{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Simple PE Formula","PE Ratio Changing Drivers","EV to EBITDA","Simple Structure","Football Field Diagram","Synergy Value and Premium","Accretion and Dilution","Terminal Value Proof","Terminal Value Proof (2)","Inflation and PE"],"not_rendered":{"charts":12,"images":6,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"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":"Simple PE Formula","index":0,"n_rows":28,"n_cols":319,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Drivers",null,null,null,null,null,null,"If no net debt, ROIC and ROE are the same",null,null,null,null,"value = cf1/k"]
[null,"Rate of Return",null,null,0.14000000000000001,"ROI",null,"If no net debt, k and WACC are the same",null,null,null,null,"value = cf0 * (1+g)/(k-g)",null,null,{"$f":"(1-E5/E3)/(E4-E5)","v":19.642857142857142}]
[null,"Cost of Capital",null,null,7.0000000000000007E-2,"K"]
[null,"Growth",null,null,0.03,"G",null,"Value Formula",null,null,null,null,"g = ROE * (1-dpo)"]
[null,"Payout",null,null,null,"Payout",null,"Earnings Multiple (P/E or EV/NOPAT)",null,null,null,null,"g/roe = 1- dpo"]
[null,"Investment Balance (Book Value)",null,null,27.24,null,null,"Value to Investment (P/B or EV/Invested Capital)",null,null,null,null,"dpo = 1- g/roe"]
[]
["Long-term Model"]
[null,"Period",null,null,null,null,1,{"$f":"G10+1","v":2},{"$f":"H10+1","v":3},{"$f":"I10+1","v":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,{"$f":"BT10+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"EF10+1","v":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,{"$f":"GR10+1","v":195},196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,{"$f":"JD10+1","v":259},260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313]
[]
[null,"Investment Balance"]
[null,null,"Opening Balance"]
[null,null,"Add: Income",null,{"$f":"E3","v":0.14000000000000001}]
[null,null,"Less: Payouts",null,{"$f":"E6","v":0}]
[null,null,"Closing Balance"]
[]
[null,null,"NPV of Payouts"]
[null,null,"Forward Earnings Multiple"]
[null,null,"Value to Investment"]
[null,null,"IRR Check"]
[]
["Goal Seek to Compute Cost of Capital"]
[null,"Input Valuation Ratio"]
[null,"Computed Valuation Ratio"]
[null,"Difference",null,null,null,"difference"]
[]
["Data Table Sensitivity"]

{"sheet":"PE Ratio Changing Drivers","index":1,"n_rows":45,"n_cols":89,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Use INDEX and LOOKUP"]
[null,null,null,null,"Copy INTERPOLATE"]
[]
["Drivers"]
[null,"Rate of Return",null,null,null,2018,2019,2020,2025,2030]
[null,null,"Base",null,null,0.22,0.24,0.25,0.23,0.2]
[null,null,"High",null,null,0.15,0.17,0.2,0.22,0.27]
[null,null,"Low",null,null,0.22,0.2,0.15,0.1,0.05]
[null,null,"Flat",null,null,0.12,{"$f":"F10","v":0.12},{"$f":"G10","v":0.12},0.12,0.12,null,12]
[null,null,"Applied",null,2]
[]
[null,"Growth"]
[null,null,"Base",null,null,0.08,7.0000000000000007E-2,0.06,0.04,0.04]
[null,null,"High",null,null,0.08,0.09,0.1,7.0000000000000007E-2,0.06]
[null,null,"Low",null,null,0.06,0.05,0.04,0.03,0.02]
[null,null,"Flat",null,null,0.06,{"$f":"F17","v":0.06},{"$f":"G17","v":0.06},0.06,0.06,null,6]
[null,null,"Applied",null,1]
[]
[null,"Cost of Capital"]
[null,null,"Base",null,null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"High",null,null,0.06,6.2E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Low",null,null,0.08,8.2000000000000003E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,null,"Flat",null,null,6.5000000000000002E-2,{"$f":"F24","v":6.5000000000000002E-2},{"$f":"G24","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,"Applied",null,1]
[]
[null,"Book Value",null,null,27.54]
[]
["Simulation"]
[null,"Year",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Return on Investment (LOOKUP, INTERPOLATE)"]
[null,"Growth"]
[null,"Payout Ratio"]
[null,"Cost of Capital"]
[null,"Compound Cost of Capital"]
[]
[null,"Investment Balance"]
[null,null,"Opening Balance"]
[null,null,"Add: Income"]
[null,null,"Less: Payouts"]
[null,null,"Closing Balance"]
[]
[null,null,"NPV of Payouts"]
[null,null,"Forward Earnings Multiple"]
[null,null,"Value to Investment"]

{"sheet":"EV to EBITDA","index":2,"n_rows":59,"n_cols":207,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
["EV/EBITDA Ratio Drivers"]
[null,"ROIC",null,null,0.18,null,null,null,"EV/EBITDA",{"$f":"G37","v":{"$error":"#DIV/0!"}}]
[null,"Growth",null,null,0.04,null,null,null,"EV/EBIT",{"$f":"G38","v":{"$error":"#DIV/0!"}}]
[null,"WACC",null,null,7.0000000000000007E-2,null,null,null,"EV/NOPAT",{"$f":"G39","v":{"$error":"#DIV/0!"}}]
[null,"Plant Life",null,null,15]
[null,"Gross Depreciation Rate",null,null,{"$f":"1/E6","v":6.6666666666666666E-2}]
[null,"Net Depreciation Rate",null,null,{"$f":"LOOKUP(E6+1,41:41,58:58)","v":0},null,"For same investment, need more cap exp"]
[null,"Cap Exp to Depreciation",null,null,{"$f":"LOOKUP(E6+1,41:41,59:59)","v":0}]
[null,"Working Capital to EBITDA",null,null,0.4]
[null,"Tax Rate",null,null,0.3]
[null,"Invested Capital",null,null,174]
[null,"EBITDA",null,null,50]
[]
["Investment Balance",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G19","v":154},{"$f":"H19","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"BT19","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"EF19","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"GR19","v":154},154,154,154,154,154,154]
[null,"Add: Capital Expenditures",null,null,{"$f":"E9","v":0},null,null,{"$f":"H18*$E$17","v":0},{"$f":"I18*$E$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU18*$E$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG18*$E$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS18*$E$17","v":0},0,0,0,0,0,0]
[null,"Less: Depreciation",null,null,{"$f":"E8","v":0},null,null,{"$f":"H16*$E$18","v":0},{"$f":"I16*$E$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU16*$E$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG16*$E$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS16*$E$18","v":0},0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,{"$f":"G21-G20","v":154},{"$f":"H16+H17-H18","v":154},{"$f":"I16+I17-I18","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"BU16+BU17-BU18","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"EG16+EG17-EG18","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"GS16+GS17-GS18","v":154},154,154,154,154,154,154]
[null,"Working Capital",null,null,{"$f":"E10","v":0.4},null,{"$f":"E13*E10","v":20},{"$f":"$E$20*G26","v":20},{"$f":"$E$20*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$20*BT26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$20*EF26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$20*GR26","v":0},0,0,0,0,0,0]
[null,"Total Investment",null,null,null,null,{"$f":"E12","v":174},{"$f":"H19+H20","v":174},{"$f":"I19+I20","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"BU19+BU20","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"EG19+EG20","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,{"$f":"GS19+GS20","v":154},154,154,154,154,154,154]
[]
[null,"ROIC",null,null,{"$f":"E3","v":0.18}]
[null,"NOPAT"]
[null,"EBIT = NOPAT/(1-t)",null,null,{"$f":"E11","v":0.3}]
[null,"EBITDA = EBIT + Deprecation",null,null,null,null,{"$f":"E13","v":50}]
[]
["Free Cash Flow"]
[null,"EBITDA",null,null,null,null,null,{"$f":"H26","v":0},{"$f":"I26","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,{"$f":"BU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GS26","v":0},0,0,0,0,0,0]
[null,"Less: Capital Expenditures",null,null,null,null,null,{"$f":"H17","v":0},{"$f":"I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17","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,{"$f":"EG17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS17","v":0},0,0,0,0,0,0]
[null,"Less: Taxes",null,null,{"$f":"E11","v":0.3},null,null,{"$f":"H25*$E$31","v":0},{"$f":"I25*$E$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU25*$E$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG25*$E$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS25*$E$31","v":0},0,0,0,0,0,0]
[null,"Less: WC Change",null,null,null,null,null,{"$f":"H20-G20","v":0},{"$f":"I20-H20","v":-20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU20-BT20","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,{"$f":"EG20-EF20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS20-GR20","v":0},0,0,0,0,0,0]
[null,null,"Free Cash Flow",null,null,null,null,{"$f":"H29-H30-H31-H32","v":0},{"$f":"I29-I30-I31-I32","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU29-BU30-BU31-BU32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG29-EG30-EG31-EG32","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,{"$f":"GS29-GS30-GS31-GS32","v":0},0,0,0,0,0,0]
[]
[null,"EV - PV of Free Cash Flow",null,null,{"$f":"E5","v":7.0000000000000007E-2},null,{"$f":"NPV(E35,33:33)","v":17.468774565464233}]
[null,"EBITDA",null,null,null,null,{"$f":"H29","v":0}]
[null,"EV/EBITDA",null,null,null,null,{"$f":"G35/G36","v":{"$error":"#DIV/0!"}}]
[null,"EV/EBIT",null,null,null,null,{"$f":"G35/H25","v":{"$error":"#DIV/0!"}}]
[null,"EV/NOPAT",null,null,null,null,{"$f":"G35/H24","v":{"$error":"#DIV/0!"}}]
[]
["Plant Analysis",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]
[null,"Capital Expenditure",null,null,null,100,{"$f":"F42*(1+$E$4)","v":104},{"$f":"G42*(1+$E$4)","v":108.16},112.4864,116.98585600000001,121.66529024000002,126.53190184960002,131.59317792358402,136.85690504052738,142.33118124214849,148.02442849183444,153.94540563150784,160.10322185676816,166.50735073103888,173.16764476028044,180.09435055069167,187.29812457271936,194.79004955562814,202.58165153785328,210.68491759936742,219.11231430334212,227.87680687547581,236.99187915049484,246.47155431651464,256.33041648917526,266.58363314874231,277.24697847469201,288.33685761367968,299.8703319182269,311.86514519495597,324.33975100275421,337.31334104286441,350.80587468457901,364.83810967196217,379.4316340588407,394.60889942119434,410.39325539804213,426.80898561396384,443.8813450385224,461.6365988400633,480.10206279366582,499.30614530541249,519.27839111762898,540.04952676233415,561.65150783282752,584.11756814614068,607.48227087198632,631.78156170686577,657.05282417514047,683.33493714214615]
[]
[null,"Gross Plant"]
[null,null,"Opening Balance",null,null,{"$f":"E48","v":0},{"$f":"F48","v":100},204,312.15999999999997,424.64639999999997,541.63225599999998,663.29754623999997,789.82944808959996,921.42262601318396,1058.2795310537113,1200.6107122958597,1348.6351407876941,1502.5805464192019,1662.6837682759701,1829.1911190070091,2002.3587637672895,2182.4531143179811,2369.7512388907003,2564.5412884463285,2767.1229399841818,2977.8078575835493,3196.9201718868912,3424.796978762367,3661.7888579128617,3908.2604122293765,4164.5908287185521,4431.1744618672947,4708.4214403419865,4996.7582979556664,5296.6286298738933,5608.4937750688496,5932.833526071604,6270.1468671144685,6620.9527417990475,6985.7908514710098,7365.22248552985,7759.8313849510441,8170.2246403490863,8597.0336259630494,9040.9149710015718,9502.5515698416348,9982.6536326352998,10481.959777940712,11001.238169058341,11541.287695820674,12102.939203653503,12687.056771799644,13294.539042671629,13926.320604378496,14583.373428553636]
[null,null,"Add: Capital Expendiure (EOP)",null,null,{"$f":"F42","v":100},{"$f":"G42","v":104},108.16,112.4864,116.98585600000001,121.66529024000002,126.53190184960002,131.59317792358402,136.85690504052738,142.33118124214849,148.02442849183444,153.94540563150784,160.10322185676816,166.50735073103888,173.16764476028044,180.09435055069167,187.29812457271936,194.79004955562814,202.58165153785328,210.68491759936742,219.11231430334212,227.87680687547581,236.99187915049484,246.47155431651464,256.33041648917526,266.58363314874231,277.24697847469201,288.33685761367968,299.8703319182269,311.86514519495597,324.33975100275421,337.31334104286441,350.80587468457901,364.83810967196217,379.4316340588407,394.60889942119434,410.39325539804213,426.80898561396384,443.8813450385224,461.6365988400633,480.10206279366582,499.30614530541249,519.27839111762898,540.04952676233415,561.65150783282752,584.11756814614068,607.48227087198632,631.78156170686577,657.05282417514047,683.33493714214615]
[null,null,"Less: Retirements",null,{"$f":"E6","v":15}]
[null,null,"Closing Balance",null,null,{"$f":"F45+F46-F47","v":100},{"$f":"G45+G46-G47","v":204},312.15999999999997,424.64639999999997,541.63225599999998,663.29754623999997,789.82944808959996,921.42262601318396,1058.2795310537113,1200.6107122958597,1348.6351407876941,1502.5805464192019,1662.6837682759701,1829.1911190070091,2002.3587637672895,2182.4531143179811,2369.7512388907003,2564.5412884463285,2767.1229399841818,2977.8078575835493,3196.9201718868912,3424.796978762367,3661.7888579128617,3908.2604122293765,4164.5908287185521,4431.1744618672947,4708.4214403419865,4996.7582979556664,5296.6286298738933,5608.4937750688496,5932.833526071604,6270.1468671144685,6620.9527417990475,6985.7908514710098,7365.22248552985,7759.8313849510441,8170.2246403490863,8597.0336259630494,9040.9149710015718,9502.5515698416348,9982.6536326352998,10481.959777940712,11001.238169058341,11541.287695820674,12102.939203653503,12687.056771799644,13294.539042671629,13926.320604378496,14583.373428553636,15266.708365695782]
[null,null,"Depreciation",null,{"$f":"1/E6","v":6.6666666666666666E-2},{"$f":"$E$49*F45","v":0},{"$f":"$E$49*G45","v":6.666666666666667},13.6,20.810666666666663,28.309759999999997,36.108817066666667,44.219836416,52.655296539306661,61.428175067545595,70.551968736914077,80.040714153057309,89.909009385846275,100.17203642794679,110.84558455173133,121.94607460046727,133.49058425115263,145.49687428786541,157.98341592604669,170.96941922975523,184.47486266561211,198.52052383890327,213.12801145912607,228.31979858415778,244.11925719419077,260.5506941486251,277.6393885812368,295.41163079115296,313.89476268946578,333.11721986371111,353.10857532492622,373.89958500458999,395.52223507144026,418.00979114096458,441.39684945326985,465.71939009806732,491.01483236865664,517.32209233006961,544.68164268993905,573.13557506420329,602.72766473343813,633.50343798944232,665.5102421756867,698.79731852938085,733.41587793722272,769.41917972137833,806.86261357690023,845.80378478664295,886.30260284477527,928.42137362523306,972.22489523690899]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,null,{"$f":"E55","v":0},{"$f":"F55","v":0},6.666666666666667,20.266666666666666,41.077333333333328,69.387093333333326,105.49591039999999,149.71574681599998,202.37104335530665,263.79921842285228,334.35118715976637,414.39190131282368,504.30091069866995,604.47294712661676,715.31853167834811,837.26460627881534,970.75519052996799,1116.2520648178333,1274.2354807438801,1445.2048999736353,1629.6797626392474,1828.2002864781507,2041.3282979372768,2269.6480965214346,2513.7673537156252,2774.3180478642503,3051.957436445487,3347.3690672366401,3661.2638299261062,3994.3810497898171,4347.4896251147429,4721.3892101193333,5116.9114451907735,5534.9212363317383,5976.3180857850084,6442.0374758830758,6933.052308251732,7450.3744005818016,7995.0560432717411,8568.1916183359444,9170.9192830693828,9804.4227210588251,10469.932963234512,11168.730281763894,11902.146159701117,12671.565339422496,13478.427952999396,14324.23173778604,15210.534340630815,16138.955714256048]
[null,null,"Add: Depreciation Expense",null,null,{"$f":"F49","v":0},{"$f":"G49","v":6.666666666666667},13.6,20.810666666666663,28.309759999999997,36.108817066666667,44.219836416,52.655296539306661,61.428175067545595,70.551968736914077,80.040714153057309,89.909009385846275,100.17203642794679,110.84558455173133,121.94607460046727,133.49058425115263,145.49687428786541,157.98341592604669,170.96941922975523,184.47486266561211,198.52052383890327,213.12801145912607,228.31979858415778,244.11925719419077,260.5506941486251,277.6393885812368,295.41163079115296,313.89476268946578,333.11721986371111,353.10857532492622,373.89958500458999,395.52223507144026,418.00979114096458,441.39684945326985,465.71939009806732,491.01483236865664,517.32209233006961,544.68164268993905,573.13557506420329,602.72766473343813,633.50343798944232,665.5102421756867,698.79731852938085,733.41587793722272,769.41917972137833,806.86261357690023,845.80378478664295,886.30260284477527,928.42137362523306,972.22489523690899]
[null,null,"Less: Retirement",null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,{"$f":"F52+F53-F54","v":0},{"$f":"G52+G53-G54","v":6.666666666666667},20.266666666666666,41.077333333333328,69.387093333333326,105.49591039999999,149.71574681599998,202.37104335530665,263.79921842285228,334.35118715976637,414.39190131282368,504.30091069866995,604.47294712661676,715.31853167834811,837.26460627881534,970.75519052996799,1116.2520648178333,1274.2354807438801,1445.2048999736353,1629.6797626392474,1828.2002864781507,2041.3282979372768,2269.6480965214346,2513.7673537156252,2774.3180478642503,3051.957436445487,3347.3690672366401,3661.2638299261062,3994.3810497898171,4347.4896251147429,4721.3892101193333,5116.9114451907735,5534.9212363317383,5976.3180857850084,6442.0374758830758,6933.052308251732,7450.3744005818016,7995.0560432717411,8568.1916183359444,9170.9192830693828,9804.4227210588251,10469.932963234512,11168.730281763894,11902.146159701117,12671.565339422496,13478.427952999396,14324.23173778604,15210.534340630815,16138.955714256048,17111.180609492956]
[]
[null,null,"Net Plant",null,null,{"$f":"F45-F52","v":0},{"$f":"G45-G52","v":100},197.33333333333334,291.89333333333332,383.56906666666663,472.24516266666666,557.80163584000002,640.11370127359999,719.05158265787736,794.48031263085898,866.25952513609332,934.24323947487051,998.27963572053204,1058.2108211493533,1113.872587328661,1165.0941574884741,1211.6979237880132,1253.4991740728669,1290.3058077024484,1321.9180400105465,1348.1280949443019,1368.7198854087405,1383.4686808250901,1392.1407613914271,1394.4930585137513,1390.2727808543018,1379.2170254218076,1361.0523731053463,1335.4944680295603,1302.2475800840762,1261.0041499541067,1211.4443159522707,1153.235421923695,1086.0315054673092,1009.4727656860014,923.18500964677423,826.7790766993121,719.85023976728462,601.97758269130827,472.72335266562732,331.63228677225197,178.23091157647468,12.02681470619973,-167.49211270555315,-360.85846388044229,-568.62613576899275,-791.37118119975275,-1029.6926951144105,-1284.213736252319,-1555.5822857024123]
[null,null,"Net Plant Depreciation Rate"]
[null,null,"Capital Expenditure to Depreciation"]

{"sheet":"Simple Structure","index":3,"n_rows":83,"n_cols":15,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Last Historic Year",null,null,2017]
[]
["Balance Sheet"]
[null,"Cash",null,null,null,20,60,40,80,90,100]
[null,"PP&E",null,null,null,1000,1100,1300,1320,1370,1400]
[]
[null,"Debt",null,null,null,{"$f":"F6+F7-F10","v":40},{"$f":"G6+G7-G10","v":110},240,250,280,300]
[null,"Equity",null,null,null,980,1050,1100,1150,1180,1200]
[]
["Income Statement"]
[null,"EBITDA",null,null,null,140,150,165,170,180,200]
[null,"Depreciation",null,null,null,50,60,65,75,80,83]
[null,"Net Interest",null,null,null,0.75,1,2.5,10,8.5,9.5]
[null,"Net Income",null,null,null,{"$f":"F13-F14-F15","v":89.25},{"$f":"G13-G14-G15","v":89},97.5,85,91.5,107.5]
[]
[null,"Dividends",null,null,null,70,70,80,75,75,90]
[]
["Assumptions"]
[null,"EBITDA Growth",null,null,0.08]
[null,"Capital Expenditures",null,null,150]
[null,"Depreciation Rate"]
[null,"Net Debt"]
[null,"Interest Rate",null,null,4.4999999999999998E-2]
[null,"Dividemd Payout"]
[]
["Operating and Financing Analysis"]
[null,"EBITDA"]
[null,"Capital Expenditure"]
[]
[null,"Plant Balance"]
[null,null,"Opening"]
[null,null,"Add: Cap Exp"]
[null,null,"Less: Dep"]
[null,null,"Closing Balance"]
[]
[null,"Net Cash - Debt"]
[null,null,"Opening Balance"]
[null,null,"Add: Cash Flow"]
[null,null,"Closing Balance"]
[]
[null,null,"Interest Rate"]
[null,null,"Interest Expense"]
[]
["Financial Statements"]
[null,"Income Statement"]
[null,null,"EBITDA"]
[null,null,"Depreciation"]
[null,null,"Net Interest"]
[null,null,"Net Income"]
[]
[null,"Cash Flow"]
[null,null,"EBITDA"]
[null,null,"Less CAPEX"]
[null,null,"Less: Interest"]
[null,null,"Dividends"]
[null,null,"Net Cash Flow"]
[]
[null,"Balance Sheet"]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add Net Income"]
[null,null,null,"Less Dividends"]
[null,null,null,"Closing Balance"]
[]
[null,null,"Assets"]
[null,null,null,"PP&E"]
[]
[null,null,"Liabilities and Equity Capital"]
[null,null,null,"Net Debt"]
[null,null,null,"Capital"]
[null,null,null,"Total"]
[]
[null,null,null,"Difference"]
[]
[null,null,null,"ROIC"]
[null,null,null,"ROE"]
[]
[null,null,"Free Cash Flow"]
[null,null,null,"EBITDA"]
[null,null,null,"Less: Capital Expenditure"]
[null,null,null,"Free Cash"]

{"sheet":"Football Field Diagram","index":4,"n_rows":119,"n_cols":19,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Current Stock Price",null,null,111.19]
[]
[null,null,null,null,null,null,null,null,null,"Shares",null,1510000]
[null,null,null,null,"Low","High","Offer"]
[null,"P/E Multiple - Public",null,null,{"$f":"L6*R6","v":108.97},{"$f":"S6*L6","v":134.61000000000001},137,null,null,"Current EPS",null,6.41,null,null,null,null,"PE Range",17,21]
[null,"EV/EBITDA Multiple - Public",null,null,{"$f":"(R7*$L$7-$N$7)/$L$4","v":96.466821192052976},{"$f":"(S7*$L$7-$N$7)/$L$4","v":129.78470198675495},137,null,null,"EBITDA",null,16770000,"Net Debt",22035100,null,null,"EV/EBITDA",10,13]
[null,"P/B Multiple - Public",null,null,{"$f":"L8*R8","v":81.72},{"$f":"L8*S8","v":136.19999999999999},137,null,null,"Book Value/Share",null,27.24,null,null,null,null,"M/B Range",3,5]
[null,"DCF - Growth",null,null,84,140,137]
[null,"DCF - EV/EBITDA Multiple",null,null,90,135,137]
[null,"DCF - Value Driver",null,null,82,136,137]
[null,"LBO Implied",null,null,94,150,137]
[null,"Accretion",null,null,91,140,137]
[]
[null,"Space for Labels",null,null,25]
[]
[]
[]
["Increment",null,null,null,{"$f":"E5","v":"Low"},{"$f":"F5","v":"High"}]
[null,"P/E Multiple - Public",null,null,{"$f":"E6","v":108.97},{"$f":"F6-E20","v":25.640000000000015}]
[null,"EV/EBITDA Multiple - Public",null,null,96.466821192052976,33.317880794701978]
[null,"P/B Multiple - Public",null,null,81.72,54.47999999999999]
[null,"DCF - Growth",null,null,84,56]
[null,"DCF - EV/EBITDA Multiple",null,null,90,45]
[null,"DCF - Value Driver",null,null,82,54]
[null,"LBO Implied",null,null,94,56]
[null,"Accretion",null,null,91,49]
[]
[]
[]
[]
["Include Space"]
[]
[]
[null,null,null,null,"Low","Increment","Hig vs Low","Increment"]
[null,{"$f":"B20","v":"P/E Multiple - Public"},null,null,{"$f":"E20","v":108.97},{"$f":"$E$15","v":25},{"$f":"F6","v":134.61000000000001},{"$f":"$E$15","v":25}]
[null,"EV/EBITDA Multiple - Public",null,null,96.466821192052976,25,129.78470198675495,25]
[null,"P/B Multiple - Public",null,null,81.72,25,136.19999999999999,25]
[null,"DCF - Growth",null,null,84,25,140,25]
[null,"DCF - EV/EBITDA Multiple",null,null,90,25,135,25]
[null,"DCF - Value Driver",null,null,82,25,136,25]
[null,"LBO Implied",null,null,94,25,150,25]
[null,"Accretion",null,null,91,25,140,25]
[]
["Low versus Increment"]
[null,null,null,null,"Low vs Incrment",{"$f":"F35","v":"Increment"},{"$f":"G35","v":"Hig vs Low"},"Increment","Offer"]
[null,{"$f":"B36","v":"P/E Multiple - Public"},null,null,{"$f":"E36-F36","v":83.97},{"$f":"F36","v":25},{"$f":"F6-E6","v":25.640000000000015},{"$f":"H36","v":25},{"$f":"G6","v":137}]
[null,{"$f":"B37","v":"EV/EBITDA Multiple - Public"},null,null,{"$f":"E37-F37","v":71.466821192052976},{"$f":"F37","v":25},33.317880794701978,25,{"$f":"G7","v":137}]
[null,"P/B Multiple - Public",null,null,56.72,25,54.47999999999999,25,137]
[null,"DCF - Growth",null,null,59,25,56,25,137]
[null,"DCF - EV/EBITDA Multiple",null,null,65,25,45,25,137]
[null,"DCF - Value Driver",null,null,57,25,54,25,137]
[null,"LBO Implied",null,null,69,25,56,25,137]
[null,"Accretion",null,null,66,25,49,25,137]
[]
[]
[null,null,null,"Remove Fill from Bottom"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Add Data Labels"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Remove Fill from Data Labels"]
[]
[null,null,null,"Edit one by One"]
[]
[null,null,null,"Put = sign in the formula bar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"B6","v":"P/E Multiple - Public"},null,{"$f":"E6","v":108.97},{"$f":"F6","v":134.61000000000001}]
[null,null,null,{"$f":"B7","v":"EV/EBITDA Multiple - Public"},null,{"$f":"E7","v":96.466821192052976},129.78470198675495]
[null,null,null,"P/B Multiple - Public",null,81.72,136.19999999999999]
[null,null,null,"DCF - Growth",null,84,140]
[null,null,null,"DCF - EV/EBITDA Multiple",null,90,135]
[null,null,null,"DCF - Value Driver",null,82,136]
[null,null,null,"LBO Implied",null,94,150]
[null,null,null,"Accretion",null,91,140]

{"sheet":"Synergy Value and Premium","index":5,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Operation and Maintenance",4289,null,null,"Price",22]
[null,"Maintenance and Other",950,null,null,"Shares",264]
[null,"General and Administrative",309,null,null,"Premium",0.37]
[null,"Other Costs",454]
[null,"Total Combined",{"$f":"SUM(C26:C29)","v":6002},null,null,"Premium Value",{"$f":"G26*G27*G28","v":2148.96}]
[]
[null,"Low Estimate",{"$f":"C30*D32","v":180.06},0.03,null,"Tax Rate",0.4]
[null,"High Estimate",{"$f":"D33*C30","v":300.10000000000002},0.05]
[null,null,null,null,null,"After-tax Synergies"]
[null,"Discount Rate",0.12,null,null,"PV of Synergies - Low",{"$f":"C38*(1-$G$32)","v":900.3}]
[null,"Growth Rate",0,null,null,"PV of Synergies - High",{"$f":"C39*(1-$G$32)","v":1500.5}]
[]
[null,"PV of Synergies - Low",{"$f":"C32*(1+C36)/(C35-C36)","v":1500.5}]
[null,"PV of Synergies - High",{"$f":"C33*(1+C36)/(C35-C36)","v":2500.8333333333335}]

{"sheet":"Accretion and Dilution","index":6,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
["Principal buys Lincoln"]
[]
[null,null,null,null,"Lincoln","Principal"]
[null,"Price per Share",null,null,84.1,75.040000000000006]
[null,"Shares",null,null,236830,292700]
[]
[null,"Premium Paid by Lincoln",null,null,0.15]
[null,"Exchange Ratio without Premium",null,null,null,"Target/Acquiror"]
[null,"Exchange Ratio with Premium"]
[]
[null,null,null,null,null,1,2,3,4,5]
[null,"Lincoln EPS Estimate",null,null,0.1045,7.73,8.4700000000000006,{"$f":"G13*(1+$E$13)","v":9.3551150000000014},{"$f":"H13*(1+$E$13)","v":10.332724517500003},11.412494229578753]
[null,"Principal EPS Estimate",null,null,0.1235,5.52,5.89,{"$f":"G14*(1+$E$14)","v":6.6174149999999994},{"$f":"H14*(1+$E$14)","v":7.4346657524999991},8.3528469729337491]
[null,"Synergies per Share"]
[]
[null,"Total Earnings",null,null,"Shares","Earnings ---->"]
[null,null,"Lincoln"]
[null,null,"Principal"]
[null,null,"Total"]
[]
[null,null,"Shares"]
[]
[null,null,"Accretion"]
[]
[]
[]
[]
[]
[]
[]
["Google buys Apple"]
[]
[null,null,null,null,"Apple","Google"]
[null,"Price per Share"]
[null,"Shares"]
[]
[null,"Premium Paid by Google"]
[null,"Exchange Ratio without Premium"]
[null,"Exchange Ratio with Premium"]
[]
[null,null,null,null,null,1,2,3,4,5]
[null,"Apple EPS Estimate"]
[null,"Google EPS Estimate"]
[null,"Synergies per Share"]

{"sheet":"Terminal Value Proof","index":7,"n_rows":139,"n_cols":1006,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Time Period - Long-term Model"]
[null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000]
[null,"Holding Period",null,null,{"$f":"E7","v":7},null,{"$f":"G2<=$E$3","v":true},{"$f":"H2<=$E$3","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LP2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OB2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QN2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SZ2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VL2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XX2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAJ2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACV2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFH2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AHT2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AKF2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Terminal Period",null,null,{"$f":"E3","v":7},null,{"$f":"G2=$E$4","v":false},{"$f":"H2=$E$4","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LP2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OB2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QN2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SZ2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VL2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XX2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAJ2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACV2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFH2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AHT2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AKF2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Year After Terminal Period",null,null,{"$f":"E4+1","v":8},null,{"$f":"G2=$E$5","v":false},{"$f":"H2=$E$5","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LP2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OB2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QN2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SZ2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VL2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XX2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAJ2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACV2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFH2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AHT2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AKF2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Terminal Period",null,null,7]
[null,"Inflation",null,null,0.02,null,"Nominal",true]
[null,"Partial Year Factor",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H$8,\"Nominal\",\"Real\")","v":"Nominal"},{"$f":"IF($H$8,\"Nominal\",\"Real\")","v":"Nominal"},null,"Two Earnings Adjustments"]
["Assumptions",null,null,null,"Applied","Nominal","Real",null,null,null,null,"Simple","Deflated Earn"]
[null,"Rate of Return",null,null,{"$f":"IF($H$8,F12,G12)","v":0.10160000000000013},{"$f":"(1+G12)*(1+$E$8)-1","v":0.10160000000000013},0.08,null,null,null,"Value",{"$f":"E35","v":39.199999999999918},{"$f":"L12","v":39.199999999999918},null,"Value",null,{"$f":"E115","v":39.199999999999903}]
[null,"Cost of Capital",null,null,{"$f":"IF($H$8,F13,G13)","v":8.1200000000000161E-2},{"$f":"(1+G13)*(1+$E$8)-1","v":8.1200000000000161E-2},0.06,null,null,null,"Earning 1",{"$f":"G28","v":2.8448000000000038},{"$f":"L13/(1+E8*H8)-G27*E8/(1+E8)","v":2.2400000000000038},null,"NOPAT",null,{"$f":"G101","v":2.8448000000000038}]
[null,"Growth",null,null,3.0200000000000005E-2,3.0200000000000005E-2,0.01,null,null,null,"P/E",{"$f":"L12/L13","v":13.779527559055071},{"$f":"M12/M13","v":17.499999999999932},null,"V/NOPAT",null,{"$f":"Q12/Q13","v":13.779527559055065}]
[null,"Payout",null,null,{"$f":"(1-E14/E12)","v":0.70275590551181133},null,null,null,null,null,"Value Driver TV",null,{"$f":"E55","v":39.199999999999946},null,"Value Driver - NOPAT",null,{"$f":"E132","v":39.199999999999939}]
[null,"Investment Balance (Book Value)",null,null,28,null,null,null,null,null,"Value CF TV",null,{"$f":"E46","v":39.199999999999946},null,"Value Driver - BV",null,{"$f":"E124","v":39.199999999999946}]
[]
[null,null,null,null,null,null,null,null,null,null,"1. Deflate the Earnings"]
[null,null,null,null,null,null,null,null,null,null,"2. Adjust for Earnings Related to Increase in Value of Investment"]
[null,null,null,null,null,null,null,null,null,null,"Part of Return to Maintain Value - Not Economic Earnings"]
[]
["Long-term Model"]
[null,"Return",null,null,null,null,{"$f":"$E$12","v":0.10160000000000013},{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,{"$f":"$E$12","v":0.10160000000000013},0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013,0.10160000000000013]
[null,"Payout Ratio",null,null,null,null,{"$f":"$E$15","v":0.70275590551181133},{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,{"$f":"$E$15","v":0.70275590551181133},0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133,0.70275590551181133]
[]
[null,"Investment Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F30","v":28},{"$f":"G30","v":28.845600000000001},29.716737120000001,30.614182581024,31.538730894970925,32.491200567999044,33.472434825152618,34.48330235687223,35.524698088049767,36.59754397030887,37.702789798212194,38.841414050118203,40.014424754431772,41.222860382015611,42.467790765552486,43.75031804667217,45.071577651681672,46.432739296762463,47.835008023524686,49.279625265835129,50.76786994886335,52.301059621319027,53.880551621882866,55.507744280863726,57.184078158145809,58.911037318521814,60.690150645541181,62.52299319503652,64.411187589526619,66.356405454730321,68.360368899463168,70.424852040226952,72.551682571841809,74.742743385511432,76.999974235753882,79.325373457673649,81.720999736095393,84.188973928125478,86.731480940754878,89.350771665165681,92.049164969453685,94.829049751531187,97.692887054027423,100.64321224305905,103.68263725279944,106.81385289783398,110.03963125534857,113.3628281192601,116.78638552846175,120.31333437142129,123.94679706943822,127.68999034093525,131.5462280492315,135.5189241363183,139.61159564523513,143.82786583372123,148.17146738189962,152.64624569683298,157.25616231687735,162.00529841884705,166.89785843109621,171.93817375571533,177.13070660313792,182.48005394255267,187.99095157161779,{"$f":"BS30","v":193.66827830908065},199.51706031401488,205.54247553549814,211.74985829667017,218.1447040172296,224.73267407854993,231.51960083572214,238.51149278096096,245.714539862946,253.13511896680697,260.77979955960456,268.65534950630462,276.76874106139502,285.12715704144915,293.73799718410089,302.60888469906075,311.74767301697239,321.16245274208495,330.86155881489589,340.85357789110577,351.14735594341715,361.75200609290835,372.67691667691417,383.931759560557,395.52649869928581,407.47139896000425,419.77703520859643,432.45430167189602,445.51442158238729,458.9689571141754,472.82981961902351,487.10928017151804,501.81998043269783,516.97494384176537,532.58758714578676,548.67173227758951,565.24161859237267,582.31191547386231,599.89773532117295,618.01464692787238,636.67868926509414,655.90638568090003,675.71475852846322,696.12134423602276,717.14420883195066,738.8019639386755,761.11378324962345,784.09941950376208,807.77922197277576,832.17415447635358,857.30581394153955,883.19644952257408,909.86898229815586,937.34702556356012,965.65490573557952,994.81768388879402,1024.8611779422356,1055.8119855160912,1087.6975074786772,1120.5459722045332,1154.3864605651102,1189.2489316741764,1225.1642494107366,1262.1642097429408,{"$f":"EE30","v":1300.2815688771775},1339.5500722572683,1380.0044844394379,1421.680619869509,1464.6153745895683,1508.8467589021734,1554.4139310210192,1601.3572317378539,1649.7182201363371,1699.5397103844543,1750.865809638065,1803.7419570891345,1858.2149641932263,1914.3330561118617,1972.1459144064399,2031.7047210215144,2093.0622035963643,2156.2726821449746,2221.3921171457528,2288.4781590835541,2357.5901994878773,2428.7894235124108,2502.1388641024855,2577.7034577983809,2655.5501022238923,2735.747715311054,2818.3672963134477,2903.4819886621135,2991.1671447197091,3081.5003924902444,3174.5617043434499,3270.4334678146224,3369.2005585426241,3470.9504154106112,3575.7731179560114,3683.7614661182829,3795.011062395055,3909.6203964793858,4027.6909324530629,4149.3271986131458,4274.6368800112623,4403.7309137876027,4536.7235873839882,4673.7326397229845,4814.8793654426181,4960.288722278985,5110.0894416918109,5264.414142830904,5423.3994499443979,5587.1861133327184,5755.9191339553672,5929.7478918008201,6108.8262781332051,6293.3128317328283,6483.3708792511597,6679.1686798045448,6880.8795739346424,7088.6821370674688,7302.7603376069064,7523.3036998026346,7750.5074715366745,7984.5727971770812,8225.7068956518287,8474.1232439005144,{"$f":"GQ30","v":8730.04176586631},8993.6890271954726,9265.298435816776,9545.1104485784417,9833.3727841255113,10130.340642206102,10436.276929600726,10751.452492874667,11076.146358159482,11410.645978175897,11755.247486716809,12110.255960815657,12475.985690832291,12852.760458695426,13240.913824548028,13640.78942204938,14052.741262595271,14477.134048725648,14914.343496997162,15364.756670606475,15828.772322058792,16306.801246184968,16799.266643819756,17306.604496463111,17829.263952256297,18367.707723614436,18922.412496867593,19493.869354272996,20082.584208772041,20689.078251876956,21313.888415083638,21957.567845219164,22620.686394144781,23303.831123247954,24007.606823170041,24732.636549229777,25479.562173016518,26249.044950641619,27041.766108150994,27858.427444617155,28699.751953444593,29566.484462438617,30459.392293204262,31379.26594045903,32326.919771860896,33303.192748971094,34308.949169990025,35345.079434923726,36412.500833858423,37512.15835904095,38645.025541483985,39812.1053128368,41014.430893284472,42253.06670626167,43529.109320790776,44843.688422278661,46197.967812631476,47593.146440572949,49030.459463078252,50511.179338863214,52036.61695489689,53608.122786934779,55227.088095100211,56894.946155572237,{"$f":"JC30","v":58613.173529470521},60383.291370060528,62206.866769436361,64085.514145873334,66020.896673078707,68014.727752605686,70068.772530734379,72184.849461162565,74364.831914889684,76610.649838719357,78924.291463848684,81307.805066056913,83763.300779051831,86292.952462579196,88898.999626949095,91583.749415682949,94349.578648036564,97198.93592320726,100134.34378808812,103158.40097048839,106273.78467979714,109483.25297712702,112789.64721703627,116195.89456299077,119705.0105787931,123320.10189827264,127044.36897560048,130881.10891866361,134833.71840800723,138905.69670392905,143100.64874438773,147422.28833646825,151874.4414442296,156461.04957584533,161186.17327303585,166053.99570588153,171068.82637619914,176235.10493276035,181557.40510172973,187040.43873580196,192689.0599856232,198508.26959718904,204503.21933902413,210679.21656306266,217041.72890326715,223596.38911614585,230349.00006745345,237305.53986949055,244472.16717354915,251855.22662219033,259461.25446618046,267296.98435105913,275369.35327846115,283685.50774747069,292252.81008144427,301078.84494590393,310171.42606327019,319538.60313038091,329188.66894491838,339130.1667470549,349371.89778281597,359922.92909585702,370792.60155455186,381990.53812149935,{"$f":"LO30","v":393526.65237276861},405411.15727442619,417654.57422411389,430267.74236568215,443261.82818512572,456648.33539631648,470439.11512528529,484646.37640206888,499282.69696941139,514361.03441788757,529894.73765730776,545897.55873455852,562383.66500834224,579367.65169159416,596864.55477268028,614889.86432681524,633459.53822948504,652590.0162840155,672298.23477579281,692601.64146602177,713518.21103829565,735066.46101165225,757265.46813420416,780134.88527185714,803694.95880706725,827966.5465630407,852971.13626924448,878730.86458457576,905268.53669502994,932607.64650321985,960772.39742761711,989787.72382993111,1019679.3130895951,1050473.6283449009,1082197.9319209168,1114880.3094649285,1148549.6948107693,1183235.8955940546,1218969.619640995,1255782.5021541531,1293707.1337192084,1332777.0891575285,1373026.9572500857,1414492.3713590382,1457210.040974081,1501217.7842114982,1546554.5612946856,1593260.5090457853,1641376.9764189681,1690946.5611068208,1742013.1472522467,1794621.9442992646,1848819.5270171023,1904653.876733019,1962174.4238103565,2021432.0914094294,2082479.3405699939,2145370.2166552078,2210160.3971981951,2276907.2411935804,2345669.8398776269,2416509.0690419311,2489487.6429269975,2564670.1697433931,{"$f":"OA30","v":2642123.208869644},2721915.3297775071,2804117.1727367882,2888801.5113534392,2976043.3169963132,3065919.8251696019,3158510.6038897238,3253897.6241271934,3352165.3323758347,3453400.7254135846,3557693.4273210745,3665135.7688261708,3775822.8690447216,3889852.7196898721,4007326.2718245066,4128347.5252336068,4253023.6204956621,4381464.933834631,4513785.1748364363,4650101.487116497,4790534.5520274155,4935208.6954986434,5084251.9981027031,5237796.4084454048,5395977.8599804556,5558936.3913518647,5726816.2703706911,5899766.1217358857,6077939.0586123094,6261492.8181824014,6450589.9012915101,6645397.7163105141,6846088.7273430917,7052840.6069088532,7265836.3932375014,7485264.6523132734,7711319.6448131343,7944201.4980864907,8184116.3833287023,8431276.6981052291,8685901.2543880083,8948215.472270526,9218451.5795330964,9496848.8172349967,9783653.6515154932,10079119.991791261,10383509.415543357,10697091.399892766,11020143.560169527,11352951.895686647,11695811.042936385,12049024.536433063,12412905.077433342,12787774.810771829,13173965.610057138,13571819.371480864,13981688.316499587,14403935.303657874,14838934.149828343,15287069.961153159,15748739.473979985,16224351.406094182,16714326.818558229,17219099.488478687,{"$f":"QM30","v":17739116.293030746},18274837.605080273,18826737.700753696,19395305.179316457,19981043.395731814,20584470.906282917,21206121.927652661,21846546.809867773,22506312.523525778,23186003.161736257,23886220.457220692,24607584.315028757,25350733.361342624,26116325.508855172,26905038.539222598,27717570.703107119,28554641.338340953,29416991.50675885,30305384.650262967,31220607.266700909,32163469.606155276,33134806.388261162,34135477.541186646,35166368.962930478,36228393.305610977,37322490.783440426,38449630.005100325,39610808.831254348,40807055.257958226,42039428.326748565,43309019.062216371,44616951.437895305,45964383.371319741,47352507.749133602,48782553.483157434,50255786.598348789,51773511.35361892,53337071.396498211,54947850.952672452,56607276.05144316,58316815.788196743,60077983.625000283,61892338.730475292,63761487.360135645,65687084.278411739,67670834.223619774,69714493.417173088,71819871.11837171,73988831.226146549,76223293.929176182,78525237.405837297,80896699.575493574,83339779.902673483,85856641.25573422,88449511.821657389,91120687.07867144,93872531.828447312,96707482.289666414,99628048.254814342,102636815.31210974,105736447.13453546,108929687.83799843,112219364.41070598,115608389.2159093,{"$f":"SY30","v":119099762.57022977},122696575.39985071,126402011.97692621,130219352.73862939,134151977.19133599,138203366.90251434,142377108.58297029,146676897.26217598,151106539.55949369,155669957.0541904,160371189.75722694,165214399.68789518,170203874.55846962,175344031.57013541,180639421.3235535,186094731.84752482,191714792.74932006,197504579.49034953,203469217.79095811,209613988.16824505,215944330.61092603,222465849.395376,229184318.04711637,236105684.45213929,243236076.12259391,250581805.62149626,258149376.15126544,265945487.31103364,273977041.02782685,282251147.6668672,290775132.3264066,299556541.32266408,308603148.87060857,317922963.96650094,327524237.47828925,337415469.45013362,347605416.62752765,358103100.20967901,368917813.83601135,380059131.81385887,391536917.59463739,403361332.50599545,415542844.74767649,428092238.65905631,441020624.26655978,454339447.11940986,468060498.42241603,482195925.47477299,496758242.42411113,511760341.34531927,527215503.65394795,543137411.86429715,559540161.70259893,576438274.58601749,593846710.47851527,611780881.13496637,630256663.74524236,649290414.99034858,668898985.5230571,689099734.88585341,709910546.87940621,731349845.39516425,753436610.7260983,776190396.37002647,{"$f":"VK30","v":799631346.34040129},823780212.99988139,848658375.43247783,874287858.37053859,900691351.69332886,927892230.51446736,955914575.87600434,984783196.0674597,1014523648.5886971,1045162262.7760757,1076726163.1119132,1109243293.2378931,1142742440.6936774,1177253262.4026265,1212806310.927186,1249433061.5171871,1287165939.9750061,1326038351.3622513,1366084709.5733914,1407340467.8025079,1449842149.9301436,1493627382.8580339,1538734929.8203466,1585204724.7009211,1633077907.3868887,1682396860.1899729,1733205245.3677101,1785548043.7778151,1839471594.6999052,1895023636.8598423,1952253350.6930096,2011211401.8839386,2071949986.2208338,2134522875.804703,2198985466.6540051,2265394827.7469563,2333809751.5449147,2404290806.0415711,2476900388.3840265,2551702780.113224,2628764204.0726438,2708152883.0356379,2789939100.1033139,2874195260.926434,2960995957.8064122,3050418035.7321658,3142540660.4112773,3237445388.3556981,3335216239.0840402,3435939769.5043778,3539705150.5434103,3646604246.0898213,3756731694.321734,3870184991.4902506,3987064578.2332559,4107473928.4959002,4231519641.1364765,4359311534.2987986,4490962742.6346226,4626589817.4621878,4766312829.9495459,4910255477.4140224,5058545192.8319263,5211313257.6554508,{"$f":"XW30","v":5368694918.0366459},5530829504.5613518,5697860555.5991049,5869935944.3781977,6047208009.8984194,6229833691.7973518,6417974669.2896318,6611797504.3021784,6811473788.9321041,7017180297.3578539,7229099142.3380613,7447417936.4366713,7672329958.1170588,7904034322.8521948,8142736159.4023304,8388646791.4162817,8641983924.5170536,8902971839.0374699,9171841588.5764027,9448831204.5514107,9734185906.9288635,10028158321.318115,10331008702.621923,10643005165.441105,10964423921.437426,11295549523.864836,11636675119.485554,11988102708.094017,12350143409.878456,12723117740.856787,13107355896.630663,13503198044.708908,13910994625.659117,14331106663.354023,14763906084.587315,15209776048.34185,15669111285.001774,16142318445.808828,16629816462.872255,17132036920.050999,17649424435.036537,18182437052.974644,18731546651.974476,19297239360.864105,19880015989.562202,20480392472.446983,21098900325.11488,21736087114.93335,22392516945.804337,23068770957.567631,23765447840.486176,24483164365.26886,25222555929.099979,25984277118.158798,26769002287.127193,27577426156.198437,28410264426.115631,29268254411.784325,30152155695.02021,31062750797.009823,32000845871.079517,32967271416.386116,33962883013.160973,34988562080.15844,{"$f":"AAI30","v":36045216654.979225},37133782197.959602,38255222420.337982,39410530137.43219,40600728147.582649,41826870137.639648,43090041615.796364,44391360872.593414,45731979970.945732,47113085766.068298,48535900956.20356,50001685165.08091,51511736057.066353,53067390485.989761,54670025678.666649,56321060454.162384,58021956479.87809,59774219565.570412,61579400996.450638,63439098906.543449,65354959693.521065,67328679476.265404,69362005596.448624,71456738165.46138,73614731658.058319,75837896554.131683,78128201030.066467,80487672701.174484,82918400416.749969,85422536109.335815,88002296699.837753,90659966060.172852,93397897035.190079,96218513525.652832,99124312634.127548,102117866875.67819,105201826455.32368,108378921614.27446,111651965047.02554,115023854391.44572,118497574794.06738,122076201552.84822,125762902839.74423,129560942505.50452,133473682969.17075,137504588194.83969,141657226758.32385,145935275006.42523,150342520311.61929,154882864425.03021,159560326930.66614,164379048803.97226,169343296077.85223,174457463619.40338,179726079020.70938,185153806607.1348,190745451566.67026,196505964203.9837,202440444322.944,208554145741.49692,214852480942.89014,221341025867.36542,228025524848.55984,234911895698.98636,{"$f":"ACU30","v":242006234949.09576},249314823244.55844,256844130906.54413,264600823659.92175,272591768534.45139,280824039944.19183,289304925950.50647,298041934714.21173,307042801142.58093,316315493737.08685,325868221647.94684,335709441941.71484,345847867088.35461,356292472674.42291,367052505349.19049,378137491010.73602,389557243239.26025,401321871985.08594,413441792519.03558,425927734653.11047,438790752239.63446,452042232957.27142,465693908392.58105,479757864426.03699,494246551931.70331,509172797800.04077,524549816293.60205,540391220745.66882,556711035612.18799,573523708887.67603,590844124896.08374,608687617467.94543,627069983515.47729,646007497017.64478,665516923427.57764,685615534515.09045,706321123657.44617,727652021591.901,749627112643.97632,772265851445.82434,795588280159.48828,819615046220.30481,844367420616.15796,869867316718.76599,896137309683.67273,923200656436.11963,951081316260.49048,979803972011.55725,1009394051966.3064,1039877752335.6888,1071282060456.2266,1103634778682.0046,1136964548998.2012,1171300878377.9468,1206674164904.9607,1243115724685.0906,1280657819570.5803,1319333685721.6118,1359177563030.4045,1400224725433.9229,1442511512142.0273,1486075359808.7166,1530954835674.9397,1577189671712.3228,{"$f":"AFG30","v":1624820799798.0349},1673890387951.9355,1724441877668.0842,1776520022373.6604,1830170927049.345,1885442089046.2351,1942382440135.4314,2001042389827.5215,2061473870000.3127,2123730380874.3223,2187867038376.7271,2253940622935.7041,2322009629748.3628,2392134320566.7637,2464376777047.8799,2538800955714.7261,2615472744577.311,2694460021463.5459,2775832714111.7451,2859662862077.9199,2946024680512.6733,3034994625864.1558,3126651463565.2534,3221076337764.9238,3318352843165.4243,3418567099029.02,3521807825419.6968,3628166421747.3716,3737737047684.1426,3850616706524.2036,3966905331061.2349,4086705872059.2842,4210124389395.4746,4337270145955.2183,4468255704363.0664,4603197026634.8311,4742213576839.2031,4885428426859.7471,5032968365350.9121,5184964009984.5098,5341549923086.042,5502864730763.2412,5669051245632.291,5840256593250.3857,6016632342366.5479,6198334639106.0176,6385524345207.0186,6578367180432.2705,6777033869281.3252,6981700292133.6211,7192547640956.0566,7409762579712.9297,7633537409620.2607,7864070239390.793,8101565160620.3945,8346232428471.1309,8598288647810.959,8857956964974.8496,9125467265317.0898,9401056376729.666,9684968279306.9023,9977454321341.9707,10278773441846.498,10589192399790.262,{"$f":"AHS30","v":10908986010263.928},11238437387773.898,11577838196884.67,11927488910430.588,12287699075525.592,12658787587606.465,13041082972752.18,13434923678529.295,13840658373620.879,14258646256504.229,14689257373450.656,15132872946128.865,15589885709101.957,16060700257516.836,16545733405293.844,17045414554133.717,17560186073668.553,18090503693093.344,18636836904624.762,19199669379144.43,19779499394394.594,20376840276105.309,20992220852443.688,21626185922187.488,22279296737037.547,22952131498496.078,23645285869750.66,24359373503017.133,25095026582808.25,25852896385609.059,26633653856454.453,27437990202919.379,28266617507047.547,29120269355760.383,29999701490304.344,30905692475311.535,31839044388065.945,32800583528585.535,33791161151148.816,34811654217913.508,35862966175294.492,36946027753788.383,38061797791952.797,39211264085269.766,40395444260644.914,41615386677316.391,42872171354971.344,44166910929891.477,45500751639974.195,46874874339501.414,48290495544554.359,49748868509999.898,51251284339001.891,52799073126039.75,54393605134446.156,56036292009506.43,57728588028193.523,59471991386644.969,61268045526521.648,63118340501422.602,65024514384565.563,66988254718979.445,69011300011492.625,71095441271839.703,{"$f":"AKE30","v":73242523598249.266},75454447810916.406,77733172134806.094,80080713933277.234,82499151494062.219,84990625869182.906,87557342770432.234,90201574522099.281,92925662072666.672,95732017067261.219,98623123982692.5,101601542326969.81,104669908905244.3,107830940154182.67,111087434546838.98,114442275070153.53,117898431777272.17,121458964416945.8,125127025142337.56,128905861301636.16,132798818312945.56,136809342625996.52,140940984773301.63,145197402513455.34,149582364069361.72,154099751464256.44,158753563958476.97,163547921590022.97,168487068822041.66,173575378300467.34,178817354725141.47,184217638837840.75,189781011530743.56,195512398078972,201416872500956.97,207499662050485.88,213766151844410.56,220221889630111.75,226872590696941.13]
[null,null,"Add: Income (Could be NOPAT)",null,null,null,{"$f":"G27*G23","v":2.8448000000000038},{"$f":"H27*H23","v":2.9307129600000041},3.0192204913920042,3.1104009502320427,3.20433505892905,3.3011059777087071,3.4007993782355106,3.5035035194582234,3.6093093257458611,3.718310467383386,3.8306034434983638,3.9462876674920149,4.0654655550502738,4.1882426148127916,4.3147275417801385,4.4450323135418985,4.5792722894108637,4.7175663125510727,4.8600368151901145,5.006809927008856,5.158015586804523,5.3137876575260199,5.4742640447833066,5.6395868189357623,5.8099023408676223,5.985361391561824,6.1661193055869923,6.3523361086157184,6.5441766590959132,6.7418107942006094,6.9454134801854668,7.1551649672870674,7.3712509492991378,7.5938627279679718,7.8231973823526051,8.0594579432996536,8.3028535731873028,8.5535997510975594,8.8119184635807066,9.0780384011808444,9.3521951608965068,9.6346314547555814,9.9255973246891998,10.225350363894814,10.534155944884438,10.852287454419947,11.18002653554343,11.517663336916842,11.865496769691729,12.223834772136419,12.59299458225494,12.973303018639038,13.365096769801939,13.768722692249957,14.184538117555908,14.612911168706097,15.054221086001021,15.508858562798251,15.97722609139476,16.45973831935488,16.956822416599397,17.468918453580699,17.996479790878837,18.539973480563376,19.099880679676392,{"$f":"BT27*BT23","v":19.676697076202618},20.27093332790394,20.88311551440664,21.513785602941716,22.163501928150556,22.832839686380705,23.522391444909402,24.232767666545666,24.964597250075347,25.718528087027622,26.495227635255858,27.295383509840587,28.119704091837772,28.968919155411271,29.84378051390469,30.745062685424614,31.673563578524437,32.630105198595878,33.615534375593469,34.630723513736392,35.676571363851231,36.754003819039539,37.86397473437453,39.00746677135264,40.185492267847494,41.399094134336487,42.64934677719345,43.937357049864694,45.264265232770612,46.631246042800285,48.039509673292855,49.490302865426301,50.984910011962164,52.524654294323433,54.110898854012007,55.74504799940317,57.42854844898514,59.162890612144487,60.949609908631253,62.790288127871918,64.686554829333645,66.640088785179529,68.652619466491956,70.725928574380006,72.86185161732628,75.062279536169527,77.329160378161845,79.664501021582339,82.070368952434123,84.548894094797632,87.102270696460536,89.732759271493649,92.442688601492762,95.234457797257832,98.110538422735004,101.0734766831016,104.12589567893127,107.27049772843502,110.51006675983375,113.84747077598072,117.28566439341535,120.82769145809648,124.476687740131,128.23588370988296,{"$f":"EF27*EF23","v":132.10860739792142},136.09828734133865,140.20845561904707,144.44275097874231,148.80492205830035,153.29883070446101,157.92845539173575,162.69789474456618,167.61137116585206,172.6732345750608,177.88796625922765,183.26018284025631,188.79464036203203,194.4962385009654,200.37002490369457,206.42119965578613,212.65511988539089,219.0773045059297,225.69343910200877,232.50938096288942,239.53116426796865,246.76500542886126,254.21730859281286,261.89467131231584,269.8038903859478,277.95196787560343,286.34611730544668,294.9937700480711,303.90258190352284,313.08043987700927,322.53546916129494,332.27604032996607,342.31077674793107,352.64856220571858,363.29854878433122,374.27016495761802,385.57312393933807,397.21743228230611,409.21339873723173,421.5716433790962,434.30310700914481,447.41906084082103,460.93111647821382,474.85123619585585,489.19174352897068,503.96533418354556,519.18508727588869,534.8644769116205,551.01738411435156,567.65810911460494,584.80138400986607,602.46238580696411,620.65674985833448,639.4005837040562,658.71048133191869,678.60353786814267,699.09736471176063,720.21010512605574,741.9604503008627,764.36765589994866,787.45155910812719,811.23259619319253,835.73182059822693,860.97092158029341,{"$f":"GR27*GR23","v":886.97224341201832},913.7588051630612,941.35432107898566,969.78322157557102,999.07067486715323,1029.2426092481412,1060.3257360474352,1092.3475732760676,1125.3364699890049,1159.3216313826726,1194.3331446504294,1230.4020056188724,1267.5601461885624,1305.8404626034569,1345.2768445740815,1385.9042052802188,1427.7585122796813,1470.8768193505277,1515.2972992949137,1561.0592777336199,1608.2032679211754,1656.771006612395,1706.8054910120895,1758.3510168406544,1811.4532175492423,1866.1591047192292,1922.5171096817501,1980.577126394139,2040.390555611242,2102.0103503907017,2165.4910629725005,2230.8888930742701,2298.2617376451126,2367.669242121995,2439.1728532340794,2512.8358734017488,2588.7235167784816,2666.9029669851921,2747.4434365881448,2830.4162283731066,2915.8947984699744,3003.9548213837675,3094.6742569895573,3188.1334195506415,3284.4150488210712,3383.6043832954679,3485.7892356709913,3591.0600705882553,3699.5100847200206,3811.2352892785657,3926.3345950147782,4044.9098997842243,4167.0661787577083,4292.9115773561916,4422.5575069923489,4556.1187437035178,4693.713529763364,4835.4636783622182,4981.4946814487566,5131.9358208285093,5286.9202826175315,5446.5852751525808,5611.0721504621888,5780.5265294061473,{"$f":"JD27*JD23","v":5955.0984305942129},6134.942403198158,6320.2176637747425,6511.0882372207398,6707.7231019848059,6910.2963396647465,7118.9872891226223,7333.9807052541264,7555.4669225528023,7783.6420236138965,8018.7080127270365,8260.8729947113934,8510.3513591516767,8767.3639701980574,9032.1383620980396,9304.9089406334006,9585.9171906405281,9875.4118897978715,10173.649328869767,10480.893538601635,10797.416523467404,11123.498502476121,11459.428157250901,11805.502887599878,12162.029074805394,12529.322352864516,12907.707887921026,13297.520666136241,13699.105790253552,14112.818785119211,14539.025912429812,14978.104494985195,15430.443250733748,15896.442636905907,16376.515204540465,16871.085963717585,17380.592759821855,17905.486661168477,18446.232358335765,19003.308575557505,19577.208494539344,20168.440191074431,20777.527084844878,{"$f":"KU27*KU23","v":21405.008402807194},{"$f":"KV27*KV23","v":22051.439656571973},{"$f":"KW27*KW23","v":22717.393134200447},{"$f":"KX27*KX23","v":23403.4584068533},{"$f":"KY27*KY23","v":24110.242850740273},{"$f":"KZ27*KZ23","v":24838.372184832628},{"$f":"LA27*LA23","v":25588.491024814572},{"$f":"LB27*LB23","v":26361.263453763968},{"$f":"LC27*LC23","v":27157.373610067643},{"$f":"LD27*LD23","v":27977.526293091691},{"$f":"LE27*LE23","v":28822.447587143062},{"$f":"LF27*LF23","v":29692.885504274778},{"$f":"LG27*LG23","v":30589.610646503879},{"$f":"LH27*LH23","v":31513.416888028292},{"$f":"LI27*LI23","v":32465.122078046745},{"$f":"LJ27*LJ23","v":33445.568764803749},{"$f":"LK27*LK23","v":34455.624941500821},{"$f":"LL27*LL23","v":35496.184814734152},{"$f":"LM27*LM23","v":36568.169596139123},{"$f":"LN27*LN23","v":37672.528317942517},{"$f":"LO27*LO23","v":38810.238673144384},{"$f":"LP27*LP23","v":39982.307881073342},{"$f":"LQ27*LQ23","v":41189.773579081753},{"$f":"LR27*LR23","v":42433.704741170026},{"$f":"LS27*LS23","v":43715.202624353362},{"$f":"LT27*LT23","v":45035.401743608832},{"$f":"LU27*LU23","v":46395.470876265819},{"$f":"LV27*LV23","v":47796.614096729048},{"$f":"LW27*LW23","v":49240.071842450263},{"$f":"LX27*LX23","v":50727.122012092266},{"$f":"LY27*LY23","v":52259.081096857444},{"$f":"LZ27*LZ23","v":53837.305345982539},{"$f":"MA27*MA23","v":55463.191967431223},{"$f":"MB27*MB23","v":57138.180364847649},{"$f":"MC27*MC23","v":58863.753411866048},{"$f":"MD27*MD23","v":60641.438764904393},{"$f":"ME27*ME23","v":62472.810215604513},{"$f":"MF27*MF23","v":64359.489084115768},{"$f":"MG27*MG23","v":66303.145654456064},{"$f":"MH27*MH23","v":68305.500653220646},{"$f":"MI27*MI23","v":70368.326772947912},{"$f":"MJ27*MJ23","v":72493.450241490937},{"$f":"MK27*MK23","v":74682.752438783966},{"$f":"ML27*ML23","v":76938.171562435251},{"$f":"MM27*MM23","v":79261.70434362079},{"$f":"MN27*MN23","v":81655.407814798134},{"$f":"MO27*MO23","v":84121.401130805039},{"$f":"MP27*MP23","v":86661.867444955351},{"$f":"MQ27*MQ23","v":89279.055841793015},{"$f":"MR27*MR23","v":91975.28332821517},{"$f":"MS27*MS23","v":94752.936884727256},{"$f":"MT27*MT23","v":97614.47557864603},{"$f":"MU27*MU23","v":100562.43274112114},{"$f":"MV27*MV23","v":103599.418209903},{"$f":"MW27*MW23","v":106728.12063984208},{"$f":"MX27*MX23","v":109951.30988316529},{"$f":"MY27*MY23","v":113271.83944163688},{"$f":"MZ27*MZ23","v":116692.64899277431},{"$f":"NA27*NA23","v":120216.7669923561},{"$f":"NB27*NB23","v":123847.31335552526},{"$f":"NC27*NC23","v":127587.50221886212},{"$f":"ND27*ND23","v":131440.64478587176},{"$f":"NE27*NE23","v":135410.15225840508},{"$f":"NF27*NF23","v":139499.53885660888},{"$f":"NG27*NG23","v":143712.42493007847},{"$f":"NH27*NH23","v":148052.54016296682},{"$f":"NI27*NI23","v":152523.72687588842},{"$f":"NJ27*NJ23","v":157129.94342754027},{"$f":"NK27*NK23","v":161875.267719052},{"$f":"NL27*NL23","v":166763.90080416738},{"$f":"NM27*NM23","v":171800.17060845322},{"$f":"NN27*NN23","v":176988.5357608285},{"$f":"NO27*NO23","v":182333.58954080552},{"$f":"NP27*NP23","v":187840.06394493784},{"$f":"NQ27*NQ23","v":193512.83387607499},{"$f":"NR27*NR23","v":199356.92145913249},{"$f":"NS27*NS23","v":205377.5004871983},{"$f":"NT27*NT23","v":211579.90100191167},{"$f":"NU27*NU23","v":217969.61401216939},{"$f":"NV27*NV23","v":224552.29635533693},{"$f":"NW27*NW23","v":231333.77570526808},{"$f":"NX27*NX23","v":238320.0557315672},{"$f":"NY27*NY23","v":245517.32141466052},{"$f":"NZ27*NZ23","v":252931.9445213833},{"$f":"OA27*OA23","v":260570.48924592909},{"$f":"OB27*OB23","v":268439.71802115621},{"$f":"OC27*OC23","v":276546.59750539507},{"$f":"OD27*OD23","v":284898.30475005804},{"$f":"OE27*OE23","v":293502.23355350981},{"$f":"OF27*OF23","v":302366.00100682583},{"$f":"OG27*OG23","v":311497.45423723198},{"$f":"OH27*OH23","v":320904.67735519639},{"$f":"OI27*OI23","v":330595.9986113233},{"$f":"OJ27*OJ23","v":340579.99776938529},{"$f":"OK27*OK23","v":350865.51370202069},{"$f":"OL27*OL23","v":361461.65221582167},{"$f":"OM27*OM23","v":372377.79411273944},{"$f":"ON27*ON23","v":383623.60349494423},{"$f":"OO27*OO23","v":395209.03632049152},{"$f":"OP27*OP23","v":407144.34921737039},{"$f":"OQ27*OQ23","v":419440.10856373503},{"$f":"OR27*OR23","v":432107.19984235981},{"$f":"OS27*OS23","v":445156.83727759909},{"$f":"OT27*OT23","v":458600.57376338256},{"$f":"OU27*OU23","v":472450.31109103671},{"$f":"OV27*OV23","v":486718.31048598606},{"$f":"OW27*OW23","v":501417.20346266282},{"$f":"OX27*OX23","v":516560.0030072353},{"$f":"OY27*OY23","v":532160.11509805382},{"$f":"OZ27*OZ23","v":548231.35057401506},{"$f":"PA27*PA23","v":564787.93736135017},{"$f":"PB27*PB23","v":581844.53306966298},{"$f":"PC27*PC23","v":599416.23796836683},{"$f":"PD27*PD23","v":617518.60835501144},{"$f":"PE27*PE23","v":636167.6703273328},{"$f":"PF27*PF23","v":655379.9339712183},{"$f":"PG27*PG23","v":675172.40797714912},{"$f":"PH27*PH23","v":695562.61469805904},{"$f":"PI27*PI23","v":716568.60566194041},{"$f":"PJ27*PJ23","v":738208.97755293117},{"$f":"PK27*PK23","v":760502.88867502962},{"$f":"PL27*PL23","v":783470.07591301552},{"$f":"PM27*PM23","v":807130.8722055885},{"$f":"PN27*PN23","v":831506.22454619722},{"$f":"PO27*PO23","v":856617.71252749243},{"$f":"PP27*PP23","v":882487.56744582276},{"$f":"PQ27*PQ23","v":909138.69198268664},{"$f":"PR27*PR23","v":936594.68048056378},{"$f":"PS27*PS23","v":964879.83983107691},{"$f":"PT27*PT23","v":994019.2109939754},{"$f":"PU27*PU23","v":1024038.5911659935},{"$f":"PV27*PV23","v":1054964.5566192064},{"$f":"PW27*PW23","v":1086824.4862291066},{"$f":"PX27*PX23","v":1119646.5857132254},{"$f":"PY27*PY23","v":1153459.9126017648},{"$f":"PZ27*PZ23","v":1188294.4019623382},{"$f":"QA27*QA23","v":1224180.8929016008},{"$f":"QB27*QB23","v":1261151.1558672292},{"$f":"QC27*QC23","v":1299237.9207744196},{"$f":"QD27*QD23","v":1338474.905981807},{"$f":"QE27*QE23","v":1378896.8481424577},{"$f":"QF27*QF23","v":1420539.5329563599},{"$f":"QG27*QG23","v":1463439.826851642},{"$f":"QH27*QH23","v":1507635.7096225617},{"$f":"QI27*QI23","v":1553166.3080531631},{"$f":"QJ27*QJ23","v":1600071.9305563685},{"$f":"QK27*QK23","v":1648394.1028591711},{"$f":"QL27*QL23","v":1698175.6047655183},{"$f":"QM27*QM23","v":1749460.5080294369},{"$f":"QN27*QN23","v":1802294.2153719263},{"$f":"QO27*QO23","v":1856723.5006761581},{"$f":"QP27*QP23","v":1912796.5503965782},{"$f":"QQ27*QQ23","v":1970563.0062185547},{"$f":"QR27*QR23","v":2030074.009006355},{"$f":"QS27*QS23","v":2091382.244078347},{"$f":"QT27*QT23","v":2154541.9878495131},{"$f":"QU27*QU23","v":2219609.1558825686},{"$f":"QV27*QV23","v":2286641.3523902223},{"$f":"QW27*QW23","v":2355697.921232407},{"$f":"QX27*QX23","v":2426839.9984536255},{"$f":"QY27*QY23","v":2500130.5664069252},{"$f":"QZ27*QZ23","v":2575634.5095124142},{"$f":"RA27*RA23","v":2653418.6716996888},{"$f":"RB27*RB23","v":2733551.9155850196},{"$f":"RC27*RC23","v":2816105.1834356869},{"$f":"RD27*RD23","v":2901151.5599754448},{"$f":"RE27*RE23","v":2988766.3370867032},{"$f":"RF27*RF23","v":3079027.0804667217},{"$f":"RG27*RG23","v":3172013.6982968166},{"$f":"RH27*RH23","v":3267808.5119853802},{"$f":"RI27*RI23","v":3366496.3290473386},{"$f":"RJ27*RJ23","v":3468164.5181845678},{"$f":"RK27*RK23","v":3572903.0866337414},{"$f":"RL27*RL23","v":3680804.7598500801},{"$f":"RM27*RM23","v":3791965.0635975525},{"$f":"RN27*RN23","v":3906482.4085181979},{"$f":"RO27*RO23","v":4024458.177255447},{"$f":"RP27*RP23","v":4145996.8142085611},{"$f":"RQ27*RQ23","v":4271205.9179976601},{"$f":"RR27*RR23","v":4400196.3367211893},{"$f":"RS27*RS23","v":4533082.2660901686},{"$f":"RT27*RT23","v":4669981.3505260916},{"$f":"RU27*RU23","v":4811014.7873119805},{"$f":"RV27*RV23","v":4956307.4338888014},{"$f":"RW27*RW23","v":5105987.9183922438},{"$f":"RX27*RX23","v":5260188.7535276888},{"$f":"RY27*RY23","v":5419046.4538842253},{"$f":"RZ27*RZ23","v":5582701.6567915287},{"$f":"SA27*SA23","v":5751299.2468266329},{"$f":"SB27*SB23","v":5924988.4840807971},{"$f":"SC27*SC23","v":6103923.1363000367},{"$f":"SD27*SD23","v":6288261.6150162984},{"$f":"SE27*SE23","v":6478167.1157897897},{"$f":"SF27*SF23","v":6673807.7626866419},{"$f":"SG27*SG23","v":6875356.7571197785},{"$f":"SH27*SH23","v":7082992.5311847953},{"$f":"SI27*SI23","v":7296898.9056265755},{"$f":"SJ27*SJ23","v":7517265.2525764992},{"$f":"SK27*SK23","v":7744286.6632043105},{"$f":"SL27*SL23","v":7978164.12043308},{"$f":"SM27*SM23","v":8219104.6768701579},{"$f":"SN27*SN23","v":8467321.6381116379},{"$f":"SO27*SO23","v":8723034.7515826076},{"$f":"SP27*SP23","v":8986470.4010804035},{"$f":"SQ27*SQ23","v":9257861.8071930315},{"$f":"SR27*SR23","v":9537449.2337702587},{"$f":"SS27*SS23","v":9825480.2006301209},{"$f":"ST27*ST23","v":10122209.70268915},{"$f":"SU27*SU23","v":10427900.435710363},{"$f":"SV27*SV23","v":10742823.028868817},{"$f":"SW27*SW23","v":11067256.284340655},{"$f":"SX27*SX23","v":11401487.424127743},{"$f":"SY27*SY23","v":11745812.3443364},{"$f":"SZ27*SZ23","v":12100535.877135361},{"$f":"TA27*TA23","v":12465972.060624849},{"$f":"TB27*TB23","v":12842444.416855719},{"$f":"TC27*TC23","v":13230286.238244763},{"$f":"TD27*TD23","v":13629840.882639755},{"$f":"TE27*TE23","v":14041462.077295475},{"$f":"TF27*TF23","v":14465514.232029801},{"$f":"TG27*TG23","v":14902372.761837099},{"$f":"TH27*TH23","v":15352424.41924458},{"$f":"TI27*TI23","v":15816067.636705766},{"$f":"TJ27*TJ23","v":16293712.879334278},{"$f":"TK27*TK23","v":16785783.008290172},{"$f":"TL27*TL23","v":17292713.655140538},{"$f":"TM27*TM23","v":17814953.607525781},{"$f":"TN27*TN23","v":18352965.20647306},{"$f":"TO27*TO23","v":18907224.755708545},{"$f":"TP27*TP23","v":19478222.943330944},{"$f":"TQ27*TQ23","v":20066465.276219539},{"$f":"TR27*TR23","v":20672472.52756137},{"$f":"TS27*TS23","v":21296781.197893724},{"$f":"TT27*TT23","v":21939943.990070116},{"$f":"TU27*TU23","v":22602530.298570231},{"$f":"TV27*TV23","v":23285126.713587053},{"$f":"TW27*TW23","v":23988337.540337384},{"$f":"TX27*TX23","v":24712785.334055573},{"$f":"TY27*TY23","v":25459111.451144055},{"$f":"TZ27*TZ23","v":26227976.616968602},{"$f":"UA27*UA23","v":27020061.510801055},{"$f":"UB27*UB23","v":27836067.368427243},{"$f":"UC27*UC23","v":28676716.602953747},{"$f":"UD27*UD23","v":29542753.44436295},{"$f":"UE27*UE23","v":30434944.598382711},{"$f":"UF27*UF23","v":31354079.925253872},{"$f":"UG27*UG23","v":32300973.138996538},{"$f":"UH27*UH23","v":33276462.527794231},{"$f":"UI27*UI23","v":34281411.696133621},{"$f":"UJ27*UJ23","v":35316710.329356857},{"$f":"UK27*UK23","v":36383274.981303439},{"$f":"UL27*UL23","v":37482049.885738805},{"$f":"UM27*UM23","v":38614007.79228811},{"$f":"UN27*UN23","v":39780150.827615209},{"$f":"UO27*UO23","v":40981511.382609189},{"$f":"UP27*UP23","v":42219153.026363991},{"$f":"UQ27*UQ23","v":43494171.44776018},{"$f":"UR27*UR23","v":44807695.425482534},{"$f":"US27*US23","v":46160887.827332102},{"$f":"UT27*UT23","v":47554946.639717534},{"$f":"UU27*UU23","v":48991106.028237},{"$f":"UV27*UV23","v":50470637.43028976},{"$f":"UW27*UW23","v":51994850.680684507},{"$f":"UX27*UX23","v":53565095.171241179},{"$f":"UY27*UY23","v":55182761.045412667},{"$f":"UZ27*UZ23","v":56849280.428984128},{"$f":"VA27*VA23","v":58566128.697939456},{"$f":"VB27*VB23","v":60334825.78461723},{"$f":"VC27*VC23","v":62156937.523312666},{"$f":"VD27*VD23","v":64034077.036516711},{"$f":"VE27*VE23","v":65967906.163019501},{"$f":"VF27*VF23","v":67960136.929142699},{"$f":"VG27*VG23","v":70012533.064402804},{"$f":"VH27*VH23","v":72126911.562947765},{"$f":"VI27*VI23","v":74305144.292148784},{"$f":"VJ27*VJ23","v":76549159.64977169},{"$f":"VK27*VK23","v":78860944.271194801},{"$f":"VL27*VL23","v":81242544.788184881},{"$f":"VM27*VM23","v":83696069.640788063},{"$f":"VN27*VN23","v":86223690.943939865},{"$f":"VO27*VO23","v":88827646.410446838},{"$f":"VP27*VP23","v":91510241.332042336},{"$f":"VQ27*VQ23","v":94273850.620270014},{"$f":"VR27*VR23","v":97120920.90900217},{"$f":"VS27*VS23","v":100053972.72045404},{"$f":"VT27*VT23","v":103075602.69661176},{"$f":"VU27*VU23","v":106188485.89804943},{"$f":"VV27*VV23","v":109395378.17217052},{"$f":"VW27*VW23","v":112699118.59297009},{"$f":"VX27*VX23","v":116102631.97447778},{"$f":"VY27*VY23","v":119608931.46010701},{"$f":"VZ27*VZ23","v":123221121.19020227},{"$f":"WA27*WA23","v":126942399.05014639},{"$f":"WB27*WB23","v":130776059.50146079},{"$f":"WC27*WC23","v":134725496.49840492},{"$f":"WD27*WD23","v":138794206.49265677},{"$f":"WE27*WE23","v":142985791.52873498},{"$f":"WF27*WF23","v":147303962.43290278},{"$f":"WG27*WG23","v":151752542.09837645},{"$f":"WH27*WH23","v":156335468.86974743},{"$f":"WI27*WI23","v":161056800.02961379},{"$f":"WJ27*WJ23","v":165920715.39050812},{"$f":"WK27*WK23","v":170931520.99530149},{"$f":"WL27*WL23","v":176093652.92935959},{"$f":"WM27*WM23","v":181411681.24782625},{"$f":"WN27*WN23","v":186890314.0215106},{"$f":"WO27*WO23","v":192534401.50496024},{"$f":"WP27*WP23","v":198348940.43041003},{"$f":"WQ27*WQ23","v":204339078.43140844},{"$f":"WR27*WR23","v":210510118.60003698},{"$f":"WS27*WS23","v":216867524.18175811},{"$f":"WT27*WT23","v":223416923.41204721},{"$f":"WU27*WU23","v":230164114.49909106},{"$f":"WV27*WV23","v":237115070.75696364},{"$f":"WW27*WW23","v":244275945.89382395},{"$f":"WX27*WX23","v":251653079.45981744},{"$f":"WY27*WY23","v":259253002.45950392},{"$f":"WZ27*WZ23","v":267082443.13378096},{"$f":"XA27*XA23","v":275148332.91642118},{"$f":"XB27*XB23","v":283457812.5704971},{"$f":"XC27*XC23","v":292018238.51012611},{"$f":"XD27*XD23","v":300837189.31313187},{"$f":"XE27*XE23","v":309922472.43038845},{"$f":"XF27*XF23","v":319282131.09778619},{"$f":"XG27*XG23","v":328924451.45693934},{"$f":"XH27*XH23","v":338857969.89093894},{"$f":"XI27*XI23","v":349091480.58164525},{"$f":"XJ27*XJ23","v":359634043.29521096},{"$f":"XK27*XK23","v":370494991.40272635},{"$f":"XL27*XL23","v":381683940.1430887},{"$f":"XM27*XM23","v":393210795.13540995},{"$f":"XN27*XN23","v":405085761.14849931},{"$f":"XO27*XO23","v":417319351.13518399},{"$f":"XP27*XP23","v":429922395.53946656},{"$f":"XQ27*XQ23","v":442906051.88475853},{"$f":"XR27*XR23","v":456281814.65167826},{"$f":"XS27*XS23","v":470061525.4541589},{"$f":"XT27*XT23","v":484257383.52287447},{"$f":"XU27*XU23","v":498881956.50526536},{"$f":"XV27*XV23","v":513948191.5917244},{"$f":"XW27*XW23","v":529469426.97779453},{"$f":"XX27*XX23","v":545459403.67252398},{"$f":"XY27*XY23","v":561932277.66343403},{"$f":"XZ27*XZ23","v":578902632.44886982},{"$f":"YA27*YA23","v":596385491.94882572},{"$f":"YB27*YB23","v":614396333.80568027},{"$f":"YC27*YC23","v":632951103.08661175},{"$f":"YD27*YD23","v":652066226.39982748},{"$f":"YE27*YE23","v":671758626.4371022},{"$f":"YF27*YF23","v":692045736.95550275},{"$f":"YG27*YG23","v":712945518.21155894},{"$f":"YH27*YH23","v":734476472.86154795},{"$f":"YI27*YI23","v":756657662.34196675},{"$f":"YJ27*YJ23","v":779508723.74469423},{"$f":"YK27*YK23","v":803049887.20178401},{"$f":"YL27*YL23","v":827301993.79527783},{"$f":"YM27*YM23","v":852286514.00789535},{"$f":"YN27*YN23","v":878025566.73093379},{"$f":"YO27*YO23","v":904541938.8462081},{"$f":"YP27*YP23","v":931859105.39936376},{"$f":"YQ27*YQ23","v":960001250.38242459},{"$f":"YR27*YR23","v":988993288.14397383},{"$f":"YS27*YS23","v":1018860885.4459219},{"$f":"YT27*YT23","v":1049630484.1863889},{"$f":"YU27*YU23","v":1081329324.8088176},{"$f":"YV27*YV23","v":1113985470.4180439},{"$f":"YW27*YW23","v":1147627831.6246688},{"$f":"YX27*YX23","v":1182286192.1397338},{"$f":"YY27*YY23","v":1217991235.1423538},{"$f":"YZ27*YZ23","v":1254774570.4436529},{"$f":"ZA27*ZA23","v":1292668762.4710512},{"$f":"ZB27*ZB23","v":1331707359.0976772},{"$f":"ZC27*ZC23","v":1371924921.3424268},{"$f":"ZD27*ZD23","v":1413357053.9669681},{"$f":"ZE27*ZE23","v":1456040436.9967706},{"$f":"ZF27*ZF23","v":1500012858.1940732},{"$f":"ZG27*ZG23","v":1545313246.511534},{"$f":"ZH27*ZH23","v":1591981706.5561824},{"$f":"ZI27*ZI23","v":1640059554.0941792},{"$f":"ZJ27*ZJ23","v":1689589352.6278234},{"$f":"ZK27*ZK23","v":1740614951.0771837},{"$f":"ZL27*ZL23","v":1793181522.5997145},{"$f":"ZM27*ZM23","v":1847335604.5822263},{"$f":"ZN27*ZN23","v":1903125139.8406093},{"$f":"ZO27*ZO23","v":1960599519.0637958},{"$f":"ZP27*ZP23","v":2019809624.5395224},{"$f":"ZQ27*ZQ23","v":2080807875.2006164},{"$f":"ZR27*ZR23","v":2143648273.0316746},{"$f":"ZS27*ZS23","v":2208386450.8772311},{"$f":"ZT27*ZT23","v":2275079721.6937237},{"$f":"ZU27*ZU23","v":2343787129.2888746},{"$f":"ZV27*ZV23","v":2414569500.5933986},{"$f":"ZW27*ZW23","v":2487489499.5113196},{"$f":"ZX27*ZX23","v":2562611682.3965611},{"$f":"ZY27*ZY23","v":2640002555.2049375},{"$f":"ZZ27*ZZ23","v":2719730632.3721266},{"$f":"AAA27*AAA23","v":2801866497.4697647},{"$f":"AAB27*AAB23","v":2886482865.6933517},{"$f":"AAC27*AAC23","v":2973654648.2372913},{"$f":"AAD27*AAD23","v":3063459018.6140575},{"$f":"AAE27*AAE23","v":3155975480.976202},{"$f":"AAF27*AAF23","v":3251285940.5016832},{"$f":"AAG27*AAG23","v":3349474775.9048338},{"$f":"AAH27*AAH23","v":3450628914.1371593},{"$f":"AAI27*AAI23","v":3554837907.3441024},{"$f":"AAJ27*AAJ23","v":3662194012.1458941},{"$f":"AAK27*AAK23","v":3772792271.3127007},{"$f":"AAL27*AAL23","v":3886730597.9063439},{"$f":"AAM27*AAM23","v":4004109861.9631157},{"$f":"AAN27*AAN23","v":4125033979.7944026},{"$f":"AAO27*AAO23","v":4249610005.9841938},{"$f":"AAP27*AAP23","v":4377948228.164916},{"$f":"AAQ27*AAQ23","v":4510162264.6554966},{"$f":"AAR27*AAR23","v":4646369165.0480928},{"$f":"AAS27*AAS23","v":4786689513.8325453},{"$f":"AAT27*AAT23","v":4931247537.1502886},{"$f":"AAU27*AAU23","v":5080171212.7722273},{"$f":"AAV27*AAV23","v":5233592383.3979483},{"$f":"AAW27*AAW23","v":5391646873.3765669},{"$f":"AAX27*AAX23","v":5554474608.9525385},{"$f":"AAY27*AAY23","v":5722219742.1429062},{"$f":"AAZ27*AAZ23","v":5895030778.3556213},{"$f":"ABA27*ABA23","v":6073060707.8619623},{"$f":"ABB27*ABB23","v":6256467141.2393932},{"$f":"ABC27*ABC23","v":6445412448.9048233},{"$f":"ABD27*ABD23","v":6640063904.8617487},{"$f":"ABE27*ABE23","v":6840593834.7885742},{"$f":"ABF27*ABF23","v":7047179768.5991898},{"$f":"ABG27*ABG23","v":7260004597.6108856},{"$f":"ABH27*ABH23","v":7479256736.4587355},{"$f":"ABI27*ABI23","v":7705130289.8997889},{"$f":"ABJ27*ABJ23","v":7937825224.6547632},{"$f":"ABK27*ABK23","v":8177547546.4393387},{"$f":"ABL27*ABL23","v":8424509482.3418083},{"$f":"ABM27*ABM23","v":8678929668.7085304},{"$f":"ABN27*ABN23","v":8941033344.7035275},{"$f":"ABO27*ABO23","v":9211052551.7135735},{"$f":"ABP27*ABP23","v":9489226338.7753239},{"$f":"ABQ27*ABQ23","v":9775800974.2063408},{"$f":"ABR27*ABR23","v":10071030163.627373},{"$f":"ABS27*ABS23","v":10375175274.568918},{"$f":"ABT27*ABT23","v":10688505567.860901},{"$f":"ABU27*ABU23","v":11011298436.0103},{"$f":"ABV27*ABV23","v":11343839648.777811},{"$f":"ABW27*ABW23","v":11686423606.1709},{"$f":"ABX27*ABX23","v":12039353599.077263},{"$f":"ABY27*ABY23","v":12402942077.769396},{"$f":"ABZ27*ABZ23","v":12777510928.51803},{"$f":"ACA27*ACA23","v":13163391758.559277},{"$f":"ACB27*ACB23","v":13560926189.667767},{"$f":"ACC27*ACC23","v":13970466160.595732},{"$f":"ACD27*ACD23","v":14392374238.645723},{"$f":"ACE27*ACE23","v":14827023940.652822},{"$f":"ACF27*ACF23","v":15274800063.66054},{"$f":"ACG27*ACG23","v":15736099025.58309},{"$f":"ACH27*ACH23","v":16211329216.155701},{"$f":"ACI27*ACI23","v":16700911358.483604},{"$f":"ACJ27*ACJ23","v":17205278881.509811},{"$f":"ACK27*ACK23","v":17724878303.731407},{"$f":"ACL27*ACL23","v":18260169628.504097},{"$f":"ACM27*ACM23","v":18811626751.28492},{"$f":"ACN27*ACN23","v":19379737879.173725},{"$f":"ACO27*ACO23","v":19965005963.124771},{"$f":"ACP27*ACP23","v":20567949143.211136},{"$f":"ACQ27*ACQ23","v":21189101207.336117},{"$f":"ACR27*ACR23","v":21829012063.797668},{"$f":"ACS27*ACS23","v":22488248228.124355},{"$f":"ACT27*ACT23","v":23167393324.613712},{"$f":"ACU27*ACU23","v":23867048603.017044},{"$f":"ACV27*ACV23","v":24587833470.828163},{"$f":"ACW27*ACW23","v":25330386041.647171},{"$f":"ACX27*ACX23","v":26095363700.104919},{"$f":"ACY27*ACY23","v":26883443683.848087},{"$f":"ACZ27*ACZ23","v":27695323683.100296},{"$f":"ADA27*ADA23","v":28531722458.329929},{"$f":"ADB27*ADB23","v":29393380476.571495},{"$f":"ADC27*ADC23","v":30281060566.963951},{"$f":"ADD27*ADD23","v":31195548596.086266},{"$f":"ADE27*ADE23","v":32137654163.688068},{"$f":"ADF27*ADF23","v":33108211319.431442},{"$f":"ADG27*ADG23","v":34108079301.278275},{"$f":"ADH27*ADH23","v":35138143296.176872},{"$f":"ADI27*ADI23","v":36199315223.721413},{"$f":"ADJ27*ADJ23","v":37292534543.477806},{"$f":"ADK27*ADK23","v":38418769086.690834},{"$f":"ADL27*ADL23","v":39579015913.108894},{"$f":"ADM27*ADM23","v":40774302193.684784},{"$f":"ADN27*ADN23","v":42005686119.934074},{"$f":"ADO27*ADO23","v":43274257840.756081},{"$f":"ADP27*ADP23","v":44581140427.546921},{"$f":"ADQ27*ADQ23","v":45927490868.458839},{"$f":"ADR27*ADR23","v":47314501092.686295},{"$f":"ADS27*ADS23","v":48743399025.685425},{"$f":"ADT27*ADT23","v":50215449676.261124},{"$f":"ADU27*ADU23","v":51731956256.484207},{"$f":"ADV27*ADV23","v":53294261335.430038},{"$f":"ADW27*ADW23","v":54903748027.760025},{"$f":"ADX27*ADX23","v":56561841218.198372},{"$f":"ADY27*ADY23","v":58270008822.987961},{"$f":"ADZ27*ADZ23","v":60029763089.442184},{"$f":"AEA27*AEA23","v":61842661934.74334},{"$f":"AEB27*AEB23","v":63710310325.172577},{"$f":"AEC27*AEC23","v":65634361696.992798},{"$f":"AED27*AED23","v":67616519420.241974},{"$f":"AEE27*AEE23","v":69658538306.733276},{"$f":"AEF27*AEF23","v":71762226163.596619},{"$f":"AEG27*AEG23","v":73929445393.737244},{"$f":"AEH27*AEH23","v":76162114644.628098},{"$f":"AEI27*AEI23","v":78462210506.895859},{"$f":"AEJ27*AEJ23","v":80831769264.204117},{"$f":"AEK27*AEK23","v":83272888695.983078},{"$f":"AEL27*AEL23","v":85787729934.601761},{"$f":"AEM27*AEM23","v":88378519378.62674},{"$f":"AEN27*AEN23","v":91047550663.861267},{"$f":"AEO27*AEO23","v":93797186693.909882},{"$f":"AEP27*AEP23","v":96629861732.065964},{"$f":"AEQ27*AEQ23","v":99548083556.374344},{"$f":"AER27*AER23","v":102554435679.77687},{"$f":"AES27*AES23","v":105651579637.30612},{"$f":"AET27*AET23","v":108842257342.35277},{"$f":"AEU27*AEU23","v":112129293514.09183},{"$f":"AEV27*AEV23","v":115515598178.21739},{"$f":"AEW27*AEW23","v":119004169243.19955},{"$f":"AEX27*AEX23","v":122598095154.34416},{"$f":"AEY27*AEY23","v":126300557628.00537},{"$f":"AEZ27*AEZ23","v":130114834468.37114},{"$f":"AFA27*AFA23","v":134044302469.31593},{"$f":"AFB27*AFB23","v":138092440403.88928},{"$f":"AFC27*AFC23","v":142262832104.08676},{"$f":"AFD27*AFD23","v":146559169633.63016},{"$f":"AFE27*AFE23","v":150985256556.5658},{"$f":"AFF27*AFF23","v":155545011304.57407},{"$f":"AFG27*AFG23","v":160242470645.9722},{"$f":"AFH27*AFH23","v":165081793259.48056},{"$f":"AFI27*AFI23","v":170067263415.91687},{"$f":"AFJ27*AFJ23","v":175203294771.07758},{"$f":"AFK27*AFK23","v":180494434273.16412},{"$f":"AFL27*AFL23","v":185945366188.21368},{"$f":"AFM27*AFM23","v":191560916247.09775},{"$f":"AFN27*AFN23","v":197346055917.7601},{"$f":"AFO27*AFO23","v":203305906806.47644},{"$f":"AFP27*AFP23","v":209445745192.03204},{"$f":"AFQ27*AFQ23","v":215771006696.83142},{"$f":"AFR27*AFR23","v":222287291099.07578},{"$f":"AFS27*AFS23","v":229000367290.26785},{"$f":"AFT27*AFT23","v":235916178382.43396},{"$f":"AFU27*AFU23","v":243040846969.5835},{"$f":"AFV27*AFV23","v":250380680548.06494},{"$f":"AFW27*AFW23","v":257942177100.61652},{"$f":"AFX27*AFX23","v":265732030849.05515},{"$f":"AFY27*AFY23","v":273757138180.69662},{"$f":"AFZ27*AFZ23","v":282024603753.75366},{"$f":"AGA27*AGA23","v":290541746787.11707},{"$f":"AGB27*AGB23","v":299316107540.08801},{"$f":"AGC27*AGC23","v":308355453987.79865},{"$f":"AGD27*AGD23","v":317667788698.23016},{"$f":"AGE27*AGE23","v":327261355916.91669},{"$f":"AGF27*AGF23","v":337144648865.60754},{"$f":"AGG27*AGG23","v":347326417261.34888},{"$f":"AGH27*AGH23","v":357815675062.64166},{"$f":"AGI27*AGI23","v":368621708449.53345},{"$f":"AGJ27*AGJ23","v":379754084044.70941},{"$f":"AGK27*AGK23","v":391222657382.85962},{"$f":"AGL27*AGL23","v":403037581635.82202},{"$f":"AGM27*AGM23","v":415209316601.22382},{"$f":"AGN27*AGN23","v":427748637962.58081},{"$f":"AGO27*AGO23","v":440666646829.05078},{"$f":"AGP27*AGP23","v":453974779563.28815},{"$f":"AGQ27*AGQ23","v":467684817906.09943},{"$f":"AGR27*AGR23","v":481808899406.86365},{"$f":"AGS27*AGS23","v":496359528168.95099},{"$f":"AGT27*AGT23","v":511349585919.65332},{"$f":"AGU27*AGU23","v":526792343414.42688},{"$f":"AGV27*AGV23","v":542701472185.5426},{"$f":"AGW27*AGW23","v":559091056645.54602},{"$f":"AGX27*AGX23","v":575975606556.24158},{"$f":"AGY27*AGY23","v":593370069874.23999},{"$f":"AGZ27*AGZ23","v":611289845984.44202},{"$f":"AHA27*AHA23","v":629750799333.17224},{"$f":"AHB27*AHB23","v":648769273473.03394},{"$f":"AHC27*AHC23","v":668362105531.91956},{"$f":"AHD27*AHD23","v":688546641118.98352},{"$f":"AHE27*AHE23","v":709340749680.77686},{"$f":"AHF27*AHF23","v":730762840321.13635},{"$f":"AHG27*AHG23","v":752831878098.83459},{"$f":"AHH27*AHH23","v":775567400817.41956},{"$f":"AHI27*AHI23","v":798989536322.10559},{"$f":"AHJ27*AHJ23","v":823119020319.0332},{"$f":"AHK27*AHK23","v":847977214732.66797},{"$f":"AHL27*AHL23","v":873586126617.5946},{"$f":"AHM27*AHM23","v":899968427641.44592},{"$f":"AHN27*AHN23","v":927147474156.21753},{"$f":"AHO27*AHO23","v":955147327875.73535},{"$f":"AHP27*AHP23","v":983992777177.58264},{"$f":"AHQ27*AHQ23","v":1013709359048.3456},{"$f":"AHR27*AHR23","v":1044323381691.6056},{"$f":"AHS27*AHS23","v":1075861947818.692},{"$f":"AHT27*AHT23","v":1108352978642.8164},{"$f":"AHU27*AHU23","v":1141825238597.8296},{"$f":"AHV27*AHV23","v":1176308360803.4841},{"$f":"AHW27*AHW23","v":1211832873299.7493},{"$f":"AHX27*AHX23","v":1248430226073.4019},{"$f":"AHY27*AHY23","v":1286132818900.8186},{"$f":"AHZ27*AHZ23","v":1324974030031.6233},{"$f":"AIA27*AIA23","v":1364988245738.5781},{"$f":"AIB27*AIB23","v":1406210890759.8831},{"$f":"AIC27*AIC23","v":1448678459660.8315},{"$f":"AID27*AID23","v":1492428549142.5886},{"$f":"AIE27*AIE23","v":1537499891326.6948},{"$f":"AIF27*AIF23","v":1583932388044.761},{"$f":"AIG27*AIG23","v":1631767146163.7126},{"$f":"AIH27*AIH23","v":1681046513977.8567},{"$f":"AII27*AII23","v":1731814118699.988},{"$f":"AIJ27*AIJ23","v":1784114905084.7273},{"$f":"AIK27*AIK23","v":1837995175218.2861},{"$f":"AIL27*AIL23","v":1893502629509.8784},{"$f":"AIM27*AIM23","v":1950686408921.0767},{"$f":"AIN27*AIN23","v":2009597138470.4934},{"$f":"AIO27*AIO23","v":2070286972052.302},{"$f":"AIP27*AIP23","v":2132809638608.2815},{"$f":"AIQ27*AIQ23","v":2197220489694.2517},{"$f":"AIR27*AIR23","v":2263576548483.0176},{"$f":"AIS27*AIS23","v":2331936560247.2046},{"$f":"AIT27*AIT23","v":2402361044366.6704},{"$f":"AIU27*AIU23","v":2474912347906.5439},{"$f":"AIV27*AIV23","v":2549654700813.3218},{"$f":"AIW27*AIW23","v":2626654272777.8838},{"$f":"AIX27*AIX23","v":2705979231815.7759},{"$f":"AIY27*AIY23","v":2787699804616.6128},{"$f":"AIZ27*AIZ23","v":2871888338716.0347},{"$f":"AJA27*AJA23","v":2958619366545.2588},{"$f":"AJB27*AJB23","v":3047969671414.9253},{"$f":"AJC27*AJC23","v":3140018355491.6563},{"$f":"AJD27*AJD23","v":3234846909827.5044},{"$f":"AJE27*AJE23","v":3332539286504.2949},{"$f":"AJF27*AJF23","v":3433181972956.7241},{"$f":"AJG27*AJG23","v":3536864068540.0171},{"$f":"AJH27*AJH23","v":3643677363409.9253},{"$f":"AJI27*AJI23","v":3753716419784.9048},{"$f":"AJJ27*AJJ23","v":3867078655662.4092},{"$f":"AJK27*AJK23","v":3983864431063.4136},{"$f":"AJL27*AJL23","v":4104177136881.5288},{"$f":"AJM27*AJM23","v":4228123286415.3511},{"$f":"AJN27*AJN23","v":4355812609665.0942},{"$f":"AJO27*AJO23","v":4487358150476.9795},{"$f":"AJP27*AJP23","v":4622876366621.3848},{"$f":"AJQ27*AJQ23","v":4762487232893.3496},{"$f":"AJR27*AJR23","v":4906314347326.7295},{"$f":"AJS27*AJS23","v":5054485040615.9961},{"$f":"AJT27*AJT23","v":5207130488842.5986},{"$f":"AJU27*AJU23","v":5364385829605.6455},{"$f":"AJV27*AJV23","v":5526390281659.7363},{"$f":"AJW27*AJW23","v":5693287268165.8604},{"$f":"AJX27*AJX23","v":5865224543664.4697},{"$f":"AJY27*AJY23","v":6042354324883.1367},{"$f":"AJZ27*AJZ23","v":6224833425494.6074},{"$f":"AKA27*AKA23","v":6412823394944.5449},{"$f":"AKB27*AKB23","v":6606490661471.8701},{"$f":"AKC27*AKC23","v":6806006679448.3203},{"$f":"AKD27*AKD23","v":7011548081167.6602},{"$f":"AKE27*AKE23","v":7223296833218.9238},{"$f":"AKF27*AKF23","v":7441440397582.1348},{"$f":"AKG27*AKG23","v":7666171897589.1172},{"$f":"AKH27*AKH23","v":7897690288896.3096},{"$f":"AKI27*AKI23","v":8136200535620.9775},{"$f":"AKJ27*AKJ23","v":8381913791796.7324},{"$f":"AKK27*AKK23","v":8635047588308.9951},{"$f":"AKL27*AKL23","v":8895826025475.9277},{"$f":"AKM27*AKM23","v":9164479971445.2988},{"$f":"AKN27*AKN23","v":9441247266582.9473},{"$f":"AKO27*AKO23","v":9726372934033.752},{"$f":"AKP27*AKP23","v":10020109396641.57},{"$f":"AKQ27*AKQ23","v":10322716700420.146},{"$f":"AKR27*AKR23","v":10634462744772.834},{"$f":"AKS27*AKS23","v":10955623519664.975},{"$f":"AKT27*AKT23","v":11286483349958.855},{"$f":"AKU27*AKU23","v":11627335147127.613},{"$f":"AKV27*AKV23","v":11978480668570.869},{"$f":"AKW27*AKW23","v":12340230784761.709},{"$f":"AKX27*AKX23","v":12712905754461.514},{"$f":"AKY27*AKY23","v":13096835508246.25},{"$f":"AKZ27*AKZ23","v":13492359940595.287},{"$f":"ALA27*ALA23","v":13899829210801.264},{"$f":"ALB27*ALB23","v":14319604052967.465},{"$f":"ALC27*ALC23","v":14752056095367.082},{"$f":"ALD27*ALD23","v":15197568189447.17},{"$f":"ALE27*ALE23","v":15656534748768.475},{"$f":"ALF27*ALF23","v":16129362098181.281},{"$f":"ALG27*ALG23","v":16616468833546.355},{"$f":"ALH27*ALH23","v":17118286192319.455},{"$f":"ALI27*ALI23","v":17635258435327.504},{"$f":"ALJ27*ALJ23","v":18167843240074.398},{"$f":"ALK27*ALK23","v":18716512105924.645},{"$f":"ALL27*ALL23","v":19281750771523.57},{"$f":"ALM27*ALM23","v":19864059644823.582},{"$f":"ALN27*ALN23","v":20463954246097.254},{"$f":"ALO27*ALO23","v":21081965664329.395},{"$f":"ALP27*ALP23","v":21718641027392.141},{"$f":"ALQ27*ALQ23","v":22374543986419.383},{"$f":"ALR27*ALR23","v":23050255214809.25}]
[null,null,"Less: Dividends (Could be FCF)",null,null,null,{"$f":"G28*G24","v":1.9992000000000034},{"$f":"H28*H24","v":2.0595758400000039},2.1217750303680041,2.1858526362851176,2.2518653859009277,2.3198717205551356,2.3899318465159012,2.4621077882806817,2.5364634434867579,2.6130646394800578,2.6919791915923552,2.7732769631784446,2.8570299274664337,2.9433122312759199,3.0322002606604528,3.1237727085323987,3.2181106443300771,3.315297585788846,3.4154195728796686,3.5185652439806345,3.6248259143488495,3.734295656962185,3.8470713858024435,3.963252941653677,4.0829431804916183,4.2062480645424651,4.3332767560916476,4.4641417141256152,4.5989587938922085,4.7378473494677529,4.8809303394216785,5.0283344356722131,5.1801901356295144,5.3366318777255257,5.4977981604328372,5.6638316648779083,5.8348793811572213,6.0110927384681698,6.1926277391699092,6.3796450968928404,6.5723103788190045,6.7707941522593389,6.9752721356575709,7.1859253541544295,7.4029402998498934,7.6265090969053597,7.8568296716319024,8.0941059277151854,8.3385479267321827,8.5903720741194949,8.8498013107579041,9.1170653103427934,9.3924006827151469,9.6760511833331435,9.9682679290698051,10.269309620527714,10.579442771067651,10.898941942753893,11.228089989425063,11.567178307105697,11.916507091980291,12.276385606158096,12.647132451464071,13.029075851498284,13.422553942213533,{"$f":"BT28*BT24","v":13.827915071268382},14.245518106420688,14.675732753234595,15.118939882382277,15.57553186683022,16.045912929208495,16.53049949967059,17.029720584560643,17.544018146214377,18.073847494230048,18.619677688555797,19.181991954750185,19.761288111783639,20.358079012759504,20.97289299894484,21.606274367512977,22.258783853411867,22.930999125784908,23.623515299383609,24.336945461424996,25.071921214360028,25.829093235033703,26.609131850731718,27.412727632623817,28.240592007129059,29.093457885744353,29.972080313893837,30.877237139373431,31.809729700982512,32.770383537952185,33.760049120798342,34.779602604246449,35.829946602894687,36.912010990302115,38.026753722209243,39.175161684619958,40.358251567495479,41.577070764833842,42.832698301931821,44.126245790650167,45.4588584135278,46.831715937616345,48.246033758932363,49.703063978452114,51.204096510601367,52.750460225221524,54.343524124023212,55.984698552568716,57.675436448856289,59.417234629611748,61.211635115426034,63.060226495911905,64.964645336088452,66.926577625238309,68.947760269520501,71.029982629660012,73.175088105075744,75.384975765849049,77.661602033977687,80.006982415403812,82.423193284349011,84.912373721536341,87.476727407926745,90.118524575646134,{"$f":"EF28*EF24","v":92.84010401783064},95.643875159169127,98.53232018897603,101.50799625868312,104.57353774569538,107.73165858561536,110.98515467490095,114.33690634608298,117.78988091773466,121.34713532145027,125.01181880815807,128.78717573616441,132.67654844339657,136.68338020638717,140.81121828862007,145.06371708093639,149.44464133678068,153.95786950515145,158.60739716420701,163.39734055856607,168.33194024343473,173.41556483878642,178.65271489691779,184.04802688680471,189.60627729878624,195.33238687320957,201.23142495678053,207.30861399047527,213.56933413298759,220.01912802380386,226.66370569012273,233.50894960196445,240.56091987994378,247.82585966031809,255.31020062205965,263.02056868084583,270.96378985500741,279.14689630862864,287.5771325771492,296.26196198097915,305.20907323280466,314.42638724443538,323.92206413921735,333.70451047622169,343.78238669260355,354.16461477072016,364.86038613679597,375.87916979812718,387.23072072603071,398.92508849195679,410.97262616441395,423.3839994745793,436.1701962587116,449.34253618572473,462.91268077853363,476.89264373804536,491.29480157893437,506.13190458661813,521.4170881051341,537.16388416590905,553.38623346771953,570.09849771844461,587.31547234954166,605.05239961449774,{"$f":"GR28*GR24","v":623.32498208285563},642.14939654175782,661.542308317319,681.52088602850199,702.1028167865627,723.30632185351692,745.15017277349318,767.65370799125253,790.83684997258842,814.72012284176049,839.32467055158168,864.67227560223944,890.78537832542713,917.68709675085495,945.40124707273083,973.95236473432738,1003.365726149304,1033.667371079013,1064.8841256855992,1097.0436262813041,1130.1743437949997,1164.3056089776089,1199.4676383687327,1235.6915610474682,1273.0094461911019,1311.454331466073,1351.0602522763486,1391.8622718950944,1433.8965125063262,1477.2001871840173,1521.8116328369745,1567.770344148651,1615.1170085419401,1663.8935421999067,1714.143127174344,1765.9102496150092,1819.2407391533825,1874.1818094758148,1930.7821001219845,1989.0917195456684,2049.1622894759475,2111.0469906181211,2174.8006097347884,2240.4795881487785,2308.1420717108717,2377.8479622765403,2449.6589707372923,2523.6386716535585,2599.8525595374958,2678.3681068355286,2759.2548236619614,2842.5843193365527,2928.4303657805167,3016.8689628270886,3107.978405504467,3201.8393533507019,3298.5349018218931,3398.1506558569145,3500.7748056637929,3606.4982047948397,3715.4144505796448,3827.6199669871498,3943.2140899901619,4062.2991555078652,{"$f":"JD28*JD24","v":4184.9805900042029},4311.367003822329,4441.5702873377641,4575.7057100153643,4713.8920224578278,4856.2515615360544,5002.9103586944439,5153.9982515270167,5309.6489987231334,5470.0003984845716,5635.1944105188059,5805.3772817164736,5980.6996756243107,6161.3168058281653,6347.3885733641764,6539.0797082797744,6736.559915469823,6940.0040249170115,7149.5921464695048,7365.5098292928842,7587.9482261375288,7817.1042625668833,8053.1808112964045,8296.3868717975547,8546.9377553258419,8805.0552755366807,9070.96794485789,9344.9111767925988,9627.127494331733,9917.8667446605523,10217.386320349302,10525.951387223851,10843.835119118012,11171.318939715376,11508.692771694781,11856.255293399961,12214.314203260639,12583.186492199113,12963.198724263526,13354.687325736284,13757.998882973521,14173.490449239322,14601.529860806348,15042.4960626027,15496.779443693302,15964.782182892841,16446.918604816205,16943.615546681656,17455.312736191441,17982.463180824423,18525.533568885316,19085.004682665654,19661.371824082162,20255.145253169445,20866.850639815159,21497.029529137577,22146.23982091753,22815.056263509239,23504.070962667211,24213.893905739762,24945.153501693105,25698.497137444239,26474.591750995049,27274.124421875102,28097.802979415726,28946.356629394078,29820.536599601783,30721.116804909758,31648.894532418031,32604.691147297057,33589.35281994543,34603.751275107781,35648.784563616035,36725.377857437234,37834.484268731838,38977.085693647547,40154.193681595709,41366.850330779896,42616.129210769446,43903.136312934686,45229.011029585316,46594.927162678789,48002.093962991697,49451.757200674045,50945.200268134402,52483.74531623206,54068.754424782273,55701.6308084107,57383.820058824698,59116.811424601205,60902.139129624164,62741.383731338821,64636.173520025259,66588.185960330011,68599.149176331979,70670.84348145721,72805.102954597212,75003.817063826064,77268.932339153587,79602.454095796027,82006.44820948907,84483.04294541564,87034.43084236719,89662.870653806691,92370.689347551655,95160.284165847712,98034.124747656286,100994.75531503551,104044.79692554956,107186.94979270115,110423.99567644075,113758.80034586927,117194.31611631453,120733.58446302722,124379.73871381063,128136.00682296771,132005.71422902134,135992.2867987378,140099.25386005969,144330.2513266335,148689.02491669782,153179.43346918208,157805.45235995142,162571.17702122193,167480.82656726285,172538.74752959417,177749.41770498795,183117.4501196786,188647.59711329293,194344.75454611433,200213.96613340703,206260.42791063592,212489.49283353714,218906.67551710998,225517.65711772669,232328.29036268202,239344.60473163505,246572.8117945304,254019.31071072517,261690.69389418905,269593.75284979359,277735.48418585735,286123.09580827027,294764.01330168004,303665.88650339079,312836.59627579321,322284.26148332213,332017.24618011847,342044.16701475804,352373.90085860377,363015.59266453364,373978.66356300254,385272.81920260523,396908.05834252381,408894.68170446804,421243.30109194299,433964.84878491965,447070.58721822425,460572.11895221466,474481.39694457152,488810.73513229762,503572.81933329301,518780.71847715857,534447.89617516869,550588.22263965884,567215.9869633764,584345.90976967034,601993.1562447144,620173.3495633048,638902.58472011669,658197.44277866418,678075.00555057998,698552.87071820744,719649.16741389735,741382.57226979698,763772.32595234492,786838.25019610557,810600.76535202796,835080.90846565936,860300.35190132225,886281.42252874223,913047.12148911017,940621.14455808129,969027.90312373545,998292.54579807224,1028440.9806811741,1059499.8982977455,1091496.7952263376,1124459.9984421728,1158418.6903951266,1193402.9348450596,1229443.7034773803,1266572.9033223975,1304823.4050027337,1344229.0718338164,1384824.7898031976,1426646.4984552539,1469731.2227086027,1514117.1056344025,1559843.4422245617,1606950.7141797435,1655480.6257479717,1705476.1406455603,1756981.5200930564,1810042.3619998668,1864705.6413322624,1921019.751700497,1979034.5482018518,2038801.3915575477,2100373.1935825855,2163804.4640287799,2229151.3588424488,2296471.7298794906,2365825.176121851,2437273.0964407306,2510878.7439532406,2586707.2820206285,2664825.8419376514,2745303.582364168,2828211.7505515656,2913623.7454182222,3001615.1825298532,3092263.9610422547,3185650.3326657303,3281856.9727122351,3380969.0532881455,3483074.3186974465,3588263.1631221101,3696628.710648397,3808266.8977099787,3923276.5580208199,4041759.510073049,4163820.6472772551,4289568.0308250273,4419112.9853559434,4552570.197513693,4690057.8174786065,4831697.5635664603,4977614.8299861671,5127938.7978517488,5282802.5495468732,5442343.186543189,5606701.9507767931,5776024.3496902511,5950460.2850508979,6130164.1856594337,6315295.1440663496,6506017.0574171534,6702498.7725511491,6904914.2354821945,7113442.6453937562,7328268.6132846484,7549582.3254058454,7777579.711633102,8012462.6189244213,8254438.9900159379,8503723.04751442,8760535.4835493565,9025103.6551525462,9297661.7855381537,9578451.1714614071,9867720.3968395405,10165725.552824097,10472730.464519383,10789006.92454787,11114834.933669213,11450502.948666023,11796308.137715736,12152556.643474754,12519563.854107689,12897654.682501743,13287163.853913294,13688436.202301476,14101826.975610981,14527702.150274433,14966438.755212722,15418425.205620147,15884061.646829873,16363760.308564138,16857945.869882774,17367055.835153233,17891540.921374865,18431865.457200386,18988507.794007838,19561960.72938687,20152731.943414353,20761344.448105469,21388337.050438255,22034264.829361491,22699699.627208207,23385230.555949893,24091464.518739581,24819026.747205518,25568561.354971129,26340731.907891259,27136222.011509567,27955735.916257158,28799999.140928123,29669759.114984155,30565785.840256676,31488872.572632425,32439836.524325922,33419519.587360565,34428789.078898855,35468538.509081602,36539688.372055858,37643186.960891947,38780011.207110889,39951167.545565635,41157692.805441722,42400655.128166065,43681154.913036674,45000325.791410387,46359335.630310968,47759387.56634637,49201721.070850022,50687613.04718969,52218378.961214818,53795374.005843513,55419994.300819993,57093678.128704756,58817907.208191641,60594208.005879022,62424153.087656565,64309362.510903798,66251505.258733086,68252300.717546836,70313520.199216738,72436988.509233102,74624585.562211931,76878248.046190739,79199971.137185708,81591810.265528709,84055882.93554768,86594370.600201234,89209520.592327327,91903648.114215598,94679138.287264913,97538448.263540328,100484109.40109923,103518729.50501244,106644995.13606381,109865673.98917295,113183617.34364596,116601762.58742405,120123135.81756428,123750854.51925473,127488130.32573622,131338271.86157346,135304687.67179298,139390889.23948112,143600494.09451348,147937229.01616779,152404933.33245605,157007562.31909624,161749190.70113295,166634016.26030719,171666363.55136847,176850687.73061982,182191578.50008452,187693764.1707871,193362115.8487449,199201651.74737698,205217541.63014778,211415111.38737819,217799847.75127703,224377403.15336558,231153600.72859722,238134439.4706009,245326099.542613,252734947.74879995,260367543.17081371,268230642.9745723,276331208.39240438,284676410.88585496,293273638.49460775,302130502.37714493,311254843.54893476,320654739.82411259,330338512.96680081,340314736.05839813,350592241.08736181,361180126.76820016,372087766.59659988,383324817.14781719,394901226.62568116,406827243.6697768,419113426.42860407,431770651.90674794,444810125.59433168,458243391.38728052,472082341.80717635,486339228.52975315,501026673.23135167,516157678.76293844,531745640.66157925,547804359.00955904,564348050.65164769,581391361.78132737,598949380.90712357,617037652.21051872,635672189.30727649,654869489.42435634,674646548.00497186,695020873.75472212,716010504.14211476,737634021.36720669,759910568.81249619,782859867.99063349,806502236.00395072,830858603.53127003,855950533.35791433,881800239.46532333,908430606.6971761,935865211.01943111,964128340.39221764,993245016.27206266,1023241015.763479,1054142894.4395361,1085978009.8516099,1118774545.7491286,1152561537.0307524,1187368895.4490812,1223227436.0916433,1260168904.6616108,1298226005.582392,1337432430.9509799,1377822890.3656995,1419433141.6547437,1462300022.5327172,1506461483.2132051,1551956620.0062437,1598825709.9304326,1647110246.370332,1696852975.8107159,1748097935.6801999,1800890493.3377416,1855277386.2365415,1911306763.300885,1969028227.5525718,2028492880.0246594,2089753365.0014045,2152863916.6244469,2217880406.9065051,2284860395.1950817,2353863179.1299729,2424949847.1396976,2498183332.5233173,2573628469.1655211,2651352048.9343204,2731422880.8121367,2813911851.8126631,2898891989.7374063,2986438527.827476,3076628971.3678656,3169543166.303175,3265263369.9255314,3363874323.6972823,3465463328.2729406,3570120320.7867832,3677937954.474544,3789011680.6996756,3903439833.4568052,4021323716.4272017,4142767692.6633024,4267879276.9817352,4396769231.1465836,4529551661.9272108,4666344122.1174116,4807267714.6053581,4952447199.586441,5102011105.0139513,5256091840.3853731,5414825813.9650116,5578353553.5467558,5746819830.8638687,5920373789.7559586,6099169078.2065878,6283363984.3684263,6473121576.696353,6668609848.312583,6870001865.7316246,7077475922.0767193,7291215694.9234362,7511410408.9101248,7738255003.2592096,7971950304.3576384,8212703203.5492382,8460726840.2964268,8716240790.8733788,8979471262.7577534,9250651294.8930397,9530020963.9988079,9817827597.1115723,10114325990.544342,10419778635.45878,10734455950.249636,11058636519.947176,11392607342.849583,11736664084.60364,12091111339.958672,12456262902.425423,12832442042.078672,13219981791.749447,13619225241.860281,14030525844.164461,14454247724.658226,14890766005.942907,15340467139.322384,15803749246.929918,16281022474.187202,16772709352.907654,17279245175.365467,17801078379.661503,18338670946.727283,18892498809.318447,19463052273.359863,20050836452.015331,20656371712.866196,21280194138.594753,21922856001.580318,22584926252.828041,23266991025.663445,23969654154.638481,24693537710.108562,25439282548.953838,26207548881.932251,26999016858.166603,27814387167.28323,28654381659.735184,29519743985.859196,30411240254.23214,31329659709.909958,32275815433.149239,33250545059.230343,34254711520.019104,35289203807.923676,36354937762.922974,37452856883.363251,38583933161.240822,39749167942.710289,40949592814.580139,42186270517.580452,43460295887.21138,44772796823.005157,46124935287.059921,47517908332.729126,48952949164.377541,50431328229.141739,51954354341.661827,53523375842.780006,55139781793.231956,56805003203.387566,58520514300.129868,60287833831.993782,62108526413.720001,63984203911.414345,65916526869.539063,67907205980.999146,69958003601.625305,72070735310.394409,74247271516.768311,76489539116.574722,78799523197.895279,81179268798.47171,83630882716.185547,86156535374.21434,88758462742.515625,91438968317.3396,94200425160.523239,97045278000.371048,99976045395.982269,102995321966.94092,106105780690.34254,109310175267.19087,112611342560.26004,116012205105.5799,119515773699.7684,123125150065.50142,126843529597.47957,130674204191.32346,134620565157.90143,138686106225.67004,142874426633.68527,147189234318.02258,151634349194.42688,156213706540.0986,160931360477.60956,165791487564.03339,170798390488.46722,175956501881.21893,181270388238.03177,186744753962.82034,192384445532.49753,198194455787.57895,204179928352.36386,210346162188.60526,216698616286.70111,223242914498.55948,229984850516.41595,236930393002.01172,244085690870.67245,251457078734.9668,259051082512.76279,266874425204.64825,274934032845.82861,283237040637.77271,291790799265.03339,300602881402.8374,309681088421.20313,319033457291.5235,328668267701.72748,338594049386.3197,348819589677.78656,359353941286.05573,370206430312.89465,381386664508.34406,392904541776.49609,404770258938.1463,416994320758.07831,429587549244.97223,442561093232.17047,455926438247.78192,469695416682.86493,483880218266.68744,498493400858.34143,513547901564.26337,529057048191.50409,545034571046.88757,561494615092.50354,578451752468.29724,595920995392.83972,613917809453.70361,632458127299.20532,651558362743.64136,671235425298.49939,691506735142.51404,712390238543.81799,733904423747.84131,756068337345.026,778901601132.8457,802424429487.05774,826657647257.56702,851622708204.74548,877341713992.52881,903837433755.10327,931133324254.50732,959253550646.99329,988223007876.53247,1018067342714.4037,1048812976464.3787,1080487128353.6029,1113117839629.8818,1146733998386.7041,1181365365137.9824,1217042599165.1497,1253797285659.9368,1291661963686.8669,1330670154990.2104,1370856393670.9148,1412256256759.7766,1454906395713.9216,1498844568864.4819,1544109674844.1895,1590741787024.4834,1638782188992.6228,1688273411100.2002,1739259268115.4263,1791784898012.5125,1845896801932.49,1901642885350.8513,1959072500488.4473,2018236490003.1985,2079187232001.2949,2141978686407.7339,2206666442737.2476,2273307769307.9126,2341961663941.0112,2412688906192.0298,2485552111159.0288,2560615784916.0313,2637946381620.4951,2717612362345.4346,2799684255688.2661,2884234720210.0522,2971338608760.3955,3061073034744.9595,3153517440394.2568,3248753667094.1636,3346866027840.4067,3447941381881.1875,3552069211613.999,3659341701804.7412,3769853821199.2446,3883703406599.4619,4000991249478.7656,4121821185213.0249,4246300185006.458,4374538450593.6533,4506649511801.582,4642750327057.9893,4782961386935.1406,4927406820820.582,5076214506809.3643,5229516184915.0068,5387447573699.4414,5550148490425.165,5717762974836.0049,5890439416676.0527,6068330687059.6709,6251594273808.873,6440392420877.8994,6634892271988.4131,6835266018602.4629,7041691052364.2559,7254350122145.6572,7473431495834.4551,7699129127008.6572,7931642826644.3174,8171178440008.9756,8417948028897.248,8672170059369.9453,8934069595162.918,9203878496936.8379,9481835627544.3301,9768187063496.168,10063186312813.754,10367094539460.729,10680180794552.445,11002722254547.93,11335004466635.275,11677321601527.66,12029976713893.795,12393282010653.389,12767559127375.125,13153139413021.852,13550364223295.113,13959585222838.625,14381164696568.352,14815475870404.719,15262903241690.939,15723842919590.006,16198702975761.625]
[null,null,"Closing Balance",null,null,{"$f":"E16","v":28},{"$f":"G27+G28-G29","v":28.845600000000001},{"$f":"H27+H28-H29","v":29.716737120000001},30.614182581024,31.538730894970925,32.491200567999044,33.472434825152618,34.48330235687223,35.524698088049767,36.59754397030887,37.702789798212194,38.841414050118203,40.014424754431772,41.222860382015611,42.467790765552486,43.75031804667217,45.071577651681672,46.432739296762463,47.835008023524686,49.279625265835129,50.76786994886335,52.301059621319027,53.880551621882866,55.507744280863726,57.184078158145809,58.911037318521814,60.690150645541181,62.52299319503652,64.411187589526619,66.356405454730321,68.360368899463168,70.424852040226952,72.551682571841809,74.742743385511432,76.999974235753882,79.325373457673649,81.720999736095393,84.188973928125478,86.731480940754878,89.350771665165681,92.049164969453685,94.829049751531187,97.692887054027423,100.64321224305905,103.68263725279944,106.81385289783398,110.03963125534857,113.3628281192601,116.78638552846175,120.31333437142129,123.94679706943822,127.68999034093525,131.5462280492315,135.5189241363183,139.61159564523513,143.82786583372123,148.17146738189962,152.64624569683298,157.25616231687735,162.00529841884705,166.89785843109621,171.93817375571533,177.13070660313792,182.48005394255267,187.99095157161779,193.66827830908065,{"$f":"BT27+BT28-BT29","v":199.51706031401488},205.54247553549814,211.74985829667017,218.1447040172296,224.73267407854993,231.51960083572214,238.51149278096096,245.714539862946,253.13511896680697,260.77979955960456,268.65534950630462,276.76874106139502,285.12715704144915,293.73799718410089,302.60888469906075,311.74767301697239,321.16245274208495,330.86155881489589,340.85357789110577,351.14735594341715,361.75200609290835,372.67691667691417,383.931759560557,395.52649869928581,407.47139896000425,419.77703520859643,432.45430167189602,445.51442158238729,458.9689571141754,472.82981961902351,487.10928017151804,501.81998043269783,516.97494384176537,532.58758714578676,548.67173227758951,565.24161859237267,582.31191547386231,599.89773532117295,618.01464692787238,636.67868926509414,655.90638568090003,675.71475852846322,696.12134423602276,717.14420883195066,738.8019639386755,761.11378324962345,784.09941950376208,807.77922197277576,832.17415447635358,857.30581394153955,883.19644952257408,909.86898229815586,937.34702556356012,965.65490573557952,994.81768388879402,1024.8611779422356,1055.8119855160912,1087.6975074786772,1120.5459722045332,1154.3864605651102,1189.2489316741764,1225.1642494107366,1262.1642097429408,1300.2815688771775,{"$f":"EF27+EF28-EF29","v":1339.5500722572683},1380.0044844394379,1421.680619869509,1464.6153745895683,1508.8467589021734,1554.4139310210192,1601.3572317378539,1649.7182201363371,1699.5397103844543,1750.865809638065,1803.7419570891345,1858.2149641932263,1914.3330561118617,1972.1459144064399,2031.7047210215144,2093.0622035963643,2156.2726821449746,2221.3921171457528,2288.4781590835541,2357.5901994878773,2428.7894235124108,2502.1388641024855,2577.7034577983809,2655.5501022238923,2735.747715311054,2818.3672963134477,2903.4819886621135,2991.1671447197091,3081.5003924902444,3174.5617043434499,3270.4334678146224,3369.2005585426241,3470.9504154106112,3575.7731179560114,3683.7614661182829,3795.011062395055,3909.6203964793858,4027.6909324530629,4149.3271986131458,4274.6368800112623,4403.7309137876027,4536.7235873839882,4673.7326397229845,4814.8793654426181,4960.288722278985,5110.0894416918109,5264.414142830904,5423.3994499443979,5587.1861133327184,5755.9191339553672,5929.7478918008201,6108.8262781332051,6293.3128317328283,6483.3708792511597,6679.1686798045448,6880.8795739346424,7088.6821370674688,7302.7603376069064,7523.3036998026346,7750.5074715366745,7984.5727971770812,8225.7068956518287,8474.1232439005144,8730.04176586631,{"$f":"GR27+GR28-GR29","v":8993.6890271954726},9265.298435816776,9545.1104485784417,9833.3727841255113,10130.340642206102,10436.276929600726,10751.452492874667,11076.146358159482,11410.645978175897,11755.247486716809,12110.255960815657,12475.985690832291,12852.760458695426,13240.913824548028,13640.78942204938,14052.741262595271,14477.134048725648,14914.343496997162,15364.756670606475,15828.772322058792,16306.801246184968,16799.266643819756,17306.604496463111,17829.263952256297,18367.707723614436,18922.412496867593,19493.869354272996,20082.584208772041,20689.078251876956,21313.888415083638,21957.567845219164,22620.686394144781,23303.831123247954,24007.606823170041,24732.636549229777,25479.562173016518,26249.044950641619,27041.766108150994,27858.427444617155,28699.751953444593,29566.484462438617,30459.392293204262,31379.26594045903,32326.919771860896,33303.192748971094,34308.949169990025,35345.079434923726,36412.500833858423,37512.15835904095,38645.025541483985,39812.1053128368,41014.430893284472,42253.06670626167,43529.109320790776,44843.688422278661,46197.967812631476,47593.146440572949,49030.459463078252,50511.179338863214,52036.61695489689,53608.122786934779,55227.088095100211,56894.946155572237,58613.173529470521,{"$f":"JD27+JD28-JD29","v":60383.291370060528},62206.866769436361,64085.514145873334,66020.896673078707,68014.727752605686,70068.772530734379,72184.849461162565,74364.831914889684,76610.649838719357,78924.291463848684,81307.805066056913,83763.300779051831,86292.952462579196,88898.999626949095,91583.749415682949,94349.578648036564,97198.93592320726,100134.34378808812,103158.40097048839,106273.78467979714,109483.25297712702,112789.64721703627,116195.89456299077,119705.0105787931,123320.10189827264,127044.36897560048,130881.10891866361,134833.71840800723,138905.69670392905,143100.64874438773,147422.28833646825,151874.4414442296,156461.04957584533,161186.17327303585,166053.99570588153,171068.82637619914,176235.10493276035,181557.40510172973,187040.43873580196,192689.0599856232,198508.26959718904,204503.21933902413,210679.21656306266,{"$f":"KU27+KU28-KU29","v":217041.72890326715},{"$f":"KV27+KV28-KV29","v":223596.38911614585},{"$f":"KW27+KW28-KW29","v":230349.00006745345},{"$f":"KX27+KX28-KX29","v":237305.53986949055},{"$f":"KY27+KY28-KY29","v":244472.16717354915},{"$f":"KZ27+KZ28-KZ29","v":251855.22662219033},{"$f":"LA27+LA28-LA29","v":259461.25446618046},{"$f":"LB27+LB28-LB29","v":267296.98435105913},{"$f":"LC27+LC28-LC29","v":275369.35327846115},{"$f":"LD27+LD28-LD29","v":283685.50774747069},{"$f":"LE27+LE28-LE29","v":292252.81008144427},{"$f":"LF27+LF28-LF29","v":301078.84494590393},{"$f":"LG27+LG28-LG29","v":310171.42606327019},{"$f":"LH27+LH28-LH29","v":319538.60313038091},{"$f":"LI27+LI28-LI29","v":329188.66894491838},{"$f":"LJ27+LJ28-LJ29","v":339130.1667470549},{"$f":"LK27+LK28-LK29","v":349371.89778281597},{"$f":"LL27+LL28-LL29","v":359922.92909585702},{"$f":"LM27+LM28-LM29","v":370792.60155455186},{"$f":"LN27+LN28-LN29","v":381990.53812149935},{"$f":"LO27+LO28-LO29","v":393526.65237276861},{"$f":"LP27+LP28-LP29","v":405411.15727442619},{"$f":"LQ27+LQ28-LQ29","v":417654.57422411389},{"$f":"LR27+LR28-LR29","v":430267.74236568215},{"$f":"LS27+LS28-LS29","v":443261.82818512572},{"$f":"LT27+LT28-LT29","v":456648.33539631648},{"$f":"LU27+LU28-LU29","v":470439.11512528529},{"$f":"LV27+LV28-LV29","v":484646.37640206888},{"$f":"LW27+LW28-LW29","v":499282.69696941139},{"$f":"LX27+LX28-LX29","v":514361.03441788757},{"$f":"LY27+LY28-LY29","v":529894.73765730776},{"$f":"LZ27+LZ28-LZ29","v":545897.55873455852},{"$f":"MA27+MA28-MA29","v":562383.66500834224},{"$f":"MB27+MB28-MB29","v":579367.65169159416},{"$f":"MC27+MC28-MC29","v":596864.55477268028},{"$f":"MD27+MD28-MD29","v":614889.86432681524},{"$f":"ME27+ME28-ME29","v":633459.53822948504},{"$f":"MF27+MF28-MF29","v":652590.0162840155},{"$f":"MG27+MG28-MG29","v":672298.23477579281},{"$f":"MH27+MH28-MH29","v":692601.64146602177},{"$f":"MI27+MI28-MI29","v":713518.21103829565},{"$f":"MJ27+MJ28-MJ29","v":735066.46101165225},{"$f":"MK27+MK28-MK29","v":757265.46813420416},{"$f":"ML27+ML28-ML29","v":780134.88527185714},{"$f":"MM27+MM28-MM29","v":803694.95880706725},{"$f":"MN27+MN28-MN29","v":827966.5465630407},{"$f":"MO27+MO28-MO29","v":852971.13626924448},{"$f":"MP27+MP28-MP29","v":878730.86458457576},{"$f":"MQ27+MQ28-MQ29","v":905268.53669502994},{"$f":"MR27+MR28-MR29","v":932607.64650321985},{"$f":"MS27+MS28-MS29","v":960772.39742761711},{"$f":"MT27+MT28-MT29","v":989787.72382993111},{"$f":"MU27+MU28-MU29","v":1019679.3130895951},{"$f":"MV27+MV28-MV29","v":1050473.6283449009},{"$f":"MW27+MW28-MW29","v":1082197.9319209168},{"$f":"MX27+MX28-MX29","v":1114880.3094649285},{"$f":"MY27+MY28-MY29","v":1148549.6948107693},{"$f":"MZ27+MZ28-MZ29","v":1183235.8955940546},{"$f":"NA27+NA28-NA29","v":1218969.619640995},{"$f":"NB27+NB28-NB29","v":1255782.5021541531},{"$f":"NC27+NC28-NC29","v":1293707.1337192084},{"$f":"ND27+ND28-ND29","v":1332777.0891575285},{"$f":"NE27+NE28-NE29","v":1373026.9572500857},{"$f":"NF27+NF28-NF29","v":1414492.3713590382},{"$f":"NG27+NG28-NG29","v":1457210.040974081},{"$f":"NH27+NH28-NH29","v":1501217.7842114982},{"$f":"NI27+NI28-NI29","v":1546554.5612946856},{"$f":"NJ27+NJ28-NJ29","v":1593260.5090457853},{"$f":"NK27+NK28-NK29","v":1641376.9764189681},{"$f":"NL27+NL28-NL29","v":1690946.5611068208},{"$f":"NM27+NM28-NM29","v":1742013.1472522467},{"$f":"NN27+NN28-NN29","v":1794621.9442992646},{"$f":"NO27+NO28-NO29","v":1848819.5270171023},{"$f":"NP27+NP28-NP29","v":1904653.876733019},{"$f":"NQ27+NQ28-NQ29","v":1962174.4238103565},{"$f":"NR27+NR28-NR29","v":2021432.0914094294},{"$f":"NS27+NS28-NS29","v":2082479.3405699939},{"$f":"NT27+NT28-NT29","v":2145370.2166552078},{"$f":"NU27+NU28-NU29","v":2210160.3971981951},{"$f":"NV27+NV28-NV29","v":2276907.2411935804},{"$f":"NW27+NW28-NW29","v":2345669.8398776269},{"$f":"NX27+NX28-NX29","v":2416509.0690419311},{"$f":"NY27+NY28-NY29","v":2489487.6429269975},{"$f":"NZ27+NZ28-NZ29","v":2564670.1697433931},{"$f":"OA27+OA28-OA29","v":2642123.208869644},{"$f":"OB27+OB28-OB29","v":2721915.3297775071},{"$f":"OC27+OC28-OC29","v":2804117.1727367882},{"$f":"OD27+OD28-OD29","v":2888801.5113534392},{"$f":"OE27+OE28-OE29","v":2976043.3169963132},{"$f":"OF27+OF28-OF29","v":3065919.8251696019},{"$f":"OG27+OG28-OG29","v":3158510.6038897238},{"$f":"OH27+OH28-OH29","v":3253897.6241271934},{"$f":"OI27+OI28-OI29","v":3352165.3323758347},{"$f":"OJ27+OJ28-OJ29","v":3453400.7254135846},{"$f":"OK27+OK28-OK29","v":3557693.4273210745},{"$f":"OL27+OL28-OL29","v":3665135.7688261708},{"$f":"OM27+OM28-OM29","v":3775822.8690447216},{"$f":"ON27+ON28-ON29","v":3889852.7196898721},{"$f":"OO27+OO28-OO29","v":4007326.2718245066},{"$f":"OP27+OP28-OP29","v":4128347.5252336068},{"$f":"OQ27+OQ28-OQ29","v":4253023.6204956621},{"$f":"OR27+OR28-OR29","v":4381464.933834631},{"$f":"OS27+OS28-OS29","v":4513785.1748364363},{"$f":"OT27+OT28-OT29","v":4650101.487116497},{"$f":"OU27+OU28-OU29","v":4790534.5520274155},{"$f":"OV27+OV28-OV29","v":4935208.6954986434},{"$f":"OW27+OW28-OW29","v":5084251.9981027031},{"$f":"OX27+OX28-OX29","v":5237796.4084454048},{"$f":"OY27+OY28-OY29","v":5395977.8599804556},{"$f":"OZ27+OZ28-OZ29","v":5558936.3913518647},{"$f":"PA27+PA28-PA29","v":5726816.2703706911},{"$f":"PB27+PB28-PB29","v":5899766.1217358857},{"$f":"PC27+PC28-PC29","v":6077939.0586123094},{"$f":"PD27+PD28-PD29","v":6261492.8181824014},{"$f":"PE27+PE28-PE29","v":6450589.9012915101},{"$f":"PF27+PF28-PF29","v":6645397.7163105141},{"$f":"PG27+PG28-PG29","v":6846088.7273430917},{"$f":"PH27+PH28-PH29","v":7052840.6069088532},{"$f":"PI27+PI28-PI29","v":7265836.3932375014},{"$f":"PJ27+PJ28-PJ29","v":7485264.6523132734},{"$f":"PK27+PK28-PK29","v":7711319.6448131343},{"$f":"PL27+PL28-PL29","v":7944201.4980864907},{"$f":"PM27+PM28-PM29","v":8184116.3833287023},{"$f":"PN27+PN28-PN29","v":8431276.6981052291},{"$f":"PO27+PO28-PO29","v":8685901.2543880083},{"$f":"PP27+PP28-PP29","v":8948215.472270526},{"$f":"PQ27+PQ28-PQ29","v":9218451.5795330964},{"$f":"PR27+PR28-PR29","v":9496848.8172349967},{"$f":"PS27+PS28-PS29","v":9783653.6515154932},{"$f":"PT27+PT28-PT29","v":10079119.991791261},{"$f":"PU27+PU28-PU29","v":10383509.415543357},{"$f":"PV27+PV28-PV29","v":10697091.399892766},{"$f":"PW27+PW28-PW29","v":11020143.560169527},{"$f":"PX27+PX28-PX29","v":11352951.895686647},{"$f":"PY27+PY28-PY29","v":11695811.042936385},{"$f":"PZ27+PZ28-PZ29","v":12049024.536433063},{"$f":"QA27+QA28-QA29","v":12412905.077433342},{"$f":"QB27+QB28-QB29","v":12787774.810771829},{"$f":"QC27+QC28-QC29","v":13173965.610057138},{"$f":"QD27+QD28-QD29","v":13571819.371480864},{"$f":"QE27+QE28-QE29","v":13981688.316499587},{"$f":"QF27+QF28-QF29","v":14403935.303657874},{"$f":"QG27+QG28-QG29","v":14838934.149828343},{"$f":"QH27+QH28-QH29","v":15287069.961153159},{"$f":"QI27+QI28-QI29","v":15748739.473979985},{"$f":"QJ27+QJ28-QJ29","v":16224351.406094182},{"$f":"QK27+QK28-QK29","v":16714326.818558229},{"$f":"QL27+QL28-QL29","v":17219099.488478687},{"$f":"QM27+QM28-QM29","v":17739116.293030746},{"$f":"QN27+QN28-QN29","v":18274837.605080273},{"$f":"QO27+QO28-QO29","v":18826737.700753696},{"$f":"QP27+QP28-QP29","v":19395305.179316457},{"$f":"QQ27+QQ28-QQ29","v":19981043.395731814},{"$f":"QR27+QR28-QR29","v":20584470.906282917},{"$f":"QS27+QS28-QS29","v":21206121.927652661},{"$f":"QT27+QT28-QT29","v":21846546.809867773},{"$f":"QU27+QU28-QU29","v":22506312.523525778},{"$f":"QV27+QV28-QV29","v":23186003.161736257},{"$f":"QW27+QW28-QW29","v":23886220.457220692},{"$f":"QX27+QX28-QX29","v":24607584.315028757},{"$f":"QY27+QY28-QY29","v":25350733.361342624},{"$f":"QZ27+QZ28-QZ29","v":26116325.508855172},{"$f":"RA27+RA28-RA29","v":26905038.539222598},{"$f":"RB27+RB28-RB29","v":27717570.703107119},{"$f":"RC27+RC28-RC29","v":28554641.338340953},{"$f":"RD27+RD28-RD29","v":29416991.50675885},{"$f":"RE27+RE28-RE29","v":30305384.650262967},{"$f":"RF27+RF28-RF29","v":31220607.266700909},{"$f":"RG27+RG28-RG29","v":32163469.606155276},{"$f":"RH27+RH28-RH29","v":33134806.388261162},{"$f":"RI27+RI28-RI29","v":34135477.541186646},{"$f":"RJ27+RJ28-RJ29","v":35166368.962930478},{"$f":"RK27+RK28-RK29","v":36228393.305610977},{"$f":"RL27+RL28-RL29","v":37322490.783440426},{"$f":"RM27+RM28-RM29","v":38449630.005100325},{"$f":"RN27+RN28-RN29","v":39610808.831254348},{"$f":"RO27+RO28-RO29","v":40807055.257958226},{"$f":"RP27+RP28-RP29","v":42039428.326748565},{"$f":"RQ27+RQ28-RQ29","v":43309019.062216371},{"$f":"RR27+RR28-RR29","v":44616951.437895305},{"$f":"RS27+RS28-RS29","v":45964383.371319741},{"$f":"RT27+RT28-RT29","v":47352507.749133602},{"$f":"RU27+RU28-RU29","v":48782553.483157434},{"$f":"RV27+RV28-RV29","v":50255786.598348789},{"$f":"RW27+RW28-RW29","v":51773511.35361892},{"$f":"RX27+RX28-RX29","v":53337071.396498211},{"$f":"RY27+RY28-RY29","v":54947850.952672452},{"$f":"RZ27+RZ28-RZ29","v":56607276.05144316},{"$f":"SA27+SA28-SA29","v":58316815.788196743},{"$f":"SB27+SB28-SB29","v":60077983.625000283},{"$f":"SC27+SC28-SC29","v":61892338.730475292},{"$f":"SD27+SD28-SD29","v":63761487.360135645},{"$f":"SE27+SE28-SE29","v":65687084.278411739},{"$f":"SF27+SF28-SF29","v":67670834.223619774},{"$f":"SG27+SG28-SG29","v":69714493.417173088},{"$f":"SH27+SH28-SH29","v":71819871.11837171},{"$f":"SI27+SI28-SI29","v":73988831.226146549},{"$f":"SJ27+SJ28-SJ29","v":76223293.929176182},{"$f":"SK27+SK28-SK29","v":78525237.405837297},{"$f":"SL27+SL28-SL29","v":80896699.575493574},{"$f":"SM27+SM28-SM29","v":83339779.902673483},{"$f":"SN27+SN28-SN29","v":85856641.25573422},{"$f":"SO27+SO28-SO29","v":88449511.821657389},{"$f":"SP27+SP28-SP29","v":91120687.07867144},{"$f":"SQ27+SQ28-SQ29","v":93872531.828447312},{"$f":"SR27+SR28-SR29","v":96707482.289666414},{"$f":"SS27+SS28-SS29","v":99628048.254814342},{"$f":"ST27+ST28-ST29","v":102636815.31210974},{"$f":"SU27+SU28-SU29","v":105736447.13453546},{"$f":"SV27+SV28-SV29","v":108929687.83799843},{"$f":"SW27+SW28-SW29","v":112219364.41070598},{"$f":"SX27+SX28-SX29","v":115608389.2159093},{"$f":"SY27+SY28-SY29","v":119099762.57022977},{"$f":"SZ27+SZ28-SZ29","v":122696575.39985071},{"$f":"TA27+TA28-TA29","v":126402011.97692621},{"$f":"TB27+TB28-TB29","v":130219352.73862939},{"$f":"TC27+TC28-TC29","v":134151977.19133599},{"$f":"TD27+TD28-TD29","v":138203366.90251434},{"$f":"TE27+TE28-TE29","v":142377108.58297029},{"$f":"TF27+TF28-TF29","v":146676897.26217598},{"$f":"TG27+TG28-TG29","v":151106539.55949369},{"$f":"TH27+TH28-TH29","v":155669957.0541904},{"$f":"TI27+TI28-TI29","v":160371189.75722694},{"$f":"TJ27+TJ28-TJ29","v":165214399.68789518},{"$f":"TK27+TK28-TK29","v":170203874.55846962},{"$f":"TL27+TL28-TL29","v":175344031.57013541},{"$f":"TM27+TM28-TM29","v":180639421.3235535},{"$f":"TN27+TN28-TN29","v":186094731.84752482},{"$f":"TO27+TO28-TO29","v":191714792.74932006},{"$f":"TP27+TP28-TP29","v":197504579.49034953},{"$f":"TQ27+TQ28-TQ29","v":203469217.79095811},{"$f":"TR27+TR28-TR29","v":209613988.16824505},{"$f":"TS27+TS28-TS29","v":215944330.61092603},{"$f":"TT27+TT28-TT29","v":222465849.395376},{"$f":"TU27+TU28-TU29","v":229184318.04711637},{"$f":"TV27+TV28-TV29","v":236105684.45213929},{"$f":"TW27+TW28-TW29","v":243236076.12259391},{"$f":"TX27+TX28-TX29","v":250581805.62149626},{"$f":"TY27+TY28-TY29","v":258149376.15126544},{"$f":"TZ27+TZ28-TZ29","v":265945487.31103364},{"$f":"UA27+UA28-UA29","v":273977041.02782685},{"$f":"UB27+UB28-UB29","v":282251147.6668672},{"$f":"UC27+UC28-UC29","v":290775132.3264066},{"$f":"UD27+UD28-UD29","v":299556541.32266408},{"$f":"UE27+UE28-UE29","v":308603148.87060857},{"$f":"UF27+UF28-UF29","v":317922963.96650094},{"$f":"UG27+UG28-UG29","v":327524237.47828925},{"$f":"UH27+UH28-UH29","v":337415469.45013362},{"$f":"UI27+UI28-UI29","v":347605416.62752765},{"$f":"UJ27+UJ28-UJ29","v":358103100.20967901},{"$f":"UK27+UK28-UK29","v":368917813.83601135},{"$f":"UL27+UL28-UL29","v":380059131.81385887},{"$f":"UM27+UM28-UM29","v":391536917.59463739},{"$f":"UN27+UN28-UN29","v":403361332.50599545},{"$f":"UO27+UO28-UO29","v":415542844.74767649},{"$f":"UP27+UP28-UP29","v":428092238.65905631},{"$f":"UQ27+UQ28-UQ29","v":441020624.26655978},{"$f":"UR27+UR28-UR29","v":454339447.11940986},{"$f":"US27+US28-US29","v":468060498.42241603},{"$f":"UT27+UT28-UT29","v":482195925.47477299},{"$f":"UU27+UU28-UU29","v":496758242.42411113},{"$f":"UV27+UV28-UV29","v":511760341.34531927},{"$f":"UW27+UW28-UW29","v":527215503.65394795},{"$f":"UX27+UX28-UX29","v":543137411.86429715},{"$f":"UY27+UY28-UY29","v":559540161.70259893},{"$f":"UZ27+UZ28-UZ29","v":576438274.58601749},{"$f":"VA27+VA28-VA29","v":593846710.47851527},{"$f":"VB27+VB28-VB29","v":611780881.13496637},{"$f":"VC27+VC28-VC29","v":630256663.74524236},{"$f":"VD27+VD28-VD29","v":649290414.99034858},{"$f":"VE27+VE28-VE29","v":668898985.5230571},{"$f":"VF27+VF28-VF29","v":689099734.88585341},{"$f":"VG27+VG28-VG29","v":709910546.87940621},{"$f":"VH27+VH28-VH29","v":731349845.39516425},{"$f":"VI27+VI28-VI29","v":753436610.7260983},{"$f":"VJ27+VJ28-VJ29","v":776190396.37002647},{"$f":"VK27+VK28-VK29","v":799631346.34040129},{"$f":"VL27+VL28-VL29","v":823780212.99988139},{"$f":"VM27+VM28-VM29","v":848658375.43247783},{"$f":"VN27+VN28-VN29","v":874287858.37053859},{"$f":"VO27+VO28-VO29","v":900691351.69332886},{"$f":"VP27+VP28-VP29","v":927892230.51446736},{"$f":"VQ27+VQ28-VQ29","v":955914575.87600434},{"$f":"VR27+VR28-VR29","v":984783196.0674597},{"$f":"VS27+VS28-VS29","v":1014523648.5886971},{"$f":"VT27+VT28-VT29","v":1045162262.7760757},{"$f":"VU27+VU28-VU29","v":1076726163.1119132},{"$f":"VV27+VV28-VV29","v":1109243293.2378931},{"$f":"VW27+VW28-VW29","v":1142742440.6936774},{"$f":"VX27+VX28-VX29","v":1177253262.4026265},{"$f":"VY27+VY28-VY29","v":1212806310.927186},{"$f":"VZ27+VZ28-VZ29","v":1249433061.5171871},{"$f":"WA27+WA28-WA29","v":1287165939.9750061},{"$f":"WB27+WB28-WB29","v":1326038351.3622513},{"$f":"WC27+WC28-WC29","v":1366084709.5733914},{"$f":"WD27+WD28-WD29","v":1407340467.8025079},{"$f":"WE27+WE28-WE29","v":1449842149.9301436},{"$f":"WF27+WF28-WF29","v":1493627382.8580339},{"$f":"WG27+WG28-WG29","v":1538734929.8203466},{"$f":"WH27+WH28-WH29","v":1585204724.7009211},{"$f":"WI27+WI28-WI29","v":1633077907.3868887},{"$f":"WJ27+WJ28-WJ29","v":1682396860.1899729},{"$f":"WK27+WK28-WK29","v":1733205245.3677101},{"$f":"WL27+WL28-WL29","v":1785548043.7778151},{"$f":"WM27+WM28-WM29","v":1839471594.6999052},{"$f":"WN27+WN28-WN29","v":1895023636.8598423},{"$f":"WO27+WO28-WO29","v":1952253350.6930096},{"$f":"WP27+WP28-WP29","v":2011211401.8839386},{"$f":"WQ27+WQ28-WQ29","v":2071949986.2208338},{"$f":"WR27+WR28-WR29","v":2134522875.804703},{"$f":"WS27+WS28-WS29","v":2198985466.6540051},{"$f":"WT27+WT28-WT29","v":2265394827.7469563},{"$f":"WU27+WU28-WU29","v":2333809751.5449147},{"$f":"WV27+WV28-WV29","v":2404290806.0415711},{"$f":"WW27+WW28-WW29","v":2476900388.3840265},{"$f":"WX27+WX28-WX29","v":2551702780.113224},{"$f":"WY27+WY28-WY29","v":2628764204.0726438},{"$f":"WZ27+WZ28-WZ29","v":2708152883.0356379},{"$f":"XA27+XA28-XA29","v":2789939100.1033139},{"$f":"XB27+XB28-XB29","v":2874195260.926434},{"$f":"XC27+XC28-XC29","v":2960995957.8064122},{"$f":"XD27+XD28-XD29","v":3050418035.7321658},{"$f":"XE27+XE28-XE29","v":3142540660.4112773},{"$f":"XF27+XF28-XF29","v":3237445388.3556981},{"$f":"XG27+XG28-XG29","v":3335216239.0840402},{"$f":"XH27+XH28-XH29","v":3435939769.5043778},{"$f":"XI27+XI28-XI29","v":3539705150.5434103},{"$f":"XJ27+XJ28-XJ29","v":3646604246.0898213},{"$f":"XK27+XK28-XK29","v":3756731694.321734},{"$f":"XL27+XL28-XL29","v":3870184991.4902506},{"$f":"XM27+XM28-XM29","v":3987064578.2332559},{"$f":"XN27+XN28-XN29","v":4107473928.4959002},{"$f":"XO27+XO28-XO29","v":4231519641.1364765},{"$f":"XP27+XP28-XP29","v":4359311534.2987986},{"$f":"XQ27+XQ28-XQ29","v":4490962742.6346226},{"$f":"XR27+XR28-XR29","v":4626589817.4621878},{"$f":"XS27+XS28-XS29","v":4766312829.9495459},{"$f":"XT27+XT28-XT29","v":4910255477.4140224},{"$f":"XU27+XU28-XU29","v":5058545192.8319263},{"$f":"XV27+XV28-XV29","v":5211313257.6554508},{"$f":"XW27+XW28-XW29","v":5368694918.0366459},{"$f":"XX27+XX28-XX29","v":5530829504.5613518},{"$f":"XY27+XY28-XY29","v":5697860555.5991049},{"$f":"XZ27+XZ28-XZ29","v":5869935944.3781977},{"$f":"YA27+YA28-YA29","v":6047208009.8984194},{"$f":"YB27+YB28-YB29","v":6229833691.7973518},{"$f":"YC27+YC28-YC29","v":6417974669.2896318},{"$f":"YD27+YD28-YD29","v":6611797504.3021784},{"$f":"YE27+YE28-YE29","v":6811473788.9321041},{"$f":"YF27+YF28-YF29","v":7017180297.3578539},{"$f":"YG27+YG28-YG29","v":7229099142.3380613},{"$f":"YH27+YH28-YH29","v":7447417936.4366713},{"$f":"YI27+YI28-YI29","v":7672329958.1170588},{"$f":"YJ27+YJ28-YJ29","v":7904034322.8521948},{"$f":"YK27+YK28-YK29","v":8142736159.4023304},{"$f":"YL27+YL28-YL29","v":8388646791.4162817},{"$f":"YM27+YM28-YM29","v":8641983924.5170536},{"$f":"YN27+YN28-YN29","v":8902971839.0374699},{"$f":"YO27+YO28-YO29","v":9171841588.5764027},{"$f":"YP27+YP28-YP29","v":9448831204.5514107},{"$f":"YQ27+YQ28-YQ29","v":9734185906.9288635},{"$f":"YR27+YR28-YR29","v":10028158321.318115},{"$f":"YS27+YS28-YS29","v":10331008702.621923},{"$f":"YT27+YT28-YT29","v":10643005165.441105},{"$f":"YU27+YU28-YU29","v":10964423921.437426},{"$f":"YV27+YV28-YV29","v":11295549523.864836},{"$f":"YW27+YW28-YW29","v":11636675119.485554},{"$f":"YX27+YX28-YX29","v":11988102708.094017},{"$f":"YY27+YY28-YY29","v":12350143409.878456},{"$f":"YZ27+YZ28-YZ29","v":12723117740.856787},{"$f":"ZA27+ZA28-ZA29","v":13107355896.630663},{"$f":"ZB27+ZB28-ZB29","v":13503198044.708908},{"$f":"ZC27+ZC28-ZC29","v":13910994625.659117},{"$f":"ZD27+ZD28-ZD29","v":14331106663.354023},{"$f":"ZE27+ZE28-ZE29","v":14763906084.587315},{"$f":"ZF27+ZF28-ZF29","v":15209776048.34185},{"$f":"ZG27+ZG28-ZG29","v":15669111285.001774},{"$f":"ZH27+ZH28-ZH29","v":16142318445.808828},{"$f":"ZI27+ZI28-ZI29","v":16629816462.872255},{"$f":"ZJ27+ZJ28-ZJ29","v":17132036920.050999},{"$f":"ZK27+ZK28-ZK29","v":17649424435.036537},{"$f":"ZL27+ZL28-ZL29","v":18182437052.974644},{"$f":"ZM27+ZM28-ZM29","v":18731546651.974476},{"$f":"ZN27+ZN28-ZN29","v":19297239360.864105},{"$f":"ZO27+ZO28-ZO29","v":19880015989.562202},{"$f":"ZP27+ZP28-ZP29","v":20480392472.446983},{"$f":"ZQ27+ZQ28-ZQ29","v":21098900325.11488},{"$f":"ZR27+ZR28-ZR29","v":21736087114.93335},{"$f":"ZS27+ZS28-ZS29","v":22392516945.804337},{"$f":"ZT27+ZT28-ZT29","v":23068770957.567631},{"$f":"ZU27+ZU28-ZU29","v":23765447840.486176},{"$f":"ZV27+ZV28-ZV29","v":24483164365.26886},{"$f":"ZW27+ZW28-ZW29","v":25222555929.099979},{"$f":"ZX27+ZX28-ZX29","v":25984277118.158798},{"$f":"ZY27+ZY28-ZY29","v":26769002287.127193},{"$f":"ZZ27+ZZ28-ZZ29","v":27577426156.198437},{"$f":"AAA27+AAA28-AAA29","v":28410264426.115631},{"$f":"AAB27+AAB28-AAB29","v":29268254411.784325},{"$f":"AAC27+AAC28-AAC29","v":30152155695.02021},{"$f":"AAD27+AAD28-AAD29","v":31062750797.009823},{"$f":"AAE27+AAE28-AAE29","v":32000845871.079517},{"$f":"AAF27+AAF28-AAF29","v":32967271416.386116},{"$f":"AAG27+AAG28-AAG29","v":33962883013.160973},{"$f":"AAH27+AAH28-AAH29","v":34988562080.15844},{"$f":"AAI27+AAI28-AAI29","v":36045216654.979225},{"$f":"AAJ27+AAJ28-AAJ29","v":37133782197.959602},{"$f":"AAK27+AAK28-AAK29","v":38255222420.337982},{"$f":"AAL27+AAL28-AAL29","v":39410530137.43219},{"$f":"AAM27+AAM28-AAM29","v":40600728147.582649},{"$f":"AAN27+AAN28-AAN29","v":41826870137.639648},{"$f":"AAO27+AAO28-AAO29","v":43090041615.796364},{"$f":"AAP27+AAP28-AAP29","v":44391360872.593414},{"$f":"AAQ27+AAQ28-AAQ29","v":45731979970.945732},{"$f":"AAR27+AAR28-AAR29","v":47113085766.068298},{"$f":"AAS27+AAS28-AAS29","v":48535900956.20356},{"$f":"AAT27+AAT28-AAT29","v":50001685165.08091},{"$f":"AAU27+AAU28-AAU29","v":51511736057.066353},{"$f":"AAV27+AAV28-AAV29","v":53067390485.989761},{"$f":"AAW27+AAW28-AAW29","v":54670025678.666649},{"$f":"AAX27+AAX28-AAX29","v":56321060454.162384},{"$f":"AAY27+AAY28-AAY29","v":58021956479.87809},{"$f":"AAZ27+AAZ28-AAZ29","v":59774219565.570412},{"$f":"ABA27+ABA28-ABA29","v":61579400996.450638},{"$f":"ABB27+ABB28-ABB29","v":63439098906.543449},{"$f":"ABC27+ABC28-ABC29","v":65354959693.521065},{"$f":"ABD27+ABD28-ABD29","v":67328679476.265404},{"$f":"ABE27+ABE28-ABE29","v":69362005596.448624},{"$f":"ABF27+ABF28-ABF29","v":71456738165.46138},{"$f":"ABG27+ABG28-ABG29","v":73614731658.058319},{"$f":"ABH27+ABH28-ABH29","v":75837896554.131683},{"$f":"ABI27+ABI28-ABI29","v":78128201030.066467},{"$f":"ABJ27+ABJ28-ABJ29","v":80487672701.174484},{"$f":"ABK27+ABK28-ABK29","v":82918400416.749969},{"$f":"ABL27+ABL28-ABL29","v":85422536109.335815},{"$f":"ABM27+ABM28-ABM29","v":88002296699.837753},{"$f":"ABN27+ABN28-ABN29","v":90659966060.172852},{"$f":"ABO27+ABO28-ABO29","v":93397897035.190079},{"$f":"ABP27+ABP28-ABP29","v":96218513525.652832},{"$f":"ABQ27+ABQ28-ABQ29","v":99124312634.127548},{"$f":"ABR27+ABR28-ABR29","v":102117866875.67819},{"$f":"ABS27+ABS28-ABS29","v":105201826455.32368},{"$f":"ABT27+ABT28-ABT29","v":108378921614.27446},{"$f":"ABU27+ABU28-ABU29","v":111651965047.02554},{"$f":"ABV27+ABV28-ABV29","v":115023854391.44572},{"$f":"ABW27+ABW28-ABW29","v":118497574794.06738},{"$f":"ABX27+ABX28-ABX29","v":122076201552.84822},{"$f":"ABY27+ABY28-ABY29","v":125762902839.74423},{"$f":"ABZ27+ABZ28-ABZ29","v":129560942505.50452},{"$f":"ACA27+ACA28-ACA29","v":133473682969.17075},{"$f":"ACB27+ACB28-ACB29","v":137504588194.83969},{"$f":"ACC27+ACC28-ACC29","v":141657226758.32385},{"$f":"ACD27+ACD28-ACD29","v":145935275006.42523},{"$f":"ACE27+ACE28-ACE29","v":150342520311.61929},{"$f":"ACF27+ACF28-ACF29","v":154882864425.03021},{"$f":"ACG27+ACG28-ACG29","v":159560326930.66614},{"$f":"ACH27+ACH28-ACH29","v":164379048803.97226},{"$f":"ACI27+ACI28-ACI29","v":169343296077.85223},{"$f":"ACJ27+ACJ28-ACJ29","v":174457463619.40338},{"$f":"ACK27+ACK28-ACK29","v":179726079020.70938},{"$f":"ACL27+ACL28-ACL29","v":185153806607.1348},{"$f":"ACM27+ACM28-ACM29","v":190745451566.67026},{"$f":"ACN27+ACN28-ACN29","v":196505964203.9837},{"$f":"ACO27+ACO28-ACO29","v":202440444322.944},{"$f":"ACP27+ACP28-ACP29","v":208554145741.49692},{"$f":"ACQ27+ACQ28-ACQ29","v":214852480942.89014},{"$f":"ACR27+ACR28-ACR29","v":221341025867.36542},{"$f":"ACS27+ACS28-ACS29","v":228025524848.55984},{"$f":"ACT27+ACT28-ACT29","v":234911895698.98636},{"$f":"ACU27+ACU28-ACU29","v":242006234949.09576},{"$f":"ACV27+ACV28-ACV29","v":249314823244.55844},{"$f":"ACW27+ACW28-ACW29","v":256844130906.54413},{"$f":"ACX27+ACX28-ACX29","v":264600823659.92175},{"$f":"ACY27+ACY28-ACY29","v":272591768534.45139},{"$f":"ACZ27+ACZ28-ACZ29","v":280824039944.19183},{"$f":"ADA27+ADA28-ADA29","v":289304925950.50647},{"$f":"ADB27+ADB28-ADB29","v":298041934714.21173},{"$f":"ADC27+ADC28-ADC29","v":307042801142.58093},{"$f":"ADD27+ADD28-ADD29","v":316315493737.08685},{"$f":"ADE27+ADE28-ADE29","v":325868221647.94684},{"$f":"ADF27+ADF28-ADF29","v":335709441941.71484},{"$f":"ADG27+ADG28-ADG29","v":345847867088.35461},{"$f":"ADH27+ADH28-ADH29","v":356292472674.42291},{"$f":"ADI27+ADI28-ADI29","v":367052505349.19049},{"$f":"ADJ27+ADJ28-ADJ29","v":378137491010.73602},{"$f":"ADK27+ADK28-ADK29","v":389557243239.26025},{"$f":"ADL27+ADL28-ADL29","v":401321871985.08594},{"$f":"ADM27+ADM28-ADM29","v":413441792519.03558},{"$f":"ADN27+ADN28-ADN29","v":425927734653.11047},{"$f":"ADO27+ADO28-ADO29","v":438790752239.63446},{"$f":"ADP27+ADP28-ADP29","v":452042232957.27142},{"$f":"ADQ27+ADQ28-ADQ29","v":465693908392.58105},{"$f":"ADR27+ADR28-ADR29","v":479757864426.03699},{"$f":"ADS27+ADS28-ADS29","v":494246551931.70331},{"$f":"ADT27+ADT28-ADT29","v":509172797800.04077},{"$f":"ADU27+ADU28-ADU29","v":524549816293.60205},{"$f":"ADV27+ADV28-ADV29","v":540391220745.66882},{"$f":"ADW27+ADW28-ADW29","v":556711035612.18799},{"$f":"ADX27+ADX28-ADX29","v":573523708887.67603},{"$f":"ADY27+ADY28-ADY29","v":590844124896.08374},{"$f":"ADZ27+ADZ28-ADZ29","v":608687617467.94543},{"$f":"AEA27+AEA28-AEA29","v":627069983515.47729},{"$f":"AEB27+AEB28-AEB29","v":646007497017.64478},{"$f":"AEC27+AEC28-AEC29","v":665516923427.57764},{"$f":"AED27+AED28-AED29","v":685615534515.09045},{"$f":"AEE27+AEE28-AEE29","v":706321123657.44617},{"$f":"AEF27+AEF28-AEF29","v":727652021591.901},{"$f":"AEG27+AEG28-AEG29","v":749627112643.97632},{"$f":"AEH27+AEH28-AEH29","v":772265851445.82434},{"$f":"AEI27+AEI28-AEI29","v":795588280159.48828},{"$f":"AEJ27+AEJ28-AEJ29","v":819615046220.30481},{"$f":"AEK27+AEK28-AEK29","v":844367420616.15796},{"$f":"AEL27+AEL28-AEL29","v":869867316718.76599},{"$f":"AEM27+AEM28-AEM29","v":896137309683.67273},{"$f":"AEN27+AEN28-AEN29","v":923200656436.11963},{"$f":"AEO27+AEO28-AEO29","v":951081316260.49048},{"$f":"AEP27+AEP28-AEP29","v":979803972011.55725},{"$f":"AEQ27+AEQ28-AEQ29","v":1009394051966.3064},{"$f":"AER27+AER28-AER29","v":1039877752335.6888},{"$f":"AES27+AES28-AES29","v":1071282060456.2266},{"$f":"AET27+AET28-AET29","v":1103634778682.0046},{"$f":"AEU27+AEU28-AEU29","v":1136964548998.2012},{"$f":"AEV27+AEV28-AEV29","v":1171300878377.9468},{"$f":"AEW27+AEW28-AEW29","v":1206674164904.9607},{"$f":"AEX27+AEX28-AEX29","v":1243115724685.0906},{"$f":"AEY27+AEY28-AEY29","v":1280657819570.5803},{"$f":"AEZ27+AEZ28-AEZ29","v":1319333685721.6118},{"$f":"AFA27+AFA28-AFA29","v":1359177563030.4045},{"$f":"AFB27+AFB28-AFB29","v":1400224725433.9229},{"$f":"AFC27+AFC28-AFC29","v":1442511512142.0273},{"$f":"AFD27+AFD28-AFD29","v":1486075359808.7166},{"$f":"AFE27+AFE28-AFE29","v":1530954835674.9397},{"$f":"AFF27+AFF28-AFF29","v":1577189671712.3228},{"$f":"AFG27+AFG28-AFG29","v":1624820799798.0349},{"$f":"AFH27+AFH28-AFH29","v":1673890387951.9355},{"$f":"AFI27+AFI28-AFI29","v":1724441877668.0842},{"$f":"AFJ27+AFJ28-AFJ29","v":1776520022373.6604},{"$f":"AFK27+AFK28-AFK29","v":1830170927049.345},{"$f":"AFL27+AFL28-AFL29","v":1885442089046.2351},{"$f":"AFM27+AFM28-AFM29","v":1942382440135.4314},{"$f":"AFN27+AFN28-AFN29","v":2001042389827.5215},{"$f":"AFO27+AFO28-AFO29","v":2061473870000.3127},{"$f":"AFP27+AFP28-AFP29","v":2123730380874.3223},{"$f":"AFQ27+AFQ28-AFQ29","v":2187867038376.7271},{"$f":"AFR27+AFR28-AFR29","v":2253940622935.7041},{"$f":"AFS27+AFS28-AFS29","v":2322009629748.3628},{"$f":"AFT27+AFT28-AFT29","v":2392134320566.7637},{"$f":"AFU27+AFU28-AFU29","v":2464376777047.8799},{"$f":"AFV27+AFV28-AFV29","v":2538800955714.7261},{"$f":"AFW27+AFW28-AFW29","v":2615472744577.311},{"$f":"AFX27+AFX28-AFX29","v":2694460021463.5459},{"$f":"AFY27+AFY28-AFY29","v":2775832714111.7451},{"$f":"AFZ27+AFZ28-AFZ29","v":2859662862077.9199},{"$f":"AGA27+AGA28-AGA29","v":2946024680512.6733},{"$f":"AGB27+AGB28-AGB29","v":3034994625864.1558},{"$f":"AGC27+AGC28-AGC29","v":3126651463565.2534},{"$f":"AGD27+AGD28-AGD29","v":3221076337764.9238},{"$f":"AGE27+AGE28-AGE29","v":3318352843165.4243},{"$f":"AGF27+AGF28-AGF29","v":3418567099029.02},{"$f":"AGG27+AGG28-AGG29","v":3521807825419.6968},{"$f":"AGH27+AGH28-AGH29","v":3628166421747.3716},{"$f":"AGI27+AGI28-AGI29","v":3737737047684.1426},{"$f":"AGJ27+AGJ28-AGJ29","v":3850616706524.2036},{"$f":"AGK27+AGK28-AGK29","v":3966905331061.2349},{"$f":"AGL27+AGL28-AGL29","v":4086705872059.2842},{"$f":"AGM27+AGM28-AGM29","v":4210124389395.4746},{"$f":"AGN27+AGN28-AGN29","v":4337270145955.2183},{"$f":"AGO27+AGO28-AGO29","v":4468255704363.0664},{"$f":"AGP27+AGP28-AGP29","v":4603197026634.8311},{"$f":"AGQ27+AGQ28-AGQ29","v":4742213576839.2031},{"$f":"AGR27+AGR28-AGR29","v":4885428426859.7471},{"$f":"AGS27+AGS28-AGS29","v":5032968365350.9121},{"$f":"AGT27+AGT28-AGT29","v":5184964009984.5098},{"$f":"AGU27+AGU28-AGU29","v":5341549923086.042},{"$f":"AGV27+AGV28-AGV29","v":5502864730763.2412},{"$f":"AGW27+AGW28-AGW29","v":5669051245632.291},{"$f":"AGX27+AGX28-AGX29","v":5840256593250.3857},{"$f":"AGY27+AGY28-AGY29","v":6016632342366.5479},{"$f":"AGZ27+AGZ28-AGZ29","v":6198334639106.0176},{"$f":"AHA27+AHA28-AHA29","v":6385524345207.0186},{"$f":"AHB27+AHB28-AHB29","v":6578367180432.2705},{"$f":"AHC27+AHC28-AHC29","v":6777033869281.3252},{"$f":"AHD27+AHD28-AHD29","v":6981700292133.6211},{"$f":"AHE27+AHE28-AHE29","v":7192547640956.0566},{"$f":"AHF27+AHF28-AHF29","v":7409762579712.9297},{"$f":"AHG27+AHG28-AHG29","v":7633537409620.2607},{"$f":"AHH27+AHH28-AHH29","v":7864070239390.793},{"$f":"AHI27+AHI28-AHI29","v":8101565160620.3945},{"$f":"AHJ27+AHJ28-AHJ29","v":8346232428471.1309},{"$f":"AHK27+AHK28-AHK29","v":8598288647810.959},{"$f":"AHL27+AHL28-AHL29","v":8857956964974.8496},{"$f":"AHM27+AHM28-AHM29","v":9125467265317.0898},{"$f":"AHN27+AHN28-AHN29","v":9401056376729.666},{"$f":"AHO27+AHO28-AHO29","v":9684968279306.9023},{"$f":"AHP27+AHP28-AHP29","v":9977454321341.9707},{"$f":"AHQ27+AHQ28-AHQ29","v":10278773441846.498},{"$f":"AHR27+AHR28-AHR29","v":10589192399790.262},{"$f":"AHS27+AHS28-AHS29","v":10908986010263.928},{"$f":"AHT27+AHT28-AHT29","v":11238437387773.898},{"$f":"AHU27+AHU28-AHU29","v":11577838196884.67},{"$f":"AHV27+AHV28-AHV29","v":11927488910430.588},{"$f":"AHW27+AHW28-AHW29","v":12287699075525.592},{"$f":"AHX27+AHX28-AHX29","v":12658787587606.465},{"$f":"AHY27+AHY28-AHY29","v":13041082972752.18},{"$f":"AHZ27+AHZ28-AHZ29","v":13434923678529.295},{"$f":"AIA27+AIA28-AIA29","v":13840658373620.879},{"$f":"AIB27+AIB28-AIB29","v":14258646256504.229},{"$f":"AIC27+AIC28-AIC29","v":14689257373450.656},{"$f":"AID27+AID28-AID29","v":15132872946128.865},{"$f":"AIE27+AIE28-AIE29","v":15589885709101.957},{"$f":"AIF27+AIF28-AIF29","v":16060700257516.836},{"$f":"AIG27+AIG28-AIG29","v":16545733405293.844},{"$f":"AIH27+AIH28-AIH29","v":17045414554133.717},{"$f":"AII27+AII28-AII29","v":17560186073668.553},{"$f":"AIJ27+AIJ28-AIJ29","v":18090503693093.344},{"$f":"AIK27+AIK28-AIK29","v":18636836904624.762},{"$f":"AIL27+AIL28-AIL29","v":19199669379144.43},{"$f":"AIM27+AIM28-AIM29","v":19779499394394.594},{"$f":"AIN27+AIN28-AIN29","v":20376840276105.309},{"$f":"AIO27+AIO28-AIO29","v":20992220852443.688},{"$f":"AIP27+AIP28-AIP29","v":21626185922187.488},{"$f":"AIQ27+AIQ28-AIQ29","v":22279296737037.547},{"$f":"AIR27+AIR28-AIR29","v":22952131498496.078},{"$f":"AIS27+AIS28-AIS29","v":23645285869750.66},{"$f":"AIT27+AIT28-AIT29","v":24359373503017.133},{"$f":"AIU27+AIU28-AIU29","v":25095026582808.25},{"$f":"AIV27+AIV28-AIV29","v":25852896385609.059},{"$f":"AIW27+AIW28-AIW29","v":26633653856454.453},{"$f":"AIX27+AIX28-AIX29","v":27437990202919.379},{"$f":"AIY27+AIY28-AIY29","v":28266617507047.547},{"$f":"AIZ27+AIZ28-AIZ29","v":29120269355760.383},{"$f":"AJA27+AJA28-AJA29","v":29999701490304.344},{"$f":"AJB27+AJB28-AJB29","v":30905692475311.535},{"$f":"AJC27+AJC28-AJC29","v":31839044388065.945},{"$f":"AJD27+AJD28-AJD29","v":32800583528585.535},{"$f":"AJE27+AJE28-AJE29","v":33791161151148.816},{"$f":"AJF27+AJF28-AJF29","v":34811654217913.508},{"$f":"AJG27+AJG28-AJG29","v":35862966175294.492},{"$f":"AJH27+AJH28-AJH29","v":36946027753788.383},{"$f":"AJI27+AJI28-AJI29","v":38061797791952.797},{"$f":"AJJ27+AJJ28-AJJ29","v":39211264085269.766},{"$f":"AJK27+AJK28-AJK29","v":40395444260644.914},{"$f":"AJL27+AJL28-AJL29","v":41615386677316.391},{"$f":"AJM27+AJM28-AJM29","v":42872171354971.344},{"$f":"AJN27+AJN28-AJN29","v":44166910929891.477},{"$f":"AJO27+AJO28-AJO29","v":45500751639974.195},{"$f":"AJP27+AJP28-AJP29","v":46874874339501.414},{"$f":"AJQ27+AJQ28-AJQ29","v":48290495544554.359},{"$f":"AJR27+AJR28-AJR29","v":49748868509999.898},{"$f":"AJS27+AJS28-AJS29","v":51251284339001.891},{"$f":"AJT27+AJT28-AJT29","v":52799073126039.75},{"$f":"AJU27+AJU28-AJU29","v":54393605134446.156},{"$f":"AJV27+AJV28-AJV29","v":56036292009506.43},{"$f":"AJW27+AJW28-AJW29","v":57728588028193.523},{"$f":"AJX27+AJX28-AJX29","v":59471991386644.969},{"$f":"AJY27+AJY28-AJY29","v":61268045526521.648},{"$f":"AJZ27+AJZ28-AJZ29","v":63118340501422.602},{"$f":"AKA27+AKA28-AKA29","v":65024514384565.563},{"$f":"AKB27+AKB28-AKB29","v":66988254718979.445},{"$f":"AKC27+AKC28-AKC29","v":69011300011492.625},{"$f":"AKD27+AKD28-AKD29","v":71095441271839.703},{"$f":"AKE27+AKE28-AKE29","v":73242523598249.266},{"$f":"AKF27+AKF28-AKF29","v":75454447810916.406},{"$f":"AKG27+AKG28-AKG29","v":77733172134806.094},{"$f":"AKH27+AKH28-AKH29","v":80080713933277.234},{"$f":"AKI27+AKI28-AKI29","v":82499151494062.219},{"$f":"AKJ27+AKJ28-AKJ29","v":84990625869182.906},{"$f":"AKK27+AKK28-AKK29","v":87557342770432.234},{"$f":"AKL27+AKL28-AKL29","v":90201574522099.281},{"$f":"AKM27+AKM28-AKM29","v":92925662072666.672},{"$f":"AKN27+AKN28-AKN29","v":95732017067261.219},{"$f":"AKO27+AKO28-AKO29","v":98623123982692.5},{"$f":"AKP27+AKP28-AKP29","v":101601542326969.81},{"$f":"AKQ27+AKQ28-AKQ29","v":104669908905244.3},{"$f":"AKR27+AKR28-AKR29","v":107830940154182.67},{"$f":"AKS27+AKS28-AKS29","v":111087434546838.98},{"$f":"AKT27+AKT28-AKT29","v":114442275070153.53},{"$f":"AKU27+AKU28-AKU29","v":117898431777272.17},{"$f":"AKV27+AKV28-AKV29","v":121458964416945.8},{"$f":"AKW27+AKW28-AKW29","v":125127025142337.56},{"$f":"AKX27+AKX28-AKX29","v":128905861301636.16},{"$f":"AKY27+AKY28-AKY29","v":132798818312945.56},{"$f":"AKZ27+AKZ28-AKZ29","v":136809342625996.52},{"$f":"ALA27+ALA28-ALA29","v":140940984773301.63},{"$f":"ALB27+ALB28-ALB29","v":145197402513455.34},{"$f":"ALC27+ALC28-ALC29","v":149582364069361.72},{"$f":"ALD27+ALD28-ALD29","v":154099751464256.44},{"$f":"ALE27+ALE28-ALE29","v":158753563958476.97},{"$f":"ALF27+ALF28-ALF29","v":163547921590022.97},{"$f":"ALG27+ALG28-ALG29","v":168487068822041.66},{"$f":"ALH27+ALH28-ALH29","v":173575378300467.34},{"$f":"ALI27+ALI28-ALI29","v":178817354725141.47},{"$f":"ALJ27+ALJ28-ALJ29","v":184217638837840.75},{"$f":"ALK27+ALK28-ALK29","v":189781011530743.56},{"$f":"ALL27+ALL28-ALL29","v":195512398078972},{"$f":"ALM27+ALM28-ALM29","v":201416872500956.97},{"$f":"ALN27+ALN28-ALN29","v":207499662050485.88},{"$f":"ALO27+ALO28-ALO29","v":213766151844410.56},{"$f":"ALP27+ALP28-ALP29","v":220221889630111.75},{"$f":"ALQ27+ALQ28-ALQ29","v":226872590696941.13},{"$f":"ALR27+ALR28-ALR29","v":233724142935988.75}]
