(O3),MONTH(O5)=$G$7)*1","v":0},{"$f":"AND(NOT(P3),MONTH(P5)=$G$7)*1","v":0},{"$f":"AND(NOT(Q3),MONTH(Q5)=$G$7)*1","v":0},{"$f":"AND(NOT(R3),MONTH(R5)=$G$7)*1","v":0},{"$f":"AND(NOT(S3),MONTH(S5)=$G$7)*1","v":0},{"$f":"AND(NOT(T3),MONTH(T5)=$G$7)*1","v":0},{"$f":"AND(NOT(U3),MONTH(U5)=$G$7)*1","v":0},{"$f":"AND(NOT(V3),MONTH(V5)=$G$7)*1","v":0},{"$f":"AND(NOT(W3),MONTH(W5)=$G$7)*1","v":0},{"$f":"AND(NOT(X3),MONTH(X5)=$G$7)*1","v":0},{"$f":"AND(NOT(Y3),MONTH(Y5)=$G$7)*1","v":0},{"$f":"AND(NOT(Z3),MONTH(Z5)=$G$7)*1","v":0},{"$f":"AND(NOT(AA3),MONTH(AA5)=$G$7)*1","v":0},{"$f":"AND(NOT(AB3),MONTH(AB5)=$G$7)*1","v":0},{"$f":"AND(NOT(AC3),MONTH(AC5)=$G$7)*1","v":0},{"$f":"AND(NOT(AD3),MONTH(AD5)=$G$7)*1","v":0},{"$f":"AND(NOT(AE3),MONTH(AE5)=$G$7)*1","v":0},{"$f":"AND(NOT(AF3),MONTH(AF5)=$G$7)*1","v":0},{"$f":"AND(NOT(AG3),MONTH(AG5)=$G$7)*1","v":0},{"$f":"AND(NOT(AH3),MONTH(AH5)=$G$7)*1","v":0},{"$f":"AND(NOT(AI3),MONTH(AI5)=$G$7)*1","v":0},{"$f":"AND(NOT(AJ3),MONTH(AJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(AK3),MONTH(AK5)=$G$7)*1","v":0},{"$f":"AND(NOT(AL3),MONTH(AL5)=$G$7)*1","v":0},{"$f":"AND(NOT(AM3),MONTH(AM5)=$G$7)*1","v":0},{"$f":"AND(NOT(AN3),MONTH(AN5)=$G$7)*1","v":0},{"$f":"AND(NOT(AO3),MONTH(AO5)=$G$7)*1","v":0},{"$f":"AND(NOT(AP3),MONTH(AP5)=$G$7)*1","v":0},{"$f":"AND(NOT(AQ3),MONTH(AQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(AR3),MONTH(AR5)=$G$7)*1","v":0},{"$f":"AND(NOT(AS3),MONTH(AS5)=$G$7)*1","v":0},{"$f":"AND(NOT(AT3),MONTH(AT5)=$G$7)*1","v":0},{"$f":"AND(NOT(AU3),MONTH(AU5)=$G$7)*1","v":0},{"$f":"AND(NOT(AV3),MONTH(AV5)=$G$7)*1","v":0},{"$f":"AND(NOT(AW3),MONTH(AW5)=$G$7)*1","v":0},{"$f":"AND(NOT(AX3),MONTH(AX5)=$G$7)*1","v":0},{"$f":"AND(NOT(AY3),MONTH(AY5)=$G$7)*1","v":0},{"$f":"AND(NOT(AZ3),MONTH(AZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(BA3),MONTH(BA5)=$G$7)*1","v":0},{"$f":"AND(NOT(BB3),MONTH(BB5)=$G$7)*1","v":0},{"$f":"AND(NOT(BC3),MONTH(BC5)=$G$7)*1","v":0},{"$f":"AND(NOT(BD3),MONTH(BD5)=$G$7)*1","v":0},{"$f":"AND(NOT(BE3),MONTH(BE5)=$G$7)*1","v":0},{"$f":"AND(NOT(BF3),MONTH(BF5)=$G$7)*1","v":0},{"$f":"AND(NOT(BG3),MONTH(BG5)=$G$7)*1","v":0},{"$f":"AND(NOT(BH3),MONTH(BH5)=$G$7)*1","v":0},{"$f":"AND(NOT(BI3),MONTH(BI5)=$G$7)*1","v":0},{"$f":"AND(NOT(BJ3),MONTH(BJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(BK3),MONTH(BK5)=$G$7)*1","v":0},{"$f":"AND(NOT(BL3),MONTH(BL5)=$G$7)*1","v":0},{"$f":"AND(NOT(BM3),MONTH(BM5)=$G$7)*1","v":0},{"$f":"AND(NOT(BN3),MONTH(BN5)=$G$7)*1","v":0},{"$f":"AND(NOT(BO3),MONTH(BO5)=$G$7)*1","v":0},{"$f":"AND(NOT(BP3),MONTH(BP5)=$G$7)*1","v":0},{"$f":"AND(NOT(BQ3),MONTH(BQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(BR3),MONTH(BR5)=$G$7)*1","v":0},{"$f":"AND(NOT(BS3),MONTH(BS5)=$G$7)*1","v":0},{"$f":"AND(NOT(BT3),MONTH(BT5)=$G$7)*1","v":0},{"$f":"AND(NOT(BU3),MONTH(BU5)=$G$7)*1","v":0},{"$f":"AND(NOT(BV3),MONTH(BV5)=$G$7)*1","v":0},{"$f":"AND(NOT(BW3),MONTH(BW5)=$G$7)*1","v":0},{"$f":"AND(NOT(BX3),MONTH(BX5)=$G$7)*1","v":0},{"$f":"AND(NOT(BY3),MONTH(BY5)=$G$7)*1","v":0},{"$f":"AND(NOT(BZ3),MONTH(BZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(CA3),MONTH(CA5)=$G$7)*1","v":0},{"$f":"AND(NOT(CB3),MONTH(CB5)=$G$7)*1","v":0},{"$f":"AND(NOT(CC3),MONTH(CC5)=$G$7)*1","v":0},{"$f":"AND(NOT(CD3),MONTH(CD5)=$G$7)*1","v":0},{"$f":"AND(NOT(CE3),MONTH(CE5)=$G$7)*1","v":0},{"$f":"AND(NOT(CF3),MONTH(CF5)=$G$7)*1","v":0},{"$f":"AND(NOT(CG3),MONTH(CG5)=$G$7)*1","v":0},{"$f":"AND(NOT(CH3),MONTH(CH5)=$G$7)*1","v":0},{"$f":"AND(NOT(CI3),MONTH(CI5)=$G$7)*1","v":0},{"$f":"AND(NOT(CJ3),MONTH(CJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(CK3),MONTH(CK5)=$G$7)*1","v":0},{"$f":"AND(NOT(CL3),MONTH(CL5)=$G$7)*1","v":0},{"$f":"AND(NOT(CM3),MONTH(CM5)=$G$7)*1","v":0},{"$f":"AND(NOT(CN3),MONTH(CN5)=$G$7)*1","v":0},{"$f":"AND(NOT(CO3),MONTH(CO5)=$G$7)*1","v":0},{"$f":"AND(NOT(CP3),MONTH(CP5)=$G$7)*1","v":0},{"$f":"AND(NOT(CQ3),MONTH(CQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(CR3),MONTH(CR5)=$G$7)*1","v":0},{"$f":"AND(NOT(CS3),MONTH(CS5)=$G$7)*1","v":0},{"$f":"AND(NOT(CT3),MONTH(CT5)=$G$7)*1","v":0},{"$f":"AND(NOT(CU3),MONTH(CU5)=$G$7)*1","v":0},{"$f":"AND(NOT(CV3),MONTH(CV5)=$G$7)*1","v":0},{"$f":"AND(NOT(CW3),MONTH(CW5)=$G$7)*1","v":0},{"$f":"AND(NOT(CX3),MONTH(CX5)=$G$7)*1","v":0},{"$f":"AND(NOT(CY3),MONTH(CY5)=$G$7)*1","v":0},{"$f":"AND(NOT(CZ3),MONTH(CZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(DA3),MONTH(DA5)=$G$7)*1","v":0},{"$f":"AND(NOT(DB3),MONTH(DB5)=$G$7)*1","v":0},{"$f":"AND(NOT(DC3),MONTH(DC5)=$G$7)*1","v":0},{"$f":"AND(NOT(DD3),MONTH(DD5)=$G$7)*1","v":0},{"$f":"AND(NOT(DE3),MONTH(DE5)=$G$7)*1","v":0},{"$f":"AND(NOT(DF3),MONTH(DF5)=$G$7)*1","v":0},{"$f":"AND(NOT(DG3),MONTH(DG5)=$G$7)*1","v":0},{"$f":"AND(NOT(DH3),MONTH(DH5)=$G$7)*1","v":0},{"$f":"AND(NOT(DI3),MONTH(DI5)=$G$7)*1","v":0},{"$f":"AND(NOT(DJ3),MONTH(DJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(DK3),MONTH(DK5)=$G$7)*1","v":0},{"$f":"AND(NOT(DL3),MONTH(DL5)=$G$7)*1","v":0},{"$f":"AND(NOT(DM3),MONTH(DM5)=$G$7)*1","v":0},{"$f":"AND(NOT(DN3),MONTH(DN5)=$G$7)*1","v":0},{"$f":"AND(NOT(DO3),MONTH(DO5)=$G$7)*1","v":0},{"$f":"AND(NOT(DP3),MONTH(DP5)=$G$7)*1","v":0},{"$f":"AND(NOT(DQ3),MONTH(DQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(DR3),MONTH(DR5)=$G$7)*1","v":0},{"$f":"AND(NOT(DS3),MONTH(DS5)=$G$7)*1","v":0},{"$f":"AND(NOT(DT3),MONTH(DT5)=$G$7)*1","v":0},{"$f":"AND(NOT(DU3),MONTH(DU5)=$G$7)*1","v":0},{"$f":"AND(NOT(DV3),MONTH(DV5)=$G$7)*1","v":0},{"$f":"AND(NOT(DW3),MONTH(DW5)=$G$7)*1","v":0},{"$f":"AND(NOT(DX3),MONTH(DX5)=$G$7)*1","v":0},{"$f":"AND(NOT(DY3),MONTH(DY5)=$G$7)*1","v":0},{"$f":"AND(NOT(DZ3),MONTH(DZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(EA3),MONTH(EA5)=$G$7)*1","v":0},{"$f":"AND(NOT(EB3),MONTH(EB5)=$G$7)*1","v":0},{"$f":"AND(NOT(EC3),MONTH(EC5)=$G$7)*1","v":0},{"$f":"AND(NOT(ED3),MONTH(ED5)=$G$7)*1","v":0},{"$f":"AND(NOT(EE3),MONTH(EE5)=$G$7)*1","v":0},{"$f":"AND(NOT(EF3),MONTH(EF5)=$G$7)*1","v":0},{"$f":"AND(NOT(EG3),MONTH(EG5)=$G$7)*1","v":0},{"$f":"AND(NOT(EH3),MONTH(EH5)=$G$7)*1","v":0},{"$f":"AND(NOT(EI3),MONTH(EI5)=$G$7)*1","v":0},{"$f":"AND(NOT(EJ3),MONTH(EJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(EK3),MONTH(EK5)=$G$7)*1","v":0},{"$f":"AND(NOT(EL3),MONTH(EL5)=$G$7)*1","v":0},{"$f":"AND(NOT(EM3),MONTH(EM5)=$G$7)*1","v":0},{"$f":"AND(NOT(EN3),MONTH(EN5)=$G$7)*1","v":0},{"$f":"AND(NOT(EO3),MONTH(EO5)=$G$7)*1","v":0},{"$f":"AND(NOT(EP3),MONTH(EP5)=$G$7)*1","v":0},{"$f":"AND(NOT(EQ3),MONTH(EQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(ER3),MONTH(ER5)=$G$7)*1","v":0},{"$f":"AND(NOT(ES3),MONTH(ES5)=$G$7)*1","v":0},{"$f":"AND(NOT(ET3),MONTH(ET5)=$G$7)*1","v":0},{"$f":"AND(NOT(EU3),MONTH(EU5)=$G$7)*1","v":0},{"$f":"AND(NOT(EV3),MONTH(EV5)=$G$7)*1","v":0},{"$f":"AND(NOT(EW3),MONTH(EW5)=$G$7)*1","v":0},{"$f":"AND(NOT(EX3),MONTH(EX5)=$G$7)*1","v":0},{"$f":"AND(NOT(EY3),MONTH(EY5)=$G$7)*1","v":0},{"$f":"AND(NOT(EZ3),MONTH(EZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(FA3),MONTH(FA5)=$G$7)*1","v":0},{"$f":"AND(NOT(FB3),MONTH(FB5)=$G$7)*1","v":0},{"$f":"AND(NOT(FC3),MONTH(FC5)=$G$7)*1","v":0},{"$f":"AND(NOT(FD3),MONTH(FD5)=$G$7)*1","v":0},{"$f":"AND(NOT(FE3),MONTH(FE5)=$G$7)*1","v":0},{"$f":"AND(NOT(FF3),MONTH(FF5)=$G$7)*1","v":0},{"$f":"AND(NOT(FG3),MONTH(FG5)=$G$7)*1","v":0},{"$f":"AND(NOT(FH3),MONTH(FH5)=$G$7)*1","v":0},{"$f":"AND(NOT(FI3),MONTH(FI5)=$G$7)*1","v":0},{"$f":"AND(NOT(FJ3),MONTH(FJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(FK3),MONTH(FK5)=$G$7)*1","v":0},{"$f":"AND(NOT(FL3),MONTH(FL5)=$G$7)*1","v":0},{"$f":"AND(NOT(FM3),MONTH(FM5)=$G$7)*1","v":0},{"$f":"AND(NOT(FN3),MONTH(FN5)=$G$7)*1","v":0},{"$f":"AND(NOT(FO3),MONTH(FO5)=$G$7)*1","v":0},{"$f":"AND(NOT(FP3),MONTH(FP5)=$G$7)*1","v":0},{"$f":"AND(NOT(FQ3),MONTH(FQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(FR3),MONTH(FR5)=$G$7)*1","v":0},{"$f":"AND(NOT(FS3),MONTH(FS5)=$G$7)*1","v":0},{"$f":"AND(NOT(FT3),MONTH(FT5)=$G$7)*1","v":0},{"$f":"AND(NOT(FU3),MONTH(FU5)=$G$7)*1","v":0},{"$f":"AND(NOT(FV3),MONTH(FV5)=$G$7)*1","v":0},{"$f":"AND(NOT(FW3),MONTH(FW5)=$G$7)*1","v":0},{"$f":"AND(NOT(FX3),MONTH(FX5)=$G$7)*1","v":0},{"$f":"AND(NOT(FY3),MONTH(FY5)=$G$7)*1","v":0},{"$f":"AND(NOT(FZ3),MONTH(FZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(GA3),MONTH(GA5)=$G$7)*1","v":0},{"$f":"AND(NOT(GB3),MONTH(GB5)=$G$7)*1","v":0},{"$f":"AND(NOT(GC3),MONTH(GC5)=$G$7)*1","v":0},{"$f":"AND(NOT(GD3),MONTH(GD5)=$G$7)*1","v":0},{"$f":"AND(NOT(GE3),MONTH(GE5)=$G$7)*1","v":0},{"$f":"AND(NOT(GF3),MONTH(GF5)=$G$7)*1","v":0},{"$f":"AND(NOT(GG3),MONTH(GG5)=$G$7)*1","v":0},{"$f":"AND(NOT(GH3),MONTH(GH5)=$G$7)*1","v":0},{"$f":"AND(NOT(GI3),MONTH(GI5)=$G$7)*1","v":0},{"$f":"AND(NOT(GJ3),MONTH(GJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(GK3),MONTH(GK5)=$G$7)*1","v":0},{"$f":"AND(NOT(GL3),MONTH(GL5)=$G$7)*1","v":0},{"$f":"AND(NOT(GM3),MONTH(GM5)=$G$7)*1","v":0},{"$f":"AND(NOT(GN3),MONTH(GN5)=$G$7)*1","v":0},{"$f":"AND(NOT(GO3),MONTH(GO5)=$G$7)*1","v":0},{"$f":"AND(NOT(GP3),MONTH(GP5)=$G$7)*1","v":0},{"$f":"AND(NOT(GQ3),MONTH(GQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(GR3),MONTH(GR5)=$G$7)*1","v":0},{"$f":"AND(NOT(GS3),MONTH(GS5)=$G$7)*1","v":0},{"$f":"AND(NOT(GT3),MONTH(GT5)=$G$7)*1","v":0},{"$f":"AND(NOT(GU3),MONTH(GU5)=$G$7)*1","v":0},{"$f":"AND(NOT(GV3),MONTH(GV5)=$G$7)*1","v":0},{"$f":"AND(NOT(GW3),MONTH(GW5)=$G$7)*1","v":0},{"$f":"AND(NOT(GX3),MONTH(GX5)=$G$7)*1","v":0},{"$f":"AND(NOT(GY3),MONTH(GY5)=$G$7)*1","v":0},{"$f":"AND(NOT(GZ3),MONTH(GZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(HA3),MONTH(HA5)=$G$7)*1","v":0},{"$f":"AND(NOT(HB3),MONTH(HB5)=$G$7)*1","v":0},{"$f":"AND(NOT(HC3),MONTH(HC5)=$G$7)*1","v":0},{"$f":"AND(NOT(HD3),MONTH(HD5)=$G$7)*1","v":0},{"$f":"AND(NOT(HE3),MONTH(HE5)=$G$7)*1","v":0},{"$f":"AND(NOT(HF3),MONTH(HF5)=$G$7)*1","v":0},{"$f":"AND(NOT(HG3),MONTH(HG5)=$G$7)*1","v":0},{"$f":"AND(NOT(HH3),MONTH(HH5)=$G$7)*1","v":0},{"$f":"AND(NOT(HI3),MONTH(HI5)=$G$7)*1","v":0},{"$f":"AND(NOT(HJ3),MONTH(HJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(HK3),MONTH(HK5)=$G$7)*1","v":0},{"$f":"AND(NOT(HL3),MONTH(HL5)=$G$7)*1","v":0},{"$f":"AND(NOT(HM3),MONTH(HM5)=$G$7)*1","v":0},{"$f":"AND(NOT(HN3),MONTH(HN5)=$G$7)*1","v":0},{"$f":"AND(NOT(HO3),MONTH(HO5)=$G$7)*1","v":0},{"$f":"AND(NOT(HP3),MONTH(HP5)=$G$7)*1","v":0},{"$f":"AND(NOT(HQ3),MONTH(HQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(HR3),MONTH(HR5)=$G$7)*1","v":0},{"$f":"AND(NOT(HS3),MONTH(HS5)=$G$7)*1","v":0},{"$f":"AND(NOT(HT3),MONTH(HT5)=$G$7)*1","v":0},{"$f":"AND(NOT(HU3),MONTH(HU5)=$G$7)*1","v":0},{"$f":"AND(NOT(HV3),MONTH(HV5)=$G$7)*1","v":0},{"$f":"AND(NOT(HW3),MONTH(HW5)=$G$7)*1","v":0},{"$f":"AND(NOT(HX3),MONTH(HX5)=$G$7)*1","v":0},{"$f":"AND(NOT(HY3),MONTH(HY5)=$G$7)*1","v":0},{"$f":"AND(NOT(HZ3),MONTH(HZ5)=$G$7)*1","v":0},{"$f":"AND(NOT(IA3),MONTH(IA5)=$G$7)*1","v":0},{"$f":"AND(NOT(IB3),MONTH(IB5)=$G$7)*1","v":0},{"$f":"AND(NOT(IC3),MONTH(IC5)=$G$7)*1","v":0},{"$f":"AND(NOT(ID3),MONTH(ID5)=$G$7)*1","v":0},{"$f":"AND(NOT(IE3),MONTH(IE5)=$G$7)*1","v":0},{"$f":"AND(NOT(IF3),MONTH(IF5)=$G$7)*1","v":0},{"$f":"AND(NOT(IG3),MONTH(IG5)=$G$7)*1","v":0},{"$f":"AND(NOT(IH3),MONTH(IH5)=$G$7)*1","v":0},{"$f":"AND(NOT(II3),MONTH(II5)=$G$7)*1","v":0},{"$f":"AND(NOT(IJ3),MONTH(IJ5)=$G$7)*1","v":0},{"$f":"AND(NOT(IK3),MONTH(IK5)=$G$7)*1","v":0},{"$f":"AND(NOT(IL3),MONTH(IL5)=$G$7)*1","v":0},{"$f":"AND(NOT(IM3),MONTH(IM5)=$G$7)*1","v":0},{"$f":"AND(NOT(IN3),MONTH(IN5)=$G$7)*1","v":0},{"$f":"AND(NOT(IO3),MONTH(IO5)=$G$7)*1","v":0},{"$f":"AND(NOT(IP3),MONTH(IP5)=$G$7)*1","v":0},{"$f":"AND(NOT(IQ3),MONTH(IQ5)=$G$7)*1","v":0},{"$f":"AND(NOT(IR3),MONTH(IR5)=$G$7)*1","v":0},{"$f":"AND(NOT(IS3),MONTH(IS5)=$G$7)*1","v":0}]
[null,null,null,"Fiscal Year",null,null,null,null,{"$f":"IF(I3,I6,G8+I7)","v":0},{"$f":"IF(J3,J6,I8+J7)","v":0},{"$f":"IF(K3,K6,J8+K7)","v":0},{"$f":"IF(L3,L6,K8+L7)","v":0},{"$f":"IF(M3,M6,L8+M7)","v":0},{"$f":"IF(N3,N6,M8+N7)","v":0},{"$f":"IF(O3,O6,N8+O7)","v":0},{"$f":"IF(P3,P6,O8+P7)","v":0},{"$f":"IF(Q3,Q6,P8+Q7)","v":0},{"$f":"IF(R3,R6,Q8+R7)","v":0},{"$f":"IF(S3,S6,R8+S7)","v":0},{"$f":"IF(T3,T6,S8+T7)","v":0},{"$f":"IF(U3,U6,T8+U7)","v":0},{"$f":"IF(V3,V6,U8+V7)","v":0},{"$f":"IF(W3,W6,V8+W7)","v":0},{"$f":"IF(X3,X6,W8+X7)","v":0},{"$f":"IF(Y3,Y6,X8+Y7)","v":0},{"$f":"IF(Z3,Z6,Y8+Z7)","v":0},{"$f":"IF(AA3,AA6,Z8+AA7)","v":0},{"$f":"IF(AB3,AB6,AA8+AB7)","v":0},{"$f":"IF(AC3,AC6,AB8+AC7)","v":0},{"$f":"IF(AD3,AD6,AC8+AD7)","v":0},{"$f":"IF(AE3,AE6,AD8+AE7)","v":0},{"$f":"IF(AF3,AF6,AE8+AF7)","v":0},{"$f":"IF(AG3,AG6,AF8+AG7)","v":0},{"$f":"IF(AH3,AH6,AG8+AH7)","v":0},{"$f":"IF(AI3,AI6,AH8+AI7)","v":0},{"$f":"IF(AJ3,AJ6,AI8+AJ7)","v":0},{"$f":"IF(AK3,AK6,AJ8+AK7)","v":0},{"$f":"IF(AL3,AL6,AK8+AL7)","v":0},{"$f":"IF(AM3,AM6,AL8+AM7)","v":0},{"$f":"IF(AN3,AN6,AM8+AN7)","v":0},{"$f":"IF(AO3,AO6,AN8+AO7)","v":0},{"$f":"IF(AP3,AP6,AO8+AP7)","v":0},{"$f":"IF(AQ3,AQ6,AP8+AQ7)","v":0},{"$f":"IF(AR3,AR6,AQ8+AR7)","v":0},{"$f":"IF(AS3,AS6,AR8+AS7)","v":0},{"$f":"IF(AT3,AT6,AS8+AT7)","v":0},{"$f":"IF(AU3,AU6,AT8+AU7)","v":0},{"$f":"IF(AV3,AV6,AU8+AV7)","v":0},{"$f":"IF(AW3,AW6,AV8+AW7)","v":0},{"$f":"IF(AX3,AX6,AW8+AX7)","v":0},{"$f":"IF(AY3,AY6,AX8+AY7)","v":0},{"$f":"IF(AZ3,AZ6,AY8+AZ7)","v":0},{"$f":"IF(BA3,BA6,AZ8+BA7)","v":0},{"$f":"IF(BB3,BB6,BA8+BB7)","v":0},{"$f":"IF(BC3,BC6,BB8+BC7)","v":0},{"$f":"IF(BD3,BD6,BC8+BD7)","v":0},{"$f":"IF(BE3,BE6,BD8+BE7)","v":0},{"$f":"IF(BF3,BF6,BE8+BF7)","v":0},{"$f":"IF(BG3,BG6,BF8+BG7)","v":0},{"$f":"IF(BH3,BH6,BG8+BH7)","v":0},{"$f":"IF(BI3,BI6,BH8+BI7)","v":0},{"$f":"IF(BJ3,BJ6,BI8+BJ7)","v":0},{"$f":"IF(BK3,BK6,BJ8+BK7)","v":0},{"$f":"IF(BL3,BL6,BK8+BL7)","v":0},{"$f":"IF(BM3,BM6,BL8+BM7)","v":0},{"$f":"IF(BN3,BN6,BM8+BN7)","v":0},{"$f":"IF(BO3,BO6,BN8+BO7)","v":0},{"$f":"IF(BP3,BP6,BO8+BP7)","v":0},{"$f":"IF(BQ3,BQ6,BP8+BQ7)","v":0},{"$f":"IF(BR3,BR6,BQ8+BR7)","v":0},{"$f":"IF(BS3,BS6,BR8+BS7)","v":0},{"$f":"IF(BT3,BT6,BS8+BT7)","v":0},{"$f":"IF(BU3,BU6,BT8+BU7)","v":0},{"$f":"IF(BV3,BV6,BU8+BV7)","v":0},{"$f":"IF(BW3,BW6,BV8+BW7)","v":0},{"$f":"IF(BX3,BX6,BW8+BX7)","v":0},{"$f":"IF(BY3,BY6,BX8+BY7)","v":0},{"$f":"IF(BZ3,BZ6,BY8+BZ7)","v":0},{"$f":"IF(CA3,CA6,BZ8+CA7)","v":0},{"$f":"IF(CB3,CB6,CA8+CB7)","v":0},{"$f":"IF(CC3,CC6,CB8+CC7)","v":0},{"$f":"IF(CD3,CD6,CC8+CD7)","v":0},{"$f":"IF(CE3,CE6,CD8+CE7)","v":0},{"$f":"IF(CF3,CF6,CE8+CF7)","v":0},{"$f":"IF(CG3,CG6,CF8+CG7)","v":0},{"$f":"IF(CH3,CH6,CG8+CH7)","v":0},{"$f":"IF(CI3,CI6,CH8+CI7)","v":0},{"$f":"IF(CJ3,CJ6,CI8+CJ7)","v":0},{"$f":"IF(CK3,CK6,CJ8+CK7)","v":0},{"$f":"IF(CL3,CL6,CK8+CL7)","v":0},{"$f":"IF(CM3,CM6,CL8+CM7)","v":0},{"$f":"IF(CN3,CN6,CM8+CN7)","v":0},{"$f":"IF(CO3,CO6,CN8+CO7)","v":0},{"$f":"IF(CP3,CP6,CO8+CP7)","v":0},{"$f":"IF(CQ3,CQ6,CP8+CQ7)","v":0},{"$f":"IF(CR3,CR6,CQ8+CR7)","v":0},{"$f":"IF(CS3,CS6,CR8+CS7)","v":0},{"$f":"IF(CT3,CT6,CS8+CT7)","v":0},{"$f":"IF(CU3,CU6,CT8+CU7)","v":0},{"$f":"IF(CV3,CV6,CU8+CV7)","v":0},{"$f":"IF(CW3,CW6,CV8+CW7)","v":0},{"$f":"IF(CX3,CX6,CW8+CX7)","v":0},{"$f":"IF(CY3,CY6,CX8+CY7)","v":0},{"$f":"IF(CZ3,CZ6,CY8+CZ7)","v":0},{"$f":"IF(DA3,DA6,CZ8+DA7)","v":0},{"$f":"IF(DB3,DB6,DA8+DB7)","v":0},{"$f":"IF(DC3,DC6,DB8+DC7)","v":0},{"$f":"IF(DD3,DD6,DC8+DD7)","v":0},{"$f":"IF(DE3,DE6,DD8+DE7)","v":0},{"$f":"IF(DF3,DF6,DE8+DF7)","v":0},{"$f":"IF(DG3,DG6,DF8+DG7)","v":0},{"$f":"IF(DH3,DH6,DG8+DH7)","v":0},{"$f":"IF(DI3,DI6,DH8+DI7)","v":0},{"$f":"IF(DJ3,DJ6,DI8+DJ7)","v":0},{"$f":"IF(DK3,DK6,DJ8+DK7)","v":0},{"$f":"IF(DL3,DL6,DK8+DL7)","v":0},{"$f":"IF(DM3,DM6,DL8+DM7)","v":0},{"$f":"IF(DN3,DN6,DM8+DN7)","v":0},{"$f":"IF(DO3,DO6,DN8+DO7)","v":0},{"$f":"IF(DP3,DP6,DO8+DP7)","v":0},{"$f":"IF(DQ3,DQ6,DP8+DQ7)","v":0},{"$f":"IF(DR3,DR6,DQ8+DR7)","v":0},{"$f":"IF(DS3,DS6,DR8+DS7)","v":0},{"$f":"IF(DT3,DT6,DS8+DT7)","v":0},{"$f":"IF(DU3,DU6,DT8+DU7)","v":0},{"$f":"IF(DV3,DV6,DU8+DV7)","v":0},{"$f":"IF(DW3,DW6,DV8+DW7)","v":0},{"$f":"IF(DX3,DX6,DW8+DX7)","v":0},{"$f":"IF(DY3,DY6,DX8+DY7)","v":0},{"$f":"IF(DZ3,DZ6,DY8+DZ7)","v":0},{"$f":"IF(EA3,EA6,DZ8+EA7)","v":0},{"$f":"IF(EB3,EB6,EA8+EB7)","v":0},{"$f":"IF(EC3,EC6,EB8+EC7)","v":0},{"$f":"IF(ED3,ED6,EC8+ED7)","v":0},{"$f":"IF(EE3,EE6,ED8+EE7)","v":0},{"$f":"IF(EF3,EF6,EE8+EF7)","v":0},{"$f":"IF(EG3,EG6,EF8+EG7)","v":0},{"$f":"IF(EH3,EH6,EG8+EH7)","v":0},{"$f":"IF(EI3,EI6,EH8+EI7)","v":0},{"$f":"IF(EJ3,EJ6,EI8+EJ7)","v":0},{"$f":"IF(EK3,EK6,EJ8+EK7)","v":0},{"$f":"IF(EL3,EL6,EK8+EL7)","v":0},{"$f":"IF(EM3,EM6,EL8+EM7)","v":0},{"$f":"IF(EN3,EN6,EM8+EN7)","v":0},{"$f":"IF(EO3,EO6,EN8+EO7)","v":0},{"$f":"IF(EP3,EP6,EO8+EP7)","v":0},{"$f":"IF(EQ3,EQ6,EP8+EQ7)","v":0},{"$f":"IF(ER3,ER6,EQ8+ER7)","v":0},{"$f":"IF(ES3,ES6,ER8+ES7)","v":0},{"$f":"IF(ET3,ET6,ES8+ET7)","v":0},{"$f":"IF(EU3,EU6,ET8+EU7)","v":0},{"$f":"IF(EV3,EV6,EU8+EV7)","v":0},{"$f":"IF(EW3,EW6,EV8+EW7)","v":0},{"$f":"IF(EX3,EX6,EW8+EX7)","v":0},{"$f":"IF(EY3,EY6,EX8+EY7)","v":0},{"$f":"IF(EZ3,EZ6,EY8+EZ7)","v":0},{"$f":"IF(FA3,FA6,EZ8+FA7)","v":0},{"$f":"IF(FB3,FB6,FA8+FB7)","v":0},{"$f":"IF(FC3,FC6,FB8+FC7)","v":0},{"$f":"IF(FD3,FD6,FC8+FD7)","v":0},{"$f":"IF(FE3,FE6,FD8+FE7)","v":0},{"$f":"IF(FF3,FF6,FE8+FF7)","v":0},{"$f":"IF(FG3,FG6,FF8+FG7)","v":0},{"$f":"IF(FH3,FH6,FG8+FH7)","v":0},{"$f":"IF(FI3,FI6,FH8+FI7)","v":0},{"$f":"IF(FJ3,FJ6,FI8+FJ7)","v":0},{"$f":"IF(FK3,FK6,FJ8+FK7)","v":0},{"$f":"IF(FL3,FL6,FK8+FL7)","v":0},{"$f":"IF(FM3,FM6,FL8+FM7)","v":0},{"$f":"IF(FN3,FN6,FM8+FN7)","v":0},{"$f":"IF(FO3,FO6,FN8+FO7)","v":0},{"$f":"IF(FP3,FP6,FO8+FP7)","v":0},{"$f":"IF(FQ3,FQ6,FP8+FQ7)","v":0},{"$f":"IF(FR3,FR6,FQ8+FR7)","v":0},{"$f":"IF(FS3,FS6,FR8+FS7)","v":0},{"$f":"IF(FT3,FT6,FS8+FT7)","v":0},{"$f":"IF(FU3,FU6,FT8+FU7)","v":0},{"$f":"IF(FV3,FV6,FU8+FV7)","v":0},{"$f":"IF(FW3,FW6,FV8+FW7)","v":0},{"$f":"IF(FX3,FX6,FW8+FX7)","v":0},{"$f":"IF(FY3,FY6,FX8+FY7)","v":0},{"$f":"IF(FZ3,FZ6,FY8+FZ7)","v":0},{"$f":"IF(GA3,GA6,FZ8+GA7)","v":0},{"$f":"IF(GB3,GB6,GA8+GB7)","v":0},{"$f":"IF(GC3,GC6,GB8+GC7)","v":0},{"$f":"IF(GD3,GD6,GC8+GD7)","v":0},{"$f":"IF(GE3,GE6,GD8+GE7)","v":0},{"$f":"IF(GF3,GF6,GE8+GF7)","v":0},{"$f":"IF(GG3,GG6,GF8+GG7)","v":0},{"$f":"IF(GH3,GH6,GG8+GH7)","v":0},{"$f":"IF(GI3,GI6,GH8+GI7)","v":0},{"$f":"IF(GJ3,GJ6,GI8+GJ7)","v":0},{"$f":"IF(GK3,GK6,GJ8+GK7)","v":0},{"$f":"IF(GL3,GL6,GK8+GL7)","v":0},{"$f":"IF(GM3,GM6,GL8+GM7)","v":0},{"$f":"IF(GN3,GN6,GM8+GN7)","v":0},{"$f":"IF(GO3,GO6,GN8+GO7)","v":0},{"$f":"IF(GP3,GP6,GO8+GP7)","v":0},{"$f":"IF(GQ3,GQ6,GP8+GQ7)","v":0},{"$f":"IF(GR3,GR6,GQ8+GR7)","v":0},{"$f":"IF(GS3,GS6,GR8+GS7)","v":0},{"$f":"IF(GT3,GT6,GS8+GT7)","v":0},{"$f":"IF(GU3,GU6,GT8+GU7)","v":0},{"$f":"IF(GV3,GV6,GU8+GV7)","v":0},{"$f":"IF(GW3,GW6,GV8+GW7)","v":0},{"$f":"IF(GX3,GX6,GW8+GX7)","v":0},{"$f":"IF(GY3,GY6,GX8+GY7)","v":0},{"$f":"IF(GZ3,GZ6,GY8+GZ7)","v":0},{"$f":"IF(HA3,HA6,GZ8+HA7)","v":0},{"$f":"IF(HB3,HB6,HA8+HB7)","v":0},{"$f":"IF(HC3,HC6,HB8+HC7)","v":0},{"$f":"IF(HD3,HD6,HC8+HD7)","v":0},{"$f":"IF(HE3,HE6,HD8+HE7)","v":0},{"$f":"IF(HF3,HF6,HE8+HF7)","v":0},{"$f":"IF(HG3,HG6,HF8+HG7)","v":0},{"$f":"IF(HH3,HH6,HG8+HH7)","v":0},{"$f":"IF(HI3,HI6,HH8+HI7)","v":0},{"$f":"IF(HJ3,HJ6,HI8+HJ7)","v":0},{"$f":"IF(HK3,HK6,HJ8+HK7)","v":0},{"$f":"IF(HL3,HL6,HK8+HL7)","v":0},{"$f":"IF(HM3,HM6,HL8+HM7)","v":0},{"$f":"IF(HN3,HN6,HM8+HN7)","v":0},{"$f":"IF(HO3,HO6,HN8+HO7)","v":0},{"$f":"IF(HP3,HP6,HO8+HP7)","v":0},{"$f":"IF(HQ3,HQ6,HP8+HQ7)","v":0},{"$f":"IF(HR3,HR6,HQ8+HR7)","v":0},{"$f":"IF(HS3,HS6,HR8+HS7)","v":0},{"$f":"IF(HT3,HT6,HS8+HT7)","v":0},{"$f":"IF(HU3,HU6,HT8+HU7)","v":0},{"$f":"IF(HV3,HV6,HU8+HV7)","v":0},{"$f":"IF(HW3,HW6,HV8+HW7)","v":0},{"$f":"IF(HX3,HX6,HW8+HX7)","v":0},{"$f":"IF(HY3,HY6,HX8+HY7)","v":0},{"$f":"IF(HZ3,HZ6,HY8+HZ7)","v":0},{"$f":"IF(IA3,IA6,HZ8+IA7)","v":0},{"$f":"IF(IB3,IB6,IA8+IB7)","v":0},{"$f":"IF(IC3,IC6,IB8+IC7)","v":0},{"$f":"IF(ID3,ID6,IC8+ID7)","v":0},{"$f":"IF(IE3,IE6,ID8+IE7)","v":0},{"$f":"IF(IF3,IF6,IE8+IF7)","v":0},{"$f":"IF(IG3,IG6,IF8+IG7)","v":0},{"$f":"IF(IH3,IH6,IG8+IH7)","v":0},{"$f":"IF(II3,II6,IH8+II7)","v":0},{"$f":"IF(IJ3,IJ6,II8+IJ7)","v":0},{"$f":"IF(IK3,IK6,IJ8+IK7)","v":0},{"$f":"IF(IL3,IL6,IK8+IL7)","v":0},{"$f":"IF(IM3,IM6,IL8+IM7)","v":0},{"$f":"IF(IN3,IN6,IM8+IN7)","v":0},{"$f":"IF(IO3,IO6,IN8+IO7)","v":0},{"$f":"IF(IP3,IP6,IO8+IP7)","v":0},{"$f":"IF(IQ3,IQ6,IP8+IQ7)","v":0},{"$f":"IF(IR3,IR6,IQ8+IR7)","v":0},{"$f":"IF(IS3,IS6,IR8+IS7)","v":0}]
[null,"Income Statement"]
[null,null,null,null,"Sales/Revenue",null,null,null,{"$f":"Historical!E5","v":27080000},{"$f":"Historical!F5","v":25780000},{"$f":"Historical!G5","v":25640000},{"$f":"Historical!H5","v":25740000},{"$f":"Historical!I5","v":25330000}]
[null,null,null,null,"COGS excluding D&A",null,null,null,{"$f":"Historical!E6","v":16500000},{"$f":"Historical!F6","v":15620000},{"$f":"Historical!G6","v":15180000},{"$f":"Historical!H6","v":15220000},{"$f":"Historical!I6","v":15170000}]
[null,null,null,null,"Cash Gross Margin",null,null,null,{"$f":"Historical!E7","v":10580000},{"$f":"Historical!F7","v":10160000},{"$f":"Historical!G7","v":10460000},{"$f":"Historical!H7","v":10520000},{"$f":"Historical!I7","v":10160000}]
[null,null,null,null,"Research & Development",null,null,null,{"$f":"Historical!E8","v":0},{"$f":"Historical!F8","v":0},{"$f":"Historical!G8","v":0},{"$f":"Historical!H8","v":0},{"$f":"Historical!I8","v":0}]
[null,null,null,null,"Other SG&A",null,null,null,{"$f":"Historical!E9","v":7200000},{"$f":"Historical!F9","v":7270000},{"$f":"Historical!G9","v":7820000},{"$f":"Historical!H9","v":7950000},{"$f":"Historical!I9","v":7900000}]
[null,null,null,null,"Other Operating Expense",null,null,null,{"$f":"Historical!E10","v":0},{"$f":"Historical!F10","v":145000},{"$f":"Historical!G10","v":144000},{"$f":"Historical!H10","v":130000},{"$f":"Historical!I10","v":120000}]
[null,null,null,null,"EBITDA Calculated",null,null,null,{"$f":"Historical!E11","v":3380000},{"$f":"Historical!F11","v":2745000},{"$f":"Historical!G11","v":2496000},{"$f":"Historical!H11","v":2440000},{"$f":"Historical!I11","v":2140000}]
[null,null,null,null,"Unusual Expense",null,null,null,{"$f":"Historical!E12","v":288000},{"$f":"Historical!F12","v":577000},{"$f":"Historical!G12","v":176000},{"$f":"Historical!H12","v":169000},{"$f":"Historical!I12","v":384000}]
[null,null,null,null,"Depreciation",null,null,null,{"$f":"Historical!E13","v":1039999.9375},{"$f":"Historical!F13","v":1050000},{"$f":"Historical!G13","v":981000},{"$f":"Historical!H13","v":952000},{"$f":"Historical!I13","v":693000}]
[null,null,null,null,"Amortization of Intangibles",null,null,null,{"$f":"Historical!E14","v":23000},{"$f":"Historical!F14","v":10000},{"$f":"Historical!G14","v":10000},{"$f":"Historical!H14","v":10000},{"$f":"Historical!I14","v":288000}]
[null,null,null,null,"EBIT Computed",null,null,null,{"$f":"Historical!E15","v":2029000.0625},{"$f":"Historical!F15","v":1108000},{"$f":"Historical!G15","v":1329000},{"$f":"Historical!H15","v":1309000},{"$f":"Historical!I15","v":775000}]
[null,null,null,null,"Non Operating Income/Expense",null,null,null,{"$f":"Historical!E16","v":0},{"$f":"Historical!F16","v":209000},{"$f":"Historical!G16","v":496000},{"$f":"Historical!H16","v":340000},{"$f":"Historical!I16","v":135000}]
[null,null,null,null,"Non-Operating Interest Income",null,null,null,{"$f":"Historical!E17","v":2000},{"$f":"Historical!F17","v":4000},{"$f":"Historical!G17","v":11000},{"$f":"Historical!H17","v":25000},{"$f":"Historical!I17","v":20000}]
[null,null,null,null,"Equity in Affiliates (Pretax)",null,null,null,{"$f":"Historical!E18","v":0},{"$f":"Historical!F18","v":0},{"$f":"Historical!G18","v":0},{"$f":"Historical!H18","v":0},{"$f":"Historical!I18","v":0}]
[null,null,null,null,"Interest Expense",null,null,null,{"$f":"Historical!E19","v":363000},{"$f":"Historical!F19","v":367000},{"$f":"Historical!G19","v":321000},{"$f":"Historical!H19","v":261000},{"$f":"Historical!I19","v":205000}]
[null,null,null,null,"Pretax Income Computed",null,null,null,{"$f":"Historical!E20","v":1668000.0625},{"$f":"Historical!F20","v":954000},{"$f":"Historical!G20","v":1515000},{"$f":"Historical!H20","v":1413000},{"$f":"Historical!I20","v":725000}]
[null,null,null,null,"Income Tax",null,null,null,{"$f":"Historical!E21","v":608000},{"$f":"Historical!F21","v":341000},{"$f":"Historical!G21","v":-39000},{"$f":"Historical!H21","v":322000},{"$f":"Historical!I21","v":164000}]
[null,null,null,null,"Equity in Affiliates",null,null,null,{"$f":"Historical!E22","v":0},{"$f":"Historical!F22","v":0},{"$f":"Historical!G22","v":0},{"$f":"Historical!H22","v":0},{"$f":"Historical!I22","v":0}]
[null,null,null,null,"Other After Tax Income (Expense)",null,null,null,{"$f":"Historical!E23","v":0},{"$f":"Historical!F23","v":0},{"$f":"Historical!G23","v":0},{"$f":"Historical!H23","v":0},{"$f":"Historical!I23","v":0}]
[null,null,null,null,"Consolidated Net Income",null,null,null,{"$f":"Historical!E24","v":1070000},{"$f":"Historical!F24","v":611000},{"$f":"Historical!G24","v":1560000},{"$f":"Historical!H24","v":1100000},{"$f":"Historical!I24","v":564000}]
[null,null,null,null,"Other Reconciling Item (Income)",null,null,null,{"$f":"Historical!E25","v":9999.9375},{"$f":"Historical!F25","v":-2000},{"$f":"Historical!G25","v":6000},{"$f":"Historical!H25","v":9000},{"$f":"Historical!I25","v":3000}]
[null,null,null,null,"Net Income Computed",null,null,null,{"$f":"Historical!E26","v":1070000},{"$f":"Historical!F26","v":611000},{"$f":"Historical!G26","v":1560000},{"$f":"Historical!H26","v":1100000},{"$f":"Historical!I26","v":564000}]
[null,null,null,null,"Minority Interest Expense",null,null,null,{"$f":"Historical!E27","v":-2000},{"$f":"Historical!F27","v":-8000},{"$f":"Historical!G27","v":-11000},{"$f":"Historical!H27","v":-10000},{"$f":"Historical!I27","v":0}]
[null,null,null,null,"Net Income",null,null,null,{"$f":"Historical!E28","v":1070000},{"$f":"Historical!F28","v":619000},{"$f":"Historical!G28","v":1570000},{"$f":"Historical!H28","v":1110000},{"$f":"Historical!I28","v":564000}]
[null,null,null,null,"Extraordinaries & Discontinued Operations",null,null,null,{"$f":"Historical!E29","v":0},{"$f":"Historical!F29","v":0},{"$f":"Historical!G29","v":0},{"$f":"Historical!H29","v":0},{"$f":"Historical!I29","v":0}]
[null,null,null,null,"Net Income After Extraordinaries",null,null,null,{"$f":"Historical!E30","v":1070000},{"$f":"Historical!F30","v":619000},{"$f":"Historical!G30","v":1570000},{"$f":"Historical!H30","v":1110000},{"$f":"Historical!I30","v":564000}]
[null,null,null,null,"Preferred Dividends",null,null,null,{"$f":"Historical!E31","v":0},{"$f":"Historical!F31","v":0},{"$f":"Historical!G31","v":0},{"$f":"Historical!H31","v":0},{"$f":"Historical!I31","v":0}]
[null,null,null,null,"Net Income Available to Common",null,null,null,{"$f":"Historical!E32","v":1070000},{"$f":"Historical!F32","v":619000},{"$f":"Historical!G32","v":1570000},{"$f":"Historical!H32","v":1110000},{"$f":"Historical!I32","v":564000}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E33","v":0},{"$f":"Historical!F33","v":0},{"$f":"Historical!G33","v":0},{"$f":"Historical!H33","v":0},{"$f":"Historical!I33","v":0}]
[null,null,null,null,"EPS (Basic)",null,null,null,{"$f":"Historical!E34","v":3.26},{"$f":"Historical!F34","v":2.0099999999999998},{"$f":"Historical!G34","v":5.13},{"$f":"Historical!H34","v":3.6},{"$f":"Historical!I34","v":1.82}]
[null,null,null,null,"Basic Shares Outstanding",null,null,null,{"$f":"Historical!E35","v":328400},{"$f":"Historical!F35","v":308500},{"$f":"Historical!G35","v":305400},{"$f":"Historical!H35","v":307700},{"$f":"Historical!I35","v":309700}]
[null,null,null,null,"EPS (Diluted)",null,null,null,{"$f":"Historical!E36","v":3.22},{"$f":"Historical!F36","v":1.99},{"$f":"Historical!G36","v":5.0999999999999996},{"$f":"Historical!H36","v":3.56},{"$f":"Historical!I36","v":1.81}]
[null,null,null,null,"Diluted Shares Outstanding",null,null,null,{"$f":"Historical!E37","v":333000},{"$f":"Historical!F37","v":310800},{"$f":"Historical!G37","v":306800},{"$f":"Historical!H37","v":311400},{"$f":"Historical!I37","v":311400}]
[]
[null,"Cash Flow"]
[]
[null,null,null,null,"Cash at Start of Period",null,null,null,{"$f":"F82","v":0},{"$f":"I82","v":892000},2512000,4155000,5443000]
[]
[null,null,null,null,"Net Income before Extraordinaries",null,null,null,{"$f":"Historical!E43","v":1070000},{"$f":"Historical!F43","v":611000},{"$f":"Historical!G43","v":1560000},{"$f":"Historical!H43","v":1100000},{"$f":"Historical!I43","v":564000}]
[null,null,null,null,"Depreciation, Depletion & Amortization",null,null,null,{"$f":"Historical!E44","v":1060000},{"$f":"Historical!F44","v":1060000},{"$f":"Historical!G44","v":991000},{"$f":"Historical!H44","v":962000},{"$f":"Historical!I44","v":981000}]
[null,null,null,null,"Deferred Taxes & Investment Tax Credit",null,null,null,{"$f":"Historical!E45","v":-1000},{"$f":"Historical!F45","v":-139000},{"$f":"Historical!G45","v":-421000},{"$f":"Historical!H45","v":112000},{"$f":"Historical!I45","v":-6000}]
[null,null,null,null,"Other Funds",null,null,null,{"$f":"Historical!E46","v":335000},{"$f":"Historical!F46","v":415000},{"$f":"Historical!G46","v":-240000},{"$f":"Historical!H46","v":-117000},{"$f":"Historical!I46","v":320000}]
[null,null,null,null,"Funds from Operations",null,null,null,{"$f":"Historical!E47","v":2464000},{"$f":"Historical!F47","v":1947000},{"$f":"Historical!G47","v":1890000},{"$f":"Historical!H47","v":2057000},{"$f":"Historical!I47","v":1859000}]
[null,null,null,null,"Extraordinaries",null,null,null,{"$f":"Historical!E48","v":0},{"$f":"Historical!F48","v":0},{"$f":"Historical!G48","v":0},{"$f":"Historical!H48","v":0},{"$f":"Historical!I48","v":0}]
[null,null,null,null,"Changes in Working Capital",null,null,null,{"$f":"Historical!E49","v":-485000},{"$f":"Historical!F49","v":-144000},{"$f":"Historical!G49","v":91000},{"$f":"Historical!H49","v":-320000},{"$f":"Historical!I49","v":-254000}]
[null,null,null,null,"Net Operating Cash Flow",null,null,null,{"$f":"Historical!E50","v":1979000},{"$f":"Historical!F50","v":1803000},{"$f":"Historical!G50","v":1981000},{"$f":"Historical!H50","v":1737000},{"$f":"Historical!I50","v":1605000}]
[null,null,null,null,"Investing Activities",null,null,null,{"$f":"Historical!E51","v":0},{"$f":"Historical!F51","v":0},{"$f":"Historical!G51","v":0},{"$f":"Historical!H51","v":0},{"$f":"Historical!I51","v":0}]
[null,null,null,null,"Capital Expenditures (Fixed Assets)",null,null,null,{"$f":"Historical!E52","v":-777000},{"$f":"Historical!F52","v":-596000},{"$f":"Historical!G52","v":-487000},{"$f":"Historical!H52","v":-657000},{"$f":"Historical!I52","v":-902000}]
[null,null,null,null,"Capital Expenditures (Other Assets)",null,null,null,{"$f":"Historical!E53","v":-336000},{"$f":"Historical!F53","v":-316000},{"$f":"Historical!G53","v":-273000},{"$f":"Historical!H53","v":-275000},{"$f":"Historical!I53","v":-255000}]
[null,null,null,null,"Net Assets from Acquisitions",null,null,null,{"$f":"Historical!E54","v":-212000},{"$f":"Historical!F54","v":0},{"$f":"Historical!G54","v":0},{"$f":"Historical!H54","v":0},{"$f":"Historical!I54","v":0}]
[null,null,null,null,"Sale of Fixed Assets & Businesses",null,null,null,{"$f":"Historical!E55","v":209000},{"$f":"Historical!F55","v":677000},{"$f":"Historical!G55","v":424000},{"$f":"Historical!H55","v":481000},{"$f":"Historical!I55","v":185000}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E56","v":false},{"$f":"Historical!F56","v":false},{"$f":"Historical!G56","v":false},{"$f":"Historical!H56","v":false},{"$f":"Historical!I56","v":false}]
[null,null,null,null,"Purchase/Sale of Investments",null,null,null,{"$f":"Historical!E57","v":0},{"$f":"Historical!F57","v":0},{"$f":"Historical!G57","v":0},{"$f":"Historical!H57","v":0},{"$f":"Historical!I57","v":0}]
[null,null,null,null,"Other Uses",null,null,null,{"$f":"Historical!E58","v":0},{"$f":"Historical!F58","v":0},{"$f":"Historical!G58","v":-2000},{"$f":"Historical!H58","v":0},{"$f":"Historical!I58","v":-30000}]
[null,null,null,null,"Other Sources",null,null,null,{"$f":"Historical!E59","v":29000},{"$f":"Historical!F59","v":52000},{"$f":"Historical!G59","v":0},{"$f":"Historical!H59","v":2000},{"$f":"Historical!I59","v":0}]
[null,null,null,null,"Net Investing Cash Flow",null,null,null,{"$f":"Historical!E60","v":-1087000},{"$f":"Historical!F60","v":-183000},{"$f":"Historical!G60","v":-338000},{"$f":"Historical!H60","v":-449000},{"$f":"Historical!I60","v":-1002000}]
[null,null,null,null,"Financing Activities",null,null,null,{"$f":"Historical!E61","v":0},{"$f":"Historical!F61","v":0},{"$f":"Historical!G61","v":0},{"$f":"Historical!H61","v":0},{"$f":"Historical!I61","v":0}]
[null,null,null,null,"Common Dividends",null,null,null,{"$f":"Historical!E62","v":-456000},{"$f":"Historical!F62","v":-459000},{"$f":"Historical!G62","v":-461000},{"$f":"Historical!H62","v":-463000},{"$f":"Historical!I62","v":-466000}]
[null,null,null,null,"Preferred Dividends",null,null,null,{"$f":"Historical!E63","v":0},{"$f":"Historical!F63","v":0},{"$f":"Historical!G63","v":0},{"$f":"Historical!H63","v":0},{"$f":"Historical!I63","v":0}]
[null,null,null,null,"Change in Capital Stock",null,null,null,{"$f":"Historical!E64","v":-1840000},{"$f":"Historical!F64","v":-280000},{"$f":"Historical!G64","v":5000},{"$f":"Historical!H64","v":45000},{"$f":"Historical!I64","v":5000}]
[null,null,null,null,"Repurchase of Common & Preferred Stk.",null,null,null,{"$f":"Historical!E65","v":-2000000},{"$f":"Historical!F65","v":-316000},{"$f":"Historical!G65","v":-1000},{"$f":"Historical!H65","v":0},{"$f":"Historical!I65","v":-1000}]
[null,null,null,null,"Sale of Common & Preferred Stock",null,null,null,{"$f":"Historical!E66","v":163000},{"$f":"Historical!F66","v":36000},{"$f":"Historical!G66","v":6000},{"$f":"Historical!H66","v":45000},{"$f":"Historical!I66","v":6000}]
[null,null,null,null,"Issuance/Reduction of Debt, Net",null,null,null,{"$f":"Historical!E67","v":260000},{"$f":"Historical!F67","v":-691000},{"$f":"Historical!G67","v":-1000000},{"$f":"Historical!H67","v":-1130000},{"$f":"Historical!I67","v":-659000}]
[null,null,null,null,"Change in Current Debt",null,null,null,{"$f":"Historical!E68","v":0},{"$f":"Historical!F68","v":0},{"$f":"Historical!G68","v":0},{"$f":"Historical!H68","v":0},{"$f":"Historical!I68","v":0}]
[null,null,null,null,"Change in Long-Term Debt",null,null,null,{"$f":"Historical!E69","v":343000},{"$f":"Historical!F69","v":-752000},{"$f":"Historical!G69","v":-988000},{"$f":"Historical!H69","v":-1150000},{"$f":"Historical!I69","v":-597000}]
[null,null,null,null,"Issuance of Long-Term Debt",null,null,null,{"$f":"Historical!E70","v":495000},{"$f":"Historical!F70","v":-1000},{"$f":"Historical!G70","v":0},{"$f":"Historical!H70","v":0},{"$f":"Historical!I70","v":0}]
[null,null,null,null,"Reduction in Long-Term Debt",null,null,null,{"$f":"Historical!E71","v":-152000},{"$f":"Historical!F71","v":-751000},{"$f":"Historical!G71","v":-988000},{"$f":"Historical!H71","v":-1150000},{"$f":"Historical!I71","v":-597000}]
[null,null,null,null,"Other Funds",null,null,null,{"$f":"Historical!E72","v":335000},{"$f":"Historical!F72","v":415000},{"$f":"Historical!G72","v":-240000},{"$f":"Historical!H72","v":-117000},{"$f":"Historical!I72","v":320000}]
[null,null,null,null,"Other Uses",null,null,null,{"$f":"Historical!E73","v":0},{"$f":"Historical!F73","v":0},{"$f":"Historical!G73","v":-2000},{"$f":"Historical!H73","v":0},{"$f":"Historical!I73","v":-30000}]
[null,null,null,null,"Other Sources",null,null,null,{"$f":"Historical!E74","v":29000},{"$f":"Historical!F74","v":52000},{"$f":"Historical!G74","v":0},{"$f":"Historical!H74","v":2000},{"$f":"Historical!I74","v":0}]
[null,null,null,null,"Net Financing Cash Flow",null,null,null,{"$f":"Historical!E75","v":0},{"$f":"Historical!F75","v":0},{"$f":"Historical!G75","v":0},{"$f":"Historical!H75","v":0},{"$f":"Historical!I75","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E76","v":0},{"$f":"Historical!F76","v":0},{"$f":"Historical!G76","v":0},{"$f":"Historical!H76","v":0},{"$f":"Historical!I76","v":0}]
[null,null,null,null,"Cash at End of Period",null,null,null,{"$f":"IF(I3,I91,I46+I55+I65+I80)","v":892000},{"$f":"IF(J3,J91,J46+J55+J65+J80)","v":2512000},{"$f":"IF(K3,K91,K46+K55+K65+K80)","v":4155000},{"$f":"IF(L3,L91,L46+L55+L65+L80)","v":5443000},{"$f":"IF(M3,M91,M46+M55+M65+M80)","v":6046000},{"$f":"IF(N3,N91,N46+N55+N65+N80)","v":0},{"$f":"IF(O3,O91,O46+O55+O65+O80)","v":0}]
[]
[null,null,null,null,"Exchange Rate Effect",null,null,null,{"$f":"Historical!E77","v":0},{"$f":"Historical!F77","v":0},{"$f":"Historical!G77","v":0},{"$f":"Historical!H77","v":0},{"$f":"Historical!I77","v":0}]
[null,null,null,null,"Miscellaneous Funds",null,null,null,{"$f":"Historical!E78","v":0},{"$f":"Historical!F78","v":0},{"$f":"Historical!G78","v":0},{"$f":"Historical!H78","v":0},{"$f":"Historical!I78","v":0}]
[null,null,null,null,"Net Change in Cash",null,null,null,{"$f":"Historical!E79","v":-1140000},{"$f":"Historical!F79","v":188000},{"$f":"Historical!G79","v":179000},{"$f":"Historical!H79","v":-265000},{"$f":"Historical!I79","v":-517000}]
[null,null,null,null,"Free Cash Flow",null,null,null,{"$f":"Historical!E80","v":1210000},{"$f":"Historical!F80","v":1210000},{"$f":"Historical!G80","v":1490000},{"$f":"Historical!H80","v":1080000},{"$f":"Historical!I80","v":703000}]
[]
[null,"Balance Sheet"]
[null,null,null,"Assets"]
[null,null,null,null,"Cash & Short Term Investments",null,null,null,{"$f":"Historical!E87","v":1150000},{"$f":"Historical!F87","v":1330000},{"$f":"Historical!G87","v":1490000},{"$f":"Historical!H87","v":1200000},{"$f":"Historical!I87","v":722000}]
[null,null,null,null,"Total Accounts Receivable",null,null,null,{"$f":"Historical!E88","v":558000},{"$f":"Historical!F88","v":522000},{"$f":"Historical!G88","v":363000},{"$f":"Historical!H88","v":400000},{"$f":"Historical!I88","v":556000}]
[null,null,null,null,"Inventories",null,null,null,{"$f":"Historical!E89","v":5510000},{"$f":"Historical!F89","v":5400000},{"$f":"Historical!G89","v":5180000},{"$f":"Historical!H89","v":5260000},{"$f":"Historical!I89","v":5190000}]
[null,null,null,null,"Progress Payments & Other",null,null,null,{"$f":"Historical!E90","v":0},{"$f":"Historical!F90","v":0},{"$f":"Historical!G90","v":0},{"$f":"Historical!H90","v":0},{"$f":"Historical!I90","v":0}]
[null,null,null,null,"Other Current Assets",null,null,null,{"$f":"Historical!E91","v":442000},{"$f":"Historical!F91","v":371000},{"$f":"Historical!G91","v":613000},{"$f":"Historical!H91","v":583000},{"$f":"Historical!I91","v":344000}]
[null,null,null,null,"Total Current Assets",null,null,null,{"$f":"Historical!E92","v":7660000},{"$f":"Historical!F92","v":7623000},{"$f":"Historical!G92","v":7646000},{"$f":"Historical!H92","v":7443000},{"$f":"Historical!I92","v":6812000}]
[null,null,null,null,"Property, Plant & Equipment - Gross",null,null,null,{"$f":"Historical!E93","v":12940000},{"$f":"Historical!F93","v":11870000},{"$f":"Historical!G93","v":11280000},{"$f":"Historical!H93","v":11130000},{"$f":"Historical!I93","v":13710000}]
[null,null,null,null,"Accumulated Depreciation",null,null,null,{"$f":"Historical!E94","v":5320000},{"$f":"Historical!F94","v":4860000},{"$f":"Historical!G94","v":4610000},{"$f":"Historical!H94","v":4500000},{"$f":"Historical!I94","v":4400000}]
[null,null,null,null,"Net Property, Plant & Equipment",null,null,null,{"$f":"Historical!E95","v":7620000},{"$f":"Historical!F95","v":7020000},{"$f":"Historical!G95","v":6670000},{"$f":"Historical!H95","v":6640000},{"$f":"Historical!I95","v":9300000}]
[null,null,null,null,"Total Investments and Advances"]
[null,null,null,null,"Intangible Assets",null,null,null,{"$f":"Historical!E97","v":4410000},{"$f":"Historical!F97","v":4400000},{"$f":"Historical!G97","v":4390000},{"$f":"Historical!H97","v":4390000},{"$f":"Historical!I97","v":4990000}]
[null,null,null,null,"Other Assets",null,null,null,{"$f":"Historical!E98","v":897000},{"$f":"Historical!F98","v":813000},{"$f":"Historical!G98","v":880000},{"$f":"Historical!H98","v":726000},{"$f":"Historical!I98","v":72000}]
[null,null,null,null,"Total Assets",null,null,null,{"$f":"Historical!E99","v":20587000},{"$f":"Historical!F99","v":19856000},{"$f":"Historical!G99","v":19586000},{"$f":"Historical!H99","v":19199000},{"$f":"Historical!I99","v":21174000}]
[]
[null,null,null,"Liabilities & Shareholders' Equity"]
[null,null,null,null,"ST Debt & Current Portion LT Debt",null,null,null,{"$f":"Historical!E102","v":642000},{"$f":"Historical!F102","v":309000},{"$f":"Historical!G102","v":22000},{"$f":"Historical!H102","v":43000},{"$f":"Historical!I102","v":872000}]
[null,null,null,null,"Accounts Payable",null,null,null,{"$f":"Historical!E103","v":2340000},{"$f":"Historical!F103","v":2180000},{"$f":"Historical!G103","v":2330000},{"$f":"Historical!H103","v":2640000},{"$f":"Historical!I103","v":2660000}]
[null,null,null,null,"Income Tax Payable",null,null,null,{"$f":"Historical!E104","v":227000},{"$f":"Historical!F104","v":352000},{"$f":"Historical!G104","v":296000},{"$f":"Historical!H104","v":168000},{"$f":"Historical!I104","v":81000}]
[null,null,null,null,"Other Current Liabilities",null,null,null,{"$f":"Historical!E105","v":2520000},{"$f":"Historical!F105","v":2810000},{"$f":"Historical!G105","v":2540000},{"$f":"Historical!H105","v":2380000},{"$f":"Historical!I105","v":2140000}]
[null,null,null,null,"Total Current Liabilities",null,null,null,{"$f":"Historical!E106","v":5729000},{"$f":"Historical!F106","v":5651000},{"$f":"Historical!G106","v":5188000},{"$f":"Historical!H106","v":5231000},{"$f":"Historical!I106","v":5753000}]
[null,null,null,null,"Long-Term Debt",null,null,null,{"$f":"Historical!E107","v":7000000},{"$f":"Historical!F107","v":6560000},{"$f":"Historical!G107","v":5860000},{"$f":"Historical!H107","v":4710000},{"$f":"Historical!I107","v":6540000}]
[null,null,null,null,"Provision for Risks & Charges",null,null,null,{"$f":"Historical!E108","v":1630000},{"$f":"Historical!F108","v":1350000},{"$f":"Historical!G108","v":1180000},{"$f":"Historical!H108","v":1090000},{"$f":"Historical!I108","v":1100000}]
[null,null,null,null,"Deferred Taxes",null,null,null,{"$f":"Historical!E109","v":1480000},{"$f":"Historical!F109","v":1440000},{"$f":"Historical!G109","v":1150000},{"$f":"Historical!H109","v":1240000},{"$f":"Historical!I109","v":1170000}]
[null,null,null,null,"Other Liabilities",null,null,null,{"$f":"Historical!E110","v":497000},{"$f":"Historical!F110","v":532000},{"$f":"Historical!G110","v":483000},{"$f":"Historical!H110","v":492000},{"$f":"Historical!I110","v":240000}]
[null,null,null,null,"Reconciling Liabilities",null,null,null,{"$f":"Historical!E111","v":1000},{"$f":"Historical!F111","v":3000},{"$f":"Historical!G111","v":-5000},{"$f":"Historical!H111","v":-4000},{"$f":"Historical!I111","v":-9000}]
[null,null,null,null,"Total Liabilities",null,null,null,{"$f":"Historical!E112","v":16337000},{"$f":"Historical!F112","v":15536000},{"$f":"Historical!G112","v":13856000},{"$f":"Historical!H112","v":12759000},{"$f":"Historical!I112","v":14794000}]
[null,null,null,null,"Total Shareholders' Equity",null,null,null,{"$f":"Historical!E113","v":4250000},{"$f":"Historical!F113","v":4320000},{"$f":"Historical!G113","v":5750000},{"$f":"Historical!H113","v":6440000},{"$f":"Historical!I113","v":6380000}]
[null,null,null,null,"Accumulated Minority Interest",null,null,null,{"$f":"Historical!E114","v":3000},{"$f":"Historical!F114","v":-1000},{"$f":"Historical!G114","v":-12000},{"$f":"Historical!H114","v":0},{"$f":"Historical!I114","v":0}]
[null,null,null,null,"Total Equity",null,null,null,{"$f":"Historical!E115","v":4250000},{"$f":"Historical!F115","v":4320000},{"$f":"Historical!G115","v":5730000},{"$f":"Historical!H115","v":6440000},{"$f":"Historical!I115","v":6380000}]
[null,null,null,null,"Liabilities & Shareholders' Equity",null,null,null,{"$f":"Historical!E116","v":20587000},{"$f":"Historical!F116","v":19856000},{"$f":"Historical!G116","v":19586000},{"$f":"Historical!H116","v":19199000},{"$f":"Historical!I116","v":21174000}]
[]
[null,"Revenue Assumptions"]
[null,null,null,"Base Unit Price",null,"USD/Unit",10,null,{"$f":"G123","v":10},{"$f":"I123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"BU123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"CS123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"DG123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"DZ123","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"EK123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"GW123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"Assumed Price Increase",null,"% p.a.",{"$f":"'Model Parameters'!I14","v":0},null,{"$f":"LOOKUP(I8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS8,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":{"$error":"#N/A"}}]
[null,null,null,"Periodic Price Increase",null,"% p.p.",null,null,{"$f":"(1+I124)^(I4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+J124)^(J4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+K124)^(K4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+L124)^(L4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+M124)^(M4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+N124)^(N4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+O124)^(O4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+P124)^(P4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+Q124)^(Q4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+R124)^(R4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+S124)^(S4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+T124)^(T4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+U124)^(U4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+V124)^(V4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+W124)^(W4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+X124)^(X4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+Y124)^(Y4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+Z124)^(Z4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AA124)^(AA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AB124)^(AB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AC124)^(AC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AD124)^(AD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AE124)^(AE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AF124)^(AF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AG124)^(AG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AH124)^(AH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AI124)^(AI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AJ124)^(AJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AK124)^(AK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AL124)^(AL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AM124)^(AM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AN124)^(AN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AO124)^(AO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AP124)^(AP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AQ124)^(AQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AR124)^(AR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AS124)^(AS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AT124)^(AT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AU124)^(AU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AV124)^(AV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AW124)^(AW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AX124)^(AX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AY124)^(AY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+AZ124)^(AZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BA124)^(BA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BB124)^(BB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BC124)^(BC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BD124)^(BD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BE124)^(BE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BF124)^(BF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BG124)^(BG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BH124)^(BH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BI124)^(BI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BJ124)^(BJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BK124)^(BK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BL124)^(BL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BM124)^(BM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BN124)^(BN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BO124)^(BO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BP124)^(BP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BQ124)^(BQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BR124)^(BR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BS124)^(BS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BT124)^(BT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BU124)^(BU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BV124)^(BV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BW124)^(BW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BX124)^(BX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BY124)^(BY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+BZ124)^(BZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CA124)^(CA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CB124)^(CB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CC124)^(CC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CD124)^(CD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CE124)^(CE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CF124)^(CF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CG124)^(CG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CH124)^(CH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CI124)^(CI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CJ124)^(CJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CK124)^(CK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CL124)^(CL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CM124)^(CM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CN124)^(CN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CO124)^(CO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CP124)^(CP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CQ124)^(CQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CR124)^(CR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CS124)^(CS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CT124)^(CT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CU124)^(CU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CV124)^(CV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CW124)^(CW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CX124)^(CX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CY124)^(CY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+CZ124)^(CZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DA124)^(DA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DB124)^(DB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DC124)^(DC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DD124)^(DD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DE124)^(DE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DF124)^(DF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DG124)^(DG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DH124)^(DH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DI124)^(DI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DJ124)^(DJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DK124)^(DK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DL124)^(DL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DM124)^(DM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DN124)^(DN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DO124)^(DO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DP124)^(DP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DQ124)^(DQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DR124)^(DR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DS124)^(DS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DT124)^(DT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DU124)^(DU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DV124)^(DV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DW124)^(DW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DX124)^(DX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DY124)^(DY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+DZ124)^(DZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EA124)^(EA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EB124)^(EB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EC124)^(EC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+ED124)^(ED4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EE124)^(EE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EF124)^(EF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EG124)^(EG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EH124)^(EH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EI124)^(EI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EJ124)^(EJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EK124)^(EK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EL124)^(EL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EM124)^(EM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EN124)^(EN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EO124)^(EO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EP124)^(EP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EQ124)^(EQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+ER124)^(ER4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+ES124)^(ES4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+ET124)^(ET4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EU124)^(EU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EV124)^(EV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EW124)^(EW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EX124)^(EX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EY124)^(EY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+EZ124)^(EZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FA124)^(FA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FB124)^(FB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FC124)^(FC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FD124)^(FD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FE124)^(FE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FF124)^(FF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FG124)^(FG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FH124)^(FH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FI124)^(FI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FJ124)^(FJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FK124)^(FK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FL124)^(FL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FM124)^(FM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FN124)^(FN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FO124)^(FO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FP124)^(FP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FQ124)^(FQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FR124)^(FR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FS124)^(FS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FT124)^(FT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FU124)^(FU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FV124)^(FV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FW124)^(FW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FX124)^(FX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FY124)^(FY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+FZ124)^(FZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GA124)^(GA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GB124)^(GB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GC124)^(GC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GD124)^(GD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GE124)^(GE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GF124)^(GF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GG124)^(GG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GH124)^(GH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GI124)^(GI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GJ124)^(GJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GK124)^(GK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GL124)^(GL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GM124)^(GM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GN124)^(GN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GO124)^(GO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GP124)^(GP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GQ124)^(GQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GR124)^(GR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GS124)^(GS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GT124)^(GT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GU124)^(GU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GV124)^(GV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GW124)^(GW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GX124)^(GX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GY124)^(GY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+GZ124)^(GZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HA124)^(HA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HB124)^(HB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HC124)^(HC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HD124)^(HD4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HE124)^(HE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HF124)^(HF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HG124)^(HG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HH124)^(HH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HI124)^(HI4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HJ124)^(HJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HK124)^(HK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HL124)^(HL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HM124)^(HM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HN124)^(HN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HO124)^(HO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HP124)^(HP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HQ124)^(HQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HR124)^(HR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HS124)^(HS4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HT124)^(HT4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HU124)^(HU4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HV124)^(HV4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HW124)^(HW4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HX124)^(HX4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HY124)^(HY4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+HZ124)^(HZ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IA124)^(IA4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IB124)^(IB4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IC124)^(IC4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+ID124)^(ID4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IE124)^(IE4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IF124)^(IF4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IG124)^(IG4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IH124)^(IH4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+II124)^(II4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IJ124)^(IJ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IK124)^(IK4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IL124)^(IL4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IM124)^(IM4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IN124)^(IN4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IO124)^(IO4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IP124)^(IP4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IQ124)^(IQ4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IR124)^(IR4/12)-1","v":{"$error":"#N/A"}},{"$f":"(1+IS124)^(IS4/12)-1","v":{"$error":"#N/A"}}]
[null,null,null,"Price Index",null,null,null,1,{"$f":"H126*(1+I125)","v":{"$error":"#N/A"}},{"$f":"I126*(1+J125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU126*(1+BV125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG126*(1+EH125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS126*(1+GT125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Applied Price",null,"USD/Unit",null,null,{"$f":"I126*I123","v":{"$error":"#N/A"}},{"$f":"J126*J123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BS126*BS123","v":{"$error":"#N/A"}},{"$f":"BT126*BT123","v":{"$error":"#N/A"}},{"$f":"BU126*BU123","v":{"$error":"#N/A"}},{"$f":"BV126*BV123","v":{"$error":"#N/A"}},{"$f":"BW126*BW123","v":{"$error":"#N/A"}},{"$f":"BX126*BX123","v":{"$error":"#N/A"}},{"$f":"BY126*BY123","v":{"$error":"#N/A"}},{"$f":"BZ126*BZ123","v":{"$error":"#N/A"}},{"$f":"CA126*CA123","v":{"$error":"#N/A"}},{"$f":"CB126*CB123","v":{"$error":"#N/A"}},{"$f":"CC126*CC123","v":{"$error":"#N/A"}},{"$f":"CD126*CD123","v":{"$error":"#N/A"}},{"$f":"CE126*CE123","v":{"$error":"#N/A"}},{"$f":"CF126*CF123","v":{"$error":"#N/A"}},{"$f":"CG126*CG123","v":{"$error":"#N/A"}},{"$f":"CH126*CH123","v":{"$error":"#N/A"}},{"$f":"CI126*CI123","v":{"$error":"#N/A"}},{"$f":"CJ126*CJ123","v":{"$error":"#N/A"}},{"$f":"CK126*CK123","v":{"$error":"#N/A"}},{"$f":"CL126*CL123","v":{"$error":"#N/A"}},{"$f":"CM126*CM123","v":{"$error":"#N/A"}},{"$f":"CN126*CN123","v":{"$error":"#N/A"}},{"$f":"CO126*CO123","v":{"$error":"#N/A"}},{"$f":"CP126*CP123","v":{"$error":"#N/A"}},{"$f":"CQ126*CQ123","v":{"$error":"#N/A"}},{"$f":"CR126*CR123","v":{"$error":"#N/A"}},{"$f":"CS126*CS123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH126*DH123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA126*EA123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL126*EL123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX126*GX123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Unit Sales Growth",null,"% p.a.",null,null,{"$f":"LOOKUP(I5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS5,Scenarios!8:8,Scenarios!22:22)","v":{"$error":"#N/A"}}]
[null,null,null,"Unit Sales Growth - Interpolate",null,"% p.p.",null,null,{"$f":"IFERROR(interpolate_look_up(I5,Scenarios!8:8,Scenarios!22:22),F130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(J5,Scenarios!8:8,Scenarios!22:22),I130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(K5,Scenarios!8:8,Scenarios!22:22),J130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(L5,Scenarios!8:8,Scenarios!22:22),K130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(M5,Scenarios!8:8,Scenarios!22:22),L130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(N5,Scenarios!8:8,Scenarios!22:22),M130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(O5,Scenarios!8:8,Scenarios!22:22),N130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(P5,Scenarios!8:8,Scenarios!22:22),O130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(Q5,Scenarios!8:8,Scenarios!22:22),P130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(R5,Scenarios!8:8,Scenarios!22:22),Q130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(S5,Scenarios!8:8,Scenarios!22:22),R130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(T5,Scenarios!8:8,Scenarios!22:22),S130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(U5,Scenarios!8:8,Scenarios!22:22),T130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(V5,Scenarios!8:8,Scenarios!22:22),U130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(W5,Scenarios!8:8,Scenarios!22:22),V130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(X5,Scenarios!8:8,Scenarios!22:22),W130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(Y5,Scenarios!8:8,Scenarios!22:22),X130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(Z5,Scenarios!8:8,Scenarios!22:22),Y130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AA5,Scenarios!8:8,Scenarios!22:22),Z130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AB5,Scenarios!8:8,Scenarios!22:22),AA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AC5,Scenarios!8:8,Scenarios!22:22),AB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AD5,Scenarios!8:8,Scenarios!22:22),AC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AE5,Scenarios!8:8,Scenarios!22:22),AD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AF5,Scenarios!8:8,Scenarios!22:22),AE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AG5,Scenarios!8:8,Scenarios!22:22),AF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AH5,Scenarios!8:8,Scenarios!22:22),AG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AI5,Scenarios!8:8,Scenarios!22:22),AH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AJ5,Scenarios!8:8,Scenarios!22:22),AI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AK5,Scenarios!8:8,Scenarios!22:22),AJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AL5,Scenarios!8:8,Scenarios!22:22),AK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AM5,Scenarios!8:8,Scenarios!22:22),AL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AN5,Scenarios!8:8,Scenarios!22:22),AM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AO5,Scenarios!8:8,Scenarios!22:22),AN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AP5,Scenarios!8:8,Scenarios!22:22),AO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AQ5,Scenarios!8:8,Scenarios!22:22),AP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AR5,Scenarios!8:8,Scenarios!22:22),AQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AS5,Scenarios!8:8,Scenarios!22:22),AR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AT5,Scenarios!8:8,Scenarios!22:22),AS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AU5,Scenarios!8:8,Scenarios!22:22),AT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AV5,Scenarios!8:8,Scenarios!22:22),AU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AW5,Scenarios!8:8,Scenarios!22:22),AV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AX5,Scenarios!8:8,Scenarios!22:22),AW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AY5,Scenarios!8:8,Scenarios!22:22),AX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(AZ5,Scenarios!8:8,Scenarios!22:22),AY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BA5,Scenarios!8:8,Scenarios!22:22),AZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BB5,Scenarios!8:8,Scenarios!22:22),BA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BC5,Scenarios!8:8,Scenarios!22:22),BB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BD5,Scenarios!8:8,Scenarios!22:22),BC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BE5,Scenarios!8:8,Scenarios!22:22),BD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BF5,Scenarios!8:8,Scenarios!22:22),BE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BG5,Scenarios!8:8,Scenarios!22:22),BF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BH5,Scenarios!8:8,Scenarios!22:22),BG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BI5,Scenarios!8:8,Scenarios!22:22),BH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BJ5,Scenarios!8:8,Scenarios!22:22),BI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BK5,Scenarios!8:8,Scenarios!22:22),BJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BL5,Scenarios!8:8,Scenarios!22:22),BK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BM5,Scenarios!8:8,Scenarios!22:22),BL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BN5,Scenarios!8:8,Scenarios!22:22),BM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BO5,Scenarios!8:8,Scenarios!22:22),BN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BP5,Scenarios!8:8,Scenarios!22:22),BO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BQ5,Scenarios!8:8,Scenarios!22:22),BP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BR5,Scenarios!8:8,Scenarios!22:22),BQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BS5,Scenarios!8:8,Scenarios!22:22),BR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BT5,Scenarios!8:8,Scenarios!22:22),BS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BU5,Scenarios!8:8,Scenarios!22:22),BT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BV5,Scenarios!8:8,Scenarios!22:22),BU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BW5,Scenarios!8:8,Scenarios!22:22),BV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BX5,Scenarios!8:8,Scenarios!22:22),BW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BY5,Scenarios!8:8,Scenarios!22:22),BX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(BZ5,Scenarios!8:8,Scenarios!22:22),BY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CA5,Scenarios!8:8,Scenarios!22:22),BZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CB5,Scenarios!8:8,Scenarios!22:22),CA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CC5,Scenarios!8:8,Scenarios!22:22),CB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CD5,Scenarios!8:8,Scenarios!22:22),CC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CE5,Scenarios!8:8,Scenarios!22:22),CD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CF5,Scenarios!8:8,Scenarios!22:22),CE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CG5,Scenarios!8:8,Scenarios!22:22),CF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CH5,Scenarios!8:8,Scenarios!22:22),CG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CI5,Scenarios!8:8,Scenarios!22:22),CH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CJ5,Scenarios!8:8,Scenarios!22:22),CI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CK5,Scenarios!8:8,Scenarios!22:22),CJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CL5,Scenarios!8:8,Scenarios!22:22),CK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CM5,Scenarios!8:8,Scenarios!22:22),CL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CN5,Scenarios!8:8,Scenarios!22:22),CM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CO5,Scenarios!8:8,Scenarios!22:22),CN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CP5,Scenarios!8:8,Scenarios!22:22),CO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CQ5,Scenarios!8:8,Scenarios!22:22),CP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CR5,Scenarios!8:8,Scenarios!22:22),CQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CS5,Scenarios!8:8,Scenarios!22:22),CR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CT5,Scenarios!8:8,Scenarios!22:22),CS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CU5,Scenarios!8:8,Scenarios!22:22),CT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CV5,Scenarios!8:8,Scenarios!22:22),CU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CW5,Scenarios!8:8,Scenarios!22:22),CV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CX5,Scenarios!8:8,Scenarios!22:22),CW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CY5,Scenarios!8:8,Scenarios!22:22),CX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(CZ5,Scenarios!8:8,Scenarios!22:22),CY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DA5,Scenarios!8:8,Scenarios!22:22),CZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DB5,Scenarios!8:8,Scenarios!22:22),DA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DC5,Scenarios!8:8,Scenarios!22:22),DB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DD5,Scenarios!8:8,Scenarios!22:22),DC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DE5,Scenarios!8:8,Scenarios!22:22),DD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DF5,Scenarios!8:8,Scenarios!22:22),DE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DG5,Scenarios!8:8,Scenarios!22:22),DF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DH5,Scenarios!8:8,Scenarios!22:22),DG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DI5,Scenarios!8:8,Scenarios!22:22),DH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DJ5,Scenarios!8:8,Scenarios!22:22),DI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DK5,Scenarios!8:8,Scenarios!22:22),DJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DL5,Scenarios!8:8,Scenarios!22:22),DK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DM5,Scenarios!8:8,Scenarios!22:22),DL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DN5,Scenarios!8:8,Scenarios!22:22),DM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DO5,Scenarios!8:8,Scenarios!22:22),DN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DP5,Scenarios!8:8,Scenarios!22:22),DO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DQ5,Scenarios!8:8,Scenarios!22:22),DP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DR5,Scenarios!8:8,Scenarios!22:22),DQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DS5,Scenarios!8:8,Scenarios!22:22),DR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DT5,Scenarios!8:8,Scenarios!22:22),DS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DU5,Scenarios!8:8,Scenarios!22:22),DT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DV5,Scenarios!8:8,Scenarios!22:22),DU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DW5,Scenarios!8:8,Scenarios!22:22),DV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DX5,Scenarios!8:8,Scenarios!22:22),DW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DY5,Scenarios!8:8,Scenarios!22:22),DX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(DZ5,Scenarios!8:8,Scenarios!22:22),DY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EA5,Scenarios!8:8,Scenarios!22:22),DZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EB5,Scenarios!8:8,Scenarios!22:22),EA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EC5,Scenarios!8:8,Scenarios!22:22),EB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(ED5,Scenarios!8:8,Scenarios!22:22),EC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EE5,Scenarios!8:8,Scenarios!22:22),ED130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EF5,Scenarios!8:8,Scenarios!22:22),EE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EG5,Scenarios!8:8,Scenarios!22:22),EF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EH5,Scenarios!8:8,Scenarios!22:22),EG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EI5,Scenarios!8:8,Scenarios!22:22),EH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EJ5,Scenarios!8:8,Scenarios!22:22),EI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EK5,Scenarios!8:8,Scenarios!22:22),EJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EL5,Scenarios!8:8,Scenarios!22:22),EK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EM5,Scenarios!8:8,Scenarios!22:22),EL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EN5,Scenarios!8:8,Scenarios!22:22),EM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EO5,Scenarios!8:8,Scenarios!22:22),EN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EP5,Scenarios!8:8,Scenarios!22:22),EO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EQ5,Scenarios!8:8,Scenarios!22:22),EP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(ER5,Scenarios!8:8,Scenarios!22:22),EQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(ES5,Scenarios!8:8,Scenarios!22:22),ER130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(ET5,Scenarios!8:8,Scenarios!22:22),ES130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EU5,Scenarios!8:8,Scenarios!22:22),ET130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EV5,Scenarios!8:8,Scenarios!22:22),EU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EW5,Scenarios!8:8,Scenarios!22:22),EV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EX5,Scenarios!8:8,Scenarios!22:22),EW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EY5,Scenarios!8:8,Scenarios!22:22),EX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(EZ5,Scenarios!8:8,Scenarios!22:22),EY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FA5,Scenarios!8:8,Scenarios!22:22),EZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FB5,Scenarios!8:8,Scenarios!22:22),FA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FC5,Scenarios!8:8,Scenarios!22:22),FB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FD5,Scenarios!8:8,Scenarios!22:22),FC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FE5,Scenarios!8:8,Scenarios!22:22),FD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FF5,Scenarios!8:8,Scenarios!22:22),FE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FG5,Scenarios!8:8,Scenarios!22:22),FF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FH5,Scenarios!8:8,Scenarios!22:22),FG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FI5,Scenarios!8:8,Scenarios!22:22),FH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FJ5,Scenarios!8:8,Scenarios!22:22),FI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FK5,Scenarios!8:8,Scenarios!22:22),FJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FL5,Scenarios!8:8,Scenarios!22:22),FK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FM5,Scenarios!8:8,Scenarios!22:22),FL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FN5,Scenarios!8:8,Scenarios!22:22),FM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FO5,Scenarios!8:8,Scenarios!22:22),FN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FP5,Scenarios!8:8,Scenarios!22:22),FO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FQ5,Scenarios!8:8,Scenarios!22:22),FP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FR5,Scenarios!8:8,Scenarios!22:22),FQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FS5,Scenarios!8:8,Scenarios!22:22),FR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FT5,Scenarios!8:8,Scenarios!22:22),FS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FU5,Scenarios!8:8,Scenarios!22:22),FT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FV5,Scenarios!8:8,Scenarios!22:22),FU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FW5,Scenarios!8:8,Scenarios!22:22),FV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FX5,Scenarios!8:8,Scenarios!22:22),FW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FY5,Scenarios!8:8,Scenarios!22:22),FX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(FZ5,Scenarios!8:8,Scenarios!22:22),FY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GA5,Scenarios!8:8,Scenarios!22:22),FZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GB5,Scenarios!8:8,Scenarios!22:22),GA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GC5,Scenarios!8:8,Scenarios!22:22),GB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GD5,Scenarios!8:8,Scenarios!22:22),GC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GE5,Scenarios!8:8,Scenarios!22:22),GD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GF5,Scenarios!8:8,Scenarios!22:22),GE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GG5,Scenarios!8:8,Scenarios!22:22),GF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GH5,Scenarios!8:8,Scenarios!22:22),GG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GI5,Scenarios!8:8,Scenarios!22:22),GH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GJ5,Scenarios!8:8,Scenarios!22:22),GI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GK5,Scenarios!8:8,Scenarios!22:22),GJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GL5,Scenarios!8:8,Scenarios!22:22),GK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GM5,Scenarios!8:8,Scenarios!22:22),GL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GN5,Scenarios!8:8,Scenarios!22:22),GM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GO5,Scenarios!8:8,Scenarios!22:22),GN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GP5,Scenarios!8:8,Scenarios!22:22),GO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GQ5,Scenarios!8:8,Scenarios!22:22),GP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GR5,Scenarios!8:8,Scenarios!22:22),GQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GS5,Scenarios!8:8,Scenarios!22:22),GR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GT5,Scenarios!8:8,Scenarios!22:22),GS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GU5,Scenarios!8:8,Scenarios!22:22),GT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GV5,Scenarios!8:8,Scenarios!22:22),GU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GW5,Scenarios!8:8,Scenarios!22:22),GV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GX5,Scenarios!8:8,Scenarios!22:22),GW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GY5,Scenarios!8:8,Scenarios!22:22),GX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(GZ5,Scenarios!8:8,Scenarios!22:22),GY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HA5,Scenarios!8:8,Scenarios!22:22),GZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HB5,Scenarios!8:8,Scenarios!22:22),HA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HC5,Scenarios!8:8,Scenarios!22:22),HB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HD5,Scenarios!8:8,Scenarios!22:22),HC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HE5,Scenarios!8:8,Scenarios!22:22),HD130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HF5,Scenarios!8:8,Scenarios!22:22),HE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HG5,Scenarios!8:8,Scenarios!22:22),HF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HH5,Scenarios!8:8,Scenarios!22:22),HG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HI5,Scenarios!8:8,Scenarios!22:22),HH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HJ5,Scenarios!8:8,Scenarios!22:22),HI130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HK5,Scenarios!8:8,Scenarios!22:22),HJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HL5,Scenarios!8:8,Scenarios!22:22),HK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HM5,Scenarios!8:8,Scenarios!22:22),HL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HN5,Scenarios!8:8,Scenarios!22:22),HM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HO5,Scenarios!8:8,Scenarios!22:22),HN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HP5,Scenarios!8:8,Scenarios!22:22),HO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HQ5,Scenarios!8:8,Scenarios!22:22),HP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HR5,Scenarios!8:8,Scenarios!22:22),HQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HS5,Scenarios!8:8,Scenarios!22:22),HR130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HT5,Scenarios!8:8,Scenarios!22:22),HS130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HU5,Scenarios!8:8,Scenarios!22:22),HT130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HV5,Scenarios!8:8,Scenarios!22:22),HU130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HW5,Scenarios!8:8,Scenarios!22:22),HV130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HX5,Scenarios!8:8,Scenarios!22:22),HW130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HY5,Scenarios!8:8,Scenarios!22:22),HX130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(HZ5,Scenarios!8:8,Scenarios!22:22),HY130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IA5,Scenarios!8:8,Scenarios!22:22),HZ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IB5,Scenarios!8:8,Scenarios!22:22),IA130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IC5,Scenarios!8:8,Scenarios!22:22),IB130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(ID5,Scenarios!8:8,Scenarios!22:22),IC130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IE5,Scenarios!8:8,Scenarios!22:22),ID130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IF5,Scenarios!8:8,Scenarios!22:22),IE130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IG5,Scenarios!8:8,Scenarios!22:22),IF130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IH5,Scenarios!8:8,Scenarios!22:22),IG130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(II5,Scenarios!8:8,Scenarios!22:22),IH130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IJ5,Scenarios!8:8,Scenarios!22:22),II130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IK5,Scenarios!8:8,Scenarios!22:22),IJ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IL5,Scenarios!8:8,Scenarios!22:22),IK130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IM5,Scenarios!8:8,Scenarios!22:22),IL130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IN5,Scenarios!8:8,Scenarios!22:22),IM130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IO5,Scenarios!8:8,Scenarios!22:22),IN130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IP5,Scenarios!8:8,Scenarios!22:22),IO130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IQ5,Scenarios!8:8,Scenarios!22:22),IP130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IR5,Scenarios!8:8,Scenarios!22:22),IQ130)","v":"% p.p."},{"$f":"IFERROR(interpolate_look_up(IS5,Scenarios!8:8,Scenarios!22:22),IR130)","v":"% p.p."}]
[null,null,null,"Annual Growth Flag",null,"Period",null,null,{"$f":"LOOKUP(I5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS5,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":{"$error":"#N/A"}}]
[null,null,null,"Periodic Sales Growth",null,"% p.a.",null,null,{"$f":"IF(I131,I130,(1+I130)^(I4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(J131,J130,(1+J130)^(J4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(K131,K130,(1+K130)^(K4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(L131,L130,(1+L130)^(L4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(M131,M130,(1+M130)^(M4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(N131,N130,(1+N130)^(N4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(O131,O130,(1+O130)^(O4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(P131,P130,(1+P130)^(P4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(Q131,Q130,(1+Q130)^(Q4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(R131,R130,(1+R130)^(R4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(S131,S130,(1+S130)^(S4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(T131,T130,(1+T130)^(T4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(U131,U130,(1+U130)^(U4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(V131,V130,(1+V130)^(V4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(W131,W130,(1+W130)^(W4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(X131,X130,(1+X130)^(X4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(Y131,Y130,(1+Y130)^(Y4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(Z131,Z130,(1+Z130)^(Z4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AA131,AA130,(1+AA130)^(AA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AB131,AB130,(1+AB130)^(AB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AC131,AC130,(1+AC130)^(AC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AD131,AD130,(1+AD130)^(AD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AE131,AE130,(1+AE130)^(AE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AF131,AF130,(1+AF130)^(AF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AG131,AG130,(1+AG130)^(AG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AH131,AH130,(1+AH130)^(AH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AI131,AI130,(1+AI130)^(AI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AJ131,AJ130,(1+AJ130)^(AJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AK131,AK130,(1+AK130)^(AK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AL131,AL130,(1+AL130)^(AL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AM131,AM130,(1+AM130)^(AM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AN131,AN130,(1+AN130)^(AN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AO131,AO130,(1+AO130)^(AO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AP131,AP130,(1+AP130)^(AP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AQ131,AQ130,(1+AQ130)^(AQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AR131,AR130,(1+AR130)^(AR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AS131,AS130,(1+AS130)^(AS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AT131,AT130,(1+AT130)^(AT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AU131,AU130,(1+AU130)^(AU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AV131,AV130,(1+AV130)^(AV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AW131,AW130,(1+AW130)^(AW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AX131,AX130,(1+AX130)^(AX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AY131,AY130,(1+AY130)^(AY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(AZ131,AZ130,(1+AZ130)^(AZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BA131,BA130,(1+BA130)^(BA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BB131,BB130,(1+BB130)^(BB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BC131,BC130,(1+BC130)^(BC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BD131,BD130,(1+BD130)^(BD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BE131,BE130,(1+BE130)^(BE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BF131,BF130,(1+BF130)^(BF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BG131,BG130,(1+BG130)^(BG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BH131,BH130,(1+BH130)^(BH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BI131,BI130,(1+BI130)^(BI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BJ131,BJ130,(1+BJ130)^(BJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BK131,BK130,(1+BK130)^(BK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BL131,BL130,(1+BL130)^(BL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BM131,BM130,(1+BM130)^(BM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BN131,BN130,(1+BN130)^(BN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BO131,BO130,(1+BO130)^(BO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BP131,BP130,(1+BP130)^(BP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BQ131,BQ130,(1+BQ130)^(BQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BR131,BR130,(1+BR130)^(BR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BS131,BS130,(1+BS130)^(BS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BT131,BT130,(1+BT130)^(BT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BU131,BU130,(1+BU130)^(BU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BV131,BV130,(1+BV130)^(BV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BW131,BW130,(1+BW130)^(BW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BX131,BX130,(1+BX130)^(BX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BY131,BY130,(1+BY130)^(BY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(BZ131,BZ130,(1+BZ130)^(BZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CA131,CA130,(1+CA130)^(CA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CB131,CB130,(1+CB130)^(CB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CC131,CC130,(1+CC130)^(CC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CD131,CD130,(1+CD130)^(CD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CE131,CE130,(1+CE130)^(CE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CF131,CF130,(1+CF130)^(CF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CG131,CG130,(1+CG130)^(CG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CH131,CH130,(1+CH130)^(CH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CI131,CI130,(1+CI130)^(CI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CJ131,CJ130,(1+CJ130)^(CJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CK131,CK130,(1+CK130)^(CK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CL131,CL130,(1+CL130)^(CL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CM131,CM130,(1+CM130)^(CM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CN131,CN130,(1+CN130)^(CN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CO131,CO130,(1+CO130)^(CO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CP131,CP130,(1+CP130)^(CP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CQ131,CQ130,(1+CQ130)^(CQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CR131,CR130,(1+CR130)^(CR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CS131,CS130,(1+CS130)^(CS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CT131,CT130,(1+CT130)^(CT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CU131,CU130,(1+CU130)^(CU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CV131,CV130,(1+CV130)^(CV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CW131,CW130,(1+CW130)^(CW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CX131,CX130,(1+CX130)^(CX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CY131,CY130,(1+CY130)^(CY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(CZ131,CZ130,(1+CZ130)^(CZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DA131,DA130,(1+DA130)^(DA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DB131,DB130,(1+DB130)^(DB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DC131,DC130,(1+DC130)^(DC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DD131,DD130,(1+DD130)^(DD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DE131,DE130,(1+DE130)^(DE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DF131,DF130,(1+DF130)^(DF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DG131,DG130,(1+DG130)^(DG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DH131,DH130,(1+DH130)^(DH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DI131,DI130,(1+DI130)^(DI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DJ131,DJ130,(1+DJ130)^(DJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DK131,DK130,(1+DK130)^(DK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DL131,DL130,(1+DL130)^(DL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DM131,DM130,(1+DM130)^(DM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DN131,DN130,(1+DN130)^(DN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DO131,DO130,(1+DO130)^(DO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DP131,DP130,(1+DP130)^(DP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DQ131,DQ130,(1+DQ130)^(DQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DR131,DR130,(1+DR130)^(DR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DS131,DS130,(1+DS130)^(DS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DT131,DT130,(1+DT130)^(DT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DU131,DU130,(1+DU130)^(DU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DV131,DV130,(1+DV130)^(DV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DW131,DW130,(1+DW130)^(DW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DX131,DX130,(1+DX130)^(DX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DY131,DY130,(1+DY130)^(DY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(DZ131,DZ130,(1+DZ130)^(DZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EA131,EA130,(1+EA130)^(EA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EB131,EB130,(1+EB130)^(EB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EC131,EC130,(1+EC130)^(EC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(ED131,ED130,(1+ED130)^(ED4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EE131,EE130,(1+EE130)^(EE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EF131,EF130,(1+EF130)^(EF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EG131,EG130,(1+EG130)^(EG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EH131,EH130,(1+EH130)^(EH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EI131,EI130,(1+EI130)^(EI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EJ131,EJ130,(1+EJ130)^(EJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EK131,EK130,(1+EK130)^(EK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EL131,EL130,(1+EL130)^(EL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EM131,EM130,(1+EM130)^(EM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EN131,EN130,(1+EN130)^(EN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EO131,EO130,(1+EO130)^(EO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EP131,EP130,(1+EP130)^(EP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EQ131,EQ130,(1+EQ130)^(EQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(ER131,ER130,(1+ER130)^(ER4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(ES131,ES130,(1+ES130)^(ES4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(ET131,ET130,(1+ET130)^(ET4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EU131,EU130,(1+EU130)^(EU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EV131,EV130,(1+EV130)^(EV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EW131,EW130,(1+EW130)^(EW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EX131,EX130,(1+EX130)^(EX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EY131,EY130,(1+EY130)^(EY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(EZ131,EZ130,(1+EZ130)^(EZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FA131,FA130,(1+FA130)^(FA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FB131,FB130,(1+FB130)^(FB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FC131,FC130,(1+FC130)^(FC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FD131,FD130,(1+FD130)^(FD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FE131,FE130,(1+FE130)^(FE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FF131,FF130,(1+FF130)^(FF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FG131,FG130,(1+FG130)^(FG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FH131,FH130,(1+FH130)^(FH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FI131,FI130,(1+FI130)^(FI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FJ131,FJ130,(1+FJ130)^(FJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FK131,FK130,(1+FK130)^(FK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FL131,FL130,(1+FL130)^(FL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FM131,FM130,(1+FM130)^(FM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FN131,FN130,(1+FN130)^(FN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FO131,FO130,(1+FO130)^(FO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FP131,FP130,(1+FP130)^(FP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FQ131,FQ130,(1+FQ130)^(FQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FR131,FR130,(1+FR130)^(FR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FS131,FS130,(1+FS130)^(FS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FT131,FT130,(1+FT130)^(FT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FU131,FU130,(1+FU130)^(FU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FV131,FV130,(1+FV130)^(FV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FW131,FW130,(1+FW130)^(FW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FX131,FX130,(1+FX130)^(FX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FY131,FY130,(1+FY130)^(FY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(FZ131,FZ130,(1+FZ130)^(FZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GA131,GA130,(1+GA130)^(GA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GB131,GB130,(1+GB130)^(GB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GC131,GC130,(1+GC130)^(GC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GD131,GD130,(1+GD130)^(GD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GE131,GE130,(1+GE130)^(GE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GF131,GF130,(1+GF130)^(GF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GG131,GG130,(1+GG130)^(GG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GH131,GH130,(1+GH130)^(GH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GI131,GI130,(1+GI130)^(GI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GJ131,GJ130,(1+GJ130)^(GJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GK131,GK130,(1+GK130)^(GK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GL131,GL130,(1+GL130)^(GL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GM131,GM130,(1+GM130)^(GM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GN131,GN130,(1+GN130)^(GN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GO131,GO130,(1+GO130)^(GO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GP131,GP130,(1+GP130)^(GP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GQ131,GQ130,(1+GQ130)^(GQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GR131,GR130,(1+GR130)^(GR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GS131,GS130,(1+GS130)^(GS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GT131,GT130,(1+GT130)^(GT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GU131,GU130,(1+GU130)^(GU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GV131,GV130,(1+GV130)^(GV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GW131,GW130,(1+GW130)^(GW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GX131,GX130,(1+GX130)^(GX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GY131,GY130,(1+GY130)^(GY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(GZ131,GZ130,(1+GZ130)^(GZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HA131,HA130,(1+HA130)^(HA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HB131,HB130,(1+HB130)^(HB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HC131,HC130,(1+HC130)^(HC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HD131,HD130,(1+HD130)^(HD4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HE131,HE130,(1+HE130)^(HE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HF131,HF130,(1+HF130)^(HF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HG131,HG130,(1+HG130)^(HG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HH131,HH130,(1+HH130)^(HH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HI131,HI130,(1+HI130)^(HI4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HJ131,HJ130,(1+HJ130)^(HJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HK131,HK130,(1+HK130)^(HK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HL131,HL130,(1+HL130)^(HL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HM131,HM130,(1+HM130)^(HM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HN131,HN130,(1+HN130)^(HN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HO131,HO130,(1+HO130)^(HO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HP131,HP130,(1+HP130)^(HP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HQ131,HQ130,(1+HQ130)^(HQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HR131,HR130,(1+HR130)^(HR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HS131,HS130,(1+HS130)^(HS4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HT131,HT130,(1+HT130)^(HT4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HU131,HU130,(1+HU130)^(HU4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HV131,HV130,(1+HV130)^(HV4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HW131,HW130,(1+HW130)^(HW4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HX131,HX130,(1+HX130)^(HX4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HY131,HY130,(1+HY130)^(HY4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(HZ131,HZ130,(1+HZ130)^(HZ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IA131,IA130,(1+IA130)^(IA4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IB131,IB130,(1+IB130)^(IB4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IC131,IC130,(1+IC130)^(IC4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(ID131,ID130,(1+ID130)^(ID4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IE131,IE130,(1+IE130)^(IE4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IF131,IF130,(1+IF130)^(IF4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IG131,IG130,(1+IG130)^(IG4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IH131,IH130,(1+IH130)^(IH4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(II131,II130,(1+II130)^(II4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IJ131,IJ130,(1+IJ130)^(IJ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IK131,IK130,(1+IK130)^(IK4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IL131,IL130,(1+IL130)^(IL4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IM131,IM130,(1+IM130)^(IM4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IN131,IN130,(1+IN130)^(IN4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IO131,IO130,(1+IO130)^(IO4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IP131,IP130,(1+IP130)^(IP4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IQ131,IQ130,(1+IQ130)^(IQ4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IR131,IR130,(1+IR130)^(IR4/12)-1)","v":{"$error":"#N/A"}},{"$f":"IF(IS131,IS130,(1+IS130)^(IS4/12)-1)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Historic Revenues",null,"USD 000",null,{"$f":"SUM(I134:IS134)","v":0},{"$f":"IF(I3,I10)","v":false},{"$f":"IF(J3,J10)","v":false},{"$f":"IF(K3,K10)","v":false},{"$f":"IF(L3,L10)","v":false},{"$f":"IF(M3,M10)","v":false},{"$f":"IF(N3,N10)","v":false},{"$f":"IF(O3,O10)","v":false},{"$f":"IF(P3,P10)","v":false},{"$f":"IF(Q3,Q10)","v":false},{"$f":"IF(R3,R10)","v":false},{"$f":"IF(S3,S10)","v":false},{"$f":"IF(T3,T10)","v":false},{"$f":"IF(U3,U10)","v":false},{"$f":"IF(V3,V10)","v":false},{"$f":"IF(W3,W10)","v":false},{"$f":"IF(X3,X10)","v":false},{"$f":"IF(Y3,Y10)","v":false},{"$f":"IF(Z3,Z10)","v":false},{"$f":"IF(AA3,AA10)","v":false},{"$f":"IF(AB3,AB10)","v":false},{"$f":"IF(AC3,AC10)","v":false},{"$f":"IF(AD3,AD10)","v":false},{"$f":"IF(AE3,AE10)","v":false},{"$f":"IF(AF3,AF10)","v":false},{"$f":"IF(AG3,AG10)","v":false},{"$f":"IF(AH3,AH10)","v":false},{"$f":"IF(AI3,AI10)","v":false},{"$f":"IF(AJ3,AJ10)","v":false},{"$f":"IF(AK3,AK10)","v":false},{"$f":"IF(AL3,AL10)","v":false},{"$f":"IF(AM3,AM10)","v":false},{"$f":"IF(AN3,AN10)","v":false},{"$f":"IF(AO3,AO10)","v":false},{"$f":"IF(AP3,AP10)","v":false},{"$f":"IF(AQ3,AQ10)","v":false},{"$f":"IF(AR3,AR10)","v":false},{"$f":"IF(AS3,AS10)","v":false},{"$f":"IF(AT3,AT10)","v":false},{"$f":"IF(AU3,AU10)","v":false},{"$f":"IF(AV3,AV10)","v":false},{"$f":"IF(AW3,AW10)","v":false},{"$f":"IF(AX3,AX10)","v":false},{"$f":"IF(AY3,AY10)","v":false},{"$f":"IF(AZ3,AZ10)","v":false},{"$f":"IF(BA3,BA10)","v":false},{"$f":"IF(BB3,BB10)","v":false},{"$f":"IF(BC3,BC10)","v":false},{"$f":"IF(BD3,BD10)","v":false},{"$f":"IF(BE3,BE10)","v":false},{"$f":"IF(BF3,BF10)","v":false},{"$f":"IF(BG3,BG10)","v":false},{"$f":"IF(BH3,BH10)","v":false},{"$f":"IF(BI3,BI10)","v":false},{"$f":"IF(BJ3,BJ10)","v":false},{"$f":"IF(BK3,BK10)","v":false},{"$f":"IF(BL3,BL10)","v":false},{"$f":"IF(BM3,BM10)","v":false},{"$f":"IF(BN3,BN10)","v":false},{"$f":"IF(BO3,BO10)","v":false},{"$f":"IF(BP3,BP10)","v":false},{"$f":"IF(BQ3,BQ10)","v":false},{"$f":"IF(BR3,BR10)","v":false},{"$f":"IF(BS3,BS10)","v":false},{"$f":"IF(BT3,BT10)","v":false},{"$f":"IF(BU3,BU10)","v":false},{"$f":"IF(BV3,BV10)","v":false},{"$f":"IF(BW3,BW10)","v":false},{"$f":"IF(BX3,BX10)","v":false},{"$f":"IF(BY3,BY10)","v":false},{"$f":"IF(BZ3,BZ10)","v":false},{"$f":"IF(CA3,CA10)","v":false},{"$f":"IF(CB3,CB10)","v":false},{"$f":"IF(CC3,CC10)","v":false},{"$f":"IF(CD3,CD10)","v":false},{"$f":"IF(CE3,CE10)","v":false},{"$f":"IF(CF3,CF10)","v":false},{"$f":"IF(CG3,CG10)","v":false},{"$f":"IF(CH3,CH10)","v":false},{"$f":"IF(CI3,CI10)","v":false},{"$f":"IF(CJ3,CJ10)","v":false},{"$f":"IF(CK3,CK10)","v":false},{"$f":"IF(CL3,CL10)","v":false},{"$f":"IF(CM3,CM10)","v":false},{"$f":"IF(CN3,CN10)","v":false},{"$f":"IF(CO3,CO10)","v":false},{"$f":"IF(CP3,CP10)","v":false},{"$f":"IF(CQ3,CQ10)","v":false},{"$f":"IF(CR3,CR10)","v":false},{"$f":"IF(CS3,CS10)","v":false},{"$f":"IF(CT3,CT10)","v":false},{"$f":"IF(CU3,CU10)","v":false},{"$f":"IF(CV3,CV10)","v":false},{"$f":"IF(CW3,CW10)","v":false},{"$f":"IF(CX3,CX10)","v":false},{"$f":"IF(CY3,CY10)","v":false},{"$f":"IF(CZ3,CZ10)","v":false},{"$f":"IF(DA3,DA10)","v":false},{"$f":"IF(DB3,DB10)","v":false},{"$f":"IF(DC3,DC10)","v":false},{"$f":"IF(DD3,DD10)","v":false},{"$f":"IF(DE3,DE10)","v":false},{"$f":"IF(DF3,DF10)","v":false},{"$f":"IF(DG3,DG10)","v":false},{"$f":"IF(DH3,DH10)","v":false},{"$f":"IF(DI3,DI10)","v":false},{"$f":"IF(DJ3,DJ10)","v":false},{"$f":"IF(DK3,DK10)","v":false},{"$f":"IF(DL3,DL10)","v":false},{"$f":"IF(DM3,DM10)","v":false},{"$f":"IF(DN3,DN10)","v":false},{"$f":"IF(DO3,DO10)","v":false},{"$f":"IF(DP3,DP10)","v":false},{"$f":"IF(DQ3,DQ10)","v":false},{"$f":"IF(DR3,DR10)","v":false},{"$f":"IF(DS3,DS10)","v":false},{"$f":"IF(DT3,DT10)","v":false},{"$f":"IF(DU3,DU10)","v":false},{"$f":"IF(DV3,DV10)","v":false},{"$f":"IF(DW3,DW10)","v":false},{"$f":"IF(DX3,DX10)","v":false},{"$f":"IF(DY3,DY10)","v":false},{"$f":"IF(DZ3,DZ10)","v":false},{"$f":"IF(EA3,EA10)","v":false},{"$f":"IF(EB3,EB10)","v":false},{"$f":"IF(EC3,EC10)","v":false},{"$f":"IF(ED3,ED10)","v":false},{"$f":"IF(EE3,EE10)","v":false},{"$f":"IF(EF3,EF10)","v":false},{"$f":"IF(EG3,EG10)","v":false},{"$f":"IF(EH3,EH10)","v":false},{"$f":"IF(EI3,EI10)","v":false},{"$f":"IF(EJ3,EJ10)","v":false},{"$f":"IF(EK3,EK10)","v":false},{"$f":"IF(EL3,EL10)","v":false},{"$f":"IF(EM3,EM10)","v":false},{"$f":"IF(EN3,EN10)","v":false},{"$f":"IF(EO3,EO10)","v":false},{"$f":"IF(EP3,EP10)","v":false},{"$f":"IF(EQ3,EQ10)","v":false},{"$f":"IF(ER3,ER10)","v":false},{"$f":"IF(ES3,ES10)","v":false},{"$f":"IF(ET3,ET10)","v":false},{"$f":"IF(EU3,EU10)","v":false},{"$f":"IF(EV3,EV10)","v":false},{"$f":"IF(EW3,EW10)","v":false},{"$f":"IF(EX3,EX10)","v":false},{"$f":"IF(EY3,EY10)","v":false},{"$f":"IF(EZ3,EZ10)","v":false},{"$f":"IF(FA3,FA10)","v":false},{"$f":"IF(FB3,FB10)","v":false},{"$f":"IF(FC3,FC10)","v":false},{"$f":"IF(FD3,FD10)","v":false},{"$f":"IF(FE3,FE10)","v":false},{"$f":"IF(FF3,FF10)","v":false},{"$f":"IF(FG3,FG10)","v":false},{"$f":"IF(FH3,FH10)","v":false},{"$f":"IF(FI3,FI10)","v":false},{"$f":"IF(FJ3,FJ10)","v":false},{"$f":"IF(FK3,FK10)","v":false},{"$f":"IF(FL3,FL10)","v":false},{"$f":"IF(FM3,FM10)","v":false},{"$f":"IF(FN3,FN10)","v":false},{"$f":"IF(FO3,FO10)","v":false},{"$f":"IF(FP3,FP10)","v":false},{"$f":"IF(FQ3,FQ10)","v":false},{"$f":"IF(FR3,FR10)","v":false},{"$f":"IF(FS3,FS10)","v":false},{"$f":"IF(FT3,FT10)","v":false},{"$f":"IF(FU3,FU10)","v":false},{"$f":"IF(FV3,FV10)","v":false},{"$f":"IF(FW3,FW10)","v":false},{"$f":"IF(FX3,FX10)","v":false},{"$f":"IF(FY3,FY10)","v":false},{"$f":"IF(FZ3,FZ10)","v":false},{"$f":"IF(GA3,GA10)","v":false},{"$f":"IF(GB3,GB10)","v":false},{"$f":"IF(GC3,GC10)","v":false},{"$f":"IF(GD3,GD10)","v":false},{"$f":"IF(GE3,GE10)","v":false},{"$f":"IF(GF3,GF10)","v":false},{"$f":"IF(GG3,GG10)","v":false},{"$f":"IF(GH3,GH10)","v":false},{"$f":"IF(GI3,GI10)","v":false},{"$f":"IF(GJ3,GJ10)","v":false},{"$f":"IF(GK3,GK10)","v":false},{"$f":"IF(GL3,GL10)","v":false},{"$f":"IF(GM3,GM10)","v":false},{"$f":"IF(GN3,GN10)","v":false},{"$f":"IF(GO3,GO10)","v":false},{"$f":"IF(GP3,GP10)","v":false},{"$f":"IF(GQ3,GQ10)","v":false},{"$f":"IF(GR3,GR10)","v":false},{"$f":"IF(GS3,GS10)","v":false},{"$f":"IF(GT3,GT10)","v":false},{"$f":"IF(GU3,GU10)","v":false},{"$f":"IF(GV3,GV10)","v":false},{"$f":"IF(GW3,GW10)","v":false},{"$f":"IF(GX3,GX10)","v":false},{"$f":"IF(GY3,GY10)","v":false},{"$f":"IF(GZ3,GZ10)","v":false},{"$f":"IF(HA3,HA10)","v":false},{"$f":"IF(HB3,HB10)","v":false},{"$f":"IF(HC3,HC10)","v":false},{"$f":"IF(HD3,HD10)","v":false},{"$f":"IF(HE3,HE10)","v":false},{"$f":"IF(HF3,HF10)","v":false},{"$f":"IF(HG3,HG10)","v":false},{"$f":"IF(HH3,HH10)","v":false},{"$f":"IF(HI3,HI10)","v":false},{"$f":"IF(HJ3,HJ10)","v":false},{"$f":"IF(HK3,HK10)","v":false},{"$f":"IF(HL3,HL10)","v":false},{"$f":"IF(HM3,HM10)","v":false},{"$f":"IF(HN3,HN10)","v":false},{"$f":"IF(HO3,HO10)","v":false},{"$f":"IF(HP3,HP10)","v":false},{"$f":"IF(HQ3,HQ10)","v":false},{"$f":"IF(HR3,HR10)","v":false},{"$f":"IF(HS3,HS10)","v":false},{"$f":"IF(HT3,HT10)","v":false},{"$f":"IF(HU3,HU10)","v":false},{"$f":"IF(HV3,HV10)","v":false},{"$f":"IF(HW3,HW10)","v":false},{"$f":"IF(HX3,HX10)","v":false},{"$f":"IF(HY3,HY10)","v":false},{"$f":"IF(HZ3,HZ10)","v":false},{"$f":"IF(IA3,IA10)","v":false},{"$f":"IF(IB3,IB10)","v":false},{"$f":"IF(IC3,IC10)","v":false},{"$f":"IF(ID3,ID10)","v":false},{"$f":"IF(IE3,IE10)","v":false},{"$f":"IF(IF3,IF10)","v":false},{"$f":"IF(IG3,IG10)","v":false},{"$f":"IF(IH3,IH10)","v":false},{"$f":"IF(II3,II10)","v":false},{"$f":"IF(IJ3,IJ10)","v":false},{"$f":"IF(IK3,IK10)","v":false},{"$f":"IF(IL3,IL10)","v":false},{"$f":"IF(IM3,IM10)","v":false},{"$f":"IF(IN3,IN10)","v":false},{"$f":"IF(IO3,IO10)","v":false},{"$f":"IF(IP3,IP10)","v":false},{"$f":"IF(IQ3,IQ10)","v":false},{"$f":"IF(IR3,IR10)","v":false},{"$f":"IF(IS3,IS10)","v":false}]
[null,null,null,"Historic Sales in Units",null,"Units p.a.",null,{"$f":"SUM(I135:IS135)","v":{"$error":"#N/A"}},{"$f":"I134/I127","v":{"$error":"#N/A"}},{"$f":"J134/J127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BS134/BS127","v":{"$error":"#N/A"}},{"$f":"BT134/BT127","v":{"$error":"#N/A"}},{"$f":"BU134/BU127","v":{"$error":"#N/A"}},{"$f":"BV134/BV127","v":{"$error":"#N/A"}},{"$f":"BW134/BW127","v":{"$error":"#N/A"}},{"$f":"BX134/BX127","v":{"$error":"#N/A"}},{"$f":"BY134/BY127","v":{"$error":"#N/A"}},{"$f":"BZ134/BZ127","v":{"$error":"#N/A"}},{"$f":"CA134/CA127","v":{"$error":"#N/A"}},{"$f":"CB134/CB127","v":{"$error":"#N/A"}},{"$f":"CC134/CC127","v":{"$error":"#N/A"}},{"$f":"CD134/CD127","v":{"$error":"#N/A"}},{"$f":"CE134/CE127","v":{"$error":"#N/A"}},{"$f":"CF134/CF127","v":{"$error":"#N/A"}},{"$f":"CG134/CG127","v":{"$error":"#N/A"}},{"$f":"CH134/CH127","v":{"$error":"#N/A"}},{"$f":"CI134/CI127","v":{"$error":"#N/A"}},{"$f":"CJ134/CJ127","v":{"$error":"#N/A"}},{"$f":"CK134/CK127","v":{"$error":"#N/A"}},{"$f":"CL134/CL127","v":{"$error":"#N/A"}},{"$f":"CM134/CM127","v":{"$error":"#N/A"}},{"$f":"CN134/CN127","v":{"$error":"#N/A"}},{"$f":"CO134/CO127","v":{"$error":"#N/A"}},{"$f":"CP134/CP127","v":{"$error":"#N/A"}},{"$f":"CQ134/CQ127","v":{"$error":"#N/A"}},{"$f":"CR134/CR127","v":{"$error":"#N/A"}},{"$f":"CS134/CS127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH134/DH127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA134/EA127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL134/EL127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX134/GX127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Historic Sales in Units",null,"Units p.m.",null,{"$f":"SUM(I136:IS136)","v":{"$error":"#N/A"}},{"$f":"IF(I3,I135/12,G136*(1+I132))","v":{"$error":"#N/A"}},{"$f":"IF(J3,J135/12,I136*(1+J132))","v":{"$error":"#N/A"}},{"$f":"IF(K3,K135/12,J136*(1+K132))","v":{"$error":"#N/A"}},{"$f":"IF(L3,L135/12,K136*(1+L132))","v":{"$error":"#N/A"}},{"$f":"IF(M3,M135/12,L136*(1+M132))","v":{"$error":"#N/A"}},{"$f":"IF(N3,N135/12,M136*(1+N132))","v":{"$error":"#N/A"}},{"$f":"IF(O3,O135/12,N136*(1+O132))","v":{"$error":"#N/A"}},{"$f":"IF(P3,P135/12,O136*(1+P132))","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q135/12,P136*(1+Q132))","v":{"$error":"#N/A"}},{"$f":"IF(R3,R135/12,Q136*(1+R132))","v":{"$error":"#N/A"}},{"$f":"IF(S3,S135/12,R136*(1+S132))","v":{"$error":"#N/A"}},{"$f":"IF(T3,T135/12,S136*(1+T132))","v":{"$error":"#N/A"}},{"$f":"IF(U3,U135/12,T136*(1+U132))","v":{"$error":"#N/A"}},{"$f":"IF(V3,V135/12,U136*(1+V132))","v":{"$error":"#N/A"}},{"$f":"IF(W3,W135/12,V136*(1+W132))","v":{"$error":"#N/A"}},{"$f":"IF(X3,X135/12,W136*(1+X132))","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y135/12,X136*(1+Y132))","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z135/12,Y136*(1+Z132))","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA135/12,Z136*(1+AA132))","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB135/12,AA136*(1+AB132))","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC135/12,AB136*(1+AC132))","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD135/12,AC136*(1+AD132))","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE135/12,AD136*(1+AE132))","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF135/12,AE136*(1+AF132))","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG135/12,AF136*(1+AG132))","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH135/12,AG136*(1+AH132))","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI135/12,AH136*(1+AI132))","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ135/12,AI136*(1+AJ132))","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK135/12,AJ136*(1+AK132))","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL135/12,AK136*(1+AL132))","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM135/12,AL136*(1+AM132))","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN135/12,AM136*(1+AN132))","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO135/12,AN136*(1+AO132))","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP135/12,AO136*(1+AP132))","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ135/12,AP136*(1+AQ132))","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR135/12,AQ136*(1+AR132))","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS135/12,AR136*(1+AS132))","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT135/12,AS136*(1+AT132))","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU135/12,AT136*(1+AU132))","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV135/12,AU136*(1+AV132))","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW135/12,AV136*(1+AW132))","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX135/12,AW136*(1+AX132))","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY135/12,AX136*(1+AY132))","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ135/12,AY136*(1+AZ132))","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA135/12,AZ136*(1+BA132))","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB135/12,BA136*(1+BB132))","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC135/12,BB136*(1+BC132))","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD135/12,BC136*(1+BD132))","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE135/12,BD136*(1+BE132))","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF135/12,BE136*(1+BF132))","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG135/12,BF136*(1+BG132))","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH135/12,BG136*(1+BH132))","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI135/12,BH136*(1+BI132))","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ135/12,BI136*(1+BJ132))","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK135/12,BJ136*(1+BK132))","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL135/12,BK136*(1+BL132))","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM135/12,BL136*(1+BM132))","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN135/12,BM136*(1+BN132))","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO135/12,BN136*(1+BO132))","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP135/12,BO136*(1+BP132))","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ135/12,BP136*(1+BQ132))","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR135/12,BQ136*(1+BR132))","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS135/12,BR136*(1+BS132))","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT135/12,BS136*(1+BT132))","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU135/12,BT136*(1+BU132))","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV135/12,BU136*(1+BV132))","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW135/12,BV136*(1+BW132))","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX135/12,BW136*(1+BX132))","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY135/12,BX136*(1+BY132))","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ135/12,BY136*(1+BZ132))","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA135/12,BZ136*(1+CA132))","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB135/12,CA136*(1+CB132))","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC135/12,CB136*(1+CC132))","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD135/12,CC136*(1+CD132))","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE135/12,CD136*(1+CE132))","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF135/12,CE136*(1+CF132))","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG135/12,CF136*(1+CG132))","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH135/12,CG136*(1+CH132))","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI135/12,CH136*(1+CI132))","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ135/12,CI136*(1+CJ132))","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK135/12,CJ136*(1+CK132))","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL135/12,CK136*(1+CL132))","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM135/12,CL136*(1+CM132))","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN135/12,CM136*(1+CN132))","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO135/12,CN136*(1+CO132))","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP135/12,CO136*(1+CP132))","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ135/12,CP136*(1+CQ132))","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR135/12,CQ136*(1+CR132))","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS135/12,CR136*(1+CS132))","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT135/12,CS136*(1+CT132))","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU135/12,CT136*(1+CU132))","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV135/12,CU136*(1+CV132))","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW135/12,CV136*(1+CW132))","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX135/12,CW136*(1+CX132))","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY135/12,CX136*(1+CY132))","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ135/12,CY136*(1+CZ132))","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA135/12,CZ136*(1+DA132))","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB135/12,DA136*(1+DB132))","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC135/12,DB136*(1+DC132))","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD135/12,DC136*(1+DD132))","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE135/12,DD136*(1+DE132))","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF135/12,DE136*(1+DF132))","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG135/12,DF136*(1+DG132))","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH135/12,DG136*(1+DH132))","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI135/12,DH136*(1+DI132))","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ135/12,DI136*(1+DJ132))","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK135/12,DJ136*(1+DK132))","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL135/12,DK136*(1+DL132))","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM135/12,DL136*(1+DM132))","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN135/12,DM136*(1+DN132))","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO135/12,DN136*(1+DO132))","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP135/12,DO136*(1+DP132))","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ135/12,DP136*(1+DQ132))","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR135/12,DQ136*(1+DR132))","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS135/12,DR136*(1+DS132))","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT135/12,DS136*(1+DT132))","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU135/12,DT136*(1+DU132))","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV135/12,DU136*(1+DV132))","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW135/12,DV136*(1+DW132))","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX135/12,DW136*(1+DX132))","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY135/12,DX136*(1+DY132))","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ135/12,DY136*(1+DZ132))","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA135/12,DZ136*(1+EA132))","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB135/12,EA136*(1+EB132))","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC135/12,EB136*(1+EC132))","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED135/12,EC136*(1+ED132))","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE135/12,ED136*(1+EE132))","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF135/12,EE136*(1+EF132))","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG135/12,EF136*(1+EG132))","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH135/12,EG136*(1+EH132))","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI135/12,EH136*(1+EI132))","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ135/12,EI136*(1+EJ132))","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK135/12,EJ136*(1+EK132))","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL135/12,EK136*(1+EL132))","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM135/12,EL136*(1+EM132))","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN135/12,EM136*(1+EN132))","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO135/12,EN136*(1+EO132))","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP135/12,EO136*(1+EP132))","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ135/12,EP136*(1+EQ132))","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER135/12,EQ136*(1+ER132))","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES135/12,ER136*(1+ES132))","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET135/12,ES136*(1+ET132))","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU135/12,ET136*(1+EU132))","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV135/12,EU136*(1+EV132))","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW135/12,EV136*(1+EW132))","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX135/12,EW136*(1+EX132))","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY135/12,EX136*(1+EY132))","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ135/12,EY136*(1+EZ132))","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA135/12,EZ136*(1+FA132))","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB135/12,FA136*(1+FB132))","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC135/12,FB136*(1+FC132))","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD135/12,FC136*(1+FD132))","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE135/12,FD136*(1+FE132))","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF135/12,FE136*(1+FF132))","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG135/12,FF136*(1+FG132))","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH135/12,FG136*(1+FH132))","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI135/12,FH136*(1+FI132))","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ135/12,FI136*(1+FJ132))","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK135/12,FJ136*(1+FK132))","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL135/12,FK136*(1+FL132))","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM135/12,FL136*(1+FM132))","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN135/12,FM136*(1+FN132))","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO135/12,FN136*(1+FO132))","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP135/12,FO136*(1+FP132))","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ135/12,FP136*(1+FQ132))","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR135/12,FQ136*(1+FR132))","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS135/12,FR136*(1+FS132))","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT135/12,FS136*(1+FT132))","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU135/12,FT136*(1+FU132))","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV135/12,FU136*(1+FV132))","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW135/12,FV136*(1+FW132))","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX135/12,FW136*(1+FX132))","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY135/12,FX136*(1+FY132))","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ135/12,FY136*(1+FZ132))","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA135/12,FZ136*(1+GA132))","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB135/12,GA136*(1+GB132))","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC135/12,GB136*(1+GC132))","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD135/12,GC136*(1+GD132))","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE135/12,GD136*(1+GE132))","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF135/12,GE136*(1+GF132))","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG135/12,GF136*(1+GG132))","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH135/12,GG136*(1+GH132))","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI135/12,GH136*(1+GI132))","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ135/12,GI136*(1+GJ132))","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK135/12,GJ136*(1+GK132))","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL135/12,GK136*(1+GL132))","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM135/12,GL136*(1+GM132))","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN135/12,GM136*(1+GN132))","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO135/12,GN136*(1+GO132))","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP135/12,GO136*(1+GP132))","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ135/12,GP136*(1+GQ132))","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR135/12,GQ136*(1+GR132))","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS135/12,GR136*(1+GS132))","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT135/12,GS136*(1+GT132))","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU135/12,GT136*(1+GU132))","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV135/12,GU136*(1+GV132))","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW135/12,GV136*(1+GW132))","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX135/12,GW136*(1+GX132))","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY135/12,GX136*(1+GY132))","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ135/12,GY136*(1+GZ132))","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA135/12,GZ136*(1+HA132))","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB135/12,HA136*(1+HB132))","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC135/12,HB136*(1+HC132))","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD135/12,HC136*(1+HD132))","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE135/12,HD136*(1+HE132))","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF135/12,HE136*(1+HF132))","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG135/12,HF136*(1+HG132))","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH135/12,HG136*(1+HH132))","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI135/12,HH136*(1+HI132))","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ135/12,HI136*(1+HJ132))","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK135/12,HJ136*(1+HK132))","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL135/12,HK136*(1+HL132))","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM135/12,HL136*(1+HM132))","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN135/12,HM136*(1+HN132))","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO135/12,HN136*(1+HO132))","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP135/12,HO136*(1+HP132))","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ135/12,HP136*(1+HQ132))","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR135/12,HQ136*(1+HR132))","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS135/12,HR136*(1+HS132))","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT135/12,HS136*(1+HT132))","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU135/12,HT136*(1+HU132))","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV135/12,HU136*(1+HV132))","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW135/12,HV136*(1+HW132))","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX135/12,HW136*(1+HX132))","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY135/12,HX136*(1+HY132))","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ135/12,HY136*(1+HZ132))","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA135/12,HZ136*(1+IA132))","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB135/12,IA136*(1+IB132))","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC135/12,IB136*(1+IC132))","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID135/12,IC136*(1+ID132))","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE135/12,ID136*(1+IE132))","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF135/12,IE136*(1+IF132))","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG135/12,IF136*(1+IG132))","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH135/12,IG136*(1+IH132))","v":{"$error":"#N/A"}},{"$f":"IF(II3,II135/12,IH136*(1+II132))","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ135/12,II136*(1+IJ132))","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK135/12,IJ136*(1+IK132))","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL135/12,IK136*(1+IL132))","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM135/12,IL136*(1+IM132))","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN135/12,IM136*(1+IN132))","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO135/12,IN136*(1+IO132))","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP135/12,IO136*(1+IP132))","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ135/12,IP136*(1+IQ132))","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR135/12,IQ136*(1+IR132))","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS135/12,IR136*(1+IS132))","v":{"$error":"#N/A"}}]
[null,null,null,"Periodic Sales in Units",null,"Units",null,{"$f":"SUM(I137:IS137)","v":{"$error":"#N/A"}},{"$f":"IF(I3,I135,I136)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J135,J136)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K135,K136)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L135,L136)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M135,M136)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N135,N136)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O135,O136)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P135,P136)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q135,Q136)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R135,R136)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S135,S136)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T135,T136)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U135,U136)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V135,V136)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W135,W136)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X135,X136)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y135,Y136)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z135,Z136)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA135,AA136)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB135,AB136)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC135,AC136)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD135,AD136)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE135,AE136)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF135,AF136)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG135,AG136)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH135,AH136)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI135,AI136)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ135,AJ136)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK135,AK136)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL135,AL136)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM135,AM136)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN135,AN136)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO135,AO136)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP135,AP136)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ135,AQ136)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR135,AR136)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS135,AS136)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT135,AT136)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU135,AU136)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV135,AV136)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW135,AW136)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX135,AX136)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY135,AY136)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ135,AZ136)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA135,BA136)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB135,BB136)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC135,BC136)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD135,BD136)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE135,BE136)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF135,BF136)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG135,BG136)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH135,BH136)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI135,BI136)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ135,BJ136)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK135,BK136)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL135,BL136)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM135,BM136)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN135,BN136)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO135,BO136)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP135,BP136)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ135,BQ136)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR135,BR136)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS135,BS136)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT135,BT136)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU135,BU136)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV135,BV136)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW135,BW136)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX135,BX136)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY135,BY136)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ135,BZ136)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA135,CA136)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB135,CB136)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC135,CC136)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD135,CD136)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE135,CE136)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF135,CF136)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG135,CG136)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH135,CH136)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI135,CI136)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ135,CJ136)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK135,CK136)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL135,CL136)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM135,CM136)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN135,CN136)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO135,CO136)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP135,CP136)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ135,CQ136)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR135,CR136)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS135,CS136)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT135,CT136)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU135,CU136)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV135,CV136)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW135,CW136)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX135,CX136)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY135,CY136)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ135,CZ136)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA135,DA136)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB135,DB136)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC135,DC136)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD135,DD136)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE135,DE136)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF135,DF136)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG135,DG136)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH135,DH136)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI135,DI136)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ135,DJ136)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK135,DK136)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL135,DL136)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM135,DM136)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN135,DN136)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO135,DO136)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP135,DP136)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ135,DQ136)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR135,DR136)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS135,DS136)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT135,DT136)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU135,DU136)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV135,DV136)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW135,DW136)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX135,DX136)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY135,DY136)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ135,DZ136)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA135,EA136)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB135,EB136)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC135,EC136)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED135,ED136)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE135,EE136)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF135,EF136)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG135,EG136)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH135,EH136)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI135,EI136)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ135,EJ136)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK135,EK136)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL135,EL136)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM135,EM136)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN135,EN136)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO135,EO136)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP135,EP136)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ135,EQ136)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER135,ER136)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES135,ES136)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET135,ET136)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU135,EU136)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV135,EV136)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW135,EW136)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX135,EX136)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY135,EY136)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ135,EZ136)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA135,FA136)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB135,FB136)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC135,FC136)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD135,FD136)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE135,FE136)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF135,FF136)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG135,FG136)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH135,FH136)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI135,FI136)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ135,FJ136)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK135,FK136)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL135,FL136)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM135,FM136)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN135,FN136)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO135,FO136)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP135,FP136)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ135,FQ136)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR135,FR136)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS135,FS136)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT135,FT136)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU135,FU136)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV135,FV136)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW135,FW136)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX135,FX136)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY135,FY136)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ135,FZ136)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA135,GA136)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB135,GB136)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC135,GC136)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD135,GD136)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE135,GE136)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF135,GF136)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG135,GG136)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH135,GH136)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI135,GI136)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ135,GJ136)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK135,GK136)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL135,GL136)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM135,GM136)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN135,GN136)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO135,GO136)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP135,GP136)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ135,GQ136)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR135,GR136)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS135,GS136)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT135,GT136)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU135,GU136)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV135,GV136)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW135,GW136)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX135,GX136)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY135,GY136)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ135,GZ136)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA135,HA136)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB135,HB136)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC135,HC136)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD135,HD136)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE135,HE136)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF135,HF136)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG135,HG136)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH135,HH136)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI135,HI136)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ135,HJ136)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK135,HK136)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL135,HL136)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM135,HM136)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN135,HN136)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO135,HO136)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP135,HP136)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ135,HQ136)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR135,HR136)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS135,HS136)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT135,HT136)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU135,HU136)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV135,HV136)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW135,HW136)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX135,HX136)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY135,HY136)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ135,HZ136)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA135,IA136)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB135,IB136)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC135,IC136)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID135,ID136)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE135,IE136)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF135,IF136)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG135,IG136)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH135,IH136)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II135,II136)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ135,IJ136)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK135,IK136)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL135,IL136)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM135,IM136)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN135,IN136)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO135,IO136)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP135,IP136)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ135,IQ136)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR135,IR136)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS135,IS136)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Periodic Revenues",null,"USD 000",null,{"$f":"SUM(I139:IS139)","v":{"$error":"#N/A"}},{"$f":"I137*I127","v":{"$error":"#N/A"}},{"$f":"J137*J127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV137*BV127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT137*CT127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH137*DH127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA137*EA127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL137*EL127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX137*GX127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Revenue Growth",null,"%",null,null,null,{"$f":"J139/I139-1","v":{"$error":"#N/A"}},{"$f":"K139/J139-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW139/BV139-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI139/EH139-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU139/GT139-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Units Sold Growth",null,null,null,null,null,{"$f":"J137/I137-1","v":{"$error":"#N/A"}},{"$f":"K137/J137-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW137/BV137-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI137/EH137-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU137/GT137-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Cost of Goods Sold and Inventory"]
[null,null,null,"Historic Cost of Goods Sold ",null,"USD 000",null,{"$f":"SUM(I145:IS145)","v":0},{"$f":"IF(I3,I11)","v":false},{"$f":"IF(J3,J11)","v":false},{"$f":"IF(K3,K11)","v":false},{"$f":"IF(L3,L11)","v":false},{"$f":"IF(M3,M11)","v":false},{"$f":"IF(N3,N11)","v":false},{"$f":"IF(O3,O11)","v":false},{"$f":"IF(P3,P11)","v":false},{"$f":"IF(Q3,Q11)","v":false},{"$f":"IF(R3,R11)","v":false},{"$f":"IF(S3,S11)","v":false},{"$f":"IF(T3,T11)","v":false},{"$f":"IF(U3,U11)","v":false},{"$f":"IF(V3,V11)","v":false},{"$f":"IF(W3,W11)","v":false},{"$f":"IF(X3,X11)","v":false},{"$f":"IF(Y3,Y11)","v":false},{"$f":"IF(Z3,Z11)","v":false},{"$f":"IF(AA3,AA11)","v":false},{"$f":"IF(AB3,AB11)","v":false},{"$f":"IF(AC3,AC11)","v":false},{"$f":"IF(AD3,AD11)","v":false},{"$f":"IF(AE3,AE11)","v":false},{"$f":"IF(AF3,AF11)","v":false},{"$f":"IF(AG3,AG11)","v":false},{"$f":"IF(AH3,AH11)","v":false},{"$f":"IF(AI3,AI11)","v":false},{"$f":"IF(AJ3,AJ11)","v":false},{"$f":"IF(AK3,AK11)","v":false},{"$f":"IF(AL3,AL11)","v":false},{"$f":"IF(AM3,AM11)","v":false},{"$f":"IF(AN3,AN11)","v":false},{"$f":"IF(AO3,AO11)","v":false},{"$f":"IF(AP3,AP11)","v":false},{"$f":"IF(AQ3,AQ11)","v":false},{"$f":"IF(AR3,AR11)","v":false},{"$f":"IF(AS3,AS11)","v":false},{"$f":"IF(AT3,AT11)","v":false},{"$f":"IF(AU3,AU11)","v":false},{"$f":"IF(AV3,AV11)","v":false},{"$f":"IF(AW3,AW11)","v":false},{"$f":"IF(AX3,AX11)","v":false},{"$f":"IF(AY3,AY11)","v":false},{"$f":"IF(AZ3,AZ11)","v":false},{"$f":"IF(BA3,BA11)","v":false},{"$f":"IF(BB3,BB11)","v":false},{"$f":"IF(BC3,BC11)","v":false},{"$f":"IF(BD3,BD11)","v":false},{"$f":"IF(BE3,BE11)","v":false},{"$f":"IF(BF3,BF11)","v":false},{"$f":"IF(BG3,BG11)","v":false},{"$f":"IF(BH3,BH11)","v":false},{"$f":"IF(BI3,BI11)","v":false},{"$f":"IF(BJ3,BJ11)","v":false},{"$f":"IF(BK3,BK11)","v":false},{"$f":"IF(BL3,BL11)","v":false},{"$f":"IF(BM3,BM11)","v":false},{"$f":"IF(BN3,BN11)","v":false},{"$f":"IF(BO3,BO11)","v":false},{"$f":"IF(BP3,BP11)","v":false},{"$f":"IF(BQ3,BQ11)","v":false},{"$f":"IF(BR3,BR11)","v":false},{"$f":"IF(BS3,BS11)","v":false},{"$f":"IF(BT3,BT11)","v":false},{"$f":"IF(BU3,BU11)","v":false},{"$f":"IF(BV3,BV11)","v":false},{"$f":"IF(BW3,BW11)","v":false},{"$f":"IF(BX3,BX11)","v":false},{"$f":"IF(BY3,BY11)","v":false},{"$f":"IF(BZ3,BZ11)","v":false},{"$f":"IF(CA3,CA11)","v":false},{"$f":"IF(CB3,CB11)","v":false},{"$f":"IF(CC3,CC11)","v":false},{"$f":"IF(CD3,CD11)","v":false},{"$f":"IF(CE3,CE11)","v":false},{"$f":"IF(CF3,CF11)","v":false},{"$f":"IF(CG3,CG11)","v":false},{"$f":"IF(CH3,CH11)","v":false},{"$f":"IF(CI3,CI11)","v":false},{"$f":"IF(CJ3,CJ11)","v":false},{"$f":"IF(CK3,CK11)","v":false},{"$f":"IF(CL3,CL11)","v":false},{"$f":"IF(CM3,CM11)","v":false},{"$f":"IF(CN3,CN11)","v":false},{"$f":"IF(CO3,CO11)","v":false},{"$f":"IF(CP3,CP11)","v":false},{"$f":"IF(CQ3,CQ11)","v":false},{"$f":"IF(CR3,CR11)","v":false},{"$f":"IF(CS3,CS11)","v":false},{"$f":"IF(CT3,CT11)","v":false},{"$f":"IF(CU3,CU11)","v":false},{"$f":"IF(CV3,CV11)","v":false},{"$f":"IF(CW3,CW11)","v":false},{"$f":"IF(CX3,CX11)","v":false},{"$f":"IF(CY3,CY11)","v":false},{"$f":"IF(CZ3,CZ11)","v":false},{"$f":"IF(DA3,DA11)","v":false},{"$f":"IF(DB3,DB11)","v":false},{"$f":"IF(DC3,DC11)","v":false},{"$f":"IF(DD3,DD11)","v":false},{"$f":"IF(DE3,DE11)","v":false},{"$f":"IF(DF3,DF11)","v":false},{"$f":"IF(DG3,DG11)","v":false},{"$f":"IF(DH3,DH11)","v":false},{"$f":"IF(DI3,DI11)","v":false},{"$f":"IF(DJ3,DJ11)","v":false},{"$f":"IF(DK3,DK11)","v":false},{"$f":"IF(DL3,DL11)","v":false},{"$f":"IF(DM3,DM11)","v":false},{"$f":"IF(DN3,DN11)","v":false},{"$f":"IF(DO3,DO11)","v":false},{"$f":"IF(DP3,DP11)","v":false},{"$f":"IF(DQ3,DQ11)","v":false},{"$f":"IF(DR3,DR11)","v":false},{"$f":"IF(DS3,DS11)","v":false},{"$f":"IF(DT3,DT11)","v":false},{"$f":"IF(DU3,DU11)","v":false},{"$f":"IF(DV3,DV11)","v":false},{"$f":"IF(DW3,DW11)","v":false},{"$f":"IF(DX3,DX11)","v":false},{"$f":"IF(DY3,DY11)","v":false},{"$f":"IF(DZ3,DZ11)","v":false},{"$f":"IF(EA3,EA11)","v":false},{"$f":"IF(EB3,EB11)","v":false},{"$f":"IF(EC3,EC11)","v":false},{"$f":"IF(ED3,ED11)","v":false},{"$f":"IF(EE3,EE11)","v":false},{"$f":"IF(EF3,EF11)","v":false},{"$f":"IF(EG3,EG11)","v":false},{"$f":"IF(EH3,EH11)","v":false},{"$f":"IF(EI3,EI11)","v":false},{"$f":"IF(EJ3,EJ11)","v":false},{"$f":"IF(EK3,EK11)","v":false},{"$f":"IF(EL3,EL11)","v":false},{"$f":"IF(EM3,EM11)","v":false},{"$f":"IF(EN3,EN11)","v":false},{"$f":"IF(EO3,EO11)","v":false},{"$f":"IF(EP3,EP11)","v":false},{"$f":"IF(EQ3,EQ11)","v":false},{"$f":"IF(ER3,ER11)","v":false},{"$f":"IF(ES3,ES11)","v":false},{"$f":"IF(ET3,ET11)","v":false},{"$f":"IF(EU3,EU11)","v":false},{"$f":"IF(EV3,EV11)","v":false},{"$f":"IF(EW3,EW11)","v":false},{"$f":"IF(EX3,EX11)","v":false},{"$f":"IF(EY3,EY11)","v":false},{"$f":"IF(EZ3,EZ11)","v":false},{"$f":"IF(FA3,FA11)","v":false},{"$f":"IF(FB3,FB11)","v":false},{"$f":"IF(FC3,FC11)","v":false},{"$f":"IF(FD3,FD11)","v":false},{"$f":"IF(FE3,FE11)","v":false},{"$f":"IF(FF3,FF11)","v":false},{"$f":"IF(FG3,FG11)","v":false},{"$f":"IF(FH3,FH11)","v":false},{"$f":"IF(FI3,FI11)","v":false},{"$f":"IF(FJ3,FJ11)","v":false},{"$f":"IF(FK3,FK11)","v":false},{"$f":"IF(FL3,FL11)","v":false},{"$f":"IF(FM3,FM11)","v":false},{"$f":"IF(FN3,FN11)","v":false},{"$f":"IF(FO3,FO11)","v":false},{"$f":"IF(FP3,FP11)","v":false},{"$f":"IF(FQ3,FQ11)","v":false},{"$f":"IF(FR3,FR11)","v":false},{"$f":"IF(FS3,FS11)","v":false},{"$f":"IF(FT3,FT11)","v":false},{"$f":"IF(FU3,FU11)","v":false},{"$f":"IF(FV3,FV11)","v":false},{"$f":"IF(FW3,FW11)","v":false},{"$f":"IF(FX3,FX11)","v":false},{"$f":"IF(FY3,FY11)","v":false},{"$f":"IF(FZ3,FZ11)","v":false},{"$f":"IF(GA3,GA11)","v":false},{"$f":"IF(GB3,GB11)","v":false},{"$f":"IF(GC3,GC11)","v":false},{"$f":"IF(GD3,GD11)","v":false},{"$f":"IF(GE3,GE11)","v":false},{"$f":"IF(GF3,GF11)","v":false},{"$f":"IF(GG3,GG11)","v":false},{"$f":"IF(GH3,GH11)","v":false},{"$f":"IF(GI3,GI11)","v":false},{"$f":"IF(GJ3,GJ11)","v":false},{"$f":"IF(GK3,GK11)","v":false},{"$f":"IF(GL3,GL11)","v":false},{"$f":"IF(GM3,GM11)","v":false},{"$f":"IF(GN3,GN11)","v":false},{"$f":"IF(GO3,GO11)","v":false},{"$f":"IF(GP3,GP11)","v":false},{"$f":"IF(GQ3,GQ11)","v":false},{"$f":"IF(GR3,GR11)","v":false},{"$f":"IF(GS3,GS11)","v":false},{"$f":"IF(GT3,GT11)","v":false},{"$f":"IF(GU3,GU11)","v":false},{"$f":"IF(GV3,GV11)","v":false},{"$f":"IF(GW3,GW11)","v":false},{"$f":"IF(GX3,GX11)","v":false},{"$f":"IF(GY3,GY11)","v":false},{"$f":"IF(GZ3,GZ11)","v":false},{"$f":"IF(HA3,HA11)","v":false},{"$f":"IF(HB3,HB11)","v":false},{"$f":"IF(HC3,HC11)","v":false},{"$f":"IF(HD3,HD11)","v":false},{"$f":"IF(HE3,HE11)","v":false},{"$f":"IF(HF3,HF11)","v":false},{"$f":"IF(HG3,HG11)","v":false},{"$f":"IF(HH3,HH11)","v":false},{"$f":"IF(HI3,HI11)","v":false},{"$f":"IF(HJ3,HJ11)","v":false},{"$f":"IF(HK3,HK11)","v":false},{"$f":"IF(HL3,HL11)","v":false},{"$f":"IF(HM3,HM11)","v":false},{"$f":"IF(HN3,HN11)","v":false},{"$f":"IF(HO3,HO11)","v":false},{"$f":"IF(HP3,HP11)","v":false},{"$f":"IF(HQ3,HQ11)","v":false},{"$f":"IF(HR3,HR11)","v":false},{"$f":"IF(HS3,HS11)","v":false},{"$f":"IF(HT3,HT11)","v":false},{"$f":"IF(HU3,HU11)","v":false},{"$f":"IF(HV3,HV11)","v":false},{"$f":"IF(HW3,HW11)","v":false},{"$f":"IF(HX3,HX11)","v":false},{"$f":"IF(HY3,HY11)","v":false},{"$f":"IF(HZ3,HZ11)","v":false},{"$f":"IF(IA3,IA11)","v":false},{"$f":"IF(IB3,IB11)","v":false},{"$f":"IF(IC3,IC11)","v":false},{"$f":"IF(ID3,ID11)","v":false},{"$f":"IF(IE3,IE11)","v":false},{"$f":"IF(IF3,IF11)","v":false},{"$f":"IF(IG3,IG11)","v":false},{"$f":"IF(IH3,IH11)","v":false},{"$f":"IF(II3,II11)","v":false},{"$f":"IF(IJ3,IJ11)","v":false},{"$f":"IF(IK3,IK11)","v":false},{"$f":"IF(IL3,IL11)","v":false},{"$f":"IF(IM3,IM11)","v":false},{"$f":"IF(IN3,IN11)","v":false},{"$f":"IF(IO3,IO11)","v":false},{"$f":"IF(IP3,IP11)","v":false},{"$f":"IF(IQ3,IQ11)","v":false},{"$f":"IF(IR3,IR11)","v":false},{"$f":"IF(IS3,IS11)","v":false}]
[null,null,null,"Cost of Goods Sold Percent",null,"%",{"$f":"'Model Parameters'!$G$15","v":0.59199999999999997},null,{"$f":"IFERROR(I145/I134,$G$146)","v":0.59199999999999997},{"$f":"IFERROR(J145/J134,$G$146)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(BV145/BV134,$G$146)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(EH145/EH134,$G$146)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(GT145/GT134,$G$146)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997]
[null,null,null,"Cost per Unit",null,"USD 000",null,null,{"$f":"I146*I127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU146*BU127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG146*EG127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS146*GS127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Simple Inventory Method"]
[null,null,null,null,"Historic Inventory","USD 000",null,null,{"$f":"IF(I3,I93)","v":false},{"$f":"IF(J3,J93)","v":false},{"$f":"IF(K3,K93)","v":false},{"$f":"IF(L3,L93)","v":false},{"$f":"IF(M3,M93)","v":false},{"$f":"IF(N3,N93)","v":false},{"$f":"IF(O3,O93)","v":false},{"$f":"IF(P3,P93)","v":false},{"$f":"IF(Q3,Q93)","v":false},{"$f":"IF(R3,R93)","v":false},{"$f":"IF(S3,S93)","v":false},{"$f":"IF(T3,T93)","v":false},{"$f":"IF(U3,U93)","v":false},{"$f":"IF(V3,V93)","v":false},{"$f":"IF(W3,W93)","v":false},{"$f":"IF(X3,X93)","v":false},{"$f":"IF(Y3,Y93)","v":false},{"$f":"IF(Z3,Z93)","v":false},{"$f":"IF(AA3,AA93)","v":false},{"$f":"IF(AB3,AB93)","v":false},{"$f":"IF(AC3,AC93)","v":false},{"$f":"IF(AD3,AD93)","v":false},{"$f":"IF(AE3,AE93)","v":false},{"$f":"IF(AF3,AF93)","v":false},{"$f":"IF(AG3,AG93)","v":false},{"$f":"IF(AH3,AH93)","v":false},{"$f":"IF(AI3,AI93)","v":false},{"$f":"IF(AJ3,AJ93)","v":false},{"$f":"IF(AK3,AK93)","v":false},{"$f":"IF(AL3,AL93)","v":false},{"$f":"IF(AM3,AM93)","v":false},{"$f":"IF(AN3,AN93)","v":false},{"$f":"IF(AO3,AO93)","v":false},{"$f":"IF(AP3,AP93)","v":false},{"$f":"IF(AQ3,AQ93)","v":false},{"$f":"IF(AR3,AR93)","v":false},{"$f":"IF(AS3,AS93)","v":false},{"$f":"IF(AT3,AT93)","v":false},{"$f":"IF(AU3,AU93)","v":false},{"$f":"IF(AV3,AV93)","v":false},{"$f":"IF(AW3,AW93)","v":false},{"$f":"IF(AX3,AX93)","v":false},{"$f":"IF(AY3,AY93)","v":false},{"$f":"IF(AZ3,AZ93)","v":false},{"$f":"IF(BA3,BA93)","v":false},{"$f":"IF(BB3,BB93)","v":false},{"$f":"IF(BC3,BC93)","v":false},{"$f":"IF(BD3,BD93)","v":false},{"$f":"IF(BE3,BE93)","v":false},{"$f":"IF(BF3,BF93)","v":false},{"$f":"IF(BG3,BG93)","v":false},{"$f":"IF(BH3,BH93)","v":false},{"$f":"IF(BI3,BI93)","v":false},{"$f":"IF(BJ3,BJ93)","v":false},{"$f":"IF(BK3,BK93)","v":false},{"$f":"IF(BL3,BL93)","v":false},{"$f":"IF(BM3,BM93)","v":false},{"$f":"IF(BN3,BN93)","v":false},{"$f":"IF(BO3,BO93)","v":false},{"$f":"IF(BP3,BP93)","v":false},{"$f":"IF(BQ3,BQ93)","v":false},{"$f":"IF(BR3,BR93)","v":false},{"$f":"IF(BS3,BS93)","v":false},{"$f":"IF(BT3,BT93)","v":false},{"$f":"IF(BU3,BU93)","v":false},{"$f":"IF(BV3,BV93)","v":false},{"$f":"IF(BW3,BW93)","v":false},{"$f":"IF(BX3,BX93)","v":false},{"$f":"IF(BY3,BY93)","v":false},{"$f":"IF(BZ3,BZ93)","v":false},{"$f":"IF(CA3,CA93)","v":false},{"$f":"IF(CB3,CB93)","v":false},{"$f":"IF(CC3,CC93)","v":false},{"$f":"IF(CD3,CD93)","v":false},{"$f":"IF(CE3,CE93)","v":false},{"$f":"IF(CF3,CF93)","v":false},{"$f":"IF(CG3,CG93)","v":false},{"$f":"IF(CH3,CH93)","v":false},{"$f":"IF(CI3,CI93)","v":false},{"$f":"IF(CJ3,CJ93)","v":false},{"$f":"IF(CK3,CK93)","v":false},{"$f":"IF(CL3,CL93)","v":false},{"$f":"IF(CM3,CM93)","v":false},{"$f":"IF(CN3,CN93)","v":false},{"$f":"IF(CO3,CO93)","v":false},{"$f":"IF(CP3,CP93)","v":false},{"$f":"IF(CQ3,CQ93)","v":false},{"$f":"IF(CR3,CR93)","v":false},{"$f":"IF(CS3,CS93)","v":false},{"$f":"IF(CT3,CT93)","v":false},{"$f":"IF(CU3,CU93)","v":false},{"$f":"IF(CV3,CV93)","v":false},{"$f":"IF(CW3,CW93)","v":false},{"$f":"IF(CX3,CX93)","v":false},{"$f":"IF(CY3,CY93)","v":false},{"$f":"IF(CZ3,CZ93)","v":false},{"$f":"IF(DA3,DA93)","v":false},{"$f":"IF(DB3,DB93)","v":false},{"$f":"IF(DC3,DC93)","v":false},{"$f":"IF(DD3,DD93)","v":false},{"$f":"IF(DE3,DE93)","v":false},{"$f":"IF(DF3,DF93)","v":false},{"$f":"IF(DG3,DG93)","v":false},{"$f":"IF(DH3,DH93)","v":false},{"$f":"IF(DI3,DI93)","v":false},{"$f":"IF(DJ3,DJ93)","v":false},{"$f":"IF(DK3,DK93)","v":false},{"$f":"IF(DL3,DL93)","v":false},{"$f":"IF(DM3,DM93)","v":false},{"$f":"IF(DN3,DN93)","v":false},{"$f":"IF(DO3,DO93)","v":false},{"$f":"IF(DP3,DP93)","v":false},{"$f":"IF(DQ3,DQ93)","v":false},{"$f":"IF(DR3,DR93)","v":false},{"$f":"IF(DS3,DS93)","v":false},{"$f":"IF(DT3,DT93)","v":false},{"$f":"IF(DU3,DU93)","v":false},{"$f":"IF(DV3,DV93)","v":false},{"$f":"IF(DW3,DW93)","v":false},{"$f":"IF(DX3,DX93)","v":false},{"$f":"IF(DY3,DY93)","v":false},{"$f":"IF(DZ3,DZ93)","v":false},{"$f":"IF(EA3,EA93)","v":false},{"$f":"IF(EB3,EB93)","v":false},{"$f":"IF(EC3,EC93)","v":false},{"$f":"IF(ED3,ED93)","v":false},{"$f":"IF(EE3,EE93)","v":false},{"$f":"IF(EF3,EF93)","v":false},{"$f":"IF(EG3,EG93)","v":false},{"$f":"IF(EH3,EH93)","v":false},{"$f":"IF(EI3,EI93)","v":false},{"$f":"IF(EJ3,EJ93)","v":false},{"$f":"IF(EK3,EK93)","v":false},{"$f":"IF(EL3,EL93)","v":false},{"$f":"IF(EM3,EM93)","v":false},{"$f":"IF(EN3,EN93)","v":false},{"$f":"IF(EO3,EO93)","v":false},{"$f":"IF(EP3,EP93)","v":false},{"$f":"IF(EQ3,EQ93)","v":false},{"$f":"IF(ER3,ER93)","v":false},{"$f":"IF(ES3,ES93)","v":false},{"$f":"IF(ET3,ET93)","v":false},{"$f":"IF(EU3,EU93)","v":false},{"$f":"IF(EV3,EV93)","v":false},{"$f":"IF(EW3,EW93)","v":false},{"$f":"IF(EX3,EX93)","v":false},{"$f":"IF(EY3,EY93)","v":false},{"$f":"IF(EZ3,EZ93)","v":false},{"$f":"IF(FA3,FA93)","v":false},{"$f":"IF(FB3,FB93)","v":false},{"$f":"IF(FC3,FC93)","v":false},{"$f":"IF(FD3,FD93)","v":false},{"$f":"IF(FE3,FE93)","v":false},{"$f":"IF(FF3,FF93)","v":false},{"$f":"IF(FG3,FG93)","v":false},{"$f":"IF(FH3,FH93)","v":false},{"$f":"IF(FI3,FI93)","v":false},{"$f":"IF(FJ3,FJ93)","v":false},{"$f":"IF(FK3,FK93)","v":false},{"$f":"IF(FL3,FL93)","v":false},{"$f":"IF(FM3,FM93)","v":false},{"$f":"IF(FN3,FN93)","v":false},{"$f":"IF(FO3,FO93)","v":false},{"$f":"IF(FP3,FP93)","v":false},{"$f":"IF(FQ3,FQ93)","v":false},{"$f":"IF(FR3,FR93)","v":false},{"$f":"IF(FS3,FS93)","v":false},{"$f":"IF(FT3,FT93)","v":false},{"$f":"IF(FU3,FU93)","v":false},{"$f":"IF(FV3,FV93)","v":false},{"$f":"IF(FW3,FW93)","v":false},{"$f":"IF(FX3,FX93)","v":false},{"$f":"IF(FY3,FY93)","v":false},{"$f":"IF(FZ3,FZ93)","v":false},{"$f":"IF(GA3,GA93)","v":false},{"$f":"IF(GB3,GB93)","v":false},{"$f":"IF(GC3,GC93)","v":false},{"$f":"IF(GD3,GD93)","v":false},{"$f":"IF(GE3,GE93)","v":false},{"$f":"IF(GF3,GF93)","v":false},{"$f":"IF(GG3,GG93)","v":false},{"$f":"IF(GH3,GH93)","v":false},{"$f":"IF(GI3,GI93)","v":false},{"$f":"IF(GJ3,GJ93)","v":false},{"$f":"IF(GK3,GK93)","v":false},{"$f":"IF(GL3,GL93)","v":false},{"$f":"IF(GM3,GM93)","v":false},{"$f":"IF(GN3,GN93)","v":false},{"$f":"IF(GO3,GO93)","v":false},{"$f":"IF(GP3,GP93)","v":false},{"$f":"IF(GQ3,GQ93)","v":false},{"$f":"IF(GR3,GR93)","v":false},{"$f":"IF(GS3,GS93)","v":false},{"$f":"IF(GT3,GT93)","v":false},{"$f":"IF(GU3,GU93)","v":false},{"$f":"IF(GV3,GV93)","v":false},{"$f":"IF(GW3,GW93)","v":false},{"$f":"IF(GX3,GX93)","v":false},{"$f":"IF(GY3,GY93)","v":false},{"$f":"IF(GZ3,GZ93)","v":false},{"$f":"IF(HA3,HA93)","v":false},{"$f":"IF(HB3,HB93)","v":false},{"$f":"IF(HC3,HC93)","v":false},{"$f":"IF(HD3,HD93)","v":false},{"$f":"IF(HE3,HE93)","v":false},{"$f":"IF(HF3,HF93)","v":false},{"$f":"IF(HG3,HG93)","v":false},{"$f":"IF(HH3,HH93)","v":false},{"$f":"IF(HI3,HI93)","v":false},{"$f":"IF(HJ3,HJ93)","v":false},{"$f":"IF(HK3,HK93)","v":false},{"$f":"IF(HL3,HL93)","v":false},{"$f":"IF(HM3,HM93)","v":false},{"$f":"IF(HN3,HN93)","v":false},{"$f":"IF(HO3,HO93)","v":false},{"$f":"IF(HP3,HP93)","v":false},{"$f":"IF(HQ3,HQ93)","v":false},{"$f":"IF(HR3,HR93)","v":false},{"$f":"IF(HS3,HS93)","v":false},{"$f":"IF(HT3,HT93)","v":false},{"$f":"IF(HU3,HU93)","v":false},{"$f":"IF(HV3,HV93)","v":false},{"$f":"IF(HW3,HW93)","v":false},{"$f":"IF(HX3,HX93)","v":false},{"$f":"IF(HY3,HY93)","v":false},{"$f":"IF(HZ3,HZ93)","v":false},{"$f":"IF(IA3,IA93)","v":false},{"$f":"IF(IB3,IB93)","v":false},{"$f":"IF(IC3,IC93)","v":false},{"$f":"IF(ID3,ID93)","v":false},{"$f":"IF(IE3,IE93)","v":false},{"$f":"IF(IF3,IF93)","v":false},{"$f":"IF(IG3,IG93)","v":false},{"$f":"IF(IH3,IH93)","v":false},{"$f":"IF(II3,II93)","v":false},{"$f":"IF(IJ3,IJ93)","v":false},{"$f":"IF(IK3,IK93)","v":false},{"$f":"IF(IL3,IL93)","v":false},{"$f":"IF(IM3,IM93)","v":false},{"$f":"IF(IN3,IN93)","v":false},{"$f":"IF(IO3,IO93)","v":false},{"$f":"IF(IP3,IP93)","v":false},{"$f":"IF(IQ3,IQ93)","v":false},{"$f":"IF(IR3,IR93)","v":false},{"$f":"IF(IS3,IS93)","v":false}]
[null,null,null,null,"Inventory as Percent of Cost of Goods Sold","%",{"$f":"LOOKUP(G3,2:2,151:151)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I150/I145,$G$151*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J150/J145,$G$151*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K150/K145,$G$151*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L150/L145,$G$151*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M150/M145,$G$151*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N150/N145,$G$151*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O150/O145,$G$151*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P150/P145,$G$151*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q150/Q145,$G$151*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R150/R145,$G$151*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S150/S145,$G$151*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T150/T145,$G$151*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U150/U145,$G$151*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V150/V145,$G$151*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W150/W145,$G$151*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X150/X145,$G$151*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y150/Y145,$G$151*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z150/Z145,$G$151*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA150/AA145,$G$151*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB150/AB145,$G$151*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC150/AC145,$G$151*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD150/AD145,$G$151*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE150/AE145,$G$151*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF150/AF145,$G$151*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG150/AG145,$G$151*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH150/AH145,$G$151*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI150/AI145,$G$151*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ150/AJ145,$G$151*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK150/AK145,$G$151*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL150/AL145,$G$151*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM150/AM145,$G$151*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN150/AN145,$G$151*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO150/AO145,$G$151*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP150/AP145,$G$151*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ150/AQ145,$G$151*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR150/AR145,$G$151*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS150/AS145,$G$151*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT150/AT145,$G$151*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU150/AU145,$G$151*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV150/AV145,$G$151*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW150/AW145,$G$151*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX150/AX145,$G$151*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY150/AY145,$G$151*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ150/AZ145,$G$151*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA150/BA145,$G$151*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB150/BB145,$G$151*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC150/BC145,$G$151*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD150/BD145,$G$151*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE150/BE145,$G$151*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF150/BF145,$G$151*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG150/BG145,$G$151*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH150/BH145,$G$151*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI150/BI145,$G$151*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ150/BJ145,$G$151*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK150/BK145,$G$151*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL150/BL145,$G$151*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM150/BM145,$G$151*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN150/BN145,$G$151*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO150/BO145,$G$151*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP150/BP145,$G$151*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ150/BQ145,$G$151*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR150/BR145,$G$151*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS150/BS145,$G$151*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT150/BT145,$G$151*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU150/BU145,$G$151*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV150/BV145,$G$151*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW150/BW145,$G$151*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX150/BX145,$G$151*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY150/BY145,$G$151*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ150/BZ145,$G$151*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA150/CA145,$G$151*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB150/CB145,$G$151*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC150/CC145,$G$151*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD150/CD145,$G$151*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE150/CE145,$G$151*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF150/CF145,$G$151*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG150/CG145,$G$151*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH150/CH145,$G$151*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI150/CI145,$G$151*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ150/CJ145,$G$151*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK150/CK145,$G$151*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL150/CL145,$G$151*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM150/CM145,$G$151*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN150/CN145,$G$151*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO150/CO145,$G$151*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP150/CP145,$G$151*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ150/CQ145,$G$151*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR150/CR145,$G$151*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS150/CS145,$G$151*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT150/CT145,$G$151*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU150/CU145,$G$151*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV150/CV145,$G$151*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW150/CW145,$G$151*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX150/CX145,$G$151*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY150/CY145,$G$151*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ150/CZ145,$G$151*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA150/DA145,$G$151*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB150/DB145,$G$151*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC150/DC145,$G$151*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD150/DD145,$G$151*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE150/DE145,$G$151*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF150/DF145,$G$151*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG150/DG145,$G$151*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH150/DH145,$G$151*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI150/DI145,$G$151*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ150/DJ145,$G$151*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK150/DK145,$G$151*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL150/DL145,$G$151*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM150/DM145,$G$151*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN150/DN145,$G$151*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO150/DO145,$G$151*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP150/DP145,$G$151*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ150/DQ145,$G$151*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR150/DR145,$G$151*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS150/DS145,$G$151*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT150/DT145,$G$151*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU150/DU145,$G$151*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV150/DV145,$G$151*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW150/DW145,$G$151*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX150/DX145,$G$151*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY150/DY145,$G$151*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ150/DZ145,$G$151*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA150/EA145,$G$151*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB150/EB145,$G$151*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC150/EC145,$G$151*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED150/ED145,$G$151*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE150/EE145,$G$151*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF150/EF145,$G$151*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG150/EG145,$G$151*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH150/EH145,$G$151*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI150/EI145,$G$151*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ150/EJ145,$G$151*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK150/EK145,$G$151*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL150/EL145,$G$151*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM150/EM145,$G$151*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN150/EN145,$G$151*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO150/EO145,$G$151*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP150/EP145,$G$151*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ150/EQ145,$G$151*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER150/ER145,$G$151*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES150/ES145,$G$151*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET150/ET145,$G$151*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU150/EU145,$G$151*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV150/EV145,$G$151*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW150/EW145,$G$151*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX150/EX145,$G$151*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY150/EY145,$G$151*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ150/EZ145,$G$151*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA150/FA145,$G$151*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB150/FB145,$G$151*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC150/FC145,$G$151*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD150/FD145,$G$151*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE150/FE145,$G$151*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF150/FF145,$G$151*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG150/FG145,$G$151*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH150/FH145,$G$151*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI150/FI145,$G$151*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ150/FJ145,$G$151*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK150/FK145,$G$151*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL150/FL145,$G$151*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM150/FM145,$G$151*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN150/FN145,$G$151*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO150/FO145,$G$151*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP150/FP145,$G$151*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ150/FQ145,$G$151*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR150/FR145,$G$151*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS150/FS145,$G$151*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT150/FT145,$G$151*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU150/FU145,$G$151*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV150/FV145,$G$151*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW150/FW145,$G$151*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX150/FX145,$G$151*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY150/FY145,$G$151*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ150/FZ145,$G$151*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA150/GA145,$G$151*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB150/GB145,$G$151*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC150/GC145,$G$151*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD150/GD145,$G$151*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE150/GE145,$G$151*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF150/GF145,$G$151*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG150/GG145,$G$151*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH150/GH145,$G$151*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI150/GI145,$G$151*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ150/GJ145,$G$151*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK150/GK145,$G$151*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL150/GL145,$G$151*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM150/GM145,$G$151*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN150/GN145,$G$151*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO150/GO145,$G$151*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP150/GP145,$G$151*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ150/GQ145,$G$151*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR150/GR145,$G$151*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS150/GS145,$G$151*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT150/GT145,$G$151*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU150/GU145,$G$151*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV150/GV145,$G$151*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW150/GW145,$G$151*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX150/GX145,$G$151*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY150/GY145,$G$151*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ150/GZ145,$G$151*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA150/HA145,$G$151*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB150/HB145,$G$151*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC150/HC145,$G$151*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD150/HD145,$G$151*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE150/HE145,$G$151*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF150/HF145,$G$151*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG150/HG145,$G$151*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH150/HH145,$G$151*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI150/HI145,$G$151*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ150/HJ145,$G$151*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK150/HK145,$G$151*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL150/HL145,$G$151*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM150/HM145,$G$151*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN150/HN145,$G$151*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO150/HO145,$G$151*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP150/HP145,$G$151*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ150/HQ145,$G$151*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR150/HR145,$G$151*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS150/HS145,$G$151*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT150/HT145,$G$151*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU150/HU145,$G$151*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV150/HV145,$G$151*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW150/HW145,$G$151*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX150/HX145,$G$151*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY150/HY145,$G$151*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ150/HZ145,$G$151*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA150/IA145,$G$151*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB150/IB145,$G$151*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC150/IC145,$G$151*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID150/ID145,$G$151*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE150/IE145,$G$151*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF150/IF145,$G$151*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG150/IG145,$G$151*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH150/IH145,$G$151*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II150/II145,$G$151*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ150/IJ145,$G$151*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK150/IK145,$G$151*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL150/IL145,$G$151*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM150/IM145,$G$151*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN150/IN145,$G$151*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO150/IO145,$G$151*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP150/IP145,$G$151*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ150/IQ145,$G$151*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR150/IR145,$G$151*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS150/IS145,$G$151*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Inventory Days","Days",null,null,{"$f":"I151*365","v":{"$error":"#N/A"}},{"$f":"J151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BS151*365","v":{"$error":"#N/A"}},{"$f":"BT151*365","v":{"$error":"#N/A"}},{"$f":"BU151*365","v":{"$error":"#N/A"}},{"$f":"BV151*365","v":{"$error":"#N/A"}},{"$f":"BW151*365","v":{"$error":"#N/A"}},{"$f":"BX151*365","v":{"$error":"#N/A"}},{"$f":"BY151*365","v":{"$error":"#N/A"}},{"$f":"BZ151*365","v":{"$error":"#N/A"}},{"$f":"CA151*365","v":{"$error":"#N/A"}},{"$f":"CB151*365","v":{"$error":"#N/A"}},{"$f":"CC151*365","v":{"$error":"#N/A"}},{"$f":"CD151*365","v":{"$error":"#N/A"}},{"$f":"CE151*365","v":{"$error":"#N/A"}},{"$f":"CF151*365","v":{"$error":"#N/A"}},{"$f":"CG151*365","v":{"$error":"#N/A"}},{"$f":"CH151*365","v":{"$error":"#N/A"}},{"$f":"CI151*365","v":{"$error":"#N/A"}},{"$f":"CJ151*365","v":{"$error":"#N/A"}},{"$f":"CK151*365","v":{"$error":"#N/A"}},{"$f":"CL151*365","v":{"$error":"#N/A"}},{"$f":"CM151*365","v":{"$error":"#N/A"}},{"$f":"CN151*365","v":{"$error":"#N/A"}},{"$f":"CO151*365","v":{"$error":"#N/A"}},{"$f":"CP151*365","v":{"$error":"#N/A"}},{"$f":"CQ151*365","v":{"$error":"#N/A"}},{"$f":"CR151*365","v":{"$error":"#N/A"}},{"$f":"CS151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX151*365","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Inventory Months","Months",null,null,{"$f":"I152/30.42","v":{"$error":"#N/A"}},{"$f":"J152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BS152/30.42","v":{"$error":"#N/A"}},{"$f":"BT152/30.42","v":{"$error":"#N/A"}},{"$f":"BU152/30.42","v":{"$error":"#N/A"}},{"$f":"BV152/30.42","v":{"$error":"#N/A"}},{"$f":"BW152/30.42","v":{"$error":"#N/A"}},{"$f":"BX152/30.42","v":{"$error":"#N/A"}},{"$f":"BY152/30.42","v":{"$error":"#N/A"}},{"$f":"BZ152/30.42","v":{"$error":"#N/A"}},{"$f":"CA152/30.42","v":{"$error":"#N/A"}},{"$f":"CB152/30.42","v":{"$error":"#N/A"}},{"$f":"CC152/30.42","v":{"$error":"#N/A"}},{"$f":"CD152/30.42","v":{"$error":"#N/A"}},{"$f":"CE152/30.42","v":{"$error":"#N/A"}},{"$f":"CF152/30.42","v":{"$error":"#N/A"}},{"$f":"CG152/30.42","v":{"$error":"#N/A"}},{"$f":"CH152/30.42","v":{"$error":"#N/A"}},{"$f":"CI152/30.42","v":{"$error":"#N/A"}},{"$f":"CJ152/30.42","v":{"$error":"#N/A"}},{"$f":"CK152/30.42","v":{"$error":"#N/A"}},{"$f":"CL152/30.42","v":{"$error":"#N/A"}},{"$f":"CM152/30.42","v":{"$error":"#N/A"}},{"$f":"CN152/30.42","v":{"$error":"#N/A"}},{"$f":"CO152/30.42","v":{"$error":"#N/A"}},{"$f":"CP152/30.42","v":{"$error":"#N/A"}},{"$f":"CQ152/30.42","v":{"$error":"#N/A"}},{"$f":"CR152/30.42","v":{"$error":"#N/A"}},{"$f":"CS152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX152/30.42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Total Cost of Goods Sold ","USD 000",null,{"$f":"SUM(I155:IS155)","v":{"$error":"#N/A"}},{"$f":"I146*I139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU146*BU139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG146*EG139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS146*GS139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Total Inventory","USD 000",null,null,{"$f":"I155*I151","v":{"$error":"#N/A"}},{"$f":"J155*J151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV155*BV151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT155*CT151","v":{"$error":"#N/A"}},{"$f":"CU155*CU151","v":{"$error":"#N/A"}},{"$f":"CV155*CV151","v":{"$error":"#N/A"}},{"$f":"CW155*CW151","v":{"$error":"#N/A"}},{"$f":"CX155*CX151","v":{"$error":"#N/A"}},{"$f":"CY155*CY151","v":{"$error":"#N/A"}},{"$f":"CZ155*CZ151","v":{"$error":"#N/A"}},{"$f":"DA155*DA151","v":{"$error":"#N/A"}},{"$f":"DB155*DB151","v":{"$error":"#N/A"}},{"$f":"DC155*DC151","v":{"$error":"#N/A"}},{"$f":"DD155*DD151","v":{"$error":"#N/A"}},{"$f":"DE155*DE151","v":{"$error":"#N/A"}},{"$f":"DF155*DF151","v":{"$error":"#N/A"}},{"$f":"DG155*DG151","v":{"$error":"#N/A"}},{"$f":"DH155*DH151","v":{"$error":"#N/A"}},{"$f":"DI155*DI151","v":{"$error":"#N/A"}},{"$f":"DJ155*DJ151","v":{"$error":"#N/A"}},{"$f":"DK155*DK151","v":{"$error":"#N/A"}},{"$f":"DL155*DL151","v":{"$error":"#N/A"}},{"$f":"DM155*DM151","v":{"$error":"#N/A"}},{"$f":"DN155*DN151","v":{"$error":"#N/A"}},{"$f":"DO155*DO151","v":{"$error":"#N/A"}},{"$f":"DP155*DP151","v":{"$error":"#N/A"}},{"$f":"DQ155*DQ151","v":{"$error":"#N/A"}},{"$f":"DR155*DR151","v":{"$error":"#N/A"}},{"$f":"DS155*DS151","v":{"$error":"#N/A"}},{"$f":"DT155*DT151","v":{"$error":"#N/A"}},{"$f":"DU155*DU151","v":{"$error":"#N/A"}},{"$f":"DV155*DV151","v":{"$error":"#N/A"}},{"$f":"DW155*DW151","v":{"$error":"#N/A"}},{"$f":"DX155*DX151","v":{"$error":"#N/A"}},{"$f":"DY155*DY151","v":{"$error":"#N/A"}},{"$f":"DZ155*DZ151","v":{"$error":"#N/A"}},{"$f":"EA155*EA151","v":{"$error":"#N/A"}},{"$f":"EB155*EB151","v":{"$error":"#N/A"}},{"$f":"EC155*EC151","v":{"$error":"#N/A"}},{"$f":"ED155*ED151","v":{"$error":"#N/A"}},{"$f":"EE155*EE151","v":{"$error":"#N/A"}},{"$f":"EF155*EF151","v":{"$error":"#N/A"}},{"$f":"EG155*EG151","v":{"$error":"#N/A"}},{"$f":"EH155*EH151","v":{"$error":"#N/A"}},{"$f":"EI155*EI151","v":{"$error":"#N/A"}},{"$f":"EJ155*EJ151","v":{"$error":"#N/A"}},{"$f":"EK155*EK151","v":{"$error":"#N/A"}},{"$f":"EL155*EL151","v":{"$error":"#N/A"}},{"$f":"EM155*EM151","v":{"$error":"#N/A"}},{"$f":"EN155*EN151","v":{"$error":"#N/A"}},{"$f":"EO155*EO151","v":{"$error":"#N/A"}},{"$f":"EP155*EP151","v":{"$error":"#N/A"}},{"$f":"EQ155*EQ151","v":{"$error":"#N/A"}},{"$f":"ER155*ER151","v":{"$error":"#N/A"}},{"$f":"ES155*ES151","v":{"$error":"#N/A"}},{"$f":"ET155*ET151","v":{"$error":"#N/A"}},{"$f":"EU155*EU151","v":{"$error":"#N/A"}},{"$f":"EV155*EV151","v":{"$error":"#N/A"}},{"$f":"EW155*EW151","v":{"$error":"#N/A"}},{"$f":"EX155*EX151","v":{"$error":"#N/A"}},{"$f":"EY155*EY151","v":{"$error":"#N/A"}},{"$f":"EZ155*EZ151","v":{"$error":"#N/A"}},{"$f":"FA155*FA151","v":{"$error":"#N/A"}},{"$f":"FB155*FB151","v":{"$error":"#N/A"}},{"$f":"FC155*FC151","v":{"$error":"#N/A"}},{"$f":"FD155*FD151","v":{"$error":"#N/A"}},{"$f":"FE155*FE151","v":{"$error":"#N/A"}},{"$f":"FF155*FF151","v":{"$error":"#N/A"}},{"$f":"FG155*FG151","v":{"$error":"#N/A"}},{"$f":"FH155*FH151","v":{"$error":"#N/A"}},{"$f":"FI155*FI151","v":{"$error":"#N/A"}},{"$f":"FJ155*FJ151","v":{"$error":"#N/A"}},{"$f":"FK155*FK151","v":{"$error":"#N/A"}},{"$f":"FL155*FL151","v":{"$error":"#N/A"}},{"$f":"FM155*FM151","v":{"$error":"#N/A"}},{"$f":"FN155*FN151","v":{"$error":"#N/A"}},{"$f":"FO155*FO151","v":{"$error":"#N/A"}},{"$f":"FP155*FP151","v":{"$error":"#N/A"}},{"$f":"FQ155*FQ151","v":{"$error":"#N/A"}},{"$f":"FR155*FR151","v":{"$error":"#N/A"}},{"$f":"FS155*FS151","v":{"$error":"#N/A"}},{"$f":"FT155*FT151","v":{"$error":"#N/A"}},{"$f":"FU155*FU151","v":{"$error":"#N/A"}},{"$f":"FV155*FV151","v":{"$error":"#N/A"}},{"$f":"FW155*FW151","v":{"$error":"#N/A"}},{"$f":"FX155*FX151","v":{"$error":"#N/A"}},{"$f":"FY155*FY151","v":{"$error":"#N/A"}},{"$f":"FZ155*FZ151","v":{"$error":"#N/A"}},{"$f":"GA155*GA151","v":{"$error":"#N/A"}},{"$f":"GB155*GB151","v":{"$error":"#N/A"}},{"$f":"GC155*GC151","v":{"$error":"#N/A"}},{"$f":"GD155*GD151","v":{"$error":"#N/A"}},{"$f":"GE155*GE151","v":{"$error":"#N/A"}},{"$f":"GF155*GF151","v":{"$error":"#N/A"}},{"$f":"GG155*GG151","v":{"$error":"#N/A"}},{"$f":"GH155*GH151","v":{"$error":"#N/A"}},{"$f":"GI155*GI151","v":{"$error":"#N/A"}},{"$f":"GJ155*GJ151","v":{"$error":"#N/A"}},{"$f":"GK155*GK151","v":{"$error":"#N/A"}},{"$f":"GL155*GL151","v":{"$error":"#N/A"}},{"$f":"GM155*GM151","v":{"$error":"#N/A"}},{"$f":"GN155*GN151","v":{"$error":"#N/A"}},{"$f":"GO155*GO151","v":{"$error":"#N/A"}},{"$f":"GP155*GP151","v":{"$error":"#N/A"}},{"$f":"GQ155*GQ151","v":{"$error":"#N/A"}},{"$f":"GR155*GR151","v":{"$error":"#N/A"}},{"$f":"GS155*GS151","v":{"$error":"#N/A"}},{"$f":"GT155*GT151","v":{"$error":"#N/A"}},{"$f":"GU155*GU151","v":{"$error":"#N/A"}},{"$f":"GV155*GV151","v":{"$error":"#N/A"}},{"$f":"GW155*GW151","v":{"$error":"#N/A"}},{"$f":"GX155*GX151","v":{"$error":"#N/A"}},{"$f":"GY155*GY151","v":{"$error":"#N/A"}},{"$f":"GZ155*GZ151","v":{"$error":"#N/A"}},{"$f":"HA155*HA151","v":{"$error":"#N/A"}},{"$f":"HB155*HB151","v":{"$error":"#N/A"}},{"$f":"HC155*HC151","v":{"$error":"#N/A"}},{"$f":"HD155*HD151","v":{"$error":"#N/A"}},{"$f":"HE155*HE151","v":{"$error":"#N/A"}},{"$f":"HF155*HF151","v":{"$error":"#N/A"}},{"$f":"HG155*HG151","v":{"$error":"#N/A"}},{"$f":"HH155*HH151","v":{"$error":"#N/A"}},{"$f":"HI155*HI151","v":{"$error":"#N/A"}},{"$f":"HJ155*HJ151","v":{"$error":"#N/A"}},{"$f":"HK155*HK151","v":{"$error":"#N/A"}},{"$f":"HL155*HL151","v":{"$error":"#N/A"}},{"$f":"HM155*HM151","v":{"$error":"#N/A"}},{"$f":"HN155*HN151","v":{"$error":"#N/A"}},{"$f":"HO155*HO151","v":{"$error":"#N/A"}},{"$f":"HP155*HP151","v":{"$error":"#N/A"}},{"$f":"HQ155*HQ151","v":{"$error":"#N/A"}},{"$f":"HR155*HR151","v":{"$error":"#N/A"}},{"$f":"HS155*HS151","v":{"$error":"#N/A"}},{"$f":"HT155*HT151","v":{"$error":"#N/A"}},{"$f":"HU155*HU151","v":{"$error":"#N/A"}},{"$f":"HV155*HV151","v":{"$error":"#N/A"}},{"$f":"HW155*HW151","v":{"$error":"#N/A"}},{"$f":"HX155*HX151","v":{"$error":"#N/A"}},{"$f":"HY155*HY151","v":{"$error":"#N/A"}},{"$f":"HZ155*HZ151","v":{"$error":"#N/A"}},{"$f":"IA155*IA151","v":{"$error":"#N/A"}},{"$f":"IB155*IB151","v":{"$error":"#N/A"}},{"$f":"IC155*IC151","v":{"$error":"#N/A"}},{"$f":"ID155*ID151","v":{"$error":"#N/A"}},{"$f":"IE155*IE151","v":{"$error":"#N/A"}},{"$f":"IF155*IF151","v":{"$error":"#N/A"}},{"$f":"IG155*IG151","v":{"$error":"#N/A"}},{"$f":"IH155*IH151","v":{"$error":"#N/A"}},{"$f":"II155*II151","v":{"$error":"#N/A"}},{"$f":"IJ155*IJ151","v":{"$error":"#N/A"}},{"$f":"IK155*IK151","v":{"$error":"#N/A"}},{"$f":"IL155*IL151","v":{"$error":"#N/A"}},{"$f":"IM155*IM151","v":{"$error":"#N/A"}},{"$f":"IN155*IN151","v":{"$error":"#N/A"}},{"$f":"IO155*IO151","v":{"$error":"#N/A"}},{"$f":"IP155*IP151","v":{"$error":"#N/A"}},{"$f":"IQ155*IQ151","v":{"$error":"#N/A"}},{"$f":"IR155*IR151","v":{"$error":"#N/A"}},{"$f":"IS155*IS151","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Calculation with Units"]
[null,null,null,null,"Cost of Goods Sold Target Percent",null,null,null,{"$f":"I151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Units Sold",null,null,{"$f":"SUM(I160:IS160)","v":{"$error":"#N/A"}},{"$f":"I137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Unadjusted Closing Balance Target - Purchases x Percent",null,null,null,{"$f":"I159*I160","v":{"$error":"#N/A"}},{"$f":"J159*J160","v":{"$error":"#N/A"}},{"$f":"K159*K160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW159*BW160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT159*CT160","v":{"$error":"#N/A"}},{"$f":"CU159*CU160","v":{"$error":"#N/A"}},{"$f":"CV159*CV160","v":{"$error":"#N/A"}},{"$f":"CW159*CW160","v":{"$error":"#N/A"}},{"$f":"CX159*CX160","v":{"$error":"#N/A"}},{"$f":"CY159*CY160","v":{"$error":"#N/A"}},{"$f":"CZ159*CZ160","v":{"$error":"#N/A"}},{"$f":"DA159*DA160","v":{"$error":"#N/A"}},{"$f":"DB159*DB160","v":{"$error":"#N/A"}},{"$f":"DC159*DC160","v":{"$error":"#N/A"}},{"$f":"DD159*DD160","v":{"$error":"#N/A"}},{"$f":"DE159*DE160","v":{"$error":"#N/A"}},{"$f":"DF159*DF160","v":{"$error":"#N/A"}},{"$f":"DG159*DG160","v":{"$error":"#N/A"}},{"$f":"DH159*DH160","v":{"$error":"#N/A"}},{"$f":"DI159*DI160","v":{"$error":"#N/A"}},{"$f":"DJ159*DJ160","v":{"$error":"#N/A"}},{"$f":"DK159*DK160","v":{"$error":"#N/A"}},{"$f":"DL159*DL160","v":{"$error":"#N/A"}},{"$f":"DM159*DM160","v":{"$error":"#N/A"}},{"$f":"DN159*DN160","v":{"$error":"#N/A"}},{"$f":"DO159*DO160","v":{"$error":"#N/A"}},{"$f":"DP159*DP160","v":{"$error":"#N/A"}},{"$f":"DQ159*DQ160","v":{"$error":"#N/A"}},{"$f":"DR159*DR160","v":{"$error":"#N/A"}},{"$f":"DS159*DS160","v":{"$error":"#N/A"}},{"$f":"DT159*DT160","v":{"$error":"#N/A"}},{"$f":"DU159*DU160","v":{"$error":"#N/A"}},{"$f":"DV159*DV160","v":{"$error":"#N/A"}},{"$f":"DW159*DW160","v":{"$error":"#N/A"}},{"$f":"DX159*DX160","v":{"$error":"#N/A"}},{"$f":"DY159*DY160","v":{"$error":"#N/A"}},{"$f":"DZ159*DZ160","v":{"$error":"#N/A"}},{"$f":"EA159*EA160","v":{"$error":"#N/A"}},{"$f":"EB159*EB160","v":{"$error":"#N/A"}},{"$f":"EC159*EC160","v":{"$error":"#N/A"}},{"$f":"ED159*ED160","v":{"$error":"#N/A"}},{"$f":"EE159*EE160","v":{"$error":"#N/A"}},{"$f":"EF159*EF160","v":{"$error":"#N/A"}},{"$f":"EG159*EG160","v":{"$error":"#N/A"}},{"$f":"EH159*EH160","v":{"$error":"#N/A"}},{"$f":"EI159*EI160","v":{"$error":"#N/A"}},{"$f":"EJ159*EJ160","v":{"$error":"#N/A"}},{"$f":"EK159*EK160","v":{"$error":"#N/A"}},{"$f":"EL159*EL160","v":{"$error":"#N/A"}},{"$f":"EM159*EM160","v":{"$error":"#N/A"}},{"$f":"EN159*EN160","v":{"$error":"#N/A"}},{"$f":"EO159*EO160","v":{"$error":"#N/A"}},{"$f":"EP159*EP160","v":{"$error":"#N/A"}},{"$f":"EQ159*EQ160","v":{"$error":"#N/A"}},{"$f":"ER159*ER160","v":{"$error":"#N/A"}},{"$f":"ES159*ES160","v":{"$error":"#N/A"}},{"$f":"ET159*ET160","v":{"$error":"#N/A"}},{"$f":"EU159*EU160","v":{"$error":"#N/A"}},{"$f":"EV159*EV160","v":{"$error":"#N/A"}},{"$f":"EW159*EW160","v":{"$error":"#N/A"}},{"$f":"EX159*EX160","v":{"$error":"#N/A"}},{"$f":"EY159*EY160","v":{"$error":"#N/A"}},{"$f":"EZ159*EZ160","v":{"$error":"#N/A"}},{"$f":"FA159*FA160","v":{"$error":"#N/A"}},{"$f":"FB159*FB160","v":{"$error":"#N/A"}},{"$f":"FC159*FC160","v":{"$error":"#N/A"}},{"$f":"FD159*FD160","v":{"$error":"#N/A"}},{"$f":"FE159*FE160","v":{"$error":"#N/A"}},{"$f":"FF159*FF160","v":{"$error":"#N/A"}},{"$f":"FG159*FG160","v":{"$error":"#N/A"}},{"$f":"FH159*FH160","v":{"$error":"#N/A"}},{"$f":"FI159*FI160","v":{"$error":"#N/A"}},{"$f":"FJ159*FJ160","v":{"$error":"#N/A"}},{"$f":"FK159*FK160","v":{"$error":"#N/A"}},{"$f":"FL159*FL160","v":{"$error":"#N/A"}},{"$f":"FM159*FM160","v":{"$error":"#N/A"}},{"$f":"FN159*FN160","v":{"$error":"#N/A"}},{"$f":"FO159*FO160","v":{"$error":"#N/A"}},{"$f":"FP159*FP160","v":{"$error":"#N/A"}},{"$f":"FQ159*FQ160","v":{"$error":"#N/A"}},{"$f":"FR159*FR160","v":{"$error":"#N/A"}},{"$f":"FS159*FS160","v":{"$error":"#N/A"}},{"$f":"FT159*FT160","v":{"$error":"#N/A"}},{"$f":"FU159*FU160","v":{"$error":"#N/A"}},{"$f":"FV159*FV160","v":{"$error":"#N/A"}},{"$f":"FW159*FW160","v":{"$error":"#N/A"}},{"$f":"FX159*FX160","v":{"$error":"#N/A"}},{"$f":"FY159*FY160","v":{"$error":"#N/A"}},{"$f":"FZ159*FZ160","v":{"$error":"#N/A"}},{"$f":"GA159*GA160","v":{"$error":"#N/A"}},{"$f":"GB159*GB160","v":{"$error":"#N/A"}},{"$f":"GC159*GC160","v":{"$error":"#N/A"}},{"$f":"GD159*GD160","v":{"$error":"#N/A"}},{"$f":"GE159*GE160","v":{"$error":"#N/A"}},{"$f":"GF159*GF160","v":{"$error":"#N/A"}},{"$f":"GG159*GG160","v":{"$error":"#N/A"}},{"$f":"GH159*GH160","v":{"$error":"#N/A"}},{"$f":"GI159*GI160","v":{"$error":"#N/A"}},{"$f":"GJ159*GJ160","v":{"$error":"#N/A"}},{"$f":"GK159*GK160","v":{"$error":"#N/A"}},{"$f":"GL159*GL160","v":{"$error":"#N/A"}},{"$f":"GM159*GM160","v":{"$error":"#N/A"}},{"$f":"GN159*GN160","v":{"$error":"#N/A"}},{"$f":"GO159*GO160","v":{"$error":"#N/A"}},{"$f":"GP159*GP160","v":{"$error":"#N/A"}},{"$f":"GQ159*GQ160","v":{"$error":"#N/A"}},{"$f":"GR159*GR160","v":{"$error":"#N/A"}},{"$f":"GS159*GS160","v":{"$error":"#N/A"}},{"$f":"GT159*GT160","v":{"$error":"#N/A"}},{"$f":"GU159*GU160","v":{"$error":"#N/A"}},{"$f":"GV159*GV160","v":{"$error":"#N/A"}},{"$f":"GW159*GW160","v":{"$error":"#N/A"}},{"$f":"GX159*GX160","v":{"$error":"#N/A"}},{"$f":"GY159*GY160","v":{"$error":"#N/A"}},{"$f":"GZ159*GZ160","v":{"$error":"#N/A"}},{"$f":"HA159*HA160","v":{"$error":"#N/A"}},{"$f":"HB159*HB160","v":{"$error":"#N/A"}},{"$f":"HC159*HC160","v":{"$error":"#N/A"}},{"$f":"HD159*HD160","v":{"$error":"#N/A"}},{"$f":"HE159*HE160","v":{"$error":"#N/A"}},{"$f":"HF159*HF160","v":{"$error":"#N/A"}},{"$f":"HG159*HG160","v":{"$error":"#N/A"}},{"$f":"HH159*HH160","v":{"$error":"#N/A"}},{"$f":"HI159*HI160","v":{"$error":"#N/A"}},{"$f":"HJ159*HJ160","v":{"$error":"#N/A"}},{"$f":"HK159*HK160","v":{"$error":"#N/A"}},{"$f":"HL159*HL160","v":{"$error":"#N/A"}},{"$f":"HM159*HM160","v":{"$error":"#N/A"}},{"$f":"HN159*HN160","v":{"$error":"#N/A"}},{"$f":"HO159*HO160","v":{"$error":"#N/A"}},{"$f":"HP159*HP160","v":{"$error":"#N/A"}},{"$f":"HQ159*HQ160","v":{"$error":"#N/A"}},{"$f":"HR159*HR160","v":{"$error":"#N/A"}},{"$f":"HS159*HS160","v":{"$error":"#N/A"}},{"$f":"HT159*HT160","v":{"$error":"#N/A"}},{"$f":"HU159*HU160","v":{"$error":"#N/A"}},{"$f":"HV159*HV160","v":{"$error":"#N/A"}},{"$f":"HW159*HW160","v":{"$error":"#N/A"}},{"$f":"HX159*HX160","v":{"$error":"#N/A"}},{"$f":"HY159*HY160","v":{"$error":"#N/A"}},{"$f":"HZ159*HZ160","v":{"$error":"#N/A"}},{"$f":"IA159*IA160","v":{"$error":"#N/A"}},{"$f":"IB159*IB160","v":{"$error":"#N/A"}},{"$f":"IC159*IC160","v":{"$error":"#N/A"}},{"$f":"ID159*ID160","v":{"$error":"#N/A"}},{"$f":"IE159*IE160","v":{"$error":"#N/A"}},{"$f":"IF159*IF160","v":{"$error":"#N/A"}},{"$f":"IG159*IG160","v":{"$error":"#N/A"}},{"$f":"IH159*IH160","v":{"$error":"#N/A"}},{"$f":"II159*II160","v":{"$error":"#N/A"}},{"$f":"IJ159*IJ160","v":{"$error":"#N/A"}},{"$f":"IK159*IK160","v":{"$error":"#N/A"}},{"$f":"IL159*IL160","v":{"$error":"#N/A"}},{"$f":"IM159*IM160","v":{"$error":"#N/A"}},{"$f":"IN159*IN160","v":{"$error":"#N/A"}},{"$f":"IO159*IO160","v":{"$error":"#N/A"}},{"$f":"IP159*IP160","v":{"$error":"#N/A"}},{"$f":"IQ159*IQ160","v":{"$error":"#N/A"}},{"$f":"IR159*IR160","v":{"$error":"#N/A"}},{"$f":"IS159*IS160","v":{"$error":"#N/A"}}]
[null,null,null,null,"Adjustment",null,null,null,null,{"$f":"J161-I176","v":{"$error":"#N/A"}},{"$f":"K161-J176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW161-BV176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI161-EH176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU161-GT176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Implied Historic Purchases",null,null,null,{"$f":"I160+I162","v":{"$error":"#N/A"}},{"$f":"J160+J162","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV160+BV162","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT160+CT162","v":{"$error":"#N/A"}},{"$f":"CU160+CU162","v":{"$error":"#N/A"}},{"$f":"CV160+CV162","v":{"$error":"#N/A"}},{"$f":"CW160+CW162","v":{"$error":"#N/A"}},{"$f":"CX160+CX162","v":{"$error":"#N/A"}},{"$f":"CY160+CY162","v":{"$error":"#N/A"}},{"$f":"CZ160+CZ162","v":{"$error":"#N/A"}},{"$f":"DA160+DA162","v":{"$error":"#N/A"}},{"$f":"DB160+DB162","v":{"$error":"#N/A"}},{"$f":"DC160+DC162","v":{"$error":"#N/A"}},{"$f":"DD160+DD162","v":{"$error":"#N/A"}},{"$f":"DE160+DE162","v":{"$error":"#N/A"}},{"$f":"DF160+DF162","v":{"$error":"#N/A"}},{"$f":"DG160+DG162","v":{"$error":"#N/A"}},{"$f":"DH160+DH162","v":{"$error":"#N/A"}},{"$f":"DI160+DI162","v":{"$error":"#N/A"}},{"$f":"DJ160+DJ162","v":{"$error":"#N/A"}},{"$f":"DK160+DK162","v":{"$error":"#N/A"}},{"$f":"DL160+DL162","v":{"$error":"#N/A"}},{"$f":"DM160+DM162","v":{"$error":"#N/A"}},{"$f":"DN160+DN162","v":{"$error":"#N/A"}},{"$f":"DO160+DO162","v":{"$error":"#N/A"}},{"$f":"DP160+DP162","v":{"$error":"#N/A"}},{"$f":"DQ160+DQ162","v":{"$error":"#N/A"}},{"$f":"DR160+DR162","v":{"$error":"#N/A"}},{"$f":"DS160+DS162","v":{"$error":"#N/A"}},{"$f":"DT160+DT162","v":{"$error":"#N/A"}},{"$f":"DU160+DU162","v":{"$error":"#N/A"}},{"$f":"DV160+DV162","v":{"$error":"#N/A"}},{"$f":"DW160+DW162","v":{"$error":"#N/A"}},{"$f":"DX160+DX162","v":{"$error":"#N/A"}},{"$f":"DY160+DY162","v":{"$error":"#N/A"}},{"$f":"DZ160+DZ162","v":{"$error":"#N/A"}},{"$f":"EA160+EA162","v":{"$error":"#N/A"}},{"$f":"EB160+EB162","v":{"$error":"#N/A"}},{"$f":"EC160+EC162","v":{"$error":"#N/A"}},{"$f":"ED160+ED162","v":{"$error":"#N/A"}},{"$f":"EE160+EE162","v":{"$error":"#N/A"}},{"$f":"EF160+EF162","v":{"$error":"#N/A"}},{"$f":"EG160+EG162","v":{"$error":"#N/A"}},{"$f":"EH160+EH162","v":{"$error":"#N/A"}},{"$f":"EI160+EI162","v":{"$error":"#N/A"}},{"$f":"EJ160+EJ162","v":{"$error":"#N/A"}},{"$f":"EK160+EK162","v":{"$error":"#N/A"}},{"$f":"EL160+EL162","v":{"$error":"#N/A"}},{"$f":"EM160+EM162","v":{"$error":"#N/A"}},{"$f":"EN160+EN162","v":{"$error":"#N/A"}},{"$f":"EO160+EO162","v":{"$error":"#N/A"}},{"$f":"EP160+EP162","v":{"$error":"#N/A"}},{"$f":"EQ160+EQ162","v":{"$error":"#N/A"}},{"$f":"ER160+ER162","v":{"$error":"#N/A"}},{"$f":"ES160+ES162","v":{"$error":"#N/A"}},{"$f":"ET160+ET162","v":{"$error":"#N/A"}},{"$f":"EU160+EU162","v":{"$error":"#N/A"}},{"$f":"EV160+EV162","v":{"$error":"#N/A"}},{"$f":"EW160+EW162","v":{"$error":"#N/A"}},{"$f":"EX160+EX162","v":{"$error":"#N/A"}},{"$f":"EY160+EY162","v":{"$error":"#N/A"}},{"$f":"EZ160+EZ162","v":{"$error":"#N/A"}},{"$f":"FA160+FA162","v":{"$error":"#N/A"}},{"$f":"FB160+FB162","v":{"$error":"#N/A"}},{"$f":"FC160+FC162","v":{"$error":"#N/A"}},{"$f":"FD160+FD162","v":{"$error":"#N/A"}},{"$f":"FE160+FE162","v":{"$error":"#N/A"}},{"$f":"FF160+FF162","v":{"$error":"#N/A"}},{"$f":"FG160+FG162","v":{"$error":"#N/A"}},{"$f":"FH160+FH162","v":{"$error":"#N/A"}},{"$f":"FI160+FI162","v":{"$error":"#N/A"}},{"$f":"FJ160+FJ162","v":{"$error":"#N/A"}},{"$f":"FK160+FK162","v":{"$error":"#N/A"}},{"$f":"FL160+FL162","v":{"$error":"#N/A"}},{"$f":"FM160+FM162","v":{"$error":"#N/A"}},{"$f":"FN160+FN162","v":{"$error":"#N/A"}},{"$f":"FO160+FO162","v":{"$error":"#N/A"}},{"$f":"FP160+FP162","v":{"$error":"#N/A"}},{"$f":"FQ160+FQ162","v":{"$error":"#N/A"}},{"$f":"FR160+FR162","v":{"$error":"#N/A"}},{"$f":"FS160+FS162","v":{"$error":"#N/A"}},{"$f":"FT160+FT162","v":{"$error":"#N/A"}},{"$f":"FU160+FU162","v":{"$error":"#N/A"}},{"$f":"FV160+FV162","v":{"$error":"#N/A"}},{"$f":"FW160+FW162","v":{"$error":"#N/A"}},{"$f":"FX160+FX162","v":{"$error":"#N/A"}},{"$f":"FY160+FY162","v":{"$error":"#N/A"}},{"$f":"FZ160+FZ162","v":{"$error":"#N/A"}},{"$f":"GA160+GA162","v":{"$error":"#N/A"}},{"$f":"GB160+GB162","v":{"$error":"#N/A"}},{"$f":"GC160+GC162","v":{"$error":"#N/A"}},{"$f":"GD160+GD162","v":{"$error":"#N/A"}},{"$f":"GE160+GE162","v":{"$error":"#N/A"}},{"$f":"GF160+GF162","v":{"$error":"#N/A"}},{"$f":"GG160+GG162","v":{"$error":"#N/A"}},{"$f":"GH160+GH162","v":{"$error":"#N/A"}},{"$f":"GI160+GI162","v":{"$error":"#N/A"}},{"$f":"GJ160+GJ162","v":{"$error":"#N/A"}},{"$f":"GK160+GK162","v":{"$error":"#N/A"}},{"$f":"GL160+GL162","v":{"$error":"#N/A"}},{"$f":"GM160+GM162","v":{"$error":"#N/A"}},{"$f":"GN160+GN162","v":{"$error":"#N/A"}},{"$f":"GO160+GO162","v":{"$error":"#N/A"}},{"$f":"GP160+GP162","v":{"$error":"#N/A"}},{"$f":"GQ160+GQ162","v":{"$error":"#N/A"}},{"$f":"GR160+GR162","v":{"$error":"#N/A"}},{"$f":"GS160+GS162","v":{"$error":"#N/A"}},{"$f":"GT160+GT162","v":{"$error":"#N/A"}},{"$f":"GU160+GU162","v":{"$error":"#N/A"}},{"$f":"GV160+GV162","v":{"$error":"#N/A"}},{"$f":"GW160+GW162","v":{"$error":"#N/A"}},{"$f":"GX160+GX162","v":{"$error":"#N/A"}},{"$f":"GY160+GY162","v":{"$error":"#N/A"}},{"$f":"GZ160+GZ162","v":{"$error":"#N/A"}},{"$f":"HA160+HA162","v":{"$error":"#N/A"}},{"$f":"HB160+HB162","v":{"$error":"#N/A"}},{"$f":"HC160+HC162","v":{"$error":"#N/A"}},{"$f":"HD160+HD162","v":{"$error":"#N/A"}},{"$f":"HE160+HE162","v":{"$error":"#N/A"}},{"$f":"HF160+HF162","v":{"$error":"#N/A"}},{"$f":"HG160+HG162","v":{"$error":"#N/A"}},{"$f":"HH160+HH162","v":{"$error":"#N/A"}},{"$f":"HI160+HI162","v":{"$error":"#N/A"}},{"$f":"HJ160+HJ162","v":{"$error":"#N/A"}},{"$f":"HK160+HK162","v":{"$error":"#N/A"}},{"$f":"HL160+HL162","v":{"$error":"#N/A"}},{"$f":"HM160+HM162","v":{"$error":"#N/A"}},{"$f":"HN160+HN162","v":{"$error":"#N/A"}},{"$f":"HO160+HO162","v":{"$error":"#N/A"}},{"$f":"HP160+HP162","v":{"$error":"#N/A"}},{"$f":"HQ160+HQ162","v":{"$error":"#N/A"}},{"$f":"HR160+HR162","v":{"$error":"#N/A"}},{"$f":"HS160+HS162","v":{"$error":"#N/A"}},{"$f":"HT160+HT162","v":{"$error":"#N/A"}},{"$f":"HU160+HU162","v":{"$error":"#N/A"}},{"$f":"HV160+HV162","v":{"$error":"#N/A"}},{"$f":"HW160+HW162","v":{"$error":"#N/A"}},{"$f":"HX160+HX162","v":{"$error":"#N/A"}},{"$f":"HY160+HY162","v":{"$error":"#N/A"}},{"$f":"HZ160+HZ162","v":{"$error":"#N/A"}},{"$f":"IA160+IA162","v":{"$error":"#N/A"}},{"$f":"IB160+IB162","v":{"$error":"#N/A"}},{"$f":"IC160+IC162","v":{"$error":"#N/A"}},{"$f":"ID160+ID162","v":{"$error":"#N/A"}},{"$f":"IE160+IE162","v":{"$error":"#N/A"}},{"$f":"IF160+IF162","v":{"$error":"#N/A"}},{"$f":"IG160+IG162","v":{"$error":"#N/A"}},{"$f":"IH160+IH162","v":{"$error":"#N/A"}},{"$f":"II160+II162","v":{"$error":"#N/A"}},{"$f":"IJ160+IJ162","v":{"$error":"#N/A"}},{"$f":"IK160+IK162","v":{"$error":"#N/A"}},{"$f":"IL160+IL162","v":{"$error":"#N/A"}},{"$f":"IM160+IM162","v":{"$error":"#N/A"}},{"$f":"IN160+IN162","v":{"$error":"#N/A"}},{"$f":"IO160+IO162","v":{"$error":"#N/A"}},{"$f":"IP160+IP162","v":{"$error":"#N/A"}},{"$f":"IQ160+IQ162","v":{"$error":"#N/A"}},{"$f":"IR160+IR162","v":{"$error":"#N/A"}},{"$f":"IS160+IS162","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Minimum Purchase Percent","%",{"$f":"'Model Parameters'!G17","v":0.3},null,{"$f":"$G$165","v":0.3},{"$f":"$G$165","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$165","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$165","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$165","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,"Minimum Purchases","Units",null,null,{"$f":"IF(NOT(I3),I165*I410)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(J3),J165*J410)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(K3),K165*K410)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(L3),L165*L410)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(M3),M165*M410)","v":0},{"$f":"IF(NOT(N3),N165*N137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(O3),O165*O137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(P3),P165*P137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Q3),Q165*Q137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(R3),R165*R137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(S3),S165*S137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(T3),T165*T137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(U3),U165*U137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(V3),V165*V137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(W3),W165*W137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(X3),X165*X137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Y3),Y165*Y137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Z3),Z165*Z137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AA3),AA165*AA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AB3),AB165*AB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AC3),AC165*AC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AD3),AD165*AD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AE3),AE165*AE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AF3),AF165*AF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AG3),AG165*AG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AH3),AH165*AH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AI3),AI165*AI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AJ3),AJ165*AJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AK3),AK165*AK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AL3),AL165*AL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AM3),AM165*AM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AN3),AN165*AN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AO3),AO165*AO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AP3),AP165*AP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AQ3),AQ165*AQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AR3),AR165*AR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AS3),AS165*AS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AT3),AT165*AT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AU3),AU165*AU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AV3),AV165*AV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AW3),AW165*AW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AX3),AX165*AX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AY3),AY165*AY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(AZ3),AZ165*AZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BA3),BA165*BA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BB3),BB165*BB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BC3),BC165*BC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BD3),BD165*BD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BE3),BE165*BE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BF3),BF165*BF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BG3),BG165*BG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BH3),BH165*BH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BI3),BI165*BI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BJ3),BJ165*BJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BK3),BK165*BK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BL3),BL165*BL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BM3),BM165*BM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BN3),BN165*BN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BO3),BO165*BO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BP3),BP165*BP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BQ3),BQ165*BQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BR3),BR165*BR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BS3),BS165*BS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BT3),BT165*BT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BU3),BU165*BU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BV3),BV165*BV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BW3),BW165*BW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BX3),BX165*BX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BY3),BY165*BY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(BZ3),BZ165*BZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CA3),CA165*CA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CB3),CB165*CB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CC3),CC165*CC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CD3),CD165*CD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CE3),CE165*CE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CF3),CF165*CF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CG3),CG165*CG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CH3),CH165*CH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CI3),CI165*CI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CJ3),CJ165*CJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CK3),CK165*CK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CL3),CL165*CL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CM3),CM165*CM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CN3),CN165*CN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CO3),CO165*CO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CP3),CP165*CP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CQ3),CQ165*CQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CR3),CR165*CR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CS3),CS165*CS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CT3),CT165*CT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CU3),CU165*CU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CV3),CV165*CV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CW3),CW165*CW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CX3),CX165*CX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CY3),CY165*CY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(CZ3),CZ165*CZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DA3),DA165*DA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DB3),DB165*DB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DC3),DC165*DC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DD3),DD165*DD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DE3),DE165*DE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DF3),DF165*DF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DG3),DG165*DG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DH3),DH165*DH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DI3),DI165*DI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DJ3),DJ165*DJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DK3),DK165*DK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DL3),DL165*DL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DM3),DM165*DM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DN3),DN165*DN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DO3),DO165*DO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DP3),DP165*DP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DQ3),DQ165*DQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DR3),DR165*DR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DS3),DS165*DS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DT3),DT165*DT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DU3),DU165*DU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DV3),DV165*DV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DW3),DW165*DW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DX3),DX165*DX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DY3),DY165*DY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(DZ3),DZ165*DZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EA3),EA165*EA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EB3),EB165*EB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EC3),EC165*EC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(ED3),ED165*ED137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EE3),EE165*EE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EF3),EF165*EF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EG3),EG165*EG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EH3),EH165*EH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EI3),EI165*EI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EJ3),EJ165*EJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EK3),EK165*EK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EL3),EL165*EL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EM3),EM165*EM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EN3),EN165*EN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EO3),EO165*EO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EP3),EP165*EP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EQ3),EQ165*EQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(ER3),ER165*ER137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(ES3),ES165*ES137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(ET3),ET165*ET137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EU3),EU165*EU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EV3),EV165*EV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EW3),EW165*EW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EX3),EX165*EX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EY3),EY165*EY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(EZ3),EZ165*EZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FA3),FA165*FA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FB3),FB165*FB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FC3),FC165*FC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FD3),FD165*FD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FE3),FE165*FE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FF3),FF165*FF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FG3),FG165*FG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FH3),FH165*FH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FI3),FI165*FI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FJ3),FJ165*FJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FK3),FK165*FK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FL3),FL165*FL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FM3),FM165*FM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FN3),FN165*FN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FO3),FO165*FO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FP3),FP165*FP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FQ3),FQ165*FQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FR3),FR165*FR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FS3),FS165*FS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FT3),FT165*FT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FU3),FU165*FU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FV3),FV165*FV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FW3),FW165*FW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FX3),FX165*FX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FY3),FY165*FY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(FZ3),FZ165*FZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GA3),GA165*GA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GB3),GB165*GB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GC3),GC165*GC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GD3),GD165*GD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GE3),GE165*GE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GF3),GF165*GF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GG3),GG165*GG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GH3),GH165*GH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GI3),GI165*GI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GJ3),GJ165*GJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GK3),GK165*GK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GL3),GL165*GL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GM3),GM165*GM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GN3),GN165*GN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GO3),GO165*GO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GP3),GP165*GP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GQ3),GQ165*GQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GR3),GR165*GR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GS3),GS165*GS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GT3),GT165*GT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GU3),GU165*GU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GV3),GV165*GV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GW3),GW165*GW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GX3),GX165*GX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GY3),GY165*GY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(GZ3),GZ165*GZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HA3),HA165*HA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HB3),HB165*HB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HC3),HC165*HC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HD3),HD165*HD137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HE3),HE165*HE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HF3),HF165*HF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HG3),HG165*HG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HH3),HH165*HH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HI3),HI165*HI137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HJ3),HJ165*HJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HK3),HK165*HK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HL3),HL165*HL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HM3),HM165*HM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HN3),HN165*HN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HO3),HO165*HO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HP3),HP165*HP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HQ3),HQ165*HQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HR3),HR165*HR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HS3),HS165*HS137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HT3),HT165*HT137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HU3),HU165*HU137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HV3),HV165*HV137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HW3),HW165*HW137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HX3),HX165*HX137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HY3),HY165*HY137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(HZ3),HZ165*HZ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IA3),IA165*IA137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IB3),IB165*IB137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IC3),IC165*IC137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(ID3),ID165*ID137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IE3),IE165*IE137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IF3),IF165*IF137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IG3),IG165*IG137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IH3),IH165*IH137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(II3),II165*II137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IJ3),IJ165*IJ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IK3),IK165*IK137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IL3),IL165*IL137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IM3),IM165*IM137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IN3),IN165*IN137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IO3),IO165*IO137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IP3),IP165*IP137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IQ3),IQ165*IQ137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IR3),IR165*IR137)","v":{"$error":"#N/A"}},{"$f":"IF(NOT(IS3),IS165*IS137)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Shock Period","Flag",{"$f":"'Model Parameters'!G9","v":"2020-03-31"},null,{"$f":"$G$167=I5","v":false},{"$f":"$G$167=J5","v":false},{"$f":"$G$167=K5","v":false},{"$f":"$G$167=L5","v":false},{"$f":"$G$167=M5","v":false},{"$f":"$G$167=N5","v":false},{"$f":"$G$167=O5","v":false},{"$f":"$G$167=P5","v":false},{"$f":"$G$167=Q5","v":false},{"$f":"$G$167=R5","v":false},{"$f":"$G$167=S5","v":false},{"$f":"$G$167=T5","v":false},{"$f":"$G$167=U5","v":false},{"$f":"$G$167=V5","v":false},{"$f":"$G$167=W5","v":false},{"$f":"$G$167=X5","v":false},{"$f":"$G$167=Y5","v":false},{"$f":"$G$167=Z5","v":false},{"$f":"$G$167=AA5","v":false},{"$f":"$G$167=AB5","v":false},{"$f":"$G$167=AC5","v":false},{"$f":"$G$167=AD5","v":false},{"$f":"$G$167=AE5","v":false},{"$f":"$G$167=AF5","v":false},{"$f":"$G$167=AG5","v":false},{"$f":"$G$167=AH5","v":false},{"$f":"$G$167=AI5","v":false},{"$f":"$G$167=AJ5","v":false},{"$f":"$G$167=AK5","v":false},{"$f":"$G$167=AL5","v":false},{"$f":"$G$167=AM5","v":false},{"$f":"$G$167=AN5","v":false},{"$f":"$G$167=AO5","v":false},{"$f":"$G$167=AP5","v":false},{"$f":"$G$167=AQ5","v":false},{"$f":"$G$167=AR5","v":false},{"$f":"$G$167=AS5","v":false},{"$f":"$G$167=AT5","v":false},{"$f":"$G$167=AU5","v":false},{"$f":"$G$167=AV5","v":false},{"$f":"$G$167=AW5","v":false},{"$f":"$G$167=AX5","v":false},{"$f":"$G$167=AY5","v":false},{"$f":"$G$167=AZ5","v":false},{"$f":"$G$167=BA5","v":false},{"$f":"$G$167=BB5","v":false},{"$f":"$G$167=BC5","v":false},{"$f":"$G$167=BD5","v":false},{"$f":"$G$167=BE5","v":false},{"$f":"$G$167=BF5","v":false},{"$f":"$G$167=BG5","v":false},{"$f":"$G$167=BH5","v":false},{"$f":"$G$167=BI5","v":false},{"$f":"$G$167=BJ5","v":false},{"$f":"$G$167=BK5","v":false},{"$f":"$G$167=BL5","v":false},{"$f":"$G$167=BM5","v":false},{"$f":"$G$167=BN5","v":false},{"$f":"$G$167=BO5","v":false},{"$f":"$G$167=BP5","v":false},{"$f":"$G$167=BQ5","v":false},{"$f":"$G$167=BR5","v":false},{"$f":"$G$167=BS5","v":false},{"$f":"$G$167=BT5","v":false},{"$f":"$G$167=BU5","v":false},{"$f":"$G$167=BV5","v":false},{"$f":"$G$167=BW5","v":false},{"$f":"$G$167=BX5","v":false},{"$f":"$G$167=BY5","v":false},{"$f":"$G$167=BZ5","v":false},{"$f":"$G$167=CA5","v":false},{"$f":"$G$167=CB5","v":false},{"$f":"$G$167=CC5","v":false},{"$f":"$G$167=CD5","v":false},{"$f":"$G$167=CE5","v":false},{"$f":"$G$167=CF5","v":false},{"$f":"$G$167=CG5","v":false},{"$f":"$G$167=CH5","v":false},{"$f":"$G$167=CI5","v":false},{"$f":"$G$167=CJ5","v":false},{"$f":"$G$167=CK5","v":false},{"$f":"$G$167=CL5","v":false},{"$f":"$G$167=CM5","v":false},{"$f":"$G$167=CN5","v":false},{"$f":"$G$167=CO5","v":false},{"$f":"$G$167=CP5","v":false},{"$f":"$G$167=CQ5","v":false},{"$f":"$G$167=CR5","v":false},{"$f":"$G$167=CS5","v":false},{"$f":"$G$167=CT5","v":false},{"$f":"$G$167=CU5","v":false},{"$f":"$G$167=CV5","v":false},{"$f":"$G$167=CW5","v":false},{"$f":"$G$167=CX5","v":false},{"$f":"$G$167=CY5","v":false},{"$f":"$G$167=CZ5","v":false},{"$f":"$G$167=DA5","v":false},{"$f":"$G$167=DB5","v":false},{"$f":"$G$167=DC5","v":false},{"$f":"$G$167=DD5","v":false},{"$f":"$G$167=DE5","v":false},{"$f":"$G$167=DF5","v":false},{"$f":"$G$167=DG5","v":false},{"$f":"$G$167=DH5","v":false},{"$f":"$G$167=DI5","v":false},{"$f":"$G$167=DJ5","v":false},{"$f":"$G$167=DK5","v":false},{"$f":"$G$167=DL5","v":false},{"$f":"$G$167=DM5","v":false},{"$f":"$G$167=DN5","v":false},{"$f":"$G$167=DO5","v":false},{"$f":"$G$167=DP5","v":false},{"$f":"$G$167=DQ5","v":false},{"$f":"$G$167=DR5","v":false},{"$f":"$G$167=DS5","v":false},{"$f":"$G$167=DT5","v":false},{"$f":"$G$167=DU5","v":false},{"$f":"$G$167=DV5","v":false},{"$f":"$G$167=DW5","v":false},{"$f":"$G$167=DX5","v":false},{"$f":"$G$167=DY5","v":false},{"$f":"$G$167=DZ5","v":false},{"$f":"$G$167=EA5","v":false},{"$f":"$G$167=EB5","v":false},{"$f":"$G$167=EC5","v":false},{"$f":"$G$167=ED5","v":false},{"$f":"$G$167=EE5","v":false},{"$f":"$G$167=EF5","v":false},{"$f":"$G$167=EG5","v":false},{"$f":"$G$167=EH5","v":false},{"$f":"$G$167=EI5","v":false},{"$f":"$G$167=EJ5","v":false},{"$f":"$G$167=EK5","v":false},{"$f":"$G$167=EL5","v":false},{"$f":"$G$167=EM5","v":false},{"$f":"$G$167=EN5","v":false},{"$f":"$G$167=EO5","v":false},{"$f":"$G$167=EP5","v":false},{"$f":"$G$167=EQ5","v":false},{"$f":"$G$167=ER5","v":false},{"$f":"$G$167=ES5","v":false},{"$f":"$G$167=ET5","v":false},{"$f":"$G$167=EU5","v":false},{"$f":"$G$167=EV5","v":false},{"$f":"$G$167=EW5","v":false},{"$f":"$G$167=EX5","v":false},{"$f":"$G$167=EY5","v":false},{"$f":"$G$167=EZ5","v":false},{"$f":"$G$167=FA5","v":false},{"$f":"$G$167=FB5","v":false},{"$f":"$G$167=FC5","v":false},{"$f":"$G$167=FD5","v":false},{"$f":"$G$167=FE5","v":false},{"$f":"$G$167=FF5","v":false},{"$f":"$G$167=FG5","v":false},{"$f":"$G$167=FH5","v":false},{"$f":"$G$167=FI5","v":false},{"$f":"$G$167=FJ5","v":false},{"$f":"$G$167=FK5","v":false},{"$f":"$G$167=FL5","v":false},{"$f":"$G$167=FM5","v":false},{"$f":"$G$167=FN5","v":false},{"$f":"$G$167=FO5","v":false},{"$f":"$G$167=FP5","v":false},{"$f":"$G$167=FQ5","v":false},{"$f":"$G$167=FR5","v":false},{"$f":"$G$167=FS5","v":false},{"$f":"$G$167=FT5","v":false},{"$f":"$G$167=FU5","v":false},{"$f":"$G$167=FV5","v":false},{"$f":"$G$167=FW5","v":false},{"$f":"$G$167=FX5","v":false},{"$f":"$G$167=FY5","v":false},{"$f":"$G$167=FZ5","v":false},{"$f":"$G$167=GA5","v":false},{"$f":"$G$167=GB5","v":false},{"$f":"$G$167=GC5","v":false},{"$f":"$G$167=GD5","v":false},{"$f":"$G$167=GE5","v":false},{"$f":"$G$167=GF5","v":false},{"$f":"$G$167=GG5","v":false},{"$f":"$G$167=GH5","v":false},{"$f":"$G$167=GI5","v":false},{"$f":"$G$167=GJ5","v":false},{"$f":"$G$167=GK5","v":false},{"$f":"$G$167=GL5","v":false},{"$f":"$G$167=GM5","v":false},{"$f":"$G$167=GN5","v":false},{"$f":"$G$167=GO5","v":false},{"$f":"$G$167=GP5","v":false},{"$f":"$G$167=GQ5","v":false},{"$f":"$G$167=GR5","v":false},{"$f":"$G$167=GS5","v":false},{"$f":"$G$167=GT5","v":false},{"$f":"$G$167=GU5","v":false},{"$f":"$G$167=GV5","v":false},{"$f":"$G$167=GW5","v":false},{"$f":"$G$167=GX5","v":false},{"$f":"$G$167=GY5","v":false},{"$f":"$G$167=GZ5","v":false},{"$f":"$G$167=HA5","v":false},{"$f":"$G$167=HB5","v":false},{"$f":"$G$167=HC5","v":false},{"$f":"$G$167=HD5","v":false},{"$f":"$G$167=HE5","v":false},{"$f":"$G$167=HF5","v":false},{"$f":"$G$167=HG5","v":false},{"$f":"$G$167=HH5","v":false},{"$f":"$G$167=HI5","v":false},{"$f":"$G$167=HJ5","v":false},{"$f":"$G$167=HK5","v":false},{"$f":"$G$167=HL5","v":false},{"$f":"$G$167=HM5","v":false},{"$f":"$G$167=HN5","v":false},{"$f":"$G$167=HO5","v":false},{"$f":"$G$167=HP5","v":false},{"$f":"$G$167=HQ5","v":false},{"$f":"$G$167=HR5","v":false},{"$f":"$G$167=HS5","v":false},{"$f":"$G$167=HT5","v":false},{"$f":"$G$167=HU5","v":false},{"$f":"$G$167=HV5","v":false},{"$f":"$G$167=HW5","v":false},{"$f":"$G$167=HX5","v":false},{"$f":"$G$167=HY5","v":false},{"$f":"$G$167=HZ5","v":false},{"$f":"$G$167=IA5","v":false},{"$f":"$G$167=IB5","v":false},{"$f":"$G$167=IC5","v":false},{"$f":"$G$167=ID5","v":false},{"$f":"$G$167=IE5","v":false},{"$f":"$G$167=IF5","v":false},{"$f":"$G$167=IG5","v":false},{"$f":"$G$167=IH5","v":false},{"$f":"$G$167=II5","v":false},{"$f":"$G$167=IJ5","v":false},{"$f":"$G$167=IK5","v":false},{"$f":"$G$167=IL5","v":false},{"$f":"$G$167=IM5","v":false},{"$f":"$G$167=IN5","v":false},{"$f":"$G$167=IO5","v":false},{"$f":"$G$167=IP5","v":false},{"$f":"$G$167=IQ5","v":false},{"$f":"$G$167=IR5","v":false},{"$f":"$G$167=IS5","v":false}]
[null,null,null,null,"Shock Period Purchases","Units",null,null,{"$f":"G160/12*I167","v":0},{"$f":"I160/12*J167","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU160/12*BV167","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CS160/12*CT167","v":{"$error":"#N/A"}},{"$f":"CT160/12*CU167","v":{"$error":"#N/A"}},{"$f":"CU160/12*CV167","v":{"$error":"#N/A"}},{"$f":"CV160/12*CW167","v":{"$error":"#N/A"}},{"$f":"CW160/12*CX167","v":{"$error":"#N/A"}},{"$f":"CX160/12*CY167","v":{"$error":"#N/A"}},{"$f":"CY160/12*CZ167","v":{"$error":"#N/A"}},{"$f":"CZ160/12*DA167","v":{"$error":"#N/A"}},{"$f":"DA160/12*DB167","v":{"$error":"#N/A"}},{"$f":"DB160/12*DC167","v":{"$error":"#N/A"}},{"$f":"DC160/12*DD167","v":{"$error":"#N/A"}},{"$f":"DD160/12*DE167","v":{"$error":"#N/A"}},{"$f":"DE160/12*DF167","v":{"$error":"#N/A"}},{"$f":"DF160/12*DG167","v":{"$error":"#N/A"}},{"$f":"DG160/12*DH167","v":{"$error":"#N/A"}},{"$f":"DH160/12*DI167","v":{"$error":"#N/A"}},{"$f":"DI160/12*DJ167","v":{"$error":"#N/A"}},{"$f":"DJ160/12*DK167","v":{"$error":"#N/A"}},{"$f":"DK160/12*DL167","v":{"$error":"#N/A"}},{"$f":"DL160/12*DM167","v":{"$error":"#N/A"}},{"$f":"DM160/12*DN167","v":{"$error":"#N/A"}},{"$f":"DN160/12*DO167","v":{"$error":"#N/A"}},{"$f":"DO160/12*DP167","v":{"$error":"#N/A"}},{"$f":"DP160/12*DQ167","v":{"$error":"#N/A"}},{"$f":"DQ160/12*DR167","v":{"$error":"#N/A"}},{"$f":"DR160/12*DS167","v":{"$error":"#N/A"}},{"$f":"DS160/12*DT167","v":{"$error":"#N/A"}},{"$f":"DT160/12*DU167","v":{"$error":"#N/A"}},{"$f":"DU160/12*DV167","v":{"$error":"#N/A"}},{"$f":"DV160/12*DW167","v":{"$error":"#N/A"}},{"$f":"DW160/12*DX167","v":{"$error":"#N/A"}},{"$f":"DX160/12*DY167","v":{"$error":"#N/A"}},{"$f":"DY160/12*DZ167","v":{"$error":"#N/A"}},{"$f":"DZ160/12*EA167","v":{"$error":"#N/A"}},{"$f":"EA160/12*EB167","v":{"$error":"#N/A"}},{"$f":"EB160/12*EC167","v":{"$error":"#N/A"}},{"$f":"EC160/12*ED167","v":{"$error":"#N/A"}},{"$f":"ED160/12*EE167","v":{"$error":"#N/A"}},{"$f":"EE160/12*EF167","v":{"$error":"#N/A"}},{"$f":"EF160/12*EG167","v":{"$error":"#N/A"}},{"$f":"EG160/12*EH167","v":{"$error":"#N/A"}},{"$f":"EH160/12*EI167","v":{"$error":"#N/A"}},{"$f":"EI160/12*EJ167","v":{"$error":"#N/A"}},{"$f":"EJ160/12*EK167","v":{"$error":"#N/A"}},{"$f":"EK160/12*EL167","v":{"$error":"#N/A"}},{"$f":"EL160/12*EM167","v":{"$error":"#N/A"}},{"$f":"EM160/12*EN167","v":{"$error":"#N/A"}},{"$f":"EN160/12*EO167","v":{"$error":"#N/A"}},{"$f":"EO160/12*EP167","v":{"$error":"#N/A"}},{"$f":"EP160/12*EQ167","v":{"$error":"#N/A"}},{"$f":"EQ160/12*ER167","v":{"$error":"#N/A"}},{"$f":"ER160/12*ES167","v":{"$error":"#N/A"}},{"$f":"ES160/12*ET167","v":{"$error":"#N/A"}},{"$f":"ET160/12*EU167","v":{"$error":"#N/A"}},{"$f":"EU160/12*EV167","v":{"$error":"#N/A"}},{"$f":"EV160/12*EW167","v":{"$error":"#N/A"}},{"$f":"EW160/12*EX167","v":{"$error":"#N/A"}},{"$f":"EX160/12*EY167","v":{"$error":"#N/A"}},{"$f":"EY160/12*EZ167","v":{"$error":"#N/A"}},{"$f":"EZ160/12*FA167","v":{"$error":"#N/A"}},{"$f":"FA160/12*FB167","v":{"$error":"#N/A"}},{"$f":"FB160/12*FC167","v":{"$error":"#N/A"}},{"$f":"FC160/12*FD167","v":{"$error":"#N/A"}},{"$f":"FD160/12*FE167","v":{"$error":"#N/A"}},{"$f":"FE160/12*FF167","v":{"$error":"#N/A"}},{"$f":"FF160/12*FG167","v":{"$error":"#N/A"}},{"$f":"FG160/12*FH167","v":{"$error":"#N/A"}},{"$f":"FH160/12*FI167","v":{"$error":"#N/A"}},{"$f":"FI160/12*FJ167","v":{"$error":"#N/A"}},{"$f":"FJ160/12*FK167","v":{"$error":"#N/A"}},{"$f":"FK160/12*FL167","v":{"$error":"#N/A"}},{"$f":"FL160/12*FM167","v":{"$error":"#N/A"}},{"$f":"FM160/12*FN167","v":{"$error":"#N/A"}},{"$f":"FN160/12*FO167","v":{"$error":"#N/A"}},{"$f":"FO160/12*FP167","v":{"$error":"#N/A"}},{"$f":"FP160/12*FQ167","v":{"$error":"#N/A"}},{"$f":"FQ160/12*FR167","v":{"$error":"#N/A"}},{"$f":"FR160/12*FS167","v":{"$error":"#N/A"}},{"$f":"FS160/12*FT167","v":{"$error":"#N/A"}},{"$f":"FT160/12*FU167","v":{"$error":"#N/A"}},{"$f":"FU160/12*FV167","v":{"$error":"#N/A"}},{"$f":"FV160/12*FW167","v":{"$error":"#N/A"}},{"$f":"FW160/12*FX167","v":{"$error":"#N/A"}},{"$f":"FX160/12*FY167","v":{"$error":"#N/A"}},{"$f":"FY160/12*FZ167","v":{"$error":"#N/A"}},{"$f":"FZ160/12*GA167","v":{"$error":"#N/A"}},{"$f":"GA160/12*GB167","v":{"$error":"#N/A"}},{"$f":"GB160/12*GC167","v":{"$error":"#N/A"}},{"$f":"GC160/12*GD167","v":{"$error":"#N/A"}},{"$f":"GD160/12*GE167","v":{"$error":"#N/A"}},{"$f":"GE160/12*GF167","v":{"$error":"#N/A"}},{"$f":"GF160/12*GG167","v":{"$error":"#N/A"}},{"$f":"GG160/12*GH167","v":{"$error":"#N/A"}},{"$f":"GH160/12*GI167","v":{"$error":"#N/A"}},{"$f":"GI160/12*GJ167","v":{"$error":"#N/A"}},{"$f":"GJ160/12*GK167","v":{"$error":"#N/A"}},{"$f":"GK160/12*GL167","v":{"$error":"#N/A"}},{"$f":"GL160/12*GM167","v":{"$error":"#N/A"}},{"$f":"GM160/12*GN167","v":{"$error":"#N/A"}},{"$f":"GN160/12*GO167","v":{"$error":"#N/A"}},{"$f":"GO160/12*GP167","v":{"$error":"#N/A"}},{"$f":"GP160/12*GQ167","v":{"$error":"#N/A"}},{"$f":"GQ160/12*GR167","v":{"$error":"#N/A"}},{"$f":"GR160/12*GS167","v":{"$error":"#N/A"}},{"$f":"GS160/12*GT167","v":{"$error":"#N/A"}},{"$f":"GT160/12*GU167","v":{"$error":"#N/A"}},{"$f":"GU160/12*GV167","v":{"$error":"#N/A"}},{"$f":"GV160/12*GW167","v":{"$error":"#N/A"}},{"$f":"GW160/12*GX167","v":{"$error":"#N/A"}},{"$f":"GX160/12*GY167","v":{"$error":"#N/A"}},{"$f":"GY160/12*GZ167","v":{"$error":"#N/A"}},{"$f":"GZ160/12*HA167","v":{"$error":"#N/A"}},{"$f":"HA160/12*HB167","v":{"$error":"#N/A"}},{"$f":"HB160/12*HC167","v":{"$error":"#N/A"}},{"$f":"HC160/12*HD167","v":{"$error":"#N/A"}},{"$f":"HD160/12*HE167","v":{"$error":"#N/A"}},{"$f":"HE160/12*HF167","v":{"$error":"#N/A"}},{"$f":"HF160/12*HG167","v":{"$error":"#N/A"}},{"$f":"HG160/12*HH167","v":{"$error":"#N/A"}},{"$f":"HH160/12*HI167","v":{"$error":"#N/A"}},{"$f":"HI160/12*HJ167","v":{"$error":"#N/A"}},{"$f":"HJ160/12*HK167","v":{"$error":"#N/A"}},{"$f":"HK160/12*HL167","v":{"$error":"#N/A"}},{"$f":"HL160/12*HM167","v":{"$error":"#N/A"}},{"$f":"HM160/12*HN167","v":{"$error":"#N/A"}},{"$f":"HN160/12*HO167","v":{"$error":"#N/A"}},{"$f":"HO160/12*HP167","v":{"$error":"#N/A"}},{"$f":"HP160/12*HQ167","v":{"$error":"#N/A"}},{"$f":"HQ160/12*HR167","v":{"$error":"#N/A"}},{"$f":"HR160/12*HS167","v":{"$error":"#N/A"}},{"$f":"HS160/12*HT167","v":{"$error":"#N/A"}},{"$f":"HT160/12*HU167","v":{"$error":"#N/A"}},{"$f":"HU160/12*HV167","v":{"$error":"#N/A"}},{"$f":"HV160/12*HW167","v":{"$error":"#N/A"}},{"$f":"HW160/12*HX167","v":{"$error":"#N/A"}},{"$f":"HX160/12*HY167","v":{"$error":"#N/A"}},{"$f":"HY160/12*HZ167","v":{"$error":"#N/A"}},{"$f":"HZ160/12*IA167","v":{"$error":"#N/A"}},{"$f":"IA160/12*IB167","v":{"$error":"#N/A"}},{"$f":"IB160/12*IC167","v":{"$error":"#N/A"}},{"$f":"IC160/12*ID167","v":{"$error":"#N/A"}},{"$f":"ID160/12*IE167","v":{"$error":"#N/A"}},{"$f":"IE160/12*IF167","v":{"$error":"#N/A"}},{"$f":"IF160/12*IG167","v":{"$error":"#N/A"}},{"$f":"IG160/12*IH167","v":{"$error":"#N/A"}},{"$f":"IH160/12*II167","v":{"$error":"#N/A"}},{"$f":"II160/12*IJ167","v":{"$error":"#N/A"}},{"$f":"IJ160/12*IK167","v":{"$error":"#N/A"}},{"$f":"IK160/12*IL167","v":{"$error":"#N/A"}},{"$f":"IL160/12*IM167","v":{"$error":"#N/A"}},{"$f":"IM160/12*IN167","v":{"$error":"#N/A"}},{"$f":"IN160/12*IO167","v":{"$error":"#N/A"}},{"$f":"IO160/12*IP167","v":{"$error":"#N/A"}},{"$f":"IP160/12*IQ167","v":{"$error":"#N/A"}},{"$f":"IQ160/12*IR167","v":{"$error":"#N/A"}},{"$f":"IR160/12*IS167","v":{"$error":"#N/A"}}]
[null,null,null,null,"Sub-total Applied Purchases","Units",null,null,{"$f":"IF(I167,I168,I166)","v":{"$error":"#N/A"}},{"$f":"IF(J167,J168,J166)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BV167,BV168,BV166)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(CT167,CT168,CT166)","v":{"$error":"#N/A"}},{"$f":"IF(CU167,CU168,CU166)","v":{"$error":"#N/A"}},{"$f":"IF(CV167,CV168,CV166)","v":{"$error":"#N/A"}},{"$f":"IF(CW167,CW168,CW166)","v":{"$error":"#N/A"}},{"$f":"IF(CX167,CX168,CX166)","v":{"$error":"#N/A"}},{"$f":"IF(CY167,CY168,CY166)","v":{"$error":"#N/A"}},{"$f":"IF(CZ167,CZ168,CZ166)","v":{"$error":"#N/A"}},{"$f":"IF(DA167,DA168,DA166)","v":{"$error":"#N/A"}},{"$f":"IF(DB167,DB168,DB166)","v":{"$error":"#N/A"}},{"$f":"IF(DC167,DC168,DC166)","v":{"$error":"#N/A"}},{"$f":"IF(DD167,DD168,DD166)","v":{"$error":"#N/A"}},{"$f":"IF(DE167,DE168,DE166)","v":{"$error":"#N/A"}},{"$f":"IF(DF167,DF168,DF166)","v":{"$error":"#N/A"}},{"$f":"IF(DG167,DG168,DG166)","v":{"$error":"#N/A"}},{"$f":"IF(DH167,DH168,DH166)","v":{"$error":"#N/A"}},{"$f":"IF(DI167,DI168,DI166)","v":{"$error":"#N/A"}},{"$f":"IF(DJ167,DJ168,DJ166)","v":{"$error":"#N/A"}},{"$f":"IF(DK167,DK168,DK166)","v":{"$error":"#N/A"}},{"$f":"IF(DL167,DL168,DL166)","v":{"$error":"#N/A"}},{"$f":"IF(DM167,DM168,DM166)","v":{"$error":"#N/A"}},{"$f":"IF(DN167,DN168,DN166)","v":{"$error":"#N/A"}},{"$f":"IF(DO167,DO168,DO166)","v":{"$error":"#N/A"}},{"$f":"IF(DP167,DP168,DP166)","v":{"$error":"#N/A"}},{"$f":"IF(DQ167,DQ168,DQ166)","v":{"$error":"#N/A"}},{"$f":"IF(DR167,DR168,DR166)","v":{"$error":"#N/A"}},{"$f":"IF(DS167,DS168,DS166)","v":{"$error":"#N/A"}},{"$f":"IF(DT167,DT168,DT166)","v":{"$error":"#N/A"}},{"$f":"IF(DU167,DU168,DU166)","v":{"$error":"#N/A"}},{"$f":"IF(DV167,DV168,DV166)","v":{"$error":"#N/A"}},{"$f":"IF(DW167,DW168,DW166)","v":{"$error":"#N/A"}},{"$f":"IF(DX167,DX168,DX166)","v":{"$error":"#N/A"}},{"$f":"IF(DY167,DY168,DY166)","v":{"$error":"#N/A"}},{"$f":"IF(DZ167,DZ168,DZ166)","v":{"$error":"#N/A"}},{"$f":"IF(EA167,EA168,EA166)","v":{"$error":"#N/A"}},{"$f":"IF(EB167,EB168,EB166)","v":{"$error":"#N/A"}},{"$f":"IF(EC167,EC168,EC166)","v":{"$error":"#N/A"}},{"$f":"IF(ED167,ED168,ED166)","v":{"$error":"#N/A"}},{"$f":"IF(EE167,EE168,EE166)","v":{"$error":"#N/A"}},{"$f":"IF(EF167,EF168,EF166)","v":{"$error":"#N/A"}},{"$f":"IF(EG167,EG168,EG166)","v":{"$error":"#N/A"}},{"$f":"IF(EH167,EH168,EH166)","v":{"$error":"#N/A"}},{"$f":"IF(EI167,EI168,EI166)","v":{"$error":"#N/A"}},{"$f":"IF(EJ167,EJ168,EJ166)","v":{"$error":"#N/A"}},{"$f":"IF(EK167,EK168,EK166)","v":{"$error":"#N/A"}},{"$f":"IF(EL167,EL168,EL166)","v":{"$error":"#N/A"}},{"$f":"IF(EM167,EM168,EM166)","v":{"$error":"#N/A"}},{"$f":"IF(EN167,EN168,EN166)","v":{"$error":"#N/A"}},{"$f":"IF(EO167,EO168,EO166)","v":{"$error":"#N/A"}},{"$f":"IF(EP167,EP168,EP166)","v":{"$error":"#N/A"}},{"$f":"IF(EQ167,EQ168,EQ166)","v":{"$error":"#N/A"}},{"$f":"IF(ER167,ER168,ER166)","v":{"$error":"#N/A"}},{"$f":"IF(ES167,ES168,ES166)","v":{"$error":"#N/A"}},{"$f":"IF(ET167,ET168,ET166)","v":{"$error":"#N/A"}},{"$f":"IF(EU167,EU168,EU166)","v":{"$error":"#N/A"}},{"$f":"IF(EV167,EV168,EV166)","v":{"$error":"#N/A"}},{"$f":"IF(EW167,EW168,EW166)","v":{"$error":"#N/A"}},{"$f":"IF(EX167,EX168,EX166)","v":{"$error":"#N/A"}},{"$f":"IF(EY167,EY168,EY166)","v":{"$error":"#N/A"}},{"$f":"IF(EZ167,EZ168,EZ166)","v":{"$error":"#N/A"}},{"$f":"IF(FA167,FA168,FA166)","v":{"$error":"#N/A"}},{"$f":"IF(FB167,FB168,FB166)","v":{"$error":"#N/A"}},{"$f":"IF(FC167,FC168,FC166)","v":{"$error":"#N/A"}},{"$f":"IF(FD167,FD168,FD166)","v":{"$error":"#N/A"}},{"$f":"IF(FE167,FE168,FE166)","v":{"$error":"#N/A"}},{"$f":"IF(FF167,FF168,FF166)","v":{"$error":"#N/A"}},{"$f":"IF(FG167,FG168,FG166)","v":{"$error":"#N/A"}},{"$f":"IF(FH167,FH168,FH166)","v":{"$error":"#N/A"}},{"$f":"IF(FI167,FI168,FI166)","v":{"$error":"#N/A"}},{"$f":"IF(FJ167,FJ168,FJ166)","v":{"$error":"#N/A"}},{"$f":"IF(FK167,FK168,FK166)","v":{"$error":"#N/A"}},{"$f":"IF(FL167,FL168,FL166)","v":{"$error":"#N/A"}},{"$f":"IF(FM167,FM168,FM166)","v":{"$error":"#N/A"}},{"$f":"IF(FN167,FN168,FN166)","v":{"$error":"#N/A"}},{"$f":"IF(FO167,FO168,FO166)","v":{"$error":"#N/A"}},{"$f":"IF(FP167,FP168,FP166)","v":{"$error":"#N/A"}},{"$f":"IF(FQ167,FQ168,FQ166)","v":{"$error":"#N/A"}},{"$f":"IF(FR167,FR168,FR166)","v":{"$error":"#N/A"}},{"$f":"IF(FS167,FS168,FS166)","v":{"$error":"#N/A"}},{"$f":"IF(FT167,FT168,FT166)","v":{"$error":"#N/A"}},{"$f":"IF(FU167,FU168,FU166)","v":{"$error":"#N/A"}},{"$f":"IF(FV167,FV168,FV166)","v":{"$error":"#N/A"}},{"$f":"IF(FW167,FW168,FW166)","v":{"$error":"#N/A"}},{"$f":"IF(FX167,FX168,FX166)","v":{"$error":"#N/A"}},{"$f":"IF(FY167,FY168,FY166)","v":{"$error":"#N/A"}},{"$f":"IF(FZ167,FZ168,FZ166)","v":{"$error":"#N/A"}},{"$f":"IF(GA167,GA168,GA166)","v":{"$error":"#N/A"}},{"$f":"IF(GB167,GB168,GB166)","v":{"$error":"#N/A"}},{"$f":"IF(GC167,GC168,GC166)","v":{"$error":"#N/A"}},{"$f":"IF(GD167,GD168,GD166)","v":{"$error":"#N/A"}},{"$f":"IF(GE167,GE168,GE166)","v":{"$error":"#N/A"}},{"$f":"IF(GF167,GF168,GF166)","v":{"$error":"#N/A"}},{"$f":"IF(GG167,GG168,GG166)","v":{"$error":"#N/A"}},{"$f":"IF(GH167,GH168,GH166)","v":{"$error":"#N/A"}},{"$f":"IF(GI167,GI168,GI166)","v":{"$error":"#N/A"}},{"$f":"IF(GJ167,GJ168,GJ166)","v":{"$error":"#N/A"}},{"$f":"IF(GK167,GK168,GK166)","v":{"$error":"#N/A"}},{"$f":"IF(GL167,GL168,GL166)","v":{"$error":"#N/A"}},{"$f":"IF(GM167,GM168,GM166)","v":{"$error":"#N/A"}},{"$f":"IF(GN167,GN168,GN166)","v":{"$error":"#N/A"}},{"$f":"IF(GO167,GO168,GO166)","v":{"$error":"#N/A"}},{"$f":"IF(GP167,GP168,GP166)","v":{"$error":"#N/A"}},{"$f":"IF(GQ167,GQ168,GQ166)","v":{"$error":"#N/A"}},{"$f":"IF(GR167,GR168,GR166)","v":{"$error":"#N/A"}},{"$f":"IF(GS167,GS168,GS166)","v":{"$error":"#N/A"}},{"$f":"IF(GT167,GT168,GT166)","v":{"$error":"#N/A"}},{"$f":"IF(GU167,GU168,GU166)","v":{"$error":"#N/A"}},{"$f":"IF(GV167,GV168,GV166)","v":{"$error":"#N/A"}},{"$f":"IF(GW167,GW168,GW166)","v":{"$error":"#N/A"}},{"$f":"IF(GX167,GX168,GX166)","v":{"$error":"#N/A"}},{"$f":"IF(GY167,GY168,GY166)","v":{"$error":"#N/A"}},{"$f":"IF(GZ167,GZ168,GZ166)","v":{"$error":"#N/A"}},{"$f":"IF(HA167,HA168,HA166)","v":{"$error":"#N/A"}},{"$f":"IF(HB167,HB168,HB166)","v":{"$error":"#N/A"}},{"$f":"IF(HC167,HC168,HC166)","v":{"$error":"#N/A"}},{"$f":"IF(HD167,HD168,HD166)","v":{"$error":"#N/A"}},{"$f":"IF(HE167,HE168,HE166)","v":{"$error":"#N/A"}},{"$f":"IF(HF167,HF168,HF166)","v":{"$error":"#N/A"}},{"$f":"IF(HG167,HG168,HG166)","v":{"$error":"#N/A"}},{"$f":"IF(HH167,HH168,HH166)","v":{"$error":"#N/A"}},{"$f":"IF(HI167,HI168,HI166)","v":{"$error":"#N/A"}},{"$f":"IF(HJ167,HJ168,HJ166)","v":{"$error":"#N/A"}},{"$f":"IF(HK167,HK168,HK166)","v":{"$error":"#N/A"}},{"$f":"IF(HL167,HL168,HL166)","v":{"$error":"#N/A"}},{"$f":"IF(HM167,HM168,HM166)","v":{"$error":"#N/A"}},{"$f":"IF(HN167,HN168,HN166)","v":{"$error":"#N/A"}},{"$f":"IF(HO167,HO168,HO166)","v":{"$error":"#N/A"}},{"$f":"IF(HP167,HP168,HP166)","v":{"$error":"#N/A"}},{"$f":"IF(HQ167,HQ168,HQ166)","v":{"$error":"#N/A"}},{"$f":"IF(HR167,HR168,HR166)","v":{"$error":"#N/A"}},{"$f":"IF(HS167,HS168,HS166)","v":{"$error":"#N/A"}},{"$f":"IF(HT167,HT168,HT166)","v":{"$error":"#N/A"}},{"$f":"IF(HU167,HU168,HU166)","v":{"$error":"#N/A"}},{"$f":"IF(HV167,HV168,HV166)","v":{"$error":"#N/A"}},{"$f":"IF(HW167,HW168,HW166)","v":{"$error":"#N/A"}},{"$f":"IF(HX167,HX168,HX166)","v":{"$error":"#N/A"}},{"$f":"IF(HY167,HY168,HY166)","v":{"$error":"#N/A"}},{"$f":"IF(HZ167,HZ168,HZ166)","v":{"$error":"#N/A"}},{"$f":"IF(IA167,IA168,IA166)","v":{"$error":"#N/A"}},{"$f":"IF(IB167,IB168,IB166)","v":{"$error":"#N/A"}},{"$f":"IF(IC167,IC168,IC166)","v":{"$error":"#N/A"}},{"$f":"IF(ID167,ID168,ID166)","v":{"$error":"#N/A"}},{"$f":"IF(IE167,IE168,IE166)","v":{"$error":"#N/A"}},{"$f":"IF(IF167,IF168,IF166)","v":{"$error":"#N/A"}},{"$f":"IF(IG167,IG168,IG166)","v":{"$error":"#N/A"}},{"$f":"IF(IH167,IH168,IH166)","v":{"$error":"#N/A"}},{"$f":"IF(II167,II168,II166)","v":{"$error":"#N/A"}},{"$f":"IF(IJ167,IJ168,IJ166)","v":{"$error":"#N/A"}},{"$f":"IF(IK167,IK168,IK166)","v":{"$error":"#N/A"}},{"$f":"IF(IL167,IL168,IL166)","v":{"$error":"#N/A"}},{"$f":"IF(IM167,IM168,IM166)","v":{"$error":"#N/A"}},{"$f":"IF(IN167,IN168,IN166)","v":{"$error":"#N/A"}},{"$f":"IF(IO167,IO168,IO166)","v":{"$error":"#N/A"}},{"$f":"IF(IP167,IP168,IP166)","v":{"$error":"#N/A"}},{"$f":"IF(IQ167,IQ168,IQ166)","v":{"$error":"#N/A"}},{"$f":"IF(IR167,IR168,IR166)","v":{"$error":"#N/A"}},{"$f":"IF(IS167,IS168,IS166)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Apply Minimum Flag","Flag",4.5,null,{"$f":"OR(I167,AND(I179>$G$170,NOT(I3)))","v":true},{"$f":"OR(J167,AND(J179>$G$170,NOT(J3)))","v":true},{"$f":"OR(K167,AND(K179>$G$170,NOT(K3)))","v":true},{"$f":"OR(L167,AND(L179>$G$170,NOT(L3)))","v":true},{"$f":"OR(M167,AND(M179>$G$170,NOT(M3)))","v":true},{"$f":"OR(N167,AND(N179>$G$170,NOT(N3)))","v":true},{"$f":"OR(O167,AND(O179>$G$170,NOT(O3)))","v":true},{"$f":"OR(P167,AND(P179>$G$170,NOT(P3)))","v":true},{"$f":"OR(Q167,AND(Q179>$G$170,NOT(Q3)))","v":true},{"$f":"OR(R167,AND(R179>$G$170,NOT(R3)))","v":true},{"$f":"OR(S167,AND(S179>$G$170,NOT(S3)))","v":true},{"$f":"OR(T167,AND(T179>$G$170,NOT(T3)))","v":true},{"$f":"OR(U167,AND(U179>$G$170,NOT(U3)))","v":true},{"$f":"OR(V167,AND(V179>$G$170,NOT(V3)))","v":true},{"$f":"OR(W167,AND(W179>$G$170,NOT(W3)))","v":true},{"$f":"OR(X167,AND(X179>$G$170,NOT(X3)))","v":true},{"$f":"OR(Y167,AND(Y179>$G$170,NOT(Y3)))","v":true},{"$f":"OR(Z167,AND(Z179>$G$170,NOT(Z3)))","v":true},{"$f":"OR(AA167,AND(AA179>$G$170,NOT(AA3)))","v":true},{"$f":"OR(AB167,AND(AB179>$G$170,NOT(AB3)))","v":true},{"$f":"OR(AC167,AND(AC179>$G$170,NOT(AC3)))","v":true},{"$f":"OR(AD167,AND(AD179>$G$170,NOT(AD3)))","v":true},{"$f":"OR(AE167,AND(AE179>$G$170,NOT(AE3)))","v":true},{"$f":"OR(AF167,AND(AF179>$G$170,NOT(AF3)))","v":true},{"$f":"OR(AG167,AND(AG179>$G$170,NOT(AG3)))","v":true},{"$f":"OR(AH167,AND(AH179>$G$170,NOT(AH3)))","v":true},{"$f":"OR(AI167,AND(AI179>$G$170,NOT(AI3)))","v":true},{"$f":"OR(AJ167,AND(AJ179>$G$170,NOT(AJ3)))","v":true},{"$f":"OR(AK167,AND(AK179>$G$170,NOT(AK3)))","v":true},{"$f":"OR(AL167,AND(AL179>$G$170,NOT(AL3)))","v":true},{"$f":"OR(AM167,AND(AM179>$G$170,NOT(AM3)))","v":true},{"$f":"OR(AN167,AND(AN179>$G$170,NOT(AN3)))","v":true},{"$f":"OR(AO167,AND(AO179>$G$170,NOT(AO3)))","v":true},{"$f":"OR(AP167,AND(AP179>$G$170,NOT(AP3)))","v":true},{"$f":"OR(AQ167,AND(AQ179>$G$170,NOT(AQ3)))","v":true},{"$f":"OR(AR167,AND(AR179>$G$170,NOT(AR3)))","v":true},{"$f":"OR(AS167,AND(AS179>$G$170,NOT(AS3)))","v":true},{"$f":"OR(AT167,AND(AT179>$G$170,NOT(AT3)))","v":true},{"$f":"OR(AU167,AND(AU179>$G$170,NOT(AU3)))","v":true},{"$f":"OR(AV167,AND(AV179>$G$170,NOT(AV3)))","v":true},{"$f":"OR(AW167,AND(AW179>$G$170,NOT(AW3)))","v":true},{"$f":"OR(AX167,AND(AX179>$G$170,NOT(AX3)))","v":true},{"$f":"OR(AY167,AND(AY179>$G$170,NOT(AY3)))","v":true},{"$f":"OR(AZ167,AND(AZ179>$G$170,NOT(AZ3)))","v":true},{"$f":"OR(BA167,AND(BA179>$G$170,NOT(BA3)))","v":true},{"$f":"OR(BB167,AND(BB179>$G$170,NOT(BB3)))","v":true},{"$f":"OR(BC167,AND(BC179>$G$170,NOT(BC3)))","v":true},{"$f":"OR(BD167,AND(BD179>$G$170,NOT(BD3)))","v":true},{"$f":"OR(BE167,AND(BE179>$G$170,NOT(BE3)))","v":true},{"$f":"OR(BF167,AND(BF179>$G$170,NOT(BF3)))","v":true},{"$f":"OR(BG167,AND(BG179>$G$170,NOT(BG3)))","v":true},{"$f":"OR(BH167,AND(BH179>$G$170,NOT(BH3)))","v":true},{"$f":"OR(BI167,AND(BI179>$G$170,NOT(BI3)))","v":true},{"$f":"OR(BJ167,AND(BJ179>$G$170,NOT(BJ3)))","v":true},{"$f":"OR(BK167,AND(BK179>$G$170,NOT(BK3)))","v":true},{"$f":"OR(BL167,AND(BL179>$G$170,NOT(BL3)))","v":true},{"$f":"OR(BM167,AND(BM179>$G$170,NOT(BM3)))","v":true},{"$f":"OR(BN167,AND(BN179>$G$170,NOT(BN3)))","v":true},{"$f":"OR(BO167,AND(BO179>$G$170,NOT(BO3)))","v":true},{"$f":"OR(BP167,AND(BP179>$G$170,NOT(BP3)))","v":true},{"$f":"OR(BQ167,AND(BQ179>$G$170,NOT(BQ3)))","v":true},{"$f":"OR(BR167,AND(BR179>$G$170,NOT(BR3)))","v":true},{"$f":"OR(BS167,AND(BS179>$G$170,NOT(BS3)))","v":true},{"$f":"OR(BT167,AND(BT179>$G$170,NOT(BT3)))","v":true},{"$f":"OR(BU167,AND(BU179>$G$170,NOT(BU3)))","v":true},{"$f":"OR(BV167,AND(BV179>$G$170,NOT(BV3)))","v":true},{"$f":"OR(BW167,AND(BW179>$G$170,NOT(BW3)))","v":true},{"$f":"OR(BX167,AND(BX179>$G$170,NOT(BX3)))","v":true},{"$f":"OR(BY167,AND(BY179>$G$170,NOT(BY3)))","v":true},{"$f":"OR(BZ167,AND(BZ179>$G$170,NOT(BZ3)))","v":true},{"$f":"OR(CA167,AND(CA179>$G$170,NOT(CA3)))","v":true},{"$f":"OR(CB167,AND(CB179>$G$170,NOT(CB3)))","v":true},{"$f":"OR(CC167,AND(CC179>$G$170,NOT(CC3)))","v":true},{"$f":"OR(CD167,AND(CD179>$G$170,NOT(CD3)))","v":true},{"$f":"OR(CE167,AND(CE179>$G$170,NOT(CE3)))","v":true},{"$f":"OR(CF167,AND(CF179>$G$170,NOT(CF3)))","v":true},{"$f":"OR(CG167,AND(CG179>$G$170,NOT(CG3)))","v":true},{"$f":"OR(CH167,AND(CH179>$G$170,NOT(CH3)))","v":true},{"$f":"OR(CI167,AND(CI179>$G$170,NOT(CI3)))","v":true},{"$f":"OR(CJ167,AND(CJ179>$G$170,NOT(CJ3)))","v":true},{"$f":"OR(CK167,AND(CK179>$G$170,NOT(CK3)))","v":true},{"$f":"OR(CL167,AND(CL179>$G$170,NOT(CL3)))","v":true},{"$f":"OR(CM167,AND(CM179>$G$170,NOT(CM3)))","v":true},{"$f":"OR(CN167,AND(CN179>$G$170,NOT(CN3)))","v":true},{"$f":"OR(CO167,AND(CO179>$G$170,NOT(CO3)))","v":true},{"$f":"OR(CP167,AND(CP179>$G$170,NOT(CP3)))","v":true},{"$f":"OR(CQ167,AND(CQ179>$G$170,NOT(CQ3)))","v":true},{"$f":"OR(CR167,AND(CR179>$G$170,NOT(CR3)))","v":true},{"$f":"OR(CS167,AND(CS179>$G$170,NOT(CS3)))","v":true},{"$f":"OR(CT167,AND(CT179>$G$170,NOT(CT3)))","v":true},{"$f":"OR(CU167,AND(CU179>$G$170,NOT(CU3)))","v":true},{"$f":"OR(CV167,AND(CV179>$G$170,NOT(CV3)))","v":true},{"$f":"OR(CW167,AND(CW179>$G$170,NOT(CW3)))","v":true},{"$f":"OR(CX167,AND(CX179>$G$170,NOT(CX3)))","v":true},{"$f":"OR(CY167,AND(CY179>$G$170,NOT(CY3)))","v":true},{"$f":"OR(CZ167,AND(CZ179>$G$170,NOT(CZ3)))","v":true},{"$f":"OR(DA167,AND(DA179>$G$170,NOT(DA3)))","v":true},{"$f":"OR(DB167,AND(DB179>$G$170,NOT(DB3)))","v":true},{"$f":"OR(DC167,AND(DC179>$G$170,NOT(DC3)))","v":true},{"$f":"OR(DD167,AND(DD179>$G$170,NOT(DD3)))","v":true},{"$f":"OR(DE167,AND(DE179>$G$170,NOT(DE3)))","v":true},{"$f":"OR(DF167,AND(DF179>$G$170,NOT(DF3)))","v":true},{"$f":"OR(DG167,AND(DG179>$G$170,NOT(DG3)))","v":true},{"$f":"OR(DH167,AND(DH179>$G$170,NOT(DH3)))","v":true},{"$f":"OR(DI167,AND(DI179>$G$170,NOT(DI3)))","v":true},{"$f":"OR(DJ167,AND(DJ179>$G$170,NOT(DJ3)))","v":true},{"$f":"OR(DK167,AND(DK179>$G$170,NOT(DK3)))","v":true},{"$f":"OR(DL167,AND(DL179>$G$170,NOT(DL3)))","v":true},{"$f":"OR(DM167,AND(DM179>$G$170,NOT(DM3)))","v":true},{"$f":"OR(DN167,AND(DN179>$G$170,NOT(DN3)))","v":true},{"$f":"OR(DO167,AND(DO179>$G$170,NOT(DO3)))","v":true},{"$f":"OR(DP167,AND(DP179>$G$170,NOT(DP3)))","v":true},{"$f":"OR(DQ167,AND(DQ179>$G$170,NOT(DQ3)))","v":true},{"$f":"OR(DR167,AND(DR179>$G$170,NOT(DR3)))","v":true},{"$f":"OR(DS167,AND(DS179>$G$170,NOT(DS3)))","v":true},{"$f":"OR(DT167,AND(DT179>$G$170,NOT(DT3)))","v":true},{"$f":"OR(DU167,AND(DU179>$G$170,NOT(DU3)))","v":true},{"$f":"OR(DV167,AND(DV179>$G$170,NOT(DV3)))","v":true},{"$f":"OR(DW167,AND(DW179>$G$170,NOT(DW3)))","v":true},{"$f":"OR(DX167,AND(DX179>$G$170,NOT(DX3)))","v":true},{"$f":"OR(DY167,AND(DY179>$G$170,NOT(DY3)))","v":true},{"$f":"OR(DZ167,AND(DZ179>$G$170,NOT(DZ3)))","v":true},{"$f":"OR(EA167,AND(EA179>$G$170,NOT(EA3)))","v":true},{"$f":"OR(EB167,AND(EB179>$G$170,NOT(EB3)))","v":true},{"$f":"OR(EC167,AND(EC179>$G$170,NOT(EC3)))","v":true},{"$f":"OR(ED167,AND(ED179>$G$170,NOT(ED3)))","v":true},{"$f":"OR(EE167,AND(EE179>$G$170,NOT(EE3)))","v":true},{"$f":"OR(EF167,AND(EF179>$G$170,NOT(EF3)))","v":true},{"$f":"OR(EG167,AND(EG179>$G$170,NOT(EG3)))","v":true},{"$f":"OR(EH167,AND(EH179>$G$170,NOT(EH3)))","v":true},{"$f":"OR(EI167,AND(EI179>$G$170,NOT(EI3)))","v":true},{"$f":"OR(EJ167,AND(EJ179>$G$170,NOT(EJ3)))","v":true},{"$f":"OR(EK167,AND(EK179>$G$170,NOT(EK3)))","v":true},{"$f":"OR(EL167,AND(EL179>$G$170,NOT(EL3)))","v":true},{"$f":"OR(EM167,AND(EM179>$G$170,NOT(EM3)))","v":true},{"$f":"OR(EN167,AND(EN179>$G$170,NOT(EN3)))","v":true},{"$f":"OR(EO167,AND(EO179>$G$170,NOT(EO3)))","v":true},{"$f":"OR(EP167,AND(EP179>$G$170,NOT(EP3)))","v":true},{"$f":"OR(EQ167,AND(EQ179>$G$170,NOT(EQ3)))","v":true},{"$f":"OR(ER167,AND(ER179>$G$170,NOT(ER3)))","v":true},{"$f":"OR(ES167,AND(ES179>$G$170,NOT(ES3)))","v":true},{"$f":"OR(ET167,AND(ET179>$G$170,NOT(ET3)))","v":true},{"$f":"OR(EU167,AND(EU179>$G$170,NOT(EU3)))","v":true},{"$f":"OR(EV167,AND(EV179>$G$170,NOT(EV3)))","v":true},{"$f":"OR(EW167,AND(EW179>$G$170,NOT(EW3)))","v":true},{"$f":"OR(EX167,AND(EX179>$G$170,NOT(EX3)))","v":true},{"$f":"OR(EY167,AND(EY179>$G$170,NOT(EY3)))","v":true},{"$f":"OR(EZ167,AND(EZ179>$G$170,NOT(EZ3)))","v":true},{"$f":"OR(FA167,AND(FA179>$G$170,NOT(FA3)))","v":true},{"$f":"OR(FB167,AND(FB179>$G$170,NOT(FB3)))","v":true},{"$f":"OR(FC167,AND(FC179>$G$170,NOT(FC3)))","v":true},{"$f":"OR(FD167,AND(FD179>$G$170,NOT(FD3)))","v":true},{"$f":"OR(FE167,AND(FE179>$G$170,NOT(FE3)))","v":true},{"$f":"OR(FF167,AND(FF179>$G$170,NOT(FF3)))","v":true},{"$f":"OR(FG167,AND(FG179>$G$170,NOT(FG3)))","v":true},{"$f":"OR(FH167,AND(FH179>$G$170,NOT(FH3)))","v":true},{"$f":"OR(FI167,AND(FI179>$G$170,NOT(FI3)))","v":true},{"$f":"OR(FJ167,AND(FJ179>$G$170,NOT(FJ3)))","v":true},{"$f":"OR(FK167,AND(FK179>$G$170,NOT(FK3)))","v":true},{"$f":"OR(FL167,AND(FL179>$G$170,NOT(FL3)))","v":true},{"$f":"OR(FM167,AND(FM179>$G$170,NOT(FM3)))","v":true},{"$f":"OR(FN167,AND(FN179>$G$170,NOT(FN3)))","v":true},{"$f":"OR(FO167,AND(FO179>$G$170,NOT(FO3)))","v":true},{"$f":"OR(FP167,AND(FP179>$G$170,NOT(FP3)))","v":true},{"$f":"OR(FQ167,AND(FQ179>$G$170,NOT(FQ3)))","v":true},{"$f":"OR(FR167,AND(FR179>$G$170,NOT(FR3)))","v":true},{"$f":"OR(FS167,AND(FS179>$G$170,NOT(FS3)))","v":true},{"$f":"OR(FT167,AND(FT179>$G$170,NOT(FT3)))","v":true},{"$f":"OR(FU167,AND(FU179>$G$170,NOT(FU3)))","v":true},{"$f":"OR(FV167,AND(FV179>$G$170,NOT(FV3)))","v":true},{"$f":"OR(FW167,AND(FW179>$G$170,NOT(FW3)))","v":true},{"$f":"OR(FX167,AND(FX179>$G$170,NOT(FX3)))","v":true},{"$f":"OR(FY167,AND(FY179>$G$170,NOT(FY3)))","v":true},{"$f":"OR(FZ167,AND(FZ179>$G$170,NOT(FZ3)))","v":true},{"$f":"OR(GA167,AND(GA179>$G$170,NOT(GA3)))","v":true},{"$f":"OR(GB167,AND(GB179>$G$170,NOT(GB3)))","v":true},{"$f":"OR(GC167,AND(GC179>$G$170,NOT(GC3)))","v":true},{"$f":"OR(GD167,AND(GD179>$G$170,NOT(GD3)))","v":true},{"$f":"OR(GE167,AND(GE179>$G$170,NOT(GE3)))","v":true},{"$f":"OR(GF167,AND(GF179>$G$170,NOT(GF3)))","v":true},{"$f":"OR(GG167,AND(GG179>$G$170,NOT(GG3)))","v":true},{"$f":"OR(GH167,AND(GH179>$G$170,NOT(GH3)))","v":true},{"$f":"OR(GI167,AND(GI179>$G$170,NOT(GI3)))","v":true},{"$f":"OR(GJ167,AND(GJ179>$G$170,NOT(GJ3)))","v":true},{"$f":"OR(GK167,AND(GK179>$G$170,NOT(GK3)))","v":true},{"$f":"OR(GL167,AND(GL179>$G$170,NOT(GL3)))","v":true},{"$f":"OR(GM167,AND(GM179>$G$170,NOT(GM3)))","v":true},{"$f":"OR(GN167,AND(GN179>$G$170,NOT(GN3)))","v":true},{"$f":"OR(GO167,AND(GO179>$G$170,NOT(GO3)))","v":true},{"$f":"OR(GP167,AND(GP179>$G$170,NOT(GP3)))","v":true},{"$f":"OR(GQ167,AND(GQ179>$G$170,NOT(GQ3)))","v":true},{"$f":"OR(GR167,AND(GR179>$G$170,NOT(GR3)))","v":true},{"$f":"OR(GS167,AND(GS179>$G$170,NOT(GS3)))","v":true},{"$f":"OR(GT167,AND(GT179>$G$170,NOT(GT3)))","v":true},{"$f":"OR(GU167,AND(GU179>$G$170,NOT(GU3)))","v":true},{"$f":"OR(GV167,AND(GV179>$G$170,NOT(GV3)))","v":true},{"$f":"OR(GW167,AND(GW179>$G$170,NOT(GW3)))","v":true},{"$f":"OR(GX167,AND(GX179>$G$170,NOT(GX3)))","v":true},{"$f":"OR(GY167,AND(GY179>$G$170,NOT(GY3)))","v":true},{"$f":"OR(GZ167,AND(GZ179>$G$170,NOT(GZ3)))","v":true},{"$f":"OR(HA167,AND(HA179>$G$170,NOT(HA3)))","v":true},{"$f":"OR(HB167,AND(HB179>$G$170,NOT(HB3)))","v":true},{"$f":"OR(HC167,AND(HC179>$G$170,NOT(HC3)))","v":true},{"$f":"OR(HD167,AND(HD179>$G$170,NOT(HD3)))","v":true},{"$f":"OR(HE167,AND(HE179>$G$170,NOT(HE3)))","v":true},{"$f":"OR(HF167,AND(HF179>$G$170,NOT(HF3)))","v":true},{"$f":"OR(HG167,AND(HG179>$G$170,NOT(HG3)))","v":true},{"$f":"OR(HH167,AND(HH179>$G$170,NOT(HH3)))","v":true},{"$f":"OR(HI167,AND(HI179>$G$170,NOT(HI3)))","v":true},{"$f":"OR(HJ167,AND(HJ179>$G$170,NOT(HJ3)))","v":true},{"$f":"OR(HK167,AND(HK179>$G$170,NOT(HK3)))","v":true},{"$f":"OR(HL167,AND(HL179>$G$170,NOT(HL3)))","v":true},{"$f":"OR(HM167,AND(HM179>$G$170,NOT(HM3)))","v":true},{"$f":"OR(HN167,AND(HN179>$G$170,NOT(HN3)))","v":true},{"$f":"OR(HO167,AND(HO179>$G$170,NOT(HO3)))","v":true},{"$f":"OR(HP167,AND(HP179>$G$170,NOT(HP3)))","v":true},{"$f":"OR(HQ167,AND(HQ179>$G$170,NOT(HQ3)))","v":true},{"$f":"OR(HR167,AND(HR179>$G$170,NOT(HR3)))","v":true},{"$f":"OR(HS167,AND(HS179>$G$170,NOT(HS3)))","v":true},{"$f":"OR(HT167,AND(HT179>$G$170,NOT(HT3)))","v":true},{"$f":"OR(HU167,AND(HU179>$G$170,NOT(HU3)))","v":true},{"$f":"OR(HV167,AND(HV179>$G$170,NOT(HV3)))","v":true},{"$f":"OR(HW167,AND(HW179>$G$170,NOT(HW3)))","v":true},{"$f":"OR(HX167,AND(HX179>$G$170,NOT(HX3)))","v":true},{"$f":"OR(HY167,AND(HY179>$G$170,NOT(HY3)))","v":true},{"$f":"OR(HZ167,AND(HZ179>$G$170,NOT(HZ3)))","v":true},{"$f":"OR(IA167,AND(IA179>$G$170,NOT(IA3)))","v":true},{"$f":"OR(IB167,AND(IB179>$G$170,NOT(IB3)))","v":true},{"$f":"OR(IC167,AND(IC179>$G$170,NOT(IC3)))","v":true},{"$f":"OR(ID167,AND(ID179>$G$170,NOT(ID3)))","v":true},{"$f":"OR(IE167,AND(IE179>$G$170,NOT(IE3)))","v":true},{"$f":"OR(IF167,AND(IF179>$G$170,NOT(IF3)))","v":true},{"$f":"OR(IG167,AND(IG179>$G$170,NOT(IG3)))","v":true},{"$f":"OR(IH167,AND(IH179>$G$170,NOT(IH3)))","v":true},{"$f":"OR(II167,AND(II179>$G$170,NOT(II3)))","v":true},{"$f":"OR(IJ167,AND(IJ179>$G$170,NOT(IJ3)))","v":true},{"$f":"OR(IK167,AND(IK179>$G$170,NOT(IK3)))","v":true},{"$f":"OR(IL167,AND(IL179>$G$170,NOT(IL3)))","v":true},{"$f":"OR(IM167,AND(IM179>$G$170,NOT(IM3)))","v":true},{"$f":"OR(IN167,AND(IN179>$G$170,NOT(IN3)))","v":true},{"$f":"OR(IO167,AND(IO179>$G$170,NOT(IO3)))","v":true},{"$f":"OR(IP167,AND(IP179>$G$170,NOT(IP3)))","v":true},{"$f":"OR(IQ167,AND(IQ179>$G$170,NOT(IQ3)))","v":true},{"$f":"OR(IR167,AND(IR179>$G$170,NOT(IR3)))","v":true},{"$f":"OR(IS167,AND(IS179>$G$170,NOT(IS3)))","v":true}]
[null,null,null,null,"Final Applied Purchases","Units",null,null,{"$f":"IF(I170,I169,I163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU170,BU169,BU163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG170,EG169,EG163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS170,GS169,GS163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Opening Balance","Units",null,null,{"$f":"G176","v":{"$error":"#N/A"}},{"$f":"I176","v":{"$error":"#N/A"}},{"$f":"J176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CS176","v":{"$error":"#N/A"}},{"$f":"CT176","v":{"$error":"#N/A"}},{"$f":"CU176","v":{"$error":"#N/A"}},{"$f":"CV176","v":{"$error":"#N/A"}},{"$f":"CW176","v":{"$error":"#N/A"}},{"$f":"CX176","v":{"$error":"#N/A"}},{"$f":"CY176","v":{"$error":"#N/A"}},{"$f":"CZ176","v":{"$error":"#N/A"}},{"$f":"DA176","v":{"$error":"#N/A"}},{"$f":"DB176","v":{"$error":"#N/A"}},{"$f":"DC176","v":{"$error":"#N/A"}},{"$f":"DD176","v":{"$error":"#N/A"}},{"$f":"DE176","v":{"$error":"#N/A"}},{"$f":"DF176","v":{"$error":"#N/A"}},{"$f":"DG176","v":{"$error":"#N/A"}},{"$f":"DH176","v":{"$error":"#N/A"}},{"$f":"DI176","v":{"$error":"#N/A"}},{"$f":"DJ176","v":{"$error":"#N/A"}},{"$f":"DK176","v":{"$error":"#N/A"}},{"$f":"DL176","v":{"$error":"#N/A"}},{"$f":"DM176","v":{"$error":"#N/A"}},{"$f":"DN176","v":{"$error":"#N/A"}},{"$f":"DO176","v":{"$error":"#N/A"}},{"$f":"DP176","v":{"$error":"#N/A"}},{"$f":"DQ176","v":{"$error":"#N/A"}},{"$f":"DR176","v":{"$error":"#N/A"}},{"$f":"DS176","v":{"$error":"#N/A"}},{"$f":"DT176","v":{"$error":"#N/A"}},{"$f":"DU176","v":{"$error":"#N/A"}},{"$f":"DV176","v":{"$error":"#N/A"}},{"$f":"DW176","v":{"$error":"#N/A"}},{"$f":"DX176","v":{"$error":"#N/A"}},{"$f":"DY176","v":{"$error":"#N/A"}},{"$f":"DZ176","v":{"$error":"#N/A"}},{"$f":"EA176","v":{"$error":"#N/A"}},{"$f":"EB176","v":{"$error":"#N/A"}},{"$f":"EC176","v":{"$error":"#N/A"}},{"$f":"ED176","v":{"$error":"#N/A"}},{"$f":"EE176","v":{"$error":"#N/A"}},{"$f":"EF176","v":{"$error":"#N/A"}},{"$f":"EG176","v":{"$error":"#N/A"}},{"$f":"EH176","v":{"$error":"#N/A"}},{"$f":"EI176","v":{"$error":"#N/A"}},{"$f":"EJ176","v":{"$error":"#N/A"}},{"$f":"EK176","v":{"$error":"#N/A"}},{"$f":"EL176","v":{"$error":"#N/A"}},{"$f":"EM176","v":{"$error":"#N/A"}},{"$f":"EN176","v":{"$error":"#N/A"}},{"$f":"EO176","v":{"$error":"#N/A"}},{"$f":"EP176","v":{"$error":"#N/A"}},{"$f":"EQ176","v":{"$error":"#N/A"}},{"$f":"ER176","v":{"$error":"#N/A"}},{"$f":"ES176","v":{"$error":"#N/A"}},{"$f":"ET176","v":{"$error":"#N/A"}},{"$f":"EU176","v":{"$error":"#N/A"}},{"$f":"EV176","v":{"$error":"#N/A"}},{"$f":"EW176","v":{"$error":"#N/A"}},{"$f":"EX176","v":{"$error":"#N/A"}},{"$f":"EY176","v":{"$error":"#N/A"}},{"$f":"EZ176","v":{"$error":"#N/A"}},{"$f":"FA176","v":{"$error":"#N/A"}},{"$f":"FB176","v":{"$error":"#N/A"}},{"$f":"FC176","v":{"$error":"#N/A"}},{"$f":"FD176","v":{"$error":"#N/A"}},{"$f":"FE176","v":{"$error":"#N/A"}},{"$f":"FF176","v":{"$error":"#N/A"}},{"$f":"FG176","v":{"$error":"#N/A"}},{"$f":"FH176","v":{"$error":"#N/A"}},{"$f":"FI176","v":{"$error":"#N/A"}},{"$f":"FJ176","v":{"$error":"#N/A"}},{"$f":"FK176","v":{"$error":"#N/A"}},{"$f":"FL176","v":{"$error":"#N/A"}},{"$f":"FM176","v":{"$error":"#N/A"}},{"$f":"FN176","v":{"$error":"#N/A"}},{"$f":"FO176","v":{"$error":"#N/A"}},{"$f":"FP176","v":{"$error":"#N/A"}},{"$f":"FQ176","v":{"$error":"#N/A"}},{"$f":"FR176","v":{"$error":"#N/A"}},{"$f":"FS176","v":{"$error":"#N/A"}},{"$f":"FT176","v":{"$error":"#N/A"}},{"$f":"FU176","v":{"$error":"#N/A"}},{"$f":"FV176","v":{"$error":"#N/A"}},{"$f":"FW176","v":{"$error":"#N/A"}},{"$f":"FX176","v":{"$error":"#N/A"}},{"$f":"FY176","v":{"$error":"#N/A"}},{"$f":"FZ176","v":{"$error":"#N/A"}},{"$f":"GA176","v":{"$error":"#N/A"}},{"$f":"GB176","v":{"$error":"#N/A"}},{"$f":"GC176","v":{"$error":"#N/A"}},{"$f":"GD176","v":{"$error":"#N/A"}},{"$f":"GE176","v":{"$error":"#N/A"}},{"$f":"GF176","v":{"$error":"#N/A"}},{"$f":"GG176","v":{"$error":"#N/A"}},{"$f":"GH176","v":{"$error":"#N/A"}},{"$f":"GI176","v":{"$error":"#N/A"}},{"$f":"GJ176","v":{"$error":"#N/A"}},{"$f":"GK176","v":{"$error":"#N/A"}},{"$f":"GL176","v":{"$error":"#N/A"}},{"$f":"GM176","v":{"$error":"#N/A"}},{"$f":"GN176","v":{"$error":"#N/A"}},{"$f":"GO176","v":{"$error":"#N/A"}},{"$f":"GP176","v":{"$error":"#N/A"}},{"$f":"GQ176","v":{"$error":"#N/A"}},{"$f":"GR176","v":{"$error":"#N/A"}},{"$f":"GS176","v":{"$error":"#N/A"}},{"$f":"GT176","v":{"$error":"#N/A"}},{"$f":"GU176","v":{"$error":"#N/A"}},{"$f":"GV176","v":{"$error":"#N/A"}},{"$f":"GW176","v":{"$error":"#N/A"}},{"$f":"GX176","v":{"$error":"#N/A"}},{"$f":"GY176","v":{"$error":"#N/A"}},{"$f":"GZ176","v":{"$error":"#N/A"}},{"$f":"HA176","v":{"$error":"#N/A"}},{"$f":"HB176","v":{"$error":"#N/A"}},{"$f":"HC176","v":{"$error":"#N/A"}},{"$f":"HD176","v":{"$error":"#N/A"}},{"$f":"HE176","v":{"$error":"#N/A"}},{"$f":"HF176","v":{"$error":"#N/A"}},{"$f":"HG176","v":{"$error":"#N/A"}},{"$f":"HH176","v":{"$error":"#N/A"}},{"$f":"HI176","v":{"$error":"#N/A"}},{"$f":"HJ176","v":{"$error":"#N/A"}},{"$f":"HK176","v":{"$error":"#N/A"}},{"$f":"HL176","v":{"$error":"#N/A"}},{"$f":"HM176","v":{"$error":"#N/A"}},{"$f":"HN176","v":{"$error":"#N/A"}},{"$f":"HO176","v":{"$error":"#N/A"}},{"$f":"HP176","v":{"$error":"#N/A"}},{"$f":"HQ176","v":{"$error":"#N/A"}},{"$f":"HR176","v":{"$error":"#N/A"}},{"$f":"HS176","v":{"$error":"#N/A"}},{"$f":"HT176","v":{"$error":"#N/A"}},{"$f":"HU176","v":{"$error":"#N/A"}},{"$f":"HV176","v":{"$error":"#N/A"}},{"$f":"HW176","v":{"$error":"#N/A"}},{"$f":"HX176","v":{"$error":"#N/A"}},{"$f":"HY176","v":{"$error":"#N/A"}},{"$f":"HZ176","v":{"$error":"#N/A"}},{"$f":"IA176","v":{"$error":"#N/A"}},{"$f":"IB176","v":{"$error":"#N/A"}},{"$f":"IC176","v":{"$error":"#N/A"}},{"$f":"ID176","v":{"$error":"#N/A"}},{"$f":"IE176","v":{"$error":"#N/A"}},{"$f":"IF176","v":{"$error":"#N/A"}},{"$f":"IG176","v":{"$error":"#N/A"}},{"$f":"IH176","v":{"$error":"#N/A"}},{"$f":"II176","v":{"$error":"#N/A"}},{"$f":"IJ176","v":{"$error":"#N/A"}},{"$f":"IK176","v":{"$error":"#N/A"}},{"$f":"IL176","v":{"$error":"#N/A"}},{"$f":"IM176","v":{"$error":"#N/A"}},{"$f":"IN176","v":{"$error":"#N/A"}},{"$f":"IO176","v":{"$error":"#N/A"}},{"$f":"IP176","v":{"$error":"#N/A"}},{"$f":"IQ176","v":{"$error":"#N/A"}},{"$f":"IR176","v":{"$error":"#N/A"}}]