[]
[null,null,"PV factor growth",null,{"$f":"E13","v":8.1200000000000161E-2},1,{"$f":"F32*(1+$E$32)","v":1.0812000000000002},{"$f":"G32*(1+$E$32)","v":1.1689934400000004},1.2639157073280005,1.3665456627630344,1.477509170579393,1.5974829152304399,1.727198527947152,1.8674470484164609,2.0190837487478777,2.1830333491462057,2.3602956570968781,2.5519516644531448,2.7591701396067405,2.9832147549428081,3.2254517930441646,3.4873584786393512,3.7705319871048673,4.0766991844577829,4.4077271582357556,4.7656346034844992,5.1526041332874417,5.5709955889103826,6.0233604307299062,6.5124572977051756,7.0412688302788364,7.6130198592974789,8.231197071872435,8.8995702741084788,9.6222153803660895,10.403539269251818,11.248306657915068,12.161669158537773,13.149196694211042,14.216911465780981,15.371324676802399,16.619476240558757,17.96897771129213,19.428058701449054,21.005617068006721,22.71127317392887,24.555428555651897,26.549329354370833,28.705134897945751,31.035991851658949,33.556114390013661,36.280870878482773,39.22687759381558,42.412100054433409,45.855962578853408,49.579466740256315,53.605319439565136,57.958071378057831,62.664266773956136,67.752605236001386,73.254116781164711,79.202351063795291,85.633581970175484,92.587028826153741,100.10509556683743,108.23362932686464,117.02220002820607,126.52440267049643,136.79818416734076,147.90619672172886,159.91617989553328,{"$f":"BS32*(1+$E$32)","v":172.90137370305061},186.94096524773835,202.12057162585472,218.53276204187415,236.27762231967438,255.46336525203196,276.20699051049701,298.6349981399494,322.88415998891332,349.10235378001312,377.44946490695025,408.09836145739467,441.23594840773518,477.06430741844332,515.80192918082105,557.68504583030381,602.9690715517246,651.93016016172476,704.86688916685694,762.1020805672058,823.98476950926306,890.89233279341533,963.2327902162408,1041.4472927817997,1126.012812955682,1217.4450533676836,1316.3015917011396,1423.1852809472723,1538.747925760191,1663.6942573319188,1798.786231027271,1944.8476729866857,2102.7693040332047,2273.5141715207014,2458.1235222481828,2657.7231522547354,2873.5302722178203,3106.8609303219077,3359.138037864047,3631.900046538608,3926.8103303175435,4245.667329139329,4590.4155162654433,4963.1572561861976,5366.1656253885176,5801.8982741700656,6273.0124140326761,6782.38102205213,7333.1103610427645,7928.5589223594379,8572.3579068550262,9268.4333688916558,10021.030158445659,10834.737807311449,11714.51851726514,12665.737420867072,13694.195299441481,14806.163957756131,16008.424471125931,17308.308538181358,18713.743191481688,20233.299138630005,21876.243028686764,23652.593962616134,{"$f":"EE32*(1+$E$32)","v":25573.184592380567},27649.727181281873,29894.885028401965,32322.349692708209,34946.924487756121,37784.614756161922,40852.725474362276,44169.966782880503,47756.568085650404,51634.401414205226,55827.1148090387,60360.276531532654,65261.530985893114,70560.76730194765,76290.301606865803,82485.074097343313,89182.862114047603,96424.510517708288,104254.18077174622,112719.62025041203,121872.4534147455,131768.49663202284,142468.0985585431,154036.50816149684,166544.2726242104,180067.66756129632,194689.16216727361,210497.92213525626,227590.35341263909,246070.69010974542,266051.63014665677,287655.02251456532,311012.61034274806,336266.83430257923,363571.70124794869,393093.72338928218,425012.93372849195,459523.98394724558,496837.331443762,537180.52275699552,580799.58120486361,627960.50719869859,678950.90038323298,734081.7134943516,793689.14863009308,858136.70749885682,927817.40814776416,1003156.1816893627,1084612.4636425392,1172682.9956903136,1267904.8549403674,1370858.7291615254,1482172.4579694415,1602524.8615565605,1732649.8803149534,1873341.050596528,2025456.3439049663,2189923.3990300498,2367745.1790312901,2560006.0875686314,2767878.5818792046,2992630.3227277966,3235631.9049332943,3498365.2156138783,{"$f":"GQ32*(1+$E$32)","v":3782432.4711217256},4089565.9877768103,4421638.7459842879,4780675.812158213,5168866.6881054603,5588578.6631796248,6042371.2506298115,6533011.7961809533,7063492.3540308475,7637047.9331781538,8257176.2253522212,8927658.9348508231,9652584.8403607123,10436374.729398003,11283808.357425122,12200053.596048044,13190697.948047148,14261782.621428579,15419839.370288583,16671930.327156018,18025691.069721092,19489377.184582446,21071914.611970544,22782954.078462556,24632929.949633718,26633123.861543979,28795733.519101355,31133947.080852389,33662023.583817609,36395379.898823604,39350684.746608086,42545960.348032668,46000692.328292929,49735948.545350321,53774507.567232773,58140997.581692085,62862046.585325494,67966444.768053934,73485320.083219931,79452328.073977396,85903857.113584369,92879250.311207429,100421045.43647748,108575234.32591946,117391543.35318415,126923736.67346272,137229944.0913479,148373015.55156538,160420904.41435251,173447081.85279796,187530984.89924517,202758500.87306392,219222491.14395675,237023357.42484608,256269654.04774362,277078749.95642042,299577544.45288181,323903241.06245589,350204184.23672736,378640763.9967497,409386394.03328586,442628569.22878873,478570009.05016643,517429893.78504002,{"$f":"JC32*(1+$E$32)","v":559445201.16038537},604872151.49460876,653987770.19597113,707091577.13588405,764507413.19931793,826585415.15110266,893704150.86137235,966272927.91131592,1044734289.657715,1129566713.9779215,1221287531.1529288,1320456078.6825469,1427677112.27157,1543604493.7880216,1668945178.6836092,1804463527.1927185,1950985965.6007676,2109406026.0075502,2280689795.3193636,2465881806.6992965,2666111409.4032798,2882599655.8468266,3116666747.9015894,3369740087.8311992,3643362982.9630933,3939204057.179697,4259067426.6226892,4604903701.6644526,4978821882.2396069,5383102219.0774641,5820210119.2665548,6292811180.9510002,6803787448.8442221,7356254989.6903744,7953582894.8532343,8599413825.9153175,9297686228.5796432,10052658350.340311,10868934208.387945,11751491666.109049,12705712789.397106,13737416667.896152,14852894901.329323,16058949967.317266,17362936704.663429,18772807165.082104,20297159106.886772,21945288426.365982,23727245846.586903,25653898209.329762,27736994743.927341,29989238717.134247,32424364900.965553,35057223330.923958,37903869865.394989,40981664098.465065,44309375223.260437,47907296491.389191,51797368966.489998,56003315326.568993,60550784531.086403,65467508235.010628,70783469903.693497,76531087659.873413,{"$f":"LO32*(1+$E$32)","v":82745411977.855148},89464339430.457001,96728843792.210129,104583225908.1376,113075383851.87839,122257105020.65092,132184381948.3278,142917753762.53204,154522675368.04968,167069916607.93533,180635993836.49969,195303636536.0235,211162291822.74863,228308669918.75586,246847333916.15887,266891337430.151,288562914029.47931,311994222648.6731,337328153527.74542,364719199594.19843,394334398601.24738,426354351767.6687,460974325131.20349,498405440331.8573,538875962086.8042,582632690208.25281,629942464653.16309,681093792783,736398608756.97974,796194175788.04663,860845142862.03613,930745768462.43359,1006322324861.5834,1088035697640.3441,1176384196288.7402,1271906593027.3862,1375185408381.2102,1486850463541.7646,1607582721181.3562,1738118438141.2825,1879253655318.355,2031849052130.2058,2196835195163.179,2375218213010.4292,2568085931906.8765,2776614509577.7153,3002075607755.4263,3245844147105.1675,3509406691850.1074,3794370515228.3369,4102473401064.8784,4435594241231.3477,4795764493619.334,5185180570501.2246,5606217232825.9248,6061442072131.3906,6553631168388.4609,7085786019261.6055,7661151844025.6494,8283237373760.5332,8955836248509.8906,9683050151888.8945,10469313824222.273,11319422106749.123,{"$f":"OA32*(1+$E$32)","v":12238559181817.154},13232330187380.709,14306795398596.025,15468507184962.025,16724549968380.945,18082583425813.48,19550889199989.539,21138421403028.691,22854861220954.625,24710675952096.145,26717182839406.355,28886618085966.156,31232211474546.613,33768267046279.805,36510250330437.727,39474882657269.273,42680243129039.547,46145878871117.563,49892924235452.313,53944229683371.047,58324501133660.781,63060450625714.047,68180959216522.039,73717253104903.641,79703094057021.828,86174985294452.016,93172394100361.531,100737992501310.91,108917917492417.38,117762052392801.69,127324331047097.2,137663066728121.52,148841307746445,160927221935456.34,173994512356615.44,188122866759972.63,203398443540882.44,219914397156402.13,237771446205502,257078487637388.81,277953260833544.81,300523065613228.69,324925538541022.88,351309492270554,379835823042923.06,410678491874008.5,444025585414178.06,480080462949809.38,519062996541334,561210911860490.38,606781237903562.25,656051874421331.63,709323286624343.88,766920337498240.75,829194268903098,896524843538029.75,969322660833317.88,1048031660892983.5,1133131831757494,1225142136496202.8,1324623677979694.5,1432183120631646,1548476390026936,1674212672897123.5,{"$f":"QM32*(1+$E$32)","v":1810158741936370.3},1957143631781603.8,2116063694682270.3,2287888066690471,2473664577705737.5,2674526141415444,2891697664098378.5,3126503514423167.5,3380375599794329,3654862098497629,3951636900895637,4272509817248363.5,4619437614408931,4994535948698937,5400092267733291,5838579759873235,6312672436374943,6825261438208589,7379472666991128,7978685847550809,8626555138371936,9327031415607738,1.0084386366555088E+16,1.0903238539519362E+16,1.1788581508928336E+16,1.2745814327453318E+16,1.378077445084253E+16,1.4899773336250946E+16,1.6109634931154526E+16,1.7417737287564276E+16,1.88320575553145E+16,2.036122062880604E+16,2.2014551743865092E+16,2.380213334546694E+16,2.573486657311886E+16,2.7824537738856116E+16,3.0083890203251236E+16,3.252670208775524E+16,3.5167870297280972E+16,3.8023501365420192E+16,4.111100967629232E+16,4.4449223662007264E+16,4.8058500623362264E+16,5.1960850873979288E+16,5.6180071964946416E+16,6.0741893808500072E+16,6.5674135585750288E+16,7.1006875395313224E+16,7.6772633677412672E+16,8.3006571532018592E+16,8.9746705140418512E+16,9.7034137597820512E+16,1.0491330957076355E+17,1.1343227030790957E+17,1.2264297065691184E+17,1.326015798742531E+17,1.4336882816004248E+17,1.5501037700663795E+17,1.6759721961957699E+17,1.8120611385268666E+17,1.9592005029752483E+17,2.1182875838168387E+17,2.2902925356227664E+17,2.4762642895153354E+17,{"$f":"SY32*(1+$E$32)","v":2.6773369498239811E+17},2.894736710149689E+17,3.1297893310138445E+17,3.383928224692169E+17,3.6587031965371738E+17,3.955789896095993E+17,4.2770000356589882E+17,4.6242924385544986E+17,4.9997849845651245E+17,5.4057675253118131E+17,5.8447158483671334E+17,6.3193067752545459E+17,6.832434485405216E+17,7.3872281656201203E+17,7.9870710926684749E+17,8.6356212653931558E+17,9.336833712143081E+17,1.0094984609569101E+18,1.0914697359866113E+18,1.1800970785487242E+18,1.2759209613268808E+18,1.3795257433866237E+18,1.4915432337496179E+18,1.6126565443300872E+18,1.7436042557296906E+18,1.8851849212949417E+18,2.0382619369040914E+18,2.203768806180704E+18,2.3827148332425774E+18,2.5761912777018752E+18,2.7853780094512681E+18,3.0115507038187116E+18,3.2560886209687916E+18,3.5204830169914578E+18,3.8063462379711647E+18,4.1154215524944241E+18,4.449593782556972E+18,4.8109007977005988E+18,5.2015459424738877E+18,5.6239114730027684E+18,6.0805730846105938E+18,6.5743156190809754E+18,7.1081500473503519E+18,7.6853318311952015E+18,8.3093807758882529E+18,8.9841024948903803E+18,9.7136116174754816E+18,1.0502356880814492E+19,1.135514825953663E+19,1.2277186298211006E+19,1.3274093825625741E+19,1.4351950244266553E+19,1.5517328604100999E+19,1.6777335686754003E+19,1.8139655344518431E+19,1.9612595358493331E+19,2.1205138101602992E+19,2.2926995315453157E+19,2.4788667335067959E+19,2.6801507122675483E+19,2.8977789501036737E+19,3.1330786008520925E+19,3.3874845832412828E+19,3.6625483314004754E+19,{"$f":"VK32*(1+$E$32)","v":3.9599472559101944E+19},4.2814949730901025E+19,4.6291523649050198E+19,5.0050395369353085E+19,5.4114487473344561E+19,5.850858385618015E+19,6.3259480865301987E+19,6.8396150711564517E+19,7.394991814934356E+19,7.9954651503070265E+19,8.6446969205119582E+19,9.3466463104575308E+19,1.0105593990866683E+20,1.0926168222925061E+20,1.1813373082626577E+20,1.2772618976935857E+20,1.380975563786305E+20,1.4931107795657533E+20,1.6143513748664926E+20,1.745436706505652E+20,1.8871661670739113E+20,2.0404040598403131E+20,2.2060848694993469E+20,2.3852189609026942E+20,2.5788987405279933E+20,2.7883053182588669E+20,3.0147157101014876E+20,3.2595106257617289E+20,3.524182888573582E+20,3.8103465391257577E+20,4.1197466781027697E+20,4.4542701083647155E+20,4.815956841163931E+20,5.207012536666443E+20,5.6298219546437589E+20,6.0869634973608326E+20,6.5812249333465337E+20,7.1156203979342728E+20,7.6934087742465363E+20,8.3181135667153561E+20,8.9935443883326439E+20,9.7238201926652566E+20,1.0513394392309677E+21,1.1367082016965225E+21,1.2290089076742803E+21,1.328804430977432E+21,1.4367033507727996E+21,1.5533636628555513E+21,1.6794967922794223E+21,1.8158719318125117E+21,1.9633207326756881E+21,2.1227423761689543E+21,2.2951090571138737E+21,2.4814719125515204E+21,2.6829674318507042E+21,2.9008243873169817E+21,3.1363713275671211E+21,3.3910446793655719E+21,3.6663975073300569E+21,3.964108984925258E+21,4.2859946345011898E+21,4.6340173988226872E+21,5.0102996116070906E+21,5.4171359400695872E+21,{"$f":"XW32*(1+$E$32)","v":5.8570073784032386E+21},6.3325963775295829E+21,6.8468032033849858E+21,7.4027636234998482E+21,8.0038680297280373E+21,8.6537821137419549E+21,9.3564692213778025E+21,1.0116214522153682E+22,1.0937651141352563E+22,1.1825788414030393E+22,1.2786042433249663E+22,1.3824269078829539E+22,1.4946799728030499E+22,1.6160479865946579E+22,1.7472710831061443E+22,1.8891494950543634E+22,2.0425484340527781E+22,2.2084033668978643E+22,2.3877257202899712E+22,2.5816090487775172E+22,2.791235703538252E+22,3.0178840426655586E+22,3.2629362269300025E+22,3.5278866485567193E+22,3.8143510444195256E+22,4.1240763492263919E+22,4.4589513487835759E+22,4.821018198304803E+22,5.2124848760071538E+22,5.6357386479389356E+22,6.093360626151578E+22,6.5881415089950875E+22,7.1230985995254896E+22,7.7014942058069602E+22,8.326855535318486E+22,9.0029962047863476E+22,9.7340394966150009E+22,1.0524443503740141E+23,1.1379028316243842E+23,1.2303005415522843E+23,1.3302009455263299E+23,1.4382132623030682E+23,1.5549961792020776E+23,1.6812618689532867E+23,1.8177803327122939E+23,1.9653840957285325E+23,2.1249732843016896E+23,2.297521114986987E+23,2.4840798295239309E+23,2.6857871116812746E+23,2.9038730251497944E+23,3.1396675147919582E+23,3.3946085169930655E+23,3.670250728572903E+23,3.9682750877330233E+23,4.2904990248569457E+23,4.6388875456753304E+23,5.0155652143841677E+23,5.422829109792163E+23,5.8631628335072876E+23,6.3392516555880796E+23,6.8539988900218325E+23,7.4105435998916065E+23,8.0122797402028064E+23,{"$f":"AAI32*(1+$E$32)","v":8.6628768551072756E+23},9.3663024557419882E+23,1.012684621514824E+24,1.0949146127818278E+24,1.1838216793397124E+24,1.2799479997020973E+24,1.3838797772779077E+24,1.4962508151928741E+24,1.6177463813865357E+24,1.7491073875551227E+24,1.8911349074245991E+24,2.0446950619074768E+24,2.2107243009343642E+24,2.390235114170235E+24,2.5843222054408586E+24,2.7941691685226567E+24,3.0210557050066969E+24,3.266365428253241E+24,3.5315943010274049E+24,3.818359758270831E+24,4.1284105706424233E+24,4.4636375089785889E+24,4.8260848747076509E+24,5.2179629665339132E+24,5.6416615594164676E+24,6.0997644780410853E+24,6.5950653536580226E+24,7.1305846603750553E+24,7.7095881347975112E+24,8.3356066913430707E+24,9.0124579546801297E+24,9.7442695406001567E+24,1.0535504227296891E+25,1.1390987170553401E+25,1.2315935328802339E+25,1.3315989277501091E+25,1.4397247606834183E+25,1.5566304112509121E+25,1.6830288006444864E+25,1.8196907392568189E+25,1.9674496272844728E+25,2.1272065370199723E+25,2.2999357078259943E+25,2.4866904873014654E+25,2.6886097548703447E+25,2.9069248669658169E+25,3.1429671661634419E+25,3.3981761000559138E+25,3.6741079993804547E+25,3.9724455689301485E+25,4.2950081491272771E+25,4.6437628108364127E+25,5.0208363510763298E+25,5.4285282627837283E+25,5.8693247577217677E+25,6.3459139280487758E+25,6.8612021390063373E+25,7.4183317526936528E+25,8.0207002910123788E+25,8.6719811546425859E+25,9.3761460243995653E+25,1.0137489081580811E+26,1.0960653195005175E+26,1.1850658234439597E+26,{"$f":"ACU32*(1+$E$32)","v":1.2812931683076094E+26},1.3853341735741874E+26,1.4978233084684116E+26,1.6194465611160471E+26,1.7509456218786703E+26,1.8931224063752187E+26,2.0468439457728867E+26,2.2130476741696454E+26,2.3927471453122209E+26,2.5870382135115737E+26,2.797105716448714E+26,3.0242307006243502E+26,3.2697982335150481E+26,3.5353058500764705E+26,3.8223726851026805E+26,4.1327493471330187E+26,4.4683285941202203E+26,4.8311568759627832E+26,5.2234468142909621E+26,5.6475906956113888E+26,6.1061750600950346E+26,6.6019964749747528E+26,7.1380785887427039E+26,7.7176905701486121E+26,8.3443670444446801E+26,9.021929648453589E+26,9.754510335908022E+26,1.0546576575183755E+27,1.1402958593088678E+27,1.2328878830847481E+27,1.3329983791912298E+27,1.4412378475815579E+27,1.5582663608051807E+27,1.6847975893025617E+27,1.8216031535539298E+27,1.9695173296225092E+27,2.1294421367878572E+27,2.3023528382950314E+27,2.4893038887645886E+27,2.6914353645322735E+27,2.9099799161322946E+27,3.1462702853222372E+27,3.4017474324904036E+27,3.6779693240086251E+27,3.9766204331181263E+27,4.299522012287319E+27,4.6486431996850501E+27,5.0261130274994767E+27,5.4342334053324348E+27,5.8754931578454292E+27,6.3525832022624792E+27,6.8684129582861931E+27,7.4261280904990329E+27,8.0291296914475557E+27,8.6810950223930986E+27,9.3859999382114197E+27,1.0148143133194188E+28,1.0972172355609557E+28,1.1863112750885056E+28,1.2826397506256924E+28,1.3867900983764988E+28,1.4993974543646707E+28,1.6211485276590823E+28,1.752785788105E+28,{"$f":"AFG32*(1+$E$32)","v":1.8951119940991263E+28},2.0489950880199754E+28,2.2153734891671978E+28,2.3952618164875748E+28,2.5897570759863662E+28,2.8000453505564597E+28,3.0274090330216445E+28,3.2732346465030025E+28,3.5390212997990467E+28,3.82638982934273E+28,4.1370926834853599E+28,4.4730246093843717E+28,4.8362342076663833E+28,5.2289364253288941E+28,5.6535260630656016E+28,6.1125923793865296E+28,6.6089348805927167E+28,7.1455803928968465E+28,7.7258015208000719E+28,8.3531366042890394E+28,9.0314112965573107E+28,9.764761893837765E+28,1.0557660559617393E+29,1.1414942597058326E+29,1.2341835935939465E+29,1.334399301393775E+29,1.4427525246669497E+29,1.5599040296699062E+29,1.6865682368791029E+29,1.8235175777136863E+29,1.971587205024038E+29,2.1316800860719902E+29,2.3047725090610363E+29,2.4919200367967929E+29,2.6942639437846929E+29,2.9130381760200105E+29,3.1495768759128359E+29,3.405322518236959E+29,3.6818347067178004E+29,3.9807996849032865E+29,4.3040406193174341E+29,4.6535287176060106E+29,5.0313952494756196E+29,5.4399445437330404E+29,5.8816680406841638E+29,6.3592594855877186E+29,6.8756313558174419E+29,7.4339326219098186E+29,8.037567950808897E+29,8.6902184684145808E+29,9.3958642080498464E+29,1.0158808381743495E+30,1.0983703622341068E+30,1.1875580356475164E+30,1.2839877481420949E+30,1.3882475532912333E+30,1.5009732546184817E+30,1.6228522828935026E+30,1.7546278882644552E+30,1.8971036727915293E+30,2.0511484910222019E+30,2.2177017484932051E+30,2.3977791304708537E+30,2.5924787958650875E+30,{"$f":"AHS32*(1+$E$32)","v":2.8029880740893332E+30},3.0305907057053876E+30,3.2766746710086658E+30,3.5427406542945702E+30,3.8304111954232897E+30,4.1414405844916616E+30,4.4777255599523854E+30,4.84131687542052E+30,5.2344318057046669E+30,5.6594676683278868E+30,6.1190164429961118E+30,6.6158805781673975E+30,7.1530900811145909E+30,7.7339209957010966E+30,8.3619153805520274E+30,9.0409029094528537E+30,9.7750242257004264E+30,1.0568756192827303E+31,1.1426939195684881E+31,1.2354806658374495E+31,1.3358016959034506E+31,1.444268793610811E+31,1.561543419652009E+31,1.6883407453277523E+31,1.825434013848366E+31,1.9736592557728536E+31,2.1339203873416097E+31,2.3071947227937489E+31,2.4945389342846016E+31,2.6970954957485115E+31,2.9160996500032909E+31,3.1528869415835584E+31,3.408901361240144E+31,3.6857041517728441E+31,3.9849833288967998E+31,4.3085639752032201E+31,4.6584193699897226E+31,5.0366830228328886E+31,5.4456616842869203E+31,5.887849413051019E+31,6.3659427853907624E+31,6.8828573395644934E+31,7.4417453555371314E+31,8.0460150784067482E+31,8.6993515027733775E+31,9.405738844798577E+31,1.0169484838996223E+32,1.0995247007922718E+32,1.1888061064966043E+32,1.2853371623441289E+32,1.3897065399264723E+32,1.5025507109685021E+32,1.6245578286991449E+32,1.7564719243895159E+32,1.8990974446499449E+32,2.0533041571555207E+32,2.2200324547165494E+32,2.4002990900395336E+32,2.5952033761507443E+32,2.8059338902941851E+32,3.0337757221860735E+32,3.2801183108275829E+32,3.5464639176667834E+32,3.834436787781327E+32,{"$f":"AKE32*(1+$E$32)","v":4.1457930549491713E+32},4.4824314510110447E+32,4.8464048848331424E+32,5.2399329614815944E+32,5.6654155179539008E+32,6.1254472580117587E+32,6.6228335753623148E+32,7.1606076616817358E+32,7.7420490038102941E+32,8.3707033829196913E+32,9.0504044976127712E+32,9.7852973428189295E+32,1.0579863487055828E+33,1.1438948402204763E+33,1.2367791012463791E+33,1.3372055642675854E+33,1.4457866560861136E+33,1.5631845325603063E+33,1.6901151166042035E+33,1.827352464072465E+33,1.9757334841551496E+33,2.136163043068548E+33,2.3096194821657145E+33,2.4971605841175709E+33,2.699930023547918E+33,2.9191643414600097E+33,3.1562004859865628E+33,3.4124839654486721E+33,3.6895776634431049E+33,3.9891713697146856E+33,4.3130920849355186E+33,4.6633151622322835E+33,5.0419763534055459E+33,5.4513848333020769E+33,5.8940372817662069E+33,6.372633109045624E+33,6.8900909175001291E+33,7.4495663000011404E+33,8.0544710835612342E+33]
[]
[null,null,"Value with EOY",null,{"$f":"NPV(E13,29:29)","v":39.199999999999918}]
[null,null,"Value with HY",null,{"$f":"E34*(1+E13)^pyfac","v":39.199999999999918}]
[]
[null,"Terminal Value - Simple Gordon"]
[null,null,"Explicit Cash Flow Value",null,{"$f":"NPV(E13,G29:KT29*G3:KT3)","v":11.249175286757602}]
[null,null,"Explicit Cash Flow Value (HY)",null,{"$f":"E38*(1+E13)^pyfac","v":11.249175286757602}]
[]
[null,null,"Terminal Cash Flow - x (1+g)",null,{"$f":"SUMIF(4:4,TRUE,29:29)","v":2.3899318465159012}]
[null,null,"Stable cash with 1+g",null,{"$f":"E41*(1+E14*TRUE)/(E13-E14)","v":48.27662329962105}]
[null,null,"PV of Terminal Value",null,{"$f":"E42/SUMIF(4:4,TRUE,32:32)","v":27.950824713242341}]
[null,null,"Value with HY",null,{"$f":"E43*(1+E13)^pyfac","v":27.950824713242341}]
[]
[null,null,"Total Value including Explicit",null,{"$f":"E44+E39","v":39.199999999999946}]
[]
[null,"Terminal Value - Value Driver",null,null,null,null,null,"Value/NOPAT =(1-g/ROI)/(WACC-g)"]
[null,null,"Closing BV Balance",null,{"$f":"SUMIF(4:4,TRUE,30:30)","v":34.48330235687223},null,null,"Value =NOPAT x (1-g/ROI)/(WACC-g)"]
[null,null,"Income in Terminal Year",null,null,null,null,"Value =BV x ROI x (1-g/ROI)/(WACC-g)"]
[null,null,"Value Driver Multiplier",null,{"$f":"E49*E12*(1-E14/E12)/(E13-E14)","v":48.276623299621058}]
[null,null,"Terminal Value with PV",null,{"$f":"E51/SUMIF(4:4,TRUE,32:32)","v":27.950824713242348}]
[null,null,"Terminal Value with HY",null,{"$f":"E52*(1+E13)^pyfac","v":27.950824713242348}]
[]
[null,null,"Total Value with HY",null,{"$f":"E53+E39","v":39.199999999999946}]
[]
[null,"Terminal Value - Value Driver NOPAT"]
[null,null,"NOPAT in Terminal Period",null,{"$f":"LOOKUP(E3,2:2,28:28)","v":3.4007993782355106}]
[null,null,"NOPAT in Terminal Period x (1+g)",null,{"$f":"E58*(1+E14)","v":3.5035035194582229}]
[null,null,"Value Driver Formula",null,{"$f":"E59*(1-E14/E12)/(E13-E14)","v":48.27662329962105}]
[null,null,"PV Factor",null,{"$f":"LOOKUP(E4,2:2,32:32)","v":1.727198527947152}]
[null,null,"PV of Terminal Value",null,{"$f":"E60/E61","v":27.950824713242341}]
[null,null,"Explicit Cash Flow",null,{"$f":"E38","v":11.249175286757602}]
[null,null,"Total Value with HY",null,{"$f":"SUM(E62:E63)*(1+E13)^pyfac","v":39.199999999999946}]
[]
[]
["NOPAT Perspective"]
[null,"Tax Rate",null,null,0,null,null,null,{"$f":"E14","v":3.0200000000000005E-2},{"$f":"I68","v":3.0200000000000005E-2}]
[null,"Depreciation Life",null,null,15,null,null,{"$f":"E71","v":1.2583170712117751},1.2583170712117751,1.2583170712117751]
[null,"Growth",null,null,{"$f":"E14","v":3.0200000000000005E-2}]
[null,"Stable Cap Exp/Depreciation",null,null,{"$f":"LOOKUP(E69+1,75:75,82:82)","v":1.2583170712117751}]
[null,"Depreciation to Net Plant",null,null,{"$f":"LOOKUP(E69+1,75:75,90:90)","v":0.11691058534509806}]
[]
["Investment Balance and Depreciation"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS2","v":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,{"$f":"EE2","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GQ2","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JC2","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,{"$f":"KU2","v":301},302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,{"$f":"NG2","v":365},366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,{"$f":"PS2","v":429},430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,{"$f":"SE2","v":493},494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UQ2","v":557},558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,{"$f":"XC2","v":621},622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,{"$f":"ZO2","v":685},686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,{"$f":"ACA2","v":749},750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,{"$f":"AEM2","v":813},814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,{"$f":"AGY2","v":877},878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,{"$f":"AJK2","v":941},942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000]
[null,"Gross Investment Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F80","v":0},{"$f":"G80","v":1},2.0301999999999998,3.0915120399999996,4.1848757036079993,5.3112589498569607,6.4716589701426406,7.6671030710409482,8.8986495837863853,10.167388801216735,11.47444394301348,12.820972150092487,14.20816550902528,15.637252107397844,17.109497121041258,18.626203934096704,19.188715292906423,19.768214494752197,20.365214572493713,20.980244052583025,21.61384742297103,22.266585615144756,22.939036500722128,23.631795403043938,24.345475624215865,25.080708988067183,25.838146399506812,26.618458420771915,27.422335865079226,28.25049040820462,29.103655218532399,29.982585606132076,30.888059691437267,31.820879094118673,32.781869642761059,33.771882105972438,34.791792945572801,35.842505092529102,36.92494874632348,38.04008219846245,39.188892680856014,40.372397239817865,41.591643636460361,42.847711274281465,44.141712154764768,45.474791861838668,46.848130576066197,48.262944119463398,49.720485031871199,51.22204367983371,52.768949398964693,54.362571670813431,56.004321335271996,57.695651839597211,59.438060525153041,61.233089953012666,63.082329269593657,64.98741561353539,66.950035565064155,68.971926639129094,71.054878823630787,73.200736164104441,75.411398396260395,77.688822627827463,80.035025071187846,{"$f":"BS80","v":82.452082828337723},84.942135729753517,87.507388228792067,90.150111353301583,92.87264471617128,95.677398586599651,98.566856023914951,101.54357507583718,104.61019104312746,107.76941881262991,111.02405526077133,114.37698172964663,117.83116657788196,121.38966780853399,125.05563577635172,128.83231597679753,132.72305191929681,136.73128808725957,140.86057298749483,145.11456229171719,149.49702207292705,154.01183213952945,158.66298947014323,163.45461175214155,168.39094102705621,173.47634744607331,178.71533313894471,184.11253619974084,189.67273479297302,195.40085138372081,201.30195709550918,207.38127619979355,213.6441907410273,220.09624530140633,226.74315190950878,233.59079509717594,240.64523710911064,247.91272326980581,255.39968751255392,263.11275807543308,271.05876336931118,279.24473802306443,287.67792911136098,296.36580257052407,305.31604980815388,314.53659451236013,324.0355996666334,333.82147477656571,343.90288331481798,354.28875039092549,364.98827065273144,376.01091642644394,387.36644610252256,399.06491277481871,411.11667314061822,423.5323966694649,436.32307504888274,449.50003191535899,463.07493287920283,477.05979585215476,491.46700168688977,506.30930513783386,521.59984615299641,537.35216150681686,{"$f":"EE80","v":553.58019678432277},570.29831872720933,587.521327952771,605.26447205694467,623.54345911306439,642.37447157827899,661.77418061994308,681.7597608746654,702.34890565308035,723.55984260380342,745.41134985043834,767.92277261592153,791.11404034892234,815.00568436745982,839.61885603535711,864.97534548762496,891.09760092135116,918.008748469176,945.73261267294515,974.29373757566816,1003.7174084504533,1034.0296741856569,1065.2573703460637,1097.4281429305149,1130.5704728470166,1164.7137011269965,1199.8880549010319,1236.124674159043,1273.455639318646,1311.9139996260692,1351.5338024147763,1392.3501232477026,1434.3990969697832,1477.7179496982706,1522.3450317791583,1568.3198517388887,1615.6831112614032,1664.4767412214974,1714.7439388063865,1766.5292057583392,1819.878387772241,1874.8387150829628,1931.4588442784684,1989.7889013756783,2049.8805261972238,2111.7869180883799,2175.5628830146488,2241.2648820816912,2308.9510815205585,2378.6814041824791,2450.51758258879,2524.5232135829715,2600.7638146331774,2679.3068818350994,2760.2219496665193,2843.5806525464482,2929.4567882533511,3017.9263832586021,3109.0677600330118,3202.961606386009,3299.6910468988667,3399.3417165152123,3502.0018363539721,3607.7622918118618,{"$f":"GQ80","v":3716.7167130245803},3828.9615577579229,3944.5961968022125,4063.7230019456397,4186.4474366043978,4312.8781491898508,4443.127069295384,4577.309506788105,4715.5442538931056,4857.9536903606768,5004.6638918095687,5155.8047413422173,5311.5100445307526,5471.9176478755817,5637.1695608414238,5807.4120815788356,5982.7959264425172,6163.4763634210813,6349.6133495963977,6541.3716727542087,6738.9210972713854,6942.4365144089816,7152.0980971441331,7368.0914596778857,7590.607821760158,7819.8441779773148,8056.0034721522288,8299.294777011226,8549.933479276966,8808.1414703511309,9074.1473427557339,9348.186592506956,9630.5018276006649,9921.3429827942055,10220.96754087459,10529.640760609003,10847.635911579397,11175.234516109094,11512.726598495588,11860.410941770157,12218.595352211614,12587.596931848406,12967.742359190228,13359.368178437773,13762.821097426593,14178.458294568876,14606.647735064857,15047.768496663815,15502.211105263063,15970.377880642007,16452.683292637397,16949.554328075046,17461.430868782911,17988.766081020152,18532.026816666959,19091.694026530302,19668.263186131517,20262.244734352687,20874.164525330139,21504.564293995107,22154.00213567376,22823.053000171105,23512.309200776272,24222.380938639715,{"$f":"JC80","v":24953.896842986633},25707.504527644829,26483.871164379703,27283.684073543969,28107.651332564998,28956.502402808463,29830.98877537328,30731.884636389554,31659.987552408515,32616.119176491255,33601.125975621289,34615.879980085054,35661.279555483619,36738.250198059228,37847.745354040613,38990.747263732635,40168.267831097357,41381.349519596493,42631.066275088306,43918.524476595972,45244.863915789174,46611.258806046011,48018.918821988605,49469.090170412659,50963.05669355912,52502.141005704601,54087.705664076879,55721.154375131999,57403.933237260986,59137.532021026273,60923.485488061269,62763.374749800721,64658.828667244699,66611.525292995488,68623.193356843956,70695.613796220641,72830.621332866504,75030.106097119075,77296.01530125206,79630.354963349877,82035.191683243043,84512.654472076989,87064.936637133724,89694.297723575175,92403.065514827147,95193.638093374931,98068.485963794854,101030.15423990146,104081.26489794649,107224.51909786448,110462.69957462,113798.67310177351,117235.39302944708,120775.90189893638,124423.33413628426,128180.91882720003,132051.98257578147,136039.95244957009,140148.3590135471,144380.83945575624,148741.14080732007,153233.12325970113,157860.76358214408,162628.15864232485,{"$f":"LO80","v":167539.52903332308},172599.22281012943,177811.71933899535,183181.633263033,188713.71858757659,194412.87288892141,200284.14165016683,206332.72272800186,212563.97095438751,218983.40287721003,225596.70164410176,232409.72203375364,239428.49563917299,246659.23620747603,254108.34514094179,261782.41716419821,269688.24616255698,277832.83119666623,286223.38269880554,294867.32885630947,303772.32218776998,312946.24631784065,322397.22295663948,332133.61908993003,342164.05438644596,352497.40882891661,363142.83057554986,374109.74405893148,385407.85832951125,397047.17565106245,409038.00035572454,421390.94796646741,434116.95459505473,447227.28662382538,460733.55067986489,474647.70391039684,488982.06456849084,503749.32291845925,518962.55247059668,534635.22155520867,550781.20524617599,567414.79764461052,584550.7245334778,602204.1564143888,620390.72193810332,639126.52174063411,658428.14269720134,678312.67260665679,698797.71531937784,719901.40632202302,741642.42879294814,764040.03014249518,787114.03905279853,810884.88303219306,835373.6064997653,860601.8894160582,886592.06647642318,913367.1468840111,940950.83471990831,969367.54992844956,998642.44993628864,1028801.4519243644,1059871.2557724803,1091879.3676968091,{"$f":"OA80","v":1124854.1246012528},1158824.7191642106,1193821.2256829699,1229874.6266985957,1267016.8404248932,1305280.7490057251,1344700.2276256981,1385310.1744999941,1427146.5417698938,1470246.3673313446,1514647.8076247512,1560390.1714150188,1607513.9545917525,1656060.8760204234,1706073.9144762403,1757597.3466934229,1810676.7865635643,1865359.225517784,1921693.074128421,1979728.2049670995,2039515.9967571057,2101109.3798591699,2164562.8831309169,2229932.6822014707,2297276.6492039552,2366654.404009915,2438127.3670110144,2511758.813494747,2587613.9296622882,2665759.8703380893,2746265.8184222993,2829203.0461386526,2914644.9781320398,3002667.2564716274,3093347.8076170706,3186766.9114071061,3283007.2721316004,3382154.0917499745,3484295.1453208239,3589520.8587095132,3697924.3886425402,3809601.7051795451,3924651.6766759669,4043176.1573115811,4165280.0772623909,4291071.535595715,4420661.895970705,4554165.8852290204,4691701.6949629365,4833391.0861508166,4979359.4969525719,5129736.1537605394,5284654.1856041076,5444250.742009352,5608667.1144180344,5778048.8612734592,5952545.9368839171,6132312.8241778119,6317508.6714679822,6508297.4333463153,6704848.0158333741,6907334.425911542,7115935.9255740708,7330837.1905264081,{"$f":"QM80","v":7552228.4736803062},7780305.7735854508,8015271.0079477318,8257332.1923877541,8506703.6245978642,8763606.0740607195,9028266.9774973523,9300920.6402177718,9581808.4435523488,9871179.0585476309,10169288.666115768,10476401.183832465,10792788.499584204,11118730.712271648,11454516.379782252,11800442.774451677,12156816.146240117,12523951.993856568,12902175.344071034,13291821.03946198,13693234.03485373,14106769.702706315,14532794.147728046,14971684.530989433,15423829.403825313,15889629.051820837,16369495.849185826,16863854.623831239,17373143.03347094,17897811.953081761,18438325.874064829,18995163.315461587,19568817.247588526,20159795.528465699,20768621.353425361,21395833.718298808,22041987.896591432,22707655.931068495,23393427.140186764,24099908.639820404,24827725.880742982,25577523.202341422,26349964.403052133,27145733.328024309,27965534.474530645,28810093.615661472,29680158.442854449,30576499.227828655,31499909.504509084,32451206.771545257,33431233.216045924,34440856.459170513,35480970.324237466,36552495.628029436,37656380.995995924,38793603.702075005,39965170.533877671,41172118.684000775,42415516.668257594,43696465.271638975,45016098.522842474,46375584.698232323,47776127.35611894,49218966.402273729,{"$f":"SY80","v":50705379.187622398},52236681.639088593,53814229.424589068,55439419.153211653,57113689.611638643,58838523.037910134,60615446.433655016,62446032.915951394,64331903.110013127,66274726.583935522,68276223.326770365,70338165.271238834,72462377.862430245,74650741.673875645,76905194.072426692,79227730.933413982,81620408.407603085,84085344.741512701,86624722.152706385,89240788.761718124,91935860.582322016,94712323.571908146,97572635.743779778,100519329.34324192,103555013.08940783,106682374.48470795,109904182.19414613,113223288.49640933,116642631.80900088,120165239.28963271,123794229.51617961,127532815.24756823,131384306.2680448,135352112.31733975,139439746.10932341,143650826.44182497,147989081.40036809,152458351.65865922,157062593.87875071,161805884.213889,166692421.91714844,171726533.05904633,176912674.3574295,182255437.12302387,187759551.32413918,193429889.7741282,199271472.44530687,205289470.91315514,211489212.93473244,217876187.16536134,224456048.01775527,231234620.66789147,238217906.21206179,245412086.97966605,252823532.00645196,260458802.6730468,268324658.51377282,276428063.20088875,284776190.70955557,293376431.66898412,302236399.9053874,311363939.18253011,320767130.14584249,330454297.47624695,{"$f":"VK80","v":340434017.26002961},350715124.5812825,361306721.34363723,372218184.32821506,383459173.49492717,395039640.53447402,406969837.67861515,419260326.77650934,431921988.64515996,444966032.7022438,458404006.88985157,472247807.89792508,486509691.69644237,501202284.38567495,516338593.37412226,531932018.8940208,547996365.86462021,564545856.11373174,581595140.9683665,599159314.22561121,617253925.51522458,635894994.06578434,655099022.88657105,674883013.37774551,695264480.38175344,716261467.6892823,737892564.01349854,760176919.44670618,783134262.4139967,806784917.13889945,831149821.63649416,856250546.2499162,882109312.74666369,908749013.99161291,936193234.21415961,964466269.88742721,993593151.23802745,1023599664.4054158,1054512374.2704593,1086358647.9734271,1119166679.1422246,1152965512.8523197,1187785071.3404598,1223656180.4949417,1260610597.1458888,1298681037.1796947,1337901204.5025215,1378305820.8784976,1419930656.6690283,1462812562.500433,1506989501.8879461,1552500584.8449621,1599386102.5072799,1647687562.8029997,1697447727.1996503,1748710648.5610797,1801521710.1476243,1855927665.7940824,1911976681.3010635,1969718377.0763557,2029203872.0640616,2090485829.0003963,2153618501.0362082,2218657779.7675014,{"$f":"XW80","v":2285661244.7164798},2354688214.3069177,2425799798.3789864,2499058952.2900314,2574530532.6491904,2652281354.7351961,2732380251.6481991,2814898135.2479749,2899908058.9324641,2987485282.3122249,3077707337.8380542,3170654099.4407635,3266407853.2438745,3365053370.4118395,3466677982.1982775,3571371657.2606654,3679227081.3099375,3790339739.1654978,3904807999.2882957,4022733200.8668022,4144219743.5329795,4269375179.7876754,4398310310.2172642,4531139281.585825,4667979687.8897171,4808952674.4639864,4954183045.2327986,5103799373.1988287,5257934114.269434,5416723724.5203705,5580308781.000886,5748834106.1871128,5922448896.1939631,6101306852.8590212,6285566319.8153639,6475390422.6737881,6670947213.4385357,6872409819.284379,7079956595.8267679,7293771285.0207367,7514043177.8283634,7740967281.7987795,7974744493.7091026,8215581777.419117,8463692347.0971746,8719295855.9795094,8982618590.8300915,9253893672.273159,9533361261.175808,9821268771.2633171,10117871088.15547,10423430795.017765,10738218405.027302,11062512600.859127,11396600481.405073,11740777815.943506,12095349305.985001,12460628855.025749,12836939846.447527,13224615429.810242,13623998815.790512,14035443580.027386,14459313976.144213,14895985258.223768,{"$f":"AAI80","v":15345844013.022127},15809288502.215395,16286729014.982302,16778588231.234766,17285301595.818054,17807317704.011761,18345098698.672916,18899120679.372841,19469874123.889904,20057864322.431377,20663611824.968803,21287652902.082863,21930540019.725765,22592842328.321484,23275146166.636791,23978055580.869225,24702192859.411476,25448199083.765705,26216734696.095428,27008480083.917511,27824136182.451817,28664425095.161861,29530090733.035748,30421899473.173424,31340640837.26326,32287128190.548611,33262199461.903183,34266717885.652657,35301572765.799362,36367680263.326508,37465984207.278969,38597456930.338791,39763100129.635025,40963945753.550003,42201056915.307213,43475528834.14949,44788489804.940811,46141102197.050018,47534563483.400932,48970107300.59964,50449004541.077744,51972564478.218292,53542135925.460487,55159108430.409393,56824913505.007751,58541025892.858986,60308964874.823326,62130295614.042992,64006630541.58709,65939630783.943024,67931007633.618103,69982524064.153381,72095996290.890808,74273295378.875717,76516348899.317764,78827142636.077164,81207722343.686691,83660195558.466034,86186733464.331696,88789572814.954514,91471017913.966125,94233442654.967896,97079292623.147934,100011087260.367,{"$f":"ACU80","v":103031422095.63008},106142971042.91811,109348488768.41423,112650813129.22034,116052867685.72279,119557664289.83162,123168305751.38454,126887988585.07635,130720005840.34567,134667750016.72412,138734716067.22919,142924504492.4595,147240824528.13177,151687497428.88138,156268459851.23358,160987767338.74084,165849597912.37082,170858255769.32443,176018175093.55804,181333923981.38351,186810208485.62131,192451876781.88705,198263923460.70004,204251493949.21317,210419889066.4794,216774569716.28708,223321161721.71893,230065460805.71484,237013437722.04742,244171243541.25327,251545215096.19913,259141880592.10434,266967965385.9859,275030397940.6427,283336315958.45007,291893072700.39526,300708243495.9472,309789632449.52478,319145279349.50043,328783466785.85535,338712727482.78821,348941851852.76837,359479895778.72198,370336188631.23944,381520341527.90289,393042255842.04559,404912131968.47534,417140478353.92334,429738120800.21179,442716212048.37823,456086241652.23926,469860046150.1369,484049819543.87103,498668124094.09595,513727901441.73767,529242484065.27808,545225607084.0495,561691420417.98779,578654501314.61096,596129867254.31213,614132989245.39233,632679805520.60315,651786735647.32544,671470695063.87463,{"$f":"AFG80","v":691749110054.80359},712639933178.45874,734161659160.44824,756333341267.09375,779174608173.35999,802705681340.19556,826947392916.66956,851921204182.75293,877649224549.07202,904154231130.45398,931459688910.59375,959589771515.69373,988569382615.46765,1018424177970.4547,1049180588145.1626,1080865841907.1466,1113507990332.7424,1147135931640.791,1181779436776.343,1217469175766.9885,1254236744875.1516,1292114694570.3811,1331136558346.4067,1371336882408.4683,1412751256257.2041,1455416344196.1716,1499369917790.896,1544650889308.1809,1591299346165.2878,1639356586419.4795,1688865155329.3477,1739868883020.2939,1792412923287.5068,1846543793570.7896,1902309416136.6274,1959759160503.9536,2018943887151.1731,2079915992543.1384,2142729455517.9412,2207439885074.583,2274104569603.8359,2342782527605.8721,2413534559939.5693,2486423303649.7441,2561513287419.9663,2638870988700.0493,2718564892558.791,2800665552314.0664,2885245651993.9512,2972380070684.1685,3062145948818.8301,3154622756473.1587,3249892363718.6479,3348039113102.9512,3449149894318.6602,3553314221127.084,3660624310605.1216,3771175164785.3965,3885064654761.9155,4002393607335.7251,4123265894277.2637,4247788524284.4375,4376071737717.8276,4508229104196.9053,{"$f":"AHS80","v":4644377623143.6523},4784637827362.5898,4929133889748.9404,5077993733219.3584,5231349143962.583,5389335888110.2529,5552093831931.1826,5719767065655.5049,5892504031038.3008,6070457652775.6572,6253785473889.4814,6442649795200.9443,6637217819016.0127,6837661797150.2969,7044159183424.2363,7256892790763.6484,7476050953044.7109,7701827691826.6611,7934422888119.8271,8174042459341.0459,8420898541613.1455,8675209677569.8633,8937201009832.4727,9207104480329.4141,9485159035635.3633,9771610838511.5508,10066713485834.6,10370728233106.803,10683924225746.629,11006578737364.178,11338977415232.576,11681414533172.6,12034193252074.414,12397625888287.063,12772034190113.332,13157749622654.754,13555113661258.928,13964478093828.947,14386205332262.582,14820668733296.912,15268252929042.479,15729354167499.563,16204380663358.051,16693752959391.463,17197904298765.084,17717281008587.789,18252342895047.141,18803563650477.563,19371431272721.984,19956448497158.188,20559133241772.363,21180019065673.891,21819655641457.242,22478609241829.25,23157463240932.496,23856818630808.656,24577294553459.078,25319528848973.543,26084178620212.543,26871920814542.961,27683452823142.16,28519493098401.055,29380781789972.766,30268081400029.945,{"$f":"AKE80","v":31182177458310.848},32123879217551.836,33094020369921.898,34093459785093.539,35123082270603.367,36183799355175.586,37276550095701.891,38402301908592.094,39562051426231.578,40756825379303.766,41987681505758.742,43255709487232.656,44562031913747.078,45907805277542.242,47294220996924.016,48722506471031.117,50193926166456.25,51709782736683.227,53271418175331.063,54880215004226.055,56537597497353.68,58245032941773.758,60004032936615.32,61816154731301.102,63683002604186.398,65606229282832.828,67587537407174.383,69628681036871.055,71731467204184.563,73897757513750.938,76129469790666.203,78428579778344.313,80797122887650.313,83237195998857.344,85750959318022.844,88340638289427.125,91008525565767.828,93756983037854.016,96588443925597.203]
[null,null,"Add: Capital Expenditures",null,1,null,{"$f":"E78","v":1},{"$f":"G78*(1+$E$70)","v":1.0302},{"$f":"H78*(1+$E$70)","v":1.06131204},1.093363663608,1.1263832462489616,1.1604000202856801,1.1954441008983077,1.2315465127454366,1.2687392174303487,1.3070551417967453,1.346528207079007,1.3871933589327929,1.4290865983725634,1.4722450136434149,1.516706813055446,1.5625113588097204,1.6096992018457739,1.6583121177415163,1.7083931436973101,1.7599866166369689,1.8131382124594053,1.8678949864756793,1.9243054150672447,1.9824194386022755,2.0422885056480644,2.1039656185186359,2.1675053801978987,2.2329640426798751,2.3003995567688076,2.3698716233832258,2.4414417464093994,2.5151732871509633,2.5911315204229224,2.6693836923396947,2.7499990798483536,2.8330490520597738,2.918607133431979,3.006749068861625,3.097552890741246,3.1910989880416314,3.2874701774804889,3.3867517768403999,3.4890316805009798,3.5944004372521094,3.7029513304571231,3.8147804606369284,3.9299868305481636,4.0486724328307178,4.1709423403022052,4.2969047989793321,4.4266713239085078,4.5603567978905444,4.6980795731868392,4.8399615762970818,4.9861284159012538,5.1367094940614715,5.2918381207821277,5.4516516320297477,5.616291511317046,5.7859035149588207,5.9606378011105772,6.1406490627041164,6.326096664397781,6.5171447836625935,6.7139625561292036,6.9167242253243053,{"$f":"BT78*(1+$E$70)","v":7.1256092969290989},7.3408026976963576,7.5624949391667879,7.7908822863296248,8.0261669313767801,8.2685571727043587,8.5182675993200299,8.7755192808194948,9.0405399631002439,9.3135642699858714,9.5948339109394443,9.884597895049815,10.183112751480319,10.490642756575024,10.80746016782359,11.133845464891863,11.470087597931597,11.816484243389132,12.173342067539483,12.540976997979175,12.919714503318147,13.309889881318355,13.71184855573417,14.125946382117341,14.552549962857285,14.992036971735574,15.444796488281989,15.911229342228106,16.391748468363396,16.886779272107969,17.396760006125628,17.922142158310624,18.463390851491607,19.020985255206654,19.595419009913893,20.187200664013293,20.796854124066495,21.424919118613303,22.071951675995425,22.738524616610487,23.425228060032126,24.132669947445095,24.861476579857936,25.612293172569647,26.38578442638125,27.182635116057963,28.003550696562915,28.849257927599115,29.720505517012608,30.618064783626387,31.542730340091904,32.495320796362677,33.476679484412827,34.487675204842091,35.529202996028324,36.602184926508379,37.707570911288933,38.846339552809859,40.019499007304717,41.228087877325322,42.473176131220548,43.75586605038341,45.077293205104986,46.438627459899159,{"$f":"EF78*(1+$E$70)","v":47.841074009188112},49.285874444265595,50.774307852482416,52.307691949627383,53.88738424650613,55.514783250750618,57.191329704923284,58.918507862011964,60.697846799444726,62.530921772787956,64.41935561032615,66.364820149758003,68.369037718280694,70.433782657372774,72.560882893625433,74.752221557012916,77.009738648034713,79.33543275520536,81.731362824412557,84.199649981709811,86.742479411157447,89.362102289374405,92.060837778513516,94.841075079424627,97.705275546823245,100.65597486833731,103.6957853093611,106.8273980257038,110.05358544608005,113.37720372655167,116.80119527909353,120.32859137652216,123.96251483609312,127.70618278414314,131.56290950422425,135.53610937125183,139.62929987426364,143.84610473046641,148.19025709332649,152.66560285754497,157.27610406384284,162.02584240657089,166.91902284724932,171.95997733723627,177.1531686528208,182.50319434613598,188.01479081538929,193.69283749801406,199.54236119045407,205.56854049840578,211.77671042145764,218.17236707618565,224.76117256188647,231.54895997325545,238.54173856444777,245.74569906909409,253.16721918098074,260.81286920024638,268.68941785009383,276.80383826916665,285.16331418489546,293.77524627327932,302.64725871073233,311.78720592379642,{"$f":"GR78*(1+$E$70)","v":321.20317954269507},330.90351556488446,340.89680173494395,351.19188514733924,361.79788007878886,372.72417605716828,383.98044617409477,395.57665564855245,407.52307064913873,419.8302673827427,432.50914145770156,445.57091752972417,459.02715923912183,472.88977944814332,487.17105078747727,501.88361652125911,517.04050174020119,532.65512489275523,548.74130966451639,565.31329721638474,582.38575879231951,599.97380870784752,618.0930177308245,636.75942686629537,655.98956155765745,675.80044631669875,696.20961979546303,717.235150313286,738.89565185274728,761.21030053870027,784.19885161496904,807.88165693374117,832.27968297314021,857.41452939892906,883.30844818677667,909.98436332201732,937.46589109434228,965.77736100539141,994.94383730775428,1024.9911411944486,1055.9458736585209,1087.8354390430081,1120.6880693021069,1154.5328489950305,1189.3997410346803,1225.3196132139276,1262.3242655329882,1300.4464583520844,1339.7199413943174,1380.1794836244258,1421.8609040298834,1464.8011033315859,1509.0380966521998,1554.6110471710963,1601.5603007956634,1649.9274218796925,1699.7552300204593,1751.0878379670771,1803.9706906736828,1858.450605532028,1914.5758138190952,1972.3960033964318,2031.962362699004,2093.327626052514,{"$f":"JD78*(1+$E$70)","v":2156.5461203592999},2221.6738131941506,2288.7683623526141,2357.889166895663,2429.0974197359119,2502.4561618119365,2578.0303378986569,2655.8868541031961,2736.0946370971128,2818.7246951374455,2903.8501809305963,2991.5464563947003,3081.8911593778203,3174.9642723910306,3270.8481934172396,3369.6278088584404,3471.3905686859653,3576.2265638602812,3684.2286060888619,3795.4923099927455,3910.1161777545262,4028.2016863227132,4149.8533772496594,4275.1789492425987,4404.2893535097255,4537.2988919857189,4674.3253185236872,4815.4899431431022,4960.9177394260241,5110.73745515669,5265.0817263024219,5424.0871944367555,5587.8946277087452,5756.6490454655495,5930.4998466386096,6109.6009420070959,6294.1108904557104,6484.1930393474731,6680.015669135767,6881.7521423436674,7089.5810570424464,7303.6864049651285,7524.2577343950752,7751.4903179738067,7985.585325576616,8226.7500024090295,8475.1978524817823,8731.1488276267319,8994.82952222106,9266.473373792136,9546.3208696806578,9834.6197599450134,10131.625276695353,10437.600360051552,10752.815890925109,11077.550930831047,11412.092968942145,11756.738176604198,12111.791669537644,12477.567777957682,12854.390324852004,13242.592912662534,13642.519218624942,14054.523299027416,{"$f":"LP78*(1+$E$70)","v":14478.969902658044},14916.234793718317,15366.705084488611,15830.779578040167,16308.869121296979,16801.396968760149,17308.799157216705,17831.52489176465,18370.036943495943,18924.81205918952,19496.341383377043,20085.13089315503,20691.701846128311,21316.591241881386,21960.352297386205,22623.554936767268,23306.786295857641,24010.651241992542,24735.772909500716,25482.793251367639,26252.37360755894,27045.195290507221,27861.96018828054,28703.391385966614,29570.233805822805,30463.254866758652,31383.245163734762,32331.019167679551,33307.415946543471,34313.299908129084,35349.561565354583,36417.118324628289,37516.915298032065,38649.926140032636,39817.153909461624,41019.631957527366,42258.424842644694,43534.629272892562,44849.375076933917,46203.826204257319,47599.18175562589,49036.677044645796,50517.584691394099,52043.215749074203,53614.920864696243,55234.091474810069,56902.161037349331,58620.606300677282,60390.948610957734,62214.755259008656,64093.64086783072,66029.268822039201,68023.35274046479,70077.657993226821,72194.003264622268,74374.262163213862,76620.364880542926,78934.299899935329,81318.115756913379,83773.922852772157,86303.895322925877,88910.272961678245,91595.363205120928,94361.543173915576,{"$f":"OB78*(1+$E$70)","v":97211.261777767824},100147.04188345642,103171.4825483368,106287.26132129658,109497.13661319973,112803.95013891837,116210.6294331137,119720.19044199373,123335.74019334195,127060.47954718088,130897.70602950575,134850.81675159681,138923.31141749505,143118.7954223034,147440.98304405698,151893.70073198751,156480.89049409353,161206.61338701515,166075.05311130302,171090.51971526438,176257.45341066536,181580.42850366744,187064.15744447819,192713.49499930142,198533.44254828032,204529.1525132384,210705.9329191382,217069.25209329618,223624.74350651371,230378.21076041044,237335.63272537483,244503.16883368115,251887.16453245832,259494.15690133857,267330.880439759,275404.27302903973,283721.48207451671,292289.87083316711,301117.02493232873,310210.75908528507,319579.12400966068,329230.41355475242,339173.17204410594,349416.20183983794,359968.57113540103,370839.62198369013,382038.97856759757,393576.55572033901,405462.56770309323,417707.53724772664,430322.30487260799,443318.03847976075,456706.24324184953,470498.77178775339,484707.83469574351,499346.01130355499,514426.26084492233,529961.933922439,545966.78432689665,562454.98121356894,579441.1216462187,596940.24351993448,614967.83887423645,633539.86760823836,{"$f":"QN78*(1+$E$70)","v":652672.77161000716},672383.48931262933,692689.47068987077,713608.69270470482,735159.67522438685,757361.49741616333,780233.81463813141,803796.87584020302,828071.54149057716,853079.30204359256,878842.29696530907,905383.33433366136,932725.91103053791,960894.23354366014,989913.23939667863,1019808.6192264584,1050606.8395270973,1082335.1660808157,1115021.6880964565,1148695.3430769695,1183385.9424378939,1219124.1978995183,1255941.7486760837,1293871.1894861015,1332946.0994085819,1373201.0716107211,1414671.7439733648,1457394.8306413605,1501408.1545267296,1546750.6807934369,1593462.5513533987,1641585.1204042714,1691160.9910404803,1742234.0529699028,1794849.5213695939,1849053.9769149558,1904895.4070177875,1962423.2483097247,2021688.4304086785,2082743.4210070206,2145642.2723214328,2210440.6689455402,2277195.9771476956,2345967.295657556,2416815.5079864142,2489803.336327604,2564995.3970846976,2642458.2580766557,2722260.4974705707,2804472.7644941821,2889167.8419819064,2976420.7108097603,3066308.6162762148,3158911.1364877564,3254310.2528096866,3352590.4224445391,3453838.6532023642,3558144.5805290756,3665600.5468610539,3776301.6833762578,3890345.9942142209,4007834.4432394905,4128871.043425323,4253562.9489367679,{"$f":"SZ78*(1+$E$70)","v":4382020.5499946587},4514357.5706044976,4650691.1692367531,4791142.0425477028,4935834.5322326431,5084896.7351060687,5238460.616506272,5396662.1271247612,5559641.3233639291,5727542.49132952,5900514.2745676711,6078709.8056596145,6262286.8417905346,6451407.9044126086,6646240.4231258696,6846956.8839042708,7053734.9817981794,7266757.7782484842,7486213.8631515885,7712297.5218187664,7945208.9069776936,8185154.2159684198,8432345.8732906654,8687002.7186640427,8949350.2007676959,9219620.5768308807,9498053.1182511728,9784894.3224223591,10080398.130959515,10384826.154514492,10698447.90438083,11021541.031093132,11354391.570232144,11697294.195653154,12050552.480361879,12414479.165268807,12789396.436059924,13175636.208428934,13573540.421923488,13983461.342665577,14405761.875214078,14840815.883845543,15289008.523537679,15750736.580948517,16226408.825693162,16716446.372229096,17221283.052670415,17741365.800861061,18277155.048047066,18829125.130498089,19397764.709439132,19983577.203664195,20587081.235214852,21208811.08851834,21849317.183391593,22509166.562330019,23188943.392512385,23889249.482966259,24610704.81735184,25353948.102835868,26119637.335541509,26908450.383074861,27721085.584643722,28558262.369299963,{"$f":"VL78*(1+$E$70)","v":29420721.89285282},30309227.694016974,31224566.370376289,32167548.274761654,33139008.232659455,34139806.28128577,35170828.4309806,36232987.449596211,37327223.670574017,38454505.825425349,39615831.901353195,40812230.02477406,42044759.371522233,43314511.104542203,44622609.339899376,45970212.141964339,47358512.548651665,48788739.627620943,50262159.564375095,51780076.783219226,53343835.102072448,54954818.922155038,56614454.453604117,58324210.97810296,60085602.14964167,61900187.334560849,63769572.992064588,65695414.096424937,67679415.60213697,69723333.953321502,71828978.63871181,73998213.793600902,76232959.850167647,78535195.237642705,80906958.13381952,83350348.269460872,85867528.787198588,88460728.156571984,91132242.14690046,93884435.85973686,96719745.822700918,99640682.146546483,102649830.74737218,105749855.63594282,108943501.27614829,112233595.01468797,115623049.58413155,119114865.68157233,122712134.62515582,126418041.09083553,130235865.93177876,134168989.08291848,138220892.55322263,142395163.50832996,146695497.44628152,151125701.46915922,155689697.65352783,160391526.52266437,165235350.62364882,170225458.21248302,175366267.05050001,180662328.3154251,186118330.63055095,191739104.21559358,{"$f":"XX78*(1+$E$70)","v":197529625.1629045},203495019.84282422,209640569.44207752,215971714.63922825,222494060.42133296,229213381.04605722,236135625.15364817,243266921.03328833,250613582.04849362,258182112.22635815,265979212.01559415,274011784.21846509,282286940.10186273,290812005.69293898,299594528.26486576,308642283.01846468,317963279.96562231,327565771.02058411,337458257.30540574,347649496.67602897,358148511.47564507,368964596.52220953,380107327.33718026,391586568.6227631,403412482.99517053,415595539.98162466,428146525.28906971,441076550.35279959,454397062.17345417,468119853.45109248,482257073.02531546,496821236.63067997,511825237.97692651,527282360.16382968,543206287.4407773,559611117.32148874,576511373.06459773,593922016.53114855,611858461.43038929,630336586.96558702,649372751.89194775,668983808.99908459,689187120.03085697,710000571.05578887,731442588.30167365,753532154.46838415,776288825.53332937,799732748.06443596,823884677.05598187,848765994.30307257,874398727.33102536,900805568.89642239,928009897.07709432,956035795.9688226,984908077.00708103,1014652300.9326949,1045294800.4208623,1076862703.3935723,1109383957.0360582,1142887352.538547,1177402550.5852113,1212960107.6128848,1249591502.8627939,1287329166.2492504,{"$f":"AAJ78*(1+$E$70)","v":1326206507.0699778},1366257943.5834911,1407518933.4797125,1450026005.2707999,1493816790.6299779,1538930057.7070034,1585405745.449755,1633284998.9623375,1682610205.931,1733425034.1501162,1785774470.1814497,1839704859.1809294,1895263945.9281936,1952500917.0952251,2011466444.7915008,2072212731.4242041,2134793555.9132152,2199264321.3017941,2265682103.8051081,2334105703.3400226,2404595695.5808911,2477214485.5874343,2552026363.052175,2629097559.2163506,2708496305.5046844,2790292893.9309258,2874559739.3276401,2961371443.4553347,3050804861.0476856,3142939167.8513255,3237855930.7204356,3335639179.8281927,3436375483.0590043,3540154022.6473861,3647066674.1313372,3757208087.6901035,3870675771.9383445,3987570180.2508826,4107994799.6944594,4232056242.6452322,4359864341.1731186,4491532244.2765465,4627176518.0536985,4766917248.8989201,4910878149.8156672,5059186669.9401007,5211974107.3722916,5369375725.4149351,5531530872.3224659,5698583104.666604,5870680314.4275351,6047974859.9232464,6230623700.6929283,6418788536.4538546,6612635950.2547607,6812337555.9524546,7018070150.1422186,7230015868.6765137,7448362347.9105444,7673302890.8174429,7905036638.1201296,8143768744.5913572,8389710560.6780167,8643079819.6104927,{"$f":"ACV78*(1+$E$70)","v":8904100830.1627293},9173004675.2336445,9450029416.4257011,9735420304.8017578,10029429998.006771,10332318783.946575,10644354811.221762,10965814326.520658,11296981919.181581,11638150773.140865,11989622926.489719,12351709538.869709,12724731166.943575,13109018048.18527,13504910393.240465,13912758687.116327,14332923999.467241,14765778304.251152,15211704809.039537,15671098294.272532,16144365462.759562,16631925299.7349,17134209443.786894,17651662568.989258,18184742778.572735,18733922010.48563,19299686455.202297,19882536986.149406,20482989603.131119,21101575889.145679,21738843480.997879,22395356554.124016,23071696322.058559,23768461550.98473,24486269089.824471,25225754416.33717,25987572199.710552,26772396880.141811,27580923265.922092,28413867148.55294,29271965936.43924,30155979307.719704,31066689882.81284,32004903917.273788,32971452015.575459,33967189866.445839,34992999000.412506,36049787570.22496,37138491154.845757,38260073587.722099,39415527810.071304,40605876749.935455,41832174227.783508,43095505889.46257,44396990167.324341,45737779270.377533,47119060204.342934,48542055822.514091,50008025908.354019,51518268290.786308,53074119993.168053,54676958416.961731,56328202561.153976,58029314278.500824,{"$f":"AFH78*(1+$E$70)","v":59781799569.711548},61587209916.716835,63447143656.201683,65363247394.618973,67337217465.936462,69370801433.407745,71465799636.696655,73624066785.724899,75847513602.653793,78138108513.453934,80497879390.560242,82928915348.155167,85433368591.669449,88013456323.137863,90671462704.096634,93409740877.760345,96230715052.268707,99136882646.847229,102130816502.78201,105215167161.16603,108392665209.43324,111666123698.75813,115038440634.46063,118512601541.62134,122091682108.1783,125778850907.84529,129577372205.26222,133490608845.86115,137522025233.00616,141675190395.04294,145953781144.97324,150361585335.55142,154902505212.68509,159580560870.10818,164399893808.38547,169364770601.39871,174479586673.56094,179748870191.10248,185177286070.87378,190769640110.21417,196530883241.54263,202466115915.43723,208580592616.08344,214879726513.08914,221369094253.78442,228054440900.24872,234941685015.43622,242036923902.9024,249346439004.77005,256876701462.71411,264634377846.88809,272626336057.86411,280859651406.81158,289341612879.2973,298079729588.25208,307081737421.81726,316355605891.95612,325909545189.89319,335752013454.62799,345891724260.95776,356337654333.63867,367099051494.51459,378185442849.64893,389606643223.70831,{"$f":"AHT78*(1+$E$70)","v":401372763849.06433},413494221317.30609,425981746801.08875,438846395554.48163,452099556700.22699,465752963312.57385,479818702804.61359,494309227629.31293,509237366303.7182,524616334766.09052,540459748076.02643,556781632467.92249,573596437768.45374,590919050189.06104,608764805504.77063,627149502631.01465,646089417610.47131,665601318022.3075,685702477826.58118,706410692656.94397,727744295575.18372,749722173301.55432,772363782935.26123,795689169179.90613,819718982089.13928,844474495348.23132,869977625107.74792,896250949386.00195,923317728057.45923,951201923444.79456,979928221532.82739,1009522053823.1188,1040009619848.577,1071417910368.004,1103774731261.1177,1137108728145.2034,1171449411735.1885,1206827183969.5911,1243273364925.4727,1280820220546.2219,1319500991206.7178,1359349921141.1606,1400402288759.6238,1442694437880.1643,1486263809904.1453,1531148976963.2505,1577389676067.5408,1625026844284.7805,1674102654982.1809,1724660555162.6428,1776745303928.5547,1830403012107.197,1885681183072.8345,1942628754801.634,2001296143196.6433,2061735286721.1819,2123999692380.1616,2188144483090.0425,2254226446479.3618,2322304085163.0386,2392437668534.9624,2464689286124.7183,2539122902565.6846,2615804414223.1685,{"$f":"AKF78*(1+$E$70)","v":2694801707532.708},2776184719100.1958,2860025497617.0215,2946398267645.0557,3035379495327.9365,3127047956086.8403,3221484804360.6631,3318773645452.355,3419000609545.0161,3522254427953.2754,3628626511677.4644,3738211032330.124,3851105005506.4937,3967408376672.7896,4087224109648.3076,4210658277759.6865,4337820157748.0293,4468822326512.0195,4603780760772.6826,4742814939748.0176,4886047950928.4082,5033606599046.4463,5185621518337.6494,5342227288191.4463,5503562552294.8281,5669770141374.1318,5840997199643.6309,6017395315072.8682,6199120653588.0684,6386334097326.4277,6579201387065.6855,6777893268955.0693,6982585645677.5127,7193459732176.9736,7410702216088.7188,7634505423014.5977,7865067486789.6387,8102592524890.6855]
[null,null,"Less: Retirements",null,null,null,{"$f":"IF(G75>=$E$69,OFFSET(G78,0,-$E$69),0)","v":0},{"$f":"IF(H75>=$E$69,OFFSET(H78,0,-$E$69),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.0302,1.06131204,1.093363663608,1.1263832462489616,1.1604000202856801,1.1954441008983077,1.2315465127454366,1.2687392174303487,1.3070551417967453,1.346528207079007,1.3871933589327929,1.4290865983725634,1.4722450136434149,1.516706813055446,1.5625113588097204,1.6096992018457739,1.6583121177415163,1.7083931436973101,1.7599866166369689,1.8131382124594053,1.8678949864756793,1.9243054150672447,1.9824194386022755,2.0422885056480644,2.1039656185186359,2.1675053801978987,2.2329640426798751,2.3003995567688076,2.3698716233832258,2.4414417464093994,2.5151732871509633,2.5911315204229224,2.6693836923396947,2.7499990798483536,2.8330490520597738,2.918607133431979,3.006749068861625,3.097552890741246,3.1910989880416314,3.2874701774804889,3.3867517768403999,3.4890316805009798,3.5944004372521094,3.7029513304571231,3.8147804606369284,3.9299868305481636,4.0486724328307178,4.1709423403022052,4.2969047989793321,{"$f":"IF(BT75>=$E$69,OFFSET(BT78,0,-$E$69),0)","v":4.4266713239085078},4.5603567978905444,4.6980795731868392,4.8399615762970818,4.9861284159012538,5.1367094940614715,5.2918381207821277,5.4516516320297477,5.616291511317046,5.7859035149588207,5.9606378011105772,6.1406490627041164,6.326096664397781,6.5171447836625935,6.7139625561292036,6.9167242253243053,7.1256092969290989,7.3408026976963576,7.5624949391667879,7.7908822863296248,8.0261669313767801,8.2685571727043587,8.5182675993200299,8.7755192808194948,9.0405399631002439,9.3135642699858714,9.5948339109394443,9.884597895049815,10.183112751480319,10.490642756575024,10.80746016782359,11.133845464891863,11.470087597931597,11.816484243389132,12.173342067539483,12.540976997979175,12.919714503318147,13.309889881318355,13.71184855573417,14.125946382117341,14.552549962857285,14.992036971735574,15.444796488281989,15.911229342228106,16.391748468363396,16.886779272107969,17.396760006125628,17.922142158310624,18.463390851491607,19.020985255206654,19.595419009913893,20.187200664013293,20.796854124066495,21.424919118613303,22.071951675995425,22.738524616610487,23.425228060032126,24.132669947445095,24.861476579857936,25.612293172569647,26.38578442638125,27.182635116057963,28.003550696562915,28.849257927599115,{"$f":"IF(EF75>=$E$69,OFFSET(EF78,0,-$E$69),0)","v":29.720505517012608},30.618064783626387,31.542730340091904,32.495320796362677,33.476679484412827,34.487675204842091,35.529202996028324,36.602184926508379,37.707570911288933,38.846339552809859,40.019499007304717,41.228087877325322,42.473176131220548,43.75586605038341,45.077293205104986,46.438627459899159,47.841074009188112,49.285874444265595,50.774307852482416,52.307691949627383,53.88738424650613,55.514783250750618,57.191329704923284,58.918507862011964,60.697846799444726,62.530921772787956,64.41935561032615,66.364820149758003,68.369037718280694,70.433782657372774,72.560882893625433,74.752221557012916,77.009738648034713,79.33543275520536,81.731362824412557,84.199649981709811,86.742479411157447,89.362102289374405,92.060837778513516,94.841075079424627,97.705275546823245,100.65597486833731,103.6957853093611,106.8273980257038,110.05358544608005,113.37720372655167,116.80119527909353,120.32859137652216,123.96251483609312,127.70618278414314,131.56290950422425,135.53610937125183,139.62929987426364,143.84610473046641,148.19025709332649,152.66560285754497,157.27610406384284,162.02584240657089,166.91902284724932,171.95997733723627,177.1531686528208,182.50319434613598,188.01479081538929,193.69283749801406,{"$f":"IF(GR75>=$E$69,OFFSET(GR78,0,-$E$69),0)","v":199.54236119045407},205.56854049840578,211.77671042145764,218.17236707618565,224.76117256188647,231.54895997325545,238.54173856444777,245.74569906909409,253.16721918098074,260.81286920024638,268.68941785009383,276.80383826916665,285.16331418489546,293.77524627327932,302.64725871073233,311.78720592379642,321.20317954269507,330.90351556488446,340.89680173494395,351.19188514733924,361.79788007878886,372.72417605716828,383.98044617409477,395.57665564855245,407.52307064913873,419.8302673827427,432.50914145770156,445.57091752972417,459.02715923912183,472.88977944814332,487.17105078747727,501.88361652125911,517.04050174020119,532.65512489275523,548.74130966451639,565.31329721638474,582.38575879231951,599.97380870784752,618.0930177308245,636.75942686629537,655.98956155765745,675.80044631669875,696.20961979546303,717.235150313286,738.89565185274728,761.21030053870027,784.19885161496904,807.88165693374117,832.27968297314021,857.41452939892906,883.30844818677667,909.98436332201732,937.46589109434228,965.77736100539141,994.94383730775428,1024.9911411944486,1055.9458736585209,1087.8354390430081,1120.6880693021069,1154.5328489950305,1189.3997410346803,1225.3196132139276,1262.3242655329882,1300.4464583520844,{"$f":"IF(JD75>=$E$69,OFFSET(JD78,0,-$E$69),0)","v":1339.7199413943174},1380.1794836244258,1421.8609040298834,1464.8011033315859,1509.0380966521998,1554.6110471710963,1601.5603007956634,1649.9274218796925,1699.7552300204593,1751.0878379670771,1803.9706906736828,1858.450605532028,1914.5758138190952,1972.3960033964318,2031.962362699004,2093.327626052514,2156.5461203592999,2221.6738131941506,2288.7683623526141,2357.889166895663,2429.0974197359119,2502.4561618119365,2578.0303378986569,2655.8868541031961,2736.0946370971128,2818.7246951374455,2903.8501809305963,2991.5464563947003,3081.8911593778203,3174.9642723910306,3270.8481934172396,3369.6278088584404,3471.3905686859653,3576.2265638602812,3684.2286060888619,3795.4923099927455,3910.1161777545262,4028.2016863227132,4149.8533772496594,4275.1789492425987,4404.2893535097255,4537.2988919857189,4674.3253185236872,{"$f":"IF(KU75>=$E$69,OFFSET(KU78,0,-$E$69),0)","v":4815.4899431431022},{"$f":"IF(KV75>=$E$69,OFFSET(KV78,0,-$E$69),0)","v":4960.9177394260241},{"$f":"IF(KW75>=$E$69,OFFSET(KW78,0,-$E$69),0)","v":5110.73745515669},{"$f":"IF(KX75>=$E$69,OFFSET(KX78,0,-$E$69),0)","v":5265.0817263024219},{"$f":"IF(KY75>=$E$69,OFFSET(KY78,0,-$E$69),0)","v":5424.0871944367555},{"$f":"IF(KZ75>=$E$69,OFFSET(KZ78,0,-$E$69),0)","v":5587.8946277087452},{"$f":"IF(LA75>=$E$69,OFFSET(LA78,0,-$E$69),0)","v":5756.6490454655495},{"$f":"IF(LB75>=$E$69,OFFSET(LB78,0,-$E$69),0)","v":5930.4998466386096},{"$f":"IF(LC75>=$E$69,OFFSET(LC78,0,-$E$69),0)","v":6109.6009420070959},{"$f":"IF(LD75>=$E$69,OFFSET(LD78,0,-$E$69),0)","v":6294.1108904557104},{"$f":"IF(LE75>=$E$69,OFFSET(LE78,0,-$E$69),0)","v":6484.1930393474731},{"$f":"IF(LF75>=$E$69,OFFSET(LF78,0,-$E$69),0)","v":6680.015669135767},{"$f":"IF(LG75>=$E$69,OFFSET(LG78,0,-$E$69),0)","v":6881.7521423436674},{"$f":"IF(LH75>=$E$69,OFFSET(LH78,0,-$E$69),0)","v":7089.5810570424464},{"$f":"IF(LI75>=$E$69,OFFSET(LI78,0,-$E$69),0)","v":7303.6864049651285},{"$f":"IF(LJ75>=$E$69,OFFSET(LJ78,0,-$E$69),0)","v":7524.2577343950752},{"$f":"IF(LK75>=$E$69,OFFSET(LK78,0,-$E$69),0)","v":7751.4903179738067},{"$f":"IF(LL75>=$E$69,OFFSET(LL78,0,-$E$69),0)","v":7985.585325576616},{"$f":"IF(LM75>=$E$69,OFFSET(LM78,0,-$E$69),0)","v":8226.7500024090295},{"$f":"IF(LN75>=$E$69,OFFSET(LN78,0,-$E$69),0)","v":8475.1978524817823},{"$f":"IF(LO75>=$E$69,OFFSET(LO78,0,-$E$69),0)","v":8731.1488276267319},{"$f":"IF(LP75>=$E$69,OFFSET(LP78,0,-$E$69),0)","v":8994.82952222106},{"$f":"IF(LQ75>=$E$69,OFFSET(LQ78,0,-$E$69),0)","v":9266.473373792136},{"$f":"IF(LR75>=$E$69,OFFSET(LR78,0,-$E$69),0)","v":9546.3208696806578},{"$f":"IF(LS75>=$E$69,OFFSET(LS78,0,-$E$69),0)","v":9834.6197599450134},{"$f":"IF(LT75>=$E$69,OFFSET(LT78,0,-$E$69),0)","v":10131.625276695353},{"$f":"IF(LU75>=$E$69,OFFSET(LU78,0,-$E$69),0)","v":10437.600360051552},{"$f":"IF(LV75>=$E$69,OFFSET(LV78,0,-$E$69),0)","v":10752.815890925109},{"$f":"IF(LW75>=$E$69,OFFSET(LW78,0,-$E$69),0)","v":11077.550930831047},{"$f":"IF(LX75>=$E$69,OFFSET(LX78,0,-$E$69),0)","v":11412.092968942145},{"$f":"IF(LY75>=$E$69,OFFSET(LY78,0,-$E$69),0)","v":11756.738176604198},{"$f":"IF(LZ75>=$E$69,OFFSET(LZ78,0,-$E$69),0)","v":12111.791669537644},{"$f":"IF(MA75>=$E$69,OFFSET(MA78,0,-$E$69),0)","v":12477.567777957682},{"$f":"IF(MB75>=$E$69,OFFSET(MB78,0,-$E$69),0)","v":12854.390324852004},{"$f":"IF(MC75>=$E$69,OFFSET(MC78,0,-$E$69),0)","v":13242.592912662534},{"$f":"IF(MD75>=$E$69,OFFSET(MD78,0,-$E$69),0)","v":13642.519218624942},{"$f":"IF(ME75>=$E$69,OFFSET(ME78,0,-$E$69),0)","v":14054.523299027416},{"$f":"IF(MF75>=$E$69,OFFSET(MF78,0,-$E$69),0)","v":14478.969902658044},{"$f":"IF(MG75>=$E$69,OFFSET(MG78,0,-$E$69),0)","v":14916.234793718317},{"$f":"IF(MH75>=$E$69,OFFSET(MH78,0,-$E$69),0)","v":15366.705084488611},{"$f":"IF(MI75>=$E$69,OFFSET(MI78,0,-$E$69),0)","v":15830.779578040167},{"$f":"IF(MJ75>=$E$69,OFFSET(MJ78,0,-$E$69),0)","v":16308.869121296979},{"$f":"IF(MK75>=$E$69,OFFSET(MK78,0,-$E$69),0)","v":16801.396968760149},{"$f":"IF(ML75>=$E$69,OFFSET(ML78,0,-$E$69),0)","v":17308.799157216705},{"$f":"IF(MM75>=$E$69,OFFSET(MM78,0,-$E$69),0)","v":17831.52489176465},{"$f":"IF(MN75>=$E$69,OFFSET(MN78,0,-$E$69),0)","v":18370.036943495943},{"$f":"IF(MO75>=$E$69,OFFSET(MO78,0,-$E$69),0)","v":18924.81205918952},{"$f":"IF(MP75>=$E$69,OFFSET(MP78,0,-$E$69),0)","v":19496.341383377043},{"$f":"IF(MQ75>=$E$69,OFFSET(MQ78,0,-$E$69),0)","v":20085.13089315503},{"$f":"IF(MR75>=$E$69,OFFSET(MR78,0,-$E$69),0)","v":20691.701846128311},{"$f":"IF(MS75>=$E$69,OFFSET(MS78,0,-$E$69),0)","v":21316.591241881386},{"$f":"IF(MT75>=$E$69,OFFSET(MT78,0,-$E$69),0)","v":21960.352297386205},{"$f":"IF(MU75>=$E$69,OFFSET(MU78,0,-$E$69),0)","v":22623.554936767268},{"$f":"IF(MV75>=$E$69,OFFSET(MV78,0,-$E$69),0)","v":23306.786295857641},{"$f":"IF(MW75>=$E$69,OFFSET(MW78,0,-$E$69),0)","v":24010.651241992542},{"$f":"IF(MX75>=$E$69,OFFSET(MX78,0,-$E$69),0)","v":24735.772909500716},{"$f":"IF(MY75>=$E$69,OFFSET(MY78,0,-$E$69),0)","v":25482.793251367639},{"$f":"IF(MZ75>=$E$69,OFFSET(MZ78,0,-$E$69),0)","v":26252.37360755894},{"$f":"IF(NA75>=$E$69,OFFSET(NA78,0,-$E$69),0)","v":27045.195290507221},{"$f":"IF(NB75>=$E$69,OFFSET(NB78,0,-$E$69),0)","v":27861.96018828054},{"$f":"IF(NC75>=$E$69,OFFSET(NC78,0,-$E$69),0)","v":28703.391385966614},{"$f":"IF(ND75>=$E$69,OFFSET(ND78,0,-$E$69),0)","v":29570.233805822805},{"$f":"IF(NE75>=$E$69,OFFSET(NE78,0,-$E$69),0)","v":30463.254866758652},{"$f":"IF(NF75>=$E$69,OFFSET(NF78,0,-$E$69),0)","v":31383.245163734762},{"$f":"IF(NG75>=$E$69,OFFSET(NG78,0,-$E$69),0)","v":32331.019167679551},{"$f":"IF(NH75>=$E$69,OFFSET(NH78,0,-$E$69),0)","v":33307.415946543471},{"$f":"IF(NI75>=$E$69,OFFSET(NI78,0,-$E$69),0)","v":34313.299908129084},{"$f":"IF(NJ75>=$E$69,OFFSET(NJ78,0,-$E$69),0)","v":35349.561565354583},{"$f":"IF(NK75>=$E$69,OFFSET(NK78,0,-$E$69),0)","v":36417.118324628289},{"$f":"IF(NL75>=$E$69,OFFSET(NL78,0,-$E$69),0)","v":37516.915298032065},{"$f":"IF(NM75>=$E$69,OFFSET(NM78,0,-$E$69),0)","v":38649.926140032636},{"$f":"IF(NN75>=$E$69,OFFSET(NN78,0,-$E$69),0)","v":39817.153909461624},{"$f":"IF(NO75>=$E$69,OFFSET(NO78,0,-$E$69),0)","v":41019.631957527366},{"$f":"IF(NP75>=$E$69,OFFSET(NP78,0,-$E$69),0)","v":42258.424842644694},{"$f":"IF(NQ75>=$E$69,OFFSET(NQ78,0,-$E$69),0)","v":43534.629272892562},{"$f":"IF(NR75>=$E$69,OFFSET(NR78,0,-$E$69),0)","v":44849.375076933917},{"$f":"IF(NS75>=$E$69,OFFSET(NS78,0,-$E$69),0)","v":46203.826204257319},{"$f":"IF(NT75>=$E$69,OFFSET(NT78,0,-$E$69),0)","v":47599.18175562589},{"$f":"IF(NU75>=$E$69,OFFSET(NU78,0,-$E$69),0)","v":49036.677044645796},{"$f":"IF(NV75>=$E$69,OFFSET(NV78,0,-$E$69),0)","v":50517.584691394099},{"$f":"IF(NW75>=$E$69,OFFSET(NW78,0,-$E$69),0)","v":52043.215749074203},{"$f":"IF(NX75>=$E$69,OFFSET(NX78,0,-$E$69),0)","v":53614.920864696243},{"$f":"IF(NY75>=$E$69,OFFSET(NY78,0,-$E$69),0)","v":55234.091474810069},{"$f":"IF(NZ75>=$E$69,OFFSET(NZ78,0,-$E$69),0)","v":56902.161037349331},{"$f":"IF(OA75>=$E$69,OFFSET(OA78,0,-$E$69),0)","v":58620.606300677282},{"$f":"IF(OB75>=$E$69,OFFSET(OB78,0,-$E$69),0)","v":60390.948610957734},{"$f":"IF(OC75>=$E$69,OFFSET(OC78,0,-$E$69),0)","v":62214.755259008656},{"$f":"IF(OD75>=$E$69,OFFSET(OD78,0,-$E$69),0)","v":64093.64086783072},{"$f":"IF(OE75>=$E$69,OFFSET(OE78,0,-$E$69),0)","v":66029.268822039201},{"$f":"IF(OF75>=$E$69,OFFSET(OF78,0,-$E$69),0)","v":68023.35274046479},{"$f":"IF(OG75>=$E$69,OFFSET(OG78,0,-$E$69),0)","v":70077.657993226821},{"$f":"IF(OH75>=$E$69,OFFSET(OH78,0,-$E$69),0)","v":72194.003264622268},{"$f":"IF(OI75>=$E$69,OFFSET(OI78,0,-$E$69),0)","v":74374.262163213862},{"$f":"IF(OJ75>=$E$69,OFFSET(OJ78,0,-$E$69),0)","v":76620.364880542926},{"$f":"IF(OK75>=$E$69,OFFSET(OK78,0,-$E$69),0)","v":78934.299899935329},{"$f":"IF(OL75>=$E$69,OFFSET(OL78,0,-$E$69),0)","v":81318.115756913379},{"$f":"IF(OM75>=$E$69,OFFSET(OM78,0,-$E$69),0)","v":83773.922852772157},{"$f":"IF(ON75>=$E$69,OFFSET(ON78,0,-$E$69),0)","v":86303.895322925877},{"$f":"IF(OO75>=$E$69,OFFSET(OO78,0,-$E$69),0)","v":88910.272961678245},{"$f":"IF(OP75>=$E$69,OFFSET(OP78,0,-$E$69),0)","v":91595.363205120928},{"$f":"IF(OQ75>=$E$69,OFFSET(OQ78,0,-$E$69),0)","v":94361.543173915576},{"$f":"IF(OR75>=$E$69,OFFSET(OR78,0,-$E$69),0)","v":97211.261777767824},{"$f":"IF(OS75>=$E$69,OFFSET(OS78,0,-$E$69),0)","v":100147.04188345642},{"$f":"IF(OT75>=$E$69,OFFSET(OT78,0,-$E$69),0)","v":103171.4825483368},{"$f":"IF(OU75>=$E$69,OFFSET(OU78,0,-$E$69),0)","v":106287.26132129658},{"$f":"IF(OV75>=$E$69,OFFSET(OV78,0,-$E$69),0)","v":109497.13661319973},{"$f":"IF(OW75>=$E$69,OFFSET(OW78,0,-$E$69),0)","v":112803.95013891837},{"$f":"IF(OX75>=$E$69,OFFSET(OX78,0,-$E$69),0)","v":116210.6294331137},{"$f":"IF(OY75>=$E$69,OFFSET(OY78,0,-$E$69),0)","v":119720.19044199373},{"$f":"IF(OZ75>=$E$69,OFFSET(OZ78,0,-$E$69),0)","v":123335.74019334195},{"$f":"IF(PA75>=$E$69,OFFSET(PA78,0,-$E$69),0)","v":127060.47954718088},{"$f":"IF(PB75>=$E$69,OFFSET(PB78,0,-$E$69),0)","v":130897.70602950575},{"$f":"IF(PC75>=$E$69,OFFSET(PC78,0,-$E$69),0)","v":134850.81675159681},{"$f":"IF(PD75>=$E$69,OFFSET(PD78,0,-$E$69),0)","v":138923.31141749505},{"$f":"IF(PE75>=$E$69,OFFSET(PE78,0,-$E$69),0)","v":143118.7954223034},{"$f":"IF(PF75>=$E$69,OFFSET(PF78,0,-$E$69),0)","v":147440.98304405698},{"$f":"IF(PG75>=$E$69,OFFSET(PG78,0,-$E$69),0)","v":151893.70073198751},{"$f":"IF(PH75>=$E$69,OFFSET(PH78,0,-$E$69),0)","v":156480.89049409353},{"$f":"IF(PI75>=$E$69,OFFSET(PI78,0,-$E$69),0)","v":161206.61338701515},{"$f":"IF(PJ75>=$E$69,OFFSET(PJ78,0,-$E$69),0)","v":166075.05311130302},{"$f":"IF(PK75>=$E$69,OFFSET(PK78,0,-$E$69),0)","v":171090.51971526438},{"$f":"IF(PL75>=$E$69,OFFSET(PL78,0,-$E$69),0)","v":176257.45341066536},{"$f":"IF(PM75>=$E$69,OFFSET(PM78,0,-$E$69),0)","v":181580.42850366744},{"$f":"IF(PN75>=$E$69,OFFSET(PN78,0,-$E$69),0)","v":187064.15744447819},{"$f":"IF(PO75>=$E$69,OFFSET(PO78,0,-$E$69),0)","v":192713.49499930142},{"$f":"IF(PP75>=$E$69,OFFSET(PP78,0,-$E$69),0)","v":198533.44254828032},{"$f":"IF(PQ75>=$E$69,OFFSET(PQ78,0,-$E$69),0)","v":204529.1525132384},{"$f":"IF(PR75>=$E$69,OFFSET(PR78,0,-$E$69),0)","v":210705.9329191382},{"$f":"IF(PS75>=$E$69,OFFSET(PS78,0,-$E$69),0)","v":217069.25209329618},{"$f":"IF(PT75>=$E$69,OFFSET(PT78,0,-$E$69),0)","v":223624.74350651371},{"$f":"IF(PU75>=$E$69,OFFSET(PU78,0,-$E$69),0)","v":230378.21076041044},{"$f":"IF(PV75>=$E$69,OFFSET(PV78,0,-$E$69),0)","v":237335.63272537483},{"$f":"IF(PW75>=$E$69,OFFSET(PW78,0,-$E$69),0)","v":244503.16883368115},{"$f":"IF(PX75>=$E$69,OFFSET(PX78,0,-$E$69),0)","v":251887.16453245832},{"$f":"IF(PY75>=$E$69,OFFSET(PY78,0,-$E$69),0)","v":259494.15690133857},{"$f":"IF(PZ75>=$E$69,OFFSET(PZ78,0,-$E$69),0)","v":267330.880439759},{"$f":"IF(QA75>=$E$69,OFFSET(QA78,0,-$E$69),0)","v":275404.27302903973},{"$f":"IF(QB75>=$E$69,OFFSET(QB78,0,-$E$69),0)","v":283721.48207451671},{"$f":"IF(QC75>=$E$69,OFFSET(QC78,0,-$E$69),0)","v":292289.87083316711},{"$f":"IF(QD75>=$E$69,OFFSET(QD78,0,-$E$69),0)","v":301117.02493232873},{"$f":"IF(QE75>=$E$69,OFFSET(QE78,0,-$E$69),0)","v":310210.75908528507},{"$f":"IF(QF75>=$E$69,OFFSET(QF78,0,-$E$69),0)","v":319579.12400966068},{"$f":"IF(QG75>=$E$69,OFFSET(QG78,0,-$E$69),0)","v":329230.41355475242},{"$f":"IF(QH75>=$E$69,OFFSET(QH78,0,-$E$69),0)","v":339173.17204410594},{"$f":"IF(QI75>=$E$69,OFFSET(QI78,0,-$E$69),0)","v":349416.20183983794},{"$f":"IF(QJ75>=$E$69,OFFSET(QJ78,0,-$E$69),0)","v":359968.57113540103},{"$f":"IF(QK75>=$E$69,OFFSET(QK78,0,-$E$69),0)","v":370839.62198369013},{"$f":"IF(QL75>=$E$69,OFFSET(QL78,0,-$E$69),0)","v":382038.97856759757},{"$f":"IF(QM75>=$E$69,OFFSET(QM78,0,-$E$69),0)","v":393576.55572033901},{"$f":"IF(QN75>=$E$69,OFFSET(QN78,0,-$E$69),0)","v":405462.56770309323},{"$f":"IF(QO75>=$E$69,OFFSET(QO78,0,-$E$69),0)","v":417707.53724772664},{"$f":"IF(QP75>=$E$69,OFFSET(QP78,0,-$E$69),0)","v":430322.30487260799},{"$f":"IF(QQ75>=$E$69,OFFSET(QQ78,0,-$E$69),0)","v":443318.03847976075},{"$f":"IF(QR75>=$E$69,OFFSET(QR78,0,-$E$69),0)","v":456706.24324184953},{"$f":"IF(QS75>=$E$69,OFFSET(QS78,0,-$E$69),0)","v":470498.77178775339},{"$f":"IF(QT75>=$E$69,OFFSET(QT78,0,-$E$69),0)","v":484707.83469574351},{"$f":"IF(QU75>=$E$69,OFFSET(QU78,0,-$E$69),0)","v":499346.01130355499},{"$f":"IF(QV75>=$E$69,OFFSET(QV78,0,-$E$69),0)","v":514426.26084492233},{"$f":"IF(QW75>=$E$69,OFFSET(QW78,0,-$E$69),0)","v":529961.933922439},{"$f":"IF(QX75>=$E$69,OFFSET(QX78,0,-$E$69),0)","v":545966.78432689665},{"$f":"IF(QY75>=$E$69,OFFSET(QY78,0,-$E$69),0)","v":562454.98121356894},{"$f":"IF(QZ75>=$E$69,OFFSET(QZ78,0,-$E$69),0)","v":579441.1216462187},{"$f":"IF(RA75>=$E$69,OFFSET(RA78,0,-$E$69),0)","v":596940.24351993448},{"$f":"IF(RB75>=$E$69,OFFSET(RB78,0,-$E$69),0)","v":614967.83887423645},{"$f":"IF(RC75>=$E$69,OFFSET(RC78,0,-$E$69),0)","v":633539.86760823836},{"$f":"IF(RD75>=$E$69,OFFSET(RD78,0,-$E$69),0)","v":652672.77161000716},{"$f":"IF(RE75>=$E$69,OFFSET(RE78,0,-$E$69),0)","v":672383.48931262933},{"$f":"IF(RF75>=$E$69,OFFSET(RF78,0,-$E$69),0)","v":692689.47068987077},{"$f":"IF(RG75>=$E$69,OFFSET(RG78,0,-$E$69),0)","v":713608.69270470482},{"$f":"IF(RH75>=$E$69,OFFSET(RH78,0,-$E$69),0)","v":735159.67522438685},{"$f":"IF(RI75>=$E$69,OFFSET(RI78,0,-$E$69),0)","v":757361.49741616333},{"$f":"IF(RJ75>=$E$69,OFFSET(RJ78,0,-$E$69),0)","v":780233.81463813141},{"$f":"IF(RK75>=$E$69,OFFSET(RK78,0,-$E$69),0)","v":803796.87584020302},{"$f":"IF(RL75>=$E$69,OFFSET(RL78,0,-$E$69),0)","v":828071.54149057716},{"$f":"IF(RM75>=$E$69,OFFSET(RM78,0,-$E$69),0)","v":853079.30204359256},{"$f":"IF(RN75>=$E$69,OFFSET(RN78,0,-$E$69),0)","v":878842.29696530907},{"$f":"IF(RO75>=$E$69,OFFSET(RO78,0,-$E$69),0)","v":905383.33433366136},{"$f":"IF(RP75>=$E$69,OFFSET(RP78,0,-$E$69),0)","v":932725.91103053791},{"$f":"IF(RQ75>=$E$69,OFFSET(RQ78,0,-$E$69),0)","v":960894.23354366014},{"$f":"IF(RR75>=$E$69,OFFSET(RR78,0,-$E$69),0)","v":989913.23939667863},{"$f":"IF(RS75>=$E$69,OFFSET(RS78,0,-$E$69),0)","v":1019808.6192264584},{"$f":"IF(RT75>=$E$69,OFFSET(RT78,0,-$E$69),0)","v":1050606.8395270973},{"$f":"IF(RU75>=$E$69,OFFSET(RU78,0,-$E$69),0)","v":1082335.1660808157},{"$f":"IF(RV75>=$E$69,OFFSET(RV78,0,-$E$69),0)","v":1115021.6880964565},{"$f":"IF(RW75>=$E$69,OFFSET(RW78,0,-$E$69),0)","v":1148695.3430769695},{"$f":"IF(RX75>=$E$69,OFFSET(RX78,0,-$E$69),0)","v":1183385.9424378939},{"$f":"IF(RY75>=$E$69,OFFSET(RY78,0,-$E$69),0)","v":1219124.1978995183},{"$f":"IF(RZ75>=$E$69,OFFSET(RZ78,0,-$E$69),0)","v":1255941.7486760837},{"$f":"IF(SA75>=$E$69,OFFSET(SA78,0,-$E$69),0)","v":1293871.1894861015},{"$f":"IF(SB75>=$E$69,OFFSET(SB78,0,-$E$69),0)","v":1332946.0994085819},{"$f":"IF(SC75>=$E$69,OFFSET(SC78,0,-$E$69),0)","v":1373201.0716107211},{"$f":"IF(SD75>=$E$69,OFFSET(SD78,0,-$E$69),0)","v":1414671.7439733648},{"$f":"IF(SE75>=$E$69,OFFSET(SE78,0,-$E$69),0)","v":1457394.8306413605},{"$f":"IF(SF75>=$E$69,OFFSET(SF78,0,-$E$69),0)","v":1501408.1545267296},{"$f":"IF(SG75>=$E$69,OFFSET(SG78,0,-$E$69),0)","v":1546750.6807934369},{"$f":"IF(SH75>=$E$69,OFFSET(SH78,0,-$E$69),0)","v":1593462.5513533987},{"$f":"IF(SI75>=$E$69,OFFSET(SI78,0,-$E$69),0)","v":1641585.1204042714},{"$f":"IF(SJ75>=$E$69,OFFSET(SJ78,0,-$E$69),0)","v":1691160.9910404803},{"$f":"IF(SK75>=$E$69,OFFSET(SK78,0,-$E$69),0)","v":1742234.0529699028},{"$f":"IF(SL75>=$E$69,OFFSET(SL78,0,-$E$69),0)","v":1794849.5213695939},{"$f":"IF(SM75>=$E$69,OFFSET(SM78,0,-$E$69),0)","v":1849053.9769149558},{"$f":"IF(SN75>=$E$69,OFFSET(SN78,0,-$E$69),0)","v":1904895.4070177875},{"$f":"IF(SO75>=$E$69,OFFSET(SO78,0,-$E$69),0)","v":1962423.2483097247},{"$f":"IF(SP75>=$E$69,OFFSET(SP78,0,-$E$69),0)","v":2021688.4304086785},{"$f":"IF(SQ75>=$E$69,OFFSET(SQ78,0,-$E$69),0)","v":2082743.4210070206},{"$f":"IF(SR75>=$E$69,OFFSET(SR78,0,-$E$69),0)","v":2145642.2723214328},{"$f":"IF(SS75>=$E$69,OFFSET(SS78,0,-$E$69),0)","v":2210440.6689455402},{"$f":"IF(ST75>=$E$69,OFFSET(ST78,0,-$E$69),0)","v":2277195.9771476956},{"$f":"IF(SU75>=$E$69,OFFSET(SU78,0,-$E$69),0)","v":2345967.295657556},{"$f":"IF(SV75>=$E$69,OFFSET(SV78,0,-$E$69),0)","v":2416815.5079864142},{"$f":"IF(SW75>=$E$69,OFFSET(SW78,0,-$E$69),0)","v":2489803.336327604},{"$f":"IF(SX75>=$E$69,OFFSET(SX78,0,-$E$69),0)","v":2564995.3970846976},{"$f":"IF(SY75>=$E$69,OFFSET(SY78,0,-$E$69),0)","v":2642458.2580766557},{"$f":"IF(SZ75>=$E$69,OFFSET(SZ78,0,-$E$69),0)","v":2722260.4974705707},{"$f":"IF(TA75>=$E$69,OFFSET(TA78,0,-$E$69),0)","v":2804472.7644941821},{"$f":"IF(TB75>=$E$69,OFFSET(TB78,0,-$E$69),0)","v":2889167.8419819064},{"$f":"IF(TC75>=$E$69,OFFSET(TC78,0,-$E$69),0)","v":2976420.7108097603},{"$f":"IF(TD75>=$E$69,OFFSET(TD78,0,-$E$69),0)","v":3066308.6162762148},{"$f":"IF(TE75>=$E$69,OFFSET(TE78,0,-$E$69),0)","v":3158911.1364877564},{"$f":"IF(TF75>=$E$69,OFFSET(TF78,0,-$E$69),0)","v":3254310.2528096866},{"$f":"IF(TG75>=$E$69,OFFSET(TG78,0,-$E$69),0)","v":3352590.4224445391},{"$f":"IF(TH75>=$E$69,OFFSET(TH78,0,-$E$69),0)","v":3453838.6532023642},{"$f":"IF(TI75>=$E$69,OFFSET(TI78,0,-$E$69),0)","v":3558144.5805290756},{"$f":"IF(TJ75>=$E$69,OFFSET(TJ78,0,-$E$69),0)","v":3665600.5468610539},{"$f":"IF(TK75>=$E$69,OFFSET(TK78,0,-$E$69),0)","v":3776301.6833762578},{"$f":"IF(TL75>=$E$69,OFFSET(TL78,0,-$E$69),0)","v":3890345.9942142209},{"$f":"IF(TM75>=$E$69,OFFSET(TM78,0,-$E$69),0)","v":4007834.4432394905},{"$f":"IF(TN75>=$E$69,OFFSET(TN78,0,-$E$69),0)","v":4128871.043425323},{"$f":"IF(TO75>=$E$69,OFFSET(TO78,0,-$E$69),0)","v":4253562.9489367679},{"$f":"IF(TP75>=$E$69,OFFSET(TP78,0,-$E$69),0)","v":4382020.5499946587},{"$f":"IF(TQ75>=$E$69,OFFSET(TQ78,0,-$E$69),0)","v":4514357.5706044976},{"$f":"IF(TR75>=$E$69,OFFSET(TR78,0,-$E$69),0)","v":4650691.1692367531},{"$f":"IF(TS75>=$E$69,OFFSET(TS78,0,-$E$69),0)","v":4791142.0425477028},{"$f":"IF(TT75>=$E$69,OFFSET(TT78,0,-$E$69),0)","v":4935834.5322326431},{"$f":"IF(TU75>=$E$69,OFFSET(TU78,0,-$E$69),0)","v":5084896.7351060687},{"$f":"IF(TV75>=$E$69,OFFSET(TV78,0,-$E$69),0)","v":5238460.616506272},{"$f":"IF(TW75>=$E$69,OFFSET(TW78,0,-$E$69),0)","v":5396662.1271247612},{"$f":"IF(TX75>=$E$69,OFFSET(TX78,0,-$E$69),0)","v":5559641.3233639291},{"$f":"IF(TY75>=$E$69,OFFSET(TY78,0,-$E$69),0)","v":5727542.49132952},{"$f":"IF(TZ75>=$E$69,OFFSET(TZ78,0,-$E$69),0)","v":5900514.2745676711},{"$f":"IF(UA75>=$E$69,OFFSET(UA78,0,-$E$69),0)","v":6078709.8056596145},{"$f":"IF(UB75>=$E$69,OFFSET(UB78,0,-$E$69),0)","v":6262286.8417905346},{"$f":"IF(UC75>=$E$69,OFFSET(UC78,0,-$E$69),0)","v":6451407.9044126086},{"$f":"IF(UD75>=$E$69,OFFSET(UD78,0,-$E$69),0)","v":6646240.4231258696},{"$f":"IF(UE75>=$E$69,OFFSET(UE78,0,-$E$69),0)","v":6846956.8839042708},{"$f":"IF(UF75>=$E$69,OFFSET(UF78,0,-$E$69),0)","v":7053734.9817981794},{"$f":"IF(UG75>=$E$69,OFFSET(UG78,0,-$E$69),0)","v":7266757.7782484842},{"$f":"IF(UH75>=$E$69,OFFSET(UH78,0,-$E$69),0)","v":7486213.8631515885},{"$f":"IF(UI75>=$E$69,OFFSET(UI78,0,-$E$69),0)","v":7712297.5218187664},{"$f":"IF(UJ75>=$E$69,OFFSET(UJ78,0,-$E$69),0)","v":7945208.9069776936},{"$f":"IF(UK75>=$E$69,OFFSET(UK78,0,-$E$69),0)","v":8185154.2159684198},{"$f":"IF(UL75>=$E$69,OFFSET(UL78,0,-$E$69),0)","v":8432345.8732906654},{"$f":"IF(UM75>=$E$69,OFFSET(UM78,0,-$E$69),0)","v":8687002.7186640427},{"$f":"IF(UN75>=$E$69,OFFSET(UN78,0,-$E$69),0)","v":8949350.2007676959},{"$f":"IF(UO75>=$E$69,OFFSET(UO78,0,-$E$69),0)","v":9219620.5768308807},{"$f":"IF(UP75>=$E$69,OFFSET(UP78,0,-$E$69),0)","v":9498053.1182511728},{"$f":"IF(UQ75>=$E$69,OFFSET(UQ78,0,-$E$69),0)","v":9784894.3224223591},{"$f":"IF(UR75>=$E$69,OFFSET(UR78,0,-$E$69),0)","v":10080398.130959515},{"$f":"IF(US75>=$E$69,OFFSET(US78,0,-$E$69),0)","v":10384826.154514492},{"$f":"IF(UT75>=$E$69,OFFSET(UT78,0,-$E$69),0)","v":10698447.90438083},{"$f":"IF(UU75>=$E$69,OFFSET(UU78,0,-$E$69),0)","v":11021541.031093132},{"$f":"IF(UV75>=$E$69,OFFSET(UV78,0,-$E$69),0)","v":11354391.570232144},{"$f":"IF(UW75>=$E$69,OFFSET(UW78,0,-$E$69),0)","v":11697294.195653154},{"$f":"IF(UX75>=$E$69,OFFSET(UX78,0,-$E$69),0)","v":12050552.480361879},{"$f":"IF(UY75>=$E$69,OFFSET(UY78,0,-$E$69),0)","v":12414479.165268807},{"$f":"IF(UZ75>=$E$69,OFFSET(UZ78,0,-$E$69),0)","v":12789396.436059924},{"$f":"IF(VA75>=$E$69,OFFSET(VA78,0,-$E$69),0)","v":13175636.208428934},{"$f":"IF(VB75>=$E$69,OFFSET(VB78,0,-$E$69),0)","v":13573540.421923488},{"$f":"IF(VC75>=$E$69,OFFSET(VC78,0,-$E$69),0)","v":13983461.342665577},{"$f":"IF(VD75>=$E$69,OFFSET(VD78,0,-$E$69),0)","v":14405761.875214078},{"$f":"IF(VE75>=$E$69,OFFSET(VE78,0,-$E$69),0)","v":14840815.883845543},{"$f":"IF(VF75>=$E$69,OFFSET(VF78,0,-$E$69),0)","v":15289008.523537679},{"$f":"IF(VG75>=$E$69,OFFSET(VG78,0,-$E$69),0)","v":15750736.580948517},{"$f":"IF(VH75>=$E$69,OFFSET(VH78,0,-$E$69),0)","v":16226408.825693162},{"$f":"IF(VI75>=$E$69,OFFSET(VI78,0,-$E$69),0)","v":16716446.372229096},{"$f":"IF(VJ75>=$E$69,OFFSET(VJ78,0,-$E$69),0)","v":17221283.052670415},{"$f":"IF(VK75>=$E$69,OFFSET(VK78,0,-$E$69),0)","v":17741365.800861061},{"$f":"IF(VL75>=$E$69,OFFSET(VL78,0,-$E$69),0)","v":18277155.048047066},{"$f":"IF(VM75>=$E$69,OFFSET(VM78,0,-$E$69),0)","v":18829125.130498089},{"$f":"IF(VN75>=$E$69,OFFSET(VN78,0,-$E$69),0)","v":19397764.709439132},{"$f":"IF(VO75>=$E$69,OFFSET(VO78,0,-$E$69),0)","v":19983577.203664195},{"$f":"IF(VP75>=$E$69,OFFSET(VP78,0,-$E$69),0)","v":20587081.235214852},{"$f":"IF(VQ75>=$E$69,OFFSET(VQ78,0,-$E$69),0)","v":21208811.08851834},{"$f":"IF(VR75>=$E$69,OFFSET(VR78,0,-$E$69),0)","v":21849317.183391593},{"$f":"IF(VS75>=$E$69,OFFSET(VS78,0,-$E$69),0)","v":22509166.562330019},{"$f":"IF(VT75>=$E$69,OFFSET(VT78,0,-$E$69),0)","v":23188943.392512385},{"$f":"IF(VU75>=$E$69,OFFSET(VU78,0,-$E$69),0)","v":23889249.482966259},{"$f":"IF(VV75>=$E$69,OFFSET(VV78,0,-$E$69),0)","v":24610704.81735184},{"$f":"IF(VW75>=$E$69,OFFSET(VW78,0,-$E$69),0)","v":25353948.102835868},{"$f":"IF(VX75>=$E$69,OFFSET(VX78,0,-$E$69),0)","v":26119637.335541509},{"$f":"IF(VY75>=$E$69,OFFSET(VY78,0,-$E$69),0)","v":26908450.383074861},{"$f":"IF(VZ75>=$E$69,OFFSET(VZ78,0,-$E$69),0)","v":27721085.584643722},{"$f":"IF(WA75>=$E$69,OFFSET(WA78,0,-$E$69),0)","v":28558262.369299963},{"$f":"IF(WB75>=$E$69,OFFSET(WB78,0,-$E$69),0)","v":29420721.89285282},{"$f":"IF(WC75>=$E$69,OFFSET(WC78,0,-$E$69),0)","v":30309227.694016974},{"$f":"IF(WD75>=$E$69,OFFSET(WD78,0,-$E$69),0)","v":31224566.370376289},{"$f":"IF(WE75>=$E$69,OFFSET(WE78,0,-$E$69),0)","v":32167548.274761654},{"$f":"IF(WF75>=$E$69,OFFSET(WF78,0,-$E$69),0)","v":33139008.232659455},{"$f":"IF(WG75>=$E$69,OFFSET(WG78,0,-$E$69),0)","v":34139806.28128577},{"$f":"IF(WH75>=$E$69,OFFSET(WH78,0,-$E$69),0)","v":35170828.4309806},{"$f":"IF(WI75>=$E$69,OFFSET(WI78,0,-$E$69),0)","v":36232987.449596211},{"$f":"IF(WJ75>=$E$69,OFFSET(WJ78,0,-$E$69),0)","v":37327223.670574017},{"$f":"IF(WK75>=$E$69,OFFSET(WK78,0,-$E$69),0)","v":38454505.825425349},{"$f":"IF(WL75>=$E$69,OFFSET(WL78,0,-$E$69),0)","v":39615831.901353195},{"$f":"IF(WM75>=$E$69,OFFSET(WM78,0,-$E$69),0)","v":40812230.02477406},{"$f":"IF(WN75>=$E$69,OFFSET(WN78,0,-$E$69),0)","v":42044759.371522233},{"$f":"IF(WO75>=$E$69,OFFSET(WO78,0,-$E$69),0)","v":43314511.104542203},{"$f":"IF(WP75>=$E$69,OFFSET(WP78,0,-$E$69),0)","v":44622609.339899376},{"$f":"IF(WQ75>=$E$69,OFFSET(WQ78,0,-$E$69),0)","v":45970212.141964339},{"$f":"IF(WR75>=$E$69,OFFSET(WR78,0,-$E$69),0)","v":47358512.548651665},{"$f":"IF(WS75>=$E$69,OFFSET(WS78,0,-$E$69),0)","v":48788739.627620943},{"$f":"IF(WT75>=$E$69,OFFSET(WT78,0,-$E$69),0)","v":50262159.564375095},{"$f":"IF(WU75>=$E$69,OFFSET(WU78,0,-$E$69),0)","v":51780076.783219226},{"$f":"IF(WV75>=$E$69,OFFSET(WV78,0,-$E$69),0)","v":53343835.102072448},{"$f":"IF(WW75>=$E$69,OFFSET(WW78,0,-$E$69),0)","v":54954818.922155038},{"$f":"IF(WX75>=$E$69,OFFSET(WX78,0,-$E$69),0)","v":56614454.453604117},{"$f":"IF(WY75>=$E$69,OFFSET(WY78,0,-$E$69),0)","v":58324210.97810296},{"$f":"IF(WZ75>=$E$69,OFFSET(WZ78,0,-$E$69),0)","v":60085602.14964167},{"$f":"IF(XA75>=$E$69,OFFSET(XA78,0,-$E$69),0)","v":61900187.334560849},{"$f":"IF(XB75>=$E$69,OFFSET(XB78,0,-$E$69),0)","v":63769572.992064588},{"$f":"IF(XC75>=$E$69,OFFSET(XC78,0,-$E$69),0)","v":65695414.096424937},{"$f":"IF(XD75>=$E$69,OFFSET(XD78,0,-$E$69),0)","v":67679415.60213697},{"$f":"IF(XE75>=$E$69,OFFSET(XE78,0,-$E$69),0)","v":69723333.953321502},{"$f":"IF(XF75>=$E$69,OFFSET(XF78,0,-$E$69),0)","v":71828978.63871181},{"$f":"IF(XG75>=$E$69,OFFSET(XG78,0,-$E$69),0)","v":73998213.793600902},{"$f":"IF(XH75>=$E$69,OFFSET(XH78,0,-$E$69),0)","v":76232959.850167647},{"$f":"IF(XI75>=$E$69,OFFSET(XI78,0,-$E$69),0)","v":78535195.237642705},{"$f":"IF(XJ75>=$E$69,OFFSET(XJ78,0,-$E$69),0)","v":80906958.13381952},{"$f":"IF(XK75>=$E$69,OFFSET(XK78,0,-$E$69),0)","v":83350348.269460872},{"$f":"IF(XL75>=$E$69,OFFSET(XL78,0,-$E$69),0)","v":85867528.787198588},{"$f":"IF(XM75>=$E$69,OFFSET(XM78,0,-$E$69),0)","v":88460728.156571984},{"$f":"IF(XN75>=$E$69,OFFSET(XN78,0,-$E$69),0)","v":91132242.14690046},{"$f":"IF(XO75>=$E$69,OFFSET(XO78,0,-$E$69),0)","v":93884435.85973686},{"$f":"IF(XP75>=$E$69,OFFSET(XP78,0,-$E$69),0)","v":96719745.822700918},{"$f":"IF(XQ75>=$E$69,OFFSET(XQ78,0,-$E$69),0)","v":99640682.146546483},{"$f":"IF(XR75>=$E$69,OFFSET(XR78,0,-$E$69),0)","v":102649830.74737218},{"$f":"IF(XS75>=$E$69,OFFSET(XS78,0,-$E$69),0)","v":105749855.63594282},{"$f":"IF(XT75>=$E$69,OFFSET(XT78,0,-$E$69),0)","v":108943501.27614829},{"$f":"IF(XU75>=$E$69,OFFSET(XU78,0,-$E$69),0)","v":112233595.01468797},{"$f":"IF(XV75>=$E$69,OFFSET(XV78,0,-$E$69),0)","v":115623049.58413155},{"$f":"IF(XW75>=$E$69,OFFSET(XW78,0,-$E$69),0)","v":119114865.68157233},{"$f":"IF(XX75>=$E$69,OFFSET(XX78,0,-$E$69),0)","v":122712134.62515582},{"$f":"IF(XY75>=$E$69,OFFSET(XY78,0,-$E$69),0)","v":126418041.09083553},{"$f":"IF(XZ75>=$E$69,OFFSET(XZ78,0,-$E$69),0)","v":130235865.93177876},{"$f":"IF(YA75>=$E$69,OFFSET(YA78,0,-$E$69),0)","v":134168989.08291848},{"$f":"IF(YB75>=$E$69,OFFSET(YB78,0,-$E$69),0)","v":138220892.55322263},{"$f":"IF(YC75>=$E$69,OFFSET(YC78,0,-$E$69),0)","v":142395163.50832996},{"$f":"IF(YD75>=$E$69,OFFSET(YD78,0,-$E$69),0)","v":146695497.44628152},{"$f":"IF(YE75>=$E$69,OFFSET(YE78,0,-$E$69),0)","v":151125701.46915922},{"$f":"IF(YF75>=$E$69,OFFSET(YF78,0,-$E$69),0)","v":155689697.65352783},{"$f":"IF(YG75>=$E$69,OFFSET(YG78,0,-$E$69),0)","v":160391526.52266437},{"$f":"IF(YH75>=$E$69,OFFSET(YH78,0,-$E$69),0)","v":165235350.62364882},{"$f":"IF(YI75>=$E$69,OFFSET(YI78,0,-$E$69),0)","v":170225458.21248302},{"$f":"IF(YJ75>=$E$69,OFFSET(YJ78,0,-$E$69),0)","v":175366267.05050001},{"$f":"IF(YK75>=$E$69,OFFSET(YK78,0,-$E$69),0)","v":180662328.3154251},{"$f":"IF(YL75>=$E$69,OFFSET(YL78,0,-$E$69),0)","v":186118330.63055095},{"$f":"IF(YM75>=$E$69,OFFSET(YM78,0,-$E$69),0)","v":191739104.21559358},{"$f":"IF(YN75>=$E$69,OFFSET(YN78,0,-$E$69),0)","v":197529625.1629045},{"$f":"IF(YO75>=$E$69,OFFSET(YO78,0,-$E$69),0)","v":203495019.84282422},{"$f":"IF(YP75>=$E$69,OFFSET(YP78,0,-$E$69),0)","v":209640569.44207752},{"$f":"IF(YQ75>=$E$69,OFFSET(YQ78,0,-$E$69),0)","v":215971714.63922825},{"$f":"IF(YR75>=$E$69,OFFSET(YR78,0,-$E$69),0)","v":222494060.42133296},{"$f":"IF(YS75>=$E$69,OFFSET(YS78,0,-$E$69),0)","v":229213381.04605722},{"$f":"IF(YT75>=$E$69,OFFSET(YT78,0,-$E$69),0)","v":236135625.15364817},{"$f":"IF(YU75>=$E$69,OFFSET(YU78,0,-$E$69),0)","v":243266921.03328833},{"$f":"IF(YV75>=$E$69,OFFSET(YV78,0,-$E$69),0)","v":250613582.04849362},{"$f":"IF(YW75>=$E$69,OFFSET(YW78,0,-$E$69),0)","v":258182112.22635815},{"$f":"IF(YX75>=$E$69,OFFSET(YX78,0,-$E$69),0)","v":265979212.01559415},{"$f":"IF(YY75>=$E$69,OFFSET(YY78,0,-$E$69),0)","v":274011784.21846509},{"$f":"IF(YZ75>=$E$69,OFFSET(YZ78,0,-$E$69),0)","v":282286940.10186273},{"$f":"IF(ZA75>=$E$69,OFFSET(ZA78,0,-$E$69),0)","v":290812005.69293898},{"$f":"IF(ZB75>=$E$69,OFFSET(ZB78,0,-$E$69),0)","v":299594528.26486576},{"$f":"IF(ZC75>=$E$69,OFFSET(ZC78,0,-$E$69),0)","v":308642283.01846468},{"$f":"IF(ZD75>=$E$69,OFFSET(ZD78,0,-$E$69),0)","v":317963279.96562231},{"$f":"IF(ZE75>=$E$69,OFFSET(ZE78,0,-$E$69),0)","v":327565771.02058411},{"$f":"IF(ZF75>=$E$69,OFFSET(ZF78,0,-$E$69),0)","v":337458257.30540574},{"$f":"IF(ZG75>=$E$69,OFFSET(ZG78,0,-$E$69),0)","v":347649496.67602897},{"$f":"IF(ZH75>=$E$69,OFFSET(ZH78,0,-$E$69),0)","v":358148511.47564507},{"$f":"IF(ZI75>=$E$69,OFFSET(ZI78,0,-$E$69),0)","v":368964596.52220953},{"$f":"IF(ZJ75>=$E$69,OFFSET(ZJ78,0,-$E$69),0)","v":380107327.33718026},{"$f":"IF(ZK75>=$E$69,OFFSET(ZK78,0,-$E$69),0)","v":391586568.6227631},{"$f":"IF(ZL75>=$E$69,OFFSET(ZL78,0,-$E$69),0)","v":403412482.99517053},{"$f":"IF(ZM75>=$E$69,OFFSET(ZM78,0,-$E$69),0)","v":415595539.98162466},{"$f":"IF(ZN75>=$E$69,OFFSET(ZN78,0,-$E$69),0)","v":428146525.28906971},{"$f":"IF(ZO75>=$E$69,OFFSET(ZO78,0,-$E$69),0)","v":441076550.35279959},{"$f":"IF(ZP75>=$E$69,OFFSET(ZP78,0,-$E$69),0)","v":454397062.17345417},{"$f":"IF(ZQ75>=$E$69,OFFSET(ZQ78,0,-$E$69),0)","v":468119853.45109248},{"$f":"IF(ZR75>=$E$69,OFFSET(ZR78,0,-$E$69),0)","v":482257073.02531546},{"$f":"IF(ZS75>=$E$69,OFFSET(ZS78,0,-$E$69),0)","v":496821236.63067997},{"$f":"IF(ZT75>=$E$69,OFFSET(ZT78,0,-$E$69),0)","v":511825237.97692651},{"$f":"IF(ZU75>=$E$69,OFFSET(ZU78,0,-$E$69),0)","v":527282360.16382968},{"$f":"IF(ZV75>=$E$69,OFFSET(ZV78,0,-$E$69),0)","v":543206287.4407773},{"$f":"IF(ZW75>=$E$69,OFFSET(ZW78,0,-$E$69),0)","v":559611117.32148874},{"$f":"IF(ZX75>=$E$69,OFFSET(ZX78,0,-$E$69),0)","v":576511373.06459773},{"$f":"IF(ZY75>=$E$69,OFFSET(ZY78,0,-$E$69),0)","v":593922016.53114855},{"$f":"IF(ZZ75>=$E$69,OFFSET(ZZ78,0,-$E$69),0)","v":611858461.43038929},{"$f":"IF(AAA75>=$E$69,OFFSET(AAA78,0,-$E$69),0)","v":630336586.96558702},{"$f":"IF(AAB75>=$E$69,OFFSET(AAB78,0,-$E$69),0)","v":649372751.89194775},{"$f":"IF(AAC75>=$E$69,OFFSET(AAC78,0,-$E$69),0)","v":668983808.99908459},{"$f":"IF(AAD75>=$E$69,OFFSET(AAD78,0,-$E$69),0)","v":689187120.03085697},{"$f":"IF(AAE75>=$E$69,OFFSET(AAE78,0,-$E$69),0)","v":710000571.05578887},{"$f":"IF(AAF75>=$E$69,OFFSET(AAF78,0,-$E$69),0)","v":731442588.30167365},{"$f":"IF(AAG75>=$E$69,OFFSET(AAG78,0,-$E$69),0)","v":753532154.46838415},{"$f":"IF(AAH75>=$E$69,OFFSET(AAH78,0,-$E$69),0)","v":776288825.53332937},{"$f":"IF(AAI75>=$E$69,OFFSET(AAI78,0,-$E$69),0)","v":799732748.06443596},{"$f":"IF(AAJ75>=$E$69,OFFSET(AAJ78,0,-$E$69),0)","v":823884677.05598187},{"$f":"IF(AAK75>=$E$69,OFFSET(AAK78,0,-$E$69),0)","v":848765994.30307257},{"$f":"IF(AAL75>=$E$69,OFFSET(AAL78,0,-$E$69),0)","v":874398727.33102536},{"$f":"IF(AAM75>=$E$69,OFFSET(AAM78,0,-$E$69),0)","v":900805568.89642239},{"$f":"IF(AAN75>=$E$69,OFFSET(AAN78,0,-$E$69),0)","v":928009897.07709432},{"$f":"IF(AAO75>=$E$69,OFFSET(AAO78,0,-$E$69),0)","v":956035795.9688226},{"$f":"IF(AAP75>=$E$69,OFFSET(AAP78,0,-$E$69),0)","v":984908077.00708103},{"$f":"IF(AAQ75>=$E$69,OFFSET(AAQ78,0,-$E$69),0)","v":1014652300.9326949},{"$f":"IF(AAR75>=$E$69,OFFSET(AAR78,0,-$E$69),0)","v":1045294800.4208623},{"$f":"IF(AAS75>=$E$69,OFFSET(AAS78,0,-$E$69),0)","v":1076862703.3935723},{"$f":"IF(AAT75>=$E$69,OFFSET(AAT78,0,-$E$69),0)","v":1109383957.0360582},{"$f":"IF(AAU75>=$E$69,OFFSET(AAU78,0,-$E$69),0)","v":1142887352.538547},{"$f":"IF(AAV75>=$E$69,OFFSET(AAV78,0,-$E$69),0)","v":1177402550.5852113},{"$f":"IF(AAW75>=$E$69,OFFSET(AAW78,0,-$E$69),0)","v":1212960107.6128848},{"$f":"IF(AAX75>=$E$69,OFFSET(AAX78,0,-$E$69),0)","v":1249591502.8627939},{"$f":"IF(AAY75>=$E$69,OFFSET(AAY78,0,-$E$69),0)","v":1287329166.2492504},{"$f":"IF(AAZ75>=$E$69,OFFSET(AAZ78,0,-$E$69),0)","v":1326206507.0699778},{"$f":"IF(ABA75>=$E$69,OFFSET(ABA78,0,-$E$69),0)","v":1366257943.5834911},{"$f":"IF(ABB75>=$E$69,OFFSET(ABB78,0,-$E$69),0)","v":1407518933.4797125},{"$f":"IF(ABC75>=$E$69,OFFSET(ABC78,0,-$E$69),0)","v":1450026005.2707999},{"$f":"IF(ABD75>=$E$69,OFFSET(ABD78,0,-$E$69),0)","v":1493816790.6299779},{"$f":"IF(ABE75>=$E$69,OFFSET(ABE78,0,-$E$69),0)","v":1538930057.7070034},{"$f":"IF(ABF75>=$E$69,OFFSET(ABF78,0,-$E$69),0)","v":1585405745.449755},{"$f":"IF(ABG75>=$E$69,OFFSET(ABG78,0,-$E$69),0)","v":1633284998.9623375},{"$f":"IF(ABH75>=$E$69,OFFSET(ABH78,0,-$E$69),0)","v":1682610205.931},{"$f":"IF(ABI75>=$E$69,OFFSET(ABI78,0,-$E$69),0)","v":1733425034.1501162},{"$f":"IF(ABJ75>=$E$69,OFFSET(ABJ78,0,-$E$69),0)","v":1785774470.1814497},{"$f":"IF(ABK75>=$E$69,OFFSET(ABK78,0,-$E$69),0)","v":1839704859.1809294},{"$f":"IF(ABL75>=$E$69,OFFSET(ABL78,0,-$E$69),0)","v":1895263945.9281936},{"$f":"IF(ABM75>=$E$69,OFFSET(ABM78,0,-$E$69),0)","v":1952500917.0952251},{"$f":"IF(ABN75>=$E$69,OFFSET(ABN78,0,-$E$69),0)","v":2011466444.7915008},{"$f":"IF(ABO75>=$E$69,OFFSET(ABO78,0,-$E$69),0)","v":2072212731.4242041},{"$f":"IF(ABP75>=$E$69,OFFSET(ABP78,0,-$E$69),0)","v":2134793555.9132152},{"$f":"IF(ABQ75>=$E$69,OFFSET(ABQ78,0,-$E$69),0)","v":2199264321.3017941},{"$f":"IF(ABR75>=$E$69,OFFSET(ABR78,0,-$E$69),0)","v":2265682103.8051081},{"$f":"IF(ABS75>=$E$69,OFFSET(ABS78,0,-$E$69),0)","v":2334105703.3400226},{"$f":"IF(ABT75>=$E$69,OFFSET(ABT78,0,-$E$69),0)","v":2404595695.5808911},{"$f":"IF(ABU75>=$E$69,OFFSET(ABU78,0,-$E$69),0)","v":2477214485.5874343},{"$f":"IF(ABV75>=$E$69,OFFSET(ABV78,0,-$E$69),0)","v":2552026363.052175},{"$f":"IF(ABW75>=$E$69,OFFSET(ABW78,0,-$E$69),0)","v":2629097559.2163506},{"$f":"IF(ABX75>=$E$69,OFFSET(ABX78,0,-$E$69),0)","v":2708496305.5046844},{"$f":"IF(ABY75>=$E$69,OFFSET(ABY78,0,-$E$69),0)","v":2790292893.9309258},{"$f":"IF(ABZ75>=$E$69,OFFSET(ABZ78,0,-$E$69),0)","v":2874559739.3276401},{"$f":"IF(ACA75>=$E$69,OFFSET(ACA78,0,-$E$69),0)","v":2961371443.4553347},{"$f":"IF(ACB75>=$E$69,OFFSET(ACB78,0,-$E$69),0)","v":3050804861.0476856},{"$f":"IF(ACC75>=$E$69,OFFSET(ACC78,0,-$E$69),0)","v":3142939167.8513255},{"$f":"IF(ACD75>=$E$69,OFFSET(ACD78,0,-$E$69),0)","v":3237855930.7204356},{"$f":"IF(ACE75>=$E$69,OFFSET(ACE78,0,-$E$69),0)","v":3335639179.8281927},{"$f":"IF(ACF75>=$E$69,OFFSET(ACF78,0,-$E$69),0)","v":3436375483.0590043},{"$f":"IF(ACG75>=$E$69,OFFSET(ACG78,0,-$E$69),0)","v":3540154022.6473861},{"$f":"IF(ACH75>=$E$69,OFFSET(ACH78,0,-$E$69),0)","v":3647066674.1313372},{"$f":"IF(ACI75>=$E$69,OFFSET(ACI78,0,-$E$69),0)","v":3757208087.6901035},{"$f":"IF(ACJ75>=$E$69,OFFSET(ACJ78,0,-$E$69),0)","v":3870675771.9383445},{"$f":"IF(ACK75>=$E$69,OFFSET(ACK78,0,-$E$69),0)","v":3987570180.2508826},{"$f":"IF(ACL75>=$E$69,OFFSET(ACL78,0,-$E$69),0)","v":4107994799.6944594},{"$f":"IF(ACM75>=$E$69,OFFSET(ACM78,0,-$E$69),0)","v":4232056242.6452322},{"$f":"IF(ACN75>=$E$69,OFFSET(ACN78,0,-$E$69),0)","v":4359864341.1731186},{"$f":"IF(ACO75>=$E$69,OFFSET(ACO78,0,-$E$69),0)","v":4491532244.2765465},{"$f":"IF(ACP75>=$E$69,OFFSET(ACP78,0,-$E$69),0)","v":4627176518.0536985},{"$f":"IF(ACQ75>=$E$69,OFFSET(ACQ78,0,-$E$69),0)","v":4766917248.8989201},{"$f":"IF(ACR75>=$E$69,OFFSET(ACR78,0,-$E$69),0)","v":4910878149.8156672},{"$f":"IF(ACS75>=$E$69,OFFSET(ACS78,0,-$E$69),0)","v":5059186669.9401007},{"$f":"IF(ACT75>=$E$69,OFFSET(ACT78,0,-$E$69),0)","v":5211974107.3722916},{"$f":"IF(ACU75>=$E$69,OFFSET(ACU78,0,-$E$69),0)","v":5369375725.4149351},{"$f":"IF(ACV75>=$E$69,OFFSET(ACV78,0,-$E$69),0)","v":5531530872.3224659},{"$f":"IF(ACW75>=$E$69,OFFSET(ACW78,0,-$E$69),0)","v":5698583104.666604},{"$f":"IF(ACX75>=$E$69,OFFSET(ACX78,0,-$E$69),0)","v":5870680314.4275351},{"$f":"IF(ACY75>=$E$69,OFFSET(ACY78,0,-$E$69),0)","v":6047974859.9232464},{"$f":"IF(ACZ75>=$E$69,OFFSET(ACZ78,0,-$E$69),0)","v":6230623700.6929283},{"$f":"IF(ADA75>=$E$69,OFFSET(ADA78,0,-$E$69),0)","v":6418788536.4538546},{"$f":"IF(ADB75>=$E$69,OFFSET(ADB78,0,-$E$69),0)","v":6612635950.2547607},{"$f":"IF(ADC75>=$E$69,OFFSET(ADC78,0,-$E$69),0)","v":6812337555.9524546},{"$f":"IF(ADD75>=$E$69,OFFSET(ADD78,0,-$E$69),0)","v":7018070150.1422186},{"$f":"IF(ADE75>=$E$69,OFFSET(ADE78,0,-$E$69),0)","v":7230015868.6765137},{"$f":"IF(ADF75>=$E$69,OFFSET(ADF78,0,-$E$69),0)","v":7448362347.9105444},{"$f":"IF(ADG75>=$E$69,OFFSET(ADG78,0,-$E$69),0)","v":7673302890.8174429},{"$f":"IF(ADH75>=$E$69,OFFSET(ADH78,0,-$E$69),0)","v":7905036638.1201296},{"$f":"IF(ADI75>=$E$69,OFFSET(ADI78,0,-$E$69),0)","v":8143768744.5913572},{"$f":"IF(ADJ75>=$E$69,OFFSET(ADJ78,0,-$E$69),0)","v":8389710560.6780167},{"$f":"IF(ADK75>=$E$69,OFFSET(ADK78,0,-$E$69),0)","v":8643079819.6104927},{"$f":"IF(ADL75>=$E$69,OFFSET(ADL78,0,-$E$69),0)","v":8904100830.1627293},{"$f":"IF(ADM75>=$E$69,OFFSET(ADM78,0,-$E$69),0)","v":9173004675.2336445},{"$f":"IF(ADN75>=$E$69,OFFSET(ADN78,0,-$E$69),0)","v":9450029416.4257011},{"$f":"IF(ADO75>=$E$69,OFFSET(ADO78,0,-$E$69),0)","v":9735420304.8017578},{"$f":"IF(ADP75>=$E$69,OFFSET(ADP78,0,-$E$69),0)","v":10029429998.006771},{"$f":"IF(ADQ75>=$E$69,OFFSET(ADQ78,0,-$E$69),0)","v":10332318783.946575},{"$f":"IF(ADR75>=$E$69,OFFSET(ADR78,0,-$E$69),0)","v":10644354811.221762},{"$f":"IF(ADS75>=$E$69,OFFSET(ADS78,0,-$E$69),0)","v":10965814326.520658},{"$f":"IF(ADT75>=$E$69,OFFSET(ADT78,0,-$E$69),0)","v":11296981919.181581},{"$f":"IF(ADU75>=$E$69,OFFSET(ADU78,0,-$E$69),0)","v":11638150773.140865},{"$f":"IF(ADV75>=$E$69,OFFSET(ADV78,0,-$E$69),0)","v":11989622926.489719},{"$f":"IF(ADW75>=$E$69,OFFSET(ADW78,0,-$E$69),0)","v":12351709538.869709},{"$f":"IF(ADX75>=$E$69,OFFSET(ADX78,0,-$E$69),0)","v":12724731166.943575},{"$f":"IF(ADY75>=$E$69,OFFSET(ADY78,0,-$E$69),0)","v":13109018048.18527},{"$f":"IF(ADZ75>=$E$69,OFFSET(ADZ78,0,-$E$69),0)","v":13504910393.240465},{"$f":"IF(AEA75>=$E$69,OFFSET(AEA78,0,-$E$69),0)","v":13912758687.116327},{"$f":"IF(AEB75>=$E$69,OFFSET(AEB78,0,-$E$69),0)","v":14332923999.467241},{"$f":"IF(AEC75>=$E$69,OFFSET(AEC78,0,-$E$69),0)","v":14765778304.251152},{"$f":"IF(AED75>=$E$69,OFFSET(AED78,0,-$E$69),0)","v":15211704809.039537},{"$f":"IF(AEE75>=$E$69,OFFSET(AEE78,0,-$E$69),0)","v":15671098294.272532},{"$f":"IF(AEF75>=$E$69,OFFSET(AEF78,0,-$E$69),0)","v":16144365462.759562},{"$f":"IF(AEG75>=$E$69,OFFSET(AEG78,0,-$E$69),0)","v":16631925299.7349},{"$f":"IF(AEH75>=$E$69,OFFSET(AEH78,0,-$E$69),0)","v":17134209443.786894},{"$f":"IF(AEI75>=$E$69,OFFSET(AEI78,0,-$E$69),0)","v":17651662568.989258},{"$f":"IF(AEJ75>=$E$69,OFFSET(AEJ78,0,-$E$69),0)","v":18184742778.572735},{"$f":"IF(AEK75>=$E$69,OFFSET(AEK78,0,-$E$69),0)","v":18733922010.48563},{"$f":"IF(AEL75>=$E$69,OFFSET(AEL78,0,-$E$69),0)","v":19299686455.202297},{"$f":"IF(AEM75>=$E$69,OFFSET(AEM78,0,-$E$69),0)","v":19882536986.149406},{"$f":"IF(AEN75>=$E$69,OFFSET(AEN78,0,-$E$69),0)","v":20482989603.131119},{"$f":"IF(AEO75>=$E$69,OFFSET(AEO78,0,-$E$69),0)","v":21101575889.145679},{"$f":"IF(AEP75>=$E$69,OFFSET(AEP78,0,-$E$69),0)","v":21738843480.997879},{"$f":"IF(AEQ75>=$E$69,OFFSET(AEQ78,0,-$E$69),0)","v":22395356554.124016},{"$f":"IF(AER75>=$E$69,OFFSET(AER78,0,-$E$69),0)","v":23071696322.058559},{"$f":"IF(AES75>=$E$69,OFFSET(AES78,0,-$E$69),0)","v":23768461550.98473},{"$f":"IF(AET75>=$E$69,OFFSET(AET78,0,-$E$69),0)","v":24486269089.824471},{"$f":"IF(AEU75>=$E$69,OFFSET(AEU78,0,-$E$69),0)","v":25225754416.33717},{"$f":"IF(AEV75>=$E$69,OFFSET(AEV78,0,-$E$69),0)","v":25987572199.710552},{"$f":"IF(AEW75>=$E$69,OFFSET(AEW78,0,-$E$69),0)","v":26772396880.141811},{"$f":"IF(AEX75>=$E$69,OFFSET(AEX78,0,-$E$69),0)","v":27580923265.922092},{"$f":"IF(AEY75>=$E$69,OFFSET(AEY78,0,-$E$69),0)","v":28413867148.55294},{"$f":"IF(AEZ75>=$E$69,OFFSET(AEZ78,0,-$E$69),0)","v":29271965936.43924},{"$f":"IF(AFA75>=$E$69,OFFSET(AFA78,0,-$E$69),0)","v":30155979307.719704},{"$f":"IF(AFB75>=$E$69,OFFSET(AFB78,0,-$E$69),0)","v":31066689882.81284},{"$f":"IF(AFC75>=$E$69,OFFSET(AFC78,0,-$E$69),0)","v":32004903917.273788},{"$f":"IF(AFD75>=$E$69,OFFSET(AFD78,0,-$E$69),0)","v":32971452015.575459},{"$f":"IF(AFE75>=$E$69,OFFSET(AFE78,0,-$E$69),0)","v":33967189866.445839},{"$f":"IF(AFF75>=$E$69,OFFSET(AFF78,0,-$E$69),0)","v":34992999000.412506},{"$f":"IF(AFG75>=$E$69,OFFSET(AFG78,0,-$E$69),0)","v":36049787570.22496},{"$f":"IF(AFH75>=$E$69,OFFSET(AFH78,0,-$E$69),0)","v":37138491154.845757},{"$f":"IF(AFI75>=$E$69,OFFSET(AFI78,0,-$E$69),0)","v":38260073587.722099},{"$f":"IF(AFJ75>=$E$69,OFFSET(AFJ78,0,-$E$69),0)","v":39415527810.071304},{"$f":"IF(AFK75>=$E$69,OFFSET(AFK78,0,-$E$69),0)","v":40605876749.935455},{"$f":"IF(AFL75>=$E$69,OFFSET(AFL78,0,-$E$69),0)","v":41832174227.783508},{"$f":"IF(AFM75>=$E$69,OFFSET(AFM78,0,-$E$69),0)","v":43095505889.46257},{"$f":"IF(AFN75>=$E$69,OFFSET(AFN78,0,-$E$69),0)","v":44396990167.324341},{"$f":"IF(AFO75>=$E$69,OFFSET(AFO78,0,-$E$69),0)","v":45737779270.377533},{"$f":"IF(AFP75>=$E$69,OFFSET(AFP78,0,-$E$69),0)","v":47119060204.342934},{"$f":"IF(AFQ75>=$E$69,OFFSET(AFQ78,0,-$E$69),0)","v":48542055822.514091},{"$f":"IF(AFR75>=$E$69,OFFSET(AFR78,0,-$E$69),0)","v":50008025908.354019},{"$f":"IF(AFS75>=$E$69,OFFSET(AFS78,0,-$E$69),0)","v":51518268290.786308},{"$f":"IF(AFT75>=$E$69,OFFSET(AFT78,0,-$E$69),0)","v":53074119993.168053},{"$f":"IF(AFU75>=$E$69,OFFSET(AFU78,0,-$E$69),0)","v":54676958416.961731},{"$f":"IF(AFV75>=$E$69,OFFSET(AFV78,0,-$E$69),0)","v":56328202561.153976},{"$f":"IF(AFW75>=$E$69,OFFSET(AFW78,0,-$E$69),0)","v":58029314278.500824},{"$f":"IF(AFX75>=$E$69,OFFSET(AFX78,0,-$E$69),0)","v":59781799569.711548},{"$f":"IF(AFY75>=$E$69,OFFSET(AFY78,0,-$E$69),0)","v":61587209916.716835},{"$f":"IF(AFZ75>=$E$69,OFFSET(AFZ78,0,-$E$69),0)","v":63447143656.201683},{"$f":"IF(AGA75>=$E$69,OFFSET(AGA78,0,-$E$69),0)","v":65363247394.618973},{"$f":"IF(AGB75>=$E$69,OFFSET(AGB78,0,-$E$69),0)","v":67337217465.936462},{"$f":"IF(AGC75>=$E$69,OFFSET(AGC78,0,-$E$69),0)","v":69370801433.407745},{"$f":"IF(AGD75>=$E$69,OFFSET(AGD78,0,-$E$69),0)","v":71465799636.696655},{"$f":"IF(AGE75>=$E$69,OFFSET(AGE78,0,-$E$69),0)","v":73624066785.724899},{"$f":"IF(AGF75>=$E$69,OFFSET(AGF78,0,-$E$69),0)","v":75847513602.653793},{"$f":"IF(AGG75>=$E$69,OFFSET(AGG78,0,-$E$69),0)","v":78138108513.453934},{"$f":"IF(AGH75>=$E$69,OFFSET(AGH78,0,-$E$69),0)","v":80497879390.560242},{"$f":"IF(AGI75>=$E$69,OFFSET(AGI78,0,-$E$69),0)","v":82928915348.155167},{"$f":"IF(AGJ75>=$E$69,OFFSET(AGJ78,0,-$E$69),0)","v":85433368591.669449},{"$f":"IF(AGK75>=$E$69,OFFSET(AGK78,0,-$E$69),0)","v":88013456323.137863},{"$f":"IF(AGL75>=$E$69,OFFSET(AGL78,0,-$E$69),0)","v":90671462704.096634},{"$f":"IF(AGM75>=$E$69,OFFSET(AGM78,0,-$E$69),0)","v":93409740877.760345},{"$f":"IF(AGN75>=$E$69,OFFSET(AGN78,0,-$E$69),0)","v":96230715052.268707},{"$f":"IF(AGO75>=$E$69,OFFSET(AGO78,0,-$E$69),0)","v":99136882646.847229},{"$f":"IF(AGP75>=$E$69,OFFSET(AGP78,0,-$E$69),0)","v":102130816502.78201},{"$f":"IF(AGQ75>=$E$69,OFFSET(AGQ78,0,-$E$69),0)","v":105215167161.16603},{"$f":"IF(AGR75>=$E$69,OFFSET(AGR78,0,-$E$69),0)","v":108392665209.43324},{"$f":"IF(AGS75>=$E$69,OFFSET(AGS78,0,-$E$69),0)","v":111666123698.75813},{"$f":"IF(AGT75>=$E$69,OFFSET(AGT78,0,-$E$69),0)","v":115038440634.46063},{"$f":"IF(AGU75>=$E$69,OFFSET(AGU78,0,-$E$69),0)","v":118512601541.62134},{"$f":"IF(AGV75>=$E$69,OFFSET(AGV78,0,-$E$69),0)","v":122091682108.1783},{"$f":"IF(AGW75>=$E$69,OFFSET(AGW78,0,-$E$69),0)","v":125778850907.84529},{"$f":"IF(AGX75>=$E$69,OFFSET(AGX78,0,-$E$69),0)","v":129577372205.26222},{"$f":"IF(AGY75>=$E$69,OFFSET(AGY78,0,-$E$69),0)","v":133490608845.86115},{"$f":"IF(AGZ75>=$E$69,OFFSET(AGZ78,0,-$E$69),0)","v":137522025233.00616},{"$f":"IF(AHA75>=$E$69,OFFSET(AHA78,0,-$E$69),0)","v":141675190395.04294},{"$f":"IF(AHB75>=$E$69,OFFSET(AHB78,0,-$E$69),0)","v":145953781144.97324},{"$f":"IF(AHC75>=$E$69,OFFSET(AHC78,0,-$E$69),0)","v":150361585335.55142},{"$f":"IF(AHD75>=$E$69,OFFSET(AHD78,0,-$E$69),0)","v":154902505212.68509},{"$f":"IF(AHE75>=$E$69,OFFSET(AHE78,0,-$E$69),0)","v":159580560870.10818},{"$f":"IF(AHF75>=$E$69,OFFSET(AHF78,0,-$E$69),0)","v":164399893808.38547},{"$f":"IF(AHG75>=$E$69,OFFSET(AHG78,0,-$E$69),0)","v":169364770601.39871},{"$f":"IF(AHH75>=$E$69,OFFSET(AHH78,0,-$E$69),0)","v":174479586673.56094},{"$f":"IF(AHI75>=$E$69,OFFSET(AHI78,0,-$E$69),0)","v":179748870191.10248},{"$f":"IF(AHJ75>=$E$69,OFFSET(AHJ78,0,-$E$69),0)","v":185177286070.87378},{"$f":"IF(AHK75>=$E$69,OFFSET(AHK78,0,-$E$69),0)","v":190769640110.21417},{"$f":"IF(AHL75>=$E$69,OFFSET(AHL78,0,-$E$69),0)","v":196530883241.54263},{"$f":"IF(AHM75>=$E$69,OFFSET(AHM78,0,-$E$69),0)","v":202466115915.43723},{"$f":"IF(AHN75>=$E$69,OFFSET(AHN78,0,-$E$69),0)","v":208580592616.08344},{"$f":"IF(AHO75>=$E$69,OFFSET(AHO78,0,-$E$69),0)","v":214879726513.08914},{"$f":"IF(AHP75>=$E$69,OFFSET(AHP78,0,-$E$69),0)","v":221369094253.78442},{"$f":"IF(AHQ75>=$E$69,OFFSET(AHQ78,0,-$E$69),0)","v":228054440900.24872},{"$f":"IF(AHR75>=$E$69,OFFSET(AHR78,0,-$E$69),0)","v":234941685015.43622},{"$f":"IF(AHS75>=$E$69,OFFSET(AHS78,0,-$E$69),0)","v":242036923902.9024},{"$f":"IF(AHT75>=$E$69,OFFSET(AHT78,0,-$E$69),0)","v":249346439004.77005},{"$f":"IF(AHU75>=$E$69,OFFSET(AHU78,0,-$E$69),0)","v":256876701462.71411},{"$f":"IF(AHV75>=$E$69,OFFSET(AHV78,0,-$E$69),0)","v":264634377846.88809},{"$f":"IF(AHW75>=$E$69,OFFSET(AHW78,0,-$E$69),0)","v":272626336057.86411},{"$f":"IF(AHX75>=$E$69,OFFSET(AHX78,0,-$E$69),0)","v":280859651406.81158},{"$f":"IF(AHY75>=$E$69,OFFSET(AHY78,0,-$E$69),0)","v":289341612879.2973},{"$f":"IF(AHZ75>=$E$69,OFFSET(AHZ78,0,-$E$69),0)","v":298079729588.25208},{"$f":"IF(AIA75>=$E$69,OFFSET(AIA78,0,-$E$69),0)","v":307081737421.81726},{"$f":"IF(AIB75>=$E$69,OFFSET(AIB78,0,-$E$69),0)","v":316355605891.95612},{"$f":"IF(AIC75>=$E$69,OFFSET(AIC78,0,-$E$69),0)","v":325909545189.89319},{"$f":"IF(AID75>=$E$69,OFFSET(AID78,0,-$E$69),0)","v":335752013454.62799},{"$f":"IF(AIE75>=$E$69,OFFSET(AIE78,0,-$E$69),0)","v":345891724260.95776},{"$f":"IF(AIF75>=$E$69,OFFSET(AIF78,0,-$E$69),0)","v":356337654333.63867},{"$f":"IF(AIG75>=$E$69,OFFSET(AIG78,0,-$E$69),0)","v":367099051494.51459},{"$f":"IF(AIH75>=$E$69,OFFSET(AIH78,0,-$E$69),0)","v":378185442849.64893},{"$f":"IF(AII75>=$E$69,OFFSET(AII78,0,-$E$69),0)","v":389606643223.70831},{"$f":"IF(AIJ75>=$E$69,OFFSET(AIJ78,0,-$E$69),0)","v":401372763849.06433},{"$f":"IF(AIK75>=$E$69,OFFSET(AIK78,0,-$E$69),0)","v":413494221317.30609},{"$f":"IF(AIL75>=$E$69,OFFSET(AIL78,0,-$E$69),0)","v":425981746801.08875},{"$f":"IF(AIM75>=$E$69,OFFSET(AIM78,0,-$E$69),0)","v":438846395554.48163},{"$f":"IF(AIN75>=$E$69,OFFSET(AIN78,0,-$E$69),0)","v":452099556700.22699},{"$f":"IF(AIO75>=$E$69,OFFSET(AIO78,0,-$E$69),0)","v":465752963312.57385},{"$f":"IF(AIP75>=$E$69,OFFSET(AIP78,0,-$E$69),0)","v":479818702804.61359},{"$f":"IF(AIQ75>=$E$69,OFFSET(AIQ78,0,-$E$69),0)","v":494309227629.31293},{"$f":"IF(AIR75>=$E$69,OFFSET(AIR78,0,-$E$69),0)","v":509237366303.7182},{"$f":"IF(AIS75>=$E$69,OFFSET(AIS78,0,-$E$69),0)","v":524616334766.09052},{"$f":"IF(AIT75>=$E$69,OFFSET(AIT78,0,-$E$69),0)","v":540459748076.02643},{"$f":"IF(AIU75>=$E$69,OFFSET(AIU78,0,-$E$69),0)","v":556781632467.92249},{"$f":"IF(AIV75>=$E$69,OFFSET(AIV78,0,-$E$69),0)","v":573596437768.45374},{"$f":"IF(AIW75>=$E$69,OFFSET(AIW78,0,-$E$69),0)","v":590919050189.06104},{"$f":"IF(AIX75>=$E$69,OFFSET(AIX78,0,-$E$69),0)","v":608764805504.77063},{"$f":"IF(AIY75>=$E$69,OFFSET(AIY78,0,-$E$69),0)","v":627149502631.01465},{"$f":"IF(AIZ75>=$E$69,OFFSET(AIZ78,0,-$E$69),0)","v":646089417610.47131},{"$f":"IF(AJA75>=$E$69,OFFSET(AJA78,0,-$E$69),0)","v":665601318022.3075},{"$f":"IF(AJB75>=$E$69,OFFSET(AJB78,0,-$E$69),0)","v":685702477826.58118},{"$f":"IF(AJC75>=$E$69,OFFSET(AJC78,0,-$E$69),0)","v":706410692656.94397},{"$f":"IF(AJD75>=$E$69,OFFSET(AJD78,0,-$E$69),0)","v":727744295575.18372},{"$f":"IF(AJE75>=$E$69,OFFSET(AJE78,0,-$E$69),0)","v":749722173301.55432},{"$f":"IF(AJF75>=$E$69,OFFSET(AJF78,0,-$E$69),0)","v":772363782935.26123},{"$f":"IF(AJG75>=$E$69,OFFSET(AJG78,0,-$E$69),0)","v":795689169179.90613},{"$f":"IF(AJH75>=$E$69,OFFSET(AJH78,0,-$E$69),0)","v":819718982089.13928},{"$f":"IF(AJI75>=$E$69,OFFSET(AJI78,0,-$E$69),0)","v":844474495348.23132},{"$f":"IF(AJJ75>=$E$69,OFFSET(AJJ78,0,-$E$69),0)","v":869977625107.74792},{"$f":"IF(AJK75>=$E$69,OFFSET(AJK78,0,-$E$69),0)","v":896250949386.00195},{"$f":"IF(AJL75>=$E$69,OFFSET(AJL78,0,-$E$69),0)","v":923317728057.45923},{"$f":"IF(AJM75>=$E$69,OFFSET(AJM78,0,-$E$69),0)","v":951201923444.79456},{"$f":"IF(AJN75>=$E$69,OFFSET(AJN78,0,-$E$69),0)","v":979928221532.82739},{"$f":"IF(AJO75>=$E$69,OFFSET(AJO78,0,-$E$69),0)","v":1009522053823.1188},{"$f":"IF(AJP75>=$E$69,OFFSET(AJP78,0,-$E$69),0)","v":1040009619848.577},{"$f":"IF(AJQ75>=$E$69,OFFSET(AJQ78,0,-$E$69),0)","v":1071417910368.004},{"$f":"IF(AJR75>=$E$69,OFFSET(AJR78,0,-$E$69),0)","v":1103774731261.1177},{"$f":"IF(AJS75>=$E$69,OFFSET(AJS78,0,-$E$69),0)","v":1137108728145.2034},{"$f":"IF(AJT75>=$E$69,OFFSET(AJT78,0,-$E$69),0)","v":1171449411735.1885},{"$f":"IF(AJU75>=$E$69,OFFSET(AJU78,0,-$E$69),0)","v":1206827183969.5911},{"$f":"IF(AJV75>=$E$69,OFFSET(AJV78,0,-$E$69),0)","v":1243273364925.4727},{"$f":"IF(AJW75>=$E$69,OFFSET(AJW78,0,-$E$69),0)","v":1280820220546.2219},{"$f":"IF(AJX75>=$E$69,OFFSET(AJX78,0,-$E$69),0)","v":1319500991206.7178},{"$f":"IF(AJY75>=$E$69,OFFSET(AJY78,0,-$E$69),0)","v":1359349921141.1606},{"$f":"IF(AJZ75>=$E$69,OFFSET(AJZ78,0,-$E$69),0)","v":1400402288759.6238},{"$f":"IF(AKA75>=$E$69,OFFSET(AKA78,0,-$E$69),0)","v":1442694437880.1643},{"$f":"IF(AKB75>=$E$69,OFFSET(AKB78,0,-$E$69),0)","v":1486263809904.1453},{"$f":"IF(AKC75>=$E$69,OFFSET(AKC78,0,-$E$69),0)","v":1531148976963.2505},{"$f":"IF(AKD75>=$E$69,OFFSET(AKD78,0,-$E$69),0)","v":1577389676067.5408},{"$f":"IF(AKE75>=$E$69,OFFSET(AKE78,0,-$E$69),0)","v":1625026844284.7805},{"$f":"IF(AKF75>=$E$69,OFFSET(AKF78,0,-$E$69),0)","v":1674102654982.1809},{"$f":"IF(AKG75>=$E$69,OFFSET(AKG78,0,-$E$69),0)","v":1724660555162.6428},{"$f":"IF(AKH75>=$E$69,OFFSET(AKH78,0,-$E$69),0)","v":1776745303928.5547},{"$f":"IF(AKI75>=$E$69,OFFSET(AKI78,0,-$E$69),0)","v":1830403012107.197},{"$f":"IF(AKJ75>=$E$69,OFFSET(AKJ78,0,-$E$69),0)","v":1885681183072.8345},{"$f":"IF(AKK75>=$E$69,OFFSET(AKK78,0,-$E$69),0)","v":1942628754801.634},{"$f":"IF(AKL75>=$E$69,OFFSET(AKL78,0,-$E$69),0)","v":2001296143196.6433},{"$f":"IF(AKM75>=$E$69,OFFSET(AKM78,0,-$E$69),0)","v":2061735286721.1819},{"$f":"IF(AKN75>=$E$69,OFFSET(AKN78,0,-$E$69),0)","v":2123999692380.1616},{"$f":"IF(AKO75>=$E$69,OFFSET(AKO78,0,-$E$69),0)","v":2188144483090.0425},{"$f":"IF(AKP75>=$E$69,OFFSET(AKP78,0,-$E$69),0)","v":2254226446479.3618},{"$f":"IF(AKQ75>=$E$69,OFFSET(AKQ78,0,-$E$69),0)","v":2322304085163.0386},{"$f":"IF(AKR75>=$E$69,OFFSET(AKR78,0,-$E$69),0)","v":2392437668534.9624},{"$f":"IF(AKS75>=$E$69,OFFSET(AKS78,0,-$E$69),0)","v":2464689286124.7183},{"$f":"IF(AKT75>=$E$69,OFFSET(AKT78,0,-$E$69),0)","v":2539122902565.6846},{"$f":"IF(AKU75>=$E$69,OFFSET(AKU78,0,-$E$69),0)","v":2615804414223.1685},{"$f":"IF(AKV75>=$E$69,OFFSET(AKV78,0,-$E$69),0)","v":2694801707532.708},{"$f":"IF(AKW75>=$E$69,OFFSET(AKW78,0,-$E$69),0)","v":2776184719100.1958},{"$f":"IF(AKX75>=$E$69,OFFSET(AKX78,0,-$E$69),0)","v":2860025497617.0215},{"$f":"IF(AKY75>=$E$69,OFFSET(AKY78,0,-$E$69),0)","v":2946398267645.0557},{"$f":"IF(AKZ75>=$E$69,OFFSET(AKZ78,0,-$E$69),0)","v":3035379495327.9365},{"$f":"IF(ALA75>=$E$69,OFFSET(ALA78,0,-$E$69),0)","v":3127047956086.8403},{"$f":"IF(ALB75>=$E$69,OFFSET(ALB78,0,-$E$69),0)","v":3221484804360.6631},{"$f":"IF(ALC75>=$E$69,OFFSET(ALC78,0,-$E$69),0)","v":3318773645452.355},{"$f":"IF(ALD75>=$E$69,OFFSET(ALD78,0,-$E$69),0)","v":3419000609545.0161},{"$f":"IF(ALE75>=$E$69,OFFSET(ALE78,0,-$E$69),0)","v":3522254427953.2754},{"$f":"IF(ALF75>=$E$69,OFFSET(ALF78,0,-$E$69),0)","v":3628626511677.4644},{"$f":"IF(ALG75>=$E$69,OFFSET(ALG78,0,-$E$69),0)","v":3738211032330.124},{"$f":"IF(ALH75>=$E$69,OFFSET(ALH78,0,-$E$69),0)","v":3851105005506.4937},{"$f":"IF(ALI75>=$E$69,OFFSET(ALI78,0,-$E$69),0)","v":3967408376672.7896},{"$f":"IF(ALJ75>=$E$69,OFFSET(ALJ78,0,-$E$69),0)","v":4087224109648.3076},{"$f":"IF(ALK75>=$E$69,OFFSET(ALK78,0,-$E$69),0)","v":4210658277759.6865},{"$f":"IF(ALL75>=$E$69,OFFSET(ALL78,0,-$E$69),0)","v":4337820157748.0293},{"$f":"IF(ALM75>=$E$69,OFFSET(ALM78,0,-$E$69),0)","v":4468822326512.0195},{"$f":"IF(ALN75>=$E$69,OFFSET(ALN78,0,-$E$69),0)","v":4603780760772.6826},{"$f":"IF(ALO75>=$E$69,OFFSET(ALO78,0,-$E$69),0)","v":4742814939748.0176},{"$f":"IF(ALP75>=$E$69,OFFSET(ALP78,0,-$E$69),0)","v":4886047950928.4082},{"$f":"IF(ALQ75>=$E$69,OFFSET(ALQ78,0,-$E$69),0)","v":5033606599046.4463},{"$f":"IF(ALR75>=$E$69,OFFSET(ALR78,0,-$E$69),0)","v":5185621518337.6494}]