[null,null,null,null,"Add: Purchases","Units",null,null,{"$f":"I171","v":{"$error":"#N/A"}},{"$f":"J171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX171","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Less: Sold","Units",null,null,{"$f":"I137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Closing Balance","Units",{"$f":"I160*I159","v":{"$error":"#N/A"}},null,{"$f":"I173+I174-I175","v":{"$error":"#N/A"}},{"$f":"J173+J174-J175","v":{"$error":"#N/A"}},{"$f":"K173+K174-K175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"N173+N174-N175","v":{"$error":"#N/A"}},{"$f":"O173+O174-O175","v":{"$error":"#N/A"}},{"$f":"P173+P174-P175","v":{"$error":"#N/A"}},{"$f":"Q173+Q174-Q175","v":{"$error":"#N/A"}},{"$f":"R173+R174-R175","v":{"$error":"#N/A"}},{"$f":"S173+S174-S175","v":{"$error":"#N/A"}},{"$f":"T173+T174-T175","v":{"$error":"#N/A"}},{"$f":"U173+U174-U175","v":{"$error":"#N/A"}},{"$f":"V173+V174-V175","v":{"$error":"#N/A"}},{"$f":"W173+W174-W175","v":{"$error":"#N/A"}},{"$f":"X173+X174-X175","v":{"$error":"#N/A"}},{"$f":"Y173+Y174-Y175","v":{"$error":"#N/A"}},{"$f":"Z173+Z174-Z175","v":{"$error":"#N/A"}},{"$f":"AA173+AA174-AA175","v":{"$error":"#N/A"}},{"$f":"AB173+AB174-AB175","v":{"$error":"#N/A"}},{"$f":"AC173+AC174-AC175","v":{"$error":"#N/A"}},{"$f":"AD173+AD174-AD175","v":{"$error":"#N/A"}},{"$f":"AE173+AE174-AE175","v":{"$error":"#N/A"}},{"$f":"AF173+AF174-AF175","v":{"$error":"#N/A"}},{"$f":"AG173+AG174-AG175","v":{"$error":"#N/A"}},{"$f":"AH173+AH174-AH175","v":{"$error":"#N/A"}},{"$f":"AI173+AI174-AI175","v":{"$error":"#N/A"}},{"$f":"AJ173+AJ174-AJ175","v":{"$error":"#N/A"}},{"$f":"AK173+AK174-AK175","v":{"$error":"#N/A"}},{"$f":"AL173+AL174-AL175","v":{"$error":"#N/A"}},{"$f":"AM173+AM174-AM175","v":{"$error":"#N/A"}},{"$f":"AN173+AN174-AN175","v":{"$error":"#N/A"}},{"$f":"AO173+AO174-AO175","v":{"$error":"#N/A"}},{"$f":"AP173+AP174-AP175","v":{"$error":"#N/A"}},{"$f":"AQ173+AQ174-AQ175","v":{"$error":"#N/A"}},{"$f":"AR173+AR174-AR175","v":{"$error":"#N/A"}},{"$f":"AS173+AS174-AS175","v":{"$error":"#N/A"}},{"$f":"AT173+AT174-AT175","v":{"$error":"#N/A"}},{"$f":"AU173+AU174-AU175","v":{"$error":"#N/A"}},{"$f":"AV173+AV174-AV175","v":{"$error":"#N/A"}},{"$f":"AW173+AW174-AW175","v":{"$error":"#N/A"}},{"$f":"AX173+AX174-AX175","v":{"$error":"#N/A"}},{"$f":"AY173+AY174-AY175","v":{"$error":"#N/A"}},{"$f":"AZ173+AZ174-AZ175","v":{"$error":"#N/A"}},{"$f":"BA173+BA174-BA175","v":{"$error":"#N/A"}},{"$f":"BB173+BB174-BB175","v":{"$error":"#N/A"}},{"$f":"BC173+BC174-BC175","v":{"$error":"#N/A"}},{"$f":"BD173+BD174-BD175","v":{"$error":"#N/A"}},{"$f":"BE173+BE174-BE175","v":{"$error":"#N/A"}},{"$f":"BF173+BF174-BF175","v":{"$error":"#N/A"}},{"$f":"BG173+BG174-BG175","v":{"$error":"#N/A"}},{"$f":"BH173+BH174-BH175","v":{"$error":"#N/A"}},{"$f":"BI173+BI174-BI175","v":{"$error":"#N/A"}},{"$f":"BJ173+BJ174-BJ175","v":{"$error":"#N/A"}},{"$f":"BK173+BK174-BK175","v":{"$error":"#N/A"}},{"$f":"BL173+BL174-BL175","v":{"$error":"#N/A"}},{"$f":"BM173+BM174-BM175","v":{"$error":"#N/A"}},{"$f":"BN173+BN174-BN175","v":{"$error":"#N/A"}},{"$f":"BO173+BO174-BO175","v":{"$error":"#N/A"}},{"$f":"BP173+BP174-BP175","v":{"$error":"#N/A"}},{"$f":"BQ173+BQ174-BQ175","v":{"$error":"#N/A"}},{"$f":"BR173+BR174-BR175","v":{"$error":"#N/A"}},{"$f":"BS173+BS174-BS175","v":{"$error":"#N/A"}},{"$f":"BT173+BT174-BT175","v":{"$error":"#N/A"}},{"$f":"BU173+BU174-BU175","v":{"$error":"#N/A"}},{"$f":"BV173+BV174-BV175","v":{"$error":"#N/A"}},{"$f":"BW173+BW174-BW175","v":{"$error":"#N/A"}},{"$f":"BX173+BX174-BX175","v":{"$error":"#N/A"}},{"$f":"BY173+BY174-BY175","v":{"$error":"#N/A"}},{"$f":"BZ173+BZ174-BZ175","v":{"$error":"#N/A"}},{"$f":"CA173+CA174-CA175","v":{"$error":"#N/A"}},{"$f":"CB173+CB174-CB175","v":{"$error":"#N/A"}},{"$f":"CC173+CC174-CC175","v":{"$error":"#N/A"}},{"$f":"CD173+CD174-CD175","v":{"$error":"#N/A"}},{"$f":"CE173+CE174-CE175","v":{"$error":"#N/A"}},{"$f":"CF173+CF174-CF175","v":{"$error":"#N/A"}},{"$f":"CG173+CG174-CG175","v":{"$error":"#N/A"}},{"$f":"CH173+CH174-CH175","v":{"$error":"#N/A"}},{"$f":"CI173+CI174-CI175","v":{"$error":"#N/A"}},{"$f":"CJ173+CJ174-CJ175","v":{"$error":"#N/A"}},{"$f":"CK173+CK174-CK175","v":{"$error":"#N/A"}},{"$f":"CL173+CL174-CL175","v":{"$error":"#N/A"}},{"$f":"CM173+CM174-CM175","v":{"$error":"#N/A"}},{"$f":"CN173+CN174-CN175","v":{"$error":"#N/A"}},{"$f":"CO173+CO174-CO175","v":{"$error":"#N/A"}},{"$f":"CP173+CP174-CP175","v":{"$error":"#N/A"}},{"$f":"CQ173+CQ174-CQ175","v":{"$error":"#N/A"}},{"$f":"CR173+CR174-CR175","v":{"$error":"#N/A"}},{"$f":"CS173+CS174-CS175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH173+DH174-DH175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA173+EA174-EA175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL173+EL174-EL175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX173+GX174-GX175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Closing Balance as Percent of Sales",null,null,null,{"$f":"I176/I175","v":{"$error":"#N/A"}},{"$f":"J176/J175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV176/BV175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT176/CT175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH176/DH175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EA176/EA175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EL176/EL175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GX176/GX175","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Opening Balance as Percent of Prior Sales",null,null,null,{"$f":"IFERROR(I173/G175,FALSE)","v":false},{"$f":"IFERROR(J173/I175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(BV173/BU175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(CT173/CS175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(DH173/DG175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(EA173/DZ175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(EL173/EK175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(GX173/GW175,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Currency Basis"]
[null,null,null,null,"Opening Balance","USD 000's",null,null,{"$f":"G185","v":0},{"$f":"I185","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU185","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CS185","v":{"$error":"#N/A"}},{"$f":"CT185","v":{"$error":"#N/A"}},{"$f":"CU185","v":{"$error":"#N/A"}},{"$f":"CV185","v":{"$error":"#N/A"}},{"$f":"CW185","v":{"$error":"#N/A"}},{"$f":"CX185","v":{"$error":"#N/A"}},{"$f":"CY185","v":{"$error":"#N/A"}},{"$f":"CZ185","v":{"$error":"#N/A"}},{"$f":"DA185","v":{"$error":"#N/A"}},{"$f":"DB185","v":{"$error":"#N/A"}},{"$f":"DC185","v":{"$error":"#N/A"}},{"$f":"DD185","v":{"$error":"#N/A"}},{"$f":"DE185","v":{"$error":"#N/A"}},{"$f":"DF185","v":{"$error":"#N/A"}},{"$f":"DG185","v":{"$error":"#N/A"}},{"$f":"DH185","v":{"$error":"#N/A"}},{"$f":"DI185","v":{"$error":"#N/A"}},{"$f":"DJ185","v":{"$error":"#N/A"}},{"$f":"DK185","v":{"$error":"#N/A"}},{"$f":"DL185","v":{"$error":"#N/A"}},{"$f":"DM185","v":{"$error":"#N/A"}},{"$f":"DN185","v":{"$error":"#N/A"}},{"$f":"DO185","v":{"$error":"#N/A"}},{"$f":"DP185","v":{"$error":"#N/A"}},{"$f":"DQ185","v":{"$error":"#N/A"}},{"$f":"DR185","v":{"$error":"#N/A"}},{"$f":"DS185","v":{"$error":"#N/A"}},{"$f":"DT185","v":{"$error":"#N/A"}},{"$f":"DU185","v":{"$error":"#N/A"}},{"$f":"DV185","v":{"$error":"#N/A"}},{"$f":"DW185","v":{"$error":"#N/A"}},{"$f":"DX185","v":{"$error":"#N/A"}},{"$f":"DY185","v":{"$error":"#N/A"}},{"$f":"DZ185","v":{"$error":"#N/A"}},{"$f":"EA185","v":{"$error":"#N/A"}},{"$f":"EB185","v":{"$error":"#N/A"}},{"$f":"EC185","v":{"$error":"#N/A"}},{"$f":"ED185","v":{"$error":"#N/A"}},{"$f":"EE185","v":{"$error":"#N/A"}},{"$f":"EF185","v":{"$error":"#N/A"}},{"$f":"EG185","v":{"$error":"#N/A"}},{"$f":"EH185","v":{"$error":"#N/A"}},{"$f":"EI185","v":{"$error":"#N/A"}},{"$f":"EJ185","v":{"$error":"#N/A"}},{"$f":"EK185","v":{"$error":"#N/A"}},{"$f":"EL185","v":{"$error":"#N/A"}},{"$f":"EM185","v":{"$error":"#N/A"}},{"$f":"EN185","v":{"$error":"#N/A"}},{"$f":"EO185","v":{"$error":"#N/A"}},{"$f":"EP185","v":{"$error":"#N/A"}},{"$f":"EQ185","v":{"$error":"#N/A"}},{"$f":"ER185","v":{"$error":"#N/A"}},{"$f":"ES185","v":{"$error":"#N/A"}},{"$f":"ET185","v":{"$error":"#N/A"}},{"$f":"EU185","v":{"$error":"#N/A"}},{"$f":"EV185","v":{"$error":"#N/A"}},{"$f":"EW185","v":{"$error":"#N/A"}},{"$f":"EX185","v":{"$error":"#N/A"}},{"$f":"EY185","v":{"$error":"#N/A"}},{"$f":"EZ185","v":{"$error":"#N/A"}},{"$f":"FA185","v":{"$error":"#N/A"}},{"$f":"FB185","v":{"$error":"#N/A"}},{"$f":"FC185","v":{"$error":"#N/A"}},{"$f":"FD185","v":{"$error":"#N/A"}},{"$f":"FE185","v":{"$error":"#N/A"}},{"$f":"FF185","v":{"$error":"#N/A"}},{"$f":"FG185","v":{"$error":"#N/A"}},{"$f":"FH185","v":{"$error":"#N/A"}},{"$f":"FI185","v":{"$error":"#N/A"}},{"$f":"FJ185","v":{"$error":"#N/A"}},{"$f":"FK185","v":{"$error":"#N/A"}},{"$f":"FL185","v":{"$error":"#N/A"}},{"$f":"FM185","v":{"$error":"#N/A"}},{"$f":"FN185","v":{"$error":"#N/A"}},{"$f":"FO185","v":{"$error":"#N/A"}},{"$f":"FP185","v":{"$error":"#N/A"}},{"$f":"FQ185","v":{"$error":"#N/A"}},{"$f":"FR185","v":{"$error":"#N/A"}},{"$f":"FS185","v":{"$error":"#N/A"}},{"$f":"FT185","v":{"$error":"#N/A"}},{"$f":"FU185","v":{"$error":"#N/A"}},{"$f":"FV185","v":{"$error":"#N/A"}},{"$f":"FW185","v":{"$error":"#N/A"}},{"$f":"FX185","v":{"$error":"#N/A"}},{"$f":"FY185","v":{"$error":"#N/A"}},{"$f":"FZ185","v":{"$error":"#N/A"}},{"$f":"GA185","v":{"$error":"#N/A"}},{"$f":"GB185","v":{"$error":"#N/A"}},{"$f":"GC185","v":{"$error":"#N/A"}},{"$f":"GD185","v":{"$error":"#N/A"}},{"$f":"GE185","v":{"$error":"#N/A"}},{"$f":"GF185","v":{"$error":"#N/A"}},{"$f":"GG185","v":{"$error":"#N/A"}},{"$f":"GH185","v":{"$error":"#N/A"}},{"$f":"GI185","v":{"$error":"#N/A"}},{"$f":"GJ185","v":{"$error":"#N/A"}},{"$f":"GK185","v":{"$error":"#N/A"}},{"$f":"GL185","v":{"$error":"#N/A"}},{"$f":"GM185","v":{"$error":"#N/A"}},{"$f":"GN185","v":{"$error":"#N/A"}},{"$f":"GO185","v":{"$error":"#N/A"}},{"$f":"GP185","v":{"$error":"#N/A"}},{"$f":"GQ185","v":{"$error":"#N/A"}},{"$f":"GR185","v":{"$error":"#N/A"}},{"$f":"GS185","v":{"$error":"#N/A"}},{"$f":"GT185","v":{"$error":"#N/A"}},{"$f":"GU185","v":{"$error":"#N/A"}},{"$f":"GV185","v":{"$error":"#N/A"}},{"$f":"GW185","v":{"$error":"#N/A"}},{"$f":"GX185","v":{"$error":"#N/A"}},{"$f":"GY185","v":{"$error":"#N/A"}},{"$f":"GZ185","v":{"$error":"#N/A"}},{"$f":"HA185","v":{"$error":"#N/A"}},{"$f":"HB185","v":{"$error":"#N/A"}},{"$f":"HC185","v":{"$error":"#N/A"}},{"$f":"HD185","v":{"$error":"#N/A"}},{"$f":"HE185","v":{"$error":"#N/A"}},{"$f":"HF185","v":{"$error":"#N/A"}},{"$f":"HG185","v":{"$error":"#N/A"}},{"$f":"HH185","v":{"$error":"#N/A"}},{"$f":"HI185","v":{"$error":"#N/A"}},{"$f":"HJ185","v":{"$error":"#N/A"}},{"$f":"HK185","v":{"$error":"#N/A"}},{"$f":"HL185","v":{"$error":"#N/A"}},{"$f":"HM185","v":{"$error":"#N/A"}},{"$f":"HN185","v":{"$error":"#N/A"}},{"$f":"HO185","v":{"$error":"#N/A"}},{"$f":"HP185","v":{"$error":"#N/A"}},{"$f":"HQ185","v":{"$error":"#N/A"}},{"$f":"HR185","v":{"$error":"#N/A"}},{"$f":"HS185","v":{"$error":"#N/A"}},{"$f":"HT185","v":{"$error":"#N/A"}},{"$f":"HU185","v":{"$error":"#N/A"}},{"$f":"HV185","v":{"$error":"#N/A"}},{"$f":"HW185","v":{"$error":"#N/A"}},{"$f":"HX185","v":{"$error":"#N/A"}},{"$f":"HY185","v":{"$error":"#N/A"}},{"$f":"HZ185","v":{"$error":"#N/A"}},{"$f":"IA185","v":{"$error":"#N/A"}},{"$f":"IB185","v":{"$error":"#N/A"}},{"$f":"IC185","v":{"$error":"#N/A"}},{"$f":"ID185","v":{"$error":"#N/A"}},{"$f":"IE185","v":{"$error":"#N/A"}},{"$f":"IF185","v":{"$error":"#N/A"}},{"$f":"IG185","v":{"$error":"#N/A"}},{"$f":"IH185","v":{"$error":"#N/A"}},{"$f":"II185","v":{"$error":"#N/A"}},{"$f":"IJ185","v":{"$error":"#N/A"}},{"$f":"IK185","v":{"$error":"#N/A"}},{"$f":"IL185","v":{"$error":"#N/A"}},{"$f":"IM185","v":{"$error":"#N/A"}},{"$f":"IN185","v":{"$error":"#N/A"}},{"$f":"IO185","v":{"$error":"#N/A"}},{"$f":"IP185","v":{"$error":"#N/A"}},{"$f":"IQ185","v":{"$error":"#N/A"}},{"$f":"IR185","v":{"$error":"#N/A"}}]
[null,null,null,null,"Add: Purchases","USD 000's",{"$f":"SUM(I183:IS183)","v":{"$error":"#N/A"}},null,{"$f":"I174*I147","v":{"$error":"#N/A"}},{"$f":"J174*J147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV174*BV147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH174*EH147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT174*GT147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Less: Cost of Goods Sold","USD 000's",{"$f":"SUM(I184:IS184)","v":{"$error":"#N/A"}},null,{"$f":"I175*I147","v":{"$error":"#N/A"}},{"$f":"J175*J147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV175*BV147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH175*EH147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT175*GT147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Closing Balance","USD 000's",null,null,{"$f":"IF(I3,I150,I182+I183-I184)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J150,J182+J183-J184)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K150,K182+K183-K184)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L150,L182+L183-L184)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M150,M182+M183-M184)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N150,N182+N183-N184)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O150,O182+O183-O184)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P150,P182+P183-P184)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q150,Q182+Q183-Q184)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R150,R182+R183-R184)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S150,S182+S183-S184)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T150,T182+T183-T184)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U150,U182+U183-U184)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V150,V182+V183-V184)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W150,W182+W183-W184)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X150,X182+X183-X184)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y150,Y182+Y183-Y184)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z150,Z182+Z183-Z184)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA150,AA182+AA183-AA184)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB150,AB182+AB183-AB184)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC150,AC182+AC183-AC184)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD150,AD182+AD183-AD184)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE150,AE182+AE183-AE184)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF150,AF182+AF183-AF184)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG150,AG182+AG183-AG184)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH150,AH182+AH183-AH184)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI150,AI182+AI183-AI184)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ150,AJ182+AJ183-AJ184)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK150,AK182+AK183-AK184)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL150,AL182+AL183-AL184)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM150,AM182+AM183-AM184)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN150,AN182+AN183-AN184)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO150,AO182+AO183-AO184)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP150,AP182+AP183-AP184)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ150,AQ182+AQ183-AQ184)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR150,AR182+AR183-AR184)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS150,AS182+AS183-AS184)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT150,AT182+AT183-AT184)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU150,AU182+AU183-AU184)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV150,AV182+AV183-AV184)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW150,AW182+AW183-AW184)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX150,AX182+AX183-AX184)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY150,AY182+AY183-AY184)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ150,AZ182+AZ183-AZ184)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA150,BA182+BA183-BA184)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB150,BB182+BB183-BB184)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC150,BC182+BC183-BC184)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD150,BD182+BD183-BD184)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE150,BE182+BE183-BE184)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF150,BF182+BF183-BF184)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG150,BG182+BG183-BG184)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH150,BH182+BH183-BH184)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI150,BI182+BI183-BI184)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ150,BJ182+BJ183-BJ184)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK150,BK182+BK183-BK184)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL150,BL182+BL183-BL184)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM150,BM182+BM183-BM184)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN150,BN182+BN183-BN184)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO150,BO182+BO183-BO184)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP150,BP182+BP183-BP184)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ150,BQ182+BQ183-BQ184)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR150,BR182+BR183-BR184)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS150,BS182+BS183-BS184)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT150,BT182+BT183-BT184)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU150,BU182+BU183-BU184)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV150,BV182+BV183-BV184)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW150,BW182+BW183-BW184)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX150,BX182+BX183-BX184)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY150,BY182+BY183-BY184)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ150,BZ182+BZ183-BZ184)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA150,CA182+CA183-CA184)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB150,CB182+CB183-CB184)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC150,CC182+CC183-CC184)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD150,CD182+CD183-CD184)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE150,CE182+CE183-CE184)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF150,CF182+CF183-CF184)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG150,CG182+CG183-CG184)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH150,CH182+CH183-CH184)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI150,CI182+CI183-CI184)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ150,CJ182+CJ183-CJ184)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK150,CK182+CK183-CK184)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL150,CL182+CL183-CL184)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM150,CM182+CM183-CM184)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN150,CN182+CN183-CN184)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO150,CO182+CO183-CO184)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP150,CP182+CP183-CP184)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ150,CQ182+CQ183-CQ184)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR150,CR182+CR183-CR184)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS150,CS182+CS183-CS184)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT150,CT182+CT183-CT184)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU150,CU182+CU183-CU184)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV150,CV182+CV183-CV184)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW150,CW182+CW183-CW184)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX150,CX182+CX183-CX184)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY150,CY182+CY183-CY184)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ150,CZ182+CZ183-CZ184)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA150,DA182+DA183-DA184)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB150,DB182+DB183-DB184)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC150,DC182+DC183-DC184)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD150,DD182+DD183-DD184)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE150,DE182+DE183-DE184)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF150,DF182+DF183-DF184)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG150,DG182+DG183-DG184)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH150,DH182+DH183-DH184)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI150,DI182+DI183-DI184)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ150,DJ182+DJ183-DJ184)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK150,DK182+DK183-DK184)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL150,DL182+DL183-DL184)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM150,DM182+DM183-DM184)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN150,DN182+DN183-DN184)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO150,DO182+DO183-DO184)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP150,DP182+DP183-DP184)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ150,DQ182+DQ183-DQ184)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR150,DR182+DR183-DR184)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS150,DS182+DS183-DS184)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT150,DT182+DT183-DT184)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU150,DU182+DU183-DU184)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV150,DV182+DV183-DV184)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW150,DW182+DW183-DW184)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX150,DX182+DX183-DX184)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY150,DY182+DY183-DY184)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ150,DZ182+DZ183-DZ184)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA150,EA182+EA183-EA184)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB150,EB182+EB183-EB184)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC150,EC182+EC183-EC184)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED150,ED182+ED183-ED184)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE150,EE182+EE183-EE184)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF150,EF182+EF183-EF184)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG150,EG182+EG183-EG184)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH150,EH182+EH183-EH184)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI150,EI182+EI183-EI184)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ150,EJ182+EJ183-EJ184)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK150,EK182+EK183-EK184)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL150,EL182+EL183-EL184)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM150,EM182+EM183-EM184)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN150,EN182+EN183-EN184)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO150,EO182+EO183-EO184)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP150,EP182+EP183-EP184)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ150,EQ182+EQ183-EQ184)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER150,ER182+ER183-ER184)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES150,ES182+ES183-ES184)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET150,ET182+ET183-ET184)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU150,EU182+EU183-EU184)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV150,EV182+EV183-EV184)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW150,EW182+EW183-EW184)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX150,EX182+EX183-EX184)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY150,EY182+EY183-EY184)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ150,EZ182+EZ183-EZ184)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA150,FA182+FA183-FA184)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB150,FB182+FB183-FB184)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC150,FC182+FC183-FC184)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD150,FD182+FD183-FD184)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE150,FE182+FE183-FE184)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF150,FF182+FF183-FF184)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG150,FG182+FG183-FG184)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH150,FH182+FH183-FH184)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI150,FI182+FI183-FI184)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ150,FJ182+FJ183-FJ184)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK150,FK182+FK183-FK184)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL150,FL182+FL183-FL184)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM150,FM182+FM183-FM184)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN150,FN182+FN183-FN184)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO150,FO182+FO183-FO184)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP150,FP182+FP183-FP184)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ150,FQ182+FQ183-FQ184)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR150,FR182+FR183-FR184)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS150,FS182+FS183-FS184)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT150,FT182+FT183-FT184)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU150,FU182+FU183-FU184)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV150,FV182+FV183-FV184)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW150,FW182+FW183-FW184)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX150,FX182+FX183-FX184)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY150,FY182+FY183-FY184)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ150,FZ182+FZ183-FZ184)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA150,GA182+GA183-GA184)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB150,GB182+GB183-GB184)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC150,GC182+GC183-GC184)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD150,GD182+GD183-GD184)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE150,GE182+GE183-GE184)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF150,GF182+GF183-GF184)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG150,GG182+GG183-GG184)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH150,GH182+GH183-GH184)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI150,GI182+GI183-GI184)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ150,GJ182+GJ183-GJ184)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK150,GK182+GK183-GK184)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL150,GL182+GL183-GL184)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM150,GM182+GM183-GM184)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN150,GN182+GN183-GN184)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO150,GO182+GO183-GO184)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP150,GP182+GP183-GP184)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ150,GQ182+GQ183-GQ184)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR150,GR182+GR183-GR184)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS150,GS182+GS183-GS184)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT150,GT182+GT183-GT184)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU150,GU182+GU183-GU184)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV150,GV182+GV183-GV184)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW150,GW182+GW183-GW184)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX150,GX182+GX183-GX184)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY150,GY182+GY183-GY184)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ150,GZ182+GZ183-GZ184)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA150,HA182+HA183-HA184)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB150,HB182+HB183-HB184)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC150,HC182+HC183-HC184)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD150,HD182+HD183-HD184)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE150,HE182+HE183-HE184)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF150,HF182+HF183-HF184)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG150,HG182+HG183-HG184)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH150,HH182+HH183-HH184)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI150,HI182+HI183-HI184)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ150,HJ182+HJ183-HJ184)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK150,HK182+HK183-HK184)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL150,HL182+HL183-HL184)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM150,HM182+HM183-HM184)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN150,HN182+HN183-HN184)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO150,HO182+HO183-HO184)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP150,HP182+HP183-HP184)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ150,HQ182+HQ183-HQ184)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR150,HR182+HR183-HR184)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS150,HS182+HS183-HS184)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT150,HT182+HT183-HT184)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU150,HU182+HU183-HU184)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV150,HV182+HV183-HV184)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW150,HW182+HW183-HW184)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX150,HX182+HX183-HX184)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY150,HY182+HY183-HY184)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ150,HZ182+HZ183-HZ184)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA150,IA182+IA183-IA184)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB150,IB182+IB183-IB184)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC150,IC182+IC183-IC184)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID150,ID182+ID183-ID184)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE150,IE182+IE183-IE184)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF150,IF182+IF183-IF184)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG150,IG182+IG183-IG184)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH150,IH182+IH183-IH184)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II150,II182+II183-II184)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ150,IJ182+IJ183-IJ184)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK150,IK182+IK183-IK184)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL150,IL182+IL183-IL184)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM150,IM182+IM183-IM184)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN150,IN182+IN183-IN184)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO150,IO182+IO183-IO184)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP150,IP182+IP183-IP184)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ150,IQ182+IQ183-IQ184)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR150,IR182+IR183-IR184)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS150,IS182+IS183-IS184)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Inventory as Percent of Cost of Goods Sold",null,null,null,{"$f":"I185/I184","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU185/BU184","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG185/EG184","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS185/GS184","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Final Closing Inventory Applied",null,null,{"$f":"'Model Parameters'!$G$18","v":false},null,{"$f":"IF($G$188,I156,I185)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($G$188,BU156,BU185)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($G$188,EG156,EG185)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($G$188,GS156,GS185)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Change in Inventory",null,null,null,{"$f":"SUM(J190:IS190)","v":{"$error":"#N/A"}},null,{"$f":"J188-I188","v":{"$error":"#N/A"}},{"$f":"K188-J188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW188-BV188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI188-EH188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU188-GT188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Administrative Costs"]
[null,null,null,"Historic Administrative Costs",null,"USD 000's"]
[null,null,null,"Fixed Administrative Costs",null,"USD 000's",{"$f":"'Model Parameters'!G20","v":0.43}]
[null,null,null,"Variable Administrative Costs",null,"USD 000's",{"$f":"1-G194","v":0.57000000000000006}]
[]
[null,null,null,"Fixed Administrative Cost Growth",null,"% p.a.",{"$f":"'Model Parameters'!G21","v":0.01},null,null,{"$f":"IF(J3,J194/I194-1,$G$197)","v":0.01},{"$f":"IF(K3,K194/J194-1,$G$197)","v":0.01},{"$f":"IF(L3,L194/K194-1,$G$197)","v":0.01},{"$f":"IF(M3,M194/L194-1,$G$197)","v":0.01},{"$f":"IF(N3,N194/M194-1,$G$197)","v":0.01},{"$f":"IF(O3,O194/N194-1,$G$197)","v":0.01},{"$f":"IF(P3,P194/O194-1,$G$197)","v":0.01},{"$f":"IF(Q3,Q194/P194-1,$G$197)","v":0.01},{"$f":"IF(R3,R194/Q194-1,$G$197)","v":0.01},{"$f":"IF(S3,S194/R194-1,$G$197)","v":0.01},{"$f":"IF(T3,T194/S194-1,$G$197)","v":0.01},{"$f":"IF(U3,U194/T194-1,$G$197)","v":0.01},{"$f":"IF(V3,V194/U194-1,$G$197)","v":0.01},{"$f":"IF(W3,W194/V194-1,$G$197)","v":0.01},{"$f":"IF(X3,X194/W194-1,$G$197)","v":0.01},{"$f":"IF(Y3,Y194/X194-1,$G$197)","v":0.01},{"$f":"IF(Z3,Z194/Y194-1,$G$197)","v":0.01},{"$f":"IF(AA3,AA194/Z194-1,$G$197)","v":0.01},{"$f":"IF(AB3,AB194/AA194-1,$G$197)","v":0.01},{"$f":"IF(AC3,AC194/AB194-1,$G$197)","v":0.01},{"$f":"IF(AD3,AD194/AC194-1,$G$197)","v":0.01},{"$f":"IF(AE3,AE194/AD194-1,$G$197)","v":0.01},{"$f":"IF(AF3,AF194/AE194-1,$G$197)","v":0.01},{"$f":"IF(AG3,AG194/AF194-1,$G$197)","v":0.01},{"$f":"IF(AH3,AH194/AG194-1,$G$197)","v":0.01},{"$f":"IF(AI3,AI194/AH194-1,$G$197)","v":0.01},{"$f":"IF(AJ3,AJ194/AI194-1,$G$197)","v":0.01},{"$f":"IF(AK3,AK194/AJ194-1,$G$197)","v":0.01},{"$f":"IF(AL3,AL194/AK194-1,$G$197)","v":0.01},{"$f":"IF(AM3,AM194/AL194-1,$G$197)","v":0.01},{"$f":"IF(AN3,AN194/AM194-1,$G$197)","v":0.01},{"$f":"IF(AO3,AO194/AN194-1,$G$197)","v":0.01},{"$f":"IF(AP3,AP194/AO194-1,$G$197)","v":0.01},{"$f":"IF(AQ3,AQ194/AP194-1,$G$197)","v":0.01},{"$f":"IF(AR3,AR194/AQ194-1,$G$197)","v":0.01},{"$f":"IF(AS3,AS194/AR194-1,$G$197)","v":0.01},{"$f":"IF(AT3,AT194/AS194-1,$G$197)","v":0.01},{"$f":"IF(AU3,AU194/AT194-1,$G$197)","v":0.01},{"$f":"IF(AV3,AV194/AU194-1,$G$197)","v":0.01},{"$f":"IF(AW3,AW194/AV194-1,$G$197)","v":0.01},{"$f":"IF(AX3,AX194/AW194-1,$G$197)","v":0.01},{"$f":"IF(AY3,AY194/AX194-1,$G$197)","v":0.01},{"$f":"IF(AZ3,AZ194/AY194-1,$G$197)","v":0.01},{"$f":"IF(BA3,BA194/AZ194-1,$G$197)","v":0.01},{"$f":"IF(BB3,BB194/BA194-1,$G$197)","v":0.01},{"$f":"IF(BC3,BC194/BB194-1,$G$197)","v":0.01},{"$f":"IF(BD3,BD194/BC194-1,$G$197)","v":0.01},{"$f":"IF(BE3,BE194/BD194-1,$G$197)","v":0.01},{"$f":"IF(BF3,BF194/BE194-1,$G$197)","v":0.01},{"$f":"IF(BG3,BG194/BF194-1,$G$197)","v":0.01},{"$f":"IF(BH3,BH194/BG194-1,$G$197)","v":0.01},{"$f":"IF(BI3,BI194/BH194-1,$G$197)","v":0.01},{"$f":"IF(BJ3,BJ194/BI194-1,$G$197)","v":0.01},{"$f":"IF(BK3,BK194/BJ194-1,$G$197)","v":0.01},{"$f":"IF(BL3,BL194/BK194-1,$G$197)","v":0.01},{"$f":"IF(BM3,BM194/BL194-1,$G$197)","v":0.01},{"$f":"IF(BN3,BN194/BM194-1,$G$197)","v":0.01},{"$f":"IF(BO3,BO194/BN194-1,$G$197)","v":0.01},{"$f":"IF(BP3,BP194/BO194-1,$G$197)","v":0.01},{"$f":"IF(BQ3,BQ194/BP194-1,$G$197)","v":0.01},{"$f":"IF(BR3,BR194/BQ194-1,$G$197)","v":0.01},{"$f":"IF(BS3,BS194/BR194-1,$G$197)","v":0.01},{"$f":"IF(BT3,BT194/BS194-1,$G$197)","v":0.01},{"$f":"IF(BU3,BU194/BT194-1,$G$197)","v":0.01},{"$f":"IF(BV3,BV194/BU194-1,$G$197)","v":0.01},{"$f":"IF(BW3,BW194/BV194-1,$G$197)","v":0.01},{"$f":"IF(BX3,BX194/BW194-1,$G$197)","v":0.01},{"$f":"IF(BY3,BY194/BX194-1,$G$197)","v":0.01},{"$f":"IF(BZ3,BZ194/BY194-1,$G$197)","v":0.01},{"$f":"IF(CA3,CA194/BZ194-1,$G$197)","v":0.01},{"$f":"IF(CB3,CB194/CA194-1,$G$197)","v":0.01},{"$f":"IF(CC3,CC194/CB194-1,$G$197)","v":0.01},{"$f":"IF(CD3,CD194/CC194-1,$G$197)","v":0.01},{"$f":"IF(CE3,CE194/CD194-1,$G$197)","v":0.01},{"$f":"IF(CF3,CF194/CE194-1,$G$197)","v":0.01},{"$f":"IF(CG3,CG194/CF194-1,$G$197)","v":0.01},{"$f":"IF(CH3,CH194/CG194-1,$G$197)","v":0.01},{"$f":"IF(CI3,CI194/CH194-1,$G$197)","v":0.01},{"$f":"IF(CJ3,CJ194/CI194-1,$G$197)","v":0.01},{"$f":"IF(CK3,CK194/CJ194-1,$G$197)","v":0.01},{"$f":"IF(CL3,CL194/CK194-1,$G$197)","v":0.01},{"$f":"IF(CM3,CM194/CL194-1,$G$197)","v":0.01},{"$f":"IF(CN3,CN194/CM194-1,$G$197)","v":0.01},{"$f":"IF(CO3,CO194/CN194-1,$G$197)","v":0.01},{"$f":"IF(CP3,CP194/CO194-1,$G$197)","v":0.01},{"$f":"IF(CQ3,CQ194/CP194-1,$G$197)","v":0.01},{"$f":"IF(CR3,CR194/CQ194-1,$G$197)","v":0.01},{"$f":"IF(CS3,CS194/CR194-1,$G$197)","v":0.01},{"$f":"IF(CT3,CT194/CS194-1,$G$197)","v":0.01},{"$f":"IF(CU3,CU194/CT194-1,$G$197)","v":0.01},{"$f":"IF(CV3,CV194/CU194-1,$G$197)","v":0.01},{"$f":"IF(CW3,CW194/CV194-1,$G$197)","v":0.01},{"$f":"IF(CX3,CX194/CW194-1,$G$197)","v":0.01},{"$f":"IF(CY3,CY194/CX194-1,$G$197)","v":0.01},{"$f":"IF(CZ3,CZ194/CY194-1,$G$197)","v":0.01},{"$f":"IF(DA3,DA194/CZ194-1,$G$197)","v":0.01},{"$f":"IF(DB3,DB194/DA194-1,$G$197)","v":0.01},{"$f":"IF(DC3,DC194/DB194-1,$G$197)","v":0.01},{"$f":"IF(DD3,DD194/DC194-1,$G$197)","v":0.01},{"$f":"IF(DE3,DE194/DD194-1,$G$197)","v":0.01},{"$f":"IF(DF3,DF194/DE194-1,$G$197)","v":0.01},{"$f":"IF(DG3,DG194/DF194-1,$G$197)","v":0.01},{"$f":"IF(DH3,DH194/DG194-1,$G$197)","v":0.01},{"$f":"IF(DI3,DI194/DH194-1,$G$197)","v":0.01},{"$f":"IF(DJ3,DJ194/DI194-1,$G$197)","v":0.01},{"$f":"IF(DK3,DK194/DJ194-1,$G$197)","v":0.01},{"$f":"IF(DL3,DL194/DK194-1,$G$197)","v":0.01},{"$f":"IF(DM3,DM194/DL194-1,$G$197)","v":0.01},{"$f":"IF(DN3,DN194/DM194-1,$G$197)","v":0.01},{"$f":"IF(DO3,DO194/DN194-1,$G$197)","v":0.01},{"$f":"IF(DP3,DP194/DO194-1,$G$197)","v":0.01},{"$f":"IF(DQ3,DQ194/DP194-1,$G$197)","v":0.01},{"$f":"IF(DR3,DR194/DQ194-1,$G$197)","v":0.01},{"$f":"IF(DS3,DS194/DR194-1,$G$197)","v":0.01},{"$f":"IF(DT3,DT194/DS194-1,$G$197)","v":0.01},{"$f":"IF(DU3,DU194/DT194-1,$G$197)","v":0.01},{"$f":"IF(DV3,DV194/DU194-1,$G$197)","v":0.01},{"$f":"IF(DW3,DW194/DV194-1,$G$197)","v":0.01},{"$f":"IF(DX3,DX194/DW194-1,$G$197)","v":0.01},{"$f":"IF(DY3,DY194/DX194-1,$G$197)","v":0.01},{"$f":"IF(DZ3,DZ194/DY194-1,$G$197)","v":0.01},{"$f":"IF(EA3,EA194/DZ194-1,$G$197)","v":0.01},{"$f":"IF(EB3,EB194/EA194-1,$G$197)","v":0.01},{"$f":"IF(EC3,EC194/EB194-1,$G$197)","v":0.01},{"$f":"IF(ED3,ED194/EC194-1,$G$197)","v":0.01},{"$f":"IF(EE3,EE194/ED194-1,$G$197)","v":0.01},{"$f":"IF(EF3,EF194/EE194-1,$G$197)","v":0.01},{"$f":"IF(EG3,EG194/EF194-1,$G$197)","v":0.01},{"$f":"IF(EH3,EH194/EG194-1,$G$197)","v":0.01},{"$f":"IF(EI3,EI194/EH194-1,$G$197)","v":0.01},{"$f":"IF(EJ3,EJ194/EI194-1,$G$197)","v":0.01},{"$f":"IF(EK3,EK194/EJ194-1,$G$197)","v":0.01},{"$f":"IF(EL3,EL194/EK194-1,$G$197)","v":0.01},{"$f":"IF(EM3,EM194/EL194-1,$G$197)","v":0.01},{"$f":"IF(EN3,EN194/EM194-1,$G$197)","v":0.01},{"$f":"IF(EO3,EO194/EN194-1,$G$197)","v":0.01},{"$f":"IF(EP3,EP194/EO194-1,$G$197)","v":0.01},{"$f":"IF(EQ3,EQ194/EP194-1,$G$197)","v":0.01},{"$f":"IF(ER3,ER194/EQ194-1,$G$197)","v":0.01},{"$f":"IF(ES3,ES194/ER194-1,$G$197)","v":0.01},{"$f":"IF(ET3,ET194/ES194-1,$G$197)","v":0.01},{"$f":"IF(EU3,EU194/ET194-1,$G$197)","v":0.01},{"$f":"IF(EV3,EV194/EU194-1,$G$197)","v":0.01},{"$f":"IF(EW3,EW194/EV194-1,$G$197)","v":0.01},{"$f":"IF(EX3,EX194/EW194-1,$G$197)","v":0.01},{"$f":"IF(EY3,EY194/EX194-1,$G$197)","v":0.01},{"$f":"IF(EZ3,EZ194/EY194-1,$G$197)","v":0.01},{"$f":"IF(FA3,FA194/EZ194-1,$G$197)","v":0.01},{"$f":"IF(FB3,FB194/FA194-1,$G$197)","v":0.01},{"$f":"IF(FC3,FC194/FB194-1,$G$197)","v":0.01},{"$f":"IF(FD3,FD194/FC194-1,$G$197)","v":0.01},{"$f":"IF(FE3,FE194/FD194-1,$G$197)","v":0.01},{"$f":"IF(FF3,FF194/FE194-1,$G$197)","v":0.01},{"$f":"IF(FG3,FG194/FF194-1,$G$197)","v":0.01},{"$f":"IF(FH3,FH194/FG194-1,$G$197)","v":0.01},{"$f":"IF(FI3,FI194/FH194-1,$G$197)","v":0.01},{"$f":"IF(FJ3,FJ194/FI194-1,$G$197)","v":0.01},{"$f":"IF(FK3,FK194/FJ194-1,$G$197)","v":0.01},{"$f":"IF(FL3,FL194/FK194-1,$G$197)","v":0.01},{"$f":"IF(FM3,FM194/FL194-1,$G$197)","v":0.01},{"$f":"IF(FN3,FN194/FM194-1,$G$197)","v":0.01},{"$f":"IF(FO3,FO194/FN194-1,$G$197)","v":0.01},{"$f":"IF(FP3,FP194/FO194-1,$G$197)","v":0.01},{"$f":"IF(FQ3,FQ194/FP194-1,$G$197)","v":0.01},{"$f":"IF(FR3,FR194/FQ194-1,$G$197)","v":0.01},{"$f":"IF(FS3,FS194/FR194-1,$G$197)","v":0.01},{"$f":"IF(FT3,FT194/FS194-1,$G$197)","v":0.01},{"$f":"IF(FU3,FU194/FT194-1,$G$197)","v":0.01},{"$f":"IF(FV3,FV194/FU194-1,$G$197)","v":0.01},{"$f":"IF(FW3,FW194/FV194-1,$G$197)","v":0.01},{"$f":"IF(FX3,FX194/FW194-1,$G$197)","v":0.01},{"$f":"IF(FY3,FY194/FX194-1,$G$197)","v":0.01},{"$f":"IF(FZ3,FZ194/FY194-1,$G$197)","v":0.01},{"$f":"IF(GA3,GA194/FZ194-1,$G$197)","v":0.01},{"$f":"IF(GB3,GB194/GA194-1,$G$197)","v":0.01},{"$f":"IF(GC3,GC194/GB194-1,$G$197)","v":0.01},{"$f":"IF(GD3,GD194/GC194-1,$G$197)","v":0.01},{"$f":"IF(GE3,GE194/GD194-1,$G$197)","v":0.01},{"$f":"IF(GF3,GF194/GE194-1,$G$197)","v":0.01},{"$f":"IF(GG3,GG194/GF194-1,$G$197)","v":0.01},{"$f":"IF(GH3,GH194/GG194-1,$G$197)","v":0.01},{"$f":"IF(GI3,GI194/GH194-1,$G$197)","v":0.01},{"$f":"IF(GJ3,GJ194/GI194-1,$G$197)","v":0.01},{"$f":"IF(GK3,GK194/GJ194-1,$G$197)","v":0.01},{"$f":"IF(GL3,GL194/GK194-1,$G$197)","v":0.01},{"$f":"IF(GM3,GM194/GL194-1,$G$197)","v":0.01},{"$f":"IF(GN3,GN194/GM194-1,$G$197)","v":0.01},{"$f":"IF(GO3,GO194/GN194-1,$G$197)","v":0.01},{"$f":"IF(GP3,GP194/GO194-1,$G$197)","v":0.01},{"$f":"IF(GQ3,GQ194/GP194-1,$G$197)","v":0.01},{"$f":"IF(GR3,GR194/GQ194-1,$G$197)","v":0.01},{"$f":"IF(GS3,GS194/GR194-1,$G$197)","v":0.01},{"$f":"IF(GT3,GT194/GS194-1,$G$197)","v":0.01},{"$f":"IF(GU3,GU194/GT194-1,$G$197)","v":0.01},{"$f":"IF(GV3,GV194/GU194-1,$G$197)","v":0.01},{"$f":"IF(GW3,GW194/GV194-1,$G$197)","v":0.01},{"$f":"IF(GX3,GX194/GW194-1,$G$197)","v":0.01},{"$f":"IF(GY3,GY194/GX194-1,$G$197)","v":0.01},{"$f":"IF(GZ3,GZ194/GY194-1,$G$197)","v":0.01},{"$f":"IF(HA3,HA194/GZ194-1,$G$197)","v":0.01},{"$f":"IF(HB3,HB194/HA194-1,$G$197)","v":0.01},{"$f":"IF(HC3,HC194/HB194-1,$G$197)","v":0.01},{"$f":"IF(HD3,HD194/HC194-1,$G$197)","v":0.01},{"$f":"IF(HE3,HE194/HD194-1,$G$197)","v":0.01},{"$f":"IF(HF3,HF194/HE194-1,$G$197)","v":0.01},{"$f":"IF(HG3,HG194/HF194-1,$G$197)","v":0.01},{"$f":"IF(HH3,HH194/HG194-1,$G$197)","v":0.01},{"$f":"IF(HI3,HI194/HH194-1,$G$197)","v":0.01},{"$f":"IF(HJ3,HJ194/HI194-1,$G$197)","v":0.01},{"$f":"IF(HK3,HK194/HJ194-1,$G$197)","v":0.01},{"$f":"IF(HL3,HL194/HK194-1,$G$197)","v":0.01},{"$f":"IF(HM3,HM194/HL194-1,$G$197)","v":0.01},{"$f":"IF(HN3,HN194/HM194-1,$G$197)","v":0.01},{"$f":"IF(HO3,HO194/HN194-1,$G$197)","v":0.01},{"$f":"IF(HP3,HP194/HO194-1,$G$197)","v":0.01},{"$f":"IF(HQ3,HQ194/HP194-1,$G$197)","v":0.01},{"$f":"IF(HR3,HR194/HQ194-1,$G$197)","v":0.01},{"$f":"IF(HS3,HS194/HR194-1,$G$197)","v":0.01},{"$f":"IF(HT3,HT194/HS194-1,$G$197)","v":0.01},{"$f":"IF(HU3,HU194/HT194-1,$G$197)","v":0.01},{"$f":"IF(HV3,HV194/HU194-1,$G$197)","v":0.01},{"$f":"IF(HW3,HW194/HV194-1,$G$197)","v":0.01},{"$f":"IF(HX3,HX194/HW194-1,$G$197)","v":0.01},{"$f":"IF(HY3,HY194/HX194-1,$G$197)","v":0.01},{"$f":"IF(HZ3,HZ194/HY194-1,$G$197)","v":0.01},{"$f":"IF(IA3,IA194/HZ194-1,$G$197)","v":0.01},{"$f":"IF(IB3,IB194/IA194-1,$G$197)","v":0.01},{"$f":"IF(IC3,IC194/IB194-1,$G$197)","v":0.01},{"$f":"IF(ID3,ID194/IC194-1,$G$197)","v":0.01},{"$f":"IF(IE3,IE194/ID194-1,$G$197)","v":0.01},{"$f":"IF(IF3,IF194/IE194-1,$G$197)","v":0.01},{"$f":"IF(IG3,IG194/IF194-1,$G$197)","v":0.01},{"$f":"IF(IH3,IH194/IG194-1,$G$197)","v":0.01},{"$f":"IF(II3,II194/IH194-1,$G$197)","v":0.01},{"$f":"IF(IJ3,IJ194/II194-1,$G$197)","v":0.01},{"$f":"IF(IK3,IK194/IJ194-1,$G$197)","v":0.01},{"$f":"IF(IL3,IL194/IK194-1,$G$197)","v":0.01},{"$f":"IF(IM3,IM194/IL194-1,$G$197)","v":0.01},{"$f":"IF(IN3,IN194/IM194-1,$G$197)","v":0.01},{"$f":"IF(IO3,IO194/IN194-1,$G$197)","v":0.01},{"$f":"IF(IP3,IP194/IO194-1,$G$197)","v":0.01},{"$f":"IF(IQ3,IQ194/IP194-1,$G$197)","v":0.01},{"$f":"IF(IR3,IR194/IQ194-1,$G$197)","v":0.01},{"$f":"IF(IS3,IS194/IR194-1,$G$197)","v":0.01}]
[null,null,null,"Periodic Administrative Cost Growth",null,"% p.p.",null,null,null,{"$f":"(1+J197)^(J4/12)-1","v":0},{"$f":"(1+K197)^(K4/12)-1","v":0},{"$f":"(1+L197)^(L4/12)-1","v":0},{"$f":"(1+M197)^(M4/12)-1","v":0},{"$f":"(1+N197)^(N4/12)-1","v":0},{"$f":"(1+O197)^(O4/12)-1","v":0},{"$f":"(1+P197)^(P4/12)-1","v":0},{"$f":"(1+Q197)^(Q4/12)-1","v":0},{"$f":"(1+R197)^(R4/12)-1","v":0},{"$f":"(1+S197)^(S4/12)-1","v":0},{"$f":"(1+T197)^(T4/12)-1","v":0},{"$f":"(1+U197)^(U4/12)-1","v":0},{"$f":"(1+V197)^(V4/12)-1","v":0},{"$f":"(1+W197)^(W4/12)-1","v":0},{"$f":"(1+X197)^(X4/12)-1","v":0},{"$f":"(1+Y197)^(Y4/12)-1","v":0},{"$f":"(1+Z197)^(Z4/12)-1","v":0},{"$f":"(1+AA197)^(AA4/12)-1","v":0},{"$f":"(1+AB197)^(AB4/12)-1","v":0},{"$f":"(1+AC197)^(AC4/12)-1","v":0},{"$f":"(1+AD197)^(AD4/12)-1","v":0},{"$f":"(1+AE197)^(AE4/12)-1","v":0},{"$f":"(1+AF197)^(AF4/12)-1","v":0},{"$f":"(1+AG197)^(AG4/12)-1","v":0},{"$f":"(1+AH197)^(AH4/12)-1","v":0},{"$f":"(1+AI197)^(AI4/12)-1","v":0},{"$f":"(1+AJ197)^(AJ4/12)-1","v":0},{"$f":"(1+AK197)^(AK4/12)-1","v":0},{"$f":"(1+AL197)^(AL4/12)-1","v":0},{"$f":"(1+AM197)^(AM4/12)-1","v":0},{"$f":"(1+AN197)^(AN4/12)-1","v":0},{"$f":"(1+AO197)^(AO4/12)-1","v":0},{"$f":"(1+AP197)^(AP4/12)-1","v":0},{"$f":"(1+AQ197)^(AQ4/12)-1","v":0},{"$f":"(1+AR197)^(AR4/12)-1","v":0},{"$f":"(1+AS197)^(AS4/12)-1","v":0},{"$f":"(1+AT197)^(AT4/12)-1","v":0},{"$f":"(1+AU197)^(AU4/12)-1","v":0},{"$f":"(1+AV197)^(AV4/12)-1","v":0},{"$f":"(1+AW197)^(AW4/12)-1","v":0},{"$f":"(1+AX197)^(AX4/12)-1","v":0},{"$f":"(1+AY197)^(AY4/12)-1","v":0},{"$f":"(1+AZ197)^(AZ4/12)-1","v":0},{"$f":"(1+BA197)^(BA4/12)-1","v":0},{"$f":"(1+BB197)^(BB4/12)-1","v":0},{"$f":"(1+BC197)^(BC4/12)-1","v":0},{"$f":"(1+BD197)^(BD4/12)-1","v":0},{"$f":"(1+BE197)^(BE4/12)-1","v":0},{"$f":"(1+BF197)^(BF4/12)-1","v":0},{"$f":"(1+BG197)^(BG4/12)-1","v":0},{"$f":"(1+BH197)^(BH4/12)-1","v":0},{"$f":"(1+BI197)^(BI4/12)-1","v":0},{"$f":"(1+BJ197)^(BJ4/12)-1","v":0},{"$f":"(1+BK197)^(BK4/12)-1","v":0},{"$f":"(1+BL197)^(BL4/12)-1","v":0},{"$f":"(1+BM197)^(BM4/12)-1","v":0},{"$f":"(1+BN197)^(BN4/12)-1","v":0},{"$f":"(1+BO197)^(BO4/12)-1","v":0},{"$f":"(1+BP197)^(BP4/12)-1","v":0},{"$f":"(1+BQ197)^(BQ4/12)-1","v":0},{"$f":"(1+BR197)^(BR4/12)-1","v":0},{"$f":"(1+BS197)^(BS4/12)-1","v":0},{"$f":"(1+BT197)^(BT4/12)-1","v":0},{"$f":"(1+BU197)^(BU4/12)-1","v":0},{"$f":"(1+BV197)^(BV4/12)-1","v":0},{"$f":"(1+BW197)^(BW4/12)-1","v":0},{"$f":"(1+BX197)^(BX4/12)-1","v":0},{"$f":"(1+BY197)^(BY4/12)-1","v":0},{"$f":"(1+BZ197)^(BZ4/12)-1","v":0},{"$f":"(1+CA197)^(CA4/12)-1","v":0},{"$f":"(1+CB197)^(CB4/12)-1","v":0},{"$f":"(1+CC197)^(CC4/12)-1","v":0},{"$f":"(1+CD197)^(CD4/12)-1","v":0},{"$f":"(1+CE197)^(CE4/12)-1","v":0},{"$f":"(1+CF197)^(CF4/12)-1","v":0},{"$f":"(1+CG197)^(CG4/12)-1","v":0},{"$f":"(1+CH197)^(CH4/12)-1","v":0},{"$f":"(1+CI197)^(CI4/12)-1","v":0},{"$f":"(1+CJ197)^(CJ4/12)-1","v":0},{"$f":"(1+CK197)^(CK4/12)-1","v":0},{"$f":"(1+CL197)^(CL4/12)-1","v":0},{"$f":"(1+CM197)^(CM4/12)-1","v":0},{"$f":"(1+CN197)^(CN4/12)-1","v":0},{"$f":"(1+CO197)^(CO4/12)-1","v":0},{"$f":"(1+CP197)^(CP4/12)-1","v":0},{"$f":"(1+CQ197)^(CQ4/12)-1","v":0},{"$f":"(1+CR197)^(CR4/12)-1","v":0},{"$f":"(1+CS197)^(CS4/12)-1","v":0},{"$f":"(1+CT197)^(CT4/12)-1","v":0},{"$f":"(1+CU197)^(CU4/12)-1","v":0},{"$f":"(1+CV197)^(CV4/12)-1","v":0},{"$f":"(1+CW197)^(CW4/12)-1","v":0},{"$f":"(1+CX197)^(CX4/12)-1","v":0},{"$f":"(1+CY197)^(CY4/12)-1","v":0},{"$f":"(1+CZ197)^(CZ4/12)-1","v":0},{"$f":"(1+DA197)^(DA4/12)-1","v":0},{"$f":"(1+DB197)^(DB4/12)-1","v":0},{"$f":"(1+DC197)^(DC4/12)-1","v":0},{"$f":"(1+DD197)^(DD4/12)-1","v":0},{"$f":"(1+DE197)^(DE4/12)-1","v":0},{"$f":"(1+DF197)^(DF4/12)-1","v":0},{"$f":"(1+DG197)^(DG4/12)-1","v":0},{"$f":"(1+DH197)^(DH4/12)-1","v":0},{"$f":"(1+DI197)^(DI4/12)-1","v":0},{"$f":"(1+DJ197)^(DJ4/12)-1","v":0},{"$f":"(1+DK197)^(DK4/12)-1","v":0},{"$f":"(1+DL197)^(DL4/12)-1","v":0},{"$f":"(1+DM197)^(DM4/12)-1","v":0},{"$f":"(1+DN197)^(DN4/12)-1","v":0},{"$f":"(1+DO197)^(DO4/12)-1","v":0},{"$f":"(1+DP197)^(DP4/12)-1","v":0},{"$f":"(1+DQ197)^(DQ4/12)-1","v":0},{"$f":"(1+DR197)^(DR4/12)-1","v":0},{"$f":"(1+DS197)^(DS4/12)-1","v":0},{"$f":"(1+DT197)^(DT4/12)-1","v":0},{"$f":"(1+DU197)^(DU4/12)-1","v":0},{"$f":"(1+DV197)^(DV4/12)-1","v":0},{"$f":"(1+DW197)^(DW4/12)-1","v":0},{"$f":"(1+DX197)^(DX4/12)-1","v":0},{"$f":"(1+DY197)^(DY4/12)-1","v":0},{"$f":"(1+DZ197)^(DZ4/12)-1","v":0},{"$f":"(1+EA197)^(EA4/12)-1","v":0},{"$f":"(1+EB197)^(EB4/12)-1","v":0},{"$f":"(1+EC197)^(EC4/12)-1","v":0},{"$f":"(1+ED197)^(ED4/12)-1","v":0},{"$f":"(1+EE197)^(EE4/12)-1","v":0},{"$f":"(1+EF197)^(EF4/12)-1","v":0},{"$f":"(1+EG197)^(EG4/12)-1","v":0},{"$f":"(1+EH197)^(EH4/12)-1","v":0},{"$f":"(1+EI197)^(EI4/12)-1","v":0},{"$f":"(1+EJ197)^(EJ4/12)-1","v":0},{"$f":"(1+EK197)^(EK4/12)-1","v":0},{"$f":"(1+EL197)^(EL4/12)-1","v":0},{"$f":"(1+EM197)^(EM4/12)-1","v":0},{"$f":"(1+EN197)^(EN4/12)-1","v":0},{"$f":"(1+EO197)^(EO4/12)-1","v":0},{"$f":"(1+EP197)^(EP4/12)-1","v":0},{"$f":"(1+EQ197)^(EQ4/12)-1","v":0},{"$f":"(1+ER197)^(ER4/12)-1","v":0},{"$f":"(1+ES197)^(ES4/12)-1","v":0},{"$f":"(1+ET197)^(ET4/12)-1","v":0},{"$f":"(1+EU197)^(EU4/12)-1","v":0},{"$f":"(1+EV197)^(EV4/12)-1","v":0},{"$f":"(1+EW197)^(EW4/12)-1","v":0},{"$f":"(1+EX197)^(EX4/12)-1","v":0},{"$f":"(1+EY197)^(EY4/12)-1","v":0},{"$f":"(1+EZ197)^(EZ4/12)-1","v":0},{"$f":"(1+FA197)^(FA4/12)-1","v":0},{"$f":"(1+FB197)^(FB4/12)-1","v":0},{"$f":"(1+FC197)^(FC4/12)-1","v":0},{"$f":"(1+FD197)^(FD4/12)-1","v":0},{"$f":"(1+FE197)^(FE4/12)-1","v":0},{"$f":"(1+FF197)^(FF4/12)-1","v":0},{"$f":"(1+FG197)^(FG4/12)-1","v":0},{"$f":"(1+FH197)^(FH4/12)-1","v":0},{"$f":"(1+FI197)^(FI4/12)-1","v":0},{"$f":"(1+FJ197)^(FJ4/12)-1","v":0},{"$f":"(1+FK197)^(FK4/12)-1","v":0},{"$f":"(1+FL197)^(FL4/12)-1","v":0},{"$f":"(1+FM197)^(FM4/12)-1","v":0},{"$f":"(1+FN197)^(FN4/12)-1","v":0},{"$f":"(1+FO197)^(FO4/12)-1","v":0},{"$f":"(1+FP197)^(FP4/12)-1","v":0},{"$f":"(1+FQ197)^(FQ4/12)-1","v":0},{"$f":"(1+FR197)^(FR4/12)-1","v":0},{"$f":"(1+FS197)^(FS4/12)-1","v":0},{"$f":"(1+FT197)^(FT4/12)-1","v":0},{"$f":"(1+FU197)^(FU4/12)-1","v":0},{"$f":"(1+FV197)^(FV4/12)-1","v":0},{"$f":"(1+FW197)^(FW4/12)-1","v":0},{"$f":"(1+FX197)^(FX4/12)-1","v":0},{"$f":"(1+FY197)^(FY4/12)-1","v":0},{"$f":"(1+FZ197)^(FZ4/12)-1","v":0},{"$f":"(1+GA197)^(GA4/12)-1","v":0},{"$f":"(1+GB197)^(GB4/12)-1","v":0},{"$f":"(1+GC197)^(GC4/12)-1","v":0},{"$f":"(1+GD197)^(GD4/12)-1","v":0},{"$f":"(1+GE197)^(GE4/12)-1","v":0},{"$f":"(1+GF197)^(GF4/12)-1","v":0},{"$f":"(1+GG197)^(GG4/12)-1","v":0},{"$f":"(1+GH197)^(GH4/12)-1","v":0},{"$f":"(1+GI197)^(GI4/12)-1","v":0},{"$f":"(1+GJ197)^(GJ4/12)-1","v":0},{"$f":"(1+GK197)^(GK4/12)-1","v":0},{"$f":"(1+GL197)^(GL4/12)-1","v":0},{"$f":"(1+GM197)^(GM4/12)-1","v":0},{"$f":"(1+GN197)^(GN4/12)-1","v":0},{"$f":"(1+GO197)^(GO4/12)-1","v":0},{"$f":"(1+GP197)^(GP4/12)-1","v":0},{"$f":"(1+GQ197)^(GQ4/12)-1","v":0},{"$f":"(1+GR197)^(GR4/12)-1","v":0},{"$f":"(1+GS197)^(GS4/12)-1","v":0},{"$f":"(1+GT197)^(GT4/12)-1","v":0},{"$f":"(1+GU197)^(GU4/12)-1","v":0},{"$f":"(1+GV197)^(GV4/12)-1","v":0},{"$f":"(1+GW197)^(GW4/12)-1","v":0},{"$f":"(1+GX197)^(GX4/12)-1","v":0},{"$f":"(1+GY197)^(GY4/12)-1","v":0},{"$f":"(1+GZ197)^(GZ4/12)-1","v":0},{"$f":"(1+HA197)^(HA4/12)-1","v":0},{"$f":"(1+HB197)^(HB4/12)-1","v":0},{"$f":"(1+HC197)^(HC4/12)-1","v":0},{"$f":"(1+HD197)^(HD4/12)-1","v":0},{"$f":"(1+HE197)^(HE4/12)-1","v":0},{"$f":"(1+HF197)^(HF4/12)-1","v":0},{"$f":"(1+HG197)^(HG4/12)-1","v":0},{"$f":"(1+HH197)^(HH4/12)-1","v":0},{"$f":"(1+HI197)^(HI4/12)-1","v":0},{"$f":"(1+HJ197)^(HJ4/12)-1","v":0},{"$f":"(1+HK197)^(HK4/12)-1","v":0},{"$f":"(1+HL197)^(HL4/12)-1","v":0},{"$f":"(1+HM197)^(HM4/12)-1","v":0},{"$f":"(1+HN197)^(HN4/12)-1","v":0},{"$f":"(1+HO197)^(HO4/12)-1","v":0},{"$f":"(1+HP197)^(HP4/12)-1","v":0},{"$f":"(1+HQ197)^(HQ4/12)-1","v":0},{"$f":"(1+HR197)^(HR4/12)-1","v":0},{"$f":"(1+HS197)^(HS4/12)-1","v":0},{"$f":"(1+HT197)^(HT4/12)-1","v":0},{"$f":"(1+HU197)^(HU4/12)-1","v":0},{"$f":"(1+HV197)^(HV4/12)-1","v":0},{"$f":"(1+HW197)^(HW4/12)-1","v":0},{"$f":"(1+HX197)^(HX4/12)-1","v":0},{"$f":"(1+HY197)^(HY4/12)-1","v":0},{"$f":"(1+HZ197)^(HZ4/12)-1","v":0},{"$f":"(1+IA197)^(IA4/12)-1","v":0},{"$f":"(1+IB197)^(IB4/12)-1","v":0},{"$f":"(1+IC197)^(IC4/12)-1","v":0},{"$f":"(1+ID197)^(ID4/12)-1","v":0},{"$f":"(1+IE197)^(IE4/12)-1","v":0},{"$f":"(1+IF197)^(IF4/12)-1","v":0},{"$f":"(1+IG197)^(IG4/12)-1","v":0},{"$f":"(1+IH197)^(IH4/12)-1","v":0},{"$f":"(1+II197)^(II4/12)-1","v":0},{"$f":"(1+IJ197)^(IJ4/12)-1","v":0},{"$f":"(1+IK197)^(IK4/12)-1","v":0},{"$f":"(1+IL197)^(IL4/12)-1","v":0},{"$f":"(1+IM197)^(IM4/12)-1","v":0},{"$f":"(1+IN197)^(IN4/12)-1","v":0},{"$f":"(1+IO197)^(IO4/12)-1","v":0},{"$f":"(1+IP197)^(IP4/12)-1","v":0},{"$f":"(1+IQ197)^(IQ4/12)-1","v":0},{"$f":"(1+IR197)^(IR4/12)-1","v":0},{"$f":"(1+IS197)^(IS4/12)-1","v":0}]
[null,null,null,"Prospective Inflation Index (After Historic Period)",null,"Index",null,1,{"$f":"H199*(1+I198*NOT(I3))","v":1},{"$f":"I199*(1+J198*NOT(J3))","v":1},{"$f":"J199*(1+K198*NOT(K3))","v":1},{"$f":"K199*(1+L198*NOT(L3))","v":1},{"$f":"L199*(1+M198*NOT(M3))","v":1},{"$f":"M199*(1+N198*NOT(N3))","v":1},{"$f":"N199*(1+O198*NOT(O3))","v":1},{"$f":"O199*(1+P198*NOT(P3))","v":1},{"$f":"P199*(1+Q198*NOT(Q3))","v":1},{"$f":"Q199*(1+R198*NOT(R3))","v":1},{"$f":"R199*(1+S198*NOT(S3))","v":1},{"$f":"S199*(1+T198*NOT(T3))","v":1},{"$f":"T199*(1+U198*NOT(U3))","v":1},{"$f":"U199*(1+V198*NOT(V3))","v":1},{"$f":"V199*(1+W198*NOT(W3))","v":1},{"$f":"W199*(1+X198*NOT(X3))","v":1},{"$f":"X199*(1+Y198*NOT(Y3))","v":1},{"$f":"Y199*(1+Z198*NOT(Z3))","v":1},{"$f":"Z199*(1+AA198*NOT(AA3))","v":1},{"$f":"AA199*(1+AB198*NOT(AB3))","v":1},{"$f":"AB199*(1+AC198*NOT(AC3))","v":1},{"$f":"AC199*(1+AD198*NOT(AD3))","v":1},{"$f":"AD199*(1+AE198*NOT(AE3))","v":1},{"$f":"AE199*(1+AF198*NOT(AF3))","v":1},{"$f":"AF199*(1+AG198*NOT(AG3))","v":1},{"$f":"AG199*(1+AH198*NOT(AH3))","v":1},{"$f":"AH199*(1+AI198*NOT(AI3))","v":1},{"$f":"AI199*(1+AJ198*NOT(AJ3))","v":1},{"$f":"AJ199*(1+AK198*NOT(AK3))","v":1},{"$f":"AK199*(1+AL198*NOT(AL3))","v":1},{"$f":"AL199*(1+AM198*NOT(AM3))","v":1},{"$f":"AM199*(1+AN198*NOT(AN3))","v":1},{"$f":"AN199*(1+AO198*NOT(AO3))","v":1},{"$f":"AO199*(1+AP198*NOT(AP3))","v":1},{"$f":"AP199*(1+AQ198*NOT(AQ3))","v":1},{"$f":"AQ199*(1+AR198*NOT(AR3))","v":1},{"$f":"AR199*(1+AS198*NOT(AS3))","v":1},{"$f":"AS199*(1+AT198*NOT(AT3))","v":1},{"$f":"AT199*(1+AU198*NOT(AU3))","v":1},{"$f":"AU199*(1+AV198*NOT(AV3))","v":1},{"$f":"AV199*(1+AW198*NOT(AW3))","v":1},{"$f":"AW199*(1+AX198*NOT(AX3))","v":1},{"$f":"AX199*(1+AY198*NOT(AY3))","v":1},{"$f":"AY199*(1+AZ198*NOT(AZ3))","v":1},{"$f":"AZ199*(1+BA198*NOT(BA3))","v":1},{"$f":"BA199*(1+BB198*NOT(BB3))","v":1},{"$f":"BB199*(1+BC198*NOT(BC3))","v":1},{"$f":"BC199*(1+BD198*NOT(BD3))","v":1},{"$f":"BD199*(1+BE198*NOT(BE3))","v":1},{"$f":"BE199*(1+BF198*NOT(BF3))","v":1},{"$f":"BF199*(1+BG198*NOT(BG3))","v":1},{"$f":"BG199*(1+BH198*NOT(BH3))","v":1},{"$f":"BH199*(1+BI198*NOT(BI3))","v":1},{"$f":"BI199*(1+BJ198*NOT(BJ3))","v":1},{"$f":"BJ199*(1+BK198*NOT(BK3))","v":1},{"$f":"BK199*(1+BL198*NOT(BL3))","v":1},{"$f":"BL199*(1+BM198*NOT(BM3))","v":1},{"$f":"BM199*(1+BN198*NOT(BN3))","v":1},{"$f":"BN199*(1+BO198*NOT(BO3))","v":1},{"$f":"BO199*(1+BP198*NOT(BP3))","v":1},{"$f":"BP199*(1+BQ198*NOT(BQ3))","v":1},{"$f":"BQ199*(1+BR198*NOT(BR3))","v":1},{"$f":"BR199*(1+BS198*NOT(BS3))","v":1},{"$f":"BS199*(1+BT198*NOT(BT3))","v":1},{"$f":"BT199*(1+BU198*NOT(BU3))","v":1},{"$f":"BU199*(1+BV198*NOT(BV3))","v":1},{"$f":"BV199*(1+BW198*NOT(BW3))","v":1},{"$f":"BW199*(1+BX198*NOT(BX3))","v":1},{"$f":"BX199*(1+BY198*NOT(BY3))","v":1},{"$f":"BY199*(1+BZ198*NOT(BZ3))","v":1},{"$f":"BZ199*(1+CA198*NOT(CA3))","v":1},{"$f":"CA199*(1+CB198*NOT(CB3))","v":1},{"$f":"CB199*(1+CC198*NOT(CC3))","v":1},{"$f":"CC199*(1+CD198*NOT(CD3))","v":1},{"$f":"CD199*(1+CE198*NOT(CE3))","v":1},{"$f":"CE199*(1+CF198*NOT(CF3))","v":1},{"$f":"CF199*(1+CG198*NOT(CG3))","v":1},{"$f":"CG199*(1+CH198*NOT(CH3))","v":1},{"$f":"CH199*(1+CI198*NOT(CI3))","v":1},{"$f":"CI199*(1+CJ198*NOT(CJ3))","v":1},{"$f":"CJ199*(1+CK198*NOT(CK3))","v":1},{"$f":"CK199*(1+CL198*NOT(CL3))","v":1},{"$f":"CL199*(1+CM198*NOT(CM3))","v":1},{"$f":"CM199*(1+CN198*NOT(CN3))","v":1},{"$f":"CN199*(1+CO198*NOT(CO3))","v":1},{"$f":"CO199*(1+CP198*NOT(CP3))","v":1},{"$f":"CP199*(1+CQ198*NOT(CQ3))","v":1},{"$f":"CQ199*(1+CR198*NOT(CR3))","v":1},{"$f":"CR199*(1+CS198*NOT(CS3))","v":1},{"$f":"CS199*(1+CT198*NOT(CT3))","v":1},{"$f":"CT199*(1+CU198*NOT(CU3))","v":1},{"$f":"CU199*(1+CV198*NOT(CV3))","v":1},{"$f":"CV199*(1+CW198*NOT(CW3))","v":1},{"$f":"CW199*(1+CX198*NOT(CX3))","v":1},{"$f":"CX199*(1+CY198*NOT(CY3))","v":1},{"$f":"CY199*(1+CZ198*NOT(CZ3))","v":1},{"$f":"CZ199*(1+DA198*NOT(DA3))","v":1},{"$f":"DA199*(1+DB198*NOT(DB3))","v":1},{"$f":"DB199*(1+DC198*NOT(DC3))","v":1},{"$f":"DC199*(1+DD198*NOT(DD3))","v":1},{"$f":"DD199*(1+DE198*NOT(DE3))","v":1},{"$f":"DE199*(1+DF198*NOT(DF3))","v":1},{"$f":"DF199*(1+DG198*NOT(DG3))","v":1},{"$f":"DG199*(1+DH198*NOT(DH3))","v":1},{"$f":"DH199*(1+DI198*NOT(DI3))","v":1},{"$f":"DI199*(1+DJ198*NOT(DJ3))","v":1},{"$f":"DJ199*(1+DK198*NOT(DK3))","v":1},{"$f":"DK199*(1+DL198*NOT(DL3))","v":1},{"$f":"DL199*(1+DM198*NOT(DM3))","v":1},{"$f":"DM199*(1+DN198*NOT(DN3))","v":1},{"$f":"DN199*(1+DO198*NOT(DO3))","v":1},{"$f":"DO199*(1+DP198*NOT(DP3))","v":1},{"$f":"DP199*(1+DQ198*NOT(DQ3))","v":1},{"$f":"DQ199*(1+DR198*NOT(DR3))","v":1},{"$f":"DR199*(1+DS198*NOT(DS3))","v":1},{"$f":"DS199*(1+DT198*NOT(DT3))","v":1},{"$f":"DT199*(1+DU198*NOT(DU3))","v":1},{"$f":"DU199*(1+DV198*NOT(DV3))","v":1},{"$f":"DV199*(1+DW198*NOT(DW3))","v":1},{"$f":"DW199*(1+DX198*NOT(DX3))","v":1},{"$f":"DX199*(1+DY198*NOT(DY3))","v":1},{"$f":"DY199*(1+DZ198*NOT(DZ3))","v":1},{"$f":"DZ199*(1+EA198*NOT(EA3))","v":1},{"$f":"EA199*(1+EB198*NOT(EB3))","v":1},{"$f":"EB199*(1+EC198*NOT(EC3))","v":1},{"$f":"EC199*(1+ED198*NOT(ED3))","v":1},{"$f":"ED199*(1+EE198*NOT(EE3))","v":1},{"$f":"EE199*(1+EF198*NOT(EF3))","v":1},{"$f":"EF199*(1+EG198*NOT(EG3))","v":1},{"$f":"EG199*(1+EH198*NOT(EH3))","v":1},{"$f":"EH199*(1+EI198*NOT(EI3))","v":1},{"$f":"EI199*(1+EJ198*NOT(EJ3))","v":1},{"$f":"EJ199*(1+EK198*NOT(EK3))","v":1},{"$f":"EK199*(1+EL198*NOT(EL3))","v":1},{"$f":"EL199*(1+EM198*NOT(EM3))","v":1},{"$f":"EM199*(1+EN198*NOT(EN3))","v":1},{"$f":"EN199*(1+EO198*NOT(EO3))","v":1},{"$f":"EO199*(1+EP198*NOT(EP3))","v":1},{"$f":"EP199*(1+EQ198*NOT(EQ3))","v":1},{"$f":"EQ199*(1+ER198*NOT(ER3))","v":1},{"$f":"ER199*(1+ES198*NOT(ES3))","v":1},{"$f":"ES199*(1+ET198*NOT(ET3))","v":1},{"$f":"ET199*(1+EU198*NOT(EU3))","v":1},{"$f":"EU199*(1+EV198*NOT(EV3))","v":1},{"$f":"EV199*(1+EW198*NOT(EW3))","v":1},{"$f":"EW199*(1+EX198*NOT(EX3))","v":1},{"$f":"EX199*(1+EY198*NOT(EY3))","v":1},{"$f":"EY199*(1+EZ198*NOT(EZ3))","v":1},{"$f":"EZ199*(1+FA198*NOT(FA3))","v":1},{"$f":"FA199*(1+FB198*NOT(FB3))","v":1},{"$f":"FB199*(1+FC198*NOT(FC3))","v":1},{"$f":"FC199*(1+FD198*NOT(FD3))","v":1},{"$f":"FD199*(1+FE198*NOT(FE3))","v":1},{"$f":"FE199*(1+FF198*NOT(FF3))","v":1},{"$f":"FF199*(1+FG198*NOT(FG3))","v":1},{"$f":"FG199*(1+FH198*NOT(FH3))","v":1},{"$f":"FH199*(1+FI198*NOT(FI3))","v":1},{"$f":"FI199*(1+FJ198*NOT(FJ3))","v":1},{"$f":"FJ199*(1+FK198*NOT(FK3))","v":1},{"$f":"FK199*(1+FL198*NOT(FL3))","v":1},{"$f":"FL199*(1+FM198*NOT(FM3))","v":1},{"$f":"FM199*(1+FN198*NOT(FN3))","v":1},{"$f":"FN199*(1+FO198*NOT(FO3))","v":1},{"$f":"FO199*(1+FP198*NOT(FP3))","v":1},{"$f":"FP199*(1+FQ198*NOT(FQ3))","v":1},{"$f":"FQ199*(1+FR198*NOT(FR3))","v":1},{"$f":"FR199*(1+FS198*NOT(FS3))","v":1},{"$f":"FS199*(1+FT198*NOT(FT3))","v":1},{"$f":"FT199*(1+FU198*NOT(FU3))","v":1},{"$f":"FU199*(1+FV198*NOT(FV3))","v":1},{"$f":"FV199*(1+FW198*NOT(FW3))","v":1},{"$f":"FW199*(1+FX198*NOT(FX3))","v":1},{"$f":"FX199*(1+FY198*NOT(FY3))","v":1},{"$f":"FY199*(1+FZ198*NOT(FZ3))","v":1},{"$f":"FZ199*(1+GA198*NOT(GA3))","v":1},{"$f":"GA199*(1+GB198*NOT(GB3))","v":1},{"$f":"GB199*(1+GC198*NOT(GC3))","v":1},{"$f":"GC199*(1+GD198*NOT(GD3))","v":1},{"$f":"GD199*(1+GE198*NOT(GE3))","v":1},{"$f":"GE199*(1+GF198*NOT(GF3))","v":1},{"$f":"GF199*(1+GG198*NOT(GG3))","v":1},{"$f":"GG199*(1+GH198*NOT(GH3))","v":1},{"$f":"GH199*(1+GI198*NOT(GI3))","v":1},{"$f":"GI199*(1+GJ198*NOT(GJ3))","v":1},{"$f":"GJ199*(1+GK198*NOT(GK3))","v":1},{"$f":"GK199*(1+GL198*NOT(GL3))","v":1},{"$f":"GL199*(1+GM198*NOT(GM3))","v":1},{"$f":"GM199*(1+GN198*NOT(GN3))","v":1},{"$f":"GN199*(1+GO198*NOT(GO3))","v":1},{"$f":"GO199*(1+GP198*NOT(GP3))","v":1},{"$f":"GP199*(1+GQ198*NOT(GQ3))","v":1},{"$f":"GQ199*(1+GR198*NOT(GR3))","v":1},{"$f":"GR199*(1+GS198*NOT(GS3))","v":1},{"$f":"GS199*(1+GT198*NOT(GT3))","v":1},{"$f":"GT199*(1+GU198*NOT(GU3))","v":1},{"$f":"GU199*(1+GV198*NOT(GV3))","v":1},{"$f":"GV199*(1+GW198*NOT(GW3))","v":1},{"$f":"GW199*(1+GX198*NOT(GX3))","v":1},{"$f":"GX199*(1+GY198*NOT(GY3))","v":1},{"$f":"GY199*(1+GZ198*NOT(GZ3))","v":1},{"$f":"GZ199*(1+HA198*NOT(HA3))","v":1},{"$f":"HA199*(1+HB198*NOT(HB3))","v":1},{"$f":"HB199*(1+HC198*NOT(HC3))","v":1},{"$f":"HC199*(1+HD198*NOT(HD3))","v":1},{"$f":"HD199*(1+HE198*NOT(HE3))","v":1},{"$f":"HE199*(1+HF198*NOT(HF3))","v":1},{"$f":"HF199*(1+HG198*NOT(HG3))","v":1},{"$f":"HG199*(1+HH198*NOT(HH3))","v":1},{"$f":"HH199*(1+HI198*NOT(HI3))","v":1},{"$f":"HI199*(1+HJ198*NOT(HJ3))","v":1},{"$f":"HJ199*(1+HK198*NOT(HK3))","v":1},{"$f":"HK199*(1+HL198*NOT(HL3))","v":1},{"$f":"HL199*(1+HM198*NOT(HM3))","v":1},{"$f":"HM199*(1+HN198*NOT(HN3))","v":1},{"$f":"HN199*(1+HO198*NOT(HO3))","v":1},{"$f":"HO199*(1+HP198*NOT(HP3))","v":1},{"$f":"HP199*(1+HQ198*NOT(HQ3))","v":1},{"$f":"HQ199*(1+HR198*NOT(HR3))","v":1},{"$f":"HR199*(1+HS198*NOT(HS3))","v":1},{"$f":"HS199*(1+HT198*NOT(HT3))","v":1},{"$f":"HT199*(1+HU198*NOT(HU3))","v":1},{"$f":"HU199*(1+HV198*NOT(HV3))","v":1},{"$f":"HV199*(1+HW198*NOT(HW3))","v":1},{"$f":"HW199*(1+HX198*NOT(HX3))","v":1},{"$f":"HX199*(1+HY198*NOT(HY3))","v":1},{"$f":"HY199*(1+HZ198*NOT(HZ3))","v":1},{"$f":"HZ199*(1+IA198*NOT(IA3))","v":1},{"$f":"IA199*(1+IB198*NOT(IB3))","v":1},{"$f":"IB199*(1+IC198*NOT(IC3))","v":1},{"$f":"IC199*(1+ID198*NOT(ID3))","v":1},{"$f":"ID199*(1+IE198*NOT(IE3))","v":1},{"$f":"IE199*(1+IF198*NOT(IF3))","v":1},{"$f":"IF199*(1+IG198*NOT(IG3))","v":1},{"$f":"IG199*(1+IH198*NOT(IH3))","v":1},{"$f":"IH199*(1+II198*NOT(II3))","v":1},{"$f":"II199*(1+IJ198*NOT(IJ3))","v":1},{"$f":"IJ199*(1+IK198*NOT(IK3))","v":1},{"$f":"IK199*(1+IL198*NOT(IL3))","v":1},{"$f":"IL199*(1+IM198*NOT(IM3))","v":1},{"$f":"IM199*(1+IN198*NOT(IN3))","v":1},{"$f":"IN199*(1+IO198*NOT(IO3))","v":1},{"$f":"IO199*(1+IP198*NOT(IP3))","v":1},{"$f":"IP199*(1+IQ198*NOT(IQ3))","v":1},{"$f":"IQ199*(1+IR198*NOT(IR3))","v":1},{"$f":"IR199*(1+IS198*NOT(IS3))","v":1}]
[]
[null,null,null,"Projected Fixed Administrative Cost",null,"USD 000's",{"$f":"LOOKUP(G3,2:2,201:201)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Variable Costs as Percent of Revenues",null,"%",null,null,{"$f":"IF(I3,I195/I139,G203)","v":0},{"$f":"IF(J3,J195/J139,I203)","v":0},{"$f":"IF(K3,K195/K139,J203)","v":0},{"$f":"IF(L3,L195/L139,K203)","v":0},{"$f":"IF(M3,M195/M139,L203)","v":0},{"$f":"IF(N3,N195/N139,M203)","v":0},{"$f":"IF(O3,O195/O139,N203)","v":0},{"$f":"IF(P3,P195/P139,O203)","v":0},{"$f":"IF(Q3,Q195/Q139,P203)","v":0},{"$f":"IF(R3,R195/R139,Q203)","v":0},{"$f":"IF(S3,S195/S139,R203)","v":0},{"$f":"IF(T3,T195/T139,S203)","v":0},{"$f":"IF(U3,U195/U139,T203)","v":0},{"$f":"IF(V3,V195/V139,U203)","v":0},{"$f":"IF(W3,W195/W139,V203)","v":0},{"$f":"IF(X3,X195/X139,W203)","v":0},{"$f":"IF(Y3,Y195/Y139,X203)","v":0},{"$f":"IF(Z3,Z195/Z139,Y203)","v":0},{"$f":"IF(AA3,AA195/AA139,Z203)","v":0},{"$f":"IF(AB3,AB195/AB139,AA203)","v":0},{"$f":"IF(AC3,AC195/AC139,AB203)","v":0},{"$f":"IF(AD3,AD195/AD139,AC203)","v":0},{"$f":"IF(AE3,AE195/AE139,AD203)","v":0},{"$f":"IF(AF3,AF195/AF139,AE203)","v":0},{"$f":"IF(AG3,AG195/AG139,AF203)","v":0},{"$f":"IF(AH3,AH195/AH139,AG203)","v":0},{"$f":"IF(AI3,AI195/AI139,AH203)","v":0},{"$f":"IF(AJ3,AJ195/AJ139,AI203)","v":0},{"$f":"IF(AK3,AK195/AK139,AJ203)","v":0},{"$f":"IF(AL3,AL195/AL139,AK203)","v":0},{"$f":"IF(AM3,AM195/AM139,AL203)","v":0},{"$f":"IF(AN3,AN195/AN139,AM203)","v":0},{"$f":"IF(AO3,AO195/AO139,AN203)","v":0},{"$f":"IF(AP3,AP195/AP139,AO203)","v":0},{"$f":"IF(AQ3,AQ195/AQ139,AP203)","v":0},{"$f":"IF(AR3,AR195/AR139,AQ203)","v":0},{"$f":"IF(AS3,AS195/AS139,AR203)","v":0},{"$f":"IF(AT3,AT195/AT139,AS203)","v":0},{"$f":"IF(AU3,AU195/AU139,AT203)","v":0},{"$f":"IF(AV3,AV195/AV139,AU203)","v":0},{"$f":"IF(AW3,AW195/AW139,AV203)","v":0},{"$f":"IF(AX3,AX195/AX139,AW203)","v":0},{"$f":"IF(AY3,AY195/AY139,AX203)","v":0},{"$f":"IF(AZ3,AZ195/AZ139,AY203)","v":0},{"$f":"IF(BA3,BA195/BA139,AZ203)","v":0},{"$f":"IF(BB3,BB195/BB139,BA203)","v":0},{"$f":"IF(BC3,BC195/BC139,BB203)","v":0},{"$f":"IF(BD3,BD195/BD139,BC203)","v":0},{"$f":"IF(BE3,BE195/BE139,BD203)","v":0},{"$f":"IF(BF3,BF195/BF139,BE203)","v":0},{"$f":"IF(BG3,BG195/BG139,BF203)","v":0},{"$f":"IF(BH3,BH195/BH139,BG203)","v":0},{"$f":"IF(BI3,BI195/BI139,BH203)","v":0},{"$f":"IF(BJ3,BJ195/BJ139,BI203)","v":0},{"$f":"IF(BK3,BK195/BK139,BJ203)","v":0},{"$f":"IF(BL3,BL195/BL139,BK203)","v":0},{"$f":"IF(BM3,BM195/BM139,BL203)","v":0},{"$f":"IF(BN3,BN195/BN139,BM203)","v":0},{"$f":"IF(BO3,BO195/BO139,BN203)","v":0},{"$f":"IF(BP3,BP195/BP139,BO203)","v":0},{"$f":"IF(BQ3,BQ195/BQ139,BP203)","v":0},{"$f":"IF(BR3,BR195/BR139,BQ203)","v":0},{"$f":"IF(BS3,BS195/BS139,BR203)","v":0},{"$f":"IF(BT3,BT195/BT139,BS203)","v":0},{"$f":"IF(BU3,BU195/BU139,BT203)","v":0},{"$f":"IF(BV3,BV195/BV139,BU203)","v":0},{"$f":"IF(BW3,BW195/BW139,BV203)","v":0},{"$f":"IF(BX3,BX195/BX139,BW203)","v":0},{"$f":"IF(BY3,BY195/BY139,BX203)","v":0},{"$f":"IF(BZ3,BZ195/BZ139,BY203)","v":0},{"$f":"IF(CA3,CA195/CA139,BZ203)","v":0},{"$f":"IF(CB3,CB195/CB139,CA203)","v":0},{"$f":"IF(CC3,CC195/CC139,CB203)","v":0},{"$f":"IF(CD3,CD195/CD139,CC203)","v":0},{"$f":"IF(CE3,CE195/CE139,CD203)","v":0},{"$f":"IF(CF3,CF195/CF139,CE203)","v":0},{"$f":"IF(CG3,CG195/CG139,CF203)","v":0},{"$f":"IF(CH3,CH195/CH139,CG203)","v":0},{"$f":"IF(CI3,CI195/CI139,CH203)","v":0},{"$f":"IF(CJ3,CJ195/CJ139,CI203)","v":0},{"$f":"IF(CK3,CK195/CK139,CJ203)","v":0},{"$f":"IF(CL3,CL195/CL139,CK203)","v":0},{"$f":"IF(CM3,CM195/CM139,CL203)","v":0},{"$f":"IF(CN3,CN195/CN139,CM203)","v":0},{"$f":"IF(CO3,CO195/CO139,CN203)","v":0},{"$f":"IF(CP3,CP195/CP139,CO203)","v":0},{"$f":"IF(CQ3,CQ195/CQ139,CP203)","v":0},{"$f":"IF(CR3,CR195/CR139,CQ203)","v":0},{"$f":"IF(CS3,CS195/CS139,CR203)","v":0},{"$f":"IF(CT3,CT195/CT139,CS203)","v":0},{"$f":"IF(CU3,CU195/CU139,CT203)","v":0},{"$f":"IF(CV3,CV195/CV139,CU203)","v":0},{"$f":"IF(CW3,CW195/CW139,CV203)","v":0},{"$f":"IF(CX3,CX195/CX139,CW203)","v":0},{"$f":"IF(CY3,CY195/CY139,CX203)","v":0},{"$f":"IF(CZ3,CZ195/CZ139,CY203)","v":0},{"$f":"IF(DA3,DA195/DA139,CZ203)","v":0},{"$f":"IF(DB3,DB195/DB139,DA203)","v":0},{"$f":"IF(DC3,DC195/DC139,DB203)","v":0},{"$f":"IF(DD3,DD195/DD139,DC203)","v":0},{"$f":"IF(DE3,DE195/DE139,DD203)","v":0},{"$f":"IF(DF3,DF195/DF139,DE203)","v":0},{"$f":"IF(DG3,DG195/DG139,DF203)","v":0},{"$f":"IF(DH3,DH195/DH139,DG203)","v":0},{"$f":"IF(DI3,DI195/DI139,DH203)","v":0},{"$f":"IF(DJ3,DJ195/DJ139,DI203)","v":0},{"$f":"IF(DK3,DK195/DK139,DJ203)","v":0},{"$f":"IF(DL3,DL195/DL139,DK203)","v":0},{"$f":"IF(DM3,DM195/DM139,DL203)","v":0},{"$f":"IF(DN3,DN195/DN139,DM203)","v":0},{"$f":"IF(DO3,DO195/DO139,DN203)","v":0},{"$f":"IF(DP3,DP195/DP139,DO203)","v":0},{"$f":"IF(DQ3,DQ195/DQ139,DP203)","v":0},{"$f":"IF(DR3,DR195/DR139,DQ203)","v":0},{"$f":"IF(DS3,DS195/DS139,DR203)","v":0},{"$f":"IF(DT3,DT195/DT139,DS203)","v":0},{"$f":"IF(DU3,DU195/DU139,DT203)","v":0},{"$f":"IF(DV3,DV195/DV139,DU203)","v":0},{"$f":"IF(DW3,DW195/DW139,DV203)","v":0},{"$f":"IF(DX3,DX195/DX139,DW203)","v":0},{"$f":"IF(DY3,DY195/DY139,DX203)","v":0},{"$f":"IF(DZ3,DZ195/DZ139,DY203)","v":0},{"$f":"IF(EA3,EA195/EA139,DZ203)","v":0},{"$f":"IF(EB3,EB195/EB139,EA203)","v":0},{"$f":"IF(EC3,EC195/EC139,EB203)","v":0},{"$f":"IF(ED3,ED195/ED139,EC203)","v":0},{"$f":"IF(EE3,EE195/EE139,ED203)","v":0},{"$f":"IF(EF3,EF195/EF139,EE203)","v":0},{"$f":"IF(EG3,EG195/EG139,EF203)","v":0},{"$f":"IF(EH3,EH195/EH139,EG203)","v":0},{"$f":"IF(EI3,EI195/EI139,EH203)","v":0},{"$f":"IF(EJ3,EJ195/EJ139,EI203)","v":0},{"$f":"IF(EK3,EK195/EK139,EJ203)","v":0},{"$f":"IF(EL3,EL195/EL139,EK203)","v":0},{"$f":"IF(EM3,EM195/EM139,EL203)","v":0},{"$f":"IF(EN3,EN195/EN139,EM203)","v":0},{"$f":"IF(EO3,EO195/EO139,EN203)","v":0},{"$f":"IF(EP3,EP195/EP139,EO203)","v":0},{"$f":"IF(EQ3,EQ195/EQ139,EP203)","v":0},{"$f":"IF(ER3,ER195/ER139,EQ203)","v":0},{"$f":"IF(ES3,ES195/ES139,ER203)","v":0},{"$f":"IF(ET3,ET195/ET139,ES203)","v":0},{"$f":"IF(EU3,EU195/EU139,ET203)","v":0},{"$f":"IF(EV3,EV195/EV139,EU203)","v":0},{"$f":"IF(EW3,EW195/EW139,EV203)","v":0},{"$f":"IF(EX3,EX195/EX139,EW203)","v":0},{"$f":"IF(EY3,EY195/EY139,EX203)","v":0},{"$f":"IF(EZ3,EZ195/EZ139,EY203)","v":0},{"$f":"IF(FA3,FA195/FA139,EZ203)","v":0},{"$f":"IF(FB3,FB195/FB139,FA203)","v":0},{"$f":"IF(FC3,FC195/FC139,FB203)","v":0},{"$f":"IF(FD3,FD195/FD139,FC203)","v":0},{"$f":"IF(FE3,FE195/FE139,FD203)","v":0},{"$f":"IF(FF3,FF195/FF139,FE203)","v":0},{"$f":"IF(FG3,FG195/FG139,FF203)","v":0},{"$f":"IF(FH3,FH195/FH139,FG203)","v":0},{"$f":"IF(FI3,FI195/FI139,FH203)","v":0},{"$f":"IF(FJ3,FJ195/FJ139,FI203)","v":0},{"$f":"IF(FK3,FK195/FK139,FJ203)","v":0},{"$f":"IF(FL3,FL195/FL139,FK203)","v":0},{"$f":"IF(FM3,FM195/FM139,FL203)","v":0},{"$f":"IF(FN3,FN195/FN139,FM203)","v":0},{"$f":"IF(FO3,FO195/FO139,FN203)","v":0},{"$f":"IF(FP3,FP195/FP139,FO203)","v":0},{"$f":"IF(FQ3,FQ195/FQ139,FP203)","v":0},{"$f":"IF(FR3,FR195/FR139,FQ203)","v":0},{"$f":"IF(FS3,FS195/FS139,FR203)","v":0},{"$f":"IF(FT3,FT195/FT139,FS203)","v":0},{"$f":"IF(FU3,FU195/FU139,FT203)","v":0},{"$f":"IF(FV3,FV195/FV139,FU203)","v":0},{"$f":"IF(FW3,FW195/FW139,FV203)","v":0},{"$f":"IF(FX3,FX195/FX139,FW203)","v":0},{"$f":"IF(FY3,FY195/FY139,FX203)","v":0},{"$f":"IF(FZ3,FZ195/FZ139,FY203)","v":0},{"$f":"IF(GA3,GA195/GA139,FZ203)","v":0},{"$f":"IF(GB3,GB195/GB139,GA203)","v":0},{"$f":"IF(GC3,GC195/GC139,GB203)","v":0},{"$f":"IF(GD3,GD195/GD139,GC203)","v":0},{"$f":"IF(GE3,GE195/GE139,GD203)","v":0},{"$f":"IF(GF3,GF195/GF139,GE203)","v":0},{"$f":"IF(GG3,GG195/GG139,GF203)","v":0},{"$f":"IF(GH3,GH195/GH139,GG203)","v":0},{"$f":"IF(GI3,GI195/GI139,GH203)","v":0},{"$f":"IF(GJ3,GJ195/GJ139,GI203)","v":0},{"$f":"IF(GK3,GK195/GK139,GJ203)","v":0},{"$f":"IF(GL3,GL195/GL139,GK203)","v":0},{"$f":"IF(GM3,GM195/GM139,GL203)","v":0},{"$f":"IF(GN3,GN195/GN139,GM203)","v":0},{"$f":"IF(GO3,GO195/GO139,GN203)","v":0},{"$f":"IF(GP3,GP195/GP139,GO203)","v":0},{"$f":"IF(GQ3,GQ195/GQ139,GP203)","v":0},{"$f":"IF(GR3,GR195/GR139,GQ203)","v":0},{"$f":"IF(GS3,GS195/GS139,GR203)","v":0},{"$f":"IF(GT3,GT195/GT139,GS203)","v":0},{"$f":"IF(GU3,GU195/GU139,GT203)","v":0},{"$f":"IF(GV3,GV195/GV139,GU203)","v":0},{"$f":"IF(GW3,GW195/GW139,GV203)","v":0},{"$f":"IF(GX3,GX195/GX139,GW203)","v":0},{"$f":"IF(GY3,GY195/GY139,GX203)","v":0},{"$f":"IF(GZ3,GZ195/GZ139,GY203)","v":0},{"$f":"IF(HA3,HA195/HA139,GZ203)","v":0},{"$f":"IF(HB3,HB195/HB139,HA203)","v":0},{"$f":"IF(HC3,HC195/HC139,HB203)","v":0},{"$f":"IF(HD3,HD195/HD139,HC203)","v":0},{"$f":"IF(HE3,HE195/HE139,HD203)","v":0},{"$f":"IF(HF3,HF195/HF139,HE203)","v":0},{"$f":"IF(HG3,HG195/HG139,HF203)","v":0},{"$f":"IF(HH3,HH195/HH139,HG203)","v":0},{"$f":"IF(HI3,HI195/HI139,HH203)","v":0},{"$f":"IF(HJ3,HJ195/HJ139,HI203)","v":0},{"$f":"IF(HK3,HK195/HK139,HJ203)","v":0},{"$f":"IF(HL3,HL195/HL139,HK203)","v":0},{"$f":"IF(HM3,HM195/HM139,HL203)","v":0},{"$f":"IF(HN3,HN195/HN139,HM203)","v":0},{"$f":"IF(HO3,HO195/HO139,HN203)","v":0},{"$f":"IF(HP3,HP195/HP139,HO203)","v":0},{"$f":"IF(HQ3,HQ195/HQ139,HP203)","v":0},{"$f":"IF(HR3,HR195/HR139,HQ203)","v":0},{"$f":"IF(HS3,HS195/HS139,HR203)","v":0},{"$f":"IF(HT3,HT195/HT139,HS203)","v":0},{"$f":"IF(HU3,HU195/HU139,HT203)","v":0},{"$f":"IF(HV3,HV195/HV139,HU203)","v":0},{"$f":"IF(HW3,HW195/HW139,HV203)","v":0},{"$f":"IF(HX3,HX195/HX139,HW203)","v":0},{"$f":"IF(HY3,HY195/HY139,HX203)","v":0},{"$f":"IF(HZ3,HZ195/HZ139,HY203)","v":0},{"$f":"IF(IA3,IA195/IA139,HZ203)","v":0},{"$f":"IF(IB3,IB195/IB139,IA203)","v":0},{"$f":"IF(IC3,IC195/IC139,IB203)","v":0},{"$f":"IF(ID3,ID195/ID139,IC203)","v":0},{"$f":"IF(IE3,IE195/IE139,ID203)","v":0},{"$f":"IF(IF3,IF195/IF139,IE203)","v":0},{"$f":"IF(IG3,IG195/IG139,IF203)","v":0},{"$f":"IF(IH3,IH195/IH139,IG203)","v":0},{"$f":"IF(II3,II195/II139,IH203)","v":0},{"$f":"IF(IJ3,IJ195/IJ139,II203)","v":0},{"$f":"IF(IK3,IK195/IK139,IJ203)","v":0},{"$f":"IF(IL3,IL195/IL139,IK203)","v":0},{"$f":"IF(IM3,IM195/IM139,IL203)","v":0},{"$f":"IF(IN3,IN195/IN139,IM203)","v":0},{"$f":"IF(IO3,IO195/IO139,IN203)","v":0},{"$f":"IF(IP3,IP195/IP139,IO203)","v":0},{"$f":"IF(IQ3,IQ195/IQ139,IP203)","v":0},{"$f":"IF(IR3,IR195/IR139,IQ203)","v":0},{"$f":"IF(IS3,IS195/IS139,IR203)","v":0}]
[null,null,null,"Revenues",null,"USD 000's",{"$f":"SUM(I204:IS204)","v":{"$error":"#N/A"}},null,{"$f":"I139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Variable Costs Modelled",null,"USD 000's",{"$f":"SUM(I205:IS205)","v":0}]
[]
[null,null,null,null,"Total SG&A and Other","USD 000's",{"$f":"SUM(I207:IS207)","v":0},null,{"$f":"I205+I201","v":0},{"$f":"J205+J201","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,{"$f":"BV205+BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH205+EH201","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,{"$f":"GT205+GT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures and Deprecation"]
[null,null,"Historic Depreciation",null,null,null,null,null,{"$f":"I18","v":1039999.9375},1050000,981000,952000,693000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG18","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,{"$f":"GS18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant",null,null,null,null,null,{"$f":"I99","v":7620000},7020000,6670000,6640000,9300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG99","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,{"$f":"GS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Plant",null,null,null,null,null,{"$f":"I97","v":12940000},11870000,11280000,11130000,13710000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG97","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,{"$f":"GS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant Projected Opening Balance",null,null,null,null,null,{"$f":"I241","v":0},{"$f":"J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV241","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,{"$f":"EH241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT241","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]
[null,null,"Depreciation as Percent of Net Plant",null,null,null,null,null,null,{"$f":"IF(J3,J210/I211,I214)","v":0},{"$f":"IF(K3,K210/J211,J214)","v":0},{"$f":"IF(L3,L210/K211,K214)","v":0},{"$f":"IF(M3,M210/L211,L214)","v":0},{"$f":"IF(N3,N210/M211,M214)","v":0},{"$f":"IF(O3,O210/N211,N214)","v":0},{"$f":"IF(P3,P210/O211,O214)","v":0},{"$f":"IF(Q3,Q210/P211,P214)","v":0},{"$f":"IF(R3,R210/Q211,Q214)","v":0},{"$f":"IF(S3,S210/R211,R214)","v":0},{"$f":"IF(T3,T210/S211,S214)","v":0},{"$f":"IF(U3,U210/T211,T214)","v":0},{"$f":"IF(V3,V210/U211,U214)","v":0},{"$f":"IF(W3,W210/V211,V214)","v":0},{"$f":"IF(X3,X210/W211,W214)","v":0},{"$f":"IF(Y3,Y210/X211,X214)","v":0},{"$f":"IF(Z3,Z210/Y211,Y214)","v":0},{"$f":"IF(AA3,AA210/Z211,Z214)","v":0},{"$f":"IF(AB3,AB210/AA211,AA214)","v":0},{"$f":"IF(AC3,AC210/AB211,AB214)","v":0},{"$f":"IF(AD3,AD210/AC211,AC214)","v":0},{"$f":"IF(AE3,AE210/AD211,AD214)","v":0},{"$f":"IF(AF3,AF210/AE211,AE214)","v":0},{"$f":"IF(AG3,AG210/AF211,AF214)","v":0},{"$f":"IF(AH3,AH210/AG211,AG214)","v":0},{"$f":"IF(AI3,AI210/AH211,AH214)","v":0},{"$f":"IF(AJ3,AJ210/AI211,AI214)","v":0},{"$f":"IF(AK3,AK210/AJ211,AJ214)","v":0},{"$f":"IF(AL3,AL210/AK211,AK214)","v":0},{"$f":"IF(AM3,AM210/AL211,AL214)","v":0},{"$f":"IF(AN3,AN210/AM211,AM214)","v":0},{"$f":"IF(AO3,AO210/AN211,AN214)","v":0},{"$f":"IF(AP3,AP210/AO211,AO214)","v":0},{"$f":"IF(AQ3,AQ210/AP211,AP214)","v":0},{"$f":"IF(AR3,AR210/AQ211,AQ214)","v":0},{"$f":"IF(AS3,AS210/AR211,AR214)","v":0},{"$f":"IF(AT3,AT210/AS211,AS214)","v":0},{"$f":"IF(AU3,AU210/AT211,AT214)","v":0},{"$f":"IF(AV3,AV210/AU211,AU214)","v":0},{"$f":"IF(AW3,AW210/AV211,AV214)","v":0},{"$f":"IF(AX3,AX210/AW211,AW214)","v":0},{"$f":"IF(AY3,AY210/AX211,AX214)","v":0},{"$f":"IF(AZ3,AZ210/AY211,AY214)","v":0},{"$f":"IF(BA3,BA210/AZ211,AZ214)","v":0},{"$f":"IF(BB3,BB210/BA211,BA214)","v":0},{"$f":"IF(BC3,BC210/BB211,BB214)","v":0},{"$f":"IF(BD3,BD210/BC211,BC214)","v":0},{"$f":"IF(BE3,BE210/BD211,BD214)","v":0},{"$f":"IF(BF3,BF210/BE211,BE214)","v":0},{"$f":"IF(BG3,BG210/BF211,BF214)","v":0},{"$f":"IF(BH3,BH210/BG211,BG214)","v":0},{"$f":"IF(BI3,BI210/BH211,BH214)","v":0},{"$f":"IF(BJ3,BJ210/BI211,BI214)","v":0},{"$f":"IF(BK3,BK210/BJ211,BJ214)","v":0},{"$f":"IF(BL3,BL210/BK211,BK214)","v":0},{"$f":"IF(BM3,BM210/BL211,BL214)","v":0},{"$f":"IF(BN3,BN210/BM211,BM214)","v":0},{"$f":"IF(BO3,BO210/BN211,BN214)","v":0},{"$f":"IF(BP3,BP210/BO211,BO214)","v":0},{"$f":"IF(BQ3,BQ210/BP211,BP214)","v":0},{"$f":"IF(BR3,BR210/BQ211,BQ214)","v":0},{"$f":"IF(BS3,BS210/BR211,BR214)","v":0},{"$f":"IF(BT3,BT210/BS211,BS214)","v":0},{"$f":"IF(BU3,BU210/BT211,BT214)","v":0},{"$f":"IF(BV3,BV210/BU211,BU214)","v":0},{"$f":"IF(BW3,BW210/BV211,BV214)","v":0},{"$f":"IF(BX3,BX210/BW211,BW214)","v":0},{"$f":"IF(BY3,BY210/BX211,BX214)","v":0},{"$f":"IF(BZ3,BZ210/BY211,BY214)","v":0},{"$f":"IF(CA3,CA210/BZ211,BZ214)","v":0},{"$f":"IF(CB3,CB210/CA211,CA214)","v":0},{"$f":"IF(CC3,CC210/CB211,CB214)","v":0},{"$f":"IF(CD3,CD210/CC211,CC214)","v":0},{"$f":"IF(CE3,CE210/CD211,CD214)","v":0},{"$f":"IF(CF3,CF210/CE211,CE214)","v":0},{"$f":"IF(CG3,CG210/CF211,CF214)","v":0},{"$f":"IF(CH3,CH210/CG211,CG214)","v":0},{"$f":"IF(CI3,CI210/CH211,CH214)","v":0},{"$f":"IF(CJ3,CJ210/CI211,CI214)","v":0},{"$f":"IF(CK3,CK210/CJ211,CJ214)","v":0},{"$f":"IF(CL3,CL210/CK211,CK214)","v":0},{"$f":"IF(CM3,CM210/CL211,CL214)","v":0},{"$f":"IF(CN3,CN210/CM211,CM214)","v":0},{"$f":"IF(CO3,CO210/CN211,CN214)","v":0},{"$f":"IF(CP3,CP210/CO211,CO214)","v":0},{"$f":"IF(CQ3,CQ210/CP211,CP214)","v":0},{"$f":"IF(CR3,CR210/CQ211,CQ214)","v":0},{"$f":"IF(CS3,CS210/CR211,CR214)","v":0},{"$f":"IF(CT3,CT210/CS211,CS214)","v":0},{"$f":"IF(CU3,CU210/CT211,CT214)","v":0},{"$f":"IF(CV3,CV210/CU211,CU214)","v":0},{"$f":"IF(CW3,CW210/CV211,CV214)","v":0},{"$f":"IF(CX3,CX210/CW211,CW214)","v":0},{"$f":"IF(CY3,CY210/CX211,CX214)","v":0},{"$f":"IF(CZ3,CZ210/CY211,CY214)","v":0},{"$f":"IF(DA3,DA210/CZ211,CZ214)","v":0},{"$f":"IF(DB3,DB210/DA211,DA214)","v":0},{"$f":"IF(DC3,DC210/DB211,DB214)","v":0},{"$f":"IF(DD3,DD210/DC211,DC214)","v":0},{"$f":"IF(DE3,DE210/DD211,DD214)","v":0},{"$f":"IF(DF3,DF210/DE211,DE214)","v":0},{"$f":"IF(DG3,DG210/DF211,DF214)","v":0},{"$f":"IF(DH3,DH210/DG211,DG214)","v":0},{"$f":"IF(DI3,DI210/DH211,DH214)","v":0},{"$f":"IF(DJ3,DJ210/DI211,DI214)","v":0},{"$f":"IF(DK3,DK210/DJ211,DJ214)","v":0},{"$f":"IF(DL3,DL210/DK211,DK214)","v":0},{"$f":"IF(DM3,DM210/DL211,DL214)","v":0},{"$f":"IF(DN3,DN210/DM211,DM214)","v":0},{"$f":"IF(DO3,DO210/DN211,DN214)","v":0},{"$f":"IF(DP3,DP210/DO211,DO214)","v":0},{"$f":"IF(DQ3,DQ210/DP211,DP214)","v":0},{"$f":"IF(DR3,DR210/DQ211,DQ214)","v":0},{"$f":"IF(DS3,DS210/DR211,DR214)","v":0},{"$f":"IF(DT3,DT210/DS211,DS214)","v":0},{"$f":"IF(DU3,DU210/DT211,DT214)","v":0},{"$f":"IF(DV3,DV210/DU211,DU214)","v":0},{"$f":"IF(DW3,DW210/DV211,DV214)","v":0},{"$f":"IF(DX3,DX210/DW211,DW214)","v":0},{"$f":"IF(DY3,DY210/DX211,DX214)","v":0},{"$f":"IF(DZ3,DZ210/DY211,DY214)","v":0},{"$f":"IF(EA3,EA210/DZ211,DZ214)","v":0},{"$f":"IF(EB3,EB210/EA211,EA214)","v":0},{"$f":"IF(EC3,EC210/EB211,EB214)","v":0},{"$f":"IF(ED3,ED210/EC211,EC214)","v":0},{"$f":"IF(EE3,EE210/ED211,ED214)","v":0},{"$f":"IF(EF3,EF210/EE211,EE214)","v":0},{"$f":"IF(EG3,EG210/EF211,EF214)","v":0},{"$f":"IF(EH3,EH210/EG211,EG214)","v":0},{"$f":"IF(EI3,EI210/EH211,EH214)","v":0},{"$f":"IF(EJ3,EJ210/EI211,EI214)","v":0},{"$f":"IF(EK3,EK210/EJ211,EJ214)","v":0},{"$f":"IF(EL3,EL210/EK211,EK214)","v":0},{"$f":"IF(EM3,EM210/EL211,EL214)","v":0},{"$f":"IF(EN3,EN210/EM211,EM214)","v":0},{"$f":"IF(EO3,EO210/EN211,EN214)","v":0},{"$f":"IF(EP3,EP210/EO211,EO214)","v":0},{"$f":"IF(EQ3,EQ210/EP211,EP214)","v":0},{"$f":"IF(ER3,ER210/EQ211,EQ214)","v":0},{"$f":"IF(ES3,ES210/ER211,ER214)","v":0},{"$f":"IF(ET3,ET210/ES211,ES214)","v":0},{"$f":"IF(EU3,EU210/ET211,ET214)","v":0},{"$f":"IF(EV3,EV210/EU211,EU214)","v":0},{"$f":"IF(EW3,EW210/EV211,EV214)","v":0},{"$f":"IF(EX3,EX210/EW211,EW214)","v":0},{"$f":"IF(EY3,EY210/EX211,EX214)","v":0},{"$f":"IF(EZ3,EZ210/EY211,EY214)","v":0},{"$f":"IF(FA3,FA210/EZ211,EZ214)","v":0},{"$f":"IF(FB3,FB210/FA211,FA214)","v":0},{"$f":"IF(FC3,FC210/FB211,FB214)","v":0},{"$f":"IF(FD3,FD210/FC211,FC214)","v":0},{"$f":"IF(FE3,FE210/FD211,FD214)","v":0},{"$f":"IF(FF3,FF210/FE211,FE214)","v":0},{"$f":"IF(FG3,FG210/FF211,FF214)","v":0},{"$f":"IF(FH3,FH210/FG211,FG214)","v":0},{"$f":"IF(FI3,FI210/FH211,FH214)","v":0},{"$f":"IF(FJ3,FJ210/FI211,FI214)","v":0},{"$f":"IF(FK3,FK210/FJ211,FJ214)","v":0},{"$f":"IF(FL3,FL210/FK211,FK214)","v":0},{"$f":"IF(FM3,FM210/FL211,FL214)","v":0},{"$f":"IF(FN3,FN210/FM211,FM214)","v":0},{"$f":"IF(FO3,FO210/FN211,FN214)","v":0},{"$f":"IF(FP3,FP210/FO211,FO214)","v":0},{"$f":"IF(FQ3,FQ210/FP211,FP214)","v":0},{"$f":"IF(FR3,FR210/FQ211,FQ214)","v":0},{"$f":"IF(FS3,FS210/FR211,FR214)","v":0},{"$f":"IF(FT3,FT210/FS211,FS214)","v":0},{"$f":"IF(FU3,FU210/FT211,FT214)","v":0},{"$f":"IF(FV3,FV210/FU211,FU214)","v":0},{"$f":"IF(FW3,FW210/FV211,FV214)","v":0},{"$f":"IF(FX3,FX210/FW211,FW214)","v":0},{"$f":"IF(FY3,FY210/FX211,FX214)","v":0},{"$f":"IF(FZ3,FZ210/FY211,FY214)","v":0},{"$f":"IF(GA3,GA210/FZ211,FZ214)","v":0},{"$f":"IF(GB3,GB210/GA211,GA214)","v":0},{"$f":"IF(GC3,GC210/GB211,GB214)","v":0},{"$f":"IF(GD3,GD210/GC211,GC214)","v":0},{"$f":"IF(GE3,GE210/GD211,GD214)","v":0},{"$f":"IF(GF3,GF210/GE211,GE214)","v":0},{"$f":"IF(GG3,GG210/GF211,GF214)","v":0},{"$f":"IF(GH3,GH210/GG211,GG214)","v":0},{"$f":"IF(GI3,GI210/GH211,GH214)","v":0},{"$f":"IF(GJ3,GJ210/GI211,GI214)","v":0},{"$f":"IF(GK3,GK210/GJ211,GJ214)","v":0},{"$f":"IF(GL3,GL210/GK211,GK214)","v":0},{"$f":"IF(GM3,GM210/GL211,GL214)","v":0},{"$f":"IF(GN3,GN210/GM211,GM214)","v":0},{"$f":"IF(GO3,GO210/GN211,GN214)","v":0},{"$f":"IF(GP3,GP210/GO211,GO214)","v":0},{"$f":"IF(GQ3,GQ210/GP211,GP214)","v":0},{"$f":"IF(GR3,GR210/GQ211,GQ214)","v":0},{"$f":"IF(GS3,GS210/GR211,GR214)","v":0},{"$f":"IF(GT3,GT210/GS211,GS214)","v":0},{"$f":"IF(GU3,GU210/GT211,GT214)","v":0},{"$f":"IF(GV3,GV210/GU211,GU214)","v":0},{"$f":"IF(GW3,GW210/GV211,GV214)","v":0},{"$f":"IF(GX3,GX210/GW211,GW214)","v":0},{"$f":"IF(GY3,GY210/GX211,GX214)","v":0},{"$f":"IF(GZ3,GZ210/GY211,GY214)","v":0},{"$f":"IF(HA3,HA210/GZ211,GZ214)","v":0},{"$f":"IF(HB3,HB210/HA211,HA214)","v":0},{"$f":"IF(HC3,HC210/HB211,HB214)","v":0},{"$f":"IF(HD3,HD210/HC211,HC214)","v":0},{"$f":"IF(HE3,HE210/HD211,HD214)","v":0},{"$f":"IF(HF3,HF210/HE211,HE214)","v":0},{"$f":"IF(HG3,HG210/HF211,HF214)","v":0},{"$f":"IF(HH3,HH210/HG211,HG214)","v":0},{"$f":"IF(HI3,HI210/HH211,HH214)","v":0},{"$f":"IF(HJ3,HJ210/HI211,HI214)","v":0},{"$f":"IF(HK3,HK210/HJ211,HJ214)","v":0},{"$f":"IF(HL3,HL210/HK211,HK214)","v":0},{"$f":"IF(HM3,HM210/HL211,HL214)","v":0},{"$f":"IF(HN3,HN210/HM211,HM214)","v":0},{"$f":"IF(HO3,HO210/HN211,HN214)","v":0},{"$f":"IF(HP3,HP210/HO211,HO214)","v":0},{"$f":"IF(HQ3,HQ210/HP211,HP214)","v":0},{"$f":"IF(HR3,HR210/HQ211,HQ214)","v":0},{"$f":"IF(HS3,HS210/HR211,HR214)","v":0},{"$f":"IF(HT3,HT210/HS211,HS214)","v":0},{"$f":"IF(HU3,HU210/HT211,HT214)","v":0},{"$f":"IF(HV3,HV210/HU211,HU214)","v":0},{"$f":"IF(HW3,HW210/HV211,HV214)","v":0},{"$f":"IF(HX3,HX210/HW211,HW214)","v":0},{"$f":"IF(HY3,HY210/HX211,HX214)","v":0},{"$f":"IF(HZ3,HZ210/HY211,HY214)","v":0},{"$f":"IF(IA3,IA210/HZ211,HZ214)","v":0},{"$f":"IF(IB3,IB210/IA211,IA214)","v":0},{"$f":"IF(IC3,IC210/IB211,IB214)","v":0},{"$f":"IF(ID3,ID210/IC211,IC214)","v":0},{"$f":"IF(IE3,IE210/ID211,ID214)","v":0},{"$f":"IF(IF3,IF210/IE211,IE214)","v":0},{"$f":"IF(IG3,IG210/IF211,IF214)","v":0},{"$f":"IF(IH3,IH210/IG211,IG214)","v":0},{"$f":"IF(II3,II210/IH211,IH214)","v":0},{"$f":"IF(IJ3,IJ210/II211,II214)","v":0},{"$f":"IF(IK3,IK210/IJ211,IJ214)","v":0},{"$f":"IF(IL3,IL210/IK211,IK214)","v":0},{"$f":"IF(IM3,IM210/IL211,IL214)","v":0},{"$f":"IF(IN3,IN210/IM211,IM214)","v":0},{"$f":"IF(IO3,IO210/IN211,IN214)","v":0},{"$f":"IF(IP3,IP210/IO211,IO214)","v":0},{"$f":"IF(IQ3,IQ210/IP211,IP214)","v":0},{"$f":"IF(IR3,IR210/IQ211,IQ214)","v":0},{"$f":"IF(IS3,IS210/IR211,IR214)","v":0}]
[null,null,"Depreciation as Percent of Gross Plant",null,null,null,5.5E-2,null,null,{"$f":"IF(J3,J210/I212,$G$215)","v":5.5E-2},{"$f":"IF(K3,K210/J212,$G$215)","v":5.5E-2},{"$f":"IF(L3,L210/K212,$G$215)","v":5.5E-2},{"$f":"IF(M3,M210/L212,$G$215)","v":5.5E-2},{"$f":"IF(N3,N210/M212,$G$215)","v":5.5E-2},{"$f":"IF(O3,O210/N212,$G$215)","v":5.5E-2},{"$f":"IF(P3,P210/O212,$G$215)","v":5.5E-2},{"$f":"IF(Q3,Q210/P212,$G$215)","v":5.5E-2},{"$f":"IF(R3,R210/Q212,$G$215)","v":5.5E-2},{"$f":"IF(S3,S210/R212,$G$215)","v":5.5E-2},{"$f":"IF(T3,T210/S212,$G$215)","v":5.5E-2},{"$f":"IF(U3,U210/T212,$G$215)","v":5.5E-2},{"$f":"IF(V3,V210/U212,$G$215)","v":5.5E-2},{"$f":"IF(W3,W210/V212,$G$215)","v":5.5E-2},{"$f":"IF(X3,X210/W212,$G$215)","v":5.5E-2},{"$f":"IF(Y3,Y210/X212,$G$215)","v":5.5E-2},{"$f":"IF(Z3,Z210/Y212,$G$215)","v":5.5E-2},{"$f":"IF(AA3,AA210/Z212,$G$215)","v":5.5E-2},{"$f":"IF(AB3,AB210/AA212,$G$215)","v":5.5E-2},{"$f":"IF(AC3,AC210/AB212,$G$215)","v":5.5E-2},{"$f":"IF(AD3,AD210/AC212,$G$215)","v":5.5E-2},{"$f":"IF(AE3,AE210/AD212,$G$215)","v":5.5E-2},{"$f":"IF(AF3,AF210/AE212,$G$215)","v":5.5E-2},{"$f":"IF(AG3,AG210/AF212,$G$215)","v":5.5E-2},{"$f":"IF(AH3,AH210/AG212,$G$215)","v":5.5E-2},{"$f":"IF(AI3,AI210/AH212,$G$215)","v":5.5E-2},{"$f":"IF(AJ3,AJ210/AI212,$G$215)","v":5.5E-2},{"$f":"IF(AK3,AK210/AJ212,$G$215)","v":5.5E-2},{"$f":"IF(AL3,AL210/AK212,$G$215)","v":5.5E-2},{"$f":"IF(AM3,AM210/AL212,$G$215)","v":5.5E-2},{"$f":"IF(AN3,AN210/AM212,$G$215)","v":5.5E-2},{"$f":"IF(AO3,AO210/AN212,$G$215)","v":5.5E-2},{"$f":"IF(AP3,AP210/AO212,$G$215)","v":5.5E-2},{"$f":"IF(AQ3,AQ210/AP212,$G$215)","v":5.5E-2},{"$f":"IF(AR3,AR210/AQ212,$G$215)","v":5.5E-2},{"$f":"IF(AS3,AS210/AR212,$G$215)","v":5.5E-2},{"$f":"IF(AT3,AT210/AS212,$G$215)","v":5.5E-2},{"$f":"IF(AU3,AU210/AT212,$G$215)","v":5.5E-2},{"$f":"IF(AV3,AV210/AU212,$G$215)","v":5.5E-2},{"$f":"IF(AW3,AW210/AV212,$G$215)","v":5.5E-2},{"$f":"IF(AX3,AX210/AW212,$G$215)","v":5.5E-2},{"$f":"IF(AY3,AY210/AX212,$G$215)","v":5.5E-2},{"$f":"IF(AZ3,AZ210/AY212,$G$215)","v":5.5E-2},{"$f":"IF(BA3,BA210/AZ212,$G$215)","v":5.5E-2},{"$f":"IF(BB3,BB210/BA212,$G$215)","v":5.5E-2},{"$f":"IF(BC3,BC210/BB212,$G$215)","v":5.5E-2},{"$f":"IF(BD3,BD210/BC212,$G$215)","v":5.5E-2},{"$f":"IF(BE3,BE210/BD212,$G$215)","v":5.5E-2},{"$f":"IF(BF3,BF210/BE212,$G$215)","v":5.5E-2},{"$f":"IF(BG3,BG210/BF212,$G$215)","v":5.5E-2},{"$f":"IF(BH3,BH210/BG212,$G$215)","v":5.5E-2},{"$f":"IF(BI3,BI210/BH212,$G$215)","v":5.5E-2},{"$f":"IF(BJ3,BJ210/BI212,$G$215)","v":5.5E-2},{"$f":"IF(BK3,BK210/BJ212,$G$215)","v":5.5E-2},{"$f":"IF(BL3,BL210/BK212,$G$215)","v":5.5E-2},{"$f":"IF(BM3,BM210/BL212,$G$215)","v":5.5E-2},{"$f":"IF(BN3,BN210/BM212,$G$215)","v":5.5E-2},{"$f":"IF(BO3,BO210/BN212,$G$215)","v":5.5E-2},{"$f":"IF(BP3,BP210/BO212,$G$215)","v":5.5E-2},{"$f":"IF(BQ3,BQ210/BP212,$G$215)","v":5.5E-2},{"$f":"IF(BR3,BR210/BQ212,$G$215)","v":5.5E-2},{"$f":"IF(BS3,BS210/BR212,$G$215)","v":5.5E-2},{"$f":"IF(BT3,BT210/BS212,$G$215)","v":5.5E-2},{"$f":"IF(BU3,BU210/BT212,$G$215)","v":5.5E-2},{"$f":"IF(BV3,BV210/BU212,$G$215)","v":5.5E-2},{"$f":"IF(BW3,BW210/BV212,$G$215)","v":5.5E-2},{"$f":"IF(BX3,BX210/BW212,$G$215)","v":5.5E-2},{"$f":"IF(BY3,BY210/BX212,$G$215)","v":5.5E-2},{"$f":"IF(BZ3,BZ210/BY212,$G$215)","v":5.5E-2},{"$f":"IF(CA3,CA210/BZ212,$G$215)","v":5.5E-2},{"$f":"IF(CB3,CB210/CA212,$G$215)","v":5.5E-2},{"$f":"IF(CC3,CC210/CB212,$G$215)","v":5.5E-2},{"$f":"IF(CD3,CD210/CC212,$G$215)","v":5.5E-2},{"$f":"IF(CE3,CE210/CD212,$G$215)","v":5.5E-2},{"$f":"IF(CF3,CF210/CE212,$G$215)","v":5.5E-2},{"$f":"IF(CG3,CG210/CF212,$G$215)","v":5.5E-2},{"$f":"IF(CH3,CH210/CG212,$G$215)","v":5.5E-2},{"$f":"IF(CI3,CI210/CH212,$G$215)","v":5.5E-2},{"$f":"IF(CJ3,CJ210/CI212,$G$215)","v":5.5E-2},{"$f":"IF(CK3,CK210/CJ212,$G$215)","v":5.5E-2},{"$f":"IF(CL3,CL210/CK212,$G$215)","v":5.5E-2},{"$f":"IF(CM3,CM210/CL212,$G$215)","v":5.5E-2},{"$f":"IF(CN3,CN210/CM212,$G$215)","v":5.5E-2},{"$f":"IF(CO3,CO210/CN212,$G$215)","v":5.5E-2},{"$f":"IF(CP3,CP210/CO212,$G$215)","v":5.5E-2},{"$f":"IF(CQ3,CQ210/CP212,$G$215)","v":5.5E-2},{"$f":"IF(CR3,CR210/CQ212,$G$215)","v":5.5E-2},{"$f":"IF(CS3,CS210/CR212,$G$215)","v":5.5E-2},{"$f":"IF(CT3,CT210/CS212,$G$215)","v":5.5E-2},{"$f":"IF(CU3,CU210/CT212,$G$215)","v":5.5E-2},{"$f":"IF(CV3,CV210/CU212,$G$215)","v":5.5E-2},{"$f":"IF(CW3,CW210/CV212,$G$215)","v":5.5E-2},{"$f":"IF(CX3,CX210/CW212,$G$215)","v":5.5E-2},{"$f":"IF(CY3,CY210/CX212,$G$215)","v":5.5E-2},{"$f":"IF(CZ3,CZ210/CY212,$G$215)","v":5.5E-2},{"$f":"IF(DA3,DA210/CZ212,$G$215)","v":5.5E-2},{"$f":"IF(DB3,DB210/DA212,$G$215)","v":5.5E-2},{"$f":"IF(DC3,DC210/DB212,$G$215)","v":5.5E-2},{"$f":"IF(DD3,DD210/DC212,$G$215)","v":5.5E-2},{"$f":"IF(DE3,DE210/DD212,$G$215)","v":5.5E-2},{"$f":"IF(DF3,DF210/DE212,$G$215)","v":5.5E-2},{"$f":"IF(DG3,DG210/DF212,$G$215)","v":5.5E-2},{"$f":"IF(DH3,DH210/DG212,$G$215)","v":5.5E-2},{"$f":"IF(DI3,DI210/DH212,$G$215)","v":5.5E-2},{"$f":"IF(DJ3,DJ210/DI212,$G$215)","v":5.5E-2},{"$f":"IF(DK3,DK210/DJ212,$G$215)","v":5.5E-2},{"$f":"IF(DL3,DL210/DK212,$G$215)","v":5.5E-2},{"$f":"IF(DM3,DM210/DL212,$G$215)","v":5.5E-2},{"$f":"IF(DN3,DN210/DM212,$G$215)","v":5.5E-2},{"$f":"IF(DO3,DO210/DN212,$G$215)","v":5.5E-2},{"$f":"IF(DP3,DP210/DO212,$G$215)","v":5.5E-2},{"$f":"IF(DQ3,DQ210/DP212,$G$215)","v":5.5E-2},{"$f":"IF(DR3,DR210/DQ212,$G$215)","v":5.5E-2},{"$f":"IF(DS3,DS210/DR212,$G$215)","v":5.5E-2},{"$f":"IF(DT3,DT210/DS212,$G$215)","v":5.5E-2},{"$f":"IF(DU3,DU210/DT212,$G$215)","v":5.5E-2},{"$f":"IF(DV3,DV210/DU212,$G$215)","v":5.5E-2},{"$f":"IF(DW3,DW210/DV212,$G$215)","v":5.5E-2},{"$f":"IF(DX3,DX210/DW212,$G$215)","v":5.5E-2},{"$f":"IF(DY3,DY210/DX212,$G$215)","v":5.5E-2},{"$f":"IF(DZ3,DZ210/DY212,$G$215)","v":5.5E-2},{"$f":"IF(EA3,EA210/DZ212,$G$215)","v":5.5E-2},{"$f":"IF(EB3,EB210/EA212,$G$215)","v":5.5E-2},{"$f":"IF(EC3,EC210/EB212,$G$215)","v":5.5E-2},{"$f":"IF(ED3,ED210/EC212,$G$215)","v":5.5E-2},{"$f":"IF(EE3,EE210/ED212,$G$215)","v":5.5E-2},{"$f":"IF(EF3,EF210/EE212,$G$215)","v":5.5E-2},{"$f":"IF(EG3,EG210/EF212,$G$215)","v":5.5E-2},{"$f":"IF(EH3,EH210/EG212,$G$215)","v":5.5E-2},{"$f":"IF(EI3,EI210/EH212,$G$215)","v":5.5E-2},{"$f":"IF(EJ3,EJ210/EI212,$G$215)","v":5.5E-2},{"$f":"IF(EK3,EK210/EJ212,$G$215)","v":5.5E-2},{"$f":"IF(EL3,EL210/EK212,$G$215)","v":5.5E-2},{"$f":"IF(EM3,EM210/EL212,$G$215)","v":5.5E-2},{"$f":"IF(EN3,EN210/EM212,$G$215)","v":5.5E-2},{"$f":"IF(EO3,EO210/EN212,$G$215)","v":5.5E-2},{"$f":"IF(EP3,EP210/EO212,$G$215)","v":5.5E-2},{"$f":"IF(EQ3,EQ210/EP212,$G$215)","v":5.5E-2},{"$f":"IF(ER3,ER210/EQ212,$G$215)","v":5.5E-2},{"$f":"IF(ES3,ES210/ER212,$G$215)","v":5.5E-2},{"$f":"IF(ET3,ET210/ES212,$G$215)","v":5.5E-2},{"$f":"IF(EU3,EU210/ET212,$G$215)","v":5.5E-2},{"$f":"IF(EV3,EV210/EU212,$G$215)","v":5.5E-2},{"$f":"IF(EW3,EW210/EV212,$G$215)","v":5.5E-2},{"$f":"IF(EX3,EX210/EW212,$G$215)","v":5.5E-2},{"$f":"IF(EY3,EY210/EX212,$G$215)","v":5.5E-2},{"$f":"IF(EZ3,EZ210/EY212,$G$215)","v":5.5E-2},{"$f":"IF(FA3,FA210/EZ212,$G$215)","v":5.5E-2},{"$f":"IF(FB3,FB210/FA212,$G$215)","v":5.5E-2},{"$f":"IF(FC3,FC210/FB212,$G$215)","v":5.5E-2},{"$f":"IF(FD3,FD210/FC212,$G$215)","v":5.5E-2},{"$f":"IF(FE3,FE210/FD212,$G$215)","v":5.5E-2},{"$f":"IF(FF3,FF210/FE212,$G$215)","v":5.5E-2},{"$f":"IF(FG3,FG210/FF212,$G$215)","v":5.5E-2},{"$f":"IF(FH3,FH210/FG212,$G$215)","v":5.5E-2},{"$f":"IF(FI3,FI210/FH212,$G$215)","v":5.5E-2},{"$f":"IF(FJ3,FJ210/FI212,$G$215)","v":5.5E-2},{"$f":"IF(FK3,FK210/FJ212,$G$215)","v":5.5E-2},{"$f":"IF(FL3,FL210/FK212,$G$215)","v":5.5E-2},{"$f":"IF(FM3,FM210/FL212,$G$215)","v":5.5E-2},{"$f":"IF(FN3,FN210/FM212,$G$215)","v":5.5E-2},{"$f":"IF(FO3,FO210/FN212,$G$215)","v":5.5E-2},{"$f":"IF(FP3,FP210/FO212,$G$215)","v":5.5E-2},{"$f":"IF(FQ3,FQ210/FP212,$G$215)","v":5.5E-2},{"$f":"IF(FR3,FR210/FQ212,$G$215)","v":5.5E-2},{"$f":"IF(FS3,FS210/FR212,$G$215)","v":5.5E-2},{"$f":"IF(FT3,FT210/FS212,$G$215)","v":5.5E-2},{"$f":"IF(FU3,FU210/FT212,$G$215)","v":5.5E-2},{"$f":"IF(FV3,FV210/FU212,$G$215)","v":5.5E-2},{"$f":"IF(FW3,FW210/FV212,$G$215)","v":5.5E-2},{"$f":"IF(FX3,FX210/FW212,$G$215)","v":5.5E-2},{"$f":"IF(FY3,FY210/FX212,$G$215)","v":5.5E-2},{"$f":"IF(FZ3,FZ210/FY212,$G$215)","v":5.5E-2},{"$f":"IF(GA3,GA210/FZ212,$G$215)","v":5.5E-2},{"$f":"IF(GB3,GB210/GA212,$G$215)","v":5.5E-2},{"$f":"IF(GC3,GC210/GB212,$G$215)","v":5.5E-2},{"$f":"IF(GD3,GD210/GC212,$G$215)","v":5.5E-2},{"$f":"IF(GE3,GE210/GD212,$G$215)","v":5.5E-2},{"$f":"IF(GF3,GF210/GE212,$G$215)","v":5.5E-2},{"$f":"IF(GG3,GG210/GF212,$G$215)","v":5.5E-2},{"$f":"IF(GH3,GH210/GG212,$G$215)","v":5.5E-2},{"$f":"IF(GI3,GI210/GH212,$G$215)","v":5.5E-2},{"$f":"IF(GJ3,GJ210/GI212,$G$215)","v":5.5E-2},{"$f":"IF(GK3,GK210/GJ212,$G$215)","v":5.5E-2},{"$f":"IF(GL3,GL210/GK212,$G$215)","v":5.5E-2},{"$f":"IF(GM3,GM210/GL212,$G$215)","v":5.5E-2},{"$f":"IF(GN3,GN210/GM212,$G$215)","v":5.5E-2},{"$f":"IF(GO3,GO210/GN212,$G$215)","v":5.5E-2},{"$f":"IF(GP3,GP210/GO212,$G$215)","v":5.5E-2},{"$f":"IF(GQ3,GQ210/GP212,$G$215)","v":5.5E-2},{"$f":"IF(GR3,GR210/GQ212,$G$215)","v":5.5E-2},{"$f":"IF(GS3,GS210/GR212,$G$215)","v":5.5E-2},{"$f":"IF(GT3,GT210/GS212,$G$215)","v":5.5E-2},{"$f":"IF(GU3,GU210/GT212,$G$215)","v":5.5E-2},{"$f":"IF(GV3,GV210/GU212,$G$215)","v":5.5E-2},{"$f":"IF(GW3,GW210/GV212,$G$215)","v":5.5E-2},{"$f":"IF(GX3,GX210/GW212,$G$215)","v":5.5E-2},{"$f":"IF(GY3,GY210/GX212,$G$215)","v":5.5E-2},{"$f":"IF(GZ3,GZ210/GY212,$G$215)","v":5.5E-2},{"$f":"IF(HA3,HA210/GZ212,$G$215)","v":5.5E-2},{"$f":"IF(HB3,HB210/HA212,$G$215)","v":5.5E-2},{"$f":"IF(HC3,HC210/HB212,$G$215)","v":5.5E-2},{"$f":"IF(HD3,HD210/HC212,$G$215)","v":5.5E-2},{"$f":"IF(HE3,HE210/HD212,$G$215)","v":5.5E-2},{"$f":"IF(HF3,HF210/HE212,$G$215)","v":5.5E-2},{"$f":"IF(HG3,HG210/HF212,$G$215)","v":5.5E-2},{"$f":"IF(HH3,HH210/HG212,$G$215)","v":5.5E-2},{"$f":"IF(HI3,HI210/HH212,$G$215)","v":5.5E-2},{"$f":"IF(HJ3,HJ210/HI212,$G$215)","v":5.5E-2},{"$f":"IF(HK3,HK210/HJ212,$G$215)","v":5.5E-2},{"$f":"IF(HL3,HL210/HK212,$G$215)","v":5.5E-2},{"$f":"IF(HM3,HM210/HL212,$G$215)","v":5.5E-2},{"$f":"IF(HN3,HN210/HM212,$G$215)","v":5.5E-2},{"$f":"IF(HO3,HO210/HN212,$G$215)","v":5.5E-2},{"$f":"IF(HP3,HP210/HO212,$G$215)","v":5.5E-2},{"$f":"IF(HQ3,HQ210/HP212,$G$215)","v":5.5E-2},{"$f":"IF(HR3,HR210/HQ212,$G$215)","v":5.5E-2},{"$f":"IF(HS3,HS210/HR212,$G$215)","v":5.5E-2},{"$f":"IF(HT3,HT210/HS212,$G$215)","v":5.5E-2},{"$f":"IF(HU3,HU210/HT212,$G$215)","v":5.5E-2},{"$f":"IF(HV3,HV210/HU212,$G$215)","v":5.5E-2},{"$f":"IF(HW3,HW210/HV212,$G$215)","v":5.5E-2},{"$f":"IF(HX3,HX210/HW212,$G$215)","v":5.5E-2},{"$f":"IF(HY3,HY210/HX212,$G$215)","v":5.5E-2},{"$f":"IF(HZ3,HZ210/HY212,$G$215)","v":5.5E-2},{"$f":"IF(IA3,IA210/HZ212,$G$215)","v":5.5E-2},{"$f":"IF(IB3,IB210/IA212,$G$215)","v":5.5E-2},{"$f":"IF(IC3,IC210/IB212,$G$215)","v":5.5E-2},{"$f":"IF(ID3,ID210/IC212,$G$215)","v":5.5E-2},{"$f":"IF(IE3,IE210/ID212,$G$215)","v":5.5E-2},{"$f":"IF(IF3,IF210/IE212,$G$215)","v":5.5E-2},{"$f":"IF(IG3,IG210/IF212,$G$215)","v":5.5E-2},{"$f":"IF(IH3,IH210/IG212,$G$215)","v":5.5E-2},{"$f":"IF(II3,II210/IH212,$G$215)","v":5.5E-2},{"$f":"IF(IJ3,IJ210/II212,$G$215)","v":5.5E-2},{"$f":"IF(IK3,IK210/IJ212,$G$215)","v":5.5E-2},{"$f":"IF(IL3,IL210/IK212,$G$215)","v":5.5E-2},{"$f":"IF(IM3,IM210/IL212,$G$215)","v":5.5E-2},{"$f":"IF(IN3,IN210/IM212,$G$215)","v":5.5E-2},{"$f":"IF(IO3,IO210/IN212,$G$215)","v":5.5E-2},{"$f":"IF(IP3,IP210/IO212,$G$215)","v":5.5E-2},{"$f":"IF(IQ3,IQ210/IP212,$G$215)","v":5.5E-2},{"$f":"IF(IR3,IR210/IQ212,$G$215)","v":5.5E-2},{"$f":"IF(IS3,IS210/IR212,$G$215)","v":5.5E-2}]
[null,null,"Projected Depreciation",null,null,null,{"$f":"SUM(I216:IS216)","v":0},null,{"$f":"IF(I3,I210,I215*I241)*I4/12","v":0},{"$f":"IF(J3,J210,J215*J241)*J4/12","v":0},{"$f":"IF(K3,K210,K215*K241)*K4/12","v":0},{"$f":"IF(L3,L210,L215*L241)*L4/12","v":0},{"$f":"IF(M3,M210,M215*M241)*M4/12","v":0},{"$f":"IF(N3,N210,N215*N241)*N4/12","v":0},{"$f":"IF(O3,O210,O215*O241)*O4/12","v":0},{"$f":"IF(P3,P210,P215*P241)*P4/12","v":0},{"$f":"IF(Q3,Q210,Q215*Q241)*Q4/12","v":0},{"$f":"IF(R3,R210,R215*R241)*R4/12","v":0},{"$f":"IF(S3,S210,S215*S241)*S4/12","v":0},{"$f":"IF(T3,T210,T215*T241)*T4/12","v":0},{"$f":"IF(U3,U210,U215*U241)*U4/12","v":0},{"$f":"IF(V3,V210,V215*V241)*V4/12","v":0},{"$f":"IF(W3,W210,W215*W241)*W4/12","v":0},{"$f":"IF(X3,X210,X215*X241)*X4/12","v":0},{"$f":"IF(Y3,Y210,Y215*Y241)*Y4/12","v":0},{"$f":"IF(Z3,Z210,Z215*Z241)*Z4/12","v":0},{"$f":"IF(AA3,AA210,AA215*AA241)*AA4/12","v":0},{"$f":"IF(AB3,AB210,AB215*AB241)*AB4/12","v":0},{"$f":"IF(AC3,AC210,AC215*AC241)*AC4/12","v":0},{"$f":"IF(AD3,AD210,AD215*AD241)*AD4/12","v":0},{"$f":"IF(AE3,AE210,AE215*AE241)*AE4/12","v":0},{"$f":"IF(AF3,AF210,AF215*AF241)*AF4/12","v":0},{"$f":"IF(AG3,AG210,AG215*AG241)*AG4/12","v":0},{"$f":"IF(AH3,AH210,AH215*AH241)*AH4/12","v":0},{"$f":"IF(AI3,AI210,AI215*AI241)*AI4/12","v":0},{"$f":"IF(AJ3,AJ210,AJ215*AJ241)*AJ4/12","v":0},{"$f":"IF(AK3,AK210,AK215*AK241)*AK4/12","v":0},{"$f":"IF(AL3,AL210,AL215*AL241)*AL4/12","v":0},{"$f":"IF(AM3,AM210,AM215*AM241)*AM4/12","v":0},{"$f":"IF(AN3,AN210,AN215*AN241)*AN4/12","v":0},{"$f":"IF(AO3,AO210,AO215*AO241)*AO4/12","v":0},{"$f":"IF(AP3,AP210,AP215*AP241)*AP4/12","v":0},{"$f":"IF(AQ3,AQ210,AQ215*AQ241)*AQ4/12","v":0},{"$f":"IF(AR3,AR210,AR215*AR241)*AR4/12","v":0},{"$f":"IF(AS3,AS210,AS215*AS241)*AS4/12","v":0},{"$f":"IF(AT3,AT210,AT215*AT241)*AT4/12","v":0},{"$f":"IF(AU3,AU210,AU215*AU241)*AU4/12","v":0},{"$f":"IF(AV3,AV210,AV215*AV241)*AV4/12","v":0},{"$f":"IF(AW3,AW210,AW215*AW241)*AW4/12","v":0},{"$f":"IF(AX3,AX210,AX215*AX241)*AX4/12","v":0},{"$f":"IF(AY3,AY210,AY215*AY241)*AY4/12","v":0},{"$f":"IF(AZ3,AZ210,AZ215*AZ241)*AZ4/12","v":0},{"$f":"IF(BA3,BA210,BA215*BA241)*BA4/12","v":0},{"$f":"IF(BB3,BB210,BB215*BB241)*BB4/12","v":0},{"$f":"IF(BC3,BC210,BC215*BC241)*BC4/12","v":0},{"$f":"IF(BD3,BD210,BD215*BD241)*BD4/12","v":0},{"$f":"IF(BE3,BE210,BE215*BE241)*BE4/12","v":0},{"$f":"IF(BF3,BF210,BF215*BF241)*BF4/12","v":0},{"$f":"IF(BG3,BG210,BG215*BG241)*BG4/12","v":0},{"$f":"IF(BH3,BH210,BH215*BH241)*BH4/12","v":0},{"$f":"IF(BI3,BI210,BI215*BI241)*BI4/12","v":0},{"$f":"IF(BJ3,BJ210,BJ215*BJ241)*BJ4/12","v":0},{"$f":"IF(BK3,BK210,BK215*BK241)*BK4/12","v":0},{"$f":"IF(BL3,BL210,BL215*BL241)*BL4/12","v":0},{"$f":"IF(BM3,BM210,BM215*BM241)*BM4/12","v":0},{"$f":"IF(BN3,BN210,BN215*BN241)*BN4/12","v":0},{"$f":"IF(BO3,BO210,BO215*BO241)*BO4/12","v":0},{"$f":"IF(BP3,BP210,BP215*BP241)*BP4/12","v":0},{"$f":"IF(BQ3,BQ210,BQ215*BQ241)*BQ4/12","v":0},{"$f":"IF(BR3,BR210,BR215*BR241)*BR4/12","v":0},{"$f":"IF(BS3,BS210,BS215*BS241)*BS4/12","v":0},{"$f":"IF(BT3,BT210,BT215*BT241)*BT4/12","v":0},{"$f":"IF(BU3,BU210,BU215*BU241)*BU4/12","v":0},{"$f":"IF(BV3,BV210,BV215*BV241)*BV4/12","v":0},{"$f":"IF(BW3,BW210,BW215*BW241)*BW4/12","v":0},{"$f":"IF(BX3,BX210,BX215*BX241)*BX4/12","v":0},{"$f":"IF(BY3,BY210,BY215*BY241)*BY4/12","v":0},{"$f":"IF(BZ3,BZ210,BZ215*BZ241)*BZ4/12","v":0},{"$f":"IF(CA3,CA210,CA215*CA241)*CA4/12","v":0},{"$f":"IF(CB3,CB210,CB215*CB241)*CB4/12","v":0},{"$f":"IF(CC3,CC210,CC215*CC241)*CC4/12","v":0},{"$f":"IF(CD3,CD210,CD215*CD241)*CD4/12","v":0},{"$f":"IF(CE3,CE210,CE215*CE241)*CE4/12","v":0},{"$f":"IF(CF3,CF210,CF215*CF241)*CF4/12","v":0},{"$f":"IF(CG3,CG210,CG215*CG241)*CG4/12","v":0},{"$f":"IF(CH3,CH210,CH215*CH241)*CH4/12","v":0},{"$f":"IF(CI3,CI210,CI215*CI241)*CI4/12","v":0},{"$f":"IF(CJ3,CJ210,CJ215*CJ241)*CJ4/12","v":0},{"$f":"IF(CK3,CK210,CK215*CK241)*CK4/12","v":0},{"$f":"IF(CL3,CL210,CL215*CL241)*CL4/12","v":0},{"$f":"IF(CM3,CM210,CM215*CM241)*CM4/12","v":0},{"$f":"IF(CN3,CN210,CN215*CN241)*CN4/12","v":0},{"$f":"IF(CO3,CO210,CO215*CO241)*CO4/12","v":0},{"$f":"IF(CP3,CP210,CP215*CP241)*CP4/12","v":0},{"$f":"IF(CQ3,CQ210,CQ215*CQ241)*CQ4/12","v":0},{"$f":"IF(CR3,CR210,CR215*CR241)*CR4/12","v":0},{"$f":"IF(CS3,CS210,CS215*CS241)*CS4/12","v":0},{"$f":"IF(CT3,CT210,CT215*CT241)*CT4/12","v":0},{"$f":"IF(CU3,CU210,CU215*CU241)*CU4/12","v":0},{"$f":"IF(CV3,CV210,CV215*CV241)*CV4/12","v":0},{"$f":"IF(CW3,CW210,CW215*CW241)*CW4/12","v":0},{"$f":"IF(CX3,CX210,CX215*CX241)*CX4/12","v":0},{"$f":"IF(CY3,CY210,CY215*CY241)*CY4/12","v":0},{"$f":"IF(CZ3,CZ210,CZ215*CZ241)*CZ4/12","v":0},{"$f":"IF(DA3,DA210,DA215*DA241)*DA4/12","v":0},{"$f":"IF(DB3,DB210,DB215*DB241)*DB4/12","v":0},{"$f":"IF(DC3,DC210,DC215*DC241)*DC4/12","v":0},{"$f":"IF(DD3,DD210,DD215*DD241)*DD4/12","v":0},{"$f":"IF(DE3,DE210,DE215*DE241)*DE4/12","v":0},{"$f":"IF(DF3,DF210,DF215*DF241)*DF4/12","v":0},{"$f":"IF(DG3,DG210,DG215*DG241)*DG4/12","v":0},{"$f":"IF(DH3,DH210,DH215*DH241)*DH4/12","v":0},{"$f":"IF(DI3,DI210,DI215*DI241)*DI4/12","v":0},{"$f":"IF(DJ3,DJ210,DJ215*DJ241)*DJ4/12","v":0},{"$f":"IF(DK3,DK210,DK215*DK241)*DK4/12","v":0},{"$f":"IF(DL3,DL210,DL215*DL241)*DL4/12","v":0},{"$f":"IF(DM3,DM210,DM215*DM241)*DM4/12","v":0},{"$f":"IF(DN3,DN210,DN215*DN241)*DN4/12","v":0},{"$f":"IF(DO3,DO210,DO215*DO241)*DO4/12","v":0},{"$f":"IF(DP3,DP210,DP215*DP241)*DP4/12","v":0},{"$f":"IF(DQ3,DQ210,DQ215*DQ241)*DQ4/12","v":0},{"$f":"IF(DR3,DR210,DR215*DR241)*DR4/12","v":0},{"$f":"IF(DS3,DS210,DS215*DS241)*DS4/12","v":0},{"$f":"IF(DT3,DT210,DT215*DT241)*DT4/12","v":0},{"$f":"IF(DU3,DU210,DU215*DU241)*DU4/12","v":0},{"$f":"IF(DV3,DV210,DV215*DV241)*DV4/12","v":0},{"$f":"IF(DW3,DW210,DW215*DW241)*DW4/12","v":0},{"$f":"IF(DX3,DX210,DX215*DX241)*DX4/12","v":0},{"$f":"IF(DY3,DY210,DY215*DY241)*DY4/12","v":0},{"$f":"IF(DZ3,DZ210,DZ215*DZ241)*DZ4/12","v":0},{"$f":"IF(EA3,EA210,EA215*EA241)*EA4/12","v":0},{"$f":"IF(EB3,EB210,EB215*EB241)*EB4/12","v":0},{"$f":"IF(EC3,EC210,EC215*EC241)*EC4/12","v":0},{"$f":"IF(ED3,ED210,ED215*ED241)*ED4/12","v":0},{"$f":"IF(EE3,EE210,EE215*EE241)*EE4/12","v":0},{"$f":"IF(EF3,EF210,EF215*EF241)*EF4/12","v":0},{"$f":"IF(EG3,EG210,EG215*EG241)*EG4/12","v":0},{"$f":"IF(EH3,EH210,EH215*EH241)*EH4/12","v":0},{"$f":"IF(EI3,EI210,EI215*EI241)*EI4/12","v":0},{"$f":"IF(EJ3,EJ210,EJ215*EJ241)*EJ4/12","v":0},{"$f":"IF(EK3,EK210,EK215*EK241)*EK4/12","v":0},{"$f":"IF(EL3,EL210,EL215*EL241)*EL4/12","v":0},{"$f":"IF(EM3,EM210,EM215*EM241)*EM4/12","v":0},{"$f":"IF(EN3,EN210,EN215*EN241)*EN4/12","v":0},{"$f":"IF(EO3,EO210,EO215*EO241)*EO4/12","v":0},{"$f":"IF(EP3,EP210,EP215*EP241)*EP4/12","v":0},{"$f":"IF(EQ3,EQ210,EQ215*EQ241)*EQ4/12","v":0},{"$f":"IF(ER3,ER210,ER215*ER241)*ER4/12","v":0},{"$f":"IF(ES3,ES210,ES215*ES241)*ES4/12","v":0},{"$f":"IF(ET3,ET210,ET215*ET241)*ET4/12","v":0},{"$f":"IF(EU3,EU210,EU215*EU241)*EU4/12","v":0},{"$f":"IF(EV3,EV210,EV215*EV241)*EV4/12","v":0},{"$f":"IF(EW3,EW210,EW215*EW241)*EW4/12","v":0},{"$f":"IF(EX3,EX210,EX215*EX241)*EX4/12","v":0},{"$f":"IF(EY3,EY210,EY215*EY241)*EY4/12","v":0},{"$f":"IF(EZ3,EZ210,EZ215*EZ241)*EZ4/12","v":0},{"$f":"IF(FA3,FA210,FA215*FA241)*FA4/12","v":0},{"$f":"IF(FB3,FB210,FB215*FB241)*FB4/12","v":0},{"$f":"IF(FC3,FC210,FC215*FC241)*FC4/12","v":0},{"$f":"IF(FD3,FD210,FD215*FD241)*FD4/12","v":0},{"$f":"IF(FE3,FE210,FE215*FE241)*FE4/12","v":0},{"$f":"IF(FF3,FF210,FF215*FF241)*FF4/12","v":0},{"$f":"IF(FG3,FG210,FG215*FG241)*FG4/12","v":0},{"$f":"IF(FH3,FH210,FH215*FH241)*FH4/12","v":0},{"$f":"IF(FI3,FI210,FI215*FI241)*FI4/12","v":0},{"$f":"IF(FJ3,FJ210,FJ215*FJ241)*FJ4/12","v":0},{"$f":"IF(FK3,FK210,FK215*FK241)*FK4/12","v":0},{"$f":"IF(FL3,FL210,FL215*FL241)*FL4/12","v":0},{"$f":"IF(FM3,FM210,FM215*FM241)*FM4/12","v":0},{"$f":"IF(FN3,FN210,FN215*FN241)*FN4/12","v":0},{"$f":"IF(FO3,FO210,FO215*FO241)*FO4/12","v":0},{"$f":"IF(FP3,FP210,FP215*FP241)*FP4/12","v":0},{"$f":"IF(FQ3,FQ210,FQ215*FQ241)*FQ4/12","v":0},{"$f":"IF(FR3,FR210,FR215*FR241)*FR4/12","v":0},{"$f":"IF(FS3,FS210,FS215*FS241)*FS4/12","v":0},{"$f":"IF(FT3,FT210,FT215*FT241)*FT4/12","v":0},{"$f":"IF(FU3,FU210,FU215*FU241)*FU4/12","v":0},{"$f":"IF(FV3,FV210,FV215*FV241)*FV4/12","v":0},{"$f":"IF(FW3,FW210,FW215*FW241)*FW4/12","v":0},{"$f":"IF(FX3,FX210,FX215*FX241)*FX4/12","v":0},{"$f":"IF(FY3,FY210,FY215*FY241)*FY4/12","v":0},{"$f":"IF(FZ3,FZ210,FZ215*FZ241)*FZ4/12","v":0},{"$f":"IF(GA3,GA210,GA215*GA241)*GA4/12","v":0},{"$f":"IF(GB3,GB210,GB215*GB241)*GB4/12","v":0},{"$f":"IF(GC3,GC210,GC215*GC241)*GC4/12","v":0},{"$f":"IF(GD3,GD210,GD215*GD241)*GD4/12","v":0},{"$f":"IF(GE3,GE210,GE215*GE241)*GE4/12","v":0},{"$f":"IF(GF3,GF210,GF215*GF241)*GF4/12","v":0},{"$f":"IF(GG3,GG210,GG215*GG241)*GG4/12","v":0},{"$f":"IF(GH3,GH210,GH215*GH241)*GH4/12","v":0},{"$f":"IF(GI3,GI210,GI215*GI241)*GI4/12","v":0},{"$f":"IF(GJ3,GJ210,GJ215*GJ241)*GJ4/12","v":0},{"$f":"IF(GK3,GK210,GK215*GK241)*GK4/12","v":0},{"$f":"IF(GL3,GL210,GL215*GL241)*GL4/12","v":0},{"$f":"IF(GM3,GM210,GM215*GM241)*GM4/12","v":0},{"$f":"IF(GN3,GN210,GN215*GN241)*GN4/12","v":0},{"$f":"IF(GO3,GO210,GO215*GO241)*GO4/12","v":0},{"$f":"IF(GP3,GP210,GP215*GP241)*GP4/12","v":0},{"$f":"IF(GQ3,GQ210,GQ215*GQ241)*GQ4/12","v":0},{"$f":"IF(GR3,GR210,GR215*GR241)*GR4/12","v":0},{"$f":"IF(GS3,GS210,GS215*GS241)*GS4/12","v":0},{"$f":"IF(GT3,GT210,GT215*GT241)*GT4/12","v":0},{"$f":"IF(GU3,GU210,GU215*GU241)*GU4/12","v":0},{"$f":"IF(GV3,GV210,GV215*GV241)*GV4/12","v":0},{"$f":"IF(GW3,GW210,GW215*GW241)*GW4/12","v":0},{"$f":"IF(GX3,GX210,GX215*GX241)*GX4/12","v":0},{"$f":"IF(GY3,GY210,GY215*GY241)*GY4/12","v":0},{"$f":"IF(GZ3,GZ210,GZ215*GZ241)*GZ4/12","v":0},{"$f":"IF(HA3,HA210,HA215*HA241)*HA4/12","v":0},{"$f":"IF(HB3,HB210,HB215*HB241)*HB4/12","v":0},{"$f":"IF(HC3,HC210,HC215*HC241)*HC4/12","v":0},{"$f":"IF(HD3,HD210,HD215*HD241)*HD4/12","v":0},{"$f":"IF(HE3,HE210,HE215*HE241)*HE4/12","v":0},{"$f":"IF(HF3,HF210,HF215*HF241)*HF4/12","v":0},{"$f":"IF(HG3,HG210,HG215*HG241)*HG4/12","v":0},{"$f":"IF(HH3,HH210,HH215*HH241)*HH4/12","v":0},{"$f":"IF(HI3,HI210,HI215*HI241)*HI4/12","v":0},{"$f":"IF(HJ3,HJ210,HJ215*HJ241)*HJ4/12","v":0},{"$f":"IF(HK3,HK210,HK215*HK241)*HK4/12","v":0},{"$f":"IF(HL3,HL210,HL215*HL241)*HL4/12","v":0},{"$f":"IF(HM3,HM210,HM215*HM241)*HM4/12","v":0},{"$f":"IF(HN3,HN210,HN215*HN241)*HN4/12","v":0},{"$f":"IF(HO3,HO210,HO215*HO241)*HO4/12","v":0},{"$f":"IF(HP3,HP210,HP215*HP241)*HP4/12","v":0},{"$f":"IF(HQ3,HQ210,HQ215*HQ241)*HQ4/12","v":0},{"$f":"IF(HR3,HR210,HR215*HR241)*HR4/12","v":0},{"$f":"IF(HS3,HS210,HS215*HS241)*HS4/12","v":0},{"$f":"IF(HT3,HT210,HT215*HT241)*HT4/12","v":0},{"$f":"IF(HU3,HU210,HU215*HU241)*HU4/12","v":0},{"$f":"IF(HV3,HV210,HV215*HV241)*HV4/12","v":0},{"$f":"IF(HW3,HW210,HW215*HW241)*HW4/12","v":0},{"$f":"IF(HX3,HX210,HX215*HX241)*HX4/12","v":0},{"$f":"IF(HY3,HY210,HY215*HY241)*HY4/12","v":0},{"$f":"IF(HZ3,HZ210,HZ215*HZ241)*HZ4/12","v":0},{"$f":"IF(IA3,IA210,IA215*IA241)*IA4/12","v":0},{"$f":"IF(IB3,IB210,IB215*IB241)*IB4/12","v":0},{"$f":"IF(IC3,IC210,IC215*IC241)*IC4/12","v":0},{"$f":"IF(ID3,ID210,ID215*ID241)*ID4/12","v":0},{"$f":"IF(IE3,IE210,IE215*IE241)*IE4/12","v":0},{"$f":"IF(IF3,IF210,IF215*IF241)*IF4/12","v":0},{"$f":"IF(IG3,IG210,IG215*IG241)*IG4/12","v":0},{"$f":"IF(IH3,IH210,IH215*IH241)*IH4/12","v":0},{"$f":"IF(II3,II210,II215*II241)*II4/12","v":0},{"$f":"IF(IJ3,IJ210,IJ215*IJ241)*IJ4/12","v":0},{"$f":"IF(IK3,IK210,IK215*IK241)*IK4/12","v":0},{"$f":"IF(IL3,IL210,IL215*IL241)*IL4/12","v":0},{"$f":"IF(IM3,IM210,IM215*IM241)*IM4/12","v":0},{"$f":"IF(IN3,IN210,IN215*IN241)*IN4/12","v":0},{"$f":"IF(IO3,IO210,IO215*IO241)*IO4/12","v":0},{"$f":"IF(IP3,IP210,IP215*IP241)*IP4/12","v":0},{"$f":"IF(IQ3,IQ210,IQ215*IQ241)*IQ4/12","v":0},{"$f":"IF(IR3,IR210,IR215*IR241)*IR4/12","v":0},{"$f":"IF(IS3,IS210,IS215*IS241)*IS4/12","v":0}]
[]
[null,null,"Historic"]
[null,null,null,"Fixed Assets",null,"USD 000's",null,null,{"$f":"-IF(I$3,I57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$3,BU57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$3,EG57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$3,GS57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Assets",null,"USD 000's",null,null,{"$f":"-IF(I$3,I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$3,BU58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$3,EG58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$3,GS58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Acquisitions",null,"USD 000's",null,null,{"$f":"-IF(I$3,I59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$3,BU59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$3,EG59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$3,GS59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sales",null,"USD 000's",null,null,{"$f":"-IF(I$3,I60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$3,BU60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$3,EG60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$3,GS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USD 000's",null,null,{"$f":"SUM(I219:I222)","v":0},{"$f":"SUM(J219:J222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV219:BV222)","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,{"$f":"SUM(EH219:EH222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT219:GT222)","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]
[]
[null,null,null,"Fixed Assets",null,"%",null,null,{"$f":"I219/I$204","v":{"$error":"#N/A"}},{"$f":"J219/J$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV219/BV$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH219/EH$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT219/GT$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Other Assets",null,"%",null,null,{"$f":"I220/I$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Acquisitions",null,"%",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Sales",null,"%",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG222/EG$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Total","%",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BQ223/BQ$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EC223/EC$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IO223/IO$204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Capital Expenditures as Percent of Depreciation",null,"%",null,null,{"$f":"IF(I3,I223/I18)","v":false},{"$f":"IF(J3,J223/J18)","v":false},{"$f":"IF(K3,K223/K18)","v":false},{"$f":"IF(L3,L223/L18)","v":false},{"$f":"IF(M3,M223/M18)","v":false},{"$f":"IF(N3,N223/N18)","v":false},{"$f":"IF(O3,O223/O18)","v":false},{"$f":"IF(P3,P223/P18)","v":false},{"$f":"IF(Q3,Q223/Q18)","v":false},{"$f":"IF(R3,R223/R18)","v":false},{"$f":"IF(S3,S223/S18)","v":false},{"$f":"IF(T3,T223/T18)","v":false},{"$f":"IF(U3,U223/U18)","v":false},{"$f":"IF(V3,V223/V18)","v":false},{"$f":"IF(W3,W223/W18)","v":false},{"$f":"IF(X3,X223/X18)","v":false},{"$f":"IF(Y3,Y223/Y18)","v":false},{"$f":"IF(Z3,Z223/Z18)","v":false},{"$f":"IF(AA3,AA223/AA18)","v":false},{"$f":"IF(AB3,AB223/AB18)","v":false},{"$f":"IF(AC3,AC223/AC18)","v":false},{"$f":"IF(AD3,AD223/AD18)","v":false},{"$f":"IF(AE3,AE223/AE18)","v":false},{"$f":"IF(AF3,AF223/AF18)","v":false},{"$f":"IF(AG3,AG223/AG18)","v":false},{"$f":"IF(AH3,AH223/AH18)","v":false},{"$f":"IF(AI3,AI223/AI18)","v":false},{"$f":"IF(AJ3,AJ223/AJ18)","v":false},{"$f":"IF(AK3,AK223/AK18)","v":false},{"$f":"IF(AL3,AL223/AL18)","v":false},{"$f":"IF(AM3,AM223/AM18)","v":false},{"$f":"IF(AN3,AN223/AN18)","v":false},{"$f":"IF(AO3,AO223/AO18)","v":false},{"$f":"IF(AP3,AP223/AP18)","v":false},{"$f":"IF(AQ3,AQ223/AQ18)","v":false},{"$f":"IF(AR3,AR223/AR18)","v":false},{"$f":"IF(AS3,AS223/AS18)","v":false},{"$f":"IF(AT3,AT223/AT18)","v":false},{"$f":"IF(AU3,AU223/AU18)","v":false},{"$f":"IF(AV3,AV223/AV18)","v":false},{"$f":"IF(AW3,AW223/AW18)","v":false},{"$f":"IF(AX3,AX223/AX18)","v":false},{"$f":"IF(AY3,AY223/AY18)","v":false},{"$f":"IF(AZ3,AZ223/AZ18)","v":false},{"$f":"IF(BA3,BA223/BA18)","v":false},{"$f":"IF(BB3,BB223/BB18)","v":false},{"$f":"IF(BC3,BC223/BC18)","v":false},{"$f":"IF(BD3,BD223/BD18)","v":false},{"$f":"IF(BE3,BE223/BE18)","v":false},{"$f":"IF(BF3,BF223/BF18)","v":false},{"$f":"IF(BG3,BG223/BG18)","v":false},{"$f":"IF(BH3,BH223/BH18)","v":false},{"$f":"IF(BI3,BI223/BI18)","v":false},{"$f":"IF(BJ3,BJ223/BJ18)","v":false},{"$f":"IF(BK3,BK223/BK18)","v":false},{"$f":"IF(BL3,BL223/BL18)","v":false},{"$f":"IF(BM3,BM223/BM18)","v":false},{"$f":"IF(BN3,BN223/BN18)","v":false},{"$f":"IF(BO3,BO223/BO18)","v":false},{"$f":"IF(BP3,BP223/BP18)","v":false},{"$f":"IF(BQ3,BQ223/BQ18)","v":false},{"$f":"IF(BR3,BR223/BR18)","v":false},{"$f":"IF(BS3,BS223/BS18)","v":false},{"$f":"IF(BT3,BT223/BT18)","v":false},{"$f":"IF(BU3,BU223/BU18)","v":false},{"$f":"IF(BV3,BV223/BV18)","v":false},{"$f":"IF(BW3,BW223/BW18)","v":false},{"$f":"IF(BX3,BX223/BX18)","v":false},{"$f":"IF(BY3,BY223/BY18)","v":false},{"$f":"IF(BZ3,BZ223/BZ18)","v":false},{"$f":"IF(CA3,CA223/CA18)","v":false},{"$f":"IF(CB3,CB223/CB18)","v":false},{"$f":"IF(CC3,CC223/CC18)","v":false},{"$f":"IF(CD3,CD223/CD18)","v":false},{"$f":"IF(CE3,CE223/CE18)","v":false},{"$f":"IF(CF3,CF223/CF18)","v":false},{"$f":"IF(CG3,CG223/CG18)","v":false},{"$f":"IF(CH3,CH223/CH18)","v":false},{"$f":"IF(CI3,CI223/CI18)","v":false},{"$f":"IF(CJ3,CJ223/CJ18)","v":false},{"$f":"IF(CK3,CK223/CK18)","v":false},{"$f":"IF(CL3,CL223/CL18)","v":false},{"$f":"IF(CM3,CM223/CM18)","v":false},{"$f":"IF(CN3,CN223/CN18)","v":false},{"$f":"IF(CO3,CO223/CO18)","v":false},{"$f":"IF(CP3,CP223/CP18)","v":false},{"$f":"IF(CQ3,CQ223/CQ18)","v":false},{"$f":"IF(CR3,CR223/CR18)","v":false},{"$f":"IF(CS3,CS223/CS18)","v":false},{"$f":"IF(CT3,CT223/CT18)","v":false},{"$f":"IF(CU3,CU223/CU18)","v":false},{"$f":"IF(CV3,CV223/CV18)","v":false},{"$f":"IF(CW3,CW223/CW18)","v":false},{"$f":"IF(CX3,CX223/CX18)","v":false},{"$f":"IF(CY3,CY223/CY18)","v":false},{"$f":"IF(CZ3,CZ223/CZ18)","v":false},{"$f":"IF(DA3,DA223/DA18)","v":false},{"$f":"IF(DB3,DB223/DB18)","v":false},{"$f":"IF(DC3,DC223/DC18)","v":false},{"$f":"IF(DD3,DD223/DD18)","v":false},{"$f":"IF(DE3,DE223/DE18)","v":false},{"$f":"IF(DF3,DF223/DF18)","v":false},{"$f":"IF(DG3,DG223/DG18)","v":false},{"$f":"IF(DH3,DH223/DH18)","v":false},{"$f":"IF(DI3,DI223/DI18)","v":false},{"$f":"IF(DJ3,DJ223/DJ18)","v":false},{"$f":"IF(DK3,DK223/DK18)","v":false},{"$f":"IF(DL3,DL223/DL18)","v":false},{"$f":"IF(DM3,DM223/DM18)","v":false},{"$f":"IF(DN3,DN223/DN18)","v":false},{"$f":"IF(DO3,DO223/DO18)","v":false},{"$f":"IF(DP3,DP223/DP18)","v":false},{"$f":"IF(DQ3,DQ223/DQ18)","v":false},{"$f":"IF(DR3,DR223/DR18)","v":false},{"$f":"IF(DS3,DS223/DS18)","v":false},{"$f":"IF(DT3,DT223/DT18)","v":false},{"$f":"IF(DU3,DU223/DU18)","v":false},{"$f":"IF(DV3,DV223/DV18)","v":false},{"$f":"IF(DW3,DW223/DW18)","v":false},{"$f":"IF(DX3,DX223/DX18)","v":false},{"$f":"IF(DY3,DY223/DY18)","v":false},{"$f":"IF(DZ3,DZ223/DZ18)","v":false},{"$f":"IF(EA3,EA223/EA18)","v":false},{"$f":"IF(EB3,EB223/EB18)","v":false},{"$f":"IF(EC3,EC223/EC18)","v":false},{"$f":"IF(ED3,ED223/ED18)","v":false},{"$f":"IF(EE3,EE223/EE18)","v":false},{"$f":"IF(EF3,EF223/EF18)","v":false},{"$f":"IF(EG3,EG223/EG18)","v":false},{"$f":"IF(EH3,EH223/EH18)","v":false},{"$f":"IF(EI3,EI223/EI18)","v":false},{"$f":"IF(EJ3,EJ223/EJ18)","v":false},{"$f":"IF(EK3,EK223/EK18)","v":false},{"$f":"IF(EL3,EL223/EL18)","v":false},{"$f":"IF(EM3,EM223/EM18)","v":false},{"$f":"IF(EN3,EN223/EN18)","v":false},{"$f":"IF(EO3,EO223/EO18)","v":false},{"$f":"IF(EP3,EP223/EP18)","v":false},{"$f":"IF(EQ3,EQ223/EQ18)","v":false},{"$f":"IF(ER3,ER223/ER18)","v":false},{"$f":"IF(ES3,ES223/ES18)","v":false},{"$f":"IF(ET3,ET223/ET18)","v":false},{"$f":"IF(EU3,EU223/EU18)","v":false},{"$f":"IF(EV3,EV223/EV18)","v":false},{"$f":"IF(EW3,EW223/EW18)","v":false},{"$f":"IF(EX3,EX223/EX18)","v":false},{"$f":"IF(EY3,EY223/EY18)","v":false},{"$f":"IF(EZ3,EZ223/EZ18)","v":false},{"$f":"IF(FA3,FA223/FA18)","v":false},{"$f":"IF(FB3,FB223/FB18)","v":false},{"$f":"IF(FC3,FC223/FC18)","v":false},{"$f":"IF(FD3,FD223/FD18)","v":false},{"$f":"IF(FE3,FE223/FE18)","v":false},{"$f":"IF(FF3,FF223/FF18)","v":false},{"$f":"IF(FG3,FG223/FG18)","v":false},{"$f":"IF(FH3,FH223/FH18)","v":false},{"$f":"IF(FI3,FI223/FI18)","v":false},{"$f":"IF(FJ3,FJ223/FJ18)","v":false},{"$f":"IF(FK3,FK223/FK18)","v":false},{"$f":"IF(FL3,FL223/FL18)","v":false},{"$f":"IF(FM3,FM223/FM18)","v":false},{"$f":"IF(FN3,FN223/FN18)","v":false},{"$f":"IF(FO3,FO223/FO18)","v":false},{"$f":"IF(FP3,FP223/FP18)","v":false},{"$f":"IF(FQ3,FQ223/FQ18)","v":false},{"$f":"IF(FR3,FR223/FR18)","v":false},{"$f":"IF(FS3,FS223/FS18)","v":false},{"$f":"IF(FT3,FT223/FT18)","v":false},{"$f":"IF(FU3,FU223/FU18)","v":false},{"$f":"IF(FV3,FV223/FV18)","v":false},{"$f":"IF(FW3,FW223/FW18)","v":false},{"$f":"IF(FX3,FX223/FX18)","v":false},{"$f":"IF(FY3,FY223/FY18)","v":false},{"$f":"IF(FZ3,FZ223/FZ18)","v":false},{"$f":"IF(GA3,GA223/GA18)","v":false},{"$f":"IF(GB3,GB223/GB18)","v":false},{"$f":"IF(GC3,GC223/GC18)","v":false},{"$f":"IF(GD3,GD223/GD18)","v":false},{"$f":"IF(GE3,GE223/GE18)","v":false},{"$f":"IF(GF3,GF223/GF18)","v":false},{"$f":"IF(GG3,GG223/GG18)","v":false},{"$f":"IF(GH3,GH223/GH18)","v":false},{"$f":"IF(GI3,GI223/GI18)","v":false},{"$f":"IF(GJ3,GJ223/GJ18)","v":false},{"$f":"IF(GK3,GK223/GK18)","v":false},{"$f":"IF(GL3,GL223/GL18)","v":false},{"$f":"IF(GM3,GM223/GM18)","v":false},{"$f":"IF(GN3,GN223/GN18)","v":false},{"$f":"IF(GO3,GO223/GO18)","v":false},{"$f":"IF(GP3,GP223/GP18)","v":false},{"$f":"IF(GQ3,GQ223/GQ18)","v":false},{"$f":"IF(GR3,GR223/GR18)","v":false},{"$f":"IF(GS3,GS223/GS18)","v":false},{"$f":"IF(GT3,GT223/GT18)","v":false},{"$f":"IF(GU3,GU223/GU18)","v":false},{"$f":"IF(GV3,GV223/GV18)","v":false},{"$f":"IF(GW3,GW223/GW18)","v":false},{"$f":"IF(GX3,GX223/GX18)","v":false},{"$f":"IF(GY3,GY223/GY18)","v":false},{"$f":"IF(GZ3,GZ223/GZ18)","v":false},{"$f":"IF(HA3,HA223/HA18)","v":false},{"$f":"IF(HB3,HB223/HB18)","v":false},{"$f":"IF(HC3,HC223/HC18)","v":false},{"$f":"IF(HD3,HD223/HD18)","v":false},{"$f":"IF(HE3,HE223/HE18)","v":false},{"$f":"IF(HF3,HF223/HF18)","v":false},{"$f":"IF(HG3,HG223/HG18)","v":false},{"$f":"IF(HH3,HH223/HH18)","v":false},{"$f":"IF(HI3,HI223/HI18)","v":false},{"$f":"IF(HJ3,HJ223/HJ18)","v":false},{"$f":"IF(HK3,HK223/HK18)","v":false},{"$f":"IF(HL3,HL223/HL18)","v":false},{"$f":"IF(HM3,HM223/HM18)","v":false},{"$f":"IF(HN3,HN223/HN18)","v":false},{"$f":"IF(HO3,HO223/HO18)","v":false},{"$f":"IF(HP3,HP223/HP18)","v":false},{"$f":"IF(HQ3,HQ223/HQ18)","v":false},{"$f":"IF(HR3,HR223/HR18)","v":false},{"$f":"IF(HS3,HS223/HS18)","v":false},{"$f":"IF(HT3,HT223/HT18)","v":false},{"$f":"IF(HU3,HU223/HU18)","v":false},{"$f":"IF(HV3,HV223/HV18)","v":false},{"$f":"IF(HW3,HW223/HW18)","v":false},{"$f":"IF(HX3,HX223/HX18)","v":false},{"$f":"IF(HY3,HY223/HY18)","v":false},{"$f":"IF(HZ3,HZ223/HZ18)","v":false},{"$f":"IF(IA3,IA223/IA18)","v":false},{"$f":"IF(IB3,IB223/IB18)","v":false},{"$f":"IF(IC3,IC223/IC18)","v":false},{"$f":"IF(ID3,ID223/ID18)","v":false},{"$f":"IF(IE3,IE223/IE18)","v":false},{"$f":"IF(IF3,IF223/IF18)","v":false},{"$f":"IF(IG3,IG223/IG18)","v":false},{"$f":"IF(IH3,IH223/IH18)","v":false},{"$f":"IF(II3,II223/II18)","v":false},{"$f":"IF(IJ3,IJ223/IJ18)","v":false},{"$f":"IF(IK3,IK223/IK18)","v":false},{"$f":"IF(IL3,IL223/IL18)","v":false},{"$f":"IF(IM3,IM223/IM18)","v":false},{"$f":"IF(IN3,IN223/IN18)","v":false},{"$f":"IF(IO3,IO223/IO18)","v":false},{"$f":"IF(IP3,IP223/IP18)","v":false},{"$f":"IF(IQ3,IQ223/IQ18)","v":false},{"$f":"IF(IR3,IR223/IR18)","v":false},{"$f":"IF(IS3,IS223/IS18)","v":false}]
[]
[null,null,null,"Crisis Period",null,null,{"$f":"'Model Parameters'!G9","v":"2020-03-31"},{"$f":"'Model Parameters'!G10","v":"2023-01-31"},{"$f":"AND(I5>=$G$233,I5<$H$233)","v":false},{"$f":"AND(J5>=$G$233,J5<$H$233)","v":false},{"$f":"AND(K5>=$G$233,K5<$H$233)","v":false},{"$f":"AND(L5>=$G$233,L5<$H$233)","v":false},{"$f":"AND(M5>=$G$233,M5<$H$233)","v":false},{"$f":"AND(N5>=$G$233,N5<$H$233)","v":false},{"$f":"AND(O5>=$G$233,O5<$H$233)","v":false},{"$f":"AND(P5>=$G$233,P5<$H$233)","v":false},{"$f":"AND(Q5>=$G$233,Q5<$H$233)","v":false},{"$f":"AND(R5>=$G$233,R5<$H$233)","v":false},{"$f":"AND(S5>=$G$233,S5<$H$233)","v":false},{"$f":"AND(T5>=$G$233,T5<$H$233)","v":false},{"$f":"AND(U5>=$G$233,U5<$H$233)","v":false},{"$f":"AND(V5>=$G$233,V5<$H$233)","v":false},{"$f":"AND(W5>=$G$233,W5<$H$233)","v":false},{"$f":"AND(X5>=$G$233,X5<$H$233)","v":false},{"$f":"AND(Y5>=$G$233,Y5<$H$233)","v":false},{"$f":"AND(Z5>=$G$233,Z5<$H$233)","v":false},{"$f":"AND(AA5>=$G$233,AA5<$H$233)","v":false},{"$f":"AND(AB5>=$G$233,AB5<$H$233)","v":false},{"$f":"AND(AC5>=$G$233,AC5<$H$233)","v":false},{"$f":"AND(AD5>=$G$233,AD5<$H$233)","v":false},{"$f":"AND(AE5>=$G$233,AE5<$H$233)","v":false},{"$f":"AND(AF5>=$G$233,AF5<$H$233)","v":false},{"$f":"AND(AG5>=$G$233,AG5<$H$233)","v":false},{"$f":"AND(AH5>=$G$233,AH5<$H$233)","v":false},{"$f":"AND(AI5>=$G$233,AI5<$H$233)","v":false},{"$f":"AND(AJ5>=$G$233,AJ5<$H$233)","v":false},{"$f":"AND(AK5>=$G$233,AK5<$H$233)","v":false},{"$f":"AND(AL5>=$G$233,AL5<$H$233)","v":false},{"$f":"AND(AM5>=$G$233,AM5<$H$233)","v":false},{"$f":"AND(AN5>=$G$233,AN5<$H$233)","v":false},{"$f":"AND(AO5>=$G$233,AO5<$H$233)","v":false},{"$f":"AND(AP5>=$G$233,AP5<$H$233)","v":false},{"$f":"AND(AQ5>=$G$233,AQ5<$H$233)","v":false},{"$f":"AND(AR5>=$G$233,AR5<$H$233)","v":false},{"$f":"AND(AS5>=$G$233,AS5<$H$233)","v":false},{"$f":"AND(AT5>=$G$233,AT5<$H$233)","v":false},{"$f":"AND(AU5>=$G$233,AU5<$H$233)","v":false},{"$f":"AND(AV5>=$G$233,AV5<$H$233)","v":false},{"$f":"AND(AW5>=$G$233,AW5<$H$233)","v":false},{"$f":"AND(AX5>=$G$233,AX5<$H$233)","v":false},{"$f":"AND(AY5>=$G$233,AY5<$H$233)","v":false},{"$f":"AND(AZ5>=$G$233,AZ5<$H$233)","v":false},{"$f":"AND(BA5>=$G$233,BA5<$H$233)","v":false},{"$f":"AND(BB5>=$G$233,BB5<$H$233)","v":false},{"$f":"AND(BC5>=$G$233,BC5<$H$233)","v":false},{"$f":"AND(BD5>=$G$233,BD5<$H$233)","v":false},{"$f":"AND(BE5>=$G$233,BE5<$H$233)","v":false},{"$f":"AND(BF5>=$G$233,BF5<$H$233)","v":false},{"$f":"AND(BG5>=$G$233,BG5<$H$233)","v":false},{"$f":"AND(BH5>=$G$233,BH5<$H$233)","v":false},{"$f":"AND(BI5>=$G$233,BI5<$H$233)","v":false},{"$f":"AND(BJ5>=$G$233,BJ5<$H$233)","v":false},{"$f":"AND(BK5>=$G$233,BK5<$H$233)","v":false},{"$f":"AND(BL5>=$G$233,BL5<$H$233)","v":false},{"$f":"AND(BM5>=$G$233,BM5<$H$233)","v":false},{"$f":"AND(BN5>=$G$233,BN5<$H$233)","v":false},{"$f":"AND(BO5>=$G$233,BO5<$H$233)","v":false},{"$f":"AND(BP5>=$G$233,BP5<$H$233)","v":false},{"$f":"AND(BQ5>=$G$233,BQ5<$H$233)","v":false},{"$f":"AND(BR5>=$G$233,BR5<$H$233)","v":false},{"$f":"AND(BS5>=$G$233,BS5<$H$233)","v":false},{"$f":"AND(BT5>=$G$233,BT5<$H$233)","v":false},{"$f":"AND(BU5>=$G$233,BU5<$H$233)","v":false},{"$f":"AND(BV5>=$G$233,BV5<$H$233)","v":false},{"$f":"AND(BW5>=$G$233,BW5<$H$233)","v":false},{"$f":"AND(BX5>=$G$233,BX5<$H$233)","v":false},{"$f":"AND(BY5>=$G$233,BY5<$H$233)","v":false},{"$f":"AND(BZ5>=$G$233,BZ5<$H$233)","v":false},{"$f":"AND(CA5>=$G$233,CA5<$H$233)","v":false},{"$f":"AND(CB5>=$G$233,CB5<$H$233)","v":false},{"$f":"AND(CC5>=$G$233,CC5<$H$233)","v":false},{"$f":"AND(CD5>=$G$233,CD5<$H$233)","v":false},{"$f":"AND(CE5>=$G$233,CE5<$H$233)","v":false},{"$f":"AND(CF5>=$G$233,CF5<$H$233)","v":false},{"$f":"AND(CG5>=$G$233,CG5<$H$233)","v":false},{"$f":"AND(CH5>=$G$233,CH5<$H$233)","v":false},{"$f":"AND(CI5>=$G$233,CI5<$H$233)","v":false},{"$f":"AND(CJ5>=$G$233,CJ5<$H$233)","v":false},{"$f":"AND(CK5>=$G$233,CK5<$H$233)","v":false},{"$f":"AND(CL5>=$G$233,CL5<$H$233)","v":false},{"$f":"AND(CM5>=$G$233,CM5<$H$233)","v":false},{"$f":"AND(CN5>=$G$233,CN5<$H$233)","v":false},{"$f":"AND(CO5>=$G$233,CO5<$H$233)","v":false},{"$f":"AND(CP5>=$G$233,CP5<$H$233)","v":false},{"$f":"AND(CQ5>=$G$233,CQ5<$H$233)","v":false},{"$f":"AND(CR5>=$G$233,CR5<$H$233)","v":false},{"$f":"AND(CS5>=$G$233,CS5<$H$233)","v":false},{"$f":"AND(CT5>=$G$233,CT5<$H$233)","v":false},{"$f":"AND(CU5>=$G$233,CU5<$H$233)","v":false},{"$f":"AND(CV5>=$G$233,CV5<$H$233)","v":false},{"$f":"AND(CW5>=$G$233,CW5<$H$233)","v":false},{"$f":"AND(CX5>=$G$233,CX5<$H$233)","v":false},{"$f":"AND(CY5>=$G$233,CY5<$H$233)","v":false},{"$f":"AND(CZ5>=$G$233,CZ5<$H$233)","v":false},{"$f":"AND(DA5>=$G$233,DA5<$H$233)","v":false},{"$f":"AND(DB5>=$G$233,DB5<$H$233)","v":false},{"$f":"AND(DC5>=$G$233,DC5<$H$233)","v":false},{"$f":"AND(DD5>=$G$233,DD5<$H$233)","v":false},{"$f":"AND(DE5>=$G$233,DE5<$H$233)","v":false},{"$f":"AND(DF5>=$G$233,DF5<$H$233)","v":false},{"$f":"AND(DG5>=$G$233,DG5<$H$233)","v":false},{"$f":"AND(DH5>=$G$233,DH5<$H$233)","v":false},{"$f":"AND(DI5>=$G$233,DI5<$H$233)","v":false},{"$f":"AND(DJ5>=$G$233,DJ5<$H$233)","v":false},{"$f":"AND(DK5>=$G$233,DK5<$H$233)","v":false},{"$f":"AND(DL5>=$G$233,DL5<$H$233)","v":false},{"$f":"AND(DM5>=$G$233,DM5<$H$233)","v":false},{"$f":"AND(DN5>=$G$233,DN5<$H$233)","v":false},{"$f":"AND(DO5>=$G$233,DO5<$H$233)","v":false},{"$f":"AND(DP5>=$G$233,DP5<$H$233)","v":false},{"$f":"AND(DQ5>=$G$233,DQ5<$H$233)","v":false},{"$f":"AND(DR5>=$G$233,DR5<$H$233)","v":false},{"$f":"AND(DS5>=$G$233,DS5<$H$233)","v":false},{"$f":"AND(DT5>=$G$233,DT5<$H$233)","v":false},{"$f":"AND(DU5>=$G$233,DU5<$H$233)","v":false},{"$f":"AND(DV5>=$G$233,DV5<$H$233)","v":false},{"$f":"AND(DW5>=$G$233,DW5<$H$233)","v":false},{"$f":"AND(DX5>=$G$233,DX5<$H$233)","v":false},{"$f":"AND(DY5>=$G$233,DY5<$H$233)","v":false},{"$f":"AND(DZ5>=$G$233,DZ5<$H$233)","v":false},{"$f":"AND(EA5>=$G$233,EA5<$H$233)","v":false},{"$f":"AND(EB5>=$G$233,EB5<$H$233)","v":false},{"$f":"AND(EC5>=$G$233,EC5<$H$233)","v":false},{"$f":"AND(ED5>=$G$233,ED5<$H$233)","v":false},{"$f":"AND(EE5>=$G$233,EE5<$H$233)","v":false},{"$f":"AND(EF5>=$G$233,EF5<$H$233)","v":false},{"$f":"AND(EG5>=$G$233,EG5<$H$233)","v":false},{"$f":"AND(EH5>=$G$233,EH5<$H$233)","v":false},{"$f":"AND(EI5>=$G$233,EI5<$H$233)","v":false},{"$f":"AND(EJ5>=$G$233,EJ5<$H$233)","v":false},{"$f":"AND(EK5>=$G$233,EK5<$H$233)","v":false},{"$f":"AND(EL5>=$G$233,EL5<$H$233)","v":false},{"$f":"AND(EM5>=$G$233,EM5<$H$233)","v":false},{"$f":"AND(EN5>=$G$233,EN5<$H$233)","v":false},{"$f":"AND(EO5>=$G$233,EO5<$H$233)","v":false},{"$f":"AND(EP5>=$G$233,EP5<$H$233)","v":false},{"$f":"AND(EQ5>=$G$233,EQ5<$H$233)","v":false},{"$f":"AND(ER5>=$G$233,ER5<$H$233)","v":false},{"$f":"AND(ES5>=$G$233,ES5<$H$233)","v":false},{"$f":"AND(ET5>=$G$233,ET5<$H$233)","v":false},{"$f":"AND(EU5>=$G$233,EU5<$H$233)","v":false},{"$f":"AND(EV5>=$G$233,EV5<$H$233)","v":false},{"$f":"AND(EW5>=$G$233,EW5<$H$233)","v":false},{"$f":"AND(EX5>=$G$233,EX5<$H$233)","v":false},{"$f":"AND(EY5>=$G$233,EY5<$H$233)","v":false},{"$f":"AND(EZ5>=$G$233,EZ5<$H$233)","v":false},{"$f":"AND(FA5>=$G$233,FA5<$H$233)","v":false},{"$f":"AND(FB5>=$G$233,FB5<$H$233)","v":false},{"$f":"AND(FC5>=$G$233,FC5<$H$233)","v":false},{"$f":"AND(FD5>=$G$233,FD5<$H$233)","v":false},{"$f":"AND(FE5>=$G$233,FE5<$H$233)","v":false},{"$f":"AND(FF5>=$G$233,FF5<$H$233)","v":false},{"$f":"AND(FG5>=$G$233,FG5<$H$233)","v":false},{"$f":"AND(FH5>=$G$233,FH5<$H$233)","v":false},{"$f":"AND(FI5>=$G$233,FI5<$H$233)","v":false},{"$f":"AND(FJ5>=$G$233,FJ5<$H$233)","v":false},{"$f":"AND(FK5>=$G$233,FK5<$H$233)","v":false},{"$f":"AND(FL5>=$G$233,FL5<$H$233)","v":false},{"$f":"AND(FM5>=$G$233,FM5<$H$233)","v":false},{"$f":"AND(FN5>=$G$233,FN5<$H$233)","v":false},{"$f":"AND(FO5>=$G$233,FO5<$H$233)","v":false},{"$f":"AND(FP5>=$G$233,FP5<$H$233)","v":false},{"$f":"AND(FQ5>=$G$233,FQ5<$H$233)","v":false},{"$f":"AND(FR5>=$G$233,FR5<$H$233)","v":false},{"$f":"AND(FS5>=$G$233,FS5<$H$233)","v":false},{"$f":"AND(FT5>=$G$233,FT5<$H$233)","v":false},{"$f":"AND(FU5>=$G$233,FU5<$H$233)","v":false},{"$f":"AND(FV5>=$G$233,FV5<$H$233)","v":false},{"$f":"AND(FW5>=$G$233,FW5<$H$233)","v":false},{"$f":"AND(FX5>=$G$233,FX5<$H$233)","v":false},{"$f":"AND(FY5>=$G$233,FY5<$H$233)","v":false},{"$f":"AND(FZ5>=$G$233,FZ5<$H$233)","v":false},{"$f":"AND(GA5>=$G$233,GA5<$H$233)","v":false},{"$f":"AND(GB5>=$G$233,GB5<$H$233)","v":false},{"$f":"AND(GC5>=$G$233,GC5<$H$233)","v":false},{"$f":"AND(GD5>=$G$233,GD5<$H$233)","v":false},{"$f":"AND(GE5>=$G$233,GE5<$H$233)","v":false},{"$f":"AND(GF5>=$G$233,GF5<$H$233)","v":false},{"$f":"AND(GG5>=$G$233,GG5<$H$233)","v":false},{"$f":"AND(GH5>=$G$233,GH5<$H$233)","v":false},{"$f":"AND(GI5>=$G$233,GI5<$H$233)","v":false},{"$f":"AND(GJ5>=$G$233,GJ5<$H$233)","v":false},{"$f":"AND(GK5>=$G$233,GK5<$H$233)","v":false},{"$f":"AND(GL5>=$G$233,GL5<$H$233)","v":false},{"$f":"AND(GM5>=$G$233,GM5<$H$233)","v":false},{"$f":"AND(GN5>=$G$233,GN5<$H$233)","v":false},{"$f":"AND(GO5>=$G$233,GO5<$H$233)","v":false},{"$f":"AND(GP5>=$G$233,GP5<$H$233)","v":false},{"$f":"AND(GQ5>=$G$233,GQ5<$H$233)","v":false},{"$f":"AND(GR5>=$G$233,GR5<$H$233)","v":false},{"$f":"AND(GS5>=$G$233,GS5<$H$233)","v":false},{"$f":"AND(GT5>=$G$233,GT5<$H$233)","v":false},{"$f":"AND(GU5>=$G$233,GU5<$H$233)","v":false},{"$f":"AND(GV5>=$G$233,GV5<$H$233)","v":false},{"$f":"AND(GW5>=$G$233,GW5<$H$233)","v":false},{"$f":"AND(GX5>=$G$233,GX5<$H$233)","v":false},{"$f":"AND(GY5>=$G$233,GY5<$H$233)","v":false},{"$f":"AND(GZ5>=$G$233,GZ5<$H$233)","v":false},{"$f":"AND(HA5>=$G$233,HA5<$H$233)","v":false},{"$f":"AND(HB5>=$G$233,HB5<$H$233)","v":false},{"$f":"AND(HC5>=$G$233,HC5<$H$233)","v":false},{"$f":"AND(HD5>=$G$233,HD5<$H$233)","v":false},{"$f":"AND(HE5>=$G$233,HE5<$H$233)","v":false},{"$f":"AND(HF5>=$G$233,HF5<$H$233)","v":false},{"$f":"AND(HG5>=$G$233,HG5<$H$233)","v":false},{"$f":"AND(HH5>=$G$233,HH5<$H$233)","v":false},{"$f":"AND(HI5>=$G$233,HI5<$H$233)","v":false},{"$f":"AND(HJ5>=$G$233,HJ5<$H$233)","v":false},{"$f":"AND(HK5>=$G$233,HK5<$H$233)","v":false},{"$f":"AND(HL5>=$G$233,HL5<$H$233)","v":false},{"$f":"AND(HM5>=$G$233,HM5<$H$233)","v":false},{"$f":"AND(HN5>=$G$233,HN5<$H$233)","v":false},{"$f":"AND(HO5>=$G$233,HO5<$H$233)","v":false},{"$f":"AND(HP5>=$G$233,HP5<$H$233)","v":false},{"$f":"AND(HQ5>=$G$233,HQ5<$H$233)","v":false},{"$f":"AND(HR5>=$G$233,HR5<$H$233)","v":false},{"$f":"AND(HS5>=$G$233,HS5<$H$233)","v":false},{"$f":"AND(HT5>=$G$233,HT5<$H$233)","v":false},{"$f":"AND(HU5>=$G$233,HU5<$H$233)","v":false},{"$f":"AND(HV5>=$G$233,HV5<$H$233)","v":false},{"$f":"AND(HW5>=$G$233,HW5<$H$233)","v":false},{"$f":"AND(HX5>=$G$233,HX5<$H$233)","v":false},{"$f":"AND(HY5>=$G$233,HY5<$H$233)","v":false},{"$f":"AND(HZ5>=$G$233,HZ5<$H$233)","v":false},{"$f":"AND(IA5>=$G$233,IA5<$H$233)","v":false},{"$f":"AND(IB5>=$G$233,IB5<$H$233)","v":false},{"$f":"AND(IC5>=$G$233,IC5<$H$233)","v":false},{"$f":"AND(ID5>=$G$233,ID5<$H$233)","v":false},{"$f":"AND(IE5>=$G$233,IE5<$H$233)","v":false},{"$f":"AND(IF5>=$G$233,IF5<$H$233)","v":false},{"$f":"AND(IG5>=$G$233,IG5<$H$233)","v":false},{"$f":"AND(IH5>=$G$233,IH5<$H$233)","v":false},{"$f":"AND(II5>=$G$233,II5<$H$233)","v":false},{"$f":"AND(IJ5>=$G$233,IJ5<$H$233)","v":false},{"$f":"AND(IK5>=$G$233,IK5<$H$233)","v":false},{"$f":"AND(IL5>=$G$233,IL5<$H$233)","v":false},{"$f":"AND(IM5>=$G$233,IM5<$H$233)","v":false},{"$f":"AND(IN5>=$G$233,IN5<$H$233)","v":false},{"$f":"AND(IO5>=$G$233,IO5<$H$233)","v":false},{"$f":"AND(IP5>=$G$233,IP5<$H$233)","v":false},{"$f":"AND(IQ5>=$G$233,IQ5<$H$233)","v":false},{"$f":"AND(IR5>=$G$233,IR5<$H$233)","v":false},{"$f":"AND(IS5>=$G$233,IS5<$H$233)","v":false}]
[null,null,null,"Projected Total Capital Expenditures Percent",null,"%",{"$f":"'Model Parameters'!G28","v":0.15},{"$f":"'Model Parameters'!G24","v":1.2},{"$f":"IF(I3,I231,IF(I233,$G$234,$H$234))","v":1.2},{"$f":"IF(J3,J231,IF(J233,$G$234,$H$234))","v":1.2},{"$f":"IF(K3,K231,IF(K233,$G$234,$H$234))","v":1.2},{"$f":"IF(L3,L231,IF(L233,$G$234,$H$234))","v":1.2},{"$f":"IF(M3,M231,IF(M233,$G$234,$H$234))","v":1.2},{"$f":"IF(N3,N231,IF(N233,$G$234,$H$234))","v":1.2},{"$f":"IF(O3,O231,IF(O233,$G$234,$H$234))","v":1.2},{"$f":"IF(P3,P231,IF(P233,$G$234,$H$234))","v":1.2},{"$f":"IF(Q3,Q231,IF(Q233,$G$234,$H$234))","v":1.2},{"$f":"IF(R3,R231,IF(R233,$G$234,$H$234))","v":1.2},{"$f":"IF(S3,S231,IF(S233,$G$234,$H$234))","v":1.2},{"$f":"IF(T3,T231,IF(T233,$G$234,$H$234))","v":1.2},{"$f":"IF(U3,U231,IF(U233,$G$234,$H$234))","v":1.2},{"$f":"IF(V3,V231,IF(V233,$G$234,$H$234))","v":1.2},{"$f":"IF(W3,W231,IF(W233,$G$234,$H$234))","v":1.2},{"$f":"IF(X3,X231,IF(X233,$G$234,$H$234))","v":1.2},{"$f":"IF(Y3,Y231,IF(Y233,$G$234,$H$234))","v":1.2},{"$f":"IF(Z3,Z231,IF(Z233,$G$234,$H$234))","v":1.2},{"$f":"IF(AA3,AA231,IF(AA233,$G$234,$H$234))","v":1.2},{"$f":"IF(AB3,AB231,IF(AB233,$G$234,$H$234))","v":1.2},{"$f":"IF(AC3,AC231,IF(AC233,$G$234,$H$234))","v":1.2},{"$f":"IF(AD3,AD231,IF(AD233,$G$234,$H$234))","v":1.2},{"$f":"IF(AE3,AE231,IF(AE233,$G$234,$H$234))","v":1.2},{"$f":"IF(AF3,AF231,IF(AF233,$G$234,$H$234))","v":1.2},{"$f":"IF(AG3,AG231,IF(AG233,$G$234,$H$234))","v":1.2},{"$f":"IF(AH3,AH231,IF(AH233,$G$234,$H$234))","v":1.2},{"$f":"IF(AI3,AI231,IF(AI233,$G$234,$H$234))","v":1.2},{"$f":"IF(AJ3,AJ231,IF(AJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(AK3,AK231,IF(AK233,$G$234,$H$234))","v":1.2},{"$f":"IF(AL3,AL231,IF(AL233,$G$234,$H$234))","v":1.2},{"$f":"IF(AM3,AM231,IF(AM233,$G$234,$H$234))","v":1.2},{"$f":"IF(AN3,AN231,IF(AN233,$G$234,$H$234))","v":1.2},{"$f":"IF(AO3,AO231,IF(AO233,$G$234,$H$234))","v":1.2},{"$f":"IF(AP3,AP231,IF(AP233,$G$234,$H$234))","v":1.2},{"$f":"IF(AQ3,AQ231,IF(AQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(AR3,AR231,IF(AR233,$G$234,$H$234))","v":1.2},{"$f":"IF(AS3,AS231,IF(AS233,$G$234,$H$234))","v":1.2},{"$f":"IF(AT3,AT231,IF(AT233,$G$234,$H$234))","v":1.2},{"$f":"IF(AU3,AU231,IF(AU233,$G$234,$H$234))","v":1.2},{"$f":"IF(AV3,AV231,IF(AV233,$G$234,$H$234))","v":1.2},{"$f":"IF(AW3,AW231,IF(AW233,$G$234,$H$234))","v":1.2},{"$f":"IF(AX3,AX231,IF(AX233,$G$234,$H$234))","v":1.2},{"$f":"IF(AY3,AY231,IF(AY233,$G$234,$H$234))","v":1.2},{"$f":"IF(AZ3,AZ231,IF(AZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(BA3,BA231,IF(BA233,$G$234,$H$234))","v":1.2},{"$f":"IF(BB3,BB231,IF(BB233,$G$234,$H$234))","v":1.2},{"$f":"IF(BC3,BC231,IF(BC233,$G$234,$H$234))","v":1.2},{"$f":"IF(BD3,BD231,IF(BD233,$G$234,$H$234))","v":1.2},{"$f":"IF(BE3,BE231,IF(BE233,$G$234,$H$234))","v":1.2},{"$f":"IF(BF3,BF231,IF(BF233,$G$234,$H$234))","v":1.2},{"$f":"IF(BG3,BG231,IF(BG233,$G$234,$H$234))","v":1.2},{"$f":"IF(BH3,BH231,IF(BH233,$G$234,$H$234))","v":1.2},{"$f":"IF(BI3,BI231,IF(BI233,$G$234,$H$234))","v":1.2},{"$f":"IF(BJ3,BJ231,IF(BJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(BK3,BK231,IF(BK233,$G$234,$H$234))","v":1.2},{"$f":"IF(BL3,BL231,IF(BL233,$G$234,$H$234))","v":1.2},{"$f":"IF(BM3,BM231,IF(BM233,$G$234,$H$234))","v":1.2},{"$f":"IF(BN3,BN231,IF(BN233,$G$234,$H$234))","v":1.2},{"$f":"IF(BO3,BO231,IF(BO233,$G$234,$H$234))","v":1.2},{"$f":"IF(BP3,BP231,IF(BP233,$G$234,$H$234))","v":1.2},{"$f":"IF(BQ3,BQ231,IF(BQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(BR3,BR231,IF(BR233,$G$234,$H$234))","v":1.2},{"$f":"IF(BS3,BS231,IF(BS233,$G$234,$H$234))","v":1.2},{"$f":"IF(BT3,BT231,IF(BT233,$G$234,$H$234))","v":1.2},{"$f":"IF(BU3,BU231,IF(BU233,$G$234,$H$234))","v":1.2},{"$f":"IF(BV3,BV231,IF(BV233,$G$234,$H$234))","v":1.2},{"$f":"IF(BW3,BW231,IF(BW233,$G$234,$H$234))","v":1.2},{"$f":"IF(BX3,BX231,IF(BX233,$G$234,$H$234))","v":1.2},{"$f":"IF(BY3,BY231,IF(BY233,$G$234,$H$234))","v":1.2},{"$f":"IF(BZ3,BZ231,IF(BZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(CA3,CA231,IF(CA233,$G$234,$H$234))","v":1.2},{"$f":"IF(CB3,CB231,IF(CB233,$G$234,$H$234))","v":1.2},{"$f":"IF(CC3,CC231,IF(CC233,$G$234,$H$234))","v":1.2},{"$f":"IF(CD3,CD231,IF(CD233,$G$234,$H$234))","v":1.2},{"$f":"IF(CE3,CE231,IF(CE233,$G$234,$H$234))","v":1.2},{"$f":"IF(CF3,CF231,IF(CF233,$G$234,$H$234))","v":1.2},{"$f":"IF(CG3,CG231,IF(CG233,$G$234,$H$234))","v":1.2},{"$f":"IF(CH3,CH231,IF(CH233,$G$234,$H$234))","v":1.2},{"$f":"IF(CI3,CI231,IF(CI233,$G$234,$H$234))","v":1.2},{"$f":"IF(CJ3,CJ231,IF(CJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(CK3,CK231,IF(CK233,$G$234,$H$234))","v":1.2},{"$f":"IF(CL3,CL231,IF(CL233,$G$234,$H$234))","v":1.2},{"$f":"IF(CM3,CM231,IF(CM233,$G$234,$H$234))","v":1.2},{"$f":"IF(CN3,CN231,IF(CN233,$G$234,$H$234))","v":1.2},{"$f":"IF(CO3,CO231,IF(CO233,$G$234,$H$234))","v":1.2},{"$f":"IF(CP3,CP231,IF(CP233,$G$234,$H$234))","v":1.2},{"$f":"IF(CQ3,CQ231,IF(CQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(CR3,CR231,IF(CR233,$G$234,$H$234))","v":1.2},{"$f":"IF(CS3,CS231,IF(CS233,$G$234,$H$234))","v":1.2},{"$f":"IF(CT3,CT231,IF(CT233,$G$234,$H$234))","v":1.2},{"$f":"IF(CU3,CU231,IF(CU233,$G$234,$H$234))","v":1.2},{"$f":"IF(CV3,CV231,IF(CV233,$G$234,$H$234))","v":1.2},{"$f":"IF(CW3,CW231,IF(CW233,$G$234,$H$234))","v":1.2},{"$f":"IF(CX3,CX231,IF(CX233,$G$234,$H$234))","v":1.2},{"$f":"IF(CY3,CY231,IF(CY233,$G$234,$H$234))","v":1.2},{"$f":"IF(CZ3,CZ231,IF(CZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(DA3,DA231,IF(DA233,$G$234,$H$234))","v":1.2},{"$f":"IF(DB3,DB231,IF(DB233,$G$234,$H$234))","v":1.2},{"$f":"IF(DC3,DC231,IF(DC233,$G$234,$H$234))","v":1.2},{"$f":"IF(DD3,DD231,IF(DD233,$G$234,$H$234))","v":1.2},{"$f":"IF(DE3,DE231,IF(DE233,$G$234,$H$234))","v":1.2},{"$f":"IF(DF3,DF231,IF(DF233,$G$234,$H$234))","v":1.2},{"$f":"IF(DG3,DG231,IF(DG233,$G$234,$H$234))","v":1.2},{"$f":"IF(DH3,DH231,IF(DH233,$G$234,$H$234))","v":1.2},{"$f":"IF(DI3,DI231,IF(DI233,$G$234,$H$234))","v":1.2},{"$f":"IF(DJ3,DJ231,IF(DJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(DK3,DK231,IF(DK233,$G$234,$H$234))","v":1.2},{"$f":"IF(DL3,DL231,IF(DL233,$G$234,$H$234))","v":1.2},{"$f":"IF(DM3,DM231,IF(DM233,$G$234,$H$234))","v":1.2},{"$f":"IF(DN3,DN231,IF(DN233,$G$234,$H$234))","v":1.2},{"$f":"IF(DO3,DO231,IF(DO233,$G$234,$H$234))","v":1.2},{"$f":"IF(DP3,DP231,IF(DP233,$G$234,$H$234))","v":1.2},{"$f":"IF(DQ3,DQ231,IF(DQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(DR3,DR231,IF(DR233,$G$234,$H$234))","v":1.2},{"$f":"IF(DS3,DS231,IF(DS233,$G$234,$H$234))","v":1.2},{"$f":"IF(DT3,DT231,IF(DT233,$G$234,$H$234))","v":1.2},{"$f":"IF(DU3,DU231,IF(DU233,$G$234,$H$234))","v":1.2},{"$f":"IF(DV3,DV231,IF(DV233,$G$234,$H$234))","v":1.2},{"$f":"IF(DW3,DW231,IF(DW233,$G$234,$H$234))","v":1.2},{"$f":"IF(DX3,DX231,IF(DX233,$G$234,$H$234))","v":1.2},{"$f":"IF(DY3,DY231,IF(DY233,$G$234,$H$234))","v":1.2},{"$f":"IF(DZ3,DZ231,IF(DZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(EA3,EA231,IF(EA233,$G$234,$H$234))","v":1.2},{"$f":"IF(EB3,EB231,IF(EB233,$G$234,$H$234))","v":1.2},{"$f":"IF(EC3,EC231,IF(EC233,$G$234,$H$234))","v":1.2},{"$f":"IF(ED3,ED231,IF(ED233,$G$234,$H$234))","v":1.2},{"$f":"IF(EE3,EE231,IF(EE233,$G$234,$H$234))","v":1.2},{"$f":"IF(EF3,EF231,IF(EF233,$G$234,$H$234))","v":1.2},{"$f":"IF(EG3,EG231,IF(EG233,$G$234,$H$234))","v":1.2},{"$f":"IF(EH3,EH231,IF(EH233,$G$234,$H$234))","v":1.2},{"$f":"IF(EI3,EI231,IF(EI233,$G$234,$H$234))","v":1.2},{"$f":"IF(EJ3,EJ231,IF(EJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(EK3,EK231,IF(EK233,$G$234,$H$234))","v":1.2},{"$f":"IF(EL3,EL231,IF(EL233,$G$234,$H$234))","v":1.2},{"$f":"IF(EM3,EM231,IF(EM233,$G$234,$H$234))","v":1.2},{"$f":"IF(EN3,EN231,IF(EN233,$G$234,$H$234))","v":1.2},{"$f":"IF(EO3,EO231,IF(EO233,$G$234,$H$234))","v":1.2},{"$f":"IF(EP3,EP231,IF(EP233,$G$234,$H$234))","v":1.2},{"$f":"IF(EQ3,EQ231,IF(EQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(ER3,ER231,IF(ER233,$G$234,$H$234))","v":1.2},{"$f":"IF(ES3,ES231,IF(ES233,$G$234,$H$234))","v":1.2},{"$f":"IF(ET3,ET231,IF(ET233,$G$234,$H$234))","v":1.2},{"$f":"IF(EU3,EU231,IF(EU233,$G$234,$H$234))","v":1.2},{"$f":"IF(EV3,EV231,IF(EV233,$G$234,$H$234))","v":1.2},{"$f":"IF(EW3,EW231,IF(EW233,$G$234,$H$234))","v":1.2},{"$f":"IF(EX3,EX231,IF(EX233,$G$234,$H$234))","v":1.2},{"$f":"IF(EY3,EY231,IF(EY233,$G$234,$H$234))","v":1.2},{"$f":"IF(EZ3,EZ231,IF(EZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(FA3,FA231,IF(FA233,$G$234,$H$234))","v":1.2},{"$f":"IF(FB3,FB231,IF(FB233,$G$234,$H$234))","v":1.2},{"$f":"IF(FC3,FC231,IF(FC233,$G$234,$H$234))","v":1.2},{"$f":"IF(FD3,FD231,IF(FD233,$G$234,$H$234))","v":1.2},{"$f":"IF(FE3,FE231,IF(FE233,$G$234,$H$234))","v":1.2},{"$f":"IF(FF3,FF231,IF(FF233,$G$234,$H$234))","v":1.2},{"$f":"IF(FG3,FG231,IF(FG233,$G$234,$H$234))","v":1.2},{"$f":"IF(FH3,FH231,IF(FH233,$G$234,$H$234))","v":1.2},{"$f":"IF(FI3,FI231,IF(FI233,$G$234,$H$234))","v":1.2},{"$f":"IF(FJ3,FJ231,IF(FJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(FK3,FK231,IF(FK233,$G$234,$H$234))","v":1.2},{"$f":"IF(FL3,FL231,IF(FL233,$G$234,$H$234))","v":1.2},{"$f":"IF(FM3,FM231,IF(FM233,$G$234,$H$234))","v":1.2},{"$f":"IF(FN3,FN231,IF(FN233,$G$234,$H$234))","v":1.2},{"$f":"IF(FO3,FO231,IF(FO233,$G$234,$H$234))","v":1.2},{"$f":"IF(FP3,FP231,IF(FP233,$G$234,$H$234))","v":1.2},{"$f":"IF(FQ3,FQ231,IF(FQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(FR3,FR231,IF(FR233,$G$234,$H$234))","v":1.2},{"$f":"IF(FS3,FS231,IF(FS233,$G$234,$H$234))","v":1.2},{"$f":"IF(FT3,FT231,IF(FT233,$G$234,$H$234))","v":1.2},{"$f":"IF(FU3,FU231,IF(FU233,$G$234,$H$234))","v":1.2},{"$f":"IF(FV3,FV231,IF(FV233,$G$234,$H$234))","v":1.2},{"$f":"IF(FW3,FW231,IF(FW233,$G$234,$H$234))","v":1.2},{"$f":"IF(FX3,FX231,IF(FX233,$G$234,$H$234))","v":1.2},{"$f":"IF(FY3,FY231,IF(FY233,$G$234,$H$234))","v":1.2},{"$f":"IF(FZ3,FZ231,IF(FZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(GA3,GA231,IF(GA233,$G$234,$H$234))","v":1.2},{"$f":"IF(GB3,GB231,IF(GB233,$G$234,$H$234))","v":1.2},{"$f":"IF(GC3,GC231,IF(GC233,$G$234,$H$234))","v":1.2},{"$f":"IF(GD3,GD231,IF(GD233,$G$234,$H$234))","v":1.2},{"$f":"IF(GE3,GE231,IF(GE233,$G$234,$H$234))","v":1.2},{"$f":"IF(GF3,GF231,IF(GF233,$G$234,$H$234))","v":1.2},{"$f":"IF(GG3,GG231,IF(GG233,$G$234,$H$234))","v":1.2},{"$f":"IF(GH3,GH231,IF(GH233,$G$234,$H$234))","v":1.2},{"$f":"IF(GI3,GI231,IF(GI233,$G$234,$H$234))","v":1.2},{"$f":"IF(GJ3,GJ231,IF(GJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(GK3,GK231,IF(GK233,$G$234,$H$234))","v":1.2},{"$f":"IF(GL3,GL231,IF(GL233,$G$234,$H$234))","v":1.2},{"$f":"IF(GM3,GM231,IF(GM233,$G$234,$H$234))","v":1.2},{"$f":"IF(GN3,GN231,IF(GN233,$G$234,$H$234))","v":1.2},{"$f":"IF(GO3,GO231,IF(GO233,$G$234,$H$234))","v":1.2},{"$f":"IF(GP3,GP231,IF(GP233,$G$234,$H$234))","v":1.2},{"$f":"IF(GQ3,GQ231,IF(GQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(GR3,GR231,IF(GR233,$G$234,$H$234))","v":1.2},{"$f":"IF(GS3,GS231,IF(GS233,$G$234,$H$234))","v":1.2},{"$f":"IF(GT3,GT231,IF(GT233,$G$234,$H$234))","v":1.2},{"$f":"IF(GU3,GU231,IF(GU233,$G$234,$H$234))","v":1.2},{"$f":"IF(GV3,GV231,IF(GV233,$G$234,$H$234))","v":1.2},{"$f":"IF(GW3,GW231,IF(GW233,$G$234,$H$234))","v":1.2},{"$f":"IF(GX3,GX231,IF(GX233,$G$234,$H$234))","v":1.2},{"$f":"IF(GY3,GY231,IF(GY233,$G$234,$H$234))","v":1.2},{"$f":"IF(GZ3,GZ231,IF(GZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(HA3,HA231,IF(HA233,$G$234,$H$234))","v":1.2},{"$f":"IF(HB3,HB231,IF(HB233,$G$234,$H$234))","v":1.2},{"$f":"IF(HC3,HC231,IF(HC233,$G$234,$H$234))","v":1.2},{"$f":"IF(HD3,HD231,IF(HD233,$G$234,$H$234))","v":1.2},{"$f":"IF(HE3,HE231,IF(HE233,$G$234,$H$234))","v":1.2},{"$f":"IF(HF3,HF231,IF(HF233,$G$234,$H$234))","v":1.2},{"$f":"IF(HG3,HG231,IF(HG233,$G$234,$H$234))","v":1.2},{"$f":"IF(HH3,HH231,IF(HH233,$G$234,$H$234))","v":1.2},{"$f":"IF(HI3,HI231,IF(HI233,$G$234,$H$234))","v":1.2},{"$f":"IF(HJ3,HJ231,IF(HJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(HK3,HK231,IF(HK233,$G$234,$H$234))","v":1.2},{"$f":"IF(HL3,HL231,IF(HL233,$G$234,$H$234))","v":1.2},{"$f":"IF(HM3,HM231,IF(HM233,$G$234,$H$234))","v":1.2},{"$f":"IF(HN3,HN231,IF(HN233,$G$234,$H$234))","v":1.2},{"$f":"IF(HO3,HO231,IF(HO233,$G$234,$H$234))","v":1.2},{"$f":"IF(HP3,HP231,IF(HP233,$G$234,$H$234))","v":1.2},{"$f":"IF(HQ3,HQ231,IF(HQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(HR3,HR231,IF(HR233,$G$234,$H$234))","v":1.2},{"$f":"IF(HS3,HS231,IF(HS233,$G$234,$H$234))","v":1.2},{"$f":"IF(HT3,HT231,IF(HT233,$G$234,$H$234))","v":1.2},{"$f":"IF(HU3,HU231,IF(HU233,$G$234,$H$234))","v":1.2},{"$f":"IF(HV3,HV231,IF(HV233,$G$234,$H$234))","v":1.2},{"$f":"IF(HW3,HW231,IF(HW233,$G$234,$H$234))","v":1.2},{"$f":"IF(HX3,HX231,IF(HX233,$G$234,$H$234))","v":1.2},{"$f":"IF(HY3,HY231,IF(HY233,$G$234,$H$234))","v":1.2},{"$f":"IF(HZ3,HZ231,IF(HZ233,$G$234,$H$234))","v":1.2},{"$f":"IF(IA3,IA231,IF(IA233,$G$234,$H$234))","v":1.2},{"$f":"IF(IB3,IB231,IF(IB233,$G$234,$H$234))","v":1.2},{"$f":"IF(IC3,IC231,IF(IC233,$G$234,$H$234))","v":1.2},{"$f":"IF(ID3,ID231,IF(ID233,$G$234,$H$234))","v":1.2},{"$f":"IF(IE3,IE231,IF(IE233,$G$234,$H$234))","v":1.2},{"$f":"IF(IF3,IF231,IF(IF233,$G$234,$H$234))","v":1.2},{"$f":"IF(IG3,IG231,IF(IG233,$G$234,$H$234))","v":1.2},{"$f":"IF(IH3,IH231,IF(IH233,$G$234,$H$234))","v":1.2},{"$f":"IF(II3,II231,IF(II233,$G$234,$H$234))","v":1.2},{"$f":"IF(IJ3,IJ231,IF(IJ233,$G$234,$H$234))","v":1.2},{"$f":"IF(IK3,IK231,IF(IK233,$G$234,$H$234))","v":1.2},{"$f":"IF(IL3,IL231,IF(IL233,$G$234,$H$234))","v":1.2},{"$f":"IF(IM3,IM231,IF(IM233,$G$234,$H$234))","v":1.2},{"$f":"IF(IN3,IN231,IF(IN233,$G$234,$H$234))","v":1.2},{"$f":"IF(IO3,IO231,IF(IO233,$G$234,$H$234))","v":1.2},{"$f":"IF(IP3,IP231,IF(IP233,$G$234,$H$234))","v":1.2},{"$f":"IF(IQ3,IQ231,IF(IQ233,$G$234,$H$234))","v":1.2},{"$f":"IF(IR3,IR231,IF(IR233,$G$234,$H$234))","v":1.2},{"$f":"IF(IS3,IS231,IF(IS233,$G$234,$H$234))","v":1.2}]
[null,null,null,"Projected Capital Expenditures from Depreciation",null,null,null,null,{"$f":"IF(I3,I223,I243*I234)","v":0},{"$f":"IF(J3,J223,J243*J234)","v":0},{"$f":"IF(K3,K223,K243*K234)","v":0},{"$f":"IF(L3,L223,L243*L234)","v":0},{"$f":"IF(M3,M223,M243*M234)","v":0},{"$f":"IF(N3,N223,N243*N234)","v":0},{"$f":"IF(O3,O223,O243*O234)","v":0},{"$f":"IF(P3,P223,P243*P234)","v":0},{"$f":"IF(Q3,Q223,Q243*Q234)","v":0},{"$f":"IF(R3,R223,R243*R234)","v":0},{"$f":"IF(S3,S223,S243*S234)","v":0},{"$f":"IF(T3,T223,T243*T234)","v":0},{"$f":"IF(U3,U223,U243*U234)","v":0},{"$f":"IF(V3,V223,V243*V234)","v":0},{"$f":"IF(W3,W223,W243*W234)","v":0},{"$f":"IF(X3,X223,X243*X234)","v":0},{"$f":"IF(Y3,Y223,Y243*Y234)","v":0},{"$f":"IF(Z3,Z223,Z243*Z234)","v":0},{"$f":"IF(AA3,AA223,AA243*AA234)","v":0},{"$f":"IF(AB3,AB223,AB243*AB234)","v":0},{"$f":"IF(AC3,AC223,AC243*AC234)","v":0},{"$f":"IF(AD3,AD223,AD243*AD234)","v":0},{"$f":"IF(AE3,AE223,AE243*AE234)","v":0},{"$f":"IF(AF3,AF223,AF243*AF234)","v":0},{"$f":"IF(AG3,AG223,AG243*AG234)","v":0},{"$f":"IF(AH3,AH223,AH243*AH234)","v":0},{"$f":"IF(AI3,AI223,AI243*AI234)","v":0},{"$f":"IF(AJ3,AJ223,AJ243*AJ234)","v":0},{"$f":"IF(AK3,AK223,AK243*AK234)","v":0},{"$f":"IF(AL3,AL223,AL243*AL234)","v":0},{"$f":"IF(AM3,AM223,AM243*AM234)","v":0},{"$f":"IF(AN3,AN223,AN243*AN234)","v":0},{"$f":"IF(AO3,AO223,AO243*AO234)","v":0},{"$f":"IF(AP3,AP223,AP243*AP234)","v":0},{"$f":"IF(AQ3,AQ223,AQ243*AQ234)","v":0},{"$f":"IF(AR3,AR223,AR243*AR234)","v":0},{"$f":"IF(AS3,AS223,AS243*AS234)","v":0},{"$f":"IF(AT3,AT223,AT243*AT234)","v":0},{"$f":"IF(AU3,AU223,AU243*AU234)","v":0},{"$f":"IF(AV3,AV223,AV243*AV234)","v":0},{"$f":"IF(AW3,AW223,AW243*AW234)","v":0},{"$f":"IF(AX3,AX223,AX243*AX234)","v":0},{"$f":"IF(AY3,AY223,AY243*AY234)","v":0},{"$f":"IF(AZ3,AZ223,AZ243*AZ234)","v":0},{"$f":"IF(BA3,BA223,BA243*BA234)","v":0},{"$f":"IF(BB3,BB223,BB243*BB234)","v":0},{"$f":"IF(BC3,BC223,BC243*BC234)","v":0},{"$f":"IF(BD3,BD223,BD243*BD234)","v":0},{"$f":"IF(BE3,BE223,BE243*BE234)","v":0},{"$f":"IF(BF3,BF223,BF243*BF234)","v":0},{"$f":"IF(BG3,BG223,BG243*BG234)","v":0},{"$f":"IF(BH3,BH223,BH243*BH234)","v":0},{"$f":"IF(BI3,BI223,BI243*BI234)","v":0},{"$f":"IF(BJ3,BJ223,BJ243*BJ234)","v":0},{"$f":"IF(BK3,BK223,BK243*BK234)","v":0},{"$f":"IF(BL3,BL223,BL243*BL234)","v":0},{"$f":"IF(BM3,BM223,BM243*BM234)","v":0},{"$f":"IF(BN3,BN223,BN243*BN234)","v":0},{"$f":"IF(BO3,BO223,BO243*BO234)","v":0},{"$f":"IF(BP3,BP223,BP243*BP234)","v":0},{"$f":"IF(BQ3,BQ223,BQ243*BQ234)","v":0},{"$f":"IF(BR3,BR223,BR243*BR234)","v":0},{"$f":"IF(BS3,BS223,BS243*BS234)","v":0},{"$f":"IF(BT3,BT223,BT243*BT234)","v":0},{"$f":"IF(BU3,BU223,BU243*BU234)","v":0},{"$f":"IF(BV3,BV223,BV243*BV234)","v":0},{"$f":"IF(BW3,BW223,BW243*BW234)","v":0},{"$f":"IF(BX3,BX223,BX243*BX234)","v":0},{"$f":"IF(BY3,BY223,BY243*BY234)","v":0},{"$f":"IF(BZ3,BZ223,BZ243*BZ234)","v":0},{"$f":"IF(CA3,CA223,CA243*CA234)","v":0},{"$f":"IF(CB3,CB223,CB243*CB234)","v":0},{"$f":"IF(CC3,CC223,CC243*CC234)","v":0},{"$f":"IF(CD3,CD223,CD243*CD234)","v":0},{"$f":"IF(CE3,CE223,CE243*CE234)","v":0},{"$f":"IF(CF3,CF223,CF243*CF234)","v":0},{"$f":"IF(CG3,CG223,CG243*CG234)","v":0},{"$f":"IF(CH3,CH223,CH243*CH234)","v":0},{"$f":"IF(CI3,CI223,CI243*CI234)","v":0},{"$f":"IF(CJ3,CJ223,CJ243*CJ234)","v":0},{"$f":"IF(CK3,CK223,CK243*CK234)","v":0},{"$f":"IF(CL3,CL223,CL243*CL234)","v":0},{"$f":"IF(CM3,CM223,CM243*CM234)","v":0},{"$f":"IF(CN3,CN223,CN243*CN234)","v":0},{"$f":"IF(CO3,CO223,CO243*CO234)","v":0},{"$f":"IF(CP3,CP223,CP243*CP234)","v":0},{"$f":"IF(CQ3,CQ223,CQ243*CQ234)","v":0},{"$f":"IF(CR3,CR223,CR243*CR234)","v":0},{"$f":"IF(CS3,CS223,CS243*CS234)","v":0},{"$f":"IF(CT3,CT223,CT243*CT234)","v":0},{"$f":"IF(CU3,CU223,CU243*CU234)","v":0},{"$f":"IF(CV3,CV223,CV243*CV234)","v":0},{"$f":"IF(CW3,CW223,CW243*CW234)","v":0},{"$f":"IF(CX3,CX223,CX243*CX234)","v":0},{"$f":"IF(CY3,CY223,CY243*CY234)","v":0},{"$f":"IF(CZ3,CZ223,CZ243*CZ234)","v":0},{"$f":"IF(DA3,DA223,DA243*DA234)","v":0},{"$f":"IF(DB3,DB223,DB243*DB234)","v":0},{"$f":"IF(DC3,DC223,DC243*DC234)","v":0},{"$f":"IF(DD3,DD223,DD243*DD234)","v":0},{"$f":"IF(DE3,DE223,DE243*DE234)","v":0},{"$f":"IF(DF3,DF223,DF243*DF234)","v":0},{"$f":"IF(DG3,DG223,DG243*DG234)","v":0},{"$f":"IF(DH3,DH223,DH243*DH234)","v":0},{"$f":"IF(DI3,DI223,DI243*DI234)","v":0},{"$f":"IF(DJ3,DJ223,DJ243*DJ234)","v":0},{"$f":"IF(DK3,DK223,DK243*DK234)","v":0},{"$f":"IF(DL3,DL223,DL243*DL234)","v":0},{"$f":"IF(DM3,DM223,DM243*DM234)","v":0},{"$f":"IF(DN3,DN223,DN243*DN234)","v":0},{"$f":"IF(DO3,DO223,DO243*DO234)","v":0},{"$f":"IF(DP3,DP223,DP243*DP234)","v":0},{"$f":"IF(DQ3,DQ223,DQ243*DQ234)","v":0},{"$f":"IF(DR3,DR223,DR243*DR234)","v":0},{"$f":"IF(DS3,DS223,DS243*DS234)","v":0},{"$f":"IF(DT3,DT223,DT243*DT234)","v":0},{"$f":"IF(DU3,DU223,DU243*DU234)","v":0},{"$f":"IF(DV3,DV223,DV243*DV234)","v":0},{"$f":"IF(DW3,DW223,DW243*DW234)","v":0},{"$f":"IF(DX3,DX223,DX243*DX234)","v":0},{"$f":"IF(DY3,DY223,DY243*DY234)","v":0},{"$f":"IF(DZ3,DZ223,DZ243*DZ234)","v":0},{"$f":"IF(EA3,EA223,EA243*EA234)","v":0},{"$f":"IF(EB3,EB223,EB243*EB234)","v":0},{"$f":"IF(EC3,EC223,EC243*EC234)","v":0},{"$f":"IF(ED3,ED223,ED243*ED234)","v":0},{"$f":"IF(EE3,EE223,EE243*EE234)","v":0},{"$f":"IF(EF3,EF223,EF243*EF234)","v":0},{"$f":"IF(EG3,EG223,EG243*EG234)","v":0},{"$f":"IF(EH3,EH223,EH243*EH234)","v":0},{"$f":"IF(EI3,EI223,EI243*EI234)","v":0},{"$f":"IF(EJ3,EJ223,EJ243*EJ234)","v":0},{"$f":"IF(EK3,EK223,EK243*EK234)","v":0},{"$f":"IF(EL3,EL223,EL243*EL234)","v":0},{"$f":"IF(EM3,EM223,EM243*EM234)","v":0},{"$f":"IF(EN3,EN223,EN243*EN234)","v":0},{"$f":"IF(EO3,EO223,EO243*EO234)","v":0},{"$f":"IF(EP3,EP223,EP243*EP234)","v":0},{"$f":"IF(EQ3,EQ223,EQ243*EQ234)","v":0},{"$f":"IF(ER3,ER223,ER243*ER234)","v":0},{"$f":"IF(ES3,ES223,ES243*ES234)","v":0},{"$f":"IF(ET3,ET223,ET243*ET234)","v":0},{"$f":"IF(EU3,EU223,EU243*EU234)","v":0},{"$f":"IF(EV3,EV223,EV243*EV234)","v":0},{"$f":"IF(EW3,EW223,EW243*EW234)","v":0},{"$f":"IF(EX3,EX223,EX243*EX234)","v":0},{"$f":"IF(EY3,EY223,EY243*EY234)","v":0},{"$f":"IF(EZ3,EZ223,EZ243*EZ234)","v":0},{"$f":"IF(FA3,FA223,FA243*FA234)","v":0},{"$f":"IF(FB3,FB223,FB243*FB234)","v":0},{"$f":"IF(FC3,FC223,FC243*FC234)","v":0},{"$f":"IF(FD3,FD223,FD243*FD234)","v":0},{"$f":"IF(FE3,FE223,FE243*FE234)","v":0},{"$f":"IF(FF3,FF223,FF243*FF234)","v":0},{"$f":"IF(FG3,FG223,FG243*FG234)","v":0},{"$f":"IF(FH3,FH223,FH243*FH234)","v":0},{"$f":"IF(FI3,FI223,FI243*FI234)","v":0},{"$f":"IF(FJ3,FJ223,FJ243*FJ234)","v":0},{"$f":"IF(FK3,FK223,FK243*FK234)","v":0},{"$f":"IF(FL3,FL223,FL243*FL234)","v":0},{"$f":"IF(FM3,FM223,FM243*FM234)","v":0},{"$f":"IF(FN3,FN223,FN243*FN234)","v":0},{"$f":"IF(FO3,FO223,FO243*FO234)","v":0},{"$f":"IF(FP3,FP223,FP243*FP234)","v":0},{"$f":"IF(FQ3,FQ223,FQ243*FQ234)","v":0},{"$f":"IF(FR3,FR223,FR243*FR234)","v":0},{"$f":"IF(FS3,FS223,FS243*FS234)","v":0},{"$f":"IF(FT3,FT223,FT243*FT234)","v":0},{"$f":"IF(FU3,FU223,FU243*FU234)","v":0},{"$f":"IF(FV3,FV223,FV243*FV234)","v":0},{"$f":"IF(FW3,FW223,FW243*FW234)","v":0},{"$f":"IF(FX3,FX223,FX243*FX234)","v":0},{"$f":"IF(FY3,FY223,FY243*FY234)","v":0},{"$f":"IF(FZ3,FZ223,FZ243*FZ234)","v":0},{"$f":"IF(GA3,GA223,GA243*GA234)","v":0},{"$f":"IF(GB3,GB223,GB243*GB234)","v":0},{"$f":"IF(GC3,GC223,GC243*GC234)","v":0},{"$f":"IF(GD3,GD223,GD243*GD234)","v":0},{"$f":"IF(GE3,GE223,GE243*GE234)","v":0},{"$f":"IF(GF3,GF223,GF243*GF234)","v":0},{"$f":"IF(GG3,GG223,GG243*GG234)","v":0},{"$f":"IF(GH3,GH223,GH243*GH234)","v":0},{"$f":"IF(GI3,GI223,GI243*GI234)","v":0},{"$f":"IF(GJ3,GJ223,GJ243*GJ234)","v":0},{"$f":"IF(GK3,GK223,GK243*GK234)","v":0},{"$f":"IF(GL3,GL223,GL243*GL234)","v":0},{"$f":"IF(GM3,GM223,GM243*GM234)","v":0},{"$f":"IF(GN3,GN223,GN243*GN234)","v":0},{"$f":"IF(GO3,GO223,GO243*GO234)","v":0},{"$f":"IF(GP3,GP223,GP243*GP234)","v":0},{"$f":"IF(GQ3,GQ223,GQ243*GQ234)","v":0},{"$f":"IF(GR3,GR223,GR243*GR234)","v":0},{"$f":"IF(GS3,GS223,GS243*GS234)","v":0},{"$f":"IF(GT3,GT223,GT243*GT234)","v":0},{"$f":"IF(GU3,GU223,GU243*GU234)","v":0},{"$f":"IF(GV3,GV223,GV243*GV234)","v":0},{"$f":"IF(GW3,GW223,GW243*GW234)","v":0},{"$f":"IF(GX3,GX223,GX243*GX234)","v":0},{"$f":"IF(GY3,GY223,GY243*GY234)","v":0},{"$f":"IF(GZ3,GZ223,GZ243*GZ234)","v":0},{"$f":"IF(HA3,HA223,HA243*HA234)","v":0},{"$f":"IF(HB3,HB223,HB243*HB234)","v":0},{"$f":"IF(HC3,HC223,HC243*HC234)","v":0},{"$f":"IF(HD3,HD223,HD243*HD234)","v":0},{"$f":"IF(HE3,HE223,HE243*HE234)","v":0},{"$f":"IF(HF3,HF223,HF243*HF234)","v":0},{"$f":"IF(HG3,HG223,HG243*HG234)","v":0},{"$f":"IF(HH3,HH223,HH243*HH234)","v":0},{"$f":"IF(HI3,HI223,HI243*HI234)","v":0},{"$f":"IF(HJ3,HJ223,HJ243*HJ234)","v":0},{"$f":"IF(HK3,HK223,HK243*HK234)","v":0},{"$f":"IF(HL3,HL223,HL243*HL234)","v":0},{"$f":"IF(HM3,HM223,HM243*HM234)","v":0},{"$f":"IF(HN3,HN223,HN243*HN234)","v":0},{"$f":"IF(HO3,HO223,HO243*HO234)","v":0},{"$f":"IF(HP3,HP223,HP243*HP234)","v":0},{"$f":"IF(HQ3,HQ223,HQ243*HQ234)","v":0},{"$f":"IF(HR3,HR223,HR243*HR234)","v":0},{"$f":"IF(HS3,HS223,HS243*HS234)","v":0},{"$f":"IF(HT3,HT223,HT243*HT234)","v":0},{"$f":"IF(HU3,HU223,HU243*HU234)","v":0},{"$f":"IF(HV3,HV223,HV243*HV234)","v":0},{"$f":"IF(HW3,HW223,HW243*HW234)","v":0},{"$f":"IF(HX3,HX223,HX243*HX234)","v":0},{"$f":"IF(HY3,HY223,HY243*HY234)","v":0},{"$f":"IF(HZ3,HZ223,HZ243*HZ234)","v":0},{"$f":"IF(IA3,IA223,IA243*IA234)","v":0},{"$f":"IF(IB3,IB223,IB243*IB234)","v":0},{"$f":"IF(IC3,IC223,IC243*IC234)","v":0},{"$f":"IF(ID3,ID223,ID243*ID234)","v":0},{"$f":"IF(IE3,IE223,IE243*IE234)","v":0},{"$f":"IF(IF3,IF223,IF243*IF234)","v":0},{"$f":"IF(IG3,IG223,IG243*IG234)","v":0},{"$f":"IF(IH3,IH223,IH243*IH234)","v":0},{"$f":"IF(II3,II223,II243*II234)","v":0},{"$f":"IF(IJ3,IJ223,IJ243*IJ234)","v":0},{"$f":"IF(IK3,IK223,IK243*IK234)","v":0},{"$f":"IF(IL3,IL223,IL243*IL234)","v":0},{"$f":"IF(IM3,IM223,IM243*IM234)","v":0},{"$f":"IF(IN3,IN223,IN243*IN234)","v":0},{"$f":"IF(IO3,IO223,IO243*IO234)","v":0},{"$f":"IF(IP3,IP223,IP243*IP234)","v":0},{"$f":"IF(IQ3,IQ223,IQ243*IQ234)","v":0},{"$f":"IF(IR3,IR223,IR243*IR234)","v":0},{"$f":"IF(IS3,IS223,IS243*IS234)","v":0}]
[null,null,null,"Make-up Period",null,null,{"$f":"'Model Parameters'!G31","v":"2023-01-31"},{"$f":"'Model Parameters'!G33","v":"2025-01-31"},{"$f":"AND(I5>=$G$236,I5<$H$236)","v":false},{"$f":"AND(J5>=$G$236,J5<$H$236)","v":false},{"$f":"AND(K5>=$G$236,K5<$H$236)","v":false},{"$f":"AND(L5>=$G$236,L5<$H$236)","v":false},{"$f":"AND(M5>=$G$236,M5<$H$236)","v":false},{"$f":"AND(N5>=$G$236,N5<$H$236)","v":false},{"$f":"AND(O5>=$G$236,O5<$H$236)","v":false},{"$f":"AND(P5>=$G$236,P5<$H$236)","v":false},{"$f":"AND(Q5>=$G$236,Q5<$H$236)","v":false},{"$f":"AND(R5>=$G$236,R5<$H$236)","v":false},{"$f":"AND(S5>=$G$236,S5<$H$236)","v":false},{"$f":"AND(T5>=$G$236,T5<$H$236)","v":false},{"$f":"AND(U5>=$G$236,U5<$H$236)","v":false},{"$f":"AND(V5>=$G$236,V5<$H$236)","v":false},{"$f":"AND(W5>=$G$236,W5<$H$236)","v":false},{"$f":"AND(X5>=$G$236,X5<$H$236)","v":false},{"$f":"AND(Y5>=$G$236,Y5<$H$236)","v":false},{"$f":"AND(Z5>=$G$236,Z5<$H$236)","v":false},{"$f":"AND(AA5>=$G$236,AA5<$H$236)","v":false},{"$f":"AND(AB5>=$G$236,AB5<$H$236)","v":false},{"$f":"AND(AC5>=$G$236,AC5<$H$236)","v":false},{"$f":"AND(AD5>=$G$236,AD5<$H$236)","v":false},{"$f":"AND(AE5>=$G$236,AE5<$H$236)","v":false},{"$f":"AND(AF5>=$G$236,AF5<$H$236)","v":false},{"$f":"AND(AG5>=$G$236,AG5<$H$236)","v":false},{"$f":"AND(AH5>=$G$236,AH5<$H$236)","v":false},{"$f":"AND(AI5>=$G$236,AI5<$H$236)","v":false},{"$f":"AND(AJ5>=$G$236,AJ5<$H$236)","v":false},{"$f":"AND(AK5>=$G$236,AK5<$H$236)","v":false},{"$f":"AND(AL5>=$G$236,AL5<$H$236)","v":false},{"$f":"AND(AM5>=$G$236,AM5<$H$236)","v":false},{"$f":"AND(AN5>=$G$236,AN5<$H$236)","v":false},{"$f":"AND(AO5>=$G$236,AO5<$H$236)","v":false},{"$f":"AND(AP5>=$G$236,AP5<$H$236)","v":false},{"$f":"AND(AQ5>=$G$236,AQ5<$H$236)","v":false},{"$f":"AND(AR5>=$G$236,AR5<$H$236)","v":false},{"$f":"AND(AS5>=$G$236,AS5<$H$236)","v":false},{"$f":"AND(AT5>=$G$236,AT5<$H$236)","v":false},{"$f":"AND(AU5>=$G$236,AU5<$H$236)","v":false},{"$f":"AND(AV5>=$G$236,AV5<$H$236)","v":false},{"$f":"AND(AW5>=$G$236,AW5<$H$236)","v":false},{"$f":"AND(AX5>=$G$236,AX5<$H$236)","v":false},{"$f":"AND(AY5>=$G$236,AY5<$H$236)","v":false},{"$f":"AND(AZ5>=$G$236,AZ5<$H$236)","v":false},{"$f":"AND(BA5>=$G$236,BA5<$H$236)","v":false},{"$f":"AND(BB5>=$G$236,BB5<$H$236)","v":false},{"$f":"AND(BC5>=$G$236,BC5<$H$236)","v":false},{"$f":"AND(BD5>=$G$236,BD5<$H$236)","v":false},{"$f":"AND(BE5>=$G$236,BE5<$H$236)","v":false},{"$f":"AND(BF5>=$G$236,BF5<$H$236)","v":false},{"$f":"AND(BG5>=$G$236,BG5<$H$236)","v":false},{"$f":"AND(BH5>=$G$236,BH5<$H$236)","v":false},{"$f":"AND(BI5>=$G$236,BI5<$H$236)","v":false},{"$f":"AND(BJ5>=$G$236,BJ5<$H$236)","v":false},{"$f":"AND(BK5>=$G$236,BK5<$H$236)","v":false},{"$f":"AND(BL5>=$G$236,BL5<$H$236)","v":false},{"$f":"AND(BM5>=$G$236,BM5<$H$236)","v":false},{"$f":"AND(BN5>=$G$236,BN5<$H$236)","v":false},{"$f":"AND(BO5>=$G$236,BO5<$H$236)","v":false},{"$f":"AND(BP5>=$G$236,BP5<$H$236)","v":false},{"$f":"AND(BQ5>=$G$236,BQ5<$H$236)","v":false},{"$f":"AND(BR5>=$G$236,BR5<$H$236)","v":false},{"$f":"AND(BS5>=$G$236,BS5<$H$236)","v":false},{"$f":"AND(BT5>=$G$236,BT5<$H$236)","v":false},{"$f":"AND(BU5>=$G$236,BU5<$H$236)","v":false},{"$f":"AND(BV5>=$G$236,BV5<$H$236)","v":false},{"$f":"AND(BW5>=$G$236,BW5<$H$236)","v":false},{"$f":"AND(BX5>=$G$236,BX5<$H$236)","v":false},{"$f":"AND(BY5>=$G$236,BY5<$H$236)","v":false},{"$f":"AND(BZ5>=$G$236,BZ5<$H$236)","v":false},{"$f":"AND(CA5>=$G$236,CA5<$H$236)","v":false},{"$f":"AND(CB5>=$G$236,CB5<$H$236)","v":false},{"$f":"AND(CC5>=$G$236,CC5<$H$236)","v":false},{"$f":"AND(CD5>=$G$236,CD5<$H$236)","v":false},{"$f":"AND(CE5>=$G$236,CE5<$H$236)","v":false},{"$f":"AND(CF5>=$G$236,CF5<$H$236)","v":false},{"$f":"AND(CG5>=$G$236,CG5<$H$236)","v":false},{"$f":"AND(CH5>=$G$236,CH5<$H$236)","v":false},{"$f":"AND(CI5>=$G$236,CI5<$H$236)","v":false},{"$f":"AND(CJ5>=$G$236,CJ5<$H$236)","v":false},{"$f":"AND(CK5>=$G$236,CK5<$H$236)","v":false},{"$f":"AND(CL5>=$G$236,CL5<$H$236)","v":false},{"$f":"AND(CM5>=$G$236,CM5<$H$236)","v":false},{"$f":"AND(CN5>=$G$236,CN5<$H$236)","v":false},{"$f":"AND(CO5>=$G$236,CO5<$H$236)","v":false},{"$f":"AND(CP5>=$G$236,CP5<$H$236)","v":false},{"$f":"AND(CQ5>=$G$236,CQ5<$H$236)","v":false},{"$f":"AND(CR5>=$G$236,CR5<$H$236)","v":false},{"$f":"AND(CS5>=$G$236,CS5<$H$236)","v":false},{"$f":"AND(CT5>=$G$236,CT5<$H$236)","v":false},{"$f":"AND(CU5>=$G$236,CU5<$H$236)","v":false},{"$f":"AND(CV5>=$G$236,CV5<$H$236)","v":false},{"$f":"AND(CW5>=$G$236,CW5<$H$236)","v":false},{"$f":"AND(CX5>=$G$236,CX5<$H$236)","v":false},{"$f":"AND(CY5>=$G$236,CY5<$H$236)","v":false},{"$f":"AND(CZ5>=$G$236,CZ5<$H$236)","v":false},{"$f":"AND(DA5>=$G$236,DA5<$H$236)","v":false},{"$f":"AND(DB5>=$G$236,DB5<$H$236)","v":false},{"$f":"AND(DC5>=$G$236,DC5<$H$236)","v":false},{"$f":"AND(DD5>=$G$236,DD5<$H$236)","v":false},{"$f":"AND(DE5>=$G$236,DE5<$H$236)","v":false},{"$f":"AND(DF5>=$G$236,DF5<$H$236)","v":false},{"$f":"AND(DG5>=$G$236,DG5<$H$236)","v":false},{"$f":"AND(DH5>=$G$236,DH5<$H$236)","v":false},{"$f":"AND(DI5>=$G$236,DI5<$H$236)","v":false},{"$f":"AND(DJ5>=$G$236,DJ5<$H$236)","v":false},{"$f":"AND(DK5>=$G$236,DK5<$H$236)","v":false},{"$f":"AND(DL5>=$G$236,DL5<$H$236)","v":false},{"$f":"AND(DM5>=$G$236,DM5<$H$236)","v":false},{"$f":"AND(DN5>=$G$236,DN5<$H$236)","v":false},{"$f":"AND(DO5>=$G$236,DO5<$H$236)","v":false},{"$f":"AND(DP5>=$G$236,DP5<$H$236)","v":false},{"$f":"AND(DQ5>=$G$236,DQ5<$H$236)","v":false},{"$f":"AND(DR5>=$G$236,DR5<$H$236)","v":false},{"$f":"AND(DS5>=$G$236,DS5<$H$236)","v":false},{"$f":"AND(DT5>=$G$236,DT5<$H$236)","v":false},{"$f":"AND(DU5>=$G$236,DU5<$H$236)","v":false},{"$f":"AND(DV5>=$G$236,DV5<$H$236)","v":false},{"$f":"AND(DW5>=$G$236,DW5<$H$236)","v":false},{"$f":"AND(DX5>=$G$236,DX5<$H$236)","v":false},{"$f":"AND(DY5>=$G$236,DY5<$H$236)","v":false},{"$f":"AND(DZ5>=$G$236,DZ5<$H$236)","v":false},{"$f":"AND(EA5>=$G$236,EA5<$H$236)","v":false},{"$f":"AND(EB5>=$G$236,EB5<$H$236)","v":false},{"$f":"AND(EC5>=$G$236,EC5<$H$236)","v":false},{"$f":"AND(ED5>=$G$236,ED5<$H$236)","v":false},{"$f":"AND(EE5>=$G$236,EE5<$H$236)","v":false},{"$f":"AND(EF5>=$G$236,EF5<$H$236)","v":false},{"$f":"AND(EG5>=$G$236,EG5<$H$236)","v":false},{"$f":"AND(EH5>=$G$236,EH5<$H$236)","v":false},{"$f":"AND(EI5>=$G$236,EI5<$H$236)","v":false},{"$f":"AND(EJ5>=$G$236,EJ5<$H$236)","v":false},{"$f":"AND(EK5>=$G$236,EK5<$H$236)","v":false},{"$f":"AND(EL5>=$G$236,EL5<$H$236)","v":false},{"$f":"AND(EM5>=$G$236,EM5<$H$236)","v":false},{"$f":"AND(EN5>=$G$236,EN5<$H$236)","v":false},{"$f":"AND(EO5>=$G$236,EO5<$H$236)","v":false},{"$f":"AND(EP5>=$G$236,EP5<$H$236)","v":false},{"$f":"AND(EQ5>=$G$236,EQ5<$H$236)","v":false},{"$f":"AND(ER5>=$G$236,ER5<$H$236)","v":false},{"$f":"AND(ES5>=$G$236,ES5<$H$236)","v":false},{"$f":"AND(ET5>=$G$236,ET5<$H$236)","v":false},{"$f":"AND(EU5>=$G$236,EU5<$H$236)","v":false},{"$f":"AND(EV5>=$G$236,EV5<$H$236)","v":false},{"$f":"AND(EW5>=$G$236,EW5<$H$236)","v":false},{"$f":"AND(EX5>=$G$236,EX5<$H$236)","v":false},{"$f":"AND(EY5>=$G$236,EY5<$H$236)","v":false},{"$f":"AND(EZ5>=$G$236,EZ5<$H$236)","v":false},{"$f":"AND(FA5>=$G$236,FA5<$H$236)","v":false},{"$f":"AND(FB5>=$G$236,FB5<$H$236)","v":false},{"$f":"AND(FC5>=$G$236,FC5<$H$236)","v":false},{"$f":"AND(FD5>=$G$236,FD5<$H$236)","v":false},{"$f":"AND(FE5>=$G$236,FE5<$H$236)","v":false},{"$f":"AND(FF5>=$G$236,FF5<$H$236)","v":false},{"$f":"AND(FG5>=$G$236,FG5<$H$236)","v":false},{"$f":"AND(FH5>=$G$236,FH5<$H$236)","v":false},{"$f":"AND(FI5>=$G$236,FI5<$H$236)","v":false},{"$f":"AND(FJ5>=$G$236,FJ5<$H$236)","v":false},{"$f":"AND(FK5>=$G$236,FK5<$H$236)","v":false},{"$f":"AND(FL5>=$G$236,FL5<$H$236)","v":false},{"$f":"AND(FM5>=$G$236,FM5<$H$236)","v":false},{"$f":"AND(FN5>=$G$236,FN5<$H$236)","v":false},{"$f":"AND(FO5>=$G$236,FO5<$H$236)","v":false},{"$f":"AND(FP5>=$G$236,FP5<$H$236)","v":false},{"$f":"AND(FQ5>=$G$236,FQ5<$H$236)","v":false},{"$f":"AND(FR5>=$G$236,FR5<$H$236)","v":false},{"$f":"AND(FS5>=$G$236,FS5<$H$236)","v":false},{"$f":"AND(FT5>=$G$236,FT5<$H$236)","v":false},{"$f":"AND(FU5>=$G$236,FU5<$H$236)","v":false},{"$f":"AND(FV5>=$G$236,FV5<$H$236)","v":false},{"$f":"AND(FW5>=$G$236,FW5<$H$236)","v":false},{"$f":"AND(FX5>=$G$236,FX5<$H$236)","v":false},{"$f":"AND(FY5>=$G$236,FY5<$H$236)","v":false},{"$f":"AND(FZ5>=$G$236,FZ5<$H$236)","v":false},{"$f":"AND(GA5>=$G$236,GA5<$H$236)","v":false},{"$f":"AND(GB5>=$G$236,GB5<$H$236)","v":false},{"$f":"AND(GC5>=$G$236,GC5<$H$236)","v":false},{"$f":"AND(GD5>=$G$236,GD5<$H$236)","v":false},{"$f":"AND(GE5>=$G$236,GE5<$H$236)","v":false},{"$f":"AND(GF5>=$G$236,GF5<$H$236)","v":false},{"$f":"AND(GG5>=$G$236,GG5<$H$236)","v":false},{"$f":"AND(GH5>=$G$236,GH5<$H$236)","v":false},{"$f":"AND(GI5>=$G$236,GI5<$H$236)","v":false},{"$f":"AND(GJ5>=$G$236,GJ5<$H$236)","v":false},{"$f":"AND(GK5>=$G$236,GK5<$H$236)","v":false},{"$f":"AND(GL5>=$G$236,GL5<$H$236)","v":false},{"$f":"AND(GM5>=$G$236,GM5<$H$236)","v":false},{"$f":"AND(GN5>=$G$236,GN5<$H$236)","v":false},{"$f":"AND(GO5>=$G$236,GO5<$H$236)","v":false},{"$f":"AND(GP5>=$G$236,GP5<$H$236)","v":false},{"$f":"AND(GQ5>=$G$236,GQ5<$H$236)","v":false},{"$f":"AND(GR5>=$G$236,GR5<$H$236)","v":false},{"$f":"AND(GS5>=$G$236,GS5<$H$236)","v":false},{"$f":"AND(GT5>=$G$236,GT5<$H$236)","v":false},{"$f":"AND(GU5>=$G$236,GU5<$H$236)","v":false},{"$f":"AND(GV5>=$G$236,GV5<$H$236)","v":false},{"$f":"AND(GW5>=$G$236,GW5<$H$236)","v":false},{"$f":"AND(GX5>=$G$236,GX5<$H$236)","v":false},{"$f":"AND(GY5>=$G$236,GY5<$H$236)","v":false},{"$f":"AND(GZ5>=$G$236,GZ5<$H$236)","v":false},{"$f":"AND(HA5>=$G$236,HA5<$H$236)","v":false},{"$f":"AND(HB5>=$G$236,HB5<$H$236)","v":false},{"$f":"AND(HC5>=$G$236,HC5<$H$236)","v":false},{"$f":"AND(HD5>=$G$236,HD5<$H$236)","v":false},{"$f":"AND(HE5>=$G$236,HE5<$H$236)","v":false},{"$f":"AND(HF5>=$G$236,HF5<$H$236)","v":false},{"$f":"AND(HG5>=$G$236,HG5<$H$236)","v":false},{"$f":"AND(HH5>=$G$236,HH5<$H$236)","v":false},{"$f":"AND(HI5>=$G$236,HI5<$H$236)","v":false},{"$f":"AND(HJ5>=$G$236,HJ5<$H$236)","v":false},{"$f":"AND(HK5>=$G$236,HK5<$H$236)","v":false},{"$f":"AND(HL5>=$G$236,HL5<$H$236)","v":false},{"$f":"AND(HM5>=$G$236,HM5<$H$236)","v":false},{"$f":"AND(HN5>=$G$236,HN5<$H$236)","v":false},{"$f":"AND(HO5>=$G$236,HO5<$H$236)","v":false},{"$f":"AND(HP5>=$G$236,HP5<$H$236)","v":false},{"$f":"AND(HQ5>=$G$236,HQ5<$H$236)","v":false},{"$f":"AND(HR5>=$G$236,HR5<$H$236)","v":false},{"$f":"AND(HS5>=$G$236,HS5<$H$236)","v":false},{"$f":"AND(HT5>=$G$236,HT5<$H$236)","v":false},{"$f":"AND(HU5>=$G$236,HU5<$H$236)","v":false},{"$f":"AND(HV5>=$G$236,HV5<$H$236)","v":false},{"$f":"AND(HW5>=$G$236,HW5<$H$236)","v":false},{"$f":"AND(HX5>=$G$236,HX5<$H$236)","v":false},{"$f":"AND(HY5>=$G$236,HY5<$H$236)","v":false},{"$f":"AND(HZ5>=$G$236,HZ5<$H$236)","v":false},{"$f":"AND(IA5>=$G$236,IA5<$H$236)","v":false},{"$f":"AND(IB5>=$G$236,IB5<$H$236)","v":false},{"$f":"AND(IC5>=$G$236,IC5<$H$236)","v":false},{"$f":"AND(ID5>=$G$236,ID5<$H$236)","v":false},{"$f":"AND(IE5>=$G$236,IE5<$H$236)","v":false},{"$f":"AND(IF5>=$G$236,IF5<$H$236)","v":false},{"$f":"AND(IG5>=$G$236,IG5<$H$236)","v":false},{"$f":"AND(IH5>=$G$236,IH5<$H$236)","v":false},{"$f":"AND(II5>=$G$236,II5<$H$236)","v":false},{"$f":"AND(IJ5>=$G$236,IJ5<$H$236)","v":false},{"$f":"AND(IK5>=$G$236,IK5<$H$236)","v":false},{"$f":"AND(IL5>=$G$236,IL5<$H$236)","v":false},{"$f":"AND(IM5>=$G$236,IM5<$H$236)","v":false},{"$f":"AND(IN5>=$G$236,IN5<$H$236)","v":false},{"$f":"AND(IO5>=$G$236,IO5<$H$236)","v":false},{"$f":"AND(IP5>=$G$236,IP5<$H$236)","v":false},{"$f":"AND(IQ5>=$G$236,IQ5<$H$236)","v":false},{"$f":"AND(IR5>=$G$236,IR5<$H$236)","v":false},{"$f":"AND(IS5>=$G$236,IS5<$H$236)","v":false}]
[null,null,null,"Make-up Capital Expenditures",null,{"$f":"'Model Parameters'!G29","v":true},{"$f":"Scenarios!G47","v":0},{"$f":"Scenarios!E2>1","v":true},{"$f":"($G$237*I236)*$H$237*$F$237","v":0},{"$f":"($G$237*J236)*$H$237*$F$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$237*BV236)*$H$237*$F$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$237*EH236)*$H$237*$F$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$237*GT236)*$H$237*$F$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capital Expenditures",null,null,null,null,{"$f":"I235+I237","v":0},{"$f":"J235+J237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV235+BV237","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,{"$f":"EH235+EH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT235+GT237","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]
[]
[null,null,null,"Net Plant Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"H244","v":0},{"$f":"I244","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,{"$f":"BU244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG244","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,{"$f":"GS244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capital Expenditure",null,null,null,null,{"$f":"I238","v":0},{"$f":"J238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV238","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,{"$f":"EH238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT238","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]
[null,null,null,"Less: Depreciation",null,null,null,null,{"$f":"I216","v":0},{"$f":"J216","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,{"$f":"BV216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH216","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,{"$f":"GT216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"IF(I3,I211,I241+I242-I243)","v":0},{"$f":"IF(J3,J211,J241+J242-J243)","v":0},{"$f":"IF(K3,K211,K241+K242-K243)","v":0},{"$f":"IF(L3,L211,L241+L242-L243)","v":0},{"$f":"IF(M3,M211,M241+M242-M243)","v":0},{"$f":"IF(N3,N211,N241+N242-N243)","v":0},{"$f":"IF(O3,O211,O241+O242-O243)","v":0},{"$f":"IF(P3,P211,P241+P242-P243)","v":0},{"$f":"IF(Q3,Q211,Q241+Q242-Q243)","v":0},{"$f":"IF(R3,R211,R241+R242-R243)","v":0},{"$f":"IF(S3,S211,S241+S242-S243)","v":0},{"$f":"IF(T3,T211,T241+T242-T243)","v":0},{"$f":"IF(U3,U211,U241+U242-U243)","v":0},{"$f":"IF(V3,V211,V241+V242-V243)","v":0},{"$f":"IF(W3,W211,W241+W242-W243)","v":0},{"$f":"IF(X3,X211,X241+X242-X243)","v":0},{"$f":"IF(Y3,Y211,Y241+Y242-Y243)","v":0},{"$f":"IF(Z3,Z211,Z241+Z242-Z243)","v":0},{"$f":"IF(AA3,AA211,AA241+AA242-AA243)","v":0},{"$f":"IF(AB3,AB211,AB241+AB242-AB243)","v":0},{"$f":"IF(AC3,AC211,AC241+AC242-AC243)","v":0},{"$f":"IF(AD3,AD211,AD241+AD242-AD243)","v":0},{"$f":"IF(AE3,AE211,AE241+AE242-AE243)","v":0},{"$f":"IF(AF3,AF211,AF241+AF242-AF243)","v":0},{"$f":"IF(AG3,AG211,AG241+AG242-AG243)","v":0},{"$f":"IF(AH3,AH211,AH241+AH242-AH243)","v":0},{"$f":"IF(AI3,AI211,AI241+AI242-AI243)","v":0},{"$f":"IF(AJ3,AJ211,AJ241+AJ242-AJ243)","v":0},{"$f":"IF(AK3,AK211,AK241+AK242-AK243)","v":0},{"$f":"IF(AL3,AL211,AL241+AL242-AL243)","v":0},{"$f":"IF(AM3,AM211,AM241+AM242-AM243)","v":0},{"$f":"IF(AN3,AN211,AN241+AN242-AN243)","v":0},{"$f":"IF(AO3,AO211,AO241+AO242-AO243)","v":0},{"$f":"IF(AP3,AP211,AP241+AP242-AP243)","v":0},{"$f":"IF(AQ3,AQ211,AQ241+AQ242-AQ243)","v":0},{"$f":"IF(AR3,AR211,AR241+AR242-AR243)","v":0},{"$f":"IF(AS3,AS211,AS241+AS242-AS243)","v":0},{"$f":"IF(AT3,AT211,AT241+AT242-AT243)","v":0},{"$f":"IF(AU3,AU211,AU241+AU242-AU243)","v":0},{"$f":"IF(AV3,AV211,AV241+AV242-AV243)","v":0},{"$f":"IF(AW3,AW211,AW241+AW242-AW243)","v":0},{"$f":"IF(AX3,AX211,AX241+AX242-AX243)","v":0},{"$f":"IF(AY3,AY211,AY241+AY242-AY243)","v":0},{"$f":"IF(AZ3,AZ211,AZ241+AZ242-AZ243)","v":0},{"$f":"IF(BA3,BA211,BA241+BA242-BA243)","v":0},{"$f":"IF(BB3,BB211,BB241+BB242-BB243)","v":0},{"$f":"IF(BC3,BC211,BC241+BC242-BC243)","v":0},{"$f":"IF(BD3,BD211,BD241+BD242-BD243)","v":0},{"$f":"IF(BE3,BE211,BE241+BE242-BE243)","v":0},{"$f":"IF(BF3,BF211,BF241+BF242-BF243)","v":0},{"$f":"IF(BG3,BG211,BG241+BG242-BG243)","v":0},{"$f":"IF(BH3,BH211,BH241+BH242-BH243)","v":0},{"$f":"IF(BI3,BI211,BI241+BI242-BI243)","v":0},{"$f":"IF(BJ3,BJ211,BJ241+BJ242-BJ243)","v":0},{"$f":"IF(BK3,BK211,BK241+BK242-BK243)","v":0},{"$f":"IF(BL3,BL211,BL241+BL242-BL243)","v":0},{"$f":"IF(BM3,BM211,BM241+BM242-BM243)","v":0},{"$f":"IF(BN3,BN211,BN241+BN242-BN243)","v":0},{"$f":"IF(BO3,BO211,BO241+BO242-BO243)","v":0},{"$f":"IF(BP3,BP211,BP241+BP242-BP243)","v":0},{"$f":"IF(BQ3,BQ211,BQ241+BQ242-BQ243)","v":0},{"$f":"IF(BR3,BR211,BR241+BR242-BR243)","v":0},{"$f":"IF(BS3,BS211,BS241+BS242-BS243)","v":0},{"$f":"IF(BT3,BT211,BT241+BT242-BT243)","v":0},{"$f":"IF(BU3,BU211,BU241+BU242-BU243)","v":0},{"$f":"IF(BV3,BV211,BV241+BV242-BV243)","v":0},{"$f":"IF(BW3,BW211,BW241+BW242-BW243)","v":0},{"$f":"IF(BX3,BX211,BX241+BX242-BX243)","v":0},{"$f":"IF(BY3,BY211,BY241+BY242-BY243)","v":0},{"$f":"IF(BZ3,BZ211,BZ241+BZ242-BZ243)","v":0},{"$f":"IF(CA3,CA211,CA241+CA242-CA243)","v":0},{"$f":"IF(CB3,CB211,CB241+CB242-CB243)","v":0},{"$f":"IF(CC3,CC211,CC241+CC242-CC243)","v":0},{"$f":"IF(CD3,CD211,CD241+CD242-CD243)","v":0},{"$f":"IF(CE3,CE211,CE241+CE242-CE243)","v":0},{"$f":"IF(CF3,CF211,CF241+CF242-CF243)","v":0},{"$f":"IF(CG3,CG211,CG241+CG242-CG243)","v":0},{"$f":"IF(CH3,CH211,CH241+CH242-CH243)","v":0},{"$f":"IF(CI3,CI211,CI241+CI242-CI243)","v":0},{"$f":"IF(CJ3,CJ211,CJ241+CJ242-CJ243)","v":0},{"$f":"IF(CK3,CK211,CK241+CK242-CK243)","v":0},{"$f":"IF(CL3,CL211,CL241+CL242-CL243)","v":0},{"$f":"IF(CM3,CM211,CM241+CM242-CM243)","v":0},{"$f":"IF(CN3,CN211,CN241+CN242-CN243)","v":0},{"$f":"IF(CO3,CO211,CO241+CO242-CO243)","v":0},{"$f":"IF(CP3,CP211,CP241+CP242-CP243)","v":0},{"$f":"IF(CQ3,CQ211,CQ241+CQ242-CQ243)","v":0},{"$f":"IF(CR3,CR211,CR241+CR242-CR243)","v":0},{"$f":"IF(CS3,CS211,CS241+CS242-CS243)","v":0},{"$f":"IF(CT3,CT211,CT241+CT242-CT243)","v":0},{"$f":"IF(CU3,CU211,CU241+CU242-CU243)","v":0},{"$f":"IF(CV3,CV211,CV241+CV242-CV243)","v":0},{"$f":"IF(CW3,CW211,CW241+CW242-CW243)","v":0},{"$f":"IF(CX3,CX211,CX241+CX242-CX243)","v":0},{"$f":"IF(CY3,CY211,CY241+CY242-CY243)","v":0},{"$f":"IF(CZ3,CZ211,CZ241+CZ242-CZ243)","v":0},{"$f":"IF(DA3,DA211,DA241+DA242-DA243)","v":0},{"$f":"IF(DB3,DB211,DB241+DB242-DB243)","v":0},{"$f":"IF(DC3,DC211,DC241+DC242-DC243)","v":0},{"$f":"IF(DD3,DD211,DD241+DD242-DD243)","v":0},{"$f":"IF(DE3,DE211,DE241+DE242-DE243)","v":0},{"$f":"IF(DF3,DF211,DF241+DF242-DF243)","v":0},{"$f":"IF(DG3,DG211,DG241+DG242-DG243)","v":0},{"$f":"IF(DH3,DH211,DH241+DH242-DH243)","v":0},{"$f":"IF(DI3,DI211,DI241+DI242-DI243)","v":0},{"$f":"IF(DJ3,DJ211,DJ241+DJ242-DJ243)","v":0},{"$f":"IF(DK3,DK211,DK241+DK242-DK243)","v":0},{"$f":"IF(DL3,DL211,DL241+DL242-DL243)","v":0},{"$f":"IF(DM3,DM211,DM241+DM242-DM243)","v":0},{"$f":"IF(DN3,DN211,DN241+DN242-DN243)","v":0},{"$f":"IF(DO3,DO211,DO241+DO242-DO243)","v":0},{"$f":"IF(DP3,DP211,DP241+DP242-DP243)","v":0},{"$f":"IF(DQ3,DQ211,DQ241+DQ242-DQ243)","v":0},{"$f":"IF(DR3,DR211,DR241+DR242-DR243)","v":0},{"$f":"IF(DS3,DS211,DS241+DS242-DS243)","v":0},{"$f":"IF(DT3,DT211,DT241+DT242-DT243)","v":0},{"$f":"IF(DU3,DU211,DU241+DU242-DU243)","v":0},{"$f":"IF(DV3,DV211,DV241+DV242-DV243)","v":0},{"$f":"IF(DW3,DW211,DW241+DW242-DW243)","v":0},{"$f":"IF(DX3,DX211,DX241+DX242-DX243)","v":0},{"$f":"IF(DY3,DY211,DY241+DY242-DY243)","v":0},{"$f":"IF(DZ3,DZ211,DZ241+DZ242-DZ243)","v":0},{"$f":"IF(EA3,EA211,EA241+EA242-EA243)","v":0},{"$f":"IF(EB3,EB211,EB241+EB242-EB243)","v":0},{"$f":"IF(EC3,EC211,EC241+EC242-EC243)","v":0},{"$f":"IF(ED3,ED211,ED241+ED242-ED243)","v":0},{"$f":"IF(EE3,EE211,EE241+EE242-EE243)","v":0},{"$f":"IF(EF3,EF211,EF241+EF242-EF243)","v":0},{"$f":"IF(EG3,EG211,EG241+EG242-EG243)","v":0},{"$f":"IF(EH3,EH211,EH241+EH242-EH243)","v":0},{"$f":"IF(EI3,EI211,EI241+EI242-EI243)","v":0},{"$f":"IF(EJ3,EJ211,EJ241+EJ242-EJ243)","v":0},{"$f":"IF(EK3,EK211,EK241+EK242-EK243)","v":0},{"$f":"IF(EL3,EL211,EL241+EL242-EL243)","v":0},{"$f":"IF(EM3,EM211,EM241+EM242-EM243)","v":0},{"$f":"IF(EN3,EN211,EN241+EN242-EN243)","v":0},{"$f":"IF(EO3,EO211,EO241+EO242-EO243)","v":0},{"$f":"IF(EP3,EP211,EP241+EP242-EP243)","v":0},{"$f":"IF(EQ3,EQ211,EQ241+EQ242-EQ243)","v":0},{"$f":"IF(ER3,ER211,ER241+ER242-ER243)","v":0},{"$f":"IF(ES3,ES211,ES241+ES242-ES243)","v":0},{"$f":"IF(ET3,ET211,ET241+ET242-ET243)","v":0},{"$f":"IF(EU3,EU211,EU241+EU242-EU243)","v":0},{"$f":"IF(EV3,EV211,EV241+EV242-EV243)","v":0},{"$f":"IF(EW3,EW211,EW241+EW242-EW243)","v":0},{"$f":"IF(EX3,EX211,EX241+EX242-EX243)","v":0},{"$f":"IF(EY3,EY211,EY241+EY242-EY243)","v":0},{"$f":"IF(EZ3,EZ211,EZ241+EZ242-EZ243)","v":0},{"$f":"IF(FA3,FA211,FA241+FA242-FA243)","v":0},{"$f":"IF(FB3,FB211,FB241+FB242-FB243)","v":0},{"$f":"IF(FC3,FC211,FC241+FC242-FC243)","v":0},{"$f":"IF(FD3,FD211,FD241+FD242-FD243)","v":0},{"$f":"IF(FE3,FE211,FE241+FE242-FE243)","v":0},{"$f":"IF(FF3,FF211,FF241+FF242-FF243)","v":0},{"$f":"IF(FG3,FG211,FG241+FG242-FG243)","v":0},{"$f":"IF(FH3,FH211,FH241+FH242-FH243)","v":0},{"$f":"IF(FI3,FI211,FI241+FI242-FI243)","v":0},{"$f":"IF(FJ3,FJ211,FJ241+FJ242-FJ243)","v":0},{"$f":"IF(FK3,FK211,FK241+FK242-FK243)","v":0},{"$f":"IF(FL3,FL211,FL241+FL242-FL243)","v":0},{"$f":"IF(FM3,FM211,FM241+FM242-FM243)","v":0},{"$f":"IF(FN3,FN211,FN241+FN242-FN243)","v":0},{"$f":"IF(FO3,FO211,FO241+FO242-FO243)","v":0},{"$f":"IF(FP3,FP211,FP241+FP242-FP243)","v":0},{"$f":"IF(FQ3,FQ211,FQ241+FQ242-FQ243)","v":0},{"$f":"IF(FR3,FR211,FR241+FR242-FR243)","v":0},{"$f":"IF(FS3,FS211,FS241+FS242-FS243)","v":0},{"$f":"IF(FT3,FT211,FT241+FT242-FT243)","v":0},{"$f":"IF(FU3,FU211,FU241+FU242-FU243)","v":0},{"$f":"IF(FV3,FV211,FV241+FV242-FV243)","v":0},{"$f":"IF(FW3,FW211,FW241+FW242-FW243)","v":0},{"$f":"IF(FX3,FX211,FX241+FX242-FX243)","v":0},{"$f":"IF(FY3,FY211,FY241+FY242-FY243)","v":0},{"$f":"IF(FZ3,FZ211,FZ241+FZ242-FZ243)","v":0},{"$f":"IF(GA3,GA211,GA241+GA242-GA243)","v":0},{"$f":"IF(GB3,GB211,GB241+GB242-GB243)","v":0},{"$f":"IF(GC3,GC211,GC241+GC242-GC243)","v":0},{"$f":"IF(GD3,GD211,GD241+GD242-GD243)","v":0},{"$f":"IF(GE3,GE211,GE241+GE242-GE243)","v":0},{"$f":"IF(GF3,GF211,GF241+GF242-GF243)","v":0},{"$f":"IF(GG3,GG211,GG241+GG242-GG243)","v":0},{"$f":"IF(GH3,GH211,GH241+GH242-GH243)","v":0},{"$f":"IF(GI3,GI211,GI241+GI242-GI243)","v":0},{"$f":"IF(GJ3,GJ211,GJ241+GJ242-GJ243)","v":0},{"$f":"IF(GK3,GK211,GK241+GK242-GK243)","v":0},{"$f":"IF(GL3,GL211,GL241+GL242-GL243)","v":0},{"$f":"IF(GM3,GM211,GM241+GM242-GM243)","v":0},{"$f":"IF(GN3,GN211,GN241+GN242-GN243)","v":0},{"$f":"IF(GO3,GO211,GO241+GO242-GO243)","v":0},{"$f":"IF(GP3,GP211,GP241+GP242-GP243)","v":0},{"$f":"IF(GQ3,GQ211,GQ241+GQ242-GQ243)","v":0},{"$f":"IF(GR3,GR211,GR241+GR242-GR243)","v":0},{"$f":"IF(GS3,GS211,GS241+GS242-GS243)","v":0},{"$f":"IF(GT3,GT211,GT241+GT242-GT243)","v":0},{"$f":"IF(GU3,GU211,GU241+GU242-GU243)","v":0},{"$f":"IF(GV3,GV211,GV241+GV242-GV243)","v":0},{"$f":"IF(GW3,GW211,GW241+GW242-GW243)","v":0},{"$f":"IF(GX3,GX211,GX241+GX242-GX243)","v":0},{"$f":"IF(GY3,GY211,GY241+GY242-GY243)","v":0},{"$f":"IF(GZ3,GZ211,GZ241+GZ242-GZ243)","v":0},{"$f":"IF(HA3,HA211,HA241+HA242-HA243)","v":0},{"$f":"IF(HB3,HB211,HB241+HB242-HB243)","v":0},{"$f":"IF(HC3,HC211,HC241+HC242-HC243)","v":0},{"$f":"IF(HD3,HD211,HD241+HD242-HD243)","v":0},{"$f":"IF(HE3,HE211,HE241+HE242-HE243)","v":0},{"$f":"IF(HF3,HF211,HF241+HF242-HF243)","v":0},{"$f":"IF(HG3,HG211,HG241+HG242-HG243)","v":0},{"$f":"IF(HH3,HH211,HH241+HH242-HH243)","v":0},{"$f":"IF(HI3,HI211,HI241+HI242-HI243)","v":0},{"$f":"IF(HJ3,HJ211,HJ241+HJ242-HJ243)","v":0},{"$f":"IF(HK3,HK211,HK241+HK242-HK243)","v":0},{"$f":"IF(HL3,HL211,HL241+HL242-HL243)","v":0},{"$f":"IF(HM3,HM211,HM241+HM242-HM243)","v":0},{"$f":"IF(HN3,HN211,HN241+HN242-HN243)","v":0},{"$f":"IF(HO3,HO211,HO241+HO242-HO243)","v":0},{"$f":"IF(HP3,HP211,HP241+HP242-HP243)","v":0},{"$f":"IF(HQ3,HQ211,HQ241+HQ242-HQ243)","v":0},{"$f":"IF(HR3,HR211,HR241+HR242-HR243)","v":0},{"$f":"IF(HS3,HS211,HS241+HS242-HS243)","v":0},{"$f":"IF(HT3,HT211,HT241+HT242-HT243)","v":0},{"$f":"IF(HU3,HU211,HU241+HU242-HU243)","v":0},{"$f":"IF(HV3,HV211,HV241+HV242-HV243)","v":0},{"$f":"IF(HW3,HW211,HW241+HW242-HW243)","v":0},{"$f":"IF(HX3,HX211,HX241+HX242-HX243)","v":0},{"$f":"IF(HY3,HY211,HY241+HY242-HY243)","v":0},{"$f":"IF(HZ3,HZ211,HZ241+HZ242-HZ243)","v":0},{"$f":"IF(IA3,IA211,IA241+IA242-IA243)","v":0},{"$f":"IF(IB3,IB211,IB241+IB242-IB243)","v":0},{"$f":"IF(IC3,IC211,IC241+IC242-IC243)","v":0},{"$f":"IF(ID3,ID211,ID241+ID242-ID243)","v":0},{"$f":"IF(IE3,IE211,IE241+IE242-IE243)","v":0},{"$f":"IF(IF3,IF211,IF241+IF242-IF243)","v":0},{"$f":"IF(IG3,IG211,IG241+IG242-IG243)","v":0},{"$f":"IF(IH3,IH211,IH241+IH242-IH243)","v":0},{"$f":"IF(II3,II211,II241+II242-II243)","v":0},{"$f":"IF(IJ3,IJ211,IJ241+IJ242-IJ243)","v":0},{"$f":"IF(IK3,IK211,IK241+IK242-IK243)","v":0},{"$f":"IF(IL3,IL211,IL241+IL242-IL243)","v":0},{"$f":"IF(IM3,IM211,IM241+IM242-IM243)","v":0},{"$f":"IF(IN3,IN211,IN241+IN242-IN243)","v":0},{"$f":"IF(IO3,IO211,IO241+IO242-IO243)","v":0},{"$f":"IF(IP3,IP211,IP241+IP242-IP243)","v":0},{"$f":"IF(IQ3,IQ211,IQ241+IQ242-IQ243)","v":0},{"$f":"IF(IR3,IR211,IR241+IR242-IR243)","v":0},{"$f":"IF(IS3,IS211,IS241+IS242-IS243)","v":0}]
[]
[null,"Working Capital"]
[null,null,"Accounts Receivable"]
[null,null,null,"Historic Accounts Receivable",null,null,null,null,{"$f":"I92","v":558000},522000,363000,400000,556000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU92","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,{"$f":"EG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS92","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]
[null,null,null,"Total Revenues",null,null,null,null,{"$f":"I139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Accounts Receivable Percent of Revenues",null,null,{"$f":"LOOKUP(G3,2:2,250:250)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I248/I249,$G$250*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J248/J249,$G$250*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K248/K249,$G$250*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L248/L249,$G$250*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M248/M249,$G$250*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N248/N249,$G$250*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O248/O249,$G$250*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P248/P249,$G$250*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q248/Q249,$G$250*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R248/R249,$G$250*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S248/S249,$G$250*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T248/T249,$G$250*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U248/U249,$G$250*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V248/V249,$G$250*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W248/W249,$G$250*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X248/X249,$G$250*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y248/Y249,$G$250*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z248/Z249,$G$250*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA248/AA249,$G$250*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB248/AB249,$G$250*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC248/AC249,$G$250*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD248/AD249,$G$250*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE248/AE249,$G$250*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF248/AF249,$G$250*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG248/AG249,$G$250*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH248/AH249,$G$250*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI248/AI249,$G$250*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ248/AJ249,$G$250*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK248/AK249,$G$250*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL248/AL249,$G$250*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM248/AM249,$G$250*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN248/AN249,$G$250*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO248/AO249,$G$250*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP248/AP249,$G$250*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ248/AQ249,$G$250*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR248/AR249,$G$250*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS248/AS249,$G$250*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT248/AT249,$G$250*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU248/AU249,$G$250*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV248/AV249,$G$250*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW248/AW249,$G$250*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX248/AX249,$G$250*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY248/AY249,$G$250*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ248/AZ249,$G$250*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA248/BA249,$G$250*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB248/BB249,$G$250*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC248/BC249,$G$250*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD248/BD249,$G$250*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE248/BE249,$G$250*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF248/BF249,$G$250*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG248/BG249,$G$250*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH248/BH249,$G$250*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI248/BI249,$G$250*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ248/BJ249,$G$250*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK248/BK249,$G$250*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL248/BL249,$G$250*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM248/BM249,$G$250*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN248/BN249,$G$250*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO248/BO249,$G$250*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP248/BP249,$G$250*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ248/BQ249,$G$250*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR248/BR249,$G$250*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS248/BS249,$G$250*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT248/BT249,$G$250*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU248/BU249,$G$250*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV248/BV249,$G$250*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW248/BW249,$G$250*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX248/BX249,$G$250*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY248/BY249,$G$250*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ248/BZ249,$G$250*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA248/CA249,$G$250*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB248/CB249,$G$250*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC248/CC249,$G$250*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD248/CD249,$G$250*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE248/CE249,$G$250*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF248/CF249,$G$250*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG248/CG249,$G$250*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH248/CH249,$G$250*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI248/CI249,$G$250*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ248/CJ249,$G$250*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK248/CK249,$G$250*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL248/CL249,$G$250*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM248/CM249,$G$250*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN248/CN249,$G$250*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO248/CO249,$G$250*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP248/CP249,$G$250*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ248/CQ249,$G$250*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR248/CR249,$G$250*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS248/CS249,$G$250*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT248/CT249,$G$250*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU248/CU249,$G$250*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV248/CV249,$G$250*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW248/CW249,$G$250*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX248/CX249,$G$250*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY248/CY249,$G$250*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ248/CZ249,$G$250*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA248/DA249,$G$250*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB248/DB249,$G$250*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC248/DC249,$G$250*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD248/DD249,$G$250*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE248/DE249,$G$250*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF248/DF249,$G$250*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG248/DG249,$G$250*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH248/DH249,$G$250*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI248/DI249,$G$250*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ248/DJ249,$G$250*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK248/DK249,$G$250*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL248/DL249,$G$250*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM248/DM249,$G$250*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN248/DN249,$G$250*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO248/DO249,$G$250*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP248/DP249,$G$250*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ248/DQ249,$G$250*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR248/DR249,$G$250*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS248/DS249,$G$250*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT248/DT249,$G$250*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU248/DU249,$G$250*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV248/DV249,$G$250*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW248/DW249,$G$250*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX248/DX249,$G$250*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY248/DY249,$G$250*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ248/DZ249,$G$250*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA248/EA249,$G$250*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB248/EB249,$G$250*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC248/EC249,$G$250*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED248/ED249,$G$250*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE248/EE249,$G$250*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF248/EF249,$G$250*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG248/EG249,$G$250*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH248/EH249,$G$250*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI248/EI249,$G$250*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ248/EJ249,$G$250*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK248/EK249,$G$250*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL248/EL249,$G$250*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM248/EM249,$G$250*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN248/EN249,$G$250*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO248/EO249,$G$250*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP248/EP249,$G$250*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ248/EQ249,$G$250*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER248/ER249,$G$250*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES248/ES249,$G$250*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET248/ET249,$G$250*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU248/EU249,$G$250*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV248/EV249,$G$250*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW248/EW249,$G$250*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX248/EX249,$G$250*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY248/EY249,$G$250*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ248/EZ249,$G$250*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA248/FA249,$G$250*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB248/FB249,$G$250*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC248/FC249,$G$250*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD248/FD249,$G$250*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE248/FE249,$G$250*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF248/FF249,$G$250*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG248/FG249,$G$250*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH248/FH249,$G$250*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI248/FI249,$G$250*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ248/FJ249,$G$250*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK248/FK249,$G$250*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL248/FL249,$G$250*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM248/FM249,$G$250*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN248/FN249,$G$250*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO248/FO249,$G$250*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP248/FP249,$G$250*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ248/FQ249,$G$250*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR248/FR249,$G$250*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS248/FS249,$G$250*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT248/FT249,$G$250*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU248/FU249,$G$250*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV248/FV249,$G$250*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW248/FW249,$G$250*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX248/FX249,$G$250*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY248/FY249,$G$250*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ248/FZ249,$G$250*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA248/GA249,$G$250*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB248/GB249,$G$250*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC248/GC249,$G$250*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD248/GD249,$G$250*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE248/GE249,$G$250*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF248/GF249,$G$250*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG248/GG249,$G$250*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH248/GH249,$G$250*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI248/GI249,$G$250*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ248/GJ249,$G$250*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK248/GK249,$G$250*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL248/GL249,$G$250*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM248/GM249,$G$250*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN248/GN249,$G$250*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO248/GO249,$G$250*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP248/GP249,$G$250*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ248/GQ249,$G$250*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR248/GR249,$G$250*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS248/GS249,$G$250*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT248/GT249,$G$250*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU248/GU249,$G$250*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV248/GV249,$G$250*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW248/GW249,$G$250*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX248/GX249,$G$250*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY248/GY249,$G$250*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ248/GZ249,$G$250*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA248/HA249,$G$250*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB248/HB249,$G$250*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC248/HC249,$G$250*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD248/HD249,$G$250*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE248/HE249,$G$250*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF248/HF249,$G$250*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG248/HG249,$G$250*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH248/HH249,$G$250*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI248/HI249,$G$250*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ248/HJ249,$G$250*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK248/HK249,$G$250*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL248/HL249,$G$250*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM248/HM249,$G$250*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN248/HN249,$G$250*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO248/HO249,$G$250*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP248/HP249,$G$250*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ248/HQ249,$G$250*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR248/HR249,$G$250*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS248/HS249,$G$250*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT248/HT249,$G$250*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU248/HU249,$G$250*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV248/HV249,$G$250*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW248/HW249,$G$250*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX248/HX249,$G$250*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY248/HY249,$G$250*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ248/HZ249,$G$250*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA248/IA249,$G$250*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB248/IB249,$G$250*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC248/IC249,$G$250*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID248/ID249,$G$250*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE248/IE249,$G$250*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF248/IF249,$G$250*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG248/IG249,$G$250*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH248/IH249,$G$250*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II248/II249,$G$250*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ248/IJ249,$G$250*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK248/IK249,$G$250*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL248/IL249,$G$250*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM248/IM249,$G$250*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN248/IN249,$G$250*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO248/IO249,$G$250*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP248/IP249,$G$250*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ248/IQ249,$G$250*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR248/IR249,$G$250*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS248/IS249,$G$250*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,"Projected and Historic Accounts Receivable",null,null,null,null,{"$f":"I250*I249","v":{"$error":"#N/A"}},{"$f":"J250*J249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV250*BV249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH250*EH249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT250*GT249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Change in Accounts Receivable",null,null,null,{"$f":"SUM(J252:IS252)","v":{"$error":"#N/A"}},null,{"$f":"J251-I251","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV251-BU251","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH251-EG251","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT251-GS251","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Inventories",null,null,null,null,null,{"$f":"I188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Change in Inventories",null,null,null,null,{"$f":"SUM(J255:IS255)","v":{"$error":"#N/A"}},null,{"$f":"J254-I254","v":{"$error":"#N/A"}},{"$f":"K254-J254","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW254-BV254","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI254-EH254","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU254-GT254","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Other Current Assets"]
[null,null,null,"Historic Other Current Assets",null,null,null,null,{"$f":"I95","v":442000},371000,613000,583000,344000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU95","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,{"$f":"EG95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS95","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]
[null,null,null,"Other Current Assets as Percent of Revenues",null,null,{"$f":"LOOKUP(G3,2:2,259:259)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I258/I249,$G$259*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J258/J249,$G$259*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K258/K249,$G$259*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L258/L249,$G$259*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M258/M249,$G$259*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N258/N249,$G$259*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O258/O249,$G$259*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P258/P249,$G$259*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q258/Q249,$G$259*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R258/R249,$G$259*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S258/S249,$G$259*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T258/T249,$G$259*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U258/U249,$G$259*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V258/V249,$G$259*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W258/W249,$G$259*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X258/X249,$G$259*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y258/Y249,$G$259*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z258/Z249,$G$259*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA258/AA249,$G$259*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB258/AB249,$G$259*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC258/AC249,$G$259*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD258/AD249,$G$259*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE258/AE249,$G$259*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF258/AF249,$G$259*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG258/AG249,$G$259*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH258/AH249,$G$259*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI258/AI249,$G$259*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ258/AJ249,$G$259*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK258/AK249,$G$259*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL258/AL249,$G$259*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM258/AM249,$G$259*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN258/AN249,$G$259*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO258/AO249,$G$259*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP258/AP249,$G$259*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ258/AQ249,$G$259*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR258/AR249,$G$259*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS258/AS249,$G$259*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT258/AT249,$G$259*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU258/AU249,$G$259*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV258/AV249,$G$259*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW258/AW249,$G$259*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX258/AX249,$G$259*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY258/AY249,$G$259*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ258/AZ249,$G$259*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA258/BA249,$G$259*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB258/BB249,$G$259*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC258/BC249,$G$259*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD258/BD249,$G$259*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE258/BE249,$G$259*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF258/BF249,$G$259*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG258/BG249,$G$259*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH258/BH249,$G$259*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI258/BI249,$G$259*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ258/BJ249,$G$259*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK258/BK249,$G$259*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL258/BL249,$G$259*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM258/BM249,$G$259*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN258/BN249,$G$259*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO258/BO249,$G$259*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP258/BP249,$G$259*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ258/BQ249,$G$259*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR258/BR249,$G$259*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS258/BS249,$G$259*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT258/BT249,$G$259*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU258/BU249,$G$259*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV258/BV249,$G$259*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW258/BW249,$G$259*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX258/BX249,$G$259*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY258/BY249,$G$259*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ258/BZ249,$G$259*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA258/CA249,$G$259*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB258/CB249,$G$259*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC258/CC249,$G$259*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD258/CD249,$G$259*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE258/CE249,$G$259*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF258/CF249,$G$259*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG258/CG249,$G$259*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH258/CH249,$G$259*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI258/CI249,$G$259*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ258/CJ249,$G$259*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK258/CK249,$G$259*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL258/CL249,$G$259*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM258/CM249,$G$259*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN258/CN249,$G$259*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO258/CO249,$G$259*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP258/CP249,$G$259*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ258/CQ249,$G$259*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR258/CR249,$G$259*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS258/CS249,$G$259*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT258/CT249,$G$259*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU258/CU249,$G$259*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV258/CV249,$G$259*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW258/CW249,$G$259*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX258/CX249,$G$259*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY258/CY249,$G$259*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ258/CZ249,$G$259*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA258/DA249,$G$259*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB258/DB249,$G$259*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC258/DC249,$G$259*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD258/DD249,$G$259*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE258/DE249,$G$259*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF258/DF249,$G$259*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG258/DG249,$G$259*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH258/DH249,$G$259*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI258/DI249,$G$259*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ258/DJ249,$G$259*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK258/DK249,$G$259*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL258/DL249,$G$259*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM258/DM249,$G$259*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN258/DN249,$G$259*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO258/DO249,$G$259*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP258/DP249,$G$259*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ258/DQ249,$G$259*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR258/DR249,$G$259*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS258/DS249,$G$259*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT258/DT249,$G$259*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU258/DU249,$G$259*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV258/DV249,$G$259*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW258/DW249,$G$259*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX258/DX249,$G$259*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY258/DY249,$G$259*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ258/DZ249,$G$259*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA258/EA249,$G$259*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB258/EB249,$G$259*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC258/EC249,$G$259*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED258/ED249,$G$259*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE258/EE249,$G$259*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF258/EF249,$G$259*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG258/EG249,$G$259*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH258/EH249,$G$259*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI258/EI249,$G$259*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ258/EJ249,$G$259*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK258/EK249,$G$259*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL258/EL249,$G$259*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM258/EM249,$G$259*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN258/EN249,$G$259*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO258/EO249,$G$259*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP258/EP249,$G$259*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ258/EQ249,$G$259*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER258/ER249,$G$259*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES258/ES249,$G$259*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET258/ET249,$G$259*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU258/EU249,$G$259*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV258/EV249,$G$259*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW258/EW249,$G$259*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX258/EX249,$G$259*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY258/EY249,$G$259*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ258/EZ249,$G$259*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA258/FA249,$G$259*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB258/FB249,$G$259*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC258/FC249,$G$259*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD258/FD249,$G$259*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE258/FE249,$G$259*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF258/FF249,$G$259*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG258/FG249,$G$259*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH258/FH249,$G$259*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI258/FI249,$G$259*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ258/FJ249,$G$259*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK258/FK249,$G$259*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL258/FL249,$G$259*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM258/FM249,$G$259*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN258/FN249,$G$259*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO258/FO249,$G$259*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP258/FP249,$G$259*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ258/FQ249,$G$259*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR258/FR249,$G$259*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS258/FS249,$G$259*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT258/FT249,$G$259*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU258/FU249,$G$259*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV258/FV249,$G$259*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW258/FW249,$G$259*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX258/FX249,$G$259*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY258/FY249,$G$259*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ258/FZ249,$G$259*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA258/GA249,$G$259*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB258/GB249,$G$259*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC258/GC249,$G$259*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD258/GD249,$G$259*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE258/GE249,$G$259*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF258/GF249,$G$259*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG258/GG249,$G$259*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH258/GH249,$G$259*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI258/GI249,$G$259*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ258/GJ249,$G$259*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK258/GK249,$G$259*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL258/GL249,$G$259*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM258/GM249,$G$259*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN258/GN249,$G$259*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO258/GO249,$G$259*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP258/GP249,$G$259*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ258/GQ249,$G$259*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR258/GR249,$G$259*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS258/GS249,$G$259*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT258/GT249,$G$259*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU258/GU249,$G$259*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV258/GV249,$G$259*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW258/GW249,$G$259*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX258/GX249,$G$259*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY258/GY249,$G$259*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ258/GZ249,$G$259*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA258/HA249,$G$259*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB258/HB249,$G$259*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC258/HC249,$G$259*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD258/HD249,$G$259*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE258/HE249,$G$259*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF258/HF249,$G$259*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG258/HG249,$G$259*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH258/HH249,$G$259*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI258/HI249,$G$259*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ258/HJ249,$G$259*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK258/HK249,$G$259*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL258/HL249,$G$259*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM258/HM249,$G$259*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN258/HN249,$G$259*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO258/HO249,$G$259*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP258/HP249,$G$259*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ258/HQ249,$G$259*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR258/HR249,$G$259*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS258/HS249,$G$259*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT258/HT249,$G$259*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU258/HU249,$G$259*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV258/HV249,$G$259*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW258/HW249,$G$259*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX258/HX249,$G$259*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY258/HY249,$G$259*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ258/HZ249,$G$259*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA258/IA249,$G$259*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB258/IB249,$G$259*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC258/IC249,$G$259*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID258/ID249,$G$259*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE258/IE249,$G$259*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF258/IF249,$G$259*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG258/IG249,$G$259*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH258/IH249,$G$259*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II258/II249,$G$259*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ258/IJ249,$G$259*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK258/IK249,$G$259*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL258/IL249,$G$259*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM258/IM249,$G$259*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN258/IN249,$G$259*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO258/IO249,$G$259*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP258/IP249,$G$259*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ258/IQ249,$G$259*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR258/IR249,$G$259*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS258/IS249,$G$259*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Other Current Assets",null,null,null,null,{"$f":"I259*I249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU259*BU249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG259*EG249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS259*GS249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Change in Current Assets",null,null,null,{"$f":"SUM(I261:IS261)","v":{"$error":"#N/A"}},null,{"$f":"J260-I260","v":{"$error":"#N/A"}},{"$f":"K260-J260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW260-BV260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI260-EH260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU260-GT260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Accounts Payable"]
[null,null,null,"Historic Accounts Payable",null,null,null,null,{"$f":"IF(I3,I107)","v":false},{"$f":"IF(J3,J107)","v":false},{"$f":"IF(K3,K107)","v":false},{"$f":"IF(L3,L107)","v":false},{"$f":"IF(M3,M107)","v":false},{"$f":"IF(N3,N107)","v":false},{"$f":"IF(O3,O107)","v":false},{"$f":"IF(P3,P107)","v":false},{"$f":"IF(Q3,Q107)","v":false},{"$f":"IF(R3,R107)","v":false},{"$f":"IF(S3,S107)","v":false},{"$f":"IF(T3,T107)","v":false},{"$f":"IF(U3,U107)","v":false},{"$f":"IF(V3,V107)","v":false},{"$f":"IF(W3,W107)","v":false},{"$f":"IF(X3,X107)","v":false},{"$f":"IF(Y3,Y107)","v":false},{"$f":"IF(Z3,Z107)","v":false},{"$f":"IF(AA3,AA107)","v":false},{"$f":"IF(AB3,AB107)","v":false},{"$f":"IF(AC3,AC107)","v":false},{"$f":"IF(AD3,AD107)","v":false},{"$f":"IF(AE3,AE107)","v":false},{"$f":"IF(AF3,AF107)","v":false},{"$f":"IF(AG3,AG107)","v":false},{"$f":"IF(AH3,AH107)","v":false},{"$f":"IF(AI3,AI107)","v":false},{"$f":"IF(AJ3,AJ107)","v":false},{"$f":"IF(AK3,AK107)","v":false},{"$f":"IF(AL3,AL107)","v":false},{"$f":"IF(AM3,AM107)","v":false},{"$f":"IF(AN3,AN107)","v":false},{"$f":"IF(AO3,AO107)","v":false},{"$f":"IF(AP3,AP107)","v":false},{"$f":"IF(AQ3,AQ107)","v":false},{"$f":"IF(AR3,AR107)","v":false},{"$f":"IF(AS3,AS107)","v":false},{"$f":"IF(AT3,AT107)","v":false},{"$f":"IF(AU3,AU107)","v":false},{"$f":"IF(AV3,AV107)","v":false},{"$f":"IF(AW3,AW107)","v":false},{"$f":"IF(AX3,AX107)","v":false},{"$f":"IF(AY3,AY107)","v":false},{"$f":"IF(AZ3,AZ107)","v":false},{"$f":"IF(BA3,BA107)","v":false},{"$f":"IF(BB3,BB107)","v":false},{"$f":"IF(BC3,BC107)","v":false},{"$f":"IF(BD3,BD107)","v":false},{"$f":"IF(BE3,BE107)","v":false},{"$f":"IF(BF3,BF107)","v":false},{"$f":"IF(BG3,BG107)","v":false},{"$f":"IF(BH3,BH107)","v":false},{"$f":"IF(BI3,BI107)","v":false},{"$f":"IF(BJ3,BJ107)","v":false},{"$f":"IF(BK3,BK107)","v":false},{"$f":"IF(BL3,BL107)","v":false},{"$f":"IF(BM3,BM107)","v":false},{"$f":"IF(BN3,BN107)","v":false},{"$f":"IF(BO3,BO107)","v":false},{"$f":"IF(BP3,BP107)","v":false},{"$f":"IF(BQ3,BQ107)","v":false},{"$f":"IF(BR3,BR107)","v":false},{"$f":"IF(BS3,BS107)","v":false},{"$f":"IF(BT3,BT107)","v":false},{"$f":"IF(BU3,BU107)","v":false},{"$f":"IF(BV3,BV107)","v":false},{"$f":"IF(BW3,BW107)","v":false},{"$f":"IF(BX3,BX107)","v":false},{"$f":"IF(BY3,BY107)","v":false},{"$f":"IF(BZ3,BZ107)","v":false},{"$f":"IF(CA3,CA107)","v":false},{"$f":"IF(CB3,CB107)","v":false},{"$f":"IF(CC3,CC107)","v":false},{"$f":"IF(CD3,CD107)","v":false},{"$f":"IF(CE3,CE107)","v":false},{"$f":"IF(CF3,CF107)","v":false},{"$f":"IF(CG3,CG107)","v":false},{"$f":"IF(CH3,CH107)","v":false},{"$f":"IF(CI3,CI107)","v":false},{"$f":"IF(CJ3,CJ107)","v":false},{"$f":"IF(CK3,CK107)","v":false},{"$f":"IF(CL3,CL107)","v":false},{"$f":"IF(CM3,CM107)","v":false},{"$f":"IF(CN3,CN107)","v":false},{"$f":"IF(CO3,CO107)","v":false},{"$f":"IF(CP3,CP107)","v":false},{"$f":"IF(CQ3,CQ107)","v":false},{"$f":"IF(CR3,CR107)","v":false},{"$f":"IF(CS3,CS107)","v":false},{"$f":"IF(CT3,CT107)","v":false},{"$f":"IF(CU3,CU107)","v":false},{"$f":"IF(CV3,CV107)","v":false},{"$f":"IF(CW3,CW107)","v":false},{"$f":"IF(CX3,CX107)","v":false},{"$f":"IF(CY3,CY107)","v":false},{"$f":"IF(CZ3,CZ107)","v":false},{"$f":"IF(DA3,DA107)","v":false},{"$f":"IF(DB3,DB107)","v":false},{"$f":"IF(DC3,DC107)","v":false},{"$f":"IF(DD3,DD107)","v":false},{"$f":"IF(DE3,DE107)","v":false},{"$f":"IF(DF3,DF107)","v":false},{"$f":"IF(DG3,DG107)","v":false},{"$f":"IF(DH3,DH107)","v":false},{"$f":"IF(DI3,DI107)","v":false},{"$f":"IF(DJ3,DJ107)","v":false},{"$f":"IF(DK3,DK107)","v":false},{"$f":"IF(DL3,DL107)","v":false},{"$f":"IF(DM3,DM107)","v":false},{"$f":"IF(DN3,DN107)","v":false},{"$f":"IF(DO3,DO107)","v":false},{"$f":"IF(DP3,DP107)","v":false},{"$f":"IF(DQ3,DQ107)","v":false},{"$f":"IF(DR3,DR107)","v":false},{"$f":"IF(DS3,DS107)","v":false},{"$f":"IF(DT3,DT107)","v":false},{"$f":"IF(DU3,DU107)","v":false},{"$f":"IF(DV3,DV107)","v":false},{"$f":"IF(DW3,DW107)","v":false},{"$f":"IF(DX3,DX107)","v":false},{"$f":"IF(DY3,DY107)","v":false},{"$f":"IF(DZ3,DZ107)","v":false},{"$f":"IF(EA3,EA107)","v":false},{"$f":"IF(EB3,EB107)","v":false},{"$f":"IF(EC3,EC107)","v":false},{"$f":"IF(ED3,ED107)","v":false},{"$f":"IF(EE3,EE107)","v":false},{"$f":"IF(EF3,EF107)","v":false},{"$f":"IF(EG3,EG107)","v":false},{"$f":"IF(EH3,EH107)","v":false},{"$f":"IF(EI3,EI107)","v":false},{"$f":"IF(EJ3,EJ107)","v":false},{"$f":"IF(EK3,EK107)","v":false},{"$f":"IF(EL3,EL107)","v":false},{"$f":"IF(EM3,EM107)","v":false},{"$f":"IF(EN3,EN107)","v":false},{"$f":"IF(EO3,EO107)","v":false},{"$f":"IF(EP3,EP107)","v":false},{"$f":"IF(EQ3,EQ107)","v":false},{"$f":"IF(ER3,ER107)","v":false},{"$f":"IF(ES3,ES107)","v":false},{"$f":"IF(ET3,ET107)","v":false},{"$f":"IF(EU3,EU107)","v":false},{"$f":"IF(EV3,EV107)","v":false},{"$f":"IF(EW3,EW107)","v":false},{"$f":"IF(EX3,EX107)","v":false},{"$f":"IF(EY3,EY107)","v":false},{"$f":"IF(EZ3,EZ107)","v":false},{"$f":"IF(FA3,FA107)","v":false},{"$f":"IF(FB3,FB107)","v":false},{"$f":"IF(FC3,FC107)","v":false},{"$f":"IF(FD3,FD107)","v":false},{"$f":"IF(FE3,FE107)","v":false},{"$f":"IF(FF3,FF107)","v":false},{"$f":"IF(FG3,FG107)","v":false},{"$f":"IF(FH3,FH107)","v":false},{"$f":"IF(FI3,FI107)","v":false},{"$f":"IF(FJ3,FJ107)","v":false},{"$f":"IF(FK3,FK107)","v":false},{"$f":"IF(FL3,FL107)","v":false},{"$f":"IF(FM3,FM107)","v":false},{"$f":"IF(FN3,FN107)","v":false},{"$f":"IF(FO3,FO107)","v":false},{"$f":"IF(FP3,FP107)","v":false},{"$f":"IF(FQ3,FQ107)","v":false},{"$f":"IF(FR3,FR107)","v":false},{"$f":"IF(FS3,FS107)","v":false},{"$f":"IF(FT3,FT107)","v":false},{"$f":"IF(FU3,FU107)","v":false},{"$f":"IF(FV3,FV107)","v":false},{"$f":"IF(FW3,FW107)","v":false},{"$f":"IF(FX3,FX107)","v":false},{"$f":"IF(FY3,FY107)","v":false},{"$f":"IF(FZ3,FZ107)","v":false},{"$f":"IF(GA3,GA107)","v":false},{"$f":"IF(GB3,GB107)","v":false},{"$f":"IF(GC3,GC107)","v":false},{"$f":"IF(GD3,GD107)","v":false},{"$f":"IF(GE3,GE107)","v":false},{"$f":"IF(GF3,GF107)","v":false},{"$f":"IF(GG3,GG107)","v":false},{"$f":"IF(GH3,GH107)","v":false},{"$f":"IF(GI3,GI107)","v":false},{"$f":"IF(GJ3,GJ107)","v":false},{"$f":"IF(GK3,GK107)","v":false},{"$f":"IF(GL3,GL107)","v":false},{"$f":"IF(GM3,GM107)","v":false},{"$f":"IF(GN3,GN107)","v":false},{"$f":"IF(GO3,GO107)","v":false},{"$f":"IF(GP3,GP107)","v":false},{"$f":"IF(GQ3,GQ107)","v":false},{"$f":"IF(GR3,GR107)","v":false},{"$f":"IF(GS3,GS107)","v":false},{"$f":"IF(GT3,GT107)","v":false},{"$f":"IF(GU3,GU107)","v":false},{"$f":"IF(GV3,GV107)","v":false},{"$f":"IF(GW3,GW107)","v":false},{"$f":"IF(GX3,GX107)","v":false},{"$f":"IF(GY3,GY107)","v":false},{"$f":"IF(GZ3,GZ107)","v":false},{"$f":"IF(HA3,HA107)","v":false},{"$f":"IF(HB3,HB107)","v":false},{"$f":"IF(HC3,HC107)","v":false},{"$f":"IF(HD3,HD107)","v":false},{"$f":"IF(HE3,HE107)","v":false},{"$f":"IF(HF3,HF107)","v":false},{"$f":"IF(HG3,HG107)","v":false},{"$f":"IF(HH3,HH107)","v":false},{"$f":"IF(HI3,HI107)","v":false},{"$f":"IF(HJ3,HJ107)","v":false},{"$f":"IF(HK3,HK107)","v":false},{"$f":"IF(HL3,HL107)","v":false},{"$f":"IF(HM3,HM107)","v":false},{"$f":"IF(HN3,HN107)","v":false},{"$f":"IF(HO3,HO107)","v":false},{"$f":"IF(HP3,HP107)","v":false},{"$f":"IF(HQ3,HQ107)","v":false},{"$f":"IF(HR3,HR107)","v":false},{"$f":"IF(HS3,HS107)","v":false},{"$f":"IF(HT3,HT107)","v":false},{"$f":"IF(HU3,HU107)","v":false},{"$f":"IF(HV3,HV107)","v":false},{"$f":"IF(HW3,HW107)","v":false},{"$f":"IF(HX3,HX107)","v":false},{"$f":"IF(HY3,HY107)","v":false},{"$f":"IF(HZ3,HZ107)","v":false},{"$f":"IF(IA3,IA107)","v":false},{"$f":"IF(IB3,IB107)","v":false},{"$f":"IF(IC3,IC107)","v":false},{"$f":"IF(ID3,ID107)","v":false},{"$f":"IF(IE3,IE107)","v":false},{"$f":"IF(IF3,IF107)","v":false},{"$f":"IF(IG3,IG107)","v":false},{"$f":"IF(IH3,IH107)","v":false},{"$f":"IF(II3,II107)","v":false},{"$f":"IF(IJ3,IJ107)","v":false},{"$f":"IF(IK3,IK107)","v":false},{"$f":"IF(IL3,IL107)","v":false},{"$f":"IF(IM3,IM107)","v":false},{"$f":"IF(IN3,IN107)","v":false},{"$f":"IF(IO3,IO107)","v":false},{"$f":"IF(IP3,IP107)","v":false},{"$f":"IF(IQ3,IQ107)","v":false},{"$f":"IF(IR3,IR107)","v":false},{"$f":"IF(IS3,IS107)","v":false}]
[null,null,null,"Purchases",null,null,null,null,{"$f":"I183","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU183","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG183","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS183","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Accounts Payable as Percent of Purchases",null,null,{"$f":"LOOKUP(G3,2:2,266:266)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I264/I265,$G$266*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J264/J265,$G$266*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K264/K265,$G$266*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L264/L265,$G$266*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M264/M265,$G$266*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N264/N265,$G$266*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O264/O265,$G$266*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P264/P265,$G$266*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q264/Q265,$G$266*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R264/R265,$G$266*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S264/S265,$G$266*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T264/T265,$G$266*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U264/U265,$G$266*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V264/V265,$G$266*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W264/W265,$G$266*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X264/X265,$G$266*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y264/Y265,$G$266*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z264/Z265,$G$266*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA264/AA265,$G$266*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB264/AB265,$G$266*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC264/AC265,$G$266*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD264/AD265,$G$266*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE264/AE265,$G$266*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF264/AF265,$G$266*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG264/AG265,$G$266*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH264/AH265,$G$266*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI264/AI265,$G$266*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ264/AJ265,$G$266*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK264/AK265,$G$266*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL264/AL265,$G$266*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM264/AM265,$G$266*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN264/AN265,$G$266*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO264/AO265,$G$266*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP264/AP265,$G$266*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ264/AQ265,$G$266*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR264/AR265,$G$266*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS264/AS265,$G$266*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT264/AT265,$G$266*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU264/AU265,$G$266*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV264/AV265,$G$266*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW264/AW265,$G$266*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX264/AX265,$G$266*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY264/AY265,$G$266*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ264/AZ265,$G$266*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA264/BA265,$G$266*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB264/BB265,$G$266*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC264/BC265,$G$266*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD264/BD265,$G$266*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE264/BE265,$G$266*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF264/BF265,$G$266*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG264/BG265,$G$266*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH264/BH265,$G$266*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI264/BI265,$G$266*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ264/BJ265,$G$266*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK264/BK265,$G$266*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL264/BL265,$G$266*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM264/BM265,$G$266*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN264/BN265,$G$266*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO264/BO265,$G$266*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP264/BP265,$G$266*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ264/BQ265,$G$266*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR264/BR265,$G$266*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS264/BS265,$G$266*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT264/BT265,$G$266*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU264/BU265,$G$266*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV264/BV265,$G$266*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW264/BW265,$G$266*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX264/BX265,$G$266*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY264/BY265,$G$266*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ264/BZ265,$G$266*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA264/CA265,$G$266*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB264/CB265,$G$266*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC264/CC265,$G$266*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD264/CD265,$G$266*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE264/CE265,$G$266*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF264/CF265,$G$266*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG264/CG265,$G$266*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH264/CH265,$G$266*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI264/CI265,$G$266*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ264/CJ265,$G$266*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK264/CK265,$G$266*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL264/CL265,$G$266*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM264/CM265,$G$266*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN264/CN265,$G$266*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO264/CO265,$G$266*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP264/CP265,$G$266*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ264/CQ265,$G$266*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR264/CR265,$G$266*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS264/CS265,$G$266*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT264/CT265,$G$266*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU264/CU265,$G$266*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV264/CV265,$G$266*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW264/CW265,$G$266*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX264/CX265,$G$266*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY264/CY265,$G$266*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ264/CZ265,$G$266*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA264/DA265,$G$266*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB264/DB265,$G$266*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC264/DC265,$G$266*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD264/DD265,$G$266*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE264/DE265,$G$266*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF264/DF265,$G$266*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG264/DG265,$G$266*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH264/DH265,$G$266*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI264/DI265,$G$266*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ264/DJ265,$G$266*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK264/DK265,$G$266*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL264/DL265,$G$266*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM264/DM265,$G$266*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN264/DN265,$G$266*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO264/DO265,$G$266*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP264/DP265,$G$266*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ264/DQ265,$G$266*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR264/DR265,$G$266*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS264/DS265,$G$266*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT264/DT265,$G$266*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU264/DU265,$G$266*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV264/DV265,$G$266*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW264/DW265,$G$266*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX264/DX265,$G$266*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY264/DY265,$G$266*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ264/DZ265,$G$266*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA264/EA265,$G$266*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB264/EB265,$G$266*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC264/EC265,$G$266*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED264/ED265,$G$266*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE264/EE265,$G$266*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF264/EF265,$G$266*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG264/EG265,$G$266*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH264/EH265,$G$266*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI264/EI265,$G$266*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ264/EJ265,$G$266*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK264/EK265,$G$266*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL264/EL265,$G$266*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM264/EM265,$G$266*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN264/EN265,$G$266*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO264/EO265,$G$266*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP264/EP265,$G$266*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ264/EQ265,$G$266*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER264/ER265,$G$266*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES264/ES265,$G$266*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET264/ET265,$G$266*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU264/EU265,$G$266*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV264/EV265,$G$266*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW264/EW265,$G$266*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX264/EX265,$G$266*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY264/EY265,$G$266*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ264/EZ265,$G$266*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA264/FA265,$G$266*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB264/FB265,$G$266*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC264/FC265,$G$266*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD264/FD265,$G$266*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE264/FE265,$G$266*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF264/FF265,$G$266*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG264/FG265,$G$266*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH264/FH265,$G$266*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI264/FI265,$G$266*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ264/FJ265,$G$266*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK264/FK265,$G$266*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL264/FL265,$G$266*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM264/FM265,$G$266*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN264/FN265,$G$266*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO264/FO265,$G$266*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP264/FP265,$G$266*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ264/FQ265,$G$266*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR264/FR265,$G$266*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS264/FS265,$G$266*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT264/FT265,$G$266*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU264/FU265,$G$266*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV264/FV265,$G$266*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW264/FW265,$G$266*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX264/FX265,$G$266*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY264/FY265,$G$266*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ264/FZ265,$G$266*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA264/GA265,$G$266*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB264/GB265,$G$266*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC264/GC265,$G$266*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD264/GD265,$G$266*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE264/GE265,$G$266*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF264/GF265,$G$266*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG264/GG265,$G$266*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH264/GH265,$G$266*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI264/GI265,$G$266*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ264/GJ265,$G$266*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK264/GK265,$G$266*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL264/GL265,$G$266*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM264/GM265,$G$266*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN264/GN265,$G$266*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO264/GO265,$G$266*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP264/GP265,$G$266*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ264/GQ265,$G$266*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR264/GR265,$G$266*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS264/GS265,$G$266*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT264/GT265,$G$266*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU264/GU265,$G$266*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV264/GV265,$G$266*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW264/GW265,$G$266*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX264/GX265,$G$266*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY264/GY265,$G$266*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ264/GZ265,$G$266*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA264/HA265,$G$266*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB264/HB265,$G$266*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC264/HC265,$G$266*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD264/HD265,$G$266*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE264/HE265,$G$266*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF264/HF265,$G$266*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG264/HG265,$G$266*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH264/HH265,$G$266*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI264/HI265,$G$266*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ264/HJ265,$G$266*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK264/HK265,$G$266*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL264/HL265,$G$266*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM264/HM265,$G$266*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN264/HN265,$G$266*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO264/HO265,$G$266*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP264/HP265,$G$266*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ264/HQ265,$G$266*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR264/HR265,$G$266*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS264/HS265,$G$266*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT264/HT265,$G$266*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU264/HU265,$G$266*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV264/HV265,$G$266*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW264/HW265,$G$266*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX264/HX265,$G$266*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY264/HY265,$G$266*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ264/HZ265,$G$266*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA264/IA265,$G$266*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB264/IB265,$G$266*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC264/IC265,$G$266*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID264/ID265,$G$266*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE264/IE265,$G$266*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF264/IF265,$G$266*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG264/IG265,$G$266*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH264/IH265,$G$266*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II264/II265,$G$266*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ264/IJ265,$G$266*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK264/IK265,$G$266*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL264/IL265,$G$266*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM264/IM265,$G$266*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN264/IN265,$G$266*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO264/IO265,$G$266*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP264/IP265,$G$266*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ264/IQ265,$G$266*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR264/IR265,$G$266*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS264/IS265,$G$266*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,"Accounts Payable from Purchases",null,null,null,null,{"$f":"I266*I265","v":{"$error":"#N/A"}},{"$f":"J266*J265","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV266*BV265","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH266*EH265","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT266*GT265","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Cost of Goods Sold",null,null,null,null,{"$f":"I155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Accounts Payable as Percent of Cost of Goods Sold",null,null,{"$f":"LOOKUP(G3,2:2,270:270)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I264/I269,$G$270*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J264/J269,$G$270*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K264/K269,$G$270*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L264/L269,$G$270*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M264/M269,$G$270*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N264/N269,$G$270*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O264/O269,$G$270*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P264/P269,$G$270*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q264/Q269,$G$270*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R264/R269,$G$270*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S264/S269,$G$270*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T264/T269,$G$270*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U264/U269,$G$270*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V264/V269,$G$270*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W264/W269,$G$270*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X264/X269,$G$270*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y264/Y269,$G$270*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z264/Z269,$G$270*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA264/AA269,$G$270*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB264/AB269,$G$270*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC264/AC269,$G$270*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD264/AD269,$G$270*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE264/AE269,$G$270*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF264/AF269,$G$270*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG264/AG269,$G$270*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH264/AH269,$G$270*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI264/AI269,$G$270*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ264/AJ269,$G$270*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK264/AK269,$G$270*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL264/AL269,$G$270*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM264/AM269,$G$270*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN264/AN269,$G$270*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO264/AO269,$G$270*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP264/AP269,$G$270*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ264/AQ269,$G$270*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR264/AR269,$G$270*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS264/AS269,$G$270*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT264/AT269,$G$270*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU264/AU269,$G$270*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV264/AV269,$G$270*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW264/AW269,$G$270*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX264/AX269,$G$270*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY264/AY269,$G$270*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ264/AZ269,$G$270*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA264/BA269,$G$270*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB264/BB269,$G$270*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC264/BC269,$G$270*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD264/BD269,$G$270*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE264/BE269,$G$270*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF264/BF269,$G$270*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG264/BG269,$G$270*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH264/BH269,$G$270*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI264/BI269,$G$270*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ264/BJ269,$G$270*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK264/BK269,$G$270*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL264/BL269,$G$270*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM264/BM269,$G$270*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN264/BN269,$G$270*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO264/BO269,$G$270*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP264/BP269,$G$270*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ264/BQ269,$G$270*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR264/BR269,$G$270*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS264/BS269,$G$270*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT264/BT269,$G$270*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU264/BU269,$G$270*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV264/BV269,$G$270*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW264/BW269,$G$270*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX264/BX269,$G$270*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY264/BY269,$G$270*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ264/BZ269,$G$270*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA264/CA269,$G$270*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB264/CB269,$G$270*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC264/CC269,$G$270*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD264/CD269,$G$270*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE264/CE269,$G$270*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF264/CF269,$G$270*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG264/CG269,$G$270*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH264/CH269,$G$270*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI264/CI269,$G$270*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ264/CJ269,$G$270*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK264/CK269,$G$270*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL264/CL269,$G$270*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM264/CM269,$G$270*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN264/CN269,$G$270*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO264/CO269,$G$270*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP264/CP269,$G$270*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ264/CQ269,$G$270*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR264/CR269,$G$270*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS264/CS269,$G$270*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT264/CT269,$G$270*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU264/CU269,$G$270*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV264/CV269,$G$270*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW264/CW269,$G$270*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX264/CX269,$G$270*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY264/CY269,$G$270*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ264/CZ269,$G$270*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA264/DA269,$G$270*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB264/DB269,$G$270*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC264/DC269,$G$270*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD264/DD269,$G$270*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE264/DE269,$G$270*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF264/DF269,$G$270*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG264/DG269,$G$270*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH264/DH269,$G$270*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI264/DI269,$G$270*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ264/DJ269,$G$270*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK264/DK269,$G$270*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL264/DL269,$G$270*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM264/DM269,$G$270*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN264/DN269,$G$270*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO264/DO269,$G$270*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP264/DP269,$G$270*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ264/DQ269,$G$270*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR264/DR269,$G$270*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS264/DS269,$G$270*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT264/DT269,$G$270*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU264/DU269,$G$270*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV264/DV269,$G$270*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW264/DW269,$G$270*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX264/DX269,$G$270*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY264/DY269,$G$270*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ264/DZ269,$G$270*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA264/EA269,$G$270*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB264/EB269,$G$270*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC264/EC269,$G$270*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED264/ED269,$G$270*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE264/EE269,$G$270*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF264/EF269,$G$270*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG264/EG269,$G$270*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH264/EH269,$G$270*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI264/EI269,$G$270*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ264/EJ269,$G$270*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK264/EK269,$G$270*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL264/EL269,$G$270*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM264/EM269,$G$270*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN264/EN269,$G$270*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO264/EO269,$G$270*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP264/EP269,$G$270*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ264/EQ269,$G$270*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER264/ER269,$G$270*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES264/ES269,$G$270*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET264/ET269,$G$270*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU264/EU269,$G$270*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV264/EV269,$G$270*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW264/EW269,$G$270*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX264/EX269,$G$270*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY264/EY269,$G$270*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ264/EZ269,$G$270*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA264/FA269,$G$270*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB264/FB269,$G$270*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC264/FC269,$G$270*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD264/FD269,$G$270*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE264/FE269,$G$270*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF264/FF269,$G$270*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG264/FG269,$G$270*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH264/FH269,$G$270*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI264/FI269,$G$270*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ264/FJ269,$G$270*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK264/FK269,$G$270*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL264/FL269,$G$270*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM264/FM269,$G$270*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN264/FN269,$G$270*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO264/FO269,$G$270*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP264/FP269,$G$270*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ264/FQ269,$G$270*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR264/FR269,$G$270*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS264/FS269,$G$270*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT264/FT269,$G$270*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU264/FU269,$G$270*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV264/FV269,$G$270*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW264/FW269,$G$270*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX264/FX269,$G$270*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY264/FY269,$G$270*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ264/FZ269,$G$270*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA264/GA269,$G$270*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB264/GB269,$G$270*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC264/GC269,$G$270*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD264/GD269,$G$270*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE264/GE269,$G$270*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF264/GF269,$G$270*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG264/GG269,$G$270*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH264/GH269,$G$270*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI264/GI269,$G$270*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ264/GJ269,$G$270*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK264/GK269,$G$270*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL264/GL269,$G$270*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM264/GM269,$G$270*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN264/GN269,$G$270*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO264/GO269,$G$270*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP264/GP269,$G$270*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ264/GQ269,$G$270*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR264/GR269,$G$270*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS264/GS269,$G$270*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT264/GT269,$G$270*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU264/GU269,$G$270*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV264/GV269,$G$270*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW264/GW269,$G$270*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX264/GX269,$G$270*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY264/GY269,$G$270*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ264/GZ269,$G$270*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA264/HA269,$G$270*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB264/HB269,$G$270*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC264/HC269,$G$270*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD264/HD269,$G$270*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE264/HE269,$G$270*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF264/HF269,$G$270*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG264/HG269,$G$270*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH264/HH269,$G$270*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI264/HI269,$G$270*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ264/HJ269,$G$270*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK264/HK269,$G$270*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL264/HL269,$G$270*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM264/HM269,$G$270*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN264/HN269,$G$270*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO264/HO269,$G$270*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP264/HP269,$G$270*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ264/HQ269,$G$270*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR264/HR269,$G$270*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS264/HS269,$G$270*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT264/HT269,$G$270*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU264/HU269,$G$270*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV264/HV269,$G$270*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW264/HW269,$G$270*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX264/HX269,$G$270*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY264/HY269,$G$270*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ264/HZ269,$G$270*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA264/IA269,$G$270*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB264/IB269,$G$270*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC264/IC269,$G$270*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID264/ID269,$G$270*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE264/IE269,$G$270*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF264/IF269,$G$270*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG264/IG269,$G$270*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH264/IH269,$G$270*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II264/II269,$G$270*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ264/IJ269,$G$270*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK264/IK269,$G$270*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL264/IL269,$G$270*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM264/IM269,$G$270*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN264/IN269,$G$270*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO264/IO269,$G$270*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP264/IP269,$G$270*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ264/IQ269,$G$270*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR264/IR269,$G$270*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS264/IS269,$G$270*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,"Accounts Payable from COGS",null,null,null,null,{"$f":"I269*I270","v":{"$error":"#N/A"}},{"$f":"J269*J270","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV269*BV270","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH269*EH270","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT269*GT270","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Accounts Payable Applied",null,null,{"$f":"'Model Parameters'!G18","v":false},null,{"$f":"IF($G$273,I271,I267)","v":{"$error":"#N/A"}},{"$f":"J271","v":{"$error":"#N/A"}},{"$f":"K271","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW271","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI271","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU271","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Change in Accounts Payable",null,null,null,{"$f":"SUM(J274:IS274)","v":{"$error":"#N/A"}},null,{"$f":"J273-I273","v":{"$error":"#N/A"}},{"$f":"K273-J273","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW273-BV273","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI273-EH273","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU273-GT273","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Other Payables"]