[null,null,"Closing Balance",null,null,0,{"$f":"G77+G78-G79","v":1},{"$f":"H77+H78-H79","v":2.0301999999999998},3.0915120399999996,4.1848757036079993,5.3112589498569607,6.4716589701426406,7.6671030710409482,8.8986495837863853,10.167388801216735,11.47444394301348,12.820972150092487,14.20816550902528,15.637252107397844,17.109497121041258,18.626203934096704,19.188715292906423,19.768214494752197,20.365214572493713,20.980244052583025,21.61384742297103,22.266585615144756,22.939036500722128,23.631795403043938,24.345475624215865,25.080708988067183,25.838146399506812,26.618458420771915,27.422335865079226,28.25049040820462,29.103655218532399,29.982585606132076,30.888059691437267,31.820879094118673,32.781869642761059,33.771882105972438,34.791792945572801,35.842505092529102,36.92494874632348,38.04008219846245,39.188892680856014,40.372397239817865,41.591643636460361,42.847711274281465,44.141712154764768,45.474791861838668,46.848130576066197,48.262944119463398,49.720485031871199,51.22204367983371,52.768949398964693,54.362571670813431,56.004321335271996,57.695651839597211,59.438060525153041,61.233089953012666,63.082329269593657,64.98741561353539,66.950035565064155,68.971926639129094,71.054878823630787,73.200736164104441,75.411398396260395,77.688822627827463,80.035025071187846,82.452082828337723,{"$f":"BT77+BT78-BT79","v":84.942135729753517},87.507388228792067,90.150111353301583,92.87264471617128,95.677398586599651,98.566856023914951,101.54357507583718,104.61019104312746,107.76941881262991,111.02405526077133,114.37698172964663,117.83116657788196,121.38966780853399,125.05563577635172,128.83231597679753,132.72305191929681,136.73128808725957,140.86057298749483,145.11456229171719,149.49702207292705,154.01183213952945,158.66298947014323,163.45461175214155,168.39094102705621,173.47634744607331,178.71533313894471,184.11253619974084,189.67273479297302,195.40085138372081,201.30195709550918,207.38127619979355,213.6441907410273,220.09624530140633,226.74315190950878,233.59079509717594,240.64523710911064,247.91272326980581,255.39968751255392,263.11275807543308,271.05876336931118,279.24473802306443,287.67792911136098,296.36580257052407,305.31604980815388,314.53659451236013,324.0355996666334,333.82147477656571,343.90288331481798,354.28875039092549,364.98827065273144,376.01091642644394,387.36644610252256,399.06491277481871,411.11667314061822,423.5323966694649,436.32307504888274,449.50003191535899,463.07493287920283,477.05979585215476,491.46700168688977,506.30930513783386,521.59984615299641,537.35216150681686,553.58019678432277,{"$f":"EF77+EF78-EF79","v":570.29831872720933},587.521327952771,605.26447205694467,623.54345911306439,642.37447157827899,661.77418061994308,681.7597608746654,702.34890565308035,723.55984260380342,745.41134985043834,767.92277261592153,791.11404034892234,815.00568436745982,839.61885603535711,864.97534548762496,891.09760092135116,918.008748469176,945.73261267294515,974.29373757566816,1003.7174084504533,1034.0296741856569,1065.2573703460637,1097.4281429305149,1130.5704728470166,1164.7137011269965,1199.8880549010319,1236.124674159043,1273.455639318646,1311.9139996260692,1351.5338024147763,1392.3501232477026,1434.3990969697832,1477.7179496982706,1522.3450317791583,1568.3198517388887,1615.6831112614032,1664.4767412214974,1714.7439388063865,1766.5292057583392,1819.878387772241,1874.8387150829628,1931.4588442784684,1989.7889013756783,2049.8805261972238,2111.7869180883799,2175.5628830146488,2241.2648820816912,2308.9510815205585,2378.6814041824791,2450.51758258879,2524.5232135829715,2600.7638146331774,2679.3068818350994,2760.2219496665193,2843.5806525464482,2929.4567882533511,3017.9263832586021,3109.0677600330118,3202.961606386009,3299.6910468988667,3399.3417165152123,3502.0018363539721,3607.7622918118618,3716.7167130245803,{"$f":"GR77+GR78-GR79","v":3828.9615577579229},3944.5961968022125,4063.7230019456397,4186.4474366043978,4312.8781491898508,4443.127069295384,4577.309506788105,4715.5442538931056,4857.9536903606768,5004.6638918095687,5155.8047413422173,5311.5100445307526,5471.9176478755817,5637.1695608414238,5807.4120815788356,5982.7959264425172,6163.4763634210813,6349.6133495963977,6541.3716727542087,6738.9210972713854,6942.4365144089816,7152.0980971441331,7368.0914596778857,7590.607821760158,7819.8441779773148,8056.0034721522288,8299.294777011226,8549.933479276966,8808.1414703511309,9074.1473427557339,9348.186592506956,9630.5018276006649,9921.3429827942055,10220.96754087459,10529.640760609003,10847.635911579397,11175.234516109094,11512.726598495588,11860.410941770157,12218.595352211614,12587.596931848406,12967.742359190228,13359.368178437773,13762.821097426593,14178.458294568876,14606.647735064857,15047.768496663815,15502.211105263063,15970.377880642007,16452.683292637397,16949.554328075046,17461.430868782911,17988.766081020152,18532.026816666959,19091.694026530302,19668.263186131517,20262.244734352687,20874.164525330139,21504.564293995107,22154.00213567376,22823.053000171105,23512.309200776272,24222.380938639715,24953.896842986633,{"$f":"JD77+JD78-JD79","v":25707.504527644829},26483.871164379703,27283.684073543969,28107.651332564998,28956.502402808463,29830.98877537328,30731.884636389554,31659.987552408515,32616.119176491255,33601.125975621289,34615.879980085054,35661.279555483619,36738.250198059228,37847.745354040613,38990.747263732635,40168.267831097357,41381.349519596493,42631.066275088306,43918.524476595972,45244.863915789174,46611.258806046011,48018.918821988605,49469.090170412659,50963.05669355912,52502.141005704601,54087.705664076879,55721.154375131999,57403.933237260986,59137.532021026273,60923.485488061269,62763.374749800721,64658.828667244699,66611.525292995488,68623.193356843956,70695.613796220641,72830.621332866504,75030.106097119075,77296.01530125206,79630.354963349877,82035.191683243043,84512.654472076989,87064.936637133724,89694.297723575175,{"$f":"KU77+KU78-KU79","v":92403.065514827147},{"$f":"KV77+KV78-KV79","v":95193.638093374931},{"$f":"KW77+KW78-KW79","v":98068.485963794854},{"$f":"KX77+KX78-KX79","v":101030.15423990146},{"$f":"KY77+KY78-KY79","v":104081.26489794649},{"$f":"KZ77+KZ78-KZ79","v":107224.51909786448},{"$f":"LA77+LA78-LA79","v":110462.69957462},{"$f":"LB77+LB78-LB79","v":113798.67310177351},{"$f":"LC77+LC78-LC79","v":117235.39302944708},{"$f":"LD77+LD78-LD79","v":120775.90189893638},{"$f":"LE77+LE78-LE79","v":124423.33413628426},{"$f":"LF77+LF78-LF79","v":128180.91882720003},{"$f":"LG77+LG78-LG79","v":132051.98257578147},{"$f":"LH77+LH78-LH79","v":136039.95244957009},{"$f":"LI77+LI78-LI79","v":140148.3590135471},{"$f":"LJ77+LJ78-LJ79","v":144380.83945575624},{"$f":"LK77+LK78-LK79","v":148741.14080732007},{"$f":"LL77+LL78-LL79","v":153233.12325970113},{"$f":"LM77+LM78-LM79","v":157860.76358214408},{"$f":"LN77+LN78-LN79","v":162628.15864232485},{"$f":"LO77+LO78-LO79","v":167539.52903332308},{"$f":"LP77+LP78-LP79","v":172599.22281012943},{"$f":"LQ77+LQ78-LQ79","v":177811.71933899535},{"$f":"LR77+LR78-LR79","v":183181.633263033},{"$f":"LS77+LS78-LS79","v":188713.71858757659},{"$f":"LT77+LT78-LT79","v":194412.87288892141},{"$f":"LU77+LU78-LU79","v":200284.14165016683},{"$f":"LV77+LV78-LV79","v":206332.72272800186},{"$f":"LW77+LW78-LW79","v":212563.97095438751},{"$f":"LX77+LX78-LX79","v":218983.40287721003},{"$f":"LY77+LY78-LY79","v":225596.70164410176},{"$f":"LZ77+LZ78-LZ79","v":232409.72203375364},{"$f":"MA77+MA78-MA79","v":239428.49563917299},{"$f":"MB77+MB78-MB79","v":246659.23620747603},{"$f":"MC77+MC78-MC79","v":254108.34514094179},{"$f":"MD77+MD78-MD79","v":261782.41716419821},{"$f":"ME77+ME78-ME79","v":269688.24616255698},{"$f":"MF77+MF78-MF79","v":277832.83119666623},{"$f":"MG77+MG78-MG79","v":286223.38269880554},{"$f":"MH77+MH78-MH79","v":294867.32885630947},{"$f":"MI77+MI78-MI79","v":303772.32218776998},{"$f":"MJ77+MJ78-MJ79","v":312946.24631784065},{"$f":"MK77+MK78-MK79","v":322397.22295663948},{"$f":"ML77+ML78-ML79","v":332133.61908993003},{"$f":"MM77+MM78-MM79","v":342164.05438644596},{"$f":"MN77+MN78-MN79","v":352497.40882891661},{"$f":"MO77+MO78-MO79","v":363142.83057554986},{"$f":"MP77+MP78-MP79","v":374109.74405893148},{"$f":"MQ77+MQ78-MQ79","v":385407.85832951125},{"$f":"MR77+MR78-MR79","v":397047.17565106245},{"$f":"MS77+MS78-MS79","v":409038.00035572454},{"$f":"MT77+MT78-MT79","v":421390.94796646741},{"$f":"MU77+MU78-MU79","v":434116.95459505473},{"$f":"MV77+MV78-MV79","v":447227.28662382538},{"$f":"MW77+MW78-MW79","v":460733.55067986489},{"$f":"MX77+MX78-MX79","v":474647.70391039684},{"$f":"MY77+MY78-MY79","v":488982.06456849084},{"$f":"MZ77+MZ78-MZ79","v":503749.32291845925},{"$f":"NA77+NA78-NA79","v":518962.55247059668},{"$f":"NB77+NB78-NB79","v":534635.22155520867},{"$f":"NC77+NC78-NC79","v":550781.20524617599},{"$f":"ND77+ND78-ND79","v":567414.79764461052},{"$f":"NE77+NE78-NE79","v":584550.7245334778},{"$f":"NF77+NF78-NF79","v":602204.1564143888},{"$f":"NG77+NG78-NG79","v":620390.72193810332},{"$f":"NH77+NH78-NH79","v":639126.52174063411},{"$f":"NI77+NI78-NI79","v":658428.14269720134},{"$f":"NJ77+NJ78-NJ79","v":678312.67260665679},{"$f":"NK77+NK78-NK79","v":698797.71531937784},{"$f":"NL77+NL78-NL79","v":719901.40632202302},{"$f":"NM77+NM78-NM79","v":741642.42879294814},{"$f":"NN77+NN78-NN79","v":764040.03014249518},{"$f":"NO77+NO78-NO79","v":787114.03905279853},{"$f":"NP77+NP78-NP79","v":810884.88303219306},{"$f":"NQ77+NQ78-NQ79","v":835373.6064997653},{"$f":"NR77+NR78-NR79","v":860601.8894160582},{"$f":"NS77+NS78-NS79","v":886592.06647642318},{"$f":"NT77+NT78-NT79","v":913367.1468840111},{"$f":"NU77+NU78-NU79","v":940950.83471990831},{"$f":"NV77+NV78-NV79","v":969367.54992844956},{"$f":"NW77+NW78-NW79","v":998642.44993628864},{"$f":"NX77+NX78-NX79","v":1028801.4519243644},{"$f":"NY77+NY78-NY79","v":1059871.2557724803},{"$f":"NZ77+NZ78-NZ79","v":1091879.3676968091},{"$f":"OA77+OA78-OA79","v":1124854.1246012528},{"$f":"OB77+OB78-OB79","v":1158824.7191642106},{"$f":"OC77+OC78-OC79","v":1193821.2256829699},{"$f":"OD77+OD78-OD79","v":1229874.6266985957},{"$f":"OE77+OE78-OE79","v":1267016.8404248932},{"$f":"OF77+OF78-OF79","v":1305280.7490057251},{"$f":"OG77+OG78-OG79","v":1344700.2276256981},{"$f":"OH77+OH78-OH79","v":1385310.1744999941},{"$f":"OI77+OI78-OI79","v":1427146.5417698938},{"$f":"OJ77+OJ78-OJ79","v":1470246.3673313446},{"$f":"OK77+OK78-OK79","v":1514647.8076247512},{"$f":"OL77+OL78-OL79","v":1560390.1714150188},{"$f":"OM77+OM78-OM79","v":1607513.9545917525},{"$f":"ON77+ON78-ON79","v":1656060.8760204234},{"$f":"OO77+OO78-OO79","v":1706073.9144762403},{"$f":"OP77+OP78-OP79","v":1757597.3466934229},{"$f":"OQ77+OQ78-OQ79","v":1810676.7865635643},{"$f":"OR77+OR78-OR79","v":1865359.225517784},{"$f":"OS77+OS78-OS79","v":1921693.074128421},{"$f":"OT77+OT78-OT79","v":1979728.2049670995},{"$f":"OU77+OU78-OU79","v":2039515.9967571057},{"$f":"OV77+OV78-OV79","v":2101109.3798591699},{"$f":"OW77+OW78-OW79","v":2164562.8831309169},{"$f":"OX77+OX78-OX79","v":2229932.6822014707},{"$f":"OY77+OY78-OY79","v":2297276.6492039552},{"$f":"OZ77+OZ78-OZ79","v":2366654.404009915},{"$f":"PA77+PA78-PA79","v":2438127.3670110144},{"$f":"PB77+PB78-PB79","v":2511758.813494747},{"$f":"PC77+PC78-PC79","v":2587613.9296622882},{"$f":"PD77+PD78-PD79","v":2665759.8703380893},{"$f":"PE77+PE78-PE79","v":2746265.8184222993},{"$f":"PF77+PF78-PF79","v":2829203.0461386526},{"$f":"PG77+PG78-PG79","v":2914644.9781320398},{"$f":"PH77+PH78-PH79","v":3002667.2564716274},{"$f":"PI77+PI78-PI79","v":3093347.8076170706},{"$f":"PJ77+PJ78-PJ79","v":3186766.9114071061},{"$f":"PK77+PK78-PK79","v":3283007.2721316004},{"$f":"PL77+PL78-PL79","v":3382154.0917499745},{"$f":"PM77+PM78-PM79","v":3484295.1453208239},{"$f":"PN77+PN78-PN79","v":3589520.8587095132},{"$f":"PO77+PO78-PO79","v":3697924.3886425402},{"$f":"PP77+PP78-PP79","v":3809601.7051795451},{"$f":"PQ77+PQ78-PQ79","v":3924651.6766759669},{"$f":"PR77+PR78-PR79","v":4043176.1573115811},{"$f":"PS77+PS78-PS79","v":4165280.0772623909},{"$f":"PT77+PT78-PT79","v":4291071.535595715},{"$f":"PU77+PU78-PU79","v":4420661.895970705},{"$f":"PV77+PV78-PV79","v":4554165.8852290204},{"$f":"PW77+PW78-PW79","v":4691701.6949629365},{"$f":"PX77+PX78-PX79","v":4833391.0861508166},{"$f":"PY77+PY78-PY79","v":4979359.4969525719},{"$f":"PZ77+PZ78-PZ79","v":5129736.1537605394},{"$f":"QA77+QA78-QA79","v":5284654.1856041076},{"$f":"QB77+QB78-QB79","v":5444250.742009352},{"$f":"QC77+QC78-QC79","v":5608667.1144180344},{"$f":"QD77+QD78-QD79","v":5778048.8612734592},{"$f":"QE77+QE78-QE79","v":5952545.9368839171},{"$f":"QF77+QF78-QF79","v":6132312.8241778119},{"$f":"QG77+QG78-QG79","v":6317508.6714679822},{"$f":"QH77+QH78-QH79","v":6508297.4333463153},{"$f":"QI77+QI78-QI79","v":6704848.0158333741},{"$f":"QJ77+QJ78-QJ79","v":6907334.425911542},{"$f":"QK77+QK78-QK79","v":7115935.9255740708},{"$f":"QL77+QL78-QL79","v":7330837.1905264081},{"$f":"QM77+QM78-QM79","v":7552228.4736803062},{"$f":"QN77+QN78-QN79","v":7780305.7735854508},{"$f":"QO77+QO78-QO79","v":8015271.0079477318},{"$f":"QP77+QP78-QP79","v":8257332.1923877541},{"$f":"QQ77+QQ78-QQ79","v":8506703.6245978642},{"$f":"QR77+QR78-QR79","v":8763606.0740607195},{"$f":"QS77+QS78-QS79","v":9028266.9774973523},{"$f":"QT77+QT78-QT79","v":9300920.6402177718},{"$f":"QU77+QU78-QU79","v":9581808.4435523488},{"$f":"QV77+QV78-QV79","v":9871179.0585476309},{"$f":"QW77+QW78-QW79","v":10169288.666115768},{"$f":"QX77+QX78-QX79","v":10476401.183832465},{"$f":"QY77+QY78-QY79","v":10792788.499584204},{"$f":"QZ77+QZ78-QZ79","v":11118730.712271648},{"$f":"RA77+RA78-RA79","v":11454516.379782252},{"$f":"RB77+RB78-RB79","v":11800442.774451677},{"$f":"RC77+RC78-RC79","v":12156816.146240117},{"$f":"RD77+RD78-RD79","v":12523951.993856568},{"$f":"RE77+RE78-RE79","v":12902175.344071034},{"$f":"RF77+RF78-RF79","v":13291821.03946198},{"$f":"RG77+RG78-RG79","v":13693234.03485373},{"$f":"RH77+RH78-RH79","v":14106769.702706315},{"$f":"RI77+RI78-RI79","v":14532794.147728046},{"$f":"RJ77+RJ78-RJ79","v":14971684.530989433},{"$f":"RK77+RK78-RK79","v":15423829.403825313},{"$f":"RL77+RL78-RL79","v":15889629.051820837},{"$f":"RM77+RM78-RM79","v":16369495.849185826},{"$f":"RN77+RN78-RN79","v":16863854.623831239},{"$f":"RO77+RO78-RO79","v":17373143.03347094},{"$f":"RP77+RP78-RP79","v":17897811.953081761},{"$f":"RQ77+RQ78-RQ79","v":18438325.874064829},{"$f":"RR77+RR78-RR79","v":18995163.315461587},{"$f":"RS77+RS78-RS79","v":19568817.247588526},{"$f":"RT77+RT78-RT79","v":20159795.528465699},{"$f":"RU77+RU78-RU79","v":20768621.353425361},{"$f":"RV77+RV78-RV79","v":21395833.718298808},{"$f":"RW77+RW78-RW79","v":22041987.896591432},{"$f":"RX77+RX78-RX79","v":22707655.931068495},{"$f":"RY77+RY78-RY79","v":23393427.140186764},{"$f":"RZ77+RZ78-RZ79","v":24099908.639820404},{"$f":"SA77+SA78-SA79","v":24827725.880742982},{"$f":"SB77+SB78-SB79","v":25577523.202341422},{"$f":"SC77+SC78-SC79","v":26349964.403052133},{"$f":"SD77+SD78-SD79","v":27145733.328024309},{"$f":"SE77+SE78-SE79","v":27965534.474530645},{"$f":"SF77+SF78-SF79","v":28810093.615661472},{"$f":"SG77+SG78-SG79","v":29680158.442854449},{"$f":"SH77+SH78-SH79","v":30576499.227828655},{"$f":"SI77+SI78-SI79","v":31499909.504509084},{"$f":"SJ77+SJ78-SJ79","v":32451206.771545257},{"$f":"SK77+SK78-SK79","v":33431233.216045924},{"$f":"SL77+SL78-SL79","v":34440856.459170513},{"$f":"SM77+SM78-SM79","v":35480970.324237466},{"$f":"SN77+SN78-SN79","v":36552495.628029436},{"$f":"SO77+SO78-SO79","v":37656380.995995924},{"$f":"SP77+SP78-SP79","v":38793603.702075005},{"$f":"SQ77+SQ78-SQ79","v":39965170.533877671},{"$f":"SR77+SR78-SR79","v":41172118.684000775},{"$f":"SS77+SS78-SS79","v":42415516.668257594},{"$f":"ST77+ST78-ST79","v":43696465.271638975},{"$f":"SU77+SU78-SU79","v":45016098.522842474},{"$f":"SV77+SV78-SV79","v":46375584.698232323},{"$f":"SW77+SW78-SW79","v":47776127.35611894},{"$f":"SX77+SX78-SX79","v":49218966.402273729},{"$f":"SY77+SY78-SY79","v":50705379.187622398},{"$f":"SZ77+SZ78-SZ79","v":52236681.639088593},{"$f":"TA77+TA78-TA79","v":53814229.424589068},{"$f":"TB77+TB78-TB79","v":55439419.153211653},{"$f":"TC77+TC78-TC79","v":57113689.611638643},{"$f":"TD77+TD78-TD79","v":58838523.037910134},{"$f":"TE77+TE78-TE79","v":60615446.433655016},{"$f":"TF77+TF78-TF79","v":62446032.915951394},{"$f":"TG77+TG78-TG79","v":64331903.110013127},{"$f":"TH77+TH78-TH79","v":66274726.583935522},{"$f":"TI77+TI78-TI79","v":68276223.326770365},{"$f":"TJ77+TJ78-TJ79","v":70338165.271238834},{"$f":"TK77+TK78-TK79","v":72462377.862430245},{"$f":"TL77+TL78-TL79","v":74650741.673875645},{"$f":"TM77+TM78-TM79","v":76905194.072426692},{"$f":"TN77+TN78-TN79","v":79227730.933413982},{"$f":"TO77+TO78-TO79","v":81620408.407603085},{"$f":"TP77+TP78-TP79","v":84085344.741512701},{"$f":"TQ77+TQ78-TQ79","v":86624722.152706385},{"$f":"TR77+TR78-TR79","v":89240788.761718124},{"$f":"TS77+TS78-TS79","v":91935860.582322016},{"$f":"TT77+TT78-TT79","v":94712323.571908146},{"$f":"TU77+TU78-TU79","v":97572635.743779778},{"$f":"TV77+TV78-TV79","v":100519329.34324192},{"$f":"TW77+TW78-TW79","v":103555013.08940783},{"$f":"TX77+TX78-TX79","v":106682374.48470795},{"$f":"TY77+TY78-TY79","v":109904182.19414613},{"$f":"TZ77+TZ78-TZ79","v":113223288.49640933},{"$f":"UA77+UA78-UA79","v":116642631.80900088},{"$f":"UB77+UB78-UB79","v":120165239.28963271},{"$f":"UC77+UC78-UC79","v":123794229.51617961},{"$f":"UD77+UD78-UD79","v":127532815.24756823},{"$f":"UE77+UE78-UE79","v":131384306.2680448},{"$f":"UF77+UF78-UF79","v":135352112.31733975},{"$f":"UG77+UG78-UG79","v":139439746.10932341},{"$f":"UH77+UH78-UH79","v":143650826.44182497},{"$f":"UI77+UI78-UI79","v":147989081.40036809},{"$f":"UJ77+UJ78-UJ79","v":152458351.65865922},{"$f":"UK77+UK78-UK79","v":157062593.87875071},{"$f":"UL77+UL78-UL79","v":161805884.213889},{"$f":"UM77+UM78-UM79","v":166692421.91714844},{"$f":"UN77+UN78-UN79","v":171726533.05904633},{"$f":"UO77+UO78-UO79","v":176912674.3574295},{"$f":"UP77+UP78-UP79","v":182255437.12302387},{"$f":"UQ77+UQ78-UQ79","v":187759551.32413918},{"$f":"UR77+UR78-UR79","v":193429889.7741282},{"$f":"US77+US78-US79","v":199271472.44530687},{"$f":"UT77+UT78-UT79","v":205289470.91315514},{"$f":"UU77+UU78-UU79","v":211489212.93473244},{"$f":"UV77+UV78-UV79","v":217876187.16536134},{"$f":"UW77+UW78-UW79","v":224456048.01775527},{"$f":"UX77+UX78-UX79","v":231234620.66789147},{"$f":"UY77+UY78-UY79","v":238217906.21206179},{"$f":"UZ77+UZ78-UZ79","v":245412086.97966605},{"$f":"VA77+VA78-VA79","v":252823532.00645196},{"$f":"VB77+VB78-VB79","v":260458802.6730468},{"$f":"VC77+VC78-VC79","v":268324658.51377282},{"$f":"VD77+VD78-VD79","v":276428063.20088875},{"$f":"VE77+VE78-VE79","v":284776190.70955557},{"$f":"VF77+VF78-VF79","v":293376431.66898412},{"$f":"VG77+VG78-VG79","v":302236399.9053874},{"$f":"VH77+VH78-VH79","v":311363939.18253011},{"$f":"VI77+VI78-VI79","v":320767130.14584249},{"$f":"VJ77+VJ78-VJ79","v":330454297.47624695},{"$f":"VK77+VK78-VK79","v":340434017.26002961},{"$f":"VL77+VL78-VL79","v":350715124.5812825},{"$f":"VM77+VM78-VM79","v":361306721.34363723},{"$f":"VN77+VN78-VN79","v":372218184.32821506},{"$f":"VO77+VO78-VO79","v":383459173.49492717},{"$f":"VP77+VP78-VP79","v":395039640.53447402},{"$f":"VQ77+VQ78-VQ79","v":406969837.67861515},{"$f":"VR77+VR78-VR79","v":419260326.77650934},{"$f":"VS77+VS78-VS79","v":431921988.64515996},{"$f":"VT77+VT78-VT79","v":444966032.7022438},{"$f":"VU77+VU78-VU79","v":458404006.88985157},{"$f":"VV77+VV78-VV79","v":472247807.89792508},{"$f":"VW77+VW78-VW79","v":486509691.69644237},{"$f":"VX77+VX78-VX79","v":501202284.38567495},{"$f":"VY77+VY78-VY79","v":516338593.37412226},{"$f":"VZ77+VZ78-VZ79","v":531932018.8940208},{"$f":"WA77+WA78-WA79","v":547996365.86462021},{"$f":"WB77+WB78-WB79","v":564545856.11373174},{"$f":"WC77+WC78-WC79","v":581595140.9683665},{"$f":"WD77+WD78-WD79","v":599159314.22561121},{"$f":"WE77+WE78-WE79","v":617253925.51522458},{"$f":"WF77+WF78-WF79","v":635894994.06578434},{"$f":"WG77+WG78-WG79","v":655099022.88657105},{"$f":"WH77+WH78-WH79","v":674883013.37774551},{"$f":"WI77+WI78-WI79","v":695264480.38175344},{"$f":"WJ77+WJ78-WJ79","v":716261467.6892823},{"$f":"WK77+WK78-WK79","v":737892564.01349854},{"$f":"WL77+WL78-WL79","v":760176919.44670618},{"$f":"WM77+WM78-WM79","v":783134262.4139967},{"$f":"WN77+WN78-WN79","v":806784917.13889945},{"$f":"WO77+WO78-WO79","v":831149821.63649416},{"$f":"WP77+WP78-WP79","v":856250546.2499162},{"$f":"WQ77+WQ78-WQ79","v":882109312.74666369},{"$f":"WR77+WR78-WR79","v":908749013.99161291},{"$f":"WS77+WS78-WS79","v":936193234.21415961},{"$f":"WT77+WT78-WT79","v":964466269.88742721},{"$f":"WU77+WU78-WU79","v":993593151.23802745},{"$f":"WV77+WV78-WV79","v":1023599664.4054158},{"$f":"WW77+WW78-WW79","v":1054512374.2704593},{"$f":"WX77+WX78-WX79","v":1086358647.9734271},{"$f":"WY77+WY78-WY79","v":1119166679.1422246},{"$f":"WZ77+WZ78-WZ79","v":1152965512.8523197},{"$f":"XA77+XA78-XA79","v":1187785071.3404598},{"$f":"XB77+XB78-XB79","v":1223656180.4949417},{"$f":"XC77+XC78-XC79","v":1260610597.1458888},{"$f":"XD77+XD78-XD79","v":1298681037.1796947},{"$f":"XE77+XE78-XE79","v":1337901204.5025215},{"$f":"XF77+XF78-XF79","v":1378305820.8784976},{"$f":"XG77+XG78-XG79","v":1419930656.6690283},{"$f":"XH77+XH78-XH79","v":1462812562.500433},{"$f":"XI77+XI78-XI79","v":1506989501.8879461},{"$f":"XJ77+XJ78-XJ79","v":1552500584.8449621},{"$f":"XK77+XK78-XK79","v":1599386102.5072799},{"$f":"XL77+XL78-XL79","v":1647687562.8029997},{"$f":"XM77+XM78-XM79","v":1697447727.1996503},{"$f":"XN77+XN78-XN79","v":1748710648.5610797},{"$f":"XO77+XO78-XO79","v":1801521710.1476243},{"$f":"XP77+XP78-XP79","v":1855927665.7940824},{"$f":"XQ77+XQ78-XQ79","v":1911976681.3010635},{"$f":"XR77+XR78-XR79","v":1969718377.0763557},{"$f":"XS77+XS78-XS79","v":2029203872.0640616},{"$f":"XT77+XT78-XT79","v":2090485829.0003963},{"$f":"XU77+XU78-XU79","v":2153618501.0362082},{"$f":"XV77+XV78-XV79","v":2218657779.7675014},{"$f":"XW77+XW78-XW79","v":2285661244.7164798},{"$f":"XX77+XX78-XX79","v":2354688214.3069177},{"$f":"XY77+XY78-XY79","v":2425799798.3789864},{"$f":"XZ77+XZ78-XZ79","v":2499058952.2900314},{"$f":"YA77+YA78-YA79","v":2574530532.6491904},{"$f":"YB77+YB78-YB79","v":2652281354.7351961},{"$f":"YC77+YC78-YC79","v":2732380251.6481991},{"$f":"YD77+YD78-YD79","v":2814898135.2479749},{"$f":"YE77+YE78-YE79","v":2899908058.9324641},{"$f":"YF77+YF78-YF79","v":2987485282.3122249},{"$f":"YG77+YG78-YG79","v":3077707337.8380542},{"$f":"YH77+YH78-YH79","v":3170654099.4407635},{"$f":"YI77+YI78-YI79","v":3266407853.2438745},{"$f":"YJ77+YJ78-YJ79","v":3365053370.4118395},{"$f":"YK77+YK78-YK79","v":3466677982.1982775},{"$f":"YL77+YL78-YL79","v":3571371657.2606654},{"$f":"YM77+YM78-YM79","v":3679227081.3099375},{"$f":"YN77+YN78-YN79","v":3790339739.1654978},{"$f":"YO77+YO78-YO79","v":3904807999.2882957},{"$f":"YP77+YP78-YP79","v":4022733200.8668022},{"$f":"YQ77+YQ78-YQ79","v":4144219743.5329795},{"$f":"YR77+YR78-YR79","v":4269375179.7876754},{"$f":"YS77+YS78-YS79","v":4398310310.2172642},{"$f":"YT77+YT78-YT79","v":4531139281.585825},{"$f":"YU77+YU78-YU79","v":4667979687.8897171},{"$f":"YV77+YV78-YV79","v":4808952674.4639864},{"$f":"YW77+YW78-YW79","v":4954183045.2327986},{"$f":"YX77+YX78-YX79","v":5103799373.1988287},{"$f":"YY77+YY78-YY79","v":5257934114.269434},{"$f":"YZ77+YZ78-YZ79","v":5416723724.5203705},{"$f":"ZA77+ZA78-ZA79","v":5580308781.000886},{"$f":"ZB77+ZB78-ZB79","v":5748834106.1871128},{"$f":"ZC77+ZC78-ZC79","v":5922448896.1939631},{"$f":"ZD77+ZD78-ZD79","v":6101306852.8590212},{"$f":"ZE77+ZE78-ZE79","v":6285566319.8153639},{"$f":"ZF77+ZF78-ZF79","v":6475390422.6737881},{"$f":"ZG77+ZG78-ZG79","v":6670947213.4385357},{"$f":"ZH77+ZH78-ZH79","v":6872409819.284379},{"$f":"ZI77+ZI78-ZI79","v":7079956595.8267679},{"$f":"ZJ77+ZJ78-ZJ79","v":7293771285.0207367},{"$f":"ZK77+ZK78-ZK79","v":7514043177.8283634},{"$f":"ZL77+ZL78-ZL79","v":7740967281.7987795},{"$f":"ZM77+ZM78-ZM79","v":7974744493.7091026},{"$f":"ZN77+ZN78-ZN79","v":8215581777.419117},{"$f":"ZO77+ZO78-ZO79","v":8463692347.0971746},{"$f":"ZP77+ZP78-ZP79","v":8719295855.9795094},{"$f":"ZQ77+ZQ78-ZQ79","v":8982618590.8300915},{"$f":"ZR77+ZR78-ZR79","v":9253893672.273159},{"$f":"ZS77+ZS78-ZS79","v":9533361261.175808},{"$f":"ZT77+ZT78-ZT79","v":9821268771.2633171},{"$f":"ZU77+ZU78-ZU79","v":10117871088.15547},{"$f":"ZV77+ZV78-ZV79","v":10423430795.017765},{"$f":"ZW77+ZW78-ZW79","v":10738218405.027302},{"$f":"ZX77+ZX78-ZX79","v":11062512600.859127},{"$f":"ZY77+ZY78-ZY79","v":11396600481.405073},{"$f":"ZZ77+ZZ78-ZZ79","v":11740777815.943506},{"$f":"AAA77+AAA78-AAA79","v":12095349305.985001},{"$f":"AAB77+AAB78-AAB79","v":12460628855.025749},{"$f":"AAC77+AAC78-AAC79","v":12836939846.447527},{"$f":"AAD77+AAD78-AAD79","v":13224615429.810242},{"$f":"AAE77+AAE78-AAE79","v":13623998815.790512},{"$f":"AAF77+AAF78-AAF79","v":14035443580.027386},{"$f":"AAG77+AAG78-AAG79","v":14459313976.144213},{"$f":"AAH77+AAH78-AAH79","v":14895985258.223768},{"$f":"AAI77+AAI78-AAI79","v":15345844013.022127},{"$f":"AAJ77+AAJ78-AAJ79","v":15809288502.215395},{"$f":"AAK77+AAK78-AAK79","v":16286729014.982302},{"$f":"AAL77+AAL78-AAL79","v":16778588231.234766},{"$f":"AAM77+AAM78-AAM79","v":17285301595.818054},{"$f":"AAN77+AAN78-AAN79","v":17807317704.011761},{"$f":"AAO77+AAO78-AAO79","v":18345098698.672916},{"$f":"AAP77+AAP78-AAP79","v":18899120679.372841},{"$f":"AAQ77+AAQ78-AAQ79","v":19469874123.889904},{"$f":"AAR77+AAR78-AAR79","v":20057864322.431377},{"$f":"AAS77+AAS78-AAS79","v":20663611824.968803},{"$f":"AAT77+AAT78-AAT79","v":21287652902.082863},{"$f":"AAU77+AAU78-AAU79","v":21930540019.725765},{"$f":"AAV77+AAV78-AAV79","v":22592842328.321484},{"$f":"AAW77+AAW78-AAW79","v":23275146166.636791},{"$f":"AAX77+AAX78-AAX79","v":23978055580.869225},{"$f":"AAY77+AAY78-AAY79","v":24702192859.411476},{"$f":"AAZ77+AAZ78-AAZ79","v":25448199083.765705},{"$f":"ABA77+ABA78-ABA79","v":26216734696.095428},{"$f":"ABB77+ABB78-ABB79","v":27008480083.917511},{"$f":"ABC77+ABC78-ABC79","v":27824136182.451817},{"$f":"ABD77+ABD78-ABD79","v":28664425095.161861},{"$f":"ABE77+ABE78-ABE79","v":29530090733.035748},{"$f":"ABF77+ABF78-ABF79","v":30421899473.173424},{"$f":"ABG77+ABG78-ABG79","v":31340640837.26326},{"$f":"ABH77+ABH78-ABH79","v":32287128190.548611},{"$f":"ABI77+ABI78-ABI79","v":33262199461.903183},{"$f":"ABJ77+ABJ78-ABJ79","v":34266717885.652657},{"$f":"ABK77+ABK78-ABK79","v":35301572765.799362},{"$f":"ABL77+ABL78-ABL79","v":36367680263.326508},{"$f":"ABM77+ABM78-ABM79","v":37465984207.278969},{"$f":"ABN77+ABN78-ABN79","v":38597456930.338791},{"$f":"ABO77+ABO78-ABO79","v":39763100129.635025},{"$f":"ABP77+ABP78-ABP79","v":40963945753.550003},{"$f":"ABQ77+ABQ78-ABQ79","v":42201056915.307213},{"$f":"ABR77+ABR78-ABR79","v":43475528834.14949},{"$f":"ABS77+ABS78-ABS79","v":44788489804.940811},{"$f":"ABT77+ABT78-ABT79","v":46141102197.050018},{"$f":"ABU77+ABU78-ABU79","v":47534563483.400932},{"$f":"ABV77+ABV78-ABV79","v":48970107300.59964},{"$f":"ABW77+ABW78-ABW79","v":50449004541.077744},{"$f":"ABX77+ABX78-ABX79","v":51972564478.218292},{"$f":"ABY77+ABY78-ABY79","v":53542135925.460487},{"$f":"ABZ77+ABZ78-ABZ79","v":55159108430.409393},{"$f":"ACA77+ACA78-ACA79","v":56824913505.007751},{"$f":"ACB77+ACB78-ACB79","v":58541025892.858986},{"$f":"ACC77+ACC78-ACC79","v":60308964874.823326},{"$f":"ACD77+ACD78-ACD79","v":62130295614.042992},{"$f":"ACE77+ACE78-ACE79","v":64006630541.58709},{"$f":"ACF77+ACF78-ACF79","v":65939630783.943024},{"$f":"ACG77+ACG78-ACG79","v":67931007633.618103},{"$f":"ACH77+ACH78-ACH79","v":69982524064.153381},{"$f":"ACI77+ACI78-ACI79","v":72095996290.890808},{"$f":"ACJ77+ACJ78-ACJ79","v":74273295378.875717},{"$f":"ACK77+ACK78-ACK79","v":76516348899.317764},{"$f":"ACL77+ACL78-ACL79","v":78827142636.077164},{"$f":"ACM77+ACM78-ACM79","v":81207722343.686691},{"$f":"ACN77+ACN78-ACN79","v":83660195558.466034},{"$f":"ACO77+ACO78-ACO79","v":86186733464.331696},{"$f":"ACP77+ACP78-ACP79","v":88789572814.954514},{"$f":"ACQ77+ACQ78-ACQ79","v":91471017913.966125},{"$f":"ACR77+ACR78-ACR79","v":94233442654.967896},{"$f":"ACS77+ACS78-ACS79","v":97079292623.147934},{"$f":"ACT77+ACT78-ACT79","v":100011087260.367},{"$f":"ACU77+ACU78-ACU79","v":103031422095.63008},{"$f":"ACV77+ACV78-ACV79","v":106142971042.91811},{"$f":"ACW77+ACW78-ACW79","v":109348488768.41423},{"$f":"ACX77+ACX78-ACX79","v":112650813129.22034},{"$f":"ACY77+ACY78-ACY79","v":116052867685.72279},{"$f":"ACZ77+ACZ78-ACZ79","v":119557664289.83162},{"$f":"ADA77+ADA78-ADA79","v":123168305751.38454},{"$f":"ADB77+ADB78-ADB79","v":126887988585.07635},{"$f":"ADC77+ADC78-ADC79","v":130720005840.34567},{"$f":"ADD77+ADD78-ADD79","v":134667750016.72412},{"$f":"ADE77+ADE78-ADE79","v":138734716067.22919},{"$f":"ADF77+ADF78-ADF79","v":142924504492.4595},{"$f":"ADG77+ADG78-ADG79","v":147240824528.13177},{"$f":"ADH77+ADH78-ADH79","v":151687497428.88138},{"$f":"ADI77+ADI78-ADI79","v":156268459851.23358},{"$f":"ADJ77+ADJ78-ADJ79","v":160987767338.74084},{"$f":"ADK77+ADK78-ADK79","v":165849597912.37082},{"$f":"ADL77+ADL78-ADL79","v":170858255769.32443},{"$f":"ADM77+ADM78-ADM79","v":176018175093.55804},{"$f":"ADN77+ADN78-ADN79","v":181333923981.38351},{"$f":"ADO77+ADO78-ADO79","v":186810208485.62131},{"$f":"ADP77+ADP78-ADP79","v":192451876781.88705},{"$f":"ADQ77+ADQ78-ADQ79","v":198263923460.70004},{"$f":"ADR77+ADR78-ADR79","v":204251493949.21317},{"$f":"ADS77+ADS78-ADS79","v":210419889066.4794},{"$f":"ADT77+ADT78-ADT79","v":216774569716.28708},{"$f":"ADU77+ADU78-ADU79","v":223321161721.71893},{"$f":"ADV77+ADV78-ADV79","v":230065460805.71484},{"$f":"ADW77+ADW78-ADW79","v":237013437722.04742},{"$f":"ADX77+ADX78-ADX79","v":244171243541.25327},{"$f":"ADY77+ADY78-ADY79","v":251545215096.19913},{"$f":"ADZ77+ADZ78-ADZ79","v":259141880592.10434},{"$f":"AEA77+AEA78-AEA79","v":266967965385.9859},{"$f":"AEB77+AEB78-AEB79","v":275030397940.6427},{"$f":"AEC77+AEC78-AEC79","v":283336315958.45007},{"$f":"AED77+AED78-AED79","v":291893072700.39526},{"$f":"AEE77+AEE78-AEE79","v":300708243495.9472},{"$f":"AEF77+AEF78-AEF79","v":309789632449.52478},{"$f":"AEG77+AEG78-AEG79","v":319145279349.50043},{"$f":"AEH77+AEH78-AEH79","v":328783466785.85535},{"$f":"AEI77+AEI78-AEI79","v":338712727482.78821},{"$f":"AEJ77+AEJ78-AEJ79","v":348941851852.76837},{"$f":"AEK77+AEK78-AEK79","v":359479895778.72198},{"$f":"AEL77+AEL78-AEL79","v":370336188631.23944},{"$f":"AEM77+AEM78-AEM79","v":381520341527.90289},{"$f":"AEN77+AEN78-AEN79","v":393042255842.04559},{"$f":"AEO77+AEO78-AEO79","v":404912131968.47534},{"$f":"AEP77+AEP78-AEP79","v":417140478353.92334},{"$f":"AEQ77+AEQ78-AEQ79","v":429738120800.21179},{"$f":"AER77+AER78-AER79","v":442716212048.37823},{"$f":"AES77+AES78-AES79","v":456086241652.23926},{"$f":"AET77+AET78-AET79","v":469860046150.1369},{"$f":"AEU77+AEU78-AEU79","v":484049819543.87103},{"$f":"AEV77+AEV78-AEV79","v":498668124094.09595},{"$f":"AEW77+AEW78-AEW79","v":513727901441.73767},{"$f":"AEX77+AEX78-AEX79","v":529242484065.27808},{"$f":"AEY77+AEY78-AEY79","v":545225607084.0495},{"$f":"AEZ77+AEZ78-AEZ79","v":561691420417.98779},{"$f":"AFA77+AFA78-AFA79","v":578654501314.61096},{"$f":"AFB77+AFB78-AFB79","v":596129867254.31213},{"$f":"AFC77+AFC78-AFC79","v":614132989245.39233},{"$f":"AFD77+AFD78-AFD79","v":632679805520.60315},{"$f":"AFE77+AFE78-AFE79","v":651786735647.32544},{"$f":"AFF77+AFF78-AFF79","v":671470695063.87463},{"$f":"AFG77+AFG78-AFG79","v":691749110054.80359},{"$f":"AFH77+AFH78-AFH79","v":712639933178.45874},{"$f":"AFI77+AFI78-AFI79","v":734161659160.44824},{"$f":"AFJ77+AFJ78-AFJ79","v":756333341267.09375},{"$f":"AFK77+AFK78-AFK79","v":779174608173.35999},{"$f":"AFL77+AFL78-AFL79","v":802705681340.19556},{"$f":"AFM77+AFM78-AFM79","v":826947392916.66956},{"$f":"AFN77+AFN78-AFN79","v":851921204182.75293},{"$f":"AFO77+AFO78-AFO79","v":877649224549.07202},{"$f":"AFP77+AFP78-AFP79","v":904154231130.45398},{"$f":"AFQ77+AFQ78-AFQ79","v":931459688910.59375},{"$f":"AFR77+AFR78-AFR79","v":959589771515.69373},{"$f":"AFS77+AFS78-AFS79","v":988569382615.46765},{"$f":"AFT77+AFT78-AFT79","v":1018424177970.4547},{"$f":"AFU77+AFU78-AFU79","v":1049180588145.1626},{"$f":"AFV77+AFV78-AFV79","v":1080865841907.1466},{"$f":"AFW77+AFW78-AFW79","v":1113507990332.7424},{"$f":"AFX77+AFX78-AFX79","v":1147135931640.791},{"$f":"AFY77+AFY78-AFY79","v":1181779436776.343},{"$f":"AFZ77+AFZ78-AFZ79","v":1217469175766.9885},{"$f":"AGA77+AGA78-AGA79","v":1254236744875.1516},{"$f":"AGB77+AGB78-AGB79","v":1292114694570.3811},{"$f":"AGC77+AGC78-AGC79","v":1331136558346.4067},{"$f":"AGD77+AGD78-AGD79","v":1371336882408.4683},{"$f":"AGE77+AGE78-AGE79","v":1412751256257.2041},{"$f":"AGF77+AGF78-AGF79","v":1455416344196.1716},{"$f":"AGG77+AGG78-AGG79","v":1499369917790.896},{"$f":"AGH77+AGH78-AGH79","v":1544650889308.1809},{"$f":"AGI77+AGI78-AGI79","v":1591299346165.2878},{"$f":"AGJ77+AGJ78-AGJ79","v":1639356586419.4795},{"$f":"AGK77+AGK78-AGK79","v":1688865155329.3477},{"$f":"AGL77+AGL78-AGL79","v":1739868883020.2939},{"$f":"AGM77+AGM78-AGM79","v":1792412923287.5068},{"$f":"AGN77+AGN78-AGN79","v":1846543793570.7896},{"$f":"AGO77+AGO78-AGO79","v":1902309416136.6274},{"$f":"AGP77+AGP78-AGP79","v":1959759160503.9536},{"$f":"AGQ77+AGQ78-AGQ79","v":2018943887151.1731},{"$f":"AGR77+AGR78-AGR79","v":2079915992543.1384},{"$f":"AGS77+AGS78-AGS79","v":2142729455517.9412},{"$f":"AGT77+AGT78-AGT79","v":2207439885074.583},{"$f":"AGU77+AGU78-AGU79","v":2274104569603.8359},{"$f":"AGV77+AGV78-AGV79","v":2342782527605.8721},{"$f":"AGW77+AGW78-AGW79","v":2413534559939.5693},{"$f":"AGX77+AGX78-AGX79","v":2486423303649.7441},{"$f":"AGY77+AGY78-AGY79","v":2561513287419.9663},{"$f":"AGZ77+AGZ78-AGZ79","v":2638870988700.0493},{"$f":"AHA77+AHA78-AHA79","v":2718564892558.791},{"$f":"AHB77+AHB78-AHB79","v":2800665552314.0664},{"$f":"AHC77+AHC78-AHC79","v":2885245651993.9512},{"$f":"AHD77+AHD78-AHD79","v":2972380070684.1685},{"$f":"AHE77+AHE78-AHE79","v":3062145948818.8301},{"$f":"AHF77+AHF78-AHF79","v":3154622756473.1587},{"$f":"AHG77+AHG78-AHG79","v":3249892363718.6479},{"$f":"AHH77+AHH78-AHH79","v":3348039113102.9512},{"$f":"AHI77+AHI78-AHI79","v":3449149894318.6602},{"$f":"AHJ77+AHJ78-AHJ79","v":3553314221127.084},{"$f":"AHK77+AHK78-AHK79","v":3660624310605.1216},{"$f":"AHL77+AHL78-AHL79","v":3771175164785.3965},{"$f":"AHM77+AHM78-AHM79","v":3885064654761.9155},{"$f":"AHN77+AHN78-AHN79","v":4002393607335.7251},{"$f":"AHO77+AHO78-AHO79","v":4123265894277.2637},{"$f":"AHP77+AHP78-AHP79","v":4247788524284.4375},{"$f":"AHQ77+AHQ78-AHQ79","v":4376071737717.8276},{"$f":"AHR77+AHR78-AHR79","v":4508229104196.9053},{"$f":"AHS77+AHS78-AHS79","v":4644377623143.6523},{"$f":"AHT77+AHT78-AHT79","v":4784637827362.5898},{"$f":"AHU77+AHU78-AHU79","v":4929133889748.9404},{"$f":"AHV77+AHV78-AHV79","v":5077993733219.3584},{"$f":"AHW77+AHW78-AHW79","v":5231349143962.583},{"$f":"AHX77+AHX78-AHX79","v":5389335888110.2529},{"$f":"AHY77+AHY78-AHY79","v":5552093831931.1826},{"$f":"AHZ77+AHZ78-AHZ79","v":5719767065655.5049},{"$f":"AIA77+AIA78-AIA79","v":5892504031038.3008},{"$f":"AIB77+AIB78-AIB79","v":6070457652775.6572},{"$f":"AIC77+AIC78-AIC79","v":6253785473889.4814},{"$f":"AID77+AID78-AID79","v":6442649795200.9443},{"$f":"AIE77+AIE78-AIE79","v":6637217819016.0127},{"$f":"AIF77+AIF78-AIF79","v":6837661797150.2969},{"$f":"AIG77+AIG78-AIG79","v":7044159183424.2363},{"$f":"AIH77+AIH78-AIH79","v":7256892790763.6484},{"$f":"AII77+AII78-AII79","v":7476050953044.7109},{"$f":"AIJ77+AIJ78-AIJ79","v":7701827691826.6611},{"$f":"AIK77+AIK78-AIK79","v":7934422888119.8271},{"$f":"AIL77+AIL78-AIL79","v":8174042459341.0459},{"$f":"AIM77+AIM78-AIM79","v":8420898541613.1455},{"$f":"AIN77+AIN78-AIN79","v":8675209677569.8633},{"$f":"AIO77+AIO78-AIO79","v":8937201009832.4727},{"$f":"AIP77+AIP78-AIP79","v":9207104480329.4141},{"$f":"AIQ77+AIQ78-AIQ79","v":9485159035635.3633},{"$f":"AIR77+AIR78-AIR79","v":9771610838511.5508},{"$f":"AIS77+AIS78-AIS79","v":10066713485834.6},{"$f":"AIT77+AIT78-AIT79","v":10370728233106.803},{"$f":"AIU77+AIU78-AIU79","v":10683924225746.629},{"$f":"AIV77+AIV78-AIV79","v":11006578737364.178},{"$f":"AIW77+AIW78-AIW79","v":11338977415232.576},{"$f":"AIX77+AIX78-AIX79","v":11681414533172.6},{"$f":"AIY77+AIY78-AIY79","v":12034193252074.414},{"$f":"AIZ77+AIZ78-AIZ79","v":12397625888287.063},{"$f":"AJA77+AJA78-AJA79","v":12772034190113.332},{"$f":"AJB77+AJB78-AJB79","v":13157749622654.754},{"$f":"AJC77+AJC78-AJC79","v":13555113661258.928},{"$f":"AJD77+AJD78-AJD79","v":13964478093828.947},{"$f":"AJE77+AJE78-AJE79","v":14386205332262.582},{"$f":"AJF77+AJF78-AJF79","v":14820668733296.912},{"$f":"AJG77+AJG78-AJG79","v":15268252929042.479},{"$f":"AJH77+AJH78-AJH79","v":15729354167499.563},{"$f":"AJI77+AJI78-AJI79","v":16204380663358.051},{"$f":"AJJ77+AJJ78-AJJ79","v":16693752959391.463},{"$f":"AJK77+AJK78-AJK79","v":17197904298765.084},{"$f":"AJL77+AJL78-AJL79","v":17717281008587.789},{"$f":"AJM77+AJM78-AJM79","v":18252342895047.141},{"$f":"AJN77+AJN78-AJN79","v":18803563650477.563},{"$f":"AJO77+AJO78-AJO79","v":19371431272721.984},{"$f":"AJP77+AJP78-AJP79","v":19956448497158.188},{"$f":"AJQ77+AJQ78-AJQ79","v":20559133241772.363},{"$f":"AJR77+AJR78-AJR79","v":21180019065673.891},{"$f":"AJS77+AJS78-AJS79","v":21819655641457.242},{"$f":"AJT77+AJT78-AJT79","v":22478609241829.25},{"$f":"AJU77+AJU78-AJU79","v":23157463240932.496},{"$f":"AJV77+AJV78-AJV79","v":23856818630808.656},{"$f":"AJW77+AJW78-AJW79","v":24577294553459.078},{"$f":"AJX77+AJX78-AJX79","v":25319528848973.543},{"$f":"AJY77+AJY78-AJY79","v":26084178620212.543},{"$f":"AJZ77+AJZ78-AJZ79","v":26871920814542.961},{"$f":"AKA77+AKA78-AKA79","v":27683452823142.16},{"$f":"AKB77+AKB78-AKB79","v":28519493098401.055},{"$f":"AKC77+AKC78-AKC79","v":29380781789972.766},{"$f":"AKD77+AKD78-AKD79","v":30268081400029.945},{"$f":"AKE77+AKE78-AKE79","v":31182177458310.848},{"$f":"AKF77+AKF78-AKF79","v":32123879217551.836},{"$f":"AKG77+AKG78-AKG79","v":33094020369921.898},{"$f":"AKH77+AKH78-AKH79","v":34093459785093.539},{"$f":"AKI77+AKI78-AKI79","v":35123082270603.367},{"$f":"AKJ77+AKJ78-AKJ79","v":36183799355175.586},{"$f":"AKK77+AKK78-AKK79","v":37276550095701.891},{"$f":"AKL77+AKL78-AKL79","v":38402301908592.094},{"$f":"AKM77+AKM78-AKM79","v":39562051426231.578},{"$f":"AKN77+AKN78-AKN79","v":40756825379303.766},{"$f":"AKO77+AKO78-AKO79","v":41987681505758.742},{"$f":"AKP77+AKP78-AKP79","v":43255709487232.656},{"$f":"AKQ77+AKQ78-AKQ79","v":44562031913747.078},{"$f":"AKR77+AKR78-AKR79","v":45907805277542.242},{"$f":"AKS77+AKS78-AKS79","v":47294220996924.016},{"$f":"AKT77+AKT78-AKT79","v":48722506471031.117},{"$f":"AKU77+AKU78-AKU79","v":50193926166456.25},{"$f":"AKV77+AKV78-AKV79","v":51709782736683.227},{"$f":"AKW77+AKW78-AKW79","v":53271418175331.063},{"$f":"AKX77+AKX78-AKX79","v":54880215004226.055},{"$f":"AKY77+AKY78-AKY79","v":56537597497353.68},{"$f":"AKZ77+AKZ78-AKZ79","v":58245032941773.758},{"$f":"ALA77+ALA78-ALA79","v":60004032936615.32},{"$f":"ALB77+ALB78-ALB79","v":61816154731301.102},{"$f":"ALC77+ALC78-ALC79","v":63683002604186.398},{"$f":"ALD77+ALD78-ALD79","v":65606229282832.828},{"$f":"ALE77+ALE78-ALE79","v":67587537407174.383},{"$f":"ALF77+ALF78-ALF79","v":69628681036871.055},{"$f":"ALG77+ALG78-ALG79","v":71731467204184.563},{"$f":"ALH77+ALH78-ALH79","v":73897757513750.938},{"$f":"ALI77+ALI78-ALI79","v":76129469790666.203},{"$f":"ALJ77+ALJ78-ALJ79","v":78428579778344.313},{"$f":"ALK77+ALK78-ALK79","v":80797122887650.313},{"$f":"ALL77+ALL78-ALL79","v":83237195998857.344},{"$f":"ALM77+ALM78-ALM79","v":85750959318022.844},{"$f":"ALN77+ALN78-ALN79","v":88340638289427.125},{"$f":"ALO77+ALO78-ALO79","v":91008525565767.828},{"$f":"ALP77+ALP78-ALP79","v":93756983037854.016},{"$f":"ALQ77+ALQ78-ALQ79","v":96588443925597.203},{"$f":"ALR77+ALR78-ALR79","v":99505414932150.234}]
[null,"Depreciation",null,null,{"$f":"1/E69","v":6.6666666666666666E-2},null,{"$f":"G77*$E$81","v":0},{"$f":"H77*$E$81","v":6.6666666666666666E-2},0.13534666666666664,0.20610080266666664,0.2789917135738666,0.35408392999046406,0.4314439313428427,0.51114020473606325,0.593243305585759,0.67782592008111564,0.76496292953423195,0.85473147667283245,0.9472110339350186,1.042483473826523,1.1406331414027506,1.2417469289397802,1.2792476861937616,1.3178809663168132,1.3576809714995808,1.3986829368388682,1.440923161531402,1.4844390410096504,1.529269100048142,1.5754530268695959,1.6230317082810577,1.6720472658711456,1.7225430933004542,1.7745638947181277,1.8281557243386151,1.8833660272136412,1.9402436812354933,1.998839040408805,2.0592039794291512,2.1213919396079115,2.1854579761840704,2.2514588070648291,2.3194528630381868,2.3895003395019403,2.4616632497548987,2.5360054798974967,2.612592845390401,2.6914931493211909,2.7727762424306905,2.8565140849520976,2.9427808103176512,3.0316527907892445,3.1232087050710797,3.2175296079642264,3.3146990021247467,3.4148029119889141,3.5179299599309797,3.6241714447208953,3.7336214223514665,3.8463767893064809,3.9625373683435359,4.0822059968675113,4.2054886179729101,4.3324943742356927,4.4633357043376103,4.5981284426086066,4.7369919215753855,4.8800490776069623,5.0274265597506931,5.1792548418551645,5.3356683380791896,{"$f":"BT77*$E$81","v":5.4968055218891818},5.6628090486502343,5.8338258819194708,6.0100074235534384,6.191509647744752,6.3784932391066436,6.5711237349276637,6.7695716717224785,6.9740127362084969,7.1846279208419936,7.4016036840514223,7.6251321153097749,7.8554111051921307,8.0926445205689319,8.3370423850901147,8.588821065119836,8.8482034612864542,9.1154192058173038,9.3907048658329888,9.6743041527811453,9.9664681381951361,10.26745547596863,10.577532631342882,10.896974116809437,11.226062735137081,11.56508982973822,11.914355542596315,12.274169079982723,12.644848986198202,13.026723425581388,13.420130473033945,13.82541841331957,14.242946049401819,14.673083020093754,15.116210127300585,15.572719673145063,16.043015807274042,16.527514884653719,17.02664583417026,17.540850538362204,18.070584224620745,18.616315868204296,19.178528607424067,19.75772017136827,20.354403320543593,20.969106300824009,21.602373311108892,22.25476498510438,22.926858887654532,23.6192500260617,24.332551376848762,25.067394428429594,25.824429740168171,26.604327518321245,27.407778209374548,28.235493111297661,29.08820500325885,29.966668794357265,30.871662191946854,31.803986390143649,32.764466779125982,33.753953675855591,34.773323076866426,35.823477433787787,{"$f":"EF77*$E$81","v":36.905346452288185},38.019887915147287,39.168088530184733,40.350964803796309,41.569563940870957,42.824964771885263,44.118278707996204,45.450650724977692,46.823260376872021,48.237322840253562,49.694089990029219,51.194851507728103,52.74093602326149,54.333712291163984,55.974590402357137,57.66502303250833,59.406506728090079,61.200583231278401,63.048840844863008,64.952915838377876,66.914493896696882,68.93531161237712,71.017158023070905,73.161876195367654,75.371364856467778,77.647580075133106,79.992536993402126,82.408311610602865,84.897042621243074,87.460933308404606,90.102253494318418,92.823341549846845,95.626606464652212,98.514529979884699,101.48966878527722,104.55465678259257,107.71220741742688,110.96511608143315,114.31626258709242,117.76861371722261,121.32522585148273,124.98924767219752,128.76392295189788,132.65259342504521,136.6587017464816,140.78579453922532,145.03752553430991,149.41765880544608,153.93007210137057,158.57876027883194,163.36783883925267,168.3015475721981,173.3842543088785,178.62045878900662,184.01479664443463,189.57204350309655,195.29711921689008,201.19509221724013,207.27118400220078,213.53077375906727,219.97940312659111,226.62278110101414,233.4667890902648,240.51748612079078,{"$f":"GR77*$E$81","v":247.78111420163867},255.26410385052819,262.97307978681414,270.91486679637597,279.09649577362654,287.52520994599007,296.20847128635893,305.15396711920698,314.36961692620702,323.86357935737846,333.64425945397124,343.72031608948117,354.1006696353835,364.79450985837212,375.81130405609491,387.16080543858902,398.8530617628345,410.89842422807209,423.30755663975987,436.0914448502806,449.26140648475899,462.82910096059874,476.80653980960886,491.20609731185903,506.0405214506772,521.32294519848767,537.06689814348192,553.28631846741507,569.99556528513108,587.20943135674202,604.94315618371559,623.21243950046369,642.03345517337766,661.42286551961365,681.39783605830598,701.97605070726684,723.17572743862638,745.01563440727296,767.51510656637254,790.69406278467704,814.57302348077428,839.17312878989367,864.51615727934848,890.62454522918483,917.52140649510613,945.23055297125836,973.77651567099042,1003.1845664442543,1033.4807403508707,1064.6918587094672,1096.8455528424931,1129.9702885383365,1164.0953912521941,1199.2510720680102,1235.468454444464,1272.7796017686867,1311.217545742101,1350.8163156235125,1391.6109683553427,1433.6376195996738,1476.9334757115839,1521.5368666780737,1567.4872800517514,1614.8253959093142,{"$f":"JD77*$E$81","v":1663.5931228657755},1713.8336351763219,1765.5914109586467,1818.9122715695978,1873.8434221709997,1930.4334935205641,1988.7325850248853,2048.792309092637,2110.6658368272342,2174.4079450994168,2240.0750650414193,2307.7253320056702,2377.4186370322413,2449.2166798706153,2523.1830236027076,2599.3831509155088,2677.8845220731573,2758.7566346397662,2842.0710850058872,2927.9016317730648,3016.3242610526117,3107.4172537364007,3201.2612547992403,3297.9393446941772,3397.5371129039413,3500.1427337136402,3605.8470442717917,3714.7436250087999,3826.9288824840655,3942.5021347350848,4061.5656992040845,4184.2249833200476,4310.5885778163129,4440.7683528663656,4574.8795571229302,4713.0409197480431,4855.3747555244336,5002.0070731412716,5153.067686750137,5308.6903308899919,5469.0127788828695,5634.1769648051322,5804.3291091422479,5979.6198482383452,6160.204367655143,6346.2425395583286,6537.8990642529898,6735.3436159934308,6938.7509931964323,7148.3012731909657,7364.1799716413334,7586.5782067849004,7815.6928686298052,8051.7267932624254,8294.888942418951,8545.3945884800014,8803.4655050520978,9069.3301633046722,9343.2239342364737,9625.3892970504166,9916.0760538213381,10215.541550646742,10524.050905476272,10841.877242821656,{"$f":"LP77*$E$81","v":11169.301935554871},11506.614854008629,11854.114622599689,12212.1088842022,12580.914572505106,12960.85819259476,13352.276110011122,13755.514848533458,14170.931396959168,14598.893525147336,15039.780109606783,15493.981468916909,15961.899709278199,16443.949080498402,16940.556342729451,17452.161144279882,17979.216410837133,18522.188746444415,19081.558846587035,19657.821923753963,20251.488145851334,20863.083087856045,21493.148197109298,22142.241272662002,22810.936959096398,23499.827255261109,24209.522038369989,24940.649603928767,25693.857221967417,26469.81171007083,27269.20002371497,28092.72986443116,28941.130306336981,29815.152441588358,30715.570045324326,31643.180260693123,32598.804304566056,33583.288194563953,34597.503498039776,35642.348103680575,36718.747016411733,37827.653176307365,38970.048302231851,40146.94376095925,41359.381462540223,42608.434782708937,43895.209513146758,45220.844840443788,46586.514354625186,47993.427088134864,49442.828586196541,50936.00200949968,52474.269270186567,54058.992202146204,55691.573766651018,57373.459294403881,59106.137765094878,60891.143125600742,62730.05564799389,64624.503328563304,66576.163329085903,68586.763461624301,70658.083718165348,72791.957846453937,{"$f":"OB77*$E$81","v":74990.274973416861},77254.981277614046,79588.081712197993,81991.641779906378,84467.789361659539,87018.716600381682,89646.681841713202,92354.011633332935,95143.102784659583,98016.424488756311,100976.52050831675,104026.01142766792,107167.5969727835,110404.05840136156,113738.26096508268,117173.1564462282,120711.78577090429,124357.2817011856,128112.8716085614,131981.88033113995,135967.73311714036,140073.95865727798,144304.19220872779,148662.17881343138,153151.776613597,157776.96026732767,162541.82446740096,167450.58756631648,172507.59531081922,177717.32468920594,183084.38789481996,188613.5364092435,194309.66520880265,200177.8170981085,206223.18717447139,212451.1274271404,218867.15147544001,225476.93944999829,232286.34302138825,239301.39058063421,246528.29257616933,253973.44701196966,261643.44511173113,269545.07715410541,277685.33848415938,286071.43570638099,294710.79306471365,303611.05901526799,312780.1129975291,322226.07241005445,331957.29979683814,341982.41025070264,352310.27904027386,362950.04946729011,373911.14096120227,385203.25741823058,396836.39579226112,408820.85494518746,421167.24476453214,433886.495556421,446989.86772222491,460488.96172743611,474395.72837160469,488722.47936842719,{"$f":"QN77*$E$81","v":503481.89824535372},518687.05157236336,534351.40052984876,550488.81282585021,567113.5749731909,584240.40493738127,601884.46516649018,620061.37601451809,638787.22957015655,658078.60390317533,677952.57774105121,698426.74558883102,719519.23330561351,741248.71415144322,763634.42531881679,786696.18496344506,810454.40974934108,834930.13292377116,860145.02293806896,886121.40263079864,912882.26899024867,940451.31351375428,968852.94318186969,998112.30206596211,1028255.2935883541,1059308.6034547226,1091299.723279055,1124256.9749220826,1158209.5355647292,1193187.4635387841,1229221.7249376553,1266344.2210307724,1304587.8165059017,1343986.3685643799,1384574.7568950241,1426388.9145532539,1469465.8597727621,1513843.7287378996,1559561.8093457844,1606660.575988027,1655181.7253828654,1705168.2134894282,1756664.2935368088,1809715.5552016206,1864368.9649687095,1920672.9077107648,1978677.2295236299,2038433.2818552437,2099993.9669672721,2163413.7847696836,2228748.8810697282,2296057.0972780343,2365398.0216158312,2436833.0418686289,2510425.3997330614,2586240.2468050001,2664344.7022585114,2744807.9122667182,2827701.1112171728,2913097.6847759318,3001073.234856165,3091705.6465488216,3185075.1570745958,3281264.4268182488,{"$f":"SZ77*$E$81","v":3380358.6125081596},3482445.4426059062,3587615.2949726046,3695961.276880777,3807579.3074425762,3922568.2025273424,4041029.7622436676,4163068.8610634264,4288793.5406675413,4418315.1055957014,4551748.2217846913,4689211.0180825889,4830825.1908286829,4976716.1115917098,5127012.9381617792,5281848.7288942654,5441360.5605068719,5605689.64943418,5774981.4768470926,5949385.9174478753,6129057.3721548012,6314154.9047938762,6504842.3829186521,6701288.6228827946,6903667.5392938554,7112158.2989805304,7326945.4796097418,7548219.2330939546,7776175.4539333917,8011015.95264218,8252948.6344119739,8502187.6831712164,8758953.7512029856,9023474.154489316,9295983.0739548933,9576721.7627883311,9865938.7600245401,10163890.110577282,10470839.591916714,10787058.947592599,11112828.127809895,11448435.537269754,11794178.290495301,12150362.474868258,12517303.421609279,12895325.984941879,13284764.829687124,13685964.727543676,14099280.862315496,14525079.144357422,14963736.534517018,15415641.37785943,15881193.747470787,16360805.798644403,16854902.133763462,17363920.178203121,17888310.567584854,18428537.546725918,18985079.380637038,19558428.777932275,20149093.327025827,20757595.945502006,21384475.343056165,22030286.498416465,{"$f":"VL77*$E$81","v":22695601.15066864},23381008.305418834,24087114.75624248,24814545.621881004,25563944.899661809,26335976.035631601,27131322.511907678,27950688.451767288,28794799.243010662,29664402.180149585,30560267.125990104,31483187.193195004,32433979.446429491,33413485.625711665,34422572.891608149,35462134.59293472,36533091.05764135,37636390.407582119,38773009.397891097,39943954.281707413,41150261.701014973,42392999.604385622,43673268.192438066,44992200.891849697,46350965.358783565,47750764.512618817,49192837.600899905,50678461.296447076,52208950.827599779,53785661.142593294,55409988.109099612,57083369.749994412,58807287.516444243,60583267.599440858,62412882.280943975,64297751.325828478,66239543.415868498,68239977.62702772,70300824.951363951,72423909.864895135,74611111.942814976,76864367.523487985,79185671.422697321,81577078.699662775,84040706.476392582,86578735.811979637,89193413.63350144,91887054.725233167,94662043.777935222,97520837.500028864,100465966.79252975,103500038.98966414,106625740.16715199,109845837.52019998,113163181.81331001,116580709.90407199,120101447.34317495,123728511.05293882,127465112.08673757,131314558.47175704,135280258.13760412,139365721.93335974,143574566.73574722,147910518.65116677,{"$f":"XX77*$E$81","v":152377416.314432},156979214.28712785,161719986.55859908,166603930.15266877,171635368.84327936,176818756.98234642,182158683.44321328,187659875.68319833,193327203.92883095,199165685.48748165,205180489.18920362,211376939.96271756,217760523.54959163,224336891.3607893,231111865.47988516,238091443.81737769,245281805.42066249,252689315.94436651,260320533.28588638,268182213.39112014,276281316.23553199,284625011.98584503,293220687.3478176,302075952.10572165,311198645.85931444,320596844.96426576,330278869.68218654,340253291.5465886,350528940.95129561,361114914.96802467,372020585.40005904,383255607.07914084,394829926.41293085,406753790.19060141,419037754.65435761,431692694.8449192,444729814.22923571,458160654.61895859,471997106.38845116,486251419.00138241,500936211.85522419,516064485.45325196,531649632.91394019,547705451.82794118,564246156.47314501,581286390.39863396,598841239.38867271,616926244.8182106,635557417.41172051,654751251.4175545,674524739.2103647,694895386.33451772,715881227.00182009,737500840.05727518,759773365.42700481,782718521.06290042,806356620.39900005,830708590.33504999,855795989.76316845,881641028.65401614,908266587.7193675,935696238.66849232,963954265.07628083,993065683.88158453,{"$f":"AAJ77*$E$81","v":1023056267.5348085},1053952566.8143597,1085781934.3321533,1118572548.7489843,1152353439.7212036,1187154513.6007841,1223006579.9115276,1259941378.624856,1297991608.2593269,1337190954.8287585,1377574121.6645868,1419176860.1388576,1462036001.3150511,1506189488.5547655,1551676411.1091194,1598537038.7246149,1646812857.2940984,1696546605.5843804,1747782313.0730286,1800565338.927834,1854942412.1634543,1910961673.0107908,1968672715.5357165,2028126631.5448949,2089376055.8175507,2152475212.7032409,2217479964.1268787,2284447859.0435104,2353438184.3866243,2424512017.5551004,2497732280.4852648,2573163795.3559194,2650873341.9756684,2730929716.9033337,2813403794.3538141,2898368588.9432993,2985899320.3293872,3076073479.8033347,3168970898.8933954,3264673820.0399761,3363266969.4051828,3464837631.8812194,3569475728.3640323,3677273895.3606262,3788327567.0005169,3902735059.5239325,4020597658.3215551,4142019707.6028662,4267108702.7724724,4395975385.5962019,4528733842.2412071,4665501604.2768917,4806399752.7260542,4951553025.2583809,5101089926.6211843,5255142842.4051437,5413848156.245779,5577346370.5644026,5745782230.9554462,5919304854.3303013,6098067860.9310751,6282229510.331193,6471952841.5431957,6667405817.3578005,{"$f":"ACV77*$E$81","v":6868761473.0420055},7076198069.527874,7289899251.2276154,7510054208.6146889,7736857845.7148523,7970510952.6554413,8211220383.4256353,8459199239.0050898,8714667056.0230446,8977850001.1149406,9248981071.148613,9528300299.4972992,9816054968.5421181,10112499828.592093,10417897323.415571,10732517822.582724,11056639860.82472,11390550384.621628,11734545006.237204,12088928265.425568,12454013899.04142,12830125118.792471,13217594897.380003,13616766263.280878,14027992604.431959,14451637981.085806,14888077448.114595,15337697387.047655,15800895848.136496,16278082902.750217,16769681006.413275,17276125372.806957,17797864359.065727,18335359862.709515,18889087730.563339,19459538180.026352,20047216233.063148,20652642163.301651,21276351956.633362,21918897785.72369,22580848498.852547,23262790123.517891,23965326385.248131,24689079242.08263,25434689435.193527,26202817056.136372,26994142131.231689,27809365223.594891,28649208053.347454,29514414136.558548,30405749443.482616,31324003076.675793,32269987969.5914,33244541606.273064,34248526762.782513,35282832271.018539,36348373805.603302,37446094694.532516,38576966754.307396,39741991150.287476,40942199283.026154,42178653701.373543,43452449043.155029,44764713004.258308,{"$f":"AFH77*$E$81","v":46116607336.986908},47509328878.563919,48944110610.696548,50422222751.13958,51944973878.223999,53513712089.346367,55129826194.444633,56794746945.516861,58509948303.271469,60276948742.030266,62097312594.039581,63972651434.379578,65904625507.697845,67894945198.030312,69945372543.010834,72057722793.809769,74233866022.182831,76475728776.052734,78785295785.089539,81164611717.79924,83615782991.676773,86140979638.025406,88742437223.093781,91422458827.231216,94183417083.813599,97027756279.744781,99957994519.393066,102976725953.87872,106086623077.68585,109290439094.63196,112591010355.28984,115991258868.01959,119494194885.83379,123102919571.38597,126820627742.44183,130650610700.26357,134596259143.41154,138661066169.54257,142848630367.86273,147162659004.9722,151606971306.92239,156185501840.39148,160902303995.97128,165761553576.6496,170767552494.66443,175924732580.0033,181237659503.9194,186711036820.93774,192349710132.93008,198158671378.94455,204143063254.58868,210308183764.87726,216659490914.57654,223202607540.19675,229943326287.91068,236887614741.8056,244041620707.00809,251411677652.35977,259004310317.46103,266826240489.04834,274884392951.81757,283185901618.96252,291738115847.85516,300548606946.46033,{"$f":"AHT77*$E$81","v":309625174876.24347},318975855157.50598,328608925983.2627,338532915547.95721,348756609597.50555,359289059207.35022,370139588795.41217,381317804377.03363,392833602069.22003,404697176851.71045,416919031592.63208,429509986346.72961,442481187934.40082,455844119810.01978,469610612228.28241,483792852717.57654,498403396869.6474,513455179455.11072,528961525874.65515,544936163956.0697,561393236107.54297,578347311837.99084,595813400655.49817,613806965355.29431,632343935709.02417,651440722567.43677,671114232388.97327,691381882207.12012,712261615049.77527,733771915824.27856,755931827682.17175,778760968878.17334,802279550138.29431,826508392552.47083,851468946007.55542,877183308176.98364,903674244083.92847,930965206255.26318,959080355484.17212,988044582219.79407,1017883528602.8319,1048623611166.6375,1080292044223.87,1112916863959.4309,1146526953251.0056,1181152067239.186,1216822859669.8093,1253570910031.8374,1291428751514.7988,1330429899810.5459,1370608882784.8242,1412001271044.926,1454643709430.4829,1498573949455.2832,1543830882728.833,1590454575387.2437,1638486303563.9385,1687968589931.5696,1738945241347.5029,1791461387636.1973,1845563521542.8105,1901299539893.4036,1958718785998.1843,2017872093335.3296,{"$f":"AKF77*$E$81","v":2078811830554.0564},2141591947836.7891,2206268024661.46,2272897319006.2358,2341538818040.2246,2412253290345.0391,2485103339713.4595,2560153460572.8062,2637470095082.105,2717121691953.5845,2799178767050.583,2883713965815.5103,2970802127583.1387,3060520351836.1494,3152948066461.6011,3248167098068.7412,3346261744430.4165,3447318849112.2148,3551427878355.4043,3658681000281.7368,3769173166490.2451,3883002196118.2505,4000268862441.0215,4121076982086.7402,4245533506945.7598,4373748618855.522,4505835827144.959,4641912069124.7373,4782097813612.3037,4926517167583.3955,5075297986044.4131,5228571985222.9541,5386474859176.6875,5549146399923.8232,5716730621201.5225,5889375885961.8086,6067235037717.8555,6250465535856.9346,6439229595039.8135]
[null,"Cap Exp to Depreciation",null,null,null,null,{"$f":"IF(G81,G78/G81)","v":false},{"$f":"IF(H81,H78/H81)","v":15.452999999999999},7.8414346369815799,5.3049946893042028,4.0373358470761076,3.277189169011232,2.7707982754040863,2.4094103757331484,2.1386490255926542,1.9283050456971749,1.7602528895078309,1.6229580830843464,1.5087309450309916,1.4122478203317854,1.3297060711301094,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117757,1.2583170712117759,1.2583170712117759,1.2583170712117759,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117746,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117746,1.2583170712117748,{"$f":"IF(BT81,BT78/BT81)","v":1.2583170712117746},1.2583170712117746,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117753,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117757,{"$f":"IF(EF81,EF78/EF81)","v":1.2583170712117755},1.2583170712117755,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117748,1.2583170712117746,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117755,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117757,1.2583170712117759,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117755,{"$f":"IF(GR81,GR78/GR81)","v":1.2583170712117755},1.2583170712117753,1.2583170712117753,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117746,1.2583170712117746,1.2583170712117748,1.2583170712117748,1.2583170712117746,1.2583170712117746,1.2583170712117748,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117748,1.2583170712117746,1.2583170712117746,1.2583170712117748,1.2583170712117748,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117755,{"$f":"IF(JD81,JD78/JD81)","v":1.2583170712117755},1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117753,1.2583170712117753,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117757,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117755,1.2583170712117757,1.2583170712117757,1.2583170712117755,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117753,1.2583170712117753,1.2583170712117755,1.2583170712117755,1.2583170712117759,1.2583170712117757,1.2583170712117757,1.2583170712117757,1.2583170712117757,{"$f":"IF(KU81,KU78/KU81)","v":1.2583170712117753},{"$f":"IF(KV81,KV78/KV81)","v":1.2583170712117755},{"$f":"IF(KW81,KW78/KW81)","v":1.2583170712117755},{"$f":"IF(KX81,KX78/KX81)","v":1.2583170712117755},{"$f":"IF(KY81,KY78/KY81)","v":1.2583170712117753},{"$f":"IF(KZ81,KZ78/KZ81)","v":1.2583170712117753},{"$f":"IF(LA81,LA78/LA81)","v":1.2583170712117753},{"$f":"IF(LB81,LB78/LB81)","v":1.2583170712117751},{"$f":"IF(LC81,LC78/LC81)","v":1.2583170712117753},{"$f":"IF(LD81,LD78/LD81)","v":1.2583170712117751},{"$f":"IF(LE81,LE78/LE81)","v":1.2583170712117751},{"$f":"IF(LF81,LF78/LF81)","v":1.2583170712117751},{"$f":"IF(LG81,LG78/LG81)","v":1.2583170712117753},{"$f":"IF(LH81,LH78/LH81)","v":1.2583170712117751},{"$f":"IF(LI81,LI78/LI81)","v":1.2583170712117751},{"$f":"IF(LJ81,LJ78/LJ81)","v":1.2583170712117751},{"$f":"IF(LK81,LK78/LK81)","v":1.2583170712117748},{"$f":"IF(LL81,LL78/LL81)","v":1.2583170712117751},{"$f":"IF(LM81,LM78/LM81)","v":1.2583170712117751},{"$f":"IF(LN81,LN78/LN81)","v":1.2583170712117753},{"$f":"IF(LO81,LO78/LO81)","v":1.2583170712117751},{"$f":"IF(LP81,LP78/LP81)","v":1.2583170712117751},{"$f":"IF(LQ81,LQ78/LQ81)","v":1.2583170712117751},{"$f":"IF(LR81,LR78/LR81)","v":1.2583170712117751},{"$f":"IF(LS81,LS78/LS81)","v":1.2583170712117751},{"$f":"IF(LT81,LT78/LT81)","v":1.2583170712117751},{"$f":"IF(LU81,LU78/LU81)","v":1.2583170712117751},{"$f":"IF(LV81,LV78/LV81)","v":1.2583170712117753},{"$f":"IF(LW81,LW78/LW81)","v":1.2583170712117751},{"$f":"IF(LX81,LX78/LX81)","v":1.2583170712117753},{"$f":"IF(LY81,LY78/LY81)","v":1.2583170712117751},{"$f":"IF(LZ81,LZ78/LZ81)","v":1.2583170712117753},{"$f":"IF(MA81,MA78/MA81)","v":1.2583170712117753},{"$f":"IF(MB81,MB78/MB81)","v":1.2583170712117753},{"$f":"IF(MC81,MC78/MC81)","v":1.2583170712117751},{"$f":"IF(MD81,MD78/MD81)","v":1.2583170712117753},{"$f":"IF(ME81,ME78/ME81)","v":1.2583170712117753},{"$f":"IF(MF81,MF78/MF81)","v":1.2583170712117753},{"$f":"IF(MG81,MG78/MG81)","v":1.2583170712117753},{"$f":"IF(MH81,MH78/MH81)","v":1.2583170712117755},{"$f":"IF(MI81,MI78/MI81)","v":1.2583170712117755},{"$f":"IF(MJ81,MJ78/MJ81)","v":1.2583170712117755},{"$f":"IF(MK81,MK78/MK81)","v":1.2583170712117753},{"$f":"IF(ML81,ML78/ML81)","v":1.2583170712117753},{"$f":"IF(MM81,MM78/MM81)","v":1.2583170712117753},{"$f":"IF(MN81,MN78/MN81)","v":1.2583170712117751},{"$f":"IF(MO81,MO78/MO81)","v":1.2583170712117751},{"$f":"IF(MP81,MP78/MP81)","v":1.2583170712117753},{"$f":"IF(MQ81,MQ78/MQ81)","v":1.2583170712117751},{"$f":"IF(MR81,MR78/MR81)","v":1.2583170712117748},{"$f":"IF(MS81,MS78/MS81)","v":1.2583170712117751},{"$f":"IF(MT81,MT78/MT81)","v":1.2583170712117748},{"$f":"IF(MU81,MU78/MU81)","v":1.2583170712117751},{"$f":"IF(MV81,MV78/MV81)","v":1.2583170712117748},{"$f":"IF(MW81,MW78/MW81)","v":1.2583170712117751},{"$f":"IF(MX81,MX78/MX81)","v":1.2583170712117751},{"$f":"IF(MY81,MY78/MY81)","v":1.2583170712117751},{"$f":"IF(MZ81,MZ78/MZ81)","v":1.2583170712117751},{"$f":"IF(NA81,NA78/NA81)","v":1.2583170712117751},{"$f":"IF(NB81,NB78/NB81)","v":1.2583170712117753},{"$f":"IF(NC81,NC78/NC81)","v":1.2583170712117753},{"$f":"IF(ND81,ND78/ND81)","v":1.2583170712117751},{"$f":"IF(NE81,NE78/NE81)","v":1.2583170712117753},{"$f":"IF(NF81,NF78/NF81)","v":1.2583170712117753},{"$f":"IF(NG81,NG78/NG81)","v":1.2583170712117753},{"$f":"IF(NH81,NH78/NH81)","v":1.2583170712117753},{"$f":"IF(NI81,NI78/NI81)","v":1.2583170712117753},{"$f":"IF(NJ81,NJ78/NJ81)","v":1.2583170712117751},{"$f":"IF(NK81,NK78/NK81)","v":1.2583170712117751},{"$f":"IF(NL81,NL78/NL81)","v":1.2583170712117751},{"$f":"IF(NM81,NM78/NM81)","v":1.2583170712117751},{"$f":"IF(NN81,NN78/NN81)","v":1.2583170712117751},{"$f":"IF(NO81,NO78/NO81)","v":1.2583170712117748},{"$f":"IF(NP81,NP78/NP81)","v":1.2583170712117748},{"$f":"IF(NQ81,NQ78/NQ81)","v":1.2583170712117748},{"$f":"IF(NR81,NR78/NR81)","v":1.2583170712117748},{"$f":"IF(NS81,NS78/NS81)","v":1.2583170712117748},{"$f":"IF(NT81,NT78/NT81)","v":1.2583170712117748},{"$f":"IF(NU81,NU78/NU81)","v":1.2583170712117748},{"$f":"IF(NV81,NV78/NV81)","v":1.2583170712117748},{"$f":"IF(NW81,NW78/NW81)","v":1.2583170712117751},{"$f":"IF(NX81,NX78/NX81)","v":1.2583170712117751},{"$f":"IF(NY81,NY78/NY81)","v":1.2583170712117751},{"$f":"IF(NZ81,NZ78/NZ81)","v":1.2583170712117753},{"$f":"IF(OA81,OA78/OA81)","v":1.2583170712117753},{"$f":"IF(OB81,OB78/OB81)","v":1.2583170712117751},{"$f":"IF(OC81,OC78/OC81)","v":1.2583170712117751},{"$f":"IF(OD81,OD78/OD81)","v":1.2583170712117751},{"$f":"IF(OE81,OE78/OE81)","v":1.2583170712117751},{"$f":"IF(OF81,OF78/OF81)","v":1.2583170712117753},{"$f":"IF(OG81,OG78/OG81)","v":1.2583170712117748},{"$f":"IF(OH81,OH78/OH81)","v":1.2583170712117751},{"$f":"IF(OI81,OI78/OI81)","v":1.2583170712117751},{"$f":"IF(OJ81,OJ78/OJ81)","v":1.2583170712117751},{"$f":"IF(OK81,OK78/OK81)","v":1.2583170712117751},{"$f":"IF(OL81,OL78/OL81)","v":1.2583170712117751},{"$f":"IF(OM81,OM78/OM81)","v":1.2583170712117751},{"$f":"IF(ON81,ON78/ON81)","v":1.2583170712117748},{"$f":"IF(OO81,OO78/OO81)","v":1.2583170712117751},{"$f":"IF(OP81,OP78/OP81)","v":1.2583170712117751},{"$f":"IF(OQ81,OQ78/OQ81)","v":1.2583170712117751},{"$f":"IF(OR81,OR78/OR81)","v":1.2583170712117751},{"$f":"IF(OS81,OS78/OS81)","v":1.2583170712117751},{"$f":"IF(OT81,OT78/OT81)","v":1.2583170712117751},{"$f":"IF(OU81,OU78/OU81)","v":1.2583170712117751},{"$f":"IF(OV81,OV78/OV81)","v":1.2583170712117753},{"$f":"IF(OW81,OW78/OW81)","v":1.2583170712117755},{"$f":"IF(OX81,OX78/OX81)","v":1.2583170712117753},{"$f":"IF(OY81,OY78/OY81)","v":1.2583170712117751},{"$f":"IF(OZ81,OZ78/OZ81)","v":1.2583170712117751},{"$f":"IF(PA81,PA78/PA81)","v":1.2583170712117748},{"$f":"IF(PB81,PB78/PB81)","v":1.2583170712117748},{"$f":"IF(PC81,PC78/PC81)","v":1.2583170712117748},{"$f":"IF(PD81,PD78/PD81)","v":1.2583170712117751},{"$f":"IF(PE81,PE78/PE81)","v":1.2583170712117751},{"$f":"IF(PF81,PF78/PF81)","v":1.2583170712117753},{"$f":"IF(PG81,PG78/PG81)","v":1.2583170712117753},{"$f":"IF(PH81,PH78/PH81)","v":1.2583170712117753},{"$f":"IF(PI81,PI78/PI81)","v":1.2583170712117753},{"$f":"IF(PJ81,PJ78/PJ81)","v":1.2583170712117753},{"$f":"IF(PK81,PK78/PK81)","v":1.2583170712117755},{"$f":"IF(PL81,PL78/PL81)","v":1.2583170712117757},{"$f":"IF(PM81,PM78/PM81)","v":1.2583170712117755},{"$f":"IF(PN81,PN78/PN81)","v":1.2583170712117755},{"$f":"IF(PO81,PO78/PO81)","v":1.2583170712117753},{"$f":"IF(PP81,PP78/PP81)","v":1.2583170712117755},{"$f":"IF(PQ81,PQ78/PQ81)","v":1.2583170712117753},{"$f":"IF(PR81,PR78/PR81)","v":1.2583170712117755},{"$f":"IF(PS81,PS78/PS81)","v":1.2583170712117753},{"$f":"IF(PT81,PT78/PT81)","v":1.2583170712117755},{"$f":"IF(PU81,PU78/PU81)","v":1.2583170712117753},{"$f":"IF(PV81,PV78/PV81)","v":1.2583170712117755},{"$f":"IF(PW81,PW78/PW81)","v":1.2583170712117755},{"$f":"IF(PX81,PX78/PX81)","v":1.2583170712117755},{"$f":"IF(PY81,PY78/PY81)","v":1.2583170712117755},{"$f":"IF(PZ81,PZ78/PZ81)","v":1.2583170712117753},{"$f":"IF(QA81,QA78/QA81)","v":1.2583170712117755},{"$f":"IF(QB81,QB78/QB81)","v":1.2583170712117755},{"$f":"IF(QC81,QC78/QC81)","v":1.2583170712117755},{"$f":"IF(QD81,QD78/QD81)","v":1.2583170712117755},{"$f":"IF(QE81,QE78/QE81)","v":1.2583170712117755},{"$f":"IF(QF81,QF78/QF81)","v":1.2583170712117755},{"$f":"IF(QG81,QG78/QG81)","v":1.2583170712117753},{"$f":"IF(QH81,QH78/QH81)","v":1.2583170712117753},{"$f":"IF(QI81,QI78/QI81)","v":1.2583170712117753},{"$f":"IF(QJ81,QJ78/QJ81)","v":1.2583170712117755},{"$f":"IF(QK81,QK78/QK81)","v":1.2583170712117753},{"$f":"IF(QL81,QL78/QL81)","v":1.2583170712117753},{"$f":"IF(QM81,QM78/QM81)","v":1.2583170712117751},{"$f":"IF(QN81,QN78/QN81)","v":1.2583170712117748},{"$f":"IF(QO81,QO78/QO81)","v":1.2583170712117751},{"$f":"IF(QP81,QP78/QP81)","v":1.2583170712117748},{"$f":"IF(QQ81,QQ78/QQ81)","v":1.2583170712117748},{"$f":"IF(QR81,QR78/QR81)","v":1.2583170712117748},{"$f":"IF(QS81,QS78/QS81)","v":1.2583170712117746},{"$f":"IF(QT81,QT78/QT81)","v":1.2583170712117746},{"$f":"IF(QU81,QU78/QU81)","v":1.2583170712117748},{"$f":"IF(QV81,QV78/QV81)","v":1.2583170712117748},{"$f":"IF(QW81,QW78/QW81)","v":1.2583170712117746},{"$f":"IF(QX81,QX78/QX81)","v":1.2583170712117746},{"$f":"IF(QY81,QY78/QY81)","v":1.2583170712117746},{"$f":"IF(QZ81,QZ78/QZ81)","v":1.2583170712117748},{"$f":"IF(RA81,RA78/RA81)","v":1.2583170712117746},{"$f":"IF(RB81,RB78/RB81)","v":1.2583170712117746},{"$f":"IF(RC81,RC78/RC81)","v":1.2583170712117746},{"$f":"IF(RD81,RD78/RD81)","v":1.2583170712117746},{"$f":"IF(RE81,RE78/RE81)","v":1.2583170712117744},{"$f":"IF(RF81,RF78/RF81)","v":1.2583170712117748},{"$f":"IF(RG81,RG78/RG81)","v":1.2583170712117748},{"$f":"IF(RH81,RH78/RH81)","v":1.2583170712117751},{"$f":"IF(RI81,RI78/RI81)","v":1.2583170712117748},{"$f":"IF(RJ81,RJ78/RJ81)","v":1.2583170712117748},{"$f":"IF(RK81,RK78/RK81)","v":1.2583170712117748},{"$f":"IF(RL81,RL78/RL81)","v":1.2583170712117748},{"$f":"IF(RM81,RM78/RM81)","v":1.2583170712117748},{"$f":"IF(RN81,RN78/RN81)","v":1.2583170712117751},{"$f":"IF(RO81,RO78/RO81)","v":1.2583170712117748},{"$f":"IF(RP81,RP78/RP81)","v":1.2583170712117753},{"$f":"IF(RQ81,RQ78/RQ81)","v":1.2583170712117753},{"$f":"IF(RR81,RR78/RR81)","v":1.2583170712117755},{"$f":"IF(RS81,RS78/RS81)","v":1.2583170712117755},{"$f":"IF(RT81,RT78/RT81)","v":1.2583170712117755},{"$f":"IF(RU81,RU78/RU81)","v":1.2583170712117755},{"$f":"IF(RV81,RV78/RV81)","v":1.2583170712117755},{"$f":"IF(RW81,RW78/RW81)","v":1.2583170712117755},{"$f":"IF(RX81,RX78/RX81)","v":1.2583170712117757},{"$f":"IF(RY81,RY78/RY81)","v":1.2583170712117755},{"$f":"IF(RZ81,RZ78/RZ81)","v":1.2583170712117755},{"$f":"IF(SA81,SA78/SA81)","v":1.2583170712117755},{"$f":"IF(SB81,SB78/SB81)","v":1.2583170712117755},{"$f":"IF(SC81,SC78/SC81)","v":1.2583170712117755},{"$f":"IF(SD81,SD78/SD81)","v":1.2583170712117757},{"$f":"IF(SE81,SE78/SE81)","v":1.2583170712117755},{"$f":"IF(SF81,SF78/SF81)","v":1.2583170712117757},{"$f":"IF(SG81,SG78/SG81)","v":1.2583170712117755},{"$f":"IF(SH81,SH78/SH81)","v":1.2583170712117755},{"$f":"IF(SI81,SI78/SI81)","v":1.2583170712117753},{"$f":"IF(SJ81,SJ78/SJ81)","v":1.2583170712117755},{"$f":"IF(SK81,SK78/SK81)","v":1.2583170712117755},{"$f":"IF(SL81,SL78/SL81)","v":1.2583170712117755},{"$f":"IF(SM81,SM78/SM81)","v":1.2583170712117753},{"$f":"IF(SN81,SN78/SN81)","v":1.2583170712117753},{"$f":"IF(SO81,SO78/SO81)","v":1.2583170712117755},{"$f":"IF(SP81,SP78/SP81)","v":1.2583170712117755},{"$f":"IF(SQ81,SQ78/SQ81)","v":1.2583170712117753},{"$f":"IF(SR81,SR78/SR81)","v":1.2583170712117751},{"$f":"IF(SS81,SS78/SS81)","v":1.2583170712117753},{"$f":"IF(ST81,ST78/ST81)","v":1.2583170712117753},{"$f":"IF(SU81,SU78/SU81)","v":1.2583170712117753},{"$f":"IF(SV81,SV78/SV81)","v":1.2583170712117753},{"$f":"IF(SW81,SW78/SW81)","v":1.2583170712117751},{"$f":"IF(SX81,SX78/SX81)","v":1.2583170712117753},{"$f":"IF(SY81,SY78/SY81)","v":1.2583170712117751},{"$f":"IF(SZ81,SZ78/SZ81)","v":1.2583170712117753},{"$f":"IF(TA81,TA78/TA81)","v":1.2583170712117755},{"$f":"IF(TB81,TB78/TB81)","v":1.2583170712117755},{"$f":"IF(TC81,TC78/TC81)","v":1.2583170712117755},{"$f":"IF(TD81,TD78/TD81)","v":1.2583170712117755},{"$f":"IF(TE81,TE78/TE81)","v":1.2583170712117753},{"$f":"IF(TF81,TF78/TF81)","v":1.2583170712117753},{"$f":"IF(TG81,TG78/TG81)","v":1.2583170712117753},{"$f":"IF(TH81,TH78/TH81)","v":1.2583170712117755},{"$f":"IF(TI81,TI78/TI81)","v":1.2583170712117755},{"$f":"IF(TJ81,TJ78/TJ81)","v":1.2583170712117755},{"$f":"IF(TK81,TK78/TK81)","v":1.2583170712117755},{"$f":"IF(TL81,TL78/TL81)","v":1.2583170712117755},{"$f":"IF(TM81,TM78/TM81)","v":1.2583170712117753},{"$f":"IF(TN81,TN78/TN81)","v":1.2583170712117753},{"$f":"IF(TO81,TO78/TO81)","v":1.2583170712117753},{"$f":"IF(TP81,TP78/TP81)","v":1.2583170712117753},{"$f":"IF(TQ81,TQ78/TQ81)","v":1.2583170712117751},{"$f":"IF(TR81,TR78/TR81)","v":1.2583170712117748},{"$f":"IF(TS81,TS78/TS81)","v":1.2583170712117748},{"$f":"IF(TT81,TT78/TT81)","v":1.2583170712117748},{"$f":"IF(TU81,TU78/TU81)","v":1.2583170712117748},{"$f":"IF(TV81,TV78/TV81)","v":1.2583170712117746},{"$f":"IF(TW81,TW78/TW81)","v":1.2583170712117748},{"$f":"IF(TX81,TX78/TX81)","v":1.2583170712117746},{"$f":"IF(TY81,TY78/TY81)","v":1.2583170712117744},{"$f":"IF(TZ81,TZ78/TZ81)","v":1.2583170712117744},{"$f":"IF(UA81,UA78/UA81)","v":1.2583170712117746},{"$f":"IF(UB81,UB78/UB81)","v":1.2583170712117748},{"$f":"IF(UC81,UC78/UC81)","v":1.2583170712117748},{"$f":"IF(UD81,UD78/UD81)","v":1.2583170712117748},{"$f":"IF(UE81,UE78/UE81)","v":1.2583170712117748},{"$f":"IF(UF81,UF78/UF81)","v":1.2583170712117751},{"$f":"IF(UG81,UG78/UG81)","v":1.2583170712117751},{"$f":"IF(UH81,UH78/UH81)","v":1.2583170712117748},{"$f":"IF(UI81,UI78/UI81)","v":1.2583170712117748},{"$f":"IF(UJ81,UJ78/UJ81)","v":1.2583170712117746},{"$f":"IF(UK81,UK78/UK81)","v":1.2583170712117746},{"$f":"IF(UL81,UL78/UL81)","v":1.2583170712117748},{"$f":"IF(UM81,UM78/UM81)","v":1.2583170712117746},{"$f":"IF(UN81,UN78/UN81)","v":1.2583170712117748},{"$f":"IF(UO81,UO78/UO81)","v":1.2583170712117746},{"$f":"IF(UP81,UP78/UP81)","v":1.2583170712117748},{"$f":"IF(UQ81,UQ78/UQ81)","v":1.2583170712117748},{"$f":"IF(UR81,UR78/UR81)","v":1.2583170712117748},{"$f":"IF(US81,US78/US81)","v":1.2583170712117748},{"$f":"IF(UT81,UT78/UT81)","v":1.2583170712117748},{"$f":"IF(UU81,UU78/UU81)","v":1.2583170712117748},{"$f":"IF(UV81,UV78/UV81)","v":1.2583170712117746},{"$f":"IF(UW81,UW78/UW81)","v":1.2583170712117751},{"$f":"IF(UX81,UX78/UX81)","v":1.2583170712117748},{"$f":"IF(UY81,UY78/UY81)","v":1.2583170712117751},{"$f":"IF(UZ81,UZ78/UZ81)","v":1.2583170712117751},{"$f":"IF(VA81,VA78/VA81)","v":1.2583170712117751},{"$f":"IF(VB81,VB78/VB81)","v":1.2583170712117753},{"$f":"IF(VC81,VC78/VC81)","v":1.2583170712117751},{"$f":"IF(VD81,VD78/VD81)","v":1.2583170712117751},{"$f":"IF(VE81,VE78/VE81)","v":1.2583170712117751},{"$f":"IF(VF81,VF78/VF81)","v":1.2583170712117751},{"$f":"IF(VG81,VG78/VG81)","v":1.2583170712117753},{"$f":"IF(VH81,VH78/VH81)","v":1.2583170712117755},{"$f":"IF(VI81,VI78/VI81)","v":1.2583170712117755},{"$f":"IF(VJ81,VJ78/VJ81)","v":1.2583170712117755},{"$f":"IF(VK81,VK78/VK81)","v":1.2583170712117753},{"$f":"IF(VL81,VL78/VL81)","v":1.2583170712117755},{"$f":"IF(VM81,VM78/VM81)","v":1.2583170712117753},{"$f":"IF(VN81,VN78/VN81)","v":1.2583170712117753},{"$f":"IF(VO81,VO78/VO81)","v":1.2583170712117753},{"$f":"IF(VP81,VP78/VP81)","v":1.2583170712117755},{"$f":"IF(VQ81,VQ78/VQ81)","v":1.2583170712117753},{"$f":"IF(VR81,VR78/VR81)","v":1.2583170712117751},{"$f":"IF(VS81,VS78/VS81)","v":1.2583170712117753},{"$f":"IF(VT81,VT78/VT81)","v":1.2583170712117751},{"$f":"IF(VU81,VU78/VU81)","v":1.2583170712117748},{"$f":"IF(VV81,VV78/VV81)","v":1.2583170712117748},{"$f":"IF(VW81,VW78/VW81)","v":1.2583170712117748},{"$f":"IF(VX81,VX78/VX81)","v":1.2583170712117748},{"$f":"IF(VY81,VY78/VY81)","v":1.2583170712117746},{"$f":"IF(VZ81,VZ78/VZ81)","v":1.2583170712117748},{"$f":"IF(WA81,WA78/WA81)","v":1.2583170712117746},{"$f":"IF(WB81,WB78/WB81)","v":1.2583170712117746},{"$f":"IF(WC81,WC78/WC81)","v":1.2583170712117748},{"$f":"IF(WD81,WD78/WD81)","v":1.2583170712117748},{"$f":"IF(WE81,WE78/WE81)","v":1.2583170712117746},{"$f":"IF(WF81,WF78/WF81)","v":1.2583170712117748},{"$f":"IF(WG81,WG78/WG81)","v":1.2583170712117748},{"$f":"IF(WH81,WH78/WH81)","v":1.2583170712117751},{"$f":"IF(WI81,WI78/WI81)","v":1.2583170712117748},{"$f":"IF(WJ81,WJ78/WJ81)","v":1.2583170712117746},{"$f":"IF(WK81,WK78/WK81)","v":1.2583170712117751},{"$f":"IF(WL81,WL78/WL81)","v":1.2583170712117751},{"$f":"IF(WM81,WM78/WM81)","v":1.2583170712117753},{"$f":"IF(WN81,WN78/WN81)","v":1.2583170712117751},{"$f":"IF(WO81,WO78/WO81)","v":1.2583170712117751},{"$f":"IF(WP81,WP78/WP81)","v":1.2583170712117751},{"$f":"IF(WQ81,WQ78/WQ81)","v":1.2583170712117751},{"$f":"IF(WR81,WR78/WR81)","v":1.2583170712117751},{"$f":"IF(WS81,WS78/WS81)","v":1.2583170712117751},{"$f":"IF(WT81,WT78/WT81)","v":1.2583170712117748},{"$f":"IF(WU81,WU78/WU81)","v":1.2583170712117751},{"$f":"IF(WV81,WV78/WV81)","v":1.2583170712117751},{"$f":"IF(WW81,WW78/WW81)","v":1.2583170712117753},{"$f":"IF(WX81,WX78/WX81)","v":1.2583170712117753},{"$f":"IF(WY81,WY78/WY81)","v":1.2583170712117755},{"$f":"IF(WZ81,WZ78/WZ81)","v":1.2583170712117755},{"$f":"IF(XA81,XA78/XA81)","v":1.2583170712117755},{"$f":"IF(XB81,XB78/XB81)","v":1.2583170712117755},{"$f":"IF(XC81,XC78/XC81)","v":1.2583170712117755},{"$f":"IF(XD81,XD78/XD81)","v":1.2583170712117757},{"$f":"IF(XE81,XE78/XE81)","v":1.2583170712117757},{"$f":"IF(XF81,XF78/XF81)","v":1.2583170712117755},{"$f":"IF(XG81,XG78/XG81)","v":1.2583170712117757},{"$f":"IF(XH81,XH78/XH81)","v":1.2583170712117755},{"$f":"IF(XI81,XI78/XI81)","v":1.2583170712117757},{"$f":"IF(XJ81,XJ78/XJ81)","v":1.2583170712117755},{"$f":"IF(XK81,XK78/XK81)","v":1.2583170712117755},{"$f":"IF(XL81,XL78/XL81)","v":1.2583170712117757},{"$f":"IF(XM81,XM78/XM81)","v":1.2583170712117757},{"$f":"IF(XN81,XN78/XN81)","v":1.2583170712117759},{"$f":"IF(XO81,XO78/XO81)","v":1.2583170712117757},{"$f":"IF(XP81,XP78/XP81)","v":1.2583170712117757},{"$f":"IF(XQ81,XQ78/XQ81)","v":1.2583170712117759},{"$f":"IF(XR81,XR78/XR81)","v":1.2583170712117759},{"$f":"IF(XS81,XS78/XS81)","v":1.2583170712117759},{"$f":"IF(XT81,XT78/XT81)","v":1.2583170712117759},{"$f":"IF(XU81,XU78/XU81)","v":1.2583170712117759},{"$f":"IF(XV81,XV78/XV81)","v":1.2583170712117759},{"$f":"IF(XW81,XW78/XW81)","v":1.2583170712117762},{"$f":"IF(XX81,XX78/XX81)","v":1.2583170712117762},{"$f":"IF(XY81,XY78/XY81)","v":1.2583170712117759},{"$f":"IF(XZ81,XZ78/XZ81)","v":1.2583170712117762},{"$f":"IF(YA81,YA78/YA81)","v":1.2583170712117764},{"$f":"IF(YB81,YB78/YB81)","v":1.2583170712117764},{"$f":"IF(YC81,YC78/YC81)","v":1.2583170712117762},{"$f":"IF(YD81,YD78/YD81)","v":1.2583170712117764},{"$f":"IF(YE81,YE78/YE81)","v":1.2583170712117764},{"$f":"IF(YF81,YF78/YF81)","v":1.2583170712117762},{"$f":"IF(YG81,YG78/YG81)","v":1.2583170712117759},{"$f":"IF(YH81,YH78/YH81)","v":1.2583170712117759},{"$f":"IF(YI81,YI78/YI81)","v":1.2583170712117759},{"$f":"IF(YJ81,YJ78/YJ81)","v":1.2583170712117759},{"$f":"IF(YK81,YK78/YK81)","v":1.2583170712117759},{"$f":"IF(YL81,YL78/YL81)","v":1.2583170712117757},{"$f":"IF(YM81,YM78/YM81)","v":1.2583170712117757},{"$f":"IF(YN81,YN78/YN81)","v":1.2583170712117757},{"$f":"IF(YO81,YO78/YO81)","v":1.2583170712117757},{"$f":"IF(YP81,YP78/YP81)","v":1.2583170712117757},{"$f":"IF(YQ81,YQ78/YQ81)","v":1.2583170712117757},{"$f":"IF(YR81,YR78/YR81)","v":1.2583170712117755},{"$f":"IF(YS81,YS78/YS81)","v":1.2583170712117757},{"$f":"IF(YT81,YT78/YT81)","v":1.2583170712117755},{"$f":"IF(YU81,YU78/YU81)","v":1.2583170712117755},{"$f":"IF(YV81,YV78/YV81)","v":1.2583170712117755},{"$f":"IF(YW81,YW78/YW81)","v":1.2583170712117755},{"$f":"IF(YX81,YX78/YX81)","v":1.2583170712117755},{"$f":"IF(YY81,YY78/YY81)","v":1.2583170712117755},{"$f":"IF(YZ81,YZ78/YZ81)","v":1.2583170712117753},{"$f":"IF(ZA81,ZA78/ZA81)","v":1.2583170712117755},{"$f":"IF(ZB81,ZB78/ZB81)","v":1.2583170712117755},{"$f":"IF(ZC81,ZC78/ZC81)","v":1.2583170712117753},{"$f":"IF(ZD81,ZD78/ZD81)","v":1.2583170712117755},{"$f":"IF(ZE81,ZE78/ZE81)","v":1.2583170712117753},{"$f":"IF(ZF81,ZF78/ZF81)","v":1.2583170712117753},{"$f":"IF(ZG81,ZG78/ZG81)","v":1.2583170712117751},{"$f":"IF(ZH81,ZH78/ZH81)","v":1.2583170712117753},{"$f":"IF(ZI81,ZI78/ZI81)","v":1.2583170712117753},{"$f":"IF(ZJ81,ZJ78/ZJ81)","v":1.2583170712117753},{"$f":"IF(ZK81,ZK78/ZK81)","v":1.2583170712117753},{"$f":"IF(ZL81,ZL78/ZL81)","v":1.2583170712117751},{"$f":"IF(ZM81,ZM78/ZM81)","v":1.2583170712117751},{"$f":"IF(ZN81,ZN78/ZN81)","v":1.2583170712117751},{"$f":"IF(ZO81,ZO78/ZO81)","v":1.2583170712117753},{"$f":"IF(ZP81,ZP78/ZP81)","v":1.2583170712117753},{"$f":"IF(ZQ81,ZQ78/ZQ81)","v":1.2583170712117753},{"$f":"IF(ZR81,ZR78/ZR81)","v":1.2583170712117751},{"$f":"IF(ZS81,ZS78/ZS81)","v":1.2583170712117753},{"$f":"IF(ZT81,ZT78/ZT81)","v":1.2583170712117753},{"$f":"IF(ZU81,ZU78/ZU81)","v":1.2583170712117753},{"$f":"IF(ZV81,ZV78/ZV81)","v":1.2583170712117753},{"$f":"IF(ZW81,ZW78/ZW81)","v":1.2583170712117753},{"$f":"IF(ZX81,ZX78/ZX81)","v":1.2583170712117755},{"$f":"IF(ZY81,ZY78/ZY81)","v":1.2583170712117751},{"$f":"IF(ZZ81,ZZ78/ZZ81)","v":1.2583170712117753},{"$f":"IF(AAA81,AAA78/AAA81)","v":1.2583170712117753},{"$f":"IF(AAB81,AAB78/AAB81)","v":1.2583170712117753},{"$f":"IF(AAC81,AAC78/AAC81)","v":1.2583170712117751},{"$f":"IF(AAD81,AAD78/AAD81)","v":1.2583170712117751},{"$f":"IF(AAE81,AAE78/AAE81)","v":1.2583170712117751},{"$f":"IF(AAF81,AAF78/AAF81)","v":1.2583170712117748},{"$f":"IF(AAG81,AAG78/AAG81)","v":1.2583170712117751},{"$f":"IF(AAH81,AAH78/AAH81)","v":1.2583170712117751},{"$f":"IF(AAI81,AAI78/AAI81)","v":1.2583170712117751},{"$f":"IF(AAJ81,AAJ78/AAJ81)","v":1.2583170712117751},{"$f":"IF(AAK81,AAK78/AAK81)","v":1.2583170712117751},{"$f":"IF(AAL81,AAL78/AAL81)","v":1.2583170712117751},{"$f":"IF(AAM81,AAM78/AAM81)","v":1.2583170712117751},{"$f":"IF(AAN81,AAN78/AAN81)","v":1.2583170712117753},{"$f":"IF(AAO81,AAO78/AAO81)","v":1.2583170712117751},{"$f":"IF(AAP81,AAP78/AAP81)","v":1.2583170712117753},{"$f":"IF(AAQ81,AAQ78/AAQ81)","v":1.2583170712117751},{"$f":"IF(AAR81,AAR78/AAR81)","v":1.2583170712117748},{"$f":"IF(AAS81,AAS78/AAS81)","v":1.2583170712117748},{"$f":"IF(AAT81,AAT78/AAT81)","v":1.2583170712117751},{"$f":"IF(AAU81,AAU78/AAU81)","v":1.2583170712117746},{"$f":"IF(AAV81,AAV78/AAV81)","v":1.2583170712117746},{"$f":"IF(AAW81,AAW78/AAW81)","v":1.2583170712117748},{"$f":"IF(AAX81,AAX78/AAX81)","v":1.2583170712117748},{"$f":"IF(AAY81,AAY78/AAY81)","v":1.2583170712117748},{"$f":"IF(AAZ81,AAZ78/AAZ81)","v":1.2583170712117746},{"$f":"IF(ABA81,ABA78/ABA81)","v":1.2583170712117746},{"$f":"IF(ABB81,ABB78/ABB81)","v":1.2583170712117746},{"$f":"IF(ABC81,ABC78/ABC81)","v":1.2583170712117744},{"$f":"IF(ABD81,ABD78/ABD81)","v":1.2583170712117748},{"$f":"IF(ABE81,ABE78/ABE81)","v":1.2583170712117746},{"$f":"IF(ABF81,ABF78/ABF81)","v":1.2583170712117748},{"$f":"IF(ABG81,ABG78/ABG81)","v":1.2583170712117751},{"$f":"IF(ABH81,ABH78/ABH81)","v":1.2583170712117751},{"$f":"IF(ABI81,ABI78/ABI81)","v":1.2583170712117751},{"$f":"IF(ABJ81,ABJ78/ABJ81)","v":1.2583170712117751},{"$f":"IF(ABK81,ABK78/ABK81)","v":1.2583170712117751},{"$f":"IF(ABL81,ABL78/ABL81)","v":1.2583170712117751},{"$f":"IF(ABM81,ABM78/ABM81)","v":1.2583170712117751},{"$f":"IF(ABN81,ABN78/ABN81)","v":1.2583170712117748},{"$f":"IF(ABO81,ABO78/ABO81)","v":1.2583170712117751},{"$f":"IF(ABP81,ABP78/ABP81)","v":1.2583170712117748},{"$f":"IF(ABQ81,ABQ78/ABQ81)","v":1.2583170712117748},{"$f":"IF(ABR81,ABR78/ABR81)","v":1.2583170712117748},{"$f":"IF(ABS81,ABS78/ABS81)","v":1.2583170712117748},{"$f":"IF(ABT81,ABT78/ABT81)","v":1.2583170712117748},{"$f":"IF(ABU81,ABU78/ABU81)","v":1.2583170712117748},{"$f":"IF(ABV81,ABV78/ABV81)","v":1.2583170712117748},{"$f":"IF(ABW81,ABW78/ABW81)","v":1.2583170712117748},{"$f":"IF(ABX81,ABX78/ABX81)","v":1.2583170712117751},{"$f":"IF(ABY81,ABY78/ABY81)","v":1.2583170712117751},{"$f":"IF(ABZ81,ABZ78/ABZ81)","v":1.2583170712117751},{"$f":"IF(ACA81,ACA78/ACA81)","v":1.2583170712117751},{"$f":"IF(ACB81,ACB78/ACB81)","v":1.2583170712117751},{"$f":"IF(ACC81,ACC78/ACC81)","v":1.2583170712117751},{"$f":"IF(ACD81,ACD78/ACD81)","v":1.2583170712117751},{"$f":"IF(ACE81,ACE78/ACE81)","v":1.2583170712117751},{"$f":"IF(ACF81,ACF78/ACF81)","v":1.2583170712117753},{"$f":"IF(ACG81,ACG78/ACG81)","v":1.2583170712117751},{"$f":"IF(ACH81,ACH78/ACH81)","v":1.2583170712117748},{"$f":"IF(ACI81,ACI78/ACI81)","v":1.2583170712117748},{"$f":"IF(ACJ81,ACJ78/ACJ81)","v":1.2583170712117746},{"$f":"IF(ACK81,ACK78/ACK81)","v":1.2583170712117746},{"$f":"IF(ACL81,ACL78/ACL81)","v":1.2583170712117746},{"$f":"IF(ACM81,ACM78/ACM81)","v":1.2583170712117746},{"$f":"IF(ACN81,ACN78/ACN81)","v":1.2583170712117746},{"$f":"IF(ACO81,ACO78/ACO81)","v":1.2583170712117744},{"$f":"IF(ACP81,ACP78/ACP81)","v":1.2583170712117746},{"$f":"IF(ACQ81,ACQ78/ACQ81)","v":1.2583170712117746},{"$f":"IF(ACR81,ACR78/ACR81)","v":1.2583170712117748},{"$f":"IF(ACS81,ACS78/ACS81)","v":1.2583170712117748},{"$f":"IF(ACT81,ACT78/ACT81)","v":1.2583170712117748},{"$f":"IF(ACU81,ACU78/ACU81)","v":1.2583170712117748},{"$f":"IF(ACV81,ACV78/ACV81)","v":1.2583170712117748},{"$f":"IF(ACW81,ACW78/ACW81)","v":1.2583170712117748},{"$f":"IF(ACX81,ACX78/ACX81)","v":1.2583170712117751},{"$f":"IF(ACY81,ACY78/ACY81)","v":1.2583170712117751},{"$f":"IF(ACZ81,ACZ78/ACZ81)","v":1.2583170712117753},{"$f":"IF(ADA81,ADA78/ADA81)","v":1.2583170712117753},{"$f":"IF(ADB81,ADB78/ADB81)","v":1.2583170712117753},{"$f":"IF(ADC81,ADC78/ADC81)","v":1.2583170712117751},{"$f":"IF(ADD81,ADD78/ADD81)","v":1.2583170712117751},{"$f":"IF(ADE81,ADE78/ADE81)","v":1.2583170712117748},{"$f":"IF(ADF81,ADF78/ADF81)","v":1.2583170712117746},{"$f":"IF(ADG81,ADG78/ADG81)","v":1.2583170712117748},{"$f":"IF(ADH81,ADH78/ADH81)","v":1.2583170712117748},{"$f":"IF(ADI81,ADI78/ADI81)","v":1.2583170712117746},{"$f":"IF(ADJ81,ADJ78/ADJ81)","v":1.2583170712117748},{"$f":"IF(ADK81,ADK78/ADK81)","v":1.2583170712117746},{"$f":"IF(ADL81,ADL78/ADL81)","v":1.2583170712117748},{"$f":"IF(ADM81,ADM78/ADM81)","v":1.2583170712117748},{"$f":"IF(ADN81,ADN78/ADN81)","v":1.2583170712117744},{"$f":"IF(ADO81,ADO78/ADO81)","v":1.2583170712117744},{"$f":"IF(ADP81,ADP78/ADP81)","v":1.2583170712117744},{"$f":"IF(ADQ81,ADQ78/ADQ81)","v":1.2583170712117744},{"$f":"IF(ADR81,ADR78/ADR81)","v":1.2583170712117744},{"$f":"IF(ADS81,ADS78/ADS81)","v":1.2583170712117746},{"$f":"IF(ADT81,ADT78/ADT81)","v":1.2583170712117746},{"$f":"IF(ADU81,ADU78/ADU81)","v":1.2583170712117746},{"$f":"IF(ADV81,ADV78/ADV81)","v":1.2583170712117746},{"$f":"IF(ADW81,ADW78/ADW81)","v":1.2583170712117748},{"$f":"IF(ADX81,ADX78/ADX81)","v":1.2583170712117748},{"$f":"IF(ADY81,ADY78/ADY81)","v":1.2583170712117748},{"$f":"IF(ADZ81,ADZ78/ADZ81)","v":1.2583170712117748},{"$f":"IF(AEA81,AEA78/AEA81)","v":1.2583170712117746},{"$f":"IF(AEB81,AEB78/AEB81)","v":1.2583170712117746},{"$f":"IF(AEC81,AEC78/AEC81)","v":1.2583170712117744},{"$f":"IF(AED81,AED78/AED81)","v":1.2583170712117748},{"$f":"IF(AEE81,AEE78/AEE81)","v":1.2583170712117748},{"$f":"IF(AEF81,AEF78/AEF81)","v":1.2583170712117748},{"$f":"IF(AEG81,AEG78/AEG81)","v":1.2583170712117751},{"$f":"IF(AEH81,AEH78/AEH81)","v":1.2583170712117751},{"$f":"IF(AEI81,AEI78/AEI81)","v":1.2583170712117748},{"$f":"IF(AEJ81,AEJ78/AEJ81)","v":1.2583170712117748},{"$f":"IF(AEK81,AEK78/AEK81)","v":1.2583170712117751},{"$f":"IF(AEL81,AEL78/AEL81)","v":1.2583170712117751},{"$f":"IF(AEM81,AEM78/AEM81)","v":1.2583170712117748},{"$f":"IF(AEN81,AEN78/AEN81)","v":1.2583170712117748},{"$f":"IF(AEO81,AEO78/AEO81)","v":1.2583170712117748},{"$f":"IF(AEP81,AEP78/AEP81)","v":1.2583170712117748},{"$f":"IF(AEQ81,AEQ78/AEQ81)","v":1.2583170712117748},{"$f":"IF(AER81,AER78/AER81)","v":1.2583170712117748},{"$f":"IF(AES81,AES78/AES81)","v":1.2583170712117748},{"$f":"IF(AET81,AET78/AET81)","v":1.2583170712117748},{"$f":"IF(AEU81,AEU78/AEU81)","v":1.2583170712117748},{"$f":"IF(AEV81,AEV78/AEV81)","v":1.2583170712117748},{"$f":"IF(AEW81,AEW78/AEW81)","v":1.2583170712117746},{"$f":"IF(AEX81,AEX78/AEX81)","v":1.2583170712117746},{"$f":"IF(AEY81,AEY78/AEY81)","v":1.2583170712117748},{"$f":"IF(AEZ81,AEZ78/AEZ81)","v":1.2583170712117746},{"$f":"IF(AFA81,AFA78/AFA81)","v":1.2583170712117748},{"$f":"IF(AFB81,AFB78/AFB81)","v":1.2583170712117748},{"$f":"IF(AFC81,AFC78/AFC81)","v":1.2583170712117751},{"$f":"IF(AFD81,AFD78/AFD81)","v":1.2583170712117751},{"$f":"IF(AFE81,AFE78/AFE81)","v":1.2583170712117751},{"$f":"IF(AFF81,AFF78/AFF81)","v":1.2583170712117751},{"$f":"IF(AFG81,AFG78/AFG81)","v":1.2583170712117751},{"$f":"IF(AFH81,AFH78/AFH81)","v":1.2583170712117751},{"$f":"IF(AFI81,AFI78/AFI81)","v":1.2583170712117748},{"$f":"IF(AFJ81,AFJ78/AFJ81)","v":1.2583170712117748},{"$f":"IF(AFK81,AFK78/AFK81)","v":1.2583170712117751},{"$f":"IF(AFL81,AFL78/AFL81)","v":1.2583170712117748},{"$f":"IF(AFM81,AFM78/AFM81)","v":1.2583170712117748},{"$f":"IF(AFN81,AFN78/AFN81)","v":1.2583170712117746},{"$f":"IF(AFO81,AFO78/AFO81)","v":1.2583170712117746},{"$f":"IF(AFP81,AFP78/AFP81)","v":1.2583170712117746},{"$f":"IF(AFQ81,AFQ78/AFQ81)","v":1.2583170712117748},{"$f":"IF(AFR81,AFR78/AFR81)","v":1.2583170712117746},{"$f":"IF(AFS81,AFS78/AFS81)","v":1.2583170712117746},{"$f":"IF(AFT81,AFT78/AFT81)","v":1.2583170712117746},{"$f":"IF(AFU81,AFU78/AFU81)","v":1.2583170712117746},{"$f":"IF(AFV81,AFV78/AFV81)","v":1.2583170712117746},{"$f":"IF(AFW81,AFW78/AFW81)","v":1.2583170712117746},{"$f":"IF(AFX81,AFX78/AFX81)","v":1.2583170712117744},{"$f":"IF(AFY81,AFY78/AFY81)","v":1.2583170712117746},{"$f":"IF(AFZ81,AFZ78/AFZ81)","v":1.2583170712117744},{"$f":"IF(AGA81,AGA78/AGA81)","v":1.2583170712117744},{"$f":"IF(AGB81,AGB78/AGB81)","v":1.2583170712117746},{"$f":"IF(AGC81,AGC78/AGC81)","v":1.2583170712117746},{"$f":"IF(AGD81,AGD78/AGD81)","v":1.2583170712117746},{"$f":"IF(AGE81,AGE78/AGE81)","v":1.2583170712117746},{"$f":"IF(AGF81,AGF78/AGF81)","v":1.2583170712117746},{"$f":"IF(AGG81,AGG78/AGG81)","v":1.2583170712117744},{"$f":"IF(AGH81,AGH78/AGH81)","v":1.2583170712117746},{"$f":"IF(AGI81,AGI78/AGI81)","v":1.2583170712117746},{"$f":"IF(AGJ81,AGJ78/AGJ81)","v":1.2583170712117748},{"$f":"IF(AGK81,AGK78/AGK81)","v":1.2583170712117751},{"$f":"IF(AGL81,AGL78/AGL81)","v":1.2583170712117751},{"$f":"IF(AGM81,AGM78/AGM81)","v":1.2583170712117751},{"$f":"IF(AGN81,AGN78/AGN81)","v":1.2583170712117748},{"$f":"IF(AGO81,AGO78/AGO81)","v":1.2583170712117751},{"$f":"IF(AGP81,AGP78/AGP81)","v":1.2583170712117751},{"$f":"IF(AGQ81,AGQ78/AGQ81)","v":1.2583170712117753},{"$f":"IF(AGR81,AGR78/AGR81)","v":1.2583170712117751},{"$f":"IF(AGS81,AGS78/AGS81)","v":1.2583170712117751},{"$f":"IF(AGT81,AGT78/AGT81)","v":1.2583170712117753},{"$f":"IF(AGU81,AGU78/AGU81)","v":1.2583170712117751},{"$f":"IF(AGV81,AGV78/AGV81)","v":1.2583170712117748},{"$f":"IF(AGW81,AGW78/AGW81)","v":1.2583170712117746},{"$f":"IF(AGX81,AGX78/AGX81)","v":1.2583170712117748},{"$f":"IF(AGY81,AGY78/AGY81)","v":1.2583170712117748},{"$f":"IF(AGZ81,AGZ78/AGZ81)","v":1.2583170712117748},{"$f":"IF(AHA81,AHA78/AHA81)","v":1.2583170712117746},{"$f":"IF(AHB81,AHB78/AHB81)","v":1.2583170712117746},{"$f":"IF(AHC81,AHC78/AHC81)","v":1.2583170712117748},{"$f":"IF(AHD81,AHD78/AHD81)","v":1.2583170712117746},{"$f":"IF(AHE81,AHE78/AHE81)","v":1.2583170712117748},{"$f":"IF(AHF81,AHF78/AHF81)","v":1.2583170712117748},{"$f":"IF(AHG81,AHG78/AHG81)","v":1.2583170712117748},{"$f":"IF(AHH81,AHH78/AHH81)","v":1.2583170712117748},{"$f":"IF(AHI81,AHI78/AHI81)","v":1.2583170712117748},{"$f":"IF(AHJ81,AHJ78/AHJ81)","v":1.2583170712117751},{"$f":"IF(AHK81,AHK78/AHK81)","v":1.2583170712117748},{"$f":"IF(AHL81,AHL78/AHL81)","v":1.2583170712117748},{"$f":"IF(AHM81,AHM78/AHM81)","v":1.2583170712117746},{"$f":"IF(AHN81,AHN78/AHN81)","v":1.2583170712117746},{"$f":"IF(AHO81,AHO78/AHO81)","v":1.2583170712117748},{"$f":"IF(AHP81,AHP78/AHP81)","v":1.2583170712117751},{"$f":"IF(AHQ81,AHQ78/AHQ81)","v":1.2583170712117746},{"$f":"IF(AHR81,AHR78/AHR81)","v":1.2583170712117748},{"$f":"IF(AHS81,AHS78/AHS81)","v":1.2583170712117751},{"$f":"IF(AHT81,AHT78/AHT81)","v":1.2583170712117748},{"$f":"IF(AHU81,AHU78/AHU81)","v":1.2583170712117751},{"$f":"IF(AHV81,AHV78/AHV81)","v":1.2583170712117751},{"$f":"IF(AHW81,AHW78/AHW81)","v":1.2583170712117753},{"$f":"IF(AHX81,AHX78/AHX81)","v":1.2583170712117751},{"$f":"IF(AHY81,AHY78/AHY81)","v":1.2583170712117751},{"$f":"IF(AHZ81,AHZ78/AHZ81)","v":1.2583170712117753},{"$f":"IF(AIA81,AIA78/AIA81)","v":1.2583170712117753},{"$f":"IF(AIB81,AIB78/AIB81)","v":1.2583170712117753},{"$f":"IF(AIC81,AIC78/AIC81)","v":1.2583170712117755},{"$f":"IF(AID81,AID78/AID81)","v":1.2583170712117755},{"$f":"IF(AIE81,AIE78/AIE81)","v":1.2583170712117753},{"$f":"IF(AIF81,AIF78/AIF81)","v":1.2583170712117755},{"$f":"IF(AIG81,AIG78/AIG81)","v":1.2583170712117755},{"$f":"IF(AIH81,AIH78/AIH81)","v":1.2583170712117753},{"$f":"IF(AII81,AII78/AII81)","v":1.2583170712117753},{"$f":"IF(AIJ81,AIJ78/AIJ81)","v":1.2583170712117751},{"$f":"IF(AIK81,AIK78/AIK81)","v":1.2583170712117751},{"$f":"IF(AIL81,AIL78/AIL81)","v":1.2583170712117748},{"$f":"IF(AIM81,AIM78/AIM81)","v":1.2583170712117748},{"$f":"IF(AIN81,AIN78/AIN81)","v":1.2583170712117751},{"$f":"IF(AIO81,AIO78/AIO81)","v":1.2583170712117748},{"$f":"IF(AIP81,AIP78/AIP81)","v":1.2583170712117751},{"$f":"IF(AIQ81,AIQ78/AIQ81)","v":1.2583170712117748},{"$f":"IF(AIR81,AIR78/AIR81)","v":1.2583170712117748},{"$f":"IF(AIS81,AIS78/AIS81)","v":1.2583170712117746},{"$f":"IF(AIT81,AIT78/AIT81)","v":1.2583170712117748},{"$f":"IF(AIU81,AIU78/AIU81)","v":1.2583170712117753},{"$f":"IF(AIV81,AIV78/AIV81)","v":1.2583170712117751},{"$f":"IF(AIW81,AIW78/AIW81)","v":1.2583170712117748},{"$f":"IF(AIX81,AIX78/AIX81)","v":1.2583170712117751},{"$f":"IF(AIY81,AIY78/AIY81)","v":1.2583170712117751},{"$f":"IF(AIZ81,AIZ78/AIZ81)","v":1.2583170712117748},{"$f":"IF(AJA81,AJA78/AJA81)","v":1.2583170712117748},{"$f":"IF(AJB81,AJB78/AJB81)","v":1.2583170712117748},{"$f":"IF(AJC81,AJC78/AJC81)","v":1.2583170712117748},{"$f":"IF(AJD81,AJD78/AJD81)","v":1.2583170712117748},{"$f":"IF(AJE81,AJE78/AJE81)","v":1.2583170712117746},{"$f":"IF(AJF81,AJF78/AJF81)","v":1.2583170712117746},{"$f":"IF(AJG81,AJG78/AJG81)","v":1.2583170712117746},{"$f":"IF(AJH81,AJH78/AJH81)","v":1.2583170712117744},{"$f":"IF(AJI81,AJI78/AJI81)","v":1.2583170712117744},{"$f":"IF(AJJ81,AJJ78/AJJ81)","v":1.2583170712117744},{"$f":"IF(AJK81,AJK78/AJK81)","v":1.2583170712117744},{"$f":"IF(AJL81,AJL78/AJL81)","v":1.2583170712117744},{"$f":"IF(AJM81,AJM78/AJM81)","v":1.2583170712117744},{"$f":"IF(AJN81,AJN78/AJN81)","v":1.2583170712117744},{"$f":"IF(AJO81,AJO78/AJO81)","v":1.2583170712117746},{"$f":"IF(AJP81,AJP78/AJP81)","v":1.2583170712117748},{"$f":"IF(AJQ81,AJQ78/AJQ81)","v":1.2583170712117746},{"$f":"IF(AJR81,AJR78/AJR81)","v":1.2583170712117748},{"$f":"IF(AJS81,AJS78/AJS81)","v":1.2583170712117748},{"$f":"IF(AJT81,AJT78/AJT81)","v":1.2583170712117746},{"$f":"IF(AJU81,AJU78/AJU81)","v":1.2583170712117751},{"$f":"IF(AJV81,AJV78/AJV81)","v":1.2583170712117748},{"$f":"IF(AJW81,AJW78/AJW81)","v":1.2583170712117748},{"$f":"IF(AJX81,AJX78/AJX81)","v":1.2583170712117746},{"$f":"IF(AJY81,AJY78/AJY81)","v":1.2583170712117746},{"$f":"IF(AJZ81,AJZ78/AJZ81)","v":1.2583170712117746},{"$f":"IF(AKA81,AKA78/AKA81)","v":1.2583170712117748},{"$f":"IF(AKB81,AKB78/AKB81)","v":1.2583170712117748},{"$f":"IF(AKC81,AKC78/AKC81)","v":1.2583170712117748},{"$f":"IF(AKD81,AKD78/AKD81)","v":1.2583170712117748},{"$f":"IF(AKE81,AKE78/AKE81)","v":1.2583170712117746},{"$f":"IF(AKF81,AKF78/AKF81)","v":1.2583170712117748},{"$f":"IF(AKG81,AKG78/AKG81)","v":1.2583170712117746},{"$f":"IF(AKH81,AKH78/AKH81)","v":1.2583170712117746},{"$f":"IF(AKI81,AKI78/AKI81)","v":1.2583170712117746},{"$f":"IF(AKJ81,AKJ78/AKJ81)","v":1.2583170712117746},{"$f":"IF(AKK81,AKK78/AKK81)","v":1.2583170712117748},{"$f":"IF(AKL81,AKL78/AKL81)","v":1.2583170712117746},{"$f":"IF(AKM81,AKM78/AKM81)","v":1.2583170712117746},{"$f":"IF(AKN81,AKN78/AKN81)","v":1.2583170712117746},{"$f":"IF(AKO81,AKO78/AKO81)","v":1.2583170712117746},{"$f":"IF(AKP81,AKP78/AKP81)","v":1.2583170712117744},{"$f":"IF(AKQ81,AKQ78/AKQ81)","v":1.2583170712117746},{"$f":"IF(AKR81,AKR78/AKR81)","v":1.2583170712117746},{"$f":"IF(AKS81,AKS78/AKS81)","v":1.2583170712117746},{"$f":"IF(AKT81,AKT78/AKT81)","v":1.2583170712117746},{"$f":"IF(AKU81,AKU78/AKU81)","v":1.2583170712117746},{"$f":"IF(AKV81,AKV78/AKV81)","v":1.2583170712117748},{"$f":"IF(AKW81,AKW78/AKW81)","v":1.2583170712117751},{"$f":"IF(AKX81,AKX78/AKX81)","v":1.2583170712117748},{"$f":"IF(AKY81,AKY78/AKY81)","v":1.2583170712117751},{"$f":"IF(AKZ81,AKZ78/AKZ81)","v":1.2583170712117751},{"$f":"IF(ALA81,ALA78/ALA81)","v":1.2583170712117753},{"$f":"IF(ALB81,ALB78/ALB81)","v":1.2583170712117753},{"$f":"IF(ALC81,ALC78/ALC81)","v":1.2583170712117755},{"$f":"IF(ALD81,ALD78/ALD81)","v":1.2583170712117755},{"$f":"IF(ALE81,ALE78/ALE81)","v":1.2583170712117755},{"$f":"IF(ALF81,ALF78/ALF81)","v":1.2583170712117753},{"$f":"IF(ALG81,ALG78/ALG81)","v":1.2583170712117753},{"$f":"IF(ALH81,ALH78/ALH81)","v":1.2583170712117753},{"$f":"IF(ALI81,ALI78/ALI81)","v":1.2583170712117753},{"$f":"IF(ALJ81,ALJ78/ALJ81)","v":1.2583170712117753},{"$f":"IF(ALK81,ALK78/ALK81)","v":1.2583170712117753},{"$f":"IF(ALL81,ALL78/ALL81)","v":1.2583170712117753},{"$f":"IF(ALM81,ALM78/ALM81)","v":1.2583170712117755},{"$f":"IF(ALN81,ALN78/ALN81)","v":1.2583170712117755},{"$f":"IF(ALO81,ALO78/ALO81)","v":1.2583170712117755},{"$f":"IF(ALP81,ALP78/ALP81)","v":1.2583170712117755},{"$f":"IF(ALQ81,ALQ78/ALQ81)","v":1.2583170712117755},{"$f":"IF(ALR81,ALR78/ALR81)","v":1.2583170712117755}]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,null,null,{"$f":"F88","v":0},{"$f":"G88","v":0},6.6666666666666666E-2,0.20201333333333332,0.40811413599999996,0.68710584957386656,1.0411897795643306,1.4726337109071732,1.9837739156432366,2.5770172212289957,3.2548431413101113,4.0198060708443428,4.8745375475171748,5.8217485814521934,6.8642320552787162,8.0048651966814663,8.2466121256212475,8.495659811815008,8.7522287381318211,9.0165460460234019,9.2888457366133093,9.5693688778590307,9.8583638179703748,10.156086405273079,10.462800214712326,10.778776781196639,11.104295839988776,11.439645574356437,11.785122870702001,12.141033581397201,12.507692795555396,12.885425117981169,13.2745649565442,13.675456818231835,14.088455614142436,14.513926973689539,14.952247568294963,15.403805444857472,15.869000369292166,16.348244180444791,16.841961154694225,17.350588381565991,17.874576150689283,18.414388350440099,18.970502878623385,19.54341206555781,20.133623109937655,20.741658527857773,21.368056615399077,22.013371925184131,22.678175757324691,23.363056665195895,24.068620976484812,24.795493329974654,25.544317228539892,26.315755608841798,27.110491428228819,27.929228269361332,28.772690963096046,29.641626230181547,30.536803342333034,31.45901480327149,32.409077050330289,33.387831177250263,34.39614367880322,{"$f":"BS88","v":35.434907217903074},36.505041415883746,37.607493666643435,38.743239975376071,39.913285822632432,41.118667054475928,42.360450799521104,43.63973641366664,44.957656453359377,46.315377678250826,47.714102084133998,49.155067967074842,50.639551019680503,52.168865460474855,53.744365197381192,55.367445026342104,57.03954186613764,58.762136030495,60.536752538615943,62.36496246528214,64.248384331733661,66.188685538552022,68.187583841816291,70.246848873839141,72.368303709829078,74.553826481865912,76.805352041618249,79.124873673275118,81.514444858208037,83.976181092925913,86.51226176193228,89.124932067142637,91.816505015570343,94.58936346704057,97.4459622437452,100.38883030350631,103.4205729786722,106.5438742826281,109.76149928596345,113.07629656439956,116.4912007206444,120.00923498240786,123.6335138788766,127.36724599801867,131.21373682715884,135.17639167933902,139.25871870805508,143.46433201303836,147.7969548398321,152.26042287599503,156.85868764685009,161.59582001378496,166.47601377820126,171.50358939430294,176.68299779401087,182.01882432739001,187.5157928220772,193.17876976530391,199.01276861221609,205.02295422430501,211.21464744187901,217.59332979462374,224.16464835442139,230.93442073472488,{"$f":"EE88","v":237.90864024091354},245.09348117618913,252.49530430771006,260.12066249780287,267.97630650523649,276.06919096169463,284.4064805287378,292.99555624070564,301.844022039175,310.9597115047581,320.35069479220181,330.02528577492632,339.99204940532911,350.25980929737005,360.83765553815061,371.73495273540277,382.96134830801191,394.52678102691391,406.44148981392675,418.71602280630731,431.36124669505779,444.38835634524855,457.80888470687512,471.63471302502273,485.87808135837844,500.55159941540148,515.66825771774666,531.24143910082262,547.28493056166747,563.81293546462985,580.84008611566173,598.38145671635471,616.45257670918863,635.06944452580615,654.24854175048551,674.00684771135013,694.36185451223287,715.33158251850227,736.93459631056101,759.19002111913994,782.11755975693791,805.73751006159739,830.07078286545755,855.13892050799427,880.96411590733567,907.56923220773717,934.97782302041082,963.21415327562715,992.30322070455122,1022.2707779698287,1053.1433554645175,1084.9482847995459,1117.7137230004923,1151.4686774351073,1186.2430314936475,1222.0675710447558,1258.9740116903076,1296.9950268433547,1336.164276654024,1376.5164378089753,1418.0872342308062,1460.9134687045764,1505.0330554594545,1550.4850537343302,{"$f":"GQ88","v":1597.309702357107},1645.5484553682916,1695.244018720414,1746.4403880857706,1799.1828878059609,1853.5182110177009,1909.4944609904355,1967.1611937123466,2026.5694617624597,2087.7718595076858,2150.8225696648178,2215.7774112686952,2282.6938890890096,2351.6312445394974,2422.6505081245905,2495.8145534699529,2571.1881529847456,2648.8380352048848,2728.8329438680726,2811.2436987728884,2896.1432584758295,2983.6067848817997,3073.7117097852301,3166.5378034207442,3262.167245084051,3360.6846958855895,3462.1773737013345,3566.7351303871151,3674.4505313248055,3785.418937370815,3899.7385892794141,4017.5106946756528,4138.8395176548574,4263.8324710880343,4392.6002117148928,4525.2567381086828,4661.9194915995649,4802.7094602458719,4947.7512859452972,5097.1733747808448,5251.1080106992267,5409.691472622344,5573.0641550955388,5741.370692579424,5914.7600874953232,6093.3858421376817,6277.4060945702404,6466.983758626262,6662.286668136775,6863.4877255145047,7070.7650548250422,7284.3021594807587,7504.2880846970784,7730.9175848549303,7964.3912959175486,8204.9159130542594,8452.7043736284977,8707.9760457120792,8970.9569222925838,9241.8798213458194,9520.9845919504642,9808.5183266273689,10104.735580091516,10409.898594610278,{"$f":"JC88","v":10724.277532167509},11048.150713638966,11381.804865190861,11725.535372119624,12079.646540357637,12444.451865876435,12820.274312225903,13207.446596455125,13606.311483668069,14017.222090474845,14440.542197607183,14876.646571974918,15325.92129844856,15788.764121661707,16265.584798135889,16756.805459039595,17262.860983902592,17784.199385616448,18321.282207062064,18874.584929715336,19444.597394592736,20031.824235909437,20636.785327833899,21260.016244734481,21902.068735325462,22563.511211132289,23244.929249708483,23946.926113049678,24670.123281663778,25415.161004770023,26182.698867114079,26973.416372900923,27788.013547362531,28627.211556492879,29491.753345498964,30382.404296533034,31299.95290628833,32245.211484058236,33219.016870876796,34222.231180377275,35255.742562024672,36320.465987397816,37417.344060217234,38547.347850835795,39711.477755931039,40910.764384160153,42146.26946856179,43419.086806512358,44730.343228069032,46081.199593556717,47472.851821282129,48906.531946284849,50383.50921106265,51905.091189236744,53472.624943151692,55087.498216434877,56751.140662571212,58465.025110580864,60230.668868920409,62049.635068761803,63923.534047838417,65854.024776083141,67842.816324320855,69891.669377315338,{"$f":"LO88","v":72002.397792510266},74176.870205844083,76417.011686060578,78724.805438979616,81102.294563236806,83551.583859046557,86074.841691589769,88674.301910675786,91352.265828378193,94111.104256395207,96953.259604938343,99881.24804500748,102897.66173596671,106005.1711203929,109206.52728822877,112504.56441233327,115902.20225758574,119402.44876576483,123008.40271849092,126723.25648058933,130550.29882630314,134492.91785085751,138554.6039699534,142738.95300984598,147049.66939074334,151490.5694063438,156065.58460241539,160778.76525740835,165634.28396818208,170636.4393440212,175789.65981221062,181098.50753853939,186567.68246620329,192202.02647668263,198006.52767627843,203986.32481210204,210146.71182142754,216493.14251843467,223031.23542249139,229766.77873225065,236705.73544996459,243854.24866055354,251218.64697010227,258805.45010859938,266621.3747018791,274673.3402178759,282968.47509245574,291514.12304024794,300317.84955606348,309387.44861265662,318730.94956075883,328356.62423749373,338272.99428946606,348488.83871700789,359013.20164626156,369855.40033597866,381025.03342612524,392531.98943559424,404386.45551654918,416598.92647314892,429180.21405263804,442141.45651702769,455494.12850384187,469250.0511846579,{"$f":"OA88","v":483421.40273043455},498020.72909289366,513060.955111499,528555.39595586632,544517.76891373342,560962.20553492825,577903.26414208312,595355.94271917408,613335.69218929322,631858.43009340984,650940.55468223081,670598.9594336343,690851.04800853005,711714.74965838762,733208.53509807098,755351.43285803276,778163.04613034532,801663.5701234818,825873.80994121102,850815.19900143554,876509.81801127887,902980.41451521951,930250.42303357914,958343.98580919311,987285.97418063064,1017102.0106008857,1047818.4913210324,1079462.6097589277,1112062.3805736473,1145646.6644669713,1180245.1937338738,1215888.5985846368,1252608.4342618927,1290437.2089766017,1329408.4126876951,1369556.5467508635,1410917.1544627396,1453526.8525275143,1497423.3634738452,1542645.5490507551,1589233.4446320878,1637228.2946599768,1686672.5891587082,1737610.1013513012,1790085.9264121104,1844146.5213897561,1899839.7463357267,1957214.9066750654,2016322.7968566522,2077215.7453217227,2139947.6608304386,2204574.0801875181,2271152.2174091814,2339741.0143749383,2410401.1930090617,2483195.3090379355,2558187.8073708811,2635445.0791534819,2715035.5205439171,2797029.5932643432,2881499.8869809266,2968521.1835677503,3058170.5233114962,3150527.2731155036,{"$f":"QM88","v":3245673.1967635918},3343692.5273058522,3444672.0416304888,3548701.1372877299,3655871.9116338193,3766279.2433651611,3880020.8765147887,3997197.5069855358,4117912.8716964982,4242273.8404217325,4370390.510402469,4502376.3038166231,4638348.068191885,4778426.1798512796,4922734.6504827878,5071401.2369273677,5224557.5542825749,5382339.1924219094,5544885.8360330509,5712341.3882812494,5884854.0982073434,6062576.6919732047,6245666.5080707949,6434285.6366145331,6628601.0628402922,6828784.8149380693,7035014.1163491998,7247471.5426629456,7466345.183251367,7691828.8077855576,7924122.0377806816,8163430.5233216584,8409966.1251259726,8663947.1021047775,8925598.3045883421,9195151.3733869102,9472844.9448631927,9758924.8621980604,10053644.393036442,10357264.453706142,10670053.840208067,10992289.466182351,11324256.608061058,11666249.157624502,12018569.882184761,12381530.692626741,12755452.919544069,13140667.597714301,13537515.759165274,13946348.735092066,14367528.466891848,14801427.826591982,15248430.946955061,15708933.561553104,16183343.355112009,16672080.324436393,17175577.150234371,17694279.580171451,18228646.823492628,18779151.957562108,19346282.346680481,19930540.073550232,20532442.383771449,21152522.143761348,{"$f":"SY88","v":21791328.312502939},22449426.427540526,23127399.10565225,23825846.55864295,24545387.124713968,25286657.815880328,26050314.881919917,26837034.391353898,27647512.829972789,28482467.717437968,29342638.242504593,30228785.917428233,31141695.252134565,32082174.448749028,33051056.117101248,34049198.011837706,35077483.791795202,36136823.802307412,37228155.881137095,38352446.188747436,39510690.063647605,40703912.903569765,41933171.073257573,43199552.83966995,44504179.335427977,45848205.551357903,47232821.359008908,48659252.56405098,50128761.99148532,51642650.603628181,53202258.651857749,54808966.863143854,56464197.662410803,58169416.431815609,59926132.808056451,61735902.018859752,63600326.25982932,65521056.112876169,67499792.007485032,69538285.726111084,71638341.95503965,73801819.882081851,76030634.842520729,78326760.01476486,80692228.167210758,83129133.457860529,85639633.288287923,88225950.213594213,90890373.91004476,93635263.202128112,96463048.150832385,99376232.204987526,102377394.41757815,105469191.72898901,108654361.31920448,111935723.03104445,115316181.86658199,118798730.55895278,122386452.22183317,126082523.07893254,129890215.27591629,133812899.77724895,137854049.35052186,142017241.64090762,{"$f":"VK88","v":146306162.33846301},150724608.44108459,155276491.61600533,159965841.66280869,164796810.08102551,169773673.74547246,174900838.69258571,180182844.02110177,185624365.91053906,191230221.76103735,197005374.45822066,202954936.76685891,209084175.85721806,215398517.96810603,221903553.21074286,228605040.51770729,235508912.74134207,242621281.90613058,249948444.61969575,257496887.64721054,265273293.6541563,273284547.1225118,281537740.44561166,290040180.2070691,298799393.64932257,307823135.3375321,317119394.02472562,326696399.72427231,336562630.99594533,346726822.45202285,357197972.49007398,367985351.25927424,379098508.86730433,390547283.83509696,402341811.80691689,414492534.52348578,427010209.06609505,439905917.37989116,453191076.08476388,466877446.5825237,480977145.46931583,495502655.26248914,510466835.45141625,525882933.88204896,541764598.48528683,558125889.35954249,574981291.21820068,592345726.21299028,610234567.14462256,628663651.0723902,647649293.3347764,667208301.99348664,687357992.7136898,708116204.09364319,729501313.45727122,751532253.12368083,774228527.16801596,797610228.68848991,821698057.59488225,846513338.93424773,872078041.77006197,898414798.63151777,925546925.5501895,953498442.70180511,{"$f":"XW88","v":982294095.67139947},1011959377.3606757,1042520550.556968,1074004671.1837883,1106439612.2535386,1139854088.5435953,1174277682.017612,1209740868.0145438,1246275042.2285829,1283912548.503886,1322686707.4687033,1362631846.0342581,1403783327.7844927,1446177584.2835844,1489852147.3289485,1534845682.1782827,1581198021.7800667,1628950202.0378246,1678144498.1393669,1728824461.9831758,1781034960.7350676,1834822216.5492668,1890233847.4890547,1947318909.683224,2006127940.7556574,2066713004.5664785,2129127737.3043859,2193427394.9709783,2259668902.2991018,2327910903.1485348,2398213812.4236207,2470639869.558814,2545253193.6194901,2622119840.0667987,2701307859.2368159,2782887356.5857677,2866930554.7546577,2953511857.5082483,3042707915.6049972,3134597694.6562681,3229262545.0348873,3326786273.8949409,3427255219.3665681,3530758326.9914384,3637387228.4665804,3747236322.7662711,3860402859.7138128,3976987026.0771704,4097092034.2647009,4220824213.6994948,4348293104.9532194,4479611556.7228069,4614895825.735836,4754265679.6730576,4897844503.1991835,5045759407.1957989,5198141341.2931128,5355125209.8001652,5516849991.1361303,5683458860.8684416,5855099318.4666691,6031923317.8843632,6214087402.0844717,6401752841.6274233,{"$f":"AAI88","v":6595085777.4445715},6794257367.923398,6999443940.4346848,7210827147.435813,7428594127.2883749,7652937669.9324846,7884056387.5644455,8122154890.4688921,8367443968.1610527,8620140775.9995174,8880469027.4347038,9148659192.0632324,9424948699.6635418,9709582150.3933811,10002811531.335262,10304896439.581589,10616104312.056953,10936710662.281075,11266999324.281965,11607262703.875282,11957802037.532316,12318927659.065792,12690959274.369581,13074226244.455544,13469067877.038101,13875833726.924652,14294883905.477777,14726589399.423206,15171332399.285788,15629506637.744219,16101517738.204096,16587783573.897861,17088734637.829576,17604814423.892029,18136479819.493568,18684201510.042274,19248464395.64555,19829768020.394047,20428627014.609947,21045571550.451168,21681147811.274792,22335918475.175289,23010463213.12558,23705379202.161972,24421281654.067265,25158804360.020096,25918600251.692703,26701341979.293823,27507722507.068497,28338455726.781963,29194277089.730782,30075944257.840652,30984237774.427444,31919961755.215153,32883944600.222652,33877039727.149376,34900126326.909286,35954110141.981949,37039924268.269806,38158529981.171555,39310917586.602936,40498107297.718346,41721150138.109436,42981128872.280342,{"$f":"ACU88","v":44279158964.223213},45616389564.942757,46994004529.804024,48413223466.604103,49875302815.295547,51381536960.317474,52933259376.519058,54531843809.689934,56178705492.742569,57875302398.62339,59623136531.061813,61423755254.299873,63278752662.979736,65189770993.401718,67158502077.402451,69186688840.140015,71276126843.112244,73428665873.774231,75646211583.162216,77930727172.973709,80284235133.597519,82708819034.632172,85206625369.478058,87779865455.636307,90430817392.39653,93161828077.646912,95975315285.591843,98873769807.216721,101859757655.39467,104935922336.58759,108104987191.15253,111369757804.32533,114733124490.01596,118198064849.61446,121767646408.07281,125445029329.59663,129233469215.35045,133136319985.65404,137157036849.22079,141299179362.06726,145566414578.8017,149962520299.08151,154491388412.11377,159157028342.15961,163963570598.09283,168915270430.15527,174016511597.14597,179271810247.37976,184685818916.85062,190263330648.1395,196009283233.71332,201928763587.37146,208027012247.71008,214309428017.59094,220781572743.7222,227449176240.58261,234318141363.04819,241394549232.21225,248684664619.02505,256194941490.51962,263932028723.53333,271902775990.98398,280114239825.91168,288573689868.65417,{"$f":"AFG88","v":297288615302.6875},306266731484.82867,315515986775.67047,325044569576.29572,334860915577.49988,344973715227.94037,355391921427.82416,366124757454.94446,377181725130.08374,388572613229.01227,400307506148.52844,412396792834.21399,424851175977.80725,437681681492.3371,450899668273.4057,464516838255.26251,478545246770.57141,492997313223.04272,507885832082.3786,523223984211.26648,539025348534.44672,555303914060.18701,572074092264.80469,589350729851.20178,607149121892.70813,625485025373.86792,644374673140.15869,663834788268.99146,683882598874.71497,704535853360.73145,725812836132.22559,747732383783.4187,770313901773.67786,793577381607.24292,817543418531.78174,842233229771.44165,867668673310.53918,893872267244.51746,920867209715.30188,948677399448.70386,977327456912.05469,1006842746110.7987,1037249397043.3448,1068574328834.054,1100845273564.8425,1134090800826.5007,1168340343011.4609,1203624221370.4072,1239973672855.7935,1277420877776.0386,1315998988284.875,1355742157731.0781,1396685570894.5566,1438865475135.5723,1482319212484.6665,1527085252701.7034,1573203227333.2949,1620713964798.7603,1669659526535.6829,1720083244237.0603,1772029758213.0195,1825545056911.0527,1880676517629.7664,1937472948462.1853,{"$f":"AHS88","v":1995984631505.7432},2056263367377.2168,2118362521072.0085,2182337069208.3833,2248243648698.4761,2316140606889.1699,2386088053217.2227,2458147912424.3828,2532383979379.5991,2608861975556.8633,2687649607218.6807,2768816625356.6846,2852434887442.4561,2938578421043.2183,3027323489358.7236,3118748658737.3569,3212934868231.2251,3309965501251.8081,3409926459389.6128,3512906238463.1792,3618996006864.7676,3728289686272.0835,3840884034797.5005,3956878732648.3853,4076376470374.3667,4199483039779.6724,4326307427581.019,4456961911893.9658,4591562161633.1631,4730227338914.4844,4873080204549.7012,5020247226727.1025,5171858692974.2607,5328048825502.083,5488955900032.2461,5654722368213.2207,5825494983733.2598,6001424932242.0049,6182667965195.7129,6369384537744.623,6561739950784.5107,6759904497298.2031,6964053613116.6094,7174368032232.7314,7391033946806.1602,7614243171999.707,7844193315794.0977,8081087953931.0791,8325136810139.7969,8576555941806.0186,8835567931248.5605,9102402082772.2676,9377294625671.9902,9660488923367.2852,9952235688852.9766,10252793206656.336,10562427561497.357,10881412873854.578,11210031542644.988,11548574495232.869,11897341444988.902,12256641156627.568,12626791719557.723,13008120829488.365,{"$f":"AKE88","v":13400966078538.914},13805675254110.789,14222606646784.936,14652129367517.84,15094623674416.879,15550481309384.27,16020105844927.674,16503913041444.49,17002331215296.115,17515801617998.057,18044778826861.598,18589731147432.816,19151141028085.289,19729505487133.469,20325336552844.898,20939161716740.816,21571524400586.391,22222984437484.102,22894118567496.121,23585520948234.5,24297803680871.184,25031597352033.492,25787551592064.902,26566335650145.258,27368638986779.645,28195171884180.391,29046666075082.641,29923875390550.137,30827576427344.75,31758569235450.563,32717678026361.172,33705751902757.277,34723665610220.547,35772320311649.203,36852644385061,37965594245489.844,39112155191703.641,40293342278493.094,41510201215303.586]