[null,null,null,"Historic Other Payables",null,null,null,null,{"$f":"I109+I108","v":2747000},3162000,2836000,2548000,2221000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU109+BU108","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,{"$f":"EG109+EG108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS109+GS108","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]
[null,null,null,"Revenues",null,null,null,null,{"$f":"I249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS249","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Payables as Percent of Revenues",null,null,{"$f":"LOOKUP(G3,2:2,279:279)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I277/I278,$G$279*12/I4)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J277/J278,$G$279*12/J4)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K277/K278,$G$279*12/K4)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L277/L278,$G$279*12/L4)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M277/M278,$G$279*12/M4)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N277/N278,$G$279*12/N4)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O277/O278,$G$279*12/O4)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P277/P278,$G$279*12/P4)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q277/Q278,$G$279*12/Q4)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R277/R278,$G$279*12/R4)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S277/S278,$G$279*12/S4)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T277/T278,$G$279*12/T4)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U277/U278,$G$279*12/U4)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V277/V278,$G$279*12/V4)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W277/W278,$G$279*12/W4)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X277/X278,$G$279*12/X4)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y277/Y278,$G$279*12/Y4)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z277/Z278,$G$279*12/Z4)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA277/AA278,$G$279*12/AA4)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB277/AB278,$G$279*12/AB4)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC277/AC278,$G$279*12/AC4)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD277/AD278,$G$279*12/AD4)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE277/AE278,$G$279*12/AE4)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF277/AF278,$G$279*12/AF4)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG277/AG278,$G$279*12/AG4)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH277/AH278,$G$279*12/AH4)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI277/AI278,$G$279*12/AI4)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ277/AJ278,$G$279*12/AJ4)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK277/AK278,$G$279*12/AK4)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL277/AL278,$G$279*12/AL4)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM277/AM278,$G$279*12/AM4)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN277/AN278,$G$279*12/AN4)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO277/AO278,$G$279*12/AO4)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP277/AP278,$G$279*12/AP4)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ277/AQ278,$G$279*12/AQ4)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR277/AR278,$G$279*12/AR4)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS277/AS278,$G$279*12/AS4)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT277/AT278,$G$279*12/AT4)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU277/AU278,$G$279*12/AU4)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV277/AV278,$G$279*12/AV4)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW277/AW278,$G$279*12/AW4)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX277/AX278,$G$279*12/AX4)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY277/AY278,$G$279*12/AY4)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ277/AZ278,$G$279*12/AZ4)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA277/BA278,$G$279*12/BA4)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB277/BB278,$G$279*12/BB4)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC277/BC278,$G$279*12/BC4)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD277/BD278,$G$279*12/BD4)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE277/BE278,$G$279*12/BE4)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF277/BF278,$G$279*12/BF4)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG277/BG278,$G$279*12/BG4)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH277/BH278,$G$279*12/BH4)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI277/BI278,$G$279*12/BI4)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ277/BJ278,$G$279*12/BJ4)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK277/BK278,$G$279*12/BK4)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL277/BL278,$G$279*12/BL4)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM277/BM278,$G$279*12/BM4)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN277/BN278,$G$279*12/BN4)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO277/BO278,$G$279*12/BO4)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP277/BP278,$G$279*12/BP4)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ277/BQ278,$G$279*12/BQ4)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR277/BR278,$G$279*12/BR4)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS277/BS278,$G$279*12/BS4)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT277/BT278,$G$279*12/BT4)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU277/BU278,$G$279*12/BU4)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV277/BV278,$G$279*12/BV4)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW277/BW278,$G$279*12/BW4)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX277/BX278,$G$279*12/BX4)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY277/BY278,$G$279*12/BY4)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ277/BZ278,$G$279*12/BZ4)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA277/CA278,$G$279*12/CA4)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB277/CB278,$G$279*12/CB4)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC277/CC278,$G$279*12/CC4)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD277/CD278,$G$279*12/CD4)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE277/CE278,$G$279*12/CE4)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF277/CF278,$G$279*12/CF4)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG277/CG278,$G$279*12/CG4)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH277/CH278,$G$279*12/CH4)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI277/CI278,$G$279*12/CI4)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ277/CJ278,$G$279*12/CJ4)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK277/CK278,$G$279*12/CK4)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL277/CL278,$G$279*12/CL4)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM277/CM278,$G$279*12/CM4)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN277/CN278,$G$279*12/CN4)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO277/CO278,$G$279*12/CO4)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP277/CP278,$G$279*12/CP4)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ277/CQ278,$G$279*12/CQ4)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR277/CR278,$G$279*12/CR4)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS277/CS278,$G$279*12/CS4)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT277/CT278,$G$279*12/CT4)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU277/CU278,$G$279*12/CU4)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV277/CV278,$G$279*12/CV4)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW277/CW278,$G$279*12/CW4)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX277/CX278,$G$279*12/CX4)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY277/CY278,$G$279*12/CY4)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ277/CZ278,$G$279*12/CZ4)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA277/DA278,$G$279*12/DA4)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB277/DB278,$G$279*12/DB4)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC277/DC278,$G$279*12/DC4)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD277/DD278,$G$279*12/DD4)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE277/DE278,$G$279*12/DE4)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF277/DF278,$G$279*12/DF4)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG277/DG278,$G$279*12/DG4)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH277/DH278,$G$279*12/DH4)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI277/DI278,$G$279*12/DI4)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ277/DJ278,$G$279*12/DJ4)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK277/DK278,$G$279*12/DK4)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL277/DL278,$G$279*12/DL4)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM277/DM278,$G$279*12/DM4)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN277/DN278,$G$279*12/DN4)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO277/DO278,$G$279*12/DO4)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP277/DP278,$G$279*12/DP4)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ277/DQ278,$G$279*12/DQ4)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR277/DR278,$G$279*12/DR4)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS277/DS278,$G$279*12/DS4)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT277/DT278,$G$279*12/DT4)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU277/DU278,$G$279*12/DU4)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV277/DV278,$G$279*12/DV4)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW277/DW278,$G$279*12/DW4)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX277/DX278,$G$279*12/DX4)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY277/DY278,$G$279*12/DY4)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ277/DZ278,$G$279*12/DZ4)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA277/EA278,$G$279*12/EA4)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB277/EB278,$G$279*12/EB4)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC277/EC278,$G$279*12/EC4)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED277/ED278,$G$279*12/ED4)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE277/EE278,$G$279*12/EE4)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF277/EF278,$G$279*12/EF4)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG277/EG278,$G$279*12/EG4)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH277/EH278,$G$279*12/EH4)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI277/EI278,$G$279*12/EI4)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ277/EJ278,$G$279*12/EJ4)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK277/EK278,$G$279*12/EK4)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL277/EL278,$G$279*12/EL4)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM277/EM278,$G$279*12/EM4)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN277/EN278,$G$279*12/EN4)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO277/EO278,$G$279*12/EO4)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP277/EP278,$G$279*12/EP4)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ277/EQ278,$G$279*12/EQ4)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER277/ER278,$G$279*12/ER4)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES277/ES278,$G$279*12/ES4)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET277/ET278,$G$279*12/ET4)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU277/EU278,$G$279*12/EU4)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV277/EV278,$G$279*12/EV4)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW277/EW278,$G$279*12/EW4)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX277/EX278,$G$279*12/EX4)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY277/EY278,$G$279*12/EY4)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ277/EZ278,$G$279*12/EZ4)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA277/FA278,$G$279*12/FA4)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB277/FB278,$G$279*12/FB4)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC277/FC278,$G$279*12/FC4)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD277/FD278,$G$279*12/FD4)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE277/FE278,$G$279*12/FE4)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF277/FF278,$G$279*12/FF4)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG277/FG278,$G$279*12/FG4)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH277/FH278,$G$279*12/FH4)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI277/FI278,$G$279*12/FI4)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ277/FJ278,$G$279*12/FJ4)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK277/FK278,$G$279*12/FK4)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL277/FL278,$G$279*12/FL4)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM277/FM278,$G$279*12/FM4)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN277/FN278,$G$279*12/FN4)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO277/FO278,$G$279*12/FO4)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP277/FP278,$G$279*12/FP4)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ277/FQ278,$G$279*12/FQ4)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR277/FR278,$G$279*12/FR4)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS277/FS278,$G$279*12/FS4)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT277/FT278,$G$279*12/FT4)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU277/FU278,$G$279*12/FU4)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV277/FV278,$G$279*12/FV4)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW277/FW278,$G$279*12/FW4)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX277/FX278,$G$279*12/FX4)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY277/FY278,$G$279*12/FY4)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ277/FZ278,$G$279*12/FZ4)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA277/GA278,$G$279*12/GA4)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB277/GB278,$G$279*12/GB4)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC277/GC278,$G$279*12/GC4)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD277/GD278,$G$279*12/GD4)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE277/GE278,$G$279*12/GE4)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF277/GF278,$G$279*12/GF4)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG277/GG278,$G$279*12/GG4)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH277/GH278,$G$279*12/GH4)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI277/GI278,$G$279*12/GI4)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ277/GJ278,$G$279*12/GJ4)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK277/GK278,$G$279*12/GK4)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL277/GL278,$G$279*12/GL4)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM277/GM278,$G$279*12/GM4)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN277/GN278,$G$279*12/GN4)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO277/GO278,$G$279*12/GO4)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP277/GP278,$G$279*12/GP4)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ277/GQ278,$G$279*12/GQ4)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR277/GR278,$G$279*12/GR4)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS277/GS278,$G$279*12/GS4)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT277/GT278,$G$279*12/GT4)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU277/GU278,$G$279*12/GU4)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV277/GV278,$G$279*12/GV4)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW277/GW278,$G$279*12/GW4)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX277/GX278,$G$279*12/GX4)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY277/GY278,$G$279*12/GY4)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ277/GZ278,$G$279*12/GZ4)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA277/HA278,$G$279*12/HA4)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB277/HB278,$G$279*12/HB4)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC277/HC278,$G$279*12/HC4)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD277/HD278,$G$279*12/HD4)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE277/HE278,$G$279*12/HE4)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF277/HF278,$G$279*12/HF4)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG277/HG278,$G$279*12/HG4)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH277/HH278,$G$279*12/HH4)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI277/HI278,$G$279*12/HI4)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ277/HJ278,$G$279*12/HJ4)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK277/HK278,$G$279*12/HK4)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL277/HL278,$G$279*12/HL4)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM277/HM278,$G$279*12/HM4)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN277/HN278,$G$279*12/HN4)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO277/HO278,$G$279*12/HO4)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP277/HP278,$G$279*12/HP4)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ277/HQ278,$G$279*12/HQ4)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR277/HR278,$G$279*12/HR4)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS277/HS278,$G$279*12/HS4)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT277/HT278,$G$279*12/HT4)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU277/HU278,$G$279*12/HU4)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV277/HV278,$G$279*12/HV4)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW277/HW278,$G$279*12/HW4)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX277/HX278,$G$279*12/HX4)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY277/HY278,$G$279*12/HY4)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ277/HZ278,$G$279*12/HZ4)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA277/IA278,$G$279*12/IA4)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB277/IB278,$G$279*12/IB4)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC277/IC278,$G$279*12/IC4)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID277/ID278,$G$279*12/ID4)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE277/IE278,$G$279*12/IE4)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF277/IF278,$G$279*12/IF4)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG277/IG278,$G$279*12/IG4)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH277/IH278,$G$279*12/IH4)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II277/II278,$G$279*12/II4)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ277/IJ278,$G$279*12/IJ4)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK277/IK278,$G$279*12/IK4)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL277/IL278,$G$279*12/IL4)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM277/IM278,$G$279*12/IM4)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN277/IN278,$G$279*12/IN4)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO277/IO278,$G$279*12/IO4)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP277/IP278,$G$279*12/IP4)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ277/IQ278,$G$279*12/IQ4)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR277/IR278,$G$279*12/IR4)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS277/IS278,$G$279*12/IS4)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Payables",null,null,null,null,{"$f":"I279*I278","v":{"$error":"#N/A"}},{"$f":"J279*J278","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV279*BV278","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH279*EH278","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT279*GT278","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Change in Payables",null,null,{"$f":"SUM(J281:IS281)","v":{"$error":"#N/A"}},null,null,{"$f":"J280-I280","v":{"$error":"#N/A"}},{"$f":"K280-J280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW280-BV280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI280-EH280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU280-GT280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Total Working Capital",null,null,null,null,null,{"$f":"I251+I260+I254-I273-I280","v":{"$error":"#N/A"}},{"$f":"J251+J260+J254-J273-J280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV251+BV260+BV254-BV273-BV280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH251+EH260+EH254-EH273-EH280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT251+GT260+GT254-GT273-GT280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Change in Working Capital",null,null,null,{"$f":"SUM(J284:IS284)","v":{"$error":"#N/A"}},null,null,{"$f":"J283-I283","v":{"$error":"#N/A"}},{"$f":"K283-J283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW283-BV283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI283-EH283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU283-GT283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Income Tax Rates"]
[null,null,null,"Income Taxes",null,null,null,null,{"$f":"I26","v":608000},341000,-39000,322000,164000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26","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,{"$f":"EG26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS26","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]
[null,null,null,"Pre-tax Income",null,null,null,null,{"$f":"I25","v":1668000.0625},954000,1515000,1413000,725000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU25","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,{"$f":"EG25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS25","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]
[null,null,null,"Income Tax Rate",null,null,{"$f":"LOOKUP(G3,2:2,289:289)","v":{"$error":"#N/A"}},null,{"$f":"IF(I3,I287/I288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(J3,J287/J288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(K3,K287/K288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(L3,L287/L288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(M3,M287/M288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(N3,N287/N288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(O3,O287/O288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(P3,P287/P288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(Q3,Q287/Q288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(R3,R287/R288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(S3,S287/S288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(T3,T287/T288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(U3,U287/U288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(V3,V287/V288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(W3,W287/W288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(X3,X287/X288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(Y3,Y287/Y288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(Z3,Z287/Z288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AA3,AA287/AA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AB3,AB287/AB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AC3,AC287/AC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AD3,AD287/AD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AE3,AE287/AE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AF3,AF287/AF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AG3,AG287/AG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AH3,AH287/AH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AI3,AI287/AI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AJ3,AJ287/AJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AK3,AK287/AK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AL3,AL287/AL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AM3,AM287/AM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AN3,AN287/AN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AO3,AO287/AO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AP3,AP287/AP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AQ3,AQ287/AQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AR3,AR287/AR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AS3,AS287/AS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AT3,AT287/AT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AU3,AU287/AU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AV3,AV287/AV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AW3,AW287/AW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AX3,AX287/AX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AY3,AY287/AY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(AZ3,AZ287/AZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BA3,BA287/BA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BB3,BB287/BB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BC3,BC287/BC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BD3,BD287/BD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BE3,BE287/BE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BF3,BF287/BF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BG3,BG287/BG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BH3,BH287/BH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BI3,BI287/BI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BJ3,BJ287/BJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BK3,BK287/BK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BL3,BL287/BL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BM3,BM287/BM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BN3,BN287/BN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BO3,BO287/BO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BP3,BP287/BP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BQ3,BQ287/BQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BR3,BR287/BR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BS3,BS287/BS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BT3,BT287/BT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BU3,BU287/BU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BV3,BV287/BV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BW3,BW287/BW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BX3,BX287/BX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BY3,BY287/BY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(BZ3,BZ287/BZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CA3,CA287/CA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CB3,CB287/CB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CC3,CC287/CC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CD3,CD287/CD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CE3,CE287/CE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CF3,CF287/CF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CG3,CG287/CG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CH3,CH287/CH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CI3,CI287/CI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CJ3,CJ287/CJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CK3,CK287/CK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CL3,CL287/CL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CM3,CM287/CM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CN3,CN287/CN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CO3,CO287/CO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CP3,CP287/CP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CQ3,CQ287/CQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CR3,CR287/CR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CS3,CS287/CS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CT3,CT287/CT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CU3,CU287/CU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CV3,CV287/CV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CW3,CW287/CW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CX3,CX287/CX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CY3,CY287/CY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(CZ3,CZ287/CZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DA3,DA287/DA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DB3,DB287/DB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DC3,DC287/DC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DD3,DD287/DD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DE3,DE287/DE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DF3,DF287/DF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DG3,DG287/DG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DH3,DH287/DH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DI3,DI287/DI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DJ3,DJ287/DJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DK3,DK287/DK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DL3,DL287/DL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DM3,DM287/DM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DN3,DN287/DN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DO3,DO287/DO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DP3,DP287/DP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DQ3,DQ287/DQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DR3,DR287/DR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DS3,DS287/DS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DT3,DT287/DT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DU3,DU287/DU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DV3,DV287/DV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DW3,DW287/DW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DX3,DX287/DX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DY3,DY287/DY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(DZ3,DZ287/DZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EA3,EA287/EA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EB3,EB287/EB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EC3,EC287/EC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(ED3,ED287/ED288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EE3,EE287/EE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EF3,EF287/EF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EG3,EG287/EG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EH3,EH287/EH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EI3,EI287/EI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EJ3,EJ287/EJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EK3,EK287/EK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EL3,EL287/EL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EM3,EM287/EM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EN3,EN287/EN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EO3,EO287/EO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EP3,EP287/EP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EQ3,EQ287/EQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(ER3,ER287/ER288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(ES3,ES287/ES288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(ET3,ET287/ET288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EU3,EU287/EU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EV3,EV287/EV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EW3,EW287/EW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EX3,EX287/EX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EY3,EY287/EY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(EZ3,EZ287/EZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FA3,FA287/FA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FB3,FB287/FB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FC3,FC287/FC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FD3,FD287/FD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FE3,FE287/FE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FF3,FF287/FF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FG3,FG287/FG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FH3,FH287/FH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FI3,FI287/FI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FJ3,FJ287/FJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FK3,FK287/FK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FL3,FL287/FL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FM3,FM287/FM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FN3,FN287/FN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FO3,FO287/FO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FP3,FP287/FP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FQ3,FQ287/FQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FR3,FR287/FR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FS3,FS287/FS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FT3,FT287/FT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FU3,FU287/FU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FV3,FV287/FV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FW3,FW287/FW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FX3,FX287/FX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FY3,FY287/FY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(FZ3,FZ287/FZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GA3,GA287/GA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GB3,GB287/GB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GC3,GC287/GC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GD3,GD287/GD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GE3,GE287/GE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GF3,GF287/GF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GG3,GG287/GG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GH3,GH287/GH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GI3,GI287/GI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GJ3,GJ287/GJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GK3,GK287/GK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GL3,GL287/GL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GM3,GM287/GM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GN3,GN287/GN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GO3,GO287/GO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GP3,GP287/GP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GQ3,GQ287/GQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GR3,GR287/GR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GS3,GS287/GS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GT3,GT287/GT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GU3,GU287/GU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GV3,GV287/GV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GW3,GW287/GW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GX3,GX287/GX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GY3,GY287/GY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(GZ3,GZ287/GZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HA3,HA287/HA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HB3,HB287/HB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HC3,HC287/HC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HD3,HD287/HD288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HE3,HE287/HE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HF3,HF287/HF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HG3,HG287/HG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HH3,HH287/HH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HI3,HI287/HI288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HJ3,HJ287/HJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HK3,HK287/HK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HL3,HL287/HL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HM3,HM287/HM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HN3,HN287/HN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HO3,HO287/HO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HP3,HP287/HP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HQ3,HQ287/HQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HR3,HR287/HR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HS3,HS287/HS288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HT3,HT287/HT288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HU3,HU287/HU288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HV3,HV287/HV288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HW3,HW287/HW288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HX3,HX287/HX288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HY3,HY287/HY288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(HZ3,HZ287/HZ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IA3,IA287/IA288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IB3,IB287/IB288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IC3,IC287/IC288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(ID3,ID287/ID288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IE3,IE287/IE288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IF3,IF287/IF288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IG3,IG287/IG288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IH3,IH287/IH288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(II3,II287/II288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IJ3,IJ287/IJ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IK3,IK287/IK288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IL3,IL287/IL288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IM3,IM287/IM288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IN3,IN287/IN288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IO3,IO287/IO288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IP3,IP287/IP288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IQ3,IQ287/IQ288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IR3,IR287/IR288,$G$289)","v":{"$error":"#N/A"}},{"$f":"IF(IS3,IS287/IS288,$G$289)","v":{"$error":"#N/A"}}]
[]
[null,null,"Other Operating Assets and Liabilities"]
[null,null,null,"Intangible Assets",null,null,null,null,{"$f":"IF(I3,I101,H292)","v":0},{"$f":"IF(J3,J101,I292)","v":0},{"$f":"IF(K3,K101,J292)","v":0},{"$f":"IF(L3,L101,K292)","v":0},{"$f":"IF(M3,M101,L292)","v":0},{"$f":"IF(N3,N101,M292)","v":0},{"$f":"IF(O3,O101,N292)","v":0},{"$f":"IF(P3,P101,O292)","v":0},{"$f":"IF(Q3,Q101,P292)","v":0},{"$f":"IF(R3,R101,Q292)","v":0},{"$f":"IF(S3,S101,R292)","v":0},{"$f":"IF(T3,T101,S292)","v":0},{"$f":"IF(U3,U101,T292)","v":0},{"$f":"IF(V3,V101,U292)","v":0},{"$f":"IF(W3,W101,V292)","v":0},{"$f":"IF(X3,X101,W292)","v":0},{"$f":"IF(Y3,Y101,X292)","v":0},{"$f":"IF(Z3,Z101,Y292)","v":0},{"$f":"IF(AA3,AA101,Z292)","v":0},{"$f":"IF(AB3,AB101,AA292)","v":0},{"$f":"IF(AC3,AC101,AB292)","v":0},{"$f":"IF(AD3,AD101,AC292)","v":0},{"$f":"IF(AE3,AE101,AD292)","v":0},{"$f":"IF(AF3,AF101,AE292)","v":0},{"$f":"IF(AG3,AG101,AF292)","v":0},{"$f":"IF(AH3,AH101,AG292)","v":0},{"$f":"IF(AI3,AI101,AH292)","v":0},{"$f":"IF(AJ3,AJ101,AI292)","v":0},{"$f":"IF(AK3,AK101,AJ292)","v":0},{"$f":"IF(AL3,AL101,AK292)","v":0},{"$f":"IF(AM3,AM101,AL292)","v":0},{"$f":"IF(AN3,AN101,AM292)","v":0},{"$f":"IF(AO3,AO101,AN292)","v":0},{"$f":"IF(AP3,AP101,AO292)","v":0},{"$f":"IF(AQ3,AQ101,AP292)","v":0},{"$f":"IF(AR3,AR101,AQ292)","v":0},{"$f":"IF(AS3,AS101,AR292)","v":0},{"$f":"IF(AT3,AT101,AS292)","v":0},{"$f":"IF(AU3,AU101,AT292)","v":0},{"$f":"IF(AV3,AV101,AU292)","v":0},{"$f":"IF(AW3,AW101,AV292)","v":0},{"$f":"IF(AX3,AX101,AW292)","v":0},{"$f":"IF(AY3,AY101,AX292)","v":0},{"$f":"IF(AZ3,AZ101,AY292)","v":0},{"$f":"IF(BA3,BA101,AZ292)","v":0},{"$f":"IF(BB3,BB101,BA292)","v":0},{"$f":"IF(BC3,BC101,BB292)","v":0},{"$f":"IF(BD3,BD101,BC292)","v":0},{"$f":"IF(BE3,BE101,BD292)","v":0},{"$f":"IF(BF3,BF101,BE292)","v":0},{"$f":"IF(BG3,BG101,BF292)","v":0},{"$f":"IF(BH3,BH101,BG292)","v":0},{"$f":"IF(BI3,BI101,BH292)","v":0},{"$f":"IF(BJ3,BJ101,BI292)","v":0},{"$f":"IF(BK3,BK101,BJ292)","v":0},{"$f":"IF(BL3,BL101,BK292)","v":0},{"$f":"IF(BM3,BM101,BL292)","v":0},{"$f":"IF(BN3,BN101,BM292)","v":0},{"$f":"IF(BO3,BO101,BN292)","v":0},{"$f":"IF(BP3,BP101,BO292)","v":0},{"$f":"IF(BQ3,BQ101,BP292)","v":0},{"$f":"IF(BR3,BR101,BQ292)","v":0},{"$f":"IF(BS3,BS101,BR292)","v":0},{"$f":"IF(BT3,BT101,BS292)","v":0},{"$f":"IF(BU3,BU101,BT292)","v":0},{"$f":"IF(BV3,BV101,BU292)","v":0},{"$f":"IF(BW3,BW101,BV292)","v":0},{"$f":"IF(BX3,BX101,BW292)","v":0},{"$f":"IF(BY3,BY101,BX292)","v":0},{"$f":"IF(BZ3,BZ101,BY292)","v":0},{"$f":"IF(CA3,CA101,BZ292)","v":0},{"$f":"IF(CB3,CB101,CA292)","v":0},{"$f":"IF(CC3,CC101,CB292)","v":0},{"$f":"IF(CD3,CD101,CC292)","v":0},{"$f":"IF(CE3,CE101,CD292)","v":0},{"$f":"IF(CF3,CF101,CE292)","v":0},{"$f":"IF(CG3,CG101,CF292)","v":0},{"$f":"IF(CH3,CH101,CG292)","v":0},{"$f":"IF(CI3,CI101,CH292)","v":0},{"$f":"IF(CJ3,CJ101,CI292)","v":0},{"$f":"IF(CK3,CK101,CJ292)","v":0},{"$f":"IF(CL3,CL101,CK292)","v":0},{"$f":"IF(CM3,CM101,CL292)","v":0},{"$f":"IF(CN3,CN101,CM292)","v":0},{"$f":"IF(CO3,CO101,CN292)","v":0},{"$f":"IF(CP3,CP101,CO292)","v":0},{"$f":"IF(CQ3,CQ101,CP292)","v":0},{"$f":"IF(CR3,CR101,CQ292)","v":0},{"$f":"IF(CS3,CS101,CR292)","v":0},{"$f":"IF(CT3,CT101,CS292)","v":0},{"$f":"IF(CU3,CU101,CT292)","v":0},{"$f":"IF(CV3,CV101,CU292)","v":0},{"$f":"IF(CW3,CW101,CV292)","v":0},{"$f":"IF(CX3,CX101,CW292)","v":0},{"$f":"IF(CY3,CY101,CX292)","v":0},{"$f":"IF(CZ3,CZ101,CY292)","v":0},{"$f":"IF(DA3,DA101,CZ292)","v":0},{"$f":"IF(DB3,DB101,DA292)","v":0},{"$f":"IF(DC3,DC101,DB292)","v":0},{"$f":"IF(DD3,DD101,DC292)","v":0},{"$f":"IF(DE3,DE101,DD292)","v":0},{"$f":"IF(DF3,DF101,DE292)","v":0},{"$f":"IF(DG3,DG101,DF292)","v":0},{"$f":"IF(DH3,DH101,DG292)","v":0},{"$f":"IF(DI3,DI101,DH292)","v":0},{"$f":"IF(DJ3,DJ101,DI292)","v":0},{"$f":"IF(DK3,DK101,DJ292)","v":0},{"$f":"IF(DL3,DL101,DK292)","v":0},{"$f":"IF(DM3,DM101,DL292)","v":0},{"$f":"IF(DN3,DN101,DM292)","v":0},{"$f":"IF(DO3,DO101,DN292)","v":0},{"$f":"IF(DP3,DP101,DO292)","v":0},{"$f":"IF(DQ3,DQ101,DP292)","v":0},{"$f":"IF(DR3,DR101,DQ292)","v":0},{"$f":"IF(DS3,DS101,DR292)","v":0},{"$f":"IF(DT3,DT101,DS292)","v":0},{"$f":"IF(DU3,DU101,DT292)","v":0},{"$f":"IF(DV3,DV101,DU292)","v":0},{"$f":"IF(DW3,DW101,DV292)","v":0},{"$f":"IF(DX3,DX101,DW292)","v":0},{"$f":"IF(DY3,DY101,DX292)","v":0},{"$f":"IF(DZ3,DZ101,DY292)","v":0},{"$f":"IF(EA3,EA101,DZ292)","v":0},{"$f":"IF(EB3,EB101,EA292)","v":0},{"$f":"IF(EC3,EC101,EB292)","v":0},{"$f":"IF(ED3,ED101,EC292)","v":0},{"$f":"IF(EE3,EE101,ED292)","v":0},{"$f":"IF(EF3,EF101,EE292)","v":0},{"$f":"IF(EG3,EG101,EF292)","v":0},{"$f":"IF(EH3,EH101,EG292)","v":0},{"$f":"IF(EI3,EI101,EH292)","v":0},{"$f":"IF(EJ3,EJ101,EI292)","v":0},{"$f":"IF(EK3,EK101,EJ292)","v":0},{"$f":"IF(EL3,EL101,EK292)","v":0},{"$f":"IF(EM3,EM101,EL292)","v":0},{"$f":"IF(EN3,EN101,EM292)","v":0},{"$f":"IF(EO3,EO101,EN292)","v":0},{"$f":"IF(EP3,EP101,EO292)","v":0},{"$f":"IF(EQ3,EQ101,EP292)","v":0},{"$f":"IF(ER3,ER101,EQ292)","v":0},{"$f":"IF(ES3,ES101,ER292)","v":0},{"$f":"IF(ET3,ET101,ES292)","v":0},{"$f":"IF(EU3,EU101,ET292)","v":0},{"$f":"IF(EV3,EV101,EU292)","v":0},{"$f":"IF(EW3,EW101,EV292)","v":0},{"$f":"IF(EX3,EX101,EW292)","v":0},{"$f":"IF(EY3,EY101,EX292)","v":0},{"$f":"IF(EZ3,EZ101,EY292)","v":0},{"$f":"IF(FA3,FA101,EZ292)","v":0},{"$f":"IF(FB3,FB101,FA292)","v":0},{"$f":"IF(FC3,FC101,FB292)","v":0},{"$f":"IF(FD3,FD101,FC292)","v":0},{"$f":"IF(FE3,FE101,FD292)","v":0},{"$f":"IF(FF3,FF101,FE292)","v":0},{"$f":"IF(FG3,FG101,FF292)","v":0},{"$f":"IF(FH3,FH101,FG292)","v":0},{"$f":"IF(FI3,FI101,FH292)","v":0},{"$f":"IF(FJ3,FJ101,FI292)","v":0},{"$f":"IF(FK3,FK101,FJ292)","v":0},{"$f":"IF(FL3,FL101,FK292)","v":0},{"$f":"IF(FM3,FM101,FL292)","v":0},{"$f":"IF(FN3,FN101,FM292)","v":0},{"$f":"IF(FO3,FO101,FN292)","v":0},{"$f":"IF(FP3,FP101,FO292)","v":0},{"$f":"IF(FQ3,FQ101,FP292)","v":0},{"$f":"IF(FR3,FR101,FQ292)","v":0},{"$f":"IF(FS3,FS101,FR292)","v":0},{"$f":"IF(FT3,FT101,FS292)","v":0},{"$f":"IF(FU3,FU101,FT292)","v":0},{"$f":"IF(FV3,FV101,FU292)","v":0},{"$f":"IF(FW3,FW101,FV292)","v":0},{"$f":"IF(FX3,FX101,FW292)","v":0},{"$f":"IF(FY3,FY101,FX292)","v":0},{"$f":"IF(FZ3,FZ101,FY292)","v":0},{"$f":"IF(GA3,GA101,FZ292)","v":0},{"$f":"IF(GB3,GB101,GA292)","v":0},{"$f":"IF(GC3,GC101,GB292)","v":0},{"$f":"IF(GD3,GD101,GC292)","v":0},{"$f":"IF(GE3,GE101,GD292)","v":0},{"$f":"IF(GF3,GF101,GE292)","v":0},{"$f":"IF(GG3,GG101,GF292)","v":0},{"$f":"IF(GH3,GH101,GG292)","v":0},{"$f":"IF(GI3,GI101,GH292)","v":0},{"$f":"IF(GJ3,GJ101,GI292)","v":0},{"$f":"IF(GK3,GK101,GJ292)","v":0},{"$f":"IF(GL3,GL101,GK292)","v":0},{"$f":"IF(GM3,GM101,GL292)","v":0},{"$f":"IF(GN3,GN101,GM292)","v":0},{"$f":"IF(GO3,GO101,GN292)","v":0},{"$f":"IF(GP3,GP101,GO292)","v":0},{"$f":"IF(GQ3,GQ101,GP292)","v":0},{"$f":"IF(GR3,GR101,GQ292)","v":0},{"$f":"IF(GS3,GS101,GR292)","v":0},{"$f":"IF(GT3,GT101,GS292)","v":0},{"$f":"IF(GU3,GU101,GT292)","v":0},{"$f":"IF(GV3,GV101,GU292)","v":0},{"$f":"IF(GW3,GW101,GV292)","v":0},{"$f":"IF(GX3,GX101,GW292)","v":0},{"$f":"IF(GY3,GY101,GX292)","v":0},{"$f":"IF(GZ3,GZ101,GY292)","v":0},{"$f":"IF(HA3,HA101,GZ292)","v":0},{"$f":"IF(HB3,HB101,HA292)","v":0},{"$f":"IF(HC3,HC101,HB292)","v":0},{"$f":"IF(HD3,HD101,HC292)","v":0},{"$f":"IF(HE3,HE101,HD292)","v":0},{"$f":"IF(HF3,HF101,HE292)","v":0},{"$f":"IF(HG3,HG101,HF292)","v":0},{"$f":"IF(HH3,HH101,HG292)","v":0},{"$f":"IF(HI3,HI101,HH292)","v":0},{"$f":"IF(HJ3,HJ101,HI292)","v":0},{"$f":"IF(HK3,HK101,HJ292)","v":0},{"$f":"IF(HL3,HL101,HK292)","v":0},{"$f":"IF(HM3,HM101,HL292)","v":0},{"$f":"IF(HN3,HN101,HM292)","v":0},{"$f":"IF(HO3,HO101,HN292)","v":0},{"$f":"IF(HP3,HP101,HO292)","v":0},{"$f":"IF(HQ3,HQ101,HP292)","v":0},{"$f":"IF(HR3,HR101,HQ292)","v":0},{"$f":"IF(HS3,HS101,HR292)","v":0},{"$f":"IF(HT3,HT101,HS292)","v":0},{"$f":"IF(HU3,HU101,HT292)","v":0},{"$f":"IF(HV3,HV101,HU292)","v":0},{"$f":"IF(HW3,HW101,HV292)","v":0},{"$f":"IF(HX3,HX101,HW292)","v":0},{"$f":"IF(HY3,HY101,HX292)","v":0},{"$f":"IF(HZ3,HZ101,HY292)","v":0},{"$f":"IF(IA3,IA101,HZ292)","v":0},{"$f":"IF(IB3,IB101,IA292)","v":0},{"$f":"IF(IC3,IC101,IB292)","v":0},{"$f":"IF(ID3,ID101,IC292)","v":0},{"$f":"IF(IE3,IE101,ID292)","v":0},{"$f":"IF(IF3,IF101,IE292)","v":0},{"$f":"IF(IG3,IG101,IF292)","v":0},{"$f":"IF(IH3,IH101,IG292)","v":0},{"$f":"IF(II3,II101,IH292)","v":0},{"$f":"IF(IJ3,IJ101,II292)","v":0},{"$f":"IF(IK3,IK101,IJ292)","v":0},{"$f":"IF(IL3,IL101,IK292)","v":0},{"$f":"IF(IM3,IM101,IL292)","v":0},{"$f":"IF(IN3,IN101,IM292)","v":0},{"$f":"IF(IO3,IO101,IN292)","v":0},{"$f":"IF(IP3,IP101,IO292)","v":0},{"$f":"IF(IQ3,IQ101,IP292)","v":0},{"$f":"IF(IR3,IR101,IQ292)","v":0},{"$f":"IF(IS3,IS101,IR292)","v":0}]
[null,null,null,"Other Assets",null,null,null,null,{"$f":"IF(I3,I102,H293)","v":0},{"$f":"IF(J3,J102,I293)","v":0},{"$f":"IF(K3,K102,J293)","v":0},{"$f":"IF(L3,L102,K293)","v":0},{"$f":"IF(M3,M102,L293)","v":0},{"$f":"IF(N3,N102,M293)","v":0},{"$f":"IF(O3,O102,N293)","v":0},{"$f":"IF(P3,P102,O293)","v":0},{"$f":"IF(Q3,Q102,P293)","v":0},{"$f":"IF(R3,R102,Q293)","v":0},{"$f":"IF(S3,S102,R293)","v":0},{"$f":"IF(T3,T102,S293)","v":0},{"$f":"IF(U3,U102,T293)","v":0},{"$f":"IF(V3,V102,U293)","v":0},{"$f":"IF(W3,W102,V293)","v":0},{"$f":"IF(X3,X102,W293)","v":0},{"$f":"IF(Y3,Y102,X293)","v":0},{"$f":"IF(Z3,Z102,Y293)","v":0},{"$f":"IF(AA3,AA102,Z293)","v":0},{"$f":"IF(AB3,AB102,AA293)","v":0},{"$f":"IF(AC3,AC102,AB293)","v":0},{"$f":"IF(AD3,AD102,AC293)","v":0},{"$f":"IF(AE3,AE102,AD293)","v":0},{"$f":"IF(AF3,AF102,AE293)","v":0},{"$f":"IF(AG3,AG102,AF293)","v":0},{"$f":"IF(AH3,AH102,AG293)","v":0},{"$f":"IF(AI3,AI102,AH293)","v":0},{"$f":"IF(AJ3,AJ102,AI293)","v":0},{"$f":"IF(AK3,AK102,AJ293)","v":0},{"$f":"IF(AL3,AL102,AK293)","v":0},{"$f":"IF(AM3,AM102,AL293)","v":0},{"$f":"IF(AN3,AN102,AM293)","v":0},{"$f":"IF(AO3,AO102,AN293)","v":0},{"$f":"IF(AP3,AP102,AO293)","v":0},{"$f":"IF(AQ3,AQ102,AP293)","v":0},{"$f":"IF(AR3,AR102,AQ293)","v":0},{"$f":"IF(AS3,AS102,AR293)","v":0},{"$f":"IF(AT3,AT102,AS293)","v":0},{"$f":"IF(AU3,AU102,AT293)","v":0},{"$f":"IF(AV3,AV102,AU293)","v":0},{"$f":"IF(AW3,AW102,AV293)","v":0},{"$f":"IF(AX3,AX102,AW293)","v":0},{"$f":"IF(AY3,AY102,AX293)","v":0},{"$f":"IF(AZ3,AZ102,AY293)","v":0},{"$f":"IF(BA3,BA102,AZ293)","v":0},{"$f":"IF(BB3,BB102,BA293)","v":0},{"$f":"IF(BC3,BC102,BB293)","v":0},{"$f":"IF(BD3,BD102,BC293)","v":0},{"$f":"IF(BE3,BE102,BD293)","v":0},{"$f":"IF(BF3,BF102,BE293)","v":0},{"$f":"IF(BG3,BG102,BF293)","v":0},{"$f":"IF(BH3,BH102,BG293)","v":0},{"$f":"IF(BI3,BI102,BH293)","v":0},{"$f":"IF(BJ3,BJ102,BI293)","v":0},{"$f":"IF(BK3,BK102,BJ293)","v":0},{"$f":"IF(BL3,BL102,BK293)","v":0},{"$f":"IF(BM3,BM102,BL293)","v":0},{"$f":"IF(BN3,BN102,BM293)","v":0},{"$f":"IF(BO3,BO102,BN293)","v":0},{"$f":"IF(BP3,BP102,BO293)","v":0},{"$f":"IF(BQ3,BQ102,BP293)","v":0},{"$f":"IF(BR3,BR102,BQ293)","v":0},{"$f":"IF(BS3,BS102,BR293)","v":0},{"$f":"IF(BT3,BT102,BS293)","v":0},{"$f":"IF(BU3,BU102,BT293)","v":0},{"$f":"IF(BV3,BV102,BU293)","v":0},{"$f":"IF(BW3,BW102,BV293)","v":0},{"$f":"IF(BX3,BX102,BW293)","v":0},{"$f":"IF(BY3,BY102,BX293)","v":0},{"$f":"IF(BZ3,BZ102,BY293)","v":0},{"$f":"IF(CA3,CA102,BZ293)","v":0},{"$f":"IF(CB3,CB102,CA293)","v":0},{"$f":"IF(CC3,CC102,CB293)","v":0},{"$f":"IF(CD3,CD102,CC293)","v":0},{"$f":"IF(CE3,CE102,CD293)","v":0},{"$f":"IF(CF3,CF102,CE293)","v":0},{"$f":"IF(CG3,CG102,CF293)","v":0},{"$f":"IF(CH3,CH102,CG293)","v":0},{"$f":"IF(CI3,CI102,CH293)","v":0},{"$f":"IF(CJ3,CJ102,CI293)","v":0},{"$f":"IF(CK3,CK102,CJ293)","v":0},{"$f":"IF(CL3,CL102,CK293)","v":0},{"$f":"IF(CM3,CM102,CL293)","v":0},{"$f":"IF(CN3,CN102,CM293)","v":0},{"$f":"IF(CO3,CO102,CN293)","v":0},{"$f":"IF(CP3,CP102,CO293)","v":0},{"$f":"IF(CQ3,CQ102,CP293)","v":0},{"$f":"IF(CR3,CR102,CQ293)","v":0},{"$f":"IF(CS3,CS102,CR293)","v":0},{"$f":"IF(CT3,CT102,CS293)","v":0},{"$f":"IF(CU3,CU102,CT293)","v":0},{"$f":"IF(CV3,CV102,CU293)","v":0},{"$f":"IF(CW3,CW102,CV293)","v":0},{"$f":"IF(CX3,CX102,CW293)","v":0},{"$f":"IF(CY3,CY102,CX293)","v":0},{"$f":"IF(CZ3,CZ102,CY293)","v":0},{"$f":"IF(DA3,DA102,CZ293)","v":0},{"$f":"IF(DB3,DB102,DA293)","v":0},{"$f":"IF(DC3,DC102,DB293)","v":0},{"$f":"IF(DD3,DD102,DC293)","v":0},{"$f":"IF(DE3,DE102,DD293)","v":0},{"$f":"IF(DF3,DF102,DE293)","v":0},{"$f":"IF(DG3,DG102,DF293)","v":0},{"$f":"IF(DH3,DH102,DG293)","v":0},{"$f":"IF(DI3,DI102,DH293)","v":0},{"$f":"IF(DJ3,DJ102,DI293)","v":0},{"$f":"IF(DK3,DK102,DJ293)","v":0},{"$f":"IF(DL3,DL102,DK293)","v":0},{"$f":"IF(DM3,DM102,DL293)","v":0},{"$f":"IF(DN3,DN102,DM293)","v":0},{"$f":"IF(DO3,DO102,DN293)","v":0},{"$f":"IF(DP3,DP102,DO293)","v":0},{"$f":"IF(DQ3,DQ102,DP293)","v":0},{"$f":"IF(DR3,DR102,DQ293)","v":0},{"$f":"IF(DS3,DS102,DR293)","v":0},{"$f":"IF(DT3,DT102,DS293)","v":0},{"$f":"IF(DU3,DU102,DT293)","v":0},{"$f":"IF(DV3,DV102,DU293)","v":0},{"$f":"IF(DW3,DW102,DV293)","v":0},{"$f":"IF(DX3,DX102,DW293)","v":0},{"$f":"IF(DY3,DY102,DX293)","v":0},{"$f":"IF(DZ3,DZ102,DY293)","v":0},{"$f":"IF(EA3,EA102,DZ293)","v":0},{"$f":"IF(EB3,EB102,EA293)","v":0},{"$f":"IF(EC3,EC102,EB293)","v":0},{"$f":"IF(ED3,ED102,EC293)","v":0},{"$f":"IF(EE3,EE102,ED293)","v":0},{"$f":"IF(EF3,EF102,EE293)","v":0},{"$f":"IF(EG3,EG102,EF293)","v":0},{"$f":"IF(EH3,EH102,EG293)","v":0},{"$f":"IF(EI3,EI102,EH293)","v":0},{"$f":"IF(EJ3,EJ102,EI293)","v":0},{"$f":"IF(EK3,EK102,EJ293)","v":0},{"$f":"IF(EL3,EL102,EK293)","v":0},{"$f":"IF(EM3,EM102,EL293)","v":0},{"$f":"IF(EN3,EN102,EM293)","v":0},{"$f":"IF(EO3,EO102,EN293)","v":0},{"$f":"IF(EP3,EP102,EO293)","v":0},{"$f":"IF(EQ3,EQ102,EP293)","v":0},{"$f":"IF(ER3,ER102,EQ293)","v":0},{"$f":"IF(ES3,ES102,ER293)","v":0},{"$f":"IF(ET3,ET102,ES293)","v":0},{"$f":"IF(EU3,EU102,ET293)","v":0},{"$f":"IF(EV3,EV102,EU293)","v":0},{"$f":"IF(EW3,EW102,EV293)","v":0},{"$f":"IF(EX3,EX102,EW293)","v":0},{"$f":"IF(EY3,EY102,EX293)","v":0},{"$f":"IF(EZ3,EZ102,EY293)","v":0},{"$f":"IF(FA3,FA102,EZ293)","v":0},{"$f":"IF(FB3,FB102,FA293)","v":0},{"$f":"IF(FC3,FC102,FB293)","v":0},{"$f":"IF(FD3,FD102,FC293)","v":0},{"$f":"IF(FE3,FE102,FD293)","v":0},{"$f":"IF(FF3,FF102,FE293)","v":0},{"$f":"IF(FG3,FG102,FF293)","v":0},{"$f":"IF(FH3,FH102,FG293)","v":0},{"$f":"IF(FI3,FI102,FH293)","v":0},{"$f":"IF(FJ3,FJ102,FI293)","v":0},{"$f":"IF(FK3,FK102,FJ293)","v":0},{"$f":"IF(FL3,FL102,FK293)","v":0},{"$f":"IF(FM3,FM102,FL293)","v":0},{"$f":"IF(FN3,FN102,FM293)","v":0},{"$f":"IF(FO3,FO102,FN293)","v":0},{"$f":"IF(FP3,FP102,FO293)","v":0},{"$f":"IF(FQ3,FQ102,FP293)","v":0},{"$f":"IF(FR3,FR102,FQ293)","v":0},{"$f":"IF(FS3,FS102,FR293)","v":0},{"$f":"IF(FT3,FT102,FS293)","v":0},{"$f":"IF(FU3,FU102,FT293)","v":0},{"$f":"IF(FV3,FV102,FU293)","v":0},{"$f":"IF(FW3,FW102,FV293)","v":0},{"$f":"IF(FX3,FX102,FW293)","v":0},{"$f":"IF(FY3,FY102,FX293)","v":0},{"$f":"IF(FZ3,FZ102,FY293)","v":0},{"$f":"IF(GA3,GA102,FZ293)","v":0},{"$f":"IF(GB3,GB102,GA293)","v":0},{"$f":"IF(GC3,GC102,GB293)","v":0},{"$f":"IF(GD3,GD102,GC293)","v":0},{"$f":"IF(GE3,GE102,GD293)","v":0},{"$f":"IF(GF3,GF102,GE293)","v":0},{"$f":"IF(GG3,GG102,GF293)","v":0},{"$f":"IF(GH3,GH102,GG293)","v":0},{"$f":"IF(GI3,GI102,GH293)","v":0},{"$f":"IF(GJ3,GJ102,GI293)","v":0},{"$f":"IF(GK3,GK102,GJ293)","v":0},{"$f":"IF(GL3,GL102,GK293)","v":0},{"$f":"IF(GM3,GM102,GL293)","v":0},{"$f":"IF(GN3,GN102,GM293)","v":0},{"$f":"IF(GO3,GO102,GN293)","v":0},{"$f":"IF(GP3,GP102,GO293)","v":0},{"$f":"IF(GQ3,GQ102,GP293)","v":0},{"$f":"IF(GR3,GR102,GQ293)","v":0},{"$f":"IF(GS3,GS102,GR293)","v":0},{"$f":"IF(GT3,GT102,GS293)","v":0},{"$f":"IF(GU3,GU102,GT293)","v":0},{"$f":"IF(GV3,GV102,GU293)","v":0},{"$f":"IF(GW3,GW102,GV293)","v":0},{"$f":"IF(GX3,GX102,GW293)","v":0},{"$f":"IF(GY3,GY102,GX293)","v":0},{"$f":"IF(GZ3,GZ102,GY293)","v":0},{"$f":"IF(HA3,HA102,GZ293)","v":0},{"$f":"IF(HB3,HB102,HA293)","v":0},{"$f":"IF(HC3,HC102,HB293)","v":0},{"$f":"IF(HD3,HD102,HC293)","v":0},{"$f":"IF(HE3,HE102,HD293)","v":0},{"$f":"IF(HF3,HF102,HE293)","v":0},{"$f":"IF(HG3,HG102,HF293)","v":0},{"$f":"IF(HH3,HH102,HG293)","v":0},{"$f":"IF(HI3,HI102,HH293)","v":0},{"$f":"IF(HJ3,HJ102,HI293)","v":0},{"$f":"IF(HK3,HK102,HJ293)","v":0},{"$f":"IF(HL3,HL102,HK293)","v":0},{"$f":"IF(HM3,HM102,HL293)","v":0},{"$f":"IF(HN3,HN102,HM293)","v":0},{"$f":"IF(HO3,HO102,HN293)","v":0},{"$f":"IF(HP3,HP102,HO293)","v":0},{"$f":"IF(HQ3,HQ102,HP293)","v":0},{"$f":"IF(HR3,HR102,HQ293)","v":0},{"$f":"IF(HS3,HS102,HR293)","v":0},{"$f":"IF(HT3,HT102,HS293)","v":0},{"$f":"IF(HU3,HU102,HT293)","v":0},{"$f":"IF(HV3,HV102,HU293)","v":0},{"$f":"IF(HW3,HW102,HV293)","v":0},{"$f":"IF(HX3,HX102,HW293)","v":0},{"$f":"IF(HY3,HY102,HX293)","v":0},{"$f":"IF(HZ3,HZ102,HY293)","v":0},{"$f":"IF(IA3,IA102,HZ293)","v":0},{"$f":"IF(IB3,IB102,IA293)","v":0},{"$f":"IF(IC3,IC102,IB293)","v":0},{"$f":"IF(ID3,ID102,IC293)","v":0},{"$f":"IF(IE3,IE102,ID293)","v":0},{"$f":"IF(IF3,IF102,IE293)","v":0},{"$f":"IF(IG3,IG102,IF293)","v":0},{"$f":"IF(IH3,IH102,IG293)","v":0},{"$f":"IF(II3,II102,IH293)","v":0},{"$f":"IF(IJ3,IJ102,II293)","v":0},{"$f":"IF(IK3,IK102,IJ293)","v":0},{"$f":"IF(IL3,IL102,IK293)","v":0},{"$f":"IF(IM3,IM102,IL293)","v":0},{"$f":"IF(IN3,IN102,IM293)","v":0},{"$f":"IF(IO3,IO102,IN293)","v":0},{"$f":"IF(IP3,IP102,IO293)","v":0},{"$f":"IF(IQ3,IQ102,IP293)","v":0},{"$f":"IF(IR3,IR102,IQ293)","v":0},{"$f":"IF(IS3,IS102,IR293)","v":0}]
[null,null,null,"Deferred Taxes",null,null,null,null,{"$f":"IF(I3,I113,H294)","v":0},{"$f":"IF(J3,J113,I294)","v":0},{"$f":"IF(K3,K113,J294)","v":0},{"$f":"IF(L3,L113,K294)","v":0},{"$f":"IF(M3,M113,L294)","v":0},{"$f":"IF(N3,N113,M294)","v":0},{"$f":"IF(O3,O113,N294)","v":0},{"$f":"IF(P3,P113,O294)","v":0},{"$f":"IF(Q3,Q113,P294)","v":0},{"$f":"IF(R3,R113,Q294)","v":0},{"$f":"IF(S3,S113,R294)","v":0},{"$f":"IF(T3,T113,S294)","v":0},{"$f":"IF(U3,U113,T294)","v":0},{"$f":"IF(V3,V113,U294)","v":0},{"$f":"IF(W3,W113,V294)","v":0},{"$f":"IF(X3,X113,W294)","v":0},{"$f":"IF(Y3,Y113,X294)","v":0},{"$f":"IF(Z3,Z113,Y294)","v":0},{"$f":"IF(AA3,AA113,Z294)","v":0},{"$f":"IF(AB3,AB113,AA294)","v":0},{"$f":"IF(AC3,AC113,AB294)","v":0},{"$f":"IF(AD3,AD113,AC294)","v":0},{"$f":"IF(AE3,AE113,AD294)","v":0},{"$f":"IF(AF3,AF113,AE294)","v":0},{"$f":"IF(AG3,AG113,AF294)","v":0},{"$f":"IF(AH3,AH113,AG294)","v":0},{"$f":"IF(AI3,AI113,AH294)","v":0},{"$f":"IF(AJ3,AJ113,AI294)","v":0},{"$f":"IF(AK3,AK113,AJ294)","v":0},{"$f":"IF(AL3,AL113,AK294)","v":0},{"$f":"IF(AM3,AM113,AL294)","v":0},{"$f":"IF(AN3,AN113,AM294)","v":0},{"$f":"IF(AO3,AO113,AN294)","v":0},{"$f":"IF(AP3,AP113,AO294)","v":0},{"$f":"IF(AQ3,AQ113,AP294)","v":0},{"$f":"IF(AR3,AR113,AQ294)","v":0},{"$f":"IF(AS3,AS113,AR294)","v":0},{"$f":"IF(AT3,AT113,AS294)","v":0},{"$f":"IF(AU3,AU113,AT294)","v":0},{"$f":"IF(AV3,AV113,AU294)","v":0},{"$f":"IF(AW3,AW113,AV294)","v":0},{"$f":"IF(AX3,AX113,AW294)","v":0},{"$f":"IF(AY3,AY113,AX294)","v":0},{"$f":"IF(AZ3,AZ113,AY294)","v":0},{"$f":"IF(BA3,BA113,AZ294)","v":0},{"$f":"IF(BB3,BB113,BA294)","v":0},{"$f":"IF(BC3,BC113,BB294)","v":0},{"$f":"IF(BD3,BD113,BC294)","v":0},{"$f":"IF(BE3,BE113,BD294)","v":0},{"$f":"IF(BF3,BF113,BE294)","v":0},{"$f":"IF(BG3,BG113,BF294)","v":0},{"$f":"IF(BH3,BH113,BG294)","v":0},{"$f":"IF(BI3,BI113,BH294)","v":0},{"$f":"IF(BJ3,BJ113,BI294)","v":0},{"$f":"IF(BK3,BK113,BJ294)","v":0},{"$f":"IF(BL3,BL113,BK294)","v":0},{"$f":"IF(BM3,BM113,BL294)","v":0},{"$f":"IF(BN3,BN113,BM294)","v":0},{"$f":"IF(BO3,BO113,BN294)","v":0},{"$f":"IF(BP3,BP113,BO294)","v":0},{"$f":"IF(BQ3,BQ113,BP294)","v":0},{"$f":"IF(BR3,BR113,BQ294)","v":0},{"$f":"IF(BS3,BS113,BR294)","v":0},{"$f":"IF(BT3,BT113,BS294)","v":0},{"$f":"IF(BU3,BU113,BT294)","v":0},{"$f":"IF(BV3,BV113,BU294)","v":0},{"$f":"IF(BW3,BW113,BV294)","v":0},{"$f":"IF(BX3,BX113,BW294)","v":0},{"$f":"IF(BY3,BY113,BX294)","v":0},{"$f":"IF(BZ3,BZ113,BY294)","v":0},{"$f":"IF(CA3,CA113,BZ294)","v":0},{"$f":"IF(CB3,CB113,CA294)","v":0},{"$f":"IF(CC3,CC113,CB294)","v":0},{"$f":"IF(CD3,CD113,CC294)","v":0},{"$f":"IF(CE3,CE113,CD294)","v":0},{"$f":"IF(CF3,CF113,CE294)","v":0},{"$f":"IF(CG3,CG113,CF294)","v":0},{"$f":"IF(CH3,CH113,CG294)","v":0},{"$f":"IF(CI3,CI113,CH294)","v":0},{"$f":"IF(CJ3,CJ113,CI294)","v":0},{"$f":"IF(CK3,CK113,CJ294)","v":0},{"$f":"IF(CL3,CL113,CK294)","v":0},{"$f":"IF(CM3,CM113,CL294)","v":0},{"$f":"IF(CN3,CN113,CM294)","v":0},{"$f":"IF(CO3,CO113,CN294)","v":0},{"$f":"IF(CP3,CP113,CO294)","v":0},{"$f":"IF(CQ3,CQ113,CP294)","v":0},{"$f":"IF(CR3,CR113,CQ294)","v":0},{"$f":"IF(CS3,CS113,CR294)","v":0},{"$f":"IF(CT3,CT113,CS294)","v":0},{"$f":"IF(CU3,CU113,CT294)","v":0},{"$f":"IF(CV3,CV113,CU294)","v":0},{"$f":"IF(CW3,CW113,CV294)","v":0},{"$f":"IF(CX3,CX113,CW294)","v":0},{"$f":"IF(CY3,CY113,CX294)","v":0},{"$f":"IF(CZ3,CZ113,CY294)","v":0},{"$f":"IF(DA3,DA113,CZ294)","v":0},{"$f":"IF(DB3,DB113,DA294)","v":0},{"$f":"IF(DC3,DC113,DB294)","v":0},{"$f":"IF(DD3,DD113,DC294)","v":0},{"$f":"IF(DE3,DE113,DD294)","v":0},{"$f":"IF(DF3,DF113,DE294)","v":0},{"$f":"IF(DG3,DG113,DF294)","v":0},{"$f":"IF(DH3,DH113,DG294)","v":0},{"$f":"IF(DI3,DI113,DH294)","v":0},{"$f":"IF(DJ3,DJ113,DI294)","v":0},{"$f":"IF(DK3,DK113,DJ294)","v":0},{"$f":"IF(DL3,DL113,DK294)","v":0},{"$f":"IF(DM3,DM113,DL294)","v":0},{"$f":"IF(DN3,DN113,DM294)","v":0},{"$f":"IF(DO3,DO113,DN294)","v":0},{"$f":"IF(DP3,DP113,DO294)","v":0},{"$f":"IF(DQ3,DQ113,DP294)","v":0},{"$f":"IF(DR3,DR113,DQ294)","v":0},{"$f":"IF(DS3,DS113,DR294)","v":0},{"$f":"IF(DT3,DT113,DS294)","v":0},{"$f":"IF(DU3,DU113,DT294)","v":0},{"$f":"IF(DV3,DV113,DU294)","v":0},{"$f":"IF(DW3,DW113,DV294)","v":0},{"$f":"IF(DX3,DX113,DW294)","v":0},{"$f":"IF(DY3,DY113,DX294)","v":0},{"$f":"IF(DZ3,DZ113,DY294)","v":0},{"$f":"IF(EA3,EA113,DZ294)","v":0},{"$f":"IF(EB3,EB113,EA294)","v":0},{"$f":"IF(EC3,EC113,EB294)","v":0},{"$f":"IF(ED3,ED113,EC294)","v":0},{"$f":"IF(EE3,EE113,ED294)","v":0},{"$f":"IF(EF3,EF113,EE294)","v":0},{"$f":"IF(EG3,EG113,EF294)","v":0},{"$f":"IF(EH3,EH113,EG294)","v":0},{"$f":"IF(EI3,EI113,EH294)","v":0},{"$f":"IF(EJ3,EJ113,EI294)","v":0},{"$f":"IF(EK3,EK113,EJ294)","v":0},{"$f":"IF(EL3,EL113,EK294)","v":0},{"$f":"IF(EM3,EM113,EL294)","v":0},{"$f":"IF(EN3,EN113,EM294)","v":0},{"$f":"IF(EO3,EO113,EN294)","v":0},{"$f":"IF(EP3,EP113,EO294)","v":0},{"$f":"IF(EQ3,EQ113,EP294)","v":0},{"$f":"IF(ER3,ER113,EQ294)","v":0},{"$f":"IF(ES3,ES113,ER294)","v":0},{"$f":"IF(ET3,ET113,ES294)","v":0},{"$f":"IF(EU3,EU113,ET294)","v":0},{"$f":"IF(EV3,EV113,EU294)","v":0},{"$f":"IF(EW3,EW113,EV294)","v":0},{"$f":"IF(EX3,EX113,EW294)","v":0},{"$f":"IF(EY3,EY113,EX294)","v":0},{"$f":"IF(EZ3,EZ113,EY294)","v":0},{"$f":"IF(FA3,FA113,EZ294)","v":0},{"$f":"IF(FB3,FB113,FA294)","v":0},{"$f":"IF(FC3,FC113,FB294)","v":0},{"$f":"IF(FD3,FD113,FC294)","v":0},{"$f":"IF(FE3,FE113,FD294)","v":0},{"$f":"IF(FF3,FF113,FE294)","v":0},{"$f":"IF(FG3,FG113,FF294)","v":0},{"$f":"IF(FH3,FH113,FG294)","v":0},{"$f":"IF(FI3,FI113,FH294)","v":0},{"$f":"IF(FJ3,FJ113,FI294)","v":0},{"$f":"IF(FK3,FK113,FJ294)","v":0},{"$f":"IF(FL3,FL113,FK294)","v":0},{"$f":"IF(FM3,FM113,FL294)","v":0},{"$f":"IF(FN3,FN113,FM294)","v":0},{"$f":"IF(FO3,FO113,FN294)","v":0},{"$f":"IF(FP3,FP113,FO294)","v":0},{"$f":"IF(FQ3,FQ113,FP294)","v":0},{"$f":"IF(FR3,FR113,FQ294)","v":0},{"$f":"IF(FS3,FS113,FR294)","v":0},{"$f":"IF(FT3,FT113,FS294)","v":0},{"$f":"IF(FU3,FU113,FT294)","v":0},{"$f":"IF(FV3,FV113,FU294)","v":0},{"$f":"IF(FW3,FW113,FV294)","v":0},{"$f":"IF(FX3,FX113,FW294)","v":0},{"$f":"IF(FY3,FY113,FX294)","v":0},{"$f":"IF(FZ3,FZ113,FY294)","v":0},{"$f":"IF(GA3,GA113,FZ294)","v":0},{"$f":"IF(GB3,GB113,GA294)","v":0},{"$f":"IF(GC3,GC113,GB294)","v":0},{"$f":"IF(GD3,GD113,GC294)","v":0},{"$f":"IF(GE3,GE113,GD294)","v":0},{"$f":"IF(GF3,GF113,GE294)","v":0},{"$f":"IF(GG3,GG113,GF294)","v":0},{"$f":"IF(GH3,GH113,GG294)","v":0},{"$f":"IF(GI3,GI113,GH294)","v":0},{"$f":"IF(GJ3,GJ113,GI294)","v":0},{"$f":"IF(GK3,GK113,GJ294)","v":0},{"$f":"IF(GL3,GL113,GK294)","v":0},{"$f":"IF(GM3,GM113,GL294)","v":0},{"$f":"IF(GN3,GN113,GM294)","v":0},{"$f":"IF(GO3,GO113,GN294)","v":0},{"$f":"IF(GP3,GP113,GO294)","v":0},{"$f":"IF(GQ3,GQ113,GP294)","v":0},{"$f":"IF(GR3,GR113,GQ294)","v":0},{"$f":"IF(GS3,GS113,GR294)","v":0},{"$f":"IF(GT3,GT113,GS294)","v":0},{"$f":"IF(GU3,GU113,GT294)","v":0},{"$f":"IF(GV3,GV113,GU294)","v":0},{"$f":"IF(GW3,GW113,GV294)","v":0},{"$f":"IF(GX3,GX113,GW294)","v":0},{"$f":"IF(GY3,GY113,GX294)","v":0},{"$f":"IF(GZ3,GZ113,GY294)","v":0},{"$f":"IF(HA3,HA113,GZ294)","v":0},{"$f":"IF(HB3,HB113,HA294)","v":0},{"$f":"IF(HC3,HC113,HB294)","v":0},{"$f":"IF(HD3,HD113,HC294)","v":0},{"$f":"IF(HE3,HE113,HD294)","v":0},{"$f":"IF(HF3,HF113,HE294)","v":0},{"$f":"IF(HG3,HG113,HF294)","v":0},{"$f":"IF(HH3,HH113,HG294)","v":0},{"$f":"IF(HI3,HI113,HH294)","v":0},{"$f":"IF(HJ3,HJ113,HI294)","v":0},{"$f":"IF(HK3,HK113,HJ294)","v":0},{"$f":"IF(HL3,HL113,HK294)","v":0},{"$f":"IF(HM3,HM113,HL294)","v":0},{"$f":"IF(HN3,HN113,HM294)","v":0},{"$f":"IF(HO3,HO113,HN294)","v":0},{"$f":"IF(HP3,HP113,HO294)","v":0},{"$f":"IF(HQ3,HQ113,HP294)","v":0},{"$f":"IF(HR3,HR113,HQ294)","v":0},{"$f":"IF(HS3,HS113,HR294)","v":0},{"$f":"IF(HT3,HT113,HS294)","v":0},{"$f":"IF(HU3,HU113,HT294)","v":0},{"$f":"IF(HV3,HV113,HU294)","v":0},{"$f":"IF(HW3,HW113,HV294)","v":0},{"$f":"IF(HX3,HX113,HW294)","v":0},{"$f":"IF(HY3,HY113,HX294)","v":0},{"$f":"IF(HZ3,HZ113,HY294)","v":0},{"$f":"IF(IA3,IA113,HZ294)","v":0},{"$f":"IF(IB3,IB113,IA294)","v":0},{"$f":"IF(IC3,IC113,IB294)","v":0},{"$f":"IF(ID3,ID113,IC294)","v":0},{"$f":"IF(IE3,IE113,ID294)","v":0},{"$f":"IF(IF3,IF113,IE294)","v":0},{"$f":"IF(IG3,IG113,IF294)","v":0},{"$f":"IF(IH3,IH113,IG294)","v":0},{"$f":"IF(II3,II113,IH294)","v":0},{"$f":"IF(IJ3,IJ113,II294)","v":0},{"$f":"IF(IK3,IK113,IJ294)","v":0},{"$f":"IF(IL3,IL113,IK294)","v":0},{"$f":"IF(IM3,IM113,IL294)","v":0},{"$f":"IF(IN3,IN113,IM294)","v":0},{"$f":"IF(IO3,IO113,IN294)","v":0},{"$f":"IF(IP3,IP113,IO294)","v":0},{"$f":"IF(IQ3,IQ113,IP294)","v":0},{"$f":"IF(IR3,IR113,IQ294)","v":0},{"$f":"IF(IS3,IS113,IR294)","v":0}]
[null,null,null,"Other Liabilities",null,null,null,null,{"$f":"IF(I3,I114,H295)","v":0},{"$f":"IF(J3,J114,I295)","v":0},{"$f":"IF(K3,K114,J295)","v":0},{"$f":"IF(L3,L114,K295)","v":0},{"$f":"IF(M3,M114,L295)","v":0},{"$f":"IF(N3,N114,M295)","v":0},{"$f":"IF(O3,O114,N295)","v":0},{"$f":"IF(P3,P114,O295)","v":0},{"$f":"IF(Q3,Q114,P295)","v":0},{"$f":"IF(R3,R114,Q295)","v":0},{"$f":"IF(S3,S114,R295)","v":0},{"$f":"IF(T3,T114,S295)","v":0},{"$f":"IF(U3,U114,T295)","v":0},{"$f":"IF(V3,V114,U295)","v":0},{"$f":"IF(W3,W114,V295)","v":0},{"$f":"IF(X3,X114,W295)","v":0},{"$f":"IF(Y3,Y114,X295)","v":0},{"$f":"IF(Z3,Z114,Y295)","v":0},{"$f":"IF(AA3,AA114,Z295)","v":0},{"$f":"IF(AB3,AB114,AA295)","v":0},{"$f":"IF(AC3,AC114,AB295)","v":0},{"$f":"IF(AD3,AD114,AC295)","v":0},{"$f":"IF(AE3,AE114,AD295)","v":0},{"$f":"IF(AF3,AF114,AE295)","v":0},{"$f":"IF(AG3,AG114,AF295)","v":0},{"$f":"IF(AH3,AH114,AG295)","v":0},{"$f":"IF(AI3,AI114,AH295)","v":0},{"$f":"IF(AJ3,AJ114,AI295)","v":0},{"$f":"IF(AK3,AK114,AJ295)","v":0},{"$f":"IF(AL3,AL114,AK295)","v":0},{"$f":"IF(AM3,AM114,AL295)","v":0},{"$f":"IF(AN3,AN114,AM295)","v":0},{"$f":"IF(AO3,AO114,AN295)","v":0},{"$f":"IF(AP3,AP114,AO295)","v":0},{"$f":"IF(AQ3,AQ114,AP295)","v":0},{"$f":"IF(AR3,AR114,AQ295)","v":0},{"$f":"IF(AS3,AS114,AR295)","v":0},{"$f":"IF(AT3,AT114,AS295)","v":0},{"$f":"IF(AU3,AU114,AT295)","v":0},{"$f":"IF(AV3,AV114,AU295)","v":0},{"$f":"IF(AW3,AW114,AV295)","v":0},{"$f":"IF(AX3,AX114,AW295)","v":0},{"$f":"IF(AY3,AY114,AX295)","v":0},{"$f":"IF(AZ3,AZ114,AY295)","v":0},{"$f":"IF(BA3,BA114,AZ295)","v":0},{"$f":"IF(BB3,BB114,BA295)","v":0},{"$f":"IF(BC3,BC114,BB295)","v":0},{"$f":"IF(BD3,BD114,BC295)","v":0},{"$f":"IF(BE3,BE114,BD295)","v":0},{"$f":"IF(BF3,BF114,BE295)","v":0},{"$f":"IF(BG3,BG114,BF295)","v":0},{"$f":"IF(BH3,BH114,BG295)","v":0},{"$f":"IF(BI3,BI114,BH295)","v":0},{"$f":"IF(BJ3,BJ114,BI295)","v":0},{"$f":"IF(BK3,BK114,BJ295)","v":0},{"$f":"IF(BL3,BL114,BK295)","v":0},{"$f":"IF(BM3,BM114,BL295)","v":0},{"$f":"IF(BN3,BN114,BM295)","v":0},{"$f":"IF(BO3,BO114,BN295)","v":0},{"$f":"IF(BP3,BP114,BO295)","v":0},{"$f":"IF(BQ3,BQ114,BP295)","v":0},{"$f":"IF(BR3,BR114,BQ295)","v":0},{"$f":"IF(BS3,BS114,BR295)","v":0},{"$f":"IF(BT3,BT114,BS295)","v":0},{"$f":"IF(BU3,BU114,BT295)","v":0},{"$f":"IF(BV3,BV114,BU295)","v":0},{"$f":"IF(BW3,BW114,BV295)","v":0},{"$f":"IF(BX3,BX114,BW295)","v":0},{"$f":"IF(BY3,BY114,BX295)","v":0},{"$f":"IF(BZ3,BZ114,BY295)","v":0},{"$f":"IF(CA3,CA114,BZ295)","v":0},{"$f":"IF(CB3,CB114,CA295)","v":0},{"$f":"IF(CC3,CC114,CB295)","v":0},{"$f":"IF(CD3,CD114,CC295)","v":0},{"$f":"IF(CE3,CE114,CD295)","v":0},{"$f":"IF(CF3,CF114,CE295)","v":0},{"$f":"IF(CG3,CG114,CF295)","v":0},{"$f":"IF(CH3,CH114,CG295)","v":0},{"$f":"IF(CI3,CI114,CH295)","v":0},{"$f":"IF(CJ3,CJ114,CI295)","v":0},{"$f":"IF(CK3,CK114,CJ295)","v":0},{"$f":"IF(CL3,CL114,CK295)","v":0},{"$f":"IF(CM3,CM114,CL295)","v":0},{"$f":"IF(CN3,CN114,CM295)","v":0},{"$f":"IF(CO3,CO114,CN295)","v":0},{"$f":"IF(CP3,CP114,CO295)","v":0},{"$f":"IF(CQ3,CQ114,CP295)","v":0},{"$f":"IF(CR3,CR114,CQ295)","v":0},{"$f":"IF(CS3,CS114,CR295)","v":0},{"$f":"IF(CT3,CT114,CS295)","v":0},{"$f":"IF(CU3,CU114,CT295)","v":0},{"$f":"IF(CV3,CV114,CU295)","v":0},{"$f":"IF(CW3,CW114,CV295)","v":0},{"$f":"IF(CX3,CX114,CW295)","v":0},{"$f":"IF(CY3,CY114,CX295)","v":0},{"$f":"IF(CZ3,CZ114,CY295)","v":0},{"$f":"IF(DA3,DA114,CZ295)","v":0},{"$f":"IF(DB3,DB114,DA295)","v":0},{"$f":"IF(DC3,DC114,DB295)","v":0},{"$f":"IF(DD3,DD114,DC295)","v":0},{"$f":"IF(DE3,DE114,DD295)","v":0},{"$f":"IF(DF3,DF114,DE295)","v":0},{"$f":"IF(DG3,DG114,DF295)","v":0},{"$f":"IF(DH3,DH114,DG295)","v":0},{"$f":"IF(DI3,DI114,DH295)","v":0},{"$f":"IF(DJ3,DJ114,DI295)","v":0},{"$f":"IF(DK3,DK114,DJ295)","v":0},{"$f":"IF(DL3,DL114,DK295)","v":0},{"$f":"IF(DM3,DM114,DL295)","v":0},{"$f":"IF(DN3,DN114,DM295)","v":0},{"$f":"IF(DO3,DO114,DN295)","v":0},{"$f":"IF(DP3,DP114,DO295)","v":0},{"$f":"IF(DQ3,DQ114,DP295)","v":0},{"$f":"IF(DR3,DR114,DQ295)","v":0},{"$f":"IF(DS3,DS114,DR295)","v":0},{"$f":"IF(DT3,DT114,DS295)","v":0},{"$f":"IF(DU3,DU114,DT295)","v":0},{"$f":"IF(DV3,DV114,DU295)","v":0},{"$f":"IF(DW3,DW114,DV295)","v":0},{"$f":"IF(DX3,DX114,DW295)","v":0},{"$f":"IF(DY3,DY114,DX295)","v":0},{"$f":"IF(DZ3,DZ114,DY295)","v":0},{"$f":"IF(EA3,EA114,DZ295)","v":0},{"$f":"IF(EB3,EB114,EA295)","v":0},{"$f":"IF(EC3,EC114,EB295)","v":0},{"$f":"IF(ED3,ED114,EC295)","v":0},{"$f":"IF(EE3,EE114,ED295)","v":0},{"$f":"IF(EF3,EF114,EE295)","v":0},{"$f":"IF(EG3,EG114,EF295)","v":0},{"$f":"IF(EH3,EH114,EG295)","v":0},{"$f":"IF(EI3,EI114,EH295)","v":0},{"$f":"IF(EJ3,EJ114,EI295)","v":0},{"$f":"IF(EK3,EK114,EJ295)","v":0},{"$f":"IF(EL3,EL114,EK295)","v":0},{"$f":"IF(EM3,EM114,EL295)","v":0},{"$f":"IF(EN3,EN114,EM295)","v":0},{"$f":"IF(EO3,EO114,EN295)","v":0},{"$f":"IF(EP3,EP114,EO295)","v":0},{"$f":"IF(EQ3,EQ114,EP295)","v":0},{"$f":"IF(ER3,ER114,EQ295)","v":0},{"$f":"IF(ES3,ES114,ER295)","v":0},{"$f":"IF(ET3,ET114,ES295)","v":0},{"$f":"IF(EU3,EU114,ET295)","v":0},{"$f":"IF(EV3,EV114,EU295)","v":0},{"$f":"IF(EW3,EW114,EV295)","v":0},{"$f":"IF(EX3,EX114,EW295)","v":0},{"$f":"IF(EY3,EY114,EX295)","v":0},{"$f":"IF(EZ3,EZ114,EY295)","v":0},{"$f":"IF(FA3,FA114,EZ295)","v":0},{"$f":"IF(FB3,FB114,FA295)","v":0},{"$f":"IF(FC3,FC114,FB295)","v":0},{"$f":"IF(FD3,FD114,FC295)","v":0},{"$f":"IF(FE3,FE114,FD295)","v":0},{"$f":"IF(FF3,FF114,FE295)","v":0},{"$f":"IF(FG3,FG114,FF295)","v":0},{"$f":"IF(FH3,FH114,FG295)","v":0},{"$f":"IF(FI3,FI114,FH295)","v":0},{"$f":"IF(FJ3,FJ114,FI295)","v":0},{"$f":"IF(FK3,FK114,FJ295)","v":0},{"$f":"IF(FL3,FL114,FK295)","v":0},{"$f":"IF(FM3,FM114,FL295)","v":0},{"$f":"IF(FN3,FN114,FM295)","v":0},{"$f":"IF(FO3,FO114,FN295)","v":0},{"$f":"IF(FP3,FP114,FO295)","v":0},{"$f":"IF(FQ3,FQ114,FP295)","v":0},{"$f":"IF(FR3,FR114,FQ295)","v":0},{"$f":"IF(FS3,FS114,FR295)","v":0},{"$f":"IF(FT3,FT114,FS295)","v":0},{"$f":"IF(FU3,FU114,FT295)","v":0},{"$f":"IF(FV3,FV114,FU295)","v":0},{"$f":"IF(FW3,FW114,FV295)","v":0},{"$f":"IF(FX3,FX114,FW295)","v":0},{"$f":"IF(FY3,FY114,FX295)","v":0},{"$f":"IF(FZ3,FZ114,FY295)","v":0},{"$f":"IF(GA3,GA114,FZ295)","v":0},{"$f":"IF(GB3,GB114,GA295)","v":0},{"$f":"IF(GC3,GC114,GB295)","v":0},{"$f":"IF(GD3,GD114,GC295)","v":0},{"$f":"IF(GE3,GE114,GD295)","v":0},{"$f":"IF(GF3,GF114,GE295)","v":0},{"$f":"IF(GG3,GG114,GF295)","v":0},{"$f":"IF(GH3,GH114,GG295)","v":0},{"$f":"IF(GI3,GI114,GH295)","v":0},{"$f":"IF(GJ3,GJ114,GI295)","v":0},{"$f":"IF(GK3,GK114,GJ295)","v":0},{"$f":"IF(GL3,GL114,GK295)","v":0},{"$f":"IF(GM3,GM114,GL295)","v":0},{"$f":"IF(GN3,GN114,GM295)","v":0},{"$f":"IF(GO3,GO114,GN295)","v":0},{"$f":"IF(GP3,GP114,GO295)","v":0},{"$f":"IF(GQ3,GQ114,GP295)","v":0},{"$f":"IF(GR3,GR114,GQ295)","v":0},{"$f":"IF(GS3,GS114,GR295)","v":0},{"$f":"IF(GT3,GT114,GS295)","v":0},{"$f":"IF(GU3,GU114,GT295)","v":0},{"$f":"IF(GV3,GV114,GU295)","v":0},{"$f":"IF(GW3,GW114,GV295)","v":0},{"$f":"IF(GX3,GX114,GW295)","v":0},{"$f":"IF(GY3,GY114,GX295)","v":0},{"$f":"IF(GZ3,GZ114,GY295)","v":0},{"$f":"IF(HA3,HA114,GZ295)","v":0},{"$f":"IF(HB3,HB114,HA295)","v":0},{"$f":"IF(HC3,HC114,HB295)","v":0},{"$f":"IF(HD3,HD114,HC295)","v":0},{"$f":"IF(HE3,HE114,HD295)","v":0},{"$f":"IF(HF3,HF114,HE295)","v":0},{"$f":"IF(HG3,HG114,HF295)","v":0},{"$f":"IF(HH3,HH114,HG295)","v":0},{"$f":"IF(HI3,HI114,HH295)","v":0},{"$f":"IF(HJ3,HJ114,HI295)","v":0},{"$f":"IF(HK3,HK114,HJ295)","v":0},{"$f":"IF(HL3,HL114,HK295)","v":0},{"$f":"IF(HM3,HM114,HL295)","v":0},{"$f":"IF(HN3,HN114,HM295)","v":0},{"$f":"IF(HO3,HO114,HN295)","v":0},{"$f":"IF(HP3,HP114,HO295)","v":0},{"$f":"IF(HQ3,HQ114,HP295)","v":0},{"$f":"IF(HR3,HR114,HQ295)","v":0},{"$f":"IF(HS3,HS114,HR295)","v":0},{"$f":"IF(HT3,HT114,HS295)","v":0},{"$f":"IF(HU3,HU114,HT295)","v":0},{"$f":"IF(HV3,HV114,HU295)","v":0},{"$f":"IF(HW3,HW114,HV295)","v":0},{"$f":"IF(HX3,HX114,HW295)","v":0},{"$f":"IF(HY3,HY114,HX295)","v":0},{"$f":"IF(HZ3,HZ114,HY295)","v":0},{"$f":"IF(IA3,IA114,HZ295)","v":0},{"$f":"IF(IB3,IB114,IA295)","v":0},{"$f":"IF(IC3,IC114,IB295)","v":0},{"$f":"IF(ID3,ID114,IC295)","v":0},{"$f":"IF(IE3,IE114,ID295)","v":0},{"$f":"IF(IF3,IF114,IE295)","v":0},{"$f":"IF(IG3,IG114,IF295)","v":0},{"$f":"IF(IH3,IH114,IG295)","v":0},{"$f":"IF(II3,II114,IH295)","v":0},{"$f":"IF(IJ3,IJ114,II295)","v":0},{"$f":"IF(IK3,IK114,IJ295)","v":0},{"$f":"IF(IL3,IL114,IK295)","v":0},{"$f":"IF(IM3,IM114,IL295)","v":0},{"$f":"IF(IN3,IN114,IM295)","v":0},{"$f":"IF(IO3,IO114,IN295)","v":0},{"$f":"IF(IP3,IP114,IO295)","v":0},{"$f":"IF(IQ3,IQ114,IP295)","v":0},{"$f":"IF(IR3,IR114,IQ295)","v":0},{"$f":"IF(IS3,IS114,IR295)","v":0}]
[null,null,null,"Reconciling Liabilities",null,null,null,null,{"$f":"IF(I3,I115,H296)","v":0},{"$f":"IF(J3,J115,I296)","v":0},{"$f":"IF(K3,K115,J296)","v":0},{"$f":"IF(L3,L115,K296)","v":0},{"$f":"IF(M3,M115,L296)","v":0},{"$f":"IF(N3,N115,M296)","v":0},{"$f":"IF(O3,O115,N296)","v":0},{"$f":"IF(P3,P115,O296)","v":0},{"$f":"IF(Q3,Q115,P296)","v":0},{"$f":"IF(R3,R115,Q296)","v":0},{"$f":"IF(S3,S115,R296)","v":0},{"$f":"IF(T3,T115,S296)","v":0},{"$f":"IF(U3,U115,T296)","v":0},{"$f":"IF(V3,V115,U296)","v":0},{"$f":"IF(W3,W115,V296)","v":0},{"$f":"IF(X3,X115,W296)","v":0},{"$f":"IF(Y3,Y115,X296)","v":0},{"$f":"IF(Z3,Z115,Y296)","v":0},{"$f":"IF(AA3,AA115,Z296)","v":0},{"$f":"IF(AB3,AB115,AA296)","v":0},{"$f":"IF(AC3,AC115,AB296)","v":0},{"$f":"IF(AD3,AD115,AC296)","v":0},{"$f":"IF(AE3,AE115,AD296)","v":0},{"$f":"IF(AF3,AF115,AE296)","v":0},{"$f":"IF(AG3,AG115,AF296)","v":0},{"$f":"IF(AH3,AH115,AG296)","v":0},{"$f":"IF(AI3,AI115,AH296)","v":0},{"$f":"IF(AJ3,AJ115,AI296)","v":0},{"$f":"IF(AK3,AK115,AJ296)","v":0},{"$f":"IF(AL3,AL115,AK296)","v":0},{"$f":"IF(AM3,AM115,AL296)","v":0},{"$f":"IF(AN3,AN115,AM296)","v":0},{"$f":"IF(AO3,AO115,AN296)","v":0},{"$f":"IF(AP3,AP115,AO296)","v":0},{"$f":"IF(AQ3,AQ115,AP296)","v":0},{"$f":"IF(AR3,AR115,AQ296)","v":0},{"$f":"IF(AS3,AS115,AR296)","v":0},{"$f":"IF(AT3,AT115,AS296)","v":0},{"$f":"IF(AU3,AU115,AT296)","v":0},{"$f":"IF(AV3,AV115,AU296)","v":0},{"$f":"IF(AW3,AW115,AV296)","v":0},{"$f":"IF(AX3,AX115,AW296)","v":0},{"$f":"IF(AY3,AY115,AX296)","v":0},{"$f":"IF(AZ3,AZ115,AY296)","v":0},{"$f":"IF(BA3,BA115,AZ296)","v":0},{"$f":"IF(BB3,BB115,BA296)","v":0},{"$f":"IF(BC3,BC115,BB296)","v":0},{"$f":"IF(BD3,BD115,BC296)","v":0},{"$f":"IF(BE3,BE115,BD296)","v":0},{"$f":"IF(BF3,BF115,BE296)","v":0},{"$f":"IF(BG3,BG115,BF296)","v":0},{"$f":"IF(BH3,BH115,BG296)","v":0},{"$f":"IF(BI3,BI115,BH296)","v":0},{"$f":"IF(BJ3,BJ115,BI296)","v":0},{"$f":"IF(BK3,BK115,BJ296)","v":0},{"$f":"IF(BL3,BL115,BK296)","v":0},{"$f":"IF(BM3,BM115,BL296)","v":0},{"$f":"IF(BN3,BN115,BM296)","v":0},{"$f":"IF(BO3,BO115,BN296)","v":0},{"$f":"IF(BP3,BP115,BO296)","v":0},{"$f":"IF(BQ3,BQ115,BP296)","v":0},{"$f":"IF(BR3,BR115,BQ296)","v":0},{"$f":"IF(BS3,BS115,BR296)","v":0},{"$f":"IF(BT3,BT115,BS296)","v":0},{"$f":"IF(BU3,BU115,BT296)","v":0},{"$f":"IF(BV3,BV115,BU296)","v":0},{"$f":"IF(BW3,BW115,BV296)","v":0},{"$f":"IF(BX3,BX115,BW296)","v":0},{"$f":"IF(BY3,BY115,BX296)","v":0},{"$f":"IF(BZ3,BZ115,BY296)","v":0},{"$f":"IF(CA3,CA115,BZ296)","v":0},{"$f":"IF(CB3,CB115,CA296)","v":0},{"$f":"IF(CC3,CC115,CB296)","v":0},{"$f":"IF(CD3,CD115,CC296)","v":0},{"$f":"IF(CE3,CE115,CD296)","v":0},{"$f":"IF(CF3,CF115,CE296)","v":0},{"$f":"IF(CG3,CG115,CF296)","v":0},{"$f":"IF(CH3,CH115,CG296)","v":0},{"$f":"IF(CI3,CI115,CH296)","v":0},{"$f":"IF(CJ3,CJ115,CI296)","v":0},{"$f":"IF(CK3,CK115,CJ296)","v":0},{"$f":"IF(CL3,CL115,CK296)","v":0},{"$f":"IF(CM3,CM115,CL296)","v":0},{"$f":"IF(CN3,CN115,CM296)","v":0},{"$f":"IF(CO3,CO115,CN296)","v":0},{"$f":"IF(CP3,CP115,CO296)","v":0},{"$f":"IF(CQ3,CQ115,CP296)","v":0},{"$f":"IF(CR3,CR115,CQ296)","v":0},{"$f":"IF(CS3,CS115,CR296)","v":0},{"$f":"IF(CT3,CT115,CS296)","v":0},{"$f":"IF(CU3,CU115,CT296)","v":0},{"$f":"IF(CV3,CV115,CU296)","v":0},{"$f":"IF(CW3,CW115,CV296)","v":0},{"$f":"IF(CX3,CX115,CW296)","v":0},{"$f":"IF(CY3,CY115,CX296)","v":0},{"$f":"IF(CZ3,CZ115,CY296)","v":0},{"$f":"IF(DA3,DA115,CZ296)","v":0},{"$f":"IF(DB3,DB115,DA296)","v":0},{"$f":"IF(DC3,DC115,DB296)","v":0},{"$f":"IF(DD3,DD115,DC296)","v":0},{"$f":"IF(DE3,DE115,DD296)","v":0},{"$f":"IF(DF3,DF115,DE296)","v":0},{"$f":"IF(DG3,DG115,DF296)","v":0},{"$f":"IF(DH3,DH115,DG296)","v":0},{"$f":"IF(DI3,DI115,DH296)","v":0},{"$f":"IF(DJ3,DJ115,DI296)","v":0},{"$f":"IF(DK3,DK115,DJ296)","v":0},{"$f":"IF(DL3,DL115,DK296)","v":0},{"$f":"IF(DM3,DM115,DL296)","v":0},{"$f":"IF(DN3,DN115,DM296)","v":0},{"$f":"IF(DO3,DO115,DN296)","v":0},{"$f":"IF(DP3,DP115,DO296)","v":0},{"$f":"IF(DQ3,DQ115,DP296)","v":0},{"$f":"IF(DR3,DR115,DQ296)","v":0},{"$f":"IF(DS3,DS115,DR296)","v":0},{"$f":"IF(DT3,DT115,DS296)","v":0},{"$f":"IF(DU3,DU115,DT296)","v":0},{"$f":"IF(DV3,DV115,DU296)","v":0},{"$f":"IF(DW3,DW115,DV296)","v":0},{"$f":"IF(DX3,DX115,DW296)","v":0},{"$f":"IF(DY3,DY115,DX296)","v":0},{"$f":"IF(DZ3,DZ115,DY296)","v":0},{"$f":"IF(EA3,EA115,DZ296)","v":0},{"$f":"IF(EB3,EB115,EA296)","v":0},{"$f":"IF(EC3,EC115,EB296)","v":0},{"$f":"IF(ED3,ED115,EC296)","v":0},{"$f":"IF(EE3,EE115,ED296)","v":0},{"$f":"IF(EF3,EF115,EE296)","v":0},{"$f":"IF(EG3,EG115,EF296)","v":0},{"$f":"IF(EH3,EH115,EG296)","v":0},{"$f":"IF(EI3,EI115,EH296)","v":0},{"$f":"IF(EJ3,EJ115,EI296)","v":0},{"$f":"IF(EK3,EK115,EJ296)","v":0},{"$f":"IF(EL3,EL115,EK296)","v":0},{"$f":"IF(EM3,EM115,EL296)","v":0},{"$f":"IF(EN3,EN115,EM296)","v":0},{"$f":"IF(EO3,EO115,EN296)","v":0},{"$f":"IF(EP3,EP115,EO296)","v":0},{"$f":"IF(EQ3,EQ115,EP296)","v":0},{"$f":"IF(ER3,ER115,EQ296)","v":0},{"$f":"IF(ES3,ES115,ER296)","v":0},{"$f":"IF(ET3,ET115,ES296)","v":0},{"$f":"IF(EU3,EU115,ET296)","v":0},{"$f":"IF(EV3,EV115,EU296)","v":0},{"$f":"IF(EW3,EW115,EV296)","v":0},{"$f":"IF(EX3,EX115,EW296)","v":0},{"$f":"IF(EY3,EY115,EX296)","v":0},{"$f":"IF(EZ3,EZ115,EY296)","v":0},{"$f":"IF(FA3,FA115,EZ296)","v":0},{"$f":"IF(FB3,FB115,FA296)","v":0},{"$f":"IF(FC3,FC115,FB296)","v":0},{"$f":"IF(FD3,FD115,FC296)","v":0},{"$f":"IF(FE3,FE115,FD296)","v":0},{"$f":"IF(FF3,FF115,FE296)","v":0},{"$f":"IF(FG3,FG115,FF296)","v":0},{"$f":"IF(FH3,FH115,FG296)","v":0},{"$f":"IF(FI3,FI115,FH296)","v":0},{"$f":"IF(FJ3,FJ115,FI296)","v":0},{"$f":"IF(FK3,FK115,FJ296)","v":0},{"$f":"IF(FL3,FL115,FK296)","v":0},{"$f":"IF(FM3,FM115,FL296)","v":0},{"$f":"IF(FN3,FN115,FM296)","v":0},{"$f":"IF(FO3,FO115,FN296)","v":0},{"$f":"IF(FP3,FP115,FO296)","v":0},{"$f":"IF(FQ3,FQ115,FP296)","v":0},{"$f":"IF(FR3,FR115,FQ296)","v":0},{"$f":"IF(FS3,FS115,FR296)","v":0},{"$f":"IF(FT3,FT115,FS296)","v":0},{"$f":"IF(FU3,FU115,FT296)","v":0},{"$f":"IF(FV3,FV115,FU296)","v":0},{"$f":"IF(FW3,FW115,FV296)","v":0},{"$f":"IF(FX3,FX115,FW296)","v":0},{"$f":"IF(FY3,FY115,FX296)","v":0},{"$f":"IF(FZ3,FZ115,FY296)","v":0},{"$f":"IF(GA3,GA115,FZ296)","v":0},{"$f":"IF(GB3,GB115,GA296)","v":0},{"$f":"IF(GC3,GC115,GB296)","v":0},{"$f":"IF(GD3,GD115,GC296)","v":0},{"$f":"IF(GE3,GE115,GD296)","v":0},{"$f":"IF(GF3,GF115,GE296)","v":0},{"$f":"IF(GG3,GG115,GF296)","v":0},{"$f":"IF(GH3,GH115,GG296)","v":0},{"$f":"IF(GI3,GI115,GH296)","v":0},{"$f":"IF(GJ3,GJ115,GI296)","v":0},{"$f":"IF(GK3,GK115,GJ296)","v":0},{"$f":"IF(GL3,GL115,GK296)","v":0},{"$f":"IF(GM3,GM115,GL296)","v":0},{"$f":"IF(GN3,GN115,GM296)","v":0},{"$f":"IF(GO3,GO115,GN296)","v":0},{"$f":"IF(GP3,GP115,GO296)","v":0},{"$f":"IF(GQ3,GQ115,GP296)","v":0},{"$f":"IF(GR3,GR115,GQ296)","v":0},{"$f":"IF(GS3,GS115,GR296)","v":0},{"$f":"IF(GT3,GT115,GS296)","v":0},{"$f":"IF(GU3,GU115,GT296)","v":0},{"$f":"IF(GV3,GV115,GU296)","v":0},{"$f":"IF(GW3,GW115,GV296)","v":0},{"$f":"IF(GX3,GX115,GW296)","v":0},{"$f":"IF(GY3,GY115,GX296)","v":0},{"$f":"IF(GZ3,GZ115,GY296)","v":0},{"$f":"IF(HA3,HA115,GZ296)","v":0},{"$f":"IF(HB3,HB115,HA296)","v":0},{"$f":"IF(HC3,HC115,HB296)","v":0},{"$f":"IF(HD3,HD115,HC296)","v":0},{"$f":"IF(HE3,HE115,HD296)","v":0},{"$f":"IF(HF3,HF115,HE296)","v":0},{"$f":"IF(HG3,HG115,HF296)","v":0},{"$f":"IF(HH3,HH115,HG296)","v":0},{"$f":"IF(HI3,HI115,HH296)","v":0},{"$f":"IF(HJ3,HJ115,HI296)","v":0},{"$f":"IF(HK3,HK115,HJ296)","v":0},{"$f":"IF(HL3,HL115,HK296)","v":0},{"$f":"IF(HM3,HM115,HL296)","v":0},{"$f":"IF(HN3,HN115,HM296)","v":0},{"$f":"IF(HO3,HO115,HN296)","v":0},{"$f":"IF(HP3,HP115,HO296)","v":0},{"$f":"IF(HQ3,HQ115,HP296)","v":0},{"$f":"IF(HR3,HR115,HQ296)","v":0},{"$f":"IF(HS3,HS115,HR296)","v":0},{"$f":"IF(HT3,HT115,HS296)","v":0},{"$f":"IF(HU3,HU115,HT296)","v":0},{"$f":"IF(HV3,HV115,HU296)","v":0},{"$f":"IF(HW3,HW115,HV296)","v":0},{"$f":"IF(HX3,HX115,HW296)","v":0},{"$f":"IF(HY3,HY115,HX296)","v":0},{"$f":"IF(HZ3,HZ115,HY296)","v":0},{"$f":"IF(IA3,IA115,HZ296)","v":0},{"$f":"IF(IB3,IB115,IA296)","v":0},{"$f":"IF(IC3,IC115,IB296)","v":0},{"$f":"IF(ID3,ID115,IC296)","v":0},{"$f":"IF(IE3,IE115,ID296)","v":0},{"$f":"IF(IF3,IF115,IE296)","v":0},{"$f":"IF(IG3,IG115,IF296)","v":0},{"$f":"IF(IH3,IH115,IG296)","v":0},{"$f":"IF(II3,II115,IH296)","v":0},{"$f":"IF(IJ3,IJ115,II296)","v":0},{"$f":"IF(IK3,IK115,IJ296)","v":0},{"$f":"IF(IL3,IL115,IK296)","v":0},{"$f":"IF(IM3,IM115,IL296)","v":0},{"$f":"IF(IN3,IN115,IM296)","v":0},{"$f":"IF(IO3,IO115,IN296)","v":0},{"$f":"IF(IP3,IP115,IO296)","v":0},{"$f":"IF(IQ3,IQ115,IP296)","v":0},{"$f":"IF(IR3,IR115,IQ296)","v":0},{"$f":"IF(IS3,IS115,IR296)","v":0}]
[null,null,null,"Net Other Assets for Invested Capital",null,null,null,null,{"$f":"I292+I293+I294-I295-I296","v":0},{"$f":"J292+J293+J294-J295-J296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV292+BV293+BV294-BV295-BV296","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,{"$f":"EH292+EH293+EH294-EH295-EH296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT292+GT293+GT294-GT295-GT296","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]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N305*12","v":0}]
[null,"Return on Invested Capital"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Less: Cost of Goods Sold",null,null,null,null,null,{"$f":"I155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Less: G&A",null,null,null,null,null,{"$f":"I207","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,{"$f":"BU207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG207","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,{"$f":"GS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I301-I302-I303","v":{"$error":"#N/A"}},{"$f":"J301-J302-J303","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV301-BV302-BV303","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH301-EH302-EH303","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT301-GT302-GT303","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Less: Depreciation",null,null,null,null,null,{"$f":"I216","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,{"$f":"BU216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG216","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,{"$f":"GS216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT ",null,null,null,null,{"$f":"I304-I305","v":{"$error":"#N/A"}},{"$f":"J304-J305","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV304-BV305","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH304-EH305","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT304-GT305","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Taxes on Income",null,null,null,null,null,{"$f":"I306*I289","v":{"$error":"#N/A"}},{"$f":"J306*J289","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV306*BV289","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH306*EH289","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT306*GT289","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"NOPLAT",null,null,null,null,{"$f":"I306-I307","v":{"$error":"#N/A"}},{"$f":"J306-J307","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV306-BV307","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH306-EH307","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT306-GT307","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Invested Capital"]
[null,null,null,"Net Plant",null,null,null,null,{"$f":"I244","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,{"$f":"BU244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG244","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,{"$f":"GS244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Working Capital ",null,null,null,null,{"$f":"I283","v":{"$error":"#N/A"}},{"$f":"J283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT283","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Net Other Operating Assets",null,null,null,null,{"$f":"I297","v":0},{"$f":"J297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV297","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,{"$f":"EH297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT297","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]
[null,null,null,"Less: Other Operating Liabilities"]
[null,null,null,null,"Total Invested Capital",null,null,null,{"$f":"I311+I312+I313-I314","v":{"$error":"#N/A"}},{"$f":"J311+J312+J313-J314","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV311+BV312+BV313-BV314","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH311+EH312+EH313-EH314","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT311+GT312+GT313-GT314","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Average Invested Capital",null,null,null,{"$f":"AVERAGE(H315:I315)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I315:J315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AVERAGE(BU315:BV315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AVERAGE(EG315:EH315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AVERAGE(GS315:GT315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Return on Invested Capital - Periodic",null,null,null,{"$f":"I308/I317","v":{"$error":"#N/A"}},{"$f":"J308/J317","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV308/BV317","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH308/EH317","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT308/GT317","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Return on Invested Capital - Annualised",null,null,null,{"$f":"(I308*12/I4)/I317","v":{"$error":"#N/A"}},{"$f":"(J308*12/J4)/J317","v":{"$error":"#N/A"}},{"$f":"(K308*12/K4)/K317","v":{"$error":"#N/A"}},{"$f":"(L308*12/L4)/L317","v":{"$error":"#N/A"}},{"$f":"(M308*12/M4)/M317","v":{"$error":"#N/A"}},{"$f":"(N308*12/N4)/N317","v":{"$error":"#N/A"}},{"$f":"(O308*12/O4)/O317","v":{"$error":"#N/A"}},{"$f":"(P308*12/P4)/P317","v":{"$error":"#N/A"}},{"$f":"(Q308*12/Q4)/Q317","v":{"$error":"#N/A"}},{"$f":"(R308*12/R4)/R317","v":{"$error":"#N/A"}},{"$f":"(S308*12/S4)/S317","v":{"$error":"#N/A"}},{"$f":"(T308*12/T4)/T317","v":{"$error":"#N/A"}},{"$f":"(U308*12/U4)/U317","v":{"$error":"#N/A"}},{"$f":"(V308*12/V4)/V317","v":{"$error":"#N/A"}},{"$f":"(W308*12/W4)/W317","v":{"$error":"#N/A"}},{"$f":"(X308*12/X4)/X317","v":{"$error":"#N/A"}},{"$f":"(Y308*12/Y4)/Y317","v":{"$error":"#N/A"}},{"$f":"(Z308*12/Z4)/Z317","v":{"$error":"#N/A"}},{"$f":"(AA308*12/AA4)/AA317","v":{"$error":"#N/A"}},{"$f":"(AB308*12/AB4)/AB317","v":{"$error":"#N/A"}},{"$f":"(AC308*12/AC4)/AC317","v":{"$error":"#N/A"}},{"$f":"(AD308*12/AD4)/AD317","v":{"$error":"#N/A"}},{"$f":"(AE308*12/AE4)/AE317","v":{"$error":"#N/A"}},{"$f":"(AF308*12/AF4)/AF317","v":{"$error":"#N/A"}},{"$f":"(AG308*12/AG4)/AG317","v":{"$error":"#N/A"}},{"$f":"(AH308*12/AH4)/AH317","v":{"$error":"#N/A"}},{"$f":"(AI308*12/AI4)/AI317","v":{"$error":"#N/A"}},{"$f":"(AJ308*12/AJ4)/AJ317","v":{"$error":"#N/A"}},{"$f":"(AK308*12/AK4)/AK317","v":{"$error":"#N/A"}},{"$f":"(AL308*12/AL4)/AL317","v":{"$error":"#N/A"}},{"$f":"(AM308*12/AM4)/AM317","v":{"$error":"#N/A"}},{"$f":"(AN308*12/AN4)/AN317","v":{"$error":"#N/A"}},{"$f":"(AO308*12/AO4)/AO317","v":{"$error":"#N/A"}},{"$f":"(AP308*12/AP4)/AP317","v":{"$error":"#N/A"}},{"$f":"(AQ308*12/AQ4)/AQ317","v":{"$error":"#N/A"}},{"$f":"(AR308*12/AR4)/AR317","v":{"$error":"#N/A"}},{"$f":"(AS308*12/AS4)/AS317","v":{"$error":"#N/A"}},{"$f":"(AT308*12/AT4)/AT317","v":{"$error":"#N/A"}},{"$f":"(AU308*12/AU4)/AU317","v":{"$error":"#N/A"}},{"$f":"(AV308*12/AV4)/AV317","v":{"$error":"#N/A"}},{"$f":"(AW308*12/AW4)/AW317","v":{"$error":"#N/A"}},{"$f":"(AX308*12/AX4)/AX317","v":{"$error":"#N/A"}},{"$f":"(AY308*12/AY4)/AY317","v":{"$error":"#N/A"}},{"$f":"(AZ308*12/AZ4)/AZ317","v":{"$error":"#N/A"}},{"$f":"(BA308*12/BA4)/BA317","v":{"$error":"#N/A"}},{"$f":"(BB308*12/BB4)/BB317","v":{"$error":"#N/A"}},{"$f":"(BC308*12/BC4)/BC317","v":{"$error":"#N/A"}},{"$f":"(BD308*12/BD4)/BD317","v":{"$error":"#N/A"}},{"$f":"(BE308*12/BE4)/BE317","v":{"$error":"#N/A"}},{"$f":"(BF308*12/BF4)/BF317","v":{"$error":"#N/A"}},{"$f":"(BG308*12/BG4)/BG317","v":{"$error":"#N/A"}},{"$f":"(BH308*12/BH4)/BH317","v":{"$error":"#N/A"}},{"$f":"(BI308*12/BI4)/BI317","v":{"$error":"#N/A"}},{"$f":"(BJ308*12/BJ4)/BJ317","v":{"$error":"#N/A"}},{"$f":"(BK308*12/BK4)/BK317","v":{"$error":"#N/A"}},{"$f":"(BL308*12/BL4)/BL317","v":{"$error":"#N/A"}},{"$f":"(BM308*12/BM4)/BM317","v":{"$error":"#N/A"}},{"$f":"(BN308*12/BN4)/BN317","v":{"$error":"#N/A"}},{"$f":"(BO308*12/BO4)/BO317","v":{"$error":"#N/A"}},{"$f":"(BP308*12/BP4)/BP317","v":{"$error":"#N/A"}},{"$f":"(BQ308*12/BQ4)/BQ317","v":{"$error":"#N/A"}},{"$f":"(BR308*12/BR4)/BR317","v":{"$error":"#N/A"}},{"$f":"(BS308*12/BS4)/BS317","v":{"$error":"#N/A"}},{"$f":"(BT308*12/BT4)/BT317","v":{"$error":"#N/A"}},{"$f":"(BU308*12/BU4)/BU317","v":{"$error":"#N/A"}},{"$f":"(BV308*12/BV4)/BV317","v":{"$error":"#N/A"}},{"$f":"(BW308*12/BW4)/BW317","v":{"$error":"#N/A"}},{"$f":"(BX308*12/BX4)/BX317","v":{"$error":"#N/A"}},{"$f":"(BY308*12/BY4)/BY317","v":{"$error":"#N/A"}},{"$f":"(BZ308*12/BZ4)/BZ317","v":{"$error":"#N/A"}},{"$f":"(CA308*12/CA4)/CA317","v":{"$error":"#N/A"}},{"$f":"(CB308*12/CB4)/CB317","v":{"$error":"#N/A"}},{"$f":"(CC308*12/CC4)/CC317","v":{"$error":"#N/A"}},{"$f":"(CD308*12/CD4)/CD317","v":{"$error":"#N/A"}},{"$f":"(CE308*12/CE4)/CE317","v":{"$error":"#N/A"}},{"$f":"(CF308*12/CF4)/CF317","v":{"$error":"#N/A"}},{"$f":"(CG308*12/CG4)/CG317","v":{"$error":"#N/A"}},{"$f":"(CH308*12/CH4)/CH317","v":{"$error":"#N/A"}},{"$f":"(CI308*12/CI4)/CI317","v":{"$error":"#N/A"}},{"$f":"(CJ308*12/CJ4)/CJ317","v":{"$error":"#N/A"}},{"$f":"(CK308*12/CK4)/CK317","v":{"$error":"#N/A"}},{"$f":"(CL308*12/CL4)/CL317","v":{"$error":"#N/A"}},{"$f":"(CM308*12/CM4)/CM317","v":{"$error":"#N/A"}},{"$f":"(CN308*12/CN4)/CN317","v":{"$error":"#N/A"}},{"$f":"(CO308*12/CO4)/CO317","v":{"$error":"#N/A"}},{"$f":"(CP308*12/CP4)/CP317","v":{"$error":"#N/A"}},{"$f":"(CQ308*12/CQ4)/CQ317","v":{"$error":"#N/A"}},{"$f":"(CR308*12/CR4)/CR317","v":{"$error":"#N/A"}},{"$f":"(CS308*12/CS4)/CS317","v":{"$error":"#N/A"}},{"$f":"(CT308*12/CT4)/CT317","v":{"$error":"#N/A"}},{"$f":"(CU308*12/CU4)/CU317","v":{"$error":"#N/A"}},{"$f":"(CV308*12/CV4)/CV317","v":{"$error":"#N/A"}},{"$f":"(CW308*12/CW4)/CW317","v":{"$error":"#N/A"}},{"$f":"(CX308*12/CX4)/CX317","v":{"$error":"#N/A"}},{"$f":"(CY308*12/CY4)/CY317","v":{"$error":"#N/A"}},{"$f":"(CZ308*12/CZ4)/CZ317","v":{"$error":"#N/A"}},{"$f":"(DA308*12/DA4)/DA317","v":{"$error":"#N/A"}},{"$f":"(DB308*12/DB4)/DB317","v":{"$error":"#N/A"}},{"$f":"(DC308*12/DC4)/DC317","v":{"$error":"#N/A"}},{"$f":"(DD308*12/DD4)/DD317","v":{"$error":"#N/A"}},{"$f":"(DE308*12/DE4)/DE317","v":{"$error":"#N/A"}},{"$f":"(DF308*12/DF4)/DF317","v":{"$error":"#N/A"}},{"$f":"(DG308*12/DG4)/DG317","v":{"$error":"#N/A"}},{"$f":"(DH308*12/DH4)/DH317","v":{"$error":"#N/A"}},{"$f":"(DI308*12/DI4)/DI317","v":{"$error":"#N/A"}},{"$f":"(DJ308*12/DJ4)/DJ317","v":{"$error":"#N/A"}},{"$f":"(DK308*12/DK4)/DK317","v":{"$error":"#N/A"}},{"$f":"(DL308*12/DL4)/DL317","v":{"$error":"#N/A"}},{"$f":"(DM308*12/DM4)/DM317","v":{"$error":"#N/A"}},{"$f":"(DN308*12/DN4)/DN317","v":{"$error":"#N/A"}},{"$f":"(DO308*12/DO4)/DO317","v":{"$error":"#N/A"}},{"$f":"(DP308*12/DP4)/DP317","v":{"$error":"#N/A"}},{"$f":"(DQ308*12/DQ4)/DQ317","v":{"$error":"#N/A"}},{"$f":"(DR308*12/DR4)/DR317","v":{"$error":"#N/A"}},{"$f":"(DS308*12/DS4)/DS317","v":{"$error":"#N/A"}},{"$f":"(DT308*12/DT4)/DT317","v":{"$error":"#N/A"}},{"$f":"(DU308*12/DU4)/DU317","v":{"$error":"#N/A"}},{"$f":"(DV308*12/DV4)/DV317","v":{"$error":"#N/A"}},{"$f":"(DW308*12/DW4)/DW317","v":{"$error":"#N/A"}},{"$f":"(DX308*12/DX4)/DX317","v":{"$error":"#N/A"}},{"$f":"(DY308*12/DY4)/DY317","v":{"$error":"#N/A"}},{"$f":"(DZ308*12/DZ4)/DZ317","v":{"$error":"#N/A"}},{"$f":"(EA308*12/EA4)/EA317","v":{"$error":"#N/A"}},{"$f":"(EB308*12/EB4)/EB317","v":{"$error":"#N/A"}},{"$f":"(EC308*12/EC4)/EC317","v":{"$error":"#N/A"}},{"$f":"(ED308*12/ED4)/ED317","v":{"$error":"#N/A"}},{"$f":"(EE308*12/EE4)/EE317","v":{"$error":"#N/A"}},{"$f":"(EF308*12/EF4)/EF317","v":{"$error":"#N/A"}},{"$f":"(EG308*12/EG4)/EG317","v":{"$error":"#N/A"}},{"$f":"(EH308*12/EH4)/EH317","v":{"$error":"#N/A"}},{"$f":"(EI308*12/EI4)/EI317","v":{"$error":"#N/A"}},{"$f":"(EJ308*12/EJ4)/EJ317","v":{"$error":"#N/A"}},{"$f":"(EK308*12/EK4)/EK317","v":{"$error":"#N/A"}},{"$f":"(EL308*12/EL4)/EL317","v":{"$error":"#N/A"}},{"$f":"(EM308*12/EM4)/EM317","v":{"$error":"#N/A"}},{"$f":"(EN308*12/EN4)/EN317","v":{"$error":"#N/A"}},{"$f":"(EO308*12/EO4)/EO317","v":{"$error":"#N/A"}},{"$f":"(EP308*12/EP4)/EP317","v":{"$error":"#N/A"}},{"$f":"(EQ308*12/EQ4)/EQ317","v":{"$error":"#N/A"}},{"$f":"(ER308*12/ER4)/ER317","v":{"$error":"#N/A"}},{"$f":"(ES308*12/ES4)/ES317","v":{"$error":"#N/A"}},{"$f":"(ET308*12/ET4)/ET317","v":{"$error":"#N/A"}},{"$f":"(EU308*12/EU4)/EU317","v":{"$error":"#N/A"}},{"$f":"(EV308*12/EV4)/EV317","v":{"$error":"#N/A"}},{"$f":"(EW308*12/EW4)/EW317","v":{"$error":"#N/A"}},{"$f":"(EX308*12/EX4)/EX317","v":{"$error":"#N/A"}},{"$f":"(EY308*12/EY4)/EY317","v":{"$error":"#N/A"}},{"$f":"(EZ308*12/EZ4)/EZ317","v":{"$error":"#N/A"}},{"$f":"(FA308*12/FA4)/FA317","v":{"$error":"#N/A"}},{"$f":"(FB308*12/FB4)/FB317","v":{"$error":"#N/A"}},{"$f":"(FC308*12/FC4)/FC317","v":{"$error":"#N/A"}},{"$f":"(FD308*12/FD4)/FD317","v":{"$error":"#N/A"}},{"$f":"(FE308*12/FE4)/FE317","v":{"$error":"#N/A"}},{"$f":"(FF308*12/FF4)/FF317","v":{"$error":"#N/A"}},{"$f":"(FG308*12/FG4)/FG317","v":{"$error":"#N/A"}},{"$f":"(FH308*12/FH4)/FH317","v":{"$error":"#N/A"}},{"$f":"(FI308*12/FI4)/FI317","v":{"$error":"#N/A"}},{"$f":"(FJ308*12/FJ4)/FJ317","v":{"$error":"#N/A"}},{"$f":"(FK308*12/FK4)/FK317","v":{"$error":"#N/A"}},{"$f":"(FL308*12/FL4)/FL317","v":{"$error":"#N/A"}},{"$f":"(FM308*12/FM4)/FM317","v":{"$error":"#N/A"}},{"$f":"(FN308*12/FN4)/FN317","v":{"$error":"#N/A"}},{"$f":"(FO308*12/FO4)/FO317","v":{"$error":"#N/A"}},{"$f":"(FP308*12/FP4)/FP317","v":{"$error":"#N/A"}},{"$f":"(FQ308*12/FQ4)/FQ317","v":{"$error":"#N/A"}},{"$f":"(FR308*12/FR4)/FR317","v":{"$error":"#N/A"}},{"$f":"(FS308*12/FS4)/FS317","v":{"$error":"#N/A"}},{"$f":"(FT308*12/FT4)/FT317","v":{"$error":"#N/A"}},{"$f":"(FU308*12/FU4)/FU317","v":{"$error":"#N/A"}},{"$f":"(FV308*12/FV4)/FV317","v":{"$error":"#N/A"}},{"$f":"(FW308*12/FW4)/FW317","v":{"$error":"#N/A"}},{"$f":"(FX308*12/FX4)/FX317","v":{"$error":"#N/A"}},{"$f":"(FY308*12/FY4)/FY317","v":{"$error":"#N/A"}},{"$f":"(FZ308*12/FZ4)/FZ317","v":{"$error":"#N/A"}},{"$f":"(GA308*12/GA4)/GA317","v":{"$error":"#N/A"}},{"$f":"(GB308*12/GB4)/GB317","v":{"$error":"#N/A"}},{"$f":"(GC308*12/GC4)/GC317","v":{"$error":"#N/A"}},{"$f":"(GD308*12/GD4)/GD317","v":{"$error":"#N/A"}},{"$f":"(GE308*12/GE4)/GE317","v":{"$error":"#N/A"}},{"$f":"(GF308*12/GF4)/GF317","v":{"$error":"#N/A"}},{"$f":"(GG308*12/GG4)/GG317","v":{"$error":"#N/A"}},{"$f":"(GH308*12/GH4)/GH317","v":{"$error":"#N/A"}},{"$f":"(GI308*12/GI4)/GI317","v":{"$error":"#N/A"}},{"$f":"(GJ308*12/GJ4)/GJ317","v":{"$error":"#N/A"}},{"$f":"(GK308*12/GK4)/GK317","v":{"$error":"#N/A"}},{"$f":"(GL308*12/GL4)/GL317","v":{"$error":"#N/A"}},{"$f":"(GM308*12/GM4)/GM317","v":{"$error":"#N/A"}},{"$f":"(GN308*12/GN4)/GN317","v":{"$error":"#N/A"}},{"$f":"(GO308*12/GO4)/GO317","v":{"$error":"#N/A"}},{"$f":"(GP308*12/GP4)/GP317","v":{"$error":"#N/A"}},{"$f":"(GQ308*12/GQ4)/GQ317","v":{"$error":"#N/A"}},{"$f":"(GR308*12/GR4)/GR317","v":{"$error":"#N/A"}},{"$f":"(GS308*12/GS4)/GS317","v":{"$error":"#N/A"}},{"$f":"(GT308*12/GT4)/GT317","v":{"$error":"#N/A"}},{"$f":"(GU308*12/GU4)/GU317","v":{"$error":"#N/A"}},{"$f":"(GV308*12/GV4)/GV317","v":{"$error":"#N/A"}},{"$f":"(GW308*12/GW4)/GW317","v":{"$error":"#N/A"}},{"$f":"(GX308*12/GX4)/GX317","v":{"$error":"#N/A"}},{"$f":"(GY308*12/GY4)/GY317","v":{"$error":"#N/A"}},{"$f":"(GZ308*12/GZ4)/GZ317","v":{"$error":"#N/A"}},{"$f":"(HA308*12/HA4)/HA317","v":{"$error":"#N/A"}},{"$f":"(HB308*12/HB4)/HB317","v":{"$error":"#N/A"}},{"$f":"(HC308*12/HC4)/HC317","v":{"$error":"#N/A"}},{"$f":"(HD308*12/HD4)/HD317","v":{"$error":"#N/A"}},{"$f":"(HE308*12/HE4)/HE317","v":{"$error":"#N/A"}},{"$f":"(HF308*12/HF4)/HF317","v":{"$error":"#N/A"}},{"$f":"(HG308*12/HG4)/HG317","v":{"$error":"#N/A"}},{"$f":"(HH308*12/HH4)/HH317","v":{"$error":"#N/A"}},{"$f":"(HI308*12/HI4)/HI317","v":{"$error":"#N/A"}},{"$f":"(HJ308*12/HJ4)/HJ317","v":{"$error":"#N/A"}},{"$f":"(HK308*12/HK4)/HK317","v":{"$error":"#N/A"}},{"$f":"(HL308*12/HL4)/HL317","v":{"$error":"#N/A"}},{"$f":"(HM308*12/HM4)/HM317","v":{"$error":"#N/A"}},{"$f":"(HN308*12/HN4)/HN317","v":{"$error":"#N/A"}},{"$f":"(HO308*12/HO4)/HO317","v":{"$error":"#N/A"}},{"$f":"(HP308*12/HP4)/HP317","v":{"$error":"#N/A"}},{"$f":"(HQ308*12/HQ4)/HQ317","v":{"$error":"#N/A"}},{"$f":"(HR308*12/HR4)/HR317","v":{"$error":"#N/A"}},{"$f":"(HS308*12/HS4)/HS317","v":{"$error":"#N/A"}},{"$f":"(HT308*12/HT4)/HT317","v":{"$error":"#N/A"}},{"$f":"(HU308*12/HU4)/HU317","v":{"$error":"#N/A"}},{"$f":"(HV308*12/HV4)/HV317","v":{"$error":"#N/A"}},{"$f":"(HW308*12/HW4)/HW317","v":{"$error":"#N/A"}},{"$f":"(HX308*12/HX4)/HX317","v":{"$error":"#N/A"}},{"$f":"(HY308*12/HY4)/HY317","v":{"$error":"#N/A"}},{"$f":"(HZ308*12/HZ4)/HZ317","v":{"$error":"#N/A"}},{"$f":"(IA308*12/IA4)/IA317","v":{"$error":"#N/A"}},{"$f":"(IB308*12/IB4)/IB317","v":{"$error":"#N/A"}},{"$f":"(IC308*12/IC4)/IC317","v":{"$error":"#N/A"}},{"$f":"(ID308*12/ID4)/ID317","v":{"$error":"#N/A"}},{"$f":"(IE308*12/IE4)/IE317","v":{"$error":"#N/A"}},{"$f":"(IF308*12/IF4)/IF317","v":{"$error":"#N/A"}},{"$f":"(IG308*12/IG4)/IG317","v":{"$error":"#N/A"}},{"$f":"(IH308*12/IH4)/IH317","v":{"$error":"#N/A"}},{"$f":"(II308*12/II4)/II317","v":{"$error":"#N/A"}},{"$f":"(IJ308*12/IJ4)/IJ317","v":{"$error":"#N/A"}},{"$f":"(IK308*12/IK4)/IK317","v":{"$error":"#N/A"}},{"$f":"(IL308*12/IL4)/IL317","v":{"$error":"#N/A"}},{"$f":"(IM308*12/IM4)/IM317","v":{"$error":"#N/A"}},{"$f":"(IN308*12/IN4)/IN317","v":{"$error":"#N/A"}},{"$f":"(IO308*12/IO4)/IO317","v":{"$error":"#N/A"}},{"$f":"(IP308*12/IP4)/IP317","v":{"$error":"#N/A"}},{"$f":"(IQ308*12/IQ4)/IQ317","v":{"$error":"#N/A"}},{"$f":"(IR308*12/IR4)/IR317","v":{"$error":"#N/A"}},{"$f":"(IS308*12/IS4)/IS317","v":{"$error":"#N/A"}}]
[]
[null,"Finaning and Other Income"]
[null,null,"Interest Rates and Other Income"]
[null,null,null,"Interest Income"]
[null,null,null,"Cash and Investments"]
[null,null,null,"Interest Rate on Opening Balance"]
[]
[null,null,null,"Interest Expense"]
[null,null,null,"Short and Long-term Debt"]
[null,null,null,"Interest Expense Rate on Opening Balance"]
[]
[null,null,null,"Can Net of Debt Balance"]
[null,null,null,null,"Opening Balance"]
[null,null,null,null,"Add: Net Cash Flow"]
[null,null,null,null,"Closing Balance"]
[]
[null,null,null,"Split Between Cash and Debt"]
[null,null,null,null,"Closing Balance"]
[null,null,null,null,"Cash Balance when Positive"]
[null,null,null,null,"Debt Balance when Negative"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graph"]
[null,null,null,null,"End of Graph",{"$f":"Scenarios!$K$115","v":"2029-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I5","v":"00:00:00"},{"$f":"J5","v":"00:00:00"},{"$f":"K5","v":"00:00:00"},{"$f":"L5","v":"00:00:00"},{"$f":"M5","v":"00:00:00"},{"$f":"N5","v":"00:00:00"},{"$f":"O5","v":"00:00:00"},{"$f":"P5","v":"00:00:00"},{"$f":"Q5","v":"00:00:00"},{"$f":"R5","v":"00:00:00"},{"$f":"S5","v":"00:00:00"},{"$f":"T5","v":"00:00:00"},{"$f":"U5","v":"00:00:00"},{"$f":"V5","v":"00:00:00"},{"$f":"W5","v":"00:00:00"},{"$f":"X5","v":"00:00:00"},{"$f":"Y5","v":"00:00:00"},{"$f":"Z5","v":"00:00:00"},{"$f":"AA5","v":"00:00:00"},{"$f":"AB5","v":"00:00:00"},{"$f":"AC5","v":"00:00:00"},{"$f":"AD5","v":"00:00:00"},{"$f":"AE5","v":"00:00:00"},{"$f":"AF5","v":"00:00:00"},{"$f":"AG5","v":"00:00:00"},{"$f":"AH5","v":"00:00:00"},{"$f":"AI5","v":"00:00:00"},{"$f":"AJ5","v":"00:00:00"},{"$f":"AK5","v":"00:00:00"},{"$f":"AL5","v":"00:00:00"},{"$f":"AM5","v":"00:00:00"},{"$f":"AN5","v":"00:00:00"},{"$f":"AO5","v":"00:00:00"},{"$f":"AP5","v":"00:00:00"},{"$f":"AQ5","v":"00:00:00"},{"$f":"AR5","v":"00:00:00"},{"$f":"AS5","v":"00:00:00"},{"$f":"AT5","v":"00:00:00"},{"$f":"AU5","v":"00:00:00"},{"$f":"AV5","v":"00:00:00"},{"$f":"AW5","v":"00:00:00"},{"$f":"AX5","v":"00:00:00"},{"$f":"AY5","v":"00:00:00"},{"$f":"AZ5","v":"00:00:00"},{"$f":"BA5","v":"00:00:00"},{"$f":"BB5","v":"00:00:00"},{"$f":"BC5","v":"00:00:00"},{"$f":"BD5","v":"00:00:00"},{"$f":"BE5","v":"00:00:00"},{"$f":"BF5","v":"00:00:00"},{"$f":"BG5","v":"00:00:00"},{"$f":"BH5","v":"00:00:00"},{"$f":"BI5","v":"00:00:00"},{"$f":"BJ5","v":"00:00:00"},{"$f":"BK5","v":"00:00:00"},{"$f":"BL5","v":"00:00:00"},{"$f":"BM5","v":"00:00:00"},{"$f":"BN5","v":"00:00:00"},{"$f":"BO5","v":"00:00:00"},{"$f":"BP5","v":"00:00:00"},{"$f":"BQ5","v":"00:00:00"},{"$f":"BR5","v":"00:00:00"},{"$f":"BS5","v":"00:00:00"},{"$f":"BT5","v":"00:00:00"},{"$f":"BU5","v":"00:00:00"},{"$f":"BV5","v":"00:00:00"},{"$f":"BW5","v":"00:00:00"},{"$f":"BX5","v":"00:00:00"},{"$f":"BY5","v":"00:00:00"},{"$f":"BZ5","v":"00:00:00"},{"$f":"CA5","v":"00:00:00"},{"$f":"CB5","v":"00:00:00"},{"$f":"CC5","v":"00:00:00"},{"$f":"CD5","v":"00:00:00"},{"$f":"CE5","v":"00:00:00"},{"$f":"CF5","v":"00:00:00"},{"$f":"CG5","v":"00:00:00"},{"$f":"CH5","v":"00:00:00"},{"$f":"CI5","v":"00:00:00"},{"$f":"CJ5","v":"00:00:00"},{"$f":"CK5","v":"00:00:00"},{"$f":"CL5","v":"00:00:00"},{"$f":"CM5","v":"00:00:00"},{"$f":"CN5","v":"00:00:00"},{"$f":"CO5","v":"00:00:00"},{"$f":"CP5","v":"00:00:00"},{"$f":"CQ5","v":"00:00:00"},{"$f":"CR5","v":"00:00:00"},{"$f":"CS5","v":"00:00:00"},{"$f":"CT5","v":"00:00:00"},{"$f":"CU5","v":"00:00:00"},{"$f":"CV5","v":"00:00:00"},{"$f":"CW5","v":"00:00:00"},{"$f":"CX5","v":"00:00:00"},{"$f":"CY5","v":"00:00:00"},{"$f":"CZ5","v":"00:00:00"},{"$f":"DA5","v":"00:00:00"},{"$f":"DB5","v":"00:00:00"},{"$f":"DC5","v":"00:00:00"},{"$f":"DD5","v":"00:00:00"},{"$f":"DE5","v":"00:00:00"},{"$f":"DF5","v":"00:00:00"},{"$f":"DG5","v":"00:00:00"},{"$f":"DH5","v":"00:00:00"},{"$f":"DI5","v":"00:00:00"},{"$f":"DJ5","v":"00:00:00"},{"$f":"DK5","v":"00:00:00"},{"$f":"DL5","v":"00:00:00"},{"$f":"DM5","v":"00:00:00"},{"$f":"DN5","v":"00:00:00"},{"$f":"DO5","v":"00:00:00"},{"$f":"DP5","v":"00:00:00"},{"$f":"DQ5","v":"00:00:00"},{"$f":"DR5","v":"00:00:00"},{"$f":"DS5","v":"00:00:00"},{"$f":"DT5","v":"00:00:00"},{"$f":"DU5","v":"00:00:00"},{"$f":"DV5","v":"00:00:00"},{"$f":"DW5","v":"00:00:00"},{"$f":"DX5","v":"00:00:00"},{"$f":"DY5","v":"00:00:00"},{"$f":"DZ5","v":"00:00:00"},{"$f":"EA5","v":"00:00:00"},{"$f":"EB5","v":"00:00:00"},{"$f":"EC5","v":"00:00:00"},{"$f":"ED5","v":"00:00:00"},{"$f":"EE5","v":"00:00:00"},{"$f":"EF5","v":"00:00:00"},{"$f":"EG5","v":"00:00:00"},{"$f":"EH5","v":"00:00:00"},{"$f":"EI5","v":"00:00:00"},{"$f":"EJ5","v":"00:00:00"},{"$f":"EK5","v":"00:00:00"},{"$f":"EL5","v":"00:00:00"},{"$f":"EM5","v":"00:00:00"},{"$f":"EN5","v":"00:00:00"},{"$f":"EO5","v":"00:00:00"},{"$f":"EP5","v":"00:00:00"},{"$f":"EQ5","v":"00:00:00"},{"$f":"ER5","v":"00:00:00"},{"$f":"ES5","v":"00:00:00"},{"$f":"ET5","v":"00:00:00"},{"$f":"EU5","v":"00:00:00"},{"$f":"EV5","v":"00:00:00"},{"$f":"EW5","v":"00:00:00"},{"$f":"EX5","v":"00:00:00"},{"$f":"EY5","v":"00:00:00"},{"$f":"EZ5","v":"00:00:00"},{"$f":"FA5","v":"00:00:00"},{"$f":"FB5","v":"00:00:00"},{"$f":"FC5","v":"00:00:00"},{"$f":"FD5","v":"00:00:00"},{"$f":"FE5","v":"00:00:00"},{"$f":"FF5","v":"00:00:00"},{"$f":"FG5","v":"00:00:00"},{"$f":"FH5","v":"00:00:00"},{"$f":"FI5","v":"00:00:00"},{"$f":"FJ5","v":"00:00:00"},{"$f":"FK5","v":"00:00:00"},{"$f":"FL5","v":"00:00:00"},{"$f":"FM5","v":"00:00:00"},{"$f":"FN5","v":"00:00:00"},{"$f":"FO5","v":"00:00:00"},{"$f":"FP5","v":"00:00:00"},{"$f":"FQ5","v":"00:00:00"},{"$f":"FR5","v":"00:00:00"},{"$f":"FS5","v":"00:00:00"},{"$f":"FT5","v":"00:00:00"},{"$f":"FU5","v":"00:00:00"},{"$f":"FV5","v":"00:00:00"},{"$f":"FW5","v":"00:00:00"},{"$f":"FX5","v":"00:00:00"},{"$f":"FY5","v":"00:00:00"},{"$f":"FZ5","v":"00:00:00"},{"$f":"GA5","v":"00:00:00"},{"$f":"GB5","v":"00:00:00"},{"$f":"GC5","v":"00:00:00"},{"$f":"GD5","v":"00:00:00"},{"$f":"GE5","v":"00:00:00"},{"$f":"GF5","v":"00:00:00"},{"$f":"GG5","v":"00:00:00"},{"$f":"GH5","v":"00:00:00"},{"$f":"GI5","v":"00:00:00"},{"$f":"GJ5","v":"00:00:00"},{"$f":"GK5","v":"00:00:00"},{"$f":"GL5","v":"00:00:00"},{"$f":"GM5","v":"00:00:00"},{"$f":"GN5","v":"00:00:00"},{"$f":"GO5","v":"00:00:00"},{"$f":"GP5","v":"00:00:00"},{"$f":"GQ5","v":"00:00:00"},{"$f":"GR5","v":"00:00:00"},{"$f":"GS5","v":"00:00:00"},{"$f":"GT5","v":"00:00:00"},{"$f":"GU5","v":"00:00:00"},{"$f":"GV5","v":"00:00:00"},{"$f":"GW5","v":"00:00:00"},{"$f":"GX5","v":"00:00:00"},{"$f":"GY5","v":"00:00:00"},{"$f":"GZ5","v":"00:00:00"},{"$f":"HA5","v":"00:00:00"},{"$f":"HB5","v":"00:00:00"},{"$f":"HC5","v":"00:00:00"},{"$f":"HD5","v":"00:00:00"},{"$f":"HE5","v":"00:00:00"},{"$f":"HF5","v":"00:00:00"},{"$f":"HG5","v":"00:00:00"},{"$f":"HH5","v":"00:00:00"},{"$f":"HI5","v":"00:00:00"},{"$f":"HJ5","v":"00:00:00"},{"$f":"HK5","v":"00:00:00"},{"$f":"HL5","v":"00:00:00"},{"$f":"HM5","v":"00:00:00"},{"$f":"HN5","v":"00:00:00"},{"$f":"HO5","v":"00:00:00"},{"$f":"HP5","v":"00:00:00"},{"$f":"HQ5","v":"00:00:00"},{"$f":"HR5","v":"00:00:00"},{"$f":"HS5","v":"00:00:00"},{"$f":"HT5","v":"00:00:00"},{"$f":"HU5","v":"00:00:00"},{"$f":"HV5","v":"00:00:00"},{"$f":"HW5","v":"00:00:00"},{"$f":"HX5","v":"00:00:00"},{"$f":"HY5","v":"00:00:00"},{"$f":"HZ5","v":"00:00:00"},{"$f":"IA5","v":"00:00:00"},{"$f":"IB5","v":"00:00:00"},{"$f":"IC5","v":"00:00:00"},{"$f":"ID5","v":"00:00:00"},{"$f":"IE5","v":"00:00:00"},{"$f":"IF5","v":"00:00:00"},{"$f":"IG5","v":"00:00:00"},{"$f":"IH5","v":"00:00:00"},{"$f":"II5","v":"00:00:00"},{"$f":"IJ5","v":"00:00:00"},{"$f":"IK5","v":"00:00:00"},{"$f":"IL5","v":"00:00:00"},{"$f":"IM5","v":"00:00:00"},{"$f":"IN5","v":"00:00:00"},{"$f":"IO5","v":"00:00:00"},{"$f":"IP5","v":"00:00:00"},{"$f":"IQ5","v":"00:00:00"},{"$f":"IR5","v":"00:00:00"},{"$f":"IS5","v":"00:00:00"}]
[null,null,null,null,"Sales in Units"]
[null,null,null,null,null,{"$f":"F360","v":"2029-01-01"},null,null,{"$f":"IF(I362<=$F$364,I362,NA())","v":"00:00:00"},{"$f":"IF(J362<=$F$364,J362,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(BV362<=$F$364,BV362,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(EH362<=$F$364,EH362,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(GT362<=$F$364,GT362,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Monthly Unit Sales",null,null,null,{"$f":"I137/I4","v":{"$error":"#N/A"}},{"$f":"J137/J4","v":{"$error":"#N/A"}},{"$f":"K137/K4","v":{"$error":"#N/A"}},{"$f":"L137/L4","v":{"$error":"#N/A"}},{"$f":"M137/M4","v":{"$error":"#N/A"}},{"$f":"N137/N4","v":{"$error":"#N/A"}},{"$f":"O137/O4","v":{"$error":"#N/A"}},{"$f":"P137/P4","v":{"$error":"#N/A"}},{"$f":"Q137/Q4","v":{"$error":"#N/A"}},{"$f":"R137/R4","v":{"$error":"#N/A"}},{"$f":"S137/S4","v":{"$error":"#N/A"}},{"$f":"T137/T4","v":{"$error":"#N/A"}},{"$f":"U137/U4","v":{"$error":"#N/A"}},{"$f":"V137/V4","v":{"$error":"#N/A"}},{"$f":"W137/W4","v":{"$error":"#N/A"}},{"$f":"X137/X4","v":{"$error":"#N/A"}},{"$f":"Y137/Y4","v":{"$error":"#N/A"}},{"$f":"Z137/Z4","v":{"$error":"#N/A"}},{"$f":"AA137/AA4","v":{"$error":"#N/A"}},{"$f":"AB137/AB4","v":{"$error":"#N/A"}},{"$f":"AC137/AC4","v":{"$error":"#N/A"}},{"$f":"AD137/AD4","v":{"$error":"#N/A"}},{"$f":"AE137/AE4","v":{"$error":"#N/A"}},{"$f":"AF137/AF4","v":{"$error":"#N/A"}},{"$f":"AG137/AG4","v":{"$error":"#N/A"}},{"$f":"AH137/AH4","v":{"$error":"#N/A"}},{"$f":"AI137/AI4","v":{"$error":"#N/A"}},{"$f":"AJ137/AJ4","v":{"$error":"#N/A"}},{"$f":"AK137/AK4","v":{"$error":"#N/A"}},{"$f":"AL137/AL4","v":{"$error":"#N/A"}},{"$f":"AM137/AM4","v":{"$error":"#N/A"}},{"$f":"AN137/AN4","v":{"$error":"#N/A"}},{"$f":"AO137/AO4","v":{"$error":"#N/A"}},{"$f":"AP137/AP4","v":{"$error":"#N/A"}},{"$f":"AQ137/AQ4","v":{"$error":"#N/A"}},{"$f":"AR137/AR4","v":{"$error":"#N/A"}},{"$f":"AS137/AS4","v":{"$error":"#N/A"}},{"$f":"AT137/AT4","v":{"$error":"#N/A"}},{"$f":"AU137/AU4","v":{"$error":"#N/A"}},{"$f":"AV137/AV4","v":{"$error":"#N/A"}},{"$f":"AW137/AW4","v":{"$error":"#N/A"}},{"$f":"AX137/AX4","v":{"$error":"#N/A"}},{"$f":"AY137/AY4","v":{"$error":"#N/A"}},{"$f":"AZ137/AZ4","v":{"$error":"#N/A"}},{"$f":"BA137/BA4","v":{"$error":"#N/A"}},{"$f":"BB137/BB4","v":{"$error":"#N/A"}},{"$f":"BC137/BC4","v":{"$error":"#N/A"}},{"$f":"BD137/BD4","v":{"$error":"#N/A"}},{"$f":"BE137/BE4","v":{"$error":"#N/A"}},{"$f":"BF137/BF4","v":{"$error":"#N/A"}},{"$f":"BG137/BG4","v":{"$error":"#N/A"}},{"$f":"BH137/BH4","v":{"$error":"#N/A"}},{"$f":"BI137/BI4","v":{"$error":"#N/A"}},{"$f":"BJ137/BJ4","v":{"$error":"#N/A"}},{"$f":"BK137/BK4","v":{"$error":"#N/A"}},{"$f":"BL137/BL4","v":{"$error":"#N/A"}},{"$f":"BM137/BM4","v":{"$error":"#N/A"}},{"$f":"BN137/BN4","v":{"$error":"#N/A"}},{"$f":"BO137/BO4","v":{"$error":"#N/A"}},{"$f":"BP137/BP4","v":{"$error":"#N/A"}},{"$f":"BQ137/BQ4","v":{"$error":"#N/A"}},{"$f":"BR137/BR4","v":{"$error":"#N/A"}},{"$f":"BS137/BS4","v":{"$error":"#N/A"}},{"$f":"BT137/BT4","v":{"$error":"#N/A"}},{"$f":"BU137/BU4","v":{"$error":"#N/A"}},{"$f":"BV137/BV4","v":{"$error":"#N/A"}},{"$f":"BW137/BW4","v":{"$error":"#N/A"}},{"$f":"BX137/BX4","v":{"$error":"#N/A"}},{"$f":"BY137/BY4","v":{"$error":"#N/A"}},{"$f":"BZ137/BZ4","v":{"$error":"#N/A"}},{"$f":"CA137/CA4","v":{"$error":"#N/A"}},{"$f":"CB137/CB4","v":{"$error":"#N/A"}},{"$f":"CC137/CC4","v":{"$error":"#N/A"}},{"$f":"CD137/CD4","v":{"$error":"#N/A"}},{"$f":"CE137/CE4","v":{"$error":"#N/A"}},{"$f":"CF137/CF4","v":{"$error":"#N/A"}},{"$f":"CG137/CG4","v":{"$error":"#N/A"}},{"$f":"CH137/CH4","v":{"$error":"#N/A"}},{"$f":"CI137/CI4","v":{"$error":"#N/A"}},{"$f":"CJ137/CJ4","v":{"$error":"#N/A"}},{"$f":"CK137/CK4","v":{"$error":"#N/A"}},{"$f":"CL137/CL4","v":{"$error":"#N/A"}},{"$f":"CM137/CM4","v":{"$error":"#N/A"}},{"$f":"CN137/CN4","v":{"$error":"#N/A"}},{"$f":"CO137/CO4","v":{"$error":"#N/A"}},{"$f":"CP137/CP4","v":{"$error":"#N/A"}},{"$f":"CQ137/CQ4","v":{"$error":"#N/A"}},{"$f":"CR137/CR4","v":{"$error":"#N/A"}},{"$f":"CS137/CS4","v":{"$error":"#N/A"}},{"$f":"CT137/CT4","v":{"$error":"#N/A"}},{"$f":"CU137/CU4","v":{"$error":"#N/A"}},{"$f":"CV137/CV4","v":{"$error":"#N/A"}},{"$f":"CW137/CW4","v":{"$error":"#N/A"}},{"$f":"CX137/CX4","v":{"$error":"#N/A"}},{"$f":"CY137/CY4","v":{"$error":"#N/A"}},{"$f":"CZ137/CZ4","v":{"$error":"#N/A"}},{"$f":"DA137/DA4","v":{"$error":"#N/A"}},{"$f":"DB137/DB4","v":{"$error":"#N/A"}},{"$f":"DC137/DC4","v":{"$error":"#N/A"}},{"$f":"DD137/DD4","v":{"$error":"#N/A"}},{"$f":"DE137/DE4","v":{"$error":"#N/A"}},{"$f":"DF137/DF4","v":{"$error":"#N/A"}},{"$f":"DG137/DG4","v":{"$error":"#N/A"}},{"$f":"DH137/DH4","v":{"$error":"#N/A"}},{"$f":"DI137/DI4","v":{"$error":"#N/A"}},{"$f":"DJ137/DJ4","v":{"$error":"#N/A"}},{"$f":"DK137/DK4","v":{"$error":"#N/A"}},{"$f":"DL137/DL4","v":{"$error":"#N/A"}},{"$f":"DM137/DM4","v":{"$error":"#N/A"}},{"$f":"DN137/DN4","v":{"$error":"#N/A"}},{"$f":"DO137/DO4","v":{"$error":"#N/A"}},{"$f":"DP137/DP4","v":{"$error":"#N/A"}},{"$f":"DQ137/DQ4","v":{"$error":"#N/A"}},{"$f":"DR137/DR4","v":{"$error":"#N/A"}},{"$f":"DS137/DS4","v":{"$error":"#N/A"}},{"$f":"DT137/DT4","v":{"$error":"#N/A"}},{"$f":"DU137/DU4","v":{"$error":"#N/A"}},{"$f":"DV137/DV4","v":{"$error":"#N/A"}},{"$f":"DW137/DW4","v":{"$error":"#N/A"}},{"$f":"DX137/DX4","v":{"$error":"#N/A"}},{"$f":"DY137/DY4","v":{"$error":"#N/A"}},{"$f":"DZ137/DZ4","v":{"$error":"#N/A"}},{"$f":"EA137/EA4","v":{"$error":"#N/A"}},{"$f":"EB137/EB4","v":{"$error":"#N/A"}},{"$f":"EC137/EC4","v":{"$error":"#N/A"}},{"$f":"ED137/ED4","v":{"$error":"#N/A"}},{"$f":"EE137/EE4","v":{"$error":"#N/A"}},{"$f":"EF137/EF4","v":{"$error":"#N/A"}},{"$f":"EG137/EG4","v":{"$error":"#N/A"}},{"$f":"EH137/EH4","v":{"$error":"#N/A"}},{"$f":"EI137/EI4","v":{"$error":"#N/A"}},{"$f":"EJ137/EJ4","v":{"$error":"#N/A"}},{"$f":"EK137/EK4","v":{"$error":"#N/A"}},{"$f":"EL137/EL4","v":{"$error":"#N/A"}},{"$f":"EM137/EM4","v":{"$error":"#N/A"}},{"$f":"EN137/EN4","v":{"$error":"#N/A"}},{"$f":"EO137/EO4","v":{"$error":"#N/A"}},{"$f":"EP137/EP4","v":{"$error":"#N/A"}},{"$f":"EQ137/EQ4","v":{"$error":"#N/A"}},{"$f":"ER137/ER4","v":{"$error":"#N/A"}},{"$f":"ES137/ES4","v":{"$error":"#N/A"}},{"$f":"ET137/ET4","v":{"$error":"#N/A"}},{"$f":"EU137/EU4","v":{"$error":"#N/A"}},{"$f":"EV137/EV4","v":{"$error":"#N/A"}},{"$f":"EW137/EW4","v":{"$error":"#N/A"}},{"$f":"EX137/EX4","v":{"$error":"#N/A"}},{"$f":"EY137/EY4","v":{"$error":"#N/A"}},{"$f":"EZ137/EZ4","v":{"$error":"#N/A"}},{"$f":"FA137/FA4","v":{"$error":"#N/A"}},{"$f":"FB137/FB4","v":{"$error":"#N/A"}},{"$f":"FC137/FC4","v":{"$error":"#N/A"}},{"$f":"FD137/FD4","v":{"$error":"#N/A"}},{"$f":"FE137/FE4","v":{"$error":"#N/A"}},{"$f":"FF137/FF4","v":{"$error":"#N/A"}},{"$f":"FG137/FG4","v":{"$error":"#N/A"}},{"$f":"FH137/FH4","v":{"$error":"#N/A"}},{"$f":"FI137/FI4","v":{"$error":"#N/A"}},{"$f":"FJ137/FJ4","v":{"$error":"#N/A"}},{"$f":"FK137/FK4","v":{"$error":"#N/A"}},{"$f":"FL137/FL4","v":{"$error":"#N/A"}},{"$f":"FM137/FM4","v":{"$error":"#N/A"}},{"$f":"FN137/FN4","v":{"$error":"#N/A"}},{"$f":"FO137/FO4","v":{"$error":"#N/A"}},{"$f":"FP137/FP4","v":{"$error":"#N/A"}},{"$f":"FQ137/FQ4","v":{"$error":"#N/A"}},{"$f":"FR137/FR4","v":{"$error":"#N/A"}},{"$f":"FS137/FS4","v":{"$error":"#N/A"}},{"$f":"FT137/FT4","v":{"$error":"#N/A"}},{"$f":"FU137/FU4","v":{"$error":"#N/A"}},{"$f":"FV137/FV4","v":{"$error":"#N/A"}},{"$f":"FW137/FW4","v":{"$error":"#N/A"}},{"$f":"FX137/FX4","v":{"$error":"#N/A"}},{"$f":"FY137/FY4","v":{"$error":"#N/A"}},{"$f":"FZ137/FZ4","v":{"$error":"#N/A"}},{"$f":"GA137/GA4","v":{"$error":"#N/A"}},{"$f":"GB137/GB4","v":{"$error":"#N/A"}},{"$f":"GC137/GC4","v":{"$error":"#N/A"}},{"$f":"GD137/GD4","v":{"$error":"#N/A"}},{"$f":"GE137/GE4","v":{"$error":"#N/A"}},{"$f":"GF137/GF4","v":{"$error":"#N/A"}},{"$f":"GG137/GG4","v":{"$error":"#N/A"}},{"$f":"GH137/GH4","v":{"$error":"#N/A"}},{"$f":"GI137/GI4","v":{"$error":"#N/A"}},{"$f":"GJ137/GJ4","v":{"$error":"#N/A"}},{"$f":"GK137/GK4","v":{"$error":"#N/A"}},{"$f":"GL137/GL4","v":{"$error":"#N/A"}},{"$f":"GM137/GM4","v":{"$error":"#N/A"}},{"$f":"GN137/GN4","v":{"$error":"#N/A"}},{"$f":"GO137/GO4","v":{"$error":"#N/A"}},{"$f":"GP137/GP4","v":{"$error":"#N/A"}},{"$f":"GQ137/GQ4","v":{"$error":"#N/A"}},{"$f":"GR137/GR4","v":{"$error":"#N/A"}},{"$f":"GS137/GS4","v":{"$error":"#N/A"}},{"$f":"GT137/GT4","v":{"$error":"#N/A"}},{"$f":"GU137/GU4","v":{"$error":"#N/A"}},{"$f":"GV137/GV4","v":{"$error":"#N/A"}},{"$f":"GW137/GW4","v":{"$error":"#N/A"}},{"$f":"GX137/GX4","v":{"$error":"#N/A"}},{"$f":"GY137/GY4","v":{"$error":"#N/A"}},{"$f":"GZ137/GZ4","v":{"$error":"#N/A"}},{"$f":"HA137/HA4","v":{"$error":"#N/A"}},{"$f":"HB137/HB4","v":{"$error":"#N/A"}},{"$f":"HC137/HC4","v":{"$error":"#N/A"}},{"$f":"HD137/HD4","v":{"$error":"#N/A"}},{"$f":"HE137/HE4","v":{"$error":"#N/A"}},{"$f":"HF137/HF4","v":{"$error":"#N/A"}},{"$f":"HG137/HG4","v":{"$error":"#N/A"}},{"$f":"HH137/HH4","v":{"$error":"#N/A"}},{"$f":"HI137/HI4","v":{"$error":"#N/A"}},{"$f":"HJ137/HJ4","v":{"$error":"#N/A"}},{"$f":"HK137/HK4","v":{"$error":"#N/A"}},{"$f":"HL137/HL4","v":{"$error":"#N/A"}},{"$f":"HM137/HM4","v":{"$error":"#N/A"}},{"$f":"HN137/HN4","v":{"$error":"#N/A"}},{"$f":"HO137/HO4","v":{"$error":"#N/A"}},{"$f":"HP137/HP4","v":{"$error":"#N/A"}},{"$f":"HQ137/HQ4","v":{"$error":"#N/A"}},{"$f":"HR137/HR4","v":{"$error":"#N/A"}},{"$f":"HS137/HS4","v":{"$error":"#N/A"}},{"$f":"HT137/HT4","v":{"$error":"#N/A"}},{"$f":"HU137/HU4","v":{"$error":"#N/A"}},{"$f":"HV137/HV4","v":{"$error":"#N/A"}},{"$f":"HW137/HW4","v":{"$error":"#N/A"}},{"$f":"HX137/HX4","v":{"$error":"#N/A"}},{"$f":"HY137/HY4","v":{"$error":"#N/A"}},{"$f":"HZ137/HZ4","v":{"$error":"#N/A"}},{"$f":"IA137/IA4","v":{"$error":"#N/A"}},{"$f":"IB137/IB4","v":{"$error":"#N/A"}},{"$f":"IC137/IC4","v":{"$error":"#N/A"}},{"$f":"ID137/ID4","v":{"$error":"#N/A"}},{"$f":"IE137/IE4","v":{"$error":"#N/A"}},{"$f":"IF137/IF4","v":{"$error":"#N/A"}},{"$f":"IG137/IG4","v":{"$error":"#N/A"}},{"$f":"IH137/IH4","v":{"$error":"#N/A"}},{"$f":"II137/II4","v":{"$error":"#N/A"}},{"$f":"IJ137/IJ4","v":{"$error":"#N/A"}},{"$f":"IK137/IK4","v":{"$error":"#N/A"}},{"$f":"IL137/IL4","v":{"$error":"#N/A"}},{"$f":"IM137/IM4","v":{"$error":"#N/A"}},{"$f":"IN137/IN4","v":{"$error":"#N/A"}},{"$f":"IO137/IO4","v":{"$error":"#N/A"}},{"$f":"IP137/IP4","v":{"$error":"#N/A"}},{"$f":"IQ137/IQ4","v":{"$error":"#N/A"}},{"$f":"IR137/IR4","v":{"$error":"#N/A"}},{"$f":"IS137/IS4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"J365/I365-1","v":{"$error":"#N/A"}},{"$f":"K365/J365-1","v":{"$error":"#N/A"}},{"$f":"L365/K365-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,{"$f":"F364","v":"2029-01-01"},null,null,{"$f":"IF(I362<=$F$368,I364,NA())","v":"00:00:00"},{"$f":"IF(J362<=$F$368,J364,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(BV362<=$F$368,BV364,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(EH362<=$F$368,EH364,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(GT362<=$F$368,GT364,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Inventory Applied",null,null,null,{"$f":"I188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS188","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I368","v":"00:00:00"},{"$f":"J368","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"BV368","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"EH368","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"GT368","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Return on Investment",null,null,null,{"$f":"Forecast!I319","v":{"$error":"#N/A"}},{"$f":"Forecast!J319","v":{"$error":"#N/A"}},{"$f":"Forecast!K319","v":{"$error":"#N/A"}},{"$f":"Forecast!L319","v":{"$error":"#N/A"}},{"$f":"Forecast!M319","v":{"$error":"#N/A"}},{"$f":"Forecast!N319","v":{"$error":"#N/A"}},{"$f":"Forecast!O319","v":{"$error":"#N/A"}},{"$f":"Forecast!P319","v":{"$error":"#N/A"}},{"$f":"Forecast!Q319","v":{"$error":"#N/A"}},{"$f":"Forecast!R319","v":{"$error":"#N/A"}},{"$f":"Forecast!S319","v":{"$error":"#N/A"}},{"$f":"Forecast!T319","v":{"$error":"#N/A"}},{"$f":"Forecast!U319","v":{"$error":"#N/A"}},{"$f":"Forecast!V319","v":{"$error":"#N/A"}},{"$f":"Forecast!W319","v":{"$error":"#N/A"}},{"$f":"Forecast!X319","v":{"$error":"#N/A"}},{"$f":"Forecast!Y319","v":{"$error":"#N/A"}},{"$f":"Forecast!Z319","v":{"$error":"#N/A"}},{"$f":"Forecast!AA319","v":{"$error":"#N/A"}},{"$f":"Forecast!AB319","v":{"$error":"#N/A"}},{"$f":"Forecast!AC319","v":{"$error":"#N/A"}},{"$f":"Forecast!AD319","v":{"$error":"#N/A"}},{"$f":"Forecast!AE319","v":{"$error":"#N/A"}},{"$f":"Forecast!AF319","v":{"$error":"#N/A"}},{"$f":"Forecast!AG319","v":{"$error":"#N/A"}},{"$f":"Forecast!AH319","v":{"$error":"#N/A"}},{"$f":"Forecast!AI319","v":{"$error":"#N/A"}},{"$f":"Forecast!AJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!AK319","v":{"$error":"#N/A"}},{"$f":"Forecast!AL319","v":{"$error":"#N/A"}},{"$f":"Forecast!AM319","v":{"$error":"#N/A"}},{"$f":"Forecast!AN319","v":{"$error":"#N/A"}},{"$f":"Forecast!AO319","v":{"$error":"#N/A"}},{"$f":"Forecast!AP319","v":{"$error":"#N/A"}},{"$f":"Forecast!AQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!AR319","v":{"$error":"#N/A"}},{"$f":"Forecast!AS319","v":{"$error":"#N/A"}},{"$f":"Forecast!AT319","v":{"$error":"#N/A"}},{"$f":"Forecast!AU319","v":{"$error":"#N/A"}},{"$f":"Forecast!AV319","v":{"$error":"#N/A"}},{"$f":"Forecast!AW319","v":{"$error":"#N/A"}},{"$f":"Forecast!AX319","v":{"$error":"#N/A"}},{"$f":"Forecast!AY319","v":{"$error":"#N/A"}},{"$f":"Forecast!AZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!BA319","v":{"$error":"#N/A"}},{"$f":"Forecast!BB319","v":{"$error":"#N/A"}},{"$f":"Forecast!BC319","v":{"$error":"#N/A"}},{"$f":"Forecast!BD319","v":{"$error":"#N/A"}},{"$f":"Forecast!BE319","v":{"$error":"#N/A"}},{"$f":"Forecast!BF319","v":{"$error":"#N/A"}},{"$f":"Forecast!BG319","v":{"$error":"#N/A"}},{"$f":"Forecast!BH319","v":{"$error":"#N/A"}},{"$f":"Forecast!BI319","v":{"$error":"#N/A"}},{"$f":"Forecast!BJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!BK319","v":{"$error":"#N/A"}},{"$f":"Forecast!BL319","v":{"$error":"#N/A"}},{"$f":"Forecast!BM319","v":{"$error":"#N/A"}},{"$f":"Forecast!BN319","v":{"$error":"#N/A"}},{"$f":"Forecast!BO319","v":{"$error":"#N/A"}},{"$f":"Forecast!BP319","v":{"$error":"#N/A"}},{"$f":"Forecast!BQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!BR319","v":{"$error":"#N/A"}},{"$f":"Forecast!BS319","v":{"$error":"#N/A"}},{"$f":"Forecast!BT319","v":{"$error":"#N/A"}},{"$f":"Forecast!BU319","v":{"$error":"#N/A"}},{"$f":"Forecast!BV319","v":{"$error":"#N/A"}},{"$f":"Forecast!BW319","v":{"$error":"#N/A"}},{"$f":"Forecast!BX319","v":{"$error":"#N/A"}},{"$f":"Forecast!BY319","v":{"$error":"#N/A"}},{"$f":"Forecast!BZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!CA319","v":{"$error":"#N/A"}},{"$f":"Forecast!CB319","v":{"$error":"#N/A"}},{"$f":"Forecast!CC319","v":{"$error":"#N/A"}},{"$f":"Forecast!CD319","v":{"$error":"#N/A"}},{"$f":"Forecast!CE319","v":{"$error":"#N/A"}},{"$f":"Forecast!CF319","v":{"$error":"#N/A"}},{"$f":"Forecast!CG319","v":{"$error":"#N/A"}},{"$f":"Forecast!CH319","v":{"$error":"#N/A"}},{"$f":"Forecast!CI319","v":{"$error":"#N/A"}},{"$f":"Forecast!CJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!CK319","v":{"$error":"#N/A"}},{"$f":"Forecast!CL319","v":{"$error":"#N/A"}},{"$f":"Forecast!CM319","v":{"$error":"#N/A"}},{"$f":"Forecast!CN319","v":{"$error":"#N/A"}},{"$f":"Forecast!CO319","v":{"$error":"#N/A"}},{"$f":"Forecast!CP319","v":{"$error":"#N/A"}},{"$f":"Forecast!CQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!CR319","v":{"$error":"#N/A"}},{"$f":"Forecast!CS319","v":{"$error":"#N/A"}},{"$f":"Forecast!CT319","v":{"$error":"#N/A"}},{"$f":"Forecast!CU319","v":{"$error":"#N/A"}},{"$f":"Forecast!CV319","v":{"$error":"#N/A"}},{"$f":"Forecast!CW319","v":{"$error":"#N/A"}},{"$f":"Forecast!CX319","v":{"$error":"#N/A"}},{"$f":"Forecast!CY319","v":{"$error":"#N/A"}},{"$f":"Forecast!CZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!DA319","v":{"$error":"#N/A"}},{"$f":"Forecast!DB319","v":{"$error":"#N/A"}},{"$f":"Forecast!DC319","v":{"$error":"#N/A"}},{"$f":"Forecast!DD319","v":{"$error":"#N/A"}},{"$f":"Forecast!DE319","v":{"$error":"#N/A"}},{"$f":"Forecast!DF319","v":{"$error":"#N/A"}},{"$f":"Forecast!DG319","v":{"$error":"#N/A"}},{"$f":"Forecast!DH319","v":{"$error":"#N/A"}},{"$f":"Forecast!DI319","v":{"$error":"#N/A"}},{"$f":"Forecast!DJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!DK319","v":{"$error":"#N/A"}},{"$f":"Forecast!DL319","v":{"$error":"#N/A"}},{"$f":"Forecast!DM319","v":{"$error":"#N/A"}},{"$f":"Forecast!DN319","v":{"$error":"#N/A"}},{"$f":"Forecast!DO319","v":{"$error":"#N/A"}},{"$f":"Forecast!DP319","v":{"$error":"#N/A"}},{"$f":"Forecast!DQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!DR319","v":{"$error":"#N/A"}},{"$f":"Forecast!DS319","v":{"$error":"#N/A"}},{"$f":"Forecast!DT319","v":{"$error":"#N/A"}},{"$f":"Forecast!DU319","v":{"$error":"#N/A"}},{"$f":"Forecast!DV319","v":{"$error":"#N/A"}},{"$f":"Forecast!DW319","v":{"$error":"#N/A"}},{"$f":"Forecast!DX319","v":{"$error":"#N/A"}},{"$f":"Forecast!DY319","v":{"$error":"#N/A"}},{"$f":"Forecast!DZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!EA319","v":{"$error":"#N/A"}},{"$f":"Forecast!EB319","v":{"$error":"#N/A"}},{"$f":"Forecast!EC319","v":{"$error":"#N/A"}},{"$f":"Forecast!ED319","v":{"$error":"#N/A"}},{"$f":"Forecast!EE319","v":{"$error":"#N/A"}},{"$f":"Forecast!EF319","v":{"$error":"#N/A"}},{"$f":"Forecast!EG319","v":{"$error":"#N/A"}},{"$f":"Forecast!EH319","v":{"$error":"#N/A"}},{"$f":"Forecast!EI319","v":{"$error":"#N/A"}},{"$f":"Forecast!EJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!EK319","v":{"$error":"#N/A"}},{"$f":"Forecast!EL319","v":{"$error":"#N/A"}},{"$f":"Forecast!EM319","v":{"$error":"#N/A"}},{"$f":"Forecast!EN319","v":{"$error":"#N/A"}},{"$f":"Forecast!EO319","v":{"$error":"#N/A"}},{"$f":"Forecast!EP319","v":{"$error":"#N/A"}},{"$f":"Forecast!EQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!ER319","v":{"$error":"#N/A"}},{"$f":"Forecast!ES319","v":{"$error":"#N/A"}},{"$f":"Forecast!ET319","v":{"$error":"#N/A"}},{"$f":"Forecast!EU319","v":{"$error":"#N/A"}},{"$f":"Forecast!EV319","v":{"$error":"#N/A"}},{"$f":"Forecast!EW319","v":{"$error":"#N/A"}},{"$f":"Forecast!EX319","v":{"$error":"#N/A"}},{"$f":"Forecast!EY319","v":{"$error":"#N/A"}},{"$f":"Forecast!EZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!FA319","v":{"$error":"#N/A"}},{"$f":"Forecast!FB319","v":{"$error":"#N/A"}},{"$f":"Forecast!FC319","v":{"$error":"#N/A"}},{"$f":"Forecast!FD319","v":{"$error":"#N/A"}},{"$f":"Forecast!FE319","v":{"$error":"#N/A"}},{"$f":"Forecast!FF319","v":{"$error":"#N/A"}},{"$f":"Forecast!FG319","v":{"$error":"#N/A"}},{"$f":"Forecast!FH319","v":{"$error":"#N/A"}},{"$f":"Forecast!FI319","v":{"$error":"#N/A"}},{"$f":"Forecast!FJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!FK319","v":{"$error":"#N/A"}},{"$f":"Forecast!FL319","v":{"$error":"#N/A"}},{"$f":"Forecast!FM319","v":{"$error":"#N/A"}},{"$f":"Forecast!FN319","v":{"$error":"#N/A"}},{"$f":"Forecast!FO319","v":{"$error":"#N/A"}},{"$f":"Forecast!FP319","v":{"$error":"#N/A"}},{"$f":"Forecast!FQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!FR319","v":{"$error":"#N/A"}},{"$f":"Forecast!FS319","v":{"$error":"#N/A"}},{"$f":"Forecast!FT319","v":{"$error":"#N/A"}},{"$f":"Forecast!FU319","v":{"$error":"#N/A"}},{"$f":"Forecast!FV319","v":{"$error":"#N/A"}},{"$f":"Forecast!FW319","v":{"$error":"#N/A"}},{"$f":"Forecast!FX319","v":{"$error":"#N/A"}},{"$f":"Forecast!FY319","v":{"$error":"#N/A"}},{"$f":"Forecast!FZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!GA319","v":{"$error":"#N/A"}},{"$f":"Forecast!GB319","v":{"$error":"#N/A"}},{"$f":"Forecast!GC319","v":{"$error":"#N/A"}},{"$f":"Forecast!GD319","v":{"$error":"#N/A"}},{"$f":"Forecast!GE319","v":{"$error":"#N/A"}},{"$f":"Forecast!GF319","v":{"$error":"#N/A"}},{"$f":"Forecast!GG319","v":{"$error":"#N/A"}},{"$f":"Forecast!GH319","v":{"$error":"#N/A"}},{"$f":"Forecast!GI319","v":{"$error":"#N/A"}},{"$f":"Forecast!GJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!GK319","v":{"$error":"#N/A"}},{"$f":"Forecast!GL319","v":{"$error":"#N/A"}},{"$f":"Forecast!GM319","v":{"$error":"#N/A"}},{"$f":"Forecast!GN319","v":{"$error":"#N/A"}},{"$f":"Forecast!GO319","v":{"$error":"#N/A"}},{"$f":"Forecast!GP319","v":{"$error":"#N/A"}},{"$f":"Forecast!GQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!GR319","v":{"$error":"#N/A"}},{"$f":"Forecast!GS319","v":{"$error":"#N/A"}},{"$f":"Forecast!GT319","v":{"$error":"#N/A"}},{"$f":"Forecast!GU319","v":{"$error":"#N/A"}},{"$f":"Forecast!GV319","v":{"$error":"#N/A"}},{"$f":"Forecast!GW319","v":{"$error":"#N/A"}},{"$f":"Forecast!GX319","v":{"$error":"#N/A"}},{"$f":"Forecast!GY319","v":{"$error":"#N/A"}},{"$f":"Forecast!GZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!HA319","v":{"$error":"#N/A"}},{"$f":"Forecast!HB319","v":{"$error":"#N/A"}},{"$f":"Forecast!HC319","v":{"$error":"#N/A"}},{"$f":"Forecast!HD319","v":{"$error":"#N/A"}},{"$f":"Forecast!HE319","v":{"$error":"#N/A"}},{"$f":"Forecast!HF319","v":{"$error":"#N/A"}},{"$f":"Forecast!HG319","v":{"$error":"#N/A"}},{"$f":"Forecast!HH319","v":{"$error":"#N/A"}},{"$f":"Forecast!HI319","v":{"$error":"#N/A"}},{"$f":"Forecast!HJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!HK319","v":{"$error":"#N/A"}},{"$f":"Forecast!HL319","v":{"$error":"#N/A"}},{"$f":"Forecast!HM319","v":{"$error":"#N/A"}},{"$f":"Forecast!HN319","v":{"$error":"#N/A"}},{"$f":"Forecast!HO319","v":{"$error":"#N/A"}},{"$f":"Forecast!HP319","v":{"$error":"#N/A"}},{"$f":"Forecast!HQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!HR319","v":{"$error":"#N/A"}},{"$f":"Forecast!HS319","v":{"$error":"#N/A"}},{"$f":"Forecast!HT319","v":{"$error":"#N/A"}},{"$f":"Forecast!HU319","v":{"$error":"#N/A"}},{"$f":"Forecast!HV319","v":{"$error":"#N/A"}},{"$f":"Forecast!HW319","v":{"$error":"#N/A"}},{"$f":"Forecast!HX319","v":{"$error":"#N/A"}},{"$f":"Forecast!HY319","v":{"$error":"#N/A"}},{"$f":"Forecast!HZ319","v":{"$error":"#N/A"}},{"$f":"Forecast!IA319","v":{"$error":"#N/A"}},{"$f":"Forecast!IB319","v":{"$error":"#N/A"}},{"$f":"Forecast!IC319","v":{"$error":"#N/A"}},{"$f":"Forecast!ID319","v":{"$error":"#N/A"}},{"$f":"Forecast!IE319","v":{"$error":"#N/A"}},{"$f":"Forecast!IF319","v":{"$error":"#N/A"}},{"$f":"Forecast!IG319","v":{"$error":"#N/A"}},{"$f":"Forecast!IH319","v":{"$error":"#N/A"}},{"$f":"Forecast!II319","v":{"$error":"#N/A"}},{"$f":"Forecast!IJ319","v":{"$error":"#N/A"}},{"$f":"Forecast!IK319","v":{"$error":"#N/A"}},{"$f":"Forecast!IL319","v":{"$error":"#N/A"}},{"$f":"Forecast!IM319","v":{"$error":"#N/A"}},{"$f":"Forecast!IN319","v":{"$error":"#N/A"}},{"$f":"Forecast!IO319","v":{"$error":"#N/A"}},{"$f":"Forecast!IP319","v":{"$error":"#N/A"}},{"$f":"Forecast!IQ319","v":{"$error":"#N/A"}},{"$f":"Forecast!IR319","v":{"$error":"#N/A"}},{"$f":"Forecast!IS319","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Normal Method",null,null,null,null,{"$f":"J159*J174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV159*BV174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH159*EH174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT159*GT174","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Inventory Balance"]
[null,null,null,null,"Opening Balance","USD 000",null,null,{"$f":"G406","v":0},{"$f":"I406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR406","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,{"$f":"CS406","v":0},{"$f":"CT406","v":0},{"$f":"CU406","v":0},{"$f":"CV406","v":0},{"$f":"CW406","v":0},{"$f":"CX406","v":0},{"$f":"CY406","v":0},{"$f":"CZ406","v":0},{"$f":"DA406","v":0},{"$f":"DB406","v":0},{"$f":"DC406","v":0},{"$f":"DD406","v":0},{"$f":"DE406","v":0},{"$f":"DF406","v":0},{"$f":"DG406","v":0},{"$f":"DH406","v":0},{"$f":"DI406","v":0},{"$f":"DJ406","v":0},{"$f":"DK406","v":0},{"$f":"DL406","v":0},{"$f":"DM406","v":0},{"$f":"DN406","v":0},{"$f":"DO406","v":0},{"$f":"DP406","v":0},{"$f":"DQ406","v":0},{"$f":"DR406","v":0},{"$f":"DS406","v":0},{"$f":"DT406","v":0},{"$f":"DU406","v":0},{"$f":"DV406","v":0},{"$f":"DW406","v":0},{"$f":"DX406","v":0},{"$f":"DY406","v":0},{"$f":"DZ406","v":0},{"$f":"EA406","v":0},{"$f":"EB406","v":0},{"$f":"EC406","v":0},{"$f":"ED406","v":0},{"$f":"EE406","v":0},{"$f":"EF406","v":0},{"$f":"EG406","v":0},{"$f":"EH406","v":0},{"$f":"EI406","v":0},{"$f":"EJ406","v":0},{"$f":"EK406","v":0},{"$f":"EL406","v":0},{"$f":"EM406","v":0},{"$f":"EN406","v":0},{"$f":"EO406","v":0},{"$f":"EP406","v":0},{"$f":"EQ406","v":0},{"$f":"ER406","v":0},{"$f":"ES406","v":0},{"$f":"ET406","v":0},{"$f":"EU406","v":0},{"$f":"EV406","v":0},{"$f":"EW406","v":0},{"$f":"EX406","v":0},{"$f":"EY406","v":0},{"$f":"EZ406","v":0},{"$f":"FA406","v":0},{"$f":"FB406","v":0},{"$f":"FC406","v":0},{"$f":"FD406","v":0},{"$f":"FE406","v":0},{"$f":"FF406","v":0},{"$f":"FG406","v":0},{"$f":"FH406","v":0},{"$f":"FI406","v":0},{"$f":"FJ406","v":0},{"$f":"FK406","v":0},{"$f":"FL406","v":0},{"$f":"FM406","v":0},{"$f":"FN406","v":0},{"$f":"FO406","v":0},{"$f":"FP406","v":0},{"$f":"FQ406","v":0},{"$f":"FR406","v":0},{"$f":"FS406","v":0},{"$f":"FT406","v":0},{"$f":"FU406","v":0},{"$f":"FV406","v":0},{"$f":"FW406","v":0},{"$f":"FX406","v":0},{"$f":"FY406","v":0},{"$f":"FZ406","v":0},{"$f":"GA406","v":0},{"$f":"GB406","v":0},{"$f":"GC406","v":0},{"$f":"GD406","v":0},{"$f":"GE406","v":0},{"$f":"GF406","v":0},{"$f":"GG406","v":0},{"$f":"GH406","v":0},{"$f":"GI406","v":0},{"$f":"GJ406","v":0},{"$f":"GK406","v":0},{"$f":"GL406","v":0},{"$f":"GM406","v":0},{"$f":"GN406","v":0},{"$f":"GO406","v":0},{"$f":"GP406","v":0},{"$f":"GQ406","v":0},{"$f":"GR406","v":0},{"$f":"GS406","v":0},{"$f":"GT406","v":0},{"$f":"GU406","v":0},{"$f":"GV406","v":0},{"$f":"GW406","v":0},{"$f":"GX406","v":0},{"$f":"GY406","v":0},{"$f":"GZ406","v":0},{"$f":"HA406","v":0},{"$f":"HB406","v":0},{"$f":"HC406","v":0},{"$f":"HD406","v":0},{"$f":"HE406","v":0},{"$f":"HF406","v":0},{"$f":"HG406","v":0},{"$f":"HH406","v":0},{"$f":"HI406","v":0},{"$f":"HJ406","v":0},{"$f":"HK406","v":0},{"$f":"HL406","v":0},{"$f":"HM406","v":0},{"$f":"HN406","v":0},{"$f":"HO406","v":0},{"$f":"HP406","v":0},{"$f":"HQ406","v":0},{"$f":"HR406","v":0},{"$f":"HS406","v":0},{"$f":"HT406","v":0},{"$f":"HU406","v":0},{"$f":"HV406","v":0},{"$f":"HW406","v":0},{"$f":"HX406","v":0},{"$f":"HY406","v":0},{"$f":"HZ406","v":0},{"$f":"IA406","v":0},{"$f":"IB406","v":0},{"$f":"IC406","v":0},{"$f":"ID406","v":0},{"$f":"IE406","v":0},{"$f":"IF406","v":0},{"$f":"IG406","v":0},{"$f":"IH406","v":0},{"$f":"II406","v":0},{"$f":"IJ406","v":0},{"$f":"IK406","v":0},{"$f":"IL406","v":0},{"$f":"IM406","v":0},{"$f":"IN406","v":0},{"$f":"IO406","v":0},{"$f":"IP406","v":0},{"$f":"IQ406","v":0},{"$f":"IR406","v":0}]