[null,null,"Add: Depreciation Expense",null,null,null,{"$f":"G81","v":0},{"$f":"H81","v":6.6666666666666666E-2},0.13534666666666664,0.20610080266666664,0.2789917135738666,0.35408392999046406,0.4314439313428427,0.51114020473606325,0.593243305585759,0.67782592008111564,0.76496292953423195,0.85473147667283245,0.9472110339350186,1.042483473826523,1.1406331414027506,1.2417469289397802,1.2792476861937616,1.3178809663168132,1.3576809714995808,1.3986829368388682,1.440923161531402,1.4844390410096504,1.529269100048142,1.5754530268695959,1.6230317082810577,1.6720472658711456,1.7225430933004542,1.7745638947181277,1.8281557243386151,1.8833660272136412,1.9402436812354933,1.998839040408805,2.0592039794291512,2.1213919396079115,2.1854579761840704,2.2514588070648291,2.3194528630381868,2.3895003395019403,2.4616632497548987,2.5360054798974967,2.612592845390401,2.6914931493211909,2.7727762424306905,2.8565140849520976,2.9427808103176512,3.0316527907892445,3.1232087050710797,3.2175296079642264,3.3146990021247467,3.4148029119889141,3.5179299599309797,3.6241714447208953,3.7336214223514665,3.8463767893064809,3.9625373683435359,4.0822059968675113,4.2054886179729101,4.3324943742356927,4.4633357043376103,4.5981284426086066,4.7369919215753855,4.8800490776069623,5.0274265597506931,5.1792548418551645,5.3356683380791896,{"$f":"BT81","v":5.4968055218891818},5.6628090486502343,5.8338258819194708,6.0100074235534384,6.191509647744752,6.3784932391066436,6.5711237349276637,6.7695716717224785,6.9740127362084969,7.1846279208419936,7.4016036840514223,7.6251321153097749,7.8554111051921307,8.0926445205689319,8.3370423850901147,8.588821065119836,8.8482034612864542,9.1154192058173038,9.3907048658329888,9.6743041527811453,9.9664681381951361,10.26745547596863,10.577532631342882,10.896974116809437,11.226062735137081,11.56508982973822,11.914355542596315,12.274169079982723,12.644848986198202,13.026723425581388,13.420130473033945,13.82541841331957,14.242946049401819,14.673083020093754,15.116210127300585,15.572719673145063,16.043015807274042,16.527514884653719,17.02664583417026,17.540850538362204,18.070584224620745,18.616315868204296,19.178528607424067,19.75772017136827,20.354403320543593,20.969106300824009,21.602373311108892,22.25476498510438,22.926858887654532,23.6192500260617,24.332551376848762,25.067394428429594,25.824429740168171,26.604327518321245,27.407778209374548,28.235493111297661,29.08820500325885,29.966668794357265,30.871662191946854,31.803986390143649,32.764466779125982,33.753953675855591,34.773323076866426,35.823477433787787,{"$f":"EF81","v":36.905346452288185},38.019887915147287,39.168088530184733,40.350964803796309,41.569563940870957,42.824964771885263,44.118278707996204,45.450650724977692,46.823260376872021,48.237322840253562,49.694089990029219,51.194851507728103,52.74093602326149,54.333712291163984,55.974590402357137,57.66502303250833,59.406506728090079,61.200583231278401,63.048840844863008,64.952915838377876,66.914493896696882,68.93531161237712,71.017158023070905,73.161876195367654,75.371364856467778,77.647580075133106,79.992536993402126,82.408311610602865,84.897042621243074,87.460933308404606,90.102253494318418,92.823341549846845,95.626606464652212,98.514529979884699,101.48966878527722,104.55465678259257,107.71220741742688,110.96511608143315,114.31626258709242,117.76861371722261,121.32522585148273,124.98924767219752,128.76392295189788,132.65259342504521,136.6587017464816,140.78579453922532,145.03752553430991,149.41765880544608,153.93007210137057,158.57876027883194,163.36783883925267,168.3015475721981,173.3842543088785,178.62045878900662,184.01479664443463,189.57204350309655,195.29711921689008,201.19509221724013,207.27118400220078,213.53077375906727,219.97940312659111,226.62278110101414,233.4667890902648,240.51748612079078,{"$f":"GR81","v":247.78111420163867},255.26410385052819,262.97307978681414,270.91486679637597,279.09649577362654,287.52520994599007,296.20847128635893,305.15396711920698,314.36961692620702,323.86357935737846,333.64425945397124,343.72031608948117,354.1006696353835,364.79450985837212,375.81130405609491,387.16080543858902,398.8530617628345,410.89842422807209,423.30755663975987,436.0914448502806,449.26140648475899,462.82910096059874,476.80653980960886,491.20609731185903,506.0405214506772,521.32294519848767,537.06689814348192,553.28631846741507,569.99556528513108,587.20943135674202,604.94315618371559,623.21243950046369,642.03345517337766,661.42286551961365,681.39783605830598,701.97605070726684,723.17572743862638,745.01563440727296,767.51510656637254,790.69406278467704,814.57302348077428,839.17312878989367,864.51615727934848,890.62454522918483,917.52140649510613,945.23055297125836,973.77651567099042,1003.1845664442543,1033.4807403508707,1064.6918587094672,1096.8455528424931,1129.9702885383365,1164.0953912521941,1199.2510720680102,1235.468454444464,1272.7796017686867,1311.217545742101,1350.8163156235125,1391.6109683553427,1433.6376195996738,1476.9334757115839,1521.5368666780737,1567.4872800517514,1614.8253959093142,{"$f":"JD81","v":1663.5931228657755},1713.8336351763219,1765.5914109586467,1818.9122715695978,1873.8434221709997,1930.4334935205641,1988.7325850248853,2048.792309092637,2110.6658368272342,2174.4079450994168,2240.0750650414193,2307.7253320056702,2377.4186370322413,2449.2166798706153,2523.1830236027076,2599.3831509155088,2677.8845220731573,2758.7566346397662,2842.0710850058872,2927.9016317730648,3016.3242610526117,3107.4172537364007,3201.2612547992403,3297.9393446941772,3397.5371129039413,3500.1427337136402,3605.8470442717917,3714.7436250087999,3826.9288824840655,3942.5021347350848,4061.5656992040845,4184.2249833200476,4310.5885778163129,4440.7683528663656,4574.8795571229302,4713.0409197480431,4855.3747555244336,5002.0070731412716,5153.067686750137,5308.6903308899919,5469.0127788828695,5634.1769648051322,5804.3291091422479,5979.6198482383452,6160.204367655143,6346.2425395583286,6537.8990642529898,6735.3436159934308,6938.7509931964323,7148.3012731909657,7364.1799716413334,7586.5782067849004,7815.6928686298052,8051.7267932624254,8294.888942418951,8545.3945884800014,8803.4655050520978,9069.3301633046722,9343.2239342364737,9625.3892970504166,9916.0760538213381,10215.541550646742,10524.050905476272,10841.877242821656,{"$f":"LP81","v":11169.301935554871},11506.614854008629,11854.114622599689,12212.1088842022,12580.914572505106,12960.85819259476,13352.276110011122,13755.514848533458,14170.931396959168,14598.893525147336,15039.780109606783,15493.981468916909,15961.899709278199,16443.949080498402,16940.556342729451,17452.161144279882,17979.216410837133,18522.188746444415,19081.558846587035,19657.821923753963,20251.488145851334,20863.083087856045,21493.148197109298,22142.241272662002,22810.936959096398,23499.827255261109,24209.522038369989,24940.649603928767,25693.857221967417,26469.81171007083,27269.20002371497,28092.72986443116,28941.130306336981,29815.152441588358,30715.570045324326,31643.180260693123,32598.804304566056,33583.288194563953,34597.503498039776,35642.348103680575,36718.747016411733,37827.653176307365,38970.048302231851,40146.94376095925,41359.381462540223,42608.434782708937,43895.209513146758,45220.844840443788,46586.514354625186,47993.427088134864,49442.828586196541,50936.00200949968,52474.269270186567,54058.992202146204,55691.573766651018,57373.459294403881,59106.137765094878,60891.143125600742,62730.05564799389,64624.503328563304,66576.163329085903,68586.763461624301,70658.083718165348,72791.957846453937,{"$f":"OB81","v":74990.274973416861},77254.981277614046,79588.081712197993,81991.641779906378,84467.789361659539,87018.716600381682,89646.681841713202,92354.011633332935,95143.102784659583,98016.424488756311,100976.52050831675,104026.01142766792,107167.5969727835,110404.05840136156,113738.26096508268,117173.1564462282,120711.78577090429,124357.2817011856,128112.8716085614,131981.88033113995,135967.73311714036,140073.95865727798,144304.19220872779,148662.17881343138,153151.776613597,157776.96026732767,162541.82446740096,167450.58756631648,172507.59531081922,177717.32468920594,183084.38789481996,188613.5364092435,194309.66520880265,200177.8170981085,206223.18717447139,212451.1274271404,218867.15147544001,225476.93944999829,232286.34302138825,239301.39058063421,246528.29257616933,253973.44701196966,261643.44511173113,269545.07715410541,277685.33848415938,286071.43570638099,294710.79306471365,303611.05901526799,312780.1129975291,322226.07241005445,331957.29979683814,341982.41025070264,352310.27904027386,362950.04946729011,373911.14096120227,385203.25741823058,396836.39579226112,408820.85494518746,421167.24476453214,433886.495556421,446989.86772222491,460488.96172743611,474395.72837160469,488722.47936842719,{"$f":"QN81","v":503481.89824535372},518687.05157236336,534351.40052984876,550488.81282585021,567113.5749731909,584240.40493738127,601884.46516649018,620061.37601451809,638787.22957015655,658078.60390317533,677952.57774105121,698426.74558883102,719519.23330561351,741248.71415144322,763634.42531881679,786696.18496344506,810454.40974934108,834930.13292377116,860145.02293806896,886121.40263079864,912882.26899024867,940451.31351375428,968852.94318186969,998112.30206596211,1028255.2935883541,1059308.6034547226,1091299.723279055,1124256.9749220826,1158209.5355647292,1193187.4635387841,1229221.7249376553,1266344.2210307724,1304587.8165059017,1343986.3685643799,1384574.7568950241,1426388.9145532539,1469465.8597727621,1513843.7287378996,1559561.8093457844,1606660.575988027,1655181.7253828654,1705168.2134894282,1756664.2935368088,1809715.5552016206,1864368.9649687095,1920672.9077107648,1978677.2295236299,2038433.2818552437,2099993.9669672721,2163413.7847696836,2228748.8810697282,2296057.0972780343,2365398.0216158312,2436833.0418686289,2510425.3997330614,2586240.2468050001,2664344.7022585114,2744807.9122667182,2827701.1112171728,2913097.6847759318,3001073.234856165,3091705.6465488216,3185075.1570745958,3281264.4268182488,{"$f":"SZ81","v":3380358.6125081596},3482445.4426059062,3587615.2949726046,3695961.276880777,3807579.3074425762,3922568.2025273424,4041029.7622436676,4163068.8610634264,4288793.5406675413,4418315.1055957014,4551748.2217846913,4689211.0180825889,4830825.1908286829,4976716.1115917098,5127012.9381617792,5281848.7288942654,5441360.5605068719,5605689.64943418,5774981.4768470926,5949385.9174478753,6129057.3721548012,6314154.9047938762,6504842.3829186521,6701288.6228827946,6903667.5392938554,7112158.2989805304,7326945.4796097418,7548219.2330939546,7776175.4539333917,8011015.95264218,8252948.6344119739,8502187.6831712164,8758953.7512029856,9023474.154489316,9295983.0739548933,9576721.7627883311,9865938.7600245401,10163890.110577282,10470839.591916714,10787058.947592599,11112828.127809895,11448435.537269754,11794178.290495301,12150362.474868258,12517303.421609279,12895325.984941879,13284764.829687124,13685964.727543676,14099280.862315496,14525079.144357422,14963736.534517018,15415641.37785943,15881193.747470787,16360805.798644403,16854902.133763462,17363920.178203121,17888310.567584854,18428537.546725918,18985079.380637038,19558428.777932275,20149093.327025827,20757595.945502006,21384475.343056165,22030286.498416465,{"$f":"VL81","v":22695601.15066864},23381008.305418834,24087114.75624248,24814545.621881004,25563944.899661809,26335976.035631601,27131322.511907678,27950688.451767288,28794799.243010662,29664402.180149585,30560267.125990104,31483187.193195004,32433979.446429491,33413485.625711665,34422572.891608149,35462134.59293472,36533091.05764135,37636390.407582119,38773009.397891097,39943954.281707413,41150261.701014973,42392999.604385622,43673268.192438066,44992200.891849697,46350965.358783565,47750764.512618817,49192837.600899905,50678461.296447076,52208950.827599779,53785661.142593294,55409988.109099612,57083369.749994412,58807287.516444243,60583267.599440858,62412882.280943975,64297751.325828478,66239543.415868498,68239977.62702772,70300824.951363951,72423909.864895135,74611111.942814976,76864367.523487985,79185671.422697321,81577078.699662775,84040706.476392582,86578735.811979637,89193413.63350144,91887054.725233167,94662043.777935222,97520837.500028864,100465966.79252975,103500038.98966414,106625740.16715199,109845837.52019998,113163181.81331001,116580709.90407199,120101447.34317495,123728511.05293882,127465112.08673757,131314558.47175704,135280258.13760412,139365721.93335974,143574566.73574722,147910518.65116677,{"$f":"XX81","v":152377416.314432},156979214.28712785,161719986.55859908,166603930.15266877,171635368.84327936,176818756.98234642,182158683.44321328,187659875.68319833,193327203.92883095,199165685.48748165,205180489.18920362,211376939.96271756,217760523.54959163,224336891.3607893,231111865.47988516,238091443.81737769,245281805.42066249,252689315.94436651,260320533.28588638,268182213.39112014,276281316.23553199,284625011.98584503,293220687.3478176,302075952.10572165,311198645.85931444,320596844.96426576,330278869.68218654,340253291.5465886,350528940.95129561,361114914.96802467,372020585.40005904,383255607.07914084,394829926.41293085,406753790.19060141,419037754.65435761,431692694.8449192,444729814.22923571,458160654.61895859,471997106.38845116,486251419.00138241,500936211.85522419,516064485.45325196,531649632.91394019,547705451.82794118,564246156.47314501,581286390.39863396,598841239.38867271,616926244.8182106,635557417.41172051,654751251.4175545,674524739.2103647,694895386.33451772,715881227.00182009,737500840.05727518,759773365.42700481,782718521.06290042,806356620.39900005,830708590.33504999,855795989.76316845,881641028.65401614,908266587.7193675,935696238.66849232,963954265.07628083,993065683.88158453,{"$f":"AAJ81","v":1023056267.5348085},1053952566.8143597,1085781934.3321533,1118572548.7489843,1152353439.7212036,1187154513.6007841,1223006579.9115276,1259941378.624856,1297991608.2593269,1337190954.8287585,1377574121.6645868,1419176860.1388576,1462036001.3150511,1506189488.5547655,1551676411.1091194,1598537038.7246149,1646812857.2940984,1696546605.5843804,1747782313.0730286,1800565338.927834,1854942412.1634543,1910961673.0107908,1968672715.5357165,2028126631.5448949,2089376055.8175507,2152475212.7032409,2217479964.1268787,2284447859.0435104,2353438184.3866243,2424512017.5551004,2497732280.4852648,2573163795.3559194,2650873341.9756684,2730929716.9033337,2813403794.3538141,2898368588.9432993,2985899320.3293872,3076073479.8033347,3168970898.8933954,3264673820.0399761,3363266969.4051828,3464837631.8812194,3569475728.3640323,3677273895.3606262,3788327567.0005169,3902735059.5239325,4020597658.3215551,4142019707.6028662,4267108702.7724724,4395975385.5962019,4528733842.2412071,4665501604.2768917,4806399752.7260542,4951553025.2583809,5101089926.6211843,5255142842.4051437,5413848156.245779,5577346370.5644026,5745782230.9554462,5919304854.3303013,6098067860.9310751,6282229510.331193,6471952841.5431957,6667405817.3578005,{"$f":"ACV81","v":6868761473.0420055},7076198069.527874,7289899251.2276154,7510054208.6146889,7736857845.7148523,7970510952.6554413,8211220383.4256353,8459199239.0050898,8714667056.0230446,8977850001.1149406,9248981071.148613,9528300299.4972992,9816054968.5421181,10112499828.592093,10417897323.415571,10732517822.582724,11056639860.82472,11390550384.621628,11734545006.237204,12088928265.425568,12454013899.04142,12830125118.792471,13217594897.380003,13616766263.280878,14027992604.431959,14451637981.085806,14888077448.114595,15337697387.047655,15800895848.136496,16278082902.750217,16769681006.413275,17276125372.806957,17797864359.065727,18335359862.709515,18889087730.563339,19459538180.026352,20047216233.063148,20652642163.301651,21276351956.633362,21918897785.72369,22580848498.852547,23262790123.517891,23965326385.248131,24689079242.08263,25434689435.193527,26202817056.136372,26994142131.231689,27809365223.594891,28649208053.347454,29514414136.558548,30405749443.482616,31324003076.675793,32269987969.5914,33244541606.273064,34248526762.782513,35282832271.018539,36348373805.603302,37446094694.532516,38576966754.307396,39741991150.287476,40942199283.026154,42178653701.373543,43452449043.155029,44764713004.258308,{"$f":"AFH81","v":46116607336.986908},47509328878.563919,48944110610.696548,50422222751.13958,51944973878.223999,53513712089.346367,55129826194.444633,56794746945.516861,58509948303.271469,60276948742.030266,62097312594.039581,63972651434.379578,65904625507.697845,67894945198.030312,69945372543.010834,72057722793.809769,74233866022.182831,76475728776.052734,78785295785.089539,81164611717.79924,83615782991.676773,86140979638.025406,88742437223.093781,91422458827.231216,94183417083.813599,97027756279.744781,99957994519.393066,102976725953.87872,106086623077.68585,109290439094.63196,112591010355.28984,115991258868.01959,119494194885.83379,123102919571.38597,126820627742.44183,130650610700.26357,134596259143.41154,138661066169.54257,142848630367.86273,147162659004.9722,151606971306.92239,156185501840.39148,160902303995.97128,165761553576.6496,170767552494.66443,175924732580.0033,181237659503.9194,186711036820.93774,192349710132.93008,198158671378.94455,204143063254.58868,210308183764.87726,216659490914.57654,223202607540.19675,229943326287.91068,236887614741.8056,244041620707.00809,251411677652.35977,259004310317.46103,266826240489.04834,274884392951.81757,283185901618.96252,291738115847.85516,300548606946.46033,{"$f":"AHT81","v":309625174876.24347},318975855157.50598,328608925983.2627,338532915547.95721,348756609597.50555,359289059207.35022,370139588795.41217,381317804377.03363,392833602069.22003,404697176851.71045,416919031592.63208,429509986346.72961,442481187934.40082,455844119810.01978,469610612228.28241,483792852717.57654,498403396869.6474,513455179455.11072,528961525874.65515,544936163956.0697,561393236107.54297,578347311837.99084,595813400655.49817,613806965355.29431,632343935709.02417,651440722567.43677,671114232388.97327,691381882207.12012,712261615049.77527,733771915824.27856,755931827682.17175,778760968878.17334,802279550138.29431,826508392552.47083,851468946007.55542,877183308176.98364,903674244083.92847,930965206255.26318,959080355484.17212,988044582219.79407,1017883528602.8319,1048623611166.6375,1080292044223.87,1112916863959.4309,1146526953251.0056,1181152067239.186,1216822859669.8093,1253570910031.8374,1291428751514.7988,1330429899810.5459,1370608882784.8242,1412001271044.926,1454643709430.4829,1498573949455.2832,1543830882728.833,1590454575387.2437,1638486303563.9385,1687968589931.5696,1738945241347.5029,1791461387636.1973,1845563521542.8105,1901299539893.4036,1958718785998.1843,2017872093335.3296,{"$f":"AKF81","v":2078811830554.0564},2141591947836.7891,2206268024661.46,2272897319006.2358,2341538818040.2246,2412253290345.0391,2485103339713.4595,2560153460572.8062,2637470095082.105,2717121691953.5845,2799178767050.583,2883713965815.5103,2970802127583.1387,3060520351836.1494,3152948066461.6011,3248167098068.7412,3346261744430.4165,3447318849112.2148,3551427878355.4043,3658681000281.7368,3769173166490.2451,3883002196118.2505,4000268862441.0215,4121076982086.7402,4245533506945.7598,4373748618855.522,4505835827144.959,4641912069124.7373,4782097813612.3037,4926517167583.3955,5075297986044.4131,5228571985222.9541,5386474859176.6875,5549146399923.8232,5716730621201.5225,5889375885961.8086,6067235037717.8555,6250465535856.9346,6439229595039.8135]
[null,null,"Less: Retirements",null,null,null,{"$f":"G79","v":0},{"$f":"H79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.0302,1.06131204,1.093363663608,1.1263832462489616,1.1604000202856801,1.1954441008983077,1.2315465127454366,1.2687392174303487,1.3070551417967453,1.346528207079007,1.3871933589327929,1.4290865983725634,1.4722450136434149,1.516706813055446,1.5625113588097204,1.6096992018457739,1.6583121177415163,1.7083931436973101,1.7599866166369689,1.8131382124594053,1.8678949864756793,1.9243054150672447,1.9824194386022755,2.0422885056480644,2.1039656185186359,2.1675053801978987,2.2329640426798751,2.3003995567688076,2.3698716233832258,2.4414417464093994,2.5151732871509633,2.5911315204229224,2.6693836923396947,2.7499990798483536,2.8330490520597738,2.918607133431979,3.006749068861625,3.097552890741246,3.1910989880416314,3.2874701774804889,3.3867517768403999,3.4890316805009798,3.5944004372521094,3.7029513304571231,3.8147804606369284,3.9299868305481636,4.0486724328307178,4.1709423403022052,4.2969047989793321,{"$f":"BT79","v":4.4266713239085078},4.5603567978905444,4.6980795731868392,4.8399615762970818,4.9861284159012538,5.1367094940614715,5.2918381207821277,5.4516516320297477,5.616291511317046,5.7859035149588207,5.9606378011105772,6.1406490627041164,6.326096664397781,6.5171447836625935,6.7139625561292036,6.9167242253243053,7.1256092969290989,7.3408026976963576,7.5624949391667879,7.7908822863296248,8.0261669313767801,8.2685571727043587,8.5182675993200299,8.7755192808194948,9.0405399631002439,9.3135642699858714,9.5948339109394443,9.884597895049815,10.183112751480319,10.490642756575024,10.80746016782359,11.133845464891863,11.470087597931597,11.816484243389132,12.173342067539483,12.540976997979175,12.919714503318147,13.309889881318355,13.71184855573417,14.125946382117341,14.552549962857285,14.992036971735574,15.444796488281989,15.911229342228106,16.391748468363396,16.886779272107969,17.396760006125628,17.922142158310624,18.463390851491607,19.020985255206654,19.595419009913893,20.187200664013293,20.796854124066495,21.424919118613303,22.071951675995425,22.738524616610487,23.425228060032126,24.132669947445095,24.861476579857936,25.612293172569647,26.38578442638125,27.182635116057963,28.003550696562915,28.849257927599115,{"$f":"EF79","v":29.720505517012608},30.618064783626387,31.542730340091904,32.495320796362677,33.476679484412827,34.487675204842091,35.529202996028324,36.602184926508379,37.707570911288933,38.846339552809859,40.019499007304717,41.228087877325322,42.473176131220548,43.75586605038341,45.077293205104986,46.438627459899159,47.841074009188112,49.285874444265595,50.774307852482416,52.307691949627383,53.88738424650613,55.514783250750618,57.191329704923284,58.918507862011964,60.697846799444726,62.530921772787956,64.41935561032615,66.364820149758003,68.369037718280694,70.433782657372774,72.560882893625433,74.752221557012916,77.009738648034713,79.33543275520536,81.731362824412557,84.199649981709811,86.742479411157447,89.362102289374405,92.060837778513516,94.841075079424627,97.705275546823245,100.65597486833731,103.6957853093611,106.8273980257038,110.05358544608005,113.37720372655167,116.80119527909353,120.32859137652216,123.96251483609312,127.70618278414314,131.56290950422425,135.53610937125183,139.62929987426364,143.84610473046641,148.19025709332649,152.66560285754497,157.27610406384284,162.02584240657089,166.91902284724932,171.95997733723627,177.1531686528208,182.50319434613598,188.01479081538929,193.69283749801406,{"$f":"GR79","v":199.54236119045407},205.56854049840578,211.77671042145764,218.17236707618565,224.76117256188647,231.54895997325545,238.54173856444777,245.74569906909409,253.16721918098074,260.81286920024638,268.68941785009383,276.80383826916665,285.16331418489546,293.77524627327932,302.64725871073233,311.78720592379642,321.20317954269507,330.90351556488446,340.89680173494395,351.19188514733924,361.79788007878886,372.72417605716828,383.98044617409477,395.57665564855245,407.52307064913873,419.8302673827427,432.50914145770156,445.57091752972417,459.02715923912183,472.88977944814332,487.17105078747727,501.88361652125911,517.04050174020119,532.65512489275523,548.74130966451639,565.31329721638474,582.38575879231951,599.97380870784752,618.0930177308245,636.75942686629537,655.98956155765745,675.80044631669875,696.20961979546303,717.235150313286,738.89565185274728,761.21030053870027,784.19885161496904,807.88165693374117,832.27968297314021,857.41452939892906,883.30844818677667,909.98436332201732,937.46589109434228,965.77736100539141,994.94383730775428,1024.9911411944486,1055.9458736585209,1087.8354390430081,1120.6880693021069,1154.5328489950305,1189.3997410346803,1225.3196132139276,1262.3242655329882,1300.4464583520844,{"$f":"JD79","v":1339.7199413943174},1380.1794836244258,1421.8609040298834,1464.8011033315859,1509.0380966521998,1554.6110471710963,1601.5603007956634,1649.9274218796925,1699.7552300204593,1751.0878379670771,1803.9706906736828,1858.450605532028,1914.5758138190952,1972.3960033964318,2031.962362699004,2093.327626052514,2156.5461203592999,2221.6738131941506,2288.7683623526141,2357.889166895663,2429.0974197359119,2502.4561618119365,2578.0303378986569,2655.8868541031961,2736.0946370971128,2818.7246951374455,2903.8501809305963,2991.5464563947003,3081.8911593778203,3174.9642723910306,3270.8481934172396,3369.6278088584404,3471.3905686859653,3576.2265638602812,3684.2286060888619,3795.4923099927455,3910.1161777545262,4028.2016863227132,4149.8533772496594,4275.1789492425987,4404.2893535097255,4537.2988919857189,4674.3253185236872,4815.4899431431022,4960.9177394260241,5110.73745515669,5265.0817263024219,5424.0871944367555,5587.8946277087452,5756.6490454655495,5930.4998466386096,6109.6009420070959,6294.1108904557104,6484.1930393474731,6680.015669135767,6881.7521423436674,7089.5810570424464,7303.6864049651285,7524.2577343950752,7751.4903179738067,7985.585325576616,8226.7500024090295,8475.1978524817823,8731.1488276267319,{"$f":"LP79","v":8994.82952222106},9266.473373792136,9546.3208696806578,9834.6197599450134,10131.625276695353,10437.600360051552,10752.815890925109,11077.550930831047,11412.092968942145,11756.738176604198,12111.791669537644,12477.567777957682,12854.390324852004,13242.592912662534,13642.519218624942,14054.523299027416,14478.969902658044,14916.234793718317,15366.705084488611,15830.779578040167,16308.869121296979,16801.396968760149,17308.799157216705,17831.52489176465,18370.036943495943,18924.81205918952,19496.341383377043,20085.13089315503,20691.701846128311,21316.591241881386,21960.352297386205,22623.554936767268,23306.786295857641,24010.651241992542,24735.772909500716,25482.793251367639,26252.37360755894,27045.195290507221,27861.96018828054,28703.391385966614,29570.233805822805,30463.254866758652,31383.245163734762,32331.019167679551,33307.415946543471,34313.299908129084,35349.561565354583,36417.118324628289,37516.915298032065,38649.926140032636,39817.153909461624,41019.631957527366,42258.424842644694,43534.629272892562,44849.375076933917,46203.826204257319,47599.18175562589,49036.677044645796,50517.584691394099,52043.215749074203,53614.920864696243,55234.091474810069,56902.161037349331,58620.606300677282,{"$f":"OB79","v":60390.948610957734},62214.755259008656,64093.64086783072,66029.268822039201,68023.35274046479,70077.657993226821,72194.003264622268,74374.262163213862,76620.364880542926,78934.299899935329,81318.115756913379,83773.922852772157,86303.895322925877,88910.272961678245,91595.363205120928,94361.543173915576,97211.261777767824,100147.04188345642,103171.4825483368,106287.26132129658,109497.13661319973,112803.95013891837,116210.6294331137,119720.19044199373,123335.74019334195,127060.47954718088,130897.70602950575,134850.81675159681,138923.31141749505,143118.7954223034,147440.98304405698,151893.70073198751,156480.89049409353,161206.61338701515,166075.05311130302,171090.51971526438,176257.45341066536,181580.42850366744,187064.15744447819,192713.49499930142,198533.44254828032,204529.1525132384,210705.9329191382,217069.25209329618,223624.74350651371,230378.21076041044,237335.63272537483,244503.16883368115,251887.16453245832,259494.15690133857,267330.880439759,275404.27302903973,283721.48207451671,292289.87083316711,301117.02493232873,310210.75908528507,319579.12400966068,329230.41355475242,339173.17204410594,349416.20183983794,359968.57113540103,370839.62198369013,382038.97856759757,393576.55572033901,{"$f":"QN79","v":405462.56770309323},417707.53724772664,430322.30487260799,443318.03847976075,456706.24324184953,470498.77178775339,484707.83469574351,499346.01130355499,514426.26084492233,529961.933922439,545966.78432689665,562454.98121356894,579441.1216462187,596940.24351993448,614967.83887423645,633539.86760823836,652672.77161000716,672383.48931262933,692689.47068987077,713608.69270470482,735159.67522438685,757361.49741616333,780233.81463813141,803796.87584020302,828071.54149057716,853079.30204359256,878842.29696530907,905383.33433366136,932725.91103053791,960894.23354366014,989913.23939667863,1019808.6192264584,1050606.8395270973,1082335.1660808157,1115021.6880964565,1148695.3430769695,1183385.9424378939,1219124.1978995183,1255941.7486760837,1293871.1894861015,1332946.0994085819,1373201.0716107211,1414671.7439733648,1457394.8306413605,1501408.1545267296,1546750.6807934369,1593462.5513533987,1641585.1204042714,1691160.9910404803,1742234.0529699028,1794849.5213695939,1849053.9769149558,1904895.4070177875,1962423.2483097247,2021688.4304086785,2082743.4210070206,2145642.2723214328,2210440.6689455402,2277195.9771476956,2345967.295657556,2416815.5079864142,2489803.336327604,2564995.3970846976,2642458.2580766557,{"$f":"SZ79","v":2722260.4974705707},2804472.7644941821,2889167.8419819064,2976420.7108097603,3066308.6162762148,3158911.1364877564,3254310.2528096866,3352590.4224445391,3453838.6532023642,3558144.5805290756,3665600.5468610539,3776301.6833762578,3890345.9942142209,4007834.4432394905,4128871.043425323,4253562.9489367679,4382020.5499946587,4514357.5706044976,4650691.1692367531,4791142.0425477028,4935834.5322326431,5084896.7351060687,5238460.616506272,5396662.1271247612,5559641.3233639291,5727542.49132952,5900514.2745676711,6078709.8056596145,6262286.8417905346,6451407.9044126086,6646240.4231258696,6846956.8839042708,7053734.9817981794,7266757.7782484842,7486213.8631515885,7712297.5218187664,7945208.9069776936,8185154.2159684198,8432345.8732906654,8687002.7186640427,8949350.2007676959,9219620.5768308807,9498053.1182511728,9784894.3224223591,10080398.130959515,10384826.154514492,10698447.90438083,11021541.031093132,11354391.570232144,11697294.195653154,12050552.480361879,12414479.165268807,12789396.436059924,13175636.208428934,13573540.421923488,13983461.342665577,14405761.875214078,14840815.883845543,15289008.523537679,15750736.580948517,16226408.825693162,16716446.372229096,17221283.052670415,17741365.800861061,{"$f":"VL79","v":18277155.048047066},18829125.130498089,19397764.709439132,19983577.203664195,20587081.235214852,21208811.08851834,21849317.183391593,22509166.562330019,23188943.392512385,23889249.482966259,24610704.81735184,25353948.102835868,26119637.335541509,26908450.383074861,27721085.584643722,28558262.369299963,29420721.89285282,30309227.694016974,31224566.370376289,32167548.274761654,33139008.232659455,34139806.28128577,35170828.4309806,36232987.449596211,37327223.670574017,38454505.825425349,39615831.901353195,40812230.02477406,42044759.371522233,43314511.104542203,44622609.339899376,45970212.141964339,47358512.548651665,48788739.627620943,50262159.564375095,51780076.783219226,53343835.102072448,54954818.922155038,56614454.453604117,58324210.97810296,60085602.14964167,61900187.334560849,63769572.992064588,65695414.096424937,67679415.60213697,69723333.953321502,71828978.63871181,73998213.793600902,76232959.850167647,78535195.237642705,80906958.13381952,83350348.269460872,85867528.787198588,88460728.156571984,91132242.14690046,93884435.85973686,96719745.822700918,99640682.146546483,102649830.74737218,105749855.63594282,108943501.27614829,112233595.01468797,115623049.58413155,119114865.68157233,{"$f":"XX79","v":122712134.62515582},126418041.09083553,130235865.93177876,134168989.08291848,138220892.55322263,142395163.50832996,146695497.44628152,151125701.46915922,155689697.65352783,160391526.52266437,165235350.62364882,170225458.21248302,175366267.05050001,180662328.3154251,186118330.63055095,191739104.21559358,197529625.1629045,203495019.84282422,209640569.44207752,215971714.63922825,222494060.42133296,229213381.04605722,236135625.15364817,243266921.03328833,250613582.04849362,258182112.22635815,265979212.01559415,274011784.21846509,282286940.10186273,290812005.69293898,299594528.26486576,308642283.01846468,317963279.96562231,327565771.02058411,337458257.30540574,347649496.67602897,358148511.47564507,368964596.52220953,380107327.33718026,391586568.6227631,403412482.99517053,415595539.98162466,428146525.28906971,441076550.35279959,454397062.17345417,468119853.45109248,482257073.02531546,496821236.63067997,511825237.97692651,527282360.16382968,543206287.4407773,559611117.32148874,576511373.06459773,593922016.53114855,611858461.43038929,630336586.96558702,649372751.89194775,668983808.99908459,689187120.03085697,710000571.05578887,731442588.30167365,753532154.46838415,776288825.53332937,799732748.06443596,{"$f":"AAJ79","v":823884677.05598187},848765994.30307257,874398727.33102536,900805568.89642239,928009897.07709432,956035795.9688226,984908077.00708103,1014652300.9326949,1045294800.4208623,1076862703.3935723,1109383957.0360582,1142887352.538547,1177402550.5852113,1212960107.6128848,1249591502.8627939,1287329166.2492504,1326206507.0699778,1366257943.5834911,1407518933.4797125,1450026005.2707999,1493816790.6299779,1538930057.7070034,1585405745.449755,1633284998.9623375,1682610205.931,1733425034.1501162,1785774470.1814497,1839704859.1809294,1895263945.9281936,1952500917.0952251,2011466444.7915008,2072212731.4242041,2134793555.9132152,2199264321.3017941,2265682103.8051081,2334105703.3400226,2404595695.5808911,2477214485.5874343,2552026363.052175,2629097559.2163506,2708496305.5046844,2790292893.9309258,2874559739.3276401,2961371443.4553347,3050804861.0476856,3142939167.8513255,3237855930.7204356,3335639179.8281927,3436375483.0590043,3540154022.6473861,3647066674.1313372,3757208087.6901035,3870675771.9383445,3987570180.2508826,4107994799.6944594,4232056242.6452322,4359864341.1731186,4491532244.2765465,4627176518.0536985,4766917248.8989201,4910878149.8156672,5059186669.9401007,5211974107.3722916,5369375725.4149351,{"$f":"ACV79","v":5531530872.3224659},5698583104.666604,5870680314.4275351,6047974859.9232464,6230623700.6929283,6418788536.4538546,6612635950.2547607,6812337555.9524546,7018070150.1422186,7230015868.6765137,7448362347.9105444,7673302890.8174429,7905036638.1201296,8143768744.5913572,8389710560.6780167,8643079819.6104927,8904100830.1627293,9173004675.2336445,9450029416.4257011,9735420304.8017578,10029429998.006771,10332318783.946575,10644354811.221762,10965814326.520658,11296981919.181581,11638150773.140865,11989622926.489719,12351709538.869709,12724731166.943575,13109018048.18527,13504910393.240465,13912758687.116327,14332923999.467241,14765778304.251152,15211704809.039537,15671098294.272532,16144365462.759562,16631925299.7349,17134209443.786894,17651662568.989258,18184742778.572735,18733922010.48563,19299686455.202297,19882536986.149406,20482989603.131119,21101575889.145679,21738843480.997879,22395356554.124016,23071696322.058559,23768461550.98473,24486269089.824471,25225754416.33717,25987572199.710552,26772396880.141811,27580923265.922092,28413867148.55294,29271965936.43924,30155979307.719704,31066689882.81284,32004903917.273788,32971452015.575459,33967189866.445839,34992999000.412506,36049787570.22496,{"$f":"AFH79","v":37138491154.845757},38260073587.722099,39415527810.071304,40605876749.935455,41832174227.783508,43095505889.46257,44396990167.324341,45737779270.377533,47119060204.342934,48542055822.514091,50008025908.354019,51518268290.786308,53074119993.168053,54676958416.961731,56328202561.153976,58029314278.500824,59781799569.711548,61587209916.716835,63447143656.201683,65363247394.618973,67337217465.936462,69370801433.407745,71465799636.696655,73624066785.724899,75847513602.653793,78138108513.453934,80497879390.560242,82928915348.155167,85433368591.669449,88013456323.137863,90671462704.096634,93409740877.760345,96230715052.268707,99136882646.847229,102130816502.78201,105215167161.16603,108392665209.43324,111666123698.75813,115038440634.46063,118512601541.62134,122091682108.1783,125778850907.84529,129577372205.26222,133490608845.86115,137522025233.00616,141675190395.04294,145953781144.97324,150361585335.55142,154902505212.68509,159580560870.10818,164399893808.38547,169364770601.39871,174479586673.56094,179748870191.10248,185177286070.87378,190769640110.21417,196530883241.54263,202466115915.43723,208580592616.08344,214879726513.08914,221369094253.78442,228054440900.24872,234941685015.43622,242036923902.9024,{"$f":"AHT79","v":249346439004.77005},256876701462.71411,264634377846.88809,272626336057.86411,280859651406.81158,289341612879.2973,298079729588.25208,307081737421.81726,316355605891.95612,325909545189.89319,335752013454.62799,345891724260.95776,356337654333.63867,367099051494.51459,378185442849.64893,389606643223.70831,401372763849.06433,413494221317.30609,425981746801.08875,438846395554.48163,452099556700.22699,465752963312.57385,479818702804.61359,494309227629.31293,509237366303.7182,524616334766.09052,540459748076.02643,556781632467.92249,573596437768.45374,590919050189.06104,608764805504.77063,627149502631.01465,646089417610.47131,665601318022.3075,685702477826.58118,706410692656.94397,727744295575.18372,749722173301.55432,772363782935.26123,795689169179.90613,819718982089.13928,844474495348.23132,869977625107.74792,896250949386.00195,923317728057.45923,951201923444.79456,979928221532.82739,1009522053823.1188,1040009619848.577,1071417910368.004,1103774731261.1177,1137108728145.2034,1171449411735.1885,1206827183969.5911,1243273364925.4727,1280820220546.2219,1319500991206.7178,1359349921141.1606,1400402288759.6238,1442694437880.1643,1486263809904.1453,1531148976963.2505,1577389676067.5408,1625026844284.7805,{"$f":"AKF79","v":1674102654982.1809},1724660555162.6428,1776745303928.5547,1830403012107.197,1885681183072.8345,1942628754801.634,2001296143196.6433,2061735286721.1819,2123999692380.1616,2188144483090.0425,2254226446479.3618,2322304085163.0386,2392437668534.9624,2464689286124.7183,2539122902565.6846,2615804414223.1685,2694801707532.708,2776184719100.1958,2860025497617.0215,2946398267645.0557,3035379495327.9365,3127047956086.8403,3221484804360.6631,3318773645452.355,3419000609545.0161,3522254427953.2754,3628626511677.4644,3738211032330.124,3851105005506.4937,3967408376672.7896,4087224109648.3076,4210658277759.6865,4337820157748.0293,4468822326512.0195,4603780760772.6826,4742814939748.0176,4886047950928.4082,5033606599046.4463,5185621518337.6494]
[null,null,"Closing Balance",null,null,null,{"$f":"G85+G86-G87","v":0},{"$f":"H85+H86-H87","v":6.6666666666666666E-2},0.20201333333333332,0.40811413599999996,0.68710584957386656,1.0411897795643306,1.4726337109071732,1.9837739156432366,2.5770172212289957,3.2548431413101113,4.0198060708443428,4.8745375475171748,5.8217485814521934,6.8642320552787162,8.0048651966814663,8.2466121256212475,8.495659811815008,8.7522287381318211,9.0165460460234019,9.2888457366133093,9.5693688778590307,9.8583638179703748,10.156086405273079,10.462800214712326,10.778776781196639,11.104295839988776,11.439645574356437,11.785122870702001,12.141033581397201,12.507692795555396,12.885425117981169,13.2745649565442,13.675456818231835,14.088455614142436,14.513926973689539,14.952247568294963,15.403805444857472,15.869000369292166,16.348244180444791,16.841961154694225,17.350588381565991,17.874576150689283,18.414388350440099,18.970502878623385,19.54341206555781,20.133623109937655,20.741658527857773,21.368056615399077,22.013371925184131,22.678175757324691,23.363056665195895,24.068620976484812,24.795493329974654,25.544317228539892,26.315755608841798,27.110491428228819,27.929228269361332,28.772690963096046,29.641626230181547,30.536803342333034,31.45901480327149,32.409077050330289,33.387831177250263,34.39614367880322,35.434907217903074,{"$f":"BT85+BT86-BT87","v":36.505041415883746},37.607493666643435,38.743239975376071,39.913285822632432,41.118667054475928,42.360450799521104,43.63973641366664,44.957656453359377,46.315377678250826,47.714102084133998,49.155067967074842,50.639551019680503,52.168865460474855,53.744365197381192,55.367445026342104,57.03954186613764,58.762136030495,60.536752538615943,62.36496246528214,64.248384331733661,66.188685538552022,68.187583841816291,70.246848873839141,72.368303709829078,74.553826481865912,76.805352041618249,79.124873673275118,81.514444858208037,83.976181092925913,86.51226176193228,89.124932067142637,91.816505015570343,94.58936346704057,97.4459622437452,100.38883030350631,103.4205729786722,106.5438742826281,109.76149928596345,113.07629656439956,116.4912007206444,120.00923498240786,123.6335138788766,127.36724599801867,131.21373682715884,135.17639167933902,139.25871870805508,143.46433201303836,147.7969548398321,152.26042287599503,156.85868764685009,161.59582001378496,166.47601377820126,171.50358939430294,176.68299779401087,182.01882432739001,187.5157928220772,193.17876976530391,199.01276861221609,205.02295422430501,211.21464744187901,217.59332979462374,224.16464835442139,230.93442073472488,237.90864024091354,{"$f":"EF85+EF86-EF87","v":245.09348117618913},252.49530430771006,260.12066249780287,267.97630650523649,276.06919096169463,284.4064805287378,292.99555624070564,301.844022039175,310.9597115047581,320.35069479220181,330.02528577492632,339.99204940532911,350.25980929737005,360.83765553815061,371.73495273540277,382.96134830801191,394.52678102691391,406.44148981392675,418.71602280630731,431.36124669505779,444.38835634524855,457.80888470687512,471.63471302502273,485.87808135837844,500.55159941540148,515.66825771774666,531.24143910082262,547.28493056166747,563.81293546462985,580.84008611566173,598.38145671635471,616.45257670918863,635.06944452580615,654.24854175048551,674.00684771135013,694.36185451223287,715.33158251850227,736.93459631056101,759.19002111913994,782.11755975693791,805.73751006159739,830.07078286545755,855.13892050799427,880.96411590733567,907.56923220773717,934.97782302041082,963.21415327562715,992.30322070455122,1022.2707779698287,1053.1433554645175,1084.9482847995459,1117.7137230004923,1151.4686774351073,1186.2430314936475,1222.0675710447558,1258.9740116903076,1296.9950268433547,1336.164276654024,1376.5164378089753,1418.0872342308062,1460.9134687045764,1505.0330554594545,1550.4850537343302,1597.309702357107,{"$f":"GR85+GR86-GR87","v":1645.5484553682916},1695.244018720414,1746.4403880857706,1799.1828878059609,1853.5182110177009,1909.4944609904355,1967.1611937123466,2026.5694617624597,2087.7718595076858,2150.8225696648178,2215.7774112686952,2282.6938890890096,2351.6312445394974,2422.6505081245905,2495.8145534699529,2571.1881529847456,2648.8380352048848,2728.8329438680726,2811.2436987728884,2896.1432584758295,2983.6067848817997,3073.7117097852301,3166.5378034207442,3262.167245084051,3360.6846958855895,3462.1773737013345,3566.7351303871151,3674.4505313248055,3785.418937370815,3899.7385892794141,4017.5106946756528,4138.8395176548574,4263.8324710880343,4392.6002117148928,4525.2567381086828,4661.9194915995649,4802.7094602458719,4947.7512859452972,5097.1733747808448,5251.1080106992267,5409.691472622344,5573.0641550955388,5741.370692579424,5914.7600874953232,6093.3858421376817,6277.4060945702404,6466.983758626262,6662.286668136775,6863.4877255145047,7070.7650548250422,7284.3021594807587,7504.2880846970784,7730.9175848549303,7964.3912959175486,8204.9159130542594,8452.7043736284977,8707.9760457120792,8970.9569222925838,9241.8798213458194,9520.9845919504642,9808.5183266273689,10104.735580091516,10409.898594610278,10724.277532167509,{"$f":"JD85+JD86-JD87","v":11048.150713638966},11381.804865190861,11725.535372119624,12079.646540357637,12444.451865876435,12820.274312225903,13207.446596455125,13606.311483668069,14017.222090474845,14440.542197607183,14876.646571974918,15325.92129844856,15788.764121661707,16265.584798135889,16756.805459039595,17262.860983902592,17784.199385616448,18321.282207062064,18874.584929715336,19444.597394592736,20031.824235909437,20636.785327833899,21260.016244734481,21902.068735325462,22563.511211132289,23244.929249708483,23946.926113049678,24670.123281663778,25415.161004770023,26182.698867114079,26973.416372900923,27788.013547362531,28627.211556492879,29491.753345498964,30382.404296533034,31299.95290628833,32245.211484058236,33219.016870876796,34222.231180377275,35255.742562024672,36320.465987397816,37417.344060217234,38547.347850835795,{"$f":"KU85+KU86-KU87","v":39711.477755931039},{"$f":"KV85+KV86-KV87","v":40910.764384160153},{"$f":"KW85+KW86-KW87","v":42146.26946856179},{"$f":"KX85+KX86-KX87","v":43419.086806512358},{"$f":"KY85+KY86-KY87","v":44730.343228069032},{"$f":"KZ85+KZ86-KZ87","v":46081.199593556717},{"$f":"LA85+LA86-LA87","v":47472.851821282129},{"$f":"LB85+LB86-LB87","v":48906.531946284849},{"$f":"LC85+LC86-LC87","v":50383.50921106265},{"$f":"LD85+LD86-LD87","v":51905.091189236744},{"$f":"LE85+LE86-LE87","v":53472.624943151692},{"$f":"LF85+LF86-LF87","v":55087.498216434877},{"$f":"LG85+LG86-LG87","v":56751.140662571212},{"$f":"LH85+LH86-LH87","v":58465.025110580864},{"$f":"LI85+LI86-LI87","v":60230.668868920409},{"$f":"LJ85+LJ86-LJ87","v":62049.635068761803},{"$f":"LK85+LK86-LK87","v":63923.534047838417},{"$f":"LL85+LL86-LL87","v":65854.024776083141},{"$f":"LM85+LM86-LM87","v":67842.816324320855},{"$f":"LN85+LN86-LN87","v":69891.669377315338},{"$f":"LO85+LO86-LO87","v":72002.397792510266},{"$f":"LP85+LP86-LP87","v":74176.870205844083},{"$f":"LQ85+LQ86-LQ87","v":76417.011686060578},{"$f":"LR85+LR86-LR87","v":78724.805438979616},{"$f":"LS85+LS86-LS87","v":81102.294563236806},{"$f":"LT85+LT86-LT87","v":83551.583859046557},{"$f":"LU85+LU86-LU87","v":86074.841691589769},{"$f":"LV85+LV86-LV87","v":88674.301910675786},{"$f":"LW85+LW86-LW87","v":91352.265828378193},{"$f":"LX85+LX86-LX87","v":94111.104256395207},{"$f":"LY85+LY86-LY87","v":96953.259604938343},{"$f":"LZ85+LZ86-LZ87","v":99881.24804500748},{"$f":"MA85+MA86-MA87","v":102897.66173596671},{"$f":"MB85+MB86-MB87","v":106005.1711203929},{"$f":"MC85+MC86-MC87","v":109206.52728822877},{"$f":"MD85+MD86-MD87","v":112504.56441233327},{"$f":"ME85+ME86-ME87","v":115902.20225758574},{"$f":"MF85+MF86-MF87","v":119402.44876576483},{"$f":"MG85+MG86-MG87","v":123008.40271849092},{"$f":"MH85+MH86-MH87","v":126723.25648058933},{"$f":"MI85+MI86-MI87","v":130550.29882630314},{"$f":"MJ85+MJ86-MJ87","v":134492.91785085751},{"$f":"MK85+MK86-MK87","v":138554.6039699534},{"$f":"ML85+ML86-ML87","v":142738.95300984598},{"$f":"MM85+MM86-MM87","v":147049.66939074334},{"$f":"MN85+MN86-MN87","v":151490.5694063438},{"$f":"MO85+MO86-MO87","v":156065.58460241539},{"$f":"MP85+MP86-MP87","v":160778.76525740835},{"$f":"MQ85+MQ86-MQ87","v":165634.28396818208},{"$f":"MR85+MR86-MR87","v":170636.4393440212},{"$f":"MS85+MS86-MS87","v":175789.65981221062},{"$f":"MT85+MT86-MT87","v":181098.50753853939},{"$f":"MU85+MU86-MU87","v":186567.68246620329},{"$f":"MV85+MV86-MV87","v":192202.02647668263},{"$f":"MW85+MW86-MW87","v":198006.52767627843},{"$f":"MX85+MX86-MX87","v":203986.32481210204},{"$f":"MY85+MY86-MY87","v":210146.71182142754},{"$f":"MZ85+MZ86-MZ87","v":216493.14251843467},{"$f":"NA85+NA86-NA87","v":223031.23542249139},{"$f":"NB85+NB86-NB87","v":229766.77873225065},{"$f":"NC85+NC86-NC87","v":236705.73544996459},{"$f":"ND85+ND86-ND87","v":243854.24866055354},{"$f":"NE85+NE86-NE87","v":251218.64697010227},{"$f":"NF85+NF86-NF87","v":258805.45010859938},{"$f":"NG85+NG86-NG87","v":266621.3747018791},{"$f":"NH85+NH86-NH87","v":274673.3402178759},{"$f":"NI85+NI86-NI87","v":282968.47509245574},{"$f":"NJ85+NJ86-NJ87","v":291514.12304024794},{"$f":"NK85+NK86-NK87","v":300317.84955606348},{"$f":"NL85+NL86-NL87","v":309387.44861265662},{"$f":"NM85+NM86-NM87","v":318730.94956075883},{"$f":"NN85+NN86-NN87","v":328356.62423749373},{"$f":"NO85+NO86-NO87","v":338272.99428946606},{"$f":"NP85+NP86-NP87","v":348488.83871700789},{"$f":"NQ85+NQ86-NQ87","v":359013.20164626156},{"$f":"NR85+NR86-NR87","v":369855.40033597866},{"$f":"NS85+NS86-NS87","v":381025.03342612524},{"$f":"NT85+NT86-NT87","v":392531.98943559424},{"$f":"NU85+NU86-NU87","v":404386.45551654918},{"$f":"NV85+NV86-NV87","v":416598.92647314892},{"$f":"NW85+NW86-NW87","v":429180.21405263804},{"$f":"NX85+NX86-NX87","v":442141.45651702769},{"$f":"NY85+NY86-NY87","v":455494.12850384187},{"$f":"NZ85+NZ86-NZ87","v":469250.0511846579},{"$f":"OA85+OA86-OA87","v":483421.40273043455},{"$f":"OB85+OB86-OB87","v":498020.72909289366},{"$f":"OC85+OC86-OC87","v":513060.955111499},{"$f":"OD85+OD86-OD87","v":528555.39595586632},{"$f":"OE85+OE86-OE87","v":544517.76891373342},{"$f":"OF85+OF86-OF87","v":560962.20553492825},{"$f":"OG85+OG86-OG87","v":577903.26414208312},{"$f":"OH85+OH86-OH87","v":595355.94271917408},{"$f":"OI85+OI86-OI87","v":613335.69218929322},{"$f":"OJ85+OJ86-OJ87","v":631858.43009340984},{"$f":"OK85+OK86-OK87","v":650940.55468223081},{"$f":"OL85+OL86-OL87","v":670598.9594336343},{"$f":"OM85+OM86-OM87","v":690851.04800853005},{"$f":"ON85+ON86-ON87","v":711714.74965838762},{"$f":"OO85+OO86-OO87","v":733208.53509807098},{"$f":"OP85+OP86-OP87","v":755351.43285803276},{"$f":"OQ85+OQ86-OQ87","v":778163.04613034532},{"$f":"OR85+OR86-OR87","v":801663.5701234818},{"$f":"OS85+OS86-OS87","v":825873.80994121102},{"$f":"OT85+OT86-OT87","v":850815.19900143554},{"$f":"OU85+OU86-OU87","v":876509.81801127887},{"$f":"OV85+OV86-OV87","v":902980.41451521951},{"$f":"OW85+OW86-OW87","v":930250.42303357914},{"$f":"OX85+OX86-OX87","v":958343.98580919311},{"$f":"OY85+OY86-OY87","v":987285.97418063064},{"$f":"OZ85+OZ86-OZ87","v":1017102.0106008857},{"$f":"PA85+PA86-PA87","v":1047818.4913210324},{"$f":"PB85+PB86-PB87","v":1079462.6097589277},{"$f":"PC85+PC86-PC87","v":1112062.3805736473},{"$f":"PD85+PD86-PD87","v":1145646.6644669713},{"$f":"PE85+PE86-PE87","v":1180245.1937338738},{"$f":"PF85+PF86-PF87","v":1215888.5985846368},{"$f":"PG85+PG86-PG87","v":1252608.4342618927},{"$f":"PH85+PH86-PH87","v":1290437.2089766017},{"$f":"PI85+PI86-PI87","v":1329408.4126876951},{"$f":"PJ85+PJ86-PJ87","v":1369556.5467508635},{"$f":"PK85+PK86-PK87","v":1410917.1544627396},{"$f":"PL85+PL86-PL87","v":1453526.8525275143},{"$f":"PM85+PM86-PM87","v":1497423.3634738452},{"$f":"PN85+PN86-PN87","v":1542645.5490507551},{"$f":"PO85+PO86-PO87","v":1589233.4446320878},{"$f":"PP85+PP86-PP87","v":1637228.2946599768},{"$f":"PQ85+PQ86-PQ87","v":1686672.5891587082},{"$f":"PR85+PR86-PR87","v":1737610.1013513012},{"$f":"PS85+PS86-PS87","v":1790085.9264121104},{"$f":"PT85+PT86-PT87","v":1844146.5213897561},{"$f":"PU85+PU86-PU87","v":1899839.7463357267},{"$f":"PV85+PV86-PV87","v":1957214.9066750654},{"$f":"PW85+PW86-PW87","v":2016322.7968566522},{"$f":"PX85+PX86-PX87","v":2077215.7453217227},{"$f":"PY85+PY86-PY87","v":2139947.6608304386},{"$f":"PZ85+PZ86-PZ87","v":2204574.0801875181},{"$f":"QA85+QA86-QA87","v":2271152.2174091814},{"$f":"QB85+QB86-QB87","v":2339741.0143749383},{"$f":"QC85+QC86-QC87","v":2410401.1930090617},{"$f":"QD85+QD86-QD87","v":2483195.3090379355},{"$f":"QE85+QE86-QE87","v":2558187.8073708811},{"$f":"QF85+QF86-QF87","v":2635445.0791534819},{"$f":"QG85+QG86-QG87","v":2715035.5205439171},{"$f":"QH85+QH86-QH87","v":2797029.5932643432},{"$f":"QI85+QI86-QI87","v":2881499.8869809266},{"$f":"QJ85+QJ86-QJ87","v":2968521.1835677503},{"$f":"QK85+QK86-QK87","v":3058170.5233114962},{"$f":"QL85+QL86-QL87","v":3150527.2731155036},{"$f":"QM85+QM86-QM87","v":3245673.1967635918},{"$f":"QN85+QN86-QN87","v":3343692.5273058522},{"$f":"QO85+QO86-QO87","v":3444672.0416304888},{"$f":"QP85+QP86-QP87","v":3548701.1372877299},{"$f":"QQ85+QQ86-QQ87","v":3655871.9116338193},{"$f":"QR85+QR86-QR87","v":3766279.2433651611},{"$f":"QS85+QS86-QS87","v":3880020.8765147887},{"$f":"QT85+QT86-QT87","v":3997197.5069855358},{"$f":"QU85+QU86-QU87","v":4117912.8716964982},{"$f":"QV85+QV86-QV87","v":4242273.8404217325},{"$f":"QW85+QW86-QW87","v":4370390.510402469},{"$f":"QX85+QX86-QX87","v":4502376.3038166231},{"$f":"QY85+QY86-QY87","v":4638348.068191885},{"$f":"QZ85+QZ86-QZ87","v":4778426.1798512796},{"$f":"RA85+RA86-RA87","v":4922734.6504827878},{"$f":"RB85+RB86-RB87","v":5071401.2369273677},{"$f":"RC85+RC86-RC87","v":5224557.5542825749},{"$f":"RD85+RD86-RD87","v":5382339.1924219094},{"$f":"RE85+RE86-RE87","v":5544885.8360330509},{"$f":"RF85+RF86-RF87","v":5712341.3882812494},{"$f":"RG85+RG86-RG87","v":5884854.0982073434},{"$f":"RH85+RH86-RH87","v":6062576.6919732047},{"$f":"RI85+RI86-RI87","v":6245666.5080707949},{"$f":"RJ85+RJ86-RJ87","v":6434285.6366145331},{"$f":"RK85+RK86-RK87","v":6628601.0628402922},{"$f":"RL85+RL86-RL87","v":6828784.8149380693},{"$f":"RM85+RM86-RM87","v":7035014.1163491998},{"$f":"RN85+RN86-RN87","v":7247471.5426629456},{"$f":"RO85+RO86-RO87","v":7466345.183251367},{"$f":"RP85+RP86-RP87","v":7691828.8077855576},{"$f":"RQ85+RQ86-RQ87","v":7924122.0377806816},{"$f":"RR85+RR86-RR87","v":8163430.5233216584},{"$f":"RS85+RS86-RS87","v":8409966.1251259726},{"$f":"RT85+RT86-RT87","v":8663947.1021047775},{"$f":"RU85+RU86-RU87","v":8925598.3045883421},{"$f":"RV85+RV86-RV87","v":9195151.3733869102},{"$f":"RW85+RW86-RW87","v":9472844.9448631927},{"$f":"RX85+RX86-RX87","v":9758924.8621980604},{"$f":"RY85+RY86-RY87","v":10053644.393036442},{"$f":"RZ85+RZ86-RZ87","v":10357264.453706142},{"$f":"SA85+SA86-SA87","v":10670053.840208067},{"$f":"SB85+SB86-SB87","v":10992289.466182351},{"$f":"SC85+SC86-SC87","v":11324256.608061058},{"$f":"SD85+SD86-SD87","v":11666249.157624502},{"$f":"SE85+SE86-SE87","v":12018569.882184761},{"$f":"SF85+SF86-SF87","v":12381530.692626741},{"$f":"SG85+SG86-SG87","v":12755452.919544069},{"$f":"SH85+SH86-SH87","v":13140667.597714301},{"$f":"SI85+SI86-SI87","v":13537515.759165274},{"$f":"SJ85+SJ86-SJ87","v":13946348.735092066},{"$f":"SK85+SK86-SK87","v":14367528.466891848},{"$f":"SL85+SL86-SL87","v":14801427.826591982},{"$f":"SM85+SM86-SM87","v":15248430.946955061},{"$f":"SN85+SN86-SN87","v":15708933.561553104},{"$f":"SO85+SO86-SO87","v":16183343.355112009},{"$f":"SP85+SP86-SP87","v":16672080.324436393},{"$f":"SQ85+SQ86-SQ87","v":17175577.150234371},{"$f":"SR85+SR86-SR87","v":17694279.580171451},{"$f":"SS85+SS86-SS87","v":18228646.823492628},{"$f":"ST85+ST86-ST87","v":18779151.957562108},{"$f":"SU85+SU86-SU87","v":19346282.346680481},{"$f":"SV85+SV86-SV87","v":19930540.073550232},{"$f":"SW85+SW86-SW87","v":20532442.383771449},{"$f":"SX85+SX86-SX87","v":21152522.143761348},{"$f":"SY85+SY86-SY87","v":21791328.312502939},{"$f":"SZ85+SZ86-SZ87","v":22449426.427540526},{"$f":"TA85+TA86-TA87","v":23127399.10565225},{"$f":"TB85+TB86-TB87","v":23825846.55864295},{"$f":"TC85+TC86-TC87","v":24545387.124713968},{"$f":"TD85+TD86-TD87","v":25286657.815880328},{"$f":"TE85+TE86-TE87","v":26050314.881919917},{"$f":"TF85+TF86-TF87","v":26837034.391353898},{"$f":"TG85+TG86-TG87","v":27647512.829972789},{"$f":"TH85+TH86-TH87","v":28482467.717437968},{"$f":"TI85+TI86-TI87","v":29342638.242504593},{"$f":"TJ85+TJ86-TJ87","v":30228785.917428233},{"$f":"TK85+TK86-TK87","v":31141695.252134565},{"$f":"TL85+TL86-TL87","v":32082174.448749028},{"$f":"TM85+TM86-TM87","v":33051056.117101248},{"$f":"TN85+TN86-TN87","v":34049198.011837706},{"$f":"TO85+TO86-TO87","v":35077483.791795202},{"$f":"TP85+TP86-TP87","v":36136823.802307412},{"$f":"TQ85+TQ86-TQ87","v":37228155.881137095},{"$f":"TR85+TR86-TR87","v":38352446.188747436},{"$f":"TS85+TS86-TS87","v":39510690.063647605},{"$f":"TT85+TT86-TT87","v":40703912.903569765},{"$f":"TU85+TU86-TU87","v":41933171.073257573},{"$f":"TV85+TV86-TV87","v":43199552.83966995},{"$f":"TW85+TW86-TW87","v":44504179.335427977},{"$f":"TX85+TX86-TX87","v":45848205.551357903},{"$f":"TY85+TY86-TY87","v":47232821.359008908},{"$f":"TZ85+TZ86-TZ87","v":48659252.56405098},{"$f":"UA85+UA86-UA87","v":50128761.99148532},{"$f":"UB85+UB86-UB87","v":51642650.603628181},{"$f":"UC85+UC86-UC87","v":53202258.651857749},{"$f":"UD85+UD86-UD87","v":54808966.863143854},{"$f":"UE85+UE86-UE87","v":56464197.662410803},{"$f":"UF85+UF86-UF87","v":58169416.431815609},{"$f":"UG85+UG86-UG87","v":59926132.808056451},{"$f":"UH85+UH86-UH87","v":61735902.018859752},{"$f":"UI85+UI86-UI87","v":63600326.25982932},{"$f":"UJ85+UJ86-UJ87","v":65521056.112876169},{"$f":"UK85+UK86-UK87","v":67499792.007485032},{"$f":"UL85+UL86-UL87","v":69538285.726111084},{"$f":"UM85+UM86-UM87","v":71638341.95503965},{"$f":"UN85+UN86-UN87","v":73801819.882081851},{"$f":"UO85+UO86-UO87","v":76030634.842520729},{"$f":"UP85+UP86-UP87","v":78326760.01476486},{"$f":"UQ85+UQ86-UQ87","v":80692228.167210758},{"$f":"UR85+UR86-UR87","v":83129133.457860529},{"$f":"US85+US86-US87","v":85639633.288287923},{"$f":"UT85+UT86-UT87","v":88225950.213594213},{"$f":"UU85+UU86-UU87","v":90890373.91004476},{"$f":"UV85+UV86-UV87","v":93635263.202128112},{"$f":"UW85+UW86-UW87","v":96463048.150832385},{"$f":"UX85+UX86-UX87","v":99376232.204987526},{"$f":"UY85+UY86-UY87","v":102377394.41757815},{"$f":"UZ85+UZ86-UZ87","v":105469191.72898901},{"$f":"VA85+VA86-VA87","v":108654361.31920448},{"$f":"VB85+VB86-VB87","v":111935723.03104445},{"$f":"VC85+VC86-VC87","v":115316181.86658199},{"$f":"VD85+VD86-VD87","v":118798730.55895278},{"$f":"VE85+VE86-VE87","v":122386452.22183317},{"$f":"VF85+VF86-VF87","v":126082523.07893254},{"$f":"VG85+VG86-VG87","v":129890215.27591629},{"$f":"VH85+VH86-VH87","v":133812899.77724895},{"$f":"VI85+VI86-VI87","v":137854049.35052186},{"$f":"VJ85+VJ86-VJ87","v":142017241.64090762},{"$f":"VK85+VK86-VK87","v":146306162.33846301},{"$f":"VL85+VL86-VL87","v":150724608.44108459},{"$f":"VM85+VM86-VM87","v":155276491.61600533},{"$f":"VN85+VN86-VN87","v":159965841.66280869},{"$f":"VO85+VO86-VO87","v":164796810.08102551},{"$f":"VP85+VP86-VP87","v":169773673.74547246},{"$f":"VQ85+VQ86-VQ87","v":174900838.69258571},{"$f":"VR85+VR86-VR87","v":180182844.02110177},{"$f":"VS85+VS86-VS87","v":185624365.91053906},{"$f":"VT85+VT86-VT87","v":191230221.76103735},{"$f":"VU85+VU86-VU87","v":197005374.45822066},{"$f":"VV85+VV86-VV87","v":202954936.76685891},{"$f":"VW85+VW86-VW87","v":209084175.85721806},{"$f":"VX85+VX86-VX87","v":215398517.96810603},{"$f":"VY85+VY86-VY87","v":221903553.21074286},{"$f":"VZ85+VZ86-VZ87","v":228605040.51770729},{"$f":"WA85+WA86-WA87","v":235508912.74134207},{"$f":"WB85+WB86-WB87","v":242621281.90613058},{"$f":"WC85+WC86-WC87","v":249948444.61969575},{"$f":"WD85+WD86-WD87","v":257496887.64721054},{"$f":"WE85+WE86-WE87","v":265273293.6541563},{"$f":"WF85+WF86-WF87","v":273284547.1225118},{"$f":"WG85+WG86-WG87","v":281537740.44561166},{"$f":"WH85+WH86-WH87","v":290040180.2070691},{"$f":"WI85+WI86-WI87","v":298799393.64932257},{"$f":"WJ85+WJ86-WJ87","v":307823135.3375321},{"$f":"WK85+WK86-WK87","v":317119394.02472562},{"$f":"WL85+WL86-WL87","v":326696399.72427231},{"$f":"WM85+WM86-WM87","v":336562630.99594533},{"$f":"WN85+WN86-WN87","v":346726822.45202285},{"$f":"WO85+WO86-WO87","v":357197972.49007398},{"$f":"WP85+WP86-WP87","v":367985351.25927424},{"$f":"WQ85+WQ86-WQ87","v":379098508.86730433},{"$f":"WR85+WR86-WR87","v":390547283.83509696},{"$f":"WS85+WS86-WS87","v":402341811.80691689},{"$f":"WT85+WT86-WT87","v":414492534.52348578},{"$f":"WU85+WU86-WU87","v":427010209.06609505},{"$f":"WV85+WV86-WV87","v":439905917.37989116},{"$f":"WW85+WW86-WW87","v":453191076.08476388},{"$f":"WX85+WX86-WX87","v":466877446.5825237},{"$f":"WY85+WY86-WY87","v":480977145.46931583},{"$f":"WZ85+WZ86-WZ87","v":495502655.26248914},{"$f":"XA85+XA86-XA87","v":510466835.45141625},{"$f":"XB85+XB86-XB87","v":525882933.88204896},{"$f":"XC85+XC86-XC87","v":541764598.48528683},{"$f":"XD85+XD86-XD87","v":558125889.35954249},{"$f":"XE85+XE86-XE87","v":574981291.21820068},{"$f":"XF85+XF86-XF87","v":592345726.21299028},{"$f":"XG85+XG86-XG87","v":610234567.14462256},{"$f":"XH85+XH86-XH87","v":628663651.0723902},{"$f":"XI85+XI86-XI87","v":647649293.3347764},{"$f":"XJ85+XJ86-XJ87","v":667208301.99348664},{"$f":"XK85+XK86-XK87","v":687357992.7136898},{"$f":"XL85+XL86-XL87","v":708116204.09364319},{"$f":"XM85+XM86-XM87","v":729501313.45727122},{"$f":"XN85+XN86-XN87","v":751532253.12368083},{"$f":"XO85+XO86-XO87","v":774228527.16801596},{"$f":"XP85+XP86-XP87","v":797610228.68848991},{"$f":"XQ85+XQ86-XQ87","v":821698057.59488225},{"$f":"XR85+XR86-XR87","v":846513338.93424773},{"$f":"XS85+XS86-XS87","v":872078041.77006197},{"$f":"XT85+XT86-XT87","v":898414798.63151777},{"$f":"XU85+XU86-XU87","v":925546925.5501895},{"$f":"XV85+XV86-XV87","v":953498442.70180511},{"$f":"XW85+XW86-XW87","v":982294095.67139947},{"$f":"XX85+XX86-XX87","v":1011959377.3606757},{"$f":"XY85+XY86-XY87","v":1042520550.556968},{"$f":"XZ85+XZ86-XZ87","v":1074004671.1837883},{"$f":"YA85+YA86-YA87","v":1106439612.2535386},{"$f":"YB85+YB86-YB87","v":1139854088.5435953},{"$f":"YC85+YC86-YC87","v":1174277682.017612},{"$f":"YD85+YD86-YD87","v":1209740868.0145438},{"$f":"YE85+YE86-YE87","v":1246275042.2285829},{"$f":"YF85+YF86-YF87","v":1283912548.503886},{"$f":"YG85+YG86-YG87","v":1322686707.4687033},{"$f":"YH85+YH86-YH87","v":1362631846.0342581},{"$f":"YI85+YI86-YI87","v":1403783327.7844927},{"$f":"YJ85+YJ86-YJ87","v":1446177584.2835844},{"$f":"YK85+YK86-YK87","v":1489852147.3289485},{"$f":"YL85+YL86-YL87","v":1534845682.1782827},{"$f":"YM85+YM86-YM87","v":1581198021.7800667},{"$f":"YN85+YN86-YN87","v":1628950202.0378246},{"$f":"YO85+YO86-YO87","v":1678144498.1393669},{"$f":"YP85+YP86-YP87","v":1728824461.9831758},{"$f":"YQ85+YQ86-YQ87","v":1781034960.7350676},{"$f":"YR85+YR86-YR87","v":1834822216.5492668},{"$f":"YS85+YS86-YS87","v":1890233847.4890547},{"$f":"YT85+YT86-YT87","v":1947318909.683224},{"$f":"YU85+YU86-YU87","v":2006127940.7556574},{"$f":"YV85+YV86-YV87","v":2066713004.5664785},{"$f":"YW85+YW86-YW87","v":2129127737.3043859},{"$f":"YX85+YX86-YX87","v":2193427394.9709783},{"$f":"YY85+YY86-YY87","v":2259668902.2991018},{"$f":"YZ85+YZ86-YZ87","v":2327910903.1485348},{"$f":"ZA85+ZA86-ZA87","v":2398213812.4236207},{"$f":"ZB85+ZB86-ZB87","v":2470639869.558814},{"$f":"ZC85+ZC86-ZC87","v":2545253193.6194901},{"$f":"ZD85+ZD86-ZD87","v":2622119840.0667987},{"$f":"ZE85+ZE86-ZE87","v":2701307859.2368159},{"$f":"ZF85+ZF86-ZF87","v":2782887356.5857677},{"$f":"ZG85+ZG86-ZG87","v":2866930554.7546577},{"$f":"ZH85+ZH86-ZH87","v":2953511857.5082483},{"$f":"ZI85+ZI86-ZI87","v":3042707915.6049972},{"$f":"ZJ85+ZJ86-ZJ87","v":3134597694.6562681},{"$f":"ZK85+ZK86-ZK87","v":3229262545.0348873},{"$f":"ZL85+ZL86-ZL87","v":3326786273.8949409},{"$f":"ZM85+ZM86-ZM87","v":3427255219.3665681},{"$f":"ZN85+ZN86-ZN87","v":3530758326.9914384},{"$f":"ZO85+ZO86-ZO87","v":3637387228.4665804},{"$f":"ZP85+ZP86-ZP87","v":3747236322.7662711},{"$f":"ZQ85+ZQ86-ZQ87","v":3860402859.7138128},{"$f":"ZR85+ZR86-ZR87","v":3976987026.0771704},{"$f":"ZS85+ZS86-ZS87","v":4097092034.2647009},{"$f":"ZT85+ZT86-ZT87","v":4220824213.6994948},{"$f":"ZU85+ZU86-ZU87","v":4348293104.9532194},{"$f":"ZV85+ZV86-ZV87","v":4479611556.7228069},{"$f":"ZW85+ZW86-ZW87","v":4614895825.735836},{"$f":"ZX85+ZX86-ZX87","v":4754265679.6730576},{"$f":"ZY85+ZY86-ZY87","v":4897844503.1991835},{"$f":"ZZ85+ZZ86-ZZ87","v":5045759407.1957989},{"$f":"AAA85+AAA86-AAA87","v":5198141341.2931128},{"$f":"AAB85+AAB86-AAB87","v":5355125209.8001652},{"$f":"AAC85+AAC86-AAC87","v":5516849991.1361303},{"$f":"AAD85+AAD86-AAD87","v":5683458860.8684416},{"$f":"AAE85+AAE86-AAE87","v":5855099318.4666691},{"$f":"AAF85+AAF86-AAF87","v":6031923317.8843632},{"$f":"AAG85+AAG86-AAG87","v":6214087402.0844717},{"$f":"AAH85+AAH86-AAH87","v":6401752841.6274233},{"$f":"AAI85+AAI86-AAI87","v":6595085777.4445715},{"$f":"AAJ85+AAJ86-AAJ87","v":6794257367.923398},{"$f":"AAK85+AAK86-AAK87","v":6999443940.4346848},{"$f":"AAL85+AAL86-AAL87","v":7210827147.435813},{"$f":"AAM85+AAM86-AAM87","v":7428594127.2883749},{"$f":"AAN85+AAN86-AAN87","v":7652937669.9324846},{"$f":"AAO85+AAO86-AAO87","v":7884056387.5644455},{"$f":"AAP85+AAP86-AAP87","v":8122154890.4688921},{"$f":"AAQ85+AAQ86-AAQ87","v":8367443968.1610527},{"$f":"AAR85+AAR86-AAR87","v":8620140775.9995174},{"$f":"AAS85+AAS86-AAS87","v":8880469027.4347038},{"$f":"AAT85+AAT86-AAT87","v":9148659192.0632324},{"$f":"AAU85+AAU86-AAU87","v":9424948699.6635418},{"$f":"AAV85+AAV86-AAV87","v":9709582150.3933811},{"$f":"AAW85+AAW86-AAW87","v":10002811531.335262},{"$f":"AAX85+AAX86-AAX87","v":10304896439.581589},{"$f":"AAY85+AAY86-AAY87","v":10616104312.056953},{"$f":"AAZ85+AAZ86-AAZ87","v":10936710662.281075},{"$f":"ABA85+ABA86-ABA87","v":11266999324.281965},{"$f":"ABB85+ABB86-ABB87","v":11607262703.875282},{"$f":"ABC85+ABC86-ABC87","v":11957802037.532316},{"$f":"ABD85+ABD86-ABD87","v":12318927659.065792},{"$f":"ABE85+ABE86-ABE87","v":12690959274.369581},{"$f":"ABF85+ABF86-ABF87","v":13074226244.455544},{"$f":"ABG85+ABG86-ABG87","v":13469067877.038101},{"$f":"ABH85+ABH86-ABH87","v":13875833726.924652},{"$f":"ABI85+ABI86-ABI87","v":14294883905.477777},{"$f":"ABJ85+ABJ86-ABJ87","v":14726589399.423206},{"$f":"ABK85+ABK86-ABK87","v":15171332399.285788},{"$f":"ABL85+ABL86-ABL87","v":15629506637.744219},{"$f":"ABM85+ABM86-ABM87","v":16101517738.204096},{"$f":"ABN85+ABN86-ABN87","v":16587783573.897861},{"$f":"ABO85+ABO86-ABO87","v":17088734637.829576},{"$f":"ABP85+ABP86-ABP87","v":17604814423.892029},{"$f":"ABQ85+ABQ86-ABQ87","v":18136479819.493568},{"$f":"ABR85+ABR86-ABR87","v":18684201510.042274},{"$f":"ABS85+ABS86-ABS87","v":19248464395.64555},{"$f":"ABT85+ABT86-ABT87","v":19829768020.394047},{"$f":"ABU85+ABU86-ABU87","v":20428627014.609947},{"$f":"ABV85+ABV86-ABV87","v":21045571550.451168},{"$f":"ABW85+ABW86-ABW87","v":21681147811.274792},{"$f":"ABX85+ABX86-ABX87","v":22335918475.175289},{"$f":"ABY85+ABY86-ABY87","v":23010463213.12558},{"$f":"ABZ85+ABZ86-ABZ87","v":23705379202.161972},{"$f":"ACA85+ACA86-ACA87","v":24421281654.067265},{"$f":"ACB85+ACB86-ACB87","v":25158804360.020096},{"$f":"ACC85+ACC86-ACC87","v":25918600251.692703},{"$f":"ACD85+ACD86-ACD87","v":26701341979.293823},{"$f":"ACE85+ACE86-ACE87","v":27507722507.068497},{"$f":"ACF85+ACF86-ACF87","v":28338455726.781963},{"$f":"ACG85+ACG86-ACG87","v":29194277089.730782},{"$f":"ACH85+ACH86-ACH87","v":30075944257.840652},{"$f":"ACI85+ACI86-ACI87","v":30984237774.427444},{"$f":"ACJ85+ACJ86-ACJ87","v":31919961755.215153},{"$f":"ACK85+ACK86-ACK87","v":32883944600.222652},{"$f":"ACL85+ACL86-ACL87","v":33877039727.149376},{"$f":"ACM85+ACM86-ACM87","v":34900126326.909286},{"$f":"ACN85+ACN86-ACN87","v":35954110141.981949},{"$f":"ACO85+ACO86-ACO87","v":37039924268.269806},{"$f":"ACP85+ACP86-ACP87","v":38158529981.171555},{"$f":"ACQ85+ACQ86-ACQ87","v":39310917586.602936},{"$f":"ACR85+ACR86-ACR87","v":40498107297.718346},{"$f":"ACS85+ACS86-ACS87","v":41721150138.109436},{"$f":"ACT85+ACT86-ACT87","v":42981128872.280342},{"$f":"ACU85+ACU86-ACU87","v":44279158964.223213},{"$f":"ACV85+ACV86-ACV87","v":45616389564.942757},{"$f":"ACW85+ACW86-ACW87","v":46994004529.804024},{"$f":"ACX85+ACX86-ACX87","v":48413223466.604103},{"$f":"ACY85+ACY86-ACY87","v":49875302815.295547},{"$f":"ACZ85+ACZ86-ACZ87","v":51381536960.317474},{"$f":"ADA85+ADA86-ADA87","v":52933259376.519058},{"$f":"ADB85+ADB86-ADB87","v":54531843809.689934},{"$f":"ADC85+ADC86-ADC87","v":56178705492.742569},{"$f":"ADD85+ADD86-ADD87","v":57875302398.62339},{"$f":"ADE85+ADE86-ADE87","v":59623136531.061813},{"$f":"ADF85+ADF86-ADF87","v":61423755254.299873},{"$f":"ADG85+ADG86-ADG87","v":63278752662.979736},{"$f":"ADH85+ADH86-ADH87","v":65189770993.401718},{"$f":"ADI85+ADI86-ADI87","v":67158502077.402451},{"$f":"ADJ85+ADJ86-ADJ87","v":69186688840.140015},{"$f":"ADK85+ADK86-ADK87","v":71276126843.112244},{"$f":"ADL85+ADL86-ADL87","v":73428665873.774231},{"$f":"ADM85+ADM86-ADM87","v":75646211583.162216},{"$f":"ADN85+ADN86-ADN87","v":77930727172.973709},{"$f":"ADO85+ADO86-ADO87","v":80284235133.597519},{"$f":"ADP85+ADP86-ADP87","v":82708819034.632172},{"$f":"ADQ85+ADQ86-ADQ87","v":85206625369.478058},{"$f":"ADR85+ADR86-ADR87","v":87779865455.636307},{"$f":"ADS85+ADS86-ADS87","v":90430817392.39653},{"$f":"ADT85+ADT86-ADT87","v":93161828077.646912},{"$f":"ADU85+ADU86-ADU87","v":95975315285.591843},{"$f":"ADV85+ADV86-ADV87","v":98873769807.216721},{"$f":"ADW85+ADW86-ADW87","v":101859757655.39467},{"$f":"ADX85+ADX86-ADX87","v":104935922336.58759},{"$f":"ADY85+ADY86-ADY87","v":108104987191.15253},{"$f":"ADZ85+ADZ86-ADZ87","v":111369757804.32533},{"$f":"AEA85+AEA86-AEA87","v":114733124490.01596},{"$f":"AEB85+AEB86-AEB87","v":118198064849.61446},{"$f":"AEC85+AEC86-AEC87","v":121767646408.07281},{"$f":"AED85+AED86-AED87","v":125445029329.59663},{"$f":"AEE85+AEE86-AEE87","v":129233469215.35045},{"$f":"AEF85+AEF86-AEF87","v":133136319985.65404},{"$f":"AEG85+AEG86-AEG87","v":137157036849.22079},{"$f":"AEH85+AEH86-AEH87","v":141299179362.06726},{"$f":"AEI85+AEI86-AEI87","v":145566414578.8017},{"$f":"AEJ85+AEJ86-AEJ87","v":149962520299.08151},{"$f":"AEK85+AEK86-AEK87","v":154491388412.11377},{"$f":"AEL85+AEL86-AEL87","v":159157028342.15961},{"$f":"AEM85+AEM86-AEM87","v":163963570598.09283},{"$f":"AEN85+AEN86-AEN87","v":168915270430.15527},{"$f":"AEO85+AEO86-AEO87","v":174016511597.14597},{"$f":"AEP85+AEP86-AEP87","v":179271810247.37976},{"$f":"AEQ85+AEQ86-AEQ87","v":184685818916.85062},{"$f":"AER85+AER86-AER87","v":190263330648.1395},{"$f":"AES85+AES86-AES87","v":196009283233.71332},{"$f":"AET85+AET86-AET87","v":201928763587.37146},{"$f":"AEU85+AEU86-AEU87","v":208027012247.71008},{"$f":"AEV85+AEV86-AEV87","v":214309428017.59094},{"$f":"AEW85+AEW86-AEW87","v":220781572743.7222},{"$f":"AEX85+AEX86-AEX87","v":227449176240.58261},{"$f":"AEY85+AEY86-AEY87","v":234318141363.04819},{"$f":"AEZ85+AEZ86-AEZ87","v":241394549232.21225},{"$f":"AFA85+AFA86-AFA87","v":248684664619.02505},{"$f":"AFB85+AFB86-AFB87","v":256194941490.51962},{"$f":"AFC85+AFC86-AFC87","v":263932028723.53333},{"$f":"AFD85+AFD86-AFD87","v":271902775990.98398},{"$f":"AFE85+AFE86-AFE87","v":280114239825.91168},{"$f":"AFF85+AFF86-AFF87","v":288573689868.65417},{"$f":"AFG85+AFG86-AFG87","v":297288615302.6875},{"$f":"AFH85+AFH86-AFH87","v":306266731484.82867},{"$f":"AFI85+AFI86-AFI87","v":315515986775.67047},{"$f":"AFJ85+AFJ86-AFJ87","v":325044569576.29572},{"$f":"AFK85+AFK86-AFK87","v":334860915577.49988},{"$f":"AFL85+AFL86-AFL87","v":344973715227.94037},{"$f":"AFM85+AFM86-AFM87","v":355391921427.82416},{"$f":"AFN85+AFN86-AFN87","v":366124757454.94446},{"$f":"AFO85+AFO86-AFO87","v":377181725130.08374},{"$f":"AFP85+AFP86-AFP87","v":388572613229.01227},{"$f":"AFQ85+AFQ86-AFQ87","v":400307506148.52844},{"$f":"AFR85+AFR86-AFR87","v":412396792834.21399},{"$f":"AFS85+AFS86-AFS87","v":424851175977.80725},{"$f":"AFT85+AFT86-AFT87","v":437681681492.3371},{"$f":"AFU85+AFU86-AFU87","v":450899668273.4057},{"$f":"AFV85+AFV86-AFV87","v":464516838255.26251},{"$f":"AFW85+AFW86-AFW87","v":478545246770.57141},{"$f":"AFX85+AFX86-AFX87","v":492997313223.04272},{"$f":"AFY85+AFY86-AFY87","v":507885832082.3786},{"$f":"AFZ85+AFZ86-AFZ87","v":523223984211.26648},{"$f":"AGA85+AGA86-AGA87","v":539025348534.44672},{"$f":"AGB85+AGB86-AGB87","v":555303914060.18701},{"$f":"AGC85+AGC86-AGC87","v":572074092264.80469},{"$f":"AGD85+AGD86-AGD87","v":589350729851.20178},{"$f":"AGE85+AGE86-AGE87","v":607149121892.70813},{"$f":"AGF85+AGF86-AGF87","v":625485025373.86792},{"$f":"AGG85+AGG86-AGG87","v":644374673140.15869},{"$f":"AGH85+AGH86-AGH87","v":663834788268.99146},{"$f":"AGI85+AGI86-AGI87","v":683882598874.71497},{"$f":"AGJ85+AGJ86-AGJ87","v":704535853360.73145},{"$f":"AGK85+AGK86-AGK87","v":725812836132.22559},{"$f":"AGL85+AGL86-AGL87","v":747732383783.4187},{"$f":"AGM85+AGM86-AGM87","v":770313901773.67786},{"$f":"AGN85+AGN86-AGN87","v":793577381607.24292},{"$f":"AGO85+AGO86-AGO87","v":817543418531.78174},{"$f":"AGP85+AGP86-AGP87","v":842233229771.44165},{"$f":"AGQ85+AGQ86-AGQ87","v":867668673310.53918},{"$f":"AGR85+AGR86-AGR87","v":893872267244.51746},{"$f":"AGS85+AGS86-AGS87","v":920867209715.30188},{"$f":"AGT85+AGT86-AGT87","v":948677399448.70386},{"$f":"AGU85+AGU86-AGU87","v":977327456912.05469},{"$f":"AGV85+AGV86-AGV87","v":1006842746110.7987},{"$f":"AGW85+AGW86-AGW87","v":1037249397043.3448},{"$f":"AGX85+AGX86-AGX87","v":1068574328834.054},{"$f":"AGY85+AGY86-AGY87","v":1100845273564.8425},{"$f":"AGZ85+AGZ86-AGZ87","v":1134090800826.5007},{"$f":"AHA85+AHA86-AHA87","v":1168340343011.4609},{"$f":"AHB85+AHB86-AHB87","v":1203624221370.4072},{"$f":"AHC85+AHC86-AHC87","v":1239973672855.7935},{"$f":"AHD85+AHD86-AHD87","v":1277420877776.0386},{"$f":"AHE85+AHE86-AHE87","v":1315998988284.875},{"$f":"AHF85+AHF86-AHF87","v":1355742157731.0781},{"$f":"AHG85+AHG86-AHG87","v":1396685570894.5566},{"$f":"AHH85+AHH86-AHH87","v":1438865475135.5723},{"$f":"AHI85+AHI86-AHI87","v":1482319212484.6665},{"$f":"AHJ85+AHJ86-AHJ87","v":1527085252701.7034},{"$f":"AHK85+AHK86-AHK87","v":1573203227333.2949},{"$f":"AHL85+AHL86-AHL87","v":1620713964798.7603},{"$f":"AHM85+AHM86-AHM87","v":1669659526535.6829},{"$f":"AHN85+AHN86-AHN87","v":1720083244237.0603},{"$f":"AHO85+AHO86-AHO87","v":1772029758213.0195},{"$f":"AHP85+AHP86-AHP87","v":1825545056911.0527},{"$f":"AHQ85+AHQ86-AHQ87","v":1880676517629.7664},{"$f":"AHR85+AHR86-AHR87","v":1937472948462.1853},{"$f":"AHS85+AHS86-AHS87","v":1995984631505.7432},{"$f":"AHT85+AHT86-AHT87","v":2056263367377.2168},{"$f":"AHU85+AHU86-AHU87","v":2118362521072.0085},{"$f":"AHV85+AHV86-AHV87","v":2182337069208.3833},{"$f":"AHW85+AHW86-AHW87","v":2248243648698.4761},{"$f":"AHX85+AHX86-AHX87","v":2316140606889.1699},{"$f":"AHY85+AHY86-AHY87","v":2386088053217.2227},{"$f":"AHZ85+AHZ86-AHZ87","v":2458147912424.3828},{"$f":"AIA85+AIA86-AIA87","v":2532383979379.5991},{"$f":"AIB85+AIB86-AIB87","v":2608861975556.8633},{"$f":"AIC85+AIC86-AIC87","v":2687649607218.6807},{"$f":"AID85+AID86-AID87","v":2768816625356.6846},{"$f":"AIE85+AIE86-AIE87","v":2852434887442.4561},{"$f":"AIF85+AIF86-AIF87","v":2938578421043.2183},{"$f":"AIG85+AIG86-AIG87","v":3027323489358.7236},{"$f":"AIH85+AIH86-AIH87","v":3118748658737.3569},{"$f":"AII85+AII86-AII87","v":3212934868231.2251},{"$f":"AIJ85+AIJ86-AIJ87","v":3309965501251.8081},{"$f":"AIK85+AIK86-AIK87","v":3409926459389.6128},{"$f":"AIL85+AIL86-AIL87","v":3512906238463.1792},{"$f":"AIM85+AIM86-AIM87","v":3618996006864.7676},{"$f":"AIN85+AIN86-AIN87","v":3728289686272.0835},{"$f":"AIO85+AIO86-AIO87","v":3840884034797.5005},{"$f":"AIP85+AIP86-AIP87","v":3956878732648.3853},{"$f":"AIQ85+AIQ86-AIQ87","v":4076376470374.3667},{"$f":"AIR85+AIR86-AIR87","v":4199483039779.6724},{"$f":"AIS85+AIS86-AIS87","v":4326307427581.019},{"$f":"AIT85+AIT86-AIT87","v":4456961911893.9658},{"$f":"AIU85+AIU86-AIU87","v":4591562161633.1631},{"$f":"AIV85+AIV86-AIV87","v":4730227338914.4844},{"$f":"AIW85+AIW86-AIW87","v":4873080204549.7012},{"$f":"AIX85+AIX86-AIX87","v":5020247226727.1025},{"$f":"AIY85+AIY86-AIY87","v":5171858692974.2607},{"$f":"AIZ85+AIZ86-AIZ87","v":5328048825502.083},{"$f":"AJA85+AJA86-AJA87","v":5488955900032.2461},{"$f":"AJB85+AJB86-AJB87","v":5654722368213.2207},{"$f":"AJC85+AJC86-AJC87","v":5825494983733.2598},{"$f":"AJD85+AJD86-AJD87","v":6001424932242.0049},{"$f":"AJE85+AJE86-AJE87","v":6182667965195.7129},{"$f":"AJF85+AJF86-AJF87","v":6369384537744.623},{"$f":"AJG85+AJG86-AJG87","v":6561739950784.5107},{"$f":"AJH85+AJH86-AJH87","v":6759904497298.2031},{"$f":"AJI85+AJI86-AJI87","v":6964053613116.6094},{"$f":"AJJ85+AJJ86-AJJ87","v":7174368032232.7314},{"$f":"AJK85+AJK86-AJK87","v":7391033946806.1602},{"$f":"AJL85+AJL86-AJL87","v":7614243171999.707},{"$f":"AJM85+AJM86-AJM87","v":7844193315794.0977},{"$f":"AJN85+AJN86-AJN87","v":8081087953931.0791},{"$f":"AJO85+AJO86-AJO87","v":8325136810139.7969},{"$f":"AJP85+AJP86-AJP87","v":8576555941806.0186},{"$f":"AJQ85+AJQ86-AJQ87","v":8835567931248.5605},{"$f":"AJR85+AJR86-AJR87","v":9102402082772.2676},{"$f":"AJS85+AJS86-AJS87","v":9377294625671.9902},{"$f":"AJT85+AJT86-AJT87","v":9660488923367.2852},{"$f":"AJU85+AJU86-AJU87","v":9952235688852.9766},{"$f":"AJV85+AJV86-AJV87","v":10252793206656.336},{"$f":"AJW85+AJW86-AJW87","v":10562427561497.357},{"$f":"AJX85+AJX86-AJX87","v":10881412873854.578},{"$f":"AJY85+AJY86-AJY87","v":11210031542644.988},{"$f":"AJZ85+AJZ86-AJZ87","v":11548574495232.869},{"$f":"AKA85+AKA86-AKA87","v":11897341444988.902},{"$f":"AKB85+AKB86-AKB87","v":12256641156627.568},{"$f":"AKC85+AKC86-AKC87","v":12626791719557.723},{"$f":"AKD85+AKD86-AKD87","v":13008120829488.365},{"$f":"AKE85+AKE86-AKE87","v":13400966078538.914},{"$f":"AKF85+AKF86-AKF87","v":13805675254110.789},{"$f":"AKG85+AKG86-AKG87","v":14222606646784.936},{"$f":"AKH85+AKH86-AKH87","v":14652129367517.84},{"$f":"AKI85+AKI86-AKI87","v":15094623674416.879},{"$f":"AKJ85+AKJ86-AKJ87","v":15550481309384.27},{"$f":"AKK85+AKK86-AKK87","v":16020105844927.674},{"$f":"AKL85+AKL86-AKL87","v":16503913041444.49},{"$f":"AKM85+AKM86-AKM87","v":17002331215296.115},{"$f":"AKN85+AKN86-AKN87","v":17515801617998.057},{"$f":"AKO85+AKO86-AKO87","v":18044778826861.598},{"$f":"AKP85+AKP86-AKP87","v":18589731147432.816},{"$f":"AKQ85+AKQ86-AKQ87","v":19151141028085.289},{"$f":"AKR85+AKR86-AKR87","v":19729505487133.469},{"$f":"AKS85+AKS86-AKS87","v":20325336552844.898},{"$f":"AKT85+AKT86-AKT87","v":20939161716740.816},{"$f":"AKU85+AKU86-AKU87","v":21571524400586.391},{"$f":"AKV85+AKV86-AKV87","v":22222984437484.102},{"$f":"AKW85+AKW86-AKW87","v":22894118567496.121},{"$f":"AKX85+AKX86-AKX87","v":23585520948234.5},{"$f":"AKY85+AKY86-AKY87","v":24297803680871.184},{"$f":"AKZ85+AKZ86-AKZ87","v":25031597352033.492},{"$f":"ALA85+ALA86-ALA87","v":25787551592064.902},{"$f":"ALB85+ALB86-ALB87","v":26566335650145.258},{"$f":"ALC85+ALC86-ALC87","v":27368638986779.645},{"$f":"ALD85+ALD86-ALD87","v":28195171884180.391},{"$f":"ALE85+ALE86-ALE87","v":29046666075082.641},{"$f":"ALF85+ALF86-ALF87","v":29923875390550.137},{"$f":"ALG85+ALG86-ALG87","v":30827576427344.75},{"$f":"ALH85+ALH86-ALH87","v":31758569235450.563},{"$f":"ALI85+ALI86-ALI87","v":32717678026361.172},{"$f":"ALJ85+ALJ86-ALJ87","v":33705751902757.277},{"$f":"ALK85+ALK86-ALK87","v":34723665610220.547},{"$f":"ALL85+ALL86-ALL87","v":35772320311649.203},{"$f":"ALM85+ALM86-ALM87","v":36852644385061},{"$f":"ALN85+ALN86-ALN87","v":37965594245489.844},{"$f":"ALO85+ALO86-ALO87","v":39112155191703.641},{"$f":"ALP85+ALP86-ALP87","v":40293342278493.094},{"$f":"ALQ85+ALQ86-ALQ87","v":41510201215303.586},{"$f":"ALR85+ALR86-ALR87","v":42763809292005.75}]
[null,"Net Plant",null,null,null,null,{"$f":"G77-G85","v":0},1,1.9635333333333331,2.8894987066666662,3.7767615676079993,4.6241531002830945,5.43046919057831,6.194469360133775,6.9148756681431482,7.5903715799877389,8.2196008017033684,8.8011660792481443,9.333627961508105,9.8155035259456511,10.245265065762542,10.621338737415238,10.942103167285175,11.272554682937189,11.612985834361892,11.963698006559623,12.325001686357721,12.697216737285725,13.080672682751754,13.475708997770859,13.882675409503539,14.301932206870545,14.733850559518036,15.178812846415479,15.637212994377226,16.109456826807417,16.595962422977003,17.097160488150905,17.613494734893067,18.145422275886837,18.693414028618623,19.257955132282898,19.839545377277837,20.43869964767163,21.055948377031314,21.691838018017659,22.346931526161789,23.021808858251873,23.717067485771079,24.433322923841367,25.171209276141383,25.931379796280858,26.714507466128541,27.521285591605626,28.352428416472122,29.208671754649579,30.090773641640002,30.999515005617535,31.935700358787184,32.900158509622557,33.893743296613152,34.917334344170868,35.971837841364838,37.058187344174058,38.177344601968109,39.330300408947551,40.518075481297757,41.741721360832955,43.002321345930106,44.3009914505772,{"$f":"BS77-BS85","v":45.638881392384626},47.017175610434649,48.437094313869771,49.899894562148631,51.406871377925512,52.959358893538848,54.558731532123723,56.206405224393848,57.903838662170543,59.652534589768081,61.454041134379082,63.309953176637336,65.221913762571788,67.191615558201448,69.220802348059124,71.311270578970522,73.464870950455435,75.683510053159168,77.969152056764571,80.323820448878891,82.749599826435059,85.248637741193392,87.823146600977424,90.475405628326939,93.207762878302404,96.022637317227137,98.922520964207393,101.90998109732647,104.98766252646573,108.15828993476498,111.42467029079489,114.7896953335769,118.25634413265091,121.82768572545696,125.50688183436576,129.2971896657636,133.20196479366962,137.22466413043844,141.36884898717773,145.63818822659047,150.03646151103351,154.56756264866678,159.23550304065657,164.04441523248437,168.99855657250538,174.10231298099504,179.36020283302111,184.77688095857832,190.35714276352735,196.10592847498589,202.02832751493045,208.12958300588136,214.41509641265898,220.8904323243213,227.56132338051577,234.43367534660734,241.51357234207489,248.80728222680554,256.32126215005508,264.06216426698677,272.03684162784975,280.25235424501079,288.71597534321012,297.43519779857502,{"$f":"EE77-EE85","v":306.41774077209197},315.67155654340922,325.2048375510202,335.02602364506095,345.1438095591418,355.56715260782789,366.30528061658435,377.36770009120528,388.76420463395976,400.50488361390535,412.60013109904531,425.06065505823653,437.89748684099521,451.12199094359323,464.74587507008977,478.7812004972065,493.24039275222219,508.13625261333925,523.48196744226209,539.2911228590184,555.57771476936091,572.35616175539553,589.64131784040831,607.44848563918856,625.79342990549219,644.69239148863812,664.16210171159503,684.21979718328521,704.88323505822041,726.17070875697857,748.10106416143935,770.69371629911461,793.96866653134794,817.94652026059453,842.64850517246441,868.09649002867275,894.31300402753857,921.32125674917029,949.1451587029951,977.80934249582549,1007.3391846391993,1037.7608280153031,1069.1012050213653,1101.3880614130107,1134.649980867684,1168.9164102898881,1204.2176858806429,1240.585059994238,1278.0507288060639,1316.6478608160073,1356.4106262126504,1397.3742271242725,1439.5749287834255,1483.0500916326851,1527.838204399992,1573.9789181728718,1621.5130815016923,1670.4827765630434,1720.9313564152474,1772.9034833789879,1826.4451685770337,1881.6038126680605,1938.4282478106359,1996.9687808945175,{"$f":"GQ77-GQ85","v":2057.2772380775314},2119.4070106674735,2183.4131023896316,2249.3521780817982,2317.2826138598693,2387.2645487984369,2459.3599381721497,2533.6326083049485,2610.1483130757583,2688.9747921306462,2770.181830852991,2853.8413221447508,2940.0273300735221,3028.8161554417429,3120.2864033360843,3214.5190527168334,3311.5975281088827,3411.6077734577716,3514.6383282161964,3620.7804057283251,3730.1279739813203,3842.7778387955559,3958.8297295271818,4078.386387358903,4201.5536562571415,4328.4405766761065,4459.1594820917253,4593.8260984508943,4732.5596466241113,4875.4829479521604,5022.7225329803159,5174.4087534763203,5330.6758978313028,5491.6623099458075,5657.5105117061712,5828.367329159697,6004.3840225003205,6185.7164199798317,6372.5250558632224,6564.9753125502912,6763.2375669893117,6967.4873415123875,7177.9054592260618,7394.6782040946891,7617.9974858583491,7848.0610099312698,8085.0724524311945,8329.2416404946161,8580.7847380375533,8839.9244371262866,9106.8901551275012,9381.9182378123551,9665.2521685942884,9957.1427840858323,10257.848496165221,10567.635520749411,10886.778113476043,11215.558812503019,11554.268688640608,11903.207603037556,12262.684472649287,12633.017543723296,13014.534673543736,13407.573620684756,{"$f":"JC77-JC85","v":13812.482344029437},14229.619310819124,14659.353814005863,15102.066299188842,15558.148701424345,16028.004792207361,16512.050536932027,17010.714463147378,17524.43803993443,18053.676068740446,18598.897086016412,19160.583778014108,19739.233408110136,20335.358257035059,20949.486076397523,21582.160555904724,22233.94180469304,22905.406847194765,23597.150133980045,24309.784068026242,25043.939546880636,25800.266521196438,26579.434570136575,27382.133494154707,28209.073925678178,29060.987958233658,29938.629794572313,30842.776414368396,31774.228262082321,32733.809955597208,33722.371016256249,34740.78662094719,35789.958376899798,36870.815119882172,37984.313736502605,39131.440011344996,40313.209499687611,41530.668426578173,42784.894613060838,44076.998430375264,45408.123782972601,46779.449121218371,48192.188484679173,49647.59257691649,{"$f":"KU77-KU85","v":51146.94987273938},52691.587758896108,54282.873709214779,55922.216495233064,57611.0674333891,59350.921669877454,61143.319504307765,62989.847753337868,64892.141155488665,66851.883818384435,68870.810709699639,70950.70919313257,73093.420610765155,75300.841913210257,77574.927338989219,79917.690144626686,82331.204386994446,84817.606759481656,87379.098483617985,90017.947257823223,92736.489265009513,95537.131240812814,98422.352604285348,101394.70765293477,104456.82782405338,107611.42402433978,110861.28902987485,114209.29995857706,117658.42081732607,121211.70512600931,124872.29862081482,128643.44203916342,132528.47398874618,136530.83390320628,140654.06508708315,144901.81785271302,149277.85275186494,153786.04390497124,158430.3824309014,163214.97998031462,168144.07237572013,173222.02336146683,178453.32846698313,183842.61898668608,189394.66608008405,195114.38499570263,201006.83942257281,207077.24597313447,213330.97880152313,219773.57436132917,226410.73630704125,233248.34054351391,240292.44042792803,247549.27212885144,255025.26014714275,262727.02300358645,270661.37909829477,278835.35274706327,287256.18040002458,295931.31704810529,304868.44282295799,314075.4697962114,323560.54898405698,333332.07756337553,{"$f":"NG77-NG85","v":343398.70630578941},353769.34723622422,364453.18152275821,375459.6676047456,386798.54956640885,398479.86576331436,410513.9577093664,422911.4792321893,435683.40590500145,448841.04476333247,462396.04431518517,476360.40485350374,490746.48908007954,505567.03305029793,520835.15744841687,536564.37920335913,552768.62345530069,569462.2358836506,586659.99540733674,604377.12726863846,622629.31651215116,641432.72187081829,660803.99007131695,680760.27057147096,701319.23074272939,722499.07151115977,744318.5434707969,766796.96348361496,789954.23178082006,813810.84958060062,838387.93723793479,863707.25294252043,889791.21198138455,916662.90658322244,944346.12636203575,972865.37937816931,1002245.9138353901,1032513.740433219,1063695.6553943022,1095819.26418721,1128913.0059656641,1163006.1787458267,1198128.9653439503,1234312.4600973376,1271588.6963922777,1309990.6750233246,1349552.3934090291,1390308.875689982,1432296.2037358193,1475551.5490886408,1520113.205871118,1566020.6246884256,1613314.4475540158,1662036.5438701471,1712230.0474950257,1763939.3949293755,1817210.3646562425,1872090.1176688608,1928627.2392224602,1986871.7818469787,2046875.3096587581,2108690.9440104524,2172373.4105195682,2237979.0875172587,{"$f":"PS77-PS85","v":2305566.0559602799},2375194.1508502802,2446925.0142059587,2520822.1496349783,2596950.978553955,2675378.8981062844,2756175.3408290939,2839411.8361221333,2925162.0735730212,3013501.9681949262,3104509.7276344136,3198265.9214089727,3294853.5522355237,3394358.129513036,3496867.74502433,3602473.1509240652,3711267.8400819721,3823348.1288524475,3938813.2423437918,4057765.4022625745,4180309.9174109045,4306555.2769167144,4436613.2462795991,4570598.9663172429,4708631.0551000237,4850831.7129640449,4997326.8306955583,5148246.1009825636,5303723.1332322359,5463895.5718558505,5628905.2181258984,5798898.1557132993,5974024.8800158417,6154440.4313923186,6340304.5324203679,6531781.7292994643,6729041.537524309,6932258.5919575421,7141612.8014346585,7357289.5080379834,7579479.6511807302,7808379.936646387,8044193.0107331099,8287127.6396572515,8537398.8943748996,8795228.3409850206,9060844.2368827686,9334481.7328366265,9616383.081168294,9906797.8502195738,10205983.145296203,10514203.836284148,10831732.792139929,11158851.122462554,11495848.426360922,11843023.048837019,12200682.344911898,12569142.95172824,12948731.068870435,13339782.747150322,13742644.186114263,14157672.040534915,14585233.736159071,15025707.794991074,{"$f":"SE77-SE85","v":15479484.170399807},15946964.592345884,16428562.923034731,16924705.523310378,17435831.630114354,17962393.745343812,18504858.036453191,19063704.749154076,19639428.632578529,20232539.377282403,20843562.06647633,21473037.640883915,22121523.377638612,22789593.383643299,23477839.103829324,24186869.844764967,24917313.314076867,25669816.176161993,26445044.624682091,27243684.97234749,28066444.258512381,28914050.875119459,29787255.211548068,30686830.318936817,31613572.594568703,32568302.486924674,33551865.222029805,34565131.551735103,35608998.524597496,36684390.280040339,37792258.866497554,38933585.084265769,40109379.353810601,41320682.610295683,42568567.225126617,43854137.95532544,45178532.921576276,46542924.615807883,47948520.939205289,49396566.271569289,50888342.572970688,52425170.518674411,54008410.668338381,55639464.670522206,57319776.503571965,59050833.753979854,60834168.933350049,62671360.835137218,64564035.932358347,66513869.817515559,68522588.686004519,70591970.864321858,72723848.384424388,74920108.605634004,77182695.885524139,79513613.301266968,81914924.422965229,84388755.140538782,86937295.545783043,89562801.87126568,92267598.487777919,95054079.962108791,97924713.176964477,100882039.51490878,{"$f":"UQ77-UQ85","v":103928677.10825901},107067323.15692842,110300756.31626767,113631839.15701894,117063520.69956093,120598839.02468768,124240923.96323323,127992999.86692289,131858388.46290395,135840511.79448366,139942895.25067705,144169170.68724748,148523079.64200234,153008476.64719081,157629332.64193597,162389738.4877224,167293908.59005159,172346184.62947112,177551039.40528116,182913080.79532063,188437055.83533934,194127854.92156661,199990516.1401979,206030229.7276319,212252342.66540638,218662363.41390166,225265966.78900155,232068998.98602945,239077482.75540757,246297622.7346209,253735810.94120646,261398632.43163091,269292871.1310662,277425515.83922434,285803766.41756892,294435040.16337943,303326978.37631351,312487453.12327814,321924574.20760119,331646696.34867072,341662426.57840067,351980631.86106825,362610446.94327253,373561282.44095939,384842833.17067641,396465086.73243088,408438332.3517502,420773169.98877293,433480519.72243387,446571631.41805136,460058094.6868766,473951849.14642018,488265194.99064195,503010803.87935936,518201730.15651596,533851422.40724272,549973735.36394143,566582942.17193246,583693747.02552462,601321298.18569541,619481201.39090335,638189533.67290878,657462857.58983064,677318235.88904357,{"$f":"XC77-XC85","v":697773246.61289275},718845998.66060197,740555147.82015216,762919913.28432083,785960094.66550732,809696089.52440572,834148911.42804277,859340208.55316973,885292282.85147548,912028109.79359007,939571358.70935655,967946413.74237907,997178395.43739891,1027293182.9796083,1058317437.1055925,1090278623.7061813,1123205038.142108,1157125830.2939997,1192071030.3688784,1228071575.4860187,1265159337.0656962,1303367149.0450802,1342728836.9462419,1383279247.8220184,1425054281.1062431,1468090920.3956518,1512427266.1916008,1558102569.6305871,1605157267.2334311,1653633016.7038813,1703572733.8083389,1755020630.3693509,1808022253.4065053,1862624525.4593818,1918875786.1282551,1976825834.869329,2036525975.0823827,2098029059.5298707,2161389537.1276731,2226663501.1489286,2293908738.8836265,2363184782.7979116,2434552963.2384086,2508076462.7282095,2583820371.9026012,2661851747.1340599,2742239669.8975077,2825055307.9284124,2910371978.2278504,2998265211.9703321,3088812821.3718357,3182094968.5772653,3278194236.6282988,3377195702.5744729,3479187012.7922225,3584258460.578548,3692503066.0880203,3804016658.6838779,3918897961.7761307,4037248680.2217708,4159173590.3644686,4284780632.7934761,4414181007.9038391,4547489274.342535,{"$f":"ZO77-ZO85","v":4684823450.4276791},4826305118.6305943,4972059533.2132378,5122215731.1162786,5276906646.1959887,5436269226.9111071,5600444557.5638218,5769577983.2022505,5943819238.2949581,6123322579.2914658,6308246921.1860695,6498755978.2058897,6695018408.7477074,6897207964.6918879,7105503645.225584,7320089855.3113966,7541156568.9418001,7768899497.323843,8003520262.1430225,8245226574.059741,8494232416.5963449,8750758235.5775566,9015031134.291996,9287285074.547617,9567761083.798954,9856707468.5296783,10154380034.079277,10461042311.108471,10776965788.90395,11102430155.728851,11437723546.43186,11783142797.5341,12138993710.01963,12505591320.062223,12883260177.928102,13272334635.301529,13673159141.287636,14086088547.354523,14511488421.484631,14949735371.813463,15401217380.042229,15866334144.9195,16345497436.096069,16839131458.666166,17347673228.71788,17871572960.225159,18411294463.623959,18967315556.425407,19540128486.22945,20130240366.513573,20738173625.582291,21364466469.074875,22009673356.440929,22674365491.80545,23359131329.657974,24064577095.813644,24791327324.107216,25540025409.295261,26311334176.655972,27105936468.790985,27924535750.148472,28767856729.802952,29636646003.043003,30531672712.334908,{"$f":"ACA77-ACA85","v":31453729228.247421},32403631850.940487,33382221532.83889,34390364623.130623,35428953634.749168,36498908034.518593,37601175057.161057,38736730543.887321,39906579806.312729,41111758516.463364,42353333623.660568,43632404299.095108,44950102908.927788,46307596016.777405,47706085416.484085,49146809196.06189,50631042833.782959,52160100327.36319,53735335357.24955,55358142485.038498,57029958388.086662,58752263131.406868,60526581477.975349,62354484238.610207,64237589662.616234,66177564870.427246,68176127329.514145,70235046374.865479,72356144775.386414,74541300347.603104,76792447618.100739,79111579536.167374,81500749238.159637,83962071865.152039,86497726435.47966,89109957773.831131,91801078498.60083,94573471069.258575,97429589895.550201,100371963510.39583,103403196808.40981,106525973352.02379,109743057747.25488,113057298091.22198,116471628493.57686,119989071674.08287,123612741638.64017,127345846436.12709,131191690998.49812,135153680066.65276,139235321204.66568,143440227905.0466,147772122787.77899,152234840895.96994,156832333091.02826,161568669550.37726,166448043370.79865,171474774280.59674,176653312463.87073,181988242500.27963,187484287423.78809,193146312903.98651,198979331553.68686,204988507366.60822,{"$f":"AEM77-AEM85","v":211179160289.07983},217556770929.81006,224126985411.89032,230895620371.32938,237868668106.54358,245052301883.36118,252452881400.23874,260076958418.52594,267931282562.76544,276022807296.16095,284358696076.505,292946328698.0155,301793307824.69543,310907465721.00134,320296871185.77551,329969836695.58594,339934925763.79248,350200960521.85901,360777029529.61914,371672495821.41376,382897005195.22046,394460494752.11609,406373201693.63007,418645672384.77777,431288771690.79803,444313692595.86011,457731966112.25519,471555471488.8454,485796446727.80847,500467499418.98828,515581617901.44171,531152182762.06531,547192978681.47974,563718206637.6604,580742496478.11768,598280919871.75684,616349003651.88403,634962743562.17102,654138618417.74829,673893604693.96436,694245191555.72205,715211396340.70483,736810780510.19409,759062466081.60205,781986152557.26648,805602134364.49597,829931318822.30371,854995244650.7373,880816101039.18945,907416747290.57288,934820733058.74805,963052319197.12207,992136499236.87524,1022099021513.829,1052966411963.5466,1084765997604.8457,1117525930732.512,1151275213840.6338,1186043725298.6211,1221862245802.6392,1258762485625.8792,1296777112691.7813,1335939781495.0732,1376285162896.2246,{"$f":"AGY77-AGY85","v":1417848974815.6902},1460668013855.1238,1504780187873.5486,1550224549547.3301,1597041330943.6592,1645271979138.1577,1694959192908.1299,1746146960533.9551,1798880598742.0806,1853206792824.0913,1909173637967.3789,1966830681833.9937,2026228968425.3806,2087421083271.8267,2150461199986.6362,2215405128226.2324,2282310363098.665,2351236136064.2441,2422243467373.3848,2495395220088.0615,2570756155734.7197,2648392991637.9092,2728374459985.373,2810771368676.9316,2895656664010.9751,2983105495264.1069,3073195281221.083,3166005778713.96,3261619153231.1221,3360120051658.7017,3461595677218.7939,3566135866670.8008,3673833169844.2598,3784782931573.5566,3899083376107.0786,4016835694065.5127,4138144132026.2915,4263116084813.4858,4391862190574.853,4524496428730.2148,4661136220877.8672,4801902534748.3779,4946919991297.7793,5096316975034.9727,5250225747681.0293,5408782565260.9961,5572127798731.8789,5740406058253.5801,5913766321212.8369,6092362064113.4658,6276351398449.6934,6465897210682.875,6661167306445.4971,6862334559100.1533,7069577062784.9795,7283078290081.0859,7503027254441.5332,7729618677525.668,7963053161586.9424,8203537367066.8691,8451284195552.2891,8706512978257.9678,8969449670201.3594,9240327050241.4414,{"$f":"AJK77-AJK85","v":9519384927158.7305},9806870351958.9238,10103037836588.082,10408149579253.043,10722475696546.484,11046294462582.188,11379892555352.168,11723565310523.803,12077616982901.623,12442361015785.252,12818120318461.965,13205227552079.52,13604025424152.32,14014866991961.721,14438115975118.965,14874147077567.555,15323346319310.092,15786111378153.258,16262851941773.486,16753990070415.043,17259960570541.58,17781211379771.934,18318203963441.047,18871413723136.961,19441330417575.699,20028458596186.488,20633318045791.316,21256444250774.219,21898388867147.602,22559720210935.461,23241023761305.711,23942902678897.145,24665978339799.84,25410890885661.789,26178299790408.773,26968884444079.117,27783344754290.301,28622401765869.859,29486798299199.125,30377299607834.941,31294694055991.555,32239793816482.496,33213435589740.266,34216481344550.418,35249819081155.844,36314363617406.75,37411057398652.438,38540871332091.742,39704805646320.922,40903890776839.813,42139188278300.375,43411791764305.031,44722827875587.031,46073457277429.766,47464875687208.141,48898314932961.844,50375044043937.281,51896370374064.188,53463640759360.922,55078242710293.617]
[null,"Depreciation to Net Plant",null,null,null,null,{"$f":"IF(G89,G81/G89)","v":false},6.6666666666666666E-2,6.8930159915798039E-2,7.1327528955506994E-2,7.3870618671478691E-2,7.6572709058613728E-2,7.9448739363328691E-2,8.2515575591615278E-2,8.5792331497561491E-2,8.9300755956167641E-2,9.3065703309545972E-2,9.7115708188732358E-2,0.10148369292640742,0.10620784466847689,0.11133271165569934,0.11691058534509806,0.11691058534509809,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.116910585345098,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509804,0.116910585345098,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.11691058534509804,0.11691058534509804,{"$f":"IF(BS89,BS81/BS89)","v":0.11691058534509804},0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509807,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509803,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509809,0.11691058534509807,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509806,{"$f":"IF(EE89,EE81/EE89)","v":0.11691058534509804},0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.116910585345098,0.11691058534509799,0.11691058534509799,0.116910585345098,0.11691058534509799,0.116910585345098,0.11691058534509802,0.116910585345098,0.116910585345098,0.116910585345098,0.116910585345098,0.11691058534509802,0.11691058534509802,0.11691058534509799,0.11691058534509799,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.11691058534509803,0.11691058534509802,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509804,0.11691058534509802,0.11691058534509804,0.116910585345098,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509802,0.11691058534509802,0.116910585345098,{"$f":"IF(GQ89,GQ81/GQ89)","v":0.11691058534509803},0.11691058534509799,0.11691058534509799,0.116910585345098,0.11691058534509798,0.116910585345098,0.11691058534509802,0.116910585345098,0.11691058534509799,0.11691058534509799,0.116910585345098,0.11691058534509802,0.11691058534509802,0.116910585345098,0.11691058534509799,0.116910585345098,0.11691058534509798,0.11691058534509798,0.11691058534509798,0.11691058534509799,0.11691058534509799,0.11691058534509798,0.11691058534509798,0.11691058534509798,0.11691058534509799,0.11691058534509802,0.116910585345098,0.11691058534509802,0.11691058534509802,0.116910585345098,0.116910585345098,0.11691058534509802,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509804,0.11691058534509802,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509804,0.11691058534509804,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.11691058534509813,0.11691058534509813,{"$f":"IF(JC89,JC81/JC89)","v":0.11691058534509811},0.11691058534509813,0.11691058534509811,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509806,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509804,0.11691058534509803,0.11691058534509802,0.116910585345098,0.11691058534509799,0.116910585345098,0.116910585345098,0.11691058534509799,0.11691058534509799,0.11691058534509799,0.11691058534509799,0.11691058534509798,0.11691058534509796,0.11691058534509796,0.11691058534509799,0.11691058534509796,0.11691058534509798,0.11691058534509798,0.11691058534509798,0.11691058534509798,0.11691058534509799,0.11691058534509799,0.11691058534509798,0.11691058534509798,{"$f":"IF(KU89,KU81/KU89)","v":0.11691058534509798},0.11691058534509798,0.11691058534509796,0.11691058534509796,0.11691058534509798,0.11691058534509796,0.11691058534509796,0.11691058534509795,0.11691058534509795,0.11691058534509793,0.11691058534509795,0.11691058534509795,0.11691058534509795,0.11691058534509796,0.11691058534509796,0.11691058534509798,0.11691058534509795,0.11691058534509796,0.11691058534509798,0.11691058534509799,0.11691058534509796,0.11691058534509796,0.11691058534509798,0.11691058534509798,0.11691058534509799,0.116910585345098,0.11691058534509799,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.116910585345098,0.11691058534509799,0.11691058534509802,0.11691058534509799,0.116910585345098,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.11691058534509802,0.116910585345098,0.11691058534509804,0.11691058534509803,0.116910585345098,0.11691058534509799,0.11691058534509799,0.116910585345098,0.116910585345098,0.11691058534509802,0.116910585345098,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509802,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509803,{"$f":"IF(NG89,NG81/NG89)","v":0.11691058534509804},0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509806,0.11691058534509807,0.1169105853450981,0.11691058534509806,0.11691058534509809,0.11691058534509807,0.11691058534509809,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509806,0.11691058534509807,0.1169105853450981,0.11691058534509811,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509804,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509804,{"$f":"IF(PS89,PS81/PS89)","v":0.11691058534509806},0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509802,0.11691058534509803,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.116910585345098,0.116910585345098,0.116910585345098,0.116910585345098,0.116910585345098,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.116910585345098,0.11691058534509803,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509799,0.11691058534509798,0.11691058534509799,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.116910585345098,0.11691058534509802,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509803,{"$f":"IF(SE89,SE81/SE89)","v":0.11691058534509802},0.116910585345098,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509799,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509802,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509804,0.11691058534509804,0.11691058534509803,0.11691058534509806,0.11691058534509804,0.11691058534509807,0.1169105853450981,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.11691058534509802,0.116910585345098,0.116910585345098,0.116910585345098,0.116910585345098,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509802,0.116910585345098,0.11691058534509803,0.11691058534509802,0.11691058534509803,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509806,0.11691058534509809,{"$f":"IF(UQ89,UQ81/UQ89)","v":0.1169105853450981},0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.11691058534509813,0.11691058534509811,0.11691058534509813,0.11691058534509814,0.11691058534509816,0.11691058534509816,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509813,0.11691058534509814,0.11691058534509811,0.11691058534509813,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.1169105853450981,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.1169105853450981,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509809,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509813,0.11691058534509811,0.11691058534509811,{"$f":"IF(XC89,XC81/XC89)","v":0.11691058534509809},0.1169105853450981,0.1169105853450981,0.11691058534509811,0.11691058534509809,0.1169105853450981,0.11691058534509809,0.1169105853450981,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509802,0.11691058534509802,0.116910585345098,0.11691058534509799,0.11691058534509796,0.11691058534509796,0.11691058534509795,0.11691058534509795,0.11691058534509795,0.11691058534509793,0.11691058534509793,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509793,0.11691058534509793,0.11691058534509791,0.11691058534509789,0.11691058534509789,0.11691058534509793,0.11691058534509792,0.11691058534509793,0.11691058534509792,0.11691058534509791,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509791,0.11691058534509791,0.11691058534509792,0.11691058534509789,0.11691058534509789,0.11691058534509788,0.11691058534509788,0.11691058534509789,{"$f":"IF(ZO89,ZO81/ZO89)","v":0.11691058534509789},0.11691058534509792,0.11691058534509792,0.11691058534509789,0.11691058534509792,0.11691058534509793,0.11691058534509795,0.11691058534509793,0.11691058534509793,0.11691058534509793,0.11691058534509792,0.11691058534509789,0.11691058534509791,0.11691058534509792,0.11691058534509792,0.11691058534509791,0.11691058534509792,0.11691058534509792,0.11691058534509792,0.11691058534509793,0.11691058534509795,0.11691058534509793,0.11691058534509796,0.11691058534509792,0.11691058534509793,0.11691058534509798,0.11691058534509796,0.11691058534509795,0.11691058534509795,0.11691058534509795,0.11691058534509796,0.11691058534509798,0.11691058534509799,0.11691058534509798,0.11691058534509796,0.11691058534509799,0.11691058534509799,0.11691058534509799,0.116910585345098,0.11691058534509802,0.11691058534509803,0.11691058534509803,0.11691058534509804,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.1169105853450981,0.11691058534509806,0.11691058534509809,0.11691058534509813,0.11691058534509807,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.1169105853450981,0.11691058534509809,0.11691058534509811,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.1169105853450981,0.11691058534509807,{"$f":"IF(ACA89,ACA81/ACA89)","v":0.11691058534509809},0.1169105853450981,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.11691058534509809,0.1169105853450981,0.1169105853450981,0.11691058534509807,0.11691058534509811,0.11691058534509807,0.11691058534509811,0.11691058534509809,0.11691058534509809,0.1169105853450981,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509816,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509809,0.11691058534509811,0.11691058534509807,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.1169105853450981,0.11691058534509807,0.11691058534509807,0.1169105853450981,0.11691058534509809,0.11691058534509811,0.1169105853450981,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509814,0.11691058534509811,0.11691058534509811,0.11691058534509814,0.11691058534509814,0.11691058534509816,0.11691058534509816,0.11691058534509816,0.11691058534509816,0.11691058534509814,0.11691058534509816,0.11691058534509816,{"$f":"IF(AEM89,AEM81/AEM89)","v":0.11691058534509816},0.11691058534509816,0.11691058534509816,0.11691058534509817,0.11691058534509816,0.11691058534509816,0.11691058534509813,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509814,0.11691058534509817,0.11691058534509814,0.11691058534509816,0.11691058534509814,0.11691058534509818,0.11691058534509817,0.11691058534509817,0.11691058534509816,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509811,0.11691058534509811,0.11691058534509813,0.11691058534509811,0.1169105853450981,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.1169105853450981,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.1169105853450981,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.1169105853450981,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.11691058534509813,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509813,0.11691058534509816,0.11691058534509814,0.11691058534509814,0.11691058534509813,0.1169105853450981,0.11691058534509811,0.11691058534509809,{"$f":"IF(AGY89,AGY81/AGY89)","v":0.1169105853450981},0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509814,0.11691058534509813,0.11691058534509813,0.11691058534509813,0.11691058534509814,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.1169105853450981,0.11691058534509813,0.1169105853450981,0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.11691058534509809,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509809,0.11691058534509806,0.11691058534509807,0.11691058534509806,0.11691058534509803,0.11691058534509803,0.11691058534509806,0.11691058534509804,0.11691058534509806,0.11691058534509804,0.11691058534509803,0.11691058534509804,0.11691058534509803,0.11691058534509803,{"$f":"IF(AJK89,AJK81/AJK89)","v":0.11691058534509807},0.11691058534509806,0.11691058534509809,0.11691058534509806,0.11691058534509804,0.11691058534509804,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509807,0.11691058534509806,0.11691058534509806,0.11691058534509806,0.11691058534509807,0.11691058534509809,0.1169105853450981,0.1169105853450981,0.1169105853450981,0.11691058534509811,0.1169105853450981,0.11691058534509811,0.11691058534509811,0.11691058534509814,0.11691058534509811,0.11691058534509813,0.11691058534509813,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.11691058534509811,0.1169105853450981,0.11691058534509813,0.11691058534509813,0.11691058534509813,0.11691058534509816,0.11691058534509816,0.11691058534509817,0.11691058534509818,0.11691058534509816,0.11691058534509817,0.11691058534509817,0.11691058534509818,0.11691058534509817,0.11691058534509817,0.11691058534509817,0.11691058534509817,0.11691058534509816,0.11691058534509814,0.11691058534509814,0.11691058534509817,0.1169105853450982,0.11691058534509818,0.11691058534509818,0.11691058534509814,0.11691058534509817,0.11691058534509817,0.11691058534509818,0.11691058534509818]
[]
[null,"Investment Balance"]
[null,null,"Cap Exp to Depreciation",null,null,null,{"$f":"IF(G3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(BS3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(EE3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(GQ3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(JC3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(KU3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(NG3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(PS3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(SE3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(UQ3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(XC3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(ZO3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(ACA3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(AEM3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(AGY3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,{"$f":"IF(AJK3,$I$69,$J$69)","v":1.2583170712117751},1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751,1.2583170712117751]
[]
[null,"Invested Capital Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F99","v":28},{"$f":"G99","v":28.845599999999997},{"$f":"H99","v":29.716737119999998},30.614182581024,31.538730894970922,32.491200567999044,33.472434825152611,34.483302356872223,35.524698088049767,36.59754397030887,37.702789798212194,38.841414050118203,40.014424754431772,41.222860382015611,42.467790765552486,43.75031804667217,45.071577651681665,46.432739296762449,47.835008023524672,49.279625265835115,50.767869948863336,52.301059621319013,53.880551621882844,55.507744280863704,57.184078158145788,58.911037318521785,60.690150645541152,62.522993195036491,64.411187589526591,66.356405454730293,68.360368899463154,70.424852040226938,72.551682571841795,74.742743385511417,76.999974235753868,79.325373457673635,81.720999736095365,84.188973928125449,86.731480940754835,89.350771665165638,92.049164969453642,94.829049751531144,97.692887054027381,100.64321224305901,103.6826372527994,106.81385289783394,110.03963125534852,113.36282811926004,116.78638552846171,120.31333437142123,123.94679706943815,127.68999034093517,131.54622804923139,135.51892413631819,139.61159564523501,143.82786583372112,148.1714673818995,152.64624569683286,157.25616231687721,162.00529841884691,166.89785843109607,171.93817375571518,177.13070660313778,182.48005394255256,187.99095157161764,193.66827830908051,{"$f":"BT99","v":199.51706031401471},205.54247553549794,211.74985829667,218.14470401722946,224.73267407854979,231.51960083572203,238.51149278096085,245.71453986294586,253.13511896680683,260.77979955960438,268.65534950630445,276.76874106139485,285.12715704144898,293.73799718410072,302.60888469906058,311.74767301697221,321.16245274208478,330.86155881489572,340.8535778911056,351.14735594341698,361.75200609290818,372.676916676914,383.93175956055677,395.52649869928558,407.47139896000402,419.77703520859609,432.45430167189573,445.514421582387,458.96895711417505,472.82981961902317,487.1092801715177,501.81998043269761,516.97494384176514,532.58758714578642,548.67173227758917,565.24161859237233,582.31191547386197,599.8977353211726,618.01464692787204,636.67868926509368,655.90638568089946,675.71475852846265,696.1213442360222,717.1442088319501,738.80196393867504,761.11378324962311,784.09941950376174,807.7792219727753,832.17415447635312,857.30581394153899,883.1964495225734,909.86898229815506,937.34702556355933,965.65490573557895,994.81768388879345,1024.8611779422349,1055.8119855160903,1087.6975074786762,1120.5459722045323,1154.3864605651092,1189.2489316741755,1225.1642494107355,1262.1642097429399,1300.2815688771766,{"$f":"EF99","v":1339.5500722572674},1380.004484439437,1421.6806198695081,1464.6153745895672,1508.846758902172,1554.4139310210176,1601.3572317378523,1649.7182201363353,1699.5397103844525,1750.865809638063,1803.7419570891325,1858.2149641932242,1914.3330561118598,1972.1459144064381,2031.7047210215123,2093.062203596362,2156.2726821449724,2221.3921171457505,2288.4781590835519,2357.590199487875,2428.789423512409,2502.1388641024841,2577.7034577983795,2655.5501022238909,2735.7477153110522,2818.3672963134459,2903.4819886621117,2991.1671447197077,3081.5003924902426,3174.5617043434477,3270.4334678146197,3369.2005585426209,3470.950415410608,3575.7731179560083,3683.7614661182797,3795.0110623950518,3909.6203964793822,4027.6909324530598,4149.3271986131422,4274.6368800112587,4403.7309137875982,4536.7235873839836,4673.732639722979,4814.8793654426127,4960.2887222789795,5110.0894416918054,5264.4141428308976,5423.3994499443907,5587.1861133327111,5755.919133955359,5929.747891800811,6108.826278133195,6293.3128317328174,6483.3708792511479,6679.168679804533,6880.8795739346297,7088.6821370674552,7302.7603376068919,7523.3036998026209,7750.5074715366591,7984.5727971770657,8225.7068956518124,8474.1232439004962,8730.0417658662918,{"$f":"GR99","v":8993.6890271954544},9265.2984358167578,9545.1104485784235,9833.3727841254913,10130.340642206082,10436.276929600705,10751.452492874645,11076.14635815946,11410.645978175875,11755.247486716788,12110.255960815635,12475.985690832267,12852.760458695402,13240.913824548004,13640.789422049354,14052.741262595244,14477.13404872562,14914.343496997133,15364.756670606446,15828.772322058763,16306.801246184938,16799.266643819723,17306.604496463078,17829.26395225626,18367.7077236144,18922.412496867553,19493.869354272952,20082.584208771998,20689.078251876912,21313.888415083595,21957.567845219117,22620.686394144734,23303.831123247906,24007.606823169994,24732.636549229726,25479.562173016464,26249.044950641561,27041.766108150936,27858.427444617093,28699.751953444531,29566.484462438559,30459.392293204208,31379.265940458976,32326.919771860834,33303.192748971029,34308.949169989952,35345.079434923653,36412.50083385835,37512.15835904087,38645.025541483905,39812.10531283672,41014.430893284385,42253.066706261576,43529.109320790674,44843.688422278552,46197.967812631367,47593.146440572833,49030.459463078128,50511.179338863083,52036.616954896745,53608.122786934626,55227.088095100058,56894.946155572077,58613.173529470354,{"$f":"JD99","v":60383.291370060353},62206.866769436165,64085.51414587313,66020.896673078503,68014.727752605482,70068.772530734161,72184.849461162332,74364.831914889422,76610.64983871908,78924.291463848393,81307.805066056608,83763.300779051526,86292.952462578876,88898.99962694876,91583.7494156826,94349.578648036215,97198.935923206911,100134.34378808776,103158.400970488,106273.78467979674,109483.2529771266,112789.64721703582,116195.8945629903,119705.01057879261,123320.10189827214,127044.36897559997,130881.10891866307,134833.71840800668,138905.69670392849,143100.64874438712,147422.28833646761,151874.44144422893,156461.04957584463,161186.17327303512,166053.99570588078,171068.82637619838,176235.10493275957,181557.40510172889,187040.43873580109,192689.0599856223,198508.26959718807,204503.21933902317,210679.21656306167,217041.72890326614,223596.38911614477,230349.00006745235,237305.53986948938,244472.16717354796,251855.2266221891,259461.25446617918,267296.98435105779,275369.35327845975,283685.50774746924,292252.81008144282,301078.84494590241,310171.42606326868,319538.6031303794,329188.66894491686,339130.16674705339,349371.89778281434,359922.92909585533,370792.60155455017,381990.53812149761,393526.65237276687,{"$f":"LP99","v":405411.15727442445},417654.57422411203,430267.74236568023,443261.82818512374,456648.33539631445,470439.11512528313,484646.37640206661,499282.69696940901,514361.03441788512,529894.73765730532,545897.55873455596,562383.66500833945,579367.65169159137,596864.55477267748,614889.86432681233,633459.53822948202,652590.01628401235,672298.23477578955,692601.64146601851,713518.21103829227,735066.46101164876,757265.46813420055,780134.8852718533,803694.95880706329,827966.54656303662,852971.13626924029,878730.86458457133,905268.5366950254,932607.64650321519,960772.39742761222,989787.72382992611,1019679.3130895897,1050473.6283448953,1082197.9319209112,1114880.3094649226,1148549.6948107632,1183235.8955940483,1218969.6196409888,1255782.5021541468,1293707.1337192019,1332777.089157522,1373026.9572500791,1414492.3713590316,1457210.0409740745,1501217.7842114917,1546554.5612946788,1593260.5090457783,1641376.9764189608,1690946.5611068136,1742013.1472522395,1794621.9442992574,1848819.5270170949,1904653.8767330113,1962174.4238103481,2021432.0914094208,2082479.3405699851,2145370.216655199,2210160.3971981858,2276907.2411935711,2345669.8398776171,2416509.0690419213,2489487.6429269873,2564670.1697433819,2642123.2088696323,{"$f":"OB99","v":2721915.329777495},2804117.1727367756,2888801.5113534261,2976043.3169962997,3065919.8251695875,3158510.6038897093,3253897.6241271785,3352165.3323758193,3453400.7254135688,3557693.4273210587,3665135.768826155,3775822.8690447053,3889852.7196898554,4007326.2718244884,4128347.5252335873,4253023.6204956416,4381464.9338346105,4513785.1748364158,4650101.4871164756,4790534.5520273931,4935208.6954986202,5084251.998102678,5237796.4084453788,5395977.8599804286,5558936.3913518377,5726816.2703706631,5899766.1217358569,6077939.0586122796,6261492.8181823706,6450589.9012914784,6645397.7163104815,6846088.7273430582,7052840.6069088187,7265836.3932374651,7485264.6523132361,7711319.6448130952,7944201.4980864506,8184116.3833286623,8431276.6981051881,8685901.2543879654,8948215.4722704813,9218451.5795330498,9496848.8172349483,9783653.6515154447,10079119.991791211,10383509.415543305,10697091.399892714,11020143.560169473,11352951.895686591,11695811.042936325,12049024.536433002,12412905.077433279,12787774.810771763,13173965.610057071,13571819.371480795,13981688.316499516,14403935.303657802,14838934.149828266,15287069.961153081,15748739.473979905,16224351.406094097,16714326.818558138,17219099.488478594,17739116.293030649,{"$f":"QN99","v":18274837.605080176},18826737.700753599,19395305.179316361,19981043.395731714,20584470.906282812,21206121.927652553,21846546.809867661,22506312.523525663,23186003.161736138,23886220.457220569,24607584.31502863,25350733.361342493,26116325.508855037,26905038.539222457,27717570.703106973,28554641.338340804,29416991.506758697,30305384.650262807,31220607.266700745,32163469.606155105,33134806.38826099,34135477.541186474,35166368.962930307,36228393.305610798,37322490.783440247,38449630.005100146,39610808.831254169,40807055.257958047,42039428.326748386,43309019.062216192,44616951.437895119,45964383.371319547,47352507.749133401,48782553.483157225,50255786.598348573,51773511.353618696,53337071.39649798,54947850.952672221,56607276.051442921,58316815.788196504,60077983.625000037,61892338.730475038,63761487.360135376,65687084.278411463,67670834.223619491,69714493.417172804,71819871.118371427,73988831.226146236,76223293.929175854,78525237.40583697,80896699.575493246,83339779.902673155,85856641.255733892,88449511.821657062,91120687.078671113,93872531.828446969,96707482.289666072,99628048.254813984,102636815.31210937,105736447.13453506,108929687.83799802,112219364.41070555,115608389.21590886,119099762.57022929,{"$f":"SZ99","v":122696575.39985022},126402011.9769257,130219352.73862885,134151977.19133544,138203366.90251377,142377108.5829697,146676897.26217538,151106539.55949306,155669957.05418974,160371189.75722629,165214399.68789452,170203874.55846894,175344031.5701347,180639421.32355279,186094731.84752411,191714792.74931934,197504579.49034879,203469217.7909573,209613988.16824421,215944330.61092517,222465849.39537513,229184318.04711547,236105684.45213836,243236076.12259293,250581805.62149525,258149376.1512644,265945487.31103256,273977041.02782571,282251147.66686606,290775132.32640541,299556541.32266283,308603148.87060726,317922963.96649963,327524237.47828794,337415469.45013219,347605416.62752622,358103100.20967752,368917813.83600974,380059131.81385726,391536917.59463578,403361332.50599378,415542844.74767476,428092238.65905452,441020624.26655793,454339447.11940801,468060498.42241412,482195925.47477102,496758242.42410916,511760341.34531718,527215503.65394574,543137411.86429489,559540161.70259655,576438274.58601487,593846710.47851253,611780881.13496351,630256663.74523938,649290414.9903456,668898985.523054,689099734.88585031,709910546.879403,731349845.39516103,753436610.72609496,776190396.37002301,799631346.34039772,{"$f":"VL99","v":823780212.99987769},848658375.4324739,874287858.37053454,900691351.69332469,927892230.51446319,955914575.87600005,984783196.06745529,1014523648.5886924,1045162262.776071,1076726163.1119082,1109243293.2378879,1142742440.6936722,1177253262.402621,1212806310.9271801,1249433061.5171809,1287165939.9749999,1326038351.3622451,1366084709.573385,1407340467.8025012,1449842149.9301367,1493627382.8580267,1538734929.8203392,1585204724.7009134,1633077907.3868811,1682396860.1899648,1733205245.3677018,1785548043.7778063,1839471594.6998961,1895023636.859833,1952253350.6930001,2011211401.8839285,2071949986.2208233,2134522875.8046923,2198985466.6539936,2265394827.7469444,2333809751.5449023,2404290806.0415587,2476900388.3840137,2551702780.1132112,2628764204.0726299,2708152883.0356236,2789939100.1032991,2874195260.9264188,2960995957.8063965,3050418035.7321496,3142540660.4112606,3237445388.3556805,3335216239.0840216,3435939769.5043588,3539705150.5433908,3646604246.0898013,3756731694.3217134,3870184991.4902291,3987064578.2332339,4107473928.4958773,4231519641.1364527,4359311534.2987738,4490962742.6345968,4626589817.462162,4766312829.9495192,4910255477.4139948,5058545192.8318977,5211313257.6554203,5368694918.0366135,{"$f":"XX99","v":5530829504.5613194},5697860555.5990715,5869935944.3781643,6047208009.898385,6229833691.7973156,6417974669.2895947,6611797504.3021402,6811473788.932065,7017180297.3578129,7229099142.3380194,7447417936.4366283,7672329958.1170139,7904034322.8521471,8142736159.4022808,8388646791.4162302,8641983924.5170002,8902971839.0374126,9171841588.5763416,9448831204.5513458,9734185906.9287968,10028158321.318047,10331008702.621853,10643005165.441032,10964423921.437351,11295549523.864758,11636675119.485474,11988102708.093935,12350143409.878372,12723117740.856697,13107355896.630569,13503198044.708813,13910994625.659019,14331106663.353924,14763906084.587212,15209776048.341745,15669111285.001665,16142318445.808716,16629816462.872137,17132036920.050877,17649424435.036415,18182437052.974514,18731546651.974342,19297239360.863968,19880015989.562061,20480392472.446835,21098900325.114731,21736087114.933197,22392516945.80418,23068770957.567467,23765447840.486008,24483164365.268684,25222555929.0998,25984277118.158615,26769002287.127007,27577426156.198242,28410264426.115429,29268254411.784115,30152155695.019997,31062750797.009598,32000845871.079288,32967271416.385883,33962883013.160736,34988562080.158195,36045216654.978973,{"$f":"AAJ99","v":37133782197.959343},38255222420.337723,39410530137.431923,40600728147.582367,41826870137.639359,43090041615.796074,44391360872.593117,45731979970.945435,47113085766.067986,48535900956.203239,50001685165.080574,51511736057.06601,53067390485.989403,54670025678.666283,56321060454.162003,58021956479.877693,59774219565.57,61579400996.450218,63439098906.543015,65354959693.520622,67328679476.264946,69362005596.448151,71456738165.460876,73614731658.0578,75837896554.131134,78128201030.065887,80487672701.173889,82918400416.749329,85422536109.335175,88002296699.837097,90659966060.17218,93397897035.189377,96218513525.6521,99124312634.126801,102117866875.67743,105201826455.32289,108378921614.27364,111651965047.0247,115023854391.44485,118497574794.06648,122076201552.84729,125762902839.74329,129560942505.50354,133473682969.16975,137504588194.83868,141657226758.32281,145935275006.42416,150342520311.61816,154882864425.02902,159560326930.66492,164379048803.97101,169343296077.85092,174457463619.40204,179726079020.70801,185153806607.13336,190745451566.66879,196505964203.98218,202440444322.94244,208554145741.4953,214852480942.88846,221341025867.36371,228025524848.55807,234911895698.98453,242006234949.09384,{"$f":"ACV99","v":249314823244.55646},256844130906.54208,264600823659.91968,272591768534.44928,280824039944.1897,289304925950.50421,298041934714.20947,307042801142.57861,316315493737.08447,325868221647.94446,335709441941.71234,345847867088.35205,356292472674.42029,367052505349.18781,378137491010.73328,389557243239.25745,401321871985.08301,413441792519.03247,425927734653.10724,438790752239.6311,452042232957.26794,465693908392.57745,479757864426.03333,494246551931.69952,509172797800.0368,524549816293.59784,540391220745.66449,556711035612.18347,573523708887.67139,590844124896.0791,608687617467.94067,627069983515.47241,646007497017.63965,665516923427.57239,685615534515.08508,706321123657.44067,727652021591.89539,749627112643.97058,772265851445.81848,795588280159.4823,819615046220.29871,844367420616.15173,869867316718.75952,896137309683.66602,923200656436.11267,951081316260.48328,979803972011.54993,1009394051966.2987,1039877752335.6808,1071282060456.2184,1103634778681.9963,1136964548998.1926,1171300878377.938,1206674164904.9517,1243115724685.0813,1280657819570.5708,1319333685721.6021,1359177563030.3945,1400224725433.9124,1442511512142.0164,1486075359808.7053,1530954835674.9282,1577189671712.311,1624820799798.0227,{"$f":"AFH99","v":1673890387951.9229},1724441877668.0708,1776520022373.6465,1830170927049.3306,1885442089046.2205,1942382440135.4163,2001042389827.5059,2061473870000.2966,2123730380874.3057,2187867038376.7095,2253940622935.686,2322009629748.3438,2392134320566.7437,2464376777047.8594,2538800955714.7051,2615472744577.2891,2694460021463.5229,2775832714111.7212,2859662862077.895,2946024680512.6475,3034994625864.1299,3126651463565.2266,3221076337764.8965,3318352843165.3965,3418567099028.9912,3521807825419.6665,3628166421747.3403,3737737047684.1099,3850616706524.1699,3966905331061.2002,4086705872059.248,4210124389395.4375,4337270145955.1802,4468255704363.0264,4603197026634.7891,4742213576839.1592,4885428426859.7021,5032968365350.8652,5184964009984.4609,5341549923085.9922,5502864730763.1895,5669051245632.2383,5840256593250.332,6016632342366.4922,6198334639105.96,6385524345206.96,6578367180432.21,6777033869281.2617,6981700292133.5566,7192547640955.9902,7409762579712.8613,7633537409620.1895,7864070239390.7188,8101565160620.3184,8346232428471.0518,8598288647810.8779,8857956964974.7656,9125467265317.002,9401056376729.5742,9684968279306.8086,9977454321341.873,10278773441846.396,10589192399790.158,10908986010263.82,{"$f":"AHT99","v":11238437387773.787},11577838196884.555,11927488910430.469,12287699075525.469,12658787587606.338,13041082972752.049,13434923678529.16,13840658373620.74,14258646256504.088,14689257373450.512,15132872946128.717,15589885709101.805,16060700257516.678,16545733405293.684,17045414554133.551,17560186073668.385,18090503693093.168,18636836904624.582,19199669379144.246,19779499394394.402,20376840276105.109,20992220852443.48,21626185922187.273,22279296737037.332,22952131498495.859,23645285869750.434,24359373503016.895,25095026582808.004,25852896385608.805,26633653856454.191,27437990202919.105,28266617507047.262,29120269355760.09,29999701490304.047,30905692475311.23,31839044388065.633,32800583528585.219,33791161151148.492,34811654217913.176,35862966175294.148,36946027753788.031,38061797791952.438,39211264085269.398,40395444260644.531,41615386677316,42872171354970.945,44166910929891.063,45500751639973.773,46874874339500.984,48290495544553.914,49748868509999.445,51251284339001.43,52799073126039.273,54393605134445.656,56036292009505.914,57728588028192.992,59471991386644.422,61268045526521.086,63118340501422.023,65024514384564.961,66988254718978.828,69011300011491.984,71095441271839.047,73242523598248.578,{"$f":"AKF99","v":75454447810915.672},77733172134805.313,80080713933276.422,82499151494061.359,84990625869182,87557342770431.297,90201574522098.313,92925662072665.688,95732017067260.188,98623123982691.438,101601542326968.72,104669908905243.17,107830940154181.53,111087434546837.81,114442275070152.31,117898431777270.91,121458964416944.5,125127025142336.22,128905861301634.77,132798818312944.14,136809342625995.06,140940984773300.13,145197402513453.81,149582364069360.13,154099751464254.78,158753563958475.28,163547921590021.22,168487068822039.84,173575378300465.44,178817354725139.5,184217638837838.72,189781011530741.44,195512398078969.84,201416872500954.75,207499662050483.59,213766151844408.19,220221889630109.31,226872590696938.63]
[null,null,"Add: Capital Expenditures",null,null,null,{"$f":"G98*G93","v":4.1190963896627455},{"$f":"H98*H93","v":4.2434931006305598},4.3716465922696033,4.5036703193561456,4.6396811630007004,4.7797995341233221,4.9241494800538455,5.0728587943514727,5.2260591299408876,5.3838861156651019,5.5464794763581873,5.713983156544205,5.88654544787184,6.0643191203975695,6.2474615578335762,6.4361348968801506,6.6305061707659299,6.8307474571230609,7.037036030328176,7.2495545184440875,7.4684910649010989,7.6940394950611131,7.9263994878119579,8.1657767523438789,8.4123832102646627,8.6664371832146561,8.9281635861477397,9.1977941264494003,9.4755675090681724,9.7617296478420315,10.05653388320686,10.360241206479708,10.673120490915396,10.995448729741041,11.327511281379222,11.669602122076874,12.022024106163594,12.385089234169733,12.759118929041659,13.144444320698719,13.541406539183821,13.950357016667171,14.371657798570521,14.805681864087351,15.252813456382789,15.71344842276555,16.187994565133071,16.676872001000088,17.18051353543029,17.699365044200285,18.233885868535129,18.784549221764891,19.351842608262185,19.936268255031706,20.538343556333665,21.158601531734941,21.797591297993339,22.455878555192736,23.134046087559561,23.832694279403857,24.552441646641853,25.293925384370436,26.057801930978428,26.844747549293977,27.655458925282652,{"$f":"BT98*BT93","v":28.490653784826193},29.351071529127935,30.237473889307601,31.150645600764694,32.091395097907785,33.060555229864605,34.058983997806521,35.087565314540278,36.147209787039394,37.238855522607984,38.363468959390744,39.522045721964346,40.715611502767672,41.945222970151256,43.21196870384982,44.516970158706094,45.861382657499014,47.246396413755491,48.673237585450899,50.143169360531516,51.65749307521957,53.217549366091205,54.824719356947156,56.480425881526955,58.186134743149069,59.943356012392172,61.753645363966406,63.618605453958203,65.539887338667739,67.519191936295499,69.558271532771627,71.658931333061332,73.823031059319803,76.052486597311272,78.349271692550062,80.71541969766507,83.153025372534557,85.664246738785096,88.251306990296413,90.916496461403355,93.662174654537722,96.490772329104757,99.404793653443733,102.40681842177773,105.49950433811541,108.6855893691265,111.96789416807414,115.34932457194999,118.83287417402288,122.42162697407836,126.11876010869553,129.92754666397812,133.85135857323027,137.89366960214181,142.0580584241265,146.34821178853514,150.76792778454887,155.32111920364224,160.01181700359223,164.84417387710073,169.82246792818918,174.95110645962049,180.234629874701,185.67771569691701,{"$f":"EF98*EF93","v":191.28518271096388},197.061995228835,203.01326748474582,209.14426816278518,215.46042506130127,221.96732989815257,228.67074326107678,235.57659970756129,242.69101301872962,250.02028161189523,257.57089411657449,265.34953511889501,273.36309107948568,281.61865643008616,290.12353985427478,298.88527075787385,307.91160593476161,317.21053643399142,326.79029463429799,336.6593615322538,346.82647425052778,357.30063377289372,368.09111291283523,379.20746452280287,390.65952995139162,402.45744775592357,414.61166267815241,427.13293489103256,440.03234952474185,453.32132648038902,467.01163054009675,481.11538178240761,495.64506631223628,510.6135473148658,526.03407644377467,541.9203055523767,558.28629878005859,575.14654500321626,592.51597066231341,610.40995297631525,628.84433355620001,647.83543242959706,667.40006248897089,687.55554437613773,708.31972181629703,729.71097741514916,751.74824893308687,774.45104605086601,797.83946764160214,821.9342195643784,846.75663299522273,872.32868331167856,898.67300954769121,925.81293443603147,953.77248505599948,982.57641410469068,1012.2502218106522,1042.8201785093338,1074.3133479003156,1106.7576110069056,1140.1816908593139,1174.615177923265,1210.0885562965475,1246.6332306967031,{"$f":"GR98*GR93","v":1284.2815542637438},1323.0668572025088,1363.0234762900245,1404.1867852739836,1446.5932261892576,1490.2803416201732,1535.2868079371026,1581.6524695368028,1629.4183741168142,1678.626809015142,1729.3213386473994,1781.5468430745509,1835.3495577354024,1890.7771143790117,1947.878583233258,2006.7045164469023,2067.3069928435984,2129.7396640274751,2194.0578018811052,2260.3183474979141,2328.5799615923515,2398.9030764324407,2471.3499493407003,2545.9847178107893,2622.8734562886752,2702.0842346685931,2783.6871785555841,2867.7545313479627,2954.3607181946718,3043.5824118841506,3135.4986007230518,3230.1906584648877,3327.742416350527,3428.2402373243135,3531.7730924915081,3638.4326398847511,3748.3133056092706,3861.5123674386705,3978.130040935318,4098.269568171565,4222.0373091303463,4349.5428358660829,4480.8990295092399,4616.2221802004187,4755.6320900424716,4899.2521791617537,5047.209594972438,5199.6353247406068,5356.6643115477737,5518.4355737565147,5685.0923280839615,5856.7821163920989,6033.6569363071394,6215.8733757836144,6403.5927517322798,6596.9812528345938,6796.2100866701994,7001.4556312876393,7212.899591352525,7430.7291590113709,7655.1371796135145,7886.3223224378426,8124.4892565754662,8369.8488321240457,{"$f":"JD98*JD93","v":8622.6182668541915},8883.0213385131865,9151.288582936284,9427.6574981409576,9712.372754584816,10005.686411773278,10307.858141408829,10619.155457279376,10939.853952089212,11270.237541442306,11610.598715193863,11961.238796392716,12322.468208043778,12694.606747926699,13077.983871714086,13472.93898463985,13879.821741975973,14298.992358583648,14730.821927812874,15175.69275003282,15633.998671083813,16106.145430950543,16592.55102296525,17093.6460638588,17609.874174987337,18141.692375071951,18689.571484799126,19253.99654364006,19835.467239257985,20434.498349883579,21051.62020005006,21687.379130091573,22342.337979820339,23017.076586810912,23712.192299732596,24428.300507184518,25166.035182501495,25926.049445013035,26709.016138252431,27515.628425627652,28346.600404081611,29202.667736284871,30084.588301920674,{"$f":"KU98*KU93","v":30993.142868638679},{"$f":"KV98*KV93","v":31929.135783271569},{"$f":"KW98*KW93","v":32893.39568392637},{"$f":"KX98*KX93","v":33886.776233580946},{"$f":"KY98*KY93","v":34910.156875835084},{"$f":"KZ98*KZ93","v":35964.443613485309},{"$f":"LA98*LA93","v":37050.569810612564},{"$f":"LB98*LB93","v":38169.497018893053},{"$f":"LC98*LC93","v":39322.215828863627},{"$f":"LD98*LD93","v":40509.746746895311},{"$f":"LE98*LE93","v":41733.141098651555},{"$f":"LF98*LF93","v":42993.481959830824},{"$f":"LG98*LG93","v":44291.885115017722},{"$f":"LH98*LH93","v":45629.500045491259},{"$f":"LI98*LI93","v":47007.510946865092},{"$f":"LJ98*LJ93","v":48427.137777460419},{"$f":"LK98*LK93","v":49889.637338339729},{"$f":"LL98*LL93","v":51396.304385957585},{"$f":"LM98*LM93","v":52948.472778413503},{"$f":"LN98*LN93","v":54547.51665632159},{"$f":"LO98*LO93","v":56194.851659342501},{"$f":"LP98*LP93","v":57891.936179454657},{"$f":"LQ98*LQ93","v":59640.272652074193},{"$f":"LR98*LR93","v":61441.408886166821},{"$f":"LS98*LS93","v":63296.939434529064},{"$f":"LT98*LT93","v":65208.507005451836},{"$f":"LU98*LU93","v":67177.803917016485},{"$f":"LV98*LV93","v":69206.573595310372},{"$f":"LW98*LW93","v":71296.612117888741},{"$f":"LX98*LX93","v":73449.769803848976},{"$f":"LY98*LY93","v":75667.95285192522},{"$f":"LZ98*LZ93","v":77953.125028053371},{"$f":"MA98*MA93","v":80307.309403900581},{"$f":"MB98*MB93","v":82732.590147898372},{"$f":"MC98*MC93","v":85231.1143703649},{"$f":"MD98*MD93","v":87805.094024349921},{"$f":"ME98*ME93","v":90456.807863885289},{"$f":"MF98*MF93","v":93188.603461374616},{"$f":"MG98*MG93","v":96002.899285908119},{"$f":"MH98*MH93","v":98902.186844342563},{"$f":"MI98*MI93","v":101889.03288704173},{"$f":"MJ98*MJ93","v":104966.08168023039},{"$f":"MK98*MK93","v":108136.05734697335},{"$f":"ML98*ML93","v":111401.76627885194},{"$f":"MM98*MM93","v":114766.09962047327},{"$f":"MN98*MN93","v":118232.03582901154},{"$f":"MO98*MO93","v":121802.64331104771},{"$f":"MP98*MP93","v":125481.08313904134},{"$f":"MQ98*MQ93","v":129270.61184984038},{"$f":"MR98*MR93","v":133174.58432770558},{"$f":"MS98*MS93","v":137196.45677440226},{"$f":"MT98*MT93","v":141339.7897689892},{"$f":"MU98*MU93","v":145608.25142001268},{"$f":"MV98*MV93","v":150005.62061289704},{"$f":"MW98*MW93","v":154535.79035540656},{"$f":"MX98*MX93","v":159202.77122413984},{"$f":"MY98*MY93","v":164010.69491510882},{"$f":"MZ98*MZ93","v":168963.81790154512},{"$f":"NA98*NA93","v":174066.52520217176},{"$f":"NB98*NB93","v":179323.33426327739},{"$f":"NC98*NC93","v":184738.89895802838},{"$f":"ND98*ND93","v":190318.01370656083},{"$f":"NE98*NE93","v":196065.61772049899},{"$f":"NF98*NF93","v":201986.79937565807},{"$f":"NG98*NG93","v":208086.80071680294},{"$f":"NH98*NH93","v":214371.02209845043},{"$f":"NI98*NI93","v":220845.02696582364},{"$f":"NJ98*NJ93","v":227514.54678019154},{"$f":"NK98*NK93","v":234385.48609295333},{"$f":"NL98*NL93","v":241463.92777296054},{"$f":"NM98*NM93","v":248756.13839170398},{"$f":"NN98*NN93","v":256268.57377113347},{"$f":"NO98*NO93","v":264007.8846990217},{"$f":"NP98*NP93","v":271980.9228169322},{"$f":"NQ98*NQ93","v":280194.74668600352},{"$f":"NR98*NR93","v":288656.62803592085},{"$f":"NS98*NS93","v":297374.05820260569},{"$f":"NT98*NT93","v":306354.75476032431},{"$f":"NU98*NU93","v":315606.66835408617},{"$f":"NV98*NV93","v":325137.98973837955},{"$f":"NW98*NW93","v":334957.15702847863},{"$f":"NX98*NX93","v":345072.86317073868},{"$f":"NY98*NY93","v":355494.06363849505},{"$f":"NZ98*NZ93","v":366229.98436037754},{"$f":"OA98*OA93","v":377290.12988806091},{"$f":"OB98*OB93","v":388684.29181068041},{"$f":"OC98*OC93","v":400422.55742336292},{"$f":"OD98*OD93","v":412515.31865754852},{"$f":"OE98*OE93","v":424973.28128100646},{"$f":"OF98*OF93","v":437807.47437569284},{"$f":"OG98*OG93","v":451029.26010183874},{"$f":"OH98*OH93","v":464650.34375691431},{"$f":"OI98*OI93","v":478682.78413837304},{"$f":"OJ98*OJ93","v":493139.00421935198},{"$f":"OK98*OK93","v":508031.8021467764},{"$f":"OL98*OL93","v":523374.36257160897},{"$f":"OM98*OM93","v":539180.26832127164},{"$f":"ON98*ON93","v":555463.51242457412},{"$f":"OO98*OO93","v":572238.51049979625},{"$f":"OP98*OP93","v":589520.11351688998},{"$f":"OQ98*OQ93","v":607323.62094509997},{"$f":"OR98*OR93","v":625664.79429764196},{"$f":"OS98*OS93","v":644559.87108543096},{"$f":"OT98*OT93","v":664025.57919221092},{"$f":"OU98*OU93","v":684079.15168381564},{"$f":"OV98*OV93","v":704738.34206466691},{"$f":"OW98*OW93","v":726021.43999501981},{"$f":"OX98*OX93","v":747947.28748286935},{"$f":"OY98*OY93","v":770535.29556485196},{"$f":"OZ98*OZ93","v":793805.46149091038},{"$f":"PA98*PA93","v":817778.38642793591},{"$f":"PB98*PB93","v":842475.29369805963},{"$f":"PC98*PC93","v":867918.0475677409},{"$f":"PD98*PD93","v":894129.17260428669},{"$f":"PE98*PE93","v":921131.87361693615},{"$f":"PF98*PF93","v":948950.05620016775},{"$f":"PG98*PG93","v":977608.34789741284},{"$f":"PH98*PH93","v":1007132.1200039147},{"$f":"PI98*PI93","v":1037547.5100280329},{"$f":"PJ98*PJ93","v":1068881.4448308796},{"$f":"PK98*PK93","v":1101161.664464772},{"$f":"PL98*PL93","v":1134416.7467316082},{"$f":"PM98*PM93","v":1168676.1324829026},{"$f":"PN98*PN93","v":1203970.1516838863},{"$f":"PO98*PO93","v":1240330.0502647399},{"$f":"PP98*PP93","v":1277788.0177827349},{"$f":"PQ98*PQ93","v":1316377.2159197736},{"$f":"PR98*PR93","v":1356131.8078405506},{"$f":"PS98*PS93","v":1397086.9884373355},{"$f":"PT98*PT93","v":1439279.0154881433},{"$f":"PU98*PU93","v":1482745.2417558851},{"$f":"PV98*PV93","v":1527524.1480569125},{"$f":"PW98*PW93","v":1573655.3773282315},{"$f":"PX98*PX93","v":1621179.7697235439},{"$f":"PY98*PY93","v":1670139.398769195},{"$f":"PZ98*PZ93","v":1720577.6086120245},{"$f":"QA98*QA93","v":1772539.0523921077},{"$f":"QB98*QB93","v":1826069.7317743495},{"$f":"QC98*QC93","v":1881217.0376739346},{"$f":"QD98*QD93","v":1938029.7922116874},{"$f":"QE98*QE93","v":1996558.2919364807},{"$f":"QF98*QF93","v":2056854.3523529626},{"$f":"QG98*QG93","v":2118971.353794022},{"$f":"QH98*QH93","v":2182964.2886786014},{"$f":"QI98*QI93","v":2248889.8101966954},{"$f":"QJ98*QJ93","v":2316806.2824646356},{"$f":"QK98*QK93","v":2386773.8321950673},{"$f":"QL98*QL93","v":2458854.4019273585},{"$f":"QM98*QM93","v":2533111.8048655642},{"$f":"QN98*QN93","v":2609611.7813725048},{"$f":"QO98*QO93","v":2688422.0571699548},{"$f":"QP98*QP93","v":2769612.4032964879},{"$f":"QQ98*QQ93","v":2853254.6978760418},{"$f":"QR98*QR93","v":2939422.9897518982},{"$f":"QS98*QS93","v":3028193.5640424057},{"$f":"QT98*QT93","v":3119645.0096764858},{"$f":"QU98*QU93","v":3213858.2889687167},{"$f":"QV98*QV93","v":3310916.8092955714},{"$f":"QW98*QW93","v":3410906.496936298},{"$f":"QX98*QX93","v":3513915.873143774},{"$f":"QY98*QY93","v":3620036.1325127156},{"$f":"QZ98*QZ93","v":3729361.2237145999},{"$f":"RA98*RA93","v":3841987.9326707809},{"$f":"RB98*RB93","v":3958015.9682374378},{"$f":"RC98*RC93","v":4077548.0504782079},{"$f":"RD98*RD93","v":4200690.0016026497},{"$f":"RE98*RE93","v":4327550.83965105},{"$f":"RF98*RF93","v":4458242.8750085114},{"$f":"RG98*RG93","v":4592881.8098337688},{"$f":"RH98*RH93","v":4731586.8404907482},{"$f":"RI98*RI93","v":4874480.7630735682},{"$f":"RJ98*RJ93","v":5021690.0821183911},{"$f":"RK98*RK93","v":5173345.1225983668},{"$f":"RL98*RL93","v":5329580.1453008363},{"$f":"RM98*RM93","v":5490533.4656889215},{"$f":"RN98*RN93","v":5656347.5763527276},{"$f":"RO98*RO93","v":5827169.2731585801},{"$f":"RP98*RP93","v":6003149.7852079701},{"$f":"RQ98*RQ93","v":6184444.9087212505},{"$f":"RR98*RR93","v":6371215.1449646335},{"$f":"RS98*RS93","v":6563625.8423425658},{"$f":"RT98*RT93","v":6761847.3427813109},{"$f":"RU98*RU93","v":6966055.1325333063},{"$f":"RV98*RV93","v":7176429.9975358108},{"$f":"RW98*RW93","v":7393158.1834613932},{"$f":"RX98*RX93","v":7616431.5606019264},{"$f":"RY98*RY93","v":7846447.7937321048},{"$f":"RZ98*RZ93","v":8083410.5171028143},{"$f":"SA98*SA93","v":8327529.5147193195},{"$f":"SB98*SB93","v":8579020.9060638435},{"$f":"SC98*SC93","v":8838107.3374269716},{"$f":"SD98*SD93","v":9105018.1790172663},{"$f":"SE98*SE93","v":9379989.7280235868},{"$f":"SF98*SF93","v":9663265.417809898},{"$f":"SG98*SG93","v":9955096.0334277581},{"$f":"SH98*SH93","v":10255739.933637276},{"$f":"SI98*SI93","v":10565463.279633122},{"$f":"SJ98*SJ93","v":10884540.270678042},{"$f":"SK98*SK93","v":11213253.38685252},{"$f":"SL98*SL93","v":11551893.639135467},{"$f":"SM98*SM93","v":11900760.827037357},{"$f":"SN98*SN93","v":12260163.804013887},{"$f":"SO98*SO93","v":12630420.750895107},{"$f":"SP98*SP93","v":13011859.457572142},{"$f":"SQ98*SQ93","v":13404817.61319082},{"$f":"SR98*SR93","v":13809643.105109181},{"$f":"SS98*SS93","v":14226694.326883478},{"$f":"ST98*ST93","v":14656340.49555536},{"$f":"SU98*SU93","v":15098961.978521131},{"$f":"SV98*SV93","v":15554950.630272469},{"$f":"SW98*SW93","v":16024710.139306696},{"$f":"SX98*SX93","v":16508656.385513758},{"$f":"SY98*SY93","v":17007217.808356274},{"$f":"SZ98*SZ93","v":17520835.786168631},{"$f":"TA98*TA93","v":18049965.026910923},{"$f":"TB98*TB93","v":18595073.970723636},{"$f":"TC98*TC93","v":19156645.204639487},{"$f":"TD98*TD93","v":19735175.8898196},{"$f":"TE98*TE93","v":20331178.201692153},{"$f":"TF98*TF93","v":20945179.783383258},{"$f":"TG98*TG93","v":21577724.212841429},{"$f":"TH98*TH93","v":22229371.484069243},{"$f":"TI98*TI93","v":22900698.502888132},{"$f":"TJ98*TJ93","v":23592299.597675353},{"$f":"TK98*TK93","v":24304787.045525149},{"$f":"TL98*TL93","v":25038791.614300009},{"$f":"TM98*TM93","v":25794963.12105187},{"$f":"TN98*TN93","v":26573971.007307637},{"$f":"TO98*TO93","v":27376504.931728333},{"$f":"TP98*TP93","v":28203275.380666532},{"$f":"TQ98*TQ93","v":29055014.297162659},{"$f":"TR98*TR93","v":29932475.72893697},{"$f":"TS98*TS93","v":30836436.495950863},{"$f":"TT98*TT93","v":31767696.878128577},{"$f":"TU98*TU93","v":32727081.323848069},{"$f":"TV98*TV93","v":33715439.179828279},{"$f":"TW98*TW93","v":34733645.443059094},{"$f":"TX98*TX93","v":35782601.535439469},{"$f":"TY98*TY93","v":36863236.101809748},{"$f":"TZ98*TZ93","v":37976505.832084402},{"$f":"UA98*UA93","v":39123396.308213353},{"$f":"UB98*UB93","v":40304922.87672139},{"$f":"UC98*UC93","v":41522131.547598377},{"$f":"UD98*UD93","v":42776099.920335837},{"$f":"UE98*UE93","v":44067938.137929983},{"$f":"UF98*UF93","v":45398789.86969547},{"$f":"UG98*UG93","v":46769833.323760279},{"$f":"UH98*UH93","v":48182282.290137842},{"$f":"UI98*UI93","v":49637387.215300001},{"$f":"UJ98*UJ93","v":51136436.309202068},{"$f":"UK98*UK93","v":52680756.685739964},{"$f":"UL98*UL93","v":54271715.537649311},{"$f":"UM98*UM93","v":55910721.346886322},{"$f":"UN98*UN93","v":57599225.131562293},{"$f":"UO98*UO93","v":59338721.73053547},{"$f":"UP98*UP93","v":61130751.126797639},{"$f":"UQ98*UQ93","v":62976899.81082692},{"$f":"UR98*UR93","v":64878802.185113892},{"$f":"US98*US93","v":66838142.011104338},{"$f":"UT98*UT93","v":68856653.899839684},{"$f":"UU98*UU93","v":70936124.84761484},{"$f":"UV98*UV93","v":73078395.818012819},{"$f":"UW98*UW93","v":75285363.371716797},{"$f":"UX98*UX93","v":77558981.345542639},{"$f":"UY98*UY93","v":79901262.582178026},{"$f":"UZ98*UZ93","v":82314280.712159798},{"$f":"VA98*VA93","v":84800171.989666998},{"$f":"VB98*VB93","v":87361137.183754951},{"$f":"VC98*VC93","v":89999443.526704341},{"$f":"VD98*VD93","v":92717426.721210808},{"$f":"VE98*VE93","v":95517493.008191377},{"$f":"VF98*VF93","v":98402121.297038749},{"$f":"VG98*VG93","v":101373865.36020933},{"$f":"VH98*VH93","v":104435356.09408766},{"$f":"VI98*VI93","v":107589303.84812911},{"$f":"VJ98*VJ93","v":110838500.82434261},{"$f":"VK98*VK93","v":114185823.54923776},{"$f":"VL98*VL93","v":117634235.42042473},{"$f":"VM98*VM93","v":121186789.33012156},{"$f":"VN98*VN93","v":124846630.36789122},{"$f":"VO98*VO93","v":128616998.60500152},{"$f":"VP98*VP93","v":132501231.96287258},{"$f":"VQ98*VQ93","v":136502769.16815135},{"$f":"VR98*VR93","v":140625152.79702953},{"$f":"VS98*VS93","v":144872032.4114998},{"$f":"VT98*VT93","v":149247167.7903271},{"$f":"VU98*VU93","v":153754432.257595},{"$f":"VV98*VV93","v":158397816.11177436},{"$f":"VW98*VW93","v":163181430.15834993},{"$f":"VX98*VX93","v":168109509.34913212},{"$f":"VY98*VY93","v":173186416.53147587},{"$f":"VZ98*VZ93","v":178416646.31072646},{"$f":"WA98*WA93","v":183804829.02931041},{"$f":"WB98*WB93","v":189355734.86599559},{"$f":"WC98*WC93","v":195074278.05894867},{"$f":"WD98*WD93","v":200965521.25632894},{"$f":"WE98*WE93","v":207034679.99827009},{"$f":"WF98*WF93","v":213287127.33421782},{"$f":"WG98*WG93","v":219728398.5797112},{"$f":"WH98*WH93","v":226364196.21681845},{"$f":"WI98*WI93","v":233200394.94256639},{"$f":"WJ98*WJ93","v":240243046.86983192},{"$f":"WK98*WK93","v":247498386.88530082},{"$f":"WL98*WL93","v":254972838.16923693},{"$f":"WM98*WM93","v":262673017.88194788},{"$f":"WN98*WN93","v":270605743.02198267},{"$f":"WO98*WO93","v":278778036.46124661},{"$f":"WP98*WP93","v":287197133.16237622},{"$f":"WQ98*WQ93","v":295870486.58388001},{"$f":"WR98*WR93","v":304805775.27871317},{"$f":"WS98*WS93","v":314010909.69213033},{"$f":"WT98*WT93","v":323494039.16483259},{"$f":"WU98*WU93","v":333263559.1476106},{"$f":"WV98*WV93","v":343328118.63386846},{"$f":"WW98*WW93","v":353696627.81661135},{"$f":"WX98*WX93","v":364378265.97667295},{"$f":"WY98*WY93","v":375382489.60916853},{"$f":"WZ98*WZ93","v":386719040.79536539},{"$f":"XA98*XA93","v":398397955.82738549},{"$f":"XB98*XB93","v":410429574.09337246},{"$f":"XC98*XC93","v":422824547.23099238},{"$f":"XD98*XD93","v":435593848.55736828},{"$f":"XE98*XE93","v":448748782.78380072},{"$f":"XF98*XF93","v":462300996.0238716},{"$f":"XG98*XG93","v":476262486.10379243},{"$f":"XH98*XH93","v":490645613.18412691},{"$f":"XI98*XI93","v":505463110.7022875},{"$f":"XJ98*XJ93","v":520728096.64549667},{"$f":"XK98*XK93","v":536454085.16419071},{"$f":"XL98*XL93","v":552654998.53614926},{"$f":"XM98*XM93","v":569345179.49194098},{"$f":"XN98*XN93","v":586539403.91259754},{"$f":"XO98*XO93","v":604252893.9107579},{"$f":"XP98*XP93","v":622501331.30686283},{"$f":"XQ98*XQ93","v":641300871.51233017},{"$f":"XR98*XR93","v":660668157.83200252},{"$f":"XS98*XS93","v":680620336.19852901},{"$f":"XT98*XT93","v":701175070.35172462},{"$f":"XU98*XU93","v":722350557.47634661},{"$f":"XV98*XV93","v":744165544.31213236},{"$f":"XW98*XW93","v":766639343.75035882},{"$f":"XX98*XX93","v":789791851.93161952},{"$f":"XY98*XY93","v":813643565.85995436},{"$f":"XZ98*XZ93","v":838215601.54892504},{"$f":"YA98*YA93","v":863529712.71570265},{"$f":"YB98*YB93","v":889608310.03971696},{"$f":"YC98*YC93","v":916474481.00291634},{"$f":"YD98*YD93","v":944152010.32920432},{"$f":"YE98*YE93","v":972665401.0411464},{"$f":"YF98*YF93","v":1002039896.152589},{"$f":"YG98*YG93","v":1032301501.016397},{"$f":"YH98*YH93","v":1063477006.3470923},{"$f":"YI98*YI93","v":1095594011.9387746},{"$f":"YJ98*YJ93","v":1128680951.0993257},{"$f":"YK98*YK93","v":1162767115.822525},{"$f":"YL98*YL93","v":1197882682.7203653},{"$f":"YM98*YM93","v":1234058739.7385204},{"$f":"YN98*YN93","v":1271327313.6786234},{"$f":"YO98*YO93","v":1309721398.551718},{"$f":"YP98*YP93","v":1349274984.7879796},{"$f":"YQ98*YQ93","v":1390023089.3285766},{"$f":"YR98*YR93","v":1432001786.6262994},{"$f":"YS98*YS93","v":1475248240.5824139},{"$f":"YT98*YT93","v":1519800737.4480028},{"$f":"YU98*YU93","v":1565698719.7189326},{"$f":"YV98*YV93","v":1612982821.0544441},{"$f":"YW98*YW93","v":1661694902.250288},{"$f":"YX98*YX93","v":1711878088.2982471},{"$f":"YY98*YY93","v":1763576806.5648541},{"$f":"YZ98*YZ93","v":1816836826.1231127},{"$f":"ZA98*ZA93","v":1871705298.2720301},{"$f":"ZB98*ZB93","v":1928230798.2798457},{"$f":"ZC98*ZC93","v":1986463368.3878973},{"$f":"ZD98*ZD93","v":2046454562.1132116},{"$f":"ZE98*ZE93","v":2108257489.8890309},{"$f":"ZF98*ZF93","v":2171926866.0836797},{"$f":"ZG98*ZG93","v":2237519057.4394069},{"$f":"ZH98*ZH93","v":2305092132.9740767},{"$f":"ZI98*ZI93","v":2374705915.389894},{"$f":"ZJ98*ZJ93","v":2446422034.034668},{"$f":"ZK98*ZK93","v":2520303979.4625154},{"$f":"ZL98*ZL93","v":2596417159.6422834},{"$f":"ZM98*ZM93","v":2674828957.8634806},{"$f":"ZN98*ZN93","v":2755608792.3909574},{"$f":"ZO98*ZO93","v":2838828177.9211645},{"$f":"ZP98*ZP93","v":2924560788.8943834},{"$f":"ZQ98*ZQ93","v":3012882524.7189937},{"$f":"ZR98*ZR93","v":3103871576.9655075},{"$f":"ZS98*ZS93","v":3197608498.5898666},{"$f":"ZT98*ZT93","v":3294176275.2472801},{"$f":"ZU98*ZU93","v":3393660398.7597485},{"$f":"ZV98*ZV93","v":3496148942.8022928},{"$f":"ZW98*ZW93","v":3601732640.8749223},{"$f":"ZX98*ZX93","v":3710504966.6293454},{"$f":"ZY98*ZY93","v":3822562216.6215515},{"$f":"ZZ98*ZZ93","v":3938003595.5635228},{"$f":"AAA98*AAA93","v":4056931304.1495409},{"$f":"AAB98*AAB93","v":4179450629.5348573},{"$f":"AAC98*AAC93","v":4305670038.5468102},{"$f":"AAD98*AAD93","v":4435701273.7109232},{"$f":"AAE98*AAE93","v":4569659452.1769934},{"$f":"AAF98*AAF93","v":4707663167.6327391},{"$f":"AAG98*AAG93","v":4849834595.2952471},{"$f":"AAH98*AAH93","v":4996299600.073164},{"$f":"AAI98*AAI93","v":5147187847.9953737},{"$f":"AAJ98*AAJ93","v":5302632921.0048342},{"$f":"AAK98*AAK93","v":5462772435.2191811},{"$f":"AAL98*AAL93","v":5627748162.7628012},{"$f":"AAM98*AAM93","v":5797706157.2782383},{"$f":"AAN98*AAN93","v":5972796883.2280407},{"$f":"AAO98*AAO93","v":6153175349.1015282},{"$f":"AAP98*AAP93","v":6339001244.6443958},{"$f":"AAQ98*AAQ93","v":6530439082.2326565},{"$f":"AAR98*AAR93","v":6727658342.5160828},{"$f":"AAS98*AAS93","v":6930833624.4600687},{"$f":"AAT98*AAT93","v":7140144799.9187632},{"$f":"AAU98*AAU93","v":7355777172.8763094},{"$f":"AAV98*AAV93","v":7577921643.4971743},{"$f":"AAW98*AAW93","v":7806774877.1307888},{"$f":"AAX98*AAX93","v":8042539478.4201384},{"$f":"AAY98*AAY93","v":8285424170.6684265},{"$f":"AAZ98*AAZ93","v":8535643980.622613},{"$f":"ABA98*ABA93","v":8793420428.8374157},{"$f":"ABB98*ABB93","v":9058981725.7883072},{"$f":"ABC98*ABC93","v":9332562973.9071121},{"$f":"ABD98*ABD93","v":9614406375.7191105},{"$f":"ABE98*ABE93","v":9904761448.2658272},{"$f":"ABF98*ABF93","v":10203885244.003454},{"$f":"ABG98*ABG93","v":10512042578.372358},{"$f":"ABH98*ABH93","v":10829506264.239204},{"$f":"ABI98*ABI93","v":11156557353.419228},{"$f":"ABJ98*ABJ93","v":11493485385.492487},{"$f":"ABK98*ABK93","v":11840588644.134359},{"$f":"ABL98*ABL93","v":12198174421.187218},{"$f":"ABM98*ABM93","v":12566559288.707073},{"$f":"ABN98*ABN93","v":12946069379.226025},{"$f":"ABO98*ABO93","v":13337040674.478653},{"$f":"ABP98*ABP93","v":13739819302.847908},{"$f":"ABQ98*ABQ93","v":14154761845.793915},{"$f":"ABR98*ABR93","v":14582235653.536892},{"$f":"ABS98*ABS93","v":15022619170.273706},{"$f":"ABT98*ABT93","v":15476302269.215975},{"$f":"ABU98*ABU93","v":15943686597.746294},{"$f":"ABV98*ABV93","v":16425185932.998234},{"$f":"ABW98*ABW93","v":16921226548.174782},{"$f":"ABX98*ABX93","v":17432247589.929657},{"$f":"ABY98*ABY93","v":17958701467.145535},{"$f":"ABZ98*ABZ93","v":18501054251.453331},{"$f":"ACA98*ACA93","v":19059786089.847221},{"$f":"ACB98*ACB93","v":19635391629.760609},{"$f":"ACC98*ACC93","v":20228380456.979378},{"$f":"ACD98*ACD93","v":20839277546.780159},{"$f":"ACE98*ACE93","v":21468623728.692917},{"$f":"ACF98*ACF93","v":22116976165.299442},{"$f":"ACG98*ACG93","v":22784908845.491482},{"$f":"ACH98*ACH93","v":23473013092.625328},{"$f":"ACI98*ACI93","v":24181898088.022617},{"$f":"ACJ98*ACJ93","v":24912191410.280899},{"$f":"ACK98*ACK93","v":25664539590.871384},{"$f":"ACL98*ACL93","v":26439608686.515701},{"$f":"ACM98*ACM93","v":27238084868.848473},{"$f":"ACN98*ACN93","v":28060675031.887695},{"$f":"ACO98*ACO93","v":28908107417.850704},{"$f":"ACP98*ACP93","v":29781132261.869793},{"$f":"ACQ98*ACQ93","v":30680522456.178265},{"$f":"ACR98*ACR93","v":31607074234.354847},{"$f":"ACS98*ACS93","v":32561607876.232368},{"$f":"ACT98*ACT93","v":33544968434.094578},{"$f":"ACU98*ACU93","v":34558026480.804237},{"$f":"ACV98*ACV93","v":35601678880.524521},{"$f":"ACW98*ACW93","v":36676849582.716362},{"$f":"ACX98*ACX93","v":37784490440.114403},{"$f":"ACY98*ACY93","v":38925582051.405853},{"$f":"ACZ98*ACZ93","v":40101134629.358315},{"$f":"ADA98*ADA93","v":41312188895.16494},{"$f":"ADB98*ADB93","v":42559816999.798927},{"$f":"ADC98*ADC93","v":43845123473.192856},{"$f":"ADD98*ADD93","v":45169246202.083282},{"$f":"ADE98*ADE93","v":46533357437.3862},{"$f":"ADF98*ADF93","v":47938664831.995262},{"$f":"ADG98*ADG93","v":49386412509.921509},{"$f":"ADH98*ADH93","v":50877882167.721146},{"$f":"ADI98*ADI93","v":52414394209.186325},{"$f":"ADJ98*ADJ93","v":53997308914.303757},{"$f":"ADK98*ADK93","v":55628027643.515732},{"$f":"ADL98*ADL93","v":57307994078.349907},{"$f":"ADM98*ADM93","v":59038695499.516075},{"$f":"ADN98*ADN93","v":60821664103.601456},{"$f":"ADO98*ADO93","v":62658478359.530205},{"$f":"ADP98*ADP93","v":64550764405.988022},{"$f":"ADQ98*ADQ93","v":66500197491.048866},{"$f":"ADR98*ADR93","v":68508503455.278542},{"$f":"ADS98*ADS93","v":70577460259.62796},{"$f":"ADT98*ADT93","v":72708899559.468719},{"$f":"ADU98*ADU93","v":74904708326.164673},{"$f":"ADV98*ADV93","v":77166830517.614838},{"$f":"ADW98*ADW93","v":79497268799.246796},{"$f":"ADX98*ADX93","v":81898086316.984039},{"$f":"ADY98*ADY93","v":84371408523.756958},{"$f":"ADZ98*ADZ93","v":86919425061.174423},{"$f":"AEA98*AEA93","v":89544391698.021896},{"$f":"AEB98*AEB93","v":92248632327.302139},{"$f":"AEC98*AEC93","v":95034541023.58667},{"$f":"AED98*AED93","v":97904584162.498993},{"$f":"AEE98*AEE93","v":100861302604.20645},{"$f":"AEF98*AEF93","v":103907313942.85349},{"$f":"AEG98*AEG93","v":107045314823.92766},{"$f":"AEH98*AEH93","v":110278083331.61028},{"$f":"AEI98*AEI93","v":113608481448.22491},{"$f":"AEJ98*AEJ93","v":117039457587.9613},{"$f":"AEK98*AEK93","v":120574049207.11775},{"$f":"AEL98*AEL93","v":124215385493.1727},{"$f":"AEM98*AEM93","v":127966690135.06651},{"$f":"AEN98*AEN93","v":131831284177.14552},{"$f":"AEO98*AEO93","v":135812588959.2953},{"$f":"AEP98*AEP93","v":139914129145.86603},{"$f":"AEQ98*AEQ93","v":144139535846.07117},{"$f":"AER98*AER93","v":148492549828.62253},{"$f":"AES98*AES93","v":152977024833.4469},{"$f":"AET98*AET93","v":157596930983.41702},{"$f":"AEU98*AEU93","v":162356358299.11621},{"$f":"AEV98*AEV93","v":167259520319.74954},{"$f":"AEW98*AEW93","v":172310757833.40598},{"$f":"AEX98*AEX93","v":177514542719.97482},{"$f":"AEY98*AEY93","v":182875481910.1181},{"$f":"AEZ98*AEZ93","v":188398321463.80365},{"$f":"AFA98*AFA93","v":194087950772.01053},{"$f":"AFB98*AFB93","v":199949406885.32526},{"$f":"AFC98*AFC93","v":205987878973.26205},{"$f":"AFD98*AFD93","v":212208712918.25455},{"$f":"AFE98*AFE93","v":218617416048.38586},{"$f":"AFF98*AFF93","v":225219662013.04712},{"$f":"AFG98*AFG93","v":232021295805.84113},{"$f":"AFH98*AFH93","v":239028338939.17752},{"$f":"AFI98*AFI93","v":246246994775.14066},{"$f":"AFJ98*AFJ93","v":253683654017.34988},{"$f":"AFK98*AFK93","v":261344900368.67383},{"$f":"AFL98*AFL93","v":269237516359.80777},{"$f":"AFM98*AFM93","v":277368489353.87396},{"$f":"AFN98*AFN93","v":285745017732.36096},{"$f":"AFO98*AFO93","v":294374517267.8783},{"$f":"AFP98*AFP93","v":303264627689.36823},{"$f":"AFQ98*AFQ93","v":312423219445.58716},{"$f":"AFR98*AFR93","v":321858400672.84387},{"$f":"AFS98*AFS93","v":331578524373.16376},{"$f":"AFT98*AFT93","v":341592195809.23328},{"$f":"AFU98*AFU93","v":351908280122.67212},{"$f":"AFV98*AFV93","v":362535910182.37677},{"$f":"AFW98*AFW93","v":373484494669.88464},{"$f":"AFX98*AFX93","v":384763726408.91516},{"$f":"AFY98*AFY93","v":396383590946.46429},{"$f":"AFZ98*AFZ93","v":408354375393.04749},{"$f":"AGA98*AGA93","v":420686677529.91754},{"$f":"AGB98*AGB93","v":433391415191.32104},{"$f":"AGC98*AGC93","v":446479835930.09906},{"$f":"AGD98*AGD93","v":459963526975.18805},{"$f":"AGE98*AGE93","v":473854425489.83868},{"$f":"AGF98*AGF93","v":488164829139.63184},{"$f":"AGG98*AGG93","v":502907406979.64868},{"$f":"AGH98*AGH93","v":518095210670.43408},{"$f":"AGI98*AGI93","v":533741686032.68121},{"$f":"AGJ98*AGJ93","v":549860684950.86804},{"$f":"AGK98*AGK93","v":566466477636.38428},{"$f":"AGL98*AGL93","v":583573765261.00317},{"$f":"AGM98*AGM93","v":601197692971.88538},{"$f":"AGN98*AGN93","v":619353863299.63635},{"$f":"AGO98*AGO93","v":638058349971.28552},{"$f":"AGP98*AGP93","v":657327712140.41821},{"$f":"AGQ98*AGQ93","v":677179009047.05872},{"$f":"AGR98*AGR93","v":697629815120.27991},{"$f":"AGS98*AGS93","v":718698235536.91235},{"$f":"AGT98*AGT93","v":740402922250.1272},{"$f":"AGU98*AGU93","v":762763090502.08093},{"$f":"AGV98*AGV93","v":785798535835.2439},{"$f":"AGW98*AGW93","v":809529651617.46826},{"$f":"AGX98*AGX93","v":833977447096.31592},{"$f":"AGY98*AGY93","v":859163565998.62463},{"$f":"AGZ98*AGZ93","v":885110305691.78308},{"$f":"AHA98*AHA93","v":911840636923.67493},{"$f":"AHB98*AHB93","v":939378224158.76978},{"$f":"AHC98*AHC93","v":967747446528.36475},{"$f":"AHD98*AHD93","v":996973419413.52112},{"$f":"AHE98*AHE93","v":1027082016679.8096},{"$f":"AHF98*AHF93","v":1058099893583.5398},{"$f":"AHG98*AHG93","v":1090054510369.7628},{"$f":"AHH98*AHH93","v":1122974156582.9297},{"$f":"AHI98*AHI93","v":1156887976111.7341},{"$f":"AHJ98*AHJ93","v":1191825992990.3083},{"$f":"AHK98*AHK93","v":1227819137978.6157},{"$f":"AHL98*AHL93","v":1264899275945.5698},{"$f":"AHM98*AHM93","v":1303099234079.126},{"$f":"AHN98*AHN93","v":1342452830948.3154},{"$f":"AHO98*AHO93","v":1382994906442.9543},{"$f":"AHP98*AHP93","v":1424761352617.5317},{"$f":"AHQ98*AHQ93","v":1467789145466.5811},{"$f":"AHR98*AHR93","v":1512116377659.6716},{"$f":"AHS98*AHS93","v":1557782292264.9939},{"$f":"AHT98*AHT93","v":1604827317491.3965},{"$f":"AHU98*AHU93","v":1653293102479.6365},{"$f":"AHV98*AHV93","v":1703222554174.5215},{"$f":"AHW98*AHW93","v":1754659875310.5923},{"$f":"AHX98*AHX93","v":1807650603544.9719},{"$f":"AHY98*AHY93","v":1862241651772.0303},{"$f":"AHZ98*AHZ93","v":1918481349655.5454},{"$f":"AIA98*AIA93","v":1976419486415.1426},{"$f":"AIB98*AIB93","v":2036107354904.8801},{"$f":"AIC98*AIC93","v":2097597797023.0078},{"$f":"AID98*AID93","v":2160945250493.1025},{"$f":"AIE98*AIE93","v":2226205797057.9941},{"$f":"AIF98*AIF93","v":2293437212129.1455},{"$f":"AIG98*AIG93","v":2362699015935.4453},{"$f":"AIH98*AIH93","v":2434052526216.6963},{"$f":"AII98*AII93","v":2507560912508.4404},{"$f":"AIJ98*AIJ93","v":2583289252066.1953},{"$f":"AIK98*AIK93","v":2661304587478.5942},{"$f":"AIL98*AIL93","v":2741675986020.4478},{"$f":"AIM98*AIM93","v":2824474600798.2656},{"$f":"AIN98*AIN93","v":2909773733742.373},{"$f":"AIO98*AIO93","v":2997648900501.3926},{"$f":"AIP98*AIP93","v":3088177897296.5337},{"$f":"AIQ98*AIQ93","v":3181440869794.8892},{"$f":"AIR98*AIR93","v":3277520384062.6948},{"$f":"AIS98*AIS93","v":3376501499661.3882},{"$f":"AIT98*AIT93","v":3478471844951.1621},{"$f":"AIU98*AIU93","v":3583521694668.6875},{"$f":"AIV98*AIV93","v":3691744049847.6812},{"$f":"AIW98*AIW93","v":3803234720153.0811},{"$f":"AIX98*AIX93","v":3918092408701.7041},{"$f":"AIY98*AIY93","v":4036418799444.4951},{"$f":"AIZ98*AIZ93","v":4158318647187.7188},{"$f":"AJA98*AJA93","v":4283899870332.7881},{"$f":"AJB98*AJB93","v":4413273646416.8389},{"$f":"AJC98*AJC93","v":4546554510538.6279},{"$f":"AJD98*AJD93","v":4683860456756.8945},{"$f":"AJE98*AJE93","v":4825313042550.9531},{"$f":"AJF98*AJF93","v":4971037496435.9922},{"$f":"AJG98*AJG93","v":5121162828828.3594},{"$f":"AJH98*AJH93","v":5275821946258.9746},{"$f":"AJI98*AJI93","v":5435151769035.9961},{"$f":"AJJ98*AJJ93","v":5599293352460.8838},{"$f":"AJK98*AJK93","v":5768392011705.2021},{"$f":"AJL98*AJL93","v":5942597450458.6992},{"$f":"AJM98*AJM93","v":6122063893462.5527},{"$f":"AJN98*AJN93","v":6306950223045.1211},{"$f":"AJO98*AJO93","v":6497420119781.083},{"$f":"AJP98*AJP93","v":6693642207398.4727},{"$f":"AJQ98*AJQ93","v":6895790202061.9063},{"$f":"AJR98*AJR93","v":7104043066164.1758},{"$f":"AJS98*AJS93","v":7318585166762.335},{"$f":"AJT98*AJT93","v":7539606438798.5566},{"$f":"AJU98*AJU93","v":7767302553250.2734},{"$f":"AJV98*AJV93","v":8001875090358.4316},{"$f":"AJW98*AJW93","v":8243531718087.2568},{"$f":"AJX98*AJX93","v":8492486375973.4912},{"$f":"AJY98*AJY93","v":8748959464527.8906},{"$f":"AJZ98*AJZ93","v":9013178040356.6328},{"$f":"AKA98*AKA93","v":9285376017175.4043},{"$f":"AKB98*AKB93","v":9565794372894.0996},{"$f":"AKC98*AKC93","v":9854681362955.502},{"$f":"AKD98*AKD93","v":10152292740116.758},{"$f":"AKE98*AKE93","v":10458891980868.285},{"$f":"AKF98*AKF93","v":10774750518690.506},{"$f":"AKG98*AKG93","v":11100147984354.959},{"$f":"AKH98*AKH93","v":11435372453482.477},{"$f":"AKI98*AKI93","v":11780720701577.645},{"$f":"AKJ98*AKJ93","v":12136498466765.287},{"$f":"AKK98*AKK93","v":12503020720461.598},{"$f":"AKL98*AKL93","v":12880611946219.537},{"$f":"AKM98*AKM93","v":13269606426995.367},{"$f":"AKN98*AKN93","v":13670348541090.627},{"$f":"AKO98*AKO93","v":14083193067031.564},{"$f":"AKP98*AKP93","v":14508505497655.916},{"$f":"AKQ98*AKQ93","v":14946662363685.125},{"$f":"AKR98*AKR93","v":15398051567068.414},{"$f":"AKS98*AKS93","v":15863072724393.885},{"$f":"AKT98*AKT93","v":16342137520670.578},{"$f":"AKU98*AKU93","v":16835670073794.83},{"$f":"AKV98*AKV93","v":17344107310023.434},{"$f":"AKW98*AKW93","v":17867899350786.141},{"$f":"AKX98*AKX93","v":18407509911179.883},{"$f":"AKY98*AKY93","v":18963416710497.516},{"$f":"AKZ98*AKZ93","v":19536111895154.539},{"$f":"ALA98*ALA93","v":20126102474388.211},{"$f":"ALB98*ALB93","v":20733910769114.734},{"$f":"ALC98*ALC93","v":21360074874342.004},{"$f":"ALD98*ALD93","v":22005149135547.133},{"$f":"ALE98*ALE93","v":22669704639440.648},{"$f":"ALF98*ALF93","v":23354329719551.762},{"$f":"ALG98*ALG93","v":24059630477082.223},{"$f":"ALH98*ALH93","v":24786231317490.102},{"$f":"ALI98*ALI93","v":25534775503278.301},{"$f":"ALJ98*ALJ93","v":26305925723477.305},{"$f":"ALK98*ALK93","v":27100364680326.324},{"$f":"ALL98*ALL93","v":27918795693672.176},{"$f":"ALM98*ALM93","v":28761943323621.082},{"$f":"ALN98*ALN93","v":29630554011994.438},{"$f":"ALO98*ALO93","v":30525396743156.672},{"$f":"ALP98*ALP93","v":31447263724800.004},{"$f":"ALQ98*ALQ93","v":32396971089288.961},{"$f":"ALR98*ALR93","v":33375359616185.488}]
[null,null,"Less: Depreciation",null,{"$f":"E72","v":0.11691058534509806},null,{"$f":"G96*$E$98","v":3.2734963896627458},{"$f":"H96*$E$98","v":3.3723559806305601},3.4742011312456031,3.5791220054092205,3.687211489972579,3.7985652769697507,3.9132819483342369,4.0314630631739314,4.1532132476817845,4.2786402877617737,4.4078552244521791,4.5409724522306352,4.6781098202880003,4.8193887368606978,4.9649342767138913,5.1148752918706508,5.2693445256851437,5.4284787303608351,5.5924187880177314,5.7613098354158669,5.9353013924454263,6.1145474944972786,6.2992068288310961,6.489442875061795,6.6854240498886606,6.8873238561952981,7.0953210366523969,7.3095997319592989,7.5303496438644695,7.7577662031091759,7.992050742443074,8.2334106748648548,8.4820596772457737,8.7382178794985954,9.0021120594594546,9.2739758436551298,9.5540499141335129,9.8425822215403453,10.139828204630863,10.446051016410717,10.761521757106321,11.086519714170931,11.421332609538894,11.766256854346969,12.121597811348247,12.487670065250965,12.864797701221544,13.253314591798434,13.653564692470747,14.065902346183362,14.490692597038098,14.928311513468648,15.379146521175398,15.843596746114898,16.322073367847569,16.814999983556564,17.322812983059976,17.845961935148384,18.384909985589868,18.940134267154679,19.512126322022752,20.101392536947838,20.708454591563665,21.333849920228889,21.978132187819799,{"$f":"BT96*$E$98","v":22.641871779891961},23.325656307644692,24.030091128135563,24.755799880205259,25.503425036587458,26.273628472692401,27.067092052567716,27.884518232555262,28.726630683178431,29.594174929810421,30.487919012690693,31.408654166873955,32.357195522713546,33.334382827499496,34.34108118888998,35.378181840794461,36.446602932386455,37.547290340944528,38.681218509241049,39.849391308220127,41.052842925728378,42.292638782085376,43.569876473304355,44.885686742798143,46.241234482430642,47.63771976380005,49.076378900666803,50.558485543466951,52.08535180687965,53.658329431447413,55.278810980277129,56.948231071881501,58.668067650252333,60.439843293289961,62.265126560747312,64.145533382881879,66.082728491044918,68.078426891474464,70.134395383596996,72.252454124181625,74.434478238731899,76.682399481541594,78.998207945884161,81.383953825849858,83.841749231390523,86.373770058178522,88.982257913935527,91.669522102936384,94.437941670445056,97.289967508892502,100.22812452766105,103.25501388839641,106.37331530782598,109.58578943012232,112.89528027091202,116.30471773509358,119.81712021069339,123.43559724105631,127.16335227773621,131.00368551652386,134.95999681912289,139.03578872306039,143.23466954249679,147.56035656268023,{"$f":"EF96*$E$98","v":152.01667933087316},156.60758304666552,161.33713205467484,166.20951344272603,171.22904074869635,176.40015777930697,181.72744254424205,187.21561130907816,192.86952277061229,198.69418235828476,204.69474666550497,210.87652801480323,217.24499916085028,223.80579813550798,230.56473323920034,237.52778818302417,244.70112738615148,252.09110143321328,259.70425269649633,267.5473211279305,275.62725022599398,283.951193182819,292.52651921694019,301.36082009729182,310.46191686423009,319.8378667535298,329.49697032948637,339.44777883343681,349.69910175420665,360.26001462718369,371.13986706892462,382.3482910544061,393.89520944424913,405.79084476946542,418.04572828150327,430.67070927560468,443.67696469572797,457.07600902953891,470.87970450223105,485.10027157819837,499.75029977985997,514.84275883321163,530.39101014997459,546.40881865650374,562.91036497993014,579.91025800232399,597.42354779399432,615.46573893737286,634.05280425328158,653.20119894173058,672.9278751497709,693.25029697929403,714.18645594806867,735.75488691770033,757.97468450261476,780.86551997459378,804.44765867782644,828.74197796989677,853.76998570458761,879.5538392728663,906.11636521890671,933.48107944851768,961.6722080478628,990.71470873090811,{"$f":"GR96*$E$98","v":1020.6342929345817},1051.4574485812061,1083.2114635283585,1115.9244497269151,1149.6253681086678,1184.3440542255496,1220.1112446631612,1256.9586042519884,1294.9187541003985,1334.0253004742306,1374.3128645485524,1415.8171130579187,1458.574789872268,1502.6237485264105,1548.0029857319082,1594.7526759010118,1642.9142067132223,1692.5302157559615,1743.6446282717916,1796.3026960455995,1850.5510374661769,1906.4376787976555,1964.0120966973448,2023.3252620176045,2084.429684930536,2147.3794614154381,2212.230321150184,2279.0396768489195,2347.8666750897573,2418.7722486774678,2491.8191705875274,2567.0721095392705,2644.5976872473561,2724.4645374022266,2806.7433664317741,2891.5070160980135,2978.8305279841734,3068.7912099292953,3161.46870446916,3256.9450593441288,3355.3048001363218,3456.6350051004388,3561.0253822544728,3668.568348798558,3779.359112932274,3893.4957581428284,4011.0793300387413,4132.2139258059124,4257.0067863652512,4385.5683913134808,4518.0125567311479,4654.4565359444296,4795.0211233299506,4939.830761254515,5089.0136502444011,5242.701862481782,5401.0314587287321,5564.1426087823402,5732.1797155675658,5905.2915429777058,6083.6313475756324,6267.3570142724166,6456.6311961034444,6651.621458225768,{"$f":"JD96*$E$98","v":6852.500426264186},7059.4459391373639,7272.641206499311,7492.2749709355894,7718.5416750578452,7951.6416336445927,8191.7812109806582,8439.1730035522742,8694.036028259552,8956.5959163129901,9227.0851129856419,9505.7430833978069,9792.8165245164219,10088.559583556817,10393.234082980234,10707.109752286235,11030.464466805279,11363.5844937028,11706.764745412624,12060.309040724083,12424.530373753951,12799.75119104132,13186.303677010768,13584.530048056493,13994.782855507799,14417.425297744134,14852.831541736008,15301.387054296434,15763.488943336184,16239.546309424939,16729.98060796957,17235.226022330251,17755.729848204624,18291.952889620403,18844.369866886937,19413.46983686692,19999.756625940303,20603.749276043698,21225.982504180218,21867.007175806459,22527.390792515816,23207.717994449791,23908.591077882174,24630.630528434216,25374.475570392933,26140.784732618798,26930.236431543886,27743.529571776508,28581.384164844159,29444.541966622452,30333.767134014444,31249.846901461682,32193.592277885826,33165.838764677981,34167.447095371252,35199.30399765147,36262.322978380544,37357.445132327637,38485.639975323931,39647.906302578718,40845.273072916592,42078.80031971867,43349.580089374176,44658.737408073277,{"$f":"LP96*$E$98","v":46007.431277797099},47396.855702386572,48828.240744598639,50302.853615085522,51821.999794261101,53387.024188047784,54999.312318526827,56660.291550546324,58371.432355372825,60134.249612505082,61950.303950802743,63821.203130116985,65748.603464646512,67734.211289278843,69779.784470215061,71887.133961215557,74058.125406844265,76294.680794130953,78598.780154113716,80972.463314767971,83417.831706873956,85937.05022442156,88532.349141199084,91206.026085263293,93960.448073038235,96798.053604843997,99721.35482371028,102732.93973938633,105835.4745195158,109031.70585000518,112324.46336667532,115716.66216034892,119211.30535759144,122811.4867793907,126520.39368012831,130341.30956926817,134277.61711826007,138332.80115523151,142510.45175011954,146814.26739297315,151248.05826824094,155815.74962794184,160521.38526670568,165369.1311017602,170363.27886103338,175508.24988263659,180808.59902909223,186269.01871977083,191894.34308510792,197689.55224627821,203659.77672411583,209810.30198118414,216146.57310101591,222674.19960866659,229398.96043684831,236326.80904204116,243463.87867511075,250816.48781109916,258391.14574299433,266194.55834443279,274233.63400643464,282515.48975342902,291047.45754398254,299837.09076181077,{"$f":"OB96*$E$98","v":308892.17090281751},318220.71446408256,327830.98004089791,337731.47563813301,347930.96620240458,358438.4813817172,369263.32351944508,380415.07588973228,391903.61118160223,403739.10023928661,415932.02106651303,428493.1681027218,441433.661779424,454764.9583651626,468498.86010779045,482647.52568304568,497223.48095867364,512239.63008362567,527709.26691215113,543646.0867728981,560064.19859343965,576978.13739096152,594402.87714016845,612353.84402980155,630846.93011950143,649898.50740911043,669525.44233286555,689745.11069131806,710575.4130341959,732034.79050782858,754142.2411811651,776917.33686483628,800380.24043815432,824551.72369938658,849453.18575510813,875106.67196491233,901534.89345825266,928761.2472406918,956809.83690736082,985705.49398196314,1015473.7999002185,1046141.108657205,1077734.5701386526,1110282.1541568399,1143812.6752123768,1178355.8180037905,1213942.1637075047,1250603.2170514716,1288371.4342064259,1327280.25151946,1367364.1151153476,1408658.5113918311,1451199.9984358645,1495026.2383886273,1540176.0307879639,1586689.3469177606,1634607.3651946771,1683972.5076235563,1734828.4773537877,1787220.2973698722,1841194.3503504423,1896798.4197310256,1954081.7320069026,2013095.0003135109,{"$f":"QN96*$E$98","v":2073890.4693229792},2136521.9614965334,2201044.9247337291,2267516.4814606877,2335995.4792008004,2406542.5426726649,2479220.1274613789,2554092.5753107131,2631226.1710850964,2710689.2014518664,2792552.0153357126,2876887.086198851,2963769.0762020564,3053274.9023033585,3145483.8043529196,3240477.4152443772,3338339.8331847577,3439157.6961469376,3543020.2585705747,3650019.4703794061,3760250.0583848637,3873809.6101480867,3990798.6603745595,4111320.7799178711,4235482.6674713902,4363394.2440290265,4495168.7501987033,4630922.8464547042,4770776.7164176367,4914854.1732534496,5063282.7692857049,5216193.908918133,5373722.9649674604,5536009.3985094773,5703196.8823444629,5875433.428191266,6052871.517722642,6235668.2375578657,6423985.418332113,6617989.7779657431,6817853.0692603095,7023752.2319519706,7235869.5493569197,7454392.8097474985,7679515.4726018719,7911436.8398744492,8150362.2324386584,8396503.1718583051,8650077.5676484257,8911309.9101914093,9180431.4694791902,9457680.4998574611,9743302.4509531576,10037550.184971943,10340684.200558098,10652972.863414953,10974692.643890083,11306128.361735564,11647573.438259978,11999330.156095428,12361709.92680951,12735033.566599157,13119631.580310451,13515844.454035826,{"$f":"SZ96*$E$98","v":13924022.956547707},14344528.449835448,14777733.209020479,15224020.751932897,15683786.178641271,16157436.521236237,16645391.104177572,17148081.915523734,17665953.989372551,18199465.7998516,18749089.667007118,19315312.174950734,19898634.602634247,20499573.367633801,21118660.483336344,21756444.029933106,22413488.639637087,23090375.996554125,23787705.351650059,24506094.053269889,25246178.093678638,26008612.672107738,26794072.774805389,27603253.772604514,28436872.036537167,29295665.572040591,30180394.67231622,31091842.591420166,32030816.23768105,32998146.88805902,33994690.924078397,35021330.589985564,36078974.77380313,37168559.811971992,38291050.318293549,39447440.037906006,40638752.727050774,41866043.059407704,43130397.559801817,44432935.566107832,45774810.220204294,47157209.48885446,48581357.215417862,50048514.203323476,51559979.332263842,53117090.708098218,54721226.847482778,56373807.898276761,58076296.896804728,59830201.063088216,61637073.135193482,63498512.743876323,65416167.828741379,67391736.097169355,69426966.527303874,71523660.916428447,73683675.476104572,75908922.475482941,78201371.934242517,80563053.366656646,82996057.578329682,85502538.51719524,88084715.180414543,90744873.578863069,{"$f":"VL96*$E$98","v":93485368.760944724},96308626.897525251,99217147.429830506,102213505.28221138,105300353.14173417,108480423.80661455,111756532.60557432,115131579.89026266,118608553.60294859,122190531.92175765,125880685.98579472,129682282.70256571,133598687.64018323,137633368.00691673,141789895.72072563,146071950.57149154,150483323.47875059,155027919.84780887,159709763.02721271,164532997.87063456,169501894.40632769,174620851.6173988,179894401.33624423,185327212.2565988,190924094.06674811,196690001.70756388,202630039.75913233,208749466.95985812,215053700.86204582,221548322.62807962,228239081.97144765,235131902.24698535,242232885.69484431,249548318.84282863,257084678.07188201,264848635.34965286,272847064.1372124,281087045.47415626,289575874.24747574,298321065.64974958,307330361.83237195,316611738.75970966,326173413.27025282,336023850.35101449,346171770.6316151,356626158.10468984,367396268.0794515,378491635.37545091,389922082.76378947,401697729.66325587,413829001.09908628,426326636.93227869,439201701.36763352,452465592.74893606,466130053.6499539,480207181.27018243,494709438.14454198,509649663.17650717,525041083.00443769,540897323.71117175,557232422.88724911,574060842.05844402,591397479.48860908,609257683.36916506,{"$f":"XX96*$E$98","v":627657265.40691376},646612514.82220256,666140212.76983309,686257647.19548213,706982628.14078569,728333503.5106374,750329175.31665862,772989116.41122174,796333387.72684062,820382656.03619111,845158212.24848413,870681990.25838852,896976586.36419177,924065279.27239025,951972050.70641637,980721606.63775015,1010339399.1582102,1040851649.0127881,1072285368.8129741,1104668386.9511259,1138029372.2370498,1172397859.2786088,1207804274.6288228,1244279963.7226133,1281857218.6270361,1320569306.6295724,1360450499.6897857,1401536104.7804172,1443862495.1447859,1487467142.498158,1532388650.2016025,1578666787.437691,1626342524.4183092,1675458068.6557424,1726056902.3291457,1778183820.7794859,1831884972.1670263,1887207898.3264706,1944201576.8559296,2002916464.4769788,2063404541.7041838,2125719358.8636501,2189916083.5013323,2256051549.2230725,2324184306.0096092,2394374672.0510993,2466684787.1470428,2541178667.718884,2617922263.483994,2696983515.8412108,2778432418.0196157,2862341077.043808,2948783777.5705314,3037837047.6531615,3129579726.4922872,3224093034.2323542,3321460643.8661714,3421768755.3109298,3525106171.7213197,3631564378.1073031,3741237622.3261442,3854222998.5203934,3970620533.0757093,4090533273.1745963,{"$f":"AAJ96*$E$98","v":4214067378.0244694},4341332212.8408089,4472440445.668602,4607508147.1277943,4746654893.1710529,4890003870.9448195,5037681987.8473539,5189819983.8803444,5346552547.3935308,5508018434.3248158,5674360591.0414257,5845726280.8908758,6022267214.573781,6204139684.4539089,6391504702.9244165,6584528144.952734,6783380894.9303064,6988238997.957202,7199283815.6955099,7416702186.9295139,7640686592.9747868,7871435328.0826254,8109152674.9907207,8354049085.7754393,8606341368.1658592,8866252877.4844666,9134013714.3844967,9409860928.5589085,9694038728.601387,9986798698.2051506,10288400018.890945,10599109699.461452,10919202812.385189,11248962737.319221,11588681411.986263,11938659590.628248,12299207110.265223,12670643164.99523,13053296588.578087,13447506145.553146,13853620831.148849,14272000180.249546,14703014585.693083,15147045626.181015,15604486404.091682,16075741893.495251,16561229298.678808,17061378423.498907,17576632051.888573,18107446339.855606,18654291219.319248,19217650814.142693,19798023868.729801,20395924189.565441,21011881100.090321,21646439909.313046,22300162394.574299,22973627298.890442,23667430843.316933,24382187254.785107,25118529309.879616,25877108895.037983,26658597583.668125,27463687230.694904,{"$f":"ACV96*$E$98","v":28293090585.06189},29147541920.730755,30027797686.736828,30934637176.876282,31868863219.617947,32831302888.850414,33822808236.093697,34844257044.82373,35896553607.577408,36980629526.526245,38097444538.227341,39247987363.281799,40433276581.652916,41654361534.418831,42912323252.758286,44208275414.991585,45543365332.52433,46918774965.566566,48335721969.526672,49795460773.006371,51299283688.351166,52848522055.739372,54444547421.822701,56088772753.961754,57782653691.131393,59527689832.603561,61325426065.54818,63177453932.72773,65085413041.496101,67050992515.349281,69075932489.312836,71162025650.490082,73311118825.134872,75525114613.653946,77805973074.986298,80155713461.850876,82576416008.398773,85070223771.852417,87639344529.76236,90286052734.561188,93012691527.144943,95821674811.264725,98715489390.564911,101696697170.15997,104767937424.69881,107931929134.9247,111191473394.79942,114549455891.32237,118008849459.24031,121572716712.90935,125244212757.63922,129026587982.91994,132923190940.00412,136937471306.39224,141072982939.84528,145333387024.62863,149722455312.7724,154244073463.21814,158902244481.80734,163701092265.1579,168644865251.56564,173737940182.16296,178984825975.66428,184390167720.12933,{"$f":"AFH96*$E$98","v":189958750785.27722},195695505058.99258,201605509311.77414,207693995692.98972,213966354362.918,220428138264.67813,227085068040.27139,233943037095.08762,241008116815.35925,248286561943.18311,255784816113.86722,263509517560.50601,271467504990.83328,279665823641.55646,288111731515.53143,296812705807.30054,305776449522.68103,315010898298.26593,324524227426.87354,334324859095.1651,344421469839.83911,354822998229.00232,365538652775.51819,376577920089.33881,387950573276.03687,399666680588.97314,411736614342.76013,424171060095.9115,436981026110.80798,450177853099.35437,463773224262.9549,477779175635.69611,492208106739.89417,507072791563.43903,522386389868.65485,538162458842.68811,554414965099.7373,571158297045.74939,588407277616.53101,606177177400.55017,624483728158.04688,643343136748.41992,662772099478.22229,682787816882.4646,703408008952.31506,724650930822.67493,746535388933.51965,769080757679.31201,792306996561.22705,816234667857.37622,840884954826.66895,866279680462.43445,892441326812.3999,919393054882.1344,947158725139.57483,975762918638.78992,1005230958781.6814,1035588933736.8881,1066863719535.7419,1099083003865.7212,1132275310582.4661,1166470024962.0564,1201697419715.9104,1237988681791.3311,{"$f":"AHT96*$E$98","v":1275375939981.4292},1313892293368.8682,1353571840628.6079,1394449710215.592,1436562091464.1028,1479946266626.3188,1524640643878.4336,1570684791323.562,1618119472021.5337,1666986680076.5842,1717329677814.897,1769193034084.9067,1822622663714.271,1877665868158.4419,1934371377376.8271,1992789392973.6072,2052971632641.4102,2114971375947.1804,2178843511500.7854,2244644585548.1094,2312432852031.6621,2382268324163.0181,2454212827552.7407,2528330054944.8335,2604685622604.1675,2683347128406.8135,2764384211684.6992,2847868614877.5771,2933874247046.8794,3022477249307.6953,3113756062236.7876,3207791495316.3384,3304666798474.8916,3404467735788.8335,3507282661409.6567,3613202597784.2285,3722321316237.3125,3834735419987.6797,3950544429671.3076,4069850871447.3813,4192760367765.0913,4319381730871.5972,4449827059143.9199,4584211836330.0664,4722655033787.2344,4865279215807.6094,5012210648124.999,5163579409698.373,5319519507871.2646,5480168997008.9766,5645670100718.6475,5816169337760.3516,5991817651760.7139,6172770544843.8877,6359188215298.1729,6551235699400.1777,6749083017522.0625,6952905324651.2295,7162883065455.6963,7379202134032.459,7602054038480.2383,7831636070442.3418,8068151479769.7002,8311809654458.7461,{"$f":"AKF96*$E$98","v":8562826306023.3994},8821423660465.3047,9087830655011.3555,9362283140792.6973,9645024091644.6348,9936303819212.3008,10236380194552.512,10545518876427.998,10863993546496.123,11192086151600.307,11530087153378.635,11878295785410.67,12237020318130.07,12606578331737.602,12987296997356.076,13379513366676.23,13783574670349.852,14199838625394.418,14628673751881.328,15070459699188.145,15525587582103.627,15994460327083.158,16477493028961.07,16975113318435.697,17487761740652.457,18015892145220.156,18559972088005.809,19120483245063.582,19697921839064.5,20292799078604.246,20905641610778.094,21536991987423.594,22187409145443.785,22857468901636.191,23547764462465.605,24258906949232.066,24991525939098.875,25746270022459.66,26523807377137.941]
[null,null,"Closing Balance",null,null,{"$f":"E16","v":28},{"$f":"G96+G97-G98","v":28.845599999999997},{"$f":"H96+H97-H98","v":29.716737119999998},30.614182581024,31.538730894970922,32.491200567999044,33.472434825152611,34.483302356872223,35.524698088049767,36.59754397030887,37.702789798212194,38.841414050118203,40.014424754431772,41.222860382015611,42.467790765552486,43.75031804667217,45.071577651681665,46.432739296762449,47.835008023524672,49.279625265835115,50.767869948863336,52.301059621319013,53.880551621882844,55.507744280863704,57.184078158145788,58.911037318521785,60.690150645541152,62.522993195036491,64.411187589526591,66.356405454730293,68.360368899463154,70.424852040226938,72.551682571841795,74.742743385511417,76.999974235753868,79.325373457673635,81.720999736095365,84.188973928125449,86.731480940754835,89.350771665165638,92.049164969453642,94.829049751531144,97.692887054027381,100.64321224305901,103.6826372527994,106.81385289783394,110.03963125534852,113.36282811926004,116.78638552846171,120.31333437142123,123.94679706943815,127.68999034093517,131.54622804923139,135.51892413631819,139.61159564523501,143.82786583372112,148.1714673818995,152.64624569683286,157.25616231687721,162.00529841884691,166.89785843109607,171.93817375571518,177.13070660313778,182.48005394255256,187.99095157161764,193.66827830908051,{"$f":"BT96+BT97-BT98","v":199.51706031401471},205.54247553549794,211.74985829667,218.14470401722946,224.73267407854979,231.51960083572203,238.51149278096085,245.71453986294586,253.13511896680683,260.77979955960438,268.65534950630445,276.76874106139485,285.12715704144898,293.73799718410072,302.60888469906058,311.74767301697221,321.16245274208478,330.86155881489572,340.8535778911056,351.14735594341698,361.75200609290818,372.676916676914,383.93175956055677,395.52649869928558,407.47139896000402,419.77703520859609,432.45430167189573,445.514421582387,458.96895711417505,472.82981961902317,487.1092801715177,501.81998043269761,516.97494384176514,532.58758714578642,548.67173227758917,565.24161859237233,582.31191547386197,599.8977353211726,618.01464692787204,636.67868926509368,655.90638568089946,675.71475852846265,696.1213442360222,717.1442088319501,738.80196393867504,761.11378324962311,784.09941950376174,807.7792219727753,832.17415447635312,857.30581394153899,883.1964495225734,909.86898229815506,937.34702556355933,965.65490573557895,994.81768388879345,1024.8611779422349,1055.8119855160903,1087.6975074786762,1120.5459722045323,1154.3864605651092,1189.2489316741755,1225.1642494107355,1262.1642097429399,1300.2815688771766,{"$f":"EF96+EF97-EF98","v":1339.5500722572674},1380.004484439437,1421.6806198695081,1464.6153745895672,1508.846758902172,1554.4139310210176,1601.3572317378523,1649.7182201363353,1699.5397103844525,1750.865809638063,1803.7419570891325,1858.2149641932242,1914.3330561118598,1972.1459144064381,2031.7047210215123,2093.062203596362,2156.2726821449724,2221.3921171457505,2288.4781590835519,2357.590199487875,2428.789423512409,2502.1388641024841,2577.7034577983795,2655.5501022238909,2735.7477153110522,2818.3672963134459,2903.4819886621117,2991.1671447197077,3081.5003924902426,3174.5617043434477,3270.4334678146197,3369.2005585426209,3470.950415410608,3575.7731179560083,3683.7614661182797,3795.0110623950518,3909.6203964793822,4027.6909324530598,4149.3271986131422,4274.6368800112587,4403.7309137875982,4536.7235873839836,4673.732639722979,4814.8793654426127,4960.2887222789795,5110.0894416918054,5264.4141428308976,5423.3994499443907,5587.1861133327111,5755.919133955359,5929.747891800811,6108.826278133195,6293.3128317328174,6483.3708792511479,6679.168679804533,6880.8795739346297,7088.6821370674552,7302.7603376068919,7523.3036998026209,7750.5074715366591,7984.5727971770657,8225.7068956518124,8474.1232439004962,8730.0417658662918,{"$f":"GR96+GR97-GR98","v":8993.6890271954544},9265.2984358167578,9545.1104485784235,9833.3727841254913,10130.340642206082,10436.276929600705,10751.452492874645,11076.14635815946,11410.645978175875,11755.247486716788,12110.255960815635,12475.985690832267,12852.760458695402,13240.913824548004,13640.789422049354,14052.741262595244,14477.13404872562,14914.343496997133,15364.756670606446,15828.772322058763,16306.801246184938,16799.266643819723,17306.604496463078,17829.26395225626,18367.7077236144,18922.412496867553,19493.869354272952,20082.584208771998,20689.078251876912,21313.888415083595,21957.567845219117,22620.686394144734,23303.831123247906,24007.606823169994,24732.636549229726,25479.562173016464,26249.044950641561,27041.766108150936,27858.427444617093,28699.751953444531,29566.484462438559,30459.392293204208,31379.265940458976,32326.919771860834,33303.192748971029,34308.949169989952,35345.079434923653,36412.50083385835,37512.15835904087,38645.025541483905,39812.10531283672,41014.430893284385,42253.066706261576,43529.109320790674,44843.688422278552,46197.967812631367,47593.146440572833,49030.459463078128,50511.179338863083,52036.616954896745,53608.122786934626,55227.088095100058,56894.946155572077,58613.173529470354,{"$f":"JD96+JD97-JD98","v":60383.291370060353},62206.866769436165,64085.51414587313,66020.896673078503,68014.727752605482,70068.772530734161,72184.849461162332,74364.831914889422,76610.64983871908,78924.291463848393,81307.805066056608,83763.300779051526,86292.952462578876,88898.99962694876,91583.7494156826,94349.578648036215,97198.935923206911,100134.34378808776,103158.400970488,106273.78467979674,109483.2529771266,112789.64721703582,116195.8945629903,119705.01057879261,123320.10189827214,127044.36897559997,130881.10891866307,134833.71840800668,138905.69670392849,143100.64874438712,147422.28833646761,151874.44144422893,156461.04957584463,161186.17327303512,166053.99570588078,171068.82637619838,176235.10493275957,181557.40510172889,187040.43873580109,192689.0599856223,198508.26959718807,204503.21933902317,210679.21656306167,{"$f":"KU96+KU97-KU98","v":217041.72890326614},{"$f":"KV96+KV97-KV98","v":223596.38911614477},{"$f":"KW96+KW97-KW98","v":230349.00006745235},{"$f":"KX96+KX97-KX98","v":237305.53986948938},{"$f":"KY96+KY97-KY98","v":244472.16717354796},{"$f":"KZ96+KZ97-KZ98","v":251855.2266221891},{"$f":"LA96+LA97-LA98","v":259461.25446617918},{"$f":"LB96+LB97-LB98","v":267296.98435105779},{"$f":"LC96+LC97-LC98","v":275369.35327845975},{"$f":"LD96+LD97-LD98","v":283685.50774746924},{"$f":"LE96+LE97-LE98","v":292252.81008144282},{"$f":"LF96+LF97-LF98","v":301078.84494590241},{"$f":"LG96+LG97-LG98","v":310171.42606326868},{"$f":"LH96+LH97-LH98","v":319538.6031303794},{"$f":"LI96+LI97-LI98","v":329188.66894491686},{"$f":"LJ96+LJ97-LJ98","v":339130.16674705339},{"$f":"LK96+LK97-LK98","v":349371.89778281434},{"$f":"LL96+LL97-LL98","v":359922.92909585533},{"$f":"LM96+LM97-LM98","v":370792.60155455017},{"$f":"LN96+LN97-LN98","v":381990.53812149761},{"$f":"LO96+LO97-LO98","v":393526.65237276687},{"$f":"LP96+LP97-LP98","v":405411.15727442445},{"$f":"LQ96+LQ97-LQ98","v":417654.57422411203},{"$f":"LR96+LR97-LR98","v":430267.74236568023},{"$f":"LS96+LS97-LS98","v":443261.82818512374},{"$f":"LT96+LT97-LT98","v":456648.33539631445},{"$f":"LU96+LU97-LU98","v":470439.11512528313},{"$f":"LV96+LV97-LV98","v":484646.37640206661},{"$f":"LW96+LW97-LW98","v":499282.69696940901},{"$f":"LX96+LX97-LX98","v":514361.03441788512},{"$f":"LY96+LY97-LY98","v":529894.73765730532},{"$f":"LZ96+LZ97-LZ98","v":545897.55873455596},{"$f":"MA96+MA97-MA98","v":562383.66500833945},{"$f":"MB96+MB97-MB98","v":579367.65169159137},{"$f":"MC96+MC97-MC98","v":596864.55477267748},{"$f":"MD96+MD97-MD98","v":614889.86432681233},{"$f":"ME96+ME97-ME98","v":633459.53822948202},{"$f":"MF96+MF97-MF98","v":652590.01628401235},{"$f":"MG96+MG97-MG98","v":672298.23477578955},{"$f":"MH96+MH97-MH98","v":692601.64146601851},{"$f":"MI96+MI97-MI98","v":713518.21103829227},{"$f":"MJ96+MJ97-MJ98","v":735066.46101164876},{"$f":"MK96+MK97-MK98","v":757265.46813420055},{"$f":"ML96+ML97-ML98","v":780134.8852718533},{"$f":"MM96+MM97-MM98","v":803694.95880706329},{"$f":"MN96+MN97-MN98","v":827966.54656303662},{"$f":"MO96+MO97-MO98","v":852971.13626924029},{"$f":"MP96+MP97-MP98","v":878730.86458457133},{"$f":"MQ96+MQ97-MQ98","v":905268.5366950254},{"$f":"MR96+MR97-MR98","v":932607.64650321519},{"$f":"MS96+MS97-MS98","v":960772.39742761222},{"$f":"MT96+MT97-MT98","v":989787.72382992611},{"$f":"MU96+MU97-MU98","v":1019679.3130895897},{"$f":"MV96+MV97-MV98","v":1050473.6283448953},{"$f":"MW96+MW97-MW98","v":1082197.9319209112},{"$f":"MX96+MX97-MX98","v":1114880.3094649226},{"$f":"MY96+MY97-MY98","v":1148549.6948107632},{"$f":"MZ96+MZ97-MZ98","v":1183235.8955940483},{"$f":"NA96+NA97-NA98","v":1218969.6196409888},{"$f":"NB96+NB97-NB98","v":1255782.5021541468},{"$f":"NC96+NC97-NC98","v":1293707.1337192019},{"$f":"ND96+ND97-ND98","v":1332777.089157522},{"$f":"NE96+NE97-NE98","v":1373026.9572500791},{"$f":"NF96+NF97-NF98","v":1414492.3713590316},{"$f":"NG96+NG97-NG98","v":1457210.0409740745},{"$f":"NH96+NH97-NH98","v":1501217.7842114917},{"$f":"NI96+NI97-NI98","v":1546554.5612946788},{"$f":"NJ96+NJ97-NJ98","v":1593260.5090457783},{"$f":"NK96+NK97-NK98","v":1641376.9764189608},{"$f":"NL96+NL97-NL98","v":1690946.5611068136},{"$f":"NM96+NM97-NM98","v":1742013.1472522395},{"$f":"NN96+NN97-NN98","v":1794621.9442992574},{"$f":"NO96+NO97-NO98","v":1848819.5270170949},{"$f":"NP96+NP97-NP98","v":1904653.8767330113},{"$f":"NQ96+NQ97-NQ98","v":1962174.4238103481},{"$f":"NR96+NR97-NR98","v":2021432.0914094208},{"$f":"NS96+NS97-NS98","v":2082479.3405699851},{"$f":"NT96+NT97-NT98","v":2145370.216655199},{"$f":"NU96+NU97-NU98","v":2210160.3971981858},{"$f":"NV96+NV97-NV98","v":2276907.2411935711},{"$f":"NW96+NW97-NW98","v":2345669.8398776171},{"$f":"NX96+NX97-NX98","v":2416509.0690419213},{"$f":"NY96+NY97-NY98","v":2489487.6429269873},{"$f":"NZ96+NZ97-NZ98","v":2564670.1697433819},{"$f":"OA96+OA97-OA98","v":2642123.2088696323},{"$f":"OB96+OB97-OB98","v":2721915.329777495},{"$f":"OC96+OC97-OC98","v":2804117.1727367756},{"$f":"OD96+OD97-OD98","v":2888801.5113534261},{"$f":"OE96+OE97-OE98","v":2976043.3169962997},{"$f":"OF96+OF97-OF98","v":3065919.8251695875},{"$f":"OG96+OG97-OG98","v":3158510.6038897093},{"$f":"OH96+OH97-OH98","v":3253897.6241271785},{"$f":"OI96+OI97-OI98","v":3352165.3323758193},{"$f":"OJ96+OJ97-OJ98","v":3453400.7254135688},{"$f":"OK96+OK97-OK98","v":3557693.4273210587},{"$f":"OL96+OL97-OL98","v":3665135.768826155},{"$f":"OM96+OM97-OM98","v":3775822.8690447053},{"$f":"ON96+ON97-ON98","v":3889852.7196898554},{"$f":"OO96+OO97-OO98","v":4007326.2718244884},{"$f":"OP96+OP97-OP98","v":4128347.5252335873},{"$f":"OQ96+OQ97-OQ98","v":4253023.6204956416},{"$f":"OR96+OR97-OR98","v":4381464.9338346105},{"$f":"OS96+OS97-OS98","v":4513785.1748364158},{"$f":"OT96+OT97-OT98","v":4650101.4871164756},{"$f":"OU96+OU97-OU98","v":4790534.5520273931},{"$f":"OV96+OV97-OV98","v":4935208.6954986202},{"$f":"OW96+OW97-OW98","v":5084251.998102678},{"$f":"OX96+OX97-OX98","v":5237796.4084453788},{"$f":"OY96+OY97-OY98","v":5395977.8599804286},{"$f":"OZ96+OZ97-OZ98","v":5558936.3913518377},{"$f":"PA96+PA97-PA98","v":5726816.2703706631},{"$f":"PB96+PB97-PB98","v":5899766.1217358569},{"$f":"PC96+PC97-PC98","v":6077939.0586122796},{"$f":"PD96+PD97-PD98","v":6261492.8181823706},{"$f":"PE96+PE97-PE98","v":6450589.9012914784},{"$f":"PF96+PF97-PF98","v":6645397.7163104815},{"$f":"PG96+PG97-PG98","v":6846088.7273430582},{"$f":"PH96+PH97-PH98","v":7052840.6069088187},{"$f":"PI96+PI97-PI98","v":7265836.3932374651},{"$f":"PJ96+PJ97-PJ98","v":7485264.6523132361},{"$f":"PK96+PK97-PK98","v":7711319.6448130952},{"$f":"PL96+PL97-PL98","v":7944201.4980864506},{"$f":"PM96+PM97-PM98","v":8184116.3833286623},{"$f":"PN96+PN97-PN98","v":8431276.6981051881},{"$f":"PO96+PO97-PO98","v":8685901.2543879654},{"$f":"PP96+PP97-PP98","v":8948215.4722704813},{"$f":"PQ96+PQ97-PQ98","v":9218451.5795330498},{"$f":"PR96+PR97-PR98","v":9496848.8172349483},{"$f":"PS96+PS97-PS98","v":9783653.6515154447},{"$f":"PT96+PT97-PT98","v":10079119.991791211},{"$f":"PU96+PU97-PU98","v":10383509.415543305},{"$f":"PV96+PV97-PV98","v":10697091.399892714},{"$f":"PW96+PW97-PW98","v":11020143.560169473},{"$f":"PX96+PX97-PX98","v":11352951.895686591},{"$f":"PY96+PY97-PY98","v":11695811.042936325},{"$f":"PZ96+PZ97-PZ98","v":12049024.536433002},{"$f":"QA96+QA97-QA98","v":12412905.077433279},{"$f":"QB96+QB97-QB98","v":12787774.810771763},{"$f":"QC96+QC97-QC98","v":13173965.610057071},{"$f":"QD96+QD97-QD98","v":13571819.371480795},{"$f":"QE96+QE97-QE98","v":13981688.316499516},{"$f":"QF96+QF97-QF98","v":14403935.303657802},{"$f":"QG96+QG97-QG98","v":14838934.149828266},{"$f":"QH96+QH97-QH98","v":15287069.961153081},{"$f":"QI96+QI97-QI98","v":15748739.473979905},{"$f":"QJ96+QJ97-QJ98","v":16224351.406094097},{"$f":"QK96+QK97-QK98","v":16714326.818558138},{"$f":"QL96+QL97-QL98","v":17219099.488478594},{"$f":"QM96+QM97-QM98","v":17739116.293030649},{"$f":"QN96+QN97-QN98","v":18274837.605080176},{"$f":"QO96+QO97-QO98","v":18826737.700753599},{"$f":"QP96+QP97-QP98","v":19395305.179316361},{"$f":"QQ96+QQ97-QQ98","v":19981043.395731714},{"$f":"QR96+QR97-QR98","v":20584470.906282812},{"$f":"QS96+QS97-QS98","v":21206121.927652553},{"$f":"QT96+QT97-QT98","v":21846546.809867661},{"$f":"QU96+QU97-QU98","v":22506312.523525663},{"$f":"QV96+QV97-QV98","v":23186003.161736138},{"$f":"QW96+QW97-QW98","v":23886220.457220569},{"$f":"QX96+QX97-QX98","v":24607584.31502863},{"$f":"QY96+QY97-QY98","v":25350733.361342493},{"$f":"QZ96+QZ97-QZ98","v":26116325.508855037},{"$f":"RA96+RA97-RA98","v":26905038.539222457},{"$f":"RB96+RB97-RB98","v":27717570.703106973},{"$f":"RC96+RC97-RC98","v":28554641.338340804},{"$f":"RD96+RD97-RD98","v":29416991.506758697},{"$f":"RE96+RE97-RE98","v":30305384.650262807},{"$f":"RF96+RF97-RF98","v":31220607.266700745},{"$f":"RG96+RG97-RG98","v":32163469.606155105},{"$f":"RH96+RH97-RH98","v":33134806.38826099},{"$f":"RI96+RI97-RI98","v":34135477.541186474},{"$f":"RJ96+RJ97-RJ98","v":35166368.962930307},{"$f":"RK96+RK97-RK98","v":36228393.305610798},{"$f":"RL96+RL97-RL98","v":37322490.783440247},{"$f":"RM96+RM97-RM98","v":38449630.005100146},{"$f":"RN96+RN97-RN98","v":39610808.831254169},{"$f":"RO96+RO97-RO98","v":40807055.257958047},{"$f":"RP96+RP97-RP98","v":42039428.326748386},{"$f":"RQ96+RQ97-RQ98","v":43309019.062216192},{"$f":"RR96+RR97-RR98","v":44616951.437895119},{"$f":"RS96+RS97-RS98","v":45964383.371319547},{"$f":"RT96+RT97-RT98","v":47352507.749133401},{"$f":"RU96+RU97-RU98","v":48782553.483157225},{"$f":"RV96+RV97-RV98","v":50255786.598348573},{"$f":"RW96+RW97-RW98","v":51773511.353618696},{"$f":"RX96+RX97-RX98","v":53337071.39649798},{"$f":"RY96+RY97-RY98","v":54947850.952672221},{"$f":"RZ96+RZ97-RZ98","v":56607276.051442921},{"$f":"SA96+SA97-SA98","v":58316815.788196504},{"$f":"SB96+SB97-SB98","v":60077983.625000037},{"$f":"SC96+SC97-SC98","v":61892338.730475038},{"$f":"SD96+SD97-SD98","v":63761487.360135376},{"$f":"SE96+SE97-SE98","v":65687084.278411463},{"$f":"SF96+SF97-SF98","v":67670834.223619491},{"$f":"SG96+SG97-SG98","v":69714493.417172804},{"$f":"SH96+SH97-SH98","v":71819871.118371427},{"$f":"SI96+SI97-SI98","v":73988831.226146236},{"$f":"SJ96+SJ97-SJ98","v":76223293.929175854},{"$f":"SK96+SK97-SK98","v":78525237.40583697},{"$f":"SL96+SL97-SL98","v":80896699.575493246},{"$f":"SM96+SM97-SM98","v":83339779.902673155},{"$f":"SN96+SN97-SN98","v":85856641.255733892},{"$f":"SO96+SO97-SO98","v":88449511.821657062},{"$f":"SP96+SP97-SP98","v":91120687.078671113},{"$f":"SQ96+SQ97-SQ98","v":93872531.828446969},{"$f":"SR96+SR97-SR98","v":96707482.289666072},{"$f":"SS96+SS97-SS98","v":99628048.254813984},{"$f":"ST96+ST97-ST98","v":102636815.31210937},{"$f":"SU96+SU97-SU98","v":105736447.13453506},{"$f":"SV96+SV97-SV98","v":108929687.83799802},{"$f":"SW96+SW97-SW98","v":112219364.41070555},{"$f":"SX96+SX97-SX98","v":115608389.21590886},{"$f":"SY96+SY97-SY98","v":119099762.57022929},{"$f":"SZ96+SZ97-SZ98","v":122696575.39985022},{"$f":"TA96+TA97-TA98","v":126402011.9769257},{"$f":"TB96+TB97-TB98","v":130219352.73862885},{"$f":"TC96+TC97-TC98","v":134151977.19133544},{"$f":"TD96+TD97-TD98","v":138203366.90251377},{"$f":"TE96+TE97-TE98","v":142377108.5829697},{"$f":"TF96+TF97-TF98","v":146676897.26217538},{"$f":"TG96+TG97-TG98","v":151106539.55949306},{"$f":"TH96+TH97-TH98","v":155669957.05418974},{"$f":"TI96+TI97-TI98","v":160371189.75722629},{"$f":"TJ96+TJ97-TJ98","v":165214399.68789452},{"$f":"TK96+TK97-TK98","v":170203874.55846894},{"$f":"TL96+TL97-TL98","v":175344031.5701347},{"$f":"TM96+TM97-TM98","v":180639421.32355279},{"$f":"TN96+TN97-TN98","v":186094731.84752411},{"$f":"TO96+TO97-TO98","v":191714792.74931934},{"$f":"TP96+TP97-TP98","v":197504579.49034879},{"$f":"TQ96+TQ97-TQ98","v":203469217.7909573},{"$f":"TR96+TR97-TR98","v":209613988.16824421},{"$f":"TS96+TS97-TS98","v":215944330.61092517},{"$f":"TT96+TT97-TT98","v":222465849.39537513},{"$f":"TU96+TU97-TU98","v":229184318.04711547},{"$f":"TV96+TV97-TV98","v":236105684.45213836},{"$f":"TW96+TW97-TW98","v":243236076.12259293},{"$f":"TX96+TX97-TX98","v":250581805.62149525},{"$f":"TY96+TY97-TY98","v":258149376.1512644},{"$f":"TZ96+TZ97-TZ98","v":265945487.31103256},{"$f":"UA96+UA97-UA98","v":273977041.02782571},{"$f":"UB96+UB97-UB98","v":282251147.66686606},{"$f":"UC96+UC97-UC98","v":290775132.32640541},{"$f":"UD96+UD97-UD98","v":299556541.32266283},{"$f":"UE96+UE97-UE98","v":308603148.87060726},{"$f":"UF96+UF97-UF98","v":317922963.96649963},{"$f":"UG96+UG97-UG98","v":327524237.47828794},{"$f":"UH96+UH97-UH98","v":337415469.45013219},{"$f":"UI96+UI97-UI98","v":347605416.62752622},{"$f":"UJ96+UJ97-UJ98","v":358103100.20967752},{"$f":"UK96+UK97-UK98","v":368917813.83600974},{"$f":"UL96+UL97-UL98","v":380059131.81385726},{"$f":"UM96+UM97-UM98","v":391536917.59463578},{"$f":"UN96+UN97-UN98","v":403361332.50599378},{"$f":"UO96+UO97-UO98","v":415542844.74767476},{"$f":"UP96+UP97-UP98","v":428092238.65905452},{"$f":"UQ96+UQ97-UQ98","v":441020624.26655793},{"$f":"UR96+UR97-UR98","v":454339447.11940801},{"$f":"US96+US97-US98","v":468060498.42241412},{"$f":"UT96+UT97-UT98","v":482195925.47477102},{"$f":"UU96+UU97-UU98","v":496758242.42410916},{"$f":"UV96+UV97-UV98","v":511760341.34531718},{"$f":"UW96+UW97-UW98","v":527215503.65394574},{"$f":"UX96+UX97-UX98","v":543137411.86429489},{"$f":"UY96+UY97-UY98","v":559540161.70259655},{"$f":"UZ96+UZ97-UZ98","v":576438274.58601487},{"$f":"VA96+VA97-VA98","v":593846710.47851253},{"$f":"VB96+VB97-VB98","v":611780881.13496351},{"$f":"VC96+VC97-VC98","v":630256663.74523938},{"$f":"VD96+VD97-VD98","v":649290414.9903456},{"$f":"VE96+VE97-VE98","v":668898985.523054},{"$f":"VF96+VF97-VF98","v":689099734.88585031},{"$f":"VG96+VG97-VG98","v":709910546.879403},{"$f":"VH96+VH97-VH98","v":731349845.39516103},{"$f":"VI96+VI97-VI98","v":753436610.72609496},{"$f":"VJ96+VJ97-VJ98","v":776190396.37002301},{"$f":"VK96+VK97-VK98","v":799631346.34039772},{"$f":"VL96+VL97-VL98","v":823780212.99987769},{"$f":"VM96+VM97-VM98","v":848658375.4324739},{"$f":"VN96+VN97-VN98","v":874287858.37053454},{"$f":"VO96+VO97-VO98","v":900691351.69332469},{"$f":"VP96+VP97-VP98","v":927892230.51446319},{"$f":"VQ96+VQ97-VQ98","v":955914575.87600005},{"$f":"VR96+VR97-VR98","v":984783196.06745529},{"$f":"VS96+VS97-VS98","v":1014523648.5886924},{"$f":"VT96+VT97-VT98","v":1045162262.776071},{"$f":"VU96+VU97-VU98","v":1076726163.1119082},{"$f":"VV96+VV97-VV98","v":1109243293.2378879},{"$f":"VW96+VW97-VW98","v":1142742440.6936722},{"$f":"VX96+VX97-VX98","v":1177253262.402621},{"$f":"VY96+VY97-VY98","v":1212806310.9271801},{"$f":"VZ96+VZ97-VZ98","v":1249433061.5171809},{"$f":"WA96+WA97-WA98","v":1287165939.9749999},{"$f":"WB96+WB97-WB98","v":1326038351.3622451},{"$f":"WC96+WC97-WC98","v":1366084709.573385},{"$f":"WD96+WD97-WD98","v":1407340467.8025012},{"$f":"WE96+WE97-WE98","v":1449842149.9301367},{"$f":"WF96+WF97-WF98","v":1493627382.8580267},{"$f":"WG96+WG97-WG98","v":1538734929.8203392},{"$f":"WH96+WH97-WH98","v":1585204724.7009134},{"$f":"WI96+WI97-WI98","v":1633077907.3868811},{"$f":"WJ96+WJ97-WJ98","v":1682396860.1899648},{"$f":"WK96+WK97-WK98","v":1733205245.3677018},{"$f":"WL96+WL97-WL98","v":1785548043.7778063},{"$f":"WM96+WM97-WM98","v":1839471594.6998961},{"$f":"WN96+WN97-WN98","v":1895023636.859833},{"$f":"WO96+WO97-WO98","v":1952253350.6930001},{"$f":"WP96+WP97-WP98","v":2011211401.8839285},{"$f":"WQ96+WQ97-WQ98","v":2071949986.2208233},{"$f":"WR96+WR97-WR98","v":2134522875.8046923},{"$f":"WS96+WS97-WS98","v":2198985466.6539936},{"$f":"WT96+WT97-WT98","v":2265394827.7469444},{"$f":"WU96+WU97-WU98","v":2333809751.5449023},{"$f":"WV96+WV97-WV98","v":2404290806.0415587},{"$f":"WW96+WW97-WW98","v":2476900388.3840137},{"$f":"WX96+WX97-WX98","v":2551702780.1132112},{"$f":"WY96+WY97-WY98","v":2628764204.0726299},{"$f":"WZ96+WZ97-WZ98","v":2708152883.0356236},{"$f":"XA96+XA97-XA98","v":2789939100.1032991},{"$f":"XB96+XB97-XB98","v":2874195260.9264188},{"$f":"XC96+XC97-XC98","v":2960995957.8063965},{"$f":"XD96+XD97-XD98","v":3050418035.7321496},{"$f":"XE96+XE97-XE98","v":3142540660.4112606},{"$f":"XF96+XF97-XF98","v":3237445388.3556805},{"$f":"XG96+XG97-XG98","v":3335216239.0840216},{"$f":"XH96+XH97-XH98","v":3435939769.5043588},{"$f":"XI96+XI97-XI98","v":3539705150.5433908},{"$f":"XJ96+XJ97-XJ98","v":3646604246.0898013},{"$f":"XK96+XK97-XK98","v":3756731694.3217134},{"$f":"XL96+XL97-XL98","v":3870184991.4902291},{"$f":"XM96+XM97-XM98","v":3987064578.2332339},{"$f":"XN96+XN97-XN98","v":4107473928.4958773},{"$f":"XO96+XO97-XO98","v":4231519641.1364527},{"$f":"XP96+XP97-XP98","v":4359311534.2987738},{"$f":"XQ96+XQ97-XQ98","v":4490962742.6345968},{"$f":"XR96+XR97-XR98","v":4626589817.462162},{"$f":"XS96+XS97-XS98","v":4766312829.9495192},{"$f":"XT96+XT97-XT98","v":4910255477.4139948},{"$f":"XU96+XU97-XU98","v":5058545192.8318977},{"$f":"XV96+XV97-XV98","v":5211313257.6554203},{"$f":"XW96+XW97-XW98","v":5368694918.0366135},{"$f":"XX96+XX97-XX98","v":5530829504.5613194},{"$f":"XY96+XY97-XY98","v":5697860555.5990715},{"$f":"XZ96+XZ97-XZ98","v":5869935944.3781643},{"$f":"YA96+YA97-YA98","v":6047208009.898385},{"$f":"YB96+YB97-YB98","v":6229833691.7973156},{"$f":"YC96+YC97-YC98","v":6417974669.2895947},{"$f":"YD96+YD97-YD98","v":6611797504.3021402},{"$f":"YE96+YE97-YE98","v":6811473788.932065},{"$f":"YF96+YF97-YF98","v":7017180297.3578129},{"$f":"YG96+YG97-YG98","v":7229099142.3380194},{"$f":"YH96+YH97-YH98","v":7447417936.4366283},{"$f":"YI96+YI97-YI98","v":7672329958.1170139},{"$f":"YJ96+YJ97-YJ98","v":7904034322.8521471},{"$f":"YK96+YK97-YK98","v":8142736159.4022808},{"$f":"YL96+YL97-YL98","v":8388646791.4162302},{"$f":"YM96+YM97-YM98","v":8641983924.5170002},{"$f":"YN96+YN97-YN98","v":8902971839.0374126},{"$f":"YO96+YO97-YO98","v":9171841588.5763416},{"$f":"YP96+YP97-YP98","v":9448831204.5513458},{"$f":"YQ96+YQ97-YQ98","v":9734185906.9287968},{"$f":"YR96+YR97-YR98","v":10028158321.318047},{"$f":"YS96+YS97-YS98","v":10331008702.621853},{"$f":"YT96+YT97-YT98","v":10643005165.441032},{"$f":"YU96+YU97-YU98","v":10964423921.437351},{"$f":"YV96+YV97-YV98","v":11295549523.864758},{"$f":"YW96+YW97-YW98","v":11636675119.485474},{"$f":"YX96+YX97-YX98","v":11988102708.093935},{"$f":"YY96+YY97-YY98","v":12350143409.878372},{"$f":"YZ96+YZ97-YZ98","v":12723117740.856697},{"$f":"ZA96+ZA97-ZA98","v":13107355896.630569},{"$f":"ZB96+ZB97-ZB98","v":13503198044.708813},{"$f":"ZC96+ZC97-ZC98","v":13910994625.659019},{"$f":"ZD96+ZD97-ZD98","v":14331106663.353924},{"$f":"ZE96+ZE97-ZE98","v":14763906084.587212},{"$f":"ZF96+ZF97-ZF98","v":15209776048.341745},{"$f":"ZG96+ZG97-ZG98","v":15669111285.001665},{"$f":"ZH96+ZH97-ZH98","v":16142318445.808716},{"$f":"ZI96+ZI97-ZI98","v":16629816462.872137},{"$f":"ZJ96+ZJ97-ZJ98","v":17132036920.050877},{"$f":"ZK96+ZK97-ZK98","v":17649424435.036415},{"$f":"ZL96+ZL97-ZL98","v":18182437052.974514},{"$f":"ZM96+ZM97-ZM98","v":18731546651.974342},{"$f":"ZN96+ZN97-ZN98","v":19297239360.863968},{"$f":"ZO96+ZO97-ZO98","v":19880015989.562061},{"$f":"ZP96+ZP97-ZP98","v":20480392472.446835},{"$f":"ZQ96+ZQ97-ZQ98","v":21098900325.114731},{"$f":"ZR96+ZR97-ZR98","v":21736087114.933197},{"$f":"ZS96+ZS97-ZS98","v":22392516945.80418},{"$f":"ZT96+ZT97-ZT98","v":23068770957.567467},{"$f":"ZU96+ZU97-ZU98","v":23765447840.486008},{"$f":"ZV96+ZV97-ZV98","v":24483164365.268684},{"$f":"ZW96+ZW97-ZW98","v":25222555929.0998},{"$f":"ZX96+ZX97-ZX98","v":25984277118.158615},{"$f":"ZY96+ZY97-ZY98","v":26769002287.127007},{"$f":"ZZ96+ZZ97-ZZ98","v":27577426156.198242},{"$f":"AAA96+AAA97-AAA98","v":28410264426.115429},{"$f":"AAB96+AAB97-AAB98","v":29268254411.784115},{"$f":"AAC96+AAC97-AAC98","v":30152155695.019997},{"$f":"AAD96+AAD97-AAD98","v":31062750797.009598},{"$f":"AAE96+AAE97-AAE98","v":32000845871.079288},{"$f":"AAF96+AAF97-AAF98","v":32967271416.385883},{"$f":"AAG96+AAG97-AAG98","v":33962883013.160736},{"$f":"AAH96+AAH97-AAH98","v":34988562080.158195},{"$f":"AAI96+AAI97-AAI98","v":36045216654.978973},{"$f":"AAJ96+AAJ97-AAJ98","v":37133782197.959343},{"$f":"AAK96+AAK97-AAK98","v":38255222420.337723},{"$f":"AAL96+AAL97-AAL98","v":39410530137.431923},{"$f":"AAM96+AAM97-AAM98","v":40600728147.582367},{"$f":"AAN96+AAN97-AAN98","v":41826870137.639359},{"$f":"AAO96+AAO97-AAO98","v":43090041615.796074},{"$f":"AAP96+AAP97-AAP98","v":44391360872.593117},{"$f":"AAQ96+AAQ97-AAQ98","v":45731979970.945435},{"$f":"AAR96+AAR97-AAR98","v":47113085766.067986},{"$f":"AAS96+AAS97-AAS98","v":48535900956.203239},{"$f":"AAT96+AAT97-AAT98","v":50001685165.080574},{"$f":"AAU96+AAU97-AAU98","v":51511736057.06601},{"$f":"AAV96+AAV97-AAV98","v":53067390485.989403},{"$f":"AAW96+AAW97-AAW98","v":54670025678.666283},{"$f":"AAX96+AAX97-AAX98","v":56321060454.162003},{"$f":"AAY96+AAY97-AAY98","v":58021956479.877693},{"$f":"AAZ96+AAZ97-AAZ98","v":59774219565.57},{"$f":"ABA96+ABA97-ABA98","v":61579400996.450218},{"$f":"ABB96+ABB97-ABB98","v":63439098906.543015},{"$f":"ABC96+ABC97-ABC98","v":65354959693.520622},{"$f":"ABD96+ABD97-ABD98","v":67328679476.264946},{"$f":"ABE96+ABE97-ABE98","v":69362005596.448151},{"$f":"ABF96+ABF97-ABF98","v":71456738165.460876},{"$f":"ABG96+ABG97-ABG98","v":73614731658.0578},{"$f":"ABH96+ABH97-ABH98","v":75837896554.131134},{"$f":"ABI96+ABI97-ABI98","v":78128201030.065887},{"$f":"ABJ96+ABJ97-ABJ98","v":80487672701.173889},{"$f":"ABK96+ABK97-ABK98","v":82918400416.749329},{"$f":"ABL96+ABL97-ABL98","v":85422536109.335175},{"$f":"ABM96+ABM97-ABM98","v":88002296699.837097},{"$f":"ABN96+ABN97-ABN98","v":90659966060.17218},{"$f":"ABO96+ABO97-ABO98","v":93397897035.189377},{"$f":"ABP96+ABP97-ABP98","v":96218513525.6521},{"$f":"ABQ96+ABQ97-ABQ98","v":99124312634.126801},{"$f":"ABR96+ABR97-ABR98","v":102117866875.67743},{"$f":"ABS96+ABS97-ABS98","v":105201826455.32289},{"$f":"ABT96+ABT97-ABT98","v":108378921614.27364},{"$f":"ABU96+ABU97-ABU98","v":111651965047.0247},{"$f":"ABV96+ABV97-ABV98","v":115023854391.44485},{"$f":"ABW96+ABW97-ABW98","v":118497574794.06648},{"$f":"ABX96+ABX97-ABX98","v":122076201552.84729},{"$f":"ABY96+ABY97-ABY98","v":125762902839.74329},{"$f":"ABZ96+ABZ97-ABZ98","v":129560942505.50354},{"$f":"ACA96+ACA97-ACA98","v":133473682969.16975},{"$f":"ACB96+ACB97-ACB98","v":137504588194.83868},{"$f":"ACC96+ACC97-ACC98","v":141657226758.32281},{"$f":"ACD96+ACD97-ACD98","v":145935275006.42416},{"$f":"ACE96+ACE97-ACE98","v":150342520311.61816},{"$f":"ACF96+ACF97-ACF98","v":154882864425.02902},{"$f":"ACG96+ACG97-ACG98","v":159560326930.66492},{"$f":"ACH96+ACH97-ACH98","v":164379048803.97101},{"$f":"ACI96+ACI97-ACI98","v":169343296077.85092},{"$f":"ACJ96+ACJ97-ACJ98","v":174457463619.40204},{"$f":"ACK96+ACK97-ACK98","v":179726079020.70801},{"$f":"ACL96+ACL97-ACL98","v":185153806607.13336},{"$f":"ACM96+ACM97-ACM98","v":190745451566.66879},{"$f":"ACN96+ACN97-ACN98","v":196505964203.98218},{"$f":"ACO96+ACO97-ACO98","v":202440444322.94244},{"$f":"ACP96+ACP97-ACP98","v":208554145741.4953},{"$f":"ACQ96+ACQ97-ACQ98","v":214852480942.88846},{"$f":"ACR96+ACR97-ACR98","v":221341025867.36371},{"$f":"ACS96+ACS97-ACS98","v":228025524848.55807},{"$f":"ACT96+ACT97-ACT98","v":234911895698.98453},{"$f":"ACU96+ACU97-ACU98","v":242006234949.09384},{"$f":"ACV96+ACV97-ACV98","v":249314823244.55646},{"$f":"ACW96+ACW97-ACW98","v":256844130906.54208},{"$f":"ACX96+ACX97-ACX98","v":264600823659.91968},{"$f":"ACY96+ACY97-ACY98","v":272591768534.44928},{"$f":"ACZ96+ACZ97-ACZ98","v":280824039944.1897},{"$f":"ADA96+ADA97-ADA98","v":289304925950.50421},{"$f":"ADB96+ADB97-ADB98","v":298041934714.20947},{"$f":"ADC96+ADC97-ADC98","v":307042801142.57861},{"$f":"ADD96+ADD97-ADD98","v":316315493737.08447},{"$f":"ADE96+ADE97-ADE98","v":325868221647.94446},{"$f":"ADF96+ADF97-ADF98","v":335709441941.71234},{"$f":"ADG96+ADG97-ADG98","v":345847867088.35205},{"$f":"ADH96+ADH97-ADH98","v":356292472674.42029},{"$f":"ADI96+ADI97-ADI98","v":367052505349.18781},{"$f":"ADJ96+ADJ97-ADJ98","v":378137491010.73328},{"$f":"ADK96+ADK97-ADK98","v":389557243239.25745},{"$f":"ADL96+ADL97-ADL98","v":401321871985.08301},{"$f":"ADM96+ADM97-ADM98","v":413441792519.03247},{"$f":"ADN96+ADN97-ADN98","v":425927734653.10724},{"$f":"ADO96+ADO97-ADO98","v":438790752239.6311},{"$f":"ADP96+ADP97-ADP98","v":452042232957.26794},{"$f":"ADQ96+ADQ97-ADQ98","v":465693908392.57745},{"$f":"ADR96+ADR97-ADR98","v":479757864426.03333},{"$f":"ADS96+ADS97-ADS98","v":494246551931.69952},{"$f":"ADT96+ADT97-ADT98","v":509172797800.0368},{"$f":"ADU96+ADU97-ADU98","v":524549816293.59784},{"$f":"ADV96+ADV97-ADV98","v":540391220745.66449},{"$f":"ADW96+ADW97-ADW98","v":556711035612.18347},{"$f":"ADX96+ADX97-ADX98","v":573523708887.67139},{"$f":"ADY96+ADY97-ADY98","v":590844124896.0791},{"$f":"ADZ96+ADZ97-ADZ98","v":608687617467.94067},{"$f":"AEA96+AEA97-AEA98","v":627069983515.47241},{"$f":"AEB96+AEB97-AEB98","v":646007497017.63965},{"$f":"AEC96+AEC97-AEC98","v":665516923427.57239},{"$f":"AED96+AED97-AED98","v":685615534515.08508},{"$f":"AEE96+AEE97-AEE98","v":706321123657.44067},{"$f":"AEF96+AEF97-AEF98","v":727652021591.89539},{"$f":"AEG96+AEG97-AEG98","v":749627112643.97058},{"$f":"AEH96+AEH97-AEH98","v":772265851445.81848},{"$f":"AEI96+AEI97-AEI98","v":795588280159.4823},{"$f":"AEJ96+AEJ97-AEJ98","v":819615046220.29871},{"$f":"AEK96+AEK97-AEK98","v":844367420616.15173},{"$f":"AEL96+AEL97-AEL98","v":869867316718.75952},{"$f":"AEM96+AEM97-AEM98","v":896137309683.66602},{"$f":"AEN96+AEN97-AEN98","v":923200656436.11267},{"$f":"AEO96+AEO97-AEO98","v":951081316260.48328},{"$f":"AEP96+AEP97-AEP98","v":979803972011.54993},{"$f":"AEQ96+AEQ97-AEQ98","v":1009394051966.2987},{"$f":"AER96+AER97-AER98","v":1039877752335.6808},{"$f":"AES96+AES97-AES98","v":1071282060456.2184},{"$f":"AET96+AET97-AET98","v":1103634778681.9963},{"$f":"AEU96+AEU97-AEU98","v":1136964548998.1926},{"$f":"AEV96+AEV97-AEV98","v":1171300878377.938},{"$f":"AEW96+AEW97-AEW98","v":1206674164904.9517},{"$f":"AEX96+AEX97-AEX98","v":1243115724685.0813},{"$f":"AEY96+AEY97-AEY98","v":1280657819570.5708},{"$f":"AEZ96+AEZ97-AEZ98","v":1319333685721.6021},{"$f":"AFA96+AFA97-AFA98","v":1359177563030.3945},{"$f":"AFB96+AFB97-AFB98","v":1400224725433.9124},{"$f":"AFC96+AFC97-AFC98","v":1442511512142.0164},{"$f":"AFD96+AFD97-AFD98","v":1486075359808.7053},{"$f":"AFE96+AFE97-AFE98","v":1530954835674.9282},{"$f":"AFF96+AFF97-AFF98","v":1577189671712.311},{"$f":"AFG96+AFG97-AFG98","v":1624820799798.0227},{"$f":"AFH96+AFH97-AFH98","v":1673890387951.9229},{"$f":"AFI96+AFI97-AFI98","v":1724441877668.0708},{"$f":"AFJ96+AFJ97-AFJ98","v":1776520022373.6465},{"$f":"AFK96+AFK97-AFK98","v":1830170927049.3306},{"$f":"AFL96+AFL97-AFL98","v":1885442089046.2205},{"$f":"AFM96+AFM97-AFM98","v":1942382440135.4163},{"$f":"AFN96+AFN97-AFN98","v":2001042389827.5059},{"$f":"AFO96+AFO97-AFO98","v":2061473870000.2966},{"$f":"AFP96+AFP97-AFP98","v":2123730380874.3057},{"$f":"AFQ96+AFQ97-AFQ98","v":2187867038376.7095},{"$f":"AFR96+AFR97-AFR98","v":2253940622935.686},{"$f":"AFS96+AFS97-AFS98","v":2322009629748.3438},{"$f":"AFT96+AFT97-AFT98","v":2392134320566.7437},{"$f":"AFU96+AFU97-AFU98","v":2464376777047.8594},{"$f":"AFV96+AFV97-AFV98","v":2538800955714.7051},{"$f":"AFW96+AFW97-AFW98","v":2615472744577.2891},{"$f":"AFX96+AFX97-AFX98","v":2694460021463.5229},{"$f":"AFY96+AFY97-AFY98","v":2775832714111.7212},{"$f":"AFZ96+AFZ97-AFZ98","v":2859662862077.895},{"$f":"AGA96+AGA97-AGA98","v":2946024680512.6475},{"$f":"AGB96+AGB97-AGB98","v":3034994625864.1299},{"$f":"AGC96+AGC97-AGC98","v":3126651463565.2266},{"$f":"AGD96+AGD97-AGD98","v":3221076337764.8965},{"$f":"AGE96+AGE97-AGE98","v":3318352843165.3965},{"$f":"AGF96+AGF97-AGF98","v":3418567099028.9912},{"$f":"AGG96+AGG97-AGG98","v":3521807825419.6665},{"$f":"AGH96+AGH97-AGH98","v":3628166421747.3403},{"$f":"AGI96+AGI97-AGI98","v":3737737047684.1099},{"$f":"AGJ96+AGJ97-AGJ98","v":3850616706524.1699},{"$f":"AGK96+AGK97-AGK98","v":3966905331061.2002},{"$f":"AGL96+AGL97-AGL98","v":4086705872059.248},{"$f":"AGM96+AGM97-AGM98","v":4210124389395.4375},{"$f":"AGN96+AGN97-AGN98","v":4337270145955.1802},{"$f":"AGO96+AGO97-AGO98","v":4468255704363.0264},{"$f":"AGP96+AGP97-AGP98","v":4603197026634.7891},{"$f":"AGQ96+AGQ97-AGQ98","v":4742213576839.1592},{"$f":"AGR96+AGR97-AGR98","v":4885428426859.7021},{"$f":"AGS96+AGS97-AGS98","v":5032968365350.8652},{"$f":"AGT96+AGT97-AGT98","v":5184964009984.4609},{"$f":"AGU96+AGU97-AGU98","v":5341549923085.9922},{"$f":"AGV96+AGV97-AGV98","v":5502864730763.1895},{"$f":"AGW96+AGW97-AGW98","v":5669051245632.2383},{"$f":"AGX96+AGX97-AGX98","v":5840256593250.332},{"$f":"AGY96+AGY97-AGY98","v":6016632342366.4922},{"$f":"AGZ96+AGZ97-AGZ98","v":6198334639105.96},{"$f":"AHA96+AHA97-AHA98","v":6385524345206.96},{"$f":"AHB96+AHB97-AHB98","v":6578367180432.21},{"$f":"AHC96+AHC97-AHC98","v":6777033869281.2617},{"$f":"AHD96+AHD97-AHD98","v":6981700292133.5566},{"$f":"AHE96+AHE97-AHE98","v":7192547640955.9902},{"$f":"AHF96+AHF97-AHF98","v":7409762579712.8613},{"$f":"AHG96+AHG97-AHG98","v":7633537409620.1895},{"$f":"AHH96+AHH97-AHH98","v":7864070239390.7188},{"$f":"AHI96+AHI97-AHI98","v":8101565160620.3184},{"$f":"AHJ96+AHJ97-AHJ98","v":8346232428471.0518},{"$f":"AHK96+AHK97-AHK98","v":8598288647810.8779},{"$f":"AHL96+AHL97-AHL98","v":8857956964974.7656},{"$f":"AHM96+AHM97-AHM98","v":9125467265317.002},{"$f":"AHN96+AHN97-AHN98","v":9401056376729.5742},{"$f":"AHO96+AHO97-AHO98","v":9684968279306.8086},{"$f":"AHP96+AHP97-AHP98","v":9977454321341.873},{"$f":"AHQ96+AHQ97-AHQ98","v":10278773441846.396},{"$f":"AHR96+AHR97-AHR98","v":10589192399790.158},{"$f":"AHS96+AHS97-AHS98","v":10908986010263.82},{"$f":"AHT96+AHT97-AHT98","v":11238437387773.787},{"$f":"AHU96+AHU97-AHU98","v":11577838196884.555},{"$f":"AHV96+AHV97-AHV98","v":11927488910430.469},{"$f":"AHW96+AHW97-AHW98","v":12287699075525.469},{"$f":"AHX96+AHX97-AHX98","v":12658787587606.338},{"$f":"AHY96+AHY97-AHY98","v":13041082972752.049},{"$f":"AHZ96+AHZ97-AHZ98","v":13434923678529.16},{"$f":"AIA96+AIA97-AIA98","v":13840658373620.74},{"$f":"AIB96+AIB97-AIB98","v":14258646256504.088},{"$f":"AIC96+AIC97-AIC98","v":14689257373450.512},{"$f":"AID96+AID97-AID98","v":15132872946128.717},{"$f":"AIE96+AIE97-AIE98","v":15589885709101.805},{"$f":"AIF96+AIF97-AIF98","v":16060700257516.678},{"$f":"AIG96+AIG97-AIG98","v":16545733405293.684},{"$f":"AIH96+AIH97-AIH98","v":17045414554133.551},{"$f":"AII96+AII97-AII98","v":17560186073668.385},{"$f":"AIJ96+AIJ97-AIJ98","v":18090503693093.168},{"$f":"AIK96+AIK97-AIK98","v":18636836904624.582},{"$f":"AIL96+AIL97-AIL98","v":19199669379144.246},{"$f":"AIM96+AIM97-AIM98","v":19779499394394.402},{"$f":"AIN96+AIN97-AIN98","v":20376840276105.109},{"$f":"AIO96+AIO97-AIO98","v":20992220852443.48},{"$f":"AIP96+AIP97-AIP98","v":21626185922187.273},{"$f":"AIQ96+AIQ97-AIQ98","v":22279296737037.332},{"$f":"AIR96+AIR97-AIR98","v":22952131498495.859},{"$f":"AIS96+AIS97-AIS98","v":23645285869750.434},{"$f":"AIT96+AIT97-AIT98","v":24359373503016.895},{"$f":"AIU96+AIU97-AIU98","v":25095026582808.004},{"$f":"AIV96+AIV97-AIV98","v":25852896385608.805},{"$f":"AIW96+AIW97-AIW98","v":26633653856454.191},{"$f":"AIX96+AIX97-AIX98","v":27437990202919.105},{"$f":"AIY96+AIY97-AIY98","v":28266617507047.262},{"$f":"AIZ96+AIZ97-AIZ98","v":29120269355760.09},{"$f":"AJA96+AJA97-AJA98","v":29999701490304.047},{"$f":"AJB96+AJB97-AJB98","v":30905692475311.23},{"$f":"AJC96+AJC97-AJC98","v":31839044388065.633},{"$f":"AJD96+AJD97-AJD98","v":32800583528585.219},{"$f":"AJE96+AJE97-AJE98","v":33791161151148.492},{"$f":"AJF96+AJF97-AJF98","v":34811654217913.176},{"$f":"AJG96+AJG97-AJG98","v":35862966175294.148},{"$f":"AJH96+AJH97-AJH98","v":36946027753788.031},{"$f":"AJI96+AJI97-AJI98","v":38061797791952.438},{"$f":"AJJ96+AJJ97-AJJ98","v":39211264085269.398},{"$f":"AJK96+AJK97-AJK98","v":40395444260644.531},{"$f":"AJL96+AJL97-AJL98","v":41615386677316},{"$f":"AJM96+AJM97-AJM98","v":42872171354970.945},{"$f":"AJN96+AJN97-AJN98","v":44166910929891.063},{"$f":"AJO96+AJO97-AJO98","v":45500751639973.773},{"$f":"AJP96+AJP97-AJP98","v":46874874339500.984},{"$f":"AJQ96+AJQ97-AJQ98","v":48290495544553.914},{"$f":"AJR96+AJR97-AJR98","v":49748868509999.445},{"$f":"AJS96+AJS97-AJS98","v":51251284339001.43},{"$f":"AJT96+AJT97-AJT98","v":52799073126039.273},{"$f":"AJU96+AJU97-AJU98","v":54393605134445.656},{"$f":"AJV96+AJV97-AJV98","v":56036292009505.914},{"$f":"AJW96+AJW97-AJW98","v":57728588028192.992},{"$f":"AJX96+AJX97-AJX98","v":59471991386644.422},{"$f":"AJY96+AJY97-AJY98","v":61268045526521.086},{"$f":"AJZ96+AJZ97-AJZ98","v":63118340501422.023},{"$f":"AKA96+AKA97-AKA98","v":65024514384564.961},{"$f":"AKB96+AKB97-AKB98","v":66988254718978.828},{"$f":"AKC96+AKC97-AKC98","v":69011300011491.984},{"$f":"AKD96+AKD97-AKD98","v":71095441271839.047},{"$f":"AKE96+AKE97-AKE98","v":73242523598248.578},{"$f":"AKF96+AKF97-AKF98","v":75454447810915.672},{"$f":"AKG96+AKG97-AKG98","v":77733172134805.313},{"$f":"AKH96+AKH97-AKH98","v":80080713933276.422},{"$f":"AKI96+AKI97-AKI98","v":82499151494061.359},{"$f":"AKJ96+AKJ97-AKJ98","v":84990625869182},{"$f":"AKK96+AKK97-AKK98","v":87557342770431.297},{"$f":"AKL96+AKL97-AKL98","v":90201574522098.313},{"$f":"AKM96+AKM97-AKM98","v":92925662072665.688},{"$f":"AKN96+AKN97-AKN98","v":95732017067260.188},{"$f":"AKO96+AKO97-AKO98","v":98623123982691.438},{"$f":"AKP96+AKP97-AKP98","v":101601542326968.72},{"$f":"AKQ96+AKQ97-AKQ98","v":104669908905243.17},{"$f":"AKR96+AKR97-AKR98","v":107830940154181.53},{"$f":"AKS96+AKS97-AKS98","v":111087434546837.81},{"$f":"AKT96+AKT97-AKT98","v":114442275070152.31},{"$f":"AKU96+AKU97-AKU98","v":117898431777270.91},{"$f":"AKV96+AKV97-AKV98","v":121458964416944.5},{"$f":"AKW96+AKW97-AKW98","v":125127025142336.22},{"$f":"AKX96+AKX97-AKX98","v":128905861301634.77},{"$f":"AKY96+AKY97-AKY98","v":132798818312944.14},{"$f":"AKZ96+AKZ97-AKZ98","v":136809342625995.06},{"$f":"ALA96+ALA97-ALA98","v":140940984773300.13},{"$f":"ALB96+ALB97-ALB98","v":145197402513453.81},{"$f":"ALC96+ALC97-ALC98","v":149582364069360.13},{"$f":"ALD96+ALD97-ALD98","v":154099751464254.78},{"$f":"ALE96+ALE97-ALE98","v":158753563958475.28},{"$f":"ALF96+ALF97-ALF98","v":163547921590021.22},{"$f":"ALG96+ALG97-ALG98","v":168487068822039.84},{"$f":"ALH96+ALH97-ALH98","v":173575378300465.44},{"$f":"ALI96+ALI97-ALI98","v":178817354725139.5},{"$f":"ALJ96+ALJ97-ALJ98","v":184217638837838.72},{"$f":"ALK96+ALK97-ALK98","v":189781011530741.44},{"$f":"ALL96+ALL97-ALL98","v":195512398078969.84},{"$f":"ALM96+ALM97-ALM98","v":201416872500954.75},{"$f":"ALN96+ALN97-ALN98","v":207499662050483.59},{"$f":"ALO96+ALO97-ALO98","v":213766151844408.19},{"$f":"ALP96+ALP97-ALP98","v":220221889630109.31},{"$f":"ALQ96+ALQ97-ALQ98","v":226872590696938.63},{"$f":"ALR96+ALR97-ALR98","v":233724142935986.19}]
[]
[null,null,"NOPAT",null,null,null,{"$f":"G96*G23","v":2.8448000000000038},2.9307129600000037,3.0192204913920038,3.1104009502320427,3.20433505892905,3.3011059777087071,3.4007993782355097,3.5035035194582225,3.6093093257458611,3.718310467383386,3.8306034434983638,3.9462876674920149,4.0654655550502738,4.1882426148127916,4.3147275417801385,4.4450323135418985,4.5792722894108628,4.717566312551071,4.8600368151901128,5.0068099270088542,5.1580155868045221,5.313787657526019,5.474264044783304,5.6395868189357596,5.8099023408676196,5.9853613915618213,6.1661193055869896,6.3523361086157157,6.5441766590959105,6.7418107942006067,6.9454134801854659,7.1551649672870665,7.371250949299136,7.59386272796797,7.8231973823526033,8.0594579432996518,8.3028535731872992,8.5535997510975577,8.8119184635807031,9.0780384011808408,9.3521951608965033,9.6346314547555778,9.9255973246891944,10.225350363894808,10.534155944884432,10.852287454419942,11.180026535543425,11.517663336916836,11.865496769691726,12.223834772136414,12.592994582254933,12.973303018639029,13.365096769801927,13.768722692249947,14.184538117555896,14.612911168706086,15.054221086001009,15.50885856279824,15.977226091394746,16.459738319354866,16.956822416599383,17.468918453580685,17.996479790878823,18.539973480563365,{"$f":"BS96*BS23","v":19.099880679676378},19.676697076202604,20.270933327903922,20.883115514406619,21.513785602941699,22.163501928150541,22.832839686380691,23.522391444909388,24.232767666545655,24.964597250075332,25.718528087027607,26.495227635255841,27.295383509840569,28.119704091837754,28.968919155411253,29.843780513904672,30.745062685424596,31.673563578524419,32.630105198595857,33.615534375593448,34.630723513736378,35.67657136385121,36.754003819039518,37.863974734374516,39.007466771352618,40.185492267847465,41.399094134336465,42.649346777193422,43.937357049864666,45.264265232770576,46.63124604280025,48.03950967329282,49.490302865426266,50.984910011962143,52.524654294323405,54.110898854011971,55.745047999403134,57.428548448985104,59.162890612144452,60.949609908631217,62.790288127871882,64.686554829333602,66.640088785179472,68.652619466491899,70.72592857437995,72.861851617326224,75.062279536169484,77.329160378161816,79.664501021582296,82.07036895243408,84.548894094797589,87.102270696460479,89.732759271493578,92.442688601492677,95.234457797257747,98.110538422734948,101.07347668310155,104.1258956789312,107.27049772843492,110.51006675983365,113.84747077598063,117.28566439341526,120.8276914580964,124.47668774013088,{"$f":"EE96*EE23","v":128.23588370988287},132.1086073979213,136.09828734133856,140.20845561904699,144.4427509787422,148.80492205830024,153.29883070446087,157.92845539173558,162.69789474456601,167.61137116585189,172.6732345750606,177.88796625922743,183.26018284025611,188.79464036203183,194.49623850096521,200.37002490369437,206.42119965578593,212.65511988539066,219.07730450592948,225.69343910200854,232.50938096288917,239.53116426796842,246.76500542886109,254.21730859281271,261.89467131231572,269.80389038594768,277.95196787560326,286.34611730544646,294.99377004807093,303.90258190352273,313.08043987700904,322.53546916129471,332.27604032996578,342.31077674793073,352.64856220571824,363.29854878433093,374.27016495761774,385.57312393933779,397.21743228230577,409.21339873723139,421.5716433790958,434.30310700914447,447.41906084082058,460.93111647821337,474.85123619585528,489.19174352897011,503.965334183545,519.18508727588812,534.86447691161993,551.01738411435088,567.65810911460414,584.80138400986527,602.4623858069632,620.65674985833346,639.40058370405507,658.71048133191755,678.60353786814142,699.09736471175927,720.21010512605437,741.96045030086123,764.36765589994729,787.45155910812559,811.23259619319094,835.73182059822523,{"$f":"GQ96*GQ23","v":860.97092158029159},886.97224341201638,913.75880516305938,941.35432107898384,969.78322157556909,999.0706748671513,1029.2426092481392,1060.3257360474329,1092.3475732760653,1125.3364699890026,1159.3216313826704,1194.3331446504271,1230.4020056188701,1267.5601461885601,1305.8404626034546,1345.276844574079,1385.9042052802163,1427.7585122796786,1470.876819350525,1515.2972992949108,1561.0592777336169,1608.2032679211725,1656.7710066123918,1706.8054910120861,1758.351016840651,1811.4532175492384,1866.1591047192255,1922.517109681746,1980.5771263941347,2040.3905556112377,2102.0103503906971,2165.4910629724959,2230.8888930742651,2298.261737645108,2367.6692421219905,2439.1728532340744,2512.8358734017434,2588.7235167784761,2666.9029669851861,2747.4434365881389,2830.4162283731002,2915.894798469968,3003.9548213837616,3094.6742569895514,3188.1334195506361,3284.4150488210653,3383.604383295461,3485.7892356709835,3591.060070588248,3699.5100847200133,3811.2352892785575,3926.33459501477,4044.9098997842161,4167.0661787576992,4292.9115773561816,4422.5575069923379,4556.1187437035069,4693.7135297633531,4835.4636783622063,4981.4946814487448,5131.9358208284957,5286.920282617516,5446.5852751525654,5611.0721504621733,{"$f":"JC96*JC23","v":5780.526529406131},5955.0984305941956,6134.9424031981398,6320.2176637747225,6511.0882372207188,6707.723101984785,6910.2963396647265,7118.9872891226005,7333.9807052541028,7555.466922552775,7783.6420236138692,8018.7080127270074,8260.8729947113625,8510.3513591516457,8767.3639701980246,9032.1383620980068,9304.9089406333642,9585.9171906404918,9875.4118897978351,10173.649328869729,10480.893538601595,10797.416523467362,11123.498502476077,11459.428157250853,11805.502887599831,12162.029074805347,12529.322352864467,12907.707887920973,13297.520666136186,13699.105790253498,14112.818785119154,14539.02591242975,14978.104494985129,15430.443250733679,15896.442636905836,16376.51520454039,16871.085963717509,17380.592759821779,17905.486661168397,18446.232358335681,19003.308575557414,19577.208494539253,20168.440191074336,20777.52708484478,{"$f":"KU96*KU23","v":21405.008402807092},22051.439656571867,22717.393134200338,23403.458406853191,24110.242850740153,24838.372184832504,25588.491024814448,26361.263453763841,27157.373610067509,27977.526293091549,28822.447587142913,29692.885504274629,30589.610646503726,31513.41688802814,32465.122078046592,33445.568764803596,34455.624941500668,35496.184814733984,36568.169596138949,37672.52831794235,38810.238673144209,39982.307881073168,41189.773579081579,42433.704741169837,43715.202624353165,45035.401743608629,46395.470876265608,47796.61409672883,49240.07184245003,50727.122012092019,52259.081096857197,53837.305345982291,55463.191967430961,57138.180364847365,58863.753411865764,60641.438764904109,62472.810215604215,64359.489084115456,66303.145654455744,68305.500653220312,70368.326772947577,72493.450241490587,74682.752438783617,76938.171562434873,79261.704343620397,81655.407814797742,84121.401130804632,86661.867444954929,89279.055841792564,91975.283328214704,94752.936884726791,97614.475578645535,100562.43274112063,103599.41820990245,106728.12063984151,109951.30988316472,113271.83944163629,116692.6489927737,120216.76699235546,123847.31335552462,127587.50221886148,131440.64478587109,135410.15225840441,139499.53885660821,{"$f":"NG96*NG23","v":143712.4249300778},148052.54016296618,152523.72687588775,157129.94342753958,161875.26771905128,166763.90080416665,171800.17060845249,176988.53576082777,182333.58954080479,187840.06394493708,193512.8338760742,199356.92145913164,205377.50048719742,211579.90100191077,217969.61401216852,224552.29635533597,231333.77570526712,238320.05573156622,245517.32141465953,252931.94452138225,260570.48924592795,268439.71802115499,276546.59750539385,284898.30475005676,293502.23355350847,302366.00100682443,311497.45423723053,320904.67735519487,330595.99861132179,340579.99776938371,350865.51370201906,361461.65221582004,372377.79411273781,383623.60349494254,395209.03632048983,407144.34921736858,419440.108563733,432107.19984235778,445156.83727759699,458600.57376338047,472450.31109103456,486718.31048598379,501417.20346266049,516560.00300723279,532160.11509805114,548231.35057401226,564787.93736134749,581844.53306966019,599416.2379683638,617518.60835500841,636167.67032732966,655379.93397121504,675172.40797714586,695562.61469805567,716568.60566193692,738208.97755292745,760502.88867502578,783470.07591301156,807130.87220558443,831506.22454619315,856617.71252748824,882487.56744581845,909138.6919826821,936594.68048055912,{"$f":"PS96*PS23","v":964879.83983107202},994019.21099397051,1024038.5911659884,1054964.5566192011,1086824.4862291012,1119646.5857132201,1153459.9126017592,1188294.4019623322,1224180.8929015945,1261151.1558672227,1299237.9207744128,1338474.9059818003,1378896.8481424507,1420539.5329563527,1463439.8268516345,1507635.7096225538,1553166.308053155,1600071.9305563604,1648394.1028591625,1698175.604765509,1749460.5080294274,1802294.2153719163,1856723.5006761483,1912796.5503965681,1970563.0062185449,2030074.0090063447,2091382.2440783365,2154541.9878495024,2219609.1558825574,2286641.3523902101,2355697.9212323949,2426839.9984536129,2500130.5664069122,2575634.5095124007,2653418.6716996753,2733551.9155850052,2816105.1834356724,2901151.5599754294,2988766.3370866878,3079027.0804667054,3172013.6982967998,3267808.511985363,3366496.3290473209,3468164.5181845506,3572903.0866337237,3680804.759850062,3791965.0635975343,3906482.4085181798,4024458.1772554289,4145996.8142085429,4271205.9179976415,4400196.3367211707,4533082.26609015,4669981.3505260721,4811014.78731196,4956307.4338887809,5105987.9183922214,5260188.7535276664,5419046.4538842021,5582701.6567915054,5751299.2468266087,5924988.4840807728,6103923.1363000115,6288261.6150162723,{"$f":"SE96*SE23","v":6478167.1157897627},6673807.762686613,6875356.7571197497,7082992.5311847664,7296898.9056265466,7517265.2525764676,7744286.6632042769,7978164.1204330465,8219104.6768701244,8467321.6381116044,8723034.7515825741,8986470.4010803699,9257861.807192998,9537449.2337702252,9825480.2006300855,10122209.702689115,10427900.435710326,10742823.028868776,11067256.284340613,11401487.4241277,11745812.344336355,12100535.877135312,12465972.060624799,12842444.416855669,13230286.238244709,13629840.882639699,14041462.077295417,14465514.23202974,14902372.761837039,15352424.419244517,15816067.636705698,16293712.879334213,16785783.008290105,17292713.655140467,17814953.60752571,18352965.206472989,18907224.755708475,19478222.943330873,20066465.276219465,20672472.527561288,21296781.197893642,21939943.990070026,22602530.298570145,23285126.713586964,23988337.540337291,24712785.334055476,25459111.45114395,26227976.616968498,27020061.510800943,27836067.368427128,28676716.602953631,29542753.444362827,30434944.598382585,31354079.925253738,32300973.138996404,33276462.527794097,34281411.696133479,35316710.329356708,36383274.981303282,37482049.885738641,38614007.792287946,39780150.827615045,40981511.382609025,42219153.026363812,{"$f":"UQ96*UQ23","v":43494171.447759993},44807695.425482348,46160887.827331915,47554946.63971734,48991106.028236799,50470637.430289559,51994850.680684298,53565095.171240956,55182761.045412436,56849280.428983882,58566128.697939187,60334825.784616955,62156937.523312375,64034077.036516406,65967906.163019203,67960136.929142371,70012533.064402491,72126911.562947437,74305144.292148456,76549159.649771348,78860944.271194443,81242544.788184509,83696069.640787691,86223690.943939462,88827646.41044642,91510241.332041904,94273850.620269582,97120920.909001738,100053972.72045359,103075602.69661129,106188485.89804895,109395378.17217001,112699118.59296955,116102631.97447725,119608931.46010646,123221121.19020166,126942399.05014575,130776059.50146016,134725496.49840426,138794206.49265611,142985791.52873433,147303962.43290207,151752542.09837571,156335468.86974669,161056800.02961302,165920715.39050734,170931520.99530065,176093652.92935872,181411681.24782535,186890314.02150968,192534401.50495929,198348940.43040907,204339078.43140742,210510118.60003594,216867524.18175703,223416923.41204605,230164114.49908987,237115070.75696239,244275945.8938227,251653079.45981613,259253002.45950261,267082443.13377956,275148332.91641974,283457812.57049555,{"$f":"XC96*XC23","v":292018238.51012456},300837189.31313026,309922472.43038678,319282131.09778452,328924451.45693755,338857969.89093703,349091480.58164334,359634043.29520899,370494991.40272433,381683940.14308661,393210795.13540781,405085761.1484971,417319351.13518167,429922395.53946418,442906051.88475603,456281814.65167564,470061525.45415628,484257383.52287179,498881956.50526255,513948191.59172148,529469426.97779143,545459403.67252064,561932277.66343081,578902632.44886649,596385491.94882226,614396333.8056767,632951103.08660805,652066226.39982367,671758626.43709838,692045736.9554987,712945518.21155477,734476472.86154377,756657662.34196246,779508723.7446897,803049887.20177925,827301993.79527283,852286514.00789011,878025566.73092842,904541938.84620237,931859105.39935756,960001250.38241804,988993288.14396703,1018860885.4459149,1049630484.1863817,1081329324.8088102,1113985470.4180365,1147627831.624661,1182286192.1397257,1217991235.1423454,1254774570.4436443,1292668762.4710422,1331707359.0976677,1371924921.3424172,1413357053.9669583,1456040436.9967606,1500012858.1940627,1545313246.5115235,1591981706.5561712,1640059554.0941677,1689589352.6278114,1740614951.0771713,1793181522.5997021,1847335604.5822132,1903125139.8405957,{"$f":"ZO96*ZO23","v":1960599519.0637817},2019809624.5395081,2080807875.2006011,2143648273.0316596,2208386450.8772159,2275079721.6937079,2343787129.2888579,2414569500.5933814,2487489499.5113015,2562611682.396543,2640002555.2049189,2719730632.3721075,2801866497.4697452,2886482865.6933312,2973654648.2372699,3063459018.6140356,3155975480.9761791,3251285940.5016599,3349474775.90481,3450628914.1371355,3554837907.3440776,3662194012.1458688,3772792271.312674,3886730597.9063177,4004109861.9630885,4125033979.794374,4249610005.9841642,4377948228.1648865,4510162264.655467,4646369165.0480623,4786689513.8325138,4931247537.1502552,5080171212.772193,5233592383.3979139,5391646873.3765306,5554474608.9525013,5722219742.1428671,5895030778.3555813,6073060707.8619204,6256467141.2393503,6445412448.9047785,6640063904.8617039,6840593834.7885275,7047179768.5991411,7260004597.6108351,7479256736.4586821,7705130289.8997335,7937825224.654705,8177547546.4392776,8424509482.3417425,8678929668.7084656,8941033344.7034607,9211052551.7135048,9489226338.7752533,9775800974.2062664,10071030163.627296,10375175274.56884,10688505567.860821,11011298436.010216,11343839648.777725,11686423606.170813,12039353599.077171,12402942077.7693,12777510928.517935,{"$f":"ACA96*ACA23","v":13163391758.559177},13560926189.667665,13970466160.595629,14392374238.645617,14827023940.652714,15274800063.660425,15736099025.58297,16211329216.155577,16700911358.483477,17205278881.509678,17724878303.73127,18260169628.50396,18811626751.284775,19379737879.173576,19965005963.124615,20567949143.210979,21189101207.335949,21829012063.797497,22488248228.124184,23167393324.613533,23867048603.016861,24587833470.827969,25330386041.646969,26095363700.10471,26883443683.847874,27695323683.100082,28531722458.329712,29393380476.571266,30281060566.963722,31195548596.086029,32137654163.687824,33108211319.431202,34108079301.278019,35138143296.176613,36199315223.721146,37292534543.477531,38418769086.690552,39579015913.108612,40774302193.684486,42005686119.933754,43274257840.755753,44581140427.546577,45927490868.458481,47314501092.685928,48743399025.685051,50215449676.260735,51731956256.48381,53294261335.429611,54903748027.759583,56561841218.197914,58270008822.987488,60029763089.441719,61842661934.742851,63710310325.172081,65634361696.992279,67616519420.241447,69658538306.732742,71762226163.596069,73929445393.736664,76162114644.627518,78462210506.895264,80831769264.203506,83272888695.982452,85787729934.601135,{"$f":"AEM96*AEM23","v":88378519378.626083},91047550663.86058,93797186693.909164,96629861732.065231,99548083556.373611,102554435679.77608,105651579637.30531,108842257342.35193,112129293514.09097,115515598178.21652,119004169243.19865,122598095154.34325,126300557628.00443,130114834468.37016,134044302469.31494,138092440403.88828,142262832104.08569,146559169633.62906,150985256556.56467,155545011304.57291,160242470645.97101,165081793259.47934,170067263415.91559,175203294771.07623,180494434273.16272,185945366188.21222,191560916247.09625,197346055917.75854,203305906806.47485,209445745192.03043,215771006696.82974,222287291099.07397,229000367290.26599,235916178382.43204,243040846969.58148,250380680548.06284,257942177100.61438,265732030849.05292,273757138180.69431,282024603753.75122,290541746787.1145,299316107540.08539,308355453987.79602,317667788698.22742,327261355916.91394,337144648865.60474,347326417261.34595,357815675062.63861,368621708449.53027,379754084044.70605,391222657382.8562,403037581635.81848,415209316601.22015,427748637962.57703,440666646829.04688,453974779563.28406,467684817906.09521,481808899406.85919,496359528168.94641,511349585919.64856,526792343414.42194,542701472185.53754,559091056645.54077,575975606556.23621,{"$f":"AGY96*AGY23","v":593370069874.2345},611289845984.4364,629750799333.16638,648769273473.02795,668362105531.91345,688546641118.97705,709340749680.77026,730762840321.12952,752831878098.82776,775567400817.41223,798989536322.09814,823119020319.02539,847977214732.66003,873586126617.5863,899968427641.43738,927147474156.20862,955147327875.72595,983992777177.573,1013709359048.3357,1044323381691.5952,1075861947818.6815,1108352978642.8057,1141825238597.8184,1176308360803.4724,1211832873299.7373,1248430226073.3892,1286132818900.8057,1324974030031.6099,1364988245738.5645,1406210890759.8691,1448678459660.8171,1492428549142.574,1537499891326.6797,1583932388044.7454,1631767146163.6965,1681046513977.8406,1731814118699.9709,1784114905084.7102,1837995175218.2683,1893502629509.8601,1950686408921.0581,2009597138470.4739,2070286972052.2817,2132809638608.2605,2197220489694.23,2263576548482.9961,2331936560247.1826,2402361044366.6475,2474912347906.5195,2549654700813.2964,2626654272777.8579,2705979231815.7495,2787699804616.585,2871888338716.0054,2958619366545.229,3047969671414.895,3140018355491.625,3234846909827.4727,3332539286504.2627,3433181972956.6914,3536864068539.9834,3643677363409.8901,3753716419784.8691,3867078655662.3726,{"$f":"AJK96*AJK23","v":3983864431063.376},4104177136881.4897,4228123286415.311,4355812609665.0537,4487358150476.9375,4622876366621.3418,4762487232893.3066,4906314347326.6846,5054485040615.9502,5207130488842.5518,5364385829605.5977,5526390281659.6855,5693287268165.8086,5865224543664.416,6042354324883.0811,6224833425494.5508,6412823394944.4863,6606490661471.8086,6806006679448.2578,7011548081167.5947,7223296833218.8564,7441440397582.0654,7666171897589.042,7897690288896.2305,8136200535620.8955,8381913791796.6455,8635047588308.9023,8895826025475.832,9164479971445.2012,9441247266582.8457,9726372934033.6484,10020109396641.463,10322716700420.035,10634462744772.721,10955623519664.857,11286483349958.736,11627335147127.49,11978480668570.74,12340230784761.578,12712905754461.377,13096835508246.109,13492359940595.143,13899829210801.117,14319604052967.313,14752056095366.928,15197568189447.01,15656534748768.307,16129362098181.109,16616468833546.178,17118286192319.271,17635258435327.313,18167843240074.199,18716512105924.438,19281750771523.355,19864059644823.363,20463954246097.031,21081965664329.16,21718641027391.902,22374543986419.137,23050255214808.996]
[null,null,"Add: Depreciation",null,null,null,{"$f":"G98","v":3.2734963896627458},{"$f":"H98","v":3.3723559806305601},3.4742011312456031,3.5791220054092205,3.687211489972579,3.7985652769697507,3.9132819483342369,4.0314630631739314,4.1532132476817845,4.2786402877617737,4.4078552244521791,4.5409724522306352,4.6781098202880003,4.8193887368606978,4.9649342767138913,5.1148752918706508,5.2693445256851437,5.4284787303608351,5.5924187880177314,5.7613098354158669,5.9353013924454263,6.1145474944972786,6.2992068288310961,6.489442875061795,6.6854240498886606,6.8873238561952981,7.0953210366523969,7.3095997319592989,7.5303496438644695,7.7577662031091759,7.992050742443074,8.2334106748648548,8.4820596772457737,8.7382178794985954,9.0021120594594546,9.2739758436551298,9.5540499141335129,9.8425822215403453,10.139828204630863,10.446051016410717,10.761521757106321,11.086519714170931,11.421332609538894,11.766256854346969,12.121597811348247,12.487670065250965,12.864797701221544,13.253314591798434,13.653564692470747,14.065902346183362,14.490692597038098,14.928311513468648,15.379146521175398,15.843596746114898,16.322073367847569,16.814999983556564,17.322812983059976,17.845961935148384,18.384909985589868,18.940134267154679,19.512126322022752,20.101392536947838,20.708454591563665,21.333849920228889,21.978132187819799,{"$f":"BT98","v":22.641871779891961},23.325656307644692,24.030091128135563,24.755799880205259,25.503425036587458,26.273628472692401,27.067092052567716,27.884518232555262,28.726630683178431,29.594174929810421,30.487919012690693,31.408654166873955,32.357195522713546,33.334382827499496,34.34108118888998,35.378181840794461,36.446602932386455,37.547290340944528,38.681218509241049,39.849391308220127,41.052842925728378,42.292638782085376,43.569876473304355,44.885686742798143,46.241234482430642,47.63771976380005,49.076378900666803,50.558485543466951,52.08535180687965,53.658329431447413,55.278810980277129,56.948231071881501,58.668067650252333,60.439843293289961,62.265126560747312,64.145533382881879,66.082728491044918,68.078426891474464,70.134395383596996,72.252454124181625,74.434478238731899,76.682399481541594,78.998207945884161,81.383953825849858,83.841749231390523,86.373770058178522,88.982257913935527,91.669522102936384,94.437941670445056,97.289967508892502,100.22812452766105,103.25501388839641,106.37331530782598,109.58578943012232,112.89528027091202,116.30471773509358,119.81712021069339,123.43559724105631,127.16335227773621,131.00368551652386,134.95999681912289,139.03578872306039,143.23466954249679,147.56035656268023,{"$f":"EF98","v":152.01667933087316},156.60758304666552,161.33713205467484,166.20951344272603,171.22904074869635,176.40015777930697,181.72744254424205,187.21561130907816,192.86952277061229,198.69418235828476,204.69474666550497,210.87652801480323,217.24499916085028,223.80579813550798,230.56473323920034,237.52778818302417,244.70112738615148,252.09110143321328,259.70425269649633,267.5473211279305,275.62725022599398,283.951193182819,292.52651921694019,301.36082009729182,310.46191686423009,319.8378667535298,329.49697032948637,339.44777883343681,349.69910175420665,360.26001462718369,371.13986706892462,382.3482910544061,393.89520944424913,405.79084476946542,418.04572828150327,430.67070927560468,443.67696469572797,457.07600902953891,470.87970450223105,485.10027157819837,499.75029977985997,514.84275883321163,530.39101014997459,546.40881865650374,562.91036497993014,579.91025800232399,597.42354779399432,615.46573893737286,634.05280425328158,653.20119894173058,672.9278751497709,693.25029697929403,714.18645594806867,735.75488691770033,757.97468450261476,780.86551997459378,804.44765867782644,828.74197796989677,853.76998570458761,879.5538392728663,906.11636521890671,933.48107944851768,961.6722080478628,990.71470873090811,{"$f":"GR98","v":1020.6342929345817},1051.4574485812061,1083.2114635283585,1115.9244497269151,1149.6253681086678,1184.3440542255496,1220.1112446631612,1256.9586042519884,1294.9187541003985,1334.0253004742306,1374.3128645485524,1415.8171130579187,1458.574789872268,1502.6237485264105,1548.0029857319082,1594.7526759010118,1642.9142067132223,1692.5302157559615,1743.6446282717916,1796.3026960455995,1850.5510374661769,1906.4376787976555,1964.0120966973448,2023.3252620176045,2084.429684930536,2147.3794614154381,2212.230321150184,2279.0396768489195,2347.8666750897573,2418.7722486774678,2491.8191705875274,2567.0721095392705,2644.5976872473561,2724.4645374022266,2806.7433664317741,2891.5070160980135,2978.8305279841734,3068.7912099292953,3161.46870446916,3256.9450593441288,3355.3048001363218,3456.6350051004388,3561.0253822544728,3668.568348798558,3779.359112932274,3893.4957581428284,4011.0793300387413,4132.2139258059124,4257.0067863652512,4385.5683913134808,4518.0125567311479,4654.4565359444296,4795.0211233299506,4939.830761254515,5089.0136502444011,5242.701862481782,5401.0314587287321,5564.1426087823402,5732.1797155675658,5905.2915429777058,6083.6313475756324,6267.3570142724166,6456.6311961034444,6651.621458225768,{"$f":"JD98","v":6852.500426264186},7059.4459391373639,7272.641206499311,7492.2749709355894,7718.5416750578452,7951.6416336445927,8191.7812109806582,8439.1730035522742,8694.036028259552,8956.5959163129901,9227.0851129856419,9505.7430833978069,9792.8165245164219,10088.559583556817,10393.234082980234,10707.109752286235,11030.464466805279,11363.5844937028,11706.764745412624,12060.309040724083,12424.530373753951,12799.75119104132,13186.303677010768,13584.530048056493,13994.782855507799,14417.425297744134,14852.831541736008,15301.387054296434,15763.488943336184,16239.546309424939,16729.98060796957,17235.226022330251,17755.729848204624,18291.952889620403,18844.369866886937,19413.46983686692,19999.756625940303,20603.749276043698,21225.982504180218,21867.007175806459,22527.390792515816,23207.717994449791,23908.591077882174,24630.630528434216,25374.475570392933,26140.784732618798,26930.236431543886,27743.529571776508,28581.384164844159,29444.541966622452,30333.767134014444,31249.846901461682,32193.592277885826,33165.838764677981,34167.447095371252,35199.30399765147,36262.322978380544,37357.445132327637,38485.639975323931,39647.906302578718,40845.273072916592,42078.80031971867,43349.580089374176,44658.737408073277,{"$f":"LP98","v":46007.431277797099},47396.855702386572,48828.240744598639,50302.853615085522,51821.999794261101,53387.024188047784,54999.312318526827,56660.291550546324,58371.432355372825,60134.249612505082,61950.303950802743,63821.203130116985,65748.603464646512,67734.211289278843,69779.784470215061,71887.133961215557,74058.125406844265,76294.680794130953,78598.780154113716,80972.463314767971,83417.831706873956,85937.05022442156,88532.349141199084,91206.026085263293,93960.448073038235,96798.053604843997,99721.35482371028,102732.93973938633,105835.4745195158,109031.70585000518,112324.46336667532,115716.66216034892,119211.30535759144,122811.4867793907,126520.39368012831,130341.30956926817,134277.61711826007,138332.80115523151,142510.45175011954,146814.26739297315,151248.05826824094,155815.74962794184,160521.38526670568,165369.1311017602,170363.27886103338,175508.24988263659,180808.59902909223,186269.01871977083,191894.34308510792,197689.55224627821,203659.77672411583,209810.30198118414,216146.57310101591,222674.19960866659,229398.96043684831,236326.80904204116,243463.87867511075,250816.48781109916,258391.14574299433,266194.55834443279,274233.63400643464,282515.48975342902,291047.45754398254,299837.09076181077,{"$f":"OB98","v":308892.17090281751},318220.71446408256,327830.98004089791,337731.47563813301,347930.96620240458,358438.4813817172,369263.32351944508,380415.07588973228,391903.61118160223,403739.10023928661,415932.02106651303,428493.1681027218,441433.661779424,454764.9583651626,468498.86010779045,482647.52568304568,497223.48095867364,512239.63008362567,527709.26691215113,543646.0867728981,560064.19859343965,576978.13739096152,594402.87714016845,612353.84402980155,630846.93011950143,649898.50740911043,669525.44233286555,689745.11069131806,710575.4130341959,732034.79050782858,754142.2411811651,776917.33686483628,800380.24043815432,824551.72369938658,849453.18575510813,875106.67196491233,901534.89345825266,928761.2472406918,956809.83690736082,985705.49398196314,1015473.7999002185,1046141.108657205,1077734.5701386526,1110282.1541568399,1143812.6752123768,1178355.8180037905,1213942.1637075047,1250603.2170514716,1288371.4342064259,1327280.25151946,1367364.1151153476,1408658.5113918311,1451199.9984358645,1495026.2383886273,1540176.0307879639,1586689.3469177606,1634607.3651946771,1683972.5076235563,1734828.4773537877,1787220.2973698722,1841194.3503504423,1896798.4197310256,1954081.7320069026,2013095.0003135109,{"$f":"QN98","v":2073890.4693229792},2136521.9614965334,2201044.9247337291,2267516.4814606877,2335995.4792008004,2406542.5426726649,2479220.1274613789,2554092.5753107131,2631226.1710850964,2710689.2014518664,2792552.0153357126,2876887.086198851,2963769.0762020564,3053274.9023033585,3145483.8043529196,3240477.4152443772,3338339.8331847577,3439157.6961469376,3543020.2585705747,3650019.4703794061,3760250.0583848637,3873809.6101480867,3990798.6603745595,4111320.7799178711,4235482.6674713902,4363394.2440290265,4495168.7501987033,4630922.8464547042,4770776.7164176367,4914854.1732534496,5063282.7692857049,5216193.908918133,5373722.9649674604,5536009.3985094773,5703196.8823444629,5875433.428191266,6052871.517722642,6235668.2375578657,6423985.418332113,6617989.7779657431,6817853.0692603095,7023752.2319519706,7235869.5493569197,7454392.8097474985,7679515.4726018719,7911436.8398744492,8150362.2324386584,8396503.1718583051,8650077.5676484257,8911309.9101914093,9180431.4694791902,9457680.4998574611,9743302.4509531576,10037550.184971943,10340684.200558098,10652972.863414953,10974692.643890083,11306128.361735564,11647573.438259978,11999330.156095428,12361709.92680951,12735033.566599157,13119631.580310451,13515844.454035826,{"$f":"SZ98","v":13924022.956547707},14344528.449835448,14777733.209020479,15224020.751932897,15683786.178641271,16157436.521236237,16645391.104177572,17148081.915523734,17665953.989372551,18199465.7998516,18749089.667007118,19315312.174950734,19898634.602634247,20499573.367633801,21118660.483336344,21756444.029933106,22413488.639637087,23090375.996554125,23787705.351650059,24506094.053269889,25246178.093678638,26008612.672107738,26794072.774805389,27603253.772604514,28436872.036537167,29295665.572040591,30180394.67231622,31091842.591420166,32030816.23768105,32998146.88805902,33994690.924078397,35021330.589985564,36078974.77380313,37168559.811971992,38291050.318293549,39447440.037906006,40638752.727050774,41866043.059407704,43130397.559801817,44432935.566107832,45774810.220204294,47157209.48885446,48581357.215417862,50048514.203323476,51559979.332263842,53117090.708098218,54721226.847482778,56373807.898276761,58076296.896804728,59830201.063088216,61637073.135193482,63498512.743876323,65416167.828741379,67391736.097169355,69426966.527303874,71523660.916428447,73683675.476104572,75908922.475482941,78201371.934242517,80563053.366656646,82996057.578329682,85502538.51719524,88084715.180414543,90744873.578863069,{"$f":"VL98","v":93485368.760944724},96308626.897525251,99217147.429830506,102213505.28221138,105300353.14173417,108480423.80661455,111756532.60557432,115131579.89026266,118608553.60294859,122190531.92175765,125880685.98579472,129682282.70256571,133598687.64018323,137633368.00691673,141789895.72072563,146071950.57149154,150483323.47875059,155027919.84780887,159709763.02721271,164532997.87063456,169501894.40632769,174620851.6173988,179894401.33624423,185327212.2565988,190924094.06674811,196690001.70756388,202630039.75913233,208749466.95985812,215053700.86204582,221548322.62807962,228239081.97144765,235131902.24698535,242232885.69484431,249548318.84282863,257084678.07188201,264848635.34965286,272847064.1372124,281087045.47415626,289575874.24747574,298321065.64974958,307330361.83237195,316611738.75970966,326173413.27025282,336023850.35101449,346171770.6316151,356626158.10468984,367396268.0794515,378491635.37545091,389922082.76378947,401697729.66325587,413829001.09908628,426326636.93227869,439201701.36763352,452465592.74893606,466130053.6499539,480207181.27018243,494709438.14454198,509649663.17650717,525041083.00443769,540897323.71117175,557232422.88724911,574060842.05844402,591397479.48860908,609257683.36916506,{"$f":"XX98","v":627657265.40691376},646612514.82220256,666140212.76983309,686257647.19548213,706982628.14078569,728333503.5106374,750329175.31665862,772989116.41122174,796333387.72684062,820382656.03619111,845158212.24848413,870681990.25838852,896976586.36419177,924065279.27239025,951972050.70641637,980721606.63775015,1010339399.1582102,1040851649.0127881,1072285368.8129741,1104668386.9511259,1138029372.2370498,1172397859.2786088,1207804274.6288228,1244279963.7226133,1281857218.6270361,1320569306.6295724,1360450499.6897857,1401536104.7804172,1443862495.1447859,1487467142.498158,1532388650.2016025,1578666787.437691,1626342524.4183092,1675458068.6557424,1726056902.3291457,1778183820.7794859,1831884972.1670263,1887207898.3264706,1944201576.8559296,2002916464.4769788,2063404541.7041838,2125719358.8636501,2189916083.5013323,2256051549.2230725,2324184306.0096092,2394374672.0510993,2466684787.1470428,2541178667.718884,2617922263.483994,2696983515.8412108,2778432418.0196157,2862341077.043808,2948783777.5705314,3037837047.6531615,3129579726.4922872,3224093034.2323542,3321460643.8661714,3421768755.3109298,3525106171.7213197,3631564378.1073031,3741237622.3261442,3854222998.5203934,3970620533.0757093,4090533273.1745963,{"$f":"AAJ98","v":4214067378.0244694},4341332212.8408089,4472440445.668602,4607508147.1277943,4746654893.1710529,4890003870.9448195,5037681987.8473539,5189819983.8803444,5346552547.3935308,5508018434.3248158,5674360591.0414257,5845726280.8908758,6022267214.573781,6204139684.4539089,6391504702.9244165,6584528144.952734,6783380894.9303064,6988238997.957202,7199283815.6955099,7416702186.9295139,7640686592.9747868,7871435328.0826254,8109152674.9907207,8354049085.7754393,8606341368.1658592,8866252877.4844666,9134013714.3844967,9409860928.5589085,9694038728.601387,9986798698.2051506,10288400018.890945,10599109699.461452,10919202812.385189,11248962737.319221,11588681411.986263,11938659590.628248,12299207110.265223,12670643164.99523,13053296588.578087,13447506145.553146,13853620831.148849,14272000180.249546,14703014585.693083,15147045626.181015,15604486404.091682,16075741893.495251,16561229298.678808,17061378423.498907,17576632051.888573,18107446339.855606,18654291219.319248,19217650814.142693,19798023868.729801,20395924189.565441,21011881100.090321,21646439909.313046,22300162394.574299,22973627298.890442,23667430843.316933,24382187254.785107,25118529309.879616,25877108895.037983,26658597583.668125,27463687230.694904,{"$f":"ACV98","v":28293090585.06189},29147541920.730755,30027797686.736828,30934637176.876282,31868863219.617947,32831302888.850414,33822808236.093697,34844257044.82373,35896553607.577408,36980629526.526245,38097444538.227341,39247987363.281799,40433276581.652916,41654361534.418831,42912323252.758286,44208275414.991585,45543365332.52433,46918774965.566566,48335721969.526672,49795460773.006371,51299283688.351166,52848522055.739372,54444547421.822701,56088772753.961754,57782653691.131393,59527689832.603561,61325426065.54818,63177453932.72773,65085413041.496101,67050992515.349281,69075932489.312836,71162025650.490082,73311118825.134872,75525114613.653946,77805973074.986298,80155713461.850876,82576416008.398773,85070223771.852417,87639344529.76236,90286052734.561188,93012691527.144943,95821674811.264725,98715489390.564911,101696697170.15997,104767937424.69881,107931929134.9247,111191473394.79942,114549455891.32237,118008849459.24031,121572716712.90935,125244212757.63922,129026587982.91994,132923190940.00412,136937471306.39224,141072982939.84528,145333387024.62863,149722455312.7724,154244073463.21814,158902244481.80734,163701092265.1579,168644865251.56564,173737940182.16296,178984825975.66428,184390167720.12933,{"$f":"AFH98","v":189958750785.27722},195695505058.99258,201605509311.77414,207693995692.98972,213966354362.918,220428138264.67813,227085068040.27139,233943037095.08762,241008116815.35925,248286561943.18311,255784816113.86722,263509517560.50601,271467504990.83328,279665823641.55646,288111731515.53143,296812705807.30054,305776449522.68103,315010898298.26593,324524227426.87354,334324859095.1651,344421469839.83911,354822998229.00232,365538652775.51819,376577920089.33881,387950573276.03687,399666680588.97314,411736614342.76013,424171060095.9115,436981026110.80798,450177853099.35437,463773224262.9549,477779175635.69611,492208106739.89417,507072791563.43903,522386389868.65485,538162458842.68811,554414965099.7373,571158297045.74939,588407277616.53101,606177177400.55017,624483728158.04688,643343136748.41992,662772099478.22229,682787816882.4646,703408008952.31506,724650930822.67493,746535388933.51965,769080757679.31201,792306996561.22705,816234667857.37622,840884954826.66895,866279680462.43445,892441326812.3999,919393054882.1344,947158725139.57483,975762918638.78992,1005230958781.6814,1035588933736.8881,1066863719535.7419,1099083003865.7212,1132275310582.4661,1166470024962.0564,1201697419715.9104,1237988681791.3311,{"$f":"AHT98","v":1275375939981.4292},1313892293368.8682,1353571840628.6079,1394449710215.592,1436562091464.1028,1479946266626.3188,1524640643878.4336,1570684791323.562,1618119472021.5337,1666986680076.5842,1717329677814.897,1769193034084.9067,1822622663714.271,1877665868158.4419,1934371377376.8271,1992789392973.6072,2052971632641.4102,2114971375947.1804,2178843511500.7854,2244644585548.1094,2312432852031.6621,2382268324163.0181,2454212827552.7407,2528330054944.8335,2604685622604.1675,2683347128406.8135,2764384211684.6992,2847868614877.5771,2933874247046.8794,3022477249307.6953,3113756062236.7876,3207791495316.3384,3304666798474.8916,3404467735788.8335,3507282661409.6567,3613202597784.2285,3722321316237.3125,3834735419987.6797,3950544429671.3076,4069850871447.3813,4192760367765.0913,4319381730871.5972,4449827059143.9199,4584211836330.0664,4722655033787.2344,4865279215807.6094,5012210648124.999,5163579409698.373,5319519507871.2646,5480168997008.9766,5645670100718.6475,5816169337760.3516,5991817651760.7139,6172770544843.8877,6359188215298.1729,6551235699400.1777,6749083017522.0625,6952905324651.2295,7162883065455.6963,7379202134032.459,7602054038480.2383,7831636070442.3418,8068151479769.7002,8311809654458.7461,{"$f":"AKF98","v":8562826306023.3994},8821423660465.3047,9087830655011.3555,9362283140792.6973,9645024091644.6348,9936303819212.3008,10236380194552.512,10545518876427.998,10863993546496.123,11192086151600.307,11530087153378.635,11878295785410.67,12237020318130.07,12606578331737.602,12987296997356.076,13379513366676.23,13783574670349.852,14199838625394.418,14628673751881.328,15070459699188.145,15525587582103.627,15994460327083.158,16477493028961.07,16975113318435.697,17487761740652.457,18015892145220.156,18559972088005.809,19120483245063.582,19697921839064.5,20292799078604.246,20905641610778.094,21536991987423.594,22187409145443.785,22857468901636.191,23547764462465.605,24258906949232.066,24991525939098.875,25746270022459.66,26523807377137.941]