[null,null,null,null,"Add: Purchases","USD 000",null,null,{"$f":"IF(I3,I406-I403+I405)","v":false},{"$f":"IF(J3,J406-J403+J405)","v":false},{"$f":"IF(K3,K406-K403+K405)","v":false},{"$f":"IF(L3,L406-L403+L405)","v":false},{"$f":"IF(M3,M406-M403+M405)","v":false},{"$f":"IF(N3,N406-N403+N405)","v":false},{"$f":"IF(O3,O406-O403+O405)","v":false},{"$f":"IF(P3,P406-P403+P405)","v":false},{"$f":"IF(Q3,Q406-Q403+Q405)","v":false},{"$f":"IF(R3,R406-R403+R405)","v":false},{"$f":"IF(S3,S406-S403+S405)","v":false},{"$f":"IF(T3,T406-T403+T405)","v":false},{"$f":"IF(U3,U406-U403+U405)","v":false},{"$f":"IF(V3,V406-V403+V405)","v":false},{"$f":"IF(W3,W406-W403+W405)","v":false},{"$f":"IF(X3,X406-X403+X405)","v":false},{"$f":"IF(Y3,Y406-Y403+Y405)","v":false},{"$f":"IF(Z3,Z406-Z403+Z405)","v":false},{"$f":"IF(AA3,AA406-AA403+AA405)","v":false},{"$f":"IF(AB3,AB406-AB403+AB405)","v":false},{"$f":"IF(AC3,AC406-AC403+AC405)","v":false},{"$f":"IF(AD3,AD406-AD403+AD405)","v":false},{"$f":"IF(AE3,AE406-AE403+AE405)","v":false},{"$f":"IF(AF3,AF406-AF403+AF405)","v":false},{"$f":"IF(AG3,AG406-AG403+AG405)","v":false},{"$f":"IF(AH3,AH406-AH403+AH405)","v":false},{"$f":"IF(AI3,AI406-AI403+AI405)","v":false},{"$f":"IF(AJ3,AJ406-AJ403+AJ405)","v":false},{"$f":"IF(AK3,AK406-AK403+AK405)","v":false},{"$f":"IF(AL3,AL406-AL403+AL405)","v":false},{"$f":"IF(AM3,AM406-AM403+AM405)","v":false},{"$f":"IF(AN3,AN406-AN403+AN405)","v":false},{"$f":"IF(AO3,AO406-AO403+AO405)","v":false},{"$f":"IF(AP3,AP406-AP403+AP405)","v":false},{"$f":"IF(AQ3,AQ406-AQ403+AQ405)","v":false},{"$f":"IF(AR3,AR406-AR403+AR405)","v":false},{"$f":"IF(AS3,AS406-AS403+AS405)","v":false},{"$f":"IF(AT3,AT406-AT403+AT405)","v":false},{"$f":"IF(AU3,AU406-AU403+AU405)","v":false},{"$f":"IF(AV3,AV406-AV403+AV405)","v":false},{"$f":"IF(AW3,AW406-AW403+AW405)","v":false},{"$f":"IF(AX3,AX406-AX403+AX405)","v":false},{"$f":"IF(AY3,AY406-AY403+AY405)","v":false},{"$f":"IF(AZ3,AZ406-AZ403+AZ405)","v":false},{"$f":"IF(BA3,BA406-BA403+BA405)","v":false},{"$f":"IF(BB3,BB406-BB403+BB405)","v":false},{"$f":"IF(BC3,BC406-BC403+BC405)","v":false},{"$f":"IF(BD3,BD406-BD403+BD405)","v":false},{"$f":"IF(BE3,BE406-BE403+BE405)","v":false},{"$f":"IF(BF3,BF406-BF403+BF405)","v":false},{"$f":"IF(BG3,BG406-BG403+BG405)","v":false},{"$f":"IF(BH3,BH406-BH403+BH405)","v":false},{"$f":"IF(BI3,BI406-BI403+BI405)","v":false},{"$f":"IF(BJ3,BJ406-BJ403+BJ405)","v":false},{"$f":"IF(BK3,BK406-BK403+BK405)","v":false},{"$f":"IF(BL3,BL406-BL403+BL405)","v":false},{"$f":"IF(BM3,BM406-BM403+BM405)","v":false},{"$f":"IF(BN3,BN406-BN403+BN405)","v":false},{"$f":"IF(BO3,BO406-BO403+BO405)","v":false},{"$f":"IF(BP3,BP406-BP403+BP405)","v":false},{"$f":"IF(BQ3,BQ406-BQ403+BQ405)","v":false},{"$f":"IF(BR3,BR406-BR403+BR405)","v":false},{"$f":"IF(BS3,BS406-BS403+BS405)","v":false},{"$f":"IF(BT3,BT406-BT403+BT405)","v":false},{"$f":"IF(BU3,BU406-BU403+BU405)","v":false},{"$f":"IF(BV3,BV406-BV403+BV405)","v":false},{"$f":"IF(BW3,BW406-BW403+BW405)","v":false},{"$f":"IF(BX3,BX406-BX403+BX405)","v":false},{"$f":"IF(BY3,BY406-BY403+BY405)","v":false},{"$f":"IF(BZ3,BZ406-BZ403+BZ405)","v":false},{"$f":"IF(CA3,CA406-CA403+CA405)","v":false},{"$f":"IF(CB3,CB406-CB403+CB405)","v":false},{"$f":"IF(CC3,CC406-CC403+CC405)","v":false},{"$f":"IF(CD3,CD406-CD403+CD405)","v":false},{"$f":"IF(CE3,CE406-CE403+CE405)","v":false},{"$f":"IF(CF3,CF406-CF403+CF405)","v":false},{"$f":"IF(CG3,CG406-CG403+CG405)","v":false},{"$f":"IF(CH3,CH406-CH403+CH405)","v":false},{"$f":"IF(CI3,CI406-CI403+CI405)","v":false},{"$f":"IF(CJ3,CJ406-CJ403+CJ405)","v":false},{"$f":"IF(CK3,CK406-CK403+CK405)","v":false},{"$f":"IF(CL3,CL406-CL403+CL405)","v":false},{"$f":"IF(CM3,CM406-CM403+CM405)","v":false},{"$f":"IF(CN3,CN406-CN403+CN405)","v":false},{"$f":"IF(CO3,CO406-CO403+CO405)","v":false},{"$f":"IF(CP3,CP406-CP403+CP405)","v":false},{"$f":"IF(CQ3,CQ406-CQ403+CQ405)","v":false},{"$f":"IF(CR3,CR406-CR403+CR405)","v":false},{"$f":"IF(CS3,CS406-CS403+CS405)","v":false},{"$f":"IF(CT3,CT406-CT403+CT405)","v":false},{"$f":"IF(CU3,CU406-CU403+CU405)","v":false},{"$f":"IF(CV3,CV406-CV403+CV405)","v":false},{"$f":"IF(CW3,CW406-CW403+CW405)","v":false},{"$f":"IF(CX3,CX406-CX403+CX405)","v":false},{"$f":"IF(CY3,CY406-CY403+CY405)","v":false},{"$f":"IF(CZ3,CZ406-CZ403+CZ405)","v":false},{"$f":"IF(DA3,DA406-DA403+DA405)","v":false},{"$f":"IF(DB3,DB406-DB403+DB405)","v":false},{"$f":"IF(DC3,DC406-DC403+DC405)","v":false},{"$f":"IF(DD3,DD406-DD403+DD405)","v":false},{"$f":"IF(DE3,DE406-DE403+DE405)","v":false},{"$f":"IF(DF3,DF406-DF403+DF405)","v":false},{"$f":"IF(DG3,DG406-DG403+DG405)","v":false},{"$f":"IF(DH3,DH406-DH403+DH405)","v":false},{"$f":"IF(DI3,DI406-DI403+DI405)","v":false},{"$f":"IF(DJ3,DJ406-DJ403+DJ405)","v":false},{"$f":"IF(DK3,DK406-DK403+DK405)","v":false},{"$f":"IF(DL3,DL406-DL403+DL405)","v":false},{"$f":"IF(DM3,DM406-DM403+DM405)","v":false},{"$f":"IF(DN3,DN406-DN403+DN405)","v":false},{"$f":"IF(DO3,DO406-DO403+DO405)","v":false},{"$f":"IF(DP3,DP406-DP403+DP405)","v":false},{"$f":"IF(DQ3,DQ406-DQ403+DQ405)","v":false},{"$f":"IF(DR3,DR406-DR403+DR405)","v":false},{"$f":"IF(DS3,DS406-DS403+DS405)","v":false},{"$f":"IF(DT3,DT406-DT403+DT405)","v":false},{"$f":"IF(DU3,DU406-DU403+DU405)","v":false},{"$f":"IF(DV3,DV406-DV403+DV405)","v":false},{"$f":"IF(DW3,DW406-DW403+DW405)","v":false},{"$f":"IF(DX3,DX406-DX403+DX405)","v":false},{"$f":"IF(DY3,DY406-DY403+DY405)","v":false},{"$f":"IF(DZ3,DZ406-DZ403+DZ405)","v":false},{"$f":"IF(EA3,EA406-EA403+EA405)","v":false},{"$f":"IF(EB3,EB406-EB403+EB405)","v":false},{"$f":"IF(EC3,EC406-EC403+EC405)","v":false},{"$f":"IF(ED3,ED406-ED403+ED405)","v":false},{"$f":"IF(EE3,EE406-EE403+EE405)","v":false},{"$f":"IF(EF3,EF406-EF403+EF405)","v":false},{"$f":"IF(EG3,EG406-EG403+EG405)","v":false},{"$f":"IF(EH3,EH406-EH403+EH405)","v":false},{"$f":"IF(EI3,EI406-EI403+EI405)","v":false},{"$f":"IF(EJ3,EJ406-EJ403+EJ405)","v":false},{"$f":"IF(EK3,EK406-EK403+EK405)","v":false},{"$f":"IF(EL3,EL406-EL403+EL405)","v":false},{"$f":"IF(EM3,EM406-EM403+EM405)","v":false},{"$f":"IF(EN3,EN406-EN403+EN405)","v":false},{"$f":"IF(EO3,EO406-EO403+EO405)","v":false},{"$f":"IF(EP3,EP406-EP403+EP405)","v":false},{"$f":"IF(EQ3,EQ406-EQ403+EQ405)","v":false},{"$f":"IF(ER3,ER406-ER403+ER405)","v":false},{"$f":"IF(ES3,ES406-ES403+ES405)","v":false},{"$f":"IF(ET3,ET406-ET403+ET405)","v":false},{"$f":"IF(EU3,EU406-EU403+EU405)","v":false},{"$f":"IF(EV3,EV406-EV403+EV405)","v":false},{"$f":"IF(EW3,EW406-EW403+EW405)","v":false},{"$f":"IF(EX3,EX406-EX403+EX405)","v":false},{"$f":"IF(EY3,EY406-EY403+EY405)","v":false},{"$f":"IF(EZ3,EZ406-EZ403+EZ405)","v":false},{"$f":"IF(FA3,FA406-FA403+FA405)","v":false},{"$f":"IF(FB3,FB406-FB403+FB405)","v":false},{"$f":"IF(FC3,FC406-FC403+FC405)","v":false},{"$f":"IF(FD3,FD406-FD403+FD405)","v":false},{"$f":"IF(FE3,FE406-FE403+FE405)","v":false},{"$f":"IF(FF3,FF406-FF403+FF405)","v":false},{"$f":"IF(FG3,FG406-FG403+FG405)","v":false},{"$f":"IF(FH3,FH406-FH403+FH405)","v":false},{"$f":"IF(FI3,FI406-FI403+FI405)","v":false},{"$f":"IF(FJ3,FJ406-FJ403+FJ405)","v":false},{"$f":"IF(FK3,FK406-FK403+FK405)","v":false},{"$f":"IF(FL3,FL406-FL403+FL405)","v":false},{"$f":"IF(FM3,FM406-FM403+FM405)","v":false},{"$f":"IF(FN3,FN406-FN403+FN405)","v":false},{"$f":"IF(FO3,FO406-FO403+FO405)","v":false},{"$f":"IF(FP3,FP406-FP403+FP405)","v":false},{"$f":"IF(FQ3,FQ406-FQ403+FQ405)","v":false},{"$f":"IF(FR3,FR406-FR403+FR405)","v":false},{"$f":"IF(FS3,FS406-FS403+FS405)","v":false},{"$f":"IF(FT3,FT406-FT403+FT405)","v":false},{"$f":"IF(FU3,FU406-FU403+FU405)","v":false},{"$f":"IF(FV3,FV406-FV403+FV405)","v":false},{"$f":"IF(FW3,FW406-FW403+FW405)","v":false},{"$f":"IF(FX3,FX406-FX403+FX405)","v":false},{"$f":"IF(FY3,FY406-FY403+FY405)","v":false},{"$f":"IF(FZ3,FZ406-FZ403+FZ405)","v":false},{"$f":"IF(GA3,GA406-GA403+GA405)","v":false},{"$f":"IF(GB3,GB406-GB403+GB405)","v":false},{"$f":"IF(GC3,GC406-GC403+GC405)","v":false},{"$f":"IF(GD3,GD406-GD403+GD405)","v":false},{"$f":"IF(GE3,GE406-GE403+GE405)","v":false},{"$f":"IF(GF3,GF406-GF403+GF405)","v":false},{"$f":"IF(GG3,GG406-GG403+GG405)","v":false},{"$f":"IF(GH3,GH406-GH403+GH405)","v":false},{"$f":"IF(GI3,GI406-GI403+GI405)","v":false},{"$f":"IF(GJ3,GJ406-GJ403+GJ405)","v":false},{"$f":"IF(GK3,GK406-GK403+GK405)","v":false},{"$f":"IF(GL3,GL406-GL403+GL405)","v":false},{"$f":"IF(GM3,GM406-GM403+GM405)","v":false},{"$f":"IF(GN3,GN406-GN403+GN405)","v":false},{"$f":"IF(GO3,GO406-GO403+GO405)","v":false},{"$f":"IF(GP3,GP406-GP403+GP405)","v":false},{"$f":"IF(GQ3,GQ406-GQ403+GQ405)","v":false},{"$f":"IF(GR3,GR406-GR403+GR405)","v":false},{"$f":"IF(GS3,GS406-GS403+GS405)","v":false},{"$f":"IF(GT3,GT406-GT403+GT405)","v":false},{"$f":"IF(GU3,GU406-GU403+GU405)","v":false},{"$f":"IF(GV3,GV406-GV403+GV405)","v":false},{"$f":"IF(GW3,GW406-GW403+GW405)","v":false},{"$f":"IF(GX3,GX406-GX403+GX405)","v":false},{"$f":"IF(GY3,GY406-GY403+GY405)","v":false},{"$f":"IF(GZ3,GZ406-GZ403+GZ405)","v":false},{"$f":"IF(HA3,HA406-HA403+HA405)","v":false},{"$f":"IF(HB3,HB406-HB403+HB405)","v":false},{"$f":"IF(HC3,HC406-HC403+HC405)","v":false},{"$f":"IF(HD3,HD406-HD403+HD405)","v":false},{"$f":"IF(HE3,HE406-HE403+HE405)","v":false},{"$f":"IF(HF3,HF406-HF403+HF405)","v":false},{"$f":"IF(HG3,HG406-HG403+HG405)","v":false},{"$f":"IF(HH3,HH406-HH403+HH405)","v":false},{"$f":"IF(HI3,HI406-HI403+HI405)","v":false},{"$f":"IF(HJ3,HJ406-HJ403+HJ405)","v":false},{"$f":"IF(HK3,HK406-HK403+HK405)","v":false},{"$f":"IF(HL3,HL406-HL403+HL405)","v":false},{"$f":"IF(HM3,HM406-HM403+HM405)","v":false},{"$f":"IF(HN3,HN406-HN403+HN405)","v":false},{"$f":"IF(HO3,HO406-HO403+HO405)","v":false},{"$f":"IF(HP3,HP406-HP403+HP405)","v":false},{"$f":"IF(HQ3,HQ406-HQ403+HQ405)","v":false},{"$f":"IF(HR3,HR406-HR403+HR405)","v":false},{"$f":"IF(HS3,HS406-HS403+HS405)","v":false},{"$f":"IF(HT3,HT406-HT403+HT405)","v":false},{"$f":"IF(HU3,HU406-HU403+HU405)","v":false},{"$f":"IF(HV3,HV406-HV403+HV405)","v":false},{"$f":"IF(HW3,HW406-HW403+HW405)","v":false},{"$f":"IF(HX3,HX406-HX403+HX405)","v":false},{"$f":"IF(HY3,HY406-HY403+HY405)","v":false},{"$f":"IF(HZ3,HZ406-HZ403+HZ405)","v":false},{"$f":"IF(IA3,IA406-IA403+IA405)","v":false},{"$f":"IF(IB3,IB406-IB403+IB405)","v":false},{"$f":"IF(IC3,IC406-IC403+IC405)","v":false},{"$f":"IF(ID3,ID406-ID403+ID405)","v":false},{"$f":"IF(IE3,IE406-IE403+IE405)","v":false},{"$f":"IF(IF3,IF406-IF403+IF405)","v":false},{"$f":"IF(IG3,IG406-IG403+IG405)","v":false},{"$f":"IF(IH3,IH406-IH403+IH405)","v":false},{"$f":"IF(II3,II406-II403+II405)","v":false},{"$f":"IF(IJ3,IJ406-IJ403+IJ405)","v":false},{"$f":"IF(IK3,IK406-IK403+IK405)","v":false},{"$f":"IF(IL3,IL406-IL403+IL405)","v":false},{"$f":"IF(IM3,IM406-IM403+IM405)","v":false},{"$f":"IF(IN3,IN406-IN403+IN405)","v":false},{"$f":"IF(IO3,IO406-IO403+IO405)","v":false},{"$f":"IF(IP3,IP406-IP403+IP405)","v":false},{"$f":"IF(IQ3,IQ406-IQ403+IQ405)","v":false},{"$f":"IF(IR3,IR406-IR403+IR405)","v":false},{"$f":"IF(IS3,IS406-IS403+IS405)","v":false}]
[null,null,null,null,"Less: Cost of Goods Sold","USD 000",null,null,{"$f":"I145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Closing Balance","USD 000",null,null,{"$f":"IF(I3,I150,I403+I404-I405)","v":0},{"$f":"IF(J3,J150,J403+J404-J405)","v":0},{"$f":"IF(K3,K150,K403+K404-K405)","v":0},{"$f":"IF(L3,L150,L403+L404-L405)","v":0},{"$f":"IF(M3,M150,M403+M404-M405)","v":0},{"$f":"IF(N3,N150,N403+N404-N405)","v":0},{"$f":"IF(O3,O150,O403+O404-O405)","v":0},{"$f":"IF(P3,P150,P403+P404-P405)","v":0},{"$f":"IF(Q3,Q150,Q403+Q404-Q405)","v":0},{"$f":"IF(R3,R150,R403+R404-R405)","v":0},{"$f":"IF(S3,S150,S403+S404-S405)","v":0},{"$f":"IF(T3,T150,T403+T404-T405)","v":0},{"$f":"IF(U3,U150,U403+U404-U405)","v":0},{"$f":"IF(V3,V150,V403+V404-V405)","v":0},{"$f":"IF(W3,W150,W403+W404-W405)","v":0},{"$f":"IF(X3,X150,X403+X404-X405)","v":0},{"$f":"IF(Y3,Y150,Y403+Y404-Y405)","v":0},{"$f":"IF(Z3,Z150,Z403+Z404-Z405)","v":0},{"$f":"IF(AA3,AA150,AA403+AA404-AA405)","v":0},{"$f":"IF(AB3,AB150,AB403+AB404-AB405)","v":0},{"$f":"IF(AC3,AC150,AC403+AC404-AC405)","v":0},{"$f":"IF(AD3,AD150,AD403+AD404-AD405)","v":0},{"$f":"IF(AE3,AE150,AE403+AE404-AE405)","v":0},{"$f":"IF(AF3,AF150,AF403+AF404-AF405)","v":0},{"$f":"IF(AG3,AG150,AG403+AG404-AG405)","v":0},{"$f":"IF(AH3,AH150,AH403+AH404-AH405)","v":0},{"$f":"IF(AI3,AI150,AI403+AI404-AI405)","v":0},{"$f":"IF(AJ3,AJ150,AJ403+AJ404-AJ405)","v":0},{"$f":"IF(AK3,AK150,AK403+AK404-AK405)","v":0},{"$f":"IF(AL3,AL150,AL403+AL404-AL405)","v":0},{"$f":"IF(AM3,AM150,AM403+AM404-AM405)","v":0},{"$f":"IF(AN3,AN150,AN403+AN404-AN405)","v":0},{"$f":"IF(AO3,AO150,AO403+AO404-AO405)","v":0},{"$f":"IF(AP3,AP150,AP403+AP404-AP405)","v":0},{"$f":"IF(AQ3,AQ150,AQ403+AQ404-AQ405)","v":0},{"$f":"IF(AR3,AR150,AR403+AR404-AR405)","v":0},{"$f":"IF(AS3,AS150,AS403+AS404-AS405)","v":0},{"$f":"IF(AT3,AT150,AT403+AT404-AT405)","v":0},{"$f":"IF(AU3,AU150,AU403+AU404-AU405)","v":0},{"$f":"IF(AV3,AV150,AV403+AV404-AV405)","v":0},{"$f":"IF(AW3,AW150,AW403+AW404-AW405)","v":0},{"$f":"IF(AX3,AX150,AX403+AX404-AX405)","v":0},{"$f":"IF(AY3,AY150,AY403+AY404-AY405)","v":0},{"$f":"IF(AZ3,AZ150,AZ403+AZ404-AZ405)","v":0},{"$f":"IF(BA3,BA150,BA403+BA404-BA405)","v":0},{"$f":"IF(BB3,BB150,BB403+BB404-BB405)","v":0},{"$f":"IF(BC3,BC150,BC403+BC404-BC405)","v":0},{"$f":"IF(BD3,BD150,BD403+BD404-BD405)","v":0},{"$f":"IF(BE3,BE150,BE403+BE404-BE405)","v":0},{"$f":"IF(BF3,BF150,BF403+BF404-BF405)","v":0},{"$f":"IF(BG3,BG150,BG403+BG404-BG405)","v":0},{"$f":"IF(BH3,BH150,BH403+BH404-BH405)","v":0},{"$f":"IF(BI3,BI150,BI403+BI404-BI405)","v":0},{"$f":"IF(BJ3,BJ150,BJ403+BJ404-BJ405)","v":0},{"$f":"IF(BK3,BK150,BK403+BK404-BK405)","v":0},{"$f":"IF(BL3,BL150,BL403+BL404-BL405)","v":0},{"$f":"IF(BM3,BM150,BM403+BM404-BM405)","v":0},{"$f":"IF(BN3,BN150,BN403+BN404-BN405)","v":0},{"$f":"IF(BO3,BO150,BO403+BO404-BO405)","v":0},{"$f":"IF(BP3,BP150,BP403+BP404-BP405)","v":0},{"$f":"IF(BQ3,BQ150,BQ403+BQ404-BQ405)","v":0},{"$f":"IF(BR3,BR150,BR403+BR404-BR405)","v":0},{"$f":"IF(BS3,BS150,BS403+BS404-BS405)","v":0},{"$f":"IF(BT3,BT150,BT403+BT404-BT405)","v":0},{"$f":"IF(BU3,BU150,BU403+BU404-BU405)","v":0},{"$f":"IF(BV3,BV150,BV403+BV404-BV405)","v":0},{"$f":"IF(BW3,BW150,BW403+BW404-BW405)","v":0},{"$f":"IF(BX3,BX150,BX403+BX404-BX405)","v":0},{"$f":"IF(BY3,BY150,BY403+BY404-BY405)","v":0},{"$f":"IF(BZ3,BZ150,BZ403+BZ404-BZ405)","v":0},{"$f":"IF(CA3,CA150,CA403+CA404-CA405)","v":0},{"$f":"IF(CB3,CB150,CB403+CB404-CB405)","v":0},{"$f":"IF(CC3,CC150,CC403+CC404-CC405)","v":0},{"$f":"IF(CD3,CD150,CD403+CD404-CD405)","v":0},{"$f":"IF(CE3,CE150,CE403+CE404-CE405)","v":0},{"$f":"IF(CF3,CF150,CF403+CF404-CF405)","v":0},{"$f":"IF(CG3,CG150,CG403+CG404-CG405)","v":0},{"$f":"IF(CH3,CH150,CH403+CH404-CH405)","v":0},{"$f":"IF(CI3,CI150,CI403+CI404-CI405)","v":0},{"$f":"IF(CJ3,CJ150,CJ403+CJ404-CJ405)","v":0},{"$f":"IF(CK3,CK150,CK403+CK404-CK405)","v":0},{"$f":"IF(CL3,CL150,CL403+CL404-CL405)","v":0},{"$f":"IF(CM3,CM150,CM403+CM404-CM405)","v":0},{"$f":"IF(CN3,CN150,CN403+CN404-CN405)","v":0},{"$f":"IF(CO3,CO150,CO403+CO404-CO405)","v":0},{"$f":"IF(CP3,CP150,CP403+CP404-CP405)","v":0},{"$f":"IF(CQ3,CQ150,CQ403+CQ404-CQ405)","v":0},{"$f":"IF(CR3,CR150,CR403+CR404-CR405)","v":0},{"$f":"IF(CS3,CS150,CS403+CS404-CS405)","v":0},{"$f":"IF(CT3,CT150,CT403+CT404-CT405)","v":0},{"$f":"IF(CU3,CU150,CU403+CU404-CU405)","v":0},{"$f":"IF(CV3,CV150,CV403+CV404-CV405)","v":0},{"$f":"IF(CW3,CW150,CW403+CW404-CW405)","v":0},{"$f":"IF(CX3,CX150,CX403+CX404-CX405)","v":0},{"$f":"IF(CY3,CY150,CY403+CY404-CY405)","v":0},{"$f":"IF(CZ3,CZ150,CZ403+CZ404-CZ405)","v":0},{"$f":"IF(DA3,DA150,DA403+DA404-DA405)","v":0},{"$f":"IF(DB3,DB150,DB403+DB404-DB405)","v":0},{"$f":"IF(DC3,DC150,DC403+DC404-DC405)","v":0},{"$f":"IF(DD3,DD150,DD403+DD404-DD405)","v":0},{"$f":"IF(DE3,DE150,DE403+DE404-DE405)","v":0},{"$f":"IF(DF3,DF150,DF403+DF404-DF405)","v":0},{"$f":"IF(DG3,DG150,DG403+DG404-DG405)","v":0},{"$f":"IF(DH3,DH150,DH403+DH404-DH405)","v":0},{"$f":"IF(DI3,DI150,DI403+DI404-DI405)","v":0},{"$f":"IF(DJ3,DJ150,DJ403+DJ404-DJ405)","v":0},{"$f":"IF(DK3,DK150,DK403+DK404-DK405)","v":0},{"$f":"IF(DL3,DL150,DL403+DL404-DL405)","v":0},{"$f":"IF(DM3,DM150,DM403+DM404-DM405)","v":0},{"$f":"IF(DN3,DN150,DN403+DN404-DN405)","v":0},{"$f":"IF(DO3,DO150,DO403+DO404-DO405)","v":0},{"$f":"IF(DP3,DP150,DP403+DP404-DP405)","v":0},{"$f":"IF(DQ3,DQ150,DQ403+DQ404-DQ405)","v":0},{"$f":"IF(DR3,DR150,DR403+DR404-DR405)","v":0},{"$f":"IF(DS3,DS150,DS403+DS404-DS405)","v":0},{"$f":"IF(DT3,DT150,DT403+DT404-DT405)","v":0},{"$f":"IF(DU3,DU150,DU403+DU404-DU405)","v":0},{"$f":"IF(DV3,DV150,DV403+DV404-DV405)","v":0},{"$f":"IF(DW3,DW150,DW403+DW404-DW405)","v":0},{"$f":"IF(DX3,DX150,DX403+DX404-DX405)","v":0},{"$f":"IF(DY3,DY150,DY403+DY404-DY405)","v":0},{"$f":"IF(DZ3,DZ150,DZ403+DZ404-DZ405)","v":0},{"$f":"IF(EA3,EA150,EA403+EA404-EA405)","v":0},{"$f":"IF(EB3,EB150,EB403+EB404-EB405)","v":0},{"$f":"IF(EC3,EC150,EC403+EC404-EC405)","v":0},{"$f":"IF(ED3,ED150,ED403+ED404-ED405)","v":0},{"$f":"IF(EE3,EE150,EE403+EE404-EE405)","v":0},{"$f":"IF(EF3,EF150,EF403+EF404-EF405)","v":0},{"$f":"IF(EG3,EG150,EG403+EG404-EG405)","v":0},{"$f":"IF(EH3,EH150,EH403+EH404-EH405)","v":0},{"$f":"IF(EI3,EI150,EI403+EI404-EI405)","v":0},{"$f":"IF(EJ3,EJ150,EJ403+EJ404-EJ405)","v":0},{"$f":"IF(EK3,EK150,EK403+EK404-EK405)","v":0},{"$f":"IF(EL3,EL150,EL403+EL404-EL405)","v":0},{"$f":"IF(EM3,EM150,EM403+EM404-EM405)","v":0},{"$f":"IF(EN3,EN150,EN403+EN404-EN405)","v":0},{"$f":"IF(EO3,EO150,EO403+EO404-EO405)","v":0},{"$f":"IF(EP3,EP150,EP403+EP404-EP405)","v":0},{"$f":"IF(EQ3,EQ150,EQ403+EQ404-EQ405)","v":0},{"$f":"IF(ER3,ER150,ER403+ER404-ER405)","v":0},{"$f":"IF(ES3,ES150,ES403+ES404-ES405)","v":0},{"$f":"IF(ET3,ET150,ET403+ET404-ET405)","v":0},{"$f":"IF(EU3,EU150,EU403+EU404-EU405)","v":0},{"$f":"IF(EV3,EV150,EV403+EV404-EV405)","v":0},{"$f":"IF(EW3,EW150,EW403+EW404-EW405)","v":0},{"$f":"IF(EX3,EX150,EX403+EX404-EX405)","v":0},{"$f":"IF(EY3,EY150,EY403+EY404-EY405)","v":0},{"$f":"IF(EZ3,EZ150,EZ403+EZ404-EZ405)","v":0},{"$f":"IF(FA3,FA150,FA403+FA404-FA405)","v":0},{"$f":"IF(FB3,FB150,FB403+FB404-FB405)","v":0},{"$f":"IF(FC3,FC150,FC403+FC404-FC405)","v":0},{"$f":"IF(FD3,FD150,FD403+FD404-FD405)","v":0},{"$f":"IF(FE3,FE150,FE403+FE404-FE405)","v":0},{"$f":"IF(FF3,FF150,FF403+FF404-FF405)","v":0},{"$f":"IF(FG3,FG150,FG403+FG404-FG405)","v":0},{"$f":"IF(FH3,FH150,FH403+FH404-FH405)","v":0},{"$f":"IF(FI3,FI150,FI403+FI404-FI405)","v":0},{"$f":"IF(FJ3,FJ150,FJ403+FJ404-FJ405)","v":0},{"$f":"IF(FK3,FK150,FK403+FK404-FK405)","v":0},{"$f":"IF(FL3,FL150,FL403+FL404-FL405)","v":0},{"$f":"IF(FM3,FM150,FM403+FM404-FM405)","v":0},{"$f":"IF(FN3,FN150,FN403+FN404-FN405)","v":0},{"$f":"IF(FO3,FO150,FO403+FO404-FO405)","v":0},{"$f":"IF(FP3,FP150,FP403+FP404-FP405)","v":0},{"$f":"IF(FQ3,FQ150,FQ403+FQ404-FQ405)","v":0},{"$f":"IF(FR3,FR150,FR403+FR404-FR405)","v":0},{"$f":"IF(FS3,FS150,FS403+FS404-FS405)","v":0},{"$f":"IF(FT3,FT150,FT403+FT404-FT405)","v":0},{"$f":"IF(FU3,FU150,FU403+FU404-FU405)","v":0},{"$f":"IF(FV3,FV150,FV403+FV404-FV405)","v":0},{"$f":"IF(FW3,FW150,FW403+FW404-FW405)","v":0},{"$f":"IF(FX3,FX150,FX403+FX404-FX405)","v":0},{"$f":"IF(FY3,FY150,FY403+FY404-FY405)","v":0},{"$f":"IF(FZ3,FZ150,FZ403+FZ404-FZ405)","v":0},{"$f":"IF(GA3,GA150,GA403+GA404-GA405)","v":0},{"$f":"IF(GB3,GB150,GB403+GB404-GB405)","v":0},{"$f":"IF(GC3,GC150,GC403+GC404-GC405)","v":0},{"$f":"IF(GD3,GD150,GD403+GD404-GD405)","v":0},{"$f":"IF(GE3,GE150,GE403+GE404-GE405)","v":0},{"$f":"IF(GF3,GF150,GF403+GF404-GF405)","v":0},{"$f":"IF(GG3,GG150,GG403+GG404-GG405)","v":0},{"$f":"IF(GH3,GH150,GH403+GH404-GH405)","v":0},{"$f":"IF(GI3,GI150,GI403+GI404-GI405)","v":0},{"$f":"IF(GJ3,GJ150,GJ403+GJ404-GJ405)","v":0},{"$f":"IF(GK3,GK150,GK403+GK404-GK405)","v":0},{"$f":"IF(GL3,GL150,GL403+GL404-GL405)","v":0},{"$f":"IF(GM3,GM150,GM403+GM404-GM405)","v":0},{"$f":"IF(GN3,GN150,GN403+GN404-GN405)","v":0},{"$f":"IF(GO3,GO150,GO403+GO404-GO405)","v":0},{"$f":"IF(GP3,GP150,GP403+GP404-GP405)","v":0},{"$f":"IF(GQ3,GQ150,GQ403+GQ404-GQ405)","v":0},{"$f":"IF(GR3,GR150,GR403+GR404-GR405)","v":0},{"$f":"IF(GS3,GS150,GS403+GS404-GS405)","v":0},{"$f":"IF(GT3,GT150,GT403+GT404-GT405)","v":0},{"$f":"IF(GU3,GU150,GU403+GU404-GU405)","v":0},{"$f":"IF(GV3,GV150,GV403+GV404-GV405)","v":0},{"$f":"IF(GW3,GW150,GW403+GW404-GW405)","v":0},{"$f":"IF(GX3,GX150,GX403+GX404-GX405)","v":0},{"$f":"IF(GY3,GY150,GY403+GY404-GY405)","v":0},{"$f":"IF(GZ3,GZ150,GZ403+GZ404-GZ405)","v":0},{"$f":"IF(HA3,HA150,HA403+HA404-HA405)","v":0},{"$f":"IF(HB3,HB150,HB403+HB404-HB405)","v":0},{"$f":"IF(HC3,HC150,HC403+HC404-HC405)","v":0},{"$f":"IF(HD3,HD150,HD403+HD404-HD405)","v":0},{"$f":"IF(HE3,HE150,HE403+HE404-HE405)","v":0},{"$f":"IF(HF3,HF150,HF403+HF404-HF405)","v":0},{"$f":"IF(HG3,HG150,HG403+HG404-HG405)","v":0},{"$f":"IF(HH3,HH150,HH403+HH404-HH405)","v":0},{"$f":"IF(HI3,HI150,HI403+HI404-HI405)","v":0},{"$f":"IF(HJ3,HJ150,HJ403+HJ404-HJ405)","v":0},{"$f":"IF(HK3,HK150,HK403+HK404-HK405)","v":0},{"$f":"IF(HL3,HL150,HL403+HL404-HL405)","v":0},{"$f":"IF(HM3,HM150,HM403+HM404-HM405)","v":0},{"$f":"IF(HN3,HN150,HN403+HN404-HN405)","v":0},{"$f":"IF(HO3,HO150,HO403+HO404-HO405)","v":0},{"$f":"IF(HP3,HP150,HP403+HP404-HP405)","v":0},{"$f":"IF(HQ3,HQ150,HQ403+HQ404-HQ405)","v":0},{"$f":"IF(HR3,HR150,HR403+HR404-HR405)","v":0},{"$f":"IF(HS3,HS150,HS403+HS404-HS405)","v":0},{"$f":"IF(HT3,HT150,HT403+HT404-HT405)","v":0},{"$f":"IF(HU3,HU150,HU403+HU404-HU405)","v":0},{"$f":"IF(HV3,HV150,HV403+HV404-HV405)","v":0},{"$f":"IF(HW3,HW150,HW403+HW404-HW405)","v":0},{"$f":"IF(HX3,HX150,HX403+HX404-HX405)","v":0},{"$f":"IF(HY3,HY150,HY403+HY404-HY405)","v":0},{"$f":"IF(HZ3,HZ150,HZ403+HZ404-HZ405)","v":0},{"$f":"IF(IA3,IA150,IA403+IA404-IA405)","v":0},{"$f":"IF(IB3,IB150,IB403+IB404-IB405)","v":0},{"$f":"IF(IC3,IC150,IC403+IC404-IC405)","v":0},{"$f":"IF(ID3,ID150,ID403+ID404-ID405)","v":0},{"$f":"IF(IE3,IE150,IE403+IE404-IE405)","v":0},{"$f":"IF(IF3,IF150,IF403+IF404-IF405)","v":0},{"$f":"IF(IG3,IG150,IG403+IG404-IG405)","v":0},{"$f":"IF(IH3,IH150,IH403+IH404-IH405)","v":0},{"$f":"IF(II3,II150,II403+II404-II405)","v":0},{"$f":"IF(IJ3,IJ150,IJ403+IJ404-IJ405)","v":0},{"$f":"IF(IK3,IK150,IK403+IK404-IK405)","v":0},{"$f":"IF(IL3,IL150,IL403+IL404-IL405)","v":0},{"$f":"IF(IM3,IM150,IM403+IM404-IM405)","v":0},{"$f":"IF(IN3,IN150,IN403+IN404-IN405)","v":0},{"$f":"IF(IO3,IO150,IO403+IO404-IO405)","v":0},{"$f":"IF(IP3,IP150,IP403+IP404-IP405)","v":0},{"$f":"IF(IQ3,IQ150,IQ403+IQ404-IQ405)","v":0},{"$f":"IF(IR3,IR150,IR403+IR404-IR405)","v":0},{"$f":"IF(IS3,IS150,IS403+IS404-IS405)","v":0}]
[]
[null,null,null,null,"Future Period Counter","Period",null,null,{"$f":"IF(NOT(I3),G408+1,0)","v":1},{"$f":"IF(NOT(J3),I408+1,0)","v":2},{"$f":"IF(NOT(K3),J408+1,0)","v":3},{"$f":"IF(NOT(L3),K408+1,0)","v":4},{"$f":"IF(NOT(M3),L408+1,0)","v":5},{"$f":"IF(NOT(N3),M408+1,0)","v":6},{"$f":"IF(NOT(O3),N408+1,0)","v":7},{"$f":"IF(NOT(P3),O408+1,0)","v":8},{"$f":"IF(NOT(Q3),P408+1,0)","v":9},{"$f":"IF(NOT(R3),Q408+1,0)","v":10},{"$f":"IF(NOT(S3),R408+1,0)","v":11},{"$f":"IF(NOT(T3),S408+1,0)","v":12},{"$f":"IF(NOT(U3),T408+1,0)","v":13},{"$f":"IF(NOT(V3),U408+1,0)","v":14},{"$f":"IF(NOT(W3),V408+1,0)","v":15},{"$f":"IF(NOT(X3),W408+1,0)","v":16},{"$f":"IF(NOT(Y3),X408+1,0)","v":17},{"$f":"IF(NOT(Z3),Y408+1,0)","v":18},{"$f":"IF(NOT(AA3),Z408+1,0)","v":19},{"$f":"IF(NOT(AB3),AA408+1,0)","v":20},{"$f":"IF(NOT(AC3),AB408+1,0)","v":21},{"$f":"IF(NOT(AD3),AC408+1,0)","v":22},{"$f":"IF(NOT(AE3),AD408+1,0)","v":23},{"$f":"IF(NOT(AF3),AE408+1,0)","v":24},{"$f":"IF(NOT(AG3),AF408+1,0)","v":25},{"$f":"IF(NOT(AH3),AG408+1,0)","v":26},{"$f":"IF(NOT(AI3),AH408+1,0)","v":27},{"$f":"IF(NOT(AJ3),AI408+1,0)","v":28},{"$f":"IF(NOT(AK3),AJ408+1,0)","v":29},{"$f":"IF(NOT(AL3),AK408+1,0)","v":30},{"$f":"IF(NOT(AM3),AL408+1,0)","v":31},{"$f":"IF(NOT(AN3),AM408+1,0)","v":32},{"$f":"IF(NOT(AO3),AN408+1,0)","v":33},{"$f":"IF(NOT(AP3),AO408+1,0)","v":34},{"$f":"IF(NOT(AQ3),AP408+1,0)","v":35},{"$f":"IF(NOT(AR3),AQ408+1,0)","v":36},{"$f":"IF(NOT(AS3),AR408+1,0)","v":37},{"$f":"IF(NOT(AT3),AS408+1,0)","v":38},{"$f":"IF(NOT(AU3),AT408+1,0)","v":39},{"$f":"IF(NOT(AV3),AU408+1,0)","v":40},{"$f":"IF(NOT(AW3),AV408+1,0)","v":41},{"$f":"IF(NOT(AX3),AW408+1,0)","v":42},{"$f":"IF(NOT(AY3),AX408+1,0)","v":43},{"$f":"IF(NOT(AZ3),AY408+1,0)","v":44},{"$f":"IF(NOT(BA3),AZ408+1,0)","v":45},{"$f":"IF(NOT(BB3),BA408+1,0)","v":46},{"$f":"IF(NOT(BC3),BB408+1,0)","v":47},{"$f":"IF(NOT(BD3),BC408+1,0)","v":48},{"$f":"IF(NOT(BE3),BD408+1,0)","v":49},{"$f":"IF(NOT(BF3),BE408+1,0)","v":50},{"$f":"IF(NOT(BG3),BF408+1,0)","v":51},{"$f":"IF(NOT(BH3),BG408+1,0)","v":52},{"$f":"IF(NOT(BI3),BH408+1,0)","v":53},{"$f":"IF(NOT(BJ3),BI408+1,0)","v":54},{"$f":"IF(NOT(BK3),BJ408+1,0)","v":55},{"$f":"IF(NOT(BL3),BK408+1,0)","v":56},{"$f":"IF(NOT(BM3),BL408+1,0)","v":57},{"$f":"IF(NOT(BN3),BM408+1,0)","v":58},{"$f":"IF(NOT(BO3),BN408+1,0)","v":59},{"$f":"IF(NOT(BP3),BO408+1,0)","v":60},{"$f":"IF(NOT(BQ3),BP408+1,0)","v":61},{"$f":"IF(NOT(BR3),BQ408+1,0)","v":62},{"$f":"IF(NOT(BS3),BR408+1,0)","v":63},{"$f":"IF(NOT(BT3),BS408+1,0)","v":64},{"$f":"IF(NOT(BU3),BT408+1,0)","v":65},{"$f":"IF(NOT(BV3),BU408+1,0)","v":66},{"$f":"IF(NOT(BW3),BV408+1,0)","v":67},{"$f":"IF(NOT(BX3),BW408+1,0)","v":68},{"$f":"IF(NOT(BY3),BX408+1,0)","v":69},{"$f":"IF(NOT(BZ3),BY408+1,0)","v":70},{"$f":"IF(NOT(CA3),BZ408+1,0)","v":71},{"$f":"IF(NOT(CB3),CA408+1,0)","v":72},{"$f":"IF(NOT(CC3),CB408+1,0)","v":73},{"$f":"IF(NOT(CD3),CC408+1,0)","v":74},{"$f":"IF(NOT(CE3),CD408+1,0)","v":75},{"$f":"IF(NOT(CF3),CE408+1,0)","v":76},{"$f":"IF(NOT(CG3),CF408+1,0)","v":77},{"$f":"IF(NOT(CH3),CG408+1,0)","v":78},{"$f":"IF(NOT(CI3),CH408+1,0)","v":79},{"$f":"IF(NOT(CJ3),CI408+1,0)","v":80},{"$f":"IF(NOT(CK3),CJ408+1,0)","v":81},{"$f":"IF(NOT(CL3),CK408+1,0)","v":82},{"$f":"IF(NOT(CM3),CL408+1,0)","v":83},{"$f":"IF(NOT(CN3),CM408+1,0)","v":84},{"$f":"IF(NOT(CO3),CN408+1,0)","v":85},{"$f":"IF(NOT(CP3),CO408+1,0)","v":86},{"$f":"IF(NOT(CQ3),CP408+1,0)","v":87},{"$f":"IF(NOT(CR3),CQ408+1,0)","v":88},{"$f":"IF(NOT(CS3),CR408+1,0)","v":89},{"$f":"IF(NOT(CT3),CS408+1,0)","v":90},{"$f":"IF(NOT(CU3),CT408+1,0)","v":91},{"$f":"IF(NOT(CV3),CU408+1,0)","v":92},{"$f":"IF(NOT(CW3),CV408+1,0)","v":93},{"$f":"IF(NOT(CX3),CW408+1,0)","v":94},{"$f":"IF(NOT(CY3),CX408+1,0)","v":95},{"$f":"IF(NOT(CZ3),CY408+1,0)","v":96},{"$f":"IF(NOT(DA3),CZ408+1,0)","v":97},{"$f":"IF(NOT(DB3),DA408+1,0)","v":98},{"$f":"IF(NOT(DC3),DB408+1,0)","v":99},{"$f":"IF(NOT(DD3),DC408+1,0)","v":100},{"$f":"IF(NOT(DE3),DD408+1,0)","v":101},{"$f":"IF(NOT(DF3),DE408+1,0)","v":102},{"$f":"IF(NOT(DG3),DF408+1,0)","v":103},{"$f":"IF(NOT(DH3),DG408+1,0)","v":104},{"$f":"IF(NOT(DI3),DH408+1,0)","v":105},{"$f":"IF(NOT(DJ3),DI408+1,0)","v":106},{"$f":"IF(NOT(DK3),DJ408+1,0)","v":107},{"$f":"IF(NOT(DL3),DK408+1,0)","v":108},{"$f":"IF(NOT(DM3),DL408+1,0)","v":109},{"$f":"IF(NOT(DN3),DM408+1,0)","v":110},{"$f":"IF(NOT(DO3),DN408+1,0)","v":111},{"$f":"IF(NOT(DP3),DO408+1,0)","v":112},{"$f":"IF(NOT(DQ3),DP408+1,0)","v":113},{"$f":"IF(NOT(DR3),DQ408+1,0)","v":114},{"$f":"IF(NOT(DS3),DR408+1,0)","v":115},{"$f":"IF(NOT(DT3),DS408+1,0)","v":116},{"$f":"IF(NOT(DU3),DT408+1,0)","v":117},{"$f":"IF(NOT(DV3),DU408+1,0)","v":118},{"$f":"IF(NOT(DW3),DV408+1,0)","v":119},{"$f":"IF(NOT(DX3),DW408+1,0)","v":120},{"$f":"IF(NOT(DY3),DX408+1,0)","v":121},{"$f":"IF(NOT(DZ3),DY408+1,0)","v":122},{"$f":"IF(NOT(EA3),DZ408+1,0)","v":123},{"$f":"IF(NOT(EB3),EA408+1,0)","v":124},{"$f":"IF(NOT(EC3),EB408+1,0)","v":125},{"$f":"IF(NOT(ED3),EC408+1,0)","v":126},{"$f":"IF(NOT(EE3),ED408+1,0)","v":127},{"$f":"IF(NOT(EF3),EE408+1,0)","v":128},{"$f":"IF(NOT(EG3),EF408+1,0)","v":129},{"$f":"IF(NOT(EH3),EG408+1,0)","v":130},{"$f":"IF(NOT(EI3),EH408+1,0)","v":131},{"$f":"IF(NOT(EJ3),EI408+1,0)","v":132},{"$f":"IF(NOT(EK3),EJ408+1,0)","v":133},{"$f":"IF(NOT(EL3),EK408+1,0)","v":134},{"$f":"IF(NOT(EM3),EL408+1,0)","v":135},{"$f":"IF(NOT(EN3),EM408+1,0)","v":136},{"$f":"IF(NOT(EO3),EN408+1,0)","v":137},{"$f":"IF(NOT(EP3),EO408+1,0)","v":138},{"$f":"IF(NOT(EQ3),EP408+1,0)","v":139},{"$f":"IF(NOT(ER3),EQ408+1,0)","v":140},{"$f":"IF(NOT(ES3),ER408+1,0)","v":141},{"$f":"IF(NOT(ET3),ES408+1,0)","v":142},{"$f":"IF(NOT(EU3),ET408+1,0)","v":143},{"$f":"IF(NOT(EV3),EU408+1,0)","v":144},{"$f":"IF(NOT(EW3),EV408+1,0)","v":145},{"$f":"IF(NOT(EX3),EW408+1,0)","v":146},{"$f":"IF(NOT(EY3),EX408+1,0)","v":147},{"$f":"IF(NOT(EZ3),EY408+1,0)","v":148},{"$f":"IF(NOT(FA3),EZ408+1,0)","v":149},{"$f":"IF(NOT(FB3),FA408+1,0)","v":150},{"$f":"IF(NOT(FC3),FB408+1,0)","v":151},{"$f":"IF(NOT(FD3),FC408+1,0)","v":152},{"$f":"IF(NOT(FE3),FD408+1,0)","v":153},{"$f":"IF(NOT(FF3),FE408+1,0)","v":154},{"$f":"IF(NOT(FG3),FF408+1,0)","v":155},{"$f":"IF(NOT(FH3),FG408+1,0)","v":156},{"$f":"IF(NOT(FI3),FH408+1,0)","v":157},{"$f":"IF(NOT(FJ3),FI408+1,0)","v":158},{"$f":"IF(NOT(FK3),FJ408+1,0)","v":159},{"$f":"IF(NOT(FL3),FK408+1,0)","v":160},{"$f":"IF(NOT(FM3),FL408+1,0)","v":161},{"$f":"IF(NOT(FN3),FM408+1,0)","v":162},{"$f":"IF(NOT(FO3),FN408+1,0)","v":163},{"$f":"IF(NOT(FP3),FO408+1,0)","v":164},{"$f":"IF(NOT(FQ3),FP408+1,0)","v":165},{"$f":"IF(NOT(FR3),FQ408+1,0)","v":166},{"$f":"IF(NOT(FS3),FR408+1,0)","v":167},{"$f":"IF(NOT(FT3),FS408+1,0)","v":168},{"$f":"IF(NOT(FU3),FT408+1,0)","v":169},{"$f":"IF(NOT(FV3),FU408+1,0)","v":170},{"$f":"IF(NOT(FW3),FV408+1,0)","v":171},{"$f":"IF(NOT(FX3),FW408+1,0)","v":172},{"$f":"IF(NOT(FY3),FX408+1,0)","v":173},{"$f":"IF(NOT(FZ3),FY408+1,0)","v":174},{"$f":"IF(NOT(GA3),FZ408+1,0)","v":175},{"$f":"IF(NOT(GB3),GA408+1,0)","v":176},{"$f":"IF(NOT(GC3),GB408+1,0)","v":177},{"$f":"IF(NOT(GD3),GC408+1,0)","v":178},{"$f":"IF(NOT(GE3),GD408+1,0)","v":179},{"$f":"IF(NOT(GF3),GE408+1,0)","v":180},{"$f":"IF(NOT(GG3),GF408+1,0)","v":181},{"$f":"IF(NOT(GH3),GG408+1,0)","v":182},{"$f":"IF(NOT(GI3),GH408+1,0)","v":183},{"$f":"IF(NOT(GJ3),GI408+1,0)","v":184},{"$f":"IF(NOT(GK3),GJ408+1,0)","v":185},{"$f":"IF(NOT(GL3),GK408+1,0)","v":186},{"$f":"IF(NOT(GM3),GL408+1,0)","v":187},{"$f":"IF(NOT(GN3),GM408+1,0)","v":188},{"$f":"IF(NOT(GO3),GN408+1,0)","v":189},{"$f":"IF(NOT(GP3),GO408+1,0)","v":190},{"$f":"IF(NOT(GQ3),GP408+1,0)","v":191},{"$f":"IF(NOT(GR3),GQ408+1,0)","v":192},{"$f":"IF(NOT(GS3),GR408+1,0)","v":193},{"$f":"IF(NOT(GT3),GS408+1,0)","v":194},{"$f":"IF(NOT(GU3),GT408+1,0)","v":195},{"$f":"IF(NOT(GV3),GU408+1,0)","v":196},{"$f":"IF(NOT(GW3),GV408+1,0)","v":197},{"$f":"IF(NOT(GX3),GW408+1,0)","v":198},{"$f":"IF(NOT(GY3),GX408+1,0)","v":199},{"$f":"IF(NOT(GZ3),GY408+1,0)","v":200},{"$f":"IF(NOT(HA3),GZ408+1,0)","v":201},{"$f":"IF(NOT(HB3),HA408+1,0)","v":202},{"$f":"IF(NOT(HC3),HB408+1,0)","v":203},{"$f":"IF(NOT(HD3),HC408+1,0)","v":204},{"$f":"IF(NOT(HE3),HD408+1,0)","v":205},{"$f":"IF(NOT(HF3),HE408+1,0)","v":206},{"$f":"IF(NOT(HG3),HF408+1,0)","v":207},{"$f":"IF(NOT(HH3),HG408+1,0)","v":208},{"$f":"IF(NOT(HI3),HH408+1,0)","v":209},{"$f":"IF(NOT(HJ3),HI408+1,0)","v":210},{"$f":"IF(NOT(HK3),HJ408+1,0)","v":211},{"$f":"IF(NOT(HL3),HK408+1,0)","v":212},{"$f":"IF(NOT(HM3),HL408+1,0)","v":213},{"$f":"IF(NOT(HN3),HM408+1,0)","v":214},{"$f":"IF(NOT(HO3),HN408+1,0)","v":215},{"$f":"IF(NOT(HP3),HO408+1,0)","v":216},{"$f":"IF(NOT(HQ3),HP408+1,0)","v":217},{"$f":"IF(NOT(HR3),HQ408+1,0)","v":218},{"$f":"IF(NOT(HS3),HR408+1,0)","v":219},{"$f":"IF(NOT(HT3),HS408+1,0)","v":220},{"$f":"IF(NOT(HU3),HT408+1,0)","v":221},{"$f":"IF(NOT(HV3),HU408+1,0)","v":222},{"$f":"IF(NOT(HW3),HV408+1,0)","v":223},{"$f":"IF(NOT(HX3),HW408+1,0)","v":224},{"$f":"IF(NOT(HY3),HX408+1,0)","v":225},{"$f":"IF(NOT(HZ3),HY408+1,0)","v":226},{"$f":"IF(NOT(IA3),HZ408+1,0)","v":227},{"$f":"IF(NOT(IB3),IA408+1,0)","v":228},{"$f":"IF(NOT(IC3),IB408+1,0)","v":229},{"$f":"IF(NOT(ID3),IC408+1,0)","v":230},{"$f":"IF(NOT(IE3),ID408+1,0)","v":231},{"$f":"IF(NOT(IF3),IE408+1,0)","v":232},{"$f":"IF(NOT(IG3),IF408+1,0)","v":233},{"$f":"IF(NOT(IH3),IG408+1,0)","v":234},{"$f":"IF(NOT(II3),IH408+1,0)","v":235},{"$f":"IF(NOT(IJ3),II408+1,0)","v":236},{"$f":"IF(NOT(IK3),IJ408+1,0)","v":237},{"$f":"IF(NOT(IL3),IK408+1,0)","v":238},{"$f":"IF(NOT(IM3),IL408+1,0)","v":239},{"$f":"IF(NOT(IN3),IM408+1,0)","v":240},{"$f":"IF(NOT(IO3),IN408+1,0)","v":241},{"$f":"IF(NOT(IP3),IO408+1,0)","v":242},{"$f":"IF(NOT(IQ3),IP408+1,0)","v":243},{"$f":"IF(NOT(IR3),IQ408+1,0)","v":244},{"$f":"IF(NOT(IS3),IR408+1,0)","v":245}]
[null,null,null,null,"Annual/Monthly Flag for Lagged Units","Flag",{"$f":"Scenarios!K104","v":4},null,{"$f":"I408<=$G$409","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AO408<=$G$409","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU408<=$G$409","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CT408<=$G$409","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DH408<=$G$409","v":false},{"$f":"DI408<=$G$409","v":false},{"$f":"DJ408<=$G$409","v":false},{"$f":"DK408<=$G$409","v":false},{"$f":"DL408<=$G$409","v":false},{"$f":"DM408<=$G$409","v":false},{"$f":"DN408<=$G$409","v":false},{"$f":"DO408<=$G$409","v":false},{"$f":"DP408<=$G$409","v":false},{"$f":"DQ408<=$G$409","v":false},{"$f":"DR408<=$G$409","v":false},{"$f":"DS408<=$G$409","v":false},{"$f":"DT408<=$G$409","v":false},{"$f":"DU408<=$G$409","v":false},{"$f":"DV408<=$G$409","v":false},{"$f":"DW408<=$G$409","v":false},{"$f":"DX408<=$G$409","v":false},{"$f":"DY408<=$G$409","v":false},{"$f":"DZ408<=$G$409","v":false},{"$f":"EA408<=$G$409","v":false},{"$f":"EB408<=$G$409","v":false},{"$f":"EC408<=$G$409","v":false},{"$f":"ED408<=$G$409","v":false},{"$f":"EE408<=$G$409","v":false},{"$f":"EF408<=$G$409","v":false},{"$f":"EG408<=$G$409","v":false},{"$f":"EH408<=$G$409","v":false},{"$f":"EI408<=$G$409","v":false},{"$f":"EJ408<=$G$409","v":false},{"$f":"EK408<=$G$409","v":false},{"$f":"EL408<=$G$409","v":false},{"$f":"EM408<=$G$409","v":false},{"$f":"EN408<=$G$409","v":false},{"$f":"EO408<=$G$409","v":false},{"$f":"EP408<=$G$409","v":false},{"$f":"EQ408<=$G$409","v":false},{"$f":"ER408<=$G$409","v":false},{"$f":"ES408<=$G$409","v":false},{"$f":"ET408<=$G$409","v":false},{"$f":"EU408<=$G$409","v":false},{"$f":"EV408<=$G$409","v":false},{"$f":"EW408<=$G$409","v":false},{"$f":"EX408<=$G$409","v":false},{"$f":"EY408<=$G$409","v":false},{"$f":"EZ408<=$G$409","v":false},{"$f":"FA408<=$G$409","v":false},{"$f":"FB408<=$G$409","v":false},{"$f":"FC408<=$G$409","v":false},{"$f":"FD408<=$G$409","v":false},{"$f":"FE408<=$G$409","v":false},{"$f":"FF408<=$G$409","v":false},{"$f":"FG408<=$G$409","v":false},{"$f":"FH408<=$G$409","v":false},{"$f":"FI408<=$G$409","v":false},{"$f":"FJ408<=$G$409","v":false},{"$f":"FK408<=$G$409","v":false},{"$f":"FL408<=$G$409","v":false},{"$f":"FM408<=$G$409","v":false},{"$f":"FN408<=$G$409","v":false},{"$f":"FO408<=$G$409","v":false},{"$f":"FP408<=$G$409","v":false},{"$f":"FQ408<=$G$409","v":false},{"$f":"FR408<=$G$409","v":false},{"$f":"FS408<=$G$409","v":false},{"$f":"FT408<=$G$409","v":false},{"$f":"FU408<=$G$409","v":false},{"$f":"FV408<=$G$409","v":false},{"$f":"FW408<=$G$409","v":false},{"$f":"FX408<=$G$409","v":false},{"$f":"FY408<=$G$409","v":false},{"$f":"FZ408<=$G$409","v":false},{"$f":"GA408<=$G$409","v":false},{"$f":"GB408<=$G$409","v":false},{"$f":"GC408<=$G$409","v":false},{"$f":"GD408<=$G$409","v":false},{"$f":"GE408<=$G$409","v":false},{"$f":"GF408<=$G$409","v":false},{"$f":"GG408<=$G$409","v":false},{"$f":"GH408<=$G$409","v":false},{"$f":"GI408<=$G$409","v":false},{"$f":"GJ408<=$G$409","v":false},{"$f":"GK408<=$G$409","v":false},{"$f":"GL408<=$G$409","v":false},{"$f":"GM408<=$G$409","v":false},{"$f":"GN408<=$G$409","v":false},{"$f":"GO408<=$G$409","v":false},{"$f":"GP408<=$G$409","v":false},{"$f":"GQ408<=$G$409","v":false},{"$f":"GR408<=$G$409","v":false},{"$f":"GS408<=$G$409","v":false},{"$f":"GT408<=$G$409","v":false},{"$f":"GU408<=$G$409","v":false},{"$f":"GV408<=$G$409","v":false},{"$f":"GW408<=$G$409","v":false},{"$f":"GX408<=$G$409","v":false},{"$f":"GY408<=$G$409","v":false},{"$f":"GZ408<=$G$409","v":false},{"$f":"HA408<=$G$409","v":false},{"$f":"HB408<=$G$409","v":false},{"$f":"HC408<=$G$409","v":false},{"$f":"HD408<=$G$409","v":false},{"$f":"HE408<=$G$409","v":false},{"$f":"HF408<=$G$409","v":false},{"$f":"HG408<=$G$409","v":false},{"$f":"HH408<=$G$409","v":false},{"$f":"HI408<=$G$409","v":false},{"$f":"HJ408<=$G$409","v":false},{"$f":"HK408<=$G$409","v":false},{"$f":"HL408<=$G$409","v":false},{"$f":"HM408<=$G$409","v":false},{"$f":"HN408<=$G$409","v":false},{"$f":"HO408<=$G$409","v":false},{"$f":"HP408<=$G$409","v":false},{"$f":"HQ408<=$G$409","v":false},{"$f":"HR408<=$G$409","v":false},{"$f":"HS408<=$G$409","v":false},{"$f":"HT408<=$G$409","v":false},{"$f":"HU408<=$G$409","v":false},{"$f":"HV408<=$G$409","v":false},{"$f":"HW408<=$G$409","v":false},{"$f":"HX408<=$G$409","v":false},{"$f":"HY408<=$G$409","v":false},{"$f":"HZ408<=$G$409","v":false},{"$f":"IA408<=$G$409","v":false},{"$f":"IB408<=$G$409","v":false},{"$f":"IC408<=$G$409","v":false},{"$f":"ID408<=$G$409","v":false},{"$f":"IE408<=$G$409","v":false},{"$f":"IF408<=$G$409","v":false},{"$f":"IG408<=$G$409","v":false},{"$f":"IH408<=$G$409","v":false},{"$f":"II408<=$G$409","v":false},{"$f":"IJ408<=$G$409","v":false},{"$f":"IK408<=$G$409","v":false},{"$f":"IL408<=$G$409","v":false},{"$f":"IM408<=$G$409","v":false},{"$f":"IN408<=$G$409","v":false},{"$f":"IO408<=$G$409","v":false},{"$f":"IP408<=$G$409","v":false},{"$f":"IQ408<=$G$409","v":false},{"$f":"IR408<=$G$409","v":false},{"$f":"IS408<=$G$409","v":false}]
[null,null,null,null,"Units Purchased","Units",null,null,{"$f":"IF(I409,OFFSET(I136,0,-I408),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU409,OFFSET(BU136,0,-BU408),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG409,OFFSET(EG136,0,-EG408),0)","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":"IF(GS409,OFFSET(GS136,0,-GS408),0)","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]

{"sheet":"Valuation","index":6,"n_rows":115,"n_cols":253,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[null,"Profit and Loss",null,null,null,"Units","Driver"]
[null,null,"All values USD millions."]
[null,null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245]
[null,null,"Historic Dates",null,null,null,null,null,"2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29"]
[null,null,"Model Date",null,null,null,{"$f":"'Model Parameters'!G5","v":1},null,{"$f":"'Model Parameters'!G36","v":"2020-02-29"},{"$f":"EOMONTH(I5,1)","v":"2020-03-31"},{"$f":"EOMONTH(J5,1)","v":"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","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",{"$f":"EOMONTH(BV5,1)","v":"2025-08-31"},"2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30",{"$f":"EOMONTH(EH5,1)","v":"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","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31",{"$f":"EOMONTH(GT5,1)","v":"2036-04-30"},"2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30"]
[null,null,"Explicit Period",null,null,null,{"$f":"'Model Parameters'!G38","v":"2020-03-31"},{"$f":"'Model Parameters'!G39","v":"2030-02-28"}]
[null,null,"Terminal Period",null,null,null,{"$f":"'Model Parameters'!G39","v":"2030-02-28"}]
[]
[null,"Valuation Paramaters"]
[null,null,"WACC",null,null,"% p.a.",{"$f":"'Model Parameters'!G42","v":7.4999999999999997E-2},null,null,null,"Valuation - Growth ",null,{"$f":"H85","v":{"$error":"#N/A"}}]
[null,null,"Terminal Growth Rate",null,null,"% p.a.",{"$f":"'Model Parameters'!G43","v":5.0000000000000001E-3},null,null,null,"Valuation - EV/EBITDA",null,{"$f":"H95","v":{"$error":"#N/A"}}]
[null,null,"Terminal ROIC",null,null,"% p.a.",{"$f":"'Model Parameters'!G44","v":0.06},null,null,null,"Valuation - Value Driver",null,{"$f":"H105","v":{"$error":"#N/A"}}]
[null,null,"EV/EBITDA",null,null,"x",{"$f":"'Model Parameters'!G45","v":6.5},null,null,null,"Valuation - Value Driver",null,{"$f":"H115","v":{"$error":"#N/A"}}]
[null,null,"WACC-G",null,null,"%",{"$f":"(G10-G11)","v":6.9999999999999993E-2}]
[null,null,"1-G/ROIC",null,null,"Factor",{"$f":"1-G11/G12","v":0.91666666666666663}]
[]
[null,"Free Cash Flow"]
[]
[null,null,"Free Cash Flow"]
[null,null,null,"EBITDA",null,null,null,{"$f":"SUM(I20:IS20)","v":0},{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!304:304)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!304:304)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!304:304)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!304:304)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!304:304)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!304:304)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!304:304)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!304:304)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!304:304)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!304:304)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!304:304)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!304:304)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!304:304)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!304:304)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!304:304)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!304:304)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!304:304)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!304:304)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!304:304)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!304:304)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!304:304)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!304:304)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!304:304)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!304:304)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!304:304)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!304:304)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!304:304)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!304:304)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!304:304)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!304:304)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!304:304)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!304:304)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!304:304)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!304:304)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!304:304)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!304:304)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!304:304)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!304:304)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!304:304)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!304:304)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!304:304)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!304:304)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!304:304)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!304:304)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!304:304)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!304:304)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!304:304)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!304:304)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!304:304)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!304:304)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!304:304)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!304:304)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!304:304)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!304:304)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!304:304)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!304:304)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!304:304)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!304:304)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!304:304)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!304:304)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!304:304)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!304:304)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!304:304)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!304:304)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!304:304)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!304:304)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!304:304)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!304:304)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!304:304)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!304:304)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!304:304)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!304:304)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!304:304)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!304:304)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!304:304)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!304:304)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!304:304)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!304:304)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!304:304)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!304:304)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!304:304)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!304:304)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!304:304)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!304:304)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!304:304)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!304:304)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!304:304)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!304:304)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!304:304)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!304:304)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!304:304)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!304:304)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!304:304)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!304:304)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!304:304)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!304:304)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!304:304)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!304:304)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!304:304)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!304:304)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!304:304)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!304:304)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!304:304)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!304:304)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!304:304)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!304:304)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!304:304)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!304:304)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!304:304)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!304:304)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!304:304)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!304:304)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!304:304)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!304:304)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!304:304)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!304:304)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!304:304)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!304:304)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!304:304)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!304:304)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!304:304)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!304:304)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!304:304)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!304:304)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!304:304)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!304:304)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!304:304)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!304:304)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!304:304)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!304:304)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!304:304)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!304:304)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!304:304)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!304:304)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!304:304)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!304:304)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!304:304)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!304:304)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!304:304)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!304:304)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!304:304)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!304:304)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!304:304)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!304:304)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!304:304)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!304:304)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!304:304)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!304:304)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!304:304)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!304:304)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!304:304)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!304:304)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!304:304)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!304:304)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!304:304)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!304:304)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!304:304)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!304:304)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!304:304)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!304:304)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!304:304)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!304:304)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!304:304)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!304:304)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!304:304)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!304:304)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!304:304)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!304:304)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!304:304)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!304:304)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!304:304)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!304:304)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!304:304)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!304:304)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!304:304)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!304:304)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!304:304)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!304:304)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!304:304)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!304:304)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!304:304)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!304:304)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!304:304)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!304:304)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!304:304)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!304:304)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!304:304)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!304:304)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!304:304)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!304:304)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!304:304)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!304:304)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!304:304)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!304:304)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!304:304)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!304:304)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!304:304)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!304:304)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!304:304)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!304:304)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!304:304)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!304:304)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!304:304)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!304:304)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!304:304)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!304:304)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!304:304)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!304:304)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!304:304)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!304:304)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!304:304)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!304:304)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!304:304)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!304:304)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!304:304)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!304:304)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!304:304)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!304:304)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!304:304)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!304:304)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!304:304)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!304:304)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!304:304)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!304:304)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!304:304)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!304:304)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!304:304)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!304:304)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!304:304)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!304:304)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!304:304)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!304:304)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!304:304)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!304:304)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!304:304)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!304:304)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!304:304)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!304:304)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!304:304)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!304:304)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!304:304)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!304:304)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!304:304)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!304:304)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!304:304)*IS6","v":0}]
[null,null,null,"Less: Increase in Inventory",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!190:190)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!190:190)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!190:190)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!190:190)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!190:190)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!190:190)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!190:190)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!190:190)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!190:190)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!190:190)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!190:190)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!190:190)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!190:190)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!190:190)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!190:190)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!190:190)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!190:190)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!190:190)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!190:190)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!190:190)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!190:190)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!190:190)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!190:190)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!190:190)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!190:190)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!190:190)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!190:190)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!190:190)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!190:190)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!190:190)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!190:190)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!190:190)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!190:190)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!190:190)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!190:190)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!190:190)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!190:190)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!190:190)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!190:190)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!190:190)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!190:190)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!190:190)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!190:190)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!190:190)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!190:190)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!190:190)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!190:190)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!190:190)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!190:190)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!190:190)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!190:190)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!190:190)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!190:190)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!190:190)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!190:190)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!190:190)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!190:190)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!190:190)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!190:190)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!190:190)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!190:190)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!190:190)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!190:190)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!190:190)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!190:190)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!190:190)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!190:190)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!190:190)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!190:190)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!190:190)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!190:190)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!190:190)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!190:190)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!190:190)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!190:190)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!190:190)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!190:190)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!190:190)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!190:190)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!190:190)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!190:190)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!190:190)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!190:190)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!190:190)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!190:190)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!190:190)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!190:190)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!190:190)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!190:190)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!190:190)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!190:190)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!190:190)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!190:190)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!190:190)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!190:190)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!190:190)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!190:190)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!190:190)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!190:190)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!190:190)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!190:190)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!190:190)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!190:190)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!190:190)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!190:190)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!190:190)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!190:190)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!190:190)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!190:190)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!190:190)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!190:190)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!190:190)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!190:190)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!190:190)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!190:190)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!190:190)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!190:190)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!190:190)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!190:190)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!190:190)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!190:190)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!190:190)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!190:190)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!190:190)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!190:190)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!190:190)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!190:190)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!190:190)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!190:190)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!190:190)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!190:190)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!190:190)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!190:190)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!190:190)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!190:190)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!190:190)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!190:190)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!190:190)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!190:190)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!190:190)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!190:190)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!190:190)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!190:190)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!190:190)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!190:190)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!190:190)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!190:190)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!190:190)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!190:190)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!190:190)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!190:190)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!190:190)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!190:190)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!190:190)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!190:190)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!190:190)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!190:190)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!190:190)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!190:190)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!190:190)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!190:190)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!190:190)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!190:190)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!190:190)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!190:190)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!190:190)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!190:190)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!190:190)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!190:190)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!190:190)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!190:190)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!190:190)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!190:190)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!190:190)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!190:190)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!190:190)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!190:190)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!190:190)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!190:190)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!190:190)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!190:190)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!190:190)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!190:190)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!190:190)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!190:190)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!190:190)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!190:190)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!190:190)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!190:190)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!190:190)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!190:190)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!190:190)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!190:190)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!190:190)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!190:190)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!190:190)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!190:190)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!190:190)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!190:190)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!190:190)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!190:190)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!190:190)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!190:190)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!190:190)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!190:190)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!190:190)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!190:190)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!190:190)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!190:190)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!190:190)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!190:190)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!190:190)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!190:190)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!190:190)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!190:190)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!190:190)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!190:190)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!190:190)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!190:190)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!190:190)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!190:190)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!190:190)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!190:190)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!190:190)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!190:190)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!190:190)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!190:190)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!190:190)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!190:190)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!190:190)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!190:190)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!190:190)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!190:190)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!190:190)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!190:190)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!190:190)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!190:190)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!190:190)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!190:190)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!190:190)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!190:190)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!190:190)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!190:190)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!190:190)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!190:190)*IS6","v":0}]
[null,null,null,"Less: Increase in Accounts Receivable",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!252:252)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!252:252)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!252:252)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!252:252)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!252:252)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!252:252)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!252:252)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!252:252)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!252:252)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!252:252)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!252:252)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!252:252)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!252:252)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!252:252)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!252:252)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!252:252)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!252:252)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!252:252)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!252:252)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!252:252)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!252:252)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!252:252)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!252:252)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!252:252)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!252:252)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!252:252)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!252:252)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!252:252)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!252:252)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!252:252)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!252:252)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!252:252)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!252:252)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!252:252)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!252:252)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!252:252)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!252:252)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!252:252)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!252:252)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!252:252)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!252:252)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!252:252)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!252:252)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!252:252)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!252:252)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!252:252)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!252:252)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!252:252)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!252:252)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!252:252)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!252:252)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!252:252)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!252:252)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!252:252)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!252:252)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!252:252)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!252:252)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!252:252)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!252:252)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!252:252)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!252:252)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!252:252)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!252:252)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!252:252)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!252:252)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!252:252)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!252:252)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!252:252)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!252:252)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!252:252)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!252:252)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!252:252)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!252:252)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!252:252)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!252:252)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!252:252)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!252:252)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!252:252)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!252:252)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!252:252)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!252:252)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!252:252)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!252:252)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!252:252)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!252:252)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!252:252)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!252:252)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!252:252)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!252:252)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!252:252)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!252:252)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!252:252)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!252:252)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!252:252)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!252:252)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!252:252)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!252:252)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!252:252)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!252:252)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!252:252)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!252:252)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!252:252)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!252:252)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!252:252)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!252:252)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!252:252)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!252:252)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!252:252)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!252:252)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!252:252)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!252:252)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!252:252)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!252:252)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!252:252)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!252:252)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!252:252)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!252:252)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!252:252)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!252:252)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!252:252)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!252:252)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!252:252)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!252:252)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!252:252)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!252:252)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!252:252)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!252:252)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!252:252)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!252:252)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!252:252)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!252:252)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!252:252)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!252:252)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!252:252)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!252:252)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!252:252)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!252:252)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!252:252)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!252:252)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!252:252)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!252:252)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!252:252)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!252:252)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!252:252)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!252:252)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!252:252)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!252:252)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!252:252)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!252:252)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!252:252)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!252:252)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!252:252)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!252:252)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!252:252)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!252:252)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!252:252)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!252:252)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!252:252)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!252:252)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!252:252)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!252:252)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!252:252)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!252:252)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!252:252)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!252:252)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!252:252)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!252:252)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!252:252)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!252:252)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!252:252)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!252:252)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!252:252)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!252:252)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!252:252)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!252:252)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!252:252)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!252:252)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!252:252)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!252:252)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!252:252)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!252:252)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!252:252)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!252:252)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!252:252)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!252:252)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!252:252)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!252:252)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!252:252)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!252:252)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!252:252)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!252:252)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!252:252)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!252:252)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!252:252)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!252:252)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!252:252)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!252:252)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!252:252)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!252:252)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!252:252)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!252:252)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!252:252)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!252:252)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!252:252)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!252:252)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!252:252)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!252:252)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!252:252)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!252:252)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!252:252)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!252:252)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!252:252)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!252:252)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!252:252)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!252:252)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!252:252)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!252:252)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!252:252)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!252:252)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!252:252)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!252:252)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!252:252)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!252:252)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!252:252)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!252:252)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!252:252)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!252:252)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!252:252)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!252:252)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!252:252)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!252:252)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!252:252)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!252:252)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!252:252)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!252:252)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!252:252)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!252:252)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!252:252)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!252:252)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!252:252)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!252:252)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!252:252)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!252:252)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!252:252)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!252:252)*IS6","v":0}]
[null,null,null,"Less: Increase in Other Assets",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!261:261)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!261:261)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!261:261)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!261:261)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!261:261)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!261:261)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!261:261)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!261:261)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!261:261)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!261:261)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!261:261)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!261:261)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!261:261)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!261:261)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!261:261)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!261:261)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!261:261)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!261:261)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!261:261)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!261:261)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!261:261)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!261:261)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!261:261)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!261:261)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!261:261)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!261:261)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!261:261)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!261:261)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!261:261)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!261:261)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!261:261)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!261:261)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!261:261)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!261:261)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!261:261)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!261:261)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!261:261)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!261:261)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!261:261)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!261:261)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!261:261)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!261:261)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!261:261)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!261:261)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!261:261)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!261:261)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!261:261)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!261:261)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!261:261)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!261:261)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!261:261)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!261:261)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!261:261)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!261:261)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!261:261)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!261:261)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!261:261)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!261:261)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!261:261)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!261:261)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!261:261)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!261:261)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!261:261)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!261:261)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!261:261)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!261:261)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!261:261)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!261:261)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!261:261)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!261:261)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!261:261)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!261:261)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!261:261)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!261:261)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!261:261)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!261:261)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!261:261)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!261:261)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!261:261)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!261:261)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!261:261)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!261:261)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!261:261)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!261:261)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!261:261)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!261:261)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!261:261)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!261:261)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!261:261)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!261:261)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!261:261)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!261:261)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!261:261)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!261:261)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!261:261)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!261:261)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!261:261)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!261:261)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!261:261)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!261:261)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!261:261)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!261:261)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!261:261)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!261:261)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!261:261)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!261:261)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!261:261)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!261:261)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!261:261)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!261:261)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!261:261)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!261:261)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!261:261)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!261:261)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!261:261)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!261:261)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!261:261)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!261:261)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!261:261)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!261:261)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!261:261)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!261:261)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!261:261)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!261:261)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!261:261)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!261:261)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!261:261)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!261:261)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!261:261)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!261:261)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!261:261)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!261:261)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!261:261)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!261:261)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!261:261)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!261:261)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!261:261)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!261:261)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!261:261)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!261:261)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!261:261)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!261:261)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!261:261)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!261:261)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!261:261)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!261:261)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!261:261)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!261:261)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!261:261)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!261:261)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!261:261)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!261:261)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!261:261)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!261:261)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!261:261)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!261:261)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!261:261)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!261:261)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!261:261)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!261:261)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!261:261)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!261:261)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!261:261)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!261:261)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!261:261)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!261:261)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!261:261)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!261:261)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!261:261)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!261:261)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!261:261)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!261:261)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!261:261)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!261:261)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!261:261)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!261:261)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!261:261)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!261:261)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!261:261)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!261:261)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!261:261)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!261:261)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!261:261)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!261:261)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!261:261)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!261:261)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!261:261)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!261:261)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!261:261)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!261:261)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!261:261)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!261:261)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!261:261)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!261:261)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!261:261)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!261:261)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!261:261)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!261:261)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!261:261)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!261:261)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!261:261)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!261:261)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!261:261)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!261:261)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!261:261)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!261:261)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!261:261)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!261:261)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!261:261)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!261:261)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!261:261)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!261:261)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!261:261)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!261:261)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!261:261)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!261:261)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!261:261)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!261:261)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!261:261)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!261:261)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!261:261)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!261:261)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!261:261)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!261:261)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!261:261)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!261:261)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!261:261)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!261:261)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!261:261)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!261:261)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!261:261)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!261:261)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!261:261)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!261:261)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!261:261)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!261:261)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!261:261)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!261:261)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!261:261)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!261:261)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!261:261)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!261:261)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!261:261)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!261:261)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!261:261)*IS6","v":0}]
[null,null,null,"Add: Increase in Accounts Payable",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!274:274)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!274:274)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!274:274)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!274:274)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!274:274)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!274:274)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!274:274)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!274:274)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!274:274)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!274:274)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!274:274)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!274:274)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!274:274)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!274:274)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!274:274)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!274:274)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!274:274)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!274:274)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!274:274)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!274:274)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!274:274)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!274:274)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!274:274)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!274:274)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!274:274)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!274:274)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!274:274)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!274:274)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!274:274)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!274:274)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!274:274)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!274:274)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!274:274)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!274:274)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!274:274)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!274:274)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!274:274)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!274:274)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!274:274)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!274:274)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!274:274)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!274:274)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!274:274)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!274:274)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!274:274)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!274:274)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!274:274)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!274:274)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!274:274)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!274:274)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!274:274)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!274:274)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!274:274)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!274:274)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!274:274)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!274:274)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!274:274)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!274:274)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!274:274)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!274:274)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!274:274)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!274:274)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!274:274)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!274:274)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!274:274)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!274:274)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!274:274)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!274:274)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!274:274)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!274:274)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!274:274)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!274:274)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!274:274)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!274:274)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!274:274)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!274:274)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!274:274)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!274:274)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!274:274)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!274:274)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!274:274)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!274:274)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!274:274)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!274:274)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!274:274)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!274:274)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!274:274)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!274:274)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!274:274)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!274:274)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!274:274)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!274:274)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!274:274)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!274:274)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!274:274)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!274:274)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!274:274)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!274:274)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!274:274)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!274:274)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!274:274)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!274:274)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!274:274)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!274:274)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!274:274)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!274:274)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!274:274)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!274:274)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!274:274)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!274:274)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!274:274)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!274:274)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!274:274)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!274:274)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!274:274)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!274:274)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!274:274)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!274:274)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!274:274)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!274:274)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!274:274)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!274:274)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!274:274)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!274:274)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!274:274)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!274:274)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!274:274)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!274:274)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!274:274)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!274:274)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!274:274)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!274:274)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!274:274)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!274:274)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!274:274)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!274:274)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!274:274)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!274:274)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!274:274)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!274:274)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!274:274)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!274:274)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!274:274)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!274:274)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!274:274)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!274:274)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!274:274)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!274:274)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!274:274)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!274:274)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!274:274)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!274:274)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!274:274)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!274:274)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!274:274)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!274:274)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!274:274)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!274:274)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!274:274)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!274:274)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!274:274)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!274:274)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!274:274)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!274:274)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!274:274)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!274:274)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!274:274)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!274:274)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!274:274)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!274:274)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!274:274)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!274:274)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!274:274)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!274:274)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!274:274)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!274:274)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!274:274)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!274:274)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!274:274)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!274:274)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!274:274)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!274:274)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!274:274)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!274:274)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!274:274)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!274:274)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!274:274)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!274:274)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!274:274)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!274:274)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!274:274)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!274:274)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!274:274)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!274:274)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!274:274)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!274:274)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!274:274)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!274:274)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!274:274)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!274:274)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!274:274)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!274:274)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!274:274)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!274:274)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!274:274)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!274:274)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!274:274)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!274:274)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!274:274)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!274:274)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!274:274)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!274:274)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!274:274)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!274:274)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!274:274)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!274:274)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!274:274)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!274:274)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!274:274)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!274:274)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!274:274)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!274:274)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!274:274)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!274:274)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!274:274)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!274:274)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!274:274)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!274:274)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!274:274)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!274:274)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!274:274)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!274:274)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!274:274)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!274:274)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!274:274)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!274:274)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!274:274)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!274:274)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!274:274)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!274:274)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!274:274)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!274:274)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!274:274)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!274:274)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!274:274)*IS6","v":0}]
[null,null,null,"Add: Increase in Other Payables",null,null,null,{"$error":"#N/A"},{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!281:281)*Valuation!I6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!281:281)*Valuation!J6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!281:281)*Valuation!K6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!281:281)*Valuation!L6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!281:281)*Valuation!M6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!281:281)*Valuation!N6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!281:281)*Valuation!O6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!281:281)*Valuation!P6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!281:281)*Valuation!Q6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!281:281)*Valuation!R6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!281:281)*Valuation!S6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!281:281)*Valuation!T6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!281:281)*Valuation!U6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!281:281)*Valuation!V6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!281:281)*Valuation!W6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!281:281)*Valuation!X6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!281:281)*Valuation!Y6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!281:281)*Valuation!Z6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!281:281)*Valuation!AA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!281:281)*Valuation!AB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!281:281)*Valuation!AC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!281:281)*Valuation!AD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!281:281)*Valuation!AE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!281:281)*Valuation!AF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!281:281)*Valuation!AG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!281:281)*Valuation!AH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!281:281)*Valuation!AI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!281:281)*Valuation!AJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!281:281)*Valuation!AK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!281:281)*Valuation!AL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!281:281)*Valuation!AM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!281:281)*Valuation!AN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!281:281)*Valuation!AO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!281:281)*Valuation!AP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!281:281)*Valuation!AQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!281:281)*Valuation!AR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!281:281)*Valuation!AS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!281:281)*Valuation!AT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!281:281)*Valuation!AU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!281:281)*Valuation!AV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!281:281)*Valuation!AW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!281:281)*Valuation!AX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!281:281)*Valuation!AY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!281:281)*Valuation!AZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!281:281)*Valuation!BA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!281:281)*Valuation!BB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!281:281)*Valuation!BC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!281:281)*Valuation!BD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!281:281)*Valuation!BE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!281:281)*Valuation!BF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!281:281)*Valuation!BG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!281:281)*Valuation!BH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!281:281)*Valuation!BI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!281:281)*Valuation!BJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!281:281)*Valuation!BK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!281:281)*Valuation!BL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!281:281)*Valuation!BM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!281:281)*Valuation!BN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!281:281)*Valuation!BO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!281:281)*Valuation!BP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!281:281)*Valuation!BQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!281:281)*Valuation!BR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!281:281)*Valuation!BS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!281:281)*Valuation!BT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!281:281)*Valuation!BU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!281:281)*Valuation!BV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!281:281)*Valuation!BW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!281:281)*Valuation!BX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!281:281)*Valuation!BY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!281:281)*Valuation!BZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!281:281)*Valuation!CA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!281:281)*Valuation!CB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!281:281)*Valuation!CC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!281:281)*Valuation!CD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!281:281)*Valuation!CE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!281:281)*Valuation!CF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!281:281)*Valuation!CG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!281:281)*Valuation!CH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!281:281)*Valuation!CI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!281:281)*Valuation!CJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!281:281)*Valuation!CK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!281:281)*Valuation!CL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!281:281)*Valuation!CM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!281:281)*Valuation!CN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!281:281)*Valuation!CO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!281:281)*Valuation!CP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!281:281)*Valuation!CQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!281:281)*Valuation!CR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!281:281)*Valuation!CS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!281:281)*Valuation!CT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!281:281)*Valuation!CU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!281:281)*Valuation!CV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!281:281)*Valuation!CW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!281:281)*Valuation!CX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!281:281)*Valuation!CY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!281:281)*Valuation!CZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!281:281)*Valuation!DA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!281:281)*Valuation!DB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!281:281)*Valuation!DC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!281:281)*Valuation!DD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!281:281)*Valuation!DE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!281:281)*Valuation!DF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!281:281)*Valuation!DG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!281:281)*Valuation!DH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!281:281)*Valuation!DI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!281:281)*Valuation!DJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!281:281)*Valuation!DK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!281:281)*Valuation!DL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!281:281)*Valuation!DM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!281:281)*Valuation!DN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!281:281)*Valuation!DO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!281:281)*Valuation!DP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!281:281)*Valuation!DQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!281:281)*Valuation!DR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!281:281)*Valuation!DS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!281:281)*Valuation!DT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!281:281)*Valuation!DU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!281:281)*Valuation!DV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!281:281)*Valuation!DW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!281:281)*Valuation!DX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!281:281)*Valuation!DY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!281:281)*Valuation!DZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!281:281)*Valuation!EA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!281:281)*Valuation!EB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!281:281)*Valuation!EC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!281:281)*Valuation!ED6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!281:281)*Valuation!EE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!281:281)*Valuation!EF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!281:281)*Valuation!EG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!281:281)*Valuation!EH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!281:281)*Valuation!EI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!281:281)*Valuation!EJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!281:281)*Valuation!EK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!281:281)*Valuation!EL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!281:281)*Valuation!EM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!281:281)*Valuation!EN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!281:281)*Valuation!EO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!281:281)*Valuation!EP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!281:281)*Valuation!EQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!281:281)*Valuation!ER6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!281:281)*Valuation!ES6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!281:281)*Valuation!ET6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!281:281)*Valuation!EU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!281:281)*Valuation!EV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!281:281)*Valuation!EW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!281:281)*Valuation!EX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!281:281)*Valuation!EY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!281:281)*Valuation!EZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!281:281)*Valuation!FA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!281:281)*Valuation!FB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!281:281)*Valuation!FC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!281:281)*Valuation!FD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!281:281)*Valuation!FE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!281:281)*Valuation!FF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!281:281)*Valuation!FG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!281:281)*Valuation!FH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!281:281)*Valuation!FI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!281:281)*Valuation!FJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!281:281)*Valuation!FK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!281:281)*Valuation!FL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!281:281)*Valuation!FM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!281:281)*Valuation!FN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!281:281)*Valuation!FO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!281:281)*Valuation!FP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!281:281)*Valuation!FQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!281:281)*Valuation!FR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!281:281)*Valuation!FS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!281:281)*Valuation!FT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!281:281)*Valuation!FU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!281:281)*Valuation!FV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!281:281)*Valuation!FW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!281:281)*Valuation!FX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!281:281)*Valuation!FY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!281:281)*Valuation!FZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!281:281)*Valuation!GA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!281:281)*Valuation!GB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!281:281)*Valuation!GC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!281:281)*Valuation!GD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!281:281)*Valuation!GE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!281:281)*Valuation!GF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!281:281)*Valuation!GG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!281:281)*Valuation!GH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!281:281)*Valuation!GI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!281:281)*Valuation!GJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!281:281)*Valuation!GK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!281:281)*Valuation!GL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!281:281)*Valuation!GM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!281:281)*Valuation!GN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!281:281)*Valuation!GO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!281:281)*Valuation!GP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!281:281)*Valuation!GQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!281:281)*Valuation!GR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!281:281)*Valuation!GS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!281:281)*Valuation!GT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!281:281)*Valuation!GU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!281:281)*Valuation!GV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!281:281)*Valuation!GW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!281:281)*Valuation!GX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!281:281)*Valuation!GY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!281:281)*Valuation!GZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!281:281)*Valuation!HA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!281:281)*Valuation!HB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!281:281)*Valuation!HC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!281:281)*Valuation!HD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!281:281)*Valuation!HE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!281:281)*Valuation!HF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!281:281)*Valuation!HG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!281:281)*Valuation!HH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!281:281)*Valuation!HI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!281:281)*Valuation!HJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!281:281)*Valuation!HK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!281:281)*Valuation!HL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!281:281)*Valuation!HM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!281:281)*Valuation!HN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!281:281)*Valuation!HO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!281:281)*Valuation!HP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!281:281)*Valuation!HQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!281:281)*Valuation!HR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!281:281)*Valuation!HS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!281:281)*Valuation!HT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!281:281)*Valuation!HU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!281:281)*Valuation!HV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!281:281)*Valuation!HW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!281:281)*Valuation!HX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!281:281)*Valuation!HY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!281:281)*Valuation!HZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!281:281)*Valuation!IA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!281:281)*Valuation!IB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!281:281)*Valuation!IC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!281:281)*Valuation!ID6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!281:281)*Valuation!IE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!281:281)*Valuation!IF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!281:281)*Valuation!IG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!281:281)*Valuation!IH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!281:281)*Valuation!II6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!281:281)*Valuation!IJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!281:281)*Valuation!IK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!281:281)*Valuation!IL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!281:281)*Valuation!IM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!281:281)*Valuation!IN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!281:281)*Valuation!IO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!281:281)*Valuation!IP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!281:281)*Valuation!IQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!281:281)*Valuation!IR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!281:281)*Valuation!IS6","v":{"$error":"#N/A"}}]