[null,null,"EBITDA",null,null,null,{"$f":"G101+G102","v":6.1182963896627491},{"$f":"H101+H102","v":6.3030689406305633},6.4934216226376069,6.6895229556412632,6.891546548901629,7.0996712546784577,7.3140813265697471,7.5349665826321539,7.7625225734276455,7.9969507551451597,8.2384586679505425,8.4872601197226505,8.7435753753382741,9.0076313516734885,9.2796618184940307,9.5599076054125494,9.8486168150960065,10.146045042911906,10.452455603207845,10.768119762424721,11.093316979249948,11.428335152023298,11.7734708736144,12.129029693997555,12.495326390756279,12.872685247757119,13.261440342239386,13.661935840575016,14.074526302960379,14.499576997309783,14.93746422262854,15.38857564215192,15.853310626544911,16.332080607466565,16.82530944181206,17.333433786954782,17.856903487320814,18.396181972637905,18.951746668211566,19.524089417591558,20.113716918002822,20.721151168926511,21.346929934228086,21.991607218241775,22.655753756232677,23.339957519670907,24.044824236764967,24.770977928715268,25.519061462162473,26.289737118319778,27.08368717929303,27.901614532107679,28.744243290977323,29.612319438364842,30.506611485403464,31.427911152262652,32.377034069060983,33.354820497946626,34.362136076984612,35.399872586509545,36.468948738622132,37.570310990528526,38.704934382442488,39.873823400792254,41.078012867496177,{"$f":"BT101+BT102","v":42.318568856094565},43.596589635548611,44.913206642542178,46.269585483146955,47.666926964737996,49.106468159073088,50.589483497477104,52.117285899100921,53.691227933253764,55.312703016838029,56.983146647946533,58.70403767671452,60.4768996145513,62.303301982910753,64.184861702794649,66.123244526219054,68.120166510910877,70.177395539540385,72.29675288483449,74.480114821956505,76.72941428957958,79.046642601124887,81.43385120767887,83.893153514150754,86.426726750278107,89.036813898136515,91.725725677860225,94.495842593331616,97.349617039650227,100.28957547424767,103.31832065356994,106.43853393730777,109.65297766221448,112.96449758761337,116.37602541475928,119.89058138228501,123.51127694003003,127.24131750361892,131.0840052922282,135.0427422520535,139.12103306806551,143.32248826672105,147.65082741237606,152.10988240022982,156.70360084871675,161.43604959434799,166.31141829209736,171.33402312451869,176.50831062287915,181.83886160369008,187.33039522412153,192.98777315988997,198.81600390931865,204.82024722738007,211.00581869364697,217.37819441819511,223.94301588962458,230.70609496949123,237.67341903756986,244.85115629250447,252.24566121253815,259.86348018115677,267.71135728262766,275.79624027256307,{"$f":"EF101+EF102","v":284.12528672879444},292.70587038800409,301.5455876737218,310.6522644214682,320.03396280699656,329.69898848376783,339.65589793597763,349.91350605364414,360.48089393646421,371.36741693334534,382.58271292473239,394.13671085505933,406.03963952288211,418.30203663647319,430.93475814289468,443.94898783881013,457.35624727154214,471.16840593914276,485.39769179850487,500.05670209081967,515.15841449396237,530.71619861168006,546.74382780975293,563.25549140960754,580.26580725017777,597.78983462913311,615.84308763493277,634.44154888150774,653.60168365772938,673.34045450419273,693.67533623021927,714.62433138437189,736.20598619217981,758.4394069751836,781.34427706583415,804.94087423322242,829.25008863506582,854.29344131184462,880.09310323946238,906.67191495729412,934.05340678900438,962.26181967403227,991.32212662818802,1021.260054852359,1052.1021085089003,1083.875592185869,1116.6086350698824,1150.3302158489928,1185.0701883676325,1220.8593080563346,1257.7292591596361,1295.7126827862571,1334.8432058064022,1375.1554706217553,1416.6851658345322,1459.4690578427353,1503.5450233895858,1548.9520830959511,1595.7304360054488,1643.9214951728136,1693.5679243270324,1744.7136756417085,1797.4040286460881,1851.6856303111997,{"$f":"GR101+GR102","v":1907.6065363465982},1965.2162537442655,2024.5657846073423,2085.7076713024844,2148.6960429758192,2213.5866634736885,2280.4369807105941,2349.3061775280539,2420.2552240894011,2493.3469318569009,2568.6460091989793,2646.2191186767886,2726.1349360608283,2808.4642111298654,2893.2798303059872,2980.6568811812281,3070.6727189929006,3163.4070351064865,3258.9419275667024,3357.3619737792164,3458.7543053873496,3563.2086854100471,3670.8175877094309,3781.6762788582555,3895.8829024797742,4013.5385661346636,4134.7474308319297,4259.6168032430542,4388.257230700995,4520.7825990681649,4657.3102335600233,4797.961002613536,4942.8594248924637,5092.1337795242171,5245.916219665849,5404.3428894997569,5567.5540447626499,5735.6941769144814,5908.9121410572989,6087.3612877172291,6271.1995986062902,6460.5898264841999,6655.6996392440242,6856.701768349194,7063.7741617533393,7277.1001414382899,7496.8685657097249,7723.2739963941603,7956.5168710852649,8196.8036805920383,8444.3471517459184,8699.3664357286452,8962.0873020876497,9232.7423386106966,9511.57115723674,9798.8206061852889,10094.744988492086,10399.606287144547,10713.674397016312,11037.227363806202,11370.551630193149,11713.942289424982,12067.703346565617,12432.147987631899,{"$f":"JD101+JD102","v":12807.598856858382},13194.388342335504,13592.858870274034,14003.363208156308,14426.26477704263,14861.937973309319,15310.768500103259,15773.153708806378,16249.502950812326,16740.237939926861,17245.793125712647,17766.616078109168,18303.167883668066,18855.923553754841,19425.372445078239,20012.018692919599,20616.381657445771,21238.996383500635,21880.414074282351,22541.202579325676,23221.946897221314,23923.249693517399,24645.73183426162,25390.032935656323,26156.811930313146,26946.747650608602,27760.539429656979,28598.90772043262,29462.594733589682,30352.365094544093,31269.006520399322,32213.330517315379,33186.173098938307,34188.395526526241,35220.885071427329,36284.555800584429,37380.349385762078,38509.235937212099,39672.214862515902,40870.315751363873,42104.599287055069,43376.158185524124,44686.118162726954,{"$f":"KU101+KU102","v":46035.638931241308},{"$f":"KV101+KV102","v":47425.915226964804},{"$f":"KW101+KW102","v":48858.17786681914},{"$f":"KX101+KX102","v":50333.694838397074},{"$f":"KY101+KY102","v":51853.77242251666},{"$f":"KZ101+KZ102","v":53419.756349676667},{"$f":"LA101+LA102","v":55033.032991436899},{"$f":"LB101+LB102","v":56695.030587778281},{"$f":"LC101+LC102","v":58407.220511529187},{"$f":"LD101+LD102","v":60171.118570977371},{"$f":"LE101+LE102","v":61988.286351820891},{"$f":"LF101+LF102","v":63860.332599645881},{"$f":"LG101+LG102","v":65788.9146441552},{"$f":"LH101+LH102","v":67775.73986640868},{"$f":"LI101+LI102","v":69822.567210374225},{"$f":"LJ101+LJ102","v":71931.208740127535},{"$f":"LK101+LK102","v":74103.531244079379},{"$f":"LL101+LL102","v":76341.457887650584},{"$f":"LM101+LM102","v":78646.969915857626},{"$f":"LN101+LN102","v":81022.108407316526},{"$f":"LO101+LO102","v":83468.976081217494},{"$f":"LP101+LP102","v":85989.739158870274},{"$f":"LQ101+LQ102","v":88586.629281468151},{"$f":"LR101+LR102","v":91261.945485768476},{"$f":"LS101+LS102","v":94018.05623943868},{"$f":"LT101+LT102","v":96857.401537869737},{"$f":"LU101+LU102","v":99782.495064313393},{"$f":"LV101+LV102","v":102795.92641525566},{"$f":"LW101+LW102","v":105900.36339299635},{"$f":"LX101+LX102","v":109098.55436746485},{"$f":"LY101+LY102","v":112393.33070936229},{"$f":"LZ101+LZ102","v":115787.60929678503},{"$f":"MA101+MA102","v":119284.39509754794},{"$f":"MB101+MB102","v":122886.78382949388},{"$f":"MC101+MC102","v":126597.96470114461},{"$f":"MD101+MD102","v":130421.22323511916},{"$f":"ME101+ME102","v":134359.94417681976},{"$f":"MF101+MF102","v":138417.61449095974},{"$f":"MG101+MG102","v":142597.82644858671},{"$f":"MH101+MH102","v":146904.28080733403},{"$f":"MI101+MI102","v":151340.79008771555},{"$f":"MJ101+MJ102","v":155911.28194836454},{"$f":"MK101+MK102","v":160619.80266320519},{"$f":"ML101+ML102","v":165470.52070363396},{"$f":"MM101+MM102","v":170467.73042888369},{"$f":"MN101+MN102","v":175615.85588783596},{"$f":"MO101+MO102","v":180919.45473564864},{"$f":"MP101+MP102","v":186383.22226866521},{"$f":"MQ101+MQ102","v":192011.9955811789},{"$f":"MR101+MR102","v":197810.75784773051},{"$f":"MS101+MS102","v":203784.64273473195},{"$f":"MT101+MT102","v":209938.93894532084},{"$f":"MU101+MU102","v":216279.09490146954},{"$f":"MV101+MV102","v":222810.7235674939},{"$f":"MW101+MW102","v":229539.6074192322},{"$f":"MX101+MX102","v":236471.70356329303},{"$f":"MY101+MY102","v":243613.14901090445},{"$f":"MZ101+MZ102","v":250970.26611103376},{"$f":"NA101+NA102","v":258549.56814758698},{"$f":"NB101+NB102","v":266357.76510564412},{"$f":"NC101+NC102","v":274401.76961183466},{"$f":"ND101+ND102","v":282688.70305411203},{"$f":"NE101+NE102","v":291225.90188634628},{"$f":"NF101+NF102","v":300020.92412331386},{"$f":"NG101+NG102","v":309081.556031838},{"$f":"NH101+NH102","v":318415.81902399956},{"$f":"NI101+NI102","v":328031.97675852431},{"$f":"NJ101+NJ102","v":337938.54245663178},{"$f":"NK101+NK102","v":348144.28643882211},{"$f":"NL101+NL102","v":358658.24388927454},{"$f":"NM101+NM102","v":369489.72285473067},{"$f":"NN101+NN102","v":380648.3124849436},{"$f":"NO101+NO102","v":392143.8915219889},{"$f":"NP101+NP102","v":403986.63704595296},{"$f":"NQ101+NQ102","v":416187.03348474076},{"$f":"NR101+NR102","v":428755.88189597998},{"$f":"NS101+NS102","v":441704.30952923861},{"$f":"NT101+NT102","v":455043.77967702155},{"$f":"NU101+NU102","v":468786.10182326764},{"$f":"NV101+NV102","v":482943.4420983303},{"$f":"NW101+NW102","v":497528.33404969994},{"$f":"NX101+NX102","v":512553.68973800086},{"$f":"NY101+NY102","v":528032.81116808858},{"$f":"NZ101+NZ102","v":543979.40206536476},{"$f":"OA101+OA102","v":560407.58000773867},{"$f":"OB101+OB102","v":577331.8889239725},{"$f":"OC101+OC102","v":594767.3119694764},{"$f":"OD101+OD102","v":612729.28479095467},{"$f":"OE101+OE102","v":631233.70919164154},{"$f":"OF101+OF102","v":650296.96720922901},{"$f":"OG101+OG102","v":669935.93561894773},{"$f":"OH101+OH102","v":690168.00087463995},{"$f":"OI101+OI102","v":711011.07450105413},{"$f":"OJ101+OJ102","v":732483.60895098594},{"$f":"OK101+OK102","v":754604.61394130567},{"$f":"OL101+OL102","v":777393.67328233307},{"$f":"OM101+OM102","v":800870.96221545967},{"$f":"ON101+ON102","v":825057.2652743666},{"$f":"OO101+OO102","v":849973.99468565243},{"$f":"OP101+OP102","v":875643.20932515897},{"$f":"OQ101+OQ102","v":902087.63424677867},{"$f":"OR101+OR102","v":929330.68080103141},{"$f":"OS101+OS102","v":957396.46736122272},{"$f":"OT101+OT102","v":986309.84067553165},{"$f":"OU101+OU102","v":1016096.3978639327},{"$f":"OV101+OV102","v":1046782.5090794235},{"$f":"OW101+OW102","v":1078395.340853622},{"$f":"OX101+OX102","v":1110962.8801474012},{"$f":"OY101+OY102","v":1144513.9591278527},{"$f":"OZ101+OZ102","v":1179078.2806935138},{"$f":"PA101+PA102","v":1214686.4447704579},{"$f":"PB101+PB102","v":1251369.9754025256},{"$f":"PC101+PC102","v":1289161.3486596819},{"$f":"PD101+PD102","v":1328094.0213892043},{"$f":"PE101+PE102","v":1368202.4608351584},{"$f":"PF101+PF102","v":1409522.17515238},{"$f":"PG101+PG102","v":1452089.7448419821},{"$f":"PH101+PH102","v":1495942.8551362101},{"$f":"PI101+PI102","v":1541120.3293613235},{"$f":"PJ101+PJ102","v":1587662.1633080356},{"$f":"PK101+PK102","v":1635609.5606399381},{"$f":"PL101+PL102","v":1685004.9693712643},{"$f":"PM101+PM102","v":1735892.1194462762},{"$f":"PN101+PN102","v":1788316.0614535538},{"$f":"PO101+PO102","v":1842323.2065094514},{"$f":"PP101+PP102","v":1897961.3673460369},{"$f":"PQ101+PQ102","v":1955279.8006398871},{"$f":"PR101+PR102","v":2014329.2506192117},{"$f":"PS101+PS102","v":2075161.9939879118},{"$f":"PT101+PT102","v":2137831.8862063475},{"$f":"PU101+PU102","v":2202394.4091697787},{"$f":"PV101+PV102","v":2268906.7203267058},{"$f":"PW101+PW102","v":2337427.7032805728},{"$f":"PX101+PX102","v":2408018.019919646},{"$f":"PY101+PY102","v":2480740.164121219},{"$f":"PZ101+PZ102","v":2555658.5170776797},{"$f":"QA101+QA102","v":2632839.4042934254},{"$f":"QB101+QB102","v":2712351.1543030869},{"$f":"QC101+QC102","v":2794264.1591630401},{"$f":"QD101+QD102","v":2878650.9367697639},{"$f":"QE101+QE102","v":2965586.1950602112},{"$f":"QF101+QF102","v":3055146.8981510298},{"$f":"QG101+QG102","v":3147412.3344751908},{"$f":"QH101+QH102","v":3242464.1869763415},{"$f":"QI101+QI102","v":3340386.6054230272},{"$f":"QJ101+QJ102","v":3441266.280906803},{"$f":"QK101+QK102","v":3545192.5225901883},{"$f":"QL101+QL102","v":3652257.3367724116},{"$f":"QM101+QM102","v":3762555.5083429385},{"$f":"QN101+QN102","v":3876184.6846948955},{"$f":"QO101+QO102","v":3993245.4621726815},{"$f":"QP101+QP102","v":4113841.4751302972},{"$f":"QQ101+QQ102","v":4238079.4876792328},{"$f":"QR101+QR102","v":4366069.4882071447},{"$f":"QS101+QS102","v":4497924.7867510011},{"$f":"QT101+QT102","v":4633762.1153108813},{"$f":"QU101+QU102","v":4773701.7311932705},{"$f":"QV101+QV102","v":4917867.5234753061},{"$f":"QW101+QW102","v":5066387.1226842608},{"$f":"QX101+QX102","v":5219392.013789326},{"$f":"QY101+QY102","v":5377017.6526057627},{"$f":"QZ101+QZ102","v":5539403.5857144576},{"$f":"RA101+RA102","v":5706693.5740030333},{"$f":"RB101+RB102","v":5879035.7199379243},{"$f":"RC101+RC102","v":6056582.5986800492},{"$f":"RD101+RD102","v":6239491.3931601867},{"$f":"RE101+RE102","v":6427924.0332336258},{"$f":"RF101+RF102","v":6622047.3390372805},{"$f":"RG101+RG102","v":6822033.1686762059},{"$f":"RH101+RH102","v":7028058.5703702271},{"$f":"RI101+RI102","v":7240305.9391954076},{"$f":"RJ101+RJ102","v":7458963.1785591096},{"$f":"RK101+RK102","v":7684223.8665515948},{"$f":"RL101+RL102","v":7916287.4273214526},{"$f":"RM101+RM102","v":8155359.3076265603},{"$f":"RN101+RN102","v":8401651.1587168835},{"$f":"RO101+RO102","v":8655381.0237101335},{"$f":"RP101+RP102","v":8916773.5306261797},{"$f":"RQ101+RQ102","v":9186060.0912510902},{"$f":"RR101+RR102","v":9463479.1060068756},{"$f":"RS101+RS102","v":9749276.1750082821},{"$f":"RT101+RT102","v":10043704.315493532},{"$f":"RU101+RU102","v":10347024.185821436},{"$f":"RV101+RV102","v":10659504.316233244},{"$f":"RW101+RW102","v":10981421.346583487},{"$f":"RX101+RX102","v":11313060.271250308},{"$f":"RY101+RY102","v":11654714.691442069},{"$f":"RZ101+RZ102","v":12006687.075123619},{"$f":"SA101+SA102","v":12369289.024792351},{"$f":"SB101+SB102","v":12742841.553341083},{"$f":"SC101+SC102","v":13127675.368251983},{"$f":"SD101+SD102","v":13524131.164373193},{"$f":"SE101+SE102","v":13932559.925537262},{"$f":"SF101+SF102","v":14353323.235288486},{"$f":"SG101+SG102","v":14786793.596994199},{"$f":"SH101+SH102","v":15233354.763623424},{"$f":"SI101+SI102","v":15693402.077484852},{"$f":"SJ101+SJ102","v":16167342.820224892},{"$f":"SK101+SK102","v":16655596.573395686},{"$f":"SL101+SL102","v":17158595.589912236},{"$f":"SM101+SM102","v":17676785.176727585},{"$f":"SN101+SN102","v":18210624.089064762},{"$f":"SO101+SO102","v":18760584.936554518},{"$f":"SP101+SP102","v":19327154.601638466},{"$f":"SQ101+SQ102","v":19910834.670607951},{"$f":"SR101+SR102","v":20512141.877660308},{"$f":"SS101+SS102","v":21131608.562365651},{"$f":"ST101+ST102","v":21769783.140949093},{"$f":"SU101+SU102","v":22427230.591805756},{"$f":"SV101+SV102","v":23104532.955678284},{"$f":"SW101+SW102","v":23802289.850939769},{"$f":"SX101+SX102","v":24521119.004438151},{"$f":"SY101+SY102","v":25261656.798372179},{"$f":"SZ101+SZ102","v":26024558.833683021},{"$f":"TA101+TA102","v":26810500.510460246},{"$f":"TB101+TB102","v":27620177.625876147},{"$f":"TC101+TC102","v":28454306.990177605},{"$f":"TD101+TD102","v":29313627.06128097},{"$f":"TE101+TE102","v":30198898.598531656},{"$f":"TF101+TF102","v":31110905.336207312},{"$f":"TG101+TG102","v":32050454.677360773},{"$f":"TH101+TH102","v":33018378.408617068},{"$f":"TI101+TI102","v":34015533.4365573},{"$f":"TJ101+TJ102","v":35042802.54634133},{"$f":"TK101+TK102","v":36101095.183240838},{"$f":"TL101+TL102","v":37191348.257774711},{"$f":"TM101+TM102","v":38314526.975159511},{"$f":"TN101+TN102","v":39471625.689809337},{"$f":"TO101+TO102","v":40663668.785641581},{"$f":"TP101+TP102","v":41891711.582967959},{"$f":"TQ101+TQ102","v":43156841.272773594},{"$f":"TR101+TR102","v":44460177.879211351},{"$f":"TS101+TS102","v":45802875.251163527},{"$f":"TT101+TT102","v":47186122.083748668},{"$f":"TU101+TU102","v":48611142.970677882},{"$f":"TV101+TV102","v":50079199.488392353},{"$f":"TW101+TW102","v":51591591.312941805},{"$f":"TX101+TX102","v":53149657.370592639},{"$f":"TY101+TY102","v":54754777.023184538},{"$f":"TZ101+TZ102","v":56408371.289284721},{"$f":"UA101+UA102","v":58111904.102221109},{"$f":"UB101+UB102","v":59866883.606108174},{"$f":"UC101+UC102","v":61674863.491012648},{"$f":"UD101+UD102","v":63537444.368441224},{"$f":"UE101+UE102","v":65456275.188368149},{"$f":"UF101+UF102","v":67433054.699056864},{"$f":"UG101+UG102","v":69469532.9509684},{"$f":"UH101+UH102","v":71567512.846087649},{"$f":"UI101+UI102","v":73728851.734039485},{"$f":"UJ101+UJ102","v":75955463.056407481},{"$f":"UK101+UK102","v":78249318.040710986},{"$f":"UL101+UL102","v":80612447.445540458},{"$f":"UM101+UM102","v":83046943.358395785},{"$f":"UN101+UN102","v":85554961.047819346},{"$f":"UO101+UO102","v":88138720.871463478},{"$f":"UP101+UP102","v":90800510.241781682},{"$f":"UQ101+UQ102","v":93542685.651083469},{"$f":"UR101+UR102","v":96367674.75774619},{"$f":"US101+US102","v":99277978.535430133},{"$f":"UT101+UT102","v":102276173.48720011},{"$f":"UU101+UU102","v":105364913.92651355},{"$f":"UV101+UV102","v":108546934.32709429},{"$f":"UW101+UW102","v":111825051.74377251},{"$f":"UX101+UX102","v":115202168.30643444},{"$f":"UY101+UY102","v":118681273.78928876},{"$f":"UZ101+UZ102","v":122265448.25772527},{"$f":"VA101+VA102","v":125957864.79510854},{"$f":"VB101+VB102","v":129761792.31192082},{"$f":"VC101+VC102","v":133680598.43974082},{"$f":"VD101+VD102","v":137717752.51262099},{"$f":"VE101+VE102","v":141876828.63850215},{"$f":"VF101+VF102","v":146161508.8633849},{"$f":"VG101+VG102","v":150575586.43105912},{"$f":"VH101+VH102","v":155122969.14127713},{"$f":"VI101+VI102","v":159807682.8093437},{"$f":"VJ101+VJ102","v":164633874.83018589},{"$f":"VK101+VK102","v":169605817.85005751},{"$f":"VL101+VL102","v":174727913.54912925},{"$f":"VM101+VM102","v":180004696.53831294},{"$f":"VN101+VN102","v":185440838.37376997},{"$f":"VO101+VO102","v":191041151.6926578},{"$f":"VP101+VP102","v":196810594.47377607},{"$f":"VQ101+VQ102","v":202754274.42688411},{"$f":"VR101+VR102","v":208877453.51457608},{"$f":"VS101+VS102","v":215185552.61071625},{"$f":"VT101+VT102","v":221684156.29955989},{"$f":"VU101+VU102","v":228379017.81980661},{"$f":"VV101+VV102","v":235276064.15796474},{"$f":"VW101+VW102","v":242381401.29553527},{"$f":"VX101+VX102","v":249701319.61466047},{"$f":"VY101+VY102","v":257242299.46702319},{"$f":"VZ101+VZ102","v":265011016.9109273},{"$f":"WA101+WA102","v":273014349.62163728},{"$f":"WB101+WB102","v":281259382.98021078},{"$f":"WC101+WC102","v":289753416.3462131},{"$f":"WD101+WD102","v":298503969.51986885},{"$f":"WE101+WE102","v":307518789.39936888},{"$f":"WF101+WF102","v":316805856.83922976},{"$f":"WG101+WG102","v":326373393.71577454},{"$f":"WH101+WH102","v":336229870.20599091},{"$f":"WI101+WI102","v":346384012.28621185},{"$f":"WJ101+WJ102","v":356844809.45725548},{"$f":"WK101+WK102","v":367621522.70286453},{"$f":"WL101+WL102","v":378723692.68849105},{"$f":"WM101+WM102","v":390161148.20768344},{"$f":"WN101+WN102","v":401944014.88355553},{"$f":"WO101+WO102","v":414082724.13303888},{"$f":"WP101+WP102","v":426588022.40185672},{"$f":"WQ101+WQ102","v":439470980.67839277},{"$f":"WR101+WR102","v":452743004.29488027},{"$f":"WS101+WS102","v":466415843.02458566},{"$f":"WT101+WT102","v":480501601.48392808},{"$f":"WU101+WU102","v":495012749.84874272},{"$f":"WV101+WV102","v":509962134.89417481},{"$f":"WW101+WW102","v":525362991.36797893},{"$f":"WX101+WX102","v":541228953.70729184},{"$f":"WY101+WY102","v":557574068.10925221},{"$f":"WZ101+WZ102","v":574412804.96615148},{"$f":"XA101+XA102","v":591760071.67612934},{"$f":"XB101+XB102","v":609631225.84074831},{"$f":"XC101+XC102","v":628042088.86113906},{"$f":"XD101+XD102","v":647008959.9447453},{"$f":"XE101+XE102","v":666548630.53507662},{"$f":"XF101+XF102","v":686678399.17723608},{"$f":"XG101+XG102","v":707416086.8323884},{"$f":"XH101+XH102","v":728780052.65472651},{"$f":"XI101+XI102","v":750789210.24489927},{"$f":"XJ101+XJ102","v":773463044.39429522},{"$f":"XK101+XK102","v":796821628.33500302},{"$f":"XL101+XL102","v":820885641.51072013},{"$f":"XM101+XM102","v":845676387.88434386},{"$f":"XN101+XN102","v":871215814.79845095},{"$f":"XO101+XO102","v":897526532.40536404},{"$f":"XP101+XP102","v":924631833.68400621},{"$f":"XQ101+XQ102","v":952555715.0612632},{"$f":"XR101+XR102","v":981322897.65611339},{"$f":"XS101+XS102","v":1010958849.165328},{"$f":"XT101+XT102","v":1041489806.410121},{"$f":"XU101+XU102","v":1072942798.5637066},{"$f":"XV101+XV102","v":1105345671.0803306},{"$f":"XW101+XW102","v":1138727110.3469565},{"$f":"XX101+XX102","v":1173116669.0794344},{"$f":"XY101+XY102","v":1208544792.4856334},{"$f":"XZ101+XZ102","v":1245042845.2186995},{"$f":"YA101+YA102","v":1282643139.1443043},{"$f":"YB101+YB102","v":1321378961.9464624},{"$f":"YC101+YC102","v":1361284606.5972455},{"$f":"YD101+YD102","v":1402395401.7164822},{"$f":"YE101+YE102","v":1444747742.84832},{"$f":"YF101+YF102","v":1488379124.6823392},{"$f":"YG101+YG102","v":1533328174.247746},{"$f":"YH101+YH102","v":1579634685.1100278},{"$f":"YI101+YI102","v":1627339652.6003509},{"$f":"YJ101+YJ102","v":1676485310.1088815},{"$f":"YK101+YK102","v":1727115166.4741695},{"$f":"YL101+YL102","v":1779274044.5016892},{"$f":"YM101+YM102","v":1833008120.6456404},{"$f":"YN101+YN102","v":1888364965.8891387},{"$f":"YO101+YO102","v":1945393587.8589904},{"$f":"YP101+YP102","v":2004144474.2123318},{"$f":"YQ101+YQ102","v":2064669637.3335438},{"$f":"YR101+YR102","v":2127022660.3810167},{"$f":"YS101+YS102","v":2191258744.7245235},{"$f":"YT101+YT102","v":2257434758.8152046},{"$f":"YU101+YU102","v":2325609288.5314236},{"$f":"YV101+YV102","v":2395842689.0450726},{"$f":"YW101+YW102","v":2468197138.2542334},{"$f":"YX101+YX102","v":2542736691.8295116},{"$f":"YY101+YY102","v":2619527339.9227629},{"$f":"YZ101+YZ102","v":2698637065.5884304},{"$f":"ZA101+ZA102","v":2780135904.9692001},{"$f":"ZB101+ZB102","v":2864096009.2992702},{"$f":"ZC101+ZC102","v":2950591708.7801085},{"$f":"ZD101+ZD102","v":3039699578.3852673},{"$f":"ZE101+ZE102","v":3131498505.652503},{"$f":"ZF101+ZF102","v":3226069760.5232086},{"$f":"ZG101+ZG102","v":3323497067.2910094},{"$f":"ZH101+ZH102","v":3423866678.7231975},{"$f":"ZI101+ZI102","v":3527267452.4206381},{"$f":"ZJ101+ZJ102","v":3633790929.4837408},{"$f":"ZK101+ZK102","v":3743531415.5541501},{"$f":"ZL101+ZL102","v":3856586064.3038859},{"$f":"ZM101+ZM102","v":3973054963.4458632},{"$f":"ZN101+ZN102","v":4093041223.341928},{"$f":"ZO101+ZO102","v":4216651068.2868543},{"$f":"ZP101+ZP102","v":4343993930.5491171},{"$f":"ZQ101+ZQ102","v":4475182547.2517004},{"$f":"ZR101+ZR102","v":4610333060.1787024},{"$f":"ZS101+ZS102","v":4749565118.5960999},{"$f":"ZT101+ZT102","v":4893001985.177702},{"$f":"ZU101+ZU102","v":5040770645.1300688},{"$f":"ZV101+ZV102","v":5193001918.6129971},{"$f":"ZW101+ZW102","v":5349830576.555109},{"$f":"ZX101+ZX102","v":5511395459.9670744},{"$f":"ZY101+ZY102","v":5677839602.8580799},{"$f":"ZZ101+ZZ102","v":5849310358.8643951},{"$f":"AAA101+AAA102","v":6025959531.7020988},{"$f":"AAB101+AAB102","v":6207943509.5595026},{"$f":"AAC101+AAC102","v":6395423403.5481997},{"$f":"AAD101+AAD102","v":6588565190.3353558},{"$f":"AAE101+AAE102","v":6787539859.0834827},{"$f":"AAF101+AAF102","v":6992523562.8278046},{"$f":"AAG101+AAG102","v":7203697774.4252033},{"$f":"AAH101+AAH102","v":7421249447.2128448},{"$f":"AAI101+AAI102","v":7645371180.5186739},{"$f":"AAJ101+AAJ102","v":7876261390.1703377},{"$f":"AAK101+AAK102","v":8114124484.1534824},{"$f":"AAL101+AAL102","v":8359171043.5749197},{"$f":"AAM101+AAM102","v":8611618009.0908833},{"$f":"AAN101+AAN102","v":8871688872.9654274},{"$f":"AAO101+AAO102","v":9139613876.9289837},{"$f":"AAP101+AAP102","v":9415630216.0122414},{"$f":"AAQ101+AAQ102","v":9699982248.5358124},{"$f":"AAR101+AAR102","v":9992921712.4415932},{"$f":"AAS101+AAS102","v":10294707948.15733},{"$f":"AAT101+AAT102","v":10605608128.191681},{"$f":"AAU101+AAU102","v":10925897493.663069},{"$f":"AAV101+AAV102","v":11255859597.971695},{"$f":"AAW101+AAW102","v":11595786557.830441},{"$f":"AAX101+AAX102","v":11945979311.876919},{"$f":"AAY101+AAY102","v":12306747887.0956},{"$f":"AAZ101+AAZ102","v":12678411673.285889},{"$f":"ABA101+ABA102","v":13061299705.819122},{"$f":"ABB101+ABB102","v":13455750956.93486},{"$f":"ABC101+ABC102","v":13862114635.834293},{"$f":"ABD101+ABD102","v":14280750497.836491},{"$f":"ABE101+ABE102","v":14712029162.871153},{"$f":"ABF101+ABF102","v":15156332443.589863},{"$f":"ABG101+ABG102","v":15614053683.386274},{"$f":"ABH101+ABH102","v":16085598104.624542},{"$f":"ABI101+ABI102","v":16571383167.384201},{"$f":"ABJ101+ABJ102","v":17071838939.039202},{"$f":"ABK101+ABK102","v":17587408474.998184},{"$f":"ABL101+ABL102","v":18118548210.94313},{"$f":"ABM101+ABM102","v":18665728366.913616},{"$f":"ABN101+ABN102","v":19229433363.594406},{"$f":"ABO101+ABO102","v":19810162251.174957},{"$f":"ABP101+ABP102","v":20408429151.160442},{"$f":"ABQ101+ABQ102","v":21024763711.52549},{"$f":"ABR101+ABR102","v":21659711575.61356},{"$f":"ABS101+ABS102","v":22313834865.19709},{"$f":"ABT101+ABT102","v":22987712678.126045},{"$f":"ABU101+ABU102","v":23681941601.005447},{"$f":"ABV101+ABV102","v":24397136237.355812},{"$f":"ABW101+ABW102","v":25133929751.723961},{"$f":"ABX101+ABX102","v":25892974430.226021},{"$f":"ABY101+ABY102","v":26674942258.018845},{"$f":"ABZ101+ABZ102","v":27480525514.211018},{"$f":"ACA101+ACA102","v":28310437384.740192},{"$f":"ACB101+ACB102","v":29165412593.759346},{"$f":"ACC101+ACC102","v":30046208054.090881},{"$f":"ACD101+ACD102","v":30953603537.324425},{"$f":"ACE101+ACE102","v":31888402364.151619},{"$f":"ACF101+ACF102","v":32851432115.548996},{"$f":"ACG101+ACG102","v":33843545365.438576},{"$f":"ACH101+ACH102","v":34865620435.474823},{"$f":"ACI101+ACI102","v":35918562172.626167},{"$f":"ACJ101+ACJ102","v":37003302750.239479},{"$f":"ACK101+ACK102","v":38120802493.296707},{"$f":"ACL101+ACL102","v":39272050728.594284},{"$f":"ACM101+ACM102","v":40458066660.597824},{"$f":"ACN101+ACN102","v":41679900273.747879},{"$f":"ACO101+ACO102","v":42938633262.01506},{"$f":"ACP101+ACP102","v":44235379986.527908},{"$f":"ACQ101+ACQ102","v":45571288462.121056},{"$f":"ACR101+ACR102","v":46947541373.677109},{"$f":"ACS101+ACS102","v":48365357123.16217},{"$f":"ACT101+ACT102","v":49825990908.281662},{"$f":"ACU101+ACU102","v":51330735833.711761},{"$f":"ACV101+ACV102","v":52880924055.889862},{"$f":"ACW101+ACW102","v":54477927962.377724},{"$f":"ACX101+ACX102","v":56123161386.841537},{"$f":"ACY101+ACY102","v":57818080860.724152},{"$f":"ACZ101+ACZ102","v":59564186902.718033},{"$f":"ADA101+ADA102","v":61363025347.18013},{"$f":"ADB101+ADB102","v":63216188712.664963},{"$f":"ADC101+ADC102","v":65125317611.787453},{"$f":"ADD101+ADD102","v":67092102203.663437},{"$f":"ADE101+ADE102","v":69118283690.214066},{"$f":"ADF101+ADF102","v":71205655857.658539},{"$f":"ADG101+ADG102","v":73356066664.559814},{"$f":"ADH101+ADH102","v":75571419877.829529},{"$f":"ADI101+ADI102","v":77853676758.139984},{"$f":"ADJ101+ADJ102","v":80204857796.235809},{"$f":"ADK101+ADK102","v":82627044501.682129},{"$f":"ADL101+ADL102","v":85122381245.632935},{"$f":"ADM101+ADM102","v":87693077159.251053},{"$f":"ADN101+ADN102","v":90341408089.460419},{"$f":"ADO101+ADO102","v":93069718613.762115},{"$f":"ADP101+ADP102","v":95880424115.897736},{"$f":"ADQ101+ADQ102","v":98776012924.197845},{"$f":"ADR101+ADR102","v":101759048514.50864},{"$f":"ADS101+ADS102","v":104832171779.6468},{"$f":"ADT101+ADT102","v":107998103367.39212},{"$f":"ADU101+ADU102","v":111259646089.08737},{"$f":"ADV101+ADV102","v":114619687400.97778},{"$f":"ADW101+ADW102","v":118081201960.4873},{"$f":"ADX101+ADX102","v":121647254259.69402},{"$f":"ADY101+ADY102","v":125321001338.33676},{"$f":"ADZ101+ADZ102","v":129105695578.75455},{"$f":"AEA101+AEA102","v":133004687585.23294},{"$f":"AEB101+AEB102","v":137021429150.30695},{"$f":"AEC101+AEC102","v":141159476310.64624},{"$f":"AED101+AED102","v":145422492495.22775},{"$f":"AEE101+AEE102","v":149814251768.58362},{"$f":"AEF101+AEF102","v":154338642171.99484},{"$f":"AEG101+AEG102","v":158999669165.58908},{"$f":"AEH101+AEH102","v":163801459174.38989},{"$f":"AEI101+AEI102","v":168748263241.45645},{"$f":"AEJ101+AEJ102","v":173844460791.34845},{"$f":"AEK101+AEK102","v":179094563507.24719},{"$f":"AEL101+AEL102","v":184503219325.16605},{"$f":"AEM101+AEM102","v":190075216548.78607},{"$f":"AEN101+AEN102","v":195815488088.55939},{"$f":"AEO101+AEO102","v":201729115828.83386},{"$f":"AEP101+AEP102","v":207821335126.86465},{"$f":"AEQ101+AEQ102","v":214097539447.69598},{"$f":"AER101+AER102","v":220563285139.01639},{"$f":"AES101+AES102","v":227224296350.21466},{"$f":"AET101+AET102","v":234086470099.99115},{"$f":"AEU101+AEU102","v":241155881497.01093},{"$f":"AEV101+AEV102","v":248438789118.22064},{"$f":"AEW101+AEW102","v":255941640549.59088},{"$f":"AEX101+AEX102","v":263671078094.18854},{"$f":"AEY101+AEY102","v":271633944652.63306},{"$f":"AEZ101+AEZ102","v":279837289781.14258},{"$f":"AFA101+AFA102","v":288288375932.53308},{"$f":"AFB101+AFB102","v":296994684885.69562},{"$f":"AFC101+AFC102","v":305963924369.24359},{"$f":"AFD101+AFD102","v":315204034885.1947},{"$f":"AFE101+AFE102","v":324723196738.72766},{"$f":"AFF101+AFF102","v":334529837280.23718},{"$f":"AFG101+AFG102","v":344632638366.10034},{"$f":"AFH101+AFH102","v":355040544044.75659},{"$f":"AFI101+AFI102","v":365762768474.9082},{"$f":"AFJ101+AFJ102","v":376808804082.85034},{"$f":"AFK101+AFK102","v":388188429966.15247},{"$f":"AFL101+AFL102","v":399911720551.13025},{"$f":"AFM101+AFM102","v":411989054511.77441},{"$f":"AFN101+AFN102","v":424431123958.02991},{"$f":"AFO101+AFO102","v":437248943901.5625},{"$f":"AFP101+AFP102","v":450453862007.38965},{"$f":"AFQ101+AFQ102","v":464057568640.01282},{"$f":"AFR101+AFR102","v":478072107212.94116},{"$f":"AFS101+AFS102","v":492509884850.77197},{"$f":"AFT101+AFT102","v":507383683373.26532},{"$f":"AFU101+AFU102","v":522706670611.13794},{"$f":"AFV101+AFV102","v":538492412063.59424},{"$f":"AFW101+AFW102","v":554754882907.91492},{"$f":"AFX101+AFX102","v":571508480371.73389},{"$f":"AFY101+AFY102","v":588768036478.96021},{"$f":"AFZ101+AFZ102","v":606548831180.62476},{"$f":"AGA101+AGA102","v":624866605882.27954},{"$f":"AGB101+AGB102","v":643737577379.92456},{"$f":"AGC101+AGC102","v":663178452216.79834},{"$f":"AGD101+AGD102","v":683206441473.74561},{"$f":"AGE101+AGE102","v":703839276006.25269},{"$f":"AGF101+AGF102","v":725095222141.6416},{"$f":"AGG101+AGG102","v":746993097850.31909},{"$f":"AGH101+AGH102","v":769552289405.39868},{"$f":"AGI101+AGI102","v":792792768545.44177},{"$f":"AGJ101+AGJ102","v":816735110155.51404},{"$f":"AGK101+AGK102","v":841400510482.21057},{"$f":"AGL101+AGL102","v":866810805898.77344},{"$f":"AGM101+AGM102","v":892988492236.91626},{"$f":"AGN101+AGN102","v":919956744702.47119},{"$f":"AGO101+AGO102","v":947739438392.48584},{"$f":"AGP101+AGP102","v":976361169431.93896},{"$f":"AGQ101+AGQ102","v":1005847276748.7833},{"$f":"AGR101+AGR102","v":1036223864506.5964},{"$f":"AGS101+AGS102","v":1067517825214.6958},{"$f":"AGT101+AGT102","v":1099756863536.1797},{"$f":"AGU101+AGU102","v":1132969520814.9722},{"$f":"AGV101+AGV102","v":1167185200343.5845},{"$f":"AGW101+AGW102","v":1202434193393.9607},{"$f":"AGX101+AGX102","v":1238747706034.4585},{"$f":"AGY101+AGY102","v":1276157886756.6992},{"$f":"AGZ101+AGZ102","v":1314697854936.7515},{"$f":"AHA101+AHA102","v":1354401730155.8413},{"$f":"AHB101+AHB102","v":1395304662406.5476},{"$f":"AHC101+AHC102","v":1437442863211.2256},{"$f":"AHD101+AHD102","v":1480853637680.2041},{"$f":"AHE101+AHE102","v":1525575417538.1465},{"$f":"AHF101+AHF102","v":1571647795147.7983},{"$f":"AHG101+AHG102","v":1619111558561.2622},{"$f":"AHH101+AHH102","v":1668008727629.812},{"$f":"AHI101+AHI102","v":1718382591204.2324},{"$f":"AHJ101+AHJ102","v":1770277745458.6001},{"$f":"AHK101+AHK102","v":1823740133371.45},{"$f":"AHL101+AHL102","v":1878817085399.2676},{"$f":"AHM101+AHM102","v":1935557361378.3254},{"$f":"AHN101+AHN102","v":1994011193691.9507},{"$f":"AHO101+AHO102","v":2054230331741.4473},{"$f":"AHP101+AHP102","v":2116268087760.0391},{"$f":"AHQ101+AHQ102","v":2180179384010.3921},{"$f":"AHR101+AHR102","v":2246020801407.5059},{"$f":"AHS101+AHS102","v":2313850629610.0127},{"$f":"AHT101+AHT102","v":2383728918624.2349},{"$f":"AHU101+AHU102","v":2455717531966.6865},{"$f":"AHV101+AHV102","v":2529880201432.0801},{"$f":"AHW101+AHW102","v":2606282583515.3291},{"$f":"AHX101+AHX102","v":2684992317537.4922},{"$f":"AHY101+AHY102","v":2766079085527.1245},{"$f":"AHZ101+AHZ102","v":2849614673910.0435},{"$f":"AIA101+AIA102","v":2935673037062.1265},{"$f":"AIB101+AIB102","v":3024330362781.4028},{"$f":"AIC101+AIC102","v":3115665139737.4014},{"$f":"AID101+AID102","v":3209758226957.4707},{"$f":"AIE101+AIE102","v":3306692925411.5864},{"$f":"AIF101+AIF102","v":3406555051759.0166},{"$f":"AIG101+AIG102","v":3509433014322.1387},{"$f":"AIH101+AIH102","v":3615417891354.668},{"$f":"AII101+AII102","v":3724603511673.5781},{"$f":"AIJ101+AIJ102","v":3837086537726.1201},{"$f":"AIK101+AIK102","v":3952966551165.4487},{"$f":"AIL101+AIL102","v":4072346141010.6455},{"$f":"AIM101+AIM102","v":4195330994469.1675},{"$f":"AIN101+AIN102","v":4322029990502.1357},{"$f":"AIO101+AIO102","v":4452555296215.2998},{"$f":"AIP101+AIP102","v":4587022466161.001},{"$f":"AIQ101+AIQ102","v":4725550544639.0635},{"$f":"AIR101+AIR102","v":4868262171087.1641},{"$f":"AIS101+AIS102","v":5015283688653.9961},{"$f":"AIT101+AIT102","v":5166745256051.3467},{"$f":"AIU101+AIU102","v":5322780962784.0967},{"$f":"AIV101+AIV102","v":5483528947860.1758},{"$f":"AIW101+AIW102","v":5649131522085.5527},{"$f":"AIX101+AIX102","v":5819735294052.5371},{"$f":"AIY101+AIY102","v":5995491299932.9238},{"$f":"AIZ101+AIZ102","v":6176555137190.8965},{"$f":"AJA101+AJA102","v":6363087102334.0625},{"$f":"AJB101+AJB102","v":6555252332824.5518},{"$f":"AJC101+AJC102","v":6753220953275.8535},{"$f":"AJD101+AJD102","v":6957168226064.7852},{"$f":"AJE101+AJE102","v":7167274706491.9424},{"$f":"AJF101+AJF102","v":7383726402627.999},{"$f":"AJG101+AJG102","v":7606714939987.3652},{"$f":"AJH101+AJH102","v":7836437731174.9814},{"$f":"AJI101+AJI102","v":8073098150656.4668},{"$f":"AJJ101+AJJ102","v":8316905714806.293},{"$f":"AJK101+AJK102","v":8568076267393.4424},{"$f":"AJL101+AJL102","v":8826832170668.7246},{"$f":"AJM101+AJM102","v":9093402502222.9199},{"$f":"AJN101+AJN102","v":9368023257790.0527},{"$f":"AJO101+AJO102","v":9650937560175.3105},{"$f":"AJP101+AJP102","v":9942395874492.6055},{"$f":"AJQ101+AJQ102","v":10242656229902.283},{"$f":"AJR101+AJR102","v":10551984448045.332},{"$f":"AJS101+AJS102","v":10870654378376.301},{"$f":"AJT101+AJT102","v":11198948140603.266},{"$f":"AJU101+AJU102","v":11537156374449.484},{"$f":"AJV101+AJV102","v":11885578496957.859},{"$f":"AJW101+AJW102","v":12244522967565.986},{"$f":"AJX101+AJX102","v":12614307561186.479},{"$f":"AJY101+AJY102","v":12995259649534.311},{"$f":"AJZ101+AJZ102","v":13387716490950.246},{"$f":"AKA101+AKA102","v":13792025528976.945},{"$f":"AKB101+AKB102","v":14208544699952.047},{"$f":"AKC101+AKC102","v":14637642749890.6},{"$f":"AKD101+AKD102","v":15079699560937.295},{"$f":"AKE101+AKE102","v":15535106487677.602},{"$f":"AKF101+AKF102","v":16004266703605.465},{"$f":"AKG101+AKG102","v":16487595558054.348},{"$f":"AKH101+AKH102","v":16985520943907.586},{"$f":"AKI101+AKI102","v":17498483676413.594},{"$f":"AKJ101+AKJ102","v":18026937883441.281},{"$f":"AKK101+AKK102","v":18571351407521.203},{"$f":"AKL101+AKL102","v":19132206220028.344},{"$f":"AKM101+AKM102","v":19709998847873.199},{"$f":"AKN101+AKN102","v":20305240813078.969},{"$f":"AKO101+AKO102","v":20918459085633.953},{"$f":"AKP101+AKP102","v":21550196550020.098},{"$f":"AKQ101+AKQ102","v":22201012485830.703},{"$f":"AKR101+AKR102","v":22871483062902.789},{"$f":"AKS101+AKS102","v":23562201851402.461},{"$f":"AKT101+AKT102","v":24273780347314.813},{"$f":"AKU101+AKU102","v":25006848513803.719},{"$f":"AKV101+AKV102","v":25762055338920.594},{"$f":"AKW101+AKW102","v":26540069410155.996},{"$f":"AKX101+AKX102","v":27341579506342.703},{"$f":"AKY101+AKY102","v":28167295207434.254},{"$f":"AKZ101+AKZ102","v":29017947522698.77},{"$f":"ALA101+ALA102","v":29894289537884.273},{"$f":"ALB101+ALB102","v":30797097081928.383},{"$f":"ALC101+ALC102","v":31727169413802.625},{"$f":"ALD101+ALD102","v":32685329930099.469},{"$f":"ALE101+ALE102","v":33672426893988.461},{"$f":"ALF101+ALF102","v":34689334186186.918},{"$f":"ALG101+ALG102","v":35736952078609.758},{"$f":"ALH101+ALH102","v":36816208031383.773},{"$f":"ALI101+ALI102","v":37928057513931.563},{"$f":"ALJ101+ALJ102","v":39073484850852.297},{"$f":"ALK101+ALK102","v":40253504093348.031},{"$f":"ALL101+ALL102","v":41469159916967.141},{"$f":"ALM101+ALM102","v":42721528546459.555},{"$f":"ALN101+ALN102","v":44011718708562.641},{"$f":"ALO101+ALO102","v":45340872613561.227},{"$f":"ALP101+ALP102","v":46710166966490.781},{"$f":"ALQ101+ALQ102","v":48120814008878.797},{"$f":"ALR101+ALR102","v":49574062591946.938}]
[null,null,"Less: Cap Exp",null,null,null,{"$f":"G97","v":4.1190963896627455},{"$f":"H97","v":4.2434931006305598},4.3716465922696033,4.5036703193561456,4.6396811630007004,4.7797995341233221,4.9241494800538455,5.0728587943514727,5.2260591299408876,5.3838861156651019,5.5464794763581873,5.713983156544205,5.88654544787184,6.0643191203975695,6.2474615578335762,6.4361348968801506,6.6305061707659299,6.8307474571230609,7.037036030328176,7.2495545184440875,7.4684910649010989,7.6940394950611131,7.9263994878119579,8.1657767523438789,8.4123832102646627,8.6664371832146561,8.9281635861477397,9.1977941264494003,9.4755675090681724,9.7617296478420315,10.05653388320686,10.360241206479708,10.673120490915396,10.995448729741041,11.327511281379222,11.669602122076874,12.022024106163594,12.385089234169733,12.759118929041659,13.144444320698719,13.541406539183821,13.950357016667171,14.371657798570521,14.805681864087351,15.252813456382789,15.71344842276555,16.187994565133071,16.676872001000088,17.18051353543029,17.699365044200285,18.233885868535129,18.784549221764891,19.351842608262185,19.936268255031706,20.538343556333665,21.158601531734941,21.797591297993339,22.455878555192736,23.134046087559561,23.832694279403857,24.552441646641853,25.293925384370436,26.057801930978428,26.844747549293977,27.655458925282652,{"$f":"BT97","v":28.490653784826193},29.351071529127935,30.237473889307601,31.150645600764694,32.091395097907785,33.060555229864605,34.058983997806521,35.087565314540278,36.147209787039394,37.238855522607984,38.363468959390744,39.522045721964346,40.715611502767672,41.945222970151256,43.21196870384982,44.516970158706094,45.861382657499014,47.246396413755491,48.673237585450899,50.143169360531516,51.65749307521957,53.217549366091205,54.824719356947156,56.480425881526955,58.186134743149069,59.943356012392172,61.753645363966406,63.618605453958203,65.539887338667739,67.519191936295499,69.558271532771627,71.658931333061332,73.823031059319803,76.052486597311272,78.349271692550062,80.71541969766507,83.153025372534557,85.664246738785096,88.251306990296413,90.916496461403355,93.662174654537722,96.490772329104757,99.404793653443733,102.40681842177773,105.49950433811541,108.6855893691265,111.96789416807414,115.34932457194999,118.83287417402288,122.42162697407836,126.11876010869553,129.92754666397812,133.85135857323027,137.89366960214181,142.0580584241265,146.34821178853514,150.76792778454887,155.32111920364224,160.01181700359223,164.84417387710073,169.82246792818918,174.95110645962049,180.234629874701,185.67771569691701,{"$f":"EF97","v":191.28518271096388},197.061995228835,203.01326748474582,209.14426816278518,215.46042506130127,221.96732989815257,228.67074326107678,235.57659970756129,242.69101301872962,250.02028161189523,257.57089411657449,265.34953511889501,273.36309107948568,281.61865643008616,290.12353985427478,298.88527075787385,307.91160593476161,317.21053643399142,326.79029463429799,336.6593615322538,346.82647425052778,357.30063377289372,368.09111291283523,379.20746452280287,390.65952995139162,402.45744775592357,414.61166267815241,427.13293489103256,440.03234952474185,453.32132648038902,467.01163054009675,481.11538178240761,495.64506631223628,510.6135473148658,526.03407644377467,541.9203055523767,558.28629878005859,575.14654500321626,592.51597066231341,610.40995297631525,628.84433355620001,647.83543242959706,667.40006248897089,687.55554437613773,708.31972181629703,729.71097741514916,751.74824893308687,774.45104605086601,797.83946764160214,821.9342195643784,846.75663299522273,872.32868331167856,898.67300954769121,925.81293443603147,953.77248505599948,982.57641410469068,1012.2502218106522,1042.8201785093338,1074.3133479003156,1106.7576110069056,1140.1816908593139,1174.615177923265,1210.0885562965475,1246.6332306967031,{"$f":"GR97","v":1284.2815542637438},1323.0668572025088,1363.0234762900245,1404.1867852739836,1446.5932261892576,1490.2803416201732,1535.2868079371026,1581.6524695368028,1629.4183741168142,1678.626809015142,1729.3213386473994,1781.5468430745509,1835.3495577354024,1890.7771143790117,1947.878583233258,2006.7045164469023,2067.3069928435984,2129.7396640274751,2194.0578018811052,2260.3183474979141,2328.5799615923515,2398.9030764324407,2471.3499493407003,2545.9847178107893,2622.8734562886752,2702.0842346685931,2783.6871785555841,2867.7545313479627,2954.3607181946718,3043.5824118841506,3135.4986007230518,3230.1906584648877,3327.742416350527,3428.2402373243135,3531.7730924915081,3638.4326398847511,3748.3133056092706,3861.5123674386705,3978.130040935318,4098.269568171565,4222.0373091303463,4349.5428358660829,4480.8990295092399,4616.2221802004187,4755.6320900424716,4899.2521791617537,5047.209594972438,5199.6353247406068,5356.6643115477737,5518.4355737565147,5685.0923280839615,5856.7821163920989,6033.6569363071394,6215.8733757836144,6403.5927517322798,6596.9812528345938,6796.2100866701994,7001.4556312876393,7212.899591352525,7430.7291590113709,7655.1371796135145,7886.3223224378426,8124.4892565754662,8369.8488321240457,{"$f":"JD97","v":8622.6182668541915},8883.0213385131865,9151.288582936284,9427.6574981409576,9712.372754584816,10005.686411773278,10307.858141408829,10619.155457279376,10939.853952089212,11270.237541442306,11610.598715193863,11961.238796392716,12322.468208043778,12694.606747926699,13077.983871714086,13472.93898463985,13879.821741975973,14298.992358583648,14730.821927812874,15175.69275003282,15633.998671083813,16106.145430950543,16592.55102296525,17093.6460638588,17609.874174987337,18141.692375071951,18689.571484799126,19253.99654364006,19835.467239257985,20434.498349883579,21051.62020005006,21687.379130091573,22342.337979820339,23017.076586810912,23712.192299732596,24428.300507184518,25166.035182501495,25926.049445013035,26709.016138252431,27515.628425627652,28346.600404081611,29202.667736284871,30084.588301920674,30993.142868638679,31929.135783271569,32893.39568392637,33886.776233580946,34910.156875835084,35964.443613485309,37050.569810612564,38169.497018893053,39322.215828863627,40509.746746895311,41733.141098651555,42993.481959830824,44291.885115017722,45629.500045491259,47007.510946865092,48427.137777460419,49889.637338339729,51396.304385957585,52948.472778413503,54547.51665632159,56194.851659342501,{"$f":"LP97","v":57891.936179454657},59640.272652074193,61441.408886166821,63296.939434529064,65208.507005451836,67177.803917016485,69206.573595310372,71296.612117888741,73449.769803848976,75667.95285192522,77953.125028053371,80307.309403900581,82732.590147898372,85231.1143703649,87805.094024349921,90456.807863885289,93188.603461374616,96002.899285908119,98902.186844342563,101889.03288704173,104966.08168023039,108136.05734697335,111401.76627885194,114766.09962047327,118232.03582901154,121802.64331104771,125481.08313904134,129270.61184984038,133174.58432770558,137196.45677440226,141339.7897689892,145608.25142001268,150005.62061289704,154535.79035540656,159202.77122413984,164010.69491510882,168963.81790154512,174066.52520217176,179323.33426327739,184738.89895802838,190318.01370656083,196065.61772049899,201986.79937565807,208086.80071680294,214371.02209845043,220845.02696582364,227514.54678019154,234385.48609295333,241463.92777296054,248756.13839170398,256268.57377113347,264007.8846990217,271980.9228169322,280194.74668600352,288656.62803592085,297374.05820260569,306354.75476032431,315606.66835408617,325137.98973837955,334957.15702847863,345072.86317073868,355494.06363849505,366229.98436037754,377290.12988806091,{"$f":"OB97","v":388684.29181068041},400422.55742336292,412515.31865754852,424973.28128100646,437807.47437569284,451029.26010183874,464650.34375691431,478682.78413837304,493139.00421935198,508031.8021467764,523374.36257160897,539180.26832127164,555463.51242457412,572238.51049979625,589520.11351688998,607323.62094509997,625664.79429764196,644559.87108543096,664025.57919221092,684079.15168381564,704738.34206466691,726021.43999501981,747947.28748286935,770535.29556485196,793805.46149091038,817778.38642793591,842475.29369805963,867918.0475677409,894129.17260428669,921131.87361693615,948950.05620016775,977608.34789741284,1007132.1200039147,1037547.5100280329,1068881.4448308796,1101161.664464772,1134416.7467316082,1168676.1324829026,1203970.1516838863,1240330.0502647399,1277788.0177827349,1316377.2159197736,1356131.8078405506,1397086.9884373355,1439279.0154881433,1482745.2417558851,1527524.1480569125,1573655.3773282315,1621179.7697235439,1670139.398769195,1720577.6086120245,1772539.0523921077,1826069.7317743495,1881217.0376739346,1938029.7922116874,1996558.2919364807,2056854.3523529626,2118971.353794022,2182964.2886786014,2248889.8101966954,2316806.2824646356,2386773.8321950673,2458854.4019273585,2533111.8048655642,{"$f":"QN97","v":2609611.7813725048},2688422.0571699548,2769612.4032964879,2853254.6978760418,2939422.9897518982,3028193.5640424057,3119645.0096764858,3213858.2889687167,3310916.8092955714,3410906.496936298,3513915.873143774,3620036.1325127156,3729361.2237145999,3841987.9326707809,3958015.9682374378,4077548.0504782079,4200690.0016026497,4327550.83965105,4458242.8750085114,4592881.8098337688,4731586.8404907482,4874480.7630735682,5021690.0821183911,5173345.1225983668,5329580.1453008363,5490533.4656889215,5656347.5763527276,5827169.2731585801,6003149.7852079701,6184444.9087212505,6371215.1449646335,6563625.8423425658,6761847.3427813109,6966055.1325333063,7176429.9975358108,7393158.1834613932,7616431.5606019264,7846447.7937321048,8083410.5171028143,8327529.5147193195,8579020.9060638435,8838107.3374269716,9105018.1790172663,9379989.7280235868,9663265.417809898,9955096.0334277581,10255739.933637276,10565463.279633122,10884540.270678042,11213253.38685252,11551893.639135467,11900760.827037357,12260163.804013887,12630420.750895107,13011859.457572142,13404817.61319082,13809643.105109181,14226694.326883478,14656340.49555536,15098961.978521131,15554950.630272469,16024710.139306696,16508656.385513758,17007217.808356274,{"$f":"SZ97","v":17520835.786168631},18049965.026910923,18595073.970723636,19156645.204639487,19735175.8898196,20331178.201692153,20945179.783383258,21577724.212841429,22229371.484069243,22900698.502888132,23592299.597675353,24304787.045525149,25038791.614300009,25794963.12105187,26573971.007307637,27376504.931728333,28203275.380666532,29055014.297162659,29932475.72893697,30836436.495950863,31767696.878128577,32727081.323848069,33715439.179828279,34733645.443059094,35782601.535439469,36863236.101809748,37976505.832084402,39123396.308213353,40304922.87672139,41522131.547598377,42776099.920335837,44067938.137929983,45398789.86969547,46769833.323760279,48182282.290137842,49637387.215300001,51136436.309202068,52680756.685739964,54271715.537649311,55910721.346886322,57599225.131562293,59338721.73053547,61130751.126797639,62976899.81082692,64878802.185113892,66838142.011104338,68856653.899839684,70936124.84761484,73078395.818012819,75285363.371716797,77558981.345542639,79901262.582178026,82314280.712159798,84800171.989666998,87361137.183754951,89999443.526704341,92717426.721210808,95517493.008191377,98402121.297038749,101373865.36020933,104435356.09408766,107589303.84812911,110838500.82434261,114185823.54923776,{"$f":"VL97","v":117634235.42042473},121186789.33012156,124846630.36789122,128616998.60500152,132501231.96287258,136502769.16815135,140625152.79702953,144872032.4114998,149247167.7903271,153754432.257595,158397816.11177436,163181430.15834993,168109509.34913212,173186416.53147587,178416646.31072646,183804829.02931041,189355734.86599559,195074278.05894867,200965521.25632894,207034679.99827009,213287127.33421782,219728398.5797112,226364196.21681845,233200394.94256639,240243046.86983192,247498386.88530082,254972838.16923693,262673017.88194788,270605743.02198267,278778036.46124661,287197133.16237622,295870486.58388001,304805775.27871317,314010909.69213033,323494039.16483259,333263559.1476106,343328118.63386846,353696627.81661135,364378265.97667295,375382489.60916853,386719040.79536539,398397955.82738549,410429574.09337246,422824547.23099238,435593848.55736828,448748782.78380072,462300996.0238716,476262486.10379243,490645613.18412691,505463110.7022875,520728096.64549667,536454085.16419071,552654998.53614926,569345179.49194098,586539403.91259754,604252893.9107579,622501331.30686283,641300871.51233017,660668157.83200252,680620336.19852901,701175070.35172462,722350557.47634661,744165544.31213236,766639343.75035882,{"$f":"XX97","v":789791851.93161952},813643565.85995436,838215601.54892504,863529712.71570265,889608310.03971696,916474481.00291634,944152010.32920432,972665401.0411464,1002039896.152589,1032301501.016397,1063477006.3470923,1095594011.9387746,1128680951.0993257,1162767115.822525,1197882682.7203653,1234058739.7385204,1271327313.6786234,1309721398.551718,1349274984.7879796,1390023089.3285766,1432001786.6262994,1475248240.5824139,1519800737.4480028,1565698719.7189326,1612982821.0544441,1661694902.250288,1711878088.2982471,1763576806.5648541,1816836826.1231127,1871705298.2720301,1928230798.2798457,1986463368.3878973,2046454562.1132116,2108257489.8890309,2171926866.0836797,2237519057.4394069,2305092132.9740767,2374705915.389894,2446422034.034668,2520303979.4625154,2596417159.6422834,2674828957.8634806,2755608792.3909574,2838828177.9211645,2924560788.8943834,3012882524.7189937,3103871576.9655075,3197608498.5898666,3294176275.2472801,3393660398.7597485,3496148942.8022928,3601732640.8749223,3710504966.6293454,3822562216.6215515,3938003595.5635228,4056931304.1495409,4179450629.5348573,4305670038.5468102,4435701273.7109232,4569659452.1769934,4707663167.6327391,4849834595.2952471,4996299600.073164,5147187847.9953737,{"$f":"AAJ97","v":5302632921.0048342},5462772435.2191811,5627748162.7628012,5797706157.2782383,5972796883.2280407,6153175349.1015282,6339001244.6443958,6530439082.2326565,6727658342.5160828,6930833624.4600687,7140144799.9187632,7355777172.8763094,7577921643.4971743,7806774877.1307888,8042539478.4201384,8285424170.6684265,8535643980.622613,8793420428.8374157,9058981725.7883072,9332562973.9071121,9614406375.7191105,9904761448.2658272,10203885244.003454,10512042578.372358,10829506264.239204,11156557353.419228,11493485385.492487,11840588644.134359,12198174421.187218,12566559288.707073,12946069379.226025,13337040674.478653,13739819302.847908,14154761845.793915,14582235653.536892,15022619170.273706,15476302269.215975,15943686597.746294,16425185932.998234,16921226548.174782,17432247589.929657,17958701467.145535,18501054251.453331,19059786089.847221,19635391629.760609,20228380456.979378,20839277546.780159,21468623728.692917,22116976165.299442,22784908845.491482,23473013092.625328,24181898088.022617,24912191410.280899,25664539590.871384,26439608686.515701,27238084868.848473,28060675031.887695,28908107417.850704,29781132261.869793,30680522456.178265,31607074234.354847,32561607876.232368,33544968434.094578,34558026480.804237,{"$f":"ACV97","v":35601678880.524521},36676849582.716362,37784490440.114403,38925582051.405853,40101134629.358315,41312188895.16494,42559816999.798927,43845123473.192856,45169246202.083282,46533357437.3862,47938664831.995262,49386412509.921509,50877882167.721146,52414394209.186325,53997308914.303757,55628027643.515732,57307994078.349907,59038695499.516075,60821664103.601456,62658478359.530205,64550764405.988022,66500197491.048866,68508503455.278542,70577460259.62796,72708899559.468719,74904708326.164673,77166830517.614838,79497268799.246796,81898086316.984039,84371408523.756958,86919425061.174423,89544391698.021896,92248632327.302139,95034541023.58667,97904584162.498993,100861302604.20645,103907313942.85349,107045314823.92766,110278083331.61028,113608481448.22491,117039457587.9613,120574049207.11775,124215385493.1727,127966690135.06651,131831284177.14552,135812588959.2953,139914129145.86603,144139535846.07117,148492549828.62253,152977024833.4469,157596930983.41702,162356358299.11621,167259520319.74954,172310757833.40598,177514542719.97482,182875481910.1181,188398321463.80365,194087950772.01053,199949406885.32526,205987878973.26205,212208712918.25455,218617416048.38586,225219662013.04712,232021295805.84113,{"$f":"AFH97","v":239028338939.17752},246246994775.14066,253683654017.34988,261344900368.67383,269237516359.80777,277368489353.87396,285745017732.36096,294374517267.8783,303264627689.36823,312423219445.58716,321858400672.84387,331578524373.16376,341592195809.23328,351908280122.67212,362535910182.37677,373484494669.88464,384763726408.91516,396383590946.46429,408354375393.04749,420686677529.91754,433391415191.32104,446479835930.09906,459963526975.18805,473854425489.83868,488164829139.63184,502907406979.64868,518095210670.43408,533741686032.68121,549860684950.86804,566466477636.38428,583573765261.00317,601197692971.88538,619353863299.63635,638058349971.28552,657327712140.41821,677179009047.05872,697629815120.27991,718698235536.91235,740402922250.1272,762763090502.08093,785798535835.2439,809529651617.46826,833977447096.31592,859163565998.62463,885110305691.78308,911840636923.67493,939378224158.76978,967747446528.36475,996973419413.52112,1027082016679.8096,1058099893583.5398,1090054510369.7628,1122974156582.9297,1156887976111.7341,1191825992990.3083,1227819137978.6157,1264899275945.5698,1303099234079.126,1342452830948.3154,1382994906442.9543,1424761352617.5317,1467789145466.5811,1512116377659.6716,1557782292264.9939,{"$f":"AHT97","v":1604827317491.3965},1653293102479.6365,1703222554174.5215,1754659875310.5923,1807650603544.9719,1862241651772.0303,1918481349655.5454,1976419486415.1426,2036107354904.8801,2097597797023.0078,2160945250493.1025,2226205797057.9941,2293437212129.1455,2362699015935.4453,2434052526216.6963,2507560912508.4404,2583289252066.1953,2661304587478.5942,2741675986020.4478,2824474600798.2656,2909773733742.373,2997648900501.3926,3088177897296.5337,3181440869794.8892,3277520384062.6948,3376501499661.3882,3478471844951.1621,3583521694668.6875,3691744049847.6812,3803234720153.0811,3918092408701.7041,4036418799444.4951,4158318647187.7188,4283899870332.7881,4413273646416.8389,4546554510538.6279,4683860456756.8945,4825313042550.9531,4971037496435.9922,5121162828828.3594,5275821946258.9746,5435151769035.9961,5599293352460.8838,5768392011705.2021,5942597450458.6992,6122063893462.5527,6306950223045.1211,6497420119781.083,6693642207398.4727,6895790202061.9063,7104043066164.1758,7318585166762.335,7539606438798.5566,7767302553250.2734,8001875090358.4316,8243531718087.2568,8492486375973.4912,8748959464527.8906,9013178040356.6328,9285376017175.4043,9565794372894.0996,9854681362955.502,10152292740116.758,10458891980868.285,{"$f":"AKF97","v":10774750518690.506},11100147984354.959,11435372453482.477,11780720701577.645,12136498466765.287,12503020720461.598,12880611946219.537,13269606426995.367,13670348541090.627,14083193067031.564,14508505497655.916,14946662363685.125,15398051567068.414,15863072724393.885,16342137520670.578,16835670073794.83,17344107310023.434,17867899350786.141,18407509911179.883,18963416710497.516,19536111895154.539,20126102474388.211,20733910769114.734,21360074874342.004,22005149135547.133,22669704639440.648,23354329719551.762,24059630477082.223,24786231317490.102,25534775503278.301,26305925723477.305,27100364680326.324,27918795693672.176,28761943323621.082,29630554011994.438,30525396743156.672,31447263724800.004,32396971089288.961,33375359616185.488]
[null,null,"FCF",null,null,null,{"$f":"G103-G104","v":1.9992000000000036},{"$f":"H103-H104","v":2.0595758400000035},2.1217750303680036,2.1858526362851176,2.2518653859009286,2.3198717205551356,2.3899318465159016,2.4621077882806812,2.5364634434867579,2.6130646394800578,2.6919791915923552,2.7732769631784455,2.8570299274664341,2.943312231275919,3.0322002606604546,3.1237727085323987,3.2181106443300767,3.3152975857888451,3.415419572879669,3.5185652439806336,3.6248259143488495,3.7342956569621846,3.8470713858024421,3.9632529416536766,4.0829431804916165,4.2062480645424625,4.3332767560916459,4.4641417141256152,4.5989587938922067,4.7378473494677511,4.8809303394216794,5.0283344356722122,5.1801901356295144,5.3366318777255248,5.4977981604328381,5.6638316648779075,5.8348793811572204,6.0110927384681716,6.1926277391699074,6.3796450968928387,6.5723103788190009,6.7707941522593398,6.9752721356575655,7.1859253541544241,7.4029402998498881,7.6265090969053571,7.8568296716318962,8.0941059277151801,8.3385479267321827,8.5903720741194931,8.8498013107579006,9.1170653103427881,9.3924006827151381,9.6760511833331364,9.9682679290697997,10.269309620527711,10.579442771067644,10.89894194275389,11.228089989425051,11.567178307105689,11.916507091980279,12.27638560615809,12.64713245146406,13.029075851498277,13.422553942213526,{"$f":"BT103-BT104","v":13.827915071268372},14.245518106420676,14.675732753234577,15.118939882382261,15.575531866830211,16.045912929208484,16.530499499670583,17.029720584560643,17.54401814621437,18.073847494230044,18.61967768855579,19.181991954750174,19.761288111783628,20.358079012759497,20.972892998944829,21.60627436751296,22.258783853411863,22.930999125784894,23.623515299383591,24.336945461424989,25.07192121436001,25.829093235033682,26.609131850731714,27.412727632623799,28.240592007129038,29.093457885744343,29.972080313893819,30.877237139373413,31.809729700982487,32.770383537952171,33.760049120798314,34.779602604246435,35.82994660289468,36.912010990302093,38.026753722209222,39.175161684619937,40.358251567495472,41.57707076483382,42.832698301931785,44.126245790650145,45.458858413527793,46.831715937616295,48.246033758932327,49.703063978452093,51.204096510601332,52.750460225221488,54.343524124023219,55.984698552568702,57.675436448856274,59.417234629611713,61.211635115426006,63.060226495911849,64.964645336088381,66.926577625238252,68.947760269520472,71.029982629659969,73.175088105075702,75.384975765848992,77.66160203397763,80.006982415403741,82.423193284348969,84.912373721536284,87.47672740792666,90.118524575646063,{"$f":"EF103-EF104","v":92.840104017830555},95.643875159169085,98.532320188975973,101.50799625868302,104.57353774569529,107.73165858561526,110.98515467490085,114.33690634608286,117.78988091773459,121.34713532145011,125.0118188081579,128.78717573616433,132.67654844339643,136.68338020638703,140.8112182886199,145.06371708093627,149.44464133678053,153.95786950515134,158.60739716420687,163.39734055856587,168.33194024343459,173.41556483878634,178.6527148969177,184.04802688680468,189.60627729878615,195.33238687320954,201.23142495678036,207.30861399047518,213.56933413298754,220.01912802380372,226.66370569012253,233.50894960196428,240.56091987994353,247.8258596603178,255.31020062205948,263.02056868084571,270.96378985500724,279.14689630862836,287.57713257714897,296.26196198097887,305.20907323280437,314.4263872444352,323.92206413921713,333.70451047622123,343.78238669260327,354.16461477071982,364.86038613679557,375.87916979812678,387.23072072603031,398.92508849195622,410.97262616441333,423.38399947457856,436.17019625871103,449.34253618572382,462.91268077853272,476.89264373804463,491.29480157893363,506.13190458661734,521.41708810513319,537.16388416590803,553.38623346771851,570.09849771844347,587.31547234954064,605.05239961449661,{"$f":"GR103-GR104","v":623.32498208285438},642.14939654175669,661.54230831731775,681.52088602850085,702.10281678656156,723.30632185351533,745.15017277349148,767.65370799125117,790.83684997258683,814.72012284175889,839.32467055157986,864.67227560223773,890.78537832542588,917.6870967508537,945.40124707272912,973.95236473432578,1003.3657261493022,1033.6673710790114,1064.8841256855972,1097.0436262813023,1130.1743437949981,1164.3056089776064,1199.4676383687306,1235.6915610474662,1273.009446191099,1311.4543314660705,1351.0602522763456,1391.8622718950915,1433.8965125063232,1477.2001871840143,1521.8116328369715,1567.7703441486483,1615.1170085419367,1663.8935421999035,1714.1431271743409,1765.9102496150058,1819.2407391533793,1874.181809475811,1930.7821001219809,1989.0917195456641,2049.1622894759439,2111.046990618117,2174.8006097347843,2240.4795881487753,2308.1420717108676,2377.8479622765362,2449.6589707372868,2523.6386716535535,2599.8525595374913,2678.3681068355236,2759.2548236619568,2842.5843193365463,2928.4303657805103,3016.8689628270822,3107.9784055044602,3201.8393533506951,3298.5349018218867,3398.1506558569072,3500.7748056637865,3606.4982047948306,3715.4144505796348,3827.6199669871394,3943.2140899901506,4062.2991555078534,{"$f":"JD103-JD104","v":4184.9805900041902},4311.3670038223172,4441.5702873377504,4575.7057100153506,4713.8920224578142,4856.2515615360408,5002.9103586944293,5153.9982515270021,5309.6489987231143,5470.0003984845553,5635.1944105187849,5805.3772817164518,5980.6996756242879,6161.3168058281426,6347.3885733641528,6539.079708279749,6736.5599154697975,6940.004024916987,7149.5921464694766,7365.509829292856,7587.9482261375015,7817.1042625668561,8053.1808112963699,8296.3868717975238,8546.9377553258091,8805.0552755366516,9070.9679448578536,9344.9111767925606,9627.1274943316967,9917.8667446605141,10217.386320349262,10525.951387223806,10843.835119117968,11171.318939715329,11508.692771694732,11856.25529339991,12214.314203260583,12583.186492199064,12963.198724263471,13354.68732573622,13757.998882973458,14173.490449239252,14601.52986080628,{"$f":"KU103-KU104","v":15042.49606260263},{"$f":"KV103-KV104","v":15496.779443693234},{"$f":"KW103-KW104","v":15964.78218289277},{"$f":"KX103-KX104","v":16446.918604816128},{"$f":"KY103-KY104","v":16943.615546681576},{"$f":"KZ103-KZ104","v":17455.312736191358},{"$f":"LA103-LA104","v":17982.463180824336},{"$f":"LB103-LB104","v":18525.533568885228},{"$f":"LC103-LC104","v":19085.00468266556},{"$f":"LD103-LD104","v":19661.37182408206},{"$f":"LE103-LE104","v":20255.145253169336},{"$f":"LF103-LF104","v":20866.850639815057},{"$f":"LG103-LG104","v":21497.029529137479},{"$f":"LH103-LH104","v":22146.239820917421},{"$f":"LI103-LI104","v":22815.056263509134},{"$f":"LJ103-LJ104","v":23504.070962667116},{"$f":"LK103-LK104","v":24213.893905739649},{"$f":"LL103-LL104","v":24945.153501692999},{"$f":"LM103-LM104","v":25698.497137444123},{"$f":"LN103-LN104","v":26474.591750994936},{"$f":"LO103-LO104","v":27274.124421874993},{"$f":"LP103-LP104","v":28097.802979415617},{"$f":"LQ103-LQ104","v":28946.356629393958},{"$f":"LR103-LR104","v":29820.536599601655},{"$f":"LS103-LS104","v":30721.116804909616},{"$f":"LT103-LT104","v":31648.8945324179},{"$f":"LU103-LU104","v":32604.691147296908},{"$f":"LV103-LV104","v":33589.352819945285},{"$f":"LW103-LW104","v":34603.751275107614},{"$f":"LX103-LX104","v":35648.784563615875},{"$f":"LY103-LY104","v":36725.377857437066},{"$f":"LZ103-LZ104","v":37834.484268731656},{"$f":"MA103-MA104","v":38977.085693647357},{"$f":"MB103-MB104","v":40154.193681595512},{"$f":"MC103-MC104","v":41366.850330779707},{"$f":"MD103-MD104","v":42616.129210769242},{"$f":"ME103-ME104","v":43903.136312934468},{"$f":"MF103-MF104","v":45229.011029585119},{"$f":"MG103-MG104","v":46594.927162678592},{"$f":"MH103-MH104","v":48002.093962991465},{"$f":"MI103-MI104","v":49451.757200673819},{"$f":"MJ103-MJ104","v":50945.200268134155},{"$f":"MK103-MK104","v":52483.745316231842},{"$f":"ML103-ML104","v":54068.754424782019},{"$f":"MM103-MM104","v":55701.630808410424},{"$f":"MN103-MN104","v":57383.820058824422},{"$f":"MO103-MO104","v":59116.811424600935},{"$f":"MP103-MP104","v":60902.139129623873},{"$f":"MQ103-MQ104","v":62741.383731338516},{"$f":"MR103-MR104","v":64636.173520024924},{"$f":"MS103-MS104","v":66588.185960329691},{"$f":"MT103-MT104","v":68599.149176331644},{"$f":"MU103-MU104","v":70670.843481456861},{"$f":"MV103-MV104","v":72805.102954596863},{"$f":"MW103-MW104","v":75003.817063825642},{"$f":"MX103-MX104","v":77268.932339153194},{"$f":"MY103-MY104","v":79602.454095795634},{"$f":"MZ103-MZ104","v":82006.448209488648},{"$f":"NA103-NA104","v":84483.042945415218},{"$f":"NB103-NB104","v":87034.430842366739},{"$f":"NC103-NC104","v":89662.870653806283},{"$f":"ND103-ND104","v":92370.689347551204},{"$f":"NE103-NE104","v":95160.28416584729},{"$f":"NF103-NF104","v":98034.124747655791},{"$f":"NG103-NG104","v":100994.75531503506},{"$f":"NH103-NH104","v":104044.79692554913},{"$f":"NI103-NI104","v":107186.94979270067},{"$f":"NJ103-NJ104","v":110423.99567644025},{"$f":"NK103-NK104","v":113758.80034586877},{"$f":"NL103-NL104","v":117194.316116314},{"$f":"NM103-NM104","v":120733.58446302669},{"$f":"NN103-NN104","v":124379.73871381013},{"$f":"NO103-NO104","v":128136.0068229672},{"$f":"NP103-NP104","v":132005.71422902076},{"$f":"NQ103-NQ104","v":135992.28679873724},{"$f":"NR103-NR104","v":140099.25386005914},{"$f":"NS103-NS104","v":144330.25132663292},{"$f":"NT103-NT104","v":148689.02491669724},{"$f":"NU103-NU104","v":153179.43346918147},{"$f":"NV103-NV104","v":157805.45235995075},{"$f":"NW103-NW104","v":162571.17702122132},{"$f":"NX103-NX104","v":167480.82656726218},{"$f":"NY103-NY104","v":172538.74752959353},{"$f":"NZ103-NZ104","v":177749.41770498722},{"$f":"OA103-OA104","v":183117.45011967776},{"$f":"OB103-OB104","v":188647.59711329208},{"$f":"OC103-OC104","v":194344.75454611349},{"$f":"OD103-OD104","v":200213.96613340615},{"$f":"OE103-OE104","v":206260.42791063507},{"$f":"OF103-OF104","v":212489.49283353618},{"$f":"OG103-OG104","v":218906.67551710899},{"$f":"OH103-OH104","v":225517.65711772564},{"$f":"OI103-OI104","v":232328.29036268109},{"$f":"OJ103-OJ104","v":239344.60473163397},{"$f":"OK103-OK104","v":246572.81179452926},{"$f":"OL103-OL104","v":254019.31071072409},{"$f":"OM103-OM104","v":261690.69389418804},{"$f":"ON103-ON104","v":269593.75284979248},{"$f":"OO103-OO104","v":277735.48418585618},{"$f":"OP103-OP104","v":286123.09580826899},{"$f":"OQ103-OQ104","v":294764.0133016787},{"$f":"OR103-OR104","v":303665.88650338945},{"$f":"OS103-OS104","v":312836.59627579176},{"$f":"OT103-OT104","v":322284.26148332073},{"$f":"OU103-OU104","v":332017.24618011701},{"$f":"OV103-OV104","v":342044.16701475659},{"$f":"OW103-OW104","v":352373.90085860214},{"$f":"OX103-OX104","v":363015.5926645319},{"$f":"OY103-OY104","v":373978.66356300074},{"$f":"OZ103-OZ104","v":385272.81920260342},{"$f":"PA103-PA104","v":396908.05834252201},{"$f":"PB103-PB104","v":408894.681704466},{"$f":"PC103-PC104","v":421243.30109194096},{"$f":"PD103-PD104","v":433964.84878491762},{"$f":"PE103-PE104","v":447070.58721822221},{"$f":"PF103-PF104","v":460572.11895221227},{"$f":"PG103-PG104","v":474481.39694456931},{"$f":"PH103-PH104","v":488810.73513229541},{"$f":"PI103-PI104","v":503572.81933329056},{"$f":"PJ103-PJ104","v":518780.71847715601},{"$f":"PK103-PK104","v":534447.89617516613},{"$f":"PL103-PL104","v":550588.22263965616},{"$f":"PM103-PM104","v":567215.98696337361},{"$f":"PN103-PN104","v":584345.90976966755},{"$f":"PO103-PO104","v":601993.15624471148},{"$f":"PP103-PP104","v":620173.34956330201},{"$f":"PQ103-PQ104","v":638902.58472011355},{"$f":"PR103-PR104","v":658197.44277866115},{"$f":"PS103-PS104","v":678075.00555057637},{"$f":"PT103-PT104","v":698552.87071820418},{"$f":"PU103-PU104","v":719649.16741389362},{"$f":"PV103-PV104","v":741382.57226979337},{"$f":"PW103-PW104","v":763772.32595234131},{"$f":"PX103-PX104","v":786838.25019610208},{"$f":"PY103-PY104","v":810600.765352024},{"$f":"PZ103-PZ104","v":835080.90846565529},{"$f":"QA103-QA104","v":860300.35190131771},{"$f":"QB103-QB104","v":886281.42252873746},{"$f":"QC103-QC104","v":913047.12148910551},{"$f":"QD103-QD104","v":940621.14455807651},{"$f":"QE103-QE104","v":969027.90312373056},{"$f":"QF103-QF104","v":998292.54579806724},{"$f":"QG103-QG104","v":1028440.9806811688},{"$f":"QH103-QH104","v":1059499.8982977401},{"$f":"QI103-QI104","v":1091496.7952263318},{"$f":"QJ103-QJ104","v":1124459.9984421674},{"$f":"QK103-QK104","v":1158418.690395121},{"$f":"QL103-QL104","v":1193402.9348450531},{"$f":"QM103-QM104","v":1229443.7034773743},{"$f":"QN103-QN104","v":1266572.9033223907},{"$f":"QO103-QO104","v":1304823.4050027267},{"$f":"QP103-QP104","v":1344229.0718338094},{"$f":"QQ103-QQ104","v":1384824.7898031911},{"$f":"QR103-QR104","v":1426646.4984552464},{"$f":"QS103-QS104","v":1469731.2227085955},{"$f":"QT103-QT104","v":1514117.1056343955},{"$f":"QU103-QU104","v":1559843.4422245538},{"$f":"QV103-QV104","v":1606950.7141797347},{"$f":"QW103-QW104","v":1655480.6257479629},{"$f":"QX103-QX104","v":1705476.140645552},{"$f":"QY103-QY104","v":1756981.5200930471},{"$f":"QZ103-QZ104","v":1810042.3619998577},{"$f":"RA103-RA104","v":1864705.6413322524},{"$f":"RB103-RB104","v":1921019.7517004865},{"$f":"RC103-RC104","v":1979034.5482018413},{"$f":"RD103-RD104","v":2038801.391557537},{"$f":"RE103-RE104","v":2100373.1935825758},{"$f":"RF103-RF104","v":2163804.4640287692},{"$f":"RG103-RG104","v":2229151.3588424372},{"$f":"RH103-RH104","v":2296471.7298794789},{"$f":"RI103-RI104","v":2365825.1761218393},{"$f":"RJ103-RJ104","v":2437273.0964407185},{"$f":"RK103-RK104","v":2510878.743953228},{"$f":"RL103-RL104","v":2586707.2820206163},{"$f":"RM103-RM104","v":2664825.8419376388},{"$f":"RN103-RN104","v":2745303.5823641559},{"$f":"RO103-RO104","v":2828211.7505515534},{"$f":"RP103-RP104","v":2913623.7454182096},{"$f":"RQ103-RQ104","v":3001615.1825298397},{"$f":"RR103-RR104","v":3092263.9610422421},{"$f":"RS103-RS104","v":3185650.3326657163},{"$f":"RT103-RT104","v":3281856.9727122206},{"$f":"RU103-RU104","v":3380969.0532881301},{"$f":"RV103-RV104","v":3483074.318697433},{"$f":"RW103-RW104","v":3588263.1631220942},{"$f":"RX103-RX104","v":3696628.7106483812},{"$f":"RY103-RY104","v":3808266.8977099638},{"$f":"RZ103-RZ104","v":3923276.558020805},{"$f":"SA103-SA104","v":4041759.5100730313},{"$f":"SB103-SB104","v":4163820.6472772397},{"$f":"SC103-SC104","v":4289568.0308250114},{"$f":"SD103-SD104","v":4419112.9853559267},{"$f":"SE103-SE104","v":4552570.1975136753},{"$f":"SF103-SF104","v":4690057.8174785879},{"$f":"SG103-SG104","v":4831697.5635664407},{"$f":"SH103-SH104","v":4977614.8299861476},{"$f":"SI103-SI104","v":5127938.7978517301},{"$f":"SJ103-SJ104","v":5282802.5495468508},{"$f":"SK103-SK104","v":5442343.1865431666},{"$f":"SL103-SL104","v":5606701.9507767688},{"$f":"SM103-SM104","v":5776024.3496902287},{"$f":"SN103-SN104","v":5950460.2850508746},{"$f":"SO103-SO104","v":6130164.1856594104},{"$f":"SP103-SP104","v":6315295.1440663245},{"$f":"SQ103-SQ104","v":6506017.0574171301},{"$f":"SR103-SR104","v":6702498.7725511268},{"$f":"SS103-SS104","v":6904914.235482173},{"$f":"ST103-ST104","v":7113442.6453937329},{"$f":"SU103-SU104","v":7328268.6132846251},{"$f":"SV103-SV104","v":7549582.3254058156},{"$f":"SW103-SW104","v":7777579.7116330732},{"$f":"SX103-SX104","v":8012462.6189243924},{"$f":"SY103-SY104","v":8254438.9900159054},{"$f":"SZ103-SZ104","v":8503723.0475143902},{"$f":"TA103-TA104","v":8760535.4835493229},{"$f":"TB103-TB104","v":9025103.6551525109},{"$f":"TC103-TC104","v":9297661.7855381183},{"$f":"TD103-TD104","v":9578451.1714613698},{"$f":"TE103-TE104","v":9867720.3968395032},{"$f":"TF103-TF104","v":10165725.552824054},{"$f":"TG103-TG104","v":10472730.464519344},{"$f":"TH103-TH104","v":10789006.924547825},{"$f":"TI103-TI104","v":11114834.933669169},{"$f":"TJ103-TJ104","v":11450502.948665977},{"$f":"TK103-TK104","v":11796308.13771569},{"$f":"TL103-TL104","v":12152556.643474702},{"$f":"TM103-TM104","v":12519563.854107641},{"$f":"TN103-TN104","v":12897654.6825017},{"$f":"TO103-TO104","v":13287163.853913248},{"$f":"TP103-TP104","v":13688436.202301428},{"$f":"TQ103-TQ104","v":14101826.975610934},{"$f":"TR103-TR104","v":14527702.150274381},{"$f":"TS103-TS104","v":14966438.755212665},{"$f":"TT103-TT104","v":15418425.205620091},{"$f":"TU103-TU104","v":15884061.646829814},{"$f":"TV103-TV104","v":16363760.308564074},{"$f":"TW103-TW104","v":16857945.86988271},{"$f":"TX103-TX104","v":17367055.83515317},{"$f":"TY103-TY104","v":17891540.92137479},{"$f":"TZ103-TZ104","v":18431865.457200319},{"$f":"UA103-UA104","v":18988507.794007756},{"$f":"UB103-UB104","v":19561960.729386784},{"$f":"UC103-UC104","v":20152731.943414271},{"$f":"UD103-UD104","v":20761344.448105387},{"$f":"UE103-UE104","v":21388337.050438166},{"$f":"UF103-UF104","v":22034264.829361394},{"$f":"UG103-UG104","v":22699699.627208121},{"$f":"UH103-UH104","v":23385230.555949807},{"$f":"UI103-UI104","v":24091464.518739484},{"$f":"UJ103-UJ104","v":24819026.747205414},{"$f":"UK103-UK104","v":25568561.354971021},{"$f":"UL103-UL104","v":26340731.907891147},{"$f":"UM103-UM104","v":27136222.011509463},{"$f":"UN103-UN104","v":27955735.916257054},{"$f":"UO103-UO104","v":28799999.140928008},{"$f":"UP103-UP104","v":29669759.114984043},{"$f":"UQ103-UQ104","v":30565785.840256549},{"$f":"UR103-UR104","v":31488872.572632298},{"$f":"US103-US104","v":32439836.524325795},{"$f":"UT103-UT104","v":33419519.587360427},{"$f":"UU103-UU104","v":34428789.078898713},{"$f":"UV103-UV104","v":35468538.509081468},{"$f":"UW103-UW104","v":36539688.372055709},{"$f":"UX103-UX104","v":37643186.960891798},{"$f":"UY103-UY104","v":38780011.207110733},{"$f":"UZ103-UZ104","v":39951167.545565471},{"$f":"VA103-VA104","v":41157692.805441543},{"$f":"VB103-VB104","v":42400655.128165871},{"$f":"VC103-VC104","v":43681154.913036481},{"$f":"VD103-VD104","v":45000325.791410178},{"$f":"VE103-VE104","v":46359335.630310774},{"$f":"VF103-VF104","v":47759387.566346154},{"$f":"VG103-VG104","v":49201721.070849791},{"$f":"VH103-VH104","v":50687613.047189474},{"$f":"VI103-VI104","v":52218378.961214587},{"$f":"VJ103-VJ104","v":53795374.005843282},{"$f":"VK103-VK104","v":55419994.300819755},{"$f":"VL103-VL104","v":57093678.128704518},{"$f":"VM103-VM104","v":58817907.20819138},{"$f":"VN103-VN104","v":60594208.005878747},{"$f":"VO103-VO104","v":62424153.087656274},{"$f":"VP103-VP104","v":64309362.510903493},{"$f":"VQ103-VQ104","v":66251505.258732766},{"$f":"VR103-VR104","v":68252300.717546552},{"$f":"VS103-VS104","v":70313520.199216455},{"$f":"VT103-VT104","v":72436988.509232789},{"$f":"VU103-VU104","v":74624585.562211603},{"$f":"VV103-VV104","v":76878248.046190381},{"$f":"VW103-VW104","v":79199971.137185335},{"$f":"VX103-VX104","v":81591810.265528351},{"$f":"VY103-VY104","v":84055882.935547322},{"$f":"VZ103-VZ104","v":86594370.600200832},{"$f":"WA103-WA104","v":89209520.59232688},{"$f":"WB103-WB104","v":91903648.114215195},{"$f":"WC103-WC104","v":94679138.287264436},{"$f":"WD103-WD104","v":97538448.26353991},{"$f":"WE103-WE104","v":100484109.40109879},{"$f":"WF103-WF104","v":103518729.50501195},{"$f":"WG103-WG104","v":106644995.13606334},{"$f":"WH103-WH104","v":109865673.98917246},{"$f":"WI103-WI104","v":113183617.34364545},{"$f":"WJ103-WJ104","v":116601762.58742356},{"$f":"WK103-WK104","v":120123135.81756371},{"$f":"WL103-WL104","v":123750854.51925412},{"$f":"WM103-WM104","v":127488130.32573557},{"$f":"WN103-WN104","v":131338271.86157286},{"$f":"WO103-WO104","v":135304687.67179227},{"$f":"WP103-WP104","v":139390889.2394805},{"$f":"WQ103-WQ104","v":143600494.09451276},{"$f":"WR103-WR104","v":147937229.0161671},{"$f":"WS103-WS104","v":152404933.33245534},{"$f":"WT103-WT104","v":157007562.31909549},{"$f":"WU103-WU104","v":161749190.70113212},{"$f":"WV103-WV104","v":166634016.26030636},{"$f":"WW103-WW104","v":171666363.55136758},{"$f":"WX103-WX104","v":176850687.73061889},{"$f":"WY103-WY104","v":182191578.50008368},{"$f":"WZ103-WZ104","v":187693764.17078608},{"$f":"XA103-XA104","v":193362115.84874386},{"$f":"XB103-XB104","v":199201651.74737585},{"$f":"XC103-XC104","v":205217541.63014668},{"$f":"XD103-XD104","v":211415111.38737702},{"$f":"XE103-XE104","v":217799847.7512759},{"$f":"XF103-XF104","v":224377403.15336448},{"$f":"XG103-XG104","v":231153600.72859597},{"$f":"XH103-XH104","v":238134439.47059959},{"$f":"XI103-XI104","v":245326099.54261178},{"$f":"XJ103-XJ104","v":252734947.74879855},{"$f":"XK103-XK104","v":260367543.17081231},{"$f":"XL103-XL104","v":268230642.97457087},{"$f":"XM103-XM104","v":276331208.39240289},{"$f":"XN103-XN104","v":284676410.88585341},{"$f":"XO103-XO104","v":293273638.49460614},{"$f":"XP103-XP104","v":302130502.37714338},{"$f":"XQ103-XQ104","v":311254843.54893303},{"$f":"XR103-XR104","v":320654739.82411087},{"$f":"XS103-XS104","v":330338512.96679902},{"$f":"XT103-XT104","v":340314736.05839634},{"$f":"XU103-XU104","v":350592241.08736002},{"$f":"XV103-XV104","v":361180126.76819825},{"$f":"XW103-XW104","v":372087766.59659767},{"$f":"XX103-XX104","v":383324817.14781487},{"$f":"XY103-XY104","v":394901226.62567902},{"$f":"XZ103-XZ104","v":406827243.66977441},{"$f":"YA103-YA104","v":419113426.42860162},{"$f":"YB103-YB104","v":431770651.90674543},{"$f":"YC103-YC104","v":444810125.59432912},{"$f":"YD103-YD104","v":458243391.38727784},{"$f":"YE103-YE104","v":472082341.80717361},{"$f":"YF103-YF104","v":486339228.52975023},{"$f":"YG103-YG104","v":501026673.23134899},{"$f":"YH103-YH104","v":516157678.76293552},{"$f":"YI103-YI104","v":531745640.66157627},{"$f":"YJ103-YJ104","v":547804359.00955582},{"$f":"YK103-YK104","v":564348050.65164447},{"$f":"YL103-YL104","v":581391361.78132391},{"$f":"YM103-YM104","v":598949380.90711999},{"$f":"YN103-YN104","v":617037652.21051526},{"$f":"YO103-YO104","v":635672189.30727243},{"$f":"YP103-YP104","v":654869489.42435217},{"$f":"YQ103-YQ104","v":674646548.00496721},{"$f":"YR103-YR104","v":695020873.75471735},{"$f":"YS103-YS104","v":716010504.14210963},{"$f":"YT103-YT104","v":737634021.36720181},{"$f":"YU103-YU104","v":759910568.81249094},{"$f":"YV103-YV104","v":782859867.99062848},{"$f":"YW103-YW104","v":806502236.00394535},{"$f":"YX103-YX104","v":830858603.53126454},{"$f":"YY103-YY104","v":855950533.35790873},{"$f":"YZ103-YZ104","v":881800239.46531773},{"$f":"ZA103-ZA104","v":908430606.69717002},{"$f":"ZB103-ZB104","v":935865211.01942444},{"$f":"ZC103-ZC104","v":964128340.3922112},{"$f":"ZD103-ZD104","v":993245016.27205563},{"$f":"ZE103-ZE104","v":1023241015.7634721},{"$f":"ZF103-ZF104","v":1054142894.4395289},{"$f":"ZG103-ZG104","v":1085978009.8516026},{"$f":"ZH103-ZH104","v":1118774545.7491207},{"$f":"ZI103-ZI104","v":1152561537.0307441},{"$f":"ZJ103-ZJ104","v":1187368895.4490728},{"$f":"ZK103-ZK104","v":1223227436.0916348},{"$f":"ZL103-ZL104","v":1260168904.6616025},{"$f":"ZM103-ZM104","v":1298226005.5823827},{"$f":"ZN103-ZN104","v":1337432430.9509706},{"$f":"ZO103-ZO104","v":1377822890.3656898},{"$f":"ZP103-ZP104","v":1419433141.6547337},{"$f":"ZQ103-ZQ104","v":1462300022.5327067},{"$f":"ZR103-ZR104","v":1506461483.2131948},{"$f":"ZS103-ZS104","v":1551956620.0062332},{"$f":"ZT103-ZT104","v":1598825709.9304218},{"$f":"ZU103-ZU104","v":1647110246.3703203},{"$f":"ZV103-ZV104","v":1696852975.8107042},{"$f":"ZW103-ZW104","v":1748097935.6801867},{"$f":"ZX103-ZX104","v":1800890493.337729},{"$f":"ZY103-ZY104","v":1855277386.2365284},{"$f":"ZZ103-ZZ104","v":1911306763.3008723},{"$f":"AAA103-AAA104","v":1969028227.5525579},{"$f":"AAB103-AAB104","v":2028492880.0246453},{"$f":"AAC103-AAC104","v":2089753365.0013895},{"$f":"AAD103-AAD104","v":2152863916.6244326},{"$f":"AAE103-AAE104","v":2217880406.9064894},{"$f":"AAF103-AAF104","v":2284860395.1950655},{"$f":"AAG103-AAG104","v":2353863179.1299562},{"$f":"AAH103-AAH104","v":2424949847.1396809},{"$f":"AAI103-AAI104","v":2498183332.5233002},{"$f":"AAJ103-AAJ104","v":2573628469.1655035},{"$f":"AAK103-AAK104","v":2651352048.9343014},{"$f":"AAL103-AAL104","v":2731422880.8121185},{"$f":"AAM103-AAM104","v":2813911851.812645},{"$f":"AAN103-AAN104","v":2898891989.7373867},{"$f":"AAO103-AAO104","v":2986438527.8274555},{"$f":"AAP103-AAP104","v":3076628971.3678455},{"$f":"AAQ103-AAQ104","v":3169543166.3031559},{"$f":"AAR103-AAR104","v":3265263369.9255104},{"$f":"AAS103-AAS104","v":3363874323.6972609},{"$f":"AAT103-AAT104","v":3465463328.2729177},{"$f":"AAU103-AAU104","v":3570120320.7867594},{"$f":"AAV103-AAV104","v":3677937954.4745207},{"$f":"AAW103-AAW104","v":3789011680.6996517},{"$f":"AAX103-AAX104","v":3903439833.4567804},{"$f":"AAY103-AAY104","v":4021323716.4271736},{"$f":"AAZ103-AAZ104","v":4142767692.6632757},{"$f":"ABA103-ABA104","v":4267879276.9817066},{"$f":"ABB103-ABB104","v":4396769231.146553},{"$f":"ABC103-ABC104","v":4529551661.9271812},{"$f":"ABD103-ABD104","v":4666344122.1173801},{"$f":"ABE103-ABE104","v":4807267714.6053257},{"$f":"ABF103-ABF104","v":4952447199.5864086},{"$f":"ABG103-ABG104","v":5102011105.013916},{"$f":"ABH103-ABH104","v":5256091840.3853378},{"$f":"ABI103-ABI104","v":5414825813.9649734},{"$f":"ABJ103-ABJ104","v":5578353553.5467148},{"$f":"ABK103-ABK104","v":5746819830.8638248},{"$f":"ABL103-ABL104","v":5920373789.7559128},{"$f":"ABM103-ABM104","v":6099169078.206543},{"$f":"ABN103-ABN104","v":6283363984.3683815},{"$f":"ABO103-ABO104","v":6473121576.6963043},{"$f":"ABP103-ABP104","v":6668609848.3125343},{"$f":"ABQ103-ABQ104","v":6870001865.731575},{"$f":"ABR103-ABR104","v":7077475922.0766678},{"$f":"ABS103-ABS104","v":7291215694.9233837},{"$f":"ABT103-ABT104","v":7511410408.9100704},{"$f":"ABU103-ABU104","v":7738255003.2591534},{"$f":"ABV103-ABV104","v":7971950304.3575783},{"$f":"ABW103-ABW104","v":8212703203.5491791},{"$f":"ABX103-ABX104","v":8460726840.2963638},{"$f":"ABY103-ABY104","v":8716240790.8733101},{"$f":"ABZ103-ABZ104","v":8979471262.7576866},{"$f":"ACA103-ACA104","v":9250651294.892971},{"$f":"ACB103-ACB104","v":9530020963.9987373},{"$f":"ACC103-ACC104","v":9817827597.1115036},{"$f":"ACD103-ACD104","v":10114325990.544266},{"$f":"ACE103-ACE104","v":10419778635.458702},{"$f":"ACF103-ACF104","v":10734455950.249554},{"$f":"ACG103-ACG104","v":11058636519.947094},{"$f":"ACH103-ACH104","v":11392607342.849495},{"$f":"ACI103-ACI104","v":11736664084.60355},{"$f":"ACJ103-ACJ104","v":12091111339.95858},{"$f":"ACK103-ACK104","v":12456262902.425323},{"$f":"ACL103-ACL104","v":12832442042.078583},{"$f":"ACM103-ACM104","v":13219981791.749352},{"$f":"ACN103-ACN104","v":13619225241.860184},{"$f":"ACO103-ACO104","v":14030525844.164356},{"$f":"ACP103-ACP104","v":14454247724.658115},{"$f":"ACQ103-ACQ104","v":14890766005.942791},{"$f":"ACR103-ACR104","v":15340467139.322262},{"$f":"ACS103-ACS104","v":15803749246.929802},{"$f":"ACT103-ACT104","v":16281022474.187084},{"$f":"ACU103-ACU104","v":16772709352.907524},{"$f":"ACV103-ACV104","v":17279245175.365341},{"$f":"ACW103-ACW104","v":17801078379.661362},{"$f":"ACX103-ACX104","v":18338670946.727135},{"$f":"ACY103-ACY104","v":18892498809.318298},{"$f":"ACZ103-ACZ104","v":19463052273.359718},{"$f":"ADA103-ADA104","v":20050836452.01519},{"$f":"ADB103-ADB104","v":20656371712.866035},{"$f":"ADC103-ADC104","v":21280194138.594597},{"$f":"ADD103-ADD104","v":21922856001.580154},{"$f":"ADE103-ADE104","v":22584926252.827866},{"$f":"ADF103-ADF104","v":23266991025.663277},{"$f":"ADG103-ADG104","v":23969654154.638306},{"$f":"ADH103-ADH104","v":24693537710.108383},{"$f":"ADI103-ADI104","v":25439282548.953659},{"$f":"ADJ103-ADJ104","v":26207548881.932053},{"$f":"ADK103-ADK104","v":26999016858.166397},{"$f":"ADL103-ADL104","v":27814387167.283028},{"$f":"ADM103-ADM104","v":28654381659.734978},{"$f":"ADN103-ADN104","v":29519743985.858963},{"$f":"ADO103-ADO104","v":30411240254.231911},{"$f":"ADP103-ADP104","v":31329659709.909714},{"$f":"ADQ103-ADQ104","v":32275815433.148979},{"$f":"ADR103-ADR104","v":33250545059.230095},{"$f":"ADS103-ADS104","v":34254711520.018845},{"$f":"ADT103-ADT104","v":35289203807.923401},{"$f":"ADU103-ADU104","v":36354937762.922699},{"$f":"ADV103-ADV104","v":37452856883.362946},{"$f":"ADW103-ADW104","v":38583933161.240509},{"$f":"ADX103-ADX104","v":39749167942.709976},{"$f":"ADY103-ADY104","v":40949592814.579803},{"$f":"ADZ103-ADZ104","v":42186270517.580124},{"$f":"AEA103-AEA104","v":43460295887.211044},{"$f":"AEB103-AEB104","v":44772796823.004807},{"$f":"AEC103-AEC104","v":46124935287.05957},{"$f":"AED103-AED104","v":47517908332.72876},{"$f":"AEE103-AEE104","v":48952949164.377167},{"$f":"AEF103-AEF104","v":50431328229.141357},{"$f":"AEG103-AEG104","v":51954354341.661423},{"$f":"AEH103-AEH104","v":53523375842.779617},{"$f":"AEI103-AEI104","v":55139781793.231537},{"$f":"AEJ103-AEJ104","v":56805003203.387146},{"$f":"AEK103-AEK104","v":58520514300.12944},{"$f":"AEL103-AEL104","v":60287833831.993347},{"$f":"AEM103-AEM104","v":62108526413.719559},{"$f":"AEN103-AEN104","v":63984203911.413864},{"$f":"AEO103-AEO104","v":65916526869.538559},{"$f":"AEP103-AEP104","v":67907205980.998627},{"$f":"AEQ103-AEQ104","v":69958003601.624817},{"$f":"AER103-AER104","v":72070735310.39386},{"$f":"AES103-AES104","v":74247271516.767761},{"$f":"AET103-AET104","v":76489539116.574127},{"$f":"AEU103-AEU104","v":78799523197.894714},{"$f":"AEV103-AEV104","v":81179268798.4711},{"$f":"AEW103-AEW104","v":83630882716.184906},{"$f":"AEX103-AEX104","v":86156535374.213715},{"$f":"AEY103-AEY104","v":88758462742.514954},{"$f":"AEZ103-AEZ104","v":91438968317.338928},{"$f":"AFA103-AFA104","v":94200425160.522552},{"$f":"AFB103-AFB104","v":97045278000.370361},{"$f":"AFC103-AFC104","v":99976045395.981537},{"$f":"AFD103-AFD104","v":102995321966.94016},{"$f":"AFE103-AFE104","v":106105780690.3418},{"$f":"AFF103-AFF104","v":109310175267.19006},{"$f":"AFG103-AFG104","v":112611342560.25922},{"$f":"AFH103-AFH104","v":116012205105.57907},{"$f":"AFI103-AFI104","v":119515773699.76755},{"$f":"AFJ103-AFJ104","v":123125150065.50046},{"$f":"AFK103-AFK104","v":126843529597.47864},{"$f":"AFL103-AFL104","v":130674204191.32248},{"$f":"AFM103-AFM104","v":134620565157.90045},{"$f":"AFN103-AFN104","v":138686106225.66895},{"$f":"AFO103-AFO104","v":142874426633.6842},{"$f":"AFP103-AFP104","v":147189234318.02142},{"$f":"AFQ103-AFQ104","v":151634349194.42566},{"$f":"AFR103-AFR104","v":156213706540.09729},{"$f":"AFS103-AFS104","v":160931360477.60822},{"$f":"AFT103-AFT104","v":165791487564.03204},{"$f":"AFU103-AFU104","v":170798390488.46582},{"$f":"AFV103-AFV104","v":175956501881.21747},{"$f":"AFW103-AFW104","v":181270388238.03027},{"$f":"AFX103-AFX104","v":186744753962.81873},{"$f":"AFY103-AFY104","v":192384445532.49591},{"$f":"AFZ103-AFZ104","v":198194455787.57727},{"$f":"AGA103-AGA104","v":204179928352.362},{"$f":"AGB103-AGB104","v":210346162188.60352},{"$f":"AGC103-AGC104","v":216698616286.69928},{"$f":"AGD103-AGD104","v":223242914498.55756},{"$f":"AGE103-AGE104","v":229984850516.414},{"$f":"AGF103-AGF104","v":236930393002.00977},{"$f":"AGG103-AGG104","v":244085690870.67041},{"$f":"AGH103-AGH104","v":251457078734.9646},{"$f":"AGI103-AGI104","v":259051082512.76056},{"$f":"AGJ103-AGJ104","v":266874425204.646},{"$f":"AGK103-AGK104","v":274934032845.82629},{"$f":"AGL103-AGL104","v":283237040637.77026},{"$f":"AGM103-AGM104","v":291790799265.03088},{"$f":"AGN103-AGN104","v":300602881402.83484},{"$f":"AGO103-AGO104","v":309681088421.20032},{"$f":"AGP103-AGP104","v":319033457291.52075},{"$f":"AGQ103-AGQ104","v":328668267701.72461},{"$f":"AGR103-AGR104","v":338594049386.31653},{"$f":"AGS103-AGS104","v":348819589677.78345},{"$f":"AGT103-AGT104","v":359353941286.05249},{"$f":"AGU103-AGU104","v":370206430312.89124},{"$f":"AGV103-AGV104","v":381386664508.34058},{"$f":"AGW103-AGW104","v":392904541776.49243},{"$f":"AGX103-AGX104","v":404770258938.14258},{"$f":"AGY103-AGY104","v":416994320758.07458},{"$f":"AGZ103-AGZ104","v":429587549244.96838},{"$f":"AHA103-AHA104","v":442561093232.16638},{"$f":"AHB103-AHB104","v":455926438247.77783},{"$f":"AHC103-AHC104","v":469695416682.86084},{"$f":"AHD103-AHD104","v":483880218266.68298},{"$f":"AHE103-AHE104","v":498493400858.33691},{"$f":"AHF103-AHF104","v":513547901564.25854},{"$f":"AHG103-AHG104","v":529057048191.49939},{"$f":"AHH103-AHH104","v":545034571046.88232},{"$f":"AHI103-AHI104","v":561494615092.49829},{"$f":"AHJ103-AHJ104","v":578451752468.29175},{"$f":"AHK103-AHK104","v":595920995392.83423},{"$f":"AHL103-AHL104","v":613917809453.69775},{"$f":"AHM103-AHM104","v":632458127299.19946},{"$f":"AHN103-AHN104","v":651558362743.63525},{"$f":"AHO103-AHO104","v":671235425298.49292},{"$f":"AHP103-AHP104","v":691506735142.50732},{"$f":"AHQ103-AHQ104","v":712390238543.81104},{"$f":"AHR103-AHR104","v":733904423747.83423},{"$f":"AHS103-AHS104","v":756068337345.0188},{"$f":"AHT103-AHT104","v":778901601132.83838},{"$f":"AHU103-AHU104","v":802424429487.05005},{"$f":"AHV103-AHV104","v":826657647257.55859},{"$f":"AHW103-AHW104","v":851622708204.73682},{"$f":"AHX103-AHX104","v":877341713992.52026},{"$f":"AHY103-AHY104","v":903837433755.09424},{"$f":"AHZ103-AHZ104","v":931133324254.49805},{"$f":"AIA103-AIA104","v":959253550646.98389},{"$f":"AIB103-AIB104","v":988223007876.52271},{"$f":"AIC103-AIC104","v":1018067342714.3936},{"$f":"AID103-AID104","v":1048812976464.3682},{"$f":"AIE103-AIE104","v":1080487128353.5923},{"$f":"AIF103-AIF104","v":1113117839629.8711},{"$f":"AIG103-AIG104","v":1146733998386.6934},{"$f":"AIH103-AIH104","v":1181365365137.9717},{"$f":"AII103-AII104","v":1217042599165.1377},{"$f":"AIJ103-AIJ104","v":1253797285659.9248},{"$f":"AIK103-AIK104","v":1291661963686.8545},{"$f":"AIL103-AIL104","v":1330670154990.1978},{"$f":"AIM103-AIM104","v":1370856393670.9019},{"$f":"AIN103-AIN104","v":1412256256759.7627},{"$f":"AIO103-AIO104","v":1454906395713.9072},{"$f":"AIP103-AIP104","v":1498844568864.4673},{"$f":"AIQ103-AIQ104","v":1544109674844.1743},{"$f":"AIR103-AIR104","v":1590741787024.4692},{"$f":"AIS103-AIS104","v":1638782188992.6079},{"$f":"AIT103-AIT104","v":1688273411100.1846},{"$f":"AIU103-AIU104","v":1739259268115.4092},{"$f":"AIV103-AIV104","v":1791784898012.4946},{"$f":"AIW103-AIW104","v":1845896801932.4717},{"$f":"AIX103-AIX104","v":1901642885350.833},{"$f":"AIY103-AIY104","v":1959072500488.4287},{"$f":"AIZ103-AIZ104","v":2018236490003.1777},{"$f":"AJA103-AJA104","v":2079187232001.2744},{"$f":"AJB103-AJB104","v":2141978686407.7129},{"$f":"AJC103-AJC104","v":2206666442737.2256},{"$f":"AJD103-AJD104","v":2273307769307.8906},{"$f":"AJE103-AJE104","v":2341961663940.9893},{"$f":"AJF103-AJF104","v":2412688906192.0068},{"$f":"AJG103-AJG104","v":2485552111159.0059},{"$f":"AJH103-AJH104","v":2560615784916.0068},{"$f":"AJI103-AJI104","v":2637946381620.4707},{"$f":"AJJ103-AJJ104","v":2717612362345.4092},{"$f":"AJK103-AJK104","v":2799684255688.2402},{"$f":"AJL103-AJL104","v":2884234720210.0254},{"$f":"AJM103-AJM104","v":2971338608760.3672},{"$f":"AJN103-AJN104","v":3061073034744.9316},{"$f":"AJO103-AJO104","v":3153517440394.2275},{"$f":"AJP103-AJP104","v":3248753667094.1328},{"$f":"AJQ103-AJQ104","v":3346866027840.377},{"$f":"AJR103-AJR104","v":3447941381881.1563},{"$f":"AJS103-AJS104","v":3552069211613.9658},{"$f":"AJT103-AJT104","v":3659341701804.709},{"$f":"AJU103-AJU104","v":3769853821199.2109},{"$f":"AJV103-AJV104","v":3883703406599.4277},{"$f":"AJW103-AJW104","v":4000991249478.7295},{"$f":"AJX103-AJX104","v":4121821185212.9873},{"$f":"AJY103-AJY104","v":4246300185006.4199},{"$f":"AJZ103-AJZ104","v":4374538450593.6133},{"$f":"AKA103-AKA104","v":4506649511801.541},{"$f":"AKB103-AKB104","v":4642750327057.9473},{"$f":"AKC103-AKC104","v":4782961386935.0977},{"$f":"AKD103-AKD104","v":4927406820820.5371},{"$f":"AKE103-AKE104","v":5076214506809.3164},{"$f":"AKF103-AKF104","v":5229516184914.959},{"$f":"AKG103-AKG104","v":5387447573699.3887},{"$f":"AKH103-AKH104","v":5550148490425.1094},{"$f":"AKI103-AKI104","v":5717762974835.9492},{"$f":"AKJ103-AKJ104","v":5890439416675.9941},{"$f":"AKK103-AKK104","v":6068330687059.6055},{"$f":"AKL103-AKL104","v":6251594273808.8066},{"$f":"AKM103-AKM104","v":6440392420877.832},{"$f":"AKN103-AKN104","v":6634892271988.3418},{"$f":"AKO103-AKO104","v":6835266018602.3887},{"$f":"AKP103-AKP104","v":7041691052364.1816},{"$f":"AKQ103-AKQ104","v":7254350122145.5781},{"$f":"AKR103-AKR104","v":7473431495834.375},{"$f":"AKS103-AKS104","v":7699129127008.5762},{"$f":"AKT103-AKT104","v":7931642826644.2344},{"$f":"AKU103-AKU104","v":8171178440008.8887},{"$f":"AKV103-AKV104","v":8417948028897.1602},{"$f":"AKW103-AKW104","v":8672170059369.8555},{"$f":"AKX103-AKX104","v":8934069595162.8203},{"$f":"AKY103-AKY104","v":9203878496936.7383},{"$f":"AKZ103-AKZ104","v":9481835627544.2305},{"$f":"ALA103-ALA104","v":9768187063496.0625},{"$f":"ALB103-ALB104","v":10063186312813.648},{"$f":"ALC103-ALC104","v":10367094539460.621},{"$f":"ALD103-ALD104","v":10680180794552.336},{"$f":"ALE103-ALE104","v":11002722254547.813},{"$f":"ALF103-ALF104","v":11335004466635.156},{"$f":"ALG103-ALG104","v":11677321601527.535},{"$f":"ALH103-ALH104","v":12029976713893.672},{"$f":"ALI103-ALI104","v":12393282010653.262},{"$f":"ALJ103-ALJ104","v":12767559127374.992},{"$f":"ALK103-ALK104","v":13153139413021.707},{"$f":"ALL103-ALL104","v":13550364223294.965},{"$f":"ALM103-ALM104","v":13959585222838.473},{"$f":"ALN103-ALN104","v":14381164696568.203},{"$f":"ALO103-ALO104","v":14815475870404.555},{"$f":"ALP103-ALP104","v":15262903241690.777},{"$f":"ALQ103-ALQ104","v":15723842919589.836},{"$f":"ALR103-ALR104","v":16198702975761.449}]
[]
[null,null,"FCF Growth",null,null,null,null,{"$f":"H105/G105-1","v":3.0199999999999783E-2},{"$f":"I105/H105-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000893E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999116E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"BU105/BT105-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999116E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000893E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,{"$f":"EG105/EF105-1","v":3.0200000000000449E-2},3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999116E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,{"$f":"GS105/GR105-1","v":3.0200000000000227E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000671E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"JE105/JD105-1","v":3.0200000000000227E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000893E-2,3.0199999999999783E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,{"$f":"LQ105/LP105-1","v":3.0199999999999561E-2},3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000893E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999116E-2,3.0200000000000671E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000227E-2,{"$f":"OC105/OB105-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999783E-2,{"$f":"QO105/QN105-1","v":3.0199999999999783E-2},3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000671E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,{"$f":"TA105/SZ105-1","v":3.0199999999999783E-2},3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000671E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,{"$f":"VM105/VL105-1","v":3.0199999999999783E-2},3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000893E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000893E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999338E-2,3.0200000000000671E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000671E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0199999999999783E-2,{"$f":"XY105/XX105-1","v":3.0200000000000449E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,{"$f":"AAK105/AAJ105-1","v":3.0199999999999783E-2},3.0200000000000449E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000001115E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000671E-2,{"$f":"ACW105/ACV105-1","v":3.0199999999999338E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000449E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000671E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000227E-2,{"$f":"AFI105/AFH105-1","v":3.0200000000000005E-2},3.0199999999999338E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000893E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000671E-2,3.0199999999999783E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AHU105/AHT105-1","v":3.0200000000000005E-2},3.0199999999999561E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999116E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,{"$f":"AKG105/AKF105-1","v":3.0199999999999561E-2},3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999338E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000227E-2,3.0199999999999338E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999561E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999561E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999116E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000671E-2,3.0199999999999338E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2]
[null,null,"NOPAT Growth",null,null,null,null,{"$f":"H101/G101-1","v":3.0200000000000005E-2},{"$f":"I101/H101-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"BU101/BT101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,{"$f":"EG101/EF101-1","v":3.0200000000000227E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"GS101/GR101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"JE101/JD101-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"LQ101/LP101-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,{"$f":"OC101/OB101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,{"$f":"QO101/QN101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,{"$f":"TA101/SZ101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"VM101/VL101-1","v":3.0200000000000227E-2},3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"XY101/XX101-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,{"$f":"AAK101/AAJ101-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"ACW101/ACV101-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AFI101/AFH101-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,{"$f":"AHU101/AHT101-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AKG101/AKF101-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2]
[null,null,"Investment Growth",null,null,null,null,{"$f":"H99/G99-1","v":3.0200000000000005E-2},{"$f":"I99/H99-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"BU99/BT99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"EG99/EF99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"GS99/GR99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"JE99/JD99-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"LQ99/LP99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"OC99/OB99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,{"$f":"QO99/QN99-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"TA99/SZ99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"VM99/VL99-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"XY99/XX99-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,{"$f":"AAK99/AAJ99-1","v":3.0200000000000227E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"ACW99/ACV99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AFI99/AFH99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AHU99/AHT99-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,{"$f":"AKG99/AKF99-1","v":3.0199999999999783E-2},3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2]
[null,null,"Cap Exp Growth",null,null,null,null,{"$f":"H97/G97-1","v":3.0199999999999783E-2},{"$f":"I97/H97-1","v":3.0200000000000227E-2},3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,{"$f":"BU97/BT97-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,{"$f":"EG97/EF97-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,{"$f":"GS97/GR97-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"JE97/JD97-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,{"$f":"LQ97/LP97-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,{"$f":"OC97/OB97-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,{"$f":"QO97/QN97-1","v":3.0200000000000227E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"TA97/SZ97-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"VM97/VL97-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"XY97/XX97-1","v":3.0200000000000005E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AAK97/AAJ97-1","v":3.0200000000000227E-2},3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000449E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,{"$f":"ACW97/ACV97-1","v":3.0200000000000005E-2},3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,{"$f":"AFI97/AFH97-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,{"$f":"AHU97/AHT97-1","v":3.0199999999999783E-2},3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,{"$f":"AKG97/AKF97-1","v":3.0200000000000005E-2},3.0199999999999783E-2,3.0199999999999783E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999561E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0199999999999783E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000227E-2,3.0199999999999783E-2,3.0200000000000227E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2]
[]
[null,null,"Value Driver with Book Value",null,{"$f":"(F99*E119*(1-E14/E12)/(E13-E14))*(1+E13)^pyfac","v":39.199999999999946}]
[null,null,"Value Driver with NOPAT",null,{"$f":"(G101*(1-E14/E12)/(E13-E14))*(1+E13)^pyfac","v":39.199999999999946}]
[]
[null,null,"PV FCF",null,{"$f":"NPV(E13,105:105)*(1+E13)^pyfac","v":39.199999999999903}]
[null,null,"Growth Model",null,{"$f":"G105*(1)/(E13-E14)*(1+E13)^pyfac","v":39.199999999999953}]
[]
[null,null,"BV Terminal Period",null,{"$f":"SUMIF(4:4,TRUE,99:99)","v":34.483302356872223}]
[null,null,"ROIC",null,{"$f":"E12","v":0.10160000000000013}]
[null,null,"Value Driver",null,{"$f":"E118*E119*(1-E14/E12)/(E13-E14)","v":48.27662329962105}]
[null,null,"PV",null,{"$f":"E120/SUMIF(4:4,TRUE,32:32)","v":27.950824713242341}]
[null,null,"PV Explicit",null,{"$f":"NPV(E13,G105:KT105*G3:KT3)","v":11.249175286757602}]
[]
[null,null,"Total",null,{"$f":"(E122+E121)*(1+E13)^pyfac","v":39.199999999999946}]
[]
[null,null,"NOPAT Terminal",null,{"$f":"LOOKUP(E4,2:2,101:101)","v":3.4007993782355097}]
[null,null,"Multiplied by 1+g",null,{"$f":"E126*(1+E14)","v":3.503503519458222}]
[null,null,"Value Driver",null,{"$f":"E127*(1-E14/E12)/(E13-E14)","v":48.276623299621043}]
[null,null,"PV Factor Terminal",null,{"$f":"LOOKUP(E3,2:2,32:32)","v":1.727198527947152}]
[null,null,"Terminal PV",null,{"$f":"E128/E129*(1+E13)^pyfac","v":27.950824713242337}]
[null,null,"PV Explicit",null,{"$f":"E122","v":11.249175286757602}]
[null,null,"Total Value",null,{"$f":"SUM(E130:E131)","v":39.199999999999939}]
[]
["Reconciliation of Models"]
[null,"Cash Flow from Dividends in Equity Model",null,null,null,null,{"$f":"G29","v":1.9992000000000034},{"$f":"H29","v":2.0595758400000039},2.1217750303680041,2.1858526362851176,2.2518653859009277,2.3198717205551356,2.3899318465159012,2.4621077882806817,2.5364634434867579,2.6130646394800578,2.6919791915923552,2.7732769631784446,2.8570299274664337,2.9433122312759199,3.0322002606604528,3.1237727085323987,3.2181106443300771,3.315297585788846,3.4154195728796686,3.5185652439806345,3.6248259143488495,3.734295656962185,3.8470713858024435,3.963252941653677,4.0829431804916183,4.2062480645424651,4.3332767560916476,4.4641417141256152,4.5989587938922085,4.7378473494677529,4.8809303394216785,5.0283344356722131,5.1801901356295144,5.3366318777255257,5.4977981604328372,5.6638316648779083,5.8348793811572213,6.0110927384681698,6.1926277391699092,6.3796450968928404,6.5723103788190045,6.7707941522593389,6.9752721356575709,7.1859253541544295,7.4029402998498934,7.6265090969053597,7.8568296716319024,8.0941059277151854,8.3385479267321827,8.5903720741194949,8.8498013107579041,9.1170653103427934,9.3924006827151469,9.6760511833331435,9.9682679290698051,10.269309620527714,10.579442771067651,10.898941942753893,11.228089989425063,11.567178307105697,11.916507091980291,12.276385606158096,12.647132451464071,13.029075851498284,13.422553942213533,{"$f":"BT29","v":13.827915071268382},14.245518106420688,14.675732753234595,15.118939882382277,15.57553186683022,16.045912929208495,16.53049949967059,17.029720584560643,17.544018146214377,18.073847494230048,18.619677688555797,19.181991954750185,19.761288111783639,20.358079012759504,20.97289299894484,21.606274367512977,22.258783853411867,22.930999125784908,23.623515299383609,24.336945461424996,25.071921214360028,25.829093235033703,26.609131850731718,27.412727632623817,28.240592007129059,29.093457885744353,29.972080313893837,30.877237139373431,31.809729700982512,32.770383537952185,33.760049120798342,34.779602604246449,35.829946602894687,36.912010990302115,38.026753722209243,39.175161684619958,40.358251567495479,41.577070764833842,42.832698301931821,44.126245790650167,45.4588584135278,46.831715937616345,48.246033758932363,49.703063978452114,51.204096510601367,52.750460225221524,54.343524124023212,55.984698552568716,57.675436448856289,59.417234629611748,61.211635115426034,63.060226495911905,64.964645336088452,66.926577625238309,68.947760269520501,71.029982629660012,73.175088105075744,75.384975765849049,77.661602033977687,80.006982415403812,82.423193284349011,84.912373721536341,87.476727407926745,90.118524575646134,{"$f":"EF29","v":92.84010401783064},95.643875159169127,98.53232018897603,101.50799625868312,104.57353774569538,107.73165858561536,110.98515467490095,114.33690634608298,117.78988091773466,121.34713532145027,125.01181880815807,128.78717573616441,132.67654844339657,136.68338020638717,140.81121828862007,145.06371708093639,149.44464133678068,153.95786950515145,158.60739716420701,163.39734055856607,168.33194024343473,173.41556483878642,178.65271489691779,184.04802688680471,189.60627729878624,195.33238687320957,201.23142495678053,207.30861399047527,213.56933413298759,220.01912802380386,226.66370569012273,233.50894960196445,240.56091987994378,247.82585966031809,255.31020062205965,263.02056868084583,270.96378985500741,279.14689630862864,287.5771325771492,296.26196198097915,305.20907323280466,314.42638724443538,323.92206413921735,333.70451047622169,343.78238669260355,354.16461477072016,364.86038613679597,375.87916979812718,387.23072072603071,398.92508849195679,410.97262616441395,423.3839994745793,436.1701962587116,449.34253618572473,462.91268077853363,476.89264373804536,491.29480157893437,506.13190458661813,521.4170881051341,537.16388416590905,553.38623346771953,570.09849771844461,587.31547234954166,605.05239961449774,{"$f":"GR29","v":623.32498208285563},642.14939654175782,661.542308317319,681.52088602850199,702.1028167865627,723.30632185351692,745.15017277349318,767.65370799125253,790.83684997258842,814.72012284176049,839.32467055158168,864.67227560223944,890.78537832542713,917.68709675085495,945.40124707273083,973.95236473432738,1003.365726149304,1033.667371079013,1064.8841256855992,1097.0436262813041,1130.1743437949997,1164.3056089776089,1199.4676383687327,1235.6915610474682,1273.0094461911019,1311.454331466073,1351.0602522763486,1391.8622718950944,1433.8965125063262,1477.2001871840173,1521.8116328369745,1567.770344148651,1615.1170085419401,1663.8935421999067,1714.143127174344,1765.9102496150092,1819.2407391533825,1874.1818094758148,1930.7821001219845,1989.0917195456684,2049.1622894759475,2111.0469906181211,2174.8006097347884,2240.4795881487785,2308.1420717108717,2377.8479622765403,2449.6589707372923,2523.6386716535585,2599.8525595374958,2678.3681068355286,2759.2548236619614,2842.5843193365527,2928.4303657805167,3016.8689628270886,3107.978405504467,3201.8393533507019,3298.5349018218931,3398.1506558569145,3500.7748056637929,3606.4982047948397,3715.4144505796448,3827.6199669871498,3943.2140899901619,4062.2991555078652,{"$f":"JD29","v":4184.9805900042029},4311.367003822329,4441.5702873377641,4575.7057100153643,4713.8920224578278,4856.2515615360544,5002.9103586944439,5153.9982515270167,5309.6489987231334,5470.0003984845716,5635.1944105188059,5805.3772817164736,5980.6996756243107,6161.3168058281653,6347.3885733641764,6539.0797082797744,6736.559915469823,6940.0040249170115,7149.5921464695048,7365.5098292928842,7587.9482261375288,7817.1042625668833,8053.1808112964045,8296.3868717975547,8546.9377553258419,8805.0552755366807,9070.96794485789,9344.9111767925988,9627.127494331733,9917.8667446605523,10217.386320349302,10525.951387223851,10843.835119118012,11171.318939715376,11508.692771694781,11856.255293399961,12214.314203260639,12583.186492199113,12963.198724263526,13354.687325736284,13757.998882973521,14173.490449239322,14601.529860806348,15042.4960626027,15496.779443693302,15964.782182892841,16446.918604816205,16943.615546681656,17455.312736191441,17982.463180824423,18525.533568885316,19085.004682665654,19661.371824082162,20255.145253169445,20866.850639815159,21497.029529137577,22146.23982091753,22815.056263509239,23504.070962667211,24213.893905739762,24945.153501693105,25698.497137444239,26474.591750995049,27274.124421875102,{"$f":"LP29","v":28097.802979415726},28946.356629394078,29820.536599601783,30721.116804909758,31648.894532418031,32604.691147297057,33589.35281994543,34603.751275107781,35648.784563616035,36725.377857437234,37834.484268731838,38977.085693647547,40154.193681595709,41366.850330779896,42616.129210769446,43903.136312934686,45229.011029585316,46594.927162678789,48002.093962991697,49451.757200674045,50945.200268134402,52483.74531623206,54068.754424782273,55701.6308084107,57383.820058824698,59116.811424601205,60902.139129624164,62741.383731338821,64636.173520025259,66588.185960330011,68599.149176331979,70670.84348145721,72805.102954597212,75003.817063826064,77268.932339153587,79602.454095796027,82006.44820948907,84483.04294541564,87034.43084236719,89662.870653806691,92370.689347551655,95160.284165847712,98034.124747656286,100994.75531503551,104044.79692554956,107186.94979270115,110423.99567644075,113758.80034586927,117194.31611631453,120733.58446302722,124379.73871381063,128136.00682296771,132005.71422902134,135992.2867987378,140099.25386005969,144330.2513266335,148689.02491669782,153179.43346918208,157805.45235995142,162571.17702122193,167480.82656726285,172538.74752959417,177749.41770498795,183117.4501196786,{"$f":"OB29","v":188647.59711329293},194344.75454611433,200213.96613340703,206260.42791063592,212489.49283353714,218906.67551710998,225517.65711772669,232328.29036268202,239344.60473163505,246572.8117945304,254019.31071072517,261690.69389418905,269593.75284979359,277735.48418585735,286123.09580827027,294764.01330168004,303665.88650339079,312836.59627579321,322284.26148332213,332017.24618011847,342044.16701475804,352373.90085860377,363015.59266453364,373978.66356300254,385272.81920260523,396908.05834252381,408894.68170446804,421243.30109194299,433964.84878491965,447070.58721822425,460572.11895221466,474481.39694457152,488810.73513229762,503572.81933329301,518780.71847715857,534447.89617516869,550588.22263965884,567215.9869633764,584345.90976967034,601993.1562447144,620173.3495633048,638902.58472011669,658197.44277866418,678075.00555057998,698552.87071820744,719649.16741389735,741382.57226979698,763772.32595234492,786838.25019610557,810600.76535202796,835080.90846565936,860300.35190132225,886281.42252874223,913047.12148911017,940621.14455808129,969027.90312373545,998292.54579807224,1028440.9806811741,1059499.8982977455,1091496.7952263376,1124459.9984421728,1158418.6903951266,1193402.9348450596,1229443.7034773803,{"$f":"QN29","v":1266572.9033223975},1304823.4050027337,1344229.0718338164,1384824.7898031976,1426646.4984552539,1469731.2227086027,1514117.1056344025,1559843.4422245617,1606950.7141797435,1655480.6257479717,1705476.1406455603,1756981.5200930564,1810042.3619998668,1864705.6413322624,1921019.751700497,1979034.5482018518,2038801.3915575477,2100373.1935825855,2163804.4640287799,2229151.3588424488,2296471.7298794906,2365825.176121851,2437273.0964407306,2510878.7439532406,2586707.2820206285,2664825.8419376514,2745303.582364168,2828211.7505515656,2913623.7454182222,3001615.1825298532,3092263.9610422547,3185650.3326657303,3281856.9727122351,3380969.0532881455,3483074.3186974465,3588263.1631221101,3696628.710648397,3808266.8977099787,3923276.5580208199,4041759.510073049,4163820.6472772551,4289568.0308250273,4419112.9853559434,4552570.197513693,4690057.8174786065,4831697.5635664603,4977614.8299861671,5127938.7978517488,5282802.5495468732,5442343.186543189,5606701.9507767931,5776024.3496902511,5950460.2850508979,6130164.1856594337,6315295.1440663496,6506017.0574171534,6702498.7725511491,6904914.2354821945,7113442.6453937562,7328268.6132846484,7549582.3254058454,7777579.711633102,8012462.6189244213,8254438.9900159379,{"$f":"SZ29","v":8503723.04751442},8760535.4835493565,9025103.6551525462,9297661.7855381537,9578451.1714614071,9867720.3968395405,10165725.552824097,10472730.464519383,10789006.92454787,11114834.933669213,11450502.948666023,11796308.137715736,12152556.643474754,12519563.854107689,12897654.682501743,13287163.853913294,13688436.202301476,14101826.975610981,14527702.150274433,14966438.755212722,15418425.205620147,15884061.646829873,16363760.308564138,16857945.869882774,17367055.835153233,17891540.921374865,18431865.457200386,18988507.794007838,19561960.72938687,20152731.943414353,20761344.448105469,21388337.050438255,22034264.829361491,22699699.627208207,23385230.555949893,24091464.518739581,24819026.747205518,25568561.354971129,26340731.907891259,27136222.011509567,27955735.916257158,28799999.140928123,29669759.114984155,30565785.840256676,31488872.572632425,32439836.524325922,33419519.587360565,34428789.078898855,35468538.509081602,36539688.372055858,37643186.960891947,38780011.207110889,39951167.545565635,41157692.805441722,42400655.128166065,43681154.913036674,45000325.791410387,46359335.630310968,47759387.56634637,49201721.070850022,50687613.04718969,52218378.961214818,53795374.005843513,55419994.300819993,{"$f":"VL29","v":57093678.128704756},58817907.208191641,60594208.005879022,62424153.087656565,64309362.510903798,66251505.258733086,68252300.717546836,70313520.199216738,72436988.509233102,74624585.562211931,76878248.046190739,79199971.137185708,81591810.265528709,84055882.93554768,86594370.600201234,89209520.592327327,91903648.114215598,94679138.287264913,97538448.263540328,100484109.40109923,103518729.50501244,106644995.13606381,109865673.98917295,113183617.34364596,116601762.58742405,120123135.81756428,123750854.51925473,127488130.32573622,131338271.86157346,135304687.67179298,139390889.23948112,143600494.09451348,147937229.01616779,152404933.33245605,157007562.31909624,161749190.70113295,166634016.26030719,171666363.55136847,176850687.73061982,182191578.50008452,187693764.1707871,193362115.8487449,199201651.74737698,205217541.63014778,211415111.38737819,217799847.75127703,224377403.15336558,231153600.72859722,238134439.4706009,245326099.542613,252734947.74879995,260367543.17081371,268230642.9745723,276331208.39240438,284676410.88585496,293273638.49460775,302130502.37714493,311254843.54893476,320654739.82411259,330338512.96680081,340314736.05839813,350592241.08736181,361180126.76820016,372087766.59659988,{"$f":"XX29","v":383324817.14781719},394901226.62568116,406827243.6697768,419113426.42860407,431770651.90674794,444810125.59433168,458243391.38728052,472082341.80717635,486339228.52975315,501026673.23135167,516157678.76293844,531745640.66157925,547804359.00955904,564348050.65164769,581391361.78132737,598949380.90712357,617037652.21051872,635672189.30727649,654869489.42435634,674646548.00497186,695020873.75472212,716010504.14211476,737634021.36720669,759910568.81249619,782859867.99063349,806502236.00395072,830858603.53127003,855950533.35791433,881800239.46532333,908430606.6971761,935865211.01943111,964128340.39221764,993245016.27206266,1023241015.763479,1054142894.4395361,1085978009.8516099,1118774545.7491286,1152561537.0307524,1187368895.4490812,1223227436.0916433,1260168904.6616108,1298226005.582392,1337432430.9509799,1377822890.3656995,1419433141.6547437,1462300022.5327172,1506461483.2132051,1551956620.0062437,1598825709.9304326,1647110246.370332,1696852975.8107159,1748097935.6801999,1800890493.3377416,1855277386.2365415,1911306763.300885,1969028227.5525718,2028492880.0246594,2089753365.0014045,2152863916.6244469,2217880406.9065051,2284860395.1950817,2353863179.1299729,2424949847.1396976,2498183332.5233173,{"$f":"AAJ29","v":2573628469.1655211},2651352048.9343204,2731422880.8121367,2813911851.8126631,2898891989.7374063,2986438527.827476,3076628971.3678656,3169543166.303175,3265263369.9255314,3363874323.6972823,3465463328.2729406,3570120320.7867832,3677937954.474544,3789011680.6996756,3903439833.4568052,4021323716.4272017,4142767692.6633024,4267879276.9817352,4396769231.1465836,4529551661.9272108,4666344122.1174116,4807267714.6053581,4952447199.586441,5102011105.0139513,5256091840.3853731,5414825813.9650116,5578353553.5467558,5746819830.8638687,5920373789.7559586,6099169078.2065878,6283363984.3684263,6473121576.696353,6668609848.312583,6870001865.7316246,7077475922.0767193,7291215694.9234362,7511410408.9101248,7738255003.2592096,7971950304.3576384,8212703203.5492382,8460726840.2964268,8716240790.8733788,8979471262.7577534,9250651294.8930397,9530020963.9988079,9817827597.1115723,10114325990.544342,10419778635.45878,10734455950.249636,11058636519.947176,11392607342.849583,11736664084.60364,12091111339.958672,12456262902.425423,12832442042.078672,13219981791.749447,13619225241.860281,14030525844.164461,14454247724.658226,14890766005.942907,15340467139.322384,15803749246.929918,16281022474.187202,16772709352.907654,{"$f":"ACV29","v":17279245175.365467},17801078379.661503,18338670946.727283,18892498809.318447,19463052273.359863,20050836452.015331,20656371712.866196,21280194138.594753,21922856001.580318,22584926252.828041,23266991025.663445,23969654154.638481,24693537710.108562,25439282548.953838,26207548881.932251,26999016858.166603,27814387167.28323,28654381659.735184,29519743985.859196,30411240254.23214,31329659709.909958,32275815433.149239,33250545059.230343,34254711520.019104,35289203807.923676,36354937762.922974,37452856883.363251,38583933161.240822,39749167942.710289,40949592814.580139,42186270517.580452,43460295887.21138,44772796823.005157,46124935287.059921,47517908332.729126,48952949164.377541,50431328229.141739,51954354341.661827,53523375842.780006,55139781793.231956,56805003203.387566,58520514300.129868,60287833831.993782,62108526413.720001,63984203911.414345,65916526869.539063,67907205980.999146,69958003601.625305,72070735310.394409,74247271516.768311,76489539116.574722,78799523197.895279,81179268798.47171,83630882716.185547,86156535374.21434,88758462742.515625,91438968317.3396,94200425160.523239,97045278000.371048,99976045395.982269,102995321966.94092,106105780690.34254,109310175267.19087,112611342560.26004,{"$f":"AFH29","v":116012205105.5799},119515773699.7684,123125150065.50142,126843529597.47957,130674204191.32346,134620565157.90143,138686106225.67004,142874426633.68527,147189234318.02258,151634349194.42688,156213706540.0986,160931360477.60956,165791487564.03339,170798390488.46722,175956501881.21893,181270388238.03177,186744753962.82034,192384445532.49753,198194455787.57895,204179928352.36386,210346162188.60526,216698616286.70111,223242914498.55948,229984850516.41595,236930393002.01172,244085690870.67245,251457078734.9668,259051082512.76279,266874425204.64825,274934032845.82861,283237040637.77271,291790799265.03339,300602881402.8374,309681088421.20313,319033457291.5235,328668267701.72748,338594049386.3197,348819589677.78656,359353941286.05573,370206430312.89465,381386664508.34406,392904541776.49609,404770258938.1463,416994320758.07831,429587549244.97223,442561093232.17047,455926438247.78192,469695416682.86493,483880218266.68744,498493400858.34143,513547901564.26337,529057048191.50409,545034571046.88757,561494615092.50354,578451752468.29724,595920995392.83972,613917809453.70361,632458127299.20532,651558362743.64136,671235425298.49939,691506735142.51404,712390238543.81799,733904423747.84131,756068337345.026,{"$f":"AHT29","v":778901601132.8457},802424429487.05774,826657647257.56702,851622708204.74548,877341713992.52881,903837433755.10327,931133324254.50732,959253550646.99329,988223007876.53247,1018067342714.4037,1048812976464.3787,1080487128353.6029,1113117839629.8818,1146733998386.7041,1181365365137.9824,1217042599165.1497,1253797285659.9368,1291661963686.8669,1330670154990.2104,1370856393670.9148,1412256256759.7766,1454906395713.9216,1498844568864.4819,1544109674844.1895,1590741787024.4834,1638782188992.6228,1688273411100.2002,1739259268115.4263,1791784898012.5125,1845896801932.49,1901642885350.8513,1959072500488.4473,2018236490003.1985,2079187232001.2949,2141978686407.7339,2206666442737.2476,2273307769307.9126,2341961663941.0112,2412688906192.0298,2485552111159.0288,2560615784916.0313,2637946381620.4951,2717612362345.4346,2799684255688.2661,2884234720210.0522,2971338608760.3955,3061073034744.9595,3153517440394.2568,3248753667094.1636,3346866027840.4067,3447941381881.1875,3552069211613.999,3659341701804.7412,3769853821199.2446,3883703406599.4619,4000991249478.7656,4121821185213.0249,4246300185006.458,4374538450593.6533,4506649511801.582,4642750327057.9893,4782961386935.1406,4927406820820.582,5076214506809.3643,{"$f":"AKF29","v":5229516184915.0068},5387447573699.4414,5550148490425.165,5717762974836.0049,5890439416676.0527,6068330687059.6709,6251594273808.873,6440392420877.8994,6634892271988.4131,6835266018602.4629,7041691052364.2559,7254350122145.6572,7473431495834.4551,7699129127008.6572,7931642826644.3174,8171178440008.9756,8417948028897.248,8672170059369.9453,8934069595162.918,9203878496936.8379,9481835627544.3301,9768187063496.168,10063186312813.754,10367094539460.729,10680180794552.445,11002722254547.93,11335004466635.275,11677321601527.66,12029976713893.795,12393282010653.389,12767559127375.125,13153139413021.852,13550364223295.113,13959585222838.625,14381164696568.352,14815475870404.719,15262903241690.939,15723842919590.006,16198702975761.625]
[null,"Free Cash Flow in NOPAT Model",null,null,null,null,{"$f":"G105","v":1.9992000000000036},{"$f":"H105","v":2.0595758400000035},2.1217750303680036,2.1858526362851176,2.2518653859009286,2.3198717205551356,2.3899318465159016,2.4621077882806812,2.5364634434867579,2.6130646394800578,2.6919791915923552,2.7732769631784455,2.8570299274664341,2.943312231275919,3.0322002606604546,3.1237727085323987,3.2181106443300767,3.3152975857888451,3.415419572879669,3.5185652439806336,3.6248259143488495,3.7342956569621846,3.8470713858024421,3.9632529416536766,4.0829431804916165,4.2062480645424625,4.3332767560916459,4.4641417141256152,4.5989587938922067,4.7378473494677511,4.8809303394216794,5.0283344356722122,5.1801901356295144,5.3366318777255248,5.4977981604328381,5.6638316648779075,5.8348793811572204,6.0110927384681716,6.1926277391699074,6.3796450968928387,6.5723103788190009,6.7707941522593398,6.9752721356575655,7.1859253541544241,7.4029402998498881,7.6265090969053571,7.8568296716318962,8.0941059277151801,8.3385479267321827,8.5903720741194931,8.8498013107579006,9.1170653103427881,9.3924006827151381,9.6760511833331364,9.9682679290697997,10.269309620527711,10.579442771067644,10.89894194275389,11.228089989425051,11.567178307105689,11.916507091980279,12.27638560615809,12.64713245146406,13.029075851498277,13.422553942213526,{"$f":"BT105","v":13.827915071268372},14.245518106420676,14.675732753234577,15.118939882382261,15.575531866830211,16.045912929208484,16.530499499670583,17.029720584560643,17.54401814621437,18.073847494230044,18.61967768855579,19.181991954750174,19.761288111783628,20.358079012759497,20.972892998944829,21.60627436751296,22.258783853411863,22.930999125784894,23.623515299383591,24.336945461424989,25.07192121436001,25.829093235033682,26.609131850731714,27.412727632623799,28.240592007129038,29.093457885744343,29.972080313893819,30.877237139373413,31.809729700982487,32.770383537952171,33.760049120798314,34.779602604246435,35.82994660289468,36.912010990302093,38.026753722209222,39.175161684619937,40.358251567495472,41.57707076483382,42.832698301931785,44.126245790650145,45.458858413527793,46.831715937616295,48.246033758932327,49.703063978452093,51.204096510601332,52.750460225221488,54.343524124023219,55.984698552568702,57.675436448856274,59.417234629611713,61.211635115426006,63.060226495911849,64.964645336088381,66.926577625238252,68.947760269520472,71.029982629659969,73.175088105075702,75.384975765848992,77.66160203397763,80.006982415403741,82.423193284348969,84.912373721536284,87.47672740792666,90.118524575646063,{"$f":"EF105","v":92.840104017830555},95.643875159169085,98.532320188975973,101.50799625868302,104.57353774569529,107.73165858561526,110.98515467490085,114.33690634608286,117.78988091773459,121.34713532145011,125.0118188081579,128.78717573616433,132.67654844339643,136.68338020638703,140.8112182886199,145.06371708093627,149.44464133678053,153.95786950515134,158.60739716420687,163.39734055856587,168.33194024343459,173.41556483878634,178.6527148969177,184.04802688680468,189.60627729878615,195.33238687320954,201.23142495678036,207.30861399047518,213.56933413298754,220.01912802380372,226.66370569012253,233.50894960196428,240.56091987994353,247.8258596603178,255.31020062205948,263.02056868084571,270.96378985500724,279.14689630862836,287.57713257714897,296.26196198097887,305.20907323280437,314.4263872444352,323.92206413921713,333.70451047622123,343.78238669260327,354.16461477071982,364.86038613679557,375.87916979812678,387.23072072603031,398.92508849195622,410.97262616441333,423.38399947457856,436.17019625871103,449.34253618572382,462.91268077853272,476.89264373804463,491.29480157893363,506.13190458661734,521.41708810513319,537.16388416590803,553.38623346771851,570.09849771844347,587.31547234954064,605.05239961449661,{"$f":"GR105","v":623.32498208285438},642.14939654175669,661.54230831731775,681.52088602850085,702.10281678656156,723.30632185351533,745.15017277349148,767.65370799125117,790.83684997258683,814.72012284175889,839.32467055157986,864.67227560223773,890.78537832542588,917.6870967508537,945.40124707272912,973.95236473432578,1003.3657261493022,1033.6673710790114,1064.8841256855972,1097.0436262813023,1130.1743437949981,1164.3056089776064,1199.4676383687306,1235.6915610474662,1273.009446191099,1311.4543314660705,1351.0602522763456,1391.8622718950915,1433.8965125063232,1477.2001871840143,1521.8116328369715,1567.7703441486483,1615.1170085419367,1663.8935421999035,1714.1431271743409,1765.9102496150058,1819.2407391533793,1874.181809475811,1930.7821001219809,1989.0917195456641,2049.1622894759439,2111.046990618117,2174.8006097347843,2240.4795881487753,2308.1420717108676,2377.8479622765362,2449.6589707372868,2523.6386716535535,2599.8525595374913,2678.3681068355236,2759.2548236619568,2842.5843193365463,2928.4303657805103,3016.8689628270822,3107.9784055044602,3201.8393533506951,3298.5349018218867,3398.1506558569072,3500.7748056637865,3606.4982047948306,3715.4144505796348,3827.6199669871394,3943.2140899901506,4062.2991555078534,{"$f":"JD105","v":4184.9805900041902},4311.3670038223172,4441.5702873377504,4575.7057100153506,4713.8920224578142,4856.2515615360408,5002.9103586944293,5153.9982515270021,5309.6489987231143,5470.0003984845553,5635.1944105187849,5805.3772817164518,5980.6996756242879,6161.3168058281426,6347.3885733641528,6539.079708279749,6736.5599154697975,6940.004024916987,7149.5921464694766,7365.509829292856,7587.9482261375015,7817.1042625668561,8053.1808112963699,8296.3868717975238,8546.9377553258091,8805.0552755366516,9070.9679448578536,9344.9111767925606,9627.1274943316967,9917.8667446605141,10217.386320349262,10525.951387223806,10843.835119117968,11171.318939715329,11508.692771694732,11856.25529339991,12214.314203260583,12583.186492199064,12963.198724263471,13354.68732573622,13757.998882973458,14173.490449239252,14601.52986080628,15042.49606260263,15496.779443693234,15964.78218289277,16446.918604816128,16943.615546681576,17455.312736191358,17982.463180824336,18525.533568885228,19085.00468266556,19661.37182408206,20255.145253169336,20866.850639815057,21497.029529137479,22146.239820917421,22815.056263509134,23504.070962667116,24213.893905739649,24945.153501692999,25698.497137444123,26474.591750994936,27274.124421874993,{"$f":"LP105","v":28097.802979415617},28946.356629393958,29820.536599601655,30721.116804909616,31648.8945324179,32604.691147296908,33589.352819945285,34603.751275107614,35648.784563615875,36725.377857437066,37834.484268731656,38977.085693647357,40154.193681595512,41366.850330779707,42616.129210769242,43903.136312934468,45229.011029585119,46594.927162678592,48002.093962991465,49451.757200673819,50945.200268134155,52483.745316231842,54068.754424782019,55701.630808410424,57383.820058824422,59116.811424600935,60902.139129623873,62741.383731338516,64636.173520024924,66588.185960329691,68599.149176331644,70670.843481456861,72805.102954596863,75003.817063825642,77268.932339153194,79602.454095795634,82006.448209488648,84483.042945415218,87034.430842366739,89662.870653806283,92370.689347551204,95160.28416584729,98034.124747655791,100994.75531503506,104044.79692554913,107186.94979270067,110423.99567644025,113758.80034586877,117194.316116314,120733.58446302669,124379.73871381013,128136.0068229672,132005.71422902076,135992.28679873724,140099.25386005914,144330.25132663292,148689.02491669724,153179.43346918147,157805.45235995075,162571.17702122132,167480.82656726218,172538.74752959353,177749.41770498722,183117.45011967776,{"$f":"OB105","v":188647.59711329208},194344.75454611349,200213.96613340615,206260.42791063507,212489.49283353618,218906.67551710899,225517.65711772564,232328.29036268109,239344.60473163397,246572.81179452926,254019.31071072409,261690.69389418804,269593.75284979248,277735.48418585618,286123.09580826899,294764.0133016787,303665.88650338945,312836.59627579176,322284.26148332073,332017.24618011701,342044.16701475659,352373.90085860214,363015.5926645319,373978.66356300074,385272.81920260342,396908.05834252201,408894.681704466,421243.30109194096,433964.84878491762,447070.58721822221,460572.11895221227,474481.39694456931,488810.73513229541,503572.81933329056,518780.71847715601,534447.89617516613,550588.22263965616,567215.98696337361,584345.90976966755,601993.15624471148,620173.34956330201,638902.58472011355,658197.44277866115,678075.00555057637,698552.87071820418,719649.16741389362,741382.57226979337,763772.32595234131,786838.25019610208,810600.765352024,835080.90846565529,860300.35190131771,886281.42252873746,913047.12148910551,940621.14455807651,969027.90312373056,998292.54579806724,1028440.9806811688,1059499.8982977401,1091496.7952263318,1124459.9984421674,1158418.690395121,1193402.9348450531,1229443.7034773743,{"$f":"QN105","v":1266572.9033223907},1304823.4050027267,1344229.0718338094,1384824.7898031911,1426646.4984552464,1469731.2227085955,1514117.1056343955,1559843.4422245538,1606950.7141797347,1655480.6257479629,1705476.140645552,1756981.5200930471,1810042.3619998577,1864705.6413322524,1921019.7517004865,1979034.5482018413,2038801.391557537,2100373.1935825758,2163804.4640287692,2229151.3588424372,2296471.7298794789,2365825.1761218393,2437273.0964407185,2510878.743953228,2586707.2820206163,2664825.8419376388,2745303.5823641559,2828211.7505515534,2913623.7454182096,3001615.1825298397,3092263.9610422421,3185650.3326657163,3281856.9727122206,3380969.0532881301,3483074.318697433,3588263.1631220942,3696628.7106483812,3808266.8977099638,3923276.558020805,4041759.5100730313,4163820.6472772397,4289568.0308250114,4419112.9853559267,4552570.1975136753,4690057.8174785879,4831697.5635664407,4977614.8299861476,5127938.7978517301,5282802.5495468508,5442343.1865431666,5606701.9507767688,5776024.3496902287,5950460.2850508746,6130164.1856594104,6315295.1440663245,6506017.0574171301,6702498.7725511268,6904914.235482173,7113442.6453937329,7328268.6132846251,7549582.3254058156,7777579.7116330732,8012462.6189243924,8254438.9900159054,{"$f":"SZ105","v":8503723.0475143902},8760535.4835493229,9025103.6551525109,9297661.7855381183,9578451.1714613698,9867720.3968395032,10165725.552824054,10472730.464519344,10789006.924547825,11114834.933669169,11450502.948665977,11796308.13771569,12152556.643474702,12519563.854107641,12897654.6825017,13287163.853913248,13688436.202301428,14101826.975610934,14527702.150274381,14966438.755212665,15418425.205620091,15884061.646829814,16363760.308564074,16857945.86988271,17367055.83515317,17891540.92137479,18431865.457200319,18988507.794007756,19561960.729386784,20152731.943414271,20761344.448105387,21388337.050438166,22034264.829361394,22699699.627208121,23385230.555949807,24091464.518739484,24819026.747205414,25568561.354971021,26340731.907891147,27136222.011509463,27955735.916257054,28799999.140928008,29669759.114984043,30565785.840256549,31488872.572632298,32439836.524325795,33419519.587360427,34428789.078898713,35468538.509081468,36539688.372055709,37643186.960891798,38780011.207110733,39951167.545565471,41157692.805441543,42400655.128165871,43681154.913036481,45000325.791410178,46359335.630310774,47759387.566346154,49201721.070849791,50687613.047189474,52218378.961214587,53795374.005843282,55419994.300819755,{"$f":"VL105","v":57093678.128704518},58817907.20819138,60594208.005878747,62424153.087656274,64309362.510903493,66251505.258732766,68252300.717546552,70313520.199216455,72436988.509232789,74624585.562211603,76878248.046190381,79199971.137185335,81591810.265528351,84055882.935547322,86594370.600200832,89209520.59232688,91903648.114215195,94679138.287264436,97538448.26353991,100484109.40109879,103518729.50501195,106644995.13606334,109865673.98917246,113183617.34364545,116601762.58742356,120123135.81756371,123750854.51925412,127488130.32573557,131338271.86157286,135304687.67179227,139390889.2394805,143600494.09451276,147937229.0161671,152404933.33245534,157007562.31909549,161749190.70113212,166634016.26030636,171666363.55136758,176850687.73061889,182191578.50008368,187693764.17078608,193362115.84874386,199201651.74737585,205217541.63014668,211415111.38737702,217799847.7512759,224377403.15336448,231153600.72859597,238134439.47059959,245326099.54261178,252734947.74879855,260367543.17081231,268230642.97457087,276331208.39240289,284676410.88585341,293273638.49460614,302130502.37714338,311254843.54893303,320654739.82411087,330338512.96679902,340314736.05839634,350592241.08736002,361180126.76819825,372087766.59659767,{"$f":"XX105","v":383324817.14781487},394901226.62567902,406827243.66977441,419113426.42860162,431770651.90674543,444810125.59432912,458243391.38727784,472082341.80717361,486339228.52975023,501026673.23134899,516157678.76293552,531745640.66157627,547804359.00955582,564348050.65164447,581391361.78132391,598949380.90711999,617037652.21051526,635672189.30727243,654869489.42435217,674646548.00496721,695020873.75471735,716010504.14210963,737634021.36720181,759910568.81249094,782859867.99062848,806502236.00394535,830858603.53126454,855950533.35790873,881800239.46531773,908430606.69717002,935865211.01942444,964128340.3922112,993245016.27205563,1023241015.7634721,1054142894.4395289,1085978009.8516026,1118774545.7491207,1152561537.0307441,1187368895.4490728,1223227436.0916348,1260168904.6616025,1298226005.5823827,1337432430.9509706,1377822890.3656898,1419433141.6547337,1462300022.5327067,1506461483.2131948,1551956620.0062332,1598825709.9304218,1647110246.3703203,1696852975.8107042,1748097935.6801867,1800890493.337729,1855277386.2365284,1911306763.3008723,1969028227.5525579,2028492880.0246453,2089753365.0013895,2152863916.6244326,2217880406.9064894,2284860395.1950655,2353863179.1299562,2424949847.1396809,2498183332.5233002,{"$f":"AAJ105","v":2573628469.1655035},2651352048.9343014,2731422880.8121185,2813911851.812645,2898891989.7373867,2986438527.8274555,3076628971.3678455,3169543166.3031559,3265263369.9255104,3363874323.6972609,3465463328.2729177,3570120320.7867594,3677937954.4745207,3789011680.6996517,3903439833.4567804,4021323716.4271736,4142767692.6632757,4267879276.9817066,4396769231.146553,4529551661.9271812,4666344122.1173801,4807267714.6053257,4952447199.5864086,5102011105.013916,5256091840.3853378,5414825813.9649734,5578353553.5467148,5746819830.8638248,5920373789.7559128,6099169078.206543,6283363984.3683815,6473121576.6963043,6668609848.3125343,6870001865.731575,7077475922.0766678,7291215694.9233837,7511410408.9100704,7738255003.2591534,7971950304.3575783,8212703203.5491791,8460726840.2963638,8716240790.8733101,8979471262.7576866,9250651294.892971,9530020963.9987373,9817827597.1115036,10114325990.544266,10419778635.458702,10734455950.249554,11058636519.947094,11392607342.849495,11736664084.60355,12091111339.95858,12456262902.425323,12832442042.078583,13219981791.749352,13619225241.860184,14030525844.164356,14454247724.658115,14890766005.942791,15340467139.322262,15803749246.929802,16281022474.187084,16772709352.907524,{"$f":"ACV105","v":17279245175.365341},17801078379.661362,18338670946.727135,18892498809.318298,19463052273.359718,20050836452.01519,20656371712.866035,21280194138.594597,21922856001.580154,22584926252.827866,23266991025.663277,23969654154.638306,24693537710.108383,25439282548.953659,26207548881.932053,26999016858.166397,27814387167.283028,28654381659.734978,29519743985.858963,30411240254.231911,31329659709.909714,32275815433.148979,33250545059.230095,34254711520.018845,35289203807.923401,36354937762.922699,37452856883.362946,38583933161.240509,39749167942.709976,40949592814.579803,42186270517.580124,43460295887.211044,44772796823.004807,46124935287.05957,47517908332.72876,48952949164.377167,50431328229.141357,51954354341.661423,53523375842.779617,55139781793.231537,56805003203.387146,58520514300.12944,60287833831.993347,62108526413.719559,63984203911.413864,65916526869.538559,67907205980.998627,69958003601.624817,72070735310.39386,74247271516.767761,76489539116.574127,78799523197.894714,81179268798.4711,83630882716.184906,86156535374.213715,88758462742.514954,91438968317.338928,94200425160.522552,97045278000.370361,99976045395.981537,102995321966.94016,106105780690.3418,109310175267.19006,112611342560.25922,{"$f":"AFH105","v":116012205105.57907},119515773699.76755,123125150065.50046,126843529597.47864,130674204191.32248,134620565157.90045,138686106225.66895,142874426633.6842,147189234318.02142,151634349194.42566,156213706540.09729,160931360477.60822,165791487564.03204,170798390488.46582,175956501881.21747,181270388238.03027,186744753962.81873,192384445532.49591,198194455787.57727,204179928352.362,210346162188.60352,216698616286.69928,223242914498.55756,229984850516.414,236930393002.00977,244085690870.67041,251457078734.9646,259051082512.76056,266874425204.646,274934032845.82629,283237040637.77026,291790799265.03088,300602881402.83484,309681088421.20032,319033457291.52075,328668267701.72461,338594049386.31653,348819589677.78345,359353941286.05249,370206430312.89124,381386664508.34058,392904541776.49243,404770258938.14258,416994320758.07458,429587549244.96838,442561093232.16638,455926438247.77783,469695416682.86084,483880218266.68298,498493400858.33691,513547901564.25854,529057048191.49939,545034571046.88232,561494615092.49829,578451752468.29175,595920995392.83423,613917809453.69775,632458127299.19946,651558362743.63525,671235425298.49292,691506735142.50732,712390238543.81104,733904423747.83423,756068337345.0188,{"$f":"AHT105","v":778901601132.83838},802424429487.05005,826657647257.55859,851622708204.73682,877341713992.52026,903837433755.09424,931133324254.49805,959253550646.98389,988223007876.52271,1018067342714.3936,1048812976464.3682,1080487128353.5923,1113117839629.8711,1146733998386.6934,1181365365137.9717,1217042599165.1377,1253797285659.9248,1291661963686.8545,1330670154990.1978,1370856393670.9019,1412256256759.7627,1454906395713.9072,1498844568864.4673,1544109674844.1743,1590741787024.4692,1638782188992.6079,1688273411100.1846,1739259268115.4092,1791784898012.4946,1845896801932.4717,1901642885350.833,1959072500488.4287,2018236490003.1777,2079187232001.2744,2141978686407.7129,2206666442737.2256,2273307769307.8906,2341961663940.9893,2412688906192.0068,2485552111159.0059,2560615784916.0068,2637946381620.4707,2717612362345.4092,2799684255688.2402,2884234720210.0254,2971338608760.3672,3061073034744.9316,3153517440394.2275,3248753667094.1328,3346866027840.377,3447941381881.1563,3552069211613.9658,3659341701804.709,3769853821199.2109,3883703406599.4277,4000991249478.7295,4121821185212.9873,4246300185006.4199,4374538450593.6133,4506649511801.541,4642750327057.9473,4782961386935.0977,4927406820820.5371,5076214506809.3164,{"$f":"AKF105","v":5229516184914.959},5387447573699.3887,5550148490425.1094,5717762974835.9492,5890439416675.9941,6068330687059.6055,6251594273808.8066,6440392420877.832,6634892271988.3418,6835266018602.3887,7041691052364.1816,7254350122145.5781,7473431495834.375,7699129127008.5762,7931642826644.2344,8171178440008.8887,8417948028897.1602,8672170059369.8555,8934069595162.8203,9203878496936.7383,9481835627544.2305,9768187063496.0625,10063186312813.648,10367094539460.621,10680180794552.336,11002722254547.813,11335004466635.156,11677321601527.535,12029976713893.672,12393282010653.262,12767559127374.992,13153139413021.707,13550364223294.965,13959585222838.473,14381164696568.203,14815475870404.555,15262903241690.777,15723842919589.836,16198702975761.449]
[]
[null,"Income in Earnings Model",null,null,null,null,{"$f":"G28","v":2.8448000000000038},{"$f":"H28","v":2.9307129600000041},3.0192204913920042,3.1104009502320427,3.20433505892905,3.3011059777087071,3.4007993782355106,3.5035035194582234,3.6093093257458611,3.718310467383386,3.8306034434983638,3.9462876674920149,4.0654655550502738,4.1882426148127916,4.3147275417801385,4.4450323135418985,4.5792722894108637,4.7175663125510727,4.8600368151901145,5.006809927008856,5.158015586804523,5.3137876575260199,5.4742640447833066,5.6395868189357623,5.8099023408676223,5.985361391561824,6.1661193055869923,6.3523361086157184,6.5441766590959132,6.7418107942006094,6.9454134801854668,7.1551649672870674,7.3712509492991378,7.5938627279679718,7.8231973823526051,8.0594579432996536,8.3028535731873028,8.5535997510975594,8.8119184635807066,9.0780384011808444,9.3521951608965068,9.6346314547555814,9.9255973246891998,10.225350363894814,10.534155944884438,10.852287454419947,11.18002653554343,11.517663336916842,11.865496769691729,12.223834772136419,12.59299458225494,12.973303018639038,13.365096769801939,13.768722692249957,14.184538117555908,14.612911168706097,15.054221086001021,15.508858562798251,15.97722609139476,16.45973831935488,16.956822416599397,17.468918453580699,17.996479790878837,18.539973480563376,19.099880679676392,{"$f":"BT28","v":19.676697076202618},20.27093332790394,20.88311551440664,21.513785602941716,22.163501928150556,22.832839686380705,23.522391444909402,24.232767666545666,24.964597250075347,25.718528087027622,26.495227635255858,27.295383509840587,28.119704091837772,28.968919155411271,29.84378051390469,30.745062685424614,31.673563578524437,32.630105198595878,33.615534375593469,34.630723513736392,35.676571363851231,36.754003819039539,37.86397473437453,39.00746677135264,40.185492267847494,41.399094134336487,42.64934677719345,43.937357049864694,45.264265232770612,46.631246042800285,48.039509673292855,49.490302865426301,50.984910011962164,52.524654294323433,54.110898854012007,55.74504799940317,57.42854844898514,59.162890612144487,60.949609908631253,62.790288127871918,64.686554829333645,66.640088785179529,68.652619466491956,70.725928574380006,72.86185161732628,75.062279536169527,77.329160378161845,79.664501021582339,82.070368952434123,84.548894094797632,87.102270696460536,89.732759271493649,92.442688601492762,95.234457797257832,98.110538422735004,101.0734766831016,104.12589567893127,107.27049772843502,110.51006675983375,113.84747077598072,117.28566439341535,120.82769145809648,124.476687740131,128.23588370988296,{"$f":"EF28","v":132.10860739792142},136.09828734133865,140.20845561904707,144.44275097874231,148.80492205830035,153.29883070446101,157.92845539173575,162.69789474456618,167.61137116585206,172.6732345750608,177.88796625922765,183.26018284025631,188.79464036203203,194.4962385009654,200.37002490369457,206.42119965578613,212.65511988539089,219.0773045059297,225.69343910200877,232.50938096288942,239.53116426796865,246.76500542886126,254.21730859281286,261.89467131231584,269.8038903859478,277.95196787560343,286.34611730544668,294.9937700480711,303.90258190352284,313.08043987700927,322.53546916129494,332.27604032996607,342.31077674793107,352.64856220571858,363.29854878433122,374.27016495761802,385.57312393933807,397.21743228230611,409.21339873723173,421.5716433790962,434.30310700914481,447.41906084082103,460.93111647821382,474.85123619585585,489.19174352897068,503.96533418354556,519.18508727588869,534.8644769116205,551.01738411435156,567.65810911460494,584.80138400986607,602.46238580696411,620.65674985833448,639.4005837040562,658.71048133191869,678.60353786814267,699.09736471176063,720.21010512605574,741.9604503008627,764.36765589994866,787.45155910812719,811.23259619319253,835.73182059822693,860.97092158029341,{"$f":"GR28","v":886.97224341201832},913.7588051630612,941.35432107898566,969.78322157557102,999.07067486715323,1029.2426092481412,1060.3257360474352,1092.3475732760676,1125.3364699890049,1159.3216313826726,1194.3331446504294,1230.4020056188724,1267.5601461885624,1305.8404626034569,1345.2768445740815,1385.9042052802188,1427.7585122796813,1470.8768193505277,1515.2972992949137,1561.0592777336199,1608.2032679211754,1656.771006612395,1706.8054910120895,1758.3510168406544,1811.4532175492423,1866.1591047192292,1922.5171096817501,1980.577126394139,2040.390555611242,2102.0103503907017,2165.4910629725005,2230.8888930742701,2298.2617376451126,2367.669242121995,2439.1728532340794,2512.8358734017488,2588.7235167784816,2666.9029669851921,2747.4434365881448,2830.4162283731066,2915.8947984699744,3003.9548213837675,3094.6742569895573,3188.1334195506415,3284.4150488210712,3383.6043832954679,3485.7892356709913,3591.0600705882553,3699.5100847200206,3811.2352892785657,3926.3345950147782,4044.9098997842243,4167.0661787577083,4292.9115773561916,4422.5575069923489,4556.1187437035178,4693.713529763364,4835.4636783622182,4981.4946814487566,5131.9358208285093,5286.9202826175315,5446.5852751525808,5611.0721504621888,5780.5265294061473,{"$f":"JD28","v":5955.0984305942129},6134.942403198158,6320.2176637747425,6511.0882372207398,6707.7231019848059,6910.2963396647465,7118.9872891226223,7333.9807052541264,7555.4669225528023,7783.6420236138965,8018.7080127270365,8260.8729947113934,8510.3513591516767,8767.3639701980574,9032.1383620980396,9304.9089406334006,9585.9171906405281,9875.4118897978715,10173.649328869767,10480.893538601635,10797.416523467404,11123.498502476121,11459.428157250901,11805.502887599878,12162.029074805394,12529.322352864516,12907.707887921026,13297.520666136241,13699.105790253552,14112.818785119211,14539.025912429812,14978.104494985195,15430.443250733748,15896.442636905907,16376.515204540465,16871.085963717585,17380.592759821855,17905.486661168477,18446.232358335765,19003.308575557505,19577.208494539344,20168.440191074431,20777.527084844878,21405.008402807194,22051.439656571973,22717.393134200447,23403.4584068533,24110.242850740273,24838.372184832628,25588.491024814572,26361.263453763968,27157.373610067643,27977.526293091691,28822.447587143062,29692.885504274778,30589.610646503879,31513.416888028292,32465.122078046745,33445.568764803749,34455.624941500821,35496.184814734152,36568.169596139123,37672.528317942517,38810.238673144384,{"$f":"LP28","v":39982.307881073342},41189.773579081753,42433.704741170026,43715.202624353362,45035.401743608832,46395.470876265819,47796.614096729048,49240.071842450263,50727.122012092266,52259.081096857444,53837.305345982539,55463.191967431223,57138.180364847649,58863.753411866048,60641.438764904393,62472.810215604513,64359.489084115768,66303.145654456064,68305.500653220646,70368.326772947912,72493.450241490937,74682.752438783966,76938.171562435251,79261.70434362079,81655.407814798134,84121.401130805039,86661.867444955351,89279.055841793015,91975.28332821517,94752.936884727256,97614.47557864603,100562.43274112114,103599.418209903,106728.12063984208,109951.30988316529,113271.83944163688,116692.64899277431,120216.7669923561,123847.31335552526,127587.50221886212,131440.64478587176,135410.15225840508,139499.53885660888,143712.42493007847,148052.54016296682,152523.72687588842,157129.94342754027,161875.267719052,166763.90080416738,171800.17060845322,176988.5357608285,182333.58954080552,187840.06394493784,193512.83387607499,199356.92145913249,205377.5004871983,211579.90100191167,217969.61401216939,224552.29635533693,231333.77570526808,238320.0557315672,245517.32141466052,252931.9445213833,260570.48924592909,{"$f":"OB28","v":268439.71802115621},276546.59750539507,284898.30475005804,293502.23355350981,302366.00100682583,311497.45423723198,320904.67735519639,330595.9986113233,340579.99776938529,350865.51370202069,361461.65221582167,372377.79411273944,383623.60349494423,395209.03632049152,407144.34921737039,419440.10856373503,432107.19984235981,445156.83727759909,458600.57376338256,472450.31109103671,486718.31048598606,501417.20346266282,516560.0030072353,532160.11509805382,548231.35057401506,564787.93736135017,581844.53306966298,599416.23796836683,617518.60835501144,636167.6703273328,655379.9339712183,675172.40797714912,695562.61469805904,716568.60566194041,738208.97755293117,760502.88867502962,783470.07591301552,807130.8722055885,831506.22454619722,856617.71252749243,882487.56744582276,909138.69198268664,936594.68048056378,964879.83983107691,994019.2109939754,1024038.5911659935,1054964.5566192064,1086824.4862291066,1119646.5857132254,1153459.9126017648,1188294.4019623382,1224180.8929016008,1261151.1558672292,1299237.9207744196,1338474.905981807,1378896.8481424577,1420539.5329563599,1463439.826851642,1507635.7096225617,1553166.3080531631,1600071.9305563685,1648394.1028591711,1698175.6047655183,1749460.5080294369,{"$f":"QN28","v":1802294.2153719263},1856723.5006761581,1912796.5503965782,1970563.0062185547,2030074.009006355,2091382.244078347,2154541.9878495131,2219609.1558825686,2286641.3523902223,2355697.921232407,2426839.9984536255,2500130.5664069252,2575634.5095124142,2653418.6716996888,2733551.9155850196,2816105.1834356869,2901151.5599754448,2988766.3370867032,3079027.0804667217,3172013.6982968166,3267808.5119853802,3366496.3290473386,3468164.5181845678,3572903.0866337414,3680804.7598500801,3791965.0635975525,3906482.4085181979,4024458.177255447,4145996.8142085611,4271205.9179976601,4400196.3367211893,4533082.2660901686,4669981.3505260916,4811014.7873119805,4956307.4338888014,5105987.9183922438,5260188.7535276888,5419046.4538842253,5582701.6567915287,5751299.2468266329,5924988.4840807971,6103923.1363000367,6288261.6150162984,6478167.1157897897,6673807.7626866419,6875356.7571197785,7082992.5311847953,7296898.9056265755,7517265.2525764992,7744286.6632043105,7978164.12043308,8219104.6768701579,8467321.6381116379,8723034.7515826076,8986470.4010804035,9257861.8071930315,9537449.2337702587,9825480.2006301209,10122209.70268915,10427900.435710363,10742823.028868817,11067256.284340655,11401487.424127743,11745812.3443364,{"$f":"SZ28","v":12100535.877135361},12465972.060624849,12842444.416855719,13230286.238244763,13629840.882639755,14041462.077295475,14465514.232029801,14902372.761837099,15352424.41924458,15816067.636705766,16293712.879334278,16785783.008290172,17292713.655140538,17814953.607525781,18352965.20647306,18907224.755708545,19478222.943330944,20066465.276219539,20672472.52756137,21296781.197893724,21939943.990070116,22602530.298570231,23285126.713587053,23988337.540337384,24712785.334055573,25459111.451144055,26227976.616968602,27020061.510801055,27836067.368427243,28676716.602953747,29542753.44436295,30434944.598382711,31354079.925253872,32300973.138996538,33276462.527794231,34281411.696133621,35316710.329356857,36383274.981303439,37482049.885738805,38614007.79228811,39780150.827615209,40981511.382609189,42219153.026363991,43494171.44776018,44807695.425482534,46160887.827332102,47554946.639717534,48991106.028237,50470637.43028976,51994850.680684507,53565095.171241179,55182761.045412667,56849280.428984128,58566128.697939456,60334825.78461723,62156937.523312666,64034077.036516711,65967906.163019501,67960136.929142699,70012533.064402804,72126911.562947765,74305144.292148784,76549159.64977169,78860944.271194801,{"$f":"VL28","v":81242544.788184881},83696069.640788063,86223690.943939865,88827646.410446838,91510241.332042336,94273850.620270014,97120920.90900217,100053972.72045404,103075602.69661176,106188485.89804943,109395378.17217052,112699118.59297009,116102631.97447778,119608931.46010701,123221121.19020227,126942399.05014639,130776059.50146079,134725496.49840492,138794206.49265677,142985791.52873498,147303962.43290278,151752542.09837645,156335468.86974743,161056800.02961379,165920715.39050812,170931520.99530149,176093652.92935959,181411681.24782625,186890314.0215106,192534401.50496024,198348940.43041003,204339078.43140844,210510118.60003698,216867524.18175811,223416923.41204721,230164114.49909106,237115070.75696364,244275945.89382395,251653079.45981744,259253002.45950392,267082443.13378096,275148332.91642118,283457812.5704971,292018238.51012611,300837189.31313187,309922472.43038845,319282131.09778619,328924451.45693934,338857969.89093894,349091480.58164525,359634043.29521096,370494991.40272635,381683940.1430887,393210795.13540995,405085761.14849931,417319351.13518399,429922395.53946656,442906051.88475853,456281814.65167826,470061525.4541589,484257383.52287447,498881956.50526536,513948191.5917244,529469426.97779453,{"$f":"XX28","v":545459403.67252398},561932277.66343403,578902632.44886982,596385491.94882572,614396333.80568027,632951103.08661175,652066226.39982748,671758626.4371022,692045736.95550275,712945518.21155894,734476472.86154795,756657662.34196675,779508723.74469423,803049887.20178401,827301993.79527783,852286514.00789535,878025566.73093379,904541938.8462081,931859105.39936376,960001250.38242459,988993288.14397383,1018860885.4459219,1049630484.1863889,1081329324.8088176,1113985470.4180439,1147627831.6246688,1182286192.1397338,1217991235.1423538,1254774570.4436529,1292668762.4710512,1331707359.0976772,1371924921.3424268,1413357053.9669681,1456040436.9967706,1500012858.1940732,1545313246.511534,1591981706.5561824,1640059554.0941792,1689589352.6278234,1740614951.0771837,1793181522.5997145,1847335604.5822263,1903125139.8406093,1960599519.0637958,2019809624.5395224,2080807875.2006164,2143648273.0316746,2208386450.8772311,2275079721.6937237,2343787129.2888746,2414569500.5933986,2487489499.5113196,2562611682.3965611,2640002555.2049375,2719730632.3721266,2801866497.4697647,2886482865.6933517,2973654648.2372913,3063459018.6140575,3155975480.976202,3251285940.5016832,3349474775.9048338,3450628914.1371593,3554837907.3441024,{"$f":"AAJ28","v":3662194012.1458941},3772792271.3127007,3886730597.9063439,4004109861.9631157,4125033979.7944026,4249610005.9841938,4377948228.164916,4510162264.6554966,4646369165.0480928,4786689513.8325453,4931247537.1502886,5080171212.7722273,5233592383.3979483,5391646873.3765669,5554474608.9525385,5722219742.1429062,5895030778.3556213,6073060707.8619623,6256467141.2393932,6445412448.9048233,6640063904.8617487,6840593834.7885742,7047179768.5991898,7260004597.6108856,7479256736.4587355,7705130289.8997889,7937825224.6547632,8177547546.4393387,8424509482.3418083,8678929668.7085304,8941033344.7035275,9211052551.7135735,9489226338.7753239,9775800974.2063408,10071030163.627373,10375175274.568918,10688505567.860901,11011298436.0103,11343839648.777811,11686423606.1709,12039353599.077263,12402942077.769396,12777510928.51803,13163391758.559277,13560926189.667767,13970466160.595732,14392374238.645723,14827023940.652822,15274800063.66054,15736099025.58309,16211329216.155701,16700911358.483604,17205278881.509811,17724878303.731407,18260169628.504097,18811626751.28492,19379737879.173725,19965005963.124771,20567949143.211136,21189101207.336117,21829012063.797668,22488248228.124355,23167393324.613712,23867048603.017044,{"$f":"ACV28","v":24587833470.828163},25330386041.647171,26095363700.104919,26883443683.848087,27695323683.100296,28531722458.329929,29393380476.571495,30281060566.963951,31195548596.086266,32137654163.688068,33108211319.431442,34108079301.278275,35138143296.176872,36199315223.721413,37292534543.477806,38418769086.690834,39579015913.108894,40774302193.684784,42005686119.934074,43274257840.756081,44581140427.546921,45927490868.458839,47314501092.686295,48743399025.685425,50215449676.261124,51731956256.484207,53294261335.430038,54903748027.760025,56561841218.198372,58270008822.987961,60029763089.442184,61842661934.74334,63710310325.172577,65634361696.992798,67616519420.241974,69658538306.733276,71762226163.596619,73929445393.737244,76162114644.628098,78462210506.895859,80831769264.204117,83272888695.983078,85787729934.601761,88378519378.62674,91047550663.861267,93797186693.909882,96629861732.065964,99548083556.374344,102554435679.77687,105651579637.30612,108842257342.35277,112129293514.09183,115515598178.21739,119004169243.19955,122598095154.34416,126300557628.00537,130114834468.37114,134044302469.31593,138092440403.88928,142262832104.08676,146559169633.63016,150985256556.5658,155545011304.57407,160242470645.9722,{"$f":"AFH28","v":165081793259.48056},170067263415.91687,175203294771.07758,180494434273.16412,185945366188.21368,191560916247.09775,197346055917.7601,203305906806.47644,209445745192.03204,215771006696.83142,222287291099.07578,229000367290.26785,235916178382.43396,243040846969.5835,250380680548.06494,257942177100.61652,265732030849.05515,273757138180.69662,282024603753.75366,290541746787.11707,299316107540.08801,308355453987.79865,317667788698.23016,327261355916.91669,337144648865.60754,347326417261.34888,357815675062.64166,368621708449.53345,379754084044.70941,391222657382.85962,403037581635.82202,415209316601.22382,427748637962.58081,440666646829.05078,453974779563.28815,467684817906.09943,481808899406.86365,496359528168.95099,511349585919.65332,526792343414.42688,542701472185.5426,559091056645.54602,575975606556.24158,593370069874.23999,611289845984.44202,629750799333.17224,648769273473.03394,668362105531.91956,688546641118.98352,709340749680.77686,730762840321.13635,752831878098.83459,775567400817.41956,798989536322.10559,823119020319.0332,847977214732.66797,873586126617.5946,899968427641.44592,927147474156.21753,955147327875.73535,983992777177.58264,1013709359048.3456,1044323381691.6056,1075861947818.692,{"$f":"AHT28","v":1108352978642.8164},1141825238597.8296,1176308360803.4841,1211832873299.7493,1248430226073.4019,1286132818900.8186,1324974030031.6233,1364988245738.5781,1406210890759.8831,1448678459660.8315,1492428549142.5886,1537499891326.6948,1583932388044.761,1631767146163.7126,1681046513977.8567,1731814118699.988,1784114905084.7273,1837995175218.2861,1893502629509.8784,1950686408921.0767,2009597138470.4934,2070286972052.302,2132809638608.2815,2197220489694.2517,2263576548483.0176,2331936560247.2046,2402361044366.6704,2474912347906.5439,2549654700813.3218,2626654272777.8838,2705979231815.7759,2787699804616.6128,2871888338716.0347,2958619366545.2588,3047969671414.9253,3140018355491.6563,3234846909827.5044,3332539286504.2949,3433181972956.7241,3536864068540.0171,3643677363409.9253,3753716419784.9048,3867078655662.4092,3983864431063.4136,4104177136881.5288,4228123286415.3511,4355812609665.0942,4487358150476.9795,4622876366621.3848,4762487232893.3496,4906314347326.7295,5054485040615.9961,5207130488842.5986,5364385829605.6455,5526390281659.7363,5693287268165.8604,5865224543664.4697,6042354324883.1367,6224833425494.6074,6412823394944.5449,6606490661471.8701,6806006679448.3203,7011548081167.6602,7223296833218.9238,{"$f":"AKF28","v":7441440397582.1348},7666171897589.1172,7897690288896.3096,8136200535620.9775,8381913791796.7324,8635047588308.9951,8895826025475.9277,9164479971445.2988,9441247266582.9473,9726372934033.752,10020109396641.57,10322716700420.146,10634462744772.834,10955623519664.975,11286483349958.855,11627335147127.613,11978480668570.869,12340230784761.709,12712905754461.514,13096835508246.25,13492359940595.287,13899829210801.264,14319604052967.465,14752056095367.082,15197568189447.17,15656534748768.475,16129362098181.281,16616468833546.355,17118286192319.455,17635258435327.504,18167843240074.398,18716512105924.645,19281750771523.57,19864059644823.582,20463954246097.254,21081965664329.395,21718641027392.141,22374543986419.383,23050255214809.25]
[null,"NOPAT in cash flow Model",null,null,null,null,{"$f":"G101","v":2.8448000000000038},{"$f":"H101","v":2.9307129600000037},3.0192204913920038,3.1104009502320427,3.20433505892905,3.3011059777087071,3.4007993782355097,3.5035035194582225,3.6093093257458611,3.718310467383386,3.8306034434983638,3.9462876674920149,4.0654655550502738,4.1882426148127916,4.3147275417801385,4.4450323135418985,4.5792722894108628,4.717566312551071,4.8600368151901128,5.0068099270088542,5.1580155868045221,5.313787657526019,5.474264044783304,5.6395868189357596,5.8099023408676196,5.9853613915618213,6.1661193055869896,6.3523361086157157,6.5441766590959105,6.7418107942006067,6.9454134801854659,7.1551649672870665,7.371250949299136,7.59386272796797,7.8231973823526033,8.0594579432996518,8.3028535731872992,8.5535997510975577,8.8119184635807031,9.0780384011808408,9.3521951608965033,9.6346314547555778,9.9255973246891944,10.225350363894808,10.534155944884432,10.852287454419942,11.180026535543425,11.517663336916836,11.865496769691726,12.223834772136414,12.592994582254933,12.973303018639029,13.365096769801927,13.768722692249947,14.184538117555896,14.612911168706086,15.054221086001009,15.50885856279824,15.977226091394746,16.459738319354866,16.956822416599383,17.468918453580685,17.996479790878823,18.539973480563365,19.099880679676378,{"$f":"BT101","v":19.676697076202604},20.270933327903922,20.883115514406619,21.513785602941699,22.163501928150541,22.832839686380691,23.522391444909388,24.232767666545655,24.964597250075332,25.718528087027607,26.495227635255841,27.295383509840569,28.119704091837754,28.968919155411253,29.843780513904672,30.745062685424596,31.673563578524419,32.630105198595857,33.615534375593448,34.630723513736378,35.67657136385121,36.754003819039518,37.863974734374516,39.007466771352618,40.185492267847465,41.399094134336465,42.649346777193422,43.937357049864666,45.264265232770576,46.63124604280025,48.03950967329282,49.490302865426266,50.984910011962143,52.524654294323405,54.110898854011971,55.745047999403134,57.428548448985104,59.162890612144452,60.949609908631217,62.790288127871882,64.686554829333602,66.640088785179472,68.652619466491899,70.72592857437995,72.861851617326224,75.062279536169484,77.329160378161816,79.664501021582296,82.07036895243408,84.548894094797589,87.102270696460479,89.732759271493578,92.442688601492677,95.234457797257747,98.110538422734948,101.07347668310155,104.1258956789312,107.27049772843492,110.51006675983365,113.84747077598063,117.28566439341526,120.8276914580964,124.47668774013088,128.23588370988287,{"$f":"EF101","v":132.1086073979213},136.09828734133856,140.20845561904699,144.4427509787422,148.80492205830024,153.29883070446087,157.92845539173558,162.69789474456601,167.61137116585189,172.6732345750606,177.88796625922743,183.26018284025611,188.79464036203183,194.49623850096521,200.37002490369437,206.42119965578593,212.65511988539066,219.07730450592948,225.69343910200854,232.50938096288917,239.53116426796842,246.76500542886109,254.21730859281271,261.89467131231572,269.80389038594768,277.95196787560326,286.34611730544646,294.99377004807093,303.90258190352273,313.08043987700904,322.53546916129471,332.27604032996578,342.31077674793073,352.64856220571824,363.29854878433093,374.27016495761774,385.57312393933779,397.21743228230577,409.21339873723139,421.5716433790958,434.30310700914447,447.41906084082058,460.93111647821337,474.85123619585528,489.19174352897011,503.965334183545,519.18508727588812,534.86447691161993,551.01738411435088,567.65810911460414,584.80138400986527,602.4623858069632,620.65674985833346,639.40058370405507,658.71048133191755,678.60353786814142,699.09736471175927,720.21010512605437,741.96045030086123,764.36765589994729,787.45155910812559,811.23259619319094,835.73182059822523,860.97092158029159,{"$f":"GR101","v":886.97224341201638},913.75880516305938,941.35432107898384,969.78322157556909,999.0706748671513,1029.2426092481392,1060.3257360474329,1092.3475732760653,1125.3364699890026,1159.3216313826704,1194.3331446504271,1230.4020056188701,1267.5601461885601,1305.8404626034546,1345.276844574079,1385.9042052802163,1427.7585122796786,1470.876819350525,1515.2972992949108,1561.0592777336169,1608.2032679211725,1656.7710066123918,1706.8054910120861,1758.351016840651,1811.4532175492384,1866.1591047192255,1922.517109681746,1980.5771263941347,2040.3905556112377,2102.0103503906971,2165.4910629724959,2230.8888930742651,2298.261737645108,2367.6692421219905,2439.1728532340744,2512.8358734017434,2588.7235167784761,2666.9029669851861,2747.4434365881389,2830.4162283731002,2915.894798469968,3003.9548213837616,3094.6742569895514,3188.1334195506361,3284.4150488210653,3383.604383295461,3485.7892356709835,3591.060070588248,3699.5100847200133,3811.2352892785575,3926.33459501477,4044.9098997842161,4167.0661787576992,4292.9115773561816,4422.5575069923379,4556.1187437035069,4693.7135297633531,4835.4636783622063,4981.4946814487448,5131.9358208284957,5286.920282617516,5446.5852751525654,5611.0721504621733,5780.526529406131,{"$f":"JD101","v":5955.0984305941956},6134.9424031981398,6320.2176637747225,6511.0882372207188,6707.723101984785,6910.2963396647265,7118.9872891226005,7333.9807052541028,7555.466922552775,7783.6420236138692,8018.7080127270074,8260.8729947113625,8510.3513591516457,8767.3639701980246,9032.1383620980068,9304.9089406333642,9585.9171906404918,9875.4118897978351,10173.649328869729,10480.893538601595,10797.416523467362,11123.498502476077,11459.428157250853,11805.502887599831,12162.029074805347,12529.322352864467,12907.707887920973,13297.520666136186,13699.105790253498,14112.818785119154,14539.02591242975,14978.104494985129,15430.443250733679,15896.442636905836,16376.51520454039,16871.085963717509,17380.592759821779,17905.486661168397,18446.232358335681,19003.308575557414,19577.208494539253,20168.440191074336,20777.52708484478,21405.008402807092,22051.439656571867,22717.393134200338,23403.458406853191,24110.242850740153,24838.372184832504,25588.491024814448,26361.263453763841,27157.373610067509,27977.526293091549,28822.447587142913,29692.885504274629,30589.610646503726,31513.41688802814,32465.122078046592,33445.568764803596,34455.624941500668,35496.184814733984,36568.169596138949,37672.52831794235,38810.238673144209,{"$f":"LP101","v":39982.307881073168},41189.773579081579,42433.704741169837,43715.202624353165,45035.401743608629,46395.470876265608,47796.61409672883,49240.07184245003,50727.122012092019,52259.081096857197,53837.305345982291,55463.191967430961,57138.180364847365,58863.753411865764,60641.438764904109,62472.810215604215,64359.489084115456,66303.145654455744,68305.500653220312,70368.326772947577,72493.450241490587,74682.752438783617,76938.171562434873,79261.704343620397,81655.407814797742,84121.401130804632,86661.867444954929,89279.055841792564,91975.283328214704,94752.936884726791,97614.475578645535,100562.43274112063,103599.41820990245,106728.12063984151,109951.30988316472,113271.83944163629,116692.6489927737,120216.76699235546,123847.31335552462,127587.50221886148,131440.64478587109,135410.15225840441,139499.53885660821,143712.4249300778,148052.54016296618,152523.72687588775,157129.94342753958,161875.26771905128,166763.90080416665,171800.17060845249,176988.53576082777,182333.58954080479,187840.06394493708,193512.8338760742,199356.92145913164,205377.50048719742,211579.90100191077,217969.61401216852,224552.29635533597,231333.77570526712,238320.05573156622,245517.32141465953,252931.94452138225,260570.48924592795,{"$f":"OB101","v":268439.71802115499},276546.59750539385,284898.30475005676,293502.23355350847,302366.00100682443,311497.45423723053,320904.67735519487,330595.99861132179,340579.99776938371,350865.51370201906,361461.65221582004,372377.79411273781,383623.60349494254,395209.03632048983,407144.34921736858,419440.108563733,432107.19984235778,445156.83727759699,458600.57376338047,472450.31109103456,486718.31048598379,501417.20346266049,516560.00300723279,532160.11509805114,548231.35057401226,564787.93736134749,581844.53306966019,599416.2379683638,617518.60835500841,636167.67032732966,655379.93397121504,675172.40797714586,695562.61469805567,716568.60566193692,738208.97755292745,760502.88867502578,783470.07591301156,807130.87220558443,831506.22454619315,856617.71252748824,882487.56744581845,909138.6919826821,936594.68048055912,964879.83983107202,994019.21099397051,1024038.5911659884,1054964.5566192011,1086824.4862291012,1119646.5857132201,1153459.9126017592,1188294.4019623322,1224180.8929015945,1261151.1558672227,1299237.9207744128,1338474.9059818003,1378896.8481424507,1420539.5329563527,1463439.8268516345,1507635.7096225538,1553166.308053155,1600071.9305563604,1648394.1028591625,1698175.604765509,1749460.5080294274,{"$f":"QN101","v":1802294.2153719163},1856723.5006761483,1912796.5503965681,1970563.0062185449,2030074.0090063447,2091382.2440783365,2154541.9878495024,2219609.1558825574,2286641.3523902101,2355697.9212323949,2426839.9984536129,2500130.5664069122,2575634.5095124007,2653418.6716996753,2733551.9155850052,2816105.1834356724,2901151.5599754294,2988766.3370866878,3079027.0804667054,3172013.6982967998,3267808.511985363,3366496.3290473209,3468164.5181845506,3572903.0866337237,3680804.759850062,3791965.0635975343,3906482.4085181798,4024458.1772554289,4145996.8142085429,4271205.9179976415,4400196.3367211707,4533082.26609015,4669981.3505260721,4811014.78731196,4956307.4338887809,5105987.9183922214,5260188.7535276664,5419046.4538842021,5582701.6567915054,5751299.2468266087,5924988.4840807728,6103923.1363000115,6288261.6150162723,6478167.1157897627,6673807.762686613,6875356.7571197497,7082992.5311847664,7296898.9056265466,7517265.2525764676,7744286.6632042769,7978164.1204330465,8219104.6768701244,8467321.6381116044,8723034.7515825741,8986470.4010803699,9257861.807192998,9537449.2337702252,9825480.2006300855,10122209.702689115,10427900.435710326,10742823.028868776,11067256.284340613,11401487.4241277,11745812.344336355,{"$f":"SZ101","v":12100535.877135312},12465972.060624799,12842444.416855669,13230286.238244709,13629840.882639699,14041462.077295417,14465514.23202974,14902372.761837039,15352424.419244517,15816067.636705698,16293712.879334213,16785783.008290105,17292713.655140467,17814953.60752571,18352965.206472989,18907224.755708475,19478222.943330873,20066465.276219465,20672472.527561288,21296781.197893642,21939943.990070026,22602530.298570145,23285126.713586964,23988337.540337291,24712785.334055476,25459111.45114395,26227976.616968498,27020061.510800943,27836067.368427128,28676716.602953631,29542753.444362827,30434944.598382585,31354079.925253738,32300973.138996404,33276462.527794097,34281411.696133479,35316710.329356708,36383274.981303282,37482049.885738641,38614007.792287946,39780150.827615045,40981511.382609025,42219153.026363812,43494171.447759993,44807695.425482348,46160887.827331915,47554946.63971734,48991106.028236799,50470637.430289559,51994850.680684298,53565095.171240956,55182761.045412436,56849280.428983882,58566128.697939187,60334825.784616955,62156937.523312375,64034077.036516406,65967906.163019203,67960136.929142371,70012533.064402491,72126911.562947437,74305144.292148456,76549159.649771348,78860944.271194443,{"$f":"VL101","v":81242544.788184509},83696069.640787691,86223690.943939462,88827646.41044642,91510241.332041904,94273850.620269582,97120920.909001738,100053972.72045359,103075602.69661129,106188485.89804895,109395378.17217001,112699118.59296955,116102631.97447725,119608931.46010646,123221121.19020166,126942399.05014575,130776059.50146016,134725496.49840426,138794206.49265611,142985791.52873433,147303962.43290207,151752542.09837571,156335468.86974669,161056800.02961302,165920715.39050734,170931520.99530065,176093652.92935872,181411681.24782535,186890314.02150968,192534401.50495929,198348940.43040907,204339078.43140742,210510118.60003594,216867524.18175703,223416923.41204605,230164114.49908987,237115070.75696239,244275945.8938227,251653079.45981613,259253002.45950261,267082443.13377956,275148332.91641974,283457812.57049555,292018238.51012456,300837189.31313026,309922472.43038678,319282131.09778452,328924451.45693755,338857969.89093703,349091480.58164334,359634043.29520899,370494991.40272433,381683940.14308661,393210795.13540781,405085761.1484971,417319351.13518167,429922395.53946418,442906051.88475603,456281814.65167564,470061525.45415628,484257383.52287179,498881956.50526255,513948191.59172148,529469426.97779143,{"$f":"XX101","v":545459403.67252064},561932277.66343081,578902632.44886649,596385491.94882226,614396333.8056767,632951103.08660805,652066226.39982367,671758626.43709838,692045736.9554987,712945518.21155477,734476472.86154377,756657662.34196246,779508723.7446897,803049887.20177925,827301993.79527283,852286514.00789011,878025566.73092842,904541938.84620237,931859105.39935756,960001250.38241804,988993288.14396703,1018860885.4459149,1049630484.1863817,1081329324.8088102,1113985470.4180365,1147627831.624661,1182286192.1397257,1217991235.1423454,1254774570.4436443,1292668762.4710422,1331707359.0976677,1371924921.3424172,1413357053.9669583,1456040436.9967606,1500012858.1940627,1545313246.5115235,1591981706.5561712,1640059554.0941677,1689589352.6278114,1740614951.0771713,1793181522.5997021,1847335604.5822132,1903125139.8405957,1960599519.0637817,2019809624.5395081,2080807875.2006011,2143648273.0316596,2208386450.8772159,2275079721.6937079,2343787129.2888579,2414569500.5933814,2487489499.5113015,2562611682.396543,2640002555.2049189,2719730632.3721075,2801866497.4697452,2886482865.6933312,2973654648.2372699,3063459018.6140356,3155975480.9761791,3251285940.5016599,3349474775.90481,3450628914.1371355,3554837907.3440776,{"$f":"AAJ101","v":3662194012.1458688},3772792271.312674,3886730597.9063177,4004109861.9630885,4125033979.794374,4249610005.9841642,4377948228.1648865,4510162264.655467,4646369165.0480623,4786689513.8325138,4931247537.1502552,5080171212.772193,5233592383.3979139,5391646873.3765306,5554474608.9525013,5722219742.1428671,5895030778.3555813,6073060707.8619204,6256467141.2393503,6445412448.9047785,6640063904.8617039,6840593834.7885275,7047179768.5991411,7260004597.6108351,7479256736.4586821,7705130289.8997335,7937825224.654705,8177547546.4392776,8424509482.3417425,8678929668.7084656,8941033344.7034607,9211052551.7135048,9489226338.7752533,9775800974.2062664,10071030163.627296,10375175274.56884,10688505567.860821,11011298436.010216,11343839648.777725,11686423606.170813,12039353599.077171,12402942077.7693,12777510928.517935,13163391758.559177,13560926189.667665,13970466160.595629,14392374238.645617,14827023940.652714,15274800063.660425,15736099025.58297,16211329216.155577,16700911358.483477,17205278881.509678,17724878303.73127,18260169628.50396,18811626751.284775,19379737879.173576,19965005963.124615,20567949143.210979,21189101207.335949,21829012063.797497,22488248228.124184,23167393324.613533,23867048603.016861,{"$f":"ACV101","v":24587833470.827969},25330386041.646969,26095363700.10471,26883443683.847874,27695323683.100082,28531722458.329712,29393380476.571266,30281060566.963722,31195548596.086029,32137654163.687824,33108211319.431202,34108079301.278019,35138143296.176613,36199315223.721146,37292534543.477531,38418769086.690552,39579015913.108612,40774302193.684486,42005686119.933754,43274257840.755753,44581140427.546577,45927490868.458481,47314501092.685928,48743399025.685051,50215449676.260735,51731956256.48381,53294261335.429611,54903748027.759583,56561841218.197914,58270008822.987488,60029763089.441719,61842661934.742851,63710310325.172081,65634361696.992279,67616519420.241447,69658538306.732742,71762226163.596069,73929445393.736664,76162114644.627518,78462210506.895264,80831769264.203506,83272888695.982452,85787729934.601135,88378519378.626083,91047550663.86058,93797186693.909164,96629861732.065231,99548083556.373611,102554435679.77608,105651579637.30531,108842257342.35193,112129293514.09097,115515598178.21652,119004169243.19865,122598095154.34325,126300557628.00443,130114834468.37016,134044302469.31494,138092440403.88828,142262832104.08569,146559169633.62906,150985256556.56467,155545011304.57291,160242470645.97101,{"$f":"AFH101","v":165081793259.47934},170067263415.91559,175203294771.07623,180494434273.16272,185945366188.21222,191560916247.09625,197346055917.75854,203305906806.47485,209445745192.03043,215771006696.82974,222287291099.07397,229000367290.26599,235916178382.43204,243040846969.58148,250380680548.06284,257942177100.61438,265732030849.05292,273757138180.69431,282024603753.75122,290541746787.1145,299316107540.08539,308355453987.79602,317667788698.22742,327261355916.91394,337144648865.60474,347326417261.34595,357815675062.63861,368621708449.53027,379754084044.70605,391222657382.8562,403037581635.81848,415209316601.22015,427748637962.57703,440666646829.04688,453974779563.28406,467684817906.09521,481808899406.85919,496359528168.94641,511349585919.64856,526792343414.42194,542701472185.53754,559091056645.54077,575975606556.23621,593370069874.2345,611289845984.4364,629750799333.16638,648769273473.02795,668362105531.91345,688546641118.97705,709340749680.77026,730762840321.12952,752831878098.82776,775567400817.41223,798989536322.09814,823119020319.02539,847977214732.66003,873586126617.5863,899968427641.43738,927147474156.20862,955147327875.72595,983992777177.573,1013709359048.3357,1044323381691.5952,1075861947818.6815,{"$f":"AHT101","v":1108352978642.8057},1141825238597.8184,1176308360803.4724,1211832873299.7373,1248430226073.3892,1286132818900.8057,1324974030031.6099,1364988245738.5645,1406210890759.8691,1448678459660.8171,1492428549142.574,1537499891326.6797,1583932388044.7454,1631767146163.6965,1681046513977.8406,1731814118699.9709,1784114905084.7102,1837995175218.2683,1893502629509.8601,1950686408921.0581,2009597138470.4739,2070286972052.2817,2132809638608.2605,2197220489694.23,2263576548482.9961,2331936560247.1826,2402361044366.6475,2474912347906.5195,2549654700813.2964,2626654272777.8579,2705979231815.7495,2787699804616.585,2871888338716.0054,2958619366545.229,3047969671414.895,3140018355491.625,3234846909827.4727,3332539286504.2627,3433181972956.6914,3536864068539.9834,3643677363409.8901,3753716419784.8691,3867078655662.3726,3983864431063.376,4104177136881.4897,4228123286415.311,4355812609665.0537,4487358150476.9375,4622876366621.3418,4762487232893.3066,4906314347326.6846,5054485040615.9502,5207130488842.5518,5364385829605.5977,5526390281659.6855,5693287268165.8086,5865224543664.416,6042354324883.0811,6224833425494.5508,6412823394944.4863,6606490661471.8086,6806006679448.2578,7011548081167.5947,7223296833218.8564,{"$f":"AKF101","v":7441440397582.0654},7666171897589.042,7897690288896.2305,8136200535620.8955,8381913791796.6455,8635047588308.9023,8895826025475.832,9164479971445.2012,9441247266582.8457,9726372934033.6484,10020109396641.463,10322716700420.035,10634462744772.721,10955623519664.857,11286483349958.736,11627335147127.49,11978480668570.74,12340230784761.578,12712905754461.377,13096835508246.109,13492359940595.143,13899829210801.117,14319604052967.313,14752056095366.928,15197568189447.01,15656534748768.307,16129362098181.109,16616468833546.178,17118286192319.271,17635258435327.313,18167843240074.199,18716512105924.438,19281750771523.355,19864059644823.363,20463954246097.031,21081965664329.16,21718641027391.902,22374543986419.137,23050255214808.996]

{"sheet":"Terminal Value Proof (2)","index":8,"n_rows":138,"n_cols":306,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
["Time Period - Long-term Model"]
[null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,"Holding Period",null,null,{"$f":"E14","v":7},null,{"$f":"G2<=$E$3","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Terminal Period",null,null,{"$f":"E3","v":7},null,{"$f":"G2=$E$4","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Year After Terminal Period",null,null,{"$f":"E4+1","v":8},null,{"$f":"G2=$E$5","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions",null,null,null,"Short-term","Terminal"]
[null,"Rate of Return",null,null,0.12,0.09,null,"Value from Dividend Model",null,null,null,null,null,"Value from Free Cash Flow Analysis"]
[null,"Cost of Capital",null,null,0.08,0.08,null,"Value from Long-term Cash Flow",null,null,null,{"$f":"E38","v":44.076649027995593},null,"Value from Long-term Cash flow",null,null,null,{"$f":"E107","v":44.076649027995593}]
[null,"Growth",null,null,0.15,0.02]
[null,"Payout",null,null,{"$f":"(1-E10/E8)","v":-0.25},{"$f":"(1-F10/F8)","v":0.77777777777777779},null,"Value with Terminal from Growth Model",null,null,null,{"$f":"E49","v":44.076651730170141},null,"Value with Terminal from Growth Model",null,null,null,{"$f":"E107","v":44.076649027995593}]
[null,"Investment Balance (Book Value)",null,null,28,null,null,"Value Driver - Closing Book Value"]
[null,null,null,null,null,null,null,"Value Driver - Earnings and Growth"]
[null,"Terminal Period",null,null,7]
[null,"Partial Year Factor",null,null,0]
[null,"Tax Rate",null,null,0,null,null,"Use Average",null,false]
[null,"Depreciation Life",null,null,15]
[]
["Model with Payout"]
[]
[null,"Return",null,null,null,null,{"$f":"IF(G3,$E$8,$F$8)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(BS3,$E$8,$F$8)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(EE3,$E$8,$F$8)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(GQ3,$E$8,$F$8)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(JC3,$E$8,$F$8)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Payout Ratio (Ratio of Investment to Payout)",null,null,null,null,{"$f":"IF(G3,$E$11,$F$11)","v":-0.25},-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,{"$f":"IF(BS3,$E$11,$F$11)","v":0.77777777777777779},0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,{"$f":"IF(EE3,$E$11,$F$11)","v":0.77777777777777779},0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,{"$f":"IF(GQ3,$E$11,$F$11)","v":0.77777777777777779},0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,{"$f":"IF(JC3,$E$11,$F$11)","v":0.77777777777777779},0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779,0.77777777777777779]
[null,"Growth",null,null,null,null,{"$f":"IF(G3,$E$10,$F$10)","v":0.15},{"$f":"IF(H3,$E$10,$F$10)","v":0.15},0.15,0.15,0.15,0.15,0.15,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF(BT3,$E$10,$F$10)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF(EF3,$E$10,$F$10)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF(GR3,$E$10,$F$10)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"IF(JD3,$E$10,$F$10)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"Investment Balance",null,null,null,null,"Income  = (Open/2 * return)/(1 - return/2 + payout/2 * return)"]
[null,null,"Opening Balance",null,null,null,{"$f":"F29","v":28},{"$f":"G29","v":32.200000000000003},37.03,42.584500000000006,48.972175000000007,56.318001250000009,64.765701437500013,74.480556653125007,75.970167786187517,77.48957114191127,79.039362564749496,80.620149816044488,82.23255281236537,83.877203868612668,85.554747945984928,87.265842904904616,89.011159763002709,90.791382958262773,92.607210617428024,94.459354829776586,96.348541926372121,98.27551276489956,100.24102302019755,102.24584348060149,104.29076035021353,106.37657555721781,108.50410706836216,110.67418920972941,112.887672993924,115.14542645380247,117.44833498287852,119.79730168253607,122.1932477161868,124.63711267051055,127.12985492392075,129.67245202239917,132.26590106284715,134.91121908410409,137.60944346578617,140.36163233510189,143.16886498180392,146.03224228144001,148.95288712706878,151.93194486961013,154.97058376700235,158.06999544234242,161.23139535118926,164.45602325821307,167.74514372337734,171.10004659784488,174.52204752980177,178.01248848039779,181.57273825000573,185.20419301500584,188.90827687530594,192.68644241281208,196.54017126106831,200.47097468628965,204.48039418001542,208.57000206361573,212.74140210488804,216.99623014698579,221.33615474992553,225.76287784492402,230.27813540182251,{"$f":"BS29","v":234.88369810985895},239.58137207205615,244.37299951349726,249.26045950376724,254.24566869384259,259.33058206771943,264.51719370907381,269.80753758325528,275.2036883349204,280.70776210161881,286.32191734365119,292.0483556905242,297.88932280433465,303.84710926042135,309.9240514456298,316.12253247454242,322.44498312403329,328.89388278651393,335.4717604422442,342.18119565108907,349.02481956411083,356.00531595539309,363.12542227450098,370.387930719991,377.79568933439083,385.3516031210786,393.0586351835002,400.91980788717024,408.93820404491368,417.11696812581198,425.45930748832819,433.9684936380948,442.64786351085667,451.5008207810738,460.5308371966953,469.74145394062924,479.13628301944181,488.71900867983072,498.49338885342729,508.46325663049589,518.63252176310584,529.00517219836786,539.5852756423352,550.37698115518185,561.38452077828549,572.61221119385118,584.06445541772825,595.74574452608283,607.66065941660452,619.81387260493671,632.21015005703543,644.85435305817623,657.7514401193398,670.90646892172663,684.32459830016114,698.01109026616439,711.97131207148777,726.21073831291756,740.73495307917597,755.54965214075946,770.66064518357462,786.07385808724609,801.79533524899102,817.8312419539709,{"$f":"EE29","v":834.18786679305026},850.87162412891121,867.88905661148942,885.2468377437192,902.95177449859352,921.01080998856537,939.43102618833666,958.21964671210344,977.38403964634563,996.93172043927257,1016.8703548480581,1037.2077619450192,1057.9519171839195,1079.1109555275978,1100.6931746381497,1122.7070381309127,1145.1611788935309,1168.0644024714013,1191.4256905208292,1215.254204331246,1239.5592884178709,1264.3504741862284,1289.6374836699531,1315.430233343352,1341.7388380102188,1368.5736147704233,1395.9450870658316,1423.863988807148,1452.3412685832909,1481.3880939549567,1511.0158558340559,1541.236172950737,1572.0608964097516,1603.5021143379468,1635.5721566247057,1668.2835997571999,1701.649271752344,1735.6822571873909,1770.3959023311388,1805.8038203777614,1841.9198967853167,1878.758294721023,1916.3334606154435,1954.6601298277524,1993.7533324243075,2033.6283990727936,2074.3009670542497,2115.7869863953347,2158.1027261232412,2201.2647806457062,2245.29007625862,2290.1958777837926,2335.9997953394686,2382.719791246258,2430.3741870711833,2478.9816708126073,2528.5613042288596,2579.1325303134367,2630.7151809197057,2683.3294845381001,2736.9960742288622,2791.7359957134395,2847.5707156277081,2904.5221299402619,{"$f":"GQ29","v":2962.6125725390675},3021.8648239898489,3082.3021204696461,3143.948162879039,3206.8271261366199,3270.9636686593522,3336.3829420325392,3403.1106008731899,3471.1728128906539,3540.5962691484669,3611.408194531436,3683.6363584220649,3757.3090855905061,3832.4552673023163,3909.1043726483631,3987.2864601013302,4067.032189303357,4148.3728330894237,4231.3402897512124,4315.9670955462361,4402.2864374571609,4490.3321662063045,4580.1388095304301,4671.741585721039,4765.1764174354594,4860.4799457841682,4957.6895446998515,5056.8433355938487,5157.9802023057255,5261.1398063518409,5366.3626024788773,5473.6898545284548,5583.1636516190238,5694.8269246514046,5808.7234631444326,5924.8979324073207,6043.3958910554675,6164.2638088765771,6287.5490850541082,6413.3000667551905,6541.5660680902947,6672.3973894521005,6805.8453372411423,6941.962243985965,7080.8014888656844,7222.4175186429984,7366.8658690158591,7514.2031863961765,7664.4872501240998,7817.7769951265818,7974.1325350291136,8133.6151857296954,8296.2874894442884,8462.213239233175,8631.4575040178388,8804.0866540981951,8980.1683871801597,9159.7717549237641,9342.9671900222384,9529.8265338226829,9720.4230644991367,9914.831525789119,10113.128156304901,10315.390719430998,{"$f":"JC29","v":10521.698533819617},10732.132504496009,10946.77515458593,11165.710657677648,11389.024870831201,11616.805368247824,11849.14147561278,12086.124305125037,12327.846791227537,12574.403727052089,12825.89180159313,13082.409637624993,13344.057830377493,13610.938986985044,13883.157766724746,14160.82092205924,14444.037340500425,14732.918087310434,15027.576449056642,15328.127978037775,15634.690537598532,15947.384348350504,16266.332035317513,16591.658676023864,16923.491849544342,17261.961686535229,17607.200920265932,17959.344938671249,18318.531837444676,18684.902474193572,19058.600523677444,19439.772534150994,19828.567984834015,20225.139344530693,20629.642131421308,21042.234974049734,21463.079673530727,21892.341267001339,22330.188092341366,22776.791854188192,23232.327691271956,23696.974245097394,24170.913729999342]
[null,null,"Add: Income (Could be NOPAT)",null,null,null,{"$f":"IF($J$16,(G26*G21)/(1-G21/2+G22/2*G21),G26*G21)","v":3.36},{"$f":"IF($J$16,(H26*H21)/(1-H21/2+H22/2*H21),H26*H21)","v":3.8640000000000003},4.4436,5.1101400000000003,5.8766610000000004,6.758160150000001,7.771884172500001,6.7032500987812504,6.837315100756876,6.9740614027720138,7.1135426308274541,7.2558134834440038,7.4009297531128828,7.5489483481751396,7.6999273151386429,7.8539258614414154,8.0110043786702434,8.1712244662436486,8.3346489555685217,8.5013419346798926,8.6713687733734908,8.8447961488409597,9.0216920718177782,9.2021259132541342,9.3861684315192182,9.5738918001496014,9.7653696361525935,9.9606770288756454,10.159890569453159,10.363088380842223,10.570350148459067,10.781757151428247,10.997392294456812,11.217340140345948,11.441686943152867,11.670520682015924,11.903931095656244,12.142009717569367,12.384849911920755,12.632546910159169,12.885197848362353,13.142901805329601,13.40575984143619,13.673875038264912,13.947352539030211,14.226299589810816,14.510825581607033,14.801042093239175,15.09706293510396,15.399004193806039,15.706984277682158,16.021123963235802,16.341546442500515,16.668377371350527,17.001744918777533,17.341779817153085,17.688615413496148,18.042387721766069,18.403235476201388,18.771300185725416,19.146726189439924,19.529660713228722,19.920253927493295,20.318659006043163,20.725032186164025,{"$f":"IF($J$16,(BT26*BT21)/(1-BT21/2+BT22/2*BT21),BT26*BT21)","v":21.139532829887305},21.562323486485052,21.993569956214753,22.433441355339049,22.882110182445832,23.339752386094748,23.806547433816643,24.282678382492975,24.768331950142834,25.263698589145694,25.768972560928606,26.284352012147178,26.810039052390117,27.34623983343792,27.893164630106682,28.451027922708818,29.020048481162995,29.600449450786254,30.192458439801978,30.796307608598013,31.412233760769972,32.040478435985378,32.681288004705088,33.33491376479919,34.001612040095175,34.681644280897075,35.375277166515019,36.082782709845318,36.804438364042227,37.540527131323074,38.291337673949535,39.057164427428532,39.838307715977102,40.635073870296644,41.447775347702574,42.276730854656627,43.122265471749763,43.984710781184766,44.864404996808453,45.761693096744629,46.676926958679523,47.610465497853106,48.562674807810168,49.533928303966363,50.524606870045695,51.535099007446604,52.565800987595544,53.617117007347453,54.689459347494406,55.783248534444304,56.898913505133187,58.036891775235858,59.197629610740577,60.381582202955393,61.589213847014499,62.820998123954794,64.077418086433894,65.358966448162576,66.666145777125834,67.999468692668344,69.359458066521711,70.746647227852151,72.161580172409188,73.604811775857385,{"$f":"IF($J$16,(EF26*EF21)/(1-EF21/2+EF22/2*EF21),EF26*EF21)","v":75.076908011374528},76.57844617160201,78.110015095034043,79.672215396934732,81.265659704873414,82.890972898970887,84.548792356950301,86.239768204089302,87.964563568171101,89.723854839534525,91.518331936325225,93.348698575051728,95.215672546552753,97.119985997483795,99.062385717433472,101.04363343178214,103.06450610041777,105.12579622242612,107.22831214687463,109.37287838981213,111.56033595760837,113.79154267676056,116.06737353029577,118.38872100090168,120.75649542091969,123.1716253293381,125.63505783592484,128.1477589926433,130.71071417249618,133.32492845594609,135.99142702506504,138.71125556556632,141.48548067687764,144.31519029041519,147.20149409622351,150.14552397814799,153.14843445771095,156.21140314686517,159.3356312098025,162.52234383399852,165.77279071067849,169.08824652489207,172.47001145538991,175.9194116844977,179.43779991818766,183.02655591655142,186.68708703488247,190.42082877558011,194.22924535109169,198.11383025811355,202.07610686327578,206.11762900054134,210.23998158055215,214.44478121216321,218.73367683640649,223.10835037313464,227.57051738059735,232.1219277282093,236.76436628277349,241.49965360842901,246.32964668059759,251.25623961420953,256.28136440649371,261.40699169462357,{"$f":"IF($J$16,(GR26*GR21)/(1-GR21/2+GR22/2*GR21),GR26*GR21)","v":266.63513152851607},271.96783415908641,277.40719084226811,282.95533465911348,288.61444135229578,294.38673017934167,300.27446478292853,306.27995407858708,312.40555316015883,318.653664223362,325.02673750782924,331.52727225798583,338.15781770314555,344.92097405720847,351.81939353835264,358.85578140911969,366.03289703730212,373.35355497804812,380.82062607760912,388.43703859916121,396.20577937114444,404.12989495856738,412.21249285773871,420.45674271489349,428.86587756919135,437.44319512057513,446.1920590229866,455.11590020344636,464.21821820751529,473.50258257166564,482.97263422309896,492.6320869075609,502.4847286457121,512.53442321862644,522.78511168299895,533.24081391665879,543.905630194992,554.78374279889192,565.87941765486971,577.19700600796716,588.74094612812655,600.51576505068897,612.52608035170283,624.77660195873682,637.27213399791162,650.01757667786978,663.01792821142726,676.27828677565583,689.803852511169,703.59992956139229,717.67192815262024,732.02536671567259,746.66587404998597,761.59919153098576,776.83117536160546,792.36779886883755,808.21515484621432,824.37945794313873,840.86704710200138,857.68438804404138,874.83807580492225,892.3348373210207,910.18153406744113,928.38516474878975,{"$f":"IF($J$16,(JD26*JD21)/(1-JD21/2+JD22/2*JD21),JD26*JD21)","v":946.95286804376553},965.89192540464069,985.20976391273371,1004.9139591909883,1025.012238374808,1045.5124831423041,1066.4227328051502,1087.7511874612533,1109.5062112104783,1131.6963354346881,1154.3302621433818,1177.4168673862494,1200.9652047339744,1224.9845088286538,1249.4841990052271,1274.4738829853316,1299.9633606450382,1325.962627857939,1352.4818804150977,1379.5315180233997,1407.1221483838679,1435.2645913515453,1463.9698831785761,1493.2492808421478,1523.1142664589906,1553.5765517881705,1584.6480828239339,1616.3410444804124,1648.6678653700208,1681.6412226774214,1715.2740471309698,1749.5795280735895,1784.5711186350613,1820.2625410077624,1856.6677918279177,1893.801147664476,1931.6771706177653,1970.3107140301204,2009.716928310723,2049.9112668769371,2090.9094922144759,2132.7276820587654,2175.3822356999408]
[null,null,"Less: Dividends (Could be FCF)",null,null,null,{"$f":"G27*G22","v":-0.84},-0.96600000000000008,-1.1109,-1.2775350000000001,-1.4691652500000001,-1.6895400375000003,-1.9429710431250002,5.2136389657187507,5.3179117450331255,5.424269979933789,5.532755379532464,5.6434104871231145,5.7562786968655759,5.8714042708028868,5.9888323562189445,6.1086090033433234,6.2307811834101896,6.3553968070783933,6.4825047432199616,6.6121548380843613,6.7443979348460488,6.8792858935429688,7.0168716114138272,7.1572090436421041,7.3003532245149474,7.4463602890052458,7.5952874947853504,7.7471932446810579,7.9021371095746797,8.0601798517661738,8.2213834488014967,8.385811117777525,8.5535273401330763,8.7245978869357383,8.8990898446744513,9.077071641567942,9.2586130743993014,9.4437853358872861,9.6326610426050312,9.8253142634571322,10.021820548726275,10.2222569597008,10.426702098894815,10.63523614087271,10.847940863690164,11.064899680963968,11.286197674583248,11.511921628074914,11.742160060636413,11.977003261849141,12.216543327086123,12.460874193627847,12.710091677500401,12.964293511050411,13.223579381271415,13.488050968896845,13.757811988274781,14.032968228040277,14.31362759260108,14.599900144453102,14.891898147342163,15.189736110289006,15.493530832494786,15.803401449144681,{"$f":"BS27*BS22","v":16.119469478127577},16.441858867690126,16.77069604504393,17.106109965944807,17.448232165263704,17.79719680856898,18.153140744740359,18.516203559635166,18.886527630827871,19.264258183444426,19.649543347113319,20.042534214055582,20.443384898336696,20.852252596303426,21.269297648229493,21.694683601194086,22.128577273217971,22.571148818682328,23.022571795055974,23.483023230957095,23.952683695576233,24.431737369487756,24.920372116877516,25.418779559215068,25.927155150399368,26.445698253407357,26.974612218475503,27.514104462845015,28.064386552101915,28.625674283143955,29.198187768806836,29.782151524182972,30.377794554666636,30.98535044575997,31.605057454675169,32.23715860376867,32.881901775844042,33.539539811360925,34.210330607588155,34.89453721973991,35.592427964134714,36.304276523417407,37.030362053885753,37.770969294963464,38.52638868086273,39.296916454479984,40.08285478356958,40.884511879240982,41.702202116825795,42.536246159162317,43.386971082345568,44.254710503992477,45.139804714072334,46.042600808353782,46.963452824520864,47.902721881011274,48.860776318631508,49.83799184500414,50.83475168190423,51.851446715542316,52.888475649853156,53.946245162850218,55.025170066107229,56.125673467429372,{"$f":"EE27*EE22","v":57.248186936777969},58.393150675513525,59.561013689023788,60.752233962804254,61.96727864206035,63.206624214901545,64.470756699199583,65.760171833183563,67.075375269847243,68.41688277524419,69.785220430749078,71.180924839364067,72.604543336151352,74.056634202874363,75.537766886931848,77.048522224670478,78.589492669163889,80.161282522547154,81.764508172998092,83.399798336458048,85.067794303187213,86.769150189250965,88.504533193035996,90.27462385689671,92.080116334034642,93.921718660715314,95.800153033929632,97.716156094608209,99.670479216500354,101.66388880083036,103.69716657684697,105.77110990838392,107.88653210655158,110.04426274868261,112.24514800365625,114.4900509637294,116.77985198300399,119.11544902266407,121.49775800311735,123.92771316317972,126.40626742644329,128.93439277497217,131.51308063047162,134.14334224308104,136.82620908794266,139.56273326970151,142.35398793509555,145.20106769379748,148.10508904767343,151.06719082862688,154.08853464519945,157.17030533810339,160.3137114448655,163.51998567376279,166.79038538723805,170.12619309498282,173.5287169568825,176.99929129602017,180.53927712194056,184.15006266437939,187.833063917667,191.58972519602034,195.42151969994075,199.32995009393954,{"$f":"GQ27*GQ22","v":203.31654909581835},207.38288007773471,211.53053767928944,215.76114843287519,220.0763714015327,224.4778988295634,228.96745680615464,233.54680594227776,238.21774206112329,242.98209690234577,247.84173884039268,252.79857361720053,257.85454508954456,263.01163599133542,268.27186871116214,273.63730608538538,279.11005220709308,284.692253251235,290.38609831625968,296.19382028258485,302.11769668823649,308.16005062200122,314.32325163444131,320.6097166671301,327.0219110004727,333.56234922048219,340.2335962048918,347.03826812898956,353.9790334915694,361.05861416140078,368.27978644462883,375.6453821735214,383.15828981699184,390.82145561333164,398.63788472559833,406.61064242011031,414.74285526851241,423.0377123738827,431.49846662136036,440.12843595378757,448.93100467286337,457.90962476632063,467.06781726164701,476.40917360687996,485.93735707901754,495.65610422059791,505.56922630500986,515.68061083111013,525.99422304773236,536.51410750868706,547.24438965886065,558.18927745203803,569.35306300107868,580.74012426110016,592.35492674632223,604.20202528124867,616.28606578687368,628.61178710261117,641.18402284466345,654.0077033015566,667.08785736758773,680.42961451493954,694.03820680523836,707.9189709413431,{"$f":"JC27*JC22","v":722.07735036016982},736.51889736737326,751.24927531472053,766.2742608210151,781.59974603743535,797.23174095818399,813.17637577734763,829.43990329289466,846.02870135875253,862.94927538592765,880.2082608936463,897.81242611151913,915.76867463374947,934.08404812642448,952.76572908895298,971.82104367073214,991.25746454414673,1011.0826138350297,1031.3042661117304,1051.9303514339649,1072.9689584626442,1094.4283376318972,1116.3169043845353,1138.6432424722259,1161.4161073216706,1184.6444294681039,1208.3373180574661,1232.5040644186154,1257.1541457069875,1282.2972286211273,1307.9431731935499,1334.102036657421,1360.7840773905696,1387.9997589383811,1415.7597541171485,1444.0749491994916,1472.9564481834814,1502.4155771471508,1532.4638886900937,1563.1131664638956,1594.3754297931735,1626.2629383890369,1658.7881971568174,1691.9639610999541]
[null,null,"Closing Balance",null,null,{"$f":"E12","v":28},{"$f":"G26+G27-G28","v":32.200000000000003},{"$f":"H26+H27-H28","v":37.03},42.584500000000006,48.972175000000007,56.318001250000009,64.765701437500013,74.480556653125007,75.970167786187517,77.48957114191127,79.039362564749496,80.620149816044488,82.23255281236537,83.877203868612668,85.554747945984928,87.265842904904616,89.011159763002709,90.791382958262773,92.607210617428024,94.459354829776586,96.348541926372121,98.27551276489956,100.24102302019755,102.24584348060149,104.29076035021353,106.37657555721781,108.50410706836216,110.67418920972941,112.887672993924,115.14542645380247,117.44833498287852,119.79730168253607,122.1932477161868,124.63711267051055,127.12985492392075,129.67245202239917,132.26590106284715,134.91121908410409,137.60944346578617,140.36163233510189,143.16886498180392,146.03224228144001,148.95288712706878,151.93194486961013,154.97058376700235,158.06999544234242,161.23139535118926,164.45602325821307,167.74514372337734,171.10004659784488,174.52204752980177,178.01248848039779,181.57273825000573,185.20419301500584,188.90827687530594,192.68644241281208,196.54017126106831,200.47097468628965,204.48039418001542,208.57000206361573,212.74140210488804,216.99623014698579,221.33615474992553,225.76287784492402,230.27813540182251,234.88369810985895,{"$f":"BT26+BT27-BT28","v":239.58137207205615},244.37299951349726,249.26045950376724,254.24566869384259,259.33058206771943,264.51719370907381,269.80753758325528,275.2036883349204,280.70776210161881,286.32191734365119,292.0483556905242,297.88932280433465,303.84710926042135,309.9240514456298,316.12253247454242,322.44498312403329,328.89388278651393,335.4717604422442,342.18119565108907,349.02481956411083,356.00531595539309,363.12542227450098,370.387930719991,377.79568933439083,385.3516031210786,393.0586351835002,400.91980788717024,408.93820404491368,417.11696812581198,425.45930748832819,433.9684936380948,442.64786351085667,451.5008207810738,460.5308371966953,469.74145394062924,479.13628301944181,488.71900867983072,498.49338885342729,508.46325663049589,518.63252176310584,529.00517219836786,539.5852756423352,550.37698115518185,561.38452077828549,572.61221119385118,584.06445541772825,595.74574452608283,607.66065941660452,619.81387260493671,632.21015005703543,644.85435305817623,657.7514401193398,670.90646892172663,684.32459830016114,698.01109026616439,711.97131207148777,726.21073831291756,740.73495307917597,755.54965214075946,770.66064518357462,786.07385808724609,801.79533524899102,817.8312419539709,834.18786679305026,{"$f":"EF26+EF27-EF28","v":850.87162412891121},867.88905661148942,885.2468377437192,902.95177449859352,921.01080998856537,939.43102618833666,958.21964671210344,977.38403964634563,996.93172043927257,1016.8703548480581,1037.2077619450192,1057.9519171839195,1079.1109555275978,1100.6931746381497,1122.7070381309127,1145.1611788935309,1168.0644024714013,1191.4256905208292,1215.254204331246,1239.5592884178709,1264.3504741862284,1289.6374836699531,1315.430233343352,1341.7388380102188,1368.5736147704233,1395.9450870658316,1423.863988807148,1452.3412685832909,1481.3880939549567,1511.0158558340559,1541.236172950737,1572.0608964097516,1603.5021143379468,1635.5721566247057,1668.2835997571999,1701.649271752344,1735.6822571873909,1770.3959023311388,1805.8038203777614,1841.9198967853167,1878.758294721023,1916.3334606154435,1954.6601298277524,1993.7533324243075,2033.6283990727936,2074.3009670542497,2115.7869863953347,2158.1027261232412,2201.2647806457062,2245.29007625862,2290.1958777837926,2335.9997953394686,2382.719791246258,2430.3741870711833,2478.9816708126073,2528.5613042288596,2579.1325303134367,2630.7151809197057,2683.3294845381001,2736.9960742288622,2791.7359957134395,2847.5707156277081,2904.5221299402619,2962.6125725390675,{"$f":"GR26+GR27-GR28","v":3021.8648239898489},3082.3021204696461,3143.948162879039,3206.8271261366199,3270.9636686593522,3336.3829420325392,3403.1106008731899,3471.1728128906539,3540.5962691484669,3611.408194531436,3683.6363584220649,3757.3090855905061,3832.4552673023163,3909.1043726483631,3987.2864601013302,4067.032189303357,4148.3728330894237,4231.3402897512124,4315.9670955462361,4402.2864374571609,4490.3321662063045,4580.1388095304301,4671.741585721039,4765.1764174354594,4860.4799457841682,4957.6895446998515,5056.8433355938487,5157.9802023057255,5261.1398063518409,5366.3626024788773,5473.6898545284548,5583.1636516190238,5694.8269246514046,5808.7234631444326,5924.8979324073207,6043.3958910554675,6164.2638088765771,6287.5490850541082,6413.3000667551905,6541.5660680902947,6672.3973894521005,6805.8453372411423,6941.962243985965,7080.8014888656844,7222.4175186429984,7366.8658690158591,7514.2031863961765,7664.4872501240998,7817.7769951265818,7974.1325350291136,8133.6151857296954,8296.2874894442884,8462.213239233175,8631.4575040178388,8804.0866540981951,8980.1683871801597,9159.7717549237641,9342.9671900222384,9529.8265338226829,9720.4230644991367,9914.831525789119,10113.128156304901,10315.390719430998,10521.698533819617,{"$f":"JD26+JD27-JD28","v":10732.132504496009},10946.77515458593,11165.710657677648,11389.024870831201,11616.805368247824,11849.14147561278,12086.124305125037,12327.846791227537,12574.403727052089,12825.89180159313,13082.409637624993,13344.057830377493,13610.938986985044,13883.157766724746,14160.82092205924,14444.037340500425,14732.918087310434,15027.576449056642,15328.127978037775,15634.690537598532,15947.384348350504,16266.332035317513,16591.658676023864,16923.491849544342,17261.961686535229,17607.200920265932,17959.344938671249,18318.531837444676,18684.902474193572,19058.600523677444,19439.772534150994,19828.567984834015,20225.139344530693,20629.642131421308,21042.234974049734,21463.079673530727,21892.341267001339,22330.188092341366,22776.791854188192,23232.327691271956,23696.974245097394,24170.913729999342,24654.332004599328]
[]
[null,null,"Growth in Investment",null,null,null,null,{"$f":"H29/G29-1","v":0.14999999999999991},{"$f":"I29/H29-1","v":0.15000000000000013},0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BU29/BT29-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EG29/EF29-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GS29/GR29-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,{"$f":"JE29/JD29-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,"Average Balance",null,null,null,{"$f":"AVERAGE(G29,G26)","v":30.1},{"$f":"AVERAGE(H29,H26)","v":34.615000000000002},39.807250000000003,45.778337500000006,52.645088125000008,60.541851343750011,69.62312904531251,75.225362219656262,76.729869464049386,78.26446685333039,79.829756190396992,81.426351314204936,83.054878340489012,84.715975907298798,86.410295425444772,88.138501333953656,89.901271360632734,91.699296787845398,93.533282723602298,95.403948378074347,97.31202734563584,99.25826789254856,101.24343325039952,103.26830191540751,105.33366795371566,107.44034131278998,109.58914813904579,111.7809311018267,114.01654972386324,116.2968807183405,118.6228183327073,120.99527469936143,123.41518019334868,125.88348379721565,128.40115347315995,130.96917654262316,133.58856007347561,136.26033127494514,138.98553790044403,141.76524865845289,144.60055363162195,147.49256470425439,150.44241599833947,153.45126431830624,156.52028960467237,159.65069539676585,162.84370930470118,166.1005834907952,169.42259516061111,172.81104706382331,176.26726800509977,179.79261336520176,183.38846563250578,187.05623494515589,190.79735964405901,194.61330683694018,198.50557297367897,202.47568443315254,206.52519812181558,210.65570208425189,214.86881612593692,219.16619244845566,223.54951629742476,228.02050662337325,232.58091675584075,{"$f":"AVERAGE(BT29,BT26)","v":237.23253509095755},241.97718579277671,246.81672950863225,251.75306409880491,256.78812538078103,261.92388788839662,267.16236564616452,272.50561295908784,277.95572521826961,283.51483972263497,289.1851365170877,294.9688392474294,300.86821603237797,306.8855803530256,313.02329196008611,319.28375779928786,325.66943295527358,332.18282161437907,338.82647804666664,345.60300760759992,352.51506775975196,359.56536911494703,366.75667649724596,374.09181002719095,381.57364622773468,389.2051191522894,396.98922153533522,404.92900596604193,413.02758608536283,421.28813780707009,429.7139005632115,438.30817857447573,447.07434214596526,456.01582898888455,465.1361455686623,474.43886848003552,483.92764584963629,493.60619876662901,503.47832274196162,513.54788919680084,523.81884698073691,534.29522392035153,544.98112839875853,555.88075096673367,566.99836598606839,578.33833330578977,589.90509997190554,601.70320197134367,613.73726601077055,626.01201133098607,638.53225155760583,651.30289658875802,664.32895452053322,677.61553361094388,691.16784428316282,704.99120116882614,719.09102519220266,733.47284569604676,748.14230260996771,763.10514866216704,778.36725163541041,793.9345966681185,809.81328860148096,826.00955437351058,{"$f":"AVERAGE(EF29,EF26)","v":842.52974546098073},859.38034037020032,876.56794717760431,894.09930612115636,911.98129224357945,930.22091808845107,948.82533645021999,967.80184317922453,987.1578800428091,1006.9010376436654,1027.0390583965386,1047.5798395644692,1068.5314363557586,1089.9020650828738,1111.7001063845312,1133.9341085122219,1156.6127906824661,1179.7450464961153,1203.3399474260377,1227.4067463745585,1251.9548813020497,1276.9939789280907,1302.5338585066525,1328.5845356767854,1355.1562263903211,1382.2593509181274,1409.9045379364898,1438.1026286952194,1466.8646812691238,1496.2019748945063,1526.1260143923964,1556.6485346802442,1587.7815053738491,1619.5371354813262,1651.9278781909529,1684.966435754772,1718.6657644698676,1753.039079759265,1788.0998613544502,1823.8618585815391,1860.3390957531699,1897.5458776682333,1935.4967952215979,1974.2067311260298,2013.6908657485506,2053.9646830635215,2095.0439767247922,2136.9448562592879,2179.6837533844737,2223.2774284521629,2267.7429770212066,2313.0978365616306,2359.3597932928633,2406.5469891587209,2454.6779289418955,2503.7714875207334,2553.8469172711484,2604.923855616571,2657.0223327289032,2710.1627793834814,2764.3660349711508,2819.6533556705735,2876.0464227839848,2933.5673512396647,{"$f":"AVERAGE(GR29,GR26)","v":2992.2386982644584},3052.0834722297477,3113.1251416743426,3175.3876445078295,3238.895397397986,3303.6733053459457,3369.7467714528648,3437.1417068819219,3505.8845410195604,3576.0022318399515,3647.5222764767504,3720.4727220062855,3794.882176446411,3870.7798199753397,3948.1954163748469,4027.1593247023438,4107.7025111963903,4189.856561420318,4273.6536926487242,4359.1267665016985,4446.3093018317322,4535.2354878683673,4625.9401976257341,4718.4590015782487,4812.8281816098133,4909.0847452420094,5007.2664401468501,5107.4117689497871,5209.5600043287832,5313.7512044153591,5420.0262285036661,5528.4267530737397,5638.9952881352147,5751.7751938979181,5866.8106977758762,5984.1469117313936,6103.8298499660223,6225.9064469653422,6350.4245759046498,6477.4330674227422,6606.9817287711976,6739.1213633466214,6873.9037906135536,7011.3818664258251,7151.6095037543419,7294.6416938294287,7440.5345277060178,7589.3452182601377,7741.1321226253403,7895.9547650778477,8053.8738603794045,8214.9513375869919,8379.2503643387317,8546.8353716255078,8717.772079058017,8892.1275206391765,9069.970071051961,9251.3694724730012,9436.3968619224615,9625.1247991609089,9817.6272951441279,10013.97984104701,10214.25943786795,10418.544626625308,{"$f":"AVERAGE(JD29,JD26)","v":10626.915519157814},10839.453829540969,11056.242906131789,11277.367764254424,11502.915119539513,11732.973421930303,11967.632890368908,12206.985548176286,12451.125259139813,12700.14776432261,12954.150719609061,13213.233734001242,13477.498408681269,13747.048376854895,14021.989344391994,14302.429131279832,14588.477713905429,14880.247268183539,15177.852213547209,15481.409257818153,15791.037442974517,16106.85819183401,16428.99535567069,16757.575262784103,17092.726768039785,17434.581303400581,17783.272929468592,18138.938388057963,18501.717155819126,18871.751498935508,19249.186528914219,19634.170259492505,20026.853664682356,20427.390737975998,20835.938552735519,21252.65732379023,21677.710470266033,22111.264679671352,22553.489973264779,23004.559772730074,23464.650968184673,23933.943987548366,24412.622867299335]
[null,null,"Return",null,null,null,{"$f":"G32*G21","v":3.6120000000000001},{"$f":"H32*H21","v":4.1538000000000004},4.7768700000000006,5.4934005000000008,6.3174105750000011,7.265022161250001,8.3547754854375,6.7702825997690637,6.9056882517644445,7.0438020167997353,7.1846780571357289,7.3283716182784442,7.4749390506440108,7.6244378316568913,7.7769265882900296,7.9324651200558289,8.0911144224569451,8.252936710906086,8.4179954451242072,8.5863553540266917,8.7580824611072252,8.9332441103293707,9.1119089925359571,9.2941471723866744,9.4800301158344098,9.6696307181510974,9.8630233325141212,10.060283799164402,10.261489475147691,10.466719264650646,10.676053649943656,10.889574722942529,11.107366217401381,11.329513541749408,11.556103812584395,11.787225888836083,12.022970406612805,12.263429814745063,12.508698411039962,12.75887237926076,13.014049826845975,13.274330823382895,13.539817439850552,13.810613788647562,14.086826064420514,14.368562585708926,14.655933837423106,14.949052514171568,15.248033564455,15.552994235744098,15.864054120458979,16.181335202868159,16.504961906925519,16.835061145064032,17.171762367965311,17.515197615324617,17.865501567631107,18.222811598983728,18.587267830963402,18.95901318758267,19.338193451334323,19.72495732036101,20.119456466768227,20.521845596103592,20.932282508025665,{"$f":"BT32*BT21","v":21.350928158186179},21.777946721349903,22.213505655776903,22.657775768892442,23.11093128427029,23.573149909955696,24.044612908154807,24.525505166317906,25.016015269644264,25.516335575037147,26.026662286537892,26.547195532268645,27.078139442914015,27.619702231772305,28.17209627640775,28.735538201935906,29.310248965974623,29.896453945294116,30.494383024199998,31.104270684683993,31.726356098377675,32.360883220345229,33.008100884752139,33.668262902447182,34.341628160496121,35.028460723706047,35.729029938180169,36.443610536943773,37.17248274768265,37.915932402636308,38.67425105068903,39.447736071702813,40.236690793136873,41.041424608999606,41.862253101179604,42.699498163203195,43.553488126467265,44.42455788899661,45.313049046776541,46.219310027712076,47.143696228266322,48.086570152831634,49.048301555888266,50.029267587006025,51.029852938746153,52.050449997521078,53.091458997471499,54.153288177420926,55.236353940969344,56.341081019788746,57.467902640184526,58.617260692988218,59.789605906847989,60.985398024984946,62.20510598548465,63.449208105194352,64.718192267298235,66.012556112644205,67.332807234897089,68.679463379595035,70.053052647186931,71.454113700130662,72.883195974133287,74.340859893615956,{"$f":"EF32*EF21","v":75.827677091488269},77.34423063331802,78.891115245984381,80.468937550904073,82.078316301922143,83.719882627960587,85.394280280519794,87.102165886130209,88.844209203852813,90.621093387929889,92.433515255688476,94.282185560802233,96.167829272018267,98.09118585745864,100.0530095746078,102.05406976609997,104.09515116142194,106.17705418465037,108.30059526834339,110.46660717371026,112.67593931718447,114.92945810352815,117.22804726559872,119.57260821091069,121.96406037512889,124.40334158263147,126.89140841428407,129.42923658256976,132.01782131422115,134.65817774050555,137.35134129531568,140.09836812122197,142.90033548364642,145.75834219331935,148.67350903718577,151.64697921792947,154.67991880228809,157.77351717833383,160.92898752190052,164.14756727233851,167.43051861778528,170.77912899014098,174.19471156994382,177.67860580134268,181.23217791736954,184.85682147571694,188.5539579052313,192.32503706333591,196.17153780460262,200.09496856069464,204.09686793190858,208.17880529054676,212.34238139635769,216.58922902428486,220.92101360477059,225.339433876866,229.84622255440334,234.44314700549137,239.13200994560128,243.9146501445133,248.79294314740358,253.76880201035161,258.84417805055864,264.02106161156979,{"$f":"GR32*GR21","v":269.30148284380124},274.68751250067726,280.18126275069079,285.78488800570466,291.50058576581876,297.3305974811351,303.27720943075781,309.34275361937296,315.52960869176042,321.84020086559565,328.27700488290753,334.84254498056566,341.53939588017698,348.37018379778056,355.33758747373622,362.44433922321093,369.69322600767509,377.08709052782859,384.62883233838517,392.32140898515286,400.16783716485588,408.17119390815304,416.33461778631607,424.6613101420424,433.15453634488318,441.81762707178081,450.65397961321651,459.66705920548083,468.8604003895905,478.2376083973823,487.80236056532993,497.55840777663656,507.5095759321693,517.65976745081264,528.01296279982887,538.57322205582545,549.34468649694202,560.33158022688076,571.53821183141849,582.9689760680468,594.62835558940776,606.5209227011959,618.65134115521982,631.02436797832422,643.6448553378907,656.51775244464852,669.6481074935416,683.04106964341236,696.70189103628059,710.63592885700632,724.84864743414641,739.34562038282922,754.13253279048581,769.21518344629567,784.59948711522145,800.29147685752582,816.29730639467641,832.62325252257006,849.27571757302155,866.26123192448176,883.58645656297142,901.25818569423086,919.28334940811544,937.66901639627758,{"$f":"JD32*JD21","v":956.42239672420317},975.5508446586872,995.06186155186094,1014.9630987828982,1035.2623607585563,1055.9676079737271,1077.0869601332017,1098.6286993358658,1120.6012733225832,1143.0132987890349,1165.8735647648155,1189.1910360601116,1212.9748567813142,1237.2343539169406,1261.9790409952793,1287.2186218151849,1312.9629942514887,1339.2222541365184,1366.0066992192487,1393.3268332036337,1421.1933698677065,1449.6172372650608,1478.6095820103619,1508.1817736505693,1538.3454091235806,1569.1123173060521,1600.4945636521732,1632.5044549252166,1665.1545440237212,1698.4576349041956,1732.4267876022795,1767.0753233543253,1802.416829821412,1838.4651664178398,1875.2344697461967,1912.7391591411206,1950.993942323943,1990.0138211704216,2029.81409759383,2070.4103795457067,2111.8185871366204,2154.0549588793529,2197.1360580569399]
[]
[null,null,"PV factor growth",null,{"$f":"E9","v":0.08},1,{"$f":"F35*(1+$E$35)","v":1.08},{"$f":"G35*(1+$E$35)","v":1.1664000000000001},1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882,2.3316389970546112,2.5181701168189803,2.7196237261644991,2.9371936242576591,3.172169114198272,3.425942643334134,3.7000180548008648,3.9960194991849343,4.3157010591197293,4.6609571438493083,5.033833715357253,5.4365404125858339,5.8714636455927014,6.3411807372401183,6.8484751962193284,7.3963532119168756,7.9880614688702263,8.6271063863798449,9.3172748972902326,10.062656889073452,10.867669440199329,11.737082995415276,12.6760496350485,13.690133605852381,14.785344294320572,15.968171837866219,17.245625584895517,18.62527563168716,20.115297682222135,21.724521496799905,23.462483216543898,25.339481873867413,27.366640423776808,29.555971657678953,31.920449390293271,34.474085341516734,37.232012168838075,40.210573142345126,43.427418993732736,46.901612513231356,50.653741514289869,54.706040835433065,59.082524102267712,63.809126030449136,68.913856112885071,74.426964601915884,80.381121770069157,86.811611511674698,93.756540432608674,101.25706366721738,109.35762876059478,118.10623906144237,127.55473818635777,137.75911724126641,148.77984662056772,{"$f":"BS35*(1+$E$35)","v":160.68223435021315},173.53681309823023,187.41975814608867,202.41333879777576,218.60640590159784,236.09491837372568,254.98251184362374,275.38111279111365,297.41160181440279,321.20452995955503,346.90089235631945,374.652963744825,404.62520084441104,436.99521691196395,471.95483426492109,509.71122100611478,550.48811868660403,594.52716818153237,642.089341636055,693.45648896693945,748.93300808429467,808.84764873103825,873.55546062952135,943.43989747988314,1018.9150892782739,1100.4282964205358,1188.4625601341788,1283.5395649449133,1386.2227301405064,1497.1205485517471,1616.890192435887,1746.2414078307581,1885.940720457219,2036.8159780937965,2199.7612563413004,2375.7421568486047,2565.8015293964932,2771.065651748213,2992.7509038880703,3232.170976199116,3490.7446542950456,3770.0042266386495,4071.6045647697415,4397.3329299513207,4749.1195643474266,5129.0491294952208,5539.3730598548391,5982.5229046432269,6461.1247370146857,6978.0147159758608,7536.2558932539305,8139.1563647142457,8790.2888738913862,9493.5119838026985,10252.992942506915,11073.232377907469,11959.090968140066,12915.818245591272,13949.083705238574,15065.010401657661,16270.211233790274,17571.828132493498,18977.574383092979,20495.780333740418,{"$f":"EE35*(1+$E$35)","v":22135.442760439655},23906.278181274829,25818.780435776818,27884.282870638966,30115.025500290085,32524.227540313295,35126.16574353836,37936.259003021434,40971.159723263154,44248.852501124209,47788.760701214153,51611.861557311291,55740.810481896195,60200.075320447897,65016.081346083731,70217.36785377044,75834.757282072082,81901.537864637852,88453.66089380889,95529.953765313607,103172.3500665387,111426.1380718618,120340.22911761075,129967.44744701963,140364.84324278121,151594.03070220372,163721.55315838003,176819.27741105045,190964.81960393451,206242.00517224928,222741.36558602925,240560.67483291161,259805.52881954456,280589.97112510813,303037.16881511681,327280.14232032618,353462.5537059523,381739.5580024285,412278.72264262283,445261.0204540327,480881.90209035535,519352.45425758383,560900.65059819061,605772.70264604595,654234.51885772962,706573.28036634799,763099.14279565588,824147.07421930844,890078.8401568532,961285.14736940153,1038187.9591589537,1121242.9958916702,1210942.4355630039,1307817.8304080442,1412443.2568406877,1525438.7173879428,1647473.8147789785,1779271.7199612968,1921613.4575582007,2075342.5341628569,2241369.9368958855,2420679.5318475566,2614333.8943953612,2823480.6059469902,{"$f":"GQ35*(1+$E$35)","v":3049359.0544227497},3293307.7787765698,3556772.4010786954,3841314.1931649912,4148619.3286181907,4480508.8749076463,4838949.5849002581,5226065.5516922791,5644150.7958276616,6095682.8594938749,6583337.4882533858,7110004.4873136571,7678804.8462987505,8293109.2340026507,8956557.9727228638,9673082.6105406936,10446929.219383949,11282683.556934666,12185298.24148944,13160122.100808596,14212931.868873285,15349966.418383149,16577963.731853802,17904200.830402106,19336536.896834277,20883459.84858102,22554136.636467502,24358467.567384902,26307144.972775698,28411716.570597757,30684653.89624558,33139426.207945228,35790580.304580845,38653826.728947312,41746132.867263101,45085823.496644154,48692689.37637569,52588104.526485749,56795152.888604611,61338765.119692981,66245866.329268426,71545535.63560991,77269178.486458704,83450712.765375406,90126769.786605448,97336911.369533896,105123864.27909662,113533773.42142436,122616475.29513831,132425793.31874938,143019856.78424934,154461445.32698929,166818360.95314845,180163829.82940033,194576936.21575236,210143091.11301255,226954538.40205356,245110901.47421786,264719773.59215531,285897355.47952777,308769143.91789001,333470675.43132126,360148329.46582699,388960195.82309318,{"$f":"JC35*(1+$E$35)","v":420077011.48894066},453683172.40805596,489977826.20070046,529176052.29675651,571510136.48049712,617230947.39893699,666609423.19085205,719938177.04612029,777533231.20981002,839735889.70659482,906914760.88312244,979467941.75377226,1057825377.0940741,1142451407.2616,1233847519.8425281,1332555321.4299304,1439159747.144325,1554292526.9158711,1678635929.0691409,1812926803.3946724,1957960947.6662464,2114597823.4795463,2283765649.3579102,2466466901.3065434,2663784253.411067,2876886993.6839523,3107037953.1786685,3355600989.4329624,3624049068.5875998,3913972994.0746078,4227090833.6005769,4565258100.2886229,4930478748.3117132,5324917048.176651,5750910412.0307837,6210983244.993247,6707861904.5927076,7244490856.960125,7824050125.5169353,8449974135.5582905,9125972066.4029541,9856049831.7151909,10644533818.252407]
[]
[null,null,"Value with EOY",null,{"$f":"NPV(E9,G28:KT28)","v":44.076649027995593}]
[null,null,"Value with HY",null,{"$f":"E37*(1+E9)^part_yr_fac","v":44.076649027995593}]
[]
[null,"Terminal Value - Simple Gordon"]
[null,null,"Explicit Cash Flow Value",null,{"$f":"NPV(E9,G28:KT28*G3:KT3)","v":-6.625152617518145}]
[null,null,"Explicit Cash Flow Value (HY)",null,{"$f":"E41*(1+E9)^part_yr_fac","v":-6.625152617518145}]
[]
[null,null,"Terminal Cash Flow - T+1",null,{"$f":"SUMIF(5:5,TRUE,28:28)","v":5.2136389657187507}]
[null,null,"Stable cash with 1+g",null,{"$f":"E44*(1)/(F9-P31)","v":86.893982761979203}]
[null,null,"PV",null,{"$f":"E45/SUMIF(4:4,TRUE,35:35)","v":50.701804347688288}]
[null,null,"With HY",null,{"$f":"E46*(1+E9)^part_yr_fac","v":50.701804347688288}]
[]
[null,null,"Total Value",null,{"$f":"E47+E42","v":44.076651730170141}]
[]
[null,"Terminal Value - Value Driver",null,null,null,null,null,"Value/NOPAT =(1-g/ROI)/(WACC-g)"]
[null,null,"Closing BV Balance",null,{"$f":"SUMIF(4:4,TRUE,29:29)","v":74.480556653125007},null,null,"Value =NOPAT x (1-g/ROI)/(WACC-g)"]
[null,null,"Income in Terminal Year",null,null,null,null,"Value =BV x ROI x (1-g/ROI)/(WACC-g)"]
[null,null,"Value Driver Multiplier",null,{"$f":"E52*F8*(1-F10/F8)/(F9-F10)","v":86.893982761979188}]
[null,null,"Value with PV",null,{"$f":"E54/SUMIF(4:4,TRUE,35:35)","v":50.701804347688281}]
[null,null,"Value with HY",null,{"$f":"E55*(1+E9)^part_yr_fac","v":50.701804347688281}]
[null,null,"Total Value",null,{"$f":"E42+E56","v":44.076651730170134}]
[]
["NOPAT Perspective"]
[null,null,null,null,null,null,null,null,{"$f":"E10","v":0.15},{"$f":"F10","v":0.02}]
[null,null,null,null,null,null,null,{"$f":"E63","v":2.5652557896945147},2.5652557896945147,1.1673820837536619]
[null,"Growth",null,null,{"$f":"E10","v":0.15},null,null,{"$f":"E64","v":9.5830982378461507E-2},9.5830982378461507E-2,0.11948710131625702]
[null,"Stable Cap Exp/Depreciation",null,null,{"$f":"LOOKUP(E17+1,67:67,73:73)","v":2.5652557896945147}]
[null,"Depreciation to Net Plant",null,null,{"$f":"LOOKUP(E17+1,67:67,81:81)","v":9.5830982378461507E-2}]
[]
["Stable Depreciation Analysis"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS2","v":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,{"$f":"EE2","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GQ2","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JC2","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,"Opening Balance",null,null,null,null,{"$f":"F71","v":0},{"$f":"G71","v":1},2.15,3.4724999999999997,4.9933749999999995,6.7423812499999993,8.7537384374999991,11.066799203124997,13.726819083593746,16.785841946132805,20.303718238052724,24.349275973760633,29.001667369824727,34.351917475298436,40.504705096593199,47.580410861082171,54.717472490244489,62.925093363781166,72.363857368348334,83.218435973600577,95.701201369640657,110.05638157508675,126.56483881134976,145.5495646330522,167.38199932801001,192.48929922721149,221.36269411129319,254.56709822798712,292.75216296218514,336.66498740651292,387.16473551748982,445.23944584511332,512.02536272188024,588.82916713016232,677.15354219968663,778.7265735296395,895.53555955908541,1029.8658934929481,1184.3457775168904,1361.9976441444239,1566.2972907660874,1801.2418843810003,2071.4281670381501,2382.1423920938728,2739.4637509079535,3150.3833135441464,3622.940810575768,4166.3819321621322,4791.3392219864518,5510.040105284419,6336.5461210770818,7287.0280392386439,8380.0822451244403,9637.0945818931068,11082.658769177073,12745.057584553631,14656.816222236675,16855.338655572177,19383.639453908003,22291.185371994201,25634.86317779333,29480.092654462329,33902.106552631674,38987.422535526421,44835.535915855377,{"$f":"BS71","v":51560.866303233684},59294.996248718729,68189.245686026537,78417.632538930498,90180.277419770078,103707.31903273557,119263.41688764589,137152.92942079276,157725.86883391163,181384.74915899837,208592.4615328481,239881.33076277529,275863.53037719161,317243.05993377033,364829.51892383583,419553.94676241116,482487.03877677274,554860.09459328861,638089.10878228187,733802.47509962413,843872.84636456764,970453.77331925265,1116021.8393171404,1283425.1152147113,1475938.8824969179,1697329.7148714554,1951929.1721021736,2244718.5479174997,2581426.3301051245,2968640.2796208928,3413936.3215640266,3926026.7697986308,4514930.785268425,5192170.4030586891,5970995.9635174917,6866645.3580451151,7896642.1617518822,9081138.4860146642,10443309.258916862,12009805.647754392,13811276.494917549,15882967.969155181,18265413.164528459,21005225.139207728,24156008.910088886,27779410.246602215,31946321.783592544,36738270.05113142,42249010.558801122,48586362.142621286,55874316.464014471,64255463.933616631,73893783.523659125,84977851.052207977,97724528.710039169,112383208.01654503,129240689.21902677,148626792.60188076,170920811.49216288,196558933.21598729,226042773.19838536,259949189.17814314,298941567.55486459,343782802.68809426,{"$f":"EE71","v":395350223.09130836},454652756.55500454,522850670.03825516,601278270.54399335,691470011.12559235,795190512.79443109,914469089.71359575,1051639453.170635,1209385371.1462302,1390793176.8181648,1599412153.3408892,1839323976.3420224,2115222572.7933254,2432505958.7123237,2797381852.5191722,3216989130.397048,3699537499.956605,4254468124.9500952,4892638343.6926088,5626534095.2465,6470514209.5334749,7441091340.9634953,8557255042.1080189,9840843298.424221,11316969793.187853,13014515262.166029,14966692551.490932,17211696434.214569,19793450899.346752,22762468534.248764,26176838814.386074,30103364636.543983,34618869332.025581,39811699731.829414,45783454691.603821,52650972895.344391,60548618829.646042,69630911654.092941,80075548402.206879,92086880662.537918,105899912761.91861,121784899676.20639,140052634627.63736,161060529821.78293,185219609295.05035,213002550689.30789,244952933292.70404,281695873286.60962,323950254279.60107,372542792421.5412,428424211284.77234,492687842977.48816,566591019424.11133,651579672337.72803,749316623188.38721,861714116666.64526,990971234166.64197,1139616919291.6382,1310559457185.3838,1507143375763.1914,1733214882127.6699,1993197114446.8203,2292176681613.8433,2636003183855.9194,{"$f":"GQ71","v":3031403661434.3071},3486114210649.4531,4009031342246.8711,4610386043583.9014,5301943950121.4863,6097235542639.709,7011820874035.665,8063594005141.0146,9273133105912.166,10664103071798.99,12263718532568.838,14103276312454.162,16218767759322.285,18651582923220.625,21449320361703.715,24666718415959.27,28366726178353.16,32621735105106.133,37514995370872.047,43142244676502.852,49613581377978.273,57055618584675.008,65613961372376.25,75456055578232.688,86774463914967.578,99790633502212.719,114759228527544.63,131973112806676.31,151769079727677.75,174534441686829.38,200714607939853.75,230821799130831.78,265445069000456.53,305261829350525,351051103753103.69,403708769316069.25,464265084713479.63,533904847420501.56,613990574533576.75,706089160713613.13,812002534820655.13,933802915043753.38,1073873352300316.3,1234954355145363.8,1420197508417168,1633227134679743.3,1878211204881704.5,2159942885613960,2483934318456054,2856524466224462,3285003136158131,3777753606581850.5,4344416647569127.5,4996079144704497,5745491016410171,6607314668871697,7598411869202451,8738173649582818,1.004889969702024E+16,1.1556234651573274E+16,1.3289669849309264E+16,1.5283120326705652E+16,1.7575588375711498E+16,2.0211926632068224E+16,{"$f":"JC71","v":2.3243715626878456E+16},2.673027297091022E+16,3.0739813916546748E+16,3.535078600402876E+16,4.0653403904633072E+16,4.6751414490328024E+16,5.3764126663877224E+16,6.18287456634588E+16,7.1103057512977608E+16,8.176851613992424E+16,9.403379356091288E+16,1.0813886259504979E+17,1.2435969198430725E+17,1.4301364578195331E+17,1.6446569264924627E+17,1.8913554654663318E+17,2.1750587852862813E+17,2.5013176030792234E+17,2.8765152435411069E+17,3.3079925300722726E+17,3.8041914095831136E+17,4.3748201210205805E+17,5.0310431391736678E+17,5.7856996100497178E+17,6.653554551557175E+17,7.6515877342907507E+17,8.7993258944343629E+17,1.0119224778599517E+18,1.1637108495389445E+18,1.3382674769697861E+18,1.5390075985152538E+18,1.7698587382925417E+18,2.0353375490364229E+18,2.3406381813918863E+18,2.6917339086006687E+18,3.0954939948907689E+18,3.5598180941243837E+18,4.0937908082430408E+18,4.7078594294794967E+18,5.4140383439014205E+18,6.226144095486633E+18,7.1600657098096271E+18,8.2340755662810706E+18]
[null,"Add: Capital Expenditures",null,null,1,null,{"$f":"E69","v":1},{"$f":"G69*(1+$E$62)","v":1.1499999999999999},{"$f":"H69*(1+$E$62)","v":1.3224999999999998},1.5208749999999995,1.7490062499999994,2.0113571874999994,2.3130607656249991,2.6600198804687487,3.0590228625390607,3.5178762919199196,4.0455577357079076,4.6523913960640932,5.3502501054737071,6.1527876212947623,7.0757057644889763,8.1370616291623215,9.3576208735366695,10.761264004567169,12.375453605252243,14.231771646040078,16.366537392946089,18.821518001888002,21.6447457021712,24.891457557496878,28.625176191121408,32.918952619789614,37.856795512758055,43.535314839671763,50.065612065622524,57.575453875465897,66.211771956785782,76.143537750303636,87.565068412849172,100.69982867477654,115.80480297599301,133.17552342239196,153.15185193575076,176.12462972611337,202.54332418503037,232.9248228127849,267.8635462347026,308.04307816990797,354.24953989539415,407.38697087970326,468.49501651165872,538.76926898840748,619.58465933666855,712.52235823716876,819.40071197274403,942.31081876865562,1083.6574415839539,1246.2060578215469,1433.1369664947788,1648.1075114689954,1895.3236381893446,2179.622183917746,2506.5655115054078,2882.5503382312186,3314.9328889659009,3812.1728223107857,4383.9987456574036,5041.598557506014,5797.8383411319155,6667.5140923017025,7667.6412061469573,8817.787387069,{"$f":"BT69*(1+$E$62)","v":10140.455495129348},11661.52381939875,13410.752392308561,15422.365251154844,17735.720038828069,20396.078044652277,23455.489751350116,26973.813214052632,31019.885196160525,35672.867975584602,41023.798171922288,47177.367897710625,54253.973082367214,62392.069044722295,71750.879401430633,82513.511311645227,94890.538008392003,109124.11870965079,125492.7365160984,144316.64699351316,165964.14404254011,190858.76564892111,219487.58049625927,252410.71757069815,290272.32520630286,333813.17398724827,383885.15008533548,441467.92259813577,507688.11098785611,583841.32763603446,671417.52678143955,772130.15579865547,887949.67916845367,1021142.1310437217,1174313.4507002798,1350460.4683053216,1553029.5385511199,1785983.9693337877,2053881.5647338557,2361963.7994439336,2716258.3693605233,3123697.1247646017,3592251.6934792916,4131089.4475011849,4750752.864626362,5463365.7943203161,6282870.6634683628,7225301.2629886167,8309096.4524369081,9555460.9203024432,10988780.058347808,12637097.067099979,14532661.627164975,16712560.87123972,19219445.001925677,22102361.752214529,25417716.015046705,29230373.417303707,33614929.42989926,38657168.844384149,44455744.171041764,51124105.796698026,58792721.666202724,67611629.916133121,{"$f":"EF69*(1+$E$62)","v":77753374.403553084},89416380.564086035,102828837.64869893,118253163.29600376,135991137.79040432,156389808.45896494,179848279.72780967,206825521.68698111,237849349.94002825,273526752.43103248,314555765.29568732,361739130.09004039,415999999.60354644,478399999.54407835,550159999.47569001,632683999.39704347,727586599.30659997,836724589.20258987,962233277.58297825,1106568269.2204249,1272553509.6034884,1463436536.0440116,1682952016.4506133,1935394818.918205,2225704041.7559357,2559559648.0193257,2943493595.2222242,3385017634.5055575,3892770279.6813908,4476685821.6335993,5148188694.8786392,5920416999.1104345,6808479548.9769993,7829751481.3235483,9004214203.5220795,10354846334.05039,11908073284.157948,13694284276.781639,15748426918.298883,18110690956.043716,20827294599.450272,23951388789.367809,27544097107.77298,31675711673.938923,36427068425.029762,41891128688.784225,48174797992.101852,55401017690.91713,63711170344.554695,73267845896.2379,84258022780.673584,96896726197.774612,111431235127.4408,128145920396.5569,147367808456.04044,169472979724.4465,194893926683.11346,224128015685.58047,257747218038.41751,296409300744.18011,340870695855.80713,392001300234.17816,450801495269.30487,518421719559.70056,{"$f":"GR69*(1+$E$62)","v":596184977493.65564},685612724117.70398,788454632735.3595,906722827645.66333,1042731251792.5127,1199140939561.3894,1379012080495.5977,1585863892569.9373,1823743476455.4277,2097304997923.7417,2411900747612.3027,2773685859754.1479,3189738738717.27,3668199549524.8604,4218429481953.5889,4851193904246.627,5578872989883.6201,6415703938366.1631,7378059529121.0869,8484768458489.249,9757483727262.6348,11221106286352.029,12904272229304.832,14839913063700.557,17065900023255.639,19625785026743.984,22569652780755.582,25955100697868.918,29848365802549.254,34325620672931.641,39474463773871.383,45395633339952.086,52204978340944.898,60035725092086.625,69041083855899.617,79397246434284.547,91306833399427.219,105002858409341.3,120753287170742.48,138866280246353.84,159696222283306.91,183650655625802.94,211198253969673.38,242877992065124.38,279309690874893,321206144506126.94,369387066182045.94,424795126109352.81,488514395025755.69,561791554279619,646060287421561.75,742969330534796,854414730115015.38,982576939632267.63,1129963480577107.8,1299458002663673.8,1494376703063224.8,1718533208522708.3,1976313189801114.3,2272760168271281,2613674193511973,3005725322538768.5,3456584120919583.5,3975071739057520.5,{"$f":"JD69*(1+$E$62)","v":4571332499916148},5257032374903570,6045587231139105,6952425315809970,7995289113181465,9194582480158684,1.0573769852182486E+16,1.2159835330009858E+16,1.3983810629511336E+16,1.6081382223938036E+16,1.849358955752874E+16,2.1267627991158048E+16,2.4457772189831752E+16,2.8126438018306512E+16,3.2345403721052488E+16,3.719721427921036E+16,4.2776796421091912E+16,4.9193315884255696E+16,5.6572313266894048E+16,6.5058160256928152E+16,7.4816884295467376E+16,8.6039416939787472E+16,9.8945329480755584E+16,1.1378712890286891E+17,1.3085519823829923E+17,1.504834779740441E+17,1.7305599967015069E+17,1.9901439962067328E+17,2.2886655956377424E+17,2.6319654349834035E+17,3.0267602502309139E+17,3.4807742877655507E+17,4.0028904309303827E+17,4.6033239955699398E+17,5.2938225949054304E+17,6.0878959841412442E+17,7.0010803817624307E+17,8.0512424390267942E+17,9.2589288048808128E+17,1.0647768125612934E+18,1.2244933344454874E+18,1.4081673346123103E+18]
[null,"Less: Retirements",null,null,null,null,{"$f":"IF(G67>=$E$17,OFFSET(G69,0,-$E$17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.1499999999999999,1.3224999999999998,1.5208749999999995,1.7490062499999994,2.0113571874999994,2.3130607656249991,2.6600198804687487,3.0590228625390607,3.5178762919199196,4.0455577357079076,4.6523913960640932,5.3502501054737071,6.1527876212947623,7.0757057644889763,8.1370616291623215,9.3576208735366695,10.761264004567169,12.375453605252243,14.231771646040078,16.366537392946089,18.821518001888002,21.6447457021712,24.891457557496878,28.625176191121408,32.918952619789614,37.856795512758055,43.535314839671763,50.065612065622524,57.575453875465897,66.211771956785782,76.143537750303636,87.565068412849172,100.69982867477654,115.80480297599301,133.17552342239196,153.15185193575076,176.12462972611337,202.54332418503037,232.9248228127849,267.8635462347026,308.04307816990797,354.24953989539415,407.38697087970326,468.49501651165872,538.76926898840748,619.58465933666855,712.52235823716876,819.40071197274403,{"$f":"IF(BS67>=$E$17,OFFSET(BS69,0,-$E$17),0)","v":942.31081876865562},1083.6574415839539,1246.2060578215469,1433.1369664947788,1648.1075114689954,1895.3236381893446,2179.622183917746,2506.5655115054078,2882.5503382312186,3314.9328889659009,3812.1728223107857,4383.9987456574036,5041.598557506014,5797.8383411319155,6667.5140923017025,7667.6412061469573,8817.787387069,10140.455495129348,11661.52381939875,13410.752392308561,15422.365251154844,17735.720038828069,20396.078044652277,23455.489751350116,26973.813214052632,31019.885196160525,35672.867975584602,41023.798171922288,47177.367897710625,54253.973082367214,62392.069044722295,71750.879401430633,82513.511311645227,94890.538008392003,109124.11870965079,125492.7365160984,144316.64699351316,165964.14404254011,190858.76564892111,219487.58049625927,252410.71757069815,290272.32520630286,333813.17398724827,383885.15008533548,441467.92259813577,507688.11098785611,583841.32763603446,671417.52678143955,772130.15579865547,887949.67916845367,1021142.1310437217,1174313.4507002798,1350460.4683053216,1553029.5385511199,1785983.9693337877,2053881.5647338557,2361963.7994439336,2716258.3693605233,3123697.1247646017,3592251.6934792916,4131089.4475011849,4750752.864626362,5463365.7943203161,6282870.6634683628,{"$f":"IF(EE67>=$E$17,OFFSET(EE69,0,-$E$17),0)","v":7225301.2629886167},8309096.4524369081,9555460.9203024432,10988780.058347808,12637097.067099979,14532661.627164975,16712560.87123972,19219445.001925677,22102361.752214529,25417716.015046705,29230373.417303707,33614929.42989926,38657168.844384149,44455744.171041764,51124105.796698026,58792721.666202724,67611629.916133121,77753374.403553084,89416380.564086035,102828837.64869893,118253163.29600376,135991137.79040432,156389808.45896494,179848279.72780967,206825521.68698111,237849349.94002825,273526752.43103248,314555765.29568732,361739130.09004039,415999999.60354644,478399999.54407835,550159999.47569001,632683999.39704347,727586599.30659997,836724589.20258987,962233277.58297825,1106568269.2204249,1272553509.6034884,1463436536.0440116,1682952016.4506133,1935394818.918205,2225704041.7559357,2559559648.0193257,2943493595.2222242,3385017634.5055575,3892770279.6813908,4476685821.6335993,5148188694.8786392,5920416999.1104345,6808479548.9769993,7829751481.3235483,9004214203.5220795,10354846334.05039,11908073284.157948,13694284276.781639,15748426918.298883,18110690956.043716,20827294599.450272,23951388789.367809,27544097107.77298,31675711673.938923,36427068425.029762,41891128688.784225,48174797992.101852,{"$f":"IF(GQ67>=$E$17,OFFSET(GQ69,0,-$E$17),0)","v":55401017690.91713},63711170344.554695,73267845896.2379,84258022780.673584,96896726197.774612,111431235127.4408,128145920396.5569,147367808456.04044,169472979724.4465,194893926683.11346,224128015685.58047,257747218038.41751,296409300744.18011,340870695855.80713,392001300234.17816,450801495269.30487,518421719559.70056,596184977493.65564,685612724117.70398,788454632735.3595,906722827645.66333,1042731251792.5127,1199140939561.3894,1379012080495.5977,1585863892569.9373,1823743476455.4277,2097304997923.7417,2411900747612.3027,2773685859754.1479,3189738738717.27,3668199549524.8604,4218429481953.5889,4851193904246.627,5578872989883.6201,6415703938366.1631,7378059529121.0869,8484768458489.249,9757483727262.6348,11221106286352.029,12904272229304.832,14839913063700.557,17065900023255.639,19625785026743.984,22569652780755.582,25955100697868.918,29848365802549.254,34325620672931.641,39474463773871.383,45395633339952.086,52204978340944.898,60035725092086.625,69041083855899.617,79397246434284.547,91306833399427.219,105002858409341.3,120753287170742.48,138866280246353.84,159696222283306.91,183650655625802.94,211198253969673.38,242877992065124.38,279309690874893,321206144506126.94,369387066182045.94,{"$f":"IF(JC67>=$E$17,OFFSET(JC69,0,-$E$17),0)","v":424795126109352.81},488514395025755.69,561791554279619,646060287421561.75,742969330534796,854414730115015.38,982576939632267.63,1129963480577107.8,1299458002663673.8,1494376703063224.8,1718533208522708.3,1976313189801114.3,2272760168271281,2613674193511973,3005725322538768.5,3456584120919583.5,3975071739057520.5,4571332499916148,5257032374903570,6045587231139105,6952425315809970,7995289113181465,9194582480158684,1.0573769852182486E+16,1.2159835330009858E+16,1.3983810629511336E+16,1.6081382223938036E+16,1.849358955752874E+16,2.1267627991158048E+16,2.4457772189831752E+16,2.8126438018306512E+16,3.2345403721052488E+16,3.719721427921036E+16,4.2776796421091912E+16,4.9193315884255696E+16,5.6572313266894048E+16,6.5058160256928152E+16,7.4816884295467376E+16,8.6039416939787472E+16,9.8945329480755584E+16,1.1378712890286891E+17,1.3085519823829923E+17,1.504834779740441E+17,1.7305599967015069E+17]
[null,"Closing Balance",null,null,null,0,{"$f":"G68+G69-G70","v":1},{"$f":"H68+H69-H70","v":2.15},3.4724999999999997,4.9933749999999995,6.7423812499999993,8.7537384374999991,11.066799203124997,13.726819083593746,16.785841946132805,20.303718238052724,24.349275973760633,29.001667369824727,34.351917475298436,40.504705096593199,47.580410861082171,54.717472490244489,62.925093363781166,72.363857368348334,83.218435973600577,95.701201369640657,110.05638157508675,126.56483881134976,145.5495646330522,167.38199932801001,192.48929922721149,221.36269411129319,254.56709822798712,292.75216296218514,336.66498740651292,387.16473551748982,445.23944584511332,512.02536272188024,588.82916713016232,677.15354219968663,778.7265735296395,895.53555955908541,1029.8658934929481,1184.3457775168904,1361.9976441444239,1566.2972907660874,1801.2418843810003,2071.4281670381501,2382.1423920938728,2739.4637509079535,3150.3833135441464,3622.940810575768,4166.3819321621322,4791.3392219864518,5510.040105284419,6336.5461210770818,7287.0280392386439,8380.0822451244403,9637.0945818931068,11082.658769177073,12745.057584553631,14656.816222236675,16855.338655572177,19383.639453908003,22291.185371994201,25634.86317779333,29480.092654462329,33902.106552631674,38987.422535526421,44835.535915855377,51560.866303233684,{"$f":"BT68+BT69-BT70","v":59294.996248718729},68189.245686026537,78417.632538930498,90180.277419770078,103707.31903273557,119263.41688764589,137152.92942079276,157725.86883391163,181384.74915899837,208592.4615328481,239881.33076277529,275863.53037719161,317243.05993377033,364829.51892383583,419553.94676241116,482487.03877677274,554860.09459328861,638089.10878228187,733802.47509962413,843872.84636456764,970453.77331925265,1116021.8393171404,1283425.1152147113,1475938.8824969179,1697329.7148714554,1951929.1721021736,2244718.5479174997,2581426.3301051245,2968640.2796208928,3413936.3215640266,3926026.7697986308,4514930.785268425,5192170.4030586891,5970995.9635174917,6866645.3580451151,7896642.1617518822,9081138.4860146642,10443309.258916862,12009805.647754392,13811276.494917549,15882967.969155181,18265413.164528459,21005225.139207728,24156008.910088886,27779410.246602215,31946321.783592544,36738270.05113142,42249010.558801122,48586362.142621286,55874316.464014471,64255463.933616631,73893783.523659125,84977851.052207977,97724528.710039169,112383208.01654503,129240689.21902677,148626792.60188076,170920811.49216288,196558933.21598729,226042773.19838536,259949189.17814314,298941567.55486459,343782802.68809426,395350223.09130836,{"$f":"EF68+EF69-EF70","v":454652756.55500454},522850670.03825516,601278270.54399335,691470011.12559235,795190512.79443109,914469089.71359575,1051639453.170635,1209385371.1462302,1390793176.8181648,1599412153.3408892,1839323976.3420224,2115222572.7933254,2432505958.7123237,2797381852.5191722,3216989130.397048,3699537499.956605,4254468124.9500952,4892638343.6926088,5626534095.2465,6470514209.5334749,7441091340.9634953,8557255042.1080189,9840843298.424221,11316969793.187853,13014515262.166029,14966692551.490932,17211696434.214569,19793450899.346752,22762468534.248764,26176838814.386074,30103364636.543983,34618869332.025581,39811699731.829414,45783454691.603821,52650972895.344391,60548618829.646042,69630911654.092941,80075548402.206879,92086880662.537918,105899912761.91861,121784899676.20639,140052634627.63736,161060529821.78293,185219609295.05035,213002550689.30789,244952933292.70404,281695873286.60962,323950254279.60107,372542792421.5412,428424211284.77234,492687842977.48816,566591019424.11133,651579672337.72803,749316623188.38721,861714116666.64526,990971234166.64197,1139616919291.6382,1310559457185.3838,1507143375763.1914,1733214882127.6699,1993197114446.8203,2292176681613.8433,2636003183855.9194,3031403661434.3071,{"$f":"GR68+GR69-GR70","v":3486114210649.4531},4009031342246.8711,4610386043583.9014,5301943950121.4863,6097235542639.709,7011820874035.665,8063594005141.0146,9273133105912.166,10664103071798.99,12263718532568.838,14103276312454.162,16218767759322.285,18651582923220.625,21449320361703.715,24666718415959.27,28366726178353.16,32621735105106.133,37514995370872.047,43142244676502.852,49613581377978.273,57055618584675.008,65613961372376.25,75456055578232.688,86774463914967.578,99790633502212.719,114759228527544.63,131973112806676.31,151769079727677.75,174534441686829.38,200714607939853.75,230821799130831.78,265445069000456.53,305261829350525,351051103753103.69,403708769316069.25,464265084713479.63,533904847420501.56,613990574533576.75,706089160713613.13,812002534820655.13,933802915043753.38,1073873352300316.3,1234954355145363.8,1420197508417168,1633227134679743.3,1878211204881704.5,2159942885613960,2483934318456054,2856524466224462,3285003136158131,3777753606581850.5,4344416647569127.5,4996079144704497,5745491016410171,6607314668871697,7598411869202451,8738173649582818,1.004889969702024E+16,1.1556234651573274E+16,1.3289669849309264E+16,1.5283120326705652E+16,1.7575588375711498E+16,2.0211926632068224E+16,2.3243715626878456E+16,{"$f":"JD68+JD69-JD70","v":2.673027297091022E+16},3.0739813916546748E+16,3.535078600402876E+16,4.0653403904633072E+16,4.6751414490328024E+16,5.3764126663877224E+16,6.18287456634588E+16,7.1103057512977608E+16,8.176851613992424E+16,9.403379356091288E+16,1.0813886259504979E+17,1.2435969198430725E+17,1.4301364578195331E+17,1.6446569264924627E+17,1.8913554654663318E+17,2.1750587852862813E+17,2.5013176030792234E+17,2.8765152435411069E+17,3.3079925300722726E+17,3.8041914095831136E+17,4.3748201210205805E+17,5.0310431391736678E+17,5.7856996100497178E+17,6.653554551557175E+17,7.6515877342907507E+17,8.7993258944343629E+17,1.0119224778599517E+18,1.1637108495389445E+18,1.3382674769697861E+18,1.5390075985152538E+18,1.7698587382925417E+18,2.0353375490364229E+18,2.3406381813918863E+18,2.6917339086006687E+18,3.0954939948907689E+18,3.5598180941243837E+18,4.0937908082430408E+18,4.7078594294794967E+18,5.4140383439014205E+18,6.226144095486633E+18,7.1600657098096271E+18,8.2340755662810706E+18,9.4691869012232294E+18]
[null,"Depreciation",null,null,{"$f":"1/E17","v":6.6666666666666666E-2},null,{"$f":"G68*$E$72","v":0},{"$f":"H68*$E$72","v":6.6666666666666666E-2},0.14333333333333331,0.23149999999999998,0.33289166666666664,0.44949208333333329,0.58358256249999996,0.73778661354166652,0.91512127223958306,1.119056129742187,1.3535812158701817,1.6232850649173756,1.9334444913216484,2.2901278316865623,2.7003136731062134,3.1720273907388115,3.6478314993496324,4.1950062242520776,4.824257157889889,5.5478957315733721,6.3800800913093774,7.3370921050057829,8.4376559207566508,9.7033043088701465,11.158799955200667,12.832619948480765,14.75751294075288,16.971139881865806,19.516810864145675,22.444332493767529,25.810982367832654,29.682629723007555,34.135024181458682,39.255277808677491,45.143569479979107,51.915104901975965,59.702370637272359,68.657726232863212,78.956385167792689,90.79984294296159,104.41981938440583,120.08279229206669,138.09521113587667,158.80949280625819,182.6309167271969,210.02555423627643,241.52938737171786,277.75879547747547,319.42261479909678,367.33600701896125,422.43640807180543,485.80186928257626,558.67214967496272,642.47297212620708,738.84391794513817,849.67050563690873,977.12108148244499,1123.6892437048118,1292.2426302605336,1486.0790247996133,1708.9908785195553,1965.3395102974885,2260.1404368421117,2599.161502368428,2989.0357277236917,{"$f":"BT68*$E$72","v":3437.3910868822454},3952.999749914582,4545.9497124017689,5227.8421692620332,6012.0184946513382,6913.8212688490376,7950.894459176392,9143.5286280528508,10515.057922260776,12092.316610599892,13906.164102189874,15992.088717518352,18390.902025146108,21149.537328918021,24321.967928255723,27970.263117494076,32165.802585118181,36990.672972885906,42539.273918818792,48920.165006641611,56258.18975763784,64696.918221283508,74401.455954476027,85561.674347647422,98395.925499794525,113155.31432476369,130128.61147347823,149647.90319449999,172095.08867367497,197909.35197472619,227595.75477093511,261735.11798657538,300995.38568456168,346144.69353724591,398066.39756783278,457776.35720300768,526442.81078345876,605409.23240097763,696220.61726112419,800653.70985029277,920751.76632783655,1058864.5312770121,1217694.210968564,1400348.3426138486,1610400.5940059256,1851960.6831068143,2129754.7855728362,2449218.0034087612,2816600.7039200747,3239090.8095080857,3724954.4309342979,4283697.5955744423,4926252.2349106083,5665190.0701471986,6514968.5806692783,7492213.8677696688,8616045.9479351174,9908452.8401253838,11394720.766144192,13103928.881065819,15069518.213225691,17329945.945209544,19929437.836990971,22918853.512539618,{"$f":"EF68*$E$72","v":26356681.539420556},30310183.770333637,34856711.335883677,40085218.036266223,46098000.741706155,53012700.852962069,60964605.980906382,70109296.878042325,80625691.409748673,92719545.121210992,106627476.88939261,122621598.42280149,141014838.18622169,162167063.91415492,186492123.50127813,214465942.02646986,246635833.33044031,283631208.33000636,326175889.57950723,375102273.01643336,431367613.9688983,496072756.06423301,570483669.47386789,656056219.89494801,754464652.87919021,867634350.81106853,997779503.43272877,1147446428.947638,1319563393.2897835,1517497902.2832508,1745122587.6257381,2006890975.769599,2307924622.1350389,2654113315.4552941,3052230312.7735882,3510064859.6896262,4036574588.6430693,4642060776.9395294,5338369893.4804583,6139125377.5025282,7059994184.1279068,8118993311.7470922,9336842308.5091572,10737368654.785528,12347973953.003357,14200170045.953859,16330195552.846935,18779724885.773975,21596683618.640072,24836186161.436081,28561614085.651489,32845856198.49921,37772734628.274086,43438644822.515198,49954441545.892479,57447607777.776352,66064748944.442795,75974461286.109207,87370630479.025589,100476225050.87943,115547658808.51132,132879807629.78802,152811778774.25623,175733545590.39462,{"$f":"GR68*$E$72","v":202093577428.9538},232407614043.29688,267268756149.79141,307359069572.26007,353462930008.09906,406482369509.3139,467454724935.711,537572933676.06763,618208873727.47778,710940204786.59937,817581235504.58923,940218420830.27747,1081251183954.819,1243438861548.0417,1429954690780.2476,1644447894397.2847,1891115078556.8772,2174782340340.4089,2500999691391.4697,2876149645100.1899,3307572091865.2183,3803707905645.0005,4374264091491.75,5030403705215.5127,5784964260997.8389,6652708900147.5146,7650615235169.6416,8798207520445.0879,10117938648511.85,11635629445788.625,13380973862656.916,15388119942055.451,17696337933363.77,20350788623368.332,23403406916873.578,26913917954404.617,30951005647565.309,35593656494700.102,40932704968905.117,47072610714240.875,54133502321377.008,62253527669583.555,71591556820021.078,82330290343024.25,94679833894477.859,108881808978649.55,125214080325446.97,143996192374264,165595621230403.59,190434964414964.13,219000209077208.72,251850240438790.03,289627776504608.5,333071942980299.81,383032734427344.75,440487644591446.44,506560791280163.38,582544909972187.88,669926646468016,770415643438218.25,885977989953950.88,1018874688447043.5,1171705891714099.8,1347461775471215,{"$f":"JD68*$E$72","v":1549581041791897},1782018198060681.3,2049320927769783.3,2356719066935250.5,2710226926975538,3116760966021868,3584275110925148,4121916377563920,4740203834198507,5451234409328283,6268919570727525,7209257506336653,8290646132287150,9534243052130220,1.0964379509949752E+16,1.2609036436442212E+16,1.4500391901908542E+16,1.6675450687194822E+16,1.9176768290274044E+16,2.2053283533815152E+16,2.5361276063887424E+16,2.9165467473470536E+16,3.354028759449112E+16,3.8571330733664784E+16,4.4357030343714496E+16,5.1010584895271672E+16,5.8662172629562416E+16,6.7461498523996784E+16,7.7580723302596304E+16,8.9217831797985744E+16,1.0260050656768358E+17,1.1799058255283611E+17,1.3568916993576152E+17,1.5604254542612576E+17,1.7944892724004458E+17,2.0636626632605126E+17,2.3732120627495891E+17,2.7291938721620272E+17,3.1385729529863309E+17,3.6093588959342803E+17,4.1507627303244218E+17,4.7733771398730848E+17,5.4893837108540467E+17]
[null,"Cap Exp to Depreciation",null,null,null,null,{"$f":"IF(G72,G69/G72)","v":false},{"$f":"IF(H72,H69/H72)","v":17.25},9.2267441860465116,6.5696544276457871,5.2539802738628669,4.4747332869229242,3.9635535985107491,3.6054054541591705,3.3427513438221053,3.1436102251013835,2.9887809377637713,2.8660347443662939,2.7672116419625921,2.6866568477810899,2.620327347507625,2.5652557896945147,2.5652557896945156,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945161,2.5652557896945161,2.5652557896945156,2.5652557896945161,2.5652557896945152,2.5652557896945156,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945143,2.5652557896945138,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945147,{"$f":"IF(BT72,BT69/BT72)","v":2.5652557896945147},2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945143,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945161,2.5652557896945161,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945143,2.5652557896945138,2.5652557896945138,2.5652557896945138,2.5652557896945138,2.5652557896945138,2.5652557896945138,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945147,{"$f":"IF(EF72,EF69/EF72)","v":2.5652557896945147},2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,{"$f":"IF(GR72,GR69/GR72)","v":2.5652557896945152},2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945143,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945156,2.5652557896945161,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945152,2.5652557896945147,2.5652557896945152,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945143,2.5652557896945147,2.5652557896945138,{"$f":"IF(JD72,JD69/JD72)","v":2.5652557896945138},2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945161,2.5652557896945161,2.5652557896945161,2.5652557896945156,2.5652557896945156,2.5652557896945161,2.5652557896945152,2.5652557896945152,2.5652557896945156,2.5652557896945152,2.5652557896945147,2.5652557896945143,2.5652557896945143,2.5652557896945138,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945138,2.5652557896945143,2.5652557896945138,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945143,2.5652557896945147,2.5652557896945147,2.5652557896945147]
[]
[null,"Accum Depr"]
[null,"Opening Balance",null,null,null,null,{"$f":"F79","v":0},{"$f":"G79","v":0},6.6666666666666666E-2,0.20999999999999996,0.44149999999999995,0.77439166666666659,1.2238837499999999,1.8074663124999999,2.5452529260416665,3.4603741982812495,4.5794303280234363,5.9330115438936177,7.5562966088109933,9.4897411001326422,11.779868931819205,14.480182604925419,16.652209995664229,19.150041495013863,22.022547719265944,25.325929877155833,29.124819358729205,33.493542262538583,38.517573601919366,44.295209642207269,50.939491088538354,58.580414751819106,67.367476964591972,77.472598509280758,89.093488285672862,102.45751152852377,117.82613825780233,135.50005899647266,155.82506784594355,179.19882802283504,206.07865222626032,236.99045006019935,272.5390175692292,313.41987020461352,360.43285073530552,414.49777834560132,476.67244509744154,548.17331186205774,630.39930864136636,724.95920493757126,833.70308567820689,958.75854852993791,1102.5723308094286,1267.9581804308427,1458.151907495469,1676.874693619789,1928.4058976627573,2217.6667823121707,2550.3167996589964,2932.864319607846,3372.7939675490225,3878.7130626813755,4460.5200220835814,5129.5980253961188,5899.0377292055364,6783.8933885863671,7801.4773968743211,8971.699006405468,10317.453857366289,11865.071935971231,13644.832726366914,{"$f":"BS79","v":15691.557635321951},18045.291280620244,20752.084972713281,23864.897718620272,27444.632376413309,31561.327232875301,36295.526317806594,41739.855265477578,48000.833555299214,55200.958588594091,63481.102376883202,73003.267733415676,83953.757893428003,96546.821577442199,111028.84481405852,127683.17153616728,146835.64726659236,168860.99435658121,194190.14351006839,223318.66503657863,256816.46479206541,295338.93451087514,339639.77468750637,390585.74089063227,449173.60202422703,516549.64232786105,594032.08867704018,683136.90197859611,785607.43727538548,903448.55286669324,1038965.8357966971,1194810.7111662014,1374032.3178411317,1580137.1655173013,1817157.7403448964,2089731.4013966308,2403191.1116061253,2763669.7783470443,3178220.2450991007,3654953.281863966,4203196.2741435608,4833675.7152650943,5558727.0725548584,6392536.1334380871,7351416.5534538003,8454129.0364718698,9722248.3919426482,11180585.650734045,12857673.498344151,14786324.523095774,17004273.20156014,19554914.181794159,22488151.309063278,25861374.005422767,29740580.106236178,34201667.122171603,39331917.190497339,45231704.769071937,52016460.48443272,59818929.557097621,68791768.990662262,79110534.339261591,90977114.490150824,104623681.66367343,{"$f":"EE79","v":120317233.91322444},138364819.00020811,159119541.85023931,182987473.12777516,210435594.09694141,242000933.21148258,278301073.19320494,320046234.17218566,368053169.29801345,423261144.69271541,486750316.39662272,559762863.85611606,643727293.43453336,740286387.44971335,851329345.56717026,979028747.40224576,1125883059.5125825,1294765518.4394698,1488980346.2053902,1712327398.1361985,1969176507.8566279,2264552984.0351219,2604235931.6403899,2994871321.3864479,3444102019.5944147,3960717322.533577,4554824920.9136133,5238048659.0506544,6023755957.9082527,6927319351.5944901,7966417254.333662,9161379842.4837093,10535586818.856264,12115924841.684702,13933313567.937407,16023310603.128017,18426807193.597218,21190828272.636799,24369452513.532318,28024870390.56216,32228600949.146484,37062891091.518456,42622324755.246223,49015673468.533157,56368024488.813133,64823228162.135101,74546712386.455353,85728719244.423645,98588027131.087189,113376231200.75026,130382665880.86279,149940065762.99219,172431075627.44101,198295736971.55713,228040097517.29068,262246112144.88428,301583028966.61694,346820483311.6095,398843555808.35089,458670089179.60352,527470602556.54401,606591192940.02551,697579871881.0293,802216852663.18372,{"$f":"GQ79","v":922549380562.66125},1060931787647.0603,1220071555794.1194,1403082289163.2373,1613544632537.7227,1855576327418.3809,2133912776531.1379,2453999693010.8086,2822099646962.4297,3245414594006.7939,3732226783107.813,4292060800573.9849,4935869920660.083,5676250408759.0957,6527687970072.96,7506841165583.9023,8632867340421.4873,9927797441484.709,11416967057707.414,13129512116363.523,15098938933818.049,17363779773890.754,19968346739974.363,22963598750970.516,26408138563616.09,30369359348158.5,34924763250382.273,40163477737939.609,46187999398630.547,53116199308425.125,61083629204688.891,70246173585392.227,80783099623201.047,92900564566681.188,106835649251683.36,122860996639435.84,141290146135351.22,162483668055653.91,186856218264001.97,214884651003602.25,247117348654142.56,284184950952263.94,326812693595103.5,375834597634369,432209787279524.31,497041255371452.94,571597443677170.88,657337060228746.5,755937619263058.38,869328262152517.13,999727501475394.63,1149686626696703.8,1322139620701209.3,1520460563806390.5,1748529648377349,2010809095633951.3,2312430459979043.5,2659295028975900,3058189283322285,3516917675820627.5,4044455327193721.5,4651123626272779,5348792170213695,6151110995745749,{"$f":"JC79","v":7073777645107611},8134844291873752,9355070935654816,1.0758331576003038E+16,1.2372081312403492E+16,1.4227893509264014E+16,1.6362077535653614E+16,1.8816389166001652E+16,2.16388475409019E+16,2.4884674672037184E+16,2.861737587284276E+16,3.2909982253769168E+16,3.7846479591834544E+16,4.352345153060972E+16,5.0051969260201168E+16,5.7559764649231336E+16,6.6193729346616032E+16,7.6122788748608432E+16,8.754120706089968E+16,1.0067238812003462E+17,1.1577324633803981E+17,1.3313923328874576E+17,1.531101182820576E+17,1.7607663602436624E+17,2.0248813142802118E+17,2.3286135114222435E+17,2.6779055381355798E+17,3.0795913688559162E+17,3.5415300741843034E+17,4.0727595853119488E+17,4.6836735231087411E+17,5.3862245515750522E+17,6.1941582343113101E+17,7.1232819694580058E+17,8.1917742648767053E+17,9.4205404046082099E+17,1.0833621465299442E+18,1.2458664685094359E+18,1.4327464387858511E+18,1.6476584046037284E+18,1.8948071652942874E+18,2.1790282400884306E+18,2.505882476101695E+18]