[null,null,null,"Less: Working Capital Changes",null,null,null,{"$f":"SUM(I26:IS26)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!284:284)*I6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!284:284)*J6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!284:284)*K6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!284:284)*L6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!284:284)*M6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!284:284)*N6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!284:284)*O6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!284:284)*P6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!284:284)*Q6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!284:284)*R6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!284:284)*S6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!284:284)*T6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!284:284)*U6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!284:284)*V6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!284:284)*W6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!284:284)*X6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!284:284)*Y6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!284:284)*Z6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!284:284)*AA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!284:284)*AB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!284:284)*AC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!284:284)*AD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!284:284)*AE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!284:284)*AF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!284:284)*AG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!284:284)*AH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!284:284)*AI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!284:284)*AJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!284:284)*AK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!284:284)*AL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!284:284)*AM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!284:284)*AN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!284:284)*AO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!284:284)*AP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!284:284)*AQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!284:284)*AR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!284:284)*AS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!284:284)*AT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!284:284)*AU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!284:284)*AV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!284:284)*AW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!284:284)*AX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!284:284)*AY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!284:284)*AZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!284:284)*BA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!284:284)*BB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!284:284)*BC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!284:284)*BD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!284:284)*BE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!284:284)*BF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!284:284)*BG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!284:284)*BH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!284:284)*BI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!284:284)*BJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!284:284)*BK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!284:284)*BL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!284:284)*BM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!284:284)*BN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!284:284)*BO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!284:284)*BP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!284:284)*BQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!284:284)*BR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!284:284)*BS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!284:284)*BT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!284:284)*BU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!284:284)*BV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!284:284)*BW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!284:284)*BX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!284:284)*BY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!284:284)*BZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!284:284)*CA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!284:284)*CB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!284:284)*CC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!284:284)*CD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!284:284)*CE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!284:284)*CF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!284:284)*CG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!284:284)*CH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!284:284)*CI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!284:284)*CJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!284:284)*CK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!284:284)*CL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!284:284)*CM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!284:284)*CN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!284:284)*CO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!284:284)*CP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!284:284)*CQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!284:284)*CR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!284:284)*CS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!284:284)*CT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!284:284)*CU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!284:284)*CV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!284:284)*CW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!284:284)*CX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!284:284)*CY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!284:284)*CZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!284:284)*DA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!284:284)*DB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!284:284)*DC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!284:284)*DD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!284:284)*DE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!284:284)*DF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!284:284)*DG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!284:284)*DH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!284:284)*DI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!284:284)*DJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!284:284)*DK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!284:284)*DL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!284:284)*DM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!284:284)*DN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!284:284)*DO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!284:284)*DP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!284:284)*DQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!284:284)*DR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!284:284)*DS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!284:284)*DT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!284:284)*DU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!284:284)*DV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!284:284)*DW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!284:284)*DX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!284:284)*DY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!284:284)*DZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!284:284)*EA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!284:284)*EB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!284:284)*EC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!284:284)*ED6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!284:284)*EE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!284:284)*EF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!284:284)*EG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!284:284)*EH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!284:284)*EI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!284:284)*EJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!284:284)*EK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!284:284)*EL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!284:284)*EM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!284:284)*EN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!284:284)*EO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!284:284)*EP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!284:284)*EQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!284:284)*ER6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!284:284)*ES6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!284:284)*ET6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!284:284)*EU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!284:284)*EV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!284:284)*EW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!284:284)*EX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!284:284)*EY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!284:284)*EZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!284:284)*FA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!284:284)*FB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!284:284)*FC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!284:284)*FD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!284:284)*FE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!284:284)*FF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!284:284)*FG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!284:284)*FH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!284:284)*FI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!284:284)*FJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!284:284)*FK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!284:284)*FL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!284:284)*FM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!284:284)*FN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!284:284)*FO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!284:284)*FP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!284:284)*FQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!284:284)*FR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!284:284)*FS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!284:284)*FT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!284:284)*FU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!284:284)*FV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!284:284)*FW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!284:284)*FX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!284:284)*FY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!284:284)*FZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!284:284)*GA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!284:284)*GB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!284:284)*GC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!284:284)*GD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!284:284)*GE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!284:284)*GF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!284:284)*GG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!284:284)*GH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!284:284)*GI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!284:284)*GJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!284:284)*GK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!284:284)*GL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!284:284)*GM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!284:284)*GN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!284:284)*GO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!284:284)*GP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!284:284)*GQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!284:284)*GR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!284:284)*GS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!284:284)*GT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!284:284)*GU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!284:284)*GV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!284:284)*GW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!284:284)*GX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!284:284)*GY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!284:284)*GZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!284:284)*HA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!284:284)*HB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!284:284)*HC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!284:284)*HD6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!284:284)*HE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!284:284)*HF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!284:284)*HG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!284:284)*HH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!284:284)*HI6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!284:284)*HJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!284:284)*HK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!284:284)*HL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!284:284)*HM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!284:284)*HN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!284:284)*HO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!284:284)*HP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!284:284)*HQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!284:284)*HR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!284:284)*HS6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!284:284)*HT6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!284:284)*HU6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!284:284)*HV6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!284:284)*HW6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!284:284)*HX6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!284:284)*HY6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!284:284)*HZ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!284:284)*IA6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!284:284)*IB6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!284:284)*IC6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!284:284)*ID6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!284:284)*IE6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!284:284)*IF6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!284:284)*IG6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!284:284)*IH6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!284:284)*II6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!284:284)*IJ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!284:284)*IK6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!284:284)*IL6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!284:284)*IM6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!284:284)*IN6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!284:284)*IO6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!284:284)*IP6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!284:284)*IQ6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!284:284)*IR6","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!284:284)*IS6","v":{"$error":"#N/A"}}]
[null,null,null,"Less: Capital Expenditures",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!238:238)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!238:238)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!238:238)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!238:238)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!238:238)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!238:238)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!238:238)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!238:238)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!238:238)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!238:238)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!238:238)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!238:238)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!238:238)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!238:238)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!238:238)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!238:238)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!238:238)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!238:238)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!238:238)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!238:238)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!238:238)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!238:238)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!238:238)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!238:238)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!238:238)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!238:238)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!238:238)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!238:238)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!238:238)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!238:238)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!238:238)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!238:238)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!238:238)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!238:238)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!238:238)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!238:238)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!238:238)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!238:238)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!238:238)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!238:238)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!238:238)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!238:238)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!238:238)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!238:238)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!238:238)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!238:238)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!238:238)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!238:238)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!238:238)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!238:238)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!238:238)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!238:238)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!238:238)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!238:238)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!238:238)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!238:238)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!238:238)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!238:238)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!238:238)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!238:238)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!238:238)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!238:238)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!238:238)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!238:238)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!238:238)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!238:238)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!238:238)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!238:238)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!238:238)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!238:238)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!238:238)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!238:238)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!238:238)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!238:238)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!238:238)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!238:238)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!238:238)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!238:238)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!238:238)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!238:238)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!238:238)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!238:238)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!238:238)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!238:238)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!238:238)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!238:238)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!238:238)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!238:238)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!238:238)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!238:238)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!238:238)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!238:238)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!238:238)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!238:238)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!238:238)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!238:238)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!238:238)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!238:238)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!238:238)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!238:238)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!238:238)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!238:238)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!238:238)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!238:238)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!238:238)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!238:238)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!238:238)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!238:238)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!238:238)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!238:238)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!238:238)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!238:238)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!238:238)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!238:238)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!238:238)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!238:238)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!238:238)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!238:238)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!238:238)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!238:238)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!238:238)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!238:238)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!238:238)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!238:238)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!238:238)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!238:238)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!238:238)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!238:238)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!238:238)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!238:238)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!238:238)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!238:238)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!238:238)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!238:238)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!238:238)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!238:238)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!238:238)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!238:238)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!238:238)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!238:238)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!238:238)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!238:238)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!238:238)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!238:238)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!238:238)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!238:238)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!238:238)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!238:238)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!238:238)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!238:238)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!238:238)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!238:238)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!238:238)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!238:238)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!238:238)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!238:238)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!238:238)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!238:238)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!238:238)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!238:238)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!238:238)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!238:238)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!238:238)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!238:238)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!238:238)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!238:238)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!238:238)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!238:238)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!238:238)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!238:238)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!238:238)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!238:238)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!238:238)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!238:238)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!238:238)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!238:238)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!238:238)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!238:238)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!238:238)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!238:238)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!238:238)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!238:238)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!238:238)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!238:238)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!238:238)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!238:238)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!238:238)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!238:238)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!238:238)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!238:238)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!238:238)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!238:238)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!238:238)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!238:238)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!238:238)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!238:238)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!238:238)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!238:238)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!238:238)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!238:238)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!238:238)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!238:238)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!238:238)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!238:238)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!238:238)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!238:238)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!238:238)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!238:238)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!238:238)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!238:238)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!238:238)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!238:238)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!238:238)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!238:238)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!238:238)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!238:238)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!238:238)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!238:238)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!238:238)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!238:238)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!238:238)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!238:238)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!238:238)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!238:238)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!238:238)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!238:238)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!238:238)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!238:238)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!238:238)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!238:238)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!238:238)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!238:238)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!238:238)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!238:238)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!238:238)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!238:238)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!238:238)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!238:238)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!238:238)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!238:238)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!238:238)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!238:238)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!238:238)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!238:238)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!238:238)*IS6","v":0}]
[null,null,null,"Less: Other Operating Cash Flow Items",null,null,null,0]
[null,null,null,"Less: Taxes on EBIT",null,null,null,0,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!307:307)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!307:307)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!307:307)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!307:307)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!307:307)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!307:307)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!307:307)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!307:307)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!307:307)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!307:307)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!307:307)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!307:307)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!307:307)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!307:307)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!307:307)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!307:307)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!307:307)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!307:307)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!307:307)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!307:307)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!307:307)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!307:307)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!307:307)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!307:307)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!307:307)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!307:307)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!307:307)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!307:307)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!307:307)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!307:307)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!307:307)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!307:307)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!307:307)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!307:307)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!307:307)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!307:307)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!307:307)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!307:307)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!307:307)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!307:307)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!307:307)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!307:307)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!307:307)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!307:307)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!307:307)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!307:307)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!307:307)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!307:307)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!307:307)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!307:307)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!307:307)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!307:307)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!307:307)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!307:307)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!307:307)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!307:307)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!307:307)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!307:307)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!307:307)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!307:307)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!307:307)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!307:307)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!307:307)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!307:307)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!307:307)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!307:307)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!307:307)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!307:307)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!307:307)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!307:307)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!307:307)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!307:307)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!307:307)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!307:307)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!307:307)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!307:307)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!307:307)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!307:307)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!307:307)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!307:307)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!307:307)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!307:307)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!307:307)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!307:307)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!307:307)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!307:307)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!307:307)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!307:307)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!307:307)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!307:307)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!307:307)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!307:307)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!307:307)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!307:307)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!307:307)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!307:307)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!307:307)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!307:307)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!307:307)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!307:307)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!307:307)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!307:307)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!307:307)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!307:307)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!307:307)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!307:307)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!307:307)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!307:307)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!307:307)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!307:307)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!307:307)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!307:307)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!307:307)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!307:307)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!307:307)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!307:307)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!307:307)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!307:307)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!307:307)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!307:307)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!307:307)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!307:307)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!307:307)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!307:307)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!307:307)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!307:307)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!307:307)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!307:307)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!307:307)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!307:307)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!307:307)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!307:307)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!307:307)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!307:307)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!307:307)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!307:307)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!307:307)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!307:307)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!307:307)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!307:307)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!307:307)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!307:307)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!307:307)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!307:307)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!307:307)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!307:307)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!307:307)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!307:307)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!307:307)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!307:307)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!307:307)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!307:307)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!307:307)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!307:307)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!307:307)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!307:307)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!307:307)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!307:307)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!307:307)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!307:307)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!307:307)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!307:307)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!307:307)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!307:307)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!307:307)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!307:307)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!307:307)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!307:307)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!307:307)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!307:307)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!307:307)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!307:307)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!307:307)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!307:307)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!307:307)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!307:307)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!307:307)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!307:307)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!307:307)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!307:307)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!307:307)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!307:307)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!307:307)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!307:307)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!307:307)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!307:307)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!307:307)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!307:307)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!307:307)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!307:307)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!307:307)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!307:307)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!307:307)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!307:307)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!307:307)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!307:307)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!307:307)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!307:307)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!307:307)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!307:307)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!307:307)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!307:307)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!307:307)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!307:307)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!307:307)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!307:307)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!307:307)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!307:307)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!307:307)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!307:307)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!307:307)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!307:307)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!307:307)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!307:307)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!307:307)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!307:307)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!307:307)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!307:307)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!307:307)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!307:307)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!307:307)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!307:307)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!307:307)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!307:307)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!307:307)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!307:307)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!307:307)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!307:307)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!307:307)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!307:307)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!307:307)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!307:307)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!307:307)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!307:307)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!307:307)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!307:307)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!307:307)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!307:307)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!307:307)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!307:307)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!307:307)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!307:307)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!307:307)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!307:307)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!307:307)*IS6","v":0}]
[null,null,null,null,"Free Cash Flow",null,null,{"$f":"SUM(J30:IS30)","v":{"$error":"#N/A"}},{"$f":"I20-I26-I27-I29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU20-BU26-BU27-BU29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG20-EG26-EG27-EG29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS20-GS26-GS27-GS29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Depreciation",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!216:216)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!216:216)*J6","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!216:216)*K6","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!216:216)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!216:216)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!216:216)*N6","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!216:216)*O6","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!216:216)*P6","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!216:216)*Q6","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!216:216)*R6","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!216:216)*S6","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!216:216)*T6","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!216:216)*U6","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!216:216)*V6","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!216:216)*W6","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!216:216)*X6","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!216:216)*Y6","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!216:216)*Z6","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!216:216)*AA6","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!216:216)*AB6","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!216:216)*AC6","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!216:216)*AD6","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!216:216)*AE6","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!216:216)*AF6","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!216:216)*AG6","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!216:216)*AH6","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!216:216)*AI6","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!216:216)*AJ6","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!216:216)*AK6","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!216:216)*AL6","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!216:216)*AM6","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!216:216)*AN6","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!216:216)*AO6","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!216:216)*AP6","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!216:216)*AQ6","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!216:216)*AR6","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!216:216)*AS6","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!216:216)*AT6","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!216:216)*AU6","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!216:216)*AV6","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!216:216)*AW6","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!216:216)*AX6","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!216:216)*AY6","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!216:216)*AZ6","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!216:216)*BA6","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!216:216)*BB6","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!216:216)*BC6","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!216:216)*BD6","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!216:216)*BE6","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!216:216)*BF6","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!216:216)*BG6","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!216:216)*BH6","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!216:216)*BI6","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!216:216)*BJ6","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!216:216)*BK6","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!216:216)*BL6","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!216:216)*BM6","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!216:216)*BN6","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!216:216)*BO6","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!216:216)*BP6","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!216:216)*BQ6","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!216:216)*BR6","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!216:216)*BS6","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!216:216)*BT6","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!216:216)*BU6","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!216:216)*BV6","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!216:216)*BW6","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!216:216)*BX6","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!216:216)*BY6","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!216:216)*BZ6","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!216:216)*CA6","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!216:216)*CB6","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!216:216)*CC6","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!216:216)*CD6","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!216:216)*CE6","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!216:216)*CF6","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!216:216)*CG6","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!216:216)*CH6","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!216:216)*CI6","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!216:216)*CJ6","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!216:216)*CK6","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!216:216)*CL6","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!216:216)*CM6","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!216:216)*CN6","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!216:216)*CO6","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!216:216)*CP6","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!216:216)*CQ6","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!216:216)*CR6","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!216:216)*CS6","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!216:216)*CT6","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!216:216)*CU6","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!216:216)*CV6","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!216:216)*CW6","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!216:216)*CX6","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!216:216)*CY6","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!216:216)*CZ6","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!216:216)*DA6","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!216:216)*DB6","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!216:216)*DC6","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!216:216)*DD6","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!216:216)*DE6","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!216:216)*DF6","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!216:216)*DG6","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!216:216)*DH6","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!216:216)*DI6","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!216:216)*DJ6","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!216:216)*DK6","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!216:216)*DL6","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!216:216)*DM6","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!216:216)*DN6","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!216:216)*DO6","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!216:216)*DP6","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!216:216)*DQ6","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!216:216)*DR6","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!216:216)*DS6","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!216:216)*DT6","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!216:216)*DU6","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!216:216)*DV6","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!216:216)*DW6","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!216:216)*DX6","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!216:216)*DY6","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!216:216)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!216:216)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!216:216)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!216:216)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!216:216)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!216:216)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!216:216)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!216:216)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!216:216)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!216:216)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!216:216)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!216:216)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!216:216)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!216:216)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!216:216)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!216:216)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!216:216)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!216:216)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!216:216)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!216:216)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!216:216)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!216:216)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!216:216)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!216:216)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!216:216)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!216:216)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!216:216)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!216:216)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!216:216)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!216:216)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!216:216)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!216:216)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!216:216)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!216:216)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!216:216)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!216:216)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!216:216)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!216:216)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!216:216)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!216:216)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!216:216)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!216:216)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!216:216)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!216:216)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!216:216)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!216:216)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!216:216)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!216:216)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!216:216)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!216:216)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!216:216)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!216:216)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!216:216)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!216:216)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!216:216)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!216:216)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!216:216)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!216:216)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!216:216)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!216:216)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!216:216)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!216:216)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!216:216)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!216:216)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!216:216)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!216:216)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!216:216)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!216:216)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!216:216)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!216:216)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!216:216)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!216:216)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!216:216)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!216:216)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!216:216)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!216:216)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!216:216)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!216:216)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!216:216)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!216:216)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!216:216)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!216:216)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!216:216)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!216:216)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!216:216)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!216:216)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!216:216)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!216:216)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!216:216)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!216:216)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!216:216)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!216:216)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!216:216)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!216:216)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!216:216)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!216:216)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!216:216)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!216:216)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!216:216)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!216:216)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!216:216)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!216:216)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!216:216)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!216:216)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!216:216)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!216:216)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!216:216)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!216:216)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!216:216)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!216:216)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!216:216)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!216:216)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!216:216)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!216:216)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!216:216)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!216:216)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!216:216)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!216:216)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!216:216)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!216:216)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!216:216)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!216:216)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!216:216)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!216:216)*IS6","v":0}]
[null,null,null,"Tax Rate",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!289:289)","v":{"$error":"#N/A"}}]
[null,null,null,"Net operating Income After Tax",null,null,null,null,{"$f":"I20-I32*(1-I33)","v":{"$error":"#N/A"}},{"$f":"J20-J32*(1-J33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BV20-BV32*(1-BV33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH20-EH32*(1-EH33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT20-GT32*(1-GT33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Invested Capital",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(J5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(K5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(L5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(M5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(N5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(O5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(P5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(Q5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(R5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(S5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(T5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(U5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(V5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(W5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(X5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(Y5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(Z5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(AZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(BZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(CZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(DZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(ED5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(ER5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(ES5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(ET5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(EZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(FZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(GZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HD5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HI5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HS5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HT5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HU5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HV5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HW5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HX5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HY5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(HZ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IA5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IB5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IC5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(ID5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IE5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IF5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IG5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IH5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(II5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IJ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IK5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IL5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IM5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IN5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IO5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IP5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IQ5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IR5,Forecast!5:5,Forecast!315:315)","v":0},{"$f":"LOOKUP(IS5,Forecast!5:5,Forecast!315:315)","v":0}]
[]
[null,null,null,"WACC",null,null,null,{"$f":"G10","v":7.4999999999999997E-2}]
[null,null,null,"Valuaition Period",null,null,null,{"$f":"Forecast!M5","v":"00:00:00"}]
[]
[null,null,null,"PV of Explict Cash flow",null,null,{"$f":"G10","v":7.4999999999999997E-2}]
[null,null,null,"Shares"]
[null,null,null,"Explicit Value of Free Cash Flow per Share"]
[]
[null,"Terminal Value"]
[null,null,"Method 1: Terminal Value Method"]
[null,null,null,"Free Cash Flow in Terminal Period",null,null,null,null,{"$f":"I30*I7","v":{"$error":"#N/A"}},{"$f":"J30*J7*12","v":{"$error":"#N/A"}},{"$f":"K30*K7*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW30*BW7*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI30*EI7*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU30*GU7*12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Free Cash Flow Multiplier",null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"G11","v":5.0000000000000001E-3},{"$f":"(1+G47)/(F47-G47)","v":14.357142857142858},null,{"$f":"$H$47","v":14.357142857142858},{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858]
[null,null,null,"Value at Exit",null,null,null,null,0,{"$f":"J46*J47","v":{"$error":"#N/A"}},{"$f":"K46*K47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW46*BW47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI46*EI47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU46*GU47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"PV of Terminal Value",null,null,{"$f":"F47","v":7.4999999999999997E-2},{"$f":"XNPV(G49,I48:IS48,I5:IS5)","v":{"$error":"#N/A"}}]
[]
[null,null,"Method 2: EV/EBITDA Ratio"]
[null,null,null,"EBITDA in Termial Period",null,null,null,null,null,{"$f":"J20*J7*12","v":0},{"$f":"K20*K7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW20*BW7*12","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,{"$f":"EI20*EI7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU20*GU7*12","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]
[null,null,null,"Applied EV/EBITDA Ratio",null,null,null,{"$f":"G13","v":6.5},null,{"$f":"$H$53","v":6.5},{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,null,null,"Value at Exit",null,null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"XNPV(G54,I54:IS54,I5:IS5)","v":0},0,{"$f":"J52*J53","v":0},{"$f":"K52*K53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW52*BW53","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,{"$f":"EI52*EI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU52*GU53","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]
[null,null,null,"PV of Terminal Value"]
[]
[null,null,null,"Method 3: Value Driver - Incremental (1-g/ROIC)/(WACC-g)"]
[null,null,null,null,"NOPAT in Terminal Period",null,null,null,null,{"$f":"J34*12*J7","v":{"$error":"#N/A"}},{"$f":"K34*12*K7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW34*12*BW7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI34*12*EI7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU34*12*GU7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"NOPAT in Terminal Period x (1+g)",null,{"$f":"G11","v":5.0000000000000001E-3},null,null,{"$f":"J58*(1+$G$59)","v":{"$error":"#N/A"}},{"$f":"K58*(1+$G$59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW58*(1+$G$59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI58*(1+$G$59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU58*(1+$G$59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Value at Exit",{"$f":"G15","v":0.91666666666666663},{"$f":"G14","v":6.9999999999999993E-2},{"$f":"F60/G60","v":13.095238095238097},0,{"$f":"J59*$H$60","v":{"$error":"#N/A"}},{"$f":"K59*$H$60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW59*$H$60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI59*$H$60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GU59*$H$60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"PV of Terminal Value",null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"XNPV(G61,I60:IS60,I5:IS5)","v":{"$error":"#N/A"}}]
[]
[null,null,"Method 4: Value Driver - Direct IC x ROIC * (1-g/ROIC)/(WACC-g)"]
[null,null,null,"Investment Capital in Terminal Period",null,null,null,null,null,{"$f":"J35*J7","v":0},{"$f":"K35*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW35*BW7","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,{"$f":"EI35*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU35*GU7","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]
[null,null,null,"ROIC x Invested Capital in Terminal Period",null,null,{"$f":"G12","v":0.06},null,null,{"$f":"J64*$G$65","v":0},{"$f":"K64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NOPAT in Terminal Period x (1+g)",null,{"$f":"F60","v":0.91666666666666663},{"$f":"G60","v":6.9999999999999993E-2},{"$f":"F66/G66","v":13.095238095238097},null,{"$f":"$H$66","v":13.095238095238097},{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097]
[null,null,null,"Value at Exit",null,null,null,null,0,{"$f":"J66*J65","v":0},{"$f":"K66*K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW66*BW65","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,{"$f":"EI66*EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU66*GU65","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]
[null,null,null,"PV of Terminal Value",null,null,{"$f":"G61","v":7.4999999999999997E-2},{"$f":"XNPV(G68,I67:IS67,I5:IS5)","v":0}]
[]
[]
[null,"Total Equity Value per Share"]
[null,null,"Terminal Growth Rate Method"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H40","v":0}]
[null,null,null,"Terminal Value Growth Rate",null,null,null,{"$f":"H49","v":{"$error":"#N/A"}}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H73:H74)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"H38","v":"00:00:00"}]
[null,null,null,"Long-term Debt",null,null,null,{"$f":"LOOKUP(H76,Forecast!5:5,Forecast!111:111)","v":{"$error":"#N/A"}}]
[null,null,null,"Short-term Debt",null,null,null,{"$f":"LOOKUP(H76,Forecast!5:5,Forecast!106:106)","v":{"$error":"#N/A"}}]
[null,null,null,"Provision for Risk and Charges",null,null,null,{"$f":"LOOKUP(H76,Forecast!5:5,Forecast!112:112)","v":{"$error":"#N/A"}}]
[null,null,null,"Less: Cash and Equivalents",null,null,null,{"$f":"-LOOKUP(H76,Forecast!5:5,Forecast!91:91)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Bridge - EV to Equity Value",null,null,null,{"$f":"SUM(H77:H80)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H75-H81","v":{"$error":"#N/A"}}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H41","v":0}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H83/H84","v":{"$error":"#N/A"}}]
[]
[null,null,"Terminal EV/EBITDA Method"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H73","v":0}]
[null,null,null,"Terminal Value: EV/EBITDA",null,null,null,{"$f":"H54","v":0}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H88:H89)","v":0}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H81","v":{"$error":"#N/A"}}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H90-H92","v":{"$error":"#N/A"}}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H84","v":0}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H93/H94","v":{"$error":"#N/A"}}]
[]
[null,null,"Terminal Value from Value Driver Method 1"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H88","v":0}]
[null,null,null,"Terminal Value: Incremental Value Driver",null,null,null,{"$f":"H61","v":{"$error":"#N/A"}}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"H98+H99","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H92","v":{"$error":"#N/A"}}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H100-H102","v":{"$error":"#N/A"}}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H94","v":0}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H103/H104","v":{"$error":"#N/A"}}]
[]
[null,null,"Terminal Value from Value Driver Method 2"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H98","v":0}]
[null,null,null,"Terminal Value: Incremental Value Driver",null,null,null,{"$f":"H68","v":0}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H108:H109)","v":0}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H92","v":{"$error":"#N/A"}}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H110-H112","v":{"$error":"#N/A"}}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H104","v":0}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H113/H114","v":{"$error":"#N/A"}}]

{"sheet":"M Stock Price (2)","index":7,"n_rows":1472,"n_cols":13,"rows_kept":1472,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Terminal Growth","EV/EBITDA","Driver 1","Driver 2",null,null,"Volume"]
["1992-02-03",9.125,9.125,7.8125,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18720200]
["1992-02-10",7.875,8.1875,7.5,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3616400]
["1992-02-17",7.875,8,7.75,7.9375,4.7307389999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1874800]
["1992-02-24",7.9375,8,7.5625,7.75,4.6189910000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1804000]
["1992-03-02",7.625,7.9375,7.625,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1093600]
["1992-03-09",7.75,7.8125,7.6875,7.6875,4.5817399999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,471600]
["1992-03-16",7.75,7.75,7.125,7.25,4.3209910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,668200]
["1992-03-23",7.125,7.9375,6.75,7.3125,4.3582400000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1308000]
["1992-03-30",7.375,7.5625,7.0625,7.3125,4.3582400000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2368600]
["1992-04-06",7.4375,7.4375,6.4375,6.75,4.0229920000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1059200]
["1992-04-13",6.8125,7.3125,6.625,6.9375,4.134741,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,582000]
["1992-04-20",6.9375,6.9375,5.625,5.8125,3.464242,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,989000]
["1992-04-27",5.75,6.9375,5.6875,6.6875,3.9857420000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2256400]
["1992-05-04",6.75,6.9375,6.4375,6.5,3.8739919999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,716800]
["1992-05-11",6.4375,6.9375,6.0625,6.1875,3.6877399999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2264200]
["1992-05-18",6.25,6.3125,5.8125,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29495600]
["1992-05-25",6.3125,6.4375,6,6.4375,3.8367420000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11658400]
["1992-06-01",6.375,6.4375,6.25,6.25,3.7249910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11111000]
["1992-06-08",6.25,6.375,6,6.125,3.6504910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7420200]
["1992-06-15",6.0625,6.1875,5.6875,6.125,3.6504910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8747600]
["1992-06-22",6.0625,6.3125,5.9375,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7038200]
["1992-06-29",6.1875,6.625,6.1875,6.4375,3.8367420000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4643600]
["1992-07-06",6.3125,6.4375,6.0625,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7448800]
["1992-07-13",6.375,7,6.3125,6.625,3.9484910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5317800]
["1992-07-20",6.5625,6.875,6.4375,6.75,4.0229920000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3257600]
["1992-07-27",6.6875,7.0625,6.625,6.9375,4.134741,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3334000]
["1992-08-03",7,7.25,6.75,7,4.1719910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3467000]
["1992-08-10",7,7.25,6.875,7.25,4.3209910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9518200]
["1992-08-17",7.25,7.25,6.8125,6.875,4.0974909999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5018200]
["1992-08-24",6.75,6.875,6.25,6.875,4.0974909999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2304800]
["1992-08-31",6.8125,7.25,6.5,7,4.1719910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4109400]
["1992-09-07",6.875,7.0625,6.875,7,4.1719910000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2247200]
["1992-09-14",7.0625,7.25,7,7.125,4.2464880000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3609000]
["1992-09-21",7.1875,7.1875,6.6875,6.8125,4.0602410000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2101400]
["1992-09-28",6.875,7.125,6.6875,6.8125,4.0602410000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,1712000]
["1992-10-05",6.75,7.75,6.4375,7.5,4.4699879999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7478200]
["1992-10-12",7.4375,8.25,7.125,8,4.7679900000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9306000]
["1992-10-19",8,8.0625,7.4375,7.875,4.6934880000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5946000]
["1992-10-26",7.9375,8.625,7.8125,8.4375,5.0287379999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7119600]
["1992-11-02",8.375,8.8125,8.375,8.5625,5.1032380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8463400]
["1992-11-09",8.4375,8.875,8.1875,8.5625,5.1032380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14258400]
["1992-11-16",8.5625,8.6875,8.3125,8.6875,5.1777379999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11103400]
["1992-11-23",8.75,9.625,8.6875,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7986800]
["1992-11-30",9.5,9.625,9.125,9.5625,5.6992380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8181000]
["1992-12-07",9.625,9.625,8.6875,9.0625,5.4012370000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4410600]
["1992-12-14",8.875,9.3125,8.875,9.25,5.512988,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5909200]
["1992-12-21",9.3125,9.875,9.3125,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3582600]
["1992-12-28",9.6875,10.0625,9.375,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5106400]
["1993-01-04",10.0625,10.3125,9.5,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14984400]
["1993-01-11",10.1875,10.75,10.125,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6842600]
["1993-01-18",10.75,10.75,10.125,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7228000]
["1993-01-25",10.25,10.3125,10.0625,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3307600]
["1993-02-01",10.25,11.375,10.1875,10.5625,6.2952339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7597800]
["1993-02-08",10.5,10.625,9.875,10.4375,6.2207359999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5579400]
["1993-02-15",10.375,10.375,9.5,9.9375,5.9227379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7645800]
["1993-02-22",9.5625,9.875,8.875,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8265000]
["1993-03-01",9.5625,10,9.375,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3661600]
["1993-03-08",10.0625,11,10,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11697000]
["1993-03-15",10.6875,10.6875,10,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2584600]
["1993-03-22",10,10.3125,9.9375,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4162200]
["1993-03-29",10.375,10.8125,9.8125,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3981400]
["1993-04-05",10.125,10.125,9.625,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3228200]
["1993-04-12",10,10.1875,9.25,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5928800]
["1993-04-19",9.3125,9.625,9.125,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5913200]
["1993-04-26",9.1875,10.0625,8.6875,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4639200]
["1993-05-03",10,10.25,9.5,9.6875,5.7737369999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6029200]
["1993-05-10",9.75,11.3125,9.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10608400]
["1993-05-17",10.9375,12.5,10.875,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10686400]
["1993-05-24",12.0625,12.0625,11.375,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5512600]
["1993-05-31",11.5,12.25,11.4375,11.875,7.0774819999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3745400]
["1993-06-07",11.75,11.8125,11.125,11.4375,6.8167330000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2170800]
["1993-06-14",11.3125,11.625,11,11.125,6.630484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2545000]
["1993-06-21",11.0625,11.5625,10.375,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4349200]
["1993-06-28",11.25,12.1875,11.25,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4352200]
["1993-07-05",11.9375,12.1875,11.625,12.1875,7.2637330000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3234600]
["1993-07-12",12.1875,12.5,12,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2521400]
["1993-07-19",11.875,11.9375,11.1875,11.3125,6.7422329999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5351800]
["1993-07-26",11.375,11.625,10.8125,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10936000]
["1993-08-02",11.375,11.5,10.9375,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4306600]
["1993-08-09",11.3125,11.75,10.625,10.875,6.481484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10730200]
["1993-08-16",10.875,11.125,10.5,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6245400]
["1993-08-23",10.75,10.8125,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8289600]
["1993-08-30",10.125,10.6875,9.875,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15324600]
["1993-09-06",10.1875,10.1875,9.1875,9.9375,5.9227379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5658800]
["1993-09-13",10.125,10.375,9.375,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9096600]
["1993-09-20",9.625,10.125,9.375,10.0625,5.997236,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13196200]
["1993-09-27",10.0625,10.1875,9.1875,9.1875,5.4757369999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5666800]
["1993-10-04",9.375,9.875,9,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18020000]
["1993-10-11",9.375,9.875,9.375,9.8125,5.848236,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9079600]
["1993-10-18",9.8125,10.375,9.6875,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9897400]
["1993-10-25",9.6875,9.9375,9.25,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8471600]
["1993-11-01",9.875,10.1875,9.625,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8464000]
["1993-11-08",9.875,11,9.875,10.625,6.332484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5768200]
["1993-11-15",11,11.125,10.375,10.625,6.332484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5192000]
["1993-11-22",10.5,10.9375,10.1875,10.9375,6.5187359999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2748600]
["1993-11-29",10.9375,11.0625,10.6875,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4437800]
["1993-12-06",10.5,10.875,10.25,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3793200]
["1993-12-13",10.4375,10.5625,10.25,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2617400]
["1993-12-20",10.375,10.375,9.8125,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4166600]
["1993-12-27",10.125,10.5,10.0625,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3575800]
["1994-01-03",10.9375,11.5625,10.8125,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17124600]
["1994-01-10",11.1875,11.375,10.875,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4134000]
["1994-01-17",11.0625,11.125,10.6875,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,2902200]
["1994-01-24",10.9375,10.9375,10.25,10.5,6.2579840000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4261400]
["1994-01-31",10.625,11.3125,10.5625,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6656800]
["1994-02-07",10.6875,11.0625,10.5625,10.875,6.481484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3570600]
["1994-02-14",10.75,11.1875,10.6875,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4208400]
["1994-02-21",11.0625,12.3125,11.0625,12.1875,7.2637330000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13566000]
["1994-02-28",12.5,12.625,11.6875,12.3125,7.3382350000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13767000]
["1994-03-07",12.4375,12.5,12.125,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5803400]
["1994-03-14",12.125,12.25,11.625,11.9375,7.1147349999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4342800]
["1994-03-21",11.8125,12.1875,11.6875,11.75,7.0029820000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3253800]
["1994-03-28",11.8125,11.875,10.625,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5391800]
["1994-04-04",11,12.0625,10.5625,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7006000]
["1994-04-11",11.9375,12.125,11.375,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4656200]
["1994-04-18",11.5,11.5,10.8125,11.3125,6.7422329999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3619000]
["1994-04-25",11.375,11.5,10.375,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5116600]
["1994-05-02",10.8125,11,10.3125,10.5,6.2579840000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5493600]
["1994-05-09",10.5,11.3125,10.4375,10.625,6.332484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7668000]
["1994-05-16",10.75,11,10.25,10.875,6.481484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5917400]
["1994-05-23",10.9375,11.375,10.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6264000]
["1994-05-30",10.9375,11.125,10.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4007600]
["1994-06-06",11.125,11.1875,10.625,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3188800]
["1994-06-13",10.75,11.25,10.625,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3938200]
["1994-06-20",10.5625,10.6875,9.75,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7184000]
["1994-06-27",9.9375,10.3125,9.8125,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3595600]
["1994-07-04",10.1875,10.4375,9.875,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3787400]
["1994-07-11",10.1875,10.6875,9.5,9.8125,5.848236,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10828600]
["1994-07-18",9.875,10.3125,9.8125,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7249800]
["1994-07-25",10.3125,10.3125,9.875,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3074600]
["1994-08-01",10.0625,10.125,9.5,9.5,5.661988,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4390600]
["1994-08-08",9.625,10.1875,9.375,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7832400]
["1994-08-15",10,10.0625,9.625,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5423400]
["1994-08-22",10.25,10.4375,10,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8587600]
["1994-08-29",10.3125,11.625,10.3125,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15831200]
["1994-09-05",11.25,11.6875,11.25,11.625,6.9284840000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7633200]
["1994-09-12",11.5625,11.75,11.25,11.5625,6.891235,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5495800]
["1994-09-19",11.625,11.8125,10.875,11.125,6.630484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5617000]
["1994-09-26",11.125,11.5,11,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3072200]
["1994-10-03",11.375,11.4375,10.8125,10.9375,6.5187359999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5021200]
["1994-10-10",10.9375,11.375,10.875,11.1875,6.6677340000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4389000]
["1994-10-17",11.1875,11.25,10.3125,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5010200]
["1994-10-24",10.375,10.375,10,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8356000]
["1994-10-31",10.25,10.4375,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8087800]
["1994-11-07",10,10.75,9.9375,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10247400]
["1994-11-14",10.375,10.375,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9411800]
["1994-11-21",10,10,9.5625,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4565600]
["1994-11-28",9.625,10.25,9.625,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16014800]
["1994-12-05",9.75,9.75,9,9.1875,5.4757369999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8007400]
["1994-12-12",9.1875,9.5625,9.0625,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10872400]
["1994-12-19",9.5,9.875,9.3125,9.5,5.661988,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12226600]
["1994-12-26",9.5,9.75,9.1875,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5582400]
["1995-01-02",9.6875,9.8125,9.3125,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7667400]
["1995-01-09",9.4375,9.4375,8.9375,9.0625,5.4012370000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6449200]
["1995-01-16",9.125,9.625,9,9.375,5.5874870000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7458800]
["1995-01-23",9.3125,9.5625,9.25,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,3982800]
["1995-01-30",9.3125,9.875,9.25,9.8125,5.848236,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9428400]
["1995-02-06",9.875,10.8125,9.8125,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15987800]
["1995-02-13",11,11.3125,10.6875,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16011800]
["1995-02-20",10.8125,11.0625,10.6875,10.78125,6.425611,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8343800]
["1995-02-27",10.625,11.375,10.625,11.1875,6.6677340000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10990800]
["1995-03-06",11,11.125,10.375,10.4375,6.2207359999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7705600]
["1995-03-13",10.5,11.125,10.375,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8228000]
["1995-03-20",10.875,11.3125,10.75,11.25,6.7049849999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9897200]
["1995-03-27",11.1875,11.5625,11,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10264600]
["1995-04-03",11.125,11.1875,10.75,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6406000]
["1995-04-10",10.8125,11.0625,10.5625,10.625,6.332484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6419600]
["1995-04-17",10.625,10.6875,10.375,10.625,6.332484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6231800]
["1995-04-24",10.625,10.625,10.25,10.5625,6.2952339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6079400]
["1995-05-01",10.5,10.9375,10.4375,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5619200]
["1995-05-08",10.75,11.1875,10.5,11.125,6.630484,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11379800]
["1995-05-15",11.25,11.25,10.625,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9727600]
["1995-05-22",10.8125,11.125,10.6875,11,6.5559849999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5518800]
["1995-05-29",10.9375,12,10.9375,11.9375,7.1147349999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13456400]
["1995-06-05",11.8125,12.5625,11.75,12.125,7.2264819999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13844600]
["1995-06-12",12.25,13.3125,12.1875,13.125,7.8224830000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17394800]
["1995-06-19",13.0625,13.125,12.625,13,7.7479839999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8274600]
["1995-06-26",12.9375,13,12.5,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4477200]
["1995-07-03",12.875,13.4375,12.4375,13.375,7.9714840000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7556800]
["1995-07-10",13.375,14,13.375,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11451200]
["1995-07-17",13.875,14.0625,13.5,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7156000]
["1995-07-24",13.9375,14.0625,13.75,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8510200]
["1995-07-31",14,14.625,14,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10730600]
["1995-08-07",14.375,15.0625,14.3125,14.8125,8.8282299999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9910600]
["1995-08-14",14.875,14.875,13.6875,14.25,8.4929760000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24884000]
["1995-08-21",14.1875,14.375,13.4375,13.5625,8.0832320000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11655600]
["1995-08-28",13.75,13.875,13.4375,13.6875,8.1577310000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6236000]
["1995-09-04",13.8125,14.25,13.5,14.125,8.4184809999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5335400]
["1995-09-11",14.125,14.8125,14.125,14.4375,8.6047309999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7835800]
["1995-09-18",14.4375,14.4375,13.6875,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8037600]
["1995-09-25",13.9375,14.375,13.8125,14.1875,8.4557269999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7367400]
["1995-10-02",14.3125,14.5,13.875,14.1875,8.4557269999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10509600]
["1995-10-09",14.0625,14.625,13.8125,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7693200]
["1995-10-16",13.8125,14,13.0625,13.1875,7.8597330000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10682800]
["1995-10-23",13.25,13.25,12.25,12.6875,7.561731,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11518400]
["1995-10-30",12.625,13.6875,12.5625,13.6875,8.1577310000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17291800]
["1995-11-06",13.6875,14.5,13.4375,14.375,8.5674790000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34154000]
["1995-11-13",14.4375,14.625,14.25,14.4375,8.6047309999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9842800]
["1995-11-20",14.5,14.875,14.25,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9535200]
["1995-11-27",14.3125,14.5625,14.125,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6996200]
["1995-12-04",14.1875,14.1875,13.8125,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6030200]
["1995-12-11",14.0625,14.125,13.625,13.75,8.1949819999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10456200]
["1995-12-18",13.625,13.6875,13.0625,13.1875,7.8597330000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12949400]
["1995-12-25",13.25,13.75,13.1875,13.625,8.1204820000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7488200]
["1996-01-01",13.75,14.375,13.75,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7523200]
["1996-01-08",13.8125,14,13.5625,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4926000]
["1996-01-15",13.75,13.8125,12.5,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11051200]
["1996-01-22",12.9375,13.5,12.6875,12.9375,7.7107340000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9718600]
["1996-01-29",12.9375,13.5625,12.875,13.25,7.8969810000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14287000]
["1996-02-05",13.1875,13.9375,13.0625,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15423400]
["1996-02-12",13.8125,14.125,13.75,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15772200]
["1996-02-19",13.6875,15.1875,13.625,15.125,9.0144769999999994,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12775400]
["1996-02-26",14.9375,15.8125,14.875,15.625,9.3124780000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17631200]
["1996-03-04",15.6875,17.0625,15.6875,16.0625,9.5732239999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23979000]
["1996-03-11",16,17,15.90625,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16022200]
["1996-03-18",16.3125,16.8125,16.125,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7663600]
["1996-03-25",16.75,16.75,16.0625,16.125,9.6104769999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6347000]
["1996-04-01",16.125,16.5625,15.5625,15.625,9.3124780000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5903600]
["1996-04-08",15.4375,17,15.125,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11895400]
["1996-04-15",16.875,17.0625,15.875,15.9375,9.4987259999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8855000]
["1996-04-22",16,17.0625,15.875,16.75,9.982977,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6748600]
["1996-04-29",16.5,17.375,16.3125,16.8125,10.020227,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9951600]
["1996-05-06",16.875,17.25,16.4375,17.125,10.206474999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12304200]
["1996-05-13",17,17.75,16.8125,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15393400]
["1996-05-20",17.25,18.3125,17,18,10.727971999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8808800]
["1996-05-27",18,18.25,17.1875,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6353600]
["1996-06-03",17.3125,17.9375,17.0625,17.6875,10.541725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8267600]
["1996-06-10",17.8125,17.9375,17.125,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6724800]
["1996-06-17",17.375,17.6875,16.75,16.8125,10.020227,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6515000]
["1996-06-24",16.9375,17.125,15.5,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12578200]
["1996-07-01",17.5,17.6875,17.1875,17.4375,10.392728,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9284600]
["1996-07-08",17.4375,17.4375,16.1875,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16322400]
["1996-07-15",16.5625,16.5625,14.875,15.4375,9.2007290000000008,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13810000]
["1996-07-22",15.5,15.5,14.6875,15,8.9399770000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7690800]
["1996-07-29",15,16,14.875,16,9.5359789999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6687800]
["1996-08-05",16,16.4375,15.5625,16.3125,9.7222310000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10047600]
["1996-08-12",16.5,17.4375,16.25,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10706000]
["1996-08-19",17.3125,17.5,17.125,17.1875,10.243722999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6932600]
["1996-08-26",17.25,17.6875,16.875,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5778600]
["1996-09-02",17,17.125,16.3125,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7462000]
["1996-09-09",16.5,18.0625,16.3125,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12727200]
["1996-09-16",17.5,17.5625,16.625,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9283800]
["1996-09-23",16.9375,17.4375,16.4375,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8572600]
["1996-09-30",16.5,17,16.3125,16.8125,10.020227,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10368600]
["1996-10-07",16.875,17.3125,16.375,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11387600]
["1996-10-14",16.6875,17.5,16.125,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12798600]
["1996-10-21",17.375,17.5,16.625,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5602400]
["1996-10-28",17.4375,17.5625,16.0625,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10021600]
["1996-11-04",16.25,17.5625,15.9375,17.5,10.429976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16934000]
["1996-11-11",17.75,18.25,16.25,16.625,9.908474,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19313400]
["1996-11-18",16.75,16.875,16.3125,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9493200]
["1996-11-25",16.9375,17.5,16.375,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6782800]
["1996-12-02",17.5,18.5,17.125,17.5,10.429976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10925600]
["1996-12-09",17.6875,17.6875,16.375,16.375,9.7594770000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14952200]
["1996-12-16",16.375,17.3125,15.75,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15439400]
["1996-12-23",16.5625,17.1875,16.5625,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4582400]
["1996-12-30",16.9375,17.25,16.5,16.6875,9.9457249999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6628400]
["1997-01-06",16.5625,16.625,15.5625,15.6875,9.349729,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15226400]
["1997-01-13",15.875,16.0625,15,15.25,9.0889799999999994,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20941800]
["1997-01-20",15.4375,16.0625,15.1875,15.5,9.2379820000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21924800]
["1997-01-27",15.5,16.5,15.125,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21768200]
["1997-02-03",16.4375,17.0625,16.1875,16.9375,10.094728999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13421400]
["1997-02-10",16.875,17.5625,16.875,17.5,10.429976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11209200]
["1997-02-17",17.5,17.625,17.0625,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12972000]
["1997-02-24",17.0625,17.6875,16.9375,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7571200]
["1997-03-03",17.375,18.0625,17.25,17.75,10.578975,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16772200]
["1997-03-10",17.8125,18.8125,17.75,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14604400]
["1997-03-17",18.25,19.125,18.25,18.5625,11.063219,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17338800]
["1997-03-24",18.5,18.5,17.1875,17.1875,10.243722999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11212600]
["1997-03-31",17.375,17.375,16.4375,16.75,9.982977,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11162400]
["1997-04-07",17.0625,17.5,16.4375,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9063400]
["1997-04-14",16.625,17,16.375,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7206200]
["1997-04-21",16.875,17,16.125,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11575600]
["1997-04-28",16.25,17.5,15.8125,17.25,10.280977999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10212200]
["1997-05-05",17.5,18.125,17.375,17.6875,10.541725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9776800]
["1997-05-12",17.71875,19.5,17.71875,18.8125,11.212227,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13589000]
["1997-05-19",18.8125,19.5625,18.375,18.625,11.100474999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10204200]
["1997-05-26",18.3125,18.875,17.8125,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7706800]
["1997-06-02",18.6875,18.75,18,18.1875,10.839725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9126800]
["1997-06-09",18.25,18.8125,18.125,18.375,10.951473999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7866200]
["1997-06-16",18.375,19.3125,18.3125,18.6875,11.137726000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9517800]
["1997-06-23",18.6875,18.75,17.3125,17.71875,10.560347999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12767200]
["1997-06-30",17.8125,18.0625,17.375,17.75,10.578975,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29784800]
["1997-07-07",17.90625,18.6875,17.875,18.28125,10.895598,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14438000]
["1997-07-14",18.5,18.71875,18.125,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8073200]
["1997-07-21",18.40625,20.5625,17.90625,20.34375,12.124848,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21453400]
["1997-07-28",20.5,22.0625,20.21875,21.90625,13.056093000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17285800]
["1997-08-04",21.5,22,21.1875,21.6875,12.925725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14017800]
["1997-08-11",21.59375,22.25,20.84375,21.25,12.664968,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15063000]
["1997-08-18",20.9375,21.6875,20.75,21.25,12.664968,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8678200]
["1997-08-25",21.375,21.59375,20.625,21,12.515967,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6770000]
["1997-09-01",21.125,22.03125,21.125,21.59375,12.869845,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8323200]
["1997-09-08",21.71875,21.9375,21.1875,21.625,12.888468,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5544000]
["1997-09-15",21.625,22.625,21.53125,22.5625,13.447217,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9928600]
["1997-09-22",22.4375,22.6875,21.5,21.6875,12.925725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7066800]
["1997-09-29",21.625,21.96875,20.75,21.09375,12.571852,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9919600]
["1997-10-06",21.40625,22.25,20.59375,22.09375,13.167846000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9345600]
["1997-10-13",22.3125,22.71875,21,21.65625,12.907093,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8007600]
["1997-10-20",21.53125,22.09375,20.78125,21.875,13.037473,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8875200]
["1997-10-27",21.65625,22.03125,19.65625,22.03125,13.130589000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10518000]
["1997-11-03",22.25,23.125,22.25,22.625,13.484465999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9957200]
["1997-11-10",22.71875,22.9375,21.875,22.875,13.633467,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8618000]
["1997-11-17",23.5,23.90625,23.3125,23.65625,14.09909,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8982600]
["1997-11-24",23.625,23.90625,22.46875,22.78125,13.577589,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6152000]
["1997-12-01",23.3125,24.15625,23.0625,23.9375,14.266723000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11064800]
["1997-12-08",24.03125,24.4375,22.53125,22.625,13.484465999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8978800]
["1997-12-15",22.875,23.25,20.75,20.96875,12.497350000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11690600]
["1997-12-22",20.96875,21.125,19.84375,20.125,11.994472,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7798200]
["1997-12-29",20.03125,21.90625,19.96875,21.15625,12.6091,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7060200]
["1998-01-05",21.1875,21.75,20.53125,20.90625,12.460101,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10555800]
["1998-01-12",20.65625,21.625,20.65625,21.53125,12.832595,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8055200]
["1998-01-19",21.75,22.21875,21.4375,21.8125,13.000213,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7535600]
["1998-01-26",21.8125,21.90625,20.09375,21.15625,12.6091,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15631800]
["1998-02-02",21.5,22.84375,21.375,22.84375,13.614844,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8122000]
["1998-02-09",22.84375,23.25,22.375,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7766000]
["1998-02-16",23.15625,23.6875,23.0625,23.46875,13.987344,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8273200]
["1998-02-23",23.6875,24.5,23.1875,23.4375,13.968717,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7706000]
["1998-03-02",23.375,25.5,23.03125,24.84375,14.806837,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15045200]
["1998-03-09",24.625,25.5,24.5,25.25,15.048970000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11761000]
["1998-03-16",25.25,26.3125,25.21875,25.65625,15.291086,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7200800]
["1998-03-23",25.625,26.5,25.1875,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9631600]
["1998-03-30",25.40625,26.4375,25.125,25.96875,15.47734,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8041200]
["1998-04-06",26.09375,26.125,25.03125,25.4375,15.160722,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8046600]
["1998-04-13",25.4375,25.9375,24.875,25.03125,14.91859,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6085000]
["1998-04-20",24.75,24.96875,23.84375,24.03125,14.322589000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8893800]
["1998-04-27",23.78125,25.25,23.1875,24.625,14.676470999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7745000]
["1998-05-04",25.125,25.875,24.90625,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9201200]
["1998-05-11",25.0625,27.1875,25.0625,26.6875,15.905711,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9866000]
["1998-05-18",26.625,26.8125,25.875,26.46875,15.775332000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6837600]
["1998-05-25",26.375,26.5625,25.21875,25.90625,15.440085,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4318000]
["1998-06-01",25.90625,26.90625,25.25,26.0625,15.533208,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4638400]
["1998-06-08",26.28125,27,25.65625,26.75,15.942966999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8820600]
["1998-06-15",26.34375,27.15625,25.5,26.625,15.868465,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7481600]
["1998-06-22",26.75,27.03125,25.8125,26.3125,15.682213000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7114200]
["1998-06-29",26.5,27.75,26.4375,26.8125,15.980212999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10307800]
["1998-07-06",26.875,28.09375,26.875,27.3125,16.278212,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8780200]
["1998-07-13",27.4375,27.9375,27.15625,27.25,16.240964999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6441400]
["1998-07-20",27.25,28.0625,25.5,26.125,15.570463999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12526400]
["1998-07-27",25.96875,27,25.71875,26.46875,15.775332000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8976400]
["1998-08-03",26.5625,26.65625,24.375,24.5,14.601964000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11775800]
["1998-08-10",24.125,25.78125,24.125,24.65625,14.695099000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10616200]
["1998-08-17",24.5625,25.625,23.9375,24.46875,14.583339,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7530600]
["1998-08-24",24.46875,26.65625,23,23.1875,13.819713999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13325200]
["1998-08-31",23.15625,23.5625,21.0625,21.53125,12.832595,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15151600]
["1998-09-07",22,23.15625,20.375,21.625,12.888468,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13023800]
["1998-09-14",21.9375,23.28125,21.90625,22.9375,13.670712999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9651600]
["1998-09-21",22.5,23.53125,20,20.25,12.068967000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20889800]
["1998-09-28",20.25,20.5625,16.75,17.3125,10.318225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32514600]
["1998-10-05",16.96875,18.46875,16.40625,18.375,10.951473999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22951600]
["1998-10-12",19,20.53125,18.625,20.53125,12.236597,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18333800]
["1998-10-19",20.78125,21.40625,20.15625,20.75,12.366966,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14620600]
["1998-10-26",20.84375,20.84375,18.4375,19.21875,11.454347,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15449000]
["1998-11-02",19,20.34375,17.96875,19.9375,11.882724,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27388600]
["1998-11-09",19.90625,20.6875,19,20.1875,12.031722,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14680600]
["1998-11-16",20.8125,21.53125,20.0625,21.21875,12.646349000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9124000]
["1998-11-23",21.59375,21.71875,20.75,21.65625,12.907093,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7260200]
["1998-11-30",21.375,21.75,19.53125,19.875,11.845476,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14252400]
["1998-12-07",19.9375,20.125,19.375,20.0625,11.957223000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11744800]
["1998-12-14",20,20.9375,18.6875,18.90625,11.268103,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13779000]
["1998-12-21",19.09375,19.875,18.65625,19.6875,11.733727,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8613800]
["1998-12-28",19.6875,22.5625,19.6875,21.78125,12.981591,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10989000]
["1999-01-04",22.1875,23.1875,21.6875,22.0625,13.149219,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13168000]
["1999-01-11",21.5,22.3125,20.6875,21.28125,12.683598999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8359400]
["1999-01-18",21.40625,21.875,19.375,20.34375,12.124848,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10041800]
["1999-01-25",20.375,21,19.5,20.90625,12.460101,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15622000]
["1999-02-01",21.1875,22.4375,20.53125,21.875,13.037473,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14206000]
["1999-02-08",21.875,22.34375,18.84375,18.84375,11.230848,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19300000]
["1999-02-15",19.125,19.1875,18.21875,18.625,11.100474999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22683200]
["1999-02-22",18.75,19.71875,18.6875,19.0625,11.361222,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12279800]
["1999-03-01",19.1875,20.75,19.1875,19.96875,11.901351,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16239000]
["1999-03-08",19.8125,20.0625,19,19.15625,11.417097999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13364600]
["1999-03-15",19.15625,20.1875,19.15625,19.625,11.696471000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9187800]
["1999-03-22",19.53125,19.59375,18.5,18.78125,11.193599000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10993200]
["1999-03-29",19.125,20.25,18.8125,19.71875,11.752347,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12497800]
["1999-04-05",19.71875,20.96875,19.40625,20.875,12.441471,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11932000]
["1999-04-12",20.75,21.75,20.21875,20.78125,12.385593,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9522600]
["1999-04-19",21,21.6875,20.40625,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8637400]
["1999-04-26",21.875,23.5625,21.65625,23.34375,13.912845000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10823400]
["1999-05-03",23.25,25.25,22.96875,23.8125,14.192216999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11983000]
["1999-05-10",24.03125,27.625,24,27.53125,16.408588000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18464800]
["1999-05-17",27.25,27.3125,25.40625,27.15625,16.185082999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13142800]
["1999-05-24",27.5,28.15625,25.125,27.25,16.240964999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13026200]
["1999-05-31",27.25,27.46875,26.40625,26.5,15.793962000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7443600]
["1999-06-07",26.5,26.625,25.0625,25.78125,15.365593000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7562000]
["1999-06-14",25.75,26.53125,25.03125,26.15625,15.589092000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8262600]
["1999-06-21",26.75,27.5625,25.8125,26.125,15.570463999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11709800]
["1999-06-28",26.125,27.5,26.125,27.5,16.389963000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8013400]
["1999-07-05",27.5,28.53125,27.46875,27.71875,16.520341999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11432400]
["1999-07-12",27.71875,28.3125,26.96875,28.1875,16.799710999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7553400]
["1999-07-19",28.1875,28.28125,24.96875,25.03125,14.91859,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8328400]
["1999-07-26",24.78125,26.90625,24.78125,25.65625,15.291086,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10070800]
["1999-08-02",25.65625,26.4375,24.25,24.4375,14.564714,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7746800]
["1999-08-09",24.5625,25.84375,22.9375,25.03125,14.91859,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9741000]
["1999-08-16",25.03125,25.71875,24.65625,24.96875,14.881338,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5533600]
["1999-08-23",25,25.21875,23,24,14.303967,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11343200]
["1999-08-30",24,24.0625,22.125,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11984800]
["1999-09-06",22.9375,23.625,22.5,23.25,13.856968,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5740600]
["1999-09-13",23.25,24.5625,22.5,23.78125,14.173590000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8525600]
["1999-09-20",23.71875,23.71875,21.75,21.9375,13.074719,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8788400]
["1999-09-27",22,22.4375,21.28125,22.40625,13.354093000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11991400]
["1999-10-04",22.5,23.28125,21.4375,23,13.707962999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12484000]
["1999-10-11",22.96875,23.15625,20.75,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6867400]
["1999-10-18",20.90625,22,20.5625,21.46875,12.795348000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10382400]
["1999-10-25",21.46875,21.84375,19.21875,21.34375,12.720845000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15712800]
["1999-11-01",21.59375,22.84375,21.0625,22.40625,13.354093000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11836600]
["1999-11-08",22.1875,22.21875,20.65625,21.34375,12.720845000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10410800]
["1999-11-15",21.34375,21.96875,20.46875,21.4375,12.776716,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11140200]
["1999-11-22",21.125,21.4375,20.53125,21.28125,12.683598999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9073800]
["1999-11-29",21.34375,23.71875,21.34375,22.75,13.558967000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17596800]
["1999-12-06",22.25,23.0625,21.546875,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10844800]
["1999-12-13",23.03125,24.0625,22.5,23.875,14.229469,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12110400]
["1999-12-20",24.25,24.875,23.75,24.59375,14.657845,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9015200]
["1999-12-27",24.5,25.375,24.234375,25.28125,15.067591999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,5841600]
["2000-01-03",25.125,25.53125,23.875,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9517200]
["2000-01-10",25.4375,26.9375,23,23.9375,14.266723000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20995400]
["2000-01-17",23.40625,24.65625,21.65625,21.9375,13.074719,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11874200]
["2000-01-24",22.0625,22.5625,20.53125,20.8125,12.404222000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10687000]
["2000-01-31",20.75,21.65625,19.6875,19.96875,11.901351,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10573000]
["2000-02-07",19.96875,19.96875,18.40625,18.46875,11.007349,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16112800]
["2000-02-14",18.5,19.15625,16.84375,16.90625,10.076102000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10432600]
["2000-02-21",17,17.625,15.8125,16.28125,9.7036029999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11648000]
["2000-02-28",16.8125,19.21875,16.6875,18.0625,10.765224,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13889600]
["2000-03-06",17.96875,18.125,16.4375,17.65625,10.523099,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9876600]
["2000-03-13",17.25,21.375,16.84375,20.03125,11.938594,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12793800]
["2000-03-20",20,21.4375,19.25,20,11.919972,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11094000]
["2000-03-27",20.03125,22.375,19.53125,21.125,12.590468,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10459600]
["2000-04-03",20.8125,21.9375,19.40625,19.8125,11.808222000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13507800]
["2000-04-10",20,21.15625,18.75,18.84375,11.230848,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9530800]
["2000-04-17",18,18.8125,17.75,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9171400]
["2000-04-24",18.375,19.375,16.90625,17,10.131974,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12597000]
["2000-05-01",17.125,18.09375,16.71875,18.0625,10.765224,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16977200]
["2000-05-08",17.6875,18.9375,17.5,18.9375,11.286724,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10724000]
["2000-05-15",18.9375,20.4375,18.84375,19.40625,11.566098999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11508000]
["2000-05-22",19.46875,19.6875,17.9375,18.21875,10.858345999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10754800]
["2000-05-29",18.3125,19.96875,18.09375,19.71875,11.752347,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,6299800]
["2000-06-05",19.9375,19.96875,17.59375,17.71875,10.560347999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9834800]
["2000-06-12",17.65625,18.09375,17.40625,17.4375,10.392728,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9051000]
["2000-06-19",17.4375,18.03125,17.09375,18,10.727971999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9633600]
["2000-06-26",17.96875,18.1875,16.867187999999999,16.875,10.057477,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14909400]
["2000-07-03",16.90625,17.8125,14.0625,14.46875,8.6233540000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27482400]
["2000-07-10",14.46875,15.375,13.9375,14.21875,8.4743560000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18553600]
["2000-07-17",14.75,14.75,10.5,12.15625,7.2451080000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42912800]
["2000-07-24",12.1875,12.59375,11.5,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21948400]
["2000-07-31",12.5625,12.625,11.90625,12.28125,7.319604,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18402200]
["2000-08-07",12.28125,13,12.0625,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20563200]
["2000-08-14",12.875,13.6875,12.4375,13.53125,8.0646050000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15718600]
["2000-08-21",13.5,13.875,12.78125,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13179800]
["2000-08-28",13.8125,14.96875,13.5,14.78125,8.8096029999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16105600]
["2000-09-04",14.375,15.0625,13.6875,14,8.3439820000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15852000]
["2000-09-11",13.96875,14.40625,13.5,14.09375,8.3998559999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16236600]
["2000-09-18",14.03125,14.15625,13.21875,13.65625,8.139106,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15127800]
["2000-09-25",13.71875,13.71875,12.84375,13.0625,7.7852319999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11694800]
["2000-10-02",13.125,14.21875,12.84375,13.71875,8.1763539999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14916400]
["2000-10-09",13.59375,14.8125,12.78125,14.625,8.7164789999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21629400]
["2000-10-16",14.25,15.09375,13.4375,14.5625,8.6792269999999991,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20408200]
["2000-10-23",14.5625,14.5625,13.9375,14.25,8.4929760000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11894200]
["2000-10-30",14.3125,17,14.3125,16.46875,9.8153509999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15448600]
["2000-11-06",16.25,17.65625,15.28125,15.53125,9.2566009999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12603400]
["2000-11-13",15.375,17.40625,15.34375,16.8125,10.020227,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9945600]
["2000-11-20",16.75,16.78125,15.125,15.28125,9.1076029999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8631800]
["2000-11-27",15.5625,15.875,14.875,15.59375,9.2938510000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13893000]
["2000-12-04",16.0625,17.46875,15.9375,17.125,10.206474999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12641800]
["2000-12-11",17.25,17.46875,15.34375,15.34375,9.1448540000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13650600]
["2000-12-18",15.625,15.71875,14.15625,15.5625,9.2752250000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19075600]
["2000-12-25",15.0625,18.25,14.5625,17.5,10.429976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13949000]
["2001-01-01",17.5,21,16.75,19,11.323976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27944000]
["2001-01-08",19.21875,20.34375,18.5,19.8125,11.808222000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14501600]
["2001-01-15",19.9375,20.5,18.5,19,11.323976,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11934200]
["2001-01-22",19.75,21.5,19.65625,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20481200]
["2001-01-29",20.934999000000001,23.030000999999999,20.9,22.375,13.335467,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22035200]
["2001-02-05",22.379999000000002,23.215,20.375,20.575001,12.262672999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18942800]
["2001-02-12",21.024999999999999,22.995000999999998,20.91,22.875,13.633467,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16232800]
["2001-02-19",22.924999,23.549999,20.65,22.075001,13.156667000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15251600]
["2001-02-26",22.200001,24.5,22.049999,23.75,14.154964,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23708200]
["2001-03-05",23.75,24.950001,23.190000999999999,23.924999,14.259266,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23763600]
["2001-03-12",23.549999,23.975000000000001,22.200001,22.200001,13.231168,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15126200]
["2001-03-19",22.25,23.424999,20.174999,21.565000999999999,12.852706,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21601800]
["2001-03-26",21.065000999999999,21.07,20.195,20.774999999999999,12.381869999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26613000]
["2001-04-02",20.299999,21.15,19.555,20.58,12.265651999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22890400]
["2001-04-09",20.495000999999998,21.375,19.215,20.704999999999998,12.34015,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20006800]
["2001-04-16",20.399999999999999,22.75,20.100000000000001,21.665001,12.912312999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14144200]
["2001-04-23",21.665001,22.42,20.25,21.950001,13.082174,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12514600]
["2001-04-30",21.950001,22.049999,21.035,21.645,12.90039,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13487800]
["2001-05-07",21.645,22.1,20.629999000000002,21.639999,12.897411,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10456600]
["2001-05-14",21.6,23.75,21.575001,23.605,14.068549000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14423600]
["2001-05-21",23.85,24.225000000000001,22.9,23,13.707962999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8301800]
["2001-05-28",22.549999,22.719999000000001,21.975000000000001,22.065000999999999,13.150714000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10577200]
["2001-06-04",22.125,22.875,20.825001,21.184999000000001,12.626229,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20524600]