[null,"Add: Depreciation Expense",null,null,null,null,{"$f":"G72","v":0},{"$f":"H72","v":6.6666666666666666E-2},0.14333333333333331,0.23149999999999998,0.33289166666666664,0.44949208333333329,0.58358256249999996,0.73778661354166652,0.91512127223958306,1.119056129742187,1.3535812158701817,1.6232850649173756,1.9334444913216484,2.2901278316865623,2.7003136731062134,3.1720273907388115,3.6478314993496324,4.1950062242520776,4.824257157889889,5.5478957315733721,6.3800800913093774,7.3370921050057829,8.4376559207566508,9.7033043088701465,11.158799955200667,12.832619948480765,14.75751294075288,16.971139881865806,19.516810864145675,22.444332493767529,25.810982367832654,29.682629723007555,34.135024181458682,39.255277808677491,45.143569479979107,51.915104901975965,59.702370637272359,68.657726232863212,78.956385167792689,90.79984294296159,104.41981938440583,120.08279229206669,138.09521113587667,158.80949280625819,182.6309167271969,210.02555423627643,241.52938737171786,277.75879547747547,319.42261479909678,367.33600701896125,422.43640807180543,485.80186928257626,558.67214967496272,642.47297212620708,738.84391794513817,849.67050563690873,977.12108148244499,1123.6892437048118,1292.2426302605336,1486.0790247996133,1708.9908785195553,1965.3395102974885,2260.1404368421117,2599.161502368428,2989.0357277236917,{"$f":"BT72","v":3437.3910868822454},3952.999749914582,4545.9497124017689,5227.8421692620332,6012.0184946513382,6913.8212688490376,7950.894459176392,9143.5286280528508,10515.057922260776,12092.316610599892,13906.164102189874,15992.088717518352,18390.902025146108,21149.537328918021,24321.967928255723,27970.263117494076,32165.802585118181,36990.672972885906,42539.273918818792,48920.165006641611,56258.18975763784,64696.918221283508,74401.455954476027,85561.674347647422,98395.925499794525,113155.31432476369,130128.61147347823,149647.90319449999,172095.08867367497,197909.35197472619,227595.75477093511,261735.11798657538,300995.38568456168,346144.69353724591,398066.39756783278,457776.35720300768,526442.81078345876,605409.23240097763,696220.61726112419,800653.70985029277,920751.76632783655,1058864.5312770121,1217694.210968564,1400348.3426138486,1610400.5940059256,1851960.6831068143,2129754.7855728362,2449218.0034087612,2816600.7039200747,3239090.8095080857,3724954.4309342979,4283697.5955744423,4926252.2349106083,5665190.0701471986,6514968.5806692783,7492213.8677696688,8616045.9479351174,9908452.8401253838,11394720.766144192,13103928.881065819,15069518.213225691,17329945.945209544,19929437.836990971,22918853.512539618,{"$f":"EF72","v":26356681.539420556},30310183.770333637,34856711.335883677,40085218.036266223,46098000.741706155,53012700.852962069,60964605.980906382,70109296.878042325,80625691.409748673,92719545.121210992,106627476.88939261,122621598.42280149,141014838.18622169,162167063.91415492,186492123.50127813,214465942.02646986,246635833.33044031,283631208.33000636,326175889.57950723,375102273.01643336,431367613.9688983,496072756.06423301,570483669.47386789,656056219.89494801,754464652.87919021,867634350.81106853,997779503.43272877,1147446428.947638,1319563393.2897835,1517497902.2832508,1745122587.6257381,2006890975.769599,2307924622.1350389,2654113315.4552941,3052230312.7735882,3510064859.6896262,4036574588.6430693,4642060776.9395294,5338369893.4804583,6139125377.5025282,7059994184.1279068,8118993311.7470922,9336842308.5091572,10737368654.785528,12347973953.003357,14200170045.953859,16330195552.846935,18779724885.773975,21596683618.640072,24836186161.436081,28561614085.651489,32845856198.49921,37772734628.274086,43438644822.515198,49954441545.892479,57447607777.776352,66064748944.442795,75974461286.109207,87370630479.025589,100476225050.87943,115547658808.51132,132879807629.78802,152811778774.25623,175733545590.39462,{"$f":"GR72","v":202093577428.9538},232407614043.29688,267268756149.79141,307359069572.26007,353462930008.09906,406482369509.3139,467454724935.711,537572933676.06763,618208873727.47778,710940204786.59937,817581235504.58923,940218420830.27747,1081251183954.819,1243438861548.0417,1429954690780.2476,1644447894397.2847,1891115078556.8772,2174782340340.4089,2500999691391.4697,2876149645100.1899,3307572091865.2183,3803707905645.0005,4374264091491.75,5030403705215.5127,5784964260997.8389,6652708900147.5146,7650615235169.6416,8798207520445.0879,10117938648511.85,11635629445788.625,13380973862656.916,15388119942055.451,17696337933363.77,20350788623368.332,23403406916873.578,26913917954404.617,30951005647565.309,35593656494700.102,40932704968905.117,47072610714240.875,54133502321377.008,62253527669583.555,71591556820021.078,82330290343024.25,94679833894477.859,108881808978649.55,125214080325446.97,143996192374264,165595621230403.59,190434964414964.13,219000209077208.72,251850240438790.03,289627776504608.5,333071942980299.81,383032734427344.75,440487644591446.44,506560791280163.38,582544909972187.88,669926646468016,770415643438218.25,885977989953950.88,1018874688447043.5,1171705891714099.8,1347461775471215,{"$f":"JD72","v":1549581041791897},1782018198060681.3,2049320927769783.3,2356719066935250.5,2710226926975538,3116760966021868,3584275110925148,4121916377563920,4740203834198507,5451234409328283,6268919570727525,7209257506336653,8290646132287150,9534243052130220,1.0964379509949752E+16,1.2609036436442212E+16,1.4500391901908542E+16,1.6675450687194822E+16,1.9176768290274044E+16,2.2053283533815152E+16,2.5361276063887424E+16,2.9165467473470536E+16,3.354028759449112E+16,3.8571330733664784E+16,4.4357030343714496E+16,5.1010584895271672E+16,5.8662172629562416E+16,6.7461498523996784E+16,7.7580723302596304E+16,8.9217831797985744E+16,1.0260050656768358E+17,1.1799058255283611E+17,1.3568916993576152E+17,1.5604254542612576E+17,1.7944892724004458E+17,2.0636626632605126E+17,2.3732120627495891E+17,2.7291938721620272E+17,3.1385729529863309E+17,3.6093588959342803E+17,4.1507627303244218E+17,4.7733771398730848E+17,5.4893837108540467E+17]
[null,"Less: Retirements",null,null,null,null,{"$f":"G70","v":0},{"$f":"H70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.1499999999999999,1.3224999999999998,1.5208749999999995,1.7490062499999994,2.0113571874999994,2.3130607656249991,2.6600198804687487,3.0590228625390607,3.5178762919199196,4.0455577357079076,4.6523913960640932,5.3502501054737071,6.1527876212947623,7.0757057644889763,8.1370616291623215,9.3576208735366695,10.761264004567169,12.375453605252243,14.231771646040078,16.366537392946089,18.821518001888002,21.6447457021712,24.891457557496878,28.625176191121408,32.918952619789614,37.856795512758055,43.535314839671763,50.065612065622524,57.575453875465897,66.211771956785782,76.143537750303636,87.565068412849172,100.69982867477654,115.80480297599301,133.17552342239196,153.15185193575076,176.12462972611337,202.54332418503037,232.9248228127849,267.8635462347026,308.04307816990797,354.24953989539415,407.38697087970326,468.49501651165872,538.76926898840748,619.58465933666855,712.52235823716876,819.40071197274403,942.31081876865562,{"$f":"BT70","v":1083.6574415839539},1246.2060578215469,1433.1369664947788,1648.1075114689954,1895.3236381893446,2179.622183917746,2506.5655115054078,2882.5503382312186,3314.9328889659009,3812.1728223107857,4383.9987456574036,5041.598557506014,5797.8383411319155,6667.5140923017025,7667.6412061469573,8817.787387069,10140.455495129348,11661.52381939875,13410.752392308561,15422.365251154844,17735.720038828069,20396.078044652277,23455.489751350116,26973.813214052632,31019.885196160525,35672.867975584602,41023.798171922288,47177.367897710625,54253.973082367214,62392.069044722295,71750.879401430633,82513.511311645227,94890.538008392003,109124.11870965079,125492.7365160984,144316.64699351316,165964.14404254011,190858.76564892111,219487.58049625927,252410.71757069815,290272.32520630286,333813.17398724827,383885.15008533548,441467.92259813577,507688.11098785611,583841.32763603446,671417.52678143955,772130.15579865547,887949.67916845367,1021142.1310437217,1174313.4507002798,1350460.4683053216,1553029.5385511199,1785983.9693337877,2053881.5647338557,2361963.7994439336,2716258.3693605233,3123697.1247646017,3592251.6934792916,4131089.4475011849,4750752.864626362,5463365.7943203161,6282870.6634683628,7225301.2629886167,{"$f":"EF70","v":8309096.4524369081},9555460.9203024432,10988780.058347808,12637097.067099979,14532661.627164975,16712560.87123972,19219445.001925677,22102361.752214529,25417716.015046705,29230373.417303707,33614929.42989926,38657168.844384149,44455744.171041764,51124105.796698026,58792721.666202724,67611629.916133121,77753374.403553084,89416380.564086035,102828837.64869893,118253163.29600376,135991137.79040432,156389808.45896494,179848279.72780967,206825521.68698111,237849349.94002825,273526752.43103248,314555765.29568732,361739130.09004039,415999999.60354644,478399999.54407835,550159999.47569001,632683999.39704347,727586599.30659997,836724589.20258987,962233277.58297825,1106568269.2204249,1272553509.6034884,1463436536.0440116,1682952016.4506133,1935394818.918205,2225704041.7559357,2559559648.0193257,2943493595.2222242,3385017634.5055575,3892770279.6813908,4476685821.6335993,5148188694.8786392,5920416999.1104345,6808479548.9769993,7829751481.3235483,9004214203.5220795,10354846334.05039,11908073284.157948,13694284276.781639,15748426918.298883,18110690956.043716,20827294599.450272,23951388789.367809,27544097107.77298,31675711673.938923,36427068425.029762,41891128688.784225,48174797992.101852,55401017690.91713,{"$f":"GR70","v":63711170344.554695},73267845896.2379,84258022780.673584,96896726197.774612,111431235127.4408,128145920396.5569,147367808456.04044,169472979724.4465,194893926683.11346,224128015685.58047,257747218038.41751,296409300744.18011,340870695855.80713,392001300234.17816,450801495269.30487,518421719559.70056,596184977493.65564,685612724117.70398,788454632735.3595,906722827645.66333,1042731251792.5127,1199140939561.3894,1379012080495.5977,1585863892569.9373,1823743476455.4277,2097304997923.7417,2411900747612.3027,2773685859754.1479,3189738738717.27,3668199549524.8604,4218429481953.5889,4851193904246.627,5578872989883.6201,6415703938366.1631,7378059529121.0869,8484768458489.249,9757483727262.6348,11221106286352.029,12904272229304.832,14839913063700.557,17065900023255.639,19625785026743.984,22569652780755.582,25955100697868.918,29848365802549.254,34325620672931.641,39474463773871.383,45395633339952.086,52204978340944.898,60035725092086.625,69041083855899.617,79397246434284.547,91306833399427.219,105002858409341.3,120753287170742.48,138866280246353.84,159696222283306.91,183650655625802.94,211198253969673.38,242877992065124.38,279309690874893,321206144506126.94,369387066182045.94,424795126109352.81,{"$f":"JD70","v":488514395025755.69},561791554279619,646060287421561.75,742969330534796,854414730115015.38,982576939632267.63,1129963480577107.8,1299458002663673.8,1494376703063224.8,1718533208522708.3,1976313189801114.3,2272760168271281,2613674193511973,3005725322538768.5,3456584120919583.5,3975071739057520.5,4571332499916148,5257032374903570,6045587231139105,6952425315809970,7995289113181465,9194582480158684,1.0573769852182486E+16,1.2159835330009858E+16,1.3983810629511336E+16,1.6081382223938036E+16,1.849358955752874E+16,2.1267627991158048E+16,2.4457772189831752E+16,2.8126438018306512E+16,3.2345403721052488E+16,3.719721427921036E+16,4.2776796421091912E+16,4.9193315884255696E+16,5.6572313266894048E+16,6.5058160256928152E+16,7.4816884295467376E+16,8.6039416939787472E+16,9.8945329480755584E+16,1.1378712890286891E+17,1.3085519823829923E+17,1.504834779740441E+17,1.7305599967015069E+17]
[null,"Closing Balance",null,null,null,null,{"$f":"G76+G77-G78","v":0},{"$f":"H76+H77-H78","v":6.6666666666666666E-2},0.20999999999999996,0.44149999999999995,0.77439166666666659,1.2238837499999999,1.8074663124999999,2.5452529260416665,3.4603741982812495,4.5794303280234363,5.9330115438936177,7.5562966088109933,9.4897411001326422,11.779868931819205,14.480182604925419,16.652209995664229,19.150041495013863,22.022547719265944,25.325929877155833,29.124819358729205,33.493542262538583,38.517573601919366,44.295209642207269,50.939491088538354,58.580414751819106,67.367476964591972,77.472598509280758,89.093488285672862,102.45751152852377,117.82613825780233,135.50005899647266,155.82506784594355,179.19882802283504,206.07865222626032,236.99045006019935,272.5390175692292,313.41987020461352,360.43285073530552,414.49777834560132,476.67244509744154,548.17331186205774,630.39930864136636,724.95920493757126,833.70308567820689,958.75854852993791,1102.5723308094286,1267.9581804308427,1458.151907495469,1676.874693619789,1928.4058976627573,2217.6667823121707,2550.3167996589964,2932.864319607846,3372.7939675490225,3878.7130626813755,4460.5200220835814,5129.5980253961188,5899.0377292055364,6783.8933885863671,7801.4773968743211,8971.699006405468,10317.453857366289,11865.071935971231,13644.832726366914,15691.557635321951,{"$f":"BT76+BT77-BT78","v":18045.291280620244},20752.084972713281,23864.897718620272,27444.632376413309,31561.327232875301,36295.526317806594,41739.855265477578,48000.833555299214,55200.958588594091,63481.102376883202,73003.267733415676,83953.757893428003,96546.821577442199,111028.84481405852,127683.17153616728,146835.64726659236,168860.99435658121,194190.14351006839,223318.66503657863,256816.46479206541,295338.93451087514,339639.77468750637,390585.74089063227,449173.60202422703,516549.64232786105,594032.08867704018,683136.90197859611,785607.43727538548,903448.55286669324,1038965.8357966971,1194810.7111662014,1374032.3178411317,1580137.1655173013,1817157.7403448964,2089731.4013966308,2403191.1116061253,2763669.7783470443,3178220.2450991007,3654953.281863966,4203196.2741435608,4833675.7152650943,5558727.0725548584,6392536.1334380871,7351416.5534538003,8454129.0364718698,9722248.3919426482,11180585.650734045,12857673.498344151,14786324.523095774,17004273.20156014,19554914.181794159,22488151.309063278,25861374.005422767,29740580.106236178,34201667.122171603,39331917.190497339,45231704.769071937,52016460.48443272,59818929.557097621,68791768.990662262,79110534.339261591,90977114.490150824,104623681.66367343,120317233.91322444,{"$f":"EF76+EF77-EF78","v":138364819.00020811},159119541.85023931,182987473.12777516,210435594.09694141,242000933.21148258,278301073.19320494,320046234.17218566,368053169.29801345,423261144.69271541,486750316.39662272,559762863.85611606,643727293.43453336,740286387.44971335,851329345.56717026,979028747.40224576,1125883059.5125825,1294765518.4394698,1488980346.2053902,1712327398.1361985,1969176507.8566279,2264552984.0351219,2604235931.6403899,2994871321.3864479,3444102019.5944147,3960717322.533577,4554824920.9136133,5238048659.0506544,6023755957.9082527,6927319351.5944901,7966417254.333662,9161379842.4837093,10535586818.856264,12115924841.684702,13933313567.937407,16023310603.128017,18426807193.597218,21190828272.636799,24369452513.532318,28024870390.56216,32228600949.146484,37062891091.518456,42622324755.246223,49015673468.533157,56368024488.813133,64823228162.135101,74546712386.455353,85728719244.423645,98588027131.087189,113376231200.75026,130382665880.86279,149940065762.99219,172431075627.44101,198295736971.55713,228040097517.29068,262246112144.88428,301583028966.61694,346820483311.6095,398843555808.35089,458670089179.60352,527470602556.54401,606591192940.02551,697579871881.0293,802216852663.18372,922549380562.66125,{"$f":"GR76+GR77-GR78","v":1060931787647.0603},1220071555794.1194,1403082289163.2373,1613544632537.7227,1855576327418.3809,2133912776531.1379,2453999693010.8086,2822099646962.4297,3245414594006.7939,3732226783107.813,4292060800573.9849,4935869920660.083,5676250408759.0957,6527687970072.96,7506841165583.9023,8632867340421.4873,9927797441484.709,11416967057707.414,13129512116363.523,15098938933818.049,17363779773890.754,19968346739974.363,22963598750970.516,26408138563616.09,30369359348158.5,34924763250382.273,40163477737939.609,46187999398630.547,53116199308425.125,61083629204688.891,70246173585392.227,80783099623201.047,92900564566681.188,106835649251683.36,122860996639435.84,141290146135351.22,162483668055653.91,186856218264001.97,214884651003602.25,247117348654142.56,284184950952263.94,326812693595103.5,375834597634369,432209787279524.31,497041255371452.94,571597443677170.88,657337060228746.5,755937619263058.38,869328262152517.13,999727501475394.63,1149686626696703.8,1322139620701209.3,1520460563806390.5,1748529648377349,2010809095633951.3,2312430459979043.5,2659295028975900,3058189283322285,3516917675820627.5,4044455327193721.5,4651123626272779,5348792170213695,6151110995745749,7073777645107611,{"$f":"JD76+JD77-JD78","v":8134844291873752},9355070935654816,1.0758331576003038E+16,1.2372081312403492E+16,1.4227893509264014E+16,1.6362077535653614E+16,1.8816389166001652E+16,2.16388475409019E+16,2.4884674672037184E+16,2.861737587284276E+16,3.2909982253769168E+16,3.7846479591834544E+16,4.352345153060972E+16,5.0051969260201168E+16,5.7559764649231336E+16,6.6193729346616032E+16,7.6122788748608432E+16,8.754120706089968E+16,1.0067238812003462E+17,1.1577324633803981E+17,1.3313923328874576E+17,1.531101182820576E+17,1.7607663602436624E+17,2.0248813142802118E+17,2.3286135114222435E+17,2.6779055381355798E+17,3.0795913688559162E+17,3.5415300741843034E+17,4.0727595853119488E+17,4.6836735231087411E+17,5.3862245515750522E+17,6.1941582343113101E+17,7.1232819694580058E+17,8.1917742648767053E+17,9.4205404046082099E+17,1.0833621465299442E+18,1.2458664685094359E+18,1.4327464387858511E+18,1.6476584046037284E+18,1.8948071652942874E+18,2.1790282400884306E+18,2.505882476101695E+18,2.881764847516949E+18]
[null,"Net Plant",null,null,null,null,{"$f":"G68-G76","v":0},{"$f":"H68-H76","v":1},2.083333333333333,3.2624999999999997,4.5518749999999999,5.967989583333333,7.5298546874999994,9.2593328906249965,11.18156615755208,13.325467747851556,15.724287910029288,18.416264429867017,21.445370761013734,24.862176375165795,28.724836164773993,33.100228256156754,38.06526249458026,43.775051868767306,50.34130964908239,57.892506096444748,66.576382010911459,76.562839312548164,88.047265209430392,101.25435499084493,116.44250823947166,133.90888447539237,153.99521714670124,177.09449971870634,203.65867467651228,234.20747587798917,269.3385972596875,309.73938684864066,356.20029487593672,409.63033910732725,471.07488997342631,541.73612346944014,622.99654198985627,716.44602328833457,823.91292678158493,947.49986579882261,1089.6248456686458,1253.0685725189426,1441.0288583967838,1657.1831871563015,1905.7606652297466,2191.6247650142086,2520.3684797663391,2898.4237517312895,3333.1873144909828,3833.16541166463,4408.1402234143243,5069.3612569264733,5829.7654454654439,6704.2302622852603,7709.8648016280504,8866.3445218722554,10196.296200153094,11725.740630176058,13484.601724702467,15507.291983407835,17833.385780919009,20508.393648056859,23584.652695265388,27122.35059955519,31190.703189488464,{"$f":"BT68-BT76","v":35869.308667911733},41249.704968098486,47437.160713313257,54552.73482031023,62735.645043356766,72145.991799860261,82967.890569839292,95413.074155315175,109725.03527861243,126183.79057040428,145111.35915596489,166878.06302935962,191909.77248376361,220696.23835632813,253800.67410977732,291870.77522624389,335651.39151018037,385999.10023670737,443898.96527221345,510483.81006304547,587056.3815725022,675114.83880837751,776382.06462963403,892839.37432407902,1026765.2804726908,1180780.0725435945,1357897.0834251335,1561581.6459389036,1795818.892829739,2065191.7267541997,2374970.4857673296,2731216.0586324297,3140898.4674272933,3612033.2375413878,4153838.2231725953,4776913.9566484839,5493451.0501457565,6317468.7076676199,7265089.0138177611,8354852.3658904256,9608080.2207739875,11049292.253890086,12706686.091973601,14612689.00576964,16804592.356635086,19325281.210130345,22224073.391649894,25557684.400397375,29391337.060456969,33800037.619525515,38870043.262454331,44700549.751822472,51405632.214595847,59116477.046785206,67983948.603802994,78181540.894373417,89908772.028529435,103395087.83280882,118904351.00773016,136740003.65888968,157251004.20772308,180838654.83888155,207964453.06471378,239159121.02442083,{"$f":"EF68-EF76","v":275032989.1780839},316287937.55479646,363731128.18801582,418290797.41621816,481034417.02865094,553189579.58294845,636168016.52039075,731593218.99844933,841332201.84821677,967532032.12544942,1112661836.9442666,1279561112.4859064,1471495279.3587921,1692219571.2626104,1946052506.952002,2237960382.9948025,2573654440.4440222,2959702606.5106254,3403657997.4872189,3914206697.1103015,4501337701.6768475,5176538356.9283733,5953019110.4676285,6845971977.0377731,7872867773.5934381,9053797939.632452,10411867630.57732,11973647775.163914,13769694941.438499,15835149182.654274,18210421560.052414,20941984794.060272,24083282513.169319,27695774890.144714,31850141123.666412,36627662292.21637,42121811636.048828,48440083381.456146,55706095888.674561,64062010271.975754,73671311812.772125,84722008584.687927,97430309872.391144,112044856353.24977,128851584806.23721,148179322527.17279,170406220906.24869,195967154042.18597,225362227148.51389,259166561220.79095,298041545403.90955,342747777214.49597,394159943796.67029,453283935366.1709,521276525671.09656,599468004521.76099,689388205200.02502,792796435980.02869,911715901377.03296,1048473286583.5879,1205744279571.126,1386605921506.7949,1594596809732.814,1833786331192.7358,{"$f":"GR68-GR76","v":2108854280871.646},2425182423002.3926,2788959786452.752,3207303754420.6641,3688399317583.7637,4241659215221.3281,4877908097504.5273,5609594312130.2061,6451033458949.7363,7418688477792.1963,8531491749461.0254,9811215511880.1777,11282897838662.203,12975332514461.529,14921632391630.754,17159877250375.367,19733858837931.672,22693937663621.422,26098028313164.633,30012732560139.328,34514642444160.227,39691838810784.25,45645614632401.891,52492456827262.172,60366325351351.484,69421274154054.219,79834465277162.344,91809635068736.703,105581080329047.2,121418242378404.25,139630978735164.86,160575625545439.56,184661969377255.5,212361264783843.81,244215454501420.31,280847772676633.41,322974938578128.38,371421179364847.63,427134356269574.75,491204509710010.88,564885186166512.5,649617964091489.5,747060658705212.75,859119757510994.75,987987721137643.75,1136185879308290.3,1306613761204533.5,1502605825385213.5,1727996699192995.5,1987196204071945,2285275634682736.5,2628066979885147,3022277026867918,3475618580898106.5,3996961368032822,4596505573237746,5285981409223408,6078878620606918,6990710413697955,8039316975752646,9245214522115542,1.0631996700432872E+16,1.2226796205497804E+16,1.4060815636322476E+16,{"$f":"JD68-JD76","v":1.6169937981770844E+16},1.8595428679036468E+16,2.1384742980891932E+16,2.459245442802572E+16,2.828132259222958E+16,3.2523520981064008E+16,3.7402049128223608E+16,4.3012356497457152E+16,4.9464209972075712E+16,5.6883841467887056E+16,6.541641768807012E+16,7.5228880341280624E+16,8.6513212392472704E+16,9.9490194251343584E+16,1.144137233890451E+17,1.3157578189740186E+17,1.513121491820121E+17,1.7400897155931392E+17,2.0011031729321101E+17,2.3012686488719264E+17,2.6464589462027155E+17,3.0434277881331226E+17,3.4999419563530918E+17,4.0249332498060557E+17,4.6286732372769632E+17,5.3229742228685069E+17,6.1214203562987827E+17,7.0396334097436006E+17,8.0955784212051418E+17,9.3099151843859123E+17,1.0706402462043796E+18,1.2312362831350364E+18,1.415921725605292E+18,1.6283099844460856E+18,1.8725564821129981E+18,2.1534399544299479E+18,2.4764559475944397E+18,2.8479243397336049E+18,3.2751129906936453E+18,3.7663799392976922E+18,4.3313369301923456E+18,4.9810374697211965E+18,5.7281930901793751E+18]
[null,"Depreciation to Net Plant",null,null,null,null,{"$f":"IF(G80,G72/G80)","v":false},{"$f":"IF(H80,H72/H80)","v":6.6666666666666666E-2},6.88E-2,7.0957854406130269E-2,7.3132866492745655E-2,7.5317169552141891E-2,7.7502499944491793E-2,7.9680320629650303E-2,8.1841958393413974E-2,8.3978750383648687E-2,8.6082194857729527E-2,8.8144100618189114E-2,9.0156729527685414E-2,9.2112926765901063E-2,9.4006234104049569E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461479E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,{"$f":"IF(BT80,BT72/BT80)","v":9.5830982378461493E-2},9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461479E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,{"$f":"IF(EF80,EF72/EF80)","v":9.5830982378461521E-2},9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461521E-2,9.5830982378461493E-2,9.5830982378461479E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,{"$f":"IF(GR80,GR72/GR80)","v":9.5830982378461493E-2},9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461535E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461521E-2,9.5830982378461535E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461493E-2,{"$f":"IF(JD80,JD72/JD80)","v":9.5830982378461493E-2},9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461521E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461479E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461479E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461493E-2,9.5830982378461493E-2,9.5830982378461507E-2,9.5830982378461507E-2]
[]
[null,"Investment Balance"]
[null,null,"Cap Exp to Depreciation",null,null,null,{"$f":"IF(G3,$I$61,$J$61)","v":2.5652557896945147},2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,2.5652557896945147,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,{"$f":"IF(BS3,$I$61,$J$61)","v":1.1673820837536619},1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,{"$f":"IF(EE3,$I$61,$J$61)","v":1.1673820837536619},1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,{"$f":"IF(GQ3,$I$61,$J$61)","v":1.1673820837536619},1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,{"$f":"IF(JC3,$I$61,$J$61)","v":1.1673820837536619},1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619,1.1673820837536619]
[null,null,"Net Plant Depreciation Rate",null,null,null,{"$f":"IF(G3,$I$62,$J$62)","v":9.5830982378461507E-2},9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,9.5830982378461507E-2,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,{"$f":"IF(BS3,$I$62,$J$62)","v":0.11948710131625702},0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,{"$f":"IF(EE3,$I$62,$J$62)","v":0.11948710131625702},0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,{"$f":"IF(GQ3,$I$62,$J$62)","v":0.11948710131625702},0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,{"$f":"IF(JC3,$I$62,$J$62)","v":0.11948710131625702},0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702,0.11948710131625702]
[]
["NOPAT and Free Cash Flow"]
[null,"Investment Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F92","v":28},{"$f":"G92","v":32.200000000000003},{"$f":"H92","v":37.03},42.584499999999998,48.972174999999993,56.318001249999988,64.765701437499985,74.480556653124978,75.970167786187474,77.489571141911227,79.039362564749453,80.620149816044446,82.232552812365341,83.877203868612654,85.554747945984914,87.265842904904616,89.011159763002709,90.791382958262773,92.607210617428038,94.459354829776601,96.348541926372135,98.275512764899574,100.24102302019756,102.24584348060152,104.29076035021356,106.37657555721783,108.50410706836219,110.67418920972943,112.88767299392403,115.14542645380251,117.44833498287858,119.79730168253614,122.19324771618686,124.63711267051059,127.12985492392082,129.67245202239923,132.26590106284723,134.91121908410418,137.60944346578626,140.361632335102,143.16886498180403,146.03224228144012,148.95288712706892,151.93194486961028,154.97058376700249,158.06999544234253,161.23139535118938,164.45602325821318,167.74514372337745,171.10004659784499,174.52204752980188,178.01248848039791,181.57273825000587,185.20419301500598,188.90827687530609,192.6864424128122,196.54017126106845,200.47097468628982,204.48039418001562,208.57000206361593,212.74140210488827,216.99623014698605,221.33615474992578,225.7628778449243,230.27813540182279,234.88369810985927,{"$f":"BT92","v":239.58137207205647},244.3729995134976,249.26045950376755,254.24566869384293,259.33058206771977,264.51719370907421,269.80753758325568,275.2036883349208,280.70776210161921,286.32191734365159,292.0483556905246,297.88932280433511,303.8471092604218,309.9240514456302,316.12253247454282,322.44498312403368,328.89388278651438,335.47176044224466,342.18119565108952,349.02481956411128,356.00531595539354,363.12542227450143,370.38793071999146,377.79568933439128,385.35160312107911,393.05863518350066,400.91980788717063,408.93820404491407,417.11696812581238,425.45930748832865,433.9684936380952,442.64786351085712,451.50082078107431,460.53083719669576,469.7414539406297,479.13628301944232,488.71900867983118,498.49338885342775,508.46325663049635,518.6325217631063,529.00517219836854,539.585275642336,550.37698115518276,561.3845207782864,572.61221119385209,584.06445541772916,595.74574452608374,607.66065941660554,619.81387260493761,632.21015005703634,644.85435305817714,657.75144011934071,670.90646892172754,684.32459830016205,698.0110902661653,711.97131207148868,726.21073831291847,740.73495307917688,755.54965214076049,770.66064518357575,786.07385808724734,801.79533524899227,817.83124195397215,834.18786679305163,{"$f":"EF92","v":850.87162412891269},867.8890566114909,885.24683774372068,902.95177449859511,921.01080998856708,939.43102618833836,958.21964671210515,977.38403964634722,996.93172043927416,1016.8703548480596,1037.2077619450208,1057.9519171839213,1079.1109555275998,1100.6931746381517,1122.7070381309147,1145.1611788935329,1168.0644024714038,1191.4256905208319,1215.2542043312487,1239.5592884178736,1264.3504741862312,1289.6374836699558,1315.430233343355,1341.738838010222,1368.5736147704265,1395.945087065835,1423.8639888071516,1452.3412685832945,1481.3880939549606,1511.0158558340599,1541.2361729507411,1572.060896409756,1603.5021143379513,1635.5721566247103,1668.2835997572045,1701.6492717523486,1735.6822571873956,1770.3959023311436,1805.8038203777664,1841.919896785322,1878.7582947210285,1916.3334606154492,1954.6601298277583,1993.7533324243136,2033.6283990728002,2074.300967054256,2115.786986395341,2158.1027261232475,2201.2647806457126,2245.2900762586269,2290.1958777837995,2335.9997953394754,2382.7197912462652,2430.3741870711906,2478.9816708126141,2528.5613042288664,2579.132530313444,2630.715180919713,2683.3294845381074,2736.9960742288695,2791.7359957134468,2847.5707156277158,2904.5221299402701,2962.6125725390757,{"$f":"GR92","v":3021.8648239898571},3082.3021204696543,3143.9481628790472,3206.8271261366285,3270.9636686593612,3336.3829420325483,3403.1106008731995,3471.1728128906634,3540.5962691484769,3611.4081945314465,3683.6363584220758,3757.309085590517,3832.4552673023272,3909.104372648374,3987.2864601013416,4067.0321893033679,4148.3728330894355,4231.3402897512242,4315.9670955462489,4402.2864374571745,4490.3321662063181,4580.1388095304446,4671.7415857210535,4765.1764174354748,4860.4799457841846,4957.6895446998678,5056.843335593865,5157.9802023057418,5261.1398063518573,5366.3626024788946,5473.6898545284721,5583.163651619042,5694.8269246514228,5808.7234631444517,5924.8979324073407,6043.3958910554875,6164.263808876598,6287.54908505413,6413.3000667552133,6541.5660680903175,6672.3973894521241,6805.8453372411668,6941.9622439859904,7080.8014888657108,7222.4175186430257,7366.8658690158863,7514.2031863962047,7664.4872501241289,7817.7769951266109,7974.1325350291436,8133.6151857297264,8296.2874894443212,8462.2132392332078,8631.4575040178715,8804.0866540982297,8980.1683871801943,9159.7717549237968,9342.9671900222747,9529.8265338227211,9720.4230644991767,9914.8315257891609,10113.128156304945,10315.390719431045,10521.698533819666,{"$f":"JD92","v":10732.132504496061},10946.775154585983,11165.710657677704,11389.024870831257,11616.805368247884,11849.141475612842,12086.124305125099,12327.846791227601,12574.403727052153,12825.891801593196,13082.40963762506,13344.057830377562,13610.938986985115,13883.157766724817,14160.820922059314,14444.037340500501,14732.918087310512,15027.576449056724,15328.127978037859,15634.690537598617,15947.38434835059,16266.332035317602,16591.658676023955,16923.491849544436,17261.961686535324,17607.20092026603,17959.344938671351,18318.531837444782,18684.902474193677,19058.600523677549,19439.7725341511,19828.567984834121,20225.139344530802,20629.64213142142,21042.23497404985,21463.079673530847,21892.341267001466,22330.188092341497,22776.791854188326,23232.32769127209,23696.974245097532,24170.913729999484]
[null,null,"Add: Capital Expenditures",null,null,null,{"$f":"G91*G84","v":6.8832675065969191},7.9157576325864571,9.1031212774744272,10.468589469095591,12.038877889459927,13.844709572878914,15.921416008810752,10.389076951965666,10.59685849100498,10.808795660825078,11.024971574041581,11.245471005522413,11.470380425632863,11.69978803414552,11.933783794828432,12.172459470725002,12.415908660139502,12.664226833342292,12.917511370009139,13.175861597409321,13.43937882935751,13.708166405944658,13.982329734063551,14.261976328744824,14.547215855319722,14.838160172426116,15.134923375874639,15.437621843392131,15.746374280259975,16.061301765865174,16.38252780118248,16.710178357206129,17.044381924350251,17.385269562837255,17.732974954094004,18.08763445317588,18.449387142239402,18.818374885084189,19.194742382785872,19.578637230441593,19.970209975050427,20.36961417455143,20.777006458042461,21.192546587203307,21.616397518947377,22.048725469326321,22.489699978712846,22.939493978287107,23.398283857852849,23.866249535009903,24.343574525710103,24.8304460162243,25.327054936548791,25.833596035279765,26.350267955985359,26.877273315105064,27.414818781407167,27.963115157035308,28.522377460176013,29.092825009379538,29.674681509567129,30.268175139758473,30.873538642553648,31.491009415404719,{"$f":"BS91*BS84","v":32.120829603712814},32.763246195787076,33.418511119702814,34.086881342096873,34.76861896893881,35.463991348317592,36.173271175283944,36.896736598789623,37.634671330765414,38.38736475738073,39.155112052528338,39.938214293578902,40.736978579450479,41.551718151039488,42.382752514060279,43.230407564341476,44.095015715628307,44.976916029940874,45.876454350539703,46.793983437550494,47.729863106301494,48.684460368427523,49.658149575796074,50.651312567311997,51.664338818658244,52.697625595031404,53.751578106932037,54.82660966907067,55.923141862452084,57.041604699701125,58.182436793695146,59.346085529569059,60.53300724016043,61.743667384963643,62.978540732662928,64.23811154731618,65.522873778262507,66.833331253827751,68.169997878904312,69.533397836482393,70.924065793212051,72.342547109076293,73.789398051257834,75.26518601228301,76.770489732528674,78.30589952717925,79.872017517722824,81.469457868077271,83.098847025438829,84.760823965947608,86.456040445266581,88.185161254171888,89.948864479255349,91.747841768840445,93.582798604217274,95.454454576301615,97.363543667827628,99.3108145411842,101.29703083200788,103.32297144864805,105.38943087762102,107.49721949517345,109.64716388507692,111.84010716277847,{"$f":"EE91*EE84","v":114.07690930603404},116.35844749215472,118.68561644199782,121.05932877083777,123.48051534625453,125.95012565317961,128.46912816624322,131.03851072956809,133.65928094415943,136.33246656304263,139.05911589430349,141.84029821218954,144.67710417643335,147.57064625996202,150.52205918516125,153.53250036886448,156.60315037624176,159.73521338376656,162.92991765144194,166.18851600447078,169.51228632456022,172.90253205105142,176.36058269207246,179.88779434591393,183.4855502328322,187.15526123748884,190.89836646223861,194.71633379148338,198.61066046731304,202.58287367665929,206.63453115019249,210.76722177319635,214.98256620866027,219.2822175328335,223.66786188349019,228.14121912115996,232.70404350358316,237.35812437365485,242.10528686112798,246.94739259835052,251.88634045031753,256.92406725932392,262.06254860451043,267.30379957660062,272.64987556813264,278.10287307949534,283.66493054108531,289.33822915190694,295.12499373494506,301.02749360964395,307.04804348183683,313.18900435147361,319.45278443850304,325.84184012727314,332.35867692981861,339.00585046841496,345.78596747778323,352.70168682733896,359.75572056388575,366.9508349751635,374.28985167466675,381.77564870816008,389.41116168232327,397.19938491596974,{"$f":"GQ91*GQ84","v":405.14337261428915},413.24624006657496,421.51116486790647,429.94138816526458,438.54021592856986,447.31102024714124,456.25724065208414,465.38238546512582,474.69003317442832,484.18383383791689,493.8675105146753,503.74486072496876,513.81975793946822,524.09615309825756,534.57807616022274,545.26963768342716,556.17503043709576,567.29853104583754,578.64450166675431,590.21739170008948,602.02173953409113,614.0621743247732,626.34341781126864,638.8702861674941,651.64769189084393,664.68064572866081,677.97425864323418,691.53374381609865,705.3644186924206,719.471707066269,733.86114120759441,748.53836403174637,763.50913131238121,778.77931393862889,794.35490021740156,810.24199822174955,826.44683818618455,842.97577494990833,859.83529044890656,877.03199625788477,894.5726361830425,912.46408890670341,930.7133706848374,949.32763809853418,968.31419086050482,987.6804746777151,1007.4340841712694,1027.5827658546948,1048.1344211717887,1069.0971095952245,1090.479051787129,1112.2886328228717,1134.5344054793291,1157.2250935889158,1180.369595460694,1203.9769873699081,1228.0565271173061,1252.6176576596524,1277.6700108128452,1303.2234110291024,1329.2878792496847,1355.8736368346783,1382.9911095713719,1410.6509317627997,{"$f":"JC91*JC84","v":1438.8639503980557},1467.6412294060169,1496.9940539941376,1526.9339350740204,1557.472613775501,1588.622066051011,1620.3945073720311,1652.8023975194717,1685.8584454698614,1719.5756143792587,1753.9671266668438,1789.0464692001806,1824.8273985841843,1861.3239465558681,1898.5504254869857,1936.5214339967254,1975.25186267666,2014.7568999301934,2055.0520379287973,2096.1530786873732,2138.0761402611211,2180.8376630663433,2224.4544163276705,2268.9435046542239,2314.3223747473085,2360.608822242255,2407.8209986871002,2455.977418660842,2505.0969670340587,2555.1989063747401,2606.3028845022354,2658.4289421922799,2711.5975210361253,2765.8294714568478,2821.1460608859843,2877.568982103704,2935.1203617457786,2993.822768980694,3053.6992243603086,3114.773208847515,3177.0686730244652,3240.6100464849542,3305.4222474146527,3371.5306923629464]
[null,null,"Less: Depreciation",null,null,null,{"$f":"G89*G85","v":2.683267506596922},3.0857576325864606,3.5486212774744299,4.0809144690955943,4.6930516394599326,5.3970093853789223,6.2065607931857603,8.899465818903165,9.0774551352812285,9.2590042379868525,9.4441843227465903,9.6330680092015228,9.8257293693855541,10.022243956773265,10.222688835908732,10.427142612626907,10.635685464879446,10.848399174177034,11.065367157660576,11.286674500813788,11.512407990830065,11.742656150646665,11.977509273659598,12.217059459132791,12.461400648315449,12.710628661281758,12.964841234507393,13.224138059197541,13.488620820381492,13.758393236789122,14.033561101524906,14.314232323555403,14.600516970026511,14.89252730942704,15.190377855615584,15.494185412727894,15.804069120982454,16.120150503402105,16.442553513470145,16.77140458373955,17.106832675414342,17.448969328922626,17.797948715501079,18.153907689811099,18.516985843607323,18.887325560479468,19.265072071689055,19.65037351312284,20.043380983385298,20.444248603053001,20.853133575114061,21.27019624661634,21.695600171548669,22.129512174979642,22.572102418479233,23.023544466848815,23.484015356185793,23.953695663309507,24.432769576575698,24.921424968107214,25.419853467469359,25.928250536818748,26.446815547555126,26.975751858506229,{"$f":"BS89*BS85","v":27.515266895676351},28.065572233589883,28.626883678261681,29.199421351826917,29.783409778863454,30.379077974440726,30.98665953392954,31.606392724608135,32.238520579100296,32.883290990682305,33.540956810495949,34.211775946705863,34.89601146563998,35.593931694952779,36.305810328851834,37.031926535428866,37.772565066137446,38.528016367460197,39.298576694809405,40.084548228705593,40.8862391932797,41.703963977145293,42.538043256688198,43.388804121821963,44.256580204258405,45.141711808343572,46.044546044510447,46.965436965400649,47.90474570470866,48.862840618802835,49.84009743117889,50.836899379802475,51.85363736739852,52.89071011474649,53.948524317041432,55.027494803382254,56.128044699449902,57.250605593438898,58.395617705307679,59.563530059413829,60.754800660602108,61.969896673814155,63.209294607290452,64.473480499436278,65.762950109425006,67.078209111613504,68.419773293845765,69.78816875972268,71.183932134917143,72.607610777615491,74.059762993167809,75.54095825303115,77.051777418091788,78.592812966453621,80.164669225782703,81.767962610298355,83.403321862504313,85.071388299754418,86.772816065749495,88.508272387064494,90.2784378348058,92.084006591501918,93.925686723331964,95.804200457798601,{"$f":"EE89*EE85","v":97.720284466954581},99.674690156293678,101.66818395941955,103.70154763860793,105.7755785913801,107.89109016320769,110.04891196647186,112.24989020580129,114.49488800991732,116.78478577011566,119.12048148551797,121.50289111522832,123.9329489375329,126.41160791628356,128.93984007460924,131.51863687610143,134.14900961362343,136.83198980589589,139.56862960201383,142.36000219405412,145.20720223793523,148.11134628269392,151.0735732083478,154.09504467251477,157.17694556596507,160.32048447728437,163.52689416683006,166.79743205016666,170.13338069116998,173.53604830499336,177.00676927109325,180.54690465651512,184.15784274964543,187.84099960463834,191.59781959673114,195.42977598866574,199.33837150843905,203.32513893860784,207.39164171738003,211.53947455172761,215.77026404276216,220.08566932361742,224.4873827100898,228.97713036429161,233.55667297157746,238.22780643100901,242.99236255962924,247.85220981082179,252.80925400703822,257.86543908717897,263.02274786892252,268.28320282630102,273.64886688282701,279.12184422048358,284.70428110489325,290.39836672699113,296.20633406153092,302.13046074276156,308.1730699576168,314.33653135676917,320.62326198390457,327.03572722358263,333.57644176805428,340.24797060341535,{"$f":"GQ89*GQ85","v":347.0529300154837},353.9939886157934,361.07386838810925,368.29534575587144,375.66125267098886,383.17447772440863,390.83796727889683,398.65472662447479,406.62782115696427,414.76037758010358,423.0555851317057,431.51669683433977,440.14703077102661,448.94997138644715,457.92897081417607,467.08755023045961,476.42930123506881,485.95788725977013,495.67704500496552,505.59058590506487,515.70239762316612,526.01644557562963,536.53677448714222,547.26750997688509,558.21286017642274,569.37711737995119,580.76465972755034,592.37995292210121,604.22755198054324,616.31210302015404,628.6383450805572,641.2111119821684,654.03533422181169,667.11604090624792,680.45836172437293,694.06752895886041,707.94887953803766,722.1078571287984,736.55001427137449,751.28101455680201,766.30663484793808,781.63276754489686,797.26542289579481,813.21073135371068,829.47494598078492,846.06444490040076,862.98573379840877,880.24544847437699,897.8503574438646,915.80736459274192,934.12351188459672,952.8059821222887,971.86210176473446,991.29934380002919,1011.1253306760298,1031.3478372895504,1051.9747940353413,1073.0142899160483,1094.4745757143692,1116.3640672286567,1138.69134857323,1161.4651755446946,1184.6944790555885,1208.3883686367005,{"$f":"JC89*JC85","v":1232.5561360094346},1257.2072587296234,1282.3514039042161,1307.9984319823004,1334.1584006219466,1360.8415686343856,1388.0584000070733,1415.8195680072147,1444.1359593673592,1473.0186785547064,1502.4790521258005,1532.5286331683164,1563.1792058316828,1594.4427899483167,1626.3316457472831,1658.8582786622287,1692.0354442354735,1725.8761531201831,1760.3936761825867,1795.6015497062385,1831.5135807003635,1868.1438523143709,1905.5067293606583,1943.6168639478715,1982.4892012268292,2022.138985251366,2062.5817649563933,2103.8334002555212,2145.9100682606313,2188.8282696258443,2232.6048350183614,2277.2569317187285,2322.8020703531029,2369.2581117601649,2416.643273995368,2464.9761394752754,2514.2756622647812,2564.5611755100767,2615.8523990202789,2668.1694470006846,2721.5328359406981,2775.9634926595118,2831.4827625127018,2888.1124177629563]
[null,null,"Closing Balance",null,null,{"$f":"E12","v":28},{"$f":"G89+G90-G91","v":32.200000000000003},{"$f":"H89+H90-H91","v":37.03},42.584499999999998,48.972174999999993,56.318001249999988,64.765701437499985,74.480556653124978,75.970167786187474,77.489571141911227,79.039362564749453,80.620149816044446,82.232552812365341,83.877203868612654,85.554747945984914,87.265842904904616,89.011159763002709,90.791382958262773,92.607210617428038,94.459354829776601,96.348541926372135,98.275512764899574,100.24102302019756,102.24584348060152,104.29076035021356,106.37657555721783,108.50410706836219,110.67418920972943,112.88767299392403,115.14542645380251,117.44833498287858,119.79730168253614,122.19324771618686,124.63711267051059,127.12985492392082,129.67245202239923,132.26590106284723,134.91121908410418,137.60944346578626,140.361632335102,143.16886498180403,146.03224228144012,148.95288712706892,151.93194486961028,154.97058376700249,158.06999544234253,161.23139535118938,164.45602325821318,167.74514372337745,171.10004659784499,174.52204752980188,178.01248848039791,181.57273825000587,185.20419301500598,188.90827687530609,192.6864424128122,196.54017126106845,200.47097468628982,204.48039418001562,208.57000206361593,212.74140210488827,216.99623014698605,221.33615474992578,225.7628778449243,230.27813540182279,234.88369810985927,{"$f":"BT89+BT90-BT91","v":239.58137207205647},244.3729995134976,249.26045950376755,254.24566869384293,259.33058206771977,264.51719370907421,269.80753758325568,275.2036883349208,280.70776210161921,286.32191734365159,292.0483556905246,297.88932280433511,303.8471092604218,309.9240514456302,316.12253247454282,322.44498312403368,328.89388278651438,335.47176044224466,342.18119565108952,349.02481956411128,356.00531595539354,363.12542227450143,370.38793071999146,377.79568933439128,385.35160312107911,393.05863518350066,400.91980788717063,408.93820404491407,417.11696812581238,425.45930748832865,433.9684936380952,442.64786351085712,451.50082078107431,460.53083719669576,469.7414539406297,479.13628301944232,488.71900867983118,498.49338885342775,508.46325663049635,518.6325217631063,529.00517219836854,539.585275642336,550.37698115518276,561.3845207782864,572.61221119385209,584.06445541772916,595.74574452608374,607.66065941660554,619.81387260493761,632.21015005703634,644.85435305817714,657.75144011934071,670.90646892172754,684.32459830016205,698.0110902661653,711.97131207148868,726.21073831291847,740.73495307917688,755.54965214076049,770.66064518357575,786.07385808724734,801.79533524899227,817.83124195397215,834.18786679305163,{"$f":"EF89+EF90-EF91","v":850.87162412891269},867.8890566114909,885.24683774372068,902.95177449859511,921.01080998856708,939.43102618833836,958.21964671210515,977.38403964634722,996.93172043927416,1016.8703548480596,1037.2077619450208,1057.9519171839213,1079.1109555275998,1100.6931746381517,1122.7070381309147,1145.1611788935329,1168.0644024714038,1191.4256905208319,1215.2542043312487,1239.5592884178736,1264.3504741862312,1289.6374836699558,1315.430233343355,1341.738838010222,1368.5736147704265,1395.945087065835,1423.8639888071516,1452.3412685832945,1481.3880939549606,1511.0158558340599,1541.2361729507411,1572.060896409756,1603.5021143379513,1635.5721566247103,1668.2835997572045,1701.6492717523486,1735.6822571873956,1770.3959023311436,1805.8038203777664,1841.919896785322,1878.7582947210285,1916.3334606154492,1954.6601298277583,1993.7533324243136,2033.6283990728002,2074.300967054256,2115.786986395341,2158.1027261232475,2201.2647806457126,2245.2900762586269,2290.1958777837995,2335.9997953394754,2382.7197912462652,2430.3741870711906,2478.9816708126141,2528.5613042288664,2579.132530313444,2630.715180919713,2683.3294845381074,2736.9960742288695,2791.7359957134468,2847.5707156277158,2904.5221299402701,2962.6125725390757,{"$f":"GR89+GR90-GR91","v":3021.8648239898571},3082.3021204696543,3143.9481628790472,3206.8271261366285,3270.9636686593612,3336.3829420325483,3403.1106008731995,3471.1728128906634,3540.5962691484769,3611.4081945314465,3683.6363584220758,3757.309085590517,3832.4552673023272,3909.104372648374,3987.2864601013416,4067.0321893033679,4148.3728330894355,4231.3402897512242,4315.9670955462489,4402.2864374571745,4490.3321662063181,4580.1388095304446,4671.7415857210535,4765.1764174354748,4860.4799457841846,4957.6895446998678,5056.843335593865,5157.9802023057418,5261.1398063518573,5366.3626024788946,5473.6898545284721,5583.163651619042,5694.8269246514228,5808.7234631444517,5924.8979324073407,6043.3958910554875,6164.263808876598,6287.54908505413,6413.3000667552133,6541.5660680903175,6672.3973894521241,6805.8453372411668,6941.9622439859904,7080.8014888657108,7222.4175186430257,7366.8658690158863,7514.2031863962047,7664.4872501241289,7817.7769951266109,7974.1325350291436,8133.6151857297264,8296.2874894443212,8462.2132392332078,8631.4575040178715,8804.0866540982297,8980.1683871801943,9159.7717549237968,9342.9671900222747,9529.8265338227211,9720.4230644991767,9914.8315257891609,10113.128156304945,10315.390719431045,10521.698533819666,{"$f":"JD89+JD90-JD91","v":10732.132504496061},10946.775154585983,11165.710657677704,11389.024870831257,11616.805368247884,11849.141475612842,12086.124305125099,12327.846791227601,12574.403727052153,12825.891801593196,13082.40963762506,13344.057830377562,13610.938986985115,13883.157766724817,14160.820922059314,14444.037340500501,14732.918087310512,15027.576449056724,15328.127978037859,15634.690537598617,15947.38434835059,16266.332035317602,16591.658676023955,16923.491849544436,17261.961686535324,17607.20092026603,17959.344938671351,18318.531837444782,18684.902474193677,19058.600523677549,19439.7725341511,19828.567984834121,20225.139344530802,20629.64213142142,21042.23497404985,21463.079673530847,21892.341267001466,22330.188092341497,22776.791854188326,23232.32769127209,23696.974245097532,24170.913729999484,24654.332004599473]
[null,null,"Average Balance",null,null,null,{"$f":"AVERAGE(G92,G89)","v":30.1},{"$f":"AVERAGE(H92,H89)","v":34.615000000000002},39.807249999999996,45.778337499999992,52.645088124999987,60.541851343749983,69.623129045312481,75.225362219656233,76.729869464049358,78.264466853330333,79.829756190396949,81.426351314204894,83.054878340488997,84.715975907298784,86.410295425444758,88.138501333953656,89.901271360632734,91.699296787845412,93.533282723602326,95.403948378074375,97.312027345635855,99.25826789254856,101.24343325039953,103.26830191540753,105.33366795371569,107.44034131279001,109.58914813904582,111.78093110182672,114.01654972386328,116.29688071834055,118.62281833270737,120.9952746993615,123.41518019334873,125.8834837972157,128.40115347316004,130.96917654262325,133.58856007347572,136.2603312749452,138.98553790044411,141.765248658453,144.60055363162206,147.49256470425451,150.44241599833958,153.45126431830639,156.52028960467251,159.65069539676597,162.84370930470129,166.10058349079532,169.42259516061122,172.81104706382342,176.26726800509988,179.79261336520187,183.38846563250593,187.05623494515604,190.79735964405916,194.61330683694032,198.50557297367914,202.47568443315271,206.52519812181578,210.65570208425208,214.86881612593714,219.16619244845592,223.54951629742504,228.02050662337354,232.58091675584103,{"$f":"AVERAGE(BT92,BT89)","v":237.23253509095787},241.97718579277705,246.81672950863259,251.75306409880523,256.78812538078137,261.92388788839696,267.16236564616497,272.50561295908824,277.95572521827,283.51483972263543,289.1851365170881,294.96883924742986,300.86821603237843,306.885580353026,313.02329196008651,319.28375779928825,325.66943295527403,332.18282161437952,338.82647804666709,345.60300760760038,352.51506775975241,359.56536911494749,366.75667649724642,374.0918100271914,381.5736462277352,389.20511915228985,396.98922153533567,404.92900596604238,413.02758608536323,421.28813780707048,429.71390056321195,438.30817857447619,447.07434214596572,456.015828988885,465.13614556866276,474.43886848003604,483.92764584963675,493.60619876662946,503.47832274196207,513.54788919680129,523.81884698073736,534.29522392035233,544.98112839875944,555.88075096673458,566.9983659860693,578.33833330579068,589.90509997190645,601.7032019713447,613.73726601077158,626.01201133098698,638.53225155760674,651.30289658875893,664.32895452053413,677.61553361094479,691.16784428316373,704.99120116882705,719.09102519220357,733.47284569604767,748.14230260996874,763.10514866216818,778.36725163541155,793.93459666811987,809.81328860148221,826.00955437351195,{"$f":"AVERAGE(EF92,EF89)","v":842.52974546098221},859.38034037020179,876.56794717760579,894.09930612115795,911.98129224358104,930.22091808845266,948.82533645022181,967.80184317922613,987.15788004281069,1006.9010376436669,1027.0390583965402,1047.5798395644711,1068.5314363557604,1089.9020650828757,1111.7001063845332,1133.9341085122237,1156.6127906824684,1179.745046496118,1203.3399474260405,1227.4067463745612,1251.9548813020524,1276.9939789280934,1302.5338585066554,1328.5845356767886,1355.1562263903243,1382.2593509181306,1409.9045379364934,1438.1026286952231,1466.8646812691277,1496.2019748945104,1526.1260143924005,1556.6485346802485,1587.7815053738536,1619.5371354813308,1651.9278781909575,1684.9664357547765,1718.6657644698721,1753.0390797592695,1788.099861354455,1823.8618585815443,1860.3390957531751,1897.545877668239,1935.4967952216039,1974.2067311260359,2013.6908657485569,2053.9646830635284,2095.0439767247985,2136.9448562592943,2179.68375338448,2223.2774284521697,2267.7429770212129,2313.0978365616375,2359.3597932928706,2406.5469891587281,2454.6779289419023,2503.7714875207403,2553.8469172711552,2604.9238556165783,2657.0223327289104,2710.1627793834887,2764.3660349711581,2819.6533556705813,2876.046422783993,2933.5673512396729,{"$f":"AVERAGE(GR92,GR89)","v":2992.2386982644666},3052.0834722297559,3113.1251416743507,3175.3876445078376,3238.8953973979951,3303.6733053459548,3369.7467714528739,3437.1417068819314,3505.88454101957,3576.0022318399615,3647.5222764767614,3720.4727220062964,3794.8821764464219,3870.7798199753506,3948.1954163748578,4027.1593247023548,4107.7025111964012,4189.8565614203299,4273.653692648737,4359.1267665017112,4446.3093018317468,4535.2354878683818,4625.9401976257486,4718.4590015782642,4812.8281816098297,4909.0847452420257,5007.2664401468664,5107.4117689498034,5209.5600043287996,5313.7512044153755,5420.0262285036833,5528.426753073757,5638.9952881352328,5751.7751938979372,5866.8106977758962,5984.1469117314136,6103.8298499660432,6225.906446965364,6350.4245759046717,6477.4330674227658,6606.9817287712212,6739.121363346645,6873.9037906135782,7011.3818664258506,7151.6095037543682,7294.641693829456,7440.534527706046,7589.3452182601668,7741.1321226253694,7895.9547650778768,8053.8738603794354,8214.9513375870229,8379.2503643387645,8546.8353716255406,8717.7720790580497,8892.1275206392129,9069.9700710519955,9251.3694724730358,9436.3968619224979,9625.1247991609489,9817.6272951441679,10013.979841047054,10214.259437867995,10418.544626625357,{"$f":"AVERAGE(JD92,JD89)","v":10626.915519157865},10839.453829541022,11056.242906131843,11277.367764254481,11502.915119539572,11732.973421930363,11967.63289036897,12206.98554817635,12451.125259139877,12700.147764322675,12954.150719609128,13213.233734001311,13477.498408681338,13747.048376854966,14021.989344392066,14302.429131279907,14588.477713905508,14880.247268183619,15177.852213547292,15481.409257818239,15791.037442974604,16106.858191834097,16428.995355670777,16757.575262784194,17092.72676803988,17434.581303400679,17783.272929468691,18138.938388058064,18501.717155819228,18871.751498935613,19249.186528914324,19634.17025949261,20026.853664682461,20427.390737976111,20835.938552735635,21252.65732379035,21677.710470266156,22111.264679671483,22553.489973264914,23004.559772730208,23464.650968184811,23933.943987548508,24412.622867299477]
[]
[null,null,"NOPAT",null,null,null,{"$f":"IF($J$16,AVERAGE(G89,G92)*G21,G89*G21)","v":3.36},{"$f":"IF($J$16,AVERAGE(H89,H92)*H21,H89*H21)","v":3.8640000000000003},4.4436,5.1101399999999995,5.8766609999999986,6.7581601499999984,7.7718841724999983,6.7032500987812478,6.8373151007568724,6.9740614027720103,7.1135426308274505,7.2558134834440002,7.4009297531128801,7.5489483481751387,7.699927315138642,7.8539258614414154,8.0110043786702434,8.1712244662436486,8.3346489555685235,8.5013419346798944,8.6713687733734925,8.8447961488409614,9.02169207181778,9.202125913254136,9.38616843151922,9.5738918001496049,9.765369636152597,9.960677028875649,10.159890569453163,10.363088380842226,10.570350148459072,10.781757151428252,10.997392294456818,11.217340140345952,11.441686943152874,11.67052068201593,11.903931095656251,12.142009717569376,12.384849911920762,12.63254691015918,12.885197848362363,13.142901805329609,13.405759841436202,13.673875038264924,13.947352539030224,14.226299589810827,14.510825581607044,14.801042093239186,15.09706293510397,15.399004193806048,15.706984277682169,16.021123963235812,16.341546442500526,16.668377371350537,17.001744918777547,17.341779817153096,17.688615413496159,18.042387721766083,18.403235476201406,18.771300185725433,19.146726189439942,19.529660713228743,19.92025392749332,20.318659006043188,20.72503218616405,{"$f":"IF($J$16,AVERAGE(BT89,BT92)*BT21,BT89*BT21)","v":21.139532829887333},21.562323486485081,21.993569956214785,22.433441355339077,22.882110182445864,23.33975238609478,23.806547433816679,24.28267838249301,24.768331950142873,25.263698589145729,25.768972560928642,26.284352012147213,26.810039052390159,27.346239833437963,27.893164630106718,28.451027922708853,29.02004848116303,29.600449450786293,30.192458439802017,30.796307608598056,31.412233760770015,32.04047843598542,32.681288004705131,33.334913764799232,34.001612040095218,34.681644280897117,35.375277166515055,36.082782709845354,36.804438364042262,37.54052713132311,38.291337673949577,39.057164427428567,39.838307715977137,40.635073870296686,41.447775347702617,42.27673085465667,43.122265471749806,43.984710781184802,44.864404996808496,45.761693096744672,46.676926958679566,47.61046549785317,48.562674807810239,49.533928303966448,50.524606870045773,51.535099007446689,52.565800987595622,53.617117007347538,54.689459347494498,55.783248534444382,56.898913505133272,58.036891775235944,59.197629610740663,60.381582202955478,61.589213847014584,62.820998123954872,64.07741808643398,65.358966448162661,66.666145777125919,67.999468692668444,69.35945806652181,70.746647227852264,72.161580172409302,73.604811775857485,{"$f":"IF($J$16,AVERAGE(EF89,EF92)*EF21,EF89*EF21)","v":75.076908011374641},76.578446171602138,78.110015095034171,79.67221539693486,81.265659704873556,82.890972898971029,84.548792356950443,86.239768204089458,87.964563568171243,89.723854839534667,91.518331936325367,93.34869857505187,95.215672546552909,97.11998599748398,99.062385717433656,101.04363343178233,103.06450610041796,105.12579622242635,107.22831214687487,109.37287838981239,111.56033595760863,113.7915426767608,116.06737353029602,118.38872100090194,120.75649542091998,123.17162532933838,125.63505783592514,128.14775899264365,130.71071417249649,133.32492845594646,135.99142702506538,138.71125556556669,141.48548067687804,144.31519029041561,147.20149409622391,150.14552397814839,153.14843445771137,156.21140314686559,159.33563120980293,162.52234383399897,165.77279071067898,169.08824652489255,172.47001145539042,175.91941168449824,179.4377999181882,183.02655591655201,186.68708703488304,190.42082877558067,194.22924535109226,198.11383025811412,202.07610686327641,206.11762900054194,210.23998158055278,214.44478121216386,218.73367683640714,223.10835037313527,227.57051738059798,232.12192772820995,236.76436628277418,241.49965360842967,246.32964668059824,251.25623961421019,256.28136440649439,261.40699169462431,{"$f":"IF($J$16,AVERAGE(GR89,GR92)*GR21,GR89*GR21)","v":266.63513152851681},271.96783415908715,277.40719084226885,282.95533465911421,288.61444135229658,294.38673017934252,300.27446478292933,306.27995407858793,312.40555316015968,318.65366422336291,325.02673750783015,331.52727225798679,338.15781770314652,344.92097405720943,351.81939353835367,358.85578140912071,366.03289703730309,373.3535549780492,380.82062607761014,388.43703859916241,396.2057793711457,404.12989495856863,412.21249285774002,420.4567427148948,428.86587756919272,437.4431951205766,446.19205902298808,455.11590020344784,464.21821820751677,473.50258257166712,482.9726342231005,492.6320869075625,502.48472864571374,512.53442321862804,522.78511168300065,533.24081391666061,543.90563019499382,554.78374279889374,565.87941765487165,577.19700600796921,588.7409461281286,600.51576505069113,612.52608035170499,624.77660195873909,637.2721339979139,650.01757667787228,663.01792821142976,676.27828677565844,689.80385251117161,703.5999295613949,717.67192815262285,732.02536671567532,746.66587404998893,761.59919153098872,776.83117536160842,792.36779886884062,808.2151548462175,824.37945794314169,840.86704710200468,857.68438804404491,874.83807580492589,892.33483732102445,910.181534067445,928.38516474879407,{"$f":"IF($J$16,AVERAGE(JD89,JD92)*JD21,JD89*JD21)","v":946.95286804376997},965.89192540464546,985.20976391273837,1004.9139591909933,1025.012238374813,1045.5124831423095,1066.4227328051556,1087.7511874612587,1109.506211210484,1131.6963354346938,1154.3302621433875,1177.4168673862553,1200.9652047339805,1224.9845088286602,1249.4841990052334,1274.4738829853382,1299.963360645045,1325.962627857946,1352.481880415105,1379.5315180234072,1407.1221483838756,1435.264591351553,1463.969883178584,1493.2492808421559,1523.1142664589993,1553.5765517881791,1584.6480828239426,1616.3410444804215,1648.6678653700303,1681.641222677431,1715.2740471309794,1749.5795280735988,1784.5711186350709,1820.2625410077721,1856.6677918279277,1893.8011476644865,1931.677170617776,1970.3107140301317,2009.7169283107346,2049.9112668769494,2090.9094922144882,2132.7276820587776,2175.3822356999535]
[null,null,"Add: Depreciation",null,null,null,{"$f":"G91","v":2.683267506596922},{"$f":"H91","v":3.0857576325864606},3.5486212774744299,4.0809144690955943,4.6930516394599326,5.3970093853789223,6.2065607931857603,8.899465818903165,9.0774551352812285,9.2590042379868525,9.4441843227465903,9.6330680092015228,9.8257293693855541,10.022243956773265,10.222688835908732,10.427142612626907,10.635685464879446,10.848399174177034,11.065367157660576,11.286674500813788,11.512407990830065,11.742656150646665,11.977509273659598,12.217059459132791,12.461400648315449,12.710628661281758,12.964841234507393,13.224138059197541,13.488620820381492,13.758393236789122,14.033561101524906,14.314232323555403,14.600516970026511,14.89252730942704,15.190377855615584,15.494185412727894,15.804069120982454,16.120150503402105,16.442553513470145,16.77140458373955,17.106832675414342,17.448969328922626,17.797948715501079,18.153907689811099,18.516985843607323,18.887325560479468,19.265072071689055,19.65037351312284,20.043380983385298,20.444248603053001,20.853133575114061,21.27019624661634,21.695600171548669,22.129512174979642,22.572102418479233,23.023544466848815,23.484015356185793,23.953695663309507,24.432769576575698,24.921424968107214,25.419853467469359,25.928250536818748,26.446815547555126,26.975751858506229,27.515266895676351,{"$f":"BT91","v":28.065572233589883},28.626883678261681,29.199421351826917,29.783409778863454,30.379077974440726,30.98665953392954,31.606392724608135,32.238520579100296,32.883290990682305,33.540956810495949,34.211775946705863,34.89601146563998,35.593931694952779,36.305810328851834,37.031926535428866,37.772565066137446,38.528016367460197,39.298576694809405,40.084548228705593,40.8862391932797,41.703963977145293,42.538043256688198,43.388804121821963,44.256580204258405,45.141711808343572,46.044546044510447,46.965436965400649,47.90474570470866,48.862840618802835,49.84009743117889,50.836899379802475,51.85363736739852,52.89071011474649,53.948524317041432,55.027494803382254,56.128044699449902,57.250605593438898,58.395617705307679,59.563530059413829,60.754800660602108,61.969896673814155,63.209294607290452,64.473480499436278,65.762950109425006,67.078209111613504,68.419773293845765,69.78816875972268,71.183932134917143,72.607610777615491,74.059762993167809,75.54095825303115,77.051777418091788,78.592812966453621,80.164669225782703,81.767962610298355,83.403321862504313,85.071388299754418,86.772816065749495,88.508272387064494,90.2784378348058,92.084006591501918,93.925686723331964,95.804200457798601,97.720284466954581,{"$f":"EF91","v":99.674690156293678},101.66818395941955,103.70154763860793,105.7755785913801,107.89109016320769,110.04891196647186,112.24989020580129,114.49488800991732,116.78478577011566,119.12048148551797,121.50289111522832,123.9329489375329,126.41160791628356,128.93984007460924,131.51863687610143,134.14900961362343,136.83198980589589,139.56862960201383,142.36000219405412,145.20720223793523,148.11134628269392,151.0735732083478,154.09504467251477,157.17694556596507,160.32048447728437,163.52689416683006,166.79743205016666,170.13338069116998,173.53604830499336,177.00676927109325,180.54690465651512,184.15784274964543,187.84099960463834,191.59781959673114,195.42977598866574,199.33837150843905,203.32513893860784,207.39164171738003,211.53947455172761,215.77026404276216,220.08566932361742,224.4873827100898,228.97713036429161,233.55667297157746,238.22780643100901,242.99236255962924,247.85220981082179,252.80925400703822,257.86543908717897,263.02274786892252,268.28320282630102,273.64886688282701,279.12184422048358,284.70428110489325,290.39836672699113,296.20633406153092,302.13046074276156,308.1730699576168,314.33653135676917,320.62326198390457,327.03572722358263,333.57644176805428,340.24797060341535,347.0529300154837,{"$f":"GR91","v":353.9939886157934},361.07386838810925,368.29534575587144,375.66125267098886,383.17447772440863,390.83796727889683,398.65472662447479,406.62782115696427,414.76037758010358,423.0555851317057,431.51669683433977,440.14703077102661,448.94997138644715,457.92897081417607,467.08755023045961,476.42930123506881,485.95788725977013,495.67704500496552,505.59058590506487,515.70239762316612,526.01644557562963,536.53677448714222,547.26750997688509,558.21286017642274,569.37711737995119,580.76465972755034,592.37995292210121,604.22755198054324,616.31210302015404,628.6383450805572,641.2111119821684,654.03533422181169,667.11604090624792,680.45836172437293,694.06752895886041,707.94887953803766,722.1078571287984,736.55001427137449,751.28101455680201,766.30663484793808,781.63276754489686,797.26542289579481,813.21073135371068,829.47494598078492,846.06444490040076,862.98573379840877,880.24544847437699,897.8503574438646,915.80736459274192,934.12351188459672,952.8059821222887,971.86210176473446,991.29934380002919,1011.1253306760298,1031.3478372895504,1051.9747940353413,1073.0142899160483,1094.4745757143692,1116.3640672286567,1138.69134857323,1161.4651755446946,1184.6944790555885,1208.3883686367005,1232.5561360094346,{"$f":"JD91","v":1257.2072587296234},1282.3514039042161,1307.9984319823004,1334.1584006219466,1360.8415686343856,1388.0584000070733,1415.8195680072147,1444.1359593673592,1473.0186785547064,1502.4790521258005,1532.5286331683164,1563.1792058316828,1594.4427899483167,1626.3316457472831,1658.8582786622287,1692.0354442354735,1725.8761531201831,1760.3936761825867,1795.6015497062385,1831.5135807003635,1868.1438523143709,1905.5067293606583,1943.6168639478715,1982.4892012268292,2022.138985251366,2062.5817649563933,2103.8334002555212,2145.9100682606313,2188.8282696258443,2232.6048350183614,2277.2569317187285,2322.8020703531029,2369.2581117601649,2416.643273995368,2464.9761394752754,2514.2756622647812,2564.5611755100767,2615.8523990202789,2668.1694470006846,2721.5328359406981,2775.9634926595118,2831.4827625127018,2888.1124177629563]
[null,null,"EBITDA",null,null,null,{"$f":"G95+G96","v":6.0432675065969219},{"$f":"H95+H96","v":6.9497576325864614},7.9922212774744299,9.1910544690955938,10.569712639459931,12.155169535378921,13.978444965685759,15.602715917684414,15.914770236038102,16.233065640758863,16.55772695357404,16.888881492645524,17.226659122498432,17.571192304948404,17.922616151047375,18.281068474068324,18.646689843549687,19.019623640420683,19.4000161132291,19.788016435493681,20.183776764203557,20.587452299487627,20.999201345477378,21.419185372386927,21.84756907983467,22.284520461431363,22.730210870659988,23.18481508807319,23.648511389834653,24.121481617631346,24.60391124998398,25.095989474983654,25.597909264483327,26.109867449772992,26.632064798768457,27.164706094743824,27.708000216638705,28.262160220971481,28.827403425390905,29.403951493898731,29.992030523776705,30.591871134252237,31.203708556937279,31.827782728076023,32.46433838263755,33.113625150290297,33.775897653296099,34.451415606362026,35.140443918489268,35.843252796859048,36.560117852796232,37.291320209852152,38.037146614049192,38.797889546330182,39.57384733725678,40.365324284001915,41.172630769681952,41.996083385075593,42.836005052777104,43.692725153832647,44.566579656909298,45.457911250047488,46.367069475048446,47.29441086454942,48.240299081840405,{"$f":"BT95+BT96","v":49.20510506347722},50.189207164746762,51.192991308041698,52.216851134202528,53.26118815688659,54.32641192002432,55.412940158424817,56.521198961593306,57.651622940825177,58.804655399641675,59.980748507634502,61.180363477787196,62.403970747342939,63.652050162289797,64.925091165535576,66.223592988846292,67.548064848623227,68.899026145595698,70.27700666850761,71.682546801877749,73.116197737915314,74.578521692673618,76.070092126527101,77.591493969057638,79.143323848438797,80.726190325407572,82.340714131915703,83.987528414554021,85.66727898284509,87.380624562501993,89.128237053752059,90.91080179482708,92.72901783072362,94.583598187338112,96.475270151084871,98.404775554106578,100.3728710651887,102.38032848649249,104.42793505622232,106.51649375734678,108.64682363249372,110.81976010514362,113.03615530724652,115.29687841339145,117.60281598165928,119.95487230129245,122.3539697473183,124.80104914226467,127.29707012511,129.84301152761219,132.43987175816443,135.08866919332775,137.79044257719428,140.54625142873817,143.35717645731293,146.22431998645919,149.1488063861884,152.13178251391216,155.1744181641904,158.27790652747424,161.44346465802374,164.67233395118421,167.96578063020792,171.32509624281207,{"$f":"EF95+EF96","v":174.75159816766831},178.24663013102167,181.81156273364212,185.44779398831497,189.15674986808125,192.93988486544288,196.79868256275174,200.73465621400678,204.74934933828689,208.84433632505264,213.0212230515537,217.28164751258475,221.62728046283647,226.05982607209322,230.58102259353507,235.19264304540576,239.89649590631385,244.69442582444017,249.588314340929,254.58008062774763,259.67168224030252,264.86511588510859,270.16241820281078,275.56566656686698,281.07697989820434,286.69851949616844,292.43248988609179,298.28113968381365,304.24676247748982,310.33169772703968,316.53833168158053,322.86909831521211,329.32648028151641,335.91300988714676,342.63127008488965,349.48389548658747,356.47357339631924,363.60304486424559,370.87510576153056,378.29260787676117,385.8584600342964,393.57562923498233,401.44714181968203,409.47608465607573,417.66560634919722,426.01891847618128,434.53929684570483,443.23008278261887,452.0946844382712,461.13657812703661,470.35930968957746,479.76649588336898,489.36182580103639,499.14906231705709,509.13204356339827,519.31468443466622,529.7009781233595,540.29499768582673,551.10089763954329,562.12291559233427,573.36537390418084,584.83268138226447,596.5293350099098,608.45992171010801,{"$f":"GR95+GR96","v":620.62912014431026},633.04170254719634,645.70253659814034,658.61658733010313,671.78891907670527,685.22469745823935,698.92919140740412,712.90777523555221,727.16593074026332,741.70924935506855,756.54343434216992,771.67430302901334,787.10778908959367,802.84994487138556,818.90694376881333,835.28508264418952,851.99078429707322,869.03059998301478,886.41121198267501,904.13943622232853,922.22222494677533,940.6666694457108,959.48000283462511,978.66960289131748,998.24299494914385,1018.207854848127,1038.5720119450893,1059.3434521839911,1080.5303212276708,1102.1409276522243,1124.183746205269,1146.6674211293741,1169.6007695519615,1192.992784943001,1216.8526406418609,1241.1896934546983,1266.0134873237921,1291.3337570702683,1317.1604322116737,1343.5036408559072,1370.3737136730256,1397.7811879464859,1425.7368117054157,1454.251547939524,1483.3365788983147,1513.0033104762811,1543.2633766858066,1574.128644219523,1605.6112171039135,1637.7234414459917,1670.4779102749117,1703.8874684804098,1737.9652178500182,1772.7245222070185,1808.1790126511587,1844.3425929041819,1881.2294447622658,1918.8540336575109,1957.2311143306615,1996.3757366172749,2036.3032513496205,2077.0293163766128,2118.5699027041455,2160.9413007582289,{"$f":"JD95+JD96","v":2204.1601267733931},2248.2433293088616,2293.2081958950389,2339.0723598129398,2385.8538070091986,2433.570883149383,2482.2423008123706,2531.8871468286179,2582.5248897651904,2634.1753875604945,2686.8588953117041,2740.5960732179383,2795.4079946822972,2851.3161545759431,2908.3424776674619,2966.5093272208114,3025.8395137652278,3086.3563040405325,3148.0834301213436,3211.0450987237709,3275.2660006982464,3340.7713207122115,3407.5867471264555,3475.7384820689849,3545.2532517103655,3616.1583167445724,3688.4814830794639,3762.2511127410526,3837.4961349958749,3914.2460576957924,3992.5309788497079,4072.3815984267017,4153.8292303952358,4236.9058150031397,4321.6439313032033,4408.0768099292673,4496.2383461278532,4586.1631130504102,4677.8863753114192,4771.4441028176479,4866.8729848740004,4964.2104445714795,5063.4946534629098]
[null,null,"Less: Cap Exp",null,null,null,{"$f":"G90","v":6.8832675065969191},{"$f":"H90","v":7.9157576325864571},9.1031212774744272,10.468589469095591,12.038877889459927,13.844709572878914,15.921416008810752,10.389076951965666,10.59685849100498,10.808795660825078,11.024971574041581,11.245471005522413,11.470380425632863,11.69978803414552,11.933783794828432,12.172459470725002,12.415908660139502,12.664226833342292,12.917511370009139,13.175861597409321,13.43937882935751,13.708166405944658,13.982329734063551,14.261976328744824,14.547215855319722,14.838160172426116,15.134923375874639,15.437621843392131,15.746374280259975,16.061301765865174,16.38252780118248,16.710178357206129,17.044381924350251,17.385269562837255,17.732974954094004,18.08763445317588,18.449387142239402,18.818374885084189,19.194742382785872,19.578637230441593,19.970209975050427,20.36961417455143,20.777006458042461,21.192546587203307,21.616397518947377,22.048725469326321,22.489699978712846,22.939493978287107,23.398283857852849,23.866249535009903,24.343574525710103,24.8304460162243,25.327054936548791,25.833596035279765,26.350267955985359,26.877273315105064,27.414818781407167,27.963115157035308,28.522377460176013,29.092825009379538,29.674681509567129,30.268175139758473,30.873538642553648,31.491009415404719,32.120829603712814,{"$f":"BT90","v":32.763246195787076},33.418511119702814,34.086881342096873,34.76861896893881,35.463991348317592,36.173271175283944,36.896736598789623,37.634671330765414,38.38736475738073,39.155112052528338,39.938214293578902,40.736978579450479,41.551718151039488,42.382752514060279,43.230407564341476,44.095015715628307,44.976916029940874,45.876454350539703,46.793983437550494,47.729863106301494,48.684460368427523,49.658149575796074,50.651312567311997,51.664338818658244,52.697625595031404,53.751578106932037,54.82660966907067,55.923141862452084,57.041604699701125,58.182436793695146,59.346085529569059,60.53300724016043,61.743667384963643,62.978540732662928,64.23811154731618,65.522873778262507,66.833331253827751,68.169997878904312,69.533397836482393,70.924065793212051,72.342547109076293,73.789398051257834,75.26518601228301,76.770489732528674,78.30589952717925,79.872017517722824,81.469457868077271,83.098847025438829,84.760823965947608,86.456040445266581,88.185161254171888,89.948864479255349,91.747841768840445,93.582798604217274,95.454454576301615,97.363543667827628,99.3108145411842,101.29703083200788,103.32297144864805,105.38943087762102,107.49721949517345,109.64716388507692,111.84010716277847,114.07690930603404,{"$f":"EF90","v":116.35844749215472},118.68561644199782,121.05932877083777,123.48051534625453,125.95012565317961,128.46912816624322,131.03851072956809,133.65928094415943,136.33246656304263,139.05911589430349,141.84029821218954,144.67710417643335,147.57064625996202,150.52205918516125,153.53250036886448,156.60315037624176,159.73521338376656,162.92991765144194,166.18851600447078,169.51228632456022,172.90253205105142,176.36058269207246,179.88779434591393,183.4855502328322,187.15526123748884,190.89836646223861,194.71633379148338,198.61066046731304,202.58287367665929,206.63453115019249,210.76722177319635,214.98256620866027,219.2822175328335,223.66786188349019,228.14121912115996,232.70404350358316,237.35812437365485,242.10528686112798,246.94739259835052,251.88634045031753,256.92406725932392,262.06254860451043,267.30379957660062,272.64987556813264,278.10287307949534,283.66493054108531,289.33822915190694,295.12499373494506,301.02749360964395,307.04804348183683,313.18900435147361,319.45278443850304,325.84184012727314,332.35867692981861,339.00585046841496,345.78596747778323,352.70168682733896,359.75572056388575,366.9508349751635,374.28985167466675,381.77564870816008,389.41116168232327,397.19938491596974,405.14337261428915,{"$f":"GR90","v":413.24624006657496},421.51116486790647,429.94138816526458,438.54021592856986,447.31102024714124,456.25724065208414,465.38238546512582,474.69003317442832,484.18383383791689,493.8675105146753,503.74486072496876,513.81975793946822,524.09615309825756,534.57807616022274,545.26963768342716,556.17503043709576,567.29853104583754,578.64450166675431,590.21739170008948,602.02173953409113,614.0621743247732,626.34341781126864,638.8702861674941,651.64769189084393,664.68064572866081,677.97425864323418,691.53374381609865,705.3644186924206,719.471707066269,733.86114120759441,748.53836403174637,763.50913131238121,778.77931393862889,794.35490021740156,810.24199822174955,826.44683818618455,842.97577494990833,859.83529044890656,877.03199625788477,894.5726361830425,912.46408890670341,930.7133706848374,949.32763809853418,968.31419086050482,987.6804746777151,1007.4340841712694,1027.5827658546948,1048.1344211717887,1069.0971095952245,1090.479051787129,1112.2886328228717,1134.5344054793291,1157.2250935889158,1180.369595460694,1203.9769873699081,1228.0565271173061,1252.6176576596524,1277.6700108128452,1303.2234110291024,1329.2878792496847,1355.8736368346783,1382.9911095713719,1410.6509317627997,1438.8639503980557,{"$f":"JD90","v":1467.6412294060169},1496.9940539941376,1526.9339350740204,1557.472613775501,1588.622066051011,1620.3945073720311,1652.8023975194717,1685.8584454698614,1719.5756143792587,1753.9671266668438,1789.0464692001806,1824.8273985841843,1861.3239465558681,1898.5504254869857,1936.5214339967254,1975.25186267666,2014.7568999301934,2055.0520379287973,2096.1530786873732,2138.0761402611211,2180.8376630663433,2224.4544163276705,2268.9435046542239,2314.3223747473085,2360.608822242255,2407.8209986871002,2455.977418660842,2505.0969670340587,2555.1989063747401,2606.3028845022354,2658.4289421922799,2711.5975210361253,2765.8294714568478,2821.1460608859843,2877.568982103704,2935.1203617457786,2993.822768980694,3053.6992243603086,3114.773208847515,3177.0686730244652,3240.6100464849542,3305.4222474146527,3371.5306923629464]
[null,null,"FCF",null,null,null,{"$f":"G97-G98","v":-0.83999999999999719},{"$f":"H97-H98","v":-0.96599999999999575},-1.1108999999999973,-1.2775349999999968,-1.4691652499999961,-1.6895400374999934,-1.9429710431249934,5.2136389657187472,5.3179117450331219,5.4242699799337846,5.5327553795324587,5.643410487123111,5.7562786968655697,5.8714042708028842,5.9888323562189427,6.1086090033433216,6.2307811834101852,6.3553968070783906,6.4825047432199607,6.6121548380843596,6.744397934846047,6.8792858935429688,7.0168716114138263,7.1572090436421032,7.3003532245149483,7.4463602890052467,7.5952874947853495,7.7471932446810587,7.902137109574678,8.060179851766172,8.2213834488015003,8.385811117777525,8.5535273401330763,8.7245978869357366,8.8990898446744531,9.0770716415679438,9.2586130743993031,9.4437853358872914,9.632661042605033,9.8253142634571375,10.021820548726279,10.222256959700807,10.426702098894818,10.635236140872717,10.847940863690173,11.064899680963975,11.286197674583253,11.511921628074919,11.742160060636419,11.977003261849145,12.216543327086129,12.460874193627852,12.710091677500401,12.964293511050418,13.223579381271421,13.48805096889685,13.757811988274785,14.032968228040286,14.31362759260109,14.599900144453109,14.891898147342168,15.189736110289015,15.493530832494798,15.803401449144701,16.119469478127591,{"$f":"BT97-BT98","v":16.441858867690144},16.770696045043948,17.106109965944825,17.448232165263718,17.797196808568998,18.153140744740377,18.516203559635194,18.886527630827892,19.264258183444447,19.649543347113337,20.0425342140556,20.443384898336717,20.852252596303451,21.269297648229518,21.6946836011941,22.128577273217985,22.571148818682353,23.022571795055995,23.483023230957116,23.952683695576255,24.431737369487792,24.920372116877544,25.418779559215103,25.927155150399393,26.445698253407393,26.974612218475535,27.514104462845033,28.064386552101936,28.625674283143965,29.198187768806847,29.782151524183,30.37779455466665,30.985350445759977,31.605057454675183,32.237158603768691,32.881901775844071,33.539539811360953,34.210330607588176,34.894537219739931,35.592427964134728,36.304276523417428,37.030362053885781,37.770969294963507,38.52638868086278,39.296916454480026,40.08285478356963,40.884511879241032,41.702202116825845,42.536246159162388,43.38697108234561,44.254710503992541,45.139804714072397,46.042600808353839,46.9634528245209,47.902721881011317,48.860776318631565,49.837991845004197,50.83475168190428,51.851446715542352,52.88847564985322,53.946245162850289,55.025170066107293,56.125673467429451,57.248186936778026,{"$f":"EF97-EF98","v":58.393150675513581},59.561013689023852,60.752233962804354,61.967278642060435,63.206624214901638,64.470756699199654,65.760171833183648,67.075375269847342,68.416882775244261,69.785220430749149,71.180924839364167,72.604543336151409,74.056634202874449,75.537766886931962,77.048522224670592,78.589492669164002,80.161282522547282,81.764508172998234,83.399798336458218,85.067794303187412,86.769150189251093,88.504533193036139,90.274623856896852,92.080116334034784,93.921718660715499,95.800153033929831,97.716156094608408,99.67047921650061,101.66388880083053,103.6971665768472,105.77110990838418,107.88653210655184,110.04426274868291,112.24514800365657,114.49005096372969,116.77985198300431,119.11544902266439,121.49775800311761,123.92771316318004,126.40626742644363,128.93439277497248,131.5130806304719,134.14334224308141,136.82620908794308,139.56273326970188,142.35398793509597,145.20106769379788,148.1050890476738,151.06719082862725,154.08853464519979,157.17030533810384,160.31371144486593,163.51998567376324,166.79038538723847,170.12619309498331,173.52871695688299,176.99929129602054,180.53927712194098,184.15006266437979,187.83306391766752,191.58972519602077,195.4215196999412,199.32995009394006,203.31654909581886,{"$f":"GR97-GR98","v":207.38288007773531},211.53053767928986,215.76114843287576,220.07637140153327,224.47789882956403,228.96745680615521,233.5468059422783,238.21774206112389,242.98209690234643,247.84173884039325,252.79857361720116,257.85454508954513,263.01163599133611,268.27186871116282,273.63730608538617,279.11005220709376,284.69225325123568,290.38609831626047,296.19382028258553,302.1176966882374,308.16005062200213,314.32325163444216,320.60971666713101,327.02191100047355,333.56234922048304,340.23359620489282,347.03826812899069,353.97903349157048,361.05861416140181,368.27978644462985,375.64538217352265,383.15828981699292,390.82145561333266,398.63788472559941,406.61064242011139,414.74285526851372,423.03771237388378,431.49846662136179,440.12843595378888,448.93100467286467,457.90962476632217,467.06781726164854,476.4091736068815,485.93735707901919,495.65610422059956,505.56922630501163,515.68061083111184,525.99422304773429,536.51410750868899,547.2443896588627,558.18927745203996,569.35306300108073,580.74012426110244,592.35492674632451,604.2020252812506,616.28606578687572,628.61178710261333,641.18402284466561,654.0077033015591,667.08785736759023,680.42961451494216,694.03820680524086,707.91897094134583,722.07735036017311,{"$f":"JD97-JD98","v":736.51889736737621},751.24927531472395,766.27426082101852,781.59974603743876,797.23174095818763,813.17637577735195,829.43990329289886,846.02870135875651,862.94927538593174,880.20826089365073,897.81242611152356,915.76867463375402,934.08404812642902,952.76572908895741,971.82104367073657,991.25746454415139,1011.0826138350344,1031.3042661117352,1051.9303514339704,1072.9689584626499,1094.4283376319031,1116.316904384541,1138.6432424722316,1161.4161073216765,1184.6444294681105,1208.3373180574722,1232.504064418622,1257.1541457069939,1282.2972286211348,1307.943173193557,1334.102036657428,1360.7840773905764,1387.9997589383879,1415.7597541171554,1444.0749491994993,1472.9564481834886,1502.4155771471592,1532.4638886901016,1563.1131664639042,1594.3754297931828,1626.2629383890462,1658.7881971568268,1691.9639610999634]
[]
[null,null,"FCF Growth",null,null,null,null,{"$f":"H99/G99-1","v":0.1499999999999988},{"$f":"I99/H99-1","v":0.15000000000000235},0.14999999999999991,0.14999999999999991,0.14999999999999858,0.15000000000000058,-3.6833333333333411,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,1.9999999999999352E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999574E-2,2.000000000000024E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000684E-2,1.9999999999999352E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999574E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999352E-2,2.0000000000000684E-2,1.9999999999999574E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,{"$f":"BU99/BT99-1","v":2.0000000000000018E-2},1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999574E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000462E-2,1.9999999999999796E-2,1.9999999999999574E-2,2.0000000000000018E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999574E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000684E-2,1.9999999999999352E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,{"$f":"EG99/EF99-1","v":2.0000000000000018E-2},2.0000000000000462E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999352E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000462E-2,1.999999999999913E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,1.999999999999913E-2,2.0000000000000462E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999352E-2,2.0000000000000684E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000462E-2,1.9999999999999574E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999352E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000684E-2,1.9999999999999352E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000462E-2,{"$f":"GS99/GR99-1","v":1.9999999999999352E-2},2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999574E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999574E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999574E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000684E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999352E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999574E-2,{"$f":"JE99/JD99-1","v":2.000000000000024E-2},2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000684E-2,1.9999999999999796E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999574E-2,2.000000000000024E-2,1.9999999999999574E-2,2.0000000000000906E-2,1.9999999999999574E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000684E-2,1.9999999999999574E-2,2.0000000000000462E-2,1.9999999999999574E-2,2.0000000000000462E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2]
[null,null,"NOPAT Growth",null,null,null,null,{"$f":"H95/G95-1","v":0.15000000000000013},{"$f":"I95/H95-1","v":0.14999999999999991},0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,-0.13750000000000007,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BU95/BT95-1","v":2.0000000000000018E-2},2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EG95/EF95-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GS95/GR95-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,{"$f":"JE95/JD95-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2]
[null,null,"Investment Growth",null,null,null,null,{"$f":"H92/G92-1","v":0.14999999999999991},{"$f":"I92/H92-1","v":0.14999999999999991},0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BU92/BT92-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EG92/EF92-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GS92/GR92-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,{"$f":"JE92/JD92-1","v":2.0000000000000018E-2},2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,"Cap Exp Growth",null,null,null,null,{"$f":"H90/G90-1","v":0.15000000000000013},{"$f":"I90/H90-1","v":0.15000000000000013},0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,-0.34747782821474826,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,{"$f":"BU90/BT90-1","v":1.9999999999999796E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EG90/EF90-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GS90/GR90-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JE90/JD90-1","v":2.000000000000024E-2},2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2]
[]
[null,"Valuatino from Starting Point"]
[null,null,"PV FCF - True Value",null,{"$f":"NPV(E9,99:99)","v":44.076649027995593}]
[null,null,"Growth Model",null,{"$f":"G99*(1)/(E9-E10)","v":11.999999999999961}]
[]
[null,null,"Value Driver with Book Value",null,{"$f":"F92*E115*(1-F10/F8)/(F9-F10)","v":32.666666666666664}]
[null,null,"Value Driver with NOPAT",null,{"$f":"G95*(1-E10/E8)/(E9-E10)","v":12}]
[]
[null,"Value Driver with Book Value Basis"]
[null,null,"BV Terminal",null,{"$f":"IF($J$16,LOOKUP(E5,2:2,93:93),SUMIF(4:4,TRUE,92:92))","v":74.480556653124978}]
[null,null,"ROIC",null,{"$f":"F8","v":0.09}]
[null,null,"Value Driver",null,{"$f":"E114*E115*(1-F10/F8)/(F9-F10)","v":86.893982761979132}]
[null,null,"PV",null,{"$f":"E116/SUMIF(4:4,TRUE,35:35)","v":50.701804347688245}]
[null,null,"PV Explicit",null,{"$f":"NPV(E9,G99:KT99*G3:KT3)","v":-6.6251526175181237}]
[]
[null,null,"Total Value with Driver and BV",null,{"$f":"E118+E117","v":44.07665173017012}]
[]
[null,"Value Driver with Terminal Date and Growth"]
[null,null,"NOPAT in Terminal Year",null,{"$f":"LOOKUP(E3,2:2,95:95)","v":7.7718841724999983}]
[null,null,"Plus (1+historic g)",null,{"$f":"E123*(1+E10)","v":8.9376667983749982}]
[null,null,"Value Driver",null,{"$f":"E124*(1-F10/F8)/(F9-F10)","v":115.85864368263887}]
[null,null,"PV Factor",null,{"$f":"LOOKUP(E3,2:2,35:35)","v":1.7138242687795207}]
[null,null,"PV of Terminal Value",null,{"$f":"E125/E126","v":67.602405796917679}]
[null,null,"PV Explicit",null,{"$f":"E118","v":-6.6251526175181237}]
[]
[null,null,"Total Value with Driver and NOPAT",null,{"$f":"E127+E128","v":60.977253179399554}]
[]
[null,"Value Driver with Year After Terminal Value"]
[null,null,"NOPAT in Terminal Year + 1",null,{"$f":"LOOKUP(E5,2:2,95:95)","v":6.7032500987812478}]
[null,null,"Value Driver",null,{"$f":"E133*(1-F10/F8)/(F9-F10)","v":86.893982761979132}]
[null,null,"PV Factor",null,{"$f":"E126","v":1.7138242687795207}]
[null,null,"PV of Terminal Value",null,{"$f":"E134/E135","v":50.701804347688245}]
[null,null,"PV Explicit",null,{"$f":"E128","v":-6.6251526175181237}]
[null,null,"Total Value",null,{"$f":"E136+E137","v":44.07665173017012}]

{"sheet":"Inflation and PE","index":9,"n_rows":125,"n_cols":206,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Drivers",null,null,null,"Nominal","Real",null,"Begin with Nominal P/E",null,null,32.47,null,null,null,null,null,null,null,null,null,"http://www.wsj.com/mdc/public/page/2_3021-peyield.html?mod=topnav_2_3002"]
[null,"Inflation Rate",null,null,0.03,0,null,"Assumed ROE",null,null,{"$f":"E4","v":0.15},null,null,null,null,null,null,null,null,null,"https://ycharts.com/indicators/sp_500_pe_ratio"]
[null,"Rate of Return",null,null,0.15,{"$f":"(1+E4)/(1+E3)-1","v":0.11650485436893199},null,"Assumed BV",null,null,200,null,null,null,null,null,null,null,null,null,"https://ycharts.com/indicators/pe10"]
[null,"Cost of Capital",null,null,6.6211594473151628E-2,{"$f":"(1+E5)/(1+$E$3)-1","v":3.5156887838011297E-2},null,"Earnings",null,null,{"$f":"K3*K4","v":30},null,null,null,null,null,null,null,null,null,"http://www.multpl.com/shiller-pe/table"]
[null,"Growth",null,null,4.4999999999999998E-2,{"$f":"(1+E6)/(1+$E$3)-1","v":1.4563106796116498E-2},null,"Price",null,null,{"$f":"K5*K2","v":974.09999999999991}]
[null,"Payout",null,null,{"$f":"(1-E6/E4)","v":0.7},{"$f":"(1-F6/F4)","v":0.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(U2:U5,U1)","v":"https://ycharts.com/indicators/pe10"}]
[null,"Investment Balance (Book Value)",null,null,27.24,{"$f":"E8","v":27.24},null,"Real Earnings",null,null,{"$f":"K5/(1+E3)","v":29.126213592233007}]
[null,null,null,null,null,null,null,"BV Adjustment",null,null,{"$f":"K4/(1+E3)","v":194.17475728155338}]
["PE Formula",null,null,null,{"$f":"(1-E6/E4)/(E5-E6)","v":33.000819475689028},{"$f":"(1-F6/F4)/(F5-F6)","v":42.488555074949595},null,"Total Adjustment",null,null,{"$f":"K4-K9+K5-K8","v":6.6990291262136097}]
[null,null,null,null,null,null,null,"Adjusted Earnings",null,null,{"$f":"K5-K10","v":23.30097087378639}]
[null,null,null,null,null,null,null,"Adjusted P/E",null,null,{"$f":"K6/K11","v":41.805125000000025}]
[null,"Computed P/E",null,null,{"$f":"F53","v":0},{"$f":"E10","v":33.000819475689028}]
[null,"Actual P/E",null,null,{"$f":"K12","v":41.805125000000025},33]
[null,"Difference",null,null,{"$f":"E13-E14","v":-41.805125000000025},{"$f":"F14-F13","v":-8.1947568902762669E-4}]
[]
[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]
[]
["Real Model"]
[null,"Investment Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F24","v":200},{"$f":"G24","v":202.91262135922332},205.86765953435764,208.86573224602304,211.90746621077096,214.99349727209284,218.1244705333369,221.30104049256025,224.52387117934509,227.79363629360739,231.1110193464269,234.47671380292826,237.89142322724274,241.35586142958124,244.87075261544896,248.43683153703319,252.0548436467958,255.72554525330253,259.44970367932149,263.22809742222421,267.06151631672259,270.95076169997583,274.89664657910168,278.89999580112743,282.96164622541568,287.08244689860135,291.26325923207611,295.50495718205781,299.80842743228197,304.17456957935406,308.60429632080093,313.09853364586115,317.65822102905327,322.28431162656375,326.97777247549431,331.73958469601121,336.57074369643857,341.47225938133812,346.44515636261974,351.49047417372583,356.60926748693538,361.8026063338325,367.07157632898543,372.41727889688332,377.84083150217776,383.34336788327744,388.9260382893446,394.59000972074278,400.3364661729866,406.16660888424366,412.08165658644134,418.0828457600303,424.17143089245792,430.34868474040633,436.61589859584916,442.97438255598291,449.42546579708949,455.97049685238687,462.61084389392647,469.34789501859524,476.18305853828349,483.11776327427788,490.15345885594218,497.29161602374711,504.53372693671434,{"$f":"BS24","v":511.88130548433645},519.33588760304031,526.89903159725941,534.57231846518062,542.35735222923665,550.25576027140994,558.26919367342077,566.39932756186863,574.64786145840071,583.01651963497943,591.50705147432382,600.12123183560038,608.86086142543923,617.7277671743534,626.72380261864009,635.85084828784363,645.11081209786084,654.5056297497714,664.03726513447691,673.70771074323147,683.51898808415228,693.4731481047952,703.57227162088452,713.81846975128576,724.21388435931419,734.7606885004692,745.46108687668959,756.3173162972239,767.33164614621262,778.50637885707977,789.84385039383335,801.34643073937468,813.01652439091902,824.85657086263143,836.86904519558232,849.05645847512972,861.42135835583542,873.96632959402723,886.69399458811506,899.60701392677697,912.70808694512812,925.99995228898911,939.48538848737235,953.16721453330501,967.04829047311046,981.13151800427215,995.41984108200415,1009.9162465346546,1024.6237646880718,1039.5454699990632,1054.6844816980786,1070.0439644412545,1085.6271289719523,1101.437232791932,1117.4775808422999,1133.7515261943722,1150.2624707506009,1167.0138659557067,1184.0092135181685,1201.2520661422195,1218.7460282705042,1236.4947568375503,1254.5019620342136,1272.7714080832554,{"$f":"EE24","v":1291.3069140262155},1310.1123545217429,1329.1916606555546,1348.5488207621891,1368.1878812587258,1388.112947490649,1408.3281845900276,1428.837818346193,1449.6461360890985,1470.7574875855416,1492.1762859484379,1513.9070085593373,1535.9541980043762,1558.3224630238574,1581.0164794756613,1604.0409913126855,1627.4008115745207,1651.1008233935672,1675.1459810158037,1699.5413108364221,1724.2919124505447,1749.4029597192418,1774.8797018510754,1800.7274644993922,1826.9516508755969,1853.5577428786394,1880.5513022409496,1907.9379716910605,1935.7234761331631,1963.91362384384,1992.5143076862259,2021.5315063418504,2050.9712855604212,2080.8397994278062,2111.1432916524827,2141.8880968707226,2173.0806419707819,2204.7274474363758,2236.8351287097212,2269.4103975744256,2302.4600635585193,2335.9910353579153,2370.0103222806033,2404.5250357118739,2439.5423906008814,2475.0697069688554,2511.1144114392755,2547.684038790333,2584.7862335299983,2622.4287514940274,2660.6194614672413,2699.3663468284144,2738.6775072191194,2778.5611602368735,2819.0256431529442,2860.0794146551716,2901.7310566161691,2943.9892758872784,2986.8629061186466,3030.3609096058112,3074.4923791631777,3119.2665400247774,3164.6927517727108,3210.7805102936723,{"$f":"GQ24","v":3257.5394497639686},3304.979344663444,3353.1101118187371,3401.9418124762915,3451.4846544055581,3501.7489940328232,3552.745338606117]
[null,null,"Add: Income",null,{"$f":"F4","v":0.11650485436893199},null,{"$f":"$E$22*G21","v":23.300970873786397},{"$f":"$E$22*H21","v":23.640305401074553},23.984581693323211,24.333871717983257,24.688248490575248,25.047786089952552,25.412559673786813,25.782645494278853,26.158120914098447,26.539064422556191,26.925555652010889,27.317675394515902,27.71550561870788,28.119129486941493,28.528631372673654,28.94409687810094,29.365612852053868,29.793267408151738,30.227149943221907,30.667351155987273,31.113963066025917,31.567079033006877,32.026793776206006,32.493203394306093,32.966405385485309,33.446498667798203,33.933583599853513,34.427762001793127,34.929137176576525,35.437813931575214,35.953898600481644,36.477499065537202,37.00872478008386,37.547686791444306,38.094497764135241,38.649272003418766,39.212125479196708,39.783175850252967,40.362542488848881,40.950346505676777,41.546710775176919,42.151759961223185,42.765620543182749,43.388420842355316,44.02029104879739,44.661363248537157,45.311771451185756,45.971651617950599,46.641141690056671,47.320381617581766,48.009513388711589,48.708681059420982,49.418030783587305,50.137710843542465,50.867871681069779,51.608665928852353,52.360248442379337,53.122776332316896,53.896408997350633,54.681308157506216,55.477637887955332,56.285564653313905,57.105257342439842,57.9368873037375,58.780628380976403,{"$f":"$E$22*BT21","v":59.636656949631401},60.50515195375224,61.386294943370004,62.2802701124482,63.187264337386765,64.107467216086562,65.041071107582979,65.988271172256503,66.949265412629174,67.924254714754852,68.913442890212451,69.91703671871069,70.93524599131328,71.968283554293563,73.016365353627933,74.079710480137095,75.158541215284728,76.25308307764324,77.363564870036114,78.490218727366738,79.633280165143915,80.792988128713972,81.969585043209804,83.163316864227426,84.374433129240444,85.60318700976336,86.849835364274483,88.114638791909542,89.397861686937347,90.699772294028676,92.020642764330063,93.360749212354293,94.720371773699256,96.099794663607497,97.499306236378473,98.919199045646138,100.35976990553418,101.82131995270215,103.30415470929491,104.80858414680893,106.33492275088867,107.88348958706665,109.45460836746081,111.04860751844325,112.66582024929437,114.3065846218569,115.97124362120432,117.66014522733835,119.37364248793064,121.11209359212381,122.87586194540715,124.665316245583,126.48083055983905,128.32278440294348,130.19156281657857,132.08755644982972,134.01116164084664,135.96278049969393,137.94282099240792,139.95169702627794,141.98982853636937,144.05764157330677,146.15556839233551,148.28404754368017,{"$f":"$E$22*EF21","v":150.44352396421922},152.63444907049424,154.85728085307426,157.1124839722938,159.40052985538546,161.72189679502699,164.07707004932354,166.46654194324572,168.89081197154539,171.35038690316983,173.84578088719658,176.37751556031105,178.94612015584957,181.5521316144299,184.19609469619346,186.87856209468171,189.60009455237127,192.36126097789125,195.16263856494791,198.00481291298112,200.88837814957793,203.81393705466886,206.78210118653297,209.79349100963785,212.84873602434129,215.94847489848217,219.09335560088724,222.28403553682247,225.52118168541696,228.80547073908807,232.13758924499709,235.518233748565,238.94811093907808,242.42793779741419,245.9584417459202,249.54036080047243,253.17444372475117,256.86145018676211,260.60215091763729,264.39732787274852,268.2477743951672,272.1542953815046,276.11770745016725,280.13883911206284,284.2185309437919,288.35763576336166,292.55701880845913,296.81755791732024,301.14014371223266,305.52567978571182,309.97508288938718,314.48928312564038,319.06922414203319,323.71586332856765,328.43017201781862,333.21313568798104,338.06575416887392,342.98904185094489,347.9840278973179,353.05175645892933,358.19328689279723,363.40969398346908,368.70206816769428,374.07151576236942,{"$f":"$E$22*GR21","v":379.51915919580199},385.04613724234281,390.6536052604352,396.34273543413087,402.11471701812309,407.97075658634816,413.91207828420761]
[null,null,"Less: Payouts",null,{"$f":"F7","v":0.875},null,{"$f":"G22*$E$23","v":20.388349514563096},{"$f":"H22*$E$23","v":20.685267225940233},20.98650898165781,21.292137753235352,21.602217429253344,21.916812828708483,22.235989714563463,22.559814807493996,22.888355799836141,23.221681369736668,23.559861195509527,23.902965970201414,24.251067416369395,24.604238301073806,24.962552451089447,25.326084768338323,25.694911245547136,26.069108982132772,26.448756200319167,26.833932261488865,27.224717682772678,27.621194153881017,28.023444554180255,28.431552970017833,28.845604712299647,29.265686334323426,29.691885649871825,30.124291751568986,30.56299502950446,31.008087190128311,31.459661275421439,31.917811682345054,32.382634182573376,32.854225942513764,33.332685543618339,33.818113002991417,34.310609794297122,34.810278868971345,35.317224677742772,35.831553192467183,36.353371928279806,36.882789966070284,37.419917975284903,37.964868237060898,38.517754667697716,39.078692842470012,39.647800019787539,40.225195165706772,40.810998978799589,41.405333915384048,42.008324215122641,42.620095926993358,43.240776935638891,43.87049698809966,44.509387720936054,45.157582687745808,45.815217387081923,46.482429290777283,47.159357872681802,47.846144637817936,48.542933151960916,49.24986907164967,49.967100174634865,50.694776390770315,51.433049833354353,{"$f":"BT22*$E$23","v":52.182074830927476},52.942007959533207,53.713008075448755,54.495236348392176,55.288856295213421,56.094033814075743,56.910937219135107,57.739737275724437,58.580607236050525,59.433722875410496,60.299262528935898,61.177407128871856,62.068340242399117,62.972248110006866,63.889319684424443,64.819746670119955,65.763723563374143,66.721447692937829,67.693119261281595,68.678941386445899,69.679120144500928,70.693864612624722,71.723386912808579,72.767902256198994,73.827628988085394,74.90278863354294,75.993605943740178,77.100308942920847,78.223128976070171,79.362300757275094,80.518062418788801,81.690655560810001,82.880325301986844,84.087320330656553,85.311892956831159,86.554299164940375,87.814798667342401,89.09365495861438,90.391135370633037,91.70751112845781,93.04305740702759,94.398053388683323,95.772782321528211,97.167531578637835,98.582592718132574,100.01826154412478,101.47483816855379,102.95262707392105,104.45193717693931,105.97308189310834,107.51637920223126,109.08215171488513,110.67072673985916,112.28243635257554,113.91761746450625,115.57661189360101,117.2597664357408,118.96743293723219,120.69996836835693,122.45773489799319,124.2410999693232,126.05043637664342,127.88612234329358,129.74854160072016,{"$f":"EF22*$E$23","v":131.63808346869183},133.55514293668247,135.50012074643996,137.47342347575707,139.47546362346228,141.50665969564861,143.5674362931581,145.65822420033999,147.77946047510221,149.93158854027359,152.11505827629702,154.33032611527216,156.57785513636838,158.85811516262615,161.17158285916926,163.5187418328465,165.90008273332487,168.31610335565483,170.76730874432943,173.25421129885848,175.7773308808807,178.33719492283524,180.93433853821634,183.56930463343312,186.24264402129864,188.95491553617191,191.70668615077633,194.49853109471965,197.33103397473985,200.20478689670205,203.12039058937245,206.07845452999436,209.07959707169331,212.12444557273741,215.21363652768017,218.34781570041338,221.52763825915727,224.75376891341685,228.02688205293262,231.34766188865495,234.7168025957713,238.13500845881651,241.60299401889634,245.12148422305498,248.69121457581792,252.31293129294144,255.98739145740174,259.71536317765521,263.49762574820357,267.33496981249783,271.2281975282138,275.17812273493536,279.18557112427902,283.2513804124967,287.37640051559129,291.56149372698343,295.8075348977647,300.11541161957678,304.48602441015316,308.92028690156314,313.41912603119761,317.98348223553546,322.61430964673252,327.31257629207323,{"$f":"GR22*$E$23","v":332.07926429632676},336.91537008704995,341.82190460288081,346.79989350486449,351.85037739085772,356.97441201305463,362.17306849868169]
[null,null,"Closing Balance",null,null,{"$f":"K4","v":200},{"$f":"G21+G22-G23","v":202.91262135922332},{"$f":"H21+H22-H23","v":205.86765953435764},208.86573224602304,211.90746621077096,214.99349727209284,218.1244705333369,221.30104049256025,224.52387117934509,227.79363629360739,231.1110193464269,234.47671380292826,237.89142322724274,241.35586142958124,244.87075261544896,248.43683153703319,252.0548436467958,255.72554525330253,259.44970367932149,263.22809742222421,267.06151631672259,270.95076169997583,274.89664657910168,278.89999580112743,282.96164622541568,287.08244689860135,291.26325923207611,295.50495718205781,299.80842743228197,304.17456957935406,308.60429632080093,313.09853364586115,317.65822102905327,322.28431162656375,326.97777247549431,331.73958469601121,336.57074369643857,341.47225938133812,346.44515636261974,351.49047417372583,356.60926748693538,361.8026063338325,367.07157632898543,372.41727889688332,377.84083150217776,383.34336788327744,388.9260382893446,394.59000972074278,400.3364661729866,406.16660888424366,412.08165658644134,418.0828457600303,424.17143089245792,430.34868474040633,436.61589859584916,442.97438255598291,449.42546579708949,455.97049685238687,462.61084389392647,469.34789501859524,476.18305853828349,483.11776327427788,490.15345885594218,497.29161602374711,504.53372693671434,511.88130548433645,{"$f":"BT21+BT22-BT23","v":519.33588760304031},526.89903159725941,534.57231846518062,542.35735222923665,550.25576027140994,558.26919367342077,566.39932756186863,574.64786145840071,583.01651963497943,591.50705147432382,600.12123183560038,608.86086142543923,617.7277671743534,626.72380261864009,635.85084828784363,645.11081209786084,654.5056297497714,664.03726513447691,673.70771074323147,683.51898808415228,693.4731481047952,703.57227162088452,713.81846975128576,724.21388435931419,734.7606885004692,745.46108687668959,756.3173162972239,767.33164614621262,778.50637885707977,789.84385039383335,801.34643073937468,813.01652439091902,824.85657086263143,836.86904519558232,849.05645847512972,861.42135835583542,873.96632959402723,886.69399458811506,899.60701392677697,912.70808694512812,925.99995228898911,939.48538848737235,953.16721453330501,967.04829047311046,981.13151800427215,995.41984108200415,1009.9162465346546,1024.6237646880718,1039.5454699990632,1054.6844816980786,1070.0439644412545,1085.6271289719523,1101.437232791932,1117.4775808422999,1133.7515261943722,1150.2624707506009,1167.0138659557067,1184.0092135181685,1201.2520661422195,1218.7460282705042,1236.4947568375503,1254.5019620342136,1272.7714080832554,1291.3069140262155,{"$f":"EF21+EF22-EF23","v":1310.1123545217429},1329.1916606555546,1348.5488207621891,1368.1878812587258,1388.112947490649,1408.3281845900276,1428.837818346193,1449.6461360890985,1470.7574875855416,1492.1762859484379,1513.9070085593373,1535.9541980043762,1558.3224630238574,1581.0164794756613,1604.0409913126855,1627.4008115745207,1651.1008233935672,1675.1459810158037,1699.5413108364221,1724.2919124505447,1749.4029597192418,1774.8797018510754,1800.7274644993922,1826.9516508755969,1853.5577428786394,1880.5513022409496,1907.9379716910605,1935.7234761331631,1963.91362384384,1992.5143076862259,2021.5315063418504,2050.9712855604212,2080.8397994278062,2111.1432916524827,2141.8880968707226,2173.0806419707819,2204.7274474363758,2236.8351287097212,2269.4103975744256,2302.4600635585193,2335.9910353579153,2370.0103222806033,2404.5250357118739,2439.5423906008814,2475.0697069688554,2511.1144114392755,2547.684038790333,2584.7862335299983,2622.4287514940274,2660.6194614672413,2699.3663468284144,2738.6775072191194,2778.5611602368735,2819.0256431529442,2860.0794146551716,2901.7310566161691,2943.9892758872784,2986.8629061186466,3030.3609096058112,3074.4923791631777,3119.2665400247774,3164.6927517727108,3210.7805102936723,3257.5394497639686,{"$f":"GR21+GR22-GR23","v":3304.979344663444},3353.1101118187371,3401.9418124762915,3451.4846544055581,3501.7489940328232,3552.745338606117,3604.4843483916429]
[]
[null,null,"NPV of Payouts",null,{"$f":"F5","v":3.5156887838011297E-2}]
[null,null,"Forward Earnings Multiple"]
[]
[null,null,"Inflation Index",null,{"$f":"E3","v":0.03}]
[null,null,"Nominal Payout"]
[null,null,"PV of Payout",null,{"$f":"E5","v":6.6211594473151628E-2},{"$f":"NPV(E31,G30:GX30)","v":0}]
[]
["Nominal Model"]
[]
[null,null,"Opening Balance",null,null,null,{"$f":"F38","v":200},{"$f":"G38","v":209},218.405,228.233225,238.50372012500003,249.23638753062505,260.45202496950316,272.17236609313079,284.4201225673217,297.2190280828512,310.5938843465795,324.57060914217561,339.1762865535735,354.43921944848432,370.38898432366614,387.05648861823107,404.47403060605149,422.6753619833238,441.69575327257337,461.57206216983917,482.34280496748187,504.0482311910186,526.73040159461448,550.4332696663721,575.20276680135885,601.08689130741993,628.1358014162538,656.40191247998519,685.9399985415846,716.80729847595592,749.06362690737387,782.77149011820575,817.99620717352502,854.80603649633372,893.27230813866879,933.46956200490888,975.47569229512987,1019.3720984484107,1065.243842878589,1113.1798158081253,1163.2729075194911,1215.6201883578683,1270.3230968339722,1327.487636191501,1387.2245798201186,1449.6496859120241,1514.8839217780651,1583.0536982580782,1654.2911146796916,1728.7342148402779,1806.5272545080902,1887.8209809609541,1972.7729251041972,2061.5477067338857,2154.3173535369106,2251.2616344460716,2352.5684079961447,2458.4339863559712,2569.0635157419897,2684.6713739503793,2805.4815857781468,2931.7282571381634,3063.6560287093807,3201.5205500013026,3345.5889747513611,{"$f":"BS38","v":3496.140478615172},3653.4668001528544,3817.872806159733,3989.677082436921,4169.2125511465829,4356.8271159481792,4552.8843361658473,4757.764131293311,4971.8635172015101,5195.5973754755778,5429.3992573719788,5673.7222239537177,5929.0397240316352,6195.8465116130583,6474.6596046356462,6766.0192868442509,7070.4901547522422,7388.6622117160932,7721.1520112433182,8068.6038517492671,8431.6910250779838,8811.1171212064928,9207.6173916607859,9621.9601742855211,10054.94838212837,10507.421059324148,10980.255006993735,11474.366482308453,11990.712974012335,12530.29505784289,13094.15833544582,13683.395460540882,14299.148256265222,14942.609927797155,15615.027374548026,16317.703606402689,17052.000268690808,17819.340280781893,18621.210593417076,19459.165070120845,20334.827498276285,21249.894735698719,22206.13999880516,23205.416298751392,24249.660032195206,25340.894733643989,26481.234996657968,27672.890571507578,28918.170647225419,30219.488326350562,31579.365301036334,33000.436739582976,34485.456392864216,36037.301930543101,37658.980517417542,39353.634640701333,41124.548199532896,42975.152868511876,44909.034747594909,46929.941311236682,49041.788670242327,51248.669160403231,53554.859272621376,55964.827939889336,{"$f":"EE38","v":58483.245197184355},61114.991231057647,63865.165836455235,66739.098299095727,69742.35772255504,72880.763820070017,76160.398191973174,79587.616110611954,83169.058835589502,86911.666483191031,90822.691474934618,94909.71259130667,99180.649657915477,103643.77889252167,108307.74894268515,113181.59764510598,118274.76953913576,123597.13416839685,129159.0052059747,134971.16044024355,141044.8626600545,147391.88147975696,154024.51614634602,160955.6193729316,168198.62224471351,175767.56024572562,183677.10045678329,191942.56997733854,200579.98562631878,209606.08497950312,219038.35880358075,228895.0849497419,239195.36377248028,249959.15514224191,261207.31712364277,272961.64639420668,285244.92048194597,298080.94190363353,311494.58428929705,325511.84058231546,340159.87340851966,355467.06771190302,371463.08575893869,388178.92461809091,405646.976225905,423901.09015607071,442976.63921309391,462910.58797768317,483741.56443667889,505509.93483632948,528257.88190396433,552029.48658964271,576870.81348617666,602830.00009305461,629957.35009724204,658305.43085161794,687929.17523994087,718885.98812573822,751235.85759139643,785041.47118300921,820368.33738624456,857284.91256862553,895862.73363421368,936176.55664775334,{"$f":"GQ38","v":978304.50169690233},1022328.204273263,1068332.97346556,1116407.95727151,1166646.3153487279,1219145.3995394206,1274006.9425186946]
[null,null,"Add: Income",null,{"$f":"E4","v":0.15},null,{"$f":"G35*$E$36","v":30},{"$f":"H35*$E$36","v":31.349999999999998},32.760750000000002,34.234983749999998,35.775558018750004,37.385458129593758,39.067803745425472,40.825854913969614,42.663018385098255,44.582854212427677,46.589082651986921,48.685591371326339,50.876442983036021,53.165882917272647,55.558347648549919,58.058473292734661,60.671104590907717,63.401304297498569,66.254362990886008,69.23580932547587,72.351420745122283,75.607234678652787,79.009560239192169,82.564990449955815,86.280415020203819,90.16303369611299,94.22037021243807,98.460286871997781,102.89099978123768,107.52109477139338,112.35954403610607,117.41572351773085,122.69943107602874,128.22090547445006,133.99084622080031,140.02043430073633,146.32135384426948,152.9058147672616,159.78657643178835,166.97697237121881,174.49093612792367,182.34302825368025,190.54846452509582,199.12314542872514,208.08368697301779,217.4474528868036,227.23258826670977,237.45805473871172,248.14366720195375,259.31013222604167,270.97908817621351,283.17314714414312,295.91593876562956,309.23215601008286,323.14760303053657,337.68924516691072,352.88526119942168,368.7650979533957,385.35952736129843,402.70070609255691,420.82223786672199,439.75923857072451,459.54840430640712,480.22808250019534,501.83834621270415,{"$f":"BT35*$E$36","v":524.42107179227582},548.02002002292818,572.68092092395989,598.45156236553817,625.38188267198746,653.52406739222681,682.93265042487712,713.66461969399666,745.7795275802265,779.33960632133665,814.40988860579682,851.05833359305768,889.3559586047453,929.37697674195874,971.19894069534689,1014.9028930266376,1060.5735232128363,1108.2993317574139,1158.1728016864977,1210.2905777623901,1264.7536537616975,1321.6675681809738,1381.1426087491179,1443.2940261428282,1508.2422573192555,1576.113158898622,1647.0382510490601,1721.1549723462679,1798.6069461018501,1879.5442586764334,1964.1237503168729,2052.5093190811322,2144.8722384397834,2241.3914891695731,2342.2541061822039,2447.6555409604034,2557.8000403036212,2672.9010421172839,2793.1815890125613,2918.8747605181265,3050.2241247414427,3187.4842103548076,3330.9209998207739,3480.8124448127087,3637.449004829281,3801.1342100465981,3972.1852494986952,4150.9335857261367,4337.7255970838123,4532.9232489525839,4736.9047951554503,4950.0655109374466,5172.8184589296325,5405.5952895814653,5648.8470776126314,5903.0451961051995,6168.6822299299338,6446.2729302767812,6736.3552121392358,7039.4911966855025,7356.2683005363488,7687.3003740604845,8033.228890893206,8394.7241909833992,{"$f":"EF35*$E$36","v":8772.4867795776536},9167.2486846586471,9579.7748754682852,10010.864744864359,10461.353658383256,10932.114573010502,11424.059728795975,11938.142416591792,12475.358825338424,13036.749972478654,13623.403721240193,14236.456888696001,14877.09744868732,15546.566833878251,16246.162341402773,16977.239646765898,17741.215430870361,18539.570125259528,19373.850780896202,20245.674066036532,21156.729399008174,22108.782221963545,23103.677421951903,24143.342905939739,25229.793336707025,26365.134036858843,27551.565068517491,28791.385496600782,30086.997843947815,31440.912746925467,32855.753820537109,34334.26274246128,35879.304565872044,37493.873271336284,39181.097568546415,40944.246959131,42786.738072291897,44712.141285545025,46724.187643394558,48826.776087347316,51023.981011277945,53320.060156785454,55719.462863840803,58226.838692713638,60847.046433885749,63585.163523410607,66446.495881964089,69436.588196652476,72561.234665501834,75826.490225449423,79238.682285594652,82804.4229884464,86530.622022926502,90424.500013958183,94493.60251458631,98745.814627742686,103189.37628599112,107832.89821886073,112685.37863870946,117756.22067745138,123055.25060793667,128592.73688529382,134379.41004513204,140426.48349716299,{"$f":"GR35*$E$36","v":146745.67525453534},153349.23064098944,160249.94601983399,167461.1935907265,174996.94730230919,182871.80993091309,191101.04137780418]
[null,null,"Less: Payouts",null,{"$f":"E7","v":0.7},null,{"$f":"G36*$E$37","v":21},{"$f":"H36*$E$37","v":21.944999999999997},22.932524999999998,23.964488624999998,25.042890613125003,26.169820690715628,27.347462621797828,28.578098439778728,29.864112869568775,31.207997948699372,32.612357856390844,34.079913959928433,35.61351008812521,37.216118042090848,38.890843353984941,40.640931304914261,42.469773213635399,44.380913008248996,46.3780540936202,48.465066527833109,50.645994521585592,52.925064275056947,55.306692167434512,57.795493314969065,60.39629051414267,63.114123587279089,65.95425914870664,68.922200810398436,72.023699846866378,75.264766339975367,78.651680825274241,82.191006462411593,85.88960175322012,89.754633832115033,93.793592354560204,98.014304010515417,102.42494769098863,107.03407033708312,111.85060350225184,116.88388065985316,122.14365528954656,127.64011977757616,133.38392516756707,139.38620180010759,145.65858088111244,152.2132170207625,159.06281178669684,166.22063831709821,173.70056704136761,181.51709255822917,189.68536172334944,198.22120300090018,207.14115713594069,216.46250920705799,226.20332212137558,236.38247161683748,247.01968283959516,258.13556856737699,269.7516691529089,281.89049426478982,294.5755665067054,307.83146699950714,321.68388301448499,336.15965775013672,351.28684234889289,{"$f":"BT36*$E$37","v":367.09475025459307},383.61401401604968,400.87664464677192,418.91609365587669,437.7673178703912,457.46684717455872,478.05285529741394,499.5652337857976,522.04566930615852,545.53772442493562,570.08692202405769,595.74083351514037,622.54917102332172,650.56388371937112,679.83925848674278,710.43202511864627,742.40146624898534,775.80953223018969,810.72096118054833,847.20340443367297,885.32755763318823,925.16729772668157,966.79982612438243,1010.3058182999797,1055.7695801234788,1103.2792112290354,1152.9267757343421,1204.8084806423874,1259.024862271295,1315.6809810735033,1374.8866252218111,1436.7565233567925,1501.4105669078483,1568.9740424187012,1639.5778743275428,1713.3588786722823,1790.4600282125348,1871.0307294820986,1955.2271123087928,2043.2123323626884,2135.1568873190099,2231.2389472483651,2331.6446998745414,2436.5687113688959,2546.2143033804964,2660.7939470326187,2780.5296746490862,2905.6535100082956,3036.4079179586683,3173.0462742668087,3315.8333566088149,3465.0458576562123,3620.9729212507423,3783.9167027070253,3954.1929543288416,4132.1316372736392,4318.0775609509537,4512.3910511937465,4715.448648497465,4927.6438376798515,5149.3878103754441,5381.1102618423392,5623.2602236252442,5876.3069336883791,{"$f":"EF36*$E$37","v":6140.7407457043573},6417.0740792610522,6705.8424128277993,7007.6053214050507,7322.9475608682787,7652.4802011073507,7996.8418101571824,8356.6996916142543,8732.7511777368964,9125.7249807350563,9536.3826048681349,9965.5198220871989,10413.968214081124,10882.596783714775,11372.313638981941,11884.067752736128,12418.850801609253,12977.699087681669,13561.695546627341,14171.971846225571,14809.710579305722,15476.14755537448,16172.574195366331,16900.340034157816,17660.855335694916,18455.593825801188,19286.095547962243,20153.969847620545,21060.898490763469,22008.638922847826,22999.027674375975,24033.983919722894,25115.513196110431,26245.711289935396,27426.768297982489,28660.972871391699,29950.716650604325,31298.498899881517,32706.931350376188,34178.743261143121,35716.786707894556,37324.042109749818,39003.624004688558,40758.787084899544,42592.932503720025,44509.614466387422,46512.547117374859,48605.611737656727,50792.864265851284,53078.543157814594,55467.077599916251,57963.096091912477,60571.435416048545,63297.150009770725,66145.521760210409,69122.070239419874,72232.563400193787,75483.02875320251,78879.765047096618,82429.354474215957,86138.675425555659,90014.915819705668,94065.587031592426,98298.538448014093,{"$f":"GR36*$E$37","v":102721.97267817473},107344.4614486926,112174.96221388379,117222.83551350854,122497.86311161642,128010.26695163916,133770.72896446293]
[null,null,"Closing Balance",null,null,{"$f":"F24","v":200},{"$f":"G35+G36-G37","v":209},{"$f":"H35+H36-H37","v":218.405},228.233225,238.50372012500003,249.23638753062505,260.45202496950316,272.17236609313079,284.4201225673217,297.2190280828512,310.5938843465795,324.57060914217561,339.1762865535735,354.43921944848432,370.38898432366614,387.05648861823107,404.47403060605149,422.6753619833238,441.69575327257337,461.57206216983917,482.34280496748187,504.0482311910186,526.73040159461448,550.4332696663721,575.20276680135885,601.08689130741993,628.1358014162538,656.40191247998519,685.9399985415846,716.80729847595592,749.06362690737387,782.77149011820575,817.99620717352502,854.80603649633372,893.27230813866879,933.46956200490888,975.47569229512987,1019.3720984484107,1065.243842878589,1113.1798158081253,1163.2729075194911,1215.6201883578683,1270.3230968339722,1327.487636191501,1387.2245798201186,1449.6496859120241,1514.8839217780651,1583.0536982580782,1654.2911146796916,1728.7342148402779,1806.5272545080902,1887.8209809609541,1972.7729251041972,2061.5477067338857,2154.3173535369106,2251.2616344460716,2352.5684079961447,2458.4339863559712,2569.0635157419897,2684.6713739503793,2805.4815857781468,2931.7282571381634,3063.6560287093807,3201.5205500013026,3345.5889747513611,3496.140478615172,{"$f":"BT35+BT36-BT37","v":3653.4668001528544},3817.872806159733,3989.677082436921,4169.2125511465829,4356.8271159481792,4552.8843361658473,4757.764131293311,4971.8635172015101,5195.5973754755778,5429.3992573719788,5673.7222239537177,5929.0397240316352,6195.8465116130583,6474.6596046356462,6766.0192868442509,7070.4901547522422,7388.6622117160932,7721.1520112433182,8068.6038517492671,8431.6910250779838,8811.1171212064928,9207.6173916607859,9621.9601742855211,10054.94838212837,10507.421059324148,10980.255006993735,11474.366482308453,11990.712974012335,12530.29505784289,13094.15833544582,13683.395460540882,14299.148256265222,14942.609927797155,15615.027374548026,16317.703606402689,17052.000268690808,17819.340280781893,18621.210593417076,19459.165070120845,20334.827498276285,21249.894735698719,22206.13999880516,23205.416298751392,24249.660032195206,25340.894733643989,26481.234996657968,27672.890571507578,28918.170647225419,30219.488326350562,31579.365301036334,33000.436739582976,34485.456392864216,36037.301930543101,37658.980517417542,39353.634640701333,41124.548199532896,42975.152868511876,44909.034747594909,46929.941311236682,49041.788670242327,51248.669160403231,53554.859272621376,55964.827939889336,58483.245197184355,{"$f":"EF35+EF36-EF37","v":61114.991231057647},63865.165836455235,66739.098299095727,69742.35772255504,72880.763820070017,76160.398191973174,79587.616110611954,83169.058835589502,86911.666483191031,90822.691474934618,94909.71259130667,99180.649657915477,103643.77889252167,108307.74894268515,113181.59764510598,118274.76953913576,123597.13416839685,129159.0052059747,134971.16044024355,141044.8626600545,147391.88147975696,154024.51614634602,160955.6193729316,168198.62224471351,175767.56024572562,183677.10045678329,191942.56997733854,200579.98562631878,209606.08497950312,219038.35880358075,228895.0849497419,239195.36377248028,249959.15514224191,261207.31712364277,272961.64639420668,285244.92048194597,298080.94190363353,311494.58428929705,325511.84058231546,340159.87340851966,355467.06771190302,371463.08575893869,388178.92461809091,405646.976225905,423901.09015607071,442976.63921309391,462910.58797768317,483741.56443667889,505509.93483632948,528257.88190396433,552029.48658964271,576870.81348617666,602830.00009305461,629957.35009724204,658305.43085161794,687929.17523994087,718885.98812573822,751235.85759139643,785041.47118300921,820368.33738624456,857284.91256862553,895862.73363421368,936176.55664775334,978304.50169690233,{"$f":"GR35+GR36-GR37","v":1022328.204273263},1068332.97346556,1116407.95727151,1166646.3153487279,1219145.3995394206,1274006.9425186946,1331337.2549320359]
[]
[]
[null,null,"NPV of Payouts",null,{"$f":"E5","v":6.6211594473151628E-2},{"$f":"NPV(E41,G37:GX37)","v":972.23262063778179}]
[null,null,"P/E Ratio Incorrect",null,null,{"$f":"F41/G36","v":32.407754021259393}]
[]
["Reconciliation"]
[null,null,"Forward Earnings Multiple",null,null,{"$f":"F41/G36","v":32.407754021259393}]
[null,null,"Real Earnings",null,{"$f":"E3","v":0.03}]
[null,null,"P/E with Real Earnings"]
[]
[null,null,"Book Value Real",null,null,{"$f":"F38/(1+E3)","v":194.17475728155338}]
[null,null,"Book Value Loss"]
[null,null,"Adjusted Earnings from BV Loss"]
[]
[null,null,"Final Adjusted P/E"]
[]
[]
[]
[]
[]
[null,null,null,null,"1952-01-01",12.53,null,"2013-12-31",24.86]
[null,null,null,null,"1953-01-01",13.01,null,"2014-01-31",24.86]
[null,null,null,null,"1954-01-01",12,null,"2014-02-28",24.59]
[null,null,null,null,"1955-01-01",15.99,null,"2014-03-31",24.96]
[null,null,null,null,"1956-01-01",18.29,null,"2014-04-30",24.79]
[null,null,null,null,"1957-01-01",16.72,null,"2014-05-31",24.94]
[null,null,null,null,"1958-01-01",13.79,null,"2014-06-30",25.56]
[null,null,null,null,"1959-01-01",17.98,null,"2014-07-31",25.82]
[null,null,null,null,"1960-01-01",18.34,null,"2014-08-31",25.62]
[null,null,null,null,"1961-01-01",18.47,null,"2014-09-30",25.92]
[null,null,null,null,"1962-01-01",21.2,null,"2014-10-31",25.16]
[null,null,null,null,"1963-01-01",19.260000000000002,null,"2014-11-30",26.61]
[null,null,null,null,"1964-01-01",21.63,null,"2014-12-31",26.79]
[null,null,null,null,"1965-01-01",23.27,null,"2015-01-31",26.49]
[null,null,null,null,"1966-01-01",24.06,null,"2015-02-28",27]
[null,null,null,null,"1967-01-01",20.43,null,"2015-03-31",26.73]
[null,null,null,null,"1968-01-01",21.51,null,"2015-04-30",26.79]
[null,null,null,null,"1969-01-01",21.19,null,"2015-05-31",26.81]
[null,null,null,null,"1970-01-01",17.09,null,"2015-06-30",26.5]
[null,null,null,null,"1971-01-01",16.46,null,"2015-07-31",26.38]
[null,null,null,null,"1972-01-01",17.260000000000002,null,"2015-08-31",25.69]
[null,null,null,null,"1973-01-01",18.71,null,"2015-09-30",24.5]
[null,null,null,null,"1974-01-01",13.53,null,"2015-10-31",25.49]
[null,null,null,null,"1975-01-01",8.92,null,"2015-11-30",26.23]
[null,null,null,null,"1976-01-01",11.19,null,"2015-12-31",25.97]
[null,null,null,null,"1977-01-01",11.44,null,"2016-01-31",24.21]
[null,null,null,null,"1978-01-01",9.24,null,"2016-02-29",24]
[null,null,null,null,"1979-01-01",9.26,null,"2016-03-31",25.37]
[null,null,null,null,"1980-01-01",8.85,null,"2016-04-30",25.92]
[null,null,null,null,"1981-01-01",9.26,null,"2016-05-31",25.69]
[null,null,null,null,"1982-01-01",7.39,null,"2016-06-30",25.84]
[null,null,null,null,"1983-01-01",8.76,null,"2016-07-31",26.69]
[null,null,null,null,"1984-01-01",9.89,null,"2016-08-31",26.95]
[null,null,null,null,"1985-01-01",10,null,"2016-09-30",26.73]
[null,null,null,null,"1986-01-01",11.72,null,"2016-10-31",26.53]
[null,null,null,null,"1987-01-01",14.92,null,"2016-11-30",26.85]
[null,null,null,null,"1988-01-01",13.9,null,"2016-12-31",27.87]
[null,null,null,null,"1989-01-01",15.09,null,"2017-01-31",28.06]
[null,null,null,null,"1990-01-01",17.05,null,"2017-02-28",28.66]
[null,null,null,null,"1991-01-01",15.61,null,"2017-03-31",29.09]
[null,null,null,null,"1992-01-01",19.77,null,"2017-04-30",28.9]
[null,null,null,null,"1993-01-01",20.32,null,"2017-05-31",29.31]
[null,null,null,null,"1994-01-01",21.41,null,"2017-06-30",29.75]
[null,null,null,null,"1995-01-01",20.22,null,"2017-07-31",30]
[null,null,null,null,"1996-01-01",24.76,null,"2017-08-31",29.99]
[null,null,null,null,"1997-01-01",28.33,null,"2017-09-30",30.32]
[null,null,null,null,"1998-01-01",32.86,null,"2017-10-31",31.15]
[null,null,null,null,"1999-01-01",40.57,null,"2017-11-30",31.61]
[null,null,null,null,"2000-01-01",43.77,null,"2017-12-31",32.479999999999997]
[null,null,null,null,"2001-01-01",36.979999999999997,null,"2018-01-31",33.19]
[null,null,null,null,"2002-01-01",30.28]
[null,null,null,null,"2003-01-01",22.9]
[null,null,null,null,"2004-01-01",27.66]
[null,null,null,null,"2005-01-01",26.59]
[null,null,null,null,"2006-01-01",26.47]
[null,null,null,null,"2007-01-01",27.21]
[null,null,null,null,"2008-01-01",24.02]
[null,null,null,null,"2009-01-01",15.17]
[null,null,null,null,"2010-01-01",20.53]
[null,null,null,null,"2011-01-01",22.98]
[null,null,null,null,"2012-01-01",21.21]
[null,null,null,null,"2013-01-01",21.9]
[null,null,null,null,"2014-01-01",24.86]
[null,null,null,null,"2015-01-01",26.49]
[null,null,null,null,"2016-01-01",24.21]
[null,null,null,null,"2017-01-01",28.06]
[null,null,null,null,"2018-01-01",32.47]