["2001-06-11",21.285,21.360001,20.290001,20.399999999999999,12.158371000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9229800]
["2001-06-18",20.795000000000002,22.9,20.674999,22.415001,13.359309,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13697000]
["2001-06-25",22.299999,22.305,20.329999999999998,21.25,12.664968,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14359800]
["2001-07-02",21,21.25,18.299999,19.120000999999998,11.395495,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27109400]
["2001-07-09",19.200001,19.610001,18.649999999999999,19.360001,11.53853,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14125000]
["2001-07-16",19.360001,19.48,18.594999000000001,19.100000000000001,11.383573999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13058600]
["2001-07-23",19.149999999999999,19.355,17.889999,17.915001,10.677313,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13164400]
["2001-07-30",18.040001,19.575001,18.040001,19.16,11.419333999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14029400]
["2001-08-06",19.125,20.045000000000002,18.450001,18.860001,11.240534,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12166000]
["2001-08-13",18.875,19.450001,18.399999999999999,18.760000000000002,11.18093,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10640800]
["2001-08-20",19.120000999999998,19.18,18.174999,18.950001,11.294173000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11020600]
["2001-08-27",18.850000000000001,19.375,18.049999,18.155000999999999,10.820353000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9670800]
["2001-09-03",18.375,18.799999,16.100000000000001,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19042200]
["2001-09-10",16.024999999999999,16.325001,15.75,15.885,9.4674370000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,4636400]
["2001-09-17",15.135,15.135,13.025,13.45,8.0161859999999994,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23212800]
["2001-09-24",13.25,14.225,13.1,14.1,8.4035840000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25961400]
["2001-10-01",14.045,15.6,13.77,15.515000000000001,9.2469180000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15560800]
["2001-10-08",15.125,15.895,14.475,15,8.9399770000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20832600]
["2001-10-15",14.95,15.9,14.7,15.7,9.3571749999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15148200]
["2001-10-22",15.7,16.524999999999999,15.55,16.34,9.7386130000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14998800]
["2001-10-29",16.254999000000002,16.620000999999998,15.505000000000001,16.459999,9.810136,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15995600]
["2001-11-05",16.5,17.524999999999999,16.5,16.864999999999998,10.051518,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13213600]
["2001-11-12",16.905000999999999,18.924999,16.5,18.225000000000001,10.862078,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23459000]
["2001-11-19",18.204999999999998,19.325001,18.024999999999999,19.105,11.386551000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7209600]
["2001-11-26",19.105,19.594999000000001,18.389999,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14831400]
["2001-12-03",18.200001,19.065000999999999,17.975000000000001,18.540001,11.049814,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13012000]
["2001-12-10",18.774999999999999,18.915001,17.989999999999998,18.684999000000001,11.136236999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12731400]
["2001-12-17",18.684999000000001,19.48,18.024999999999999,18.885000000000002,11.255428999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16324600]
["2001-12-24",18.889999,20.325001,18.875,20.254999000000002,12.071946000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9415400]
["2001-12-31",20.18,21.004999000000002,19.924999,20.524999999999999,12.232872,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14061800]
["2002-01-07",21.524999999999999,21.524999999999999,20.625,20.950001,12.486167999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16982400]
["2002-01-14",20.9,21.15,19.924999,20.254999000000002,12.071946000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16405200]
["2002-01-21",20.325001,21.024999999999999,20.110001,20.200001,12.039171,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8567200]
["2002-01-28",20.75,20.92,19.924999,20.49,12.212009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9938200]
["2002-02-04",20.399999999999999,20.5,18.84,19.329999999999998,11.520655,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13268000]
["2002-02-11",19.375,20.325001,19.375,19.625,11.696471000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11729600]
["2002-02-18",19.625,19.875,18.629999000000002,19.18,11.431252000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8631200]
["2002-02-25",19.274999999999999,22.129999000000002,19.27,21.655000999999999,12.906352999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18179200]
["2002-03-04",21.700001,22.125,20.85,21.735001,12.954036,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14277600]
["2002-03-11",21.735001,21.995000999999998,21.385000000000002,21.85,13.022567,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11298000]
["2002-03-18",21.725000000000001,21.799999,20.75,20.9,12.456365999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10442400]
["2002-03-25",20.825001,20.855,20.235001,20.424999,12.173266999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11042000]
["2002-04-01",18.875,20,18.415001,19.774999999999999,11.785874,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31099400]
["2002-04-08",19.454999999999998,21.024999999999999,19.454999999999998,20.450001,12.18817,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12788400]
["2002-04-15",20.465,21.030000999999999,20.040001,20.950001,12.486167999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13095800]
["2002-04-22",20.975000000000001,21.174999,19.954999999999998,19.954999999999998,11.893153999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7905000]
["2002-04-29",19.954999999999998,20.625,19.25,19.715,11.750107,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11280000]
["2002-05-06",19.725000000000001,21.024999999999999,19.195,20.434999000000001,12.179235,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14796600]
["2002-05-13",20.6,22.049999,20.415001,21.700001,12.933171,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10957000]
["2002-05-20",21.41,21.85,20.32,21.114999999999998,12.584512999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7297200]
["2002-05-27",21.114999999999998,21.129999000000002,20.02,20.704999999999998,12.34015,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,7721400]
["2002-06-03",20.825001,20.995000999999998,19.799999,20.57,12.259693,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12567800]
["2002-06-10",20.695,21.299999,19.559999000000001,20.100000000000001,11.979571999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11894400]
["2002-06-17",20.100000000000001,21.26,19.795000000000002,19.799999,11.800770999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12151200]
["2002-06-24",19.815000999999999,20.655000999999999,19.024999999999999,19.850000000000001,11.830572,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11602000]
["2002-07-01",19.5,20.5,17.850000000000001,20.5,12.217965,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12425800]
["2002-07-08",20.399999999999999,20.405000999999999,18.129999000000002,18.395,10.963393,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21952600]
["2002-07-15",18.075001,18.25,16.489999999999998,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17482600]
["2002-07-22",16.504999000000002,18.799999,15.695,18.649999999999999,11.115371,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20282800]
["2002-07-29",18.850000000000001,19.299999,16.405000999999999,16.725000000000001,9.9680789999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24058600]
["2002-08-05",16.725000000000001,17.389999,16.225000000000001,17.325001,10.325678,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17104800]
["2002-08-12",16.850000000000001,18.709999,16.25,18.565000999999999,11.06471,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19219600]
["2002-08-19",18.25,18.850000000000001,17.700001,18.040001,10.751814,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14321800]
["2002-08-26",17.940000999999999,18.34,17.399999999999999,17.950001,10.698174,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10092400]
["2002-09-02",17.950001,18.290001,17,18.254999000000002,10.879956,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9928800]
["2002-09-09",18.254999000000002,18.719999000000001,17.899999999999999,18.065000999999999,10.766717,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11493000]
["2002-09-16",18.065000999999999,19.065000999999999,17.329999999999998,17.395,10.367394000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11002400]
["2002-09-23",17,17.174999,15.585000000000001,15.585000000000001,9.2886349999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21441000]
["2002-09-30",15.05,15.475,13.56,14.01,8.3499370000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24112200]
["2002-10-07",14.01,14.775,11.795,14.335000000000001,8.5436399999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30967400]
["2002-10-14",14.335000000000001,15.85,14.234999999999999,15.66,9.3333379999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18877200]
["2002-10-21",15.66,16.524999999999999,15.2,16.420000000000002,9.7862980000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13697600]
["2002-10-28",16.420000000000002,16.450001,15,15.73,9.375057,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14901800]
["2002-11-04",15.734999999999999,15.824999999999999,14.645,14.994999999999999,8.9369960000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19385400]
["2002-11-11",14.994999999999999,16.475000000000001,14.54,16.43,9.7922560000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17025800]
["2002-11-18",16.285,16.774999999999999,15.175000000000001,16.18,9.6432559999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14627800]
["2002-11-25",16.184999000000001,16.450001,15.55,16.34,9.7386130000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9940000]
["2002-12-02",16.75,17.375,14.9,15.244999999999999,9.0859950000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18626800]
["2002-12-09",15.25,15.25,14.2,14.365,8.5615190000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14613000]
["2002-12-16",14.37,14.77,13.925000000000001,14.46,8.6181420000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19558200]
["2002-12-23",14.465,14.465,13.695,13.76,8.2009419999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8176600]
["2002-12-30",13.765000000000001,14.98,13.525,14.494999999999999,8.6390010000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11145800]
["2003-01-06",14.375,15.574999999999999,14.265000000000001,15.51,9.2439409999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15057800]
["2003-01-13",15.51,15.625,13.595000000000001,13.914999999999999,8.2933199999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25511000]
["2003-01-20",13.99,14.045,12.775,12.82,7.6407040000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16939200]
["2003-01-27",12.824999999999999,13.61,12.75,13.01,7.7539400000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16031400]
["2003-02-03",13.015000000000001,13.44,11.865,11.955,7.1251610000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16326400]
["2003-02-10",11.945,12.68,11.755000000000001,12.63,7.5274609999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14159000]
["2003-02-17",12.63,13.105,12.55,12.79,7.6228230000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13856800]
["2003-02-24",12.625,12.925000000000001,12.175000000000001,12.75,7.5989820000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16510600]
["2003-03-03",12.85,12.99,11.98,12.645,7.536403,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16366000]
["2003-03-10",12.61,13.55,12.154999999999999,13.215,7.8761219999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17243600]
["2003-03-17",13.19,14.885,13.12,14.885,8.8714399999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19988200]
["2003-03-24",14.885,14.885,13.9,14.26,8.4989430000000006,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16203800]
["2003-03-31",13.404999999999999,14.414999999999999,13.404999999999999,14.195,8.4602029999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19596000]
["2003-04-07",14.375,14.824999999999999,13.574999999999999,14.5,8.6419809999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24154200]
["2003-04-14",14.5,15.15,14.324999999999999,14.97,8.9221000000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13467800]
["2003-04-21",14.97,15.42,14.55,14.615,8.710521,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15772600]
["2003-04-28",14.65,15.455,14.605,15.265000000000001,9.0979220000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16311000]
["2003-05-05",15.255000000000001,16.105,15.065,16,9.5359789999999993,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18924400]
["2003-05-12",16,16.700001,15.244999999999999,15.494999999999999,9.2349990000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21821200]
["2003-05-19",15.494999999999999,15.74,14.965,15.47,9.2200980000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18055200]
["2003-05-26",15.41,16.299999,15.375,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17196000]
["2003-06-02",16.434999000000001,18.52,16.350000000000001,18.25,10.876973,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24342200]
["2003-06-09",18.024999999999999,18.75,17.629999000000002,18.165001,10.826319,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19748200]
["2003-06-16",18.200001,19,17.700001,17.879999000000002,10.730328999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17957400]
["2003-06-23",17.850000000000001,18.450001,17.584999,18.184999000000001,10.913373999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13431200]
["2003-06-30",18.309999000000001,18.719999000000001,18.004999000000002,18.195,10.919376,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12246400]
["2003-07-07",18.375,19.334999,18.165001,18.84,11.306456000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16979800]
["2003-07-14",19.149999999999999,19.485001,18.695,18.850000000000001,11.312462,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17118400]
["2003-07-21",18.834999,19.905000999999999,18.575001,19.655000999999999,11.795567999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14280400]
["2003-07-28",19.780000999999999,20.450001,19.555,20.049999,12.032615,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19043800]
["2003-08-04",20.059999000000001,20.735001,19.25,20.735001,12.443702999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22665600]
["2003-08-11",20.690000999999999,21.684999000000001,20.350000000000001,21.200001,12.722771,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20522600]
["2003-08-18",21.049999,21.674999,21.049999,21.155000999999999,12.695765,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19607000]
["2003-08-25",21.075001,21.975000000000001,20.950001,21.85,13.112855,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17173000]
["2003-09-01",21.924999,22.690000999999999,21.65,21.965,13.181869000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22525200]
["2003-09-08",21.875,21.965,20.774999999999999,21.395,12.839793,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20097000]
["2003-09-15",21.344999000000001,22.334999,21.184999000000001,22.285,13.453561000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15461000]
["2003-09-22",22.049999,22.075001,20.9,20.905000999999999,12.620443,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19727400]
["2003-09-29",20.91,22.07,20.5,21.68,13.088314,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18052000]
["2003-10-06",21.625,22.969999000000001,21.475000000000001,22.790001,13.758424,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17595800]
["2003-10-13",22.9,23.905000999999999,22.895,23.204999999999998,14.008962,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17256200]
["2003-10-20",23.204999999999998,23.325001,22.405000999999999,22.959999,13.861052000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15814800]
["2003-10-27",23,23.965,22.954999999999998,23.774999999999999,14.353075,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16418600]
["2003-11-03",23.76,24.57,23.235001,24.309999000000001,14.67605,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14625800]
["2003-11-10",24.309999000000001,25.299999,24.110001,24.43,14.748502,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20282800]
["2003-11-17",24.25,24.915001,23.709999,24.475000000000001,14.775674,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15826200]
["2003-11-24",24.469999000000001,25.07,24.264999,24.545000000000002,14.817928,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11838200]
["2003-12-01",24.540001,25,23.48,23.555,14.220259,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25310600]
["2003-12-08",23.555,23.790001,22.575001,22.704999999999998,13.707108,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23258400]
["2003-12-15",22.875,23.200001,21.27,22.950001,13.929107,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33784200]
["2003-12-22",22.85,23.475000000000001,22.674999,23.07,14.001941,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10450000]
["2003-12-29",23.035,23.825001,23.024999999999999,23.065000999999999,13.998906,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,9405800]
["2004-01-05",23.225000000000001,24.235001,22.575001,23.475000000000001,14.247752,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19217400]
["2004-01-12",23.49,24.655000999999999,23.215,24.635000000000002,14.951791999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18342400]
["2004-01-19",24.504999000000002,24.875,23.945,24.530000999999999,14.888066,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12490000]
["2004-01-26",24.565000999999999,24.66,23.040001,23.74,14.408583,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15340600]
["2004-02-02",23.950001,25.065000999999999,23.475000000000001,25.040001,15.197597,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22389400]
["2004-02-09",24.915001,25.02,24.27,24.674999,14.976068,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13214200]
["2004-02-16",24.924999,25.59,24.745000999999998,25.125,15.249186999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10635000]
["2004-02-23",25.075001,26.375,25.075001,26.184999000000001,15.892533999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20562200]
["2004-03-01",26.15,27.325001,26.139999,26.774999999999999,16.250633000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16778200]
["2004-03-08",26.834999,26.969999000000001,25.145,25.969999000000001,15.762043,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13544400]
["2004-03-15",25.92,25.92,24.74,24.875,15.171099999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15342000]
["2004-03-22",24.825001,25.375,24.25,25.25,15.39981,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13228800]
["2004-03-29",25.434999000000001,27.065000999999999,25.355,26.975000000000001,16.451885000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21416800]
["2004-04-05",26.975000000000001,27.530000999999999,25.92,26.165001,15.957867999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17771800]
["2004-04-12",26.415001,26.965,25.9,26.65,16.25366,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14665000]
["2004-04-19",26.299999,26.700001,25.495000999999998,25.584999,15.604127,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18592400]
["2004-04-26",25.629999000000002,25.695,24.055,24.5,14.942392,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16817800]
["2004-05-03",24.524999999999999,24.954999999999998,23.285,23.299999,14.210520000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16363200]
["2004-05-10",23.305,23.915001,22.885000000000002,23.17,14.131235999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22488600]
["2004-05-17",23,23.645,22.370000999999998,23.524999999999999,14.347754,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21328200]
["2004-05-24",23.575001,24.16,22.790001,23.855,14.549016,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19202400]
["2004-05-31",23.875,24.924999,23.434999000000001,24.375,14.866154,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13717000]
["2004-06-07",24.549999,25.535,24.334999,25,15.247339,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13011600]
["2004-06-14",25.004999000000002,25.344999000000001,24.445,25.094999000000001,15.305279000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10088000]
["2004-06-21",25.200001,25.504999000000002,24.4,24.59,15.078708000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13917200]
["2004-06-28",24.594999000000001,25.125,23.530000999999999,23.790001,14.588139999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20688600]
["2004-07-05",23.75,24.125,22.870000999999998,23.364999999999998,14.327527,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21029400]
["2004-07-12",23.41,23.844999000000001,22.174999,22.375,13.720463000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19968600]
["2004-07-19",22.375,23.635000000000002,22.035,23.25,14.257019,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27429400]
["2004-07-26",23.299999,24.475000000000001,23.139999,23.959999,14.692387,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16986600]
["2004-08-02",23.799999,24.495000999999998,22.305,22.424999,13.751118999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15459800]
["2004-08-09",22.360001,23.084999,21.785,22.290001,13.668338,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21603400]
["2004-08-16",22.225000000000001,23,22.01,22.299999,13.674469,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24427200]
["2004-08-23",22.315000999999999,22.674999,22.129999000000002,22.5,13.797105,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16610600]
["2004-08-30",22.375,22.704999999999998,21.4,22.639999,13.882958,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24141800]
["2004-09-06",22.725000000000001,23.16,21.754999000000002,22.485001,13.787915999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19747800]
["2004-09-13",22.639999,23.4,22.559999000000001,23.049999,14.134373999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20850000]
["2004-09-20",23.049999,23.5,22.754999000000002,23.274999999999999,14.358549999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15537600]
["2004-09-27",23.024999999999999,23.204999999999998,22.225000000000001,22.915001,14.136468000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16327400]
["2004-10-04",23.25,24.6,23.25,23.665001,14.599138999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19165800]
["2004-10-11",23.665001,23.785,22.195,22.405000999999999,13.82184,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20692000]
["2004-10-18",22.43,23.65,22.305,23.43,14.454176,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15533400]
["2004-10-25",23.299999,25.549999,23.135000000000002,25.225000000000001,15.561522,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24510200]
["2004-11-01",25.225000000000001,27.1,24.665001,26.860001,16.570169,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27504600]
["2004-11-08",26.450001,27.450001,26.204999999999998,27.364999999999998,16.881712,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19522000]
["2004-11-15",27.5,29.08,27.325001,27.405000999999999,16.906386999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28911000]
["2004-11-22",27.5,28.805,27.299999,28.665001,17.683693000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10911800]
["2004-11-29",28.25,28.41,26.9,27.545000000000002,16.992754000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26261600]
["2004-12-06",27.35,28.59,27.35,27.889999,17.205590999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12871400]
["2004-12-13",27.889999,28.049999,27.174999,27.174999,16.764500000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20599800]
["2004-12-20",27.225000000000001,28.42,27.094999000000001,27.620000999999998,17.121898999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16837200]
["2004-12-27",27.745000999999998,29.01,27.65,28.895,17.912281,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13462800]
["2005-01-03",28.93,29.344999000000001,28.1,28.280000999999999,17.531033999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22066800]
["2005-01-10",28.15,29.25,28.15,29.184999000000001,18.092051999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10458600]
["2005-01-17",29.190000999999999,29.700001,27.465,27.575001,17.094002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24433800]
["2005-01-24",27.725000000000001,27.99,27.1,27.610001,17.115694000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14560000]
["2005-01-31",27.809999000000001,29.424999,27.695,29.309999000000001,18.169542,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12374000]
["2005-02-07",29.309999000000001,29.954999999999998,28.485001,28.75,17.822399000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13962800]
["2005-02-14",28.799999,29.135000000000002,27.905000999999999,28.360001,17.580625999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13606800]
["2005-02-21",27.85,28.65,27.450001,28.395,17.602329000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20759000]
["2005-02-28",29.004999000000002,31.549999,27.809999000000001,30.475000000000001,18.891741,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,78912800]
["2005-03-07",30.504999000000002,31.424999,30.014999,31.075001,19.263687000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29037000]
["2005-03-14",31.325001,32.270000000000003,31.120000999999998,31.514999,19.621002000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28625200]
["2005-03-21",31.35,31.440000999999999,30.129999000000002,30.535,19.010860000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20861400]
["2005-03-28",30.535,31.975000000000001,30.52,31.405000999999999,19.552520999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26831400]
["2005-04-04",31.450001,32.479999999999997,31.4,32.125,20.000782000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31074000]
["2005-04-11",32.174999,32.540000999999997,30.445,30.77,19.157171000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27319200]
["2005-04-18",30.85,31.51,30.360001,30.674999,19.098019000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20816400]
["2005-04-25",30.774999999999999,31.334999,28.299999,28.75,17.899539999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22576200]
["2005-05-02",28.940000999999999,31.99,28.844999000000001,31.59,19.667694000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25637600]
["2005-05-09",31.65,32.455002,31.024999999999999,31.625,19.689488999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31306200]
["2005-05-16",31.6,34.525002000000001,31.6,34.43,21.435862,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34998000]
["2005-05-23",34.25,34.75,33.544998,33.860000999999997,21.080981999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22711200]
["2005-05-30",33.900002000000001,34.915000999999997,33.5,33.950001,21.137022000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20076200]
["2005-06-06",33.875,35.590000000000003,33.5,35.485000999999997,22.092694999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18732400]
["2005-06-13",35.599997999999999,37.755001,35.490001999999997,36.575001,22.771322000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26192600]
["2005-06-20",36.384998000000003,36.974997999999999,35.534999999999997,36.075001,22.545794000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13410800]
["2005-06-27",35.825001,37.654998999999997,35.805,36.68,22.923909999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16283400]
["2005-07-04",36.450001,38.340000000000003,36.424999,37.729999999999997,23.580127999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20517800]
["2005-07-11",37.974997999999999,38.220001000000003,36.415000999999997,36.895000000000003,23.058271000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19351200]
["2005-07-18",36.93,38.525002000000001,36.900002000000001,37.875,23.670746000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20185000]
["2005-07-25",37.924999,38.625,37.494999,37.935001,23.708248000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17067200]
["2005-08-01",37.790000999999997,39.025002000000001,36.389999000000003,36.689999,22.930161999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22683400]
["2005-08-08",36.875,37.869999,36.205002,37.459999000000003,23.411390000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24394000]
["2005-08-15",37.424999,37.875,36.095001000000003,36.174999,22.60829,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20959400]
["2005-08-22",36.139999000000003,36.389999000000003,35.235000999999997,35.25,22.030201000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21853600]
["2005-08-29",35.049999,35.700001,32.799999,33.110000999999997,20.692761999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38840200]
["2005-09-05",33.200001,34.365001999999997,33.200001,34.25,21.557772,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29252000]
["2005-09-12",34.25,34.665000999999997,32.465000000000003,33.18,20.884295999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36059600]
["2005-09-19",33.505001,34.244999,31.334999,33.095001000000003,20.830786,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37277400]
["2005-09-26",33.5,34.25,32.729999999999997,33.435001,21.044792000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27209800]
["2005-10-03",33.224997999999999,33.445,30.745000999999998,32.5,20.456282000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34249400]
["2005-10-10",32.404998999999997,32.534999999999997,30.774999999999999,32.025002000000001,20.157305000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24374800]
["2005-10-17",31.975000000000001,31.985001,30.35,30.504999000000002,19.200575000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22441200]
["2005-10-24",30.524999999999999,31.045000000000002,28.780000999999999,29.754999000000002,18.728515999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27247200]
["2005-10-31",29.9,32.375,29.9,32.07,20.185635000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31706000]
["2005-11-07",32.215000000000003,34.985000999999997,31.834999,34.409999999999997,21.658481999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32492400]
["2005-11-14",34.224997999999999,34.794998,32.799999,34.764999000000003,21.881924000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20221600]
["2005-11-21",34.654998999999997,34.665000999999997,32.865001999999997,33.534999999999997,21.107737,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20005600]
["2005-11-28",33.174999,33.875,31.995000999999998,33.325001,20.975556999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28816200]
["2005-12-05",33.200001,34.299999,32.525002000000001,34.049999,21.431885000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24765800]
["2005-12-12",34.195,34.424999,31.975000000000001,32.485000999999997,20.446842,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25548600]
["2005-12-19",32.540000999999997,33.544998,31.754999000000002,33.125,21.004225000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21374200]
["2005-12-26",33.150002000000001,33.490001999999997,32.485000999999997,33.165000999999997,21.029593999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11415400]
["2006-01-02",33.275002000000001,35,32.404998999999997,34.979999999999997,22.180461999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27529600]
["2006-01-09",34.875,37.479999999999997,34.875,37.365001999999997,23.692768000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30933000]
["2006-01-16",36.935001,37.220001000000003,34.974997999999999,35.049999,22.224854000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23672800]
["2006-01-23",35.150002000000001,35.810001,33.400002000000001,33.875,21.479800999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52558800]
["2006-01-30",33.849997999999999,35.369999,32.375,34.514999000000003,21.885618000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31538200]
["2006-02-06",34.375,34.634998000000003,33.384998000000003,34.485000999999997,21.866596000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18108200]
["2006-02-13",34.255001,36.215000000000003,34.060001,35.814999,22.709927,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24202200]
["2006-02-20",35.770000000000003,36.294998,35,35.224997999999999,22.335819000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15508400]
["2006-02-27",35.25,35.965000000000003,35.040000999999997,35.25,22.351669000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20403800]
["2006-03-06",35.264999000000003,36.119999,34.784999999999997,35.939999,22.789192,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17384000]
["2006-03-13",35.849997999999999,36.360000999999997,35.689999,36.115001999999997,22.900151999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15384400]
["2006-03-20",36.235000999999997,36.990001999999997,35.590000000000003,35.825001,22.875397,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19038800]
["2006-03-27",35.575001,37.195,35.575001,36.5,23.306405999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21640400]
["2006-04-03",36.494999,39.009998000000003,35.939999,38.305,24.458956000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33570200]
["2006-04-10",38.25,38.325001,36.865001999999997,37,23.625668000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16317000]
["2006-04-17",36.93,38.665000999999997,36.365001999999997,38.134998000000003,24.350404999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23465000]
["2006-04-24",37.875,39.209999000000003,37.705002,38.924999,24.854838999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17806200]
["2006-05-01",39.189999,39.669998,38.5,39.095001000000003,24.963395999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20428800]
["2006-05-08",39,39.695,37.215000000000003,37.424999,23.897043,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34213400]
["2006-05-15",37.240001999999997,37.744999,35.93,36.544998,23.335135000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25677800]
["2006-05-22",36.25,36.619999,35.375,36.084999000000003,23.041414,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19970000]
["2006-05-29",35.794998,36.924999,35.139999000000003,36.505001,23.309595000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20401800]
["2006-06-05",36.424999,36.639999000000003,34.479999999999997,35.32,22.552935000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25246800]
["2006-06-12",35.700001,35.779998999999997,33.459999000000003,35.099997999999999,22.412462000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25331700]
["2006-06-19",35.470001000000003,36.389999000000003,34.689999,36.159999999999997,23.175497,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14136000]
["2006-06-26",36.040000999999997,36.799999,35.830002,36.599997999999999,23.457508000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16400100]
["2006-07-03",36.560001,36.959999000000003,35.009998000000003,36.459999000000003,23.367773,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13540100]
["2006-07-10",36.419998,36.759998000000003,33.32,33.75,21.630898999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21946900]
["2006-07-17",33.759998000000003,35.150002000000001,32.57,33.25,21.310434000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30272700]
["2006-07-24",33.259998000000003,35.68,33.259998000000003,35.150002000000001,22.528175000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19247100]
["2006-07-31",35,35.950001,33.889999000000003,35.080002,22.483318000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18670800]
["2006-08-07",35.029998999999997,36,33.520000000000003,35.939999,23.034493999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26462900]
["2006-08-14",36.759998000000003,38.720001000000003,36.049999,37.330002,23.925377000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20155300]
["2006-08-21",36.650002000000001,37.68,36.279998999999997,37.099997999999999,23.777958000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14224500]
["2006-08-28",37.240001999999997,38.889999000000003,37.169998,38.790000999999997,24.861115000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21954600]
["2006-09-04",38.900002000000001,39.740001999999997,38.790000999999997,39.580002,25.367439000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12127500]
["2006-09-11",39.509998000000003,42.490001999999997,39.340000000000003,41.990001999999997,26.912040999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36607700]
["2006-09-18",41.650002000000001,42.900002000000001,40.439999,41,26.359504999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21922100]
["2006-09-25",41,44.139999000000003,40.709999000000003,43.209999000000003,27.780346000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30068000]
["2006-10-02",43,43.950001,42.610000999999997,43.349997999999999,27.870349999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26922700]
["2006-10-09",43.200001,45.009998000000003,43.18,44.900002000000001,28.866879999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27936800]
["2006-10-16",44.75,44.990001999999997,43.990001999999997,44.32,28.493986,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22074400]
["2006-10-23",44,44.990001999999997,43.619999,43.880001,28.211099999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25200900]
["2006-10-30",43.5,44.860000999999997,39.790000999999997,39.939999,25.678017000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33740500]
["2006-11-06",40.380001,40.869999,39.119999,40.659999999999997,26.140913000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48786000]
["2006-11-13",40.490001999999997,42.73,40.299999,42.57,27.368880999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44414700]
["2006-11-20",42.52,43.509998000000003,42.099997999999999,43.110000999999997,27.716059000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14924600]
["2006-11-27",43.349997999999999,43.700001,40.220001000000003,40.599997999999999,26.102336999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58541400]
["2006-12-04",40.950001,41.599997999999999,40.240001999999997,40.380001,25.960894,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22600900]
["2006-12-11",40,40,37.709999000000003,38.830002,24.964382000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50543700]
["2006-12-18",38.950001,39.360000999999997,37.709999000000003,38.090000000000003,24.571059999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30180000]
["2006-12-25",37.959999000000003,38.68,37.389999000000003,38.130001,24.596872000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16907400]
["2007-01-01",38.200001,38.720001000000003,36.720001000000003,36.889999000000003,23.796970000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30979900]
["2007-01-08",37.07,39.700001,36.119999,39.240001999999997,25.312908,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33541200]
["2007-01-15",39.099997999999999,40.520000000000003,38.610000999999997,40.220001000000003,25.945086,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20620100]
["2007-01-22",40.400002000000001,41.09,39.110000999999997,40.270000000000003,25.977336999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26522200]
["2007-01-29",40.400002000000001,42.200001,39.790000999999997,41.880001,27.015915,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22489400]
["2007-02-05",41.549999,43.630001,40.880001,43.040000999999997,27.764208,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26816500]
["2007-02-12",43,44.82,42.75,44.099997999999999,28.447989,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27540200]
["2007-02-19",44.349997999999999,44.700001,43.32,44.290000999999997,28.570554999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23376200]
["2007-02-26",44.939999,45,42.779998999999997,44.25,28.544756,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58895600]
["2007-03-05",44,45,43.66,44.490001999999997,28.699573999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41278600]
["2007-03-12",44.5,45.450001,42.52,44.360000999999997,28.615696,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41943400]
["2007-03-19",44.57,46.700001,44.560001,46.509998000000003,30.087748000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30607700]
["2007-03-26",46.279998999999997,46.639999000000003,44.73,45.049999,29.143263000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29050600]
["2007-04-02",45.299999,46.189999,44.650002000000001,46,29.757815999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18988300]
["2007-04-09",46.240001999999997,46.52,43.830002,45.099997999999999,29.175599999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33083100]
["2007-04-16",45.349997999999999,45.82,44.02,45.060001,29.149733000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37291900]
["2007-04-23",44.959999000000003,45.419998,44,44.759998000000003,28.955648,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21131200]
["2007-04-30",45.299999,45.610000999999997,43,43.66,28.244066,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30762700]
["2007-05-07",43.59,44.169998,41.189999,41.48,26.833798999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,43723700]
["2007-05-14",41.450001,41.810001,38.900002000000001,39.700001,25.682293000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64119100]
["2007-05-21",39.590000000000003,40.220001000000003,38.07,38.400002000000001,24.841318000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51418500]
["2007-05-28",38.229999999999997,40.860000999999997,38.229999999999997,40.580002,26.251574999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26035900]
["2007-06-04",40.099997999999999,40.590000000000003,38.380001,39.150002000000001,25.326499999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25711100]
["2007-06-11",38.950001,39.82,38.57,38.950001,25.197106999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21814100]
["2007-06-18",38.900002000000001,43.110000999999997,38.07,41.43,26.891314000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38835600]
["2007-06-25",41.25,41.560001,38.520000000000003,39.779998999999997,25.820347000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31011900]
["2007-07-02",40.049999,43.029998999999997,38.860000999999997,41.990001999999997,27.254808000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23464900]
["2007-07-09",41.849997999999999,41.889999000000003,38.810001,39.75,25.800865000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38193100]
["2007-07-16",39.650002000000001,45.5,39.610000999999997,41.919998,27.209364000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,66940900]
["2007-07-23",42.279998999999997,42.299999,36.560001,36.900002000000001,23.950996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38179800]
["2007-07-30",37.25,37.400002000000001,33.610000999999997,33.700001,21.873943000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32743400]
["2007-08-06",34,36.709999000000003,32.279998999999997,33.630001,21.828507999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38989300]
["2007-08-13",34,34.639999000000003,29.129999000000002,30.91,20.063009000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40303300]
["2007-08-20",30.99,31.84,30.34,31.780000999999999,20.62771,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28570500]
["2007-08-27",31.43,32.279998999999997,29.790001,31.719999000000001,20.588766,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25946600]
["2007-09-03",31.360001,32.549999,29.27,29.76,19.316568,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21408400]
["2007-09-10",29.85,30.65,28.51,30.18,19.589188,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34269400]
["2007-09-17",30.049999,34.139999000000003,29.18,33.119999,21.592312,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37077100]
["2007-09-24",33.409999999999997,33.979999999999997,31.200001,32.32,21.070748999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24576300]
["2007-10-01",32.32,35.759998000000003,32.090000000000003,35.099997999999999,22.883154000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27708000]
["2007-10-08",35.049999,35.479999999999997,32.810001,33.049999,21.546669000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24179200]
["2007-10-15",33.029998999999997,33.229999999999997,29.959999,30.24,19.714718000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25676100]
["2007-10-22",29.84,33.200001,29.84,33,21.514074000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25914300]
["2007-10-29",33.07,33.759998000000003,30.790001,31.110001,20.281901999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28036500]
["2007-11-05",30.799999,32.57,28.27,28.49,18.573817999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33409400]
["2007-11-12",28.74,31.6,27.5,28.32,18.462983999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40346700]
["2007-11-19",28.33,30.18,27.18,30.030000999999999,19.577808000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24957600]
["2007-11-26",30.290001,30.620000999999998,27.82,29.65,19.330069000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37422300]
["2007-12-03",29.690000999999999,31.549999,29.290001,30.51,19.890747000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33368000]
["2007-12-10",30.719999000000001,31.290001,27.620000999999998,27.77,18.104431000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25689900]
["2007-12-17",27.860001,28.190000999999999,25.58,26.540001,17.380203000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27031500]
["2007-12-24",26.559999000000001,27.33,24.700001,25.48,16.686045,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21197700]
["2007-12-31",25.26,26.1,21.799999,22.4,14.66905,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35310900]
["2008-01-07",22.43,23.4,20.940000999999999,21.309999000000001,13.95524,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56052500]
["2008-01-14",21.43,23.620000999999998,21.16,23.049999,15.094709,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52118000]
["2008-01-21",22.469999000000001,25.959999,21.969999000000001,24.950001,16.338964000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57878700]
["2008-01-28",24.940000999999999,28.33,24.290001,28,18.336307999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51113400]
["2008-02-04",28.469999000000001,28.469999000000001,23.34,24.200001,15.847810000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67111600]
["2008-02-11",24.01,26.530000999999999,23.4,25.379999000000002,16.620552,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50444400]
["2008-02-18",25.51,25.700001,24.08,24.620000999999998,16.122854,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23266700]
["2008-02-25",24.620000999999998,26.77,24.09,24.68,16.162141999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38759200]
["2008-03-03",24.73,26.200001,23.07,23.41,15.330461,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29153600]
["2008-03-10",23.209999,24.540001,21.469999000000001,22.530000999999999,14.754182,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31474200]
["2008-03-17",22,25.07,21.01,24.85,16.361698000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29879800]
["2008-03-24",25.219999000000001,26.559999000000001,21.91,21.969999000000001,14.465457000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34531700]
["2008-03-31",21.99,25.51,21.52,23.92,15.749366,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31843400]
["2008-04-07",24.18,24.42,22.889999,23.120000999999998,15.222633999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25198200]
["2008-04-14",23.129999000000002,24.09,22.110001,23.719999000000001,15.617680999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20764500]
["2008-04-21",23.389999,25.799999,22.98,25.57,16.835754000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28214300]
["2008-04-28",25.41,27.08,24.389999,26.299999,17.316402,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26113900]
["2008-05-05",26.299999,26.299999,23.040001,23.209999,15.281890000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25267700]
["2008-05-12",23.27,26.1,23,25.219999000000001,16.605312000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40996000]
["2008-05-19",25.040001,25.49,22.389999,22.49,14.807831,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25832100]
["2008-05-26",22.52,24.26,22.280000999999999,23.67,15.584762,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22169100]
["2008-06-02",23.67,23.67,22.059999000000001,22.25,14.649808999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36238900]
["2008-06-09",22.469999000000001,22.549999,20.809999000000001,22.16,14.590547000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34708600]
["2008-06-16",22.15,22.75,20.76,20.91,13.851145000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30756600]
["2008-06-23",20.889999,21.32,18.940000999999999,19.530000999999999,12.937003000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41069000]
["2008-06-30",19.27,20.18,18.379999000000002,18.5,12.254719,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31701900]
["2008-07-07",18.739999999999998,19.190000999999999,14.33,15.58,10.320459,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67898800]
["2008-07-14",16.530000999999999,19.149999999999999,15.03,18.09,11.983124,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,61297300]
["2008-07-21",18.200001,19.809999000000001,17.07,18.07,11.969874000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32133800]
["2008-07-28",18.010000000000002,19.510000000000002,17.510000000000002,18.170000000000002,12.036118999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32197800]
["2008-08-04",18.030000999999999,20.91,17.59,20.73,13.731908000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38188000]
["2008-08-11",20.85,22.459999,19.360001,21.49,14.235343,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64065300]
["2008-08-18",21.68,22.33,18.709999,20.129999000000002,13.334451,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41906100]
["2008-08-25",19.870000999999998,20.85,19.049999,20.82,13.79152,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23167900]
["2008-09-01",20.969999000000001,22.32,19.82,21.08,13.963747,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32749200]
["2008-09-08",22.08,22.959999,20.329999999999998,20.809999000000001,13.784895000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,53822000]
["2008-09-15",19.920000000000002,22.74,17.989999999999998,19.959999,13.3024,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59720800]
["2008-09-22",19.690000999999999,19.82,17.57,19.399999999999999,12.929188,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39772900]
["2008-09-29",19.149999999999999,19.149999999999999,15.01,15.19,10.123419999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52921600]
["2008-10-06",14.71,15.56,9.23,9.92,6.6112140000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,90473100]
["2008-10-13",11.1,11.97,7.65,9.84,6.5578969999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,91633100]
["2008-10-20",9.91,10.79,8.61,8.99,5.9914120000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59136600]
["2008-10-27",8.76,12.58,8.7200000000000006,12.29,8.1907049999999995,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,69411700]
["2008-11-03",12.1,12.47,10.130000000000001,10.96,7.304322,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,49125500]
["2008-11-10",11.06,11.17,6.92,7.52,5.0117250000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,70804400]
["2008-11-17",7.42,7.71,5.07,5.73,3.818775,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,108133600]
["2008-11-24",5.94,7.5,5.6,7.42,4.9450820000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54260900]
["2008-12-01",7.2,8.82,6.3,8.61,5.7381580000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,84155000]
["2008-12-08",8.94,9.59,7.7,8.5,5.6648509999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,66247000]
["2008-12-15",8.52,10.75,7.98,10.62,7.1854310000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,86481400]
["2008-12-22",10.57,10.57,8.4,8.6,5.8187090000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26706100]
["2008-12-29",8.59,11.11,8.5,10.98,7.4290060000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34923500]
["2009-01-05",10.8,11.93,10.119999999999999,10.3,6.9689180000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67766100]
["2009-01-12",10.06,10.53,8.94,9.76,6.603561,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,53105900]
["2009-01-19",9.76,10.02,8.5399999999999991,9.65,6.529134,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41018700]
["2009-01-26",9.65,10.25,8.6999999999999993,8.9499999999999993,6.0555159999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50610200]
["2009-02-02",8.6999999999999993,9.91,7.5,9.6999999999999993,6.562964,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,114584500]
["2009-02-09",9.6999999999999993,9.85,8.1,8.6300000000000008,5.8390060000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58030500]
["2009-02-16",8.06,8.44,7.35,7.86,5.3180300000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54341000]
["2009-02-23",8,8.43,7.3,7.87,5.3247960000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,73046300]
["2009-03-02",7.57,7.96,6.27,6.94,4.6955650000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,78002500]
["2009-03-09",6.82,8.5399999999999991,6.67,8.33,5.6360289999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,75502900]
["2009-03-16",8.4700000000000006,9.26,7.7,8,5.449776,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62029200]
["2009-03-23",8.4700000000000006,9.8800000000000008,7.92,9.7100000000000009,6.6146649999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67860400]
["2009-03-30",9.43,10.5,8.35,10.36,7.0574589999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,66964000]
["2009-04-06",10.28,11.88,9.51,11.88,8.0929179999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58504500]
["2009-04-13",11.75,13.23,11.22,13.1,8.9240100000000009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,79167200]
["2009-04-20",12.51,13.56,11.35,13.23,9.0125689999999992,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,68397700]
["2009-04-27",12.97,14.09,12.06,13.51,9.2033100000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59778800]
["2009-05-04",13.68,15.29,12.53,12.83,8.7400789999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,86037800]
["2009-05-11",12.46,13,11.18,11.33,7.7182459999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,73073000]
["2009-05-18",12.08,12.94,10.95,11.19,7.6228720000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59873800]
["2009-05-25",11,12.24,10.95,11.68,7.9566749999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41245500]
["2009-06-01",11.9,14.05,11.9,12.81,8.7264560000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,70661000]
["2009-06-08",12.5,13.08,11.71,12.53,8.5357140000000005,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47391200]
["2009-06-15",12.27,12.27,10.47,11.39,7.7899589999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,73742200]
["2009-06-22",11.09,11.97,10.81,11.67,7.9814579999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59461200]
["2009-06-29",11.74,12.2,11,11,7.5232270000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31293400]
["2009-07-06",10.86,11.31,10.51,10.61,7.2564919999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48874900]
["2009-07-13",10.69,12.02,10.27,11.91,8.1455990000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51341100]
["2009-07-20",11.99,13.73,11.99,13.57,9.2809270000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57940500]
["2009-07-27",13.68,14.12,12.98,13.91,9.5134570000000007,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38081700]
["2009-08-03",14.15,16.120000999999998,13.58,15.99,10.936032000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,63386900]
["2009-08-10",15.98,16.639999,14.94,15.31,10.470962,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,89761200]
["2009-08-17",14.81,15.59,14.01,15.35,10.498317,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62474100]
["2009-08-24",15.41,16.290001,15.2,15.91,10.881321,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46627200]
["2009-08-31",15.74,16.100000000000001,14.61,15.21,10.402568,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54890800]
["2009-09-07",15.24,16.32,15.19,16.07,10.990746,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39965300]
["2009-09-14",15.92,18.260000000000002,15.79,18.030000999999999,12.369362000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62962400]
["2009-09-21",17.829999999999998,19.16,17.450001,17.790001,12.204705000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,60847900]
["2009-09-28",17.93,18.549999,16.889999,17.399999999999999,11.937155000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56362400]
["2009-10-05",17.59,19.610001,17.5,19.149999999999999,13.137727,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,55341700]
["2009-10-12",19.32,20.84,19.299999,19.82,13.597377,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,55358200]
["2009-10-19",19.920000000000002,20.5,18.82,18.870000999999998,12.945634999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58598900]
["2009-10-26",18.920000000000002,19.280000999999999,17.440000999999999,17.57,12.053779,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54542900]
["2009-11-02",17.690000999999999,19.23,16.850000000000001,19.18,13.158310999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,80845900]
["2009-11-09",19.66,19.77,17.450001,18.010000000000002,12.355638000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,109627500]
["2009-11-16",18.239999999999998,18.5,16.66,17.110001,11.738196,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,55632900]
["2009-11-23",17.389999,17.600000000000001,16.649999999999999,16.969999000000001,11.642150000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40330500]
["2009-11-30",17.100000000000001,17.100000000000001,15.48,15.98,10.962971,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,98079700]
["2009-12-07",16.079999999999998,17.110001,15.99,17.02,11.676454,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64536200]
["2009-12-14",17.239999999999998,17.5,16.649999999999999,16.959999,11.671604,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57958500]
["2009-12-21",16.950001,17.879999000000002,16.670000000000002,17.57,12.091398999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29580000]
["2009-12-28",17.629999000000002,18.07,16.760000000000002,16.760000000000002,11.533969000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26037000]
["2010-01-04",16.899999999999999,17.66,16.790001,16.920000000000002,11.644078,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,65152300]
["2010-01-11",17.110001,17.110001,16.170000000000002,16.549999,11.38945,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48778500]
["2010-01-18",16.52,16.75,15.44,15.57,10.715028999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44560600]
["2010-01-25",15.77,16.32,15.39,15.93,10.962775000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,55782900]
["2010-02-01",15.61,17.059999000000001,15.34,16.420000000000002,11.299988000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,82475700]
["2010-02-08",16.469999000000001,17.389999,16.239999999999998,17.32,11.919349,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47343200]
["2010-02-15",17.290001,18.629999000000002,17.290001,18.540001,12.758936,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36451800]
["2010-02-22",18.610001,19.549999,18.280000999999999,19.149999999999999,13.178727,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,74129400]
["2010-03-01",19.209999,20.6,19.18,20.450001,14.073368,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,74528800]
["2010-03-08",20.84,21.799999,20.459999,21.75,14.968009,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54105000]
["2010-03-15",21.59,21.82,20.809999000000001,20.889999,14.410511,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41693200]
["2010-03-22",20.68,22.16,20.65,21.719999000000001,14.98307,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46938000]
["2010-03-29",21.870000999999998,22.4,21.43,22.34,15.410769,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32848300]
["2010-04-05",22.4,23.530000999999999,22.08,23.51,16.217866999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48599900]
["2010-04-12",23.5,24.129999000000002,22.879999000000002,22.98,15.852254,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44033800]
["2010-04-19",22.9,24.85,22.24,24.83,17.128435,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46337200]
["2010-04-26",24.93,25.25,23.129999000000002,23.200001,16.004014999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58890800]
["2010-05-03",23.379999000000002,23.92,21,21.940000999999999,15.134836999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,71120600]
["2010-05-10",22.93,24.84,22.17,22.540001,15.548735000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67257700]
["2010-05-17",22.700001,22.85,19.899999999999999,21.049999,14.52089,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,86220400]
["2010-05-24",21.030000999999999,22.620000999999998,20.120000999999998,22.209999,15.321087,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58848200]
["2010-05-31",22.33,23.059999000000001,20.860001,21.030000999999999,14.507089000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46403100]
["2010-06-07",21.1,21.58,20.030000999999999,21.24,14.651949,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47169200]
["2010-06-14",21.5,22.309999000000001,21.27,21.459999,14.8385,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39850900]
["2010-06-21",21.780000999999999,21.799999,18.670000000000002,19.02,13.151358999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,63170900]
["2010-06-28",19,19.219999000000001,17.579999999999998,17.850000000000001,12.342366999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,61069200]
["2010-07-05",18.290001,18.59,17.200001,18.530000999999999,12.812555,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51076000]
["2010-07-12",18.450001,18.59,17.110001,17.16,11.865270000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40528000]
["2010-07-19",17.389999,19.48,16.93,19.379999000000002,13.400283,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56069000]
["2010-07-26",19.48,20.350000000000001,18.25,18.649999999999999,12.895527,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44504200]
["2010-08-02",19.079999999999998,19.950001,18.700001,19.440000999999999,13.441769000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47569900]
["2010-08-09",19.620000999999998,20.58,19.219999000000001,20.129999000000002,13.91887,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,66804100]
["2010-08-16",19.889999,21.190000999999999,19.75,20.969999000000001,14.499687,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40618000]
["2010-08-23",20.93,21.07,19.049999,19.600000000000001,13.552403999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,49374100]
["2010-08-30",19.540001,21.32,19,20.870000999999998,14.430543999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37023700]
["2010-09-06",20.76,21,20.219999000000001,20.799999,14.382141000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24654500]
["2010-09-13",21.059999000000001,22.120000999999998,20.940000999999999,21.75,15.039021,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33909900]
["2010-09-20",21.780000999999999,23,21.450001,22.75,15.768371999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47035400]
["2010-09-27",22.860001,23.4,22.360001,23.15,16.04562,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34384400]
["2010-10-04",22.709999,24.5,22.01,24.360001,16.884291000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50501900]
["2010-10-11",24.41,25.26,23.790001,24.18,16.759529000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,43865800]
["2010-10-18",24.24,24.6,21.9,22.18,15.373297000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57351200]
["2010-10-25",22.34,23.93,22.190000999999999,23.67,16.406040000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46943100]
["2010-11-01",23.870000999999998,26.030000999999999,23.559999000000001,25.57,17.72296,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42107300]
["2010-11-08",25.389999,25.75,24.42,25.059999000000001,17.369472999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44509500]
["2010-11-15",25.139999,25.24,23.9,25.08,17.383333,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38623000]
["2010-11-22",25.059999000000001,26.32,24.99,26,18.020996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33949200]
["2010-11-29",26.049999,26.200001,24.52,25.059999000000001,17.369472999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52548900]
["2010-12-06",25.040001,25.83,24.91,25.49,17.667508999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31472200]
["2010-12-13",25.469999000000001,26.17,24.870000999999998,25.889999,17.944756999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38640100]
["2010-12-20",26.120000999999998,26.16,25.07,25.16,17.473057000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27266700]
["2010-12-27",25.17,25.530000999999999,24.58,25.299999,17.570284000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19576700]
["2011-01-03",25.5,25.809999000000001,23.15,23.309999000000001,16.188271,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48728900]
["2011-01-10",23.17,23.91,22.780000999999999,23.08,16.028542999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44655200]
["2011-01-17",23.1,24.09,22.860001,23.139999,16.070208000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30447700]
["2011-01-24",23.15,23.969999000000001,22.93,22.99,15.966037,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28560500]
["2011-01-31",23.18,23.27,21.690000999999999,22.82,15.847979,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,59565400]
["2011-02-07",22.85,25.030000999999999,22.75,24.620000999999998,17.098037999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46250300]
["2011-02-14",24.549999,24.709999,23.49,23.75,16.493841,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41983600]
["2011-02-21",23.74,24.09,22.51,23.6,16.389671,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44295400]
["2011-02-28",23.610001,24.08,22.940000999999999,23.360001,16.222995999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45881300]
["2011-03-07",23.35,24.299999,23.059999000000001,23.74,16.486896999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38963200]
["2011-03-14",23.530000999999999,23.879999000000002,22.6,22.99,15.999935000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39848800]
["2011-03-21",23.219999000000001,23.67,22.5,23.43,16.306149999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34375400]
["2011-03-28",23.469999000000001,24.82,23.049999,24.35,16.946438000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36890500]
["2011-04-04",24.450001,25.99,23.709999,24.83,17.280487000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50259900]
["2011-04-11",24.799999,25.43,24.17,24.4,16.98123,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,43274500]
["2011-04-18",23.959999,24.68,23.620000999999998,24.16,16.814198999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30676500]
["2011-04-25",24.15,24.99,23.77,23.91,16.640215000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41078400]
["2011-05-02",24.360001,26.879999000000002,23.98,26.08,18.150431000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62760300]
["2011-05-09",25.99,28.879999000000002,25.68,28.459999,19.806792999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,73312500]
["2011-05-16",28.370000999999998,30,27.860001,28.629999000000002,19.925101999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,53521100]
["2011-05-23",28.1,29.02,27.799999,28.91,20.119973999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44400500]
["2011-05-30",28.799999,29.18,27.469999000000001,27.540001,19.166512999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41848300]
["2011-06-06",27.43,28.469999000000001,26.85,27.23,18.950776999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47509100]
["2011-06-13",27.26,28.139999,26.48,27.27,18.978611000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38584900]
["2011-06-20",27.190000999999999,28.84,27.02,28.02,19.572455999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36070100]
["2011-06-27",28.07,29.959999,27.860001,29.879999000000002,20.871696,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32582500]
["2011-07-04",29.92,30.58,28.6,30.42,21.248889999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42352200]
["2011-07-11",29.860001,30.450001,29.32,29.98,20.941547,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28860800]
["2011-07-18",29.91,30.620000999999998,29.389999,30.5,21.304777000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29463200]
["2011-07-25",30.18,30.309999000000001,28.32,28.870000999999998,20.166193,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26421900]
["2011-08-01",29.110001,29.440000999999999,25.42,26.540001,18.538647000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,70237800]
["2011-08-08",25.799999,26.370000999999998,23.33,25.549999,17.847117999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64463000]
["2011-08-15",25.709999,25.85,22.66,23.18,16.191628000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51466800]
["2011-08-22",23.75,25.780000999999999,23.139999,24.9,17.393082,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42645300]
["2011-08-29",25.299999,27.049999,24.9,25.360001,17.714399,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48732600]
["2011-09-05",24.33,26.459999,24.200001,25.17,17.581682000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33950600]
["2011-09-12",24.82,28.209999,24.75,27.74,19.376868999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46345200]
["2011-09-19",27.23,27.959999,24.51,25.620000999999998,17.965944,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40268600]
["2011-09-26",26.040001,28.07,25.709999,26.32,18.45682,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47341200]
["2011-10-03",26.110001,27.4,24.379999000000002,26.950001,18.898603000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,61108900]
["2011-10-10",27.450001,29.299999,27.08,29.26,20.518484000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44879100]
["2011-10-17",29.07,30.370000999999998,28.620000999999998,29.84,20.925208999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36603600]
["2011-10-24",29.91,32.349997999999999,29.799999,31.459999,22.061228,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,49395500]
["2011-10-31",30.959999,31.58,28.690000999999999,31.360001,21.991105999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48032400]
["2011-11-07",31.43,32.669998,30.200001,31.139999,21.836828000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52705700]
["2011-11-14",30.879999000000002,31.450001,30.049999,30.360001,21.289860000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34798300]
["2011-11-21",30.02,31.190000999999999,29.43,29.450001,20.651726,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29525600]
["2011-11-28",30.780000999999999,33.009998000000003,30.379999000000002,32.540000999999997,22.818573000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42185800]
["2011-12-05",32.810001,33.259998000000003,32.200001,32.790000999999997,22.993887000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25620500]
["2011-12-12",32.479999999999997,32.700001,30.49,31.030000999999999,21.759691,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39576900]
["2011-12-19",31.26,32.349997999999999,30.42,32.200001,22.650015,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17708000]
["2011-12-26",32.090000000000003,33,31.889999,32.18,22.635947999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15055600]
["2012-01-02",32.869999,34.799999,32.290000999999997,34.560001,24.310078000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42517100]
["2012-01-09",34.290000999999997,35.209999000000003,34.150002000000001,34.419998,24.211599,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29133100]
["2012-01-16",34.700001,35.919998,34.340000000000003,35.380001,24.886883000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21555100]
["2012-01-23",35.43,35.779998999999997,32.840000000000003,33.82,23.789546999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40448500]
["2012-01-30",33.580002,36.369999,33.18,36.119999,25.407412000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38911600]
["2012-02-06",35.919998,36.279998999999997,35.380001,35.68,25.097905999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23275700]
["2012-02-13",35.919998,36.310001,34.669998,36.25,25.498850000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24142800]
["2012-02-20",37.619999,38.220001000000003,36.389999000000003,37.060001,26.068622999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33928700]
["2012-02-27",36.709999000000003,38.889999000000003,36.57,38.310001,26.947901000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36200300]
["2012-03-05",38.18,39.830002,37.119999,39.669998,27.904530000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29900400]
["2012-03-12",39.799999,39.959999000000003,39.049999,39.729999999999997,27.946745,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23475400]
["2012-03-19",39.57,40.68,39.080002,39.840000000000003,28.166435,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27742300]
["2012-03-26",40,40.740001999999997,39.630001,39.729999999999997,28.088678000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22047300]
["2012-04-02",39.669998,41.27,39.57,40.869999,28.894646000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23191400]
["2012-04-09",40,40.490001999999997,38.5,39.979999999999997,28.265421,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22148400]
["2012-04-16",40.169998,40.650002000000001,39.090000000000003,39.099997999999999,27.643267000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26721200]
["2012-04-23",38.810001,41.5,38.259998000000003,41.18,29.113803999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22965000]
["2012-04-30",41.02,42.169998,40.299999,41.110000999999997,29.064314,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31687800]
["2012-05-07",40.799999,41.189999,37.020000000000003,37.979999999999997,26.851445999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46186700]
["2012-05-14",37.5,37.869999,35.009998000000003,35.240001999999997,24.914293000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35723100]
["2012-05-21",35.360000999999997,38.200001,35.189999,37.759998000000003,26.695913000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28224500]
["2012-05-28",38.130001,39.049999,36.669998,36.849997999999999,26.052547000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27766400]
["2012-06-04",36.959999000000003,37.970001000000003,35.880001,37.209999000000003,26.307053,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26278500]
["2012-06-11",37.639999000000003,37.75,34.830002,36.060001,25.494026000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33631800]
["2012-06-18",35.939999,37.32,33.759998000000003,33.779998999999997,24.012163000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35730000]
["2012-06-25",33.340000000000003,34.650002000000001,32.700001,34.349997999999999,24.417341,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37103400]
["2012-07-02",34.450001,34.919998,33.110000999999997,34.029998999999997,24.189878,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24927200]
["2012-07-09",34.020000000000003,35.029998999999997,32.310001,33.639999000000003,23.912648999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31586000]
["2012-07-16",33.520000000000003,35.900002000000001,32.979999999999997,35.599997999999999,25.305895,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34303000]
["2012-07-23",34.880001,36.729999999999997,34.060001,36.540000999999997,25.974081000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30208000]
["2012-07-30",36.490001999999997,37.770000000000003,34.889999000000003,37.259998000000003,26.485893000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34901600]
["2012-08-06",37.409999999999997,38.540000999999997,36.729999999999997,38,27.011913,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33031300]
["2012-08-13",37.770000000000003,39.020000000000003,37.419998,38.950001,27.687211999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22160500]
["2012-08-20",38.799999,39.880001,38.57,39.75,28.255887999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20959800]
["2012-08-27",39.75,40.799999,39.259998000000003,40.310001,28.653948,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22293800]
["2012-09-03",40.229999999999997,40.700001,39.689999,40.459999000000003,28.760584000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18674900]
["2012-09-10",40.270000000000003,40.479999999999997,38.709999000000003,39.240001999999997,27.893353000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27420600]
["2012-09-17",39.189999,39.279998999999997,37.93,38.389999000000003,27.428830999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26698400]
["2012-09-24",38.189999,38.529998999999997,36.939999,37.619999,26.878681,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27625400]
["2012-10-01",37.709999000000003,40.529998999999997,37.709999000000003,39.610000999999997,28.300497,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28067600]
["2012-10-08",39.369999,40,38.990001999999997,39.409999999999997,28.157602000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18459400]
["2012-10-15",39.540000999999997,41.240001999999997,39.369999,39.990001999999997,28.572001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20227000]
["2012-10-22",39.840000000000003,39.990001999999997,38.07,38.479999999999997,27.493138999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19670000]
["2012-10-29",38.93,41,37.759998000000003,40.610000999999997,29.014966999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17497100]
["2012-11-05",40.540000999999997,41.98,38.57,38.93,27.81465,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29372500]
["2012-11-12",39,40.310001,38.299999,40.18,28.707754000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26325200]
["2012-11-19",40.409999999999997,41.759998000000003,40.310001,41.73,29.815189,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16345100]
["2012-11-26",41,41.09,38.020000000000003,38.700001,27.650320000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45454300]
["2012-12-03",38.93,39.479999999999997,37.93,39.409999999999997,28.157602000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29916000]
["2012-12-10",39.32,39.720001000000003,38.029998999999997,38.07,27.200196999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23680200]
["2012-12-17",38.270000000000003,39.540000999999997,37.150002000000001,37.509998000000003,26.938734,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26065600]
["2012-12-24",37.409999999999997,38.040000999999997,36.299999,37.360000999999997,26.831011,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18608700]
["2012-12-31",37.200001,39.549999,37.169998,37.939999,27.247553,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37351200]
["2013-01-07",37.93,38.07,36.349997999999999,36.889999000000003,26.493466999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27109200]
["2013-01-14",36.869999,38.880001,36.75,38.419998,27.592269999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21628500]
["2013-01-21",38.360000999999997,39.380001,37.799999,38.740001999999997,27.822088000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19375600]
["2013-01-28",39.130001,40,38.68,39.509998000000003,28.375081999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23252500]
["2013-02-04",39.240001999999997,41.150002000000001,38.630001,39.919998,28.669530999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29564800]
["2013-02-11",39.630001,40.490001999999997,38.729999999999997,39.119999,28.094992000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21376100]
["2013-02-18",39.349997999999999,40.470001000000003,38.880001,39.080002,28.066271,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17587000]
["2013-02-25",39.169998,41.57,38.520000000000003,40.68,29.215343000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34929300]
["2013-03-04",40.709999000000003,42.18,40.709999000000003,41.669998,29.926331999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25365500]
["2013-03-11",41.43,42.470001000000003,41.310001,41.779998999999997,30.005345999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24461500]
["2013-03-18",41.27,42.889999000000003,40.889999000000003,42.66,30.784033000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25324400]
["2013-03-25",42.400002000000001,42.740001999999997,41.330002,41.84,30.192305000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17448800]
["2013-04-01",41.779998999999997,43.880001,41.509998000000003,43.389999000000003,31.310804000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23032900]
["2013-04-08",43.349997999999999,45.389999000000003,43.330002,44.43,32.061290999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24967200]
["2013-04-15",44.099997999999999,44.41,42.849997999999999,43.540000999999997,31.419048,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16494500]
["2013-04-22",43.59,45.18,43.110000999999997,44.630001,32.205607999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14732700]
["2013-04-29",44.779998999999997,46.450001,44.27,46.23,33.360191,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15596500]
["2013-05-06",46.009998000000003,47.23,45.779998999999997,47.23,34.081798999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14882200]
["2013-05-13",47.02,48.93,46.540000999999997,48.669998,35.120930000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27031700]
["2013-05-20",48.380001,49.93,48.259998000000003,49.209999000000003,35.510596999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18673700]
["2013-05-27",49.720001000000003,50,48.34,48.34,34.882786000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12295800]
["2013-06-03",48.59,49.009998000000003,47.279998999999997,48.610000999999997,35.077632999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18440700]
["2013-06-10",48.799999,49.259998000000003,47.919998,48.48,34.983814000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15092100]
["2013-06-17",48.91,49.48,46.130001,46.860000999999997,33.989798999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18191700]
["2013-06-24",46.369999,48.68,45.720001000000003,48,34.816699999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17792600]
["2013-07-01",48.25,49.240001999999997,47.790000999999997,49.18,35.672604,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11271300]
["2013-07-08",49.360000999999997,50.77,48.959999000000003,49.43,35.853935,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18587700]
["2013-07-15",49.709999000000003,50.5,48.23,49.029998999999997,35.563797000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20218800]
["2013-07-22",49.049999,49.540000999999997,47.48,48.169998,34.940005999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16384700]
["2013-07-29",48.080002,49.540000999999997,47.900002000000001,49.459999000000003,35.875698,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17108400]
["2013-08-05",49.279998999999997,49.720001000000003,47.32,48.52,35.193877999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22744000]
["2013-08-12",48.25,48.650002000000001,44.98,44.990001999999997,32.633392000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46075000]
["2013-08-19",45.07,45.75,44.439999,44.790000999999997,32.488331000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26300800]
["2013-08-26",44.759998000000003,45.189999,43.349997999999999,44.43,32.227207,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26747000]
["2013-09-02",44.759998000000003,46.18,44.09,45.080002,32.698681000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23914000]
["2013-09-09",45.18,45.689999,43.48,44.700001,32.423045999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28471700]
["2013-09-16",45.07,45.98,44.5,44.619999,32.547539,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19526300]
["2013-09-23",44.619999,44.77,42.68,43.52,31.745166999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29582700]
["2013-09-30",43.080002,44.48,42.919998,44.07,32.146355,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24309500]
["2013-10-07",43.619999,43.639999000000003,42.18,42.639999000000003,31.103259999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23509700]
["2013-10-14",42.450001,44.650002000000001,42.23,44.389999000000003,32.379764999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29360900]
["2013-10-21",44.470001000000003,45.240001999999997,43.889999000000003,44.889999000000003,32.744495000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17536300]
["2013-10-28",44.400002000000001,46.73,44.169998,45.959999000000003,33.524985999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20809700]
["2013-11-04",46.259998000000003,46.93,45.59,46.18,33.685462999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21874500]
["2013-11-11",46.18,51.139999000000003,46.119999,51.09,37.267006000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50575300]
["2013-11-18",51,51.369999,50.139999000000003,51.259998000000003,37.391013999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22168900]
["2013-11-25",51.540000999999997,54.07,51.400002000000001,53.259998000000003,38.849884000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20565400]
["2013-12-02",52.990001999999997,53.459999000000003,51.139999000000003,51.830002,37.806797000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25165700]
["2013-12-09",51.900002000000001,53.029998999999997,51.299999,51.41,37.500430999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19820200]
["2013-12-16",51.560001,52.720001000000003,51,52.27,38.312725,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18302900]
["2013-12-23",52.43,53.240001999999997,52.310001,52.700001,38.627898999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,8314400]
["2013-12-30",52.779998999999997,54,52.779998999999997,53.540000999999997,39.243603,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11062900]
["2014-01-06",53.77,56.25,51.360000999999997,55.84,40.929454999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36100300]
["2014-01-13",56.110000999999997,56.650002000000001,55.220001000000003,56.23,41.215313000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21284300]
["2014-01-20",56.209999000000003,56.470001000000003,54.080002,54.419998,39.888629999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14093400]
["2014-01-27",54.349997999999999,55.139999000000003,53.119999,53.200001,38.994391999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17607000]
["2014-02-03",53.119999,53.709999000000003,50.049999,53.09,38.913769000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24280800]
["2014-02-10",52.91,53.849997999999999,52.34,53.400002000000001,39.140991,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11515900]
["2014-02-17",53.669998,53.990001999999997,52.900002000000001,53.709999000000003,39.368209999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11972900]
["2014-02-24",53.869999,58.66,53.029998999999997,57.860000999999997,42.410060999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32754800]
["2014-03-03",57.189999,58.48,56.700001,58.049999,42.549332,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18821600]
["2014-03-10",57.700001,59.950001,57.549999,58.580002,42.937809000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20928400]
["2014-03-17",58.919998,59.560001,58.189999,58.970001000000003,43.407795,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19150100]
["2014-03-24",59.049999,59.25,57.82,58.919998,43.370978999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15292500]
["2014-03-31",59.130001,61.259998000000003,58.84,59.740001999999997,43.974589999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18170800]
["2014-04-07",59.709999000000003,59.75,56.779998999999997,56.900002000000001,41.884059999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16405800]
["2014-04-14",57.450001,58.740001999999997,56.470001000000003,56.830002,41.832538999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14651700]
["2014-04-21",56.939999,58.490001999999997,56.720001000000003,57.57,42.377246999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12788100]
["2014-04-28",57.939999,58.48,56.689999,57.189999,42.097526999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18768500]
["2014-05-05",56.939999,57.099997999999999,54.82,56.349997999999999,41.479205999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19139700]
["2014-05-12",56.75,58.880001,56.040000999999997,58.07,42.7453,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34312700]
["2014-05-19",57.880001,58.279998999999997,56.290000999999997,58.049999,42.730578999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13715100]
["2014-05-26",58.209999000000003,59.93,57.73,59.889999000000003,44.084991000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12765400]
["2014-06-02",60.09,60.34,58.470001000000003,59.650002000000001,43.908332999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14018300]
["2014-06-09",59.599997999999999,60.119999,57.029998999999997,57.400002000000001,42.252113000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11690200]
["2014-06-16",57.490001999999997,58.540000999999997,57.049999,58.16,43.039974000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12416000]
["2014-06-23",58.040000999999997,59.240001999999997,57.349997999999999,58.669998,43.417377000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13182400]
["2014-06-30",58.77,60.25,57.82,59.880001,44.312823999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,10840000]
["2014-07-07",59.599997999999999,59.889999000000003,57.939999,58.110000999999997,43.002983,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15341100]
["2014-07-14",58.5,58.669998,56.369999,57.110000999999997,42.262951000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18419500]
["2014-07-21",57.009998000000003,58.299999,56.580002,57.459999000000003,42.521954000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11700000]
["2014-07-28",57.459999000000003,58.720001000000003,56.950001,57.889999000000003,42.840164000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12862400]
["2014-08-04",58.16,60.27,57.330002,60.209999000000003,44.557037000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19431100]
["2014-08-11",60.509998000000003,61,55.810001,57.450001,42.514557000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41298300]
["2014-08-18",57.919998,62.09,57.540000999999997,61.77,45.711483000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21764400]
["2014-08-25",62,63.099997999999999,61.529998999999997,62.290000999999997,46.096294,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19321700]
["2014-09-01",62.369999,62.970001000000003,61.150002000000001,61.830002,45.755875000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20610000]
["2014-09-08",61.860000999999997,61.939999,58.990001999999997,59.59,44.098216999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22109700]
["2014-09-15",59.52,61.049999,58.93,60.099997999999999,44.708832000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22047100]
["2014-09-22",59.720001000000003,60.099997999999999,58.5,59.669998,44.388953999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17358200]
["2014-09-29",59.040000999999997,59.919998,57.25,59.599997999999999,44.336883999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19989900]
["2014-10-06",59.73,59.799999,55.91,56.68,42.164676999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28537500]
["2014-10-13",56.580002,57.380001,54.84,56.209999000000003,41.815041000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31552900]
["2014-10-20",56.200001,59.09,56.119999,58.98,43.875664,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22908900]
["2014-10-27",58.889999000000003,59,56.849997999999999,57.82,43.012729999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25088400]
["2014-11-03",57.959999000000003,60.259998000000003,55.639999000000003,59.880001,44.545180999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32675300]
["2014-11-10",59.849997999999999,62.43,58.23,62.049999,46.159461999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45859000]
["2014-11-17",61.68,63.950001,60.959999000000003,63.330002,47.111663999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24740900]
["2014-11-24",63.540000999999997,65.739998,63.25,64.910004000000001,48.287036999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17114100]
["2014-12-01",64.339995999999999,64.379997000000003,61.91,62.349997999999999,46.382632999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20767500]
["2014-12-08",62.150002000000001,63.150002000000001,60.220001000000003,62.360000999999997,46.390072000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21883200]
["2014-12-15",62.630001,64.099997999999999,61.98,62.59,46.802483000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25385500]
["2014-12-22",62.860000999999997,64.949996999999996,62.41,64.050003000000004,47.894215000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11988000]
["2014-12-29",64.190002000000007,66.959998999999996,64,65.690002000000007,49.120541000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15129400]
["2015-01-05",64.730002999999996,68.300003000000004,64.059997999999993,65.919998000000007,49.292526000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29781500]
["2015-01-12",65.980002999999996,67.230002999999996,62.23,63.139999000000003,47.213749,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23180700]
["2015-01-19",63.599997999999999,66.519997000000004,62.349997999999999,65.830001999999993,49.225231000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14069300]
["2015-01-26",65.639999000000003,66.400002000000001,63.82,63.880001,47.767090000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12780400]
["2015-02-02",64,66.089995999999999,62.459999000000003,63.73,47.654919,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24019000]
["2015-02-09",63.560001,65.160004000000001,63.16,64.319999999999993,48.096103999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13726100]
["2015-02-16",63.490001999999997,63.990001999999997,62.509998000000003,63.700001,47.6325,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14465400]
["2015-02-23",64.059997999999993,64.449996999999996,61.099997999999999,63.720001000000003,47.647457000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32829900]
["2015-03-02",63.400002000000001,64.639999000000003,62.650002000000001,62.98,47.094109000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15745900]
["2015-03-09",62.849997999999999,63.52,61.849997999999999,63.360000999999997,47.378253999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16819200]
["2015-03-16",63.630001,66.139999000000003,63.5,65.980002999999996,49.582169,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19164700]
["2015-03-23",65.819999999999993,66.139999000000003,63.23,63.650002000000001,47.831245000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16875400]
["2015-03-30",64.069999999999993,68.480002999999996,63.950001,67.849997999999999,50.987426999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23820700]
["2015-04-06",67.339995999999999,69.980002999999996,67,69.160004000000001,51.971862999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28695600]
["2015-04-13",69.239998,69.879997000000003,66.419998000000007,66.449996999999996,49.935364,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18987300]
["2015-04-20",66.889999000000003,67.870002999999997,66.349997999999999,66.989998,50.341163999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,12456100]
["2015-04-27",66.830001999999993,67.199996999999996,63.959999000000003,65.069999999999993,48.898330999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19205200]
["2015-05-04",65.110000999999997,66.849997999999999,63.540000999999997,65.940002000000007,49.552112999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19014500]
["2015-05-11",65.839995999999999,66.550003000000004,62.799999,66.529999000000004,49.995483,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51409000]
["2015-05-18",66.25,69.220000999999996,65.980002999999996,68.110000999999997,51.182819000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31777100]
["2015-05-25",68.029999000000004,68.790001000000004,66.339995999999999,66.949996999999996,50.311100000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17477500]
["2015-06-01",67.029999000000004,69.989998,66.5,69.25,52.039493999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28629500]
["2015-06-08",69.339995999999999,69.910004000000001,68.459998999999996,69.610000999999997,52.310017000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22732700]
["2015-06-15",69.290001000000004,70.989998,68.739998,69.849997999999999,52.766070999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20365100]
["2015-06-22",70.440002000000007,71.099997999999999,69.160004000000001,69.849997999999999,52.766070999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16450800]
["2015-06-29",67.790001000000004,68.5,66.989998,67.440002000000007,50.945521999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20650300]
["2015-07-06",67.059997999999993,68.050003000000004,65.529999000000004,66.480002999999996,50.220306000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19778500]
["2015-07-13",66.959998999999996,73.610000999999997,66.080001999999993,72.309997999999993,54.624405000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42206500]
["2015-07-20",72.589995999999999,72.809997999999993,69.889999000000003,69.940002000000007,52.834071999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13464100]
["2015-07-27",69.75,70.319999999999993,68.430000000000007,69.059997999999993,52.169291999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21511500]
["2015-08-03",69.110000999999997,70.120002999999997,66.660004000000001,66.900002000000001,50.537590000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17860300]
["2015-08-10",67.230002999999996,67.940002000000007,62.299999,63.360000999999997,47.863399999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39204600]
["2015-08-17",62.91,63.43,59.110000999999997,59.189999,44.713298999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26706300]
["2015-08-24",56.009998000000003,59.639999000000003,55.16,59,44.569771000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29282700]
["2015-08-31",58.880001,60.130001,57.5,58.400002000000001,44.116508000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17752800]
["2015-09-07",59.369999,59.91,57.119999,58.189999,43.957881999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,16543600]
["2015-09-14",58.16,58.209999000000003,53.990001999999997,54.060001,41.091335000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30757900]
["2015-09-21",54.290000999999997,54.799999,51.689999,52.509998000000003,39.913173999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26265400]
["2015-09-28",52.150002000000001,52.279998999999997,49.720001000000003,51.84,39.403908000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24033700]
["2015-10-05",51.59,52.200001,50.73,51,38.765419000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22815500]
["2015-10-12",50.970001000000003,51.169998,49.450001,50.470001000000003,38.362563999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27002500]
["2015-10-19",50.32,51.34,47.68,47.970001000000003,36.462291999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21799900]
["2015-10-26",47.689999,51.630001,47.099997999999999,50.98,38.750214,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24304300]
["2015-11-02",51.02,52.48,48.740001999999997,48.900002000000001,37.169193,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35408700]
["2015-11-09",48.52,48.59,39.009998000000003,39.099997999999999,29.72015,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,91901900]
["2015-11-16",38.880001,39.689999,37.75,38.599997999999999,29.340098999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47962100]
["2015-11-23",39.139999000000003,40.689999,38.830002,39.990001999999997,30.396644999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36889000]
["2015-11-30",40.159999999999997,40.189999,37.970001000000003,39.32,29.887377000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46471200]
["2015-12-07",39.060001,39.139999000000003,36.68,36.759998000000003,27.941504999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30071800]
["2015-12-14",36.909999999999997,37.169998,34.310001,34.869999,26.759218000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58753800]
["2015-12-21",35.020000000000003,36.209999000000003,34.049999,35.479999999999997,27.227326999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30742700]
["2015-12-28",35.459999000000003,36.049999,34.950001,34.979999999999997,26.843631999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21970500]
["2016-01-04",34.450001,38.450001,34.330002,35.889999000000003,27.541964,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,66576100]
["2016-01-11",37,39.57,36.82,37.880001,29.069089999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52326100]
["2016-01-18",37.990001999999997,41.799999,37.470001000000003,41.349997999999999,31.731966,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41102800]
["2016-01-25",41.25,41.459999000000003,39.240001999999997,40.409999999999997,31.010605000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29257700]
["2016-02-01",40.220001000000003,41.93,39.479999999999997,40.259998000000003,30.895493999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26067500]
["2016-02-08",40,40.43,37.709999000000003,39.25,30.120424,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24613500]
["2016-02-15",39.560001,41.32,38.830002,40.229999999999997,30.872472999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,22123700]
["2016-02-22",40.490001999999997,44,40.349997999999999,43.43,33.328156,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38633100]
["2016-02-29",43.470001000000003,45.130001,42.889999000000003,44.580002,34.210662999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17415100]
["2016-03-07",44.23,45.049999,43.740001999999997,44.349997999999999,34.034157,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15247400]
["2016-03-14",44.189999,45.5,42.41,44.869999,34.715954000000004,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19483800]
["2016-03-21",44.650002000000001,44.93,42.880001,43.48,33.640518,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,11753000]
["2016-03-28",43.509998000000003,44.84,42.91,42.959999000000003,33.238194,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,14219200]
["2016-04-04",43.099997999999999,43.130001,39.310001,39.68,30.700457,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19321600]
["2016-04-11",39.75,40.720001000000003,39.060001,40.639999000000003,31.443214000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24571100]
["2016-04-18",40.729999999999997,42.040000999999997,40.409999999999997,40.959999000000003,31.690794,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19268000]
["2016-04-25",40.779998999999997,41.07,39.310001,39.590000000000003,30.630825000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,13531000]
["2016-05-02",39.779998999999997,40.150002000000001,37,37.650002000000001,29.129843000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19198000]
["2016-05-09",37.060001,38.049999,30.360001,31.219999000000001,24.154942999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,82839800]
["2016-05-16",31.469999000000001,31.549999,29.940000999999999,31.290001,24.209105000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,50088300]
["2016-05-23",31.309999000000001,32.840000000000003,31.08,32.720001000000003,25.315498000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36879400]
["2016-05-30",32.630001,34.610000999999997,32.540000999999997,34.330002,26.561157000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36570300]
["2016-06-06",34.520000000000003,34.650002000000001,32.630001,33.240001999999997,25.717821000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29663600]
["2016-06-13",32.529998999999997,33.419998,30.950001,33.229999999999997,25.710080999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38475100]
["2016-06-20",33.599997999999999,34.409999999999997,31.99,32.080002,25.105450000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37678100]
["2016-06-27",31.870000999999998,34.029998999999997,30.82,33.599997999999999,26.294975000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32741400]
["2016-07-04",33.330002,34.689999,32.540000999999997,34.360000999999997,26.889749999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23500500]
["2016-07-11",34.509998000000003,35.830002,34.43,34.68,27.140179,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32327900]
["2016-07-18",34.590000000000003,35.709999000000003,34.540000999999997,35.279998999999997,27.609722000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18949600]
["2016-07-25",35.409999999999997,37.419998,34.779998999999997,35.830002,28.040157000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31714400]
["2016-08-01",35.919998,35.979999999999997,31.02,34.110000999999997,26.694099000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38897500]
["2016-08-08",34.709999000000003,40.389999000000003,33.470001000000003,39.82,31.162680000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,84011900]
["2016-08-15",39.979999999999997,40.98,39.830002,40.299999,31.538322000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34504500]
["2016-08-22",40.299999,40.340000000000003,38.43,38.560001,30.176613,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30026700]
["2016-08-29",38.639999000000003,39.009998000000003,36.029998999999997,36.639999000000003,28.674047000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39489300]
["2016-09-05",36.509998000000003,37.369999,35.470001000000003,35.479999999999997,27.766241000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27410700]
["2016-09-12",35.270000000000003,35.880001,34.310001,35.540000999999997,27.813203999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39278900]
["2016-09-19",35.560001,36.860000999999997,34.849997999999999,36.619999,28.965111,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28707600]
["2016-09-26",36.400002000000001,37.220001000000003,35.700001,37.049999,29.305225,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23985300]
["2016-10-03",36.970001000000003,38.369999,36.080002,38.040000999999997,30.088280000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28870600]
["2016-10-10",38.220001000000003,38.479999999999997,35.189999,35.57,28.134599999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24474600]
["2016-10-17",35.529998999999997,36.520000000000003,34.799999,36.509998000000003,28.878102999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,21695700]
["2016-10-24",36.689999,37.040000999999997,35.130001,35.560001,28.126685999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20404000]
["2016-10-31",36.020000000000003,37.470001000000003,35.799999,36.849997999999999,29.147026,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29406200]
["2016-11-07",37.229999999999997,42,36.75,41.360000999999997,32.714283000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,49766500]
["2016-11-14",41.099997999999999,43.939999,40.450001,43.029998999999997,34.035190999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38289000]
["2016-11-21",43.139999000000003,45.41,42.849997999999999,44.139999000000003,34.913158000000003,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19035400]
["2016-11-28",43.75,44,41.580002,42.48,33.600158999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28717100]
["2016-12-05",42.619999,43.790000999999997,41.330002,42.439999,33.568516000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,26390400]
["2016-12-12",42.240001999999997,42.299999,37.32,37.470001000000003,29.637432,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37220600]
["2016-12-19",37.360000999999997,38.159999999999997,36.049999,36.479999999999997,29.126127,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28094900]
["2016-12-26",36.669998,37.229999999999997,35.610000999999997,35.810001,28.591196,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,15102500]
["2017-01-02",36.130001,36.400002000000001,30.51,30.82,24.607106999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,60020200]
["2017-01-09",30.879999000000002,30.99,29.66,29.879999000000002,23.856601999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41108400]
["2017-01-16",29.91,30.6,28.549999,29.700001,23.712885,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36490100]
["2017-01-23",29.48,30.4,28.700001,29.110001,23.241821000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30103300]
["2017-01-30",29.07,34.369999,28.74,32.689999,26.10014,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,83936700]
["2017-02-06",32.639999000000003,32.880001,30.809999000000001,31.99,25.541250000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47324000]
["2017-02-13",33.07,33.229999999999997,31.719999000000001,32.299999,25.788758999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45933100]
["2017-02-20",33.090000000000003,33.560001,32.110000999999997,33.169998,26.483378999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42611500]
["2017-02-27",33.150002000000001,33.729999999999997,31.18,31.77,25.365601000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40322700]
["2017-03-06",31.32,32.159999999999997,30.209999,31.73,25.333663999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33314200]
["2017-03-13",31.32,31.75,29.75,30.540001,24.383552999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37614800]
["2017-03-20",30.59,30.59,27.82,28.17,22.762121,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35658100]
["2017-03-27",27.82,29.9,27.719999000000001,29.639999,23.949916999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27306400]
["2017-04-03",29.6,30.08,28.540001,29.1,23.513582,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29632500]
["2017-04-10",29.280000999999999,29.809999000000001,28.82,29.17,23.570145,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,17781000]
["2017-04-17",29.17,30.18,28.459999,29.48,23.820630999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,20758900]
["2017-04-24",29.790001,29.84,29.01,29.219999000000001,23.610548000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18981700]
["2017-05-01",29.23,29.719999000000001,28.66,28.969999000000001,23.408541,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,19582000]
["2017-05-08",29.15,29.83,23.57,23.610001,19.077514999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,90183600]
["2017-05-15",23.690000999999999,23.9,22.43,23.01,18.592699,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,65846200]
["2017-05-22",23.030000999999999,23.719999000000001,22.92,23.440000999999999,18.940151,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29002500]
["2017-05-29",23.440000999999999,24.559999000000001,23.110001,23.809999000000001,19.23912,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30891200]
["2017-06-05",23.719999000000001,24.42,21.51,22.700001,18.342213000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,81183400]
["2017-06-12",22.77,23.33,21.92,22.93,18.528057,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45911300]
["2017-06-19",23.049999,23.049999,21.51,22.27,18.299482000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37085200]
["2017-06-26",22.290001,23.530000999999999,22.18,23.24,19.096541999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41394800]
["2017-07-03",23.33,24.65,22.6,22.68,18.636382999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29343900]
["2017-07-10",22.68,22.700001,20.85,22.360001,18.373436000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,61851600]
["2017-07-17",22.360001,23.42,22.32,23.360001,19.195145,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32177000]
["2017-07-24",23.219999000000001,24.370000999999998,22.629999000000002,23.93,19.663520999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31403800]
["2017-07-31",24.370000999999998,24.450001,23.1,23.299999,19.145841999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31770900]
["2017-08-07",23.27,24.24,20.16,20.620000999999998,16.943659,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,74633300]
["2017-08-14",20.77,20.9,19.350000000000001,19.489999999999998,16.015127,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56381300]
["2017-08-21",19.48,21.27,19.32,21.110001,17.346295999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56834000]
["2017-08-28",21.200001,21.459999,20.67,21.41,17.59281,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32327900]
["2017-09-04",21.35,22.440000999999999,20.790001,21.32,17.518856,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34839700]
["2017-09-11",21.049999,22.870000999999998,21.049999,22.58,18.554210999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54511600]
["2017-09-18",22.58,22.73,20.91,21.530000999999999,17.991271999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47099200]
["2017-09-25",21.370000999999998,22.42,21.360001,21.82,18.233604,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33243700]
["2017-10-02",21.719999000000001,21.719999000000001,20.370000999999998,20.809999000000001,17.389610000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64867600]
["2017-10-09",20.98,20.99,20.049999,20.200001,16.879874999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46485800]
["2017-10-16",20.02,21.23,19.459999,21.17,17.690441,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,55631400]
["2017-10-23",21.27,21.790001,19.600000000000001,19.690000999999999,16.453700999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62362500]
["2017-10-30",19.239999999999998,19.620000999999998,18.329999999999998,18.360001,15.342304,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,77938300]
["2017-11-06",18.32,20.399999999999999,17.41,19.98,16.696033,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,144432400]
["2017-11-13",19.989999999999998,20.940000999999999,18.799999,20.350000000000001,17.005219,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,72769400]
["2017-11-20",20.34,21.65,20.110001,21.07,17.606877999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,44581600]
["2017-11-27",21.139999,24.9,20.6,24.190000999999999,20.214068999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,104459700]
["2017-12-04",24.65,26.26,24.610001,25.799999,21.559441,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,82136400]
["2017-12-11",26.1,26.370000999999998,24.440000999999999,24.59,20.548323,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57196200]
["2017-12-18",24.790001,26.17,24.790001,25.67,21.768957,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47903900]
["2017-12-25",25.76,27.07,25.18,25.190000999999999,21.361903999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38106600]
["2018-01-01",25.809999000000001,26.639999,23.440000999999999,24.48,20.759799999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,83580500]
["2018-01-08",24.6,27.43,23.68,26.889999,22.803553000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,67370300]
["2018-01-15",27.059999000000001,27.190000999999999,25.65,27.01,22.905318999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32777400]
["2018-01-22",27.040001,27.639999,26.459999,27.4,23.236052000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39196700]
["2018-01-29",27.219999000000001,27.639999,24.709999,24.889999,21.107493999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35972800]
["2018-02-05",24.549999,25.030000999999999,22.469999000000001,24.15,20.479948,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,56381800]
["2018-02-12",24.42,26.549999,23.860001,26.26,22.269299,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38287400]
["2018-02-19",26.030000999999999,27.09,25.530000999999999,26.74,22.676352000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34290800]
["2018-02-26",27.040001,31.040001,26.51,30.41,25.788623999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,116291800]
["2018-03-05",30.219999000000001,30.67,28.379999000000002,28.879999000000002,24.491136999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48531100]
["2018-03-12",28.879999000000002,30.290001,28.559999000000001,28.9,24.508096999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,47535500]
["2018-03-19",28.940000999999999,29.59,27.18,27.209999,23.370785000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37338400]
["2018-03-26",27.620000999999998,29.91,27.24,29.74,25.543811999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36992400]
["2018-04-02",29.75,30.98,28.639999,29.799999,25.595343,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46360600]
["2018-04-09",30,30.129999000000002,27.940000999999999,28.26,24.272635000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37851400]
["2018-04-16",28.68,30.27,28.459999,29.959999,25.732769000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38106600]
["2018-04-23",29.9,32.450001,29.620000999999998,32.189999,27.648125,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36726000]
["2018-04-30",32.290000999999997,32.389999000000003,30.129999000000002,31.24,26.832169,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35475200]
["2018-05-07",31.18,31.24,28.309999000000001,29.639999,25.457920000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,53387700]
["2018-05-14",30.02,34.869999,28.940000999999999,33.959999000000003,29.168389999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,116720200]
["2018-05-21",34.270000000000003,35.110000999999997,32.909999999999997,34.130001,29.314405000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51581200]
["2018-05-28",33.939999,36,33.830002,35.560001,30.542635000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31538900]
["2018-06-04",35.659999999999997,41.330002,35.650002000000001,39.880001,34.253098000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,73647900]
["2018-06-11",39.970001000000003,40.720001000000003,37.259998000000003,38.270000000000003,32.870266000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48182400]
["2018-06-18",38.020000000000003,39.770000000000003,37.200001,37.43,32.468220000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29707800]
["2018-06-25",37.5,38.950001,36.700001,37.43,32.468220000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29874100]
["2018-07-02",36.950001,37.520000000000003,36.009998000000003,36.889999000000003,31.999804999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,18935700]
["2018-07-09",37.189999,37.470001000000003,35.310001,36.389999000000003,31.566084,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31930500]
["2018-07-16",36.57,39.220001000000003,35.93,38.650002000000001,33.526496999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36608300]
["2018-07-23",38.590000000000003,40.939999,38.439999,39.479999999999997,34.246471,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29895400]
["2018-07-30",39.490001999999997,40.549999,37.82,38.950001,33.786724,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30136300]
["2018-08-06",38.909999999999997,40.790000999999997,38.299999,39.970001000000003,34.671512999999997,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,25351800]
["2018-08-13",40.25,41.990001999999997,34.700001,36.029998999999997,31.253809,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,97973300]
["2018-08-20",36.090000000000003,39,36.090000000000003,36.509998000000003,31.670176000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46603800]
["2018-08-27",36.549999,36.939999,35.110000999999997,36.549999,31.704878000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,31715000]
["2018-09-03",35.860000999999997,36.790000999999997,35.049999,35.509998000000003,30.802738000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30991000]
["2018-09-10",35.669998,37.229999999999997,35.020000000000003,36.270000000000003,31.46199,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,27548500]
["2018-09-17",36.200001,36.220001000000003,34.599997999999999,35.689999,31.283401000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28981800]
["2018-09-24",35.700001,36.029998999999997,34.049999,34.729999999999997,30.441932999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28191500]
["2018-10-01",34.560001,35.259998000000003,32.349997999999999,32.830002,28.776523999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37532400]
["2018-10-08",32.790000999999997,33.950001,31.889999,33.380001,29.258614000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32107300]
["2018-10-15",33.330002,33.810001,31.639999,32.340000000000003,28.347021000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38767100]
["2018-10-22",32.669998,33.659999999999997,31.4,32.369999,28.373315999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36178800]
["2018-10-29",32.82,36.229999999999997,32.729999999999997,35.540000999999997,31.151924000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,43916500]
["2018-11-05",35.580002,37.93,35.279998999999997,37.779998999999997,33.115352999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36498100]
["2018-11-12",37.919998,38.349997999999999,30.639999,33.299999,29.188492,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,83058900]
["2018-11-19",33.279998999999997,33.759998000000003,31.43,32.009998000000003,28.057766000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35033700]
["2018-11-26",32.150002000000001,34.610000999999997,31.709999,34.220001000000003,29.994902,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,43209200]
["2018-12-03",34.689999,35.060001,31.25,31.690000999999999,27.777277000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,29651100]
["2018-12-10",32.189999,32.830002,30.35,30.610001,26.830622000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33166800]
["2018-12-17",30.35,31.52,28.129999000000002,28.200001,25.011220999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42190000]
["2018-12-24",27.940000999999999,30.6,27.74,30.02,26.625422,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,24659900]
["2018-12-31",30.040001,30.959999,28.9,29.379999000000002,26.057793,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,30395000]
["2019-01-07",29.24,31.99,25.27,25.42,22.545577999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,86808100]
["2019-01-14",25.209999,25.99,24.049999,25.790001,22.873736999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64505100]
["2019-01-21",25.620000999999998,25.690000999999999,24.16,25.51,22.625401,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40659600]
["2019-01-28",25.379999000000002,26.48,25.16,25.73,22.820519999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35258200]
["2019-02-04",25.74,26.219999000000001,25.059999000000001,25.139999,22.297236999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32561600]
["2019-02-11",25.15,25.469999000000001,24.49,24.879999000000002,22.066637,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46934900]
["2019-02-18",24.93,25.450001,23.950001,24.059999000000001,21.339361,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37160400]
["2019-02-25",24.26,25.6,24.200001,24.49,21.720738999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,81255500]
["2019-03-04",24.6,24.870000999999998,22.73,23.09,20.479046,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45797200]
["2019-03-11",23.1,24.450001,23.09,23.709999,21.028938,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,42798100]
["2019-03-18",23.75,24.26,23.26,23.309999000000001,21.004272,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,34839800]
["2019-03-25",23.35,24.690000999999999,23.190000999999999,24.030000999999999,21.653054999999998,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,39460200]
["2019-04-01",24.17,26.33,24.059999000000001,25.49,22.968637000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46018400]
["2019-04-08",25.48,25.98,24.25,24.280000999999999,21.878325,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37635300]
["2019-04-15",24.32,25.389999,24.07,25.08,22.599194000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,23519500]
["2019-04-22",25.08,25.76,23.58,24.26,21.860306000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,45838200]
["2019-04-29",24.389999,24.5,23.219999000000001,23.24,20.941196000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,32212100]
["2019-05-06",22.98,23.26,22.110001,22.459999,20.238351999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37324200]
["2019-05-13",22.17,22.68,21.08,21.77,19.616603999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,85603700]
["2019-05-20",21.57,21.879999000000002,20.809999000000001,21.01,18.931778000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54920000]
["2019-05-27",21,21.379999000000002,20.049999,20.57,18.535301,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,35298300]
["2019-06-03",20.540001,21.74,20.02,20.43,18.409151000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,54842100]
["2019-06-10",20.610001,22.01,20.6,21.559999000000001,19.427378000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52191300]
["2019-06-17",21.5,22.450001,21.32,22.299999,20.454153000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41307800]
["2019-06-24",22.15,22.190000999999999,21.18,21.459999,19.683681,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40949900]
["2019-07-01",21.790001,22.370000999999998,20.870000999999998,21.700001,19.903818000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,28597300]
["2019-07-08",21.690000999999999,22.209999,21.030000999999999,21.91,20.096433999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,37200200]
["2019-07-15",21.950001,22.389999,21.09,22.1,20.270707999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36076700]
["2019-07-22",22.18,23.4,21.889999,22.870000999999998,20.976973000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,33611400]
["2019-07-29",22.950001,23,21.030000999999999,21.290001,19.527756,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,41036600]
["2019-08-05",20.950001,20.98,19.360001,19.43,17.821712000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51011000]
["2019-08-12",19.41,20.25,15.8,15.98,14.65728,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,130367200]
["2019-08-19",16.129999000000002,16.299999,14.84,14.94,13.703364000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,84319200]
["2019-08-26",15,15.25,14.2,14.76,13.538265000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,65800000]
["2019-09-02",14.65,15.75,14.31,15.39,14.116116999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51465800]
["2019-09-09",15.49,17.850000000000001,15.42,17.139999,15.721263,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,89361500]
["2019-09-16",17.049999,17.469999000000001,15.32,15.41,14.440429999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,71646700]
["2019-09-23",15.3,15.82,15.11,15.29,14.32798,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52376900]
["2019-09-30",15.26,15.85,14.11,14.96,14.018744,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,62738000]
["2019-10-07",15.05,15.9,14.57,15.72,14.730926,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,57134700]
["2019-10-14",15.72,16.120000999999998,14.9,15.12,14.168676,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,58078000]
["2019-10-21",15.21,15.93,15.14,15.58,14.599733000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,46650900]
["2019-10-28",15.66,15.75,14.68,15.58,14.599733000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,52978900]
["2019-11-04",15.75,16.709999,15.6,15.88,14.880858,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,77019300]
["2019-11-11",15.85,17.010000000000002,15.52,16.850000000000001,15.789827000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,88180700]
["2019-11-18",16.850000000000001,16.899999999999999,14.3,15.43,14.459171,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,162202200]
["2019-11-25",15.55,15.85,15.13,15.32,14.356092,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,80802500]
["2019-12-02",15.41,15.69,14.82,15.15,14.196789000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,94691500]
["2019-12-09",14.87,15.96,14.76,15.18,14.224900999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,109800500]
["2019-12-16",15.31,16.790001,15.25,16.200001,15.554732,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,102226700]
["2019-12-23",16.299999,16.670000000000002,16.09,16.510000000000002,15.852384000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,40809600]
["2019-12-30",16.549999,17.27,16.209999,16.530000999999999,15.871587999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,64211800]
["2020-01-06",16.52,18.57,16.510000000000002,17.809999000000001,17.100603,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,105680100]
["2020-01-13",17.780000999999999,18.049999,17.280000999999999,17.57,16.870163000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,48481000]
["2020-01-20",17.579999999999998,17.59,16.670000000000002,16.780000999999999,16.111629000000001,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,36259200]
["2020-01-27",16.41,17.18,15.78,15.95,15.314689,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,51268300]
["2020-02-03",15.99,17.670000000000002,15.89,16.399999999999999,15.746765,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,77175000]
["2020-02-10",16.399999999999999,17.09,16.129999000000002,16.670000000000002,16.00601,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38688000]
["2020-02-17",16.610001,16.66,15.86,16.23,15.583536,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,38536100]
["2020-02-24",15.68,15.91,12.41,13.23,12.703030999999999,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,106678800]
["2020-03-02",13.3,13.47,11.01,11.49,11.032337,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,108288400]
["2020-03-09",10.6,11.33,7.21,8.0299999999999994,7.7101540000000002,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,122741200]
["2020-03-16",6.76,7.22,5.56,6.02,6.02,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,115875300]
["2020-03-23",5.94,7.12,4.7300000000000004,5.53,5.53,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,208539100]
["2020-03-30",5.43,5.64,4.38,4.8099999999999996,4.8099999999999996,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,246332100]
["2020-04-06",5.14,7.18,5.12,6.66,6.66,{"$f":"Summary!$F$21","v":{"$error":"#N/A"}},{"$f":"Summary!$F$22","v":{"$error":"#N/A"}},{"$f":"Summary!$F$23","v":{"$error":"#N/A"}},{"$f":"Summary!$F$24","v":{"$error":"#N/A"}},null,null,169824200]